{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["SYS_Template","COVER","MAP","Key Outputs >>>","Scenario Manager","Dashboard","OpCo1_FS","OpCo2_FS","OpCo3_FS","HNDU&GHNF >>>","GHNF","HNDU_AppC","Project Inputs >>>","INP_EnergyTypes","INP_EBalance","INP_General","Project Calcs >>>","CALC_Customers_ANN","CALC_EBalance","CALC_Project_ANN","CALC_Solves","CALC_Graph_Ann","OpCo CALCS>>>","OpCo1","OpCo2","OpCo3","<<<OpCo CALCS","OpCo_Shared","SYS >>>","SYS_Admin","SYS_TimeLine","SYS_Checks","SYS_Log","SYS_Sensitivity"],"not_rendered":{"charts":37,"images":1,"macros":1,"external_links":0,"defined_names":509,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":2,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SYS_Template","index":0,"n_rows":10,"n_cols":11,"rows_kept":10,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,null,null,"Financial Year"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"SYS_Template"},null,null,null,"Sheet Warnings:",null,null,null,null,"Year"]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date"]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date"]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period"]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"Sheet Flags"]

{"sheet":"COVER","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"MAP","index":2,"n_rows":105,"n_cols":4,"rows_kept":105,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"MAP"}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"}]
[]
[]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"KEY MODEL WORKSHEETS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B59)+1","v":2},null,"OTHER MODEL WORKSHEETS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B104)+1","v":3},null,"CELL CONVENTIONS"]

{"sheet":"Key Outputs >>>","index":3,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DELIBERATELY BLANK"]

{"sheet":"Scenario Manager","index":4,"n_rows":14,"n_cols":22,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,20,6,20],[1,21,6,21],[1,12,6,12],[1,16,6,16],[1,17,6,17],[1,18,6,18],[1,19,6,19],[1,13,6,13],[1,14,6,14],[1,15,6,15],[1,8,6,8],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,null,null,"Selected",{"$f":"INDEX($M$2:$V$2,1,dcScenario)","v":"[SCENARIO MANAGER NOT CALIBRATED]"},null,"Scenario description",null,"[SCENARIO MANAGER NOT CALIBRATED]"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Scenario Manager"}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"}]
[]
[null,null,null,null,null,null,null,"Selected",{"$f":"INDEX($M$8:$V$8,1,dcScenario)","v":1},null,"Scenario",null,{"$f":"MAX($L8:L8)+1","v":1},{"$f":"MAX($L8:M8)+1","v":2},{"$f":"MAX($L8:N8)+1","v":3},{"$f":"MAX($L8:O8)+1","v":4},{"$f":"MAX($L8:P8)+1","v":5},{"$f":"MAX($L8:Q8)+1","v":6},{"$f":"MAX($L8:R8)+1","v":7},{"$f":"MAX($L8:S8)+1","v":8},{"$f":"MAX($L8:T8)+1","v":9},{"$f":"MAX($L8:U8)+1","v":10}]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"SCENARIO SELECTION"]
[]
[null,null,null,"Scenario Selected:",null,"#",1]
[]
[null,{"$f":"MAX(B$9:B13)+1","v":2},null,"SCENARIO CALIBRATION"]

{"sheet":"Dashboard","index":5,"n_rows":506,"n_cols":130,"rows_kept":506,"cut":false,"hidden":true,"merged":[[453,12,453,13],[453,18,453,19],[444,4,445,7],[448,10,449,13],[398,8,398,10],[398,18,398,20],[404,18,404,20],[413,21,413,23],[418,21,418,23],[416,15,416,17],[407,2,407,7],[411,12,411,14],[405,6,405,7],[408,9,408,11],[407,18,407,20],[416,2,416,7],[413,12,413,14],[413,15,413,17],[408,12,408,14],[408,15,408,17],[412,2,412,7],[413,2,413,7],[409,15,409,17],[452,6,452,7],[452,12,452,13],[452,18,452,19],[424,14,424,16],[424,18,424,20],[421,14,421,16],[421,18,421,20],[405,15,405,17],[451,6,451,7],[278,12,278,14],[414,2,414,7],[415,2,415,7],[412,18,412,20],[409,2,409,7],[411,2,411,7],[405,12,405,14],[404,9,404,11],[412,12,412,14],[412,15,412,17],[410,15,410,17],[409,9,409,11],[364,10,364,15],[388,7,388,15],[381,16,381,18],[373,10,373,15],[374,10,374,15],[368,10,368,15],[390,2,390,4],[354,16,354,18],[347,16,347,18],[355,10,355,15],[358,16,358,18],[355,16,355,18],[330,3,333,9],[331,10,331,15],[350,16,350,18],[349,3,352,9],[345,3,348,9],[343,10,343,15],[353,10,353,15],[351,10,351,15],[451,12,451,13],[451,18,451,19],[392,5,392,7],[376,2,379,2],[378,16,378,18],[376,3,379,9],[139,40,139,42],[138,40,138,42],[220,24,220,27],[246,22,246,24],[227,22,227,24],[412,9,412,11],[393,5,393,7],[257,29,258,31],[220,39,220,42],[213,21,213,23],[224,22,224,24],[226,25,226,27],[151,37,151,39],[247,36,247,42],[246,25,246,27],[204,21,204,23],[268,37,268,39],[269,37,269,39],[368,2,371,2],[147,40,147,42],[138,37,138,39],[160,28,160,30],[232,25,232,27],[209,21,209,23],[158,32,158,34],[369,10,369,15],[20,64,20,66],[62,26,62,28],[63,23,63,25],[63,26,63,28],[86,34,86,36],[41,20,41,21],[43,20,43,21],[372,2,375,2],[372,16,372,18],[380,30,380,32],[380,33,380,35],[381,30,381,32],[381,33,381,35],[382,30,382,32],[382,33,382,35],[314,20,314,22],[168,40,168,42],[134,37,134,39],[132,37,132,39],[102,40,102,42],[101,30,101,32],[102,30,102,32],[110,37,110,39],[107,40,107,42],[98,40,98,42],[99,34,99,36],[102,34,102,36],[94,37,94,39],[106,40,106,42],[105,40,105,42],[105,34,105,36],[104,30,104,32],[19,61,19,63],[19,64,19,66],[22,61,22,63],[22,64,22,66],[86,21,86,23],[93,27,93,29],[91,14,91,16],[87,17,87,19],[88,17,88,19],[86,17,86,19],[92,14,92,16],[92,24,92,26],[92,27,92,29],[61,26,61,28],[78,23,78,25],[78,26,78,28],[92,17,92,19],[47,14,47,15],[47,16,47,17],[47,18,47,19],[47,20,47,21],[46,57,46,58],[46,59,46,60],[89,14,89,16],[86,14,86,16],[93,21,93,23],[90,27,90,29],[71,16,71,20],[62,23,62,25],[43,16,43,17],[49,14,49,15],[49,16,49,17],[60,101,60,103],[61,98,61,100],[61,101,61,103],[88,30,88,32],[89,30,89,32],[90,30,90,32],[91,30,91,32],[92,30,92,32],[93,30,93,32],[74,61,74,65],[74,68,74,70],[74,71,74,73],[87,30,87,32],[76,71,76,73],[78,68,78,70],[99,30,99,32],[100,30,100,32],[95,40,95,42],[95,34,95,36],[98,30,98,32],[93,40,93,42],[91,40,91,42],[92,40,92,42],[71,71,71,73],[72,61,72,65],[72,68,72,70],[62,71,62,73],[63,61,63,65],[63,68,63,70],[64,68,64,70],[64,71,64,73],[65,61,65,65],[64,115,64,117],[65,105,65,109],[65,112,65,114],[65,115,65,117],[66,105,66,109],[78,112,78,114],[78,115,78,117],[71,105,71,109],[71,112,71,114],[71,115,71,117],[72,105,72,109],[72,112,72,114],[72,115,72,117],[73,105,73,109],[73,112,73,114],[73,115,73,117],[64,112,64,114],[75,115,75,117],[76,105,76,109],[76,112,76,114],[76,115,76,117],[74,105,74,109],[66,112,66,114],[74,112,74,114],[94,40,94,42],[100,40,100,42],[100,34,100,36],[100,37,100,39],[99,37,99,39],[109,40,109,42],[112,37,112,39],[95,37,95,39],[88,34,88,36],[88,37,88,39],[89,37,89,39],[105,30,105,32],[106,30,106,32],[104,37,104,39],[104,34,104,36],[109,34,109,36],[103,30,103,32],[98,37,98,39],[103,34,103,36],[106,37,106,39],[88,40,88,42],[110,34,110,36],[91,34,91,36],[96,40,96,42],[96,34,96,36],[72,26,72,28],[93,34,93,36],[94,17,94,19],[90,24,90,26],[94,30,94,32],[112,40,112,42],[104,40,104,42],[103,40,103,42],[111,40,111,42],[111,34,111,36],[114,40,114,42],[113,37,113,39],[114,37,114,39],[114,34,114,36],[112,34,112,36],[97,37,97,39],[101,34,101,36],[108,40,108,42],[109,30,109,32],[107,34,107,36],[95,30,95,32],[101,40,101,42],[94,34,94,36],[108,34,108,36],[108,37,108,39],[109,21,109,23],[109,27,109,29],[108,30,108,32],[101,24,101,26],[101,27,101,29],[101,37,101,39],[102,37,102,39],[86,37,86,39],[89,34,89,36],[93,37,93,39],[91,37,91,39],[68,71,68,73],[92,34,92,36],[92,37,92,39],[66,115,66,117],[67,105,67,109],[67,112,67,114],[67,115,67,117],[68,105,68,109],[68,112,68,114],[68,115,68,117],[69,105,69,109],[69,112,69,114],[69,115,69,117],[70,105,70,109],[70,112,70,114],[70,115,70,117],[74,115,74,117],[75,105,75,109],[75,112,75,114],[76,61,76,65],[76,68,76,70],[100,27,100,29],[97,40,97,42],[97,34,97,36],[90,34,90,36],[69,23,69,25],[88,24,88,26],[78,71,78,73],[97,17,97,19],[97,24,97,26],[116,24,116,26],[110,14,110,16],[101,21,101,23],[117,24,117,26],[117,27,117,29],[114,21,114,23],[115,21,115,23],[111,17,111,19],[110,17,110,19],[117,37,117,39],[115,27,115,29],[104,24,104,26],[104,27,104,29],[105,21,105,23],[106,34,106,36],[103,37,103,39],[103,27,103,29],[103,21,103,23],[103,24,103,26],[116,34,116,36],[115,30,115,32],[115,37,115,39],[116,30,116,32],[116,37,116,39],[107,37,107,39],[113,24,113,26],[105,24,105,26],[105,27,105,29],[127,40,127,42],[128,40,128,42],[129,40,129,42],[130,40,130,42],[125,40,125,42],[120,27,120,29],[117,21,117,23],[222,19,222,27],[108,10,108,13],[156,2,156,10],[209,11,209,13],[112,21,112,23],[165,40,165,42],[151,40,151,42],[150,37,150,39],[111,37,111,39],[105,37,105,39],[109,37,109,39],[115,34,115,36],[115,2,115,9],[175,7,175,9],[150,40,150,42],[152,37,152,39],[167,40,167,42],[143,39,143,41],[116,40,116,42],[214,33,214,36],[95,17,95,19],[159,28,159,30],[119,17,119,19],[120,21,120,23],[120,30,120,32],[158,28,158,30],[158,15,158,17],[142,23,142,25],[142,26,142,28],[142,29,142,31],[162,11,162,13],[163,11,163,13],[165,11,165,13],[206,11,206,13],[210,11,210,13],[208,11,208,13],[136,31,136,33],[112,30,112,32],[114,24,114,26],[115,24,115,26],[111,21,111,23],[111,24,111,26],[111,27,111,29],[114,14,114,16],[106,27,106,29],[107,27,107,29],[107,30,107,32],[108,21,108,23],[108,24,108,26],[108,17,108,19],[108,27,108,29],[114,27,114,29],[101,2,101,9],[112,2,112,9],[116,27,116,29],[122,37,122,39],[123,37,123,39],[110,30,110,32],[111,30,111,32],[117,34,117,36],[122,40,122,42],[144,23,144,25],[168,28,168,30],[110,40,110,42],[124,40,124,42],[138,34,138,36],[139,34,139,36],[143,36,143,38],[123,40,123,42],[122,34,122,36],[135,40,135,42],[114,30,114,32],[117,30,117,32],[144,39,144,41],[154,37,154,39],[154,40,154,42],[159,40,159,42],[166,40,166,42],[163,40,163,42],[152,40,152,42],[115,40,115,42],[113,40,113,42],[160,40,160,42],[147,31,147,34],[269,70,269,72],[271,70,271,72],[233,19,233,21],[284,57,284,59],[290,52,290,54],[291,52,291,54],[316,49,316,52],[316,55,316,60],[316,61,316,63],[278,71,278,73],[275,32,275,34],[276,24,276,26],[275,19,275,21],[285,32,285,34],[286,36,286,38],[281,24,281,26],[271,25,271,27],[277,24,277,26],[278,24,278,26],[284,19,284,21],[279,24,279,26],[281,19,281,21],[285,36,285,38],[279,36,279,38],[259,25,259,27],[260,17,260,19],[286,24,286,26],[288,24,288,26],[286,29,286,31],[290,18,290,20],[288,32,288,34],[316,24,316,29],[91,17,91,19],[96,37,96,39],[98,34,98,36],[239,22,239,24],[259,17,259,19],[267,21,267,23],[269,25,269,27],[269,14,269,16],[260,21,260,23],[261,21,261,23],[117,40,117,42],[113,30,113,32],[124,37,124,39],[125,37,125,39],[126,37,126,39],[127,37,127,39],[110,24,110,26],[110,27,110,29],[109,24,109,26],[261,14,261,16],[108,14,108,16],[264,14,264,16],[268,14,268,16],[112,14,112,16],[102,14,102,16],[95,27,95,29],[94,27,94,29],[94,24,94,26],[106,21,106,23],[115,14,115,16],[266,21,266,23],[218,34,218,37],[278,74,278,76],[278,77,278,79],[277,67,277,69],[277,71,277,73],[277,64,277,66],[280,74,280,76],[280,77,280,79],[282,57,282,59],[282,61,282,63],[282,67,282,69],[282,47,282,55],[283,47,283,55],[283,57,283,59],[283,61,283,63],[280,47,280,55],[280,57,280,59],[280,61,280,63],[281,61,281,63],[278,61,278,63],[279,67,279,69],[279,71,279,73],[279,64,279,66],[281,47,281,55],[390,91,390,93],[277,36,277,38],[325,36,325,38],[317,40,317,42],[363,36,363,38],[317,36,317,38],[275,81,275,83],[275,85,275,87],[277,74,277,76],[277,77,277,79],[277,81,277,83],[279,81,279,83],[278,81,278,83],[326,47,329,47],[326,48,329,54],[326,55,326,60],[281,57,281,59],[277,61,277,63],[280,67,280,69],[280,71,280,73],[280,64,280,66],[275,71,275,73],[275,64,275,66],[322,40,322,42],[275,40,275,42],[332,78,332,80],[333,69,333,74],[333,81,333,83],[317,61,317,63],[317,64,317,66],[278,67,278,69],[363,40,363,42],[396,107,396,109],[275,74,275,76],[280,81,280,83],[282,64,282,66],[282,74,282,76],[282,77,282,79],[282,81,282,83],[288,57,288,59],[340,64,340,66],[340,72,340,74],[340,75,340,77],[345,47,348,47],[345,48,348,54],[345,55,345,60],[345,61,345,63],[345,64,347,66],[345,69,345,74],[345,75,345,77],[279,74,279,76],[279,77,279,79],[278,47,278,55],[278,57,278,59],[326,61,326,63],[326,64,328,66],[326,69,326,74],[326,75,326,77],[286,64,286,66],[275,77,275,79],[284,47,284,55],[279,61,279,63],[340,61,340,63],[278,64,278,66],[244,114,244,116],[235,111,235,113],[235,114,235,116],[240,108,240,116],[262,110,262,112],[397,97,397,99],[398,97,398,99],[393,63,393,65],[395,50,395,52],[395,53,395,55],[395,60,395,62],[395,63,395,65],[397,60,397,62],[397,63,397,65],[398,60,398,62],[398,63,398,65],[397,107,397,109],[398,104,398,106],[398,107,398,109],[395,94,395,96],[395,97,395,99],[395,104,395,106],[395,107,395,109],[397,104,397,106],[397,53,397,55],[396,97,396,99],[266,66,266,68],[266,70,266,72],[267,47,267,54],[262,55,262,57],[247,67,247,69],[262,59,262,61],[221,111,221,113],[257,33,258,35],[240,25,240,27],[241,19,241,21],[241,22,241,24],[234,25,234,27],[247,25,247,27],[232,19,232,21],[227,19,227,21],[233,64,233,66],[245,64,245,66],[241,64,241,72],[244,111,244,113],[232,22,232,24],[238,19,238,27],[223,22,223,24],[245,67,245,69],[233,75,236,86],[244,64,244,66],[243,24,243,27],[240,19,240,21],[240,22,240,24],[225,67,225,69],[221,25,221,27],[225,25,225,27],[223,25,223,27],[226,22,226,24],[224,19,224,21],[231,19,231,27],[224,25,224,27],[229,24,229,27],[255,18,255,21],[221,114,221,116],[223,108,223,110],[223,111,223,113],[223,114,223,116],[226,108,226,110],[231,108,231,116],[234,108,234,110],[234,111,234,113],[234,114,234,116],[226,111,226,113],[226,114,226,116],[227,108,227,110],[227,111,227,113],[227,114,227,116],[227,70,227,72],[231,64,231,72],[257,37,258,39],[245,36,245,42],[222,108,222,116],[224,108,224,110],[224,111,224,113],[224,114,224,116],[225,108,225,110],[225,111,225,113],[225,114,225,116],[257,59,258,61],[235,108,235,110],[244,67,244,69],[244,70,244,72],[247,64,247,66],[247,70,247,72],[244,108,244,110],[357,10,357,15],[365,10,365,15],[366,10,366,15],[368,3,371,9],[357,2,360,2],[358,10,358,15],[357,16,357,18],[359,16,359,18],[341,10,341,15],[362,10,362,15],[364,2,367,2],[370,10,370,15],[362,16,362,18],[343,16,343,18],[353,2,356,2],[357,3,360,9],[359,10,359,15],[364,3,367,9],[354,10,354,15],[365,16,365,18],[326,2,329,2],[318,2,321,2],[318,10,318,15],[336,10,336,15],[327,16,327,18],[326,16,326,18],[340,16,340,18],[339,16,339,18],[353,16,353,18],[341,2,344,2],[347,10,347,15],[345,10,345,15],[349,2,352,2],[319,10,319,15],[327,10,327,15],[326,10,326,15],[326,3,329,9],[330,2,333,2],[336,16,336,18],[332,16,332,18],[278,16,278,18],[328,10,328,15],[330,10,330,15],[322,10,322,15],[323,10,323,15],[334,10,334,15],[349,10,349,15],[341,3,344,9],[349,16,349,18],[353,3,356,9],[351,16,351,18],[345,2,348,2],[334,2,337,2],[322,3,325,9],[334,3,337,9],[346,16,346,18],[335,10,335,15],[285,16,285,18],[335,16,335,18],[282,2,282,10],[279,16,279,18],[283,16,283,18],[280,12,280,14],[279,2,279,10],[332,10,332,15],[322,2,325,2],[324,10,324,15],[342,10,342,15],[339,10,339,15],[342,16,342,18],[341,16,341,18],[339,4,339,7],[285,19,285,21],[316,16,316,18],[316,19,316,21],[283,19,283,21],[283,2,283,10],[288,12,288,14],[320,16,320,18],[318,3,321,9],[288,19,288,21],[284,2,284,10],[284,12,284,14],[285,2,285,10],[320,10,320,15],[286,2,286,10],[286,16,286,18],[285,12,285,14],[316,10,316,15],[284,16,284,18],[317,19,317,21],[316,4,316,7],[290,9,290,11],[317,16,317,18],[319,16,319,18],[283,12,283,14],[318,19,320,21],[100,2,100,9],[99,17,99,19],[99,14,99,16],[227,25,227,27],[248,19,248,21],[247,22,247,24],[113,10,113,13],[102,24,102,26],[102,27,102,29],[265,17,265,19],[268,2,268,9],[269,2,269,9],[288,16,288,18],[263,17,263,19],[264,17,264,19],[269,17,269,19],[267,14,267,16],[279,12,279,14],[278,2,278,10],[277,16,277,18],[265,2,265,9],[278,19,278,21],[277,2,277,10],[277,12,277,14],[271,21,271,23],[268,21,268,23],[266,2,266,9],[267,2,267,9],[267,17,267,19],[268,17,268,19],[280,16,280,18],[271,14,271,16],[269,10,269,12],[263,2,263,9],[264,2,264,9],[260,2,260,9],[261,2,261,9],[260,10,260,12],[107,2,107,9],[117,10,117,13],[103,10,103,13],[107,21,107,23],[116,14,116,16],[109,10,109,13],[282,19,282,21],[282,16,282,18],[264,21,264,23],[263,21,263,23],[269,21,269,23],[282,12,282,14],[116,17,116,19],[161,11,161,13],[160,11,160,13],[281,12,281,14],[277,19,277,21],[281,2,281,10],[281,16,281,18],[115,17,115,19],[106,17,106,19],[107,17,107,19],[280,2,280,10],[111,14,111,16],[114,17,114,19],[276,16,276,18],[263,14,263,16],[266,10,266,12],[265,10,265,12],[266,17,266,19],[111,10,111,13],[116,10,116,13],[248,22,248,24],[267,10,267,12],[246,19,246,21],[265,21,265,23],[279,19,279,21],[280,19,280,21],[257,10,258,12],[262,10,262,12],[234,19,234,21],[271,17,271,19],[275,24,275,26],[265,14,265,16],[262,25,262,27],[263,25,263,27],[241,25,241,27],[174,19,174,22],[247,19,247,21],[144,26,144,28],[245,19,245,27],[223,19,223,21],[225,19,225,21],[203,21,203,23],[120,10,120,13],[275,12,275,14],[276,12,276,14],[275,16,275,18],[275,2,275,4],[86,27,86,29],[87,21,87,23],[87,24,87,26],[74,23,74,25],[89,27,89,29],[96,21,96,23],[46,14,46,15],[46,16,46,17],[70,26,70,28],[68,23,68,25],[75,26,75,28],[76,16,76,20],[64,16,64,20],[67,16,67,20],[64,12,64,14],[65,16,65,20],[66,16,66,20],[90,14,90,16],[88,14,88,16],[90,17,90,19],[90,21,90,23],[92,21,92,23],[96,24,96,26],[96,27,96,29],[93,24,93,26],[88,27,88,29],[95,21,95,23],[96,14,96,16],[49,20,49,21],[95,14,95,16],[93,14,93,16],[97,27,97,29],[98,24,98,26],[98,27,98,29],[99,24,99,26],[99,27,99,29],[100,24,100,26],[104,21,104,23],[110,10,110,13],[107,14,107,16],[105,17,105,19],[144,36,144,38],[137,34,137,36],[143,12,143,15],[153,11,153,13],[153,28,153,30],[123,34,123,36],[124,34,124,36],[125,34,125,36],[126,34,126,36],[127,34,127,36],[128,34,128,36],[129,34,129,36],[128,37,128,39],[139,37,139,39],[102,10,102,13],[109,17,109,19],[102,17,102,19],[143,29,143,31],[143,32,143,34],[138,12,138,20],[144,29,144,31],[136,12,136,15],[103,2,103,9],[98,14,98,16],[98,17,98,19],[93,17,93,19],[113,17,113,19],[135,12,135,15],[134,12,134,15],[117,14,117,16],[120,24,120,26],[91,21,91,23],[45,14,45,15],[45,16,45,17],[45,18,45,19],[45,20,45,21],[47,12,47,13],[62,16,62,20],[72,16,72,20],[49,18,49,19],[87,14,87,16],[68,16,68,20],[69,16,69,20],[45,12,45,13],[95,24,95,26],[108,2,108,9],[98,2,98,9],[107,24,107,26],[94,21,94,23],[94,14,94,16],[89,24,89,26],[114,10,114,13],[46,12,46,13],[86,24,86,26],[41,12,41,13],[49,12,49,13],[43,12,43,13],[76,26,76,28],[70,23,70,25],[58,9,58,11],[55,9,55,11],[87,10,87,12],[74,16,74,20],[75,16,75,20],[73,16,73,20],[40,12,40,13],[225,22,225,24],[89,21,89,23],[94,10,94,13],[110,21,110,23],[102,21,102,23],[99,2,99,9],[94,2,94,9],[95,10,95,13],[96,10,96,13],[116,2,116,9],[96,2,96,9],[41,18,41,19],[43,18,43,19],[100,14,100,16],[106,24,106,26],[117,2,117,9],[109,2,109,9],[114,2,114,9],[92,2,92,9],[93,2,93,9],[97,2,97,9],[91,2,91,9],[19,13,19,15],[22,13,22,15],[31,18,31,21],[32,18,32,21]],"merged_total":3842,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,null,null,null,null,null,null,null,null,"Select Scenario:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worthing SSHP Town Centre FFM - 001.003",null,null,null,null,null,null,null,null,null,null,null,"Select Scenario:"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Dashboard"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dashboard"]
[null,null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,null,null,null,"Scenario Selected:",null,null,null,null,{"$f":"INDEX('Scenario Manager'!$M$2:$V$7,1,dcScenario)","v":"[SCENARIO MANAGER NOT CALIBRATED]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Integrity Errors",null,null,null,null,null,null,null,null,null,null,null,"Scenario Selected:",null,null,null,null,"BEIS Grant"]
[null,null,{"$f":"IF(sysWarning=0,\"No Warnings\",\"Warnings present - review checks\")","v":"No Warnings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Warnings"]
[null,null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WARNING! Macros not run"]
[]
[]
[]
[null,null,"PROJECT METRICS UNDER SCENARIO ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT METRICS UNDER SCENARIO ASSUMPTIONS"]
[]
[null,null,"RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money terms:",null,null,null,null,null,null,"Real",null,null,null,null,"Graph Start Period:",null,null,null,null,2021,null,null,null,null,null,null,"RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money terms:",null,null,null,null,null,null,"Real",null,null,null,null,"Graph Start Period:",null,null,null,null,2020]
[null,null,null,null,null,null,null,null,null,null,"Pre-tax (R) ",null,null,"Pre-tax (N)",null,null,"Post-tax (R) ",null,null,"Post-tax (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph End Period:",null,null,null,null,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-tax (R) ",null,null,"Pre-tax (N)",null,null,"Post-tax (R) ",null,null,"Post-tax (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph End Period:",null,null,null,null,2050]
[null,null,"Project hurdle rate",null,null,null,null,null,"%",null,3.5000000000000003E-2,null,null,{"$f":"(1+K15)*1.025-1","v":6.087499999999979E-2},null,null,{"$f":"K15*0.8","v":2.8000000000000004E-2},null,null,{"$f":"(1+Q15)*1.025-1","v":5.3699999999999859E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project hurdle rate",null,null,null,null,null,"%",null,3.5000000000000003E-2,null,null,6.087499999999979E-2,null,null,2.8000000000000004E-2,null,null,5.3699999999999859E-2]
[null,null,"Assessment period",null,null,null,null,null,"Years",null,40,null,null,40,null,null,40,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessment period",null,null,null,null,null,"Years",null,40]
[]
[null,null,"Project IRR (pre-grant)",null,null,null,null,null,"%",null,{"$f":"CALC_Project_ANN!H6053","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6124","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6204","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6284","v":"n/a"},null,null,null,null,"GRAPH 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project IRR (pre-grant)",null,null,null,null,null,"%",null,3.4381644813076706E-2,null,null,4.9897369485272902E-2,null,null,9.9296101643822077E-3,null,null,2.8546513460115941E-2,null,null,null,null,"GRAPH 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K18-BD18)/K18,0)","v":0},null,null,{"$f":"IFERROR((N18-BG18)/N18,0)","v":0},null,null,{"$f":"IFERROR((Q18-BJ18)/Q18,0)","v":0},null,null,{"$f":"IFERROR((T18-BM18)/T18,0)","v":0}]
[null,null,"Project IRR (post-grant)",null,null,null,null,null,"%",null,{"$f":"CALC_Project_ANN!H6097","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6168","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6248","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6328","v":"n/a"}]
[null,null,"Social IRR (pre-grant)",null,null,null,null,null,"%",null,{"$f":"CALC_Project_ANN!H6076","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6147","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6227","v":"n/a"},null,null,{"$f":"CALC_Project_ANN!H6307","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social IRR (pre-grant)",null,null,null,null,null,"%",null,0.33620863399772949,null,null,0.3562517635077409,null,null,0.3562517635077409,null,null,0.3562517635077409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K20-BD20)/K20,0)","v":0},null,null,{"$f":"IFERROR((N20-BG20)/N20,0)","v":0},null,null,{"$f":"IFERROR((Q20-BJ20)/Q20,0)","v":0},null,null,{"$f":"IFERROR((T20-BM20)/T20,0)","v":0}]
[null,null,"Project NPV (pre-grant)",null,null,null,null,null,"£000",null,{"$f":"CALC_Project_ANN!K6052","v":0},null,null,{"$f":"CALC_Project_ANN!K6123","v":0},null,null,{"$f":"CALC_Project_ANN!K6203","v":0},null,null,{"$f":"CALC_Project_ANN!K6283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project NPV (pre-grant)",null,null,null,null,null,"£000",null,-114.04828082705617,null,null,-1736.9909745903196,null,null,-3594.772012720935,null,null,-4365.0312381872682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"Project NPV (post-grant)",null,null,null,null,null,"£000",null,{"$f":"CALC_Project_ANN!K6096","v":0},null,null,{"$f":"CALC_Project_ANN!K6167","v":0},null,null,{"$f":"CALC_Project_ANN!K6247","v":0},null,null,{"$f":"CALC_Project_ANN!K6327","v":0}]
[null,null,"Social NPV (pre-grant)",null,null,null,null,null,"£000",null,{"$f":"CALC_Project_ANN!K6075","v":0},null,null,{"$f":"CALC_Project_ANN!K6146","v":0},null,null,{"$f":"CALC_Project_ANN!K6226","v":0},null,null,{"$f":"CALC_Project_ANN!K6306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social NPV (pre-grant)",null,null,null,null,null,"£000",null,60455.342194696866,null,null,50198.343894163532,null,null,50198.343894163532,null,null,50198.343894163532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"Payback (pre-grant)",null,null,null,null,null,"Years",null,{"$f":"CALC_Project_ANN!H6062","v":0},null,null,{"$f":"CALC_Project_ANN!H6133","v":0},null,null,{"$f":"CALC_Project_ANN!H6213","v":0},null,null,{"$f":"CALC_Project_ANN!H6293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Undiscounted payback",null,null,null,null,null,"Years",null,20.678458811570401,null,null,18.616203687930998,null,null,35.644824726147277,null,null,29.831172170619848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"Payback (post-grant)",null,null,null,null,null,"Years",null,{"$f":"CALC_Project_ANN!H6106","v":0},null,null,{"$f":"CALC_Project_ANN!H6177","v":0},null,null,{"$f":"CALC_Project_ANN!H6257","v":0},null,null,{"$f":"CALC_Project_ANN!H6337","v":0}]
[null,null,"Disc. Payback (pre-grant)",null,null,null,null,null,"Years",null,{"$f":"CALC_Project_ANN!H6071","v":0},null,null,{"$f":"CALC_Project_ANN!H6142","v":0},null,null,{"$f":"CALC_Project_ANN!H6222","v":0},null,null,{"$f":"CALC_Project_ANN!H6302","v":0},null,null,null,null,"Graph of project cash flows and cumulative PIRR with hudle rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted payback",null,null,null,null,null,"Years",null,40.56795135282821,null,null,"n/a",null,null,"n/a",null,null,"n/a",null,null,null,null,"Graph of project cash flows and cumulative PIRR with hudle rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"Disc. Payback (post-grant)",null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H6115","v":0},null,null,{"$f":"CALC_Project_ANN!H6186","v":0},null,null,{"$f":"CALC_Project_ANN!H6266","v":0},null,null,{"$f":"CALC_Project_ANN!H6346","v":0}]
[null,null,"Social payback (pre-grant)",null,null,null,null,null,"Years",null,{"$f":"CALC_Project_ANN!H6085","v":0},null,null,{"$f":"CALC_Project_ANN!H6156","v":0},null,null,{"$f":"CALC_Project_ANN!H6236","v":0},null,null,{"$f":"CALC_Project_ANN!H6316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social payback",null,null,null,null,null,"Years",null,4.7680121230713546,null,null,4.7451609482592181,null,null,4.8005035425411009,null,null,4.7760229803159193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R = Real; N = Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R = Real; N = Nominal"]
[]
[null,null,{"$f":"\"Levelised Cost of \"&S31","v":"Levelised Cost of LTHW"},null,null,null,null,null,null,null,null,null,null,"Select energy type:",null,null,null,null,"LTHW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelised Cost of LTHW",null,null,null,null,null,null,null,null,null,null,"Select energy type:",null,null,null,null,"LTHW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Express levelised cost in whole life terms or T0 terms?*","Whole life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Express levelised cost in whole life terms or T0 terms?*","Whole life"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money terms of levelised cost+:","Real",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money terms of levelised cost+:","Real"]
[]
[null,null,"Years over which LCOE calcualted:",null,null,null,null,null,null,null,null,null,15,null,25,null,35,null,40,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years over which LCOE calcualted:",null,null,null,null,null,null,null,null,null,15,null,25,null,35,null,40,null,60]
[]
[null,null,{"$f":"\"Non-\" &S31&\" income\"","v":"Non-LTHW income"},null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6517","v":0},null,{"$f":"CALC_Project_ANN!H6517","v":0},null,{"$f":"CALC_Project_ANN!I6517","v":0},null,{"$f":"CALC_Project_ANN!J6517","v":0},null,{"$f":"CALC_Project_ANN!K6517","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-LTHW income",null,null,null,null,null,null,null,"p/kWh",null,-1.0977224789467437,null,-0.68134886124603611,null,-0.53696120739048248,null,-0.49646948176605887,null,-0.44848913652533912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((M37-BF37)/M37,0)","v":0},null,{"$f":"IFERROR((O37-BH37)/O37,0)","v":0},null,{"$f":"IFERROR((Q37-BJ37)/Q37,0)","v":0},null,{"$f":"IFERROR((S37-BL37)/S37,0)","v":0},null,{"$f":"IFERROR((U37-BN37)/U37,0)","v":0}]
[null,null,"Grant",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6518","v":0},null,{"$f":"CALC_Project_ANN!H6518","v":0},null,{"$f":"CALC_Project_ANN!I6518","v":0},null,{"$f":"CALC_Project_ANN!J6518","v":0},null,{"$f":"CALC_Project_ANN!K6518","v":0}]
[null,null,"Capex",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6519","v":0},null,{"$f":"CALC_Project_ANN!H6519","v":0},null,{"$f":"CALC_Project_ANN!I6519","v":0},null,{"$f":"CALC_Project_ANN!J6519","v":0},null,{"$f":"CALC_Project_ANN!K6519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,null,null,null,null,null,"p/kWh",null,6.2151451908355888,null,4.4683013757385428,null,3.5506557129144873,null,3.2829041976554465,null,3.1616383963346735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,"Fuel costs",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6520","v":0},null,{"$f":"CALC_Project_ANN!H6520","v":0},null,{"$f":"CALC_Project_ANN!I6520","v":0},null,{"$f":"CALC_Project_ANN!J6520","v":0},null,{"$f":"CALC_Project_ANN!K6520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel costs",null,null,null,null,null,null,null,"p/kWh",null,6.5019255067684512,null,6.476066694783289,null,6.4670995243495639,null,6.4645847926870292,null,6.4616049815899306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,"O&M",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6521","v":0},null,{"$f":"CALC_Project_ANN!H6521","v":0},null,{"$f":"CALC_Project_ANN!I6521","v":0},null,{"$f":"CALC_Project_ANN!J6521","v":0},null,{"$f":"CALC_Project_ANN!K6521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M",null,null,null,null,null,null,null,"p/kWh",null,0.96485054531784009,null,0.91671309788621791,null,0.90002027009460961,null,0.89533897370406257,null,0.88979190912410533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,"Taxes, Levies & working capital",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6522","v":0},null,{"$f":"CALC_Project_ANN!H6522","v":0},null,{"$f":"CALC_Project_ANN!I6522","v":0},null,{"$f":"CALC_Project_ANN!J6522","v":0},null,{"$f":"CALC_Project_ANN!K6522","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levies",null,null,null,null,null,null,null,"p/kWh",null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"Levelised cost of energy",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"SUM(M37:N42)","v":0},null,{"$f":"SUM(O37:P42)","v":0},null,{"$f":"SUM(Q37:R42)","v":0},null,{"$f":"SUM(S37:T42)","v":0},null,{"$f":"SUM(U37:V42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelised cost of energy",null,null,null,null,null,null,null,"p/kWh",null,12.584198763975138,null,11.179732307162014,null,10.380814299968177,null,10.146358482280478,null,10.06454615052337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((M44-BF44)/M44,0)","v":0},null,{"$f":"IFERROR((O44-BH44)/O44,0)","v":0},null,{"$f":"IFERROR((Q44-BJ44)/Q44,0)","v":0},null,{"$f":"IFERROR((S44-BL44)/S44,0)","v":0},null,{"$f":"IFERROR((U44-BN44)/U44,0)","v":0}]
[]
[null,null,"Levelised value of connection",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6611","v":0},null,{"$f":"CALC_Project_ANN!H6611","v":0},null,{"$f":"CALC_Project_ANN!I6611","v":0},null,{"$f":"CALC_Project_ANN!J6611","v":0},null,{"$f":"CALC_Project_ANN!K6611","v":0}]
[null,null,"Levelised value of fixed charge",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6612","v":0},null,{"$f":"CALC_Project_ANN!H6612","v":0},null,{"$f":"CALC_Project_ANN!I6612","v":0},null,{"$f":"CALC_Project_ANN!J6612","v":0},null,{"$f":"CALC_Project_ANN!K6612","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelised value of fixed charge",null,null,null,null,null,null,null,"p/kWh",null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((M47-BF47)/M47,0)","v":0},null,{"$f":"IFERROR((O47-BH47)/O47,0)","v":0},null,{"$f":"IFERROR((Q47-BJ47)/Q47,0)","v":0},null,{"$f":"IFERROR((S47-BL47)/S47,0)","v":0},null,{"$f":"IFERROR((U47-BN47)/U47,0)","v":0}]
[null,null,"Levelised value of variable charge",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"CALC_Project_ANN!G6613","v":0},null,{"$f":"CALC_Project_ANN!H6613","v":0},null,{"$f":"CALC_Project_ANN!I6613","v":0},null,{"$f":"CALC_Project_ANN!J6613","v":0},null,{"$f":"CALC_Project_ANN!K6613","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelised value of variable charge",null,null,null,null,null,null,null,"p/kWh",null,10.175420642909733,null,10.140275230203477,null,10.128085135349028,null,10.124666672800721,null,10.120613550151013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((M48-BF48)/M48,0)","v":0},null,{"$f":"IFERROR((O48-BH48)/O48,0)","v":0},null,{"$f":"IFERROR((Q48-BJ48)/Q48,0)","v":0},null,{"$f":"IFERROR((S48-BL48)/S48,0)","v":0},null,{"$f":"IFERROR((U48-BN48)/U48,0)","v":0}]
[]
[null,null,"Levelised tariff",null,null,null,null,null,null,null,"p/kWh",null,{"$f":"SUM(M46:N48)","v":0},null,{"$f":"SUM(O46:P48)","v":0},null,{"$f":"SUM(Q46:R48)","v":0},null,{"$f":"SUM(S46:T48)","v":0},null,{"$f":"SUM(U46:V48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelised tariff",null,null,null,null,null,null,null,"p/kWh",null,10.175420642909733,null,10.140275230203477,null,10.128085135349028,null,10.124666672800721,null,10.120613550151013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((M50-BF50)/M50,0)","v":0},null,{"$f":"IFERROR((O50-BH50)/O50,0)","v":0},null,{"$f":"IFERROR((Q50-BJ50)/Q50,0)","v":0},null,{"$f":"IFERROR((S50-BL50)/S50,0)","v":0},null,{"$f":"IFERROR((U50-BN50)/U50,0)","v":0}]
[]
[null,null,"CAPEX ANLAYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX ANLAYSIS"]
[]
[null,null,"FIRST PHASE OF CONSTRUCITON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHOLE LIFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRST PHASE OF CONSTRUCITON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHOLE LIFE"]
[]
[null,null,"Start year",null,null,null,null,"Year",null,{"$f":"CALC_Project_ANN!H2193","v":0},null,null,null,null,null,null,"Select detailed capex item for break down",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J59","v":"Real"},null,null,"Discounted",null,null,null,null,null,null,"Start year",null,null,null,null,"Year",null,2021,null,null,null,null,null,null,"Select detailed capex item for break down",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real",null,null,"Discounted"]
[null,null,"End year",null,null,null,null,"Year",null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D241","v":"Generation"},null,null,null,null,"£000",null,{"$f":"SUM(CALC_Graph_Ann!$E$892:$E$893)","v":0},null,null,{"$f":"CALC_Graph_Ann!K898","v":0},null,null,null,null,null,null,"End year",null,null,null,null,"Year",null,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generation",null,null,null,null,"£000",null,22501.462610273396,null,null,14820.356848124415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AL57-CE57)/AL57,0)","v":0},null,null,{"$f":"IFERROR((AO57-CH57)/AO57,0)","v":0}]
[null,null,"Duration",null,null,null,null,"Years",null,{"$f":"J57-J56","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D242","v":"Distribution"},null,null,null,null,"£000",null,{"$f":"CALC_Graph_Ann!$E$894","v":0},null,null,{"$f":"CALC_Graph_Ann!K899","v":0},null,null,null,null,null,null,"Duration",null,null,null,null,"Years",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution",null,null,null,null,"£000",null,4049.1910063003006,null,null,3580.8280160379554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AL58-CE58)/AL58,0)","v":0},null,null,{"$f":"IFERROR((AO58-CH58)/AO58,0)","v":0}]
[null,null,"Money terms:",null,null,null,null,null,null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D243","v":"Retail"},null,null,null,null,"£000",null,{"$f":"CALC_Graph_Ann!$E$895","v":0},null,null,{"$f":"CALC_Graph_Ann!K900","v":0},null,null,null,null,null,null,"Money terms:",null,null,null,null,null,null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail",null,null,null,null,"£000",null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AL59-CE59)/AL59,0)","v":0},null,null,{"$f":"IFERROR((AO59-CH59)/AO59,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,"£000",null,{"$f":"SUM(AL57:AN59)","v":0},null,null,{"$f":"SUM(AO57:AQ59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,"£000",null,26550.653616573698,null,null,18401.184864162369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AL60-CE60)/AL60,0)","v":0},null,null,{"$f":"IFERROR((AO60-CH60)/AO60,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J59","v":"Real"},null,null,"Discounted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real",null,null,"Discounted"]
[null,null,{"$f":"SYS_Admin!D241","v":"Generation"},null,null,null,null,"£000",null,{"$f":"SUM(CALC_Graph_Ann!E866:E867)","v":0},null,null,{"$f":"CALC_Graph_Ann!K884","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"J59","v":"Real"},null,null,"Discounted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generation",null,null,null,null,"£000",null,12262.163604813642,null,null,11198.144447222898,null,null,null,null,null,null,null,null,0.14266468165204288,null,"Real",null,null,"Discounted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((J62-BC62)/J62,0)","v":0},null,null,{"$f":"IFERROR((M62-BF62)/M62,0)","v":0}]
[null,null,{"$f":"SYS_Admin!D242","v":"Distribution"},null,null,null,null,"£000",null,{"$f":"CALC_Graph_Ann!E868","v":0},null,null,{"$f":"CALC_Graph_Ann!K885","v":0},null,null,null,{"$f":"IF(CALC_Graph_Ann!D943=0,\"\",CALC_Graph_Ann!D943)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D943=0,\"\",CALC_Graph_Ann!I943)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D943=0,\"\",CALC_Graph_Ann!J943)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution",null,null,null,null,"£000",null,4049.1910063003006,null,null,3580.8280160379554,null,null,null,"Heat distribution - installation and civils",null,null,null,null,null,"£000",3210.1639999999998,null,null,2839.1141826875469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((J63-BC63)/J63,0)","v":0},null,null,{"$f":"IFERROR((M63-BF63)/M63,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X63-BQ63)/X63,0)","v":0},null,null,{"$f":"IFERROR((AA63-BT63)/AA63,0)","v":0}]
[null,null,{"$f":"SYS_Admin!D243","v":"Retail"},null,null,null,null,"£000",null,{"$f":"CALC_Graph_Ann!E869","v":0},null,null,{"$f":"CALC_Graph_Ann!K886","v":0},null,null,null,{"$f":"IF(CALC_Graph_Ann!D944=0,\"\",CALC_Graph_Ann!D944)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D944=0,\"\",CALC_Graph_Ann!I944)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D944=0,\"\",CALC_Graph_Ann!J944)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail",null,null,null,null,"£000",null,0,null,null,0,null,null,null,"Chill distribution - installation and civils",null,null,null,null,null,"£000",0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((J64-BC64)/J64,0)","v":0},null,null,{"$f":"IFERROR((M64-BF64)/M64,0)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Total first phase",null,null,null,null,"£000",null,{"$f":"SUM(J62:L64)","v":0},null,null,{"$f":"SUM(M62:O64)","v":0},null,null,null,{"$f":"IF(CALC_Graph_Ann!D945=0,\"\",CALC_Graph_Ann!D945)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D945=0,\"\",CALC_Graph_Ann!I945)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D945=0,\"\",CALC_Graph_Ann!J945)","v":""},null,null,null,null,"GRAPH 16:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total first phase",null,null,null,null,"£000",null,16311.354611113944,null,null,14778.972463260852,null,null,null,"Heat distribution directional drills or auger bores",null,null,null,null,null,"£000",0,null,null,0,null,null,null,null,"GRAPH 16:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((J65-BC65)/J65,0)","v":0},null,null,{"$f":"IFERROR((M65-BF65)/M65,0)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D946=0,\"\",CALC_Graph_Ann!D946)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D946=0,\"\",CALC_Graph_Ann!I946)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D946=0,\"\",CALC_Graph_Ann!J946)","v":""},null,null,null,null,"Whole life capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chill distribution directional drills or auger bores",null,null,null,null,null,"£000",0,null,null,0,null,null,null,null,"Whole life capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D947=0,\"\",CALC_Graph_Ann!D947)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D947=0,\"\",CALC_Graph_Ann!I947)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D947=0,\"\",CALC_Graph_Ann!J947)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D948=0,\"\",CALC_Graph_Ann!D948)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D948=0,\"\",CALC_Graph_Ann!I948)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D948=0,\"\",CALC_Graph_Ann!J948)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"CHART 15",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D949=0,\"\",CALC_Graph_Ann!D949)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D949=0,\"\",CALC_Graph_Ann!I949)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D949=0,\"\",CALC_Graph_Ann!J949)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"INITIAL PHASE PIE CHART",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D950=0,\"\",CALC_Graph_Ann!D950)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D950=0,\"\",CALC_Graph_Ann!I950)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D950=0,\"\",CALC_Graph_Ann!J950)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL PHASE PIE CHART",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D951=0,\"\",CALC_Graph_Ann!D951)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D951=0,\"\",CALC_Graph_Ann!I951)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D951=0,\"\",CALC_Graph_Ann!J951)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D952=0,\"\",CALC_Graph_Ann!D952)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D952=0,\"\",CALC_Graph_Ann!I952)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D952=0,\"\",CALC_Graph_Ann!J952)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D953=0,\"\",CALC_Graph_Ann!D953)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D953=0,\"\",CALC_Graph_Ann!I953)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D953=0,\"\",CALC_Graph_Ann!J953)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D954=0,\"\",CALC_Graph_Ann!D954)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D954=0,\"\",CALC_Graph_Ann!I954)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D954=0,\"\",CALC_Graph_Ann!J954)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D955=0,\"\",CALC_Graph_Ann!D955)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D955=0,\"\",CALC_Graph_Ann!I955)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D955=0,\"\",CALC_Graph_Ann!J955)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D956=0,\"\",CALC_Graph_Ann!D956)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D956=0,\"\",CALC_Graph_Ann!I956)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D956=0,\"\",CALC_Graph_Ann!J956)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!D957=0,\"\",CALC_Graph_Ann!D957)","v":""},null,null,null,null,null,"£000",{"$f":"IF(CALC_Graph_Ann!$D957=0,\"\",CALC_Graph_Ann!I957)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!$D957=0,\"\",CALC_Graph_Ann!J957)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",null,null,null,null,null,"£000",{"$f":"SUM(X63:Z77)","v":0},null,null,{"$f":"SUM(AA63:AC77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",null,null,null,null,null,"£000",3210.1639999999998,null,null,2839.1141826875469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X79-BQ79)/X79,0)","v":0},null,null,{"$f":"IFERROR((AA79-BT79)/AA79,0)","v":0}]
[]
[null,null,"TARIFF ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARIFF ANALYSIS"]
[]
[null,null,"TARIFF CALIBRATION"]
[]
[null,null,"KEY TARIFF VALUES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LEVELISED TARIFF (\"&M137&\", \" &M135&\"YR, \"&M136&\")\"","v":"LEVELISED TARIFF (Whole life, 40YR, Real)"}]
[null,null,"Tariff",null,null,null,null,null,null,null,"Energy Type",null,null,null,"Demand",null,null,"Customers",null,null,null,"Connection",null,null,"Fixed",null,null,"Variable",null,null,"Total",null,null,null,"Connection",null,null,"Fixed",null,null,"Av. Variable"]
[null,null,null,null,null,null,null,null,null,null,"Energy",null,null,null,"MWh/y",null,null,"#",null,null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"},null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"},null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"},null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"},null,null,null,"£000/con.",null,null,"£/Day",null,null,"p/kWh"]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT89,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT89,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C89,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C89,CALC_Project_ANN!$K$3186:$K$3335)*(C89<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8524:$Q8524,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8524:$W8524,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8524:$AC8524,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8524:$K8524,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT89,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT89,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT89,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT88)+1","v":1}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT90,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT90,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C90,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C90,CALC_Project_ANN!$K$3186:$K$3335)*(C90<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8525:$Q8525,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8525:$W8525,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8525:$AC8525,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8525:$K8525,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT90,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT90,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT90,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT89)+1","v":2}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT91,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT91,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C91,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C91,CALC_Project_ANN!$K$3186:$K$3335)*(C91<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8526:$Q8526,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8526:$W8526,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8526:$AC8526,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8526:$K8526,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT91,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT91,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT91,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT90)+1","v":3}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT92,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT92,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C92,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C92,CALC_Project_ANN!$K$3186:$K$3335)*(C92<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8527:$Q8527,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8527:$W8527,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8527:$AC8527,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8527:$K8527,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT92,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT92,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT92,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT91)+1","v":4}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT93,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT93,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C93,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C93,CALC_Project_ANN!$K$3186:$K$3335)*(C93<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8528:$Q8528,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8528:$W8528,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8528:$AC8528,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8528:$K8528,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT93,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT93,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT93,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT92)+1","v":5}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT94,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT94,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C94,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C94,CALC_Project_ANN!$K$3186:$K$3335)*(C94<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8529:$Q8529,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8529:$W8529,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8529:$AC8529,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8529:$K8529,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT94,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT94,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT94,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT93)+1","v":6}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT95,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT95,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C95,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C95,CALC_Project_ANN!$K$3186:$K$3335)*(C95<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8530:$Q8530,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8530:$W8530,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8530:$AC8530,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8530:$K8530,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT95,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT95,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT95,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT94)+1","v":7}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT96,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT96,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C96,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C96,CALC_Project_ANN!$K$3186:$K$3335)*(C96<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8531:$Q8531,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8531:$W8531,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8531:$AC8531,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8531:$K8531,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT96,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT96,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT96,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT95)+1","v":8}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT97,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT97,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C97,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C97,CALC_Project_ANN!$K$3186:$K$3335)*(C97<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8532:$Q8532,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8532:$W8532,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8532:$AC8532,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8532:$K8532,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT97,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT97,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT97,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT96)+1","v":9}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT98,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT98,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C98,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C98,CALC_Project_ANN!$K$3186:$K$3335)*(C98<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8533:$Q8533,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8533:$W8533,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8533:$AC8533,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8533:$K8533,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT98,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT98,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT98,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT97)+1","v":10}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT99,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT99,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C99,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C99,CALC_Project_ANN!$K$3186:$K$3335)*(C99<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8534:$Q8534,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8534:$W8534,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8534:$AC8534,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8534:$K8534,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT99,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT99,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT99,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT98)+1","v":11}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT100,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT100,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C100,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C100,CALC_Project_ANN!$K$3186:$K$3335)*(C100<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8535:$Q8535,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8535:$W8535,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8535:$AC8535,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8535:$K8535,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT100,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT100,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT100,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT99)+1","v":12}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT101,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT101,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C101,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C101,CALC_Project_ANN!$K$3186:$K$3335)*(C101<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8536:$Q8536,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8536:$W8536,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8536:$AC8536,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8536:$K8536,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT101,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT101,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT101,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT100)+1","v":13}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT102,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT102,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C102,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C102,CALC_Project_ANN!$K$3186:$K$3335)*(C102<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8537:$Q8537,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8537:$W8537,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8537:$AC8537,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8537:$K8537,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT102,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT102,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT102,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT101)+1","v":14}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT103,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT103,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C103,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C103,CALC_Project_ANN!$K$3186:$K$3335)*(C103<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8538:$Q8538,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8538:$W8538,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8538:$AC8538,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8538:$K8538,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT103,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT103,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT103,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT102)+1","v":15}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT104,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT104,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C104,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C104,CALC_Project_ANN!$K$3186:$K$3335)*(C104<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8539:$Q8539,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8539:$W8539,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8539:$AC8539,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8539:$K8539,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT104,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT104,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT104,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT103)+1","v":16}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT105,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT105,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C105,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C105,CALC_Project_ANN!$K$3186:$K$3335)*(C105<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8540:$Q8540,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8540:$W8540,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8540:$AC8540,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8540:$K8540,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT105,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT105,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT105,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT104)+1","v":17}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT106,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT106,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C106,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C106,CALC_Project_ANN!$K$3186:$K$3335)*(C106<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8541:$Q8541,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8541:$W8541,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8541:$AC8541,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8541:$K8541,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT106,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT106,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT106,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT105)+1","v":18}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT107,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT107,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C107,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C107,CALC_Project_ANN!$K$3186:$K$3335)*(C107<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8542:$Q8542,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8542:$W8542,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8542:$AC8542,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8542:$K8542,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT107,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT107,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT107,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT106)+1","v":19}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT108,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT108,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C108,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C108,CALC_Project_ANN!$K$3186:$K$3335)*(C108<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8543:$Q8543,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8543:$W8543,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8543:$AC8543,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8543:$K8543,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT108,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT108,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT108,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT107)+1","v":20}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT109,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT109,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C109,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C109,CALC_Project_ANN!$K$3186:$K$3335)*(C109<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8544:$Q8544,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8544:$W8544,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8544:$AC8544,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8544:$K8544,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT109,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT109,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT109,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT108)+1","v":21}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT110,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT110,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C110,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C110,CALC_Project_ANN!$K$3186:$K$3335)*(C110<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8545:$Q8545,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8545:$W8545,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8545:$AC8545,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8545:$K8545,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT110,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT110,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT110,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT109)+1","v":22}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT111,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT111,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C111,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C111,CALC_Project_ANN!$K$3186:$K$3335)*(C111<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8546:$Q8546,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8546:$W8546,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8546:$AC8546,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8546:$K8546,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT111,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT111,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT111,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT110)+1","v":23}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT112,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT112,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C112,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C112,CALC_Project_ANN!$K$3186:$K$3335)*(C112<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8547:$Q8547,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8547:$W8547,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8547:$AC8547,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8547:$K8547,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT112,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT112,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT112,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT111)+1","v":24}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT113,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT113,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C113,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C113,CALC_Project_ANN!$K$3186:$K$3335)*(C113<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8548:$Q8548,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8548:$W8548,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8548:$AC8548,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8548:$K8548,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT113,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT113,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT113,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT112)+1","v":25}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT114,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT114,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C114,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C114,CALC_Project_ANN!$K$3186:$K$3335)*(C114<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8549:$Q8549,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8549:$W8549,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8549:$AC8549,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8549:$K8549,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT114,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT114,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT114,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT113)+1","v":26}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT115,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT115,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C115,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C115,CALC_Project_ANN!$K$3186:$K$3335)*(C115<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8550:$Q8550,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8550:$W8550,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8550:$AC8550,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8550:$K8550,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT115,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT115,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT115,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT114)+1","v":27}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT116,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT116,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C116,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C116,CALC_Project_ANN!$K$3186:$K$3335)*(C116<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8551:$Q8551,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8551:$W8551,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8551:$AC8551,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8551:$K8551,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT116,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT116,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT116,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT115)+1","v":28}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT117,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT117,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C117,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C117,CALC_Project_ANN!$K$3186:$K$3335)*(C117<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8552:$Q8552,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8552:$W8552,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8552:$AC8552,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8552:$K8552,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT117,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT117,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT117,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT116)+1","v":29}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$D$59:$D$88,AT118,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,AT118,1)","v":0},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$180:$G$329,C118,CALC_Customers_ANN!$K$180:$K$329)/10^3","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$H$3186:$H$3335,C118,CALC_Project_ANN!$K$3186:$K$3335)*(C118<>0)","v":0},null,null,null,{"$f":"INDEX(CALC_Project_ANN!$M8553:$Q8553,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$S8553:$W8553,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$Y8553:$AC8553,1,$AT$148)","v":0},null,null,{"$f":"INDEX(CALC_Project_ANN!$G8553:$K8553,1,$AT$148)","v":0},null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,$AT118,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$84:$H$113,$AT118,1)","v":0},null,null,{"$f":"INDEX(SYS_Sensitivity!$H$51:$H$80,AT118,1)","v":0},null,null,null,null,{"$f":"MAX(AT$88:AT117)+1","v":30}]
[]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O89:Q118)","v":0},null,null,{"$f":"SUM(R89:T118)","v":0}]
[null,null,"kWh weighted average",null,null,null,null,null,null,null,{"$f":"S31","v":"LTHW"},null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($AT$148,M46,O46,Q46,S46,U46)","v":0},null,null,{"$f":"CHOOSE($AT$148,M47,O47,Q47,S47,U47)","v":0},null,null,{"$f":"CHOOSE($AT$148,M48,O48,Q48,S48,U48)","v":0},null,null,{"$f":"SUM(V121:AD121)","v":0}]
[]
[null,null,"SOLVE TARIFF BY TARGET RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KEY METRICS IMPACTED BY TARIFF CHANGE:",null,null,null,null,null,null,null,null,null,null,"Appraisal",null,null,"Discount",null,null,"NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years",null,null,"%",null,null,"£000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D189","v":"Project_real_pre_tax_pre_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$K$16","v":40},null,null,{"$f":"$K$15","v":3.5000000000000003E-2},null,null,{"$f":"CALC_Solves!H133","v":0},null,null,null,null,{"$f":"X125=$M$139","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D190","v":"Project_real_pre_tax_post_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$K$16","v":40},null,null,{"$f":"$K$15","v":3.5000000000000003E-2},null,null,{"$f":"CALC_Solves!H134","v":0},null,null,null,null,{"$f":"X126=$M$139","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D191","v":"Project_real_post_tax_pre_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":40},null,null,{"$f":"$Q$15","v":2.8000000000000004E-2},null,null,{"$f":"CALC_Solves!H135","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D192","v":"Project_real_post_tax_post_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":40},null,null,{"$f":"$Q$15","v":2.8000000000000004E-2},null,null,{"$f":"CALC_Solves!H136","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D193","v":"Project_nominal_pre_tax_pre_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":40},null,null,{"$f":"$N$15","v":6.087499999999979E-2},null,null,{"$f":"CALC_Solves!H137","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D194","v":"Project_nominal_pre_tax_post_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":40},null,null,{"$f":"$N$15","v":6.087499999999979E-2},null,null,{"$f":"CALC_Solves!H138","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D195","v":"Project_nominal_post_tax_pre_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":40},null,null,{"$f":"$T$15","v":5.3699999999999859E-2},null,null,{"$f":"CALC_Solves!H139","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D196","v":"Project_nominal_post_tax_post_grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":40},null,null,{"$f":"$T$15","v":5.3699999999999859E-2},null,null,{"$f":"CALC_Solves!H140","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D197","v":"Social_real_pre_tax"},null,null,null,null,null,null,null,null,null,null,{"$f":"$K$16","v":40},null,null,{"$f":"$K$15","v":3.5000000000000003E-2},null,null,{"$f":"CALC_Solves!H141","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D198","v":"Social_real_post_tax"},null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":40},null,null,{"$f":"$Q$15","v":2.8000000000000004E-2},null,null,{"$f":"CALC_Solves!H142","v":0},null,null,null,null,false]
[null,null,"Recovery period:",null,null,null,null,null,null,null,null,"years",40,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D199","v":"Social_nominal_pre_tax"},null,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":40},null,null,{"$f":"$N$15","v":6.087499999999979E-2},null,null,{"$f":"CALC_Solves!H143","v":0},null,null,null,null,false]
[null,null,"Solve tariff on real or nominal basis:",null,null,null,null,null,null,null,null,"R/N","Real",null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D200","v":"Social_nominal_post_tax"},null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":40},null,null,{"$f":"$T$15","v":5.3699999999999859E-2},null,null,{"$f":"CALC_Solves!H144","v":0},null,null,null,null,false]
[null,null,"Whole life or T0 solve?",null,null,null,null,null,null,null,null,"list","Whole life",null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D201","v":"Levered_NPV"},null,null,null,null,null,null,null,"OpCo1",null,null,{"$f":"CHOOSE(MATCH(AF137,lstOpCos,0),$AI$445,$AL$445,$AO$445)","v":40},null,null,{"$f":"$O$462","v":0},null,null,{"$f":"CALC_Solves!H145","v":0},null,null,null,null,false]
[null,null,"Solve with:",null,null,null,null,null,null,null,null,"list","Fixed + Variable",null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D202","v":"Social Equity NPV"},null,null,null,null,null,null,null,"OpCo1",null,null,{"$f":"CHOOSE(MATCH(AF138,lstOpCos,0),$AI$445,$AL$445,$AO$445)","v":40},null,null,{"$f":"$O$462","v":0},null,null,{"$f":"CALC_Solves!H146","v":0},null,null,null,null,false]
[null,null,"Solve to:",null,null,null,null,null,null,null,null,"list","Project_real_pre_tax_post_grant",null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D203","v":"Investor NPV @ cost of equity"},null,null,null,null,null,null,null,null,null,null,{"$f":"$O$483","v":40},null,null,{"$f":"$O$485","v":3.5000000000000003E-2},null,null,{"$f":"CALC_Solves!H147","v":0},null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!D204","v":"Blended Investor NPV"},null,null,null,null,null,null,null,null,null,null,{"$f":"$O$483","v":40},null,null,{"$f":"$O$485","v":3.5000000000000003E-2},null,null,{"$f":"CALC_Solves!H148","v":0},null,null,null,null,false]
[null,null,"SOLVE TARIFF BY TARGET PRICE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M144,\"All \" & S31 & \" levelised tariff  values:\", S31 & \" Levelised values of selected tariffs:\")","v":"All LTHW levelised tariff  values:"},null,null,null,null,null,null,null,null,null,null,null,null,"Temporary values for user:"]
[null,null,"Solve to:",null,null,null,null,null,null,null,null,"p/kWh",null,null,null,null,null,null,null,null,null,null,null,"Connection",null,null,"Fixed",null,null,"Variable",null,null,"Total"]
[null,null,"Solve to all tariffs combined?",null,null,null,null,null,null,null,null,"T/F",true,null,null,null,null,null,null,null,null,null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"},null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"},null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"},null,null,{"$f":"\"p/kWh (\" & $S$33 & \")\"","v":"p/kWh (Real)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALC_Solves!G421","v":0},null,null,{"$f":"CALC_Solves!H421","v":0},null,null,{"$f":"CALC_Solves!I421","v":0},null,null,{"$f":"CALC_Solves!J421","v":0}]
[]
[null,null,"CUSTOMER DETRIMENT ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy analysed:",{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(S31,lstEnergy,0),1)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"Real discount rate:",0.1,null,null,null,null,{"$f":"MATCH(M135,lstLOCEperiods,0)","v":4}]
[null,null,"Combined Customer Analysis",null,null,null,null,null,null,null,null,"Real",null,null,null,null,null,null,"Assessment:",null,"years",40,null,null,null,null,null,null,null,null,"T0 or whole life cost?","Whole life",null,null,null,null,null,null,null,"Inflation assumption:",1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,"p/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p/kWh"]
[null,null,{"$f":"$AF$149&\" connection charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life connection charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H2984","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"$AF$149&\" heating plant purchase (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life heating plant purchase (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H2919","v":0},null,null,null,null,null,null,null,null,"Project",null,null,"CF"]
[null,null,{"$f":"$AF$149&\" fixed charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life fixed charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H2985","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"$AF$149&\" O&M (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life O&M (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H2920","v":0},null,null,null,"CO2e",null,null,null,"p/kWh",{"$f":"CALC_Project_ANN!H2987","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!H2922","v":0}]
[null,null,{"$f":"$AF$149&\" variable charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life variable charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H2986","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"$AF$149&\" variable charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life variable charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H2921","v":0},null,null,null,"Air quality",null,null,null,"p/kWh",{"$f":"CALC_Project_ANN!H2988","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!H2923","v":0}]
[null,null,"Network offer",null,null,null,null,null,null,null,null,{"$f":"SUM(L151:N153)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Counterfactual cost",null,null,null,null,null,null,null,null,{"$f":"SUM(AC151:AE153)","v":0},null,null,null,"Social Cost",null,null,null,"p/kWh",{"$f":"SUM(AL152:AN153)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AO152:AQ153)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combind offer",null,null,null,"p/kWh",{"$f":"AL154+L154","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AC154+AO154","v":0}]
[null,null,"Individual Customer Analysis"]
[null,null,"Residential - Existing"]
[]
[null,null,"NETWORK OFFER TO END CUSTOMER:",null,null,null,null,null,null,null,null,"p/kWh",null,null,null,"VAT",null,null,null,"COUNTERFACTUAL",null,null,null,null,null,null,null,null,"p/kWh",null,null,null,"VAT"]
[null,null,{"$f":"$AF$149&\" connection charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life connection charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3063*(AO160=FALSE)","v":{"$error":"#DIV/0!"}},null,null,null,0,null,null,null,{"$f":"$AF$149&\" plant purchase (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life plant purchase (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3103","v":{"$error":"#DIV/0!"}},null,null,null,0,null,null,null,null,null,null,"Developer pays con.",false]
[null,null,{"$f":"$AF$149&\" fixed charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life fixed charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3065","v":{"$error":"#DIV/0!"}},null,null,null,0,null,null,null,{"$f":"$AF$149&\" O&M (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life O&M (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3104","v":{"$error":"#DIV/0!"}},null,null,null,0,null,null,null,null,null,null,"Include VAT?",true]
[null,null,{"$f":"$AF$149&\" variable charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life variable charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3064","v":{"$error":"#DIV/0!"}},null,null,null,0,null,null,null,{"$f":"$AF$149&\" variable charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life variable charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3137","v":{"$error":"#DIV/0!"}},null,null,null,0]
[null,null,"VAT",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(L160:L162,P160:P162)*AO161","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"VAT",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AC160:AC162,AG160:AG162)*AO161","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$AF$149&\" total network charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life total network charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"SUM(L160:N163)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"$AF$149&\" total CF charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life total CF charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"SUM(AC160:AE163)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Finacial Saving / (cost) (p/kWh)",{"$f":"AC164-L164","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$AF$149&\" carbon (saved)/cost (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life carbon (saved)/cost (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3164","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Installed heat capacity (kWth)",null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3008","v":0},null,null,null,null,null,null,null,null,null,null,"Customer #",{"$f":"SUMIF(CALC_Customers_ANN!D969:D1028,C157,CALC_Customers_ANN!K969:K1028)","v":0}]
[null,null,{"$f":"$AF$149&\" air quality (benefit)/cost (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life air quality (benefit)/cost (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3165","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Av. annual consumption per conn. (MWh)",null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!H3025/(10^3)","v":0},null,null,null,null,null,null,null,null,null,null,"Carbon saved (TCO2e/Y)",{"$f":"CALC_Project_ANN!H3163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av. financial saving/(cost) £/yr/cust.",null,null,null,null,null,null,null,null,{"$f":"AO164 * AC167 * 10 / AO166","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Carbon saved (TCO2e/Y/Customer)",{"$f":"AO167/AO166","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$AF$149&\" total social charge (\" & $L$149 & \" \" &$V$149&\"YR)\"","v":"Whole life total social charge (Real 40YR)"},null,null,null,null,null,null,null,null,{"$f":"SUM(L164:L167)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Av. annual social saving/(cost) £/yr/cust",null,null,null,null,null,null,null,null,{"$f":"AO169 * AC167 * 10 / AO166","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Social Saving / (cost) (p/kWh)",{"$f":"AC164-L169","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"PROJECT CASH FLOW ANALYSIS"]
[]
[null,null,"INDEXATION ANALYSIS"]
[]
[null,null,null,null,null,null,"Graph Start Period:",2023,null,null,null,null,null,null,"Graph End Period:",2040,null,null,null,"Real",null,null,null,null,null,null,null,null,null,"GRAPH SHOWING NETWORK OFFER VS COUNTERFACTUAL"]
[null,null,null,null,null,null,"List income by:","Energy",null,null,null,null,"OPERATING COSTS:"]
[null,null,null,"INCOME MULTI-SELECT LIST BOX",null,null,null,null,null,null,null,null,null,"COST MULTI-SELECT LIST BOX"]
[null,null,null,"Allows user to analyse different",null,null,null,null,null,null,null,null,null,"Allows user to break out the cost base"]
[null,null,null,"tariffs and energy types against cost",null,null,null,null,null,null,null,null,null,"into component parts"]
[]
[]
[null,null,null,null,"GRAPH 4"]
[null,null,null,null,"GRAPH SHOWN COST BASE ESCALATION AND INCOME ESCALATION"]
[null,null,null,null,"TOTAL ENERGY DEMAND SHOWN IN SECOND Y-AXIS"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph Start Period",null,null,null,null,2021,null,null,null,null,"Graph End Period",null,null,null,null,null,2040]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH SHOWING STACKED BAR CHART OF REVENUE BREAK DOWN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO INCLUDE INCOME SUBSIDIES ALSO"]
[null,null,"OPERATING INCOME AND EXPENDITURE ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATING INCOME AND EXPENDITURE ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money terms of operating cash flows:","Real",null,null,null,null,"Year:",null,2035]
[]
[null,null,{"$f":"\"YEAR \" & AN215 &\" PROJECT RECEIPTS & EXPENDITURE BREAKDOWN\"","v":"YEAR 2030 PROJECT RECEIPTS & EXPENDITURE BREAKDOWN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph Start Period",null,null,null,null,2020,null,null,null,null,"Graph End Period",null,null,null,null,2040,null,null,null,"YEAR 2035 PROJECT RECEIPTS & EXPENDITURE BREAKDOWN"]
[]
[null,null,"Income from:",null,null,null,null,null,null,null,null,{"$f":"AH215","v":"Real"},null,null,null,"Expenditure on:",null,null,null,null,null,{"$f":"AH215","v":"Real"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from:",null,null,null,null,null,null,null,null,"Real",null,null,null,"Expenditure on:",null,null,null,null,null,"Real"]
[null,null,null,"Heat Customers",null,null,null,null,null,null,"£000",{"$f":"CALC_Project_ANN!H8628","v":0},null,null,null,null,"O&M",null,null,null,"£000",{"$f":"CALC_Project_ANN!H8635","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Customers",null,null,null,null,null,null,"£000",2951.5070144463066,null,null,null,null,"O&M",null,null,null,"£000",245.28981232129945]
[null,null,null,"Cooling Customers",null,null,null,null,null,null,"£000",{"$f":"CALC_Project_ANN!H8629","v":0},null,null,null,null,"Fuel",null,null,null,"£000",{"$f":"CALC_Project_ANN!H8636","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Customers",null,null,null,null,null,null,"£000",0,null,null,null,null,"Fuel",null,null,null,"£000",1883.3458435491943]
[null,null,null,"Private Wire Customers",null,null,null,null,null,null,"£000",{"$f":"CALC_Project_ANN!H8630","v":0},null,null,null,null,"Levies",null,null,null,"£000",{"$f":"CALC_Project_ANN!H8637","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH SHOWING STACKED BAR CHART OF REVENUE BREAK DOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private Wire Customers",null,null,null,null,null,null,"£000",0,null,null,null,null,"Levies",null,null,null,"£000",0]
[null,null,null,"Exported electricity sales",null,null,null,null,null,null,"£000",{"$f":"CALC_Project_ANN!H8631","v":0},null,null,null,null,"Overheads",null,null,null,"£000",{"$f":"CALC_Project_ANN!H8638","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO INCLUDE INCOME SUBSIDIES ALSO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exported electricity sales",null,null,null,null,null,null,"£000",0,null,null,null,null,"Overheads",null,null,null,"£000",0]
[null,null,null,"Connection charges",null,null,null,null,null,null,"£000",{"$f":"CALC_Project_ANN!H8632","v":0},null,null,null,null,"Business rates",null,null,null,"£000",{"$f":"CALC_Project_ANN!H8639","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies",null,null,null,null,null,null,"£000",0,null,null,null,null,"Business rates",null,null,null,"£000",228.94247185184199]
[null,null,null,"Energy efficiency income",null,null,null,null,null,null,"£000",{"$f":"CALC_Project_ANN!H8633","v":0},null,null,null,null,"Corporation tax",null,null,null,"£000",{"$f":"CALC_Project_ANN!H8640","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency income",null,null,null,null,null,null,"£000",0,null,null,null,null,"Corporation tax",null,null,null,"£000",0]
[null,null,null,"Other income",null,null,null,null,null,null,"£000",{"$f":"CALC_Project_ANN!H8634","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other income",null,null,null,null,null,null,"£000",0]
[null,null,"Total Income",null,null,null,null,null,null,null,"£000",{"$f":"SUM(L205:N211)","v":0},null,null,null,"Total Expenditure",null,null,null,null,"£000",{"$f":"SUM(V205:X211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Income",null,null,null,null,null,null,null,"£000",2951.5070144463066,null,null,null,"Total Expenditure",null,null,null,null,"£000",2357.5781277223359]
[]
[null,null,"Pre-corp. tax operating margin",null,null,null,null,null,null,null,"£000",{"$f":"L212-SUM(V205:X208)","v":0},null,null,null,"Post-C.tax margin",null,null,null,null,"£000",{"$f":"L212-V212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-corp. tax operating margin",null,null,null,null,null,null,null,"£000",822.87135857581279,null,null,null,"Post-C.tax margin",null,null,null,null,"£000",593.92888672397066]
[null,null,"Pre-corp. tax operating margin",null,null,null,null,null,null,null,"%",{"$f":"IFERROR(L214/L212,0)","v":0},null,null,null,"Post-C.tax margin",null,null,null,null,"%",{"$f":"IFERROR(V214/L212,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Money terms of operating cash flows:","Real",null,null,null,null,"Year:",2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-corp. tax operating margin",null,null,null,null,null,null,null,"%",0.27879701947114666,null,null,null,"Post-C.tax margin",null,null,null,null,"%",0.20122902768550249]
[]
[null,null,"PROJECT CASH FLOW RISK ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT CASH FLOW RISK ANALYSIS"]
[]
[null,null,"CORE SENSITIVITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real / Nominal?","Real",null,null,null,null,null,null,null,null,null,null,null,null,"CORE SENSITIVITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real / Nominal?","Real"]
[]
[null,null,"TARIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",{"$f":"SYS_Checks!G54","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",{"$f":"SYS_Checks!G58","v":1},null,null,null,null,null,null,null,"TARIFF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",1,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",1]
[]
[null,null,"Increase / (decrease) in ALL TARIFFS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase / (decrease) in ALL TARIFFS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",-0.1]
[null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity",null,null,"% Change",null,null,"Post-Sens.",null,null,null,null,null,"Tornado chart of tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity",null,null,"% Change",null,null,"Post-Sens.",null,null,null,null,null,"Tornado chart of tariffs"]
[null,null,null,"Av. Annual Electricity income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!G449","v":0},null,null,{"$f":"IFERROR(Z225/T225-1,0)","v":0},null,null,{"$f":"CALC_Solves!I449","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av. Annual Electricity income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",0,null,null,0,null,null,0]
[null,null,null,"Av. Annual Heat income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!G450","v":1895.0537225863534},null,null,{"$f":"IFERROR(Z226/T226-1,0)","v":-0.10000000000000009},null,null,{"$f":"CALC_Solves!I450","v":1705.5483503277178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av. Annual Heat income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",238.66647082810923,null,null,0,null,null,238.66647082810923]
[null,null,null,"Av. Annual Cooling income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!G451","v":287.66997823835857},null,null,{"$f":"IFERROR(Z227/T227-1,0)","v":-9.999999999999909E-2},null,null,{"$f":"CALC_Solves!I451","v":258.90298041452297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Av. Annual Cooling income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",0,null,null,0,null,null,0]
[null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!G452","v":5325.1109869496822},null,null,{"$f":"IFERROR(Z228/T228-1,0)","v":-0.68982315634044555},null,null,{"$f":"CALC_Solves!I452","v":1651.7261180688672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",-351.49385183497299,null,null,0,null,null,-351.49385183497299]
[]
[null,null,"CAPEX ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",{"$f":"SYS_Checks!G55","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",1]
[]
[null,null,"Increase / (decrease) in CAPITAL EXPENDITURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase / (decrease) in CAPITAL EXPENDITURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",0.1]
[null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity",null,null,"% Change",null,null,"Post-Sens.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity",null,null,"% Change",null,null,"Post-Sens."]
[null,null,null,"Total capex (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"-CALC_Solves!G538","v":28098.262095349332},null,null,{"$f":"IFERROR(Z234/T234-1,0)","v":9.9999999999999867E-2},null,null,{"$f":"-CALC_Solves!G540","v":30908.088304884259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capex (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",1627.5606685849816,null,null,0,null,null,1627.5606685849816]
[null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!H538","v":5325.1109869496822},null,null,{"$f":"IFERROR(Z235/T235-1,0)","v":-0.52472540669335332},null,null,{"$f":"CALC_Solves!H540","v":2530.8899586352659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",-351.49385183497299,null,null,0,null,null,-351.49385183497299]
[]
[null,null,"FUEL COST ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",{"$f":"SYS_Checks!G56","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FUEL COST ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",1]
[]
[null,null,"Increase / (decrease) in FUEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase / (decrease) in FUEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",0.1]
[null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity",null,null,"% Change",null,null,"Post-Sens.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity"]
[null,null,null,"Total FUEL cost (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!G561","v":8838.3136818210169},null,null,{"$f":"IFERROR(Z241/T241-1,0)","v":9.9999999999999867E-2},null,null,{"$f":"CALC_Solves!G563","v":9722.1450500031169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total FUEL cost (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",1894.0332709225456]
[null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!H561","v":5325.1109869496822},null,null,{"$f":"IFERROR(Z242/T242-1,0)","v":-0.14026055395493586},null,null,{"$f":"CALC_Solves!H563","v":4578.2079700486047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",-351.49385183497299]
[]
[null,null,"OPEX COST ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run?",{"$f":"SYS_Checks!G57","v":1},null,null,null,null,"PROJECT MODEL SOLVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX COST ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT MODEL SOLVER"]
[]
[null,null,"Increase / (decrease) in OPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",0.1,null,null,null,null,null,null,null,null,null,"Sensitivity to be run:",null,null,null,null,null,null,{"$f":"SYS_Sensitivity!$AB$11","v":"Project Model Solver"},null,null,null,null,null,null,null,null,null,null,"Increase / (decrease) in OPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",0.1,null,null,null,null,null,null,null,null,null,"Sensitivity to be run:",null,null,null,null,null,null,"Project Model Solver"]
[null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity",null,null,"% Change",null,null,"Post-Sens.",null,null,null,"Solve to:",null,null,null,null,null,null,"Project_real_pre_tax_post_grant",null,null,null,null,null,null,null,null,null,null,"Impact of change on:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-sensitivity",null,null,"% Change",null,null,"Post-Sens.",null,null,null,"Solve to:",null,null,null,null,null,null,"NPV=0"]
[null,null,null,"Total OPEX (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!G584","v":9528.6005448976193},null,null,{"$f":"IFERROR(Z248/T248-1,0)","v":0.10000000000000009},null,null,{"$f":"CALC_Solves!G586","v":10481.460599387383},null,null,null,"Solved adjustment:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEX (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",346.22088768094528,null,null,0,null,null,346.22088768094528,null,null,null,"Solved adjustment:",null,null,null,null,null,null,0.36249999999999999]
[null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"CALC_Solves!H584","v":5325.1109869496822},null,null,{"$f":"IFERROR(Z249/T249-1,0)","v":-0.18576745100137348},null,null,{"$f":"CALC_Solves!H586","v":4335.8786926046314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£000",-351.49385183497299,null,null,0,null,null,-351.49385183497299]
[]
[]
[null,null,"ENERGY ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGY ANALYSIS"]
[]
[null,null,"ENERGY BALANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGY BALANCE"]
[]
[null,null,"WHOLE SYSTEM EFFICIENCY",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHOLE SYSTEM EFFICIENCY",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,2025]
[]
[null,null,"Energy",null,null,null,null,null,null,null,"Primary import",null,null,null,"Export to network",null,null,"Export to grid",null,null,null,"Network Losses",null,null,null,"Customer Supply",null,null,null,"Whole system",null,null,null,"Customer Demand",null,null,null,"Variance",null,null,"Variance",null,null,null,null,null,null,"Energy",null,null,null,null,null,null,null,"Primary import",null,null,null,"Export to network",null,null,"Export to grid",null,null,null,"Network Losses",null,null,null,"Customer Supply",null,null,null,"Whole system"]
[]
[null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,"MWh",null,null,"MWh",null,null,null,"MWh",null,null,null,"MWh",null,null,null,"%",null,null,null,"MWh",null,null,null,"MWh",null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,"MWh",null,null,"MWh",null,null,null,"MWh",null,null,null,"MWh",null,null,null,"%"]
[null,null,{"$f":"IF(INP_EnergyTypes!$D15=\"\",\"\",INP_EnergyTypes!$D15)","v":""},null,null,null,null,null,null,null,{"$f":"M278","v":0},null,null,null,{"$f":"AK278","v":0},null,null,{"$f":"AG278","v":0},null,null,null,{"$f":"-CALC_EBalance!J958","v":0},null,null,null,{"$f":"AK278+V261-AG278","v":0},null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G946","v":0},null,null,null,{"$f":"Z261-AH261","v":0},null,null,{"$f":"IFERROR(AL261/Z261,0)","v":0},null,null,null,null,null,null,"Sewer heat ",null,null,null,null,null,null,null,14536.133548918469,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K261-BD261)/K261,0)","v":0},null,null,null,{"$f":"IFERROR((O261-BH261)/O261,0)","v":0},null,null,{"$f":"IFERROR((R261-BK261)/R261,0)","v":0},null,null,null,{"$f":"IFERROR((V261-BO261)/V261,0)","v":0},null,null,null,{"$f":"IFERROR((Z261-BS261)/Z261,0)","v":0}]
[null,null,{"$f":"IF(INP_EnergyTypes!$D16=\"\",\"\",INP_EnergyTypes!$D16)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J959","v":0},null,null,null,{"$f":"AK279+V262-AG279","v":0},null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G947","v":0},null,null,null,{"$f":"Z262-AH262","v":0},null,null,{"$f":"IFERROR(AL262/Z262,0)","v":0},null,null,null,null,null,null,"LTHW",null,null,null,null,null,null,null,0,null,null,null,31834.281445727305,null,null,0,null,null,null,2561.3789668975992,null,null,null,29272.902478829707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D17=\"\",\"\",INP_EnergyTypes!$D17)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J960","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G948","v":0},null,null,null,{"$f":"Z263-AH263","v":0},null,null,0,null,null,null,null,null,null,"Natural gas",null,null,null,null,null,null,null,1008.4910772550851,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D18=\"\",\"\",INP_EnergyTypes!$D18)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J961","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G949","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,"AECOM: electricity",null,null,null,null,null,null,null,12067.555908507249,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D19=\"\",\"\",INP_EnergyTypes!$D19)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J962","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G950","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,"AECOM: blended tariff escalation",null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D20=\"\",\"\",INP_EnergyTypes!$D20)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J963","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G951","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D21=\"\",\"\",INP_EnergyTypes!$D21)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J964","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G952","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D22=\"\",\"\",INP_EnergyTypes!$D22)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J965","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G953","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D23=\"\",\"\",INP_EnergyTypes!$D23)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J966","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G954","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D24=\"\",\"\",INP_EnergyTypes!$D24)","v":""},null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,{"$f":"-CALC_EBalance!J967","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!G955","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0]
[]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K261:M270)","v":0},null,null,null,{"$f":"SUM(O261:Q270)","v":0},null,null,{"$f":"SUM(R261:T270)","v":0},null,null,null,{"$f":"SUM(V261:X270)","v":0},null,null,null,{"$f":"SUM(Z261:AB270)","v":0},null,null,null,{"$f":"IFERROR((Z272+R272)/K272,0)","v":0},null,null,null,{"$f":"SUM(AH261:AJ270)","v":0},null,null,null,{"$f":"SUM(AL261:AN270)","v":0},null,null,{"$f":"IFERROR(AL272/Z272,0)","v":0},null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,27612.180534680803,null,null,null,31834.281445727305,null,null,0,null,null,null,2561.3789668975992,null,null,null,29272.902478829707,null,null,null,1.0601445417200226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K272-BD272)/K272,0)","v":0},null,null,null,{"$f":"IFERROR((O272-BH272)/O272,0)","v":0},null,null,{"$f":"IFERROR((R272-BK272)/R272,0)","v":0},null,null,null,{"$f":"IFERROR((V272-BO272)/V272,0)","v":0},null,null,null,{"$f":"IFERROR((Z272-BS272)/Z272,0)","v":0},null,null,null,{"$f":"IFERROR((AD272-BW272)/AD272,0)","v":0}]
[]
[null,null,"ENERGY CENTRE SYSTEM EFFICIENCY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGY CENTRE SYSTEM EFFICIENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Spill) / shortfall"]
[null,null,"Energy",null,null,null,null,null,null,null,null,null,"Import",null,null,null,"(Loss)/gain",null,null,"Parasitics",null,null,null,null,"GENERATE",null,null,null,null,null,null,null,"To Grid",null,null,null,"NETWORK",null,null,null,"Efficiency",null,null,null,null,null,null,"Energy",null,null,null,null,null,null,null,null,null,"Import",null,null,null,"Conv. Loss",null,null,"Parasitics",null,null,null,null,null,null,null,null,null,"(Shortfall)/gain",null,null,"To Grid",null,null,null,"NETWORK",null,null,null,"Efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,"MWh",null,null,"MWh",null,null,null,null,"MWh",null,null,null,null,"MWh",null,null,"MWh",null,null,null,"MWh",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,"MWh",null,null,"MWh",null,null,null,null,null,null,null,null,null,"MWh",null,null,"MWh",null,null,null,"MWh",null,null,null,"%"]
[null,null,{"$f":"IF(INP_EnergyTypes!$D15=\"\",\"\",INP_EnergyTypes!$D15)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H946","v":0},null,null,null,{"$f":"-CALC_EBalance!K958","v":0},null,null,{"$f":"-CALC_EBalance!H958","v":0},null,null,null,null,{"$f":"CALC_EBalance!I946","v":0},null,null,null,null,{"$f":"CALC_EBalance!J946","v":0},null,null,{"$f":"CALC_EBalance!K946","v":0},null,null,null,{"$f":"CALC_EBalance!I958","v":0},null,null,null,null,null,null,null,null,null,null,"Sewer heat ",null,null,null,null,null,null,null,null,null,14536.133548918469,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((M278-BF278)/M278,0)","v":0},null,null,null,{"$f":"IFERROR((Q278-BJ278)/Q278,0)","v":0},null,null,{"$f":"IFERROR((T278-BM278)/T278,0)","v":0},null,null,{"$f":"IFERROR((Y278-BP278)/Y278,0)","v":0},null,null,null,{"$f":"IFERROR((#REF!-BT278)/#REF!,0)","v":0},null,null,{"$f":"IFERROR((AD278-BW278)/AD278,0)","v":0},null,null,{"$f":"IFERROR((AG278-BZ278)/AG278,0)","v":0},null,null,null,{"$f":"IFERROR((AK278-CD278)/AK278,0)","v":0}]
[null,null,{"$f":"IF(INP_EnergyTypes!$D16=\"\",\"\",INP_EnergyTypes!$D16)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H947","v":0},null,null,null,{"$f":"-CALC_EBalance!K959","v":0},null,null,{"$f":"-CALC_EBalance!H959","v":0},null,null,null,null,{"$f":"CALC_EBalance!I947","v":0},null,null,null,null,{"$f":"CALC_EBalance!J947","v":0},null,null,{"$f":"CALC_EBalance!K947","v":0},null,null,null,{"$f":"CALC_EBalance!I959","v":0},null,null,null,null,null,null,null,null,null,null,"LTHW",null,null,null,null,null,null,null,null,null,0,null,null,null,5813.8149833328689,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,31834.281445727305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT279)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D17=\"\",\"\",INP_EnergyTypes!$D17)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H948","v":0},null,null,null,{"$f":"-CALC_EBalance!K960","v":0},null,null,{"$f":"-CALC_EBalance!H960","v":0},null,null,null,null,{"$f":"CALC_EBalance!I948","v":0},null,null,null,null,{"$f":"CALC_EBalance!J948","v":0},null,null,{"$f":"CALC_EBalance!K948","v":0},null,null,null,{"$f":"CALC_EBalance!I960","v":0},null,null,null,null,null,null,null,null,null,null,"Natural gas",null,null,null,null,null,null,null,null,null,1008.4910772550851,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT280)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D18=\"\",\"\",INP_EnergyTypes!$D18)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H949","v":0},null,null,null,{"$f":"-CALC_EBalance!K961","v":0},null,null,{"$f":"-CALC_EBalance!H961","v":0},null,null,null,null,{"$f":"CALC_EBalance!I949","v":0},null,null,null,null,{"$f":"CALC_EBalance!J949","v":0},null,null,{"$f":"CALC_EBalance!K949","v":0},null,null,null,{"$f":"CALC_EBalance!I961","v":0},null,null,null,null,null,null,null,null,null,null,"AECOM: electricity",null,null,null,null,null,null,null,null,null,12067.555908507249,null,null,null,0,null,null,-1591.7140722863653,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT281)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D19=\"\",\"\",INP_EnergyTypes!$D19)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H950","v":0},null,null,null,{"$f":"-CALC_EBalance!K962","v":0},null,null,{"$f":"-CALC_EBalance!H962","v":0},null,null,null,null,{"$f":"CALC_EBalance!I950","v":0},null,null,null,null,{"$f":"CALC_EBalance!J950","v":0},null,null,{"$f":"CALC_EBalance!K950","v":0},null,null,null,{"$f":"CALC_EBalance!I962","v":0},null,null,null,null,null,null,null,null,null,null,"AECOM: blended tariff escalation",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT282)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D20=\"\",\"\",INP_EnergyTypes!$D20)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H951","v":0},null,null,null,{"$f":"-CALC_EBalance!K963","v":0},null,null,{"$f":"-CALC_EBalance!H963","v":0},null,null,null,null,{"$f":"CALC_EBalance!I951","v":0},null,null,null,null,{"$f":"CALC_EBalance!J951","v":0},null,null,{"$f":"CALC_EBalance!K951","v":0},null,null,null,{"$f":"CALC_EBalance!I963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT283)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D21=\"\",\"\",INP_EnergyTypes!$D21)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H952","v":0},null,null,null,{"$f":"-CALC_EBalance!K964","v":0},null,null,{"$f":"-CALC_EBalance!H964","v":0},null,null,null,null,{"$f":"CALC_EBalance!I952","v":0},null,null,null,null,{"$f":"CALC_EBalance!J952","v":0},null,null,{"$f":"CALC_EBalance!K952","v":0},null,null,null,{"$f":"CALC_EBalance!I964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT284)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D22=\"\",\"\",INP_EnergyTypes!$D22)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H953","v":0},null,null,null,{"$f":"-CALC_EBalance!K965","v":0},null,null,{"$f":"-CALC_EBalance!H965","v":0},null,null,null,null,{"$f":"CALC_EBalance!I953","v":0},null,null,null,null,{"$f":"CALC_EBalance!J953","v":0},null,null,{"$f":"CALC_EBalance!K953","v":0},null,null,null,{"$f":"CALC_EBalance!I965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT285)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D23=\"\",\"\",INP_EnergyTypes!$D23)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H954","v":0},null,null,null,{"$f":"-CALC_EBalance!K966","v":0},null,null,{"$f":"-CALC_EBalance!H966","v":0},null,null,null,null,{"$f":"CALC_EBalance!I954","v":0},null,null,null,null,{"$f":"CALC_EBalance!J954","v":0},null,null,{"$f":"CALC_EBalance!K954","v":0},null,null,null,{"$f":"CALC_EBalance!I966","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT286)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[null,null,{"$f":"IF(INP_EnergyTypes!$D24=\"\",\"\",INP_EnergyTypes!$D24)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"CALC_EBalance!H955","v":0},null,null,null,{"$f":"-CALC_EBalance!K967","v":0},null,null,{"$f":"-CALC_EBalance!H967","v":0},null,null,null,null,{"$f":"CALC_EBalance!I955","v":0},null,null,null,null,{"$f":"CALC_EBalance!J955","v":0},null,null,{"$f":"CALC_EBalance!K955","v":0},null,null,null,{"$f":"CALC_EBalance!I967","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,{"$f":"IFERROR((#REF!-BT287)/#REF!,0)","v":0},null,null,0,null,null,0,null,null,null,0]
[]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M278:O287)","v":0},null,null,null,{"$f":"SUM(Q278:S287)","v":0},null,null,{"$f":"SUM(T278:V287)","v":0},null,null,null,null,{"$f":"SUM(Y278:AA287)","v":0},null,null,null,null,{"$f":"SUM(AD278:AF287)","v":0},null,null,{"$f":"SUM(AG278:AI287)","v":0},null,null,null,{"$f":"SUM(AK278:AM287)","v":0},null,null,null,{"$f":"IFERROR((AK289+AG289)/M289,0)","v":0},null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,27612.180534680803,null,null,null,5813.8149833328689,null,null,-1591.7140722863653,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,31834.281445727305,null,null,null,1.1529071891205245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((M289-BF289)/M289,0)","v":0},null,null,null,{"$f":"IFERROR((Q289-BJ289)/Q289,0)","v":0},null,null,{"$f":"IFERROR((T289-BM289)/T289,0)","v":0},null,null,{"$f":"IFERROR((Y289-BP289)/Y289,0)","v":0},null,null,null,{"$f":"IFERROR((#REF!-BT289)/#REF!,0)","v":0},null,null,{"$f":"IFERROR((AD289-BW289)/AD289,0)","v":0},null,null,{"$f":"IFERROR((AG289-BZ289)/AG289,0)","v":0},null,null,null,{"$f":"IFERROR((AK289-CD289)/AK289,0)","v":0},null,null,null,{"$f":"IFERROR((AO289-CH289)/AO289,0)","v":0}]
[]
[null,null,null,null,"Graph Start Period:",null,null,null,null,2023,null,null,null,"Graph End Period:",null,null,null,null,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph Start Period:",null,null,null,null,null,null,null,null,"Graph End Period:",null,null,null,null,2035]
[]
[]
[]
[null,null,null,null,null,null,"GRAPH 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH 10"]
[null,null,null,null,null,null,"DETAILED GRAPH OF MONTHLY ENERGY SUPPLY. SWITCH TO ALLOW TO ALTERNATE BETWEEN ENERGY SUPPLY AND FUEL DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DETAILED GRAPH OF MONTHLY ENERGY SUPPLY. SWITCH TO ALLOW TO ALTERNATE BETWEEN ENERGY SUPPLY AND FUEL DEMAND"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,null,"DETAILED BALANCE - ONSITE GENERATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DETAILED BALANCE - ONSITE GENERATION"]
[]
[null,null,"Year:",null,{"$f":"$S$256","v":2026},null,null,null,null,null,"Input energy type",null,null,null,null,null,"Fuel",null,null,"Max Utilis.",null,null,null,null,"Output energy type",null,null,null,null,null,"Capacity",null,null,"Generation",null,null,"Loss/(Gain)",null,null,null,"Efficiency",null,null,null,null,null,null,"Year:",null,2025,null,null,null,null,null,"Input energy type",null,null,null,null,null,"Fuel",null,null,"Max Utilis.",null,null,null,null,"Output energy type",null,null,null,null,null,"Capacity",null,null,"Generation",null,null,"Loss/(Gain)",null,null,null,"Efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,"%",null,null,null,null,null,null,null,null,null,null,"kW",null,null,"MWh",null,null,"MWh",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,"%",null,null,null,null,null,null,null,null,null,null,"kW",null,null,"MWh",null,null,"MWh",null,null,null,"%"]
[null,null,{"$f":"MAX(C$318:C318)+1","v":1},{"$f":"INDEX(lstPlant,C319,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C319,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C319,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C319,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C319,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C319,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C319,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH319:AJ321)/SUM(Q319:S321),0)","v":0},null,null,null,null,null,null,1,"GSHP (SSHP)",null,null,null,null,null,null,"AECOM: electricity",null,null,null,null,null,7362.6686575973426,null,null,1,null,null,null,null,"LTHW",null,null,null,null,null,3000,null,null,21898.802206515811,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"C319","v":1},{"$f":"D319","v":0},null,null,null,null,null,null,{"$f":"K319","v":0},null,null,null,null,null,{"$f":"IFERROR((Q319-BJ319)/Q319,0)","v":0},null,null,0,null,null,null,null,{"$f":"Y319","v":0},null,null,null,null,null,{"$f":"IFERROR((AE319-BX319)/AE319,0)","v":0},null,null,{"$f":"IFERROR((AH319-CA319)/AH319,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO319-CH319)/AO319,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C319,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C319,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C319,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C319,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C319,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewer heat ",null,null,null,null,null,14536.133548918469,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K320","v":0},null,null,null,null,null,{"$f":"IFERROR((Q320-BJ320)/Q320,0)","v":0},null,null,null,null,null,null,null,{"$f":"Y320","v":0},null,null,null,null,null,{"$f":"IFERROR((AE320-BX320)/AE320,0)","v":0},null,null,{"$f":"IFERROR((AH320-CA320)/AH320,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C319,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C319,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C319,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C319,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C319,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K321","v":0},null,null,null,null,null,{"$f":"IFERROR((Q321-BJ321)/Q321,0)","v":0},null,null,null,null,null,null,null,{"$f":"Y321","v":0},null,null,null,null,null,{"$f":"IFERROR((AE321-BX321)/AE321,0)","v":0},null,null,{"$f":"IFERROR((AH321-CA321)/AH321,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q319:S321)-SUM(AH319:AJ321)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y322","v":"Losses"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK322-CD322)/AK322,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C322)+1","v":2},{"$f":"INDEX(lstPlant,C323,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C323,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C323,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C323,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C323,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C323,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C323,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH323:AJ325)/SUM(Q323:S325),0)","v":0},null,null,null,null,null,null,2,"GSHP (C/L)",null,null,null,null,null,null,"AECOM: electricity",null,null,null,null,null,3113.17317862354,null,null,1,null,null,null,null,"LTHW",null,null,null,null,null,3000,null,null,9028.2022180082677,null,null,null,null,null,null,2.9000000000000004,null,null,null,null,null,{"$f":"C323","v":2},{"$f":"D323","v":0},null,null,null,null,null,null,{"$f":"K323","v":0},null,null,null,null,null,{"$f":"IFERROR((Q323-BJ323)/Q323,0)","v":0},null,null,0,null,null,null,null,{"$f":"Y323","v":0},null,null,null,null,null,{"$f":"IFERROR((AE323-BX323)/AE323,0)","v":0},null,null,{"$f":"IFERROR((AH323-CA323)/AH323,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO323-CH323)/AO323,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C323,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C323,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C323,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C323,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C323,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K324","v":0},null,null,null,null,null,{"$f":"IFERROR((Q324-BJ324)/Q324,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE324-BX324)/AE324,0)","v":0},null,null,{"$f":"IFERROR((AH324-CA324)/AH324,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C323,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C323,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C323,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C323,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C323,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K325","v":0},null,null,null,null,null,{"$f":"IFERROR((Q325-BJ325)/Q325,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE325-BX325)/AE325,0)","v":0},null,null,{"$f":"IFERROR((AH325-CA325)/AH325,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q323:S325)-SUM(AH323:AJ325)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,-5915.0290393847281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK326-CD326)/AK326,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C326)+1","v":3},{"$f":"INDEX(lstPlant,C327,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C327,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C327,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C327,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C327,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C327,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C327,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH327:AJ329)/SUM(Q327:S329),0)","v":0},null,null,null,null,null,null,3,"Boilers",null,null,null,null,null,null,"Natural gas",null,null,null,null,null,1008.4910772550851,null,null,1,null,null,null,null,"LTHW",null,null,null,null,null,13700,null,null,907.27702120322726,null,null,null,null,null,null,0.89963812438743374,null,null,null,null,null,{"$f":"C327","v":3},{"$f":"D327","v":0},null,null,null,null,null,null,{"$f":"K327","v":0},null,null,null,null,null,{"$f":"IFERROR((Q327-BJ327)/Q327,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE327-BX327)/AE327,0)","v":0},null,null,{"$f":"IFERROR((AH327-CA327)/AH327,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO327-CH327)/AO327,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C327,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C327,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C327,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C327,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C327,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K328","v":0},null,null,null,null,null,{"$f":"IFERROR((Q328-BJ328)/Q328,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE328-BX328)/AE328,0)","v":0},null,null,{"$f":"IFERROR((AH328-CA328)/AH328,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C327,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C327,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C327,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C327,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C327,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K329","v":0},null,null,null,null,null,{"$f":"IFERROR((Q329-BJ329)/Q329,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE329-BX329)/AE329,0)","v":0},null,null,{"$f":"IFERROR((AH329-CA329)/AH329,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q327:S329)-SUM(AH327:AJ329)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,101.21405605185782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK330-CD330)/AK330,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C330)+1","v":4},{"$f":"INDEX(lstPlant,C331,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C331,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C331,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C331,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C331,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C331,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C331,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH331:AJ333)/SUM(Q331:S333),0)","v":0},null,null,null,null,null,null,4,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C331","v":4},{"$f":"D331","v":0},null,null,null,null,null,null,{"$f":"K331","v":0},null,null,null,null,null,{"$f":"IFERROR((Q331-BJ331)/Q331,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE331-BX331)/AE331,0)","v":0},null,null,{"$f":"IFERROR((AH331-CA331)/AH331,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO331-CH331)/AO331,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C331,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C331,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C331,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C331,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C331,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K332","v":0},null,null,null,null,null,{"$f":"IFERROR((Q332-BJ332)/Q332,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE332-BX332)/AE332,0)","v":0},null,null,{"$f":"IFERROR((AH332-CA332)/AH332,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C331,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C331,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C331,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C331,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C331,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K333","v":0},null,null,null,null,null,{"$f":"IFERROR((Q333-BJ333)/Q333,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE333-BX333)/AE333,0)","v":0},null,null,{"$f":"IFERROR((AH333-CA333)/AH333,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q331:S333)-SUM(AH331:AJ333)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK334-CD334)/AK334,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C334)+1","v":5},{"$f":"INDEX(lstPlant,C335,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C335,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C335,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C335,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C335,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C335,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C335,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH335:AJ337)/SUM(Q335:S337),0)","v":0},null,null,null,null,null,null,5,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C335","v":5},{"$f":"D335","v":0},null,null,null,null,null,null,{"$f":"K335","v":0},null,null,null,null,null,{"$f":"IFERROR((Q335-BJ335)/Q335,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE335-BX335)/AE335,0)","v":0},null,null,{"$f":"IFERROR((AH335-CA335)/AH335,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO335-CH335)/AO335,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C335,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C335,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C335,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C335,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C335,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K336","v":0},null,null,null,null,null,{"$f":"IFERROR((Q336-BJ336)/Q336,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE336-BX336)/AE336,0)","v":0},null,null,{"$f":"IFERROR((AH336-CA336)/AH336,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C335,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C335,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C335,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C335,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C335,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K337","v":0},null,null,null,null,null,{"$f":"IFERROR((Q337-BJ337)/Q337,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE337-BX337)/AE337,0)","v":0},null,null,{"$f":"IFERROR((AH337-CA337)/AH337,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q335:S337)-SUM(AH335:AJ337)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK338-CD338)/AK338,0)","v":0}]
[]
[null,null,"Year:",null,{"$f":"$S$256","v":2026},null,null,null,null,null,"Input energy type",null,null,null,null,null,"Fuel",null,null,"Max Utilis.",null,null,null,null,"Output energy type",null,null,null,null,null,"Capacity",null,null,null,null,null,null,null,null,null,"Efficiency",null,null,null,null,null,null,"Year:",null,2025,null,null,null,null,null,"Input energy type",null,null,null,null,null,"Fuel",null,null,"Max Utilis.",null,null,null,null,"Output energy type",null,null,null,null,null,"Capacity",null,null,null,null,null,null,null,null,null,"Efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,"%",null,null,null,null,null,null,null,null,null,null,"kW",null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,"%",null,null,null,null,null,null,null,null,null,null,"kW",null,null,null,null,null,null,null,null,null,"%"]
[null,null,{"$f":"MAX(C$318:C341)+1","v":6},{"$f":"INDEX(lstPlant,C342,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C342,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C342,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C342,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C342,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C342,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH342:AJ344)/SUM(Q342:S344),0)","v":0},null,null,null,null,null,null,6,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C342","v":6},{"$f":"D342","v":0},null,null,null,null,null,null,{"$f":"K342","v":0},null,null,null,null,null,{"$f":"IFERROR((Q342-BJ342)/Q342,0)","v":0},null,null,0,null,null,null,null,{"$f":"Y342","v":0},null,null,null,null,null,{"$f":"IFERROR((AE342-BX342)/AE342,0)","v":0},null,null,{"$f":"IFERROR((AH342-CA342)/AH342,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO342-CH342)/AO342,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C342,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C342,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C342,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C342,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K343","v":0},null,null,null,null,null,{"$f":"IFERROR((Q343-BJ343)/Q343,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE343-BX343)/AE343,0)","v":0},null,null,{"$f":"IFERROR((AH343-CA343)/AH343,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C342,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C342,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C342,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C342,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K344","v":0},null,null,null,null,null,{"$f":"IFERROR((Q344-BJ344)/Q344,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE344-BX344)/AE344,0)","v":0},null,null,{"$f":"IFERROR((AH344-CA344)/AH344,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK345-CD345)/AK345,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C345)+1","v":7},{"$f":"INDEX(lstPlant,C346,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C346,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C346,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C346,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C346,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C346,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH346:AJ348)/SUM(Q346:S348),0)","v":0},null,null,null,null,null,null,7,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C346","v":7},{"$f":"D346","v":0},null,null,null,null,null,null,{"$f":"K346","v":0},null,null,null,null,null,{"$f":"IFERROR((Q346-BJ346)/Q346,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE346-BX346)/AE346,0)","v":0},null,null,{"$f":"IFERROR((AH346-CA346)/AH346,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO346-CH346)/AO346,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C346,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C346,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C346,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C346,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K347","v":0},null,null,null,null,null,{"$f":"IFERROR((Q347-BJ347)/Q347,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE347-BX347)/AE347,0)","v":0},null,null,{"$f":"IFERROR((AH347-CA347)/AH347,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C346,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C346,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C346,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C346,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K348","v":0},null,null,null,null,null,{"$f":"IFERROR((Q348-BJ348)/Q348,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE348-BX348)/AE348,0)","v":0},null,null,{"$f":"IFERROR((AH348-CA348)/AH348,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK349-CD349)/AK349,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C349)+1","v":8},{"$f":"INDEX(lstPlant,C350,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C350,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C350,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C350,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C350,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C350,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH350:AJ352)/SUM(Q350:S352),0)","v":0},null,null,null,null,null,null,8,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C350","v":8},{"$f":"D350","v":0},null,null,null,null,null,null,{"$f":"K350","v":0},null,null,null,null,null,{"$f":"IFERROR((Q350-BJ350)/Q350,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE350-BX350)/AE350,0)","v":0},null,null,{"$f":"IFERROR((AH350-CA350)/AH350,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO350-CH350)/AO350,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C350,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C350,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C350,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C350,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K351","v":0},null,null,null,null,null,{"$f":"IFERROR((Q351-BJ351)/Q351,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE351-BX351)/AE351,0)","v":0},null,null,{"$f":"IFERROR((AH351-CA351)/AH351,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C350,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C350,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C350,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C350,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K352","v":0},null,null,null,null,null,{"$f":"IFERROR((Q352-BJ352)/Q352,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE352-BX352)/AE352,0)","v":0},null,null,{"$f":"IFERROR((AH352-CA352)/AH352,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK353-CD353)/AK353,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C353)+1","v":9},{"$f":"INDEX(lstPlant,C354,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C354,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C354,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C354,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C354,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C354,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH354:AJ356)/SUM(Q354:S356),0)","v":0},null,null,null,null,null,null,9,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C354","v":9},{"$f":"D354","v":0},null,null,null,null,null,null,{"$f":"K354","v":0},null,null,null,null,null,{"$f":"IFERROR((Q354-BJ354)/Q354,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE354-BX354)/AE354,0)","v":0},null,null,{"$f":"IFERROR((AH354-CA354)/AH354,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO354-CH354)/AO354,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C354,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C354,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C354,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C354,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K355","v":0},null,null,null,null,null,{"$f":"IFERROR((Q355-BJ355)/Q355,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE355-BX355)/AE355,0)","v":0},null,null,{"$f":"IFERROR((AH355-CA355)/AH355,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C354,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C354,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C354,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C354,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K356","v":0},null,null,null,null,null,{"$f":"IFERROR((Q356-BJ356)/Q356,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE356-BX356)/AE356,0)","v":0},null,null,{"$f":"IFERROR((AH356-CA356)/AH356,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK357-CD357)/AK357,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C357)+1","v":10},{"$f":"INDEX(lstPlant,C358,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C358,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C358,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C358,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C358,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C358,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH358:AJ360)/SUM(Q358:S360),0)","v":0},null,null,null,null,null,null,10,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C358","v":10},{"$f":"D358","v":0},null,null,null,null,null,null,{"$f":"K358","v":0},null,null,null,null,null,{"$f":"IFERROR((Q358-BJ358)/Q358,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE358-BX358)/AE358,0)","v":0},null,null,{"$f":"IFERROR((AH358-CA358)/AH358,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO358-CH358)/AO358,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C358,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C358,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C358,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C358,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K359","v":0},null,null,null,null,null,{"$f":"IFERROR((Q359-BJ359)/Q359,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE359-BX359)/AE359,0)","v":0},null,null,{"$f":"IFERROR((AH359-CA359)/AH359,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C358,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C358,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C358,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C358,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K360","v":0},null,null,null,null,null,{"$f":"IFERROR((Q360-BJ360)/Q360,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE360-BX360)/AE360,0)","v":0},null,null,{"$f":"IFERROR((AH360-CA360)/AH360,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK361-CD361)/AK361,0)","v":0}]
[]
[null,null,"Year:",null,{"$f":"$S$256","v":2026},null,null,null,null,null,"Input energy type",null,null,null,null,null,"Fuel",null,null,"Max Utilis.",null,null,null,null,"Output energy type",null,null,null,null,null,null,null,null,null,null,null,"Loss/(Gain)",null,null,null,"Efficiency",null,null,null,null,null,null,"Year:",null,2025,null,null,null,null,null,"Input energy type",null,null,null,null,null,"Fuel",null,null,"Max Utilis.",null,null,null,null,"Output energy type",null,null,null,null,null,null,null,null,null,null,null,"Loss/(Gain)",null,null,null,"Efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,"%"]
[null,null,{"$f":"MAX(C$318:C364)+1","v":11},{"$f":"INDEX(lstPlant,C365,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C365,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C365,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C365,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C365,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C365,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C365,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH365:AJ367)/SUM(Q365:S367),0)","v":0},null,null,null,null,null,null,11,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C365","v":11},{"$f":"D365","v":0},null,null,null,null,null,null,{"$f":"K365","v":0},null,null,null,null,null,{"$f":"IFERROR((Q365-BJ365)/Q365,0)","v":0},null,null,0,null,null,null,null,{"$f":"Y365","v":0},null,null,null,null,null,{"$f":"IFERROR((AE365-BX365)/AE365,0)","v":0},null,null,{"$f":"IFERROR((AH365-CA365)/AH365,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO365-CH365)/AO365,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C365,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C365,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C365,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C365,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C365,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K366","v":0},null,null,null,null,null,{"$f":"IFERROR((Q366-BJ366)/Q366,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE366-BX366)/AE366,0)","v":0},null,null,{"$f":"IFERROR((AH366-CA366)/AH366,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C365,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C365,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C365,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C365,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C365,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K367","v":0},null,null,null,null,null,{"$f":"IFERROR((Q367-BJ367)/Q367,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE367-BX367)/AE367,0)","v":0},null,null,{"$f":"IFERROR((AH367-CA367)/AH367,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q365:S367)-SUM(AH365:AJ367)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK368-CD368)/AK368,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C368)+1","v":12},{"$f":"INDEX(lstPlant,C369,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C369,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C369,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C369,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C369,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C369,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C369,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH369:AJ371)/SUM(Q369:S371),0)","v":0},null,null,null,null,null,null,12,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C369","v":12},{"$f":"D369","v":0},null,null,null,null,null,null,{"$f":"K369","v":0},null,null,null,null,null,{"$f":"IFERROR((Q369-BJ369)/Q369,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE369-BX369)/AE369,0)","v":0},null,null,{"$f":"IFERROR((AH369-CA369)/AH369,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO369-CH369)/AO369,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C369,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C369,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C369,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C369,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C369,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K370","v":0},null,null,null,null,null,{"$f":"IFERROR((Q370-BJ370)/Q370,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE370-BX370)/AE370,0)","v":0},null,null,{"$f":"IFERROR((AH370-CA370)/AH370,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C369,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C369,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C369,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C369,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C369,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K371","v":0},null,null,null,null,null,{"$f":"IFERROR((Q371-BJ371)/Q371,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE371-BX371)/AE371,0)","v":0},null,null,{"$f":"IFERROR((AH371-CA371)/AH371,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q369:S371)-SUM(AH369:AJ371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK372-CD372)/AK372,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C372)+1","v":13},{"$f":"INDEX(lstPlant,C373,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C373,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C373,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C373,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C373,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C373,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C373,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH373:AJ375)/SUM(Q373:S375),0)","v":0},null,null,null,null,null,null,13,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C373","v":13},{"$f":"D373","v":0},null,null,null,null,null,null,{"$f":"K373","v":0},null,null,null,null,null,{"$f":"IFERROR((Q373-BJ373)/Q373,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE373-BX373)/AE373,0)","v":0},null,null,{"$f":"IFERROR((AH373-CA373)/AH373,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO373-CH373)/AO373,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C373,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C373,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C373,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C373,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C373,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K374","v":0},null,null,null,null,null,{"$f":"IFERROR((Q374-BJ374)/Q374,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE374-BX374)/AE374,0)","v":0},null,null,{"$f":"IFERROR((AH374-CA374)/AH374,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C373,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C373,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C373,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C373,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C373,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K375","v":0},null,null,null,null,null,{"$f":"IFERROR((Q375-BJ375)/Q375,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE375-BX375)/AE375,0)","v":0},null,null,{"$f":"IFERROR((AH375-CA375)/AH375,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q373:S375)-SUM(AH373:AJ375)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK376-CD376)/AK376,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C376)+1","v":14},{"$f":"INDEX(lstPlant,C377,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C377,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C377,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C377,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C377,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C377,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C377,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH377:AJ379)/SUM(Q377:S379),0)","v":0},null,null,null,null,null,null,14,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C377","v":14},{"$f":"D377","v":0},null,null,null,null,null,null,{"$f":"K377","v":0},null,null,null,null,null,{"$f":"IFERROR((Q377-BJ377)/Q377,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE377-BX377)/AE377,0)","v":0},null,null,{"$f":"IFERROR((AH377-CA377)/AH377,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO377-CH377)/AO377,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C377,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C377,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C377,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C377,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C377,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K378","v":0},null,null,null,null,null,{"$f":"IFERROR((Q378-BJ378)/Q378,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE378-BX378)/AE378,0)","v":0},null,null,{"$f":"IFERROR((AH378-CA378)/AH378,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C377,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C377,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C377,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C377,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C377,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K379","v":0},null,null,null,null,null,{"$f":"IFERROR((Q379-BJ379)/Q379,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE379-BX379)/AE379,0)","v":0},null,null,{"$f":"IFERROR((AH379-CA379)/AH379,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q377:S379)-SUM(AH377:AJ379)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK380-CD380)/AK380,0)","v":0}]
[null,null,{"$f":"MAX(C$318:C380)+1","v":15},{"$f":"INDEX(lstPlant,C381,1)","v":0},null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,C381,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!I$974:I$988,C381,1)","v":0},null,null,{"$f":"INDEX(INP_EnergyTypes!$O$31:$O$45,C381,1)","v":0},null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$I$31:$I$45,C381,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$L$31:$L$45,C381,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!F$974:F$988,C381,1)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(SUM(AH381:AJ383)/SUM(Q381:S383),0)","v":0},null,null,null,null,null,null,15,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"C381","v":15},{"$f":"D381","v":0},null,null,null,null,null,null,{"$f":"K381","v":0},null,null,null,null,null,{"$f":"IFERROR((Q381-BJ381)/Q381,0)","v":0},null,null,0,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE381-BX381)/AE381,0)","v":0},null,null,{"$f":"IFERROR((AH381-CA381)/AH381,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((AO381-CH381)/AO381,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,C381,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!J$974:J$988,C381,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$J$31:$J$45,C381,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$M$31:$M$45,C381,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!G$974:G$988,C381,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K382","v":0},null,null,null,null,null,{"$f":"IFERROR((Q382-BJ382)/Q382,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE382-BX382)/AE382,0)","v":0},null,null,{"$f":"IFERROR((AH382-CA382)/AH382,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$H$31:$H$45,C381,1)","v":0},null,null,null,null,null,{"$f":"INDEX(CALC_EBalance!K$974:K$988,C381,1)","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$K$31:$K$45,C381,1)","v":0},null,null,null,null,null,{"$f":"INDEX(INP_EnergyTypes!$N$31:$N$45,C381,1)","v":0},null,null,{"$f":"INDEX(CALC_EBalance!H$974:H$988,C381,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K383","v":0},null,null,null,null,null,{"$f":"IFERROR((Q383-BJ383)/Q383,0)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR((AE383-BX383)/AE383,0)","v":0},null,null,{"$f":"IFERROR((AH383-CA383)/AH383,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q381:S383)-SUM(AH381:AJ383)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AK384-CD384)/AK384,0)","v":0}]
[]
[null,null,"PLANT MARGIN ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLANT MARGIN ANALYSIS"]
[]
[null,null,"Select year",null,null,null,null,null,null,null,null,null,{"$f":"S256","v":2026},null,null,null,null,"Money:",null,"Real",null,null,null,null,null,null,null,null,null,null,null,"Graph Start Period",2023,null,null,null,null,null,null,"Graph End Period",2035,null,null,null,null,null,null,"Select year",null,null,null,null,null,null,null,null,null,2025,null,null,null,null,"Money:",null,"Real",null,null,null,null,null,null,null,null,null,null,null,"Graph Start Period",2025,null,null,null,null,null,null,"Graph End Period",2035]
[null,null,"Select plant",null,null,null,null,"WSHP - WWTW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select plant",null,null,null,null,"GSHP (C/L)"]
[]
[null,null,"Total Import",null,null,"£000 Cost",null,null,"MWh",null,null,null,"Total Export",null,null,"£000 Value",null,null,"MWh",null,null,null,null,null,"GRAPH 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Import",null,null,"£000 Cost",null,null,"MWh",null,null,null,"Total Export",null,null,"£000 Value",null,null,"MWh",null,null,null,null,null,"GRAPH 11"]
[null,null,{"$f":"CALC_EBalance!G674","v":0},null,null,{"$f":"CALC_Project_ANN!H8659","v":0},null,null,{"$f":"CALC_EBalance!H674","v":0},null,null,null,{"$f":"CALC_EBalance!G678","v":0},null,null,{"$f":"CALC_Project_ANN!H8705","v":0},null,null,{"$f":"CALC_EBalance!H678","v":0},null,null,null,null,null,"Energy price trends and selected plant energy sales on second y-axis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AECOM: electricity",null,null,471.24416157411957,null,null,3113.17317862354,null,null,null,"LTHW",null,null,930.59296597577418,null,null,9028.2022180082677,null,null,null,null,null,"Energy price trends and selected plant energy sales on second y-axis"]
[null,null,{"$f":"CALC_EBalance!G675","v":0},null,null,{"$f":"CALC_Project_ANN!H8660","v":0},null,null,{"$f":"CALC_EBalance!H675","v":0},null,null,null,{"$f":"CALC_EBalance!G679","v":0},null,null,{"$f":"CALC_Project_ANN!H8706","v":0},null,null,{"$f":"CALC_EBalance!H679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"CALC_EBalance!G676","v":0},null,null,{"$f":"CALC_Project_ANN!H8661","v":0},null,null,{"$f":"CALC_EBalance!H676","v":0},null,null,null,{"$f":"CALC_EBalance!G680","v":0},null,null,{"$f":"CALC_Project_ANN!H8707","v":0},null,null,{"$f":"CALC_EBalance!H680","v":0},null,null,null,null,null,"GRAPH 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,"GRAPH 12"]
[]
[null,null,"Total",null,null,{"$f":"SUM(F392:H394)","v":0},null,null,{"$f":"SUM(I392:K394)","v":0},null,null,null,null,null,null,{"$f":"SUM(P392:R394)","v":0},null,null,{"$f":"SUM(S392:U394)","v":0},null,null,null,null,null,"Margin analysis of plant selected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,471.24416157411957,null,null,3113.17317862354,null,null,null,null,null,null,930.59296597577418,null,null,9028.2022180082677,null,null,null,null,null,"Margin analysis of plant selected"]
[null,null,"Cost of import:",null,null,null,null,"p/kWh",{"$f":"IFERROR(F396*(10^5)/(I396*(10^3)),0)","v":0},null,null,null,"Value:",null,null,null,null,"p/kWh (inptut)",{"$f":"IFERROR(P396*(10^5)/(I396*(10^3)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of import:",null,null,null,null,"p/kWh",15.13710078224674,null,null,null,"Value:",null,null,null,null,"p/kWh (inptut)",29.892104055297917]
[]
[null,null,null,null,null,null,null,null,"p/kWh",null,null,null,null,null,null,"£000",null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p/kWh",null,null,null,null,null,null,"£000",null,null,"%"]
[null,null,"Margin: imported energy",null,null,null,null,null,{"$f":"IFERROR(P400*(10^5)/(I396*(10^3)),0)","v":0},null,null,null,null,null,"Margin",{"$f":"P396-F396","v":0},null,null,{"$f":"IFERROR(P400/F396,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Margin: imported energy",null,null,null,null,null,14.755003273051175,null,null,null,null,null,"Margin",459.3488044016546,null,null,0.974757550029415]
[]
[null,null,{"$f":"\"CARBON ANALYSIS: \"&CALC_Project_ANN!$I$2419","v":"CARBON ANALYSIS: Carbon abatement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CARBON ANALYSIS: Carbon abatement"]
[]
[null,null,"BY ENERGY IMPORTED:",null,null,null,null,null,null,"Av. Annual",null,null,"Total ",null,null,"Av. Annual",null,null,"Total ",null,null,"Av. Annual",null,null,"Total ",null,null,null,null,null,null,"Graph Start Yr:",2023,null,null,null,null,null,null,"Graph End Yr:",2030,null,null,null,null,null,null,"BY ENERGY IMPORTED:",null,null,null,null,null,null,"Av. Annual",null,null,"Total ",null,null,"Av. Annual",null,null,"Total ",null,null,"Av. Annual",null,null,"Total ",null,null,null,null,null,null,"Graph Start Yr:",2023,null,null,null,null,null,null,"Graph End Yr:",2045]
[null,null,"First period",null,null,null,15,null,null,{"$f":"\"YR 1-\"&$G$405","v":"YR 1-15"},null,null,{"$f":"\"YR 1-\"&$G$405","v":"YR 1-15"},null,null,{"$f":"\"YR \"&$G$405+1&\"-\"&$G$406","v":"YR 16-40"},null,null,{"$f":"\"YR \"&$G$405+1&\"-\"&$G$406","v":"YR 16-40"},null,null,{"$f":"\"YR 1-\"&$G$406","v":"YR 1-40"},null,null,{"$f":"\"YR 1-\"&$G$406","v":"YR 1-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First period",null,null,null,15,null,null,"YR 1-15",null,null,"YR 1-15",null,null,"YR 16-40",null,null,"YR 16-40",null,null,"YR 1-40",null,null,"YR 1-40"]
[null,null,"Second period",null,null,null,40,null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Second period",null,null,null,40,null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2",null,null,"Tonnes CO2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH 13 & 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH 13 & 14"]
[null,null,{"$f":"SYS_Admin!K98","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2452","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2452","v":0},null,null,{"$f":"CALC_Project_ANN!H2452","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2452","v":0},null,null,{"$f":"CALC_Project_ANN!J2452","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2452","v":0},null,null,null,null,"Two graphs that user can switch between:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewer heat ",null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,"Two graphs that user can switch between:"]
[null,null,{"$f":"SYS_Admin!K99","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2453","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2453","v":0},null,null,{"$f":"CALC_Project_ANN!H2453","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2453","v":0},null,null,{"$f":"CALC_Project_ANN!J2453","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2453","v":0},null,null,null,null,"1) Carbon Sack",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural gas",null,null,null,null,null,null,23.090431359227377,null,null,346.35647038841068,null,null,185.52201857184539,null,null,4638.050464296135,null,null,124.61017336711363,null,null,4984.4069346845454,null,null,null,null,"1) Carbon Sack"]
[null,null,{"$f":"SYS_Admin!K100","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2454","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2454","v":0},null,null,{"$f":"CALC_Project_ANN!H2454","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2454","v":0},null,null,{"$f":"CALC_Project_ANN!J2454","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2454","v":0},null,null,null,null,"2) Installed capacity and threshold for traded sector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AECOM: electricity",null,null,null,null,null,null,-209.11562765989981,null,null,-3136.7344148984971,null,null,-119.80146193390797,null,null,-2995.0365483476994,null,null,-153.29427408115475,null,null,-6131.7709632461901,null,null,null,null,"2) Installed capacity and threshold for traded sector"]
[null,null,{"$f":"SYS_Admin!K101","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2455","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2455","v":0},null,null,{"$f":"CALC_Project_ANN!H2455","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2455","v":0},null,null,{"$f":"CALC_Project_ANN!J2455","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2455","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AECOM: blended tariff escalation",null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SYS_Admin!K102","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2456","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2456","v":0},null,null,{"$f":"CALC_Project_ANN!H2456","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2456","v":0},null,null,{"$f":"CALC_Project_ANN!J2456","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2456","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SYS_Admin!K103","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2457","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2457","v":0},null,null,{"$f":"CALC_Project_ANN!H2457","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2457","v":0},null,null,{"$f":"CALC_Project_ANN!J2457","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SYS_Admin!K104","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2458","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2458","v":0},null,null,{"$f":"CALC_Project_ANN!H2458","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2458","v":0},null,null,{"$f":"CALC_Project_ANN!J2458","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2458","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SYS_Admin!K105","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2459","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2459","v":0},null,null,{"$f":"CALC_Project_ANN!H2459","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2459","v":0},null,null,{"$f":"CALC_Project_ANN!J2459","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2459","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SYS_Admin!K106","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2460","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2460","v":0},null,null,{"$f":"CALC_Project_ANN!H2460","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2460","v":0},null,null,{"$f":"CALC_Project_ANN!J2460","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SYS_Admin!K107","v":0},null,null,null,null,null,null,{"$f":"CALC_Project_ANN!F2461","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!G2461","v":0},null,null,{"$f":"CALC_Project_ANN!H2461","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!I2461","v":0},null,null,{"$f":"CALC_Project_ANN!J2461","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CALC_Project_ANN!K2461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J408:L417)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(M408:O417)","v":0},null,null,{"$f":"SUM(P408:R417)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(S408:U417)","v":0},null,null,{"$f":"SUM(V408:X417)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(Y408:AA417)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,-186.02519630067243,null,null,-2790.3779445100863,null,null,65.72055663793742,null,null,1643.0139159484356,null,null,-28.684100714041122,null,null,-1147.3640285616448]
[]
[null,null,"NETWORK CARBON & SUBSIDY INTENSITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J405","v":"YR 1-15"},null,null,null,{"$f":"V405","v":"YR 1-40"}]
[null,null,"Av. carbon intensity",null,null,null,null,null,null,null,"gCO2e/kWh",null,null,null,{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$M$2431:$BT$2431,1,CALC_Graph_Ann!$M$699:$BT$699),0)","v":0},null,null,null,{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$M$2433:$BT$2433,1,CALC_Graph_Ann!$M$699:$BT$699),0)","v":0}]
[null,null,"£grant per TCO2e abated",null,null,null,null,null,null,null,"£/TCO2e",null,null,null,{"$f":"IFERROR(-(SUM(CALC_Project_ANN!$M$6090:$BT$6090)*1000)/SUMPRODUCT(CALC_Project_ANN!$M$2416:$BT$2416,CALC_Project_ANN!$M$2431:$BT$2431),0)","v":0},null,null,null,{"$f":"IFERROR(-(SUM(CALC_Project_ANN!$M$6090:$BT$6090)*1000)/SUMPRODUCT(CALC_Project_ANN!$M$2416:$BT$2416,CALC_Project_ANN!$M$2433:$BT$2433),0)","v":0}]
[null,null,"Pence grant per kWh supplied",null,null,null,null,null,null,null,"p_grant / kWh",null,null,null,{"$f":"IFERROR((SUM(CALC_Project_ANN!$M$6090:$BT$6090)*(10^5)) / SUMPRODUCT(CALC_EBalance!$M$829:$BT$829,CALC_Project_ANN!$M$2431:$BT$2431),0)","v":0},null,null,null,{"$f":"IFERROR((SUM(CALC_Project_ANN!$M$6090:$BT$6090)*(10^5)) / SUMPRODUCT(CALC_EBalance!$M$829:$BT$829,CALC_Project_ANN!$M$2433:$BT$2433),0)","v":0},null,null,null,null,null,null,null,"NETWORK CARBON INTENSITY"]
[]
[]
[]
[]
[null,null,null,null,"CARBON INTENSITY BY OUTPUT"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"FINANCIAL ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ANALYSIS"]
[]
[null,null,"COMPANIES INCLUDED IN MODEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money terms of financial anlaysis","Nominal",null,null,null,null,null,null,null,"LEGAL STRUCTURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money terms of financial anlaysis","Real"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL RETURNS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company",{"$f":"INP_General!$F$637","v":"OpCo1"},null,null,{"$f":"INP_General!$G$631","v":"OpCo2"},null,null,{"$f":"INP_General!$F$639","v":"OpCo3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OpCo1",null,null,"OpCo2",null,null,"OpCo3"]
[null,null,null,null,{"$f":"IF(SYS_Admin!$G$826=FALSE,\"\",INP_General!$F$637)","v":"OpCo1"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SYS_Admin!$G$828=FALSE,\"\",INP_General!$F$639)","v":""},null,null,null,null,null,null,"Appraisal period",null,null,null,null,null,null,null,null,null,"Years",40,null,null,40,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appraisal period",null,null,null,null,null,null,null,null,null,"Years",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include terminal Value?",null,null,null,null,null,null,null,null,null,"T/F",true,null,null,false,null,null,false,null,null,null,null,null,null,null,null,"OpCo1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include terminal Value?",null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unlevered pre-tax return",null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$H$4077","v":"n/a"},null,null,{"$f":"OpCo2!$H$4077","v":"n/a"},null,null,{"$f":"OpCo3!$H$4077","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unlevered pre-tax return",null,null,null,null,null,null,null,null,null,"%",3.4381644813076484E-2,null,null,"n/a",null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SYS_Admin!$G$827=FALSE,\"\",INP_General!$F$638)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Unlevered pre-tax return (grant)",null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$H$4143","v":"n/a"},null,null,{"$f":"OpCo2!$H$4143","v":"n/a"},null,null,{"$f":"OpCo3!$H$4143","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unlevered pre-tax return (grant)",null,null,null,null,null,null,null,null,null,null,4.3012261143992925E-2,null,null,"n/a",null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unlevered post-tax return (grant)",null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$H$4209","v":"n/a"},null,null,{"$f":"OpCo2!$H$4209","v":"n/a"},null,null,{"$f":"OpCo3!$H$4209","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unlevered post-tax return (grant)",null,null,null,null,null,null,null,null,null,null,1.6083249985865411E-2,null,null,"n/a",null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levered return (investor IRR)",null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$H$4275","v":"n/a"},null,null,{"$f":"OpCo2!$H$4275","v":"n/a"},null,null,{"$f":"OpCo3!$H$4275","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levered return (investor IRR)",null,null,null,null,null,null,null,null,null,null,1.6083249985866743E-2,null,null,"n/a",null,null,"n/a"]
[null,null,null,"Generation:",null,null,{"$f":"INP_General!F632","v":true},null,null,null,null,null,{"$f":"INP_General!G632","v":false},null,null,null,null,null,{"$f":"INP_General!H632","v":false},null,null,null,null,"Levered NPV @ investor cost of equity",null,null,null,null,null,null,null,null,null,"£000",{"$f":"OpCo1!$H$4278","v":0},null,null,{"$f":"OpCo2!$H$4278","v":0},null,null,{"$f":"OpCo3!$H$4278","v":0},null,null,null,null,{"$f":"COUNTIF(G452:H454,TRUE)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levered NPV @ investor cost of equity",null,null,null,null,null,null,null,null,null,"£000",-5948.1826993786453,null,null,0,null,null,0]
[null,null,null,"Distribution:",null,null,{"$f":"INP_General!F633","v":true},null,null,null,null,null,{"$f":"INP_General!G633","v":false},null,null,null,null,null,{"$f":"INP_General!H633","v":false},null,null,null,null,"Simple payback (levered)",null,null,null,null,null,null,null,null,null,"Years",{"$f":"OpCo1!$H$4276","v":0},null,null,{"$f":"OpCo2!$H$4276","v":0},null,null,{"$f":"OpCo3!$H$4276","v":0},null,null,null,null,{"$f":"COUNTIF(M452:N454,TRUE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple payback (levered)",null,null,null,null,null,null,null,null,null,null,33.461838721407176,null,null,0,null,null,0]
[null,null,null,"Retail:",null,null,{"$f":"INP_General!F634","v":true},null,null,null,null,null,{"$f":"INP_General!G634","v":false},null,null,null,null,null,{"$f":"INP_General!H634","v":false},null,null,null,null,"Disc. Payback @ investor cost of equity",null,null,null,null,null,null,null,null,null,"Years",{"$f":"OpCo1!$H$4277","v":0},null,null,{"$f":"OpCo2!$H$4277","v":0},null,null,{"$f":"OpCo3!$H$4277","v":0},null,null,null,null,{"$f":"COUNTIF(S452:T454,TRUE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disc. Payback @ investor cost of equity",null,null,null,null,null,null,null,null,null,null,"n/a",null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Equity IRR",null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$H$4360","v":"n/a"},null,null,{"$f":"OpCo2!$H$4360","v":"n/a"},null,null,{"$f":"OpCo3!$H$4360","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Equity IRR",null,null,null,null,null,null,null,null,null,null,0.34417876942851144,null,null,"n/a",null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Equity NPV",null,null,null,null,null,null,null,null,null,"£000",{"$f":"OpCo1!$H$4361","v":0},null,null,{"$f":"OpCo2!$H$4361","v":0},null,null,{"$f":"OpCo3!$H$4361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Equity NPV",null,null,null,null,null,null,null,null,null,"£000",24990.860089582446,null,null,0,null,null,0]
[null,null,"CAPITAL STRUCTURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$440","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,null,null,null,null,"Start:",2020,null,null,null,"End:",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,null,null,null,null,"Start:",2020,null,null,null,"End:",2035]
[null,null,"Year:",null,2030,null,null,null,null,null,null,null,null,"Company",{"$f":"INP_General!$F$637","v":"OpCo1"},null,null,{"$f":"INP_General!$G$631","v":"OpCo2"},null,null,{"$f":"INP_General!$F$639","v":"OpCo3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$440","v":"Nominal"},null,null,null,null,null,null,"Year:",null,2035,null,null,null,null,null,null,null,null,null,"OpCo1",null,null,"OpCo2",null,null,"OpCo3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real"]
[]
[null,null,"Share capital",null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"OpCo1!$K$4003","v":0},null,null,{"$f":"OpCo2!$K$4003","v":0},null,null,{"$f":"OpCo3!$K$4003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share capital",null,null,null,null,null,null,null,null,null,null,null,15133.837106532517,null,null,0,null,null,0]
[null,null,"Weighted cost of Equity (investor cost of equity)",null,null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$K$4004","v":0},null,null,{"$f":"OpCo2!$K$4004","v":0},null,null,{"$f":"OpCo3!$K$4004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted cost of Equity (investor cost of equity)",null,null,null,null,null,null,null,null,null,null,null,7.9999999999999988E-2,null,null,0,null,null,0]
[null,null,"Debt finance",null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"OpCo1!$K$4005","v":0},null,null,{"$f":"OpCo2!$K$4005","v":0},null,null,{"$f":"OpCo3!$K$4005","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt finance",null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"Debt interest charge",null,null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$K$4006","v":0},null,null,{"$f":"OpCo2!$K$4006","v":0},null,null,{"$f":"OpCo3!$K$4006","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt interest charge",null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"Lease finance",null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"OpCo1!$K$4007","v":0},null,null,{"$f":"OpCo2!$K$4007","v":0},null,null,{"$f":"OpCo3!$K$4007","v":0},null,null,null,null,null,"GRAPH 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lease finance",null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,"GRAPH 17"]
[null,null,"Lease finance charge",null,null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$K$4008","v":0},null,null,{"$f":"OpCo2!$K$4008","v":0},null,null,{"$f":"OpCo3!$K$4008","v":0},null,null,null,null,null,"Sources and uses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lease finance charge",null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,"Sources and uses"]
[null,null,"Unamortised grants provided",null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"OpCo1!$K$4009","v":0},null,null,{"$f":"OpCo2!$K$4009","v":0},null,null,{"$f":"OpCo3!$K$4009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unamortised grants provided",null,null,null,null,null,null,null,null,null,null,null,1488.121521677577,null,null,0,null,null,0]
[null,null,"Total capital",null,null,null,null,null,null,null,null,null,null,"£000",{"$f":"O461+O463+O465+O467","v":0},null,null,{"$f":"R461+R463+R465+R467","v":0},null,null,{"$f":"U461+U463+U465+U467","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capital",null,null,null,null,null,null,null,null,null,null,null,16621.958628210094,null,null,0,null,null,0]
[null,null,"Weighted average cost of capital (excl. grant)",null,null,null,null,null,null,null,null,null,null,"%",{"$f":"OpCo1!$H$4011","v":0},null,null,{"$f":"OpCo2!$H$4011","v":0},null,null,{"$f":"OpCo3!$H$4011","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted average cost of capital",null,null,null,null,null,null,null,null,null,null,"%",7.2837804232519274E-2,null,null,0,null,null,0]
[]
[null,null,"INVESTOR ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTOR ANALYSIS"]
[]
[null,null,"Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$440","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real"]
[null,null,"EQUITY:",null,null,null,null,null,null,null,null,null,"% of profits",null,null,"% Own.",null,"Appraisal (Yrs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUITY:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appraisal (Yrs)"]
[null,null,"Investor 1",null,null,{"$f":"IF(CALC_Graph_Ann!G967=0,\"\",CALC_Graph_Ann!G967)","v":"Local Authority"},null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!G967=0,\"\",CALC_Graph_Ann!H967)","v":1},null,null,{"$f":"IF(CALC_Graph_Ann!G967=0,\"\",CALC_Graph_Ann!I967)","v":1},null,{"$f":"IF(CALC_Graph_Ann!G967=0,\"\",CALC_Graph_Ann!M967)","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor 1",null,null,"Private investor",null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Investor 2",null,null,{"$f":"IF(CALC_Graph_Ann!G968=0,\"\",CALC_Graph_Ann!G968)","v":""},null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!G968=0,\"\",CALC_Graph_Ann!H968)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!G968=0,\"\",CALC_Graph_Ann!I968)","v":""},null,{"$f":"IF(CALC_Graph_Ann!G968=0,\"\",CALC_Graph_Ann!M968)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor 2"]
[null,null,"Investor 3",null,null,{"$f":"IF(CALC_Graph_Ann!G969=0,\"\",CALC_Graph_Ann!G969)","v":""},null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!G969=0,\"\",CALC_Graph_Ann!H969)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!G969=0,\"\",CALC_Graph_Ann!I969)","v":""},null,{"$f":"IF(CALC_Graph_Ann!G969=0,\"\",CALC_Graph_Ann!M969)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor 3"]
[null,null,"Investor 4",null,null,{"$f":"IF(CALC_Graph_Ann!G970=0,\"\",CALC_Graph_Ann!G970)","v":""},null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!G970=0,\"\",CALC_Graph_Ann!H970)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!G970=0,\"\",CALC_Graph_Ann!I970)","v":""},null,{"$f":"IF(CALC_Graph_Ann!G970=0,\"\",CALC_Graph_Ann!M970)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor 4"]
[null,null,"Investor 5",null,null,{"$f":"IF(CALC_Graph_Ann!G971=0,\"\",CALC_Graph_Ann!G971)","v":""},null,null,null,null,null,null,{"$f":"IF(CALC_Graph_Ann!G971=0,\"\",CALC_Graph_Ann!H971)","v":""},null,null,{"$f":"IF(CALC_Graph_Ann!G971=0,\"\",CALC_Graph_Ann!I971)","v":""},null,{"$f":"IF(CALC_Graph_Ann!G971=0,\"\",CALC_Graph_Ann!M971)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor 5"]
[]
[null,null,"Investor selected for analysis (debt or equity):",null,null,null,null,null,null,null,null,null,null,null,"Local Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor selected for analysis (debt or equity):",null,null,null,null,null,null,null,null,null,null,null,"Private investor"]
[]
[null,null,"Appraisal period",null,null,null,null,null,null,null,null,"Years",null,null,{"$f":"CALC_Graph_Ann!K1010","v":40},null,null,null,null,"Start",2021,null,null,"End",2036,null,null,null,null,null,"Include Capex?",false,null,null,null,null,null,null,null,null,{"$f":"$AN$440","v":"Nominal"},null,null,null,null,null,null,"Appraisal period",null,null,null,null,null,null,null,null,"Years",null,null,40,null,null,null,null,"Start",2021,null,null,"End",2045,null,null,null,null,null,"Include Capex?",false,null,null,null,null,null,null,null,null,"Real"]
[null,null,"Terminal Value?",null,null,null,null,null,null,null,null,"T/F",null,null,{"$f":"CHOOSE(dcCoSelect,AI446,AL446,AO446)","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terminal Value?",null,null,null,null,null,null,null,null,"T/F",null,null,false]
[null,null,"Investor investment hurdle rate",null,null,null,null,null,null,null,null,"%",null,null,{"$f":"CALC_Graph_Ann!J1010","v":3.5000000000000003E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor investment hurdle rate",null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH 18"]
[null,null,"Peak debt o/s to entity at year end",null,null,null,null,null,null,null,null,"£000",null,null,{"$f":"CALC_Graph_Ann!H1153","v":0},null,null,null,null,null,null,"Stacked bar chart showing legal entity with toatl capital vs investor capital. On second y-axis show cumulative blended investor IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak debt o/s to entity at year end",null,null,null,null,null,null,null,null,"£000"]
[null,null,"Year of peak debt",null,null,null,null,null,null,null,null,"Year",null,null,{"$f":"CALC_Graph_Ann!H1154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of peak debt",null,null,null,null,null,null,null,null,"Year",null,null,0]
[null,null,"Weighted av. Interest",null,null,null,null,null,null,null,null,"%",null,null,{"$f":"CALC_Graph_Ann!H1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted av. Interest",null,null,null,null,null,null,null,null,"%",null,null,0]
[null,null,"Minimum DSCR",null,null,null,null,null,null,null,null,"Ratio",null,null,{"$f":"CALC_Graph_Ann!H1163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum DSCR",null,null,null,null,null,null,null,null,"Ratio",null,null,0]
[null,null,"Average DSCR",null,null,null,null,null,null,null,null,"Ratio",null,null,{"$f":"CALC_Graph_Ann!H1164","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average DSCR",null,null,null,null,null,null,null,null,"Ratio",null,null,"n/a"]
[]
[null,null,"Share capital invested - first phase",null,null,null,null,null,null,null,null,"£000",null,null,{"$f":"CALC_Graph_Ann!K1361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share capital invested - first phase",null,null,null,null,null,null,null,null,"£000",null,null,15133.837106532517]
[null,null,"Total share capital invested",null,null,null,null,null,null,null,null,"£000",null,null,{"$f":"CALC_Graph_Ann!K1362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total share capital invested",null,null,null,null,null,null,null,null,"£000",null,null,22697.725367872434]
[]
[null,null,"Pure investor return",null,null,null,null,null,null,null,null,"%",null,null,{"$f":"CALC_Graph_Ann!$H$1375","v":"n/a"},null,null,null,"Equity Social IRR",null,null,null,null,null,"%",{"$f":"CALC_Graph_Ann!H1411","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pure investor return",null,null,null,null,null,null,null,null,"%",null,null,1.6083249985865411E-2,null,null,null,"Equity Social IRR",null,null,null,null,null,"%",0.31445678934647159]
[null,null,"Simple investor payback",null,null,null,null,null,null,null,null,"Years",null,null,{"$f":"CALC_Graph_Ann!$H$1384","v":0},null,null,null,"Equity Social NPV",null,null,null,null,null,"£000",{"$f":"CALC_Graph_Ann!K1410","v":0},null,null,null,"INVESTOR MODEL SOLVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple investor payback",null,null,null,null,null,null,null,null,"Years",null,null,33.461838721407176,null,null,null,"Equity Social NPV",null,null,null,null,null,"£000",22260.882228384933,null,null,null,"INVESTOR MODEL SOLVER"]
[null,null,"Discounted investor payback",null,null,null,null,null,null,null,null,"Years",null,null,{"$f":"CALC_Graph_Ann!H1393","v":0},null,null,null,"Equity Social payback",null,null,null,null,null,"Years",{"$f":"CALC_Graph_Ann!H1420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted investor payback",null,null,null,null,null,null,null,null,"Years",null,null,"n/a",null,null,null,"Equity Social payback",null,null,null,null,null,"Years",4.8550642293380095]
[null,null,"Investor NPV @ cost of equity",null,null,null,null,null,null,null,null,"£000",null,null,{"$f":"CALC_Graph_Ann!K1374","v":0},null,null,null,"Equity Soc. disc. Payback.",null,null,null,null,null,"Years",{"$f":"CALC_Graph_Ann!H1429","v":0},null,null,null,"Sensitivity to be run:",null,null,null,null,null,null,"Loan sensitivity",null,null,null,null,null,null,null,null,null,null,"Investor NPV @ cost of equity",null,null,null,null,null,null,null,null,"£000",null,null,-5948.1826993786453,null,null,null,"Equity Soc. disc. Payback.",null,null,null,null,null,"Years",4.991437513346046,null,null,null,"Sensitivity to be run:",null,null,null,null,null,null,"Grant sensitivity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solve by:",null,null,null,null,null,null,"Pure equity returns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solve by:",null,null,null,null,null,null,"Pure equity returns"]
[null,null,"Blended investor IRR",null,null,null,null,null,null,null,null,"%",null,null,{"$f":"CALC_Graph_Ann!H1443","v":"n/a"},null,null,null,"Blended Inv. Social IRR",null,null,null,null,null,"%",{"$f":"CALC_Graph_Ann!H1475","v":"n/a"},null,null,null,"Solve to:",null,null,null,null,null,null,"NPV=0",null,null,null,null,null,null,null,null,null,null,"Blended investor IRR",null,null,null,null,null,null,null,null,"%",null,null,1.6083249985865411E-2,null,null,null,"Blended Inv. Social IRR",null,null,null,null,null,"%",0.31445678934647159,null,null,null,"Solve to:",null,null,null,null,null,null,"NPV=0"]
[null,null,"Blended investor NPV",null,null,null,null,null,null,null,null,"£000",null,null,{"$f":"CALC_Graph_Ann!K1442","v":0},null,null,null,"Blended Inv. Social NPV",null,null,null,null,null,"£000",{"$f":"CALC_Graph_Ann!K1474","v":0},null,null,null,"Solved adjustment:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended investor NPV",null,null,null,null,null,null,null,null,"£000",null,null,-5948.1826993786453,null,null,null,"Blended Inv. Social NPV",null,null,null,null,null,"£000",22260.882228384933,null,null,null,"Solved adjustment:",null,null,null,null,null,null,0.35624999999999996]
[null,null,"Blended investor payback",null,null,null,null,null,null,null,null,"Years",null,null,{"$f":"CALC_Graph_Ann!H1452","v":0},null,null,null,"Blended Inv. payback",null,null,null,null,null,"Years",{"$f":"CALC_Graph_Ann!H1484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended investor payback",null,null,null,null,null,null,null,null,"Years",null,null,33.461838721407176,null,null,null,"Blended Inv. payback",null,null,null,null,null,"Years",4.8550642293380095]
[null,null,"Blended investor disc. Payback",null,null,null,null,null,null,null,null,"Years",null,null,{"$f":"CALC_Graph_Ann!H1461","v":0},null,null,null,"Blended Inv. disc. payback",null,null,null,null,null,"Years",{"$f":"CALC_Graph_Ann!H1493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended investor disc. Payback",null,null,null,null,null,null,null,null,"Years",null,null,"n/a",null,null,null,"Blended Inv. disc. payback",null,null,null,null,null,"Years",4.991437513346046]
[]
[null,null,"END OF SHEET"]

{"sheet":"OpCo1_FS","index":6,"n_rows":598,"n_cols":72,"rows_kept":598,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(I158,I372,I517,I596)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"OpCo1_FS"},null,null,null,"Sheet Warnings:",null,null,{"$f":"J159+J373","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,true,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"NOMINAL FINANCIAL STATEMENTS"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"STATEMENT OF COMPREHENSIVE INCOME"]
[]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M253","v":0},{"$f":"OpCo1!N253","v":0},{"$f":"OpCo1!O253","v":0},{"$f":"OpCo1!P253","v":0},{"$f":"OpCo1!Q253","v":0},{"$f":"OpCo1!R253","v":0},{"$f":"OpCo1!S253","v":0},{"$f":"OpCo1!T253","v":0},{"$f":"OpCo1!U253","v":0},{"$f":"OpCo1!V253","v":0},{"$f":"OpCo1!W253","v":0},{"$f":"OpCo1!X253","v":0},{"$f":"OpCo1!Y253","v":0},{"$f":"OpCo1!Z253","v":0},{"$f":"OpCo1!AA253","v":0},{"$f":"OpCo1!AB253","v":0},{"$f":"OpCo1!AC253","v":0},{"$f":"OpCo1!AD253","v":0},{"$f":"OpCo1!AE253","v":0},{"$f":"OpCo1!AF253","v":0},{"$f":"OpCo1!AG253","v":0},{"$f":"OpCo1!AH253","v":0},{"$f":"OpCo1!AI253","v":0},{"$f":"OpCo1!AJ253","v":0},{"$f":"OpCo1!AK253","v":0},{"$f":"OpCo1!AL253","v":0},{"$f":"OpCo1!AM253","v":0},{"$f":"OpCo1!AN253","v":0},{"$f":"OpCo1!AO253","v":0},{"$f":"OpCo1!AP253","v":0},{"$f":"OpCo1!AQ253","v":0},{"$f":"OpCo1!AR253","v":0},{"$f":"OpCo1!AS253","v":0},{"$f":"OpCo1!AT253","v":0},{"$f":"OpCo1!AU253","v":0},{"$f":"OpCo1!AV253","v":0},{"$f":"OpCo1!AW253","v":0},{"$f":"OpCo1!AX253","v":0},{"$f":"OpCo1!AY253","v":0},{"$f":"OpCo1!AZ253","v":0},{"$f":"OpCo1!BA253","v":0},{"$f":"OpCo1!BB253","v":0},{"$f":"OpCo1!BC253","v":0},{"$f":"OpCo1!BD253","v":0},{"$f":"OpCo1!BE253","v":0},{"$f":"OpCo1!BF253","v":0},{"$f":"OpCo1!BG253","v":0},{"$f":"OpCo1!BH253","v":0},{"$f":"OpCo1!BI253","v":0},{"$f":"OpCo1!BJ253","v":0},{"$f":"OpCo1!BK253","v":0},{"$f":"OpCo1!BL253","v":0},{"$f":"OpCo1!BM253","v":0},{"$f":"OpCo1!BN253","v":0},{"$f":"OpCo1!BO253","v":0},{"$f":"OpCo1!BP253","v":0},{"$f":"OpCo1!BQ253","v":0},{"$f":"OpCo1!BR253","v":0},{"$f":"OpCo1!BS253","v":0},{"$f":"OpCo1!BT253","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M269","v":0},{"$f":"OpCo1!N269","v":0},{"$f":"OpCo1!O269","v":0},{"$f":"OpCo1!P269","v":0},{"$f":"OpCo1!Q269","v":0},{"$f":"OpCo1!R269","v":0},{"$f":"OpCo1!S269","v":0},{"$f":"OpCo1!T269","v":0},{"$f":"OpCo1!U269","v":0},{"$f":"OpCo1!V269","v":0},{"$f":"OpCo1!W269","v":0},{"$f":"OpCo1!X269","v":0},{"$f":"OpCo1!Y269","v":0},{"$f":"OpCo1!Z269","v":0},{"$f":"OpCo1!AA269","v":0},{"$f":"OpCo1!AB269","v":0},{"$f":"OpCo1!AC269","v":0},{"$f":"OpCo1!AD269","v":0},{"$f":"OpCo1!AE269","v":0},{"$f":"OpCo1!AF269","v":0},{"$f":"OpCo1!AG269","v":0},{"$f":"OpCo1!AH269","v":0},{"$f":"OpCo1!AI269","v":0},{"$f":"OpCo1!AJ269","v":0},{"$f":"OpCo1!AK269","v":0},{"$f":"OpCo1!AL269","v":0},{"$f":"OpCo1!AM269","v":0},{"$f":"OpCo1!AN269","v":0},{"$f":"OpCo1!AO269","v":0},{"$f":"OpCo1!AP269","v":0},{"$f":"OpCo1!AQ269","v":0},{"$f":"OpCo1!AR269","v":0},{"$f":"OpCo1!AS269","v":0},{"$f":"OpCo1!AT269","v":0},{"$f":"OpCo1!AU269","v":0},{"$f":"OpCo1!AV269","v":0},{"$f":"OpCo1!AW269","v":0},{"$f":"OpCo1!AX269","v":0},{"$f":"OpCo1!AY269","v":0},{"$f":"OpCo1!AZ269","v":0},{"$f":"OpCo1!BA269","v":0},{"$f":"OpCo1!BB269","v":0},{"$f":"OpCo1!BC269","v":0},{"$f":"OpCo1!BD269","v":0},{"$f":"OpCo1!BE269","v":0},{"$f":"OpCo1!BF269","v":0},{"$f":"OpCo1!BG269","v":0},{"$f":"OpCo1!BH269","v":0},{"$f":"OpCo1!BI269","v":0},{"$f":"OpCo1!BJ269","v":0},{"$f":"OpCo1!BK269","v":0},{"$f":"OpCo1!BL269","v":0},{"$f":"OpCo1!BM269","v":0},{"$f":"OpCo1!BN269","v":0},{"$f":"OpCo1!BO269","v":0},{"$f":"OpCo1!BP269","v":0},{"$f":"OpCo1!BQ269","v":0},{"$f":"OpCo1!BR269","v":0},{"$f":"OpCo1!BS269","v":0},{"$f":"OpCo1!BT269","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M327","v":0},{"$f":"OpCo1!N327","v":0},{"$f":"OpCo1!O327","v":0},{"$f":"OpCo1!P327","v":0},{"$f":"OpCo1!Q327","v":0},{"$f":"OpCo1!R327","v":0},{"$f":"OpCo1!S327","v":0},{"$f":"OpCo1!T327","v":0},{"$f":"OpCo1!U327","v":0},{"$f":"OpCo1!V327","v":0},{"$f":"OpCo1!W327","v":0},{"$f":"OpCo1!X327","v":0},{"$f":"OpCo1!Y327","v":0},{"$f":"OpCo1!Z327","v":0},{"$f":"OpCo1!AA327","v":0},{"$f":"OpCo1!AB327","v":0},{"$f":"OpCo1!AC327","v":0},{"$f":"OpCo1!AD327","v":0},{"$f":"OpCo1!AE327","v":0},{"$f":"OpCo1!AF327","v":0},{"$f":"OpCo1!AG327","v":0},{"$f":"OpCo1!AH327","v":0},{"$f":"OpCo1!AI327","v":0},{"$f":"OpCo1!AJ327","v":0},{"$f":"OpCo1!AK327","v":0},{"$f":"OpCo1!AL327","v":0},{"$f":"OpCo1!AM327","v":0},{"$f":"OpCo1!AN327","v":0},{"$f":"OpCo1!AO327","v":0},{"$f":"OpCo1!AP327","v":0},{"$f":"OpCo1!AQ327","v":0},{"$f":"OpCo1!AR327","v":0},{"$f":"OpCo1!AS327","v":0},{"$f":"OpCo1!AT327","v":0},{"$f":"OpCo1!AU327","v":0},{"$f":"OpCo1!AV327","v":0},{"$f":"OpCo1!AW327","v":0},{"$f":"OpCo1!AX327","v":0},{"$f":"OpCo1!AY327","v":0},{"$f":"OpCo1!AZ327","v":0},{"$f":"OpCo1!BA327","v":0},{"$f":"OpCo1!BB327","v":0},{"$f":"OpCo1!BC327","v":0},{"$f":"OpCo1!BD327","v":0},{"$f":"OpCo1!BE327","v":0},{"$f":"OpCo1!BF327","v":0},{"$f":"OpCo1!BG327","v":0},{"$f":"OpCo1!BH327","v":0},{"$f":"OpCo1!BI327","v":0},{"$f":"OpCo1!BJ327","v":0},{"$f":"OpCo1!BK327","v":0},{"$f":"OpCo1!BL327","v":0},{"$f":"OpCo1!BM327","v":0},{"$f":"OpCo1!BN327","v":0},{"$f":"OpCo1!BO327","v":0},{"$f":"OpCo1!BP327","v":0},{"$f":"OpCo1!BQ327","v":0},{"$f":"OpCo1!BR327","v":0},{"$f":"OpCo1!BS327","v":0},{"$f":"OpCo1!BT327","v":0}]
[null,null,null,"Inter-company sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M489","v":0},{"$f":"OpCo1!N489","v":0},{"$f":"OpCo1!O489","v":0},{"$f":"OpCo1!P489","v":0},{"$f":"OpCo1!Q489","v":0},{"$f":"OpCo1!R489","v":0},{"$f":"OpCo1!S489","v":0},{"$f":"OpCo1!T489","v":0},{"$f":"OpCo1!U489","v":0},{"$f":"OpCo1!V489","v":0},{"$f":"OpCo1!W489","v":0},{"$f":"OpCo1!X489","v":0},{"$f":"OpCo1!Y489","v":0},{"$f":"OpCo1!Z489","v":0},{"$f":"OpCo1!AA489","v":0},{"$f":"OpCo1!AB489","v":0},{"$f":"OpCo1!AC489","v":0},{"$f":"OpCo1!AD489","v":0},{"$f":"OpCo1!AE489","v":0},{"$f":"OpCo1!AF489","v":0},{"$f":"OpCo1!AG489","v":0},{"$f":"OpCo1!AH489","v":0},{"$f":"OpCo1!AI489","v":0},{"$f":"OpCo1!AJ489","v":0},{"$f":"OpCo1!AK489","v":0},{"$f":"OpCo1!AL489","v":0},{"$f":"OpCo1!AM489","v":0},{"$f":"OpCo1!AN489","v":0},{"$f":"OpCo1!AO489","v":0},{"$f":"OpCo1!AP489","v":0},{"$f":"OpCo1!AQ489","v":0},{"$f":"OpCo1!AR489","v":0},{"$f":"OpCo1!AS489","v":0},{"$f":"OpCo1!AT489","v":0},{"$f":"OpCo1!AU489","v":0},{"$f":"OpCo1!AV489","v":0},{"$f":"OpCo1!AW489","v":0},{"$f":"OpCo1!AX489","v":0},{"$f":"OpCo1!AY489","v":0},{"$f":"OpCo1!AZ489","v":0},{"$f":"OpCo1!BA489","v":0},{"$f":"OpCo1!BB489","v":0},{"$f":"OpCo1!BC489","v":0},{"$f":"OpCo1!BD489","v":0},{"$f":"OpCo1!BE489","v":0},{"$f":"OpCo1!BF489","v":0},{"$f":"OpCo1!BG489","v":0},{"$f":"OpCo1!BH489","v":0},{"$f":"OpCo1!BI489","v":0},{"$f":"OpCo1!BJ489","v":0},{"$f":"OpCo1!BK489","v":0},{"$f":"OpCo1!BL489","v":0},{"$f":"OpCo1!BM489","v":0},{"$f":"OpCo1!BN489","v":0},{"$f":"OpCo1!BO489","v":0},{"$f":"OpCo1!BP489","v":0},{"$f":"OpCo1!BQ489","v":0},{"$f":"OpCo1!BR489","v":0},{"$f":"OpCo1!BS489","v":0},{"$f":"OpCo1!BT489","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M385","v":0},{"$f":"OpCo1!N385","v":0},{"$f":"OpCo1!O385","v":0},{"$f":"OpCo1!P385","v":0},{"$f":"OpCo1!Q385","v":0},{"$f":"OpCo1!R385","v":0},{"$f":"OpCo1!S385","v":0},{"$f":"OpCo1!T385","v":0},{"$f":"OpCo1!U385","v":0},{"$f":"OpCo1!V385","v":0},{"$f":"OpCo1!W385","v":0},{"$f":"OpCo1!X385","v":0},{"$f":"OpCo1!Y385","v":0},{"$f":"OpCo1!Z385","v":0},{"$f":"OpCo1!AA385","v":0},{"$f":"OpCo1!AB385","v":0},{"$f":"OpCo1!AC385","v":0},{"$f":"OpCo1!AD385","v":0},{"$f":"OpCo1!AE385","v":0},{"$f":"OpCo1!AF385","v":0},{"$f":"OpCo1!AG385","v":0},{"$f":"OpCo1!AH385","v":0},{"$f":"OpCo1!AI385","v":0},{"$f":"OpCo1!AJ385","v":0},{"$f":"OpCo1!AK385","v":0},{"$f":"OpCo1!AL385","v":0},{"$f":"OpCo1!AM385","v":0},{"$f":"OpCo1!AN385","v":0},{"$f":"OpCo1!AO385","v":0},{"$f":"OpCo1!AP385","v":0},{"$f":"OpCo1!AQ385","v":0},{"$f":"OpCo1!AR385","v":0},{"$f":"OpCo1!AS385","v":0},{"$f":"OpCo1!AT385","v":0},{"$f":"OpCo1!AU385","v":0},{"$f":"OpCo1!AV385","v":0},{"$f":"OpCo1!AW385","v":0},{"$f":"OpCo1!AX385","v":0},{"$f":"OpCo1!AY385","v":0},{"$f":"OpCo1!AZ385","v":0},{"$f":"OpCo1!BA385","v":0},{"$f":"OpCo1!BB385","v":0},{"$f":"OpCo1!BC385","v":0},{"$f":"OpCo1!BD385","v":0},{"$f":"OpCo1!BE385","v":0},{"$f":"OpCo1!BF385","v":0},{"$f":"OpCo1!BG385","v":0},{"$f":"OpCo1!BH385","v":0},{"$f":"OpCo1!BI385","v":0},{"$f":"OpCo1!BJ385","v":0},{"$f":"OpCo1!BK385","v":0},{"$f":"OpCo1!BL385","v":0},{"$f":"OpCo1!BM385","v":0},{"$f":"OpCo1!BN385","v":0},{"$f":"OpCo1!BO385","v":0},{"$f":"OpCo1!BP385","v":0},{"$f":"OpCo1!BQ385","v":0},{"$f":"OpCo1!BR385","v":0},{"$f":"OpCo1!BS385","v":0},{"$f":"OpCo1!BT385","v":0}]
[null,null,null,"Bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M20:M23)","v":0},{"$f":"SUM(N20:N23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M254","v":0},{"$f":"OpCo1!N254","v":0},{"$f":"OpCo1!O254","v":0},{"$f":"OpCo1!P254","v":0},{"$f":"OpCo1!Q254","v":0},{"$f":"OpCo1!R254","v":0},{"$f":"OpCo1!S254","v":0},{"$f":"OpCo1!T254","v":0},{"$f":"OpCo1!U254","v":0},{"$f":"OpCo1!V254","v":0},{"$f":"OpCo1!W254","v":0},{"$f":"OpCo1!X254","v":0},{"$f":"OpCo1!Y254","v":0},{"$f":"OpCo1!Z254","v":0},{"$f":"OpCo1!AA254","v":0},{"$f":"OpCo1!AB254","v":0},{"$f":"OpCo1!AC254","v":0},{"$f":"OpCo1!AD254","v":0},{"$f":"OpCo1!AE254","v":0},{"$f":"OpCo1!AF254","v":0},{"$f":"OpCo1!AG254","v":0},{"$f":"OpCo1!AH254","v":0},{"$f":"OpCo1!AI254","v":0},{"$f":"OpCo1!AJ254","v":0},{"$f":"OpCo1!AK254","v":0},{"$f":"OpCo1!AL254","v":0},{"$f":"OpCo1!AM254","v":0},{"$f":"OpCo1!AN254","v":0},{"$f":"OpCo1!AO254","v":0},{"$f":"OpCo1!AP254","v":0},{"$f":"OpCo1!AQ254","v":0},{"$f":"OpCo1!AR254","v":0},{"$f":"OpCo1!AS254","v":0},{"$f":"OpCo1!AT254","v":0},{"$f":"OpCo1!AU254","v":0},{"$f":"OpCo1!AV254","v":0},{"$f":"OpCo1!AW254","v":0},{"$f":"OpCo1!AX254","v":0},{"$f":"OpCo1!AY254","v":0},{"$f":"OpCo1!AZ254","v":0},{"$f":"OpCo1!BA254","v":0},{"$f":"OpCo1!BB254","v":0},{"$f":"OpCo1!BC254","v":0},{"$f":"OpCo1!BD254","v":0},{"$f":"OpCo1!BE254","v":0},{"$f":"OpCo1!BF254","v":0},{"$f":"OpCo1!BG254","v":0},{"$f":"OpCo1!BH254","v":0},{"$f":"OpCo1!BI254","v":0},{"$f":"OpCo1!BJ254","v":0},{"$f":"OpCo1!BK254","v":0},{"$f":"OpCo1!BL254","v":0},{"$f":"OpCo1!BM254","v":0},{"$f":"OpCo1!BN254","v":0},{"$f":"OpCo1!BO254","v":0},{"$f":"OpCo1!BP254","v":0},{"$f":"OpCo1!BQ254","v":0},{"$f":"OpCo1!BR254","v":0},{"$f":"OpCo1!BS254","v":0},{"$f":"OpCo1!BT254","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M270","v":0},{"$f":"OpCo1!N270","v":0},{"$f":"OpCo1!O270","v":0},{"$f":"OpCo1!P270","v":0},{"$f":"OpCo1!Q270","v":0},{"$f":"OpCo1!R270","v":0},{"$f":"OpCo1!S270","v":0},{"$f":"OpCo1!T270","v":0},{"$f":"OpCo1!U270","v":0},{"$f":"OpCo1!V270","v":0},{"$f":"OpCo1!W270","v":0},{"$f":"OpCo1!X270","v":0},{"$f":"OpCo1!Y270","v":0},{"$f":"OpCo1!Z270","v":0},{"$f":"OpCo1!AA270","v":0},{"$f":"OpCo1!AB270","v":0},{"$f":"OpCo1!AC270","v":0},{"$f":"OpCo1!AD270","v":0},{"$f":"OpCo1!AE270","v":0},{"$f":"OpCo1!AF270","v":0},{"$f":"OpCo1!AG270","v":0},{"$f":"OpCo1!AH270","v":0},{"$f":"OpCo1!AI270","v":0},{"$f":"OpCo1!AJ270","v":0},{"$f":"OpCo1!AK270","v":0},{"$f":"OpCo1!AL270","v":0},{"$f":"OpCo1!AM270","v":0},{"$f":"OpCo1!AN270","v":0},{"$f":"OpCo1!AO270","v":0},{"$f":"OpCo1!AP270","v":0},{"$f":"OpCo1!AQ270","v":0},{"$f":"OpCo1!AR270","v":0},{"$f":"OpCo1!AS270","v":0},{"$f":"OpCo1!AT270","v":0},{"$f":"OpCo1!AU270","v":0},{"$f":"OpCo1!AV270","v":0},{"$f":"OpCo1!AW270","v":0},{"$f":"OpCo1!AX270","v":0},{"$f":"OpCo1!AY270","v":0},{"$f":"OpCo1!AZ270","v":0},{"$f":"OpCo1!BA270","v":0},{"$f":"OpCo1!BB270","v":0},{"$f":"OpCo1!BC270","v":0},{"$f":"OpCo1!BD270","v":0},{"$f":"OpCo1!BE270","v":0},{"$f":"OpCo1!BF270","v":0},{"$f":"OpCo1!BG270","v":0},{"$f":"OpCo1!BH270","v":0},{"$f":"OpCo1!BI270","v":0},{"$f":"OpCo1!BJ270","v":0},{"$f":"OpCo1!BK270","v":0},{"$f":"OpCo1!BL270","v":0},{"$f":"OpCo1!BM270","v":0},{"$f":"OpCo1!BN270","v":0},{"$f":"OpCo1!BO270","v":0},{"$f":"OpCo1!BP270","v":0},{"$f":"OpCo1!BQ270","v":0},{"$f":"OpCo1!BR270","v":0},{"$f":"OpCo1!BS270","v":0},{"$f":"OpCo1!BT270","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M328","v":0},{"$f":"OpCo1!N328","v":0},{"$f":"OpCo1!O328","v":0},{"$f":"OpCo1!P328","v":0},{"$f":"OpCo1!Q328","v":0},{"$f":"OpCo1!R328","v":0},{"$f":"OpCo1!S328","v":0},{"$f":"OpCo1!T328","v":0},{"$f":"OpCo1!U328","v":0},{"$f":"OpCo1!V328","v":0},{"$f":"OpCo1!W328","v":0},{"$f":"OpCo1!X328","v":0},{"$f":"OpCo1!Y328","v":0},{"$f":"OpCo1!Z328","v":0},{"$f":"OpCo1!AA328","v":0},{"$f":"OpCo1!AB328","v":0},{"$f":"OpCo1!AC328","v":0},{"$f":"OpCo1!AD328","v":0},{"$f":"OpCo1!AE328","v":0},{"$f":"OpCo1!AF328","v":0},{"$f":"OpCo1!AG328","v":0},{"$f":"OpCo1!AH328","v":0},{"$f":"OpCo1!AI328","v":0},{"$f":"OpCo1!AJ328","v":0},{"$f":"OpCo1!AK328","v":0},{"$f":"OpCo1!AL328","v":0},{"$f":"OpCo1!AM328","v":0},{"$f":"OpCo1!AN328","v":0},{"$f":"OpCo1!AO328","v":0},{"$f":"OpCo1!AP328","v":0},{"$f":"OpCo1!AQ328","v":0},{"$f":"OpCo1!AR328","v":0},{"$f":"OpCo1!AS328","v":0},{"$f":"OpCo1!AT328","v":0},{"$f":"OpCo1!AU328","v":0},{"$f":"OpCo1!AV328","v":0},{"$f":"OpCo1!AW328","v":0},{"$f":"OpCo1!AX328","v":0},{"$f":"OpCo1!AY328","v":0},{"$f":"OpCo1!AZ328","v":0},{"$f":"OpCo1!BA328","v":0},{"$f":"OpCo1!BB328","v":0},{"$f":"OpCo1!BC328","v":0},{"$f":"OpCo1!BD328","v":0},{"$f":"OpCo1!BE328","v":0},{"$f":"OpCo1!BF328","v":0},{"$f":"OpCo1!BG328","v":0},{"$f":"OpCo1!BH328","v":0},{"$f":"OpCo1!BI328","v":0},{"$f":"OpCo1!BJ328","v":0},{"$f":"OpCo1!BK328","v":0},{"$f":"OpCo1!BL328","v":0},{"$f":"OpCo1!BM328","v":0},{"$f":"OpCo1!BN328","v":0},{"$f":"OpCo1!BO328","v":0},{"$f":"OpCo1!BP328","v":0},{"$f":"OpCo1!BQ328","v":0},{"$f":"OpCo1!BR328","v":0},{"$f":"OpCo1!BS328","v":0},{"$f":"OpCo1!BT328","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M386","v":0},{"$f":"OpCo1!N386","v":0},{"$f":"OpCo1!O386","v":0},{"$f":"OpCo1!P386","v":0},{"$f":"OpCo1!Q386","v":0},{"$f":"OpCo1!R386","v":0},{"$f":"OpCo1!S386","v":0},{"$f":"OpCo1!T386","v":0},{"$f":"OpCo1!U386","v":0},{"$f":"OpCo1!V386","v":0},{"$f":"OpCo1!W386","v":0},{"$f":"OpCo1!X386","v":0},{"$f":"OpCo1!Y386","v":0},{"$f":"OpCo1!Z386","v":0},{"$f":"OpCo1!AA386","v":0},{"$f":"OpCo1!AB386","v":0},{"$f":"OpCo1!AC386","v":0},{"$f":"OpCo1!AD386","v":0},{"$f":"OpCo1!AE386","v":0},{"$f":"OpCo1!AF386","v":0},{"$f":"OpCo1!AG386","v":0},{"$f":"OpCo1!AH386","v":0},{"$f":"OpCo1!AI386","v":0},{"$f":"OpCo1!AJ386","v":0},{"$f":"OpCo1!AK386","v":0},{"$f":"OpCo1!AL386","v":0},{"$f":"OpCo1!AM386","v":0},{"$f":"OpCo1!AN386","v":0},{"$f":"OpCo1!AO386","v":0},{"$f":"OpCo1!AP386","v":0},{"$f":"OpCo1!AQ386","v":0},{"$f":"OpCo1!AR386","v":0},{"$f":"OpCo1!AS386","v":0},{"$f":"OpCo1!AT386","v":0},{"$f":"OpCo1!AU386","v":0},{"$f":"OpCo1!AV386","v":0},{"$f":"OpCo1!AW386","v":0},{"$f":"OpCo1!AX386","v":0},{"$f":"OpCo1!AY386","v":0},{"$f":"OpCo1!AZ386","v":0},{"$f":"OpCo1!BA386","v":0},{"$f":"OpCo1!BB386","v":0},{"$f":"OpCo1!BC386","v":0},{"$f":"OpCo1!BD386","v":0},{"$f":"OpCo1!BE386","v":0},{"$f":"OpCo1!BF386","v":0},{"$f":"OpCo1!BG386","v":0},{"$f":"OpCo1!BH386","v":0},{"$f":"OpCo1!BI386","v":0},{"$f":"OpCo1!BJ386","v":0},{"$f":"OpCo1!BK386","v":0},{"$f":"OpCo1!BL386","v":0},{"$f":"OpCo1!BM386","v":0},{"$f":"OpCo1!BN386","v":0},{"$f":"OpCo1!BO386","v":0},{"$f":"OpCo1!BP386","v":0},{"$f":"OpCo1!BQ386","v":0},{"$f":"OpCo1!BR386","v":0},{"$f":"OpCo1!BS386","v":0},{"$f":"OpCo1!BT386","v":0}]
[]
[null,null,null,"Revenue",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M14:M19)","v":0},{"$f":"SUM(N14:N19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M28:M29)","v":0},{"$f":"SUM(N28:N29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M193","v":0},{"$f":"OpCo1!N193","v":0},{"$f":"OpCo1!O193","v":0},{"$f":"OpCo1!P193","v":0},{"$f":"OpCo1!Q193","v":0},{"$f":"OpCo1!R193","v":0},{"$f":"OpCo1!S193","v":0},{"$f":"OpCo1!T193","v":0},{"$f":"OpCo1!U193","v":0},{"$f":"OpCo1!V193","v":0},{"$f":"OpCo1!W193","v":0},{"$f":"OpCo1!X193","v":0},{"$f":"OpCo1!Y193","v":0},{"$f":"OpCo1!Z193","v":0},{"$f":"OpCo1!AA193","v":0},{"$f":"OpCo1!AB193","v":0},{"$f":"OpCo1!AC193","v":0},{"$f":"OpCo1!AD193","v":0},{"$f":"OpCo1!AE193","v":0},{"$f":"OpCo1!AF193","v":0},{"$f":"OpCo1!AG193","v":0},{"$f":"OpCo1!AH193","v":0},{"$f":"OpCo1!AI193","v":0},{"$f":"OpCo1!AJ193","v":0},{"$f":"OpCo1!AK193","v":0},{"$f":"OpCo1!AL193","v":0},{"$f":"OpCo1!AM193","v":0},{"$f":"OpCo1!AN193","v":0},{"$f":"OpCo1!AO193","v":0},{"$f":"OpCo1!AP193","v":0},{"$f":"OpCo1!AQ193","v":0},{"$f":"OpCo1!AR193","v":0},{"$f":"OpCo1!AS193","v":0},{"$f":"OpCo1!AT193","v":0},{"$f":"OpCo1!AU193","v":0},{"$f":"OpCo1!AV193","v":0},{"$f":"OpCo1!AW193","v":0},{"$f":"OpCo1!AX193","v":0},{"$f":"OpCo1!AY193","v":0},{"$f":"OpCo1!AZ193","v":0},{"$f":"OpCo1!BA193","v":0},{"$f":"OpCo1!BB193","v":0},{"$f":"OpCo1!BC193","v":0},{"$f":"OpCo1!BD193","v":0},{"$f":"OpCo1!BE193","v":0},{"$f":"OpCo1!BF193","v":0},{"$f":"OpCo1!BG193","v":0},{"$f":"OpCo1!BH193","v":0},{"$f":"OpCo1!BI193","v":0},{"$f":"OpCo1!BJ193","v":0},{"$f":"OpCo1!BK193","v":0},{"$f":"OpCo1!BL193","v":0},{"$f":"OpCo1!BM193","v":0},{"$f":"OpCo1!BN193","v":0},{"$f":"OpCo1!BO193","v":0},{"$f":"OpCo1!BP193","v":0},{"$f":"OpCo1!BQ193","v":0},{"$f":"OpCo1!BR193","v":0},{"$f":"OpCo1!BS193","v":0},{"$f":"OpCo1!BT193","v":0}]
[null,null,null,"O&M arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2886","v":0},{"$f":"OpCo1!N2886","v":0},{"$f":"OpCo1!O2886","v":0},{"$f":"OpCo1!P2886","v":0},{"$f":"OpCo1!Q2886","v":0},{"$f":"OpCo1!R2886","v":0},{"$f":"OpCo1!S2886","v":0},{"$f":"OpCo1!T2886","v":0},{"$f":"OpCo1!U2886","v":0},{"$f":"OpCo1!V2886","v":0},{"$f":"OpCo1!W2886","v":0},{"$f":"OpCo1!X2886","v":0},{"$f":"OpCo1!Y2886","v":0},{"$f":"OpCo1!Z2886","v":0},{"$f":"OpCo1!AA2886","v":0},{"$f":"OpCo1!AB2886","v":0},{"$f":"OpCo1!AC2886","v":0},{"$f":"OpCo1!AD2886","v":0},{"$f":"OpCo1!AE2886","v":0},{"$f":"OpCo1!AF2886","v":0},{"$f":"OpCo1!AG2886","v":0},{"$f":"OpCo1!AH2886","v":0},{"$f":"OpCo1!AI2886","v":0},{"$f":"OpCo1!AJ2886","v":0},{"$f":"OpCo1!AK2886","v":0},{"$f":"OpCo1!AL2886","v":0},{"$f":"OpCo1!AM2886","v":0},{"$f":"OpCo1!AN2886","v":0},{"$f":"OpCo1!AO2886","v":0},{"$f":"OpCo1!AP2886","v":0},{"$f":"OpCo1!AQ2886","v":0},{"$f":"OpCo1!AR2886","v":0},{"$f":"OpCo1!AS2886","v":0},{"$f":"OpCo1!AT2886","v":0},{"$f":"OpCo1!AU2886","v":0},{"$f":"OpCo1!AV2886","v":0},{"$f":"OpCo1!AW2886","v":0},{"$f":"OpCo1!AX2886","v":0},{"$f":"OpCo1!AY2886","v":0},{"$f":"OpCo1!AZ2886","v":0},{"$f":"OpCo1!BA2886","v":0},{"$f":"OpCo1!BB2886","v":0},{"$f":"OpCo1!BC2886","v":0},{"$f":"OpCo1!BD2886","v":0},{"$f":"OpCo1!BE2886","v":0},{"$f":"OpCo1!BF2886","v":0},{"$f":"OpCo1!BG2886","v":0},{"$f":"OpCo1!BH2886","v":0},{"$f":"OpCo1!BI2886","v":0},{"$f":"OpCo1!BJ2886","v":0},{"$f":"OpCo1!BK2886","v":0},{"$f":"OpCo1!BL2886","v":0},{"$f":"OpCo1!BM2886","v":0},{"$f":"OpCo1!BN2886","v":0},{"$f":"OpCo1!BO2886","v":0},{"$f":"OpCo1!BP2886","v":0},{"$f":"OpCo1!BQ2886","v":0},{"$f":"OpCo1!BR2886","v":0},{"$f":"OpCo1!BS2886","v":0},{"$f":"OpCo1!BT2886","v":0}]
[]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M32:M33)","v":0},{"$f":"SUM(N32:N33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M207","v":0},{"$f":"OpCo1!N207","v":0},{"$f":"OpCo1!O207","v":0},{"$f":"OpCo1!P207","v":0},{"$f":"OpCo1!Q207","v":0},{"$f":"OpCo1!R207","v":0},{"$f":"OpCo1!S207","v":0},{"$f":"OpCo1!T207","v":0},{"$f":"OpCo1!U207","v":0},{"$f":"OpCo1!V207","v":0},{"$f":"OpCo1!W207","v":0},{"$f":"OpCo1!X207","v":0},{"$f":"OpCo1!Y207","v":0},{"$f":"OpCo1!Z207","v":0},{"$f":"OpCo1!AA207","v":0},{"$f":"OpCo1!AB207","v":0},{"$f":"OpCo1!AC207","v":0},{"$f":"OpCo1!AD207","v":0},{"$f":"OpCo1!AE207","v":0},{"$f":"OpCo1!AF207","v":0},{"$f":"OpCo1!AG207","v":0},{"$f":"OpCo1!AH207","v":0},{"$f":"OpCo1!AI207","v":0},{"$f":"OpCo1!AJ207","v":0},{"$f":"OpCo1!AK207","v":0},{"$f":"OpCo1!AL207","v":0},{"$f":"OpCo1!AM207","v":0},{"$f":"OpCo1!AN207","v":0},{"$f":"OpCo1!AO207","v":0},{"$f":"OpCo1!AP207","v":0},{"$f":"OpCo1!AQ207","v":0},{"$f":"OpCo1!AR207","v":0},{"$f":"OpCo1!AS207","v":0},{"$f":"OpCo1!AT207","v":0},{"$f":"OpCo1!AU207","v":0},{"$f":"OpCo1!AV207","v":0},{"$f":"OpCo1!AW207","v":0},{"$f":"OpCo1!AX207","v":0},{"$f":"OpCo1!AY207","v":0},{"$f":"OpCo1!AZ207","v":0},{"$f":"OpCo1!BA207","v":0},{"$f":"OpCo1!BB207","v":0},{"$f":"OpCo1!BC207","v":0},{"$f":"OpCo1!BD207","v":0},{"$f":"OpCo1!BE207","v":0},{"$f":"OpCo1!BF207","v":0},{"$f":"OpCo1!BG207","v":0},{"$f":"OpCo1!BH207","v":0},{"$f":"OpCo1!BI207","v":0},{"$f":"OpCo1!BJ207","v":0},{"$f":"OpCo1!BK207","v":0},{"$f":"OpCo1!BL207","v":0},{"$f":"OpCo1!BM207","v":0},{"$f":"OpCo1!BN207","v":0},{"$f":"OpCo1!BO207","v":0},{"$f":"OpCo1!BP207","v":0},{"$f":"OpCo1!BQ207","v":0},{"$f":"OpCo1!BR207","v":0},{"$f":"OpCo1!BS207","v":0},{"$f":"OpCo1!BT207","v":0}]
[null,null,null,"Fuel cost arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2900","v":0},{"$f":"OpCo1!N2900","v":0},{"$f":"OpCo1!O2900","v":0},{"$f":"OpCo1!P2900","v":0},{"$f":"OpCo1!Q2900","v":0},{"$f":"OpCo1!R2900","v":0},{"$f":"OpCo1!S2900","v":0},{"$f":"OpCo1!T2900","v":0},{"$f":"OpCo1!U2900","v":0},{"$f":"OpCo1!V2900","v":0},{"$f":"OpCo1!W2900","v":0},{"$f":"OpCo1!X2900","v":0},{"$f":"OpCo1!Y2900","v":0},{"$f":"OpCo1!Z2900","v":0},{"$f":"OpCo1!AA2900","v":0},{"$f":"OpCo1!AB2900","v":0},{"$f":"OpCo1!AC2900","v":0},{"$f":"OpCo1!AD2900","v":0},{"$f":"OpCo1!AE2900","v":0},{"$f":"OpCo1!AF2900","v":0},{"$f":"OpCo1!AG2900","v":0},{"$f":"OpCo1!AH2900","v":0},{"$f":"OpCo1!AI2900","v":0},{"$f":"OpCo1!AJ2900","v":0},{"$f":"OpCo1!AK2900","v":0},{"$f":"OpCo1!AL2900","v":0},{"$f":"OpCo1!AM2900","v":0},{"$f":"OpCo1!AN2900","v":0},{"$f":"OpCo1!AO2900","v":0},{"$f":"OpCo1!AP2900","v":0},{"$f":"OpCo1!AQ2900","v":0},{"$f":"OpCo1!AR2900","v":0},{"$f":"OpCo1!AS2900","v":0},{"$f":"OpCo1!AT2900","v":0},{"$f":"OpCo1!AU2900","v":0},{"$f":"OpCo1!AV2900","v":0},{"$f":"OpCo1!AW2900","v":0},{"$f":"OpCo1!AX2900","v":0},{"$f":"OpCo1!AY2900","v":0},{"$f":"OpCo1!AZ2900","v":0},{"$f":"OpCo1!BA2900","v":0},{"$f":"OpCo1!BB2900","v":0},{"$f":"OpCo1!BC2900","v":0},{"$f":"OpCo1!BD2900","v":0},{"$f":"OpCo1!BE2900","v":0},{"$f":"OpCo1!BF2900","v":0},{"$f":"OpCo1!BG2900","v":0},{"$f":"OpCo1!BH2900","v":0},{"$f":"OpCo1!BI2900","v":0},{"$f":"OpCo1!BJ2900","v":0},{"$f":"OpCo1!BK2900","v":0},{"$f":"OpCo1!BL2900","v":0},{"$f":"OpCo1!BM2900","v":0},{"$f":"OpCo1!BN2900","v":0},{"$f":"OpCo1!BO2900","v":0},{"$f":"OpCo1!BP2900","v":0},{"$f":"OpCo1!BQ2900","v":0},{"$f":"OpCo1!BR2900","v":0},{"$f":"OpCo1!BS2900","v":0},{"$f":"OpCo1!BT2900","v":0}]
[]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M36:M37)","v":0},{"$f":"SUM(N36:N37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M505","v":0},{"$f":"OpCo1!N505","v":0},{"$f":"OpCo1!O505","v":0},{"$f":"OpCo1!P505","v":0},{"$f":"OpCo1!Q505","v":0},{"$f":"OpCo1!R505","v":0},{"$f":"OpCo1!S505","v":0},{"$f":"OpCo1!T505","v":0},{"$f":"OpCo1!U505","v":0},{"$f":"OpCo1!V505","v":0},{"$f":"OpCo1!W505","v":0},{"$f":"OpCo1!X505","v":0},{"$f":"OpCo1!Y505","v":0},{"$f":"OpCo1!Z505","v":0},{"$f":"OpCo1!AA505","v":0},{"$f":"OpCo1!AB505","v":0},{"$f":"OpCo1!AC505","v":0},{"$f":"OpCo1!AD505","v":0},{"$f":"OpCo1!AE505","v":0},{"$f":"OpCo1!AF505","v":0},{"$f":"OpCo1!AG505","v":0},{"$f":"OpCo1!AH505","v":0},{"$f":"OpCo1!AI505","v":0},{"$f":"OpCo1!AJ505","v":0},{"$f":"OpCo1!AK505","v":0},{"$f":"OpCo1!AL505","v":0},{"$f":"OpCo1!AM505","v":0},{"$f":"OpCo1!AN505","v":0},{"$f":"OpCo1!AO505","v":0},{"$f":"OpCo1!AP505","v":0},{"$f":"OpCo1!AQ505","v":0},{"$f":"OpCo1!AR505","v":0},{"$f":"OpCo1!AS505","v":0},{"$f":"OpCo1!AT505","v":0},{"$f":"OpCo1!AU505","v":0},{"$f":"OpCo1!AV505","v":0},{"$f":"OpCo1!AW505","v":0},{"$f":"OpCo1!AX505","v":0},{"$f":"OpCo1!AY505","v":0},{"$f":"OpCo1!AZ505","v":0},{"$f":"OpCo1!BA505","v":0},{"$f":"OpCo1!BB505","v":0},{"$f":"OpCo1!BC505","v":0},{"$f":"OpCo1!BD505","v":0},{"$f":"OpCo1!BE505","v":0},{"$f":"OpCo1!BF505","v":0},{"$f":"OpCo1!BG505","v":0},{"$f":"OpCo1!BH505","v":0},{"$f":"OpCo1!BI505","v":0},{"$f":"OpCo1!BJ505","v":0},{"$f":"OpCo1!BK505","v":0},{"$f":"OpCo1!BL505","v":0},{"$f":"OpCo1!BM505","v":0},{"$f":"OpCo1!BN505","v":0},{"$f":"OpCo1!BO505","v":0},{"$f":"OpCo1!BP505","v":0},{"$f":"OpCo1!BQ505","v":0},{"$f":"OpCo1!BR505","v":0},{"$f":"OpCo1!BS505","v":0},{"$f":"OpCo1!BT505","v":0}]
[null,null,null,"I/C cost arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2914","v":0},{"$f":"OpCo1!N2914","v":0},{"$f":"OpCo1!O2914","v":0},{"$f":"OpCo1!P2914","v":0},{"$f":"OpCo1!Q2914","v":0},{"$f":"OpCo1!R2914","v":0},{"$f":"OpCo1!S2914","v":0},{"$f":"OpCo1!T2914","v":0},{"$f":"OpCo1!U2914","v":0},{"$f":"OpCo1!V2914","v":0},{"$f":"OpCo1!W2914","v":0},{"$f":"OpCo1!X2914","v":0},{"$f":"OpCo1!Y2914","v":0},{"$f":"OpCo1!Z2914","v":0},{"$f":"OpCo1!AA2914","v":0},{"$f":"OpCo1!AB2914","v":0},{"$f":"OpCo1!AC2914","v":0},{"$f":"OpCo1!AD2914","v":0},{"$f":"OpCo1!AE2914","v":0},{"$f":"OpCo1!AF2914","v":0},{"$f":"OpCo1!AG2914","v":0},{"$f":"OpCo1!AH2914","v":0},{"$f":"OpCo1!AI2914","v":0},{"$f":"OpCo1!AJ2914","v":0},{"$f":"OpCo1!AK2914","v":0},{"$f":"OpCo1!AL2914","v":0},{"$f":"OpCo1!AM2914","v":0},{"$f":"OpCo1!AN2914","v":0},{"$f":"OpCo1!AO2914","v":0},{"$f":"OpCo1!AP2914","v":0},{"$f":"OpCo1!AQ2914","v":0},{"$f":"OpCo1!AR2914","v":0},{"$f":"OpCo1!AS2914","v":0},{"$f":"OpCo1!AT2914","v":0},{"$f":"OpCo1!AU2914","v":0},{"$f":"OpCo1!AV2914","v":0},{"$f":"OpCo1!AW2914","v":0},{"$f":"OpCo1!AX2914","v":0},{"$f":"OpCo1!AY2914","v":0},{"$f":"OpCo1!AZ2914","v":0},{"$f":"OpCo1!BA2914","v":0},{"$f":"OpCo1!BB2914","v":0},{"$f":"OpCo1!BC2914","v":0},{"$f":"OpCo1!BD2914","v":0},{"$f":"OpCo1!BE2914","v":0},{"$f":"OpCo1!BF2914","v":0},{"$f":"OpCo1!BG2914","v":0},{"$f":"OpCo1!BH2914","v":0},{"$f":"OpCo1!BI2914","v":0},{"$f":"OpCo1!BJ2914","v":0},{"$f":"OpCo1!BK2914","v":0},{"$f":"OpCo1!BL2914","v":0},{"$f":"OpCo1!BM2914","v":0},{"$f":"OpCo1!BN2914","v":0},{"$f":"OpCo1!BO2914","v":0},{"$f":"OpCo1!BP2914","v":0},{"$f":"OpCo1!BQ2914","v":0},{"$f":"OpCo1!BR2914","v":0},{"$f":"OpCo1!BS2914","v":0},{"$f":"OpCo1!BT2914","v":0}]
[]
[null,null,null,"Levies - CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M221","v":0},{"$f":"OpCo1!N221","v":0},{"$f":"OpCo1!O221","v":0},{"$f":"OpCo1!P221","v":0},{"$f":"OpCo1!Q221","v":0},{"$f":"OpCo1!R221","v":0},{"$f":"OpCo1!S221","v":0},{"$f":"OpCo1!T221","v":0},{"$f":"OpCo1!U221","v":0},{"$f":"OpCo1!V221","v":0},{"$f":"OpCo1!W221","v":0},{"$f":"OpCo1!X221","v":0},{"$f":"OpCo1!Y221","v":0},{"$f":"OpCo1!Z221","v":0},{"$f":"OpCo1!AA221","v":0},{"$f":"OpCo1!AB221","v":0},{"$f":"OpCo1!AC221","v":0},{"$f":"OpCo1!AD221","v":0},{"$f":"OpCo1!AE221","v":0},{"$f":"OpCo1!AF221","v":0},{"$f":"OpCo1!AG221","v":0},{"$f":"OpCo1!AH221","v":0},{"$f":"OpCo1!AI221","v":0},{"$f":"OpCo1!AJ221","v":0},{"$f":"OpCo1!AK221","v":0},{"$f":"OpCo1!AL221","v":0},{"$f":"OpCo1!AM221","v":0},{"$f":"OpCo1!AN221","v":0},{"$f":"OpCo1!AO221","v":0},{"$f":"OpCo1!AP221","v":0},{"$f":"OpCo1!AQ221","v":0},{"$f":"OpCo1!AR221","v":0},{"$f":"OpCo1!AS221","v":0},{"$f":"OpCo1!AT221","v":0},{"$f":"OpCo1!AU221","v":0},{"$f":"OpCo1!AV221","v":0},{"$f":"OpCo1!AW221","v":0},{"$f":"OpCo1!AX221","v":0},{"$f":"OpCo1!AY221","v":0},{"$f":"OpCo1!AZ221","v":0},{"$f":"OpCo1!BA221","v":0},{"$f":"OpCo1!BB221","v":0},{"$f":"OpCo1!BC221","v":0},{"$f":"OpCo1!BD221","v":0},{"$f":"OpCo1!BE221","v":0},{"$f":"OpCo1!BF221","v":0},{"$f":"OpCo1!BG221","v":0},{"$f":"OpCo1!BH221","v":0},{"$f":"OpCo1!BI221","v":0},{"$f":"OpCo1!BJ221","v":0},{"$f":"OpCo1!BK221","v":0},{"$f":"OpCo1!BL221","v":0},{"$f":"OpCo1!BM221","v":0},{"$f":"OpCo1!BN221","v":0},{"$f":"OpCo1!BO221","v":0},{"$f":"OpCo1!BP221","v":0},{"$f":"OpCo1!BQ221","v":0},{"$f":"OpCo1!BR221","v":0},{"$f":"OpCo1!BS221","v":0},{"$f":"OpCo1!BT221","v":0}]
[null,null,null,"Operating costs",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M27,M31,M35,M39)","v":0},{"$f":"SUM(N27,N31,N35,N39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M25+M40","v":0},{"$f":"N25+N40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M42/M25,0)","v":0},{"$f":"IFERROR(N42/N25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M46:M50)","v":0},{"$f":"SUM(N46:N50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo1!M174:M175)","v":0},{"$f":"SUM(OpCo1!N174:N175)","v":0},{"$f":"SUM(OpCo1!O174:O175)","v":0},{"$f":"SUM(OpCo1!P174:P175)","v":0},{"$f":"SUM(OpCo1!Q174:Q175)","v":0},{"$f":"SUM(OpCo1!R174:R175)","v":0},{"$f":"SUM(OpCo1!S174:S175)","v":0},{"$f":"SUM(OpCo1!T174:T175)","v":0},{"$f":"SUM(OpCo1!U174:U175)","v":0},{"$f":"SUM(OpCo1!V174:V175)","v":0},{"$f":"SUM(OpCo1!W174:W175)","v":0},{"$f":"SUM(OpCo1!X174:X175)","v":0},{"$f":"SUM(OpCo1!Y174:Y175)","v":0},{"$f":"SUM(OpCo1!Z174:Z175)","v":0},{"$f":"SUM(OpCo1!AA174:AA175)","v":0},{"$f":"SUM(OpCo1!AB174:AB175)","v":0},{"$f":"SUM(OpCo1!AC174:AC175)","v":0},{"$f":"SUM(OpCo1!AD174:AD175)","v":0},{"$f":"SUM(OpCo1!AE174:AE175)","v":0},{"$f":"SUM(OpCo1!AF174:AF175)","v":0},{"$f":"SUM(OpCo1!AG174:AG175)","v":0},{"$f":"SUM(OpCo1!AH174:AH175)","v":0},{"$f":"SUM(OpCo1!AI174:AI175)","v":0},{"$f":"SUM(OpCo1!AJ174:AJ175)","v":0},{"$f":"SUM(OpCo1!AK174:AK175)","v":0},{"$f":"SUM(OpCo1!AL174:AL175)","v":0},{"$f":"SUM(OpCo1!AM174:AM175)","v":0},{"$f":"SUM(OpCo1!AN174:AN175)","v":0},{"$f":"SUM(OpCo1!AO174:AO175)","v":0},{"$f":"SUM(OpCo1!AP174:AP175)","v":0},{"$f":"SUM(OpCo1!AQ174:AQ175)","v":0},{"$f":"SUM(OpCo1!AR174:AR175)","v":0},{"$f":"SUM(OpCo1!AS174:AS175)","v":0},{"$f":"SUM(OpCo1!AT174:AT175)","v":0},{"$f":"SUM(OpCo1!AU174:AU175)","v":0},{"$f":"SUM(OpCo1!AV174:AV175)","v":0},{"$f":"SUM(OpCo1!AW174:AW175)","v":0},{"$f":"SUM(OpCo1!AX174:AX175)","v":0},{"$f":"SUM(OpCo1!AY174:AY175)","v":0},{"$f":"SUM(OpCo1!AZ174:AZ175)","v":0},{"$f":"SUM(OpCo1!BA174:BA175)","v":0},{"$f":"SUM(OpCo1!BB174:BB175)","v":0},{"$f":"SUM(OpCo1!BC174:BC175)","v":0},{"$f":"SUM(OpCo1!BD174:BD175)","v":0},{"$f":"SUM(OpCo1!BE174:BE175)","v":0},{"$f":"SUM(OpCo1!BF174:BF175)","v":0},{"$f":"SUM(OpCo1!BG174:BG175)","v":0},{"$f":"SUM(OpCo1!BH174:BH175)","v":0},{"$f":"SUM(OpCo1!BI174:BI175)","v":0},{"$f":"SUM(OpCo1!BJ174:BJ175)","v":0},{"$f":"SUM(OpCo1!BK174:BK175)","v":0},{"$f":"SUM(OpCo1!BL174:BL175)","v":0},{"$f":"SUM(OpCo1!BM174:BM175)","v":0},{"$f":"SUM(OpCo1!BN174:BN175)","v":0},{"$f":"SUM(OpCo1!BO174:BO175)","v":0},{"$f":"SUM(OpCo1!BP174:BP175)","v":0},{"$f":"SUM(OpCo1!BQ174:BQ175)","v":0},{"$f":"SUM(OpCo1!BR174:BR175)","v":0},{"$f":"SUM(OpCo1!BS174:BS175)","v":0},{"$f":"SUM(OpCo1!BT174:BT175)","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo1!M2867:M2868)","v":0},{"$f":"SUM(OpCo1!N2867:N2868)","v":0},{"$f":"SUM(OpCo1!O2867:O2868)","v":0},{"$f":"SUM(OpCo1!P2867:P2868)","v":0},{"$f":"SUM(OpCo1!Q2867:Q2868)","v":0},{"$f":"SUM(OpCo1!R2867:R2868)","v":0},{"$f":"SUM(OpCo1!S2867:S2868)","v":0},{"$f":"SUM(OpCo1!T2867:T2868)","v":0},{"$f":"SUM(OpCo1!U2867:U2868)","v":0},{"$f":"SUM(OpCo1!V2867:V2868)","v":0},{"$f":"SUM(OpCo1!W2867:W2868)","v":0},{"$f":"SUM(OpCo1!X2867:X2868)","v":0},{"$f":"SUM(OpCo1!Y2867:Y2868)","v":0},{"$f":"SUM(OpCo1!Z2867:Z2868)","v":0},{"$f":"SUM(OpCo1!AA2867:AA2868)","v":0},{"$f":"SUM(OpCo1!AB2867:AB2868)","v":0},{"$f":"SUM(OpCo1!AC2867:AC2868)","v":0},{"$f":"SUM(OpCo1!AD2867:AD2868)","v":0},{"$f":"SUM(OpCo1!AE2867:AE2868)","v":0},{"$f":"SUM(OpCo1!AF2867:AF2868)","v":0},{"$f":"SUM(OpCo1!AG2867:AG2868)","v":0},{"$f":"SUM(OpCo1!AH2867:AH2868)","v":0},{"$f":"SUM(OpCo1!AI2867:AI2868)","v":0},{"$f":"SUM(OpCo1!AJ2867:AJ2868)","v":0},{"$f":"SUM(OpCo1!AK2867:AK2868)","v":0},{"$f":"SUM(OpCo1!AL2867:AL2868)","v":0},{"$f":"SUM(OpCo1!AM2867:AM2868)","v":0},{"$f":"SUM(OpCo1!AN2867:AN2868)","v":0},{"$f":"SUM(OpCo1!AO2867:AO2868)","v":0},{"$f":"SUM(OpCo1!AP2867:AP2868)","v":0},{"$f":"SUM(OpCo1!AQ2867:AQ2868)","v":0},{"$f":"SUM(OpCo1!AR2867:AR2868)","v":0},{"$f":"SUM(OpCo1!AS2867:AS2868)","v":0},{"$f":"SUM(OpCo1!AT2867:AT2868)","v":0},{"$f":"SUM(OpCo1!AU2867:AU2868)","v":0},{"$f":"SUM(OpCo1!AV2867:AV2868)","v":0},{"$f":"SUM(OpCo1!AW2867:AW2868)","v":0},{"$f":"SUM(OpCo1!AX2867:AX2868)","v":0},{"$f":"SUM(OpCo1!AY2867:AY2868)","v":0},{"$f":"SUM(OpCo1!AZ2867:AZ2868)","v":0},{"$f":"SUM(OpCo1!BA2867:BA2868)","v":0},{"$f":"SUM(OpCo1!BB2867:BB2868)","v":0},{"$f":"SUM(OpCo1!BC2867:BC2868)","v":0},{"$f":"SUM(OpCo1!BD2867:BD2868)","v":0},{"$f":"SUM(OpCo1!BE2867:BE2868)","v":0},{"$f":"SUM(OpCo1!BF2867:BF2868)","v":0},{"$f":"SUM(OpCo1!BG2867:BG2868)","v":0},{"$f":"SUM(OpCo1!BH2867:BH2868)","v":0},{"$f":"SUM(OpCo1!BI2867:BI2868)","v":0},{"$f":"SUM(OpCo1!BJ2867:BJ2868)","v":0},{"$f":"SUM(OpCo1!BK2867:BK2868)","v":0},{"$f":"SUM(OpCo1!BL2867:BL2868)","v":0},{"$f":"SUM(OpCo1!BM2867:BM2868)","v":0},{"$f":"SUM(OpCo1!BN2867:BN2868)","v":0},{"$f":"SUM(OpCo1!BO2867:BO2868)","v":0},{"$f":"SUM(OpCo1!BP2867:BP2868)","v":0},{"$f":"SUM(OpCo1!BQ2867:BQ2868)","v":0},{"$f":"SUM(OpCo1!BR2867:BR2868)","v":0},{"$f":"SUM(OpCo1!BS2867:BS2868)","v":0},{"$f":"SUM(OpCo1!BT2867:BT2868)","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2174","v":0},{"$f":"OpCo1!N2174","v":0},{"$f":"OpCo1!O2174","v":0},{"$f":"OpCo1!P2174","v":0},{"$f":"OpCo1!Q2174","v":0},{"$f":"OpCo1!R2174","v":0},{"$f":"OpCo1!S2174","v":0},{"$f":"OpCo1!T2174","v":0},{"$f":"OpCo1!U2174","v":0},{"$f":"OpCo1!V2174","v":0},{"$f":"OpCo1!W2174","v":0},{"$f":"OpCo1!X2174","v":0},{"$f":"OpCo1!Y2174","v":0},{"$f":"OpCo1!Z2174","v":0},{"$f":"OpCo1!AA2174","v":0},{"$f":"OpCo1!AB2174","v":0},{"$f":"OpCo1!AC2174","v":0},{"$f":"OpCo1!AD2174","v":0},{"$f":"OpCo1!AE2174","v":0},{"$f":"OpCo1!AF2174","v":0},{"$f":"OpCo1!AG2174","v":0},{"$f":"OpCo1!AH2174","v":0},{"$f":"OpCo1!AI2174","v":0},{"$f":"OpCo1!AJ2174","v":0},{"$f":"OpCo1!AK2174","v":0},{"$f":"OpCo1!AL2174","v":0},{"$f":"OpCo1!AM2174","v":0},{"$f":"OpCo1!AN2174","v":0},{"$f":"OpCo1!AO2174","v":0},{"$f":"OpCo1!AP2174","v":0},{"$f":"OpCo1!AQ2174","v":0},{"$f":"OpCo1!AR2174","v":0},{"$f":"OpCo1!AS2174","v":0},{"$f":"OpCo1!AT2174","v":0},{"$f":"OpCo1!AU2174","v":0},{"$f":"OpCo1!AV2174","v":0},{"$f":"OpCo1!AW2174","v":0},{"$f":"OpCo1!AX2174","v":0},{"$f":"OpCo1!AY2174","v":0},{"$f":"OpCo1!AZ2174","v":0},{"$f":"OpCo1!BA2174","v":0},{"$f":"OpCo1!BB2174","v":0},{"$f":"OpCo1!BC2174","v":0},{"$f":"OpCo1!BD2174","v":0},{"$f":"OpCo1!BE2174","v":0},{"$f":"OpCo1!BF2174","v":0},{"$f":"OpCo1!BG2174","v":0},{"$f":"OpCo1!BH2174","v":0},{"$f":"OpCo1!BI2174","v":0},{"$f":"OpCo1!BJ2174","v":0},{"$f":"OpCo1!BK2174","v":0},{"$f":"OpCo1!BL2174","v":0},{"$f":"OpCo1!BM2174","v":0},{"$f":"OpCo1!BN2174","v":0},{"$f":"OpCo1!BO2174","v":0},{"$f":"OpCo1!BP2174","v":0},{"$f":"OpCo1!BQ2174","v":0},{"$f":"OpCo1!BR2174","v":0},{"$f":"OpCo1!BS2174","v":0},{"$f":"OpCo1!BT2174","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1211","v":0},{"$f":"OpCo1!N1211","v":0},{"$f":"OpCo1!O1211","v":0},{"$f":"OpCo1!P1211","v":0},{"$f":"OpCo1!Q1211","v":0},{"$f":"OpCo1!R1211","v":0},{"$f":"OpCo1!S1211","v":0},{"$f":"OpCo1!T1211","v":0},{"$f":"OpCo1!U1211","v":0},{"$f":"OpCo1!V1211","v":0},{"$f":"OpCo1!W1211","v":0},{"$f":"OpCo1!X1211","v":0},{"$f":"OpCo1!Y1211","v":0},{"$f":"OpCo1!Z1211","v":0},{"$f":"OpCo1!AA1211","v":0},{"$f":"OpCo1!AB1211","v":0},{"$f":"OpCo1!AC1211","v":0},{"$f":"OpCo1!AD1211","v":0},{"$f":"OpCo1!AE1211","v":0},{"$f":"OpCo1!AF1211","v":0},{"$f":"OpCo1!AG1211","v":0},{"$f":"OpCo1!AH1211","v":0},{"$f":"OpCo1!AI1211","v":0},{"$f":"OpCo1!AJ1211","v":0},{"$f":"OpCo1!AK1211","v":0},{"$f":"OpCo1!AL1211","v":0},{"$f":"OpCo1!AM1211","v":0},{"$f":"OpCo1!AN1211","v":0},{"$f":"OpCo1!AO1211","v":0},{"$f":"OpCo1!AP1211","v":0},{"$f":"OpCo1!AQ1211","v":0},{"$f":"OpCo1!AR1211","v":0},{"$f":"OpCo1!AS1211","v":0},{"$f":"OpCo1!AT1211","v":0},{"$f":"OpCo1!AU1211","v":0},{"$f":"OpCo1!AV1211","v":0},{"$f":"OpCo1!AW1211","v":0},{"$f":"OpCo1!AX1211","v":0},{"$f":"OpCo1!AY1211","v":0},{"$f":"OpCo1!AZ1211","v":0},{"$f":"OpCo1!BA1211","v":0},{"$f":"OpCo1!BB1211","v":0},{"$f":"OpCo1!BC1211","v":0},{"$f":"OpCo1!BD1211","v":0},{"$f":"OpCo1!BE1211","v":0},{"$f":"OpCo1!BF1211","v":0},{"$f":"OpCo1!BG1211","v":0},{"$f":"OpCo1!BH1211","v":0},{"$f":"OpCo1!BI1211","v":0},{"$f":"OpCo1!BJ1211","v":0},{"$f":"OpCo1!BK1211","v":0},{"$f":"OpCo1!BL1211","v":0},{"$f":"OpCo1!BM1211","v":0},{"$f":"OpCo1!BN1211","v":0},{"$f":"OpCo1!BO1211","v":0},{"$f":"OpCo1!BP1211","v":0},{"$f":"OpCo1!BQ1211","v":0},{"$f":"OpCo1!BR1211","v":0},{"$f":"OpCo1!BS1211","v":0},{"$f":"OpCo1!BT1211","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo1!M1198:M1199)","v":0},{"$f":"SUM(OpCo1!N1198:N1199)","v":0},{"$f":"SUM(OpCo1!O1198:O1199)","v":0},{"$f":"SUM(OpCo1!P1198:P1199)","v":0},{"$f":"SUM(OpCo1!Q1198:Q1199)","v":0},{"$f":"SUM(OpCo1!R1198:R1199)","v":0},{"$f":"SUM(OpCo1!S1198:S1199)","v":0},{"$f":"SUM(OpCo1!T1198:T1199)","v":0},{"$f":"SUM(OpCo1!U1198:U1199)","v":0},{"$f":"SUM(OpCo1!V1198:V1199)","v":0},{"$f":"SUM(OpCo1!W1198:W1199)","v":0},{"$f":"SUM(OpCo1!X1198:X1199)","v":0},{"$f":"SUM(OpCo1!Y1198:Y1199)","v":0},{"$f":"SUM(OpCo1!Z1198:Z1199)","v":0},{"$f":"SUM(OpCo1!AA1198:AA1199)","v":0},{"$f":"SUM(OpCo1!AB1198:AB1199)","v":0},{"$f":"SUM(OpCo1!AC1198:AC1199)","v":0},{"$f":"SUM(OpCo1!AD1198:AD1199)","v":0},{"$f":"SUM(OpCo1!AE1198:AE1199)","v":0},{"$f":"SUM(OpCo1!AF1198:AF1199)","v":0},{"$f":"SUM(OpCo1!AG1198:AG1199)","v":0},{"$f":"SUM(OpCo1!AH1198:AH1199)","v":0},{"$f":"SUM(OpCo1!AI1198:AI1199)","v":0},{"$f":"SUM(OpCo1!AJ1198:AJ1199)","v":0},{"$f":"SUM(OpCo1!AK1198:AK1199)","v":0},{"$f":"SUM(OpCo1!AL1198:AL1199)","v":0},{"$f":"SUM(OpCo1!AM1198:AM1199)","v":0},{"$f":"SUM(OpCo1!AN1198:AN1199)","v":0},{"$f":"SUM(OpCo1!AO1198:AO1199)","v":0},{"$f":"SUM(OpCo1!AP1198:AP1199)","v":0},{"$f":"SUM(OpCo1!AQ1198:AQ1199)","v":0},{"$f":"SUM(OpCo1!AR1198:AR1199)","v":0},{"$f":"SUM(OpCo1!AS1198:AS1199)","v":0},{"$f":"SUM(OpCo1!AT1198:AT1199)","v":0},{"$f":"SUM(OpCo1!AU1198:AU1199)","v":0},{"$f":"SUM(OpCo1!AV1198:AV1199)","v":0},{"$f":"SUM(OpCo1!AW1198:AW1199)","v":0},{"$f":"SUM(OpCo1!AX1198:AX1199)","v":0},{"$f":"SUM(OpCo1!AY1198:AY1199)","v":0},{"$f":"SUM(OpCo1!AZ1198:AZ1199)","v":0},{"$f":"SUM(OpCo1!BA1198:BA1199)","v":0},{"$f":"SUM(OpCo1!BB1198:BB1199)","v":0},{"$f":"SUM(OpCo1!BC1198:BC1199)","v":0},{"$f":"SUM(OpCo1!BD1198:BD1199)","v":0},{"$f":"SUM(OpCo1!BE1198:BE1199)","v":0},{"$f":"SUM(OpCo1!BF1198:BF1199)","v":0},{"$f":"SUM(OpCo1!BG1198:BG1199)","v":0},{"$f":"SUM(OpCo1!BH1198:BH1199)","v":0},{"$f":"SUM(OpCo1!BI1198:BI1199)","v":0},{"$f":"SUM(OpCo1!BJ1198:BJ1199)","v":0},{"$f":"SUM(OpCo1!BK1198:BK1199)","v":0},{"$f":"SUM(OpCo1!BL1198:BL1199)","v":0},{"$f":"SUM(OpCo1!BM1198:BM1199)","v":0},{"$f":"SUM(OpCo1!BN1198:BN1199)","v":0},{"$f":"SUM(OpCo1!BO1198:BO1199)","v":0},{"$f":"SUM(OpCo1!BP1198:BP1199)","v":0},{"$f":"SUM(OpCo1!BQ1198:BQ1199)","v":0},{"$f":"SUM(OpCo1!BR1198:BR1199)","v":0},{"$f":"SUM(OpCo1!BS1198:BS1199)","v":0},{"$f":"SUM(OpCo1!BT1198:BT1199)","v":0}]
[]
[null,null,null,"Profit/(loss) on sale of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1185","v":0},{"$f":"OpCo1!N1185","v":0},{"$f":"OpCo1!O1185","v":0},{"$f":"OpCo1!P1185","v":0},{"$f":"OpCo1!Q1185","v":0},{"$f":"OpCo1!R1185","v":0},{"$f":"OpCo1!S1185","v":0},{"$f":"OpCo1!T1185","v":0},{"$f":"OpCo1!U1185","v":0},{"$f":"OpCo1!V1185","v":0},{"$f":"OpCo1!W1185","v":0},{"$f":"OpCo1!X1185","v":0},{"$f":"OpCo1!Y1185","v":0},{"$f":"OpCo1!Z1185","v":0},{"$f":"OpCo1!AA1185","v":0},{"$f":"OpCo1!AB1185","v":0},{"$f":"OpCo1!AC1185","v":0},{"$f":"OpCo1!AD1185","v":0},{"$f":"OpCo1!AE1185","v":0},{"$f":"OpCo1!AF1185","v":0},{"$f":"OpCo1!AG1185","v":0},{"$f":"OpCo1!AH1185","v":0},{"$f":"OpCo1!AI1185","v":0},{"$f":"OpCo1!AJ1185","v":0},{"$f":"OpCo1!AK1185","v":0},{"$f":"OpCo1!AL1185","v":0},{"$f":"OpCo1!AM1185","v":0},{"$f":"OpCo1!AN1185","v":0},{"$f":"OpCo1!AO1185","v":0},{"$f":"OpCo1!AP1185","v":0},{"$f":"OpCo1!AQ1185","v":0},{"$f":"OpCo1!AR1185","v":0},{"$f":"OpCo1!AS1185","v":0},{"$f":"OpCo1!AT1185","v":0},{"$f":"OpCo1!AU1185","v":0},{"$f":"OpCo1!AV1185","v":0},{"$f":"OpCo1!AW1185","v":0},{"$f":"OpCo1!AX1185","v":0},{"$f":"OpCo1!AY1185","v":0},{"$f":"OpCo1!AZ1185","v":0},{"$f":"OpCo1!BA1185","v":0},{"$f":"OpCo1!BB1185","v":0},{"$f":"OpCo1!BC1185","v":0},{"$f":"OpCo1!BD1185","v":0},{"$f":"OpCo1!BE1185","v":0},{"$f":"OpCo1!BF1185","v":0},{"$f":"OpCo1!BG1185","v":0},{"$f":"OpCo1!BH1185","v":0},{"$f":"OpCo1!BI1185","v":0},{"$f":"OpCo1!BJ1185","v":0},{"$f":"OpCo1!BK1185","v":0},{"$f":"OpCo1!BL1185","v":0},{"$f":"OpCo1!BM1185","v":0},{"$f":"OpCo1!BN1185","v":0},{"$f":"OpCo1!BO1185","v":0},{"$f":"OpCo1!BP1185","v":0},{"$f":"OpCo1!BQ1185","v":0},{"$f":"OpCo1!BR1185","v":0},{"$f":"OpCo1!BS1185","v":0},{"$f":"OpCo1!BT1185","v":0}]
[null,null,null,"Profit/(loss) on re-purchase of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1192","v":0},{"$f":"OpCo1!N1192","v":0},{"$f":"OpCo1!O1192","v":0},{"$f":"OpCo1!P1192","v":0},{"$f":"OpCo1!Q1192","v":0},{"$f":"OpCo1!R1192","v":0},{"$f":"OpCo1!S1192","v":0},{"$f":"OpCo1!T1192","v":0},{"$f":"OpCo1!U1192","v":0},{"$f":"OpCo1!V1192","v":0},{"$f":"OpCo1!W1192","v":0},{"$f":"OpCo1!X1192","v":0},{"$f":"OpCo1!Y1192","v":0},{"$f":"OpCo1!Z1192","v":0},{"$f":"OpCo1!AA1192","v":0},{"$f":"OpCo1!AB1192","v":0},{"$f":"OpCo1!AC1192","v":0},{"$f":"OpCo1!AD1192","v":0},{"$f":"OpCo1!AE1192","v":0},{"$f":"OpCo1!AF1192","v":0},{"$f":"OpCo1!AG1192","v":0},{"$f":"OpCo1!AH1192","v":0},{"$f":"OpCo1!AI1192","v":0},{"$f":"OpCo1!AJ1192","v":0},{"$f":"OpCo1!AK1192","v":0},{"$f":"OpCo1!AL1192","v":0},{"$f":"OpCo1!AM1192","v":0},{"$f":"OpCo1!AN1192","v":0},{"$f":"OpCo1!AO1192","v":0},{"$f":"OpCo1!AP1192","v":0},{"$f":"OpCo1!AQ1192","v":0},{"$f":"OpCo1!AR1192","v":0},{"$f":"OpCo1!AS1192","v":0},{"$f":"OpCo1!AT1192","v":0},{"$f":"OpCo1!AU1192","v":0},{"$f":"OpCo1!AV1192","v":0},{"$f":"OpCo1!AW1192","v":0},{"$f":"OpCo1!AX1192","v":0},{"$f":"OpCo1!AY1192","v":0},{"$f":"OpCo1!AZ1192","v":0},{"$f":"OpCo1!BA1192","v":0},{"$f":"OpCo1!BB1192","v":0},{"$f":"OpCo1!BC1192","v":0},{"$f":"OpCo1!BD1192","v":0},{"$f":"OpCo1!BE1192","v":0},{"$f":"OpCo1!BF1192","v":0},{"$f":"OpCo1!BG1192","v":0},{"$f":"OpCo1!BH1192","v":0},{"$f":"OpCo1!BI1192","v":0},{"$f":"OpCo1!BJ1192","v":0},{"$f":"OpCo1!BK1192","v":0},{"$f":"OpCo1!BL1192","v":0},{"$f":"OpCo1!BM1192","v":0},{"$f":"OpCo1!BN1192","v":0},{"$f":"OpCo1!BO1192","v":0},{"$f":"OpCo1!BP1192","v":0},{"$f":"OpCo1!BQ1192","v":0},{"$f":"OpCo1!BR1192","v":0},{"$f":"OpCo1!BS1192","v":0},{"$f":"OpCo1!BT1192","v":0}]
[]
[null,null,null,"Subsidies - Grant amortisation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M629","v":0},{"$f":"-OpCo1!N629","v":0},{"$f":"-OpCo1!O629","v":0},{"$f":"-OpCo1!P629","v":0},{"$f":"-OpCo1!Q629","v":0},{"$f":"-OpCo1!R629","v":0},{"$f":"-OpCo1!S629","v":0},{"$f":"-OpCo1!T629","v":0},{"$f":"-OpCo1!U629","v":0},{"$f":"-OpCo1!V629","v":0},{"$f":"-OpCo1!W629","v":0},{"$f":"-OpCo1!X629","v":0},{"$f":"-OpCo1!Y629","v":0},{"$f":"-OpCo1!Z629","v":0},{"$f":"-OpCo1!AA629","v":0},{"$f":"-OpCo1!AB629","v":0},{"$f":"-OpCo1!AC629","v":0},{"$f":"-OpCo1!AD629","v":0},{"$f":"-OpCo1!AE629","v":0},{"$f":"-OpCo1!AF629","v":0},{"$f":"-OpCo1!AG629","v":0},{"$f":"-OpCo1!AH629","v":0},{"$f":"-OpCo1!AI629","v":0},{"$f":"-OpCo1!AJ629","v":0},{"$f":"-OpCo1!AK629","v":0},{"$f":"-OpCo1!AL629","v":0},{"$f":"-OpCo1!AM629","v":0},{"$f":"-OpCo1!AN629","v":0},{"$f":"-OpCo1!AO629","v":0},{"$f":"-OpCo1!AP629","v":0},{"$f":"-OpCo1!AQ629","v":0},{"$f":"-OpCo1!AR629","v":0},{"$f":"-OpCo1!AS629","v":0},{"$f":"-OpCo1!AT629","v":0},{"$f":"-OpCo1!AU629","v":0},{"$f":"-OpCo1!AV629","v":0},{"$f":"-OpCo1!AW629","v":0},{"$f":"-OpCo1!AX629","v":0},{"$f":"-OpCo1!AY629","v":0},{"$f":"-OpCo1!AZ629","v":0},{"$f":"-OpCo1!BA629","v":0},{"$f":"-OpCo1!BB629","v":0},{"$f":"-OpCo1!BC629","v":0},{"$f":"-OpCo1!BD629","v":0},{"$f":"-OpCo1!BE629","v":0},{"$f":"-OpCo1!BF629","v":0},{"$f":"-OpCo1!BG629","v":0},{"$f":"-OpCo1!BH629","v":0},{"$f":"-OpCo1!BI629","v":0},{"$f":"-OpCo1!BJ629","v":0},{"$f":"-OpCo1!BK629","v":0},{"$f":"-OpCo1!BL629","v":0},{"$f":"-OpCo1!BM629","v":0},{"$f":"-OpCo1!BN629","v":0},{"$f":"-OpCo1!BO629","v":0},{"$f":"-OpCo1!BP629","v":0},{"$f":"-OpCo1!BQ629","v":0},{"$f":"-OpCo1!BR629","v":0},{"$f":"-OpCo1!BS629","v":0},{"$f":"-OpCo1!BT629","v":0}]
[null,null,null,"Subsidies received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M55:M55)","v":0},{"$f":"SUM(N55:N55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax pre-finance margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M42+SUM(M45,M52:M53,M56)","v":0},{"$f":"N42+SUM(N45,N52:N53,N56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax pre-finance margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M58/M25,0)","v":0},{"$f":"IFERROR(N58/N25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Finance lease charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1170","v":0},{"$f":"OpCo1!N1170","v":0},{"$f":"OpCo1!O1170","v":0},{"$f":"OpCo1!P1170","v":0},{"$f":"OpCo1!Q1170","v":0},{"$f":"OpCo1!R1170","v":0},{"$f":"OpCo1!S1170","v":0},{"$f":"OpCo1!T1170","v":0},{"$f":"OpCo1!U1170","v":0},{"$f":"OpCo1!V1170","v":0},{"$f":"OpCo1!W1170","v":0},{"$f":"OpCo1!X1170","v":0},{"$f":"OpCo1!Y1170","v":0},{"$f":"OpCo1!Z1170","v":0},{"$f":"OpCo1!AA1170","v":0},{"$f":"OpCo1!AB1170","v":0},{"$f":"OpCo1!AC1170","v":0},{"$f":"OpCo1!AD1170","v":0},{"$f":"OpCo1!AE1170","v":0},{"$f":"OpCo1!AF1170","v":0},{"$f":"OpCo1!AG1170","v":0},{"$f":"OpCo1!AH1170","v":0},{"$f":"OpCo1!AI1170","v":0},{"$f":"OpCo1!AJ1170","v":0},{"$f":"OpCo1!AK1170","v":0},{"$f":"OpCo1!AL1170","v":0},{"$f":"OpCo1!AM1170","v":0},{"$f":"OpCo1!AN1170","v":0},{"$f":"OpCo1!AO1170","v":0},{"$f":"OpCo1!AP1170","v":0},{"$f":"OpCo1!AQ1170","v":0},{"$f":"OpCo1!AR1170","v":0},{"$f":"OpCo1!AS1170","v":0},{"$f":"OpCo1!AT1170","v":0},{"$f":"OpCo1!AU1170","v":0},{"$f":"OpCo1!AV1170","v":0},{"$f":"OpCo1!AW1170","v":0},{"$f":"OpCo1!AX1170","v":0},{"$f":"OpCo1!AY1170","v":0},{"$f":"OpCo1!AZ1170","v":0},{"$f":"OpCo1!BA1170","v":0},{"$f":"OpCo1!BB1170","v":0},{"$f":"OpCo1!BC1170","v":0},{"$f":"OpCo1!BD1170","v":0},{"$f":"OpCo1!BE1170","v":0},{"$f":"OpCo1!BF1170","v":0},{"$f":"OpCo1!BG1170","v":0},{"$f":"OpCo1!BH1170","v":0},{"$f":"OpCo1!BI1170","v":0},{"$f":"OpCo1!BJ1170","v":0},{"$f":"OpCo1!BK1170","v":0},{"$f":"OpCo1!BL1170","v":0},{"$f":"OpCo1!BM1170","v":0},{"$f":"OpCo1!BN1170","v":0},{"$f":"OpCo1!BO1170","v":0},{"$f":"OpCo1!BP1170","v":0},{"$f":"OpCo1!BQ1170","v":0},{"$f":"OpCo1!BR1170","v":0},{"$f":"OpCo1!BS1170","v":0},{"$f":"OpCo1!BT1170","v":0}]
[null,null,null,"Operating lease charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1176","v":0},{"$f":"OpCo1!N1176","v":0},{"$f":"OpCo1!O1176","v":0},{"$f":"OpCo1!P1176","v":0},{"$f":"OpCo1!Q1176","v":0},{"$f":"OpCo1!R1176","v":0},{"$f":"OpCo1!S1176","v":0},{"$f":"OpCo1!T1176","v":0},{"$f":"OpCo1!U1176","v":0},{"$f":"OpCo1!V1176","v":0},{"$f":"OpCo1!W1176","v":0},{"$f":"OpCo1!X1176","v":0},{"$f":"OpCo1!Y1176","v":0},{"$f":"OpCo1!Z1176","v":0},{"$f":"OpCo1!AA1176","v":0},{"$f":"OpCo1!AB1176","v":0},{"$f":"OpCo1!AC1176","v":0},{"$f":"OpCo1!AD1176","v":0},{"$f":"OpCo1!AE1176","v":0},{"$f":"OpCo1!AF1176","v":0},{"$f":"OpCo1!AG1176","v":0},{"$f":"OpCo1!AH1176","v":0},{"$f":"OpCo1!AI1176","v":0},{"$f":"OpCo1!AJ1176","v":0},{"$f":"OpCo1!AK1176","v":0},{"$f":"OpCo1!AL1176","v":0},{"$f":"OpCo1!AM1176","v":0},{"$f":"OpCo1!AN1176","v":0},{"$f":"OpCo1!AO1176","v":0},{"$f":"OpCo1!AP1176","v":0},{"$f":"OpCo1!AQ1176","v":0},{"$f":"OpCo1!AR1176","v":0},{"$f":"OpCo1!AS1176","v":0},{"$f":"OpCo1!AT1176","v":0},{"$f":"OpCo1!AU1176","v":0},{"$f":"OpCo1!AV1176","v":0},{"$f":"OpCo1!AW1176","v":0},{"$f":"OpCo1!AX1176","v":0},{"$f":"OpCo1!AY1176","v":0},{"$f":"OpCo1!AZ1176","v":0},{"$f":"OpCo1!BA1176","v":0},{"$f":"OpCo1!BB1176","v":0},{"$f":"OpCo1!BC1176","v":0},{"$f":"OpCo1!BD1176","v":0},{"$f":"OpCo1!BE1176","v":0},{"$f":"OpCo1!BF1176","v":0},{"$f":"OpCo1!BG1176","v":0},{"$f":"OpCo1!BH1176","v":0},{"$f":"OpCo1!BI1176","v":0},{"$f":"OpCo1!BJ1176","v":0},{"$f":"OpCo1!BK1176","v":0},{"$f":"OpCo1!BL1176","v":0},{"$f":"OpCo1!BM1176","v":0},{"$f":"OpCo1!BN1176","v":0},{"$f":"OpCo1!BO1176","v":0},{"$f":"OpCo1!BP1176","v":0},{"$f":"OpCo1!BQ1176","v":0},{"$f":"OpCo1!BR1176","v":0},{"$f":"OpCo1!BS1176","v":0},{"$f":"OpCo1!BT1176","v":0}]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M64:M65)","v":0},{"$f":"SUM(N64:N65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2181+OpCo1!M2173+OpCo1!M3540","v":0},{"$f":"OpCo1!N2181+OpCo1!N2173+OpCo1!N3540","v":0},{"$f":"OpCo1!O2181+OpCo1!O2173+OpCo1!O3540","v":0},{"$f":"OpCo1!P2181+OpCo1!P2173+OpCo1!P3540","v":0},{"$f":"OpCo1!Q2181+OpCo1!Q2173+OpCo1!Q3540","v":0},{"$f":"OpCo1!R2181+OpCo1!R2173+OpCo1!R3540","v":0},{"$f":"OpCo1!S2181+OpCo1!S2173+OpCo1!S3540","v":0},{"$f":"OpCo1!T2181+OpCo1!T2173+OpCo1!T3540","v":0},{"$f":"OpCo1!U2181+OpCo1!U2173+OpCo1!U3540","v":0},{"$f":"OpCo1!V2181+OpCo1!V2173+OpCo1!V3540","v":0},{"$f":"OpCo1!W2181+OpCo1!W2173+OpCo1!W3540","v":0},{"$f":"OpCo1!X2181+OpCo1!X2173+OpCo1!X3540","v":0},{"$f":"OpCo1!Y2181+OpCo1!Y2173+OpCo1!Y3540","v":0},{"$f":"OpCo1!Z2181+OpCo1!Z2173+OpCo1!Z3540","v":0},{"$f":"OpCo1!AA2181+OpCo1!AA2173+OpCo1!AA3540","v":0},{"$f":"OpCo1!AB2181+OpCo1!AB2173+OpCo1!AB3540","v":0},{"$f":"OpCo1!AC2181+OpCo1!AC2173+OpCo1!AC3540","v":0},{"$f":"OpCo1!AD2181+OpCo1!AD2173+OpCo1!AD3540","v":0},{"$f":"OpCo1!AE2181+OpCo1!AE2173+OpCo1!AE3540","v":0},{"$f":"OpCo1!AF2181+OpCo1!AF2173+OpCo1!AF3540","v":0},{"$f":"OpCo1!AG2181+OpCo1!AG2173+OpCo1!AG3540","v":0},{"$f":"OpCo1!AH2181+OpCo1!AH2173+OpCo1!AH3540","v":0},{"$f":"OpCo1!AI2181+OpCo1!AI2173+OpCo1!AI3540","v":0},{"$f":"OpCo1!AJ2181+OpCo1!AJ2173+OpCo1!AJ3540","v":0},{"$f":"OpCo1!AK2181+OpCo1!AK2173+OpCo1!AK3540","v":0},{"$f":"OpCo1!AL2181+OpCo1!AL2173+OpCo1!AL3540","v":0},{"$f":"OpCo1!AM2181+OpCo1!AM2173+OpCo1!AM3540","v":0},{"$f":"OpCo1!AN2181+OpCo1!AN2173+OpCo1!AN3540","v":0},{"$f":"OpCo1!AO2181+OpCo1!AO2173+OpCo1!AO3540","v":0},{"$f":"OpCo1!AP2181+OpCo1!AP2173+OpCo1!AP3540","v":0},{"$f":"OpCo1!AQ2181+OpCo1!AQ2173+OpCo1!AQ3540","v":0},{"$f":"OpCo1!AR2181+OpCo1!AR2173+OpCo1!AR3540","v":0},{"$f":"OpCo1!AS2181+OpCo1!AS2173+OpCo1!AS3540","v":0},{"$f":"OpCo1!AT2181+OpCo1!AT2173+OpCo1!AT3540","v":0},{"$f":"OpCo1!AU2181+OpCo1!AU2173+OpCo1!AU3540","v":0},{"$f":"OpCo1!AV2181+OpCo1!AV2173+OpCo1!AV3540","v":0},{"$f":"OpCo1!AW2181+OpCo1!AW2173+OpCo1!AW3540","v":0},{"$f":"OpCo1!AX2181+OpCo1!AX2173+OpCo1!AX3540","v":0},{"$f":"OpCo1!AY2181+OpCo1!AY2173+OpCo1!AY3540","v":0},{"$f":"OpCo1!AZ2181+OpCo1!AZ2173+OpCo1!AZ3540","v":0},{"$f":"OpCo1!BA2181+OpCo1!BA2173+OpCo1!BA3540","v":0},{"$f":"OpCo1!BB2181+OpCo1!BB2173+OpCo1!BB3540","v":0},{"$f":"OpCo1!BC2181+OpCo1!BC2173+OpCo1!BC3540","v":0},{"$f":"OpCo1!BD2181+OpCo1!BD2173+OpCo1!BD3540","v":0},{"$f":"OpCo1!BE2181+OpCo1!BE2173+OpCo1!BE3540","v":0},{"$f":"OpCo1!BF2181+OpCo1!BF2173+OpCo1!BF3540","v":0},{"$f":"OpCo1!BG2181+OpCo1!BG2173+OpCo1!BG3540","v":0},{"$f":"OpCo1!BH2181+OpCo1!BH2173+OpCo1!BH3540","v":0},{"$f":"OpCo1!BI2181+OpCo1!BI2173+OpCo1!BI3540","v":0},{"$f":"OpCo1!BJ2181+OpCo1!BJ2173+OpCo1!BJ3540","v":0},{"$f":"OpCo1!BK2181+OpCo1!BK2173+OpCo1!BK3540","v":0},{"$f":"OpCo1!BL2181+OpCo1!BL2173+OpCo1!BL3540","v":0},{"$f":"OpCo1!BM2181+OpCo1!BM2173+OpCo1!BM3540","v":0},{"$f":"OpCo1!BN2181+OpCo1!BN2173+OpCo1!BN3540","v":0},{"$f":"OpCo1!BO2181+OpCo1!BO2173+OpCo1!BO3540","v":0},{"$f":"OpCo1!BP2181+OpCo1!BP2173+OpCo1!BP3540","v":0},{"$f":"OpCo1!BQ2181+OpCo1!BQ2173+OpCo1!BQ3540","v":0},{"$f":"OpCo1!BR2181+OpCo1!BR2173+OpCo1!BR3540","v":0},{"$f":"OpCo1!BS2181+OpCo1!BS2173+OpCo1!BS3540","v":0},{"$f":"OpCo1!BT2181+OpCo1!BT2173+OpCo1!BT3540","v":0}]
[null,null,null,"Loan fees amortised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2164","v":0},{"$f":"OpCo1!N2164","v":0},{"$f":"OpCo1!O2164","v":0},{"$f":"OpCo1!P2164","v":0},{"$f":"OpCo1!Q2164","v":0},{"$f":"OpCo1!R2164","v":0},{"$f":"OpCo1!S2164","v":0},{"$f":"OpCo1!T2164","v":0},{"$f":"OpCo1!U2164","v":0},{"$f":"OpCo1!V2164","v":0},{"$f":"OpCo1!W2164","v":0},{"$f":"OpCo1!X2164","v":0},{"$f":"OpCo1!Y2164","v":0},{"$f":"OpCo1!Z2164","v":0},{"$f":"OpCo1!AA2164","v":0},{"$f":"OpCo1!AB2164","v":0},{"$f":"OpCo1!AC2164","v":0},{"$f":"OpCo1!AD2164","v":0},{"$f":"OpCo1!AE2164","v":0},{"$f":"OpCo1!AF2164","v":0},{"$f":"OpCo1!AG2164","v":0},{"$f":"OpCo1!AH2164","v":0},{"$f":"OpCo1!AI2164","v":0},{"$f":"OpCo1!AJ2164","v":0},{"$f":"OpCo1!AK2164","v":0},{"$f":"OpCo1!AL2164","v":0},{"$f":"OpCo1!AM2164","v":0},{"$f":"OpCo1!AN2164","v":0},{"$f":"OpCo1!AO2164","v":0},{"$f":"OpCo1!AP2164","v":0},{"$f":"OpCo1!AQ2164","v":0},{"$f":"OpCo1!AR2164","v":0},{"$f":"OpCo1!AS2164","v":0},{"$f":"OpCo1!AT2164","v":0},{"$f":"OpCo1!AU2164","v":0},{"$f":"OpCo1!AV2164","v":0},{"$f":"OpCo1!AW2164","v":0},{"$f":"OpCo1!AX2164","v":0},{"$f":"OpCo1!AY2164","v":0},{"$f":"OpCo1!AZ2164","v":0},{"$f":"OpCo1!BA2164","v":0},{"$f":"OpCo1!BB2164","v":0},{"$f":"OpCo1!BC2164","v":0},{"$f":"OpCo1!BD2164","v":0},{"$f":"OpCo1!BE2164","v":0},{"$f":"OpCo1!BF2164","v":0},{"$f":"OpCo1!BG2164","v":0},{"$f":"OpCo1!BH2164","v":0},{"$f":"OpCo1!BI2164","v":0},{"$f":"OpCo1!BJ2164","v":0},{"$f":"OpCo1!BK2164","v":0},{"$f":"OpCo1!BL2164","v":0},{"$f":"OpCo1!BM2164","v":0},{"$f":"OpCo1!BN2164","v":0},{"$f":"OpCo1!BO2164","v":0},{"$f":"OpCo1!BP2164","v":0},{"$f":"OpCo1!BQ2164","v":0},{"$f":"OpCo1!BR2164","v":0},{"$f":"OpCo1!BS2164","v":0},{"$f":"OpCo1!BT2164","v":0}]
[null,null,null,"Loan interest received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M545","v":0},{"$f":"OpCo1!N545","v":0},{"$f":"OpCo1!O545","v":0},{"$f":"OpCo1!P545","v":0},{"$f":"OpCo1!Q545","v":0},{"$f":"OpCo1!R545","v":0},{"$f":"OpCo1!S545","v":0},{"$f":"OpCo1!T545","v":0},{"$f":"OpCo1!U545","v":0},{"$f":"OpCo1!V545","v":0},{"$f":"OpCo1!W545","v":0},{"$f":"OpCo1!X545","v":0},{"$f":"OpCo1!Y545","v":0},{"$f":"OpCo1!Z545","v":0},{"$f":"OpCo1!AA545","v":0},{"$f":"OpCo1!AB545","v":0},{"$f":"OpCo1!AC545","v":0},{"$f":"OpCo1!AD545","v":0},{"$f":"OpCo1!AE545","v":0},{"$f":"OpCo1!AF545","v":0},{"$f":"OpCo1!AG545","v":0},{"$f":"OpCo1!AH545","v":0},{"$f":"OpCo1!AI545","v":0},{"$f":"OpCo1!AJ545","v":0},{"$f":"OpCo1!AK545","v":0},{"$f":"OpCo1!AL545","v":0},{"$f":"OpCo1!AM545","v":0},{"$f":"OpCo1!AN545","v":0},{"$f":"OpCo1!AO545","v":0},{"$f":"OpCo1!AP545","v":0},{"$f":"OpCo1!AQ545","v":0},{"$f":"OpCo1!AR545","v":0},{"$f":"OpCo1!AS545","v":0},{"$f":"OpCo1!AT545","v":0},{"$f":"OpCo1!AU545","v":0},{"$f":"OpCo1!AV545","v":0},{"$f":"OpCo1!AW545","v":0},{"$f":"OpCo1!AX545","v":0},{"$f":"OpCo1!AY545","v":0},{"$f":"OpCo1!AZ545","v":0},{"$f":"OpCo1!BA545","v":0},{"$f":"OpCo1!BB545","v":0},{"$f":"OpCo1!BC545","v":0},{"$f":"OpCo1!BD545","v":0},{"$f":"OpCo1!BE545","v":0},{"$f":"OpCo1!BF545","v":0},{"$f":"OpCo1!BG545","v":0},{"$f":"OpCo1!BH545","v":0},{"$f":"OpCo1!BI545","v":0},{"$f":"OpCo1!BJ545","v":0},{"$f":"OpCo1!BK545","v":0},{"$f":"OpCo1!BL545","v":0},{"$f":"OpCo1!BM545","v":0},{"$f":"OpCo1!BN545","v":0},{"$f":"OpCo1!BO545","v":0},{"$f":"OpCo1!BP545","v":0},{"$f":"OpCo1!BQ545","v":0},{"$f":"OpCo1!BR545","v":0},{"$f":"OpCo1!BS545","v":0},{"$f":"OpCo1!BT545","v":0}]
[null,null,null,"Finance income/(costs)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M61:M63,M66)","v":0},{"$f":"SUM(N61:N63,N66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M58+M67","v":0},{"$f":"N58+N67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M69/M25,0)","v":0},{"$f":"IFERROR(N69/N25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2483","v":0},{"$f":"OpCo1!N2483","v":0},{"$f":"OpCo1!O2483","v":0},{"$f":"OpCo1!P2483","v":0},{"$f":"OpCo1!Q2483","v":0},{"$f":"OpCo1!R2483","v":0},{"$f":"OpCo1!S2483","v":0},{"$f":"OpCo1!T2483","v":0},{"$f":"OpCo1!U2483","v":0},{"$f":"OpCo1!V2483","v":0},{"$f":"OpCo1!W2483","v":0},{"$f":"OpCo1!X2483","v":0},{"$f":"OpCo1!Y2483","v":0},{"$f":"OpCo1!Z2483","v":0},{"$f":"OpCo1!AA2483","v":0},{"$f":"OpCo1!AB2483","v":0},{"$f":"OpCo1!AC2483","v":0},{"$f":"OpCo1!AD2483","v":0},{"$f":"OpCo1!AE2483","v":0},{"$f":"OpCo1!AF2483","v":0},{"$f":"OpCo1!AG2483","v":0},{"$f":"OpCo1!AH2483","v":0},{"$f":"OpCo1!AI2483","v":0},{"$f":"OpCo1!AJ2483","v":0},{"$f":"OpCo1!AK2483","v":0},{"$f":"OpCo1!AL2483","v":0},{"$f":"OpCo1!AM2483","v":0},{"$f":"OpCo1!AN2483","v":0},{"$f":"OpCo1!AO2483","v":0},{"$f":"OpCo1!AP2483","v":0},{"$f":"OpCo1!AQ2483","v":0},{"$f":"OpCo1!AR2483","v":0},{"$f":"OpCo1!AS2483","v":0},{"$f":"OpCo1!AT2483","v":0},{"$f":"OpCo1!AU2483","v":0},{"$f":"OpCo1!AV2483","v":0},{"$f":"OpCo1!AW2483","v":0},{"$f":"OpCo1!AX2483","v":0},{"$f":"OpCo1!AY2483","v":0},{"$f":"OpCo1!AZ2483","v":0},{"$f":"OpCo1!BA2483","v":0},{"$f":"OpCo1!BB2483","v":0},{"$f":"OpCo1!BC2483","v":0},{"$f":"OpCo1!BD2483","v":0},{"$f":"OpCo1!BE2483","v":0},{"$f":"OpCo1!BF2483","v":0},{"$f":"OpCo1!BG2483","v":0},{"$f":"OpCo1!BH2483","v":0},{"$f":"OpCo1!BI2483","v":0},{"$f":"OpCo1!BJ2483","v":0},{"$f":"OpCo1!BK2483","v":0},{"$f":"OpCo1!BL2483","v":0},{"$f":"OpCo1!BM2483","v":0},{"$f":"OpCo1!BN2483","v":0},{"$f":"OpCo1!BO2483","v":0},{"$f":"OpCo1!BP2483","v":0},{"$f":"OpCo1!BQ2483","v":0},{"$f":"OpCo1!BR2483","v":0},{"$f":"OpCo1!BS2483","v":0},{"$f":"OpCo1!BT2483","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3254","v":0},{"$f":"OpCo1!N3254","v":0},{"$f":"OpCo1!O3254","v":0},{"$f":"OpCo1!P3254","v":0},{"$f":"OpCo1!Q3254","v":0},{"$f":"OpCo1!R3254","v":0},{"$f":"OpCo1!S3254","v":0},{"$f":"OpCo1!T3254","v":0},{"$f":"OpCo1!U3254","v":0},{"$f":"OpCo1!V3254","v":0},{"$f":"OpCo1!W3254","v":0},{"$f":"OpCo1!X3254","v":0},{"$f":"OpCo1!Y3254","v":0},{"$f":"OpCo1!Z3254","v":0},{"$f":"OpCo1!AA3254","v":0},{"$f":"OpCo1!AB3254","v":0},{"$f":"OpCo1!AC3254","v":0},{"$f":"OpCo1!AD3254","v":0},{"$f":"OpCo1!AE3254","v":0},{"$f":"OpCo1!AF3254","v":0},{"$f":"OpCo1!AG3254","v":0},{"$f":"OpCo1!AH3254","v":0},{"$f":"OpCo1!AI3254","v":0},{"$f":"OpCo1!AJ3254","v":0},{"$f":"OpCo1!AK3254","v":0},{"$f":"OpCo1!AL3254","v":0},{"$f":"OpCo1!AM3254","v":0},{"$f":"OpCo1!AN3254","v":0},{"$f":"OpCo1!AO3254","v":0},{"$f":"OpCo1!AP3254","v":0},{"$f":"OpCo1!AQ3254","v":0},{"$f":"OpCo1!AR3254","v":0},{"$f":"OpCo1!AS3254","v":0},{"$f":"OpCo1!AT3254","v":0},{"$f":"OpCo1!AU3254","v":0},{"$f":"OpCo1!AV3254","v":0},{"$f":"OpCo1!AW3254","v":0},{"$f":"OpCo1!AX3254","v":0},{"$f":"OpCo1!AY3254","v":0},{"$f":"OpCo1!AZ3254","v":0},{"$f":"OpCo1!BA3254","v":0},{"$f":"OpCo1!BB3254","v":0},{"$f":"OpCo1!BC3254","v":0},{"$f":"OpCo1!BD3254","v":0},{"$f":"OpCo1!BE3254","v":0},{"$f":"OpCo1!BF3254","v":0},{"$f":"OpCo1!BG3254","v":0},{"$f":"OpCo1!BH3254","v":0},{"$f":"OpCo1!BI3254","v":0},{"$f":"OpCo1!BJ3254","v":0},{"$f":"OpCo1!BK3254","v":0},{"$f":"OpCo1!BL3254","v":0},{"$f":"OpCo1!BM3254","v":0},{"$f":"OpCo1!BN3254","v":0},{"$f":"OpCo1!BO3254","v":0},{"$f":"OpCo1!BP3254","v":0},{"$f":"OpCo1!BQ3254","v":0},{"$f":"OpCo1!BR3254","v":0},{"$f":"OpCo1!BS3254","v":0},{"$f":"OpCo1!BT3254","v":0}]
[null,null,null,"Movement in deferred tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3438","v":0},{"$f":"OpCo1!N3438","v":0},{"$f":"OpCo1!O3438","v":0},{"$f":"OpCo1!P3438","v":0},{"$f":"OpCo1!Q3438","v":0},{"$f":"OpCo1!R3438","v":0},{"$f":"OpCo1!S3438","v":0},{"$f":"OpCo1!T3438","v":0},{"$f":"OpCo1!U3438","v":0},{"$f":"OpCo1!V3438","v":0},{"$f":"OpCo1!W3438","v":0},{"$f":"OpCo1!X3438","v":0},{"$f":"OpCo1!Y3438","v":0},{"$f":"OpCo1!Z3438","v":0},{"$f":"OpCo1!AA3438","v":0},{"$f":"OpCo1!AB3438","v":0},{"$f":"OpCo1!AC3438","v":0},{"$f":"OpCo1!AD3438","v":0},{"$f":"OpCo1!AE3438","v":0},{"$f":"OpCo1!AF3438","v":0},{"$f":"OpCo1!AG3438","v":0},{"$f":"OpCo1!AH3438","v":0},{"$f":"OpCo1!AI3438","v":0},{"$f":"OpCo1!AJ3438","v":0},{"$f":"OpCo1!AK3438","v":0},{"$f":"OpCo1!AL3438","v":0},{"$f":"OpCo1!AM3438","v":0},{"$f":"OpCo1!AN3438","v":0},{"$f":"OpCo1!AO3438","v":0},{"$f":"OpCo1!AP3438","v":0},{"$f":"OpCo1!AQ3438","v":0},{"$f":"OpCo1!AR3438","v":0},{"$f":"OpCo1!AS3438","v":0},{"$f":"OpCo1!AT3438","v":0},{"$f":"OpCo1!AU3438","v":0},{"$f":"OpCo1!AV3438","v":0},{"$f":"OpCo1!AW3438","v":0},{"$f":"OpCo1!AX3438","v":0},{"$f":"OpCo1!AY3438","v":0},{"$f":"OpCo1!AZ3438","v":0},{"$f":"OpCo1!BA3438","v":0},{"$f":"OpCo1!BB3438","v":0},{"$f":"OpCo1!BC3438","v":0},{"$f":"OpCo1!BD3438","v":0},{"$f":"OpCo1!BE3438","v":0},{"$f":"OpCo1!BF3438","v":0},{"$f":"OpCo1!BG3438","v":0},{"$f":"OpCo1!BH3438","v":0},{"$f":"OpCo1!BI3438","v":0},{"$f":"OpCo1!BJ3438","v":0},{"$f":"OpCo1!BK3438","v":0},{"$f":"OpCo1!BL3438","v":0},{"$f":"OpCo1!BM3438","v":0},{"$f":"OpCo1!BN3438","v":0},{"$f":"OpCo1!BO3438","v":0},{"$f":"OpCo1!BP3438","v":0},{"$f":"OpCo1!BQ3438","v":0},{"$f":"OpCo1!BR3438","v":0},{"$f":"OpCo1!BS3438","v":0},{"$f":"OpCo1!BT3438","v":0}]
[]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M69+SUM(M72:M74)","v":0},{"$f":"N69+SUM(N72:N74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss) % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M76/M25,0)","v":0},{"$f":"IFERROR(N76/N25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f P&L Account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L83","v":0},{"$f":"M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M76","v":0},{"$f":"N76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final write off of share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3609","v":0},{"$f":"-OpCo1!N3609","v":0},{"$f":"-OpCo1!O3609","v":0},{"$f":"-OpCo1!P3609","v":0},{"$f":"-OpCo1!Q3609","v":0},{"$f":"-OpCo1!R3609","v":0},{"$f":"-OpCo1!S3609","v":0},{"$f":"-OpCo1!T3609","v":0},{"$f":"-OpCo1!U3609","v":0},{"$f":"-OpCo1!V3609","v":0},{"$f":"-OpCo1!W3609","v":0},{"$f":"-OpCo1!X3609","v":0},{"$f":"-OpCo1!Y3609","v":0},{"$f":"-OpCo1!Z3609","v":0},{"$f":"-OpCo1!AA3609","v":0},{"$f":"-OpCo1!AB3609","v":0},{"$f":"-OpCo1!AC3609","v":0},{"$f":"-OpCo1!AD3609","v":0},{"$f":"-OpCo1!AE3609","v":0},{"$f":"-OpCo1!AF3609","v":0},{"$f":"-OpCo1!AG3609","v":0},{"$f":"-OpCo1!AH3609","v":0},{"$f":"-OpCo1!AI3609","v":0},{"$f":"-OpCo1!AJ3609","v":0},{"$f":"-OpCo1!AK3609","v":0},{"$f":"-OpCo1!AL3609","v":0},{"$f":"-OpCo1!AM3609","v":0},{"$f":"-OpCo1!AN3609","v":0},{"$f":"-OpCo1!AO3609","v":0},{"$f":"-OpCo1!AP3609","v":0},{"$f":"-OpCo1!AQ3609","v":0},{"$f":"-OpCo1!AR3609","v":0},{"$f":"-OpCo1!AS3609","v":0},{"$f":"-OpCo1!AT3609","v":0},{"$f":"-OpCo1!AU3609","v":0},{"$f":"-OpCo1!AV3609","v":0},{"$f":"-OpCo1!AW3609","v":0},{"$f":"-OpCo1!AX3609","v":0},{"$f":"-OpCo1!AY3609","v":0},{"$f":"-OpCo1!AZ3609","v":0},{"$f":"-OpCo1!BA3609","v":0},{"$f":"-OpCo1!BB3609","v":0},{"$f":"-OpCo1!BC3609","v":0},{"$f":"-OpCo1!BD3609","v":0},{"$f":"-OpCo1!BE3609","v":0},{"$f":"-OpCo1!BF3609","v":0},{"$f":"-OpCo1!BG3609","v":0},{"$f":"-OpCo1!BH3609","v":0},{"$f":"-OpCo1!BI3609","v":0},{"$f":"-OpCo1!BJ3609","v":0},{"$f":"-OpCo1!BK3609","v":0},{"$f":"-OpCo1!BL3609","v":0},{"$f":"-OpCo1!BM3609","v":0},{"$f":"-OpCo1!BN3609","v":0},{"$f":"-OpCo1!BO3609","v":0},{"$f":"-OpCo1!BP3609","v":0},{"$f":"-OpCo1!BQ3609","v":0},{"$f":"-OpCo1!BR3609","v":0},{"$f":"-OpCo1!BS3609","v":0},{"$f":"-OpCo1!BT3609","v":0}]
[null,null,null,"Distributions made",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3681","v":0},{"$f":"OpCo1!N3681","v":0},{"$f":"OpCo1!O3681","v":0},{"$f":"OpCo1!P3681","v":0},{"$f":"OpCo1!Q3681","v":0},{"$f":"OpCo1!R3681","v":0},{"$f":"OpCo1!S3681","v":0},{"$f":"OpCo1!T3681","v":0},{"$f":"OpCo1!U3681","v":0},{"$f":"OpCo1!V3681","v":0},{"$f":"OpCo1!W3681","v":0},{"$f":"OpCo1!X3681","v":0},{"$f":"OpCo1!Y3681","v":0},{"$f":"OpCo1!Z3681","v":0},{"$f":"OpCo1!AA3681","v":0},{"$f":"OpCo1!AB3681","v":0},{"$f":"OpCo1!AC3681","v":0},{"$f":"OpCo1!AD3681","v":0},{"$f":"OpCo1!AE3681","v":0},{"$f":"OpCo1!AF3681","v":0},{"$f":"OpCo1!AG3681","v":0},{"$f":"OpCo1!AH3681","v":0},{"$f":"OpCo1!AI3681","v":0},{"$f":"OpCo1!AJ3681","v":0},{"$f":"OpCo1!AK3681","v":0},{"$f":"OpCo1!AL3681","v":0},{"$f":"OpCo1!AM3681","v":0},{"$f":"OpCo1!AN3681","v":0},{"$f":"OpCo1!AO3681","v":0},{"$f":"OpCo1!AP3681","v":0},{"$f":"OpCo1!AQ3681","v":0},{"$f":"OpCo1!AR3681","v":0},{"$f":"OpCo1!AS3681","v":0},{"$f":"OpCo1!AT3681","v":0},{"$f":"OpCo1!AU3681","v":0},{"$f":"OpCo1!AV3681","v":0},{"$f":"OpCo1!AW3681","v":0},{"$f":"OpCo1!AX3681","v":0},{"$f":"OpCo1!AY3681","v":0},{"$f":"OpCo1!AZ3681","v":0},{"$f":"OpCo1!BA3681","v":0},{"$f":"OpCo1!BB3681","v":0},{"$f":"OpCo1!BC3681","v":0},{"$f":"OpCo1!BD3681","v":0},{"$f":"OpCo1!BE3681","v":0},{"$f":"OpCo1!BF3681","v":0},{"$f":"OpCo1!BG3681","v":0},{"$f":"OpCo1!BH3681","v":0},{"$f":"OpCo1!BI3681","v":0},{"$f":"OpCo1!BJ3681","v":0},{"$f":"OpCo1!BK3681","v":0},{"$f":"OpCo1!BL3681","v":0},{"$f":"OpCo1!BM3681","v":0},{"$f":"OpCo1!BN3681","v":0},{"$f":"OpCo1!BO3681","v":0},{"$f":"OpCo1!BP3681","v":0},{"$f":"OpCo1!BQ3681","v":0},{"$f":"OpCo1!BR3681","v":0},{"$f":"OpCo1!BS3681","v":0},{"$f":"OpCo1!BT3681","v":0}]
[null,null,null,"c/f P&L Account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M79:M82)","v":0},{"$f":"SUM(N79:N82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C84)+1","v":2},"STATEMENT OF FINANCIAL POSITION"]
[]
[null,null,null,"LONG TERM ASSETS"]
[]
[null,null,null,"Property, plant and equipment",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M90:M95)","v":0},{"$f":"SUM(N90:N95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M176","v":0},{"$f":"OpCo1!N176","v":0},{"$f":"OpCo1!O176","v":0},{"$f":"OpCo1!P176","v":0},{"$f":"OpCo1!Q176","v":0},{"$f":"OpCo1!R176","v":0},{"$f":"OpCo1!S176","v":0},{"$f":"OpCo1!T176","v":0},{"$f":"OpCo1!U176","v":0},{"$f":"OpCo1!V176","v":0},{"$f":"OpCo1!W176","v":0},{"$f":"OpCo1!X176","v":0},{"$f":"OpCo1!Y176","v":0},{"$f":"OpCo1!Z176","v":0},{"$f":"OpCo1!AA176","v":0},{"$f":"OpCo1!AB176","v":0},{"$f":"OpCo1!AC176","v":0},{"$f":"OpCo1!AD176","v":0},{"$f":"OpCo1!AE176","v":0},{"$f":"OpCo1!AF176","v":0},{"$f":"OpCo1!AG176","v":0},{"$f":"OpCo1!AH176","v":0},{"$f":"OpCo1!AI176","v":0},{"$f":"OpCo1!AJ176","v":0},{"$f":"OpCo1!AK176","v":0},{"$f":"OpCo1!AL176","v":0},{"$f":"OpCo1!AM176","v":0},{"$f":"OpCo1!AN176","v":0},{"$f":"OpCo1!AO176","v":0},{"$f":"OpCo1!AP176","v":0},{"$f":"OpCo1!AQ176","v":0},{"$f":"OpCo1!AR176","v":0},{"$f":"OpCo1!AS176","v":0},{"$f":"OpCo1!AT176","v":0},{"$f":"OpCo1!AU176","v":0},{"$f":"OpCo1!AV176","v":0},{"$f":"OpCo1!AW176","v":0},{"$f":"OpCo1!AX176","v":0},{"$f":"OpCo1!AY176","v":0},{"$f":"OpCo1!AZ176","v":0},{"$f":"OpCo1!BA176","v":0},{"$f":"OpCo1!BB176","v":0},{"$f":"OpCo1!BC176","v":0},{"$f":"OpCo1!BD176","v":0},{"$f":"OpCo1!BE176","v":0},{"$f":"OpCo1!BF176","v":0},{"$f":"OpCo1!BG176","v":0},{"$f":"OpCo1!BH176","v":0},{"$f":"OpCo1!BI176","v":0},{"$f":"OpCo1!BJ176","v":0},{"$f":"OpCo1!BK176","v":0},{"$f":"OpCo1!BL176","v":0},{"$f":"OpCo1!BM176","v":0},{"$f":"OpCo1!BN176","v":0},{"$f":"OpCo1!BO176","v":0},{"$f":"OpCo1!BP176","v":0},{"$f":"OpCo1!BQ176","v":0},{"$f":"OpCo1!BR176","v":0},{"$f":"OpCo1!BS176","v":0},{"$f":"OpCo1!BT176","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2869","v":0},{"$f":"OpCo1!N2869","v":0},{"$f":"OpCo1!O2869","v":0},{"$f":"OpCo1!P2869","v":0},{"$f":"OpCo1!Q2869","v":0},{"$f":"OpCo1!R2869","v":0},{"$f":"OpCo1!S2869","v":0},{"$f":"OpCo1!T2869","v":0},{"$f":"OpCo1!U2869","v":0},{"$f":"OpCo1!V2869","v":0},{"$f":"OpCo1!W2869","v":0},{"$f":"OpCo1!X2869","v":0},{"$f":"OpCo1!Y2869","v":0},{"$f":"OpCo1!Z2869","v":0},{"$f":"OpCo1!AA2869","v":0},{"$f":"OpCo1!AB2869","v":0},{"$f":"OpCo1!AC2869","v":0},{"$f":"OpCo1!AD2869","v":0},{"$f":"OpCo1!AE2869","v":0},{"$f":"OpCo1!AF2869","v":0},{"$f":"OpCo1!AG2869","v":0},{"$f":"OpCo1!AH2869","v":0},{"$f":"OpCo1!AI2869","v":0},{"$f":"OpCo1!AJ2869","v":0},{"$f":"OpCo1!AK2869","v":0},{"$f":"OpCo1!AL2869","v":0},{"$f":"OpCo1!AM2869","v":0},{"$f":"OpCo1!AN2869","v":0},{"$f":"OpCo1!AO2869","v":0},{"$f":"OpCo1!AP2869","v":0},{"$f":"OpCo1!AQ2869","v":0},{"$f":"OpCo1!AR2869","v":0},{"$f":"OpCo1!AS2869","v":0},{"$f":"OpCo1!AT2869","v":0},{"$f":"OpCo1!AU2869","v":0},{"$f":"OpCo1!AV2869","v":0},{"$f":"OpCo1!AW2869","v":0},{"$f":"OpCo1!AX2869","v":0},{"$f":"OpCo1!AY2869","v":0},{"$f":"OpCo1!AZ2869","v":0},{"$f":"OpCo1!BA2869","v":0},{"$f":"OpCo1!BB2869","v":0},{"$f":"OpCo1!BC2869","v":0},{"$f":"OpCo1!BD2869","v":0},{"$f":"OpCo1!BE2869","v":0},{"$f":"OpCo1!BF2869","v":0},{"$f":"OpCo1!BG2869","v":0},{"$f":"OpCo1!BH2869","v":0},{"$f":"OpCo1!BI2869","v":0},{"$f":"OpCo1!BJ2869","v":0},{"$f":"OpCo1!BK2869","v":0},{"$f":"OpCo1!BL2869","v":0},{"$f":"OpCo1!BM2869","v":0},{"$f":"OpCo1!BN2869","v":0},{"$f":"OpCo1!BO2869","v":0},{"$f":"OpCo1!BP2869","v":0},{"$f":"OpCo1!BQ2869","v":0},{"$f":"OpCo1!BR2869","v":0},{"$f":"OpCo1!BS2869","v":0},{"$f":"OpCo1!BT2869","v":0}]
[null,null,null,"Offset for grant received against capex",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M630","v":0},{"$f":"-OpCo1!N630","v":0},{"$f":"-OpCo1!O630","v":0},{"$f":"-OpCo1!P630","v":0},{"$f":"-OpCo1!Q630","v":0},{"$f":"-OpCo1!R630","v":0},{"$f":"-OpCo1!S630","v":0},{"$f":"-OpCo1!T630","v":0},{"$f":"-OpCo1!U630","v":0},{"$f":"-OpCo1!V630","v":0},{"$f":"-OpCo1!W630","v":0},{"$f":"-OpCo1!X630","v":0},{"$f":"-OpCo1!Y630","v":0},{"$f":"-OpCo1!Z630","v":0},{"$f":"-OpCo1!AA630","v":0},{"$f":"-OpCo1!AB630","v":0},{"$f":"-OpCo1!AC630","v":0},{"$f":"-OpCo1!AD630","v":0},{"$f":"-OpCo1!AE630","v":0},{"$f":"-OpCo1!AF630","v":0},{"$f":"-OpCo1!AG630","v":0},{"$f":"-OpCo1!AH630","v":0},{"$f":"-OpCo1!AI630","v":0},{"$f":"-OpCo1!AJ630","v":0},{"$f":"-OpCo1!AK630","v":0},{"$f":"-OpCo1!AL630","v":0},{"$f":"-OpCo1!AM630","v":0},{"$f":"-OpCo1!AN630","v":0},{"$f":"-OpCo1!AO630","v":0},{"$f":"-OpCo1!AP630","v":0},{"$f":"-OpCo1!AQ630","v":0},{"$f":"-OpCo1!AR630","v":0},{"$f":"-OpCo1!AS630","v":0},{"$f":"-OpCo1!AT630","v":0},{"$f":"-OpCo1!AU630","v":0},{"$f":"-OpCo1!AV630","v":0},{"$f":"-OpCo1!AW630","v":0},{"$f":"-OpCo1!AX630","v":0},{"$f":"-OpCo1!AY630","v":0},{"$f":"-OpCo1!AZ630","v":0},{"$f":"-OpCo1!BA630","v":0},{"$f":"-OpCo1!BB630","v":0},{"$f":"-OpCo1!BC630","v":0},{"$f":"-OpCo1!BD630","v":0},{"$f":"-OpCo1!BE630","v":0},{"$f":"-OpCo1!BF630","v":0},{"$f":"-OpCo1!BG630","v":0},{"$f":"-OpCo1!BH630","v":0},{"$f":"-OpCo1!BI630","v":0},{"$f":"-OpCo1!BJ630","v":0},{"$f":"-OpCo1!BK630","v":0},{"$f":"-OpCo1!BL630","v":0},{"$f":"-OpCo1!BM630","v":0},{"$f":"-OpCo1!BN630","v":0},{"$f":"-OpCo1!BO630","v":0},{"$f":"-OpCo1!BP630","v":0},{"$f":"-OpCo1!BQ630","v":0},{"$f":"-OpCo1!BR630","v":0},{"$f":"-OpCo1!BS630","v":0},{"$f":"-OpCo1!BT630","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1212","v":0},{"$f":"OpCo1!N1212","v":0},{"$f":"OpCo1!O1212","v":0},{"$f":"OpCo1!P1212","v":0},{"$f":"OpCo1!Q1212","v":0},{"$f":"OpCo1!R1212","v":0},{"$f":"OpCo1!S1212","v":0},{"$f":"OpCo1!T1212","v":0},{"$f":"OpCo1!U1212","v":0},{"$f":"OpCo1!V1212","v":0},{"$f":"OpCo1!W1212","v":0},{"$f":"OpCo1!X1212","v":0},{"$f":"OpCo1!Y1212","v":0},{"$f":"OpCo1!Z1212","v":0},{"$f":"OpCo1!AA1212","v":0},{"$f":"OpCo1!AB1212","v":0},{"$f":"OpCo1!AC1212","v":0},{"$f":"OpCo1!AD1212","v":0},{"$f":"OpCo1!AE1212","v":0},{"$f":"OpCo1!AF1212","v":0},{"$f":"OpCo1!AG1212","v":0},{"$f":"OpCo1!AH1212","v":0},{"$f":"OpCo1!AI1212","v":0},{"$f":"OpCo1!AJ1212","v":0},{"$f":"OpCo1!AK1212","v":0},{"$f":"OpCo1!AL1212","v":0},{"$f":"OpCo1!AM1212","v":0},{"$f":"OpCo1!AN1212","v":0},{"$f":"OpCo1!AO1212","v":0},{"$f":"OpCo1!AP1212","v":0},{"$f":"OpCo1!AQ1212","v":0},{"$f":"OpCo1!AR1212","v":0},{"$f":"OpCo1!AS1212","v":0},{"$f":"OpCo1!AT1212","v":0},{"$f":"OpCo1!AU1212","v":0},{"$f":"OpCo1!AV1212","v":0},{"$f":"OpCo1!AW1212","v":0},{"$f":"OpCo1!AX1212","v":0},{"$f":"OpCo1!AY1212","v":0},{"$f":"OpCo1!AZ1212","v":0},{"$f":"OpCo1!BA1212","v":0},{"$f":"OpCo1!BB1212","v":0},{"$f":"OpCo1!BC1212","v":0},{"$f":"OpCo1!BD1212","v":0},{"$f":"OpCo1!BE1212","v":0},{"$f":"OpCo1!BF1212","v":0},{"$f":"OpCo1!BG1212","v":0},{"$f":"OpCo1!BH1212","v":0},{"$f":"OpCo1!BI1212","v":0},{"$f":"OpCo1!BJ1212","v":0},{"$f":"OpCo1!BK1212","v":0},{"$f":"OpCo1!BL1212","v":0},{"$f":"OpCo1!BM1212","v":0},{"$f":"OpCo1!BN1212","v":0},{"$f":"OpCo1!BO1212","v":0},{"$f":"OpCo1!BP1212","v":0},{"$f":"OpCo1!BQ1212","v":0},{"$f":"OpCo1!BR1212","v":0},{"$f":"OpCo1!BS1212","v":0},{"$f":"OpCo1!BT1212","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1201","v":0},{"$f":"OpCo1!N1201","v":0},{"$f":"OpCo1!O1201","v":0},{"$f":"OpCo1!P1201","v":0},{"$f":"OpCo1!Q1201","v":0},{"$f":"OpCo1!R1201","v":0},{"$f":"OpCo1!S1201","v":0},{"$f":"OpCo1!T1201","v":0},{"$f":"OpCo1!U1201","v":0},{"$f":"OpCo1!V1201","v":0},{"$f":"OpCo1!W1201","v":0},{"$f":"OpCo1!X1201","v":0},{"$f":"OpCo1!Y1201","v":0},{"$f":"OpCo1!Z1201","v":0},{"$f":"OpCo1!AA1201","v":0},{"$f":"OpCo1!AB1201","v":0},{"$f":"OpCo1!AC1201","v":0},{"$f":"OpCo1!AD1201","v":0},{"$f":"OpCo1!AE1201","v":0},{"$f":"OpCo1!AF1201","v":0},{"$f":"OpCo1!AG1201","v":0},{"$f":"OpCo1!AH1201","v":0},{"$f":"OpCo1!AI1201","v":0},{"$f":"OpCo1!AJ1201","v":0},{"$f":"OpCo1!AK1201","v":0},{"$f":"OpCo1!AL1201","v":0},{"$f":"OpCo1!AM1201","v":0},{"$f":"OpCo1!AN1201","v":0},{"$f":"OpCo1!AO1201","v":0},{"$f":"OpCo1!AP1201","v":0},{"$f":"OpCo1!AQ1201","v":0},{"$f":"OpCo1!AR1201","v":0},{"$f":"OpCo1!AS1201","v":0},{"$f":"OpCo1!AT1201","v":0},{"$f":"OpCo1!AU1201","v":0},{"$f":"OpCo1!AV1201","v":0},{"$f":"OpCo1!AW1201","v":0},{"$f":"OpCo1!AX1201","v":0},{"$f":"OpCo1!AY1201","v":0},{"$f":"OpCo1!AZ1201","v":0},{"$f":"OpCo1!BA1201","v":0},{"$f":"OpCo1!BB1201","v":0},{"$f":"OpCo1!BC1201","v":0},{"$f":"OpCo1!BD1201","v":0},{"$f":"OpCo1!BE1201","v":0},{"$f":"OpCo1!BF1201","v":0},{"$f":"OpCo1!BG1201","v":0},{"$f":"OpCo1!BH1201","v":0},{"$f":"OpCo1!BI1201","v":0},{"$f":"OpCo1!BJ1201","v":0},{"$f":"OpCo1!BK1201","v":0},{"$f":"OpCo1!BL1201","v":0},{"$f":"OpCo1!BM1201","v":0},{"$f":"OpCo1!BN1201","v":0},{"$f":"OpCo1!BO1201","v":0},{"$f":"OpCo1!BP1201","v":0},{"$f":"OpCo1!BQ1201","v":0},{"$f":"OpCo1!BR1201","v":0},{"$f":"OpCo1!BS1201","v":0},{"$f":"OpCo1!BT1201","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2175","v":0},{"$f":"OpCo1!N2175","v":0},{"$f":"OpCo1!O2175","v":0},{"$f":"OpCo1!P2175","v":0},{"$f":"OpCo1!Q2175","v":0},{"$f":"OpCo1!R2175","v":0},{"$f":"OpCo1!S2175","v":0},{"$f":"OpCo1!T2175","v":0},{"$f":"OpCo1!U2175","v":0},{"$f":"OpCo1!V2175","v":0},{"$f":"OpCo1!W2175","v":0},{"$f":"OpCo1!X2175","v":0},{"$f":"OpCo1!Y2175","v":0},{"$f":"OpCo1!Z2175","v":0},{"$f":"OpCo1!AA2175","v":0},{"$f":"OpCo1!AB2175","v":0},{"$f":"OpCo1!AC2175","v":0},{"$f":"OpCo1!AD2175","v":0},{"$f":"OpCo1!AE2175","v":0},{"$f":"OpCo1!AF2175","v":0},{"$f":"OpCo1!AG2175","v":0},{"$f":"OpCo1!AH2175","v":0},{"$f":"OpCo1!AI2175","v":0},{"$f":"OpCo1!AJ2175","v":0},{"$f":"OpCo1!AK2175","v":0},{"$f":"OpCo1!AL2175","v":0},{"$f":"OpCo1!AM2175","v":0},{"$f":"OpCo1!AN2175","v":0},{"$f":"OpCo1!AO2175","v":0},{"$f":"OpCo1!AP2175","v":0},{"$f":"OpCo1!AQ2175","v":0},{"$f":"OpCo1!AR2175","v":0},{"$f":"OpCo1!AS2175","v":0},{"$f":"OpCo1!AT2175","v":0},{"$f":"OpCo1!AU2175","v":0},{"$f":"OpCo1!AV2175","v":0},{"$f":"OpCo1!AW2175","v":0},{"$f":"OpCo1!AX2175","v":0},{"$f":"OpCo1!AY2175","v":0},{"$f":"OpCo1!AZ2175","v":0},{"$f":"OpCo1!BA2175","v":0},{"$f":"OpCo1!BB2175","v":0},{"$f":"OpCo1!BC2175","v":0},{"$f":"OpCo1!BD2175","v":0},{"$f":"OpCo1!BE2175","v":0},{"$f":"OpCo1!BF2175","v":0},{"$f":"OpCo1!BG2175","v":0},{"$f":"OpCo1!BH2175","v":0},{"$f":"OpCo1!BI2175","v":0},{"$f":"OpCo1!BJ2175","v":0},{"$f":"OpCo1!BK2175","v":0},{"$f":"OpCo1!BL2175","v":0},{"$f":"OpCo1!BM2175","v":0},{"$f":"OpCo1!BN2175","v":0},{"$f":"OpCo1!BO2175","v":0},{"$f":"OpCo1!BP2175","v":0},{"$f":"OpCo1!BQ2175","v":0},{"$f":"OpCo1!BR2175","v":0},{"$f":"OpCo1!BS2175","v":0},{"$f":"OpCo1!BT2175","v":0}]
[]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3436","v":0},{"$f":"OpCo1!N3436","v":0},{"$f":"OpCo1!O3436","v":0},{"$f":"OpCo1!P3436","v":0},{"$f":"OpCo1!Q3436","v":0},{"$f":"OpCo1!R3436","v":0},{"$f":"OpCo1!S3436","v":0},{"$f":"OpCo1!T3436","v":0},{"$f":"OpCo1!U3436","v":0},{"$f":"OpCo1!V3436","v":0},{"$f":"OpCo1!W3436","v":0},{"$f":"OpCo1!X3436","v":0},{"$f":"OpCo1!Y3436","v":0},{"$f":"OpCo1!Z3436","v":0},{"$f":"OpCo1!AA3436","v":0},{"$f":"OpCo1!AB3436","v":0},{"$f":"OpCo1!AC3436","v":0},{"$f":"OpCo1!AD3436","v":0},{"$f":"OpCo1!AE3436","v":0},{"$f":"OpCo1!AF3436","v":0},{"$f":"OpCo1!AG3436","v":0},{"$f":"OpCo1!AH3436","v":0},{"$f":"OpCo1!AI3436","v":0},{"$f":"OpCo1!AJ3436","v":0},{"$f":"OpCo1!AK3436","v":0},{"$f":"OpCo1!AL3436","v":0},{"$f":"OpCo1!AM3436","v":0},{"$f":"OpCo1!AN3436","v":0},{"$f":"OpCo1!AO3436","v":0},{"$f":"OpCo1!AP3436","v":0},{"$f":"OpCo1!AQ3436","v":0},{"$f":"OpCo1!AR3436","v":0},{"$f":"OpCo1!AS3436","v":0},{"$f":"OpCo1!AT3436","v":0},{"$f":"OpCo1!AU3436","v":0},{"$f":"OpCo1!AV3436","v":0},{"$f":"OpCo1!AW3436","v":0},{"$f":"OpCo1!AX3436","v":0},{"$f":"OpCo1!AY3436","v":0},{"$f":"OpCo1!AZ3436","v":0},{"$f":"OpCo1!BA3436","v":0},{"$f":"OpCo1!BB3436","v":0},{"$f":"OpCo1!BC3436","v":0},{"$f":"OpCo1!BD3436","v":0},{"$f":"OpCo1!BE3436","v":0},{"$f":"OpCo1!BF3436","v":0},{"$f":"OpCo1!BG3436","v":0},{"$f":"OpCo1!BH3436","v":0},{"$f":"OpCo1!BI3436","v":0},{"$f":"OpCo1!BJ3436","v":0},{"$f":"OpCo1!BK3436","v":0},{"$f":"OpCo1!BL3436","v":0},{"$f":"OpCo1!BM3436","v":0},{"$f":"OpCo1!BN3436","v":0},{"$f":"OpCo1!BO3436","v":0},{"$f":"OpCo1!BP3436","v":0},{"$f":"OpCo1!BQ3436","v":0},{"$f":"OpCo1!BR3436","v":0},{"$f":"OpCo1!BS3436","v":0},{"$f":"OpCo1!BT3436","v":0}]
[null,null,null,"Long term assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M89,M97:M97)","v":0},{"$f":"SUM(N89,N97:N97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT ASSETS"]
[]
[null,null,null,"Trade receivables",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M103:M110)","v":0},{"$f":"SUM(N103:N110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M256","v":0},{"$f":"OpCo1!N256","v":0},{"$f":"OpCo1!O256","v":0},{"$f":"OpCo1!P256","v":0},{"$f":"OpCo1!Q256","v":0},{"$f":"OpCo1!R256","v":0},{"$f":"OpCo1!S256","v":0},{"$f":"OpCo1!T256","v":0},{"$f":"OpCo1!U256","v":0},{"$f":"OpCo1!V256","v":0},{"$f":"OpCo1!W256","v":0},{"$f":"OpCo1!X256","v":0},{"$f":"OpCo1!Y256","v":0},{"$f":"OpCo1!Z256","v":0},{"$f":"OpCo1!AA256","v":0},{"$f":"OpCo1!AB256","v":0},{"$f":"OpCo1!AC256","v":0},{"$f":"OpCo1!AD256","v":0},{"$f":"OpCo1!AE256","v":0},{"$f":"OpCo1!AF256","v":0},{"$f":"OpCo1!AG256","v":0},{"$f":"OpCo1!AH256","v":0},{"$f":"OpCo1!AI256","v":0},{"$f":"OpCo1!AJ256","v":0},{"$f":"OpCo1!AK256","v":0},{"$f":"OpCo1!AL256","v":0},{"$f":"OpCo1!AM256","v":0},{"$f":"OpCo1!AN256","v":0},{"$f":"OpCo1!AO256","v":0},{"$f":"OpCo1!AP256","v":0},{"$f":"OpCo1!AQ256","v":0},{"$f":"OpCo1!AR256","v":0},{"$f":"OpCo1!AS256","v":0},{"$f":"OpCo1!AT256","v":0},{"$f":"OpCo1!AU256","v":0},{"$f":"OpCo1!AV256","v":0},{"$f":"OpCo1!AW256","v":0},{"$f":"OpCo1!AX256","v":0},{"$f":"OpCo1!AY256","v":0},{"$f":"OpCo1!AZ256","v":0},{"$f":"OpCo1!BA256","v":0},{"$f":"OpCo1!BB256","v":0},{"$f":"OpCo1!BC256","v":0},{"$f":"OpCo1!BD256","v":0},{"$f":"OpCo1!BE256","v":0},{"$f":"OpCo1!BF256","v":0},{"$f":"OpCo1!BG256","v":0},{"$f":"OpCo1!BH256","v":0},{"$f":"OpCo1!BI256","v":0},{"$f":"OpCo1!BJ256","v":0},{"$f":"OpCo1!BK256","v":0},{"$f":"OpCo1!BL256","v":0},{"$f":"OpCo1!BM256","v":0},{"$f":"OpCo1!BN256","v":0},{"$f":"OpCo1!BO256","v":0},{"$f":"OpCo1!BP256","v":0},{"$f":"OpCo1!BQ256","v":0},{"$f":"OpCo1!BR256","v":0},{"$f":"OpCo1!BS256","v":0},{"$f":"OpCo1!BT256","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M272","v":0},{"$f":"OpCo1!N272","v":0},{"$f":"OpCo1!O272","v":0},{"$f":"OpCo1!P272","v":0},{"$f":"OpCo1!Q272","v":0},{"$f":"OpCo1!R272","v":0},{"$f":"OpCo1!S272","v":0},{"$f":"OpCo1!T272","v":0},{"$f":"OpCo1!U272","v":0},{"$f":"OpCo1!V272","v":0},{"$f":"OpCo1!W272","v":0},{"$f":"OpCo1!X272","v":0},{"$f":"OpCo1!Y272","v":0},{"$f":"OpCo1!Z272","v":0},{"$f":"OpCo1!AA272","v":0},{"$f":"OpCo1!AB272","v":0},{"$f":"OpCo1!AC272","v":0},{"$f":"OpCo1!AD272","v":0},{"$f":"OpCo1!AE272","v":0},{"$f":"OpCo1!AF272","v":0},{"$f":"OpCo1!AG272","v":0},{"$f":"OpCo1!AH272","v":0},{"$f":"OpCo1!AI272","v":0},{"$f":"OpCo1!AJ272","v":0},{"$f":"OpCo1!AK272","v":0},{"$f":"OpCo1!AL272","v":0},{"$f":"OpCo1!AM272","v":0},{"$f":"OpCo1!AN272","v":0},{"$f":"OpCo1!AO272","v":0},{"$f":"OpCo1!AP272","v":0},{"$f":"OpCo1!AQ272","v":0},{"$f":"OpCo1!AR272","v":0},{"$f":"OpCo1!AS272","v":0},{"$f":"OpCo1!AT272","v":0},{"$f":"OpCo1!AU272","v":0},{"$f":"OpCo1!AV272","v":0},{"$f":"OpCo1!AW272","v":0},{"$f":"OpCo1!AX272","v":0},{"$f":"OpCo1!AY272","v":0},{"$f":"OpCo1!AZ272","v":0},{"$f":"OpCo1!BA272","v":0},{"$f":"OpCo1!BB272","v":0},{"$f":"OpCo1!BC272","v":0},{"$f":"OpCo1!BD272","v":0},{"$f":"OpCo1!BE272","v":0},{"$f":"OpCo1!BF272","v":0},{"$f":"OpCo1!BG272","v":0},{"$f":"OpCo1!BH272","v":0},{"$f":"OpCo1!BI272","v":0},{"$f":"OpCo1!BJ272","v":0},{"$f":"OpCo1!BK272","v":0},{"$f":"OpCo1!BL272","v":0},{"$f":"OpCo1!BM272","v":0},{"$f":"OpCo1!BN272","v":0},{"$f":"OpCo1!BO272","v":0},{"$f":"OpCo1!BP272","v":0},{"$f":"OpCo1!BQ272","v":0},{"$f":"OpCo1!BR272","v":0},{"$f":"OpCo1!BS272","v":0},{"$f":"OpCo1!BT272","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M330","v":0},{"$f":"OpCo1!N330","v":0},{"$f":"OpCo1!O330","v":0},{"$f":"OpCo1!P330","v":0},{"$f":"OpCo1!Q330","v":0},{"$f":"OpCo1!R330","v":0},{"$f":"OpCo1!S330","v":0},{"$f":"OpCo1!T330","v":0},{"$f":"OpCo1!U330","v":0},{"$f":"OpCo1!V330","v":0},{"$f":"OpCo1!W330","v":0},{"$f":"OpCo1!X330","v":0},{"$f":"OpCo1!Y330","v":0},{"$f":"OpCo1!Z330","v":0},{"$f":"OpCo1!AA330","v":0},{"$f":"OpCo1!AB330","v":0},{"$f":"OpCo1!AC330","v":0},{"$f":"OpCo1!AD330","v":0},{"$f":"OpCo1!AE330","v":0},{"$f":"OpCo1!AF330","v":0},{"$f":"OpCo1!AG330","v":0},{"$f":"OpCo1!AH330","v":0},{"$f":"OpCo1!AI330","v":0},{"$f":"OpCo1!AJ330","v":0},{"$f":"OpCo1!AK330","v":0},{"$f":"OpCo1!AL330","v":0},{"$f":"OpCo1!AM330","v":0},{"$f":"OpCo1!AN330","v":0},{"$f":"OpCo1!AO330","v":0},{"$f":"OpCo1!AP330","v":0},{"$f":"OpCo1!AQ330","v":0},{"$f":"OpCo1!AR330","v":0},{"$f":"OpCo1!AS330","v":0},{"$f":"OpCo1!AT330","v":0},{"$f":"OpCo1!AU330","v":0},{"$f":"OpCo1!AV330","v":0},{"$f":"OpCo1!AW330","v":0},{"$f":"OpCo1!AX330","v":0},{"$f":"OpCo1!AY330","v":0},{"$f":"OpCo1!AZ330","v":0},{"$f":"OpCo1!BA330","v":0},{"$f":"OpCo1!BB330","v":0},{"$f":"OpCo1!BC330","v":0},{"$f":"OpCo1!BD330","v":0},{"$f":"OpCo1!BE330","v":0},{"$f":"OpCo1!BF330","v":0},{"$f":"OpCo1!BG330","v":0},{"$f":"OpCo1!BH330","v":0},{"$f":"OpCo1!BI330","v":0},{"$f":"OpCo1!BJ330","v":0},{"$f":"OpCo1!BK330","v":0},{"$f":"OpCo1!BL330","v":0},{"$f":"OpCo1!BM330","v":0},{"$f":"OpCo1!BN330","v":0},{"$f":"OpCo1!BO330","v":0},{"$f":"OpCo1!BP330","v":0},{"$f":"OpCo1!BQ330","v":0},{"$f":"OpCo1!BR330","v":0},{"$f":"OpCo1!BS330","v":0},{"$f":"OpCo1!BT330","v":0}]
[null,null,null,"I/C Sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M491","v":0},{"$f":"OpCo1!N491","v":0},{"$f":"OpCo1!O491","v":0},{"$f":"OpCo1!P491","v":0},{"$f":"OpCo1!Q491","v":0},{"$f":"OpCo1!R491","v":0},{"$f":"OpCo1!S491","v":0},{"$f":"OpCo1!T491","v":0},{"$f":"OpCo1!U491","v":0},{"$f":"OpCo1!V491","v":0},{"$f":"OpCo1!W491","v":0},{"$f":"OpCo1!X491","v":0},{"$f":"OpCo1!Y491","v":0},{"$f":"OpCo1!Z491","v":0},{"$f":"OpCo1!AA491","v":0},{"$f":"OpCo1!AB491","v":0},{"$f":"OpCo1!AC491","v":0},{"$f":"OpCo1!AD491","v":0},{"$f":"OpCo1!AE491","v":0},{"$f":"OpCo1!AF491","v":0},{"$f":"OpCo1!AG491","v":0},{"$f":"OpCo1!AH491","v":0},{"$f":"OpCo1!AI491","v":0},{"$f":"OpCo1!AJ491","v":0},{"$f":"OpCo1!AK491","v":0},{"$f":"OpCo1!AL491","v":0},{"$f":"OpCo1!AM491","v":0},{"$f":"OpCo1!AN491","v":0},{"$f":"OpCo1!AO491","v":0},{"$f":"OpCo1!AP491","v":0},{"$f":"OpCo1!AQ491","v":0},{"$f":"OpCo1!AR491","v":0},{"$f":"OpCo1!AS491","v":0},{"$f":"OpCo1!AT491","v":0},{"$f":"OpCo1!AU491","v":0},{"$f":"OpCo1!AV491","v":0},{"$f":"OpCo1!AW491","v":0},{"$f":"OpCo1!AX491","v":0},{"$f":"OpCo1!AY491","v":0},{"$f":"OpCo1!AZ491","v":0},{"$f":"OpCo1!BA491","v":0},{"$f":"OpCo1!BB491","v":0},{"$f":"OpCo1!BC491","v":0},{"$f":"OpCo1!BD491","v":0},{"$f":"OpCo1!BE491","v":0},{"$f":"OpCo1!BF491","v":0},{"$f":"OpCo1!BG491","v":0},{"$f":"OpCo1!BH491","v":0},{"$f":"OpCo1!BI491","v":0},{"$f":"OpCo1!BJ491","v":0},{"$f":"OpCo1!BK491","v":0},{"$f":"OpCo1!BL491","v":0},{"$f":"OpCo1!BM491","v":0},{"$f":"OpCo1!BN491","v":0},{"$f":"OpCo1!BO491","v":0},{"$f":"OpCo1!BP491","v":0},{"$f":"OpCo1!BQ491","v":0},{"$f":"OpCo1!BR491","v":0},{"$f":"OpCo1!BS491","v":0},{"$f":"OpCo1!BT491","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1183","v":0},{"$f":"OpCo1!N1183","v":0},{"$f":"OpCo1!O1183","v":0},{"$f":"OpCo1!P1183","v":0},{"$f":"OpCo1!Q1183","v":0},{"$f":"OpCo1!R1183","v":0},{"$f":"OpCo1!S1183","v":0},{"$f":"OpCo1!T1183","v":0},{"$f":"OpCo1!U1183","v":0},{"$f":"OpCo1!V1183","v":0},{"$f":"OpCo1!W1183","v":0},{"$f":"OpCo1!X1183","v":0},{"$f":"OpCo1!Y1183","v":0},{"$f":"OpCo1!Z1183","v":0},{"$f":"OpCo1!AA1183","v":0},{"$f":"OpCo1!AB1183","v":0},{"$f":"OpCo1!AC1183","v":0},{"$f":"OpCo1!AD1183","v":0},{"$f":"OpCo1!AE1183","v":0},{"$f":"OpCo1!AF1183","v":0},{"$f":"OpCo1!AG1183","v":0},{"$f":"OpCo1!AH1183","v":0},{"$f":"OpCo1!AI1183","v":0},{"$f":"OpCo1!AJ1183","v":0},{"$f":"OpCo1!AK1183","v":0},{"$f":"OpCo1!AL1183","v":0},{"$f":"OpCo1!AM1183","v":0},{"$f":"OpCo1!AN1183","v":0},{"$f":"OpCo1!AO1183","v":0},{"$f":"OpCo1!AP1183","v":0},{"$f":"OpCo1!AQ1183","v":0},{"$f":"OpCo1!AR1183","v":0},{"$f":"OpCo1!AS1183","v":0},{"$f":"OpCo1!AT1183","v":0},{"$f":"OpCo1!AU1183","v":0},{"$f":"OpCo1!AV1183","v":0},{"$f":"OpCo1!AW1183","v":0},{"$f":"OpCo1!AX1183","v":0},{"$f":"OpCo1!AY1183","v":0},{"$f":"OpCo1!AZ1183","v":0},{"$f":"OpCo1!BA1183","v":0},{"$f":"OpCo1!BB1183","v":0},{"$f":"OpCo1!BC1183","v":0},{"$f":"OpCo1!BD1183","v":0},{"$f":"OpCo1!BE1183","v":0},{"$f":"OpCo1!BF1183","v":0},{"$f":"OpCo1!BG1183","v":0},{"$f":"OpCo1!BH1183","v":0},{"$f":"OpCo1!BI1183","v":0},{"$f":"OpCo1!BJ1183","v":0},{"$f":"OpCo1!BK1183","v":0},{"$f":"OpCo1!BL1183","v":0},{"$f":"OpCo1!BM1183","v":0},{"$f":"OpCo1!BN1183","v":0},{"$f":"OpCo1!BO1183","v":0},{"$f":"OpCo1!BP1183","v":0},{"$f":"OpCo1!BQ1183","v":0},{"$f":"OpCo1!BR1183","v":0},{"$f":"OpCo1!BS1183","v":0},{"$f":"OpCo1!BT1183","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M388","v":0},{"$f":"OpCo1!N388","v":0},{"$f":"OpCo1!O388","v":0},{"$f":"OpCo1!P388","v":0},{"$f":"OpCo1!Q388","v":0},{"$f":"OpCo1!R388","v":0},{"$f":"OpCo1!S388","v":0},{"$f":"OpCo1!T388","v":0},{"$f":"OpCo1!U388","v":0},{"$f":"OpCo1!V388","v":0},{"$f":"OpCo1!W388","v":0},{"$f":"OpCo1!X388","v":0},{"$f":"OpCo1!Y388","v":0},{"$f":"OpCo1!Z388","v":0},{"$f":"OpCo1!AA388","v":0},{"$f":"OpCo1!AB388","v":0},{"$f":"OpCo1!AC388","v":0},{"$f":"OpCo1!AD388","v":0},{"$f":"OpCo1!AE388","v":0},{"$f":"OpCo1!AF388","v":0},{"$f":"OpCo1!AG388","v":0},{"$f":"OpCo1!AH388","v":0},{"$f":"OpCo1!AI388","v":0},{"$f":"OpCo1!AJ388","v":0},{"$f":"OpCo1!AK388","v":0},{"$f":"OpCo1!AL388","v":0},{"$f":"OpCo1!AM388","v":0},{"$f":"OpCo1!AN388","v":0},{"$f":"OpCo1!AO388","v":0},{"$f":"OpCo1!AP388","v":0},{"$f":"OpCo1!AQ388","v":0},{"$f":"OpCo1!AR388","v":0},{"$f":"OpCo1!AS388","v":0},{"$f":"OpCo1!AT388","v":0},{"$f":"OpCo1!AU388","v":0},{"$f":"OpCo1!AV388","v":0},{"$f":"OpCo1!AW388","v":0},{"$f":"OpCo1!AX388","v":0},{"$f":"OpCo1!AY388","v":0},{"$f":"OpCo1!AZ388","v":0},{"$f":"OpCo1!BA388","v":0},{"$f":"OpCo1!BB388","v":0},{"$f":"OpCo1!BC388","v":0},{"$f":"OpCo1!BD388","v":0},{"$f":"OpCo1!BE388","v":0},{"$f":"OpCo1!BF388","v":0},{"$f":"OpCo1!BG388","v":0},{"$f":"OpCo1!BH388","v":0},{"$f":"OpCo1!BI388","v":0},{"$f":"OpCo1!BJ388","v":0},{"$f":"OpCo1!BK388","v":0},{"$f":"OpCo1!BL388","v":0},{"$f":"OpCo1!BM388","v":0},{"$f":"OpCo1!BN388","v":0},{"$f":"OpCo1!BO388","v":0},{"$f":"OpCo1!BP388","v":0},{"$f":"OpCo1!BQ388","v":0},{"$f":"OpCo1!BR388","v":0},{"$f":"OpCo1!BS388","v":0},{"$f":"OpCo1!BT388","v":0}]
[null,null,null,"VAT receivable from customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2824","v":0},{"$f":"OpCo1!N2824","v":0},{"$f":"OpCo1!O2824","v":0},{"$f":"OpCo1!P2824","v":0},{"$f":"OpCo1!Q2824","v":0},{"$f":"OpCo1!R2824","v":0},{"$f":"OpCo1!S2824","v":0},{"$f":"OpCo1!T2824","v":0},{"$f":"OpCo1!U2824","v":0},{"$f":"OpCo1!V2824","v":0},{"$f":"OpCo1!W2824","v":0},{"$f":"OpCo1!X2824","v":0},{"$f":"OpCo1!Y2824","v":0},{"$f":"OpCo1!Z2824","v":0},{"$f":"OpCo1!AA2824","v":0},{"$f":"OpCo1!AB2824","v":0},{"$f":"OpCo1!AC2824","v":0},{"$f":"OpCo1!AD2824","v":0},{"$f":"OpCo1!AE2824","v":0},{"$f":"OpCo1!AF2824","v":0},{"$f":"OpCo1!AG2824","v":0},{"$f":"OpCo1!AH2824","v":0},{"$f":"OpCo1!AI2824","v":0},{"$f":"OpCo1!AJ2824","v":0},{"$f":"OpCo1!AK2824","v":0},{"$f":"OpCo1!AL2824","v":0},{"$f":"OpCo1!AM2824","v":0},{"$f":"OpCo1!AN2824","v":0},{"$f":"OpCo1!AO2824","v":0},{"$f":"OpCo1!AP2824","v":0},{"$f":"OpCo1!AQ2824","v":0},{"$f":"OpCo1!AR2824","v":0},{"$f":"OpCo1!AS2824","v":0},{"$f":"OpCo1!AT2824","v":0},{"$f":"OpCo1!AU2824","v":0},{"$f":"OpCo1!AV2824","v":0},{"$f":"OpCo1!AW2824","v":0},{"$f":"OpCo1!AX2824","v":0},{"$f":"OpCo1!AY2824","v":0},{"$f":"OpCo1!AZ2824","v":0},{"$f":"OpCo1!BA2824","v":0},{"$f":"OpCo1!BB2824","v":0},{"$f":"OpCo1!BC2824","v":0},{"$f":"OpCo1!BD2824","v":0},{"$f":"OpCo1!BE2824","v":0},{"$f":"OpCo1!BF2824","v":0},{"$f":"OpCo1!BG2824","v":0},{"$f":"OpCo1!BH2824","v":0},{"$f":"OpCo1!BI2824","v":0},{"$f":"OpCo1!BJ2824","v":0},{"$f":"OpCo1!BK2824","v":0},{"$f":"OpCo1!BL2824","v":0},{"$f":"OpCo1!BM2824","v":0},{"$f":"OpCo1!BN2824","v":0},{"$f":"OpCo1!BO2824","v":0},{"$f":"OpCo1!BP2824","v":0},{"$f":"OpCo1!BQ2824","v":0},{"$f":"OpCo1!BR2824","v":0},{"$f":"OpCo1!BS2824","v":0},{"$f":"OpCo1!BT2824","v":0}]
[null,null,null,"VAT receivable from HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(OpCo1!M2810>0,OpCo1!M2810,0)","v":0},{"$f":"IF(OpCo1!N2810>0,OpCo1!N2810,0)","v":0},{"$f":"IF(OpCo1!O2810>0,OpCo1!O2810,0)","v":0},{"$f":"IF(OpCo1!P2810>0,OpCo1!P2810,0)","v":0},{"$f":"IF(OpCo1!Q2810>0,OpCo1!Q2810,0)","v":0},{"$f":"IF(OpCo1!R2810>0,OpCo1!R2810,0)","v":0},{"$f":"IF(OpCo1!S2810>0,OpCo1!S2810,0)","v":0},{"$f":"IF(OpCo1!T2810>0,OpCo1!T2810,0)","v":0},{"$f":"IF(OpCo1!U2810>0,OpCo1!U2810,0)","v":0},{"$f":"IF(OpCo1!V2810>0,OpCo1!V2810,0)","v":0},{"$f":"IF(OpCo1!W2810>0,OpCo1!W2810,0)","v":0},{"$f":"IF(OpCo1!X2810>0,OpCo1!X2810,0)","v":0},{"$f":"IF(OpCo1!Y2810>0,OpCo1!Y2810,0)","v":0},{"$f":"IF(OpCo1!Z2810>0,OpCo1!Z2810,0)","v":0},{"$f":"IF(OpCo1!AA2810>0,OpCo1!AA2810,0)","v":0},{"$f":"IF(OpCo1!AB2810>0,OpCo1!AB2810,0)","v":0},{"$f":"IF(OpCo1!AC2810>0,OpCo1!AC2810,0)","v":0},{"$f":"IF(OpCo1!AD2810>0,OpCo1!AD2810,0)","v":0},{"$f":"IF(OpCo1!AE2810>0,OpCo1!AE2810,0)","v":0},{"$f":"IF(OpCo1!AF2810>0,OpCo1!AF2810,0)","v":0},{"$f":"IF(OpCo1!AG2810>0,OpCo1!AG2810,0)","v":0},{"$f":"IF(OpCo1!AH2810>0,OpCo1!AH2810,0)","v":0},{"$f":"IF(OpCo1!AI2810>0,OpCo1!AI2810,0)","v":0},{"$f":"IF(OpCo1!AJ2810>0,OpCo1!AJ2810,0)","v":0},{"$f":"IF(OpCo1!AK2810>0,OpCo1!AK2810,0)","v":0},{"$f":"IF(OpCo1!AL2810>0,OpCo1!AL2810,0)","v":0},{"$f":"IF(OpCo1!AM2810>0,OpCo1!AM2810,0)","v":0},{"$f":"IF(OpCo1!AN2810>0,OpCo1!AN2810,0)","v":0},{"$f":"IF(OpCo1!AO2810>0,OpCo1!AO2810,0)","v":0},{"$f":"IF(OpCo1!AP2810>0,OpCo1!AP2810,0)","v":0},{"$f":"IF(OpCo1!AQ2810>0,OpCo1!AQ2810,0)","v":0},{"$f":"IF(OpCo1!AR2810>0,OpCo1!AR2810,0)","v":0},{"$f":"IF(OpCo1!AS2810>0,OpCo1!AS2810,0)","v":0},{"$f":"IF(OpCo1!AT2810>0,OpCo1!AT2810,0)","v":0},{"$f":"IF(OpCo1!AU2810>0,OpCo1!AU2810,0)","v":0},{"$f":"IF(OpCo1!AV2810>0,OpCo1!AV2810,0)","v":0},{"$f":"IF(OpCo1!AW2810>0,OpCo1!AW2810,0)","v":0},{"$f":"IF(OpCo1!AX2810>0,OpCo1!AX2810,0)","v":0},{"$f":"IF(OpCo1!AY2810>0,OpCo1!AY2810,0)","v":0},{"$f":"IF(OpCo1!AZ2810>0,OpCo1!AZ2810,0)","v":0},{"$f":"IF(OpCo1!BA2810>0,OpCo1!BA2810,0)","v":0},{"$f":"IF(OpCo1!BB2810>0,OpCo1!BB2810,0)","v":0},{"$f":"IF(OpCo1!BC2810>0,OpCo1!BC2810,0)","v":0},{"$f":"IF(OpCo1!BD2810>0,OpCo1!BD2810,0)","v":0},{"$f":"IF(OpCo1!BE2810>0,OpCo1!BE2810,0)","v":0},{"$f":"IF(OpCo1!BF2810>0,OpCo1!BF2810,0)","v":0},{"$f":"IF(OpCo1!BG2810>0,OpCo1!BG2810,0)","v":0},{"$f":"IF(OpCo1!BH2810>0,OpCo1!BH2810,0)","v":0},{"$f":"IF(OpCo1!BI2810>0,OpCo1!BI2810,0)","v":0},{"$f":"IF(OpCo1!BJ2810>0,OpCo1!BJ2810,0)","v":0},{"$f":"IF(OpCo1!BK2810>0,OpCo1!BK2810,0)","v":0},{"$f":"IF(OpCo1!BL2810>0,OpCo1!BL2810,0)","v":0},{"$f":"IF(OpCo1!BM2810>0,OpCo1!BM2810,0)","v":0},{"$f":"IF(OpCo1!BN2810>0,OpCo1!BN2810,0)","v":0},{"$f":"IF(OpCo1!BO2810>0,OpCo1!BO2810,0)","v":0},{"$f":"IF(OpCo1!BP2810>0,OpCo1!BP2810,0)","v":0},{"$f":"IF(OpCo1!BQ2810>0,OpCo1!BQ2810,0)","v":0},{"$f":"IF(OpCo1!BR2810>0,OpCo1!BR2810,0)","v":0},{"$f":"IF(OpCo1!BS2810>0,OpCo1!BS2810,0)","v":0},{"$f":"IF(OpCo1!BT2810>0,OpCo1!BT2810,0)","v":0}]
[]
[null,null,null,"Free cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M216","v":0},{"$f":"N216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Restricted cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M221","v":0},{"$f":"N221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Short term assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M102,M112:M113)","v":0},{"$f":"SUM(N102,N112:N113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITIES"]
[]
[null,null,null,"Trade payables",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M119:M136)","v":0},{"$f":"SUM(N119:N136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M181","v":0},{"$f":"OpCo1!N181","v":0},{"$f":"OpCo1!O181","v":0},{"$f":"OpCo1!P181","v":0},{"$f":"OpCo1!Q181","v":0},{"$f":"OpCo1!R181","v":0},{"$f":"OpCo1!S181","v":0},{"$f":"OpCo1!T181","v":0},{"$f":"OpCo1!U181","v":0},{"$f":"OpCo1!V181","v":0},{"$f":"OpCo1!W181","v":0},{"$f":"OpCo1!X181","v":0},{"$f":"OpCo1!Y181","v":0},{"$f":"OpCo1!Z181","v":0},{"$f":"OpCo1!AA181","v":0},{"$f":"OpCo1!AB181","v":0},{"$f":"OpCo1!AC181","v":0},{"$f":"OpCo1!AD181","v":0},{"$f":"OpCo1!AE181","v":0},{"$f":"OpCo1!AF181","v":0},{"$f":"OpCo1!AG181","v":0},{"$f":"OpCo1!AH181","v":0},{"$f":"OpCo1!AI181","v":0},{"$f":"OpCo1!AJ181","v":0},{"$f":"OpCo1!AK181","v":0},{"$f":"OpCo1!AL181","v":0},{"$f":"OpCo1!AM181","v":0},{"$f":"OpCo1!AN181","v":0},{"$f":"OpCo1!AO181","v":0},{"$f":"OpCo1!AP181","v":0},{"$f":"OpCo1!AQ181","v":0},{"$f":"OpCo1!AR181","v":0},{"$f":"OpCo1!AS181","v":0},{"$f":"OpCo1!AT181","v":0},{"$f":"OpCo1!AU181","v":0},{"$f":"OpCo1!AV181","v":0},{"$f":"OpCo1!AW181","v":0},{"$f":"OpCo1!AX181","v":0},{"$f":"OpCo1!AY181","v":0},{"$f":"OpCo1!AZ181","v":0},{"$f":"OpCo1!BA181","v":0},{"$f":"OpCo1!BB181","v":0},{"$f":"OpCo1!BC181","v":0},{"$f":"OpCo1!BD181","v":0},{"$f":"OpCo1!BE181","v":0},{"$f":"OpCo1!BF181","v":0},{"$f":"OpCo1!BG181","v":0},{"$f":"OpCo1!BH181","v":0},{"$f":"OpCo1!BI181","v":0},{"$f":"OpCo1!BJ181","v":0},{"$f":"OpCo1!BK181","v":0},{"$f":"OpCo1!BL181","v":0},{"$f":"OpCo1!BM181","v":0},{"$f":"OpCo1!BN181","v":0},{"$f":"OpCo1!BO181","v":0},{"$f":"OpCo1!BP181","v":0},{"$f":"OpCo1!BQ181","v":0},{"$f":"OpCo1!BR181","v":0},{"$f":"OpCo1!BS181","v":0},{"$f":"OpCo1!BT181","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2874","v":0},{"$f":"OpCo1!N2874","v":0},{"$f":"OpCo1!O2874","v":0},{"$f":"OpCo1!P2874","v":0},{"$f":"OpCo1!Q2874","v":0},{"$f":"OpCo1!R2874","v":0},{"$f":"OpCo1!S2874","v":0},{"$f":"OpCo1!T2874","v":0},{"$f":"OpCo1!U2874","v":0},{"$f":"OpCo1!V2874","v":0},{"$f":"OpCo1!W2874","v":0},{"$f":"OpCo1!X2874","v":0},{"$f":"OpCo1!Y2874","v":0},{"$f":"OpCo1!Z2874","v":0},{"$f":"OpCo1!AA2874","v":0},{"$f":"OpCo1!AB2874","v":0},{"$f":"OpCo1!AC2874","v":0},{"$f":"OpCo1!AD2874","v":0},{"$f":"OpCo1!AE2874","v":0},{"$f":"OpCo1!AF2874","v":0},{"$f":"OpCo1!AG2874","v":0},{"$f":"OpCo1!AH2874","v":0},{"$f":"OpCo1!AI2874","v":0},{"$f":"OpCo1!AJ2874","v":0},{"$f":"OpCo1!AK2874","v":0},{"$f":"OpCo1!AL2874","v":0},{"$f":"OpCo1!AM2874","v":0},{"$f":"OpCo1!AN2874","v":0},{"$f":"OpCo1!AO2874","v":0},{"$f":"OpCo1!AP2874","v":0},{"$f":"OpCo1!AQ2874","v":0},{"$f":"OpCo1!AR2874","v":0},{"$f":"OpCo1!AS2874","v":0},{"$f":"OpCo1!AT2874","v":0},{"$f":"OpCo1!AU2874","v":0},{"$f":"OpCo1!AV2874","v":0},{"$f":"OpCo1!AW2874","v":0},{"$f":"OpCo1!AX2874","v":0},{"$f":"OpCo1!AY2874","v":0},{"$f":"OpCo1!AZ2874","v":0},{"$f":"OpCo1!BA2874","v":0},{"$f":"OpCo1!BB2874","v":0},{"$f":"OpCo1!BC2874","v":0},{"$f":"OpCo1!BD2874","v":0},{"$f":"OpCo1!BE2874","v":0},{"$f":"OpCo1!BF2874","v":0},{"$f":"OpCo1!BG2874","v":0},{"$f":"OpCo1!BH2874","v":0},{"$f":"OpCo1!BI2874","v":0},{"$f":"OpCo1!BJ2874","v":0},{"$f":"OpCo1!BK2874","v":0},{"$f":"OpCo1!BL2874","v":0},{"$f":"OpCo1!BM2874","v":0},{"$f":"OpCo1!BN2874","v":0},{"$f":"OpCo1!BO2874","v":0},{"$f":"OpCo1!BP2874","v":0},{"$f":"OpCo1!BQ2874","v":0},{"$f":"OpCo1!BR2874","v":0},{"$f":"OpCo1!BS2874","v":0},{"$f":"OpCo1!BT2874","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1206","v":0},{"$f":"OpCo1!N1206","v":0},{"$f":"OpCo1!O1206","v":0},{"$f":"OpCo1!P1206","v":0},{"$f":"OpCo1!Q1206","v":0},{"$f":"OpCo1!R1206","v":0},{"$f":"OpCo1!S1206","v":0},{"$f":"OpCo1!T1206","v":0},{"$f":"OpCo1!U1206","v":0},{"$f":"OpCo1!V1206","v":0},{"$f":"OpCo1!W1206","v":0},{"$f":"OpCo1!X1206","v":0},{"$f":"OpCo1!Y1206","v":0},{"$f":"OpCo1!Z1206","v":0},{"$f":"OpCo1!AA1206","v":0},{"$f":"OpCo1!AB1206","v":0},{"$f":"OpCo1!AC1206","v":0},{"$f":"OpCo1!AD1206","v":0},{"$f":"OpCo1!AE1206","v":0},{"$f":"OpCo1!AF1206","v":0},{"$f":"OpCo1!AG1206","v":0},{"$f":"OpCo1!AH1206","v":0},{"$f":"OpCo1!AI1206","v":0},{"$f":"OpCo1!AJ1206","v":0},{"$f":"OpCo1!AK1206","v":0},{"$f":"OpCo1!AL1206","v":0},{"$f":"OpCo1!AM1206","v":0},{"$f":"OpCo1!AN1206","v":0},{"$f":"OpCo1!AO1206","v":0},{"$f":"OpCo1!AP1206","v":0},{"$f":"OpCo1!AQ1206","v":0},{"$f":"OpCo1!AR1206","v":0},{"$f":"OpCo1!AS1206","v":0},{"$f":"OpCo1!AT1206","v":0},{"$f":"OpCo1!AU1206","v":0},{"$f":"OpCo1!AV1206","v":0},{"$f":"OpCo1!AW1206","v":0},{"$f":"OpCo1!AX1206","v":0},{"$f":"OpCo1!AY1206","v":0},{"$f":"OpCo1!AZ1206","v":0},{"$f":"OpCo1!BA1206","v":0},{"$f":"OpCo1!BB1206","v":0},{"$f":"OpCo1!BC1206","v":0},{"$f":"OpCo1!BD1206","v":0},{"$f":"OpCo1!BE1206","v":0},{"$f":"OpCo1!BF1206","v":0},{"$f":"OpCo1!BG1206","v":0},{"$f":"OpCo1!BH1206","v":0},{"$f":"OpCo1!BI1206","v":0},{"$f":"OpCo1!BJ1206","v":0},{"$f":"OpCo1!BK1206","v":0},{"$f":"OpCo1!BL1206","v":0},{"$f":"OpCo1!BM1206","v":0},{"$f":"OpCo1!BN1206","v":0},{"$f":"OpCo1!BO1206","v":0},{"$f":"OpCo1!BP1206","v":0},{"$f":"OpCo1!BQ1206","v":0},{"$f":"OpCo1!BR1206","v":0},{"$f":"OpCo1!BS1206","v":0},{"$f":"OpCo1!BT1206","v":0}]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M195","v":0},{"$f":"OpCo1!N195","v":0},{"$f":"OpCo1!O195","v":0},{"$f":"OpCo1!P195","v":0},{"$f":"OpCo1!Q195","v":0},{"$f":"OpCo1!R195","v":0},{"$f":"OpCo1!S195","v":0},{"$f":"OpCo1!T195","v":0},{"$f":"OpCo1!U195","v":0},{"$f":"OpCo1!V195","v":0},{"$f":"OpCo1!W195","v":0},{"$f":"OpCo1!X195","v":0},{"$f":"OpCo1!Y195","v":0},{"$f":"OpCo1!Z195","v":0},{"$f":"OpCo1!AA195","v":0},{"$f":"OpCo1!AB195","v":0},{"$f":"OpCo1!AC195","v":0},{"$f":"OpCo1!AD195","v":0},{"$f":"OpCo1!AE195","v":0},{"$f":"OpCo1!AF195","v":0},{"$f":"OpCo1!AG195","v":0},{"$f":"OpCo1!AH195","v":0},{"$f":"OpCo1!AI195","v":0},{"$f":"OpCo1!AJ195","v":0},{"$f":"OpCo1!AK195","v":0},{"$f":"OpCo1!AL195","v":0},{"$f":"OpCo1!AM195","v":0},{"$f":"OpCo1!AN195","v":0},{"$f":"OpCo1!AO195","v":0},{"$f":"OpCo1!AP195","v":0},{"$f":"OpCo1!AQ195","v":0},{"$f":"OpCo1!AR195","v":0},{"$f":"OpCo1!AS195","v":0},{"$f":"OpCo1!AT195","v":0},{"$f":"OpCo1!AU195","v":0},{"$f":"OpCo1!AV195","v":0},{"$f":"OpCo1!AW195","v":0},{"$f":"OpCo1!AX195","v":0},{"$f":"OpCo1!AY195","v":0},{"$f":"OpCo1!AZ195","v":0},{"$f":"OpCo1!BA195","v":0},{"$f":"OpCo1!BB195","v":0},{"$f":"OpCo1!BC195","v":0},{"$f":"OpCo1!BD195","v":0},{"$f":"OpCo1!BE195","v":0},{"$f":"OpCo1!BF195","v":0},{"$f":"OpCo1!BG195","v":0},{"$f":"OpCo1!BH195","v":0},{"$f":"OpCo1!BI195","v":0},{"$f":"OpCo1!BJ195","v":0},{"$f":"OpCo1!BK195","v":0},{"$f":"OpCo1!BL195","v":0},{"$f":"OpCo1!BM195","v":0},{"$f":"OpCo1!BN195","v":0},{"$f":"OpCo1!BO195","v":0},{"$f":"OpCo1!BP195","v":0},{"$f":"OpCo1!BQ195","v":0},{"$f":"OpCo1!BR195","v":0},{"$f":"OpCo1!BS195","v":0},{"$f":"OpCo1!BT195","v":0}]
[null,null,null,"Irrecoverable O&M VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2888","v":0},{"$f":"OpCo1!N2888","v":0},{"$f":"OpCo1!O2888","v":0},{"$f":"OpCo1!P2888","v":0},{"$f":"OpCo1!Q2888","v":0},{"$f":"OpCo1!R2888","v":0},{"$f":"OpCo1!S2888","v":0},{"$f":"OpCo1!T2888","v":0},{"$f":"OpCo1!U2888","v":0},{"$f":"OpCo1!V2888","v":0},{"$f":"OpCo1!W2888","v":0},{"$f":"OpCo1!X2888","v":0},{"$f":"OpCo1!Y2888","v":0},{"$f":"OpCo1!Z2888","v":0},{"$f":"OpCo1!AA2888","v":0},{"$f":"OpCo1!AB2888","v":0},{"$f":"OpCo1!AC2888","v":0},{"$f":"OpCo1!AD2888","v":0},{"$f":"OpCo1!AE2888","v":0},{"$f":"OpCo1!AF2888","v":0},{"$f":"OpCo1!AG2888","v":0},{"$f":"OpCo1!AH2888","v":0},{"$f":"OpCo1!AI2888","v":0},{"$f":"OpCo1!AJ2888","v":0},{"$f":"OpCo1!AK2888","v":0},{"$f":"OpCo1!AL2888","v":0},{"$f":"OpCo1!AM2888","v":0},{"$f":"OpCo1!AN2888","v":0},{"$f":"OpCo1!AO2888","v":0},{"$f":"OpCo1!AP2888","v":0},{"$f":"OpCo1!AQ2888","v":0},{"$f":"OpCo1!AR2888","v":0},{"$f":"OpCo1!AS2888","v":0},{"$f":"OpCo1!AT2888","v":0},{"$f":"OpCo1!AU2888","v":0},{"$f":"OpCo1!AV2888","v":0},{"$f":"OpCo1!AW2888","v":0},{"$f":"OpCo1!AX2888","v":0},{"$f":"OpCo1!AY2888","v":0},{"$f":"OpCo1!AZ2888","v":0},{"$f":"OpCo1!BA2888","v":0},{"$f":"OpCo1!BB2888","v":0},{"$f":"OpCo1!BC2888","v":0},{"$f":"OpCo1!BD2888","v":0},{"$f":"OpCo1!BE2888","v":0},{"$f":"OpCo1!BF2888","v":0},{"$f":"OpCo1!BG2888","v":0},{"$f":"OpCo1!BH2888","v":0},{"$f":"OpCo1!BI2888","v":0},{"$f":"OpCo1!BJ2888","v":0},{"$f":"OpCo1!BK2888","v":0},{"$f":"OpCo1!BL2888","v":0},{"$f":"OpCo1!BM2888","v":0},{"$f":"OpCo1!BN2888","v":0},{"$f":"OpCo1!BO2888","v":0},{"$f":"OpCo1!BP2888","v":0},{"$f":"OpCo1!BQ2888","v":0},{"$f":"OpCo1!BR2888","v":0},{"$f":"OpCo1!BS2888","v":0},{"$f":"OpCo1!BT2888","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M209","v":0},{"$f":"OpCo1!N209","v":0},{"$f":"OpCo1!O209","v":0},{"$f":"OpCo1!P209","v":0},{"$f":"OpCo1!Q209","v":0},{"$f":"OpCo1!R209","v":0},{"$f":"OpCo1!S209","v":0},{"$f":"OpCo1!T209","v":0},{"$f":"OpCo1!U209","v":0},{"$f":"OpCo1!V209","v":0},{"$f":"OpCo1!W209","v":0},{"$f":"OpCo1!X209","v":0},{"$f":"OpCo1!Y209","v":0},{"$f":"OpCo1!Z209","v":0},{"$f":"OpCo1!AA209","v":0},{"$f":"OpCo1!AB209","v":0},{"$f":"OpCo1!AC209","v":0},{"$f":"OpCo1!AD209","v":0},{"$f":"OpCo1!AE209","v":0},{"$f":"OpCo1!AF209","v":0},{"$f":"OpCo1!AG209","v":0},{"$f":"OpCo1!AH209","v":0},{"$f":"OpCo1!AI209","v":0},{"$f":"OpCo1!AJ209","v":0},{"$f":"OpCo1!AK209","v":0},{"$f":"OpCo1!AL209","v":0},{"$f":"OpCo1!AM209","v":0},{"$f":"OpCo1!AN209","v":0},{"$f":"OpCo1!AO209","v":0},{"$f":"OpCo1!AP209","v":0},{"$f":"OpCo1!AQ209","v":0},{"$f":"OpCo1!AR209","v":0},{"$f":"OpCo1!AS209","v":0},{"$f":"OpCo1!AT209","v":0},{"$f":"OpCo1!AU209","v":0},{"$f":"OpCo1!AV209","v":0},{"$f":"OpCo1!AW209","v":0},{"$f":"OpCo1!AX209","v":0},{"$f":"OpCo1!AY209","v":0},{"$f":"OpCo1!AZ209","v":0},{"$f":"OpCo1!BA209","v":0},{"$f":"OpCo1!BB209","v":0},{"$f":"OpCo1!BC209","v":0},{"$f":"OpCo1!BD209","v":0},{"$f":"OpCo1!BE209","v":0},{"$f":"OpCo1!BF209","v":0},{"$f":"OpCo1!BG209","v":0},{"$f":"OpCo1!BH209","v":0},{"$f":"OpCo1!BI209","v":0},{"$f":"OpCo1!BJ209","v":0},{"$f":"OpCo1!BK209","v":0},{"$f":"OpCo1!BL209","v":0},{"$f":"OpCo1!BM209","v":0},{"$f":"OpCo1!BN209","v":0},{"$f":"OpCo1!BO209","v":0},{"$f":"OpCo1!BP209","v":0},{"$f":"OpCo1!BQ209","v":0},{"$f":"OpCo1!BR209","v":0},{"$f":"OpCo1!BS209","v":0},{"$f":"OpCo1!BT209","v":0}]
[null,null,null,"Irrecoverable Fuel VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2902","v":0},{"$f":"OpCo1!N2902","v":0},{"$f":"OpCo1!O2902","v":0},{"$f":"OpCo1!P2902","v":0},{"$f":"OpCo1!Q2902","v":0},{"$f":"OpCo1!R2902","v":0},{"$f":"OpCo1!S2902","v":0},{"$f":"OpCo1!T2902","v":0},{"$f":"OpCo1!U2902","v":0},{"$f":"OpCo1!V2902","v":0},{"$f":"OpCo1!W2902","v":0},{"$f":"OpCo1!X2902","v":0},{"$f":"OpCo1!Y2902","v":0},{"$f":"OpCo1!Z2902","v":0},{"$f":"OpCo1!AA2902","v":0},{"$f":"OpCo1!AB2902","v":0},{"$f":"OpCo1!AC2902","v":0},{"$f":"OpCo1!AD2902","v":0},{"$f":"OpCo1!AE2902","v":0},{"$f":"OpCo1!AF2902","v":0},{"$f":"OpCo1!AG2902","v":0},{"$f":"OpCo1!AH2902","v":0},{"$f":"OpCo1!AI2902","v":0},{"$f":"OpCo1!AJ2902","v":0},{"$f":"OpCo1!AK2902","v":0},{"$f":"OpCo1!AL2902","v":0},{"$f":"OpCo1!AM2902","v":0},{"$f":"OpCo1!AN2902","v":0},{"$f":"OpCo1!AO2902","v":0},{"$f":"OpCo1!AP2902","v":0},{"$f":"OpCo1!AQ2902","v":0},{"$f":"OpCo1!AR2902","v":0},{"$f":"OpCo1!AS2902","v":0},{"$f":"OpCo1!AT2902","v":0},{"$f":"OpCo1!AU2902","v":0},{"$f":"OpCo1!AV2902","v":0},{"$f":"OpCo1!AW2902","v":0},{"$f":"OpCo1!AX2902","v":0},{"$f":"OpCo1!AY2902","v":0},{"$f":"OpCo1!AZ2902","v":0},{"$f":"OpCo1!BA2902","v":0},{"$f":"OpCo1!BB2902","v":0},{"$f":"OpCo1!BC2902","v":0},{"$f":"OpCo1!BD2902","v":0},{"$f":"OpCo1!BE2902","v":0},{"$f":"OpCo1!BF2902","v":0},{"$f":"OpCo1!BG2902","v":0},{"$f":"OpCo1!BH2902","v":0},{"$f":"OpCo1!BI2902","v":0},{"$f":"OpCo1!BJ2902","v":0},{"$f":"OpCo1!BK2902","v":0},{"$f":"OpCo1!BL2902","v":0},{"$f":"OpCo1!BM2902","v":0},{"$f":"OpCo1!BN2902","v":0},{"$f":"OpCo1!BO2902","v":0},{"$f":"OpCo1!BP2902","v":0},{"$f":"OpCo1!BQ2902","v":0},{"$f":"OpCo1!BR2902","v":0},{"$f":"OpCo1!BS2902","v":0},{"$f":"OpCo1!BT2902","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M223","v":0},{"$f":"OpCo1!N223","v":0},{"$f":"OpCo1!O223","v":0},{"$f":"OpCo1!P223","v":0},{"$f":"OpCo1!Q223","v":0},{"$f":"OpCo1!R223","v":0},{"$f":"OpCo1!S223","v":0},{"$f":"OpCo1!T223","v":0},{"$f":"OpCo1!U223","v":0},{"$f":"OpCo1!V223","v":0},{"$f":"OpCo1!W223","v":0},{"$f":"OpCo1!X223","v":0},{"$f":"OpCo1!Y223","v":0},{"$f":"OpCo1!Z223","v":0},{"$f":"OpCo1!AA223","v":0},{"$f":"OpCo1!AB223","v":0},{"$f":"OpCo1!AC223","v":0},{"$f":"OpCo1!AD223","v":0},{"$f":"OpCo1!AE223","v":0},{"$f":"OpCo1!AF223","v":0},{"$f":"OpCo1!AG223","v":0},{"$f":"OpCo1!AH223","v":0},{"$f":"OpCo1!AI223","v":0},{"$f":"OpCo1!AJ223","v":0},{"$f":"OpCo1!AK223","v":0},{"$f":"OpCo1!AL223","v":0},{"$f":"OpCo1!AM223","v":0},{"$f":"OpCo1!AN223","v":0},{"$f":"OpCo1!AO223","v":0},{"$f":"OpCo1!AP223","v":0},{"$f":"OpCo1!AQ223","v":0},{"$f":"OpCo1!AR223","v":0},{"$f":"OpCo1!AS223","v":0},{"$f":"OpCo1!AT223","v":0},{"$f":"OpCo1!AU223","v":0},{"$f":"OpCo1!AV223","v":0},{"$f":"OpCo1!AW223","v":0},{"$f":"OpCo1!AX223","v":0},{"$f":"OpCo1!AY223","v":0},{"$f":"OpCo1!AZ223","v":0},{"$f":"OpCo1!BA223","v":0},{"$f":"OpCo1!BB223","v":0},{"$f":"OpCo1!BC223","v":0},{"$f":"OpCo1!BD223","v":0},{"$f":"OpCo1!BE223","v":0},{"$f":"OpCo1!BF223","v":0},{"$f":"OpCo1!BG223","v":0},{"$f":"OpCo1!BH223","v":0},{"$f":"OpCo1!BI223","v":0},{"$f":"OpCo1!BJ223","v":0},{"$f":"OpCo1!BK223","v":0},{"$f":"OpCo1!BL223","v":0},{"$f":"OpCo1!BM223","v":0},{"$f":"OpCo1!BN223","v":0},{"$f":"OpCo1!BO223","v":0},{"$f":"OpCo1!BP223","v":0},{"$f":"OpCo1!BQ223","v":0},{"$f":"OpCo1!BR223","v":0},{"$f":"OpCo1!BS223","v":0},{"$f":"OpCo1!BT223","v":0}]
[null,null,null,"I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M507","v":0},{"$f":"OpCo1!N507","v":0},{"$f":"OpCo1!O507","v":0},{"$f":"OpCo1!P507","v":0},{"$f":"OpCo1!Q507","v":0},{"$f":"OpCo1!R507","v":0},{"$f":"OpCo1!S507","v":0},{"$f":"OpCo1!T507","v":0},{"$f":"OpCo1!U507","v":0},{"$f":"OpCo1!V507","v":0},{"$f":"OpCo1!W507","v":0},{"$f":"OpCo1!X507","v":0},{"$f":"OpCo1!Y507","v":0},{"$f":"OpCo1!Z507","v":0},{"$f":"OpCo1!AA507","v":0},{"$f":"OpCo1!AB507","v":0},{"$f":"OpCo1!AC507","v":0},{"$f":"OpCo1!AD507","v":0},{"$f":"OpCo1!AE507","v":0},{"$f":"OpCo1!AF507","v":0},{"$f":"OpCo1!AG507","v":0},{"$f":"OpCo1!AH507","v":0},{"$f":"OpCo1!AI507","v":0},{"$f":"OpCo1!AJ507","v":0},{"$f":"OpCo1!AK507","v":0},{"$f":"OpCo1!AL507","v":0},{"$f":"OpCo1!AM507","v":0},{"$f":"OpCo1!AN507","v":0},{"$f":"OpCo1!AO507","v":0},{"$f":"OpCo1!AP507","v":0},{"$f":"OpCo1!AQ507","v":0},{"$f":"OpCo1!AR507","v":0},{"$f":"OpCo1!AS507","v":0},{"$f":"OpCo1!AT507","v":0},{"$f":"OpCo1!AU507","v":0},{"$f":"OpCo1!AV507","v":0},{"$f":"OpCo1!AW507","v":0},{"$f":"OpCo1!AX507","v":0},{"$f":"OpCo1!AY507","v":0},{"$f":"OpCo1!AZ507","v":0},{"$f":"OpCo1!BA507","v":0},{"$f":"OpCo1!BB507","v":0},{"$f":"OpCo1!BC507","v":0},{"$f":"OpCo1!BD507","v":0},{"$f":"OpCo1!BE507","v":0},{"$f":"OpCo1!BF507","v":0},{"$f":"OpCo1!BG507","v":0},{"$f":"OpCo1!BH507","v":0},{"$f":"OpCo1!BI507","v":0},{"$f":"OpCo1!BJ507","v":0},{"$f":"OpCo1!BK507","v":0},{"$f":"OpCo1!BL507","v":0},{"$f":"OpCo1!BM507","v":0},{"$f":"OpCo1!BN507","v":0},{"$f":"OpCo1!BO507","v":0},{"$f":"OpCo1!BP507","v":0},{"$f":"OpCo1!BQ507","v":0},{"$f":"OpCo1!BR507","v":0},{"$f":"OpCo1!BS507","v":0},{"$f":"OpCo1!BT507","v":0}]
[null,null,null,"Irrecoverable I/C VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2916","v":0},{"$f":"OpCo1!N2916","v":0},{"$f":"OpCo1!O2916","v":0},{"$f":"OpCo1!P2916","v":0},{"$f":"OpCo1!Q2916","v":0},{"$f":"OpCo1!R2916","v":0},{"$f":"OpCo1!S2916","v":0},{"$f":"OpCo1!T2916","v":0},{"$f":"OpCo1!U2916","v":0},{"$f":"OpCo1!V2916","v":0},{"$f":"OpCo1!W2916","v":0},{"$f":"OpCo1!X2916","v":0},{"$f":"OpCo1!Y2916","v":0},{"$f":"OpCo1!Z2916","v":0},{"$f":"OpCo1!AA2916","v":0},{"$f":"OpCo1!AB2916","v":0},{"$f":"OpCo1!AC2916","v":0},{"$f":"OpCo1!AD2916","v":0},{"$f":"OpCo1!AE2916","v":0},{"$f":"OpCo1!AF2916","v":0},{"$f":"OpCo1!AG2916","v":0},{"$f":"OpCo1!AH2916","v":0},{"$f":"OpCo1!AI2916","v":0},{"$f":"OpCo1!AJ2916","v":0},{"$f":"OpCo1!AK2916","v":0},{"$f":"OpCo1!AL2916","v":0},{"$f":"OpCo1!AM2916","v":0},{"$f":"OpCo1!AN2916","v":0},{"$f":"OpCo1!AO2916","v":0},{"$f":"OpCo1!AP2916","v":0},{"$f":"OpCo1!AQ2916","v":0},{"$f":"OpCo1!AR2916","v":0},{"$f":"OpCo1!AS2916","v":0},{"$f":"OpCo1!AT2916","v":0},{"$f":"OpCo1!AU2916","v":0},{"$f":"OpCo1!AV2916","v":0},{"$f":"OpCo1!AW2916","v":0},{"$f":"OpCo1!AX2916","v":0},{"$f":"OpCo1!AY2916","v":0},{"$f":"OpCo1!AZ2916","v":0},{"$f":"OpCo1!BA2916","v":0},{"$f":"OpCo1!BB2916","v":0},{"$f":"OpCo1!BC2916","v":0},{"$f":"OpCo1!BD2916","v":0},{"$f":"OpCo1!BE2916","v":0},{"$f":"OpCo1!BF2916","v":0},{"$f":"OpCo1!BG2916","v":0},{"$f":"OpCo1!BH2916","v":0},{"$f":"OpCo1!BI2916","v":0},{"$f":"OpCo1!BJ2916","v":0},{"$f":"OpCo1!BK2916","v":0},{"$f":"OpCo1!BL2916","v":0},{"$f":"OpCo1!BM2916","v":0},{"$f":"OpCo1!BN2916","v":0},{"$f":"OpCo1!BO2916","v":0},{"$f":"OpCo1!BP2916","v":0},{"$f":"OpCo1!BQ2916","v":0},{"$f":"OpCo1!BR2916","v":0},{"$f":"OpCo1!BS2916","v":0},{"$f":"OpCo1!BT2916","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1190","v":0},{"$f":"OpCo1!N1190","v":0},{"$f":"OpCo1!O1190","v":0},{"$f":"OpCo1!P1190","v":0},{"$f":"OpCo1!Q1190","v":0},{"$f":"OpCo1!R1190","v":0},{"$f":"OpCo1!S1190","v":0},{"$f":"OpCo1!T1190","v":0},{"$f":"OpCo1!U1190","v":0},{"$f":"OpCo1!V1190","v":0},{"$f":"OpCo1!W1190","v":0},{"$f":"OpCo1!X1190","v":0},{"$f":"OpCo1!Y1190","v":0},{"$f":"OpCo1!Z1190","v":0},{"$f":"OpCo1!AA1190","v":0},{"$f":"OpCo1!AB1190","v":0},{"$f":"OpCo1!AC1190","v":0},{"$f":"OpCo1!AD1190","v":0},{"$f":"OpCo1!AE1190","v":0},{"$f":"OpCo1!AF1190","v":0},{"$f":"OpCo1!AG1190","v":0},{"$f":"OpCo1!AH1190","v":0},{"$f":"OpCo1!AI1190","v":0},{"$f":"OpCo1!AJ1190","v":0},{"$f":"OpCo1!AK1190","v":0},{"$f":"OpCo1!AL1190","v":0},{"$f":"OpCo1!AM1190","v":0},{"$f":"OpCo1!AN1190","v":0},{"$f":"OpCo1!AO1190","v":0},{"$f":"OpCo1!AP1190","v":0},{"$f":"OpCo1!AQ1190","v":0},{"$f":"OpCo1!AR1190","v":0},{"$f":"OpCo1!AS1190","v":0},{"$f":"OpCo1!AT1190","v":0},{"$f":"OpCo1!AU1190","v":0},{"$f":"OpCo1!AV1190","v":0},{"$f":"OpCo1!AW1190","v":0},{"$f":"OpCo1!AX1190","v":0},{"$f":"OpCo1!AY1190","v":0},{"$f":"OpCo1!AZ1190","v":0},{"$f":"OpCo1!BA1190","v":0},{"$f":"OpCo1!BB1190","v":0},{"$f":"OpCo1!BC1190","v":0},{"$f":"OpCo1!BD1190","v":0},{"$f":"OpCo1!BE1190","v":0},{"$f":"OpCo1!BF1190","v":0},{"$f":"OpCo1!BG1190","v":0},{"$f":"OpCo1!BH1190","v":0},{"$f":"OpCo1!BI1190","v":0},{"$f":"OpCo1!BJ1190","v":0},{"$f":"OpCo1!BK1190","v":0},{"$f":"OpCo1!BL1190","v":0},{"$f":"OpCo1!BM1190","v":0},{"$f":"OpCo1!BN1190","v":0},{"$f":"OpCo1!BO1190","v":0},{"$f":"OpCo1!BP1190","v":0},{"$f":"OpCo1!BQ1190","v":0},{"$f":"OpCo1!BR1190","v":0},{"$f":"OpCo1!BS1190","v":0},{"$f":"OpCo1!BT1190","v":0}]
[null,null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2485","v":0},{"$f":"OpCo1!N2485","v":0},{"$f":"OpCo1!O2485","v":0},{"$f":"OpCo1!P2485","v":0},{"$f":"OpCo1!Q2485","v":0},{"$f":"OpCo1!R2485","v":0},{"$f":"OpCo1!S2485","v":0},{"$f":"OpCo1!T2485","v":0},{"$f":"OpCo1!U2485","v":0},{"$f":"OpCo1!V2485","v":0},{"$f":"OpCo1!W2485","v":0},{"$f":"OpCo1!X2485","v":0},{"$f":"OpCo1!Y2485","v":0},{"$f":"OpCo1!Z2485","v":0},{"$f":"OpCo1!AA2485","v":0},{"$f":"OpCo1!AB2485","v":0},{"$f":"OpCo1!AC2485","v":0},{"$f":"OpCo1!AD2485","v":0},{"$f":"OpCo1!AE2485","v":0},{"$f":"OpCo1!AF2485","v":0},{"$f":"OpCo1!AG2485","v":0},{"$f":"OpCo1!AH2485","v":0},{"$f":"OpCo1!AI2485","v":0},{"$f":"OpCo1!AJ2485","v":0},{"$f":"OpCo1!AK2485","v":0},{"$f":"OpCo1!AL2485","v":0},{"$f":"OpCo1!AM2485","v":0},{"$f":"OpCo1!AN2485","v":0},{"$f":"OpCo1!AO2485","v":0},{"$f":"OpCo1!AP2485","v":0},{"$f":"OpCo1!AQ2485","v":0},{"$f":"OpCo1!AR2485","v":0},{"$f":"OpCo1!AS2485","v":0},{"$f":"OpCo1!AT2485","v":0},{"$f":"OpCo1!AU2485","v":0},{"$f":"OpCo1!AV2485","v":0},{"$f":"OpCo1!AW2485","v":0},{"$f":"OpCo1!AX2485","v":0},{"$f":"OpCo1!AY2485","v":0},{"$f":"OpCo1!AZ2485","v":0},{"$f":"OpCo1!BA2485","v":0},{"$f":"OpCo1!BB2485","v":0},{"$f":"OpCo1!BC2485","v":0},{"$f":"OpCo1!BD2485","v":0},{"$f":"OpCo1!BE2485","v":0},{"$f":"OpCo1!BF2485","v":0},{"$f":"OpCo1!BG2485","v":0},{"$f":"OpCo1!BH2485","v":0},{"$f":"OpCo1!BI2485","v":0},{"$f":"OpCo1!BJ2485","v":0},{"$f":"OpCo1!BK2485","v":0},{"$f":"OpCo1!BL2485","v":0},{"$f":"OpCo1!BM2485","v":0},{"$f":"OpCo1!BN2485","v":0},{"$f":"OpCo1!BO2485","v":0},{"$f":"OpCo1!BP2485","v":0},{"$f":"OpCo1!BQ2485","v":0},{"$f":"OpCo1!BR2485","v":0},{"$f":"OpCo1!BS2485","v":0},{"$f":"OpCo1!BT2485","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3256","v":0},{"$f":"OpCo1!N3256","v":0},{"$f":"OpCo1!O3256","v":0},{"$f":"OpCo1!P3256","v":0},{"$f":"OpCo1!Q3256","v":0},{"$f":"OpCo1!R3256","v":0},{"$f":"OpCo1!S3256","v":0},{"$f":"OpCo1!T3256","v":0},{"$f":"OpCo1!U3256","v":0},{"$f":"OpCo1!V3256","v":0},{"$f":"OpCo1!W3256","v":0},{"$f":"OpCo1!X3256","v":0},{"$f":"OpCo1!Y3256","v":0},{"$f":"OpCo1!Z3256","v":0},{"$f":"OpCo1!AA3256","v":0},{"$f":"OpCo1!AB3256","v":0},{"$f":"OpCo1!AC3256","v":0},{"$f":"OpCo1!AD3256","v":0},{"$f":"OpCo1!AE3256","v":0},{"$f":"OpCo1!AF3256","v":0},{"$f":"OpCo1!AG3256","v":0},{"$f":"OpCo1!AH3256","v":0},{"$f":"OpCo1!AI3256","v":0},{"$f":"OpCo1!AJ3256","v":0},{"$f":"OpCo1!AK3256","v":0},{"$f":"OpCo1!AL3256","v":0},{"$f":"OpCo1!AM3256","v":0},{"$f":"OpCo1!AN3256","v":0},{"$f":"OpCo1!AO3256","v":0},{"$f":"OpCo1!AP3256","v":0},{"$f":"OpCo1!AQ3256","v":0},{"$f":"OpCo1!AR3256","v":0},{"$f":"OpCo1!AS3256","v":0},{"$f":"OpCo1!AT3256","v":0},{"$f":"OpCo1!AU3256","v":0},{"$f":"OpCo1!AV3256","v":0},{"$f":"OpCo1!AW3256","v":0},{"$f":"OpCo1!AX3256","v":0},{"$f":"OpCo1!AY3256","v":0},{"$f":"OpCo1!AZ3256","v":0},{"$f":"OpCo1!BA3256","v":0},{"$f":"OpCo1!BB3256","v":0},{"$f":"OpCo1!BC3256","v":0},{"$f":"OpCo1!BD3256","v":0},{"$f":"OpCo1!BE3256","v":0},{"$f":"OpCo1!BF3256","v":0},{"$f":"OpCo1!BG3256","v":0},{"$f":"OpCo1!BH3256","v":0},{"$f":"OpCo1!BI3256","v":0},{"$f":"OpCo1!BJ3256","v":0},{"$f":"OpCo1!BK3256","v":0},{"$f":"OpCo1!BL3256","v":0},{"$f":"OpCo1!BM3256","v":0},{"$f":"OpCo1!BN3256","v":0},{"$f":"OpCo1!BO3256","v":0},{"$f":"OpCo1!BP3256","v":0},{"$f":"OpCo1!BQ3256","v":0},{"$f":"OpCo1!BR3256","v":0},{"$f":"OpCo1!BS3256","v":0},{"$f":"OpCo1!BT3256","v":0}]
[null,null,null,"VAT payable to customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2838","v":0},{"$f":"OpCo1!N2838","v":0},{"$f":"OpCo1!O2838","v":0},{"$f":"OpCo1!P2838","v":0},{"$f":"OpCo1!Q2838","v":0},{"$f":"OpCo1!R2838","v":0},{"$f":"OpCo1!S2838","v":0},{"$f":"OpCo1!T2838","v":0},{"$f":"OpCo1!U2838","v":0},{"$f":"OpCo1!V2838","v":0},{"$f":"OpCo1!W2838","v":0},{"$f":"OpCo1!X2838","v":0},{"$f":"OpCo1!Y2838","v":0},{"$f":"OpCo1!Z2838","v":0},{"$f":"OpCo1!AA2838","v":0},{"$f":"OpCo1!AB2838","v":0},{"$f":"OpCo1!AC2838","v":0},{"$f":"OpCo1!AD2838","v":0},{"$f":"OpCo1!AE2838","v":0},{"$f":"OpCo1!AF2838","v":0},{"$f":"OpCo1!AG2838","v":0},{"$f":"OpCo1!AH2838","v":0},{"$f":"OpCo1!AI2838","v":0},{"$f":"OpCo1!AJ2838","v":0},{"$f":"OpCo1!AK2838","v":0},{"$f":"OpCo1!AL2838","v":0},{"$f":"OpCo1!AM2838","v":0},{"$f":"OpCo1!AN2838","v":0},{"$f":"OpCo1!AO2838","v":0},{"$f":"OpCo1!AP2838","v":0},{"$f":"OpCo1!AQ2838","v":0},{"$f":"OpCo1!AR2838","v":0},{"$f":"OpCo1!AS2838","v":0},{"$f":"OpCo1!AT2838","v":0},{"$f":"OpCo1!AU2838","v":0},{"$f":"OpCo1!AV2838","v":0},{"$f":"OpCo1!AW2838","v":0},{"$f":"OpCo1!AX2838","v":0},{"$f":"OpCo1!AY2838","v":0},{"$f":"OpCo1!AZ2838","v":0},{"$f":"OpCo1!BA2838","v":0},{"$f":"OpCo1!BB2838","v":0},{"$f":"OpCo1!BC2838","v":0},{"$f":"OpCo1!BD2838","v":0},{"$f":"OpCo1!BE2838","v":0},{"$f":"OpCo1!BF2838","v":0},{"$f":"OpCo1!BG2838","v":0},{"$f":"OpCo1!BH2838","v":0},{"$f":"OpCo1!BI2838","v":0},{"$f":"OpCo1!BJ2838","v":0},{"$f":"OpCo1!BK2838","v":0},{"$f":"OpCo1!BL2838","v":0},{"$f":"OpCo1!BM2838","v":0},{"$f":"OpCo1!BN2838","v":0},{"$f":"OpCo1!BO2838","v":0},{"$f":"OpCo1!BP2838","v":0},{"$f":"OpCo1!BQ2838","v":0},{"$f":"OpCo1!BR2838","v":0},{"$f":"OpCo1!BS2838","v":0},{"$f":"OpCo1!BT2838","v":0}]
[null,null,null,"VAT payable to HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(OpCo1!M2810<0,OpCo1!M2810,0)","v":0},{"$f":"IF(OpCo1!N2810<0,OpCo1!N2810,0)","v":0},{"$f":"IF(OpCo1!O2810<0,OpCo1!O2810,0)","v":0},{"$f":"IF(OpCo1!P2810<0,OpCo1!P2810,0)","v":0},{"$f":"IF(OpCo1!Q2810<0,OpCo1!Q2810,0)","v":0},{"$f":"IF(OpCo1!R2810<0,OpCo1!R2810,0)","v":0},{"$f":"IF(OpCo1!S2810<0,OpCo1!S2810,0)","v":0},{"$f":"IF(OpCo1!T2810<0,OpCo1!T2810,0)","v":0},{"$f":"IF(OpCo1!U2810<0,OpCo1!U2810,0)","v":0},{"$f":"IF(OpCo1!V2810<0,OpCo1!V2810,0)","v":0},{"$f":"IF(OpCo1!W2810<0,OpCo1!W2810,0)","v":0},{"$f":"IF(OpCo1!X2810<0,OpCo1!X2810,0)","v":0},{"$f":"IF(OpCo1!Y2810<0,OpCo1!Y2810,0)","v":0},{"$f":"IF(OpCo1!Z2810<0,OpCo1!Z2810,0)","v":0},{"$f":"IF(OpCo1!AA2810<0,OpCo1!AA2810,0)","v":0},{"$f":"IF(OpCo1!AB2810<0,OpCo1!AB2810,0)","v":0},{"$f":"IF(OpCo1!AC2810<0,OpCo1!AC2810,0)","v":0},{"$f":"IF(OpCo1!AD2810<0,OpCo1!AD2810,0)","v":0},{"$f":"IF(OpCo1!AE2810<0,OpCo1!AE2810,0)","v":0},{"$f":"IF(OpCo1!AF2810<0,OpCo1!AF2810,0)","v":0},{"$f":"IF(OpCo1!AG2810<0,OpCo1!AG2810,0)","v":0},{"$f":"IF(OpCo1!AH2810<0,OpCo1!AH2810,0)","v":0},{"$f":"IF(OpCo1!AI2810<0,OpCo1!AI2810,0)","v":0},{"$f":"IF(OpCo1!AJ2810<0,OpCo1!AJ2810,0)","v":0},{"$f":"IF(OpCo1!AK2810<0,OpCo1!AK2810,0)","v":0},{"$f":"IF(OpCo1!AL2810<0,OpCo1!AL2810,0)","v":0},{"$f":"IF(OpCo1!AM2810<0,OpCo1!AM2810,0)","v":0},{"$f":"IF(OpCo1!AN2810<0,OpCo1!AN2810,0)","v":0},{"$f":"IF(OpCo1!AO2810<0,OpCo1!AO2810,0)","v":0},{"$f":"IF(OpCo1!AP2810<0,OpCo1!AP2810,0)","v":0},{"$f":"IF(OpCo1!AQ2810<0,OpCo1!AQ2810,0)","v":0},{"$f":"IF(OpCo1!AR2810<0,OpCo1!AR2810,0)","v":0},{"$f":"IF(OpCo1!AS2810<0,OpCo1!AS2810,0)","v":0},{"$f":"IF(OpCo1!AT2810<0,OpCo1!AT2810,0)","v":0},{"$f":"IF(OpCo1!AU2810<0,OpCo1!AU2810,0)","v":0},{"$f":"IF(OpCo1!AV2810<0,OpCo1!AV2810,0)","v":0},{"$f":"IF(OpCo1!AW2810<0,OpCo1!AW2810,0)","v":0},{"$f":"IF(OpCo1!AX2810<0,OpCo1!AX2810,0)","v":0},{"$f":"IF(OpCo1!AY2810<0,OpCo1!AY2810,0)","v":0},{"$f":"IF(OpCo1!AZ2810<0,OpCo1!AZ2810,0)","v":0},{"$f":"IF(OpCo1!BA2810<0,OpCo1!BA2810,0)","v":0},{"$f":"IF(OpCo1!BB2810<0,OpCo1!BB2810,0)","v":0},{"$f":"IF(OpCo1!BC2810<0,OpCo1!BC2810,0)","v":0},{"$f":"IF(OpCo1!BD2810<0,OpCo1!BD2810,0)","v":0},{"$f":"IF(OpCo1!BE2810<0,OpCo1!BE2810,0)","v":0},{"$f":"IF(OpCo1!BF2810<0,OpCo1!BF2810,0)","v":0},{"$f":"IF(OpCo1!BG2810<0,OpCo1!BG2810,0)","v":0},{"$f":"IF(OpCo1!BH2810<0,OpCo1!BH2810,0)","v":0},{"$f":"IF(OpCo1!BI2810<0,OpCo1!BI2810,0)","v":0},{"$f":"IF(OpCo1!BJ2810<0,OpCo1!BJ2810,0)","v":0},{"$f":"IF(OpCo1!BK2810<0,OpCo1!BK2810,0)","v":0},{"$f":"IF(OpCo1!BL2810<0,OpCo1!BL2810,0)","v":0},{"$f":"IF(OpCo1!BM2810<0,OpCo1!BM2810,0)","v":0},{"$f":"IF(OpCo1!BN2810<0,OpCo1!BN2810,0)","v":0},{"$f":"IF(OpCo1!BO2810<0,OpCo1!BO2810,0)","v":0},{"$f":"IF(OpCo1!BP2810<0,OpCo1!BP2810,0)","v":0},{"$f":"IF(OpCo1!BQ2810<0,OpCo1!BQ2810,0)","v":0},{"$f":"IF(OpCo1!BR2810<0,OpCo1!BR2810,0)","v":0},{"$f":"IF(OpCo1!BS2810<0,OpCo1!BS2810,0)","v":0},{"$f":"IF(OpCo1!BT2810<0,OpCo1!BT2810,0)","v":0}]
[null,null,null,"Loan interest payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2184+OpCo1!M3542","v":0},{"$f":"OpCo1!N2184+OpCo1!N3542","v":0},{"$f":"OpCo1!O2184+OpCo1!O3542","v":0},{"$f":"OpCo1!P2184+OpCo1!P3542","v":0},{"$f":"OpCo1!Q2184+OpCo1!Q3542","v":0},{"$f":"OpCo1!R2184+OpCo1!R3542","v":0},{"$f":"OpCo1!S2184+OpCo1!S3542","v":0},{"$f":"OpCo1!T2184+OpCo1!T3542","v":0},{"$f":"OpCo1!U2184+OpCo1!U3542","v":0},{"$f":"OpCo1!V2184+OpCo1!V3542","v":0},{"$f":"OpCo1!W2184+OpCo1!W3542","v":0},{"$f":"OpCo1!X2184+OpCo1!X3542","v":0},{"$f":"OpCo1!Y2184+OpCo1!Y3542","v":0},{"$f":"OpCo1!Z2184+OpCo1!Z3542","v":0},{"$f":"OpCo1!AA2184+OpCo1!AA3542","v":0},{"$f":"OpCo1!AB2184+OpCo1!AB3542","v":0},{"$f":"OpCo1!AC2184+OpCo1!AC3542","v":0},{"$f":"OpCo1!AD2184+OpCo1!AD3542","v":0},{"$f":"OpCo1!AE2184+OpCo1!AE3542","v":0},{"$f":"OpCo1!AF2184+OpCo1!AF3542","v":0},{"$f":"OpCo1!AG2184+OpCo1!AG3542","v":0},{"$f":"OpCo1!AH2184+OpCo1!AH3542","v":0},{"$f":"OpCo1!AI2184+OpCo1!AI3542","v":0},{"$f":"OpCo1!AJ2184+OpCo1!AJ3542","v":0},{"$f":"OpCo1!AK2184+OpCo1!AK3542","v":0},{"$f":"OpCo1!AL2184+OpCo1!AL3542","v":0},{"$f":"OpCo1!AM2184+OpCo1!AM3542","v":0},{"$f":"OpCo1!AN2184+OpCo1!AN3542","v":0},{"$f":"OpCo1!AO2184+OpCo1!AO3542","v":0},{"$f":"OpCo1!AP2184+OpCo1!AP3542","v":0},{"$f":"OpCo1!AQ2184+OpCo1!AQ3542","v":0},{"$f":"OpCo1!AR2184+OpCo1!AR3542","v":0},{"$f":"OpCo1!AS2184+OpCo1!AS3542","v":0},{"$f":"OpCo1!AT2184+OpCo1!AT3542","v":0},{"$f":"OpCo1!AU2184+OpCo1!AU3542","v":0},{"$f":"OpCo1!AV2184+OpCo1!AV3542","v":0},{"$f":"OpCo1!AW2184+OpCo1!AW3542","v":0},{"$f":"OpCo1!AX2184+OpCo1!AX3542","v":0},{"$f":"OpCo1!AY2184+OpCo1!AY3542","v":0},{"$f":"OpCo1!AZ2184+OpCo1!AZ3542","v":0},{"$f":"OpCo1!BA2184+OpCo1!BA3542","v":0},{"$f":"OpCo1!BB2184+OpCo1!BB3542","v":0},{"$f":"OpCo1!BC2184+OpCo1!BC3542","v":0},{"$f":"OpCo1!BD2184+OpCo1!BD3542","v":0},{"$f":"OpCo1!BE2184+OpCo1!BE3542","v":0},{"$f":"OpCo1!BF2184+OpCo1!BF3542","v":0},{"$f":"OpCo1!BG2184+OpCo1!BG3542","v":0},{"$f":"OpCo1!BH2184+OpCo1!BH3542","v":0},{"$f":"OpCo1!BI2184+OpCo1!BI3542","v":0},{"$f":"OpCo1!BJ2184+OpCo1!BJ3542","v":0},{"$f":"OpCo1!BK2184+OpCo1!BK3542","v":0},{"$f":"OpCo1!BL2184+OpCo1!BL3542","v":0},{"$f":"OpCo1!BM2184+OpCo1!BM3542","v":0},{"$f":"OpCo1!BN2184+OpCo1!BN3542","v":0},{"$f":"OpCo1!BO2184+OpCo1!BO3542","v":0},{"$f":"OpCo1!BP2184+OpCo1!BP3542","v":0},{"$f":"OpCo1!BQ2184+OpCo1!BQ3542","v":0},{"$f":"OpCo1!BR2184+OpCo1!BR3542","v":0},{"$f":"OpCo1!BS2184+OpCo1!BS3542","v":0},{"$f":"OpCo1!BT2184+OpCo1!BT3542","v":0}]
[null,null,null,"Loan fees payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2170","v":0},{"$f":"OpCo1!N2170","v":0},{"$f":"OpCo1!O2170","v":0},{"$f":"OpCo1!P2170","v":0},{"$f":"OpCo1!Q2170","v":0},{"$f":"OpCo1!R2170","v":0},{"$f":"OpCo1!S2170","v":0},{"$f":"OpCo1!T2170","v":0},{"$f":"OpCo1!U2170","v":0},{"$f":"OpCo1!V2170","v":0},{"$f":"OpCo1!W2170","v":0},{"$f":"OpCo1!X2170","v":0},{"$f":"OpCo1!Y2170","v":0},{"$f":"OpCo1!Z2170","v":0},{"$f":"OpCo1!AA2170","v":0},{"$f":"OpCo1!AB2170","v":0},{"$f":"OpCo1!AC2170","v":0},{"$f":"OpCo1!AD2170","v":0},{"$f":"OpCo1!AE2170","v":0},{"$f":"OpCo1!AF2170","v":0},{"$f":"OpCo1!AG2170","v":0},{"$f":"OpCo1!AH2170","v":0},{"$f":"OpCo1!AI2170","v":0},{"$f":"OpCo1!AJ2170","v":0},{"$f":"OpCo1!AK2170","v":0},{"$f":"OpCo1!AL2170","v":0},{"$f":"OpCo1!AM2170","v":0},{"$f":"OpCo1!AN2170","v":0},{"$f":"OpCo1!AO2170","v":0},{"$f":"OpCo1!AP2170","v":0},{"$f":"OpCo1!AQ2170","v":0},{"$f":"OpCo1!AR2170","v":0},{"$f":"OpCo1!AS2170","v":0},{"$f":"OpCo1!AT2170","v":0},{"$f":"OpCo1!AU2170","v":0},{"$f":"OpCo1!AV2170","v":0},{"$f":"OpCo1!AW2170","v":0},{"$f":"OpCo1!AX2170","v":0},{"$f":"OpCo1!AY2170","v":0},{"$f":"OpCo1!AZ2170","v":0},{"$f":"OpCo1!BA2170","v":0},{"$f":"OpCo1!BB2170","v":0},{"$f":"OpCo1!BC2170","v":0},{"$f":"OpCo1!BD2170","v":0},{"$f":"OpCo1!BE2170","v":0},{"$f":"OpCo1!BF2170","v":0},{"$f":"OpCo1!BG2170","v":0},{"$f":"OpCo1!BH2170","v":0},{"$f":"OpCo1!BI2170","v":0},{"$f":"OpCo1!BJ2170","v":0},{"$f":"OpCo1!BK2170","v":0},{"$f":"OpCo1!BL2170","v":0},{"$f":"OpCo1!BM2170","v":0},{"$f":"OpCo1!BN2170","v":0},{"$f":"OpCo1!BO2170","v":0},{"$f":"OpCo1!BP2170","v":0},{"$f":"OpCo1!BQ2170","v":0},{"$f":"OpCo1!BR2170","v":0},{"$f":"OpCo1!BS2170","v":0},{"$f":"OpCo1!BT2170","v":0}]
[null,null,null,"Lease charge payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1178","v":0},{"$f":"OpCo1!N1178","v":0},{"$f":"OpCo1!O1178","v":0},{"$f":"OpCo1!P1178","v":0},{"$f":"OpCo1!Q1178","v":0},{"$f":"OpCo1!R1178","v":0},{"$f":"OpCo1!S1178","v":0},{"$f":"OpCo1!T1178","v":0},{"$f":"OpCo1!U1178","v":0},{"$f":"OpCo1!V1178","v":0},{"$f":"OpCo1!W1178","v":0},{"$f":"OpCo1!X1178","v":0},{"$f":"OpCo1!Y1178","v":0},{"$f":"OpCo1!Z1178","v":0},{"$f":"OpCo1!AA1178","v":0},{"$f":"OpCo1!AB1178","v":0},{"$f":"OpCo1!AC1178","v":0},{"$f":"OpCo1!AD1178","v":0},{"$f":"OpCo1!AE1178","v":0},{"$f":"OpCo1!AF1178","v":0},{"$f":"OpCo1!AG1178","v":0},{"$f":"OpCo1!AH1178","v":0},{"$f":"OpCo1!AI1178","v":0},{"$f":"OpCo1!AJ1178","v":0},{"$f":"OpCo1!AK1178","v":0},{"$f":"OpCo1!AL1178","v":0},{"$f":"OpCo1!AM1178","v":0},{"$f":"OpCo1!AN1178","v":0},{"$f":"OpCo1!AO1178","v":0},{"$f":"OpCo1!AP1178","v":0},{"$f":"OpCo1!AQ1178","v":0},{"$f":"OpCo1!AR1178","v":0},{"$f":"OpCo1!AS1178","v":0},{"$f":"OpCo1!AT1178","v":0},{"$f":"OpCo1!AU1178","v":0},{"$f":"OpCo1!AV1178","v":0},{"$f":"OpCo1!AW1178","v":0},{"$f":"OpCo1!AX1178","v":0},{"$f":"OpCo1!AY1178","v":0},{"$f":"OpCo1!AZ1178","v":0},{"$f":"OpCo1!BA1178","v":0},{"$f":"OpCo1!BB1178","v":0},{"$f":"OpCo1!BC1178","v":0},{"$f":"OpCo1!BD1178","v":0},{"$f":"OpCo1!BE1178","v":0},{"$f":"OpCo1!BF1178","v":0},{"$f":"OpCo1!BG1178","v":0},{"$f":"OpCo1!BH1178","v":0},{"$f":"OpCo1!BI1178","v":0},{"$f":"OpCo1!BJ1178","v":0},{"$f":"OpCo1!BK1178","v":0},{"$f":"OpCo1!BL1178","v":0},{"$f":"OpCo1!BM1178","v":0},{"$f":"OpCo1!BN1178","v":0},{"$f":"OpCo1!BO1178","v":0},{"$f":"OpCo1!BP1178","v":0},{"$f":"OpCo1!BQ1178","v":0},{"$f":"OpCo1!BR1178","v":0},{"$f":"OpCo1!BS1178","v":0},{"$f":"OpCo1!BT1178","v":0}]
[]
[null,null,null,"Overdraft",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3537","v":0},{"$f":"-OpCo1!N3537","v":0},{"$f":"-OpCo1!O3537","v":0},{"$f":"-OpCo1!P3537","v":0},{"$f":"-OpCo1!Q3537","v":0},{"$f":"-OpCo1!R3537","v":0},{"$f":"-OpCo1!S3537","v":0},{"$f":"-OpCo1!T3537","v":0},{"$f":"-OpCo1!U3537","v":0},{"$f":"-OpCo1!V3537","v":0},{"$f":"-OpCo1!W3537","v":0},{"$f":"-OpCo1!X3537","v":0},{"$f":"-OpCo1!Y3537","v":0},{"$f":"-OpCo1!Z3537","v":0},{"$f":"-OpCo1!AA3537","v":0},{"$f":"-OpCo1!AB3537","v":0},{"$f":"-OpCo1!AC3537","v":0},{"$f":"-OpCo1!AD3537","v":0},{"$f":"-OpCo1!AE3537","v":0},{"$f":"-OpCo1!AF3537","v":0},{"$f":"-OpCo1!AG3537","v":0},{"$f":"-OpCo1!AH3537","v":0},{"$f":"-OpCo1!AI3537","v":0},{"$f":"-OpCo1!AJ3537","v":0},{"$f":"-OpCo1!AK3537","v":0},{"$f":"-OpCo1!AL3537","v":0},{"$f":"-OpCo1!AM3537","v":0},{"$f":"-OpCo1!AN3537","v":0},{"$f":"-OpCo1!AO3537","v":0},{"$f":"-OpCo1!AP3537","v":0},{"$f":"-OpCo1!AQ3537","v":0},{"$f":"-OpCo1!AR3537","v":0},{"$f":"-OpCo1!AS3537","v":0},{"$f":"-OpCo1!AT3537","v":0},{"$f":"-OpCo1!AU3537","v":0},{"$f":"-OpCo1!AV3537","v":0},{"$f":"-OpCo1!AW3537","v":0},{"$f":"-OpCo1!AX3537","v":0},{"$f":"-OpCo1!AY3537","v":0},{"$f":"-OpCo1!AZ3537","v":0},{"$f":"-OpCo1!BA3537","v":0},{"$f":"-OpCo1!BB3537","v":0},{"$f":"-OpCo1!BC3537","v":0},{"$f":"-OpCo1!BD3537","v":0},{"$f":"-OpCo1!BE3537","v":0},{"$f":"-OpCo1!BF3537","v":0},{"$f":"-OpCo1!BG3537","v":0},{"$f":"-OpCo1!BH3537","v":0},{"$f":"-OpCo1!BI3537","v":0},{"$f":"-OpCo1!BJ3537","v":0},{"$f":"-OpCo1!BK3537","v":0},{"$f":"-OpCo1!BL3537","v":0},{"$f":"-OpCo1!BM3537","v":0},{"$f":"-OpCo1!BN3537","v":0},{"$f":"-OpCo1!BO3537","v":0},{"$f":"-OpCo1!BP3537","v":0},{"$f":"-OpCo1!BQ3537","v":0},{"$f":"-OpCo1!BR3537","v":0},{"$f":"-OpCo1!BS3537","v":0},{"$f":"-OpCo1!BT3537","v":0}]
[null,null,null,"Short term liabilities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M138+M118","v":0},{"$f":"N138+N118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NON-CURRENT LIABILITIES"]
[]
[null,null,null,"Finance lease obligations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M1172","v":0},{"$f":"OpCo1!N1172","v":0},{"$f":"OpCo1!O1172","v":0},{"$f":"OpCo1!P1172","v":0},{"$f":"OpCo1!Q1172","v":0},{"$f":"OpCo1!R1172","v":0},{"$f":"OpCo1!S1172","v":0},{"$f":"OpCo1!T1172","v":0},{"$f":"OpCo1!U1172","v":0},{"$f":"OpCo1!V1172","v":0},{"$f":"OpCo1!W1172","v":0},{"$f":"OpCo1!X1172","v":0},{"$f":"OpCo1!Y1172","v":0},{"$f":"OpCo1!Z1172","v":0},{"$f":"OpCo1!AA1172","v":0},{"$f":"OpCo1!AB1172","v":0},{"$f":"OpCo1!AC1172","v":0},{"$f":"OpCo1!AD1172","v":0},{"$f":"OpCo1!AE1172","v":0},{"$f":"OpCo1!AF1172","v":0},{"$f":"OpCo1!AG1172","v":0},{"$f":"OpCo1!AH1172","v":0},{"$f":"OpCo1!AI1172","v":0},{"$f":"OpCo1!AJ1172","v":0},{"$f":"OpCo1!AK1172","v":0},{"$f":"OpCo1!AL1172","v":0},{"$f":"OpCo1!AM1172","v":0},{"$f":"OpCo1!AN1172","v":0},{"$f":"OpCo1!AO1172","v":0},{"$f":"OpCo1!AP1172","v":0},{"$f":"OpCo1!AQ1172","v":0},{"$f":"OpCo1!AR1172","v":0},{"$f":"OpCo1!AS1172","v":0},{"$f":"OpCo1!AT1172","v":0},{"$f":"OpCo1!AU1172","v":0},{"$f":"OpCo1!AV1172","v":0},{"$f":"OpCo1!AW1172","v":0},{"$f":"OpCo1!AX1172","v":0},{"$f":"OpCo1!AY1172","v":0},{"$f":"OpCo1!AZ1172","v":0},{"$f":"OpCo1!BA1172","v":0},{"$f":"OpCo1!BB1172","v":0},{"$f":"OpCo1!BC1172","v":0},{"$f":"OpCo1!BD1172","v":0},{"$f":"OpCo1!BE1172","v":0},{"$f":"OpCo1!BF1172","v":0},{"$f":"OpCo1!BG1172","v":0},{"$f":"OpCo1!BH1172","v":0},{"$f":"OpCo1!BI1172","v":0},{"$f":"OpCo1!BJ1172","v":0},{"$f":"OpCo1!BK1172","v":0},{"$f":"OpCo1!BL1172","v":0},{"$f":"OpCo1!BM1172","v":0},{"$f":"OpCo1!BN1172","v":0},{"$f":"OpCo1!BO1172","v":0},{"$f":"OpCo1!BP1172","v":0},{"$f":"OpCo1!BQ1172","v":0},{"$f":"OpCo1!BR1172","v":0},{"$f":"OpCo1!BS1172","v":0},{"$f":"OpCo1!BT1172","v":0}]
[null,null,null,"Loans payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M145:M146)","v":0},{"$f":"SUM(N145:N146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loans payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2160","v":0},{"$f":"OpCo1!N2160","v":0},{"$f":"OpCo1!O2160","v":0},{"$f":"OpCo1!P2160","v":0},{"$f":"OpCo1!Q2160","v":0},{"$f":"OpCo1!R2160","v":0},{"$f":"OpCo1!S2160","v":0},{"$f":"OpCo1!T2160","v":0},{"$f":"OpCo1!U2160","v":0},{"$f":"OpCo1!V2160","v":0},{"$f":"OpCo1!W2160","v":0},{"$f":"OpCo1!X2160","v":0},{"$f":"OpCo1!Y2160","v":0},{"$f":"OpCo1!Z2160","v":0},{"$f":"OpCo1!AA2160","v":0},{"$f":"OpCo1!AB2160","v":0},{"$f":"OpCo1!AC2160","v":0},{"$f":"OpCo1!AD2160","v":0},{"$f":"OpCo1!AE2160","v":0},{"$f":"OpCo1!AF2160","v":0},{"$f":"OpCo1!AG2160","v":0},{"$f":"OpCo1!AH2160","v":0},{"$f":"OpCo1!AI2160","v":0},{"$f":"OpCo1!AJ2160","v":0},{"$f":"OpCo1!AK2160","v":0},{"$f":"OpCo1!AL2160","v":0},{"$f":"OpCo1!AM2160","v":0},{"$f":"OpCo1!AN2160","v":0},{"$f":"OpCo1!AO2160","v":0},{"$f":"OpCo1!AP2160","v":0},{"$f":"OpCo1!AQ2160","v":0},{"$f":"OpCo1!AR2160","v":0},{"$f":"OpCo1!AS2160","v":0},{"$f":"OpCo1!AT2160","v":0},{"$f":"OpCo1!AU2160","v":0},{"$f":"OpCo1!AV2160","v":0},{"$f":"OpCo1!AW2160","v":0},{"$f":"OpCo1!AX2160","v":0},{"$f":"OpCo1!AY2160","v":0},{"$f":"OpCo1!AZ2160","v":0},{"$f":"OpCo1!BA2160","v":0},{"$f":"OpCo1!BB2160","v":0},{"$f":"OpCo1!BC2160","v":0},{"$f":"OpCo1!BD2160","v":0},{"$f":"OpCo1!BE2160","v":0},{"$f":"OpCo1!BF2160","v":0},{"$f":"OpCo1!BG2160","v":0},{"$f":"OpCo1!BH2160","v":0},{"$f":"OpCo1!BI2160","v":0},{"$f":"OpCo1!BJ2160","v":0},{"$f":"OpCo1!BK2160","v":0},{"$f":"OpCo1!BL2160","v":0},{"$f":"OpCo1!BM2160","v":0},{"$f":"OpCo1!BN2160","v":0},{"$f":"OpCo1!BO2160","v":0},{"$f":"OpCo1!BP2160","v":0},{"$f":"OpCo1!BQ2160","v":0},{"$f":"OpCo1!BR2160","v":0},{"$f":"OpCo1!BS2160","v":0},{"$f":"OpCo1!BT2160","v":0}]
[null,null,null,"Fees capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2165","v":0},{"$f":"OpCo1!N2165","v":0},{"$f":"OpCo1!O2165","v":0},{"$f":"OpCo1!P2165","v":0},{"$f":"OpCo1!Q2165","v":0},{"$f":"OpCo1!R2165","v":0},{"$f":"OpCo1!S2165","v":0},{"$f":"OpCo1!T2165","v":0},{"$f":"OpCo1!U2165","v":0},{"$f":"OpCo1!V2165","v":0},{"$f":"OpCo1!W2165","v":0},{"$f":"OpCo1!X2165","v":0},{"$f":"OpCo1!Y2165","v":0},{"$f":"OpCo1!Z2165","v":0},{"$f":"OpCo1!AA2165","v":0},{"$f":"OpCo1!AB2165","v":0},{"$f":"OpCo1!AC2165","v":0},{"$f":"OpCo1!AD2165","v":0},{"$f":"OpCo1!AE2165","v":0},{"$f":"OpCo1!AF2165","v":0},{"$f":"OpCo1!AG2165","v":0},{"$f":"OpCo1!AH2165","v":0},{"$f":"OpCo1!AI2165","v":0},{"$f":"OpCo1!AJ2165","v":0},{"$f":"OpCo1!AK2165","v":0},{"$f":"OpCo1!AL2165","v":0},{"$f":"OpCo1!AM2165","v":0},{"$f":"OpCo1!AN2165","v":0},{"$f":"OpCo1!AO2165","v":0},{"$f":"OpCo1!AP2165","v":0},{"$f":"OpCo1!AQ2165","v":0},{"$f":"OpCo1!AR2165","v":0},{"$f":"OpCo1!AS2165","v":0},{"$f":"OpCo1!AT2165","v":0},{"$f":"OpCo1!AU2165","v":0},{"$f":"OpCo1!AV2165","v":0},{"$f":"OpCo1!AW2165","v":0},{"$f":"OpCo1!AX2165","v":0},{"$f":"OpCo1!AY2165","v":0},{"$f":"OpCo1!AZ2165","v":0},{"$f":"OpCo1!BA2165","v":0},{"$f":"OpCo1!BB2165","v":0},{"$f":"OpCo1!BC2165","v":0},{"$f":"OpCo1!BD2165","v":0},{"$f":"OpCo1!BE2165","v":0},{"$f":"OpCo1!BF2165","v":0},{"$f":"OpCo1!BG2165","v":0},{"$f":"OpCo1!BH2165","v":0},{"$f":"OpCo1!BI2165","v":0},{"$f":"OpCo1!BJ2165","v":0},{"$f":"OpCo1!BK2165","v":0},{"$f":"OpCo1!BL2165","v":0},{"$f":"OpCo1!BM2165","v":0},{"$f":"OpCo1!BN2165","v":0},{"$f":"OpCo1!BO2165","v":0},{"$f":"OpCo1!BP2165","v":0},{"$f":"OpCo1!BQ2165","v":0},{"$f":"OpCo1!BR2165","v":0},{"$f":"OpCo1!BS2165","v":0},{"$f":"OpCo1!BT2165","v":0}]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3437","v":0},{"$f":"OpCo1!N3437","v":0},{"$f":"OpCo1!O3437","v":0},{"$f":"OpCo1!P3437","v":0},{"$f":"OpCo1!Q3437","v":0},{"$f":"OpCo1!R3437","v":0},{"$f":"OpCo1!S3437","v":0},{"$f":"OpCo1!T3437","v":0},{"$f":"OpCo1!U3437","v":0},{"$f":"OpCo1!V3437","v":0},{"$f":"OpCo1!W3437","v":0},{"$f":"OpCo1!X3437","v":0},{"$f":"OpCo1!Y3437","v":0},{"$f":"OpCo1!Z3437","v":0},{"$f":"OpCo1!AA3437","v":0},{"$f":"OpCo1!AB3437","v":0},{"$f":"OpCo1!AC3437","v":0},{"$f":"OpCo1!AD3437","v":0},{"$f":"OpCo1!AE3437","v":0},{"$f":"OpCo1!AF3437","v":0},{"$f":"OpCo1!AG3437","v":0},{"$f":"OpCo1!AH3437","v":0},{"$f":"OpCo1!AI3437","v":0},{"$f":"OpCo1!AJ3437","v":0},{"$f":"OpCo1!AK3437","v":0},{"$f":"OpCo1!AL3437","v":0},{"$f":"OpCo1!AM3437","v":0},{"$f":"OpCo1!AN3437","v":0},{"$f":"OpCo1!AO3437","v":0},{"$f":"OpCo1!AP3437","v":0},{"$f":"OpCo1!AQ3437","v":0},{"$f":"OpCo1!AR3437","v":0},{"$f":"OpCo1!AS3437","v":0},{"$f":"OpCo1!AT3437","v":0},{"$f":"OpCo1!AU3437","v":0},{"$f":"OpCo1!AV3437","v":0},{"$f":"OpCo1!AW3437","v":0},{"$f":"OpCo1!AX3437","v":0},{"$f":"OpCo1!AY3437","v":0},{"$f":"OpCo1!AZ3437","v":0},{"$f":"OpCo1!BA3437","v":0},{"$f":"OpCo1!BB3437","v":0},{"$f":"OpCo1!BC3437","v":0},{"$f":"OpCo1!BD3437","v":0},{"$f":"OpCo1!BE3437","v":0},{"$f":"OpCo1!BF3437","v":0},{"$f":"OpCo1!BG3437","v":0},{"$f":"OpCo1!BH3437","v":0},{"$f":"OpCo1!BI3437","v":0},{"$f":"OpCo1!BJ3437","v":0},{"$f":"OpCo1!BK3437","v":0},{"$f":"OpCo1!BL3437","v":0},{"$f":"OpCo1!BM3437","v":0},{"$f":"OpCo1!BN3437","v":0},{"$f":"OpCo1!BO3437","v":0},{"$f":"OpCo1!BP3437","v":0},{"$f":"OpCo1!BQ3437","v":0},{"$f":"OpCo1!BR3437","v":0},{"$f":"OpCo1!BS3437","v":0},{"$f":"OpCo1!BT3437","v":0}]
[]
[null,null,null,"NET ASSETS",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M98,M114,M139,M143:M144,M147)","v":0},{"$f":"SUM(N98,N114,N139,N143:N144,N147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EQUITY"]
[]
[null,null,null,"Profit and loss account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M83","v":0},{"$f":"N83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3610","v":0},{"$f":"OpCo1!N3610","v":0},{"$f":"OpCo1!O3610","v":0},{"$f":"OpCo1!P3610","v":0},{"$f":"OpCo1!Q3610","v":0},{"$f":"OpCo1!R3610","v":0},{"$f":"OpCo1!S3610","v":0},{"$f":"OpCo1!T3610","v":0},{"$f":"OpCo1!U3610","v":0},{"$f":"OpCo1!V3610","v":0},{"$f":"OpCo1!W3610","v":0},{"$f":"OpCo1!X3610","v":0},{"$f":"OpCo1!Y3610","v":0},{"$f":"OpCo1!Z3610","v":0},{"$f":"OpCo1!AA3610","v":0},{"$f":"OpCo1!AB3610","v":0},{"$f":"OpCo1!AC3610","v":0},{"$f":"OpCo1!AD3610","v":0},{"$f":"OpCo1!AE3610","v":0},{"$f":"OpCo1!AF3610","v":0},{"$f":"OpCo1!AG3610","v":0},{"$f":"OpCo1!AH3610","v":0},{"$f":"OpCo1!AI3610","v":0},{"$f":"OpCo1!AJ3610","v":0},{"$f":"OpCo1!AK3610","v":0},{"$f":"OpCo1!AL3610","v":0},{"$f":"OpCo1!AM3610","v":0},{"$f":"OpCo1!AN3610","v":0},{"$f":"OpCo1!AO3610","v":0},{"$f":"OpCo1!AP3610","v":0},{"$f":"OpCo1!AQ3610","v":0},{"$f":"OpCo1!AR3610","v":0},{"$f":"OpCo1!AS3610","v":0},{"$f":"OpCo1!AT3610","v":0},{"$f":"OpCo1!AU3610","v":0},{"$f":"OpCo1!AV3610","v":0},{"$f":"OpCo1!AW3610","v":0},{"$f":"OpCo1!AX3610","v":0},{"$f":"OpCo1!AY3610","v":0},{"$f":"OpCo1!AZ3610","v":0},{"$f":"OpCo1!BA3610","v":0},{"$f":"OpCo1!BB3610","v":0},{"$f":"OpCo1!BC3610","v":0},{"$f":"OpCo1!BD3610","v":0},{"$f":"OpCo1!BE3610","v":0},{"$f":"OpCo1!BF3610","v":0},{"$f":"OpCo1!BG3610","v":0},{"$f":"OpCo1!BH3610","v":0},{"$f":"OpCo1!BI3610","v":0},{"$f":"OpCo1!BJ3610","v":0},{"$f":"OpCo1!BK3610","v":0},{"$f":"OpCo1!BL3610","v":0},{"$f":"OpCo1!BM3610","v":0},{"$f":"OpCo1!BN3610","v":0},{"$f":"OpCo1!BO3610","v":0},{"$f":"OpCo1!BP3610","v":0},{"$f":"OpCo1!BQ3610","v":0},{"$f":"OpCo1!BR3610","v":0},{"$f":"OpCo1!BS3610","v":0},{"$f":"OpCo1!BT3610","v":0}]
[]
[null,null,null,"EQUITY",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M153:M154)","v":0},{"$f":"SUM(N153:N154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Does balance sheet balance?",null,"Check",null,null,{"$f":"SUM(M158:BT158)","v":0},null,null,null,{"$f":"1*(ABS(M149-M156)>dcTolerance)","v":0},{"$f":"1*(ABS(N149-N156)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash below zero?",null,"Check",null,null,null,{"$f":"SUM(M159:BT159)","v":0},null,null,{"$f":"IF(M216<-dcTolerance,1,0)","v":0},{"$f":"IF(N216<-dcTolerance,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C159)+1","v":3},"STATEMENT OF CASH FLOWS"]
[]
[null,null,null,"Cash income from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M164:M169)","v":0},{"$f":"SUM(N164:N169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M255","v":0},{"$f":"-OpCo1!N255","v":0},{"$f":"-OpCo1!O255","v":0},{"$f":"-OpCo1!P255","v":0},{"$f":"-OpCo1!Q255","v":0},{"$f":"-OpCo1!R255","v":0},{"$f":"-OpCo1!S255","v":0},{"$f":"-OpCo1!T255","v":0},{"$f":"-OpCo1!U255","v":0},{"$f":"-OpCo1!V255","v":0},{"$f":"-OpCo1!W255","v":0},{"$f":"-OpCo1!X255","v":0},{"$f":"-OpCo1!Y255","v":0},{"$f":"-OpCo1!Z255","v":0},{"$f":"-OpCo1!AA255","v":0},{"$f":"-OpCo1!AB255","v":0},{"$f":"-OpCo1!AC255","v":0},{"$f":"-OpCo1!AD255","v":0},{"$f":"-OpCo1!AE255","v":0},{"$f":"-OpCo1!AF255","v":0},{"$f":"-OpCo1!AG255","v":0},{"$f":"-OpCo1!AH255","v":0},{"$f":"-OpCo1!AI255","v":0},{"$f":"-OpCo1!AJ255","v":0},{"$f":"-OpCo1!AK255","v":0},{"$f":"-OpCo1!AL255","v":0},{"$f":"-OpCo1!AM255","v":0},{"$f":"-OpCo1!AN255","v":0},{"$f":"-OpCo1!AO255","v":0},{"$f":"-OpCo1!AP255","v":0},{"$f":"-OpCo1!AQ255","v":0},{"$f":"-OpCo1!AR255","v":0},{"$f":"-OpCo1!AS255","v":0},{"$f":"-OpCo1!AT255","v":0},{"$f":"-OpCo1!AU255","v":0},{"$f":"-OpCo1!AV255","v":0},{"$f":"-OpCo1!AW255","v":0},{"$f":"-OpCo1!AX255","v":0},{"$f":"-OpCo1!AY255","v":0},{"$f":"-OpCo1!AZ255","v":0},{"$f":"-OpCo1!BA255","v":0},{"$f":"-OpCo1!BB255","v":0},{"$f":"-OpCo1!BC255","v":0},{"$f":"-OpCo1!BD255","v":0},{"$f":"-OpCo1!BE255","v":0},{"$f":"-OpCo1!BF255","v":0},{"$f":"-OpCo1!BG255","v":0},{"$f":"-OpCo1!BH255","v":0},{"$f":"-OpCo1!BI255","v":0},{"$f":"-OpCo1!BJ255","v":0},{"$f":"-OpCo1!BK255","v":0},{"$f":"-OpCo1!BL255","v":0},{"$f":"-OpCo1!BM255","v":0},{"$f":"-OpCo1!BN255","v":0},{"$f":"-OpCo1!BO255","v":0},{"$f":"-OpCo1!BP255","v":0},{"$f":"-OpCo1!BQ255","v":0},{"$f":"-OpCo1!BR255","v":0},{"$f":"-OpCo1!BS255","v":0},{"$f":"-OpCo1!BT255","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M271","v":0},{"$f":"-OpCo1!N271","v":0},{"$f":"-OpCo1!O271","v":0},{"$f":"-OpCo1!P271","v":0},{"$f":"-OpCo1!Q271","v":0},{"$f":"-OpCo1!R271","v":0},{"$f":"-OpCo1!S271","v":0},{"$f":"-OpCo1!T271","v":0},{"$f":"-OpCo1!U271","v":0},{"$f":"-OpCo1!V271","v":0},{"$f":"-OpCo1!W271","v":0},{"$f":"-OpCo1!X271","v":0},{"$f":"-OpCo1!Y271","v":0},{"$f":"-OpCo1!Z271","v":0},{"$f":"-OpCo1!AA271","v":0},{"$f":"-OpCo1!AB271","v":0},{"$f":"-OpCo1!AC271","v":0},{"$f":"-OpCo1!AD271","v":0},{"$f":"-OpCo1!AE271","v":0},{"$f":"-OpCo1!AF271","v":0},{"$f":"-OpCo1!AG271","v":0},{"$f":"-OpCo1!AH271","v":0},{"$f":"-OpCo1!AI271","v":0},{"$f":"-OpCo1!AJ271","v":0},{"$f":"-OpCo1!AK271","v":0},{"$f":"-OpCo1!AL271","v":0},{"$f":"-OpCo1!AM271","v":0},{"$f":"-OpCo1!AN271","v":0},{"$f":"-OpCo1!AO271","v":0},{"$f":"-OpCo1!AP271","v":0},{"$f":"-OpCo1!AQ271","v":0},{"$f":"-OpCo1!AR271","v":0},{"$f":"-OpCo1!AS271","v":0},{"$f":"-OpCo1!AT271","v":0},{"$f":"-OpCo1!AU271","v":0},{"$f":"-OpCo1!AV271","v":0},{"$f":"-OpCo1!AW271","v":0},{"$f":"-OpCo1!AX271","v":0},{"$f":"-OpCo1!AY271","v":0},{"$f":"-OpCo1!AZ271","v":0},{"$f":"-OpCo1!BA271","v":0},{"$f":"-OpCo1!BB271","v":0},{"$f":"-OpCo1!BC271","v":0},{"$f":"-OpCo1!BD271","v":0},{"$f":"-OpCo1!BE271","v":0},{"$f":"-OpCo1!BF271","v":0},{"$f":"-OpCo1!BG271","v":0},{"$f":"-OpCo1!BH271","v":0},{"$f":"-OpCo1!BI271","v":0},{"$f":"-OpCo1!BJ271","v":0},{"$f":"-OpCo1!BK271","v":0},{"$f":"-OpCo1!BL271","v":0},{"$f":"-OpCo1!BM271","v":0},{"$f":"-OpCo1!BN271","v":0},{"$f":"-OpCo1!BO271","v":0},{"$f":"-OpCo1!BP271","v":0},{"$f":"-OpCo1!BQ271","v":0},{"$f":"-OpCo1!BR271","v":0},{"$f":"-OpCo1!BS271","v":0},{"$f":"-OpCo1!BT271","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M329","v":0},{"$f":"-OpCo1!N329","v":0},{"$f":"-OpCo1!O329","v":0},{"$f":"-OpCo1!P329","v":0},{"$f":"-OpCo1!Q329","v":0},{"$f":"-OpCo1!R329","v":0},{"$f":"-OpCo1!S329","v":0},{"$f":"-OpCo1!T329","v":0},{"$f":"-OpCo1!U329","v":0},{"$f":"-OpCo1!V329","v":0},{"$f":"-OpCo1!W329","v":0},{"$f":"-OpCo1!X329","v":0},{"$f":"-OpCo1!Y329","v":0},{"$f":"-OpCo1!Z329","v":0},{"$f":"-OpCo1!AA329","v":0},{"$f":"-OpCo1!AB329","v":0},{"$f":"-OpCo1!AC329","v":0},{"$f":"-OpCo1!AD329","v":0},{"$f":"-OpCo1!AE329","v":0},{"$f":"-OpCo1!AF329","v":0},{"$f":"-OpCo1!AG329","v":0},{"$f":"-OpCo1!AH329","v":0},{"$f":"-OpCo1!AI329","v":0},{"$f":"-OpCo1!AJ329","v":0},{"$f":"-OpCo1!AK329","v":0},{"$f":"-OpCo1!AL329","v":0},{"$f":"-OpCo1!AM329","v":0},{"$f":"-OpCo1!AN329","v":0},{"$f":"-OpCo1!AO329","v":0},{"$f":"-OpCo1!AP329","v":0},{"$f":"-OpCo1!AQ329","v":0},{"$f":"-OpCo1!AR329","v":0},{"$f":"-OpCo1!AS329","v":0},{"$f":"-OpCo1!AT329","v":0},{"$f":"-OpCo1!AU329","v":0},{"$f":"-OpCo1!AV329","v":0},{"$f":"-OpCo1!AW329","v":0},{"$f":"-OpCo1!AX329","v":0},{"$f":"-OpCo1!AY329","v":0},{"$f":"-OpCo1!AZ329","v":0},{"$f":"-OpCo1!BA329","v":0},{"$f":"-OpCo1!BB329","v":0},{"$f":"-OpCo1!BC329","v":0},{"$f":"-OpCo1!BD329","v":0},{"$f":"-OpCo1!BE329","v":0},{"$f":"-OpCo1!BF329","v":0},{"$f":"-OpCo1!BG329","v":0},{"$f":"-OpCo1!BH329","v":0},{"$f":"-OpCo1!BI329","v":0},{"$f":"-OpCo1!BJ329","v":0},{"$f":"-OpCo1!BK329","v":0},{"$f":"-OpCo1!BL329","v":0},{"$f":"-OpCo1!BM329","v":0},{"$f":"-OpCo1!BN329","v":0},{"$f":"-OpCo1!BO329","v":0},{"$f":"-OpCo1!BP329","v":0},{"$f":"-OpCo1!BQ329","v":0},{"$f":"-OpCo1!BR329","v":0},{"$f":"-OpCo1!BS329","v":0},{"$f":"-OpCo1!BT329","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"Inter-company sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M490","v":0},{"$f":"-OpCo1!N490","v":0},{"$f":"-OpCo1!O490","v":0},{"$f":"-OpCo1!P490","v":0},{"$f":"-OpCo1!Q490","v":0},{"$f":"-OpCo1!R490","v":0},{"$f":"-OpCo1!S490","v":0},{"$f":"-OpCo1!T490","v":0},{"$f":"-OpCo1!U490","v":0},{"$f":"-OpCo1!V490","v":0},{"$f":"-OpCo1!W490","v":0},{"$f":"-OpCo1!X490","v":0},{"$f":"-OpCo1!Y490","v":0},{"$f":"-OpCo1!Z490","v":0},{"$f":"-OpCo1!AA490","v":0},{"$f":"-OpCo1!AB490","v":0},{"$f":"-OpCo1!AC490","v":0},{"$f":"-OpCo1!AD490","v":0},{"$f":"-OpCo1!AE490","v":0},{"$f":"-OpCo1!AF490","v":0},{"$f":"-OpCo1!AG490","v":0},{"$f":"-OpCo1!AH490","v":0},{"$f":"-OpCo1!AI490","v":0},{"$f":"-OpCo1!AJ490","v":0},{"$f":"-OpCo1!AK490","v":0},{"$f":"-OpCo1!AL490","v":0},{"$f":"-OpCo1!AM490","v":0},{"$f":"-OpCo1!AN490","v":0},{"$f":"-OpCo1!AO490","v":0},{"$f":"-OpCo1!AP490","v":0},{"$f":"-OpCo1!AQ490","v":0},{"$f":"-OpCo1!AR490","v":0},{"$f":"-OpCo1!AS490","v":0},{"$f":"-OpCo1!AT490","v":0},{"$f":"-OpCo1!AU490","v":0},{"$f":"-OpCo1!AV490","v":0},{"$f":"-OpCo1!AW490","v":0},{"$f":"-OpCo1!AX490","v":0},{"$f":"-OpCo1!AY490","v":0},{"$f":"-OpCo1!AZ490","v":0},{"$f":"-OpCo1!BA490","v":0},{"$f":"-OpCo1!BB490","v":0},{"$f":"-OpCo1!BC490","v":0},{"$f":"-OpCo1!BD490","v":0},{"$f":"-OpCo1!BE490","v":0},{"$f":"-OpCo1!BF490","v":0},{"$f":"-OpCo1!BG490","v":0},{"$f":"-OpCo1!BH490","v":0},{"$f":"-OpCo1!BI490","v":0},{"$f":"-OpCo1!BJ490","v":0},{"$f":"-OpCo1!BK490","v":0},{"$f":"-OpCo1!BL490","v":0},{"$f":"-OpCo1!BM490","v":0},{"$f":"-OpCo1!BN490","v":0},{"$f":"-OpCo1!BO490","v":0},{"$f":"-OpCo1!BP490","v":0},{"$f":"-OpCo1!BQ490","v":0},{"$f":"-OpCo1!BR490","v":0},{"$f":"-OpCo1!BS490","v":0},{"$f":"-OpCo1!BT490","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M387","v":0},{"$f":"-OpCo1!N387","v":0},{"$f":"-OpCo1!O387","v":0},{"$f":"-OpCo1!P387","v":0},{"$f":"-OpCo1!Q387","v":0},{"$f":"-OpCo1!R387","v":0},{"$f":"-OpCo1!S387","v":0},{"$f":"-OpCo1!T387","v":0},{"$f":"-OpCo1!U387","v":0},{"$f":"-OpCo1!V387","v":0},{"$f":"-OpCo1!W387","v":0},{"$f":"-OpCo1!X387","v":0},{"$f":"-OpCo1!Y387","v":0},{"$f":"-OpCo1!Z387","v":0},{"$f":"-OpCo1!AA387","v":0},{"$f":"-OpCo1!AB387","v":0},{"$f":"-OpCo1!AC387","v":0},{"$f":"-OpCo1!AD387","v":0},{"$f":"-OpCo1!AE387","v":0},{"$f":"-OpCo1!AF387","v":0},{"$f":"-OpCo1!AG387","v":0},{"$f":"-OpCo1!AH387","v":0},{"$f":"-OpCo1!AI387","v":0},{"$f":"-OpCo1!AJ387","v":0},{"$f":"-OpCo1!AK387","v":0},{"$f":"-OpCo1!AL387","v":0},{"$f":"-OpCo1!AM387","v":0},{"$f":"-OpCo1!AN387","v":0},{"$f":"-OpCo1!AO387","v":0},{"$f":"-OpCo1!AP387","v":0},{"$f":"-OpCo1!AQ387","v":0},{"$f":"-OpCo1!AR387","v":0},{"$f":"-OpCo1!AS387","v":0},{"$f":"-OpCo1!AT387","v":0},{"$f":"-OpCo1!AU387","v":0},{"$f":"-OpCo1!AV387","v":0},{"$f":"-OpCo1!AW387","v":0},{"$f":"-OpCo1!AX387","v":0},{"$f":"-OpCo1!AY387","v":0},{"$f":"-OpCo1!AZ387","v":0},{"$f":"-OpCo1!BA387","v":0},{"$f":"-OpCo1!BB387","v":0},{"$f":"-OpCo1!BC387","v":0},{"$f":"-OpCo1!BD387","v":0},{"$f":"-OpCo1!BE387","v":0},{"$f":"-OpCo1!BF387","v":0},{"$f":"-OpCo1!BG387","v":0},{"$f":"-OpCo1!BH387","v":0},{"$f":"-OpCo1!BI387","v":0},{"$f":"-OpCo1!BJ387","v":0},{"$f":"-OpCo1!BK387","v":0},{"$f":"-OpCo1!BL387","v":0},{"$f":"-OpCo1!BM387","v":0},{"$f":"-OpCo1!BN387","v":0},{"$f":"-OpCo1!BO387","v":0},{"$f":"-OpCo1!BP387","v":0},{"$f":"-OpCo1!BQ387","v":0},{"$f":"-OpCo1!BR387","v":0},{"$f":"-OpCo1!BS387","v":0},{"$f":"-OpCo1!BT387","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT from customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2823","v":0},{"$f":"-OpCo1!N2823","v":0},{"$f":"-OpCo1!O2823","v":0},{"$f":"-OpCo1!P2823","v":0},{"$f":"-OpCo1!Q2823","v":0},{"$f":"-OpCo1!R2823","v":0},{"$f":"-OpCo1!S2823","v":0},{"$f":"-OpCo1!T2823","v":0},{"$f":"-OpCo1!U2823","v":0},{"$f":"-OpCo1!V2823","v":0},{"$f":"-OpCo1!W2823","v":0},{"$f":"-OpCo1!X2823","v":0},{"$f":"-OpCo1!Y2823","v":0},{"$f":"-OpCo1!Z2823","v":0},{"$f":"-OpCo1!AA2823","v":0},{"$f":"-OpCo1!AB2823","v":0},{"$f":"-OpCo1!AC2823","v":0},{"$f":"-OpCo1!AD2823","v":0},{"$f":"-OpCo1!AE2823","v":0},{"$f":"-OpCo1!AF2823","v":0},{"$f":"-OpCo1!AG2823","v":0},{"$f":"-OpCo1!AH2823","v":0},{"$f":"-OpCo1!AI2823","v":0},{"$f":"-OpCo1!AJ2823","v":0},{"$f":"-OpCo1!AK2823","v":0},{"$f":"-OpCo1!AL2823","v":0},{"$f":"-OpCo1!AM2823","v":0},{"$f":"-OpCo1!AN2823","v":0},{"$f":"-OpCo1!AO2823","v":0},{"$f":"-OpCo1!AP2823","v":0},{"$f":"-OpCo1!AQ2823","v":0},{"$f":"-OpCo1!AR2823","v":0},{"$f":"-OpCo1!AS2823","v":0},{"$f":"-OpCo1!AT2823","v":0},{"$f":"-OpCo1!AU2823","v":0},{"$f":"-OpCo1!AV2823","v":0},{"$f":"-OpCo1!AW2823","v":0},{"$f":"-OpCo1!AX2823","v":0},{"$f":"-OpCo1!AY2823","v":0},{"$f":"-OpCo1!AZ2823","v":0},{"$f":"-OpCo1!BA2823","v":0},{"$f":"-OpCo1!BB2823","v":0},{"$f":"-OpCo1!BC2823","v":0},{"$f":"-OpCo1!BD2823","v":0},{"$f":"-OpCo1!BE2823","v":0},{"$f":"-OpCo1!BF2823","v":0},{"$f":"-OpCo1!BG2823","v":0},{"$f":"-OpCo1!BH2823","v":0},{"$f":"-OpCo1!BI2823","v":0},{"$f":"-OpCo1!BJ2823","v":0},{"$f":"-OpCo1!BK2823","v":0},{"$f":"-OpCo1!BL2823","v":0},{"$f":"-OpCo1!BM2823","v":0},{"$f":"-OpCo1!BN2823","v":0},{"$f":"-OpCo1!BO2823","v":0},{"$f":"-OpCo1!BP2823","v":0},{"$f":"-OpCo1!BQ2823","v":0},{"$f":"-OpCo1!BR2823","v":0},{"$f":"-OpCo1!BS2823","v":0},{"$f":"-OpCo1!BT2823","v":0}]
[]
[null,null,null,"Cash expenditure from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M172:M182)","v":0},{"$f":"SUM(N172:N182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M194","v":0},{"$f":"-OpCo1!N194","v":0},{"$f":"-OpCo1!O194","v":0},{"$f":"-OpCo1!P194","v":0},{"$f":"-OpCo1!Q194","v":0},{"$f":"-OpCo1!R194","v":0},{"$f":"-OpCo1!S194","v":0},{"$f":"-OpCo1!T194","v":0},{"$f":"-OpCo1!U194","v":0},{"$f":"-OpCo1!V194","v":0},{"$f":"-OpCo1!W194","v":0},{"$f":"-OpCo1!X194","v":0},{"$f":"-OpCo1!Y194","v":0},{"$f":"-OpCo1!Z194","v":0},{"$f":"-OpCo1!AA194","v":0},{"$f":"-OpCo1!AB194","v":0},{"$f":"-OpCo1!AC194","v":0},{"$f":"-OpCo1!AD194","v":0},{"$f":"-OpCo1!AE194","v":0},{"$f":"-OpCo1!AF194","v":0},{"$f":"-OpCo1!AG194","v":0},{"$f":"-OpCo1!AH194","v":0},{"$f":"-OpCo1!AI194","v":0},{"$f":"-OpCo1!AJ194","v":0},{"$f":"-OpCo1!AK194","v":0},{"$f":"-OpCo1!AL194","v":0},{"$f":"-OpCo1!AM194","v":0},{"$f":"-OpCo1!AN194","v":0},{"$f":"-OpCo1!AO194","v":0},{"$f":"-OpCo1!AP194","v":0},{"$f":"-OpCo1!AQ194","v":0},{"$f":"-OpCo1!AR194","v":0},{"$f":"-OpCo1!AS194","v":0},{"$f":"-OpCo1!AT194","v":0},{"$f":"-OpCo1!AU194","v":0},{"$f":"-OpCo1!AV194","v":0},{"$f":"-OpCo1!AW194","v":0},{"$f":"-OpCo1!AX194","v":0},{"$f":"-OpCo1!AY194","v":0},{"$f":"-OpCo1!AZ194","v":0},{"$f":"-OpCo1!BA194","v":0},{"$f":"-OpCo1!BB194","v":0},{"$f":"-OpCo1!BC194","v":0},{"$f":"-OpCo1!BD194","v":0},{"$f":"-OpCo1!BE194","v":0},{"$f":"-OpCo1!BF194","v":0},{"$f":"-OpCo1!BG194","v":0},{"$f":"-OpCo1!BH194","v":0},{"$f":"-OpCo1!BI194","v":0},{"$f":"-OpCo1!BJ194","v":0},{"$f":"-OpCo1!BK194","v":0},{"$f":"-OpCo1!BL194","v":0},{"$f":"-OpCo1!BM194","v":0},{"$f":"-OpCo1!BN194","v":0},{"$f":"-OpCo1!BO194","v":0},{"$f":"-OpCo1!BP194","v":0},{"$f":"-OpCo1!BQ194","v":0},{"$f":"-OpCo1!BR194","v":0},{"$f":"-OpCo1!BS194","v":0},{"$f":"-OpCo1!BT194","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2887","v":0},{"$f":"-OpCo1!N2887","v":0},{"$f":"-OpCo1!O2887","v":0},{"$f":"-OpCo1!P2887","v":0},{"$f":"-OpCo1!Q2887","v":0},{"$f":"-OpCo1!R2887","v":0},{"$f":"-OpCo1!S2887","v":0},{"$f":"-OpCo1!T2887","v":0},{"$f":"-OpCo1!U2887","v":0},{"$f":"-OpCo1!V2887","v":0},{"$f":"-OpCo1!W2887","v":0},{"$f":"-OpCo1!X2887","v":0},{"$f":"-OpCo1!Y2887","v":0},{"$f":"-OpCo1!Z2887","v":0},{"$f":"-OpCo1!AA2887","v":0},{"$f":"-OpCo1!AB2887","v":0},{"$f":"-OpCo1!AC2887","v":0},{"$f":"-OpCo1!AD2887","v":0},{"$f":"-OpCo1!AE2887","v":0},{"$f":"-OpCo1!AF2887","v":0},{"$f":"-OpCo1!AG2887","v":0},{"$f":"-OpCo1!AH2887","v":0},{"$f":"-OpCo1!AI2887","v":0},{"$f":"-OpCo1!AJ2887","v":0},{"$f":"-OpCo1!AK2887","v":0},{"$f":"-OpCo1!AL2887","v":0},{"$f":"-OpCo1!AM2887","v":0},{"$f":"-OpCo1!AN2887","v":0},{"$f":"-OpCo1!AO2887","v":0},{"$f":"-OpCo1!AP2887","v":0},{"$f":"-OpCo1!AQ2887","v":0},{"$f":"-OpCo1!AR2887","v":0},{"$f":"-OpCo1!AS2887","v":0},{"$f":"-OpCo1!AT2887","v":0},{"$f":"-OpCo1!AU2887","v":0},{"$f":"-OpCo1!AV2887","v":0},{"$f":"-OpCo1!AW2887","v":0},{"$f":"-OpCo1!AX2887","v":0},{"$f":"-OpCo1!AY2887","v":0},{"$f":"-OpCo1!AZ2887","v":0},{"$f":"-OpCo1!BA2887","v":0},{"$f":"-OpCo1!BB2887","v":0},{"$f":"-OpCo1!BC2887","v":0},{"$f":"-OpCo1!BD2887","v":0},{"$f":"-OpCo1!BE2887","v":0},{"$f":"-OpCo1!BF2887","v":0},{"$f":"-OpCo1!BG2887","v":0},{"$f":"-OpCo1!BH2887","v":0},{"$f":"-OpCo1!BI2887","v":0},{"$f":"-OpCo1!BJ2887","v":0},{"$f":"-OpCo1!BK2887","v":0},{"$f":"-OpCo1!BL2887","v":0},{"$f":"-OpCo1!BM2887","v":0},{"$f":"-OpCo1!BN2887","v":0},{"$f":"-OpCo1!BO2887","v":0},{"$f":"-OpCo1!BP2887","v":0},{"$f":"-OpCo1!BQ2887","v":0},{"$f":"-OpCo1!BR2887","v":0},{"$f":"-OpCo1!BS2887","v":0},{"$f":"-OpCo1!BT2887","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M208","v":0},{"$f":"-OpCo1!N208","v":0},{"$f":"-OpCo1!O208","v":0},{"$f":"-OpCo1!P208","v":0},{"$f":"-OpCo1!Q208","v":0},{"$f":"-OpCo1!R208","v":0},{"$f":"-OpCo1!S208","v":0},{"$f":"-OpCo1!T208","v":0},{"$f":"-OpCo1!U208","v":0},{"$f":"-OpCo1!V208","v":0},{"$f":"-OpCo1!W208","v":0},{"$f":"-OpCo1!X208","v":0},{"$f":"-OpCo1!Y208","v":0},{"$f":"-OpCo1!Z208","v":0},{"$f":"-OpCo1!AA208","v":0},{"$f":"-OpCo1!AB208","v":0},{"$f":"-OpCo1!AC208","v":0},{"$f":"-OpCo1!AD208","v":0},{"$f":"-OpCo1!AE208","v":0},{"$f":"-OpCo1!AF208","v":0},{"$f":"-OpCo1!AG208","v":0},{"$f":"-OpCo1!AH208","v":0},{"$f":"-OpCo1!AI208","v":0},{"$f":"-OpCo1!AJ208","v":0},{"$f":"-OpCo1!AK208","v":0},{"$f":"-OpCo1!AL208","v":0},{"$f":"-OpCo1!AM208","v":0},{"$f":"-OpCo1!AN208","v":0},{"$f":"-OpCo1!AO208","v":0},{"$f":"-OpCo1!AP208","v":0},{"$f":"-OpCo1!AQ208","v":0},{"$f":"-OpCo1!AR208","v":0},{"$f":"-OpCo1!AS208","v":0},{"$f":"-OpCo1!AT208","v":0},{"$f":"-OpCo1!AU208","v":0},{"$f":"-OpCo1!AV208","v":0},{"$f":"-OpCo1!AW208","v":0},{"$f":"-OpCo1!AX208","v":0},{"$f":"-OpCo1!AY208","v":0},{"$f":"-OpCo1!AZ208","v":0},{"$f":"-OpCo1!BA208","v":0},{"$f":"-OpCo1!BB208","v":0},{"$f":"-OpCo1!BC208","v":0},{"$f":"-OpCo1!BD208","v":0},{"$f":"-OpCo1!BE208","v":0},{"$f":"-OpCo1!BF208","v":0},{"$f":"-OpCo1!BG208","v":0},{"$f":"-OpCo1!BH208","v":0},{"$f":"-OpCo1!BI208","v":0},{"$f":"-OpCo1!BJ208","v":0},{"$f":"-OpCo1!BK208","v":0},{"$f":"-OpCo1!BL208","v":0},{"$f":"-OpCo1!BM208","v":0},{"$f":"-OpCo1!BN208","v":0},{"$f":"-OpCo1!BO208","v":0},{"$f":"-OpCo1!BP208","v":0},{"$f":"-OpCo1!BQ208","v":0},{"$f":"-OpCo1!BR208","v":0},{"$f":"-OpCo1!BS208","v":0},{"$f":"-OpCo1!BT208","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2901","v":0},{"$f":"-OpCo1!N2901","v":0},{"$f":"-OpCo1!O2901","v":0},{"$f":"-OpCo1!P2901","v":0},{"$f":"-OpCo1!Q2901","v":0},{"$f":"-OpCo1!R2901","v":0},{"$f":"-OpCo1!S2901","v":0},{"$f":"-OpCo1!T2901","v":0},{"$f":"-OpCo1!U2901","v":0},{"$f":"-OpCo1!V2901","v":0},{"$f":"-OpCo1!W2901","v":0},{"$f":"-OpCo1!X2901","v":0},{"$f":"-OpCo1!Y2901","v":0},{"$f":"-OpCo1!Z2901","v":0},{"$f":"-OpCo1!AA2901","v":0},{"$f":"-OpCo1!AB2901","v":0},{"$f":"-OpCo1!AC2901","v":0},{"$f":"-OpCo1!AD2901","v":0},{"$f":"-OpCo1!AE2901","v":0},{"$f":"-OpCo1!AF2901","v":0},{"$f":"-OpCo1!AG2901","v":0},{"$f":"-OpCo1!AH2901","v":0},{"$f":"-OpCo1!AI2901","v":0},{"$f":"-OpCo1!AJ2901","v":0},{"$f":"-OpCo1!AK2901","v":0},{"$f":"-OpCo1!AL2901","v":0},{"$f":"-OpCo1!AM2901","v":0},{"$f":"-OpCo1!AN2901","v":0},{"$f":"-OpCo1!AO2901","v":0},{"$f":"-OpCo1!AP2901","v":0},{"$f":"-OpCo1!AQ2901","v":0},{"$f":"-OpCo1!AR2901","v":0},{"$f":"-OpCo1!AS2901","v":0},{"$f":"-OpCo1!AT2901","v":0},{"$f":"-OpCo1!AU2901","v":0},{"$f":"-OpCo1!AV2901","v":0},{"$f":"-OpCo1!AW2901","v":0},{"$f":"-OpCo1!AX2901","v":0},{"$f":"-OpCo1!AY2901","v":0},{"$f":"-OpCo1!AZ2901","v":0},{"$f":"-OpCo1!BA2901","v":0},{"$f":"-OpCo1!BB2901","v":0},{"$f":"-OpCo1!BC2901","v":0},{"$f":"-OpCo1!BD2901","v":0},{"$f":"-OpCo1!BE2901","v":0},{"$f":"-OpCo1!BF2901","v":0},{"$f":"-OpCo1!BG2901","v":0},{"$f":"-OpCo1!BH2901","v":0},{"$f":"-OpCo1!BI2901","v":0},{"$f":"-OpCo1!BJ2901","v":0},{"$f":"-OpCo1!BK2901","v":0},{"$f":"-OpCo1!BL2901","v":0},{"$f":"-OpCo1!BM2901","v":0},{"$f":"-OpCo1!BN2901","v":0},{"$f":"-OpCo1!BO2901","v":0},{"$f":"-OpCo1!BP2901","v":0},{"$f":"-OpCo1!BQ2901","v":0},{"$f":"-OpCo1!BR2901","v":0},{"$f":"-OpCo1!BS2901","v":0},{"$f":"-OpCo1!BT2901","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Recoverable VAT payable to suppliers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2837","v":0},{"$f":"-OpCo1!N2837","v":0},{"$f":"-OpCo1!O2837","v":0},{"$f":"-OpCo1!P2837","v":0},{"$f":"-OpCo1!Q2837","v":0},{"$f":"-OpCo1!R2837","v":0},{"$f":"-OpCo1!S2837","v":0},{"$f":"-OpCo1!T2837","v":0},{"$f":"-OpCo1!U2837","v":0},{"$f":"-OpCo1!V2837","v":0},{"$f":"-OpCo1!W2837","v":0},{"$f":"-OpCo1!X2837","v":0},{"$f":"-OpCo1!Y2837","v":0},{"$f":"-OpCo1!Z2837","v":0},{"$f":"-OpCo1!AA2837","v":0},{"$f":"-OpCo1!AB2837","v":0},{"$f":"-OpCo1!AC2837","v":0},{"$f":"-OpCo1!AD2837","v":0},{"$f":"-OpCo1!AE2837","v":0},{"$f":"-OpCo1!AF2837","v":0},{"$f":"-OpCo1!AG2837","v":0},{"$f":"-OpCo1!AH2837","v":0},{"$f":"-OpCo1!AI2837","v":0},{"$f":"-OpCo1!AJ2837","v":0},{"$f":"-OpCo1!AK2837","v":0},{"$f":"-OpCo1!AL2837","v":0},{"$f":"-OpCo1!AM2837","v":0},{"$f":"-OpCo1!AN2837","v":0},{"$f":"-OpCo1!AO2837","v":0},{"$f":"-OpCo1!AP2837","v":0},{"$f":"-OpCo1!AQ2837","v":0},{"$f":"-OpCo1!AR2837","v":0},{"$f":"-OpCo1!AS2837","v":0},{"$f":"-OpCo1!AT2837","v":0},{"$f":"-OpCo1!AU2837","v":0},{"$f":"-OpCo1!AV2837","v":0},{"$f":"-OpCo1!AW2837","v":0},{"$f":"-OpCo1!AX2837","v":0},{"$f":"-OpCo1!AY2837","v":0},{"$f":"-OpCo1!AZ2837","v":0},{"$f":"-OpCo1!BA2837","v":0},{"$f":"-OpCo1!BB2837","v":0},{"$f":"-OpCo1!BC2837","v":0},{"$f":"-OpCo1!BD2837","v":0},{"$f":"-OpCo1!BE2837","v":0},{"$f":"-OpCo1!BF2837","v":0},{"$f":"-OpCo1!BG2837","v":0},{"$f":"-OpCo1!BH2837","v":0},{"$f":"-OpCo1!BI2837","v":0},{"$f":"-OpCo1!BJ2837","v":0},{"$f":"-OpCo1!BK2837","v":0},{"$f":"-OpCo1!BL2837","v":0},{"$f":"-OpCo1!BM2837","v":0},{"$f":"-OpCo1!BN2837","v":0},{"$f":"-OpCo1!BO2837","v":0},{"$f":"-OpCo1!BP2837","v":0},{"$f":"-OpCo1!BQ2837","v":0},{"$f":"-OpCo1!BR2837","v":0},{"$f":"-OpCo1!BS2837","v":0},{"$f":"-OpCo1!BT2837","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M222","v":0},{"$f":"-OpCo1!N222","v":0},{"$f":"-OpCo1!O222","v":0},{"$f":"-OpCo1!P222","v":0},{"$f":"-OpCo1!Q222","v":0},{"$f":"-OpCo1!R222","v":0},{"$f":"-OpCo1!S222","v":0},{"$f":"-OpCo1!T222","v":0},{"$f":"-OpCo1!U222","v":0},{"$f":"-OpCo1!V222","v":0},{"$f":"-OpCo1!W222","v":0},{"$f":"-OpCo1!X222","v":0},{"$f":"-OpCo1!Y222","v":0},{"$f":"-OpCo1!Z222","v":0},{"$f":"-OpCo1!AA222","v":0},{"$f":"-OpCo1!AB222","v":0},{"$f":"-OpCo1!AC222","v":0},{"$f":"-OpCo1!AD222","v":0},{"$f":"-OpCo1!AE222","v":0},{"$f":"-OpCo1!AF222","v":0},{"$f":"-OpCo1!AG222","v":0},{"$f":"-OpCo1!AH222","v":0},{"$f":"-OpCo1!AI222","v":0},{"$f":"-OpCo1!AJ222","v":0},{"$f":"-OpCo1!AK222","v":0},{"$f":"-OpCo1!AL222","v":0},{"$f":"-OpCo1!AM222","v":0},{"$f":"-OpCo1!AN222","v":0},{"$f":"-OpCo1!AO222","v":0},{"$f":"-OpCo1!AP222","v":0},{"$f":"-OpCo1!AQ222","v":0},{"$f":"-OpCo1!AR222","v":0},{"$f":"-OpCo1!AS222","v":0},{"$f":"-OpCo1!AT222","v":0},{"$f":"-OpCo1!AU222","v":0},{"$f":"-OpCo1!AV222","v":0},{"$f":"-OpCo1!AW222","v":0},{"$f":"-OpCo1!AX222","v":0},{"$f":"-OpCo1!AY222","v":0},{"$f":"-OpCo1!AZ222","v":0},{"$f":"-OpCo1!BA222","v":0},{"$f":"-OpCo1!BB222","v":0},{"$f":"-OpCo1!BC222","v":0},{"$f":"-OpCo1!BD222","v":0},{"$f":"-OpCo1!BE222","v":0},{"$f":"-OpCo1!BF222","v":0},{"$f":"-OpCo1!BG222","v":0},{"$f":"-OpCo1!BH222","v":0},{"$f":"-OpCo1!BI222","v":0},{"$f":"-OpCo1!BJ222","v":0},{"$f":"-OpCo1!BK222","v":0},{"$f":"-OpCo1!BL222","v":0},{"$f":"-OpCo1!BM222","v":0},{"$f":"-OpCo1!BN222","v":0},{"$f":"-OpCo1!BO222","v":0},{"$f":"-OpCo1!BP222","v":0},{"$f":"-OpCo1!BQ222","v":0},{"$f":"-OpCo1!BR222","v":0},{"$f":"-OpCo1!BS222","v":0},{"$f":"-OpCo1!BT222","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M506","v":0},{"$f":"-OpCo1!N506","v":0},{"$f":"-OpCo1!O506","v":0},{"$f":"-OpCo1!P506","v":0},{"$f":"-OpCo1!Q506","v":0},{"$f":"-OpCo1!R506","v":0},{"$f":"-OpCo1!S506","v":0},{"$f":"-OpCo1!T506","v":0},{"$f":"-OpCo1!U506","v":0},{"$f":"-OpCo1!V506","v":0},{"$f":"-OpCo1!W506","v":0},{"$f":"-OpCo1!X506","v":0},{"$f":"-OpCo1!Y506","v":0},{"$f":"-OpCo1!Z506","v":0},{"$f":"-OpCo1!AA506","v":0},{"$f":"-OpCo1!AB506","v":0},{"$f":"-OpCo1!AC506","v":0},{"$f":"-OpCo1!AD506","v":0},{"$f":"-OpCo1!AE506","v":0},{"$f":"-OpCo1!AF506","v":0},{"$f":"-OpCo1!AG506","v":0},{"$f":"-OpCo1!AH506","v":0},{"$f":"-OpCo1!AI506","v":0},{"$f":"-OpCo1!AJ506","v":0},{"$f":"-OpCo1!AK506","v":0},{"$f":"-OpCo1!AL506","v":0},{"$f":"-OpCo1!AM506","v":0},{"$f":"-OpCo1!AN506","v":0},{"$f":"-OpCo1!AO506","v":0},{"$f":"-OpCo1!AP506","v":0},{"$f":"-OpCo1!AQ506","v":0},{"$f":"-OpCo1!AR506","v":0},{"$f":"-OpCo1!AS506","v":0},{"$f":"-OpCo1!AT506","v":0},{"$f":"-OpCo1!AU506","v":0},{"$f":"-OpCo1!AV506","v":0},{"$f":"-OpCo1!AW506","v":0},{"$f":"-OpCo1!AX506","v":0},{"$f":"-OpCo1!AY506","v":0},{"$f":"-OpCo1!AZ506","v":0},{"$f":"-OpCo1!BA506","v":0},{"$f":"-OpCo1!BB506","v":0},{"$f":"-OpCo1!BC506","v":0},{"$f":"-OpCo1!BD506","v":0},{"$f":"-OpCo1!BE506","v":0},{"$f":"-OpCo1!BF506","v":0},{"$f":"-OpCo1!BG506","v":0},{"$f":"-OpCo1!BH506","v":0},{"$f":"-OpCo1!BI506","v":0},{"$f":"-OpCo1!BJ506","v":0},{"$f":"-OpCo1!BK506","v":0},{"$f":"-OpCo1!BL506","v":0},{"$f":"-OpCo1!BM506","v":0},{"$f":"-OpCo1!BN506","v":0},{"$f":"-OpCo1!BO506","v":0},{"$f":"-OpCo1!BP506","v":0},{"$f":"-OpCo1!BQ506","v":0},{"$f":"-OpCo1!BR506","v":0},{"$f":"-OpCo1!BS506","v":0},{"$f":"-OpCo1!BT506","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2915","v":0},{"$f":"-OpCo1!N2915","v":0},{"$f":"-OpCo1!O2915","v":0},{"$f":"-OpCo1!P2915","v":0},{"$f":"-OpCo1!Q2915","v":0},{"$f":"-OpCo1!R2915","v":0},{"$f":"-OpCo1!S2915","v":0},{"$f":"-OpCo1!T2915","v":0},{"$f":"-OpCo1!U2915","v":0},{"$f":"-OpCo1!V2915","v":0},{"$f":"-OpCo1!W2915","v":0},{"$f":"-OpCo1!X2915","v":0},{"$f":"-OpCo1!Y2915","v":0},{"$f":"-OpCo1!Z2915","v":0},{"$f":"-OpCo1!AA2915","v":0},{"$f":"-OpCo1!AB2915","v":0},{"$f":"-OpCo1!AC2915","v":0},{"$f":"-OpCo1!AD2915","v":0},{"$f":"-OpCo1!AE2915","v":0},{"$f":"-OpCo1!AF2915","v":0},{"$f":"-OpCo1!AG2915","v":0},{"$f":"-OpCo1!AH2915","v":0},{"$f":"-OpCo1!AI2915","v":0},{"$f":"-OpCo1!AJ2915","v":0},{"$f":"-OpCo1!AK2915","v":0},{"$f":"-OpCo1!AL2915","v":0},{"$f":"-OpCo1!AM2915","v":0},{"$f":"-OpCo1!AN2915","v":0},{"$f":"-OpCo1!AO2915","v":0},{"$f":"-OpCo1!AP2915","v":0},{"$f":"-OpCo1!AQ2915","v":0},{"$f":"-OpCo1!AR2915","v":0},{"$f":"-OpCo1!AS2915","v":0},{"$f":"-OpCo1!AT2915","v":0},{"$f":"-OpCo1!AU2915","v":0},{"$f":"-OpCo1!AV2915","v":0},{"$f":"-OpCo1!AW2915","v":0},{"$f":"-OpCo1!AX2915","v":0},{"$f":"-OpCo1!AY2915","v":0},{"$f":"-OpCo1!AZ2915","v":0},{"$f":"-OpCo1!BA2915","v":0},{"$f":"-OpCo1!BB2915","v":0},{"$f":"-OpCo1!BC2915","v":0},{"$f":"-OpCo1!BD2915","v":0},{"$f":"-OpCo1!BE2915","v":0},{"$f":"-OpCo1!BF2915","v":0},{"$f":"-OpCo1!BG2915","v":0},{"$f":"-OpCo1!BH2915","v":0},{"$f":"-OpCo1!BI2915","v":0},{"$f":"-OpCo1!BJ2915","v":0},{"$f":"-OpCo1!BK2915","v":0},{"$f":"-OpCo1!BL2915","v":0},{"$f":"-OpCo1!BM2915","v":0},{"$f":"-OpCo1!BN2915","v":0},{"$f":"-OpCo1!BO2915","v":0},{"$f":"-OpCo1!BP2915","v":0},{"$f":"-OpCo1!BQ2915","v":0},{"$f":"-OpCo1!BR2915","v":0},{"$f":"-OpCo1!BS2915","v":0},{"$f":"-OpCo1!BT2915","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT received / (paid) to HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2809","v":0},{"$f":"-OpCo1!N2809","v":0},{"$f":"-OpCo1!O2809","v":0},{"$f":"-OpCo1!P2809","v":0},{"$f":"-OpCo1!Q2809","v":0},{"$f":"-OpCo1!R2809","v":0},{"$f":"-OpCo1!S2809","v":0},{"$f":"-OpCo1!T2809","v":0},{"$f":"-OpCo1!U2809","v":0},{"$f":"-OpCo1!V2809","v":0},{"$f":"-OpCo1!W2809","v":0},{"$f":"-OpCo1!X2809","v":0},{"$f":"-OpCo1!Y2809","v":0},{"$f":"-OpCo1!Z2809","v":0},{"$f":"-OpCo1!AA2809","v":0},{"$f":"-OpCo1!AB2809","v":0},{"$f":"-OpCo1!AC2809","v":0},{"$f":"-OpCo1!AD2809","v":0},{"$f":"-OpCo1!AE2809","v":0},{"$f":"-OpCo1!AF2809","v":0},{"$f":"-OpCo1!AG2809","v":0},{"$f":"-OpCo1!AH2809","v":0},{"$f":"-OpCo1!AI2809","v":0},{"$f":"-OpCo1!AJ2809","v":0},{"$f":"-OpCo1!AK2809","v":0},{"$f":"-OpCo1!AL2809","v":0},{"$f":"-OpCo1!AM2809","v":0},{"$f":"-OpCo1!AN2809","v":0},{"$f":"-OpCo1!AO2809","v":0},{"$f":"-OpCo1!AP2809","v":0},{"$f":"-OpCo1!AQ2809","v":0},{"$f":"-OpCo1!AR2809","v":0},{"$f":"-OpCo1!AS2809","v":0},{"$f":"-OpCo1!AT2809","v":0},{"$f":"-OpCo1!AU2809","v":0},{"$f":"-OpCo1!AV2809","v":0},{"$f":"-OpCo1!AW2809","v":0},{"$f":"-OpCo1!AX2809","v":0},{"$f":"-OpCo1!AY2809","v":0},{"$f":"-OpCo1!AZ2809","v":0},{"$f":"-OpCo1!BA2809","v":0},{"$f":"-OpCo1!BB2809","v":0},{"$f":"-OpCo1!BC2809","v":0},{"$f":"-OpCo1!BD2809","v":0},{"$f":"-OpCo1!BE2809","v":0},{"$f":"-OpCo1!BF2809","v":0},{"$f":"-OpCo1!BG2809","v":0},{"$f":"-OpCo1!BH2809","v":0},{"$f":"-OpCo1!BI2809","v":0},{"$f":"-OpCo1!BJ2809","v":0},{"$f":"-OpCo1!BK2809","v":0},{"$f":"-OpCo1!BL2809","v":0},{"$f":"-OpCo1!BM2809","v":0},{"$f":"-OpCo1!BN2809","v":0},{"$f":"-OpCo1!BO2809","v":0},{"$f":"-OpCo1!BP2809","v":0},{"$f":"-OpCo1!BQ2809","v":0},{"$f":"-OpCo1!BR2809","v":0},{"$f":"-OpCo1!BS2809","v":0},{"$f":"-OpCo1!BT2809","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2484","v":0},{"$f":"-OpCo1!N2484","v":0},{"$f":"-OpCo1!O2484","v":0},{"$f":"-OpCo1!P2484","v":0},{"$f":"-OpCo1!Q2484","v":0},{"$f":"-OpCo1!R2484","v":0},{"$f":"-OpCo1!S2484","v":0},{"$f":"-OpCo1!T2484","v":0},{"$f":"-OpCo1!U2484","v":0},{"$f":"-OpCo1!V2484","v":0},{"$f":"-OpCo1!W2484","v":0},{"$f":"-OpCo1!X2484","v":0},{"$f":"-OpCo1!Y2484","v":0},{"$f":"-OpCo1!Z2484","v":0},{"$f":"-OpCo1!AA2484","v":0},{"$f":"-OpCo1!AB2484","v":0},{"$f":"-OpCo1!AC2484","v":0},{"$f":"-OpCo1!AD2484","v":0},{"$f":"-OpCo1!AE2484","v":0},{"$f":"-OpCo1!AF2484","v":0},{"$f":"-OpCo1!AG2484","v":0},{"$f":"-OpCo1!AH2484","v":0},{"$f":"-OpCo1!AI2484","v":0},{"$f":"-OpCo1!AJ2484","v":0},{"$f":"-OpCo1!AK2484","v":0},{"$f":"-OpCo1!AL2484","v":0},{"$f":"-OpCo1!AM2484","v":0},{"$f":"-OpCo1!AN2484","v":0},{"$f":"-OpCo1!AO2484","v":0},{"$f":"-OpCo1!AP2484","v":0},{"$f":"-OpCo1!AQ2484","v":0},{"$f":"-OpCo1!AR2484","v":0},{"$f":"-OpCo1!AS2484","v":0},{"$f":"-OpCo1!AT2484","v":0},{"$f":"-OpCo1!AU2484","v":0},{"$f":"-OpCo1!AV2484","v":0},{"$f":"-OpCo1!AW2484","v":0},{"$f":"-OpCo1!AX2484","v":0},{"$f":"-OpCo1!AY2484","v":0},{"$f":"-OpCo1!AZ2484","v":0},{"$f":"-OpCo1!BA2484","v":0},{"$f":"-OpCo1!BB2484","v":0},{"$f":"-OpCo1!BC2484","v":0},{"$f":"-OpCo1!BD2484","v":0},{"$f":"-OpCo1!BE2484","v":0},{"$f":"-OpCo1!BF2484","v":0},{"$f":"-OpCo1!BG2484","v":0},{"$f":"-OpCo1!BH2484","v":0},{"$f":"-OpCo1!BI2484","v":0},{"$f":"-OpCo1!BJ2484","v":0},{"$f":"-OpCo1!BK2484","v":0},{"$f":"-OpCo1!BL2484","v":0},{"$f":"-OpCo1!BM2484","v":0},{"$f":"-OpCo1!BN2484","v":0},{"$f":"-OpCo1!BO2484","v":0},{"$f":"-OpCo1!BP2484","v":0},{"$f":"-OpCo1!BQ2484","v":0},{"$f":"-OpCo1!BR2484","v":0},{"$f":"-OpCo1!BS2484","v":0},{"$f":"-OpCo1!BT2484","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3255","v":0},{"$f":"-OpCo1!N3255","v":0},{"$f":"-OpCo1!O3255","v":0},{"$f":"-OpCo1!P3255","v":0},{"$f":"-OpCo1!Q3255","v":0},{"$f":"-OpCo1!R3255","v":0},{"$f":"-OpCo1!S3255","v":0},{"$f":"-OpCo1!T3255","v":0},{"$f":"-OpCo1!U3255","v":0},{"$f":"-OpCo1!V3255","v":0},{"$f":"-OpCo1!W3255","v":0},{"$f":"-OpCo1!X3255","v":0},{"$f":"-OpCo1!Y3255","v":0},{"$f":"-OpCo1!Z3255","v":0},{"$f":"-OpCo1!AA3255","v":0},{"$f":"-OpCo1!AB3255","v":0},{"$f":"-OpCo1!AC3255","v":0},{"$f":"-OpCo1!AD3255","v":0},{"$f":"-OpCo1!AE3255","v":0},{"$f":"-OpCo1!AF3255","v":0},{"$f":"-OpCo1!AG3255","v":0},{"$f":"-OpCo1!AH3255","v":0},{"$f":"-OpCo1!AI3255","v":0},{"$f":"-OpCo1!AJ3255","v":0},{"$f":"-OpCo1!AK3255","v":0},{"$f":"-OpCo1!AL3255","v":0},{"$f":"-OpCo1!AM3255","v":0},{"$f":"-OpCo1!AN3255","v":0},{"$f":"-OpCo1!AO3255","v":0},{"$f":"-OpCo1!AP3255","v":0},{"$f":"-OpCo1!AQ3255","v":0},{"$f":"-OpCo1!AR3255","v":0},{"$f":"-OpCo1!AS3255","v":0},{"$f":"-OpCo1!AT3255","v":0},{"$f":"-OpCo1!AU3255","v":0},{"$f":"-OpCo1!AV3255","v":0},{"$f":"-OpCo1!AW3255","v":0},{"$f":"-OpCo1!AX3255","v":0},{"$f":"-OpCo1!AY3255","v":0},{"$f":"-OpCo1!AZ3255","v":0},{"$f":"-OpCo1!BA3255","v":0},{"$f":"-OpCo1!BB3255","v":0},{"$f":"-OpCo1!BC3255","v":0},{"$f":"-OpCo1!BD3255","v":0},{"$f":"-OpCo1!BE3255","v":0},{"$f":"-OpCo1!BF3255","v":0},{"$f":"-OpCo1!BG3255","v":0},{"$f":"-OpCo1!BH3255","v":0},{"$f":"-OpCo1!BI3255","v":0},{"$f":"-OpCo1!BJ3255","v":0},{"$f":"-OpCo1!BK3255","v":0},{"$f":"-OpCo1!BL3255","v":0},{"$f":"-OpCo1!BM3255","v":0},{"$f":"-OpCo1!BN3255","v":0},{"$f":"-OpCo1!BO3255","v":0},{"$f":"-OpCo1!BP3255","v":0},{"$f":"-OpCo1!BQ3255","v":0},{"$f":"-OpCo1!BR3255","v":0},{"$f":"-OpCo1!BS3255","v":0},{"$f":"-OpCo1!BT3255","v":0}]
[]
[null,null,null,"Cash from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M163,M171)","v":0},{"$f":"SUM(N163,N171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash for investing activities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M187:M191)","v":0},{"$f":"SUM(N187:N191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M180","v":0},{"$f":"-OpCo1!N180","v":0},{"$f":"-OpCo1!O180","v":0},{"$f":"-OpCo1!P180","v":0},{"$f":"-OpCo1!Q180","v":0},{"$f":"-OpCo1!R180","v":0},{"$f":"-OpCo1!S180","v":0},{"$f":"-OpCo1!T180","v":0},{"$f":"-OpCo1!U180","v":0},{"$f":"-OpCo1!V180","v":0},{"$f":"-OpCo1!W180","v":0},{"$f":"-OpCo1!X180","v":0},{"$f":"-OpCo1!Y180","v":0},{"$f":"-OpCo1!Z180","v":0},{"$f":"-OpCo1!AA180","v":0},{"$f":"-OpCo1!AB180","v":0},{"$f":"-OpCo1!AC180","v":0},{"$f":"-OpCo1!AD180","v":0},{"$f":"-OpCo1!AE180","v":0},{"$f":"-OpCo1!AF180","v":0},{"$f":"-OpCo1!AG180","v":0},{"$f":"-OpCo1!AH180","v":0},{"$f":"-OpCo1!AI180","v":0},{"$f":"-OpCo1!AJ180","v":0},{"$f":"-OpCo1!AK180","v":0},{"$f":"-OpCo1!AL180","v":0},{"$f":"-OpCo1!AM180","v":0},{"$f":"-OpCo1!AN180","v":0},{"$f":"-OpCo1!AO180","v":0},{"$f":"-OpCo1!AP180","v":0},{"$f":"-OpCo1!AQ180","v":0},{"$f":"-OpCo1!AR180","v":0},{"$f":"-OpCo1!AS180","v":0},{"$f":"-OpCo1!AT180","v":0},{"$f":"-OpCo1!AU180","v":0},{"$f":"-OpCo1!AV180","v":0},{"$f":"-OpCo1!AW180","v":0},{"$f":"-OpCo1!AX180","v":0},{"$f":"-OpCo1!AY180","v":0},{"$f":"-OpCo1!AZ180","v":0},{"$f":"-OpCo1!BA180","v":0},{"$f":"-OpCo1!BB180","v":0},{"$f":"-OpCo1!BC180","v":0},{"$f":"-OpCo1!BD180","v":0},{"$f":"-OpCo1!BE180","v":0},{"$f":"-OpCo1!BF180","v":0},{"$f":"-OpCo1!BG180","v":0},{"$f":"-OpCo1!BH180","v":0},{"$f":"-OpCo1!BI180","v":0},{"$f":"-OpCo1!BJ180","v":0},{"$f":"-OpCo1!BK180","v":0},{"$f":"-OpCo1!BL180","v":0},{"$f":"-OpCo1!BM180","v":0},{"$f":"-OpCo1!BN180","v":0},{"$f":"-OpCo1!BO180","v":0},{"$f":"-OpCo1!BP180","v":0},{"$f":"-OpCo1!BQ180","v":0},{"$f":"-OpCo1!BR180","v":0},{"$f":"-OpCo1!BS180","v":0},{"$f":"-OpCo1!BT180","v":0}]
[null,null,null,"Irrecoverable VAT on fixed asset purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2873","v":0},{"$f":"-OpCo1!N2873","v":0},{"$f":"-OpCo1!O2873","v":0},{"$f":"-OpCo1!P2873","v":0},{"$f":"-OpCo1!Q2873","v":0},{"$f":"-OpCo1!R2873","v":0},{"$f":"-OpCo1!S2873","v":0},{"$f":"-OpCo1!T2873","v":0},{"$f":"-OpCo1!U2873","v":0},{"$f":"-OpCo1!V2873","v":0},{"$f":"-OpCo1!W2873","v":0},{"$f":"-OpCo1!X2873","v":0},{"$f":"-OpCo1!Y2873","v":0},{"$f":"-OpCo1!Z2873","v":0},{"$f":"-OpCo1!AA2873","v":0},{"$f":"-OpCo1!AB2873","v":0},{"$f":"-OpCo1!AC2873","v":0},{"$f":"-OpCo1!AD2873","v":0},{"$f":"-OpCo1!AE2873","v":0},{"$f":"-OpCo1!AF2873","v":0},{"$f":"-OpCo1!AG2873","v":0},{"$f":"-OpCo1!AH2873","v":0},{"$f":"-OpCo1!AI2873","v":0},{"$f":"-OpCo1!AJ2873","v":0},{"$f":"-OpCo1!AK2873","v":0},{"$f":"-OpCo1!AL2873","v":0},{"$f":"-OpCo1!AM2873","v":0},{"$f":"-OpCo1!AN2873","v":0},{"$f":"-OpCo1!AO2873","v":0},{"$f":"-OpCo1!AP2873","v":0},{"$f":"-OpCo1!AQ2873","v":0},{"$f":"-OpCo1!AR2873","v":0},{"$f":"-OpCo1!AS2873","v":0},{"$f":"-OpCo1!AT2873","v":0},{"$f":"-OpCo1!AU2873","v":0},{"$f":"-OpCo1!AV2873","v":0},{"$f":"-OpCo1!AW2873","v":0},{"$f":"-OpCo1!AX2873","v":0},{"$f":"-OpCo1!AY2873","v":0},{"$f":"-OpCo1!AZ2873","v":0},{"$f":"-OpCo1!BA2873","v":0},{"$f":"-OpCo1!BB2873","v":0},{"$f":"-OpCo1!BC2873","v":0},{"$f":"-OpCo1!BD2873","v":0},{"$f":"-OpCo1!BE2873","v":0},{"$f":"-OpCo1!BF2873","v":0},{"$f":"-OpCo1!BG2873","v":0},{"$f":"-OpCo1!BH2873","v":0},{"$f":"-OpCo1!BI2873","v":0},{"$f":"-OpCo1!BJ2873","v":0},{"$f":"-OpCo1!BK2873","v":0},{"$f":"-OpCo1!BL2873","v":0},{"$f":"-OpCo1!BM2873","v":0},{"$f":"-OpCo1!BN2873","v":0},{"$f":"-OpCo1!BO2873","v":0},{"$f":"-OpCo1!BP2873","v":0},{"$f":"-OpCo1!BQ2873","v":0},{"$f":"-OpCo1!BR2873","v":0},{"$f":"-OpCo1!BS2873","v":0},{"$f":"-OpCo1!BT2873","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M1205","v":0},{"$f":"-OpCo1!N1205","v":0},{"$f":"-OpCo1!O1205","v":0},{"$f":"-OpCo1!P1205","v":0},{"$f":"-OpCo1!Q1205","v":0},{"$f":"-OpCo1!R1205","v":0},{"$f":"-OpCo1!S1205","v":0},{"$f":"-OpCo1!T1205","v":0},{"$f":"-OpCo1!U1205","v":0},{"$f":"-OpCo1!V1205","v":0},{"$f":"-OpCo1!W1205","v":0},{"$f":"-OpCo1!X1205","v":0},{"$f":"-OpCo1!Y1205","v":0},{"$f":"-OpCo1!Z1205","v":0},{"$f":"-OpCo1!AA1205","v":0},{"$f":"-OpCo1!AB1205","v":0},{"$f":"-OpCo1!AC1205","v":0},{"$f":"-OpCo1!AD1205","v":0},{"$f":"-OpCo1!AE1205","v":0},{"$f":"-OpCo1!AF1205","v":0},{"$f":"-OpCo1!AG1205","v":0},{"$f":"-OpCo1!AH1205","v":0},{"$f":"-OpCo1!AI1205","v":0},{"$f":"-OpCo1!AJ1205","v":0},{"$f":"-OpCo1!AK1205","v":0},{"$f":"-OpCo1!AL1205","v":0},{"$f":"-OpCo1!AM1205","v":0},{"$f":"-OpCo1!AN1205","v":0},{"$f":"-OpCo1!AO1205","v":0},{"$f":"-OpCo1!AP1205","v":0},{"$f":"-OpCo1!AQ1205","v":0},{"$f":"-OpCo1!AR1205","v":0},{"$f":"-OpCo1!AS1205","v":0},{"$f":"-OpCo1!AT1205","v":0},{"$f":"-OpCo1!AU1205","v":0},{"$f":"-OpCo1!AV1205","v":0},{"$f":"-OpCo1!AW1205","v":0},{"$f":"-OpCo1!AX1205","v":0},{"$f":"-OpCo1!AY1205","v":0},{"$f":"-OpCo1!AZ1205","v":0},{"$f":"-OpCo1!BA1205","v":0},{"$f":"-OpCo1!BB1205","v":0},{"$f":"-OpCo1!BC1205","v":0},{"$f":"-OpCo1!BD1205","v":0},{"$f":"-OpCo1!BE1205","v":0},{"$f":"-OpCo1!BF1205","v":0},{"$f":"-OpCo1!BG1205","v":0},{"$f":"-OpCo1!BH1205","v":0},{"$f":"-OpCo1!BI1205","v":0},{"$f":"-OpCo1!BJ1205","v":0},{"$f":"-OpCo1!BK1205","v":0},{"$f":"-OpCo1!BL1205","v":0},{"$f":"-OpCo1!BM1205","v":0},{"$f":"-OpCo1!BN1205","v":0},{"$f":"-OpCo1!BO1205","v":0},{"$f":"-OpCo1!BP1205","v":0},{"$f":"-OpCo1!BQ1205","v":0},{"$f":"-OpCo1!BR1205","v":0},{"$f":"-OpCo1!BS1205","v":0},{"$f":"-OpCo1!BT1205","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M1182","v":0},{"$f":"-OpCo1!N1182","v":0},{"$f":"-OpCo1!O1182","v":0},{"$f":"-OpCo1!P1182","v":0},{"$f":"-OpCo1!Q1182","v":0},{"$f":"-OpCo1!R1182","v":0},{"$f":"-OpCo1!S1182","v":0},{"$f":"-OpCo1!T1182","v":0},{"$f":"-OpCo1!U1182","v":0},{"$f":"-OpCo1!V1182","v":0},{"$f":"-OpCo1!W1182","v":0},{"$f":"-OpCo1!X1182","v":0},{"$f":"-OpCo1!Y1182","v":0},{"$f":"-OpCo1!Z1182","v":0},{"$f":"-OpCo1!AA1182","v":0},{"$f":"-OpCo1!AB1182","v":0},{"$f":"-OpCo1!AC1182","v":0},{"$f":"-OpCo1!AD1182","v":0},{"$f":"-OpCo1!AE1182","v":0},{"$f":"-OpCo1!AF1182","v":0},{"$f":"-OpCo1!AG1182","v":0},{"$f":"-OpCo1!AH1182","v":0},{"$f":"-OpCo1!AI1182","v":0},{"$f":"-OpCo1!AJ1182","v":0},{"$f":"-OpCo1!AK1182","v":0},{"$f":"-OpCo1!AL1182","v":0},{"$f":"-OpCo1!AM1182","v":0},{"$f":"-OpCo1!AN1182","v":0},{"$f":"-OpCo1!AO1182","v":0},{"$f":"-OpCo1!AP1182","v":0},{"$f":"-OpCo1!AQ1182","v":0},{"$f":"-OpCo1!AR1182","v":0},{"$f":"-OpCo1!AS1182","v":0},{"$f":"-OpCo1!AT1182","v":0},{"$f":"-OpCo1!AU1182","v":0},{"$f":"-OpCo1!AV1182","v":0},{"$f":"-OpCo1!AW1182","v":0},{"$f":"-OpCo1!AX1182","v":0},{"$f":"-OpCo1!AY1182","v":0},{"$f":"-OpCo1!AZ1182","v":0},{"$f":"-OpCo1!BA1182","v":0},{"$f":"-OpCo1!BB1182","v":0},{"$f":"-OpCo1!BC1182","v":0},{"$f":"-OpCo1!BD1182","v":0},{"$f":"-OpCo1!BE1182","v":0},{"$f":"-OpCo1!BF1182","v":0},{"$f":"-OpCo1!BG1182","v":0},{"$f":"-OpCo1!BH1182","v":0},{"$f":"-OpCo1!BI1182","v":0},{"$f":"-OpCo1!BJ1182","v":0},{"$f":"-OpCo1!BK1182","v":0},{"$f":"-OpCo1!BL1182","v":0},{"$f":"-OpCo1!BM1182","v":0},{"$f":"-OpCo1!BN1182","v":0},{"$f":"-OpCo1!BO1182","v":0},{"$f":"-OpCo1!BP1182","v":0},{"$f":"-OpCo1!BQ1182","v":0},{"$f":"-OpCo1!BR1182","v":0},{"$f":"-OpCo1!BS1182","v":0},{"$f":"-OpCo1!BT1182","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M1189","v":0},{"$f":"-OpCo1!N1189","v":0},{"$f":"-OpCo1!O1189","v":0},{"$f":"-OpCo1!P1189","v":0},{"$f":"-OpCo1!Q1189","v":0},{"$f":"-OpCo1!R1189","v":0},{"$f":"-OpCo1!S1189","v":0},{"$f":"-OpCo1!T1189","v":0},{"$f":"-OpCo1!U1189","v":0},{"$f":"-OpCo1!V1189","v":0},{"$f":"-OpCo1!W1189","v":0},{"$f":"-OpCo1!X1189","v":0},{"$f":"-OpCo1!Y1189","v":0},{"$f":"-OpCo1!Z1189","v":0},{"$f":"-OpCo1!AA1189","v":0},{"$f":"-OpCo1!AB1189","v":0},{"$f":"-OpCo1!AC1189","v":0},{"$f":"-OpCo1!AD1189","v":0},{"$f":"-OpCo1!AE1189","v":0},{"$f":"-OpCo1!AF1189","v":0},{"$f":"-OpCo1!AG1189","v":0},{"$f":"-OpCo1!AH1189","v":0},{"$f":"-OpCo1!AI1189","v":0},{"$f":"-OpCo1!AJ1189","v":0},{"$f":"-OpCo1!AK1189","v":0},{"$f":"-OpCo1!AL1189","v":0},{"$f":"-OpCo1!AM1189","v":0},{"$f":"-OpCo1!AN1189","v":0},{"$f":"-OpCo1!AO1189","v":0},{"$f":"-OpCo1!AP1189","v":0},{"$f":"-OpCo1!AQ1189","v":0},{"$f":"-OpCo1!AR1189","v":0},{"$f":"-OpCo1!AS1189","v":0},{"$f":"-OpCo1!AT1189","v":0},{"$f":"-OpCo1!AU1189","v":0},{"$f":"-OpCo1!AV1189","v":0},{"$f":"-OpCo1!AW1189","v":0},{"$f":"-OpCo1!AX1189","v":0},{"$f":"-OpCo1!AY1189","v":0},{"$f":"-OpCo1!AZ1189","v":0},{"$f":"-OpCo1!BA1189","v":0},{"$f":"-OpCo1!BB1189","v":0},{"$f":"-OpCo1!BC1189","v":0},{"$f":"-OpCo1!BD1189","v":0},{"$f":"-OpCo1!BE1189","v":0},{"$f":"-OpCo1!BF1189","v":0},{"$f":"-OpCo1!BG1189","v":0},{"$f":"-OpCo1!BH1189","v":0},{"$f":"-OpCo1!BI1189","v":0},{"$f":"-OpCo1!BJ1189","v":0},{"$f":"-OpCo1!BK1189","v":0},{"$f":"-OpCo1!BL1189","v":0},{"$f":"-OpCo1!BM1189","v":0},{"$f":"-OpCo1!BN1189","v":0},{"$f":"-OpCo1!BO1189","v":0},{"$f":"-OpCo1!BP1189","v":0},{"$f":"-OpCo1!BQ1189","v":0},{"$f":"-OpCo1!BR1189","v":0},{"$f":"-OpCo1!BS1189","v":0},{"$f":"-OpCo1!BT1189","v":0}]
[]
[null,null,null,"Cash for financing activities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M194:M210)","v":0},{"$f":"SUM(N194:N210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grant received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M628","v":0},{"$f":"OpCo1!N628","v":0},{"$f":"OpCo1!O628","v":0},{"$f":"OpCo1!P628","v":0},{"$f":"OpCo1!Q628","v":0},{"$f":"OpCo1!R628","v":0},{"$f":"OpCo1!S628","v":0},{"$f":"OpCo1!T628","v":0},{"$f":"OpCo1!U628","v":0},{"$f":"OpCo1!V628","v":0},{"$f":"OpCo1!W628","v":0},{"$f":"OpCo1!X628","v":0},{"$f":"OpCo1!Y628","v":0},{"$f":"OpCo1!Z628","v":0},{"$f":"OpCo1!AA628","v":0},{"$f":"OpCo1!AB628","v":0},{"$f":"OpCo1!AC628","v":0},{"$f":"OpCo1!AD628","v":0},{"$f":"OpCo1!AE628","v":0},{"$f":"OpCo1!AF628","v":0},{"$f":"OpCo1!AG628","v":0},{"$f":"OpCo1!AH628","v":0},{"$f":"OpCo1!AI628","v":0},{"$f":"OpCo1!AJ628","v":0},{"$f":"OpCo1!AK628","v":0},{"$f":"OpCo1!AL628","v":0},{"$f":"OpCo1!AM628","v":0},{"$f":"OpCo1!AN628","v":0},{"$f":"OpCo1!AO628","v":0},{"$f":"OpCo1!AP628","v":0},{"$f":"OpCo1!AQ628","v":0},{"$f":"OpCo1!AR628","v":0},{"$f":"OpCo1!AS628","v":0},{"$f":"OpCo1!AT628","v":0},{"$f":"OpCo1!AU628","v":0},{"$f":"OpCo1!AV628","v":0},{"$f":"OpCo1!AW628","v":0},{"$f":"OpCo1!AX628","v":0},{"$f":"OpCo1!AY628","v":0},{"$f":"OpCo1!AZ628","v":0},{"$f":"OpCo1!BA628","v":0},{"$f":"OpCo1!BB628","v":0},{"$f":"OpCo1!BC628","v":0},{"$f":"OpCo1!BD628","v":0},{"$f":"OpCo1!BE628","v":0},{"$f":"OpCo1!BF628","v":0},{"$f":"OpCo1!BG628","v":0},{"$f":"OpCo1!BH628","v":0},{"$f":"OpCo1!BI628","v":0},{"$f":"OpCo1!BJ628","v":0},{"$f":"OpCo1!BK628","v":0},{"$f":"OpCo1!BL628","v":0},{"$f":"OpCo1!BM628","v":0},{"$f":"OpCo1!BN628","v":0},{"$f":"OpCo1!BO628","v":0},{"$f":"OpCo1!BP628","v":0},{"$f":"OpCo1!BQ628","v":0},{"$f":"OpCo1!BR628","v":0},{"$f":"OpCo1!BS628","v":0},{"$f":"OpCo1!BT628","v":0}]
[null,null,null,"Loan interest paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2183","v":0},{"$f":"-OpCo1!N2183","v":0},{"$f":"-OpCo1!O2183","v":0},{"$f":"-OpCo1!P2183","v":0},{"$f":"-OpCo1!Q2183","v":0},{"$f":"-OpCo1!R2183","v":0},{"$f":"-OpCo1!S2183","v":0},{"$f":"-OpCo1!T2183","v":0},{"$f":"-OpCo1!U2183","v":0},{"$f":"-OpCo1!V2183","v":0},{"$f":"-OpCo1!W2183","v":0},{"$f":"-OpCo1!X2183","v":0},{"$f":"-OpCo1!Y2183","v":0},{"$f":"-OpCo1!Z2183","v":0},{"$f":"-OpCo1!AA2183","v":0},{"$f":"-OpCo1!AB2183","v":0},{"$f":"-OpCo1!AC2183","v":0},{"$f":"-OpCo1!AD2183","v":0},{"$f":"-OpCo1!AE2183","v":0},{"$f":"-OpCo1!AF2183","v":0},{"$f":"-OpCo1!AG2183","v":0},{"$f":"-OpCo1!AH2183","v":0},{"$f":"-OpCo1!AI2183","v":0},{"$f":"-OpCo1!AJ2183","v":0},{"$f":"-OpCo1!AK2183","v":0},{"$f":"-OpCo1!AL2183","v":0},{"$f":"-OpCo1!AM2183","v":0},{"$f":"-OpCo1!AN2183","v":0},{"$f":"-OpCo1!AO2183","v":0},{"$f":"-OpCo1!AP2183","v":0},{"$f":"-OpCo1!AQ2183","v":0},{"$f":"-OpCo1!AR2183","v":0},{"$f":"-OpCo1!AS2183","v":0},{"$f":"-OpCo1!AT2183","v":0},{"$f":"-OpCo1!AU2183","v":0},{"$f":"-OpCo1!AV2183","v":0},{"$f":"-OpCo1!AW2183","v":0},{"$f":"-OpCo1!AX2183","v":0},{"$f":"-OpCo1!AY2183","v":0},{"$f":"-OpCo1!AZ2183","v":0},{"$f":"-OpCo1!BA2183","v":0},{"$f":"-OpCo1!BB2183","v":0},{"$f":"-OpCo1!BC2183","v":0},{"$f":"-OpCo1!BD2183","v":0},{"$f":"-OpCo1!BE2183","v":0},{"$f":"-OpCo1!BF2183","v":0},{"$f":"-OpCo1!BG2183","v":0},{"$f":"-OpCo1!BH2183","v":0},{"$f":"-OpCo1!BI2183","v":0},{"$f":"-OpCo1!BJ2183","v":0},{"$f":"-OpCo1!BK2183","v":0},{"$f":"-OpCo1!BL2183","v":0},{"$f":"-OpCo1!BM2183","v":0},{"$f":"-OpCo1!BN2183","v":0},{"$f":"-OpCo1!BO2183","v":0},{"$f":"-OpCo1!BP2183","v":0},{"$f":"-OpCo1!BQ2183","v":0},{"$f":"-OpCo1!BR2183","v":0},{"$f":"-OpCo1!BS2183","v":0},{"$f":"-OpCo1!BT2183","v":0}]
[null,null,null,"Loan principal paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2159","v":0},{"$f":"-OpCo1!N2159","v":0},{"$f":"-OpCo1!O2159","v":0},{"$f":"-OpCo1!P2159","v":0},{"$f":"-OpCo1!Q2159","v":0},{"$f":"-OpCo1!R2159","v":0},{"$f":"-OpCo1!S2159","v":0},{"$f":"-OpCo1!T2159","v":0},{"$f":"-OpCo1!U2159","v":0},{"$f":"-OpCo1!V2159","v":0},{"$f":"-OpCo1!W2159","v":0},{"$f":"-OpCo1!X2159","v":0},{"$f":"-OpCo1!Y2159","v":0},{"$f":"-OpCo1!Z2159","v":0},{"$f":"-OpCo1!AA2159","v":0},{"$f":"-OpCo1!AB2159","v":0},{"$f":"-OpCo1!AC2159","v":0},{"$f":"-OpCo1!AD2159","v":0},{"$f":"-OpCo1!AE2159","v":0},{"$f":"-OpCo1!AF2159","v":0},{"$f":"-OpCo1!AG2159","v":0},{"$f":"-OpCo1!AH2159","v":0},{"$f":"-OpCo1!AI2159","v":0},{"$f":"-OpCo1!AJ2159","v":0},{"$f":"-OpCo1!AK2159","v":0},{"$f":"-OpCo1!AL2159","v":0},{"$f":"-OpCo1!AM2159","v":0},{"$f":"-OpCo1!AN2159","v":0},{"$f":"-OpCo1!AO2159","v":0},{"$f":"-OpCo1!AP2159","v":0},{"$f":"-OpCo1!AQ2159","v":0},{"$f":"-OpCo1!AR2159","v":0},{"$f":"-OpCo1!AS2159","v":0},{"$f":"-OpCo1!AT2159","v":0},{"$f":"-OpCo1!AU2159","v":0},{"$f":"-OpCo1!AV2159","v":0},{"$f":"-OpCo1!AW2159","v":0},{"$f":"-OpCo1!AX2159","v":0},{"$f":"-OpCo1!AY2159","v":0},{"$f":"-OpCo1!AZ2159","v":0},{"$f":"-OpCo1!BA2159","v":0},{"$f":"-OpCo1!BB2159","v":0},{"$f":"-OpCo1!BC2159","v":0},{"$f":"-OpCo1!BD2159","v":0},{"$f":"-OpCo1!BE2159","v":0},{"$f":"-OpCo1!BF2159","v":0},{"$f":"-OpCo1!BG2159","v":0},{"$f":"-OpCo1!BH2159","v":0},{"$f":"-OpCo1!BI2159","v":0},{"$f":"-OpCo1!BJ2159","v":0},{"$f":"-OpCo1!BK2159","v":0},{"$f":"-OpCo1!BL2159","v":0},{"$f":"-OpCo1!BM2159","v":0},{"$f":"-OpCo1!BN2159","v":0},{"$f":"-OpCo1!BO2159","v":0},{"$f":"-OpCo1!BP2159","v":0},{"$f":"-OpCo1!BQ2159","v":0},{"$f":"-OpCo1!BR2159","v":0},{"$f":"-OpCo1!BS2159","v":0},{"$f":"-OpCo1!BT2159","v":0}]
[null,null,null,"Loan fees paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2169","v":0},{"$f":"-OpCo1!N2169","v":0},{"$f":"-OpCo1!O2169","v":0},{"$f":"-OpCo1!P2169","v":0},{"$f":"-OpCo1!Q2169","v":0},{"$f":"-OpCo1!R2169","v":0},{"$f":"-OpCo1!S2169","v":0},{"$f":"-OpCo1!T2169","v":0},{"$f":"-OpCo1!U2169","v":0},{"$f":"-OpCo1!V2169","v":0},{"$f":"-OpCo1!W2169","v":0},{"$f":"-OpCo1!X2169","v":0},{"$f":"-OpCo1!Y2169","v":0},{"$f":"-OpCo1!Z2169","v":0},{"$f":"-OpCo1!AA2169","v":0},{"$f":"-OpCo1!AB2169","v":0},{"$f":"-OpCo1!AC2169","v":0},{"$f":"-OpCo1!AD2169","v":0},{"$f":"-OpCo1!AE2169","v":0},{"$f":"-OpCo1!AF2169","v":0},{"$f":"-OpCo1!AG2169","v":0},{"$f":"-OpCo1!AH2169","v":0},{"$f":"-OpCo1!AI2169","v":0},{"$f":"-OpCo1!AJ2169","v":0},{"$f":"-OpCo1!AK2169","v":0},{"$f":"-OpCo1!AL2169","v":0},{"$f":"-OpCo1!AM2169","v":0},{"$f":"-OpCo1!AN2169","v":0},{"$f":"-OpCo1!AO2169","v":0},{"$f":"-OpCo1!AP2169","v":0},{"$f":"-OpCo1!AQ2169","v":0},{"$f":"-OpCo1!AR2169","v":0},{"$f":"-OpCo1!AS2169","v":0},{"$f":"-OpCo1!AT2169","v":0},{"$f":"-OpCo1!AU2169","v":0},{"$f":"-OpCo1!AV2169","v":0},{"$f":"-OpCo1!AW2169","v":0},{"$f":"-OpCo1!AX2169","v":0},{"$f":"-OpCo1!AY2169","v":0},{"$f":"-OpCo1!AZ2169","v":0},{"$f":"-OpCo1!BA2169","v":0},{"$f":"-OpCo1!BB2169","v":0},{"$f":"-OpCo1!BC2169","v":0},{"$f":"-OpCo1!BD2169","v":0},{"$f":"-OpCo1!BE2169","v":0},{"$f":"-OpCo1!BF2169","v":0},{"$f":"-OpCo1!BG2169","v":0},{"$f":"-OpCo1!BH2169","v":0},{"$f":"-OpCo1!BI2169","v":0},{"$f":"-OpCo1!BJ2169","v":0},{"$f":"-OpCo1!BK2169","v":0},{"$f":"-OpCo1!BL2169","v":0},{"$f":"-OpCo1!BM2169","v":0},{"$f":"-OpCo1!BN2169","v":0},{"$f":"-OpCo1!BO2169","v":0},{"$f":"-OpCo1!BP2169","v":0},{"$f":"-OpCo1!BQ2169","v":0},{"$f":"-OpCo1!BR2169","v":0},{"$f":"-OpCo1!BS2169","v":0},{"$f":"-OpCo1!BT2169","v":0}]
[null,null,null,"Lease charge paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo1!M1171,OpCo1!M1177)","v":0},{"$f":"-SUM(OpCo1!N1171,OpCo1!N1177)","v":0},{"$f":"-SUM(OpCo1!O1171,OpCo1!O1177)","v":0},{"$f":"-SUM(OpCo1!P1171,OpCo1!P1177)","v":0},{"$f":"-SUM(OpCo1!Q1171,OpCo1!Q1177)","v":0},{"$f":"-SUM(OpCo1!R1171,OpCo1!R1177)","v":0},{"$f":"-SUM(OpCo1!S1171,OpCo1!S1177)","v":0},{"$f":"-SUM(OpCo1!T1171,OpCo1!T1177)","v":0},{"$f":"-SUM(OpCo1!U1171,OpCo1!U1177)","v":0},{"$f":"-SUM(OpCo1!V1171,OpCo1!V1177)","v":0},{"$f":"-SUM(OpCo1!W1171,OpCo1!W1177)","v":0},{"$f":"-SUM(OpCo1!X1171,OpCo1!X1177)","v":0},{"$f":"-SUM(OpCo1!Y1171,OpCo1!Y1177)","v":0},{"$f":"-SUM(OpCo1!Z1171,OpCo1!Z1177)","v":0},{"$f":"-SUM(OpCo1!AA1171,OpCo1!AA1177)","v":0},{"$f":"-SUM(OpCo1!AB1171,OpCo1!AB1177)","v":0},{"$f":"-SUM(OpCo1!AC1171,OpCo1!AC1177)","v":0},{"$f":"-SUM(OpCo1!AD1171,OpCo1!AD1177)","v":0},{"$f":"-SUM(OpCo1!AE1171,OpCo1!AE1177)","v":0},{"$f":"-SUM(OpCo1!AF1171,OpCo1!AF1177)","v":0},{"$f":"-SUM(OpCo1!AG1171,OpCo1!AG1177)","v":0},{"$f":"-SUM(OpCo1!AH1171,OpCo1!AH1177)","v":0},{"$f":"-SUM(OpCo1!AI1171,OpCo1!AI1177)","v":0},{"$f":"-SUM(OpCo1!AJ1171,OpCo1!AJ1177)","v":0},{"$f":"-SUM(OpCo1!AK1171,OpCo1!AK1177)","v":0},{"$f":"-SUM(OpCo1!AL1171,OpCo1!AL1177)","v":0},{"$f":"-SUM(OpCo1!AM1171,OpCo1!AM1177)","v":0},{"$f":"-SUM(OpCo1!AN1171,OpCo1!AN1177)","v":0},{"$f":"-SUM(OpCo1!AO1171,OpCo1!AO1177)","v":0},{"$f":"-SUM(OpCo1!AP1171,OpCo1!AP1177)","v":0},{"$f":"-SUM(OpCo1!AQ1171,OpCo1!AQ1177)","v":0},{"$f":"-SUM(OpCo1!AR1171,OpCo1!AR1177)","v":0},{"$f":"-SUM(OpCo1!AS1171,OpCo1!AS1177)","v":0},{"$f":"-SUM(OpCo1!AT1171,OpCo1!AT1177)","v":0},{"$f":"-SUM(OpCo1!AU1171,OpCo1!AU1177)","v":0},{"$f":"-SUM(OpCo1!AV1171,OpCo1!AV1177)","v":0},{"$f":"-SUM(OpCo1!AW1171,OpCo1!AW1177)","v":0},{"$f":"-SUM(OpCo1!AX1171,OpCo1!AX1177)","v":0},{"$f":"-SUM(OpCo1!AY1171,OpCo1!AY1177)","v":0},{"$f":"-SUM(OpCo1!AZ1171,OpCo1!AZ1177)","v":0},{"$f":"-SUM(OpCo1!BA1171,OpCo1!BA1177)","v":0},{"$f":"-SUM(OpCo1!BB1171,OpCo1!BB1177)","v":0},{"$f":"-SUM(OpCo1!BC1171,OpCo1!BC1177)","v":0},{"$f":"-SUM(OpCo1!BD1171,OpCo1!BD1177)","v":0},{"$f":"-SUM(OpCo1!BE1171,OpCo1!BE1177)","v":0},{"$f":"-SUM(OpCo1!BF1171,OpCo1!BF1177)","v":0},{"$f":"-SUM(OpCo1!BG1171,OpCo1!BG1177)","v":0},{"$f":"-SUM(OpCo1!BH1171,OpCo1!BH1177)","v":0},{"$f":"-SUM(OpCo1!BI1171,OpCo1!BI1177)","v":0},{"$f":"-SUM(OpCo1!BJ1171,OpCo1!BJ1177)","v":0},{"$f":"-SUM(OpCo1!BK1171,OpCo1!BK1177)","v":0},{"$f":"-SUM(OpCo1!BL1171,OpCo1!BL1177)","v":0},{"$f":"-SUM(OpCo1!BM1171,OpCo1!BM1177)","v":0},{"$f":"-SUM(OpCo1!BN1171,OpCo1!BN1177)","v":0},{"$f":"-SUM(OpCo1!BO1171,OpCo1!BO1177)","v":0},{"$f":"-SUM(OpCo1!BP1171,OpCo1!BP1177)","v":0},{"$f":"-SUM(OpCo1!BQ1171,OpCo1!BQ1177)","v":0},{"$f":"-SUM(OpCo1!BR1171,OpCo1!BR1177)","v":0},{"$f":"-SUM(OpCo1!BS1171,OpCo1!BS1177)","v":0},{"$f":"-SUM(OpCo1!BT1171,OpCo1!BT1177)","v":0}]
[null,null,null,"Loan principal received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2156","v":0},{"$f":"-OpCo1!N2156","v":0},{"$f":"-OpCo1!O2156","v":0},{"$f":"-OpCo1!P2156","v":0},{"$f":"-OpCo1!Q2156","v":0},{"$f":"-OpCo1!R2156","v":0},{"$f":"-OpCo1!S2156","v":0},{"$f":"-OpCo1!T2156","v":0},{"$f":"-OpCo1!U2156","v":0},{"$f":"-OpCo1!V2156","v":0},{"$f":"-OpCo1!W2156","v":0},{"$f":"-OpCo1!X2156","v":0},{"$f":"-OpCo1!Y2156","v":0},{"$f":"-OpCo1!Z2156","v":0},{"$f":"-OpCo1!AA2156","v":0},{"$f":"-OpCo1!AB2156","v":0},{"$f":"-OpCo1!AC2156","v":0},{"$f":"-OpCo1!AD2156","v":0},{"$f":"-OpCo1!AE2156","v":0},{"$f":"-OpCo1!AF2156","v":0},{"$f":"-OpCo1!AG2156","v":0},{"$f":"-OpCo1!AH2156","v":0},{"$f":"-OpCo1!AI2156","v":0},{"$f":"-OpCo1!AJ2156","v":0},{"$f":"-OpCo1!AK2156","v":0},{"$f":"-OpCo1!AL2156","v":0},{"$f":"-OpCo1!AM2156","v":0},{"$f":"-OpCo1!AN2156","v":0},{"$f":"-OpCo1!AO2156","v":0},{"$f":"-OpCo1!AP2156","v":0},{"$f":"-OpCo1!AQ2156","v":0},{"$f":"-OpCo1!AR2156","v":0},{"$f":"-OpCo1!AS2156","v":0},{"$f":"-OpCo1!AT2156","v":0},{"$f":"-OpCo1!AU2156","v":0},{"$f":"-OpCo1!AV2156","v":0},{"$f":"-OpCo1!AW2156","v":0},{"$f":"-OpCo1!AX2156","v":0},{"$f":"-OpCo1!AY2156","v":0},{"$f":"-OpCo1!AZ2156","v":0},{"$f":"-OpCo1!BA2156","v":0},{"$f":"-OpCo1!BB2156","v":0},{"$f":"-OpCo1!BC2156","v":0},{"$f":"-OpCo1!BD2156","v":0},{"$f":"-OpCo1!BE2156","v":0},{"$f":"-OpCo1!BF2156","v":0},{"$f":"-OpCo1!BG2156","v":0},{"$f":"-OpCo1!BH2156","v":0},{"$f":"-OpCo1!BI2156","v":0},{"$f":"-OpCo1!BJ2156","v":0},{"$f":"-OpCo1!BK2156","v":0},{"$f":"-OpCo1!BL2156","v":0},{"$f":"-OpCo1!BM2156","v":0},{"$f":"-OpCo1!BN2156","v":0},{"$f":"-OpCo1!BO2156","v":0},{"$f":"-OpCo1!BP2156","v":0},{"$f":"-OpCo1!BQ2156","v":0},{"$f":"-OpCo1!BR2156","v":0},{"$f":"-OpCo1!BS2156","v":0},{"$f":"-OpCo1!BT2156","v":0}]
[null,null,null,"Share capital drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3608","v":0},{"$f":"OpCo1!N3608","v":0},{"$f":"OpCo1!O3608","v":0},{"$f":"OpCo1!P3608","v":0},{"$f":"OpCo1!Q3608","v":0},{"$f":"OpCo1!R3608","v":0},{"$f":"OpCo1!S3608","v":0},{"$f":"OpCo1!T3608","v":0},{"$f":"OpCo1!U3608","v":0},{"$f":"OpCo1!V3608","v":0},{"$f":"OpCo1!W3608","v":0},{"$f":"OpCo1!X3608","v":0},{"$f":"OpCo1!Y3608","v":0},{"$f":"OpCo1!Z3608","v":0},{"$f":"OpCo1!AA3608","v":0},{"$f":"OpCo1!AB3608","v":0},{"$f":"OpCo1!AC3608","v":0},{"$f":"OpCo1!AD3608","v":0},{"$f":"OpCo1!AE3608","v":0},{"$f":"OpCo1!AF3608","v":0},{"$f":"OpCo1!AG3608","v":0},{"$f":"OpCo1!AH3608","v":0},{"$f":"OpCo1!AI3608","v":0},{"$f":"OpCo1!AJ3608","v":0},{"$f":"OpCo1!AK3608","v":0},{"$f":"OpCo1!AL3608","v":0},{"$f":"OpCo1!AM3608","v":0},{"$f":"OpCo1!AN3608","v":0},{"$f":"OpCo1!AO3608","v":0},{"$f":"OpCo1!AP3608","v":0},{"$f":"OpCo1!AQ3608","v":0},{"$f":"OpCo1!AR3608","v":0},{"$f":"OpCo1!AS3608","v":0},{"$f":"OpCo1!AT3608","v":0},{"$f":"OpCo1!AU3608","v":0},{"$f":"OpCo1!AV3608","v":0},{"$f":"OpCo1!AW3608","v":0},{"$f":"OpCo1!AX3608","v":0},{"$f":"OpCo1!AY3608","v":0},{"$f":"OpCo1!AZ3608","v":0},{"$f":"OpCo1!BA3608","v":0},{"$f":"OpCo1!BB3608","v":0},{"$f":"OpCo1!BC3608","v":0},{"$f":"OpCo1!BD3608","v":0},{"$f":"OpCo1!BE3608","v":0},{"$f":"OpCo1!BF3608","v":0},{"$f":"OpCo1!BG3608","v":0},{"$f":"OpCo1!BH3608","v":0},{"$f":"OpCo1!BI3608","v":0},{"$f":"OpCo1!BJ3608","v":0},{"$f":"OpCo1!BK3608","v":0},{"$f":"OpCo1!BL3608","v":0},{"$f":"OpCo1!BM3608","v":0},{"$f":"OpCo1!BN3608","v":0},{"$f":"OpCo1!BO3608","v":0},{"$f":"OpCo1!BP3608","v":0},{"$f":"OpCo1!BQ3608","v":0},{"$f":"OpCo1!BR3608","v":0},{"$f":"OpCo1!BS3608","v":0},{"$f":"OpCo1!BT3608","v":0}]
[null,null,null,"Dividends paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3681","v":0},{"$f":"OpCo1!N3681","v":0},{"$f":"OpCo1!O3681","v":0},{"$f":"OpCo1!P3681","v":0},{"$f":"OpCo1!Q3681","v":0},{"$f":"OpCo1!R3681","v":0},{"$f":"OpCo1!S3681","v":0},{"$f":"OpCo1!T3681","v":0},{"$f":"OpCo1!U3681","v":0},{"$f":"OpCo1!V3681","v":0},{"$f":"OpCo1!W3681","v":0},{"$f":"OpCo1!X3681","v":0},{"$f":"OpCo1!Y3681","v":0},{"$f":"OpCo1!Z3681","v":0},{"$f":"OpCo1!AA3681","v":0},{"$f":"OpCo1!AB3681","v":0},{"$f":"OpCo1!AC3681","v":0},{"$f":"OpCo1!AD3681","v":0},{"$f":"OpCo1!AE3681","v":0},{"$f":"OpCo1!AF3681","v":0},{"$f":"OpCo1!AG3681","v":0},{"$f":"OpCo1!AH3681","v":0},{"$f":"OpCo1!AI3681","v":0},{"$f":"OpCo1!AJ3681","v":0},{"$f":"OpCo1!AK3681","v":0},{"$f":"OpCo1!AL3681","v":0},{"$f":"OpCo1!AM3681","v":0},{"$f":"OpCo1!AN3681","v":0},{"$f":"OpCo1!AO3681","v":0},{"$f":"OpCo1!AP3681","v":0},{"$f":"OpCo1!AQ3681","v":0},{"$f":"OpCo1!AR3681","v":0},{"$f":"OpCo1!AS3681","v":0},{"$f":"OpCo1!AT3681","v":0},{"$f":"OpCo1!AU3681","v":0},{"$f":"OpCo1!AV3681","v":0},{"$f":"OpCo1!AW3681","v":0},{"$f":"OpCo1!AX3681","v":0},{"$f":"OpCo1!AY3681","v":0},{"$f":"OpCo1!AZ3681","v":0},{"$f":"OpCo1!BA3681","v":0},{"$f":"OpCo1!BB3681","v":0},{"$f":"OpCo1!BC3681","v":0},{"$f":"OpCo1!BD3681","v":0},{"$f":"OpCo1!BE3681","v":0},{"$f":"OpCo1!BF3681","v":0},{"$f":"OpCo1!BG3681","v":0},{"$f":"OpCo1!BH3681","v":0},{"$f":"OpCo1!BI3681","v":0},{"$f":"OpCo1!BJ3681","v":0},{"$f":"OpCo1!BK3681","v":0},{"$f":"OpCo1!BL3681","v":0},{"$f":"OpCo1!BM3681","v":0},{"$f":"OpCo1!BN3681","v":0},{"$f":"OpCo1!BO3681","v":0},{"$f":"OpCo1!BP3681","v":0},{"$f":"OpCo1!BQ3681","v":0},{"$f":"OpCo1!BR3681","v":0},{"$f":"OpCo1!BS3681","v":0},{"$f":"OpCo1!BT3681","v":0}]
[null,null,null,"Overdraft drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3535","v":0},{"$f":"OpCo1!N3535","v":0},{"$f":"OpCo1!O3535","v":0},{"$f":"OpCo1!P3535","v":0},{"$f":"OpCo1!Q3535","v":0},{"$f":"OpCo1!R3535","v":0},{"$f":"OpCo1!S3535","v":0},{"$f":"OpCo1!T3535","v":0},{"$f":"OpCo1!U3535","v":0},{"$f":"OpCo1!V3535","v":0},{"$f":"OpCo1!W3535","v":0},{"$f":"OpCo1!X3535","v":0},{"$f":"OpCo1!Y3535","v":0},{"$f":"OpCo1!Z3535","v":0},{"$f":"OpCo1!AA3535","v":0},{"$f":"OpCo1!AB3535","v":0},{"$f":"OpCo1!AC3535","v":0},{"$f":"OpCo1!AD3535","v":0},{"$f":"OpCo1!AE3535","v":0},{"$f":"OpCo1!AF3535","v":0},{"$f":"OpCo1!AG3535","v":0},{"$f":"OpCo1!AH3535","v":0},{"$f":"OpCo1!AI3535","v":0},{"$f":"OpCo1!AJ3535","v":0},{"$f":"OpCo1!AK3535","v":0},{"$f":"OpCo1!AL3535","v":0},{"$f":"OpCo1!AM3535","v":0},{"$f":"OpCo1!AN3535","v":0},{"$f":"OpCo1!AO3535","v":0},{"$f":"OpCo1!AP3535","v":0},{"$f":"OpCo1!AQ3535","v":0},{"$f":"OpCo1!AR3535","v":0},{"$f":"OpCo1!AS3535","v":0},{"$f":"OpCo1!AT3535","v":0},{"$f":"OpCo1!AU3535","v":0},{"$f":"OpCo1!AV3535","v":0},{"$f":"OpCo1!AW3535","v":0},{"$f":"OpCo1!AX3535","v":0},{"$f":"OpCo1!AY3535","v":0},{"$f":"OpCo1!AZ3535","v":0},{"$f":"OpCo1!BA3535","v":0},{"$f":"OpCo1!BB3535","v":0},{"$f":"OpCo1!BC3535","v":0},{"$f":"OpCo1!BD3535","v":0},{"$f":"OpCo1!BE3535","v":0},{"$f":"OpCo1!BF3535","v":0},{"$f":"OpCo1!BG3535","v":0},{"$f":"OpCo1!BH3535","v":0},{"$f":"OpCo1!BI3535","v":0},{"$f":"OpCo1!BJ3535","v":0},{"$f":"OpCo1!BK3535","v":0},{"$f":"OpCo1!BL3535","v":0},{"$f":"OpCo1!BM3535","v":0},{"$f":"OpCo1!BN3535","v":0},{"$f":"OpCo1!BO3535","v":0},{"$f":"OpCo1!BP3535","v":0},{"$f":"OpCo1!BQ3535","v":0},{"$f":"OpCo1!BR3535","v":0},{"$f":"OpCo1!BS3535","v":0},{"$f":"OpCo1!BT3535","v":0}]
[null,null,null,"Overdraft repaid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3536","v":0},{"$f":"OpCo1!N3536","v":0},{"$f":"OpCo1!O3536","v":0},{"$f":"OpCo1!P3536","v":0},{"$f":"OpCo1!Q3536","v":0},{"$f":"OpCo1!R3536","v":0},{"$f":"OpCo1!S3536","v":0},{"$f":"OpCo1!T3536","v":0},{"$f":"OpCo1!U3536","v":0},{"$f":"OpCo1!V3536","v":0},{"$f":"OpCo1!W3536","v":0},{"$f":"OpCo1!X3536","v":0},{"$f":"OpCo1!Y3536","v":0},{"$f":"OpCo1!Z3536","v":0},{"$f":"OpCo1!AA3536","v":0},{"$f":"OpCo1!AB3536","v":0},{"$f":"OpCo1!AC3536","v":0},{"$f":"OpCo1!AD3536","v":0},{"$f":"OpCo1!AE3536","v":0},{"$f":"OpCo1!AF3536","v":0},{"$f":"OpCo1!AG3536","v":0},{"$f":"OpCo1!AH3536","v":0},{"$f":"OpCo1!AI3536","v":0},{"$f":"OpCo1!AJ3536","v":0},{"$f":"OpCo1!AK3536","v":0},{"$f":"OpCo1!AL3536","v":0},{"$f":"OpCo1!AM3536","v":0},{"$f":"OpCo1!AN3536","v":0},{"$f":"OpCo1!AO3536","v":0},{"$f":"OpCo1!AP3536","v":0},{"$f":"OpCo1!AQ3536","v":0},{"$f":"OpCo1!AR3536","v":0},{"$f":"OpCo1!AS3536","v":0},{"$f":"OpCo1!AT3536","v":0},{"$f":"OpCo1!AU3536","v":0},{"$f":"OpCo1!AV3536","v":0},{"$f":"OpCo1!AW3536","v":0},{"$f":"OpCo1!AX3536","v":0},{"$f":"OpCo1!AY3536","v":0},{"$f":"OpCo1!AZ3536","v":0},{"$f":"OpCo1!BA3536","v":0},{"$f":"OpCo1!BB3536","v":0},{"$f":"OpCo1!BC3536","v":0},{"$f":"OpCo1!BD3536","v":0},{"$f":"OpCo1!BE3536","v":0},{"$f":"OpCo1!BF3536","v":0},{"$f":"OpCo1!BG3536","v":0},{"$f":"OpCo1!BH3536","v":0},{"$f":"OpCo1!BI3536","v":0},{"$f":"OpCo1!BJ3536","v":0},{"$f":"OpCo1!BK3536","v":0},{"$f":"OpCo1!BL3536","v":0},{"$f":"OpCo1!BM3536","v":0},{"$f":"OpCo1!BN3536","v":0},{"$f":"OpCo1!BO3536","v":0},{"$f":"OpCo1!BP3536","v":0},{"$f":"OpCo1!BQ3536","v":0},{"$f":"OpCo1!BR3536","v":0},{"$f":"OpCo1!BS3536","v":0},{"$f":"OpCo1!BT3536","v":0}]
[null,null,null,"Overdraft interest",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3541","v":0},{"$f":"-OpCo1!N3541","v":0},{"$f":"-OpCo1!O3541","v":0},{"$f":"-OpCo1!P3541","v":0},{"$f":"-OpCo1!Q3541","v":0},{"$f":"-OpCo1!R3541","v":0},{"$f":"-OpCo1!S3541","v":0},{"$f":"-OpCo1!T3541","v":0},{"$f":"-OpCo1!U3541","v":0},{"$f":"-OpCo1!V3541","v":0},{"$f":"-OpCo1!W3541","v":0},{"$f":"-OpCo1!X3541","v":0},{"$f":"-OpCo1!Y3541","v":0},{"$f":"-OpCo1!Z3541","v":0},{"$f":"-OpCo1!AA3541","v":0},{"$f":"-OpCo1!AB3541","v":0},{"$f":"-OpCo1!AC3541","v":0},{"$f":"-OpCo1!AD3541","v":0},{"$f":"-OpCo1!AE3541","v":0},{"$f":"-OpCo1!AF3541","v":0},{"$f":"-OpCo1!AG3541","v":0},{"$f":"-OpCo1!AH3541","v":0},{"$f":"-OpCo1!AI3541","v":0},{"$f":"-OpCo1!AJ3541","v":0},{"$f":"-OpCo1!AK3541","v":0},{"$f":"-OpCo1!AL3541","v":0},{"$f":"-OpCo1!AM3541","v":0},{"$f":"-OpCo1!AN3541","v":0},{"$f":"-OpCo1!AO3541","v":0},{"$f":"-OpCo1!AP3541","v":0},{"$f":"-OpCo1!AQ3541","v":0},{"$f":"-OpCo1!AR3541","v":0},{"$f":"-OpCo1!AS3541","v":0},{"$f":"-OpCo1!AT3541","v":0},{"$f":"-OpCo1!AU3541","v":0},{"$f":"-OpCo1!AV3541","v":0},{"$f":"-OpCo1!AW3541","v":0},{"$f":"-OpCo1!AX3541","v":0},{"$f":"-OpCo1!AY3541","v":0},{"$f":"-OpCo1!AZ3541","v":0},{"$f":"-OpCo1!BA3541","v":0},{"$f":"-OpCo1!BB3541","v":0},{"$f":"-OpCo1!BC3541","v":0},{"$f":"-OpCo1!BD3541","v":0},{"$f":"-OpCo1!BE3541","v":0},{"$f":"-OpCo1!BF3541","v":0},{"$f":"-OpCo1!BG3541","v":0},{"$f":"-OpCo1!BH3541","v":0},{"$f":"-OpCo1!BI3541","v":0},{"$f":"-OpCo1!BJ3541","v":0},{"$f":"-OpCo1!BK3541","v":0},{"$f":"-OpCo1!BL3541","v":0},{"$f":"-OpCo1!BM3541","v":0},{"$f":"-OpCo1!BN3541","v":0},{"$f":"-OpCo1!BO3541","v":0},{"$f":"-OpCo1!BP3541","v":0},{"$f":"-OpCo1!BQ3541","v":0},{"$f":"-OpCo1!BR3541","v":0},{"$f":"-OpCo1!BS3541","v":0},{"$f":"-OpCo1!BT3541","v":0}]
[null,null,null,"Cash taken to sinking fund",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M544","v":0},{"$f":"-OpCo1!N544","v":0},{"$f":"-OpCo1!O544","v":0},{"$f":"-OpCo1!P544","v":0},{"$f":"-OpCo1!Q544","v":0},{"$f":"-OpCo1!R544","v":0},{"$f":"-OpCo1!S544","v":0},{"$f":"-OpCo1!T544","v":0},{"$f":"-OpCo1!U544","v":0},{"$f":"-OpCo1!V544","v":0},{"$f":"-OpCo1!W544","v":0},{"$f":"-OpCo1!X544","v":0},{"$f":"-OpCo1!Y544","v":0},{"$f":"-OpCo1!Z544","v":0},{"$f":"-OpCo1!AA544","v":0},{"$f":"-OpCo1!AB544","v":0},{"$f":"-OpCo1!AC544","v":0},{"$f":"-OpCo1!AD544","v":0},{"$f":"-OpCo1!AE544","v":0},{"$f":"-OpCo1!AF544","v":0},{"$f":"-OpCo1!AG544","v":0},{"$f":"-OpCo1!AH544","v":0},{"$f":"-OpCo1!AI544","v":0},{"$f":"-OpCo1!AJ544","v":0},{"$f":"-OpCo1!AK544","v":0},{"$f":"-OpCo1!AL544","v":0},{"$f":"-OpCo1!AM544","v":0},{"$f":"-OpCo1!AN544","v":0},{"$f":"-OpCo1!AO544","v":0},{"$f":"-OpCo1!AP544","v":0},{"$f":"-OpCo1!AQ544","v":0},{"$f":"-OpCo1!AR544","v":0},{"$f":"-OpCo1!AS544","v":0},{"$f":"-OpCo1!AT544","v":0},{"$f":"-OpCo1!AU544","v":0},{"$f":"-OpCo1!AV544","v":0},{"$f":"-OpCo1!AW544","v":0},{"$f":"-OpCo1!AX544","v":0},{"$f":"-OpCo1!AY544","v":0},{"$f":"-OpCo1!AZ544","v":0},{"$f":"-OpCo1!BA544","v":0},{"$f":"-OpCo1!BB544","v":0},{"$f":"-OpCo1!BC544","v":0},{"$f":"-OpCo1!BD544","v":0},{"$f":"-OpCo1!BE544","v":0},{"$f":"-OpCo1!BF544","v":0},{"$f":"-OpCo1!BG544","v":0},{"$f":"-OpCo1!BH544","v":0},{"$f":"-OpCo1!BI544","v":0},{"$f":"-OpCo1!BJ544","v":0},{"$f":"-OpCo1!BK544","v":0},{"$f":"-OpCo1!BL544","v":0},{"$f":"-OpCo1!BM544","v":0},{"$f":"-OpCo1!BN544","v":0},{"$f":"-OpCo1!BO544","v":0},{"$f":"-OpCo1!BP544","v":0},{"$f":"-OpCo1!BQ544","v":0},{"$f":"-OpCo1!BR544","v":0},{"$f":"-OpCo1!BS544","v":0},{"$f":"-OpCo1!BT544","v":0}]
[null,null,null,"Cash received from sinking fund",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo1!M546:M547)","v":0},{"$f":"-SUM(OpCo1!N546:N547)","v":0},{"$f":"-SUM(OpCo1!O546:O547)","v":0},{"$f":"-SUM(OpCo1!P546:P547)","v":0},{"$f":"-SUM(OpCo1!Q546:Q547)","v":0},{"$f":"-SUM(OpCo1!R546:R547)","v":0},{"$f":"-SUM(OpCo1!S546:S547)","v":0},{"$f":"-SUM(OpCo1!T546:T547)","v":0},{"$f":"-SUM(OpCo1!U546:U547)","v":0},{"$f":"-SUM(OpCo1!V546:V547)","v":0},{"$f":"-SUM(OpCo1!W546:W547)","v":0},{"$f":"-SUM(OpCo1!X546:X547)","v":0},{"$f":"-SUM(OpCo1!Y546:Y547)","v":0},{"$f":"-SUM(OpCo1!Z546:Z547)","v":0},{"$f":"-SUM(OpCo1!AA546:AA547)","v":0},{"$f":"-SUM(OpCo1!AB546:AB547)","v":0},{"$f":"-SUM(OpCo1!AC546:AC547)","v":0},{"$f":"-SUM(OpCo1!AD546:AD547)","v":0},{"$f":"-SUM(OpCo1!AE546:AE547)","v":0},{"$f":"-SUM(OpCo1!AF546:AF547)","v":0},{"$f":"-SUM(OpCo1!AG546:AG547)","v":0},{"$f":"-SUM(OpCo1!AH546:AH547)","v":0},{"$f":"-SUM(OpCo1!AI546:AI547)","v":0},{"$f":"-SUM(OpCo1!AJ546:AJ547)","v":0},{"$f":"-SUM(OpCo1!AK546:AK547)","v":0},{"$f":"-SUM(OpCo1!AL546:AL547)","v":0},{"$f":"-SUM(OpCo1!AM546:AM547)","v":0},{"$f":"-SUM(OpCo1!AN546:AN547)","v":0},{"$f":"-SUM(OpCo1!AO546:AO547)","v":0},{"$f":"-SUM(OpCo1!AP546:AP547)","v":0},{"$f":"-SUM(OpCo1!AQ546:AQ547)","v":0},{"$f":"-SUM(OpCo1!AR546:AR547)","v":0},{"$f":"-SUM(OpCo1!AS546:AS547)","v":0},{"$f":"-SUM(OpCo1!AT546:AT547)","v":0},{"$f":"-SUM(OpCo1!AU546:AU547)","v":0},{"$f":"-SUM(OpCo1!AV546:AV547)","v":0},{"$f":"-SUM(OpCo1!AW546:AW547)","v":0},{"$f":"-SUM(OpCo1!AX546:AX547)","v":0},{"$f":"-SUM(OpCo1!AY546:AY547)","v":0},{"$f":"-SUM(OpCo1!AZ546:AZ547)","v":0},{"$f":"-SUM(OpCo1!BA546:BA547)","v":0},{"$f":"-SUM(OpCo1!BB546:BB547)","v":0},{"$f":"-SUM(OpCo1!BC546:BC547)","v":0},{"$f":"-SUM(OpCo1!BD546:BD547)","v":0},{"$f":"-SUM(OpCo1!BE546:BE547)","v":0},{"$f":"-SUM(OpCo1!BF546:BF547)","v":0},{"$f":"-SUM(OpCo1!BG546:BG547)","v":0},{"$f":"-SUM(OpCo1!BH546:BH547)","v":0},{"$f":"-SUM(OpCo1!BI546:BI547)","v":0},{"$f":"-SUM(OpCo1!BJ546:BJ547)","v":0},{"$f":"-SUM(OpCo1!BK546:BK547)","v":0},{"$f":"-SUM(OpCo1!BL546:BL547)","v":0},{"$f":"-SUM(OpCo1!BM546:BM547)","v":0},{"$f":"-SUM(OpCo1!BN546:BN547)","v":0},{"$f":"-SUM(OpCo1!BO546:BO547)","v":0},{"$f":"-SUM(OpCo1!BP546:BP547)","v":0},{"$f":"-SUM(OpCo1!BQ546:BQ547)","v":0},{"$f":"-SUM(OpCo1!BR546:BR547)","v":0},{"$f":"-SUM(OpCo1!BS546:BS547)","v":0},{"$f":"-SUM(OpCo1!BT546:BT547)","v":0}]
[null,null,null,"Cash taken to O&M reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2342","v":0},{"$f":"-OpCo1!N2342","v":0},{"$f":"-OpCo1!O2342","v":0},{"$f":"-OpCo1!P2342","v":0},{"$f":"-OpCo1!Q2342","v":0},{"$f":"-OpCo1!R2342","v":0},{"$f":"-OpCo1!S2342","v":0},{"$f":"-OpCo1!T2342","v":0},{"$f":"-OpCo1!U2342","v":0},{"$f":"-OpCo1!V2342","v":0},{"$f":"-OpCo1!W2342","v":0},{"$f":"-OpCo1!X2342","v":0},{"$f":"-OpCo1!Y2342","v":0},{"$f":"-OpCo1!Z2342","v":0},{"$f":"-OpCo1!AA2342","v":0},{"$f":"-OpCo1!AB2342","v":0},{"$f":"-OpCo1!AC2342","v":0},{"$f":"-OpCo1!AD2342","v":0},{"$f":"-OpCo1!AE2342","v":0},{"$f":"-OpCo1!AF2342","v":0},{"$f":"-OpCo1!AG2342","v":0},{"$f":"-OpCo1!AH2342","v":0},{"$f":"-OpCo1!AI2342","v":0},{"$f":"-OpCo1!AJ2342","v":0},{"$f":"-OpCo1!AK2342","v":0},{"$f":"-OpCo1!AL2342","v":0},{"$f":"-OpCo1!AM2342","v":0},{"$f":"-OpCo1!AN2342","v":0},{"$f":"-OpCo1!AO2342","v":0},{"$f":"-OpCo1!AP2342","v":0},{"$f":"-OpCo1!AQ2342","v":0},{"$f":"-OpCo1!AR2342","v":0},{"$f":"-OpCo1!AS2342","v":0},{"$f":"-OpCo1!AT2342","v":0},{"$f":"-OpCo1!AU2342","v":0},{"$f":"-OpCo1!AV2342","v":0},{"$f":"-OpCo1!AW2342","v":0},{"$f":"-OpCo1!AX2342","v":0},{"$f":"-OpCo1!AY2342","v":0},{"$f":"-OpCo1!AZ2342","v":0},{"$f":"-OpCo1!BA2342","v":0},{"$f":"-OpCo1!BB2342","v":0},{"$f":"-OpCo1!BC2342","v":0},{"$f":"-OpCo1!BD2342","v":0},{"$f":"-OpCo1!BE2342","v":0},{"$f":"-OpCo1!BF2342","v":0},{"$f":"-OpCo1!BG2342","v":0},{"$f":"-OpCo1!BH2342","v":0},{"$f":"-OpCo1!BI2342","v":0},{"$f":"-OpCo1!BJ2342","v":0},{"$f":"-OpCo1!BK2342","v":0},{"$f":"-OpCo1!BL2342","v":0},{"$f":"-OpCo1!BM2342","v":0},{"$f":"-OpCo1!BN2342","v":0},{"$f":"-OpCo1!BO2342","v":0},{"$f":"-OpCo1!BP2342","v":0},{"$f":"-OpCo1!BQ2342","v":0},{"$f":"-OpCo1!BR2342","v":0},{"$f":"-OpCo1!BS2342","v":0},{"$f":"-OpCo1!BT2342","v":0}]
[null,null,null,"Cash received from O&M reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2343","v":0},{"$f":"-OpCo1!N2343","v":0},{"$f":"-OpCo1!O2343","v":0},{"$f":"-OpCo1!P2343","v":0},{"$f":"-OpCo1!Q2343","v":0},{"$f":"-OpCo1!R2343","v":0},{"$f":"-OpCo1!S2343","v":0},{"$f":"-OpCo1!T2343","v":0},{"$f":"-OpCo1!U2343","v":0},{"$f":"-OpCo1!V2343","v":0},{"$f":"-OpCo1!W2343","v":0},{"$f":"-OpCo1!X2343","v":0},{"$f":"-OpCo1!Y2343","v":0},{"$f":"-OpCo1!Z2343","v":0},{"$f":"-OpCo1!AA2343","v":0},{"$f":"-OpCo1!AB2343","v":0},{"$f":"-OpCo1!AC2343","v":0},{"$f":"-OpCo1!AD2343","v":0},{"$f":"-OpCo1!AE2343","v":0},{"$f":"-OpCo1!AF2343","v":0},{"$f":"-OpCo1!AG2343","v":0},{"$f":"-OpCo1!AH2343","v":0},{"$f":"-OpCo1!AI2343","v":0},{"$f":"-OpCo1!AJ2343","v":0},{"$f":"-OpCo1!AK2343","v":0},{"$f":"-OpCo1!AL2343","v":0},{"$f":"-OpCo1!AM2343","v":0},{"$f":"-OpCo1!AN2343","v":0},{"$f":"-OpCo1!AO2343","v":0},{"$f":"-OpCo1!AP2343","v":0},{"$f":"-OpCo1!AQ2343","v":0},{"$f":"-OpCo1!AR2343","v":0},{"$f":"-OpCo1!AS2343","v":0},{"$f":"-OpCo1!AT2343","v":0},{"$f":"-OpCo1!AU2343","v":0},{"$f":"-OpCo1!AV2343","v":0},{"$f":"-OpCo1!AW2343","v":0},{"$f":"-OpCo1!AX2343","v":0},{"$f":"-OpCo1!AY2343","v":0},{"$f":"-OpCo1!AZ2343","v":0},{"$f":"-OpCo1!BA2343","v":0},{"$f":"-OpCo1!BB2343","v":0},{"$f":"-OpCo1!BC2343","v":0},{"$f":"-OpCo1!BD2343","v":0},{"$f":"-OpCo1!BE2343","v":0},{"$f":"-OpCo1!BF2343","v":0},{"$f":"-OpCo1!BG2343","v":0},{"$f":"-OpCo1!BH2343","v":0},{"$f":"-OpCo1!BI2343","v":0},{"$f":"-OpCo1!BJ2343","v":0},{"$f":"-OpCo1!BK2343","v":0},{"$f":"-OpCo1!BL2343","v":0},{"$f":"-OpCo1!BM2343","v":0},{"$f":"-OpCo1!BN2343","v":0},{"$f":"-OpCo1!BO2343","v":0},{"$f":"-OpCo1!BP2343","v":0},{"$f":"-OpCo1!BQ2343","v":0},{"$f":"-OpCo1!BR2343","v":0},{"$f":"-OpCo1!BS2343","v":0},{"$f":"-OpCo1!BT2343","v":0}]
[null,null,null,"Cash taken to debt service reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2352","v":0},{"$f":"-OpCo1!N2352","v":0},{"$f":"-OpCo1!O2352","v":0},{"$f":"-OpCo1!P2352","v":0},{"$f":"-OpCo1!Q2352","v":0},{"$f":"-OpCo1!R2352","v":0},{"$f":"-OpCo1!S2352","v":0},{"$f":"-OpCo1!T2352","v":0},{"$f":"-OpCo1!U2352","v":0},{"$f":"-OpCo1!V2352","v":0},{"$f":"-OpCo1!W2352","v":0},{"$f":"-OpCo1!X2352","v":0},{"$f":"-OpCo1!Y2352","v":0},{"$f":"-OpCo1!Z2352","v":0},{"$f":"-OpCo1!AA2352","v":0},{"$f":"-OpCo1!AB2352","v":0},{"$f":"-OpCo1!AC2352","v":0},{"$f":"-OpCo1!AD2352","v":0},{"$f":"-OpCo1!AE2352","v":0},{"$f":"-OpCo1!AF2352","v":0},{"$f":"-OpCo1!AG2352","v":0},{"$f":"-OpCo1!AH2352","v":0},{"$f":"-OpCo1!AI2352","v":0},{"$f":"-OpCo1!AJ2352","v":0},{"$f":"-OpCo1!AK2352","v":0},{"$f":"-OpCo1!AL2352","v":0},{"$f":"-OpCo1!AM2352","v":0},{"$f":"-OpCo1!AN2352","v":0},{"$f":"-OpCo1!AO2352","v":0},{"$f":"-OpCo1!AP2352","v":0},{"$f":"-OpCo1!AQ2352","v":0},{"$f":"-OpCo1!AR2352","v":0},{"$f":"-OpCo1!AS2352","v":0},{"$f":"-OpCo1!AT2352","v":0},{"$f":"-OpCo1!AU2352","v":0},{"$f":"-OpCo1!AV2352","v":0},{"$f":"-OpCo1!AW2352","v":0},{"$f":"-OpCo1!AX2352","v":0},{"$f":"-OpCo1!AY2352","v":0},{"$f":"-OpCo1!AZ2352","v":0},{"$f":"-OpCo1!BA2352","v":0},{"$f":"-OpCo1!BB2352","v":0},{"$f":"-OpCo1!BC2352","v":0},{"$f":"-OpCo1!BD2352","v":0},{"$f":"-OpCo1!BE2352","v":0},{"$f":"-OpCo1!BF2352","v":0},{"$f":"-OpCo1!BG2352","v":0},{"$f":"-OpCo1!BH2352","v":0},{"$f":"-OpCo1!BI2352","v":0},{"$f":"-OpCo1!BJ2352","v":0},{"$f":"-OpCo1!BK2352","v":0},{"$f":"-OpCo1!BL2352","v":0},{"$f":"-OpCo1!BM2352","v":0},{"$f":"-OpCo1!BN2352","v":0},{"$f":"-OpCo1!BO2352","v":0},{"$f":"-OpCo1!BP2352","v":0},{"$f":"-OpCo1!BQ2352","v":0},{"$f":"-OpCo1!BR2352","v":0},{"$f":"-OpCo1!BS2352","v":0},{"$f":"-OpCo1!BT2352","v":0}]
[null,null,null,"Cash received from debt service reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M2353","v":0},{"$f":"-OpCo1!N2353","v":0},{"$f":"-OpCo1!O2353","v":0},{"$f":"-OpCo1!P2353","v":0},{"$f":"-OpCo1!Q2353","v":0},{"$f":"-OpCo1!R2353","v":0},{"$f":"-OpCo1!S2353","v":0},{"$f":"-OpCo1!T2353","v":0},{"$f":"-OpCo1!U2353","v":0},{"$f":"-OpCo1!V2353","v":0},{"$f":"-OpCo1!W2353","v":0},{"$f":"-OpCo1!X2353","v":0},{"$f":"-OpCo1!Y2353","v":0},{"$f":"-OpCo1!Z2353","v":0},{"$f":"-OpCo1!AA2353","v":0},{"$f":"-OpCo1!AB2353","v":0},{"$f":"-OpCo1!AC2353","v":0},{"$f":"-OpCo1!AD2353","v":0},{"$f":"-OpCo1!AE2353","v":0},{"$f":"-OpCo1!AF2353","v":0},{"$f":"-OpCo1!AG2353","v":0},{"$f":"-OpCo1!AH2353","v":0},{"$f":"-OpCo1!AI2353","v":0},{"$f":"-OpCo1!AJ2353","v":0},{"$f":"-OpCo1!AK2353","v":0},{"$f":"-OpCo1!AL2353","v":0},{"$f":"-OpCo1!AM2353","v":0},{"$f":"-OpCo1!AN2353","v":0},{"$f":"-OpCo1!AO2353","v":0},{"$f":"-OpCo1!AP2353","v":0},{"$f":"-OpCo1!AQ2353","v":0},{"$f":"-OpCo1!AR2353","v":0},{"$f":"-OpCo1!AS2353","v":0},{"$f":"-OpCo1!AT2353","v":0},{"$f":"-OpCo1!AU2353","v":0},{"$f":"-OpCo1!AV2353","v":0},{"$f":"-OpCo1!AW2353","v":0},{"$f":"-OpCo1!AX2353","v":0},{"$f":"-OpCo1!AY2353","v":0},{"$f":"-OpCo1!AZ2353","v":0},{"$f":"-OpCo1!BA2353","v":0},{"$f":"-OpCo1!BB2353","v":0},{"$f":"-OpCo1!BC2353","v":0},{"$f":"-OpCo1!BD2353","v":0},{"$f":"-OpCo1!BE2353","v":0},{"$f":"-OpCo1!BF2353","v":0},{"$f":"-OpCo1!BG2353","v":0},{"$f":"-OpCo1!BH2353","v":0},{"$f":"-OpCo1!BI2353","v":0},{"$f":"-OpCo1!BJ2353","v":0},{"$f":"-OpCo1!BK2353","v":0},{"$f":"-OpCo1!BL2353","v":0},{"$f":"-OpCo1!BM2353","v":0},{"$f":"-OpCo1!BN2353","v":0},{"$f":"-OpCo1!BO2353","v":0},{"$f":"-OpCo1!BP2353","v":0},{"$f":"-OpCo1!BQ2353","v":0},{"$f":"-OpCo1!BR2353","v":0},{"$f":"-OpCo1!BS2353","v":0},{"$f":"-OpCo1!BT2353","v":0}]
[]
[null,null,null,"Net cash flow",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M184,M186,M193)","v":0},{"$f":"SUM(N184,N186,N193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f free cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L216","v":0},{"$f":"M216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M212","v":0},{"$f":"N212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f free cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M214:M215)","v":0},{"$f":"SUM(N214:N215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f restricted cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L221","v":0},{"$f":"M221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M205:M210)","v":0},{"$f":"-SUM(N205:N210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest received on restricted cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M545","v":0},{"$f":"OpCo1!N545","v":0},{"$f":"OpCo1!O545","v":0},{"$f":"OpCo1!P545","v":0},{"$f":"OpCo1!Q545","v":0},{"$f":"OpCo1!R545","v":0},{"$f":"OpCo1!S545","v":0},{"$f":"OpCo1!T545","v":0},{"$f":"OpCo1!U545","v":0},{"$f":"OpCo1!V545","v":0},{"$f":"OpCo1!W545","v":0},{"$f":"OpCo1!X545","v":0},{"$f":"OpCo1!Y545","v":0},{"$f":"OpCo1!Z545","v":0},{"$f":"OpCo1!AA545","v":0},{"$f":"OpCo1!AB545","v":0},{"$f":"OpCo1!AC545","v":0},{"$f":"OpCo1!AD545","v":0},{"$f":"OpCo1!AE545","v":0},{"$f":"OpCo1!AF545","v":0},{"$f":"OpCo1!AG545","v":0},{"$f":"OpCo1!AH545","v":0},{"$f":"OpCo1!AI545","v":0},{"$f":"OpCo1!AJ545","v":0},{"$f":"OpCo1!AK545","v":0},{"$f":"OpCo1!AL545","v":0},{"$f":"OpCo1!AM545","v":0},{"$f":"OpCo1!AN545","v":0},{"$f":"OpCo1!AO545","v":0},{"$f":"OpCo1!AP545","v":0},{"$f":"OpCo1!AQ545","v":0},{"$f":"OpCo1!AR545","v":0},{"$f":"OpCo1!AS545","v":0},{"$f":"OpCo1!AT545","v":0},{"$f":"OpCo1!AU545","v":0},{"$f":"OpCo1!AV545","v":0},{"$f":"OpCo1!AW545","v":0},{"$f":"OpCo1!AX545","v":0},{"$f":"OpCo1!AY545","v":0},{"$f":"OpCo1!AZ545","v":0},{"$f":"OpCo1!BA545","v":0},{"$f":"OpCo1!BB545","v":0},{"$f":"OpCo1!BC545","v":0},{"$f":"OpCo1!BD545","v":0},{"$f":"OpCo1!BE545","v":0},{"$f":"OpCo1!BF545","v":0},{"$f":"OpCo1!BG545","v":0},{"$f":"OpCo1!BH545","v":0},{"$f":"OpCo1!BI545","v":0},{"$f":"OpCo1!BJ545","v":0},{"$f":"OpCo1!BK545","v":0},{"$f":"OpCo1!BL545","v":0},{"$f":"OpCo1!BM545","v":0},{"$f":"OpCo1!BN545","v":0},{"$f":"OpCo1!BO545","v":0},{"$f":"OpCo1!BP545","v":0},{"$f":"OpCo1!BQ545","v":0},{"$f":"OpCo1!BR545","v":0},{"$f":"OpCo1!BS545","v":0},{"$f":"OpCo1!BT545","v":0}]
[null,null,null,"c/f restricted cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M218:M220)","v":0},{"$f":"SUM(N218:N220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B223)+1","v":2},null,"REAL FINANCIAL STATEMENTS"]
[]
[null,null,{"$f":"MAX(C$224:C225)+1","v":1},"STATEMENT OF COMPREHENSIVE INCOME"]
[]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M247","v":0},{"$f":"OpCo1!N247","v":0},{"$f":"OpCo1!O247","v":0},{"$f":"OpCo1!P247","v":0},{"$f":"OpCo1!Q247","v":0},{"$f":"OpCo1!R247","v":0},{"$f":"OpCo1!S247","v":0},{"$f":"OpCo1!T247","v":0},{"$f":"OpCo1!U247","v":0},{"$f":"OpCo1!V247","v":0},{"$f":"OpCo1!W247","v":0},{"$f":"OpCo1!X247","v":0},{"$f":"OpCo1!Y247","v":0},{"$f":"OpCo1!Z247","v":0},{"$f":"OpCo1!AA247","v":0},{"$f":"OpCo1!AB247","v":0},{"$f":"OpCo1!AC247","v":0},{"$f":"OpCo1!AD247","v":0},{"$f":"OpCo1!AE247","v":0},{"$f":"OpCo1!AF247","v":0},{"$f":"OpCo1!AG247","v":0},{"$f":"OpCo1!AH247","v":0},{"$f":"OpCo1!AI247","v":0},{"$f":"OpCo1!AJ247","v":0},{"$f":"OpCo1!AK247","v":0},{"$f":"OpCo1!AL247","v":0},{"$f":"OpCo1!AM247","v":0},{"$f":"OpCo1!AN247","v":0},{"$f":"OpCo1!AO247","v":0},{"$f":"OpCo1!AP247","v":0},{"$f":"OpCo1!AQ247","v":0},{"$f":"OpCo1!AR247","v":0},{"$f":"OpCo1!AS247","v":0},{"$f":"OpCo1!AT247","v":0},{"$f":"OpCo1!AU247","v":0},{"$f":"OpCo1!AV247","v":0},{"$f":"OpCo1!AW247","v":0},{"$f":"OpCo1!AX247","v":0},{"$f":"OpCo1!AY247","v":0},{"$f":"OpCo1!AZ247","v":0},{"$f":"OpCo1!BA247","v":0},{"$f":"OpCo1!BB247","v":0},{"$f":"OpCo1!BC247","v":0},{"$f":"OpCo1!BD247","v":0},{"$f":"OpCo1!BE247","v":0},{"$f":"OpCo1!BF247","v":0},{"$f":"OpCo1!BG247","v":0},{"$f":"OpCo1!BH247","v":0},{"$f":"OpCo1!BI247","v":0},{"$f":"OpCo1!BJ247","v":0},{"$f":"OpCo1!BK247","v":0},{"$f":"OpCo1!BL247","v":0},{"$f":"OpCo1!BM247","v":0},{"$f":"OpCo1!BN247","v":0},{"$f":"OpCo1!BO247","v":0},{"$f":"OpCo1!BP247","v":0},{"$f":"OpCo1!BQ247","v":0},{"$f":"OpCo1!BR247","v":0},{"$f":"OpCo1!BS247","v":0},{"$f":"OpCo1!BT247","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M263","v":0},{"$f":"OpCo1!N263","v":0},{"$f":"OpCo1!O263","v":0},{"$f":"OpCo1!P263","v":0},{"$f":"OpCo1!Q263","v":0},{"$f":"OpCo1!R263","v":0},{"$f":"OpCo1!S263","v":0},{"$f":"OpCo1!T263","v":0},{"$f":"OpCo1!U263","v":0},{"$f":"OpCo1!V263","v":0},{"$f":"OpCo1!W263","v":0},{"$f":"OpCo1!X263","v":0},{"$f":"OpCo1!Y263","v":0},{"$f":"OpCo1!Z263","v":0},{"$f":"OpCo1!AA263","v":0},{"$f":"OpCo1!AB263","v":0},{"$f":"OpCo1!AC263","v":0},{"$f":"OpCo1!AD263","v":0},{"$f":"OpCo1!AE263","v":0},{"$f":"OpCo1!AF263","v":0},{"$f":"OpCo1!AG263","v":0},{"$f":"OpCo1!AH263","v":0},{"$f":"OpCo1!AI263","v":0},{"$f":"OpCo1!AJ263","v":0},{"$f":"OpCo1!AK263","v":0},{"$f":"OpCo1!AL263","v":0},{"$f":"OpCo1!AM263","v":0},{"$f":"OpCo1!AN263","v":0},{"$f":"OpCo1!AO263","v":0},{"$f":"OpCo1!AP263","v":0},{"$f":"OpCo1!AQ263","v":0},{"$f":"OpCo1!AR263","v":0},{"$f":"OpCo1!AS263","v":0},{"$f":"OpCo1!AT263","v":0},{"$f":"OpCo1!AU263","v":0},{"$f":"OpCo1!AV263","v":0},{"$f":"OpCo1!AW263","v":0},{"$f":"OpCo1!AX263","v":0},{"$f":"OpCo1!AY263","v":0},{"$f":"OpCo1!AZ263","v":0},{"$f":"OpCo1!BA263","v":0},{"$f":"OpCo1!BB263","v":0},{"$f":"OpCo1!BC263","v":0},{"$f":"OpCo1!BD263","v":0},{"$f":"OpCo1!BE263","v":0},{"$f":"OpCo1!BF263","v":0},{"$f":"OpCo1!BG263","v":0},{"$f":"OpCo1!BH263","v":0},{"$f":"OpCo1!BI263","v":0},{"$f":"OpCo1!BJ263","v":0},{"$f":"OpCo1!BK263","v":0},{"$f":"OpCo1!BL263","v":0},{"$f":"OpCo1!BM263","v":0},{"$f":"OpCo1!BN263","v":0},{"$f":"OpCo1!BO263","v":0},{"$f":"OpCo1!BP263","v":0},{"$f":"OpCo1!BQ263","v":0},{"$f":"OpCo1!BR263","v":0},{"$f":"OpCo1!BS263","v":0},{"$f":"OpCo1!BT263","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M321","v":0},{"$f":"OpCo1!N321","v":0},{"$f":"OpCo1!O321","v":0},{"$f":"OpCo1!P321","v":0},{"$f":"OpCo1!Q321","v":0},{"$f":"OpCo1!R321","v":0},{"$f":"OpCo1!S321","v":0},{"$f":"OpCo1!T321","v":0},{"$f":"OpCo1!U321","v":0},{"$f":"OpCo1!V321","v":0},{"$f":"OpCo1!W321","v":0},{"$f":"OpCo1!X321","v":0},{"$f":"OpCo1!Y321","v":0},{"$f":"OpCo1!Z321","v":0},{"$f":"OpCo1!AA321","v":0},{"$f":"OpCo1!AB321","v":0},{"$f":"OpCo1!AC321","v":0},{"$f":"OpCo1!AD321","v":0},{"$f":"OpCo1!AE321","v":0},{"$f":"OpCo1!AF321","v":0},{"$f":"OpCo1!AG321","v":0},{"$f":"OpCo1!AH321","v":0},{"$f":"OpCo1!AI321","v":0},{"$f":"OpCo1!AJ321","v":0},{"$f":"OpCo1!AK321","v":0},{"$f":"OpCo1!AL321","v":0},{"$f":"OpCo1!AM321","v":0},{"$f":"OpCo1!AN321","v":0},{"$f":"OpCo1!AO321","v":0},{"$f":"OpCo1!AP321","v":0},{"$f":"OpCo1!AQ321","v":0},{"$f":"OpCo1!AR321","v":0},{"$f":"OpCo1!AS321","v":0},{"$f":"OpCo1!AT321","v":0},{"$f":"OpCo1!AU321","v":0},{"$f":"OpCo1!AV321","v":0},{"$f":"OpCo1!AW321","v":0},{"$f":"OpCo1!AX321","v":0},{"$f":"OpCo1!AY321","v":0},{"$f":"OpCo1!AZ321","v":0},{"$f":"OpCo1!BA321","v":0},{"$f":"OpCo1!BB321","v":0},{"$f":"OpCo1!BC321","v":0},{"$f":"OpCo1!BD321","v":0},{"$f":"OpCo1!BE321","v":0},{"$f":"OpCo1!BF321","v":0},{"$f":"OpCo1!BG321","v":0},{"$f":"OpCo1!BH321","v":0},{"$f":"OpCo1!BI321","v":0},{"$f":"OpCo1!BJ321","v":0},{"$f":"OpCo1!BK321","v":0},{"$f":"OpCo1!BL321","v":0},{"$f":"OpCo1!BM321","v":0},{"$f":"OpCo1!BN321","v":0},{"$f":"OpCo1!BO321","v":0},{"$f":"OpCo1!BP321","v":0},{"$f":"OpCo1!BQ321","v":0},{"$f":"OpCo1!BR321","v":0},{"$f":"OpCo1!BS321","v":0},{"$f":"OpCo1!BT321","v":0}]
[null,null,null,"Inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M482","v":0},{"$f":"OpCo1!N482","v":0},{"$f":"OpCo1!O482","v":0},{"$f":"OpCo1!P482","v":0},{"$f":"OpCo1!Q482","v":0},{"$f":"OpCo1!R482","v":0},{"$f":"OpCo1!S482","v":0},{"$f":"OpCo1!T482","v":0},{"$f":"OpCo1!U482","v":0},{"$f":"OpCo1!V482","v":0},{"$f":"OpCo1!W482","v":0},{"$f":"OpCo1!X482","v":0},{"$f":"OpCo1!Y482","v":0},{"$f":"OpCo1!Z482","v":0},{"$f":"OpCo1!AA482","v":0},{"$f":"OpCo1!AB482","v":0},{"$f":"OpCo1!AC482","v":0},{"$f":"OpCo1!AD482","v":0},{"$f":"OpCo1!AE482","v":0},{"$f":"OpCo1!AF482","v":0},{"$f":"OpCo1!AG482","v":0},{"$f":"OpCo1!AH482","v":0},{"$f":"OpCo1!AI482","v":0},{"$f":"OpCo1!AJ482","v":0},{"$f":"OpCo1!AK482","v":0},{"$f":"OpCo1!AL482","v":0},{"$f":"OpCo1!AM482","v":0},{"$f":"OpCo1!AN482","v":0},{"$f":"OpCo1!AO482","v":0},{"$f":"OpCo1!AP482","v":0},{"$f":"OpCo1!AQ482","v":0},{"$f":"OpCo1!AR482","v":0},{"$f":"OpCo1!AS482","v":0},{"$f":"OpCo1!AT482","v":0},{"$f":"OpCo1!AU482","v":0},{"$f":"OpCo1!AV482","v":0},{"$f":"OpCo1!AW482","v":0},{"$f":"OpCo1!AX482","v":0},{"$f":"OpCo1!AY482","v":0},{"$f":"OpCo1!AZ482","v":0},{"$f":"OpCo1!BA482","v":0},{"$f":"OpCo1!BB482","v":0},{"$f":"OpCo1!BC482","v":0},{"$f":"OpCo1!BD482","v":0},{"$f":"OpCo1!BE482","v":0},{"$f":"OpCo1!BF482","v":0},{"$f":"OpCo1!BG482","v":0},{"$f":"OpCo1!BH482","v":0},{"$f":"OpCo1!BI482","v":0},{"$f":"OpCo1!BJ482","v":0},{"$f":"OpCo1!BK482","v":0},{"$f":"OpCo1!BL482","v":0},{"$f":"OpCo1!BM482","v":0},{"$f":"OpCo1!BN482","v":0},{"$f":"OpCo1!BO482","v":0},{"$f":"OpCo1!BP482","v":0},{"$f":"OpCo1!BQ482","v":0},{"$f":"OpCo1!BR482","v":0},{"$f":"OpCo1!BS482","v":0},{"$f":"OpCo1!BT482","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M379","v":0},{"$f":"OpCo1!N379","v":0},{"$f":"OpCo1!O379","v":0},{"$f":"OpCo1!P379","v":0},{"$f":"OpCo1!Q379","v":0},{"$f":"OpCo1!R379","v":0},{"$f":"OpCo1!S379","v":0},{"$f":"OpCo1!T379","v":0},{"$f":"OpCo1!U379","v":0},{"$f":"OpCo1!V379","v":0},{"$f":"OpCo1!W379","v":0},{"$f":"OpCo1!X379","v":0},{"$f":"OpCo1!Y379","v":0},{"$f":"OpCo1!Z379","v":0},{"$f":"OpCo1!AA379","v":0},{"$f":"OpCo1!AB379","v":0},{"$f":"OpCo1!AC379","v":0},{"$f":"OpCo1!AD379","v":0},{"$f":"OpCo1!AE379","v":0},{"$f":"OpCo1!AF379","v":0},{"$f":"OpCo1!AG379","v":0},{"$f":"OpCo1!AH379","v":0},{"$f":"OpCo1!AI379","v":0},{"$f":"OpCo1!AJ379","v":0},{"$f":"OpCo1!AK379","v":0},{"$f":"OpCo1!AL379","v":0},{"$f":"OpCo1!AM379","v":0},{"$f":"OpCo1!AN379","v":0},{"$f":"OpCo1!AO379","v":0},{"$f":"OpCo1!AP379","v":0},{"$f":"OpCo1!AQ379","v":0},{"$f":"OpCo1!AR379","v":0},{"$f":"OpCo1!AS379","v":0},{"$f":"OpCo1!AT379","v":0},{"$f":"OpCo1!AU379","v":0},{"$f":"OpCo1!AV379","v":0},{"$f":"OpCo1!AW379","v":0},{"$f":"OpCo1!AX379","v":0},{"$f":"OpCo1!AY379","v":0},{"$f":"OpCo1!AZ379","v":0},{"$f":"OpCo1!BA379","v":0},{"$f":"OpCo1!BB379","v":0},{"$f":"OpCo1!BC379","v":0},{"$f":"OpCo1!BD379","v":0},{"$f":"OpCo1!BE379","v":0},{"$f":"OpCo1!BF379","v":0},{"$f":"OpCo1!BG379","v":0},{"$f":"OpCo1!BH379","v":0},{"$f":"OpCo1!BI379","v":0},{"$f":"OpCo1!BJ379","v":0},{"$f":"OpCo1!BK379","v":0},{"$f":"OpCo1!BL379","v":0},{"$f":"OpCo1!BM379","v":0},{"$f":"OpCo1!BN379","v":0},{"$f":"OpCo1!BO379","v":0},{"$f":"OpCo1!BP379","v":0},{"$f":"OpCo1!BQ379","v":0},{"$f":"OpCo1!BR379","v":0},{"$f":"OpCo1!BS379","v":0},{"$f":"OpCo1!BT379","v":0}]
[null,null,null,"Bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M234:M237)","v":0},{"$f":"SUM(N234:N237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M248","v":0},{"$f":"OpCo1!N248","v":0},{"$f":"OpCo1!O248","v":0},{"$f":"OpCo1!P248","v":0},{"$f":"OpCo1!Q248","v":0},{"$f":"OpCo1!R248","v":0},{"$f":"OpCo1!S248","v":0},{"$f":"OpCo1!T248","v":0},{"$f":"OpCo1!U248","v":0},{"$f":"OpCo1!V248","v":0},{"$f":"OpCo1!W248","v":0},{"$f":"OpCo1!X248","v":0},{"$f":"OpCo1!Y248","v":0},{"$f":"OpCo1!Z248","v":0},{"$f":"OpCo1!AA248","v":0},{"$f":"OpCo1!AB248","v":0},{"$f":"OpCo1!AC248","v":0},{"$f":"OpCo1!AD248","v":0},{"$f":"OpCo1!AE248","v":0},{"$f":"OpCo1!AF248","v":0},{"$f":"OpCo1!AG248","v":0},{"$f":"OpCo1!AH248","v":0},{"$f":"OpCo1!AI248","v":0},{"$f":"OpCo1!AJ248","v":0},{"$f":"OpCo1!AK248","v":0},{"$f":"OpCo1!AL248","v":0},{"$f":"OpCo1!AM248","v":0},{"$f":"OpCo1!AN248","v":0},{"$f":"OpCo1!AO248","v":0},{"$f":"OpCo1!AP248","v":0},{"$f":"OpCo1!AQ248","v":0},{"$f":"OpCo1!AR248","v":0},{"$f":"OpCo1!AS248","v":0},{"$f":"OpCo1!AT248","v":0},{"$f":"OpCo1!AU248","v":0},{"$f":"OpCo1!AV248","v":0},{"$f":"OpCo1!AW248","v":0},{"$f":"OpCo1!AX248","v":0},{"$f":"OpCo1!AY248","v":0},{"$f":"OpCo1!AZ248","v":0},{"$f":"OpCo1!BA248","v":0},{"$f":"OpCo1!BB248","v":0},{"$f":"OpCo1!BC248","v":0},{"$f":"OpCo1!BD248","v":0},{"$f":"OpCo1!BE248","v":0},{"$f":"OpCo1!BF248","v":0},{"$f":"OpCo1!BG248","v":0},{"$f":"OpCo1!BH248","v":0},{"$f":"OpCo1!BI248","v":0},{"$f":"OpCo1!BJ248","v":0},{"$f":"OpCo1!BK248","v":0},{"$f":"OpCo1!BL248","v":0},{"$f":"OpCo1!BM248","v":0},{"$f":"OpCo1!BN248","v":0},{"$f":"OpCo1!BO248","v":0},{"$f":"OpCo1!BP248","v":0},{"$f":"OpCo1!BQ248","v":0},{"$f":"OpCo1!BR248","v":0},{"$f":"OpCo1!BS248","v":0},{"$f":"OpCo1!BT248","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M264","v":0},{"$f":"OpCo1!N264","v":0},{"$f":"OpCo1!O264","v":0},{"$f":"OpCo1!P264","v":0},{"$f":"OpCo1!Q264","v":0},{"$f":"OpCo1!R264","v":0},{"$f":"OpCo1!S264","v":0},{"$f":"OpCo1!T264","v":0},{"$f":"OpCo1!U264","v":0},{"$f":"OpCo1!V264","v":0},{"$f":"OpCo1!W264","v":0},{"$f":"OpCo1!X264","v":0},{"$f":"OpCo1!Y264","v":0},{"$f":"OpCo1!Z264","v":0},{"$f":"OpCo1!AA264","v":0},{"$f":"OpCo1!AB264","v":0},{"$f":"OpCo1!AC264","v":0},{"$f":"OpCo1!AD264","v":0},{"$f":"OpCo1!AE264","v":0},{"$f":"OpCo1!AF264","v":0},{"$f":"OpCo1!AG264","v":0},{"$f":"OpCo1!AH264","v":0},{"$f":"OpCo1!AI264","v":0},{"$f":"OpCo1!AJ264","v":0},{"$f":"OpCo1!AK264","v":0},{"$f":"OpCo1!AL264","v":0},{"$f":"OpCo1!AM264","v":0},{"$f":"OpCo1!AN264","v":0},{"$f":"OpCo1!AO264","v":0},{"$f":"OpCo1!AP264","v":0},{"$f":"OpCo1!AQ264","v":0},{"$f":"OpCo1!AR264","v":0},{"$f":"OpCo1!AS264","v":0},{"$f":"OpCo1!AT264","v":0},{"$f":"OpCo1!AU264","v":0},{"$f":"OpCo1!AV264","v":0},{"$f":"OpCo1!AW264","v":0},{"$f":"OpCo1!AX264","v":0},{"$f":"OpCo1!AY264","v":0},{"$f":"OpCo1!AZ264","v":0},{"$f":"OpCo1!BA264","v":0},{"$f":"OpCo1!BB264","v":0},{"$f":"OpCo1!BC264","v":0},{"$f":"OpCo1!BD264","v":0},{"$f":"OpCo1!BE264","v":0},{"$f":"OpCo1!BF264","v":0},{"$f":"OpCo1!BG264","v":0},{"$f":"OpCo1!BH264","v":0},{"$f":"OpCo1!BI264","v":0},{"$f":"OpCo1!BJ264","v":0},{"$f":"OpCo1!BK264","v":0},{"$f":"OpCo1!BL264","v":0},{"$f":"OpCo1!BM264","v":0},{"$f":"OpCo1!BN264","v":0},{"$f":"OpCo1!BO264","v":0},{"$f":"OpCo1!BP264","v":0},{"$f":"OpCo1!BQ264","v":0},{"$f":"OpCo1!BR264","v":0},{"$f":"OpCo1!BS264","v":0},{"$f":"OpCo1!BT264","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M322","v":0},{"$f":"OpCo1!N322","v":0},{"$f":"OpCo1!O322","v":0},{"$f":"OpCo1!P322","v":0},{"$f":"OpCo1!Q322","v":0},{"$f":"OpCo1!R322","v":0},{"$f":"OpCo1!S322","v":0},{"$f":"OpCo1!T322","v":0},{"$f":"OpCo1!U322","v":0},{"$f":"OpCo1!V322","v":0},{"$f":"OpCo1!W322","v":0},{"$f":"OpCo1!X322","v":0},{"$f":"OpCo1!Y322","v":0},{"$f":"OpCo1!Z322","v":0},{"$f":"OpCo1!AA322","v":0},{"$f":"OpCo1!AB322","v":0},{"$f":"OpCo1!AC322","v":0},{"$f":"OpCo1!AD322","v":0},{"$f":"OpCo1!AE322","v":0},{"$f":"OpCo1!AF322","v":0},{"$f":"OpCo1!AG322","v":0},{"$f":"OpCo1!AH322","v":0},{"$f":"OpCo1!AI322","v":0},{"$f":"OpCo1!AJ322","v":0},{"$f":"OpCo1!AK322","v":0},{"$f":"OpCo1!AL322","v":0},{"$f":"OpCo1!AM322","v":0},{"$f":"OpCo1!AN322","v":0},{"$f":"OpCo1!AO322","v":0},{"$f":"OpCo1!AP322","v":0},{"$f":"OpCo1!AQ322","v":0},{"$f":"OpCo1!AR322","v":0},{"$f":"OpCo1!AS322","v":0},{"$f":"OpCo1!AT322","v":0},{"$f":"OpCo1!AU322","v":0},{"$f":"OpCo1!AV322","v":0},{"$f":"OpCo1!AW322","v":0},{"$f":"OpCo1!AX322","v":0},{"$f":"OpCo1!AY322","v":0},{"$f":"OpCo1!AZ322","v":0},{"$f":"OpCo1!BA322","v":0},{"$f":"OpCo1!BB322","v":0},{"$f":"OpCo1!BC322","v":0},{"$f":"OpCo1!BD322","v":0},{"$f":"OpCo1!BE322","v":0},{"$f":"OpCo1!BF322","v":0},{"$f":"OpCo1!BG322","v":0},{"$f":"OpCo1!BH322","v":0},{"$f":"OpCo1!BI322","v":0},{"$f":"OpCo1!BJ322","v":0},{"$f":"OpCo1!BK322","v":0},{"$f":"OpCo1!BL322","v":0},{"$f":"OpCo1!BM322","v":0},{"$f":"OpCo1!BN322","v":0},{"$f":"OpCo1!BO322","v":0},{"$f":"OpCo1!BP322","v":0},{"$f":"OpCo1!BQ322","v":0},{"$f":"OpCo1!BR322","v":0},{"$f":"OpCo1!BS322","v":0},{"$f":"OpCo1!BT322","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M380","v":0},{"$f":"OpCo1!N380","v":0},{"$f":"OpCo1!O380","v":0},{"$f":"OpCo1!P380","v":0},{"$f":"OpCo1!Q380","v":0},{"$f":"OpCo1!R380","v":0},{"$f":"OpCo1!S380","v":0},{"$f":"OpCo1!T380","v":0},{"$f":"OpCo1!U380","v":0},{"$f":"OpCo1!V380","v":0},{"$f":"OpCo1!W380","v":0},{"$f":"OpCo1!X380","v":0},{"$f":"OpCo1!Y380","v":0},{"$f":"OpCo1!Z380","v":0},{"$f":"OpCo1!AA380","v":0},{"$f":"OpCo1!AB380","v":0},{"$f":"OpCo1!AC380","v":0},{"$f":"OpCo1!AD380","v":0},{"$f":"OpCo1!AE380","v":0},{"$f":"OpCo1!AF380","v":0},{"$f":"OpCo1!AG380","v":0},{"$f":"OpCo1!AH380","v":0},{"$f":"OpCo1!AI380","v":0},{"$f":"OpCo1!AJ380","v":0},{"$f":"OpCo1!AK380","v":0},{"$f":"OpCo1!AL380","v":0},{"$f":"OpCo1!AM380","v":0},{"$f":"OpCo1!AN380","v":0},{"$f":"OpCo1!AO380","v":0},{"$f":"OpCo1!AP380","v":0},{"$f":"OpCo1!AQ380","v":0},{"$f":"OpCo1!AR380","v":0},{"$f":"OpCo1!AS380","v":0},{"$f":"OpCo1!AT380","v":0},{"$f":"OpCo1!AU380","v":0},{"$f":"OpCo1!AV380","v":0},{"$f":"OpCo1!AW380","v":0},{"$f":"OpCo1!AX380","v":0},{"$f":"OpCo1!AY380","v":0},{"$f":"OpCo1!AZ380","v":0},{"$f":"OpCo1!BA380","v":0},{"$f":"OpCo1!BB380","v":0},{"$f":"OpCo1!BC380","v":0},{"$f":"OpCo1!BD380","v":0},{"$f":"OpCo1!BE380","v":0},{"$f":"OpCo1!BF380","v":0},{"$f":"OpCo1!BG380","v":0},{"$f":"OpCo1!BH380","v":0},{"$f":"OpCo1!BI380","v":0},{"$f":"OpCo1!BJ380","v":0},{"$f":"OpCo1!BK380","v":0},{"$f":"OpCo1!BL380","v":0},{"$f":"OpCo1!BM380","v":0},{"$f":"OpCo1!BN380","v":0},{"$f":"OpCo1!BO380","v":0},{"$f":"OpCo1!BP380","v":0},{"$f":"OpCo1!BQ380","v":0},{"$f":"OpCo1!BR380","v":0},{"$f":"OpCo1!BS380","v":0},{"$f":"OpCo1!BT380","v":0}]
[]
[null,null,null,"Revenue",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M228:M233)","v":0},{"$f":"SUM(N228:N233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M242:M243)","v":0},{"$f":"SUM(N242:N243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M187","v":0},{"$f":"OpCo1!N187","v":0},{"$f":"OpCo1!O187","v":0},{"$f":"OpCo1!P187","v":0},{"$f":"OpCo1!Q187","v":0},{"$f":"OpCo1!R187","v":0},{"$f":"OpCo1!S187","v":0},{"$f":"OpCo1!T187","v":0},{"$f":"OpCo1!U187","v":0},{"$f":"OpCo1!V187","v":0},{"$f":"OpCo1!W187","v":0},{"$f":"OpCo1!X187","v":0},{"$f":"OpCo1!Y187","v":0},{"$f":"OpCo1!Z187","v":0},{"$f":"OpCo1!AA187","v":0},{"$f":"OpCo1!AB187","v":0},{"$f":"OpCo1!AC187","v":0},{"$f":"OpCo1!AD187","v":0},{"$f":"OpCo1!AE187","v":0},{"$f":"OpCo1!AF187","v":0},{"$f":"OpCo1!AG187","v":0},{"$f":"OpCo1!AH187","v":0},{"$f":"OpCo1!AI187","v":0},{"$f":"OpCo1!AJ187","v":0},{"$f":"OpCo1!AK187","v":0},{"$f":"OpCo1!AL187","v":0},{"$f":"OpCo1!AM187","v":0},{"$f":"OpCo1!AN187","v":0},{"$f":"OpCo1!AO187","v":0},{"$f":"OpCo1!AP187","v":0},{"$f":"OpCo1!AQ187","v":0},{"$f":"OpCo1!AR187","v":0},{"$f":"OpCo1!AS187","v":0},{"$f":"OpCo1!AT187","v":0},{"$f":"OpCo1!AU187","v":0},{"$f":"OpCo1!AV187","v":0},{"$f":"OpCo1!AW187","v":0},{"$f":"OpCo1!AX187","v":0},{"$f":"OpCo1!AY187","v":0},{"$f":"OpCo1!AZ187","v":0},{"$f":"OpCo1!BA187","v":0},{"$f":"OpCo1!BB187","v":0},{"$f":"OpCo1!BC187","v":0},{"$f":"OpCo1!BD187","v":0},{"$f":"OpCo1!BE187","v":0},{"$f":"OpCo1!BF187","v":0},{"$f":"OpCo1!BG187","v":0},{"$f":"OpCo1!BH187","v":0},{"$f":"OpCo1!BI187","v":0},{"$f":"OpCo1!BJ187","v":0},{"$f":"OpCo1!BK187","v":0},{"$f":"OpCo1!BL187","v":0},{"$f":"OpCo1!BM187","v":0},{"$f":"OpCo1!BN187","v":0},{"$f":"OpCo1!BO187","v":0},{"$f":"OpCo1!BP187","v":0},{"$f":"OpCo1!BQ187","v":0},{"$f":"OpCo1!BR187","v":0},{"$f":"OpCo1!BS187","v":0},{"$f":"OpCo1!BT187","v":0}]
[null,null,null,"O&M arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2880","v":0},{"$f":"OpCo1!N2880","v":0},{"$f":"OpCo1!O2880","v":0},{"$f":"OpCo1!P2880","v":0},{"$f":"OpCo1!Q2880","v":0},{"$f":"OpCo1!R2880","v":0},{"$f":"OpCo1!S2880","v":0},{"$f":"OpCo1!T2880","v":0},{"$f":"OpCo1!U2880","v":0},{"$f":"OpCo1!V2880","v":0},{"$f":"OpCo1!W2880","v":0},{"$f":"OpCo1!X2880","v":0},{"$f":"OpCo1!Y2880","v":0},{"$f":"OpCo1!Z2880","v":0},{"$f":"OpCo1!AA2880","v":0},{"$f":"OpCo1!AB2880","v":0},{"$f":"OpCo1!AC2880","v":0},{"$f":"OpCo1!AD2880","v":0},{"$f":"OpCo1!AE2880","v":0},{"$f":"OpCo1!AF2880","v":0},{"$f":"OpCo1!AG2880","v":0},{"$f":"OpCo1!AH2880","v":0},{"$f":"OpCo1!AI2880","v":0},{"$f":"OpCo1!AJ2880","v":0},{"$f":"OpCo1!AK2880","v":0},{"$f":"OpCo1!AL2880","v":0},{"$f":"OpCo1!AM2880","v":0},{"$f":"OpCo1!AN2880","v":0},{"$f":"OpCo1!AO2880","v":0},{"$f":"OpCo1!AP2880","v":0},{"$f":"OpCo1!AQ2880","v":0},{"$f":"OpCo1!AR2880","v":0},{"$f":"OpCo1!AS2880","v":0},{"$f":"OpCo1!AT2880","v":0},{"$f":"OpCo1!AU2880","v":0},{"$f":"OpCo1!AV2880","v":0},{"$f":"OpCo1!AW2880","v":0},{"$f":"OpCo1!AX2880","v":0},{"$f":"OpCo1!AY2880","v":0},{"$f":"OpCo1!AZ2880","v":0},{"$f":"OpCo1!BA2880","v":0},{"$f":"OpCo1!BB2880","v":0},{"$f":"OpCo1!BC2880","v":0},{"$f":"OpCo1!BD2880","v":0},{"$f":"OpCo1!BE2880","v":0},{"$f":"OpCo1!BF2880","v":0},{"$f":"OpCo1!BG2880","v":0},{"$f":"OpCo1!BH2880","v":0},{"$f":"OpCo1!BI2880","v":0},{"$f":"OpCo1!BJ2880","v":0},{"$f":"OpCo1!BK2880","v":0},{"$f":"OpCo1!BL2880","v":0},{"$f":"OpCo1!BM2880","v":0},{"$f":"OpCo1!BN2880","v":0},{"$f":"OpCo1!BO2880","v":0},{"$f":"OpCo1!BP2880","v":0},{"$f":"OpCo1!BQ2880","v":0},{"$f":"OpCo1!BR2880","v":0},{"$f":"OpCo1!BS2880","v":0},{"$f":"OpCo1!BT2880","v":0}]
[]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M246:M247)","v":0},{"$f":"SUM(N246:N247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M201","v":0},{"$f":"OpCo1!N201","v":0},{"$f":"OpCo1!O201","v":0},{"$f":"OpCo1!P201","v":0},{"$f":"OpCo1!Q201","v":0},{"$f":"OpCo1!R201","v":0},{"$f":"OpCo1!S201","v":0},{"$f":"OpCo1!T201","v":0},{"$f":"OpCo1!U201","v":0},{"$f":"OpCo1!V201","v":0},{"$f":"OpCo1!W201","v":0},{"$f":"OpCo1!X201","v":0},{"$f":"OpCo1!Y201","v":0},{"$f":"OpCo1!Z201","v":0},{"$f":"OpCo1!AA201","v":0},{"$f":"OpCo1!AB201","v":0},{"$f":"OpCo1!AC201","v":0},{"$f":"OpCo1!AD201","v":0},{"$f":"OpCo1!AE201","v":0},{"$f":"OpCo1!AF201","v":0},{"$f":"OpCo1!AG201","v":0},{"$f":"OpCo1!AH201","v":0},{"$f":"OpCo1!AI201","v":0},{"$f":"OpCo1!AJ201","v":0},{"$f":"OpCo1!AK201","v":0},{"$f":"OpCo1!AL201","v":0},{"$f":"OpCo1!AM201","v":0},{"$f":"OpCo1!AN201","v":0},{"$f":"OpCo1!AO201","v":0},{"$f":"OpCo1!AP201","v":0},{"$f":"OpCo1!AQ201","v":0},{"$f":"OpCo1!AR201","v":0},{"$f":"OpCo1!AS201","v":0},{"$f":"OpCo1!AT201","v":0},{"$f":"OpCo1!AU201","v":0},{"$f":"OpCo1!AV201","v":0},{"$f":"OpCo1!AW201","v":0},{"$f":"OpCo1!AX201","v":0},{"$f":"OpCo1!AY201","v":0},{"$f":"OpCo1!AZ201","v":0},{"$f":"OpCo1!BA201","v":0},{"$f":"OpCo1!BB201","v":0},{"$f":"OpCo1!BC201","v":0},{"$f":"OpCo1!BD201","v":0},{"$f":"OpCo1!BE201","v":0},{"$f":"OpCo1!BF201","v":0},{"$f":"OpCo1!BG201","v":0},{"$f":"OpCo1!BH201","v":0},{"$f":"OpCo1!BI201","v":0},{"$f":"OpCo1!BJ201","v":0},{"$f":"OpCo1!BK201","v":0},{"$f":"OpCo1!BL201","v":0},{"$f":"OpCo1!BM201","v":0},{"$f":"OpCo1!BN201","v":0},{"$f":"OpCo1!BO201","v":0},{"$f":"OpCo1!BP201","v":0},{"$f":"OpCo1!BQ201","v":0},{"$f":"OpCo1!BR201","v":0},{"$f":"OpCo1!BS201","v":0},{"$f":"OpCo1!BT201","v":0}]
[null,null,null,"Fuel arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2894","v":0},{"$f":"OpCo1!N2894","v":0},{"$f":"OpCo1!O2894","v":0},{"$f":"OpCo1!P2894","v":0},{"$f":"OpCo1!Q2894","v":0},{"$f":"OpCo1!R2894","v":0},{"$f":"OpCo1!S2894","v":0},{"$f":"OpCo1!T2894","v":0},{"$f":"OpCo1!U2894","v":0},{"$f":"OpCo1!V2894","v":0},{"$f":"OpCo1!W2894","v":0},{"$f":"OpCo1!X2894","v":0},{"$f":"OpCo1!Y2894","v":0},{"$f":"OpCo1!Z2894","v":0},{"$f":"OpCo1!AA2894","v":0},{"$f":"OpCo1!AB2894","v":0},{"$f":"OpCo1!AC2894","v":0},{"$f":"OpCo1!AD2894","v":0},{"$f":"OpCo1!AE2894","v":0},{"$f":"OpCo1!AF2894","v":0},{"$f":"OpCo1!AG2894","v":0},{"$f":"OpCo1!AH2894","v":0},{"$f":"OpCo1!AI2894","v":0},{"$f":"OpCo1!AJ2894","v":0},{"$f":"OpCo1!AK2894","v":0},{"$f":"OpCo1!AL2894","v":0},{"$f":"OpCo1!AM2894","v":0},{"$f":"OpCo1!AN2894","v":0},{"$f":"OpCo1!AO2894","v":0},{"$f":"OpCo1!AP2894","v":0},{"$f":"OpCo1!AQ2894","v":0},{"$f":"OpCo1!AR2894","v":0},{"$f":"OpCo1!AS2894","v":0},{"$f":"OpCo1!AT2894","v":0},{"$f":"OpCo1!AU2894","v":0},{"$f":"OpCo1!AV2894","v":0},{"$f":"OpCo1!AW2894","v":0},{"$f":"OpCo1!AX2894","v":0},{"$f":"OpCo1!AY2894","v":0},{"$f":"OpCo1!AZ2894","v":0},{"$f":"OpCo1!BA2894","v":0},{"$f":"OpCo1!BB2894","v":0},{"$f":"OpCo1!BC2894","v":0},{"$f":"OpCo1!BD2894","v":0},{"$f":"OpCo1!BE2894","v":0},{"$f":"OpCo1!BF2894","v":0},{"$f":"OpCo1!BG2894","v":0},{"$f":"OpCo1!BH2894","v":0},{"$f":"OpCo1!BI2894","v":0},{"$f":"OpCo1!BJ2894","v":0},{"$f":"OpCo1!BK2894","v":0},{"$f":"OpCo1!BL2894","v":0},{"$f":"OpCo1!BM2894","v":0},{"$f":"OpCo1!BN2894","v":0},{"$f":"OpCo1!BO2894","v":0},{"$f":"OpCo1!BP2894","v":0},{"$f":"OpCo1!BQ2894","v":0},{"$f":"OpCo1!BR2894","v":0},{"$f":"OpCo1!BS2894","v":0},{"$f":"OpCo1!BT2894","v":0}]
[]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M250:M251)","v":0},{"$f":"SUM(N250:N251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M498","v":0},{"$f":"OpCo1!N498","v":0},{"$f":"OpCo1!O498","v":0},{"$f":"OpCo1!P498","v":0},{"$f":"OpCo1!Q498","v":0},{"$f":"OpCo1!R498","v":0},{"$f":"OpCo1!S498","v":0},{"$f":"OpCo1!T498","v":0},{"$f":"OpCo1!U498","v":0},{"$f":"OpCo1!V498","v":0},{"$f":"OpCo1!W498","v":0},{"$f":"OpCo1!X498","v":0},{"$f":"OpCo1!Y498","v":0},{"$f":"OpCo1!Z498","v":0},{"$f":"OpCo1!AA498","v":0},{"$f":"OpCo1!AB498","v":0},{"$f":"OpCo1!AC498","v":0},{"$f":"OpCo1!AD498","v":0},{"$f":"OpCo1!AE498","v":0},{"$f":"OpCo1!AF498","v":0},{"$f":"OpCo1!AG498","v":0},{"$f":"OpCo1!AH498","v":0},{"$f":"OpCo1!AI498","v":0},{"$f":"OpCo1!AJ498","v":0},{"$f":"OpCo1!AK498","v":0},{"$f":"OpCo1!AL498","v":0},{"$f":"OpCo1!AM498","v":0},{"$f":"OpCo1!AN498","v":0},{"$f":"OpCo1!AO498","v":0},{"$f":"OpCo1!AP498","v":0},{"$f":"OpCo1!AQ498","v":0},{"$f":"OpCo1!AR498","v":0},{"$f":"OpCo1!AS498","v":0},{"$f":"OpCo1!AT498","v":0},{"$f":"OpCo1!AU498","v":0},{"$f":"OpCo1!AV498","v":0},{"$f":"OpCo1!AW498","v":0},{"$f":"OpCo1!AX498","v":0},{"$f":"OpCo1!AY498","v":0},{"$f":"OpCo1!AZ498","v":0},{"$f":"OpCo1!BA498","v":0},{"$f":"OpCo1!BB498","v":0},{"$f":"OpCo1!BC498","v":0},{"$f":"OpCo1!BD498","v":0},{"$f":"OpCo1!BE498","v":0},{"$f":"OpCo1!BF498","v":0},{"$f":"OpCo1!BG498","v":0},{"$f":"OpCo1!BH498","v":0},{"$f":"OpCo1!BI498","v":0},{"$f":"OpCo1!BJ498","v":0},{"$f":"OpCo1!BK498","v":0},{"$f":"OpCo1!BL498","v":0},{"$f":"OpCo1!BM498","v":0},{"$f":"OpCo1!BN498","v":0},{"$f":"OpCo1!BO498","v":0},{"$f":"OpCo1!BP498","v":0},{"$f":"OpCo1!BQ498","v":0},{"$f":"OpCo1!BR498","v":0},{"$f":"OpCo1!BS498","v":0},{"$f":"OpCo1!BT498","v":0}]
[null,null,null,"I/C arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2908","v":0},{"$f":"OpCo1!N2908","v":0},{"$f":"OpCo1!O2908","v":0},{"$f":"OpCo1!P2908","v":0},{"$f":"OpCo1!Q2908","v":0},{"$f":"OpCo1!R2908","v":0},{"$f":"OpCo1!S2908","v":0},{"$f":"OpCo1!T2908","v":0},{"$f":"OpCo1!U2908","v":0},{"$f":"OpCo1!V2908","v":0},{"$f":"OpCo1!W2908","v":0},{"$f":"OpCo1!X2908","v":0},{"$f":"OpCo1!Y2908","v":0},{"$f":"OpCo1!Z2908","v":0},{"$f":"OpCo1!AA2908","v":0},{"$f":"OpCo1!AB2908","v":0},{"$f":"OpCo1!AC2908","v":0},{"$f":"OpCo1!AD2908","v":0},{"$f":"OpCo1!AE2908","v":0},{"$f":"OpCo1!AF2908","v":0},{"$f":"OpCo1!AG2908","v":0},{"$f":"OpCo1!AH2908","v":0},{"$f":"OpCo1!AI2908","v":0},{"$f":"OpCo1!AJ2908","v":0},{"$f":"OpCo1!AK2908","v":0},{"$f":"OpCo1!AL2908","v":0},{"$f":"OpCo1!AM2908","v":0},{"$f":"OpCo1!AN2908","v":0},{"$f":"OpCo1!AO2908","v":0},{"$f":"OpCo1!AP2908","v":0},{"$f":"OpCo1!AQ2908","v":0},{"$f":"OpCo1!AR2908","v":0},{"$f":"OpCo1!AS2908","v":0},{"$f":"OpCo1!AT2908","v":0},{"$f":"OpCo1!AU2908","v":0},{"$f":"OpCo1!AV2908","v":0},{"$f":"OpCo1!AW2908","v":0},{"$f":"OpCo1!AX2908","v":0},{"$f":"OpCo1!AY2908","v":0},{"$f":"OpCo1!AZ2908","v":0},{"$f":"OpCo1!BA2908","v":0},{"$f":"OpCo1!BB2908","v":0},{"$f":"OpCo1!BC2908","v":0},{"$f":"OpCo1!BD2908","v":0},{"$f":"OpCo1!BE2908","v":0},{"$f":"OpCo1!BF2908","v":0},{"$f":"OpCo1!BG2908","v":0},{"$f":"OpCo1!BH2908","v":0},{"$f":"OpCo1!BI2908","v":0},{"$f":"OpCo1!BJ2908","v":0},{"$f":"OpCo1!BK2908","v":0},{"$f":"OpCo1!BL2908","v":0},{"$f":"OpCo1!BM2908","v":0},{"$f":"OpCo1!BN2908","v":0},{"$f":"OpCo1!BO2908","v":0},{"$f":"OpCo1!BP2908","v":0},{"$f":"OpCo1!BQ2908","v":0},{"$f":"OpCo1!BR2908","v":0},{"$f":"OpCo1!BS2908","v":0},{"$f":"OpCo1!BT2908","v":0}]
[]
[null,null,null,"Levies - CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M215","v":0},{"$f":"OpCo1!N215","v":0},{"$f":"OpCo1!O215","v":0},{"$f":"OpCo1!P215","v":0},{"$f":"OpCo1!Q215","v":0},{"$f":"OpCo1!R215","v":0},{"$f":"OpCo1!S215","v":0},{"$f":"OpCo1!T215","v":0},{"$f":"OpCo1!U215","v":0},{"$f":"OpCo1!V215","v":0},{"$f":"OpCo1!W215","v":0},{"$f":"OpCo1!X215","v":0},{"$f":"OpCo1!Y215","v":0},{"$f":"OpCo1!Z215","v":0},{"$f":"OpCo1!AA215","v":0},{"$f":"OpCo1!AB215","v":0},{"$f":"OpCo1!AC215","v":0},{"$f":"OpCo1!AD215","v":0},{"$f":"OpCo1!AE215","v":0},{"$f":"OpCo1!AF215","v":0},{"$f":"OpCo1!AG215","v":0},{"$f":"OpCo1!AH215","v":0},{"$f":"OpCo1!AI215","v":0},{"$f":"OpCo1!AJ215","v":0},{"$f":"OpCo1!AK215","v":0},{"$f":"OpCo1!AL215","v":0},{"$f":"OpCo1!AM215","v":0},{"$f":"OpCo1!AN215","v":0},{"$f":"OpCo1!AO215","v":0},{"$f":"OpCo1!AP215","v":0},{"$f":"OpCo1!AQ215","v":0},{"$f":"OpCo1!AR215","v":0},{"$f":"OpCo1!AS215","v":0},{"$f":"OpCo1!AT215","v":0},{"$f":"OpCo1!AU215","v":0},{"$f":"OpCo1!AV215","v":0},{"$f":"OpCo1!AW215","v":0},{"$f":"OpCo1!AX215","v":0},{"$f":"OpCo1!AY215","v":0},{"$f":"OpCo1!AZ215","v":0},{"$f":"OpCo1!BA215","v":0},{"$f":"OpCo1!BB215","v":0},{"$f":"OpCo1!BC215","v":0},{"$f":"OpCo1!BD215","v":0},{"$f":"OpCo1!BE215","v":0},{"$f":"OpCo1!BF215","v":0},{"$f":"OpCo1!BG215","v":0},{"$f":"OpCo1!BH215","v":0},{"$f":"OpCo1!BI215","v":0},{"$f":"OpCo1!BJ215","v":0},{"$f":"OpCo1!BK215","v":0},{"$f":"OpCo1!BL215","v":0},{"$f":"OpCo1!BM215","v":0},{"$f":"OpCo1!BN215","v":0},{"$f":"OpCo1!BO215","v":0},{"$f":"OpCo1!BP215","v":0},{"$f":"OpCo1!BQ215","v":0},{"$f":"OpCo1!BR215","v":0},{"$f":"OpCo1!BS215","v":0},{"$f":"OpCo1!BT215","v":0}]
[null,null,null,"Operating costs",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M241,M245,M249,M253)","v":0},{"$f":"SUM(N241,N245,N249,N253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M239+M254","v":0},{"$f":"N239+N254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M256/M239,0)","v":0},{"$f":"IFERROR(N256/N239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M260:M264)","v":0},{"$f":"SUM(N260:N264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo1!M162:M163)","v":0},{"$f":"SUM(OpCo1!N162:N163)","v":0},{"$f":"SUM(OpCo1!O162:O163)","v":0},{"$f":"SUM(OpCo1!P162:P163)","v":0},{"$f":"SUM(OpCo1!Q162:Q163)","v":0},{"$f":"SUM(OpCo1!R162:R163)","v":0},{"$f":"SUM(OpCo1!S162:S163)","v":0},{"$f":"SUM(OpCo1!T162:T163)","v":0},{"$f":"SUM(OpCo1!U162:U163)","v":0},{"$f":"SUM(OpCo1!V162:V163)","v":0},{"$f":"SUM(OpCo1!W162:W163)","v":0},{"$f":"SUM(OpCo1!X162:X163)","v":0},{"$f":"SUM(OpCo1!Y162:Y163)","v":0},{"$f":"SUM(OpCo1!Z162:Z163)","v":0},{"$f":"SUM(OpCo1!AA162:AA163)","v":0},{"$f":"SUM(OpCo1!AB162:AB163)","v":0},{"$f":"SUM(OpCo1!AC162:AC163)","v":0},{"$f":"SUM(OpCo1!AD162:AD163)","v":0},{"$f":"SUM(OpCo1!AE162:AE163)","v":0},{"$f":"SUM(OpCo1!AF162:AF163)","v":0},{"$f":"SUM(OpCo1!AG162:AG163)","v":0},{"$f":"SUM(OpCo1!AH162:AH163)","v":0},{"$f":"SUM(OpCo1!AI162:AI163)","v":0},{"$f":"SUM(OpCo1!AJ162:AJ163)","v":0},{"$f":"SUM(OpCo1!AK162:AK163)","v":0},{"$f":"SUM(OpCo1!AL162:AL163)","v":0},{"$f":"SUM(OpCo1!AM162:AM163)","v":0},{"$f":"SUM(OpCo1!AN162:AN163)","v":0},{"$f":"SUM(OpCo1!AO162:AO163)","v":0},{"$f":"SUM(OpCo1!AP162:AP163)","v":0},{"$f":"SUM(OpCo1!AQ162:AQ163)","v":0},{"$f":"SUM(OpCo1!AR162:AR163)","v":0},{"$f":"SUM(OpCo1!AS162:AS163)","v":0},{"$f":"SUM(OpCo1!AT162:AT163)","v":0},{"$f":"SUM(OpCo1!AU162:AU163)","v":0},{"$f":"SUM(OpCo1!AV162:AV163)","v":0},{"$f":"SUM(OpCo1!AW162:AW163)","v":0},{"$f":"SUM(OpCo1!AX162:AX163)","v":0},{"$f":"SUM(OpCo1!AY162:AY163)","v":0},{"$f":"SUM(OpCo1!AZ162:AZ163)","v":0},{"$f":"SUM(OpCo1!BA162:BA163)","v":0},{"$f":"SUM(OpCo1!BB162:BB163)","v":0},{"$f":"SUM(OpCo1!BC162:BC163)","v":0},{"$f":"SUM(OpCo1!BD162:BD163)","v":0},{"$f":"SUM(OpCo1!BE162:BE163)","v":0},{"$f":"SUM(OpCo1!BF162:BF163)","v":0},{"$f":"SUM(OpCo1!BG162:BG163)","v":0},{"$f":"SUM(OpCo1!BH162:BH163)","v":0},{"$f":"SUM(OpCo1!BI162:BI163)","v":0},{"$f":"SUM(OpCo1!BJ162:BJ163)","v":0},{"$f":"SUM(OpCo1!BK162:BK163)","v":0},{"$f":"SUM(OpCo1!BL162:BL163)","v":0},{"$f":"SUM(OpCo1!BM162:BM163)","v":0},{"$f":"SUM(OpCo1!BN162:BN163)","v":0},{"$f":"SUM(OpCo1!BO162:BO163)","v":0},{"$f":"SUM(OpCo1!BP162:BP163)","v":0},{"$f":"SUM(OpCo1!BQ162:BQ163)","v":0},{"$f":"SUM(OpCo1!BR162:BR163)","v":0},{"$f":"SUM(OpCo1!BS162:BS163)","v":0},{"$f":"SUM(OpCo1!BT162:BT163)","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo1!M2850:M2851)","v":0},{"$f":"SUM(OpCo1!N2850:N2851)","v":0},{"$f":"SUM(OpCo1!O2850:O2851)","v":0},{"$f":"SUM(OpCo1!P2850:P2851)","v":0},{"$f":"SUM(OpCo1!Q2850:Q2851)","v":0},{"$f":"SUM(OpCo1!R2850:R2851)","v":0},{"$f":"SUM(OpCo1!S2850:S2851)","v":0},{"$f":"SUM(OpCo1!T2850:T2851)","v":0},{"$f":"SUM(OpCo1!U2850:U2851)","v":0},{"$f":"SUM(OpCo1!V2850:V2851)","v":0},{"$f":"SUM(OpCo1!W2850:W2851)","v":0},{"$f":"SUM(OpCo1!X2850:X2851)","v":0},{"$f":"SUM(OpCo1!Y2850:Y2851)","v":0},{"$f":"SUM(OpCo1!Z2850:Z2851)","v":0},{"$f":"SUM(OpCo1!AA2850:AA2851)","v":0},{"$f":"SUM(OpCo1!AB2850:AB2851)","v":0},{"$f":"SUM(OpCo1!AC2850:AC2851)","v":0},{"$f":"SUM(OpCo1!AD2850:AD2851)","v":0},{"$f":"SUM(OpCo1!AE2850:AE2851)","v":0},{"$f":"SUM(OpCo1!AF2850:AF2851)","v":0},{"$f":"SUM(OpCo1!AG2850:AG2851)","v":0},{"$f":"SUM(OpCo1!AH2850:AH2851)","v":0},{"$f":"SUM(OpCo1!AI2850:AI2851)","v":0},{"$f":"SUM(OpCo1!AJ2850:AJ2851)","v":0},{"$f":"SUM(OpCo1!AK2850:AK2851)","v":0},{"$f":"SUM(OpCo1!AL2850:AL2851)","v":0},{"$f":"SUM(OpCo1!AM2850:AM2851)","v":0},{"$f":"SUM(OpCo1!AN2850:AN2851)","v":0},{"$f":"SUM(OpCo1!AO2850:AO2851)","v":0},{"$f":"SUM(OpCo1!AP2850:AP2851)","v":0},{"$f":"SUM(OpCo1!AQ2850:AQ2851)","v":0},{"$f":"SUM(OpCo1!AR2850:AR2851)","v":0},{"$f":"SUM(OpCo1!AS2850:AS2851)","v":0},{"$f":"SUM(OpCo1!AT2850:AT2851)","v":0},{"$f":"SUM(OpCo1!AU2850:AU2851)","v":0},{"$f":"SUM(OpCo1!AV2850:AV2851)","v":0},{"$f":"SUM(OpCo1!AW2850:AW2851)","v":0},{"$f":"SUM(OpCo1!AX2850:AX2851)","v":0},{"$f":"SUM(OpCo1!AY2850:AY2851)","v":0},{"$f":"SUM(OpCo1!AZ2850:AZ2851)","v":0},{"$f":"SUM(OpCo1!BA2850:BA2851)","v":0},{"$f":"SUM(OpCo1!BB2850:BB2851)","v":0},{"$f":"SUM(OpCo1!BC2850:BC2851)","v":0},{"$f":"SUM(OpCo1!BD2850:BD2851)","v":0},{"$f":"SUM(OpCo1!BE2850:BE2851)","v":0},{"$f":"SUM(OpCo1!BF2850:BF2851)","v":0},{"$f":"SUM(OpCo1!BG2850:BG2851)","v":0},{"$f":"SUM(OpCo1!BH2850:BH2851)","v":0},{"$f":"SUM(OpCo1!BI2850:BI2851)","v":0},{"$f":"SUM(OpCo1!BJ2850:BJ2851)","v":0},{"$f":"SUM(OpCo1!BK2850:BK2851)","v":0},{"$f":"SUM(OpCo1!BL2850:BL2851)","v":0},{"$f":"SUM(OpCo1!BM2850:BM2851)","v":0},{"$f":"SUM(OpCo1!BN2850:BN2851)","v":0},{"$f":"SUM(OpCo1!BO2850:BO2851)","v":0},{"$f":"SUM(OpCo1!BP2850:BP2851)","v":0},{"$f":"SUM(OpCo1!BQ2850:BQ2851)","v":0},{"$f":"SUM(OpCo1!BR2850:BR2851)","v":0},{"$f":"SUM(OpCo1!BS2850:BS2851)","v":0},{"$f":"SUM(OpCo1!BT2850:BT2851)","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2174","v":0},{"$f":"OpCo1!N2174","v":0},{"$f":"OpCo1!O2174","v":0},{"$f":"OpCo1!P2174","v":0},{"$f":"OpCo1!Q2174","v":0},{"$f":"OpCo1!R2174","v":0},{"$f":"OpCo1!S2174","v":0},{"$f":"OpCo1!T2174","v":0},{"$f":"OpCo1!U2174","v":0},{"$f":"OpCo1!V2174","v":0},{"$f":"OpCo1!W2174","v":0},{"$f":"OpCo1!X2174","v":0},{"$f":"OpCo1!Y2174","v":0},{"$f":"OpCo1!Z2174","v":0},{"$f":"OpCo1!AA2174","v":0},{"$f":"OpCo1!AB2174","v":0},{"$f":"OpCo1!AC2174","v":0},{"$f":"OpCo1!AD2174","v":0},{"$f":"OpCo1!AE2174","v":0},{"$f":"OpCo1!AF2174","v":0},{"$f":"OpCo1!AG2174","v":0},{"$f":"OpCo1!AH2174","v":0},{"$f":"OpCo1!AI2174","v":0},{"$f":"OpCo1!AJ2174","v":0},{"$f":"OpCo1!AK2174","v":0},{"$f":"OpCo1!AL2174","v":0},{"$f":"OpCo1!AM2174","v":0},{"$f":"OpCo1!AN2174","v":0},{"$f":"OpCo1!AO2174","v":0},{"$f":"OpCo1!AP2174","v":0},{"$f":"OpCo1!AQ2174","v":0},{"$f":"OpCo1!AR2174","v":0},{"$f":"OpCo1!AS2174","v":0},{"$f":"OpCo1!AT2174","v":0},{"$f":"OpCo1!AU2174","v":0},{"$f":"OpCo1!AV2174","v":0},{"$f":"OpCo1!AW2174","v":0},{"$f":"OpCo1!AX2174","v":0},{"$f":"OpCo1!AY2174","v":0},{"$f":"OpCo1!AZ2174","v":0},{"$f":"OpCo1!BA2174","v":0},{"$f":"OpCo1!BB2174","v":0},{"$f":"OpCo1!BC2174","v":0},{"$f":"OpCo1!BD2174","v":0},{"$f":"OpCo1!BE2174","v":0},{"$f":"OpCo1!BF2174","v":0},{"$f":"OpCo1!BG2174","v":0},{"$f":"OpCo1!BH2174","v":0},{"$f":"OpCo1!BI2174","v":0},{"$f":"OpCo1!BJ2174","v":0},{"$f":"OpCo1!BK2174","v":0},{"$f":"OpCo1!BL2174","v":0},{"$f":"OpCo1!BM2174","v":0},{"$f":"OpCo1!BN2174","v":0},{"$f":"OpCo1!BO2174","v":0},{"$f":"OpCo1!BP2174","v":0},{"$f":"OpCo1!BQ2174","v":0},{"$f":"OpCo1!BR2174","v":0},{"$f":"OpCo1!BS2174","v":0},{"$f":"OpCo1!BT2174","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1163","v":0},{"$f":"OpCo1!N1163","v":0},{"$f":"OpCo1!O1163","v":0},{"$f":"OpCo1!P1163","v":0},{"$f":"OpCo1!Q1163","v":0},{"$f":"OpCo1!R1163","v":0},{"$f":"OpCo1!S1163","v":0},{"$f":"OpCo1!T1163","v":0},{"$f":"OpCo1!U1163","v":0},{"$f":"OpCo1!V1163","v":0},{"$f":"OpCo1!W1163","v":0},{"$f":"OpCo1!X1163","v":0},{"$f":"OpCo1!Y1163","v":0},{"$f":"OpCo1!Z1163","v":0},{"$f":"OpCo1!AA1163","v":0},{"$f":"OpCo1!AB1163","v":0},{"$f":"OpCo1!AC1163","v":0},{"$f":"OpCo1!AD1163","v":0},{"$f":"OpCo1!AE1163","v":0},{"$f":"OpCo1!AF1163","v":0},{"$f":"OpCo1!AG1163","v":0},{"$f":"OpCo1!AH1163","v":0},{"$f":"OpCo1!AI1163","v":0},{"$f":"OpCo1!AJ1163","v":0},{"$f":"OpCo1!AK1163","v":0},{"$f":"OpCo1!AL1163","v":0},{"$f":"OpCo1!AM1163","v":0},{"$f":"OpCo1!AN1163","v":0},{"$f":"OpCo1!AO1163","v":0},{"$f":"OpCo1!AP1163","v":0},{"$f":"OpCo1!AQ1163","v":0},{"$f":"OpCo1!AR1163","v":0},{"$f":"OpCo1!AS1163","v":0},{"$f":"OpCo1!AT1163","v":0},{"$f":"OpCo1!AU1163","v":0},{"$f":"OpCo1!AV1163","v":0},{"$f":"OpCo1!AW1163","v":0},{"$f":"OpCo1!AX1163","v":0},{"$f":"OpCo1!AY1163","v":0},{"$f":"OpCo1!AZ1163","v":0},{"$f":"OpCo1!BA1163","v":0},{"$f":"OpCo1!BB1163","v":0},{"$f":"OpCo1!BC1163","v":0},{"$f":"OpCo1!BD1163","v":0},{"$f":"OpCo1!BE1163","v":0},{"$f":"OpCo1!BF1163","v":0},{"$f":"OpCo1!BG1163","v":0},{"$f":"OpCo1!BH1163","v":0},{"$f":"OpCo1!BI1163","v":0},{"$f":"OpCo1!BJ1163","v":0},{"$f":"OpCo1!BK1163","v":0},{"$f":"OpCo1!BL1163","v":0},{"$f":"OpCo1!BM1163","v":0},{"$f":"OpCo1!BN1163","v":0},{"$f":"OpCo1!BO1163","v":0},{"$f":"OpCo1!BP1163","v":0},{"$f":"OpCo1!BQ1163","v":0},{"$f":"OpCo1!BR1163","v":0},{"$f":"OpCo1!BS1163","v":0},{"$f":"OpCo1!BT1163","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo1!M1150:M1151)","v":0},{"$f":"SUM(OpCo1!N1150:N1151)","v":0},{"$f":"SUM(OpCo1!O1150:O1151)","v":0},{"$f":"SUM(OpCo1!P1150:P1151)","v":0},{"$f":"SUM(OpCo1!Q1150:Q1151)","v":0},{"$f":"SUM(OpCo1!R1150:R1151)","v":0},{"$f":"SUM(OpCo1!S1150:S1151)","v":0},{"$f":"SUM(OpCo1!T1150:T1151)","v":0},{"$f":"SUM(OpCo1!U1150:U1151)","v":0},{"$f":"SUM(OpCo1!V1150:V1151)","v":0},{"$f":"SUM(OpCo1!W1150:W1151)","v":0},{"$f":"SUM(OpCo1!X1150:X1151)","v":0},{"$f":"SUM(OpCo1!Y1150:Y1151)","v":0},{"$f":"SUM(OpCo1!Z1150:Z1151)","v":0},{"$f":"SUM(OpCo1!AA1150:AA1151)","v":0},{"$f":"SUM(OpCo1!AB1150:AB1151)","v":0},{"$f":"SUM(OpCo1!AC1150:AC1151)","v":0},{"$f":"SUM(OpCo1!AD1150:AD1151)","v":0},{"$f":"SUM(OpCo1!AE1150:AE1151)","v":0},{"$f":"SUM(OpCo1!AF1150:AF1151)","v":0},{"$f":"SUM(OpCo1!AG1150:AG1151)","v":0},{"$f":"SUM(OpCo1!AH1150:AH1151)","v":0},{"$f":"SUM(OpCo1!AI1150:AI1151)","v":0},{"$f":"SUM(OpCo1!AJ1150:AJ1151)","v":0},{"$f":"SUM(OpCo1!AK1150:AK1151)","v":0},{"$f":"SUM(OpCo1!AL1150:AL1151)","v":0},{"$f":"SUM(OpCo1!AM1150:AM1151)","v":0},{"$f":"SUM(OpCo1!AN1150:AN1151)","v":0},{"$f":"SUM(OpCo1!AO1150:AO1151)","v":0},{"$f":"SUM(OpCo1!AP1150:AP1151)","v":0},{"$f":"SUM(OpCo1!AQ1150:AQ1151)","v":0},{"$f":"SUM(OpCo1!AR1150:AR1151)","v":0},{"$f":"SUM(OpCo1!AS1150:AS1151)","v":0},{"$f":"SUM(OpCo1!AT1150:AT1151)","v":0},{"$f":"SUM(OpCo1!AU1150:AU1151)","v":0},{"$f":"SUM(OpCo1!AV1150:AV1151)","v":0},{"$f":"SUM(OpCo1!AW1150:AW1151)","v":0},{"$f":"SUM(OpCo1!AX1150:AX1151)","v":0},{"$f":"SUM(OpCo1!AY1150:AY1151)","v":0},{"$f":"SUM(OpCo1!AZ1150:AZ1151)","v":0},{"$f":"SUM(OpCo1!BA1150:BA1151)","v":0},{"$f":"SUM(OpCo1!BB1150:BB1151)","v":0},{"$f":"SUM(OpCo1!BC1150:BC1151)","v":0},{"$f":"SUM(OpCo1!BD1150:BD1151)","v":0},{"$f":"SUM(OpCo1!BE1150:BE1151)","v":0},{"$f":"SUM(OpCo1!BF1150:BF1151)","v":0},{"$f":"SUM(OpCo1!BG1150:BG1151)","v":0},{"$f":"SUM(OpCo1!BH1150:BH1151)","v":0},{"$f":"SUM(OpCo1!BI1150:BI1151)","v":0},{"$f":"SUM(OpCo1!BJ1150:BJ1151)","v":0},{"$f":"SUM(OpCo1!BK1150:BK1151)","v":0},{"$f":"SUM(OpCo1!BL1150:BL1151)","v":0},{"$f":"SUM(OpCo1!BM1150:BM1151)","v":0},{"$f":"SUM(OpCo1!BN1150:BN1151)","v":0},{"$f":"SUM(OpCo1!BO1150:BO1151)","v":0},{"$f":"SUM(OpCo1!BP1150:BP1151)","v":0},{"$f":"SUM(OpCo1!BQ1150:BQ1151)","v":0},{"$f":"SUM(OpCo1!BR1150:BR1151)","v":0},{"$f":"SUM(OpCo1!BS1150:BS1151)","v":0},{"$f":"SUM(OpCo1!BT1150:BT1151)","v":0}]
[]
[null,null,null,"Profit/(loss) on sale of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1137","v":0},{"$f":"OpCo1!N1137","v":0},{"$f":"OpCo1!O1137","v":0},{"$f":"OpCo1!P1137","v":0},{"$f":"OpCo1!Q1137","v":0},{"$f":"OpCo1!R1137","v":0},{"$f":"OpCo1!S1137","v":0},{"$f":"OpCo1!T1137","v":0},{"$f":"OpCo1!U1137","v":0},{"$f":"OpCo1!V1137","v":0},{"$f":"OpCo1!W1137","v":0},{"$f":"OpCo1!X1137","v":0},{"$f":"OpCo1!Y1137","v":0},{"$f":"OpCo1!Z1137","v":0},{"$f":"OpCo1!AA1137","v":0},{"$f":"OpCo1!AB1137","v":0},{"$f":"OpCo1!AC1137","v":0},{"$f":"OpCo1!AD1137","v":0},{"$f":"OpCo1!AE1137","v":0},{"$f":"OpCo1!AF1137","v":0},{"$f":"OpCo1!AG1137","v":0},{"$f":"OpCo1!AH1137","v":0},{"$f":"OpCo1!AI1137","v":0},{"$f":"OpCo1!AJ1137","v":0},{"$f":"OpCo1!AK1137","v":0},{"$f":"OpCo1!AL1137","v":0},{"$f":"OpCo1!AM1137","v":0},{"$f":"OpCo1!AN1137","v":0},{"$f":"OpCo1!AO1137","v":0},{"$f":"OpCo1!AP1137","v":0},{"$f":"OpCo1!AQ1137","v":0},{"$f":"OpCo1!AR1137","v":0},{"$f":"OpCo1!AS1137","v":0},{"$f":"OpCo1!AT1137","v":0},{"$f":"OpCo1!AU1137","v":0},{"$f":"OpCo1!AV1137","v":0},{"$f":"OpCo1!AW1137","v":0},{"$f":"OpCo1!AX1137","v":0},{"$f":"OpCo1!AY1137","v":0},{"$f":"OpCo1!AZ1137","v":0},{"$f":"OpCo1!BA1137","v":0},{"$f":"OpCo1!BB1137","v":0},{"$f":"OpCo1!BC1137","v":0},{"$f":"OpCo1!BD1137","v":0},{"$f":"OpCo1!BE1137","v":0},{"$f":"OpCo1!BF1137","v":0},{"$f":"OpCo1!BG1137","v":0},{"$f":"OpCo1!BH1137","v":0},{"$f":"OpCo1!BI1137","v":0},{"$f":"OpCo1!BJ1137","v":0},{"$f":"OpCo1!BK1137","v":0},{"$f":"OpCo1!BL1137","v":0},{"$f":"OpCo1!BM1137","v":0},{"$f":"OpCo1!BN1137","v":0},{"$f":"OpCo1!BO1137","v":0},{"$f":"OpCo1!BP1137","v":0},{"$f":"OpCo1!BQ1137","v":0},{"$f":"OpCo1!BR1137","v":0},{"$f":"OpCo1!BS1137","v":0},{"$f":"OpCo1!BT1137","v":0}]
[null,null,null,"Profit/(loss) on re-purchase of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1144","v":0},{"$f":"OpCo1!N1144","v":0},{"$f":"OpCo1!O1144","v":0},{"$f":"OpCo1!P1144","v":0},{"$f":"OpCo1!Q1144","v":0},{"$f":"OpCo1!R1144","v":0},{"$f":"OpCo1!S1144","v":0},{"$f":"OpCo1!T1144","v":0},{"$f":"OpCo1!U1144","v":0},{"$f":"OpCo1!V1144","v":0},{"$f":"OpCo1!W1144","v":0},{"$f":"OpCo1!X1144","v":0},{"$f":"OpCo1!Y1144","v":0},{"$f":"OpCo1!Z1144","v":0},{"$f":"OpCo1!AA1144","v":0},{"$f":"OpCo1!AB1144","v":0},{"$f":"OpCo1!AC1144","v":0},{"$f":"OpCo1!AD1144","v":0},{"$f":"OpCo1!AE1144","v":0},{"$f":"OpCo1!AF1144","v":0},{"$f":"OpCo1!AG1144","v":0},{"$f":"OpCo1!AH1144","v":0},{"$f":"OpCo1!AI1144","v":0},{"$f":"OpCo1!AJ1144","v":0},{"$f":"OpCo1!AK1144","v":0},{"$f":"OpCo1!AL1144","v":0},{"$f":"OpCo1!AM1144","v":0},{"$f":"OpCo1!AN1144","v":0},{"$f":"OpCo1!AO1144","v":0},{"$f":"OpCo1!AP1144","v":0},{"$f":"OpCo1!AQ1144","v":0},{"$f":"OpCo1!AR1144","v":0},{"$f":"OpCo1!AS1144","v":0},{"$f":"OpCo1!AT1144","v":0},{"$f":"OpCo1!AU1144","v":0},{"$f":"OpCo1!AV1144","v":0},{"$f":"OpCo1!AW1144","v":0},{"$f":"OpCo1!AX1144","v":0},{"$f":"OpCo1!AY1144","v":0},{"$f":"OpCo1!AZ1144","v":0},{"$f":"OpCo1!BA1144","v":0},{"$f":"OpCo1!BB1144","v":0},{"$f":"OpCo1!BC1144","v":0},{"$f":"OpCo1!BD1144","v":0},{"$f":"OpCo1!BE1144","v":0},{"$f":"OpCo1!BF1144","v":0},{"$f":"OpCo1!BG1144","v":0},{"$f":"OpCo1!BH1144","v":0},{"$f":"OpCo1!BI1144","v":0},{"$f":"OpCo1!BJ1144","v":0},{"$f":"OpCo1!BK1144","v":0},{"$f":"OpCo1!BL1144","v":0},{"$f":"OpCo1!BM1144","v":0},{"$f":"OpCo1!BN1144","v":0},{"$f":"OpCo1!BO1144","v":0},{"$f":"OpCo1!BP1144","v":0},{"$f":"OpCo1!BQ1144","v":0},{"$f":"OpCo1!BR1144","v":0},{"$f":"OpCo1!BS1144","v":0},{"$f":"OpCo1!BT1144","v":0}]
[]
[null,null,null,"Subsidies - Grant amortisation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M629","v":0},{"$f":"-OpCo1!N629","v":0},{"$f":"-OpCo1!O629","v":0},{"$f":"-OpCo1!P629","v":0},{"$f":"-OpCo1!Q629","v":0},{"$f":"-OpCo1!R629","v":0},{"$f":"-OpCo1!S629","v":0},{"$f":"-OpCo1!T629","v":0},{"$f":"-OpCo1!U629","v":0},{"$f":"-OpCo1!V629","v":0},{"$f":"-OpCo1!W629","v":0},{"$f":"-OpCo1!X629","v":0},{"$f":"-OpCo1!Y629","v":0},{"$f":"-OpCo1!Z629","v":0},{"$f":"-OpCo1!AA629","v":0},{"$f":"-OpCo1!AB629","v":0},{"$f":"-OpCo1!AC629","v":0},{"$f":"-OpCo1!AD629","v":0},{"$f":"-OpCo1!AE629","v":0},{"$f":"-OpCo1!AF629","v":0},{"$f":"-OpCo1!AG629","v":0},{"$f":"-OpCo1!AH629","v":0},{"$f":"-OpCo1!AI629","v":0},{"$f":"-OpCo1!AJ629","v":0},{"$f":"-OpCo1!AK629","v":0},{"$f":"-OpCo1!AL629","v":0},{"$f":"-OpCo1!AM629","v":0},{"$f":"-OpCo1!AN629","v":0},{"$f":"-OpCo1!AO629","v":0},{"$f":"-OpCo1!AP629","v":0},{"$f":"-OpCo1!AQ629","v":0},{"$f":"-OpCo1!AR629","v":0},{"$f":"-OpCo1!AS629","v":0},{"$f":"-OpCo1!AT629","v":0},{"$f":"-OpCo1!AU629","v":0},{"$f":"-OpCo1!AV629","v":0},{"$f":"-OpCo1!AW629","v":0},{"$f":"-OpCo1!AX629","v":0},{"$f":"-OpCo1!AY629","v":0},{"$f":"-OpCo1!AZ629","v":0},{"$f":"-OpCo1!BA629","v":0},{"$f":"-OpCo1!BB629","v":0},{"$f":"-OpCo1!BC629","v":0},{"$f":"-OpCo1!BD629","v":0},{"$f":"-OpCo1!BE629","v":0},{"$f":"-OpCo1!BF629","v":0},{"$f":"-OpCo1!BG629","v":0},{"$f":"-OpCo1!BH629","v":0},{"$f":"-OpCo1!BI629","v":0},{"$f":"-OpCo1!BJ629","v":0},{"$f":"-OpCo1!BK629","v":0},{"$f":"-OpCo1!BL629","v":0},{"$f":"-OpCo1!BM629","v":0},{"$f":"-OpCo1!BN629","v":0},{"$f":"-OpCo1!BO629","v":0},{"$f":"-OpCo1!BP629","v":0},{"$f":"-OpCo1!BQ629","v":0},{"$f":"-OpCo1!BR629","v":0},{"$f":"-OpCo1!BS629","v":0},{"$f":"-OpCo1!BT629","v":0}]
[null,null,null,"Subsidies received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M269:M269)","v":0},{"$f":"SUM(N269:N269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax pre-finance margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M256+SUM(M259,M266:M267,M270)","v":0},{"$f":"N256+SUM(N259,N266:N267,N270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax pre-finance margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M272/M239,0)","v":0},{"$f":"IFERROR(N272/N239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Finance lease charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1122","v":0},{"$f":"OpCo1!N1122","v":0},{"$f":"OpCo1!O1122","v":0},{"$f":"OpCo1!P1122","v":0},{"$f":"OpCo1!Q1122","v":0},{"$f":"OpCo1!R1122","v":0},{"$f":"OpCo1!S1122","v":0},{"$f":"OpCo1!T1122","v":0},{"$f":"OpCo1!U1122","v":0},{"$f":"OpCo1!V1122","v":0},{"$f":"OpCo1!W1122","v":0},{"$f":"OpCo1!X1122","v":0},{"$f":"OpCo1!Y1122","v":0},{"$f":"OpCo1!Z1122","v":0},{"$f":"OpCo1!AA1122","v":0},{"$f":"OpCo1!AB1122","v":0},{"$f":"OpCo1!AC1122","v":0},{"$f":"OpCo1!AD1122","v":0},{"$f":"OpCo1!AE1122","v":0},{"$f":"OpCo1!AF1122","v":0},{"$f":"OpCo1!AG1122","v":0},{"$f":"OpCo1!AH1122","v":0},{"$f":"OpCo1!AI1122","v":0},{"$f":"OpCo1!AJ1122","v":0},{"$f":"OpCo1!AK1122","v":0},{"$f":"OpCo1!AL1122","v":0},{"$f":"OpCo1!AM1122","v":0},{"$f":"OpCo1!AN1122","v":0},{"$f":"OpCo1!AO1122","v":0},{"$f":"OpCo1!AP1122","v":0},{"$f":"OpCo1!AQ1122","v":0},{"$f":"OpCo1!AR1122","v":0},{"$f":"OpCo1!AS1122","v":0},{"$f":"OpCo1!AT1122","v":0},{"$f":"OpCo1!AU1122","v":0},{"$f":"OpCo1!AV1122","v":0},{"$f":"OpCo1!AW1122","v":0},{"$f":"OpCo1!AX1122","v":0},{"$f":"OpCo1!AY1122","v":0},{"$f":"OpCo1!AZ1122","v":0},{"$f":"OpCo1!BA1122","v":0},{"$f":"OpCo1!BB1122","v":0},{"$f":"OpCo1!BC1122","v":0},{"$f":"OpCo1!BD1122","v":0},{"$f":"OpCo1!BE1122","v":0},{"$f":"OpCo1!BF1122","v":0},{"$f":"OpCo1!BG1122","v":0},{"$f":"OpCo1!BH1122","v":0},{"$f":"OpCo1!BI1122","v":0},{"$f":"OpCo1!BJ1122","v":0},{"$f":"OpCo1!BK1122","v":0},{"$f":"OpCo1!BL1122","v":0},{"$f":"OpCo1!BM1122","v":0},{"$f":"OpCo1!BN1122","v":0},{"$f":"OpCo1!BO1122","v":0},{"$f":"OpCo1!BP1122","v":0},{"$f":"OpCo1!BQ1122","v":0},{"$f":"OpCo1!BR1122","v":0},{"$f":"OpCo1!BS1122","v":0},{"$f":"OpCo1!BT1122","v":0}]
[null,null,null,"Operating lease charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1128","v":0},{"$f":"OpCo1!N1128","v":0},{"$f":"OpCo1!O1128","v":0},{"$f":"OpCo1!P1128","v":0},{"$f":"OpCo1!Q1128","v":0},{"$f":"OpCo1!R1128","v":0},{"$f":"OpCo1!S1128","v":0},{"$f":"OpCo1!T1128","v":0},{"$f":"OpCo1!U1128","v":0},{"$f":"OpCo1!V1128","v":0},{"$f":"OpCo1!W1128","v":0},{"$f":"OpCo1!X1128","v":0},{"$f":"OpCo1!Y1128","v":0},{"$f":"OpCo1!Z1128","v":0},{"$f":"OpCo1!AA1128","v":0},{"$f":"OpCo1!AB1128","v":0},{"$f":"OpCo1!AC1128","v":0},{"$f":"OpCo1!AD1128","v":0},{"$f":"OpCo1!AE1128","v":0},{"$f":"OpCo1!AF1128","v":0},{"$f":"OpCo1!AG1128","v":0},{"$f":"OpCo1!AH1128","v":0},{"$f":"OpCo1!AI1128","v":0},{"$f":"OpCo1!AJ1128","v":0},{"$f":"OpCo1!AK1128","v":0},{"$f":"OpCo1!AL1128","v":0},{"$f":"OpCo1!AM1128","v":0},{"$f":"OpCo1!AN1128","v":0},{"$f":"OpCo1!AO1128","v":0},{"$f":"OpCo1!AP1128","v":0},{"$f":"OpCo1!AQ1128","v":0},{"$f":"OpCo1!AR1128","v":0},{"$f":"OpCo1!AS1128","v":0},{"$f":"OpCo1!AT1128","v":0},{"$f":"OpCo1!AU1128","v":0},{"$f":"OpCo1!AV1128","v":0},{"$f":"OpCo1!AW1128","v":0},{"$f":"OpCo1!AX1128","v":0},{"$f":"OpCo1!AY1128","v":0},{"$f":"OpCo1!AZ1128","v":0},{"$f":"OpCo1!BA1128","v":0},{"$f":"OpCo1!BB1128","v":0},{"$f":"OpCo1!BC1128","v":0},{"$f":"OpCo1!BD1128","v":0},{"$f":"OpCo1!BE1128","v":0},{"$f":"OpCo1!BF1128","v":0},{"$f":"OpCo1!BG1128","v":0},{"$f":"OpCo1!BH1128","v":0},{"$f":"OpCo1!BI1128","v":0},{"$f":"OpCo1!BJ1128","v":0},{"$f":"OpCo1!BK1128","v":0},{"$f":"OpCo1!BL1128","v":0},{"$f":"OpCo1!BM1128","v":0},{"$f":"OpCo1!BN1128","v":0},{"$f":"OpCo1!BO1128","v":0},{"$f":"OpCo1!BP1128","v":0},{"$f":"OpCo1!BQ1128","v":0},{"$f":"OpCo1!BR1128","v":0},{"$f":"OpCo1!BS1128","v":0},{"$f":"OpCo1!BT1128","v":0}]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M278:M279)","v":0},{"$f":"SUM(N278:N279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2181+OpCo1!M2173+OpCo1!M3520","v":0},{"$f":"OpCo1!N2181+OpCo1!N2173+OpCo1!N3520","v":0},{"$f":"OpCo1!O2181+OpCo1!O2173+OpCo1!O3520","v":0},{"$f":"OpCo1!P2181+OpCo1!P2173+OpCo1!P3520","v":0},{"$f":"OpCo1!Q2181+OpCo1!Q2173+OpCo1!Q3520","v":0},{"$f":"OpCo1!R2181+OpCo1!R2173+OpCo1!R3520","v":0},{"$f":"OpCo1!S2181+OpCo1!S2173+OpCo1!S3520","v":0},{"$f":"OpCo1!T2181+OpCo1!T2173+OpCo1!T3520","v":0},{"$f":"OpCo1!U2181+OpCo1!U2173+OpCo1!U3520","v":0},{"$f":"OpCo1!V2181+OpCo1!V2173+OpCo1!V3520","v":0},{"$f":"OpCo1!W2181+OpCo1!W2173+OpCo1!W3520","v":0},{"$f":"OpCo1!X2181+OpCo1!X2173+OpCo1!X3520","v":0},{"$f":"OpCo1!Y2181+OpCo1!Y2173+OpCo1!Y3520","v":0},{"$f":"OpCo1!Z2181+OpCo1!Z2173+OpCo1!Z3520","v":0},{"$f":"OpCo1!AA2181+OpCo1!AA2173+OpCo1!AA3520","v":0},{"$f":"OpCo1!AB2181+OpCo1!AB2173+OpCo1!AB3520","v":0},{"$f":"OpCo1!AC2181+OpCo1!AC2173+OpCo1!AC3520","v":0},{"$f":"OpCo1!AD2181+OpCo1!AD2173+OpCo1!AD3520","v":0},{"$f":"OpCo1!AE2181+OpCo1!AE2173+OpCo1!AE3520","v":0},{"$f":"OpCo1!AF2181+OpCo1!AF2173+OpCo1!AF3520","v":0},{"$f":"OpCo1!AG2181+OpCo1!AG2173+OpCo1!AG3520","v":0},{"$f":"OpCo1!AH2181+OpCo1!AH2173+OpCo1!AH3520","v":0},{"$f":"OpCo1!AI2181+OpCo1!AI2173+OpCo1!AI3520","v":0},{"$f":"OpCo1!AJ2181+OpCo1!AJ2173+OpCo1!AJ3520","v":0},{"$f":"OpCo1!AK2181+OpCo1!AK2173+OpCo1!AK3520","v":0},{"$f":"OpCo1!AL2181+OpCo1!AL2173+OpCo1!AL3520","v":0},{"$f":"OpCo1!AM2181+OpCo1!AM2173+OpCo1!AM3520","v":0},{"$f":"OpCo1!AN2181+OpCo1!AN2173+OpCo1!AN3520","v":0},{"$f":"OpCo1!AO2181+OpCo1!AO2173+OpCo1!AO3520","v":0},{"$f":"OpCo1!AP2181+OpCo1!AP2173+OpCo1!AP3520","v":0},{"$f":"OpCo1!AQ2181+OpCo1!AQ2173+OpCo1!AQ3520","v":0},{"$f":"OpCo1!AR2181+OpCo1!AR2173+OpCo1!AR3520","v":0},{"$f":"OpCo1!AS2181+OpCo1!AS2173+OpCo1!AS3520","v":0},{"$f":"OpCo1!AT2181+OpCo1!AT2173+OpCo1!AT3520","v":0},{"$f":"OpCo1!AU2181+OpCo1!AU2173+OpCo1!AU3520","v":0},{"$f":"OpCo1!AV2181+OpCo1!AV2173+OpCo1!AV3520","v":0},{"$f":"OpCo1!AW2181+OpCo1!AW2173+OpCo1!AW3520","v":0},{"$f":"OpCo1!AX2181+OpCo1!AX2173+OpCo1!AX3520","v":0},{"$f":"OpCo1!AY2181+OpCo1!AY2173+OpCo1!AY3520","v":0},{"$f":"OpCo1!AZ2181+OpCo1!AZ2173+OpCo1!AZ3520","v":0},{"$f":"OpCo1!BA2181+OpCo1!BA2173+OpCo1!BA3520","v":0},{"$f":"OpCo1!BB2181+OpCo1!BB2173+OpCo1!BB3520","v":0},{"$f":"OpCo1!BC2181+OpCo1!BC2173+OpCo1!BC3520","v":0},{"$f":"OpCo1!BD2181+OpCo1!BD2173+OpCo1!BD3520","v":0},{"$f":"OpCo1!BE2181+OpCo1!BE2173+OpCo1!BE3520","v":0},{"$f":"OpCo1!BF2181+OpCo1!BF2173+OpCo1!BF3520","v":0},{"$f":"OpCo1!BG2181+OpCo1!BG2173+OpCo1!BG3520","v":0},{"$f":"OpCo1!BH2181+OpCo1!BH2173+OpCo1!BH3520","v":0},{"$f":"OpCo1!BI2181+OpCo1!BI2173+OpCo1!BI3520","v":0},{"$f":"OpCo1!BJ2181+OpCo1!BJ2173+OpCo1!BJ3520","v":0},{"$f":"OpCo1!BK2181+OpCo1!BK2173+OpCo1!BK3520","v":0},{"$f":"OpCo1!BL2181+OpCo1!BL2173+OpCo1!BL3520","v":0},{"$f":"OpCo1!BM2181+OpCo1!BM2173+OpCo1!BM3520","v":0},{"$f":"OpCo1!BN2181+OpCo1!BN2173+OpCo1!BN3520","v":0},{"$f":"OpCo1!BO2181+OpCo1!BO2173+OpCo1!BO3520","v":0},{"$f":"OpCo1!BP2181+OpCo1!BP2173+OpCo1!BP3520","v":0},{"$f":"OpCo1!BQ2181+OpCo1!BQ2173+OpCo1!BQ3520","v":0},{"$f":"OpCo1!BR2181+OpCo1!BR2173+OpCo1!BR3520","v":0},{"$f":"OpCo1!BS2181+OpCo1!BS2173+OpCo1!BS3520","v":0},{"$f":"OpCo1!BT2181+OpCo1!BT2173+OpCo1!BT3520","v":0}]
[null,null,null,"Loan fees amortised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2164","v":0},{"$f":"OpCo1!N2164","v":0},{"$f":"OpCo1!O2164","v":0},{"$f":"OpCo1!P2164","v":0},{"$f":"OpCo1!Q2164","v":0},{"$f":"OpCo1!R2164","v":0},{"$f":"OpCo1!S2164","v":0},{"$f":"OpCo1!T2164","v":0},{"$f":"OpCo1!U2164","v":0},{"$f":"OpCo1!V2164","v":0},{"$f":"OpCo1!W2164","v":0},{"$f":"OpCo1!X2164","v":0},{"$f":"OpCo1!Y2164","v":0},{"$f":"OpCo1!Z2164","v":0},{"$f":"OpCo1!AA2164","v":0},{"$f":"OpCo1!AB2164","v":0},{"$f":"OpCo1!AC2164","v":0},{"$f":"OpCo1!AD2164","v":0},{"$f":"OpCo1!AE2164","v":0},{"$f":"OpCo1!AF2164","v":0},{"$f":"OpCo1!AG2164","v":0},{"$f":"OpCo1!AH2164","v":0},{"$f":"OpCo1!AI2164","v":0},{"$f":"OpCo1!AJ2164","v":0},{"$f":"OpCo1!AK2164","v":0},{"$f":"OpCo1!AL2164","v":0},{"$f":"OpCo1!AM2164","v":0},{"$f":"OpCo1!AN2164","v":0},{"$f":"OpCo1!AO2164","v":0},{"$f":"OpCo1!AP2164","v":0},{"$f":"OpCo1!AQ2164","v":0},{"$f":"OpCo1!AR2164","v":0},{"$f":"OpCo1!AS2164","v":0},{"$f":"OpCo1!AT2164","v":0},{"$f":"OpCo1!AU2164","v":0},{"$f":"OpCo1!AV2164","v":0},{"$f":"OpCo1!AW2164","v":0},{"$f":"OpCo1!AX2164","v":0},{"$f":"OpCo1!AY2164","v":0},{"$f":"OpCo1!AZ2164","v":0},{"$f":"OpCo1!BA2164","v":0},{"$f":"OpCo1!BB2164","v":0},{"$f":"OpCo1!BC2164","v":0},{"$f":"OpCo1!BD2164","v":0},{"$f":"OpCo1!BE2164","v":0},{"$f":"OpCo1!BF2164","v":0},{"$f":"OpCo1!BG2164","v":0},{"$f":"OpCo1!BH2164","v":0},{"$f":"OpCo1!BI2164","v":0},{"$f":"OpCo1!BJ2164","v":0},{"$f":"OpCo1!BK2164","v":0},{"$f":"OpCo1!BL2164","v":0},{"$f":"OpCo1!BM2164","v":0},{"$f":"OpCo1!BN2164","v":0},{"$f":"OpCo1!BO2164","v":0},{"$f":"OpCo1!BP2164","v":0},{"$f":"OpCo1!BQ2164","v":0},{"$f":"OpCo1!BR2164","v":0},{"$f":"OpCo1!BS2164","v":0},{"$f":"OpCo1!BT2164","v":0}]
[null,null,null,"Loan interest received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M530","v":0},{"$f":"OpCo1!N530","v":0},{"$f":"OpCo1!O530","v":0},{"$f":"OpCo1!P530","v":0},{"$f":"OpCo1!Q530","v":0},{"$f":"OpCo1!R530","v":0},{"$f":"OpCo1!S530","v":0},{"$f":"OpCo1!T530","v":0},{"$f":"OpCo1!U530","v":0},{"$f":"OpCo1!V530","v":0},{"$f":"OpCo1!W530","v":0},{"$f":"OpCo1!X530","v":0},{"$f":"OpCo1!Y530","v":0},{"$f":"OpCo1!Z530","v":0},{"$f":"OpCo1!AA530","v":0},{"$f":"OpCo1!AB530","v":0},{"$f":"OpCo1!AC530","v":0},{"$f":"OpCo1!AD530","v":0},{"$f":"OpCo1!AE530","v":0},{"$f":"OpCo1!AF530","v":0},{"$f":"OpCo1!AG530","v":0},{"$f":"OpCo1!AH530","v":0},{"$f":"OpCo1!AI530","v":0},{"$f":"OpCo1!AJ530","v":0},{"$f":"OpCo1!AK530","v":0},{"$f":"OpCo1!AL530","v":0},{"$f":"OpCo1!AM530","v":0},{"$f":"OpCo1!AN530","v":0},{"$f":"OpCo1!AO530","v":0},{"$f":"OpCo1!AP530","v":0},{"$f":"OpCo1!AQ530","v":0},{"$f":"OpCo1!AR530","v":0},{"$f":"OpCo1!AS530","v":0},{"$f":"OpCo1!AT530","v":0},{"$f":"OpCo1!AU530","v":0},{"$f":"OpCo1!AV530","v":0},{"$f":"OpCo1!AW530","v":0},{"$f":"OpCo1!AX530","v":0},{"$f":"OpCo1!AY530","v":0},{"$f":"OpCo1!AZ530","v":0},{"$f":"OpCo1!BA530","v":0},{"$f":"OpCo1!BB530","v":0},{"$f":"OpCo1!BC530","v":0},{"$f":"OpCo1!BD530","v":0},{"$f":"OpCo1!BE530","v":0},{"$f":"OpCo1!BF530","v":0},{"$f":"OpCo1!BG530","v":0},{"$f":"OpCo1!BH530","v":0},{"$f":"OpCo1!BI530","v":0},{"$f":"OpCo1!BJ530","v":0},{"$f":"OpCo1!BK530","v":0},{"$f":"OpCo1!BL530","v":0},{"$f":"OpCo1!BM530","v":0},{"$f":"OpCo1!BN530","v":0},{"$f":"OpCo1!BO530","v":0},{"$f":"OpCo1!BP530","v":0},{"$f":"OpCo1!BQ530","v":0},{"$f":"OpCo1!BR530","v":0},{"$f":"OpCo1!BS530","v":0},{"$f":"OpCo1!BT530","v":0}]
[null,null,null,"Finance income/(costs)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M275:M277,M280)","v":0},{"$f":"SUM(N275:N277,N280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M272+M281","v":0},{"$f":"N272+N281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M283/M239,0)","v":0},{"$f":"IFERROR(N283/N239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2477","v":0},{"$f":"OpCo1!N2477","v":0},{"$f":"OpCo1!O2477","v":0},{"$f":"OpCo1!P2477","v":0},{"$f":"OpCo1!Q2477","v":0},{"$f":"OpCo1!R2477","v":0},{"$f":"OpCo1!S2477","v":0},{"$f":"OpCo1!T2477","v":0},{"$f":"OpCo1!U2477","v":0},{"$f":"OpCo1!V2477","v":0},{"$f":"OpCo1!W2477","v":0},{"$f":"OpCo1!X2477","v":0},{"$f":"OpCo1!Y2477","v":0},{"$f":"OpCo1!Z2477","v":0},{"$f":"OpCo1!AA2477","v":0},{"$f":"OpCo1!AB2477","v":0},{"$f":"OpCo1!AC2477","v":0},{"$f":"OpCo1!AD2477","v":0},{"$f":"OpCo1!AE2477","v":0},{"$f":"OpCo1!AF2477","v":0},{"$f":"OpCo1!AG2477","v":0},{"$f":"OpCo1!AH2477","v":0},{"$f":"OpCo1!AI2477","v":0},{"$f":"OpCo1!AJ2477","v":0},{"$f":"OpCo1!AK2477","v":0},{"$f":"OpCo1!AL2477","v":0},{"$f":"OpCo1!AM2477","v":0},{"$f":"OpCo1!AN2477","v":0},{"$f":"OpCo1!AO2477","v":0},{"$f":"OpCo1!AP2477","v":0},{"$f":"OpCo1!AQ2477","v":0},{"$f":"OpCo1!AR2477","v":0},{"$f":"OpCo1!AS2477","v":0},{"$f":"OpCo1!AT2477","v":0},{"$f":"OpCo1!AU2477","v":0},{"$f":"OpCo1!AV2477","v":0},{"$f":"OpCo1!AW2477","v":0},{"$f":"OpCo1!AX2477","v":0},{"$f":"OpCo1!AY2477","v":0},{"$f":"OpCo1!AZ2477","v":0},{"$f":"OpCo1!BA2477","v":0},{"$f":"OpCo1!BB2477","v":0},{"$f":"OpCo1!BC2477","v":0},{"$f":"OpCo1!BD2477","v":0},{"$f":"OpCo1!BE2477","v":0},{"$f":"OpCo1!BF2477","v":0},{"$f":"OpCo1!BG2477","v":0},{"$f":"OpCo1!BH2477","v":0},{"$f":"OpCo1!BI2477","v":0},{"$f":"OpCo1!BJ2477","v":0},{"$f":"OpCo1!BK2477","v":0},{"$f":"OpCo1!BL2477","v":0},{"$f":"OpCo1!BM2477","v":0},{"$f":"OpCo1!BN2477","v":0},{"$f":"OpCo1!BO2477","v":0},{"$f":"OpCo1!BP2477","v":0},{"$f":"OpCo1!BQ2477","v":0},{"$f":"OpCo1!BR2477","v":0},{"$f":"OpCo1!BS2477","v":0},{"$f":"OpCo1!BT2477","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3248","v":0},{"$f":"OpCo1!N3248","v":0},{"$f":"OpCo1!O3248","v":0},{"$f":"OpCo1!P3248","v":0},{"$f":"OpCo1!Q3248","v":0},{"$f":"OpCo1!R3248","v":0},{"$f":"OpCo1!S3248","v":0},{"$f":"OpCo1!T3248","v":0},{"$f":"OpCo1!U3248","v":0},{"$f":"OpCo1!V3248","v":0},{"$f":"OpCo1!W3248","v":0},{"$f":"OpCo1!X3248","v":0},{"$f":"OpCo1!Y3248","v":0},{"$f":"OpCo1!Z3248","v":0},{"$f":"OpCo1!AA3248","v":0},{"$f":"OpCo1!AB3248","v":0},{"$f":"OpCo1!AC3248","v":0},{"$f":"OpCo1!AD3248","v":0},{"$f":"OpCo1!AE3248","v":0},{"$f":"OpCo1!AF3248","v":0},{"$f":"OpCo1!AG3248","v":0},{"$f":"OpCo1!AH3248","v":0},{"$f":"OpCo1!AI3248","v":0},{"$f":"OpCo1!AJ3248","v":0},{"$f":"OpCo1!AK3248","v":0},{"$f":"OpCo1!AL3248","v":0},{"$f":"OpCo1!AM3248","v":0},{"$f":"OpCo1!AN3248","v":0},{"$f":"OpCo1!AO3248","v":0},{"$f":"OpCo1!AP3248","v":0},{"$f":"OpCo1!AQ3248","v":0},{"$f":"OpCo1!AR3248","v":0},{"$f":"OpCo1!AS3248","v":0},{"$f":"OpCo1!AT3248","v":0},{"$f":"OpCo1!AU3248","v":0},{"$f":"OpCo1!AV3248","v":0},{"$f":"OpCo1!AW3248","v":0},{"$f":"OpCo1!AX3248","v":0},{"$f":"OpCo1!AY3248","v":0},{"$f":"OpCo1!AZ3248","v":0},{"$f":"OpCo1!BA3248","v":0},{"$f":"OpCo1!BB3248","v":0},{"$f":"OpCo1!BC3248","v":0},{"$f":"OpCo1!BD3248","v":0},{"$f":"OpCo1!BE3248","v":0},{"$f":"OpCo1!BF3248","v":0},{"$f":"OpCo1!BG3248","v":0},{"$f":"OpCo1!BH3248","v":0},{"$f":"OpCo1!BI3248","v":0},{"$f":"OpCo1!BJ3248","v":0},{"$f":"OpCo1!BK3248","v":0},{"$f":"OpCo1!BL3248","v":0},{"$f":"OpCo1!BM3248","v":0},{"$f":"OpCo1!BN3248","v":0},{"$f":"OpCo1!BO3248","v":0},{"$f":"OpCo1!BP3248","v":0},{"$f":"OpCo1!BQ3248","v":0},{"$f":"OpCo1!BR3248","v":0},{"$f":"OpCo1!BS3248","v":0},{"$f":"OpCo1!BT3248","v":0}]
[null,null,null,"Movement in deferred tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3425","v":0},{"$f":"OpCo1!N3425","v":0},{"$f":"OpCo1!O3425","v":0},{"$f":"OpCo1!P3425","v":0},{"$f":"OpCo1!Q3425","v":0},{"$f":"OpCo1!R3425","v":0},{"$f":"OpCo1!S3425","v":0},{"$f":"OpCo1!T3425","v":0},{"$f":"OpCo1!U3425","v":0},{"$f":"OpCo1!V3425","v":0},{"$f":"OpCo1!W3425","v":0},{"$f":"OpCo1!X3425","v":0},{"$f":"OpCo1!Y3425","v":0},{"$f":"OpCo1!Z3425","v":0},{"$f":"OpCo1!AA3425","v":0},{"$f":"OpCo1!AB3425","v":0},{"$f":"OpCo1!AC3425","v":0},{"$f":"OpCo1!AD3425","v":0},{"$f":"OpCo1!AE3425","v":0},{"$f":"OpCo1!AF3425","v":0},{"$f":"OpCo1!AG3425","v":0},{"$f":"OpCo1!AH3425","v":0},{"$f":"OpCo1!AI3425","v":0},{"$f":"OpCo1!AJ3425","v":0},{"$f":"OpCo1!AK3425","v":0},{"$f":"OpCo1!AL3425","v":0},{"$f":"OpCo1!AM3425","v":0},{"$f":"OpCo1!AN3425","v":0},{"$f":"OpCo1!AO3425","v":0},{"$f":"OpCo1!AP3425","v":0},{"$f":"OpCo1!AQ3425","v":0},{"$f":"OpCo1!AR3425","v":0},{"$f":"OpCo1!AS3425","v":0},{"$f":"OpCo1!AT3425","v":0},{"$f":"OpCo1!AU3425","v":0},{"$f":"OpCo1!AV3425","v":0},{"$f":"OpCo1!AW3425","v":0},{"$f":"OpCo1!AX3425","v":0},{"$f":"OpCo1!AY3425","v":0},{"$f":"OpCo1!AZ3425","v":0},{"$f":"OpCo1!BA3425","v":0},{"$f":"OpCo1!BB3425","v":0},{"$f":"OpCo1!BC3425","v":0},{"$f":"OpCo1!BD3425","v":0},{"$f":"OpCo1!BE3425","v":0},{"$f":"OpCo1!BF3425","v":0},{"$f":"OpCo1!BG3425","v":0},{"$f":"OpCo1!BH3425","v":0},{"$f":"OpCo1!BI3425","v":0},{"$f":"OpCo1!BJ3425","v":0},{"$f":"OpCo1!BK3425","v":0},{"$f":"OpCo1!BL3425","v":0},{"$f":"OpCo1!BM3425","v":0},{"$f":"OpCo1!BN3425","v":0},{"$f":"OpCo1!BO3425","v":0},{"$f":"OpCo1!BP3425","v":0},{"$f":"OpCo1!BQ3425","v":0},{"$f":"OpCo1!BR3425","v":0},{"$f":"OpCo1!BS3425","v":0},{"$f":"OpCo1!BT3425","v":0}]
[]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M283+SUM(M286:M288)","v":0},{"$f":"N283+SUM(N286:N288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss) % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M290/M239,0)","v":0},{"$f":"IFERROR(N290/N239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f P&L Account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L297","v":0},{"$f":"M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M290","v":0},{"$f":"N290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final write off of share capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3560","v":0},{"$f":"-OpCo1!N3560","v":0},{"$f":"-OpCo1!O3560","v":0},{"$f":"-OpCo1!P3560","v":0},{"$f":"-OpCo1!Q3560","v":0},{"$f":"-OpCo1!R3560","v":0},{"$f":"-OpCo1!S3560","v":0},{"$f":"-OpCo1!T3560","v":0},{"$f":"-OpCo1!U3560","v":0},{"$f":"-OpCo1!V3560","v":0},{"$f":"-OpCo1!W3560","v":0},{"$f":"-OpCo1!X3560","v":0},{"$f":"-OpCo1!Y3560","v":0},{"$f":"-OpCo1!Z3560","v":0},{"$f":"-OpCo1!AA3560","v":0},{"$f":"-OpCo1!AB3560","v":0},{"$f":"-OpCo1!AC3560","v":0},{"$f":"-OpCo1!AD3560","v":0},{"$f":"-OpCo1!AE3560","v":0},{"$f":"-OpCo1!AF3560","v":0},{"$f":"-OpCo1!AG3560","v":0},{"$f":"-OpCo1!AH3560","v":0},{"$f":"-OpCo1!AI3560","v":0},{"$f":"-OpCo1!AJ3560","v":0},{"$f":"-OpCo1!AK3560","v":0},{"$f":"-OpCo1!AL3560","v":0},{"$f":"-OpCo1!AM3560","v":0},{"$f":"-OpCo1!AN3560","v":0},{"$f":"-OpCo1!AO3560","v":0},{"$f":"-OpCo1!AP3560","v":0},{"$f":"-OpCo1!AQ3560","v":0},{"$f":"-OpCo1!AR3560","v":0},{"$f":"-OpCo1!AS3560","v":0},{"$f":"-OpCo1!AT3560","v":0},{"$f":"-OpCo1!AU3560","v":0},{"$f":"-OpCo1!AV3560","v":0},{"$f":"-OpCo1!AW3560","v":0},{"$f":"-OpCo1!AX3560","v":0},{"$f":"-OpCo1!AY3560","v":0},{"$f":"-OpCo1!AZ3560","v":0},{"$f":"-OpCo1!BA3560","v":0},{"$f":"-OpCo1!BB3560","v":0},{"$f":"-OpCo1!BC3560","v":0},{"$f":"-OpCo1!BD3560","v":0},{"$f":"-OpCo1!BE3560","v":0},{"$f":"-OpCo1!BF3560","v":0},{"$f":"-OpCo1!BG3560","v":0},{"$f":"-OpCo1!BH3560","v":0},{"$f":"-OpCo1!BI3560","v":0},{"$f":"-OpCo1!BJ3560","v":0},{"$f":"-OpCo1!BK3560","v":0},{"$f":"-OpCo1!BL3560","v":0},{"$f":"-OpCo1!BM3560","v":0},{"$f":"-OpCo1!BN3560","v":0},{"$f":"-OpCo1!BO3560","v":0},{"$f":"-OpCo1!BP3560","v":0},{"$f":"-OpCo1!BQ3560","v":0},{"$f":"-OpCo1!BR3560","v":0},{"$f":"-OpCo1!BS3560","v":0},{"$f":"-OpCo1!BT3560","v":0}]
[null,null,null,"Distributions made",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3656","v":0},{"$f":"OpCo1!N3656","v":0},{"$f":"OpCo1!O3656","v":0},{"$f":"OpCo1!P3656","v":0},{"$f":"OpCo1!Q3656","v":0},{"$f":"OpCo1!R3656","v":0},{"$f":"OpCo1!S3656","v":0},{"$f":"OpCo1!T3656","v":0},{"$f":"OpCo1!U3656","v":0},{"$f":"OpCo1!V3656","v":0},{"$f":"OpCo1!W3656","v":0},{"$f":"OpCo1!X3656","v":0},{"$f":"OpCo1!Y3656","v":0},{"$f":"OpCo1!Z3656","v":0},{"$f":"OpCo1!AA3656","v":0},{"$f":"OpCo1!AB3656","v":0},{"$f":"OpCo1!AC3656","v":0},{"$f":"OpCo1!AD3656","v":0},{"$f":"OpCo1!AE3656","v":0},{"$f":"OpCo1!AF3656","v":0},{"$f":"OpCo1!AG3656","v":0},{"$f":"OpCo1!AH3656","v":0},{"$f":"OpCo1!AI3656","v":0},{"$f":"OpCo1!AJ3656","v":0},{"$f":"OpCo1!AK3656","v":0},{"$f":"OpCo1!AL3656","v":0},{"$f":"OpCo1!AM3656","v":0},{"$f":"OpCo1!AN3656","v":0},{"$f":"OpCo1!AO3656","v":0},{"$f":"OpCo1!AP3656","v":0},{"$f":"OpCo1!AQ3656","v":0},{"$f":"OpCo1!AR3656","v":0},{"$f":"OpCo1!AS3656","v":0},{"$f":"OpCo1!AT3656","v":0},{"$f":"OpCo1!AU3656","v":0},{"$f":"OpCo1!AV3656","v":0},{"$f":"OpCo1!AW3656","v":0},{"$f":"OpCo1!AX3656","v":0},{"$f":"OpCo1!AY3656","v":0},{"$f":"OpCo1!AZ3656","v":0},{"$f":"OpCo1!BA3656","v":0},{"$f":"OpCo1!BB3656","v":0},{"$f":"OpCo1!BC3656","v":0},{"$f":"OpCo1!BD3656","v":0},{"$f":"OpCo1!BE3656","v":0},{"$f":"OpCo1!BF3656","v":0},{"$f":"OpCo1!BG3656","v":0},{"$f":"OpCo1!BH3656","v":0},{"$f":"OpCo1!BI3656","v":0},{"$f":"OpCo1!BJ3656","v":0},{"$f":"OpCo1!BK3656","v":0},{"$f":"OpCo1!BL3656","v":0},{"$f":"OpCo1!BM3656","v":0},{"$f":"OpCo1!BN3656","v":0},{"$f":"OpCo1!BO3656","v":0},{"$f":"OpCo1!BP3656","v":0},{"$f":"OpCo1!BQ3656","v":0},{"$f":"OpCo1!BR3656","v":0},{"$f":"OpCo1!BS3656","v":0},{"$f":"OpCo1!BT3656","v":0}]
[null,null,null,"c/f P&L Account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M293:M296)","v":0},{"$f":"SUM(N293:N296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$224:C298)+1","v":2},"STATEMENT OF FINANCIAL POSITION"]
[]
[null,null,null,"LONG TERM ASSETS"]
[]
[null,null,null,"Property, plant and equipment",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M304:M309)","v":0},{"$f":"SUM(N304:N309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M164","v":0},{"$f":"OpCo1!N164","v":0},{"$f":"OpCo1!O164","v":0},{"$f":"OpCo1!P164","v":0},{"$f":"OpCo1!Q164","v":0},{"$f":"OpCo1!R164","v":0},{"$f":"OpCo1!S164","v":0},{"$f":"OpCo1!T164","v":0},{"$f":"OpCo1!U164","v":0},{"$f":"OpCo1!V164","v":0},{"$f":"OpCo1!W164","v":0},{"$f":"OpCo1!X164","v":0},{"$f":"OpCo1!Y164","v":0},{"$f":"OpCo1!Z164","v":0},{"$f":"OpCo1!AA164","v":0},{"$f":"OpCo1!AB164","v":0},{"$f":"OpCo1!AC164","v":0},{"$f":"OpCo1!AD164","v":0},{"$f":"OpCo1!AE164","v":0},{"$f":"OpCo1!AF164","v":0},{"$f":"OpCo1!AG164","v":0},{"$f":"OpCo1!AH164","v":0},{"$f":"OpCo1!AI164","v":0},{"$f":"OpCo1!AJ164","v":0},{"$f":"OpCo1!AK164","v":0},{"$f":"OpCo1!AL164","v":0},{"$f":"OpCo1!AM164","v":0},{"$f":"OpCo1!AN164","v":0},{"$f":"OpCo1!AO164","v":0},{"$f":"OpCo1!AP164","v":0},{"$f":"OpCo1!AQ164","v":0},{"$f":"OpCo1!AR164","v":0},{"$f":"OpCo1!AS164","v":0},{"$f":"OpCo1!AT164","v":0},{"$f":"OpCo1!AU164","v":0},{"$f":"OpCo1!AV164","v":0},{"$f":"OpCo1!AW164","v":0},{"$f":"OpCo1!AX164","v":0},{"$f":"OpCo1!AY164","v":0},{"$f":"OpCo1!AZ164","v":0},{"$f":"OpCo1!BA164","v":0},{"$f":"OpCo1!BB164","v":0},{"$f":"OpCo1!BC164","v":0},{"$f":"OpCo1!BD164","v":0},{"$f":"OpCo1!BE164","v":0},{"$f":"OpCo1!BF164","v":0},{"$f":"OpCo1!BG164","v":0},{"$f":"OpCo1!BH164","v":0},{"$f":"OpCo1!BI164","v":0},{"$f":"OpCo1!BJ164","v":0},{"$f":"OpCo1!BK164","v":0},{"$f":"OpCo1!BL164","v":0},{"$f":"OpCo1!BM164","v":0},{"$f":"OpCo1!BN164","v":0},{"$f":"OpCo1!BO164","v":0},{"$f":"OpCo1!BP164","v":0},{"$f":"OpCo1!BQ164","v":0},{"$f":"OpCo1!BR164","v":0},{"$f":"OpCo1!BS164","v":0},{"$f":"OpCo1!BT164","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2852","v":0},{"$f":"OpCo1!N2852","v":0},{"$f":"OpCo1!O2852","v":0},{"$f":"OpCo1!P2852","v":0},{"$f":"OpCo1!Q2852","v":0},{"$f":"OpCo1!R2852","v":0},{"$f":"OpCo1!S2852","v":0},{"$f":"OpCo1!T2852","v":0},{"$f":"OpCo1!U2852","v":0},{"$f":"OpCo1!V2852","v":0},{"$f":"OpCo1!W2852","v":0},{"$f":"OpCo1!X2852","v":0},{"$f":"OpCo1!Y2852","v":0},{"$f":"OpCo1!Z2852","v":0},{"$f":"OpCo1!AA2852","v":0},{"$f":"OpCo1!AB2852","v":0},{"$f":"OpCo1!AC2852","v":0},{"$f":"OpCo1!AD2852","v":0},{"$f":"OpCo1!AE2852","v":0},{"$f":"OpCo1!AF2852","v":0},{"$f":"OpCo1!AG2852","v":0},{"$f":"OpCo1!AH2852","v":0},{"$f":"OpCo1!AI2852","v":0},{"$f":"OpCo1!AJ2852","v":0},{"$f":"OpCo1!AK2852","v":0},{"$f":"OpCo1!AL2852","v":0},{"$f":"OpCo1!AM2852","v":0},{"$f":"OpCo1!AN2852","v":0},{"$f":"OpCo1!AO2852","v":0},{"$f":"OpCo1!AP2852","v":0},{"$f":"OpCo1!AQ2852","v":0},{"$f":"OpCo1!AR2852","v":0},{"$f":"OpCo1!AS2852","v":0},{"$f":"OpCo1!AT2852","v":0},{"$f":"OpCo1!AU2852","v":0},{"$f":"OpCo1!AV2852","v":0},{"$f":"OpCo1!AW2852","v":0},{"$f":"OpCo1!AX2852","v":0},{"$f":"OpCo1!AY2852","v":0},{"$f":"OpCo1!AZ2852","v":0},{"$f":"OpCo1!BA2852","v":0},{"$f":"OpCo1!BB2852","v":0},{"$f":"OpCo1!BC2852","v":0},{"$f":"OpCo1!BD2852","v":0},{"$f":"OpCo1!BE2852","v":0},{"$f":"OpCo1!BF2852","v":0},{"$f":"OpCo1!BG2852","v":0},{"$f":"OpCo1!BH2852","v":0},{"$f":"OpCo1!BI2852","v":0},{"$f":"OpCo1!BJ2852","v":0},{"$f":"OpCo1!BK2852","v":0},{"$f":"OpCo1!BL2852","v":0},{"$f":"OpCo1!BM2852","v":0},{"$f":"OpCo1!BN2852","v":0},{"$f":"OpCo1!BO2852","v":0},{"$f":"OpCo1!BP2852","v":0},{"$f":"OpCo1!BQ2852","v":0},{"$f":"OpCo1!BR2852","v":0},{"$f":"OpCo1!BS2852","v":0},{"$f":"OpCo1!BT2852","v":0}]
[null,null,null,"Offset for grant received against capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M630","v":0},{"$f":"-OpCo1!N630","v":0},{"$f":"-OpCo1!O630","v":0},{"$f":"-OpCo1!P630","v":0},{"$f":"-OpCo1!Q630","v":0},{"$f":"-OpCo1!R630","v":0},{"$f":"-OpCo1!S630","v":0},{"$f":"-OpCo1!T630","v":0},{"$f":"-OpCo1!U630","v":0},{"$f":"-OpCo1!V630","v":0},{"$f":"-OpCo1!W630","v":0},{"$f":"-OpCo1!X630","v":0},{"$f":"-OpCo1!Y630","v":0},{"$f":"-OpCo1!Z630","v":0},{"$f":"-OpCo1!AA630","v":0},{"$f":"-OpCo1!AB630","v":0},{"$f":"-OpCo1!AC630","v":0},{"$f":"-OpCo1!AD630","v":0},{"$f":"-OpCo1!AE630","v":0},{"$f":"-OpCo1!AF630","v":0},{"$f":"-OpCo1!AG630","v":0},{"$f":"-OpCo1!AH630","v":0},{"$f":"-OpCo1!AI630","v":0},{"$f":"-OpCo1!AJ630","v":0},{"$f":"-OpCo1!AK630","v":0},{"$f":"-OpCo1!AL630","v":0},{"$f":"-OpCo1!AM630","v":0},{"$f":"-OpCo1!AN630","v":0},{"$f":"-OpCo1!AO630","v":0},{"$f":"-OpCo1!AP630","v":0},{"$f":"-OpCo1!AQ630","v":0},{"$f":"-OpCo1!AR630","v":0},{"$f":"-OpCo1!AS630","v":0},{"$f":"-OpCo1!AT630","v":0},{"$f":"-OpCo1!AU630","v":0},{"$f":"-OpCo1!AV630","v":0},{"$f":"-OpCo1!AW630","v":0},{"$f":"-OpCo1!AX630","v":0},{"$f":"-OpCo1!AY630","v":0},{"$f":"-OpCo1!AZ630","v":0},{"$f":"-OpCo1!BA630","v":0},{"$f":"-OpCo1!BB630","v":0},{"$f":"-OpCo1!BC630","v":0},{"$f":"-OpCo1!BD630","v":0},{"$f":"-OpCo1!BE630","v":0},{"$f":"-OpCo1!BF630","v":0},{"$f":"-OpCo1!BG630","v":0},{"$f":"-OpCo1!BH630","v":0},{"$f":"-OpCo1!BI630","v":0},{"$f":"-OpCo1!BJ630","v":0},{"$f":"-OpCo1!BK630","v":0},{"$f":"-OpCo1!BL630","v":0},{"$f":"-OpCo1!BM630","v":0},{"$f":"-OpCo1!BN630","v":0},{"$f":"-OpCo1!BO630","v":0},{"$f":"-OpCo1!BP630","v":0},{"$f":"-OpCo1!BQ630","v":0},{"$f":"-OpCo1!BR630","v":0},{"$f":"-OpCo1!BS630","v":0},{"$f":"-OpCo1!BT630","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1164","v":0},{"$f":"OpCo1!N1164","v":0},{"$f":"OpCo1!O1164","v":0},{"$f":"OpCo1!P1164","v":0},{"$f":"OpCo1!Q1164","v":0},{"$f":"OpCo1!R1164","v":0},{"$f":"OpCo1!S1164","v":0},{"$f":"OpCo1!T1164","v":0},{"$f":"OpCo1!U1164","v":0},{"$f":"OpCo1!V1164","v":0},{"$f":"OpCo1!W1164","v":0},{"$f":"OpCo1!X1164","v":0},{"$f":"OpCo1!Y1164","v":0},{"$f":"OpCo1!Z1164","v":0},{"$f":"OpCo1!AA1164","v":0},{"$f":"OpCo1!AB1164","v":0},{"$f":"OpCo1!AC1164","v":0},{"$f":"OpCo1!AD1164","v":0},{"$f":"OpCo1!AE1164","v":0},{"$f":"OpCo1!AF1164","v":0},{"$f":"OpCo1!AG1164","v":0},{"$f":"OpCo1!AH1164","v":0},{"$f":"OpCo1!AI1164","v":0},{"$f":"OpCo1!AJ1164","v":0},{"$f":"OpCo1!AK1164","v":0},{"$f":"OpCo1!AL1164","v":0},{"$f":"OpCo1!AM1164","v":0},{"$f":"OpCo1!AN1164","v":0},{"$f":"OpCo1!AO1164","v":0},{"$f":"OpCo1!AP1164","v":0},{"$f":"OpCo1!AQ1164","v":0},{"$f":"OpCo1!AR1164","v":0},{"$f":"OpCo1!AS1164","v":0},{"$f":"OpCo1!AT1164","v":0},{"$f":"OpCo1!AU1164","v":0},{"$f":"OpCo1!AV1164","v":0},{"$f":"OpCo1!AW1164","v":0},{"$f":"OpCo1!AX1164","v":0},{"$f":"OpCo1!AY1164","v":0},{"$f":"OpCo1!AZ1164","v":0},{"$f":"OpCo1!BA1164","v":0},{"$f":"OpCo1!BB1164","v":0},{"$f":"OpCo1!BC1164","v":0},{"$f":"OpCo1!BD1164","v":0},{"$f":"OpCo1!BE1164","v":0},{"$f":"OpCo1!BF1164","v":0},{"$f":"OpCo1!BG1164","v":0},{"$f":"OpCo1!BH1164","v":0},{"$f":"OpCo1!BI1164","v":0},{"$f":"OpCo1!BJ1164","v":0},{"$f":"OpCo1!BK1164","v":0},{"$f":"OpCo1!BL1164","v":0},{"$f":"OpCo1!BM1164","v":0},{"$f":"OpCo1!BN1164","v":0},{"$f":"OpCo1!BO1164","v":0},{"$f":"OpCo1!BP1164","v":0},{"$f":"OpCo1!BQ1164","v":0},{"$f":"OpCo1!BR1164","v":0},{"$f":"OpCo1!BS1164","v":0},{"$f":"OpCo1!BT1164","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1153","v":0},{"$f":"OpCo1!N1153","v":0},{"$f":"OpCo1!O1153","v":0},{"$f":"OpCo1!P1153","v":0},{"$f":"OpCo1!Q1153","v":0},{"$f":"OpCo1!R1153","v":0},{"$f":"OpCo1!S1153","v":0},{"$f":"OpCo1!T1153","v":0},{"$f":"OpCo1!U1153","v":0},{"$f":"OpCo1!V1153","v":0},{"$f":"OpCo1!W1153","v":0},{"$f":"OpCo1!X1153","v":0},{"$f":"OpCo1!Y1153","v":0},{"$f":"OpCo1!Z1153","v":0},{"$f":"OpCo1!AA1153","v":0},{"$f":"OpCo1!AB1153","v":0},{"$f":"OpCo1!AC1153","v":0},{"$f":"OpCo1!AD1153","v":0},{"$f":"OpCo1!AE1153","v":0},{"$f":"OpCo1!AF1153","v":0},{"$f":"OpCo1!AG1153","v":0},{"$f":"OpCo1!AH1153","v":0},{"$f":"OpCo1!AI1153","v":0},{"$f":"OpCo1!AJ1153","v":0},{"$f":"OpCo1!AK1153","v":0},{"$f":"OpCo1!AL1153","v":0},{"$f":"OpCo1!AM1153","v":0},{"$f":"OpCo1!AN1153","v":0},{"$f":"OpCo1!AO1153","v":0},{"$f":"OpCo1!AP1153","v":0},{"$f":"OpCo1!AQ1153","v":0},{"$f":"OpCo1!AR1153","v":0},{"$f":"OpCo1!AS1153","v":0},{"$f":"OpCo1!AT1153","v":0},{"$f":"OpCo1!AU1153","v":0},{"$f":"OpCo1!AV1153","v":0},{"$f":"OpCo1!AW1153","v":0},{"$f":"OpCo1!AX1153","v":0},{"$f":"OpCo1!AY1153","v":0},{"$f":"OpCo1!AZ1153","v":0},{"$f":"OpCo1!BA1153","v":0},{"$f":"OpCo1!BB1153","v":0},{"$f":"OpCo1!BC1153","v":0},{"$f":"OpCo1!BD1153","v":0},{"$f":"OpCo1!BE1153","v":0},{"$f":"OpCo1!BF1153","v":0},{"$f":"OpCo1!BG1153","v":0},{"$f":"OpCo1!BH1153","v":0},{"$f":"OpCo1!BI1153","v":0},{"$f":"OpCo1!BJ1153","v":0},{"$f":"OpCo1!BK1153","v":0},{"$f":"OpCo1!BL1153","v":0},{"$f":"OpCo1!BM1153","v":0},{"$f":"OpCo1!BN1153","v":0},{"$f":"OpCo1!BO1153","v":0},{"$f":"OpCo1!BP1153","v":0},{"$f":"OpCo1!BQ1153","v":0},{"$f":"OpCo1!BR1153","v":0},{"$f":"OpCo1!BS1153","v":0},{"$f":"OpCo1!BT1153","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2175","v":0},{"$f":"OpCo1!N2175","v":0},{"$f":"OpCo1!O2175","v":0},{"$f":"OpCo1!P2175","v":0},{"$f":"OpCo1!Q2175","v":0},{"$f":"OpCo1!R2175","v":0},{"$f":"OpCo1!S2175","v":0},{"$f":"OpCo1!T2175","v":0},{"$f":"OpCo1!U2175","v":0},{"$f":"OpCo1!V2175","v":0},{"$f":"OpCo1!W2175","v":0},{"$f":"OpCo1!X2175","v":0},{"$f":"OpCo1!Y2175","v":0},{"$f":"OpCo1!Z2175","v":0},{"$f":"OpCo1!AA2175","v":0},{"$f":"OpCo1!AB2175","v":0},{"$f":"OpCo1!AC2175","v":0},{"$f":"OpCo1!AD2175","v":0},{"$f":"OpCo1!AE2175","v":0},{"$f":"OpCo1!AF2175","v":0},{"$f":"OpCo1!AG2175","v":0},{"$f":"OpCo1!AH2175","v":0},{"$f":"OpCo1!AI2175","v":0},{"$f":"OpCo1!AJ2175","v":0},{"$f":"OpCo1!AK2175","v":0},{"$f":"OpCo1!AL2175","v":0},{"$f":"OpCo1!AM2175","v":0},{"$f":"OpCo1!AN2175","v":0},{"$f":"OpCo1!AO2175","v":0},{"$f":"OpCo1!AP2175","v":0},{"$f":"OpCo1!AQ2175","v":0},{"$f":"OpCo1!AR2175","v":0},{"$f":"OpCo1!AS2175","v":0},{"$f":"OpCo1!AT2175","v":0},{"$f":"OpCo1!AU2175","v":0},{"$f":"OpCo1!AV2175","v":0},{"$f":"OpCo1!AW2175","v":0},{"$f":"OpCo1!AX2175","v":0},{"$f":"OpCo1!AY2175","v":0},{"$f":"OpCo1!AZ2175","v":0},{"$f":"OpCo1!BA2175","v":0},{"$f":"OpCo1!BB2175","v":0},{"$f":"OpCo1!BC2175","v":0},{"$f":"OpCo1!BD2175","v":0},{"$f":"OpCo1!BE2175","v":0},{"$f":"OpCo1!BF2175","v":0},{"$f":"OpCo1!BG2175","v":0},{"$f":"OpCo1!BH2175","v":0},{"$f":"OpCo1!BI2175","v":0},{"$f":"OpCo1!BJ2175","v":0},{"$f":"OpCo1!BK2175","v":0},{"$f":"OpCo1!BL2175","v":0},{"$f":"OpCo1!BM2175","v":0},{"$f":"OpCo1!BN2175","v":0},{"$f":"OpCo1!BO2175","v":0},{"$f":"OpCo1!BP2175","v":0},{"$f":"OpCo1!BQ2175","v":0},{"$f":"OpCo1!BR2175","v":0},{"$f":"OpCo1!BS2175","v":0},{"$f":"OpCo1!BT2175","v":0}]
[]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3423","v":0},{"$f":"OpCo1!N3423","v":0},{"$f":"OpCo1!O3423","v":0},{"$f":"OpCo1!P3423","v":0},{"$f":"OpCo1!Q3423","v":0},{"$f":"OpCo1!R3423","v":0},{"$f":"OpCo1!S3423","v":0},{"$f":"OpCo1!T3423","v":0},{"$f":"OpCo1!U3423","v":0},{"$f":"OpCo1!V3423","v":0},{"$f":"OpCo1!W3423","v":0},{"$f":"OpCo1!X3423","v":0},{"$f":"OpCo1!Y3423","v":0},{"$f":"OpCo1!Z3423","v":0},{"$f":"OpCo1!AA3423","v":0},{"$f":"OpCo1!AB3423","v":0},{"$f":"OpCo1!AC3423","v":0},{"$f":"OpCo1!AD3423","v":0},{"$f":"OpCo1!AE3423","v":0},{"$f":"OpCo1!AF3423","v":0},{"$f":"OpCo1!AG3423","v":0},{"$f":"OpCo1!AH3423","v":0},{"$f":"OpCo1!AI3423","v":0},{"$f":"OpCo1!AJ3423","v":0},{"$f":"OpCo1!AK3423","v":0},{"$f":"OpCo1!AL3423","v":0},{"$f":"OpCo1!AM3423","v":0},{"$f":"OpCo1!AN3423","v":0},{"$f":"OpCo1!AO3423","v":0},{"$f":"OpCo1!AP3423","v":0},{"$f":"OpCo1!AQ3423","v":0},{"$f":"OpCo1!AR3423","v":0},{"$f":"OpCo1!AS3423","v":0},{"$f":"OpCo1!AT3423","v":0},{"$f":"OpCo1!AU3423","v":0},{"$f":"OpCo1!AV3423","v":0},{"$f":"OpCo1!AW3423","v":0},{"$f":"OpCo1!AX3423","v":0},{"$f":"OpCo1!AY3423","v":0},{"$f":"OpCo1!AZ3423","v":0},{"$f":"OpCo1!BA3423","v":0},{"$f":"OpCo1!BB3423","v":0},{"$f":"OpCo1!BC3423","v":0},{"$f":"OpCo1!BD3423","v":0},{"$f":"OpCo1!BE3423","v":0},{"$f":"OpCo1!BF3423","v":0},{"$f":"OpCo1!BG3423","v":0},{"$f":"OpCo1!BH3423","v":0},{"$f":"OpCo1!BI3423","v":0},{"$f":"OpCo1!BJ3423","v":0},{"$f":"OpCo1!BK3423","v":0},{"$f":"OpCo1!BL3423","v":0},{"$f":"OpCo1!BM3423","v":0},{"$f":"OpCo1!BN3423","v":0},{"$f":"OpCo1!BO3423","v":0},{"$f":"OpCo1!BP3423","v":0},{"$f":"OpCo1!BQ3423","v":0},{"$f":"OpCo1!BR3423","v":0},{"$f":"OpCo1!BS3423","v":0},{"$f":"OpCo1!BT3423","v":0}]
[null,null,null,"Long term assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M303,M311:M311)","v":0},{"$f":"SUM(N303,N311:N311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT ASSETS"]
[]
[null,null,null,"Trade receivables",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M317:M324)","v":0},{"$f":"SUM(N317:N324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M250","v":0},{"$f":"OpCo1!N250","v":0},{"$f":"OpCo1!O250","v":0},{"$f":"OpCo1!P250","v":0},{"$f":"OpCo1!Q250","v":0},{"$f":"OpCo1!R250","v":0},{"$f":"OpCo1!S250","v":0},{"$f":"OpCo1!T250","v":0},{"$f":"OpCo1!U250","v":0},{"$f":"OpCo1!V250","v":0},{"$f":"OpCo1!W250","v":0},{"$f":"OpCo1!X250","v":0},{"$f":"OpCo1!Y250","v":0},{"$f":"OpCo1!Z250","v":0},{"$f":"OpCo1!AA250","v":0},{"$f":"OpCo1!AB250","v":0},{"$f":"OpCo1!AC250","v":0},{"$f":"OpCo1!AD250","v":0},{"$f":"OpCo1!AE250","v":0},{"$f":"OpCo1!AF250","v":0},{"$f":"OpCo1!AG250","v":0},{"$f":"OpCo1!AH250","v":0},{"$f":"OpCo1!AI250","v":0},{"$f":"OpCo1!AJ250","v":0},{"$f":"OpCo1!AK250","v":0},{"$f":"OpCo1!AL250","v":0},{"$f":"OpCo1!AM250","v":0},{"$f":"OpCo1!AN250","v":0},{"$f":"OpCo1!AO250","v":0},{"$f":"OpCo1!AP250","v":0},{"$f":"OpCo1!AQ250","v":0},{"$f":"OpCo1!AR250","v":0},{"$f":"OpCo1!AS250","v":0},{"$f":"OpCo1!AT250","v":0},{"$f":"OpCo1!AU250","v":0},{"$f":"OpCo1!AV250","v":0},{"$f":"OpCo1!AW250","v":0},{"$f":"OpCo1!AX250","v":0},{"$f":"OpCo1!AY250","v":0},{"$f":"OpCo1!AZ250","v":0},{"$f":"OpCo1!BA250","v":0},{"$f":"OpCo1!BB250","v":0},{"$f":"OpCo1!BC250","v":0},{"$f":"OpCo1!BD250","v":0},{"$f":"OpCo1!BE250","v":0},{"$f":"OpCo1!BF250","v":0},{"$f":"OpCo1!BG250","v":0},{"$f":"OpCo1!BH250","v":0},{"$f":"OpCo1!BI250","v":0},{"$f":"OpCo1!BJ250","v":0},{"$f":"OpCo1!BK250","v":0},{"$f":"OpCo1!BL250","v":0},{"$f":"OpCo1!BM250","v":0},{"$f":"OpCo1!BN250","v":0},{"$f":"OpCo1!BO250","v":0},{"$f":"OpCo1!BP250","v":0},{"$f":"OpCo1!BQ250","v":0},{"$f":"OpCo1!BR250","v":0},{"$f":"OpCo1!BS250","v":0},{"$f":"OpCo1!BT250","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M266","v":0},{"$f":"OpCo1!N266","v":0},{"$f":"OpCo1!O266","v":0},{"$f":"OpCo1!P266","v":0},{"$f":"OpCo1!Q266","v":0},{"$f":"OpCo1!R266","v":0},{"$f":"OpCo1!S266","v":0},{"$f":"OpCo1!T266","v":0},{"$f":"OpCo1!U266","v":0},{"$f":"OpCo1!V266","v":0},{"$f":"OpCo1!W266","v":0},{"$f":"OpCo1!X266","v":0},{"$f":"OpCo1!Y266","v":0},{"$f":"OpCo1!Z266","v":0},{"$f":"OpCo1!AA266","v":0},{"$f":"OpCo1!AB266","v":0},{"$f":"OpCo1!AC266","v":0},{"$f":"OpCo1!AD266","v":0},{"$f":"OpCo1!AE266","v":0},{"$f":"OpCo1!AF266","v":0},{"$f":"OpCo1!AG266","v":0},{"$f":"OpCo1!AH266","v":0},{"$f":"OpCo1!AI266","v":0},{"$f":"OpCo1!AJ266","v":0},{"$f":"OpCo1!AK266","v":0},{"$f":"OpCo1!AL266","v":0},{"$f":"OpCo1!AM266","v":0},{"$f":"OpCo1!AN266","v":0},{"$f":"OpCo1!AO266","v":0},{"$f":"OpCo1!AP266","v":0},{"$f":"OpCo1!AQ266","v":0},{"$f":"OpCo1!AR266","v":0},{"$f":"OpCo1!AS266","v":0},{"$f":"OpCo1!AT266","v":0},{"$f":"OpCo1!AU266","v":0},{"$f":"OpCo1!AV266","v":0},{"$f":"OpCo1!AW266","v":0},{"$f":"OpCo1!AX266","v":0},{"$f":"OpCo1!AY266","v":0},{"$f":"OpCo1!AZ266","v":0},{"$f":"OpCo1!BA266","v":0},{"$f":"OpCo1!BB266","v":0},{"$f":"OpCo1!BC266","v":0},{"$f":"OpCo1!BD266","v":0},{"$f":"OpCo1!BE266","v":0},{"$f":"OpCo1!BF266","v":0},{"$f":"OpCo1!BG266","v":0},{"$f":"OpCo1!BH266","v":0},{"$f":"OpCo1!BI266","v":0},{"$f":"OpCo1!BJ266","v":0},{"$f":"OpCo1!BK266","v":0},{"$f":"OpCo1!BL266","v":0},{"$f":"OpCo1!BM266","v":0},{"$f":"OpCo1!BN266","v":0},{"$f":"OpCo1!BO266","v":0},{"$f":"OpCo1!BP266","v":0},{"$f":"OpCo1!BQ266","v":0},{"$f":"OpCo1!BR266","v":0},{"$f":"OpCo1!BS266","v":0},{"$f":"OpCo1!BT266","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M324","v":0},{"$f":"OpCo1!N324","v":0},{"$f":"OpCo1!O324","v":0},{"$f":"OpCo1!P324","v":0},{"$f":"OpCo1!Q324","v":0},{"$f":"OpCo1!R324","v":0},{"$f":"OpCo1!S324","v":0},{"$f":"OpCo1!T324","v":0},{"$f":"OpCo1!U324","v":0},{"$f":"OpCo1!V324","v":0},{"$f":"OpCo1!W324","v":0},{"$f":"OpCo1!X324","v":0},{"$f":"OpCo1!Y324","v":0},{"$f":"OpCo1!Z324","v":0},{"$f":"OpCo1!AA324","v":0},{"$f":"OpCo1!AB324","v":0},{"$f":"OpCo1!AC324","v":0},{"$f":"OpCo1!AD324","v":0},{"$f":"OpCo1!AE324","v":0},{"$f":"OpCo1!AF324","v":0},{"$f":"OpCo1!AG324","v":0},{"$f":"OpCo1!AH324","v":0},{"$f":"OpCo1!AI324","v":0},{"$f":"OpCo1!AJ324","v":0},{"$f":"OpCo1!AK324","v":0},{"$f":"OpCo1!AL324","v":0},{"$f":"OpCo1!AM324","v":0},{"$f":"OpCo1!AN324","v":0},{"$f":"OpCo1!AO324","v":0},{"$f":"OpCo1!AP324","v":0},{"$f":"OpCo1!AQ324","v":0},{"$f":"OpCo1!AR324","v":0},{"$f":"OpCo1!AS324","v":0},{"$f":"OpCo1!AT324","v":0},{"$f":"OpCo1!AU324","v":0},{"$f":"OpCo1!AV324","v":0},{"$f":"OpCo1!AW324","v":0},{"$f":"OpCo1!AX324","v":0},{"$f":"OpCo1!AY324","v":0},{"$f":"OpCo1!AZ324","v":0},{"$f":"OpCo1!BA324","v":0},{"$f":"OpCo1!BB324","v":0},{"$f":"OpCo1!BC324","v":0},{"$f":"OpCo1!BD324","v":0},{"$f":"OpCo1!BE324","v":0},{"$f":"OpCo1!BF324","v":0},{"$f":"OpCo1!BG324","v":0},{"$f":"OpCo1!BH324","v":0},{"$f":"OpCo1!BI324","v":0},{"$f":"OpCo1!BJ324","v":0},{"$f":"OpCo1!BK324","v":0},{"$f":"OpCo1!BL324","v":0},{"$f":"OpCo1!BM324","v":0},{"$f":"OpCo1!BN324","v":0},{"$f":"OpCo1!BO324","v":0},{"$f":"OpCo1!BP324","v":0},{"$f":"OpCo1!BQ324","v":0},{"$f":"OpCo1!BR324","v":0},{"$f":"OpCo1!BS324","v":0},{"$f":"OpCo1!BT324","v":0}]
[null,null,null,"I/C Sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M484","v":0},{"$f":"OpCo1!N484","v":0},{"$f":"OpCo1!O484","v":0},{"$f":"OpCo1!P484","v":0},{"$f":"OpCo1!Q484","v":0},{"$f":"OpCo1!R484","v":0},{"$f":"OpCo1!S484","v":0},{"$f":"OpCo1!T484","v":0},{"$f":"OpCo1!U484","v":0},{"$f":"OpCo1!V484","v":0},{"$f":"OpCo1!W484","v":0},{"$f":"OpCo1!X484","v":0},{"$f":"OpCo1!Y484","v":0},{"$f":"OpCo1!Z484","v":0},{"$f":"OpCo1!AA484","v":0},{"$f":"OpCo1!AB484","v":0},{"$f":"OpCo1!AC484","v":0},{"$f":"OpCo1!AD484","v":0},{"$f":"OpCo1!AE484","v":0},{"$f":"OpCo1!AF484","v":0},{"$f":"OpCo1!AG484","v":0},{"$f":"OpCo1!AH484","v":0},{"$f":"OpCo1!AI484","v":0},{"$f":"OpCo1!AJ484","v":0},{"$f":"OpCo1!AK484","v":0},{"$f":"OpCo1!AL484","v":0},{"$f":"OpCo1!AM484","v":0},{"$f":"OpCo1!AN484","v":0},{"$f":"OpCo1!AO484","v":0},{"$f":"OpCo1!AP484","v":0},{"$f":"OpCo1!AQ484","v":0},{"$f":"OpCo1!AR484","v":0},{"$f":"OpCo1!AS484","v":0},{"$f":"OpCo1!AT484","v":0},{"$f":"OpCo1!AU484","v":0},{"$f":"OpCo1!AV484","v":0},{"$f":"OpCo1!AW484","v":0},{"$f":"OpCo1!AX484","v":0},{"$f":"OpCo1!AY484","v":0},{"$f":"OpCo1!AZ484","v":0},{"$f":"OpCo1!BA484","v":0},{"$f":"OpCo1!BB484","v":0},{"$f":"OpCo1!BC484","v":0},{"$f":"OpCo1!BD484","v":0},{"$f":"OpCo1!BE484","v":0},{"$f":"OpCo1!BF484","v":0},{"$f":"OpCo1!BG484","v":0},{"$f":"OpCo1!BH484","v":0},{"$f":"OpCo1!BI484","v":0},{"$f":"OpCo1!BJ484","v":0},{"$f":"OpCo1!BK484","v":0},{"$f":"OpCo1!BL484","v":0},{"$f":"OpCo1!BM484","v":0},{"$f":"OpCo1!BN484","v":0},{"$f":"OpCo1!BO484","v":0},{"$f":"OpCo1!BP484","v":0},{"$f":"OpCo1!BQ484","v":0},{"$f":"OpCo1!BR484","v":0},{"$f":"OpCo1!BS484","v":0},{"$f":"OpCo1!BT484","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1135","v":0},{"$f":"OpCo1!N1135","v":0},{"$f":"OpCo1!O1135","v":0},{"$f":"OpCo1!P1135","v":0},{"$f":"OpCo1!Q1135","v":0},{"$f":"OpCo1!R1135","v":0},{"$f":"OpCo1!S1135","v":0},{"$f":"OpCo1!T1135","v":0},{"$f":"OpCo1!U1135","v":0},{"$f":"OpCo1!V1135","v":0},{"$f":"OpCo1!W1135","v":0},{"$f":"OpCo1!X1135","v":0},{"$f":"OpCo1!Y1135","v":0},{"$f":"OpCo1!Z1135","v":0},{"$f":"OpCo1!AA1135","v":0},{"$f":"OpCo1!AB1135","v":0},{"$f":"OpCo1!AC1135","v":0},{"$f":"OpCo1!AD1135","v":0},{"$f":"OpCo1!AE1135","v":0},{"$f":"OpCo1!AF1135","v":0},{"$f":"OpCo1!AG1135","v":0},{"$f":"OpCo1!AH1135","v":0},{"$f":"OpCo1!AI1135","v":0},{"$f":"OpCo1!AJ1135","v":0},{"$f":"OpCo1!AK1135","v":0},{"$f":"OpCo1!AL1135","v":0},{"$f":"OpCo1!AM1135","v":0},{"$f":"OpCo1!AN1135","v":0},{"$f":"OpCo1!AO1135","v":0},{"$f":"OpCo1!AP1135","v":0},{"$f":"OpCo1!AQ1135","v":0},{"$f":"OpCo1!AR1135","v":0},{"$f":"OpCo1!AS1135","v":0},{"$f":"OpCo1!AT1135","v":0},{"$f":"OpCo1!AU1135","v":0},{"$f":"OpCo1!AV1135","v":0},{"$f":"OpCo1!AW1135","v":0},{"$f":"OpCo1!AX1135","v":0},{"$f":"OpCo1!AY1135","v":0},{"$f":"OpCo1!AZ1135","v":0},{"$f":"OpCo1!BA1135","v":0},{"$f":"OpCo1!BB1135","v":0},{"$f":"OpCo1!BC1135","v":0},{"$f":"OpCo1!BD1135","v":0},{"$f":"OpCo1!BE1135","v":0},{"$f":"OpCo1!BF1135","v":0},{"$f":"OpCo1!BG1135","v":0},{"$f":"OpCo1!BH1135","v":0},{"$f":"OpCo1!BI1135","v":0},{"$f":"OpCo1!BJ1135","v":0},{"$f":"OpCo1!BK1135","v":0},{"$f":"OpCo1!BL1135","v":0},{"$f":"OpCo1!BM1135","v":0},{"$f":"OpCo1!BN1135","v":0},{"$f":"OpCo1!BO1135","v":0},{"$f":"OpCo1!BP1135","v":0},{"$f":"OpCo1!BQ1135","v":0},{"$f":"OpCo1!BR1135","v":0},{"$f":"OpCo1!BS1135","v":0},{"$f":"OpCo1!BT1135","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M382","v":0},{"$f":"OpCo1!N382","v":0},{"$f":"OpCo1!O382","v":0},{"$f":"OpCo1!P382","v":0},{"$f":"OpCo1!Q382","v":0},{"$f":"OpCo1!R382","v":0},{"$f":"OpCo1!S382","v":0},{"$f":"OpCo1!T382","v":0},{"$f":"OpCo1!U382","v":0},{"$f":"OpCo1!V382","v":0},{"$f":"OpCo1!W382","v":0},{"$f":"OpCo1!X382","v":0},{"$f":"OpCo1!Y382","v":0},{"$f":"OpCo1!Z382","v":0},{"$f":"OpCo1!AA382","v":0},{"$f":"OpCo1!AB382","v":0},{"$f":"OpCo1!AC382","v":0},{"$f":"OpCo1!AD382","v":0},{"$f":"OpCo1!AE382","v":0},{"$f":"OpCo1!AF382","v":0},{"$f":"OpCo1!AG382","v":0},{"$f":"OpCo1!AH382","v":0},{"$f":"OpCo1!AI382","v":0},{"$f":"OpCo1!AJ382","v":0},{"$f":"OpCo1!AK382","v":0},{"$f":"OpCo1!AL382","v":0},{"$f":"OpCo1!AM382","v":0},{"$f":"OpCo1!AN382","v":0},{"$f":"OpCo1!AO382","v":0},{"$f":"OpCo1!AP382","v":0},{"$f":"OpCo1!AQ382","v":0},{"$f":"OpCo1!AR382","v":0},{"$f":"OpCo1!AS382","v":0},{"$f":"OpCo1!AT382","v":0},{"$f":"OpCo1!AU382","v":0},{"$f":"OpCo1!AV382","v":0},{"$f":"OpCo1!AW382","v":0},{"$f":"OpCo1!AX382","v":0},{"$f":"OpCo1!AY382","v":0},{"$f":"OpCo1!AZ382","v":0},{"$f":"OpCo1!BA382","v":0},{"$f":"OpCo1!BB382","v":0},{"$f":"OpCo1!BC382","v":0},{"$f":"OpCo1!BD382","v":0},{"$f":"OpCo1!BE382","v":0},{"$f":"OpCo1!BF382","v":0},{"$f":"OpCo1!BG382","v":0},{"$f":"OpCo1!BH382","v":0},{"$f":"OpCo1!BI382","v":0},{"$f":"OpCo1!BJ382","v":0},{"$f":"OpCo1!BK382","v":0},{"$f":"OpCo1!BL382","v":0},{"$f":"OpCo1!BM382","v":0},{"$f":"OpCo1!BN382","v":0},{"$f":"OpCo1!BO382","v":0},{"$f":"OpCo1!BP382","v":0},{"$f":"OpCo1!BQ382","v":0},{"$f":"OpCo1!BR382","v":0},{"$f":"OpCo1!BS382","v":0},{"$f":"OpCo1!BT382","v":0}]
[null,null,null,"VAT receivable from customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2818","v":0},{"$f":"OpCo1!N2818","v":0},{"$f":"OpCo1!O2818","v":0},{"$f":"OpCo1!P2818","v":0},{"$f":"OpCo1!Q2818","v":0},{"$f":"OpCo1!R2818","v":0},{"$f":"OpCo1!S2818","v":0},{"$f":"OpCo1!T2818","v":0},{"$f":"OpCo1!U2818","v":0},{"$f":"OpCo1!V2818","v":0},{"$f":"OpCo1!W2818","v":0},{"$f":"OpCo1!X2818","v":0},{"$f":"OpCo1!Y2818","v":0},{"$f":"OpCo1!Z2818","v":0},{"$f":"OpCo1!AA2818","v":0},{"$f":"OpCo1!AB2818","v":0},{"$f":"OpCo1!AC2818","v":0},{"$f":"OpCo1!AD2818","v":0},{"$f":"OpCo1!AE2818","v":0},{"$f":"OpCo1!AF2818","v":0},{"$f":"OpCo1!AG2818","v":0},{"$f":"OpCo1!AH2818","v":0},{"$f":"OpCo1!AI2818","v":0},{"$f":"OpCo1!AJ2818","v":0},{"$f":"OpCo1!AK2818","v":0},{"$f":"OpCo1!AL2818","v":0},{"$f":"OpCo1!AM2818","v":0},{"$f":"OpCo1!AN2818","v":0},{"$f":"OpCo1!AO2818","v":0},{"$f":"OpCo1!AP2818","v":0},{"$f":"OpCo1!AQ2818","v":0},{"$f":"OpCo1!AR2818","v":0},{"$f":"OpCo1!AS2818","v":0},{"$f":"OpCo1!AT2818","v":0},{"$f":"OpCo1!AU2818","v":0},{"$f":"OpCo1!AV2818","v":0},{"$f":"OpCo1!AW2818","v":0},{"$f":"OpCo1!AX2818","v":0},{"$f":"OpCo1!AY2818","v":0},{"$f":"OpCo1!AZ2818","v":0},{"$f":"OpCo1!BA2818","v":0},{"$f":"OpCo1!BB2818","v":0},{"$f":"OpCo1!BC2818","v":0},{"$f":"OpCo1!BD2818","v":0},{"$f":"OpCo1!BE2818","v":0},{"$f":"OpCo1!BF2818","v":0},{"$f":"OpCo1!BG2818","v":0},{"$f":"OpCo1!BH2818","v":0},{"$f":"OpCo1!BI2818","v":0},{"$f":"OpCo1!BJ2818","v":0},{"$f":"OpCo1!BK2818","v":0},{"$f":"OpCo1!BL2818","v":0},{"$f":"OpCo1!BM2818","v":0},{"$f":"OpCo1!BN2818","v":0},{"$f":"OpCo1!BO2818","v":0},{"$f":"OpCo1!BP2818","v":0},{"$f":"OpCo1!BQ2818","v":0},{"$f":"OpCo1!BR2818","v":0},{"$f":"OpCo1!BS2818","v":0},{"$f":"OpCo1!BT2818","v":0}]
[null,null,null,"VAT receivable from HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(OpCo1!M2803>0,OpCo1!M2803,0)","v":0},{"$f":"IF(OpCo1!N2803>0,OpCo1!N2803,0)","v":0},{"$f":"IF(OpCo1!O2803>0,OpCo1!O2803,0)","v":0},{"$f":"IF(OpCo1!P2803>0,OpCo1!P2803,0)","v":0},{"$f":"IF(OpCo1!Q2803>0,OpCo1!Q2803,0)","v":0},{"$f":"IF(OpCo1!R2803>0,OpCo1!R2803,0)","v":0},{"$f":"IF(OpCo1!S2803>0,OpCo1!S2803,0)","v":0},{"$f":"IF(OpCo1!T2803>0,OpCo1!T2803,0)","v":0},{"$f":"IF(OpCo1!U2803>0,OpCo1!U2803,0)","v":0},{"$f":"IF(OpCo1!V2803>0,OpCo1!V2803,0)","v":0},{"$f":"IF(OpCo1!W2803>0,OpCo1!W2803,0)","v":0},{"$f":"IF(OpCo1!X2803>0,OpCo1!X2803,0)","v":0},{"$f":"IF(OpCo1!Y2803>0,OpCo1!Y2803,0)","v":0},{"$f":"IF(OpCo1!Z2803>0,OpCo1!Z2803,0)","v":0},{"$f":"IF(OpCo1!AA2803>0,OpCo1!AA2803,0)","v":0},{"$f":"IF(OpCo1!AB2803>0,OpCo1!AB2803,0)","v":0},{"$f":"IF(OpCo1!AC2803>0,OpCo1!AC2803,0)","v":0},{"$f":"IF(OpCo1!AD2803>0,OpCo1!AD2803,0)","v":0},{"$f":"IF(OpCo1!AE2803>0,OpCo1!AE2803,0)","v":0},{"$f":"IF(OpCo1!AF2803>0,OpCo1!AF2803,0)","v":0},{"$f":"IF(OpCo1!AG2803>0,OpCo1!AG2803,0)","v":0},{"$f":"IF(OpCo1!AH2803>0,OpCo1!AH2803,0)","v":0},{"$f":"IF(OpCo1!AI2803>0,OpCo1!AI2803,0)","v":0},{"$f":"IF(OpCo1!AJ2803>0,OpCo1!AJ2803,0)","v":0},{"$f":"IF(OpCo1!AK2803>0,OpCo1!AK2803,0)","v":0},{"$f":"IF(OpCo1!AL2803>0,OpCo1!AL2803,0)","v":0},{"$f":"IF(OpCo1!AM2803>0,OpCo1!AM2803,0)","v":0},{"$f":"IF(OpCo1!AN2803>0,OpCo1!AN2803,0)","v":0},{"$f":"IF(OpCo1!AO2803>0,OpCo1!AO2803,0)","v":0},{"$f":"IF(OpCo1!AP2803>0,OpCo1!AP2803,0)","v":0},{"$f":"IF(OpCo1!AQ2803>0,OpCo1!AQ2803,0)","v":0},{"$f":"IF(OpCo1!AR2803>0,OpCo1!AR2803,0)","v":0},{"$f":"IF(OpCo1!AS2803>0,OpCo1!AS2803,0)","v":0},{"$f":"IF(OpCo1!AT2803>0,OpCo1!AT2803,0)","v":0},{"$f":"IF(OpCo1!AU2803>0,OpCo1!AU2803,0)","v":0},{"$f":"IF(OpCo1!AV2803>0,OpCo1!AV2803,0)","v":0},{"$f":"IF(OpCo1!AW2803>0,OpCo1!AW2803,0)","v":0},{"$f":"IF(OpCo1!AX2803>0,OpCo1!AX2803,0)","v":0},{"$f":"IF(OpCo1!AY2803>0,OpCo1!AY2803,0)","v":0},{"$f":"IF(OpCo1!AZ2803>0,OpCo1!AZ2803,0)","v":0},{"$f":"IF(OpCo1!BA2803>0,OpCo1!BA2803,0)","v":0},{"$f":"IF(OpCo1!BB2803>0,OpCo1!BB2803,0)","v":0},{"$f":"IF(OpCo1!BC2803>0,OpCo1!BC2803,0)","v":0},{"$f":"IF(OpCo1!BD2803>0,OpCo1!BD2803,0)","v":0},{"$f":"IF(OpCo1!BE2803>0,OpCo1!BE2803,0)","v":0},{"$f":"IF(OpCo1!BF2803>0,OpCo1!BF2803,0)","v":0},{"$f":"IF(OpCo1!BG2803>0,OpCo1!BG2803,0)","v":0},{"$f":"IF(OpCo1!BH2803>0,OpCo1!BH2803,0)","v":0},{"$f":"IF(OpCo1!BI2803>0,OpCo1!BI2803,0)","v":0},{"$f":"IF(OpCo1!BJ2803>0,OpCo1!BJ2803,0)","v":0},{"$f":"IF(OpCo1!BK2803>0,OpCo1!BK2803,0)","v":0},{"$f":"IF(OpCo1!BL2803>0,OpCo1!BL2803,0)","v":0},{"$f":"IF(OpCo1!BM2803>0,OpCo1!BM2803,0)","v":0},{"$f":"IF(OpCo1!BN2803>0,OpCo1!BN2803,0)","v":0},{"$f":"IF(OpCo1!BO2803>0,OpCo1!BO2803,0)","v":0},{"$f":"IF(OpCo1!BP2803>0,OpCo1!BP2803,0)","v":0},{"$f":"IF(OpCo1!BQ2803>0,OpCo1!BQ2803,0)","v":0},{"$f":"IF(OpCo1!BR2803>0,OpCo1!BR2803,0)","v":0},{"$f":"IF(OpCo1!BS2803>0,OpCo1!BS2803,0)","v":0},{"$f":"IF(OpCo1!BT2803>0,OpCo1!BT2803,0)","v":0}]
[]
[null,null,null,"Free cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M430","v":0},{"$f":"N430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Restricted cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M435","v":0},{"$f":"N435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Short term assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M316,M326:M327)","v":0},{"$f":"SUM(N316,N326:N327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITIES"]
[]
[null,null,null,"Trade payables",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M333:M350)","v":0},{"$f":"SUM(N333:N350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M169","v":0},{"$f":"OpCo1!N169","v":0},{"$f":"OpCo1!O169","v":0},{"$f":"OpCo1!P169","v":0},{"$f":"OpCo1!Q169","v":0},{"$f":"OpCo1!R169","v":0},{"$f":"OpCo1!S169","v":0},{"$f":"OpCo1!T169","v":0},{"$f":"OpCo1!U169","v":0},{"$f":"OpCo1!V169","v":0},{"$f":"OpCo1!W169","v":0},{"$f":"OpCo1!X169","v":0},{"$f":"OpCo1!Y169","v":0},{"$f":"OpCo1!Z169","v":0},{"$f":"OpCo1!AA169","v":0},{"$f":"OpCo1!AB169","v":0},{"$f":"OpCo1!AC169","v":0},{"$f":"OpCo1!AD169","v":0},{"$f":"OpCo1!AE169","v":0},{"$f":"OpCo1!AF169","v":0},{"$f":"OpCo1!AG169","v":0},{"$f":"OpCo1!AH169","v":0},{"$f":"OpCo1!AI169","v":0},{"$f":"OpCo1!AJ169","v":0},{"$f":"OpCo1!AK169","v":0},{"$f":"OpCo1!AL169","v":0},{"$f":"OpCo1!AM169","v":0},{"$f":"OpCo1!AN169","v":0},{"$f":"OpCo1!AO169","v":0},{"$f":"OpCo1!AP169","v":0},{"$f":"OpCo1!AQ169","v":0},{"$f":"OpCo1!AR169","v":0},{"$f":"OpCo1!AS169","v":0},{"$f":"OpCo1!AT169","v":0},{"$f":"OpCo1!AU169","v":0},{"$f":"OpCo1!AV169","v":0},{"$f":"OpCo1!AW169","v":0},{"$f":"OpCo1!AX169","v":0},{"$f":"OpCo1!AY169","v":0},{"$f":"OpCo1!AZ169","v":0},{"$f":"OpCo1!BA169","v":0},{"$f":"OpCo1!BB169","v":0},{"$f":"OpCo1!BC169","v":0},{"$f":"OpCo1!BD169","v":0},{"$f":"OpCo1!BE169","v":0},{"$f":"OpCo1!BF169","v":0},{"$f":"OpCo1!BG169","v":0},{"$f":"OpCo1!BH169","v":0},{"$f":"OpCo1!BI169","v":0},{"$f":"OpCo1!BJ169","v":0},{"$f":"OpCo1!BK169","v":0},{"$f":"OpCo1!BL169","v":0},{"$f":"OpCo1!BM169","v":0},{"$f":"OpCo1!BN169","v":0},{"$f":"OpCo1!BO169","v":0},{"$f":"OpCo1!BP169","v":0},{"$f":"OpCo1!BQ169","v":0},{"$f":"OpCo1!BR169","v":0},{"$f":"OpCo1!BS169","v":0},{"$f":"OpCo1!BT169","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2857","v":0},{"$f":"OpCo1!N2857","v":0},{"$f":"OpCo1!O2857","v":0},{"$f":"OpCo1!P2857","v":0},{"$f":"OpCo1!Q2857","v":0},{"$f":"OpCo1!R2857","v":0},{"$f":"OpCo1!S2857","v":0},{"$f":"OpCo1!T2857","v":0},{"$f":"OpCo1!U2857","v":0},{"$f":"OpCo1!V2857","v":0},{"$f":"OpCo1!W2857","v":0},{"$f":"OpCo1!X2857","v":0},{"$f":"OpCo1!Y2857","v":0},{"$f":"OpCo1!Z2857","v":0},{"$f":"OpCo1!AA2857","v":0},{"$f":"OpCo1!AB2857","v":0},{"$f":"OpCo1!AC2857","v":0},{"$f":"OpCo1!AD2857","v":0},{"$f":"OpCo1!AE2857","v":0},{"$f":"OpCo1!AF2857","v":0},{"$f":"OpCo1!AG2857","v":0},{"$f":"OpCo1!AH2857","v":0},{"$f":"OpCo1!AI2857","v":0},{"$f":"OpCo1!AJ2857","v":0},{"$f":"OpCo1!AK2857","v":0},{"$f":"OpCo1!AL2857","v":0},{"$f":"OpCo1!AM2857","v":0},{"$f":"OpCo1!AN2857","v":0},{"$f":"OpCo1!AO2857","v":0},{"$f":"OpCo1!AP2857","v":0},{"$f":"OpCo1!AQ2857","v":0},{"$f":"OpCo1!AR2857","v":0},{"$f":"OpCo1!AS2857","v":0},{"$f":"OpCo1!AT2857","v":0},{"$f":"OpCo1!AU2857","v":0},{"$f":"OpCo1!AV2857","v":0},{"$f":"OpCo1!AW2857","v":0},{"$f":"OpCo1!AX2857","v":0},{"$f":"OpCo1!AY2857","v":0},{"$f":"OpCo1!AZ2857","v":0},{"$f":"OpCo1!BA2857","v":0},{"$f":"OpCo1!BB2857","v":0},{"$f":"OpCo1!BC2857","v":0},{"$f":"OpCo1!BD2857","v":0},{"$f":"OpCo1!BE2857","v":0},{"$f":"OpCo1!BF2857","v":0},{"$f":"OpCo1!BG2857","v":0},{"$f":"OpCo1!BH2857","v":0},{"$f":"OpCo1!BI2857","v":0},{"$f":"OpCo1!BJ2857","v":0},{"$f":"OpCo1!BK2857","v":0},{"$f":"OpCo1!BL2857","v":0},{"$f":"OpCo1!BM2857","v":0},{"$f":"OpCo1!BN2857","v":0},{"$f":"OpCo1!BO2857","v":0},{"$f":"OpCo1!BP2857","v":0},{"$f":"OpCo1!BQ2857","v":0},{"$f":"OpCo1!BR2857","v":0},{"$f":"OpCo1!BS2857","v":0},{"$f":"OpCo1!BT2857","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1158","v":0},{"$f":"OpCo1!N1158","v":0},{"$f":"OpCo1!O1158","v":0},{"$f":"OpCo1!P1158","v":0},{"$f":"OpCo1!Q1158","v":0},{"$f":"OpCo1!R1158","v":0},{"$f":"OpCo1!S1158","v":0},{"$f":"OpCo1!T1158","v":0},{"$f":"OpCo1!U1158","v":0},{"$f":"OpCo1!V1158","v":0},{"$f":"OpCo1!W1158","v":0},{"$f":"OpCo1!X1158","v":0},{"$f":"OpCo1!Y1158","v":0},{"$f":"OpCo1!Z1158","v":0},{"$f":"OpCo1!AA1158","v":0},{"$f":"OpCo1!AB1158","v":0},{"$f":"OpCo1!AC1158","v":0},{"$f":"OpCo1!AD1158","v":0},{"$f":"OpCo1!AE1158","v":0},{"$f":"OpCo1!AF1158","v":0},{"$f":"OpCo1!AG1158","v":0},{"$f":"OpCo1!AH1158","v":0},{"$f":"OpCo1!AI1158","v":0},{"$f":"OpCo1!AJ1158","v":0},{"$f":"OpCo1!AK1158","v":0},{"$f":"OpCo1!AL1158","v":0},{"$f":"OpCo1!AM1158","v":0},{"$f":"OpCo1!AN1158","v":0},{"$f":"OpCo1!AO1158","v":0},{"$f":"OpCo1!AP1158","v":0},{"$f":"OpCo1!AQ1158","v":0},{"$f":"OpCo1!AR1158","v":0},{"$f":"OpCo1!AS1158","v":0},{"$f":"OpCo1!AT1158","v":0},{"$f":"OpCo1!AU1158","v":0},{"$f":"OpCo1!AV1158","v":0},{"$f":"OpCo1!AW1158","v":0},{"$f":"OpCo1!AX1158","v":0},{"$f":"OpCo1!AY1158","v":0},{"$f":"OpCo1!AZ1158","v":0},{"$f":"OpCo1!BA1158","v":0},{"$f":"OpCo1!BB1158","v":0},{"$f":"OpCo1!BC1158","v":0},{"$f":"OpCo1!BD1158","v":0},{"$f":"OpCo1!BE1158","v":0},{"$f":"OpCo1!BF1158","v":0},{"$f":"OpCo1!BG1158","v":0},{"$f":"OpCo1!BH1158","v":0},{"$f":"OpCo1!BI1158","v":0},{"$f":"OpCo1!BJ1158","v":0},{"$f":"OpCo1!BK1158","v":0},{"$f":"OpCo1!BL1158","v":0},{"$f":"OpCo1!BM1158","v":0},{"$f":"OpCo1!BN1158","v":0},{"$f":"OpCo1!BO1158","v":0},{"$f":"OpCo1!BP1158","v":0},{"$f":"OpCo1!BQ1158","v":0},{"$f":"OpCo1!BR1158","v":0},{"$f":"OpCo1!BS1158","v":0},{"$f":"OpCo1!BT1158","v":0}]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M189","v":0},{"$f":"OpCo1!N189","v":0},{"$f":"OpCo1!O189","v":0},{"$f":"OpCo1!P189","v":0},{"$f":"OpCo1!Q189","v":0},{"$f":"OpCo1!R189","v":0},{"$f":"OpCo1!S189","v":0},{"$f":"OpCo1!T189","v":0},{"$f":"OpCo1!U189","v":0},{"$f":"OpCo1!V189","v":0},{"$f":"OpCo1!W189","v":0},{"$f":"OpCo1!X189","v":0},{"$f":"OpCo1!Y189","v":0},{"$f":"OpCo1!Z189","v":0},{"$f":"OpCo1!AA189","v":0},{"$f":"OpCo1!AB189","v":0},{"$f":"OpCo1!AC189","v":0},{"$f":"OpCo1!AD189","v":0},{"$f":"OpCo1!AE189","v":0},{"$f":"OpCo1!AF189","v":0},{"$f":"OpCo1!AG189","v":0},{"$f":"OpCo1!AH189","v":0},{"$f":"OpCo1!AI189","v":0},{"$f":"OpCo1!AJ189","v":0},{"$f":"OpCo1!AK189","v":0},{"$f":"OpCo1!AL189","v":0},{"$f":"OpCo1!AM189","v":0},{"$f":"OpCo1!AN189","v":0},{"$f":"OpCo1!AO189","v":0},{"$f":"OpCo1!AP189","v":0},{"$f":"OpCo1!AQ189","v":0},{"$f":"OpCo1!AR189","v":0},{"$f":"OpCo1!AS189","v":0},{"$f":"OpCo1!AT189","v":0},{"$f":"OpCo1!AU189","v":0},{"$f":"OpCo1!AV189","v":0},{"$f":"OpCo1!AW189","v":0},{"$f":"OpCo1!AX189","v":0},{"$f":"OpCo1!AY189","v":0},{"$f":"OpCo1!AZ189","v":0},{"$f":"OpCo1!BA189","v":0},{"$f":"OpCo1!BB189","v":0},{"$f":"OpCo1!BC189","v":0},{"$f":"OpCo1!BD189","v":0},{"$f":"OpCo1!BE189","v":0},{"$f":"OpCo1!BF189","v":0},{"$f":"OpCo1!BG189","v":0},{"$f":"OpCo1!BH189","v":0},{"$f":"OpCo1!BI189","v":0},{"$f":"OpCo1!BJ189","v":0},{"$f":"OpCo1!BK189","v":0},{"$f":"OpCo1!BL189","v":0},{"$f":"OpCo1!BM189","v":0},{"$f":"OpCo1!BN189","v":0},{"$f":"OpCo1!BO189","v":0},{"$f":"OpCo1!BP189","v":0},{"$f":"OpCo1!BQ189","v":0},{"$f":"OpCo1!BR189","v":0},{"$f":"OpCo1!BS189","v":0},{"$f":"OpCo1!BT189","v":0}]
[null,null,null,"Irrecoverable O&M VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2882","v":0},{"$f":"OpCo1!N2882","v":0},{"$f":"OpCo1!O2882","v":0},{"$f":"OpCo1!P2882","v":0},{"$f":"OpCo1!Q2882","v":0},{"$f":"OpCo1!R2882","v":0},{"$f":"OpCo1!S2882","v":0},{"$f":"OpCo1!T2882","v":0},{"$f":"OpCo1!U2882","v":0},{"$f":"OpCo1!V2882","v":0},{"$f":"OpCo1!W2882","v":0},{"$f":"OpCo1!X2882","v":0},{"$f":"OpCo1!Y2882","v":0},{"$f":"OpCo1!Z2882","v":0},{"$f":"OpCo1!AA2882","v":0},{"$f":"OpCo1!AB2882","v":0},{"$f":"OpCo1!AC2882","v":0},{"$f":"OpCo1!AD2882","v":0},{"$f":"OpCo1!AE2882","v":0},{"$f":"OpCo1!AF2882","v":0},{"$f":"OpCo1!AG2882","v":0},{"$f":"OpCo1!AH2882","v":0},{"$f":"OpCo1!AI2882","v":0},{"$f":"OpCo1!AJ2882","v":0},{"$f":"OpCo1!AK2882","v":0},{"$f":"OpCo1!AL2882","v":0},{"$f":"OpCo1!AM2882","v":0},{"$f":"OpCo1!AN2882","v":0},{"$f":"OpCo1!AO2882","v":0},{"$f":"OpCo1!AP2882","v":0},{"$f":"OpCo1!AQ2882","v":0},{"$f":"OpCo1!AR2882","v":0},{"$f":"OpCo1!AS2882","v":0},{"$f":"OpCo1!AT2882","v":0},{"$f":"OpCo1!AU2882","v":0},{"$f":"OpCo1!AV2882","v":0},{"$f":"OpCo1!AW2882","v":0},{"$f":"OpCo1!AX2882","v":0},{"$f":"OpCo1!AY2882","v":0},{"$f":"OpCo1!AZ2882","v":0},{"$f":"OpCo1!BA2882","v":0},{"$f":"OpCo1!BB2882","v":0},{"$f":"OpCo1!BC2882","v":0},{"$f":"OpCo1!BD2882","v":0},{"$f":"OpCo1!BE2882","v":0},{"$f":"OpCo1!BF2882","v":0},{"$f":"OpCo1!BG2882","v":0},{"$f":"OpCo1!BH2882","v":0},{"$f":"OpCo1!BI2882","v":0},{"$f":"OpCo1!BJ2882","v":0},{"$f":"OpCo1!BK2882","v":0},{"$f":"OpCo1!BL2882","v":0},{"$f":"OpCo1!BM2882","v":0},{"$f":"OpCo1!BN2882","v":0},{"$f":"OpCo1!BO2882","v":0},{"$f":"OpCo1!BP2882","v":0},{"$f":"OpCo1!BQ2882","v":0},{"$f":"OpCo1!BR2882","v":0},{"$f":"OpCo1!BS2882","v":0},{"$f":"OpCo1!BT2882","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M203","v":0},{"$f":"OpCo1!N203","v":0},{"$f":"OpCo1!O203","v":0},{"$f":"OpCo1!P203","v":0},{"$f":"OpCo1!Q203","v":0},{"$f":"OpCo1!R203","v":0},{"$f":"OpCo1!S203","v":0},{"$f":"OpCo1!T203","v":0},{"$f":"OpCo1!U203","v":0},{"$f":"OpCo1!V203","v":0},{"$f":"OpCo1!W203","v":0},{"$f":"OpCo1!X203","v":0},{"$f":"OpCo1!Y203","v":0},{"$f":"OpCo1!Z203","v":0},{"$f":"OpCo1!AA203","v":0},{"$f":"OpCo1!AB203","v":0},{"$f":"OpCo1!AC203","v":0},{"$f":"OpCo1!AD203","v":0},{"$f":"OpCo1!AE203","v":0},{"$f":"OpCo1!AF203","v":0},{"$f":"OpCo1!AG203","v":0},{"$f":"OpCo1!AH203","v":0},{"$f":"OpCo1!AI203","v":0},{"$f":"OpCo1!AJ203","v":0},{"$f":"OpCo1!AK203","v":0},{"$f":"OpCo1!AL203","v":0},{"$f":"OpCo1!AM203","v":0},{"$f":"OpCo1!AN203","v":0},{"$f":"OpCo1!AO203","v":0},{"$f":"OpCo1!AP203","v":0},{"$f":"OpCo1!AQ203","v":0},{"$f":"OpCo1!AR203","v":0},{"$f":"OpCo1!AS203","v":0},{"$f":"OpCo1!AT203","v":0},{"$f":"OpCo1!AU203","v":0},{"$f":"OpCo1!AV203","v":0},{"$f":"OpCo1!AW203","v":0},{"$f":"OpCo1!AX203","v":0},{"$f":"OpCo1!AY203","v":0},{"$f":"OpCo1!AZ203","v":0},{"$f":"OpCo1!BA203","v":0},{"$f":"OpCo1!BB203","v":0},{"$f":"OpCo1!BC203","v":0},{"$f":"OpCo1!BD203","v":0},{"$f":"OpCo1!BE203","v":0},{"$f":"OpCo1!BF203","v":0},{"$f":"OpCo1!BG203","v":0},{"$f":"OpCo1!BH203","v":0},{"$f":"OpCo1!BI203","v":0},{"$f":"OpCo1!BJ203","v":0},{"$f":"OpCo1!BK203","v":0},{"$f":"OpCo1!BL203","v":0},{"$f":"OpCo1!BM203","v":0},{"$f":"OpCo1!BN203","v":0},{"$f":"OpCo1!BO203","v":0},{"$f":"OpCo1!BP203","v":0},{"$f":"OpCo1!BQ203","v":0},{"$f":"OpCo1!BR203","v":0},{"$f":"OpCo1!BS203","v":0},{"$f":"OpCo1!BT203","v":0}]
[null,null,null,"Irrecoverable Fuel VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2896","v":0},{"$f":"OpCo1!N2896","v":0},{"$f":"OpCo1!O2896","v":0},{"$f":"OpCo1!P2896","v":0},{"$f":"OpCo1!Q2896","v":0},{"$f":"OpCo1!R2896","v":0},{"$f":"OpCo1!S2896","v":0},{"$f":"OpCo1!T2896","v":0},{"$f":"OpCo1!U2896","v":0},{"$f":"OpCo1!V2896","v":0},{"$f":"OpCo1!W2896","v":0},{"$f":"OpCo1!X2896","v":0},{"$f":"OpCo1!Y2896","v":0},{"$f":"OpCo1!Z2896","v":0},{"$f":"OpCo1!AA2896","v":0},{"$f":"OpCo1!AB2896","v":0},{"$f":"OpCo1!AC2896","v":0},{"$f":"OpCo1!AD2896","v":0},{"$f":"OpCo1!AE2896","v":0},{"$f":"OpCo1!AF2896","v":0},{"$f":"OpCo1!AG2896","v":0},{"$f":"OpCo1!AH2896","v":0},{"$f":"OpCo1!AI2896","v":0},{"$f":"OpCo1!AJ2896","v":0},{"$f":"OpCo1!AK2896","v":0},{"$f":"OpCo1!AL2896","v":0},{"$f":"OpCo1!AM2896","v":0},{"$f":"OpCo1!AN2896","v":0},{"$f":"OpCo1!AO2896","v":0},{"$f":"OpCo1!AP2896","v":0},{"$f":"OpCo1!AQ2896","v":0},{"$f":"OpCo1!AR2896","v":0},{"$f":"OpCo1!AS2896","v":0},{"$f":"OpCo1!AT2896","v":0},{"$f":"OpCo1!AU2896","v":0},{"$f":"OpCo1!AV2896","v":0},{"$f":"OpCo1!AW2896","v":0},{"$f":"OpCo1!AX2896","v":0},{"$f":"OpCo1!AY2896","v":0},{"$f":"OpCo1!AZ2896","v":0},{"$f":"OpCo1!BA2896","v":0},{"$f":"OpCo1!BB2896","v":0},{"$f":"OpCo1!BC2896","v":0},{"$f":"OpCo1!BD2896","v":0},{"$f":"OpCo1!BE2896","v":0},{"$f":"OpCo1!BF2896","v":0},{"$f":"OpCo1!BG2896","v":0},{"$f":"OpCo1!BH2896","v":0},{"$f":"OpCo1!BI2896","v":0},{"$f":"OpCo1!BJ2896","v":0},{"$f":"OpCo1!BK2896","v":0},{"$f":"OpCo1!BL2896","v":0},{"$f":"OpCo1!BM2896","v":0},{"$f":"OpCo1!BN2896","v":0},{"$f":"OpCo1!BO2896","v":0},{"$f":"OpCo1!BP2896","v":0},{"$f":"OpCo1!BQ2896","v":0},{"$f":"OpCo1!BR2896","v":0},{"$f":"OpCo1!BS2896","v":0},{"$f":"OpCo1!BT2896","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M217","v":0},{"$f":"OpCo1!N217","v":0},{"$f":"OpCo1!O217","v":0},{"$f":"OpCo1!P217","v":0},{"$f":"OpCo1!Q217","v":0},{"$f":"OpCo1!R217","v":0},{"$f":"OpCo1!S217","v":0},{"$f":"OpCo1!T217","v":0},{"$f":"OpCo1!U217","v":0},{"$f":"OpCo1!V217","v":0},{"$f":"OpCo1!W217","v":0},{"$f":"OpCo1!X217","v":0},{"$f":"OpCo1!Y217","v":0},{"$f":"OpCo1!Z217","v":0},{"$f":"OpCo1!AA217","v":0},{"$f":"OpCo1!AB217","v":0},{"$f":"OpCo1!AC217","v":0},{"$f":"OpCo1!AD217","v":0},{"$f":"OpCo1!AE217","v":0},{"$f":"OpCo1!AF217","v":0},{"$f":"OpCo1!AG217","v":0},{"$f":"OpCo1!AH217","v":0},{"$f":"OpCo1!AI217","v":0},{"$f":"OpCo1!AJ217","v":0},{"$f":"OpCo1!AK217","v":0},{"$f":"OpCo1!AL217","v":0},{"$f":"OpCo1!AM217","v":0},{"$f":"OpCo1!AN217","v":0},{"$f":"OpCo1!AO217","v":0},{"$f":"OpCo1!AP217","v":0},{"$f":"OpCo1!AQ217","v":0},{"$f":"OpCo1!AR217","v":0},{"$f":"OpCo1!AS217","v":0},{"$f":"OpCo1!AT217","v":0},{"$f":"OpCo1!AU217","v":0},{"$f":"OpCo1!AV217","v":0},{"$f":"OpCo1!AW217","v":0},{"$f":"OpCo1!AX217","v":0},{"$f":"OpCo1!AY217","v":0},{"$f":"OpCo1!AZ217","v":0},{"$f":"OpCo1!BA217","v":0},{"$f":"OpCo1!BB217","v":0},{"$f":"OpCo1!BC217","v":0},{"$f":"OpCo1!BD217","v":0},{"$f":"OpCo1!BE217","v":0},{"$f":"OpCo1!BF217","v":0},{"$f":"OpCo1!BG217","v":0},{"$f":"OpCo1!BH217","v":0},{"$f":"OpCo1!BI217","v":0},{"$f":"OpCo1!BJ217","v":0},{"$f":"OpCo1!BK217","v":0},{"$f":"OpCo1!BL217","v":0},{"$f":"OpCo1!BM217","v":0},{"$f":"OpCo1!BN217","v":0},{"$f":"OpCo1!BO217","v":0},{"$f":"OpCo1!BP217","v":0},{"$f":"OpCo1!BQ217","v":0},{"$f":"OpCo1!BR217","v":0},{"$f":"OpCo1!BS217","v":0},{"$f":"OpCo1!BT217","v":0}]
[null,null,null,"I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M500","v":0},{"$f":"OpCo1!N500","v":0},{"$f":"OpCo1!O500","v":0},{"$f":"OpCo1!P500","v":0},{"$f":"OpCo1!Q500","v":0},{"$f":"OpCo1!R500","v":0},{"$f":"OpCo1!S500","v":0},{"$f":"OpCo1!T500","v":0},{"$f":"OpCo1!U500","v":0},{"$f":"OpCo1!V500","v":0},{"$f":"OpCo1!W500","v":0},{"$f":"OpCo1!X500","v":0},{"$f":"OpCo1!Y500","v":0},{"$f":"OpCo1!Z500","v":0},{"$f":"OpCo1!AA500","v":0},{"$f":"OpCo1!AB500","v":0},{"$f":"OpCo1!AC500","v":0},{"$f":"OpCo1!AD500","v":0},{"$f":"OpCo1!AE500","v":0},{"$f":"OpCo1!AF500","v":0},{"$f":"OpCo1!AG500","v":0},{"$f":"OpCo1!AH500","v":0},{"$f":"OpCo1!AI500","v":0},{"$f":"OpCo1!AJ500","v":0},{"$f":"OpCo1!AK500","v":0},{"$f":"OpCo1!AL500","v":0},{"$f":"OpCo1!AM500","v":0},{"$f":"OpCo1!AN500","v":0},{"$f":"OpCo1!AO500","v":0},{"$f":"OpCo1!AP500","v":0},{"$f":"OpCo1!AQ500","v":0},{"$f":"OpCo1!AR500","v":0},{"$f":"OpCo1!AS500","v":0},{"$f":"OpCo1!AT500","v":0},{"$f":"OpCo1!AU500","v":0},{"$f":"OpCo1!AV500","v":0},{"$f":"OpCo1!AW500","v":0},{"$f":"OpCo1!AX500","v":0},{"$f":"OpCo1!AY500","v":0},{"$f":"OpCo1!AZ500","v":0},{"$f":"OpCo1!BA500","v":0},{"$f":"OpCo1!BB500","v":0},{"$f":"OpCo1!BC500","v":0},{"$f":"OpCo1!BD500","v":0},{"$f":"OpCo1!BE500","v":0},{"$f":"OpCo1!BF500","v":0},{"$f":"OpCo1!BG500","v":0},{"$f":"OpCo1!BH500","v":0},{"$f":"OpCo1!BI500","v":0},{"$f":"OpCo1!BJ500","v":0},{"$f":"OpCo1!BK500","v":0},{"$f":"OpCo1!BL500","v":0},{"$f":"OpCo1!BM500","v":0},{"$f":"OpCo1!BN500","v":0},{"$f":"OpCo1!BO500","v":0},{"$f":"OpCo1!BP500","v":0},{"$f":"OpCo1!BQ500","v":0},{"$f":"OpCo1!BR500","v":0},{"$f":"OpCo1!BS500","v":0},{"$f":"OpCo1!BT500","v":0}]
[null,null,null,"Irrecoverable I/C VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2910","v":0},{"$f":"OpCo1!N2910","v":0},{"$f":"OpCo1!O2910","v":0},{"$f":"OpCo1!P2910","v":0},{"$f":"OpCo1!Q2910","v":0},{"$f":"OpCo1!R2910","v":0},{"$f":"OpCo1!S2910","v":0},{"$f":"OpCo1!T2910","v":0},{"$f":"OpCo1!U2910","v":0},{"$f":"OpCo1!V2910","v":0},{"$f":"OpCo1!W2910","v":0},{"$f":"OpCo1!X2910","v":0},{"$f":"OpCo1!Y2910","v":0},{"$f":"OpCo1!Z2910","v":0},{"$f":"OpCo1!AA2910","v":0},{"$f":"OpCo1!AB2910","v":0},{"$f":"OpCo1!AC2910","v":0},{"$f":"OpCo1!AD2910","v":0},{"$f":"OpCo1!AE2910","v":0},{"$f":"OpCo1!AF2910","v":0},{"$f":"OpCo1!AG2910","v":0},{"$f":"OpCo1!AH2910","v":0},{"$f":"OpCo1!AI2910","v":0},{"$f":"OpCo1!AJ2910","v":0},{"$f":"OpCo1!AK2910","v":0},{"$f":"OpCo1!AL2910","v":0},{"$f":"OpCo1!AM2910","v":0},{"$f":"OpCo1!AN2910","v":0},{"$f":"OpCo1!AO2910","v":0},{"$f":"OpCo1!AP2910","v":0},{"$f":"OpCo1!AQ2910","v":0},{"$f":"OpCo1!AR2910","v":0},{"$f":"OpCo1!AS2910","v":0},{"$f":"OpCo1!AT2910","v":0},{"$f":"OpCo1!AU2910","v":0},{"$f":"OpCo1!AV2910","v":0},{"$f":"OpCo1!AW2910","v":0},{"$f":"OpCo1!AX2910","v":0},{"$f":"OpCo1!AY2910","v":0},{"$f":"OpCo1!AZ2910","v":0},{"$f":"OpCo1!BA2910","v":0},{"$f":"OpCo1!BB2910","v":0},{"$f":"OpCo1!BC2910","v":0},{"$f":"OpCo1!BD2910","v":0},{"$f":"OpCo1!BE2910","v":0},{"$f":"OpCo1!BF2910","v":0},{"$f":"OpCo1!BG2910","v":0},{"$f":"OpCo1!BH2910","v":0},{"$f":"OpCo1!BI2910","v":0},{"$f":"OpCo1!BJ2910","v":0},{"$f":"OpCo1!BK2910","v":0},{"$f":"OpCo1!BL2910","v":0},{"$f":"OpCo1!BM2910","v":0},{"$f":"OpCo1!BN2910","v":0},{"$f":"OpCo1!BO2910","v":0},{"$f":"OpCo1!BP2910","v":0},{"$f":"OpCo1!BQ2910","v":0},{"$f":"OpCo1!BR2910","v":0},{"$f":"OpCo1!BS2910","v":0},{"$f":"OpCo1!BT2910","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1142","v":0},{"$f":"OpCo1!N1142","v":0},{"$f":"OpCo1!O1142","v":0},{"$f":"OpCo1!P1142","v":0},{"$f":"OpCo1!Q1142","v":0},{"$f":"OpCo1!R1142","v":0},{"$f":"OpCo1!S1142","v":0},{"$f":"OpCo1!T1142","v":0},{"$f":"OpCo1!U1142","v":0},{"$f":"OpCo1!V1142","v":0},{"$f":"OpCo1!W1142","v":0},{"$f":"OpCo1!X1142","v":0},{"$f":"OpCo1!Y1142","v":0},{"$f":"OpCo1!Z1142","v":0},{"$f":"OpCo1!AA1142","v":0},{"$f":"OpCo1!AB1142","v":0},{"$f":"OpCo1!AC1142","v":0},{"$f":"OpCo1!AD1142","v":0},{"$f":"OpCo1!AE1142","v":0},{"$f":"OpCo1!AF1142","v":0},{"$f":"OpCo1!AG1142","v":0},{"$f":"OpCo1!AH1142","v":0},{"$f":"OpCo1!AI1142","v":0},{"$f":"OpCo1!AJ1142","v":0},{"$f":"OpCo1!AK1142","v":0},{"$f":"OpCo1!AL1142","v":0},{"$f":"OpCo1!AM1142","v":0},{"$f":"OpCo1!AN1142","v":0},{"$f":"OpCo1!AO1142","v":0},{"$f":"OpCo1!AP1142","v":0},{"$f":"OpCo1!AQ1142","v":0},{"$f":"OpCo1!AR1142","v":0},{"$f":"OpCo1!AS1142","v":0},{"$f":"OpCo1!AT1142","v":0},{"$f":"OpCo1!AU1142","v":0},{"$f":"OpCo1!AV1142","v":0},{"$f":"OpCo1!AW1142","v":0},{"$f":"OpCo1!AX1142","v":0},{"$f":"OpCo1!AY1142","v":0},{"$f":"OpCo1!AZ1142","v":0},{"$f":"OpCo1!BA1142","v":0},{"$f":"OpCo1!BB1142","v":0},{"$f":"OpCo1!BC1142","v":0},{"$f":"OpCo1!BD1142","v":0},{"$f":"OpCo1!BE1142","v":0},{"$f":"OpCo1!BF1142","v":0},{"$f":"OpCo1!BG1142","v":0},{"$f":"OpCo1!BH1142","v":0},{"$f":"OpCo1!BI1142","v":0},{"$f":"OpCo1!BJ1142","v":0},{"$f":"OpCo1!BK1142","v":0},{"$f":"OpCo1!BL1142","v":0},{"$f":"OpCo1!BM1142","v":0},{"$f":"OpCo1!BN1142","v":0},{"$f":"OpCo1!BO1142","v":0},{"$f":"OpCo1!BP1142","v":0},{"$f":"OpCo1!BQ1142","v":0},{"$f":"OpCo1!BR1142","v":0},{"$f":"OpCo1!BS1142","v":0},{"$f":"OpCo1!BT1142","v":0}]
[null,null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2479","v":0},{"$f":"OpCo1!N2479","v":0},{"$f":"OpCo1!O2479","v":0},{"$f":"OpCo1!P2479","v":0},{"$f":"OpCo1!Q2479","v":0},{"$f":"OpCo1!R2479","v":0},{"$f":"OpCo1!S2479","v":0},{"$f":"OpCo1!T2479","v":0},{"$f":"OpCo1!U2479","v":0},{"$f":"OpCo1!V2479","v":0},{"$f":"OpCo1!W2479","v":0},{"$f":"OpCo1!X2479","v":0},{"$f":"OpCo1!Y2479","v":0},{"$f":"OpCo1!Z2479","v":0},{"$f":"OpCo1!AA2479","v":0},{"$f":"OpCo1!AB2479","v":0},{"$f":"OpCo1!AC2479","v":0},{"$f":"OpCo1!AD2479","v":0},{"$f":"OpCo1!AE2479","v":0},{"$f":"OpCo1!AF2479","v":0},{"$f":"OpCo1!AG2479","v":0},{"$f":"OpCo1!AH2479","v":0},{"$f":"OpCo1!AI2479","v":0},{"$f":"OpCo1!AJ2479","v":0},{"$f":"OpCo1!AK2479","v":0},{"$f":"OpCo1!AL2479","v":0},{"$f":"OpCo1!AM2479","v":0},{"$f":"OpCo1!AN2479","v":0},{"$f":"OpCo1!AO2479","v":0},{"$f":"OpCo1!AP2479","v":0},{"$f":"OpCo1!AQ2479","v":0},{"$f":"OpCo1!AR2479","v":0},{"$f":"OpCo1!AS2479","v":0},{"$f":"OpCo1!AT2479","v":0},{"$f":"OpCo1!AU2479","v":0},{"$f":"OpCo1!AV2479","v":0},{"$f":"OpCo1!AW2479","v":0},{"$f":"OpCo1!AX2479","v":0},{"$f":"OpCo1!AY2479","v":0},{"$f":"OpCo1!AZ2479","v":0},{"$f":"OpCo1!BA2479","v":0},{"$f":"OpCo1!BB2479","v":0},{"$f":"OpCo1!BC2479","v":0},{"$f":"OpCo1!BD2479","v":0},{"$f":"OpCo1!BE2479","v":0},{"$f":"OpCo1!BF2479","v":0},{"$f":"OpCo1!BG2479","v":0},{"$f":"OpCo1!BH2479","v":0},{"$f":"OpCo1!BI2479","v":0},{"$f":"OpCo1!BJ2479","v":0},{"$f":"OpCo1!BK2479","v":0},{"$f":"OpCo1!BL2479","v":0},{"$f":"OpCo1!BM2479","v":0},{"$f":"OpCo1!BN2479","v":0},{"$f":"OpCo1!BO2479","v":0},{"$f":"OpCo1!BP2479","v":0},{"$f":"OpCo1!BQ2479","v":0},{"$f":"OpCo1!BR2479","v":0},{"$f":"OpCo1!BS2479","v":0},{"$f":"OpCo1!BT2479","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3250","v":0},{"$f":"OpCo1!N3250","v":0},{"$f":"OpCo1!O3250","v":0},{"$f":"OpCo1!P3250","v":0},{"$f":"OpCo1!Q3250","v":0},{"$f":"OpCo1!R3250","v":0},{"$f":"OpCo1!S3250","v":0},{"$f":"OpCo1!T3250","v":0},{"$f":"OpCo1!U3250","v":0},{"$f":"OpCo1!V3250","v":0},{"$f":"OpCo1!W3250","v":0},{"$f":"OpCo1!X3250","v":0},{"$f":"OpCo1!Y3250","v":0},{"$f":"OpCo1!Z3250","v":0},{"$f":"OpCo1!AA3250","v":0},{"$f":"OpCo1!AB3250","v":0},{"$f":"OpCo1!AC3250","v":0},{"$f":"OpCo1!AD3250","v":0},{"$f":"OpCo1!AE3250","v":0},{"$f":"OpCo1!AF3250","v":0},{"$f":"OpCo1!AG3250","v":0},{"$f":"OpCo1!AH3250","v":0},{"$f":"OpCo1!AI3250","v":0},{"$f":"OpCo1!AJ3250","v":0},{"$f":"OpCo1!AK3250","v":0},{"$f":"OpCo1!AL3250","v":0},{"$f":"OpCo1!AM3250","v":0},{"$f":"OpCo1!AN3250","v":0},{"$f":"OpCo1!AO3250","v":0},{"$f":"OpCo1!AP3250","v":0},{"$f":"OpCo1!AQ3250","v":0},{"$f":"OpCo1!AR3250","v":0},{"$f":"OpCo1!AS3250","v":0},{"$f":"OpCo1!AT3250","v":0},{"$f":"OpCo1!AU3250","v":0},{"$f":"OpCo1!AV3250","v":0},{"$f":"OpCo1!AW3250","v":0},{"$f":"OpCo1!AX3250","v":0},{"$f":"OpCo1!AY3250","v":0},{"$f":"OpCo1!AZ3250","v":0},{"$f":"OpCo1!BA3250","v":0},{"$f":"OpCo1!BB3250","v":0},{"$f":"OpCo1!BC3250","v":0},{"$f":"OpCo1!BD3250","v":0},{"$f":"OpCo1!BE3250","v":0},{"$f":"OpCo1!BF3250","v":0},{"$f":"OpCo1!BG3250","v":0},{"$f":"OpCo1!BH3250","v":0},{"$f":"OpCo1!BI3250","v":0},{"$f":"OpCo1!BJ3250","v":0},{"$f":"OpCo1!BK3250","v":0},{"$f":"OpCo1!BL3250","v":0},{"$f":"OpCo1!BM3250","v":0},{"$f":"OpCo1!BN3250","v":0},{"$f":"OpCo1!BO3250","v":0},{"$f":"OpCo1!BP3250","v":0},{"$f":"OpCo1!BQ3250","v":0},{"$f":"OpCo1!BR3250","v":0},{"$f":"OpCo1!BS3250","v":0},{"$f":"OpCo1!BT3250","v":0}]
[null,null,null,"VAT payable to customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2832","v":0},{"$f":"OpCo1!N2832","v":0},{"$f":"OpCo1!O2832","v":0},{"$f":"OpCo1!P2832","v":0},{"$f":"OpCo1!Q2832","v":0},{"$f":"OpCo1!R2832","v":0},{"$f":"OpCo1!S2832","v":0},{"$f":"OpCo1!T2832","v":0},{"$f":"OpCo1!U2832","v":0},{"$f":"OpCo1!V2832","v":0},{"$f":"OpCo1!W2832","v":0},{"$f":"OpCo1!X2832","v":0},{"$f":"OpCo1!Y2832","v":0},{"$f":"OpCo1!Z2832","v":0},{"$f":"OpCo1!AA2832","v":0},{"$f":"OpCo1!AB2832","v":0},{"$f":"OpCo1!AC2832","v":0},{"$f":"OpCo1!AD2832","v":0},{"$f":"OpCo1!AE2832","v":0},{"$f":"OpCo1!AF2832","v":0},{"$f":"OpCo1!AG2832","v":0},{"$f":"OpCo1!AH2832","v":0},{"$f":"OpCo1!AI2832","v":0},{"$f":"OpCo1!AJ2832","v":0},{"$f":"OpCo1!AK2832","v":0},{"$f":"OpCo1!AL2832","v":0},{"$f":"OpCo1!AM2832","v":0},{"$f":"OpCo1!AN2832","v":0},{"$f":"OpCo1!AO2832","v":0},{"$f":"OpCo1!AP2832","v":0},{"$f":"OpCo1!AQ2832","v":0},{"$f":"OpCo1!AR2832","v":0},{"$f":"OpCo1!AS2832","v":0},{"$f":"OpCo1!AT2832","v":0},{"$f":"OpCo1!AU2832","v":0},{"$f":"OpCo1!AV2832","v":0},{"$f":"OpCo1!AW2832","v":0},{"$f":"OpCo1!AX2832","v":0},{"$f":"OpCo1!AY2832","v":0},{"$f":"OpCo1!AZ2832","v":0},{"$f":"OpCo1!BA2832","v":0},{"$f":"OpCo1!BB2832","v":0},{"$f":"OpCo1!BC2832","v":0},{"$f":"OpCo1!BD2832","v":0},{"$f":"OpCo1!BE2832","v":0},{"$f":"OpCo1!BF2832","v":0},{"$f":"OpCo1!BG2832","v":0},{"$f":"OpCo1!BH2832","v":0},{"$f":"OpCo1!BI2832","v":0},{"$f":"OpCo1!BJ2832","v":0},{"$f":"OpCo1!BK2832","v":0},{"$f":"OpCo1!BL2832","v":0},{"$f":"OpCo1!BM2832","v":0},{"$f":"OpCo1!BN2832","v":0},{"$f":"OpCo1!BO2832","v":0},{"$f":"OpCo1!BP2832","v":0},{"$f":"OpCo1!BQ2832","v":0},{"$f":"OpCo1!BR2832","v":0},{"$f":"OpCo1!BS2832","v":0},{"$f":"OpCo1!BT2832","v":0}]
[null,null,null,"VAT payable to HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(OpCo1!M2803<0,OpCo1!M2803,0)","v":0},{"$f":"IF(OpCo1!N2803<0,OpCo1!N2803,0)","v":0},{"$f":"IF(OpCo1!O2803<0,OpCo1!O2803,0)","v":0},{"$f":"IF(OpCo1!P2803<0,OpCo1!P2803,0)","v":0},{"$f":"IF(OpCo1!Q2803<0,OpCo1!Q2803,0)","v":0},{"$f":"IF(OpCo1!R2803<0,OpCo1!R2803,0)","v":0},{"$f":"IF(OpCo1!S2803<0,OpCo1!S2803,0)","v":0},{"$f":"IF(OpCo1!T2803<0,OpCo1!T2803,0)","v":0},{"$f":"IF(OpCo1!U2803<0,OpCo1!U2803,0)","v":0},{"$f":"IF(OpCo1!V2803<0,OpCo1!V2803,0)","v":0},{"$f":"IF(OpCo1!W2803<0,OpCo1!W2803,0)","v":0},{"$f":"IF(OpCo1!X2803<0,OpCo1!X2803,0)","v":0},{"$f":"IF(OpCo1!Y2803<0,OpCo1!Y2803,0)","v":0},{"$f":"IF(OpCo1!Z2803<0,OpCo1!Z2803,0)","v":0},{"$f":"IF(OpCo1!AA2803<0,OpCo1!AA2803,0)","v":0},{"$f":"IF(OpCo1!AB2803<0,OpCo1!AB2803,0)","v":0},{"$f":"IF(OpCo1!AC2803<0,OpCo1!AC2803,0)","v":0},{"$f":"IF(OpCo1!AD2803<0,OpCo1!AD2803,0)","v":0},{"$f":"IF(OpCo1!AE2803<0,OpCo1!AE2803,0)","v":0},{"$f":"IF(OpCo1!AF2803<0,OpCo1!AF2803,0)","v":0},{"$f":"IF(OpCo1!AG2803<0,OpCo1!AG2803,0)","v":0},{"$f":"IF(OpCo1!AH2803<0,OpCo1!AH2803,0)","v":0},{"$f":"IF(OpCo1!AI2803<0,OpCo1!AI2803,0)","v":0},{"$f":"IF(OpCo1!AJ2803<0,OpCo1!AJ2803,0)","v":0},{"$f":"IF(OpCo1!AK2803<0,OpCo1!AK2803,0)","v":0},{"$f":"IF(OpCo1!AL2803<0,OpCo1!AL2803,0)","v":0},{"$f":"IF(OpCo1!AM2803<0,OpCo1!AM2803,0)","v":0},{"$f":"IF(OpCo1!AN2803<0,OpCo1!AN2803,0)","v":0},{"$f":"IF(OpCo1!AO2803<0,OpCo1!AO2803,0)","v":0},{"$f":"IF(OpCo1!AP2803<0,OpCo1!AP2803,0)","v":0},{"$f":"IF(OpCo1!AQ2803<0,OpCo1!AQ2803,0)","v":0},{"$f":"IF(OpCo1!AR2803<0,OpCo1!AR2803,0)","v":0},{"$f":"IF(OpCo1!AS2803<0,OpCo1!AS2803,0)","v":0},{"$f":"IF(OpCo1!AT2803<0,OpCo1!AT2803,0)","v":0},{"$f":"IF(OpCo1!AU2803<0,OpCo1!AU2803,0)","v":0},{"$f":"IF(OpCo1!AV2803<0,OpCo1!AV2803,0)","v":0},{"$f":"IF(OpCo1!AW2803<0,OpCo1!AW2803,0)","v":0},{"$f":"IF(OpCo1!AX2803<0,OpCo1!AX2803,0)","v":0},{"$f":"IF(OpCo1!AY2803<0,OpCo1!AY2803,0)","v":0},{"$f":"IF(OpCo1!AZ2803<0,OpCo1!AZ2803,0)","v":0},{"$f":"IF(OpCo1!BA2803<0,OpCo1!BA2803,0)","v":0},{"$f":"IF(OpCo1!BB2803<0,OpCo1!BB2803,0)","v":0},{"$f":"IF(OpCo1!BC2803<0,OpCo1!BC2803,0)","v":0},{"$f":"IF(OpCo1!BD2803<0,OpCo1!BD2803,0)","v":0},{"$f":"IF(OpCo1!BE2803<0,OpCo1!BE2803,0)","v":0},{"$f":"IF(OpCo1!BF2803<0,OpCo1!BF2803,0)","v":0},{"$f":"IF(OpCo1!BG2803<0,OpCo1!BG2803,0)","v":0},{"$f":"IF(OpCo1!BH2803<0,OpCo1!BH2803,0)","v":0},{"$f":"IF(OpCo1!BI2803<0,OpCo1!BI2803,0)","v":0},{"$f":"IF(OpCo1!BJ2803<0,OpCo1!BJ2803,0)","v":0},{"$f":"IF(OpCo1!BK2803<0,OpCo1!BK2803,0)","v":0},{"$f":"IF(OpCo1!BL2803<0,OpCo1!BL2803,0)","v":0},{"$f":"IF(OpCo1!BM2803<0,OpCo1!BM2803,0)","v":0},{"$f":"IF(OpCo1!BN2803<0,OpCo1!BN2803,0)","v":0},{"$f":"IF(OpCo1!BO2803<0,OpCo1!BO2803,0)","v":0},{"$f":"IF(OpCo1!BP2803<0,OpCo1!BP2803,0)","v":0},{"$f":"IF(OpCo1!BQ2803<0,OpCo1!BQ2803,0)","v":0},{"$f":"IF(OpCo1!BR2803<0,OpCo1!BR2803,0)","v":0},{"$f":"IF(OpCo1!BS2803<0,OpCo1!BS2803,0)","v":0},{"$f":"IF(OpCo1!BT2803<0,OpCo1!BT2803,0)","v":0}]
[null,null,null,"Loan interest payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2184+OpCo1!M3542","v":0},{"$f":"OpCo1!N2184+OpCo1!N3542","v":0},{"$f":"OpCo1!O2184+OpCo1!O3542","v":0},{"$f":"OpCo1!P2184+OpCo1!P3542","v":0},{"$f":"OpCo1!Q2184+OpCo1!Q3542","v":0},{"$f":"OpCo1!R2184+OpCo1!R3542","v":0},{"$f":"OpCo1!S2184+OpCo1!S3542","v":0},{"$f":"OpCo1!T2184+OpCo1!T3542","v":0},{"$f":"OpCo1!U2184+OpCo1!U3542","v":0},{"$f":"OpCo1!V2184+OpCo1!V3542","v":0},{"$f":"OpCo1!W2184+OpCo1!W3542","v":0},{"$f":"OpCo1!X2184+OpCo1!X3542","v":0},{"$f":"OpCo1!Y2184+OpCo1!Y3542","v":0},{"$f":"OpCo1!Z2184+OpCo1!Z3542","v":0},{"$f":"OpCo1!AA2184+OpCo1!AA3542","v":0},{"$f":"OpCo1!AB2184+OpCo1!AB3542","v":0},{"$f":"OpCo1!AC2184+OpCo1!AC3542","v":0},{"$f":"OpCo1!AD2184+OpCo1!AD3542","v":0},{"$f":"OpCo1!AE2184+OpCo1!AE3542","v":0},{"$f":"OpCo1!AF2184+OpCo1!AF3542","v":0},{"$f":"OpCo1!AG2184+OpCo1!AG3542","v":0},{"$f":"OpCo1!AH2184+OpCo1!AH3542","v":0},{"$f":"OpCo1!AI2184+OpCo1!AI3542","v":0},{"$f":"OpCo1!AJ2184+OpCo1!AJ3542","v":0},{"$f":"OpCo1!AK2184+OpCo1!AK3542","v":0},{"$f":"OpCo1!AL2184+OpCo1!AL3542","v":0},{"$f":"OpCo1!AM2184+OpCo1!AM3542","v":0},{"$f":"OpCo1!AN2184+OpCo1!AN3542","v":0},{"$f":"OpCo1!AO2184+OpCo1!AO3542","v":0},{"$f":"OpCo1!AP2184+OpCo1!AP3542","v":0},{"$f":"OpCo1!AQ2184+OpCo1!AQ3542","v":0},{"$f":"OpCo1!AR2184+OpCo1!AR3542","v":0},{"$f":"OpCo1!AS2184+OpCo1!AS3542","v":0},{"$f":"OpCo1!AT2184+OpCo1!AT3542","v":0},{"$f":"OpCo1!AU2184+OpCo1!AU3542","v":0},{"$f":"OpCo1!AV2184+OpCo1!AV3542","v":0},{"$f":"OpCo1!AW2184+OpCo1!AW3542","v":0},{"$f":"OpCo1!AX2184+OpCo1!AX3542","v":0},{"$f":"OpCo1!AY2184+OpCo1!AY3542","v":0},{"$f":"OpCo1!AZ2184+OpCo1!AZ3542","v":0},{"$f":"OpCo1!BA2184+OpCo1!BA3542","v":0},{"$f":"OpCo1!BB2184+OpCo1!BB3542","v":0},{"$f":"OpCo1!BC2184+OpCo1!BC3542","v":0},{"$f":"OpCo1!BD2184+OpCo1!BD3542","v":0},{"$f":"OpCo1!BE2184+OpCo1!BE3542","v":0},{"$f":"OpCo1!BF2184+OpCo1!BF3542","v":0},{"$f":"OpCo1!BG2184+OpCo1!BG3542","v":0},{"$f":"OpCo1!BH2184+OpCo1!BH3542","v":0},{"$f":"OpCo1!BI2184+OpCo1!BI3542","v":0},{"$f":"OpCo1!BJ2184+OpCo1!BJ3542","v":0},{"$f":"OpCo1!BK2184+OpCo1!BK3542","v":0},{"$f":"OpCo1!BL2184+OpCo1!BL3542","v":0},{"$f":"OpCo1!BM2184+OpCo1!BM3542","v":0},{"$f":"OpCo1!BN2184+OpCo1!BN3542","v":0},{"$f":"OpCo1!BO2184+OpCo1!BO3542","v":0},{"$f":"OpCo1!BP2184+OpCo1!BP3542","v":0},{"$f":"OpCo1!BQ2184+OpCo1!BQ3542","v":0},{"$f":"OpCo1!BR2184+OpCo1!BR3542","v":0},{"$f":"OpCo1!BS2184+OpCo1!BS3542","v":0},{"$f":"OpCo1!BT2184+OpCo1!BT3542","v":0}]
[null,null,null,"Loan fees payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2170","v":0},{"$f":"OpCo1!N2170","v":0},{"$f":"OpCo1!O2170","v":0},{"$f":"OpCo1!P2170","v":0},{"$f":"OpCo1!Q2170","v":0},{"$f":"OpCo1!R2170","v":0},{"$f":"OpCo1!S2170","v":0},{"$f":"OpCo1!T2170","v":0},{"$f":"OpCo1!U2170","v":0},{"$f":"OpCo1!V2170","v":0},{"$f":"OpCo1!W2170","v":0},{"$f":"OpCo1!X2170","v":0},{"$f":"OpCo1!Y2170","v":0},{"$f":"OpCo1!Z2170","v":0},{"$f":"OpCo1!AA2170","v":0},{"$f":"OpCo1!AB2170","v":0},{"$f":"OpCo1!AC2170","v":0},{"$f":"OpCo1!AD2170","v":0},{"$f":"OpCo1!AE2170","v":0},{"$f":"OpCo1!AF2170","v":0},{"$f":"OpCo1!AG2170","v":0},{"$f":"OpCo1!AH2170","v":0},{"$f":"OpCo1!AI2170","v":0},{"$f":"OpCo1!AJ2170","v":0},{"$f":"OpCo1!AK2170","v":0},{"$f":"OpCo1!AL2170","v":0},{"$f":"OpCo1!AM2170","v":0},{"$f":"OpCo1!AN2170","v":0},{"$f":"OpCo1!AO2170","v":0},{"$f":"OpCo1!AP2170","v":0},{"$f":"OpCo1!AQ2170","v":0},{"$f":"OpCo1!AR2170","v":0},{"$f":"OpCo1!AS2170","v":0},{"$f":"OpCo1!AT2170","v":0},{"$f":"OpCo1!AU2170","v":0},{"$f":"OpCo1!AV2170","v":0},{"$f":"OpCo1!AW2170","v":0},{"$f":"OpCo1!AX2170","v":0},{"$f":"OpCo1!AY2170","v":0},{"$f":"OpCo1!AZ2170","v":0},{"$f":"OpCo1!BA2170","v":0},{"$f":"OpCo1!BB2170","v":0},{"$f":"OpCo1!BC2170","v":0},{"$f":"OpCo1!BD2170","v":0},{"$f":"OpCo1!BE2170","v":0},{"$f":"OpCo1!BF2170","v":0},{"$f":"OpCo1!BG2170","v":0},{"$f":"OpCo1!BH2170","v":0},{"$f":"OpCo1!BI2170","v":0},{"$f":"OpCo1!BJ2170","v":0},{"$f":"OpCo1!BK2170","v":0},{"$f":"OpCo1!BL2170","v":0},{"$f":"OpCo1!BM2170","v":0},{"$f":"OpCo1!BN2170","v":0},{"$f":"OpCo1!BO2170","v":0},{"$f":"OpCo1!BP2170","v":0},{"$f":"OpCo1!BQ2170","v":0},{"$f":"OpCo1!BR2170","v":0},{"$f":"OpCo1!BS2170","v":0},{"$f":"OpCo1!BT2170","v":0}]
[null,null,null,"Lease charge payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1130","v":0},{"$f":"OpCo1!N1130","v":0},{"$f":"OpCo1!O1130","v":0},{"$f":"OpCo1!P1130","v":0},{"$f":"OpCo1!Q1130","v":0},{"$f":"OpCo1!R1130","v":0},{"$f":"OpCo1!S1130","v":0},{"$f":"OpCo1!T1130","v":0},{"$f":"OpCo1!U1130","v":0},{"$f":"OpCo1!V1130","v":0},{"$f":"OpCo1!W1130","v":0},{"$f":"OpCo1!X1130","v":0},{"$f":"OpCo1!Y1130","v":0},{"$f":"OpCo1!Z1130","v":0},{"$f":"OpCo1!AA1130","v":0},{"$f":"OpCo1!AB1130","v":0},{"$f":"OpCo1!AC1130","v":0},{"$f":"OpCo1!AD1130","v":0},{"$f":"OpCo1!AE1130","v":0},{"$f":"OpCo1!AF1130","v":0},{"$f":"OpCo1!AG1130","v":0},{"$f":"OpCo1!AH1130","v":0},{"$f":"OpCo1!AI1130","v":0},{"$f":"OpCo1!AJ1130","v":0},{"$f":"OpCo1!AK1130","v":0},{"$f":"OpCo1!AL1130","v":0},{"$f":"OpCo1!AM1130","v":0},{"$f":"OpCo1!AN1130","v":0},{"$f":"OpCo1!AO1130","v":0},{"$f":"OpCo1!AP1130","v":0},{"$f":"OpCo1!AQ1130","v":0},{"$f":"OpCo1!AR1130","v":0},{"$f":"OpCo1!AS1130","v":0},{"$f":"OpCo1!AT1130","v":0},{"$f":"OpCo1!AU1130","v":0},{"$f":"OpCo1!AV1130","v":0},{"$f":"OpCo1!AW1130","v":0},{"$f":"OpCo1!AX1130","v":0},{"$f":"OpCo1!AY1130","v":0},{"$f":"OpCo1!AZ1130","v":0},{"$f":"OpCo1!BA1130","v":0},{"$f":"OpCo1!BB1130","v":0},{"$f":"OpCo1!BC1130","v":0},{"$f":"OpCo1!BD1130","v":0},{"$f":"OpCo1!BE1130","v":0},{"$f":"OpCo1!BF1130","v":0},{"$f":"OpCo1!BG1130","v":0},{"$f":"OpCo1!BH1130","v":0},{"$f":"OpCo1!BI1130","v":0},{"$f":"OpCo1!BJ1130","v":0},{"$f":"OpCo1!BK1130","v":0},{"$f":"OpCo1!BL1130","v":0},{"$f":"OpCo1!BM1130","v":0},{"$f":"OpCo1!BN1130","v":0},{"$f":"OpCo1!BO1130","v":0},{"$f":"OpCo1!BP1130","v":0},{"$f":"OpCo1!BQ1130","v":0},{"$f":"OpCo1!BR1130","v":0},{"$f":"OpCo1!BS1130","v":0},{"$f":"OpCo1!BT1130","v":0}]
[]
[null,null,null,"Overdraft",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3517","v":0},{"$f":"-OpCo1!N3517","v":0},{"$f":"-OpCo1!O3517","v":0},{"$f":"-OpCo1!P3517","v":0},{"$f":"-OpCo1!Q3517","v":0},{"$f":"-OpCo1!R3517","v":0},{"$f":"-OpCo1!S3517","v":0},{"$f":"-OpCo1!T3517","v":0},{"$f":"-OpCo1!U3517","v":0},{"$f":"-OpCo1!V3517","v":0},{"$f":"-OpCo1!W3517","v":0},{"$f":"-OpCo1!X3517","v":0},{"$f":"-OpCo1!Y3517","v":0},{"$f":"-OpCo1!Z3517","v":0},{"$f":"-OpCo1!AA3517","v":0},{"$f":"-OpCo1!AB3517","v":0},{"$f":"-OpCo1!AC3517","v":0},{"$f":"-OpCo1!AD3517","v":0},{"$f":"-OpCo1!AE3517","v":0},{"$f":"-OpCo1!AF3517","v":0},{"$f":"-OpCo1!AG3517","v":0},{"$f":"-OpCo1!AH3517","v":0},{"$f":"-OpCo1!AI3517","v":0},{"$f":"-OpCo1!AJ3517","v":0},{"$f":"-OpCo1!AK3517","v":0},{"$f":"-OpCo1!AL3517","v":0},{"$f":"-OpCo1!AM3517","v":0},{"$f":"-OpCo1!AN3517","v":0},{"$f":"-OpCo1!AO3517","v":0},{"$f":"-OpCo1!AP3517","v":0},{"$f":"-OpCo1!AQ3517","v":0},{"$f":"-OpCo1!AR3517","v":0},{"$f":"-OpCo1!AS3517","v":0},{"$f":"-OpCo1!AT3517","v":0},{"$f":"-OpCo1!AU3517","v":0},{"$f":"-OpCo1!AV3517","v":0},{"$f":"-OpCo1!AW3517","v":0},{"$f":"-OpCo1!AX3517","v":0},{"$f":"-OpCo1!AY3517","v":0},{"$f":"-OpCo1!AZ3517","v":0},{"$f":"-OpCo1!BA3517","v":0},{"$f":"-OpCo1!BB3517","v":0},{"$f":"-OpCo1!BC3517","v":0},{"$f":"-OpCo1!BD3517","v":0},{"$f":"-OpCo1!BE3517","v":0},{"$f":"-OpCo1!BF3517","v":0},{"$f":"-OpCo1!BG3517","v":0},{"$f":"-OpCo1!BH3517","v":0},{"$f":"-OpCo1!BI3517","v":0},{"$f":"-OpCo1!BJ3517","v":0},{"$f":"-OpCo1!BK3517","v":0},{"$f":"-OpCo1!BL3517","v":0},{"$f":"-OpCo1!BM3517","v":0},{"$f":"-OpCo1!BN3517","v":0},{"$f":"-OpCo1!BO3517","v":0},{"$f":"-OpCo1!BP3517","v":0},{"$f":"-OpCo1!BQ3517","v":0},{"$f":"-OpCo1!BR3517","v":0},{"$f":"-OpCo1!BS3517","v":0},{"$f":"-OpCo1!BT3517","v":0}]
[null,null,null,"Short term liabilities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M352+M332","v":0},{"$f":"N352+N332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NON-CURRENT LIABILITIES"]
[]
[null,null,null,"Finance lease obligations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M1124","v":0},{"$f":"OpCo1!N1124","v":0},{"$f":"OpCo1!O1124","v":0},{"$f":"OpCo1!P1124","v":0},{"$f":"OpCo1!Q1124","v":0},{"$f":"OpCo1!R1124","v":0},{"$f":"OpCo1!S1124","v":0},{"$f":"OpCo1!T1124","v":0},{"$f":"OpCo1!U1124","v":0},{"$f":"OpCo1!V1124","v":0},{"$f":"OpCo1!W1124","v":0},{"$f":"OpCo1!X1124","v":0},{"$f":"OpCo1!Y1124","v":0},{"$f":"OpCo1!Z1124","v":0},{"$f":"OpCo1!AA1124","v":0},{"$f":"OpCo1!AB1124","v":0},{"$f":"OpCo1!AC1124","v":0},{"$f":"OpCo1!AD1124","v":0},{"$f":"OpCo1!AE1124","v":0},{"$f":"OpCo1!AF1124","v":0},{"$f":"OpCo1!AG1124","v":0},{"$f":"OpCo1!AH1124","v":0},{"$f":"OpCo1!AI1124","v":0},{"$f":"OpCo1!AJ1124","v":0},{"$f":"OpCo1!AK1124","v":0},{"$f":"OpCo1!AL1124","v":0},{"$f":"OpCo1!AM1124","v":0},{"$f":"OpCo1!AN1124","v":0},{"$f":"OpCo1!AO1124","v":0},{"$f":"OpCo1!AP1124","v":0},{"$f":"OpCo1!AQ1124","v":0},{"$f":"OpCo1!AR1124","v":0},{"$f":"OpCo1!AS1124","v":0},{"$f":"OpCo1!AT1124","v":0},{"$f":"OpCo1!AU1124","v":0},{"$f":"OpCo1!AV1124","v":0},{"$f":"OpCo1!AW1124","v":0},{"$f":"OpCo1!AX1124","v":0},{"$f":"OpCo1!AY1124","v":0},{"$f":"OpCo1!AZ1124","v":0},{"$f":"OpCo1!BA1124","v":0},{"$f":"OpCo1!BB1124","v":0},{"$f":"OpCo1!BC1124","v":0},{"$f":"OpCo1!BD1124","v":0},{"$f":"OpCo1!BE1124","v":0},{"$f":"OpCo1!BF1124","v":0},{"$f":"OpCo1!BG1124","v":0},{"$f":"OpCo1!BH1124","v":0},{"$f":"OpCo1!BI1124","v":0},{"$f":"OpCo1!BJ1124","v":0},{"$f":"OpCo1!BK1124","v":0},{"$f":"OpCo1!BL1124","v":0},{"$f":"OpCo1!BM1124","v":0},{"$f":"OpCo1!BN1124","v":0},{"$f":"OpCo1!BO1124","v":0},{"$f":"OpCo1!BP1124","v":0},{"$f":"OpCo1!BQ1124","v":0},{"$f":"OpCo1!BR1124","v":0},{"$f":"OpCo1!BS1124","v":0},{"$f":"OpCo1!BT1124","v":0}]
[null,null,null,"Loans payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M359:M360)","v":0},{"$f":"SUM(N359:N360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loans payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2160","v":0},{"$f":"OpCo1!N2160","v":0},{"$f":"OpCo1!O2160","v":0},{"$f":"OpCo1!P2160","v":0},{"$f":"OpCo1!Q2160","v":0},{"$f":"OpCo1!R2160","v":0},{"$f":"OpCo1!S2160","v":0},{"$f":"OpCo1!T2160","v":0},{"$f":"OpCo1!U2160","v":0},{"$f":"OpCo1!V2160","v":0},{"$f":"OpCo1!W2160","v":0},{"$f":"OpCo1!X2160","v":0},{"$f":"OpCo1!Y2160","v":0},{"$f":"OpCo1!Z2160","v":0},{"$f":"OpCo1!AA2160","v":0},{"$f":"OpCo1!AB2160","v":0},{"$f":"OpCo1!AC2160","v":0},{"$f":"OpCo1!AD2160","v":0},{"$f":"OpCo1!AE2160","v":0},{"$f":"OpCo1!AF2160","v":0},{"$f":"OpCo1!AG2160","v":0},{"$f":"OpCo1!AH2160","v":0},{"$f":"OpCo1!AI2160","v":0},{"$f":"OpCo1!AJ2160","v":0},{"$f":"OpCo1!AK2160","v":0},{"$f":"OpCo1!AL2160","v":0},{"$f":"OpCo1!AM2160","v":0},{"$f":"OpCo1!AN2160","v":0},{"$f":"OpCo1!AO2160","v":0},{"$f":"OpCo1!AP2160","v":0},{"$f":"OpCo1!AQ2160","v":0},{"$f":"OpCo1!AR2160","v":0},{"$f":"OpCo1!AS2160","v":0},{"$f":"OpCo1!AT2160","v":0},{"$f":"OpCo1!AU2160","v":0},{"$f":"OpCo1!AV2160","v":0},{"$f":"OpCo1!AW2160","v":0},{"$f":"OpCo1!AX2160","v":0},{"$f":"OpCo1!AY2160","v":0},{"$f":"OpCo1!AZ2160","v":0},{"$f":"OpCo1!BA2160","v":0},{"$f":"OpCo1!BB2160","v":0},{"$f":"OpCo1!BC2160","v":0},{"$f":"OpCo1!BD2160","v":0},{"$f":"OpCo1!BE2160","v":0},{"$f":"OpCo1!BF2160","v":0},{"$f":"OpCo1!BG2160","v":0},{"$f":"OpCo1!BH2160","v":0},{"$f":"OpCo1!BI2160","v":0},{"$f":"OpCo1!BJ2160","v":0},{"$f":"OpCo1!BK2160","v":0},{"$f":"OpCo1!BL2160","v":0},{"$f":"OpCo1!BM2160","v":0},{"$f":"OpCo1!BN2160","v":0},{"$f":"OpCo1!BO2160","v":0},{"$f":"OpCo1!BP2160","v":0},{"$f":"OpCo1!BQ2160","v":0},{"$f":"OpCo1!BR2160","v":0},{"$f":"OpCo1!BS2160","v":0},{"$f":"OpCo1!BT2160","v":0}]
[null,null,null,"Fees capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2165","v":0},{"$f":"OpCo1!N2165","v":0},{"$f":"OpCo1!O2165","v":0},{"$f":"OpCo1!P2165","v":0},{"$f":"OpCo1!Q2165","v":0},{"$f":"OpCo1!R2165","v":0},{"$f":"OpCo1!S2165","v":0},{"$f":"OpCo1!T2165","v":0},{"$f":"OpCo1!U2165","v":0},{"$f":"OpCo1!V2165","v":0},{"$f":"OpCo1!W2165","v":0},{"$f":"OpCo1!X2165","v":0},{"$f":"OpCo1!Y2165","v":0},{"$f":"OpCo1!Z2165","v":0},{"$f":"OpCo1!AA2165","v":0},{"$f":"OpCo1!AB2165","v":0},{"$f":"OpCo1!AC2165","v":0},{"$f":"OpCo1!AD2165","v":0},{"$f":"OpCo1!AE2165","v":0},{"$f":"OpCo1!AF2165","v":0},{"$f":"OpCo1!AG2165","v":0},{"$f":"OpCo1!AH2165","v":0},{"$f":"OpCo1!AI2165","v":0},{"$f":"OpCo1!AJ2165","v":0},{"$f":"OpCo1!AK2165","v":0},{"$f":"OpCo1!AL2165","v":0},{"$f":"OpCo1!AM2165","v":0},{"$f":"OpCo1!AN2165","v":0},{"$f":"OpCo1!AO2165","v":0},{"$f":"OpCo1!AP2165","v":0},{"$f":"OpCo1!AQ2165","v":0},{"$f":"OpCo1!AR2165","v":0},{"$f":"OpCo1!AS2165","v":0},{"$f":"OpCo1!AT2165","v":0},{"$f":"OpCo1!AU2165","v":0},{"$f":"OpCo1!AV2165","v":0},{"$f":"OpCo1!AW2165","v":0},{"$f":"OpCo1!AX2165","v":0},{"$f":"OpCo1!AY2165","v":0},{"$f":"OpCo1!AZ2165","v":0},{"$f":"OpCo1!BA2165","v":0},{"$f":"OpCo1!BB2165","v":0},{"$f":"OpCo1!BC2165","v":0},{"$f":"OpCo1!BD2165","v":0},{"$f":"OpCo1!BE2165","v":0},{"$f":"OpCo1!BF2165","v":0},{"$f":"OpCo1!BG2165","v":0},{"$f":"OpCo1!BH2165","v":0},{"$f":"OpCo1!BI2165","v":0},{"$f":"OpCo1!BJ2165","v":0},{"$f":"OpCo1!BK2165","v":0},{"$f":"OpCo1!BL2165","v":0},{"$f":"OpCo1!BM2165","v":0},{"$f":"OpCo1!BN2165","v":0},{"$f":"OpCo1!BO2165","v":0},{"$f":"OpCo1!BP2165","v":0},{"$f":"OpCo1!BQ2165","v":0},{"$f":"OpCo1!BR2165","v":0},{"$f":"OpCo1!BS2165","v":0},{"$f":"OpCo1!BT2165","v":0}]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3424","v":0},{"$f":"OpCo1!N3424","v":0},{"$f":"OpCo1!O3424","v":0},{"$f":"OpCo1!P3424","v":0},{"$f":"OpCo1!Q3424","v":0},{"$f":"OpCo1!R3424","v":0},{"$f":"OpCo1!S3424","v":0},{"$f":"OpCo1!T3424","v":0},{"$f":"OpCo1!U3424","v":0},{"$f":"OpCo1!V3424","v":0},{"$f":"OpCo1!W3424","v":0},{"$f":"OpCo1!X3424","v":0},{"$f":"OpCo1!Y3424","v":0},{"$f":"OpCo1!Z3424","v":0},{"$f":"OpCo1!AA3424","v":0},{"$f":"OpCo1!AB3424","v":0},{"$f":"OpCo1!AC3424","v":0},{"$f":"OpCo1!AD3424","v":0},{"$f":"OpCo1!AE3424","v":0},{"$f":"OpCo1!AF3424","v":0},{"$f":"OpCo1!AG3424","v":0},{"$f":"OpCo1!AH3424","v":0},{"$f":"OpCo1!AI3424","v":0},{"$f":"OpCo1!AJ3424","v":0},{"$f":"OpCo1!AK3424","v":0},{"$f":"OpCo1!AL3424","v":0},{"$f":"OpCo1!AM3424","v":0},{"$f":"OpCo1!AN3424","v":0},{"$f":"OpCo1!AO3424","v":0},{"$f":"OpCo1!AP3424","v":0},{"$f":"OpCo1!AQ3424","v":0},{"$f":"OpCo1!AR3424","v":0},{"$f":"OpCo1!AS3424","v":0},{"$f":"OpCo1!AT3424","v":0},{"$f":"OpCo1!AU3424","v":0},{"$f":"OpCo1!AV3424","v":0},{"$f":"OpCo1!AW3424","v":0},{"$f":"OpCo1!AX3424","v":0},{"$f":"OpCo1!AY3424","v":0},{"$f":"OpCo1!AZ3424","v":0},{"$f":"OpCo1!BA3424","v":0},{"$f":"OpCo1!BB3424","v":0},{"$f":"OpCo1!BC3424","v":0},{"$f":"OpCo1!BD3424","v":0},{"$f":"OpCo1!BE3424","v":0},{"$f":"OpCo1!BF3424","v":0},{"$f":"OpCo1!BG3424","v":0},{"$f":"OpCo1!BH3424","v":0},{"$f":"OpCo1!BI3424","v":0},{"$f":"OpCo1!BJ3424","v":0},{"$f":"OpCo1!BK3424","v":0},{"$f":"OpCo1!BL3424","v":0},{"$f":"OpCo1!BM3424","v":0},{"$f":"OpCo1!BN3424","v":0},{"$f":"OpCo1!BO3424","v":0},{"$f":"OpCo1!BP3424","v":0},{"$f":"OpCo1!BQ3424","v":0},{"$f":"OpCo1!BR3424","v":0},{"$f":"OpCo1!BS3424","v":0},{"$f":"OpCo1!BT3424","v":0}]
[]
[null,null,null,"NET ASSETS",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M312,M328,M353,M357:M358,M361)","v":0},{"$f":"SUM(N312,N328,N353,N357:N358,N361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EQUITY"]
[]
[null,null,null,"Profit and loss account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M297","v":0},{"$f":"N297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3561","v":0},{"$f":"OpCo1!N3561","v":0},{"$f":"OpCo1!O3561","v":0},{"$f":"OpCo1!P3561","v":0},{"$f":"OpCo1!Q3561","v":0},{"$f":"OpCo1!R3561","v":0},{"$f":"OpCo1!S3561","v":0},{"$f":"OpCo1!T3561","v":0},{"$f":"OpCo1!U3561","v":0},{"$f":"OpCo1!V3561","v":0},{"$f":"OpCo1!W3561","v":0},{"$f":"OpCo1!X3561","v":0},{"$f":"OpCo1!Y3561","v":0},{"$f":"OpCo1!Z3561","v":0},{"$f":"OpCo1!AA3561","v":0},{"$f":"OpCo1!AB3561","v":0},{"$f":"OpCo1!AC3561","v":0},{"$f":"OpCo1!AD3561","v":0},{"$f":"OpCo1!AE3561","v":0},{"$f":"OpCo1!AF3561","v":0},{"$f":"OpCo1!AG3561","v":0},{"$f":"OpCo1!AH3561","v":0},{"$f":"OpCo1!AI3561","v":0},{"$f":"OpCo1!AJ3561","v":0},{"$f":"OpCo1!AK3561","v":0},{"$f":"OpCo1!AL3561","v":0},{"$f":"OpCo1!AM3561","v":0},{"$f":"OpCo1!AN3561","v":0},{"$f":"OpCo1!AO3561","v":0},{"$f":"OpCo1!AP3561","v":0},{"$f":"OpCo1!AQ3561","v":0},{"$f":"OpCo1!AR3561","v":0},{"$f":"OpCo1!AS3561","v":0},{"$f":"OpCo1!AT3561","v":0},{"$f":"OpCo1!AU3561","v":0},{"$f":"OpCo1!AV3561","v":0},{"$f":"OpCo1!AW3561","v":0},{"$f":"OpCo1!AX3561","v":0},{"$f":"OpCo1!AY3561","v":0},{"$f":"OpCo1!AZ3561","v":0},{"$f":"OpCo1!BA3561","v":0},{"$f":"OpCo1!BB3561","v":0},{"$f":"OpCo1!BC3561","v":0},{"$f":"OpCo1!BD3561","v":0},{"$f":"OpCo1!BE3561","v":0},{"$f":"OpCo1!BF3561","v":0},{"$f":"OpCo1!BG3561","v":0},{"$f":"OpCo1!BH3561","v":0},{"$f":"OpCo1!BI3561","v":0},{"$f":"OpCo1!BJ3561","v":0},{"$f":"OpCo1!BK3561","v":0},{"$f":"OpCo1!BL3561","v":0},{"$f":"OpCo1!BM3561","v":0},{"$f":"OpCo1!BN3561","v":0},{"$f":"OpCo1!BO3561","v":0},{"$f":"OpCo1!BP3561","v":0},{"$f":"OpCo1!BQ3561","v":0},{"$f":"OpCo1!BR3561","v":0},{"$f":"OpCo1!BS3561","v":0},{"$f":"OpCo1!BT3561","v":0}]
[]
[null,null,null,"EQUITY",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M367:M368)","v":0},{"$f":"SUM(N367:N368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Does balance sheet balance?",null,"Check",null,null,{"$f":"SUM(M372:BT372)","v":0},null,null,null,{"$f":"1*(ABS(M363-M370)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(ABS(AS363-AS370)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash below zero?",null,"Check",null,null,null,{"$f":"SUM(M373:BT373)","v":0},null,null,{"$f":"IF(M430<-dcTolerance,1,0)","v":0},{"$f":"IF(N430<-dcTolerance,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$224:C374)+1","v":3},"STATEMENT OF CASH FLOWS"]
[]
[null,null,null,"Cash income from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M378:M383)","v":0},{"$f":"SUM(N378:N383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M249","v":0},{"$f":"-OpCo1!N249","v":0},{"$f":"-OpCo1!O249","v":0},{"$f":"-OpCo1!P249","v":0},{"$f":"-OpCo1!Q249","v":0},{"$f":"-OpCo1!R249","v":0},{"$f":"-OpCo1!S249","v":0},{"$f":"-OpCo1!T249","v":0},{"$f":"-OpCo1!U249","v":0},{"$f":"-OpCo1!V249","v":0},{"$f":"-OpCo1!W249","v":0},{"$f":"-OpCo1!X249","v":0},{"$f":"-OpCo1!Y249","v":0},{"$f":"-OpCo1!Z249","v":0},{"$f":"-OpCo1!AA249","v":0},{"$f":"-OpCo1!AB249","v":0},{"$f":"-OpCo1!AC249","v":0},{"$f":"-OpCo1!AD249","v":0},{"$f":"-OpCo1!AE249","v":0},{"$f":"-OpCo1!AF249","v":0},{"$f":"-OpCo1!AG249","v":0},{"$f":"-OpCo1!AH249","v":0},{"$f":"-OpCo1!AI249","v":0},{"$f":"-OpCo1!AJ249","v":0},{"$f":"-OpCo1!AK249","v":0},{"$f":"-OpCo1!AL249","v":0},{"$f":"-OpCo1!AM249","v":0},{"$f":"-OpCo1!AN249","v":0},{"$f":"-OpCo1!AO249","v":0},{"$f":"-OpCo1!AP249","v":0},{"$f":"-OpCo1!AQ249","v":0},{"$f":"-OpCo1!AR249","v":0},{"$f":"-OpCo1!AS249","v":0},{"$f":"-OpCo1!AT249","v":0},{"$f":"-OpCo1!AU249","v":0},{"$f":"-OpCo1!AV249","v":0},{"$f":"-OpCo1!AW249","v":0},{"$f":"-OpCo1!AX249","v":0},{"$f":"-OpCo1!AY249","v":0},{"$f":"-OpCo1!AZ249","v":0},{"$f":"-OpCo1!BA249","v":0},{"$f":"-OpCo1!BB249","v":0},{"$f":"-OpCo1!BC249","v":0},{"$f":"-OpCo1!BD249","v":0},{"$f":"-OpCo1!BE249","v":0},{"$f":"-OpCo1!BF249","v":0},{"$f":"-OpCo1!BG249","v":0},{"$f":"-OpCo1!BH249","v":0},{"$f":"-OpCo1!BI249","v":0},{"$f":"-OpCo1!BJ249","v":0},{"$f":"-OpCo1!BK249","v":0},{"$f":"-OpCo1!BL249","v":0},{"$f":"-OpCo1!BM249","v":0},{"$f":"-OpCo1!BN249","v":0},{"$f":"-OpCo1!BO249","v":0},{"$f":"-OpCo1!BP249","v":0},{"$f":"-OpCo1!BQ249","v":0},{"$f":"-OpCo1!BR249","v":0},{"$f":"-OpCo1!BS249","v":0},{"$f":"-OpCo1!BT249","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M265","v":0},{"$f":"-OpCo1!N265","v":0},{"$f":"-OpCo1!O265","v":0},{"$f":"-OpCo1!P265","v":0},{"$f":"-OpCo1!Q265","v":0},{"$f":"-OpCo1!R265","v":0},{"$f":"-OpCo1!S265","v":0},{"$f":"-OpCo1!T265","v":0},{"$f":"-OpCo1!U265","v":0},{"$f":"-OpCo1!V265","v":0},{"$f":"-OpCo1!W265","v":0},{"$f":"-OpCo1!X265","v":0},{"$f":"-OpCo1!Y265","v":0},{"$f":"-OpCo1!Z265","v":0},{"$f":"-OpCo1!AA265","v":0},{"$f":"-OpCo1!AB265","v":0},{"$f":"-OpCo1!AC265","v":0},{"$f":"-OpCo1!AD265","v":0},{"$f":"-OpCo1!AE265","v":0},{"$f":"-OpCo1!AF265","v":0},{"$f":"-OpCo1!AG265","v":0},{"$f":"-OpCo1!AH265","v":0},{"$f":"-OpCo1!AI265","v":0},{"$f":"-OpCo1!AJ265","v":0},{"$f":"-OpCo1!AK265","v":0},{"$f":"-OpCo1!AL265","v":0},{"$f":"-OpCo1!AM265","v":0},{"$f":"-OpCo1!AN265","v":0},{"$f":"-OpCo1!AO265","v":0},{"$f":"-OpCo1!AP265","v":0},{"$f":"-OpCo1!AQ265","v":0},{"$f":"-OpCo1!AR265","v":0},{"$f":"-OpCo1!AS265","v":0},{"$f":"-OpCo1!AT265","v":0},{"$f":"-OpCo1!AU265","v":0},{"$f":"-OpCo1!AV265","v":0},{"$f":"-OpCo1!AW265","v":0},{"$f":"-OpCo1!AX265","v":0},{"$f":"-OpCo1!AY265","v":0},{"$f":"-OpCo1!AZ265","v":0},{"$f":"-OpCo1!BA265","v":0},{"$f":"-OpCo1!BB265","v":0},{"$f":"-OpCo1!BC265","v":0},{"$f":"-OpCo1!BD265","v":0},{"$f":"-OpCo1!BE265","v":0},{"$f":"-OpCo1!BF265","v":0},{"$f":"-OpCo1!BG265","v":0},{"$f":"-OpCo1!BH265","v":0},{"$f":"-OpCo1!BI265","v":0},{"$f":"-OpCo1!BJ265","v":0},{"$f":"-OpCo1!BK265","v":0},{"$f":"-OpCo1!BL265","v":0},{"$f":"-OpCo1!BM265","v":0},{"$f":"-OpCo1!BN265","v":0},{"$f":"-OpCo1!BO265","v":0},{"$f":"-OpCo1!BP265","v":0},{"$f":"-OpCo1!BQ265","v":0},{"$f":"-OpCo1!BR265","v":0},{"$f":"-OpCo1!BS265","v":0},{"$f":"-OpCo1!BT265","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M323","v":0},{"$f":"-OpCo1!N323","v":0},{"$f":"-OpCo1!O323","v":0},{"$f":"-OpCo1!P323","v":0},{"$f":"-OpCo1!Q323","v":0},{"$f":"-OpCo1!R323","v":0},{"$f":"-OpCo1!S323","v":0},{"$f":"-OpCo1!T323","v":0},{"$f":"-OpCo1!U323","v":0},{"$f":"-OpCo1!V323","v":0},{"$f":"-OpCo1!W323","v":0},{"$f":"-OpCo1!X323","v":0},{"$f":"-OpCo1!Y323","v":0},{"$f":"-OpCo1!Z323","v":0},{"$f":"-OpCo1!AA323","v":0},{"$f":"-OpCo1!AB323","v":0},{"$f":"-OpCo1!AC323","v":0},{"$f":"-OpCo1!AD323","v":0},{"$f":"-OpCo1!AE323","v":0},{"$f":"-OpCo1!AF323","v":0},{"$f":"-OpCo1!AG323","v":0},{"$f":"-OpCo1!AH323","v":0},{"$f":"-OpCo1!AI323","v":0},{"$f":"-OpCo1!AJ323","v":0},{"$f":"-OpCo1!AK323","v":0},{"$f":"-OpCo1!AL323","v":0},{"$f":"-OpCo1!AM323","v":0},{"$f":"-OpCo1!AN323","v":0},{"$f":"-OpCo1!AO323","v":0},{"$f":"-OpCo1!AP323","v":0},{"$f":"-OpCo1!AQ323","v":0},{"$f":"-OpCo1!AR323","v":0},{"$f":"-OpCo1!AS323","v":0},{"$f":"-OpCo1!AT323","v":0},{"$f":"-OpCo1!AU323","v":0},{"$f":"-OpCo1!AV323","v":0},{"$f":"-OpCo1!AW323","v":0},{"$f":"-OpCo1!AX323","v":0},{"$f":"-OpCo1!AY323","v":0},{"$f":"-OpCo1!AZ323","v":0},{"$f":"-OpCo1!BA323","v":0},{"$f":"-OpCo1!BB323","v":0},{"$f":"-OpCo1!BC323","v":0},{"$f":"-OpCo1!BD323","v":0},{"$f":"-OpCo1!BE323","v":0},{"$f":"-OpCo1!BF323","v":0},{"$f":"-OpCo1!BG323","v":0},{"$f":"-OpCo1!BH323","v":0},{"$f":"-OpCo1!BI323","v":0},{"$f":"-OpCo1!BJ323","v":0},{"$f":"-OpCo1!BK323","v":0},{"$f":"-OpCo1!BL323","v":0},{"$f":"-OpCo1!BM323","v":0},{"$f":"-OpCo1!BN323","v":0},{"$f":"-OpCo1!BO323","v":0},{"$f":"-OpCo1!BP323","v":0},{"$f":"-OpCo1!BQ323","v":0},{"$f":"-OpCo1!BR323","v":0},{"$f":"-OpCo1!BS323","v":0},{"$f":"-OpCo1!BT323","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"Inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M483","v":0},{"$f":"-OpCo1!N483","v":0},{"$f":"-OpCo1!O483","v":0},{"$f":"-OpCo1!P483","v":0},{"$f":"-OpCo1!Q483","v":0},{"$f":"-OpCo1!R483","v":0},{"$f":"-OpCo1!S483","v":0},{"$f":"-OpCo1!T483","v":0},{"$f":"-OpCo1!U483","v":0},{"$f":"-OpCo1!V483","v":0},{"$f":"-OpCo1!W483","v":0},{"$f":"-OpCo1!X483","v":0},{"$f":"-OpCo1!Y483","v":0},{"$f":"-OpCo1!Z483","v":0},{"$f":"-OpCo1!AA483","v":0},{"$f":"-OpCo1!AB483","v":0},{"$f":"-OpCo1!AC483","v":0},{"$f":"-OpCo1!AD483","v":0},{"$f":"-OpCo1!AE483","v":0},{"$f":"-OpCo1!AF483","v":0},{"$f":"-OpCo1!AG483","v":0},{"$f":"-OpCo1!AH483","v":0},{"$f":"-OpCo1!AI483","v":0},{"$f":"-OpCo1!AJ483","v":0},{"$f":"-OpCo1!AK483","v":0},{"$f":"-OpCo1!AL483","v":0},{"$f":"-OpCo1!AM483","v":0},{"$f":"-OpCo1!AN483","v":0},{"$f":"-OpCo1!AO483","v":0},{"$f":"-OpCo1!AP483","v":0},{"$f":"-OpCo1!AQ483","v":0},{"$f":"-OpCo1!AR483","v":0},{"$f":"-OpCo1!AS483","v":0},{"$f":"-OpCo1!AT483","v":0},{"$f":"-OpCo1!AU483","v":0},{"$f":"-OpCo1!AV483","v":0},{"$f":"-OpCo1!AW483","v":0},{"$f":"-OpCo1!AX483","v":0},{"$f":"-OpCo1!AY483","v":0},{"$f":"-OpCo1!AZ483","v":0},{"$f":"-OpCo1!BA483","v":0},{"$f":"-OpCo1!BB483","v":0},{"$f":"-OpCo1!BC483","v":0},{"$f":"-OpCo1!BD483","v":0},{"$f":"-OpCo1!BE483","v":0},{"$f":"-OpCo1!BF483","v":0},{"$f":"-OpCo1!BG483","v":0},{"$f":"-OpCo1!BH483","v":0},{"$f":"-OpCo1!BI483","v":0},{"$f":"-OpCo1!BJ483","v":0},{"$f":"-OpCo1!BK483","v":0},{"$f":"-OpCo1!BL483","v":0},{"$f":"-OpCo1!BM483","v":0},{"$f":"-OpCo1!BN483","v":0},{"$f":"-OpCo1!BO483","v":0},{"$f":"-OpCo1!BP483","v":0},{"$f":"-OpCo1!BQ483","v":0},{"$f":"-OpCo1!BR483","v":0},{"$f":"-OpCo1!BS483","v":0},{"$f":"-OpCo1!BT483","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M381","v":0},{"$f":"-OpCo1!N381","v":0},{"$f":"-OpCo1!O381","v":0},{"$f":"-OpCo1!P381","v":0},{"$f":"-OpCo1!Q381","v":0},{"$f":"-OpCo1!R381","v":0},{"$f":"-OpCo1!S381","v":0},{"$f":"-OpCo1!T381","v":0},{"$f":"-OpCo1!U381","v":0},{"$f":"-OpCo1!V381","v":0},{"$f":"-OpCo1!W381","v":0},{"$f":"-OpCo1!X381","v":0},{"$f":"-OpCo1!Y381","v":0},{"$f":"-OpCo1!Z381","v":0},{"$f":"-OpCo1!AA381","v":0},{"$f":"-OpCo1!AB381","v":0},{"$f":"-OpCo1!AC381","v":0},{"$f":"-OpCo1!AD381","v":0},{"$f":"-OpCo1!AE381","v":0},{"$f":"-OpCo1!AF381","v":0},{"$f":"-OpCo1!AG381","v":0},{"$f":"-OpCo1!AH381","v":0},{"$f":"-OpCo1!AI381","v":0},{"$f":"-OpCo1!AJ381","v":0},{"$f":"-OpCo1!AK381","v":0},{"$f":"-OpCo1!AL381","v":0},{"$f":"-OpCo1!AM381","v":0},{"$f":"-OpCo1!AN381","v":0},{"$f":"-OpCo1!AO381","v":0},{"$f":"-OpCo1!AP381","v":0},{"$f":"-OpCo1!AQ381","v":0},{"$f":"-OpCo1!AR381","v":0},{"$f":"-OpCo1!AS381","v":0},{"$f":"-OpCo1!AT381","v":0},{"$f":"-OpCo1!AU381","v":0},{"$f":"-OpCo1!AV381","v":0},{"$f":"-OpCo1!AW381","v":0},{"$f":"-OpCo1!AX381","v":0},{"$f":"-OpCo1!AY381","v":0},{"$f":"-OpCo1!AZ381","v":0},{"$f":"-OpCo1!BA381","v":0},{"$f":"-OpCo1!BB381","v":0},{"$f":"-OpCo1!BC381","v":0},{"$f":"-OpCo1!BD381","v":0},{"$f":"-OpCo1!BE381","v":0},{"$f":"-OpCo1!BF381","v":0},{"$f":"-OpCo1!BG381","v":0},{"$f":"-OpCo1!BH381","v":0},{"$f":"-OpCo1!BI381","v":0},{"$f":"-OpCo1!BJ381","v":0},{"$f":"-OpCo1!BK381","v":0},{"$f":"-OpCo1!BL381","v":0},{"$f":"-OpCo1!BM381","v":0},{"$f":"-OpCo1!BN381","v":0},{"$f":"-OpCo1!BO381","v":0},{"$f":"-OpCo1!BP381","v":0},{"$f":"-OpCo1!BQ381","v":0},{"$f":"-OpCo1!BR381","v":0},{"$f":"-OpCo1!BS381","v":0},{"$f":"-OpCo1!BT381","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT from customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2817","v":0},{"$f":"-OpCo1!N2817","v":0},{"$f":"-OpCo1!O2817","v":0},{"$f":"-OpCo1!P2817","v":0},{"$f":"-OpCo1!Q2817","v":0},{"$f":"-OpCo1!R2817","v":0},{"$f":"-OpCo1!S2817","v":0},{"$f":"-OpCo1!T2817","v":0},{"$f":"-OpCo1!U2817","v":0},{"$f":"-OpCo1!V2817","v":0},{"$f":"-OpCo1!W2817","v":0},{"$f":"-OpCo1!X2817","v":0},{"$f":"-OpCo1!Y2817","v":0},{"$f":"-OpCo1!Z2817","v":0},{"$f":"-OpCo1!AA2817","v":0},{"$f":"-OpCo1!AB2817","v":0},{"$f":"-OpCo1!AC2817","v":0},{"$f":"-OpCo1!AD2817","v":0},{"$f":"-OpCo1!AE2817","v":0},{"$f":"-OpCo1!AF2817","v":0},{"$f":"-OpCo1!AG2817","v":0},{"$f":"-OpCo1!AH2817","v":0},{"$f":"-OpCo1!AI2817","v":0},{"$f":"-OpCo1!AJ2817","v":0},{"$f":"-OpCo1!AK2817","v":0},{"$f":"-OpCo1!AL2817","v":0},{"$f":"-OpCo1!AM2817","v":0},{"$f":"-OpCo1!AN2817","v":0},{"$f":"-OpCo1!AO2817","v":0},{"$f":"-OpCo1!AP2817","v":0},{"$f":"-OpCo1!AQ2817","v":0},{"$f":"-OpCo1!AR2817","v":0},{"$f":"-OpCo1!AS2817","v":0},{"$f":"-OpCo1!AT2817","v":0},{"$f":"-OpCo1!AU2817","v":0},{"$f":"-OpCo1!AV2817","v":0},{"$f":"-OpCo1!AW2817","v":0},{"$f":"-OpCo1!AX2817","v":0},{"$f":"-OpCo1!AY2817","v":0},{"$f":"-OpCo1!AZ2817","v":0},{"$f":"-OpCo1!BA2817","v":0},{"$f":"-OpCo1!BB2817","v":0},{"$f":"-OpCo1!BC2817","v":0},{"$f":"-OpCo1!BD2817","v":0},{"$f":"-OpCo1!BE2817","v":0},{"$f":"-OpCo1!BF2817","v":0},{"$f":"-OpCo1!BG2817","v":0},{"$f":"-OpCo1!BH2817","v":0},{"$f":"-OpCo1!BI2817","v":0},{"$f":"-OpCo1!BJ2817","v":0},{"$f":"-OpCo1!BK2817","v":0},{"$f":"-OpCo1!BL2817","v":0},{"$f":"-OpCo1!BM2817","v":0},{"$f":"-OpCo1!BN2817","v":0},{"$f":"-OpCo1!BO2817","v":0},{"$f":"-OpCo1!BP2817","v":0},{"$f":"-OpCo1!BQ2817","v":0},{"$f":"-OpCo1!BR2817","v":0},{"$f":"-OpCo1!BS2817","v":0},{"$f":"-OpCo1!BT2817","v":0}]
[]
[null,null,null,"Cash expenditure from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M386:M396)","v":0},{"$f":"SUM(N386:N396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M188","v":0},{"$f":"-OpCo1!N188","v":0},{"$f":"-OpCo1!O188","v":0},{"$f":"-OpCo1!P188","v":0},{"$f":"-OpCo1!Q188","v":0},{"$f":"-OpCo1!R188","v":0},{"$f":"-OpCo1!S188","v":0},{"$f":"-OpCo1!T188","v":0},{"$f":"-OpCo1!U188","v":0},{"$f":"-OpCo1!V188","v":0},{"$f":"-OpCo1!W188","v":0},{"$f":"-OpCo1!X188","v":0},{"$f":"-OpCo1!Y188","v":0},{"$f":"-OpCo1!Z188","v":0},{"$f":"-OpCo1!AA188","v":0},{"$f":"-OpCo1!AB188","v":0},{"$f":"-OpCo1!AC188","v":0},{"$f":"-OpCo1!AD188","v":0},{"$f":"-OpCo1!AE188","v":0},{"$f":"-OpCo1!AF188","v":0},{"$f":"-OpCo1!AG188","v":0},{"$f":"-OpCo1!AH188","v":0},{"$f":"-OpCo1!AI188","v":0},{"$f":"-OpCo1!AJ188","v":0},{"$f":"-OpCo1!AK188","v":0},{"$f":"-OpCo1!AL188","v":0},{"$f":"-OpCo1!AM188","v":0},{"$f":"-OpCo1!AN188","v":0},{"$f":"-OpCo1!AO188","v":0},{"$f":"-OpCo1!AP188","v":0},{"$f":"-OpCo1!AQ188","v":0},{"$f":"-OpCo1!AR188","v":0},{"$f":"-OpCo1!AS188","v":0},{"$f":"-OpCo1!AT188","v":0},{"$f":"-OpCo1!AU188","v":0},{"$f":"-OpCo1!AV188","v":0},{"$f":"-OpCo1!AW188","v":0},{"$f":"-OpCo1!AX188","v":0},{"$f":"-OpCo1!AY188","v":0},{"$f":"-OpCo1!AZ188","v":0},{"$f":"-OpCo1!BA188","v":0},{"$f":"-OpCo1!BB188","v":0},{"$f":"-OpCo1!BC188","v":0},{"$f":"-OpCo1!BD188","v":0},{"$f":"-OpCo1!BE188","v":0},{"$f":"-OpCo1!BF188","v":0},{"$f":"-OpCo1!BG188","v":0},{"$f":"-OpCo1!BH188","v":0},{"$f":"-OpCo1!BI188","v":0},{"$f":"-OpCo1!BJ188","v":0},{"$f":"-OpCo1!BK188","v":0},{"$f":"-OpCo1!BL188","v":0},{"$f":"-OpCo1!BM188","v":0},{"$f":"-OpCo1!BN188","v":0},{"$f":"-OpCo1!BO188","v":0},{"$f":"-OpCo1!BP188","v":0},{"$f":"-OpCo1!BQ188","v":0},{"$f":"-OpCo1!BR188","v":0},{"$f":"-OpCo1!BS188","v":0},{"$f":"-OpCo1!BT188","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2881","v":0},{"$f":"-OpCo1!N2881","v":0},{"$f":"-OpCo1!O2881","v":0},{"$f":"-OpCo1!P2881","v":0},{"$f":"-OpCo1!Q2881","v":0},{"$f":"-OpCo1!R2881","v":0},{"$f":"-OpCo1!S2881","v":0},{"$f":"-OpCo1!T2881","v":0},{"$f":"-OpCo1!U2881","v":0},{"$f":"-OpCo1!V2881","v":0},{"$f":"-OpCo1!W2881","v":0},{"$f":"-OpCo1!X2881","v":0},{"$f":"-OpCo1!Y2881","v":0},{"$f":"-OpCo1!Z2881","v":0},{"$f":"-OpCo1!AA2881","v":0},{"$f":"-OpCo1!AB2881","v":0},{"$f":"-OpCo1!AC2881","v":0},{"$f":"-OpCo1!AD2881","v":0},{"$f":"-OpCo1!AE2881","v":0},{"$f":"-OpCo1!AF2881","v":0},{"$f":"-OpCo1!AG2881","v":0},{"$f":"-OpCo1!AH2881","v":0},{"$f":"-OpCo1!AI2881","v":0},{"$f":"-OpCo1!AJ2881","v":0},{"$f":"-OpCo1!AK2881","v":0},{"$f":"-OpCo1!AL2881","v":0},{"$f":"-OpCo1!AM2881","v":0},{"$f":"-OpCo1!AN2881","v":0},{"$f":"-OpCo1!AO2881","v":0},{"$f":"-OpCo1!AP2881","v":0},{"$f":"-OpCo1!AQ2881","v":0},{"$f":"-OpCo1!AR2881","v":0},{"$f":"-OpCo1!AS2881","v":0},{"$f":"-OpCo1!AT2881","v":0},{"$f":"-OpCo1!AU2881","v":0},{"$f":"-OpCo1!AV2881","v":0},{"$f":"-OpCo1!AW2881","v":0},{"$f":"-OpCo1!AX2881","v":0},{"$f":"-OpCo1!AY2881","v":0},{"$f":"-OpCo1!AZ2881","v":0},{"$f":"-OpCo1!BA2881","v":0},{"$f":"-OpCo1!BB2881","v":0},{"$f":"-OpCo1!BC2881","v":0},{"$f":"-OpCo1!BD2881","v":0},{"$f":"-OpCo1!BE2881","v":0},{"$f":"-OpCo1!BF2881","v":0},{"$f":"-OpCo1!BG2881","v":0},{"$f":"-OpCo1!BH2881","v":0},{"$f":"-OpCo1!BI2881","v":0},{"$f":"-OpCo1!BJ2881","v":0},{"$f":"-OpCo1!BK2881","v":0},{"$f":"-OpCo1!BL2881","v":0},{"$f":"-OpCo1!BM2881","v":0},{"$f":"-OpCo1!BN2881","v":0},{"$f":"-OpCo1!BO2881","v":0},{"$f":"-OpCo1!BP2881","v":0},{"$f":"-OpCo1!BQ2881","v":0},{"$f":"-OpCo1!BR2881","v":0},{"$f":"-OpCo1!BS2881","v":0},{"$f":"-OpCo1!BT2881","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M202","v":0},{"$f":"-OpCo1!N202","v":0},{"$f":"-OpCo1!O202","v":0},{"$f":"-OpCo1!P202","v":0},{"$f":"-OpCo1!Q202","v":0},{"$f":"-OpCo1!R202","v":0},{"$f":"-OpCo1!S202","v":0},{"$f":"-OpCo1!T202","v":0},{"$f":"-OpCo1!U202","v":0},{"$f":"-OpCo1!V202","v":0},{"$f":"-OpCo1!W202","v":0},{"$f":"-OpCo1!X202","v":0},{"$f":"-OpCo1!Y202","v":0},{"$f":"-OpCo1!Z202","v":0},{"$f":"-OpCo1!AA202","v":0},{"$f":"-OpCo1!AB202","v":0},{"$f":"-OpCo1!AC202","v":0},{"$f":"-OpCo1!AD202","v":0},{"$f":"-OpCo1!AE202","v":0},{"$f":"-OpCo1!AF202","v":0},{"$f":"-OpCo1!AG202","v":0},{"$f":"-OpCo1!AH202","v":0},{"$f":"-OpCo1!AI202","v":0},{"$f":"-OpCo1!AJ202","v":0},{"$f":"-OpCo1!AK202","v":0},{"$f":"-OpCo1!AL202","v":0},{"$f":"-OpCo1!AM202","v":0},{"$f":"-OpCo1!AN202","v":0},{"$f":"-OpCo1!AO202","v":0},{"$f":"-OpCo1!AP202","v":0},{"$f":"-OpCo1!AQ202","v":0},{"$f":"-OpCo1!AR202","v":0},{"$f":"-OpCo1!AS202","v":0},{"$f":"-OpCo1!AT202","v":0},{"$f":"-OpCo1!AU202","v":0},{"$f":"-OpCo1!AV202","v":0},{"$f":"-OpCo1!AW202","v":0},{"$f":"-OpCo1!AX202","v":0},{"$f":"-OpCo1!AY202","v":0},{"$f":"-OpCo1!AZ202","v":0},{"$f":"-OpCo1!BA202","v":0},{"$f":"-OpCo1!BB202","v":0},{"$f":"-OpCo1!BC202","v":0},{"$f":"-OpCo1!BD202","v":0},{"$f":"-OpCo1!BE202","v":0},{"$f":"-OpCo1!BF202","v":0},{"$f":"-OpCo1!BG202","v":0},{"$f":"-OpCo1!BH202","v":0},{"$f":"-OpCo1!BI202","v":0},{"$f":"-OpCo1!BJ202","v":0},{"$f":"-OpCo1!BK202","v":0},{"$f":"-OpCo1!BL202","v":0},{"$f":"-OpCo1!BM202","v":0},{"$f":"-OpCo1!BN202","v":0},{"$f":"-OpCo1!BO202","v":0},{"$f":"-OpCo1!BP202","v":0},{"$f":"-OpCo1!BQ202","v":0},{"$f":"-OpCo1!BR202","v":0},{"$f":"-OpCo1!BS202","v":0},{"$f":"-OpCo1!BT202","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2895","v":0},{"$f":"-OpCo1!N2895","v":0},{"$f":"-OpCo1!O2895","v":0},{"$f":"-OpCo1!P2895","v":0},{"$f":"-OpCo1!Q2895","v":0},{"$f":"-OpCo1!R2895","v":0},{"$f":"-OpCo1!S2895","v":0},{"$f":"-OpCo1!T2895","v":0},{"$f":"-OpCo1!U2895","v":0},{"$f":"-OpCo1!V2895","v":0},{"$f":"-OpCo1!W2895","v":0},{"$f":"-OpCo1!X2895","v":0},{"$f":"-OpCo1!Y2895","v":0},{"$f":"-OpCo1!Z2895","v":0},{"$f":"-OpCo1!AA2895","v":0},{"$f":"-OpCo1!AB2895","v":0},{"$f":"-OpCo1!AC2895","v":0},{"$f":"-OpCo1!AD2895","v":0},{"$f":"-OpCo1!AE2895","v":0},{"$f":"-OpCo1!AF2895","v":0},{"$f":"-OpCo1!AG2895","v":0},{"$f":"-OpCo1!AH2895","v":0},{"$f":"-OpCo1!AI2895","v":0},{"$f":"-OpCo1!AJ2895","v":0},{"$f":"-OpCo1!AK2895","v":0},{"$f":"-OpCo1!AL2895","v":0},{"$f":"-OpCo1!AM2895","v":0},{"$f":"-OpCo1!AN2895","v":0},{"$f":"-OpCo1!AO2895","v":0},{"$f":"-OpCo1!AP2895","v":0},{"$f":"-OpCo1!AQ2895","v":0},{"$f":"-OpCo1!AR2895","v":0},{"$f":"-OpCo1!AS2895","v":0},{"$f":"-OpCo1!AT2895","v":0},{"$f":"-OpCo1!AU2895","v":0},{"$f":"-OpCo1!AV2895","v":0},{"$f":"-OpCo1!AW2895","v":0},{"$f":"-OpCo1!AX2895","v":0},{"$f":"-OpCo1!AY2895","v":0},{"$f":"-OpCo1!AZ2895","v":0},{"$f":"-OpCo1!BA2895","v":0},{"$f":"-OpCo1!BB2895","v":0},{"$f":"-OpCo1!BC2895","v":0},{"$f":"-OpCo1!BD2895","v":0},{"$f":"-OpCo1!BE2895","v":0},{"$f":"-OpCo1!BF2895","v":0},{"$f":"-OpCo1!BG2895","v":0},{"$f":"-OpCo1!BH2895","v":0},{"$f":"-OpCo1!BI2895","v":0},{"$f":"-OpCo1!BJ2895","v":0},{"$f":"-OpCo1!BK2895","v":0},{"$f":"-OpCo1!BL2895","v":0},{"$f":"-OpCo1!BM2895","v":0},{"$f":"-OpCo1!BN2895","v":0},{"$f":"-OpCo1!BO2895","v":0},{"$f":"-OpCo1!BP2895","v":0},{"$f":"-OpCo1!BQ2895","v":0},{"$f":"-OpCo1!BR2895","v":0},{"$f":"-OpCo1!BS2895","v":0},{"$f":"-OpCo1!BT2895","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Recoverable VAT payable to suppliers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2831","v":0},{"$f":"-OpCo1!N2831","v":0},{"$f":"-OpCo1!O2831","v":0},{"$f":"-OpCo1!P2831","v":0},{"$f":"-OpCo1!Q2831","v":0},{"$f":"-OpCo1!R2831","v":0},{"$f":"-OpCo1!S2831","v":0},{"$f":"-OpCo1!T2831","v":0},{"$f":"-OpCo1!U2831","v":0},{"$f":"-OpCo1!V2831","v":0},{"$f":"-OpCo1!W2831","v":0},{"$f":"-OpCo1!X2831","v":0},{"$f":"-OpCo1!Y2831","v":0},{"$f":"-OpCo1!Z2831","v":0},{"$f":"-OpCo1!AA2831","v":0},{"$f":"-OpCo1!AB2831","v":0},{"$f":"-OpCo1!AC2831","v":0},{"$f":"-OpCo1!AD2831","v":0},{"$f":"-OpCo1!AE2831","v":0},{"$f":"-OpCo1!AF2831","v":0},{"$f":"-OpCo1!AG2831","v":0},{"$f":"-OpCo1!AH2831","v":0},{"$f":"-OpCo1!AI2831","v":0},{"$f":"-OpCo1!AJ2831","v":0},{"$f":"-OpCo1!AK2831","v":0},{"$f":"-OpCo1!AL2831","v":0},{"$f":"-OpCo1!AM2831","v":0},{"$f":"-OpCo1!AN2831","v":0},{"$f":"-OpCo1!AO2831","v":0},{"$f":"-OpCo1!AP2831","v":0},{"$f":"-OpCo1!AQ2831","v":0},{"$f":"-OpCo1!AR2831","v":0},{"$f":"-OpCo1!AS2831","v":0},{"$f":"-OpCo1!AT2831","v":0},{"$f":"-OpCo1!AU2831","v":0},{"$f":"-OpCo1!AV2831","v":0},{"$f":"-OpCo1!AW2831","v":0},{"$f":"-OpCo1!AX2831","v":0},{"$f":"-OpCo1!AY2831","v":0},{"$f":"-OpCo1!AZ2831","v":0},{"$f":"-OpCo1!BA2831","v":0},{"$f":"-OpCo1!BB2831","v":0},{"$f":"-OpCo1!BC2831","v":0},{"$f":"-OpCo1!BD2831","v":0},{"$f":"-OpCo1!BE2831","v":0},{"$f":"-OpCo1!BF2831","v":0},{"$f":"-OpCo1!BG2831","v":0},{"$f":"-OpCo1!BH2831","v":0},{"$f":"-OpCo1!BI2831","v":0},{"$f":"-OpCo1!BJ2831","v":0},{"$f":"-OpCo1!BK2831","v":0},{"$f":"-OpCo1!BL2831","v":0},{"$f":"-OpCo1!BM2831","v":0},{"$f":"-OpCo1!BN2831","v":0},{"$f":"-OpCo1!BO2831","v":0},{"$f":"-OpCo1!BP2831","v":0},{"$f":"-OpCo1!BQ2831","v":0},{"$f":"-OpCo1!BR2831","v":0},{"$f":"-OpCo1!BS2831","v":0},{"$f":"-OpCo1!BT2831","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M216","v":0},{"$f":"-OpCo1!N216","v":0},{"$f":"-OpCo1!O216","v":0},{"$f":"-OpCo1!P216","v":0},{"$f":"-OpCo1!Q216","v":0},{"$f":"-OpCo1!R216","v":0},{"$f":"-OpCo1!S216","v":0},{"$f":"-OpCo1!T216","v":0},{"$f":"-OpCo1!U216","v":0},{"$f":"-OpCo1!V216","v":0},{"$f":"-OpCo1!W216","v":0},{"$f":"-OpCo1!X216","v":0},{"$f":"-OpCo1!Y216","v":0},{"$f":"-OpCo1!Z216","v":0},{"$f":"-OpCo1!AA216","v":0},{"$f":"-OpCo1!AB216","v":0},{"$f":"-OpCo1!AC216","v":0},{"$f":"-OpCo1!AD216","v":0},{"$f":"-OpCo1!AE216","v":0},{"$f":"-OpCo1!AF216","v":0},{"$f":"-OpCo1!AG216","v":0},{"$f":"-OpCo1!AH216","v":0},{"$f":"-OpCo1!AI216","v":0},{"$f":"-OpCo1!AJ216","v":0},{"$f":"-OpCo1!AK216","v":0},{"$f":"-OpCo1!AL216","v":0},{"$f":"-OpCo1!AM216","v":0},{"$f":"-OpCo1!AN216","v":0},{"$f":"-OpCo1!AO216","v":0},{"$f":"-OpCo1!AP216","v":0},{"$f":"-OpCo1!AQ216","v":0},{"$f":"-OpCo1!AR216","v":0},{"$f":"-OpCo1!AS216","v":0},{"$f":"-OpCo1!AT216","v":0},{"$f":"-OpCo1!AU216","v":0},{"$f":"-OpCo1!AV216","v":0},{"$f":"-OpCo1!AW216","v":0},{"$f":"-OpCo1!AX216","v":0},{"$f":"-OpCo1!AY216","v":0},{"$f":"-OpCo1!AZ216","v":0},{"$f":"-OpCo1!BA216","v":0},{"$f":"-OpCo1!BB216","v":0},{"$f":"-OpCo1!BC216","v":0},{"$f":"-OpCo1!BD216","v":0},{"$f":"-OpCo1!BE216","v":0},{"$f":"-OpCo1!BF216","v":0},{"$f":"-OpCo1!BG216","v":0},{"$f":"-OpCo1!BH216","v":0},{"$f":"-OpCo1!BI216","v":0},{"$f":"-OpCo1!BJ216","v":0},{"$f":"-OpCo1!BK216","v":0},{"$f":"-OpCo1!BL216","v":0},{"$f":"-OpCo1!BM216","v":0},{"$f":"-OpCo1!BN216","v":0},{"$f":"-OpCo1!BO216","v":0},{"$f":"-OpCo1!BP216","v":0},{"$f":"-OpCo1!BQ216","v":0},{"$f":"-OpCo1!BR216","v":0},{"$f":"-OpCo1!BS216","v":0},{"$f":"-OpCo1!BT216","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M499","v":0},{"$f":"-OpCo1!N499","v":0},{"$f":"-OpCo1!O499","v":0},{"$f":"-OpCo1!P499","v":0},{"$f":"-OpCo1!Q499","v":0},{"$f":"-OpCo1!R499","v":0},{"$f":"-OpCo1!S499","v":0},{"$f":"-OpCo1!T499","v":0},{"$f":"-OpCo1!U499","v":0},{"$f":"-OpCo1!V499","v":0},{"$f":"-OpCo1!W499","v":0},{"$f":"-OpCo1!X499","v":0},{"$f":"-OpCo1!Y499","v":0},{"$f":"-OpCo1!Z499","v":0},{"$f":"-OpCo1!AA499","v":0},{"$f":"-OpCo1!AB499","v":0},{"$f":"-OpCo1!AC499","v":0},{"$f":"-OpCo1!AD499","v":0},{"$f":"-OpCo1!AE499","v":0},{"$f":"-OpCo1!AF499","v":0},{"$f":"-OpCo1!AG499","v":0},{"$f":"-OpCo1!AH499","v":0},{"$f":"-OpCo1!AI499","v":0},{"$f":"-OpCo1!AJ499","v":0},{"$f":"-OpCo1!AK499","v":0},{"$f":"-OpCo1!AL499","v":0},{"$f":"-OpCo1!AM499","v":0},{"$f":"-OpCo1!AN499","v":0},{"$f":"-OpCo1!AO499","v":0},{"$f":"-OpCo1!AP499","v":0},{"$f":"-OpCo1!AQ499","v":0},{"$f":"-OpCo1!AR499","v":0},{"$f":"-OpCo1!AS499","v":0},{"$f":"-OpCo1!AT499","v":0},{"$f":"-OpCo1!AU499","v":0},{"$f":"-OpCo1!AV499","v":0},{"$f":"-OpCo1!AW499","v":0},{"$f":"-OpCo1!AX499","v":0},{"$f":"-OpCo1!AY499","v":0},{"$f":"-OpCo1!AZ499","v":0},{"$f":"-OpCo1!BA499","v":0},{"$f":"-OpCo1!BB499","v":0},{"$f":"-OpCo1!BC499","v":0},{"$f":"-OpCo1!BD499","v":0},{"$f":"-OpCo1!BE499","v":0},{"$f":"-OpCo1!BF499","v":0},{"$f":"-OpCo1!BG499","v":0},{"$f":"-OpCo1!BH499","v":0},{"$f":"-OpCo1!BI499","v":0},{"$f":"-OpCo1!BJ499","v":0},{"$f":"-OpCo1!BK499","v":0},{"$f":"-OpCo1!BL499","v":0},{"$f":"-OpCo1!BM499","v":0},{"$f":"-OpCo1!BN499","v":0},{"$f":"-OpCo1!BO499","v":0},{"$f":"-OpCo1!BP499","v":0},{"$f":"-OpCo1!BQ499","v":0},{"$f":"-OpCo1!BR499","v":0},{"$f":"-OpCo1!BS499","v":0},{"$f":"-OpCo1!BT499","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on inch purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2909","v":0},{"$f":"-OpCo1!N2909","v":0},{"$f":"-OpCo1!O2909","v":0},{"$f":"-OpCo1!P2909","v":0},{"$f":"-OpCo1!Q2909","v":0},{"$f":"-OpCo1!R2909","v":0},{"$f":"-OpCo1!S2909","v":0},{"$f":"-OpCo1!T2909","v":0},{"$f":"-OpCo1!U2909","v":0},{"$f":"-OpCo1!V2909","v":0},{"$f":"-OpCo1!W2909","v":0},{"$f":"-OpCo1!X2909","v":0},{"$f":"-OpCo1!Y2909","v":0},{"$f":"-OpCo1!Z2909","v":0},{"$f":"-OpCo1!AA2909","v":0},{"$f":"-OpCo1!AB2909","v":0},{"$f":"-OpCo1!AC2909","v":0},{"$f":"-OpCo1!AD2909","v":0},{"$f":"-OpCo1!AE2909","v":0},{"$f":"-OpCo1!AF2909","v":0},{"$f":"-OpCo1!AG2909","v":0},{"$f":"-OpCo1!AH2909","v":0},{"$f":"-OpCo1!AI2909","v":0},{"$f":"-OpCo1!AJ2909","v":0},{"$f":"-OpCo1!AK2909","v":0},{"$f":"-OpCo1!AL2909","v":0},{"$f":"-OpCo1!AM2909","v":0},{"$f":"-OpCo1!AN2909","v":0},{"$f":"-OpCo1!AO2909","v":0},{"$f":"-OpCo1!AP2909","v":0},{"$f":"-OpCo1!AQ2909","v":0},{"$f":"-OpCo1!AR2909","v":0},{"$f":"-OpCo1!AS2909","v":0},{"$f":"-OpCo1!AT2909","v":0},{"$f":"-OpCo1!AU2909","v":0},{"$f":"-OpCo1!AV2909","v":0},{"$f":"-OpCo1!AW2909","v":0},{"$f":"-OpCo1!AX2909","v":0},{"$f":"-OpCo1!AY2909","v":0},{"$f":"-OpCo1!AZ2909","v":0},{"$f":"-OpCo1!BA2909","v":0},{"$f":"-OpCo1!BB2909","v":0},{"$f":"-OpCo1!BC2909","v":0},{"$f":"-OpCo1!BD2909","v":0},{"$f":"-OpCo1!BE2909","v":0},{"$f":"-OpCo1!BF2909","v":0},{"$f":"-OpCo1!BG2909","v":0},{"$f":"-OpCo1!BH2909","v":0},{"$f":"-OpCo1!BI2909","v":0},{"$f":"-OpCo1!BJ2909","v":0},{"$f":"-OpCo1!BK2909","v":0},{"$f":"-OpCo1!BL2909","v":0},{"$f":"-OpCo1!BM2909","v":0},{"$f":"-OpCo1!BN2909","v":0},{"$f":"-OpCo1!BO2909","v":0},{"$f":"-OpCo1!BP2909","v":0},{"$f":"-OpCo1!BQ2909","v":0},{"$f":"-OpCo1!BR2909","v":0},{"$f":"-OpCo1!BS2909","v":0},{"$f":"-OpCo1!BT2909","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT received / (paid) to HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2802","v":0},{"$f":"-OpCo1!N2802","v":0},{"$f":"-OpCo1!O2802","v":0},{"$f":"-OpCo1!P2802","v":0},{"$f":"-OpCo1!Q2802","v":0},{"$f":"-OpCo1!R2802","v":0},{"$f":"-OpCo1!S2802","v":0},{"$f":"-OpCo1!T2802","v":0},{"$f":"-OpCo1!U2802","v":0},{"$f":"-OpCo1!V2802","v":0},{"$f":"-OpCo1!W2802","v":0},{"$f":"-OpCo1!X2802","v":0},{"$f":"-OpCo1!Y2802","v":0},{"$f":"-OpCo1!Z2802","v":0},{"$f":"-OpCo1!AA2802","v":0},{"$f":"-OpCo1!AB2802","v":0},{"$f":"-OpCo1!AC2802","v":0},{"$f":"-OpCo1!AD2802","v":0},{"$f":"-OpCo1!AE2802","v":0},{"$f":"-OpCo1!AF2802","v":0},{"$f":"-OpCo1!AG2802","v":0},{"$f":"-OpCo1!AH2802","v":0},{"$f":"-OpCo1!AI2802","v":0},{"$f":"-OpCo1!AJ2802","v":0},{"$f":"-OpCo1!AK2802","v":0},{"$f":"-OpCo1!AL2802","v":0},{"$f":"-OpCo1!AM2802","v":0},{"$f":"-OpCo1!AN2802","v":0},{"$f":"-OpCo1!AO2802","v":0},{"$f":"-OpCo1!AP2802","v":0},{"$f":"-OpCo1!AQ2802","v":0},{"$f":"-OpCo1!AR2802","v":0},{"$f":"-OpCo1!AS2802","v":0},{"$f":"-OpCo1!AT2802","v":0},{"$f":"-OpCo1!AU2802","v":0},{"$f":"-OpCo1!AV2802","v":0},{"$f":"-OpCo1!AW2802","v":0},{"$f":"-OpCo1!AX2802","v":0},{"$f":"-OpCo1!AY2802","v":0},{"$f":"-OpCo1!AZ2802","v":0},{"$f":"-OpCo1!BA2802","v":0},{"$f":"-OpCo1!BB2802","v":0},{"$f":"-OpCo1!BC2802","v":0},{"$f":"-OpCo1!BD2802","v":0},{"$f":"-OpCo1!BE2802","v":0},{"$f":"-OpCo1!BF2802","v":0},{"$f":"-OpCo1!BG2802","v":0},{"$f":"-OpCo1!BH2802","v":0},{"$f":"-OpCo1!BI2802","v":0},{"$f":"-OpCo1!BJ2802","v":0},{"$f":"-OpCo1!BK2802","v":0},{"$f":"-OpCo1!BL2802","v":0},{"$f":"-OpCo1!BM2802","v":0},{"$f":"-OpCo1!BN2802","v":0},{"$f":"-OpCo1!BO2802","v":0},{"$f":"-OpCo1!BP2802","v":0},{"$f":"-OpCo1!BQ2802","v":0},{"$f":"-OpCo1!BR2802","v":0},{"$f":"-OpCo1!BS2802","v":0},{"$f":"-OpCo1!BT2802","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2478","v":0},{"$f":"-OpCo1!N2478","v":0},{"$f":"-OpCo1!O2478","v":0},{"$f":"-OpCo1!P2478","v":0},{"$f":"-OpCo1!Q2478","v":0},{"$f":"-OpCo1!R2478","v":0},{"$f":"-OpCo1!S2478","v":0},{"$f":"-OpCo1!T2478","v":0},{"$f":"-OpCo1!U2478","v":0},{"$f":"-OpCo1!V2478","v":0},{"$f":"-OpCo1!W2478","v":0},{"$f":"-OpCo1!X2478","v":0},{"$f":"-OpCo1!Y2478","v":0},{"$f":"-OpCo1!Z2478","v":0},{"$f":"-OpCo1!AA2478","v":0},{"$f":"-OpCo1!AB2478","v":0},{"$f":"-OpCo1!AC2478","v":0},{"$f":"-OpCo1!AD2478","v":0},{"$f":"-OpCo1!AE2478","v":0},{"$f":"-OpCo1!AF2478","v":0},{"$f":"-OpCo1!AG2478","v":0},{"$f":"-OpCo1!AH2478","v":0},{"$f":"-OpCo1!AI2478","v":0},{"$f":"-OpCo1!AJ2478","v":0},{"$f":"-OpCo1!AK2478","v":0},{"$f":"-OpCo1!AL2478","v":0},{"$f":"-OpCo1!AM2478","v":0},{"$f":"-OpCo1!AN2478","v":0},{"$f":"-OpCo1!AO2478","v":0},{"$f":"-OpCo1!AP2478","v":0},{"$f":"-OpCo1!AQ2478","v":0},{"$f":"-OpCo1!AR2478","v":0},{"$f":"-OpCo1!AS2478","v":0},{"$f":"-OpCo1!AT2478","v":0},{"$f":"-OpCo1!AU2478","v":0},{"$f":"-OpCo1!AV2478","v":0},{"$f":"-OpCo1!AW2478","v":0},{"$f":"-OpCo1!AX2478","v":0},{"$f":"-OpCo1!AY2478","v":0},{"$f":"-OpCo1!AZ2478","v":0},{"$f":"-OpCo1!BA2478","v":0},{"$f":"-OpCo1!BB2478","v":0},{"$f":"-OpCo1!BC2478","v":0},{"$f":"-OpCo1!BD2478","v":0},{"$f":"-OpCo1!BE2478","v":0},{"$f":"-OpCo1!BF2478","v":0},{"$f":"-OpCo1!BG2478","v":0},{"$f":"-OpCo1!BH2478","v":0},{"$f":"-OpCo1!BI2478","v":0},{"$f":"-OpCo1!BJ2478","v":0},{"$f":"-OpCo1!BK2478","v":0},{"$f":"-OpCo1!BL2478","v":0},{"$f":"-OpCo1!BM2478","v":0},{"$f":"-OpCo1!BN2478","v":0},{"$f":"-OpCo1!BO2478","v":0},{"$f":"-OpCo1!BP2478","v":0},{"$f":"-OpCo1!BQ2478","v":0},{"$f":"-OpCo1!BR2478","v":0},{"$f":"-OpCo1!BS2478","v":0},{"$f":"-OpCo1!BT2478","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3249","v":0},{"$f":"-OpCo1!N3249","v":0},{"$f":"-OpCo1!O3249","v":0},{"$f":"-OpCo1!P3249","v":0},{"$f":"-OpCo1!Q3249","v":0},{"$f":"-OpCo1!R3249","v":0},{"$f":"-OpCo1!S3249","v":0},{"$f":"-OpCo1!T3249","v":0},{"$f":"-OpCo1!U3249","v":0},{"$f":"-OpCo1!V3249","v":0},{"$f":"-OpCo1!W3249","v":0},{"$f":"-OpCo1!X3249","v":0},{"$f":"-OpCo1!Y3249","v":0},{"$f":"-OpCo1!Z3249","v":0},{"$f":"-OpCo1!AA3249","v":0},{"$f":"-OpCo1!AB3249","v":0},{"$f":"-OpCo1!AC3249","v":0},{"$f":"-OpCo1!AD3249","v":0},{"$f":"-OpCo1!AE3249","v":0},{"$f":"-OpCo1!AF3249","v":0},{"$f":"-OpCo1!AG3249","v":0},{"$f":"-OpCo1!AH3249","v":0},{"$f":"-OpCo1!AI3249","v":0},{"$f":"-OpCo1!AJ3249","v":0},{"$f":"-OpCo1!AK3249","v":0},{"$f":"-OpCo1!AL3249","v":0},{"$f":"-OpCo1!AM3249","v":0},{"$f":"-OpCo1!AN3249","v":0},{"$f":"-OpCo1!AO3249","v":0},{"$f":"-OpCo1!AP3249","v":0},{"$f":"-OpCo1!AQ3249","v":0},{"$f":"-OpCo1!AR3249","v":0},{"$f":"-OpCo1!AS3249","v":0},{"$f":"-OpCo1!AT3249","v":0},{"$f":"-OpCo1!AU3249","v":0},{"$f":"-OpCo1!AV3249","v":0},{"$f":"-OpCo1!AW3249","v":0},{"$f":"-OpCo1!AX3249","v":0},{"$f":"-OpCo1!AY3249","v":0},{"$f":"-OpCo1!AZ3249","v":0},{"$f":"-OpCo1!BA3249","v":0},{"$f":"-OpCo1!BB3249","v":0},{"$f":"-OpCo1!BC3249","v":0},{"$f":"-OpCo1!BD3249","v":0},{"$f":"-OpCo1!BE3249","v":0},{"$f":"-OpCo1!BF3249","v":0},{"$f":"-OpCo1!BG3249","v":0},{"$f":"-OpCo1!BH3249","v":0},{"$f":"-OpCo1!BI3249","v":0},{"$f":"-OpCo1!BJ3249","v":0},{"$f":"-OpCo1!BK3249","v":0},{"$f":"-OpCo1!BL3249","v":0},{"$f":"-OpCo1!BM3249","v":0},{"$f":"-OpCo1!BN3249","v":0},{"$f":"-OpCo1!BO3249","v":0},{"$f":"-OpCo1!BP3249","v":0},{"$f":"-OpCo1!BQ3249","v":0},{"$f":"-OpCo1!BR3249","v":0},{"$f":"-OpCo1!BS3249","v":0},{"$f":"-OpCo1!BT3249","v":0}]
[]
[null,null,null,"Cash from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M377,M385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS377,AS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash for investing activities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M401:M405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS401:AS405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M168","v":0},{"$f":"-OpCo1!N168","v":0},{"$f":"-OpCo1!O168","v":0},{"$f":"-OpCo1!P168","v":0},{"$f":"-OpCo1!Q168","v":0},{"$f":"-OpCo1!R168","v":0},{"$f":"-OpCo1!S168","v":0},{"$f":"-OpCo1!T168","v":0},{"$f":"-OpCo1!U168","v":0},{"$f":"-OpCo1!V168","v":0},{"$f":"-OpCo1!W168","v":0},{"$f":"-OpCo1!X168","v":0},{"$f":"-OpCo1!Y168","v":0},{"$f":"-OpCo1!Z168","v":0},{"$f":"-OpCo1!AA168","v":0},{"$f":"-OpCo1!AB168","v":0},{"$f":"-OpCo1!AC168","v":0},{"$f":"-OpCo1!AD168","v":0},{"$f":"-OpCo1!AE168","v":0},{"$f":"-OpCo1!AF168","v":0},{"$f":"-OpCo1!AG168","v":0},{"$f":"-OpCo1!AH168","v":0},{"$f":"-OpCo1!AI168","v":0},{"$f":"-OpCo1!AJ168","v":0},{"$f":"-OpCo1!AK168","v":0},{"$f":"-OpCo1!AL168","v":0},{"$f":"-OpCo1!AM168","v":0},{"$f":"-OpCo1!AN168","v":0},{"$f":"-OpCo1!AO168","v":0},{"$f":"-OpCo1!AP168","v":0},{"$f":"-OpCo1!AQ168","v":0},{"$f":"-OpCo1!AR168","v":0},{"$f":"-OpCo1!AS168","v":0},{"$f":"-OpCo1!AT168","v":0},{"$f":"-OpCo1!AU168","v":0},{"$f":"-OpCo1!AV168","v":0},{"$f":"-OpCo1!AW168","v":0},{"$f":"-OpCo1!AX168","v":0},{"$f":"-OpCo1!AY168","v":0},{"$f":"-OpCo1!AZ168","v":0},{"$f":"-OpCo1!BA168","v":0},{"$f":"-OpCo1!BB168","v":0},{"$f":"-OpCo1!BC168","v":0},{"$f":"-OpCo1!BD168","v":0},{"$f":"-OpCo1!BE168","v":0},{"$f":"-OpCo1!BF168","v":0},{"$f":"-OpCo1!BG168","v":0},{"$f":"-OpCo1!BH168","v":0},{"$f":"-OpCo1!BI168","v":0},{"$f":"-OpCo1!BJ168","v":0},{"$f":"-OpCo1!BK168","v":0},{"$f":"-OpCo1!BL168","v":0},{"$f":"-OpCo1!BM168","v":0},{"$f":"-OpCo1!BN168","v":0},{"$f":"-OpCo1!BO168","v":0},{"$f":"-OpCo1!BP168","v":0},{"$f":"-OpCo1!BQ168","v":0},{"$f":"-OpCo1!BR168","v":0},{"$f":"-OpCo1!BS168","v":0},{"$f":"-OpCo1!BT168","v":0}]
[null,null,null,"Irrecoverable VAT on fixed asset purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2856","v":0},{"$f":"-OpCo1!N2856","v":0},{"$f":"-OpCo1!O2856","v":0},{"$f":"-OpCo1!P2856","v":0},{"$f":"-OpCo1!Q2856","v":0},{"$f":"-OpCo1!R2856","v":0},{"$f":"-OpCo1!S2856","v":0},{"$f":"-OpCo1!T2856","v":0},{"$f":"-OpCo1!U2856","v":0},{"$f":"-OpCo1!V2856","v":0},{"$f":"-OpCo1!W2856","v":0},{"$f":"-OpCo1!X2856","v":0},{"$f":"-OpCo1!Y2856","v":0},{"$f":"-OpCo1!Z2856","v":0},{"$f":"-OpCo1!AA2856","v":0},{"$f":"-OpCo1!AB2856","v":0},{"$f":"-OpCo1!AC2856","v":0},{"$f":"-OpCo1!AD2856","v":0},{"$f":"-OpCo1!AE2856","v":0},{"$f":"-OpCo1!AF2856","v":0},{"$f":"-OpCo1!AG2856","v":0},{"$f":"-OpCo1!AH2856","v":0},{"$f":"-OpCo1!AI2856","v":0},{"$f":"-OpCo1!AJ2856","v":0},{"$f":"-OpCo1!AK2856","v":0},{"$f":"-OpCo1!AL2856","v":0},{"$f":"-OpCo1!AM2856","v":0},{"$f":"-OpCo1!AN2856","v":0},{"$f":"-OpCo1!AO2856","v":0},{"$f":"-OpCo1!AP2856","v":0},{"$f":"-OpCo1!AQ2856","v":0},{"$f":"-OpCo1!AR2856","v":0},{"$f":"-OpCo1!AS2856","v":0},{"$f":"-OpCo1!AT2856","v":0},{"$f":"-OpCo1!AU2856","v":0},{"$f":"-OpCo1!AV2856","v":0},{"$f":"-OpCo1!AW2856","v":0},{"$f":"-OpCo1!AX2856","v":0},{"$f":"-OpCo1!AY2856","v":0},{"$f":"-OpCo1!AZ2856","v":0},{"$f":"-OpCo1!BA2856","v":0},{"$f":"-OpCo1!BB2856","v":0},{"$f":"-OpCo1!BC2856","v":0},{"$f":"-OpCo1!BD2856","v":0},{"$f":"-OpCo1!BE2856","v":0},{"$f":"-OpCo1!BF2856","v":0},{"$f":"-OpCo1!BG2856","v":0},{"$f":"-OpCo1!BH2856","v":0},{"$f":"-OpCo1!BI2856","v":0},{"$f":"-OpCo1!BJ2856","v":0},{"$f":"-OpCo1!BK2856","v":0},{"$f":"-OpCo1!BL2856","v":0},{"$f":"-OpCo1!BM2856","v":0},{"$f":"-OpCo1!BN2856","v":0},{"$f":"-OpCo1!BO2856","v":0},{"$f":"-OpCo1!BP2856","v":0},{"$f":"-OpCo1!BQ2856","v":0},{"$f":"-OpCo1!BR2856","v":0},{"$f":"-OpCo1!BS2856","v":0},{"$f":"-OpCo1!BT2856","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M1157","v":0},{"$f":"-OpCo1!N1157","v":0},{"$f":"-OpCo1!O1157","v":0},{"$f":"-OpCo1!P1157","v":0},{"$f":"-OpCo1!Q1157","v":0},{"$f":"-OpCo1!R1157","v":0},{"$f":"-OpCo1!S1157","v":0},{"$f":"-OpCo1!T1157","v":0},{"$f":"-OpCo1!U1157","v":0},{"$f":"-OpCo1!V1157","v":0},{"$f":"-OpCo1!W1157","v":0},{"$f":"-OpCo1!X1157","v":0},{"$f":"-OpCo1!Y1157","v":0},{"$f":"-OpCo1!Z1157","v":0},{"$f":"-OpCo1!AA1157","v":0},{"$f":"-OpCo1!AB1157","v":0},{"$f":"-OpCo1!AC1157","v":0},{"$f":"-OpCo1!AD1157","v":0},{"$f":"-OpCo1!AE1157","v":0},{"$f":"-OpCo1!AF1157","v":0},{"$f":"-OpCo1!AG1157","v":0},{"$f":"-OpCo1!AH1157","v":0},{"$f":"-OpCo1!AI1157","v":0},{"$f":"-OpCo1!AJ1157","v":0},{"$f":"-OpCo1!AK1157","v":0},{"$f":"-OpCo1!AL1157","v":0},{"$f":"-OpCo1!AM1157","v":0},{"$f":"-OpCo1!AN1157","v":0},{"$f":"-OpCo1!AO1157","v":0},{"$f":"-OpCo1!AP1157","v":0},{"$f":"-OpCo1!AQ1157","v":0},{"$f":"-OpCo1!AR1157","v":0},{"$f":"-OpCo1!AS1157","v":0},{"$f":"-OpCo1!AT1157","v":0},{"$f":"-OpCo1!AU1157","v":0},{"$f":"-OpCo1!AV1157","v":0},{"$f":"-OpCo1!AW1157","v":0},{"$f":"-OpCo1!AX1157","v":0},{"$f":"-OpCo1!AY1157","v":0},{"$f":"-OpCo1!AZ1157","v":0},{"$f":"-OpCo1!BA1157","v":0},{"$f":"-OpCo1!BB1157","v":0},{"$f":"-OpCo1!BC1157","v":0},{"$f":"-OpCo1!BD1157","v":0},{"$f":"-OpCo1!BE1157","v":0},{"$f":"-OpCo1!BF1157","v":0},{"$f":"-OpCo1!BG1157","v":0},{"$f":"-OpCo1!BH1157","v":0},{"$f":"-OpCo1!BI1157","v":0},{"$f":"-OpCo1!BJ1157","v":0},{"$f":"-OpCo1!BK1157","v":0},{"$f":"-OpCo1!BL1157","v":0},{"$f":"-OpCo1!BM1157","v":0},{"$f":"-OpCo1!BN1157","v":0},{"$f":"-OpCo1!BO1157","v":0},{"$f":"-OpCo1!BP1157","v":0},{"$f":"-OpCo1!BQ1157","v":0},{"$f":"-OpCo1!BR1157","v":0},{"$f":"-OpCo1!BS1157","v":0},{"$f":"-OpCo1!BT1157","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M1134","v":0},{"$f":"-OpCo1!N1134","v":0},{"$f":"-OpCo1!O1134","v":0},{"$f":"-OpCo1!P1134","v":0},{"$f":"-OpCo1!Q1134","v":0},{"$f":"-OpCo1!R1134","v":0},{"$f":"-OpCo1!S1134","v":0},{"$f":"-OpCo1!T1134","v":0},{"$f":"-OpCo1!U1134","v":0},{"$f":"-OpCo1!V1134","v":0},{"$f":"-OpCo1!W1134","v":0},{"$f":"-OpCo1!X1134","v":0},{"$f":"-OpCo1!Y1134","v":0},{"$f":"-OpCo1!Z1134","v":0},{"$f":"-OpCo1!AA1134","v":0},{"$f":"-OpCo1!AB1134","v":0},{"$f":"-OpCo1!AC1134","v":0},{"$f":"-OpCo1!AD1134","v":0},{"$f":"-OpCo1!AE1134","v":0},{"$f":"-OpCo1!AF1134","v":0},{"$f":"-OpCo1!AG1134","v":0},{"$f":"-OpCo1!AH1134","v":0},{"$f":"-OpCo1!AI1134","v":0},{"$f":"-OpCo1!AJ1134","v":0},{"$f":"-OpCo1!AK1134","v":0},{"$f":"-OpCo1!AL1134","v":0},{"$f":"-OpCo1!AM1134","v":0},{"$f":"-OpCo1!AN1134","v":0},{"$f":"-OpCo1!AO1134","v":0},{"$f":"-OpCo1!AP1134","v":0},{"$f":"-OpCo1!AQ1134","v":0},{"$f":"-OpCo1!AR1134","v":0},{"$f":"-OpCo1!AS1134","v":0},{"$f":"-OpCo1!AT1134","v":0},{"$f":"-OpCo1!AU1134","v":0},{"$f":"-OpCo1!AV1134","v":0},{"$f":"-OpCo1!AW1134","v":0},{"$f":"-OpCo1!AX1134","v":0},{"$f":"-OpCo1!AY1134","v":0},{"$f":"-OpCo1!AZ1134","v":0},{"$f":"-OpCo1!BA1134","v":0},{"$f":"-OpCo1!BB1134","v":0},{"$f":"-OpCo1!BC1134","v":0},{"$f":"-OpCo1!BD1134","v":0},{"$f":"-OpCo1!BE1134","v":0},{"$f":"-OpCo1!BF1134","v":0},{"$f":"-OpCo1!BG1134","v":0},{"$f":"-OpCo1!BH1134","v":0},{"$f":"-OpCo1!BI1134","v":0},{"$f":"-OpCo1!BJ1134","v":0},{"$f":"-OpCo1!BK1134","v":0},{"$f":"-OpCo1!BL1134","v":0},{"$f":"-OpCo1!BM1134","v":0},{"$f":"-OpCo1!BN1134","v":0},{"$f":"-OpCo1!BO1134","v":0},{"$f":"-OpCo1!BP1134","v":0},{"$f":"-OpCo1!BQ1134","v":0},{"$f":"-OpCo1!BR1134","v":0},{"$f":"-OpCo1!BS1134","v":0},{"$f":"-OpCo1!BT1134","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M1141","v":0},{"$f":"-OpCo1!N1141","v":0},{"$f":"-OpCo1!O1141","v":0},{"$f":"-OpCo1!P1141","v":0},{"$f":"-OpCo1!Q1141","v":0},{"$f":"-OpCo1!R1141","v":0},{"$f":"-OpCo1!S1141","v":0},{"$f":"-OpCo1!T1141","v":0},{"$f":"-OpCo1!U1141","v":0},{"$f":"-OpCo1!V1141","v":0},{"$f":"-OpCo1!W1141","v":0},{"$f":"-OpCo1!X1141","v":0},{"$f":"-OpCo1!Y1141","v":0},{"$f":"-OpCo1!Z1141","v":0},{"$f":"-OpCo1!AA1141","v":0},{"$f":"-OpCo1!AB1141","v":0},{"$f":"-OpCo1!AC1141","v":0},{"$f":"-OpCo1!AD1141","v":0},{"$f":"-OpCo1!AE1141","v":0},{"$f":"-OpCo1!AF1141","v":0},{"$f":"-OpCo1!AG1141","v":0},{"$f":"-OpCo1!AH1141","v":0},{"$f":"-OpCo1!AI1141","v":0},{"$f":"-OpCo1!AJ1141","v":0},{"$f":"-OpCo1!AK1141","v":0},{"$f":"-OpCo1!AL1141","v":0},{"$f":"-OpCo1!AM1141","v":0},{"$f":"-OpCo1!AN1141","v":0},{"$f":"-OpCo1!AO1141","v":0},{"$f":"-OpCo1!AP1141","v":0},{"$f":"-OpCo1!AQ1141","v":0},{"$f":"-OpCo1!AR1141","v":0},{"$f":"-OpCo1!AS1141","v":0},{"$f":"-OpCo1!AT1141","v":0},{"$f":"-OpCo1!AU1141","v":0},{"$f":"-OpCo1!AV1141","v":0},{"$f":"-OpCo1!AW1141","v":0},{"$f":"-OpCo1!AX1141","v":0},{"$f":"-OpCo1!AY1141","v":0},{"$f":"-OpCo1!AZ1141","v":0},{"$f":"-OpCo1!BA1141","v":0},{"$f":"-OpCo1!BB1141","v":0},{"$f":"-OpCo1!BC1141","v":0},{"$f":"-OpCo1!BD1141","v":0},{"$f":"-OpCo1!BE1141","v":0},{"$f":"-OpCo1!BF1141","v":0},{"$f":"-OpCo1!BG1141","v":0},{"$f":"-OpCo1!BH1141","v":0},{"$f":"-OpCo1!BI1141","v":0},{"$f":"-OpCo1!BJ1141","v":0},{"$f":"-OpCo1!BK1141","v":0},{"$f":"-OpCo1!BL1141","v":0},{"$f":"-OpCo1!BM1141","v":0},{"$f":"-OpCo1!BN1141","v":0},{"$f":"-OpCo1!BO1141","v":0},{"$f":"-OpCo1!BP1141","v":0},{"$f":"-OpCo1!BQ1141","v":0},{"$f":"-OpCo1!BR1141","v":0},{"$f":"-OpCo1!BS1141","v":0},{"$f":"-OpCo1!BT1141","v":0}]
[]
[null,null,null,"Cash for financing activities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M408:M424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS408:AS424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grant received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M628","v":0},{"$f":"OpCo1!N628","v":0},{"$f":"OpCo1!O628","v":0},{"$f":"OpCo1!P628","v":0},{"$f":"OpCo1!Q628","v":0},{"$f":"OpCo1!R628","v":0},{"$f":"OpCo1!S628","v":0},{"$f":"OpCo1!T628","v":0},{"$f":"OpCo1!U628","v":0},{"$f":"OpCo1!V628","v":0},{"$f":"OpCo1!W628","v":0},{"$f":"OpCo1!X628","v":0},{"$f":"OpCo1!Y628","v":0},{"$f":"OpCo1!Z628","v":0},{"$f":"OpCo1!AA628","v":0},{"$f":"OpCo1!AB628","v":0},{"$f":"OpCo1!AC628","v":0},{"$f":"OpCo1!AD628","v":0},{"$f":"OpCo1!AE628","v":0},{"$f":"OpCo1!AF628","v":0},{"$f":"OpCo1!AG628","v":0},{"$f":"OpCo1!AH628","v":0},{"$f":"OpCo1!AI628","v":0},{"$f":"OpCo1!AJ628","v":0},{"$f":"OpCo1!AK628","v":0},{"$f":"OpCo1!AL628","v":0},{"$f":"OpCo1!AM628","v":0},{"$f":"OpCo1!AN628","v":0},{"$f":"OpCo1!AO628","v":0},{"$f":"OpCo1!AP628","v":0},{"$f":"OpCo1!AQ628","v":0},{"$f":"OpCo1!AR628","v":0},{"$f":"OpCo1!AS628","v":0},{"$f":"OpCo1!AT628","v":0},{"$f":"OpCo1!AU628","v":0},{"$f":"OpCo1!AV628","v":0},{"$f":"OpCo1!AW628","v":0},{"$f":"OpCo1!AX628","v":0},{"$f":"OpCo1!AY628","v":0},{"$f":"OpCo1!AZ628","v":0},{"$f":"OpCo1!BA628","v":0},{"$f":"OpCo1!BB628","v":0},{"$f":"OpCo1!BC628","v":0},{"$f":"OpCo1!BD628","v":0},{"$f":"OpCo1!BE628","v":0},{"$f":"OpCo1!BF628","v":0},{"$f":"OpCo1!BG628","v":0},{"$f":"OpCo1!BH628","v":0},{"$f":"OpCo1!BI628","v":0},{"$f":"OpCo1!BJ628","v":0},{"$f":"OpCo1!BK628","v":0},{"$f":"OpCo1!BL628","v":0},{"$f":"OpCo1!BM628","v":0},{"$f":"OpCo1!BN628","v":0},{"$f":"OpCo1!BO628","v":0},{"$f":"OpCo1!BP628","v":0},{"$f":"OpCo1!BQ628","v":0},{"$f":"OpCo1!BR628","v":0},{"$f":"OpCo1!BS628","v":0},{"$f":"OpCo1!BT628","v":0}]
[null,null,null,"Loan interest paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2183","v":0},{"$f":"-OpCo1!N2183","v":0},{"$f":"-OpCo1!O2183","v":0},{"$f":"-OpCo1!P2183","v":0},{"$f":"-OpCo1!Q2183","v":0},{"$f":"-OpCo1!R2183","v":0},{"$f":"-OpCo1!S2183","v":0},{"$f":"-OpCo1!T2183","v":0},{"$f":"-OpCo1!U2183","v":0},{"$f":"-OpCo1!V2183","v":0},{"$f":"-OpCo1!W2183","v":0},{"$f":"-OpCo1!X2183","v":0},{"$f":"-OpCo1!Y2183","v":0},{"$f":"-OpCo1!Z2183","v":0},{"$f":"-OpCo1!AA2183","v":0},{"$f":"-OpCo1!AB2183","v":0},{"$f":"-OpCo1!AC2183","v":0},{"$f":"-OpCo1!AD2183","v":0},{"$f":"-OpCo1!AE2183","v":0},{"$f":"-OpCo1!AF2183","v":0},{"$f":"-OpCo1!AG2183","v":0},{"$f":"-OpCo1!AH2183","v":0},{"$f":"-OpCo1!AI2183","v":0},{"$f":"-OpCo1!AJ2183","v":0},{"$f":"-OpCo1!AK2183","v":0},{"$f":"-OpCo1!AL2183","v":0},{"$f":"-OpCo1!AM2183","v":0},{"$f":"-OpCo1!AN2183","v":0},{"$f":"-OpCo1!AO2183","v":0},{"$f":"-OpCo1!AP2183","v":0},{"$f":"-OpCo1!AQ2183","v":0},{"$f":"-OpCo1!AR2183","v":0},{"$f":"-OpCo1!AS2183","v":0},{"$f":"-OpCo1!AT2183","v":0},{"$f":"-OpCo1!AU2183","v":0},{"$f":"-OpCo1!AV2183","v":0},{"$f":"-OpCo1!AW2183","v":0},{"$f":"-OpCo1!AX2183","v":0},{"$f":"-OpCo1!AY2183","v":0},{"$f":"-OpCo1!AZ2183","v":0},{"$f":"-OpCo1!BA2183","v":0},{"$f":"-OpCo1!BB2183","v":0},{"$f":"-OpCo1!BC2183","v":0},{"$f":"-OpCo1!BD2183","v":0},{"$f":"-OpCo1!BE2183","v":0},{"$f":"-OpCo1!BF2183","v":0},{"$f":"-OpCo1!BG2183","v":0},{"$f":"-OpCo1!BH2183","v":0},{"$f":"-OpCo1!BI2183","v":0},{"$f":"-OpCo1!BJ2183","v":0},{"$f":"-OpCo1!BK2183","v":0},{"$f":"-OpCo1!BL2183","v":0},{"$f":"-OpCo1!BM2183","v":0},{"$f":"-OpCo1!BN2183","v":0},{"$f":"-OpCo1!BO2183","v":0},{"$f":"-OpCo1!BP2183","v":0},{"$f":"-OpCo1!BQ2183","v":0},{"$f":"-OpCo1!BR2183","v":0},{"$f":"-OpCo1!BS2183","v":0},{"$f":"-OpCo1!BT2183","v":0}]
[null,null,null,"Loan fees paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2169","v":0},{"$f":"-OpCo1!N2169","v":0},{"$f":"-OpCo1!O2169","v":0},{"$f":"-OpCo1!P2169","v":0},{"$f":"-OpCo1!Q2169","v":0},{"$f":"-OpCo1!R2169","v":0},{"$f":"-OpCo1!S2169","v":0},{"$f":"-OpCo1!T2169","v":0},{"$f":"-OpCo1!U2169","v":0},{"$f":"-OpCo1!V2169","v":0},{"$f":"-OpCo1!W2169","v":0},{"$f":"-OpCo1!X2169","v":0},{"$f":"-OpCo1!Y2169","v":0},{"$f":"-OpCo1!Z2169","v":0},{"$f":"-OpCo1!AA2169","v":0},{"$f":"-OpCo1!AB2169","v":0},{"$f":"-OpCo1!AC2169","v":0},{"$f":"-OpCo1!AD2169","v":0},{"$f":"-OpCo1!AE2169","v":0},{"$f":"-OpCo1!AF2169","v":0},{"$f":"-OpCo1!AG2169","v":0},{"$f":"-OpCo1!AH2169","v":0},{"$f":"-OpCo1!AI2169","v":0},{"$f":"-OpCo1!AJ2169","v":0},{"$f":"-OpCo1!AK2169","v":0},{"$f":"-OpCo1!AL2169","v":0},{"$f":"-OpCo1!AM2169","v":0},{"$f":"-OpCo1!AN2169","v":0},{"$f":"-OpCo1!AO2169","v":0},{"$f":"-OpCo1!AP2169","v":0},{"$f":"-OpCo1!AQ2169","v":0},{"$f":"-OpCo1!AR2169","v":0},{"$f":"-OpCo1!AS2169","v":0},{"$f":"-OpCo1!AT2169","v":0},{"$f":"-OpCo1!AU2169","v":0},{"$f":"-OpCo1!AV2169","v":0},{"$f":"-OpCo1!AW2169","v":0},{"$f":"-OpCo1!AX2169","v":0},{"$f":"-OpCo1!AY2169","v":0},{"$f":"-OpCo1!AZ2169","v":0},{"$f":"-OpCo1!BA2169","v":0},{"$f":"-OpCo1!BB2169","v":0},{"$f":"-OpCo1!BC2169","v":0},{"$f":"-OpCo1!BD2169","v":0},{"$f":"-OpCo1!BE2169","v":0},{"$f":"-OpCo1!BF2169","v":0},{"$f":"-OpCo1!BG2169","v":0},{"$f":"-OpCo1!BH2169","v":0},{"$f":"-OpCo1!BI2169","v":0},{"$f":"-OpCo1!BJ2169","v":0},{"$f":"-OpCo1!BK2169","v":0},{"$f":"-OpCo1!BL2169","v":0},{"$f":"-OpCo1!BM2169","v":0},{"$f":"-OpCo1!BN2169","v":0},{"$f":"-OpCo1!BO2169","v":0},{"$f":"-OpCo1!BP2169","v":0},{"$f":"-OpCo1!BQ2169","v":0},{"$f":"-OpCo1!BR2169","v":0},{"$f":"-OpCo1!BS2169","v":0},{"$f":"-OpCo1!BT2169","v":0}]
[null,null,null,"Loan principal paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2159","v":0},{"$f":"-OpCo1!N2159","v":0},{"$f":"-OpCo1!O2159","v":0},{"$f":"-OpCo1!P2159","v":0},{"$f":"-OpCo1!Q2159","v":0},{"$f":"-OpCo1!R2159","v":0},{"$f":"-OpCo1!S2159","v":0},{"$f":"-OpCo1!T2159","v":0},{"$f":"-OpCo1!U2159","v":0},{"$f":"-OpCo1!V2159","v":0},{"$f":"-OpCo1!W2159","v":0},{"$f":"-OpCo1!X2159","v":0},{"$f":"-OpCo1!Y2159","v":0},{"$f":"-OpCo1!Z2159","v":0},{"$f":"-OpCo1!AA2159","v":0},{"$f":"-OpCo1!AB2159","v":0},{"$f":"-OpCo1!AC2159","v":0},{"$f":"-OpCo1!AD2159","v":0},{"$f":"-OpCo1!AE2159","v":0},{"$f":"-OpCo1!AF2159","v":0},{"$f":"-OpCo1!AG2159","v":0},{"$f":"-OpCo1!AH2159","v":0},{"$f":"-OpCo1!AI2159","v":0},{"$f":"-OpCo1!AJ2159","v":0},{"$f":"-OpCo1!AK2159","v":0},{"$f":"-OpCo1!AL2159","v":0},{"$f":"-OpCo1!AM2159","v":0},{"$f":"-OpCo1!AN2159","v":0},{"$f":"-OpCo1!AO2159","v":0},{"$f":"-OpCo1!AP2159","v":0},{"$f":"-OpCo1!AQ2159","v":0},{"$f":"-OpCo1!AR2159","v":0},{"$f":"-OpCo1!AS2159","v":0},{"$f":"-OpCo1!AT2159","v":0},{"$f":"-OpCo1!AU2159","v":0},{"$f":"-OpCo1!AV2159","v":0},{"$f":"-OpCo1!AW2159","v":0},{"$f":"-OpCo1!AX2159","v":0},{"$f":"-OpCo1!AY2159","v":0},{"$f":"-OpCo1!AZ2159","v":0},{"$f":"-OpCo1!BA2159","v":0},{"$f":"-OpCo1!BB2159","v":0},{"$f":"-OpCo1!BC2159","v":0},{"$f":"-OpCo1!BD2159","v":0},{"$f":"-OpCo1!BE2159","v":0},{"$f":"-OpCo1!BF2159","v":0},{"$f":"-OpCo1!BG2159","v":0},{"$f":"-OpCo1!BH2159","v":0},{"$f":"-OpCo1!BI2159","v":0},{"$f":"-OpCo1!BJ2159","v":0},{"$f":"-OpCo1!BK2159","v":0},{"$f":"-OpCo1!BL2159","v":0},{"$f":"-OpCo1!BM2159","v":0},{"$f":"-OpCo1!BN2159","v":0},{"$f":"-OpCo1!BO2159","v":0},{"$f":"-OpCo1!BP2159","v":0},{"$f":"-OpCo1!BQ2159","v":0},{"$f":"-OpCo1!BR2159","v":0},{"$f":"-OpCo1!BS2159","v":0},{"$f":"-OpCo1!BT2159","v":0}]
[null,null,null,"Lease charge paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo1!M1123,OpCo1!M1129)","v":0},{"$f":"-SUM(OpCo1!N1123,OpCo1!N1129)","v":0},{"$f":"-SUM(OpCo1!O1123,OpCo1!O1129)","v":0},{"$f":"-SUM(OpCo1!P1123,OpCo1!P1129)","v":0},{"$f":"-SUM(OpCo1!Q1123,OpCo1!Q1129)","v":0},{"$f":"-SUM(OpCo1!R1123,OpCo1!R1129)","v":0},{"$f":"-SUM(OpCo1!S1123,OpCo1!S1129)","v":0},{"$f":"-SUM(OpCo1!T1123,OpCo1!T1129)","v":0},{"$f":"-SUM(OpCo1!U1123,OpCo1!U1129)","v":0},{"$f":"-SUM(OpCo1!V1123,OpCo1!V1129)","v":0},{"$f":"-SUM(OpCo1!W1123,OpCo1!W1129)","v":0},{"$f":"-SUM(OpCo1!X1123,OpCo1!X1129)","v":0},{"$f":"-SUM(OpCo1!Y1123,OpCo1!Y1129)","v":0},{"$f":"-SUM(OpCo1!Z1123,OpCo1!Z1129)","v":0},{"$f":"-SUM(OpCo1!AA1123,OpCo1!AA1129)","v":0},{"$f":"-SUM(OpCo1!AB1123,OpCo1!AB1129)","v":0},{"$f":"-SUM(OpCo1!AC1123,OpCo1!AC1129)","v":0},{"$f":"-SUM(OpCo1!AD1123,OpCo1!AD1129)","v":0},{"$f":"-SUM(OpCo1!AE1123,OpCo1!AE1129)","v":0},{"$f":"-SUM(OpCo1!AF1123,OpCo1!AF1129)","v":0},{"$f":"-SUM(OpCo1!AG1123,OpCo1!AG1129)","v":0},{"$f":"-SUM(OpCo1!AH1123,OpCo1!AH1129)","v":0},{"$f":"-SUM(OpCo1!AI1123,OpCo1!AI1129)","v":0},{"$f":"-SUM(OpCo1!AJ1123,OpCo1!AJ1129)","v":0},{"$f":"-SUM(OpCo1!AK1123,OpCo1!AK1129)","v":0},{"$f":"-SUM(OpCo1!AL1123,OpCo1!AL1129)","v":0},{"$f":"-SUM(OpCo1!AM1123,OpCo1!AM1129)","v":0},{"$f":"-SUM(OpCo1!AN1123,OpCo1!AN1129)","v":0},{"$f":"-SUM(OpCo1!AO1123,OpCo1!AO1129)","v":0},{"$f":"-SUM(OpCo1!AP1123,OpCo1!AP1129)","v":0},{"$f":"-SUM(OpCo1!AQ1123,OpCo1!AQ1129)","v":0},{"$f":"-SUM(OpCo1!AR1123,OpCo1!AR1129)","v":0},{"$f":"-SUM(OpCo1!AS1123,OpCo1!AS1129)","v":0},{"$f":"-SUM(OpCo1!AT1123,OpCo1!AT1129)","v":0},{"$f":"-SUM(OpCo1!AU1123,OpCo1!AU1129)","v":0},{"$f":"-SUM(OpCo1!AV1123,OpCo1!AV1129)","v":0},{"$f":"-SUM(OpCo1!AW1123,OpCo1!AW1129)","v":0},{"$f":"-SUM(OpCo1!AX1123,OpCo1!AX1129)","v":0},{"$f":"-SUM(OpCo1!AY1123,OpCo1!AY1129)","v":0},{"$f":"-SUM(OpCo1!AZ1123,OpCo1!AZ1129)","v":0},{"$f":"-SUM(OpCo1!BA1123,OpCo1!BA1129)","v":0},{"$f":"-SUM(OpCo1!BB1123,OpCo1!BB1129)","v":0},{"$f":"-SUM(OpCo1!BC1123,OpCo1!BC1129)","v":0},{"$f":"-SUM(OpCo1!BD1123,OpCo1!BD1129)","v":0},{"$f":"-SUM(OpCo1!BE1123,OpCo1!BE1129)","v":0},{"$f":"-SUM(OpCo1!BF1123,OpCo1!BF1129)","v":0},{"$f":"-SUM(OpCo1!BG1123,OpCo1!BG1129)","v":0},{"$f":"-SUM(OpCo1!BH1123,OpCo1!BH1129)","v":0},{"$f":"-SUM(OpCo1!BI1123,OpCo1!BI1129)","v":0},{"$f":"-SUM(OpCo1!BJ1123,OpCo1!BJ1129)","v":0},{"$f":"-SUM(OpCo1!BK1123,OpCo1!BK1129)","v":0},{"$f":"-SUM(OpCo1!BL1123,OpCo1!BL1129)","v":0},{"$f":"-SUM(OpCo1!BM1123,OpCo1!BM1129)","v":0},{"$f":"-SUM(OpCo1!BN1123,OpCo1!BN1129)","v":0},{"$f":"-SUM(OpCo1!BO1123,OpCo1!BO1129)","v":0},{"$f":"-SUM(OpCo1!BP1123,OpCo1!BP1129)","v":0},{"$f":"-SUM(OpCo1!BQ1123,OpCo1!BQ1129)","v":0},{"$f":"-SUM(OpCo1!BR1123,OpCo1!BR1129)","v":0},{"$f":"-SUM(OpCo1!BS1123,OpCo1!BS1129)","v":0},{"$f":"-SUM(OpCo1!BT1123,OpCo1!BT1129)","v":0}]
[null,null,null,"Loan principal received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2156","v":0},{"$f":"-OpCo1!N2156","v":0},{"$f":"-OpCo1!O2156","v":0},{"$f":"-OpCo1!P2156","v":0},{"$f":"-OpCo1!Q2156","v":0},{"$f":"-OpCo1!R2156","v":0},{"$f":"-OpCo1!S2156","v":0},{"$f":"-OpCo1!T2156","v":0},{"$f":"-OpCo1!U2156","v":0},{"$f":"-OpCo1!V2156","v":0},{"$f":"-OpCo1!W2156","v":0},{"$f":"-OpCo1!X2156","v":0},{"$f":"-OpCo1!Y2156","v":0},{"$f":"-OpCo1!Z2156","v":0},{"$f":"-OpCo1!AA2156","v":0},{"$f":"-OpCo1!AB2156","v":0},{"$f":"-OpCo1!AC2156","v":0},{"$f":"-OpCo1!AD2156","v":0},{"$f":"-OpCo1!AE2156","v":0},{"$f":"-OpCo1!AF2156","v":0},{"$f":"-OpCo1!AG2156","v":0},{"$f":"-OpCo1!AH2156","v":0},{"$f":"-OpCo1!AI2156","v":0},{"$f":"-OpCo1!AJ2156","v":0},{"$f":"-OpCo1!AK2156","v":0},{"$f":"-OpCo1!AL2156","v":0},{"$f":"-OpCo1!AM2156","v":0},{"$f":"-OpCo1!AN2156","v":0},{"$f":"-OpCo1!AO2156","v":0},{"$f":"-OpCo1!AP2156","v":0},{"$f":"-OpCo1!AQ2156","v":0},{"$f":"-OpCo1!AR2156","v":0},{"$f":"-OpCo1!AS2156","v":0},{"$f":"-OpCo1!AT2156","v":0},{"$f":"-OpCo1!AU2156","v":0},{"$f":"-OpCo1!AV2156","v":0},{"$f":"-OpCo1!AW2156","v":0},{"$f":"-OpCo1!AX2156","v":0},{"$f":"-OpCo1!AY2156","v":0},{"$f":"-OpCo1!AZ2156","v":0},{"$f":"-OpCo1!BA2156","v":0},{"$f":"-OpCo1!BB2156","v":0},{"$f":"-OpCo1!BC2156","v":0},{"$f":"-OpCo1!BD2156","v":0},{"$f":"-OpCo1!BE2156","v":0},{"$f":"-OpCo1!BF2156","v":0},{"$f":"-OpCo1!BG2156","v":0},{"$f":"-OpCo1!BH2156","v":0},{"$f":"-OpCo1!BI2156","v":0},{"$f":"-OpCo1!BJ2156","v":0},{"$f":"-OpCo1!BK2156","v":0},{"$f":"-OpCo1!BL2156","v":0},{"$f":"-OpCo1!BM2156","v":0},{"$f":"-OpCo1!BN2156","v":0},{"$f":"-OpCo1!BO2156","v":0},{"$f":"-OpCo1!BP2156","v":0},{"$f":"-OpCo1!BQ2156","v":0},{"$f":"-OpCo1!BR2156","v":0},{"$f":"-OpCo1!BS2156","v":0},{"$f":"-OpCo1!BT2156","v":0}]
[null,null,null,"Share capital drawn down",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3559","v":0},{"$f":"OpCo1!N3559","v":0},{"$f":"OpCo1!O3559","v":0},{"$f":"OpCo1!P3559","v":0},{"$f":"OpCo1!Q3559","v":0},{"$f":"OpCo1!R3559","v":0},{"$f":"OpCo1!S3559","v":0},{"$f":"OpCo1!T3559","v":0},{"$f":"OpCo1!U3559","v":0},{"$f":"OpCo1!V3559","v":0},{"$f":"OpCo1!W3559","v":0},{"$f":"OpCo1!X3559","v":0},{"$f":"OpCo1!Y3559","v":0},{"$f":"OpCo1!Z3559","v":0},{"$f":"OpCo1!AA3559","v":0},{"$f":"OpCo1!AB3559","v":0},{"$f":"OpCo1!AC3559","v":0},{"$f":"OpCo1!AD3559","v":0},{"$f":"OpCo1!AE3559","v":0},{"$f":"OpCo1!AF3559","v":0},{"$f":"OpCo1!AG3559","v":0},{"$f":"OpCo1!AH3559","v":0},{"$f":"OpCo1!AI3559","v":0},{"$f":"OpCo1!AJ3559","v":0},{"$f":"OpCo1!AK3559","v":0},{"$f":"OpCo1!AL3559","v":0},{"$f":"OpCo1!AM3559","v":0},{"$f":"OpCo1!AN3559","v":0},{"$f":"OpCo1!AO3559","v":0},{"$f":"OpCo1!AP3559","v":0},{"$f":"OpCo1!AQ3559","v":0},{"$f":"OpCo1!AR3559","v":0},{"$f":"OpCo1!AS3559","v":0},{"$f":"OpCo1!AT3559","v":0},{"$f":"OpCo1!AU3559","v":0},{"$f":"OpCo1!AV3559","v":0},{"$f":"OpCo1!AW3559","v":0},{"$f":"OpCo1!AX3559","v":0},{"$f":"OpCo1!AY3559","v":0},{"$f":"OpCo1!AZ3559","v":0},{"$f":"OpCo1!BA3559","v":0},{"$f":"OpCo1!BB3559","v":0},{"$f":"OpCo1!BC3559","v":0},{"$f":"OpCo1!BD3559","v":0},{"$f":"OpCo1!BE3559","v":0},{"$f":"OpCo1!BF3559","v":0},{"$f":"OpCo1!BG3559","v":0},{"$f":"OpCo1!BH3559","v":0},{"$f":"OpCo1!BI3559","v":0},{"$f":"OpCo1!BJ3559","v":0},{"$f":"OpCo1!BK3559","v":0},{"$f":"OpCo1!BL3559","v":0},{"$f":"OpCo1!BM3559","v":0},{"$f":"OpCo1!BN3559","v":0},{"$f":"OpCo1!BO3559","v":0},{"$f":"OpCo1!BP3559","v":0},{"$f":"OpCo1!BQ3559","v":0},{"$f":"OpCo1!BR3559","v":0},{"$f":"OpCo1!BS3559","v":0},{"$f":"OpCo1!BT3559","v":0}]
[null,null,null,"Dividends paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3656","v":0},{"$f":"OpCo1!N3656","v":0},{"$f":"OpCo1!O3656","v":0},{"$f":"OpCo1!P3656","v":0},{"$f":"OpCo1!Q3656","v":0},{"$f":"OpCo1!R3656","v":0},{"$f":"OpCo1!S3656","v":0},{"$f":"OpCo1!T3656","v":0},{"$f":"OpCo1!U3656","v":0},{"$f":"OpCo1!V3656","v":0},{"$f":"OpCo1!W3656","v":0},{"$f":"OpCo1!X3656","v":0},{"$f":"OpCo1!Y3656","v":0},{"$f":"OpCo1!Z3656","v":0},{"$f":"OpCo1!AA3656","v":0},{"$f":"OpCo1!AB3656","v":0},{"$f":"OpCo1!AC3656","v":0},{"$f":"OpCo1!AD3656","v":0},{"$f":"OpCo1!AE3656","v":0},{"$f":"OpCo1!AF3656","v":0},{"$f":"OpCo1!AG3656","v":0},{"$f":"OpCo1!AH3656","v":0},{"$f":"OpCo1!AI3656","v":0},{"$f":"OpCo1!AJ3656","v":0},{"$f":"OpCo1!AK3656","v":0},{"$f":"OpCo1!AL3656","v":0},{"$f":"OpCo1!AM3656","v":0},{"$f":"OpCo1!AN3656","v":0},{"$f":"OpCo1!AO3656","v":0},{"$f":"OpCo1!AP3656","v":0},{"$f":"OpCo1!AQ3656","v":0},{"$f":"OpCo1!AR3656","v":0},{"$f":"OpCo1!AS3656","v":0},{"$f":"OpCo1!AT3656","v":0},{"$f":"OpCo1!AU3656","v":0},{"$f":"OpCo1!AV3656","v":0},{"$f":"OpCo1!AW3656","v":0},{"$f":"OpCo1!AX3656","v":0},{"$f":"OpCo1!AY3656","v":0},{"$f":"OpCo1!AZ3656","v":0},{"$f":"OpCo1!BA3656","v":0},{"$f":"OpCo1!BB3656","v":0},{"$f":"OpCo1!BC3656","v":0},{"$f":"OpCo1!BD3656","v":0},{"$f":"OpCo1!BE3656","v":0},{"$f":"OpCo1!BF3656","v":0},{"$f":"OpCo1!BG3656","v":0},{"$f":"OpCo1!BH3656","v":0},{"$f":"OpCo1!BI3656","v":0},{"$f":"OpCo1!BJ3656","v":0},{"$f":"OpCo1!BK3656","v":0},{"$f":"OpCo1!BL3656","v":0},{"$f":"OpCo1!BM3656","v":0},{"$f":"OpCo1!BN3656","v":0},{"$f":"OpCo1!BO3656","v":0},{"$f":"OpCo1!BP3656","v":0},{"$f":"OpCo1!BQ3656","v":0},{"$f":"OpCo1!BR3656","v":0},{"$f":"OpCo1!BS3656","v":0},{"$f":"OpCo1!BT3656","v":0}]
[null,null,null,"Overdraft drawn down",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3515","v":0},{"$f":"OpCo1!N3515","v":0},{"$f":"OpCo1!O3515","v":0},{"$f":"OpCo1!P3515","v":0},{"$f":"OpCo1!Q3515","v":0},{"$f":"OpCo1!R3515","v":0},{"$f":"OpCo1!S3515","v":0},{"$f":"OpCo1!T3515","v":0},{"$f":"OpCo1!U3515","v":0},{"$f":"OpCo1!V3515","v":0},{"$f":"OpCo1!W3515","v":0},{"$f":"OpCo1!X3515","v":0},{"$f":"OpCo1!Y3515","v":0},{"$f":"OpCo1!Z3515","v":0},{"$f":"OpCo1!AA3515","v":0},{"$f":"OpCo1!AB3515","v":0},{"$f":"OpCo1!AC3515","v":0},{"$f":"OpCo1!AD3515","v":0},{"$f":"OpCo1!AE3515","v":0},{"$f":"OpCo1!AF3515","v":0},{"$f":"OpCo1!AG3515","v":0},{"$f":"OpCo1!AH3515","v":0},{"$f":"OpCo1!AI3515","v":0},{"$f":"OpCo1!AJ3515","v":0},{"$f":"OpCo1!AK3515","v":0},{"$f":"OpCo1!AL3515","v":0},{"$f":"OpCo1!AM3515","v":0},{"$f":"OpCo1!AN3515","v":0},{"$f":"OpCo1!AO3515","v":0},{"$f":"OpCo1!AP3515","v":0},{"$f":"OpCo1!AQ3515","v":0},{"$f":"OpCo1!AR3515","v":0},{"$f":"OpCo1!AS3515","v":0},{"$f":"OpCo1!AT3515","v":0},{"$f":"OpCo1!AU3515","v":0},{"$f":"OpCo1!AV3515","v":0},{"$f":"OpCo1!AW3515","v":0},{"$f":"OpCo1!AX3515","v":0},{"$f":"OpCo1!AY3515","v":0},{"$f":"OpCo1!AZ3515","v":0},{"$f":"OpCo1!BA3515","v":0},{"$f":"OpCo1!BB3515","v":0},{"$f":"OpCo1!BC3515","v":0},{"$f":"OpCo1!BD3515","v":0},{"$f":"OpCo1!BE3515","v":0},{"$f":"OpCo1!BF3515","v":0},{"$f":"OpCo1!BG3515","v":0},{"$f":"OpCo1!BH3515","v":0},{"$f":"OpCo1!BI3515","v":0},{"$f":"OpCo1!BJ3515","v":0},{"$f":"OpCo1!BK3515","v":0},{"$f":"OpCo1!BL3515","v":0},{"$f":"OpCo1!BM3515","v":0},{"$f":"OpCo1!BN3515","v":0},{"$f":"OpCo1!BO3515","v":0},{"$f":"OpCo1!BP3515","v":0},{"$f":"OpCo1!BQ3515","v":0},{"$f":"OpCo1!BR3515","v":0},{"$f":"OpCo1!BS3515","v":0},{"$f":"OpCo1!BT3515","v":0}]
[null,null,null,"Overdraft repaid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3516","v":0},{"$f":"OpCo1!N3516","v":0},{"$f":"OpCo1!O3516","v":0},{"$f":"OpCo1!P3516","v":0},{"$f":"OpCo1!Q3516","v":0},{"$f":"OpCo1!R3516","v":0},{"$f":"OpCo1!S3516","v":0},{"$f":"OpCo1!T3516","v":0},{"$f":"OpCo1!U3516","v":0},{"$f":"OpCo1!V3516","v":0},{"$f":"OpCo1!W3516","v":0},{"$f":"OpCo1!X3516","v":0},{"$f":"OpCo1!Y3516","v":0},{"$f":"OpCo1!Z3516","v":0},{"$f":"OpCo1!AA3516","v":0},{"$f":"OpCo1!AB3516","v":0},{"$f":"OpCo1!AC3516","v":0},{"$f":"OpCo1!AD3516","v":0},{"$f":"OpCo1!AE3516","v":0},{"$f":"OpCo1!AF3516","v":0},{"$f":"OpCo1!AG3516","v":0},{"$f":"OpCo1!AH3516","v":0},{"$f":"OpCo1!AI3516","v":0},{"$f":"OpCo1!AJ3516","v":0},{"$f":"OpCo1!AK3516","v":0},{"$f":"OpCo1!AL3516","v":0},{"$f":"OpCo1!AM3516","v":0},{"$f":"OpCo1!AN3516","v":0},{"$f":"OpCo1!AO3516","v":0},{"$f":"OpCo1!AP3516","v":0},{"$f":"OpCo1!AQ3516","v":0},{"$f":"OpCo1!AR3516","v":0},{"$f":"OpCo1!AS3516","v":0},{"$f":"OpCo1!AT3516","v":0},{"$f":"OpCo1!AU3516","v":0},{"$f":"OpCo1!AV3516","v":0},{"$f":"OpCo1!AW3516","v":0},{"$f":"OpCo1!AX3516","v":0},{"$f":"OpCo1!AY3516","v":0},{"$f":"OpCo1!AZ3516","v":0},{"$f":"OpCo1!BA3516","v":0},{"$f":"OpCo1!BB3516","v":0},{"$f":"OpCo1!BC3516","v":0},{"$f":"OpCo1!BD3516","v":0},{"$f":"OpCo1!BE3516","v":0},{"$f":"OpCo1!BF3516","v":0},{"$f":"OpCo1!BG3516","v":0},{"$f":"OpCo1!BH3516","v":0},{"$f":"OpCo1!BI3516","v":0},{"$f":"OpCo1!BJ3516","v":0},{"$f":"OpCo1!BK3516","v":0},{"$f":"OpCo1!BL3516","v":0},{"$f":"OpCo1!BM3516","v":0},{"$f":"OpCo1!BN3516","v":0},{"$f":"OpCo1!BO3516","v":0},{"$f":"OpCo1!BP3516","v":0},{"$f":"OpCo1!BQ3516","v":0},{"$f":"OpCo1!BR3516","v":0},{"$f":"OpCo1!BS3516","v":0},{"$f":"OpCo1!BT3516","v":0}]
[null,null,null,"Overdraft interest",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3521","v":0},{"$f":"-OpCo1!N3521","v":0},{"$f":"-OpCo1!O3521","v":0},{"$f":"-OpCo1!P3521","v":0},{"$f":"-OpCo1!Q3521","v":0},{"$f":"-OpCo1!R3521","v":0},{"$f":"-OpCo1!S3521","v":0},{"$f":"-OpCo1!T3521","v":0},{"$f":"-OpCo1!U3521","v":0},{"$f":"-OpCo1!V3521","v":0},{"$f":"-OpCo1!W3521","v":0},{"$f":"-OpCo1!X3521","v":0},{"$f":"-OpCo1!Y3521","v":0},{"$f":"-OpCo1!Z3521","v":0},{"$f":"-OpCo1!AA3521","v":0},{"$f":"-OpCo1!AB3521","v":0},{"$f":"-OpCo1!AC3521","v":0},{"$f":"-OpCo1!AD3521","v":0},{"$f":"-OpCo1!AE3521","v":0},{"$f":"-OpCo1!AF3521","v":0},{"$f":"-OpCo1!AG3521","v":0},{"$f":"-OpCo1!AH3521","v":0},{"$f":"-OpCo1!AI3521","v":0},{"$f":"-OpCo1!AJ3521","v":0},{"$f":"-OpCo1!AK3521","v":0},{"$f":"-OpCo1!AL3521","v":0},{"$f":"-OpCo1!AM3521","v":0},{"$f":"-OpCo1!AN3521","v":0},{"$f":"-OpCo1!AO3521","v":0},{"$f":"-OpCo1!AP3521","v":0},{"$f":"-OpCo1!AQ3521","v":0},{"$f":"-OpCo1!AR3521","v":0},{"$f":"-OpCo1!AS3521","v":0},{"$f":"-OpCo1!AT3521","v":0},{"$f":"-OpCo1!AU3521","v":0},{"$f":"-OpCo1!AV3521","v":0},{"$f":"-OpCo1!AW3521","v":0},{"$f":"-OpCo1!AX3521","v":0},{"$f":"-OpCo1!AY3521","v":0},{"$f":"-OpCo1!AZ3521","v":0},{"$f":"-OpCo1!BA3521","v":0},{"$f":"-OpCo1!BB3521","v":0},{"$f":"-OpCo1!BC3521","v":0},{"$f":"-OpCo1!BD3521","v":0},{"$f":"-OpCo1!BE3521","v":0},{"$f":"-OpCo1!BF3521","v":0},{"$f":"-OpCo1!BG3521","v":0},{"$f":"-OpCo1!BH3521","v":0},{"$f":"-OpCo1!BI3521","v":0},{"$f":"-OpCo1!BJ3521","v":0},{"$f":"-OpCo1!BK3521","v":0},{"$f":"-OpCo1!BL3521","v":0},{"$f":"-OpCo1!BM3521","v":0},{"$f":"-OpCo1!BN3521","v":0},{"$f":"-OpCo1!BO3521","v":0},{"$f":"-OpCo1!BP3521","v":0},{"$f":"-OpCo1!BQ3521","v":0},{"$f":"-OpCo1!BR3521","v":0},{"$f":"-OpCo1!BS3521","v":0},{"$f":"-OpCo1!BT3521","v":0}]
[null,null,null,"Cash taken to sinking fund",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M529","v":0},{"$f":"-OpCo1!N529","v":0},{"$f":"-OpCo1!O529","v":0},{"$f":"-OpCo1!P529","v":0},{"$f":"-OpCo1!Q529","v":0},{"$f":"-OpCo1!R529","v":0},{"$f":"-OpCo1!S529","v":0},{"$f":"-OpCo1!T529","v":0},{"$f":"-OpCo1!U529","v":0},{"$f":"-OpCo1!V529","v":0},{"$f":"-OpCo1!W529","v":0},{"$f":"-OpCo1!X529","v":0},{"$f":"-OpCo1!Y529","v":0},{"$f":"-OpCo1!Z529","v":0},{"$f":"-OpCo1!AA529","v":0},{"$f":"-OpCo1!AB529","v":0},{"$f":"-OpCo1!AC529","v":0},{"$f":"-OpCo1!AD529","v":0},{"$f":"-OpCo1!AE529","v":0},{"$f":"-OpCo1!AF529","v":0},{"$f":"-OpCo1!AG529","v":0},{"$f":"-OpCo1!AH529","v":0},{"$f":"-OpCo1!AI529","v":0},{"$f":"-OpCo1!AJ529","v":0},{"$f":"-OpCo1!AK529","v":0},{"$f":"-OpCo1!AL529","v":0},{"$f":"-OpCo1!AM529","v":0},{"$f":"-OpCo1!AN529","v":0},{"$f":"-OpCo1!AO529","v":0},{"$f":"-OpCo1!AP529","v":0},{"$f":"-OpCo1!AQ529","v":0},{"$f":"-OpCo1!AR529","v":0},{"$f":"-OpCo1!AS529","v":0},{"$f":"-OpCo1!AT529","v":0},{"$f":"-OpCo1!AU529","v":0},{"$f":"-OpCo1!AV529","v":0},{"$f":"-OpCo1!AW529","v":0},{"$f":"-OpCo1!AX529","v":0},{"$f":"-OpCo1!AY529","v":0},{"$f":"-OpCo1!AZ529","v":0},{"$f":"-OpCo1!BA529","v":0},{"$f":"-OpCo1!BB529","v":0},{"$f":"-OpCo1!BC529","v":0},{"$f":"-OpCo1!BD529","v":0},{"$f":"-OpCo1!BE529","v":0},{"$f":"-OpCo1!BF529","v":0},{"$f":"-OpCo1!BG529","v":0},{"$f":"-OpCo1!BH529","v":0},{"$f":"-OpCo1!BI529","v":0},{"$f":"-OpCo1!BJ529","v":0},{"$f":"-OpCo1!BK529","v":0},{"$f":"-OpCo1!BL529","v":0},{"$f":"-OpCo1!BM529","v":0},{"$f":"-OpCo1!BN529","v":0},{"$f":"-OpCo1!BO529","v":0},{"$f":"-OpCo1!BP529","v":0},{"$f":"-OpCo1!BQ529","v":0},{"$f":"-OpCo1!BR529","v":0},{"$f":"-OpCo1!BS529","v":0},{"$f":"-OpCo1!BT529","v":0}]
[null,null,null,"Cash received from sinking fund",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo1!M531:M532)","v":0},{"$f":"-SUM(OpCo1!N531:N532)","v":0},{"$f":"-SUM(OpCo1!O531:O532)","v":0},{"$f":"-SUM(OpCo1!P531:P532)","v":0},{"$f":"-SUM(OpCo1!Q531:Q532)","v":0},{"$f":"-SUM(OpCo1!R531:R532)","v":0},{"$f":"-SUM(OpCo1!S531:S532)","v":0},{"$f":"-SUM(OpCo1!T531:T532)","v":0},{"$f":"-SUM(OpCo1!U531:U532)","v":0},{"$f":"-SUM(OpCo1!V531:V532)","v":0},{"$f":"-SUM(OpCo1!W531:W532)","v":0},{"$f":"-SUM(OpCo1!X531:X532)","v":0},{"$f":"-SUM(OpCo1!Y531:Y532)","v":0},{"$f":"-SUM(OpCo1!Z531:Z532)","v":0},{"$f":"-SUM(OpCo1!AA531:AA532)","v":0},{"$f":"-SUM(OpCo1!AB531:AB532)","v":0},{"$f":"-SUM(OpCo1!AC531:AC532)","v":0},{"$f":"-SUM(OpCo1!AD531:AD532)","v":0},{"$f":"-SUM(OpCo1!AE531:AE532)","v":0},{"$f":"-SUM(OpCo1!AF531:AF532)","v":0},{"$f":"-SUM(OpCo1!AG531:AG532)","v":0},{"$f":"-SUM(OpCo1!AH531:AH532)","v":0},{"$f":"-SUM(OpCo1!AI531:AI532)","v":0},{"$f":"-SUM(OpCo1!AJ531:AJ532)","v":0},{"$f":"-SUM(OpCo1!AK531:AK532)","v":0},{"$f":"-SUM(OpCo1!AL531:AL532)","v":0},{"$f":"-SUM(OpCo1!AM531:AM532)","v":0},{"$f":"-SUM(OpCo1!AN531:AN532)","v":0},{"$f":"-SUM(OpCo1!AO531:AO532)","v":0},{"$f":"-SUM(OpCo1!AP531:AP532)","v":0},{"$f":"-SUM(OpCo1!AQ531:AQ532)","v":0},{"$f":"-SUM(OpCo1!AR531:AR532)","v":0},{"$f":"-SUM(OpCo1!AS531:AS532)","v":0},{"$f":"-SUM(OpCo1!AT531:AT532)","v":0},{"$f":"-SUM(OpCo1!AU531:AU532)","v":0},{"$f":"-SUM(OpCo1!AV531:AV532)","v":0},{"$f":"-SUM(OpCo1!AW531:AW532)","v":0},{"$f":"-SUM(OpCo1!AX531:AX532)","v":0},{"$f":"-SUM(OpCo1!AY531:AY532)","v":0},{"$f":"-SUM(OpCo1!AZ531:AZ532)","v":0},{"$f":"-SUM(OpCo1!BA531:BA532)","v":0},{"$f":"-SUM(OpCo1!BB531:BB532)","v":0},{"$f":"-SUM(OpCo1!BC531:BC532)","v":0},{"$f":"-SUM(OpCo1!BD531:BD532)","v":0},{"$f":"-SUM(OpCo1!BE531:BE532)","v":0},{"$f":"-SUM(OpCo1!BF531:BF532)","v":0},{"$f":"-SUM(OpCo1!BG531:BG532)","v":0},{"$f":"-SUM(OpCo1!BH531:BH532)","v":0},{"$f":"-SUM(OpCo1!BI531:BI532)","v":0},{"$f":"-SUM(OpCo1!BJ531:BJ532)","v":0},{"$f":"-SUM(OpCo1!BK531:BK532)","v":0},{"$f":"-SUM(OpCo1!BL531:BL532)","v":0},{"$f":"-SUM(OpCo1!BM531:BM532)","v":0},{"$f":"-SUM(OpCo1!BN531:BN532)","v":0},{"$f":"-SUM(OpCo1!BO531:BO532)","v":0},{"$f":"-SUM(OpCo1!BP531:BP532)","v":0},{"$f":"-SUM(OpCo1!BQ531:BQ532)","v":0},{"$f":"-SUM(OpCo1!BR531:BR532)","v":0},{"$f":"-SUM(OpCo1!BS531:BS532)","v":0},{"$f":"-SUM(OpCo1!BT531:BT532)","v":0}]
[null,null,null,"Cash taken to O&M reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2337","v":0},{"$f":"-OpCo1!N2337","v":0},{"$f":"-OpCo1!O2337","v":0},{"$f":"-OpCo1!P2337","v":0},{"$f":"-OpCo1!Q2337","v":0},{"$f":"-OpCo1!R2337","v":0},{"$f":"-OpCo1!S2337","v":0},{"$f":"-OpCo1!T2337","v":0},{"$f":"-OpCo1!U2337","v":0},{"$f":"-OpCo1!V2337","v":0},{"$f":"-OpCo1!W2337","v":0},{"$f":"-OpCo1!X2337","v":0},{"$f":"-OpCo1!Y2337","v":0},{"$f":"-OpCo1!Z2337","v":0},{"$f":"-OpCo1!AA2337","v":0},{"$f":"-OpCo1!AB2337","v":0},{"$f":"-OpCo1!AC2337","v":0},{"$f":"-OpCo1!AD2337","v":0},{"$f":"-OpCo1!AE2337","v":0},{"$f":"-OpCo1!AF2337","v":0},{"$f":"-OpCo1!AG2337","v":0},{"$f":"-OpCo1!AH2337","v":0},{"$f":"-OpCo1!AI2337","v":0},{"$f":"-OpCo1!AJ2337","v":0},{"$f":"-OpCo1!AK2337","v":0},{"$f":"-OpCo1!AL2337","v":0},{"$f":"-OpCo1!AM2337","v":0},{"$f":"-OpCo1!AN2337","v":0},{"$f":"-OpCo1!AO2337","v":0},{"$f":"-OpCo1!AP2337","v":0},{"$f":"-OpCo1!AQ2337","v":0},{"$f":"-OpCo1!AR2337","v":0},{"$f":"-OpCo1!AS2337","v":0},{"$f":"-OpCo1!AT2337","v":0},{"$f":"-OpCo1!AU2337","v":0},{"$f":"-OpCo1!AV2337","v":0},{"$f":"-OpCo1!AW2337","v":0},{"$f":"-OpCo1!AX2337","v":0},{"$f":"-OpCo1!AY2337","v":0},{"$f":"-OpCo1!AZ2337","v":0},{"$f":"-OpCo1!BA2337","v":0},{"$f":"-OpCo1!BB2337","v":0},{"$f":"-OpCo1!BC2337","v":0},{"$f":"-OpCo1!BD2337","v":0},{"$f":"-OpCo1!BE2337","v":0},{"$f":"-OpCo1!BF2337","v":0},{"$f":"-OpCo1!BG2337","v":0},{"$f":"-OpCo1!BH2337","v":0},{"$f":"-OpCo1!BI2337","v":0},{"$f":"-OpCo1!BJ2337","v":0},{"$f":"-OpCo1!BK2337","v":0},{"$f":"-OpCo1!BL2337","v":0},{"$f":"-OpCo1!BM2337","v":0},{"$f":"-OpCo1!BN2337","v":0},{"$f":"-OpCo1!BO2337","v":0},{"$f":"-OpCo1!BP2337","v":0},{"$f":"-OpCo1!BQ2337","v":0},{"$f":"-OpCo1!BR2337","v":0},{"$f":"-OpCo1!BS2337","v":0},{"$f":"-OpCo1!BT2337","v":0}]
[null,null,null,"Cash received from O&M reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2338","v":0},{"$f":"-OpCo1!N2338","v":0},{"$f":"-OpCo1!O2338","v":0},{"$f":"-OpCo1!P2338","v":0},{"$f":"-OpCo1!Q2338","v":0},{"$f":"-OpCo1!R2338","v":0},{"$f":"-OpCo1!S2338","v":0},{"$f":"-OpCo1!T2338","v":0},{"$f":"-OpCo1!U2338","v":0},{"$f":"-OpCo1!V2338","v":0},{"$f":"-OpCo1!W2338","v":0},{"$f":"-OpCo1!X2338","v":0},{"$f":"-OpCo1!Y2338","v":0},{"$f":"-OpCo1!Z2338","v":0},{"$f":"-OpCo1!AA2338","v":0},{"$f":"-OpCo1!AB2338","v":0},{"$f":"-OpCo1!AC2338","v":0},{"$f":"-OpCo1!AD2338","v":0},{"$f":"-OpCo1!AE2338","v":0},{"$f":"-OpCo1!AF2338","v":0},{"$f":"-OpCo1!AG2338","v":0},{"$f":"-OpCo1!AH2338","v":0},{"$f":"-OpCo1!AI2338","v":0},{"$f":"-OpCo1!AJ2338","v":0},{"$f":"-OpCo1!AK2338","v":0},{"$f":"-OpCo1!AL2338","v":0},{"$f":"-OpCo1!AM2338","v":0},{"$f":"-OpCo1!AN2338","v":0},{"$f":"-OpCo1!AO2338","v":0},{"$f":"-OpCo1!AP2338","v":0},{"$f":"-OpCo1!AQ2338","v":0},{"$f":"-OpCo1!AR2338","v":0},{"$f":"-OpCo1!AS2338","v":0},{"$f":"-OpCo1!AT2338","v":0},{"$f":"-OpCo1!AU2338","v":0},{"$f":"-OpCo1!AV2338","v":0},{"$f":"-OpCo1!AW2338","v":0},{"$f":"-OpCo1!AX2338","v":0},{"$f":"-OpCo1!AY2338","v":0},{"$f":"-OpCo1!AZ2338","v":0},{"$f":"-OpCo1!BA2338","v":0},{"$f":"-OpCo1!BB2338","v":0},{"$f":"-OpCo1!BC2338","v":0},{"$f":"-OpCo1!BD2338","v":0},{"$f":"-OpCo1!BE2338","v":0},{"$f":"-OpCo1!BF2338","v":0},{"$f":"-OpCo1!BG2338","v":0},{"$f":"-OpCo1!BH2338","v":0},{"$f":"-OpCo1!BI2338","v":0},{"$f":"-OpCo1!BJ2338","v":0},{"$f":"-OpCo1!BK2338","v":0},{"$f":"-OpCo1!BL2338","v":0},{"$f":"-OpCo1!BM2338","v":0},{"$f":"-OpCo1!BN2338","v":0},{"$f":"-OpCo1!BO2338","v":0},{"$f":"-OpCo1!BP2338","v":0},{"$f":"-OpCo1!BQ2338","v":0},{"$f":"-OpCo1!BR2338","v":0},{"$f":"-OpCo1!BS2338","v":0},{"$f":"-OpCo1!BT2338","v":0}]
[null,null,null,"Cash taken to debt service reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2352","v":0},{"$f":"-OpCo1!N2352","v":0},{"$f":"-OpCo1!O2352","v":0},{"$f":"-OpCo1!P2352","v":0},{"$f":"-OpCo1!Q2352","v":0},{"$f":"-OpCo1!R2352","v":0},{"$f":"-OpCo1!S2352","v":0},{"$f":"-OpCo1!T2352","v":0},{"$f":"-OpCo1!U2352","v":0},{"$f":"-OpCo1!V2352","v":0},{"$f":"-OpCo1!W2352","v":0},{"$f":"-OpCo1!X2352","v":0},{"$f":"-OpCo1!Y2352","v":0},{"$f":"-OpCo1!Z2352","v":0},{"$f":"-OpCo1!AA2352","v":0},{"$f":"-OpCo1!AB2352","v":0},{"$f":"-OpCo1!AC2352","v":0},{"$f":"-OpCo1!AD2352","v":0},{"$f":"-OpCo1!AE2352","v":0},{"$f":"-OpCo1!AF2352","v":0},{"$f":"-OpCo1!AG2352","v":0},{"$f":"-OpCo1!AH2352","v":0},{"$f":"-OpCo1!AI2352","v":0},{"$f":"-OpCo1!AJ2352","v":0},{"$f":"-OpCo1!AK2352","v":0},{"$f":"-OpCo1!AL2352","v":0},{"$f":"-OpCo1!AM2352","v":0},{"$f":"-OpCo1!AN2352","v":0},{"$f":"-OpCo1!AO2352","v":0},{"$f":"-OpCo1!AP2352","v":0},{"$f":"-OpCo1!AQ2352","v":0},{"$f":"-OpCo1!AR2352","v":0},{"$f":"-OpCo1!AS2352","v":0},{"$f":"-OpCo1!AT2352","v":0},{"$f":"-OpCo1!AU2352","v":0},{"$f":"-OpCo1!AV2352","v":0},{"$f":"-OpCo1!AW2352","v":0},{"$f":"-OpCo1!AX2352","v":0},{"$f":"-OpCo1!AY2352","v":0},{"$f":"-OpCo1!AZ2352","v":0},{"$f":"-OpCo1!BA2352","v":0},{"$f":"-OpCo1!BB2352","v":0},{"$f":"-OpCo1!BC2352","v":0},{"$f":"-OpCo1!BD2352","v":0},{"$f":"-OpCo1!BE2352","v":0},{"$f":"-OpCo1!BF2352","v":0},{"$f":"-OpCo1!BG2352","v":0},{"$f":"-OpCo1!BH2352","v":0},{"$f":"-OpCo1!BI2352","v":0},{"$f":"-OpCo1!BJ2352","v":0},{"$f":"-OpCo1!BK2352","v":0},{"$f":"-OpCo1!BL2352","v":0},{"$f":"-OpCo1!BM2352","v":0},{"$f":"-OpCo1!BN2352","v":0},{"$f":"-OpCo1!BO2352","v":0},{"$f":"-OpCo1!BP2352","v":0},{"$f":"-OpCo1!BQ2352","v":0},{"$f":"-OpCo1!BR2352","v":0},{"$f":"-OpCo1!BS2352","v":0},{"$f":"-OpCo1!BT2352","v":0}]
[null,null,null,"Cash received from debt service reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M2353","v":0},{"$f":"-OpCo1!N2353","v":0},{"$f":"-OpCo1!O2353","v":0},{"$f":"-OpCo1!P2353","v":0},{"$f":"-OpCo1!Q2353","v":0},{"$f":"-OpCo1!R2353","v":0},{"$f":"-OpCo1!S2353","v":0},{"$f":"-OpCo1!T2353","v":0},{"$f":"-OpCo1!U2353","v":0},{"$f":"-OpCo1!V2353","v":0},{"$f":"-OpCo1!W2353","v":0},{"$f":"-OpCo1!X2353","v":0},{"$f":"-OpCo1!Y2353","v":0},{"$f":"-OpCo1!Z2353","v":0},{"$f":"-OpCo1!AA2353","v":0},{"$f":"-OpCo1!AB2353","v":0},{"$f":"-OpCo1!AC2353","v":0},{"$f":"-OpCo1!AD2353","v":0},{"$f":"-OpCo1!AE2353","v":0},{"$f":"-OpCo1!AF2353","v":0},{"$f":"-OpCo1!AG2353","v":0},{"$f":"-OpCo1!AH2353","v":0},{"$f":"-OpCo1!AI2353","v":0},{"$f":"-OpCo1!AJ2353","v":0},{"$f":"-OpCo1!AK2353","v":0},{"$f":"-OpCo1!AL2353","v":0},{"$f":"-OpCo1!AM2353","v":0},{"$f":"-OpCo1!AN2353","v":0},{"$f":"-OpCo1!AO2353","v":0},{"$f":"-OpCo1!AP2353","v":0},{"$f":"-OpCo1!AQ2353","v":0},{"$f":"-OpCo1!AR2353","v":0},{"$f":"-OpCo1!AS2353","v":0},{"$f":"-OpCo1!AT2353","v":0},{"$f":"-OpCo1!AU2353","v":0},{"$f":"-OpCo1!AV2353","v":0},{"$f":"-OpCo1!AW2353","v":0},{"$f":"-OpCo1!AX2353","v":0},{"$f":"-OpCo1!AY2353","v":0},{"$f":"-OpCo1!AZ2353","v":0},{"$f":"-OpCo1!BA2353","v":0},{"$f":"-OpCo1!BB2353","v":0},{"$f":"-OpCo1!BC2353","v":0},{"$f":"-OpCo1!BD2353","v":0},{"$f":"-OpCo1!BE2353","v":0},{"$f":"-OpCo1!BF2353","v":0},{"$f":"-OpCo1!BG2353","v":0},{"$f":"-OpCo1!BH2353","v":0},{"$f":"-OpCo1!BI2353","v":0},{"$f":"-OpCo1!BJ2353","v":0},{"$f":"-OpCo1!BK2353","v":0},{"$f":"-OpCo1!BL2353","v":0},{"$f":"-OpCo1!BM2353","v":0},{"$f":"-OpCo1!BN2353","v":0},{"$f":"-OpCo1!BO2353","v":0},{"$f":"-OpCo1!BP2353","v":0},{"$f":"-OpCo1!BQ2353","v":0},{"$f":"-OpCo1!BR2353","v":0},{"$f":"-OpCo1!BS2353","v":0},{"$f":"-OpCo1!BT2353","v":0}]
[]
[null,null,null,"Net cash flow",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M398,M400,M407)","v":0},0,0,{"$f":"SUM(P398,P400,P407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS398,AS400,AS407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f free cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L430","v":0},{"$f":"M430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M426","v":0},{"$f":"N426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f free cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M428:M429)","v":0},{"$f":"SUM(N428:N429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f restricted cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L435","v":0},{"$f":"M435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M419:M424)","v":0},{"$f":"-SUM(N419:N424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS419:AS424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest received on restricted cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M530","v":0},{"$f":"OpCo1!N530","v":0},{"$f":"OpCo1!O530","v":0},{"$f":"OpCo1!P530","v":0},{"$f":"OpCo1!Q530","v":0},{"$f":"OpCo1!R530","v":0},{"$f":"OpCo1!S530","v":0},{"$f":"OpCo1!T530","v":0},{"$f":"OpCo1!U530","v":0},{"$f":"OpCo1!V530","v":0},{"$f":"OpCo1!W530","v":0},{"$f":"OpCo1!X530","v":0},{"$f":"OpCo1!Y530","v":0},{"$f":"OpCo1!Z530","v":0},{"$f":"OpCo1!AA530","v":0},{"$f":"OpCo1!AB530","v":0},{"$f":"OpCo1!AC530","v":0},{"$f":"OpCo1!AD530","v":0},{"$f":"OpCo1!AE530","v":0},{"$f":"OpCo1!AF530","v":0},{"$f":"OpCo1!AG530","v":0},{"$f":"OpCo1!AH530","v":0},{"$f":"OpCo1!AI530","v":0},{"$f":"OpCo1!AJ530","v":0},{"$f":"OpCo1!AK530","v":0},{"$f":"OpCo1!AL530","v":0},{"$f":"OpCo1!AM530","v":0},{"$f":"OpCo1!AN530","v":0},{"$f":"OpCo1!AO530","v":0},{"$f":"OpCo1!AP530","v":0},{"$f":"OpCo1!AQ530","v":0},{"$f":"OpCo1!AR530","v":0},{"$f":"OpCo1!AS530","v":0},{"$f":"OpCo1!AT530","v":0},{"$f":"OpCo1!AU530","v":0},{"$f":"OpCo1!AV530","v":0},{"$f":"OpCo1!AW530","v":0},{"$f":"OpCo1!AX530","v":0},{"$f":"OpCo1!AY530","v":0},{"$f":"OpCo1!AZ530","v":0},{"$f":"OpCo1!BA530","v":0},{"$f":"OpCo1!BB530","v":0},{"$f":"OpCo1!BC530","v":0},{"$f":"OpCo1!BD530","v":0},{"$f":"OpCo1!BE530","v":0},{"$f":"OpCo1!BF530","v":0},{"$f":"OpCo1!BG530","v":0},{"$f":"OpCo1!BH530","v":0},{"$f":"OpCo1!BI530","v":0},{"$f":"OpCo1!BJ530","v":0},{"$f":"OpCo1!BK530","v":0},{"$f":"OpCo1!BL530","v":0},{"$f":"OpCo1!BM530","v":0},{"$f":"OpCo1!BN530","v":0},{"$f":"OpCo1!BO530","v":0},{"$f":"OpCo1!BP530","v":0},{"$f":"OpCo1!BQ530","v":0},{"$f":"OpCo1!BR530","v":0},{"$f":"OpCo1!BS530","v":0},{"$f":"OpCo1!BT530","v":0}]
[null,null,null,"c/f restricted cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M432:M434)","v":0},{"$f":"SUM(N432:N434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B437)+1","v":3},null,"TAX CHECK"]
[]
[null,null,{"$f":"MAX(C$438:C439)+1","v":1},{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[]
[null,null,null,"Corporation tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total P&L tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M442:M443)","v":0},{"$f":"SUM(N442:N443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profit before tax including business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M69+M72","v":0},{"$f":"N69+N72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS69+AS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,{"$f":"INP_General!M$457","v":0.25},{"$f":"INP_General!N$457","v":0.25},{"$f":"INP_General!O$457","v":0.25},{"$f":"INP_General!P$457","v":0.25},{"$f":"INP_General!Q$457","v":0.25},{"$f":"INP_General!R$457","v":0.25},{"$f":"INP_General!S$457","v":0.25},{"$f":"INP_General!T$457","v":0.25},{"$f":"INP_General!U$457","v":0.25},{"$f":"INP_General!V$457","v":0.25},{"$f":"INP_General!W$457","v":0.25},{"$f":"INP_General!X$457","v":0.25},{"$f":"INP_General!Y$457","v":0.25},{"$f":"INP_General!Z$457","v":0.25},{"$f":"INP_General!AA$457","v":0.25},{"$f":"INP_General!AB$457","v":0.25},{"$f":"INP_General!AC$457","v":0.25},{"$f":"INP_General!AD$457","v":0.25},{"$f":"INP_General!AE$457","v":0.25},{"$f":"INP_General!AF$457","v":0.25},{"$f":"INP_General!AG$457","v":0.25},{"$f":"INP_General!AH$457","v":0.25},{"$f":"INP_General!AI$457","v":0.25},{"$f":"INP_General!AJ$457","v":0.25},{"$f":"INP_General!AK$457","v":0.25},{"$f":"INP_General!AL$457","v":0.25},{"$f":"INP_General!AM$457","v":0.25},{"$f":"INP_General!AN$457","v":0.25},{"$f":"INP_General!AO$457","v":0.25},{"$f":"INP_General!AP$457","v":0.25},{"$f":"INP_General!AQ$457","v":0.25},{"$f":"INP_General!AR$457","v":0.25},{"$f":"INP_General!AS$457","v":0.25},{"$f":"INP_General!AT$457","v":0.25},{"$f":"INP_General!AU$457","v":0.25},{"$f":"INP_General!AV$457","v":0.25},{"$f":"INP_General!AW$457","v":0.25},{"$f":"INP_General!AX$457","v":0.25},{"$f":"INP_General!AY$457","v":0.25},{"$f":"INP_General!AZ$457","v":0.25},{"$f":"INP_General!BA$457","v":0.25},{"$f":"INP_General!BB$457","v":0.25},{"$f":"INP_General!BC$457","v":0.25},{"$f":"INP_General!BD$457","v":0.25},{"$f":"INP_General!BE$457","v":0.25},{"$f":"INP_General!BF$457","v":0.25},{"$f":"INP_General!BG$457","v":0.25},{"$f":"INP_General!BH$457","v":0.25},{"$f":"INP_General!BI$457","v":0.25},{"$f":"INP_General!BJ$457","v":0.25},{"$f":"INP_General!BK$457","v":0.25},{"$f":"INP_General!BL$457","v":0.25},{"$f":"INP_General!BM$457","v":0.25},{"$f":"INP_General!BN$457","v":0.25},{"$f":"INP_General!BO$457","v":0.25},{"$f":"INP_General!BP$457","v":0.25},{"$f":"INP_General!BQ$457","v":0.25},{"$f":"INP_General!BR$457","v":0.25},{"$f":"INP_General!BS$457","v":0.25},{"$f":"INP_General!BT$457","v":0.25}]
[null,null,null,"PBT * prevailing tax rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$454","v":true},null,null,null,null,{"$f":"-M446*M447*$H448","v":0},{"$f":"-N446*N447*$H448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M450:BT450)*H448","v":0},null,null,null,null,{"$f":"M444-M448","v":0},{"$f":"N444-N448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of:"]
[]
[null,null,null,"Depreciation on non-qualifying PPE"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},{"$f":"OpCo1!H3360","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D455","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$256","v":"Generation"},{"$f":"OpCo1!J2401","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!M$293:M$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!N$293:N$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!O$293:O$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!P$293:P$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Q$293:Q$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!R$293:R$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!S$293:S$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!T$293:T$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!U$293:U$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!V$293:V$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!W$293:W$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!X$293:X$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Y$293:Y$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Z$293:Z$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AA$293:AA$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AB$293:AB$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AC$293:AC$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AD$293:AD$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AE$293:AE$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AF$293:AF$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AG$293:AG$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AH$293:AH$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AI$293:AI$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AJ$293:AJ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AK$293:AK$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AL$293:AL$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AM$293:AM$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AN$293:AN$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AO$293:AO$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AP$293:AP$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AQ$293:AQ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AR$293:AR$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AS$293:AS$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AT$293:AT$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AU$293:AU$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AV$293:AV$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AW$293:AW$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AX$293:AX$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AY$293:AY$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AZ$293:AZ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BA$293:BA$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BB$293:BB$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BC$293:BC$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BD$293:BD$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BE$293:BE$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BF$293:BF$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BG$293:BG$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BH$293:BH$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BI$293:BI$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BJ$293:BJ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BK$293:BK$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BL$293:BL$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BM$293:BM$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BN$293:BN$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BO$293:BO$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BP$293:BP$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BQ$293:BQ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BR$293:BR$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BS$293:BS$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BT$293:BT$895)*$J455*$E455","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},{"$f":"OpCo1!H3361","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D456","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$257","v":"Generation"},{"$f":"OpCo1!J2402","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!M$293:M$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!N$293:N$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!O$293:O$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!P$293:P$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Q$293:Q$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!R$293:R$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!S$293:S$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!T$293:T$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!U$293:U$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!V$293:V$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!W$293:W$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!X$293:X$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Y$293:Y$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Z$293:Z$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AA$293:AA$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AB$293:AB$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AC$293:AC$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AD$293:AD$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AE$293:AE$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AF$293:AF$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AG$293:AG$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AH$293:AH$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AI$293:AI$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AJ$293:AJ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AK$293:AK$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AL$293:AL$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AM$293:AM$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AN$293:AN$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AO$293:AO$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AP$293:AP$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AQ$293:AQ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AR$293:AR$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AS$293:AS$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AT$293:AT$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AU$293:AU$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AV$293:AV$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AW$293:AW$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AX$293:AX$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AY$293:AY$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AZ$293:AZ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BA$293:BA$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BB$293:BB$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BC$293:BC$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BD$293:BD$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BE$293:BE$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BF$293:BF$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BG$293:BG$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BH$293:BH$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BI$293:BI$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BJ$293:BJ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BK$293:BK$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BL$293:BL$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BM$293:BM$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BN$293:BN$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BO$293:BO$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BP$293:BP$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BQ$293:BQ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BR$293:BR$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BS$293:BS$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BT$293:BT$895)*$J456*$E456","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},{"$f":"OpCo1!H3362","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D457","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"OpCo1!J2403","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!M$293:M$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!N$293:N$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!O$293:O$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!P$293:P$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Q$293:Q$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!R$293:R$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!S$293:S$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!T$293:T$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!U$293:U$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!V$293:V$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!W$293:W$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!X$293:X$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Y$293:Y$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Z$293:Z$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AA$293:AA$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AB$293:AB$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AC$293:AC$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AD$293:AD$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AE$293:AE$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AF$293:AF$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AG$293:AG$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AH$293:AH$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AI$293:AI$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AJ$293:AJ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AK$293:AK$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AL$293:AL$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AM$293:AM$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AN$293:AN$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AO$293:AO$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AP$293:AP$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AQ$293:AQ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AR$293:AR$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AS$293:AS$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AT$293:AT$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AU$293:AU$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AV$293:AV$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AW$293:AW$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AX$293:AX$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AY$293:AY$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AZ$293:AZ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BA$293:BA$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BB$293:BB$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BC$293:BC$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BD$293:BD$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BE$293:BE$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BF$293:BF$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BG$293:BG$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BH$293:BH$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BI$293:BI$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BJ$293:BJ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BK$293:BK$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BL$293:BL$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BM$293:BM$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BN$293:BN$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BO$293:BO$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BP$293:BP$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BQ$293:BQ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BR$293:BR$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BS$293:BS$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BT$293:BT$895)*$J457*$E457","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},{"$f":"OpCo1!H3363","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D458","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"OpCo1!J2404","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!M$293:M$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!N$293:N$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!O$293:O$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!P$293:P$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Q$293:Q$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!R$293:R$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!S$293:S$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!T$293:T$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!U$293:U$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!V$293:V$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!W$293:W$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!X$293:X$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Y$293:Y$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Z$293:Z$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AA$293:AA$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AB$293:AB$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AC$293:AC$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AD$293:AD$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AE$293:AE$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AF$293:AF$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AG$293:AG$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AH$293:AH$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AI$293:AI$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AJ$293:AJ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AK$293:AK$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AL$293:AL$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AM$293:AM$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AN$293:AN$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AO$293:AO$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AP$293:AP$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AQ$293:AQ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AR$293:AR$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AS$293:AS$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AT$293:AT$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AU$293:AU$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AV$293:AV$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AW$293:AW$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AX$293:AX$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AY$293:AY$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AZ$293:AZ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BA$293:BA$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BB$293:BB$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BC$293:BC$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BD$293:BD$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BE$293:BE$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BF$293:BF$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BG$293:BG$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BH$293:BH$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BI$293:BI$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BJ$293:BJ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BK$293:BK$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BL$293:BL$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BM$293:BM$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BN$293:BN$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BO$293:BO$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BP$293:BP$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BQ$293:BQ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BR$293:BR$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BS$293:BS$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BT$293:BT$895)*$J458*$E458","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},{"$f":"OpCo1!H3364","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D459","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"OpCo1!J2405","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!M$293:M$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!N$293:N$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!O$293:O$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!P$293:P$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Q$293:Q$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!R$293:R$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!S$293:S$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!T$293:T$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!U$293:U$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!V$293:V$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!W$293:W$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!X$293:X$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Y$293:Y$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Z$293:Z$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AA$293:AA$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AB$293:AB$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AC$293:AC$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AD$293:AD$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AE$293:AE$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AF$293:AF$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AG$293:AG$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AH$293:AH$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AI$293:AI$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AJ$293:AJ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AK$293:AK$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AL$293:AL$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AM$293:AM$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AN$293:AN$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AO$293:AO$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AP$293:AP$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AQ$293:AQ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AR$293:AR$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AS$293:AS$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AT$293:AT$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AU$293:AU$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AV$293:AV$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AW$293:AW$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AX$293:AX$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AY$293:AY$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AZ$293:AZ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BA$293:BA$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BB$293:BB$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BC$293:BC$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BD$293:BD$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BE$293:BE$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BF$293:BF$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BG$293:BG$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BH$293:BH$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BI$293:BI$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BJ$293:BJ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BK$293:BK$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BL$293:BL$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BM$293:BM$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BN$293:BN$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BO$293:BO$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BP$293:BP$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BQ$293:BQ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BR$293:BR$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BS$293:BS$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BT$293:BT$895)*$J459*$E459","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},{"$f":"OpCo1!H3365","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D460","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$261","v":"Generation"},{"$f":"OpCo1!J2406","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!M$293:M$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!N$293:N$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!O$293:O$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!P$293:P$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Q$293:Q$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!R$293:R$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!S$293:S$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!T$293:T$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!U$293:U$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!V$293:V$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!W$293:W$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!X$293:X$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Y$293:Y$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Z$293:Z$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AA$293:AA$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AB$293:AB$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AC$293:AC$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AD$293:AD$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AE$293:AE$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AF$293:AF$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AG$293:AG$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AH$293:AH$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AI$293:AI$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AJ$293:AJ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AK$293:AK$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AL$293:AL$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AM$293:AM$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AN$293:AN$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AO$293:AO$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AP$293:AP$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AQ$293:AQ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AR$293:AR$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AS$293:AS$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AT$293:AT$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AU$293:AU$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AV$293:AV$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AW$293:AW$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AX$293:AX$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AY$293:AY$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AZ$293:AZ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BA$293:BA$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BB$293:BB$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BC$293:BC$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BD$293:BD$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BE$293:BE$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BF$293:BF$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BG$293:BG$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BH$293:BH$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BI$293:BI$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BJ$293:BJ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BK$293:BK$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BL$293:BL$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BM$293:BM$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BN$293:BN$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BO$293:BO$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BP$293:BP$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BQ$293:BQ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BR$293:BR$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BS$293:BS$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BT$293:BT$895)*$J460*$E460","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},{"$f":"OpCo1!H3366","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D461","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"OpCo1!J2407","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!M$293:M$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!N$293:N$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!O$293:O$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!P$293:P$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Q$293:Q$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!R$293:R$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!S$293:S$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!T$293:T$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!U$293:U$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!V$293:V$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!W$293:W$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!X$293:X$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Y$293:Y$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Z$293:Z$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AA$293:AA$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AB$293:AB$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AC$293:AC$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AD$293:AD$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AE$293:AE$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AF$293:AF$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AG$293:AG$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AH$293:AH$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AI$293:AI$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AJ$293:AJ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AK$293:AK$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AL$293:AL$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AM$293:AM$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AN$293:AN$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AO$293:AO$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AP$293:AP$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AQ$293:AQ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AR$293:AR$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AS$293:AS$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AT$293:AT$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AU$293:AU$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AV$293:AV$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AW$293:AW$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AX$293:AX$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AY$293:AY$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AZ$293:AZ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BA$293:BA$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BB$293:BB$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BC$293:BC$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BD$293:BD$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BE$293:BE$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BF$293:BF$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BG$293:BG$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BH$293:BH$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BI$293:BI$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BJ$293:BJ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BK$293:BK$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BL$293:BL$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BM$293:BM$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BN$293:BN$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BO$293:BO$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BP$293:BP$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BQ$293:BQ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BR$293:BR$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BS$293:BS$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BT$293:BT$895)*$J461*$E461","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},{"$f":"OpCo1!H3367","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D462","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$263","v":"Generation"},{"$f":"OpCo1!J2408","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!M$293:M$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!N$293:N$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!O$293:O$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!P$293:P$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Q$293:Q$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!R$293:R$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!S$293:S$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!T$293:T$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!U$293:U$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!V$293:V$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!W$293:W$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!X$293:X$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Y$293:Y$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Z$293:Z$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AA$293:AA$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AB$293:AB$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AC$293:AC$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AD$293:AD$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AE$293:AE$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AF$293:AF$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AG$293:AG$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AH$293:AH$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AI$293:AI$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AJ$293:AJ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AK$293:AK$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AL$293:AL$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AM$293:AM$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AN$293:AN$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AO$293:AO$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AP$293:AP$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AQ$293:AQ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AR$293:AR$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AS$293:AS$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AT$293:AT$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AU$293:AU$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AV$293:AV$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AW$293:AW$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AX$293:AX$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AY$293:AY$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AZ$293:AZ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BA$293:BA$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BB$293:BB$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BC$293:BC$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BD$293:BD$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BE$293:BE$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BF$293:BF$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BG$293:BG$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BH$293:BH$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BI$293:BI$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BJ$293:BJ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BK$293:BK$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BL$293:BL$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BM$293:BM$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BN$293:BN$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BO$293:BO$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BP$293:BP$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BQ$293:BQ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BR$293:BR$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BS$293:BS$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BT$293:BT$895)*$J462*$E462","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},{"$f":"OpCo1!H3368","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D463","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$264","v":"Generation"},{"$f":"OpCo1!J2409","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!M$293:M$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!N$293:N$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!O$293:O$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!P$293:P$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Q$293:Q$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!R$293:R$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!S$293:S$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!T$293:T$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!U$293:U$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!V$293:V$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!W$293:W$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!X$293:X$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Y$293:Y$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Z$293:Z$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AA$293:AA$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AB$293:AB$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AC$293:AC$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AD$293:AD$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AE$293:AE$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AF$293:AF$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AG$293:AG$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AH$293:AH$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AI$293:AI$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AJ$293:AJ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AK$293:AK$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AL$293:AL$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AM$293:AM$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AN$293:AN$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AO$293:AO$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AP$293:AP$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AQ$293:AQ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AR$293:AR$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AS$293:AS$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AT$293:AT$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AU$293:AU$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AV$293:AV$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AW$293:AW$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AX$293:AX$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AY$293:AY$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AZ$293:AZ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BA$293:BA$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BB$293:BB$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BC$293:BC$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BD$293:BD$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BE$293:BE$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BF$293:BF$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BG$293:BG$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BH$293:BH$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BI$293:BI$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BJ$293:BJ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BK$293:BK$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BL$293:BL$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BM$293:BM$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BN$293:BN$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BO$293:BO$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BP$293:BP$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BQ$293:BQ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BR$293:BR$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BS$293:BS$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BT$293:BT$895)*$J463*$E463","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},{"$f":"OpCo1!H3369","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D464","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$265","v":"Generation"},{"$f":"OpCo1!J2410","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!M$293:M$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!N$293:N$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!O$293:O$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!P$293:P$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Q$293:Q$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!R$293:R$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!S$293:S$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!T$293:T$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!U$293:U$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!V$293:V$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!W$293:W$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!X$293:X$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Y$293:Y$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Z$293:Z$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AA$293:AA$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AB$293:AB$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AC$293:AC$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AD$293:AD$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AE$293:AE$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AF$293:AF$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AG$293:AG$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AH$293:AH$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AI$293:AI$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AJ$293:AJ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AK$293:AK$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AL$293:AL$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AM$293:AM$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AN$293:AN$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AO$293:AO$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AP$293:AP$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AQ$293:AQ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AR$293:AR$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AS$293:AS$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AT$293:AT$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AU$293:AU$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AV$293:AV$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AW$293:AW$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AX$293:AX$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AY$293:AY$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AZ$293:AZ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BA$293:BA$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BB$293:BB$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BC$293:BC$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BD$293:BD$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BE$293:BE$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BF$293:BF$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BG$293:BG$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BH$293:BH$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BI$293:BI$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BJ$293:BJ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BK$293:BK$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BL$293:BL$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BM$293:BM$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BN$293:BN$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BO$293:BO$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BP$293:BP$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BQ$293:BQ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BR$293:BR$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BS$293:BS$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BT$293:BT$895)*$J464*$E464","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},{"$f":"OpCo1!H3370","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D465","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$266","v":"Generation"},{"$f":"OpCo1!J2411","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!M$293:M$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!N$293:N$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!O$293:O$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!P$293:P$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Q$293:Q$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!R$293:R$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!S$293:S$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!T$293:T$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!U$293:U$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!V$293:V$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!W$293:W$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!X$293:X$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Y$293:Y$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Z$293:Z$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AA$293:AA$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AB$293:AB$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AC$293:AC$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AD$293:AD$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AE$293:AE$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AF$293:AF$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AG$293:AG$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AH$293:AH$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AI$293:AI$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AJ$293:AJ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AK$293:AK$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AL$293:AL$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AM$293:AM$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AN$293:AN$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AO$293:AO$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AP$293:AP$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AQ$293:AQ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AR$293:AR$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AS$293:AS$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AT$293:AT$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AU$293:AU$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AV$293:AV$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AW$293:AW$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AX$293:AX$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AY$293:AY$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AZ$293:AZ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BA$293:BA$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BB$293:BB$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BC$293:BC$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BD$293:BD$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BE$293:BE$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BF$293:BF$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BG$293:BG$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BH$293:BH$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BI$293:BI$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BJ$293:BJ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BK$293:BK$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BL$293:BL$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BM$293:BM$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BN$293:BN$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BO$293:BO$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BP$293:BP$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BQ$293:BQ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BR$293:BR$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BS$293:BS$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BT$293:BT$895)*$J465*$E465","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},{"$f":"OpCo1!H3371","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D466","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"OpCo1!J2412","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!M$293:M$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!N$293:N$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!O$293:O$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!P$293:P$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Q$293:Q$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!R$293:R$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!S$293:S$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!T$293:T$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!U$293:U$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!V$293:V$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!W$293:W$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!X$293:X$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Y$293:Y$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Z$293:Z$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AA$293:AA$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AB$293:AB$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AC$293:AC$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AD$293:AD$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AE$293:AE$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AF$293:AF$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AG$293:AG$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AH$293:AH$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AI$293:AI$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AJ$293:AJ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AK$293:AK$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AL$293:AL$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AM$293:AM$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AN$293:AN$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AO$293:AO$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AP$293:AP$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AQ$293:AQ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AR$293:AR$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AS$293:AS$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AT$293:AT$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AU$293:AU$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AV$293:AV$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AW$293:AW$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AX$293:AX$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AY$293:AY$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AZ$293:AZ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BA$293:BA$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BB$293:BB$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BC$293:BC$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BD$293:BD$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BE$293:BE$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BF$293:BF$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BG$293:BG$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BH$293:BH$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BI$293:BI$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BJ$293:BJ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BK$293:BK$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BL$293:BL$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BM$293:BM$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BN$293:BN$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BO$293:BO$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BP$293:BP$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BQ$293:BQ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BR$293:BR$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BS$293:BS$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BT$293:BT$895)*$J466*$E466","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},{"$f":"OpCo1!H3372","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D467","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$268","v":"Generation"},{"$f":"OpCo1!J2413","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!M$293:M$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!N$293:N$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!O$293:O$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!P$293:P$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Q$293:Q$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!R$293:R$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!S$293:S$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!T$293:T$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!U$293:U$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!V$293:V$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!W$293:W$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!X$293:X$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Y$293:Y$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Z$293:Z$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AA$293:AA$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AB$293:AB$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AC$293:AC$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AD$293:AD$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AE$293:AE$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AF$293:AF$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AG$293:AG$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AH$293:AH$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AI$293:AI$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AJ$293:AJ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AK$293:AK$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AL$293:AL$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AM$293:AM$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AN$293:AN$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AO$293:AO$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AP$293:AP$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AQ$293:AQ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AR$293:AR$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AS$293:AS$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AT$293:AT$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AU$293:AU$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AV$293:AV$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AW$293:AW$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AX$293:AX$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AY$293:AY$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AZ$293:AZ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BA$293:BA$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BB$293:BB$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BC$293:BC$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BD$293:BD$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BE$293:BE$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BF$293:BF$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BG$293:BG$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BH$293:BH$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BI$293:BI$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BJ$293:BJ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BK$293:BK$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BL$293:BL$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BM$293:BM$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BN$293:BN$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BO$293:BO$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BP$293:BP$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BQ$293:BQ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BR$293:BR$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BS$293:BS$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BT$293:BT$895)*$J467*$E467","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},{"$f":"OpCo1!H3373","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D468","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$269","v":"Generation"},{"$f":"OpCo1!J2414","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!M$293:M$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!N$293:N$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!O$293:O$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!P$293:P$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Q$293:Q$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!R$293:R$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!S$293:S$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!T$293:T$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!U$293:U$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!V$293:V$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!W$293:W$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!X$293:X$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Y$293:Y$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Z$293:Z$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AA$293:AA$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AB$293:AB$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AC$293:AC$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AD$293:AD$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AE$293:AE$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AF$293:AF$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AG$293:AG$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AH$293:AH$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AI$293:AI$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AJ$293:AJ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AK$293:AK$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AL$293:AL$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AM$293:AM$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AN$293:AN$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AO$293:AO$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AP$293:AP$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AQ$293:AQ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AR$293:AR$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AS$293:AS$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AT$293:AT$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AU$293:AU$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AV$293:AV$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AW$293:AW$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AX$293:AX$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AY$293:AY$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AZ$293:AZ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BA$293:BA$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BB$293:BB$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BC$293:BC$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BD$293:BD$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BE$293:BE$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BF$293:BF$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BG$293:BG$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BH$293:BH$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BI$293:BI$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BJ$293:BJ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BK$293:BK$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BL$293:BL$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BM$293:BM$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BN$293:BN$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BO$293:BO$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BP$293:BP$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BQ$293:BQ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BR$293:BR$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BS$293:BS$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BT$293:BT$895)*$J468*$E468","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},{"$f":"OpCo1!H3374","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D469","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"OpCo1!J2415","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!M$293:M$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!N$293:N$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!O$293:O$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!P$293:P$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Q$293:Q$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!R$293:R$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!S$293:S$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!T$293:T$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!U$293:U$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!V$293:V$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!W$293:W$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!X$293:X$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Y$293:Y$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Z$293:Z$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AA$293:AA$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AB$293:AB$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AC$293:AC$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AD$293:AD$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AE$293:AE$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AF$293:AF$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AG$293:AG$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AH$293:AH$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AI$293:AI$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AJ$293:AJ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AK$293:AK$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AL$293:AL$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AM$293:AM$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AN$293:AN$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AO$293:AO$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AP$293:AP$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AQ$293:AQ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AR$293:AR$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AS$293:AS$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AT$293:AT$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AU$293:AU$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AV$293:AV$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AW$293:AW$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AX$293:AX$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AY$293:AY$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AZ$293:AZ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BA$293:BA$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BB$293:BB$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BC$293:BC$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BD$293:BD$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BE$293:BE$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BF$293:BF$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BG$293:BG$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BH$293:BH$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BI$293:BI$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BJ$293:BJ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BK$293:BK$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BL$293:BL$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BM$293:BM$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BN$293:BN$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BO$293:BO$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BP$293:BP$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BQ$293:BQ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BR$293:BR$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BS$293:BS$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BT$293:BT$895)*$J469*$E469","v":0}]
[]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"OpCo1!H3377","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo1!G15","v":true},null,null,{"$f":"((CALC_Project_ANN!M2126 + CALC_Project_ANN!M5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2126 + CALC_Project_ANN!N5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2126 + CALC_Project_ANN!O5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2126 + CALC_Project_ANN!P5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2126 + CALC_Project_ANN!Q5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2126 + CALC_Project_ANN!R5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2126 + CALC_Project_ANN!S5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2126 + CALC_Project_ANN!T5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2126 + CALC_Project_ANN!U5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2126 + CALC_Project_ANN!V5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2126 + CALC_Project_ANN!W5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2126 + CALC_Project_ANN!X5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2126 + CALC_Project_ANN!Y5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2126 + CALC_Project_ANN!Z5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2126 + CALC_Project_ANN!AA5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2126 + CALC_Project_ANN!AB5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2126 + CALC_Project_ANN!AC5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2126 + CALC_Project_ANN!AD5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2126 + CALC_Project_ANN!AE5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2126 + CALC_Project_ANN!AF5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2126 + CALC_Project_ANN!AG5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2126 + CALC_Project_ANN!AH5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2126 + CALC_Project_ANN!AI5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2126 + CALC_Project_ANN!AJ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2126 + CALC_Project_ANN!AK5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2126 + CALC_Project_ANN!AL5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2126 + CALC_Project_ANN!AM5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2126 + CALC_Project_ANN!AN5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2126 + CALC_Project_ANN!AO5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2126 + CALC_Project_ANN!AP5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2126 + CALC_Project_ANN!AQ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2126 + CALC_Project_ANN!AR5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2126 + CALC_Project_ANN!AS5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2126 + CALC_Project_ANN!AT5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2126 + CALC_Project_ANN!AU5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2126 + CALC_Project_ANN!AV5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2126 + CALC_Project_ANN!AW5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2126 + CALC_Project_ANN!AX5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2126 + CALC_Project_ANN!AY5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2126 + CALC_Project_ANN!AZ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2126 + CALC_Project_ANN!BA5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2126 + CALC_Project_ANN!BB5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2126 + CALC_Project_ANN!BC5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2126 + CALC_Project_ANN!BD5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2126 + CALC_Project_ANN!BE5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2126 + CALC_Project_ANN!BF5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2126 + CALC_Project_ANN!BG5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2126 + CALC_Project_ANN!BH5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2126 + CALC_Project_ANN!BI5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2126 + CALC_Project_ANN!BJ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2126 + CALC_Project_ANN!BK5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2126 + CALC_Project_ANN!BL5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2126 + CALC_Project_ANN!BM5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2126 + CALC_Project_ANN!BN5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2126 + CALC_Project_ANN!BO5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2126 + CALC_Project_ANN!BP5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2126 + CALC_Project_ANN!BQ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2126 + CALC_Project_ANN!BR5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2126 + CALC_Project_ANN!BS5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2126 + CALC_Project_ANN!BT5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BT$455:BT$469)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"OpCo1!H3378","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo1!G16","v":true},null,null,{"$f":"((CALC_Project_ANN!M2152 + CALC_Project_ANN!M5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2152 + CALC_Project_ANN!N5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2152 + CALC_Project_ANN!O5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2152 + CALC_Project_ANN!P5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2152 + CALC_Project_ANN!Q5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2152 + CALC_Project_ANN!R5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2152 + CALC_Project_ANN!S5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2152 + CALC_Project_ANN!T5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2152 + CALC_Project_ANN!U5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2152 + CALC_Project_ANN!V5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2152 + CALC_Project_ANN!W5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2152 + CALC_Project_ANN!X5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2152 + CALC_Project_ANN!Y5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2152 + CALC_Project_ANN!Z5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2152 + CALC_Project_ANN!AA5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2152 + CALC_Project_ANN!AB5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2152 + CALC_Project_ANN!AC5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2152 + CALC_Project_ANN!AD5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2152 + CALC_Project_ANN!AE5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2152 + CALC_Project_ANN!AF5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2152 + CALC_Project_ANN!AG5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2152 + CALC_Project_ANN!AH5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2152 + CALC_Project_ANN!AI5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2152 + CALC_Project_ANN!AJ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2152 + CALC_Project_ANN!AK5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2152 + CALC_Project_ANN!AL5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2152 + CALC_Project_ANN!AM5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2152 + CALC_Project_ANN!AN5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2152 + CALC_Project_ANN!AO5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2152 + CALC_Project_ANN!AP5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2152 + CALC_Project_ANN!AQ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2152 + CALC_Project_ANN!AR5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2152 + CALC_Project_ANN!AS5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2152 + CALC_Project_ANN!AT5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2152 + CALC_Project_ANN!AU5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2152 + CALC_Project_ANN!AV5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2152 + CALC_Project_ANN!AW5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2152 + CALC_Project_ANN!AX5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2152 + CALC_Project_ANN!AY5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2152 + CALC_Project_ANN!AZ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2152 + CALC_Project_ANN!BA5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2152 + CALC_Project_ANN!BB5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2152 + CALC_Project_ANN!BC5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2152 + CALC_Project_ANN!BD5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2152 + CALC_Project_ANN!BE5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2152 + CALC_Project_ANN!BF5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2152 + CALC_Project_ANN!BG5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2152 + CALC_Project_ANN!BH5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2152 + CALC_Project_ANN!BI5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2152 + CALC_Project_ANN!BJ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2152 + CALC_Project_ANN!BK5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2152 + CALC_Project_ANN!BL5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2152 + CALC_Project_ANN!BM5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2152 + CALC_Project_ANN!BN5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2152 + CALC_Project_ANN!BO5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2152 + CALC_Project_ANN!BP5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2152 + CALC_Project_ANN!BQ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2152 + CALC_Project_ANN!BR5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2152 + CALC_Project_ANN!BS5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2152 + CALC_Project_ANN!BT5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BT$455:BT$469)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"OpCo1!H3379","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo1!G17","v":true},null,null,{"$f":"((CALC_Project_ANN!M2178 + CALC_Project_ANN!M5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2178 + CALC_Project_ANN!N5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2178 + CALC_Project_ANN!O5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2178 + CALC_Project_ANN!P5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2178 + CALC_Project_ANN!Q5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2178 + CALC_Project_ANN!R5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2178 + CALC_Project_ANN!S5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2178 + CALC_Project_ANN!T5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2178 + CALC_Project_ANN!U5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2178 + CALC_Project_ANN!V5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2178 + CALC_Project_ANN!W5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2178 + CALC_Project_ANN!X5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2178 + CALC_Project_ANN!Y5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2178 + CALC_Project_ANN!Z5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2178 + CALC_Project_ANN!AA5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2178 + CALC_Project_ANN!AB5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2178 + CALC_Project_ANN!AC5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2178 + CALC_Project_ANN!AD5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2178 + CALC_Project_ANN!AE5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2178 + CALC_Project_ANN!AF5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2178 + CALC_Project_ANN!AG5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2178 + CALC_Project_ANN!AH5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2178 + CALC_Project_ANN!AI5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2178 + CALC_Project_ANN!AJ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2178 + CALC_Project_ANN!AK5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2178 + CALC_Project_ANN!AL5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2178 + CALC_Project_ANN!AM5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2178 + CALC_Project_ANN!AN5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2178 + CALC_Project_ANN!AO5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2178 + CALC_Project_ANN!AP5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2178 + CALC_Project_ANN!AQ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2178 + CALC_Project_ANN!AR5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2178 + CALC_Project_ANN!AS5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2178 + CALC_Project_ANN!AT5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2178 + CALC_Project_ANN!AU5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2178 + CALC_Project_ANN!AV5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2178 + CALC_Project_ANN!AW5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2178 + CALC_Project_ANN!AX5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2178 + CALC_Project_ANN!AY5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2178 + CALC_Project_ANN!AZ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2178 + CALC_Project_ANN!BA5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2178 + CALC_Project_ANN!BB5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2178 + CALC_Project_ANN!BC5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2178 + CALC_Project_ANN!BD5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2178 + CALC_Project_ANN!BE5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2178 + CALC_Project_ANN!BF5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2178 + CALC_Project_ANN!BG5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2178 + CALC_Project_ANN!BH5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2178 + CALC_Project_ANN!BI5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2178 + CALC_Project_ANN!BJ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2178 + CALC_Project_ANN!BK5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2178 + CALC_Project_ANN!BL5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2178 + CALC_Project_ANN!BM5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2178 + CALC_Project_ANN!BN5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2178 + CALC_Project_ANN!BO5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2178 + CALC_Project_ANN!BP5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2178 + CALC_Project_ANN!BQ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2178 + CALC_Project_ANN!BR5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2178 + CALC_Project_ANN!BS5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2178 + CALC_Project_ANN!BT5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BT$455:BT$469)","v":0}]
[]
[null,null,null,"Depn' on interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation on non-qualifying PPE",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M455:M477)","v":0},{"$f":"SUM(N455:N477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M479:BT479)","v":0},null,null,null,null,{"$f":"-M478*M$447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-X478*X$447","v":0},{"$f":"-Y478*Y$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of Capital allowances vs depreciation"]
[null,null,null,"Capital allowances",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M$3226","v":0},{"$f":"OpCo1!N$3226","v":0},{"$f":"OpCo1!O$3226","v":0},{"$f":"OpCo1!P$3226","v":0},{"$f":"OpCo1!Q$3226","v":0},{"$f":"OpCo1!R$3226","v":0},{"$f":"OpCo1!S$3226","v":0},{"$f":"OpCo1!T$3226","v":0},{"$f":"OpCo1!U$3226","v":0},{"$f":"OpCo1!V$3226","v":0},{"$f":"OpCo1!W$3226","v":0},{"$f":"OpCo1!X$3226","v":0},{"$f":"OpCo1!Y$3226","v":0},{"$f":"OpCo1!Z$3226","v":0},{"$f":"OpCo1!AA$3226","v":0},{"$f":"OpCo1!AB$3226","v":0},{"$f":"OpCo1!AC$3226","v":0},{"$f":"OpCo1!AD$3226","v":0},{"$f":"OpCo1!AE$3226","v":0},{"$f":"OpCo1!AF$3226","v":0},{"$f":"OpCo1!AG$3226","v":0},{"$f":"OpCo1!AH$3226","v":0},{"$f":"OpCo1!AI$3226","v":0},{"$f":"OpCo1!AJ$3226","v":0},{"$f":"OpCo1!AK$3226","v":0},{"$f":"OpCo1!AL$3226","v":0},{"$f":"OpCo1!AM$3226","v":0},{"$f":"OpCo1!AN$3226","v":0},{"$f":"OpCo1!AO$3226","v":0},{"$f":"OpCo1!AP$3226","v":0},{"$f":"OpCo1!AQ$3226","v":0},{"$f":"OpCo1!AR$3226","v":0},{"$f":"OpCo1!AS$3226","v":0},{"$f":"OpCo1!AT$3226","v":0},{"$f":"OpCo1!AU$3226","v":0},{"$f":"OpCo1!AV$3226","v":0},{"$f":"OpCo1!AW$3226","v":0},{"$f":"OpCo1!AX$3226","v":0},{"$f":"OpCo1!AY$3226","v":0},{"$f":"OpCo1!AZ$3226","v":0},{"$f":"OpCo1!BA$3226","v":0},{"$f":"OpCo1!BB$3226","v":0},{"$f":"OpCo1!BC$3226","v":0},{"$f":"OpCo1!BD$3226","v":0},{"$f":"OpCo1!BE$3226","v":0},{"$f":"OpCo1!BF$3226","v":0},{"$f":"OpCo1!BG$3226","v":0},{"$f":"OpCo1!BH$3226","v":0},{"$f":"OpCo1!BI$3226","v":0},{"$f":"OpCo1!BJ$3226","v":0},{"$f":"OpCo1!BK$3226","v":0},{"$f":"OpCo1!BL$3226","v":0},{"$f":"OpCo1!BM$3226","v":0},{"$f":"OpCo1!BN$3226","v":0},{"$f":"OpCo1!BO$3226","v":0},{"$f":"OpCo1!BP$3226","v":0},{"$f":"OpCo1!BQ$3226","v":0},{"$f":"OpCo1!BR$3226","v":0},{"$f":"OpCo1!BS$3226","v":0},{"$f":"OpCo1!BT$3226","v":0}]
[null,null,null,"Depreciation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M45-M478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS45-AS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M483-M482","v":0},{"$f":"N483-N482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M485:BT485)","v":0},null,null,null,null,{"$f":"-M484*M$447","v":0},{"$f":"-N484*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of fees amortised to P&L"]
[null,null,null,"Fees deducted against taxable profits",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3214","v":0},{"$f":"OpCo1!N3214","v":0},{"$f":"OpCo1!O3214","v":0},{"$f":"OpCo1!P3214","v":0},{"$f":"OpCo1!Q3214","v":0},{"$f":"OpCo1!R3214","v":0},{"$f":"OpCo1!S3214","v":0},{"$f":"OpCo1!T3214","v":0},{"$f":"OpCo1!U3214","v":0},{"$f":"OpCo1!V3214","v":0},{"$f":"OpCo1!W3214","v":0},{"$f":"OpCo1!X3214","v":0},{"$f":"OpCo1!Y3214","v":0},{"$f":"OpCo1!Z3214","v":0},{"$f":"OpCo1!AA3214","v":0},{"$f":"OpCo1!AB3214","v":0},{"$f":"OpCo1!AC3214","v":0},{"$f":"OpCo1!AD3214","v":0},{"$f":"OpCo1!AE3214","v":0},{"$f":"OpCo1!AF3214","v":0},{"$f":"OpCo1!AG3214","v":0},{"$f":"OpCo1!AH3214","v":0},{"$f":"OpCo1!AI3214","v":0},{"$f":"OpCo1!AJ3214","v":0},{"$f":"OpCo1!AK3214","v":0},{"$f":"OpCo1!AL3214","v":0},{"$f":"OpCo1!AM3214","v":0},{"$f":"OpCo1!AN3214","v":0},{"$f":"OpCo1!AO3214","v":0},{"$f":"OpCo1!AP3214","v":0},{"$f":"OpCo1!AQ3214","v":0},{"$f":"OpCo1!AR3214","v":0},{"$f":"OpCo1!AS3214","v":0},{"$f":"OpCo1!AT3214","v":0},{"$f":"OpCo1!AU3214","v":0},{"$f":"OpCo1!AV3214","v":0},{"$f":"OpCo1!AW3214","v":0},{"$f":"OpCo1!AX3214","v":0},{"$f":"OpCo1!AY3214","v":0},{"$f":"OpCo1!AZ3214","v":0},{"$f":"OpCo1!BA3214","v":0},{"$f":"OpCo1!BB3214","v":0},{"$f":"OpCo1!BC3214","v":0},{"$f":"OpCo1!BD3214","v":0},{"$f":"OpCo1!BE3214","v":0},{"$f":"OpCo1!BF3214","v":0},{"$f":"OpCo1!BG3214","v":0},{"$f":"OpCo1!BH3214","v":0},{"$f":"OpCo1!BI3214","v":0},{"$f":"OpCo1!BJ3214","v":0},{"$f":"OpCo1!BK3214","v":0},{"$f":"OpCo1!BL3214","v":0},{"$f":"OpCo1!BM3214","v":0},{"$f":"OpCo1!BN3214","v":0},{"$f":"OpCo1!BO3214","v":0},{"$f":"OpCo1!BP3214","v":0},{"$f":"OpCo1!BQ3214","v":0},{"$f":"OpCo1!BR3214","v":0},{"$f":"OpCo1!BS3214","v":0},{"$f":"OpCo1!BT3214","v":0}]
[null,null,null,"Fees amortised through P&L",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M488-M489","v":0},{"$f":"N488-N489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax effect",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M491:BT491)","v":0},null,null,null,null,{"$f":"M490*M$447","v":0},{"$f":"N490*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Non-taxable income/expense"]
[null,null,null,{"$f":"D55","v":"Subsidies - Grant amortisation"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M$55","v":0},{"$f":"N$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Removed: capex sinking fund interest taxed]",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"}]
[null,null,null,"Total non-taxable income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M494:M495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS494:AS495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M497:BT497)","v":0},null,null,null,null,{"$f":"-M496*M$447","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-W496*W$447","v":0},{"$f":"-X496*X$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utilisation of losses"]
[null,null,null,"Tax effect of losses recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M500:BT500)","v":0},null,null,null,null,{"$f":"OpCo1!M3231*M$447","v":0},{"$f":"OpCo1!N3231*N$447","v":0},{"$f":"OpCo1!O3231*O$447","v":0},{"$f":"OpCo1!P3231*P$447","v":0},{"$f":"OpCo1!Q3231*Q$447","v":0},{"$f":"OpCo1!R3231*R$447","v":0},{"$f":"OpCo1!S3231*S$447","v":0},{"$f":"OpCo1!T3231*T$447","v":0},{"$f":"OpCo1!U3231*U$447","v":0},{"$f":"OpCo1!V3231*V$447","v":0},{"$f":"OpCo1!W3231*W$447","v":0},{"$f":"OpCo1!X3231*X$447","v":0},{"$f":"OpCo1!Y3231*Y$447","v":0},{"$f":"OpCo1!Z3231*Z$447","v":0},{"$f":"OpCo1!AA3231*AA$447","v":0},{"$f":"OpCo1!AB3231*AB$447","v":0},{"$f":"OpCo1!AC3231*AC$447","v":0},{"$f":"OpCo1!AD3231*AD$447","v":0},{"$f":"OpCo1!AE3231*AE$447","v":0},{"$f":"OpCo1!AF3231*AF$447","v":0},{"$f":"OpCo1!AG3231*AG$447","v":0},{"$f":"OpCo1!AH3231*AH$447","v":0},{"$f":"OpCo1!AI3231*AI$447","v":0},{"$f":"OpCo1!AJ3231*AJ$447","v":0},{"$f":"OpCo1!AK3231*AK$447","v":0},{"$f":"OpCo1!AL3231*AL$447","v":0},{"$f":"OpCo1!AM3231*AM$447","v":0},{"$f":"OpCo1!AN3231*AN$447","v":0},{"$f":"OpCo1!AO3231*AO$447","v":0},{"$f":"OpCo1!AP3231*AP$447","v":0},{"$f":"OpCo1!AQ3231*AQ$447","v":0},{"$f":"OpCo1!AR3231*AR$447","v":0},{"$f":"OpCo1!AS3231*AS$447","v":0},{"$f":"OpCo1!AT3231*AT$447","v":0},{"$f":"OpCo1!AU3231*AU$447","v":0},{"$f":"OpCo1!AV3231*AV$447","v":0},{"$f":"OpCo1!AW3231*AW$447","v":0},{"$f":"OpCo1!AX3231*AX$447","v":0},{"$f":"OpCo1!AY3231*AY$447","v":0},{"$f":"OpCo1!AZ3231*AZ$447","v":0},{"$f":"OpCo1!BA3231*BA$447","v":0},{"$f":"OpCo1!BB3231*BB$447","v":0},{"$f":"OpCo1!BC3231*BC$447","v":0},{"$f":"OpCo1!BD3231*BD$447","v":0},{"$f":"OpCo1!BE3231*BE$447","v":0},{"$f":"OpCo1!BF3231*BF$447","v":0},{"$f":"OpCo1!BG3231*BG$447","v":0},{"$f":"OpCo1!BH3231*BH$447","v":0},{"$f":"OpCo1!BI3231*BI$447","v":0},{"$f":"OpCo1!BJ3231*BJ$447","v":0},{"$f":"OpCo1!BK3231*BK$447","v":0},{"$f":"OpCo1!BL3231*BL$447","v":0},{"$f":"OpCo1!BM3231*BM$447","v":0},{"$f":"OpCo1!BN3231*BN$447","v":0},{"$f":"OpCo1!BO3231*BO$447","v":0},{"$f":"OpCo1!BP3231*BP$447","v":0},{"$f":"OpCo1!BQ3231*BQ$447","v":0},{"$f":"OpCo1!BR3231*BR$447","v":0},{"$f":"OpCo1!BS3231*BS$447","v":0},{"$f":"OpCo1!BT3231*BT$447","v":0}]
[null,null,null,"Tax effect of losses utilised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"OpCo1!M3232*M$447","v":0},{"$f":"OpCo1!N3232*N$447","v":0},{"$f":"OpCo1!O3232*O$447","v":0},{"$f":"OpCo1!P3232*P$447","v":0},{"$f":"OpCo1!Q3232*Q$447","v":0},{"$f":"OpCo1!R3232*R$447","v":0},{"$f":"OpCo1!S3232*S$447","v":0},{"$f":"OpCo1!T3232*T$447","v":0},{"$f":"OpCo1!U3232*U$447","v":0},{"$f":"OpCo1!V3232*V$447","v":0},{"$f":"OpCo1!W3232*W$447","v":0},{"$f":"OpCo1!X3232*X$447","v":0},{"$f":"OpCo1!Y3232*Y$447","v":0},{"$f":"OpCo1!Z3232*Z$447","v":0},{"$f":"OpCo1!AA3232*AA$447","v":0},{"$f":"OpCo1!AB3232*AB$447","v":0},{"$f":"OpCo1!AC3232*AC$447","v":0},{"$f":"OpCo1!AD3232*AD$447","v":0},{"$f":"OpCo1!AE3232*AE$447","v":0},{"$f":"OpCo1!AF3232*AF$447","v":0},{"$f":"OpCo1!AG3232*AG$447","v":0},{"$f":"OpCo1!AH3232*AH$447","v":0},{"$f":"OpCo1!AI3232*AI$447","v":0},{"$f":"OpCo1!AJ3232*AJ$447","v":0},{"$f":"OpCo1!AK3232*AK$447","v":0},{"$f":"OpCo1!AL3232*AL$447","v":0},{"$f":"OpCo1!AM3232*AM$447","v":0},{"$f":"OpCo1!AN3232*AN$447","v":0},{"$f":"OpCo1!AO3232*AO$447","v":0},{"$f":"OpCo1!AP3232*AP$447","v":0},{"$f":"OpCo1!AQ3232*AQ$447","v":0},{"$f":"OpCo1!AR3232*AR$447","v":0},{"$f":"OpCo1!AS3232*AS$447","v":0},{"$f":"OpCo1!AT3232*AT$447","v":0},{"$f":"OpCo1!AU3232*AU$447","v":0},{"$f":"OpCo1!AV3232*AV$447","v":0},{"$f":"OpCo1!AW3232*AW$447","v":0},{"$f":"OpCo1!AX3232*AX$447","v":0},{"$f":"OpCo1!AY3232*AY$447","v":0},{"$f":"OpCo1!AZ3232*AZ$447","v":0},{"$f":"OpCo1!BA3232*BA$447","v":0},{"$f":"OpCo1!BB3232*BB$447","v":0},{"$f":"OpCo1!BC3232*BC$447","v":0},{"$f":"OpCo1!BD3232*BD$447","v":0},{"$f":"OpCo1!BE3232*BE$447","v":0},{"$f":"OpCo1!BF3232*BF$447","v":0},{"$f":"OpCo1!BG3232*BG$447","v":0},{"$f":"OpCo1!BH3232*BH$447","v":0},{"$f":"OpCo1!BI3232*BI$447","v":0},{"$f":"OpCo1!BJ3232*BJ$447","v":0},{"$f":"OpCo1!BK3232*BK$447","v":0},{"$f":"OpCo1!BL3232*BL$447","v":0},{"$f":"OpCo1!BM3232*BM$447","v":0},{"$f":"OpCo1!BN3232*BN$447","v":0},{"$f":"OpCo1!BO3232*BO$447","v":0},{"$f":"OpCo1!BP3232*BP$447","v":0},{"$f":"OpCo1!BQ3232*BQ$447","v":0},{"$f":"OpCo1!BR3232*BR$447","v":0},{"$f":"OpCo1!BS3232*BS$447","v":0},{"$f":"OpCo1!BT3232*BT$447","v":0}]
[null,null,null,"Combined tax effect",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"SUM(M500:M501)","v":0},{"$f":"SUM(N500:N501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Losses not permitted to be offset"]
[null,null,null,"Losses not permitted",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3220*OpCo1!M3223*(OpCo1!M3220<0)","v":0},{"$f":"-OpCo1!N3220*OpCo1!N3223*(OpCo1!N3220<0)","v":0},{"$f":"-OpCo1!O3220*OpCo1!O3223*(OpCo1!O3220<0)","v":0},{"$f":"-OpCo1!P3220*OpCo1!P3223*(OpCo1!P3220<0)","v":0},{"$f":"-OpCo1!Q3220*OpCo1!Q3223*(OpCo1!Q3220<0)","v":0},{"$f":"-OpCo1!R3220*OpCo1!R3223*(OpCo1!R3220<0)","v":0},{"$f":"-OpCo1!S3220*OpCo1!S3223*(OpCo1!S3220<0)","v":0},{"$f":"-OpCo1!T3220*OpCo1!T3223*(OpCo1!T3220<0)","v":0},{"$f":"-OpCo1!U3220*OpCo1!U3223*(OpCo1!U3220<0)","v":0},{"$f":"-OpCo1!V3220*OpCo1!V3223*(OpCo1!V3220<0)","v":0},{"$f":"-OpCo1!W3220*OpCo1!W3223*(OpCo1!W3220<0)","v":0},{"$f":"-OpCo1!X3220*OpCo1!X3223*(OpCo1!X3220<0)","v":0},{"$f":"-OpCo1!Y3220*OpCo1!Y3223*(OpCo1!Y3220<0)","v":0},{"$f":"-OpCo1!Z3220*OpCo1!Z3223*(OpCo1!Z3220<0)","v":0},{"$f":"-OpCo1!AA3220*OpCo1!AA3223*(OpCo1!AA3220<0)","v":0},{"$f":"-OpCo1!AB3220*OpCo1!AB3223*(OpCo1!AB3220<0)","v":0},{"$f":"-OpCo1!AC3220*OpCo1!AC3223*(OpCo1!AC3220<0)","v":0},{"$f":"-OpCo1!AD3220*OpCo1!AD3223*(OpCo1!AD3220<0)","v":0},{"$f":"-OpCo1!AE3220*OpCo1!AE3223*(OpCo1!AE3220<0)","v":0},{"$f":"-OpCo1!AF3220*OpCo1!AF3223*(OpCo1!AF3220<0)","v":0},{"$f":"-OpCo1!AG3220*OpCo1!AG3223*(OpCo1!AG3220<0)","v":0},{"$f":"-OpCo1!AH3220*OpCo1!AH3223*(OpCo1!AH3220<0)","v":0},{"$f":"-OpCo1!AI3220*OpCo1!AI3223*(OpCo1!AI3220<0)","v":0},{"$f":"-OpCo1!AJ3220*OpCo1!AJ3223*(OpCo1!AJ3220<0)","v":0},{"$f":"-OpCo1!AK3220*OpCo1!AK3223*(OpCo1!AK3220<0)","v":0},{"$f":"-OpCo1!AL3220*OpCo1!AL3223*(OpCo1!AL3220<0)","v":0},{"$f":"-OpCo1!AM3220*OpCo1!AM3223*(OpCo1!AM3220<0)","v":0},{"$f":"-OpCo1!AN3220*OpCo1!AN3223*(OpCo1!AN3220<0)","v":0},{"$f":"-OpCo1!AO3220*OpCo1!AO3223*(OpCo1!AO3220<0)","v":0},{"$f":"-OpCo1!AP3220*OpCo1!AP3223*(OpCo1!AP3220<0)","v":0},{"$f":"-OpCo1!AQ3220*OpCo1!AQ3223*(OpCo1!AQ3220<0)","v":0},{"$f":"-OpCo1!AR3220*OpCo1!AR3223*(OpCo1!AR3220<0)","v":0},{"$f":"-OpCo1!AS3220*OpCo1!AS3223*(OpCo1!AS3220<0)","v":0},{"$f":"-OpCo1!AT3220*OpCo1!AT3223*(OpCo1!AT3220<0)","v":0},{"$f":"-OpCo1!AU3220*OpCo1!AU3223*(OpCo1!AU3220<0)","v":0},{"$f":"-OpCo1!AV3220*OpCo1!AV3223*(OpCo1!AV3220<0)","v":0},{"$f":"-OpCo1!AW3220*OpCo1!AW3223*(OpCo1!AW3220<0)","v":0},{"$f":"-OpCo1!AX3220*OpCo1!AX3223*(OpCo1!AX3220<0)","v":0},{"$f":"-OpCo1!AY3220*OpCo1!AY3223*(OpCo1!AY3220<0)","v":0},{"$f":"-OpCo1!AZ3220*OpCo1!AZ3223*(OpCo1!AZ3220<0)","v":0},{"$f":"-OpCo1!BA3220*OpCo1!BA3223*(OpCo1!BA3220<0)","v":0},{"$f":"-OpCo1!BB3220*OpCo1!BB3223*(OpCo1!BB3220<0)","v":0},{"$f":"-OpCo1!BC3220*OpCo1!BC3223*(OpCo1!BC3220<0)","v":0},{"$f":"-OpCo1!BD3220*OpCo1!BD3223*(OpCo1!BD3220<0)","v":0},{"$f":"-OpCo1!BE3220*OpCo1!BE3223*(OpCo1!BE3220<0)","v":0},{"$f":"-OpCo1!BF3220*OpCo1!BF3223*(OpCo1!BF3220<0)","v":0},{"$f":"-OpCo1!BG3220*OpCo1!BG3223*(OpCo1!BG3220<0)","v":0},{"$f":"-OpCo1!BH3220*OpCo1!BH3223*(OpCo1!BH3220<0)","v":0},{"$f":"-OpCo1!BI3220*OpCo1!BI3223*(OpCo1!BI3220<0)","v":0},{"$f":"-OpCo1!BJ3220*OpCo1!BJ3223*(OpCo1!BJ3220<0)","v":0},{"$f":"-OpCo1!BK3220*OpCo1!BK3223*(OpCo1!BK3220<0)","v":0},{"$f":"-OpCo1!BL3220*OpCo1!BL3223*(OpCo1!BL3220<0)","v":0},{"$f":"-OpCo1!BM3220*OpCo1!BM3223*(OpCo1!BM3220<0)","v":0},{"$f":"-OpCo1!BN3220*OpCo1!BN3223*(OpCo1!BN3220<0)","v":0},{"$f":"-OpCo1!BO3220*OpCo1!BO3223*(OpCo1!BO3220<0)","v":0},{"$f":"-OpCo1!BP3220*OpCo1!BP3223*(OpCo1!BP3220<0)","v":0},{"$f":"-OpCo1!BQ3220*OpCo1!BQ3223*(OpCo1!BQ3220<0)","v":0},{"$f":"-OpCo1!BR3220*OpCo1!BR3223*(OpCo1!BR3220<0)","v":0},{"$f":"-OpCo1!BS3220*OpCo1!BS3223*(OpCo1!BS3220<0)","v":0},{"$f":"-OpCo1!BT3220*OpCo1!BT3223*(OpCo1!BT3220<0)","v":0}]
[null,null,null,"Tax effect of losses not permitted for future offset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M506:BT506)","v":0},null,null,null,null,{"$f":"M505*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS505*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CAs not permitted to be offset"]
[null,null,null,"CAs not permitted",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3226*OpCo1!M3223","v":0},{"$f":"-OpCo1!N3226*OpCo1!N3223","v":0},{"$f":"-OpCo1!O3226*OpCo1!O3223","v":0},{"$f":"-OpCo1!P3226*OpCo1!P3223","v":0},{"$f":"-OpCo1!Q3226*OpCo1!Q3223","v":0},{"$f":"-OpCo1!R3226*OpCo1!R3223","v":0},{"$f":"-OpCo1!S3226*OpCo1!S3223","v":0},{"$f":"-OpCo1!T3226*OpCo1!T3223","v":0},{"$f":"-OpCo1!U3226*OpCo1!U3223","v":0},{"$f":"-OpCo1!V3226*OpCo1!V3223","v":0},{"$f":"-OpCo1!W3226*OpCo1!W3223","v":0},{"$f":"-OpCo1!X3226*OpCo1!X3223","v":0},{"$f":"-OpCo1!Y3226*OpCo1!Y3223","v":0},{"$f":"-OpCo1!Z3226*OpCo1!Z3223","v":0},{"$f":"-OpCo1!AA3226*OpCo1!AA3223","v":0},{"$f":"-OpCo1!AB3226*OpCo1!AB3223","v":0},{"$f":"-OpCo1!AC3226*OpCo1!AC3223","v":0},{"$f":"-OpCo1!AD3226*OpCo1!AD3223","v":0},{"$f":"-OpCo1!AE3226*OpCo1!AE3223","v":0},{"$f":"-OpCo1!AF3226*OpCo1!AF3223","v":0},{"$f":"-OpCo1!AG3226*OpCo1!AG3223","v":0},{"$f":"-OpCo1!AH3226*OpCo1!AH3223","v":0},{"$f":"-OpCo1!AI3226*OpCo1!AI3223","v":0},{"$f":"-OpCo1!AJ3226*OpCo1!AJ3223","v":0},{"$f":"-OpCo1!AK3226*OpCo1!AK3223","v":0},{"$f":"-OpCo1!AL3226*OpCo1!AL3223","v":0},{"$f":"-OpCo1!AM3226*OpCo1!AM3223","v":0},{"$f":"-OpCo1!AN3226*OpCo1!AN3223","v":0},{"$f":"-OpCo1!AO3226*OpCo1!AO3223","v":0},{"$f":"-OpCo1!AP3226*OpCo1!AP3223","v":0},{"$f":"-OpCo1!AQ3226*OpCo1!AQ3223","v":0},{"$f":"-OpCo1!AR3226*OpCo1!AR3223","v":0},{"$f":"-OpCo1!AS3226*OpCo1!AS3223","v":0},{"$f":"-OpCo1!AT3226*OpCo1!AT3223","v":0},{"$f":"-OpCo1!AU3226*OpCo1!AU3223","v":0},{"$f":"-OpCo1!AV3226*OpCo1!AV3223","v":0},{"$f":"-OpCo1!AW3226*OpCo1!AW3223","v":0},{"$f":"-OpCo1!AX3226*OpCo1!AX3223","v":0},{"$f":"-OpCo1!AY3226*OpCo1!AY3223","v":0},{"$f":"-OpCo1!AZ3226*OpCo1!AZ3223","v":0},{"$f":"-OpCo1!BA3226*OpCo1!BA3223","v":0},{"$f":"-OpCo1!BB3226*OpCo1!BB3223","v":0},{"$f":"-OpCo1!BC3226*OpCo1!BC3223","v":0},{"$f":"-OpCo1!BD3226*OpCo1!BD3223","v":0},{"$f":"-OpCo1!BE3226*OpCo1!BE3223","v":0},{"$f":"-OpCo1!BF3226*OpCo1!BF3223","v":0},{"$f":"-OpCo1!BG3226*OpCo1!BG3223","v":0},{"$f":"-OpCo1!BH3226*OpCo1!BH3223","v":0},{"$f":"-OpCo1!BI3226*OpCo1!BI3223","v":0},{"$f":"-OpCo1!BJ3226*OpCo1!BJ3223","v":0},{"$f":"-OpCo1!BK3226*OpCo1!BK3223","v":0},{"$f":"-OpCo1!BL3226*OpCo1!BL3223","v":0},{"$f":"-OpCo1!BM3226*OpCo1!BM3223","v":0},{"$f":"-OpCo1!BN3226*OpCo1!BN3223","v":0},{"$f":"-OpCo1!BO3226*OpCo1!BO3223","v":0},{"$f":"-OpCo1!BP3226*OpCo1!BP3223","v":0},{"$f":"-OpCo1!BQ3226*OpCo1!BQ3223","v":0},{"$f":"-OpCo1!BR3226*OpCo1!BR3223","v":0},{"$f":"-OpCo1!BS3226*OpCo1!BS3223","v":0},{"$f":"-OpCo1!BT3226*OpCo1!BT3223","v":0}]
[null,null,null,"Tax effect of CAs not permitted for future offset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M510:BT510)","v":0},null,null,null,null,{"$f":"M509*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS509*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax deductible on overdraft interest"]
[null,null,null,"Interest on overdraft",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3540","v":0},{"$f":"-OpCo1!N3540","v":0},{"$f":"-OpCo1!O3540","v":0},{"$f":"-OpCo1!P3540","v":0},{"$f":"-OpCo1!Q3540","v":0},{"$f":"-OpCo1!R3540","v":0},{"$f":"-OpCo1!S3540","v":0},{"$f":"-OpCo1!T3540","v":0},{"$f":"-OpCo1!U3540","v":0},{"$f":"-OpCo1!V3540","v":0},{"$f":"-OpCo1!W3540","v":0},{"$f":"-OpCo1!X3540","v":0},{"$f":"-OpCo1!Y3540","v":0},{"$f":"-OpCo1!Z3540","v":0},{"$f":"-OpCo1!AA3540","v":0},{"$f":"-OpCo1!AB3540","v":0},{"$f":"-OpCo1!AC3540","v":0},{"$f":"-OpCo1!AD3540","v":0},{"$f":"-OpCo1!AE3540","v":0},{"$f":"-OpCo1!AF3540","v":0},{"$f":"-OpCo1!AG3540","v":0},{"$f":"-OpCo1!AH3540","v":0},{"$f":"-OpCo1!AI3540","v":0},{"$f":"-OpCo1!AJ3540","v":0},{"$f":"-OpCo1!AK3540","v":0},{"$f":"-OpCo1!AL3540","v":0},{"$f":"-OpCo1!AM3540","v":0},{"$f":"-OpCo1!AN3540","v":0},{"$f":"-OpCo1!AO3540","v":0},{"$f":"-OpCo1!AP3540","v":0},{"$f":"-OpCo1!AQ3540","v":0},{"$f":"-OpCo1!AR3540","v":0},{"$f":"-OpCo1!AS3540","v":0},{"$f":"-OpCo1!AT3540","v":0},{"$f":"-OpCo1!AU3540","v":0},{"$f":"-OpCo1!AV3540","v":0},{"$f":"-OpCo1!AW3540","v":0},{"$f":"-OpCo1!AX3540","v":0},{"$f":"-OpCo1!AY3540","v":0},{"$f":"-OpCo1!AZ3540","v":0},{"$f":"-OpCo1!BA3540","v":0},{"$f":"-OpCo1!BB3540","v":0},{"$f":"-OpCo1!BC3540","v":0},{"$f":"-OpCo1!BD3540","v":0},{"$f":"-OpCo1!BE3540","v":0},{"$f":"-OpCo1!BF3540","v":0},{"$f":"-OpCo1!BG3540","v":0},{"$f":"-OpCo1!BH3540","v":0},{"$f":"-OpCo1!BI3540","v":0},{"$f":"-OpCo1!BJ3540","v":0},{"$f":"-OpCo1!BK3540","v":0},{"$f":"-OpCo1!BL3540","v":0},{"$f":"-OpCo1!BM3540","v":0},{"$f":"-OpCo1!BN3540","v":0},{"$f":"-OpCo1!BO3540","v":0},{"$f":"-OpCo1!BP3540","v":0},{"$f":"-OpCo1!BQ3540","v":0},{"$f":"-OpCo1!BR3540","v":0},{"$f":"-OpCo1!BS3540","v":0},{"$f":"-OpCo1!BT3540","v":0}]
[null,null,null,"Tax effect of interest on overdraft not in PCTCT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M514:BT514)","v":0},null,null,null,null,{"$f":"M513*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS513*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Combined PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M516:BT516)","v":0},null,null,null,null,{"$f":"M479+M485+M491+M497+M502+M506+M510+M514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS479+AS485+AS491+AS497+AS502+AS506+AS510+AS514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Unexplained",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"(H516+H450)*H448","v":0},{"$f":"IF(ABS(H517)<dcTolerance,0,1)","v":0}]
[]
[null,null,{"$f":"MAX(C$438:C518)+1","v":2},{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"Corporation tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total P&L tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M521:M522)","v":0},{"$f":"SUM(N521:N522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profit before tax including business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M283+M286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS283+AS286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,{"$f":"INP_General!M$457","v":0.25},{"$f":"INP_General!N$457","v":0.25},{"$f":"INP_General!O$457","v":0.25},{"$f":"INP_General!P$457","v":0.25},{"$f":"INP_General!Q$457","v":0.25},{"$f":"INP_General!R$457","v":0.25},{"$f":"INP_General!S$457","v":0.25},{"$f":"INP_General!T$457","v":0.25},{"$f":"INP_General!U$457","v":0.25},{"$f":"INP_General!V$457","v":0.25},{"$f":"INP_General!W$457","v":0.25},{"$f":"INP_General!X$457","v":0.25},{"$f":"INP_General!Y$457","v":0.25},{"$f":"INP_General!Z$457","v":0.25},{"$f":"INP_General!AA$457","v":0.25},{"$f":"INP_General!AB$457","v":0.25},{"$f":"INP_General!AC$457","v":0.25},{"$f":"INP_General!AD$457","v":0.25},{"$f":"INP_General!AE$457","v":0.25},{"$f":"INP_General!AF$457","v":0.25},{"$f":"INP_General!AG$457","v":0.25},{"$f":"INP_General!AH$457","v":0.25},{"$f":"INP_General!AI$457","v":0.25},{"$f":"INP_General!AJ$457","v":0.25},{"$f":"INP_General!AK$457","v":0.25},{"$f":"INP_General!AL$457","v":0.25},{"$f":"INP_General!AM$457","v":0.25},{"$f":"INP_General!AN$457","v":0.25},{"$f":"INP_General!AO$457","v":0.25},{"$f":"INP_General!AP$457","v":0.25},{"$f":"INP_General!AQ$457","v":0.25},{"$f":"INP_General!AR$457","v":0.25},{"$f":"INP_General!AS$457","v":0.25},{"$f":"INP_General!AT$457","v":0.25},{"$f":"INP_General!AU$457","v":0.25},{"$f":"INP_General!AV$457","v":0.25},{"$f":"INP_General!AW$457","v":0.25},{"$f":"INP_General!AX$457","v":0.25},{"$f":"INP_General!AY$457","v":0.25},{"$f":"INP_General!AZ$457","v":0.25},{"$f":"INP_General!BA$457","v":0.25},{"$f":"INP_General!BB$457","v":0.25},{"$f":"INP_General!BC$457","v":0.25},{"$f":"INP_General!BD$457","v":0.25},{"$f":"INP_General!BE$457","v":0.25},{"$f":"INP_General!BF$457","v":0.25},{"$f":"INP_General!BG$457","v":0.25},{"$f":"INP_General!BH$457","v":0.25},{"$f":"INP_General!BI$457","v":0.25},{"$f":"INP_General!BJ$457","v":0.25},{"$f":"INP_General!BK$457","v":0.25},{"$f":"INP_General!BL$457","v":0.25},{"$f":"INP_General!BM$457","v":0.25},{"$f":"INP_General!BN$457","v":0.25},{"$f":"INP_General!BO$457","v":0.25},{"$f":"INP_General!BP$457","v":0.25},{"$f":"INP_General!BQ$457","v":0.25},{"$f":"INP_General!BR$457","v":0.25},{"$f":"INP_General!BS$457","v":0.25},{"$f":"INP_General!BT$457","v":0.25}]
[null,null,null,"PBT * prevailing tax rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$454","v":true},null,null,null,null,{"$f":"-M525*M526*$H527","v":0},{"$f":"-N525*N526*$H527","v":0},0,{"$f":"-P525*P526*$H527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M529:BT529)*H527","v":0},null,null,null,null,{"$f":"M523-M527","v":0},{"$f":"N523-N527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of:"]
[]
[null,null,null,"Depreciation on non-qualifying PPE"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},{"$f":"OpCo1!H3337","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D534","v":"Real-depreciation-0"},{"$f":"INP_General!$J$256","v":"Generation"},{"$f":"OpCo1!I2923","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!M$293:M$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!N$293:N$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!O$293:O$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!P$293:P$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Q$293:Q$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!R$293:R$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!S$293:S$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!T$293:T$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!U$293:U$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!V$293:V$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!W$293:W$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!X$293:X$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Y$293:Y$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Z$293:Z$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AA$293:AA$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AB$293:AB$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AC$293:AC$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AD$293:AD$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AE$293:AE$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AF$293:AF$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AG$293:AG$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AH$293:AH$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AI$293:AI$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AJ$293:AJ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AK$293:AK$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AL$293:AL$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AM$293:AM$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AN$293:AN$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AO$293:AO$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AP$293:AP$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AQ$293:AQ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AR$293:AR$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AS$293:AS$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AT$293:AT$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AU$293:AU$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AV$293:AV$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AW$293:AW$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AX$293:AX$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AY$293:AY$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AZ$293:AZ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BA$293:BA$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BB$293:BB$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BC$293:BC$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BD$293:BD$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BE$293:BE$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BF$293:BF$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BG$293:BG$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BH$293:BH$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BI$293:BI$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BJ$293:BJ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BK$293:BK$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BL$293:BL$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BM$293:BM$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BN$293:BN$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BO$293:BO$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BP$293:BP$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BQ$293:BQ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BR$293:BR$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BS$293:BS$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BT$293:BT$895)*$J534*$E534","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},{"$f":"OpCo1!H3338","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D535","v":"Real-depreciation-0"},{"$f":"INP_General!$J$257","v":"Generation"},{"$f":"OpCo1!I2924","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!M$293:M$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!N$293:N$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!O$293:O$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!P$293:P$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Q$293:Q$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!R$293:R$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!S$293:S$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!T$293:T$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!U$293:U$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!V$293:V$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!W$293:W$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!X$293:X$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Y$293:Y$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Z$293:Z$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AA$293:AA$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AB$293:AB$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AC$293:AC$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AD$293:AD$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AE$293:AE$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AF$293:AF$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AG$293:AG$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AH$293:AH$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AI$293:AI$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AJ$293:AJ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AK$293:AK$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AL$293:AL$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AM$293:AM$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AN$293:AN$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AO$293:AO$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AP$293:AP$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AQ$293:AQ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AR$293:AR$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AS$293:AS$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AT$293:AT$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AU$293:AU$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AV$293:AV$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AW$293:AW$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AX$293:AX$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AY$293:AY$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AZ$293:AZ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BA$293:BA$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BB$293:BB$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BC$293:BC$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BD$293:BD$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BE$293:BE$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BF$293:BF$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BG$293:BG$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BH$293:BH$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BI$293:BI$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BJ$293:BJ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BK$293:BK$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BL$293:BL$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BM$293:BM$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BN$293:BN$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BO$293:BO$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BP$293:BP$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BQ$293:BQ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BR$293:BR$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BS$293:BS$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BT$293:BT$895)*$J535*$E535","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},{"$f":"OpCo1!H3339","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D536","v":"Real-depreciation-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"OpCo1!I2925","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!M$293:M$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!N$293:N$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!O$293:O$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!P$293:P$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Q$293:Q$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!R$293:R$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!S$293:S$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!T$293:T$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!U$293:U$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!V$293:V$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!W$293:W$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!X$293:X$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Y$293:Y$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Z$293:Z$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AA$293:AA$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AB$293:AB$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AC$293:AC$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AD$293:AD$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AE$293:AE$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AF$293:AF$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AG$293:AG$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AH$293:AH$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AI$293:AI$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AJ$293:AJ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AK$293:AK$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AL$293:AL$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AM$293:AM$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AN$293:AN$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AO$293:AO$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AP$293:AP$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AQ$293:AQ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AR$293:AR$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AS$293:AS$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AT$293:AT$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AU$293:AU$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AV$293:AV$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AW$293:AW$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AX$293:AX$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AY$293:AY$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AZ$293:AZ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BA$293:BA$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BB$293:BB$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BC$293:BC$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BD$293:BD$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BE$293:BE$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BF$293:BF$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BG$293:BG$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BH$293:BH$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BI$293:BI$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BJ$293:BJ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BK$293:BK$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BL$293:BL$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BM$293:BM$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BN$293:BN$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BO$293:BO$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BP$293:BP$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BQ$293:BQ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BR$293:BR$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BS$293:BS$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BT$293:BT$895)*$J536*$E536","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},{"$f":"OpCo1!H3340","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D537","v":"Real-depreciation-0"},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"OpCo1!I2926","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!M$293:M$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!N$293:N$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!O$293:O$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!P$293:P$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Q$293:Q$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!R$293:R$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!S$293:S$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!T$293:T$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!U$293:U$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!V$293:V$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!W$293:W$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!X$293:X$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Y$293:Y$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Z$293:Z$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AA$293:AA$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AB$293:AB$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AC$293:AC$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AD$293:AD$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AE$293:AE$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AF$293:AF$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AG$293:AG$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AH$293:AH$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AI$293:AI$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AJ$293:AJ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AK$293:AK$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AL$293:AL$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AM$293:AM$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AN$293:AN$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AO$293:AO$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AP$293:AP$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AQ$293:AQ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AR$293:AR$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AS$293:AS$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AT$293:AT$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AU$293:AU$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AV$293:AV$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AW$293:AW$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AX$293:AX$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AY$293:AY$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AZ$293:AZ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BA$293:BA$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BB$293:BB$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BC$293:BC$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BD$293:BD$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BE$293:BE$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BF$293:BF$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BG$293:BG$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BH$293:BH$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BI$293:BI$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BJ$293:BJ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BK$293:BK$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BL$293:BL$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BM$293:BM$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BN$293:BN$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BO$293:BO$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BP$293:BP$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BQ$293:BQ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BR$293:BR$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BS$293:BS$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BT$293:BT$895)*$J537*$E537","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},{"$f":"OpCo1!H3341","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D538","v":"Real-depreciation-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"OpCo1!I2927","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!M$293:M$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!N$293:N$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!O$293:O$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!P$293:P$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Q$293:Q$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!R$293:R$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!S$293:S$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!T$293:T$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!U$293:U$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!V$293:V$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!W$293:W$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!X$293:X$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Y$293:Y$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Z$293:Z$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AA$293:AA$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AB$293:AB$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AC$293:AC$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AD$293:AD$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AE$293:AE$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AF$293:AF$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AG$293:AG$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AH$293:AH$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AI$293:AI$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AJ$293:AJ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AK$293:AK$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AL$293:AL$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AM$293:AM$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AN$293:AN$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AO$293:AO$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AP$293:AP$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AQ$293:AQ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AR$293:AR$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AS$293:AS$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AT$293:AT$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AU$293:AU$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AV$293:AV$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AW$293:AW$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AX$293:AX$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AY$293:AY$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AZ$293:AZ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BA$293:BA$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BB$293:BB$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BC$293:BC$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BD$293:BD$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BE$293:BE$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BF$293:BF$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BG$293:BG$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BH$293:BH$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BI$293:BI$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BJ$293:BJ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BK$293:BK$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BL$293:BL$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BM$293:BM$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BN$293:BN$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BO$293:BO$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BP$293:BP$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BQ$293:BQ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BR$293:BR$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BS$293:BS$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BT$293:BT$895)*$J538*$E538","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},{"$f":"OpCo1!H3342","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D539","v":"Real-depreciation-0"},{"$f":"INP_General!$J$261","v":"Generation"},{"$f":"OpCo1!I2928","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!M$293:M$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!N$293:N$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!O$293:O$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!P$293:P$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Q$293:Q$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!R$293:R$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!S$293:S$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!T$293:T$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!U$293:U$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!V$293:V$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!W$293:W$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!X$293:X$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Y$293:Y$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Z$293:Z$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AA$293:AA$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AB$293:AB$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AC$293:AC$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AD$293:AD$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AE$293:AE$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AF$293:AF$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AG$293:AG$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AH$293:AH$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AI$293:AI$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AJ$293:AJ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AK$293:AK$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AL$293:AL$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AM$293:AM$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AN$293:AN$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AO$293:AO$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AP$293:AP$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AQ$293:AQ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AR$293:AR$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AS$293:AS$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AT$293:AT$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AU$293:AU$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AV$293:AV$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AW$293:AW$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AX$293:AX$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AY$293:AY$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AZ$293:AZ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BA$293:BA$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BB$293:BB$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BC$293:BC$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BD$293:BD$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BE$293:BE$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BF$293:BF$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BG$293:BG$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BH$293:BH$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BI$293:BI$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BJ$293:BJ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BK$293:BK$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BL$293:BL$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BM$293:BM$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BN$293:BN$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BO$293:BO$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BP$293:BP$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BQ$293:BQ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BR$293:BR$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BS$293:BS$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BT$293:BT$895)*$J539*$E539","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},{"$f":"OpCo1!H3343","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D540","v":"Real-depreciation-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"OpCo1!I2929","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!M$293:M$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!N$293:N$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!O$293:O$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!P$293:P$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Q$293:Q$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!R$293:R$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!S$293:S$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!T$293:T$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!U$293:U$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!V$293:V$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!W$293:W$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!X$293:X$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Y$293:Y$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Z$293:Z$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AA$293:AA$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AB$293:AB$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AC$293:AC$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AD$293:AD$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AE$293:AE$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AF$293:AF$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AG$293:AG$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AH$293:AH$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AI$293:AI$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AJ$293:AJ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AK$293:AK$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AL$293:AL$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AM$293:AM$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AN$293:AN$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AO$293:AO$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AP$293:AP$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AQ$293:AQ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AR$293:AR$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AS$293:AS$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AT$293:AT$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AU$293:AU$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AV$293:AV$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AW$293:AW$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AX$293:AX$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AY$293:AY$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AZ$293:AZ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BA$293:BA$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BB$293:BB$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BC$293:BC$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BD$293:BD$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BE$293:BE$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BF$293:BF$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BG$293:BG$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BH$293:BH$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BI$293:BI$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BJ$293:BJ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BK$293:BK$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BL$293:BL$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BM$293:BM$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BN$293:BN$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BO$293:BO$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BP$293:BP$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BQ$293:BQ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BR$293:BR$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BS$293:BS$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BT$293:BT$895)*$J540*$E540","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},{"$f":"OpCo1!H3344","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D541","v":"Real-depreciation-0"},{"$f":"INP_General!$J$263","v":"Generation"},{"$f":"OpCo1!I2930","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!M$293:M$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!N$293:N$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!O$293:O$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!P$293:P$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Q$293:Q$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!R$293:R$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!S$293:S$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!T$293:T$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!U$293:U$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!V$293:V$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!W$293:W$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!X$293:X$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Y$293:Y$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Z$293:Z$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AA$293:AA$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AB$293:AB$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AC$293:AC$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AD$293:AD$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AE$293:AE$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AF$293:AF$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AG$293:AG$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AH$293:AH$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AI$293:AI$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AJ$293:AJ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AK$293:AK$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AL$293:AL$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AM$293:AM$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AN$293:AN$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AO$293:AO$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AP$293:AP$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AQ$293:AQ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AR$293:AR$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AS$293:AS$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AT$293:AT$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AU$293:AU$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AV$293:AV$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AW$293:AW$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AX$293:AX$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AY$293:AY$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AZ$293:AZ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BA$293:BA$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BB$293:BB$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BC$293:BC$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BD$293:BD$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BE$293:BE$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BF$293:BF$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BG$293:BG$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BH$293:BH$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BI$293:BI$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BJ$293:BJ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BK$293:BK$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BL$293:BL$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BM$293:BM$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BN$293:BN$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BO$293:BO$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BP$293:BP$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BQ$293:BQ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BR$293:BR$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BS$293:BS$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BT$293:BT$895)*$J541*$E541","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},{"$f":"OpCo1!H3345","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D542","v":"Real-depreciation-0"},{"$f":"INP_General!$J$264","v":"Generation"},{"$f":"OpCo1!I2931","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!M$293:M$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!N$293:N$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!O$293:O$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!P$293:P$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Q$293:Q$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!R$293:R$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!S$293:S$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!T$293:T$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!U$293:U$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!V$293:V$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!W$293:W$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!X$293:X$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Y$293:Y$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Z$293:Z$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AA$293:AA$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AB$293:AB$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AC$293:AC$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AD$293:AD$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AE$293:AE$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AF$293:AF$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AG$293:AG$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AH$293:AH$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AI$293:AI$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AJ$293:AJ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AK$293:AK$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AL$293:AL$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AM$293:AM$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AN$293:AN$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AO$293:AO$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AP$293:AP$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AQ$293:AQ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AR$293:AR$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AS$293:AS$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AT$293:AT$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AU$293:AU$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AV$293:AV$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AW$293:AW$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AX$293:AX$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AY$293:AY$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AZ$293:AZ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BA$293:BA$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BB$293:BB$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BC$293:BC$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BD$293:BD$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BE$293:BE$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BF$293:BF$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BG$293:BG$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BH$293:BH$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BI$293:BI$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BJ$293:BJ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BK$293:BK$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BL$293:BL$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BM$293:BM$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BN$293:BN$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BO$293:BO$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BP$293:BP$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BQ$293:BQ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BR$293:BR$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BS$293:BS$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BT$293:BT$895)*$J542*$E542","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},{"$f":"OpCo1!H3346","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D543","v":"Real-depreciation-0"},{"$f":"INP_General!$J$265","v":"Generation"},{"$f":"OpCo1!I2932","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!M$293:M$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!N$293:N$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!O$293:O$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!P$293:P$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Q$293:Q$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!R$293:R$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!S$293:S$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!T$293:T$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!U$293:U$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!V$293:V$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!W$293:W$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!X$293:X$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Y$293:Y$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Z$293:Z$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AA$293:AA$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AB$293:AB$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AC$293:AC$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AD$293:AD$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AE$293:AE$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AF$293:AF$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AG$293:AG$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AH$293:AH$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AI$293:AI$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AJ$293:AJ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AK$293:AK$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AL$293:AL$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AM$293:AM$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AN$293:AN$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AO$293:AO$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AP$293:AP$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AQ$293:AQ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AR$293:AR$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AS$293:AS$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AT$293:AT$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AU$293:AU$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AV$293:AV$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AW$293:AW$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AX$293:AX$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AY$293:AY$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AZ$293:AZ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BA$293:BA$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BB$293:BB$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BC$293:BC$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BD$293:BD$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BE$293:BE$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BF$293:BF$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BG$293:BG$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BH$293:BH$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BI$293:BI$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BJ$293:BJ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BK$293:BK$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BL$293:BL$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BM$293:BM$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BN$293:BN$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BO$293:BO$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BP$293:BP$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BQ$293:BQ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BR$293:BR$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BS$293:BS$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BT$293:BT$895)*$J543*$E543","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},{"$f":"OpCo1!H3347","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D544","v":"Real-depreciation-0"},{"$f":"INP_General!$J$266","v":"Generation"},{"$f":"OpCo1!I2933","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!M$293:M$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!N$293:N$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!O$293:O$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!P$293:P$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Q$293:Q$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!R$293:R$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!S$293:S$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!T$293:T$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!U$293:U$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!V$293:V$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!W$293:W$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!X$293:X$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Y$293:Y$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Z$293:Z$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AA$293:AA$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AB$293:AB$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AC$293:AC$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AD$293:AD$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AE$293:AE$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AF$293:AF$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AG$293:AG$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AH$293:AH$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AI$293:AI$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AJ$293:AJ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AK$293:AK$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AL$293:AL$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AM$293:AM$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AN$293:AN$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AO$293:AO$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AP$293:AP$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AQ$293:AQ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AR$293:AR$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AS$293:AS$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AT$293:AT$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AU$293:AU$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AV$293:AV$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AW$293:AW$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AX$293:AX$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AY$293:AY$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AZ$293:AZ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BA$293:BA$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BB$293:BB$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BC$293:BC$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BD$293:BD$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BE$293:BE$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BF$293:BF$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BG$293:BG$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BH$293:BH$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BI$293:BI$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BJ$293:BJ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BK$293:BK$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BL$293:BL$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BM$293:BM$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BN$293:BN$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BO$293:BO$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BP$293:BP$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BQ$293:BQ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BR$293:BR$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BS$293:BS$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BT$293:BT$895)*$J544*$E544","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},{"$f":"OpCo1!H3348","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D545","v":"Real-depreciation-0"},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"OpCo1!I2934","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!M$293:M$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!N$293:N$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!O$293:O$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!P$293:P$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Q$293:Q$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!R$293:R$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!S$293:S$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!T$293:T$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!U$293:U$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!V$293:V$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!W$293:W$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!X$293:X$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Y$293:Y$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Z$293:Z$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AA$293:AA$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AB$293:AB$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AC$293:AC$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AD$293:AD$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AE$293:AE$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AF$293:AF$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AG$293:AG$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AH$293:AH$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AI$293:AI$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AJ$293:AJ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AK$293:AK$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AL$293:AL$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AM$293:AM$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AN$293:AN$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AO$293:AO$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AP$293:AP$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AQ$293:AQ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AR$293:AR$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AS$293:AS$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AT$293:AT$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AU$293:AU$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AV$293:AV$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AW$293:AW$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AX$293:AX$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AY$293:AY$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AZ$293:AZ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BA$293:BA$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BB$293:BB$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BC$293:BC$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BD$293:BD$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BE$293:BE$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BF$293:BF$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BG$293:BG$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BH$293:BH$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BI$293:BI$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BJ$293:BJ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BK$293:BK$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BL$293:BL$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BM$293:BM$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BN$293:BN$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BO$293:BO$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BP$293:BP$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BQ$293:BQ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BR$293:BR$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BS$293:BS$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BT$293:BT$895)*$J545*$E545","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},{"$f":"OpCo1!H3349","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D546","v":"Real-depreciation-0"},{"$f":"INP_General!$J$268","v":"Generation"},{"$f":"OpCo1!I2935","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!M$293:M$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!N$293:N$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!O$293:O$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!P$293:P$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Q$293:Q$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!R$293:R$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!S$293:S$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!T$293:T$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!U$293:U$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!V$293:V$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!W$293:W$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!X$293:X$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Y$293:Y$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Z$293:Z$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AA$293:AA$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AB$293:AB$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AC$293:AC$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AD$293:AD$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AE$293:AE$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AF$293:AF$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AG$293:AG$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AH$293:AH$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AI$293:AI$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AJ$293:AJ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AK$293:AK$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AL$293:AL$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AM$293:AM$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AN$293:AN$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AO$293:AO$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AP$293:AP$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AQ$293:AQ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AR$293:AR$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AS$293:AS$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AT$293:AT$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AU$293:AU$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AV$293:AV$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AW$293:AW$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AX$293:AX$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AY$293:AY$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AZ$293:AZ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BA$293:BA$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BB$293:BB$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BC$293:BC$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BD$293:BD$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BE$293:BE$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BF$293:BF$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BG$293:BG$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BH$293:BH$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BI$293:BI$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BJ$293:BJ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BK$293:BK$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BL$293:BL$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BM$293:BM$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BN$293:BN$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BO$293:BO$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BP$293:BP$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BQ$293:BQ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BR$293:BR$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BS$293:BS$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BT$293:BT$895)*$J546*$E546","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},{"$f":"OpCo1!H3350","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D547","v":"Real-depreciation-0"},{"$f":"INP_General!$J$269","v":"Generation"},{"$f":"OpCo1!I2936","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!M$293:M$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!N$293:N$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!O$293:O$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!P$293:P$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Q$293:Q$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!R$293:R$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!S$293:S$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!T$293:T$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!U$293:U$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!V$293:V$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!W$293:W$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!X$293:X$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Y$293:Y$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Z$293:Z$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AA$293:AA$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AB$293:AB$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AC$293:AC$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AD$293:AD$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AE$293:AE$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AF$293:AF$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AG$293:AG$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AH$293:AH$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AI$293:AI$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AJ$293:AJ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AK$293:AK$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AL$293:AL$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AM$293:AM$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AN$293:AN$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AO$293:AO$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AP$293:AP$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AQ$293:AQ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AR$293:AR$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AS$293:AS$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AT$293:AT$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AU$293:AU$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AV$293:AV$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AW$293:AW$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AX$293:AX$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AY$293:AY$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AZ$293:AZ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BA$293:BA$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BB$293:BB$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BC$293:BC$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BD$293:BD$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BE$293:BE$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BF$293:BF$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BG$293:BG$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BH$293:BH$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BI$293:BI$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BJ$293:BJ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BK$293:BK$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BL$293:BL$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BM$293:BM$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BN$293:BN$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BO$293:BO$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BP$293:BP$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BQ$293:BQ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BR$293:BR$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BS$293:BS$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BT$293:BT$895)*$J547*$E547","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},{"$f":"OpCo1!H3351","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D548","v":"Real-depreciation-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"OpCo1!I2937","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!M$293:M$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!N$293:N$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!O$293:O$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!P$293:P$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Q$293:Q$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!R$293:R$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!S$293:S$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!T$293:T$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!U$293:U$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!V$293:V$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!W$293:W$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!X$293:X$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Y$293:Y$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Z$293:Z$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AA$293:AA$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AB$293:AB$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AC$293:AC$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AD$293:AD$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AE$293:AE$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AF$293:AF$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AG$293:AG$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AH$293:AH$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AI$293:AI$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AJ$293:AJ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AK$293:AK$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AL$293:AL$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AM$293:AM$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AN$293:AN$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AO$293:AO$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AP$293:AP$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AQ$293:AQ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AR$293:AR$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AS$293:AS$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AT$293:AT$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AU$293:AU$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AV$293:AV$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AW$293:AW$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AX$293:AX$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AY$293:AY$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AZ$293:AZ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BA$293:BA$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BB$293:BB$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BC$293:BC$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BD$293:BD$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BE$293:BE$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BF$293:BF$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BG$293:BG$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BH$293:BH$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BI$293:BI$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BJ$293:BJ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BK$293:BK$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BL$293:BL$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BM$293:BM$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BN$293:BN$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BO$293:BO$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BP$293:BP$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BQ$293:BQ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BR$293:BR$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BS$293:BS$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BT$293:BT$895)*$J548*$E548","v":0}]
[]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"OpCo1!H3354","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo1!G15","v":true},null,null,{"$f":"((CALC_Project_ANN!M2114 + CALC_Project_ANN!M5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2114 + CALC_Project_ANN!N5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2114 + CALC_Project_ANN!O5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2114 + CALC_Project_ANN!P5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2114 + CALC_Project_ANN!Q5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2114 + CALC_Project_ANN!R5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2114 + CALC_Project_ANN!S5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2114 + CALC_Project_ANN!T5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2114 + CALC_Project_ANN!U5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2114 + CALC_Project_ANN!V5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2114 + CALC_Project_ANN!W5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2114 + CALC_Project_ANN!X5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2114 + CALC_Project_ANN!Y5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2114 + CALC_Project_ANN!Z5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2114 + CALC_Project_ANN!AA5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2114 + CALC_Project_ANN!AB5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2114 + CALC_Project_ANN!AC5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2114 + CALC_Project_ANN!AD5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2114 + CALC_Project_ANN!AE5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2114 + CALC_Project_ANN!AF5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2114 + CALC_Project_ANN!AG5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2114 + CALC_Project_ANN!AH5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2114 + CALC_Project_ANN!AI5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2114 + CALC_Project_ANN!AJ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2114 + CALC_Project_ANN!AK5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2114 + CALC_Project_ANN!AL5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2114 + CALC_Project_ANN!AM5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2114 + CALC_Project_ANN!AN5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2114 + CALC_Project_ANN!AO5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2114 + CALC_Project_ANN!AP5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2114 + CALC_Project_ANN!AQ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2114 + CALC_Project_ANN!AR5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2114 + CALC_Project_ANN!AS5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2114 + CALC_Project_ANN!AT5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2114 + CALC_Project_ANN!AU5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2114 + CALC_Project_ANN!AV5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2114 + CALC_Project_ANN!AW5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2114 + CALC_Project_ANN!AX5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2114 + CALC_Project_ANN!AY5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2114 + CALC_Project_ANN!AZ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2114 + CALC_Project_ANN!BA5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2114 + CALC_Project_ANN!BB5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2114 + CALC_Project_ANN!BC5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2114 + CALC_Project_ANN!BD5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2114 + CALC_Project_ANN!BE5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2114 + CALC_Project_ANN!BF5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2114 + CALC_Project_ANN!BG5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2114 + CALC_Project_ANN!BH5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2114 + CALC_Project_ANN!BI5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2114 + CALC_Project_ANN!BJ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2114 + CALC_Project_ANN!BK5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2114 + CALC_Project_ANN!BL5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2114 + CALC_Project_ANN!BM5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2114 + CALC_Project_ANN!BN5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2114 + CALC_Project_ANN!BO5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2114 + CALC_Project_ANN!BP5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2114 + CALC_Project_ANN!BQ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2114 + CALC_Project_ANN!BR5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2114 + CALC_Project_ANN!BS5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2114 + CALC_Project_ANN!BT5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BT$534:BT$548)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"OpCo1!H3355","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo1!G16","v":true},null,null,{"$f":"((CALC_Project_ANN!M2140 + CALC_Project_ANN!M5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2140 + CALC_Project_ANN!N5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2140 + CALC_Project_ANN!O5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2140 + CALC_Project_ANN!P5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2140 + CALC_Project_ANN!Q5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2140 + CALC_Project_ANN!R5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2140 + CALC_Project_ANN!S5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2140 + CALC_Project_ANN!T5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2140 + CALC_Project_ANN!U5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2140 + CALC_Project_ANN!V5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2140 + CALC_Project_ANN!W5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2140 + CALC_Project_ANN!X5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2140 + CALC_Project_ANN!Y5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2140 + CALC_Project_ANN!Z5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2140 + CALC_Project_ANN!AA5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2140 + CALC_Project_ANN!AB5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2140 + CALC_Project_ANN!AC5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2140 + CALC_Project_ANN!AD5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2140 + CALC_Project_ANN!AE5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2140 + CALC_Project_ANN!AF5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2140 + CALC_Project_ANN!AG5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2140 + CALC_Project_ANN!AH5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2140 + CALC_Project_ANN!AI5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2140 + CALC_Project_ANN!AJ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2140 + CALC_Project_ANN!AK5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2140 + CALC_Project_ANN!AL5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2140 + CALC_Project_ANN!AM5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2140 + CALC_Project_ANN!AN5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2140 + CALC_Project_ANN!AO5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2140 + CALC_Project_ANN!AP5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2140 + CALC_Project_ANN!AQ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2140 + CALC_Project_ANN!AR5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2140 + CALC_Project_ANN!AS5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2140 + CALC_Project_ANN!AT5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2140 + CALC_Project_ANN!AU5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2140 + CALC_Project_ANN!AV5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2140 + CALC_Project_ANN!AW5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2140 + CALC_Project_ANN!AX5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2140 + CALC_Project_ANN!AY5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2140 + CALC_Project_ANN!AZ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2140 + CALC_Project_ANN!BA5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2140 + CALC_Project_ANN!BB5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2140 + CALC_Project_ANN!BC5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2140 + CALC_Project_ANN!BD5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2140 + CALC_Project_ANN!BE5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2140 + CALC_Project_ANN!BF5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2140 + CALC_Project_ANN!BG5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2140 + CALC_Project_ANN!BH5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2140 + CALC_Project_ANN!BI5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2140 + CALC_Project_ANN!BJ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2140 + CALC_Project_ANN!BK5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2140 + CALC_Project_ANN!BL5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2140 + CALC_Project_ANN!BM5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2140 + CALC_Project_ANN!BN5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2140 + CALC_Project_ANN!BO5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2140 + CALC_Project_ANN!BP5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2140 + CALC_Project_ANN!BQ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2140 + CALC_Project_ANN!BR5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2140 + CALC_Project_ANN!BS5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2140 + CALC_Project_ANN!BT5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BT$534:BT$548)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"OpCo1!H3356","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo1!G17","v":true},null,null,{"$f":"((CALC_Project_ANN!M2166 + CALC_Project_ANN!M5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2166 + CALC_Project_ANN!N5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2166 + CALC_Project_ANN!O5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2166 + CALC_Project_ANN!P5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2166 + CALC_Project_ANN!Q5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2166 + CALC_Project_ANN!R5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2166 + CALC_Project_ANN!S5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2166 + CALC_Project_ANN!T5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2166 + CALC_Project_ANN!U5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2166 + CALC_Project_ANN!V5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2166 + CALC_Project_ANN!W5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2166 + CALC_Project_ANN!X5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2166 + CALC_Project_ANN!Y5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2166 + CALC_Project_ANN!Z5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2166 + CALC_Project_ANN!AA5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2166 + CALC_Project_ANN!AB5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2166 + CALC_Project_ANN!AC5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2166 + CALC_Project_ANN!AD5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2166 + CALC_Project_ANN!AE5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2166 + CALC_Project_ANN!AF5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2166 + CALC_Project_ANN!AG5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2166 + CALC_Project_ANN!AH5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2166 + CALC_Project_ANN!AI5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2166 + CALC_Project_ANN!AJ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2166 + CALC_Project_ANN!AK5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2166 + CALC_Project_ANN!AL5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2166 + CALC_Project_ANN!AM5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2166 + CALC_Project_ANN!AN5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2166 + CALC_Project_ANN!AO5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2166 + CALC_Project_ANN!AP5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2166 + CALC_Project_ANN!AQ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2166 + CALC_Project_ANN!AR5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2166 + CALC_Project_ANN!AS5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2166 + CALC_Project_ANN!AT5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2166 + CALC_Project_ANN!AU5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2166 + CALC_Project_ANN!AV5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2166 + CALC_Project_ANN!AW5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2166 + CALC_Project_ANN!AX5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2166 + CALC_Project_ANN!AY5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2166 + CALC_Project_ANN!AZ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2166 + CALC_Project_ANN!BA5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2166 + CALC_Project_ANN!BB5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2166 + CALC_Project_ANN!BC5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2166 + CALC_Project_ANN!BD5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2166 + CALC_Project_ANN!BE5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2166 + CALC_Project_ANN!BF5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2166 + CALC_Project_ANN!BG5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2166 + CALC_Project_ANN!BH5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2166 + CALC_Project_ANN!BI5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2166 + CALC_Project_ANN!BJ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2166 + CALC_Project_ANN!BK5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2166 + CALC_Project_ANN!BL5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2166 + CALC_Project_ANN!BM5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2166 + CALC_Project_ANN!BN5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2166 + CALC_Project_ANN!BO5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2166 + CALC_Project_ANN!BP5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2166 + CALC_Project_ANN!BQ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2166 + CALC_Project_ANN!BR5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2166 + CALC_Project_ANN!BS5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2166 + CALC_Project_ANN!BT5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BT$534:BT$548)","v":0}]
[]
[null,null,null,"Depn' on interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation on non-qualifying PPE",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M534:M556)","v":0},{"$f":"SUM(N534:N556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M558:BT558)","v":0},null,null,null,null,{"$f":"-M557*M$447","v":0},{"$f":"-N557*N$447","v":0},{"$f":"-O557*O$447","v":0},{"$f":"-P557*P$447","v":0},{"$f":"-Q557*Q$447","v":0},{"$f":"-R557*R$447","v":0},{"$f":"-S557*S$447","v":0},{"$f":"-T557*T$447","v":0},{"$f":"-U557*U$447","v":0},{"$f":"-V557*V$447","v":0},{"$f":"-W557*W$447","v":0},{"$f":"-X557*X$447","v":0},{"$f":"-Y557*Y$447","v":0},{"$f":"-Z557*Z$447","v":0},{"$f":"-AA557*AA$447","v":0},{"$f":"-AB557*AB$447","v":0},{"$f":"-AC557*AC$447","v":0},{"$f":"-AD557*AD$447","v":0},{"$f":"-AE557*AE$447","v":0},{"$f":"-AF557*AF$447","v":0},{"$f":"-AG557*AG$447","v":0},{"$f":"-AH557*AH$447","v":0},{"$f":"-AI557*AI$447","v":0},{"$f":"-AJ557*AJ$447","v":0},{"$f":"-AK557*AK$447","v":0},{"$f":"-AL557*AL$447","v":0},{"$f":"-AM557*AM$447","v":0},{"$f":"-AN557*AN$447","v":0},{"$f":"-AO557*AO$447","v":0},{"$f":"-AP557*AP$447","v":0},{"$f":"-AQ557*AQ$447","v":0},{"$f":"-AR557*AR$447","v":0},{"$f":"-AS557*AS$447","v":0},{"$f":"-AT557*AT$447","v":0},{"$f":"-AU557*AU$447","v":0},{"$f":"-AV557*AV$447","v":0},{"$f":"-AW557*AW$447","v":0},{"$f":"-AX557*AX$447","v":0},{"$f":"-AY557*AY$447","v":0},{"$f":"-AZ557*AZ$447","v":0},{"$f":"-BA557*BA$447","v":0},{"$f":"-BB557*BB$447","v":0},{"$f":"-BC557*BC$447","v":0},{"$f":"-BD557*BD$447","v":0},{"$f":"-BE557*BE$447","v":0},{"$f":"-BF557*BF$447","v":0},{"$f":"-BG557*BG$447","v":0},{"$f":"-BH557*BH$447","v":0},{"$f":"-BI557*BI$447","v":0},{"$f":"-BJ557*BJ$447","v":0},{"$f":"-BK557*BK$447","v":0},{"$f":"-BL557*BL$447","v":0},{"$f":"-BM557*BM$447","v":0},{"$f":"-BN557*BN$447","v":0},{"$f":"-BO557*BO$447","v":0},{"$f":"-BP557*BP$447","v":0},{"$f":"-BQ557*BQ$447","v":0},{"$f":"-BR557*BR$447","v":0},{"$f":"-BS557*BS$447","v":0},{"$f":"-BT557*BT$447","v":0}]
[]
[null,null,null,"Tax effect of Capital allowances vs depreciation"]
[null,null,null,"Capital allowances",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M$3181","v":0},{"$f":"OpCo1!N$3181","v":0},{"$f":"OpCo1!O$3181","v":0},{"$f":"OpCo1!P$3181","v":0},{"$f":"OpCo1!Q$3181","v":0},{"$f":"OpCo1!R$3181","v":0},{"$f":"OpCo1!S$3181","v":0},{"$f":"OpCo1!T$3181","v":0},{"$f":"OpCo1!U$3181","v":0},{"$f":"OpCo1!V$3181","v":0},{"$f":"OpCo1!W$3181","v":0},{"$f":"OpCo1!X$3181","v":0},{"$f":"OpCo1!Y$3181","v":0},{"$f":"OpCo1!Z$3181","v":0},{"$f":"OpCo1!AA$3181","v":0},{"$f":"OpCo1!AB$3181","v":0},{"$f":"OpCo1!AC$3181","v":0},{"$f":"OpCo1!AD$3181","v":0},{"$f":"OpCo1!AE$3181","v":0},{"$f":"OpCo1!AF$3181","v":0},{"$f":"OpCo1!AG$3181","v":0},{"$f":"OpCo1!AH$3181","v":0},{"$f":"OpCo1!AI$3181","v":0},{"$f":"OpCo1!AJ$3181","v":0},{"$f":"OpCo1!AK$3181","v":0},{"$f":"OpCo1!AL$3181","v":0},{"$f":"OpCo1!AM$3181","v":0},{"$f":"OpCo1!AN$3181","v":0},{"$f":"OpCo1!AO$3181","v":0},{"$f":"OpCo1!AP$3181","v":0},{"$f":"OpCo1!AQ$3181","v":0},{"$f":"OpCo1!AR$3181","v":0},{"$f":"OpCo1!AS$3181","v":0},{"$f":"OpCo1!AT$3181","v":0},{"$f":"OpCo1!AU$3181","v":0},{"$f":"OpCo1!AV$3181","v":0},{"$f":"OpCo1!AW$3181","v":0},{"$f":"OpCo1!AX$3181","v":0},{"$f":"OpCo1!AY$3181","v":0},{"$f":"OpCo1!AZ$3181","v":0},{"$f":"OpCo1!BA$3181","v":0},{"$f":"OpCo1!BB$3181","v":0},{"$f":"OpCo1!BC$3181","v":0},{"$f":"OpCo1!BD$3181","v":0},{"$f":"OpCo1!BE$3181","v":0},{"$f":"OpCo1!BF$3181","v":0},{"$f":"OpCo1!BG$3181","v":0},{"$f":"OpCo1!BH$3181","v":0},{"$f":"OpCo1!BI$3181","v":0},{"$f":"OpCo1!BJ$3181","v":0},{"$f":"OpCo1!BK$3181","v":0},{"$f":"OpCo1!BL$3181","v":0},{"$f":"OpCo1!BM$3181","v":0},{"$f":"OpCo1!BN$3181","v":0},{"$f":"OpCo1!BO$3181","v":0},{"$f":"OpCo1!BP$3181","v":0},{"$f":"OpCo1!BQ$3181","v":0},{"$f":"OpCo1!BR$3181","v":0},{"$f":"OpCo1!BS$3181","v":0},{"$f":"OpCo1!BT$3181","v":0}]
[null,null,null,"Depreciation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M259-M557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS259-AS557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M562-M561","v":0},{"$f":"N562-N561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M564:BT564)","v":0},null,null,null,null,{"$f":"-M563*M$447","v":0},{"$f":"-N563*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of fees amortised to P&L"]
[null,null,null,"Fees deducted against taxable profits",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3169","v":0},{"$f":"OpCo1!N3169","v":0},{"$f":"OpCo1!O3169","v":0},{"$f":"OpCo1!P3169","v":0},{"$f":"OpCo1!Q3169","v":0},{"$f":"OpCo1!R3169","v":0},{"$f":"OpCo1!S3169","v":0},{"$f":"OpCo1!T3169","v":0},{"$f":"OpCo1!U3169","v":0},{"$f":"OpCo1!V3169","v":0},{"$f":"OpCo1!W3169","v":0},{"$f":"OpCo1!X3169","v":0},{"$f":"OpCo1!Y3169","v":0},{"$f":"OpCo1!Z3169","v":0},{"$f":"OpCo1!AA3169","v":0},{"$f":"OpCo1!AB3169","v":0},{"$f":"OpCo1!AC3169","v":0},{"$f":"OpCo1!AD3169","v":0},{"$f":"OpCo1!AE3169","v":0},{"$f":"OpCo1!AF3169","v":0},{"$f":"OpCo1!AG3169","v":0},{"$f":"OpCo1!AH3169","v":0},{"$f":"OpCo1!AI3169","v":0},{"$f":"OpCo1!AJ3169","v":0},{"$f":"OpCo1!AK3169","v":0},{"$f":"OpCo1!AL3169","v":0},{"$f":"OpCo1!AM3169","v":0},{"$f":"OpCo1!AN3169","v":0},{"$f":"OpCo1!AO3169","v":0},{"$f":"OpCo1!AP3169","v":0},{"$f":"OpCo1!AQ3169","v":0},{"$f":"OpCo1!AR3169","v":0},{"$f":"OpCo1!AS3169","v":0},{"$f":"OpCo1!AT3169","v":0},{"$f":"OpCo1!AU3169","v":0},{"$f":"OpCo1!AV3169","v":0},{"$f":"OpCo1!AW3169","v":0},{"$f":"OpCo1!AX3169","v":0},{"$f":"OpCo1!AY3169","v":0},{"$f":"OpCo1!AZ3169","v":0},{"$f":"OpCo1!BA3169","v":0},{"$f":"OpCo1!BB3169","v":0},{"$f":"OpCo1!BC3169","v":0},{"$f":"OpCo1!BD3169","v":0},{"$f":"OpCo1!BE3169","v":0},{"$f":"OpCo1!BF3169","v":0},{"$f":"OpCo1!BG3169","v":0},{"$f":"OpCo1!BH3169","v":0},{"$f":"OpCo1!BI3169","v":0},{"$f":"OpCo1!BJ3169","v":0},{"$f":"OpCo1!BK3169","v":0},{"$f":"OpCo1!BL3169","v":0},{"$f":"OpCo1!BM3169","v":0},{"$f":"OpCo1!BN3169","v":0},{"$f":"OpCo1!BO3169","v":0},{"$f":"OpCo1!BP3169","v":0},{"$f":"OpCo1!BQ3169","v":0},{"$f":"OpCo1!BR3169","v":0},{"$f":"OpCo1!BS3169","v":0},{"$f":"OpCo1!BT3169","v":0}]
[null,null,null,"Fees amortised through P&L",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M567-M568","v":0},{"$f":"N567-N568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax effect",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M570:BT570)","v":0},null,null,null,null,{"$f":"M569*M$447","v":0},{"$f":"N569*N$447","v":0},{"$f":"O569*O$447","v":0},{"$f":"P569*P$447","v":0},{"$f":"Q569*Q$447","v":0},{"$f":"R569*R$447","v":0},{"$f":"S569*S$447","v":0},{"$f":"T569*T$447","v":0},{"$f":"U569*U$447","v":0},{"$f":"V569*V$447","v":0},{"$f":"W569*W$447","v":0},{"$f":"X569*X$447","v":0},{"$f":"Y569*Y$447","v":0},{"$f":"Z569*Z$447","v":0},{"$f":"AA569*AA$447","v":0},{"$f":"AB569*AB$447","v":0},{"$f":"AC569*AC$447","v":0},{"$f":"AD569*AD$447","v":0},{"$f":"AE569*AE$447","v":0},{"$f":"AF569*AF$447","v":0},{"$f":"AG569*AG$447","v":0},{"$f":"AH569*AH$447","v":0},{"$f":"AI569*AI$447","v":0},{"$f":"AJ569*AJ$447","v":0},{"$f":"AK569*AK$447","v":0},{"$f":"AL569*AL$447","v":0},{"$f":"AM569*AM$447","v":0},{"$f":"AN569*AN$447","v":0},{"$f":"AO569*AO$447","v":0},{"$f":"AP569*AP$447","v":0},{"$f":"AQ569*AQ$447","v":0},{"$f":"AR569*AR$447","v":0},{"$f":"AS569*AS$447","v":0},{"$f":"AT569*AT$447","v":0},{"$f":"AU569*AU$447","v":0},{"$f":"AV569*AV$447","v":0},{"$f":"AW569*AW$447","v":0},{"$f":"AX569*AX$447","v":0},{"$f":"AY569*AY$447","v":0},{"$f":"AZ569*AZ$447","v":0},{"$f":"BA569*BA$447","v":0},{"$f":"BB569*BB$447","v":0},{"$f":"BC569*BC$447","v":0},{"$f":"BD569*BD$447","v":0},{"$f":"BE569*BE$447","v":0},{"$f":"BF569*BF$447","v":0},{"$f":"BG569*BG$447","v":0},{"$f":"BH569*BH$447","v":0},{"$f":"BI569*BI$447","v":0},{"$f":"BJ569*BJ$447","v":0},{"$f":"BK569*BK$447","v":0},{"$f":"BL569*BL$447","v":0},{"$f":"BM569*BM$447","v":0},{"$f":"BN569*BN$447","v":0},{"$f":"BO569*BO$447","v":0},{"$f":"BP569*BP$447","v":0},{"$f":"BQ569*BQ$447","v":0},{"$f":"BR569*BR$447","v":0},{"$f":"BS569*BS$447","v":0},{"$f":"BT569*BT$447","v":0}]
[]
[null,null,null,"Non-taxable income/expense"]
[null,null,null,{"$f":"D269","v":"Subsidies - Grant amortisation"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Removed: capex sinking fund interest taxed]",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Total non-taxable income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M573:M574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS573:AS574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M576:BT576)","v":0},null,null,null,null,{"$f":"-M575*M$447","v":0},{"$f":"-N575*N$447","v":0},{"$f":"-O575*O$447","v":0},{"$f":"-P575*P$447","v":0},{"$f":"-Q575*Q$447","v":0},{"$f":"-R575*R$447","v":0},{"$f":"-S575*S$447","v":0},{"$f":"-T575*T$447","v":0},{"$f":"-U575*U$447","v":0},{"$f":"-V575*V$447","v":0},{"$f":"-W575*W$447","v":0},{"$f":"-X575*X$447","v":0},{"$f":"-Y575*Y$447","v":0},{"$f":"-Z575*Z$447","v":0},{"$f":"-AA575*AA$447","v":0},{"$f":"-AB575*AB$447","v":0},{"$f":"-AC575*AC$447","v":0},{"$f":"-AD575*AD$447","v":0},{"$f":"-AE575*AE$447","v":0},{"$f":"-AF575*AF$447","v":0},{"$f":"-AG575*AG$447","v":0},{"$f":"-AH575*AH$447","v":0},{"$f":"-AI575*AI$447","v":0},{"$f":"-AJ575*AJ$447","v":0},{"$f":"-AK575*AK$447","v":0},{"$f":"-AL575*AL$447","v":0},{"$f":"-AM575*AM$447","v":0},{"$f":"-AN575*AN$447","v":0},{"$f":"-AO575*AO$447","v":0},{"$f":"-AP575*AP$447","v":0},{"$f":"-AQ575*AQ$447","v":0},{"$f":"-AR575*AR$447","v":0},{"$f":"-AS575*AS$447","v":0},{"$f":"-AT575*AT$447","v":0},{"$f":"-AU575*AU$447","v":0},{"$f":"-AV575*AV$447","v":0},{"$f":"-AW575*AW$447","v":0},{"$f":"-AX575*AX$447","v":0},{"$f":"-AY575*AY$447","v":0},{"$f":"-AZ575*AZ$447","v":0},{"$f":"-BA575*BA$447","v":0},{"$f":"-BB575*BB$447","v":0},{"$f":"-BC575*BC$447","v":0},{"$f":"-BD575*BD$447","v":0},{"$f":"-BE575*BE$447","v":0},{"$f":"-BF575*BF$447","v":0},{"$f":"-BG575*BG$447","v":0},{"$f":"-BH575*BH$447","v":0},{"$f":"-BI575*BI$447","v":0},{"$f":"-BJ575*BJ$447","v":0},{"$f":"-BK575*BK$447","v":0},{"$f":"-BL575*BL$447","v":0},{"$f":"-BM575*BM$447","v":0},{"$f":"-BN575*BN$447","v":0},{"$f":"-BO575*BO$447","v":0},{"$f":"-BP575*BP$447","v":0},{"$f":"-BQ575*BQ$447","v":0},{"$f":"-BR575*BR$447","v":0},{"$f":"-BS575*BS$447","v":0},{"$f":"-BT575*BT$447","v":0}]
[]
[null,null,null,"Utilisation of losses"]
[null,null,null,"Tax effect of losses recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M579:BT579)","v":0},null,null,null,null,{"$f":"OpCo1!M3186*M$526","v":0},{"$f":"OpCo1!N3186*N$526","v":0},{"$f":"OpCo1!O3186*O$526","v":0},{"$f":"OpCo1!P3186*P$526","v":0},{"$f":"OpCo1!Q3186*Q$526","v":0},{"$f":"OpCo1!R3186*R$526","v":0},{"$f":"OpCo1!S3186*S$526","v":0},{"$f":"OpCo1!T3186*T$526","v":0},{"$f":"OpCo1!U3186*U$526","v":0},{"$f":"OpCo1!V3186*V$526","v":0},{"$f":"OpCo1!W3186*W$526","v":0},{"$f":"OpCo1!X3186*X$526","v":0},{"$f":"OpCo1!Y3186*Y$526","v":0},{"$f":"OpCo1!Z3186*Z$526","v":0},{"$f":"OpCo1!AA3186*AA$526","v":0},{"$f":"OpCo1!AB3186*AB$526","v":0},{"$f":"OpCo1!AC3186*AC$526","v":0},{"$f":"OpCo1!AD3186*AD$526","v":0},{"$f":"OpCo1!AE3186*AE$526","v":0},{"$f":"OpCo1!AF3186*AF$526","v":0},{"$f":"OpCo1!AG3186*AG$526","v":0},{"$f":"OpCo1!AH3186*AH$526","v":0},{"$f":"OpCo1!AI3186*AI$526","v":0},{"$f":"OpCo1!AJ3186*AJ$526","v":0},{"$f":"OpCo1!AK3186*AK$526","v":0},{"$f":"OpCo1!AL3186*AL$526","v":0},{"$f":"OpCo1!AM3186*AM$526","v":0},{"$f":"OpCo1!AN3186*AN$526","v":0},{"$f":"OpCo1!AO3186*AO$526","v":0},{"$f":"OpCo1!AP3186*AP$526","v":0},{"$f":"OpCo1!AQ3186*AQ$526","v":0},{"$f":"OpCo1!AR3186*AR$526","v":0},{"$f":"OpCo1!AS3186*AS$526","v":0},{"$f":"OpCo1!AT3186*AT$526","v":0},{"$f":"OpCo1!AU3186*AU$526","v":0},{"$f":"OpCo1!AV3186*AV$526","v":0},{"$f":"OpCo1!AW3186*AW$526","v":0},{"$f":"OpCo1!AX3186*AX$526","v":0},{"$f":"OpCo1!AY3186*AY$526","v":0},{"$f":"OpCo1!AZ3186*AZ$526","v":0},{"$f":"OpCo1!BA3186*BA$526","v":0},{"$f":"OpCo1!BB3186*BB$526","v":0},{"$f":"OpCo1!BC3186*BC$526","v":0},{"$f":"OpCo1!BD3186*BD$526","v":0},{"$f":"OpCo1!BE3186*BE$526","v":0},{"$f":"OpCo1!BF3186*BF$526","v":0},{"$f":"OpCo1!BG3186*BG$526","v":0},{"$f":"OpCo1!BH3186*BH$526","v":0},{"$f":"OpCo1!BI3186*BI$526","v":0},{"$f":"OpCo1!BJ3186*BJ$526","v":0},{"$f":"OpCo1!BK3186*BK$526","v":0},{"$f":"OpCo1!BL3186*BL$526","v":0},{"$f":"OpCo1!BM3186*BM$526","v":0},{"$f":"OpCo1!BN3186*BN$526","v":0},{"$f":"OpCo1!BO3186*BO$526","v":0},{"$f":"OpCo1!BP3186*BP$526","v":0},{"$f":"OpCo1!BQ3186*BQ$526","v":0},{"$f":"OpCo1!BR3186*BR$526","v":0},{"$f":"OpCo1!BS3186*BS$526","v":0},{"$f":"OpCo1!BT3186*BT$526","v":0}]
[null,null,null,"Tax effect of losses utilised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,{"$f":"OpCo1!M3187*M$526","v":0},{"$f":"OpCo1!N3187*N$526","v":0},{"$f":"OpCo1!O3187*O$526","v":0},{"$f":"OpCo1!P3187*P$526","v":0},{"$f":"OpCo1!Q3187*Q$526","v":0},{"$f":"OpCo1!R3187*R$526","v":0},{"$f":"OpCo1!S3187*S$526","v":0},{"$f":"OpCo1!T3187*T$526","v":0},{"$f":"OpCo1!U3187*U$526","v":0},{"$f":"OpCo1!V3187*V$526","v":0},{"$f":"OpCo1!W3187*W$526","v":0},{"$f":"OpCo1!X3187*X$526","v":0},{"$f":"OpCo1!Y3187*Y$526","v":0},{"$f":"OpCo1!Z3187*Z$526","v":0},{"$f":"OpCo1!AA3187*AA$526","v":0},{"$f":"OpCo1!AB3187*AB$526","v":0},{"$f":"OpCo1!AC3187*AC$526","v":0},{"$f":"OpCo1!AD3187*AD$526","v":0},{"$f":"OpCo1!AE3187*AE$526","v":0},{"$f":"OpCo1!AF3187*AF$526","v":0},{"$f":"OpCo1!AG3187*AG$526","v":0},{"$f":"OpCo1!AH3187*AH$526","v":0},{"$f":"OpCo1!AI3187*AI$526","v":0},{"$f":"OpCo1!AJ3187*AJ$526","v":0},{"$f":"OpCo1!AK3187*AK$526","v":0},{"$f":"OpCo1!AL3187*AL$526","v":0},{"$f":"OpCo1!AM3187*AM$526","v":0},{"$f":"OpCo1!AN3187*AN$526","v":0},{"$f":"OpCo1!AO3187*AO$526","v":0},{"$f":"OpCo1!AP3187*AP$526","v":0},{"$f":"OpCo1!AQ3187*AQ$526","v":0},{"$f":"OpCo1!AR3187*AR$526","v":0},{"$f":"OpCo1!AS3187*AS$526","v":0},{"$f":"OpCo1!AT3187*AT$526","v":0},{"$f":"OpCo1!AU3187*AU$526","v":0},{"$f":"OpCo1!AV3187*AV$526","v":0},{"$f":"OpCo1!AW3187*AW$526","v":0},{"$f":"OpCo1!AX3187*AX$526","v":0},{"$f":"OpCo1!AY3187*AY$526","v":0},{"$f":"OpCo1!AZ3187*AZ$526","v":0},{"$f":"OpCo1!BA3187*BA$526","v":0},{"$f":"OpCo1!BB3187*BB$526","v":0},{"$f":"OpCo1!BC3187*BC$526","v":0},{"$f":"OpCo1!BD3187*BD$526","v":0},{"$f":"OpCo1!BE3187*BE$526","v":0},{"$f":"OpCo1!BF3187*BF$526","v":0},{"$f":"OpCo1!BG3187*BG$526","v":0},{"$f":"OpCo1!BH3187*BH$526","v":0},{"$f":"OpCo1!BI3187*BI$526","v":0},{"$f":"OpCo1!BJ3187*BJ$526","v":0},{"$f":"OpCo1!BK3187*BK$526","v":0},{"$f":"OpCo1!BL3187*BL$526","v":0},{"$f":"OpCo1!BM3187*BM$526","v":0},{"$f":"OpCo1!BN3187*BN$526","v":0},{"$f":"OpCo1!BO3187*BO$526","v":0},{"$f":"OpCo1!BP3187*BP$526","v":0},{"$f":"OpCo1!BQ3187*BQ$526","v":0},{"$f":"OpCo1!BR3187*BR$526","v":0},{"$f":"OpCo1!BS3187*BS$526","v":0},{"$f":"OpCo1!BT3187*BT$526","v":0}]
[null,null,null,"Combined tax effect",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,{"$f":"SUM(M579:M580)","v":0},{"$f":"SUM(N579:N580)","v":0},{"$f":"SUM(O579:O580)","v":0},{"$f":"SUM(P579:P580)","v":0},{"$f":"SUM(Q579:Q580)","v":0},{"$f":"SUM(R579:R580)","v":0},{"$f":"SUM(S579:S580)","v":0},{"$f":"SUM(T579:T580)","v":0},{"$f":"SUM(U579:U580)","v":0},{"$f":"SUM(V579:V580)","v":0},{"$f":"SUM(W579:W580)","v":0},{"$f":"SUM(X579:X580)","v":0},{"$f":"SUM(Y579:Y580)","v":0},{"$f":"SUM(Z579:Z580)","v":0},{"$f":"SUM(AA579:AA580)","v":0},{"$f":"SUM(AB579:AB580)","v":0},{"$f":"SUM(AC579:AC580)","v":0},{"$f":"SUM(AD579:AD580)","v":0},{"$f":"SUM(AE579:AE580)","v":0},{"$f":"SUM(AF579:AF580)","v":0},{"$f":"SUM(AG579:AG580)","v":0},{"$f":"SUM(AH579:AH580)","v":0},{"$f":"SUM(AI579:AI580)","v":0},{"$f":"SUM(AJ579:AJ580)","v":0},{"$f":"SUM(AK579:AK580)","v":0},{"$f":"SUM(AL579:AL580)","v":0},{"$f":"SUM(AM579:AM580)","v":0},{"$f":"SUM(AN579:AN580)","v":0},{"$f":"SUM(AO579:AO580)","v":0},{"$f":"SUM(AP579:AP580)","v":0},{"$f":"SUM(AQ579:AQ580)","v":0},{"$f":"SUM(AR579:AR580)","v":0},{"$f":"SUM(AS579:AS580)","v":0},{"$f":"SUM(AT579:AT580)","v":0},{"$f":"SUM(AU579:AU580)","v":0},{"$f":"SUM(AV579:AV580)","v":0},{"$f":"SUM(AW579:AW580)","v":0},{"$f":"SUM(AX579:AX580)","v":0},{"$f":"SUM(AY579:AY580)","v":0},{"$f":"SUM(AZ579:AZ580)","v":0},{"$f":"SUM(BA579:BA580)","v":0},{"$f":"SUM(BB579:BB580)","v":0},{"$f":"SUM(BC579:BC580)","v":0},{"$f":"SUM(BD579:BD580)","v":0},{"$f":"SUM(BE579:BE580)","v":0},{"$f":"SUM(BF579:BF580)","v":0},{"$f":"SUM(BG579:BG580)","v":0},{"$f":"SUM(BH579:BH580)","v":0},{"$f":"SUM(BI579:BI580)","v":0},{"$f":"SUM(BJ579:BJ580)","v":0},{"$f":"SUM(BK579:BK580)","v":0},{"$f":"SUM(BL579:BL580)","v":0},{"$f":"SUM(BM579:BM580)","v":0},{"$f":"SUM(BN579:BN580)","v":0},{"$f":"SUM(BO579:BO580)","v":0},{"$f":"SUM(BP579:BP580)","v":0},{"$f":"SUM(BQ579:BQ580)","v":0},{"$f":"SUM(BR579:BR580)","v":0},{"$f":"SUM(BS579:BS580)","v":0},{"$f":"SUM(BT579:BT580)","v":0}]
[]
[null,null,null,"Losses not permitted to be offset"]
[null,null,null,"Losses not permitted",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3175*OpCo1!M3178*(OpCo1!M3175<0)","v":0},{"$f":"-OpCo1!N3175*OpCo1!N3178*(OpCo1!N3175<0)","v":0},{"$f":"-OpCo1!O3175*OpCo1!O3178*(OpCo1!O3175<0)","v":0},{"$f":"-OpCo1!P3175*OpCo1!P3178*(OpCo1!P3175<0)","v":0},{"$f":"-OpCo1!Q3175*OpCo1!Q3178*(OpCo1!Q3175<0)","v":0},{"$f":"-OpCo1!R3175*OpCo1!R3178*(OpCo1!R3175<0)","v":0},{"$f":"-OpCo1!S3175*OpCo1!S3178*(OpCo1!S3175<0)","v":0},{"$f":"-OpCo1!T3175*OpCo1!T3178*(OpCo1!T3175<0)","v":0},{"$f":"-OpCo1!U3175*OpCo1!U3178*(OpCo1!U3175<0)","v":0},{"$f":"-OpCo1!V3175*OpCo1!V3178*(OpCo1!V3175<0)","v":0},{"$f":"-OpCo1!W3175*OpCo1!W3178*(OpCo1!W3175<0)","v":0},{"$f":"-OpCo1!X3175*OpCo1!X3178*(OpCo1!X3175<0)","v":0},{"$f":"-OpCo1!Y3175*OpCo1!Y3178*(OpCo1!Y3175<0)","v":0},{"$f":"-OpCo1!Z3175*OpCo1!Z3178*(OpCo1!Z3175<0)","v":0},{"$f":"-OpCo1!AA3175*OpCo1!AA3178*(OpCo1!AA3175<0)","v":0},{"$f":"-OpCo1!AB3175*OpCo1!AB3178*(OpCo1!AB3175<0)","v":0},{"$f":"-OpCo1!AC3175*OpCo1!AC3178*(OpCo1!AC3175<0)","v":0},{"$f":"-OpCo1!AD3175*OpCo1!AD3178*(OpCo1!AD3175<0)","v":0},{"$f":"-OpCo1!AE3175*OpCo1!AE3178*(OpCo1!AE3175<0)","v":0},{"$f":"-OpCo1!AF3175*OpCo1!AF3178*(OpCo1!AF3175<0)","v":0},{"$f":"-OpCo1!AG3175*OpCo1!AG3178*(OpCo1!AG3175<0)","v":0},{"$f":"-OpCo1!AH3175*OpCo1!AH3178*(OpCo1!AH3175<0)","v":0},{"$f":"-OpCo1!AI3175*OpCo1!AI3178*(OpCo1!AI3175<0)","v":0},{"$f":"-OpCo1!AJ3175*OpCo1!AJ3178*(OpCo1!AJ3175<0)","v":0},{"$f":"-OpCo1!AK3175*OpCo1!AK3178*(OpCo1!AK3175<0)","v":0},{"$f":"-OpCo1!AL3175*OpCo1!AL3178*(OpCo1!AL3175<0)","v":0},{"$f":"-OpCo1!AM3175*OpCo1!AM3178*(OpCo1!AM3175<0)","v":0},{"$f":"-OpCo1!AN3175*OpCo1!AN3178*(OpCo1!AN3175<0)","v":0},{"$f":"-OpCo1!AO3175*OpCo1!AO3178*(OpCo1!AO3175<0)","v":0},{"$f":"-OpCo1!AP3175*OpCo1!AP3178*(OpCo1!AP3175<0)","v":0},{"$f":"-OpCo1!AQ3175*OpCo1!AQ3178*(OpCo1!AQ3175<0)","v":0},{"$f":"-OpCo1!AR3175*OpCo1!AR3178*(OpCo1!AR3175<0)","v":0},{"$f":"-OpCo1!AS3175*OpCo1!AS3178*(OpCo1!AS3175<0)","v":0},{"$f":"-OpCo1!AT3175*OpCo1!AT3178*(OpCo1!AT3175<0)","v":0},{"$f":"-OpCo1!AU3175*OpCo1!AU3178*(OpCo1!AU3175<0)","v":0},{"$f":"-OpCo1!AV3175*OpCo1!AV3178*(OpCo1!AV3175<0)","v":0},{"$f":"-OpCo1!AW3175*OpCo1!AW3178*(OpCo1!AW3175<0)","v":0},{"$f":"-OpCo1!AX3175*OpCo1!AX3178*(OpCo1!AX3175<0)","v":0},{"$f":"-OpCo1!AY3175*OpCo1!AY3178*(OpCo1!AY3175<0)","v":0},{"$f":"-OpCo1!AZ3175*OpCo1!AZ3178*(OpCo1!AZ3175<0)","v":0},{"$f":"-OpCo1!BA3175*OpCo1!BA3178*(OpCo1!BA3175<0)","v":0},{"$f":"-OpCo1!BB3175*OpCo1!BB3178*(OpCo1!BB3175<0)","v":0},{"$f":"-OpCo1!BC3175*OpCo1!BC3178*(OpCo1!BC3175<0)","v":0},{"$f":"-OpCo1!BD3175*OpCo1!BD3178*(OpCo1!BD3175<0)","v":0},{"$f":"-OpCo1!BE3175*OpCo1!BE3178*(OpCo1!BE3175<0)","v":0},{"$f":"-OpCo1!BF3175*OpCo1!BF3178*(OpCo1!BF3175<0)","v":0},{"$f":"-OpCo1!BG3175*OpCo1!BG3178*(OpCo1!BG3175<0)","v":0},{"$f":"-OpCo1!BH3175*OpCo1!BH3178*(OpCo1!BH3175<0)","v":0},{"$f":"-OpCo1!BI3175*OpCo1!BI3178*(OpCo1!BI3175<0)","v":0},{"$f":"-OpCo1!BJ3175*OpCo1!BJ3178*(OpCo1!BJ3175<0)","v":0},{"$f":"-OpCo1!BK3175*OpCo1!BK3178*(OpCo1!BK3175<0)","v":0},{"$f":"-OpCo1!BL3175*OpCo1!BL3178*(OpCo1!BL3175<0)","v":0},{"$f":"-OpCo1!BM3175*OpCo1!BM3178*(OpCo1!BM3175<0)","v":0},{"$f":"-OpCo1!BN3175*OpCo1!BN3178*(OpCo1!BN3175<0)","v":0},{"$f":"-OpCo1!BO3175*OpCo1!BO3178*(OpCo1!BO3175<0)","v":0},{"$f":"-OpCo1!BP3175*OpCo1!BP3178*(OpCo1!BP3175<0)","v":0},{"$f":"-OpCo1!BQ3175*OpCo1!BQ3178*(OpCo1!BQ3175<0)","v":0},{"$f":"-OpCo1!BR3175*OpCo1!BR3178*(OpCo1!BR3175<0)","v":0},{"$f":"-OpCo1!BS3175*OpCo1!BS3178*(OpCo1!BS3175<0)","v":0},{"$f":"-OpCo1!BT3175*OpCo1!BT3178*(OpCo1!BT3175<0)","v":0}]
[null,null,null,"Tax effect of losses not permitted for future offset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M585:BT585)","v":0},null,null,null,null,{"$f":"M584*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS584*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CAs not permitted to be offset"]
[null,null,null,"CAs not permitted",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3181*OpCo1!M3178","v":0},{"$f":"-OpCo1!N3181*OpCo1!N3178","v":0},{"$f":"-OpCo1!O3181*OpCo1!O3178","v":0},{"$f":"-OpCo1!P3181*OpCo1!P3178","v":0},{"$f":"-OpCo1!Q3181*OpCo1!Q3178","v":0},{"$f":"-OpCo1!R3181*OpCo1!R3178","v":0},{"$f":"-OpCo1!S3181*OpCo1!S3178","v":0},{"$f":"-OpCo1!T3181*OpCo1!T3178","v":0},{"$f":"-OpCo1!U3181*OpCo1!U3178","v":0},{"$f":"-OpCo1!V3181*OpCo1!V3178","v":0},{"$f":"-OpCo1!W3181*OpCo1!W3178","v":0},{"$f":"-OpCo1!X3181*OpCo1!X3178","v":0},{"$f":"-OpCo1!Y3181*OpCo1!Y3178","v":0},{"$f":"-OpCo1!Z3181*OpCo1!Z3178","v":0},{"$f":"-OpCo1!AA3181*OpCo1!AA3178","v":0},{"$f":"-OpCo1!AB3181*OpCo1!AB3178","v":0},{"$f":"-OpCo1!AC3181*OpCo1!AC3178","v":0},{"$f":"-OpCo1!AD3181*OpCo1!AD3178","v":0},{"$f":"-OpCo1!AE3181*OpCo1!AE3178","v":0},{"$f":"-OpCo1!AF3181*OpCo1!AF3178","v":0},{"$f":"-OpCo1!AG3181*OpCo1!AG3178","v":0},{"$f":"-OpCo1!AH3181*OpCo1!AH3178","v":0},{"$f":"-OpCo1!AI3181*OpCo1!AI3178","v":0},{"$f":"-OpCo1!AJ3181*OpCo1!AJ3178","v":0},{"$f":"-OpCo1!AK3181*OpCo1!AK3178","v":0},{"$f":"-OpCo1!AL3181*OpCo1!AL3178","v":0},{"$f":"-OpCo1!AM3181*OpCo1!AM3178","v":0},{"$f":"-OpCo1!AN3181*OpCo1!AN3178","v":0},{"$f":"-OpCo1!AO3181*OpCo1!AO3178","v":0},{"$f":"-OpCo1!AP3181*OpCo1!AP3178","v":0},{"$f":"-OpCo1!AQ3181*OpCo1!AQ3178","v":0},{"$f":"-OpCo1!AR3181*OpCo1!AR3178","v":0},{"$f":"-OpCo1!AS3181*OpCo1!AS3178","v":0},{"$f":"-OpCo1!AT3181*OpCo1!AT3178","v":0},{"$f":"-OpCo1!AU3181*OpCo1!AU3178","v":0},{"$f":"-OpCo1!AV3181*OpCo1!AV3178","v":0},{"$f":"-OpCo1!AW3181*OpCo1!AW3178","v":0},{"$f":"-OpCo1!AX3181*OpCo1!AX3178","v":0},{"$f":"-OpCo1!AY3181*OpCo1!AY3178","v":0},{"$f":"-OpCo1!AZ3181*OpCo1!AZ3178","v":0},{"$f":"-OpCo1!BA3181*OpCo1!BA3178","v":0},{"$f":"-OpCo1!BB3181*OpCo1!BB3178","v":0},{"$f":"-OpCo1!BC3181*OpCo1!BC3178","v":0},{"$f":"-OpCo1!BD3181*OpCo1!BD3178","v":0},{"$f":"-OpCo1!BE3181*OpCo1!BE3178","v":0},{"$f":"-OpCo1!BF3181*OpCo1!BF3178","v":0},{"$f":"-OpCo1!BG3181*OpCo1!BG3178","v":0},{"$f":"-OpCo1!BH3181*OpCo1!BH3178","v":0},{"$f":"-OpCo1!BI3181*OpCo1!BI3178","v":0},{"$f":"-OpCo1!BJ3181*OpCo1!BJ3178","v":0},{"$f":"-OpCo1!BK3181*OpCo1!BK3178","v":0},{"$f":"-OpCo1!BL3181*OpCo1!BL3178","v":0},{"$f":"-OpCo1!BM3181*OpCo1!BM3178","v":0},{"$f":"-OpCo1!BN3181*OpCo1!BN3178","v":0},{"$f":"-OpCo1!BO3181*OpCo1!BO3178","v":0},{"$f":"-OpCo1!BP3181*OpCo1!BP3178","v":0},{"$f":"-OpCo1!BQ3181*OpCo1!BQ3178","v":0},{"$f":"-OpCo1!BR3181*OpCo1!BR3178","v":0},{"$f":"-OpCo1!BS3181*OpCo1!BS3178","v":0},{"$f":"-OpCo1!BT3181*OpCo1!BT3178","v":0}]
[null,null,null,"Tax effect of CAs not permitted for future offset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M589:BT589)","v":0},null,null,null,null,{"$f":"M588*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS588*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax deductible on overdraft interest"]
[null,null,null,"Interest on overdraft",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3520","v":0},{"$f":"-OpCo1!N3520","v":0},{"$f":"-OpCo1!O3520","v":0},{"$f":"-OpCo1!P3520","v":0},{"$f":"-OpCo1!Q3520","v":0},{"$f":"-OpCo1!R3520","v":0},{"$f":"-OpCo1!S3520","v":0},{"$f":"-OpCo1!T3520","v":0},{"$f":"-OpCo1!U3520","v":0},{"$f":"-OpCo1!V3520","v":0},{"$f":"-OpCo1!W3520","v":0},{"$f":"-OpCo1!X3520","v":0},{"$f":"-OpCo1!Y3520","v":0},{"$f":"-OpCo1!Z3520","v":0},{"$f":"-OpCo1!AA3520","v":0},{"$f":"-OpCo1!AB3520","v":0},{"$f":"-OpCo1!AC3520","v":0},{"$f":"-OpCo1!AD3520","v":0},{"$f":"-OpCo1!AE3520","v":0},{"$f":"-OpCo1!AF3520","v":0},{"$f":"-OpCo1!AG3520","v":0},{"$f":"-OpCo1!AH3520","v":0},{"$f":"-OpCo1!AI3520","v":0},{"$f":"-OpCo1!AJ3520","v":0},{"$f":"-OpCo1!AK3520","v":0},{"$f":"-OpCo1!AL3520","v":0},{"$f":"-OpCo1!AM3520","v":0},{"$f":"-OpCo1!AN3520","v":0},{"$f":"-OpCo1!AO3520","v":0},{"$f":"-OpCo1!AP3520","v":0},{"$f":"-OpCo1!AQ3520","v":0},{"$f":"-OpCo1!AR3520","v":0},{"$f":"-OpCo1!AS3520","v":0},{"$f":"-OpCo1!AT3520","v":0},{"$f":"-OpCo1!AU3520","v":0},{"$f":"-OpCo1!AV3520","v":0},{"$f":"-OpCo1!AW3520","v":0},{"$f":"-OpCo1!AX3520","v":0},{"$f":"-OpCo1!AY3520","v":0},{"$f":"-OpCo1!AZ3520","v":0},{"$f":"-OpCo1!BA3520","v":0},{"$f":"-OpCo1!BB3520","v":0},{"$f":"-OpCo1!BC3520","v":0},{"$f":"-OpCo1!BD3520","v":0},{"$f":"-OpCo1!BE3520","v":0},{"$f":"-OpCo1!BF3520","v":0},{"$f":"-OpCo1!BG3520","v":0},{"$f":"-OpCo1!BH3520","v":0},{"$f":"-OpCo1!BI3520","v":0},{"$f":"-OpCo1!BJ3520","v":0},{"$f":"-OpCo1!BK3520","v":0},{"$f":"-OpCo1!BL3520","v":0},{"$f":"-OpCo1!BM3520","v":0},{"$f":"-OpCo1!BN3520","v":0},{"$f":"-OpCo1!BO3520","v":0},{"$f":"-OpCo1!BP3520","v":0},{"$f":"-OpCo1!BQ3520","v":0},{"$f":"-OpCo1!BR3520","v":0},{"$f":"-OpCo1!BS3520","v":0},{"$f":"-OpCo1!BT3520","v":0}]
[null,null,null,"Tax effect of interest on overdraft not in PCTCT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M593:BT593)","v":0},null,null,null,null,{"$f":"M592*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS592*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Combined PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M595:BT595)","v":0},null,null,null,null,{"$f":"M558+M564+M570+M576+M581+M585+M589+M593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS558+AS564+AS570+AS576+AS581+AS585+AS589+AS593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Unexplained",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"(H595+H529)*H527","v":0},{"$f":"IF(ABS(H596)<dcTolerance,0,1)","v":0}]
[]
[null,{"$f":"MAX(B$9:B597)+1","v":4},null,"END OF SHEET"]

{"sheet":"OpCo2_FS","index":7,"n_rows":598,"n_cols":72,"rows_kept":598,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(I158,I372,I517,I596)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"OpCo2_FS"},null,null,null,"Sheet Warnings:",null,null,{"$f":"J159+J373","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,true,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"NOMINAL FINANCIAL STATEMENTS"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"STATEMENT OF COMPREHENSIVE INCOME"]
[]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M253","v":0},{"$f":"OpCo2!N253","v":0},{"$f":"OpCo2!O253","v":0},{"$f":"OpCo2!P253","v":0},{"$f":"OpCo2!Q253","v":0},{"$f":"OpCo2!R253","v":0},{"$f":"OpCo2!S253","v":0},{"$f":"OpCo2!T253","v":0},{"$f":"OpCo2!U253","v":0},{"$f":"OpCo2!V253","v":0},{"$f":"OpCo2!W253","v":0},{"$f":"OpCo2!X253","v":0},{"$f":"OpCo2!Y253","v":0},{"$f":"OpCo2!Z253","v":0},{"$f":"OpCo2!AA253","v":0},{"$f":"OpCo2!AB253","v":0},{"$f":"OpCo2!AC253","v":0},{"$f":"OpCo2!AD253","v":0},{"$f":"OpCo2!AE253","v":0},{"$f":"OpCo2!AF253","v":0},{"$f":"OpCo2!AG253","v":0},{"$f":"OpCo2!AH253","v":0},{"$f":"OpCo2!AI253","v":0},{"$f":"OpCo2!AJ253","v":0},{"$f":"OpCo2!AK253","v":0},{"$f":"OpCo2!AL253","v":0},{"$f":"OpCo2!AM253","v":0},{"$f":"OpCo2!AN253","v":0},{"$f":"OpCo2!AO253","v":0},{"$f":"OpCo2!AP253","v":0},{"$f":"OpCo2!AQ253","v":0},{"$f":"OpCo2!AR253","v":0},{"$f":"OpCo2!AS253","v":0},{"$f":"OpCo2!AT253","v":0},{"$f":"OpCo2!AU253","v":0},{"$f":"OpCo2!AV253","v":0},{"$f":"OpCo2!AW253","v":0},{"$f":"OpCo2!AX253","v":0},{"$f":"OpCo2!AY253","v":0},{"$f":"OpCo2!AZ253","v":0},{"$f":"OpCo2!BA253","v":0},{"$f":"OpCo2!BB253","v":0},{"$f":"OpCo2!BC253","v":0},{"$f":"OpCo2!BD253","v":0},{"$f":"OpCo2!BE253","v":0},{"$f":"OpCo2!BF253","v":0},{"$f":"OpCo2!BG253","v":0},{"$f":"OpCo2!BH253","v":0},{"$f":"OpCo2!BI253","v":0},{"$f":"OpCo2!BJ253","v":0},{"$f":"OpCo2!BK253","v":0},{"$f":"OpCo2!BL253","v":0},{"$f":"OpCo2!BM253","v":0},{"$f":"OpCo2!BN253","v":0},{"$f":"OpCo2!BO253","v":0},{"$f":"OpCo2!BP253","v":0},{"$f":"OpCo2!BQ253","v":0},{"$f":"OpCo2!BR253","v":0},{"$f":"OpCo2!BS253","v":0},{"$f":"OpCo2!BT253","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M269","v":0},{"$f":"OpCo2!N269","v":0},{"$f":"OpCo2!O269","v":0},{"$f":"OpCo2!P269","v":0},{"$f":"OpCo2!Q269","v":0},{"$f":"OpCo2!R269","v":0},{"$f":"OpCo2!S269","v":0},{"$f":"OpCo2!T269","v":0},{"$f":"OpCo2!U269","v":0},{"$f":"OpCo2!V269","v":0},{"$f":"OpCo2!W269","v":0},{"$f":"OpCo2!X269","v":0},{"$f":"OpCo2!Y269","v":0},{"$f":"OpCo2!Z269","v":0},{"$f":"OpCo2!AA269","v":0},{"$f":"OpCo2!AB269","v":0},{"$f":"OpCo2!AC269","v":0},{"$f":"OpCo2!AD269","v":0},{"$f":"OpCo2!AE269","v":0},{"$f":"OpCo2!AF269","v":0},{"$f":"OpCo2!AG269","v":0},{"$f":"OpCo2!AH269","v":0},{"$f":"OpCo2!AI269","v":0},{"$f":"OpCo2!AJ269","v":0},{"$f":"OpCo2!AK269","v":0},{"$f":"OpCo2!AL269","v":0},{"$f":"OpCo2!AM269","v":0},{"$f":"OpCo2!AN269","v":0},{"$f":"OpCo2!AO269","v":0},{"$f":"OpCo2!AP269","v":0},{"$f":"OpCo2!AQ269","v":0},{"$f":"OpCo2!AR269","v":0},{"$f":"OpCo2!AS269","v":0},{"$f":"OpCo2!AT269","v":0},{"$f":"OpCo2!AU269","v":0},{"$f":"OpCo2!AV269","v":0},{"$f":"OpCo2!AW269","v":0},{"$f":"OpCo2!AX269","v":0},{"$f":"OpCo2!AY269","v":0},{"$f":"OpCo2!AZ269","v":0},{"$f":"OpCo2!BA269","v":0},{"$f":"OpCo2!BB269","v":0},{"$f":"OpCo2!BC269","v":0},{"$f":"OpCo2!BD269","v":0},{"$f":"OpCo2!BE269","v":0},{"$f":"OpCo2!BF269","v":0},{"$f":"OpCo2!BG269","v":0},{"$f":"OpCo2!BH269","v":0},{"$f":"OpCo2!BI269","v":0},{"$f":"OpCo2!BJ269","v":0},{"$f":"OpCo2!BK269","v":0},{"$f":"OpCo2!BL269","v":0},{"$f":"OpCo2!BM269","v":0},{"$f":"OpCo2!BN269","v":0},{"$f":"OpCo2!BO269","v":0},{"$f":"OpCo2!BP269","v":0},{"$f":"OpCo2!BQ269","v":0},{"$f":"OpCo2!BR269","v":0},{"$f":"OpCo2!BS269","v":0},{"$f":"OpCo2!BT269","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M327","v":0},{"$f":"OpCo2!N327","v":0},{"$f":"OpCo2!O327","v":0},{"$f":"OpCo2!P327","v":0},{"$f":"OpCo2!Q327","v":0},{"$f":"OpCo2!R327","v":0},{"$f":"OpCo2!S327","v":0},{"$f":"OpCo2!T327","v":0},{"$f":"OpCo2!U327","v":0},{"$f":"OpCo2!V327","v":0},{"$f":"OpCo2!W327","v":0},{"$f":"OpCo2!X327","v":0},{"$f":"OpCo2!Y327","v":0},{"$f":"OpCo2!Z327","v":0},{"$f":"OpCo2!AA327","v":0},{"$f":"OpCo2!AB327","v":0},{"$f":"OpCo2!AC327","v":0},{"$f":"OpCo2!AD327","v":0},{"$f":"OpCo2!AE327","v":0},{"$f":"OpCo2!AF327","v":0},{"$f":"OpCo2!AG327","v":0},{"$f":"OpCo2!AH327","v":0},{"$f":"OpCo2!AI327","v":0},{"$f":"OpCo2!AJ327","v":0},{"$f":"OpCo2!AK327","v":0},{"$f":"OpCo2!AL327","v":0},{"$f":"OpCo2!AM327","v":0},{"$f":"OpCo2!AN327","v":0},{"$f":"OpCo2!AO327","v":0},{"$f":"OpCo2!AP327","v":0},{"$f":"OpCo2!AQ327","v":0},{"$f":"OpCo2!AR327","v":0},{"$f":"OpCo2!AS327","v":0},{"$f":"OpCo2!AT327","v":0},{"$f":"OpCo2!AU327","v":0},{"$f":"OpCo2!AV327","v":0},{"$f":"OpCo2!AW327","v":0},{"$f":"OpCo2!AX327","v":0},{"$f":"OpCo2!AY327","v":0},{"$f":"OpCo2!AZ327","v":0},{"$f":"OpCo2!BA327","v":0},{"$f":"OpCo2!BB327","v":0},{"$f":"OpCo2!BC327","v":0},{"$f":"OpCo2!BD327","v":0},{"$f":"OpCo2!BE327","v":0},{"$f":"OpCo2!BF327","v":0},{"$f":"OpCo2!BG327","v":0},{"$f":"OpCo2!BH327","v":0},{"$f":"OpCo2!BI327","v":0},{"$f":"OpCo2!BJ327","v":0},{"$f":"OpCo2!BK327","v":0},{"$f":"OpCo2!BL327","v":0},{"$f":"OpCo2!BM327","v":0},{"$f":"OpCo2!BN327","v":0},{"$f":"OpCo2!BO327","v":0},{"$f":"OpCo2!BP327","v":0},{"$f":"OpCo2!BQ327","v":0},{"$f":"OpCo2!BR327","v":0},{"$f":"OpCo2!BS327","v":0},{"$f":"OpCo2!BT327","v":0}]
[null,null,null,"Inter-company sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M489","v":0},{"$f":"OpCo2!N489","v":0},{"$f":"OpCo2!O489","v":0},{"$f":"OpCo2!P489","v":0},{"$f":"OpCo2!Q489","v":0},{"$f":"OpCo2!R489","v":0},{"$f":"OpCo2!S489","v":0},{"$f":"OpCo2!T489","v":0},{"$f":"OpCo2!U489","v":0},{"$f":"OpCo2!V489","v":0},{"$f":"OpCo2!W489","v":0},{"$f":"OpCo2!X489","v":0},{"$f":"OpCo2!Y489","v":0},{"$f":"OpCo2!Z489","v":0},{"$f":"OpCo2!AA489","v":0},{"$f":"OpCo2!AB489","v":0},{"$f":"OpCo2!AC489","v":0},{"$f":"OpCo2!AD489","v":0},{"$f":"OpCo2!AE489","v":0},{"$f":"OpCo2!AF489","v":0},{"$f":"OpCo2!AG489","v":0},{"$f":"OpCo2!AH489","v":0},{"$f":"OpCo2!AI489","v":0},{"$f":"OpCo2!AJ489","v":0},{"$f":"OpCo2!AK489","v":0},{"$f":"OpCo2!AL489","v":0},{"$f":"OpCo2!AM489","v":0},{"$f":"OpCo2!AN489","v":0},{"$f":"OpCo2!AO489","v":0},{"$f":"OpCo2!AP489","v":0},{"$f":"OpCo2!AQ489","v":0},{"$f":"OpCo2!AR489","v":0},{"$f":"OpCo2!AS489","v":0},{"$f":"OpCo2!AT489","v":0},{"$f":"OpCo2!AU489","v":0},{"$f":"OpCo2!AV489","v":0},{"$f":"OpCo2!AW489","v":0},{"$f":"OpCo2!AX489","v":0},{"$f":"OpCo2!AY489","v":0},{"$f":"OpCo2!AZ489","v":0},{"$f":"OpCo2!BA489","v":0},{"$f":"OpCo2!BB489","v":0},{"$f":"OpCo2!BC489","v":0},{"$f":"OpCo2!BD489","v":0},{"$f":"OpCo2!BE489","v":0},{"$f":"OpCo2!BF489","v":0},{"$f":"OpCo2!BG489","v":0},{"$f":"OpCo2!BH489","v":0},{"$f":"OpCo2!BI489","v":0},{"$f":"OpCo2!BJ489","v":0},{"$f":"OpCo2!BK489","v":0},{"$f":"OpCo2!BL489","v":0},{"$f":"OpCo2!BM489","v":0},{"$f":"OpCo2!BN489","v":0},{"$f":"OpCo2!BO489","v":0},{"$f":"OpCo2!BP489","v":0},{"$f":"OpCo2!BQ489","v":0},{"$f":"OpCo2!BR489","v":0},{"$f":"OpCo2!BS489","v":0},{"$f":"OpCo2!BT489","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M385","v":0},{"$f":"OpCo2!N385","v":0},{"$f":"OpCo2!O385","v":0},{"$f":"OpCo2!P385","v":0},{"$f":"OpCo2!Q385","v":0},{"$f":"OpCo2!R385","v":0},{"$f":"OpCo2!S385","v":0},{"$f":"OpCo2!T385","v":0},{"$f":"OpCo2!U385","v":0},{"$f":"OpCo2!V385","v":0},{"$f":"OpCo2!W385","v":0},{"$f":"OpCo2!X385","v":0},{"$f":"OpCo2!Y385","v":0},{"$f":"OpCo2!Z385","v":0},{"$f":"OpCo2!AA385","v":0},{"$f":"OpCo2!AB385","v":0},{"$f":"OpCo2!AC385","v":0},{"$f":"OpCo2!AD385","v":0},{"$f":"OpCo2!AE385","v":0},{"$f":"OpCo2!AF385","v":0},{"$f":"OpCo2!AG385","v":0},{"$f":"OpCo2!AH385","v":0},{"$f":"OpCo2!AI385","v":0},{"$f":"OpCo2!AJ385","v":0},{"$f":"OpCo2!AK385","v":0},{"$f":"OpCo2!AL385","v":0},{"$f":"OpCo2!AM385","v":0},{"$f":"OpCo2!AN385","v":0},{"$f":"OpCo2!AO385","v":0},{"$f":"OpCo2!AP385","v":0},{"$f":"OpCo2!AQ385","v":0},{"$f":"OpCo2!AR385","v":0},{"$f":"OpCo2!AS385","v":0},{"$f":"OpCo2!AT385","v":0},{"$f":"OpCo2!AU385","v":0},{"$f":"OpCo2!AV385","v":0},{"$f":"OpCo2!AW385","v":0},{"$f":"OpCo2!AX385","v":0},{"$f":"OpCo2!AY385","v":0},{"$f":"OpCo2!AZ385","v":0},{"$f":"OpCo2!BA385","v":0},{"$f":"OpCo2!BB385","v":0},{"$f":"OpCo2!BC385","v":0},{"$f":"OpCo2!BD385","v":0},{"$f":"OpCo2!BE385","v":0},{"$f":"OpCo2!BF385","v":0},{"$f":"OpCo2!BG385","v":0},{"$f":"OpCo2!BH385","v":0},{"$f":"OpCo2!BI385","v":0},{"$f":"OpCo2!BJ385","v":0},{"$f":"OpCo2!BK385","v":0},{"$f":"OpCo2!BL385","v":0},{"$f":"OpCo2!BM385","v":0},{"$f":"OpCo2!BN385","v":0},{"$f":"OpCo2!BO385","v":0},{"$f":"OpCo2!BP385","v":0},{"$f":"OpCo2!BQ385","v":0},{"$f":"OpCo2!BR385","v":0},{"$f":"OpCo2!BS385","v":0},{"$f":"OpCo2!BT385","v":0}]
[null,null,null,"Bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M20:M23)","v":0},{"$f":"SUM(N20:N23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M254","v":0},{"$f":"OpCo2!N254","v":0},{"$f":"OpCo2!O254","v":0},{"$f":"OpCo2!P254","v":0},{"$f":"OpCo2!Q254","v":0},{"$f":"OpCo2!R254","v":0},{"$f":"OpCo2!S254","v":0},{"$f":"OpCo2!T254","v":0},{"$f":"OpCo2!U254","v":0},{"$f":"OpCo2!V254","v":0},{"$f":"OpCo2!W254","v":0},{"$f":"OpCo2!X254","v":0},{"$f":"OpCo2!Y254","v":0},{"$f":"OpCo2!Z254","v":0},{"$f":"OpCo2!AA254","v":0},{"$f":"OpCo2!AB254","v":0},{"$f":"OpCo2!AC254","v":0},{"$f":"OpCo2!AD254","v":0},{"$f":"OpCo2!AE254","v":0},{"$f":"OpCo2!AF254","v":0},{"$f":"OpCo2!AG254","v":0},{"$f":"OpCo2!AH254","v":0},{"$f":"OpCo2!AI254","v":0},{"$f":"OpCo2!AJ254","v":0},{"$f":"OpCo2!AK254","v":0},{"$f":"OpCo2!AL254","v":0},{"$f":"OpCo2!AM254","v":0},{"$f":"OpCo2!AN254","v":0},{"$f":"OpCo2!AO254","v":0},{"$f":"OpCo2!AP254","v":0},{"$f":"OpCo2!AQ254","v":0},{"$f":"OpCo2!AR254","v":0},{"$f":"OpCo2!AS254","v":0},{"$f":"OpCo2!AT254","v":0},{"$f":"OpCo2!AU254","v":0},{"$f":"OpCo2!AV254","v":0},{"$f":"OpCo2!AW254","v":0},{"$f":"OpCo2!AX254","v":0},{"$f":"OpCo2!AY254","v":0},{"$f":"OpCo2!AZ254","v":0},{"$f":"OpCo2!BA254","v":0},{"$f":"OpCo2!BB254","v":0},{"$f":"OpCo2!BC254","v":0},{"$f":"OpCo2!BD254","v":0},{"$f":"OpCo2!BE254","v":0},{"$f":"OpCo2!BF254","v":0},{"$f":"OpCo2!BG254","v":0},{"$f":"OpCo2!BH254","v":0},{"$f":"OpCo2!BI254","v":0},{"$f":"OpCo2!BJ254","v":0},{"$f":"OpCo2!BK254","v":0},{"$f":"OpCo2!BL254","v":0},{"$f":"OpCo2!BM254","v":0},{"$f":"OpCo2!BN254","v":0},{"$f":"OpCo2!BO254","v":0},{"$f":"OpCo2!BP254","v":0},{"$f":"OpCo2!BQ254","v":0},{"$f":"OpCo2!BR254","v":0},{"$f":"OpCo2!BS254","v":0},{"$f":"OpCo2!BT254","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M270","v":0},{"$f":"OpCo2!N270","v":0},{"$f":"OpCo2!O270","v":0},{"$f":"OpCo2!P270","v":0},{"$f":"OpCo2!Q270","v":0},{"$f":"OpCo2!R270","v":0},{"$f":"OpCo2!S270","v":0},{"$f":"OpCo2!T270","v":0},{"$f":"OpCo2!U270","v":0},{"$f":"OpCo2!V270","v":0},{"$f":"OpCo2!W270","v":0},{"$f":"OpCo2!X270","v":0},{"$f":"OpCo2!Y270","v":0},{"$f":"OpCo2!Z270","v":0},{"$f":"OpCo2!AA270","v":0},{"$f":"OpCo2!AB270","v":0},{"$f":"OpCo2!AC270","v":0},{"$f":"OpCo2!AD270","v":0},{"$f":"OpCo2!AE270","v":0},{"$f":"OpCo2!AF270","v":0},{"$f":"OpCo2!AG270","v":0},{"$f":"OpCo2!AH270","v":0},{"$f":"OpCo2!AI270","v":0},{"$f":"OpCo2!AJ270","v":0},{"$f":"OpCo2!AK270","v":0},{"$f":"OpCo2!AL270","v":0},{"$f":"OpCo2!AM270","v":0},{"$f":"OpCo2!AN270","v":0},{"$f":"OpCo2!AO270","v":0},{"$f":"OpCo2!AP270","v":0},{"$f":"OpCo2!AQ270","v":0},{"$f":"OpCo2!AR270","v":0},{"$f":"OpCo2!AS270","v":0},{"$f":"OpCo2!AT270","v":0},{"$f":"OpCo2!AU270","v":0},{"$f":"OpCo2!AV270","v":0},{"$f":"OpCo2!AW270","v":0},{"$f":"OpCo2!AX270","v":0},{"$f":"OpCo2!AY270","v":0},{"$f":"OpCo2!AZ270","v":0},{"$f":"OpCo2!BA270","v":0},{"$f":"OpCo2!BB270","v":0},{"$f":"OpCo2!BC270","v":0},{"$f":"OpCo2!BD270","v":0},{"$f":"OpCo2!BE270","v":0},{"$f":"OpCo2!BF270","v":0},{"$f":"OpCo2!BG270","v":0},{"$f":"OpCo2!BH270","v":0},{"$f":"OpCo2!BI270","v":0},{"$f":"OpCo2!BJ270","v":0},{"$f":"OpCo2!BK270","v":0},{"$f":"OpCo2!BL270","v":0},{"$f":"OpCo2!BM270","v":0},{"$f":"OpCo2!BN270","v":0},{"$f":"OpCo2!BO270","v":0},{"$f":"OpCo2!BP270","v":0},{"$f":"OpCo2!BQ270","v":0},{"$f":"OpCo2!BR270","v":0},{"$f":"OpCo2!BS270","v":0},{"$f":"OpCo2!BT270","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M328","v":0},{"$f":"OpCo2!N328","v":0},{"$f":"OpCo2!O328","v":0},{"$f":"OpCo2!P328","v":0},{"$f":"OpCo2!Q328","v":0},{"$f":"OpCo2!R328","v":0},{"$f":"OpCo2!S328","v":0},{"$f":"OpCo2!T328","v":0},{"$f":"OpCo2!U328","v":0},{"$f":"OpCo2!V328","v":0},{"$f":"OpCo2!W328","v":0},{"$f":"OpCo2!X328","v":0},{"$f":"OpCo2!Y328","v":0},{"$f":"OpCo2!Z328","v":0},{"$f":"OpCo2!AA328","v":0},{"$f":"OpCo2!AB328","v":0},{"$f":"OpCo2!AC328","v":0},{"$f":"OpCo2!AD328","v":0},{"$f":"OpCo2!AE328","v":0},{"$f":"OpCo2!AF328","v":0},{"$f":"OpCo2!AG328","v":0},{"$f":"OpCo2!AH328","v":0},{"$f":"OpCo2!AI328","v":0},{"$f":"OpCo2!AJ328","v":0},{"$f":"OpCo2!AK328","v":0},{"$f":"OpCo2!AL328","v":0},{"$f":"OpCo2!AM328","v":0},{"$f":"OpCo2!AN328","v":0},{"$f":"OpCo2!AO328","v":0},{"$f":"OpCo2!AP328","v":0},{"$f":"OpCo2!AQ328","v":0},{"$f":"OpCo2!AR328","v":0},{"$f":"OpCo2!AS328","v":0},{"$f":"OpCo2!AT328","v":0},{"$f":"OpCo2!AU328","v":0},{"$f":"OpCo2!AV328","v":0},{"$f":"OpCo2!AW328","v":0},{"$f":"OpCo2!AX328","v":0},{"$f":"OpCo2!AY328","v":0},{"$f":"OpCo2!AZ328","v":0},{"$f":"OpCo2!BA328","v":0},{"$f":"OpCo2!BB328","v":0},{"$f":"OpCo2!BC328","v":0},{"$f":"OpCo2!BD328","v":0},{"$f":"OpCo2!BE328","v":0},{"$f":"OpCo2!BF328","v":0},{"$f":"OpCo2!BG328","v":0},{"$f":"OpCo2!BH328","v":0},{"$f":"OpCo2!BI328","v":0},{"$f":"OpCo2!BJ328","v":0},{"$f":"OpCo2!BK328","v":0},{"$f":"OpCo2!BL328","v":0},{"$f":"OpCo2!BM328","v":0},{"$f":"OpCo2!BN328","v":0},{"$f":"OpCo2!BO328","v":0},{"$f":"OpCo2!BP328","v":0},{"$f":"OpCo2!BQ328","v":0},{"$f":"OpCo2!BR328","v":0},{"$f":"OpCo2!BS328","v":0},{"$f":"OpCo2!BT328","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M386","v":0},{"$f":"OpCo2!N386","v":0},{"$f":"OpCo2!O386","v":0},{"$f":"OpCo2!P386","v":0},{"$f":"OpCo2!Q386","v":0},{"$f":"OpCo2!R386","v":0},{"$f":"OpCo2!S386","v":0},{"$f":"OpCo2!T386","v":0},{"$f":"OpCo2!U386","v":0},{"$f":"OpCo2!V386","v":0},{"$f":"OpCo2!W386","v":0},{"$f":"OpCo2!X386","v":0},{"$f":"OpCo2!Y386","v":0},{"$f":"OpCo2!Z386","v":0},{"$f":"OpCo2!AA386","v":0},{"$f":"OpCo2!AB386","v":0},{"$f":"OpCo2!AC386","v":0},{"$f":"OpCo2!AD386","v":0},{"$f":"OpCo2!AE386","v":0},{"$f":"OpCo2!AF386","v":0},{"$f":"OpCo2!AG386","v":0},{"$f":"OpCo2!AH386","v":0},{"$f":"OpCo2!AI386","v":0},{"$f":"OpCo2!AJ386","v":0},{"$f":"OpCo2!AK386","v":0},{"$f":"OpCo2!AL386","v":0},{"$f":"OpCo2!AM386","v":0},{"$f":"OpCo2!AN386","v":0},{"$f":"OpCo2!AO386","v":0},{"$f":"OpCo2!AP386","v":0},{"$f":"OpCo2!AQ386","v":0},{"$f":"OpCo2!AR386","v":0},{"$f":"OpCo2!AS386","v":0},{"$f":"OpCo2!AT386","v":0},{"$f":"OpCo2!AU386","v":0},{"$f":"OpCo2!AV386","v":0},{"$f":"OpCo2!AW386","v":0},{"$f":"OpCo2!AX386","v":0},{"$f":"OpCo2!AY386","v":0},{"$f":"OpCo2!AZ386","v":0},{"$f":"OpCo2!BA386","v":0},{"$f":"OpCo2!BB386","v":0},{"$f":"OpCo2!BC386","v":0},{"$f":"OpCo2!BD386","v":0},{"$f":"OpCo2!BE386","v":0},{"$f":"OpCo2!BF386","v":0},{"$f":"OpCo2!BG386","v":0},{"$f":"OpCo2!BH386","v":0},{"$f":"OpCo2!BI386","v":0},{"$f":"OpCo2!BJ386","v":0},{"$f":"OpCo2!BK386","v":0},{"$f":"OpCo2!BL386","v":0},{"$f":"OpCo2!BM386","v":0},{"$f":"OpCo2!BN386","v":0},{"$f":"OpCo2!BO386","v":0},{"$f":"OpCo2!BP386","v":0},{"$f":"OpCo2!BQ386","v":0},{"$f":"OpCo2!BR386","v":0},{"$f":"OpCo2!BS386","v":0},{"$f":"OpCo2!BT386","v":0}]
[]
[null,null,null,"Revenue",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M14:M19)","v":0},{"$f":"SUM(N14:N19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M28:M29)","v":0},{"$f":"SUM(N28:N29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M193","v":0},{"$f":"OpCo2!N193","v":0},{"$f":"OpCo2!O193","v":0},{"$f":"OpCo2!P193","v":0},{"$f":"OpCo2!Q193","v":0},{"$f":"OpCo2!R193","v":0},{"$f":"OpCo2!S193","v":0},{"$f":"OpCo2!T193","v":0},{"$f":"OpCo2!U193","v":0},{"$f":"OpCo2!V193","v":0},{"$f":"OpCo2!W193","v":0},{"$f":"OpCo2!X193","v":0},{"$f":"OpCo2!Y193","v":0},{"$f":"OpCo2!Z193","v":0},{"$f":"OpCo2!AA193","v":0},{"$f":"OpCo2!AB193","v":0},{"$f":"OpCo2!AC193","v":0},{"$f":"OpCo2!AD193","v":0},{"$f":"OpCo2!AE193","v":0},{"$f":"OpCo2!AF193","v":0},{"$f":"OpCo2!AG193","v":0},{"$f":"OpCo2!AH193","v":0},{"$f":"OpCo2!AI193","v":0},{"$f":"OpCo2!AJ193","v":0},{"$f":"OpCo2!AK193","v":0},{"$f":"OpCo2!AL193","v":0},{"$f":"OpCo2!AM193","v":0},{"$f":"OpCo2!AN193","v":0},{"$f":"OpCo2!AO193","v":0},{"$f":"OpCo2!AP193","v":0},{"$f":"OpCo2!AQ193","v":0},{"$f":"OpCo2!AR193","v":0},{"$f":"OpCo2!AS193","v":0},{"$f":"OpCo2!AT193","v":0},{"$f":"OpCo2!AU193","v":0},{"$f":"OpCo2!AV193","v":0},{"$f":"OpCo2!AW193","v":0},{"$f":"OpCo2!AX193","v":0},{"$f":"OpCo2!AY193","v":0},{"$f":"OpCo2!AZ193","v":0},{"$f":"OpCo2!BA193","v":0},{"$f":"OpCo2!BB193","v":0},{"$f":"OpCo2!BC193","v":0},{"$f":"OpCo2!BD193","v":0},{"$f":"OpCo2!BE193","v":0},{"$f":"OpCo2!BF193","v":0},{"$f":"OpCo2!BG193","v":0},{"$f":"OpCo2!BH193","v":0},{"$f":"OpCo2!BI193","v":0},{"$f":"OpCo2!BJ193","v":0},{"$f":"OpCo2!BK193","v":0},{"$f":"OpCo2!BL193","v":0},{"$f":"OpCo2!BM193","v":0},{"$f":"OpCo2!BN193","v":0},{"$f":"OpCo2!BO193","v":0},{"$f":"OpCo2!BP193","v":0},{"$f":"OpCo2!BQ193","v":0},{"$f":"OpCo2!BR193","v":0},{"$f":"OpCo2!BS193","v":0},{"$f":"OpCo2!BT193","v":0}]
[null,null,null,"O&M arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2886","v":0},{"$f":"OpCo2!N2886","v":0},{"$f":"OpCo2!O2886","v":0},{"$f":"OpCo2!P2886","v":0},{"$f":"OpCo2!Q2886","v":0},{"$f":"OpCo2!R2886","v":0},{"$f":"OpCo2!S2886","v":0},{"$f":"OpCo2!T2886","v":0},{"$f":"OpCo2!U2886","v":0},{"$f":"OpCo2!V2886","v":0},{"$f":"OpCo2!W2886","v":0},{"$f":"OpCo2!X2886","v":0},{"$f":"OpCo2!Y2886","v":0},{"$f":"OpCo2!Z2886","v":0},{"$f":"OpCo2!AA2886","v":0},{"$f":"OpCo2!AB2886","v":0},{"$f":"OpCo2!AC2886","v":0},{"$f":"OpCo2!AD2886","v":0},{"$f":"OpCo2!AE2886","v":0},{"$f":"OpCo2!AF2886","v":0},{"$f":"OpCo2!AG2886","v":0},{"$f":"OpCo2!AH2886","v":0},{"$f":"OpCo2!AI2886","v":0},{"$f":"OpCo2!AJ2886","v":0},{"$f":"OpCo2!AK2886","v":0},{"$f":"OpCo2!AL2886","v":0},{"$f":"OpCo2!AM2886","v":0},{"$f":"OpCo2!AN2886","v":0},{"$f":"OpCo2!AO2886","v":0},{"$f":"OpCo2!AP2886","v":0},{"$f":"OpCo2!AQ2886","v":0},{"$f":"OpCo2!AR2886","v":0},{"$f":"OpCo2!AS2886","v":0},{"$f":"OpCo2!AT2886","v":0},{"$f":"OpCo2!AU2886","v":0},{"$f":"OpCo2!AV2886","v":0},{"$f":"OpCo2!AW2886","v":0},{"$f":"OpCo2!AX2886","v":0},{"$f":"OpCo2!AY2886","v":0},{"$f":"OpCo2!AZ2886","v":0},{"$f":"OpCo2!BA2886","v":0},{"$f":"OpCo2!BB2886","v":0},{"$f":"OpCo2!BC2886","v":0},{"$f":"OpCo2!BD2886","v":0},{"$f":"OpCo2!BE2886","v":0},{"$f":"OpCo2!BF2886","v":0},{"$f":"OpCo2!BG2886","v":0},{"$f":"OpCo2!BH2886","v":0},{"$f":"OpCo2!BI2886","v":0},{"$f":"OpCo2!BJ2886","v":0},{"$f":"OpCo2!BK2886","v":0},{"$f":"OpCo2!BL2886","v":0},{"$f":"OpCo2!BM2886","v":0},{"$f":"OpCo2!BN2886","v":0},{"$f":"OpCo2!BO2886","v":0},{"$f":"OpCo2!BP2886","v":0},{"$f":"OpCo2!BQ2886","v":0},{"$f":"OpCo2!BR2886","v":0},{"$f":"OpCo2!BS2886","v":0},{"$f":"OpCo2!BT2886","v":0}]
[]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M32:M33)","v":0},{"$f":"SUM(N32:N33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M207","v":0},{"$f":"OpCo2!N207","v":0},{"$f":"OpCo2!O207","v":0},{"$f":"OpCo2!P207","v":0},{"$f":"OpCo2!Q207","v":0},{"$f":"OpCo2!R207","v":0},{"$f":"OpCo2!S207","v":0},{"$f":"OpCo2!T207","v":0},{"$f":"OpCo2!U207","v":0},{"$f":"OpCo2!V207","v":0},{"$f":"OpCo2!W207","v":0},{"$f":"OpCo2!X207","v":0},{"$f":"OpCo2!Y207","v":0},{"$f":"OpCo2!Z207","v":0},{"$f":"OpCo2!AA207","v":0},{"$f":"OpCo2!AB207","v":0},{"$f":"OpCo2!AC207","v":0},{"$f":"OpCo2!AD207","v":0},{"$f":"OpCo2!AE207","v":0},{"$f":"OpCo2!AF207","v":0},{"$f":"OpCo2!AG207","v":0},{"$f":"OpCo2!AH207","v":0},{"$f":"OpCo2!AI207","v":0},{"$f":"OpCo2!AJ207","v":0},{"$f":"OpCo2!AK207","v":0},{"$f":"OpCo2!AL207","v":0},{"$f":"OpCo2!AM207","v":0},{"$f":"OpCo2!AN207","v":0},{"$f":"OpCo2!AO207","v":0},{"$f":"OpCo2!AP207","v":0},{"$f":"OpCo2!AQ207","v":0},{"$f":"OpCo2!AR207","v":0},{"$f":"OpCo2!AS207","v":0},{"$f":"OpCo2!AT207","v":0},{"$f":"OpCo2!AU207","v":0},{"$f":"OpCo2!AV207","v":0},{"$f":"OpCo2!AW207","v":0},{"$f":"OpCo2!AX207","v":0},{"$f":"OpCo2!AY207","v":0},{"$f":"OpCo2!AZ207","v":0},{"$f":"OpCo2!BA207","v":0},{"$f":"OpCo2!BB207","v":0},{"$f":"OpCo2!BC207","v":0},{"$f":"OpCo2!BD207","v":0},{"$f":"OpCo2!BE207","v":0},{"$f":"OpCo2!BF207","v":0},{"$f":"OpCo2!BG207","v":0},{"$f":"OpCo2!BH207","v":0},{"$f":"OpCo2!BI207","v":0},{"$f":"OpCo2!BJ207","v":0},{"$f":"OpCo2!BK207","v":0},{"$f":"OpCo2!BL207","v":0},{"$f":"OpCo2!BM207","v":0},{"$f":"OpCo2!BN207","v":0},{"$f":"OpCo2!BO207","v":0},{"$f":"OpCo2!BP207","v":0},{"$f":"OpCo2!BQ207","v":0},{"$f":"OpCo2!BR207","v":0},{"$f":"OpCo2!BS207","v":0},{"$f":"OpCo2!BT207","v":0}]
[null,null,null,"Fuel cost arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2900","v":0},{"$f":"OpCo2!N2900","v":0},{"$f":"OpCo2!O2900","v":0},{"$f":"OpCo2!P2900","v":0},{"$f":"OpCo2!Q2900","v":0},{"$f":"OpCo2!R2900","v":0},{"$f":"OpCo2!S2900","v":0},{"$f":"OpCo2!T2900","v":0},{"$f":"OpCo2!U2900","v":0},{"$f":"OpCo2!V2900","v":0},{"$f":"OpCo2!W2900","v":0},{"$f":"OpCo2!X2900","v":0},{"$f":"OpCo2!Y2900","v":0},{"$f":"OpCo2!Z2900","v":0},{"$f":"OpCo2!AA2900","v":0},{"$f":"OpCo2!AB2900","v":0},{"$f":"OpCo2!AC2900","v":0},{"$f":"OpCo2!AD2900","v":0},{"$f":"OpCo2!AE2900","v":0},{"$f":"OpCo2!AF2900","v":0},{"$f":"OpCo2!AG2900","v":0},{"$f":"OpCo2!AH2900","v":0},{"$f":"OpCo2!AI2900","v":0},{"$f":"OpCo2!AJ2900","v":0},{"$f":"OpCo2!AK2900","v":0},{"$f":"OpCo2!AL2900","v":0},{"$f":"OpCo2!AM2900","v":0},{"$f":"OpCo2!AN2900","v":0},{"$f":"OpCo2!AO2900","v":0},{"$f":"OpCo2!AP2900","v":0},{"$f":"OpCo2!AQ2900","v":0},{"$f":"OpCo2!AR2900","v":0},{"$f":"OpCo2!AS2900","v":0},{"$f":"OpCo2!AT2900","v":0},{"$f":"OpCo2!AU2900","v":0},{"$f":"OpCo2!AV2900","v":0},{"$f":"OpCo2!AW2900","v":0},{"$f":"OpCo2!AX2900","v":0},{"$f":"OpCo2!AY2900","v":0},{"$f":"OpCo2!AZ2900","v":0},{"$f":"OpCo2!BA2900","v":0},{"$f":"OpCo2!BB2900","v":0},{"$f":"OpCo2!BC2900","v":0},{"$f":"OpCo2!BD2900","v":0},{"$f":"OpCo2!BE2900","v":0},{"$f":"OpCo2!BF2900","v":0},{"$f":"OpCo2!BG2900","v":0},{"$f":"OpCo2!BH2900","v":0},{"$f":"OpCo2!BI2900","v":0},{"$f":"OpCo2!BJ2900","v":0},{"$f":"OpCo2!BK2900","v":0},{"$f":"OpCo2!BL2900","v":0},{"$f":"OpCo2!BM2900","v":0},{"$f":"OpCo2!BN2900","v":0},{"$f":"OpCo2!BO2900","v":0},{"$f":"OpCo2!BP2900","v":0},{"$f":"OpCo2!BQ2900","v":0},{"$f":"OpCo2!BR2900","v":0},{"$f":"OpCo2!BS2900","v":0},{"$f":"OpCo2!BT2900","v":0}]
[]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M36:M37)","v":0},{"$f":"SUM(N36:N37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M505","v":0},{"$f":"OpCo2!N505","v":0},{"$f":"OpCo2!O505","v":0},{"$f":"OpCo2!P505","v":0},{"$f":"OpCo2!Q505","v":0},{"$f":"OpCo2!R505","v":0},{"$f":"OpCo2!S505","v":0},{"$f":"OpCo2!T505","v":0},{"$f":"OpCo2!U505","v":0},{"$f":"OpCo2!V505","v":0},{"$f":"OpCo2!W505","v":0},{"$f":"OpCo2!X505","v":0},{"$f":"OpCo2!Y505","v":0},{"$f":"OpCo2!Z505","v":0},{"$f":"OpCo2!AA505","v":0},{"$f":"OpCo2!AB505","v":0},{"$f":"OpCo2!AC505","v":0},{"$f":"OpCo2!AD505","v":0},{"$f":"OpCo2!AE505","v":0},{"$f":"OpCo2!AF505","v":0},{"$f":"OpCo2!AG505","v":0},{"$f":"OpCo2!AH505","v":0},{"$f":"OpCo2!AI505","v":0},{"$f":"OpCo2!AJ505","v":0},{"$f":"OpCo2!AK505","v":0},{"$f":"OpCo2!AL505","v":0},{"$f":"OpCo2!AM505","v":0},{"$f":"OpCo2!AN505","v":0},{"$f":"OpCo2!AO505","v":0},{"$f":"OpCo2!AP505","v":0},{"$f":"OpCo2!AQ505","v":0},{"$f":"OpCo2!AR505","v":0},{"$f":"OpCo2!AS505","v":0},{"$f":"OpCo2!AT505","v":0},{"$f":"OpCo2!AU505","v":0},{"$f":"OpCo2!AV505","v":0},{"$f":"OpCo2!AW505","v":0},{"$f":"OpCo2!AX505","v":0},{"$f":"OpCo2!AY505","v":0},{"$f":"OpCo2!AZ505","v":0},{"$f":"OpCo2!BA505","v":0},{"$f":"OpCo2!BB505","v":0},{"$f":"OpCo2!BC505","v":0},{"$f":"OpCo2!BD505","v":0},{"$f":"OpCo2!BE505","v":0},{"$f":"OpCo2!BF505","v":0},{"$f":"OpCo2!BG505","v":0},{"$f":"OpCo2!BH505","v":0},{"$f":"OpCo2!BI505","v":0},{"$f":"OpCo2!BJ505","v":0},{"$f":"OpCo2!BK505","v":0},{"$f":"OpCo2!BL505","v":0},{"$f":"OpCo2!BM505","v":0},{"$f":"OpCo2!BN505","v":0},{"$f":"OpCo2!BO505","v":0},{"$f":"OpCo2!BP505","v":0},{"$f":"OpCo2!BQ505","v":0},{"$f":"OpCo2!BR505","v":0},{"$f":"OpCo2!BS505","v":0},{"$f":"OpCo2!BT505","v":0}]
[null,null,null,"I/C cost arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2914","v":0},{"$f":"OpCo2!N2914","v":0},{"$f":"OpCo2!O2914","v":0},{"$f":"OpCo2!P2914","v":0},{"$f":"OpCo2!Q2914","v":0},{"$f":"OpCo2!R2914","v":0},{"$f":"OpCo2!S2914","v":0},{"$f":"OpCo2!T2914","v":0},{"$f":"OpCo2!U2914","v":0},{"$f":"OpCo2!V2914","v":0},{"$f":"OpCo2!W2914","v":0},{"$f":"OpCo2!X2914","v":0},{"$f":"OpCo2!Y2914","v":0},{"$f":"OpCo2!Z2914","v":0},{"$f":"OpCo2!AA2914","v":0},{"$f":"OpCo2!AB2914","v":0},{"$f":"OpCo2!AC2914","v":0},{"$f":"OpCo2!AD2914","v":0},{"$f":"OpCo2!AE2914","v":0},{"$f":"OpCo2!AF2914","v":0},{"$f":"OpCo2!AG2914","v":0},{"$f":"OpCo2!AH2914","v":0},{"$f":"OpCo2!AI2914","v":0},{"$f":"OpCo2!AJ2914","v":0},{"$f":"OpCo2!AK2914","v":0},{"$f":"OpCo2!AL2914","v":0},{"$f":"OpCo2!AM2914","v":0},{"$f":"OpCo2!AN2914","v":0},{"$f":"OpCo2!AO2914","v":0},{"$f":"OpCo2!AP2914","v":0},{"$f":"OpCo2!AQ2914","v":0},{"$f":"OpCo2!AR2914","v":0},{"$f":"OpCo2!AS2914","v":0},{"$f":"OpCo2!AT2914","v":0},{"$f":"OpCo2!AU2914","v":0},{"$f":"OpCo2!AV2914","v":0},{"$f":"OpCo2!AW2914","v":0},{"$f":"OpCo2!AX2914","v":0},{"$f":"OpCo2!AY2914","v":0},{"$f":"OpCo2!AZ2914","v":0},{"$f":"OpCo2!BA2914","v":0},{"$f":"OpCo2!BB2914","v":0},{"$f":"OpCo2!BC2914","v":0},{"$f":"OpCo2!BD2914","v":0},{"$f":"OpCo2!BE2914","v":0},{"$f":"OpCo2!BF2914","v":0},{"$f":"OpCo2!BG2914","v":0},{"$f":"OpCo2!BH2914","v":0},{"$f":"OpCo2!BI2914","v":0},{"$f":"OpCo2!BJ2914","v":0},{"$f":"OpCo2!BK2914","v":0},{"$f":"OpCo2!BL2914","v":0},{"$f":"OpCo2!BM2914","v":0},{"$f":"OpCo2!BN2914","v":0},{"$f":"OpCo2!BO2914","v":0},{"$f":"OpCo2!BP2914","v":0},{"$f":"OpCo2!BQ2914","v":0},{"$f":"OpCo2!BR2914","v":0},{"$f":"OpCo2!BS2914","v":0},{"$f":"OpCo2!BT2914","v":0}]
[]
[null,null,null,"Levies - CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M221","v":0},{"$f":"OpCo2!N221","v":0},{"$f":"OpCo2!O221","v":0},{"$f":"OpCo2!P221","v":0},{"$f":"OpCo2!Q221","v":0},{"$f":"OpCo2!R221","v":0},{"$f":"OpCo2!S221","v":0},{"$f":"OpCo2!T221","v":0},{"$f":"OpCo2!U221","v":0},{"$f":"OpCo2!V221","v":0},{"$f":"OpCo2!W221","v":0},{"$f":"OpCo2!X221","v":0},{"$f":"OpCo2!Y221","v":0},{"$f":"OpCo2!Z221","v":0},{"$f":"OpCo2!AA221","v":0},{"$f":"OpCo2!AB221","v":0},{"$f":"OpCo2!AC221","v":0},{"$f":"OpCo2!AD221","v":0},{"$f":"OpCo2!AE221","v":0},{"$f":"OpCo2!AF221","v":0},{"$f":"OpCo2!AG221","v":0},{"$f":"OpCo2!AH221","v":0},{"$f":"OpCo2!AI221","v":0},{"$f":"OpCo2!AJ221","v":0},{"$f":"OpCo2!AK221","v":0},{"$f":"OpCo2!AL221","v":0},{"$f":"OpCo2!AM221","v":0},{"$f":"OpCo2!AN221","v":0},{"$f":"OpCo2!AO221","v":0},{"$f":"OpCo2!AP221","v":0},{"$f":"OpCo2!AQ221","v":0},{"$f":"OpCo2!AR221","v":0},{"$f":"OpCo2!AS221","v":0},{"$f":"OpCo2!AT221","v":0},{"$f":"OpCo2!AU221","v":0},{"$f":"OpCo2!AV221","v":0},{"$f":"OpCo2!AW221","v":0},{"$f":"OpCo2!AX221","v":0},{"$f":"OpCo2!AY221","v":0},{"$f":"OpCo2!AZ221","v":0},{"$f":"OpCo2!BA221","v":0},{"$f":"OpCo2!BB221","v":0},{"$f":"OpCo2!BC221","v":0},{"$f":"OpCo2!BD221","v":0},{"$f":"OpCo2!BE221","v":0},{"$f":"OpCo2!BF221","v":0},{"$f":"OpCo2!BG221","v":0},{"$f":"OpCo2!BH221","v":0},{"$f":"OpCo2!BI221","v":0},{"$f":"OpCo2!BJ221","v":0},{"$f":"OpCo2!BK221","v":0},{"$f":"OpCo2!BL221","v":0},{"$f":"OpCo2!BM221","v":0},{"$f":"OpCo2!BN221","v":0},{"$f":"OpCo2!BO221","v":0},{"$f":"OpCo2!BP221","v":0},{"$f":"OpCo2!BQ221","v":0},{"$f":"OpCo2!BR221","v":0},{"$f":"OpCo2!BS221","v":0},{"$f":"OpCo2!BT221","v":0}]
[null,null,null,"Operating costs",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M27,M31,M35,M39)","v":0},{"$f":"SUM(N27,N31,N35,N39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M25+M40","v":0},{"$f":"N25+N40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M42/M25,0)","v":0},{"$f":"IFERROR(N42/N25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M46:M50)","v":0},{"$f":"SUM(N46:N50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo2!M174:M175)","v":0},{"$f":"SUM(OpCo2!N174:N175)","v":0},{"$f":"SUM(OpCo2!O174:O175)","v":0},{"$f":"SUM(OpCo2!P174:P175)","v":0},{"$f":"SUM(OpCo2!Q174:Q175)","v":0},{"$f":"SUM(OpCo2!R174:R175)","v":0},{"$f":"SUM(OpCo2!S174:S175)","v":0},{"$f":"SUM(OpCo2!T174:T175)","v":0},{"$f":"SUM(OpCo2!U174:U175)","v":0},{"$f":"SUM(OpCo2!V174:V175)","v":0},{"$f":"SUM(OpCo2!W174:W175)","v":0},{"$f":"SUM(OpCo2!X174:X175)","v":0},{"$f":"SUM(OpCo2!Y174:Y175)","v":0},{"$f":"SUM(OpCo2!Z174:Z175)","v":0},{"$f":"SUM(OpCo2!AA174:AA175)","v":0},{"$f":"SUM(OpCo2!AB174:AB175)","v":0},{"$f":"SUM(OpCo2!AC174:AC175)","v":0},{"$f":"SUM(OpCo2!AD174:AD175)","v":0},{"$f":"SUM(OpCo2!AE174:AE175)","v":0},{"$f":"SUM(OpCo2!AF174:AF175)","v":0},{"$f":"SUM(OpCo2!AG174:AG175)","v":0},{"$f":"SUM(OpCo2!AH174:AH175)","v":0},{"$f":"SUM(OpCo2!AI174:AI175)","v":0},{"$f":"SUM(OpCo2!AJ174:AJ175)","v":0},{"$f":"SUM(OpCo2!AK174:AK175)","v":0},{"$f":"SUM(OpCo2!AL174:AL175)","v":0},{"$f":"SUM(OpCo2!AM174:AM175)","v":0},{"$f":"SUM(OpCo2!AN174:AN175)","v":0},{"$f":"SUM(OpCo2!AO174:AO175)","v":0},{"$f":"SUM(OpCo2!AP174:AP175)","v":0},{"$f":"SUM(OpCo2!AQ174:AQ175)","v":0},{"$f":"SUM(OpCo2!AR174:AR175)","v":0},{"$f":"SUM(OpCo2!AS174:AS175)","v":0},{"$f":"SUM(OpCo2!AT174:AT175)","v":0},{"$f":"SUM(OpCo2!AU174:AU175)","v":0},{"$f":"SUM(OpCo2!AV174:AV175)","v":0},{"$f":"SUM(OpCo2!AW174:AW175)","v":0},{"$f":"SUM(OpCo2!AX174:AX175)","v":0},{"$f":"SUM(OpCo2!AY174:AY175)","v":0},{"$f":"SUM(OpCo2!AZ174:AZ175)","v":0},{"$f":"SUM(OpCo2!BA174:BA175)","v":0},{"$f":"SUM(OpCo2!BB174:BB175)","v":0},{"$f":"SUM(OpCo2!BC174:BC175)","v":0},{"$f":"SUM(OpCo2!BD174:BD175)","v":0},{"$f":"SUM(OpCo2!BE174:BE175)","v":0},{"$f":"SUM(OpCo2!BF174:BF175)","v":0},{"$f":"SUM(OpCo2!BG174:BG175)","v":0},{"$f":"SUM(OpCo2!BH174:BH175)","v":0},{"$f":"SUM(OpCo2!BI174:BI175)","v":0},{"$f":"SUM(OpCo2!BJ174:BJ175)","v":0},{"$f":"SUM(OpCo2!BK174:BK175)","v":0},{"$f":"SUM(OpCo2!BL174:BL175)","v":0},{"$f":"SUM(OpCo2!BM174:BM175)","v":0},{"$f":"SUM(OpCo2!BN174:BN175)","v":0},{"$f":"SUM(OpCo2!BO174:BO175)","v":0},{"$f":"SUM(OpCo2!BP174:BP175)","v":0},{"$f":"SUM(OpCo2!BQ174:BQ175)","v":0},{"$f":"SUM(OpCo2!BR174:BR175)","v":0},{"$f":"SUM(OpCo2!BS174:BS175)","v":0},{"$f":"SUM(OpCo2!BT174:BT175)","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo2!M2867:M2868)","v":0},{"$f":"SUM(OpCo2!N2867:N2868)","v":0},{"$f":"SUM(OpCo2!O2867:O2868)","v":0},{"$f":"SUM(OpCo2!P2867:P2868)","v":0},{"$f":"SUM(OpCo2!Q2867:Q2868)","v":0},{"$f":"SUM(OpCo2!R2867:R2868)","v":0},{"$f":"SUM(OpCo2!S2867:S2868)","v":0},{"$f":"SUM(OpCo2!T2867:T2868)","v":0},{"$f":"SUM(OpCo2!U2867:U2868)","v":0},{"$f":"SUM(OpCo2!V2867:V2868)","v":0},{"$f":"SUM(OpCo2!W2867:W2868)","v":0},{"$f":"SUM(OpCo2!X2867:X2868)","v":0},{"$f":"SUM(OpCo2!Y2867:Y2868)","v":0},{"$f":"SUM(OpCo2!Z2867:Z2868)","v":0},{"$f":"SUM(OpCo2!AA2867:AA2868)","v":0},{"$f":"SUM(OpCo2!AB2867:AB2868)","v":0},{"$f":"SUM(OpCo2!AC2867:AC2868)","v":0},{"$f":"SUM(OpCo2!AD2867:AD2868)","v":0},{"$f":"SUM(OpCo2!AE2867:AE2868)","v":0},{"$f":"SUM(OpCo2!AF2867:AF2868)","v":0},{"$f":"SUM(OpCo2!AG2867:AG2868)","v":0},{"$f":"SUM(OpCo2!AH2867:AH2868)","v":0},{"$f":"SUM(OpCo2!AI2867:AI2868)","v":0},{"$f":"SUM(OpCo2!AJ2867:AJ2868)","v":0},{"$f":"SUM(OpCo2!AK2867:AK2868)","v":0},{"$f":"SUM(OpCo2!AL2867:AL2868)","v":0},{"$f":"SUM(OpCo2!AM2867:AM2868)","v":0},{"$f":"SUM(OpCo2!AN2867:AN2868)","v":0},{"$f":"SUM(OpCo2!AO2867:AO2868)","v":0},{"$f":"SUM(OpCo2!AP2867:AP2868)","v":0},{"$f":"SUM(OpCo2!AQ2867:AQ2868)","v":0},{"$f":"SUM(OpCo2!AR2867:AR2868)","v":0},{"$f":"SUM(OpCo2!AS2867:AS2868)","v":0},{"$f":"SUM(OpCo2!AT2867:AT2868)","v":0},{"$f":"SUM(OpCo2!AU2867:AU2868)","v":0},{"$f":"SUM(OpCo2!AV2867:AV2868)","v":0},{"$f":"SUM(OpCo2!AW2867:AW2868)","v":0},{"$f":"SUM(OpCo2!AX2867:AX2868)","v":0},{"$f":"SUM(OpCo2!AY2867:AY2868)","v":0},{"$f":"SUM(OpCo2!AZ2867:AZ2868)","v":0},{"$f":"SUM(OpCo2!BA2867:BA2868)","v":0},{"$f":"SUM(OpCo2!BB2867:BB2868)","v":0},{"$f":"SUM(OpCo2!BC2867:BC2868)","v":0},{"$f":"SUM(OpCo2!BD2867:BD2868)","v":0},{"$f":"SUM(OpCo2!BE2867:BE2868)","v":0},{"$f":"SUM(OpCo2!BF2867:BF2868)","v":0},{"$f":"SUM(OpCo2!BG2867:BG2868)","v":0},{"$f":"SUM(OpCo2!BH2867:BH2868)","v":0},{"$f":"SUM(OpCo2!BI2867:BI2868)","v":0},{"$f":"SUM(OpCo2!BJ2867:BJ2868)","v":0},{"$f":"SUM(OpCo2!BK2867:BK2868)","v":0},{"$f":"SUM(OpCo2!BL2867:BL2868)","v":0},{"$f":"SUM(OpCo2!BM2867:BM2868)","v":0},{"$f":"SUM(OpCo2!BN2867:BN2868)","v":0},{"$f":"SUM(OpCo2!BO2867:BO2868)","v":0},{"$f":"SUM(OpCo2!BP2867:BP2868)","v":0},{"$f":"SUM(OpCo2!BQ2867:BQ2868)","v":0},{"$f":"SUM(OpCo2!BR2867:BR2868)","v":0},{"$f":"SUM(OpCo2!BS2867:BS2868)","v":0},{"$f":"SUM(OpCo2!BT2867:BT2868)","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2174","v":0},{"$f":"OpCo2!N2174","v":0},{"$f":"OpCo2!O2174","v":0},{"$f":"OpCo2!P2174","v":0},{"$f":"OpCo2!Q2174","v":0},{"$f":"OpCo2!R2174","v":0},{"$f":"OpCo2!S2174","v":0},{"$f":"OpCo2!T2174","v":0},{"$f":"OpCo2!U2174","v":0},{"$f":"OpCo2!V2174","v":0},{"$f":"OpCo2!W2174","v":0},{"$f":"OpCo2!X2174","v":0},{"$f":"OpCo2!Y2174","v":0},{"$f":"OpCo2!Z2174","v":0},{"$f":"OpCo2!AA2174","v":0},{"$f":"OpCo2!AB2174","v":0},{"$f":"OpCo2!AC2174","v":0},{"$f":"OpCo2!AD2174","v":0},{"$f":"OpCo2!AE2174","v":0},{"$f":"OpCo2!AF2174","v":0},{"$f":"OpCo2!AG2174","v":0},{"$f":"OpCo2!AH2174","v":0},{"$f":"OpCo2!AI2174","v":0},{"$f":"OpCo2!AJ2174","v":0},{"$f":"OpCo2!AK2174","v":0},{"$f":"OpCo2!AL2174","v":0},{"$f":"OpCo2!AM2174","v":0},{"$f":"OpCo2!AN2174","v":0},{"$f":"OpCo2!AO2174","v":0},{"$f":"OpCo2!AP2174","v":0},{"$f":"OpCo2!AQ2174","v":0},{"$f":"OpCo2!AR2174","v":0},{"$f":"OpCo2!AS2174","v":0},{"$f":"OpCo2!AT2174","v":0},{"$f":"OpCo2!AU2174","v":0},{"$f":"OpCo2!AV2174","v":0},{"$f":"OpCo2!AW2174","v":0},{"$f":"OpCo2!AX2174","v":0},{"$f":"OpCo2!AY2174","v":0},{"$f":"OpCo2!AZ2174","v":0},{"$f":"OpCo2!BA2174","v":0},{"$f":"OpCo2!BB2174","v":0},{"$f":"OpCo2!BC2174","v":0},{"$f":"OpCo2!BD2174","v":0},{"$f":"OpCo2!BE2174","v":0},{"$f":"OpCo2!BF2174","v":0},{"$f":"OpCo2!BG2174","v":0},{"$f":"OpCo2!BH2174","v":0},{"$f":"OpCo2!BI2174","v":0},{"$f":"OpCo2!BJ2174","v":0},{"$f":"OpCo2!BK2174","v":0},{"$f":"OpCo2!BL2174","v":0},{"$f":"OpCo2!BM2174","v":0},{"$f":"OpCo2!BN2174","v":0},{"$f":"OpCo2!BO2174","v":0},{"$f":"OpCo2!BP2174","v":0},{"$f":"OpCo2!BQ2174","v":0},{"$f":"OpCo2!BR2174","v":0},{"$f":"OpCo2!BS2174","v":0},{"$f":"OpCo2!BT2174","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1211","v":0},{"$f":"OpCo2!N1211","v":0},{"$f":"OpCo2!O1211","v":0},{"$f":"OpCo2!P1211","v":0},{"$f":"OpCo2!Q1211","v":0},{"$f":"OpCo2!R1211","v":0},{"$f":"OpCo2!S1211","v":0},{"$f":"OpCo2!T1211","v":0},{"$f":"OpCo2!U1211","v":0},{"$f":"OpCo2!V1211","v":0},{"$f":"OpCo2!W1211","v":0},{"$f":"OpCo2!X1211","v":0},{"$f":"OpCo2!Y1211","v":0},{"$f":"OpCo2!Z1211","v":0},{"$f":"OpCo2!AA1211","v":0},{"$f":"OpCo2!AB1211","v":0},{"$f":"OpCo2!AC1211","v":0},{"$f":"OpCo2!AD1211","v":0},{"$f":"OpCo2!AE1211","v":0},{"$f":"OpCo2!AF1211","v":0},{"$f":"OpCo2!AG1211","v":0},{"$f":"OpCo2!AH1211","v":0},{"$f":"OpCo2!AI1211","v":0},{"$f":"OpCo2!AJ1211","v":0},{"$f":"OpCo2!AK1211","v":0},{"$f":"OpCo2!AL1211","v":0},{"$f":"OpCo2!AM1211","v":0},{"$f":"OpCo2!AN1211","v":0},{"$f":"OpCo2!AO1211","v":0},{"$f":"OpCo2!AP1211","v":0},{"$f":"OpCo2!AQ1211","v":0},{"$f":"OpCo2!AR1211","v":0},{"$f":"OpCo2!AS1211","v":0},{"$f":"OpCo2!AT1211","v":0},{"$f":"OpCo2!AU1211","v":0},{"$f":"OpCo2!AV1211","v":0},{"$f":"OpCo2!AW1211","v":0},{"$f":"OpCo2!AX1211","v":0},{"$f":"OpCo2!AY1211","v":0},{"$f":"OpCo2!AZ1211","v":0},{"$f":"OpCo2!BA1211","v":0},{"$f":"OpCo2!BB1211","v":0},{"$f":"OpCo2!BC1211","v":0},{"$f":"OpCo2!BD1211","v":0},{"$f":"OpCo2!BE1211","v":0},{"$f":"OpCo2!BF1211","v":0},{"$f":"OpCo2!BG1211","v":0},{"$f":"OpCo2!BH1211","v":0},{"$f":"OpCo2!BI1211","v":0},{"$f":"OpCo2!BJ1211","v":0},{"$f":"OpCo2!BK1211","v":0},{"$f":"OpCo2!BL1211","v":0},{"$f":"OpCo2!BM1211","v":0},{"$f":"OpCo2!BN1211","v":0},{"$f":"OpCo2!BO1211","v":0},{"$f":"OpCo2!BP1211","v":0},{"$f":"OpCo2!BQ1211","v":0},{"$f":"OpCo2!BR1211","v":0},{"$f":"OpCo2!BS1211","v":0},{"$f":"OpCo2!BT1211","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo2!M1198:M1199)","v":0},{"$f":"SUM(OpCo2!N1198:N1199)","v":0},{"$f":"SUM(OpCo2!O1198:O1199)","v":0},{"$f":"SUM(OpCo2!P1198:P1199)","v":0},{"$f":"SUM(OpCo2!Q1198:Q1199)","v":0},{"$f":"SUM(OpCo2!R1198:R1199)","v":0},{"$f":"SUM(OpCo2!S1198:S1199)","v":0},{"$f":"SUM(OpCo2!T1198:T1199)","v":0},{"$f":"SUM(OpCo2!U1198:U1199)","v":0},{"$f":"SUM(OpCo2!V1198:V1199)","v":0},{"$f":"SUM(OpCo2!W1198:W1199)","v":0},{"$f":"SUM(OpCo2!X1198:X1199)","v":0},{"$f":"SUM(OpCo2!Y1198:Y1199)","v":0},{"$f":"SUM(OpCo2!Z1198:Z1199)","v":0},{"$f":"SUM(OpCo2!AA1198:AA1199)","v":0},{"$f":"SUM(OpCo2!AB1198:AB1199)","v":0},{"$f":"SUM(OpCo2!AC1198:AC1199)","v":0},{"$f":"SUM(OpCo2!AD1198:AD1199)","v":0},{"$f":"SUM(OpCo2!AE1198:AE1199)","v":0},{"$f":"SUM(OpCo2!AF1198:AF1199)","v":0},{"$f":"SUM(OpCo2!AG1198:AG1199)","v":0},{"$f":"SUM(OpCo2!AH1198:AH1199)","v":0},{"$f":"SUM(OpCo2!AI1198:AI1199)","v":0},{"$f":"SUM(OpCo2!AJ1198:AJ1199)","v":0},{"$f":"SUM(OpCo2!AK1198:AK1199)","v":0},{"$f":"SUM(OpCo2!AL1198:AL1199)","v":0},{"$f":"SUM(OpCo2!AM1198:AM1199)","v":0},{"$f":"SUM(OpCo2!AN1198:AN1199)","v":0},{"$f":"SUM(OpCo2!AO1198:AO1199)","v":0},{"$f":"SUM(OpCo2!AP1198:AP1199)","v":0},{"$f":"SUM(OpCo2!AQ1198:AQ1199)","v":0},{"$f":"SUM(OpCo2!AR1198:AR1199)","v":0},{"$f":"SUM(OpCo2!AS1198:AS1199)","v":0},{"$f":"SUM(OpCo2!AT1198:AT1199)","v":0},{"$f":"SUM(OpCo2!AU1198:AU1199)","v":0},{"$f":"SUM(OpCo2!AV1198:AV1199)","v":0},{"$f":"SUM(OpCo2!AW1198:AW1199)","v":0},{"$f":"SUM(OpCo2!AX1198:AX1199)","v":0},{"$f":"SUM(OpCo2!AY1198:AY1199)","v":0},{"$f":"SUM(OpCo2!AZ1198:AZ1199)","v":0},{"$f":"SUM(OpCo2!BA1198:BA1199)","v":0},{"$f":"SUM(OpCo2!BB1198:BB1199)","v":0},{"$f":"SUM(OpCo2!BC1198:BC1199)","v":0},{"$f":"SUM(OpCo2!BD1198:BD1199)","v":0},{"$f":"SUM(OpCo2!BE1198:BE1199)","v":0},{"$f":"SUM(OpCo2!BF1198:BF1199)","v":0},{"$f":"SUM(OpCo2!BG1198:BG1199)","v":0},{"$f":"SUM(OpCo2!BH1198:BH1199)","v":0},{"$f":"SUM(OpCo2!BI1198:BI1199)","v":0},{"$f":"SUM(OpCo2!BJ1198:BJ1199)","v":0},{"$f":"SUM(OpCo2!BK1198:BK1199)","v":0},{"$f":"SUM(OpCo2!BL1198:BL1199)","v":0},{"$f":"SUM(OpCo2!BM1198:BM1199)","v":0},{"$f":"SUM(OpCo2!BN1198:BN1199)","v":0},{"$f":"SUM(OpCo2!BO1198:BO1199)","v":0},{"$f":"SUM(OpCo2!BP1198:BP1199)","v":0},{"$f":"SUM(OpCo2!BQ1198:BQ1199)","v":0},{"$f":"SUM(OpCo2!BR1198:BR1199)","v":0},{"$f":"SUM(OpCo2!BS1198:BS1199)","v":0},{"$f":"SUM(OpCo2!BT1198:BT1199)","v":0}]
[]
[null,null,null,"Profit/(loss) on sale of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1185","v":0},{"$f":"OpCo2!N1185","v":0},{"$f":"OpCo2!O1185","v":0},{"$f":"OpCo2!P1185","v":0},{"$f":"OpCo2!Q1185","v":0},{"$f":"OpCo2!R1185","v":0},{"$f":"OpCo2!S1185","v":0},{"$f":"OpCo2!T1185","v":0},{"$f":"OpCo2!U1185","v":0},{"$f":"OpCo2!V1185","v":0},{"$f":"OpCo2!W1185","v":0},{"$f":"OpCo2!X1185","v":0},{"$f":"OpCo2!Y1185","v":0},{"$f":"OpCo2!Z1185","v":0},{"$f":"OpCo2!AA1185","v":0},{"$f":"OpCo2!AB1185","v":0},{"$f":"OpCo2!AC1185","v":0},{"$f":"OpCo2!AD1185","v":0},{"$f":"OpCo2!AE1185","v":0},{"$f":"OpCo2!AF1185","v":0},{"$f":"OpCo2!AG1185","v":0},{"$f":"OpCo2!AH1185","v":0},{"$f":"OpCo2!AI1185","v":0},{"$f":"OpCo2!AJ1185","v":0},{"$f":"OpCo2!AK1185","v":0},{"$f":"OpCo2!AL1185","v":0},{"$f":"OpCo2!AM1185","v":0},{"$f":"OpCo2!AN1185","v":0},{"$f":"OpCo2!AO1185","v":0},{"$f":"OpCo2!AP1185","v":0},{"$f":"OpCo2!AQ1185","v":0},{"$f":"OpCo2!AR1185","v":0},{"$f":"OpCo2!AS1185","v":0},{"$f":"OpCo2!AT1185","v":0},{"$f":"OpCo2!AU1185","v":0},{"$f":"OpCo2!AV1185","v":0},{"$f":"OpCo2!AW1185","v":0},{"$f":"OpCo2!AX1185","v":0},{"$f":"OpCo2!AY1185","v":0},{"$f":"OpCo2!AZ1185","v":0},{"$f":"OpCo2!BA1185","v":0},{"$f":"OpCo2!BB1185","v":0},{"$f":"OpCo2!BC1185","v":0},{"$f":"OpCo2!BD1185","v":0},{"$f":"OpCo2!BE1185","v":0},{"$f":"OpCo2!BF1185","v":0},{"$f":"OpCo2!BG1185","v":0},{"$f":"OpCo2!BH1185","v":0},{"$f":"OpCo2!BI1185","v":0},{"$f":"OpCo2!BJ1185","v":0},{"$f":"OpCo2!BK1185","v":0},{"$f":"OpCo2!BL1185","v":0},{"$f":"OpCo2!BM1185","v":0},{"$f":"OpCo2!BN1185","v":0},{"$f":"OpCo2!BO1185","v":0},{"$f":"OpCo2!BP1185","v":0},{"$f":"OpCo2!BQ1185","v":0},{"$f":"OpCo2!BR1185","v":0},{"$f":"OpCo2!BS1185","v":0},{"$f":"OpCo2!BT1185","v":0}]
[null,null,null,"Profit/(loss) on re-purchase of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1192","v":0},{"$f":"OpCo2!N1192","v":0},{"$f":"OpCo2!O1192","v":0},{"$f":"OpCo2!P1192","v":0},{"$f":"OpCo2!Q1192","v":0},{"$f":"OpCo2!R1192","v":0},{"$f":"OpCo2!S1192","v":0},{"$f":"OpCo2!T1192","v":0},{"$f":"OpCo2!U1192","v":0},{"$f":"OpCo2!V1192","v":0},{"$f":"OpCo2!W1192","v":0},{"$f":"OpCo2!X1192","v":0},{"$f":"OpCo2!Y1192","v":0},{"$f":"OpCo2!Z1192","v":0},{"$f":"OpCo2!AA1192","v":0},{"$f":"OpCo2!AB1192","v":0},{"$f":"OpCo2!AC1192","v":0},{"$f":"OpCo2!AD1192","v":0},{"$f":"OpCo2!AE1192","v":0},{"$f":"OpCo2!AF1192","v":0},{"$f":"OpCo2!AG1192","v":0},{"$f":"OpCo2!AH1192","v":0},{"$f":"OpCo2!AI1192","v":0},{"$f":"OpCo2!AJ1192","v":0},{"$f":"OpCo2!AK1192","v":0},{"$f":"OpCo2!AL1192","v":0},{"$f":"OpCo2!AM1192","v":0},{"$f":"OpCo2!AN1192","v":0},{"$f":"OpCo2!AO1192","v":0},{"$f":"OpCo2!AP1192","v":0},{"$f":"OpCo2!AQ1192","v":0},{"$f":"OpCo2!AR1192","v":0},{"$f":"OpCo2!AS1192","v":0},{"$f":"OpCo2!AT1192","v":0},{"$f":"OpCo2!AU1192","v":0},{"$f":"OpCo2!AV1192","v":0},{"$f":"OpCo2!AW1192","v":0},{"$f":"OpCo2!AX1192","v":0},{"$f":"OpCo2!AY1192","v":0},{"$f":"OpCo2!AZ1192","v":0},{"$f":"OpCo2!BA1192","v":0},{"$f":"OpCo2!BB1192","v":0},{"$f":"OpCo2!BC1192","v":0},{"$f":"OpCo2!BD1192","v":0},{"$f":"OpCo2!BE1192","v":0},{"$f":"OpCo2!BF1192","v":0},{"$f":"OpCo2!BG1192","v":0},{"$f":"OpCo2!BH1192","v":0},{"$f":"OpCo2!BI1192","v":0},{"$f":"OpCo2!BJ1192","v":0},{"$f":"OpCo2!BK1192","v":0},{"$f":"OpCo2!BL1192","v":0},{"$f":"OpCo2!BM1192","v":0},{"$f":"OpCo2!BN1192","v":0},{"$f":"OpCo2!BO1192","v":0},{"$f":"OpCo2!BP1192","v":0},{"$f":"OpCo2!BQ1192","v":0},{"$f":"OpCo2!BR1192","v":0},{"$f":"OpCo2!BS1192","v":0},{"$f":"OpCo2!BT1192","v":0}]
[]
[null,null,null,"Subsidies - Grant amortisation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M629","v":0},{"$f":"-OpCo2!N629","v":0},{"$f":"-OpCo2!O629","v":0},{"$f":"-OpCo2!P629","v":0},{"$f":"-OpCo2!Q629","v":0},{"$f":"-OpCo2!R629","v":0},{"$f":"-OpCo2!S629","v":0},{"$f":"-OpCo2!T629","v":0},{"$f":"-OpCo2!U629","v":0},{"$f":"-OpCo2!V629","v":0},{"$f":"-OpCo2!W629","v":0},{"$f":"-OpCo2!X629","v":0},{"$f":"-OpCo2!Y629","v":0},{"$f":"-OpCo2!Z629","v":0},{"$f":"-OpCo2!AA629","v":0},{"$f":"-OpCo2!AB629","v":0},{"$f":"-OpCo2!AC629","v":0},{"$f":"-OpCo2!AD629","v":0},{"$f":"-OpCo2!AE629","v":0},{"$f":"-OpCo2!AF629","v":0},{"$f":"-OpCo2!AG629","v":0},{"$f":"-OpCo2!AH629","v":0},{"$f":"-OpCo2!AI629","v":0},{"$f":"-OpCo2!AJ629","v":0},{"$f":"-OpCo2!AK629","v":0},{"$f":"-OpCo2!AL629","v":0},{"$f":"-OpCo2!AM629","v":0},{"$f":"-OpCo2!AN629","v":0},{"$f":"-OpCo2!AO629","v":0},{"$f":"-OpCo2!AP629","v":0},{"$f":"-OpCo2!AQ629","v":0},{"$f":"-OpCo2!AR629","v":0},{"$f":"-OpCo2!AS629","v":0},{"$f":"-OpCo2!AT629","v":0},{"$f":"-OpCo2!AU629","v":0},{"$f":"-OpCo2!AV629","v":0},{"$f":"-OpCo2!AW629","v":0},{"$f":"-OpCo2!AX629","v":0},{"$f":"-OpCo2!AY629","v":0},{"$f":"-OpCo2!AZ629","v":0},{"$f":"-OpCo2!BA629","v":0},{"$f":"-OpCo2!BB629","v":0},{"$f":"-OpCo2!BC629","v":0},{"$f":"-OpCo2!BD629","v":0},{"$f":"-OpCo2!BE629","v":0},{"$f":"-OpCo2!BF629","v":0},{"$f":"-OpCo2!BG629","v":0},{"$f":"-OpCo2!BH629","v":0},{"$f":"-OpCo2!BI629","v":0},{"$f":"-OpCo2!BJ629","v":0},{"$f":"-OpCo2!BK629","v":0},{"$f":"-OpCo2!BL629","v":0},{"$f":"-OpCo2!BM629","v":0},{"$f":"-OpCo2!BN629","v":0},{"$f":"-OpCo2!BO629","v":0},{"$f":"-OpCo2!BP629","v":0},{"$f":"-OpCo2!BQ629","v":0},{"$f":"-OpCo2!BR629","v":0},{"$f":"-OpCo2!BS629","v":0},{"$f":"-OpCo2!BT629","v":0}]
[null,null,null,"Subsidies received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M55:M55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax pre-finance margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M42+SUM(M45,M52:M53,M56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax pre-finance margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M58/M25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Finance lease charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1170","v":0},{"$f":"OpCo2!N1170","v":0},{"$f":"OpCo2!O1170","v":0},{"$f":"OpCo2!P1170","v":0},{"$f":"OpCo2!Q1170","v":0},{"$f":"OpCo2!R1170","v":0},{"$f":"OpCo2!S1170","v":0},{"$f":"OpCo2!T1170","v":0},{"$f":"OpCo2!U1170","v":0},{"$f":"OpCo2!V1170","v":0},{"$f":"OpCo2!W1170","v":0},{"$f":"OpCo2!X1170","v":0},{"$f":"OpCo2!Y1170","v":0},{"$f":"OpCo2!Z1170","v":0},{"$f":"OpCo2!AA1170","v":0},{"$f":"OpCo2!AB1170","v":0},{"$f":"OpCo2!AC1170","v":0},{"$f":"OpCo2!AD1170","v":0},{"$f":"OpCo2!AE1170","v":0},{"$f":"OpCo2!AF1170","v":0},{"$f":"OpCo2!AG1170","v":0},{"$f":"OpCo2!AH1170","v":0},{"$f":"OpCo2!AI1170","v":0},{"$f":"OpCo2!AJ1170","v":0},{"$f":"OpCo2!AK1170","v":0},{"$f":"OpCo2!AL1170","v":0},{"$f":"OpCo2!AM1170","v":0},{"$f":"OpCo2!AN1170","v":0},{"$f":"OpCo2!AO1170","v":0},{"$f":"OpCo2!AP1170","v":0},{"$f":"OpCo2!AQ1170","v":0},{"$f":"OpCo2!AR1170","v":0},{"$f":"OpCo2!AS1170","v":0},{"$f":"OpCo2!AT1170","v":0},{"$f":"OpCo2!AU1170","v":0},{"$f":"OpCo2!AV1170","v":0},{"$f":"OpCo2!AW1170","v":0},{"$f":"OpCo2!AX1170","v":0},{"$f":"OpCo2!AY1170","v":0},{"$f":"OpCo2!AZ1170","v":0},{"$f":"OpCo2!BA1170","v":0},{"$f":"OpCo2!BB1170","v":0},{"$f":"OpCo2!BC1170","v":0},{"$f":"OpCo2!BD1170","v":0},{"$f":"OpCo2!BE1170","v":0},{"$f":"OpCo2!BF1170","v":0},{"$f":"OpCo2!BG1170","v":0},{"$f":"OpCo2!BH1170","v":0},{"$f":"OpCo2!BI1170","v":0},{"$f":"OpCo2!BJ1170","v":0},{"$f":"OpCo2!BK1170","v":0},{"$f":"OpCo2!BL1170","v":0},{"$f":"OpCo2!BM1170","v":0},{"$f":"OpCo2!BN1170","v":0},{"$f":"OpCo2!BO1170","v":0},{"$f":"OpCo2!BP1170","v":0},{"$f":"OpCo2!BQ1170","v":0},{"$f":"OpCo2!BR1170","v":0},{"$f":"OpCo2!BS1170","v":0},{"$f":"OpCo2!BT1170","v":0}]
[null,null,null,"Operating lease charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1176","v":0},{"$f":"OpCo2!N1176","v":0},{"$f":"OpCo2!O1176","v":0},{"$f":"OpCo2!P1176","v":0},{"$f":"OpCo2!Q1176","v":0},{"$f":"OpCo2!R1176","v":0},{"$f":"OpCo2!S1176","v":0},{"$f":"OpCo2!T1176","v":0},{"$f":"OpCo2!U1176","v":0},{"$f":"OpCo2!V1176","v":0},{"$f":"OpCo2!W1176","v":0},{"$f":"OpCo2!X1176","v":0},{"$f":"OpCo2!Y1176","v":0},{"$f":"OpCo2!Z1176","v":0},{"$f":"OpCo2!AA1176","v":0},{"$f":"OpCo2!AB1176","v":0},{"$f":"OpCo2!AC1176","v":0},{"$f":"OpCo2!AD1176","v":0},{"$f":"OpCo2!AE1176","v":0},{"$f":"OpCo2!AF1176","v":0},{"$f":"OpCo2!AG1176","v":0},{"$f":"OpCo2!AH1176","v":0},{"$f":"OpCo2!AI1176","v":0},{"$f":"OpCo2!AJ1176","v":0},{"$f":"OpCo2!AK1176","v":0},{"$f":"OpCo2!AL1176","v":0},{"$f":"OpCo2!AM1176","v":0},{"$f":"OpCo2!AN1176","v":0},{"$f":"OpCo2!AO1176","v":0},{"$f":"OpCo2!AP1176","v":0},{"$f":"OpCo2!AQ1176","v":0},{"$f":"OpCo2!AR1176","v":0},{"$f":"OpCo2!AS1176","v":0},{"$f":"OpCo2!AT1176","v":0},{"$f":"OpCo2!AU1176","v":0},{"$f":"OpCo2!AV1176","v":0},{"$f":"OpCo2!AW1176","v":0},{"$f":"OpCo2!AX1176","v":0},{"$f":"OpCo2!AY1176","v":0},{"$f":"OpCo2!AZ1176","v":0},{"$f":"OpCo2!BA1176","v":0},{"$f":"OpCo2!BB1176","v":0},{"$f":"OpCo2!BC1176","v":0},{"$f":"OpCo2!BD1176","v":0},{"$f":"OpCo2!BE1176","v":0},{"$f":"OpCo2!BF1176","v":0},{"$f":"OpCo2!BG1176","v":0},{"$f":"OpCo2!BH1176","v":0},{"$f":"OpCo2!BI1176","v":0},{"$f":"OpCo2!BJ1176","v":0},{"$f":"OpCo2!BK1176","v":0},{"$f":"OpCo2!BL1176","v":0},{"$f":"OpCo2!BM1176","v":0},{"$f":"OpCo2!BN1176","v":0},{"$f":"OpCo2!BO1176","v":0},{"$f":"OpCo2!BP1176","v":0},{"$f":"OpCo2!BQ1176","v":0},{"$f":"OpCo2!BR1176","v":0},{"$f":"OpCo2!BS1176","v":0},{"$f":"OpCo2!BT1176","v":0}]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M64:M65)","v":0},{"$f":"SUM(N64:N65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2181+OpCo2!M2173+OpCo2!M3540","v":0},{"$f":"OpCo2!N2181+OpCo2!N2173+OpCo2!N3540","v":0},{"$f":"OpCo2!O2181+OpCo2!O2173+OpCo2!O3540","v":0},{"$f":"OpCo2!P2181+OpCo2!P2173+OpCo2!P3540","v":0},{"$f":"OpCo2!Q2181+OpCo2!Q2173+OpCo2!Q3540","v":0},{"$f":"OpCo2!R2181+OpCo2!R2173+OpCo2!R3540","v":0},{"$f":"OpCo2!S2181+OpCo2!S2173+OpCo2!S3540","v":0},{"$f":"OpCo2!T2181+OpCo2!T2173+OpCo2!T3540","v":0},{"$f":"OpCo2!U2181+OpCo2!U2173+OpCo2!U3540","v":0},{"$f":"OpCo2!V2181+OpCo2!V2173+OpCo2!V3540","v":0},{"$f":"OpCo2!W2181+OpCo2!W2173+OpCo2!W3540","v":0},{"$f":"OpCo2!X2181+OpCo2!X2173+OpCo2!X3540","v":0},{"$f":"OpCo2!Y2181+OpCo2!Y2173+OpCo2!Y3540","v":0},{"$f":"OpCo2!Z2181+OpCo2!Z2173+OpCo2!Z3540","v":0},{"$f":"OpCo2!AA2181+OpCo2!AA2173+OpCo2!AA3540","v":0},{"$f":"OpCo2!AB2181+OpCo2!AB2173+OpCo2!AB3540","v":0},{"$f":"OpCo2!AC2181+OpCo2!AC2173+OpCo2!AC3540","v":0},{"$f":"OpCo2!AD2181+OpCo2!AD2173+OpCo2!AD3540","v":0},{"$f":"OpCo2!AE2181+OpCo2!AE2173+OpCo2!AE3540","v":0},{"$f":"OpCo2!AF2181+OpCo2!AF2173+OpCo2!AF3540","v":0},{"$f":"OpCo2!AG2181+OpCo2!AG2173+OpCo2!AG3540","v":0},{"$f":"OpCo2!AH2181+OpCo2!AH2173+OpCo2!AH3540","v":0},{"$f":"OpCo2!AI2181+OpCo2!AI2173+OpCo2!AI3540","v":0},{"$f":"OpCo2!AJ2181+OpCo2!AJ2173+OpCo2!AJ3540","v":0},{"$f":"OpCo2!AK2181+OpCo2!AK2173+OpCo2!AK3540","v":0},{"$f":"OpCo2!AL2181+OpCo2!AL2173+OpCo2!AL3540","v":0},{"$f":"OpCo2!AM2181+OpCo2!AM2173+OpCo2!AM3540","v":0},{"$f":"OpCo2!AN2181+OpCo2!AN2173+OpCo2!AN3540","v":0},{"$f":"OpCo2!AO2181+OpCo2!AO2173+OpCo2!AO3540","v":0},{"$f":"OpCo2!AP2181+OpCo2!AP2173+OpCo2!AP3540","v":0},{"$f":"OpCo2!AQ2181+OpCo2!AQ2173+OpCo2!AQ3540","v":0},{"$f":"OpCo2!AR2181+OpCo2!AR2173+OpCo2!AR3540","v":0},{"$f":"OpCo2!AS2181+OpCo2!AS2173+OpCo2!AS3540","v":0},{"$f":"OpCo2!AT2181+OpCo2!AT2173+OpCo2!AT3540","v":0},{"$f":"OpCo2!AU2181+OpCo2!AU2173+OpCo2!AU3540","v":0},{"$f":"OpCo2!AV2181+OpCo2!AV2173+OpCo2!AV3540","v":0},{"$f":"OpCo2!AW2181+OpCo2!AW2173+OpCo2!AW3540","v":0},{"$f":"OpCo2!AX2181+OpCo2!AX2173+OpCo2!AX3540","v":0},{"$f":"OpCo2!AY2181+OpCo2!AY2173+OpCo2!AY3540","v":0},{"$f":"OpCo2!AZ2181+OpCo2!AZ2173+OpCo2!AZ3540","v":0},{"$f":"OpCo2!BA2181+OpCo2!BA2173+OpCo2!BA3540","v":0},{"$f":"OpCo2!BB2181+OpCo2!BB2173+OpCo2!BB3540","v":0},{"$f":"OpCo2!BC2181+OpCo2!BC2173+OpCo2!BC3540","v":0},{"$f":"OpCo2!BD2181+OpCo2!BD2173+OpCo2!BD3540","v":0},{"$f":"OpCo2!BE2181+OpCo2!BE2173+OpCo2!BE3540","v":0},{"$f":"OpCo2!BF2181+OpCo2!BF2173+OpCo2!BF3540","v":0},{"$f":"OpCo2!BG2181+OpCo2!BG2173+OpCo2!BG3540","v":0},{"$f":"OpCo2!BH2181+OpCo2!BH2173+OpCo2!BH3540","v":0},{"$f":"OpCo2!BI2181+OpCo2!BI2173+OpCo2!BI3540","v":0},{"$f":"OpCo2!BJ2181+OpCo2!BJ2173+OpCo2!BJ3540","v":0},{"$f":"OpCo2!BK2181+OpCo2!BK2173+OpCo2!BK3540","v":0},{"$f":"OpCo2!BL2181+OpCo2!BL2173+OpCo2!BL3540","v":0},{"$f":"OpCo2!BM2181+OpCo2!BM2173+OpCo2!BM3540","v":0},{"$f":"OpCo2!BN2181+OpCo2!BN2173+OpCo2!BN3540","v":0},{"$f":"OpCo2!BO2181+OpCo2!BO2173+OpCo2!BO3540","v":0},{"$f":"OpCo2!BP2181+OpCo2!BP2173+OpCo2!BP3540","v":0},{"$f":"OpCo2!BQ2181+OpCo2!BQ2173+OpCo2!BQ3540","v":0},{"$f":"OpCo2!BR2181+OpCo2!BR2173+OpCo2!BR3540","v":0},{"$f":"OpCo2!BS2181+OpCo2!BS2173+OpCo2!BS3540","v":0},{"$f":"OpCo2!BT2181+OpCo2!BT2173+OpCo2!BT3540","v":0}]
[null,null,null,"Loan fees amortised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2164","v":0},{"$f":"OpCo2!N2164","v":0},{"$f":"OpCo2!O2164","v":0},{"$f":"OpCo2!P2164","v":0},{"$f":"OpCo2!Q2164","v":0},{"$f":"OpCo2!R2164","v":0},{"$f":"OpCo2!S2164","v":0},{"$f":"OpCo2!T2164","v":0},{"$f":"OpCo2!U2164","v":0},{"$f":"OpCo2!V2164","v":0},{"$f":"OpCo2!W2164","v":0},{"$f":"OpCo2!X2164","v":0},{"$f":"OpCo2!Y2164","v":0},{"$f":"OpCo2!Z2164","v":0},{"$f":"OpCo2!AA2164","v":0},{"$f":"OpCo2!AB2164","v":0},{"$f":"OpCo2!AC2164","v":0},{"$f":"OpCo2!AD2164","v":0},{"$f":"OpCo2!AE2164","v":0},{"$f":"OpCo2!AF2164","v":0},{"$f":"OpCo2!AG2164","v":0},{"$f":"OpCo2!AH2164","v":0},{"$f":"OpCo2!AI2164","v":0},{"$f":"OpCo2!AJ2164","v":0},{"$f":"OpCo2!AK2164","v":0},{"$f":"OpCo2!AL2164","v":0},{"$f":"OpCo2!AM2164","v":0},{"$f":"OpCo2!AN2164","v":0},{"$f":"OpCo2!AO2164","v":0},{"$f":"OpCo2!AP2164","v":0},{"$f":"OpCo2!AQ2164","v":0},{"$f":"OpCo2!AR2164","v":0},{"$f":"OpCo2!AS2164","v":0},{"$f":"OpCo2!AT2164","v":0},{"$f":"OpCo2!AU2164","v":0},{"$f":"OpCo2!AV2164","v":0},{"$f":"OpCo2!AW2164","v":0},{"$f":"OpCo2!AX2164","v":0},{"$f":"OpCo2!AY2164","v":0},{"$f":"OpCo2!AZ2164","v":0},{"$f":"OpCo2!BA2164","v":0},{"$f":"OpCo2!BB2164","v":0},{"$f":"OpCo2!BC2164","v":0},{"$f":"OpCo2!BD2164","v":0},{"$f":"OpCo2!BE2164","v":0},{"$f":"OpCo2!BF2164","v":0},{"$f":"OpCo2!BG2164","v":0},{"$f":"OpCo2!BH2164","v":0},{"$f":"OpCo2!BI2164","v":0},{"$f":"OpCo2!BJ2164","v":0},{"$f":"OpCo2!BK2164","v":0},{"$f":"OpCo2!BL2164","v":0},{"$f":"OpCo2!BM2164","v":0},{"$f":"OpCo2!BN2164","v":0},{"$f":"OpCo2!BO2164","v":0},{"$f":"OpCo2!BP2164","v":0},{"$f":"OpCo2!BQ2164","v":0},{"$f":"OpCo2!BR2164","v":0},{"$f":"OpCo2!BS2164","v":0},{"$f":"OpCo2!BT2164","v":0}]
[null,null,null,"Loan interest received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M545","v":0},{"$f":"OpCo2!N545","v":0},{"$f":"OpCo2!O545","v":0},{"$f":"OpCo2!P545","v":0},{"$f":"OpCo2!Q545","v":0},{"$f":"OpCo2!R545","v":0},{"$f":"OpCo2!S545","v":0},{"$f":"OpCo2!T545","v":0},{"$f":"OpCo2!U545","v":0},{"$f":"OpCo2!V545","v":0},{"$f":"OpCo2!W545","v":0},{"$f":"OpCo2!X545","v":0},{"$f":"OpCo2!Y545","v":0},{"$f":"OpCo2!Z545","v":0},{"$f":"OpCo2!AA545","v":0},{"$f":"OpCo2!AB545","v":0},{"$f":"OpCo2!AC545","v":0},{"$f":"OpCo2!AD545","v":0},{"$f":"OpCo2!AE545","v":0},{"$f":"OpCo2!AF545","v":0},{"$f":"OpCo2!AG545","v":0},{"$f":"OpCo2!AH545","v":0},{"$f":"OpCo2!AI545","v":0},{"$f":"OpCo2!AJ545","v":0},{"$f":"OpCo2!AK545","v":0},{"$f":"OpCo2!AL545","v":0},{"$f":"OpCo2!AM545","v":0},{"$f":"OpCo2!AN545","v":0},{"$f":"OpCo2!AO545","v":0},{"$f":"OpCo2!AP545","v":0},{"$f":"OpCo2!AQ545","v":0},{"$f":"OpCo2!AR545","v":0},{"$f":"OpCo2!AS545","v":0},{"$f":"OpCo2!AT545","v":0},{"$f":"OpCo2!AU545","v":0},{"$f":"OpCo2!AV545","v":0},{"$f":"OpCo2!AW545","v":0},{"$f":"OpCo2!AX545","v":0},{"$f":"OpCo2!AY545","v":0},{"$f":"OpCo2!AZ545","v":0},{"$f":"OpCo2!BA545","v":0},{"$f":"OpCo2!BB545","v":0},{"$f":"OpCo2!BC545","v":0},{"$f":"OpCo2!BD545","v":0},{"$f":"OpCo2!BE545","v":0},{"$f":"OpCo2!BF545","v":0},{"$f":"OpCo2!BG545","v":0},{"$f":"OpCo2!BH545","v":0},{"$f":"OpCo2!BI545","v":0},{"$f":"OpCo2!BJ545","v":0},{"$f":"OpCo2!BK545","v":0},{"$f":"OpCo2!BL545","v":0},{"$f":"OpCo2!BM545","v":0},{"$f":"OpCo2!BN545","v":0},{"$f":"OpCo2!BO545","v":0},{"$f":"OpCo2!BP545","v":0},{"$f":"OpCo2!BQ545","v":0},{"$f":"OpCo2!BR545","v":0},{"$f":"OpCo2!BS545","v":0},{"$f":"OpCo2!BT545","v":0}]
[null,null,null,"Finance income/(costs)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M61:M63,M66)","v":0},{"$f":"SUM(N61:N63,N66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M58+M67","v":0},{"$f":"N58+N67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M69/M25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2483","v":0},{"$f":"OpCo2!N2483","v":0},{"$f":"OpCo2!O2483","v":0},{"$f":"OpCo2!P2483","v":0},{"$f":"OpCo2!Q2483","v":0},{"$f":"OpCo2!R2483","v":0},{"$f":"OpCo2!S2483","v":0},{"$f":"OpCo2!T2483","v":0},{"$f":"OpCo2!U2483","v":0},{"$f":"OpCo2!V2483","v":0},{"$f":"OpCo2!W2483","v":0},{"$f":"OpCo2!X2483","v":0},{"$f":"OpCo2!Y2483","v":0},{"$f":"OpCo2!Z2483","v":0},{"$f":"OpCo2!AA2483","v":0},{"$f":"OpCo2!AB2483","v":0},{"$f":"OpCo2!AC2483","v":0},{"$f":"OpCo2!AD2483","v":0},{"$f":"OpCo2!AE2483","v":0},{"$f":"OpCo2!AF2483","v":0},{"$f":"OpCo2!AG2483","v":0},{"$f":"OpCo2!AH2483","v":0},{"$f":"OpCo2!AI2483","v":0},{"$f":"OpCo2!AJ2483","v":0},{"$f":"OpCo2!AK2483","v":0},{"$f":"OpCo2!AL2483","v":0},{"$f":"OpCo2!AM2483","v":0},{"$f":"OpCo2!AN2483","v":0},{"$f":"OpCo2!AO2483","v":0},{"$f":"OpCo2!AP2483","v":0},{"$f":"OpCo2!AQ2483","v":0},{"$f":"OpCo2!AR2483","v":0},{"$f":"OpCo2!AS2483","v":0},{"$f":"OpCo2!AT2483","v":0},{"$f":"OpCo2!AU2483","v":0},{"$f":"OpCo2!AV2483","v":0},{"$f":"OpCo2!AW2483","v":0},{"$f":"OpCo2!AX2483","v":0},{"$f":"OpCo2!AY2483","v":0},{"$f":"OpCo2!AZ2483","v":0},{"$f":"OpCo2!BA2483","v":0},{"$f":"OpCo2!BB2483","v":0},{"$f":"OpCo2!BC2483","v":0},{"$f":"OpCo2!BD2483","v":0},{"$f":"OpCo2!BE2483","v":0},{"$f":"OpCo2!BF2483","v":0},{"$f":"OpCo2!BG2483","v":0},{"$f":"OpCo2!BH2483","v":0},{"$f":"OpCo2!BI2483","v":0},{"$f":"OpCo2!BJ2483","v":0},{"$f":"OpCo2!BK2483","v":0},{"$f":"OpCo2!BL2483","v":0},{"$f":"OpCo2!BM2483","v":0},{"$f":"OpCo2!BN2483","v":0},{"$f":"OpCo2!BO2483","v":0},{"$f":"OpCo2!BP2483","v":0},{"$f":"OpCo2!BQ2483","v":0},{"$f":"OpCo2!BR2483","v":0},{"$f":"OpCo2!BS2483","v":0},{"$f":"OpCo2!BT2483","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3254","v":0},{"$f":"OpCo2!N3254","v":0},{"$f":"OpCo2!O3254","v":0},{"$f":"OpCo2!P3254","v":0},{"$f":"OpCo2!Q3254","v":0},{"$f":"OpCo2!R3254","v":0},{"$f":"OpCo2!S3254","v":0},{"$f":"OpCo2!T3254","v":0},{"$f":"OpCo2!U3254","v":0},{"$f":"OpCo2!V3254","v":0},{"$f":"OpCo2!W3254","v":0},{"$f":"OpCo2!X3254","v":0},{"$f":"OpCo2!Y3254","v":0},{"$f":"OpCo2!Z3254","v":0},{"$f":"OpCo2!AA3254","v":0},{"$f":"OpCo2!AB3254","v":0},{"$f":"OpCo2!AC3254","v":0},{"$f":"OpCo2!AD3254","v":0},{"$f":"OpCo2!AE3254","v":0},{"$f":"OpCo2!AF3254","v":0},{"$f":"OpCo2!AG3254","v":0},{"$f":"OpCo2!AH3254","v":0},{"$f":"OpCo2!AI3254","v":0},{"$f":"OpCo2!AJ3254","v":0},{"$f":"OpCo2!AK3254","v":0},{"$f":"OpCo2!AL3254","v":0},{"$f":"OpCo2!AM3254","v":0},{"$f":"OpCo2!AN3254","v":0},{"$f":"OpCo2!AO3254","v":0},{"$f":"OpCo2!AP3254","v":0},{"$f":"OpCo2!AQ3254","v":0},{"$f":"OpCo2!AR3254","v":0},{"$f":"OpCo2!AS3254","v":0},{"$f":"OpCo2!AT3254","v":0},{"$f":"OpCo2!AU3254","v":0},{"$f":"OpCo2!AV3254","v":0},{"$f":"OpCo2!AW3254","v":0},{"$f":"OpCo2!AX3254","v":0},{"$f":"OpCo2!AY3254","v":0},{"$f":"OpCo2!AZ3254","v":0},{"$f":"OpCo2!BA3254","v":0},{"$f":"OpCo2!BB3254","v":0},{"$f":"OpCo2!BC3254","v":0},{"$f":"OpCo2!BD3254","v":0},{"$f":"OpCo2!BE3254","v":0},{"$f":"OpCo2!BF3254","v":0},{"$f":"OpCo2!BG3254","v":0},{"$f":"OpCo2!BH3254","v":0},{"$f":"OpCo2!BI3254","v":0},{"$f":"OpCo2!BJ3254","v":0},{"$f":"OpCo2!BK3254","v":0},{"$f":"OpCo2!BL3254","v":0},{"$f":"OpCo2!BM3254","v":0},{"$f":"OpCo2!BN3254","v":0},{"$f":"OpCo2!BO3254","v":0},{"$f":"OpCo2!BP3254","v":0},{"$f":"OpCo2!BQ3254","v":0},{"$f":"OpCo2!BR3254","v":0},{"$f":"OpCo2!BS3254","v":0},{"$f":"OpCo2!BT3254","v":0}]
[null,null,null,"Movement in deferred tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3438","v":0},{"$f":"OpCo2!N3438","v":0},{"$f":"OpCo2!O3438","v":0},{"$f":"OpCo2!P3438","v":0},{"$f":"OpCo2!Q3438","v":0},{"$f":"OpCo2!R3438","v":0},{"$f":"OpCo2!S3438","v":0},{"$f":"OpCo2!T3438","v":0},{"$f":"OpCo2!U3438","v":0},{"$f":"OpCo2!V3438","v":0},{"$f":"OpCo2!W3438","v":0},{"$f":"OpCo2!X3438","v":0},{"$f":"OpCo2!Y3438","v":0},{"$f":"OpCo2!Z3438","v":0},{"$f":"OpCo2!AA3438","v":0},{"$f":"OpCo2!AB3438","v":0},{"$f":"OpCo2!AC3438","v":0},{"$f":"OpCo2!AD3438","v":0},{"$f":"OpCo2!AE3438","v":0},{"$f":"OpCo2!AF3438","v":0},{"$f":"OpCo2!AG3438","v":0},{"$f":"OpCo2!AH3438","v":0},{"$f":"OpCo2!AI3438","v":0},{"$f":"OpCo2!AJ3438","v":0},{"$f":"OpCo2!AK3438","v":0},{"$f":"OpCo2!AL3438","v":0},{"$f":"OpCo2!AM3438","v":0},{"$f":"OpCo2!AN3438","v":0},{"$f":"OpCo2!AO3438","v":0},{"$f":"OpCo2!AP3438","v":0},{"$f":"OpCo2!AQ3438","v":0},{"$f":"OpCo2!AR3438","v":0},{"$f":"OpCo2!AS3438","v":0},{"$f":"OpCo2!AT3438","v":0},{"$f":"OpCo2!AU3438","v":0},{"$f":"OpCo2!AV3438","v":0},{"$f":"OpCo2!AW3438","v":0},{"$f":"OpCo2!AX3438","v":0},{"$f":"OpCo2!AY3438","v":0},{"$f":"OpCo2!AZ3438","v":0},{"$f":"OpCo2!BA3438","v":0},{"$f":"OpCo2!BB3438","v":0},{"$f":"OpCo2!BC3438","v":0},{"$f":"OpCo2!BD3438","v":0},{"$f":"OpCo2!BE3438","v":0},{"$f":"OpCo2!BF3438","v":0},{"$f":"OpCo2!BG3438","v":0},{"$f":"OpCo2!BH3438","v":0},{"$f":"OpCo2!BI3438","v":0},{"$f":"OpCo2!BJ3438","v":0},{"$f":"OpCo2!BK3438","v":0},{"$f":"OpCo2!BL3438","v":0},{"$f":"OpCo2!BM3438","v":0},{"$f":"OpCo2!BN3438","v":0},{"$f":"OpCo2!BO3438","v":0},{"$f":"OpCo2!BP3438","v":0},{"$f":"OpCo2!BQ3438","v":0},{"$f":"OpCo2!BR3438","v":0},{"$f":"OpCo2!BS3438","v":0},{"$f":"OpCo2!BT3438","v":0}]
[]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M69+SUM(M72:M74)","v":0},{"$f":"N69+SUM(N72:N74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss) % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M76/M25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f P&L Account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L83","v":0},{"$f":"M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M76","v":0},{"$f":"N76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final write off of share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M3609","v":0},{"$f":"-OpCo2!N3609","v":0},{"$f":"-OpCo2!O3609","v":0},{"$f":"-OpCo2!P3609","v":0},{"$f":"-OpCo2!Q3609","v":0},{"$f":"-OpCo2!R3609","v":0},{"$f":"-OpCo2!S3609","v":0},{"$f":"-OpCo2!T3609","v":0},{"$f":"-OpCo2!U3609","v":0},{"$f":"-OpCo2!V3609","v":0},{"$f":"-OpCo2!W3609","v":0},{"$f":"-OpCo2!X3609","v":0},{"$f":"-OpCo2!Y3609","v":0},{"$f":"-OpCo2!Z3609","v":0},{"$f":"-OpCo2!AA3609","v":0},{"$f":"-OpCo2!AB3609","v":0},{"$f":"-OpCo2!AC3609","v":0},{"$f":"-OpCo2!AD3609","v":0},{"$f":"-OpCo2!AE3609","v":0},{"$f":"-OpCo2!AF3609","v":0},{"$f":"-OpCo2!AG3609","v":0},{"$f":"-OpCo2!AH3609","v":0},{"$f":"-OpCo2!AI3609","v":0},{"$f":"-OpCo2!AJ3609","v":0},{"$f":"-OpCo2!AK3609","v":0},{"$f":"-OpCo2!AL3609","v":0},{"$f":"-OpCo2!AM3609","v":0},{"$f":"-OpCo2!AN3609","v":0},{"$f":"-OpCo2!AO3609","v":0},{"$f":"-OpCo2!AP3609","v":0},{"$f":"-OpCo2!AQ3609","v":0},{"$f":"-OpCo2!AR3609","v":0},{"$f":"-OpCo2!AS3609","v":0},{"$f":"-OpCo2!AT3609","v":0},{"$f":"-OpCo2!AU3609","v":0},{"$f":"-OpCo2!AV3609","v":0},{"$f":"-OpCo2!AW3609","v":0},{"$f":"-OpCo2!AX3609","v":0},{"$f":"-OpCo2!AY3609","v":0},{"$f":"-OpCo2!AZ3609","v":0},{"$f":"-OpCo2!BA3609","v":0},{"$f":"-OpCo2!BB3609","v":0},{"$f":"-OpCo2!BC3609","v":0},{"$f":"-OpCo2!BD3609","v":0},{"$f":"-OpCo2!BE3609","v":0},{"$f":"-OpCo2!BF3609","v":0},{"$f":"-OpCo2!BG3609","v":0},{"$f":"-OpCo2!BH3609","v":0},{"$f":"-OpCo2!BI3609","v":0},{"$f":"-OpCo2!BJ3609","v":0},{"$f":"-OpCo2!BK3609","v":0},{"$f":"-OpCo2!BL3609","v":0},{"$f":"-OpCo2!BM3609","v":0},{"$f":"-OpCo2!BN3609","v":0},{"$f":"-OpCo2!BO3609","v":0},{"$f":"-OpCo2!BP3609","v":0},{"$f":"-OpCo2!BQ3609","v":0},{"$f":"-OpCo2!BR3609","v":0},{"$f":"-OpCo2!BS3609","v":0},{"$f":"-OpCo2!BT3609","v":0}]
[null,null,null,"Distributions made",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3681","v":0},{"$f":"OpCo2!N3681","v":0},{"$f":"OpCo2!O3681","v":0},{"$f":"OpCo2!P3681","v":0},{"$f":"OpCo2!Q3681","v":0},{"$f":"OpCo2!R3681","v":0},{"$f":"OpCo2!S3681","v":0},{"$f":"OpCo2!T3681","v":0},{"$f":"OpCo2!U3681","v":0},{"$f":"OpCo2!V3681","v":0},{"$f":"OpCo2!W3681","v":0},{"$f":"OpCo2!X3681","v":0},{"$f":"OpCo2!Y3681","v":0},{"$f":"OpCo2!Z3681","v":0},{"$f":"OpCo2!AA3681","v":0},{"$f":"OpCo2!AB3681","v":0},{"$f":"OpCo2!AC3681","v":0},{"$f":"OpCo2!AD3681","v":0},{"$f":"OpCo2!AE3681","v":0},{"$f":"OpCo2!AF3681","v":0},{"$f":"OpCo2!AG3681","v":0},{"$f":"OpCo2!AH3681","v":0},{"$f":"OpCo2!AI3681","v":0},{"$f":"OpCo2!AJ3681","v":0},{"$f":"OpCo2!AK3681","v":0},{"$f":"OpCo2!AL3681","v":0},{"$f":"OpCo2!AM3681","v":0},{"$f":"OpCo2!AN3681","v":0},{"$f":"OpCo2!AO3681","v":0},{"$f":"OpCo2!AP3681","v":0},{"$f":"OpCo2!AQ3681","v":0},{"$f":"OpCo2!AR3681","v":0},{"$f":"OpCo2!AS3681","v":0},{"$f":"OpCo2!AT3681","v":0},{"$f":"OpCo2!AU3681","v":0},{"$f":"OpCo2!AV3681","v":0},{"$f":"OpCo2!AW3681","v":0},{"$f":"OpCo2!AX3681","v":0},{"$f":"OpCo2!AY3681","v":0},{"$f":"OpCo2!AZ3681","v":0},{"$f":"OpCo2!BA3681","v":0},{"$f":"OpCo2!BB3681","v":0},{"$f":"OpCo2!BC3681","v":0},{"$f":"OpCo2!BD3681","v":0},{"$f":"OpCo2!BE3681","v":0},{"$f":"OpCo2!BF3681","v":0},{"$f":"OpCo2!BG3681","v":0},{"$f":"OpCo2!BH3681","v":0},{"$f":"OpCo2!BI3681","v":0},{"$f":"OpCo2!BJ3681","v":0},{"$f":"OpCo2!BK3681","v":0},{"$f":"OpCo2!BL3681","v":0},{"$f":"OpCo2!BM3681","v":0},{"$f":"OpCo2!BN3681","v":0},{"$f":"OpCo2!BO3681","v":0},{"$f":"OpCo2!BP3681","v":0},{"$f":"OpCo2!BQ3681","v":0},{"$f":"OpCo2!BR3681","v":0},{"$f":"OpCo2!BS3681","v":0},{"$f":"OpCo2!BT3681","v":0}]
[null,null,null,"c/f P&L Account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M79:M82)","v":0},{"$f":"SUM(N79:N82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C84)+1","v":2},"STATEMENT OF FINANCIAL POSITION"]
[]
[null,null,null,"LONG TERM ASSETS"]
[]
[null,null,null,"Property, plant and equipment",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M90:M95)","v":0},{"$f":"SUM(N90:N95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M176","v":0},{"$f":"OpCo2!N176","v":0},{"$f":"OpCo2!O176","v":0},{"$f":"OpCo2!P176","v":0},{"$f":"OpCo2!Q176","v":0},{"$f":"OpCo2!R176","v":0},{"$f":"OpCo2!S176","v":0},{"$f":"OpCo2!T176","v":0},{"$f":"OpCo2!U176","v":0},{"$f":"OpCo2!V176","v":0},{"$f":"OpCo2!W176","v":0},{"$f":"OpCo2!X176","v":0},{"$f":"OpCo2!Y176","v":0},{"$f":"OpCo2!Z176","v":0},{"$f":"OpCo2!AA176","v":0},{"$f":"OpCo2!AB176","v":0},{"$f":"OpCo2!AC176","v":0},{"$f":"OpCo2!AD176","v":0},{"$f":"OpCo2!AE176","v":0},{"$f":"OpCo2!AF176","v":0},{"$f":"OpCo2!AG176","v":0},{"$f":"OpCo2!AH176","v":0},{"$f":"OpCo2!AI176","v":0},{"$f":"OpCo2!AJ176","v":0},{"$f":"OpCo2!AK176","v":0},{"$f":"OpCo2!AL176","v":0},{"$f":"OpCo2!AM176","v":0},{"$f":"OpCo2!AN176","v":0},{"$f":"OpCo2!AO176","v":0},{"$f":"OpCo2!AP176","v":0},{"$f":"OpCo2!AQ176","v":0},{"$f":"OpCo2!AR176","v":0},{"$f":"OpCo2!AS176","v":0},{"$f":"OpCo2!AT176","v":0},{"$f":"OpCo2!AU176","v":0},{"$f":"OpCo2!AV176","v":0},{"$f":"OpCo2!AW176","v":0},{"$f":"OpCo2!AX176","v":0},{"$f":"OpCo2!AY176","v":0},{"$f":"OpCo2!AZ176","v":0},{"$f":"OpCo2!BA176","v":0},{"$f":"OpCo2!BB176","v":0},{"$f":"OpCo2!BC176","v":0},{"$f":"OpCo2!BD176","v":0},{"$f":"OpCo2!BE176","v":0},{"$f":"OpCo2!BF176","v":0},{"$f":"OpCo2!BG176","v":0},{"$f":"OpCo2!BH176","v":0},{"$f":"OpCo2!BI176","v":0},{"$f":"OpCo2!BJ176","v":0},{"$f":"OpCo2!BK176","v":0},{"$f":"OpCo2!BL176","v":0},{"$f":"OpCo2!BM176","v":0},{"$f":"OpCo2!BN176","v":0},{"$f":"OpCo2!BO176","v":0},{"$f":"OpCo2!BP176","v":0},{"$f":"OpCo2!BQ176","v":0},{"$f":"OpCo2!BR176","v":0},{"$f":"OpCo2!BS176","v":0},{"$f":"OpCo2!BT176","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2869","v":0},{"$f":"OpCo2!N2869","v":0},{"$f":"OpCo2!O2869","v":0},{"$f":"OpCo2!P2869","v":0},{"$f":"OpCo2!Q2869","v":0},{"$f":"OpCo2!R2869","v":0},{"$f":"OpCo2!S2869","v":0},{"$f":"OpCo2!T2869","v":0},{"$f":"OpCo2!U2869","v":0},{"$f":"OpCo2!V2869","v":0},{"$f":"OpCo2!W2869","v":0},{"$f":"OpCo2!X2869","v":0},{"$f":"OpCo2!Y2869","v":0},{"$f":"OpCo2!Z2869","v":0},{"$f":"OpCo2!AA2869","v":0},{"$f":"OpCo2!AB2869","v":0},{"$f":"OpCo2!AC2869","v":0},{"$f":"OpCo2!AD2869","v":0},{"$f":"OpCo2!AE2869","v":0},{"$f":"OpCo2!AF2869","v":0},{"$f":"OpCo2!AG2869","v":0},{"$f":"OpCo2!AH2869","v":0},{"$f":"OpCo2!AI2869","v":0},{"$f":"OpCo2!AJ2869","v":0},{"$f":"OpCo2!AK2869","v":0},{"$f":"OpCo2!AL2869","v":0},{"$f":"OpCo2!AM2869","v":0},{"$f":"OpCo2!AN2869","v":0},{"$f":"OpCo2!AO2869","v":0},{"$f":"OpCo2!AP2869","v":0},{"$f":"OpCo2!AQ2869","v":0},{"$f":"OpCo2!AR2869","v":0},{"$f":"OpCo2!AS2869","v":0},{"$f":"OpCo2!AT2869","v":0},{"$f":"OpCo2!AU2869","v":0},{"$f":"OpCo2!AV2869","v":0},{"$f":"OpCo2!AW2869","v":0},{"$f":"OpCo2!AX2869","v":0},{"$f":"OpCo2!AY2869","v":0},{"$f":"OpCo2!AZ2869","v":0},{"$f":"OpCo2!BA2869","v":0},{"$f":"OpCo2!BB2869","v":0},{"$f":"OpCo2!BC2869","v":0},{"$f":"OpCo2!BD2869","v":0},{"$f":"OpCo2!BE2869","v":0},{"$f":"OpCo2!BF2869","v":0},{"$f":"OpCo2!BG2869","v":0},{"$f":"OpCo2!BH2869","v":0},{"$f":"OpCo2!BI2869","v":0},{"$f":"OpCo2!BJ2869","v":0},{"$f":"OpCo2!BK2869","v":0},{"$f":"OpCo2!BL2869","v":0},{"$f":"OpCo2!BM2869","v":0},{"$f":"OpCo2!BN2869","v":0},{"$f":"OpCo2!BO2869","v":0},{"$f":"OpCo2!BP2869","v":0},{"$f":"OpCo2!BQ2869","v":0},{"$f":"OpCo2!BR2869","v":0},{"$f":"OpCo2!BS2869","v":0},{"$f":"OpCo2!BT2869","v":0}]
[null,null,null,"Offset for grant received against capex",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M630","v":0},{"$f":"-OpCo2!N630","v":0},{"$f":"-OpCo2!O630","v":0},{"$f":"-OpCo2!P630","v":0},{"$f":"-OpCo2!Q630","v":0},{"$f":"-OpCo2!R630","v":0},{"$f":"-OpCo2!S630","v":0},{"$f":"-OpCo2!T630","v":0},{"$f":"-OpCo2!U630","v":0},{"$f":"-OpCo2!V630","v":0},{"$f":"-OpCo2!W630","v":0},{"$f":"-OpCo2!X630","v":0},{"$f":"-OpCo2!Y630","v":0},{"$f":"-OpCo2!Z630","v":0},{"$f":"-OpCo2!AA630","v":0},{"$f":"-OpCo2!AB630","v":0},{"$f":"-OpCo2!AC630","v":0},{"$f":"-OpCo2!AD630","v":0},{"$f":"-OpCo2!AE630","v":0},{"$f":"-OpCo2!AF630","v":0},{"$f":"-OpCo2!AG630","v":0},{"$f":"-OpCo2!AH630","v":0},{"$f":"-OpCo2!AI630","v":0},{"$f":"-OpCo2!AJ630","v":0},{"$f":"-OpCo2!AK630","v":0},{"$f":"-OpCo2!AL630","v":0},{"$f":"-OpCo2!AM630","v":0},{"$f":"-OpCo2!AN630","v":0},{"$f":"-OpCo2!AO630","v":0},{"$f":"-OpCo2!AP630","v":0},{"$f":"-OpCo2!AQ630","v":0},{"$f":"-OpCo2!AR630","v":0},{"$f":"-OpCo2!AS630","v":0},{"$f":"-OpCo2!AT630","v":0},{"$f":"-OpCo2!AU630","v":0},{"$f":"-OpCo2!AV630","v":0},{"$f":"-OpCo2!AW630","v":0},{"$f":"-OpCo2!AX630","v":0},{"$f":"-OpCo2!AY630","v":0},{"$f":"-OpCo2!AZ630","v":0},{"$f":"-OpCo2!BA630","v":0},{"$f":"-OpCo2!BB630","v":0},{"$f":"-OpCo2!BC630","v":0},{"$f":"-OpCo2!BD630","v":0},{"$f":"-OpCo2!BE630","v":0},{"$f":"-OpCo2!BF630","v":0},{"$f":"-OpCo2!BG630","v":0},{"$f":"-OpCo2!BH630","v":0},{"$f":"-OpCo2!BI630","v":0},{"$f":"-OpCo2!BJ630","v":0},{"$f":"-OpCo2!BK630","v":0},{"$f":"-OpCo2!BL630","v":0},{"$f":"-OpCo2!BM630","v":0},{"$f":"-OpCo2!BN630","v":0},{"$f":"-OpCo2!BO630","v":0},{"$f":"-OpCo2!BP630","v":0},{"$f":"-OpCo2!BQ630","v":0},{"$f":"-OpCo2!BR630","v":0},{"$f":"-OpCo2!BS630","v":0},{"$f":"-OpCo2!BT630","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1212","v":0},{"$f":"OpCo2!N1212","v":0},{"$f":"OpCo2!O1212","v":0},{"$f":"OpCo2!P1212","v":0},{"$f":"OpCo2!Q1212","v":0},{"$f":"OpCo2!R1212","v":0},{"$f":"OpCo2!S1212","v":0},{"$f":"OpCo2!T1212","v":0},{"$f":"OpCo2!U1212","v":0},{"$f":"OpCo2!V1212","v":0},{"$f":"OpCo2!W1212","v":0},{"$f":"OpCo2!X1212","v":0},{"$f":"OpCo2!Y1212","v":0},{"$f":"OpCo2!Z1212","v":0},{"$f":"OpCo2!AA1212","v":0},{"$f":"OpCo2!AB1212","v":0},{"$f":"OpCo2!AC1212","v":0},{"$f":"OpCo2!AD1212","v":0},{"$f":"OpCo2!AE1212","v":0},{"$f":"OpCo2!AF1212","v":0},{"$f":"OpCo2!AG1212","v":0},{"$f":"OpCo2!AH1212","v":0},{"$f":"OpCo2!AI1212","v":0},{"$f":"OpCo2!AJ1212","v":0},{"$f":"OpCo2!AK1212","v":0},{"$f":"OpCo2!AL1212","v":0},{"$f":"OpCo2!AM1212","v":0},{"$f":"OpCo2!AN1212","v":0},{"$f":"OpCo2!AO1212","v":0},{"$f":"OpCo2!AP1212","v":0},{"$f":"OpCo2!AQ1212","v":0},{"$f":"OpCo2!AR1212","v":0},{"$f":"OpCo2!AS1212","v":0},{"$f":"OpCo2!AT1212","v":0},{"$f":"OpCo2!AU1212","v":0},{"$f":"OpCo2!AV1212","v":0},{"$f":"OpCo2!AW1212","v":0},{"$f":"OpCo2!AX1212","v":0},{"$f":"OpCo2!AY1212","v":0},{"$f":"OpCo2!AZ1212","v":0},{"$f":"OpCo2!BA1212","v":0},{"$f":"OpCo2!BB1212","v":0},{"$f":"OpCo2!BC1212","v":0},{"$f":"OpCo2!BD1212","v":0},{"$f":"OpCo2!BE1212","v":0},{"$f":"OpCo2!BF1212","v":0},{"$f":"OpCo2!BG1212","v":0},{"$f":"OpCo2!BH1212","v":0},{"$f":"OpCo2!BI1212","v":0},{"$f":"OpCo2!BJ1212","v":0},{"$f":"OpCo2!BK1212","v":0},{"$f":"OpCo2!BL1212","v":0},{"$f":"OpCo2!BM1212","v":0},{"$f":"OpCo2!BN1212","v":0},{"$f":"OpCo2!BO1212","v":0},{"$f":"OpCo2!BP1212","v":0},{"$f":"OpCo2!BQ1212","v":0},{"$f":"OpCo2!BR1212","v":0},{"$f":"OpCo2!BS1212","v":0},{"$f":"OpCo2!BT1212","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1201","v":0},{"$f":"OpCo2!N1201","v":0},{"$f":"OpCo2!O1201","v":0},{"$f":"OpCo2!P1201","v":0},{"$f":"OpCo2!Q1201","v":0},{"$f":"OpCo2!R1201","v":0},{"$f":"OpCo2!S1201","v":0},{"$f":"OpCo2!T1201","v":0},{"$f":"OpCo2!U1201","v":0},{"$f":"OpCo2!V1201","v":0},{"$f":"OpCo2!W1201","v":0},{"$f":"OpCo2!X1201","v":0},{"$f":"OpCo2!Y1201","v":0},{"$f":"OpCo2!Z1201","v":0},{"$f":"OpCo2!AA1201","v":0},{"$f":"OpCo2!AB1201","v":0},{"$f":"OpCo2!AC1201","v":0},{"$f":"OpCo2!AD1201","v":0},{"$f":"OpCo2!AE1201","v":0},{"$f":"OpCo2!AF1201","v":0},{"$f":"OpCo2!AG1201","v":0},{"$f":"OpCo2!AH1201","v":0},{"$f":"OpCo2!AI1201","v":0},{"$f":"OpCo2!AJ1201","v":0},{"$f":"OpCo2!AK1201","v":0},{"$f":"OpCo2!AL1201","v":0},{"$f":"OpCo2!AM1201","v":0},{"$f":"OpCo2!AN1201","v":0},{"$f":"OpCo2!AO1201","v":0},{"$f":"OpCo2!AP1201","v":0},{"$f":"OpCo2!AQ1201","v":0},{"$f":"OpCo2!AR1201","v":0},{"$f":"OpCo2!AS1201","v":0},{"$f":"OpCo2!AT1201","v":0},{"$f":"OpCo2!AU1201","v":0},{"$f":"OpCo2!AV1201","v":0},{"$f":"OpCo2!AW1201","v":0},{"$f":"OpCo2!AX1201","v":0},{"$f":"OpCo2!AY1201","v":0},{"$f":"OpCo2!AZ1201","v":0},{"$f":"OpCo2!BA1201","v":0},{"$f":"OpCo2!BB1201","v":0},{"$f":"OpCo2!BC1201","v":0},{"$f":"OpCo2!BD1201","v":0},{"$f":"OpCo2!BE1201","v":0},{"$f":"OpCo2!BF1201","v":0},{"$f":"OpCo2!BG1201","v":0},{"$f":"OpCo2!BH1201","v":0},{"$f":"OpCo2!BI1201","v":0},{"$f":"OpCo2!BJ1201","v":0},{"$f":"OpCo2!BK1201","v":0},{"$f":"OpCo2!BL1201","v":0},{"$f":"OpCo2!BM1201","v":0},{"$f":"OpCo2!BN1201","v":0},{"$f":"OpCo2!BO1201","v":0},{"$f":"OpCo2!BP1201","v":0},{"$f":"OpCo2!BQ1201","v":0},{"$f":"OpCo2!BR1201","v":0},{"$f":"OpCo2!BS1201","v":0},{"$f":"OpCo2!BT1201","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2175","v":0},{"$f":"OpCo2!N2175","v":0},{"$f":"OpCo2!O2175","v":0},{"$f":"OpCo2!P2175","v":0},{"$f":"OpCo2!Q2175","v":0},{"$f":"OpCo2!R2175","v":0},{"$f":"OpCo2!S2175","v":0},{"$f":"OpCo2!T2175","v":0},{"$f":"OpCo2!U2175","v":0},{"$f":"OpCo2!V2175","v":0},{"$f":"OpCo2!W2175","v":0},{"$f":"OpCo2!X2175","v":0},{"$f":"OpCo2!Y2175","v":0},{"$f":"OpCo2!Z2175","v":0},{"$f":"OpCo2!AA2175","v":0},{"$f":"OpCo2!AB2175","v":0},{"$f":"OpCo2!AC2175","v":0},{"$f":"OpCo2!AD2175","v":0},{"$f":"OpCo2!AE2175","v":0},{"$f":"OpCo2!AF2175","v":0},{"$f":"OpCo2!AG2175","v":0},{"$f":"OpCo2!AH2175","v":0},{"$f":"OpCo2!AI2175","v":0},{"$f":"OpCo2!AJ2175","v":0},{"$f":"OpCo2!AK2175","v":0},{"$f":"OpCo2!AL2175","v":0},{"$f":"OpCo2!AM2175","v":0},{"$f":"OpCo2!AN2175","v":0},{"$f":"OpCo2!AO2175","v":0},{"$f":"OpCo2!AP2175","v":0},{"$f":"OpCo2!AQ2175","v":0},{"$f":"OpCo2!AR2175","v":0},{"$f":"OpCo2!AS2175","v":0},{"$f":"OpCo2!AT2175","v":0},{"$f":"OpCo2!AU2175","v":0},{"$f":"OpCo2!AV2175","v":0},{"$f":"OpCo2!AW2175","v":0},{"$f":"OpCo2!AX2175","v":0},{"$f":"OpCo2!AY2175","v":0},{"$f":"OpCo2!AZ2175","v":0},{"$f":"OpCo2!BA2175","v":0},{"$f":"OpCo2!BB2175","v":0},{"$f":"OpCo2!BC2175","v":0},{"$f":"OpCo2!BD2175","v":0},{"$f":"OpCo2!BE2175","v":0},{"$f":"OpCo2!BF2175","v":0},{"$f":"OpCo2!BG2175","v":0},{"$f":"OpCo2!BH2175","v":0},{"$f":"OpCo2!BI2175","v":0},{"$f":"OpCo2!BJ2175","v":0},{"$f":"OpCo2!BK2175","v":0},{"$f":"OpCo2!BL2175","v":0},{"$f":"OpCo2!BM2175","v":0},{"$f":"OpCo2!BN2175","v":0},{"$f":"OpCo2!BO2175","v":0},{"$f":"OpCo2!BP2175","v":0},{"$f":"OpCo2!BQ2175","v":0},{"$f":"OpCo2!BR2175","v":0},{"$f":"OpCo2!BS2175","v":0},{"$f":"OpCo2!BT2175","v":0}]
[]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3436","v":0},{"$f":"OpCo2!N3436","v":0},{"$f":"OpCo2!O3436","v":0},{"$f":"OpCo2!P3436","v":0},{"$f":"OpCo2!Q3436","v":0},{"$f":"OpCo2!R3436","v":0},{"$f":"OpCo2!S3436","v":0},{"$f":"OpCo2!T3436","v":0},{"$f":"OpCo2!U3436","v":0},{"$f":"OpCo2!V3436","v":0},{"$f":"OpCo2!W3436","v":0},{"$f":"OpCo2!X3436","v":0},{"$f":"OpCo2!Y3436","v":0},{"$f":"OpCo2!Z3436","v":0},{"$f":"OpCo2!AA3436","v":0},{"$f":"OpCo2!AB3436","v":0},{"$f":"OpCo2!AC3436","v":0},{"$f":"OpCo2!AD3436","v":0},{"$f":"OpCo2!AE3436","v":0},{"$f":"OpCo2!AF3436","v":0},{"$f":"OpCo2!AG3436","v":0},{"$f":"OpCo2!AH3436","v":0},{"$f":"OpCo2!AI3436","v":0},{"$f":"OpCo2!AJ3436","v":0},{"$f":"OpCo2!AK3436","v":0},{"$f":"OpCo2!AL3436","v":0},{"$f":"OpCo2!AM3436","v":0},{"$f":"OpCo2!AN3436","v":0},{"$f":"OpCo2!AO3436","v":0},{"$f":"OpCo2!AP3436","v":0},{"$f":"OpCo2!AQ3436","v":0},{"$f":"OpCo2!AR3436","v":0},{"$f":"OpCo2!AS3436","v":0},{"$f":"OpCo2!AT3436","v":0},{"$f":"OpCo2!AU3436","v":0},{"$f":"OpCo2!AV3436","v":0},{"$f":"OpCo2!AW3436","v":0},{"$f":"OpCo2!AX3436","v":0},{"$f":"OpCo2!AY3436","v":0},{"$f":"OpCo2!AZ3436","v":0},{"$f":"OpCo2!BA3436","v":0},{"$f":"OpCo2!BB3436","v":0},{"$f":"OpCo2!BC3436","v":0},{"$f":"OpCo2!BD3436","v":0},{"$f":"OpCo2!BE3436","v":0},{"$f":"OpCo2!BF3436","v":0},{"$f":"OpCo2!BG3436","v":0},{"$f":"OpCo2!BH3436","v":0},{"$f":"OpCo2!BI3436","v":0},{"$f":"OpCo2!BJ3436","v":0},{"$f":"OpCo2!BK3436","v":0},{"$f":"OpCo2!BL3436","v":0},{"$f":"OpCo2!BM3436","v":0},{"$f":"OpCo2!BN3436","v":0},{"$f":"OpCo2!BO3436","v":0},{"$f":"OpCo2!BP3436","v":0},{"$f":"OpCo2!BQ3436","v":0},{"$f":"OpCo2!BR3436","v":0},{"$f":"OpCo2!BS3436","v":0},{"$f":"OpCo2!BT3436","v":0}]
[null,null,null,"Long term assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M89,M97:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT ASSETS"]
[]
[null,null,null,"Trade receivables",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M103:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M256","v":0},{"$f":"OpCo2!N256","v":0},{"$f":"OpCo2!O256","v":0},{"$f":"OpCo2!P256","v":0},{"$f":"OpCo2!Q256","v":0},{"$f":"OpCo2!R256","v":0},{"$f":"OpCo2!S256","v":0},{"$f":"OpCo2!T256","v":0},{"$f":"OpCo2!U256","v":0},{"$f":"OpCo2!V256","v":0},{"$f":"OpCo2!W256","v":0},{"$f":"OpCo2!X256","v":0},{"$f":"OpCo2!Y256","v":0},{"$f":"OpCo2!Z256","v":0},{"$f":"OpCo2!AA256","v":0},{"$f":"OpCo2!AB256","v":0},{"$f":"OpCo2!AC256","v":0},{"$f":"OpCo2!AD256","v":0},{"$f":"OpCo2!AE256","v":0},{"$f":"OpCo2!AF256","v":0},{"$f":"OpCo2!AG256","v":0},{"$f":"OpCo2!AH256","v":0},{"$f":"OpCo2!AI256","v":0},{"$f":"OpCo2!AJ256","v":0},{"$f":"OpCo2!AK256","v":0},{"$f":"OpCo2!AL256","v":0},{"$f":"OpCo2!AM256","v":0},{"$f":"OpCo2!AN256","v":0},{"$f":"OpCo2!AO256","v":0},{"$f":"OpCo2!AP256","v":0},{"$f":"OpCo2!AQ256","v":0},{"$f":"OpCo2!AR256","v":0},{"$f":"OpCo2!AS256","v":0},{"$f":"OpCo2!AT256","v":0},{"$f":"OpCo2!AU256","v":0},{"$f":"OpCo2!AV256","v":0},{"$f":"OpCo2!AW256","v":0},{"$f":"OpCo2!AX256","v":0},{"$f":"OpCo2!AY256","v":0},{"$f":"OpCo2!AZ256","v":0},{"$f":"OpCo2!BA256","v":0},{"$f":"OpCo2!BB256","v":0},{"$f":"OpCo2!BC256","v":0},{"$f":"OpCo2!BD256","v":0},{"$f":"OpCo2!BE256","v":0},{"$f":"OpCo2!BF256","v":0},{"$f":"OpCo2!BG256","v":0},{"$f":"OpCo2!BH256","v":0},{"$f":"OpCo2!BI256","v":0},{"$f":"OpCo2!BJ256","v":0},{"$f":"OpCo2!BK256","v":0},{"$f":"OpCo2!BL256","v":0},{"$f":"OpCo2!BM256","v":0},{"$f":"OpCo2!BN256","v":0},{"$f":"OpCo2!BO256","v":0},{"$f":"OpCo2!BP256","v":0},{"$f":"OpCo2!BQ256","v":0},{"$f":"OpCo2!BR256","v":0},{"$f":"OpCo2!BS256","v":0},{"$f":"OpCo2!BT256","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M272","v":0},{"$f":"OpCo2!N272","v":0},{"$f":"OpCo2!O272","v":0},{"$f":"OpCo2!P272","v":0},{"$f":"OpCo2!Q272","v":0},{"$f":"OpCo2!R272","v":0},{"$f":"OpCo2!S272","v":0},{"$f":"OpCo2!T272","v":0},{"$f":"OpCo2!U272","v":0},{"$f":"OpCo2!V272","v":0},{"$f":"OpCo2!W272","v":0},{"$f":"OpCo2!X272","v":0},{"$f":"OpCo2!Y272","v":0},{"$f":"OpCo2!Z272","v":0},{"$f":"OpCo2!AA272","v":0},{"$f":"OpCo2!AB272","v":0},{"$f":"OpCo2!AC272","v":0},{"$f":"OpCo2!AD272","v":0},{"$f":"OpCo2!AE272","v":0},{"$f":"OpCo2!AF272","v":0},{"$f":"OpCo2!AG272","v":0},{"$f":"OpCo2!AH272","v":0},{"$f":"OpCo2!AI272","v":0},{"$f":"OpCo2!AJ272","v":0},{"$f":"OpCo2!AK272","v":0},{"$f":"OpCo2!AL272","v":0},{"$f":"OpCo2!AM272","v":0},{"$f":"OpCo2!AN272","v":0},{"$f":"OpCo2!AO272","v":0},{"$f":"OpCo2!AP272","v":0},{"$f":"OpCo2!AQ272","v":0},{"$f":"OpCo2!AR272","v":0},{"$f":"OpCo2!AS272","v":0},{"$f":"OpCo2!AT272","v":0},{"$f":"OpCo2!AU272","v":0},{"$f":"OpCo2!AV272","v":0},{"$f":"OpCo2!AW272","v":0},{"$f":"OpCo2!AX272","v":0},{"$f":"OpCo2!AY272","v":0},{"$f":"OpCo2!AZ272","v":0},{"$f":"OpCo2!BA272","v":0},{"$f":"OpCo2!BB272","v":0},{"$f":"OpCo2!BC272","v":0},{"$f":"OpCo2!BD272","v":0},{"$f":"OpCo2!BE272","v":0},{"$f":"OpCo2!BF272","v":0},{"$f":"OpCo2!BG272","v":0},{"$f":"OpCo2!BH272","v":0},{"$f":"OpCo2!BI272","v":0},{"$f":"OpCo2!BJ272","v":0},{"$f":"OpCo2!BK272","v":0},{"$f":"OpCo2!BL272","v":0},{"$f":"OpCo2!BM272","v":0},{"$f":"OpCo2!BN272","v":0},{"$f":"OpCo2!BO272","v":0},{"$f":"OpCo2!BP272","v":0},{"$f":"OpCo2!BQ272","v":0},{"$f":"OpCo2!BR272","v":0},{"$f":"OpCo2!BS272","v":0},{"$f":"OpCo2!BT272","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M330","v":0},{"$f":"OpCo2!N330","v":0},{"$f":"OpCo2!O330","v":0},{"$f":"OpCo2!P330","v":0},{"$f":"OpCo2!Q330","v":0},{"$f":"OpCo2!R330","v":0},{"$f":"OpCo2!S330","v":0},{"$f":"OpCo2!T330","v":0},{"$f":"OpCo2!U330","v":0},{"$f":"OpCo2!V330","v":0},{"$f":"OpCo2!W330","v":0},{"$f":"OpCo2!X330","v":0},{"$f":"OpCo2!Y330","v":0},{"$f":"OpCo2!Z330","v":0},{"$f":"OpCo2!AA330","v":0},{"$f":"OpCo2!AB330","v":0},{"$f":"OpCo2!AC330","v":0},{"$f":"OpCo2!AD330","v":0},{"$f":"OpCo2!AE330","v":0},{"$f":"OpCo2!AF330","v":0},{"$f":"OpCo2!AG330","v":0},{"$f":"OpCo2!AH330","v":0},{"$f":"OpCo2!AI330","v":0},{"$f":"OpCo2!AJ330","v":0},{"$f":"OpCo2!AK330","v":0},{"$f":"OpCo2!AL330","v":0},{"$f":"OpCo2!AM330","v":0},{"$f":"OpCo2!AN330","v":0},{"$f":"OpCo2!AO330","v":0},{"$f":"OpCo2!AP330","v":0},{"$f":"OpCo2!AQ330","v":0},{"$f":"OpCo2!AR330","v":0},{"$f":"OpCo2!AS330","v":0},{"$f":"OpCo2!AT330","v":0},{"$f":"OpCo2!AU330","v":0},{"$f":"OpCo2!AV330","v":0},{"$f":"OpCo2!AW330","v":0},{"$f":"OpCo2!AX330","v":0},{"$f":"OpCo2!AY330","v":0},{"$f":"OpCo2!AZ330","v":0},{"$f":"OpCo2!BA330","v":0},{"$f":"OpCo2!BB330","v":0},{"$f":"OpCo2!BC330","v":0},{"$f":"OpCo2!BD330","v":0},{"$f":"OpCo2!BE330","v":0},{"$f":"OpCo2!BF330","v":0},{"$f":"OpCo2!BG330","v":0},{"$f":"OpCo2!BH330","v":0},{"$f":"OpCo2!BI330","v":0},{"$f":"OpCo2!BJ330","v":0},{"$f":"OpCo2!BK330","v":0},{"$f":"OpCo2!BL330","v":0},{"$f":"OpCo2!BM330","v":0},{"$f":"OpCo2!BN330","v":0},{"$f":"OpCo2!BO330","v":0},{"$f":"OpCo2!BP330","v":0},{"$f":"OpCo2!BQ330","v":0},{"$f":"OpCo2!BR330","v":0},{"$f":"OpCo2!BS330","v":0},{"$f":"OpCo2!BT330","v":0}]
[null,null,null,"I/C Sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M491","v":0},{"$f":"OpCo2!N491","v":0},{"$f":"OpCo2!O491","v":0},{"$f":"OpCo2!P491","v":0},{"$f":"OpCo2!Q491","v":0},{"$f":"OpCo2!R491","v":0},{"$f":"OpCo2!S491","v":0},{"$f":"OpCo2!T491","v":0},{"$f":"OpCo2!U491","v":0},{"$f":"OpCo2!V491","v":0},{"$f":"OpCo2!W491","v":0},{"$f":"OpCo2!X491","v":0},{"$f":"OpCo2!Y491","v":0},{"$f":"OpCo2!Z491","v":0},{"$f":"OpCo2!AA491","v":0},{"$f":"OpCo2!AB491","v":0},{"$f":"OpCo2!AC491","v":0},{"$f":"OpCo2!AD491","v":0},{"$f":"OpCo2!AE491","v":0},{"$f":"OpCo2!AF491","v":0},{"$f":"OpCo2!AG491","v":0},{"$f":"OpCo2!AH491","v":0},{"$f":"OpCo2!AI491","v":0},{"$f":"OpCo2!AJ491","v":0},{"$f":"OpCo2!AK491","v":0},{"$f":"OpCo2!AL491","v":0},{"$f":"OpCo2!AM491","v":0},{"$f":"OpCo2!AN491","v":0},{"$f":"OpCo2!AO491","v":0},{"$f":"OpCo2!AP491","v":0},{"$f":"OpCo2!AQ491","v":0},{"$f":"OpCo2!AR491","v":0},{"$f":"OpCo2!AS491","v":0},{"$f":"OpCo2!AT491","v":0},{"$f":"OpCo2!AU491","v":0},{"$f":"OpCo2!AV491","v":0},{"$f":"OpCo2!AW491","v":0},{"$f":"OpCo2!AX491","v":0},{"$f":"OpCo2!AY491","v":0},{"$f":"OpCo2!AZ491","v":0},{"$f":"OpCo2!BA491","v":0},{"$f":"OpCo2!BB491","v":0},{"$f":"OpCo2!BC491","v":0},{"$f":"OpCo2!BD491","v":0},{"$f":"OpCo2!BE491","v":0},{"$f":"OpCo2!BF491","v":0},{"$f":"OpCo2!BG491","v":0},{"$f":"OpCo2!BH491","v":0},{"$f":"OpCo2!BI491","v":0},{"$f":"OpCo2!BJ491","v":0},{"$f":"OpCo2!BK491","v":0},{"$f":"OpCo2!BL491","v":0},{"$f":"OpCo2!BM491","v":0},{"$f":"OpCo2!BN491","v":0},{"$f":"OpCo2!BO491","v":0},{"$f":"OpCo2!BP491","v":0},{"$f":"OpCo2!BQ491","v":0},{"$f":"OpCo2!BR491","v":0},{"$f":"OpCo2!BS491","v":0},{"$f":"OpCo2!BT491","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1183","v":0},{"$f":"OpCo2!N1183","v":0},{"$f":"OpCo2!O1183","v":0},{"$f":"OpCo2!P1183","v":0},{"$f":"OpCo2!Q1183","v":0},{"$f":"OpCo2!R1183","v":0},{"$f":"OpCo2!S1183","v":0},{"$f":"OpCo2!T1183","v":0},{"$f":"OpCo2!U1183","v":0},{"$f":"OpCo2!V1183","v":0},{"$f":"OpCo2!W1183","v":0},{"$f":"OpCo2!X1183","v":0},{"$f":"OpCo2!Y1183","v":0},{"$f":"OpCo2!Z1183","v":0},{"$f":"OpCo2!AA1183","v":0},{"$f":"OpCo2!AB1183","v":0},{"$f":"OpCo2!AC1183","v":0},{"$f":"OpCo2!AD1183","v":0},{"$f":"OpCo2!AE1183","v":0},{"$f":"OpCo2!AF1183","v":0},{"$f":"OpCo2!AG1183","v":0},{"$f":"OpCo2!AH1183","v":0},{"$f":"OpCo2!AI1183","v":0},{"$f":"OpCo2!AJ1183","v":0},{"$f":"OpCo2!AK1183","v":0},{"$f":"OpCo2!AL1183","v":0},{"$f":"OpCo2!AM1183","v":0},{"$f":"OpCo2!AN1183","v":0},{"$f":"OpCo2!AO1183","v":0},{"$f":"OpCo2!AP1183","v":0},{"$f":"OpCo2!AQ1183","v":0},{"$f":"OpCo2!AR1183","v":0},{"$f":"OpCo2!AS1183","v":0},{"$f":"OpCo2!AT1183","v":0},{"$f":"OpCo2!AU1183","v":0},{"$f":"OpCo2!AV1183","v":0},{"$f":"OpCo2!AW1183","v":0},{"$f":"OpCo2!AX1183","v":0},{"$f":"OpCo2!AY1183","v":0},{"$f":"OpCo2!AZ1183","v":0},{"$f":"OpCo2!BA1183","v":0},{"$f":"OpCo2!BB1183","v":0},{"$f":"OpCo2!BC1183","v":0},{"$f":"OpCo2!BD1183","v":0},{"$f":"OpCo2!BE1183","v":0},{"$f":"OpCo2!BF1183","v":0},{"$f":"OpCo2!BG1183","v":0},{"$f":"OpCo2!BH1183","v":0},{"$f":"OpCo2!BI1183","v":0},{"$f":"OpCo2!BJ1183","v":0},{"$f":"OpCo2!BK1183","v":0},{"$f":"OpCo2!BL1183","v":0},{"$f":"OpCo2!BM1183","v":0},{"$f":"OpCo2!BN1183","v":0},{"$f":"OpCo2!BO1183","v":0},{"$f":"OpCo2!BP1183","v":0},{"$f":"OpCo2!BQ1183","v":0},{"$f":"OpCo2!BR1183","v":0},{"$f":"OpCo2!BS1183","v":0},{"$f":"OpCo2!BT1183","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M388","v":0},{"$f":"OpCo2!N388","v":0},{"$f":"OpCo2!O388","v":0},{"$f":"OpCo2!P388","v":0},{"$f":"OpCo2!Q388","v":0},{"$f":"OpCo2!R388","v":0},{"$f":"OpCo2!S388","v":0},{"$f":"OpCo2!T388","v":0},{"$f":"OpCo2!U388","v":0},{"$f":"OpCo2!V388","v":0},{"$f":"OpCo2!W388","v":0},{"$f":"OpCo2!X388","v":0},{"$f":"OpCo2!Y388","v":0},{"$f":"OpCo2!Z388","v":0},{"$f":"OpCo2!AA388","v":0},{"$f":"OpCo2!AB388","v":0},{"$f":"OpCo2!AC388","v":0},{"$f":"OpCo2!AD388","v":0},{"$f":"OpCo2!AE388","v":0},{"$f":"OpCo2!AF388","v":0},{"$f":"OpCo2!AG388","v":0},{"$f":"OpCo2!AH388","v":0},{"$f":"OpCo2!AI388","v":0},{"$f":"OpCo2!AJ388","v":0},{"$f":"OpCo2!AK388","v":0},{"$f":"OpCo2!AL388","v":0},{"$f":"OpCo2!AM388","v":0},{"$f":"OpCo2!AN388","v":0},{"$f":"OpCo2!AO388","v":0},{"$f":"OpCo2!AP388","v":0},{"$f":"OpCo2!AQ388","v":0},{"$f":"OpCo2!AR388","v":0},{"$f":"OpCo2!AS388","v":0},{"$f":"OpCo2!AT388","v":0},{"$f":"OpCo2!AU388","v":0},{"$f":"OpCo2!AV388","v":0},{"$f":"OpCo2!AW388","v":0},{"$f":"OpCo2!AX388","v":0},{"$f":"OpCo2!AY388","v":0},{"$f":"OpCo2!AZ388","v":0},{"$f":"OpCo2!BA388","v":0},{"$f":"OpCo2!BB388","v":0},{"$f":"OpCo2!BC388","v":0},{"$f":"OpCo2!BD388","v":0},{"$f":"OpCo2!BE388","v":0},{"$f":"OpCo2!BF388","v":0},{"$f":"OpCo2!BG388","v":0},{"$f":"OpCo2!BH388","v":0},{"$f":"OpCo2!BI388","v":0},{"$f":"OpCo2!BJ388","v":0},{"$f":"OpCo2!BK388","v":0},{"$f":"OpCo2!BL388","v":0},{"$f":"OpCo2!BM388","v":0},{"$f":"OpCo2!BN388","v":0},{"$f":"OpCo2!BO388","v":0},{"$f":"OpCo2!BP388","v":0},{"$f":"OpCo2!BQ388","v":0},{"$f":"OpCo2!BR388","v":0},{"$f":"OpCo2!BS388","v":0},{"$f":"OpCo2!BT388","v":0}]
[null,null,null,"VAT receivable from customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2824","v":0},{"$f":"OpCo2!N2824","v":0},{"$f":"OpCo2!O2824","v":0},{"$f":"OpCo2!P2824","v":0},{"$f":"OpCo2!Q2824","v":0},{"$f":"OpCo2!R2824","v":0},{"$f":"OpCo2!S2824","v":0},{"$f":"OpCo2!T2824","v":0},{"$f":"OpCo2!U2824","v":0},{"$f":"OpCo2!V2824","v":0},{"$f":"OpCo2!W2824","v":0},{"$f":"OpCo2!X2824","v":0},{"$f":"OpCo2!Y2824","v":0},{"$f":"OpCo2!Z2824","v":0},{"$f":"OpCo2!AA2824","v":0},{"$f":"OpCo2!AB2824","v":0},{"$f":"OpCo2!AC2824","v":0},{"$f":"OpCo2!AD2824","v":0},{"$f":"OpCo2!AE2824","v":0},{"$f":"OpCo2!AF2824","v":0},{"$f":"OpCo2!AG2824","v":0},{"$f":"OpCo2!AH2824","v":0},{"$f":"OpCo2!AI2824","v":0},{"$f":"OpCo2!AJ2824","v":0},{"$f":"OpCo2!AK2824","v":0},{"$f":"OpCo2!AL2824","v":0},{"$f":"OpCo2!AM2824","v":0},{"$f":"OpCo2!AN2824","v":0},{"$f":"OpCo2!AO2824","v":0},{"$f":"OpCo2!AP2824","v":0},{"$f":"OpCo2!AQ2824","v":0},{"$f":"OpCo2!AR2824","v":0},{"$f":"OpCo2!AS2824","v":0},{"$f":"OpCo2!AT2824","v":0},{"$f":"OpCo2!AU2824","v":0},{"$f":"OpCo2!AV2824","v":0},{"$f":"OpCo2!AW2824","v":0},{"$f":"OpCo2!AX2824","v":0},{"$f":"OpCo2!AY2824","v":0},{"$f":"OpCo2!AZ2824","v":0},{"$f":"OpCo2!BA2824","v":0},{"$f":"OpCo2!BB2824","v":0},{"$f":"OpCo2!BC2824","v":0},{"$f":"OpCo2!BD2824","v":0},{"$f":"OpCo2!BE2824","v":0},{"$f":"OpCo2!BF2824","v":0},{"$f":"OpCo2!BG2824","v":0},{"$f":"OpCo2!BH2824","v":0},{"$f":"OpCo2!BI2824","v":0},{"$f":"OpCo2!BJ2824","v":0},{"$f":"OpCo2!BK2824","v":0},{"$f":"OpCo2!BL2824","v":0},{"$f":"OpCo2!BM2824","v":0},{"$f":"OpCo2!BN2824","v":0},{"$f":"OpCo2!BO2824","v":0},{"$f":"OpCo2!BP2824","v":0},{"$f":"OpCo2!BQ2824","v":0},{"$f":"OpCo2!BR2824","v":0},{"$f":"OpCo2!BS2824","v":0},{"$f":"OpCo2!BT2824","v":0}]
[null,null,null,"VAT receivable from HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(OpCo2!M2810>0,OpCo2!M2810,0)","v":0},{"$f":"IF(OpCo2!N2810>0,OpCo2!N2810,0)","v":0},{"$f":"IF(OpCo2!O2810>0,OpCo2!O2810,0)","v":0},{"$f":"IF(OpCo2!P2810>0,OpCo2!P2810,0)","v":0},{"$f":"IF(OpCo2!Q2810>0,OpCo2!Q2810,0)","v":0},{"$f":"IF(OpCo2!R2810>0,OpCo2!R2810,0)","v":0},{"$f":"IF(OpCo2!S2810>0,OpCo2!S2810,0)","v":0},{"$f":"IF(OpCo2!T2810>0,OpCo2!T2810,0)","v":0},{"$f":"IF(OpCo2!U2810>0,OpCo2!U2810,0)","v":0},{"$f":"IF(OpCo2!V2810>0,OpCo2!V2810,0)","v":0},{"$f":"IF(OpCo2!W2810>0,OpCo2!W2810,0)","v":0},{"$f":"IF(OpCo2!X2810>0,OpCo2!X2810,0)","v":0},{"$f":"IF(OpCo2!Y2810>0,OpCo2!Y2810,0)","v":0},{"$f":"IF(OpCo2!Z2810>0,OpCo2!Z2810,0)","v":0},{"$f":"IF(OpCo2!AA2810>0,OpCo2!AA2810,0)","v":0},{"$f":"IF(OpCo2!AB2810>0,OpCo2!AB2810,0)","v":0},{"$f":"IF(OpCo2!AC2810>0,OpCo2!AC2810,0)","v":0},{"$f":"IF(OpCo2!AD2810>0,OpCo2!AD2810,0)","v":0},{"$f":"IF(OpCo2!AE2810>0,OpCo2!AE2810,0)","v":0},{"$f":"IF(OpCo2!AF2810>0,OpCo2!AF2810,0)","v":0},{"$f":"IF(OpCo2!AG2810>0,OpCo2!AG2810,0)","v":0},{"$f":"IF(OpCo2!AH2810>0,OpCo2!AH2810,0)","v":0},{"$f":"IF(OpCo2!AI2810>0,OpCo2!AI2810,0)","v":0},{"$f":"IF(OpCo2!AJ2810>0,OpCo2!AJ2810,0)","v":0},{"$f":"IF(OpCo2!AK2810>0,OpCo2!AK2810,0)","v":0},{"$f":"IF(OpCo2!AL2810>0,OpCo2!AL2810,0)","v":0},{"$f":"IF(OpCo2!AM2810>0,OpCo2!AM2810,0)","v":0},{"$f":"IF(OpCo2!AN2810>0,OpCo2!AN2810,0)","v":0},{"$f":"IF(OpCo2!AO2810>0,OpCo2!AO2810,0)","v":0},{"$f":"IF(OpCo2!AP2810>0,OpCo2!AP2810,0)","v":0},{"$f":"IF(OpCo2!AQ2810>0,OpCo2!AQ2810,0)","v":0},{"$f":"IF(OpCo2!AR2810>0,OpCo2!AR2810,0)","v":0},{"$f":"IF(OpCo2!AS2810>0,OpCo2!AS2810,0)","v":0},{"$f":"IF(OpCo2!AT2810>0,OpCo2!AT2810,0)","v":0},{"$f":"IF(OpCo2!AU2810>0,OpCo2!AU2810,0)","v":0},{"$f":"IF(OpCo2!AV2810>0,OpCo2!AV2810,0)","v":0},{"$f":"IF(OpCo2!AW2810>0,OpCo2!AW2810,0)","v":0},{"$f":"IF(OpCo2!AX2810>0,OpCo2!AX2810,0)","v":0},{"$f":"IF(OpCo2!AY2810>0,OpCo2!AY2810,0)","v":0},{"$f":"IF(OpCo2!AZ2810>0,OpCo2!AZ2810,0)","v":0},{"$f":"IF(OpCo2!BA2810>0,OpCo2!BA2810,0)","v":0},{"$f":"IF(OpCo2!BB2810>0,OpCo2!BB2810,0)","v":0},{"$f":"IF(OpCo2!BC2810>0,OpCo2!BC2810,0)","v":0},{"$f":"IF(OpCo2!BD2810>0,OpCo2!BD2810,0)","v":0},{"$f":"IF(OpCo2!BE2810>0,OpCo2!BE2810,0)","v":0},{"$f":"IF(OpCo2!BF2810>0,OpCo2!BF2810,0)","v":0},{"$f":"IF(OpCo2!BG2810>0,OpCo2!BG2810,0)","v":0},{"$f":"IF(OpCo2!BH2810>0,OpCo2!BH2810,0)","v":0},{"$f":"IF(OpCo2!BI2810>0,OpCo2!BI2810,0)","v":0},{"$f":"IF(OpCo2!BJ2810>0,OpCo2!BJ2810,0)","v":0},{"$f":"IF(OpCo2!BK2810>0,OpCo2!BK2810,0)","v":0},{"$f":"IF(OpCo2!BL2810>0,OpCo2!BL2810,0)","v":0},{"$f":"IF(OpCo2!BM2810>0,OpCo2!BM2810,0)","v":0},{"$f":"IF(OpCo2!BN2810>0,OpCo2!BN2810,0)","v":0},{"$f":"IF(OpCo2!BO2810>0,OpCo2!BO2810,0)","v":0},{"$f":"IF(OpCo2!BP2810>0,OpCo2!BP2810,0)","v":0},{"$f":"IF(OpCo2!BQ2810>0,OpCo2!BQ2810,0)","v":0},{"$f":"IF(OpCo2!BR2810>0,OpCo2!BR2810,0)","v":0},{"$f":"IF(OpCo2!BS2810>0,OpCo2!BS2810,0)","v":0},{"$f":"IF(OpCo2!BT2810>0,OpCo2!BT2810,0)","v":0}]
[]
[null,null,null,"Free cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M216","v":0},{"$f":"N216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Restricted cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M221","v":0},{"$f":"N221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Short term assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M102,M112:M113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITIES"]
[]
[null,null,null,"Trade payables",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M119:M136)","v":0},{"$f":"SUM(N119:N136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M181","v":0},{"$f":"OpCo2!N181","v":0},{"$f":"OpCo2!O181","v":0},{"$f":"OpCo2!P181","v":0},{"$f":"OpCo2!Q181","v":0},{"$f":"OpCo2!R181","v":0},{"$f":"OpCo2!S181","v":0},{"$f":"OpCo2!T181","v":0},{"$f":"OpCo2!U181","v":0},{"$f":"OpCo2!V181","v":0},{"$f":"OpCo2!W181","v":0},{"$f":"OpCo2!X181","v":0},{"$f":"OpCo2!Y181","v":0},{"$f":"OpCo2!Z181","v":0},{"$f":"OpCo2!AA181","v":0},{"$f":"OpCo2!AB181","v":0},{"$f":"OpCo2!AC181","v":0},{"$f":"OpCo2!AD181","v":0},{"$f":"OpCo2!AE181","v":0},{"$f":"OpCo2!AF181","v":0},{"$f":"OpCo2!AG181","v":0},{"$f":"OpCo2!AH181","v":0},{"$f":"OpCo2!AI181","v":0},{"$f":"OpCo2!AJ181","v":0},{"$f":"OpCo2!AK181","v":0},{"$f":"OpCo2!AL181","v":0},{"$f":"OpCo2!AM181","v":0},{"$f":"OpCo2!AN181","v":0},{"$f":"OpCo2!AO181","v":0},{"$f":"OpCo2!AP181","v":0},{"$f":"OpCo2!AQ181","v":0},{"$f":"OpCo2!AR181","v":0},{"$f":"OpCo2!AS181","v":0},{"$f":"OpCo2!AT181","v":0},{"$f":"OpCo2!AU181","v":0},{"$f":"OpCo2!AV181","v":0},{"$f":"OpCo2!AW181","v":0},{"$f":"OpCo2!AX181","v":0},{"$f":"OpCo2!AY181","v":0},{"$f":"OpCo2!AZ181","v":0},{"$f":"OpCo2!BA181","v":0},{"$f":"OpCo2!BB181","v":0},{"$f":"OpCo2!BC181","v":0},{"$f":"OpCo2!BD181","v":0},{"$f":"OpCo2!BE181","v":0},{"$f":"OpCo2!BF181","v":0},{"$f":"OpCo2!BG181","v":0},{"$f":"OpCo2!BH181","v":0},{"$f":"OpCo2!BI181","v":0},{"$f":"OpCo2!BJ181","v":0},{"$f":"OpCo2!BK181","v":0},{"$f":"OpCo2!BL181","v":0},{"$f":"OpCo2!BM181","v":0},{"$f":"OpCo2!BN181","v":0},{"$f":"OpCo2!BO181","v":0},{"$f":"OpCo2!BP181","v":0},{"$f":"OpCo2!BQ181","v":0},{"$f":"OpCo2!BR181","v":0},{"$f":"OpCo2!BS181","v":0},{"$f":"OpCo2!BT181","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2874","v":0},{"$f":"OpCo2!N2874","v":0},{"$f":"OpCo2!O2874","v":0},{"$f":"OpCo2!P2874","v":0},{"$f":"OpCo2!Q2874","v":0},{"$f":"OpCo2!R2874","v":0},{"$f":"OpCo2!S2874","v":0},{"$f":"OpCo2!T2874","v":0},{"$f":"OpCo2!U2874","v":0},{"$f":"OpCo2!V2874","v":0},{"$f":"OpCo2!W2874","v":0},{"$f":"OpCo2!X2874","v":0},{"$f":"OpCo2!Y2874","v":0},{"$f":"OpCo2!Z2874","v":0},{"$f":"OpCo2!AA2874","v":0},{"$f":"OpCo2!AB2874","v":0},{"$f":"OpCo2!AC2874","v":0},{"$f":"OpCo2!AD2874","v":0},{"$f":"OpCo2!AE2874","v":0},{"$f":"OpCo2!AF2874","v":0},{"$f":"OpCo2!AG2874","v":0},{"$f":"OpCo2!AH2874","v":0},{"$f":"OpCo2!AI2874","v":0},{"$f":"OpCo2!AJ2874","v":0},{"$f":"OpCo2!AK2874","v":0},{"$f":"OpCo2!AL2874","v":0},{"$f":"OpCo2!AM2874","v":0},{"$f":"OpCo2!AN2874","v":0},{"$f":"OpCo2!AO2874","v":0},{"$f":"OpCo2!AP2874","v":0},{"$f":"OpCo2!AQ2874","v":0},{"$f":"OpCo2!AR2874","v":0},{"$f":"OpCo2!AS2874","v":0},{"$f":"OpCo2!AT2874","v":0},{"$f":"OpCo2!AU2874","v":0},{"$f":"OpCo2!AV2874","v":0},{"$f":"OpCo2!AW2874","v":0},{"$f":"OpCo2!AX2874","v":0},{"$f":"OpCo2!AY2874","v":0},{"$f":"OpCo2!AZ2874","v":0},{"$f":"OpCo2!BA2874","v":0},{"$f":"OpCo2!BB2874","v":0},{"$f":"OpCo2!BC2874","v":0},{"$f":"OpCo2!BD2874","v":0},{"$f":"OpCo2!BE2874","v":0},{"$f":"OpCo2!BF2874","v":0},{"$f":"OpCo2!BG2874","v":0},{"$f":"OpCo2!BH2874","v":0},{"$f":"OpCo2!BI2874","v":0},{"$f":"OpCo2!BJ2874","v":0},{"$f":"OpCo2!BK2874","v":0},{"$f":"OpCo2!BL2874","v":0},{"$f":"OpCo2!BM2874","v":0},{"$f":"OpCo2!BN2874","v":0},{"$f":"OpCo2!BO2874","v":0},{"$f":"OpCo2!BP2874","v":0},{"$f":"OpCo2!BQ2874","v":0},{"$f":"OpCo2!BR2874","v":0},{"$f":"OpCo2!BS2874","v":0},{"$f":"OpCo2!BT2874","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1206","v":0},{"$f":"OpCo2!N1206","v":0},{"$f":"OpCo2!O1206","v":0},{"$f":"OpCo2!P1206","v":0},{"$f":"OpCo2!Q1206","v":0},{"$f":"OpCo2!R1206","v":0},{"$f":"OpCo2!S1206","v":0},{"$f":"OpCo2!T1206","v":0},{"$f":"OpCo2!U1206","v":0},{"$f":"OpCo2!V1206","v":0},{"$f":"OpCo2!W1206","v":0},{"$f":"OpCo2!X1206","v":0},{"$f":"OpCo2!Y1206","v":0},{"$f":"OpCo2!Z1206","v":0},{"$f":"OpCo2!AA1206","v":0},{"$f":"OpCo2!AB1206","v":0},{"$f":"OpCo2!AC1206","v":0},{"$f":"OpCo2!AD1206","v":0},{"$f":"OpCo2!AE1206","v":0},{"$f":"OpCo2!AF1206","v":0},{"$f":"OpCo2!AG1206","v":0},{"$f":"OpCo2!AH1206","v":0},{"$f":"OpCo2!AI1206","v":0},{"$f":"OpCo2!AJ1206","v":0},{"$f":"OpCo2!AK1206","v":0},{"$f":"OpCo2!AL1206","v":0},{"$f":"OpCo2!AM1206","v":0},{"$f":"OpCo2!AN1206","v":0},{"$f":"OpCo2!AO1206","v":0},{"$f":"OpCo2!AP1206","v":0},{"$f":"OpCo2!AQ1206","v":0},{"$f":"OpCo2!AR1206","v":0},{"$f":"OpCo2!AS1206","v":0},{"$f":"OpCo2!AT1206","v":0},{"$f":"OpCo2!AU1206","v":0},{"$f":"OpCo2!AV1206","v":0},{"$f":"OpCo2!AW1206","v":0},{"$f":"OpCo2!AX1206","v":0},{"$f":"OpCo2!AY1206","v":0},{"$f":"OpCo2!AZ1206","v":0},{"$f":"OpCo2!BA1206","v":0},{"$f":"OpCo2!BB1206","v":0},{"$f":"OpCo2!BC1206","v":0},{"$f":"OpCo2!BD1206","v":0},{"$f":"OpCo2!BE1206","v":0},{"$f":"OpCo2!BF1206","v":0},{"$f":"OpCo2!BG1206","v":0},{"$f":"OpCo2!BH1206","v":0},{"$f":"OpCo2!BI1206","v":0},{"$f":"OpCo2!BJ1206","v":0},{"$f":"OpCo2!BK1206","v":0},{"$f":"OpCo2!BL1206","v":0},{"$f":"OpCo2!BM1206","v":0},{"$f":"OpCo2!BN1206","v":0},{"$f":"OpCo2!BO1206","v":0},{"$f":"OpCo2!BP1206","v":0},{"$f":"OpCo2!BQ1206","v":0},{"$f":"OpCo2!BR1206","v":0},{"$f":"OpCo2!BS1206","v":0},{"$f":"OpCo2!BT1206","v":0}]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M195","v":0},{"$f":"OpCo2!N195","v":0},{"$f":"OpCo2!O195","v":0},{"$f":"OpCo2!P195","v":0},{"$f":"OpCo2!Q195","v":0},{"$f":"OpCo2!R195","v":0},{"$f":"OpCo2!S195","v":0},{"$f":"OpCo2!T195","v":0},{"$f":"OpCo2!U195","v":0},{"$f":"OpCo2!V195","v":0},{"$f":"OpCo2!W195","v":0},{"$f":"OpCo2!X195","v":0},{"$f":"OpCo2!Y195","v":0},{"$f":"OpCo2!Z195","v":0},{"$f":"OpCo2!AA195","v":0},{"$f":"OpCo2!AB195","v":0},{"$f":"OpCo2!AC195","v":0},{"$f":"OpCo2!AD195","v":0},{"$f":"OpCo2!AE195","v":0},{"$f":"OpCo2!AF195","v":0},{"$f":"OpCo2!AG195","v":0},{"$f":"OpCo2!AH195","v":0},{"$f":"OpCo2!AI195","v":0},{"$f":"OpCo2!AJ195","v":0},{"$f":"OpCo2!AK195","v":0},{"$f":"OpCo2!AL195","v":0},{"$f":"OpCo2!AM195","v":0},{"$f":"OpCo2!AN195","v":0},{"$f":"OpCo2!AO195","v":0},{"$f":"OpCo2!AP195","v":0},{"$f":"OpCo2!AQ195","v":0},{"$f":"OpCo2!AR195","v":0},{"$f":"OpCo2!AS195","v":0},{"$f":"OpCo2!AT195","v":0},{"$f":"OpCo2!AU195","v":0},{"$f":"OpCo2!AV195","v":0},{"$f":"OpCo2!AW195","v":0},{"$f":"OpCo2!AX195","v":0},{"$f":"OpCo2!AY195","v":0},{"$f":"OpCo2!AZ195","v":0},{"$f":"OpCo2!BA195","v":0},{"$f":"OpCo2!BB195","v":0},{"$f":"OpCo2!BC195","v":0},{"$f":"OpCo2!BD195","v":0},{"$f":"OpCo2!BE195","v":0},{"$f":"OpCo2!BF195","v":0},{"$f":"OpCo2!BG195","v":0},{"$f":"OpCo2!BH195","v":0},{"$f":"OpCo2!BI195","v":0},{"$f":"OpCo2!BJ195","v":0},{"$f":"OpCo2!BK195","v":0},{"$f":"OpCo2!BL195","v":0},{"$f":"OpCo2!BM195","v":0},{"$f":"OpCo2!BN195","v":0},{"$f":"OpCo2!BO195","v":0},{"$f":"OpCo2!BP195","v":0},{"$f":"OpCo2!BQ195","v":0},{"$f":"OpCo2!BR195","v":0},{"$f":"OpCo2!BS195","v":0},{"$f":"OpCo2!BT195","v":0}]
[null,null,null,"Irrecoverable O&M VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2888","v":0},{"$f":"OpCo2!N2888","v":0},{"$f":"OpCo2!O2888","v":0},{"$f":"OpCo2!P2888","v":0},{"$f":"OpCo2!Q2888","v":0},{"$f":"OpCo2!R2888","v":0},{"$f":"OpCo2!S2888","v":0},{"$f":"OpCo2!T2888","v":0},{"$f":"OpCo2!U2888","v":0},{"$f":"OpCo2!V2888","v":0},{"$f":"OpCo2!W2888","v":0},{"$f":"OpCo2!X2888","v":0},{"$f":"OpCo2!Y2888","v":0},{"$f":"OpCo2!Z2888","v":0},{"$f":"OpCo2!AA2888","v":0},{"$f":"OpCo2!AB2888","v":0},{"$f":"OpCo2!AC2888","v":0},{"$f":"OpCo2!AD2888","v":0},{"$f":"OpCo2!AE2888","v":0},{"$f":"OpCo2!AF2888","v":0},{"$f":"OpCo2!AG2888","v":0},{"$f":"OpCo2!AH2888","v":0},{"$f":"OpCo2!AI2888","v":0},{"$f":"OpCo2!AJ2888","v":0},{"$f":"OpCo2!AK2888","v":0},{"$f":"OpCo2!AL2888","v":0},{"$f":"OpCo2!AM2888","v":0},{"$f":"OpCo2!AN2888","v":0},{"$f":"OpCo2!AO2888","v":0},{"$f":"OpCo2!AP2888","v":0},{"$f":"OpCo2!AQ2888","v":0},{"$f":"OpCo2!AR2888","v":0},{"$f":"OpCo2!AS2888","v":0},{"$f":"OpCo2!AT2888","v":0},{"$f":"OpCo2!AU2888","v":0},{"$f":"OpCo2!AV2888","v":0},{"$f":"OpCo2!AW2888","v":0},{"$f":"OpCo2!AX2888","v":0},{"$f":"OpCo2!AY2888","v":0},{"$f":"OpCo2!AZ2888","v":0},{"$f":"OpCo2!BA2888","v":0},{"$f":"OpCo2!BB2888","v":0},{"$f":"OpCo2!BC2888","v":0},{"$f":"OpCo2!BD2888","v":0},{"$f":"OpCo2!BE2888","v":0},{"$f":"OpCo2!BF2888","v":0},{"$f":"OpCo2!BG2888","v":0},{"$f":"OpCo2!BH2888","v":0},{"$f":"OpCo2!BI2888","v":0},{"$f":"OpCo2!BJ2888","v":0},{"$f":"OpCo2!BK2888","v":0},{"$f":"OpCo2!BL2888","v":0},{"$f":"OpCo2!BM2888","v":0},{"$f":"OpCo2!BN2888","v":0},{"$f":"OpCo2!BO2888","v":0},{"$f":"OpCo2!BP2888","v":0},{"$f":"OpCo2!BQ2888","v":0},{"$f":"OpCo2!BR2888","v":0},{"$f":"OpCo2!BS2888","v":0},{"$f":"OpCo2!BT2888","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M209","v":0},{"$f":"OpCo2!N209","v":0},{"$f":"OpCo2!O209","v":0},{"$f":"OpCo2!P209","v":0},{"$f":"OpCo2!Q209","v":0},{"$f":"OpCo2!R209","v":0},{"$f":"OpCo2!S209","v":0},{"$f":"OpCo2!T209","v":0},{"$f":"OpCo2!U209","v":0},{"$f":"OpCo2!V209","v":0},{"$f":"OpCo2!W209","v":0},{"$f":"OpCo2!X209","v":0},{"$f":"OpCo2!Y209","v":0},{"$f":"OpCo2!Z209","v":0},{"$f":"OpCo2!AA209","v":0},{"$f":"OpCo2!AB209","v":0},{"$f":"OpCo2!AC209","v":0},{"$f":"OpCo2!AD209","v":0},{"$f":"OpCo2!AE209","v":0},{"$f":"OpCo2!AF209","v":0},{"$f":"OpCo2!AG209","v":0},{"$f":"OpCo2!AH209","v":0},{"$f":"OpCo2!AI209","v":0},{"$f":"OpCo2!AJ209","v":0},{"$f":"OpCo2!AK209","v":0},{"$f":"OpCo2!AL209","v":0},{"$f":"OpCo2!AM209","v":0},{"$f":"OpCo2!AN209","v":0},{"$f":"OpCo2!AO209","v":0},{"$f":"OpCo2!AP209","v":0},{"$f":"OpCo2!AQ209","v":0},{"$f":"OpCo2!AR209","v":0},{"$f":"OpCo2!AS209","v":0},{"$f":"OpCo2!AT209","v":0},{"$f":"OpCo2!AU209","v":0},{"$f":"OpCo2!AV209","v":0},{"$f":"OpCo2!AW209","v":0},{"$f":"OpCo2!AX209","v":0},{"$f":"OpCo2!AY209","v":0},{"$f":"OpCo2!AZ209","v":0},{"$f":"OpCo2!BA209","v":0},{"$f":"OpCo2!BB209","v":0},{"$f":"OpCo2!BC209","v":0},{"$f":"OpCo2!BD209","v":0},{"$f":"OpCo2!BE209","v":0},{"$f":"OpCo2!BF209","v":0},{"$f":"OpCo2!BG209","v":0},{"$f":"OpCo2!BH209","v":0},{"$f":"OpCo2!BI209","v":0},{"$f":"OpCo2!BJ209","v":0},{"$f":"OpCo2!BK209","v":0},{"$f":"OpCo2!BL209","v":0},{"$f":"OpCo2!BM209","v":0},{"$f":"OpCo2!BN209","v":0},{"$f":"OpCo2!BO209","v":0},{"$f":"OpCo2!BP209","v":0},{"$f":"OpCo2!BQ209","v":0},{"$f":"OpCo2!BR209","v":0},{"$f":"OpCo2!BS209","v":0},{"$f":"OpCo2!BT209","v":0}]
[null,null,null,"Irrecoverable Fuel VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2902","v":0},{"$f":"OpCo2!N2902","v":0},{"$f":"OpCo2!O2902","v":0},{"$f":"OpCo2!P2902","v":0},{"$f":"OpCo2!Q2902","v":0},{"$f":"OpCo2!R2902","v":0},{"$f":"OpCo2!S2902","v":0},{"$f":"OpCo2!T2902","v":0},{"$f":"OpCo2!U2902","v":0},{"$f":"OpCo2!V2902","v":0},{"$f":"OpCo2!W2902","v":0},{"$f":"OpCo2!X2902","v":0},{"$f":"OpCo2!Y2902","v":0},{"$f":"OpCo2!Z2902","v":0},{"$f":"OpCo2!AA2902","v":0},{"$f":"OpCo2!AB2902","v":0},{"$f":"OpCo2!AC2902","v":0},{"$f":"OpCo2!AD2902","v":0},{"$f":"OpCo2!AE2902","v":0},{"$f":"OpCo2!AF2902","v":0},{"$f":"OpCo2!AG2902","v":0},{"$f":"OpCo2!AH2902","v":0},{"$f":"OpCo2!AI2902","v":0},{"$f":"OpCo2!AJ2902","v":0},{"$f":"OpCo2!AK2902","v":0},{"$f":"OpCo2!AL2902","v":0},{"$f":"OpCo2!AM2902","v":0},{"$f":"OpCo2!AN2902","v":0},{"$f":"OpCo2!AO2902","v":0},{"$f":"OpCo2!AP2902","v":0},{"$f":"OpCo2!AQ2902","v":0},{"$f":"OpCo2!AR2902","v":0},{"$f":"OpCo2!AS2902","v":0},{"$f":"OpCo2!AT2902","v":0},{"$f":"OpCo2!AU2902","v":0},{"$f":"OpCo2!AV2902","v":0},{"$f":"OpCo2!AW2902","v":0},{"$f":"OpCo2!AX2902","v":0},{"$f":"OpCo2!AY2902","v":0},{"$f":"OpCo2!AZ2902","v":0},{"$f":"OpCo2!BA2902","v":0},{"$f":"OpCo2!BB2902","v":0},{"$f":"OpCo2!BC2902","v":0},{"$f":"OpCo2!BD2902","v":0},{"$f":"OpCo2!BE2902","v":0},{"$f":"OpCo2!BF2902","v":0},{"$f":"OpCo2!BG2902","v":0},{"$f":"OpCo2!BH2902","v":0},{"$f":"OpCo2!BI2902","v":0},{"$f":"OpCo2!BJ2902","v":0},{"$f":"OpCo2!BK2902","v":0},{"$f":"OpCo2!BL2902","v":0},{"$f":"OpCo2!BM2902","v":0},{"$f":"OpCo2!BN2902","v":0},{"$f":"OpCo2!BO2902","v":0},{"$f":"OpCo2!BP2902","v":0},{"$f":"OpCo2!BQ2902","v":0},{"$f":"OpCo2!BR2902","v":0},{"$f":"OpCo2!BS2902","v":0},{"$f":"OpCo2!BT2902","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M223","v":0},{"$f":"OpCo2!N223","v":0},{"$f":"OpCo2!O223","v":0},{"$f":"OpCo2!P223","v":0},{"$f":"OpCo2!Q223","v":0},{"$f":"OpCo2!R223","v":0},{"$f":"OpCo2!S223","v":0},{"$f":"OpCo2!T223","v":0},{"$f":"OpCo2!U223","v":0},{"$f":"OpCo2!V223","v":0},{"$f":"OpCo2!W223","v":0},{"$f":"OpCo2!X223","v":0},{"$f":"OpCo2!Y223","v":0},{"$f":"OpCo2!Z223","v":0},{"$f":"OpCo2!AA223","v":0},{"$f":"OpCo2!AB223","v":0},{"$f":"OpCo2!AC223","v":0},{"$f":"OpCo2!AD223","v":0},{"$f":"OpCo2!AE223","v":0},{"$f":"OpCo2!AF223","v":0},{"$f":"OpCo2!AG223","v":0},{"$f":"OpCo2!AH223","v":0},{"$f":"OpCo2!AI223","v":0},{"$f":"OpCo2!AJ223","v":0},{"$f":"OpCo2!AK223","v":0},{"$f":"OpCo2!AL223","v":0},{"$f":"OpCo2!AM223","v":0},{"$f":"OpCo2!AN223","v":0},{"$f":"OpCo2!AO223","v":0},{"$f":"OpCo2!AP223","v":0},{"$f":"OpCo2!AQ223","v":0},{"$f":"OpCo2!AR223","v":0},{"$f":"OpCo2!AS223","v":0},{"$f":"OpCo2!AT223","v":0},{"$f":"OpCo2!AU223","v":0},{"$f":"OpCo2!AV223","v":0},{"$f":"OpCo2!AW223","v":0},{"$f":"OpCo2!AX223","v":0},{"$f":"OpCo2!AY223","v":0},{"$f":"OpCo2!AZ223","v":0},{"$f":"OpCo2!BA223","v":0},{"$f":"OpCo2!BB223","v":0},{"$f":"OpCo2!BC223","v":0},{"$f":"OpCo2!BD223","v":0},{"$f":"OpCo2!BE223","v":0},{"$f":"OpCo2!BF223","v":0},{"$f":"OpCo2!BG223","v":0},{"$f":"OpCo2!BH223","v":0},{"$f":"OpCo2!BI223","v":0},{"$f":"OpCo2!BJ223","v":0},{"$f":"OpCo2!BK223","v":0},{"$f":"OpCo2!BL223","v":0},{"$f":"OpCo2!BM223","v":0},{"$f":"OpCo2!BN223","v":0},{"$f":"OpCo2!BO223","v":0},{"$f":"OpCo2!BP223","v":0},{"$f":"OpCo2!BQ223","v":0},{"$f":"OpCo2!BR223","v":0},{"$f":"OpCo2!BS223","v":0},{"$f":"OpCo2!BT223","v":0}]
[null,null,null,"I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M507","v":0},{"$f":"OpCo2!N507","v":0},{"$f":"OpCo2!O507","v":0},{"$f":"OpCo2!P507","v":0},{"$f":"OpCo2!Q507","v":0},{"$f":"OpCo2!R507","v":0},{"$f":"OpCo2!S507","v":0},{"$f":"OpCo2!T507","v":0},{"$f":"OpCo2!U507","v":0},{"$f":"OpCo2!V507","v":0},{"$f":"OpCo2!W507","v":0},{"$f":"OpCo2!X507","v":0},{"$f":"OpCo2!Y507","v":0},{"$f":"OpCo2!Z507","v":0},{"$f":"OpCo2!AA507","v":0},{"$f":"OpCo2!AB507","v":0},{"$f":"OpCo2!AC507","v":0},{"$f":"OpCo2!AD507","v":0},{"$f":"OpCo2!AE507","v":0},{"$f":"OpCo2!AF507","v":0},{"$f":"OpCo2!AG507","v":0},{"$f":"OpCo2!AH507","v":0},{"$f":"OpCo2!AI507","v":0},{"$f":"OpCo2!AJ507","v":0},{"$f":"OpCo2!AK507","v":0},{"$f":"OpCo2!AL507","v":0},{"$f":"OpCo2!AM507","v":0},{"$f":"OpCo2!AN507","v":0},{"$f":"OpCo2!AO507","v":0},{"$f":"OpCo2!AP507","v":0},{"$f":"OpCo2!AQ507","v":0},{"$f":"OpCo2!AR507","v":0},{"$f":"OpCo2!AS507","v":0},{"$f":"OpCo2!AT507","v":0},{"$f":"OpCo2!AU507","v":0},{"$f":"OpCo2!AV507","v":0},{"$f":"OpCo2!AW507","v":0},{"$f":"OpCo2!AX507","v":0},{"$f":"OpCo2!AY507","v":0},{"$f":"OpCo2!AZ507","v":0},{"$f":"OpCo2!BA507","v":0},{"$f":"OpCo2!BB507","v":0},{"$f":"OpCo2!BC507","v":0},{"$f":"OpCo2!BD507","v":0},{"$f":"OpCo2!BE507","v":0},{"$f":"OpCo2!BF507","v":0},{"$f":"OpCo2!BG507","v":0},{"$f":"OpCo2!BH507","v":0},{"$f":"OpCo2!BI507","v":0},{"$f":"OpCo2!BJ507","v":0},{"$f":"OpCo2!BK507","v":0},{"$f":"OpCo2!BL507","v":0},{"$f":"OpCo2!BM507","v":0},{"$f":"OpCo2!BN507","v":0},{"$f":"OpCo2!BO507","v":0},{"$f":"OpCo2!BP507","v":0},{"$f":"OpCo2!BQ507","v":0},{"$f":"OpCo2!BR507","v":0},{"$f":"OpCo2!BS507","v":0},{"$f":"OpCo2!BT507","v":0}]
[null,null,null,"Irrecoverable I/C VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2916","v":0},{"$f":"OpCo2!N2916","v":0},{"$f":"OpCo2!O2916","v":0},{"$f":"OpCo2!P2916","v":0},{"$f":"OpCo2!Q2916","v":0},{"$f":"OpCo2!R2916","v":0},{"$f":"OpCo2!S2916","v":0},{"$f":"OpCo2!T2916","v":0},{"$f":"OpCo2!U2916","v":0},{"$f":"OpCo2!V2916","v":0},{"$f":"OpCo2!W2916","v":0},{"$f":"OpCo2!X2916","v":0},{"$f":"OpCo2!Y2916","v":0},{"$f":"OpCo2!Z2916","v":0},{"$f":"OpCo2!AA2916","v":0},{"$f":"OpCo2!AB2916","v":0},{"$f":"OpCo2!AC2916","v":0},{"$f":"OpCo2!AD2916","v":0},{"$f":"OpCo2!AE2916","v":0},{"$f":"OpCo2!AF2916","v":0},{"$f":"OpCo2!AG2916","v":0},{"$f":"OpCo2!AH2916","v":0},{"$f":"OpCo2!AI2916","v":0},{"$f":"OpCo2!AJ2916","v":0},{"$f":"OpCo2!AK2916","v":0},{"$f":"OpCo2!AL2916","v":0},{"$f":"OpCo2!AM2916","v":0},{"$f":"OpCo2!AN2916","v":0},{"$f":"OpCo2!AO2916","v":0},{"$f":"OpCo2!AP2916","v":0},{"$f":"OpCo2!AQ2916","v":0},{"$f":"OpCo2!AR2916","v":0},{"$f":"OpCo2!AS2916","v":0},{"$f":"OpCo2!AT2916","v":0},{"$f":"OpCo2!AU2916","v":0},{"$f":"OpCo2!AV2916","v":0},{"$f":"OpCo2!AW2916","v":0},{"$f":"OpCo2!AX2916","v":0},{"$f":"OpCo2!AY2916","v":0},{"$f":"OpCo2!AZ2916","v":0},{"$f":"OpCo2!BA2916","v":0},{"$f":"OpCo2!BB2916","v":0},{"$f":"OpCo2!BC2916","v":0},{"$f":"OpCo2!BD2916","v":0},{"$f":"OpCo2!BE2916","v":0},{"$f":"OpCo2!BF2916","v":0},{"$f":"OpCo2!BG2916","v":0},{"$f":"OpCo2!BH2916","v":0},{"$f":"OpCo2!BI2916","v":0},{"$f":"OpCo2!BJ2916","v":0},{"$f":"OpCo2!BK2916","v":0},{"$f":"OpCo2!BL2916","v":0},{"$f":"OpCo2!BM2916","v":0},{"$f":"OpCo2!BN2916","v":0},{"$f":"OpCo2!BO2916","v":0},{"$f":"OpCo2!BP2916","v":0},{"$f":"OpCo2!BQ2916","v":0},{"$f":"OpCo2!BR2916","v":0},{"$f":"OpCo2!BS2916","v":0},{"$f":"OpCo2!BT2916","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1190","v":0},{"$f":"OpCo2!N1190","v":0},{"$f":"OpCo2!O1190","v":0},{"$f":"OpCo2!P1190","v":0},{"$f":"OpCo2!Q1190","v":0},{"$f":"OpCo2!R1190","v":0},{"$f":"OpCo2!S1190","v":0},{"$f":"OpCo2!T1190","v":0},{"$f":"OpCo2!U1190","v":0},{"$f":"OpCo2!V1190","v":0},{"$f":"OpCo2!W1190","v":0},{"$f":"OpCo2!X1190","v":0},{"$f":"OpCo2!Y1190","v":0},{"$f":"OpCo2!Z1190","v":0},{"$f":"OpCo2!AA1190","v":0},{"$f":"OpCo2!AB1190","v":0},{"$f":"OpCo2!AC1190","v":0},{"$f":"OpCo2!AD1190","v":0},{"$f":"OpCo2!AE1190","v":0},{"$f":"OpCo2!AF1190","v":0},{"$f":"OpCo2!AG1190","v":0},{"$f":"OpCo2!AH1190","v":0},{"$f":"OpCo2!AI1190","v":0},{"$f":"OpCo2!AJ1190","v":0},{"$f":"OpCo2!AK1190","v":0},{"$f":"OpCo2!AL1190","v":0},{"$f":"OpCo2!AM1190","v":0},{"$f":"OpCo2!AN1190","v":0},{"$f":"OpCo2!AO1190","v":0},{"$f":"OpCo2!AP1190","v":0},{"$f":"OpCo2!AQ1190","v":0},{"$f":"OpCo2!AR1190","v":0},{"$f":"OpCo2!AS1190","v":0},{"$f":"OpCo2!AT1190","v":0},{"$f":"OpCo2!AU1190","v":0},{"$f":"OpCo2!AV1190","v":0},{"$f":"OpCo2!AW1190","v":0},{"$f":"OpCo2!AX1190","v":0},{"$f":"OpCo2!AY1190","v":0},{"$f":"OpCo2!AZ1190","v":0},{"$f":"OpCo2!BA1190","v":0},{"$f":"OpCo2!BB1190","v":0},{"$f":"OpCo2!BC1190","v":0},{"$f":"OpCo2!BD1190","v":0},{"$f":"OpCo2!BE1190","v":0},{"$f":"OpCo2!BF1190","v":0},{"$f":"OpCo2!BG1190","v":0},{"$f":"OpCo2!BH1190","v":0},{"$f":"OpCo2!BI1190","v":0},{"$f":"OpCo2!BJ1190","v":0},{"$f":"OpCo2!BK1190","v":0},{"$f":"OpCo2!BL1190","v":0},{"$f":"OpCo2!BM1190","v":0},{"$f":"OpCo2!BN1190","v":0},{"$f":"OpCo2!BO1190","v":0},{"$f":"OpCo2!BP1190","v":0},{"$f":"OpCo2!BQ1190","v":0},{"$f":"OpCo2!BR1190","v":0},{"$f":"OpCo2!BS1190","v":0},{"$f":"OpCo2!BT1190","v":0}]
[null,null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2485","v":0},{"$f":"OpCo2!N2485","v":0},{"$f":"OpCo2!O2485","v":0},{"$f":"OpCo2!P2485","v":0},{"$f":"OpCo2!Q2485","v":0},{"$f":"OpCo2!R2485","v":0},{"$f":"OpCo2!S2485","v":0},{"$f":"OpCo2!T2485","v":0},{"$f":"OpCo2!U2485","v":0},{"$f":"OpCo2!V2485","v":0},{"$f":"OpCo2!W2485","v":0},{"$f":"OpCo2!X2485","v":0},{"$f":"OpCo2!Y2485","v":0},{"$f":"OpCo2!Z2485","v":0},{"$f":"OpCo2!AA2485","v":0},{"$f":"OpCo2!AB2485","v":0},{"$f":"OpCo2!AC2485","v":0},{"$f":"OpCo2!AD2485","v":0},{"$f":"OpCo2!AE2485","v":0},{"$f":"OpCo2!AF2485","v":0},{"$f":"OpCo2!AG2485","v":0},{"$f":"OpCo2!AH2485","v":0},{"$f":"OpCo2!AI2485","v":0},{"$f":"OpCo2!AJ2485","v":0},{"$f":"OpCo2!AK2485","v":0},{"$f":"OpCo2!AL2485","v":0},{"$f":"OpCo2!AM2485","v":0},{"$f":"OpCo2!AN2485","v":0},{"$f":"OpCo2!AO2485","v":0},{"$f":"OpCo2!AP2485","v":0},{"$f":"OpCo2!AQ2485","v":0},{"$f":"OpCo2!AR2485","v":0},{"$f":"OpCo2!AS2485","v":0},{"$f":"OpCo2!AT2485","v":0},{"$f":"OpCo2!AU2485","v":0},{"$f":"OpCo2!AV2485","v":0},{"$f":"OpCo2!AW2485","v":0},{"$f":"OpCo2!AX2485","v":0},{"$f":"OpCo2!AY2485","v":0},{"$f":"OpCo2!AZ2485","v":0},{"$f":"OpCo2!BA2485","v":0},{"$f":"OpCo2!BB2485","v":0},{"$f":"OpCo2!BC2485","v":0},{"$f":"OpCo2!BD2485","v":0},{"$f":"OpCo2!BE2485","v":0},{"$f":"OpCo2!BF2485","v":0},{"$f":"OpCo2!BG2485","v":0},{"$f":"OpCo2!BH2485","v":0},{"$f":"OpCo2!BI2485","v":0},{"$f":"OpCo2!BJ2485","v":0},{"$f":"OpCo2!BK2485","v":0},{"$f":"OpCo2!BL2485","v":0},{"$f":"OpCo2!BM2485","v":0},{"$f":"OpCo2!BN2485","v":0},{"$f":"OpCo2!BO2485","v":0},{"$f":"OpCo2!BP2485","v":0},{"$f":"OpCo2!BQ2485","v":0},{"$f":"OpCo2!BR2485","v":0},{"$f":"OpCo2!BS2485","v":0},{"$f":"OpCo2!BT2485","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3256","v":0},{"$f":"OpCo2!N3256","v":0},{"$f":"OpCo2!O3256","v":0},{"$f":"OpCo2!P3256","v":0},{"$f":"OpCo2!Q3256","v":0},{"$f":"OpCo2!R3256","v":0},{"$f":"OpCo2!S3256","v":0},{"$f":"OpCo2!T3256","v":0},{"$f":"OpCo2!U3256","v":0},{"$f":"OpCo2!V3256","v":0},{"$f":"OpCo2!W3256","v":0},{"$f":"OpCo2!X3256","v":0},{"$f":"OpCo2!Y3256","v":0},{"$f":"OpCo2!Z3256","v":0},{"$f":"OpCo2!AA3256","v":0},{"$f":"OpCo2!AB3256","v":0},{"$f":"OpCo2!AC3256","v":0},{"$f":"OpCo2!AD3256","v":0},{"$f":"OpCo2!AE3256","v":0},{"$f":"OpCo2!AF3256","v":0},{"$f":"OpCo2!AG3256","v":0},{"$f":"OpCo2!AH3256","v":0},{"$f":"OpCo2!AI3256","v":0},{"$f":"OpCo2!AJ3256","v":0},{"$f":"OpCo2!AK3256","v":0},{"$f":"OpCo2!AL3256","v":0},{"$f":"OpCo2!AM3256","v":0},{"$f":"OpCo2!AN3256","v":0},{"$f":"OpCo2!AO3256","v":0},{"$f":"OpCo2!AP3256","v":0},{"$f":"OpCo2!AQ3256","v":0},{"$f":"OpCo2!AR3256","v":0},{"$f":"OpCo2!AS3256","v":0},{"$f":"OpCo2!AT3256","v":0},{"$f":"OpCo2!AU3256","v":0},{"$f":"OpCo2!AV3256","v":0},{"$f":"OpCo2!AW3256","v":0},{"$f":"OpCo2!AX3256","v":0},{"$f":"OpCo2!AY3256","v":0},{"$f":"OpCo2!AZ3256","v":0},{"$f":"OpCo2!BA3256","v":0},{"$f":"OpCo2!BB3256","v":0},{"$f":"OpCo2!BC3256","v":0},{"$f":"OpCo2!BD3256","v":0},{"$f":"OpCo2!BE3256","v":0},{"$f":"OpCo2!BF3256","v":0},{"$f":"OpCo2!BG3256","v":0},{"$f":"OpCo2!BH3256","v":0},{"$f":"OpCo2!BI3256","v":0},{"$f":"OpCo2!BJ3256","v":0},{"$f":"OpCo2!BK3256","v":0},{"$f":"OpCo2!BL3256","v":0},{"$f":"OpCo2!BM3256","v":0},{"$f":"OpCo2!BN3256","v":0},{"$f":"OpCo2!BO3256","v":0},{"$f":"OpCo2!BP3256","v":0},{"$f":"OpCo2!BQ3256","v":0},{"$f":"OpCo2!BR3256","v":0},{"$f":"OpCo2!BS3256","v":0},{"$f":"OpCo2!BT3256","v":0}]
[null,null,null,"VAT payable to customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2838","v":0},{"$f":"OpCo2!N2838","v":0},{"$f":"OpCo2!O2838","v":0},{"$f":"OpCo2!P2838","v":0},{"$f":"OpCo2!Q2838","v":0},{"$f":"OpCo2!R2838","v":0},{"$f":"OpCo2!S2838","v":0},{"$f":"OpCo2!T2838","v":0},{"$f":"OpCo2!U2838","v":0},{"$f":"OpCo2!V2838","v":0},{"$f":"OpCo2!W2838","v":0},{"$f":"OpCo2!X2838","v":0},{"$f":"OpCo2!Y2838","v":0},{"$f":"OpCo2!Z2838","v":0},{"$f":"OpCo2!AA2838","v":0},{"$f":"OpCo2!AB2838","v":0},{"$f":"OpCo2!AC2838","v":0},{"$f":"OpCo2!AD2838","v":0},{"$f":"OpCo2!AE2838","v":0},{"$f":"OpCo2!AF2838","v":0},{"$f":"OpCo2!AG2838","v":0},{"$f":"OpCo2!AH2838","v":0},{"$f":"OpCo2!AI2838","v":0},{"$f":"OpCo2!AJ2838","v":0},{"$f":"OpCo2!AK2838","v":0},{"$f":"OpCo2!AL2838","v":0},{"$f":"OpCo2!AM2838","v":0},{"$f":"OpCo2!AN2838","v":0},{"$f":"OpCo2!AO2838","v":0},{"$f":"OpCo2!AP2838","v":0},{"$f":"OpCo2!AQ2838","v":0},{"$f":"OpCo2!AR2838","v":0},{"$f":"OpCo2!AS2838","v":0},{"$f":"OpCo2!AT2838","v":0},{"$f":"OpCo2!AU2838","v":0},{"$f":"OpCo2!AV2838","v":0},{"$f":"OpCo2!AW2838","v":0},{"$f":"OpCo2!AX2838","v":0},{"$f":"OpCo2!AY2838","v":0},{"$f":"OpCo2!AZ2838","v":0},{"$f":"OpCo2!BA2838","v":0},{"$f":"OpCo2!BB2838","v":0},{"$f":"OpCo2!BC2838","v":0},{"$f":"OpCo2!BD2838","v":0},{"$f":"OpCo2!BE2838","v":0},{"$f":"OpCo2!BF2838","v":0},{"$f":"OpCo2!BG2838","v":0},{"$f":"OpCo2!BH2838","v":0},{"$f":"OpCo2!BI2838","v":0},{"$f":"OpCo2!BJ2838","v":0},{"$f":"OpCo2!BK2838","v":0},{"$f":"OpCo2!BL2838","v":0},{"$f":"OpCo2!BM2838","v":0},{"$f":"OpCo2!BN2838","v":0},{"$f":"OpCo2!BO2838","v":0},{"$f":"OpCo2!BP2838","v":0},{"$f":"OpCo2!BQ2838","v":0},{"$f":"OpCo2!BR2838","v":0},{"$f":"OpCo2!BS2838","v":0},{"$f":"OpCo2!BT2838","v":0}]
[null,null,null,"VAT payable to HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(OpCo2!M2810<0,OpCo2!M2810,0)","v":0},{"$f":"IF(OpCo2!N2810<0,OpCo2!N2810,0)","v":0},{"$f":"IF(OpCo2!O2810<0,OpCo2!O2810,0)","v":0},{"$f":"IF(OpCo2!P2810<0,OpCo2!P2810,0)","v":0},{"$f":"IF(OpCo2!Q2810<0,OpCo2!Q2810,0)","v":0},{"$f":"IF(OpCo2!R2810<0,OpCo2!R2810,0)","v":0},{"$f":"IF(OpCo2!S2810<0,OpCo2!S2810,0)","v":0},{"$f":"IF(OpCo2!T2810<0,OpCo2!T2810,0)","v":0},{"$f":"IF(OpCo2!U2810<0,OpCo2!U2810,0)","v":0},{"$f":"IF(OpCo2!V2810<0,OpCo2!V2810,0)","v":0},{"$f":"IF(OpCo2!W2810<0,OpCo2!W2810,0)","v":0},{"$f":"IF(OpCo2!X2810<0,OpCo2!X2810,0)","v":0},{"$f":"IF(OpCo2!Y2810<0,OpCo2!Y2810,0)","v":0},{"$f":"IF(OpCo2!Z2810<0,OpCo2!Z2810,0)","v":0},{"$f":"IF(OpCo2!AA2810<0,OpCo2!AA2810,0)","v":0},{"$f":"IF(OpCo2!AB2810<0,OpCo2!AB2810,0)","v":0},{"$f":"IF(OpCo2!AC2810<0,OpCo2!AC2810,0)","v":0},{"$f":"IF(OpCo2!AD2810<0,OpCo2!AD2810,0)","v":0},{"$f":"IF(OpCo2!AE2810<0,OpCo2!AE2810,0)","v":0},{"$f":"IF(OpCo2!AF2810<0,OpCo2!AF2810,0)","v":0},{"$f":"IF(OpCo2!AG2810<0,OpCo2!AG2810,0)","v":0},{"$f":"IF(OpCo2!AH2810<0,OpCo2!AH2810,0)","v":0},{"$f":"IF(OpCo2!AI2810<0,OpCo2!AI2810,0)","v":0},{"$f":"IF(OpCo2!AJ2810<0,OpCo2!AJ2810,0)","v":0},{"$f":"IF(OpCo2!AK2810<0,OpCo2!AK2810,0)","v":0},{"$f":"IF(OpCo2!AL2810<0,OpCo2!AL2810,0)","v":0},{"$f":"IF(OpCo2!AM2810<0,OpCo2!AM2810,0)","v":0},{"$f":"IF(OpCo2!AN2810<0,OpCo2!AN2810,0)","v":0},{"$f":"IF(OpCo2!AO2810<0,OpCo2!AO2810,0)","v":0},{"$f":"IF(OpCo2!AP2810<0,OpCo2!AP2810,0)","v":0},{"$f":"IF(OpCo2!AQ2810<0,OpCo2!AQ2810,0)","v":0},{"$f":"IF(OpCo2!AR2810<0,OpCo2!AR2810,0)","v":0},{"$f":"IF(OpCo2!AS2810<0,OpCo2!AS2810,0)","v":0},{"$f":"IF(OpCo2!AT2810<0,OpCo2!AT2810,0)","v":0},{"$f":"IF(OpCo2!AU2810<0,OpCo2!AU2810,0)","v":0},{"$f":"IF(OpCo2!AV2810<0,OpCo2!AV2810,0)","v":0},{"$f":"IF(OpCo2!AW2810<0,OpCo2!AW2810,0)","v":0},{"$f":"IF(OpCo2!AX2810<0,OpCo2!AX2810,0)","v":0},{"$f":"IF(OpCo2!AY2810<0,OpCo2!AY2810,0)","v":0},{"$f":"IF(OpCo2!AZ2810<0,OpCo2!AZ2810,0)","v":0},{"$f":"IF(OpCo2!BA2810<0,OpCo2!BA2810,0)","v":0},{"$f":"IF(OpCo2!BB2810<0,OpCo2!BB2810,0)","v":0},{"$f":"IF(OpCo2!BC2810<0,OpCo2!BC2810,0)","v":0},{"$f":"IF(OpCo2!BD2810<0,OpCo2!BD2810,0)","v":0},{"$f":"IF(OpCo2!BE2810<0,OpCo2!BE2810,0)","v":0},{"$f":"IF(OpCo2!BF2810<0,OpCo2!BF2810,0)","v":0},{"$f":"IF(OpCo2!BG2810<0,OpCo2!BG2810,0)","v":0},{"$f":"IF(OpCo2!BH2810<0,OpCo2!BH2810,0)","v":0},{"$f":"IF(OpCo2!BI2810<0,OpCo2!BI2810,0)","v":0},{"$f":"IF(OpCo2!BJ2810<0,OpCo2!BJ2810,0)","v":0},{"$f":"IF(OpCo2!BK2810<0,OpCo2!BK2810,0)","v":0},{"$f":"IF(OpCo2!BL2810<0,OpCo2!BL2810,0)","v":0},{"$f":"IF(OpCo2!BM2810<0,OpCo2!BM2810,0)","v":0},{"$f":"IF(OpCo2!BN2810<0,OpCo2!BN2810,0)","v":0},{"$f":"IF(OpCo2!BO2810<0,OpCo2!BO2810,0)","v":0},{"$f":"IF(OpCo2!BP2810<0,OpCo2!BP2810,0)","v":0},{"$f":"IF(OpCo2!BQ2810<0,OpCo2!BQ2810,0)","v":0},{"$f":"IF(OpCo2!BR2810<0,OpCo2!BR2810,0)","v":0},{"$f":"IF(OpCo2!BS2810<0,OpCo2!BS2810,0)","v":0},{"$f":"IF(OpCo2!BT2810<0,OpCo2!BT2810,0)","v":0}]
[null,null,null,"Loan interest payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2184+OpCo2!M3542","v":0},{"$f":"OpCo2!N2184+OpCo2!N3542","v":0},{"$f":"OpCo2!O2184+OpCo2!O3542","v":0},{"$f":"OpCo2!P2184+OpCo2!P3542","v":0},{"$f":"OpCo2!Q2184+OpCo2!Q3542","v":0},{"$f":"OpCo2!R2184+OpCo2!R3542","v":0},{"$f":"OpCo2!S2184+OpCo2!S3542","v":0},{"$f":"OpCo2!T2184+OpCo2!T3542","v":0},{"$f":"OpCo2!U2184+OpCo2!U3542","v":0},{"$f":"OpCo2!V2184+OpCo2!V3542","v":0},{"$f":"OpCo2!W2184+OpCo2!W3542","v":0},{"$f":"OpCo2!X2184+OpCo2!X3542","v":0},{"$f":"OpCo2!Y2184+OpCo2!Y3542","v":0},{"$f":"OpCo2!Z2184+OpCo2!Z3542","v":0},{"$f":"OpCo2!AA2184+OpCo2!AA3542","v":0},{"$f":"OpCo2!AB2184+OpCo2!AB3542","v":0},{"$f":"OpCo2!AC2184+OpCo2!AC3542","v":0},{"$f":"OpCo2!AD2184+OpCo2!AD3542","v":0},{"$f":"OpCo2!AE2184+OpCo2!AE3542","v":0},{"$f":"OpCo2!AF2184+OpCo2!AF3542","v":0},{"$f":"OpCo2!AG2184+OpCo2!AG3542","v":0},{"$f":"OpCo2!AH2184+OpCo2!AH3542","v":0},{"$f":"OpCo2!AI2184+OpCo2!AI3542","v":0},{"$f":"OpCo2!AJ2184+OpCo2!AJ3542","v":0},{"$f":"OpCo2!AK2184+OpCo2!AK3542","v":0},{"$f":"OpCo2!AL2184+OpCo2!AL3542","v":0},{"$f":"OpCo2!AM2184+OpCo2!AM3542","v":0},{"$f":"OpCo2!AN2184+OpCo2!AN3542","v":0},{"$f":"OpCo2!AO2184+OpCo2!AO3542","v":0},{"$f":"OpCo2!AP2184+OpCo2!AP3542","v":0},{"$f":"OpCo2!AQ2184+OpCo2!AQ3542","v":0},{"$f":"OpCo2!AR2184+OpCo2!AR3542","v":0},{"$f":"OpCo2!AS2184+OpCo2!AS3542","v":0},{"$f":"OpCo2!AT2184+OpCo2!AT3542","v":0},{"$f":"OpCo2!AU2184+OpCo2!AU3542","v":0},{"$f":"OpCo2!AV2184+OpCo2!AV3542","v":0},{"$f":"OpCo2!AW2184+OpCo2!AW3542","v":0},{"$f":"OpCo2!AX2184+OpCo2!AX3542","v":0},{"$f":"OpCo2!AY2184+OpCo2!AY3542","v":0},{"$f":"OpCo2!AZ2184+OpCo2!AZ3542","v":0},{"$f":"OpCo2!BA2184+OpCo2!BA3542","v":0},{"$f":"OpCo2!BB2184+OpCo2!BB3542","v":0},{"$f":"OpCo2!BC2184+OpCo2!BC3542","v":0},{"$f":"OpCo2!BD2184+OpCo2!BD3542","v":0},{"$f":"OpCo2!BE2184+OpCo2!BE3542","v":0},{"$f":"OpCo2!BF2184+OpCo2!BF3542","v":0},{"$f":"OpCo2!BG2184+OpCo2!BG3542","v":0},{"$f":"OpCo2!BH2184+OpCo2!BH3542","v":0},{"$f":"OpCo2!BI2184+OpCo2!BI3542","v":0},{"$f":"OpCo2!BJ2184+OpCo2!BJ3542","v":0},{"$f":"OpCo2!BK2184+OpCo2!BK3542","v":0},{"$f":"OpCo2!BL2184+OpCo2!BL3542","v":0},{"$f":"OpCo2!BM2184+OpCo2!BM3542","v":0},{"$f":"OpCo2!BN2184+OpCo2!BN3542","v":0},{"$f":"OpCo2!BO2184+OpCo2!BO3542","v":0},{"$f":"OpCo2!BP2184+OpCo2!BP3542","v":0},{"$f":"OpCo2!BQ2184+OpCo2!BQ3542","v":0},{"$f":"OpCo2!BR2184+OpCo2!BR3542","v":0},{"$f":"OpCo2!BS2184+OpCo2!BS3542","v":0},{"$f":"OpCo2!BT2184+OpCo2!BT3542","v":0}]
[null,null,null,"Loan fees payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2170","v":0},{"$f":"OpCo2!N2170","v":0},{"$f":"OpCo2!O2170","v":0},{"$f":"OpCo2!P2170","v":0},{"$f":"OpCo2!Q2170","v":0},{"$f":"OpCo2!R2170","v":0},{"$f":"OpCo2!S2170","v":0},{"$f":"OpCo2!T2170","v":0},{"$f":"OpCo2!U2170","v":0},{"$f":"OpCo2!V2170","v":0},{"$f":"OpCo2!W2170","v":0},{"$f":"OpCo2!X2170","v":0},{"$f":"OpCo2!Y2170","v":0},{"$f":"OpCo2!Z2170","v":0},{"$f":"OpCo2!AA2170","v":0},{"$f":"OpCo2!AB2170","v":0},{"$f":"OpCo2!AC2170","v":0},{"$f":"OpCo2!AD2170","v":0},{"$f":"OpCo2!AE2170","v":0},{"$f":"OpCo2!AF2170","v":0},{"$f":"OpCo2!AG2170","v":0},{"$f":"OpCo2!AH2170","v":0},{"$f":"OpCo2!AI2170","v":0},{"$f":"OpCo2!AJ2170","v":0},{"$f":"OpCo2!AK2170","v":0},{"$f":"OpCo2!AL2170","v":0},{"$f":"OpCo2!AM2170","v":0},{"$f":"OpCo2!AN2170","v":0},{"$f":"OpCo2!AO2170","v":0},{"$f":"OpCo2!AP2170","v":0},{"$f":"OpCo2!AQ2170","v":0},{"$f":"OpCo2!AR2170","v":0},{"$f":"OpCo2!AS2170","v":0},{"$f":"OpCo2!AT2170","v":0},{"$f":"OpCo2!AU2170","v":0},{"$f":"OpCo2!AV2170","v":0},{"$f":"OpCo2!AW2170","v":0},{"$f":"OpCo2!AX2170","v":0},{"$f":"OpCo2!AY2170","v":0},{"$f":"OpCo2!AZ2170","v":0},{"$f":"OpCo2!BA2170","v":0},{"$f":"OpCo2!BB2170","v":0},{"$f":"OpCo2!BC2170","v":0},{"$f":"OpCo2!BD2170","v":0},{"$f":"OpCo2!BE2170","v":0},{"$f":"OpCo2!BF2170","v":0},{"$f":"OpCo2!BG2170","v":0},{"$f":"OpCo2!BH2170","v":0},{"$f":"OpCo2!BI2170","v":0},{"$f":"OpCo2!BJ2170","v":0},{"$f":"OpCo2!BK2170","v":0},{"$f":"OpCo2!BL2170","v":0},{"$f":"OpCo2!BM2170","v":0},{"$f":"OpCo2!BN2170","v":0},{"$f":"OpCo2!BO2170","v":0},{"$f":"OpCo2!BP2170","v":0},{"$f":"OpCo2!BQ2170","v":0},{"$f":"OpCo2!BR2170","v":0},{"$f":"OpCo2!BS2170","v":0},{"$f":"OpCo2!BT2170","v":0}]
[null,null,null,"Lease charge payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1178","v":0},{"$f":"OpCo2!N1178","v":0},{"$f":"OpCo2!O1178","v":0},{"$f":"OpCo2!P1178","v":0},{"$f":"OpCo2!Q1178","v":0},{"$f":"OpCo2!R1178","v":0},{"$f":"OpCo2!S1178","v":0},{"$f":"OpCo2!T1178","v":0},{"$f":"OpCo2!U1178","v":0},{"$f":"OpCo2!V1178","v":0},{"$f":"OpCo2!W1178","v":0},{"$f":"OpCo2!X1178","v":0},{"$f":"OpCo2!Y1178","v":0},{"$f":"OpCo2!Z1178","v":0},{"$f":"OpCo2!AA1178","v":0},{"$f":"OpCo2!AB1178","v":0},{"$f":"OpCo2!AC1178","v":0},{"$f":"OpCo2!AD1178","v":0},{"$f":"OpCo2!AE1178","v":0},{"$f":"OpCo2!AF1178","v":0},{"$f":"OpCo2!AG1178","v":0},{"$f":"OpCo2!AH1178","v":0},{"$f":"OpCo2!AI1178","v":0},{"$f":"OpCo2!AJ1178","v":0},{"$f":"OpCo2!AK1178","v":0},{"$f":"OpCo2!AL1178","v":0},{"$f":"OpCo2!AM1178","v":0},{"$f":"OpCo2!AN1178","v":0},{"$f":"OpCo2!AO1178","v":0},{"$f":"OpCo2!AP1178","v":0},{"$f":"OpCo2!AQ1178","v":0},{"$f":"OpCo2!AR1178","v":0},{"$f":"OpCo2!AS1178","v":0},{"$f":"OpCo2!AT1178","v":0},{"$f":"OpCo2!AU1178","v":0},{"$f":"OpCo2!AV1178","v":0},{"$f":"OpCo2!AW1178","v":0},{"$f":"OpCo2!AX1178","v":0},{"$f":"OpCo2!AY1178","v":0},{"$f":"OpCo2!AZ1178","v":0},{"$f":"OpCo2!BA1178","v":0},{"$f":"OpCo2!BB1178","v":0},{"$f":"OpCo2!BC1178","v":0},{"$f":"OpCo2!BD1178","v":0},{"$f":"OpCo2!BE1178","v":0},{"$f":"OpCo2!BF1178","v":0},{"$f":"OpCo2!BG1178","v":0},{"$f":"OpCo2!BH1178","v":0},{"$f":"OpCo2!BI1178","v":0},{"$f":"OpCo2!BJ1178","v":0},{"$f":"OpCo2!BK1178","v":0},{"$f":"OpCo2!BL1178","v":0},{"$f":"OpCo2!BM1178","v":0},{"$f":"OpCo2!BN1178","v":0},{"$f":"OpCo2!BO1178","v":0},{"$f":"OpCo2!BP1178","v":0},{"$f":"OpCo2!BQ1178","v":0},{"$f":"OpCo2!BR1178","v":0},{"$f":"OpCo2!BS1178","v":0},{"$f":"OpCo2!BT1178","v":0}]
[]
[null,null,null,"Overdraft",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M3537","v":0},{"$f":"-OpCo2!N3537","v":0},{"$f":"-OpCo2!O3537","v":0},{"$f":"-OpCo2!P3537","v":0},{"$f":"-OpCo2!Q3537","v":0},{"$f":"-OpCo2!R3537","v":0},{"$f":"-OpCo2!S3537","v":0},{"$f":"-OpCo2!T3537","v":0},{"$f":"-OpCo2!U3537","v":0},{"$f":"-OpCo2!V3537","v":0},{"$f":"-OpCo2!W3537","v":0},{"$f":"-OpCo2!X3537","v":0},{"$f":"-OpCo2!Y3537","v":0},{"$f":"-OpCo2!Z3537","v":0},{"$f":"-OpCo2!AA3537","v":0},{"$f":"-OpCo2!AB3537","v":0},{"$f":"-OpCo2!AC3537","v":0},{"$f":"-OpCo2!AD3537","v":0},{"$f":"-OpCo2!AE3537","v":0},{"$f":"-OpCo2!AF3537","v":0},{"$f":"-OpCo2!AG3537","v":0},{"$f":"-OpCo2!AH3537","v":0},{"$f":"-OpCo2!AI3537","v":0},{"$f":"-OpCo2!AJ3537","v":0},{"$f":"-OpCo2!AK3537","v":0},{"$f":"-OpCo2!AL3537","v":0},{"$f":"-OpCo2!AM3537","v":0},{"$f":"-OpCo2!AN3537","v":0},{"$f":"-OpCo2!AO3537","v":0},{"$f":"-OpCo2!AP3537","v":0},{"$f":"-OpCo2!AQ3537","v":0},{"$f":"-OpCo2!AR3537","v":0},{"$f":"-OpCo2!AS3537","v":0},{"$f":"-OpCo2!AT3537","v":0},{"$f":"-OpCo2!AU3537","v":0},{"$f":"-OpCo2!AV3537","v":0},{"$f":"-OpCo2!AW3537","v":0},{"$f":"-OpCo2!AX3537","v":0},{"$f":"-OpCo2!AY3537","v":0},{"$f":"-OpCo2!AZ3537","v":0},{"$f":"-OpCo2!BA3537","v":0},{"$f":"-OpCo2!BB3537","v":0},{"$f":"-OpCo2!BC3537","v":0},{"$f":"-OpCo2!BD3537","v":0},{"$f":"-OpCo2!BE3537","v":0},{"$f":"-OpCo2!BF3537","v":0},{"$f":"-OpCo2!BG3537","v":0},{"$f":"-OpCo2!BH3537","v":0},{"$f":"-OpCo2!BI3537","v":0},{"$f":"-OpCo2!BJ3537","v":0},{"$f":"-OpCo2!BK3537","v":0},{"$f":"-OpCo2!BL3537","v":0},{"$f":"-OpCo2!BM3537","v":0},{"$f":"-OpCo2!BN3537","v":0},{"$f":"-OpCo2!BO3537","v":0},{"$f":"-OpCo2!BP3537","v":0},{"$f":"-OpCo2!BQ3537","v":0},{"$f":"-OpCo2!BR3537","v":0},{"$f":"-OpCo2!BS3537","v":0},{"$f":"-OpCo2!BT3537","v":0}]
[null,null,null,"Short term liabilities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M138+M118","v":0},{"$f":"N138+N118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NON-CURRENT LIABILITIES"]
[]
[null,null,null,"Finance lease obligations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M1172","v":0},{"$f":"OpCo2!N1172","v":0},{"$f":"OpCo2!O1172","v":0},{"$f":"OpCo2!P1172","v":0},{"$f":"OpCo2!Q1172","v":0},{"$f":"OpCo2!R1172","v":0},{"$f":"OpCo2!S1172","v":0},{"$f":"OpCo2!T1172","v":0},{"$f":"OpCo2!U1172","v":0},{"$f":"OpCo2!V1172","v":0},{"$f":"OpCo2!W1172","v":0},{"$f":"OpCo2!X1172","v":0},{"$f":"OpCo2!Y1172","v":0},{"$f":"OpCo2!Z1172","v":0},{"$f":"OpCo2!AA1172","v":0},{"$f":"OpCo2!AB1172","v":0},{"$f":"OpCo2!AC1172","v":0},{"$f":"OpCo2!AD1172","v":0},{"$f":"OpCo2!AE1172","v":0},{"$f":"OpCo2!AF1172","v":0},{"$f":"OpCo2!AG1172","v":0},{"$f":"OpCo2!AH1172","v":0},{"$f":"OpCo2!AI1172","v":0},{"$f":"OpCo2!AJ1172","v":0},{"$f":"OpCo2!AK1172","v":0},{"$f":"OpCo2!AL1172","v":0},{"$f":"OpCo2!AM1172","v":0},{"$f":"OpCo2!AN1172","v":0},{"$f":"OpCo2!AO1172","v":0},{"$f":"OpCo2!AP1172","v":0},{"$f":"OpCo2!AQ1172","v":0},{"$f":"OpCo2!AR1172","v":0},{"$f":"OpCo2!AS1172","v":0},{"$f":"OpCo2!AT1172","v":0},{"$f":"OpCo2!AU1172","v":0},{"$f":"OpCo2!AV1172","v":0},{"$f":"OpCo2!AW1172","v":0},{"$f":"OpCo2!AX1172","v":0},{"$f":"OpCo2!AY1172","v":0},{"$f":"OpCo2!AZ1172","v":0},{"$f":"OpCo2!BA1172","v":0},{"$f":"OpCo2!BB1172","v":0},{"$f":"OpCo2!BC1172","v":0},{"$f":"OpCo2!BD1172","v":0},{"$f":"OpCo2!BE1172","v":0},{"$f":"OpCo2!BF1172","v":0},{"$f":"OpCo2!BG1172","v":0},{"$f":"OpCo2!BH1172","v":0},{"$f":"OpCo2!BI1172","v":0},{"$f":"OpCo2!BJ1172","v":0},{"$f":"OpCo2!BK1172","v":0},{"$f":"OpCo2!BL1172","v":0},{"$f":"OpCo2!BM1172","v":0},{"$f":"OpCo2!BN1172","v":0},{"$f":"OpCo2!BO1172","v":0},{"$f":"OpCo2!BP1172","v":0},{"$f":"OpCo2!BQ1172","v":0},{"$f":"OpCo2!BR1172","v":0},{"$f":"OpCo2!BS1172","v":0},{"$f":"OpCo2!BT1172","v":0}]
[null,null,null,"Loans payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M145:M146)","v":0},{"$f":"SUM(N145:N146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loans payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2160","v":0},{"$f":"OpCo2!N2160","v":0},{"$f":"OpCo2!O2160","v":0},{"$f":"OpCo2!P2160","v":0},{"$f":"OpCo2!Q2160","v":0},{"$f":"OpCo2!R2160","v":0},{"$f":"OpCo2!S2160","v":0},{"$f":"OpCo2!T2160","v":0},{"$f":"OpCo2!U2160","v":0},{"$f":"OpCo2!V2160","v":0},{"$f":"OpCo2!W2160","v":0},{"$f":"OpCo2!X2160","v":0},{"$f":"OpCo2!Y2160","v":0},{"$f":"OpCo2!Z2160","v":0},{"$f":"OpCo2!AA2160","v":0},{"$f":"OpCo2!AB2160","v":0},{"$f":"OpCo2!AC2160","v":0},{"$f":"OpCo2!AD2160","v":0},{"$f":"OpCo2!AE2160","v":0},{"$f":"OpCo2!AF2160","v":0},{"$f":"OpCo2!AG2160","v":0},{"$f":"OpCo2!AH2160","v":0},{"$f":"OpCo2!AI2160","v":0},{"$f":"OpCo2!AJ2160","v":0},{"$f":"OpCo2!AK2160","v":0},{"$f":"OpCo2!AL2160","v":0},{"$f":"OpCo2!AM2160","v":0},{"$f":"OpCo2!AN2160","v":0},{"$f":"OpCo2!AO2160","v":0},{"$f":"OpCo2!AP2160","v":0},{"$f":"OpCo2!AQ2160","v":0},{"$f":"OpCo2!AR2160","v":0},{"$f":"OpCo2!AS2160","v":0},{"$f":"OpCo2!AT2160","v":0},{"$f":"OpCo2!AU2160","v":0},{"$f":"OpCo2!AV2160","v":0},{"$f":"OpCo2!AW2160","v":0},{"$f":"OpCo2!AX2160","v":0},{"$f":"OpCo2!AY2160","v":0},{"$f":"OpCo2!AZ2160","v":0},{"$f":"OpCo2!BA2160","v":0},{"$f":"OpCo2!BB2160","v":0},{"$f":"OpCo2!BC2160","v":0},{"$f":"OpCo2!BD2160","v":0},{"$f":"OpCo2!BE2160","v":0},{"$f":"OpCo2!BF2160","v":0},{"$f":"OpCo2!BG2160","v":0},{"$f":"OpCo2!BH2160","v":0},{"$f":"OpCo2!BI2160","v":0},{"$f":"OpCo2!BJ2160","v":0},{"$f":"OpCo2!BK2160","v":0},{"$f":"OpCo2!BL2160","v":0},{"$f":"OpCo2!BM2160","v":0},{"$f":"OpCo2!BN2160","v":0},{"$f":"OpCo2!BO2160","v":0},{"$f":"OpCo2!BP2160","v":0},{"$f":"OpCo2!BQ2160","v":0},{"$f":"OpCo2!BR2160","v":0},{"$f":"OpCo2!BS2160","v":0},{"$f":"OpCo2!BT2160","v":0}]
[null,null,null,"Fees capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M2165","v":0},{"$f":"OpCo2!N2165","v":0},{"$f":"OpCo2!O2165","v":0},{"$f":"OpCo2!P2165","v":0},{"$f":"OpCo2!Q2165","v":0},{"$f":"OpCo2!R2165","v":0},{"$f":"OpCo2!S2165","v":0},{"$f":"OpCo2!T2165","v":0},{"$f":"OpCo2!U2165","v":0},{"$f":"OpCo2!V2165","v":0},{"$f":"OpCo2!W2165","v":0},{"$f":"OpCo2!X2165","v":0},{"$f":"OpCo2!Y2165","v":0},{"$f":"OpCo2!Z2165","v":0},{"$f":"OpCo2!AA2165","v":0},{"$f":"OpCo2!AB2165","v":0},{"$f":"OpCo2!AC2165","v":0},{"$f":"OpCo2!AD2165","v":0},{"$f":"OpCo2!AE2165","v":0},{"$f":"OpCo2!AF2165","v":0},{"$f":"OpCo2!AG2165","v":0},{"$f":"OpCo2!AH2165","v":0},{"$f":"OpCo2!AI2165","v":0},{"$f":"OpCo2!AJ2165","v":0},{"$f":"OpCo2!AK2165","v":0},{"$f":"OpCo2!AL2165","v":0},{"$f":"OpCo2!AM2165","v":0},{"$f":"OpCo2!AN2165","v":0},{"$f":"OpCo2!AO2165","v":0},{"$f":"OpCo2!AP2165","v":0},{"$f":"OpCo2!AQ2165","v":0},{"$f":"OpCo2!AR2165","v":0},{"$f":"OpCo2!AS2165","v":0},{"$f":"OpCo2!AT2165","v":0},{"$f":"OpCo2!AU2165","v":0},{"$f":"OpCo2!AV2165","v":0},{"$f":"OpCo2!AW2165","v":0},{"$f":"OpCo2!AX2165","v":0},{"$f":"OpCo2!AY2165","v":0},{"$f":"OpCo2!AZ2165","v":0},{"$f":"OpCo2!BA2165","v":0},{"$f":"OpCo2!BB2165","v":0},{"$f":"OpCo2!BC2165","v":0},{"$f":"OpCo2!BD2165","v":0},{"$f":"OpCo2!BE2165","v":0},{"$f":"OpCo2!BF2165","v":0},{"$f":"OpCo2!BG2165","v":0},{"$f":"OpCo2!BH2165","v":0},{"$f":"OpCo2!BI2165","v":0},{"$f":"OpCo2!BJ2165","v":0},{"$f":"OpCo2!BK2165","v":0},{"$f":"OpCo2!BL2165","v":0},{"$f":"OpCo2!BM2165","v":0},{"$f":"OpCo2!BN2165","v":0},{"$f":"OpCo2!BO2165","v":0},{"$f":"OpCo2!BP2165","v":0},{"$f":"OpCo2!BQ2165","v":0},{"$f":"OpCo2!BR2165","v":0},{"$f":"OpCo2!BS2165","v":0},{"$f":"OpCo2!BT2165","v":0}]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3437","v":0},{"$f":"OpCo2!N3437","v":0},{"$f":"OpCo2!O3437","v":0},{"$f":"OpCo2!P3437","v":0},{"$f":"OpCo2!Q3437","v":0},{"$f":"OpCo2!R3437","v":0},{"$f":"OpCo2!S3437","v":0},{"$f":"OpCo2!T3437","v":0},{"$f":"OpCo2!U3437","v":0},{"$f":"OpCo2!V3437","v":0},{"$f":"OpCo2!W3437","v":0},{"$f":"OpCo2!X3437","v":0},{"$f":"OpCo2!Y3437","v":0},{"$f":"OpCo2!Z3437","v":0},{"$f":"OpCo2!AA3437","v":0},{"$f":"OpCo2!AB3437","v":0},{"$f":"OpCo2!AC3437","v":0},{"$f":"OpCo2!AD3437","v":0},{"$f":"OpCo2!AE3437","v":0},{"$f":"OpCo2!AF3437","v":0},{"$f":"OpCo2!AG3437","v":0},{"$f":"OpCo2!AH3437","v":0},{"$f":"OpCo2!AI3437","v":0},{"$f":"OpCo2!AJ3437","v":0},{"$f":"OpCo2!AK3437","v":0},{"$f":"OpCo2!AL3437","v":0},{"$f":"OpCo2!AM3437","v":0},{"$f":"OpCo2!AN3437","v":0},{"$f":"OpCo2!AO3437","v":0},{"$f":"OpCo2!AP3437","v":0},{"$f":"OpCo2!AQ3437","v":0},{"$f":"OpCo2!AR3437","v":0},{"$f":"OpCo2!AS3437","v":0},{"$f":"OpCo2!AT3437","v":0},{"$f":"OpCo2!AU3437","v":0},{"$f":"OpCo2!AV3437","v":0},{"$f":"OpCo2!AW3437","v":0},{"$f":"OpCo2!AX3437","v":0},{"$f":"OpCo2!AY3437","v":0},{"$f":"OpCo2!AZ3437","v":0},{"$f":"OpCo2!BA3437","v":0},{"$f":"OpCo2!BB3437","v":0},{"$f":"OpCo2!BC3437","v":0},{"$f":"OpCo2!BD3437","v":0},{"$f":"OpCo2!BE3437","v":0},{"$f":"OpCo2!BF3437","v":0},{"$f":"OpCo2!BG3437","v":0},{"$f":"OpCo2!BH3437","v":0},{"$f":"OpCo2!BI3437","v":0},{"$f":"OpCo2!BJ3437","v":0},{"$f":"OpCo2!BK3437","v":0},{"$f":"OpCo2!BL3437","v":0},{"$f":"OpCo2!BM3437","v":0},{"$f":"OpCo2!BN3437","v":0},{"$f":"OpCo2!BO3437","v":0},{"$f":"OpCo2!BP3437","v":0},{"$f":"OpCo2!BQ3437","v":0},{"$f":"OpCo2!BR3437","v":0},{"$f":"OpCo2!BS3437","v":0},{"$f":"OpCo2!BT3437","v":0}]
[]
[null,null,null,"NET ASSETS",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M98,M114,M139,M143:M144,M147)","v":0},{"$f":"SUM(N98,N114,N139,N143:N144,N147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EQUITY"]
[]
[null,null,null,"Profit and loss account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3610","v":0},{"$f":"OpCo2!N3610","v":0},{"$f":"OpCo2!O3610","v":0},{"$f":"OpCo2!P3610","v":0},{"$f":"OpCo2!Q3610","v":0},{"$f":"OpCo2!R3610","v":0},{"$f":"OpCo2!S3610","v":0},{"$f":"OpCo2!T3610","v":0},{"$f":"OpCo2!U3610","v":0},{"$f":"OpCo2!V3610","v":0},{"$f":"OpCo2!W3610","v":0},{"$f":"OpCo2!X3610","v":0},{"$f":"OpCo2!Y3610","v":0},{"$f":"OpCo2!Z3610","v":0},{"$f":"OpCo2!AA3610","v":0},{"$f":"OpCo2!AB3610","v":0},{"$f":"OpCo2!AC3610","v":0},{"$f":"OpCo2!AD3610","v":0},{"$f":"OpCo2!AE3610","v":0},{"$f":"OpCo2!AF3610","v":0},{"$f":"OpCo2!AG3610","v":0},{"$f":"OpCo2!AH3610","v":0},{"$f":"OpCo2!AI3610","v":0},{"$f":"OpCo2!AJ3610","v":0},{"$f":"OpCo2!AK3610","v":0},{"$f":"OpCo2!AL3610","v":0},{"$f":"OpCo2!AM3610","v":0},{"$f":"OpCo2!AN3610","v":0},{"$f":"OpCo2!AO3610","v":0},{"$f":"OpCo2!AP3610","v":0},{"$f":"OpCo2!AQ3610","v":0},{"$f":"OpCo2!AR3610","v":0},{"$f":"OpCo2!AS3610","v":0},{"$f":"OpCo2!AT3610","v":0},{"$f":"OpCo2!AU3610","v":0},{"$f":"OpCo2!AV3610","v":0},{"$f":"OpCo2!AW3610","v":0},{"$f":"OpCo2!AX3610","v":0},{"$f":"OpCo2!AY3610","v":0},{"$f":"OpCo2!AZ3610","v":0},{"$f":"OpCo2!BA3610","v":0},{"$f":"OpCo2!BB3610","v":0},{"$f":"OpCo2!BC3610","v":0},{"$f":"OpCo2!BD3610","v":0},{"$f":"OpCo2!BE3610","v":0},{"$f":"OpCo2!BF3610","v":0},{"$f":"OpCo2!BG3610","v":0},{"$f":"OpCo2!BH3610","v":0},{"$f":"OpCo2!BI3610","v":0},{"$f":"OpCo2!BJ3610","v":0},{"$f":"OpCo2!BK3610","v":0},{"$f":"OpCo2!BL3610","v":0},{"$f":"OpCo2!BM3610","v":0},{"$f":"OpCo2!BN3610","v":0},{"$f":"OpCo2!BO3610","v":0},{"$f":"OpCo2!BP3610","v":0},{"$f":"OpCo2!BQ3610","v":0},{"$f":"OpCo2!BR3610","v":0},{"$f":"OpCo2!BS3610","v":0},{"$f":"OpCo2!BT3610","v":0}]
[]
[null,null,null,"EQUITY",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M153:M154)","v":0},{"$f":"SUM(N153:N154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Does balance sheet balance?",null,"Check",null,null,{"$f":"SUM(M158:BT158)","v":0},null,null,null,{"$f":"1*(ABS(M149-M156)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash below zero?",null,"Check",null,null,null,{"$f":"SUM(M159:BT159)","v":0},null,null,{"$f":"IF(M216<-dcTolerance,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C159)+1","v":3},"STATEMENT OF CASH FLOWS"]
[]
[null,null,null,"Cash income from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M164:M169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M255","v":0},{"$f":"-OpCo2!N255","v":0},{"$f":"-OpCo2!O255","v":0},{"$f":"-OpCo2!P255","v":0},{"$f":"-OpCo2!Q255","v":0},{"$f":"-OpCo2!R255","v":0},{"$f":"-OpCo2!S255","v":0},{"$f":"-OpCo2!T255","v":0},{"$f":"-OpCo2!U255","v":0},{"$f":"-OpCo2!V255","v":0},{"$f":"-OpCo2!W255","v":0},{"$f":"-OpCo2!X255","v":0},{"$f":"-OpCo2!Y255","v":0},{"$f":"-OpCo2!Z255","v":0},{"$f":"-OpCo2!AA255","v":0},{"$f":"-OpCo2!AB255","v":0},{"$f":"-OpCo2!AC255","v":0},{"$f":"-OpCo2!AD255","v":0},{"$f":"-OpCo2!AE255","v":0},{"$f":"-OpCo2!AF255","v":0},{"$f":"-OpCo2!AG255","v":0},{"$f":"-OpCo2!AH255","v":0},{"$f":"-OpCo2!AI255","v":0},{"$f":"-OpCo2!AJ255","v":0},{"$f":"-OpCo2!AK255","v":0},{"$f":"-OpCo2!AL255","v":0},{"$f":"-OpCo2!AM255","v":0},{"$f":"-OpCo2!AN255","v":0},{"$f":"-OpCo2!AO255","v":0},{"$f":"-OpCo2!AP255","v":0},{"$f":"-OpCo2!AQ255","v":0},{"$f":"-OpCo2!AR255","v":0},{"$f":"-OpCo2!AS255","v":0},{"$f":"-OpCo2!AT255","v":0},{"$f":"-OpCo2!AU255","v":0},{"$f":"-OpCo2!AV255","v":0},{"$f":"-OpCo2!AW255","v":0},{"$f":"-OpCo2!AX255","v":0},{"$f":"-OpCo2!AY255","v":0},{"$f":"-OpCo2!AZ255","v":0},{"$f":"-OpCo2!BA255","v":0},{"$f":"-OpCo2!BB255","v":0},{"$f":"-OpCo2!BC255","v":0},{"$f":"-OpCo2!BD255","v":0},{"$f":"-OpCo2!BE255","v":0},{"$f":"-OpCo2!BF255","v":0},{"$f":"-OpCo2!BG255","v":0},{"$f":"-OpCo2!BH255","v":0},{"$f":"-OpCo2!BI255","v":0},{"$f":"-OpCo2!BJ255","v":0},{"$f":"-OpCo2!BK255","v":0},{"$f":"-OpCo2!BL255","v":0},{"$f":"-OpCo2!BM255","v":0},{"$f":"-OpCo2!BN255","v":0},{"$f":"-OpCo2!BO255","v":0},{"$f":"-OpCo2!BP255","v":0},{"$f":"-OpCo2!BQ255","v":0},{"$f":"-OpCo2!BR255","v":0},{"$f":"-OpCo2!BS255","v":0},{"$f":"-OpCo2!BT255","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M271","v":0},{"$f":"-OpCo2!N271","v":0},{"$f":"-OpCo2!O271","v":0},{"$f":"-OpCo2!P271","v":0},{"$f":"-OpCo2!Q271","v":0},{"$f":"-OpCo2!R271","v":0},{"$f":"-OpCo2!S271","v":0},{"$f":"-OpCo2!T271","v":0},{"$f":"-OpCo2!U271","v":0},{"$f":"-OpCo2!V271","v":0},{"$f":"-OpCo2!W271","v":0},{"$f":"-OpCo2!X271","v":0},{"$f":"-OpCo2!Y271","v":0},{"$f":"-OpCo2!Z271","v":0},{"$f":"-OpCo2!AA271","v":0},{"$f":"-OpCo2!AB271","v":0},{"$f":"-OpCo2!AC271","v":0},{"$f":"-OpCo2!AD271","v":0},{"$f":"-OpCo2!AE271","v":0},{"$f":"-OpCo2!AF271","v":0},{"$f":"-OpCo2!AG271","v":0},{"$f":"-OpCo2!AH271","v":0},{"$f":"-OpCo2!AI271","v":0},{"$f":"-OpCo2!AJ271","v":0},{"$f":"-OpCo2!AK271","v":0},{"$f":"-OpCo2!AL271","v":0},{"$f":"-OpCo2!AM271","v":0},{"$f":"-OpCo2!AN271","v":0},{"$f":"-OpCo2!AO271","v":0},{"$f":"-OpCo2!AP271","v":0},{"$f":"-OpCo2!AQ271","v":0},{"$f":"-OpCo2!AR271","v":0},{"$f":"-OpCo2!AS271","v":0},{"$f":"-OpCo2!AT271","v":0},{"$f":"-OpCo2!AU271","v":0},{"$f":"-OpCo2!AV271","v":0},{"$f":"-OpCo2!AW271","v":0},{"$f":"-OpCo2!AX271","v":0},{"$f":"-OpCo2!AY271","v":0},{"$f":"-OpCo2!AZ271","v":0},{"$f":"-OpCo2!BA271","v":0},{"$f":"-OpCo2!BB271","v":0},{"$f":"-OpCo2!BC271","v":0},{"$f":"-OpCo2!BD271","v":0},{"$f":"-OpCo2!BE271","v":0},{"$f":"-OpCo2!BF271","v":0},{"$f":"-OpCo2!BG271","v":0},{"$f":"-OpCo2!BH271","v":0},{"$f":"-OpCo2!BI271","v":0},{"$f":"-OpCo2!BJ271","v":0},{"$f":"-OpCo2!BK271","v":0},{"$f":"-OpCo2!BL271","v":0},{"$f":"-OpCo2!BM271","v":0},{"$f":"-OpCo2!BN271","v":0},{"$f":"-OpCo2!BO271","v":0},{"$f":"-OpCo2!BP271","v":0},{"$f":"-OpCo2!BQ271","v":0},{"$f":"-OpCo2!BR271","v":0},{"$f":"-OpCo2!BS271","v":0},{"$f":"-OpCo2!BT271","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M329","v":0},{"$f":"-OpCo2!N329","v":0},{"$f":"-OpCo2!O329","v":0},{"$f":"-OpCo2!P329","v":0},{"$f":"-OpCo2!Q329","v":0},{"$f":"-OpCo2!R329","v":0},{"$f":"-OpCo2!S329","v":0},{"$f":"-OpCo2!T329","v":0},{"$f":"-OpCo2!U329","v":0},{"$f":"-OpCo2!V329","v":0},{"$f":"-OpCo2!W329","v":0},{"$f":"-OpCo2!X329","v":0},{"$f":"-OpCo2!Y329","v":0},{"$f":"-OpCo2!Z329","v":0},{"$f":"-OpCo2!AA329","v":0},{"$f":"-OpCo2!AB329","v":0},{"$f":"-OpCo2!AC329","v":0},{"$f":"-OpCo2!AD329","v":0},{"$f":"-OpCo2!AE329","v":0},{"$f":"-OpCo2!AF329","v":0},{"$f":"-OpCo2!AG329","v":0},{"$f":"-OpCo2!AH329","v":0},{"$f":"-OpCo2!AI329","v":0},{"$f":"-OpCo2!AJ329","v":0},{"$f":"-OpCo2!AK329","v":0},{"$f":"-OpCo2!AL329","v":0},{"$f":"-OpCo2!AM329","v":0},{"$f":"-OpCo2!AN329","v":0},{"$f":"-OpCo2!AO329","v":0},{"$f":"-OpCo2!AP329","v":0},{"$f":"-OpCo2!AQ329","v":0},{"$f":"-OpCo2!AR329","v":0},{"$f":"-OpCo2!AS329","v":0},{"$f":"-OpCo2!AT329","v":0},{"$f":"-OpCo2!AU329","v":0},{"$f":"-OpCo2!AV329","v":0},{"$f":"-OpCo2!AW329","v":0},{"$f":"-OpCo2!AX329","v":0},{"$f":"-OpCo2!AY329","v":0},{"$f":"-OpCo2!AZ329","v":0},{"$f":"-OpCo2!BA329","v":0},{"$f":"-OpCo2!BB329","v":0},{"$f":"-OpCo2!BC329","v":0},{"$f":"-OpCo2!BD329","v":0},{"$f":"-OpCo2!BE329","v":0},{"$f":"-OpCo2!BF329","v":0},{"$f":"-OpCo2!BG329","v":0},{"$f":"-OpCo2!BH329","v":0},{"$f":"-OpCo2!BI329","v":0},{"$f":"-OpCo2!BJ329","v":0},{"$f":"-OpCo2!BK329","v":0},{"$f":"-OpCo2!BL329","v":0},{"$f":"-OpCo2!BM329","v":0},{"$f":"-OpCo2!BN329","v":0},{"$f":"-OpCo2!BO329","v":0},{"$f":"-OpCo2!BP329","v":0},{"$f":"-OpCo2!BQ329","v":0},{"$f":"-OpCo2!BR329","v":0},{"$f":"-OpCo2!BS329","v":0},{"$f":"-OpCo2!BT329","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"Inter-company sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M490","v":0},{"$f":"-OpCo2!N490","v":0},{"$f":"-OpCo2!O490","v":0},{"$f":"-OpCo2!P490","v":0},{"$f":"-OpCo2!Q490","v":0},{"$f":"-OpCo2!R490","v":0},{"$f":"-OpCo2!S490","v":0},{"$f":"-OpCo2!T490","v":0},{"$f":"-OpCo2!U490","v":0},{"$f":"-OpCo2!V490","v":0},{"$f":"-OpCo2!W490","v":0},{"$f":"-OpCo2!X490","v":0},{"$f":"-OpCo2!Y490","v":0},{"$f":"-OpCo2!Z490","v":0},{"$f":"-OpCo2!AA490","v":0},{"$f":"-OpCo2!AB490","v":0},{"$f":"-OpCo2!AC490","v":0},{"$f":"-OpCo2!AD490","v":0},{"$f":"-OpCo2!AE490","v":0},{"$f":"-OpCo2!AF490","v":0},{"$f":"-OpCo2!AG490","v":0},{"$f":"-OpCo2!AH490","v":0},{"$f":"-OpCo2!AI490","v":0},{"$f":"-OpCo2!AJ490","v":0},{"$f":"-OpCo2!AK490","v":0},{"$f":"-OpCo2!AL490","v":0},{"$f":"-OpCo2!AM490","v":0},{"$f":"-OpCo2!AN490","v":0},{"$f":"-OpCo2!AO490","v":0},{"$f":"-OpCo2!AP490","v":0},{"$f":"-OpCo2!AQ490","v":0},{"$f":"-OpCo2!AR490","v":0},{"$f":"-OpCo2!AS490","v":0},{"$f":"-OpCo2!AT490","v":0},{"$f":"-OpCo2!AU490","v":0},{"$f":"-OpCo2!AV490","v":0},{"$f":"-OpCo2!AW490","v":0},{"$f":"-OpCo2!AX490","v":0},{"$f":"-OpCo2!AY490","v":0},{"$f":"-OpCo2!AZ490","v":0},{"$f":"-OpCo2!BA490","v":0},{"$f":"-OpCo2!BB490","v":0},{"$f":"-OpCo2!BC490","v":0},{"$f":"-OpCo2!BD490","v":0},{"$f":"-OpCo2!BE490","v":0},{"$f":"-OpCo2!BF490","v":0},{"$f":"-OpCo2!BG490","v":0},{"$f":"-OpCo2!BH490","v":0},{"$f":"-OpCo2!BI490","v":0},{"$f":"-OpCo2!BJ490","v":0},{"$f":"-OpCo2!BK490","v":0},{"$f":"-OpCo2!BL490","v":0},{"$f":"-OpCo2!BM490","v":0},{"$f":"-OpCo2!BN490","v":0},{"$f":"-OpCo2!BO490","v":0},{"$f":"-OpCo2!BP490","v":0},{"$f":"-OpCo2!BQ490","v":0},{"$f":"-OpCo2!BR490","v":0},{"$f":"-OpCo2!BS490","v":0},{"$f":"-OpCo2!BT490","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M387","v":0},{"$f":"-OpCo2!N387","v":0},{"$f":"-OpCo2!O387","v":0},{"$f":"-OpCo2!P387","v":0},{"$f":"-OpCo2!Q387","v":0},{"$f":"-OpCo2!R387","v":0},{"$f":"-OpCo2!S387","v":0},{"$f":"-OpCo2!T387","v":0},{"$f":"-OpCo2!U387","v":0},{"$f":"-OpCo2!V387","v":0},{"$f":"-OpCo2!W387","v":0},{"$f":"-OpCo2!X387","v":0},{"$f":"-OpCo2!Y387","v":0},{"$f":"-OpCo2!Z387","v":0},{"$f":"-OpCo2!AA387","v":0},{"$f":"-OpCo2!AB387","v":0},{"$f":"-OpCo2!AC387","v":0},{"$f":"-OpCo2!AD387","v":0},{"$f":"-OpCo2!AE387","v":0},{"$f":"-OpCo2!AF387","v":0},{"$f":"-OpCo2!AG387","v":0},{"$f":"-OpCo2!AH387","v":0},{"$f":"-OpCo2!AI387","v":0},{"$f":"-OpCo2!AJ387","v":0},{"$f":"-OpCo2!AK387","v":0},{"$f":"-OpCo2!AL387","v":0},{"$f":"-OpCo2!AM387","v":0},{"$f":"-OpCo2!AN387","v":0},{"$f":"-OpCo2!AO387","v":0},{"$f":"-OpCo2!AP387","v":0},{"$f":"-OpCo2!AQ387","v":0},{"$f":"-OpCo2!AR387","v":0},{"$f":"-OpCo2!AS387","v":0},{"$f":"-OpCo2!AT387","v":0},{"$f":"-OpCo2!AU387","v":0},{"$f":"-OpCo2!AV387","v":0},{"$f":"-OpCo2!AW387","v":0},{"$f":"-OpCo2!AX387","v":0},{"$f":"-OpCo2!AY387","v":0},{"$f":"-OpCo2!AZ387","v":0},{"$f":"-OpCo2!BA387","v":0},{"$f":"-OpCo2!BB387","v":0},{"$f":"-OpCo2!BC387","v":0},{"$f":"-OpCo2!BD387","v":0},{"$f":"-OpCo2!BE387","v":0},{"$f":"-OpCo2!BF387","v":0},{"$f":"-OpCo2!BG387","v":0},{"$f":"-OpCo2!BH387","v":0},{"$f":"-OpCo2!BI387","v":0},{"$f":"-OpCo2!BJ387","v":0},{"$f":"-OpCo2!BK387","v":0},{"$f":"-OpCo2!BL387","v":0},{"$f":"-OpCo2!BM387","v":0},{"$f":"-OpCo2!BN387","v":0},{"$f":"-OpCo2!BO387","v":0},{"$f":"-OpCo2!BP387","v":0},{"$f":"-OpCo2!BQ387","v":0},{"$f":"-OpCo2!BR387","v":0},{"$f":"-OpCo2!BS387","v":0},{"$f":"-OpCo2!BT387","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT from customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2823","v":0},{"$f":"-OpCo2!N2823","v":0},{"$f":"-OpCo2!O2823","v":0},{"$f":"-OpCo2!P2823","v":0},{"$f":"-OpCo2!Q2823","v":0},{"$f":"-OpCo2!R2823","v":0},{"$f":"-OpCo2!S2823","v":0},{"$f":"-OpCo2!T2823","v":0},{"$f":"-OpCo2!U2823","v":0},{"$f":"-OpCo2!V2823","v":0},{"$f":"-OpCo2!W2823","v":0},{"$f":"-OpCo2!X2823","v":0},{"$f":"-OpCo2!Y2823","v":0},{"$f":"-OpCo2!Z2823","v":0},{"$f":"-OpCo2!AA2823","v":0},{"$f":"-OpCo2!AB2823","v":0},{"$f":"-OpCo2!AC2823","v":0},{"$f":"-OpCo2!AD2823","v":0},{"$f":"-OpCo2!AE2823","v":0},{"$f":"-OpCo2!AF2823","v":0},{"$f":"-OpCo2!AG2823","v":0},{"$f":"-OpCo2!AH2823","v":0},{"$f":"-OpCo2!AI2823","v":0},{"$f":"-OpCo2!AJ2823","v":0},{"$f":"-OpCo2!AK2823","v":0},{"$f":"-OpCo2!AL2823","v":0},{"$f":"-OpCo2!AM2823","v":0},{"$f":"-OpCo2!AN2823","v":0},{"$f":"-OpCo2!AO2823","v":0},{"$f":"-OpCo2!AP2823","v":0},{"$f":"-OpCo2!AQ2823","v":0},{"$f":"-OpCo2!AR2823","v":0},{"$f":"-OpCo2!AS2823","v":0},{"$f":"-OpCo2!AT2823","v":0},{"$f":"-OpCo2!AU2823","v":0},{"$f":"-OpCo2!AV2823","v":0},{"$f":"-OpCo2!AW2823","v":0},{"$f":"-OpCo2!AX2823","v":0},{"$f":"-OpCo2!AY2823","v":0},{"$f":"-OpCo2!AZ2823","v":0},{"$f":"-OpCo2!BA2823","v":0},{"$f":"-OpCo2!BB2823","v":0},{"$f":"-OpCo2!BC2823","v":0},{"$f":"-OpCo2!BD2823","v":0},{"$f":"-OpCo2!BE2823","v":0},{"$f":"-OpCo2!BF2823","v":0},{"$f":"-OpCo2!BG2823","v":0},{"$f":"-OpCo2!BH2823","v":0},{"$f":"-OpCo2!BI2823","v":0},{"$f":"-OpCo2!BJ2823","v":0},{"$f":"-OpCo2!BK2823","v":0},{"$f":"-OpCo2!BL2823","v":0},{"$f":"-OpCo2!BM2823","v":0},{"$f":"-OpCo2!BN2823","v":0},{"$f":"-OpCo2!BO2823","v":0},{"$f":"-OpCo2!BP2823","v":0},{"$f":"-OpCo2!BQ2823","v":0},{"$f":"-OpCo2!BR2823","v":0},{"$f":"-OpCo2!BS2823","v":0},{"$f":"-OpCo2!BT2823","v":0}]
[]
[null,null,null,"Cash expenditure from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M172:M182)","v":0},{"$f":"SUM(N172:N182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M194","v":0},{"$f":"-OpCo2!N194","v":0},{"$f":"-OpCo2!O194","v":0},{"$f":"-OpCo2!P194","v":0},{"$f":"-OpCo2!Q194","v":0},{"$f":"-OpCo2!R194","v":0},{"$f":"-OpCo2!S194","v":0},{"$f":"-OpCo2!T194","v":0},{"$f":"-OpCo2!U194","v":0},{"$f":"-OpCo2!V194","v":0},{"$f":"-OpCo2!W194","v":0},{"$f":"-OpCo2!X194","v":0},{"$f":"-OpCo2!Y194","v":0},{"$f":"-OpCo2!Z194","v":0},{"$f":"-OpCo2!AA194","v":0},{"$f":"-OpCo2!AB194","v":0},{"$f":"-OpCo2!AC194","v":0},{"$f":"-OpCo2!AD194","v":0},{"$f":"-OpCo2!AE194","v":0},{"$f":"-OpCo2!AF194","v":0},{"$f":"-OpCo2!AG194","v":0},{"$f":"-OpCo2!AH194","v":0},{"$f":"-OpCo2!AI194","v":0},{"$f":"-OpCo2!AJ194","v":0},{"$f":"-OpCo2!AK194","v":0},{"$f":"-OpCo2!AL194","v":0},{"$f":"-OpCo2!AM194","v":0},{"$f":"-OpCo2!AN194","v":0},{"$f":"-OpCo2!AO194","v":0},{"$f":"-OpCo2!AP194","v":0},{"$f":"-OpCo2!AQ194","v":0},{"$f":"-OpCo2!AR194","v":0},{"$f":"-OpCo2!AS194","v":0},{"$f":"-OpCo2!AT194","v":0},{"$f":"-OpCo2!AU194","v":0},{"$f":"-OpCo2!AV194","v":0},{"$f":"-OpCo2!AW194","v":0},{"$f":"-OpCo2!AX194","v":0},{"$f":"-OpCo2!AY194","v":0},{"$f":"-OpCo2!AZ194","v":0},{"$f":"-OpCo2!BA194","v":0},{"$f":"-OpCo2!BB194","v":0},{"$f":"-OpCo2!BC194","v":0},{"$f":"-OpCo2!BD194","v":0},{"$f":"-OpCo2!BE194","v":0},{"$f":"-OpCo2!BF194","v":0},{"$f":"-OpCo2!BG194","v":0},{"$f":"-OpCo2!BH194","v":0},{"$f":"-OpCo2!BI194","v":0},{"$f":"-OpCo2!BJ194","v":0},{"$f":"-OpCo2!BK194","v":0},{"$f":"-OpCo2!BL194","v":0},{"$f":"-OpCo2!BM194","v":0},{"$f":"-OpCo2!BN194","v":0},{"$f":"-OpCo2!BO194","v":0},{"$f":"-OpCo2!BP194","v":0},{"$f":"-OpCo2!BQ194","v":0},{"$f":"-OpCo2!BR194","v":0},{"$f":"-OpCo2!BS194","v":0},{"$f":"-OpCo2!BT194","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2887","v":0},{"$f":"-OpCo2!N2887","v":0},{"$f":"-OpCo2!O2887","v":0},{"$f":"-OpCo2!P2887","v":0},{"$f":"-OpCo2!Q2887","v":0},{"$f":"-OpCo2!R2887","v":0},{"$f":"-OpCo2!S2887","v":0},{"$f":"-OpCo2!T2887","v":0},{"$f":"-OpCo2!U2887","v":0},{"$f":"-OpCo2!V2887","v":0},{"$f":"-OpCo2!W2887","v":0},{"$f":"-OpCo2!X2887","v":0},{"$f":"-OpCo2!Y2887","v":0},{"$f":"-OpCo2!Z2887","v":0},{"$f":"-OpCo2!AA2887","v":0},{"$f":"-OpCo2!AB2887","v":0},{"$f":"-OpCo2!AC2887","v":0},{"$f":"-OpCo2!AD2887","v":0},{"$f":"-OpCo2!AE2887","v":0},{"$f":"-OpCo2!AF2887","v":0},{"$f":"-OpCo2!AG2887","v":0},{"$f":"-OpCo2!AH2887","v":0},{"$f":"-OpCo2!AI2887","v":0},{"$f":"-OpCo2!AJ2887","v":0},{"$f":"-OpCo2!AK2887","v":0},{"$f":"-OpCo2!AL2887","v":0},{"$f":"-OpCo2!AM2887","v":0},{"$f":"-OpCo2!AN2887","v":0},{"$f":"-OpCo2!AO2887","v":0},{"$f":"-OpCo2!AP2887","v":0},{"$f":"-OpCo2!AQ2887","v":0},{"$f":"-OpCo2!AR2887","v":0},{"$f":"-OpCo2!AS2887","v":0},{"$f":"-OpCo2!AT2887","v":0},{"$f":"-OpCo2!AU2887","v":0},{"$f":"-OpCo2!AV2887","v":0},{"$f":"-OpCo2!AW2887","v":0},{"$f":"-OpCo2!AX2887","v":0},{"$f":"-OpCo2!AY2887","v":0},{"$f":"-OpCo2!AZ2887","v":0},{"$f":"-OpCo2!BA2887","v":0},{"$f":"-OpCo2!BB2887","v":0},{"$f":"-OpCo2!BC2887","v":0},{"$f":"-OpCo2!BD2887","v":0},{"$f":"-OpCo2!BE2887","v":0},{"$f":"-OpCo2!BF2887","v":0},{"$f":"-OpCo2!BG2887","v":0},{"$f":"-OpCo2!BH2887","v":0},{"$f":"-OpCo2!BI2887","v":0},{"$f":"-OpCo2!BJ2887","v":0},{"$f":"-OpCo2!BK2887","v":0},{"$f":"-OpCo2!BL2887","v":0},{"$f":"-OpCo2!BM2887","v":0},{"$f":"-OpCo2!BN2887","v":0},{"$f":"-OpCo2!BO2887","v":0},{"$f":"-OpCo2!BP2887","v":0},{"$f":"-OpCo2!BQ2887","v":0},{"$f":"-OpCo2!BR2887","v":0},{"$f":"-OpCo2!BS2887","v":0},{"$f":"-OpCo2!BT2887","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M208","v":0},{"$f":"-OpCo2!N208","v":0},{"$f":"-OpCo2!O208","v":0},{"$f":"-OpCo2!P208","v":0},{"$f":"-OpCo2!Q208","v":0},{"$f":"-OpCo2!R208","v":0},{"$f":"-OpCo2!S208","v":0},{"$f":"-OpCo2!T208","v":0},{"$f":"-OpCo2!U208","v":0},{"$f":"-OpCo2!V208","v":0},{"$f":"-OpCo2!W208","v":0},{"$f":"-OpCo2!X208","v":0},{"$f":"-OpCo2!Y208","v":0},{"$f":"-OpCo2!Z208","v":0},{"$f":"-OpCo2!AA208","v":0},{"$f":"-OpCo2!AB208","v":0},{"$f":"-OpCo2!AC208","v":0},{"$f":"-OpCo2!AD208","v":0},{"$f":"-OpCo2!AE208","v":0},{"$f":"-OpCo2!AF208","v":0},{"$f":"-OpCo2!AG208","v":0},{"$f":"-OpCo2!AH208","v":0},{"$f":"-OpCo2!AI208","v":0},{"$f":"-OpCo2!AJ208","v":0},{"$f":"-OpCo2!AK208","v":0},{"$f":"-OpCo2!AL208","v":0},{"$f":"-OpCo2!AM208","v":0},{"$f":"-OpCo2!AN208","v":0},{"$f":"-OpCo2!AO208","v":0},{"$f":"-OpCo2!AP208","v":0},{"$f":"-OpCo2!AQ208","v":0},{"$f":"-OpCo2!AR208","v":0},{"$f":"-OpCo2!AS208","v":0},{"$f":"-OpCo2!AT208","v":0},{"$f":"-OpCo2!AU208","v":0},{"$f":"-OpCo2!AV208","v":0},{"$f":"-OpCo2!AW208","v":0},{"$f":"-OpCo2!AX208","v":0},{"$f":"-OpCo2!AY208","v":0},{"$f":"-OpCo2!AZ208","v":0},{"$f":"-OpCo2!BA208","v":0},{"$f":"-OpCo2!BB208","v":0},{"$f":"-OpCo2!BC208","v":0},{"$f":"-OpCo2!BD208","v":0},{"$f":"-OpCo2!BE208","v":0},{"$f":"-OpCo2!BF208","v":0},{"$f":"-OpCo2!BG208","v":0},{"$f":"-OpCo2!BH208","v":0},{"$f":"-OpCo2!BI208","v":0},{"$f":"-OpCo2!BJ208","v":0},{"$f":"-OpCo2!BK208","v":0},{"$f":"-OpCo2!BL208","v":0},{"$f":"-OpCo2!BM208","v":0},{"$f":"-OpCo2!BN208","v":0},{"$f":"-OpCo2!BO208","v":0},{"$f":"-OpCo2!BP208","v":0},{"$f":"-OpCo2!BQ208","v":0},{"$f":"-OpCo2!BR208","v":0},{"$f":"-OpCo2!BS208","v":0},{"$f":"-OpCo2!BT208","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2901","v":0},{"$f":"-OpCo2!N2901","v":0},{"$f":"-OpCo2!O2901","v":0},{"$f":"-OpCo2!P2901","v":0},{"$f":"-OpCo2!Q2901","v":0},{"$f":"-OpCo2!R2901","v":0},{"$f":"-OpCo2!S2901","v":0},{"$f":"-OpCo2!T2901","v":0},{"$f":"-OpCo2!U2901","v":0},{"$f":"-OpCo2!V2901","v":0},{"$f":"-OpCo2!W2901","v":0},{"$f":"-OpCo2!X2901","v":0},{"$f":"-OpCo2!Y2901","v":0},{"$f":"-OpCo2!Z2901","v":0},{"$f":"-OpCo2!AA2901","v":0},{"$f":"-OpCo2!AB2901","v":0},{"$f":"-OpCo2!AC2901","v":0},{"$f":"-OpCo2!AD2901","v":0},{"$f":"-OpCo2!AE2901","v":0},{"$f":"-OpCo2!AF2901","v":0},{"$f":"-OpCo2!AG2901","v":0},{"$f":"-OpCo2!AH2901","v":0},{"$f":"-OpCo2!AI2901","v":0},{"$f":"-OpCo2!AJ2901","v":0},{"$f":"-OpCo2!AK2901","v":0},{"$f":"-OpCo2!AL2901","v":0},{"$f":"-OpCo2!AM2901","v":0},{"$f":"-OpCo2!AN2901","v":0},{"$f":"-OpCo2!AO2901","v":0},{"$f":"-OpCo2!AP2901","v":0},{"$f":"-OpCo2!AQ2901","v":0},{"$f":"-OpCo2!AR2901","v":0},{"$f":"-OpCo2!AS2901","v":0},{"$f":"-OpCo2!AT2901","v":0},{"$f":"-OpCo2!AU2901","v":0},{"$f":"-OpCo2!AV2901","v":0},{"$f":"-OpCo2!AW2901","v":0},{"$f":"-OpCo2!AX2901","v":0},{"$f":"-OpCo2!AY2901","v":0},{"$f":"-OpCo2!AZ2901","v":0},{"$f":"-OpCo2!BA2901","v":0},{"$f":"-OpCo2!BB2901","v":0},{"$f":"-OpCo2!BC2901","v":0},{"$f":"-OpCo2!BD2901","v":0},{"$f":"-OpCo2!BE2901","v":0},{"$f":"-OpCo2!BF2901","v":0},{"$f":"-OpCo2!BG2901","v":0},{"$f":"-OpCo2!BH2901","v":0},{"$f":"-OpCo2!BI2901","v":0},{"$f":"-OpCo2!BJ2901","v":0},{"$f":"-OpCo2!BK2901","v":0},{"$f":"-OpCo2!BL2901","v":0},{"$f":"-OpCo2!BM2901","v":0},{"$f":"-OpCo2!BN2901","v":0},{"$f":"-OpCo2!BO2901","v":0},{"$f":"-OpCo2!BP2901","v":0},{"$f":"-OpCo2!BQ2901","v":0},{"$f":"-OpCo2!BR2901","v":0},{"$f":"-OpCo2!BS2901","v":0},{"$f":"-OpCo2!BT2901","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Recoverable VAT payable to suppliers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2837","v":0},{"$f":"-OpCo2!N2837","v":0},{"$f":"-OpCo2!O2837","v":0},{"$f":"-OpCo2!P2837","v":0},{"$f":"-OpCo2!Q2837","v":0},{"$f":"-OpCo2!R2837","v":0},{"$f":"-OpCo2!S2837","v":0},{"$f":"-OpCo2!T2837","v":0},{"$f":"-OpCo2!U2837","v":0},{"$f":"-OpCo2!V2837","v":0},{"$f":"-OpCo2!W2837","v":0},{"$f":"-OpCo2!X2837","v":0},{"$f":"-OpCo2!Y2837","v":0},{"$f":"-OpCo2!Z2837","v":0},{"$f":"-OpCo2!AA2837","v":0},{"$f":"-OpCo2!AB2837","v":0},{"$f":"-OpCo2!AC2837","v":0},{"$f":"-OpCo2!AD2837","v":0},{"$f":"-OpCo2!AE2837","v":0},{"$f":"-OpCo2!AF2837","v":0},{"$f":"-OpCo2!AG2837","v":0},{"$f":"-OpCo2!AH2837","v":0},{"$f":"-OpCo2!AI2837","v":0},{"$f":"-OpCo2!AJ2837","v":0},{"$f":"-OpCo2!AK2837","v":0},{"$f":"-OpCo2!AL2837","v":0},{"$f":"-OpCo2!AM2837","v":0},{"$f":"-OpCo2!AN2837","v":0},{"$f":"-OpCo2!AO2837","v":0},{"$f":"-OpCo2!AP2837","v":0},{"$f":"-OpCo2!AQ2837","v":0},{"$f":"-OpCo2!AR2837","v":0},{"$f":"-OpCo2!AS2837","v":0},{"$f":"-OpCo2!AT2837","v":0},{"$f":"-OpCo2!AU2837","v":0},{"$f":"-OpCo2!AV2837","v":0},{"$f":"-OpCo2!AW2837","v":0},{"$f":"-OpCo2!AX2837","v":0},{"$f":"-OpCo2!AY2837","v":0},{"$f":"-OpCo2!AZ2837","v":0},{"$f":"-OpCo2!BA2837","v":0},{"$f":"-OpCo2!BB2837","v":0},{"$f":"-OpCo2!BC2837","v":0},{"$f":"-OpCo2!BD2837","v":0},{"$f":"-OpCo2!BE2837","v":0},{"$f":"-OpCo2!BF2837","v":0},{"$f":"-OpCo2!BG2837","v":0},{"$f":"-OpCo2!BH2837","v":0},{"$f":"-OpCo2!BI2837","v":0},{"$f":"-OpCo2!BJ2837","v":0},{"$f":"-OpCo2!BK2837","v":0},{"$f":"-OpCo2!BL2837","v":0},{"$f":"-OpCo2!BM2837","v":0},{"$f":"-OpCo2!BN2837","v":0},{"$f":"-OpCo2!BO2837","v":0},{"$f":"-OpCo2!BP2837","v":0},{"$f":"-OpCo2!BQ2837","v":0},{"$f":"-OpCo2!BR2837","v":0},{"$f":"-OpCo2!BS2837","v":0},{"$f":"-OpCo2!BT2837","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M222","v":0},{"$f":"-OpCo2!N222","v":0},{"$f":"-OpCo2!O222","v":0},{"$f":"-OpCo2!P222","v":0},{"$f":"-OpCo2!Q222","v":0},{"$f":"-OpCo2!R222","v":0},{"$f":"-OpCo2!S222","v":0},{"$f":"-OpCo2!T222","v":0},{"$f":"-OpCo2!U222","v":0},{"$f":"-OpCo2!V222","v":0},{"$f":"-OpCo2!W222","v":0},{"$f":"-OpCo2!X222","v":0},{"$f":"-OpCo2!Y222","v":0},{"$f":"-OpCo2!Z222","v":0},{"$f":"-OpCo2!AA222","v":0},{"$f":"-OpCo2!AB222","v":0},{"$f":"-OpCo2!AC222","v":0},{"$f":"-OpCo2!AD222","v":0},{"$f":"-OpCo2!AE222","v":0},{"$f":"-OpCo2!AF222","v":0},{"$f":"-OpCo2!AG222","v":0},{"$f":"-OpCo2!AH222","v":0},{"$f":"-OpCo2!AI222","v":0},{"$f":"-OpCo2!AJ222","v":0},{"$f":"-OpCo2!AK222","v":0},{"$f":"-OpCo2!AL222","v":0},{"$f":"-OpCo2!AM222","v":0},{"$f":"-OpCo2!AN222","v":0},{"$f":"-OpCo2!AO222","v":0},{"$f":"-OpCo2!AP222","v":0},{"$f":"-OpCo2!AQ222","v":0},{"$f":"-OpCo2!AR222","v":0},{"$f":"-OpCo2!AS222","v":0},{"$f":"-OpCo2!AT222","v":0},{"$f":"-OpCo2!AU222","v":0},{"$f":"-OpCo2!AV222","v":0},{"$f":"-OpCo2!AW222","v":0},{"$f":"-OpCo2!AX222","v":0},{"$f":"-OpCo2!AY222","v":0},{"$f":"-OpCo2!AZ222","v":0},{"$f":"-OpCo2!BA222","v":0},{"$f":"-OpCo2!BB222","v":0},{"$f":"-OpCo2!BC222","v":0},{"$f":"-OpCo2!BD222","v":0},{"$f":"-OpCo2!BE222","v":0},{"$f":"-OpCo2!BF222","v":0},{"$f":"-OpCo2!BG222","v":0},{"$f":"-OpCo2!BH222","v":0},{"$f":"-OpCo2!BI222","v":0},{"$f":"-OpCo2!BJ222","v":0},{"$f":"-OpCo2!BK222","v":0},{"$f":"-OpCo2!BL222","v":0},{"$f":"-OpCo2!BM222","v":0},{"$f":"-OpCo2!BN222","v":0},{"$f":"-OpCo2!BO222","v":0},{"$f":"-OpCo2!BP222","v":0},{"$f":"-OpCo2!BQ222","v":0},{"$f":"-OpCo2!BR222","v":0},{"$f":"-OpCo2!BS222","v":0},{"$f":"-OpCo2!BT222","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M506","v":0},{"$f":"-OpCo2!N506","v":0},{"$f":"-OpCo2!O506","v":0},{"$f":"-OpCo2!P506","v":0},{"$f":"-OpCo2!Q506","v":0},{"$f":"-OpCo2!R506","v":0},{"$f":"-OpCo2!S506","v":0},{"$f":"-OpCo2!T506","v":0},{"$f":"-OpCo2!U506","v":0},{"$f":"-OpCo2!V506","v":0},{"$f":"-OpCo2!W506","v":0},{"$f":"-OpCo2!X506","v":0},{"$f":"-OpCo2!Y506","v":0},{"$f":"-OpCo2!Z506","v":0},{"$f":"-OpCo2!AA506","v":0},{"$f":"-OpCo2!AB506","v":0},{"$f":"-OpCo2!AC506","v":0},{"$f":"-OpCo2!AD506","v":0},{"$f":"-OpCo2!AE506","v":0},{"$f":"-OpCo2!AF506","v":0},{"$f":"-OpCo2!AG506","v":0},{"$f":"-OpCo2!AH506","v":0},{"$f":"-OpCo2!AI506","v":0},{"$f":"-OpCo2!AJ506","v":0},{"$f":"-OpCo2!AK506","v":0},{"$f":"-OpCo2!AL506","v":0},{"$f":"-OpCo2!AM506","v":0},{"$f":"-OpCo2!AN506","v":0},{"$f":"-OpCo2!AO506","v":0},{"$f":"-OpCo2!AP506","v":0},{"$f":"-OpCo2!AQ506","v":0},{"$f":"-OpCo2!AR506","v":0},{"$f":"-OpCo2!AS506","v":0},{"$f":"-OpCo2!AT506","v":0},{"$f":"-OpCo2!AU506","v":0},{"$f":"-OpCo2!AV506","v":0},{"$f":"-OpCo2!AW506","v":0},{"$f":"-OpCo2!AX506","v":0},{"$f":"-OpCo2!AY506","v":0},{"$f":"-OpCo2!AZ506","v":0},{"$f":"-OpCo2!BA506","v":0},{"$f":"-OpCo2!BB506","v":0},{"$f":"-OpCo2!BC506","v":0},{"$f":"-OpCo2!BD506","v":0},{"$f":"-OpCo2!BE506","v":0},{"$f":"-OpCo2!BF506","v":0},{"$f":"-OpCo2!BG506","v":0},{"$f":"-OpCo2!BH506","v":0},{"$f":"-OpCo2!BI506","v":0},{"$f":"-OpCo2!BJ506","v":0},{"$f":"-OpCo2!BK506","v":0},{"$f":"-OpCo2!BL506","v":0},{"$f":"-OpCo2!BM506","v":0},{"$f":"-OpCo2!BN506","v":0},{"$f":"-OpCo2!BO506","v":0},{"$f":"-OpCo2!BP506","v":0},{"$f":"-OpCo2!BQ506","v":0},{"$f":"-OpCo2!BR506","v":0},{"$f":"-OpCo2!BS506","v":0},{"$f":"-OpCo2!BT506","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2915","v":0},{"$f":"-OpCo2!N2915","v":0},{"$f":"-OpCo2!O2915","v":0},{"$f":"-OpCo2!P2915","v":0},{"$f":"-OpCo2!Q2915","v":0},{"$f":"-OpCo2!R2915","v":0},{"$f":"-OpCo2!S2915","v":0},{"$f":"-OpCo2!T2915","v":0},{"$f":"-OpCo2!U2915","v":0},{"$f":"-OpCo2!V2915","v":0},{"$f":"-OpCo2!W2915","v":0},{"$f":"-OpCo2!X2915","v":0},{"$f":"-OpCo2!Y2915","v":0},{"$f":"-OpCo2!Z2915","v":0},{"$f":"-OpCo2!AA2915","v":0},{"$f":"-OpCo2!AB2915","v":0},{"$f":"-OpCo2!AC2915","v":0},{"$f":"-OpCo2!AD2915","v":0},{"$f":"-OpCo2!AE2915","v":0},{"$f":"-OpCo2!AF2915","v":0},{"$f":"-OpCo2!AG2915","v":0},{"$f":"-OpCo2!AH2915","v":0},{"$f":"-OpCo2!AI2915","v":0},{"$f":"-OpCo2!AJ2915","v":0},{"$f":"-OpCo2!AK2915","v":0},{"$f":"-OpCo2!AL2915","v":0},{"$f":"-OpCo2!AM2915","v":0},{"$f":"-OpCo2!AN2915","v":0},{"$f":"-OpCo2!AO2915","v":0},{"$f":"-OpCo2!AP2915","v":0},{"$f":"-OpCo2!AQ2915","v":0},{"$f":"-OpCo2!AR2915","v":0},{"$f":"-OpCo2!AS2915","v":0},{"$f":"-OpCo2!AT2915","v":0},{"$f":"-OpCo2!AU2915","v":0},{"$f":"-OpCo2!AV2915","v":0},{"$f":"-OpCo2!AW2915","v":0},{"$f":"-OpCo2!AX2915","v":0},{"$f":"-OpCo2!AY2915","v":0},{"$f":"-OpCo2!AZ2915","v":0},{"$f":"-OpCo2!BA2915","v":0},{"$f":"-OpCo2!BB2915","v":0},{"$f":"-OpCo2!BC2915","v":0},{"$f":"-OpCo2!BD2915","v":0},{"$f":"-OpCo2!BE2915","v":0},{"$f":"-OpCo2!BF2915","v":0},{"$f":"-OpCo2!BG2915","v":0},{"$f":"-OpCo2!BH2915","v":0},{"$f":"-OpCo2!BI2915","v":0},{"$f":"-OpCo2!BJ2915","v":0},{"$f":"-OpCo2!BK2915","v":0},{"$f":"-OpCo2!BL2915","v":0},{"$f":"-OpCo2!BM2915","v":0},{"$f":"-OpCo2!BN2915","v":0},{"$f":"-OpCo2!BO2915","v":0},{"$f":"-OpCo2!BP2915","v":0},{"$f":"-OpCo2!BQ2915","v":0},{"$f":"-OpCo2!BR2915","v":0},{"$f":"-OpCo2!BS2915","v":0},{"$f":"-OpCo2!BT2915","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT received / (paid) to HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2809","v":0},{"$f":"-OpCo2!N2809","v":0},{"$f":"-OpCo2!O2809","v":0},{"$f":"-OpCo2!P2809","v":0},{"$f":"-OpCo2!Q2809","v":0},{"$f":"-OpCo2!R2809","v":0},{"$f":"-OpCo2!S2809","v":0},{"$f":"-OpCo2!T2809","v":0},{"$f":"-OpCo2!U2809","v":0},{"$f":"-OpCo2!V2809","v":0},{"$f":"-OpCo2!W2809","v":0},{"$f":"-OpCo2!X2809","v":0},{"$f":"-OpCo2!Y2809","v":0},{"$f":"-OpCo2!Z2809","v":0},{"$f":"-OpCo2!AA2809","v":0},{"$f":"-OpCo2!AB2809","v":0},{"$f":"-OpCo2!AC2809","v":0},{"$f":"-OpCo2!AD2809","v":0},{"$f":"-OpCo2!AE2809","v":0},{"$f":"-OpCo2!AF2809","v":0},{"$f":"-OpCo2!AG2809","v":0},{"$f":"-OpCo2!AH2809","v":0},{"$f":"-OpCo2!AI2809","v":0},{"$f":"-OpCo2!AJ2809","v":0},{"$f":"-OpCo2!AK2809","v":0},{"$f":"-OpCo2!AL2809","v":0},{"$f":"-OpCo2!AM2809","v":0},{"$f":"-OpCo2!AN2809","v":0},{"$f":"-OpCo2!AO2809","v":0},{"$f":"-OpCo2!AP2809","v":0},{"$f":"-OpCo2!AQ2809","v":0},{"$f":"-OpCo2!AR2809","v":0},{"$f":"-OpCo2!AS2809","v":0},{"$f":"-OpCo2!AT2809","v":0},{"$f":"-OpCo2!AU2809","v":0},{"$f":"-OpCo2!AV2809","v":0},{"$f":"-OpCo2!AW2809","v":0},{"$f":"-OpCo2!AX2809","v":0},{"$f":"-OpCo2!AY2809","v":0},{"$f":"-OpCo2!AZ2809","v":0},{"$f":"-OpCo2!BA2809","v":0},{"$f":"-OpCo2!BB2809","v":0},{"$f":"-OpCo2!BC2809","v":0},{"$f":"-OpCo2!BD2809","v":0},{"$f":"-OpCo2!BE2809","v":0},{"$f":"-OpCo2!BF2809","v":0},{"$f":"-OpCo2!BG2809","v":0},{"$f":"-OpCo2!BH2809","v":0},{"$f":"-OpCo2!BI2809","v":0},{"$f":"-OpCo2!BJ2809","v":0},{"$f":"-OpCo2!BK2809","v":0},{"$f":"-OpCo2!BL2809","v":0},{"$f":"-OpCo2!BM2809","v":0},{"$f":"-OpCo2!BN2809","v":0},{"$f":"-OpCo2!BO2809","v":0},{"$f":"-OpCo2!BP2809","v":0},{"$f":"-OpCo2!BQ2809","v":0},{"$f":"-OpCo2!BR2809","v":0},{"$f":"-OpCo2!BS2809","v":0},{"$f":"-OpCo2!BT2809","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2484","v":0},{"$f":"-OpCo2!N2484","v":0},{"$f":"-OpCo2!O2484","v":0},{"$f":"-OpCo2!P2484","v":0},{"$f":"-OpCo2!Q2484","v":0},{"$f":"-OpCo2!R2484","v":0},{"$f":"-OpCo2!S2484","v":0},{"$f":"-OpCo2!T2484","v":0},{"$f":"-OpCo2!U2484","v":0},{"$f":"-OpCo2!V2484","v":0},{"$f":"-OpCo2!W2484","v":0},{"$f":"-OpCo2!X2484","v":0},{"$f":"-OpCo2!Y2484","v":0},{"$f":"-OpCo2!Z2484","v":0},{"$f":"-OpCo2!AA2484","v":0},{"$f":"-OpCo2!AB2484","v":0},{"$f":"-OpCo2!AC2484","v":0},{"$f":"-OpCo2!AD2484","v":0},{"$f":"-OpCo2!AE2484","v":0},{"$f":"-OpCo2!AF2484","v":0},{"$f":"-OpCo2!AG2484","v":0},{"$f":"-OpCo2!AH2484","v":0},{"$f":"-OpCo2!AI2484","v":0},{"$f":"-OpCo2!AJ2484","v":0},{"$f":"-OpCo2!AK2484","v":0},{"$f":"-OpCo2!AL2484","v":0},{"$f":"-OpCo2!AM2484","v":0},{"$f":"-OpCo2!AN2484","v":0},{"$f":"-OpCo2!AO2484","v":0},{"$f":"-OpCo2!AP2484","v":0},{"$f":"-OpCo2!AQ2484","v":0},{"$f":"-OpCo2!AR2484","v":0},{"$f":"-OpCo2!AS2484","v":0},{"$f":"-OpCo2!AT2484","v":0},{"$f":"-OpCo2!AU2484","v":0},{"$f":"-OpCo2!AV2484","v":0},{"$f":"-OpCo2!AW2484","v":0},{"$f":"-OpCo2!AX2484","v":0},{"$f":"-OpCo2!AY2484","v":0},{"$f":"-OpCo2!AZ2484","v":0},{"$f":"-OpCo2!BA2484","v":0},{"$f":"-OpCo2!BB2484","v":0},{"$f":"-OpCo2!BC2484","v":0},{"$f":"-OpCo2!BD2484","v":0},{"$f":"-OpCo2!BE2484","v":0},{"$f":"-OpCo2!BF2484","v":0},{"$f":"-OpCo2!BG2484","v":0},{"$f":"-OpCo2!BH2484","v":0},{"$f":"-OpCo2!BI2484","v":0},{"$f":"-OpCo2!BJ2484","v":0},{"$f":"-OpCo2!BK2484","v":0},{"$f":"-OpCo2!BL2484","v":0},{"$f":"-OpCo2!BM2484","v":0},{"$f":"-OpCo2!BN2484","v":0},{"$f":"-OpCo2!BO2484","v":0},{"$f":"-OpCo2!BP2484","v":0},{"$f":"-OpCo2!BQ2484","v":0},{"$f":"-OpCo2!BR2484","v":0},{"$f":"-OpCo2!BS2484","v":0},{"$f":"-OpCo2!BT2484","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M3255","v":0},{"$f":"-OpCo2!N3255","v":0},{"$f":"-OpCo2!O3255","v":0},{"$f":"-OpCo2!P3255","v":0},{"$f":"-OpCo2!Q3255","v":0},{"$f":"-OpCo2!R3255","v":0},{"$f":"-OpCo2!S3255","v":0},{"$f":"-OpCo2!T3255","v":0},{"$f":"-OpCo2!U3255","v":0},{"$f":"-OpCo2!V3255","v":0},{"$f":"-OpCo2!W3255","v":0},{"$f":"-OpCo2!X3255","v":0},{"$f":"-OpCo2!Y3255","v":0},{"$f":"-OpCo2!Z3255","v":0},{"$f":"-OpCo2!AA3255","v":0},{"$f":"-OpCo2!AB3255","v":0},{"$f":"-OpCo2!AC3255","v":0},{"$f":"-OpCo2!AD3255","v":0},{"$f":"-OpCo2!AE3255","v":0},{"$f":"-OpCo2!AF3255","v":0},{"$f":"-OpCo2!AG3255","v":0},{"$f":"-OpCo2!AH3255","v":0},{"$f":"-OpCo2!AI3255","v":0},{"$f":"-OpCo2!AJ3255","v":0},{"$f":"-OpCo2!AK3255","v":0},{"$f":"-OpCo2!AL3255","v":0},{"$f":"-OpCo2!AM3255","v":0},{"$f":"-OpCo2!AN3255","v":0},{"$f":"-OpCo2!AO3255","v":0},{"$f":"-OpCo2!AP3255","v":0},{"$f":"-OpCo2!AQ3255","v":0},{"$f":"-OpCo2!AR3255","v":0},{"$f":"-OpCo2!AS3255","v":0},{"$f":"-OpCo2!AT3255","v":0},{"$f":"-OpCo2!AU3255","v":0},{"$f":"-OpCo2!AV3255","v":0},{"$f":"-OpCo2!AW3255","v":0},{"$f":"-OpCo2!AX3255","v":0},{"$f":"-OpCo2!AY3255","v":0},{"$f":"-OpCo2!AZ3255","v":0},{"$f":"-OpCo2!BA3255","v":0},{"$f":"-OpCo2!BB3255","v":0},{"$f":"-OpCo2!BC3255","v":0},{"$f":"-OpCo2!BD3255","v":0},{"$f":"-OpCo2!BE3255","v":0},{"$f":"-OpCo2!BF3255","v":0},{"$f":"-OpCo2!BG3255","v":0},{"$f":"-OpCo2!BH3255","v":0},{"$f":"-OpCo2!BI3255","v":0},{"$f":"-OpCo2!BJ3255","v":0},{"$f":"-OpCo2!BK3255","v":0},{"$f":"-OpCo2!BL3255","v":0},{"$f":"-OpCo2!BM3255","v":0},{"$f":"-OpCo2!BN3255","v":0},{"$f":"-OpCo2!BO3255","v":0},{"$f":"-OpCo2!BP3255","v":0},{"$f":"-OpCo2!BQ3255","v":0},{"$f":"-OpCo2!BR3255","v":0},{"$f":"-OpCo2!BS3255","v":0},{"$f":"-OpCo2!BT3255","v":0}]
[]
[null,null,null,"Cash from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M163,M171)","v":0},{"$f":"SUM(N163,N171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash for investing activities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M187:M191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M180","v":0},{"$f":"-OpCo2!N180","v":0},{"$f":"-OpCo2!O180","v":0},{"$f":"-OpCo2!P180","v":0},{"$f":"-OpCo2!Q180","v":0},{"$f":"-OpCo2!R180","v":0},{"$f":"-OpCo2!S180","v":0},{"$f":"-OpCo2!T180","v":0},{"$f":"-OpCo2!U180","v":0},{"$f":"-OpCo2!V180","v":0},{"$f":"-OpCo2!W180","v":0},{"$f":"-OpCo2!X180","v":0},{"$f":"-OpCo2!Y180","v":0},{"$f":"-OpCo2!Z180","v":0},{"$f":"-OpCo2!AA180","v":0},{"$f":"-OpCo2!AB180","v":0},{"$f":"-OpCo2!AC180","v":0},{"$f":"-OpCo2!AD180","v":0},{"$f":"-OpCo2!AE180","v":0},{"$f":"-OpCo2!AF180","v":0},{"$f":"-OpCo2!AG180","v":0},{"$f":"-OpCo2!AH180","v":0},{"$f":"-OpCo2!AI180","v":0},{"$f":"-OpCo2!AJ180","v":0},{"$f":"-OpCo2!AK180","v":0},{"$f":"-OpCo2!AL180","v":0},{"$f":"-OpCo2!AM180","v":0},{"$f":"-OpCo2!AN180","v":0},{"$f":"-OpCo2!AO180","v":0},{"$f":"-OpCo2!AP180","v":0},{"$f":"-OpCo2!AQ180","v":0},{"$f":"-OpCo2!AR180","v":0},{"$f":"-OpCo2!AS180","v":0},{"$f":"-OpCo2!AT180","v":0},{"$f":"-OpCo2!AU180","v":0},{"$f":"-OpCo2!AV180","v":0},{"$f":"-OpCo2!AW180","v":0},{"$f":"-OpCo2!AX180","v":0},{"$f":"-OpCo2!AY180","v":0},{"$f":"-OpCo2!AZ180","v":0},{"$f":"-OpCo2!BA180","v":0},{"$f":"-OpCo2!BB180","v":0},{"$f":"-OpCo2!BC180","v":0},{"$f":"-OpCo2!BD180","v":0},{"$f":"-OpCo2!BE180","v":0},{"$f":"-OpCo2!BF180","v":0},{"$f":"-OpCo2!BG180","v":0},{"$f":"-OpCo2!BH180","v":0},{"$f":"-OpCo2!BI180","v":0},{"$f":"-OpCo2!BJ180","v":0},{"$f":"-OpCo2!BK180","v":0},{"$f":"-OpCo2!BL180","v":0},{"$f":"-OpCo2!BM180","v":0},{"$f":"-OpCo2!BN180","v":0},{"$f":"-OpCo2!BO180","v":0},{"$f":"-OpCo2!BP180","v":0},{"$f":"-OpCo2!BQ180","v":0},{"$f":"-OpCo2!BR180","v":0},{"$f":"-OpCo2!BS180","v":0},{"$f":"-OpCo2!BT180","v":0}]
[null,null,null,"Irrecoverable VAT on fixed asset purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2873","v":0},{"$f":"-OpCo2!N2873","v":0},{"$f":"-OpCo2!O2873","v":0},{"$f":"-OpCo2!P2873","v":0},{"$f":"-OpCo2!Q2873","v":0},{"$f":"-OpCo2!R2873","v":0},{"$f":"-OpCo2!S2873","v":0},{"$f":"-OpCo2!T2873","v":0},{"$f":"-OpCo2!U2873","v":0},{"$f":"-OpCo2!V2873","v":0},{"$f":"-OpCo2!W2873","v":0},{"$f":"-OpCo2!X2873","v":0},{"$f":"-OpCo2!Y2873","v":0},{"$f":"-OpCo2!Z2873","v":0},{"$f":"-OpCo2!AA2873","v":0},{"$f":"-OpCo2!AB2873","v":0},{"$f":"-OpCo2!AC2873","v":0},{"$f":"-OpCo2!AD2873","v":0},{"$f":"-OpCo2!AE2873","v":0},{"$f":"-OpCo2!AF2873","v":0},{"$f":"-OpCo2!AG2873","v":0},{"$f":"-OpCo2!AH2873","v":0},{"$f":"-OpCo2!AI2873","v":0},{"$f":"-OpCo2!AJ2873","v":0},{"$f":"-OpCo2!AK2873","v":0},{"$f":"-OpCo2!AL2873","v":0},{"$f":"-OpCo2!AM2873","v":0},{"$f":"-OpCo2!AN2873","v":0},{"$f":"-OpCo2!AO2873","v":0},{"$f":"-OpCo2!AP2873","v":0},{"$f":"-OpCo2!AQ2873","v":0},{"$f":"-OpCo2!AR2873","v":0},{"$f":"-OpCo2!AS2873","v":0},{"$f":"-OpCo2!AT2873","v":0},{"$f":"-OpCo2!AU2873","v":0},{"$f":"-OpCo2!AV2873","v":0},{"$f":"-OpCo2!AW2873","v":0},{"$f":"-OpCo2!AX2873","v":0},{"$f":"-OpCo2!AY2873","v":0},{"$f":"-OpCo2!AZ2873","v":0},{"$f":"-OpCo2!BA2873","v":0},{"$f":"-OpCo2!BB2873","v":0},{"$f":"-OpCo2!BC2873","v":0},{"$f":"-OpCo2!BD2873","v":0},{"$f":"-OpCo2!BE2873","v":0},{"$f":"-OpCo2!BF2873","v":0},{"$f":"-OpCo2!BG2873","v":0},{"$f":"-OpCo2!BH2873","v":0},{"$f":"-OpCo2!BI2873","v":0},{"$f":"-OpCo2!BJ2873","v":0},{"$f":"-OpCo2!BK2873","v":0},{"$f":"-OpCo2!BL2873","v":0},{"$f":"-OpCo2!BM2873","v":0},{"$f":"-OpCo2!BN2873","v":0},{"$f":"-OpCo2!BO2873","v":0},{"$f":"-OpCo2!BP2873","v":0},{"$f":"-OpCo2!BQ2873","v":0},{"$f":"-OpCo2!BR2873","v":0},{"$f":"-OpCo2!BS2873","v":0},{"$f":"-OpCo2!BT2873","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M1205","v":0},{"$f":"-OpCo2!N1205","v":0},{"$f":"-OpCo2!O1205","v":0},{"$f":"-OpCo2!P1205","v":0},{"$f":"-OpCo2!Q1205","v":0},{"$f":"-OpCo2!R1205","v":0},{"$f":"-OpCo2!S1205","v":0},{"$f":"-OpCo2!T1205","v":0},{"$f":"-OpCo2!U1205","v":0},{"$f":"-OpCo2!V1205","v":0},{"$f":"-OpCo2!W1205","v":0},{"$f":"-OpCo2!X1205","v":0},{"$f":"-OpCo2!Y1205","v":0},{"$f":"-OpCo2!Z1205","v":0},{"$f":"-OpCo2!AA1205","v":0},{"$f":"-OpCo2!AB1205","v":0},{"$f":"-OpCo2!AC1205","v":0},{"$f":"-OpCo2!AD1205","v":0},{"$f":"-OpCo2!AE1205","v":0},{"$f":"-OpCo2!AF1205","v":0},{"$f":"-OpCo2!AG1205","v":0},{"$f":"-OpCo2!AH1205","v":0},{"$f":"-OpCo2!AI1205","v":0},{"$f":"-OpCo2!AJ1205","v":0},{"$f":"-OpCo2!AK1205","v":0},{"$f":"-OpCo2!AL1205","v":0},{"$f":"-OpCo2!AM1205","v":0},{"$f":"-OpCo2!AN1205","v":0},{"$f":"-OpCo2!AO1205","v":0},{"$f":"-OpCo2!AP1205","v":0},{"$f":"-OpCo2!AQ1205","v":0},{"$f":"-OpCo2!AR1205","v":0},{"$f":"-OpCo2!AS1205","v":0},{"$f":"-OpCo2!AT1205","v":0},{"$f":"-OpCo2!AU1205","v":0},{"$f":"-OpCo2!AV1205","v":0},{"$f":"-OpCo2!AW1205","v":0},{"$f":"-OpCo2!AX1205","v":0},{"$f":"-OpCo2!AY1205","v":0},{"$f":"-OpCo2!AZ1205","v":0},{"$f":"-OpCo2!BA1205","v":0},{"$f":"-OpCo2!BB1205","v":0},{"$f":"-OpCo2!BC1205","v":0},{"$f":"-OpCo2!BD1205","v":0},{"$f":"-OpCo2!BE1205","v":0},{"$f":"-OpCo2!BF1205","v":0},{"$f":"-OpCo2!BG1205","v":0},{"$f":"-OpCo2!BH1205","v":0},{"$f":"-OpCo2!BI1205","v":0},{"$f":"-OpCo2!BJ1205","v":0},{"$f":"-OpCo2!BK1205","v":0},{"$f":"-OpCo2!BL1205","v":0},{"$f":"-OpCo2!BM1205","v":0},{"$f":"-OpCo2!BN1205","v":0},{"$f":"-OpCo2!BO1205","v":0},{"$f":"-OpCo2!BP1205","v":0},{"$f":"-OpCo2!BQ1205","v":0},{"$f":"-OpCo2!BR1205","v":0},{"$f":"-OpCo2!BS1205","v":0},{"$f":"-OpCo2!BT1205","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M1182","v":0},{"$f":"-OpCo2!N1182","v":0},{"$f":"-OpCo2!O1182","v":0},{"$f":"-OpCo2!P1182","v":0},{"$f":"-OpCo2!Q1182","v":0},{"$f":"-OpCo2!R1182","v":0},{"$f":"-OpCo2!S1182","v":0},{"$f":"-OpCo2!T1182","v":0},{"$f":"-OpCo2!U1182","v":0},{"$f":"-OpCo2!V1182","v":0},{"$f":"-OpCo2!W1182","v":0},{"$f":"-OpCo2!X1182","v":0},{"$f":"-OpCo2!Y1182","v":0},{"$f":"-OpCo2!Z1182","v":0},{"$f":"-OpCo2!AA1182","v":0},{"$f":"-OpCo2!AB1182","v":0},{"$f":"-OpCo2!AC1182","v":0},{"$f":"-OpCo2!AD1182","v":0},{"$f":"-OpCo2!AE1182","v":0},{"$f":"-OpCo2!AF1182","v":0},{"$f":"-OpCo2!AG1182","v":0},{"$f":"-OpCo2!AH1182","v":0},{"$f":"-OpCo2!AI1182","v":0},{"$f":"-OpCo2!AJ1182","v":0},{"$f":"-OpCo2!AK1182","v":0},{"$f":"-OpCo2!AL1182","v":0},{"$f":"-OpCo2!AM1182","v":0},{"$f":"-OpCo2!AN1182","v":0},{"$f":"-OpCo2!AO1182","v":0},{"$f":"-OpCo2!AP1182","v":0},{"$f":"-OpCo2!AQ1182","v":0},{"$f":"-OpCo2!AR1182","v":0},{"$f":"-OpCo2!AS1182","v":0},{"$f":"-OpCo2!AT1182","v":0},{"$f":"-OpCo2!AU1182","v":0},{"$f":"-OpCo2!AV1182","v":0},{"$f":"-OpCo2!AW1182","v":0},{"$f":"-OpCo2!AX1182","v":0},{"$f":"-OpCo2!AY1182","v":0},{"$f":"-OpCo2!AZ1182","v":0},{"$f":"-OpCo2!BA1182","v":0},{"$f":"-OpCo2!BB1182","v":0},{"$f":"-OpCo2!BC1182","v":0},{"$f":"-OpCo2!BD1182","v":0},{"$f":"-OpCo2!BE1182","v":0},{"$f":"-OpCo2!BF1182","v":0},{"$f":"-OpCo2!BG1182","v":0},{"$f":"-OpCo2!BH1182","v":0},{"$f":"-OpCo2!BI1182","v":0},{"$f":"-OpCo2!BJ1182","v":0},{"$f":"-OpCo2!BK1182","v":0},{"$f":"-OpCo2!BL1182","v":0},{"$f":"-OpCo2!BM1182","v":0},{"$f":"-OpCo2!BN1182","v":0},{"$f":"-OpCo2!BO1182","v":0},{"$f":"-OpCo2!BP1182","v":0},{"$f":"-OpCo2!BQ1182","v":0},{"$f":"-OpCo2!BR1182","v":0},{"$f":"-OpCo2!BS1182","v":0},{"$f":"-OpCo2!BT1182","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M1189","v":0},{"$f":"-OpCo2!N1189","v":0},{"$f":"-OpCo2!O1189","v":0},{"$f":"-OpCo2!P1189","v":0},{"$f":"-OpCo2!Q1189","v":0},{"$f":"-OpCo2!R1189","v":0},{"$f":"-OpCo2!S1189","v":0},{"$f":"-OpCo2!T1189","v":0},{"$f":"-OpCo2!U1189","v":0},{"$f":"-OpCo2!V1189","v":0},{"$f":"-OpCo2!W1189","v":0},{"$f":"-OpCo2!X1189","v":0},{"$f":"-OpCo2!Y1189","v":0},{"$f":"-OpCo2!Z1189","v":0},{"$f":"-OpCo2!AA1189","v":0},{"$f":"-OpCo2!AB1189","v":0},{"$f":"-OpCo2!AC1189","v":0},{"$f":"-OpCo2!AD1189","v":0},{"$f":"-OpCo2!AE1189","v":0},{"$f":"-OpCo2!AF1189","v":0},{"$f":"-OpCo2!AG1189","v":0},{"$f":"-OpCo2!AH1189","v":0},{"$f":"-OpCo2!AI1189","v":0},{"$f":"-OpCo2!AJ1189","v":0},{"$f":"-OpCo2!AK1189","v":0},{"$f":"-OpCo2!AL1189","v":0},{"$f":"-OpCo2!AM1189","v":0},{"$f":"-OpCo2!AN1189","v":0},{"$f":"-OpCo2!AO1189","v":0},{"$f":"-OpCo2!AP1189","v":0},{"$f":"-OpCo2!AQ1189","v":0},{"$f":"-OpCo2!AR1189","v":0},{"$f":"-OpCo2!AS1189","v":0},{"$f":"-OpCo2!AT1189","v":0},{"$f":"-OpCo2!AU1189","v":0},{"$f":"-OpCo2!AV1189","v":0},{"$f":"-OpCo2!AW1189","v":0},{"$f":"-OpCo2!AX1189","v":0},{"$f":"-OpCo2!AY1189","v":0},{"$f":"-OpCo2!AZ1189","v":0},{"$f":"-OpCo2!BA1189","v":0},{"$f":"-OpCo2!BB1189","v":0},{"$f":"-OpCo2!BC1189","v":0},{"$f":"-OpCo2!BD1189","v":0},{"$f":"-OpCo2!BE1189","v":0},{"$f":"-OpCo2!BF1189","v":0},{"$f":"-OpCo2!BG1189","v":0},{"$f":"-OpCo2!BH1189","v":0},{"$f":"-OpCo2!BI1189","v":0},{"$f":"-OpCo2!BJ1189","v":0},{"$f":"-OpCo2!BK1189","v":0},{"$f":"-OpCo2!BL1189","v":0},{"$f":"-OpCo2!BM1189","v":0},{"$f":"-OpCo2!BN1189","v":0},{"$f":"-OpCo2!BO1189","v":0},{"$f":"-OpCo2!BP1189","v":0},{"$f":"-OpCo2!BQ1189","v":0},{"$f":"-OpCo2!BR1189","v":0},{"$f":"-OpCo2!BS1189","v":0},{"$f":"-OpCo2!BT1189","v":0}]
[]
[null,null,null,"Cash for financing activities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M194:M210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grant received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M628","v":0},{"$f":"OpCo2!N628","v":0},{"$f":"OpCo2!O628","v":0},{"$f":"OpCo2!P628","v":0},{"$f":"OpCo2!Q628","v":0},{"$f":"OpCo2!R628","v":0},{"$f":"OpCo2!S628","v":0},{"$f":"OpCo2!T628","v":0},{"$f":"OpCo2!U628","v":0},{"$f":"OpCo2!V628","v":0},{"$f":"OpCo2!W628","v":0},{"$f":"OpCo2!X628","v":0},{"$f":"OpCo2!Y628","v":0},{"$f":"OpCo2!Z628","v":0},{"$f":"OpCo2!AA628","v":0},{"$f":"OpCo2!AB628","v":0},{"$f":"OpCo2!AC628","v":0},{"$f":"OpCo2!AD628","v":0},{"$f":"OpCo2!AE628","v":0},{"$f":"OpCo2!AF628","v":0},{"$f":"OpCo2!AG628","v":0},{"$f":"OpCo2!AH628","v":0},{"$f":"OpCo2!AI628","v":0},{"$f":"OpCo2!AJ628","v":0},{"$f":"OpCo2!AK628","v":0},{"$f":"OpCo2!AL628","v":0},{"$f":"OpCo2!AM628","v":0},{"$f":"OpCo2!AN628","v":0},{"$f":"OpCo2!AO628","v":0},{"$f":"OpCo2!AP628","v":0},{"$f":"OpCo2!AQ628","v":0},{"$f":"OpCo2!AR628","v":0},{"$f":"OpCo2!AS628","v":0},{"$f":"OpCo2!AT628","v":0},{"$f":"OpCo2!AU628","v":0},{"$f":"OpCo2!AV628","v":0},{"$f":"OpCo2!AW628","v":0},{"$f":"OpCo2!AX628","v":0},{"$f":"OpCo2!AY628","v":0},{"$f":"OpCo2!AZ628","v":0},{"$f":"OpCo2!BA628","v":0},{"$f":"OpCo2!BB628","v":0},{"$f":"OpCo2!BC628","v":0},{"$f":"OpCo2!BD628","v":0},{"$f":"OpCo2!BE628","v":0},{"$f":"OpCo2!BF628","v":0},{"$f":"OpCo2!BG628","v":0},{"$f":"OpCo2!BH628","v":0},{"$f":"OpCo2!BI628","v":0},{"$f":"OpCo2!BJ628","v":0},{"$f":"OpCo2!BK628","v":0},{"$f":"OpCo2!BL628","v":0},{"$f":"OpCo2!BM628","v":0},{"$f":"OpCo2!BN628","v":0},{"$f":"OpCo2!BO628","v":0},{"$f":"OpCo2!BP628","v":0},{"$f":"OpCo2!BQ628","v":0},{"$f":"OpCo2!BR628","v":0},{"$f":"OpCo2!BS628","v":0},{"$f":"OpCo2!BT628","v":0}]
[null,null,null,"Loan interest paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2183","v":0},{"$f":"-OpCo2!N2183","v":0},{"$f":"-OpCo2!O2183","v":0},{"$f":"-OpCo2!P2183","v":0},{"$f":"-OpCo2!Q2183","v":0},{"$f":"-OpCo2!R2183","v":0},{"$f":"-OpCo2!S2183","v":0},{"$f":"-OpCo2!T2183","v":0},{"$f":"-OpCo2!U2183","v":0},{"$f":"-OpCo2!V2183","v":0},{"$f":"-OpCo2!W2183","v":0},{"$f":"-OpCo2!X2183","v":0},{"$f":"-OpCo2!Y2183","v":0},{"$f":"-OpCo2!Z2183","v":0},{"$f":"-OpCo2!AA2183","v":0},{"$f":"-OpCo2!AB2183","v":0},{"$f":"-OpCo2!AC2183","v":0},{"$f":"-OpCo2!AD2183","v":0},{"$f":"-OpCo2!AE2183","v":0},{"$f":"-OpCo2!AF2183","v":0},{"$f":"-OpCo2!AG2183","v":0},{"$f":"-OpCo2!AH2183","v":0},{"$f":"-OpCo2!AI2183","v":0},{"$f":"-OpCo2!AJ2183","v":0},{"$f":"-OpCo2!AK2183","v":0},{"$f":"-OpCo2!AL2183","v":0},{"$f":"-OpCo2!AM2183","v":0},{"$f":"-OpCo2!AN2183","v":0},{"$f":"-OpCo2!AO2183","v":0},{"$f":"-OpCo2!AP2183","v":0},{"$f":"-OpCo2!AQ2183","v":0},{"$f":"-OpCo2!AR2183","v":0},{"$f":"-OpCo2!AS2183","v":0},{"$f":"-OpCo2!AT2183","v":0},{"$f":"-OpCo2!AU2183","v":0},{"$f":"-OpCo2!AV2183","v":0},{"$f":"-OpCo2!AW2183","v":0},{"$f":"-OpCo2!AX2183","v":0},{"$f":"-OpCo2!AY2183","v":0},{"$f":"-OpCo2!AZ2183","v":0},{"$f":"-OpCo2!BA2183","v":0},{"$f":"-OpCo2!BB2183","v":0},{"$f":"-OpCo2!BC2183","v":0},{"$f":"-OpCo2!BD2183","v":0},{"$f":"-OpCo2!BE2183","v":0},{"$f":"-OpCo2!BF2183","v":0},{"$f":"-OpCo2!BG2183","v":0},{"$f":"-OpCo2!BH2183","v":0},{"$f":"-OpCo2!BI2183","v":0},{"$f":"-OpCo2!BJ2183","v":0},{"$f":"-OpCo2!BK2183","v":0},{"$f":"-OpCo2!BL2183","v":0},{"$f":"-OpCo2!BM2183","v":0},{"$f":"-OpCo2!BN2183","v":0},{"$f":"-OpCo2!BO2183","v":0},{"$f":"-OpCo2!BP2183","v":0},{"$f":"-OpCo2!BQ2183","v":0},{"$f":"-OpCo2!BR2183","v":0},{"$f":"-OpCo2!BS2183","v":0},{"$f":"-OpCo2!BT2183","v":0}]
[null,null,null,"Loan principal paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2159","v":0},{"$f":"-OpCo2!N2159","v":0},{"$f":"-OpCo2!O2159","v":0},{"$f":"-OpCo2!P2159","v":0},{"$f":"-OpCo2!Q2159","v":0},{"$f":"-OpCo2!R2159","v":0},{"$f":"-OpCo2!S2159","v":0},{"$f":"-OpCo2!T2159","v":0},{"$f":"-OpCo2!U2159","v":0},{"$f":"-OpCo2!V2159","v":0},{"$f":"-OpCo2!W2159","v":0},{"$f":"-OpCo2!X2159","v":0},{"$f":"-OpCo2!Y2159","v":0},{"$f":"-OpCo2!Z2159","v":0},{"$f":"-OpCo2!AA2159","v":0},{"$f":"-OpCo2!AB2159","v":0},{"$f":"-OpCo2!AC2159","v":0},{"$f":"-OpCo2!AD2159","v":0},{"$f":"-OpCo2!AE2159","v":0},{"$f":"-OpCo2!AF2159","v":0},{"$f":"-OpCo2!AG2159","v":0},{"$f":"-OpCo2!AH2159","v":0},{"$f":"-OpCo2!AI2159","v":0},{"$f":"-OpCo2!AJ2159","v":0},{"$f":"-OpCo2!AK2159","v":0},{"$f":"-OpCo2!AL2159","v":0},{"$f":"-OpCo2!AM2159","v":0},{"$f":"-OpCo2!AN2159","v":0},{"$f":"-OpCo2!AO2159","v":0},{"$f":"-OpCo2!AP2159","v":0},{"$f":"-OpCo2!AQ2159","v":0},{"$f":"-OpCo2!AR2159","v":0},{"$f":"-OpCo2!AS2159","v":0},{"$f":"-OpCo2!AT2159","v":0},{"$f":"-OpCo2!AU2159","v":0},{"$f":"-OpCo2!AV2159","v":0},{"$f":"-OpCo2!AW2159","v":0},{"$f":"-OpCo2!AX2159","v":0},{"$f":"-OpCo2!AY2159","v":0},{"$f":"-OpCo2!AZ2159","v":0},{"$f":"-OpCo2!BA2159","v":0},{"$f":"-OpCo2!BB2159","v":0},{"$f":"-OpCo2!BC2159","v":0},{"$f":"-OpCo2!BD2159","v":0},{"$f":"-OpCo2!BE2159","v":0},{"$f":"-OpCo2!BF2159","v":0},{"$f":"-OpCo2!BG2159","v":0},{"$f":"-OpCo2!BH2159","v":0},{"$f":"-OpCo2!BI2159","v":0},{"$f":"-OpCo2!BJ2159","v":0},{"$f":"-OpCo2!BK2159","v":0},{"$f":"-OpCo2!BL2159","v":0},{"$f":"-OpCo2!BM2159","v":0},{"$f":"-OpCo2!BN2159","v":0},{"$f":"-OpCo2!BO2159","v":0},{"$f":"-OpCo2!BP2159","v":0},{"$f":"-OpCo2!BQ2159","v":0},{"$f":"-OpCo2!BR2159","v":0},{"$f":"-OpCo2!BS2159","v":0},{"$f":"-OpCo2!BT2159","v":0}]
[null,null,null,"Loan fees paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2169","v":0},{"$f":"-OpCo2!N2169","v":0},{"$f":"-OpCo2!O2169","v":0},{"$f":"-OpCo2!P2169","v":0},{"$f":"-OpCo2!Q2169","v":0},{"$f":"-OpCo2!R2169","v":0},{"$f":"-OpCo2!S2169","v":0},{"$f":"-OpCo2!T2169","v":0},{"$f":"-OpCo2!U2169","v":0},{"$f":"-OpCo2!V2169","v":0},{"$f":"-OpCo2!W2169","v":0},{"$f":"-OpCo2!X2169","v":0},{"$f":"-OpCo2!Y2169","v":0},{"$f":"-OpCo2!Z2169","v":0},{"$f":"-OpCo2!AA2169","v":0},{"$f":"-OpCo2!AB2169","v":0},{"$f":"-OpCo2!AC2169","v":0},{"$f":"-OpCo2!AD2169","v":0},{"$f":"-OpCo2!AE2169","v":0},{"$f":"-OpCo2!AF2169","v":0},{"$f":"-OpCo2!AG2169","v":0},{"$f":"-OpCo2!AH2169","v":0},{"$f":"-OpCo2!AI2169","v":0},{"$f":"-OpCo2!AJ2169","v":0},{"$f":"-OpCo2!AK2169","v":0},{"$f":"-OpCo2!AL2169","v":0},{"$f":"-OpCo2!AM2169","v":0},{"$f":"-OpCo2!AN2169","v":0},{"$f":"-OpCo2!AO2169","v":0},{"$f":"-OpCo2!AP2169","v":0},{"$f":"-OpCo2!AQ2169","v":0},{"$f":"-OpCo2!AR2169","v":0},{"$f":"-OpCo2!AS2169","v":0},{"$f":"-OpCo2!AT2169","v":0},{"$f":"-OpCo2!AU2169","v":0},{"$f":"-OpCo2!AV2169","v":0},{"$f":"-OpCo2!AW2169","v":0},{"$f":"-OpCo2!AX2169","v":0},{"$f":"-OpCo2!AY2169","v":0},{"$f":"-OpCo2!AZ2169","v":0},{"$f":"-OpCo2!BA2169","v":0},{"$f":"-OpCo2!BB2169","v":0},{"$f":"-OpCo2!BC2169","v":0},{"$f":"-OpCo2!BD2169","v":0},{"$f":"-OpCo2!BE2169","v":0},{"$f":"-OpCo2!BF2169","v":0},{"$f":"-OpCo2!BG2169","v":0},{"$f":"-OpCo2!BH2169","v":0},{"$f":"-OpCo2!BI2169","v":0},{"$f":"-OpCo2!BJ2169","v":0},{"$f":"-OpCo2!BK2169","v":0},{"$f":"-OpCo2!BL2169","v":0},{"$f":"-OpCo2!BM2169","v":0},{"$f":"-OpCo2!BN2169","v":0},{"$f":"-OpCo2!BO2169","v":0},{"$f":"-OpCo2!BP2169","v":0},{"$f":"-OpCo2!BQ2169","v":0},{"$f":"-OpCo2!BR2169","v":0},{"$f":"-OpCo2!BS2169","v":0},{"$f":"-OpCo2!BT2169","v":0}]
[null,null,null,"Lease charge paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo2!M1171,OpCo2!M1177)","v":0},{"$f":"-SUM(OpCo2!N1171,OpCo2!N1177)","v":0},{"$f":"-SUM(OpCo2!O1171,OpCo2!O1177)","v":0},{"$f":"-SUM(OpCo2!P1171,OpCo2!P1177)","v":0},{"$f":"-SUM(OpCo2!Q1171,OpCo2!Q1177)","v":0},{"$f":"-SUM(OpCo2!R1171,OpCo2!R1177)","v":0},{"$f":"-SUM(OpCo2!S1171,OpCo2!S1177)","v":0},{"$f":"-SUM(OpCo2!T1171,OpCo2!T1177)","v":0},{"$f":"-SUM(OpCo2!U1171,OpCo2!U1177)","v":0},{"$f":"-SUM(OpCo2!V1171,OpCo2!V1177)","v":0},{"$f":"-SUM(OpCo2!W1171,OpCo2!W1177)","v":0},{"$f":"-SUM(OpCo2!X1171,OpCo2!X1177)","v":0},{"$f":"-SUM(OpCo2!Y1171,OpCo2!Y1177)","v":0},{"$f":"-SUM(OpCo2!Z1171,OpCo2!Z1177)","v":0},{"$f":"-SUM(OpCo2!AA1171,OpCo2!AA1177)","v":0},{"$f":"-SUM(OpCo2!AB1171,OpCo2!AB1177)","v":0},{"$f":"-SUM(OpCo2!AC1171,OpCo2!AC1177)","v":0},{"$f":"-SUM(OpCo2!AD1171,OpCo2!AD1177)","v":0},{"$f":"-SUM(OpCo2!AE1171,OpCo2!AE1177)","v":0},{"$f":"-SUM(OpCo2!AF1171,OpCo2!AF1177)","v":0},{"$f":"-SUM(OpCo2!AG1171,OpCo2!AG1177)","v":0},{"$f":"-SUM(OpCo2!AH1171,OpCo2!AH1177)","v":0},{"$f":"-SUM(OpCo2!AI1171,OpCo2!AI1177)","v":0},{"$f":"-SUM(OpCo2!AJ1171,OpCo2!AJ1177)","v":0},{"$f":"-SUM(OpCo2!AK1171,OpCo2!AK1177)","v":0},{"$f":"-SUM(OpCo2!AL1171,OpCo2!AL1177)","v":0},{"$f":"-SUM(OpCo2!AM1171,OpCo2!AM1177)","v":0},{"$f":"-SUM(OpCo2!AN1171,OpCo2!AN1177)","v":0},{"$f":"-SUM(OpCo2!AO1171,OpCo2!AO1177)","v":0},{"$f":"-SUM(OpCo2!AP1171,OpCo2!AP1177)","v":0},{"$f":"-SUM(OpCo2!AQ1171,OpCo2!AQ1177)","v":0},{"$f":"-SUM(OpCo2!AR1171,OpCo2!AR1177)","v":0},{"$f":"-SUM(OpCo2!AS1171,OpCo2!AS1177)","v":0},{"$f":"-SUM(OpCo2!AT1171,OpCo2!AT1177)","v":0},{"$f":"-SUM(OpCo2!AU1171,OpCo2!AU1177)","v":0},{"$f":"-SUM(OpCo2!AV1171,OpCo2!AV1177)","v":0},{"$f":"-SUM(OpCo2!AW1171,OpCo2!AW1177)","v":0},{"$f":"-SUM(OpCo2!AX1171,OpCo2!AX1177)","v":0},{"$f":"-SUM(OpCo2!AY1171,OpCo2!AY1177)","v":0},{"$f":"-SUM(OpCo2!AZ1171,OpCo2!AZ1177)","v":0},{"$f":"-SUM(OpCo2!BA1171,OpCo2!BA1177)","v":0},{"$f":"-SUM(OpCo2!BB1171,OpCo2!BB1177)","v":0},{"$f":"-SUM(OpCo2!BC1171,OpCo2!BC1177)","v":0},{"$f":"-SUM(OpCo2!BD1171,OpCo2!BD1177)","v":0},{"$f":"-SUM(OpCo2!BE1171,OpCo2!BE1177)","v":0},{"$f":"-SUM(OpCo2!BF1171,OpCo2!BF1177)","v":0},{"$f":"-SUM(OpCo2!BG1171,OpCo2!BG1177)","v":0},{"$f":"-SUM(OpCo2!BH1171,OpCo2!BH1177)","v":0},{"$f":"-SUM(OpCo2!BI1171,OpCo2!BI1177)","v":0},{"$f":"-SUM(OpCo2!BJ1171,OpCo2!BJ1177)","v":0},{"$f":"-SUM(OpCo2!BK1171,OpCo2!BK1177)","v":0},{"$f":"-SUM(OpCo2!BL1171,OpCo2!BL1177)","v":0},{"$f":"-SUM(OpCo2!BM1171,OpCo2!BM1177)","v":0},{"$f":"-SUM(OpCo2!BN1171,OpCo2!BN1177)","v":0},{"$f":"-SUM(OpCo2!BO1171,OpCo2!BO1177)","v":0},{"$f":"-SUM(OpCo2!BP1171,OpCo2!BP1177)","v":0},{"$f":"-SUM(OpCo2!BQ1171,OpCo2!BQ1177)","v":0},{"$f":"-SUM(OpCo2!BR1171,OpCo2!BR1177)","v":0},{"$f":"-SUM(OpCo2!BS1171,OpCo2!BS1177)","v":0},{"$f":"-SUM(OpCo2!BT1171,OpCo2!BT1177)","v":0}]
[null,null,null,"Loan principal received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2156","v":0},{"$f":"-OpCo2!N2156","v":0},{"$f":"-OpCo2!O2156","v":0},{"$f":"-OpCo2!P2156","v":0},{"$f":"-OpCo2!Q2156","v":0},{"$f":"-OpCo2!R2156","v":0},{"$f":"-OpCo2!S2156","v":0},{"$f":"-OpCo2!T2156","v":0},{"$f":"-OpCo2!U2156","v":0},{"$f":"-OpCo2!V2156","v":0},{"$f":"-OpCo2!W2156","v":0},{"$f":"-OpCo2!X2156","v":0},{"$f":"-OpCo2!Y2156","v":0},{"$f":"-OpCo2!Z2156","v":0},{"$f":"-OpCo2!AA2156","v":0},{"$f":"-OpCo2!AB2156","v":0},{"$f":"-OpCo2!AC2156","v":0},{"$f":"-OpCo2!AD2156","v":0},{"$f":"-OpCo2!AE2156","v":0},{"$f":"-OpCo2!AF2156","v":0},{"$f":"-OpCo2!AG2156","v":0},{"$f":"-OpCo2!AH2156","v":0},{"$f":"-OpCo2!AI2156","v":0},{"$f":"-OpCo2!AJ2156","v":0},{"$f":"-OpCo2!AK2156","v":0},{"$f":"-OpCo2!AL2156","v":0},{"$f":"-OpCo2!AM2156","v":0},{"$f":"-OpCo2!AN2156","v":0},{"$f":"-OpCo2!AO2156","v":0},{"$f":"-OpCo2!AP2156","v":0},{"$f":"-OpCo2!AQ2156","v":0},{"$f":"-OpCo2!AR2156","v":0},{"$f":"-OpCo2!AS2156","v":0},{"$f":"-OpCo2!AT2156","v":0},{"$f":"-OpCo2!AU2156","v":0},{"$f":"-OpCo2!AV2156","v":0},{"$f":"-OpCo2!AW2156","v":0},{"$f":"-OpCo2!AX2156","v":0},{"$f":"-OpCo2!AY2156","v":0},{"$f":"-OpCo2!AZ2156","v":0},{"$f":"-OpCo2!BA2156","v":0},{"$f":"-OpCo2!BB2156","v":0},{"$f":"-OpCo2!BC2156","v":0},{"$f":"-OpCo2!BD2156","v":0},{"$f":"-OpCo2!BE2156","v":0},{"$f":"-OpCo2!BF2156","v":0},{"$f":"-OpCo2!BG2156","v":0},{"$f":"-OpCo2!BH2156","v":0},{"$f":"-OpCo2!BI2156","v":0},{"$f":"-OpCo2!BJ2156","v":0},{"$f":"-OpCo2!BK2156","v":0},{"$f":"-OpCo2!BL2156","v":0},{"$f":"-OpCo2!BM2156","v":0},{"$f":"-OpCo2!BN2156","v":0},{"$f":"-OpCo2!BO2156","v":0},{"$f":"-OpCo2!BP2156","v":0},{"$f":"-OpCo2!BQ2156","v":0},{"$f":"-OpCo2!BR2156","v":0},{"$f":"-OpCo2!BS2156","v":0},{"$f":"-OpCo2!BT2156","v":0}]
[null,null,null,"Share capital drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3608","v":0},{"$f":"OpCo2!N3608","v":0},{"$f":"OpCo2!O3608","v":0},{"$f":"OpCo2!P3608","v":0},{"$f":"OpCo2!Q3608","v":0},{"$f":"OpCo2!R3608","v":0},{"$f":"OpCo2!S3608","v":0},{"$f":"OpCo2!T3608","v":0},{"$f":"OpCo2!U3608","v":0},{"$f":"OpCo2!V3608","v":0},{"$f":"OpCo2!W3608","v":0},{"$f":"OpCo2!X3608","v":0},{"$f":"OpCo2!Y3608","v":0},{"$f":"OpCo2!Z3608","v":0},{"$f":"OpCo2!AA3608","v":0},{"$f":"OpCo2!AB3608","v":0},{"$f":"OpCo2!AC3608","v":0},{"$f":"OpCo2!AD3608","v":0},{"$f":"OpCo2!AE3608","v":0},{"$f":"OpCo2!AF3608","v":0},{"$f":"OpCo2!AG3608","v":0},{"$f":"OpCo2!AH3608","v":0},{"$f":"OpCo2!AI3608","v":0},{"$f":"OpCo2!AJ3608","v":0},{"$f":"OpCo2!AK3608","v":0},{"$f":"OpCo2!AL3608","v":0},{"$f":"OpCo2!AM3608","v":0},{"$f":"OpCo2!AN3608","v":0},{"$f":"OpCo2!AO3608","v":0},{"$f":"OpCo2!AP3608","v":0},{"$f":"OpCo2!AQ3608","v":0},{"$f":"OpCo2!AR3608","v":0},{"$f":"OpCo2!AS3608","v":0},{"$f":"OpCo2!AT3608","v":0},{"$f":"OpCo2!AU3608","v":0},{"$f":"OpCo2!AV3608","v":0},{"$f":"OpCo2!AW3608","v":0},{"$f":"OpCo2!AX3608","v":0},{"$f":"OpCo2!AY3608","v":0},{"$f":"OpCo2!AZ3608","v":0},{"$f":"OpCo2!BA3608","v":0},{"$f":"OpCo2!BB3608","v":0},{"$f":"OpCo2!BC3608","v":0},{"$f":"OpCo2!BD3608","v":0},{"$f":"OpCo2!BE3608","v":0},{"$f":"OpCo2!BF3608","v":0},{"$f":"OpCo2!BG3608","v":0},{"$f":"OpCo2!BH3608","v":0},{"$f":"OpCo2!BI3608","v":0},{"$f":"OpCo2!BJ3608","v":0},{"$f":"OpCo2!BK3608","v":0},{"$f":"OpCo2!BL3608","v":0},{"$f":"OpCo2!BM3608","v":0},{"$f":"OpCo2!BN3608","v":0},{"$f":"OpCo2!BO3608","v":0},{"$f":"OpCo2!BP3608","v":0},{"$f":"OpCo2!BQ3608","v":0},{"$f":"OpCo2!BR3608","v":0},{"$f":"OpCo2!BS3608","v":0},{"$f":"OpCo2!BT3608","v":0}]
[null,null,null,"Dividends paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3681","v":0},{"$f":"OpCo2!N3681","v":0},{"$f":"OpCo2!O3681","v":0},{"$f":"OpCo2!P3681","v":0},{"$f":"OpCo2!Q3681","v":0},{"$f":"OpCo2!R3681","v":0},{"$f":"OpCo2!S3681","v":0},{"$f":"OpCo2!T3681","v":0},{"$f":"OpCo2!U3681","v":0},{"$f":"OpCo2!V3681","v":0},{"$f":"OpCo2!W3681","v":0},{"$f":"OpCo2!X3681","v":0},{"$f":"OpCo2!Y3681","v":0},{"$f":"OpCo2!Z3681","v":0},{"$f":"OpCo2!AA3681","v":0},{"$f":"OpCo2!AB3681","v":0},{"$f":"OpCo2!AC3681","v":0},{"$f":"OpCo2!AD3681","v":0},{"$f":"OpCo2!AE3681","v":0},{"$f":"OpCo2!AF3681","v":0},{"$f":"OpCo2!AG3681","v":0},{"$f":"OpCo2!AH3681","v":0},{"$f":"OpCo2!AI3681","v":0},{"$f":"OpCo2!AJ3681","v":0},{"$f":"OpCo2!AK3681","v":0},{"$f":"OpCo2!AL3681","v":0},{"$f":"OpCo2!AM3681","v":0},{"$f":"OpCo2!AN3681","v":0},{"$f":"OpCo2!AO3681","v":0},{"$f":"OpCo2!AP3681","v":0},{"$f":"OpCo2!AQ3681","v":0},{"$f":"OpCo2!AR3681","v":0},{"$f":"OpCo2!AS3681","v":0},{"$f":"OpCo2!AT3681","v":0},{"$f":"OpCo2!AU3681","v":0},{"$f":"OpCo2!AV3681","v":0},{"$f":"OpCo2!AW3681","v":0},{"$f":"OpCo2!AX3681","v":0},{"$f":"OpCo2!AY3681","v":0},{"$f":"OpCo2!AZ3681","v":0},{"$f":"OpCo2!BA3681","v":0},{"$f":"OpCo2!BB3681","v":0},{"$f":"OpCo2!BC3681","v":0},{"$f":"OpCo2!BD3681","v":0},{"$f":"OpCo2!BE3681","v":0},{"$f":"OpCo2!BF3681","v":0},{"$f":"OpCo2!BG3681","v":0},{"$f":"OpCo2!BH3681","v":0},{"$f":"OpCo2!BI3681","v":0},{"$f":"OpCo2!BJ3681","v":0},{"$f":"OpCo2!BK3681","v":0},{"$f":"OpCo2!BL3681","v":0},{"$f":"OpCo2!BM3681","v":0},{"$f":"OpCo2!BN3681","v":0},{"$f":"OpCo2!BO3681","v":0},{"$f":"OpCo2!BP3681","v":0},{"$f":"OpCo2!BQ3681","v":0},{"$f":"OpCo2!BR3681","v":0},{"$f":"OpCo2!BS3681","v":0},{"$f":"OpCo2!BT3681","v":0}]
[null,null,null,"Overdraft drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3535","v":0},{"$f":"OpCo2!N3535","v":0},{"$f":"OpCo2!O3535","v":0},{"$f":"OpCo2!P3535","v":0},{"$f":"OpCo2!Q3535","v":0},{"$f":"OpCo2!R3535","v":0},{"$f":"OpCo2!S3535","v":0},{"$f":"OpCo2!T3535","v":0},{"$f":"OpCo2!U3535","v":0},{"$f":"OpCo2!V3535","v":0},{"$f":"OpCo2!W3535","v":0},{"$f":"OpCo2!X3535","v":0},{"$f":"OpCo2!Y3535","v":0},{"$f":"OpCo2!Z3535","v":0},{"$f":"OpCo2!AA3535","v":0},{"$f":"OpCo2!AB3535","v":0},{"$f":"OpCo2!AC3535","v":0},{"$f":"OpCo2!AD3535","v":0},{"$f":"OpCo2!AE3535","v":0},{"$f":"OpCo2!AF3535","v":0},{"$f":"OpCo2!AG3535","v":0},{"$f":"OpCo2!AH3535","v":0},{"$f":"OpCo2!AI3535","v":0},{"$f":"OpCo2!AJ3535","v":0},{"$f":"OpCo2!AK3535","v":0},{"$f":"OpCo2!AL3535","v":0},{"$f":"OpCo2!AM3535","v":0},{"$f":"OpCo2!AN3535","v":0},{"$f":"OpCo2!AO3535","v":0},{"$f":"OpCo2!AP3535","v":0},{"$f":"OpCo2!AQ3535","v":0},{"$f":"OpCo2!AR3535","v":0},{"$f":"OpCo2!AS3535","v":0},{"$f":"OpCo2!AT3535","v":0},{"$f":"OpCo2!AU3535","v":0},{"$f":"OpCo2!AV3535","v":0},{"$f":"OpCo2!AW3535","v":0},{"$f":"OpCo2!AX3535","v":0},{"$f":"OpCo2!AY3535","v":0},{"$f":"OpCo2!AZ3535","v":0},{"$f":"OpCo2!BA3535","v":0},{"$f":"OpCo2!BB3535","v":0},{"$f":"OpCo2!BC3535","v":0},{"$f":"OpCo2!BD3535","v":0},{"$f":"OpCo2!BE3535","v":0},{"$f":"OpCo2!BF3535","v":0},{"$f":"OpCo2!BG3535","v":0},{"$f":"OpCo2!BH3535","v":0},{"$f":"OpCo2!BI3535","v":0},{"$f":"OpCo2!BJ3535","v":0},{"$f":"OpCo2!BK3535","v":0},{"$f":"OpCo2!BL3535","v":0},{"$f":"OpCo2!BM3535","v":0},{"$f":"OpCo2!BN3535","v":0},{"$f":"OpCo2!BO3535","v":0},{"$f":"OpCo2!BP3535","v":0},{"$f":"OpCo2!BQ3535","v":0},{"$f":"OpCo2!BR3535","v":0},{"$f":"OpCo2!BS3535","v":0},{"$f":"OpCo2!BT3535","v":0}]
[null,null,null,"Overdraft repaid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3536","v":0},{"$f":"OpCo2!N3536","v":0},{"$f":"OpCo2!O3536","v":0},{"$f":"OpCo2!P3536","v":0},{"$f":"OpCo2!Q3536","v":0},{"$f":"OpCo2!R3536","v":0},{"$f":"OpCo2!S3536","v":0},{"$f":"OpCo2!T3536","v":0},{"$f":"OpCo2!U3536","v":0},{"$f":"OpCo2!V3536","v":0},{"$f":"OpCo2!W3536","v":0},{"$f":"OpCo2!X3536","v":0},{"$f":"OpCo2!Y3536","v":0},{"$f":"OpCo2!Z3536","v":0},{"$f":"OpCo2!AA3536","v":0},{"$f":"OpCo2!AB3536","v":0},{"$f":"OpCo2!AC3536","v":0},{"$f":"OpCo2!AD3536","v":0},{"$f":"OpCo2!AE3536","v":0},{"$f":"OpCo2!AF3536","v":0},{"$f":"OpCo2!AG3536","v":0},{"$f":"OpCo2!AH3536","v":0},{"$f":"OpCo2!AI3536","v":0},{"$f":"OpCo2!AJ3536","v":0},{"$f":"OpCo2!AK3536","v":0},{"$f":"OpCo2!AL3536","v":0},{"$f":"OpCo2!AM3536","v":0},{"$f":"OpCo2!AN3536","v":0},{"$f":"OpCo2!AO3536","v":0},{"$f":"OpCo2!AP3536","v":0},{"$f":"OpCo2!AQ3536","v":0},{"$f":"OpCo2!AR3536","v":0},{"$f":"OpCo2!AS3536","v":0},{"$f":"OpCo2!AT3536","v":0},{"$f":"OpCo2!AU3536","v":0},{"$f":"OpCo2!AV3536","v":0},{"$f":"OpCo2!AW3536","v":0},{"$f":"OpCo2!AX3536","v":0},{"$f":"OpCo2!AY3536","v":0},{"$f":"OpCo2!AZ3536","v":0},{"$f":"OpCo2!BA3536","v":0},{"$f":"OpCo2!BB3536","v":0},{"$f":"OpCo2!BC3536","v":0},{"$f":"OpCo2!BD3536","v":0},{"$f":"OpCo2!BE3536","v":0},{"$f":"OpCo2!BF3536","v":0},{"$f":"OpCo2!BG3536","v":0},{"$f":"OpCo2!BH3536","v":0},{"$f":"OpCo2!BI3536","v":0},{"$f":"OpCo2!BJ3536","v":0},{"$f":"OpCo2!BK3536","v":0},{"$f":"OpCo2!BL3536","v":0},{"$f":"OpCo2!BM3536","v":0},{"$f":"OpCo2!BN3536","v":0},{"$f":"OpCo2!BO3536","v":0},{"$f":"OpCo2!BP3536","v":0},{"$f":"OpCo2!BQ3536","v":0},{"$f":"OpCo2!BR3536","v":0},{"$f":"OpCo2!BS3536","v":0},{"$f":"OpCo2!BT3536","v":0}]
[null,null,null,"Overdraft interest",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M3541","v":0},{"$f":"-OpCo2!N3541","v":0},{"$f":"-OpCo2!O3541","v":0},{"$f":"-OpCo2!P3541","v":0},{"$f":"-OpCo2!Q3541","v":0},{"$f":"-OpCo2!R3541","v":0},{"$f":"-OpCo2!S3541","v":0},{"$f":"-OpCo2!T3541","v":0},{"$f":"-OpCo2!U3541","v":0},{"$f":"-OpCo2!V3541","v":0},{"$f":"-OpCo2!W3541","v":0},{"$f":"-OpCo2!X3541","v":0},{"$f":"-OpCo2!Y3541","v":0},{"$f":"-OpCo2!Z3541","v":0},{"$f":"-OpCo2!AA3541","v":0},{"$f":"-OpCo2!AB3541","v":0},{"$f":"-OpCo2!AC3541","v":0},{"$f":"-OpCo2!AD3541","v":0},{"$f":"-OpCo2!AE3541","v":0},{"$f":"-OpCo2!AF3541","v":0},{"$f":"-OpCo2!AG3541","v":0},{"$f":"-OpCo2!AH3541","v":0},{"$f":"-OpCo2!AI3541","v":0},{"$f":"-OpCo2!AJ3541","v":0},{"$f":"-OpCo2!AK3541","v":0},{"$f":"-OpCo2!AL3541","v":0},{"$f":"-OpCo2!AM3541","v":0},{"$f":"-OpCo2!AN3541","v":0},{"$f":"-OpCo2!AO3541","v":0},{"$f":"-OpCo2!AP3541","v":0},{"$f":"-OpCo2!AQ3541","v":0},{"$f":"-OpCo2!AR3541","v":0},{"$f":"-OpCo2!AS3541","v":0},{"$f":"-OpCo2!AT3541","v":0},{"$f":"-OpCo2!AU3541","v":0},{"$f":"-OpCo2!AV3541","v":0},{"$f":"-OpCo2!AW3541","v":0},{"$f":"-OpCo2!AX3541","v":0},{"$f":"-OpCo2!AY3541","v":0},{"$f":"-OpCo2!AZ3541","v":0},{"$f":"-OpCo2!BA3541","v":0},{"$f":"-OpCo2!BB3541","v":0},{"$f":"-OpCo2!BC3541","v":0},{"$f":"-OpCo2!BD3541","v":0},{"$f":"-OpCo2!BE3541","v":0},{"$f":"-OpCo2!BF3541","v":0},{"$f":"-OpCo2!BG3541","v":0},{"$f":"-OpCo2!BH3541","v":0},{"$f":"-OpCo2!BI3541","v":0},{"$f":"-OpCo2!BJ3541","v":0},{"$f":"-OpCo2!BK3541","v":0},{"$f":"-OpCo2!BL3541","v":0},{"$f":"-OpCo2!BM3541","v":0},{"$f":"-OpCo2!BN3541","v":0},{"$f":"-OpCo2!BO3541","v":0},{"$f":"-OpCo2!BP3541","v":0},{"$f":"-OpCo2!BQ3541","v":0},{"$f":"-OpCo2!BR3541","v":0},{"$f":"-OpCo2!BS3541","v":0},{"$f":"-OpCo2!BT3541","v":0}]
[null,null,null,"Cash taken to sinking fund",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M544","v":0},{"$f":"-OpCo2!N544","v":0},{"$f":"-OpCo2!O544","v":0},{"$f":"-OpCo2!P544","v":0},{"$f":"-OpCo2!Q544","v":0},{"$f":"-OpCo2!R544","v":0},{"$f":"-OpCo2!S544","v":0},{"$f":"-OpCo2!T544","v":0},{"$f":"-OpCo2!U544","v":0},{"$f":"-OpCo2!V544","v":0},{"$f":"-OpCo2!W544","v":0},{"$f":"-OpCo2!X544","v":0},{"$f":"-OpCo2!Y544","v":0},{"$f":"-OpCo2!Z544","v":0},{"$f":"-OpCo2!AA544","v":0},{"$f":"-OpCo2!AB544","v":0},{"$f":"-OpCo2!AC544","v":0},{"$f":"-OpCo2!AD544","v":0},{"$f":"-OpCo2!AE544","v":0},{"$f":"-OpCo2!AF544","v":0},{"$f":"-OpCo2!AG544","v":0},{"$f":"-OpCo2!AH544","v":0},{"$f":"-OpCo2!AI544","v":0},{"$f":"-OpCo2!AJ544","v":0},{"$f":"-OpCo2!AK544","v":0},{"$f":"-OpCo2!AL544","v":0},{"$f":"-OpCo2!AM544","v":0},{"$f":"-OpCo2!AN544","v":0},{"$f":"-OpCo2!AO544","v":0},{"$f":"-OpCo2!AP544","v":0},{"$f":"-OpCo2!AQ544","v":0},{"$f":"-OpCo2!AR544","v":0},{"$f":"-OpCo2!AS544","v":0},{"$f":"-OpCo2!AT544","v":0},{"$f":"-OpCo2!AU544","v":0},{"$f":"-OpCo2!AV544","v":0},{"$f":"-OpCo2!AW544","v":0},{"$f":"-OpCo2!AX544","v":0},{"$f":"-OpCo2!AY544","v":0},{"$f":"-OpCo2!AZ544","v":0},{"$f":"-OpCo2!BA544","v":0},{"$f":"-OpCo2!BB544","v":0},{"$f":"-OpCo2!BC544","v":0},{"$f":"-OpCo2!BD544","v":0},{"$f":"-OpCo2!BE544","v":0},{"$f":"-OpCo2!BF544","v":0},{"$f":"-OpCo2!BG544","v":0},{"$f":"-OpCo2!BH544","v":0},{"$f":"-OpCo2!BI544","v":0},{"$f":"-OpCo2!BJ544","v":0},{"$f":"-OpCo2!BK544","v":0},{"$f":"-OpCo2!BL544","v":0},{"$f":"-OpCo2!BM544","v":0},{"$f":"-OpCo2!BN544","v":0},{"$f":"-OpCo2!BO544","v":0},{"$f":"-OpCo2!BP544","v":0},{"$f":"-OpCo2!BQ544","v":0},{"$f":"-OpCo2!BR544","v":0},{"$f":"-OpCo2!BS544","v":0},{"$f":"-OpCo2!BT544","v":0}]
[null,null,null,"Cash received from sinking fund",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo2!M546:M547)","v":0},{"$f":"-SUM(OpCo2!N546:N547)","v":0},{"$f":"-SUM(OpCo2!O546:O547)","v":0},{"$f":"-SUM(OpCo2!P546:P547)","v":0},{"$f":"-SUM(OpCo2!Q546:Q547)","v":0},{"$f":"-SUM(OpCo2!R546:R547)","v":0},{"$f":"-SUM(OpCo2!S546:S547)","v":0},{"$f":"-SUM(OpCo2!T546:T547)","v":0},{"$f":"-SUM(OpCo2!U546:U547)","v":0},{"$f":"-SUM(OpCo2!V546:V547)","v":0},{"$f":"-SUM(OpCo2!W546:W547)","v":0},{"$f":"-SUM(OpCo2!X546:X547)","v":0},{"$f":"-SUM(OpCo2!Y546:Y547)","v":0},{"$f":"-SUM(OpCo2!Z546:Z547)","v":0},{"$f":"-SUM(OpCo2!AA546:AA547)","v":0},{"$f":"-SUM(OpCo2!AB546:AB547)","v":0},{"$f":"-SUM(OpCo2!AC546:AC547)","v":0},{"$f":"-SUM(OpCo2!AD546:AD547)","v":0},{"$f":"-SUM(OpCo2!AE546:AE547)","v":0},{"$f":"-SUM(OpCo2!AF546:AF547)","v":0},{"$f":"-SUM(OpCo2!AG546:AG547)","v":0},{"$f":"-SUM(OpCo2!AH546:AH547)","v":0},{"$f":"-SUM(OpCo2!AI546:AI547)","v":0},{"$f":"-SUM(OpCo2!AJ546:AJ547)","v":0},{"$f":"-SUM(OpCo2!AK546:AK547)","v":0},{"$f":"-SUM(OpCo2!AL546:AL547)","v":0},{"$f":"-SUM(OpCo2!AM546:AM547)","v":0},{"$f":"-SUM(OpCo2!AN546:AN547)","v":0},{"$f":"-SUM(OpCo2!AO546:AO547)","v":0},{"$f":"-SUM(OpCo2!AP546:AP547)","v":0},{"$f":"-SUM(OpCo2!AQ546:AQ547)","v":0},{"$f":"-SUM(OpCo2!AR546:AR547)","v":0},{"$f":"-SUM(OpCo2!AS546:AS547)","v":0},{"$f":"-SUM(OpCo2!AT546:AT547)","v":0},{"$f":"-SUM(OpCo2!AU546:AU547)","v":0},{"$f":"-SUM(OpCo2!AV546:AV547)","v":0},{"$f":"-SUM(OpCo2!AW546:AW547)","v":0},{"$f":"-SUM(OpCo2!AX546:AX547)","v":0},{"$f":"-SUM(OpCo2!AY546:AY547)","v":0},{"$f":"-SUM(OpCo2!AZ546:AZ547)","v":0},{"$f":"-SUM(OpCo2!BA546:BA547)","v":0},{"$f":"-SUM(OpCo2!BB546:BB547)","v":0},{"$f":"-SUM(OpCo2!BC546:BC547)","v":0},{"$f":"-SUM(OpCo2!BD546:BD547)","v":0},{"$f":"-SUM(OpCo2!BE546:BE547)","v":0},{"$f":"-SUM(OpCo2!BF546:BF547)","v":0},{"$f":"-SUM(OpCo2!BG546:BG547)","v":0},{"$f":"-SUM(OpCo2!BH546:BH547)","v":0},{"$f":"-SUM(OpCo2!BI546:BI547)","v":0},{"$f":"-SUM(OpCo2!BJ546:BJ547)","v":0},{"$f":"-SUM(OpCo2!BK546:BK547)","v":0},{"$f":"-SUM(OpCo2!BL546:BL547)","v":0},{"$f":"-SUM(OpCo2!BM546:BM547)","v":0},{"$f":"-SUM(OpCo2!BN546:BN547)","v":0},{"$f":"-SUM(OpCo2!BO546:BO547)","v":0},{"$f":"-SUM(OpCo2!BP546:BP547)","v":0},{"$f":"-SUM(OpCo2!BQ546:BQ547)","v":0},{"$f":"-SUM(OpCo2!BR546:BR547)","v":0},{"$f":"-SUM(OpCo2!BS546:BS547)","v":0},{"$f":"-SUM(OpCo2!BT546:BT547)","v":0}]
[null,null,null,"Cash taken to O&M reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2342","v":0},{"$f":"-OpCo2!N2342","v":0},{"$f":"-OpCo2!O2342","v":0},{"$f":"-OpCo2!P2342","v":0},{"$f":"-OpCo2!Q2342","v":0},{"$f":"-OpCo2!R2342","v":0},{"$f":"-OpCo2!S2342","v":0},{"$f":"-OpCo2!T2342","v":0},{"$f":"-OpCo2!U2342","v":0},{"$f":"-OpCo2!V2342","v":0},{"$f":"-OpCo2!W2342","v":0},{"$f":"-OpCo2!X2342","v":0},{"$f":"-OpCo2!Y2342","v":0},{"$f":"-OpCo2!Z2342","v":0},{"$f":"-OpCo2!AA2342","v":0},{"$f":"-OpCo2!AB2342","v":0},{"$f":"-OpCo2!AC2342","v":0},{"$f":"-OpCo2!AD2342","v":0},{"$f":"-OpCo2!AE2342","v":0},{"$f":"-OpCo2!AF2342","v":0},{"$f":"-OpCo2!AG2342","v":0},{"$f":"-OpCo2!AH2342","v":0},{"$f":"-OpCo2!AI2342","v":0},{"$f":"-OpCo2!AJ2342","v":0},{"$f":"-OpCo2!AK2342","v":0},{"$f":"-OpCo2!AL2342","v":0},{"$f":"-OpCo2!AM2342","v":0},{"$f":"-OpCo2!AN2342","v":0},{"$f":"-OpCo2!AO2342","v":0},{"$f":"-OpCo2!AP2342","v":0},{"$f":"-OpCo2!AQ2342","v":0},{"$f":"-OpCo2!AR2342","v":0},{"$f":"-OpCo2!AS2342","v":0},{"$f":"-OpCo2!AT2342","v":0},{"$f":"-OpCo2!AU2342","v":0},{"$f":"-OpCo2!AV2342","v":0},{"$f":"-OpCo2!AW2342","v":0},{"$f":"-OpCo2!AX2342","v":0},{"$f":"-OpCo2!AY2342","v":0},{"$f":"-OpCo2!AZ2342","v":0},{"$f":"-OpCo2!BA2342","v":0},{"$f":"-OpCo2!BB2342","v":0},{"$f":"-OpCo2!BC2342","v":0},{"$f":"-OpCo2!BD2342","v":0},{"$f":"-OpCo2!BE2342","v":0},{"$f":"-OpCo2!BF2342","v":0},{"$f":"-OpCo2!BG2342","v":0},{"$f":"-OpCo2!BH2342","v":0},{"$f":"-OpCo2!BI2342","v":0},{"$f":"-OpCo2!BJ2342","v":0},{"$f":"-OpCo2!BK2342","v":0},{"$f":"-OpCo2!BL2342","v":0},{"$f":"-OpCo2!BM2342","v":0},{"$f":"-OpCo2!BN2342","v":0},{"$f":"-OpCo2!BO2342","v":0},{"$f":"-OpCo2!BP2342","v":0},{"$f":"-OpCo2!BQ2342","v":0},{"$f":"-OpCo2!BR2342","v":0},{"$f":"-OpCo2!BS2342","v":0},{"$f":"-OpCo2!BT2342","v":0}]
[null,null,null,"Cash received from O&M reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2343","v":0},{"$f":"-OpCo2!N2343","v":0},{"$f":"-OpCo2!O2343","v":0},{"$f":"-OpCo2!P2343","v":0},{"$f":"-OpCo2!Q2343","v":0},{"$f":"-OpCo2!R2343","v":0},{"$f":"-OpCo2!S2343","v":0},{"$f":"-OpCo2!T2343","v":0},{"$f":"-OpCo2!U2343","v":0},{"$f":"-OpCo2!V2343","v":0},{"$f":"-OpCo2!W2343","v":0},{"$f":"-OpCo2!X2343","v":0},{"$f":"-OpCo2!Y2343","v":0},{"$f":"-OpCo2!Z2343","v":0},{"$f":"-OpCo2!AA2343","v":0},{"$f":"-OpCo2!AB2343","v":0},{"$f":"-OpCo2!AC2343","v":0},{"$f":"-OpCo2!AD2343","v":0},{"$f":"-OpCo2!AE2343","v":0},{"$f":"-OpCo2!AF2343","v":0},{"$f":"-OpCo2!AG2343","v":0},{"$f":"-OpCo2!AH2343","v":0},{"$f":"-OpCo2!AI2343","v":0},{"$f":"-OpCo2!AJ2343","v":0},{"$f":"-OpCo2!AK2343","v":0},{"$f":"-OpCo2!AL2343","v":0},{"$f":"-OpCo2!AM2343","v":0},{"$f":"-OpCo2!AN2343","v":0},{"$f":"-OpCo2!AO2343","v":0},{"$f":"-OpCo2!AP2343","v":0},{"$f":"-OpCo2!AQ2343","v":0},{"$f":"-OpCo2!AR2343","v":0},{"$f":"-OpCo2!AS2343","v":0},{"$f":"-OpCo2!AT2343","v":0},{"$f":"-OpCo2!AU2343","v":0},{"$f":"-OpCo2!AV2343","v":0},{"$f":"-OpCo2!AW2343","v":0},{"$f":"-OpCo2!AX2343","v":0},{"$f":"-OpCo2!AY2343","v":0},{"$f":"-OpCo2!AZ2343","v":0},{"$f":"-OpCo2!BA2343","v":0},{"$f":"-OpCo2!BB2343","v":0},{"$f":"-OpCo2!BC2343","v":0},{"$f":"-OpCo2!BD2343","v":0},{"$f":"-OpCo2!BE2343","v":0},{"$f":"-OpCo2!BF2343","v":0},{"$f":"-OpCo2!BG2343","v":0},{"$f":"-OpCo2!BH2343","v":0},{"$f":"-OpCo2!BI2343","v":0},{"$f":"-OpCo2!BJ2343","v":0},{"$f":"-OpCo2!BK2343","v":0},{"$f":"-OpCo2!BL2343","v":0},{"$f":"-OpCo2!BM2343","v":0},{"$f":"-OpCo2!BN2343","v":0},{"$f":"-OpCo2!BO2343","v":0},{"$f":"-OpCo2!BP2343","v":0},{"$f":"-OpCo2!BQ2343","v":0},{"$f":"-OpCo2!BR2343","v":0},{"$f":"-OpCo2!BS2343","v":0},{"$f":"-OpCo2!BT2343","v":0}]
[null,null,null,"Cash taken to debt service reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2352","v":0},{"$f":"-OpCo2!N2352","v":0},{"$f":"-OpCo2!O2352","v":0},{"$f":"-OpCo2!P2352","v":0},{"$f":"-OpCo2!Q2352","v":0},{"$f":"-OpCo2!R2352","v":0},{"$f":"-OpCo2!S2352","v":0},{"$f":"-OpCo2!T2352","v":0},{"$f":"-OpCo2!U2352","v":0},{"$f":"-OpCo2!V2352","v":0},{"$f":"-OpCo2!W2352","v":0},{"$f":"-OpCo2!X2352","v":0},{"$f":"-OpCo2!Y2352","v":0},{"$f":"-OpCo2!Z2352","v":0},{"$f":"-OpCo2!AA2352","v":0},{"$f":"-OpCo2!AB2352","v":0},{"$f":"-OpCo2!AC2352","v":0},{"$f":"-OpCo2!AD2352","v":0},{"$f":"-OpCo2!AE2352","v":0},{"$f":"-OpCo2!AF2352","v":0},{"$f":"-OpCo2!AG2352","v":0},{"$f":"-OpCo2!AH2352","v":0},{"$f":"-OpCo2!AI2352","v":0},{"$f":"-OpCo2!AJ2352","v":0},{"$f":"-OpCo2!AK2352","v":0},{"$f":"-OpCo2!AL2352","v":0},{"$f":"-OpCo2!AM2352","v":0},{"$f":"-OpCo2!AN2352","v":0},{"$f":"-OpCo2!AO2352","v":0},{"$f":"-OpCo2!AP2352","v":0},{"$f":"-OpCo2!AQ2352","v":0},{"$f":"-OpCo2!AR2352","v":0},{"$f":"-OpCo2!AS2352","v":0},{"$f":"-OpCo2!AT2352","v":0},{"$f":"-OpCo2!AU2352","v":0},{"$f":"-OpCo2!AV2352","v":0},{"$f":"-OpCo2!AW2352","v":0},{"$f":"-OpCo2!AX2352","v":0},{"$f":"-OpCo2!AY2352","v":0},{"$f":"-OpCo2!AZ2352","v":0},{"$f":"-OpCo2!BA2352","v":0},{"$f":"-OpCo2!BB2352","v":0},{"$f":"-OpCo2!BC2352","v":0},{"$f":"-OpCo2!BD2352","v":0},{"$f":"-OpCo2!BE2352","v":0},{"$f":"-OpCo2!BF2352","v":0},{"$f":"-OpCo2!BG2352","v":0},{"$f":"-OpCo2!BH2352","v":0},{"$f":"-OpCo2!BI2352","v":0},{"$f":"-OpCo2!BJ2352","v":0},{"$f":"-OpCo2!BK2352","v":0},{"$f":"-OpCo2!BL2352","v":0},{"$f":"-OpCo2!BM2352","v":0},{"$f":"-OpCo2!BN2352","v":0},{"$f":"-OpCo2!BO2352","v":0},{"$f":"-OpCo2!BP2352","v":0},{"$f":"-OpCo2!BQ2352","v":0},{"$f":"-OpCo2!BR2352","v":0},{"$f":"-OpCo2!BS2352","v":0},{"$f":"-OpCo2!BT2352","v":0}]
[null,null,null,"Cash received from debt service reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M2353","v":0},{"$f":"-OpCo2!N2353","v":0},{"$f":"-OpCo2!O2353","v":0},{"$f":"-OpCo2!P2353","v":0},{"$f":"-OpCo2!Q2353","v":0},{"$f":"-OpCo2!R2353","v":0},{"$f":"-OpCo2!S2353","v":0},{"$f":"-OpCo2!T2353","v":0},{"$f":"-OpCo2!U2353","v":0},{"$f":"-OpCo2!V2353","v":0},{"$f":"-OpCo2!W2353","v":0},{"$f":"-OpCo2!X2353","v":0},{"$f":"-OpCo2!Y2353","v":0},{"$f":"-OpCo2!Z2353","v":0},{"$f":"-OpCo2!AA2353","v":0},{"$f":"-OpCo2!AB2353","v":0},{"$f":"-OpCo2!AC2353","v":0},{"$f":"-OpCo2!AD2353","v":0},{"$f":"-OpCo2!AE2353","v":0},{"$f":"-OpCo2!AF2353","v":0},{"$f":"-OpCo2!AG2353","v":0},{"$f":"-OpCo2!AH2353","v":0},{"$f":"-OpCo2!AI2353","v":0},{"$f":"-OpCo2!AJ2353","v":0},{"$f":"-OpCo2!AK2353","v":0},{"$f":"-OpCo2!AL2353","v":0},{"$f":"-OpCo2!AM2353","v":0},{"$f":"-OpCo2!AN2353","v":0},{"$f":"-OpCo2!AO2353","v":0},{"$f":"-OpCo2!AP2353","v":0},{"$f":"-OpCo2!AQ2353","v":0},{"$f":"-OpCo2!AR2353","v":0},{"$f":"-OpCo2!AS2353","v":0},{"$f":"-OpCo2!AT2353","v":0},{"$f":"-OpCo2!AU2353","v":0},{"$f":"-OpCo2!AV2353","v":0},{"$f":"-OpCo2!AW2353","v":0},{"$f":"-OpCo2!AX2353","v":0},{"$f":"-OpCo2!AY2353","v":0},{"$f":"-OpCo2!AZ2353","v":0},{"$f":"-OpCo2!BA2353","v":0},{"$f":"-OpCo2!BB2353","v":0},{"$f":"-OpCo2!BC2353","v":0},{"$f":"-OpCo2!BD2353","v":0},{"$f":"-OpCo2!BE2353","v":0},{"$f":"-OpCo2!BF2353","v":0},{"$f":"-OpCo2!BG2353","v":0},{"$f":"-OpCo2!BH2353","v":0},{"$f":"-OpCo2!BI2353","v":0},{"$f":"-OpCo2!BJ2353","v":0},{"$f":"-OpCo2!BK2353","v":0},{"$f":"-OpCo2!BL2353","v":0},{"$f":"-OpCo2!BM2353","v":0},{"$f":"-OpCo2!BN2353","v":0},{"$f":"-OpCo2!BO2353","v":0},{"$f":"-OpCo2!BP2353","v":0},{"$f":"-OpCo2!BQ2353","v":0},{"$f":"-OpCo2!BR2353","v":0},{"$f":"-OpCo2!BS2353","v":0},{"$f":"-OpCo2!BT2353","v":0}]
[]
[null,null,null,"Net cash flow",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M184,M186,M193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f free cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L216","v":0},{"$f":"M216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f free cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M214:M215)","v":0},{"$f":"SUM(N214:N215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f restricted cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L221","v":0},{"$f":"M221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M205:M210)","v":0},{"$f":"-SUM(N205:N210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest received on restricted cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M545","v":0},{"$f":"OpCo2!N545","v":0},{"$f":"OpCo2!O545","v":0},{"$f":"OpCo2!P545","v":0},{"$f":"OpCo2!Q545","v":0},{"$f":"OpCo2!R545","v":0},{"$f":"OpCo2!S545","v":0},{"$f":"OpCo2!T545","v":0},{"$f":"OpCo2!U545","v":0},{"$f":"OpCo2!V545","v":0},{"$f":"OpCo2!W545","v":0},{"$f":"OpCo2!X545","v":0},{"$f":"OpCo2!Y545","v":0},{"$f":"OpCo2!Z545","v":0},{"$f":"OpCo2!AA545","v":0},{"$f":"OpCo2!AB545","v":0},{"$f":"OpCo2!AC545","v":0},{"$f":"OpCo2!AD545","v":0},{"$f":"OpCo2!AE545","v":0},{"$f":"OpCo2!AF545","v":0},{"$f":"OpCo2!AG545","v":0},{"$f":"OpCo2!AH545","v":0},{"$f":"OpCo2!AI545","v":0},{"$f":"OpCo2!AJ545","v":0},{"$f":"OpCo2!AK545","v":0},{"$f":"OpCo2!AL545","v":0},{"$f":"OpCo2!AM545","v":0},{"$f":"OpCo2!AN545","v":0},{"$f":"OpCo2!AO545","v":0},{"$f":"OpCo2!AP545","v":0},{"$f":"OpCo2!AQ545","v":0},{"$f":"OpCo2!AR545","v":0},{"$f":"OpCo2!AS545","v":0},{"$f":"OpCo2!AT545","v":0},{"$f":"OpCo2!AU545","v":0},{"$f":"OpCo2!AV545","v":0},{"$f":"OpCo2!AW545","v":0},{"$f":"OpCo2!AX545","v":0},{"$f":"OpCo2!AY545","v":0},{"$f":"OpCo2!AZ545","v":0},{"$f":"OpCo2!BA545","v":0},{"$f":"OpCo2!BB545","v":0},{"$f":"OpCo2!BC545","v":0},{"$f":"OpCo2!BD545","v":0},{"$f":"OpCo2!BE545","v":0},{"$f":"OpCo2!BF545","v":0},{"$f":"OpCo2!BG545","v":0},{"$f":"OpCo2!BH545","v":0},{"$f":"OpCo2!BI545","v":0},{"$f":"OpCo2!BJ545","v":0},{"$f":"OpCo2!BK545","v":0},{"$f":"OpCo2!BL545","v":0},{"$f":"OpCo2!BM545","v":0},{"$f":"OpCo2!BN545","v":0},{"$f":"OpCo2!BO545","v":0},{"$f":"OpCo2!BP545","v":0},{"$f":"OpCo2!BQ545","v":0},{"$f":"OpCo2!BR545","v":0},{"$f":"OpCo2!BS545","v":0},{"$f":"OpCo2!BT545","v":0}]
[null,null,null,"c/f restricted cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M218:M220)","v":0},{"$f":"SUM(N218:N220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B223)+1","v":2},null,"REAL FINANCIAL STATEMENTS"]
[]
[null,null,{"$f":"MAX(C$224:C225)+1","v":1},"STATEMENT OF COMPREHENSIVE INCOME"]
[]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M247","v":0},{"$f":"OpCo2!N247","v":0},{"$f":"OpCo2!O247","v":0},{"$f":"OpCo2!P247","v":0},{"$f":"OpCo2!Q247","v":0},{"$f":"OpCo2!R247","v":0},{"$f":"OpCo2!S247","v":0},{"$f":"OpCo2!T247","v":0},{"$f":"OpCo2!U247","v":0},{"$f":"OpCo2!V247","v":0},{"$f":"OpCo2!W247","v":0},{"$f":"OpCo2!X247","v":0},{"$f":"OpCo2!Y247","v":0},{"$f":"OpCo2!Z247","v":0},{"$f":"OpCo2!AA247","v":0},{"$f":"OpCo2!AB247","v":0},{"$f":"OpCo2!AC247","v":0},{"$f":"OpCo2!AD247","v":0},{"$f":"OpCo2!AE247","v":0},{"$f":"OpCo2!AF247","v":0},{"$f":"OpCo2!AG247","v":0},{"$f":"OpCo2!AH247","v":0},{"$f":"OpCo2!AI247","v":0},{"$f":"OpCo2!AJ247","v":0},{"$f":"OpCo2!AK247","v":0},{"$f":"OpCo2!AL247","v":0},{"$f":"OpCo2!AM247","v":0},{"$f":"OpCo2!AN247","v":0},{"$f":"OpCo2!AO247","v":0},{"$f":"OpCo2!AP247","v":0},{"$f":"OpCo2!AQ247","v":0},{"$f":"OpCo2!AR247","v":0},{"$f":"OpCo2!AS247","v":0},{"$f":"OpCo2!AT247","v":0},{"$f":"OpCo2!AU247","v":0},{"$f":"OpCo2!AV247","v":0},{"$f":"OpCo2!AW247","v":0},{"$f":"OpCo2!AX247","v":0},{"$f":"OpCo2!AY247","v":0},{"$f":"OpCo2!AZ247","v":0},{"$f":"OpCo2!BA247","v":0},{"$f":"OpCo2!BB247","v":0},{"$f":"OpCo2!BC247","v":0},{"$f":"OpCo2!BD247","v":0},{"$f":"OpCo2!BE247","v":0},{"$f":"OpCo2!BF247","v":0},{"$f":"OpCo2!BG247","v":0},{"$f":"OpCo2!BH247","v":0},{"$f":"OpCo2!BI247","v":0},{"$f":"OpCo2!BJ247","v":0},{"$f":"OpCo2!BK247","v":0},{"$f":"OpCo2!BL247","v":0},{"$f":"OpCo2!BM247","v":0},{"$f":"OpCo2!BN247","v":0},{"$f":"OpCo2!BO247","v":0},{"$f":"OpCo2!BP247","v":0},{"$f":"OpCo2!BQ247","v":0},{"$f":"OpCo2!BR247","v":0},{"$f":"OpCo2!BS247","v":0},{"$f":"OpCo2!BT247","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M263","v":0},{"$f":"OpCo2!N263","v":0},{"$f":"OpCo2!O263","v":0},{"$f":"OpCo2!P263","v":0},{"$f":"OpCo2!Q263","v":0},{"$f":"OpCo2!R263","v":0},{"$f":"OpCo2!S263","v":0},{"$f":"OpCo2!T263","v":0},{"$f":"OpCo2!U263","v":0},{"$f":"OpCo2!V263","v":0},{"$f":"OpCo2!W263","v":0},{"$f":"OpCo2!X263","v":0},{"$f":"OpCo2!Y263","v":0},{"$f":"OpCo2!Z263","v":0},{"$f":"OpCo2!AA263","v":0},{"$f":"OpCo2!AB263","v":0},{"$f":"OpCo2!AC263","v":0},{"$f":"OpCo2!AD263","v":0},{"$f":"OpCo2!AE263","v":0},{"$f":"OpCo2!AF263","v":0},{"$f":"OpCo2!AG263","v":0},{"$f":"OpCo2!AH263","v":0},{"$f":"OpCo2!AI263","v":0},{"$f":"OpCo2!AJ263","v":0},{"$f":"OpCo2!AK263","v":0},{"$f":"OpCo2!AL263","v":0},{"$f":"OpCo2!AM263","v":0},{"$f":"OpCo2!AN263","v":0},{"$f":"OpCo2!AO263","v":0},{"$f":"OpCo2!AP263","v":0},{"$f":"OpCo2!AQ263","v":0},{"$f":"OpCo2!AR263","v":0},{"$f":"OpCo2!AS263","v":0},{"$f":"OpCo2!AT263","v":0},{"$f":"OpCo2!AU263","v":0},{"$f":"OpCo2!AV263","v":0},{"$f":"OpCo2!AW263","v":0},{"$f":"OpCo2!AX263","v":0},{"$f":"OpCo2!AY263","v":0},{"$f":"OpCo2!AZ263","v":0},{"$f":"OpCo2!BA263","v":0},{"$f":"OpCo2!BB263","v":0},{"$f":"OpCo2!BC263","v":0},{"$f":"OpCo2!BD263","v":0},{"$f":"OpCo2!BE263","v":0},{"$f":"OpCo2!BF263","v":0},{"$f":"OpCo2!BG263","v":0},{"$f":"OpCo2!BH263","v":0},{"$f":"OpCo2!BI263","v":0},{"$f":"OpCo2!BJ263","v":0},{"$f":"OpCo2!BK263","v":0},{"$f":"OpCo2!BL263","v":0},{"$f":"OpCo2!BM263","v":0},{"$f":"OpCo2!BN263","v":0},{"$f":"OpCo2!BO263","v":0},{"$f":"OpCo2!BP263","v":0},{"$f":"OpCo2!BQ263","v":0},{"$f":"OpCo2!BR263","v":0},{"$f":"OpCo2!BS263","v":0},{"$f":"OpCo2!BT263","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M321","v":0},{"$f":"OpCo2!N321","v":0},{"$f":"OpCo2!O321","v":0},{"$f":"OpCo2!P321","v":0},{"$f":"OpCo2!Q321","v":0},{"$f":"OpCo2!R321","v":0},{"$f":"OpCo2!S321","v":0},{"$f":"OpCo2!T321","v":0},{"$f":"OpCo2!U321","v":0},{"$f":"OpCo2!V321","v":0},{"$f":"OpCo2!W321","v":0},{"$f":"OpCo2!X321","v":0},{"$f":"OpCo2!Y321","v":0},{"$f":"OpCo2!Z321","v":0},{"$f":"OpCo2!AA321","v":0},{"$f":"OpCo2!AB321","v":0},{"$f":"OpCo2!AC321","v":0},{"$f":"OpCo2!AD321","v":0},{"$f":"OpCo2!AE321","v":0},{"$f":"OpCo2!AF321","v":0},{"$f":"OpCo2!AG321","v":0},{"$f":"OpCo2!AH321","v":0},{"$f":"OpCo2!AI321","v":0},{"$f":"OpCo2!AJ321","v":0},{"$f":"OpCo2!AK321","v":0},{"$f":"OpCo2!AL321","v":0},{"$f":"OpCo2!AM321","v":0},{"$f":"OpCo2!AN321","v":0},{"$f":"OpCo2!AO321","v":0},{"$f":"OpCo2!AP321","v":0},{"$f":"OpCo2!AQ321","v":0},{"$f":"OpCo2!AR321","v":0},{"$f":"OpCo2!AS321","v":0},{"$f":"OpCo2!AT321","v":0},{"$f":"OpCo2!AU321","v":0},{"$f":"OpCo2!AV321","v":0},{"$f":"OpCo2!AW321","v":0},{"$f":"OpCo2!AX321","v":0},{"$f":"OpCo2!AY321","v":0},{"$f":"OpCo2!AZ321","v":0},{"$f":"OpCo2!BA321","v":0},{"$f":"OpCo2!BB321","v":0},{"$f":"OpCo2!BC321","v":0},{"$f":"OpCo2!BD321","v":0},{"$f":"OpCo2!BE321","v":0},{"$f":"OpCo2!BF321","v":0},{"$f":"OpCo2!BG321","v":0},{"$f":"OpCo2!BH321","v":0},{"$f":"OpCo2!BI321","v":0},{"$f":"OpCo2!BJ321","v":0},{"$f":"OpCo2!BK321","v":0},{"$f":"OpCo2!BL321","v":0},{"$f":"OpCo2!BM321","v":0},{"$f":"OpCo2!BN321","v":0},{"$f":"OpCo2!BO321","v":0},{"$f":"OpCo2!BP321","v":0},{"$f":"OpCo2!BQ321","v":0},{"$f":"OpCo2!BR321","v":0},{"$f":"OpCo2!BS321","v":0},{"$f":"OpCo2!BT321","v":0}]
[null,null,null,"Inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M482","v":0},{"$f":"OpCo2!N482","v":0},{"$f":"OpCo2!O482","v":0},{"$f":"OpCo2!P482","v":0},{"$f":"OpCo2!Q482","v":0},{"$f":"OpCo2!R482","v":0},{"$f":"OpCo2!S482","v":0},{"$f":"OpCo2!T482","v":0},{"$f":"OpCo2!U482","v":0},{"$f":"OpCo2!V482","v":0},{"$f":"OpCo2!W482","v":0},{"$f":"OpCo2!X482","v":0},{"$f":"OpCo2!Y482","v":0},{"$f":"OpCo2!Z482","v":0},{"$f":"OpCo2!AA482","v":0},{"$f":"OpCo2!AB482","v":0},{"$f":"OpCo2!AC482","v":0},{"$f":"OpCo2!AD482","v":0},{"$f":"OpCo2!AE482","v":0},{"$f":"OpCo2!AF482","v":0},{"$f":"OpCo2!AG482","v":0},{"$f":"OpCo2!AH482","v":0},{"$f":"OpCo2!AI482","v":0},{"$f":"OpCo2!AJ482","v":0},{"$f":"OpCo2!AK482","v":0},{"$f":"OpCo2!AL482","v":0},{"$f":"OpCo2!AM482","v":0},{"$f":"OpCo2!AN482","v":0},{"$f":"OpCo2!AO482","v":0},{"$f":"OpCo2!AP482","v":0},{"$f":"OpCo2!AQ482","v":0},{"$f":"OpCo2!AR482","v":0},{"$f":"OpCo2!AS482","v":0},{"$f":"OpCo2!AT482","v":0},{"$f":"OpCo2!AU482","v":0},{"$f":"OpCo2!AV482","v":0},{"$f":"OpCo2!AW482","v":0},{"$f":"OpCo2!AX482","v":0},{"$f":"OpCo2!AY482","v":0},{"$f":"OpCo2!AZ482","v":0},{"$f":"OpCo2!BA482","v":0},{"$f":"OpCo2!BB482","v":0},{"$f":"OpCo2!BC482","v":0},{"$f":"OpCo2!BD482","v":0},{"$f":"OpCo2!BE482","v":0},{"$f":"OpCo2!BF482","v":0},{"$f":"OpCo2!BG482","v":0},{"$f":"OpCo2!BH482","v":0},{"$f":"OpCo2!BI482","v":0},{"$f":"OpCo2!BJ482","v":0},{"$f":"OpCo2!BK482","v":0},{"$f":"OpCo2!BL482","v":0},{"$f":"OpCo2!BM482","v":0},{"$f":"OpCo2!BN482","v":0},{"$f":"OpCo2!BO482","v":0},{"$f":"OpCo2!BP482","v":0},{"$f":"OpCo2!BQ482","v":0},{"$f":"OpCo2!BR482","v":0},{"$f":"OpCo2!BS482","v":0},{"$f":"OpCo2!BT482","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M379","v":0},{"$f":"OpCo2!N379","v":0},{"$f":"OpCo2!O379","v":0},{"$f":"OpCo2!P379","v":0},{"$f":"OpCo2!Q379","v":0},{"$f":"OpCo2!R379","v":0},{"$f":"OpCo2!S379","v":0},{"$f":"OpCo2!T379","v":0},{"$f":"OpCo2!U379","v":0},{"$f":"OpCo2!V379","v":0},{"$f":"OpCo2!W379","v":0},{"$f":"OpCo2!X379","v":0},{"$f":"OpCo2!Y379","v":0},{"$f":"OpCo2!Z379","v":0},{"$f":"OpCo2!AA379","v":0},{"$f":"OpCo2!AB379","v":0},{"$f":"OpCo2!AC379","v":0},{"$f":"OpCo2!AD379","v":0},{"$f":"OpCo2!AE379","v":0},{"$f":"OpCo2!AF379","v":0},{"$f":"OpCo2!AG379","v":0},{"$f":"OpCo2!AH379","v":0},{"$f":"OpCo2!AI379","v":0},{"$f":"OpCo2!AJ379","v":0},{"$f":"OpCo2!AK379","v":0},{"$f":"OpCo2!AL379","v":0},{"$f":"OpCo2!AM379","v":0},{"$f":"OpCo2!AN379","v":0},{"$f":"OpCo2!AO379","v":0},{"$f":"OpCo2!AP379","v":0},{"$f":"OpCo2!AQ379","v":0},{"$f":"OpCo2!AR379","v":0},{"$f":"OpCo2!AS379","v":0},{"$f":"OpCo2!AT379","v":0},{"$f":"OpCo2!AU379","v":0},{"$f":"OpCo2!AV379","v":0},{"$f":"OpCo2!AW379","v":0},{"$f":"OpCo2!AX379","v":0},{"$f":"OpCo2!AY379","v":0},{"$f":"OpCo2!AZ379","v":0},{"$f":"OpCo2!BA379","v":0},{"$f":"OpCo2!BB379","v":0},{"$f":"OpCo2!BC379","v":0},{"$f":"OpCo2!BD379","v":0},{"$f":"OpCo2!BE379","v":0},{"$f":"OpCo2!BF379","v":0},{"$f":"OpCo2!BG379","v":0},{"$f":"OpCo2!BH379","v":0},{"$f":"OpCo2!BI379","v":0},{"$f":"OpCo2!BJ379","v":0},{"$f":"OpCo2!BK379","v":0},{"$f":"OpCo2!BL379","v":0},{"$f":"OpCo2!BM379","v":0},{"$f":"OpCo2!BN379","v":0},{"$f":"OpCo2!BO379","v":0},{"$f":"OpCo2!BP379","v":0},{"$f":"OpCo2!BQ379","v":0},{"$f":"OpCo2!BR379","v":0},{"$f":"OpCo2!BS379","v":0},{"$f":"OpCo2!BT379","v":0}]
[null,null,null,"Bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M234:M237)","v":0},{"$f":"SUM(N234:N237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M248","v":0},{"$f":"OpCo2!N248","v":0},{"$f":"OpCo2!O248","v":0},{"$f":"OpCo2!P248","v":0},{"$f":"OpCo2!Q248","v":0},{"$f":"OpCo2!R248","v":0},{"$f":"OpCo2!S248","v":0},{"$f":"OpCo2!T248","v":0},{"$f":"OpCo2!U248","v":0},{"$f":"OpCo2!V248","v":0},{"$f":"OpCo2!W248","v":0},{"$f":"OpCo2!X248","v":0},{"$f":"OpCo2!Y248","v":0},{"$f":"OpCo2!Z248","v":0},{"$f":"OpCo2!AA248","v":0},{"$f":"OpCo2!AB248","v":0},{"$f":"OpCo2!AC248","v":0},{"$f":"OpCo2!AD248","v":0},{"$f":"OpCo2!AE248","v":0},{"$f":"OpCo2!AF248","v":0},{"$f":"OpCo2!AG248","v":0},{"$f":"OpCo2!AH248","v":0},{"$f":"OpCo2!AI248","v":0},{"$f":"OpCo2!AJ248","v":0},{"$f":"OpCo2!AK248","v":0},{"$f":"OpCo2!AL248","v":0},{"$f":"OpCo2!AM248","v":0},{"$f":"OpCo2!AN248","v":0},{"$f":"OpCo2!AO248","v":0},{"$f":"OpCo2!AP248","v":0},{"$f":"OpCo2!AQ248","v":0},{"$f":"OpCo2!AR248","v":0},{"$f":"OpCo2!AS248","v":0},{"$f":"OpCo2!AT248","v":0},{"$f":"OpCo2!AU248","v":0},{"$f":"OpCo2!AV248","v":0},{"$f":"OpCo2!AW248","v":0},{"$f":"OpCo2!AX248","v":0},{"$f":"OpCo2!AY248","v":0},{"$f":"OpCo2!AZ248","v":0},{"$f":"OpCo2!BA248","v":0},{"$f":"OpCo2!BB248","v":0},{"$f":"OpCo2!BC248","v":0},{"$f":"OpCo2!BD248","v":0},{"$f":"OpCo2!BE248","v":0},{"$f":"OpCo2!BF248","v":0},{"$f":"OpCo2!BG248","v":0},{"$f":"OpCo2!BH248","v":0},{"$f":"OpCo2!BI248","v":0},{"$f":"OpCo2!BJ248","v":0},{"$f":"OpCo2!BK248","v":0},{"$f":"OpCo2!BL248","v":0},{"$f":"OpCo2!BM248","v":0},{"$f":"OpCo2!BN248","v":0},{"$f":"OpCo2!BO248","v":0},{"$f":"OpCo2!BP248","v":0},{"$f":"OpCo2!BQ248","v":0},{"$f":"OpCo2!BR248","v":0},{"$f":"OpCo2!BS248","v":0},{"$f":"OpCo2!BT248","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M264","v":0},{"$f":"OpCo2!N264","v":0},{"$f":"OpCo2!O264","v":0},{"$f":"OpCo2!P264","v":0},{"$f":"OpCo2!Q264","v":0},{"$f":"OpCo2!R264","v":0},{"$f":"OpCo2!S264","v":0},{"$f":"OpCo2!T264","v":0},{"$f":"OpCo2!U264","v":0},{"$f":"OpCo2!V264","v":0},{"$f":"OpCo2!W264","v":0},{"$f":"OpCo2!X264","v":0},{"$f":"OpCo2!Y264","v":0},{"$f":"OpCo2!Z264","v":0},{"$f":"OpCo2!AA264","v":0},{"$f":"OpCo2!AB264","v":0},{"$f":"OpCo2!AC264","v":0},{"$f":"OpCo2!AD264","v":0},{"$f":"OpCo2!AE264","v":0},{"$f":"OpCo2!AF264","v":0},{"$f":"OpCo2!AG264","v":0},{"$f":"OpCo2!AH264","v":0},{"$f":"OpCo2!AI264","v":0},{"$f":"OpCo2!AJ264","v":0},{"$f":"OpCo2!AK264","v":0},{"$f":"OpCo2!AL264","v":0},{"$f":"OpCo2!AM264","v":0},{"$f":"OpCo2!AN264","v":0},{"$f":"OpCo2!AO264","v":0},{"$f":"OpCo2!AP264","v":0},{"$f":"OpCo2!AQ264","v":0},{"$f":"OpCo2!AR264","v":0},{"$f":"OpCo2!AS264","v":0},{"$f":"OpCo2!AT264","v":0},{"$f":"OpCo2!AU264","v":0},{"$f":"OpCo2!AV264","v":0},{"$f":"OpCo2!AW264","v":0},{"$f":"OpCo2!AX264","v":0},{"$f":"OpCo2!AY264","v":0},{"$f":"OpCo2!AZ264","v":0},{"$f":"OpCo2!BA264","v":0},{"$f":"OpCo2!BB264","v":0},{"$f":"OpCo2!BC264","v":0},{"$f":"OpCo2!BD264","v":0},{"$f":"OpCo2!BE264","v":0},{"$f":"OpCo2!BF264","v":0},{"$f":"OpCo2!BG264","v":0},{"$f":"OpCo2!BH264","v":0},{"$f":"OpCo2!BI264","v":0},{"$f":"OpCo2!BJ264","v":0},{"$f":"OpCo2!BK264","v":0},{"$f":"OpCo2!BL264","v":0},{"$f":"OpCo2!BM264","v":0},{"$f":"OpCo2!BN264","v":0},{"$f":"OpCo2!BO264","v":0},{"$f":"OpCo2!BP264","v":0},{"$f":"OpCo2!BQ264","v":0},{"$f":"OpCo2!BR264","v":0},{"$f":"OpCo2!BS264","v":0},{"$f":"OpCo2!BT264","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M322","v":0},{"$f":"OpCo2!N322","v":0},{"$f":"OpCo2!O322","v":0},{"$f":"OpCo2!P322","v":0},{"$f":"OpCo2!Q322","v":0},{"$f":"OpCo2!R322","v":0},{"$f":"OpCo2!S322","v":0},{"$f":"OpCo2!T322","v":0},{"$f":"OpCo2!U322","v":0},{"$f":"OpCo2!V322","v":0},{"$f":"OpCo2!W322","v":0},{"$f":"OpCo2!X322","v":0},{"$f":"OpCo2!Y322","v":0},{"$f":"OpCo2!Z322","v":0},{"$f":"OpCo2!AA322","v":0},{"$f":"OpCo2!AB322","v":0},{"$f":"OpCo2!AC322","v":0},{"$f":"OpCo2!AD322","v":0},{"$f":"OpCo2!AE322","v":0},{"$f":"OpCo2!AF322","v":0},{"$f":"OpCo2!AG322","v":0},{"$f":"OpCo2!AH322","v":0},{"$f":"OpCo2!AI322","v":0},{"$f":"OpCo2!AJ322","v":0},{"$f":"OpCo2!AK322","v":0},{"$f":"OpCo2!AL322","v":0},{"$f":"OpCo2!AM322","v":0},{"$f":"OpCo2!AN322","v":0},{"$f":"OpCo2!AO322","v":0},{"$f":"OpCo2!AP322","v":0},{"$f":"OpCo2!AQ322","v":0},{"$f":"OpCo2!AR322","v":0},{"$f":"OpCo2!AS322","v":0},{"$f":"OpCo2!AT322","v":0},{"$f":"OpCo2!AU322","v":0},{"$f":"OpCo2!AV322","v":0},{"$f":"OpCo2!AW322","v":0},{"$f":"OpCo2!AX322","v":0},{"$f":"OpCo2!AY322","v":0},{"$f":"OpCo2!AZ322","v":0},{"$f":"OpCo2!BA322","v":0},{"$f":"OpCo2!BB322","v":0},{"$f":"OpCo2!BC322","v":0},{"$f":"OpCo2!BD322","v":0},{"$f":"OpCo2!BE322","v":0},{"$f":"OpCo2!BF322","v":0},{"$f":"OpCo2!BG322","v":0},{"$f":"OpCo2!BH322","v":0},{"$f":"OpCo2!BI322","v":0},{"$f":"OpCo2!BJ322","v":0},{"$f":"OpCo2!BK322","v":0},{"$f":"OpCo2!BL322","v":0},{"$f":"OpCo2!BM322","v":0},{"$f":"OpCo2!BN322","v":0},{"$f":"OpCo2!BO322","v":0},{"$f":"OpCo2!BP322","v":0},{"$f":"OpCo2!BQ322","v":0},{"$f":"OpCo2!BR322","v":0},{"$f":"OpCo2!BS322","v":0},{"$f":"OpCo2!BT322","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M380","v":0},{"$f":"OpCo2!N380","v":0},{"$f":"OpCo2!O380","v":0},{"$f":"OpCo2!P380","v":0},{"$f":"OpCo2!Q380","v":0},{"$f":"OpCo2!R380","v":0},{"$f":"OpCo2!S380","v":0},{"$f":"OpCo2!T380","v":0},{"$f":"OpCo2!U380","v":0},{"$f":"OpCo2!V380","v":0},{"$f":"OpCo2!W380","v":0},{"$f":"OpCo2!X380","v":0},{"$f":"OpCo2!Y380","v":0},{"$f":"OpCo2!Z380","v":0},{"$f":"OpCo2!AA380","v":0},{"$f":"OpCo2!AB380","v":0},{"$f":"OpCo2!AC380","v":0},{"$f":"OpCo2!AD380","v":0},{"$f":"OpCo2!AE380","v":0},{"$f":"OpCo2!AF380","v":0},{"$f":"OpCo2!AG380","v":0},{"$f":"OpCo2!AH380","v":0},{"$f":"OpCo2!AI380","v":0},{"$f":"OpCo2!AJ380","v":0},{"$f":"OpCo2!AK380","v":0},{"$f":"OpCo2!AL380","v":0},{"$f":"OpCo2!AM380","v":0},{"$f":"OpCo2!AN380","v":0},{"$f":"OpCo2!AO380","v":0},{"$f":"OpCo2!AP380","v":0},{"$f":"OpCo2!AQ380","v":0},{"$f":"OpCo2!AR380","v":0},{"$f":"OpCo2!AS380","v":0},{"$f":"OpCo2!AT380","v":0},{"$f":"OpCo2!AU380","v":0},{"$f":"OpCo2!AV380","v":0},{"$f":"OpCo2!AW380","v":0},{"$f":"OpCo2!AX380","v":0},{"$f":"OpCo2!AY380","v":0},{"$f":"OpCo2!AZ380","v":0},{"$f":"OpCo2!BA380","v":0},{"$f":"OpCo2!BB380","v":0},{"$f":"OpCo2!BC380","v":0},{"$f":"OpCo2!BD380","v":0},{"$f":"OpCo2!BE380","v":0},{"$f":"OpCo2!BF380","v":0},{"$f":"OpCo2!BG380","v":0},{"$f":"OpCo2!BH380","v":0},{"$f":"OpCo2!BI380","v":0},{"$f":"OpCo2!BJ380","v":0},{"$f":"OpCo2!BK380","v":0},{"$f":"OpCo2!BL380","v":0},{"$f":"OpCo2!BM380","v":0},{"$f":"OpCo2!BN380","v":0},{"$f":"OpCo2!BO380","v":0},{"$f":"OpCo2!BP380","v":0},{"$f":"OpCo2!BQ380","v":0},{"$f":"OpCo2!BR380","v":0},{"$f":"OpCo2!BS380","v":0},{"$f":"OpCo2!BT380","v":0}]
[]
[null,null,null,"Revenue",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M228:M233)","v":0},{"$f":"SUM(N228:N233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M242:M243)","v":0},{"$f":"SUM(N242:N243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M187","v":0},{"$f":"OpCo2!N187","v":0},{"$f":"OpCo2!O187","v":0},{"$f":"OpCo2!P187","v":0},{"$f":"OpCo2!Q187","v":0},{"$f":"OpCo2!R187","v":0},{"$f":"OpCo2!S187","v":0},{"$f":"OpCo2!T187","v":0},{"$f":"OpCo2!U187","v":0},{"$f":"OpCo2!V187","v":0},{"$f":"OpCo2!W187","v":0},{"$f":"OpCo2!X187","v":0},{"$f":"OpCo2!Y187","v":0},{"$f":"OpCo2!Z187","v":0},{"$f":"OpCo2!AA187","v":0},{"$f":"OpCo2!AB187","v":0},{"$f":"OpCo2!AC187","v":0},{"$f":"OpCo2!AD187","v":0},{"$f":"OpCo2!AE187","v":0},{"$f":"OpCo2!AF187","v":0},{"$f":"OpCo2!AG187","v":0},{"$f":"OpCo2!AH187","v":0},{"$f":"OpCo2!AI187","v":0},{"$f":"OpCo2!AJ187","v":0},{"$f":"OpCo2!AK187","v":0},{"$f":"OpCo2!AL187","v":0},{"$f":"OpCo2!AM187","v":0},{"$f":"OpCo2!AN187","v":0},{"$f":"OpCo2!AO187","v":0},{"$f":"OpCo2!AP187","v":0},{"$f":"OpCo2!AQ187","v":0},{"$f":"OpCo2!AR187","v":0},{"$f":"OpCo2!AS187","v":0},{"$f":"OpCo2!AT187","v":0},{"$f":"OpCo2!AU187","v":0},{"$f":"OpCo2!AV187","v":0},{"$f":"OpCo2!AW187","v":0},{"$f":"OpCo2!AX187","v":0},{"$f":"OpCo2!AY187","v":0},{"$f":"OpCo2!AZ187","v":0},{"$f":"OpCo2!BA187","v":0},{"$f":"OpCo2!BB187","v":0},{"$f":"OpCo2!BC187","v":0},{"$f":"OpCo2!BD187","v":0},{"$f":"OpCo2!BE187","v":0},{"$f":"OpCo2!BF187","v":0},{"$f":"OpCo2!BG187","v":0},{"$f":"OpCo2!BH187","v":0},{"$f":"OpCo2!BI187","v":0},{"$f":"OpCo2!BJ187","v":0},{"$f":"OpCo2!BK187","v":0},{"$f":"OpCo2!BL187","v":0},{"$f":"OpCo2!BM187","v":0},{"$f":"OpCo2!BN187","v":0},{"$f":"OpCo2!BO187","v":0},{"$f":"OpCo2!BP187","v":0},{"$f":"OpCo2!BQ187","v":0},{"$f":"OpCo2!BR187","v":0},{"$f":"OpCo2!BS187","v":0},{"$f":"OpCo2!BT187","v":0}]
[null,null,null,"O&M arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2880","v":0},{"$f":"OpCo2!N2880","v":0},{"$f":"OpCo2!O2880","v":0},{"$f":"OpCo2!P2880","v":0},{"$f":"OpCo2!Q2880","v":0},{"$f":"OpCo2!R2880","v":0},{"$f":"OpCo2!S2880","v":0},{"$f":"OpCo2!T2880","v":0},{"$f":"OpCo2!U2880","v":0},{"$f":"OpCo2!V2880","v":0},{"$f":"OpCo2!W2880","v":0},{"$f":"OpCo2!X2880","v":0},{"$f":"OpCo2!Y2880","v":0},{"$f":"OpCo2!Z2880","v":0},{"$f":"OpCo2!AA2880","v":0},{"$f":"OpCo2!AB2880","v":0},{"$f":"OpCo2!AC2880","v":0},{"$f":"OpCo2!AD2880","v":0},{"$f":"OpCo2!AE2880","v":0},{"$f":"OpCo2!AF2880","v":0},{"$f":"OpCo2!AG2880","v":0},{"$f":"OpCo2!AH2880","v":0},{"$f":"OpCo2!AI2880","v":0},{"$f":"OpCo2!AJ2880","v":0},{"$f":"OpCo2!AK2880","v":0},{"$f":"OpCo2!AL2880","v":0},{"$f":"OpCo2!AM2880","v":0},{"$f":"OpCo2!AN2880","v":0},{"$f":"OpCo2!AO2880","v":0},{"$f":"OpCo2!AP2880","v":0},{"$f":"OpCo2!AQ2880","v":0},{"$f":"OpCo2!AR2880","v":0},{"$f":"OpCo2!AS2880","v":0},{"$f":"OpCo2!AT2880","v":0},{"$f":"OpCo2!AU2880","v":0},{"$f":"OpCo2!AV2880","v":0},{"$f":"OpCo2!AW2880","v":0},{"$f":"OpCo2!AX2880","v":0},{"$f":"OpCo2!AY2880","v":0},{"$f":"OpCo2!AZ2880","v":0},{"$f":"OpCo2!BA2880","v":0},{"$f":"OpCo2!BB2880","v":0},{"$f":"OpCo2!BC2880","v":0},{"$f":"OpCo2!BD2880","v":0},{"$f":"OpCo2!BE2880","v":0},{"$f":"OpCo2!BF2880","v":0},{"$f":"OpCo2!BG2880","v":0},{"$f":"OpCo2!BH2880","v":0},{"$f":"OpCo2!BI2880","v":0},{"$f":"OpCo2!BJ2880","v":0},{"$f":"OpCo2!BK2880","v":0},{"$f":"OpCo2!BL2880","v":0},{"$f":"OpCo2!BM2880","v":0},{"$f":"OpCo2!BN2880","v":0},{"$f":"OpCo2!BO2880","v":0},{"$f":"OpCo2!BP2880","v":0},{"$f":"OpCo2!BQ2880","v":0},{"$f":"OpCo2!BR2880","v":0},{"$f":"OpCo2!BS2880","v":0},{"$f":"OpCo2!BT2880","v":0}]
[]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M246:M247)","v":0},{"$f":"SUM(N246:N247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M201","v":0},{"$f":"OpCo2!N201","v":0},{"$f":"OpCo2!O201","v":0},{"$f":"OpCo2!P201","v":0},{"$f":"OpCo2!Q201","v":0},{"$f":"OpCo2!R201","v":0},{"$f":"OpCo2!S201","v":0},{"$f":"OpCo2!T201","v":0},{"$f":"OpCo2!U201","v":0},{"$f":"OpCo2!V201","v":0},{"$f":"OpCo2!W201","v":0},{"$f":"OpCo2!X201","v":0},{"$f":"OpCo2!Y201","v":0},{"$f":"OpCo2!Z201","v":0},{"$f":"OpCo2!AA201","v":0},{"$f":"OpCo2!AB201","v":0},{"$f":"OpCo2!AC201","v":0},{"$f":"OpCo2!AD201","v":0},{"$f":"OpCo2!AE201","v":0},{"$f":"OpCo2!AF201","v":0},{"$f":"OpCo2!AG201","v":0},{"$f":"OpCo2!AH201","v":0},{"$f":"OpCo2!AI201","v":0},{"$f":"OpCo2!AJ201","v":0},{"$f":"OpCo2!AK201","v":0},{"$f":"OpCo2!AL201","v":0},{"$f":"OpCo2!AM201","v":0},{"$f":"OpCo2!AN201","v":0},{"$f":"OpCo2!AO201","v":0},{"$f":"OpCo2!AP201","v":0},{"$f":"OpCo2!AQ201","v":0},{"$f":"OpCo2!AR201","v":0},{"$f":"OpCo2!AS201","v":0},{"$f":"OpCo2!AT201","v":0},{"$f":"OpCo2!AU201","v":0},{"$f":"OpCo2!AV201","v":0},{"$f":"OpCo2!AW201","v":0},{"$f":"OpCo2!AX201","v":0},{"$f":"OpCo2!AY201","v":0},{"$f":"OpCo2!AZ201","v":0},{"$f":"OpCo2!BA201","v":0},{"$f":"OpCo2!BB201","v":0},{"$f":"OpCo2!BC201","v":0},{"$f":"OpCo2!BD201","v":0},{"$f":"OpCo2!BE201","v":0},{"$f":"OpCo2!BF201","v":0},{"$f":"OpCo2!BG201","v":0},{"$f":"OpCo2!BH201","v":0},{"$f":"OpCo2!BI201","v":0},{"$f":"OpCo2!BJ201","v":0},{"$f":"OpCo2!BK201","v":0},{"$f":"OpCo2!BL201","v":0},{"$f":"OpCo2!BM201","v":0},{"$f":"OpCo2!BN201","v":0},{"$f":"OpCo2!BO201","v":0},{"$f":"OpCo2!BP201","v":0},{"$f":"OpCo2!BQ201","v":0},{"$f":"OpCo2!BR201","v":0},{"$f":"OpCo2!BS201","v":0},{"$f":"OpCo2!BT201","v":0}]
[null,null,null,"Fuel arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2894","v":0},{"$f":"OpCo2!N2894","v":0},{"$f":"OpCo2!O2894","v":0},{"$f":"OpCo2!P2894","v":0},{"$f":"OpCo2!Q2894","v":0},{"$f":"OpCo2!R2894","v":0},{"$f":"OpCo2!S2894","v":0},{"$f":"OpCo2!T2894","v":0},{"$f":"OpCo2!U2894","v":0},{"$f":"OpCo2!V2894","v":0},{"$f":"OpCo2!W2894","v":0},{"$f":"OpCo2!X2894","v":0},{"$f":"OpCo2!Y2894","v":0},{"$f":"OpCo2!Z2894","v":0},{"$f":"OpCo2!AA2894","v":0},{"$f":"OpCo2!AB2894","v":0},{"$f":"OpCo2!AC2894","v":0},{"$f":"OpCo2!AD2894","v":0},{"$f":"OpCo2!AE2894","v":0},{"$f":"OpCo2!AF2894","v":0},{"$f":"OpCo2!AG2894","v":0},{"$f":"OpCo2!AH2894","v":0},{"$f":"OpCo2!AI2894","v":0},{"$f":"OpCo2!AJ2894","v":0},{"$f":"OpCo2!AK2894","v":0},{"$f":"OpCo2!AL2894","v":0},{"$f":"OpCo2!AM2894","v":0},{"$f":"OpCo2!AN2894","v":0},{"$f":"OpCo2!AO2894","v":0},{"$f":"OpCo2!AP2894","v":0},{"$f":"OpCo2!AQ2894","v":0},{"$f":"OpCo2!AR2894","v":0},{"$f":"OpCo2!AS2894","v":0},{"$f":"OpCo2!AT2894","v":0},{"$f":"OpCo2!AU2894","v":0},{"$f":"OpCo2!AV2894","v":0},{"$f":"OpCo2!AW2894","v":0},{"$f":"OpCo2!AX2894","v":0},{"$f":"OpCo2!AY2894","v":0},{"$f":"OpCo2!AZ2894","v":0},{"$f":"OpCo2!BA2894","v":0},{"$f":"OpCo2!BB2894","v":0},{"$f":"OpCo2!BC2894","v":0},{"$f":"OpCo2!BD2894","v":0},{"$f":"OpCo2!BE2894","v":0},{"$f":"OpCo2!BF2894","v":0},{"$f":"OpCo2!BG2894","v":0},{"$f":"OpCo2!BH2894","v":0},{"$f":"OpCo2!BI2894","v":0},{"$f":"OpCo2!BJ2894","v":0},{"$f":"OpCo2!BK2894","v":0},{"$f":"OpCo2!BL2894","v":0},{"$f":"OpCo2!BM2894","v":0},{"$f":"OpCo2!BN2894","v":0},{"$f":"OpCo2!BO2894","v":0},{"$f":"OpCo2!BP2894","v":0},{"$f":"OpCo2!BQ2894","v":0},{"$f":"OpCo2!BR2894","v":0},{"$f":"OpCo2!BS2894","v":0},{"$f":"OpCo2!BT2894","v":0}]
[]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M250:M251)","v":0},{"$f":"SUM(N250:N251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M498","v":0},{"$f":"OpCo2!N498","v":0},{"$f":"OpCo2!O498","v":0},{"$f":"OpCo2!P498","v":0},{"$f":"OpCo2!Q498","v":0},{"$f":"OpCo2!R498","v":0},{"$f":"OpCo2!S498","v":0},{"$f":"OpCo2!T498","v":0},{"$f":"OpCo2!U498","v":0},{"$f":"OpCo2!V498","v":0},{"$f":"OpCo2!W498","v":0},{"$f":"OpCo2!X498","v":0},{"$f":"OpCo2!Y498","v":0},{"$f":"OpCo2!Z498","v":0},{"$f":"OpCo2!AA498","v":0},{"$f":"OpCo2!AB498","v":0},{"$f":"OpCo2!AC498","v":0},{"$f":"OpCo2!AD498","v":0},{"$f":"OpCo2!AE498","v":0},{"$f":"OpCo2!AF498","v":0},{"$f":"OpCo2!AG498","v":0},{"$f":"OpCo2!AH498","v":0},{"$f":"OpCo2!AI498","v":0},{"$f":"OpCo2!AJ498","v":0},{"$f":"OpCo2!AK498","v":0},{"$f":"OpCo2!AL498","v":0},{"$f":"OpCo2!AM498","v":0},{"$f":"OpCo2!AN498","v":0},{"$f":"OpCo2!AO498","v":0},{"$f":"OpCo2!AP498","v":0},{"$f":"OpCo2!AQ498","v":0},{"$f":"OpCo2!AR498","v":0},{"$f":"OpCo2!AS498","v":0},{"$f":"OpCo2!AT498","v":0},{"$f":"OpCo2!AU498","v":0},{"$f":"OpCo2!AV498","v":0},{"$f":"OpCo2!AW498","v":0},{"$f":"OpCo2!AX498","v":0},{"$f":"OpCo2!AY498","v":0},{"$f":"OpCo2!AZ498","v":0},{"$f":"OpCo2!BA498","v":0},{"$f":"OpCo2!BB498","v":0},{"$f":"OpCo2!BC498","v":0},{"$f":"OpCo2!BD498","v":0},{"$f":"OpCo2!BE498","v":0},{"$f":"OpCo2!BF498","v":0},{"$f":"OpCo2!BG498","v":0},{"$f":"OpCo2!BH498","v":0},{"$f":"OpCo2!BI498","v":0},{"$f":"OpCo2!BJ498","v":0},{"$f":"OpCo2!BK498","v":0},{"$f":"OpCo2!BL498","v":0},{"$f":"OpCo2!BM498","v":0},{"$f":"OpCo2!BN498","v":0},{"$f":"OpCo2!BO498","v":0},{"$f":"OpCo2!BP498","v":0},{"$f":"OpCo2!BQ498","v":0},{"$f":"OpCo2!BR498","v":0},{"$f":"OpCo2!BS498","v":0},{"$f":"OpCo2!BT498","v":0}]
[null,null,null,"I/C arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2908","v":0},{"$f":"OpCo2!N2908","v":0},{"$f":"OpCo2!O2908","v":0},{"$f":"OpCo2!P2908","v":0},{"$f":"OpCo2!Q2908","v":0},{"$f":"OpCo2!R2908","v":0},{"$f":"OpCo2!S2908","v":0},{"$f":"OpCo2!T2908","v":0},{"$f":"OpCo2!U2908","v":0},{"$f":"OpCo2!V2908","v":0},{"$f":"OpCo2!W2908","v":0},{"$f":"OpCo2!X2908","v":0},{"$f":"OpCo2!Y2908","v":0},{"$f":"OpCo2!Z2908","v":0},{"$f":"OpCo2!AA2908","v":0},{"$f":"OpCo2!AB2908","v":0},{"$f":"OpCo2!AC2908","v":0},{"$f":"OpCo2!AD2908","v":0},{"$f":"OpCo2!AE2908","v":0},{"$f":"OpCo2!AF2908","v":0},{"$f":"OpCo2!AG2908","v":0},{"$f":"OpCo2!AH2908","v":0},{"$f":"OpCo2!AI2908","v":0},{"$f":"OpCo2!AJ2908","v":0},{"$f":"OpCo2!AK2908","v":0},{"$f":"OpCo2!AL2908","v":0},{"$f":"OpCo2!AM2908","v":0},{"$f":"OpCo2!AN2908","v":0},{"$f":"OpCo2!AO2908","v":0},{"$f":"OpCo2!AP2908","v":0},{"$f":"OpCo2!AQ2908","v":0},{"$f":"OpCo2!AR2908","v":0},{"$f":"OpCo2!AS2908","v":0},{"$f":"OpCo2!AT2908","v":0},{"$f":"OpCo2!AU2908","v":0},{"$f":"OpCo2!AV2908","v":0},{"$f":"OpCo2!AW2908","v":0},{"$f":"OpCo2!AX2908","v":0},{"$f":"OpCo2!AY2908","v":0},{"$f":"OpCo2!AZ2908","v":0},{"$f":"OpCo2!BA2908","v":0},{"$f":"OpCo2!BB2908","v":0},{"$f":"OpCo2!BC2908","v":0},{"$f":"OpCo2!BD2908","v":0},{"$f":"OpCo2!BE2908","v":0},{"$f":"OpCo2!BF2908","v":0},{"$f":"OpCo2!BG2908","v":0},{"$f":"OpCo2!BH2908","v":0},{"$f":"OpCo2!BI2908","v":0},{"$f":"OpCo2!BJ2908","v":0},{"$f":"OpCo2!BK2908","v":0},{"$f":"OpCo2!BL2908","v":0},{"$f":"OpCo2!BM2908","v":0},{"$f":"OpCo2!BN2908","v":0},{"$f":"OpCo2!BO2908","v":0},{"$f":"OpCo2!BP2908","v":0},{"$f":"OpCo2!BQ2908","v":0},{"$f":"OpCo2!BR2908","v":0},{"$f":"OpCo2!BS2908","v":0},{"$f":"OpCo2!BT2908","v":0}]
[]
[null,null,null,"Levies - CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M215","v":0},{"$f":"OpCo2!N215","v":0},{"$f":"OpCo2!O215","v":0},{"$f":"OpCo2!P215","v":0},{"$f":"OpCo2!Q215","v":0},{"$f":"OpCo2!R215","v":0},{"$f":"OpCo2!S215","v":0},{"$f":"OpCo2!T215","v":0},{"$f":"OpCo2!U215","v":0},{"$f":"OpCo2!V215","v":0},{"$f":"OpCo2!W215","v":0},{"$f":"OpCo2!X215","v":0},{"$f":"OpCo2!Y215","v":0},{"$f":"OpCo2!Z215","v":0},{"$f":"OpCo2!AA215","v":0},{"$f":"OpCo2!AB215","v":0},{"$f":"OpCo2!AC215","v":0},{"$f":"OpCo2!AD215","v":0},{"$f":"OpCo2!AE215","v":0},{"$f":"OpCo2!AF215","v":0},{"$f":"OpCo2!AG215","v":0},{"$f":"OpCo2!AH215","v":0},{"$f":"OpCo2!AI215","v":0},{"$f":"OpCo2!AJ215","v":0},{"$f":"OpCo2!AK215","v":0},{"$f":"OpCo2!AL215","v":0},{"$f":"OpCo2!AM215","v":0},{"$f":"OpCo2!AN215","v":0},{"$f":"OpCo2!AO215","v":0},{"$f":"OpCo2!AP215","v":0},{"$f":"OpCo2!AQ215","v":0},{"$f":"OpCo2!AR215","v":0},{"$f":"OpCo2!AS215","v":0},{"$f":"OpCo2!AT215","v":0},{"$f":"OpCo2!AU215","v":0},{"$f":"OpCo2!AV215","v":0},{"$f":"OpCo2!AW215","v":0},{"$f":"OpCo2!AX215","v":0},{"$f":"OpCo2!AY215","v":0},{"$f":"OpCo2!AZ215","v":0},{"$f":"OpCo2!BA215","v":0},{"$f":"OpCo2!BB215","v":0},{"$f":"OpCo2!BC215","v":0},{"$f":"OpCo2!BD215","v":0},{"$f":"OpCo2!BE215","v":0},{"$f":"OpCo2!BF215","v":0},{"$f":"OpCo2!BG215","v":0},{"$f":"OpCo2!BH215","v":0},{"$f":"OpCo2!BI215","v":0},{"$f":"OpCo2!BJ215","v":0},{"$f":"OpCo2!BK215","v":0},{"$f":"OpCo2!BL215","v":0},{"$f":"OpCo2!BM215","v":0},{"$f":"OpCo2!BN215","v":0},{"$f":"OpCo2!BO215","v":0},{"$f":"OpCo2!BP215","v":0},{"$f":"OpCo2!BQ215","v":0},{"$f":"OpCo2!BR215","v":0},{"$f":"OpCo2!BS215","v":0},{"$f":"OpCo2!BT215","v":0}]
[null,null,null,"Operating costs",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M241,M245,M249,M253)","v":0},{"$f":"SUM(N241,N245,N249,N253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M239+M254","v":0},{"$f":"N239+N254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M256/M239,0)","v":0},{"$f":"IFERROR(N256/N239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M260:M264)","v":0},{"$f":"SUM(N260:N264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo2!M162:M163)","v":0},{"$f":"SUM(OpCo2!N162:N163)","v":0},{"$f":"SUM(OpCo2!O162:O163)","v":0},{"$f":"SUM(OpCo2!P162:P163)","v":0},{"$f":"SUM(OpCo2!Q162:Q163)","v":0},{"$f":"SUM(OpCo2!R162:R163)","v":0},{"$f":"SUM(OpCo2!S162:S163)","v":0},{"$f":"SUM(OpCo2!T162:T163)","v":0},{"$f":"SUM(OpCo2!U162:U163)","v":0},{"$f":"SUM(OpCo2!V162:V163)","v":0},{"$f":"SUM(OpCo2!W162:W163)","v":0},{"$f":"SUM(OpCo2!X162:X163)","v":0},{"$f":"SUM(OpCo2!Y162:Y163)","v":0},{"$f":"SUM(OpCo2!Z162:Z163)","v":0},{"$f":"SUM(OpCo2!AA162:AA163)","v":0},{"$f":"SUM(OpCo2!AB162:AB163)","v":0},{"$f":"SUM(OpCo2!AC162:AC163)","v":0},{"$f":"SUM(OpCo2!AD162:AD163)","v":0},{"$f":"SUM(OpCo2!AE162:AE163)","v":0},{"$f":"SUM(OpCo2!AF162:AF163)","v":0},{"$f":"SUM(OpCo2!AG162:AG163)","v":0},{"$f":"SUM(OpCo2!AH162:AH163)","v":0},{"$f":"SUM(OpCo2!AI162:AI163)","v":0},{"$f":"SUM(OpCo2!AJ162:AJ163)","v":0},{"$f":"SUM(OpCo2!AK162:AK163)","v":0},{"$f":"SUM(OpCo2!AL162:AL163)","v":0},{"$f":"SUM(OpCo2!AM162:AM163)","v":0},{"$f":"SUM(OpCo2!AN162:AN163)","v":0},{"$f":"SUM(OpCo2!AO162:AO163)","v":0},{"$f":"SUM(OpCo2!AP162:AP163)","v":0},{"$f":"SUM(OpCo2!AQ162:AQ163)","v":0},{"$f":"SUM(OpCo2!AR162:AR163)","v":0},{"$f":"SUM(OpCo2!AS162:AS163)","v":0},{"$f":"SUM(OpCo2!AT162:AT163)","v":0},{"$f":"SUM(OpCo2!AU162:AU163)","v":0},{"$f":"SUM(OpCo2!AV162:AV163)","v":0},{"$f":"SUM(OpCo2!AW162:AW163)","v":0},{"$f":"SUM(OpCo2!AX162:AX163)","v":0},{"$f":"SUM(OpCo2!AY162:AY163)","v":0},{"$f":"SUM(OpCo2!AZ162:AZ163)","v":0},{"$f":"SUM(OpCo2!BA162:BA163)","v":0},{"$f":"SUM(OpCo2!BB162:BB163)","v":0},{"$f":"SUM(OpCo2!BC162:BC163)","v":0},{"$f":"SUM(OpCo2!BD162:BD163)","v":0},{"$f":"SUM(OpCo2!BE162:BE163)","v":0},{"$f":"SUM(OpCo2!BF162:BF163)","v":0},{"$f":"SUM(OpCo2!BG162:BG163)","v":0},{"$f":"SUM(OpCo2!BH162:BH163)","v":0},{"$f":"SUM(OpCo2!BI162:BI163)","v":0},{"$f":"SUM(OpCo2!BJ162:BJ163)","v":0},{"$f":"SUM(OpCo2!BK162:BK163)","v":0},{"$f":"SUM(OpCo2!BL162:BL163)","v":0},{"$f":"SUM(OpCo2!BM162:BM163)","v":0},{"$f":"SUM(OpCo2!BN162:BN163)","v":0},{"$f":"SUM(OpCo2!BO162:BO163)","v":0},{"$f":"SUM(OpCo2!BP162:BP163)","v":0},{"$f":"SUM(OpCo2!BQ162:BQ163)","v":0},{"$f":"SUM(OpCo2!BR162:BR163)","v":0},{"$f":"SUM(OpCo2!BS162:BS163)","v":0},{"$f":"SUM(OpCo2!BT162:BT163)","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo2!M2850:M2851)","v":0},{"$f":"SUM(OpCo2!N2850:N2851)","v":0},{"$f":"SUM(OpCo2!O2850:O2851)","v":0},{"$f":"SUM(OpCo2!P2850:P2851)","v":0},{"$f":"SUM(OpCo2!Q2850:Q2851)","v":0},{"$f":"SUM(OpCo2!R2850:R2851)","v":0},{"$f":"SUM(OpCo2!S2850:S2851)","v":0},{"$f":"SUM(OpCo2!T2850:T2851)","v":0},{"$f":"SUM(OpCo2!U2850:U2851)","v":0},{"$f":"SUM(OpCo2!V2850:V2851)","v":0},{"$f":"SUM(OpCo2!W2850:W2851)","v":0},{"$f":"SUM(OpCo2!X2850:X2851)","v":0},{"$f":"SUM(OpCo2!Y2850:Y2851)","v":0},{"$f":"SUM(OpCo2!Z2850:Z2851)","v":0},{"$f":"SUM(OpCo2!AA2850:AA2851)","v":0},{"$f":"SUM(OpCo2!AB2850:AB2851)","v":0},{"$f":"SUM(OpCo2!AC2850:AC2851)","v":0},{"$f":"SUM(OpCo2!AD2850:AD2851)","v":0},{"$f":"SUM(OpCo2!AE2850:AE2851)","v":0},{"$f":"SUM(OpCo2!AF2850:AF2851)","v":0},{"$f":"SUM(OpCo2!AG2850:AG2851)","v":0},{"$f":"SUM(OpCo2!AH2850:AH2851)","v":0},{"$f":"SUM(OpCo2!AI2850:AI2851)","v":0},{"$f":"SUM(OpCo2!AJ2850:AJ2851)","v":0},{"$f":"SUM(OpCo2!AK2850:AK2851)","v":0},{"$f":"SUM(OpCo2!AL2850:AL2851)","v":0},{"$f":"SUM(OpCo2!AM2850:AM2851)","v":0},{"$f":"SUM(OpCo2!AN2850:AN2851)","v":0},{"$f":"SUM(OpCo2!AO2850:AO2851)","v":0},{"$f":"SUM(OpCo2!AP2850:AP2851)","v":0},{"$f":"SUM(OpCo2!AQ2850:AQ2851)","v":0},{"$f":"SUM(OpCo2!AR2850:AR2851)","v":0},{"$f":"SUM(OpCo2!AS2850:AS2851)","v":0},{"$f":"SUM(OpCo2!AT2850:AT2851)","v":0},{"$f":"SUM(OpCo2!AU2850:AU2851)","v":0},{"$f":"SUM(OpCo2!AV2850:AV2851)","v":0},{"$f":"SUM(OpCo2!AW2850:AW2851)","v":0},{"$f":"SUM(OpCo2!AX2850:AX2851)","v":0},{"$f":"SUM(OpCo2!AY2850:AY2851)","v":0},{"$f":"SUM(OpCo2!AZ2850:AZ2851)","v":0},{"$f":"SUM(OpCo2!BA2850:BA2851)","v":0},{"$f":"SUM(OpCo2!BB2850:BB2851)","v":0},{"$f":"SUM(OpCo2!BC2850:BC2851)","v":0},{"$f":"SUM(OpCo2!BD2850:BD2851)","v":0},{"$f":"SUM(OpCo2!BE2850:BE2851)","v":0},{"$f":"SUM(OpCo2!BF2850:BF2851)","v":0},{"$f":"SUM(OpCo2!BG2850:BG2851)","v":0},{"$f":"SUM(OpCo2!BH2850:BH2851)","v":0},{"$f":"SUM(OpCo2!BI2850:BI2851)","v":0},{"$f":"SUM(OpCo2!BJ2850:BJ2851)","v":0},{"$f":"SUM(OpCo2!BK2850:BK2851)","v":0},{"$f":"SUM(OpCo2!BL2850:BL2851)","v":0},{"$f":"SUM(OpCo2!BM2850:BM2851)","v":0},{"$f":"SUM(OpCo2!BN2850:BN2851)","v":0},{"$f":"SUM(OpCo2!BO2850:BO2851)","v":0},{"$f":"SUM(OpCo2!BP2850:BP2851)","v":0},{"$f":"SUM(OpCo2!BQ2850:BQ2851)","v":0},{"$f":"SUM(OpCo2!BR2850:BR2851)","v":0},{"$f":"SUM(OpCo2!BS2850:BS2851)","v":0},{"$f":"SUM(OpCo2!BT2850:BT2851)","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2174","v":0},{"$f":"OpCo2!N2174","v":0},{"$f":"OpCo2!O2174","v":0},{"$f":"OpCo2!P2174","v":0},{"$f":"OpCo2!Q2174","v":0},{"$f":"OpCo2!R2174","v":0},{"$f":"OpCo2!S2174","v":0},{"$f":"OpCo2!T2174","v":0},{"$f":"OpCo2!U2174","v":0},{"$f":"OpCo2!V2174","v":0},{"$f":"OpCo2!W2174","v":0},{"$f":"OpCo2!X2174","v":0},{"$f":"OpCo2!Y2174","v":0},{"$f":"OpCo2!Z2174","v":0},{"$f":"OpCo2!AA2174","v":0},{"$f":"OpCo2!AB2174","v":0},{"$f":"OpCo2!AC2174","v":0},{"$f":"OpCo2!AD2174","v":0},{"$f":"OpCo2!AE2174","v":0},{"$f":"OpCo2!AF2174","v":0},{"$f":"OpCo2!AG2174","v":0},{"$f":"OpCo2!AH2174","v":0},{"$f":"OpCo2!AI2174","v":0},{"$f":"OpCo2!AJ2174","v":0},{"$f":"OpCo2!AK2174","v":0},{"$f":"OpCo2!AL2174","v":0},{"$f":"OpCo2!AM2174","v":0},{"$f":"OpCo2!AN2174","v":0},{"$f":"OpCo2!AO2174","v":0},{"$f":"OpCo2!AP2174","v":0},{"$f":"OpCo2!AQ2174","v":0},{"$f":"OpCo2!AR2174","v":0},{"$f":"OpCo2!AS2174","v":0},{"$f":"OpCo2!AT2174","v":0},{"$f":"OpCo2!AU2174","v":0},{"$f":"OpCo2!AV2174","v":0},{"$f":"OpCo2!AW2174","v":0},{"$f":"OpCo2!AX2174","v":0},{"$f":"OpCo2!AY2174","v":0},{"$f":"OpCo2!AZ2174","v":0},{"$f":"OpCo2!BA2174","v":0},{"$f":"OpCo2!BB2174","v":0},{"$f":"OpCo2!BC2174","v":0},{"$f":"OpCo2!BD2174","v":0},{"$f":"OpCo2!BE2174","v":0},{"$f":"OpCo2!BF2174","v":0},{"$f":"OpCo2!BG2174","v":0},{"$f":"OpCo2!BH2174","v":0},{"$f":"OpCo2!BI2174","v":0},{"$f":"OpCo2!BJ2174","v":0},{"$f":"OpCo2!BK2174","v":0},{"$f":"OpCo2!BL2174","v":0},{"$f":"OpCo2!BM2174","v":0},{"$f":"OpCo2!BN2174","v":0},{"$f":"OpCo2!BO2174","v":0},{"$f":"OpCo2!BP2174","v":0},{"$f":"OpCo2!BQ2174","v":0},{"$f":"OpCo2!BR2174","v":0},{"$f":"OpCo2!BS2174","v":0},{"$f":"OpCo2!BT2174","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1163","v":0},{"$f":"OpCo2!N1163","v":0},{"$f":"OpCo2!O1163","v":0},{"$f":"OpCo2!P1163","v":0},{"$f":"OpCo2!Q1163","v":0},{"$f":"OpCo2!R1163","v":0},{"$f":"OpCo2!S1163","v":0},{"$f":"OpCo2!T1163","v":0},{"$f":"OpCo2!U1163","v":0},{"$f":"OpCo2!V1163","v":0},{"$f":"OpCo2!W1163","v":0},{"$f":"OpCo2!X1163","v":0},{"$f":"OpCo2!Y1163","v":0},{"$f":"OpCo2!Z1163","v":0},{"$f":"OpCo2!AA1163","v":0},{"$f":"OpCo2!AB1163","v":0},{"$f":"OpCo2!AC1163","v":0},{"$f":"OpCo2!AD1163","v":0},{"$f":"OpCo2!AE1163","v":0},{"$f":"OpCo2!AF1163","v":0},{"$f":"OpCo2!AG1163","v":0},{"$f":"OpCo2!AH1163","v":0},{"$f":"OpCo2!AI1163","v":0},{"$f":"OpCo2!AJ1163","v":0},{"$f":"OpCo2!AK1163","v":0},{"$f":"OpCo2!AL1163","v":0},{"$f":"OpCo2!AM1163","v":0},{"$f":"OpCo2!AN1163","v":0},{"$f":"OpCo2!AO1163","v":0},{"$f":"OpCo2!AP1163","v":0},{"$f":"OpCo2!AQ1163","v":0},{"$f":"OpCo2!AR1163","v":0},{"$f":"OpCo2!AS1163","v":0},{"$f":"OpCo2!AT1163","v":0},{"$f":"OpCo2!AU1163","v":0},{"$f":"OpCo2!AV1163","v":0},{"$f":"OpCo2!AW1163","v":0},{"$f":"OpCo2!AX1163","v":0},{"$f":"OpCo2!AY1163","v":0},{"$f":"OpCo2!AZ1163","v":0},{"$f":"OpCo2!BA1163","v":0},{"$f":"OpCo2!BB1163","v":0},{"$f":"OpCo2!BC1163","v":0},{"$f":"OpCo2!BD1163","v":0},{"$f":"OpCo2!BE1163","v":0},{"$f":"OpCo2!BF1163","v":0},{"$f":"OpCo2!BG1163","v":0},{"$f":"OpCo2!BH1163","v":0},{"$f":"OpCo2!BI1163","v":0},{"$f":"OpCo2!BJ1163","v":0},{"$f":"OpCo2!BK1163","v":0},{"$f":"OpCo2!BL1163","v":0},{"$f":"OpCo2!BM1163","v":0},{"$f":"OpCo2!BN1163","v":0},{"$f":"OpCo2!BO1163","v":0},{"$f":"OpCo2!BP1163","v":0},{"$f":"OpCo2!BQ1163","v":0},{"$f":"OpCo2!BR1163","v":0},{"$f":"OpCo2!BS1163","v":0},{"$f":"OpCo2!BT1163","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo2!M1150:M1151)","v":0},{"$f":"SUM(OpCo2!N1150:N1151)","v":0},{"$f":"SUM(OpCo2!O1150:O1151)","v":0},{"$f":"SUM(OpCo2!P1150:P1151)","v":0},{"$f":"SUM(OpCo2!Q1150:Q1151)","v":0},{"$f":"SUM(OpCo2!R1150:R1151)","v":0},{"$f":"SUM(OpCo2!S1150:S1151)","v":0},{"$f":"SUM(OpCo2!T1150:T1151)","v":0},{"$f":"SUM(OpCo2!U1150:U1151)","v":0},{"$f":"SUM(OpCo2!V1150:V1151)","v":0},{"$f":"SUM(OpCo2!W1150:W1151)","v":0},{"$f":"SUM(OpCo2!X1150:X1151)","v":0},{"$f":"SUM(OpCo2!Y1150:Y1151)","v":0},{"$f":"SUM(OpCo2!Z1150:Z1151)","v":0},{"$f":"SUM(OpCo2!AA1150:AA1151)","v":0},{"$f":"SUM(OpCo2!AB1150:AB1151)","v":0},{"$f":"SUM(OpCo2!AC1150:AC1151)","v":0},{"$f":"SUM(OpCo2!AD1150:AD1151)","v":0},{"$f":"SUM(OpCo2!AE1150:AE1151)","v":0},{"$f":"SUM(OpCo2!AF1150:AF1151)","v":0},{"$f":"SUM(OpCo2!AG1150:AG1151)","v":0},{"$f":"SUM(OpCo2!AH1150:AH1151)","v":0},{"$f":"SUM(OpCo2!AI1150:AI1151)","v":0},{"$f":"SUM(OpCo2!AJ1150:AJ1151)","v":0},{"$f":"SUM(OpCo2!AK1150:AK1151)","v":0},{"$f":"SUM(OpCo2!AL1150:AL1151)","v":0},{"$f":"SUM(OpCo2!AM1150:AM1151)","v":0},{"$f":"SUM(OpCo2!AN1150:AN1151)","v":0},{"$f":"SUM(OpCo2!AO1150:AO1151)","v":0},{"$f":"SUM(OpCo2!AP1150:AP1151)","v":0},{"$f":"SUM(OpCo2!AQ1150:AQ1151)","v":0},{"$f":"SUM(OpCo2!AR1150:AR1151)","v":0},{"$f":"SUM(OpCo2!AS1150:AS1151)","v":0},{"$f":"SUM(OpCo2!AT1150:AT1151)","v":0},{"$f":"SUM(OpCo2!AU1150:AU1151)","v":0},{"$f":"SUM(OpCo2!AV1150:AV1151)","v":0},{"$f":"SUM(OpCo2!AW1150:AW1151)","v":0},{"$f":"SUM(OpCo2!AX1150:AX1151)","v":0},{"$f":"SUM(OpCo2!AY1150:AY1151)","v":0},{"$f":"SUM(OpCo2!AZ1150:AZ1151)","v":0},{"$f":"SUM(OpCo2!BA1150:BA1151)","v":0},{"$f":"SUM(OpCo2!BB1150:BB1151)","v":0},{"$f":"SUM(OpCo2!BC1150:BC1151)","v":0},{"$f":"SUM(OpCo2!BD1150:BD1151)","v":0},{"$f":"SUM(OpCo2!BE1150:BE1151)","v":0},{"$f":"SUM(OpCo2!BF1150:BF1151)","v":0},{"$f":"SUM(OpCo2!BG1150:BG1151)","v":0},{"$f":"SUM(OpCo2!BH1150:BH1151)","v":0},{"$f":"SUM(OpCo2!BI1150:BI1151)","v":0},{"$f":"SUM(OpCo2!BJ1150:BJ1151)","v":0},{"$f":"SUM(OpCo2!BK1150:BK1151)","v":0},{"$f":"SUM(OpCo2!BL1150:BL1151)","v":0},{"$f":"SUM(OpCo2!BM1150:BM1151)","v":0},{"$f":"SUM(OpCo2!BN1150:BN1151)","v":0},{"$f":"SUM(OpCo2!BO1150:BO1151)","v":0},{"$f":"SUM(OpCo2!BP1150:BP1151)","v":0},{"$f":"SUM(OpCo2!BQ1150:BQ1151)","v":0},{"$f":"SUM(OpCo2!BR1150:BR1151)","v":0},{"$f":"SUM(OpCo2!BS1150:BS1151)","v":0},{"$f":"SUM(OpCo2!BT1150:BT1151)","v":0}]
[]
[null,null,null,"Profit/(loss) on sale of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1137","v":0},{"$f":"OpCo2!N1137","v":0},{"$f":"OpCo2!O1137","v":0},{"$f":"OpCo2!P1137","v":0},{"$f":"OpCo2!Q1137","v":0},{"$f":"OpCo2!R1137","v":0},{"$f":"OpCo2!S1137","v":0},{"$f":"OpCo2!T1137","v":0},{"$f":"OpCo2!U1137","v":0},{"$f":"OpCo2!V1137","v":0},{"$f":"OpCo2!W1137","v":0},{"$f":"OpCo2!X1137","v":0},{"$f":"OpCo2!Y1137","v":0},{"$f":"OpCo2!Z1137","v":0},{"$f":"OpCo2!AA1137","v":0},{"$f":"OpCo2!AB1137","v":0},{"$f":"OpCo2!AC1137","v":0},{"$f":"OpCo2!AD1137","v":0},{"$f":"OpCo2!AE1137","v":0},{"$f":"OpCo2!AF1137","v":0},{"$f":"OpCo2!AG1137","v":0},{"$f":"OpCo2!AH1137","v":0},{"$f":"OpCo2!AI1137","v":0},{"$f":"OpCo2!AJ1137","v":0},{"$f":"OpCo2!AK1137","v":0},{"$f":"OpCo2!AL1137","v":0},{"$f":"OpCo2!AM1137","v":0},{"$f":"OpCo2!AN1137","v":0},{"$f":"OpCo2!AO1137","v":0},{"$f":"OpCo2!AP1137","v":0},{"$f":"OpCo2!AQ1137","v":0},{"$f":"OpCo2!AR1137","v":0},{"$f":"OpCo2!AS1137","v":0},{"$f":"OpCo2!AT1137","v":0},{"$f":"OpCo2!AU1137","v":0},{"$f":"OpCo2!AV1137","v":0},{"$f":"OpCo2!AW1137","v":0},{"$f":"OpCo2!AX1137","v":0},{"$f":"OpCo2!AY1137","v":0},{"$f":"OpCo2!AZ1137","v":0},{"$f":"OpCo2!BA1137","v":0},{"$f":"OpCo2!BB1137","v":0},{"$f":"OpCo2!BC1137","v":0},{"$f":"OpCo2!BD1137","v":0},{"$f":"OpCo2!BE1137","v":0},{"$f":"OpCo2!BF1137","v":0},{"$f":"OpCo2!BG1137","v":0},{"$f":"OpCo2!BH1137","v":0},{"$f":"OpCo2!BI1137","v":0},{"$f":"OpCo2!BJ1137","v":0},{"$f":"OpCo2!BK1137","v":0},{"$f":"OpCo2!BL1137","v":0},{"$f":"OpCo2!BM1137","v":0},{"$f":"OpCo2!BN1137","v":0},{"$f":"OpCo2!BO1137","v":0},{"$f":"OpCo2!BP1137","v":0},{"$f":"OpCo2!BQ1137","v":0},{"$f":"OpCo2!BR1137","v":0},{"$f":"OpCo2!BS1137","v":0},{"$f":"OpCo2!BT1137","v":0}]
[null,null,null,"Profit/(loss) on re-purchase of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1144","v":0},{"$f":"OpCo2!N1144","v":0},{"$f":"OpCo2!O1144","v":0},{"$f":"OpCo2!P1144","v":0},{"$f":"OpCo2!Q1144","v":0},{"$f":"OpCo2!R1144","v":0},{"$f":"OpCo2!S1144","v":0},{"$f":"OpCo2!T1144","v":0},{"$f":"OpCo2!U1144","v":0},{"$f":"OpCo2!V1144","v":0},{"$f":"OpCo2!W1144","v":0},{"$f":"OpCo2!X1144","v":0},{"$f":"OpCo2!Y1144","v":0},{"$f":"OpCo2!Z1144","v":0},{"$f":"OpCo2!AA1144","v":0},{"$f":"OpCo2!AB1144","v":0},{"$f":"OpCo2!AC1144","v":0},{"$f":"OpCo2!AD1144","v":0},{"$f":"OpCo2!AE1144","v":0},{"$f":"OpCo2!AF1144","v":0},{"$f":"OpCo2!AG1144","v":0},{"$f":"OpCo2!AH1144","v":0},{"$f":"OpCo2!AI1144","v":0},{"$f":"OpCo2!AJ1144","v":0},{"$f":"OpCo2!AK1144","v":0},{"$f":"OpCo2!AL1144","v":0},{"$f":"OpCo2!AM1144","v":0},{"$f":"OpCo2!AN1144","v":0},{"$f":"OpCo2!AO1144","v":0},{"$f":"OpCo2!AP1144","v":0},{"$f":"OpCo2!AQ1144","v":0},{"$f":"OpCo2!AR1144","v":0},{"$f":"OpCo2!AS1144","v":0},{"$f":"OpCo2!AT1144","v":0},{"$f":"OpCo2!AU1144","v":0},{"$f":"OpCo2!AV1144","v":0},{"$f":"OpCo2!AW1144","v":0},{"$f":"OpCo2!AX1144","v":0},{"$f":"OpCo2!AY1144","v":0},{"$f":"OpCo2!AZ1144","v":0},{"$f":"OpCo2!BA1144","v":0},{"$f":"OpCo2!BB1144","v":0},{"$f":"OpCo2!BC1144","v":0},{"$f":"OpCo2!BD1144","v":0},{"$f":"OpCo2!BE1144","v":0},{"$f":"OpCo2!BF1144","v":0},{"$f":"OpCo2!BG1144","v":0},{"$f":"OpCo2!BH1144","v":0},{"$f":"OpCo2!BI1144","v":0},{"$f":"OpCo2!BJ1144","v":0},{"$f":"OpCo2!BK1144","v":0},{"$f":"OpCo2!BL1144","v":0},{"$f":"OpCo2!BM1144","v":0},{"$f":"OpCo2!BN1144","v":0},{"$f":"OpCo2!BO1144","v":0},{"$f":"OpCo2!BP1144","v":0},{"$f":"OpCo2!BQ1144","v":0},{"$f":"OpCo2!BR1144","v":0},{"$f":"OpCo2!BS1144","v":0},{"$f":"OpCo2!BT1144","v":0}]
[]
[null,null,null,"Subsidies - Grant amortisation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M629","v":0},{"$f":"-OpCo2!N629","v":0},{"$f":"-OpCo2!O629","v":0},{"$f":"-OpCo2!P629","v":0},{"$f":"-OpCo2!Q629","v":0},{"$f":"-OpCo2!R629","v":0},{"$f":"-OpCo2!S629","v":0},{"$f":"-OpCo2!T629","v":0},{"$f":"-OpCo2!U629","v":0},{"$f":"-OpCo2!V629","v":0},{"$f":"-OpCo2!W629","v":0},{"$f":"-OpCo2!X629","v":0},{"$f":"-OpCo2!Y629","v":0},{"$f":"-OpCo2!Z629","v":0},{"$f":"-OpCo2!AA629","v":0},{"$f":"-OpCo2!AB629","v":0},{"$f":"-OpCo2!AC629","v":0},{"$f":"-OpCo2!AD629","v":0},{"$f":"-OpCo2!AE629","v":0},{"$f":"-OpCo2!AF629","v":0},{"$f":"-OpCo2!AG629","v":0},{"$f":"-OpCo2!AH629","v":0},{"$f":"-OpCo2!AI629","v":0},{"$f":"-OpCo2!AJ629","v":0},{"$f":"-OpCo2!AK629","v":0},{"$f":"-OpCo2!AL629","v":0},{"$f":"-OpCo2!AM629","v":0},{"$f":"-OpCo2!AN629","v":0},{"$f":"-OpCo2!AO629","v":0},{"$f":"-OpCo2!AP629","v":0},{"$f":"-OpCo2!AQ629","v":0},{"$f":"-OpCo2!AR629","v":0},{"$f":"-OpCo2!AS629","v":0},{"$f":"-OpCo2!AT629","v":0},{"$f":"-OpCo2!AU629","v":0},{"$f":"-OpCo2!AV629","v":0},{"$f":"-OpCo2!AW629","v":0},{"$f":"-OpCo2!AX629","v":0},{"$f":"-OpCo2!AY629","v":0},{"$f":"-OpCo2!AZ629","v":0},{"$f":"-OpCo2!BA629","v":0},{"$f":"-OpCo2!BB629","v":0},{"$f":"-OpCo2!BC629","v":0},{"$f":"-OpCo2!BD629","v":0},{"$f":"-OpCo2!BE629","v":0},{"$f":"-OpCo2!BF629","v":0},{"$f":"-OpCo2!BG629","v":0},{"$f":"-OpCo2!BH629","v":0},{"$f":"-OpCo2!BI629","v":0},{"$f":"-OpCo2!BJ629","v":0},{"$f":"-OpCo2!BK629","v":0},{"$f":"-OpCo2!BL629","v":0},{"$f":"-OpCo2!BM629","v":0},{"$f":"-OpCo2!BN629","v":0},{"$f":"-OpCo2!BO629","v":0},{"$f":"-OpCo2!BP629","v":0},{"$f":"-OpCo2!BQ629","v":0},{"$f":"-OpCo2!BR629","v":0},{"$f":"-OpCo2!BS629","v":0},{"$f":"-OpCo2!BT629","v":0}]
[null,null,null,"Subsidies received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M269:M269)","v":0},{"$f":"SUM(N269:N269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax pre-finance margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M256+SUM(M259,M266:M267,M270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax pre-finance margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M272/M239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Finance lease charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1122","v":0},{"$f":"OpCo2!N1122","v":0},{"$f":"OpCo2!O1122","v":0},{"$f":"OpCo2!P1122","v":0},{"$f":"OpCo2!Q1122","v":0},{"$f":"OpCo2!R1122","v":0},{"$f":"OpCo2!S1122","v":0},{"$f":"OpCo2!T1122","v":0},{"$f":"OpCo2!U1122","v":0},{"$f":"OpCo2!V1122","v":0},{"$f":"OpCo2!W1122","v":0},{"$f":"OpCo2!X1122","v":0},{"$f":"OpCo2!Y1122","v":0},{"$f":"OpCo2!Z1122","v":0},{"$f":"OpCo2!AA1122","v":0},{"$f":"OpCo2!AB1122","v":0},{"$f":"OpCo2!AC1122","v":0},{"$f":"OpCo2!AD1122","v":0},{"$f":"OpCo2!AE1122","v":0},{"$f":"OpCo2!AF1122","v":0},{"$f":"OpCo2!AG1122","v":0},{"$f":"OpCo2!AH1122","v":0},{"$f":"OpCo2!AI1122","v":0},{"$f":"OpCo2!AJ1122","v":0},{"$f":"OpCo2!AK1122","v":0},{"$f":"OpCo2!AL1122","v":0},{"$f":"OpCo2!AM1122","v":0},{"$f":"OpCo2!AN1122","v":0},{"$f":"OpCo2!AO1122","v":0},{"$f":"OpCo2!AP1122","v":0},{"$f":"OpCo2!AQ1122","v":0},{"$f":"OpCo2!AR1122","v":0},{"$f":"OpCo2!AS1122","v":0},{"$f":"OpCo2!AT1122","v":0},{"$f":"OpCo2!AU1122","v":0},{"$f":"OpCo2!AV1122","v":0},{"$f":"OpCo2!AW1122","v":0},{"$f":"OpCo2!AX1122","v":0},{"$f":"OpCo2!AY1122","v":0},{"$f":"OpCo2!AZ1122","v":0},{"$f":"OpCo2!BA1122","v":0},{"$f":"OpCo2!BB1122","v":0},{"$f":"OpCo2!BC1122","v":0},{"$f":"OpCo2!BD1122","v":0},{"$f":"OpCo2!BE1122","v":0},{"$f":"OpCo2!BF1122","v":0},{"$f":"OpCo2!BG1122","v":0},{"$f":"OpCo2!BH1122","v":0},{"$f":"OpCo2!BI1122","v":0},{"$f":"OpCo2!BJ1122","v":0},{"$f":"OpCo2!BK1122","v":0},{"$f":"OpCo2!BL1122","v":0},{"$f":"OpCo2!BM1122","v":0},{"$f":"OpCo2!BN1122","v":0},{"$f":"OpCo2!BO1122","v":0},{"$f":"OpCo2!BP1122","v":0},{"$f":"OpCo2!BQ1122","v":0},{"$f":"OpCo2!BR1122","v":0},{"$f":"OpCo2!BS1122","v":0},{"$f":"OpCo2!BT1122","v":0}]
[null,null,null,"Operating lease charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1128","v":0},{"$f":"OpCo2!N1128","v":0},{"$f":"OpCo2!O1128","v":0},{"$f":"OpCo2!P1128","v":0},{"$f":"OpCo2!Q1128","v":0},{"$f":"OpCo2!R1128","v":0},{"$f":"OpCo2!S1128","v":0},{"$f":"OpCo2!T1128","v":0},{"$f":"OpCo2!U1128","v":0},{"$f":"OpCo2!V1128","v":0},{"$f":"OpCo2!W1128","v":0},{"$f":"OpCo2!X1128","v":0},{"$f":"OpCo2!Y1128","v":0},{"$f":"OpCo2!Z1128","v":0},{"$f":"OpCo2!AA1128","v":0},{"$f":"OpCo2!AB1128","v":0},{"$f":"OpCo2!AC1128","v":0},{"$f":"OpCo2!AD1128","v":0},{"$f":"OpCo2!AE1128","v":0},{"$f":"OpCo2!AF1128","v":0},{"$f":"OpCo2!AG1128","v":0},{"$f":"OpCo2!AH1128","v":0},{"$f":"OpCo2!AI1128","v":0},{"$f":"OpCo2!AJ1128","v":0},{"$f":"OpCo2!AK1128","v":0},{"$f":"OpCo2!AL1128","v":0},{"$f":"OpCo2!AM1128","v":0},{"$f":"OpCo2!AN1128","v":0},{"$f":"OpCo2!AO1128","v":0},{"$f":"OpCo2!AP1128","v":0},{"$f":"OpCo2!AQ1128","v":0},{"$f":"OpCo2!AR1128","v":0},{"$f":"OpCo2!AS1128","v":0},{"$f":"OpCo2!AT1128","v":0},{"$f":"OpCo2!AU1128","v":0},{"$f":"OpCo2!AV1128","v":0},{"$f":"OpCo2!AW1128","v":0},{"$f":"OpCo2!AX1128","v":0},{"$f":"OpCo2!AY1128","v":0},{"$f":"OpCo2!AZ1128","v":0},{"$f":"OpCo2!BA1128","v":0},{"$f":"OpCo2!BB1128","v":0},{"$f":"OpCo2!BC1128","v":0},{"$f":"OpCo2!BD1128","v":0},{"$f":"OpCo2!BE1128","v":0},{"$f":"OpCo2!BF1128","v":0},{"$f":"OpCo2!BG1128","v":0},{"$f":"OpCo2!BH1128","v":0},{"$f":"OpCo2!BI1128","v":0},{"$f":"OpCo2!BJ1128","v":0},{"$f":"OpCo2!BK1128","v":0},{"$f":"OpCo2!BL1128","v":0},{"$f":"OpCo2!BM1128","v":0},{"$f":"OpCo2!BN1128","v":0},{"$f":"OpCo2!BO1128","v":0},{"$f":"OpCo2!BP1128","v":0},{"$f":"OpCo2!BQ1128","v":0},{"$f":"OpCo2!BR1128","v":0},{"$f":"OpCo2!BS1128","v":0},{"$f":"OpCo2!BT1128","v":0}]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M278:M279)","v":0},{"$f":"SUM(N278:N279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2181+OpCo2!M2173+OpCo2!M3520","v":0},{"$f":"OpCo2!N2181+OpCo2!N2173+OpCo2!N3520","v":0},{"$f":"OpCo2!O2181+OpCo2!O2173+OpCo2!O3520","v":0},{"$f":"OpCo2!P2181+OpCo2!P2173+OpCo2!P3520","v":0},{"$f":"OpCo2!Q2181+OpCo2!Q2173+OpCo2!Q3520","v":0},{"$f":"OpCo2!R2181+OpCo2!R2173+OpCo2!R3520","v":0},{"$f":"OpCo2!S2181+OpCo2!S2173+OpCo2!S3520","v":0},{"$f":"OpCo2!T2181+OpCo2!T2173+OpCo2!T3520","v":0},{"$f":"OpCo2!U2181+OpCo2!U2173+OpCo2!U3520","v":0},{"$f":"OpCo2!V2181+OpCo2!V2173+OpCo2!V3520","v":0},{"$f":"OpCo2!W2181+OpCo2!W2173+OpCo2!W3520","v":0},{"$f":"OpCo2!X2181+OpCo2!X2173+OpCo2!X3520","v":0},{"$f":"OpCo2!Y2181+OpCo2!Y2173+OpCo2!Y3520","v":0},{"$f":"OpCo2!Z2181+OpCo2!Z2173+OpCo2!Z3520","v":0},{"$f":"OpCo2!AA2181+OpCo2!AA2173+OpCo2!AA3520","v":0},{"$f":"OpCo2!AB2181+OpCo2!AB2173+OpCo2!AB3520","v":0},{"$f":"OpCo2!AC2181+OpCo2!AC2173+OpCo2!AC3520","v":0},{"$f":"OpCo2!AD2181+OpCo2!AD2173+OpCo2!AD3520","v":0},{"$f":"OpCo2!AE2181+OpCo2!AE2173+OpCo2!AE3520","v":0},{"$f":"OpCo2!AF2181+OpCo2!AF2173+OpCo2!AF3520","v":0},{"$f":"OpCo2!AG2181+OpCo2!AG2173+OpCo2!AG3520","v":0},{"$f":"OpCo2!AH2181+OpCo2!AH2173+OpCo2!AH3520","v":0},{"$f":"OpCo2!AI2181+OpCo2!AI2173+OpCo2!AI3520","v":0},{"$f":"OpCo2!AJ2181+OpCo2!AJ2173+OpCo2!AJ3520","v":0},{"$f":"OpCo2!AK2181+OpCo2!AK2173+OpCo2!AK3520","v":0},{"$f":"OpCo2!AL2181+OpCo2!AL2173+OpCo2!AL3520","v":0},{"$f":"OpCo2!AM2181+OpCo2!AM2173+OpCo2!AM3520","v":0},{"$f":"OpCo2!AN2181+OpCo2!AN2173+OpCo2!AN3520","v":0},{"$f":"OpCo2!AO2181+OpCo2!AO2173+OpCo2!AO3520","v":0},{"$f":"OpCo2!AP2181+OpCo2!AP2173+OpCo2!AP3520","v":0},{"$f":"OpCo2!AQ2181+OpCo2!AQ2173+OpCo2!AQ3520","v":0},{"$f":"OpCo2!AR2181+OpCo2!AR2173+OpCo2!AR3520","v":0},{"$f":"OpCo2!AS2181+OpCo2!AS2173+OpCo2!AS3520","v":0},{"$f":"OpCo2!AT2181+OpCo2!AT2173+OpCo2!AT3520","v":0},{"$f":"OpCo2!AU2181+OpCo2!AU2173+OpCo2!AU3520","v":0},{"$f":"OpCo2!AV2181+OpCo2!AV2173+OpCo2!AV3520","v":0},{"$f":"OpCo2!AW2181+OpCo2!AW2173+OpCo2!AW3520","v":0},{"$f":"OpCo2!AX2181+OpCo2!AX2173+OpCo2!AX3520","v":0},{"$f":"OpCo2!AY2181+OpCo2!AY2173+OpCo2!AY3520","v":0},{"$f":"OpCo2!AZ2181+OpCo2!AZ2173+OpCo2!AZ3520","v":0},{"$f":"OpCo2!BA2181+OpCo2!BA2173+OpCo2!BA3520","v":0},{"$f":"OpCo2!BB2181+OpCo2!BB2173+OpCo2!BB3520","v":0},{"$f":"OpCo2!BC2181+OpCo2!BC2173+OpCo2!BC3520","v":0},{"$f":"OpCo2!BD2181+OpCo2!BD2173+OpCo2!BD3520","v":0},{"$f":"OpCo2!BE2181+OpCo2!BE2173+OpCo2!BE3520","v":0},{"$f":"OpCo2!BF2181+OpCo2!BF2173+OpCo2!BF3520","v":0},{"$f":"OpCo2!BG2181+OpCo2!BG2173+OpCo2!BG3520","v":0},{"$f":"OpCo2!BH2181+OpCo2!BH2173+OpCo2!BH3520","v":0},{"$f":"OpCo2!BI2181+OpCo2!BI2173+OpCo2!BI3520","v":0},{"$f":"OpCo2!BJ2181+OpCo2!BJ2173+OpCo2!BJ3520","v":0},{"$f":"OpCo2!BK2181+OpCo2!BK2173+OpCo2!BK3520","v":0},{"$f":"OpCo2!BL2181+OpCo2!BL2173+OpCo2!BL3520","v":0},{"$f":"OpCo2!BM2181+OpCo2!BM2173+OpCo2!BM3520","v":0},{"$f":"OpCo2!BN2181+OpCo2!BN2173+OpCo2!BN3520","v":0},{"$f":"OpCo2!BO2181+OpCo2!BO2173+OpCo2!BO3520","v":0},{"$f":"OpCo2!BP2181+OpCo2!BP2173+OpCo2!BP3520","v":0},{"$f":"OpCo2!BQ2181+OpCo2!BQ2173+OpCo2!BQ3520","v":0},{"$f":"OpCo2!BR2181+OpCo2!BR2173+OpCo2!BR3520","v":0},{"$f":"OpCo2!BS2181+OpCo2!BS2173+OpCo2!BS3520","v":0},{"$f":"OpCo2!BT2181+OpCo2!BT2173+OpCo2!BT3520","v":0}]
[null,null,null,"Loan fees amortised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2164","v":0},{"$f":"OpCo2!N2164","v":0},{"$f":"OpCo2!O2164","v":0},{"$f":"OpCo2!P2164","v":0},{"$f":"OpCo2!Q2164","v":0},{"$f":"OpCo2!R2164","v":0},{"$f":"OpCo2!S2164","v":0},{"$f":"OpCo2!T2164","v":0},{"$f":"OpCo2!U2164","v":0},{"$f":"OpCo2!V2164","v":0},{"$f":"OpCo2!W2164","v":0},{"$f":"OpCo2!X2164","v":0},{"$f":"OpCo2!Y2164","v":0},{"$f":"OpCo2!Z2164","v":0},{"$f":"OpCo2!AA2164","v":0},{"$f":"OpCo2!AB2164","v":0},{"$f":"OpCo2!AC2164","v":0},{"$f":"OpCo2!AD2164","v":0},{"$f":"OpCo2!AE2164","v":0},{"$f":"OpCo2!AF2164","v":0},{"$f":"OpCo2!AG2164","v":0},{"$f":"OpCo2!AH2164","v":0},{"$f":"OpCo2!AI2164","v":0},{"$f":"OpCo2!AJ2164","v":0},{"$f":"OpCo2!AK2164","v":0},{"$f":"OpCo2!AL2164","v":0},{"$f":"OpCo2!AM2164","v":0},{"$f":"OpCo2!AN2164","v":0},{"$f":"OpCo2!AO2164","v":0},{"$f":"OpCo2!AP2164","v":0},{"$f":"OpCo2!AQ2164","v":0},{"$f":"OpCo2!AR2164","v":0},{"$f":"OpCo2!AS2164","v":0},{"$f":"OpCo2!AT2164","v":0},{"$f":"OpCo2!AU2164","v":0},{"$f":"OpCo2!AV2164","v":0},{"$f":"OpCo2!AW2164","v":0},{"$f":"OpCo2!AX2164","v":0},{"$f":"OpCo2!AY2164","v":0},{"$f":"OpCo2!AZ2164","v":0},{"$f":"OpCo2!BA2164","v":0},{"$f":"OpCo2!BB2164","v":0},{"$f":"OpCo2!BC2164","v":0},{"$f":"OpCo2!BD2164","v":0},{"$f":"OpCo2!BE2164","v":0},{"$f":"OpCo2!BF2164","v":0},{"$f":"OpCo2!BG2164","v":0},{"$f":"OpCo2!BH2164","v":0},{"$f":"OpCo2!BI2164","v":0},{"$f":"OpCo2!BJ2164","v":0},{"$f":"OpCo2!BK2164","v":0},{"$f":"OpCo2!BL2164","v":0},{"$f":"OpCo2!BM2164","v":0},{"$f":"OpCo2!BN2164","v":0},{"$f":"OpCo2!BO2164","v":0},{"$f":"OpCo2!BP2164","v":0},{"$f":"OpCo2!BQ2164","v":0},{"$f":"OpCo2!BR2164","v":0},{"$f":"OpCo2!BS2164","v":0},{"$f":"OpCo2!BT2164","v":0}]
[null,null,null,"Loan interest received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M530","v":0},{"$f":"OpCo2!N530","v":0},{"$f":"OpCo2!O530","v":0},{"$f":"OpCo2!P530","v":0},{"$f":"OpCo2!Q530","v":0},{"$f":"OpCo2!R530","v":0},{"$f":"OpCo2!S530","v":0},{"$f":"OpCo2!T530","v":0},{"$f":"OpCo2!U530","v":0},{"$f":"OpCo2!V530","v":0},{"$f":"OpCo2!W530","v":0},{"$f":"OpCo2!X530","v":0},{"$f":"OpCo2!Y530","v":0},{"$f":"OpCo2!Z530","v":0},{"$f":"OpCo2!AA530","v":0},{"$f":"OpCo2!AB530","v":0},{"$f":"OpCo2!AC530","v":0},{"$f":"OpCo2!AD530","v":0},{"$f":"OpCo2!AE530","v":0},{"$f":"OpCo2!AF530","v":0},{"$f":"OpCo2!AG530","v":0},{"$f":"OpCo2!AH530","v":0},{"$f":"OpCo2!AI530","v":0},{"$f":"OpCo2!AJ530","v":0},{"$f":"OpCo2!AK530","v":0},{"$f":"OpCo2!AL530","v":0},{"$f":"OpCo2!AM530","v":0},{"$f":"OpCo2!AN530","v":0},{"$f":"OpCo2!AO530","v":0},{"$f":"OpCo2!AP530","v":0},{"$f":"OpCo2!AQ530","v":0},{"$f":"OpCo2!AR530","v":0},{"$f":"OpCo2!AS530","v":0},{"$f":"OpCo2!AT530","v":0},{"$f":"OpCo2!AU530","v":0},{"$f":"OpCo2!AV530","v":0},{"$f":"OpCo2!AW530","v":0},{"$f":"OpCo2!AX530","v":0},{"$f":"OpCo2!AY530","v":0},{"$f":"OpCo2!AZ530","v":0},{"$f":"OpCo2!BA530","v":0},{"$f":"OpCo2!BB530","v":0},{"$f":"OpCo2!BC530","v":0},{"$f":"OpCo2!BD530","v":0},{"$f":"OpCo2!BE530","v":0},{"$f":"OpCo2!BF530","v":0},{"$f":"OpCo2!BG530","v":0},{"$f":"OpCo2!BH530","v":0},{"$f":"OpCo2!BI530","v":0},{"$f":"OpCo2!BJ530","v":0},{"$f":"OpCo2!BK530","v":0},{"$f":"OpCo2!BL530","v":0},{"$f":"OpCo2!BM530","v":0},{"$f":"OpCo2!BN530","v":0},{"$f":"OpCo2!BO530","v":0},{"$f":"OpCo2!BP530","v":0},{"$f":"OpCo2!BQ530","v":0},{"$f":"OpCo2!BR530","v":0},{"$f":"OpCo2!BS530","v":0},{"$f":"OpCo2!BT530","v":0}]
[null,null,null,"Finance income/(costs)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M275:M277,M280)","v":0},{"$f":"SUM(N275:N277,N280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M272+M281","v":0},{"$f":"N272+N281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M283/M239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2477","v":0},{"$f":"OpCo2!N2477","v":0},{"$f":"OpCo2!O2477","v":0},{"$f":"OpCo2!P2477","v":0},{"$f":"OpCo2!Q2477","v":0},{"$f":"OpCo2!R2477","v":0},{"$f":"OpCo2!S2477","v":0},{"$f":"OpCo2!T2477","v":0},{"$f":"OpCo2!U2477","v":0},{"$f":"OpCo2!V2477","v":0},{"$f":"OpCo2!W2477","v":0},{"$f":"OpCo2!X2477","v":0},{"$f":"OpCo2!Y2477","v":0},{"$f":"OpCo2!Z2477","v":0},{"$f":"OpCo2!AA2477","v":0},{"$f":"OpCo2!AB2477","v":0},{"$f":"OpCo2!AC2477","v":0},{"$f":"OpCo2!AD2477","v":0},{"$f":"OpCo2!AE2477","v":0},{"$f":"OpCo2!AF2477","v":0},{"$f":"OpCo2!AG2477","v":0},{"$f":"OpCo2!AH2477","v":0},{"$f":"OpCo2!AI2477","v":0},{"$f":"OpCo2!AJ2477","v":0},{"$f":"OpCo2!AK2477","v":0},{"$f":"OpCo2!AL2477","v":0},{"$f":"OpCo2!AM2477","v":0},{"$f":"OpCo2!AN2477","v":0},{"$f":"OpCo2!AO2477","v":0},{"$f":"OpCo2!AP2477","v":0},{"$f":"OpCo2!AQ2477","v":0},{"$f":"OpCo2!AR2477","v":0},{"$f":"OpCo2!AS2477","v":0},{"$f":"OpCo2!AT2477","v":0},{"$f":"OpCo2!AU2477","v":0},{"$f":"OpCo2!AV2477","v":0},{"$f":"OpCo2!AW2477","v":0},{"$f":"OpCo2!AX2477","v":0},{"$f":"OpCo2!AY2477","v":0},{"$f":"OpCo2!AZ2477","v":0},{"$f":"OpCo2!BA2477","v":0},{"$f":"OpCo2!BB2477","v":0},{"$f":"OpCo2!BC2477","v":0},{"$f":"OpCo2!BD2477","v":0},{"$f":"OpCo2!BE2477","v":0},{"$f":"OpCo2!BF2477","v":0},{"$f":"OpCo2!BG2477","v":0},{"$f":"OpCo2!BH2477","v":0},{"$f":"OpCo2!BI2477","v":0},{"$f":"OpCo2!BJ2477","v":0},{"$f":"OpCo2!BK2477","v":0},{"$f":"OpCo2!BL2477","v":0},{"$f":"OpCo2!BM2477","v":0},{"$f":"OpCo2!BN2477","v":0},{"$f":"OpCo2!BO2477","v":0},{"$f":"OpCo2!BP2477","v":0},{"$f":"OpCo2!BQ2477","v":0},{"$f":"OpCo2!BR2477","v":0},{"$f":"OpCo2!BS2477","v":0},{"$f":"OpCo2!BT2477","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3248","v":0},{"$f":"OpCo2!N3248","v":0},{"$f":"OpCo2!O3248","v":0},{"$f":"OpCo2!P3248","v":0},{"$f":"OpCo2!Q3248","v":0},{"$f":"OpCo2!R3248","v":0},{"$f":"OpCo2!S3248","v":0},{"$f":"OpCo2!T3248","v":0},{"$f":"OpCo2!U3248","v":0},{"$f":"OpCo2!V3248","v":0},{"$f":"OpCo2!W3248","v":0},{"$f":"OpCo2!X3248","v":0},{"$f":"OpCo2!Y3248","v":0},{"$f":"OpCo2!Z3248","v":0},{"$f":"OpCo2!AA3248","v":0},{"$f":"OpCo2!AB3248","v":0},{"$f":"OpCo2!AC3248","v":0},{"$f":"OpCo2!AD3248","v":0},{"$f":"OpCo2!AE3248","v":0},{"$f":"OpCo2!AF3248","v":0},{"$f":"OpCo2!AG3248","v":0},{"$f":"OpCo2!AH3248","v":0},{"$f":"OpCo2!AI3248","v":0},{"$f":"OpCo2!AJ3248","v":0},{"$f":"OpCo2!AK3248","v":0},{"$f":"OpCo2!AL3248","v":0},{"$f":"OpCo2!AM3248","v":0},{"$f":"OpCo2!AN3248","v":0},{"$f":"OpCo2!AO3248","v":0},{"$f":"OpCo2!AP3248","v":0},{"$f":"OpCo2!AQ3248","v":0},{"$f":"OpCo2!AR3248","v":0},{"$f":"OpCo2!AS3248","v":0},{"$f":"OpCo2!AT3248","v":0},{"$f":"OpCo2!AU3248","v":0},{"$f":"OpCo2!AV3248","v":0},{"$f":"OpCo2!AW3248","v":0},{"$f":"OpCo2!AX3248","v":0},{"$f":"OpCo2!AY3248","v":0},{"$f":"OpCo2!AZ3248","v":0},{"$f":"OpCo2!BA3248","v":0},{"$f":"OpCo2!BB3248","v":0},{"$f":"OpCo2!BC3248","v":0},{"$f":"OpCo2!BD3248","v":0},{"$f":"OpCo2!BE3248","v":0},{"$f":"OpCo2!BF3248","v":0},{"$f":"OpCo2!BG3248","v":0},{"$f":"OpCo2!BH3248","v":0},{"$f":"OpCo2!BI3248","v":0},{"$f":"OpCo2!BJ3248","v":0},{"$f":"OpCo2!BK3248","v":0},{"$f":"OpCo2!BL3248","v":0},{"$f":"OpCo2!BM3248","v":0},{"$f":"OpCo2!BN3248","v":0},{"$f":"OpCo2!BO3248","v":0},{"$f":"OpCo2!BP3248","v":0},{"$f":"OpCo2!BQ3248","v":0},{"$f":"OpCo2!BR3248","v":0},{"$f":"OpCo2!BS3248","v":0},{"$f":"OpCo2!BT3248","v":0}]
[null,null,null,"Movement in deferred tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3425","v":0},{"$f":"OpCo2!N3425","v":0},{"$f":"OpCo2!O3425","v":0},{"$f":"OpCo2!P3425","v":0},{"$f":"OpCo2!Q3425","v":0},{"$f":"OpCo2!R3425","v":0},{"$f":"OpCo2!S3425","v":0},{"$f":"OpCo2!T3425","v":0},{"$f":"OpCo2!U3425","v":0},{"$f":"OpCo2!V3425","v":0},{"$f":"OpCo2!W3425","v":0},{"$f":"OpCo2!X3425","v":0},{"$f":"OpCo2!Y3425","v":0},{"$f":"OpCo2!Z3425","v":0},{"$f":"OpCo2!AA3425","v":0},{"$f":"OpCo2!AB3425","v":0},{"$f":"OpCo2!AC3425","v":0},{"$f":"OpCo2!AD3425","v":0},{"$f":"OpCo2!AE3425","v":0},{"$f":"OpCo2!AF3425","v":0},{"$f":"OpCo2!AG3425","v":0},{"$f":"OpCo2!AH3425","v":0},{"$f":"OpCo2!AI3425","v":0},{"$f":"OpCo2!AJ3425","v":0},{"$f":"OpCo2!AK3425","v":0},{"$f":"OpCo2!AL3425","v":0},{"$f":"OpCo2!AM3425","v":0},{"$f":"OpCo2!AN3425","v":0},{"$f":"OpCo2!AO3425","v":0},{"$f":"OpCo2!AP3425","v":0},{"$f":"OpCo2!AQ3425","v":0},{"$f":"OpCo2!AR3425","v":0},{"$f":"OpCo2!AS3425","v":0},{"$f":"OpCo2!AT3425","v":0},{"$f":"OpCo2!AU3425","v":0},{"$f":"OpCo2!AV3425","v":0},{"$f":"OpCo2!AW3425","v":0},{"$f":"OpCo2!AX3425","v":0},{"$f":"OpCo2!AY3425","v":0},{"$f":"OpCo2!AZ3425","v":0},{"$f":"OpCo2!BA3425","v":0},{"$f":"OpCo2!BB3425","v":0},{"$f":"OpCo2!BC3425","v":0},{"$f":"OpCo2!BD3425","v":0},{"$f":"OpCo2!BE3425","v":0},{"$f":"OpCo2!BF3425","v":0},{"$f":"OpCo2!BG3425","v":0},{"$f":"OpCo2!BH3425","v":0},{"$f":"OpCo2!BI3425","v":0},{"$f":"OpCo2!BJ3425","v":0},{"$f":"OpCo2!BK3425","v":0},{"$f":"OpCo2!BL3425","v":0},{"$f":"OpCo2!BM3425","v":0},{"$f":"OpCo2!BN3425","v":0},{"$f":"OpCo2!BO3425","v":0},{"$f":"OpCo2!BP3425","v":0},{"$f":"OpCo2!BQ3425","v":0},{"$f":"OpCo2!BR3425","v":0},{"$f":"OpCo2!BS3425","v":0},{"$f":"OpCo2!BT3425","v":0}]
[]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M283+SUM(M286:M288)","v":0},{"$f":"N283+SUM(N286:N288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss) % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M290/M239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f P&L Account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L297","v":0},{"$f":"M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M290","v":0},{"$f":"N290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final write off of share capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M3560","v":0},{"$f":"-OpCo2!N3560","v":0},{"$f":"-OpCo2!O3560","v":0},{"$f":"-OpCo2!P3560","v":0},{"$f":"-OpCo2!Q3560","v":0},{"$f":"-OpCo2!R3560","v":0},{"$f":"-OpCo2!S3560","v":0},{"$f":"-OpCo2!T3560","v":0},{"$f":"-OpCo2!U3560","v":0},{"$f":"-OpCo2!V3560","v":0},{"$f":"-OpCo2!W3560","v":0},{"$f":"-OpCo2!X3560","v":0},{"$f":"-OpCo2!Y3560","v":0},{"$f":"-OpCo2!Z3560","v":0},{"$f":"-OpCo2!AA3560","v":0},{"$f":"-OpCo2!AB3560","v":0},{"$f":"-OpCo2!AC3560","v":0},{"$f":"-OpCo2!AD3560","v":0},{"$f":"-OpCo2!AE3560","v":0},{"$f":"-OpCo2!AF3560","v":0},{"$f":"-OpCo2!AG3560","v":0},{"$f":"-OpCo2!AH3560","v":0},{"$f":"-OpCo2!AI3560","v":0},{"$f":"-OpCo2!AJ3560","v":0},{"$f":"-OpCo2!AK3560","v":0},{"$f":"-OpCo2!AL3560","v":0},{"$f":"-OpCo2!AM3560","v":0},{"$f":"-OpCo2!AN3560","v":0},{"$f":"-OpCo2!AO3560","v":0},{"$f":"-OpCo2!AP3560","v":0},{"$f":"-OpCo2!AQ3560","v":0},{"$f":"-OpCo2!AR3560","v":0},{"$f":"-OpCo2!AS3560","v":0},{"$f":"-OpCo2!AT3560","v":0},{"$f":"-OpCo2!AU3560","v":0},{"$f":"-OpCo2!AV3560","v":0},{"$f":"-OpCo2!AW3560","v":0},{"$f":"-OpCo2!AX3560","v":0},{"$f":"-OpCo2!AY3560","v":0},{"$f":"-OpCo2!AZ3560","v":0},{"$f":"-OpCo2!BA3560","v":0},{"$f":"-OpCo2!BB3560","v":0},{"$f":"-OpCo2!BC3560","v":0},{"$f":"-OpCo2!BD3560","v":0},{"$f":"-OpCo2!BE3560","v":0},{"$f":"-OpCo2!BF3560","v":0},{"$f":"-OpCo2!BG3560","v":0},{"$f":"-OpCo2!BH3560","v":0},{"$f":"-OpCo2!BI3560","v":0},{"$f":"-OpCo2!BJ3560","v":0},{"$f":"-OpCo2!BK3560","v":0},{"$f":"-OpCo2!BL3560","v":0},{"$f":"-OpCo2!BM3560","v":0},{"$f":"-OpCo2!BN3560","v":0},{"$f":"-OpCo2!BO3560","v":0},{"$f":"-OpCo2!BP3560","v":0},{"$f":"-OpCo2!BQ3560","v":0},{"$f":"-OpCo2!BR3560","v":0},{"$f":"-OpCo2!BS3560","v":0},{"$f":"-OpCo2!BT3560","v":0}]
[null,null,null,"Distributions made",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3656","v":0},{"$f":"OpCo2!N3656","v":0},{"$f":"OpCo2!O3656","v":0},{"$f":"OpCo2!P3656","v":0},{"$f":"OpCo2!Q3656","v":0},{"$f":"OpCo2!R3656","v":0},{"$f":"OpCo2!S3656","v":0},{"$f":"OpCo2!T3656","v":0},{"$f":"OpCo2!U3656","v":0},{"$f":"OpCo2!V3656","v":0},{"$f":"OpCo2!W3656","v":0},{"$f":"OpCo2!X3656","v":0},{"$f":"OpCo2!Y3656","v":0},{"$f":"OpCo2!Z3656","v":0},{"$f":"OpCo2!AA3656","v":0},{"$f":"OpCo2!AB3656","v":0},{"$f":"OpCo2!AC3656","v":0},{"$f":"OpCo2!AD3656","v":0},{"$f":"OpCo2!AE3656","v":0},{"$f":"OpCo2!AF3656","v":0},{"$f":"OpCo2!AG3656","v":0},{"$f":"OpCo2!AH3656","v":0},{"$f":"OpCo2!AI3656","v":0},{"$f":"OpCo2!AJ3656","v":0},{"$f":"OpCo2!AK3656","v":0},{"$f":"OpCo2!AL3656","v":0},{"$f":"OpCo2!AM3656","v":0},{"$f":"OpCo2!AN3656","v":0},{"$f":"OpCo2!AO3656","v":0},{"$f":"OpCo2!AP3656","v":0},{"$f":"OpCo2!AQ3656","v":0},{"$f":"OpCo2!AR3656","v":0},{"$f":"OpCo2!AS3656","v":0},{"$f":"OpCo2!AT3656","v":0},{"$f":"OpCo2!AU3656","v":0},{"$f":"OpCo2!AV3656","v":0},{"$f":"OpCo2!AW3656","v":0},{"$f":"OpCo2!AX3656","v":0},{"$f":"OpCo2!AY3656","v":0},{"$f":"OpCo2!AZ3656","v":0},{"$f":"OpCo2!BA3656","v":0},{"$f":"OpCo2!BB3656","v":0},{"$f":"OpCo2!BC3656","v":0},{"$f":"OpCo2!BD3656","v":0},{"$f":"OpCo2!BE3656","v":0},{"$f":"OpCo2!BF3656","v":0},{"$f":"OpCo2!BG3656","v":0},{"$f":"OpCo2!BH3656","v":0},{"$f":"OpCo2!BI3656","v":0},{"$f":"OpCo2!BJ3656","v":0},{"$f":"OpCo2!BK3656","v":0},{"$f":"OpCo2!BL3656","v":0},{"$f":"OpCo2!BM3656","v":0},{"$f":"OpCo2!BN3656","v":0},{"$f":"OpCo2!BO3656","v":0},{"$f":"OpCo2!BP3656","v":0},{"$f":"OpCo2!BQ3656","v":0},{"$f":"OpCo2!BR3656","v":0},{"$f":"OpCo2!BS3656","v":0},{"$f":"OpCo2!BT3656","v":0}]
[null,null,null,"c/f P&L Account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M293:M296)","v":0},{"$f":"SUM(N293:N296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$224:C298)+1","v":2},"STATEMENT OF FINANCIAL POSITION"]
[]
[null,null,null,"LONG TERM ASSETS"]
[]
[null,null,null,"Property, plant and equipment",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M304:M309)","v":0},{"$f":"SUM(N304:N309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M164","v":0},{"$f":"OpCo2!N164","v":0},{"$f":"OpCo2!O164","v":0},{"$f":"OpCo2!P164","v":0},{"$f":"OpCo2!Q164","v":0},{"$f":"OpCo2!R164","v":0},{"$f":"OpCo2!S164","v":0},{"$f":"OpCo2!T164","v":0},{"$f":"OpCo2!U164","v":0},{"$f":"OpCo2!V164","v":0},{"$f":"OpCo2!W164","v":0},{"$f":"OpCo2!X164","v":0},{"$f":"OpCo2!Y164","v":0},{"$f":"OpCo2!Z164","v":0},{"$f":"OpCo2!AA164","v":0},{"$f":"OpCo2!AB164","v":0},{"$f":"OpCo2!AC164","v":0},{"$f":"OpCo2!AD164","v":0},{"$f":"OpCo2!AE164","v":0},{"$f":"OpCo2!AF164","v":0},{"$f":"OpCo2!AG164","v":0},{"$f":"OpCo2!AH164","v":0},{"$f":"OpCo2!AI164","v":0},{"$f":"OpCo2!AJ164","v":0},{"$f":"OpCo2!AK164","v":0},{"$f":"OpCo2!AL164","v":0},{"$f":"OpCo2!AM164","v":0},{"$f":"OpCo2!AN164","v":0},{"$f":"OpCo2!AO164","v":0},{"$f":"OpCo2!AP164","v":0},{"$f":"OpCo2!AQ164","v":0},{"$f":"OpCo2!AR164","v":0},{"$f":"OpCo2!AS164","v":0},{"$f":"OpCo2!AT164","v":0},{"$f":"OpCo2!AU164","v":0},{"$f":"OpCo2!AV164","v":0},{"$f":"OpCo2!AW164","v":0},{"$f":"OpCo2!AX164","v":0},{"$f":"OpCo2!AY164","v":0},{"$f":"OpCo2!AZ164","v":0},{"$f":"OpCo2!BA164","v":0},{"$f":"OpCo2!BB164","v":0},{"$f":"OpCo2!BC164","v":0},{"$f":"OpCo2!BD164","v":0},{"$f":"OpCo2!BE164","v":0},{"$f":"OpCo2!BF164","v":0},{"$f":"OpCo2!BG164","v":0},{"$f":"OpCo2!BH164","v":0},{"$f":"OpCo2!BI164","v":0},{"$f":"OpCo2!BJ164","v":0},{"$f":"OpCo2!BK164","v":0},{"$f":"OpCo2!BL164","v":0},{"$f":"OpCo2!BM164","v":0},{"$f":"OpCo2!BN164","v":0},{"$f":"OpCo2!BO164","v":0},{"$f":"OpCo2!BP164","v":0},{"$f":"OpCo2!BQ164","v":0},{"$f":"OpCo2!BR164","v":0},{"$f":"OpCo2!BS164","v":0},{"$f":"OpCo2!BT164","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2852","v":0},{"$f":"OpCo2!N2852","v":0},{"$f":"OpCo2!O2852","v":0},{"$f":"OpCo2!P2852","v":0},{"$f":"OpCo2!Q2852","v":0},{"$f":"OpCo2!R2852","v":0},{"$f":"OpCo2!S2852","v":0},{"$f":"OpCo2!T2852","v":0},{"$f":"OpCo2!U2852","v":0},{"$f":"OpCo2!V2852","v":0},{"$f":"OpCo2!W2852","v":0},{"$f":"OpCo2!X2852","v":0},{"$f":"OpCo2!Y2852","v":0},{"$f":"OpCo2!Z2852","v":0},{"$f":"OpCo2!AA2852","v":0},{"$f":"OpCo2!AB2852","v":0},{"$f":"OpCo2!AC2852","v":0},{"$f":"OpCo2!AD2852","v":0},{"$f":"OpCo2!AE2852","v":0},{"$f":"OpCo2!AF2852","v":0},{"$f":"OpCo2!AG2852","v":0},{"$f":"OpCo2!AH2852","v":0},{"$f":"OpCo2!AI2852","v":0},{"$f":"OpCo2!AJ2852","v":0},{"$f":"OpCo2!AK2852","v":0},{"$f":"OpCo2!AL2852","v":0},{"$f":"OpCo2!AM2852","v":0},{"$f":"OpCo2!AN2852","v":0},{"$f":"OpCo2!AO2852","v":0},{"$f":"OpCo2!AP2852","v":0},{"$f":"OpCo2!AQ2852","v":0},{"$f":"OpCo2!AR2852","v":0},{"$f":"OpCo2!AS2852","v":0},{"$f":"OpCo2!AT2852","v":0},{"$f":"OpCo2!AU2852","v":0},{"$f":"OpCo2!AV2852","v":0},{"$f":"OpCo2!AW2852","v":0},{"$f":"OpCo2!AX2852","v":0},{"$f":"OpCo2!AY2852","v":0},{"$f":"OpCo2!AZ2852","v":0},{"$f":"OpCo2!BA2852","v":0},{"$f":"OpCo2!BB2852","v":0},{"$f":"OpCo2!BC2852","v":0},{"$f":"OpCo2!BD2852","v":0},{"$f":"OpCo2!BE2852","v":0},{"$f":"OpCo2!BF2852","v":0},{"$f":"OpCo2!BG2852","v":0},{"$f":"OpCo2!BH2852","v":0},{"$f":"OpCo2!BI2852","v":0},{"$f":"OpCo2!BJ2852","v":0},{"$f":"OpCo2!BK2852","v":0},{"$f":"OpCo2!BL2852","v":0},{"$f":"OpCo2!BM2852","v":0},{"$f":"OpCo2!BN2852","v":0},{"$f":"OpCo2!BO2852","v":0},{"$f":"OpCo2!BP2852","v":0},{"$f":"OpCo2!BQ2852","v":0},{"$f":"OpCo2!BR2852","v":0},{"$f":"OpCo2!BS2852","v":0},{"$f":"OpCo2!BT2852","v":0}]
[null,null,null,"Offset for grant received against capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M630","v":0},{"$f":"-OpCo2!N630","v":0},{"$f":"-OpCo2!O630","v":0},{"$f":"-OpCo2!P630","v":0},{"$f":"-OpCo2!Q630","v":0},{"$f":"-OpCo2!R630","v":0},{"$f":"-OpCo2!S630","v":0},{"$f":"-OpCo2!T630","v":0},{"$f":"-OpCo2!U630","v":0},{"$f":"-OpCo2!V630","v":0},{"$f":"-OpCo2!W630","v":0},{"$f":"-OpCo2!X630","v":0},{"$f":"-OpCo2!Y630","v":0},{"$f":"-OpCo2!Z630","v":0},{"$f":"-OpCo2!AA630","v":0},{"$f":"-OpCo2!AB630","v":0},{"$f":"-OpCo2!AC630","v":0},{"$f":"-OpCo2!AD630","v":0},{"$f":"-OpCo2!AE630","v":0},{"$f":"-OpCo2!AF630","v":0},{"$f":"-OpCo2!AG630","v":0},{"$f":"-OpCo2!AH630","v":0},{"$f":"-OpCo2!AI630","v":0},{"$f":"-OpCo2!AJ630","v":0},{"$f":"-OpCo2!AK630","v":0},{"$f":"-OpCo2!AL630","v":0},{"$f":"-OpCo2!AM630","v":0},{"$f":"-OpCo2!AN630","v":0},{"$f":"-OpCo2!AO630","v":0},{"$f":"-OpCo2!AP630","v":0},{"$f":"-OpCo2!AQ630","v":0},{"$f":"-OpCo2!AR630","v":0},{"$f":"-OpCo2!AS630","v":0},{"$f":"-OpCo2!AT630","v":0},{"$f":"-OpCo2!AU630","v":0},{"$f":"-OpCo2!AV630","v":0},{"$f":"-OpCo2!AW630","v":0},{"$f":"-OpCo2!AX630","v":0},{"$f":"-OpCo2!AY630","v":0},{"$f":"-OpCo2!AZ630","v":0},{"$f":"-OpCo2!BA630","v":0},{"$f":"-OpCo2!BB630","v":0},{"$f":"-OpCo2!BC630","v":0},{"$f":"-OpCo2!BD630","v":0},{"$f":"-OpCo2!BE630","v":0},{"$f":"-OpCo2!BF630","v":0},{"$f":"-OpCo2!BG630","v":0},{"$f":"-OpCo2!BH630","v":0},{"$f":"-OpCo2!BI630","v":0},{"$f":"-OpCo2!BJ630","v":0},{"$f":"-OpCo2!BK630","v":0},{"$f":"-OpCo2!BL630","v":0},{"$f":"-OpCo2!BM630","v":0},{"$f":"-OpCo2!BN630","v":0},{"$f":"-OpCo2!BO630","v":0},{"$f":"-OpCo2!BP630","v":0},{"$f":"-OpCo2!BQ630","v":0},{"$f":"-OpCo2!BR630","v":0},{"$f":"-OpCo2!BS630","v":0},{"$f":"-OpCo2!BT630","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1164","v":0},{"$f":"OpCo2!N1164","v":0},{"$f":"OpCo2!O1164","v":0},{"$f":"OpCo2!P1164","v":0},{"$f":"OpCo2!Q1164","v":0},{"$f":"OpCo2!R1164","v":0},{"$f":"OpCo2!S1164","v":0},{"$f":"OpCo2!T1164","v":0},{"$f":"OpCo2!U1164","v":0},{"$f":"OpCo2!V1164","v":0},{"$f":"OpCo2!W1164","v":0},{"$f":"OpCo2!X1164","v":0},{"$f":"OpCo2!Y1164","v":0},{"$f":"OpCo2!Z1164","v":0},{"$f":"OpCo2!AA1164","v":0},{"$f":"OpCo2!AB1164","v":0},{"$f":"OpCo2!AC1164","v":0},{"$f":"OpCo2!AD1164","v":0},{"$f":"OpCo2!AE1164","v":0},{"$f":"OpCo2!AF1164","v":0},{"$f":"OpCo2!AG1164","v":0},{"$f":"OpCo2!AH1164","v":0},{"$f":"OpCo2!AI1164","v":0},{"$f":"OpCo2!AJ1164","v":0},{"$f":"OpCo2!AK1164","v":0},{"$f":"OpCo2!AL1164","v":0},{"$f":"OpCo2!AM1164","v":0},{"$f":"OpCo2!AN1164","v":0},{"$f":"OpCo2!AO1164","v":0},{"$f":"OpCo2!AP1164","v":0},{"$f":"OpCo2!AQ1164","v":0},{"$f":"OpCo2!AR1164","v":0},{"$f":"OpCo2!AS1164","v":0},{"$f":"OpCo2!AT1164","v":0},{"$f":"OpCo2!AU1164","v":0},{"$f":"OpCo2!AV1164","v":0},{"$f":"OpCo2!AW1164","v":0},{"$f":"OpCo2!AX1164","v":0},{"$f":"OpCo2!AY1164","v":0},{"$f":"OpCo2!AZ1164","v":0},{"$f":"OpCo2!BA1164","v":0},{"$f":"OpCo2!BB1164","v":0},{"$f":"OpCo2!BC1164","v":0},{"$f":"OpCo2!BD1164","v":0},{"$f":"OpCo2!BE1164","v":0},{"$f":"OpCo2!BF1164","v":0},{"$f":"OpCo2!BG1164","v":0},{"$f":"OpCo2!BH1164","v":0},{"$f":"OpCo2!BI1164","v":0},{"$f":"OpCo2!BJ1164","v":0},{"$f":"OpCo2!BK1164","v":0},{"$f":"OpCo2!BL1164","v":0},{"$f":"OpCo2!BM1164","v":0},{"$f":"OpCo2!BN1164","v":0},{"$f":"OpCo2!BO1164","v":0},{"$f":"OpCo2!BP1164","v":0},{"$f":"OpCo2!BQ1164","v":0},{"$f":"OpCo2!BR1164","v":0},{"$f":"OpCo2!BS1164","v":0},{"$f":"OpCo2!BT1164","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1153","v":0},{"$f":"OpCo2!N1153","v":0},{"$f":"OpCo2!O1153","v":0},{"$f":"OpCo2!P1153","v":0},{"$f":"OpCo2!Q1153","v":0},{"$f":"OpCo2!R1153","v":0},{"$f":"OpCo2!S1153","v":0},{"$f":"OpCo2!T1153","v":0},{"$f":"OpCo2!U1153","v":0},{"$f":"OpCo2!V1153","v":0},{"$f":"OpCo2!W1153","v":0},{"$f":"OpCo2!X1153","v":0},{"$f":"OpCo2!Y1153","v":0},{"$f":"OpCo2!Z1153","v":0},{"$f":"OpCo2!AA1153","v":0},{"$f":"OpCo2!AB1153","v":0},{"$f":"OpCo2!AC1153","v":0},{"$f":"OpCo2!AD1153","v":0},{"$f":"OpCo2!AE1153","v":0},{"$f":"OpCo2!AF1153","v":0},{"$f":"OpCo2!AG1153","v":0},{"$f":"OpCo2!AH1153","v":0},{"$f":"OpCo2!AI1153","v":0},{"$f":"OpCo2!AJ1153","v":0},{"$f":"OpCo2!AK1153","v":0},{"$f":"OpCo2!AL1153","v":0},{"$f":"OpCo2!AM1153","v":0},{"$f":"OpCo2!AN1153","v":0},{"$f":"OpCo2!AO1153","v":0},{"$f":"OpCo2!AP1153","v":0},{"$f":"OpCo2!AQ1153","v":0},{"$f":"OpCo2!AR1153","v":0},{"$f":"OpCo2!AS1153","v":0},{"$f":"OpCo2!AT1153","v":0},{"$f":"OpCo2!AU1153","v":0},{"$f":"OpCo2!AV1153","v":0},{"$f":"OpCo2!AW1153","v":0},{"$f":"OpCo2!AX1153","v":0},{"$f":"OpCo2!AY1153","v":0},{"$f":"OpCo2!AZ1153","v":0},{"$f":"OpCo2!BA1153","v":0},{"$f":"OpCo2!BB1153","v":0},{"$f":"OpCo2!BC1153","v":0},{"$f":"OpCo2!BD1153","v":0},{"$f":"OpCo2!BE1153","v":0},{"$f":"OpCo2!BF1153","v":0},{"$f":"OpCo2!BG1153","v":0},{"$f":"OpCo2!BH1153","v":0},{"$f":"OpCo2!BI1153","v":0},{"$f":"OpCo2!BJ1153","v":0},{"$f":"OpCo2!BK1153","v":0},{"$f":"OpCo2!BL1153","v":0},{"$f":"OpCo2!BM1153","v":0},{"$f":"OpCo2!BN1153","v":0},{"$f":"OpCo2!BO1153","v":0},{"$f":"OpCo2!BP1153","v":0},{"$f":"OpCo2!BQ1153","v":0},{"$f":"OpCo2!BR1153","v":0},{"$f":"OpCo2!BS1153","v":0},{"$f":"OpCo2!BT1153","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2175","v":0},{"$f":"OpCo2!N2175","v":0},{"$f":"OpCo2!O2175","v":0},{"$f":"OpCo2!P2175","v":0},{"$f":"OpCo2!Q2175","v":0},{"$f":"OpCo2!R2175","v":0},{"$f":"OpCo2!S2175","v":0},{"$f":"OpCo2!T2175","v":0},{"$f":"OpCo2!U2175","v":0},{"$f":"OpCo2!V2175","v":0},{"$f":"OpCo2!W2175","v":0},{"$f":"OpCo2!X2175","v":0},{"$f":"OpCo2!Y2175","v":0},{"$f":"OpCo2!Z2175","v":0},{"$f":"OpCo2!AA2175","v":0},{"$f":"OpCo2!AB2175","v":0},{"$f":"OpCo2!AC2175","v":0},{"$f":"OpCo2!AD2175","v":0},{"$f":"OpCo2!AE2175","v":0},{"$f":"OpCo2!AF2175","v":0},{"$f":"OpCo2!AG2175","v":0},{"$f":"OpCo2!AH2175","v":0},{"$f":"OpCo2!AI2175","v":0},{"$f":"OpCo2!AJ2175","v":0},{"$f":"OpCo2!AK2175","v":0},{"$f":"OpCo2!AL2175","v":0},{"$f":"OpCo2!AM2175","v":0},{"$f":"OpCo2!AN2175","v":0},{"$f":"OpCo2!AO2175","v":0},{"$f":"OpCo2!AP2175","v":0},{"$f":"OpCo2!AQ2175","v":0},{"$f":"OpCo2!AR2175","v":0},{"$f":"OpCo2!AS2175","v":0},{"$f":"OpCo2!AT2175","v":0},{"$f":"OpCo2!AU2175","v":0},{"$f":"OpCo2!AV2175","v":0},{"$f":"OpCo2!AW2175","v":0},{"$f":"OpCo2!AX2175","v":0},{"$f":"OpCo2!AY2175","v":0},{"$f":"OpCo2!AZ2175","v":0},{"$f":"OpCo2!BA2175","v":0},{"$f":"OpCo2!BB2175","v":0},{"$f":"OpCo2!BC2175","v":0},{"$f":"OpCo2!BD2175","v":0},{"$f":"OpCo2!BE2175","v":0},{"$f":"OpCo2!BF2175","v":0},{"$f":"OpCo2!BG2175","v":0},{"$f":"OpCo2!BH2175","v":0},{"$f":"OpCo2!BI2175","v":0},{"$f":"OpCo2!BJ2175","v":0},{"$f":"OpCo2!BK2175","v":0},{"$f":"OpCo2!BL2175","v":0},{"$f":"OpCo2!BM2175","v":0},{"$f":"OpCo2!BN2175","v":0},{"$f":"OpCo2!BO2175","v":0},{"$f":"OpCo2!BP2175","v":0},{"$f":"OpCo2!BQ2175","v":0},{"$f":"OpCo2!BR2175","v":0},{"$f":"OpCo2!BS2175","v":0},{"$f":"OpCo2!BT2175","v":0}]
[]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3423","v":0},{"$f":"OpCo2!N3423","v":0},{"$f":"OpCo2!O3423","v":0},{"$f":"OpCo2!P3423","v":0},{"$f":"OpCo2!Q3423","v":0},{"$f":"OpCo2!R3423","v":0},{"$f":"OpCo2!S3423","v":0},{"$f":"OpCo2!T3423","v":0},{"$f":"OpCo2!U3423","v":0},{"$f":"OpCo2!V3423","v":0},{"$f":"OpCo2!W3423","v":0},{"$f":"OpCo2!X3423","v":0},{"$f":"OpCo2!Y3423","v":0},{"$f":"OpCo2!Z3423","v":0},{"$f":"OpCo2!AA3423","v":0},{"$f":"OpCo2!AB3423","v":0},{"$f":"OpCo2!AC3423","v":0},{"$f":"OpCo2!AD3423","v":0},{"$f":"OpCo2!AE3423","v":0},{"$f":"OpCo2!AF3423","v":0},{"$f":"OpCo2!AG3423","v":0},{"$f":"OpCo2!AH3423","v":0},{"$f":"OpCo2!AI3423","v":0},{"$f":"OpCo2!AJ3423","v":0},{"$f":"OpCo2!AK3423","v":0},{"$f":"OpCo2!AL3423","v":0},{"$f":"OpCo2!AM3423","v":0},{"$f":"OpCo2!AN3423","v":0},{"$f":"OpCo2!AO3423","v":0},{"$f":"OpCo2!AP3423","v":0},{"$f":"OpCo2!AQ3423","v":0},{"$f":"OpCo2!AR3423","v":0},{"$f":"OpCo2!AS3423","v":0},{"$f":"OpCo2!AT3423","v":0},{"$f":"OpCo2!AU3423","v":0},{"$f":"OpCo2!AV3423","v":0},{"$f":"OpCo2!AW3423","v":0},{"$f":"OpCo2!AX3423","v":0},{"$f":"OpCo2!AY3423","v":0},{"$f":"OpCo2!AZ3423","v":0},{"$f":"OpCo2!BA3423","v":0},{"$f":"OpCo2!BB3423","v":0},{"$f":"OpCo2!BC3423","v":0},{"$f":"OpCo2!BD3423","v":0},{"$f":"OpCo2!BE3423","v":0},{"$f":"OpCo2!BF3423","v":0},{"$f":"OpCo2!BG3423","v":0},{"$f":"OpCo2!BH3423","v":0},{"$f":"OpCo2!BI3423","v":0},{"$f":"OpCo2!BJ3423","v":0},{"$f":"OpCo2!BK3423","v":0},{"$f":"OpCo2!BL3423","v":0},{"$f":"OpCo2!BM3423","v":0},{"$f":"OpCo2!BN3423","v":0},{"$f":"OpCo2!BO3423","v":0},{"$f":"OpCo2!BP3423","v":0},{"$f":"OpCo2!BQ3423","v":0},{"$f":"OpCo2!BR3423","v":0},{"$f":"OpCo2!BS3423","v":0},{"$f":"OpCo2!BT3423","v":0}]
[null,null,null,"Long term assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M303,M311:M311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT ASSETS"]
[]
[null,null,null,"Trade receivables",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M317:M324)","v":0},{"$f":"SUM(N317:N324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M250","v":0},{"$f":"OpCo2!N250","v":0},{"$f":"OpCo2!O250","v":0},{"$f":"OpCo2!P250","v":0},{"$f":"OpCo2!Q250","v":0},{"$f":"OpCo2!R250","v":0},{"$f":"OpCo2!S250","v":0},{"$f":"OpCo2!T250","v":0},{"$f":"OpCo2!U250","v":0},{"$f":"OpCo2!V250","v":0},{"$f":"OpCo2!W250","v":0},{"$f":"OpCo2!X250","v":0},{"$f":"OpCo2!Y250","v":0},{"$f":"OpCo2!Z250","v":0},{"$f":"OpCo2!AA250","v":0},{"$f":"OpCo2!AB250","v":0},{"$f":"OpCo2!AC250","v":0},{"$f":"OpCo2!AD250","v":0},{"$f":"OpCo2!AE250","v":0},{"$f":"OpCo2!AF250","v":0},{"$f":"OpCo2!AG250","v":0},{"$f":"OpCo2!AH250","v":0},{"$f":"OpCo2!AI250","v":0},{"$f":"OpCo2!AJ250","v":0},{"$f":"OpCo2!AK250","v":0},{"$f":"OpCo2!AL250","v":0},{"$f":"OpCo2!AM250","v":0},{"$f":"OpCo2!AN250","v":0},{"$f":"OpCo2!AO250","v":0},{"$f":"OpCo2!AP250","v":0},{"$f":"OpCo2!AQ250","v":0},{"$f":"OpCo2!AR250","v":0},{"$f":"OpCo2!AS250","v":0},{"$f":"OpCo2!AT250","v":0},{"$f":"OpCo2!AU250","v":0},{"$f":"OpCo2!AV250","v":0},{"$f":"OpCo2!AW250","v":0},{"$f":"OpCo2!AX250","v":0},{"$f":"OpCo2!AY250","v":0},{"$f":"OpCo2!AZ250","v":0},{"$f":"OpCo2!BA250","v":0},{"$f":"OpCo2!BB250","v":0},{"$f":"OpCo2!BC250","v":0},{"$f":"OpCo2!BD250","v":0},{"$f":"OpCo2!BE250","v":0},{"$f":"OpCo2!BF250","v":0},{"$f":"OpCo2!BG250","v":0},{"$f":"OpCo2!BH250","v":0},{"$f":"OpCo2!BI250","v":0},{"$f":"OpCo2!BJ250","v":0},{"$f":"OpCo2!BK250","v":0},{"$f":"OpCo2!BL250","v":0},{"$f":"OpCo2!BM250","v":0},{"$f":"OpCo2!BN250","v":0},{"$f":"OpCo2!BO250","v":0},{"$f":"OpCo2!BP250","v":0},{"$f":"OpCo2!BQ250","v":0},{"$f":"OpCo2!BR250","v":0},{"$f":"OpCo2!BS250","v":0},{"$f":"OpCo2!BT250","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M266","v":0},{"$f":"OpCo2!N266","v":0},{"$f":"OpCo2!O266","v":0},{"$f":"OpCo2!P266","v":0},{"$f":"OpCo2!Q266","v":0},{"$f":"OpCo2!R266","v":0},{"$f":"OpCo2!S266","v":0},{"$f":"OpCo2!T266","v":0},{"$f":"OpCo2!U266","v":0},{"$f":"OpCo2!V266","v":0},{"$f":"OpCo2!W266","v":0},{"$f":"OpCo2!X266","v":0},{"$f":"OpCo2!Y266","v":0},{"$f":"OpCo2!Z266","v":0},{"$f":"OpCo2!AA266","v":0},{"$f":"OpCo2!AB266","v":0},{"$f":"OpCo2!AC266","v":0},{"$f":"OpCo2!AD266","v":0},{"$f":"OpCo2!AE266","v":0},{"$f":"OpCo2!AF266","v":0},{"$f":"OpCo2!AG266","v":0},{"$f":"OpCo2!AH266","v":0},{"$f":"OpCo2!AI266","v":0},{"$f":"OpCo2!AJ266","v":0},{"$f":"OpCo2!AK266","v":0},{"$f":"OpCo2!AL266","v":0},{"$f":"OpCo2!AM266","v":0},{"$f":"OpCo2!AN266","v":0},{"$f":"OpCo2!AO266","v":0},{"$f":"OpCo2!AP266","v":0},{"$f":"OpCo2!AQ266","v":0},{"$f":"OpCo2!AR266","v":0},{"$f":"OpCo2!AS266","v":0},{"$f":"OpCo2!AT266","v":0},{"$f":"OpCo2!AU266","v":0},{"$f":"OpCo2!AV266","v":0},{"$f":"OpCo2!AW266","v":0},{"$f":"OpCo2!AX266","v":0},{"$f":"OpCo2!AY266","v":0},{"$f":"OpCo2!AZ266","v":0},{"$f":"OpCo2!BA266","v":0},{"$f":"OpCo2!BB266","v":0},{"$f":"OpCo2!BC266","v":0},{"$f":"OpCo2!BD266","v":0},{"$f":"OpCo2!BE266","v":0},{"$f":"OpCo2!BF266","v":0},{"$f":"OpCo2!BG266","v":0},{"$f":"OpCo2!BH266","v":0},{"$f":"OpCo2!BI266","v":0},{"$f":"OpCo2!BJ266","v":0},{"$f":"OpCo2!BK266","v":0},{"$f":"OpCo2!BL266","v":0},{"$f":"OpCo2!BM266","v":0},{"$f":"OpCo2!BN266","v":0},{"$f":"OpCo2!BO266","v":0},{"$f":"OpCo2!BP266","v":0},{"$f":"OpCo2!BQ266","v":0},{"$f":"OpCo2!BR266","v":0},{"$f":"OpCo2!BS266","v":0},{"$f":"OpCo2!BT266","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M324","v":0},{"$f":"OpCo2!N324","v":0},{"$f":"OpCo2!O324","v":0},{"$f":"OpCo2!P324","v":0},{"$f":"OpCo2!Q324","v":0},{"$f":"OpCo2!R324","v":0},{"$f":"OpCo2!S324","v":0},{"$f":"OpCo2!T324","v":0},{"$f":"OpCo2!U324","v":0},{"$f":"OpCo2!V324","v":0},{"$f":"OpCo2!W324","v":0},{"$f":"OpCo2!X324","v":0},{"$f":"OpCo2!Y324","v":0},{"$f":"OpCo2!Z324","v":0},{"$f":"OpCo2!AA324","v":0},{"$f":"OpCo2!AB324","v":0},{"$f":"OpCo2!AC324","v":0},{"$f":"OpCo2!AD324","v":0},{"$f":"OpCo2!AE324","v":0},{"$f":"OpCo2!AF324","v":0},{"$f":"OpCo2!AG324","v":0},{"$f":"OpCo2!AH324","v":0},{"$f":"OpCo2!AI324","v":0},{"$f":"OpCo2!AJ324","v":0},{"$f":"OpCo2!AK324","v":0},{"$f":"OpCo2!AL324","v":0},{"$f":"OpCo2!AM324","v":0},{"$f":"OpCo2!AN324","v":0},{"$f":"OpCo2!AO324","v":0},{"$f":"OpCo2!AP324","v":0},{"$f":"OpCo2!AQ324","v":0},{"$f":"OpCo2!AR324","v":0},{"$f":"OpCo2!AS324","v":0},{"$f":"OpCo2!AT324","v":0},{"$f":"OpCo2!AU324","v":0},{"$f":"OpCo2!AV324","v":0},{"$f":"OpCo2!AW324","v":0},{"$f":"OpCo2!AX324","v":0},{"$f":"OpCo2!AY324","v":0},{"$f":"OpCo2!AZ324","v":0},{"$f":"OpCo2!BA324","v":0},{"$f":"OpCo2!BB324","v":0},{"$f":"OpCo2!BC324","v":0},{"$f":"OpCo2!BD324","v":0},{"$f":"OpCo2!BE324","v":0},{"$f":"OpCo2!BF324","v":0},{"$f":"OpCo2!BG324","v":0},{"$f":"OpCo2!BH324","v":0},{"$f":"OpCo2!BI324","v":0},{"$f":"OpCo2!BJ324","v":0},{"$f":"OpCo2!BK324","v":0},{"$f":"OpCo2!BL324","v":0},{"$f":"OpCo2!BM324","v":0},{"$f":"OpCo2!BN324","v":0},{"$f":"OpCo2!BO324","v":0},{"$f":"OpCo2!BP324","v":0},{"$f":"OpCo2!BQ324","v":0},{"$f":"OpCo2!BR324","v":0},{"$f":"OpCo2!BS324","v":0},{"$f":"OpCo2!BT324","v":0}]
[null,null,null,"I/C Sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M484","v":0},{"$f":"OpCo2!N484","v":0},{"$f":"OpCo2!O484","v":0},{"$f":"OpCo2!P484","v":0},{"$f":"OpCo2!Q484","v":0},{"$f":"OpCo2!R484","v":0},{"$f":"OpCo2!S484","v":0},{"$f":"OpCo2!T484","v":0},{"$f":"OpCo2!U484","v":0},{"$f":"OpCo2!V484","v":0},{"$f":"OpCo2!W484","v":0},{"$f":"OpCo2!X484","v":0},{"$f":"OpCo2!Y484","v":0},{"$f":"OpCo2!Z484","v":0},{"$f":"OpCo2!AA484","v":0},{"$f":"OpCo2!AB484","v":0},{"$f":"OpCo2!AC484","v":0},{"$f":"OpCo2!AD484","v":0},{"$f":"OpCo2!AE484","v":0},{"$f":"OpCo2!AF484","v":0},{"$f":"OpCo2!AG484","v":0},{"$f":"OpCo2!AH484","v":0},{"$f":"OpCo2!AI484","v":0},{"$f":"OpCo2!AJ484","v":0},{"$f":"OpCo2!AK484","v":0},{"$f":"OpCo2!AL484","v":0},{"$f":"OpCo2!AM484","v":0},{"$f":"OpCo2!AN484","v":0},{"$f":"OpCo2!AO484","v":0},{"$f":"OpCo2!AP484","v":0},{"$f":"OpCo2!AQ484","v":0},{"$f":"OpCo2!AR484","v":0},{"$f":"OpCo2!AS484","v":0},{"$f":"OpCo2!AT484","v":0},{"$f":"OpCo2!AU484","v":0},{"$f":"OpCo2!AV484","v":0},{"$f":"OpCo2!AW484","v":0},{"$f":"OpCo2!AX484","v":0},{"$f":"OpCo2!AY484","v":0},{"$f":"OpCo2!AZ484","v":0},{"$f":"OpCo2!BA484","v":0},{"$f":"OpCo2!BB484","v":0},{"$f":"OpCo2!BC484","v":0},{"$f":"OpCo2!BD484","v":0},{"$f":"OpCo2!BE484","v":0},{"$f":"OpCo2!BF484","v":0},{"$f":"OpCo2!BG484","v":0},{"$f":"OpCo2!BH484","v":0},{"$f":"OpCo2!BI484","v":0},{"$f":"OpCo2!BJ484","v":0},{"$f":"OpCo2!BK484","v":0},{"$f":"OpCo2!BL484","v":0},{"$f":"OpCo2!BM484","v":0},{"$f":"OpCo2!BN484","v":0},{"$f":"OpCo2!BO484","v":0},{"$f":"OpCo2!BP484","v":0},{"$f":"OpCo2!BQ484","v":0},{"$f":"OpCo2!BR484","v":0},{"$f":"OpCo2!BS484","v":0},{"$f":"OpCo2!BT484","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1135","v":0},{"$f":"OpCo2!N1135","v":0},{"$f":"OpCo2!O1135","v":0},{"$f":"OpCo2!P1135","v":0},{"$f":"OpCo2!Q1135","v":0},{"$f":"OpCo2!R1135","v":0},{"$f":"OpCo2!S1135","v":0},{"$f":"OpCo2!T1135","v":0},{"$f":"OpCo2!U1135","v":0},{"$f":"OpCo2!V1135","v":0},{"$f":"OpCo2!W1135","v":0},{"$f":"OpCo2!X1135","v":0},{"$f":"OpCo2!Y1135","v":0},{"$f":"OpCo2!Z1135","v":0},{"$f":"OpCo2!AA1135","v":0},{"$f":"OpCo2!AB1135","v":0},{"$f":"OpCo2!AC1135","v":0},{"$f":"OpCo2!AD1135","v":0},{"$f":"OpCo2!AE1135","v":0},{"$f":"OpCo2!AF1135","v":0},{"$f":"OpCo2!AG1135","v":0},{"$f":"OpCo2!AH1135","v":0},{"$f":"OpCo2!AI1135","v":0},{"$f":"OpCo2!AJ1135","v":0},{"$f":"OpCo2!AK1135","v":0},{"$f":"OpCo2!AL1135","v":0},{"$f":"OpCo2!AM1135","v":0},{"$f":"OpCo2!AN1135","v":0},{"$f":"OpCo2!AO1135","v":0},{"$f":"OpCo2!AP1135","v":0},{"$f":"OpCo2!AQ1135","v":0},{"$f":"OpCo2!AR1135","v":0},{"$f":"OpCo2!AS1135","v":0},{"$f":"OpCo2!AT1135","v":0},{"$f":"OpCo2!AU1135","v":0},{"$f":"OpCo2!AV1135","v":0},{"$f":"OpCo2!AW1135","v":0},{"$f":"OpCo2!AX1135","v":0},{"$f":"OpCo2!AY1135","v":0},{"$f":"OpCo2!AZ1135","v":0},{"$f":"OpCo2!BA1135","v":0},{"$f":"OpCo2!BB1135","v":0},{"$f":"OpCo2!BC1135","v":0},{"$f":"OpCo2!BD1135","v":0},{"$f":"OpCo2!BE1135","v":0},{"$f":"OpCo2!BF1135","v":0},{"$f":"OpCo2!BG1135","v":0},{"$f":"OpCo2!BH1135","v":0},{"$f":"OpCo2!BI1135","v":0},{"$f":"OpCo2!BJ1135","v":0},{"$f":"OpCo2!BK1135","v":0},{"$f":"OpCo2!BL1135","v":0},{"$f":"OpCo2!BM1135","v":0},{"$f":"OpCo2!BN1135","v":0},{"$f":"OpCo2!BO1135","v":0},{"$f":"OpCo2!BP1135","v":0},{"$f":"OpCo2!BQ1135","v":0},{"$f":"OpCo2!BR1135","v":0},{"$f":"OpCo2!BS1135","v":0},{"$f":"OpCo2!BT1135","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M382","v":0},{"$f":"OpCo2!N382","v":0},{"$f":"OpCo2!O382","v":0},{"$f":"OpCo2!P382","v":0},{"$f":"OpCo2!Q382","v":0},{"$f":"OpCo2!R382","v":0},{"$f":"OpCo2!S382","v":0},{"$f":"OpCo2!T382","v":0},{"$f":"OpCo2!U382","v":0},{"$f":"OpCo2!V382","v":0},{"$f":"OpCo2!W382","v":0},{"$f":"OpCo2!X382","v":0},{"$f":"OpCo2!Y382","v":0},{"$f":"OpCo2!Z382","v":0},{"$f":"OpCo2!AA382","v":0},{"$f":"OpCo2!AB382","v":0},{"$f":"OpCo2!AC382","v":0},{"$f":"OpCo2!AD382","v":0},{"$f":"OpCo2!AE382","v":0},{"$f":"OpCo2!AF382","v":0},{"$f":"OpCo2!AG382","v":0},{"$f":"OpCo2!AH382","v":0},{"$f":"OpCo2!AI382","v":0},{"$f":"OpCo2!AJ382","v":0},{"$f":"OpCo2!AK382","v":0},{"$f":"OpCo2!AL382","v":0},{"$f":"OpCo2!AM382","v":0},{"$f":"OpCo2!AN382","v":0},{"$f":"OpCo2!AO382","v":0},{"$f":"OpCo2!AP382","v":0},{"$f":"OpCo2!AQ382","v":0},{"$f":"OpCo2!AR382","v":0},{"$f":"OpCo2!AS382","v":0},{"$f":"OpCo2!AT382","v":0},{"$f":"OpCo2!AU382","v":0},{"$f":"OpCo2!AV382","v":0},{"$f":"OpCo2!AW382","v":0},{"$f":"OpCo2!AX382","v":0},{"$f":"OpCo2!AY382","v":0},{"$f":"OpCo2!AZ382","v":0},{"$f":"OpCo2!BA382","v":0},{"$f":"OpCo2!BB382","v":0},{"$f":"OpCo2!BC382","v":0},{"$f":"OpCo2!BD382","v":0},{"$f":"OpCo2!BE382","v":0},{"$f":"OpCo2!BF382","v":0},{"$f":"OpCo2!BG382","v":0},{"$f":"OpCo2!BH382","v":0},{"$f":"OpCo2!BI382","v":0},{"$f":"OpCo2!BJ382","v":0},{"$f":"OpCo2!BK382","v":0},{"$f":"OpCo2!BL382","v":0},{"$f":"OpCo2!BM382","v":0},{"$f":"OpCo2!BN382","v":0},{"$f":"OpCo2!BO382","v":0},{"$f":"OpCo2!BP382","v":0},{"$f":"OpCo2!BQ382","v":0},{"$f":"OpCo2!BR382","v":0},{"$f":"OpCo2!BS382","v":0},{"$f":"OpCo2!BT382","v":0}]
[null,null,null,"VAT receivable from customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2818","v":0},{"$f":"OpCo2!N2818","v":0},{"$f":"OpCo2!O2818","v":0},{"$f":"OpCo2!P2818","v":0},{"$f":"OpCo2!Q2818","v":0},{"$f":"OpCo2!R2818","v":0},{"$f":"OpCo2!S2818","v":0},{"$f":"OpCo2!T2818","v":0},{"$f":"OpCo2!U2818","v":0},{"$f":"OpCo2!V2818","v":0},{"$f":"OpCo2!W2818","v":0},{"$f":"OpCo2!X2818","v":0},{"$f":"OpCo2!Y2818","v":0},{"$f":"OpCo2!Z2818","v":0},{"$f":"OpCo2!AA2818","v":0},{"$f":"OpCo2!AB2818","v":0},{"$f":"OpCo2!AC2818","v":0},{"$f":"OpCo2!AD2818","v":0},{"$f":"OpCo2!AE2818","v":0},{"$f":"OpCo2!AF2818","v":0},{"$f":"OpCo2!AG2818","v":0},{"$f":"OpCo2!AH2818","v":0},{"$f":"OpCo2!AI2818","v":0},{"$f":"OpCo2!AJ2818","v":0},{"$f":"OpCo2!AK2818","v":0},{"$f":"OpCo2!AL2818","v":0},{"$f":"OpCo2!AM2818","v":0},{"$f":"OpCo2!AN2818","v":0},{"$f":"OpCo2!AO2818","v":0},{"$f":"OpCo2!AP2818","v":0},{"$f":"OpCo2!AQ2818","v":0},{"$f":"OpCo2!AR2818","v":0},{"$f":"OpCo2!AS2818","v":0},{"$f":"OpCo2!AT2818","v":0},{"$f":"OpCo2!AU2818","v":0},{"$f":"OpCo2!AV2818","v":0},{"$f":"OpCo2!AW2818","v":0},{"$f":"OpCo2!AX2818","v":0},{"$f":"OpCo2!AY2818","v":0},{"$f":"OpCo2!AZ2818","v":0},{"$f":"OpCo2!BA2818","v":0},{"$f":"OpCo2!BB2818","v":0},{"$f":"OpCo2!BC2818","v":0},{"$f":"OpCo2!BD2818","v":0},{"$f":"OpCo2!BE2818","v":0},{"$f":"OpCo2!BF2818","v":0},{"$f":"OpCo2!BG2818","v":0},{"$f":"OpCo2!BH2818","v":0},{"$f":"OpCo2!BI2818","v":0},{"$f":"OpCo2!BJ2818","v":0},{"$f":"OpCo2!BK2818","v":0},{"$f":"OpCo2!BL2818","v":0},{"$f":"OpCo2!BM2818","v":0},{"$f":"OpCo2!BN2818","v":0},{"$f":"OpCo2!BO2818","v":0},{"$f":"OpCo2!BP2818","v":0},{"$f":"OpCo2!BQ2818","v":0},{"$f":"OpCo2!BR2818","v":0},{"$f":"OpCo2!BS2818","v":0},{"$f":"OpCo2!BT2818","v":0}]
[null,null,null,"VAT receivable from HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(OpCo2!M2803>0,OpCo2!M2803,0)","v":0},{"$f":"IF(OpCo2!N2803>0,OpCo2!N2803,0)","v":0},{"$f":"IF(OpCo2!O2803>0,OpCo2!O2803,0)","v":0},{"$f":"IF(OpCo2!P2803>0,OpCo2!P2803,0)","v":0},{"$f":"IF(OpCo2!Q2803>0,OpCo2!Q2803,0)","v":0},{"$f":"IF(OpCo2!R2803>0,OpCo2!R2803,0)","v":0},{"$f":"IF(OpCo2!S2803>0,OpCo2!S2803,0)","v":0},{"$f":"IF(OpCo2!T2803>0,OpCo2!T2803,0)","v":0},{"$f":"IF(OpCo2!U2803>0,OpCo2!U2803,0)","v":0},{"$f":"IF(OpCo2!V2803>0,OpCo2!V2803,0)","v":0},{"$f":"IF(OpCo2!W2803>0,OpCo2!W2803,0)","v":0},{"$f":"IF(OpCo2!X2803>0,OpCo2!X2803,0)","v":0},{"$f":"IF(OpCo2!Y2803>0,OpCo2!Y2803,0)","v":0},{"$f":"IF(OpCo2!Z2803>0,OpCo2!Z2803,0)","v":0},{"$f":"IF(OpCo2!AA2803>0,OpCo2!AA2803,0)","v":0},{"$f":"IF(OpCo2!AB2803>0,OpCo2!AB2803,0)","v":0},{"$f":"IF(OpCo2!AC2803>0,OpCo2!AC2803,0)","v":0},{"$f":"IF(OpCo2!AD2803>0,OpCo2!AD2803,0)","v":0},{"$f":"IF(OpCo2!AE2803>0,OpCo2!AE2803,0)","v":0},{"$f":"IF(OpCo2!AF2803>0,OpCo2!AF2803,0)","v":0},{"$f":"IF(OpCo2!AG2803>0,OpCo2!AG2803,0)","v":0},{"$f":"IF(OpCo2!AH2803>0,OpCo2!AH2803,0)","v":0},{"$f":"IF(OpCo2!AI2803>0,OpCo2!AI2803,0)","v":0},{"$f":"IF(OpCo2!AJ2803>0,OpCo2!AJ2803,0)","v":0},{"$f":"IF(OpCo2!AK2803>0,OpCo2!AK2803,0)","v":0},{"$f":"IF(OpCo2!AL2803>0,OpCo2!AL2803,0)","v":0},{"$f":"IF(OpCo2!AM2803>0,OpCo2!AM2803,0)","v":0},{"$f":"IF(OpCo2!AN2803>0,OpCo2!AN2803,0)","v":0},{"$f":"IF(OpCo2!AO2803>0,OpCo2!AO2803,0)","v":0},{"$f":"IF(OpCo2!AP2803>0,OpCo2!AP2803,0)","v":0},{"$f":"IF(OpCo2!AQ2803>0,OpCo2!AQ2803,0)","v":0},{"$f":"IF(OpCo2!AR2803>0,OpCo2!AR2803,0)","v":0},{"$f":"IF(OpCo2!AS2803>0,OpCo2!AS2803,0)","v":0},{"$f":"IF(OpCo2!AT2803>0,OpCo2!AT2803,0)","v":0},{"$f":"IF(OpCo2!AU2803>0,OpCo2!AU2803,0)","v":0},{"$f":"IF(OpCo2!AV2803>0,OpCo2!AV2803,0)","v":0},{"$f":"IF(OpCo2!AW2803>0,OpCo2!AW2803,0)","v":0},{"$f":"IF(OpCo2!AX2803>0,OpCo2!AX2803,0)","v":0},{"$f":"IF(OpCo2!AY2803>0,OpCo2!AY2803,0)","v":0},{"$f":"IF(OpCo2!AZ2803>0,OpCo2!AZ2803,0)","v":0},{"$f":"IF(OpCo2!BA2803>0,OpCo2!BA2803,0)","v":0},{"$f":"IF(OpCo2!BB2803>0,OpCo2!BB2803,0)","v":0},{"$f":"IF(OpCo2!BC2803>0,OpCo2!BC2803,0)","v":0},{"$f":"IF(OpCo2!BD2803>0,OpCo2!BD2803,0)","v":0},{"$f":"IF(OpCo2!BE2803>0,OpCo2!BE2803,0)","v":0},{"$f":"IF(OpCo2!BF2803>0,OpCo2!BF2803,0)","v":0},{"$f":"IF(OpCo2!BG2803>0,OpCo2!BG2803,0)","v":0},{"$f":"IF(OpCo2!BH2803>0,OpCo2!BH2803,0)","v":0},{"$f":"IF(OpCo2!BI2803>0,OpCo2!BI2803,0)","v":0},{"$f":"IF(OpCo2!BJ2803>0,OpCo2!BJ2803,0)","v":0},{"$f":"IF(OpCo2!BK2803>0,OpCo2!BK2803,0)","v":0},{"$f":"IF(OpCo2!BL2803>0,OpCo2!BL2803,0)","v":0},{"$f":"IF(OpCo2!BM2803>0,OpCo2!BM2803,0)","v":0},{"$f":"IF(OpCo2!BN2803>0,OpCo2!BN2803,0)","v":0},{"$f":"IF(OpCo2!BO2803>0,OpCo2!BO2803,0)","v":0},{"$f":"IF(OpCo2!BP2803>0,OpCo2!BP2803,0)","v":0},{"$f":"IF(OpCo2!BQ2803>0,OpCo2!BQ2803,0)","v":0},{"$f":"IF(OpCo2!BR2803>0,OpCo2!BR2803,0)","v":0},{"$f":"IF(OpCo2!BS2803>0,OpCo2!BS2803,0)","v":0},{"$f":"IF(OpCo2!BT2803>0,OpCo2!BT2803,0)","v":0}]
[]
[null,null,null,"Free cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M430","v":0},{"$f":"N430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Restricted cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M435","v":0},{"$f":"N435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Short term assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M316,M326:M327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITIES"]
[]
[null,null,null,"Trade payables",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M333:M350)","v":0},{"$f":"SUM(N333:N350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M169","v":0},{"$f":"OpCo2!N169","v":0},{"$f":"OpCo2!O169","v":0},{"$f":"OpCo2!P169","v":0},{"$f":"OpCo2!Q169","v":0},{"$f":"OpCo2!R169","v":0},{"$f":"OpCo2!S169","v":0},{"$f":"OpCo2!T169","v":0},{"$f":"OpCo2!U169","v":0},{"$f":"OpCo2!V169","v":0},{"$f":"OpCo2!W169","v":0},{"$f":"OpCo2!X169","v":0},{"$f":"OpCo2!Y169","v":0},{"$f":"OpCo2!Z169","v":0},{"$f":"OpCo2!AA169","v":0},{"$f":"OpCo2!AB169","v":0},{"$f":"OpCo2!AC169","v":0},{"$f":"OpCo2!AD169","v":0},{"$f":"OpCo2!AE169","v":0},{"$f":"OpCo2!AF169","v":0},{"$f":"OpCo2!AG169","v":0},{"$f":"OpCo2!AH169","v":0},{"$f":"OpCo2!AI169","v":0},{"$f":"OpCo2!AJ169","v":0},{"$f":"OpCo2!AK169","v":0},{"$f":"OpCo2!AL169","v":0},{"$f":"OpCo2!AM169","v":0},{"$f":"OpCo2!AN169","v":0},{"$f":"OpCo2!AO169","v":0},{"$f":"OpCo2!AP169","v":0},{"$f":"OpCo2!AQ169","v":0},{"$f":"OpCo2!AR169","v":0},{"$f":"OpCo2!AS169","v":0},{"$f":"OpCo2!AT169","v":0},{"$f":"OpCo2!AU169","v":0},{"$f":"OpCo2!AV169","v":0},{"$f":"OpCo2!AW169","v":0},{"$f":"OpCo2!AX169","v":0},{"$f":"OpCo2!AY169","v":0},{"$f":"OpCo2!AZ169","v":0},{"$f":"OpCo2!BA169","v":0},{"$f":"OpCo2!BB169","v":0},{"$f":"OpCo2!BC169","v":0},{"$f":"OpCo2!BD169","v":0},{"$f":"OpCo2!BE169","v":0},{"$f":"OpCo2!BF169","v":0},{"$f":"OpCo2!BG169","v":0},{"$f":"OpCo2!BH169","v":0},{"$f":"OpCo2!BI169","v":0},{"$f":"OpCo2!BJ169","v":0},{"$f":"OpCo2!BK169","v":0},{"$f":"OpCo2!BL169","v":0},{"$f":"OpCo2!BM169","v":0},{"$f":"OpCo2!BN169","v":0},{"$f":"OpCo2!BO169","v":0},{"$f":"OpCo2!BP169","v":0},{"$f":"OpCo2!BQ169","v":0},{"$f":"OpCo2!BR169","v":0},{"$f":"OpCo2!BS169","v":0},{"$f":"OpCo2!BT169","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2857","v":0},{"$f":"OpCo2!N2857","v":0},{"$f":"OpCo2!O2857","v":0},{"$f":"OpCo2!P2857","v":0},{"$f":"OpCo2!Q2857","v":0},{"$f":"OpCo2!R2857","v":0},{"$f":"OpCo2!S2857","v":0},{"$f":"OpCo2!T2857","v":0},{"$f":"OpCo2!U2857","v":0},{"$f":"OpCo2!V2857","v":0},{"$f":"OpCo2!W2857","v":0},{"$f":"OpCo2!X2857","v":0},{"$f":"OpCo2!Y2857","v":0},{"$f":"OpCo2!Z2857","v":0},{"$f":"OpCo2!AA2857","v":0},{"$f":"OpCo2!AB2857","v":0},{"$f":"OpCo2!AC2857","v":0},{"$f":"OpCo2!AD2857","v":0},{"$f":"OpCo2!AE2857","v":0},{"$f":"OpCo2!AF2857","v":0},{"$f":"OpCo2!AG2857","v":0},{"$f":"OpCo2!AH2857","v":0},{"$f":"OpCo2!AI2857","v":0},{"$f":"OpCo2!AJ2857","v":0},{"$f":"OpCo2!AK2857","v":0},{"$f":"OpCo2!AL2857","v":0},{"$f":"OpCo2!AM2857","v":0},{"$f":"OpCo2!AN2857","v":0},{"$f":"OpCo2!AO2857","v":0},{"$f":"OpCo2!AP2857","v":0},{"$f":"OpCo2!AQ2857","v":0},{"$f":"OpCo2!AR2857","v":0},{"$f":"OpCo2!AS2857","v":0},{"$f":"OpCo2!AT2857","v":0},{"$f":"OpCo2!AU2857","v":0},{"$f":"OpCo2!AV2857","v":0},{"$f":"OpCo2!AW2857","v":0},{"$f":"OpCo2!AX2857","v":0},{"$f":"OpCo2!AY2857","v":0},{"$f":"OpCo2!AZ2857","v":0},{"$f":"OpCo2!BA2857","v":0},{"$f":"OpCo2!BB2857","v":0},{"$f":"OpCo2!BC2857","v":0},{"$f":"OpCo2!BD2857","v":0},{"$f":"OpCo2!BE2857","v":0},{"$f":"OpCo2!BF2857","v":0},{"$f":"OpCo2!BG2857","v":0},{"$f":"OpCo2!BH2857","v":0},{"$f":"OpCo2!BI2857","v":0},{"$f":"OpCo2!BJ2857","v":0},{"$f":"OpCo2!BK2857","v":0},{"$f":"OpCo2!BL2857","v":0},{"$f":"OpCo2!BM2857","v":0},{"$f":"OpCo2!BN2857","v":0},{"$f":"OpCo2!BO2857","v":0},{"$f":"OpCo2!BP2857","v":0},{"$f":"OpCo2!BQ2857","v":0},{"$f":"OpCo2!BR2857","v":0},{"$f":"OpCo2!BS2857","v":0},{"$f":"OpCo2!BT2857","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1158","v":0},{"$f":"OpCo2!N1158","v":0},{"$f":"OpCo2!O1158","v":0},{"$f":"OpCo2!P1158","v":0},{"$f":"OpCo2!Q1158","v":0},{"$f":"OpCo2!R1158","v":0},{"$f":"OpCo2!S1158","v":0},{"$f":"OpCo2!T1158","v":0},{"$f":"OpCo2!U1158","v":0},{"$f":"OpCo2!V1158","v":0},{"$f":"OpCo2!W1158","v":0},{"$f":"OpCo2!X1158","v":0},{"$f":"OpCo2!Y1158","v":0},{"$f":"OpCo2!Z1158","v":0},{"$f":"OpCo2!AA1158","v":0},{"$f":"OpCo2!AB1158","v":0},{"$f":"OpCo2!AC1158","v":0},{"$f":"OpCo2!AD1158","v":0},{"$f":"OpCo2!AE1158","v":0},{"$f":"OpCo2!AF1158","v":0},{"$f":"OpCo2!AG1158","v":0},{"$f":"OpCo2!AH1158","v":0},{"$f":"OpCo2!AI1158","v":0},{"$f":"OpCo2!AJ1158","v":0},{"$f":"OpCo2!AK1158","v":0},{"$f":"OpCo2!AL1158","v":0},{"$f":"OpCo2!AM1158","v":0},{"$f":"OpCo2!AN1158","v":0},{"$f":"OpCo2!AO1158","v":0},{"$f":"OpCo2!AP1158","v":0},{"$f":"OpCo2!AQ1158","v":0},{"$f":"OpCo2!AR1158","v":0},{"$f":"OpCo2!AS1158","v":0},{"$f":"OpCo2!AT1158","v":0},{"$f":"OpCo2!AU1158","v":0},{"$f":"OpCo2!AV1158","v":0},{"$f":"OpCo2!AW1158","v":0},{"$f":"OpCo2!AX1158","v":0},{"$f":"OpCo2!AY1158","v":0},{"$f":"OpCo2!AZ1158","v":0},{"$f":"OpCo2!BA1158","v":0},{"$f":"OpCo2!BB1158","v":0},{"$f":"OpCo2!BC1158","v":0},{"$f":"OpCo2!BD1158","v":0},{"$f":"OpCo2!BE1158","v":0},{"$f":"OpCo2!BF1158","v":0},{"$f":"OpCo2!BG1158","v":0},{"$f":"OpCo2!BH1158","v":0},{"$f":"OpCo2!BI1158","v":0},{"$f":"OpCo2!BJ1158","v":0},{"$f":"OpCo2!BK1158","v":0},{"$f":"OpCo2!BL1158","v":0},{"$f":"OpCo2!BM1158","v":0},{"$f":"OpCo2!BN1158","v":0},{"$f":"OpCo2!BO1158","v":0},{"$f":"OpCo2!BP1158","v":0},{"$f":"OpCo2!BQ1158","v":0},{"$f":"OpCo2!BR1158","v":0},{"$f":"OpCo2!BS1158","v":0},{"$f":"OpCo2!BT1158","v":0}]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M189","v":0},{"$f":"OpCo2!N189","v":0},{"$f":"OpCo2!O189","v":0},{"$f":"OpCo2!P189","v":0},{"$f":"OpCo2!Q189","v":0},{"$f":"OpCo2!R189","v":0},{"$f":"OpCo2!S189","v":0},{"$f":"OpCo2!T189","v":0},{"$f":"OpCo2!U189","v":0},{"$f":"OpCo2!V189","v":0},{"$f":"OpCo2!W189","v":0},{"$f":"OpCo2!X189","v":0},{"$f":"OpCo2!Y189","v":0},{"$f":"OpCo2!Z189","v":0},{"$f":"OpCo2!AA189","v":0},{"$f":"OpCo2!AB189","v":0},{"$f":"OpCo2!AC189","v":0},{"$f":"OpCo2!AD189","v":0},{"$f":"OpCo2!AE189","v":0},{"$f":"OpCo2!AF189","v":0},{"$f":"OpCo2!AG189","v":0},{"$f":"OpCo2!AH189","v":0},{"$f":"OpCo2!AI189","v":0},{"$f":"OpCo2!AJ189","v":0},{"$f":"OpCo2!AK189","v":0},{"$f":"OpCo2!AL189","v":0},{"$f":"OpCo2!AM189","v":0},{"$f":"OpCo2!AN189","v":0},{"$f":"OpCo2!AO189","v":0},{"$f":"OpCo2!AP189","v":0},{"$f":"OpCo2!AQ189","v":0},{"$f":"OpCo2!AR189","v":0},{"$f":"OpCo2!AS189","v":0},{"$f":"OpCo2!AT189","v":0},{"$f":"OpCo2!AU189","v":0},{"$f":"OpCo2!AV189","v":0},{"$f":"OpCo2!AW189","v":0},{"$f":"OpCo2!AX189","v":0},{"$f":"OpCo2!AY189","v":0},{"$f":"OpCo2!AZ189","v":0},{"$f":"OpCo2!BA189","v":0},{"$f":"OpCo2!BB189","v":0},{"$f":"OpCo2!BC189","v":0},{"$f":"OpCo2!BD189","v":0},{"$f":"OpCo2!BE189","v":0},{"$f":"OpCo2!BF189","v":0},{"$f":"OpCo2!BG189","v":0},{"$f":"OpCo2!BH189","v":0},{"$f":"OpCo2!BI189","v":0},{"$f":"OpCo2!BJ189","v":0},{"$f":"OpCo2!BK189","v":0},{"$f":"OpCo2!BL189","v":0},{"$f":"OpCo2!BM189","v":0},{"$f":"OpCo2!BN189","v":0},{"$f":"OpCo2!BO189","v":0},{"$f":"OpCo2!BP189","v":0},{"$f":"OpCo2!BQ189","v":0},{"$f":"OpCo2!BR189","v":0},{"$f":"OpCo2!BS189","v":0},{"$f":"OpCo2!BT189","v":0}]
[null,null,null,"Irrecoverable O&M VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2882","v":0},{"$f":"OpCo2!N2882","v":0},{"$f":"OpCo2!O2882","v":0},{"$f":"OpCo2!P2882","v":0},{"$f":"OpCo2!Q2882","v":0},{"$f":"OpCo2!R2882","v":0},{"$f":"OpCo2!S2882","v":0},{"$f":"OpCo2!T2882","v":0},{"$f":"OpCo2!U2882","v":0},{"$f":"OpCo2!V2882","v":0},{"$f":"OpCo2!W2882","v":0},{"$f":"OpCo2!X2882","v":0},{"$f":"OpCo2!Y2882","v":0},{"$f":"OpCo2!Z2882","v":0},{"$f":"OpCo2!AA2882","v":0},{"$f":"OpCo2!AB2882","v":0},{"$f":"OpCo2!AC2882","v":0},{"$f":"OpCo2!AD2882","v":0},{"$f":"OpCo2!AE2882","v":0},{"$f":"OpCo2!AF2882","v":0},{"$f":"OpCo2!AG2882","v":0},{"$f":"OpCo2!AH2882","v":0},{"$f":"OpCo2!AI2882","v":0},{"$f":"OpCo2!AJ2882","v":0},{"$f":"OpCo2!AK2882","v":0},{"$f":"OpCo2!AL2882","v":0},{"$f":"OpCo2!AM2882","v":0},{"$f":"OpCo2!AN2882","v":0},{"$f":"OpCo2!AO2882","v":0},{"$f":"OpCo2!AP2882","v":0},{"$f":"OpCo2!AQ2882","v":0},{"$f":"OpCo2!AR2882","v":0},{"$f":"OpCo2!AS2882","v":0},{"$f":"OpCo2!AT2882","v":0},{"$f":"OpCo2!AU2882","v":0},{"$f":"OpCo2!AV2882","v":0},{"$f":"OpCo2!AW2882","v":0},{"$f":"OpCo2!AX2882","v":0},{"$f":"OpCo2!AY2882","v":0},{"$f":"OpCo2!AZ2882","v":0},{"$f":"OpCo2!BA2882","v":0},{"$f":"OpCo2!BB2882","v":0},{"$f":"OpCo2!BC2882","v":0},{"$f":"OpCo2!BD2882","v":0},{"$f":"OpCo2!BE2882","v":0},{"$f":"OpCo2!BF2882","v":0},{"$f":"OpCo2!BG2882","v":0},{"$f":"OpCo2!BH2882","v":0},{"$f":"OpCo2!BI2882","v":0},{"$f":"OpCo2!BJ2882","v":0},{"$f":"OpCo2!BK2882","v":0},{"$f":"OpCo2!BL2882","v":0},{"$f":"OpCo2!BM2882","v":0},{"$f":"OpCo2!BN2882","v":0},{"$f":"OpCo2!BO2882","v":0},{"$f":"OpCo2!BP2882","v":0},{"$f":"OpCo2!BQ2882","v":0},{"$f":"OpCo2!BR2882","v":0},{"$f":"OpCo2!BS2882","v":0},{"$f":"OpCo2!BT2882","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M203","v":0},{"$f":"OpCo2!N203","v":0},{"$f":"OpCo2!O203","v":0},{"$f":"OpCo2!P203","v":0},{"$f":"OpCo2!Q203","v":0},{"$f":"OpCo2!R203","v":0},{"$f":"OpCo2!S203","v":0},{"$f":"OpCo2!T203","v":0},{"$f":"OpCo2!U203","v":0},{"$f":"OpCo2!V203","v":0},{"$f":"OpCo2!W203","v":0},{"$f":"OpCo2!X203","v":0},{"$f":"OpCo2!Y203","v":0},{"$f":"OpCo2!Z203","v":0},{"$f":"OpCo2!AA203","v":0},{"$f":"OpCo2!AB203","v":0},{"$f":"OpCo2!AC203","v":0},{"$f":"OpCo2!AD203","v":0},{"$f":"OpCo2!AE203","v":0},{"$f":"OpCo2!AF203","v":0},{"$f":"OpCo2!AG203","v":0},{"$f":"OpCo2!AH203","v":0},{"$f":"OpCo2!AI203","v":0},{"$f":"OpCo2!AJ203","v":0},{"$f":"OpCo2!AK203","v":0},{"$f":"OpCo2!AL203","v":0},{"$f":"OpCo2!AM203","v":0},{"$f":"OpCo2!AN203","v":0},{"$f":"OpCo2!AO203","v":0},{"$f":"OpCo2!AP203","v":0},{"$f":"OpCo2!AQ203","v":0},{"$f":"OpCo2!AR203","v":0},{"$f":"OpCo2!AS203","v":0},{"$f":"OpCo2!AT203","v":0},{"$f":"OpCo2!AU203","v":0},{"$f":"OpCo2!AV203","v":0},{"$f":"OpCo2!AW203","v":0},{"$f":"OpCo2!AX203","v":0},{"$f":"OpCo2!AY203","v":0},{"$f":"OpCo2!AZ203","v":0},{"$f":"OpCo2!BA203","v":0},{"$f":"OpCo2!BB203","v":0},{"$f":"OpCo2!BC203","v":0},{"$f":"OpCo2!BD203","v":0},{"$f":"OpCo2!BE203","v":0},{"$f":"OpCo2!BF203","v":0},{"$f":"OpCo2!BG203","v":0},{"$f":"OpCo2!BH203","v":0},{"$f":"OpCo2!BI203","v":0},{"$f":"OpCo2!BJ203","v":0},{"$f":"OpCo2!BK203","v":0},{"$f":"OpCo2!BL203","v":0},{"$f":"OpCo2!BM203","v":0},{"$f":"OpCo2!BN203","v":0},{"$f":"OpCo2!BO203","v":0},{"$f":"OpCo2!BP203","v":0},{"$f":"OpCo2!BQ203","v":0},{"$f":"OpCo2!BR203","v":0},{"$f":"OpCo2!BS203","v":0},{"$f":"OpCo2!BT203","v":0}]
[null,null,null,"Irrecoverable Fuel VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2896","v":0},{"$f":"OpCo2!N2896","v":0},{"$f":"OpCo2!O2896","v":0},{"$f":"OpCo2!P2896","v":0},{"$f":"OpCo2!Q2896","v":0},{"$f":"OpCo2!R2896","v":0},{"$f":"OpCo2!S2896","v":0},{"$f":"OpCo2!T2896","v":0},{"$f":"OpCo2!U2896","v":0},{"$f":"OpCo2!V2896","v":0},{"$f":"OpCo2!W2896","v":0},{"$f":"OpCo2!X2896","v":0},{"$f":"OpCo2!Y2896","v":0},{"$f":"OpCo2!Z2896","v":0},{"$f":"OpCo2!AA2896","v":0},{"$f":"OpCo2!AB2896","v":0},{"$f":"OpCo2!AC2896","v":0},{"$f":"OpCo2!AD2896","v":0},{"$f":"OpCo2!AE2896","v":0},{"$f":"OpCo2!AF2896","v":0},{"$f":"OpCo2!AG2896","v":0},{"$f":"OpCo2!AH2896","v":0},{"$f":"OpCo2!AI2896","v":0},{"$f":"OpCo2!AJ2896","v":0},{"$f":"OpCo2!AK2896","v":0},{"$f":"OpCo2!AL2896","v":0},{"$f":"OpCo2!AM2896","v":0},{"$f":"OpCo2!AN2896","v":0},{"$f":"OpCo2!AO2896","v":0},{"$f":"OpCo2!AP2896","v":0},{"$f":"OpCo2!AQ2896","v":0},{"$f":"OpCo2!AR2896","v":0},{"$f":"OpCo2!AS2896","v":0},{"$f":"OpCo2!AT2896","v":0},{"$f":"OpCo2!AU2896","v":0},{"$f":"OpCo2!AV2896","v":0},{"$f":"OpCo2!AW2896","v":0},{"$f":"OpCo2!AX2896","v":0},{"$f":"OpCo2!AY2896","v":0},{"$f":"OpCo2!AZ2896","v":0},{"$f":"OpCo2!BA2896","v":0},{"$f":"OpCo2!BB2896","v":0},{"$f":"OpCo2!BC2896","v":0},{"$f":"OpCo2!BD2896","v":0},{"$f":"OpCo2!BE2896","v":0},{"$f":"OpCo2!BF2896","v":0},{"$f":"OpCo2!BG2896","v":0},{"$f":"OpCo2!BH2896","v":0},{"$f":"OpCo2!BI2896","v":0},{"$f":"OpCo2!BJ2896","v":0},{"$f":"OpCo2!BK2896","v":0},{"$f":"OpCo2!BL2896","v":0},{"$f":"OpCo2!BM2896","v":0},{"$f":"OpCo2!BN2896","v":0},{"$f":"OpCo2!BO2896","v":0},{"$f":"OpCo2!BP2896","v":0},{"$f":"OpCo2!BQ2896","v":0},{"$f":"OpCo2!BR2896","v":0},{"$f":"OpCo2!BS2896","v":0},{"$f":"OpCo2!BT2896","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M217","v":0},{"$f":"OpCo2!N217","v":0},{"$f":"OpCo2!O217","v":0},{"$f":"OpCo2!P217","v":0},{"$f":"OpCo2!Q217","v":0},{"$f":"OpCo2!R217","v":0},{"$f":"OpCo2!S217","v":0},{"$f":"OpCo2!T217","v":0},{"$f":"OpCo2!U217","v":0},{"$f":"OpCo2!V217","v":0},{"$f":"OpCo2!W217","v":0},{"$f":"OpCo2!X217","v":0},{"$f":"OpCo2!Y217","v":0},{"$f":"OpCo2!Z217","v":0},{"$f":"OpCo2!AA217","v":0},{"$f":"OpCo2!AB217","v":0},{"$f":"OpCo2!AC217","v":0},{"$f":"OpCo2!AD217","v":0},{"$f":"OpCo2!AE217","v":0},{"$f":"OpCo2!AF217","v":0},{"$f":"OpCo2!AG217","v":0},{"$f":"OpCo2!AH217","v":0},{"$f":"OpCo2!AI217","v":0},{"$f":"OpCo2!AJ217","v":0},{"$f":"OpCo2!AK217","v":0},{"$f":"OpCo2!AL217","v":0},{"$f":"OpCo2!AM217","v":0},{"$f":"OpCo2!AN217","v":0},{"$f":"OpCo2!AO217","v":0},{"$f":"OpCo2!AP217","v":0},{"$f":"OpCo2!AQ217","v":0},{"$f":"OpCo2!AR217","v":0},{"$f":"OpCo2!AS217","v":0},{"$f":"OpCo2!AT217","v":0},{"$f":"OpCo2!AU217","v":0},{"$f":"OpCo2!AV217","v":0},{"$f":"OpCo2!AW217","v":0},{"$f":"OpCo2!AX217","v":0},{"$f":"OpCo2!AY217","v":0},{"$f":"OpCo2!AZ217","v":0},{"$f":"OpCo2!BA217","v":0},{"$f":"OpCo2!BB217","v":0},{"$f":"OpCo2!BC217","v":0},{"$f":"OpCo2!BD217","v":0},{"$f":"OpCo2!BE217","v":0},{"$f":"OpCo2!BF217","v":0},{"$f":"OpCo2!BG217","v":0},{"$f":"OpCo2!BH217","v":0},{"$f":"OpCo2!BI217","v":0},{"$f":"OpCo2!BJ217","v":0},{"$f":"OpCo2!BK217","v":0},{"$f":"OpCo2!BL217","v":0},{"$f":"OpCo2!BM217","v":0},{"$f":"OpCo2!BN217","v":0},{"$f":"OpCo2!BO217","v":0},{"$f":"OpCo2!BP217","v":0},{"$f":"OpCo2!BQ217","v":0},{"$f":"OpCo2!BR217","v":0},{"$f":"OpCo2!BS217","v":0},{"$f":"OpCo2!BT217","v":0}]
[null,null,null,"I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M500","v":0},{"$f":"OpCo2!N500","v":0},{"$f":"OpCo2!O500","v":0},{"$f":"OpCo2!P500","v":0},{"$f":"OpCo2!Q500","v":0},{"$f":"OpCo2!R500","v":0},{"$f":"OpCo2!S500","v":0},{"$f":"OpCo2!T500","v":0},{"$f":"OpCo2!U500","v":0},{"$f":"OpCo2!V500","v":0},{"$f":"OpCo2!W500","v":0},{"$f":"OpCo2!X500","v":0},{"$f":"OpCo2!Y500","v":0},{"$f":"OpCo2!Z500","v":0},{"$f":"OpCo2!AA500","v":0},{"$f":"OpCo2!AB500","v":0},{"$f":"OpCo2!AC500","v":0},{"$f":"OpCo2!AD500","v":0},{"$f":"OpCo2!AE500","v":0},{"$f":"OpCo2!AF500","v":0},{"$f":"OpCo2!AG500","v":0},{"$f":"OpCo2!AH500","v":0},{"$f":"OpCo2!AI500","v":0},{"$f":"OpCo2!AJ500","v":0},{"$f":"OpCo2!AK500","v":0},{"$f":"OpCo2!AL500","v":0},{"$f":"OpCo2!AM500","v":0},{"$f":"OpCo2!AN500","v":0},{"$f":"OpCo2!AO500","v":0},{"$f":"OpCo2!AP500","v":0},{"$f":"OpCo2!AQ500","v":0},{"$f":"OpCo2!AR500","v":0},{"$f":"OpCo2!AS500","v":0},{"$f":"OpCo2!AT500","v":0},{"$f":"OpCo2!AU500","v":0},{"$f":"OpCo2!AV500","v":0},{"$f":"OpCo2!AW500","v":0},{"$f":"OpCo2!AX500","v":0},{"$f":"OpCo2!AY500","v":0},{"$f":"OpCo2!AZ500","v":0},{"$f":"OpCo2!BA500","v":0},{"$f":"OpCo2!BB500","v":0},{"$f":"OpCo2!BC500","v":0},{"$f":"OpCo2!BD500","v":0},{"$f":"OpCo2!BE500","v":0},{"$f":"OpCo2!BF500","v":0},{"$f":"OpCo2!BG500","v":0},{"$f":"OpCo2!BH500","v":0},{"$f":"OpCo2!BI500","v":0},{"$f":"OpCo2!BJ500","v":0},{"$f":"OpCo2!BK500","v":0},{"$f":"OpCo2!BL500","v":0},{"$f":"OpCo2!BM500","v":0},{"$f":"OpCo2!BN500","v":0},{"$f":"OpCo2!BO500","v":0},{"$f":"OpCo2!BP500","v":0},{"$f":"OpCo2!BQ500","v":0},{"$f":"OpCo2!BR500","v":0},{"$f":"OpCo2!BS500","v":0},{"$f":"OpCo2!BT500","v":0}]
[null,null,null,"Irrecoverable I/C VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2910","v":0},{"$f":"OpCo2!N2910","v":0},{"$f":"OpCo2!O2910","v":0},{"$f":"OpCo2!P2910","v":0},{"$f":"OpCo2!Q2910","v":0},{"$f":"OpCo2!R2910","v":0},{"$f":"OpCo2!S2910","v":0},{"$f":"OpCo2!T2910","v":0},{"$f":"OpCo2!U2910","v":0},{"$f":"OpCo2!V2910","v":0},{"$f":"OpCo2!W2910","v":0},{"$f":"OpCo2!X2910","v":0},{"$f":"OpCo2!Y2910","v":0},{"$f":"OpCo2!Z2910","v":0},{"$f":"OpCo2!AA2910","v":0},{"$f":"OpCo2!AB2910","v":0},{"$f":"OpCo2!AC2910","v":0},{"$f":"OpCo2!AD2910","v":0},{"$f":"OpCo2!AE2910","v":0},{"$f":"OpCo2!AF2910","v":0},{"$f":"OpCo2!AG2910","v":0},{"$f":"OpCo2!AH2910","v":0},{"$f":"OpCo2!AI2910","v":0},{"$f":"OpCo2!AJ2910","v":0},{"$f":"OpCo2!AK2910","v":0},{"$f":"OpCo2!AL2910","v":0},{"$f":"OpCo2!AM2910","v":0},{"$f":"OpCo2!AN2910","v":0},{"$f":"OpCo2!AO2910","v":0},{"$f":"OpCo2!AP2910","v":0},{"$f":"OpCo2!AQ2910","v":0},{"$f":"OpCo2!AR2910","v":0},{"$f":"OpCo2!AS2910","v":0},{"$f":"OpCo2!AT2910","v":0},{"$f":"OpCo2!AU2910","v":0},{"$f":"OpCo2!AV2910","v":0},{"$f":"OpCo2!AW2910","v":0},{"$f":"OpCo2!AX2910","v":0},{"$f":"OpCo2!AY2910","v":0},{"$f":"OpCo2!AZ2910","v":0},{"$f":"OpCo2!BA2910","v":0},{"$f":"OpCo2!BB2910","v":0},{"$f":"OpCo2!BC2910","v":0},{"$f":"OpCo2!BD2910","v":0},{"$f":"OpCo2!BE2910","v":0},{"$f":"OpCo2!BF2910","v":0},{"$f":"OpCo2!BG2910","v":0},{"$f":"OpCo2!BH2910","v":0},{"$f":"OpCo2!BI2910","v":0},{"$f":"OpCo2!BJ2910","v":0},{"$f":"OpCo2!BK2910","v":0},{"$f":"OpCo2!BL2910","v":0},{"$f":"OpCo2!BM2910","v":0},{"$f":"OpCo2!BN2910","v":0},{"$f":"OpCo2!BO2910","v":0},{"$f":"OpCo2!BP2910","v":0},{"$f":"OpCo2!BQ2910","v":0},{"$f":"OpCo2!BR2910","v":0},{"$f":"OpCo2!BS2910","v":0},{"$f":"OpCo2!BT2910","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1142","v":0},{"$f":"OpCo2!N1142","v":0},{"$f":"OpCo2!O1142","v":0},{"$f":"OpCo2!P1142","v":0},{"$f":"OpCo2!Q1142","v":0},{"$f":"OpCo2!R1142","v":0},{"$f":"OpCo2!S1142","v":0},{"$f":"OpCo2!T1142","v":0},{"$f":"OpCo2!U1142","v":0},{"$f":"OpCo2!V1142","v":0},{"$f":"OpCo2!W1142","v":0},{"$f":"OpCo2!X1142","v":0},{"$f":"OpCo2!Y1142","v":0},{"$f":"OpCo2!Z1142","v":0},{"$f":"OpCo2!AA1142","v":0},{"$f":"OpCo2!AB1142","v":0},{"$f":"OpCo2!AC1142","v":0},{"$f":"OpCo2!AD1142","v":0},{"$f":"OpCo2!AE1142","v":0},{"$f":"OpCo2!AF1142","v":0},{"$f":"OpCo2!AG1142","v":0},{"$f":"OpCo2!AH1142","v":0},{"$f":"OpCo2!AI1142","v":0},{"$f":"OpCo2!AJ1142","v":0},{"$f":"OpCo2!AK1142","v":0},{"$f":"OpCo2!AL1142","v":0},{"$f":"OpCo2!AM1142","v":0},{"$f":"OpCo2!AN1142","v":0},{"$f":"OpCo2!AO1142","v":0},{"$f":"OpCo2!AP1142","v":0},{"$f":"OpCo2!AQ1142","v":0},{"$f":"OpCo2!AR1142","v":0},{"$f":"OpCo2!AS1142","v":0},{"$f":"OpCo2!AT1142","v":0},{"$f":"OpCo2!AU1142","v":0},{"$f":"OpCo2!AV1142","v":0},{"$f":"OpCo2!AW1142","v":0},{"$f":"OpCo2!AX1142","v":0},{"$f":"OpCo2!AY1142","v":0},{"$f":"OpCo2!AZ1142","v":0},{"$f":"OpCo2!BA1142","v":0},{"$f":"OpCo2!BB1142","v":0},{"$f":"OpCo2!BC1142","v":0},{"$f":"OpCo2!BD1142","v":0},{"$f":"OpCo2!BE1142","v":0},{"$f":"OpCo2!BF1142","v":0},{"$f":"OpCo2!BG1142","v":0},{"$f":"OpCo2!BH1142","v":0},{"$f":"OpCo2!BI1142","v":0},{"$f":"OpCo2!BJ1142","v":0},{"$f":"OpCo2!BK1142","v":0},{"$f":"OpCo2!BL1142","v":0},{"$f":"OpCo2!BM1142","v":0},{"$f":"OpCo2!BN1142","v":0},{"$f":"OpCo2!BO1142","v":0},{"$f":"OpCo2!BP1142","v":0},{"$f":"OpCo2!BQ1142","v":0},{"$f":"OpCo2!BR1142","v":0},{"$f":"OpCo2!BS1142","v":0},{"$f":"OpCo2!BT1142","v":0}]
[null,null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2479","v":0},{"$f":"OpCo2!N2479","v":0},{"$f":"OpCo2!O2479","v":0},{"$f":"OpCo2!P2479","v":0},{"$f":"OpCo2!Q2479","v":0},{"$f":"OpCo2!R2479","v":0},{"$f":"OpCo2!S2479","v":0},{"$f":"OpCo2!T2479","v":0},{"$f":"OpCo2!U2479","v":0},{"$f":"OpCo2!V2479","v":0},{"$f":"OpCo2!W2479","v":0},{"$f":"OpCo2!X2479","v":0},{"$f":"OpCo2!Y2479","v":0},{"$f":"OpCo2!Z2479","v":0},{"$f":"OpCo2!AA2479","v":0},{"$f":"OpCo2!AB2479","v":0},{"$f":"OpCo2!AC2479","v":0},{"$f":"OpCo2!AD2479","v":0},{"$f":"OpCo2!AE2479","v":0},{"$f":"OpCo2!AF2479","v":0},{"$f":"OpCo2!AG2479","v":0},{"$f":"OpCo2!AH2479","v":0},{"$f":"OpCo2!AI2479","v":0},{"$f":"OpCo2!AJ2479","v":0},{"$f":"OpCo2!AK2479","v":0},{"$f":"OpCo2!AL2479","v":0},{"$f":"OpCo2!AM2479","v":0},{"$f":"OpCo2!AN2479","v":0},{"$f":"OpCo2!AO2479","v":0},{"$f":"OpCo2!AP2479","v":0},{"$f":"OpCo2!AQ2479","v":0},{"$f":"OpCo2!AR2479","v":0},{"$f":"OpCo2!AS2479","v":0},{"$f":"OpCo2!AT2479","v":0},{"$f":"OpCo2!AU2479","v":0},{"$f":"OpCo2!AV2479","v":0},{"$f":"OpCo2!AW2479","v":0},{"$f":"OpCo2!AX2479","v":0},{"$f":"OpCo2!AY2479","v":0},{"$f":"OpCo2!AZ2479","v":0},{"$f":"OpCo2!BA2479","v":0},{"$f":"OpCo2!BB2479","v":0},{"$f":"OpCo2!BC2479","v":0},{"$f":"OpCo2!BD2479","v":0},{"$f":"OpCo2!BE2479","v":0},{"$f":"OpCo2!BF2479","v":0},{"$f":"OpCo2!BG2479","v":0},{"$f":"OpCo2!BH2479","v":0},{"$f":"OpCo2!BI2479","v":0},{"$f":"OpCo2!BJ2479","v":0},{"$f":"OpCo2!BK2479","v":0},{"$f":"OpCo2!BL2479","v":0},{"$f":"OpCo2!BM2479","v":0},{"$f":"OpCo2!BN2479","v":0},{"$f":"OpCo2!BO2479","v":0},{"$f":"OpCo2!BP2479","v":0},{"$f":"OpCo2!BQ2479","v":0},{"$f":"OpCo2!BR2479","v":0},{"$f":"OpCo2!BS2479","v":0},{"$f":"OpCo2!BT2479","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3250","v":0},{"$f":"OpCo2!N3250","v":0},{"$f":"OpCo2!O3250","v":0},{"$f":"OpCo2!P3250","v":0},{"$f":"OpCo2!Q3250","v":0},{"$f":"OpCo2!R3250","v":0},{"$f":"OpCo2!S3250","v":0},{"$f":"OpCo2!T3250","v":0},{"$f":"OpCo2!U3250","v":0},{"$f":"OpCo2!V3250","v":0},{"$f":"OpCo2!W3250","v":0},{"$f":"OpCo2!X3250","v":0},{"$f":"OpCo2!Y3250","v":0},{"$f":"OpCo2!Z3250","v":0},{"$f":"OpCo2!AA3250","v":0},{"$f":"OpCo2!AB3250","v":0},{"$f":"OpCo2!AC3250","v":0},{"$f":"OpCo2!AD3250","v":0},{"$f":"OpCo2!AE3250","v":0},{"$f":"OpCo2!AF3250","v":0},{"$f":"OpCo2!AG3250","v":0},{"$f":"OpCo2!AH3250","v":0},{"$f":"OpCo2!AI3250","v":0},{"$f":"OpCo2!AJ3250","v":0},{"$f":"OpCo2!AK3250","v":0},{"$f":"OpCo2!AL3250","v":0},{"$f":"OpCo2!AM3250","v":0},{"$f":"OpCo2!AN3250","v":0},{"$f":"OpCo2!AO3250","v":0},{"$f":"OpCo2!AP3250","v":0},{"$f":"OpCo2!AQ3250","v":0},{"$f":"OpCo2!AR3250","v":0},{"$f":"OpCo2!AS3250","v":0},{"$f":"OpCo2!AT3250","v":0},{"$f":"OpCo2!AU3250","v":0},{"$f":"OpCo2!AV3250","v":0},{"$f":"OpCo2!AW3250","v":0},{"$f":"OpCo2!AX3250","v":0},{"$f":"OpCo2!AY3250","v":0},{"$f":"OpCo2!AZ3250","v":0},{"$f":"OpCo2!BA3250","v":0},{"$f":"OpCo2!BB3250","v":0},{"$f":"OpCo2!BC3250","v":0},{"$f":"OpCo2!BD3250","v":0},{"$f":"OpCo2!BE3250","v":0},{"$f":"OpCo2!BF3250","v":0},{"$f":"OpCo2!BG3250","v":0},{"$f":"OpCo2!BH3250","v":0},{"$f":"OpCo2!BI3250","v":0},{"$f":"OpCo2!BJ3250","v":0},{"$f":"OpCo2!BK3250","v":0},{"$f":"OpCo2!BL3250","v":0},{"$f":"OpCo2!BM3250","v":0},{"$f":"OpCo2!BN3250","v":0},{"$f":"OpCo2!BO3250","v":0},{"$f":"OpCo2!BP3250","v":0},{"$f":"OpCo2!BQ3250","v":0},{"$f":"OpCo2!BR3250","v":0},{"$f":"OpCo2!BS3250","v":0},{"$f":"OpCo2!BT3250","v":0}]
[null,null,null,"VAT payable to customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2832","v":0},{"$f":"OpCo2!N2832","v":0},{"$f":"OpCo2!O2832","v":0},{"$f":"OpCo2!P2832","v":0},{"$f":"OpCo2!Q2832","v":0},{"$f":"OpCo2!R2832","v":0},{"$f":"OpCo2!S2832","v":0},{"$f":"OpCo2!T2832","v":0},{"$f":"OpCo2!U2832","v":0},{"$f":"OpCo2!V2832","v":0},{"$f":"OpCo2!W2832","v":0},{"$f":"OpCo2!X2832","v":0},{"$f":"OpCo2!Y2832","v":0},{"$f":"OpCo2!Z2832","v":0},{"$f":"OpCo2!AA2832","v":0},{"$f":"OpCo2!AB2832","v":0},{"$f":"OpCo2!AC2832","v":0},{"$f":"OpCo2!AD2832","v":0},{"$f":"OpCo2!AE2832","v":0},{"$f":"OpCo2!AF2832","v":0},{"$f":"OpCo2!AG2832","v":0},{"$f":"OpCo2!AH2832","v":0},{"$f":"OpCo2!AI2832","v":0},{"$f":"OpCo2!AJ2832","v":0},{"$f":"OpCo2!AK2832","v":0},{"$f":"OpCo2!AL2832","v":0},{"$f":"OpCo2!AM2832","v":0},{"$f":"OpCo2!AN2832","v":0},{"$f":"OpCo2!AO2832","v":0},{"$f":"OpCo2!AP2832","v":0},{"$f":"OpCo2!AQ2832","v":0},{"$f":"OpCo2!AR2832","v":0},{"$f":"OpCo2!AS2832","v":0},{"$f":"OpCo2!AT2832","v":0},{"$f":"OpCo2!AU2832","v":0},{"$f":"OpCo2!AV2832","v":0},{"$f":"OpCo2!AW2832","v":0},{"$f":"OpCo2!AX2832","v":0},{"$f":"OpCo2!AY2832","v":0},{"$f":"OpCo2!AZ2832","v":0},{"$f":"OpCo2!BA2832","v":0},{"$f":"OpCo2!BB2832","v":0},{"$f":"OpCo2!BC2832","v":0},{"$f":"OpCo2!BD2832","v":0},{"$f":"OpCo2!BE2832","v":0},{"$f":"OpCo2!BF2832","v":0},{"$f":"OpCo2!BG2832","v":0},{"$f":"OpCo2!BH2832","v":0},{"$f":"OpCo2!BI2832","v":0},{"$f":"OpCo2!BJ2832","v":0},{"$f":"OpCo2!BK2832","v":0},{"$f":"OpCo2!BL2832","v":0},{"$f":"OpCo2!BM2832","v":0},{"$f":"OpCo2!BN2832","v":0},{"$f":"OpCo2!BO2832","v":0},{"$f":"OpCo2!BP2832","v":0},{"$f":"OpCo2!BQ2832","v":0},{"$f":"OpCo2!BR2832","v":0},{"$f":"OpCo2!BS2832","v":0},{"$f":"OpCo2!BT2832","v":0}]
[null,null,null,"VAT payable to HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(OpCo2!M2803<0,OpCo2!M2803,0)","v":0},{"$f":"IF(OpCo2!N2803<0,OpCo2!N2803,0)","v":0},{"$f":"IF(OpCo2!O2803<0,OpCo2!O2803,0)","v":0},{"$f":"IF(OpCo2!P2803<0,OpCo2!P2803,0)","v":0},{"$f":"IF(OpCo2!Q2803<0,OpCo2!Q2803,0)","v":0},{"$f":"IF(OpCo2!R2803<0,OpCo2!R2803,0)","v":0},{"$f":"IF(OpCo2!S2803<0,OpCo2!S2803,0)","v":0},{"$f":"IF(OpCo2!T2803<0,OpCo2!T2803,0)","v":0},{"$f":"IF(OpCo2!U2803<0,OpCo2!U2803,0)","v":0},{"$f":"IF(OpCo2!V2803<0,OpCo2!V2803,0)","v":0},{"$f":"IF(OpCo2!W2803<0,OpCo2!W2803,0)","v":0},{"$f":"IF(OpCo2!X2803<0,OpCo2!X2803,0)","v":0},{"$f":"IF(OpCo2!Y2803<0,OpCo2!Y2803,0)","v":0},{"$f":"IF(OpCo2!Z2803<0,OpCo2!Z2803,0)","v":0},{"$f":"IF(OpCo2!AA2803<0,OpCo2!AA2803,0)","v":0},{"$f":"IF(OpCo2!AB2803<0,OpCo2!AB2803,0)","v":0},{"$f":"IF(OpCo2!AC2803<0,OpCo2!AC2803,0)","v":0},{"$f":"IF(OpCo2!AD2803<0,OpCo2!AD2803,0)","v":0},{"$f":"IF(OpCo2!AE2803<0,OpCo2!AE2803,0)","v":0},{"$f":"IF(OpCo2!AF2803<0,OpCo2!AF2803,0)","v":0},{"$f":"IF(OpCo2!AG2803<0,OpCo2!AG2803,0)","v":0},{"$f":"IF(OpCo2!AH2803<0,OpCo2!AH2803,0)","v":0},{"$f":"IF(OpCo2!AI2803<0,OpCo2!AI2803,0)","v":0},{"$f":"IF(OpCo2!AJ2803<0,OpCo2!AJ2803,0)","v":0},{"$f":"IF(OpCo2!AK2803<0,OpCo2!AK2803,0)","v":0},{"$f":"IF(OpCo2!AL2803<0,OpCo2!AL2803,0)","v":0},{"$f":"IF(OpCo2!AM2803<0,OpCo2!AM2803,0)","v":0},{"$f":"IF(OpCo2!AN2803<0,OpCo2!AN2803,0)","v":0},{"$f":"IF(OpCo2!AO2803<0,OpCo2!AO2803,0)","v":0},{"$f":"IF(OpCo2!AP2803<0,OpCo2!AP2803,0)","v":0},{"$f":"IF(OpCo2!AQ2803<0,OpCo2!AQ2803,0)","v":0},{"$f":"IF(OpCo2!AR2803<0,OpCo2!AR2803,0)","v":0},{"$f":"IF(OpCo2!AS2803<0,OpCo2!AS2803,0)","v":0},{"$f":"IF(OpCo2!AT2803<0,OpCo2!AT2803,0)","v":0},{"$f":"IF(OpCo2!AU2803<0,OpCo2!AU2803,0)","v":0},{"$f":"IF(OpCo2!AV2803<0,OpCo2!AV2803,0)","v":0},{"$f":"IF(OpCo2!AW2803<0,OpCo2!AW2803,0)","v":0},{"$f":"IF(OpCo2!AX2803<0,OpCo2!AX2803,0)","v":0},{"$f":"IF(OpCo2!AY2803<0,OpCo2!AY2803,0)","v":0},{"$f":"IF(OpCo2!AZ2803<0,OpCo2!AZ2803,0)","v":0},{"$f":"IF(OpCo2!BA2803<0,OpCo2!BA2803,0)","v":0},{"$f":"IF(OpCo2!BB2803<0,OpCo2!BB2803,0)","v":0},{"$f":"IF(OpCo2!BC2803<0,OpCo2!BC2803,0)","v":0},{"$f":"IF(OpCo2!BD2803<0,OpCo2!BD2803,0)","v":0},{"$f":"IF(OpCo2!BE2803<0,OpCo2!BE2803,0)","v":0},{"$f":"IF(OpCo2!BF2803<0,OpCo2!BF2803,0)","v":0},{"$f":"IF(OpCo2!BG2803<0,OpCo2!BG2803,0)","v":0},{"$f":"IF(OpCo2!BH2803<0,OpCo2!BH2803,0)","v":0},{"$f":"IF(OpCo2!BI2803<0,OpCo2!BI2803,0)","v":0},{"$f":"IF(OpCo2!BJ2803<0,OpCo2!BJ2803,0)","v":0},{"$f":"IF(OpCo2!BK2803<0,OpCo2!BK2803,0)","v":0},{"$f":"IF(OpCo2!BL2803<0,OpCo2!BL2803,0)","v":0},{"$f":"IF(OpCo2!BM2803<0,OpCo2!BM2803,0)","v":0},{"$f":"IF(OpCo2!BN2803<0,OpCo2!BN2803,0)","v":0},{"$f":"IF(OpCo2!BO2803<0,OpCo2!BO2803,0)","v":0},{"$f":"IF(OpCo2!BP2803<0,OpCo2!BP2803,0)","v":0},{"$f":"IF(OpCo2!BQ2803<0,OpCo2!BQ2803,0)","v":0},{"$f":"IF(OpCo2!BR2803<0,OpCo2!BR2803,0)","v":0},{"$f":"IF(OpCo2!BS2803<0,OpCo2!BS2803,0)","v":0},{"$f":"IF(OpCo2!BT2803<0,OpCo2!BT2803,0)","v":0}]
[null,null,null,"Loan interest payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2184+OpCo2!M3542","v":0},{"$f":"OpCo2!N2184+OpCo2!N3542","v":0},{"$f":"OpCo2!O2184+OpCo2!O3542","v":0},{"$f":"OpCo2!P2184+OpCo2!P3542","v":0},{"$f":"OpCo2!Q2184+OpCo2!Q3542","v":0},{"$f":"OpCo2!R2184+OpCo2!R3542","v":0},{"$f":"OpCo2!S2184+OpCo2!S3542","v":0},{"$f":"OpCo2!T2184+OpCo2!T3542","v":0},{"$f":"OpCo2!U2184+OpCo2!U3542","v":0},{"$f":"OpCo2!V2184+OpCo2!V3542","v":0},{"$f":"OpCo2!W2184+OpCo2!W3542","v":0},{"$f":"OpCo2!X2184+OpCo2!X3542","v":0},{"$f":"OpCo2!Y2184+OpCo2!Y3542","v":0},{"$f":"OpCo2!Z2184+OpCo2!Z3542","v":0},{"$f":"OpCo2!AA2184+OpCo2!AA3542","v":0},{"$f":"OpCo2!AB2184+OpCo2!AB3542","v":0},{"$f":"OpCo2!AC2184+OpCo2!AC3542","v":0},{"$f":"OpCo2!AD2184+OpCo2!AD3542","v":0},{"$f":"OpCo2!AE2184+OpCo2!AE3542","v":0},{"$f":"OpCo2!AF2184+OpCo2!AF3542","v":0},{"$f":"OpCo2!AG2184+OpCo2!AG3542","v":0},{"$f":"OpCo2!AH2184+OpCo2!AH3542","v":0},{"$f":"OpCo2!AI2184+OpCo2!AI3542","v":0},{"$f":"OpCo2!AJ2184+OpCo2!AJ3542","v":0},{"$f":"OpCo2!AK2184+OpCo2!AK3542","v":0},{"$f":"OpCo2!AL2184+OpCo2!AL3542","v":0},{"$f":"OpCo2!AM2184+OpCo2!AM3542","v":0},{"$f":"OpCo2!AN2184+OpCo2!AN3542","v":0},{"$f":"OpCo2!AO2184+OpCo2!AO3542","v":0},{"$f":"OpCo2!AP2184+OpCo2!AP3542","v":0},{"$f":"OpCo2!AQ2184+OpCo2!AQ3542","v":0},{"$f":"OpCo2!AR2184+OpCo2!AR3542","v":0},{"$f":"OpCo2!AS2184+OpCo2!AS3542","v":0},{"$f":"OpCo2!AT2184+OpCo2!AT3542","v":0},{"$f":"OpCo2!AU2184+OpCo2!AU3542","v":0},{"$f":"OpCo2!AV2184+OpCo2!AV3542","v":0},{"$f":"OpCo2!AW2184+OpCo2!AW3542","v":0},{"$f":"OpCo2!AX2184+OpCo2!AX3542","v":0},{"$f":"OpCo2!AY2184+OpCo2!AY3542","v":0},{"$f":"OpCo2!AZ2184+OpCo2!AZ3542","v":0},{"$f":"OpCo2!BA2184+OpCo2!BA3542","v":0},{"$f":"OpCo2!BB2184+OpCo2!BB3542","v":0},{"$f":"OpCo2!BC2184+OpCo2!BC3542","v":0},{"$f":"OpCo2!BD2184+OpCo2!BD3542","v":0},{"$f":"OpCo2!BE2184+OpCo2!BE3542","v":0},{"$f":"OpCo2!BF2184+OpCo2!BF3542","v":0},{"$f":"OpCo2!BG2184+OpCo2!BG3542","v":0},{"$f":"OpCo2!BH2184+OpCo2!BH3542","v":0},{"$f":"OpCo2!BI2184+OpCo2!BI3542","v":0},{"$f":"OpCo2!BJ2184+OpCo2!BJ3542","v":0},{"$f":"OpCo2!BK2184+OpCo2!BK3542","v":0},{"$f":"OpCo2!BL2184+OpCo2!BL3542","v":0},{"$f":"OpCo2!BM2184+OpCo2!BM3542","v":0},{"$f":"OpCo2!BN2184+OpCo2!BN3542","v":0},{"$f":"OpCo2!BO2184+OpCo2!BO3542","v":0},{"$f":"OpCo2!BP2184+OpCo2!BP3542","v":0},{"$f":"OpCo2!BQ2184+OpCo2!BQ3542","v":0},{"$f":"OpCo2!BR2184+OpCo2!BR3542","v":0},{"$f":"OpCo2!BS2184+OpCo2!BS3542","v":0},{"$f":"OpCo2!BT2184+OpCo2!BT3542","v":0}]
[null,null,null,"Loan fees payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2170","v":0},{"$f":"OpCo2!N2170","v":0},{"$f":"OpCo2!O2170","v":0},{"$f":"OpCo2!P2170","v":0},{"$f":"OpCo2!Q2170","v":0},{"$f":"OpCo2!R2170","v":0},{"$f":"OpCo2!S2170","v":0},{"$f":"OpCo2!T2170","v":0},{"$f":"OpCo2!U2170","v":0},{"$f":"OpCo2!V2170","v":0},{"$f":"OpCo2!W2170","v":0},{"$f":"OpCo2!X2170","v":0},{"$f":"OpCo2!Y2170","v":0},{"$f":"OpCo2!Z2170","v":0},{"$f":"OpCo2!AA2170","v":0},{"$f":"OpCo2!AB2170","v":0},{"$f":"OpCo2!AC2170","v":0},{"$f":"OpCo2!AD2170","v":0},{"$f":"OpCo2!AE2170","v":0},{"$f":"OpCo2!AF2170","v":0},{"$f":"OpCo2!AG2170","v":0},{"$f":"OpCo2!AH2170","v":0},{"$f":"OpCo2!AI2170","v":0},{"$f":"OpCo2!AJ2170","v":0},{"$f":"OpCo2!AK2170","v":0},{"$f":"OpCo2!AL2170","v":0},{"$f":"OpCo2!AM2170","v":0},{"$f":"OpCo2!AN2170","v":0},{"$f":"OpCo2!AO2170","v":0},{"$f":"OpCo2!AP2170","v":0},{"$f":"OpCo2!AQ2170","v":0},{"$f":"OpCo2!AR2170","v":0},{"$f":"OpCo2!AS2170","v":0},{"$f":"OpCo2!AT2170","v":0},{"$f":"OpCo2!AU2170","v":0},{"$f":"OpCo2!AV2170","v":0},{"$f":"OpCo2!AW2170","v":0},{"$f":"OpCo2!AX2170","v":0},{"$f":"OpCo2!AY2170","v":0},{"$f":"OpCo2!AZ2170","v":0},{"$f":"OpCo2!BA2170","v":0},{"$f":"OpCo2!BB2170","v":0},{"$f":"OpCo2!BC2170","v":0},{"$f":"OpCo2!BD2170","v":0},{"$f":"OpCo2!BE2170","v":0},{"$f":"OpCo2!BF2170","v":0},{"$f":"OpCo2!BG2170","v":0},{"$f":"OpCo2!BH2170","v":0},{"$f":"OpCo2!BI2170","v":0},{"$f":"OpCo2!BJ2170","v":0},{"$f":"OpCo2!BK2170","v":0},{"$f":"OpCo2!BL2170","v":0},{"$f":"OpCo2!BM2170","v":0},{"$f":"OpCo2!BN2170","v":0},{"$f":"OpCo2!BO2170","v":0},{"$f":"OpCo2!BP2170","v":0},{"$f":"OpCo2!BQ2170","v":0},{"$f":"OpCo2!BR2170","v":0},{"$f":"OpCo2!BS2170","v":0},{"$f":"OpCo2!BT2170","v":0}]
[null,null,null,"Lease charge payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1130","v":0},{"$f":"OpCo2!N1130","v":0},{"$f":"OpCo2!O1130","v":0},{"$f":"OpCo2!P1130","v":0},{"$f":"OpCo2!Q1130","v":0},{"$f":"OpCo2!R1130","v":0},{"$f":"OpCo2!S1130","v":0},{"$f":"OpCo2!T1130","v":0},{"$f":"OpCo2!U1130","v":0},{"$f":"OpCo2!V1130","v":0},{"$f":"OpCo2!W1130","v":0},{"$f":"OpCo2!X1130","v":0},{"$f":"OpCo2!Y1130","v":0},{"$f":"OpCo2!Z1130","v":0},{"$f":"OpCo2!AA1130","v":0},{"$f":"OpCo2!AB1130","v":0},{"$f":"OpCo2!AC1130","v":0},{"$f":"OpCo2!AD1130","v":0},{"$f":"OpCo2!AE1130","v":0},{"$f":"OpCo2!AF1130","v":0},{"$f":"OpCo2!AG1130","v":0},{"$f":"OpCo2!AH1130","v":0},{"$f":"OpCo2!AI1130","v":0},{"$f":"OpCo2!AJ1130","v":0},{"$f":"OpCo2!AK1130","v":0},{"$f":"OpCo2!AL1130","v":0},{"$f":"OpCo2!AM1130","v":0},{"$f":"OpCo2!AN1130","v":0},{"$f":"OpCo2!AO1130","v":0},{"$f":"OpCo2!AP1130","v":0},{"$f":"OpCo2!AQ1130","v":0},{"$f":"OpCo2!AR1130","v":0},{"$f":"OpCo2!AS1130","v":0},{"$f":"OpCo2!AT1130","v":0},{"$f":"OpCo2!AU1130","v":0},{"$f":"OpCo2!AV1130","v":0},{"$f":"OpCo2!AW1130","v":0},{"$f":"OpCo2!AX1130","v":0},{"$f":"OpCo2!AY1130","v":0},{"$f":"OpCo2!AZ1130","v":0},{"$f":"OpCo2!BA1130","v":0},{"$f":"OpCo2!BB1130","v":0},{"$f":"OpCo2!BC1130","v":0},{"$f":"OpCo2!BD1130","v":0},{"$f":"OpCo2!BE1130","v":0},{"$f":"OpCo2!BF1130","v":0},{"$f":"OpCo2!BG1130","v":0},{"$f":"OpCo2!BH1130","v":0},{"$f":"OpCo2!BI1130","v":0},{"$f":"OpCo2!BJ1130","v":0},{"$f":"OpCo2!BK1130","v":0},{"$f":"OpCo2!BL1130","v":0},{"$f":"OpCo2!BM1130","v":0},{"$f":"OpCo2!BN1130","v":0},{"$f":"OpCo2!BO1130","v":0},{"$f":"OpCo2!BP1130","v":0},{"$f":"OpCo2!BQ1130","v":0},{"$f":"OpCo2!BR1130","v":0},{"$f":"OpCo2!BS1130","v":0},{"$f":"OpCo2!BT1130","v":0}]
[]
[null,null,null,"Overdraft",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M3517","v":0},{"$f":"-OpCo2!N3517","v":0},{"$f":"-OpCo2!O3517","v":0},{"$f":"-OpCo2!P3517","v":0},{"$f":"-OpCo2!Q3517","v":0},{"$f":"-OpCo2!R3517","v":0},{"$f":"-OpCo2!S3517","v":0},{"$f":"-OpCo2!T3517","v":0},{"$f":"-OpCo2!U3517","v":0},{"$f":"-OpCo2!V3517","v":0},{"$f":"-OpCo2!W3517","v":0},{"$f":"-OpCo2!X3517","v":0},{"$f":"-OpCo2!Y3517","v":0},{"$f":"-OpCo2!Z3517","v":0},{"$f":"-OpCo2!AA3517","v":0},{"$f":"-OpCo2!AB3517","v":0},{"$f":"-OpCo2!AC3517","v":0},{"$f":"-OpCo2!AD3517","v":0},{"$f":"-OpCo2!AE3517","v":0},{"$f":"-OpCo2!AF3517","v":0},{"$f":"-OpCo2!AG3517","v":0},{"$f":"-OpCo2!AH3517","v":0},{"$f":"-OpCo2!AI3517","v":0},{"$f":"-OpCo2!AJ3517","v":0},{"$f":"-OpCo2!AK3517","v":0},{"$f":"-OpCo2!AL3517","v":0},{"$f":"-OpCo2!AM3517","v":0},{"$f":"-OpCo2!AN3517","v":0},{"$f":"-OpCo2!AO3517","v":0},{"$f":"-OpCo2!AP3517","v":0},{"$f":"-OpCo2!AQ3517","v":0},{"$f":"-OpCo2!AR3517","v":0},{"$f":"-OpCo2!AS3517","v":0},{"$f":"-OpCo2!AT3517","v":0},{"$f":"-OpCo2!AU3517","v":0},{"$f":"-OpCo2!AV3517","v":0},{"$f":"-OpCo2!AW3517","v":0},{"$f":"-OpCo2!AX3517","v":0},{"$f":"-OpCo2!AY3517","v":0},{"$f":"-OpCo2!AZ3517","v":0},{"$f":"-OpCo2!BA3517","v":0},{"$f":"-OpCo2!BB3517","v":0},{"$f":"-OpCo2!BC3517","v":0},{"$f":"-OpCo2!BD3517","v":0},{"$f":"-OpCo2!BE3517","v":0},{"$f":"-OpCo2!BF3517","v":0},{"$f":"-OpCo2!BG3517","v":0},{"$f":"-OpCo2!BH3517","v":0},{"$f":"-OpCo2!BI3517","v":0},{"$f":"-OpCo2!BJ3517","v":0},{"$f":"-OpCo2!BK3517","v":0},{"$f":"-OpCo2!BL3517","v":0},{"$f":"-OpCo2!BM3517","v":0},{"$f":"-OpCo2!BN3517","v":0},{"$f":"-OpCo2!BO3517","v":0},{"$f":"-OpCo2!BP3517","v":0},{"$f":"-OpCo2!BQ3517","v":0},{"$f":"-OpCo2!BR3517","v":0},{"$f":"-OpCo2!BS3517","v":0},{"$f":"-OpCo2!BT3517","v":0}]
[null,null,null,"Short term liabilities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M352+M332","v":0},{"$f":"N352+N332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NON-CURRENT LIABILITIES"]
[]
[null,null,null,"Finance lease obligations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M1124","v":0},{"$f":"OpCo2!N1124","v":0},{"$f":"OpCo2!O1124","v":0},{"$f":"OpCo2!P1124","v":0},{"$f":"OpCo2!Q1124","v":0},{"$f":"OpCo2!R1124","v":0},{"$f":"OpCo2!S1124","v":0},{"$f":"OpCo2!T1124","v":0},{"$f":"OpCo2!U1124","v":0},{"$f":"OpCo2!V1124","v":0},{"$f":"OpCo2!W1124","v":0},{"$f":"OpCo2!X1124","v":0},{"$f":"OpCo2!Y1124","v":0},{"$f":"OpCo2!Z1124","v":0},{"$f":"OpCo2!AA1124","v":0},{"$f":"OpCo2!AB1124","v":0},{"$f":"OpCo2!AC1124","v":0},{"$f":"OpCo2!AD1124","v":0},{"$f":"OpCo2!AE1124","v":0},{"$f":"OpCo2!AF1124","v":0},{"$f":"OpCo2!AG1124","v":0},{"$f":"OpCo2!AH1124","v":0},{"$f":"OpCo2!AI1124","v":0},{"$f":"OpCo2!AJ1124","v":0},{"$f":"OpCo2!AK1124","v":0},{"$f":"OpCo2!AL1124","v":0},{"$f":"OpCo2!AM1124","v":0},{"$f":"OpCo2!AN1124","v":0},{"$f":"OpCo2!AO1124","v":0},{"$f":"OpCo2!AP1124","v":0},{"$f":"OpCo2!AQ1124","v":0},{"$f":"OpCo2!AR1124","v":0},{"$f":"OpCo2!AS1124","v":0},{"$f":"OpCo2!AT1124","v":0},{"$f":"OpCo2!AU1124","v":0},{"$f":"OpCo2!AV1124","v":0},{"$f":"OpCo2!AW1124","v":0},{"$f":"OpCo2!AX1124","v":0},{"$f":"OpCo2!AY1124","v":0},{"$f":"OpCo2!AZ1124","v":0},{"$f":"OpCo2!BA1124","v":0},{"$f":"OpCo2!BB1124","v":0},{"$f":"OpCo2!BC1124","v":0},{"$f":"OpCo2!BD1124","v":0},{"$f":"OpCo2!BE1124","v":0},{"$f":"OpCo2!BF1124","v":0},{"$f":"OpCo2!BG1124","v":0},{"$f":"OpCo2!BH1124","v":0},{"$f":"OpCo2!BI1124","v":0},{"$f":"OpCo2!BJ1124","v":0},{"$f":"OpCo2!BK1124","v":0},{"$f":"OpCo2!BL1124","v":0},{"$f":"OpCo2!BM1124","v":0},{"$f":"OpCo2!BN1124","v":0},{"$f":"OpCo2!BO1124","v":0},{"$f":"OpCo2!BP1124","v":0},{"$f":"OpCo2!BQ1124","v":0},{"$f":"OpCo2!BR1124","v":0},{"$f":"OpCo2!BS1124","v":0},{"$f":"OpCo2!BT1124","v":0}]
[null,null,null,"Loans payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M359:M360)","v":0},{"$f":"SUM(N359:N360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loans payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2160","v":0},{"$f":"OpCo2!N2160","v":0},{"$f":"OpCo2!O2160","v":0},{"$f":"OpCo2!P2160","v":0},{"$f":"OpCo2!Q2160","v":0},{"$f":"OpCo2!R2160","v":0},{"$f":"OpCo2!S2160","v":0},{"$f":"OpCo2!T2160","v":0},{"$f":"OpCo2!U2160","v":0},{"$f":"OpCo2!V2160","v":0},{"$f":"OpCo2!W2160","v":0},{"$f":"OpCo2!X2160","v":0},{"$f":"OpCo2!Y2160","v":0},{"$f":"OpCo2!Z2160","v":0},{"$f":"OpCo2!AA2160","v":0},{"$f":"OpCo2!AB2160","v":0},{"$f":"OpCo2!AC2160","v":0},{"$f":"OpCo2!AD2160","v":0},{"$f":"OpCo2!AE2160","v":0},{"$f":"OpCo2!AF2160","v":0},{"$f":"OpCo2!AG2160","v":0},{"$f":"OpCo2!AH2160","v":0},{"$f":"OpCo2!AI2160","v":0},{"$f":"OpCo2!AJ2160","v":0},{"$f":"OpCo2!AK2160","v":0},{"$f":"OpCo2!AL2160","v":0},{"$f":"OpCo2!AM2160","v":0},{"$f":"OpCo2!AN2160","v":0},{"$f":"OpCo2!AO2160","v":0},{"$f":"OpCo2!AP2160","v":0},{"$f":"OpCo2!AQ2160","v":0},{"$f":"OpCo2!AR2160","v":0},{"$f":"OpCo2!AS2160","v":0},{"$f":"OpCo2!AT2160","v":0},{"$f":"OpCo2!AU2160","v":0},{"$f":"OpCo2!AV2160","v":0},{"$f":"OpCo2!AW2160","v":0},{"$f":"OpCo2!AX2160","v":0},{"$f":"OpCo2!AY2160","v":0},{"$f":"OpCo2!AZ2160","v":0},{"$f":"OpCo2!BA2160","v":0},{"$f":"OpCo2!BB2160","v":0},{"$f":"OpCo2!BC2160","v":0},{"$f":"OpCo2!BD2160","v":0},{"$f":"OpCo2!BE2160","v":0},{"$f":"OpCo2!BF2160","v":0},{"$f":"OpCo2!BG2160","v":0},{"$f":"OpCo2!BH2160","v":0},{"$f":"OpCo2!BI2160","v":0},{"$f":"OpCo2!BJ2160","v":0},{"$f":"OpCo2!BK2160","v":0},{"$f":"OpCo2!BL2160","v":0},{"$f":"OpCo2!BM2160","v":0},{"$f":"OpCo2!BN2160","v":0},{"$f":"OpCo2!BO2160","v":0},{"$f":"OpCo2!BP2160","v":0},{"$f":"OpCo2!BQ2160","v":0},{"$f":"OpCo2!BR2160","v":0},{"$f":"OpCo2!BS2160","v":0},{"$f":"OpCo2!BT2160","v":0}]
[null,null,null,"Fees capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M2165","v":0},{"$f":"OpCo2!N2165","v":0},{"$f":"OpCo2!O2165","v":0},{"$f":"OpCo2!P2165","v":0},{"$f":"OpCo2!Q2165","v":0},{"$f":"OpCo2!R2165","v":0},{"$f":"OpCo2!S2165","v":0},{"$f":"OpCo2!T2165","v":0},{"$f":"OpCo2!U2165","v":0},{"$f":"OpCo2!V2165","v":0},{"$f":"OpCo2!W2165","v":0},{"$f":"OpCo2!X2165","v":0},{"$f":"OpCo2!Y2165","v":0},{"$f":"OpCo2!Z2165","v":0},{"$f":"OpCo2!AA2165","v":0},{"$f":"OpCo2!AB2165","v":0},{"$f":"OpCo2!AC2165","v":0},{"$f":"OpCo2!AD2165","v":0},{"$f":"OpCo2!AE2165","v":0},{"$f":"OpCo2!AF2165","v":0},{"$f":"OpCo2!AG2165","v":0},{"$f":"OpCo2!AH2165","v":0},{"$f":"OpCo2!AI2165","v":0},{"$f":"OpCo2!AJ2165","v":0},{"$f":"OpCo2!AK2165","v":0},{"$f":"OpCo2!AL2165","v":0},{"$f":"OpCo2!AM2165","v":0},{"$f":"OpCo2!AN2165","v":0},{"$f":"OpCo2!AO2165","v":0},{"$f":"OpCo2!AP2165","v":0},{"$f":"OpCo2!AQ2165","v":0},{"$f":"OpCo2!AR2165","v":0},{"$f":"OpCo2!AS2165","v":0},{"$f":"OpCo2!AT2165","v":0},{"$f":"OpCo2!AU2165","v":0},{"$f":"OpCo2!AV2165","v":0},{"$f":"OpCo2!AW2165","v":0},{"$f":"OpCo2!AX2165","v":0},{"$f":"OpCo2!AY2165","v":0},{"$f":"OpCo2!AZ2165","v":0},{"$f":"OpCo2!BA2165","v":0},{"$f":"OpCo2!BB2165","v":0},{"$f":"OpCo2!BC2165","v":0},{"$f":"OpCo2!BD2165","v":0},{"$f":"OpCo2!BE2165","v":0},{"$f":"OpCo2!BF2165","v":0},{"$f":"OpCo2!BG2165","v":0},{"$f":"OpCo2!BH2165","v":0},{"$f":"OpCo2!BI2165","v":0},{"$f":"OpCo2!BJ2165","v":0},{"$f":"OpCo2!BK2165","v":0},{"$f":"OpCo2!BL2165","v":0},{"$f":"OpCo2!BM2165","v":0},{"$f":"OpCo2!BN2165","v":0},{"$f":"OpCo2!BO2165","v":0},{"$f":"OpCo2!BP2165","v":0},{"$f":"OpCo2!BQ2165","v":0},{"$f":"OpCo2!BR2165","v":0},{"$f":"OpCo2!BS2165","v":0},{"$f":"OpCo2!BT2165","v":0}]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3424","v":0},{"$f":"OpCo2!N3424","v":0},{"$f":"OpCo2!O3424","v":0},{"$f":"OpCo2!P3424","v":0},{"$f":"OpCo2!Q3424","v":0},{"$f":"OpCo2!R3424","v":0},{"$f":"OpCo2!S3424","v":0},{"$f":"OpCo2!T3424","v":0},{"$f":"OpCo2!U3424","v":0},{"$f":"OpCo2!V3424","v":0},{"$f":"OpCo2!W3424","v":0},{"$f":"OpCo2!X3424","v":0},{"$f":"OpCo2!Y3424","v":0},{"$f":"OpCo2!Z3424","v":0},{"$f":"OpCo2!AA3424","v":0},{"$f":"OpCo2!AB3424","v":0},{"$f":"OpCo2!AC3424","v":0},{"$f":"OpCo2!AD3424","v":0},{"$f":"OpCo2!AE3424","v":0},{"$f":"OpCo2!AF3424","v":0},{"$f":"OpCo2!AG3424","v":0},{"$f":"OpCo2!AH3424","v":0},{"$f":"OpCo2!AI3424","v":0},{"$f":"OpCo2!AJ3424","v":0},{"$f":"OpCo2!AK3424","v":0},{"$f":"OpCo2!AL3424","v":0},{"$f":"OpCo2!AM3424","v":0},{"$f":"OpCo2!AN3424","v":0},{"$f":"OpCo2!AO3424","v":0},{"$f":"OpCo2!AP3424","v":0},{"$f":"OpCo2!AQ3424","v":0},{"$f":"OpCo2!AR3424","v":0},{"$f":"OpCo2!AS3424","v":0},{"$f":"OpCo2!AT3424","v":0},{"$f":"OpCo2!AU3424","v":0},{"$f":"OpCo2!AV3424","v":0},{"$f":"OpCo2!AW3424","v":0},{"$f":"OpCo2!AX3424","v":0},{"$f":"OpCo2!AY3424","v":0},{"$f":"OpCo2!AZ3424","v":0},{"$f":"OpCo2!BA3424","v":0},{"$f":"OpCo2!BB3424","v":0},{"$f":"OpCo2!BC3424","v":0},{"$f":"OpCo2!BD3424","v":0},{"$f":"OpCo2!BE3424","v":0},{"$f":"OpCo2!BF3424","v":0},{"$f":"OpCo2!BG3424","v":0},{"$f":"OpCo2!BH3424","v":0},{"$f":"OpCo2!BI3424","v":0},{"$f":"OpCo2!BJ3424","v":0},{"$f":"OpCo2!BK3424","v":0},{"$f":"OpCo2!BL3424","v":0},{"$f":"OpCo2!BM3424","v":0},{"$f":"OpCo2!BN3424","v":0},{"$f":"OpCo2!BO3424","v":0},{"$f":"OpCo2!BP3424","v":0},{"$f":"OpCo2!BQ3424","v":0},{"$f":"OpCo2!BR3424","v":0},{"$f":"OpCo2!BS3424","v":0},{"$f":"OpCo2!BT3424","v":0}]
[]
[null,null,null,"NET ASSETS",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M312,M328,M353,M357:M358,M361)","v":0},{"$f":"SUM(N312,N328,N353,N357:N358,N361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EQUITY"]
[]
[null,null,null,"Profit and loss account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3561","v":0},{"$f":"OpCo2!N3561","v":0},{"$f":"OpCo2!O3561","v":0},{"$f":"OpCo2!P3561","v":0},{"$f":"OpCo2!Q3561","v":0},{"$f":"OpCo2!R3561","v":0},{"$f":"OpCo2!S3561","v":0},{"$f":"OpCo2!T3561","v":0},{"$f":"OpCo2!U3561","v":0},{"$f":"OpCo2!V3561","v":0},{"$f":"OpCo2!W3561","v":0},{"$f":"OpCo2!X3561","v":0},{"$f":"OpCo2!Y3561","v":0},{"$f":"OpCo2!Z3561","v":0},{"$f":"OpCo2!AA3561","v":0},{"$f":"OpCo2!AB3561","v":0},{"$f":"OpCo2!AC3561","v":0},{"$f":"OpCo2!AD3561","v":0},{"$f":"OpCo2!AE3561","v":0},{"$f":"OpCo2!AF3561","v":0},{"$f":"OpCo2!AG3561","v":0},{"$f":"OpCo2!AH3561","v":0},{"$f":"OpCo2!AI3561","v":0},{"$f":"OpCo2!AJ3561","v":0},{"$f":"OpCo2!AK3561","v":0},{"$f":"OpCo2!AL3561","v":0},{"$f":"OpCo2!AM3561","v":0},{"$f":"OpCo2!AN3561","v":0},{"$f":"OpCo2!AO3561","v":0},{"$f":"OpCo2!AP3561","v":0},{"$f":"OpCo2!AQ3561","v":0},{"$f":"OpCo2!AR3561","v":0},{"$f":"OpCo2!AS3561","v":0},{"$f":"OpCo2!AT3561","v":0},{"$f":"OpCo2!AU3561","v":0},{"$f":"OpCo2!AV3561","v":0},{"$f":"OpCo2!AW3561","v":0},{"$f":"OpCo2!AX3561","v":0},{"$f":"OpCo2!AY3561","v":0},{"$f":"OpCo2!AZ3561","v":0},{"$f":"OpCo2!BA3561","v":0},{"$f":"OpCo2!BB3561","v":0},{"$f":"OpCo2!BC3561","v":0},{"$f":"OpCo2!BD3561","v":0},{"$f":"OpCo2!BE3561","v":0},{"$f":"OpCo2!BF3561","v":0},{"$f":"OpCo2!BG3561","v":0},{"$f":"OpCo2!BH3561","v":0},{"$f":"OpCo2!BI3561","v":0},{"$f":"OpCo2!BJ3561","v":0},{"$f":"OpCo2!BK3561","v":0},{"$f":"OpCo2!BL3561","v":0},{"$f":"OpCo2!BM3561","v":0},{"$f":"OpCo2!BN3561","v":0},{"$f":"OpCo2!BO3561","v":0},{"$f":"OpCo2!BP3561","v":0},{"$f":"OpCo2!BQ3561","v":0},{"$f":"OpCo2!BR3561","v":0},{"$f":"OpCo2!BS3561","v":0},{"$f":"OpCo2!BT3561","v":0}]
[]
[null,null,null,"EQUITY",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M367:M368)","v":0},{"$f":"SUM(N367:N368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Does balance sheet balance?",null,"Check",null,null,{"$f":"SUM(M372:BT372)","v":0},null,null,null,{"$f":"1*(ABS(M363-M370)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash below zero?",null,"Check",null,null,null,{"$f":"SUM(M373:BT373)","v":0},null,null,{"$f":"IF(M430<-dcTolerance,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$224:C374)+1","v":3},"STATEMENT OF CASH FLOWS"]
[]
[null,null,null,"Cash income from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M378:M383)","v":0},{"$f":"SUM(N378:N383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M249","v":0},{"$f":"-OpCo2!N249","v":0},{"$f":"-OpCo2!O249","v":0},{"$f":"-OpCo2!P249","v":0},{"$f":"-OpCo2!Q249","v":0},{"$f":"-OpCo2!R249","v":0},{"$f":"-OpCo2!S249","v":0},{"$f":"-OpCo2!T249","v":0},{"$f":"-OpCo2!U249","v":0},{"$f":"-OpCo2!V249","v":0},{"$f":"-OpCo2!W249","v":0},{"$f":"-OpCo2!X249","v":0},{"$f":"-OpCo2!Y249","v":0},{"$f":"-OpCo2!Z249","v":0},{"$f":"-OpCo2!AA249","v":0},{"$f":"-OpCo2!AB249","v":0},{"$f":"-OpCo2!AC249","v":0},{"$f":"-OpCo2!AD249","v":0},{"$f":"-OpCo2!AE249","v":0},{"$f":"-OpCo2!AF249","v":0},{"$f":"-OpCo2!AG249","v":0},{"$f":"-OpCo2!AH249","v":0},{"$f":"-OpCo2!AI249","v":0},{"$f":"-OpCo2!AJ249","v":0},{"$f":"-OpCo2!AK249","v":0},{"$f":"-OpCo2!AL249","v":0},{"$f":"-OpCo2!AM249","v":0},{"$f":"-OpCo2!AN249","v":0},{"$f":"-OpCo2!AO249","v":0},{"$f":"-OpCo2!AP249","v":0},{"$f":"-OpCo2!AQ249","v":0},{"$f":"-OpCo2!AR249","v":0},{"$f":"-OpCo2!AS249","v":0},{"$f":"-OpCo2!AT249","v":0},{"$f":"-OpCo2!AU249","v":0},{"$f":"-OpCo2!AV249","v":0},{"$f":"-OpCo2!AW249","v":0},{"$f":"-OpCo2!AX249","v":0},{"$f":"-OpCo2!AY249","v":0},{"$f":"-OpCo2!AZ249","v":0},{"$f":"-OpCo2!BA249","v":0},{"$f":"-OpCo2!BB249","v":0},{"$f":"-OpCo2!BC249","v":0},{"$f":"-OpCo2!BD249","v":0},{"$f":"-OpCo2!BE249","v":0},{"$f":"-OpCo2!BF249","v":0},{"$f":"-OpCo2!BG249","v":0},{"$f":"-OpCo2!BH249","v":0},{"$f":"-OpCo2!BI249","v":0},{"$f":"-OpCo2!BJ249","v":0},{"$f":"-OpCo2!BK249","v":0},{"$f":"-OpCo2!BL249","v":0},{"$f":"-OpCo2!BM249","v":0},{"$f":"-OpCo2!BN249","v":0},{"$f":"-OpCo2!BO249","v":0},{"$f":"-OpCo2!BP249","v":0},{"$f":"-OpCo2!BQ249","v":0},{"$f":"-OpCo2!BR249","v":0},{"$f":"-OpCo2!BS249","v":0},{"$f":"-OpCo2!BT249","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M265","v":0},{"$f":"-OpCo2!N265","v":0},{"$f":"-OpCo2!O265","v":0},{"$f":"-OpCo2!P265","v":0},{"$f":"-OpCo2!Q265","v":0},{"$f":"-OpCo2!R265","v":0},{"$f":"-OpCo2!S265","v":0},{"$f":"-OpCo2!T265","v":0},{"$f":"-OpCo2!U265","v":0},{"$f":"-OpCo2!V265","v":0},{"$f":"-OpCo2!W265","v":0},{"$f":"-OpCo2!X265","v":0},{"$f":"-OpCo2!Y265","v":0},{"$f":"-OpCo2!Z265","v":0},{"$f":"-OpCo2!AA265","v":0},{"$f":"-OpCo2!AB265","v":0},{"$f":"-OpCo2!AC265","v":0},{"$f":"-OpCo2!AD265","v":0},{"$f":"-OpCo2!AE265","v":0},{"$f":"-OpCo2!AF265","v":0},{"$f":"-OpCo2!AG265","v":0},{"$f":"-OpCo2!AH265","v":0},{"$f":"-OpCo2!AI265","v":0},{"$f":"-OpCo2!AJ265","v":0},{"$f":"-OpCo2!AK265","v":0},{"$f":"-OpCo2!AL265","v":0},{"$f":"-OpCo2!AM265","v":0},{"$f":"-OpCo2!AN265","v":0},{"$f":"-OpCo2!AO265","v":0},{"$f":"-OpCo2!AP265","v":0},{"$f":"-OpCo2!AQ265","v":0},{"$f":"-OpCo2!AR265","v":0},{"$f":"-OpCo2!AS265","v":0},{"$f":"-OpCo2!AT265","v":0},{"$f":"-OpCo2!AU265","v":0},{"$f":"-OpCo2!AV265","v":0},{"$f":"-OpCo2!AW265","v":0},{"$f":"-OpCo2!AX265","v":0},{"$f":"-OpCo2!AY265","v":0},{"$f":"-OpCo2!AZ265","v":0},{"$f":"-OpCo2!BA265","v":0},{"$f":"-OpCo2!BB265","v":0},{"$f":"-OpCo2!BC265","v":0},{"$f":"-OpCo2!BD265","v":0},{"$f":"-OpCo2!BE265","v":0},{"$f":"-OpCo2!BF265","v":0},{"$f":"-OpCo2!BG265","v":0},{"$f":"-OpCo2!BH265","v":0},{"$f":"-OpCo2!BI265","v":0},{"$f":"-OpCo2!BJ265","v":0},{"$f":"-OpCo2!BK265","v":0},{"$f":"-OpCo2!BL265","v":0},{"$f":"-OpCo2!BM265","v":0},{"$f":"-OpCo2!BN265","v":0},{"$f":"-OpCo2!BO265","v":0},{"$f":"-OpCo2!BP265","v":0},{"$f":"-OpCo2!BQ265","v":0},{"$f":"-OpCo2!BR265","v":0},{"$f":"-OpCo2!BS265","v":0},{"$f":"-OpCo2!BT265","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M323","v":0},{"$f":"-OpCo2!N323","v":0},{"$f":"-OpCo2!O323","v":0},{"$f":"-OpCo2!P323","v":0},{"$f":"-OpCo2!Q323","v":0},{"$f":"-OpCo2!R323","v":0},{"$f":"-OpCo2!S323","v":0},{"$f":"-OpCo2!T323","v":0},{"$f":"-OpCo2!U323","v":0},{"$f":"-OpCo2!V323","v":0},{"$f":"-OpCo2!W323","v":0},{"$f":"-OpCo2!X323","v":0},{"$f":"-OpCo2!Y323","v":0},{"$f":"-OpCo2!Z323","v":0},{"$f":"-OpCo2!AA323","v":0},{"$f":"-OpCo2!AB323","v":0},{"$f":"-OpCo2!AC323","v":0},{"$f":"-OpCo2!AD323","v":0},{"$f":"-OpCo2!AE323","v":0},{"$f":"-OpCo2!AF323","v":0},{"$f":"-OpCo2!AG323","v":0},{"$f":"-OpCo2!AH323","v":0},{"$f":"-OpCo2!AI323","v":0},{"$f":"-OpCo2!AJ323","v":0},{"$f":"-OpCo2!AK323","v":0},{"$f":"-OpCo2!AL323","v":0},{"$f":"-OpCo2!AM323","v":0},{"$f":"-OpCo2!AN323","v":0},{"$f":"-OpCo2!AO323","v":0},{"$f":"-OpCo2!AP323","v":0},{"$f":"-OpCo2!AQ323","v":0},{"$f":"-OpCo2!AR323","v":0},{"$f":"-OpCo2!AS323","v":0},{"$f":"-OpCo2!AT323","v":0},{"$f":"-OpCo2!AU323","v":0},{"$f":"-OpCo2!AV323","v":0},{"$f":"-OpCo2!AW323","v":0},{"$f":"-OpCo2!AX323","v":0},{"$f":"-OpCo2!AY323","v":0},{"$f":"-OpCo2!AZ323","v":0},{"$f":"-OpCo2!BA323","v":0},{"$f":"-OpCo2!BB323","v":0},{"$f":"-OpCo2!BC323","v":0},{"$f":"-OpCo2!BD323","v":0},{"$f":"-OpCo2!BE323","v":0},{"$f":"-OpCo2!BF323","v":0},{"$f":"-OpCo2!BG323","v":0},{"$f":"-OpCo2!BH323","v":0},{"$f":"-OpCo2!BI323","v":0},{"$f":"-OpCo2!BJ323","v":0},{"$f":"-OpCo2!BK323","v":0},{"$f":"-OpCo2!BL323","v":0},{"$f":"-OpCo2!BM323","v":0},{"$f":"-OpCo2!BN323","v":0},{"$f":"-OpCo2!BO323","v":0},{"$f":"-OpCo2!BP323","v":0},{"$f":"-OpCo2!BQ323","v":0},{"$f":"-OpCo2!BR323","v":0},{"$f":"-OpCo2!BS323","v":0},{"$f":"-OpCo2!BT323","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"Inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M483","v":0},{"$f":"-OpCo2!N483","v":0},{"$f":"-OpCo2!O483","v":0},{"$f":"-OpCo2!P483","v":0},{"$f":"-OpCo2!Q483","v":0},{"$f":"-OpCo2!R483","v":0},{"$f":"-OpCo2!S483","v":0},{"$f":"-OpCo2!T483","v":0},{"$f":"-OpCo2!U483","v":0},{"$f":"-OpCo2!V483","v":0},{"$f":"-OpCo2!W483","v":0},{"$f":"-OpCo2!X483","v":0},{"$f":"-OpCo2!Y483","v":0},{"$f":"-OpCo2!Z483","v":0},{"$f":"-OpCo2!AA483","v":0},{"$f":"-OpCo2!AB483","v":0},{"$f":"-OpCo2!AC483","v":0},{"$f":"-OpCo2!AD483","v":0},{"$f":"-OpCo2!AE483","v":0},{"$f":"-OpCo2!AF483","v":0},{"$f":"-OpCo2!AG483","v":0},{"$f":"-OpCo2!AH483","v":0},{"$f":"-OpCo2!AI483","v":0},{"$f":"-OpCo2!AJ483","v":0},{"$f":"-OpCo2!AK483","v":0},{"$f":"-OpCo2!AL483","v":0},{"$f":"-OpCo2!AM483","v":0},{"$f":"-OpCo2!AN483","v":0},{"$f":"-OpCo2!AO483","v":0},{"$f":"-OpCo2!AP483","v":0},{"$f":"-OpCo2!AQ483","v":0},{"$f":"-OpCo2!AR483","v":0},{"$f":"-OpCo2!AS483","v":0},{"$f":"-OpCo2!AT483","v":0},{"$f":"-OpCo2!AU483","v":0},{"$f":"-OpCo2!AV483","v":0},{"$f":"-OpCo2!AW483","v":0},{"$f":"-OpCo2!AX483","v":0},{"$f":"-OpCo2!AY483","v":0},{"$f":"-OpCo2!AZ483","v":0},{"$f":"-OpCo2!BA483","v":0},{"$f":"-OpCo2!BB483","v":0},{"$f":"-OpCo2!BC483","v":0},{"$f":"-OpCo2!BD483","v":0},{"$f":"-OpCo2!BE483","v":0},{"$f":"-OpCo2!BF483","v":0},{"$f":"-OpCo2!BG483","v":0},{"$f":"-OpCo2!BH483","v":0},{"$f":"-OpCo2!BI483","v":0},{"$f":"-OpCo2!BJ483","v":0},{"$f":"-OpCo2!BK483","v":0},{"$f":"-OpCo2!BL483","v":0},{"$f":"-OpCo2!BM483","v":0},{"$f":"-OpCo2!BN483","v":0},{"$f":"-OpCo2!BO483","v":0},{"$f":"-OpCo2!BP483","v":0},{"$f":"-OpCo2!BQ483","v":0},{"$f":"-OpCo2!BR483","v":0},{"$f":"-OpCo2!BS483","v":0},{"$f":"-OpCo2!BT483","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M381","v":0},{"$f":"-OpCo2!N381","v":0},{"$f":"-OpCo2!O381","v":0},{"$f":"-OpCo2!P381","v":0},{"$f":"-OpCo2!Q381","v":0},{"$f":"-OpCo2!R381","v":0},{"$f":"-OpCo2!S381","v":0},{"$f":"-OpCo2!T381","v":0},{"$f":"-OpCo2!U381","v":0},{"$f":"-OpCo2!V381","v":0},{"$f":"-OpCo2!W381","v":0},{"$f":"-OpCo2!X381","v":0},{"$f":"-OpCo2!Y381","v":0},{"$f":"-OpCo2!Z381","v":0},{"$f":"-OpCo2!AA381","v":0},{"$f":"-OpCo2!AB381","v":0},{"$f":"-OpCo2!AC381","v":0},{"$f":"-OpCo2!AD381","v":0},{"$f":"-OpCo2!AE381","v":0},{"$f":"-OpCo2!AF381","v":0},{"$f":"-OpCo2!AG381","v":0},{"$f":"-OpCo2!AH381","v":0},{"$f":"-OpCo2!AI381","v":0},{"$f":"-OpCo2!AJ381","v":0},{"$f":"-OpCo2!AK381","v":0},{"$f":"-OpCo2!AL381","v":0},{"$f":"-OpCo2!AM381","v":0},{"$f":"-OpCo2!AN381","v":0},{"$f":"-OpCo2!AO381","v":0},{"$f":"-OpCo2!AP381","v":0},{"$f":"-OpCo2!AQ381","v":0},{"$f":"-OpCo2!AR381","v":0},{"$f":"-OpCo2!AS381","v":0},{"$f":"-OpCo2!AT381","v":0},{"$f":"-OpCo2!AU381","v":0},{"$f":"-OpCo2!AV381","v":0},{"$f":"-OpCo2!AW381","v":0},{"$f":"-OpCo2!AX381","v":0},{"$f":"-OpCo2!AY381","v":0},{"$f":"-OpCo2!AZ381","v":0},{"$f":"-OpCo2!BA381","v":0},{"$f":"-OpCo2!BB381","v":0},{"$f":"-OpCo2!BC381","v":0},{"$f":"-OpCo2!BD381","v":0},{"$f":"-OpCo2!BE381","v":0},{"$f":"-OpCo2!BF381","v":0},{"$f":"-OpCo2!BG381","v":0},{"$f":"-OpCo2!BH381","v":0},{"$f":"-OpCo2!BI381","v":0},{"$f":"-OpCo2!BJ381","v":0},{"$f":"-OpCo2!BK381","v":0},{"$f":"-OpCo2!BL381","v":0},{"$f":"-OpCo2!BM381","v":0},{"$f":"-OpCo2!BN381","v":0},{"$f":"-OpCo2!BO381","v":0},{"$f":"-OpCo2!BP381","v":0},{"$f":"-OpCo2!BQ381","v":0},{"$f":"-OpCo2!BR381","v":0},{"$f":"-OpCo2!BS381","v":0},{"$f":"-OpCo2!BT381","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT from customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2817","v":0},{"$f":"-OpCo2!N2817","v":0},{"$f":"-OpCo2!O2817","v":0},{"$f":"-OpCo2!P2817","v":0},{"$f":"-OpCo2!Q2817","v":0},{"$f":"-OpCo2!R2817","v":0},{"$f":"-OpCo2!S2817","v":0},{"$f":"-OpCo2!T2817","v":0},{"$f":"-OpCo2!U2817","v":0},{"$f":"-OpCo2!V2817","v":0},{"$f":"-OpCo2!W2817","v":0},{"$f":"-OpCo2!X2817","v":0},{"$f":"-OpCo2!Y2817","v":0},{"$f":"-OpCo2!Z2817","v":0},{"$f":"-OpCo2!AA2817","v":0},{"$f":"-OpCo2!AB2817","v":0},{"$f":"-OpCo2!AC2817","v":0},{"$f":"-OpCo2!AD2817","v":0},{"$f":"-OpCo2!AE2817","v":0},{"$f":"-OpCo2!AF2817","v":0},{"$f":"-OpCo2!AG2817","v":0},{"$f":"-OpCo2!AH2817","v":0},{"$f":"-OpCo2!AI2817","v":0},{"$f":"-OpCo2!AJ2817","v":0},{"$f":"-OpCo2!AK2817","v":0},{"$f":"-OpCo2!AL2817","v":0},{"$f":"-OpCo2!AM2817","v":0},{"$f":"-OpCo2!AN2817","v":0},{"$f":"-OpCo2!AO2817","v":0},{"$f":"-OpCo2!AP2817","v":0},{"$f":"-OpCo2!AQ2817","v":0},{"$f":"-OpCo2!AR2817","v":0},{"$f":"-OpCo2!AS2817","v":0},{"$f":"-OpCo2!AT2817","v":0},{"$f":"-OpCo2!AU2817","v":0},{"$f":"-OpCo2!AV2817","v":0},{"$f":"-OpCo2!AW2817","v":0},{"$f":"-OpCo2!AX2817","v":0},{"$f":"-OpCo2!AY2817","v":0},{"$f":"-OpCo2!AZ2817","v":0},{"$f":"-OpCo2!BA2817","v":0},{"$f":"-OpCo2!BB2817","v":0},{"$f":"-OpCo2!BC2817","v":0},{"$f":"-OpCo2!BD2817","v":0},{"$f":"-OpCo2!BE2817","v":0},{"$f":"-OpCo2!BF2817","v":0},{"$f":"-OpCo2!BG2817","v":0},{"$f":"-OpCo2!BH2817","v":0},{"$f":"-OpCo2!BI2817","v":0},{"$f":"-OpCo2!BJ2817","v":0},{"$f":"-OpCo2!BK2817","v":0},{"$f":"-OpCo2!BL2817","v":0},{"$f":"-OpCo2!BM2817","v":0},{"$f":"-OpCo2!BN2817","v":0},{"$f":"-OpCo2!BO2817","v":0},{"$f":"-OpCo2!BP2817","v":0},{"$f":"-OpCo2!BQ2817","v":0},{"$f":"-OpCo2!BR2817","v":0},{"$f":"-OpCo2!BS2817","v":0},{"$f":"-OpCo2!BT2817","v":0}]
[]
[null,null,null,"Cash expenditure from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M386:M396)","v":0},{"$f":"SUM(N386:N396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M188","v":0},{"$f":"-OpCo2!N188","v":0},{"$f":"-OpCo2!O188","v":0},{"$f":"-OpCo2!P188","v":0},{"$f":"-OpCo2!Q188","v":0},{"$f":"-OpCo2!R188","v":0},{"$f":"-OpCo2!S188","v":0},{"$f":"-OpCo2!T188","v":0},{"$f":"-OpCo2!U188","v":0},{"$f":"-OpCo2!V188","v":0},{"$f":"-OpCo2!W188","v":0},{"$f":"-OpCo2!X188","v":0},{"$f":"-OpCo2!Y188","v":0},{"$f":"-OpCo2!Z188","v":0},{"$f":"-OpCo2!AA188","v":0},{"$f":"-OpCo2!AB188","v":0},{"$f":"-OpCo2!AC188","v":0},{"$f":"-OpCo2!AD188","v":0},{"$f":"-OpCo2!AE188","v":0},{"$f":"-OpCo2!AF188","v":0},{"$f":"-OpCo2!AG188","v":0},{"$f":"-OpCo2!AH188","v":0},{"$f":"-OpCo2!AI188","v":0},{"$f":"-OpCo2!AJ188","v":0},{"$f":"-OpCo2!AK188","v":0},{"$f":"-OpCo2!AL188","v":0},{"$f":"-OpCo2!AM188","v":0},{"$f":"-OpCo2!AN188","v":0},{"$f":"-OpCo2!AO188","v":0},{"$f":"-OpCo2!AP188","v":0},{"$f":"-OpCo2!AQ188","v":0},{"$f":"-OpCo2!AR188","v":0},{"$f":"-OpCo2!AS188","v":0},{"$f":"-OpCo2!AT188","v":0},{"$f":"-OpCo2!AU188","v":0},{"$f":"-OpCo2!AV188","v":0},{"$f":"-OpCo2!AW188","v":0},{"$f":"-OpCo2!AX188","v":0},{"$f":"-OpCo2!AY188","v":0},{"$f":"-OpCo2!AZ188","v":0},{"$f":"-OpCo2!BA188","v":0},{"$f":"-OpCo2!BB188","v":0},{"$f":"-OpCo2!BC188","v":0},{"$f":"-OpCo2!BD188","v":0},{"$f":"-OpCo2!BE188","v":0},{"$f":"-OpCo2!BF188","v":0},{"$f":"-OpCo2!BG188","v":0},{"$f":"-OpCo2!BH188","v":0},{"$f":"-OpCo2!BI188","v":0},{"$f":"-OpCo2!BJ188","v":0},{"$f":"-OpCo2!BK188","v":0},{"$f":"-OpCo2!BL188","v":0},{"$f":"-OpCo2!BM188","v":0},{"$f":"-OpCo2!BN188","v":0},{"$f":"-OpCo2!BO188","v":0},{"$f":"-OpCo2!BP188","v":0},{"$f":"-OpCo2!BQ188","v":0},{"$f":"-OpCo2!BR188","v":0},{"$f":"-OpCo2!BS188","v":0},{"$f":"-OpCo2!BT188","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2881","v":0},{"$f":"-OpCo2!N2881","v":0},{"$f":"-OpCo2!O2881","v":0},{"$f":"-OpCo2!P2881","v":0},{"$f":"-OpCo2!Q2881","v":0},{"$f":"-OpCo2!R2881","v":0},{"$f":"-OpCo2!S2881","v":0},{"$f":"-OpCo2!T2881","v":0},{"$f":"-OpCo2!U2881","v":0},{"$f":"-OpCo2!V2881","v":0},{"$f":"-OpCo2!W2881","v":0},{"$f":"-OpCo2!X2881","v":0},{"$f":"-OpCo2!Y2881","v":0},{"$f":"-OpCo2!Z2881","v":0},{"$f":"-OpCo2!AA2881","v":0},{"$f":"-OpCo2!AB2881","v":0},{"$f":"-OpCo2!AC2881","v":0},{"$f":"-OpCo2!AD2881","v":0},{"$f":"-OpCo2!AE2881","v":0},{"$f":"-OpCo2!AF2881","v":0},{"$f":"-OpCo2!AG2881","v":0},{"$f":"-OpCo2!AH2881","v":0},{"$f":"-OpCo2!AI2881","v":0},{"$f":"-OpCo2!AJ2881","v":0},{"$f":"-OpCo2!AK2881","v":0},{"$f":"-OpCo2!AL2881","v":0},{"$f":"-OpCo2!AM2881","v":0},{"$f":"-OpCo2!AN2881","v":0},{"$f":"-OpCo2!AO2881","v":0},{"$f":"-OpCo2!AP2881","v":0},{"$f":"-OpCo2!AQ2881","v":0},{"$f":"-OpCo2!AR2881","v":0},{"$f":"-OpCo2!AS2881","v":0},{"$f":"-OpCo2!AT2881","v":0},{"$f":"-OpCo2!AU2881","v":0},{"$f":"-OpCo2!AV2881","v":0},{"$f":"-OpCo2!AW2881","v":0},{"$f":"-OpCo2!AX2881","v":0},{"$f":"-OpCo2!AY2881","v":0},{"$f":"-OpCo2!AZ2881","v":0},{"$f":"-OpCo2!BA2881","v":0},{"$f":"-OpCo2!BB2881","v":0},{"$f":"-OpCo2!BC2881","v":0},{"$f":"-OpCo2!BD2881","v":0},{"$f":"-OpCo2!BE2881","v":0},{"$f":"-OpCo2!BF2881","v":0},{"$f":"-OpCo2!BG2881","v":0},{"$f":"-OpCo2!BH2881","v":0},{"$f":"-OpCo2!BI2881","v":0},{"$f":"-OpCo2!BJ2881","v":0},{"$f":"-OpCo2!BK2881","v":0},{"$f":"-OpCo2!BL2881","v":0},{"$f":"-OpCo2!BM2881","v":0},{"$f":"-OpCo2!BN2881","v":0},{"$f":"-OpCo2!BO2881","v":0},{"$f":"-OpCo2!BP2881","v":0},{"$f":"-OpCo2!BQ2881","v":0},{"$f":"-OpCo2!BR2881","v":0},{"$f":"-OpCo2!BS2881","v":0},{"$f":"-OpCo2!BT2881","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M202","v":0},{"$f":"-OpCo2!N202","v":0},{"$f":"-OpCo2!O202","v":0},{"$f":"-OpCo2!P202","v":0},{"$f":"-OpCo2!Q202","v":0},{"$f":"-OpCo2!R202","v":0},{"$f":"-OpCo2!S202","v":0},{"$f":"-OpCo2!T202","v":0},{"$f":"-OpCo2!U202","v":0},{"$f":"-OpCo2!V202","v":0},{"$f":"-OpCo2!W202","v":0},{"$f":"-OpCo2!X202","v":0},{"$f":"-OpCo2!Y202","v":0},{"$f":"-OpCo2!Z202","v":0},{"$f":"-OpCo2!AA202","v":0},{"$f":"-OpCo2!AB202","v":0},{"$f":"-OpCo2!AC202","v":0},{"$f":"-OpCo2!AD202","v":0},{"$f":"-OpCo2!AE202","v":0},{"$f":"-OpCo2!AF202","v":0},{"$f":"-OpCo2!AG202","v":0},{"$f":"-OpCo2!AH202","v":0},{"$f":"-OpCo2!AI202","v":0},{"$f":"-OpCo2!AJ202","v":0},{"$f":"-OpCo2!AK202","v":0},{"$f":"-OpCo2!AL202","v":0},{"$f":"-OpCo2!AM202","v":0},{"$f":"-OpCo2!AN202","v":0},{"$f":"-OpCo2!AO202","v":0},{"$f":"-OpCo2!AP202","v":0},{"$f":"-OpCo2!AQ202","v":0},{"$f":"-OpCo2!AR202","v":0},{"$f":"-OpCo2!AS202","v":0},{"$f":"-OpCo2!AT202","v":0},{"$f":"-OpCo2!AU202","v":0},{"$f":"-OpCo2!AV202","v":0},{"$f":"-OpCo2!AW202","v":0},{"$f":"-OpCo2!AX202","v":0},{"$f":"-OpCo2!AY202","v":0},{"$f":"-OpCo2!AZ202","v":0},{"$f":"-OpCo2!BA202","v":0},{"$f":"-OpCo2!BB202","v":0},{"$f":"-OpCo2!BC202","v":0},{"$f":"-OpCo2!BD202","v":0},{"$f":"-OpCo2!BE202","v":0},{"$f":"-OpCo2!BF202","v":0},{"$f":"-OpCo2!BG202","v":0},{"$f":"-OpCo2!BH202","v":0},{"$f":"-OpCo2!BI202","v":0},{"$f":"-OpCo2!BJ202","v":0},{"$f":"-OpCo2!BK202","v":0},{"$f":"-OpCo2!BL202","v":0},{"$f":"-OpCo2!BM202","v":0},{"$f":"-OpCo2!BN202","v":0},{"$f":"-OpCo2!BO202","v":0},{"$f":"-OpCo2!BP202","v":0},{"$f":"-OpCo2!BQ202","v":0},{"$f":"-OpCo2!BR202","v":0},{"$f":"-OpCo2!BS202","v":0},{"$f":"-OpCo2!BT202","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2895","v":0},{"$f":"-OpCo2!N2895","v":0},{"$f":"-OpCo2!O2895","v":0},{"$f":"-OpCo2!P2895","v":0},{"$f":"-OpCo2!Q2895","v":0},{"$f":"-OpCo2!R2895","v":0},{"$f":"-OpCo2!S2895","v":0},{"$f":"-OpCo2!T2895","v":0},{"$f":"-OpCo2!U2895","v":0},{"$f":"-OpCo2!V2895","v":0},{"$f":"-OpCo2!W2895","v":0},{"$f":"-OpCo2!X2895","v":0},{"$f":"-OpCo2!Y2895","v":0},{"$f":"-OpCo2!Z2895","v":0},{"$f":"-OpCo2!AA2895","v":0},{"$f":"-OpCo2!AB2895","v":0},{"$f":"-OpCo2!AC2895","v":0},{"$f":"-OpCo2!AD2895","v":0},{"$f":"-OpCo2!AE2895","v":0},{"$f":"-OpCo2!AF2895","v":0},{"$f":"-OpCo2!AG2895","v":0},{"$f":"-OpCo2!AH2895","v":0},{"$f":"-OpCo2!AI2895","v":0},{"$f":"-OpCo2!AJ2895","v":0},{"$f":"-OpCo2!AK2895","v":0},{"$f":"-OpCo2!AL2895","v":0},{"$f":"-OpCo2!AM2895","v":0},{"$f":"-OpCo2!AN2895","v":0},{"$f":"-OpCo2!AO2895","v":0},{"$f":"-OpCo2!AP2895","v":0},{"$f":"-OpCo2!AQ2895","v":0},{"$f":"-OpCo2!AR2895","v":0},{"$f":"-OpCo2!AS2895","v":0},{"$f":"-OpCo2!AT2895","v":0},{"$f":"-OpCo2!AU2895","v":0},{"$f":"-OpCo2!AV2895","v":0},{"$f":"-OpCo2!AW2895","v":0},{"$f":"-OpCo2!AX2895","v":0},{"$f":"-OpCo2!AY2895","v":0},{"$f":"-OpCo2!AZ2895","v":0},{"$f":"-OpCo2!BA2895","v":0},{"$f":"-OpCo2!BB2895","v":0},{"$f":"-OpCo2!BC2895","v":0},{"$f":"-OpCo2!BD2895","v":0},{"$f":"-OpCo2!BE2895","v":0},{"$f":"-OpCo2!BF2895","v":0},{"$f":"-OpCo2!BG2895","v":0},{"$f":"-OpCo2!BH2895","v":0},{"$f":"-OpCo2!BI2895","v":0},{"$f":"-OpCo2!BJ2895","v":0},{"$f":"-OpCo2!BK2895","v":0},{"$f":"-OpCo2!BL2895","v":0},{"$f":"-OpCo2!BM2895","v":0},{"$f":"-OpCo2!BN2895","v":0},{"$f":"-OpCo2!BO2895","v":0},{"$f":"-OpCo2!BP2895","v":0},{"$f":"-OpCo2!BQ2895","v":0},{"$f":"-OpCo2!BR2895","v":0},{"$f":"-OpCo2!BS2895","v":0},{"$f":"-OpCo2!BT2895","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Recoverable VAT payable to suppliers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2831","v":0},{"$f":"-OpCo2!N2831","v":0},{"$f":"-OpCo2!O2831","v":0},{"$f":"-OpCo2!P2831","v":0},{"$f":"-OpCo2!Q2831","v":0},{"$f":"-OpCo2!R2831","v":0},{"$f":"-OpCo2!S2831","v":0},{"$f":"-OpCo2!T2831","v":0},{"$f":"-OpCo2!U2831","v":0},{"$f":"-OpCo2!V2831","v":0},{"$f":"-OpCo2!W2831","v":0},{"$f":"-OpCo2!X2831","v":0},{"$f":"-OpCo2!Y2831","v":0},{"$f":"-OpCo2!Z2831","v":0},{"$f":"-OpCo2!AA2831","v":0},{"$f":"-OpCo2!AB2831","v":0},{"$f":"-OpCo2!AC2831","v":0},{"$f":"-OpCo2!AD2831","v":0},{"$f":"-OpCo2!AE2831","v":0},{"$f":"-OpCo2!AF2831","v":0},{"$f":"-OpCo2!AG2831","v":0},{"$f":"-OpCo2!AH2831","v":0},{"$f":"-OpCo2!AI2831","v":0},{"$f":"-OpCo2!AJ2831","v":0},{"$f":"-OpCo2!AK2831","v":0},{"$f":"-OpCo2!AL2831","v":0},{"$f":"-OpCo2!AM2831","v":0},{"$f":"-OpCo2!AN2831","v":0},{"$f":"-OpCo2!AO2831","v":0},{"$f":"-OpCo2!AP2831","v":0},{"$f":"-OpCo2!AQ2831","v":0},{"$f":"-OpCo2!AR2831","v":0},{"$f":"-OpCo2!AS2831","v":0},{"$f":"-OpCo2!AT2831","v":0},{"$f":"-OpCo2!AU2831","v":0},{"$f":"-OpCo2!AV2831","v":0},{"$f":"-OpCo2!AW2831","v":0},{"$f":"-OpCo2!AX2831","v":0},{"$f":"-OpCo2!AY2831","v":0},{"$f":"-OpCo2!AZ2831","v":0},{"$f":"-OpCo2!BA2831","v":0},{"$f":"-OpCo2!BB2831","v":0},{"$f":"-OpCo2!BC2831","v":0},{"$f":"-OpCo2!BD2831","v":0},{"$f":"-OpCo2!BE2831","v":0},{"$f":"-OpCo2!BF2831","v":0},{"$f":"-OpCo2!BG2831","v":0},{"$f":"-OpCo2!BH2831","v":0},{"$f":"-OpCo2!BI2831","v":0},{"$f":"-OpCo2!BJ2831","v":0},{"$f":"-OpCo2!BK2831","v":0},{"$f":"-OpCo2!BL2831","v":0},{"$f":"-OpCo2!BM2831","v":0},{"$f":"-OpCo2!BN2831","v":0},{"$f":"-OpCo2!BO2831","v":0},{"$f":"-OpCo2!BP2831","v":0},{"$f":"-OpCo2!BQ2831","v":0},{"$f":"-OpCo2!BR2831","v":0},{"$f":"-OpCo2!BS2831","v":0},{"$f":"-OpCo2!BT2831","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M216","v":0},{"$f":"-OpCo2!N216","v":0},{"$f":"-OpCo2!O216","v":0},{"$f":"-OpCo2!P216","v":0},{"$f":"-OpCo2!Q216","v":0},{"$f":"-OpCo2!R216","v":0},{"$f":"-OpCo2!S216","v":0},{"$f":"-OpCo2!T216","v":0},{"$f":"-OpCo2!U216","v":0},{"$f":"-OpCo2!V216","v":0},{"$f":"-OpCo2!W216","v":0},{"$f":"-OpCo2!X216","v":0},{"$f":"-OpCo2!Y216","v":0},{"$f":"-OpCo2!Z216","v":0},{"$f":"-OpCo2!AA216","v":0},{"$f":"-OpCo2!AB216","v":0},{"$f":"-OpCo2!AC216","v":0},{"$f":"-OpCo2!AD216","v":0},{"$f":"-OpCo2!AE216","v":0},{"$f":"-OpCo2!AF216","v":0},{"$f":"-OpCo2!AG216","v":0},{"$f":"-OpCo2!AH216","v":0},{"$f":"-OpCo2!AI216","v":0},{"$f":"-OpCo2!AJ216","v":0},{"$f":"-OpCo2!AK216","v":0},{"$f":"-OpCo2!AL216","v":0},{"$f":"-OpCo2!AM216","v":0},{"$f":"-OpCo2!AN216","v":0},{"$f":"-OpCo2!AO216","v":0},{"$f":"-OpCo2!AP216","v":0},{"$f":"-OpCo2!AQ216","v":0},{"$f":"-OpCo2!AR216","v":0},{"$f":"-OpCo2!AS216","v":0},{"$f":"-OpCo2!AT216","v":0},{"$f":"-OpCo2!AU216","v":0},{"$f":"-OpCo2!AV216","v":0},{"$f":"-OpCo2!AW216","v":0},{"$f":"-OpCo2!AX216","v":0},{"$f":"-OpCo2!AY216","v":0},{"$f":"-OpCo2!AZ216","v":0},{"$f":"-OpCo2!BA216","v":0},{"$f":"-OpCo2!BB216","v":0},{"$f":"-OpCo2!BC216","v":0},{"$f":"-OpCo2!BD216","v":0},{"$f":"-OpCo2!BE216","v":0},{"$f":"-OpCo2!BF216","v":0},{"$f":"-OpCo2!BG216","v":0},{"$f":"-OpCo2!BH216","v":0},{"$f":"-OpCo2!BI216","v":0},{"$f":"-OpCo2!BJ216","v":0},{"$f":"-OpCo2!BK216","v":0},{"$f":"-OpCo2!BL216","v":0},{"$f":"-OpCo2!BM216","v":0},{"$f":"-OpCo2!BN216","v":0},{"$f":"-OpCo2!BO216","v":0},{"$f":"-OpCo2!BP216","v":0},{"$f":"-OpCo2!BQ216","v":0},{"$f":"-OpCo2!BR216","v":0},{"$f":"-OpCo2!BS216","v":0},{"$f":"-OpCo2!BT216","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M499","v":0},{"$f":"-OpCo2!N499","v":0},{"$f":"-OpCo2!O499","v":0},{"$f":"-OpCo2!P499","v":0},{"$f":"-OpCo2!Q499","v":0},{"$f":"-OpCo2!R499","v":0},{"$f":"-OpCo2!S499","v":0},{"$f":"-OpCo2!T499","v":0},{"$f":"-OpCo2!U499","v":0},{"$f":"-OpCo2!V499","v":0},{"$f":"-OpCo2!W499","v":0},{"$f":"-OpCo2!X499","v":0},{"$f":"-OpCo2!Y499","v":0},{"$f":"-OpCo2!Z499","v":0},{"$f":"-OpCo2!AA499","v":0},{"$f":"-OpCo2!AB499","v":0},{"$f":"-OpCo2!AC499","v":0},{"$f":"-OpCo2!AD499","v":0},{"$f":"-OpCo2!AE499","v":0},{"$f":"-OpCo2!AF499","v":0},{"$f":"-OpCo2!AG499","v":0},{"$f":"-OpCo2!AH499","v":0},{"$f":"-OpCo2!AI499","v":0},{"$f":"-OpCo2!AJ499","v":0},{"$f":"-OpCo2!AK499","v":0},{"$f":"-OpCo2!AL499","v":0},{"$f":"-OpCo2!AM499","v":0},{"$f":"-OpCo2!AN499","v":0},{"$f":"-OpCo2!AO499","v":0},{"$f":"-OpCo2!AP499","v":0},{"$f":"-OpCo2!AQ499","v":0},{"$f":"-OpCo2!AR499","v":0},{"$f":"-OpCo2!AS499","v":0},{"$f":"-OpCo2!AT499","v":0},{"$f":"-OpCo2!AU499","v":0},{"$f":"-OpCo2!AV499","v":0},{"$f":"-OpCo2!AW499","v":0},{"$f":"-OpCo2!AX499","v":0},{"$f":"-OpCo2!AY499","v":0},{"$f":"-OpCo2!AZ499","v":0},{"$f":"-OpCo2!BA499","v":0},{"$f":"-OpCo2!BB499","v":0},{"$f":"-OpCo2!BC499","v":0},{"$f":"-OpCo2!BD499","v":0},{"$f":"-OpCo2!BE499","v":0},{"$f":"-OpCo2!BF499","v":0},{"$f":"-OpCo2!BG499","v":0},{"$f":"-OpCo2!BH499","v":0},{"$f":"-OpCo2!BI499","v":0},{"$f":"-OpCo2!BJ499","v":0},{"$f":"-OpCo2!BK499","v":0},{"$f":"-OpCo2!BL499","v":0},{"$f":"-OpCo2!BM499","v":0},{"$f":"-OpCo2!BN499","v":0},{"$f":"-OpCo2!BO499","v":0},{"$f":"-OpCo2!BP499","v":0},{"$f":"-OpCo2!BQ499","v":0},{"$f":"-OpCo2!BR499","v":0},{"$f":"-OpCo2!BS499","v":0},{"$f":"-OpCo2!BT499","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on inch purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2909","v":0},{"$f":"-OpCo2!N2909","v":0},{"$f":"-OpCo2!O2909","v":0},{"$f":"-OpCo2!P2909","v":0},{"$f":"-OpCo2!Q2909","v":0},{"$f":"-OpCo2!R2909","v":0},{"$f":"-OpCo2!S2909","v":0},{"$f":"-OpCo2!T2909","v":0},{"$f":"-OpCo2!U2909","v":0},{"$f":"-OpCo2!V2909","v":0},{"$f":"-OpCo2!W2909","v":0},{"$f":"-OpCo2!X2909","v":0},{"$f":"-OpCo2!Y2909","v":0},{"$f":"-OpCo2!Z2909","v":0},{"$f":"-OpCo2!AA2909","v":0},{"$f":"-OpCo2!AB2909","v":0},{"$f":"-OpCo2!AC2909","v":0},{"$f":"-OpCo2!AD2909","v":0},{"$f":"-OpCo2!AE2909","v":0},{"$f":"-OpCo2!AF2909","v":0},{"$f":"-OpCo2!AG2909","v":0},{"$f":"-OpCo2!AH2909","v":0},{"$f":"-OpCo2!AI2909","v":0},{"$f":"-OpCo2!AJ2909","v":0},{"$f":"-OpCo2!AK2909","v":0},{"$f":"-OpCo2!AL2909","v":0},{"$f":"-OpCo2!AM2909","v":0},{"$f":"-OpCo2!AN2909","v":0},{"$f":"-OpCo2!AO2909","v":0},{"$f":"-OpCo2!AP2909","v":0},{"$f":"-OpCo2!AQ2909","v":0},{"$f":"-OpCo2!AR2909","v":0},{"$f":"-OpCo2!AS2909","v":0},{"$f":"-OpCo2!AT2909","v":0},{"$f":"-OpCo2!AU2909","v":0},{"$f":"-OpCo2!AV2909","v":0},{"$f":"-OpCo2!AW2909","v":0},{"$f":"-OpCo2!AX2909","v":0},{"$f":"-OpCo2!AY2909","v":0},{"$f":"-OpCo2!AZ2909","v":0},{"$f":"-OpCo2!BA2909","v":0},{"$f":"-OpCo2!BB2909","v":0},{"$f":"-OpCo2!BC2909","v":0},{"$f":"-OpCo2!BD2909","v":0},{"$f":"-OpCo2!BE2909","v":0},{"$f":"-OpCo2!BF2909","v":0},{"$f":"-OpCo2!BG2909","v":0},{"$f":"-OpCo2!BH2909","v":0},{"$f":"-OpCo2!BI2909","v":0},{"$f":"-OpCo2!BJ2909","v":0},{"$f":"-OpCo2!BK2909","v":0},{"$f":"-OpCo2!BL2909","v":0},{"$f":"-OpCo2!BM2909","v":0},{"$f":"-OpCo2!BN2909","v":0},{"$f":"-OpCo2!BO2909","v":0},{"$f":"-OpCo2!BP2909","v":0},{"$f":"-OpCo2!BQ2909","v":0},{"$f":"-OpCo2!BR2909","v":0},{"$f":"-OpCo2!BS2909","v":0},{"$f":"-OpCo2!BT2909","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT received / (paid) to HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2802","v":0},{"$f":"-OpCo2!N2802","v":0},{"$f":"-OpCo2!O2802","v":0},{"$f":"-OpCo2!P2802","v":0},{"$f":"-OpCo2!Q2802","v":0},{"$f":"-OpCo2!R2802","v":0},{"$f":"-OpCo2!S2802","v":0},{"$f":"-OpCo2!T2802","v":0},{"$f":"-OpCo2!U2802","v":0},{"$f":"-OpCo2!V2802","v":0},{"$f":"-OpCo2!W2802","v":0},{"$f":"-OpCo2!X2802","v":0},{"$f":"-OpCo2!Y2802","v":0},{"$f":"-OpCo2!Z2802","v":0},{"$f":"-OpCo2!AA2802","v":0},{"$f":"-OpCo2!AB2802","v":0},{"$f":"-OpCo2!AC2802","v":0},{"$f":"-OpCo2!AD2802","v":0},{"$f":"-OpCo2!AE2802","v":0},{"$f":"-OpCo2!AF2802","v":0},{"$f":"-OpCo2!AG2802","v":0},{"$f":"-OpCo2!AH2802","v":0},{"$f":"-OpCo2!AI2802","v":0},{"$f":"-OpCo2!AJ2802","v":0},{"$f":"-OpCo2!AK2802","v":0},{"$f":"-OpCo2!AL2802","v":0},{"$f":"-OpCo2!AM2802","v":0},{"$f":"-OpCo2!AN2802","v":0},{"$f":"-OpCo2!AO2802","v":0},{"$f":"-OpCo2!AP2802","v":0},{"$f":"-OpCo2!AQ2802","v":0},{"$f":"-OpCo2!AR2802","v":0},{"$f":"-OpCo2!AS2802","v":0},{"$f":"-OpCo2!AT2802","v":0},{"$f":"-OpCo2!AU2802","v":0},{"$f":"-OpCo2!AV2802","v":0},{"$f":"-OpCo2!AW2802","v":0},{"$f":"-OpCo2!AX2802","v":0},{"$f":"-OpCo2!AY2802","v":0},{"$f":"-OpCo2!AZ2802","v":0},{"$f":"-OpCo2!BA2802","v":0},{"$f":"-OpCo2!BB2802","v":0},{"$f":"-OpCo2!BC2802","v":0},{"$f":"-OpCo2!BD2802","v":0},{"$f":"-OpCo2!BE2802","v":0},{"$f":"-OpCo2!BF2802","v":0},{"$f":"-OpCo2!BG2802","v":0},{"$f":"-OpCo2!BH2802","v":0},{"$f":"-OpCo2!BI2802","v":0},{"$f":"-OpCo2!BJ2802","v":0},{"$f":"-OpCo2!BK2802","v":0},{"$f":"-OpCo2!BL2802","v":0},{"$f":"-OpCo2!BM2802","v":0},{"$f":"-OpCo2!BN2802","v":0},{"$f":"-OpCo2!BO2802","v":0},{"$f":"-OpCo2!BP2802","v":0},{"$f":"-OpCo2!BQ2802","v":0},{"$f":"-OpCo2!BR2802","v":0},{"$f":"-OpCo2!BS2802","v":0},{"$f":"-OpCo2!BT2802","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2478","v":0},{"$f":"-OpCo2!N2478","v":0},{"$f":"-OpCo2!O2478","v":0},{"$f":"-OpCo2!P2478","v":0},{"$f":"-OpCo2!Q2478","v":0},{"$f":"-OpCo2!R2478","v":0},{"$f":"-OpCo2!S2478","v":0},{"$f":"-OpCo2!T2478","v":0},{"$f":"-OpCo2!U2478","v":0},{"$f":"-OpCo2!V2478","v":0},{"$f":"-OpCo2!W2478","v":0},{"$f":"-OpCo2!X2478","v":0},{"$f":"-OpCo2!Y2478","v":0},{"$f":"-OpCo2!Z2478","v":0},{"$f":"-OpCo2!AA2478","v":0},{"$f":"-OpCo2!AB2478","v":0},{"$f":"-OpCo2!AC2478","v":0},{"$f":"-OpCo2!AD2478","v":0},{"$f":"-OpCo2!AE2478","v":0},{"$f":"-OpCo2!AF2478","v":0},{"$f":"-OpCo2!AG2478","v":0},{"$f":"-OpCo2!AH2478","v":0},{"$f":"-OpCo2!AI2478","v":0},{"$f":"-OpCo2!AJ2478","v":0},{"$f":"-OpCo2!AK2478","v":0},{"$f":"-OpCo2!AL2478","v":0},{"$f":"-OpCo2!AM2478","v":0},{"$f":"-OpCo2!AN2478","v":0},{"$f":"-OpCo2!AO2478","v":0},{"$f":"-OpCo2!AP2478","v":0},{"$f":"-OpCo2!AQ2478","v":0},{"$f":"-OpCo2!AR2478","v":0},{"$f":"-OpCo2!AS2478","v":0},{"$f":"-OpCo2!AT2478","v":0},{"$f":"-OpCo2!AU2478","v":0},{"$f":"-OpCo2!AV2478","v":0},{"$f":"-OpCo2!AW2478","v":0},{"$f":"-OpCo2!AX2478","v":0},{"$f":"-OpCo2!AY2478","v":0},{"$f":"-OpCo2!AZ2478","v":0},{"$f":"-OpCo2!BA2478","v":0},{"$f":"-OpCo2!BB2478","v":0},{"$f":"-OpCo2!BC2478","v":0},{"$f":"-OpCo2!BD2478","v":0},{"$f":"-OpCo2!BE2478","v":0},{"$f":"-OpCo2!BF2478","v":0},{"$f":"-OpCo2!BG2478","v":0},{"$f":"-OpCo2!BH2478","v":0},{"$f":"-OpCo2!BI2478","v":0},{"$f":"-OpCo2!BJ2478","v":0},{"$f":"-OpCo2!BK2478","v":0},{"$f":"-OpCo2!BL2478","v":0},{"$f":"-OpCo2!BM2478","v":0},{"$f":"-OpCo2!BN2478","v":0},{"$f":"-OpCo2!BO2478","v":0},{"$f":"-OpCo2!BP2478","v":0},{"$f":"-OpCo2!BQ2478","v":0},{"$f":"-OpCo2!BR2478","v":0},{"$f":"-OpCo2!BS2478","v":0},{"$f":"-OpCo2!BT2478","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M3249","v":0},{"$f":"-OpCo2!N3249","v":0},{"$f":"-OpCo2!O3249","v":0},{"$f":"-OpCo2!P3249","v":0},{"$f":"-OpCo2!Q3249","v":0},{"$f":"-OpCo2!R3249","v":0},{"$f":"-OpCo2!S3249","v":0},{"$f":"-OpCo2!T3249","v":0},{"$f":"-OpCo2!U3249","v":0},{"$f":"-OpCo2!V3249","v":0},{"$f":"-OpCo2!W3249","v":0},{"$f":"-OpCo2!X3249","v":0},{"$f":"-OpCo2!Y3249","v":0},{"$f":"-OpCo2!Z3249","v":0},{"$f":"-OpCo2!AA3249","v":0},{"$f":"-OpCo2!AB3249","v":0},{"$f":"-OpCo2!AC3249","v":0},{"$f":"-OpCo2!AD3249","v":0},{"$f":"-OpCo2!AE3249","v":0},{"$f":"-OpCo2!AF3249","v":0},{"$f":"-OpCo2!AG3249","v":0},{"$f":"-OpCo2!AH3249","v":0},{"$f":"-OpCo2!AI3249","v":0},{"$f":"-OpCo2!AJ3249","v":0},{"$f":"-OpCo2!AK3249","v":0},{"$f":"-OpCo2!AL3249","v":0},{"$f":"-OpCo2!AM3249","v":0},{"$f":"-OpCo2!AN3249","v":0},{"$f":"-OpCo2!AO3249","v":0},{"$f":"-OpCo2!AP3249","v":0},{"$f":"-OpCo2!AQ3249","v":0},{"$f":"-OpCo2!AR3249","v":0},{"$f":"-OpCo2!AS3249","v":0},{"$f":"-OpCo2!AT3249","v":0},{"$f":"-OpCo2!AU3249","v":0},{"$f":"-OpCo2!AV3249","v":0},{"$f":"-OpCo2!AW3249","v":0},{"$f":"-OpCo2!AX3249","v":0},{"$f":"-OpCo2!AY3249","v":0},{"$f":"-OpCo2!AZ3249","v":0},{"$f":"-OpCo2!BA3249","v":0},{"$f":"-OpCo2!BB3249","v":0},{"$f":"-OpCo2!BC3249","v":0},{"$f":"-OpCo2!BD3249","v":0},{"$f":"-OpCo2!BE3249","v":0},{"$f":"-OpCo2!BF3249","v":0},{"$f":"-OpCo2!BG3249","v":0},{"$f":"-OpCo2!BH3249","v":0},{"$f":"-OpCo2!BI3249","v":0},{"$f":"-OpCo2!BJ3249","v":0},{"$f":"-OpCo2!BK3249","v":0},{"$f":"-OpCo2!BL3249","v":0},{"$f":"-OpCo2!BM3249","v":0},{"$f":"-OpCo2!BN3249","v":0},{"$f":"-OpCo2!BO3249","v":0},{"$f":"-OpCo2!BP3249","v":0},{"$f":"-OpCo2!BQ3249","v":0},{"$f":"-OpCo2!BR3249","v":0},{"$f":"-OpCo2!BS3249","v":0},{"$f":"-OpCo2!BT3249","v":0}]
[]
[null,null,null,"Cash from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M377,M385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash for investing activities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M401:M405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS401:AS405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M168","v":0},{"$f":"-OpCo2!N168","v":0},{"$f":"-OpCo2!O168","v":0},{"$f":"-OpCo2!P168","v":0},{"$f":"-OpCo2!Q168","v":0},{"$f":"-OpCo2!R168","v":0},{"$f":"-OpCo2!S168","v":0},{"$f":"-OpCo2!T168","v":0},{"$f":"-OpCo2!U168","v":0},{"$f":"-OpCo2!V168","v":0},{"$f":"-OpCo2!W168","v":0},{"$f":"-OpCo2!X168","v":0},{"$f":"-OpCo2!Y168","v":0},{"$f":"-OpCo2!Z168","v":0},{"$f":"-OpCo2!AA168","v":0},{"$f":"-OpCo2!AB168","v":0},{"$f":"-OpCo2!AC168","v":0},{"$f":"-OpCo2!AD168","v":0},{"$f":"-OpCo2!AE168","v":0},{"$f":"-OpCo2!AF168","v":0},{"$f":"-OpCo2!AG168","v":0},{"$f":"-OpCo2!AH168","v":0},{"$f":"-OpCo2!AI168","v":0},{"$f":"-OpCo2!AJ168","v":0},{"$f":"-OpCo2!AK168","v":0},{"$f":"-OpCo2!AL168","v":0},{"$f":"-OpCo2!AM168","v":0},{"$f":"-OpCo2!AN168","v":0},{"$f":"-OpCo2!AO168","v":0},{"$f":"-OpCo2!AP168","v":0},{"$f":"-OpCo2!AQ168","v":0},{"$f":"-OpCo2!AR168","v":0},{"$f":"-OpCo2!AS168","v":0},{"$f":"-OpCo2!AT168","v":0},{"$f":"-OpCo2!AU168","v":0},{"$f":"-OpCo2!AV168","v":0},{"$f":"-OpCo2!AW168","v":0},{"$f":"-OpCo2!AX168","v":0},{"$f":"-OpCo2!AY168","v":0},{"$f":"-OpCo2!AZ168","v":0},{"$f":"-OpCo2!BA168","v":0},{"$f":"-OpCo2!BB168","v":0},{"$f":"-OpCo2!BC168","v":0},{"$f":"-OpCo2!BD168","v":0},{"$f":"-OpCo2!BE168","v":0},{"$f":"-OpCo2!BF168","v":0},{"$f":"-OpCo2!BG168","v":0},{"$f":"-OpCo2!BH168","v":0},{"$f":"-OpCo2!BI168","v":0},{"$f":"-OpCo2!BJ168","v":0},{"$f":"-OpCo2!BK168","v":0},{"$f":"-OpCo2!BL168","v":0},{"$f":"-OpCo2!BM168","v":0},{"$f":"-OpCo2!BN168","v":0},{"$f":"-OpCo2!BO168","v":0},{"$f":"-OpCo2!BP168","v":0},{"$f":"-OpCo2!BQ168","v":0},{"$f":"-OpCo2!BR168","v":0},{"$f":"-OpCo2!BS168","v":0},{"$f":"-OpCo2!BT168","v":0}]
[null,null,null,"Irrecoverable VAT on fixed asset purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2856","v":0},{"$f":"-OpCo2!N2856","v":0},{"$f":"-OpCo2!O2856","v":0},{"$f":"-OpCo2!P2856","v":0},{"$f":"-OpCo2!Q2856","v":0},{"$f":"-OpCo2!R2856","v":0},{"$f":"-OpCo2!S2856","v":0},{"$f":"-OpCo2!T2856","v":0},{"$f":"-OpCo2!U2856","v":0},{"$f":"-OpCo2!V2856","v":0},{"$f":"-OpCo2!W2856","v":0},{"$f":"-OpCo2!X2856","v":0},{"$f":"-OpCo2!Y2856","v":0},{"$f":"-OpCo2!Z2856","v":0},{"$f":"-OpCo2!AA2856","v":0},{"$f":"-OpCo2!AB2856","v":0},{"$f":"-OpCo2!AC2856","v":0},{"$f":"-OpCo2!AD2856","v":0},{"$f":"-OpCo2!AE2856","v":0},{"$f":"-OpCo2!AF2856","v":0},{"$f":"-OpCo2!AG2856","v":0},{"$f":"-OpCo2!AH2856","v":0},{"$f":"-OpCo2!AI2856","v":0},{"$f":"-OpCo2!AJ2856","v":0},{"$f":"-OpCo2!AK2856","v":0},{"$f":"-OpCo2!AL2856","v":0},{"$f":"-OpCo2!AM2856","v":0},{"$f":"-OpCo2!AN2856","v":0},{"$f":"-OpCo2!AO2856","v":0},{"$f":"-OpCo2!AP2856","v":0},{"$f":"-OpCo2!AQ2856","v":0},{"$f":"-OpCo2!AR2856","v":0},{"$f":"-OpCo2!AS2856","v":0},{"$f":"-OpCo2!AT2856","v":0},{"$f":"-OpCo2!AU2856","v":0},{"$f":"-OpCo2!AV2856","v":0},{"$f":"-OpCo2!AW2856","v":0},{"$f":"-OpCo2!AX2856","v":0},{"$f":"-OpCo2!AY2856","v":0},{"$f":"-OpCo2!AZ2856","v":0},{"$f":"-OpCo2!BA2856","v":0},{"$f":"-OpCo2!BB2856","v":0},{"$f":"-OpCo2!BC2856","v":0},{"$f":"-OpCo2!BD2856","v":0},{"$f":"-OpCo2!BE2856","v":0},{"$f":"-OpCo2!BF2856","v":0},{"$f":"-OpCo2!BG2856","v":0},{"$f":"-OpCo2!BH2856","v":0},{"$f":"-OpCo2!BI2856","v":0},{"$f":"-OpCo2!BJ2856","v":0},{"$f":"-OpCo2!BK2856","v":0},{"$f":"-OpCo2!BL2856","v":0},{"$f":"-OpCo2!BM2856","v":0},{"$f":"-OpCo2!BN2856","v":0},{"$f":"-OpCo2!BO2856","v":0},{"$f":"-OpCo2!BP2856","v":0},{"$f":"-OpCo2!BQ2856","v":0},{"$f":"-OpCo2!BR2856","v":0},{"$f":"-OpCo2!BS2856","v":0},{"$f":"-OpCo2!BT2856","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M1157","v":0},{"$f":"-OpCo2!N1157","v":0},{"$f":"-OpCo2!O1157","v":0},{"$f":"-OpCo2!P1157","v":0},{"$f":"-OpCo2!Q1157","v":0},{"$f":"-OpCo2!R1157","v":0},{"$f":"-OpCo2!S1157","v":0},{"$f":"-OpCo2!T1157","v":0},{"$f":"-OpCo2!U1157","v":0},{"$f":"-OpCo2!V1157","v":0},{"$f":"-OpCo2!W1157","v":0},{"$f":"-OpCo2!X1157","v":0},{"$f":"-OpCo2!Y1157","v":0},{"$f":"-OpCo2!Z1157","v":0},{"$f":"-OpCo2!AA1157","v":0},{"$f":"-OpCo2!AB1157","v":0},{"$f":"-OpCo2!AC1157","v":0},{"$f":"-OpCo2!AD1157","v":0},{"$f":"-OpCo2!AE1157","v":0},{"$f":"-OpCo2!AF1157","v":0},{"$f":"-OpCo2!AG1157","v":0},{"$f":"-OpCo2!AH1157","v":0},{"$f":"-OpCo2!AI1157","v":0},{"$f":"-OpCo2!AJ1157","v":0},{"$f":"-OpCo2!AK1157","v":0},{"$f":"-OpCo2!AL1157","v":0},{"$f":"-OpCo2!AM1157","v":0},{"$f":"-OpCo2!AN1157","v":0},{"$f":"-OpCo2!AO1157","v":0},{"$f":"-OpCo2!AP1157","v":0},{"$f":"-OpCo2!AQ1157","v":0},{"$f":"-OpCo2!AR1157","v":0},{"$f":"-OpCo2!AS1157","v":0},{"$f":"-OpCo2!AT1157","v":0},{"$f":"-OpCo2!AU1157","v":0},{"$f":"-OpCo2!AV1157","v":0},{"$f":"-OpCo2!AW1157","v":0},{"$f":"-OpCo2!AX1157","v":0},{"$f":"-OpCo2!AY1157","v":0},{"$f":"-OpCo2!AZ1157","v":0},{"$f":"-OpCo2!BA1157","v":0},{"$f":"-OpCo2!BB1157","v":0},{"$f":"-OpCo2!BC1157","v":0},{"$f":"-OpCo2!BD1157","v":0},{"$f":"-OpCo2!BE1157","v":0},{"$f":"-OpCo2!BF1157","v":0},{"$f":"-OpCo2!BG1157","v":0},{"$f":"-OpCo2!BH1157","v":0},{"$f":"-OpCo2!BI1157","v":0},{"$f":"-OpCo2!BJ1157","v":0},{"$f":"-OpCo2!BK1157","v":0},{"$f":"-OpCo2!BL1157","v":0},{"$f":"-OpCo2!BM1157","v":0},{"$f":"-OpCo2!BN1157","v":0},{"$f":"-OpCo2!BO1157","v":0},{"$f":"-OpCo2!BP1157","v":0},{"$f":"-OpCo2!BQ1157","v":0},{"$f":"-OpCo2!BR1157","v":0},{"$f":"-OpCo2!BS1157","v":0},{"$f":"-OpCo2!BT1157","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M1134","v":0},{"$f":"-OpCo2!N1134","v":0},{"$f":"-OpCo2!O1134","v":0},{"$f":"-OpCo2!P1134","v":0},{"$f":"-OpCo2!Q1134","v":0},{"$f":"-OpCo2!R1134","v":0},{"$f":"-OpCo2!S1134","v":0},{"$f":"-OpCo2!T1134","v":0},{"$f":"-OpCo2!U1134","v":0},{"$f":"-OpCo2!V1134","v":0},{"$f":"-OpCo2!W1134","v":0},{"$f":"-OpCo2!X1134","v":0},{"$f":"-OpCo2!Y1134","v":0},{"$f":"-OpCo2!Z1134","v":0},{"$f":"-OpCo2!AA1134","v":0},{"$f":"-OpCo2!AB1134","v":0},{"$f":"-OpCo2!AC1134","v":0},{"$f":"-OpCo2!AD1134","v":0},{"$f":"-OpCo2!AE1134","v":0},{"$f":"-OpCo2!AF1134","v":0},{"$f":"-OpCo2!AG1134","v":0},{"$f":"-OpCo2!AH1134","v":0},{"$f":"-OpCo2!AI1134","v":0},{"$f":"-OpCo2!AJ1134","v":0},{"$f":"-OpCo2!AK1134","v":0},{"$f":"-OpCo2!AL1134","v":0},{"$f":"-OpCo2!AM1134","v":0},{"$f":"-OpCo2!AN1134","v":0},{"$f":"-OpCo2!AO1134","v":0},{"$f":"-OpCo2!AP1134","v":0},{"$f":"-OpCo2!AQ1134","v":0},{"$f":"-OpCo2!AR1134","v":0},{"$f":"-OpCo2!AS1134","v":0},{"$f":"-OpCo2!AT1134","v":0},{"$f":"-OpCo2!AU1134","v":0},{"$f":"-OpCo2!AV1134","v":0},{"$f":"-OpCo2!AW1134","v":0},{"$f":"-OpCo2!AX1134","v":0},{"$f":"-OpCo2!AY1134","v":0},{"$f":"-OpCo2!AZ1134","v":0},{"$f":"-OpCo2!BA1134","v":0},{"$f":"-OpCo2!BB1134","v":0},{"$f":"-OpCo2!BC1134","v":0},{"$f":"-OpCo2!BD1134","v":0},{"$f":"-OpCo2!BE1134","v":0},{"$f":"-OpCo2!BF1134","v":0},{"$f":"-OpCo2!BG1134","v":0},{"$f":"-OpCo2!BH1134","v":0},{"$f":"-OpCo2!BI1134","v":0},{"$f":"-OpCo2!BJ1134","v":0},{"$f":"-OpCo2!BK1134","v":0},{"$f":"-OpCo2!BL1134","v":0},{"$f":"-OpCo2!BM1134","v":0},{"$f":"-OpCo2!BN1134","v":0},{"$f":"-OpCo2!BO1134","v":0},{"$f":"-OpCo2!BP1134","v":0},{"$f":"-OpCo2!BQ1134","v":0},{"$f":"-OpCo2!BR1134","v":0},{"$f":"-OpCo2!BS1134","v":0},{"$f":"-OpCo2!BT1134","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M1141","v":0},{"$f":"-OpCo2!N1141","v":0},{"$f":"-OpCo2!O1141","v":0},{"$f":"-OpCo2!P1141","v":0},{"$f":"-OpCo2!Q1141","v":0},{"$f":"-OpCo2!R1141","v":0},{"$f":"-OpCo2!S1141","v":0},{"$f":"-OpCo2!T1141","v":0},{"$f":"-OpCo2!U1141","v":0},{"$f":"-OpCo2!V1141","v":0},{"$f":"-OpCo2!W1141","v":0},{"$f":"-OpCo2!X1141","v":0},{"$f":"-OpCo2!Y1141","v":0},{"$f":"-OpCo2!Z1141","v":0},{"$f":"-OpCo2!AA1141","v":0},{"$f":"-OpCo2!AB1141","v":0},{"$f":"-OpCo2!AC1141","v":0},{"$f":"-OpCo2!AD1141","v":0},{"$f":"-OpCo2!AE1141","v":0},{"$f":"-OpCo2!AF1141","v":0},{"$f":"-OpCo2!AG1141","v":0},{"$f":"-OpCo2!AH1141","v":0},{"$f":"-OpCo2!AI1141","v":0},{"$f":"-OpCo2!AJ1141","v":0},{"$f":"-OpCo2!AK1141","v":0},{"$f":"-OpCo2!AL1141","v":0},{"$f":"-OpCo2!AM1141","v":0},{"$f":"-OpCo2!AN1141","v":0},{"$f":"-OpCo2!AO1141","v":0},{"$f":"-OpCo2!AP1141","v":0},{"$f":"-OpCo2!AQ1141","v":0},{"$f":"-OpCo2!AR1141","v":0},{"$f":"-OpCo2!AS1141","v":0},{"$f":"-OpCo2!AT1141","v":0},{"$f":"-OpCo2!AU1141","v":0},{"$f":"-OpCo2!AV1141","v":0},{"$f":"-OpCo2!AW1141","v":0},{"$f":"-OpCo2!AX1141","v":0},{"$f":"-OpCo2!AY1141","v":0},{"$f":"-OpCo2!AZ1141","v":0},{"$f":"-OpCo2!BA1141","v":0},{"$f":"-OpCo2!BB1141","v":0},{"$f":"-OpCo2!BC1141","v":0},{"$f":"-OpCo2!BD1141","v":0},{"$f":"-OpCo2!BE1141","v":0},{"$f":"-OpCo2!BF1141","v":0},{"$f":"-OpCo2!BG1141","v":0},{"$f":"-OpCo2!BH1141","v":0},{"$f":"-OpCo2!BI1141","v":0},{"$f":"-OpCo2!BJ1141","v":0},{"$f":"-OpCo2!BK1141","v":0},{"$f":"-OpCo2!BL1141","v":0},{"$f":"-OpCo2!BM1141","v":0},{"$f":"-OpCo2!BN1141","v":0},{"$f":"-OpCo2!BO1141","v":0},{"$f":"-OpCo2!BP1141","v":0},{"$f":"-OpCo2!BQ1141","v":0},{"$f":"-OpCo2!BR1141","v":0},{"$f":"-OpCo2!BS1141","v":0},{"$f":"-OpCo2!BT1141","v":0}]
[]
[null,null,null,"Cash for financing activities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M408:M424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grant received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M628","v":0},{"$f":"OpCo2!N628","v":0},{"$f":"OpCo2!O628","v":0},{"$f":"OpCo2!P628","v":0},{"$f":"OpCo2!Q628","v":0},{"$f":"OpCo2!R628","v":0},{"$f":"OpCo2!S628","v":0},{"$f":"OpCo2!T628","v":0},{"$f":"OpCo2!U628","v":0},{"$f":"OpCo2!V628","v":0},{"$f":"OpCo2!W628","v":0},{"$f":"OpCo2!X628","v":0},{"$f":"OpCo2!Y628","v":0},{"$f":"OpCo2!Z628","v":0},{"$f":"OpCo2!AA628","v":0},{"$f":"OpCo2!AB628","v":0},{"$f":"OpCo2!AC628","v":0},{"$f":"OpCo2!AD628","v":0},{"$f":"OpCo2!AE628","v":0},{"$f":"OpCo2!AF628","v":0},{"$f":"OpCo2!AG628","v":0},{"$f":"OpCo2!AH628","v":0},{"$f":"OpCo2!AI628","v":0},{"$f":"OpCo2!AJ628","v":0},{"$f":"OpCo2!AK628","v":0},{"$f":"OpCo2!AL628","v":0},{"$f":"OpCo2!AM628","v":0},{"$f":"OpCo2!AN628","v":0},{"$f":"OpCo2!AO628","v":0},{"$f":"OpCo2!AP628","v":0},{"$f":"OpCo2!AQ628","v":0},{"$f":"OpCo2!AR628","v":0},{"$f":"OpCo2!AS628","v":0},{"$f":"OpCo2!AT628","v":0},{"$f":"OpCo2!AU628","v":0},{"$f":"OpCo2!AV628","v":0},{"$f":"OpCo2!AW628","v":0},{"$f":"OpCo2!AX628","v":0},{"$f":"OpCo2!AY628","v":0},{"$f":"OpCo2!AZ628","v":0},{"$f":"OpCo2!BA628","v":0},{"$f":"OpCo2!BB628","v":0},{"$f":"OpCo2!BC628","v":0},{"$f":"OpCo2!BD628","v":0},{"$f":"OpCo2!BE628","v":0},{"$f":"OpCo2!BF628","v":0},{"$f":"OpCo2!BG628","v":0},{"$f":"OpCo2!BH628","v":0},{"$f":"OpCo2!BI628","v":0},{"$f":"OpCo2!BJ628","v":0},{"$f":"OpCo2!BK628","v":0},{"$f":"OpCo2!BL628","v":0},{"$f":"OpCo2!BM628","v":0},{"$f":"OpCo2!BN628","v":0},{"$f":"OpCo2!BO628","v":0},{"$f":"OpCo2!BP628","v":0},{"$f":"OpCo2!BQ628","v":0},{"$f":"OpCo2!BR628","v":0},{"$f":"OpCo2!BS628","v":0},{"$f":"OpCo2!BT628","v":0}]
[null,null,null,"Loan interest paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2183","v":0},{"$f":"-OpCo2!N2183","v":0},{"$f":"-OpCo2!O2183","v":0},{"$f":"-OpCo2!P2183","v":0},{"$f":"-OpCo2!Q2183","v":0},{"$f":"-OpCo2!R2183","v":0},{"$f":"-OpCo2!S2183","v":0},{"$f":"-OpCo2!T2183","v":0},{"$f":"-OpCo2!U2183","v":0},{"$f":"-OpCo2!V2183","v":0},{"$f":"-OpCo2!W2183","v":0},{"$f":"-OpCo2!X2183","v":0},{"$f":"-OpCo2!Y2183","v":0},{"$f":"-OpCo2!Z2183","v":0},{"$f":"-OpCo2!AA2183","v":0},{"$f":"-OpCo2!AB2183","v":0},{"$f":"-OpCo2!AC2183","v":0},{"$f":"-OpCo2!AD2183","v":0},{"$f":"-OpCo2!AE2183","v":0},{"$f":"-OpCo2!AF2183","v":0},{"$f":"-OpCo2!AG2183","v":0},{"$f":"-OpCo2!AH2183","v":0},{"$f":"-OpCo2!AI2183","v":0},{"$f":"-OpCo2!AJ2183","v":0},{"$f":"-OpCo2!AK2183","v":0},{"$f":"-OpCo2!AL2183","v":0},{"$f":"-OpCo2!AM2183","v":0},{"$f":"-OpCo2!AN2183","v":0},{"$f":"-OpCo2!AO2183","v":0},{"$f":"-OpCo2!AP2183","v":0},{"$f":"-OpCo2!AQ2183","v":0},{"$f":"-OpCo2!AR2183","v":0},{"$f":"-OpCo2!AS2183","v":0},{"$f":"-OpCo2!AT2183","v":0},{"$f":"-OpCo2!AU2183","v":0},{"$f":"-OpCo2!AV2183","v":0},{"$f":"-OpCo2!AW2183","v":0},{"$f":"-OpCo2!AX2183","v":0},{"$f":"-OpCo2!AY2183","v":0},{"$f":"-OpCo2!AZ2183","v":0},{"$f":"-OpCo2!BA2183","v":0},{"$f":"-OpCo2!BB2183","v":0},{"$f":"-OpCo2!BC2183","v":0},{"$f":"-OpCo2!BD2183","v":0},{"$f":"-OpCo2!BE2183","v":0},{"$f":"-OpCo2!BF2183","v":0},{"$f":"-OpCo2!BG2183","v":0},{"$f":"-OpCo2!BH2183","v":0},{"$f":"-OpCo2!BI2183","v":0},{"$f":"-OpCo2!BJ2183","v":0},{"$f":"-OpCo2!BK2183","v":0},{"$f":"-OpCo2!BL2183","v":0},{"$f":"-OpCo2!BM2183","v":0},{"$f":"-OpCo2!BN2183","v":0},{"$f":"-OpCo2!BO2183","v":0},{"$f":"-OpCo2!BP2183","v":0},{"$f":"-OpCo2!BQ2183","v":0},{"$f":"-OpCo2!BR2183","v":0},{"$f":"-OpCo2!BS2183","v":0},{"$f":"-OpCo2!BT2183","v":0}]
[null,null,null,"Loan fees paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2169","v":0},{"$f":"-OpCo2!N2169","v":0},{"$f":"-OpCo2!O2169","v":0},{"$f":"-OpCo2!P2169","v":0},{"$f":"-OpCo2!Q2169","v":0},{"$f":"-OpCo2!R2169","v":0},{"$f":"-OpCo2!S2169","v":0},{"$f":"-OpCo2!T2169","v":0},{"$f":"-OpCo2!U2169","v":0},{"$f":"-OpCo2!V2169","v":0},{"$f":"-OpCo2!W2169","v":0},{"$f":"-OpCo2!X2169","v":0},{"$f":"-OpCo2!Y2169","v":0},{"$f":"-OpCo2!Z2169","v":0},{"$f":"-OpCo2!AA2169","v":0},{"$f":"-OpCo2!AB2169","v":0},{"$f":"-OpCo2!AC2169","v":0},{"$f":"-OpCo2!AD2169","v":0},{"$f":"-OpCo2!AE2169","v":0},{"$f":"-OpCo2!AF2169","v":0},{"$f":"-OpCo2!AG2169","v":0},{"$f":"-OpCo2!AH2169","v":0},{"$f":"-OpCo2!AI2169","v":0},{"$f":"-OpCo2!AJ2169","v":0},{"$f":"-OpCo2!AK2169","v":0},{"$f":"-OpCo2!AL2169","v":0},{"$f":"-OpCo2!AM2169","v":0},{"$f":"-OpCo2!AN2169","v":0},{"$f":"-OpCo2!AO2169","v":0},{"$f":"-OpCo2!AP2169","v":0},{"$f":"-OpCo2!AQ2169","v":0},{"$f":"-OpCo2!AR2169","v":0},{"$f":"-OpCo2!AS2169","v":0},{"$f":"-OpCo2!AT2169","v":0},{"$f":"-OpCo2!AU2169","v":0},{"$f":"-OpCo2!AV2169","v":0},{"$f":"-OpCo2!AW2169","v":0},{"$f":"-OpCo2!AX2169","v":0},{"$f":"-OpCo2!AY2169","v":0},{"$f":"-OpCo2!AZ2169","v":0},{"$f":"-OpCo2!BA2169","v":0},{"$f":"-OpCo2!BB2169","v":0},{"$f":"-OpCo2!BC2169","v":0},{"$f":"-OpCo2!BD2169","v":0},{"$f":"-OpCo2!BE2169","v":0},{"$f":"-OpCo2!BF2169","v":0},{"$f":"-OpCo2!BG2169","v":0},{"$f":"-OpCo2!BH2169","v":0},{"$f":"-OpCo2!BI2169","v":0},{"$f":"-OpCo2!BJ2169","v":0},{"$f":"-OpCo2!BK2169","v":0},{"$f":"-OpCo2!BL2169","v":0},{"$f":"-OpCo2!BM2169","v":0},{"$f":"-OpCo2!BN2169","v":0},{"$f":"-OpCo2!BO2169","v":0},{"$f":"-OpCo2!BP2169","v":0},{"$f":"-OpCo2!BQ2169","v":0},{"$f":"-OpCo2!BR2169","v":0},{"$f":"-OpCo2!BS2169","v":0},{"$f":"-OpCo2!BT2169","v":0}]
[null,null,null,"Loan principal paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2159","v":0},{"$f":"-OpCo2!N2159","v":0},{"$f":"-OpCo2!O2159","v":0},{"$f":"-OpCo2!P2159","v":0},{"$f":"-OpCo2!Q2159","v":0},{"$f":"-OpCo2!R2159","v":0},{"$f":"-OpCo2!S2159","v":0},{"$f":"-OpCo2!T2159","v":0},{"$f":"-OpCo2!U2159","v":0},{"$f":"-OpCo2!V2159","v":0},{"$f":"-OpCo2!W2159","v":0},{"$f":"-OpCo2!X2159","v":0},{"$f":"-OpCo2!Y2159","v":0},{"$f":"-OpCo2!Z2159","v":0},{"$f":"-OpCo2!AA2159","v":0},{"$f":"-OpCo2!AB2159","v":0},{"$f":"-OpCo2!AC2159","v":0},{"$f":"-OpCo2!AD2159","v":0},{"$f":"-OpCo2!AE2159","v":0},{"$f":"-OpCo2!AF2159","v":0},{"$f":"-OpCo2!AG2159","v":0},{"$f":"-OpCo2!AH2159","v":0},{"$f":"-OpCo2!AI2159","v":0},{"$f":"-OpCo2!AJ2159","v":0},{"$f":"-OpCo2!AK2159","v":0},{"$f":"-OpCo2!AL2159","v":0},{"$f":"-OpCo2!AM2159","v":0},{"$f":"-OpCo2!AN2159","v":0},{"$f":"-OpCo2!AO2159","v":0},{"$f":"-OpCo2!AP2159","v":0},{"$f":"-OpCo2!AQ2159","v":0},{"$f":"-OpCo2!AR2159","v":0},{"$f":"-OpCo2!AS2159","v":0},{"$f":"-OpCo2!AT2159","v":0},{"$f":"-OpCo2!AU2159","v":0},{"$f":"-OpCo2!AV2159","v":0},{"$f":"-OpCo2!AW2159","v":0},{"$f":"-OpCo2!AX2159","v":0},{"$f":"-OpCo2!AY2159","v":0},{"$f":"-OpCo2!AZ2159","v":0},{"$f":"-OpCo2!BA2159","v":0},{"$f":"-OpCo2!BB2159","v":0},{"$f":"-OpCo2!BC2159","v":0},{"$f":"-OpCo2!BD2159","v":0},{"$f":"-OpCo2!BE2159","v":0},{"$f":"-OpCo2!BF2159","v":0},{"$f":"-OpCo2!BG2159","v":0},{"$f":"-OpCo2!BH2159","v":0},{"$f":"-OpCo2!BI2159","v":0},{"$f":"-OpCo2!BJ2159","v":0},{"$f":"-OpCo2!BK2159","v":0},{"$f":"-OpCo2!BL2159","v":0},{"$f":"-OpCo2!BM2159","v":0},{"$f":"-OpCo2!BN2159","v":0},{"$f":"-OpCo2!BO2159","v":0},{"$f":"-OpCo2!BP2159","v":0},{"$f":"-OpCo2!BQ2159","v":0},{"$f":"-OpCo2!BR2159","v":0},{"$f":"-OpCo2!BS2159","v":0},{"$f":"-OpCo2!BT2159","v":0}]
[null,null,null,"Lease charge paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo2!M1123,OpCo2!M1129)","v":0},{"$f":"-SUM(OpCo2!N1123,OpCo2!N1129)","v":0},{"$f":"-SUM(OpCo2!O1123,OpCo2!O1129)","v":0},{"$f":"-SUM(OpCo2!P1123,OpCo2!P1129)","v":0},{"$f":"-SUM(OpCo2!Q1123,OpCo2!Q1129)","v":0},{"$f":"-SUM(OpCo2!R1123,OpCo2!R1129)","v":0},{"$f":"-SUM(OpCo2!S1123,OpCo2!S1129)","v":0},{"$f":"-SUM(OpCo2!T1123,OpCo2!T1129)","v":0},{"$f":"-SUM(OpCo2!U1123,OpCo2!U1129)","v":0},{"$f":"-SUM(OpCo2!V1123,OpCo2!V1129)","v":0},{"$f":"-SUM(OpCo2!W1123,OpCo2!W1129)","v":0},{"$f":"-SUM(OpCo2!X1123,OpCo2!X1129)","v":0},{"$f":"-SUM(OpCo2!Y1123,OpCo2!Y1129)","v":0},{"$f":"-SUM(OpCo2!Z1123,OpCo2!Z1129)","v":0},{"$f":"-SUM(OpCo2!AA1123,OpCo2!AA1129)","v":0},{"$f":"-SUM(OpCo2!AB1123,OpCo2!AB1129)","v":0},{"$f":"-SUM(OpCo2!AC1123,OpCo2!AC1129)","v":0},{"$f":"-SUM(OpCo2!AD1123,OpCo2!AD1129)","v":0},{"$f":"-SUM(OpCo2!AE1123,OpCo2!AE1129)","v":0},{"$f":"-SUM(OpCo2!AF1123,OpCo2!AF1129)","v":0},{"$f":"-SUM(OpCo2!AG1123,OpCo2!AG1129)","v":0},{"$f":"-SUM(OpCo2!AH1123,OpCo2!AH1129)","v":0},{"$f":"-SUM(OpCo2!AI1123,OpCo2!AI1129)","v":0},{"$f":"-SUM(OpCo2!AJ1123,OpCo2!AJ1129)","v":0},{"$f":"-SUM(OpCo2!AK1123,OpCo2!AK1129)","v":0},{"$f":"-SUM(OpCo2!AL1123,OpCo2!AL1129)","v":0},{"$f":"-SUM(OpCo2!AM1123,OpCo2!AM1129)","v":0},{"$f":"-SUM(OpCo2!AN1123,OpCo2!AN1129)","v":0},{"$f":"-SUM(OpCo2!AO1123,OpCo2!AO1129)","v":0},{"$f":"-SUM(OpCo2!AP1123,OpCo2!AP1129)","v":0},{"$f":"-SUM(OpCo2!AQ1123,OpCo2!AQ1129)","v":0},{"$f":"-SUM(OpCo2!AR1123,OpCo2!AR1129)","v":0},{"$f":"-SUM(OpCo2!AS1123,OpCo2!AS1129)","v":0},{"$f":"-SUM(OpCo2!AT1123,OpCo2!AT1129)","v":0},{"$f":"-SUM(OpCo2!AU1123,OpCo2!AU1129)","v":0},{"$f":"-SUM(OpCo2!AV1123,OpCo2!AV1129)","v":0},{"$f":"-SUM(OpCo2!AW1123,OpCo2!AW1129)","v":0},{"$f":"-SUM(OpCo2!AX1123,OpCo2!AX1129)","v":0},{"$f":"-SUM(OpCo2!AY1123,OpCo2!AY1129)","v":0},{"$f":"-SUM(OpCo2!AZ1123,OpCo2!AZ1129)","v":0},{"$f":"-SUM(OpCo2!BA1123,OpCo2!BA1129)","v":0},{"$f":"-SUM(OpCo2!BB1123,OpCo2!BB1129)","v":0},{"$f":"-SUM(OpCo2!BC1123,OpCo2!BC1129)","v":0},{"$f":"-SUM(OpCo2!BD1123,OpCo2!BD1129)","v":0},{"$f":"-SUM(OpCo2!BE1123,OpCo2!BE1129)","v":0},{"$f":"-SUM(OpCo2!BF1123,OpCo2!BF1129)","v":0},{"$f":"-SUM(OpCo2!BG1123,OpCo2!BG1129)","v":0},{"$f":"-SUM(OpCo2!BH1123,OpCo2!BH1129)","v":0},{"$f":"-SUM(OpCo2!BI1123,OpCo2!BI1129)","v":0},{"$f":"-SUM(OpCo2!BJ1123,OpCo2!BJ1129)","v":0},{"$f":"-SUM(OpCo2!BK1123,OpCo2!BK1129)","v":0},{"$f":"-SUM(OpCo2!BL1123,OpCo2!BL1129)","v":0},{"$f":"-SUM(OpCo2!BM1123,OpCo2!BM1129)","v":0},{"$f":"-SUM(OpCo2!BN1123,OpCo2!BN1129)","v":0},{"$f":"-SUM(OpCo2!BO1123,OpCo2!BO1129)","v":0},{"$f":"-SUM(OpCo2!BP1123,OpCo2!BP1129)","v":0},{"$f":"-SUM(OpCo2!BQ1123,OpCo2!BQ1129)","v":0},{"$f":"-SUM(OpCo2!BR1123,OpCo2!BR1129)","v":0},{"$f":"-SUM(OpCo2!BS1123,OpCo2!BS1129)","v":0},{"$f":"-SUM(OpCo2!BT1123,OpCo2!BT1129)","v":0}]
[null,null,null,"Loan principal received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2156","v":0},{"$f":"-OpCo2!N2156","v":0},{"$f":"-OpCo2!O2156","v":0},{"$f":"-OpCo2!P2156","v":0},{"$f":"-OpCo2!Q2156","v":0},{"$f":"-OpCo2!R2156","v":0},{"$f":"-OpCo2!S2156","v":0},{"$f":"-OpCo2!T2156","v":0},{"$f":"-OpCo2!U2156","v":0},{"$f":"-OpCo2!V2156","v":0},{"$f":"-OpCo2!W2156","v":0},{"$f":"-OpCo2!X2156","v":0},{"$f":"-OpCo2!Y2156","v":0},{"$f":"-OpCo2!Z2156","v":0},{"$f":"-OpCo2!AA2156","v":0},{"$f":"-OpCo2!AB2156","v":0},{"$f":"-OpCo2!AC2156","v":0},{"$f":"-OpCo2!AD2156","v":0},{"$f":"-OpCo2!AE2156","v":0},{"$f":"-OpCo2!AF2156","v":0},{"$f":"-OpCo2!AG2156","v":0},{"$f":"-OpCo2!AH2156","v":0},{"$f":"-OpCo2!AI2156","v":0},{"$f":"-OpCo2!AJ2156","v":0},{"$f":"-OpCo2!AK2156","v":0},{"$f":"-OpCo2!AL2156","v":0},{"$f":"-OpCo2!AM2156","v":0},{"$f":"-OpCo2!AN2156","v":0},{"$f":"-OpCo2!AO2156","v":0},{"$f":"-OpCo2!AP2156","v":0},{"$f":"-OpCo2!AQ2156","v":0},{"$f":"-OpCo2!AR2156","v":0},{"$f":"-OpCo2!AS2156","v":0},{"$f":"-OpCo2!AT2156","v":0},{"$f":"-OpCo2!AU2156","v":0},{"$f":"-OpCo2!AV2156","v":0},{"$f":"-OpCo2!AW2156","v":0},{"$f":"-OpCo2!AX2156","v":0},{"$f":"-OpCo2!AY2156","v":0},{"$f":"-OpCo2!AZ2156","v":0},{"$f":"-OpCo2!BA2156","v":0},{"$f":"-OpCo2!BB2156","v":0},{"$f":"-OpCo2!BC2156","v":0},{"$f":"-OpCo2!BD2156","v":0},{"$f":"-OpCo2!BE2156","v":0},{"$f":"-OpCo2!BF2156","v":0},{"$f":"-OpCo2!BG2156","v":0},{"$f":"-OpCo2!BH2156","v":0},{"$f":"-OpCo2!BI2156","v":0},{"$f":"-OpCo2!BJ2156","v":0},{"$f":"-OpCo2!BK2156","v":0},{"$f":"-OpCo2!BL2156","v":0},{"$f":"-OpCo2!BM2156","v":0},{"$f":"-OpCo2!BN2156","v":0},{"$f":"-OpCo2!BO2156","v":0},{"$f":"-OpCo2!BP2156","v":0},{"$f":"-OpCo2!BQ2156","v":0},{"$f":"-OpCo2!BR2156","v":0},{"$f":"-OpCo2!BS2156","v":0},{"$f":"-OpCo2!BT2156","v":0}]
[null,null,null,"Share capital drawn down",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3559","v":0},{"$f":"OpCo2!N3559","v":0},{"$f":"OpCo2!O3559","v":0},{"$f":"OpCo2!P3559","v":0},{"$f":"OpCo2!Q3559","v":0},{"$f":"OpCo2!R3559","v":0},{"$f":"OpCo2!S3559","v":0},{"$f":"OpCo2!T3559","v":0},{"$f":"OpCo2!U3559","v":0},{"$f":"OpCo2!V3559","v":0},{"$f":"OpCo2!W3559","v":0},{"$f":"OpCo2!X3559","v":0},{"$f":"OpCo2!Y3559","v":0},{"$f":"OpCo2!Z3559","v":0},{"$f":"OpCo2!AA3559","v":0},{"$f":"OpCo2!AB3559","v":0},{"$f":"OpCo2!AC3559","v":0},{"$f":"OpCo2!AD3559","v":0},{"$f":"OpCo2!AE3559","v":0},{"$f":"OpCo2!AF3559","v":0},{"$f":"OpCo2!AG3559","v":0},{"$f":"OpCo2!AH3559","v":0},{"$f":"OpCo2!AI3559","v":0},{"$f":"OpCo2!AJ3559","v":0},{"$f":"OpCo2!AK3559","v":0},{"$f":"OpCo2!AL3559","v":0},{"$f":"OpCo2!AM3559","v":0},{"$f":"OpCo2!AN3559","v":0},{"$f":"OpCo2!AO3559","v":0},{"$f":"OpCo2!AP3559","v":0},{"$f":"OpCo2!AQ3559","v":0},{"$f":"OpCo2!AR3559","v":0},{"$f":"OpCo2!AS3559","v":0},{"$f":"OpCo2!AT3559","v":0},{"$f":"OpCo2!AU3559","v":0},{"$f":"OpCo2!AV3559","v":0},{"$f":"OpCo2!AW3559","v":0},{"$f":"OpCo2!AX3559","v":0},{"$f":"OpCo2!AY3559","v":0},{"$f":"OpCo2!AZ3559","v":0},{"$f":"OpCo2!BA3559","v":0},{"$f":"OpCo2!BB3559","v":0},{"$f":"OpCo2!BC3559","v":0},{"$f":"OpCo2!BD3559","v":0},{"$f":"OpCo2!BE3559","v":0},{"$f":"OpCo2!BF3559","v":0},{"$f":"OpCo2!BG3559","v":0},{"$f":"OpCo2!BH3559","v":0},{"$f":"OpCo2!BI3559","v":0},{"$f":"OpCo2!BJ3559","v":0},{"$f":"OpCo2!BK3559","v":0},{"$f":"OpCo2!BL3559","v":0},{"$f":"OpCo2!BM3559","v":0},{"$f":"OpCo2!BN3559","v":0},{"$f":"OpCo2!BO3559","v":0},{"$f":"OpCo2!BP3559","v":0},{"$f":"OpCo2!BQ3559","v":0},{"$f":"OpCo2!BR3559","v":0},{"$f":"OpCo2!BS3559","v":0},{"$f":"OpCo2!BT3559","v":0}]
[null,null,null,"Dividends paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3656","v":0},{"$f":"OpCo2!N3656","v":0},{"$f":"OpCo2!O3656","v":0},{"$f":"OpCo2!P3656","v":0},{"$f":"OpCo2!Q3656","v":0},{"$f":"OpCo2!R3656","v":0},{"$f":"OpCo2!S3656","v":0},{"$f":"OpCo2!T3656","v":0},{"$f":"OpCo2!U3656","v":0},{"$f":"OpCo2!V3656","v":0},{"$f":"OpCo2!W3656","v":0},{"$f":"OpCo2!X3656","v":0},{"$f":"OpCo2!Y3656","v":0},{"$f":"OpCo2!Z3656","v":0},{"$f":"OpCo2!AA3656","v":0},{"$f":"OpCo2!AB3656","v":0},{"$f":"OpCo2!AC3656","v":0},{"$f":"OpCo2!AD3656","v":0},{"$f":"OpCo2!AE3656","v":0},{"$f":"OpCo2!AF3656","v":0},{"$f":"OpCo2!AG3656","v":0},{"$f":"OpCo2!AH3656","v":0},{"$f":"OpCo2!AI3656","v":0},{"$f":"OpCo2!AJ3656","v":0},{"$f":"OpCo2!AK3656","v":0},{"$f":"OpCo2!AL3656","v":0},{"$f":"OpCo2!AM3656","v":0},{"$f":"OpCo2!AN3656","v":0},{"$f":"OpCo2!AO3656","v":0},{"$f":"OpCo2!AP3656","v":0},{"$f":"OpCo2!AQ3656","v":0},{"$f":"OpCo2!AR3656","v":0},{"$f":"OpCo2!AS3656","v":0},{"$f":"OpCo2!AT3656","v":0},{"$f":"OpCo2!AU3656","v":0},{"$f":"OpCo2!AV3656","v":0},{"$f":"OpCo2!AW3656","v":0},{"$f":"OpCo2!AX3656","v":0},{"$f":"OpCo2!AY3656","v":0},{"$f":"OpCo2!AZ3656","v":0},{"$f":"OpCo2!BA3656","v":0},{"$f":"OpCo2!BB3656","v":0},{"$f":"OpCo2!BC3656","v":0},{"$f":"OpCo2!BD3656","v":0},{"$f":"OpCo2!BE3656","v":0},{"$f":"OpCo2!BF3656","v":0},{"$f":"OpCo2!BG3656","v":0},{"$f":"OpCo2!BH3656","v":0},{"$f":"OpCo2!BI3656","v":0},{"$f":"OpCo2!BJ3656","v":0},{"$f":"OpCo2!BK3656","v":0},{"$f":"OpCo2!BL3656","v":0},{"$f":"OpCo2!BM3656","v":0},{"$f":"OpCo2!BN3656","v":0},{"$f":"OpCo2!BO3656","v":0},{"$f":"OpCo2!BP3656","v":0},{"$f":"OpCo2!BQ3656","v":0},{"$f":"OpCo2!BR3656","v":0},{"$f":"OpCo2!BS3656","v":0},{"$f":"OpCo2!BT3656","v":0}]
[null,null,null,"Overdraft drawn down",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3515","v":0},{"$f":"OpCo2!N3515","v":0},{"$f":"OpCo2!O3515","v":0},{"$f":"OpCo2!P3515","v":0},{"$f":"OpCo2!Q3515","v":0},{"$f":"OpCo2!R3515","v":0},{"$f":"OpCo2!S3515","v":0},{"$f":"OpCo2!T3515","v":0},{"$f":"OpCo2!U3515","v":0},{"$f":"OpCo2!V3515","v":0},{"$f":"OpCo2!W3515","v":0},{"$f":"OpCo2!X3515","v":0},{"$f":"OpCo2!Y3515","v":0},{"$f":"OpCo2!Z3515","v":0},{"$f":"OpCo2!AA3515","v":0},{"$f":"OpCo2!AB3515","v":0},{"$f":"OpCo2!AC3515","v":0},{"$f":"OpCo2!AD3515","v":0},{"$f":"OpCo2!AE3515","v":0},{"$f":"OpCo2!AF3515","v":0},{"$f":"OpCo2!AG3515","v":0},{"$f":"OpCo2!AH3515","v":0},{"$f":"OpCo2!AI3515","v":0},{"$f":"OpCo2!AJ3515","v":0},{"$f":"OpCo2!AK3515","v":0},{"$f":"OpCo2!AL3515","v":0},{"$f":"OpCo2!AM3515","v":0},{"$f":"OpCo2!AN3515","v":0},{"$f":"OpCo2!AO3515","v":0},{"$f":"OpCo2!AP3515","v":0},{"$f":"OpCo2!AQ3515","v":0},{"$f":"OpCo2!AR3515","v":0},{"$f":"OpCo2!AS3515","v":0},{"$f":"OpCo2!AT3515","v":0},{"$f":"OpCo2!AU3515","v":0},{"$f":"OpCo2!AV3515","v":0},{"$f":"OpCo2!AW3515","v":0},{"$f":"OpCo2!AX3515","v":0},{"$f":"OpCo2!AY3515","v":0},{"$f":"OpCo2!AZ3515","v":0},{"$f":"OpCo2!BA3515","v":0},{"$f":"OpCo2!BB3515","v":0},{"$f":"OpCo2!BC3515","v":0},{"$f":"OpCo2!BD3515","v":0},{"$f":"OpCo2!BE3515","v":0},{"$f":"OpCo2!BF3515","v":0},{"$f":"OpCo2!BG3515","v":0},{"$f":"OpCo2!BH3515","v":0},{"$f":"OpCo2!BI3515","v":0},{"$f":"OpCo2!BJ3515","v":0},{"$f":"OpCo2!BK3515","v":0},{"$f":"OpCo2!BL3515","v":0},{"$f":"OpCo2!BM3515","v":0},{"$f":"OpCo2!BN3515","v":0},{"$f":"OpCo2!BO3515","v":0},{"$f":"OpCo2!BP3515","v":0},{"$f":"OpCo2!BQ3515","v":0},{"$f":"OpCo2!BR3515","v":0},{"$f":"OpCo2!BS3515","v":0},{"$f":"OpCo2!BT3515","v":0}]
[null,null,null,"Overdraft repaid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3516","v":0},{"$f":"OpCo2!N3516","v":0},{"$f":"OpCo2!O3516","v":0},{"$f":"OpCo2!P3516","v":0},{"$f":"OpCo2!Q3516","v":0},{"$f":"OpCo2!R3516","v":0},{"$f":"OpCo2!S3516","v":0},{"$f":"OpCo2!T3516","v":0},{"$f":"OpCo2!U3516","v":0},{"$f":"OpCo2!V3516","v":0},{"$f":"OpCo2!W3516","v":0},{"$f":"OpCo2!X3516","v":0},{"$f":"OpCo2!Y3516","v":0},{"$f":"OpCo2!Z3516","v":0},{"$f":"OpCo2!AA3516","v":0},{"$f":"OpCo2!AB3516","v":0},{"$f":"OpCo2!AC3516","v":0},{"$f":"OpCo2!AD3516","v":0},{"$f":"OpCo2!AE3516","v":0},{"$f":"OpCo2!AF3516","v":0},{"$f":"OpCo2!AG3516","v":0},{"$f":"OpCo2!AH3516","v":0},{"$f":"OpCo2!AI3516","v":0},{"$f":"OpCo2!AJ3516","v":0},{"$f":"OpCo2!AK3516","v":0},{"$f":"OpCo2!AL3516","v":0},{"$f":"OpCo2!AM3516","v":0},{"$f":"OpCo2!AN3516","v":0},{"$f":"OpCo2!AO3516","v":0},{"$f":"OpCo2!AP3516","v":0},{"$f":"OpCo2!AQ3516","v":0},{"$f":"OpCo2!AR3516","v":0},{"$f":"OpCo2!AS3516","v":0},{"$f":"OpCo2!AT3516","v":0},{"$f":"OpCo2!AU3516","v":0},{"$f":"OpCo2!AV3516","v":0},{"$f":"OpCo2!AW3516","v":0},{"$f":"OpCo2!AX3516","v":0},{"$f":"OpCo2!AY3516","v":0},{"$f":"OpCo2!AZ3516","v":0},{"$f":"OpCo2!BA3516","v":0},{"$f":"OpCo2!BB3516","v":0},{"$f":"OpCo2!BC3516","v":0},{"$f":"OpCo2!BD3516","v":0},{"$f":"OpCo2!BE3516","v":0},{"$f":"OpCo2!BF3516","v":0},{"$f":"OpCo2!BG3516","v":0},{"$f":"OpCo2!BH3516","v":0},{"$f":"OpCo2!BI3516","v":0},{"$f":"OpCo2!BJ3516","v":0},{"$f":"OpCo2!BK3516","v":0},{"$f":"OpCo2!BL3516","v":0},{"$f":"OpCo2!BM3516","v":0},{"$f":"OpCo2!BN3516","v":0},{"$f":"OpCo2!BO3516","v":0},{"$f":"OpCo2!BP3516","v":0},{"$f":"OpCo2!BQ3516","v":0},{"$f":"OpCo2!BR3516","v":0},{"$f":"OpCo2!BS3516","v":0},{"$f":"OpCo2!BT3516","v":0}]
[null,null,null,"Overdraft interest",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M3521","v":0},{"$f":"-OpCo2!N3521","v":0},{"$f":"-OpCo2!O3521","v":0},{"$f":"-OpCo2!P3521","v":0},{"$f":"-OpCo2!Q3521","v":0},{"$f":"-OpCo2!R3521","v":0},{"$f":"-OpCo2!S3521","v":0},{"$f":"-OpCo2!T3521","v":0},{"$f":"-OpCo2!U3521","v":0},{"$f":"-OpCo2!V3521","v":0},{"$f":"-OpCo2!W3521","v":0},{"$f":"-OpCo2!X3521","v":0},{"$f":"-OpCo2!Y3521","v":0},{"$f":"-OpCo2!Z3521","v":0},{"$f":"-OpCo2!AA3521","v":0},{"$f":"-OpCo2!AB3521","v":0},{"$f":"-OpCo2!AC3521","v":0},{"$f":"-OpCo2!AD3521","v":0},{"$f":"-OpCo2!AE3521","v":0},{"$f":"-OpCo2!AF3521","v":0},{"$f":"-OpCo2!AG3521","v":0},{"$f":"-OpCo2!AH3521","v":0},{"$f":"-OpCo2!AI3521","v":0},{"$f":"-OpCo2!AJ3521","v":0},{"$f":"-OpCo2!AK3521","v":0},{"$f":"-OpCo2!AL3521","v":0},{"$f":"-OpCo2!AM3521","v":0},{"$f":"-OpCo2!AN3521","v":0},{"$f":"-OpCo2!AO3521","v":0},{"$f":"-OpCo2!AP3521","v":0},{"$f":"-OpCo2!AQ3521","v":0},{"$f":"-OpCo2!AR3521","v":0},{"$f":"-OpCo2!AS3521","v":0},{"$f":"-OpCo2!AT3521","v":0},{"$f":"-OpCo2!AU3521","v":0},{"$f":"-OpCo2!AV3521","v":0},{"$f":"-OpCo2!AW3521","v":0},{"$f":"-OpCo2!AX3521","v":0},{"$f":"-OpCo2!AY3521","v":0},{"$f":"-OpCo2!AZ3521","v":0},{"$f":"-OpCo2!BA3521","v":0},{"$f":"-OpCo2!BB3521","v":0},{"$f":"-OpCo2!BC3521","v":0},{"$f":"-OpCo2!BD3521","v":0},{"$f":"-OpCo2!BE3521","v":0},{"$f":"-OpCo2!BF3521","v":0},{"$f":"-OpCo2!BG3521","v":0},{"$f":"-OpCo2!BH3521","v":0},{"$f":"-OpCo2!BI3521","v":0},{"$f":"-OpCo2!BJ3521","v":0},{"$f":"-OpCo2!BK3521","v":0},{"$f":"-OpCo2!BL3521","v":0},{"$f":"-OpCo2!BM3521","v":0},{"$f":"-OpCo2!BN3521","v":0},{"$f":"-OpCo2!BO3521","v":0},{"$f":"-OpCo2!BP3521","v":0},{"$f":"-OpCo2!BQ3521","v":0},{"$f":"-OpCo2!BR3521","v":0},{"$f":"-OpCo2!BS3521","v":0},{"$f":"-OpCo2!BT3521","v":0}]
[null,null,null,"Cash taken to sinking fund",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M529","v":0},{"$f":"-OpCo2!N529","v":0},{"$f":"-OpCo2!O529","v":0},{"$f":"-OpCo2!P529","v":0},{"$f":"-OpCo2!Q529","v":0},{"$f":"-OpCo2!R529","v":0},{"$f":"-OpCo2!S529","v":0},{"$f":"-OpCo2!T529","v":0},{"$f":"-OpCo2!U529","v":0},{"$f":"-OpCo2!V529","v":0},{"$f":"-OpCo2!W529","v":0},{"$f":"-OpCo2!X529","v":0},{"$f":"-OpCo2!Y529","v":0},{"$f":"-OpCo2!Z529","v":0},{"$f":"-OpCo2!AA529","v":0},{"$f":"-OpCo2!AB529","v":0},{"$f":"-OpCo2!AC529","v":0},{"$f":"-OpCo2!AD529","v":0},{"$f":"-OpCo2!AE529","v":0},{"$f":"-OpCo2!AF529","v":0},{"$f":"-OpCo2!AG529","v":0},{"$f":"-OpCo2!AH529","v":0},{"$f":"-OpCo2!AI529","v":0},{"$f":"-OpCo2!AJ529","v":0},{"$f":"-OpCo2!AK529","v":0},{"$f":"-OpCo2!AL529","v":0},{"$f":"-OpCo2!AM529","v":0},{"$f":"-OpCo2!AN529","v":0},{"$f":"-OpCo2!AO529","v":0},{"$f":"-OpCo2!AP529","v":0},{"$f":"-OpCo2!AQ529","v":0},{"$f":"-OpCo2!AR529","v":0},{"$f":"-OpCo2!AS529","v":0},{"$f":"-OpCo2!AT529","v":0},{"$f":"-OpCo2!AU529","v":0},{"$f":"-OpCo2!AV529","v":0},{"$f":"-OpCo2!AW529","v":0},{"$f":"-OpCo2!AX529","v":0},{"$f":"-OpCo2!AY529","v":0},{"$f":"-OpCo2!AZ529","v":0},{"$f":"-OpCo2!BA529","v":0},{"$f":"-OpCo2!BB529","v":0},{"$f":"-OpCo2!BC529","v":0},{"$f":"-OpCo2!BD529","v":0},{"$f":"-OpCo2!BE529","v":0},{"$f":"-OpCo2!BF529","v":0},{"$f":"-OpCo2!BG529","v":0},{"$f":"-OpCo2!BH529","v":0},{"$f":"-OpCo2!BI529","v":0},{"$f":"-OpCo2!BJ529","v":0},{"$f":"-OpCo2!BK529","v":0},{"$f":"-OpCo2!BL529","v":0},{"$f":"-OpCo2!BM529","v":0},{"$f":"-OpCo2!BN529","v":0},{"$f":"-OpCo2!BO529","v":0},{"$f":"-OpCo2!BP529","v":0},{"$f":"-OpCo2!BQ529","v":0},{"$f":"-OpCo2!BR529","v":0},{"$f":"-OpCo2!BS529","v":0},{"$f":"-OpCo2!BT529","v":0}]
[null,null,null,"Cash received from sinking fund",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo2!M531:M532)","v":0},{"$f":"-SUM(OpCo2!N531:N532)","v":0},{"$f":"-SUM(OpCo2!O531:O532)","v":0},{"$f":"-SUM(OpCo2!P531:P532)","v":0},{"$f":"-SUM(OpCo2!Q531:Q532)","v":0},{"$f":"-SUM(OpCo2!R531:R532)","v":0},{"$f":"-SUM(OpCo2!S531:S532)","v":0},{"$f":"-SUM(OpCo2!T531:T532)","v":0},{"$f":"-SUM(OpCo2!U531:U532)","v":0},{"$f":"-SUM(OpCo2!V531:V532)","v":0},{"$f":"-SUM(OpCo2!W531:W532)","v":0},{"$f":"-SUM(OpCo2!X531:X532)","v":0},{"$f":"-SUM(OpCo2!Y531:Y532)","v":0},{"$f":"-SUM(OpCo2!Z531:Z532)","v":0},{"$f":"-SUM(OpCo2!AA531:AA532)","v":0},{"$f":"-SUM(OpCo2!AB531:AB532)","v":0},{"$f":"-SUM(OpCo2!AC531:AC532)","v":0},{"$f":"-SUM(OpCo2!AD531:AD532)","v":0},{"$f":"-SUM(OpCo2!AE531:AE532)","v":0},{"$f":"-SUM(OpCo2!AF531:AF532)","v":0},{"$f":"-SUM(OpCo2!AG531:AG532)","v":0},{"$f":"-SUM(OpCo2!AH531:AH532)","v":0},{"$f":"-SUM(OpCo2!AI531:AI532)","v":0},{"$f":"-SUM(OpCo2!AJ531:AJ532)","v":0},{"$f":"-SUM(OpCo2!AK531:AK532)","v":0},{"$f":"-SUM(OpCo2!AL531:AL532)","v":0},{"$f":"-SUM(OpCo2!AM531:AM532)","v":0},{"$f":"-SUM(OpCo2!AN531:AN532)","v":0},{"$f":"-SUM(OpCo2!AO531:AO532)","v":0},{"$f":"-SUM(OpCo2!AP531:AP532)","v":0},{"$f":"-SUM(OpCo2!AQ531:AQ532)","v":0},{"$f":"-SUM(OpCo2!AR531:AR532)","v":0},{"$f":"-SUM(OpCo2!AS531:AS532)","v":0},{"$f":"-SUM(OpCo2!AT531:AT532)","v":0},{"$f":"-SUM(OpCo2!AU531:AU532)","v":0},{"$f":"-SUM(OpCo2!AV531:AV532)","v":0},{"$f":"-SUM(OpCo2!AW531:AW532)","v":0},{"$f":"-SUM(OpCo2!AX531:AX532)","v":0},{"$f":"-SUM(OpCo2!AY531:AY532)","v":0},{"$f":"-SUM(OpCo2!AZ531:AZ532)","v":0},{"$f":"-SUM(OpCo2!BA531:BA532)","v":0},{"$f":"-SUM(OpCo2!BB531:BB532)","v":0},{"$f":"-SUM(OpCo2!BC531:BC532)","v":0},{"$f":"-SUM(OpCo2!BD531:BD532)","v":0},{"$f":"-SUM(OpCo2!BE531:BE532)","v":0},{"$f":"-SUM(OpCo2!BF531:BF532)","v":0},{"$f":"-SUM(OpCo2!BG531:BG532)","v":0},{"$f":"-SUM(OpCo2!BH531:BH532)","v":0},{"$f":"-SUM(OpCo2!BI531:BI532)","v":0},{"$f":"-SUM(OpCo2!BJ531:BJ532)","v":0},{"$f":"-SUM(OpCo2!BK531:BK532)","v":0},{"$f":"-SUM(OpCo2!BL531:BL532)","v":0},{"$f":"-SUM(OpCo2!BM531:BM532)","v":0},{"$f":"-SUM(OpCo2!BN531:BN532)","v":0},{"$f":"-SUM(OpCo2!BO531:BO532)","v":0},{"$f":"-SUM(OpCo2!BP531:BP532)","v":0},{"$f":"-SUM(OpCo2!BQ531:BQ532)","v":0},{"$f":"-SUM(OpCo2!BR531:BR532)","v":0},{"$f":"-SUM(OpCo2!BS531:BS532)","v":0},{"$f":"-SUM(OpCo2!BT531:BT532)","v":0}]
[null,null,null,"Cash taken to O&M reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2337","v":0},{"$f":"-OpCo2!N2337","v":0},{"$f":"-OpCo2!O2337","v":0},{"$f":"-OpCo2!P2337","v":0},{"$f":"-OpCo2!Q2337","v":0},{"$f":"-OpCo2!R2337","v":0},{"$f":"-OpCo2!S2337","v":0},{"$f":"-OpCo2!T2337","v":0},{"$f":"-OpCo2!U2337","v":0},{"$f":"-OpCo2!V2337","v":0},{"$f":"-OpCo2!W2337","v":0},{"$f":"-OpCo2!X2337","v":0},{"$f":"-OpCo2!Y2337","v":0},{"$f":"-OpCo2!Z2337","v":0},{"$f":"-OpCo2!AA2337","v":0},{"$f":"-OpCo2!AB2337","v":0},{"$f":"-OpCo2!AC2337","v":0},{"$f":"-OpCo2!AD2337","v":0},{"$f":"-OpCo2!AE2337","v":0},{"$f":"-OpCo2!AF2337","v":0},{"$f":"-OpCo2!AG2337","v":0},{"$f":"-OpCo2!AH2337","v":0},{"$f":"-OpCo2!AI2337","v":0},{"$f":"-OpCo2!AJ2337","v":0},{"$f":"-OpCo2!AK2337","v":0},{"$f":"-OpCo2!AL2337","v":0},{"$f":"-OpCo2!AM2337","v":0},{"$f":"-OpCo2!AN2337","v":0},{"$f":"-OpCo2!AO2337","v":0},{"$f":"-OpCo2!AP2337","v":0},{"$f":"-OpCo2!AQ2337","v":0},{"$f":"-OpCo2!AR2337","v":0},{"$f":"-OpCo2!AS2337","v":0},{"$f":"-OpCo2!AT2337","v":0},{"$f":"-OpCo2!AU2337","v":0},{"$f":"-OpCo2!AV2337","v":0},{"$f":"-OpCo2!AW2337","v":0},{"$f":"-OpCo2!AX2337","v":0},{"$f":"-OpCo2!AY2337","v":0},{"$f":"-OpCo2!AZ2337","v":0},{"$f":"-OpCo2!BA2337","v":0},{"$f":"-OpCo2!BB2337","v":0},{"$f":"-OpCo2!BC2337","v":0},{"$f":"-OpCo2!BD2337","v":0},{"$f":"-OpCo2!BE2337","v":0},{"$f":"-OpCo2!BF2337","v":0},{"$f":"-OpCo2!BG2337","v":0},{"$f":"-OpCo2!BH2337","v":0},{"$f":"-OpCo2!BI2337","v":0},{"$f":"-OpCo2!BJ2337","v":0},{"$f":"-OpCo2!BK2337","v":0},{"$f":"-OpCo2!BL2337","v":0},{"$f":"-OpCo2!BM2337","v":0},{"$f":"-OpCo2!BN2337","v":0},{"$f":"-OpCo2!BO2337","v":0},{"$f":"-OpCo2!BP2337","v":0},{"$f":"-OpCo2!BQ2337","v":0},{"$f":"-OpCo2!BR2337","v":0},{"$f":"-OpCo2!BS2337","v":0},{"$f":"-OpCo2!BT2337","v":0}]
[null,null,null,"Cash received from O&M reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2338","v":0},{"$f":"-OpCo2!N2338","v":0},{"$f":"-OpCo2!O2338","v":0},{"$f":"-OpCo2!P2338","v":0},{"$f":"-OpCo2!Q2338","v":0},{"$f":"-OpCo2!R2338","v":0},{"$f":"-OpCo2!S2338","v":0},{"$f":"-OpCo2!T2338","v":0},{"$f":"-OpCo2!U2338","v":0},{"$f":"-OpCo2!V2338","v":0},{"$f":"-OpCo2!W2338","v":0},{"$f":"-OpCo2!X2338","v":0},{"$f":"-OpCo2!Y2338","v":0},{"$f":"-OpCo2!Z2338","v":0},{"$f":"-OpCo2!AA2338","v":0},{"$f":"-OpCo2!AB2338","v":0},{"$f":"-OpCo2!AC2338","v":0},{"$f":"-OpCo2!AD2338","v":0},{"$f":"-OpCo2!AE2338","v":0},{"$f":"-OpCo2!AF2338","v":0},{"$f":"-OpCo2!AG2338","v":0},{"$f":"-OpCo2!AH2338","v":0},{"$f":"-OpCo2!AI2338","v":0},{"$f":"-OpCo2!AJ2338","v":0},{"$f":"-OpCo2!AK2338","v":0},{"$f":"-OpCo2!AL2338","v":0},{"$f":"-OpCo2!AM2338","v":0},{"$f":"-OpCo2!AN2338","v":0},{"$f":"-OpCo2!AO2338","v":0},{"$f":"-OpCo2!AP2338","v":0},{"$f":"-OpCo2!AQ2338","v":0},{"$f":"-OpCo2!AR2338","v":0},{"$f":"-OpCo2!AS2338","v":0},{"$f":"-OpCo2!AT2338","v":0},{"$f":"-OpCo2!AU2338","v":0},{"$f":"-OpCo2!AV2338","v":0},{"$f":"-OpCo2!AW2338","v":0},{"$f":"-OpCo2!AX2338","v":0},{"$f":"-OpCo2!AY2338","v":0},{"$f":"-OpCo2!AZ2338","v":0},{"$f":"-OpCo2!BA2338","v":0},{"$f":"-OpCo2!BB2338","v":0},{"$f":"-OpCo2!BC2338","v":0},{"$f":"-OpCo2!BD2338","v":0},{"$f":"-OpCo2!BE2338","v":0},{"$f":"-OpCo2!BF2338","v":0},{"$f":"-OpCo2!BG2338","v":0},{"$f":"-OpCo2!BH2338","v":0},{"$f":"-OpCo2!BI2338","v":0},{"$f":"-OpCo2!BJ2338","v":0},{"$f":"-OpCo2!BK2338","v":0},{"$f":"-OpCo2!BL2338","v":0},{"$f":"-OpCo2!BM2338","v":0},{"$f":"-OpCo2!BN2338","v":0},{"$f":"-OpCo2!BO2338","v":0},{"$f":"-OpCo2!BP2338","v":0},{"$f":"-OpCo2!BQ2338","v":0},{"$f":"-OpCo2!BR2338","v":0},{"$f":"-OpCo2!BS2338","v":0},{"$f":"-OpCo2!BT2338","v":0}]
[null,null,null,"Cash taken to debt service reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2352","v":0},{"$f":"-OpCo2!N2352","v":0},{"$f":"-OpCo2!O2352","v":0},{"$f":"-OpCo2!P2352","v":0},{"$f":"-OpCo2!Q2352","v":0},{"$f":"-OpCo2!R2352","v":0},{"$f":"-OpCo2!S2352","v":0},{"$f":"-OpCo2!T2352","v":0},{"$f":"-OpCo2!U2352","v":0},{"$f":"-OpCo2!V2352","v":0},{"$f":"-OpCo2!W2352","v":0},{"$f":"-OpCo2!X2352","v":0},{"$f":"-OpCo2!Y2352","v":0},{"$f":"-OpCo2!Z2352","v":0},{"$f":"-OpCo2!AA2352","v":0},{"$f":"-OpCo2!AB2352","v":0},{"$f":"-OpCo2!AC2352","v":0},{"$f":"-OpCo2!AD2352","v":0},{"$f":"-OpCo2!AE2352","v":0},{"$f":"-OpCo2!AF2352","v":0},{"$f":"-OpCo2!AG2352","v":0},{"$f":"-OpCo2!AH2352","v":0},{"$f":"-OpCo2!AI2352","v":0},{"$f":"-OpCo2!AJ2352","v":0},{"$f":"-OpCo2!AK2352","v":0},{"$f":"-OpCo2!AL2352","v":0},{"$f":"-OpCo2!AM2352","v":0},{"$f":"-OpCo2!AN2352","v":0},{"$f":"-OpCo2!AO2352","v":0},{"$f":"-OpCo2!AP2352","v":0},{"$f":"-OpCo2!AQ2352","v":0},{"$f":"-OpCo2!AR2352","v":0},{"$f":"-OpCo2!AS2352","v":0},{"$f":"-OpCo2!AT2352","v":0},{"$f":"-OpCo2!AU2352","v":0},{"$f":"-OpCo2!AV2352","v":0},{"$f":"-OpCo2!AW2352","v":0},{"$f":"-OpCo2!AX2352","v":0},{"$f":"-OpCo2!AY2352","v":0},{"$f":"-OpCo2!AZ2352","v":0},{"$f":"-OpCo2!BA2352","v":0},{"$f":"-OpCo2!BB2352","v":0},{"$f":"-OpCo2!BC2352","v":0},{"$f":"-OpCo2!BD2352","v":0},{"$f":"-OpCo2!BE2352","v":0},{"$f":"-OpCo2!BF2352","v":0},{"$f":"-OpCo2!BG2352","v":0},{"$f":"-OpCo2!BH2352","v":0},{"$f":"-OpCo2!BI2352","v":0},{"$f":"-OpCo2!BJ2352","v":0},{"$f":"-OpCo2!BK2352","v":0},{"$f":"-OpCo2!BL2352","v":0},{"$f":"-OpCo2!BM2352","v":0},{"$f":"-OpCo2!BN2352","v":0},{"$f":"-OpCo2!BO2352","v":0},{"$f":"-OpCo2!BP2352","v":0},{"$f":"-OpCo2!BQ2352","v":0},{"$f":"-OpCo2!BR2352","v":0},{"$f":"-OpCo2!BS2352","v":0},{"$f":"-OpCo2!BT2352","v":0}]
[null,null,null,"Cash received from debt service reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M2353","v":0},{"$f":"-OpCo2!N2353","v":0},{"$f":"-OpCo2!O2353","v":0},{"$f":"-OpCo2!P2353","v":0},{"$f":"-OpCo2!Q2353","v":0},{"$f":"-OpCo2!R2353","v":0},{"$f":"-OpCo2!S2353","v":0},{"$f":"-OpCo2!T2353","v":0},{"$f":"-OpCo2!U2353","v":0},{"$f":"-OpCo2!V2353","v":0},{"$f":"-OpCo2!W2353","v":0},{"$f":"-OpCo2!X2353","v":0},{"$f":"-OpCo2!Y2353","v":0},{"$f":"-OpCo2!Z2353","v":0},{"$f":"-OpCo2!AA2353","v":0},{"$f":"-OpCo2!AB2353","v":0},{"$f":"-OpCo2!AC2353","v":0},{"$f":"-OpCo2!AD2353","v":0},{"$f":"-OpCo2!AE2353","v":0},{"$f":"-OpCo2!AF2353","v":0},{"$f":"-OpCo2!AG2353","v":0},{"$f":"-OpCo2!AH2353","v":0},{"$f":"-OpCo2!AI2353","v":0},{"$f":"-OpCo2!AJ2353","v":0},{"$f":"-OpCo2!AK2353","v":0},{"$f":"-OpCo2!AL2353","v":0},{"$f":"-OpCo2!AM2353","v":0},{"$f":"-OpCo2!AN2353","v":0},{"$f":"-OpCo2!AO2353","v":0},{"$f":"-OpCo2!AP2353","v":0},{"$f":"-OpCo2!AQ2353","v":0},{"$f":"-OpCo2!AR2353","v":0},{"$f":"-OpCo2!AS2353","v":0},{"$f":"-OpCo2!AT2353","v":0},{"$f":"-OpCo2!AU2353","v":0},{"$f":"-OpCo2!AV2353","v":0},{"$f":"-OpCo2!AW2353","v":0},{"$f":"-OpCo2!AX2353","v":0},{"$f":"-OpCo2!AY2353","v":0},{"$f":"-OpCo2!AZ2353","v":0},{"$f":"-OpCo2!BA2353","v":0},{"$f":"-OpCo2!BB2353","v":0},{"$f":"-OpCo2!BC2353","v":0},{"$f":"-OpCo2!BD2353","v":0},{"$f":"-OpCo2!BE2353","v":0},{"$f":"-OpCo2!BF2353","v":0},{"$f":"-OpCo2!BG2353","v":0},{"$f":"-OpCo2!BH2353","v":0},{"$f":"-OpCo2!BI2353","v":0},{"$f":"-OpCo2!BJ2353","v":0},{"$f":"-OpCo2!BK2353","v":0},{"$f":"-OpCo2!BL2353","v":0},{"$f":"-OpCo2!BM2353","v":0},{"$f":"-OpCo2!BN2353","v":0},{"$f":"-OpCo2!BO2353","v":0},{"$f":"-OpCo2!BP2353","v":0},{"$f":"-OpCo2!BQ2353","v":0},{"$f":"-OpCo2!BR2353","v":0},{"$f":"-OpCo2!BS2353","v":0},{"$f":"-OpCo2!BT2353","v":0}]
[]
[null,null,null,"Net cash flow",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M398,M400,M407)","v":0},0,0,{"$f":"SUM(P398,P400,P407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f free cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L430","v":0},{"$f":"M430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M426","v":0},{"$f":"N426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f free cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M428:M429)","v":0},{"$f":"SUM(N428:N429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f restricted cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L435","v":0},{"$f":"M435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M419:M424)","v":0},{"$f":"-SUM(N419:N424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS419:AS424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest received on restricted cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M530","v":0},{"$f":"OpCo2!N530","v":0},{"$f":"OpCo2!O530","v":0},{"$f":"OpCo2!P530","v":0},{"$f":"OpCo2!Q530","v":0},{"$f":"OpCo2!R530","v":0},{"$f":"OpCo2!S530","v":0},{"$f":"OpCo2!T530","v":0},{"$f":"OpCo2!U530","v":0},{"$f":"OpCo2!V530","v":0},{"$f":"OpCo2!W530","v":0},{"$f":"OpCo2!X530","v":0},{"$f":"OpCo2!Y530","v":0},{"$f":"OpCo2!Z530","v":0},{"$f":"OpCo2!AA530","v":0},{"$f":"OpCo2!AB530","v":0},{"$f":"OpCo2!AC530","v":0},{"$f":"OpCo2!AD530","v":0},{"$f":"OpCo2!AE530","v":0},{"$f":"OpCo2!AF530","v":0},{"$f":"OpCo2!AG530","v":0},{"$f":"OpCo2!AH530","v":0},{"$f":"OpCo2!AI530","v":0},{"$f":"OpCo2!AJ530","v":0},{"$f":"OpCo2!AK530","v":0},{"$f":"OpCo2!AL530","v":0},{"$f":"OpCo2!AM530","v":0},{"$f":"OpCo2!AN530","v":0},{"$f":"OpCo2!AO530","v":0},{"$f":"OpCo2!AP530","v":0},{"$f":"OpCo2!AQ530","v":0},{"$f":"OpCo2!AR530","v":0},{"$f":"OpCo2!AS530","v":0},{"$f":"OpCo2!AT530","v":0},{"$f":"OpCo2!AU530","v":0},{"$f":"OpCo2!AV530","v":0},{"$f":"OpCo2!AW530","v":0},{"$f":"OpCo2!AX530","v":0},{"$f":"OpCo2!AY530","v":0},{"$f":"OpCo2!AZ530","v":0},{"$f":"OpCo2!BA530","v":0},{"$f":"OpCo2!BB530","v":0},{"$f":"OpCo2!BC530","v":0},{"$f":"OpCo2!BD530","v":0},{"$f":"OpCo2!BE530","v":0},{"$f":"OpCo2!BF530","v":0},{"$f":"OpCo2!BG530","v":0},{"$f":"OpCo2!BH530","v":0},{"$f":"OpCo2!BI530","v":0},{"$f":"OpCo2!BJ530","v":0},{"$f":"OpCo2!BK530","v":0},{"$f":"OpCo2!BL530","v":0},{"$f":"OpCo2!BM530","v":0},{"$f":"OpCo2!BN530","v":0},{"$f":"OpCo2!BO530","v":0},{"$f":"OpCo2!BP530","v":0},{"$f":"OpCo2!BQ530","v":0},{"$f":"OpCo2!BR530","v":0},{"$f":"OpCo2!BS530","v":0},{"$f":"OpCo2!BT530","v":0}]
[null,null,null,"c/f restricted cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M432:M434)","v":0},{"$f":"SUM(N432:N434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B437)+1","v":3},null,"TAX CHECK"]
[]
[null,null,{"$f":"MAX(C$438:C439)+1","v":1},{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[]
[null,null,null,"Corporation tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total P&L tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M442:M443)","v":0},{"$f":"SUM(N442:N443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profit before tax including business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M69+M72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS69+AS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,{"$f":"INP_General!M$457","v":0.25},{"$f":"INP_General!N$457","v":0.25},{"$f":"INP_General!O$457","v":0.25},{"$f":"INP_General!P$457","v":0.25},{"$f":"INP_General!Q$457","v":0.25},{"$f":"INP_General!R$457","v":0.25},{"$f":"INP_General!S$457","v":0.25},{"$f":"INP_General!T$457","v":0.25},{"$f":"INP_General!U$457","v":0.25},{"$f":"INP_General!V$457","v":0.25},{"$f":"INP_General!W$457","v":0.25},{"$f":"INP_General!X$457","v":0.25},{"$f":"INP_General!Y$457","v":0.25},{"$f":"INP_General!Z$457","v":0.25},{"$f":"INP_General!AA$457","v":0.25},{"$f":"INP_General!AB$457","v":0.25},{"$f":"INP_General!AC$457","v":0.25},{"$f":"INP_General!AD$457","v":0.25},{"$f":"INP_General!AE$457","v":0.25},{"$f":"INP_General!AF$457","v":0.25},{"$f":"INP_General!AG$457","v":0.25},{"$f":"INP_General!AH$457","v":0.25},{"$f":"INP_General!AI$457","v":0.25},{"$f":"INP_General!AJ$457","v":0.25},{"$f":"INP_General!AK$457","v":0.25},{"$f":"INP_General!AL$457","v":0.25},{"$f":"INP_General!AM$457","v":0.25},{"$f":"INP_General!AN$457","v":0.25},{"$f":"INP_General!AO$457","v":0.25},{"$f":"INP_General!AP$457","v":0.25},{"$f":"INP_General!AQ$457","v":0.25},{"$f":"INP_General!AR$457","v":0.25},{"$f":"INP_General!AS$457","v":0.25},{"$f":"INP_General!AT$457","v":0.25},{"$f":"INP_General!AU$457","v":0.25},{"$f":"INP_General!AV$457","v":0.25},{"$f":"INP_General!AW$457","v":0.25},{"$f":"INP_General!AX$457","v":0.25},{"$f":"INP_General!AY$457","v":0.25},{"$f":"INP_General!AZ$457","v":0.25},{"$f":"INP_General!BA$457","v":0.25},{"$f":"INP_General!BB$457","v":0.25},{"$f":"INP_General!BC$457","v":0.25},{"$f":"INP_General!BD$457","v":0.25},{"$f":"INP_General!BE$457","v":0.25},{"$f":"INP_General!BF$457","v":0.25},{"$f":"INP_General!BG$457","v":0.25},{"$f":"INP_General!BH$457","v":0.25},{"$f":"INP_General!BI$457","v":0.25},{"$f":"INP_General!BJ$457","v":0.25},{"$f":"INP_General!BK$457","v":0.25},{"$f":"INP_General!BL$457","v":0.25},{"$f":"INP_General!BM$457","v":0.25},{"$f":"INP_General!BN$457","v":0.25},{"$f":"INP_General!BO$457","v":0.25},{"$f":"INP_General!BP$457","v":0.25},{"$f":"INP_General!BQ$457","v":0.25},{"$f":"INP_General!BR$457","v":0.25},{"$f":"INP_General!BS$457","v":0.25},{"$f":"INP_General!BT$457","v":0.25}]
[null,null,null,"PBT * prevailing tax rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$454","v":true},null,null,null,null,{"$f":"-M446*M447*$H448","v":0},{"$f":"-N446*N447*$H448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M450:BT450)*H448","v":0},null,null,null,null,{"$f":"M444-M448","v":0},{"$f":"N444-N448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of:"]
[]
[null,null,null,"Depreciation on non-qualifying PPE"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},{"$f":"OpCo2!H3360","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D455","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$256","v":"Generation"},{"$f":"OpCo2!J2401","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!M$293:M$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!N$293:N$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!O$293:O$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!P$293:P$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Q$293:Q$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!R$293:R$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!S$293:S$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!T$293:T$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!U$293:U$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!V$293:V$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!W$293:W$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!X$293:X$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Y$293:Y$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Z$293:Z$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AA$293:AA$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AB$293:AB$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AC$293:AC$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AD$293:AD$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AE$293:AE$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AF$293:AF$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AG$293:AG$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AH$293:AH$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AI$293:AI$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AJ$293:AJ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AK$293:AK$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AL$293:AL$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AM$293:AM$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AN$293:AN$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AO$293:AO$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AP$293:AP$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AQ$293:AQ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AR$293:AR$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AS$293:AS$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AT$293:AT$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AU$293:AU$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AV$293:AV$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AW$293:AW$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AX$293:AX$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AY$293:AY$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AZ$293:AZ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BA$293:BA$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BB$293:BB$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BC$293:BC$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BD$293:BD$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BE$293:BE$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BF$293:BF$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BG$293:BG$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BH$293:BH$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BI$293:BI$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BJ$293:BJ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BK$293:BK$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BL$293:BL$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BM$293:BM$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BN$293:BN$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BO$293:BO$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BP$293:BP$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BQ$293:BQ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BR$293:BR$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BS$293:BS$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BT$293:BT$895)*$J455*$E455","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},{"$f":"OpCo2!H3361","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D456","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$257","v":"Generation"},{"$f":"OpCo2!J2402","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!M$293:M$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!N$293:N$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!O$293:O$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!P$293:P$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Q$293:Q$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!R$293:R$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!S$293:S$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!T$293:T$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!U$293:U$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!V$293:V$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!W$293:W$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!X$293:X$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Y$293:Y$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Z$293:Z$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AA$293:AA$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AB$293:AB$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AC$293:AC$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AD$293:AD$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AE$293:AE$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AF$293:AF$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AG$293:AG$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AH$293:AH$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AI$293:AI$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AJ$293:AJ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AK$293:AK$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AL$293:AL$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AM$293:AM$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AN$293:AN$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AO$293:AO$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AP$293:AP$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AQ$293:AQ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AR$293:AR$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AS$293:AS$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AT$293:AT$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AU$293:AU$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AV$293:AV$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AW$293:AW$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AX$293:AX$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AY$293:AY$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AZ$293:AZ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BA$293:BA$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BB$293:BB$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BC$293:BC$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BD$293:BD$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BE$293:BE$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BF$293:BF$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BG$293:BG$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BH$293:BH$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BI$293:BI$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BJ$293:BJ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BK$293:BK$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BL$293:BL$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BM$293:BM$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BN$293:BN$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BO$293:BO$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BP$293:BP$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BQ$293:BQ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BR$293:BR$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BS$293:BS$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BT$293:BT$895)*$J456*$E456","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},{"$f":"OpCo2!H3362","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D457","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"OpCo2!J2403","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!M$293:M$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!N$293:N$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!O$293:O$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!P$293:P$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Q$293:Q$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!R$293:R$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!S$293:S$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!T$293:T$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!U$293:U$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!V$293:V$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!W$293:W$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!X$293:X$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Y$293:Y$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Z$293:Z$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AA$293:AA$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AB$293:AB$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AC$293:AC$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AD$293:AD$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AE$293:AE$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AF$293:AF$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AG$293:AG$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AH$293:AH$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AI$293:AI$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AJ$293:AJ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AK$293:AK$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AL$293:AL$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AM$293:AM$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AN$293:AN$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AO$293:AO$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AP$293:AP$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AQ$293:AQ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AR$293:AR$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AS$293:AS$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AT$293:AT$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AU$293:AU$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AV$293:AV$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AW$293:AW$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AX$293:AX$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AY$293:AY$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AZ$293:AZ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BA$293:BA$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BB$293:BB$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BC$293:BC$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BD$293:BD$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BE$293:BE$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BF$293:BF$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BG$293:BG$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BH$293:BH$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BI$293:BI$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BJ$293:BJ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BK$293:BK$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BL$293:BL$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BM$293:BM$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BN$293:BN$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BO$293:BO$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BP$293:BP$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BQ$293:BQ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BR$293:BR$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BS$293:BS$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BT$293:BT$895)*$J457*$E457","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},{"$f":"OpCo2!H3363","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D458","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"OpCo2!J2404","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!M$293:M$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!N$293:N$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!O$293:O$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!P$293:P$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Q$293:Q$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!R$293:R$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!S$293:S$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!T$293:T$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!U$293:U$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!V$293:V$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!W$293:W$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!X$293:X$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Y$293:Y$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Z$293:Z$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AA$293:AA$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AB$293:AB$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AC$293:AC$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AD$293:AD$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AE$293:AE$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AF$293:AF$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AG$293:AG$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AH$293:AH$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AI$293:AI$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AJ$293:AJ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AK$293:AK$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AL$293:AL$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AM$293:AM$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AN$293:AN$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AO$293:AO$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AP$293:AP$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AQ$293:AQ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AR$293:AR$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AS$293:AS$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AT$293:AT$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AU$293:AU$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AV$293:AV$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AW$293:AW$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AX$293:AX$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AY$293:AY$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AZ$293:AZ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BA$293:BA$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BB$293:BB$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BC$293:BC$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BD$293:BD$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BE$293:BE$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BF$293:BF$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BG$293:BG$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BH$293:BH$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BI$293:BI$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BJ$293:BJ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BK$293:BK$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BL$293:BL$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BM$293:BM$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BN$293:BN$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BO$293:BO$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BP$293:BP$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BQ$293:BQ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BR$293:BR$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BS$293:BS$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BT$293:BT$895)*$J458*$E458","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},{"$f":"OpCo2!H3364","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D459","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"OpCo2!J2405","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!M$293:M$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!N$293:N$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!O$293:O$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!P$293:P$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Q$293:Q$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!R$293:R$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!S$293:S$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!T$293:T$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!U$293:U$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!V$293:V$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!W$293:W$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!X$293:X$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Y$293:Y$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Z$293:Z$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AA$293:AA$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AB$293:AB$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AC$293:AC$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AD$293:AD$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AE$293:AE$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AF$293:AF$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AG$293:AG$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AH$293:AH$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AI$293:AI$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AJ$293:AJ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AK$293:AK$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AL$293:AL$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AM$293:AM$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AN$293:AN$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AO$293:AO$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AP$293:AP$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AQ$293:AQ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AR$293:AR$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AS$293:AS$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AT$293:AT$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AU$293:AU$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AV$293:AV$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AW$293:AW$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AX$293:AX$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AY$293:AY$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AZ$293:AZ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BA$293:BA$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BB$293:BB$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BC$293:BC$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BD$293:BD$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BE$293:BE$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BF$293:BF$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BG$293:BG$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BH$293:BH$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BI$293:BI$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BJ$293:BJ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BK$293:BK$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BL$293:BL$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BM$293:BM$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BN$293:BN$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BO$293:BO$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BP$293:BP$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BQ$293:BQ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BR$293:BR$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BS$293:BS$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BT$293:BT$895)*$J459*$E459","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},{"$f":"OpCo2!H3365","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D460","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$261","v":"Generation"},{"$f":"OpCo2!J2406","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!M$293:M$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!N$293:N$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!O$293:O$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!P$293:P$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Q$293:Q$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!R$293:R$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!S$293:S$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!T$293:T$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!U$293:U$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!V$293:V$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!W$293:W$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!X$293:X$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Y$293:Y$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Z$293:Z$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AA$293:AA$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AB$293:AB$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AC$293:AC$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AD$293:AD$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AE$293:AE$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AF$293:AF$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AG$293:AG$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AH$293:AH$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AI$293:AI$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AJ$293:AJ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AK$293:AK$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AL$293:AL$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AM$293:AM$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AN$293:AN$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AO$293:AO$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AP$293:AP$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AQ$293:AQ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AR$293:AR$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AS$293:AS$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AT$293:AT$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AU$293:AU$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AV$293:AV$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AW$293:AW$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AX$293:AX$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AY$293:AY$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AZ$293:AZ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BA$293:BA$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BB$293:BB$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BC$293:BC$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BD$293:BD$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BE$293:BE$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BF$293:BF$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BG$293:BG$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BH$293:BH$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BI$293:BI$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BJ$293:BJ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BK$293:BK$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BL$293:BL$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BM$293:BM$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BN$293:BN$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BO$293:BO$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BP$293:BP$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BQ$293:BQ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BR$293:BR$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BS$293:BS$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BT$293:BT$895)*$J460*$E460","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},{"$f":"OpCo2!H3366","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D461","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"OpCo2!J2407","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!M$293:M$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!N$293:N$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!O$293:O$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!P$293:P$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Q$293:Q$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!R$293:R$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!S$293:S$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!T$293:T$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!U$293:U$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!V$293:V$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!W$293:W$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!X$293:X$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Y$293:Y$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Z$293:Z$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AA$293:AA$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AB$293:AB$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AC$293:AC$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AD$293:AD$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AE$293:AE$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AF$293:AF$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AG$293:AG$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AH$293:AH$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AI$293:AI$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AJ$293:AJ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AK$293:AK$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AL$293:AL$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AM$293:AM$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AN$293:AN$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AO$293:AO$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AP$293:AP$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AQ$293:AQ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AR$293:AR$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AS$293:AS$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AT$293:AT$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AU$293:AU$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AV$293:AV$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AW$293:AW$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AX$293:AX$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AY$293:AY$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AZ$293:AZ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BA$293:BA$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BB$293:BB$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BC$293:BC$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BD$293:BD$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BE$293:BE$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BF$293:BF$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BG$293:BG$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BH$293:BH$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BI$293:BI$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BJ$293:BJ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BK$293:BK$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BL$293:BL$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BM$293:BM$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BN$293:BN$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BO$293:BO$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BP$293:BP$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BQ$293:BQ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BR$293:BR$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BS$293:BS$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BT$293:BT$895)*$J461*$E461","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},{"$f":"OpCo2!H3367","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D462","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$263","v":"Generation"},{"$f":"OpCo2!J2408","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!M$293:M$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!N$293:N$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!O$293:O$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!P$293:P$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Q$293:Q$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!R$293:R$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!S$293:S$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!T$293:T$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!U$293:U$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!V$293:V$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!W$293:W$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!X$293:X$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Y$293:Y$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Z$293:Z$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AA$293:AA$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AB$293:AB$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AC$293:AC$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AD$293:AD$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AE$293:AE$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AF$293:AF$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AG$293:AG$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AH$293:AH$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AI$293:AI$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AJ$293:AJ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AK$293:AK$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AL$293:AL$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AM$293:AM$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AN$293:AN$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AO$293:AO$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AP$293:AP$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AQ$293:AQ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AR$293:AR$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AS$293:AS$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AT$293:AT$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AU$293:AU$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AV$293:AV$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AW$293:AW$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AX$293:AX$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AY$293:AY$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AZ$293:AZ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BA$293:BA$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BB$293:BB$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BC$293:BC$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BD$293:BD$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BE$293:BE$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BF$293:BF$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BG$293:BG$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BH$293:BH$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BI$293:BI$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BJ$293:BJ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BK$293:BK$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BL$293:BL$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BM$293:BM$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BN$293:BN$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BO$293:BO$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BP$293:BP$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BQ$293:BQ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BR$293:BR$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BS$293:BS$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BT$293:BT$895)*$J462*$E462","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},{"$f":"OpCo2!H3368","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D463","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$264","v":"Generation"},{"$f":"OpCo2!J2409","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!M$293:M$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!N$293:N$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!O$293:O$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!P$293:P$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Q$293:Q$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!R$293:R$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!S$293:S$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!T$293:T$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!U$293:U$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!V$293:V$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!W$293:W$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!X$293:X$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Y$293:Y$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Z$293:Z$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AA$293:AA$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AB$293:AB$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AC$293:AC$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AD$293:AD$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AE$293:AE$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AF$293:AF$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AG$293:AG$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AH$293:AH$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AI$293:AI$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AJ$293:AJ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AK$293:AK$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AL$293:AL$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AM$293:AM$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AN$293:AN$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AO$293:AO$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AP$293:AP$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AQ$293:AQ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AR$293:AR$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AS$293:AS$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AT$293:AT$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AU$293:AU$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AV$293:AV$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AW$293:AW$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AX$293:AX$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AY$293:AY$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AZ$293:AZ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BA$293:BA$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BB$293:BB$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BC$293:BC$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BD$293:BD$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BE$293:BE$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BF$293:BF$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BG$293:BG$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BH$293:BH$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BI$293:BI$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BJ$293:BJ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BK$293:BK$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BL$293:BL$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BM$293:BM$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BN$293:BN$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BO$293:BO$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BP$293:BP$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BQ$293:BQ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BR$293:BR$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BS$293:BS$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BT$293:BT$895)*$J463*$E463","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},{"$f":"OpCo2!H3369","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D464","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$265","v":"Generation"},{"$f":"OpCo2!J2410","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!M$293:M$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!N$293:N$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!O$293:O$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!P$293:P$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Q$293:Q$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!R$293:R$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!S$293:S$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!T$293:T$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!U$293:U$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!V$293:V$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!W$293:W$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!X$293:X$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Y$293:Y$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Z$293:Z$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AA$293:AA$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AB$293:AB$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AC$293:AC$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AD$293:AD$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AE$293:AE$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AF$293:AF$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AG$293:AG$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AH$293:AH$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AI$293:AI$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AJ$293:AJ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AK$293:AK$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AL$293:AL$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AM$293:AM$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AN$293:AN$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AO$293:AO$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AP$293:AP$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AQ$293:AQ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AR$293:AR$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AS$293:AS$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AT$293:AT$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AU$293:AU$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AV$293:AV$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AW$293:AW$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AX$293:AX$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AY$293:AY$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AZ$293:AZ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BA$293:BA$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BB$293:BB$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BC$293:BC$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BD$293:BD$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BE$293:BE$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BF$293:BF$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BG$293:BG$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BH$293:BH$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BI$293:BI$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BJ$293:BJ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BK$293:BK$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BL$293:BL$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BM$293:BM$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BN$293:BN$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BO$293:BO$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BP$293:BP$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BQ$293:BQ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BR$293:BR$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BS$293:BS$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BT$293:BT$895)*$J464*$E464","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},{"$f":"OpCo2!H3370","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D465","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$266","v":"Generation"},{"$f":"OpCo2!J2411","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!M$293:M$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!N$293:N$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!O$293:O$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!P$293:P$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Q$293:Q$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!R$293:R$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!S$293:S$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!T$293:T$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!U$293:U$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!V$293:V$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!W$293:W$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!X$293:X$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Y$293:Y$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Z$293:Z$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AA$293:AA$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AB$293:AB$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AC$293:AC$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AD$293:AD$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AE$293:AE$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AF$293:AF$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AG$293:AG$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AH$293:AH$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AI$293:AI$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AJ$293:AJ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AK$293:AK$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AL$293:AL$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AM$293:AM$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AN$293:AN$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AO$293:AO$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AP$293:AP$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AQ$293:AQ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AR$293:AR$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AS$293:AS$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AT$293:AT$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AU$293:AU$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AV$293:AV$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AW$293:AW$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AX$293:AX$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AY$293:AY$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AZ$293:AZ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BA$293:BA$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BB$293:BB$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BC$293:BC$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BD$293:BD$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BE$293:BE$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BF$293:BF$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BG$293:BG$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BH$293:BH$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BI$293:BI$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BJ$293:BJ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BK$293:BK$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BL$293:BL$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BM$293:BM$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BN$293:BN$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BO$293:BO$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BP$293:BP$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BQ$293:BQ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BR$293:BR$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BS$293:BS$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BT$293:BT$895)*$J465*$E465","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},{"$f":"OpCo2!H3371","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D466","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"OpCo2!J2412","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!M$293:M$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!N$293:N$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!O$293:O$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!P$293:P$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Q$293:Q$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!R$293:R$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!S$293:S$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!T$293:T$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!U$293:U$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!V$293:V$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!W$293:W$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!X$293:X$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Y$293:Y$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Z$293:Z$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AA$293:AA$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AB$293:AB$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AC$293:AC$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AD$293:AD$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AE$293:AE$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AF$293:AF$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AG$293:AG$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AH$293:AH$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AI$293:AI$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AJ$293:AJ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AK$293:AK$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AL$293:AL$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AM$293:AM$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AN$293:AN$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AO$293:AO$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AP$293:AP$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AQ$293:AQ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AR$293:AR$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AS$293:AS$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AT$293:AT$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AU$293:AU$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AV$293:AV$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AW$293:AW$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AX$293:AX$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AY$293:AY$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AZ$293:AZ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BA$293:BA$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BB$293:BB$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BC$293:BC$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BD$293:BD$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BE$293:BE$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BF$293:BF$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BG$293:BG$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BH$293:BH$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BI$293:BI$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BJ$293:BJ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BK$293:BK$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BL$293:BL$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BM$293:BM$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BN$293:BN$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BO$293:BO$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BP$293:BP$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BQ$293:BQ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BR$293:BR$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BS$293:BS$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BT$293:BT$895)*$J466*$E466","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},{"$f":"OpCo2!H3372","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D467","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$268","v":"Generation"},{"$f":"OpCo2!J2413","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!M$293:M$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!N$293:N$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!O$293:O$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!P$293:P$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Q$293:Q$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!R$293:R$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!S$293:S$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!T$293:T$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!U$293:U$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!V$293:V$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!W$293:W$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!X$293:X$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Y$293:Y$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Z$293:Z$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AA$293:AA$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AB$293:AB$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AC$293:AC$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AD$293:AD$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AE$293:AE$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AF$293:AF$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AG$293:AG$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AH$293:AH$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AI$293:AI$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AJ$293:AJ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AK$293:AK$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AL$293:AL$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AM$293:AM$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AN$293:AN$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AO$293:AO$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AP$293:AP$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AQ$293:AQ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AR$293:AR$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AS$293:AS$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AT$293:AT$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AU$293:AU$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AV$293:AV$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AW$293:AW$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AX$293:AX$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AY$293:AY$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AZ$293:AZ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BA$293:BA$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BB$293:BB$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BC$293:BC$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BD$293:BD$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BE$293:BE$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BF$293:BF$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BG$293:BG$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BH$293:BH$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BI$293:BI$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BJ$293:BJ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BK$293:BK$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BL$293:BL$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BM$293:BM$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BN$293:BN$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BO$293:BO$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BP$293:BP$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BQ$293:BQ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BR$293:BR$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BS$293:BS$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BT$293:BT$895)*$J467*$E467","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},{"$f":"OpCo2!H3373","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D468","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$269","v":"Generation"},{"$f":"OpCo2!J2414","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!M$293:M$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!N$293:N$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!O$293:O$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!P$293:P$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Q$293:Q$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!R$293:R$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!S$293:S$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!T$293:T$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!U$293:U$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!V$293:V$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!W$293:W$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!X$293:X$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Y$293:Y$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Z$293:Z$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AA$293:AA$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AB$293:AB$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AC$293:AC$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AD$293:AD$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AE$293:AE$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AF$293:AF$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AG$293:AG$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AH$293:AH$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AI$293:AI$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AJ$293:AJ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AK$293:AK$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AL$293:AL$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AM$293:AM$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AN$293:AN$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AO$293:AO$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AP$293:AP$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AQ$293:AQ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AR$293:AR$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AS$293:AS$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AT$293:AT$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AU$293:AU$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AV$293:AV$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AW$293:AW$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AX$293:AX$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AY$293:AY$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AZ$293:AZ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BA$293:BA$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BB$293:BB$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BC$293:BC$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BD$293:BD$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BE$293:BE$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BF$293:BF$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BG$293:BG$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BH$293:BH$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BI$293:BI$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BJ$293:BJ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BK$293:BK$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BL$293:BL$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BM$293:BM$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BN$293:BN$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BO$293:BO$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BP$293:BP$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BQ$293:BQ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BR$293:BR$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BS$293:BS$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BT$293:BT$895)*$J468*$E468","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},{"$f":"OpCo2!H3374","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D469","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"OpCo2!J2415","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!M$293:M$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!N$293:N$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!O$293:O$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!P$293:P$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Q$293:Q$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!R$293:R$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!S$293:S$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!T$293:T$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!U$293:U$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!V$293:V$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!W$293:W$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!X$293:X$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Y$293:Y$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Z$293:Z$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AA$293:AA$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AB$293:AB$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AC$293:AC$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AD$293:AD$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AE$293:AE$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AF$293:AF$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AG$293:AG$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AH$293:AH$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AI$293:AI$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AJ$293:AJ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AK$293:AK$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AL$293:AL$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AM$293:AM$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AN$293:AN$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AO$293:AO$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AP$293:AP$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AQ$293:AQ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AR$293:AR$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AS$293:AS$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AT$293:AT$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AU$293:AU$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AV$293:AV$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AW$293:AW$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AX$293:AX$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AY$293:AY$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AZ$293:AZ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BA$293:BA$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BB$293:BB$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BC$293:BC$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BD$293:BD$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BE$293:BE$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BF$293:BF$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BG$293:BG$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BH$293:BH$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BI$293:BI$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BJ$293:BJ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BK$293:BK$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BL$293:BL$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BM$293:BM$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BN$293:BN$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BO$293:BO$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BP$293:BP$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BQ$293:BQ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BR$293:BR$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BS$293:BS$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BT$293:BT$895)*$J469*$E469","v":0}]
[]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"OpCo2!H3377","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo2!G15","v":false},null,null,{"$f":"((CALC_Project_ANN!M2126 + CALC_Project_ANN!M5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2126 + CALC_Project_ANN!N5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2126 + CALC_Project_ANN!O5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2126 + CALC_Project_ANN!P5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2126 + CALC_Project_ANN!Q5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2126 + CALC_Project_ANN!R5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2126 + CALC_Project_ANN!S5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2126 + CALC_Project_ANN!T5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2126 + CALC_Project_ANN!U5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2126 + CALC_Project_ANN!V5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2126 + CALC_Project_ANN!W5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2126 + CALC_Project_ANN!X5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2126 + CALC_Project_ANN!Y5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2126 + CALC_Project_ANN!Z5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2126 + CALC_Project_ANN!AA5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2126 + CALC_Project_ANN!AB5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2126 + CALC_Project_ANN!AC5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2126 + CALC_Project_ANN!AD5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2126 + CALC_Project_ANN!AE5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2126 + CALC_Project_ANN!AF5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2126 + CALC_Project_ANN!AG5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2126 + CALC_Project_ANN!AH5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2126 + CALC_Project_ANN!AI5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2126 + CALC_Project_ANN!AJ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2126 + CALC_Project_ANN!AK5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2126 + CALC_Project_ANN!AL5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2126 + CALC_Project_ANN!AM5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2126 + CALC_Project_ANN!AN5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2126 + CALC_Project_ANN!AO5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2126 + CALC_Project_ANN!AP5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2126 + CALC_Project_ANN!AQ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2126 + CALC_Project_ANN!AR5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2126 + CALC_Project_ANN!AS5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2126 + CALC_Project_ANN!AT5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2126 + CALC_Project_ANN!AU5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2126 + CALC_Project_ANN!AV5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2126 + CALC_Project_ANN!AW5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2126 + CALC_Project_ANN!AX5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2126 + CALC_Project_ANN!AY5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2126 + CALC_Project_ANN!AZ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2126 + CALC_Project_ANN!BA5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2126 + CALC_Project_ANN!BB5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2126 + CALC_Project_ANN!BC5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2126 + CALC_Project_ANN!BD5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2126 + CALC_Project_ANN!BE5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2126 + CALC_Project_ANN!BF5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2126 + CALC_Project_ANN!BG5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2126 + CALC_Project_ANN!BH5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2126 + CALC_Project_ANN!BI5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2126 + CALC_Project_ANN!BJ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2126 + CALC_Project_ANN!BK5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2126 + CALC_Project_ANN!BL5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2126 + CALC_Project_ANN!BM5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2126 + CALC_Project_ANN!BN5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2126 + CALC_Project_ANN!BO5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2126 + CALC_Project_ANN!BP5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2126 + CALC_Project_ANN!BQ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2126 + CALC_Project_ANN!BR5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2126 + CALC_Project_ANN!BS5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2126 + CALC_Project_ANN!BT5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BT$455:BT$469)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"OpCo2!H3378","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo2!G16","v":false},null,null,{"$f":"((CALC_Project_ANN!M2152 + CALC_Project_ANN!M5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2152 + CALC_Project_ANN!N5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2152 + CALC_Project_ANN!O5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2152 + CALC_Project_ANN!P5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2152 + CALC_Project_ANN!Q5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2152 + CALC_Project_ANN!R5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2152 + CALC_Project_ANN!S5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2152 + CALC_Project_ANN!T5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2152 + CALC_Project_ANN!U5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2152 + CALC_Project_ANN!V5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2152 + CALC_Project_ANN!W5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2152 + CALC_Project_ANN!X5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2152 + CALC_Project_ANN!Y5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2152 + CALC_Project_ANN!Z5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2152 + CALC_Project_ANN!AA5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2152 + CALC_Project_ANN!AB5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2152 + CALC_Project_ANN!AC5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2152 + CALC_Project_ANN!AD5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2152 + CALC_Project_ANN!AE5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2152 + CALC_Project_ANN!AF5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2152 + CALC_Project_ANN!AG5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2152 + CALC_Project_ANN!AH5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2152 + CALC_Project_ANN!AI5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2152 + CALC_Project_ANN!AJ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2152 + CALC_Project_ANN!AK5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2152 + CALC_Project_ANN!AL5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2152 + CALC_Project_ANN!AM5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2152 + CALC_Project_ANN!AN5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2152 + CALC_Project_ANN!AO5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2152 + CALC_Project_ANN!AP5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2152 + CALC_Project_ANN!AQ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2152 + CALC_Project_ANN!AR5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2152 + CALC_Project_ANN!AS5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2152 + CALC_Project_ANN!AT5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2152 + CALC_Project_ANN!AU5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2152 + CALC_Project_ANN!AV5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2152 + CALC_Project_ANN!AW5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2152 + CALC_Project_ANN!AX5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2152 + CALC_Project_ANN!AY5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2152 + CALC_Project_ANN!AZ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2152 + CALC_Project_ANN!BA5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2152 + CALC_Project_ANN!BB5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2152 + CALC_Project_ANN!BC5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2152 + CALC_Project_ANN!BD5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2152 + CALC_Project_ANN!BE5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2152 + CALC_Project_ANN!BF5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2152 + CALC_Project_ANN!BG5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2152 + CALC_Project_ANN!BH5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2152 + CALC_Project_ANN!BI5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2152 + CALC_Project_ANN!BJ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2152 + CALC_Project_ANN!BK5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2152 + CALC_Project_ANN!BL5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2152 + CALC_Project_ANN!BM5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2152 + CALC_Project_ANN!BN5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2152 + CALC_Project_ANN!BO5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2152 + CALC_Project_ANN!BP5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2152 + CALC_Project_ANN!BQ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2152 + CALC_Project_ANN!BR5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2152 + CALC_Project_ANN!BS5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2152 + CALC_Project_ANN!BT5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BT$455:BT$469)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"OpCo2!H3379","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo2!G17","v":false},null,null,{"$f":"((CALC_Project_ANN!M2178 + CALC_Project_ANN!M5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2178 + CALC_Project_ANN!N5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2178 + CALC_Project_ANN!O5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2178 + CALC_Project_ANN!P5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2178 + CALC_Project_ANN!Q5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2178 + CALC_Project_ANN!R5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2178 + CALC_Project_ANN!S5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2178 + CALC_Project_ANN!T5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2178 + CALC_Project_ANN!U5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2178 + CALC_Project_ANN!V5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2178 + CALC_Project_ANN!W5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2178 + CALC_Project_ANN!X5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2178 + CALC_Project_ANN!Y5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2178 + CALC_Project_ANN!Z5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2178 + CALC_Project_ANN!AA5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2178 + CALC_Project_ANN!AB5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2178 + CALC_Project_ANN!AC5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2178 + CALC_Project_ANN!AD5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2178 + CALC_Project_ANN!AE5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2178 + CALC_Project_ANN!AF5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2178 + CALC_Project_ANN!AG5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2178 + CALC_Project_ANN!AH5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2178 + CALC_Project_ANN!AI5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2178 + CALC_Project_ANN!AJ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2178 + CALC_Project_ANN!AK5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2178 + CALC_Project_ANN!AL5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2178 + CALC_Project_ANN!AM5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2178 + CALC_Project_ANN!AN5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2178 + CALC_Project_ANN!AO5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2178 + CALC_Project_ANN!AP5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2178 + CALC_Project_ANN!AQ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2178 + CALC_Project_ANN!AR5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2178 + CALC_Project_ANN!AS5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2178 + CALC_Project_ANN!AT5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2178 + CALC_Project_ANN!AU5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2178 + CALC_Project_ANN!AV5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2178 + CALC_Project_ANN!AW5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2178 + CALC_Project_ANN!AX5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2178 + CALC_Project_ANN!AY5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2178 + CALC_Project_ANN!AZ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2178 + CALC_Project_ANN!BA5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2178 + CALC_Project_ANN!BB5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2178 + CALC_Project_ANN!BC5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2178 + CALC_Project_ANN!BD5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2178 + CALC_Project_ANN!BE5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2178 + CALC_Project_ANN!BF5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2178 + CALC_Project_ANN!BG5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2178 + CALC_Project_ANN!BH5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2178 + CALC_Project_ANN!BI5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2178 + CALC_Project_ANN!BJ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2178 + CALC_Project_ANN!BK5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2178 + CALC_Project_ANN!BL5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2178 + CALC_Project_ANN!BM5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2178 + CALC_Project_ANN!BN5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2178 + CALC_Project_ANN!BO5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2178 + CALC_Project_ANN!BP5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2178 + CALC_Project_ANN!BQ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2178 + CALC_Project_ANN!BR5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2178 + CALC_Project_ANN!BS5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2178 + CALC_Project_ANN!BT5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BT$455:BT$469)","v":0}]
[]
[null,null,null,"Depn' on interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation on non-qualifying PPE",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M455:M477)","v":0},{"$f":"SUM(N455:N477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M479:BT479)","v":0},null,null,null,null,{"$f":"-M478*M$447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-X478*X$447","v":0},{"$f":"-Y478*Y$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of Capital allowances vs depreciation"]
[null,null,null,"Capital allowances",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M$3226","v":0},{"$f":"OpCo2!N$3226","v":0},{"$f":"OpCo2!O$3226","v":0},{"$f":"OpCo2!P$3226","v":0},{"$f":"OpCo2!Q$3226","v":0},{"$f":"OpCo2!R$3226","v":0},{"$f":"OpCo2!S$3226","v":0},{"$f":"OpCo2!T$3226","v":0},{"$f":"OpCo2!U$3226","v":0},{"$f":"OpCo2!V$3226","v":0},{"$f":"OpCo2!W$3226","v":0},{"$f":"OpCo2!X$3226","v":0},{"$f":"OpCo2!Y$3226","v":0},{"$f":"OpCo2!Z$3226","v":0},{"$f":"OpCo2!AA$3226","v":0},{"$f":"OpCo2!AB$3226","v":0},{"$f":"OpCo2!AC$3226","v":0},{"$f":"OpCo2!AD$3226","v":0},{"$f":"OpCo2!AE$3226","v":0},{"$f":"OpCo2!AF$3226","v":0},{"$f":"OpCo2!AG$3226","v":0},{"$f":"OpCo2!AH$3226","v":0},{"$f":"OpCo2!AI$3226","v":0},{"$f":"OpCo2!AJ$3226","v":0},{"$f":"OpCo2!AK$3226","v":0},{"$f":"OpCo2!AL$3226","v":0},{"$f":"OpCo2!AM$3226","v":0},{"$f":"OpCo2!AN$3226","v":0},{"$f":"OpCo2!AO$3226","v":0},{"$f":"OpCo2!AP$3226","v":0},{"$f":"OpCo2!AQ$3226","v":0},{"$f":"OpCo2!AR$3226","v":0},{"$f":"OpCo2!AS$3226","v":0},{"$f":"OpCo2!AT$3226","v":0},{"$f":"OpCo2!AU$3226","v":0},{"$f":"OpCo2!AV$3226","v":0},{"$f":"OpCo2!AW$3226","v":0},{"$f":"OpCo2!AX$3226","v":0},{"$f":"OpCo2!AY$3226","v":0},{"$f":"OpCo2!AZ$3226","v":0},{"$f":"OpCo2!BA$3226","v":0},{"$f":"OpCo2!BB$3226","v":0},{"$f":"OpCo2!BC$3226","v":0},{"$f":"OpCo2!BD$3226","v":0},{"$f":"OpCo2!BE$3226","v":0},{"$f":"OpCo2!BF$3226","v":0},{"$f":"OpCo2!BG$3226","v":0},{"$f":"OpCo2!BH$3226","v":0},{"$f":"OpCo2!BI$3226","v":0},{"$f":"OpCo2!BJ$3226","v":0},{"$f":"OpCo2!BK$3226","v":0},{"$f":"OpCo2!BL$3226","v":0},{"$f":"OpCo2!BM$3226","v":0},{"$f":"OpCo2!BN$3226","v":0},{"$f":"OpCo2!BO$3226","v":0},{"$f":"OpCo2!BP$3226","v":0},{"$f":"OpCo2!BQ$3226","v":0},{"$f":"OpCo2!BR$3226","v":0},{"$f":"OpCo2!BS$3226","v":0},{"$f":"OpCo2!BT$3226","v":0}]
[null,null,null,"Depreciation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M45-M478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS45-AS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M483-M482","v":0},{"$f":"N483-N482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M485:BT485)","v":0},null,null,null,null,{"$f":"-M484*M$447","v":0},{"$f":"-N484*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of fees amortised to P&L"]
[null,null,null,"Fees deducted against taxable profits",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2!M3214","v":0},{"$f":"OpCo2!N3214","v":0},{"$f":"OpCo2!O3214","v":0},{"$f":"OpCo2!P3214","v":0},{"$f":"OpCo2!Q3214","v":0},{"$f":"OpCo2!R3214","v":0},{"$f":"OpCo2!S3214","v":0},{"$f":"OpCo2!T3214","v":0},{"$f":"OpCo2!U3214","v":0},{"$f":"OpCo2!V3214","v":0},{"$f":"OpCo2!W3214","v":0},{"$f":"OpCo2!X3214","v":0},{"$f":"OpCo2!Y3214","v":0},{"$f":"OpCo2!Z3214","v":0},{"$f":"OpCo2!AA3214","v":0},{"$f":"OpCo2!AB3214","v":0},{"$f":"OpCo2!AC3214","v":0},{"$f":"OpCo2!AD3214","v":0},{"$f":"OpCo2!AE3214","v":0},{"$f":"OpCo2!AF3214","v":0},{"$f":"OpCo2!AG3214","v":0},{"$f":"OpCo2!AH3214","v":0},{"$f":"OpCo2!AI3214","v":0},{"$f":"OpCo2!AJ3214","v":0},{"$f":"OpCo2!AK3214","v":0},{"$f":"OpCo2!AL3214","v":0},{"$f":"OpCo2!AM3214","v":0},{"$f":"OpCo2!AN3214","v":0},{"$f":"OpCo2!AO3214","v":0},{"$f":"OpCo2!AP3214","v":0},{"$f":"OpCo2!AQ3214","v":0},{"$f":"OpCo2!AR3214","v":0},{"$f":"OpCo2!AS3214","v":0},{"$f":"OpCo2!AT3214","v":0},{"$f":"OpCo2!AU3214","v":0},{"$f":"OpCo2!AV3214","v":0},{"$f":"OpCo2!AW3214","v":0},{"$f":"OpCo2!AX3214","v":0},{"$f":"OpCo2!AY3214","v":0},{"$f":"OpCo2!AZ3214","v":0},{"$f":"OpCo2!BA3214","v":0},{"$f":"OpCo2!BB3214","v":0},{"$f":"OpCo2!BC3214","v":0},{"$f":"OpCo2!BD3214","v":0},{"$f":"OpCo2!BE3214","v":0},{"$f":"OpCo2!BF3214","v":0},{"$f":"OpCo2!BG3214","v":0},{"$f":"OpCo2!BH3214","v":0},{"$f":"OpCo2!BI3214","v":0},{"$f":"OpCo2!BJ3214","v":0},{"$f":"OpCo2!BK3214","v":0},{"$f":"OpCo2!BL3214","v":0},{"$f":"OpCo2!BM3214","v":0},{"$f":"OpCo2!BN3214","v":0},{"$f":"OpCo2!BO3214","v":0},{"$f":"OpCo2!BP3214","v":0},{"$f":"OpCo2!BQ3214","v":0},{"$f":"OpCo2!BR3214","v":0},{"$f":"OpCo2!BS3214","v":0},{"$f":"OpCo2!BT3214","v":0}]
[null,null,null,"Fees amortised through P&L",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M488-M489","v":0},{"$f":"N488-N489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax effect",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M491:BT491)","v":0},null,null,null,null,{"$f":"M490*M$447","v":0},{"$f":"N490*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Non-taxable income/expense"]
[null,null,null,{"$f":"D55","v":"Subsidies - Grant amortisation"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M$55","v":0},{"$f":"N$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Removed: capex sinking fund interest taxed]",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"}]
[null,null,null,"Total non-taxable income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M494:M495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS494:AS495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M497:BT497)","v":0},null,null,null,null,{"$f":"-M496*M$447","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-W496*W$447","v":0},{"$f":"-X496*X$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utilisation of losses"]
[null,null,null,"Tax effect of losses recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M500:BT500)","v":0},null,null,null,null,{"$f":"OpCo2!M3231*M$447","v":0},{"$f":"OpCo2!N3231*N$447","v":0},{"$f":"OpCo2!O3231*O$447","v":0},{"$f":"OpCo2!P3231*P$447","v":0},{"$f":"OpCo2!Q3231*Q$447","v":0},{"$f":"OpCo2!R3231*R$447","v":0},{"$f":"OpCo2!S3231*S$447","v":0},{"$f":"OpCo2!T3231*T$447","v":0},{"$f":"OpCo2!U3231*U$447","v":0},{"$f":"OpCo2!V3231*V$447","v":0},{"$f":"OpCo2!W3231*W$447","v":0},{"$f":"OpCo2!X3231*X$447","v":0},{"$f":"OpCo2!Y3231*Y$447","v":0},{"$f":"OpCo2!Z3231*Z$447","v":0},{"$f":"OpCo2!AA3231*AA$447","v":0},{"$f":"OpCo2!AB3231*AB$447","v":0},{"$f":"OpCo2!AC3231*AC$447","v":0},{"$f":"OpCo2!AD3231*AD$447","v":0},{"$f":"OpCo2!AE3231*AE$447","v":0},{"$f":"OpCo2!AF3231*AF$447","v":0},{"$f":"OpCo2!AG3231*AG$447","v":0},{"$f":"OpCo2!AH3231*AH$447","v":0},{"$f":"OpCo2!AI3231*AI$447","v":0},{"$f":"OpCo2!AJ3231*AJ$447","v":0},{"$f":"OpCo2!AK3231*AK$447","v":0},{"$f":"OpCo2!AL3231*AL$447","v":0},{"$f":"OpCo2!AM3231*AM$447","v":0},{"$f":"OpCo2!AN3231*AN$447","v":0},{"$f":"OpCo2!AO3231*AO$447","v":0},{"$f":"OpCo2!AP3231*AP$447","v":0},{"$f":"OpCo2!AQ3231*AQ$447","v":0},{"$f":"OpCo2!AR3231*AR$447","v":0},{"$f":"OpCo2!AS3231*AS$447","v":0},{"$f":"OpCo2!AT3231*AT$447","v":0},{"$f":"OpCo2!AU3231*AU$447","v":0},{"$f":"OpCo2!AV3231*AV$447","v":0},{"$f":"OpCo2!AW3231*AW$447","v":0},{"$f":"OpCo2!AX3231*AX$447","v":0},{"$f":"OpCo2!AY3231*AY$447","v":0},{"$f":"OpCo2!AZ3231*AZ$447","v":0},{"$f":"OpCo2!BA3231*BA$447","v":0},{"$f":"OpCo2!BB3231*BB$447","v":0},{"$f":"OpCo2!BC3231*BC$447","v":0},{"$f":"OpCo2!BD3231*BD$447","v":0},{"$f":"OpCo2!BE3231*BE$447","v":0},{"$f":"OpCo2!BF3231*BF$447","v":0},{"$f":"OpCo2!BG3231*BG$447","v":0},{"$f":"OpCo2!BH3231*BH$447","v":0},{"$f":"OpCo2!BI3231*BI$447","v":0},{"$f":"OpCo2!BJ3231*BJ$447","v":0},{"$f":"OpCo2!BK3231*BK$447","v":0},{"$f":"OpCo2!BL3231*BL$447","v":0},{"$f":"OpCo2!BM3231*BM$447","v":0},{"$f":"OpCo2!BN3231*BN$447","v":0},{"$f":"OpCo2!BO3231*BO$447","v":0},{"$f":"OpCo2!BP3231*BP$447","v":0},{"$f":"OpCo2!BQ3231*BQ$447","v":0},{"$f":"OpCo2!BR3231*BR$447","v":0},{"$f":"OpCo2!BS3231*BS$447","v":0},{"$f":"OpCo2!BT3231*BT$447","v":0}]
[null,null,null,"Tax effect of losses utilised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"OpCo2!M3232*M$447","v":0},{"$f":"OpCo2!N3232*N$447","v":0},{"$f":"OpCo2!O3232*O$447","v":0},{"$f":"OpCo2!P3232*P$447","v":0},{"$f":"OpCo2!Q3232*Q$447","v":0},{"$f":"OpCo2!R3232*R$447","v":0},{"$f":"OpCo2!S3232*S$447","v":0},{"$f":"OpCo2!T3232*T$447","v":0},{"$f":"OpCo2!U3232*U$447","v":0},{"$f":"OpCo2!V3232*V$447","v":0},{"$f":"OpCo2!W3232*W$447","v":0},{"$f":"OpCo2!X3232*X$447","v":0},{"$f":"OpCo2!Y3232*Y$447","v":0},{"$f":"OpCo2!Z3232*Z$447","v":0},{"$f":"OpCo2!AA3232*AA$447","v":0},{"$f":"OpCo2!AB3232*AB$447","v":0},{"$f":"OpCo2!AC3232*AC$447","v":0},{"$f":"OpCo2!AD3232*AD$447","v":0},{"$f":"OpCo2!AE3232*AE$447","v":0},{"$f":"OpCo2!AF3232*AF$447","v":0},{"$f":"OpCo2!AG3232*AG$447","v":0},{"$f":"OpCo2!AH3232*AH$447","v":0},{"$f":"OpCo2!AI3232*AI$447","v":0},{"$f":"OpCo2!AJ3232*AJ$447","v":0},{"$f":"OpCo2!AK3232*AK$447","v":0},{"$f":"OpCo2!AL3232*AL$447","v":0},{"$f":"OpCo2!AM3232*AM$447","v":0},{"$f":"OpCo2!AN3232*AN$447","v":0},{"$f":"OpCo2!AO3232*AO$447","v":0},{"$f":"OpCo2!AP3232*AP$447","v":0},{"$f":"OpCo2!AQ3232*AQ$447","v":0},{"$f":"OpCo2!AR3232*AR$447","v":0},{"$f":"OpCo2!AS3232*AS$447","v":0},{"$f":"OpCo2!AT3232*AT$447","v":0},{"$f":"OpCo2!AU3232*AU$447","v":0},{"$f":"OpCo2!AV3232*AV$447","v":0},{"$f":"OpCo2!AW3232*AW$447","v":0},{"$f":"OpCo2!AX3232*AX$447","v":0},{"$f":"OpCo2!AY3232*AY$447","v":0},{"$f":"OpCo2!AZ3232*AZ$447","v":0},{"$f":"OpCo2!BA3232*BA$447","v":0},{"$f":"OpCo2!BB3232*BB$447","v":0},{"$f":"OpCo2!BC3232*BC$447","v":0},{"$f":"OpCo2!BD3232*BD$447","v":0},{"$f":"OpCo2!BE3232*BE$447","v":0},{"$f":"OpCo2!BF3232*BF$447","v":0},{"$f":"OpCo2!BG3232*BG$447","v":0},{"$f":"OpCo2!BH3232*BH$447","v":0},{"$f":"OpCo2!BI3232*BI$447","v":0},{"$f":"OpCo2!BJ3232*BJ$447","v":0},{"$f":"OpCo2!BK3232*BK$447","v":0},{"$f":"OpCo2!BL3232*BL$447","v":0},{"$f":"OpCo2!BM3232*BM$447","v":0},{"$f":"OpCo2!BN3232*BN$447","v":0},{"$f":"OpCo2!BO3232*BO$447","v":0},{"$f":"OpCo2!BP3232*BP$447","v":0},{"$f":"OpCo2!BQ3232*BQ$447","v":0},{"$f":"OpCo2!BR3232*BR$447","v":0},{"$f":"OpCo2!BS3232*BS$447","v":0},{"$f":"OpCo2!BT3232*BT$447","v":0}]
[null,null,null,"Combined tax effect",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"SUM(M500:M501)","v":0},{"$f":"SUM(N500:N501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Losses not permitted to be offset"]
[null,null,null,"Losses not permitted",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M3220*OpCo2!M3223*(OpCo2!M3220<0)","v":0},{"$f":"-OpCo2!N3220*OpCo2!N3223*(OpCo2!N3220<0)","v":0},{"$f":"-OpCo2!O3220*OpCo2!O3223*(OpCo2!O3220<0)","v":0},{"$f":"-OpCo2!P3220*OpCo2!P3223*(OpCo2!P3220<0)","v":0},{"$f":"-OpCo2!Q3220*OpCo2!Q3223*(OpCo2!Q3220<0)","v":0},{"$f":"-OpCo2!R3220*OpCo2!R3223*(OpCo2!R3220<0)","v":0},{"$f":"-OpCo2!S3220*OpCo2!S3223*(OpCo2!S3220<0)","v":0},{"$f":"-OpCo2!T3220*OpCo2!T3223*(OpCo2!T3220<0)","v":0},{"$f":"-OpCo2!U3220*OpCo2!U3223*(OpCo2!U3220<0)","v":0},{"$f":"-OpCo2!V3220*OpCo2!V3223*(OpCo2!V3220<0)","v":0},{"$f":"-OpCo2!W3220*OpCo2!W3223*(OpCo2!W3220<0)","v":0},{"$f":"-OpCo2!X3220*OpCo2!X3223*(OpCo2!X3220<0)","v":0},{"$f":"-OpCo2!Y3220*OpCo2!Y3223*(OpCo2!Y3220<0)","v":0},{"$f":"-OpCo2!Z3220*OpCo2!Z3223*(OpCo2!Z3220<0)","v":0},{"$f":"-OpCo2!AA3220*OpCo2!AA3223*(OpCo2!AA3220<0)","v":0},{"$f":"-OpCo2!AB3220*OpCo2!AB3223*(OpCo2!AB3220<0)","v":0},{"$f":"-OpCo2!AC3220*OpCo2!AC3223*(OpCo2!AC3220<0)","v":0},{"$f":"-OpCo2!AD3220*OpCo2!AD3223*(OpCo2!AD3220<0)","v":0},{"$f":"-OpCo2!AE3220*OpCo2!AE3223*(OpCo2!AE3220<0)","v":0},{"$f":"-OpCo2!AF3220*OpCo2!AF3223*(OpCo2!AF3220<0)","v":0},{"$f":"-OpCo2!AG3220*OpCo2!AG3223*(OpCo2!AG3220<0)","v":0},{"$f":"-OpCo2!AH3220*OpCo2!AH3223*(OpCo2!AH3220<0)","v":0},{"$f":"-OpCo2!AI3220*OpCo2!AI3223*(OpCo2!AI3220<0)","v":0},{"$f":"-OpCo2!AJ3220*OpCo2!AJ3223*(OpCo2!AJ3220<0)","v":0},{"$f":"-OpCo2!AK3220*OpCo2!AK3223*(OpCo2!AK3220<0)","v":0},{"$f":"-OpCo2!AL3220*OpCo2!AL3223*(OpCo2!AL3220<0)","v":0},{"$f":"-OpCo2!AM3220*OpCo2!AM3223*(OpCo2!AM3220<0)","v":0},{"$f":"-OpCo2!AN3220*OpCo2!AN3223*(OpCo2!AN3220<0)","v":0},{"$f":"-OpCo2!AO3220*OpCo2!AO3223*(OpCo2!AO3220<0)","v":0},{"$f":"-OpCo2!AP3220*OpCo2!AP3223*(OpCo2!AP3220<0)","v":0},{"$f":"-OpCo2!AQ3220*OpCo2!AQ3223*(OpCo2!AQ3220<0)","v":0},{"$f":"-OpCo2!AR3220*OpCo2!AR3223*(OpCo2!AR3220<0)","v":0},{"$f":"-OpCo2!AS3220*OpCo2!AS3223*(OpCo2!AS3220<0)","v":0},{"$f":"-OpCo2!AT3220*OpCo2!AT3223*(OpCo2!AT3220<0)","v":0},{"$f":"-OpCo2!AU3220*OpCo2!AU3223*(OpCo2!AU3220<0)","v":0},{"$f":"-OpCo2!AV3220*OpCo2!AV3223*(OpCo2!AV3220<0)","v":0},{"$f":"-OpCo2!AW3220*OpCo2!AW3223*(OpCo2!AW3220<0)","v":0},{"$f":"-OpCo2!AX3220*OpCo2!AX3223*(OpCo2!AX3220<0)","v":0},{"$f":"-OpCo2!AY3220*OpCo2!AY3223*(OpCo2!AY3220<0)","v":0},{"$f":"-OpCo2!AZ3220*OpCo2!AZ3223*(OpCo2!AZ3220<0)","v":0},{"$f":"-OpCo2!BA3220*OpCo2!BA3223*(OpCo2!BA3220<0)","v":0},{"$f":"-OpCo2!BB3220*OpCo2!BB3223*(OpCo2!BB3220<0)","v":0},{"$f":"-OpCo2!BC3220*OpCo2!BC3223*(OpCo2!BC3220<0)","v":0},{"$f":"-OpCo2!BD3220*OpCo2!BD3223*(OpCo2!BD3220<0)","v":0},{"$f":"-OpCo2!BE3220*OpCo2!BE3223*(OpCo2!BE3220<0)","v":0},{"$f":"-OpCo2!BF3220*OpCo2!BF3223*(OpCo2!BF3220<0)","v":0},{"$f":"-OpCo2!BG3220*OpCo2!BG3223*(OpCo2!BG3220<0)","v":0},{"$f":"-OpCo2!BH3220*OpCo2!BH3223*(OpCo2!BH3220<0)","v":0},{"$f":"-OpCo2!BI3220*OpCo2!BI3223*(OpCo2!BI3220<0)","v":0},{"$f":"-OpCo2!BJ3220*OpCo2!BJ3223*(OpCo2!BJ3220<0)","v":0},{"$f":"-OpCo2!BK3220*OpCo2!BK3223*(OpCo2!BK3220<0)","v":0},{"$f":"-OpCo2!BL3220*OpCo2!BL3223*(OpCo2!BL3220<0)","v":0},{"$f":"-OpCo2!BM3220*OpCo2!BM3223*(OpCo2!BM3220<0)","v":0},{"$f":"-OpCo2!BN3220*OpCo2!BN3223*(OpCo2!BN3220<0)","v":0},{"$f":"-OpCo2!BO3220*OpCo2!BO3223*(OpCo2!BO3220<0)","v":0},{"$f":"-OpCo2!BP3220*OpCo2!BP3223*(OpCo2!BP3220<0)","v":0},{"$f":"-OpCo2!BQ3220*OpCo2!BQ3223*(OpCo2!BQ3220<0)","v":0},{"$f":"-OpCo2!BR3220*OpCo2!BR3223*(OpCo2!BR3220<0)","v":0},{"$f":"-OpCo2!BS3220*OpCo2!BS3223*(OpCo2!BS3220<0)","v":0},{"$f":"-OpCo2!BT3220*OpCo2!BT3223*(OpCo2!BT3220<0)","v":0}]
[null,null,null,"Tax effect of losses not permitted for future offset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M506:BT506)","v":0},null,null,null,null,{"$f":"M505*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS505*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CAs not permitted to be offset"]
[null,null,null,"CAs not permitted",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M3226*OpCo2!M3223","v":0},{"$f":"-OpCo2!N3226*OpCo2!N3223","v":0},{"$f":"-OpCo2!O3226*OpCo2!O3223","v":0},{"$f":"-OpCo2!P3226*OpCo2!P3223","v":0},{"$f":"-OpCo2!Q3226*OpCo2!Q3223","v":0},{"$f":"-OpCo2!R3226*OpCo2!R3223","v":0},{"$f":"-OpCo2!S3226*OpCo2!S3223","v":0},{"$f":"-OpCo2!T3226*OpCo2!T3223","v":0},{"$f":"-OpCo2!U3226*OpCo2!U3223","v":0},{"$f":"-OpCo2!V3226*OpCo2!V3223","v":0},{"$f":"-OpCo2!W3226*OpCo2!W3223","v":0},{"$f":"-OpCo2!X3226*OpCo2!X3223","v":0},{"$f":"-OpCo2!Y3226*OpCo2!Y3223","v":0},{"$f":"-OpCo2!Z3226*OpCo2!Z3223","v":0},{"$f":"-OpCo2!AA3226*OpCo2!AA3223","v":0},{"$f":"-OpCo2!AB3226*OpCo2!AB3223","v":0},{"$f":"-OpCo2!AC3226*OpCo2!AC3223","v":0},{"$f":"-OpCo2!AD3226*OpCo2!AD3223","v":0},{"$f":"-OpCo2!AE3226*OpCo2!AE3223","v":0},{"$f":"-OpCo2!AF3226*OpCo2!AF3223","v":0},{"$f":"-OpCo2!AG3226*OpCo2!AG3223","v":0},{"$f":"-OpCo2!AH3226*OpCo2!AH3223","v":0},{"$f":"-OpCo2!AI3226*OpCo2!AI3223","v":0},{"$f":"-OpCo2!AJ3226*OpCo2!AJ3223","v":0},{"$f":"-OpCo2!AK3226*OpCo2!AK3223","v":0},{"$f":"-OpCo2!AL3226*OpCo2!AL3223","v":0},{"$f":"-OpCo2!AM3226*OpCo2!AM3223","v":0},{"$f":"-OpCo2!AN3226*OpCo2!AN3223","v":0},{"$f":"-OpCo2!AO3226*OpCo2!AO3223","v":0},{"$f":"-OpCo2!AP3226*OpCo2!AP3223","v":0},{"$f":"-OpCo2!AQ3226*OpCo2!AQ3223","v":0},{"$f":"-OpCo2!AR3226*OpCo2!AR3223","v":0},{"$f":"-OpCo2!AS3226*OpCo2!AS3223","v":0},{"$f":"-OpCo2!AT3226*OpCo2!AT3223","v":0},{"$f":"-OpCo2!AU3226*OpCo2!AU3223","v":0},{"$f":"-OpCo2!AV3226*OpCo2!AV3223","v":0},{"$f":"-OpCo2!AW3226*OpCo2!AW3223","v":0},{"$f":"-OpCo2!AX3226*OpCo2!AX3223","v":0},{"$f":"-OpCo2!AY3226*OpCo2!AY3223","v":0},{"$f":"-OpCo2!AZ3226*OpCo2!AZ3223","v":0},{"$f":"-OpCo2!BA3226*OpCo2!BA3223","v":0},{"$f":"-OpCo2!BB3226*OpCo2!BB3223","v":0},{"$f":"-OpCo2!BC3226*OpCo2!BC3223","v":0},{"$f":"-OpCo2!BD3226*OpCo2!BD3223","v":0},{"$f":"-OpCo2!BE3226*OpCo2!BE3223","v":0},{"$f":"-OpCo2!BF3226*OpCo2!BF3223","v":0},{"$f":"-OpCo2!BG3226*OpCo2!BG3223","v":0},{"$f":"-OpCo2!BH3226*OpCo2!BH3223","v":0},{"$f":"-OpCo2!BI3226*OpCo2!BI3223","v":0},{"$f":"-OpCo2!BJ3226*OpCo2!BJ3223","v":0},{"$f":"-OpCo2!BK3226*OpCo2!BK3223","v":0},{"$f":"-OpCo2!BL3226*OpCo2!BL3223","v":0},{"$f":"-OpCo2!BM3226*OpCo2!BM3223","v":0},{"$f":"-OpCo2!BN3226*OpCo2!BN3223","v":0},{"$f":"-OpCo2!BO3226*OpCo2!BO3223","v":0},{"$f":"-OpCo2!BP3226*OpCo2!BP3223","v":0},{"$f":"-OpCo2!BQ3226*OpCo2!BQ3223","v":0},{"$f":"-OpCo2!BR3226*OpCo2!BR3223","v":0},{"$f":"-OpCo2!BS3226*OpCo2!BS3223","v":0},{"$f":"-OpCo2!BT3226*OpCo2!BT3223","v":0}]
[null,null,null,"Tax effect of CAs not permitted for future offset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M510:BT510)","v":0},null,null,null,null,{"$f":"M509*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS509*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax deductible on overdraft interest"]
[null,null,null,"Interest on overdraft",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo2!M3540","v":0},{"$f":"-OpCo2!N3540","v":0},{"$f":"-OpCo2!O3540","v":0},{"$f":"-OpCo2!P3540","v":0},{"$f":"-OpCo2!Q3540","v":0},{"$f":"-OpCo2!R3540","v":0},{"$f":"-OpCo2!S3540","v":0},{"$f":"-OpCo2!T3540","v":0},{"$f":"-OpCo2!U3540","v":0},{"$f":"-OpCo2!V3540","v":0},{"$f":"-OpCo2!W3540","v":0},{"$f":"-OpCo2!X3540","v":0},{"$f":"-OpCo2!Y3540","v":0},{"$f":"-OpCo2!Z3540","v":0},{"$f":"-OpCo2!AA3540","v":0},{"$f":"-OpCo2!AB3540","v":0},{"$f":"-OpCo2!AC3540","v":0},{"$f":"-OpCo2!AD3540","v":0},{"$f":"-OpCo2!AE3540","v":0},{"$f":"-OpCo2!AF3540","v":0},{"$f":"-OpCo2!AG3540","v":0},{"$f":"-OpCo2!AH3540","v":0},{"$f":"-OpCo2!AI3540","v":0},{"$f":"-OpCo2!AJ3540","v":0},{"$f":"-OpCo2!AK3540","v":0},{"$f":"-OpCo2!AL3540","v":0},{"$f":"-OpCo2!AM3540","v":0},{"$f":"-OpCo2!AN3540","v":0},{"$f":"-OpCo2!AO3540","v":0},{"$f":"-OpCo2!AP3540","v":0},{"$f":"-OpCo2!AQ3540","v":0},{"$f":"-OpCo2!AR3540","v":0},{"$f":"-OpCo2!AS3540","v":0},{"$f":"-OpCo2!AT3540","v":0},{"$f":"-OpCo2!AU3540","v":0},{"$f":"-OpCo2!AV3540","v":0},{"$f":"-OpCo2!AW3540","v":0},{"$f":"-OpCo2!AX3540","v":0},{"$f":"-OpCo2!AY3540","v":0},{"$f":"-OpCo2!AZ3540","v":0},{"$f":"-OpCo2!BA3540","v":0},{"$f":"-OpCo2!BB3540","v":0},{"$f":"-OpCo2!BC3540","v":0},{"$f":"-OpCo2!BD3540","v":0},{"$f":"-OpCo2!BE3540","v":0},{"$f":"-OpCo2!BF3540","v":0},{"$f":"-OpCo2!BG3540","v":0},{"$f":"-OpCo2!BH3540","v":0},{"$f":"-OpCo2!BI3540","v":0},{"$f":"-OpCo2!BJ3540","v":0},{"$f":"-OpCo2!BK3540","v":0},{"$f":"-OpCo2!BL3540","v":0},{"$f":"-OpCo2!BM3540","v":0},{"$f":"-OpCo2!BN3540","v":0},{"$f":"-OpCo2!BO3540","v":0},{"$f":"-OpCo2!BP3540","v":0},{"$f":"-OpCo2!BQ3540","v":0},{"$f":"-OpCo2!BR3540","v":0},{"$f":"-OpCo2!BS3540","v":0},{"$f":"-OpCo2!BT3540","v":0}]
[null,null,null,"Tax effect of interest on overdraft not in PCTCT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M514:BT514)","v":0},null,null,null,null,{"$f":"M513*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS513*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Combined PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M516:BT516)","v":0},null,null,null,null,{"$f":"M479+M485+M491+M497+M502+M506+M510+M514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS479+AS485+AS491+AS497+AS502+AS506+AS510+AS514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Unexplained",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"(H516+H450)*H448","v":0},{"$f":"IF(ABS(H517)<dcTolerance,0,1)","v":0}]
[]
[null,null,{"$f":"MAX(C$438:C518)+1","v":2},{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"Corporation tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total P&L tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M521:M522)","v":0},{"$f":"SUM(N521:N522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profit before tax including business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M283+M286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS283+AS286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,{"$f":"INP_General!M$457","v":0.25},{"$f":"INP_General!N$457","v":0.25},{"$f":"INP_General!O$457","v":0.25},{"$f":"INP_General!P$457","v":0.25},{"$f":"INP_General!Q$457","v":0.25},{"$f":"INP_General!R$457","v":0.25},{"$f":"INP_General!S$457","v":0.25},{"$f":"INP_General!T$457","v":0.25},{"$f":"INP_General!U$457","v":0.25},{"$f":"INP_General!V$457","v":0.25},{"$f":"INP_General!W$457","v":0.25},{"$f":"INP_General!X$457","v":0.25},{"$f":"INP_General!Y$457","v":0.25},{"$f":"INP_General!Z$457","v":0.25},{"$f":"INP_General!AA$457","v":0.25},{"$f":"INP_General!AB$457","v":0.25},{"$f":"INP_General!AC$457","v":0.25},{"$f":"INP_General!AD$457","v":0.25},{"$f":"INP_General!AE$457","v":0.25},{"$f":"INP_General!AF$457","v":0.25},{"$f":"INP_General!AG$457","v":0.25},{"$f":"INP_General!AH$457","v":0.25},{"$f":"INP_General!AI$457","v":0.25},{"$f":"INP_General!AJ$457","v":0.25},{"$f":"INP_General!AK$457","v":0.25},{"$f":"INP_General!AL$457","v":0.25},{"$f":"INP_General!AM$457","v":0.25},{"$f":"INP_General!AN$457","v":0.25},{"$f":"INP_General!AO$457","v":0.25},{"$f":"INP_General!AP$457","v":0.25},{"$f":"INP_General!AQ$457","v":0.25},{"$f":"INP_General!AR$457","v":0.25},{"$f":"INP_General!AS$457","v":0.25},{"$f":"INP_General!AT$457","v":0.25},{"$f":"INP_General!AU$457","v":0.25},{"$f":"INP_General!AV$457","v":0.25},{"$f":"INP_General!AW$457","v":0.25},{"$f":"INP_General!AX$457","v":0.25},{"$f":"INP_General!AY$457","v":0.25},{"$f":"INP_General!AZ$457","v":0.25},{"$f":"INP_General!BA$457","v":0.25},{"$f":"INP_General!BB$457","v":0.25},{"$f":"INP_General!BC$457","v":0.25},{"$f":"INP_General!BD$457","v":0.25},{"$f":"INP_General!BE$457","v":0.25},{"$f":"INP_General!BF$457","v":0.25},{"$f":"INP_General!BG$457","v":0.25},{"$f":"INP_General!BH$457","v":0.25},{"$f":"INP_General!BI$457","v":0.25},{"$f":"INP_General!BJ$457","v":0.25},{"$f":"INP_General!BK$457","v":0.25},{"$f":"INP_General!BL$457","v":0.25},{"$f":"INP_General!BM$457","v":0.25},{"$f":"INP_General!BN$457","v":0.25},{"$f":"INP_General!BO$457","v":0.25},{"$f":"INP_General!BP$457","v":0.25},{"$f":"INP_General!BQ$457","v":0.25},{"$f":"INP_General!BR$457","v":0.25},{"$f":"INP_General!BS$457","v":0.25},{"$f":"INP_General!BT$457","v":0.25}]
[null,null,null,"PBT * prevailing tax rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$454","v":true},null,null,null,null,{"$f":"-M525*M526*$H527","v":0},{"$f":"-N525*N526*$H527","v":0},0,{"$f":"-P525*P526*$H527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M529:BT529)*H527","v":0},null,null,null,null,{"$f":"M523-M527","v":0},{"$f":"N523-N527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of:"]
[]
[null,null,null,"Depreciation on non-qualifying PPE"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},{"$f":"OpCo2!H3337","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D534","v":"Real-depreciation-0"},{"$f":"INP_General!$J$256","v":"Generation"},{"$f":"OpCo2!I2923","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!M$293:M$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!N$293:N$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!O$293:O$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!P$293:P$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Q$293:Q$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!R$293:R$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!S$293:S$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!T$293:T$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!U$293:U$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!V$293:V$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!W$293:W$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!X$293:X$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Y$293:Y$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Z$293:Z$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AA$293:AA$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AB$293:AB$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AC$293:AC$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AD$293:AD$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AE$293:AE$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AF$293:AF$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AG$293:AG$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AH$293:AH$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AI$293:AI$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AJ$293:AJ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AK$293:AK$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AL$293:AL$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AM$293:AM$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AN$293:AN$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AO$293:AO$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AP$293:AP$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AQ$293:AQ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AR$293:AR$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AS$293:AS$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AT$293:AT$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AU$293:AU$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AV$293:AV$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AW$293:AW$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AX$293:AX$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AY$293:AY$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AZ$293:AZ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BA$293:BA$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BB$293:BB$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BC$293:BC$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BD$293:BD$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BE$293:BE$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BF$293:BF$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BG$293:BG$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BH$293:BH$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BI$293:BI$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BJ$293:BJ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BK$293:BK$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BL$293:BL$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BM$293:BM$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BN$293:BN$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BO$293:BO$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BP$293:BP$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BQ$293:BQ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BR$293:BR$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BS$293:BS$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BT$293:BT$895)*$J534*$E534","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},{"$f":"OpCo2!H3338","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D535","v":"Real-depreciation-0"},{"$f":"INP_General!$J$257","v":"Generation"},{"$f":"OpCo2!I2924","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!M$293:M$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!N$293:N$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!O$293:O$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!P$293:P$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Q$293:Q$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!R$293:R$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!S$293:S$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!T$293:T$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!U$293:U$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!V$293:V$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!W$293:W$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!X$293:X$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Y$293:Y$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Z$293:Z$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AA$293:AA$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AB$293:AB$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AC$293:AC$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AD$293:AD$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AE$293:AE$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AF$293:AF$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AG$293:AG$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AH$293:AH$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AI$293:AI$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AJ$293:AJ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AK$293:AK$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AL$293:AL$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AM$293:AM$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AN$293:AN$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AO$293:AO$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AP$293:AP$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AQ$293:AQ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AR$293:AR$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AS$293:AS$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AT$293:AT$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AU$293:AU$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AV$293:AV$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AW$293:AW$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AX$293:AX$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AY$293:AY$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AZ$293:AZ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BA$293:BA$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BB$293:BB$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BC$293:BC$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BD$293:BD$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BE$293:BE$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BF$293:BF$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BG$293:BG$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BH$293:BH$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BI$293:BI$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BJ$293:BJ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BK$293:BK$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BL$293:BL$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BM$293:BM$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BN$293:BN$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BO$293:BO$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BP$293:BP$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BQ$293:BQ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BR$293:BR$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BS$293:BS$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BT$293:BT$895)*$J535*$E535","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},{"$f":"OpCo2!H3339","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D536","v":"Real-depreciation-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"OpCo2!I2925","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!M$293:M$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!N$293:N$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!O$293:O$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!P$293:P$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Q$293:Q$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!R$293:R$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!S$293:S$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!T$293:T$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!U$293:U$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!V$293:V$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!W$293:W$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!X$293:X$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Y$293:Y$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Z$293:Z$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AA$293:AA$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AB$293:AB$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AC$293:AC$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AD$293:AD$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AE$293:AE$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AF$293:AF$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AG$293:AG$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AH$293:AH$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AI$293:AI$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AJ$293:AJ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AK$293:AK$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AL$293:AL$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AM$293:AM$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AN$293:AN$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AO$293:AO$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AP$293:AP$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AQ$293:AQ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AR$293:AR$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AS$293:AS$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AT$293:AT$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AU$293:AU$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AV$293:AV$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AW$293:AW$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AX$293:AX$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AY$293:AY$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AZ$293:AZ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BA$293:BA$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BB$293:BB$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BC$293:BC$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BD$293:BD$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BE$293:BE$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BF$293:BF$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BG$293:BG$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BH$293:BH$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BI$293:BI$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BJ$293:BJ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BK$293:BK$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BL$293:BL$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BM$293:BM$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BN$293:BN$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BO$293:BO$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BP$293:BP$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BQ$293:BQ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BR$293:BR$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BS$293:BS$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BT$293:BT$895)*$J536*$E536","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},{"$f":"OpCo2!H3340","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D537","v":"Real-depreciation-0"},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"OpCo2!I2926","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!M$293:M$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!N$293:N$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!O$293:O$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!P$293:P$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Q$293:Q$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!R$293:R$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!S$293:S$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!T$293:T$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!U$293:U$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!V$293:V$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!W$293:W$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!X$293:X$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Y$293:Y$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Z$293:Z$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AA$293:AA$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AB$293:AB$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AC$293:AC$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AD$293:AD$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AE$293:AE$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AF$293:AF$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AG$293:AG$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AH$293:AH$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AI$293:AI$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AJ$293:AJ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AK$293:AK$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AL$293:AL$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AM$293:AM$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AN$293:AN$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AO$293:AO$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AP$293:AP$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AQ$293:AQ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AR$293:AR$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AS$293:AS$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AT$293:AT$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AU$293:AU$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AV$293:AV$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AW$293:AW$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AX$293:AX$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AY$293:AY$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AZ$293:AZ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BA$293:BA$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BB$293:BB$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BC$293:BC$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BD$293:BD$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BE$293:BE$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BF$293:BF$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BG$293:BG$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BH$293:BH$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BI$293:BI$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BJ$293:BJ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BK$293:BK$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BL$293:BL$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BM$293:BM$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BN$293:BN$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BO$293:BO$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BP$293:BP$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BQ$293:BQ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BR$293:BR$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BS$293:BS$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BT$293:BT$895)*$J537*$E537","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},{"$f":"OpCo2!H3341","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D538","v":"Real-depreciation-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"OpCo2!I2927","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!M$293:M$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!N$293:N$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!O$293:O$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!P$293:P$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Q$293:Q$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!R$293:R$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!S$293:S$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!T$293:T$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!U$293:U$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!V$293:V$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!W$293:W$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!X$293:X$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Y$293:Y$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Z$293:Z$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AA$293:AA$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AB$293:AB$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AC$293:AC$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AD$293:AD$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AE$293:AE$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AF$293:AF$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AG$293:AG$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AH$293:AH$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AI$293:AI$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AJ$293:AJ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AK$293:AK$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AL$293:AL$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AM$293:AM$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AN$293:AN$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AO$293:AO$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AP$293:AP$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AQ$293:AQ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AR$293:AR$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AS$293:AS$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AT$293:AT$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AU$293:AU$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AV$293:AV$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AW$293:AW$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AX$293:AX$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AY$293:AY$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AZ$293:AZ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BA$293:BA$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BB$293:BB$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BC$293:BC$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BD$293:BD$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BE$293:BE$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BF$293:BF$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BG$293:BG$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BH$293:BH$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BI$293:BI$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BJ$293:BJ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BK$293:BK$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BL$293:BL$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BM$293:BM$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BN$293:BN$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BO$293:BO$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BP$293:BP$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BQ$293:BQ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BR$293:BR$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BS$293:BS$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BT$293:BT$895)*$J538*$E538","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},{"$f":"OpCo2!H3342","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D539","v":"Real-depreciation-0"},{"$f":"INP_General!$J$261","v":"Generation"},{"$f":"OpCo2!I2928","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!M$293:M$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!N$293:N$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!O$293:O$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!P$293:P$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Q$293:Q$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!R$293:R$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!S$293:S$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!T$293:T$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!U$293:U$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!V$293:V$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!W$293:W$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!X$293:X$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Y$293:Y$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Z$293:Z$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AA$293:AA$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AB$293:AB$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AC$293:AC$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AD$293:AD$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AE$293:AE$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AF$293:AF$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AG$293:AG$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AH$293:AH$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AI$293:AI$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AJ$293:AJ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AK$293:AK$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AL$293:AL$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AM$293:AM$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AN$293:AN$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AO$293:AO$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AP$293:AP$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AQ$293:AQ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AR$293:AR$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AS$293:AS$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AT$293:AT$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AU$293:AU$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AV$293:AV$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AW$293:AW$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AX$293:AX$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AY$293:AY$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AZ$293:AZ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BA$293:BA$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BB$293:BB$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BC$293:BC$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BD$293:BD$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BE$293:BE$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BF$293:BF$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BG$293:BG$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BH$293:BH$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BI$293:BI$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BJ$293:BJ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BK$293:BK$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BL$293:BL$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BM$293:BM$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BN$293:BN$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BO$293:BO$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BP$293:BP$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BQ$293:BQ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BR$293:BR$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BS$293:BS$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BT$293:BT$895)*$J539*$E539","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},{"$f":"OpCo2!H3343","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D540","v":"Real-depreciation-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"OpCo2!I2929","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!M$293:M$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!N$293:N$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!O$293:O$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!P$293:P$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Q$293:Q$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!R$293:R$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!S$293:S$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!T$293:T$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!U$293:U$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!V$293:V$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!W$293:W$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!X$293:X$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Y$293:Y$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Z$293:Z$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AA$293:AA$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AB$293:AB$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AC$293:AC$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AD$293:AD$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AE$293:AE$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AF$293:AF$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AG$293:AG$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AH$293:AH$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AI$293:AI$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AJ$293:AJ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AK$293:AK$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AL$293:AL$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AM$293:AM$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AN$293:AN$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AO$293:AO$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AP$293:AP$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AQ$293:AQ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AR$293:AR$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AS$293:AS$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AT$293:AT$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AU$293:AU$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AV$293:AV$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AW$293:AW$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AX$293:AX$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AY$293:AY$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AZ$293:AZ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BA$293:BA$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BB$293:BB$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BC$293:BC$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BD$293:BD$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BE$293:BE$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BF$293:BF$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BG$293:BG$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BH$293:BH$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BI$293:BI$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BJ$293:BJ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BK$293:BK$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BL$293:BL$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BM$293:BM$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BN$293:BN$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BO$293:BO$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BP$293:BP$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BQ$293:BQ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BR$293:BR$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BS$293:BS$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BT$293:BT$895)*$J540*$E540","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},{"$f":"OpCo2!H3344","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D541","v":"Real-depreciation-0"},{"$f":"INP_General!$J$263","v":"Generation"},{"$f":"OpCo2!I2930","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!M$293:M$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!N$293:N$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!O$293:O$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!P$293:P$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Q$293:Q$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!R$293:R$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!S$293:S$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!T$293:T$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!U$293:U$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!V$293:V$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!W$293:W$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!X$293:X$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Y$293:Y$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Z$293:Z$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AA$293:AA$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AB$293:AB$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AC$293:AC$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AD$293:AD$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AE$293:AE$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AF$293:AF$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AG$293:AG$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AH$293:AH$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AI$293:AI$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AJ$293:AJ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AK$293:AK$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AL$293:AL$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AM$293:AM$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AN$293:AN$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AO$293:AO$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AP$293:AP$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AQ$293:AQ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AR$293:AR$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AS$293:AS$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AT$293:AT$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AU$293:AU$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AV$293:AV$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AW$293:AW$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AX$293:AX$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AY$293:AY$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AZ$293:AZ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BA$293:BA$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BB$293:BB$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BC$293:BC$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BD$293:BD$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BE$293:BE$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BF$293:BF$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BG$293:BG$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BH$293:BH$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BI$293:BI$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BJ$293:BJ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BK$293:BK$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BL$293:BL$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BM$293:BM$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BN$293:BN$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BO$293:BO$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BP$293:BP$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BQ$293:BQ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BR$293:BR$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BS$293:BS$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BT$293:BT$895)*$J541*$E541","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},{"$f":"OpCo2!H3345","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D542","v":"Real-depreciation-0"},{"$f":"INP_General!$J$264","v":"Generation"},{"$f":"OpCo2!I2931","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!M$293:M$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!N$293:N$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!O$293:O$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!P$293:P$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Q$293:Q$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!R$293:R$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!S$293:S$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!T$293:T$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!U$293:U$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!V$293:V$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!W$293:W$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!X$293:X$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Y$293:Y$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Z$293:Z$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AA$293:AA$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AB$293:AB$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AC$293:AC$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AD$293:AD$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AE$293:AE$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AF$293:AF$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AG$293:AG$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AH$293:AH$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AI$293:AI$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AJ$293:AJ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AK$293:AK$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AL$293:AL$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AM$293:AM$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AN$293:AN$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AO$293:AO$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AP$293:AP$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AQ$293:AQ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AR$293:AR$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AS$293:AS$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AT$293:AT$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AU$293:AU$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AV$293:AV$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AW$293:AW$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AX$293:AX$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AY$293:AY$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AZ$293:AZ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BA$293:BA$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BB$293:BB$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BC$293:BC$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BD$293:BD$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BE$293:BE$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BF$293:BF$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BG$293:BG$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BH$293:BH$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BI$293:BI$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BJ$293:BJ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BK$293:BK$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BL$293:BL$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BM$293:BM$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BN$293:BN$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BO$293:BO$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BP$293:BP$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BQ$293:BQ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BR$293:BR$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BS$293:BS$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BT$293:BT$895)*$J542*$E542","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},{"$f":"OpCo2!H3346","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D543","v":"Real-depreciation-0"},{"$f":"INP_General!$J$265","v":"Generation"},{"$f":"OpCo2!I2932","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!M$293:M$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!N$293:N$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!O$293:O$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!P$293:P$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Q$293:Q$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!R$293:R$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!S$293:S$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!T$293:T$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!U$293:U$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!V$293:V$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!W$293:W$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!X$293:X$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Y$293:Y$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Z$293:Z$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AA$293:AA$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AB$293:AB$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AC$293:AC$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AD$293:AD$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AE$293:AE$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AF$293:AF$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AG$293:AG$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AH$293:AH$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AI$293:AI$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AJ$293:AJ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AK$293:AK$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AL$293:AL$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AM$293:AM$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AN$293:AN$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AO$293:AO$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AP$293:AP$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AQ$293:AQ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AR$293:AR$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AS$293:AS$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AT$293:AT$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AU$293:AU$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AV$293:AV$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AW$293:AW$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AX$293:AX$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AY$293:AY$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AZ$293:AZ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BA$293:BA$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BB$293:BB$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BC$293:BC$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BD$293:BD$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BE$293:BE$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BF$293:BF$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BG$293:BG$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BH$293:BH$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BI$293:BI$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BJ$293:BJ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BK$293:BK$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BL$293:BL$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BM$293:BM$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BN$293:BN$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BO$293:BO$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BP$293:BP$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BQ$293:BQ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BR$293:BR$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BS$293:BS$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BT$293:BT$895)*$J543*$E543","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},{"$f":"OpCo2!H3347","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D544","v":"Real-depreciation-0"},{"$f":"INP_General!$J$266","v":"Generation"},{"$f":"OpCo2!I2933","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!M$293:M$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!N$293:N$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!O$293:O$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!P$293:P$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Q$293:Q$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!R$293:R$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!S$293:S$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!T$293:T$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!U$293:U$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!V$293:V$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!W$293:W$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!X$293:X$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Y$293:Y$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Z$293:Z$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AA$293:AA$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AB$293:AB$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AC$293:AC$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AD$293:AD$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AE$293:AE$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AF$293:AF$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AG$293:AG$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AH$293:AH$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AI$293:AI$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AJ$293:AJ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AK$293:AK$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AL$293:AL$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AM$293:AM$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AN$293:AN$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AO$293:AO$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AP$293:AP$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AQ$293:AQ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AR$293:AR$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AS$293:AS$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AT$293:AT$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AU$293:AU$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AV$293:AV$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AW$293:AW$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AX$293:AX$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AY$293:AY$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AZ$293:AZ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BA$293:BA$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BB$293:BB$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BC$293:BC$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BD$293:BD$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BE$293:BE$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BF$293:BF$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BG$293:BG$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BH$293:BH$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BI$293:BI$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BJ$293:BJ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BK$293:BK$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BL$293:BL$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BM$293:BM$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BN$293:BN$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BO$293:BO$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BP$293:BP$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BQ$293:BQ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BR$293:BR$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BS$293:BS$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BT$293:BT$895)*$J544*$E544","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},{"$f":"OpCo2!H3348","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D545","v":"Real-depreciation-0"},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"OpCo2!I2934","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!M$293:M$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!N$293:N$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!O$293:O$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!P$293:P$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Q$293:Q$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!R$293:R$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!S$293:S$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!T$293:T$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!U$293:U$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!V$293:V$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!W$293:W$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!X$293:X$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Y$293:Y$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Z$293:Z$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AA$293:AA$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AB$293:AB$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AC$293:AC$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AD$293:AD$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AE$293:AE$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AF$293:AF$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AG$293:AG$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AH$293:AH$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AI$293:AI$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AJ$293:AJ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AK$293:AK$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AL$293:AL$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AM$293:AM$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AN$293:AN$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AO$293:AO$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AP$293:AP$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AQ$293:AQ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AR$293:AR$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AS$293:AS$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AT$293:AT$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AU$293:AU$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AV$293:AV$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AW$293:AW$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AX$293:AX$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AY$293:AY$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AZ$293:AZ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BA$293:BA$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BB$293:BB$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BC$293:BC$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BD$293:BD$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BE$293:BE$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BF$293:BF$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BG$293:BG$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BH$293:BH$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BI$293:BI$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BJ$293:BJ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BK$293:BK$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BL$293:BL$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BM$293:BM$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BN$293:BN$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BO$293:BO$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BP$293:BP$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BQ$293:BQ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BR$293:BR$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BS$293:BS$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BT$293:BT$895)*$J545*$E545","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},{"$f":"OpCo2!H3349","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D546","v":"Real-depreciation-0"},{"$f":"INP_General!$J$268","v":"Generation"},{"$f":"OpCo2!I2935","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!M$293:M$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!N$293:N$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!O$293:O$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!P$293:P$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Q$293:Q$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!R$293:R$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!S$293:S$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!T$293:T$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!U$293:U$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!V$293:V$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!W$293:W$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!X$293:X$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Y$293:Y$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Z$293:Z$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AA$293:AA$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AB$293:AB$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AC$293:AC$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AD$293:AD$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AE$293:AE$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AF$293:AF$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AG$293:AG$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AH$293:AH$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AI$293:AI$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AJ$293:AJ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AK$293:AK$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AL$293:AL$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AM$293:AM$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AN$293:AN$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AO$293:AO$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AP$293:AP$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AQ$293:AQ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AR$293:AR$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AS$293:AS$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AT$293:AT$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AU$293:AU$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AV$293:AV$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AW$293:AW$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AX$293:AX$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AY$293:AY$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AZ$293:AZ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BA$293:BA$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BB$293:BB$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BC$293:BC$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BD$293:BD$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BE$293:BE$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BF$293:BF$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BG$293:BG$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BH$293:BH$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BI$293:BI$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BJ$293:BJ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BK$293:BK$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BL$293:BL$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BM$293:BM$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BN$293:BN$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BO$293:BO$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BP$293:BP$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BQ$293:BQ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BR$293:BR$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BS$293:BS$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BT$293:BT$895)*$J546*$E546","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},{"$f":"OpCo2!H3350","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D547","v":"Real-depreciation-0"},{"$f":"INP_General!$J$269","v":"Generation"},{"$f":"OpCo2!I2936","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!M$293:M$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!N$293:N$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!O$293:O$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!P$293:P$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Q$293:Q$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!R$293:R$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!S$293:S$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!T$293:T$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!U$293:U$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!V$293:V$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!W$293:W$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!X$293:X$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Y$293:Y$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Z$293:Z$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AA$293:AA$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AB$293:AB$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AC$293:AC$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AD$293:AD$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AE$293:AE$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AF$293:AF$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AG$293:AG$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AH$293:AH$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AI$293:AI$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AJ$293:AJ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AK$293:AK$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AL$293:AL$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AM$293:AM$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AN$293:AN$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AO$293:AO$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AP$293:AP$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AQ$293:AQ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AR$293:AR$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AS$293:AS$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AT$293:AT$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AU$293:AU$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AV$293:AV$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AW$293:AW$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AX$293:AX$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AY$293:AY$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AZ$293:AZ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BA$293:BA$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BB$293:BB$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BC$293:BC$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BD$293:BD$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BE$293:BE$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BF$293:BF$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BG$293:BG$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BH$293:BH$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BI$293:BI$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BJ$293:BJ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BK$293:BK$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BL$293:BL$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BM$293:BM$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BN$293:BN$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BO$293:BO$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BP$293:BP$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BQ$293:BQ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BR$293:BR$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BS$293:BS$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BT$293:BT$895)*$J547*$E547","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},{"$f":"OpCo2!H3351","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D548","v":"Real-depreciation-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"OpCo2!I2937","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!M$293:M$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!N$293:N$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!O$293:O$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!P$293:P$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Q$293:Q$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!R$293:R$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!S$293:S$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!T$293:T$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!U$293:U$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!V$293:V$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!W$293:W$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!X$293:X$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Y$293:Y$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Z$293:Z$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AA$293:AA$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AB$293:AB$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AC$293:AC$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AD$293:AD$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AE$293:AE$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AF$293:AF$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AG$293:AG$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AH$293:AH$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AI$293:AI$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AJ$293:AJ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AK$293:AK$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AL$293:AL$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AM$293:AM$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AN$293:AN$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AO$293:AO$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AP$293:AP$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AQ$293:AQ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AR$293:AR$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AS$293:AS$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AT$293:AT$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AU$293:AU$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AV$293:AV$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AW$293:AW$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AX$293:AX$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AY$293:AY$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AZ$293:AZ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BA$293:BA$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BB$293:BB$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BC$293:BC$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BD$293:BD$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BE$293:BE$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BF$293:BF$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BG$293:BG$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BH$293:BH$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BI$293:BI$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BJ$293:BJ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BK$293:BK$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BL$293:BL$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BM$293:BM$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BN$293:BN$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BO$293:BO$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BP$293:BP$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BQ$293:BQ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BR$293:BR$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BS$293:BS$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BT$293:BT$895)*$J548*$E548","v":0}]
[]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"OpCo2!H3354","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo2!G15","v":false},null,null,{"$f":"((CALC_Project_ANN!M2114 + CALC_Project_ANN!M5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2114 + CALC_Project_ANN!N5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2114 + CALC_Project_ANN!O5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2114 + CALC_Project_ANN!P5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2114 + CALC_Project_ANN!Q5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2114 + CALC_Project_ANN!R5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2114 + CALC_Project_ANN!S5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2114 + CALC_Project_ANN!T5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2114 + CALC_Project_ANN!U5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2114 + CALC_Project_ANN!V5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2114 + CALC_Project_ANN!W5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2114 + CALC_Project_ANN!X5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2114 + CALC_Project_ANN!Y5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2114 + CALC_Project_ANN!Z5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2114 + CALC_Project_ANN!AA5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2114 + CALC_Project_ANN!AB5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2114 + CALC_Project_ANN!AC5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2114 + CALC_Project_ANN!AD5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2114 + CALC_Project_ANN!AE5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2114 + CALC_Project_ANN!AF5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2114 + CALC_Project_ANN!AG5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2114 + CALC_Project_ANN!AH5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2114 + CALC_Project_ANN!AI5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2114 + CALC_Project_ANN!AJ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2114 + CALC_Project_ANN!AK5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2114 + CALC_Project_ANN!AL5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2114 + CALC_Project_ANN!AM5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2114 + CALC_Project_ANN!AN5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2114 + CALC_Project_ANN!AO5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2114 + CALC_Project_ANN!AP5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2114 + CALC_Project_ANN!AQ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2114 + CALC_Project_ANN!AR5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2114 + CALC_Project_ANN!AS5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2114 + CALC_Project_ANN!AT5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2114 + CALC_Project_ANN!AU5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2114 + CALC_Project_ANN!AV5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2114 + CALC_Project_ANN!AW5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2114 + CALC_Project_ANN!AX5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2114 + CALC_Project_ANN!AY5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2114 + CALC_Project_ANN!AZ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2114 + CALC_Project_ANN!BA5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2114 + CALC_Project_ANN!BB5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2114 + CALC_Project_ANN!BC5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2114 + CALC_Project_ANN!BD5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2114 + CALC_Project_ANN!BE5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2114 + CALC_Project_ANN!BF5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2114 + CALC_Project_ANN!BG5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2114 + CALC_Project_ANN!BH5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2114 + CALC_Project_ANN!BI5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2114 + CALC_Project_ANN!BJ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2114 + CALC_Project_ANN!BK5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2114 + CALC_Project_ANN!BL5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2114 + CALC_Project_ANN!BM5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2114 + CALC_Project_ANN!BN5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2114 + CALC_Project_ANN!BO5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2114 + CALC_Project_ANN!BP5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2114 + CALC_Project_ANN!BQ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2114 + CALC_Project_ANN!BR5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2114 + CALC_Project_ANN!BS5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2114 + CALC_Project_ANN!BT5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BT$534:BT$548)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"OpCo2!H3355","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo2!G16","v":false},null,null,{"$f":"((CALC_Project_ANN!M2140 + CALC_Project_ANN!M5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2140 + CALC_Project_ANN!N5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2140 + CALC_Project_ANN!O5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2140 + CALC_Project_ANN!P5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2140 + CALC_Project_ANN!Q5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2140 + CALC_Project_ANN!R5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2140 + CALC_Project_ANN!S5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2140 + CALC_Project_ANN!T5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2140 + CALC_Project_ANN!U5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2140 + CALC_Project_ANN!V5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2140 + CALC_Project_ANN!W5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2140 + CALC_Project_ANN!X5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2140 + CALC_Project_ANN!Y5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2140 + CALC_Project_ANN!Z5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2140 + CALC_Project_ANN!AA5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2140 + CALC_Project_ANN!AB5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2140 + CALC_Project_ANN!AC5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2140 + CALC_Project_ANN!AD5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2140 + CALC_Project_ANN!AE5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2140 + CALC_Project_ANN!AF5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2140 + CALC_Project_ANN!AG5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2140 + CALC_Project_ANN!AH5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2140 + CALC_Project_ANN!AI5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2140 + CALC_Project_ANN!AJ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2140 + CALC_Project_ANN!AK5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2140 + CALC_Project_ANN!AL5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2140 + CALC_Project_ANN!AM5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2140 + CALC_Project_ANN!AN5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2140 + CALC_Project_ANN!AO5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2140 + CALC_Project_ANN!AP5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2140 + CALC_Project_ANN!AQ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2140 + CALC_Project_ANN!AR5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2140 + CALC_Project_ANN!AS5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2140 + CALC_Project_ANN!AT5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2140 + CALC_Project_ANN!AU5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2140 + CALC_Project_ANN!AV5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2140 + CALC_Project_ANN!AW5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2140 + CALC_Project_ANN!AX5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2140 + CALC_Project_ANN!AY5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2140 + CALC_Project_ANN!AZ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2140 + CALC_Project_ANN!BA5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2140 + CALC_Project_ANN!BB5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2140 + CALC_Project_ANN!BC5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2140 + CALC_Project_ANN!BD5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2140 + CALC_Project_ANN!BE5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2140 + CALC_Project_ANN!BF5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2140 + CALC_Project_ANN!BG5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2140 + CALC_Project_ANN!BH5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2140 + CALC_Project_ANN!BI5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2140 + CALC_Project_ANN!BJ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2140 + CALC_Project_ANN!BK5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2140 + CALC_Project_ANN!BL5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2140 + CALC_Project_ANN!BM5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2140 + CALC_Project_ANN!BN5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2140 + CALC_Project_ANN!BO5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2140 + CALC_Project_ANN!BP5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2140 + CALC_Project_ANN!BQ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2140 + CALC_Project_ANN!BR5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2140 + CALC_Project_ANN!BS5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2140 + CALC_Project_ANN!BT5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BT$534:BT$548)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"OpCo2!H3356","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo2!G17","v":false},null,null,{"$f":"((CALC_Project_ANN!M2166 + CALC_Project_ANN!M5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2166 + CALC_Project_ANN!N5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2166 + CALC_Project_ANN!O5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2166 + CALC_Project_ANN!P5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2166 + CALC_Project_ANN!Q5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2166 + CALC_Project_ANN!R5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2166 + CALC_Project_ANN!S5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2166 + CALC_Project_ANN!T5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2166 + CALC_Project_ANN!U5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2166 + CALC_Project_ANN!V5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2166 + CALC_Project_ANN!W5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2166 + CALC_Project_ANN!X5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2166 + CALC_Project_ANN!Y5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2166 + CALC_Project_ANN!Z5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2166 + CALC_Project_ANN!AA5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2166 + CALC_Project_ANN!AB5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2166 + CALC_Project_ANN!AC5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2166 + CALC_Project_ANN!AD5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2166 + CALC_Project_ANN!AE5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2166 + CALC_Project_ANN!AF5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2166 + CALC_Project_ANN!AG5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2166 + CALC_Project_ANN!AH5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2166 + CALC_Project_ANN!AI5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2166 + CALC_Project_ANN!AJ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2166 + CALC_Project_ANN!AK5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2166 + CALC_Project_ANN!AL5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2166 + CALC_Project_ANN!AM5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2166 + CALC_Project_ANN!AN5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2166 + CALC_Project_ANN!AO5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2166 + CALC_Project_ANN!AP5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2166 + CALC_Project_ANN!AQ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2166 + CALC_Project_ANN!AR5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2166 + CALC_Project_ANN!AS5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2166 + CALC_Project_ANN!AT5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2166 + CALC_Project_ANN!AU5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2166 + CALC_Project_ANN!AV5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2166 + CALC_Project_ANN!AW5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2166 + CALC_Project_ANN!AX5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2166 + CALC_Project_ANN!AY5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2166 + CALC_Project_ANN!AZ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2166 + CALC_Project_ANN!BA5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2166 + CALC_Project_ANN!BB5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2166 + CALC_Project_ANN!BC5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2166 + CALC_Project_ANN!BD5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2166 + CALC_Project_ANN!BE5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2166 + CALC_Project_ANN!BF5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2166 + CALC_Project_ANN!BG5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2166 + CALC_Project_ANN!BH5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2166 + CALC_Project_ANN!BI5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2166 + CALC_Project_ANN!BJ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2166 + CALC_Project_ANN!BK5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2166 + CALC_Project_ANN!BL5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2166 + CALC_Project_ANN!BM5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2166 + CALC_Project_ANN!BN5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2166 + CALC_Project_ANN!BO5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2166 + CALC_Project_ANN!BP5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2166 + CALC_Project_ANN!BQ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2166 + CALC_Project_ANN!BR5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2166 + CALC_Project_ANN!BS5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2166 + CALC_Project_ANN!BT5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BT$534:BT$548)","v":0}]
[]
[null,null,null,"Depn' on interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation on non-qualifying PPE",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M534:M556)","v":0},{"$f":"SUM(N534:N556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M558:BT558)","v":0},null,null,null,null,{"$f":"-M557*M$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of Capital allowances vs depreciation"]
[null,null,null,"Capital allowances",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M$3181","v":0},{"$f":"OpCo2!N$3181","v":0},{"$f":"OpCo2!O$3181","v":0},{"$f":"OpCo2!P$3181","v":0},{"$f":"OpCo2!Q$3181","v":0},{"$f":"OpCo2!R$3181","v":0},{"$f":"OpCo2!S$3181","v":0},{"$f":"OpCo2!T$3181","v":0},{"$f":"OpCo2!U$3181","v":0},{"$f":"OpCo2!V$3181","v":0},{"$f":"OpCo2!W$3181","v":0},{"$f":"OpCo2!X$3181","v":0},{"$f":"OpCo2!Y$3181","v":0},{"$f":"OpCo2!Z$3181","v":0},{"$f":"OpCo2!AA$3181","v":0},{"$f":"OpCo2!AB$3181","v":0},{"$f":"OpCo2!AC$3181","v":0},{"$f":"OpCo2!AD$3181","v":0},{"$f":"OpCo2!AE$3181","v":0},{"$f":"OpCo2!AF$3181","v":0},{"$f":"OpCo2!AG$3181","v":0},{"$f":"OpCo2!AH$3181","v":0},{"$f":"OpCo2!AI$3181","v":0},{"$f":"OpCo2!AJ$3181","v":0},{"$f":"OpCo2!AK$3181","v":0},{"$f":"OpCo2!AL$3181","v":0},{"$f":"OpCo2!AM$3181","v":0},{"$f":"OpCo2!AN$3181","v":0},{"$f":"OpCo2!AO$3181","v":0},{"$f":"OpCo2!AP$3181","v":0},{"$f":"OpCo2!AQ$3181","v":0},{"$f":"OpCo2!AR$3181","v":0},{"$f":"OpCo2!AS$3181","v":0},{"$f":"OpCo2!AT$3181","v":0},{"$f":"OpCo2!AU$3181","v":0},{"$f":"OpCo2!AV$3181","v":0},{"$f":"OpCo2!AW$3181","v":0},{"$f":"OpCo2!AX$3181","v":0},{"$f":"OpCo2!AY$3181","v":0},{"$f":"OpCo2!AZ$3181","v":0},{"$f":"OpCo2!BA$3181","v":0},{"$f":"OpCo2!BB$3181","v":0},{"$f":"OpCo2!BC$3181","v":0},{"$f":"OpCo2!BD$3181","v":0},{"$f":"OpCo2!BE$3181","v":0},{"$f":"OpCo2!BF$3181","v":0},{"$f":"OpCo2!BG$3181","v":0},{"$f":"OpCo2!BH$3181","v":0},{"$f":"OpCo2!BI$3181","v":0},{"$f":"OpCo2!BJ$3181","v":0},{"$f":"OpCo2!BK$3181","v":0},{"$f":"OpCo2!BL$3181","v":0},{"$f":"OpCo2!BM$3181","v":0},{"$f":"OpCo2!BN$3181","v":0},{"$f":"OpCo2!BO$3181","v":0},{"$f":"OpCo2!BP$3181","v":0},{"$f":"OpCo2!BQ$3181","v":0},{"$f":"OpCo2!BR$3181","v":0},{"$f":"OpCo2!BS$3181","v":0},{"$f":"OpCo2!BT$3181","v":0}]
[null,null,null,"Depreciation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M259-M557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS259-AS557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M562-M561","v":0},{"$f":"N562-N561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M564:BT564)","v":0},null,null,null,null,{"$f":"-M563*M$447","v":0},{"$f":"-N563*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of fees amortised to P&L"]
[null,null,null,"Fees deducted against taxable profits",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2!M3169","v":0},{"$f":"OpCo2!N3169","v":0},{"$f":"OpCo2!O3169","v":0},{"$f":"OpCo2!P3169","v":0},{"$f":"OpCo2!Q3169","v":0},{"$f":"OpCo2!R3169","v":0},{"$f":"OpCo2!S3169","v":0},{"$f":"OpCo2!T3169","v":0},{"$f":"OpCo2!U3169","v":0},{"$f":"OpCo2!V3169","v":0},{"$f":"OpCo2!W3169","v":0},{"$f":"OpCo2!X3169","v":0},{"$f":"OpCo2!Y3169","v":0},{"$f":"OpCo2!Z3169","v":0},{"$f":"OpCo2!AA3169","v":0},{"$f":"OpCo2!AB3169","v":0},{"$f":"OpCo2!AC3169","v":0},{"$f":"OpCo2!AD3169","v":0},{"$f":"OpCo2!AE3169","v":0},{"$f":"OpCo2!AF3169","v":0},{"$f":"OpCo2!AG3169","v":0},{"$f":"OpCo2!AH3169","v":0},{"$f":"OpCo2!AI3169","v":0},{"$f":"OpCo2!AJ3169","v":0},{"$f":"OpCo2!AK3169","v":0},{"$f":"OpCo2!AL3169","v":0},{"$f":"OpCo2!AM3169","v":0},{"$f":"OpCo2!AN3169","v":0},{"$f":"OpCo2!AO3169","v":0},{"$f":"OpCo2!AP3169","v":0},{"$f":"OpCo2!AQ3169","v":0},{"$f":"OpCo2!AR3169","v":0},{"$f":"OpCo2!AS3169","v":0},{"$f":"OpCo2!AT3169","v":0},{"$f":"OpCo2!AU3169","v":0},{"$f":"OpCo2!AV3169","v":0},{"$f":"OpCo2!AW3169","v":0},{"$f":"OpCo2!AX3169","v":0},{"$f":"OpCo2!AY3169","v":0},{"$f":"OpCo2!AZ3169","v":0},{"$f":"OpCo2!BA3169","v":0},{"$f":"OpCo2!BB3169","v":0},{"$f":"OpCo2!BC3169","v":0},{"$f":"OpCo2!BD3169","v":0},{"$f":"OpCo2!BE3169","v":0},{"$f":"OpCo2!BF3169","v":0},{"$f":"OpCo2!BG3169","v":0},{"$f":"OpCo2!BH3169","v":0},{"$f":"OpCo2!BI3169","v":0},{"$f":"OpCo2!BJ3169","v":0},{"$f":"OpCo2!BK3169","v":0},{"$f":"OpCo2!BL3169","v":0},{"$f":"OpCo2!BM3169","v":0},{"$f":"OpCo2!BN3169","v":0},{"$f":"OpCo2!BO3169","v":0},{"$f":"OpCo2!BP3169","v":0},{"$f":"OpCo2!BQ3169","v":0},{"$f":"OpCo2!BR3169","v":0},{"$f":"OpCo2!BS3169","v":0},{"$f":"OpCo2!BT3169","v":0}]
[null,null,null,"Fees amortised through P&L",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M567-M568","v":0},{"$f":"N567-N568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax effect",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M570:BT570)","v":0},null,null,null,null,{"$f":"M569*M$447","v":0},{"$f":"N569*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Non-taxable income/expense"]
[null,null,null,{"$f":"D269","v":"Subsidies - Grant amortisation"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Removed: capex sinking fund interest taxed]",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Total non-taxable income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M573:M574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS573:AS574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M576:BT576)","v":0},null,null,null,null,{"$f":"-M575*M$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utilisation of losses"]
[null,null,null,"Tax effect of losses recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M579:BT579)","v":0},null,null,null,null,{"$f":"OpCo2!M3186*M$526","v":0},{"$f":"OpCo2!N3186*N$526","v":0},{"$f":"OpCo2!O3186*O$526","v":0},{"$f":"OpCo2!P3186*P$526","v":0},{"$f":"OpCo2!Q3186*Q$526","v":0},{"$f":"OpCo2!R3186*R$526","v":0},{"$f":"OpCo2!S3186*S$526","v":0},{"$f":"OpCo2!T3186*T$526","v":0},{"$f":"OpCo2!U3186*U$526","v":0},{"$f":"OpCo2!V3186*V$526","v":0},{"$f":"OpCo2!W3186*W$526","v":0},{"$f":"OpCo2!X3186*X$526","v":0},{"$f":"OpCo2!Y3186*Y$526","v":0},{"$f":"OpCo2!Z3186*Z$526","v":0},{"$f":"OpCo2!AA3186*AA$526","v":0},{"$f":"OpCo2!AB3186*AB$526","v":0},{"$f":"OpCo2!AC3186*AC$526","v":0},{"$f":"OpCo2!AD3186*AD$526","v":0},{"$f":"OpCo2!AE3186*AE$526","v":0},{"$f":"OpCo2!AF3186*AF$526","v":0},{"$f":"OpCo2!AG3186*AG$526","v":0},{"$f":"OpCo2!AH3186*AH$526","v":0},{"$f":"OpCo2!AI3186*AI$526","v":0},{"$f":"OpCo2!AJ3186*AJ$526","v":0},{"$f":"OpCo2!AK3186*AK$526","v":0},{"$f":"OpCo2!AL3186*AL$526","v":0},{"$f":"OpCo2!AM3186*AM$526","v":0},{"$f":"OpCo2!AN3186*AN$526","v":0},{"$f":"OpCo2!AO3186*AO$526","v":0},{"$f":"OpCo2!AP3186*AP$526","v":0},{"$f":"OpCo2!AQ3186*AQ$526","v":0},{"$f":"OpCo2!AR3186*AR$526","v":0},{"$f":"OpCo2!AS3186*AS$526","v":0},{"$f":"OpCo2!AT3186*AT$526","v":0},{"$f":"OpCo2!AU3186*AU$526","v":0},{"$f":"OpCo2!AV3186*AV$526","v":0},{"$f":"OpCo2!AW3186*AW$526","v":0},{"$f":"OpCo2!AX3186*AX$526","v":0},{"$f":"OpCo2!AY3186*AY$526","v":0},{"$f":"OpCo2!AZ3186*AZ$526","v":0},{"$f":"OpCo2!BA3186*BA$526","v":0},{"$f":"OpCo2!BB3186*BB$526","v":0},{"$f":"OpCo2!BC3186*BC$526","v":0},{"$f":"OpCo2!BD3186*BD$526","v":0},{"$f":"OpCo2!BE3186*BE$526","v":0},{"$f":"OpCo2!BF3186*BF$526","v":0},{"$f":"OpCo2!BG3186*BG$526","v":0},{"$f":"OpCo2!BH3186*BH$526","v":0},{"$f":"OpCo2!BI3186*BI$526","v":0},{"$f":"OpCo2!BJ3186*BJ$526","v":0},{"$f":"OpCo2!BK3186*BK$526","v":0},{"$f":"OpCo2!BL3186*BL$526","v":0},{"$f":"OpCo2!BM3186*BM$526","v":0},{"$f":"OpCo2!BN3186*BN$526","v":0},{"$f":"OpCo2!BO3186*BO$526","v":0},{"$f":"OpCo2!BP3186*BP$526","v":0},{"$f":"OpCo2!BQ3186*BQ$526","v":0},{"$f":"OpCo2!BR3186*BR$526","v":0},{"$f":"OpCo2!BS3186*BS$526","v":0},{"$f":"OpCo2!BT3186*BT$526","v":0}]
[null,null,null,"Tax effect of losses utilised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,{"$f":"OpCo2!M3187*M$526","v":0},{"$f":"OpCo2!N3187*N$526","v":0},{"$f":"OpCo2!O3187*O$526","v":0},{"$f":"OpCo2!P3187*P$526","v":0},{"$f":"OpCo2!Q3187*Q$526","v":0},{"$f":"OpCo2!R3187*R$526","v":0},{"$f":"OpCo2!S3187*S$526","v":0},{"$f":"OpCo2!T3187*T$526","v":0},{"$f":"OpCo2!U3187*U$526","v":0},{"$f":"OpCo2!V3187*V$526","v":0},{"$f":"OpCo2!W3187*W$526","v":0},{"$f":"OpCo2!X3187*X$526","v":0},{"$f":"OpCo2!Y3187*Y$526","v":0},{"$f":"OpCo2!Z3187*Z$526","v":0},{"$f":"OpCo2!AA3187*AA$526","v":0},{"$f":"OpCo2!AB3187*AB$526","v":0},{"$f":"OpCo2!AC3187*AC$526","v":0},{"$f":"OpCo2!AD3187*AD$526","v":0},{"$f":"OpCo2!AE3187*AE$526","v":0},{"$f":"OpCo2!AF3187*AF$526","v":0},{"$f":"OpCo2!AG3187*AG$526","v":0},{"$f":"OpCo2!AH3187*AH$526","v":0},{"$f":"OpCo2!AI3187*AI$526","v":0},{"$f":"OpCo2!AJ3187*AJ$526","v":0},{"$f":"OpCo2!AK3187*AK$526","v":0},{"$f":"OpCo2!AL3187*AL$526","v":0},{"$f":"OpCo2!AM3187*AM$526","v":0},{"$f":"OpCo2!AN3187*AN$526","v":0},{"$f":"OpCo2!AO3187*AO$526","v":0},{"$f":"OpCo2!AP3187*AP$526","v":0},{"$f":"OpCo2!AQ3187*AQ$526","v":0},{"$f":"OpCo2!AR3187*AR$526","v":0},{"$f":"OpCo2!AS3187*AS$526","v":0},{"$f":"OpCo2!AT3187*AT$526","v":0},{"$f":"OpCo2!AU3187*AU$526","v":0},{"$f":"OpCo2!AV3187*AV$526","v":0},{"$f":"OpCo2!AW3187*AW$526","v":0},{"$f":"OpCo2!AX3187*AX$526","v":0},{"$f":"OpCo2!AY3187*AY$526","v":0},{"$f":"OpCo2!AZ3187*AZ$526","v":0},{"$f":"OpCo2!BA3187*BA$526","v":0},{"$f":"OpCo2!BB3187*BB$526","v":0},{"$f":"OpCo2!BC3187*BC$526","v":0},{"$f":"OpCo2!BD3187*BD$526","v":0},{"$f":"OpCo2!BE3187*BE$526","v":0},{"$f":"OpCo2!BF3187*BF$526","v":0},{"$f":"OpCo2!BG3187*BG$526","v":0},{"$f":"OpCo2!BH3187*BH$526","v":0},{"$f":"OpCo2!BI3187*BI$526","v":0},{"$f":"OpCo2!BJ3187*BJ$526","v":0},{"$f":"OpCo2!BK3187*BK$526","v":0},{"$f":"OpCo2!BL3187*BL$526","v":0},{"$f":"OpCo2!BM3187*BM$526","v":0},{"$f":"OpCo2!BN3187*BN$526","v":0},{"$f":"OpCo2!BO3187*BO$526","v":0},{"$f":"OpCo2!BP3187*BP$526","v":0},{"$f":"OpCo2!BQ3187*BQ$526","v":0},{"$f":"OpCo2!BR3187*BR$526","v":0},{"$f":"OpCo2!BS3187*BS$526","v":0},{"$f":"OpCo2!BT3187*BT$526","v":0}]
[null,null,null,"Combined tax effect",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,{"$f":"SUM(M579:M580)","v":0},{"$f":"SUM(N579:N580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Losses not permitted to be offset"]
[null,null,null,"Losses not permitted",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M3175*OpCo2!M3178*(OpCo2!M3175<0)","v":0},{"$f":"-OpCo2!N3175*OpCo2!N3178*(OpCo2!N3175<0)","v":0},{"$f":"-OpCo2!O3175*OpCo2!O3178*(OpCo2!O3175<0)","v":0},{"$f":"-OpCo2!P3175*OpCo2!P3178*(OpCo2!P3175<0)","v":0},{"$f":"-OpCo2!Q3175*OpCo2!Q3178*(OpCo2!Q3175<0)","v":0},{"$f":"-OpCo2!R3175*OpCo2!R3178*(OpCo2!R3175<0)","v":0},{"$f":"-OpCo2!S3175*OpCo2!S3178*(OpCo2!S3175<0)","v":0},{"$f":"-OpCo2!T3175*OpCo2!T3178*(OpCo2!T3175<0)","v":0},{"$f":"-OpCo2!U3175*OpCo2!U3178*(OpCo2!U3175<0)","v":0},{"$f":"-OpCo2!V3175*OpCo2!V3178*(OpCo2!V3175<0)","v":0},{"$f":"-OpCo2!W3175*OpCo2!W3178*(OpCo2!W3175<0)","v":0},{"$f":"-OpCo2!X3175*OpCo2!X3178*(OpCo2!X3175<0)","v":0},{"$f":"-OpCo2!Y3175*OpCo2!Y3178*(OpCo2!Y3175<0)","v":0},{"$f":"-OpCo2!Z3175*OpCo2!Z3178*(OpCo2!Z3175<0)","v":0},{"$f":"-OpCo2!AA3175*OpCo2!AA3178*(OpCo2!AA3175<0)","v":0},{"$f":"-OpCo2!AB3175*OpCo2!AB3178*(OpCo2!AB3175<0)","v":0},{"$f":"-OpCo2!AC3175*OpCo2!AC3178*(OpCo2!AC3175<0)","v":0},{"$f":"-OpCo2!AD3175*OpCo2!AD3178*(OpCo2!AD3175<0)","v":0},{"$f":"-OpCo2!AE3175*OpCo2!AE3178*(OpCo2!AE3175<0)","v":0},{"$f":"-OpCo2!AF3175*OpCo2!AF3178*(OpCo2!AF3175<0)","v":0},{"$f":"-OpCo2!AG3175*OpCo2!AG3178*(OpCo2!AG3175<0)","v":0},{"$f":"-OpCo2!AH3175*OpCo2!AH3178*(OpCo2!AH3175<0)","v":0},{"$f":"-OpCo2!AI3175*OpCo2!AI3178*(OpCo2!AI3175<0)","v":0},{"$f":"-OpCo2!AJ3175*OpCo2!AJ3178*(OpCo2!AJ3175<0)","v":0},{"$f":"-OpCo2!AK3175*OpCo2!AK3178*(OpCo2!AK3175<0)","v":0},{"$f":"-OpCo2!AL3175*OpCo2!AL3178*(OpCo2!AL3175<0)","v":0},{"$f":"-OpCo2!AM3175*OpCo2!AM3178*(OpCo2!AM3175<0)","v":0},{"$f":"-OpCo2!AN3175*OpCo2!AN3178*(OpCo2!AN3175<0)","v":0},{"$f":"-OpCo2!AO3175*OpCo2!AO3178*(OpCo2!AO3175<0)","v":0},{"$f":"-OpCo2!AP3175*OpCo2!AP3178*(OpCo2!AP3175<0)","v":0},{"$f":"-OpCo2!AQ3175*OpCo2!AQ3178*(OpCo2!AQ3175<0)","v":0},{"$f":"-OpCo2!AR3175*OpCo2!AR3178*(OpCo2!AR3175<0)","v":0},{"$f":"-OpCo2!AS3175*OpCo2!AS3178*(OpCo2!AS3175<0)","v":0},{"$f":"-OpCo2!AT3175*OpCo2!AT3178*(OpCo2!AT3175<0)","v":0},{"$f":"-OpCo2!AU3175*OpCo2!AU3178*(OpCo2!AU3175<0)","v":0},{"$f":"-OpCo2!AV3175*OpCo2!AV3178*(OpCo2!AV3175<0)","v":0},{"$f":"-OpCo2!AW3175*OpCo2!AW3178*(OpCo2!AW3175<0)","v":0},{"$f":"-OpCo2!AX3175*OpCo2!AX3178*(OpCo2!AX3175<0)","v":0},{"$f":"-OpCo2!AY3175*OpCo2!AY3178*(OpCo2!AY3175<0)","v":0},{"$f":"-OpCo2!AZ3175*OpCo2!AZ3178*(OpCo2!AZ3175<0)","v":0},{"$f":"-OpCo2!BA3175*OpCo2!BA3178*(OpCo2!BA3175<0)","v":0},{"$f":"-OpCo2!BB3175*OpCo2!BB3178*(OpCo2!BB3175<0)","v":0},{"$f":"-OpCo2!BC3175*OpCo2!BC3178*(OpCo2!BC3175<0)","v":0},{"$f":"-OpCo2!BD3175*OpCo2!BD3178*(OpCo2!BD3175<0)","v":0},{"$f":"-OpCo2!BE3175*OpCo2!BE3178*(OpCo2!BE3175<0)","v":0},{"$f":"-OpCo2!BF3175*OpCo2!BF3178*(OpCo2!BF3175<0)","v":0},{"$f":"-OpCo2!BG3175*OpCo2!BG3178*(OpCo2!BG3175<0)","v":0},{"$f":"-OpCo2!BH3175*OpCo2!BH3178*(OpCo2!BH3175<0)","v":0},{"$f":"-OpCo2!BI3175*OpCo2!BI3178*(OpCo2!BI3175<0)","v":0},{"$f":"-OpCo2!BJ3175*OpCo2!BJ3178*(OpCo2!BJ3175<0)","v":0},{"$f":"-OpCo2!BK3175*OpCo2!BK3178*(OpCo2!BK3175<0)","v":0},{"$f":"-OpCo2!BL3175*OpCo2!BL3178*(OpCo2!BL3175<0)","v":0},{"$f":"-OpCo2!BM3175*OpCo2!BM3178*(OpCo2!BM3175<0)","v":0},{"$f":"-OpCo2!BN3175*OpCo2!BN3178*(OpCo2!BN3175<0)","v":0},{"$f":"-OpCo2!BO3175*OpCo2!BO3178*(OpCo2!BO3175<0)","v":0},{"$f":"-OpCo2!BP3175*OpCo2!BP3178*(OpCo2!BP3175<0)","v":0},{"$f":"-OpCo2!BQ3175*OpCo2!BQ3178*(OpCo2!BQ3175<0)","v":0},{"$f":"-OpCo2!BR3175*OpCo2!BR3178*(OpCo2!BR3175<0)","v":0},{"$f":"-OpCo2!BS3175*OpCo2!BS3178*(OpCo2!BS3175<0)","v":0},{"$f":"-OpCo2!BT3175*OpCo2!BT3178*(OpCo2!BT3175<0)","v":0}]
[null,null,null,"Tax effect of losses not permitted for future offset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M585:BT585)","v":0},null,null,null,null,{"$f":"M584*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS584*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CAs not permitted to be offset"]
[null,null,null,"CAs not permitted",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M3181*OpCo2!M3178","v":0},{"$f":"-OpCo2!N3181*OpCo2!N3178","v":0},{"$f":"-OpCo2!O3181*OpCo2!O3178","v":0},{"$f":"-OpCo2!P3181*OpCo2!P3178","v":0},{"$f":"-OpCo2!Q3181*OpCo2!Q3178","v":0},{"$f":"-OpCo2!R3181*OpCo2!R3178","v":0},{"$f":"-OpCo2!S3181*OpCo2!S3178","v":0},{"$f":"-OpCo2!T3181*OpCo2!T3178","v":0},{"$f":"-OpCo2!U3181*OpCo2!U3178","v":0},{"$f":"-OpCo2!V3181*OpCo2!V3178","v":0},{"$f":"-OpCo2!W3181*OpCo2!W3178","v":0},{"$f":"-OpCo2!X3181*OpCo2!X3178","v":0},{"$f":"-OpCo2!Y3181*OpCo2!Y3178","v":0},{"$f":"-OpCo2!Z3181*OpCo2!Z3178","v":0},{"$f":"-OpCo2!AA3181*OpCo2!AA3178","v":0},{"$f":"-OpCo2!AB3181*OpCo2!AB3178","v":0},{"$f":"-OpCo2!AC3181*OpCo2!AC3178","v":0},{"$f":"-OpCo2!AD3181*OpCo2!AD3178","v":0},{"$f":"-OpCo2!AE3181*OpCo2!AE3178","v":0},{"$f":"-OpCo2!AF3181*OpCo2!AF3178","v":0},{"$f":"-OpCo2!AG3181*OpCo2!AG3178","v":0},{"$f":"-OpCo2!AH3181*OpCo2!AH3178","v":0},{"$f":"-OpCo2!AI3181*OpCo2!AI3178","v":0},{"$f":"-OpCo2!AJ3181*OpCo2!AJ3178","v":0},{"$f":"-OpCo2!AK3181*OpCo2!AK3178","v":0},{"$f":"-OpCo2!AL3181*OpCo2!AL3178","v":0},{"$f":"-OpCo2!AM3181*OpCo2!AM3178","v":0},{"$f":"-OpCo2!AN3181*OpCo2!AN3178","v":0},{"$f":"-OpCo2!AO3181*OpCo2!AO3178","v":0},{"$f":"-OpCo2!AP3181*OpCo2!AP3178","v":0},{"$f":"-OpCo2!AQ3181*OpCo2!AQ3178","v":0},{"$f":"-OpCo2!AR3181*OpCo2!AR3178","v":0},{"$f":"-OpCo2!AS3181*OpCo2!AS3178","v":0},{"$f":"-OpCo2!AT3181*OpCo2!AT3178","v":0},{"$f":"-OpCo2!AU3181*OpCo2!AU3178","v":0},{"$f":"-OpCo2!AV3181*OpCo2!AV3178","v":0},{"$f":"-OpCo2!AW3181*OpCo2!AW3178","v":0},{"$f":"-OpCo2!AX3181*OpCo2!AX3178","v":0},{"$f":"-OpCo2!AY3181*OpCo2!AY3178","v":0},{"$f":"-OpCo2!AZ3181*OpCo2!AZ3178","v":0},{"$f":"-OpCo2!BA3181*OpCo2!BA3178","v":0},{"$f":"-OpCo2!BB3181*OpCo2!BB3178","v":0},{"$f":"-OpCo2!BC3181*OpCo2!BC3178","v":0},{"$f":"-OpCo2!BD3181*OpCo2!BD3178","v":0},{"$f":"-OpCo2!BE3181*OpCo2!BE3178","v":0},{"$f":"-OpCo2!BF3181*OpCo2!BF3178","v":0},{"$f":"-OpCo2!BG3181*OpCo2!BG3178","v":0},{"$f":"-OpCo2!BH3181*OpCo2!BH3178","v":0},{"$f":"-OpCo2!BI3181*OpCo2!BI3178","v":0},{"$f":"-OpCo2!BJ3181*OpCo2!BJ3178","v":0},{"$f":"-OpCo2!BK3181*OpCo2!BK3178","v":0},{"$f":"-OpCo2!BL3181*OpCo2!BL3178","v":0},{"$f":"-OpCo2!BM3181*OpCo2!BM3178","v":0},{"$f":"-OpCo2!BN3181*OpCo2!BN3178","v":0},{"$f":"-OpCo2!BO3181*OpCo2!BO3178","v":0},{"$f":"-OpCo2!BP3181*OpCo2!BP3178","v":0},{"$f":"-OpCo2!BQ3181*OpCo2!BQ3178","v":0},{"$f":"-OpCo2!BR3181*OpCo2!BR3178","v":0},{"$f":"-OpCo2!BS3181*OpCo2!BS3178","v":0},{"$f":"-OpCo2!BT3181*OpCo2!BT3178","v":0}]
[null,null,null,"Tax effect of CAs not permitted for future offset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M589:BT589)","v":0},null,null,null,null,{"$f":"M588*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS588*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax deductible on overdraft interest"]
[null,null,null,"Interest on overdraft",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo2!M3520","v":0},{"$f":"-OpCo2!N3520","v":0},{"$f":"-OpCo2!O3520","v":0},{"$f":"-OpCo2!P3520","v":0},{"$f":"-OpCo2!Q3520","v":0},{"$f":"-OpCo2!R3520","v":0},{"$f":"-OpCo2!S3520","v":0},{"$f":"-OpCo2!T3520","v":0},{"$f":"-OpCo2!U3520","v":0},{"$f":"-OpCo2!V3520","v":0},{"$f":"-OpCo2!W3520","v":0},{"$f":"-OpCo2!X3520","v":0},{"$f":"-OpCo2!Y3520","v":0},{"$f":"-OpCo2!Z3520","v":0},{"$f":"-OpCo2!AA3520","v":0},{"$f":"-OpCo2!AB3520","v":0},{"$f":"-OpCo2!AC3520","v":0},{"$f":"-OpCo2!AD3520","v":0},{"$f":"-OpCo2!AE3520","v":0},{"$f":"-OpCo2!AF3520","v":0},{"$f":"-OpCo2!AG3520","v":0},{"$f":"-OpCo2!AH3520","v":0},{"$f":"-OpCo2!AI3520","v":0},{"$f":"-OpCo2!AJ3520","v":0},{"$f":"-OpCo2!AK3520","v":0},{"$f":"-OpCo2!AL3520","v":0},{"$f":"-OpCo2!AM3520","v":0},{"$f":"-OpCo2!AN3520","v":0},{"$f":"-OpCo2!AO3520","v":0},{"$f":"-OpCo2!AP3520","v":0},{"$f":"-OpCo2!AQ3520","v":0},{"$f":"-OpCo2!AR3520","v":0},{"$f":"-OpCo2!AS3520","v":0},{"$f":"-OpCo2!AT3520","v":0},{"$f":"-OpCo2!AU3520","v":0},{"$f":"-OpCo2!AV3520","v":0},{"$f":"-OpCo2!AW3520","v":0},{"$f":"-OpCo2!AX3520","v":0},{"$f":"-OpCo2!AY3520","v":0},{"$f":"-OpCo2!AZ3520","v":0},{"$f":"-OpCo2!BA3520","v":0},{"$f":"-OpCo2!BB3520","v":0},{"$f":"-OpCo2!BC3520","v":0},{"$f":"-OpCo2!BD3520","v":0},{"$f":"-OpCo2!BE3520","v":0},{"$f":"-OpCo2!BF3520","v":0},{"$f":"-OpCo2!BG3520","v":0},{"$f":"-OpCo2!BH3520","v":0},{"$f":"-OpCo2!BI3520","v":0},{"$f":"-OpCo2!BJ3520","v":0},{"$f":"-OpCo2!BK3520","v":0},{"$f":"-OpCo2!BL3520","v":0},{"$f":"-OpCo2!BM3520","v":0},{"$f":"-OpCo2!BN3520","v":0},{"$f":"-OpCo2!BO3520","v":0},{"$f":"-OpCo2!BP3520","v":0},{"$f":"-OpCo2!BQ3520","v":0},{"$f":"-OpCo2!BR3520","v":0},{"$f":"-OpCo2!BS3520","v":0},{"$f":"-OpCo2!BT3520","v":0}]
[null,null,null,"Tax effect of interest on overdraft not in PCTCT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M593:BT593)","v":0},null,null,null,null,{"$f":"M592*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS592*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Combined PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M595:BT595)","v":0},null,null,null,null,{"$f":"M558+M564+M570+M576+M581+M585+M589+M593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS558+AS564+AS570+AS576+AS581+AS585+AS589+AS593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Unexplained",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"(H595+H529)*H527","v":0},{"$f":"IF(ABS(H596)<dcTolerance,0,1)","v":0}]
[]
[null,{"$f":"MAX(B$9:B597)+1","v":4},null,"END OF SHEET"]

{"sheet":"OpCo3_FS","index":8,"n_rows":598,"n_cols":72,"rows_kept":598,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(I158,I372,I517,I596)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"OpCo3_FS"},null,null,null,"Sheet Warnings:",null,null,{"$f":"J159+J373","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,true,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"NOMINAL FINANCIAL STATEMENTS"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"STATEMENT OF COMPREHENSIVE INCOME"]
[]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M253","v":0},{"$f":"OpCo3!N253","v":0},{"$f":"OpCo3!O253","v":0},{"$f":"OpCo3!P253","v":0},{"$f":"OpCo3!Q253","v":0},{"$f":"OpCo3!R253","v":0},{"$f":"OpCo3!S253","v":0},{"$f":"OpCo3!T253","v":0},{"$f":"OpCo3!U253","v":0},{"$f":"OpCo3!V253","v":0},{"$f":"OpCo3!W253","v":0},{"$f":"OpCo3!X253","v":0},{"$f":"OpCo3!Y253","v":0},{"$f":"OpCo3!Z253","v":0},{"$f":"OpCo3!AA253","v":0},{"$f":"OpCo3!AB253","v":0},{"$f":"OpCo3!AC253","v":0},{"$f":"OpCo3!AD253","v":0},{"$f":"OpCo3!AE253","v":0},{"$f":"OpCo3!AF253","v":0},{"$f":"OpCo3!AG253","v":0},{"$f":"OpCo3!AH253","v":0},{"$f":"OpCo3!AI253","v":0},{"$f":"OpCo3!AJ253","v":0},{"$f":"OpCo3!AK253","v":0},{"$f":"OpCo3!AL253","v":0},{"$f":"OpCo3!AM253","v":0},{"$f":"OpCo3!AN253","v":0},{"$f":"OpCo3!AO253","v":0},{"$f":"OpCo3!AP253","v":0},{"$f":"OpCo3!AQ253","v":0},{"$f":"OpCo3!AR253","v":0},{"$f":"OpCo3!AS253","v":0},{"$f":"OpCo3!AT253","v":0},{"$f":"OpCo3!AU253","v":0},{"$f":"OpCo3!AV253","v":0},{"$f":"OpCo3!AW253","v":0},{"$f":"OpCo3!AX253","v":0},{"$f":"OpCo3!AY253","v":0},{"$f":"OpCo3!AZ253","v":0},{"$f":"OpCo3!BA253","v":0},{"$f":"OpCo3!BB253","v":0},{"$f":"OpCo3!BC253","v":0},{"$f":"OpCo3!BD253","v":0},{"$f":"OpCo3!BE253","v":0},{"$f":"OpCo3!BF253","v":0},{"$f":"OpCo3!BG253","v":0},{"$f":"OpCo3!BH253","v":0},{"$f":"OpCo3!BI253","v":0},{"$f":"OpCo3!BJ253","v":0},{"$f":"OpCo3!BK253","v":0},{"$f":"OpCo3!BL253","v":0},{"$f":"OpCo3!BM253","v":0},{"$f":"OpCo3!BN253","v":0},{"$f":"OpCo3!BO253","v":0},{"$f":"OpCo3!BP253","v":0},{"$f":"OpCo3!BQ253","v":0},{"$f":"OpCo3!BR253","v":0},{"$f":"OpCo3!BS253","v":0},{"$f":"OpCo3!BT253","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M269","v":0},{"$f":"OpCo3!N269","v":0},{"$f":"OpCo3!O269","v":0},{"$f":"OpCo3!P269","v":0},{"$f":"OpCo3!Q269","v":0},{"$f":"OpCo3!R269","v":0},{"$f":"OpCo3!S269","v":0},{"$f":"OpCo3!T269","v":0},{"$f":"OpCo3!U269","v":0},{"$f":"OpCo3!V269","v":0},{"$f":"OpCo3!W269","v":0},{"$f":"OpCo3!X269","v":0},{"$f":"OpCo3!Y269","v":0},{"$f":"OpCo3!Z269","v":0},{"$f":"OpCo3!AA269","v":0},{"$f":"OpCo3!AB269","v":0},{"$f":"OpCo3!AC269","v":0},{"$f":"OpCo3!AD269","v":0},{"$f":"OpCo3!AE269","v":0},{"$f":"OpCo3!AF269","v":0},{"$f":"OpCo3!AG269","v":0},{"$f":"OpCo3!AH269","v":0},{"$f":"OpCo3!AI269","v":0},{"$f":"OpCo3!AJ269","v":0},{"$f":"OpCo3!AK269","v":0},{"$f":"OpCo3!AL269","v":0},{"$f":"OpCo3!AM269","v":0},{"$f":"OpCo3!AN269","v":0},{"$f":"OpCo3!AO269","v":0},{"$f":"OpCo3!AP269","v":0},{"$f":"OpCo3!AQ269","v":0},{"$f":"OpCo3!AR269","v":0},{"$f":"OpCo3!AS269","v":0},{"$f":"OpCo3!AT269","v":0},{"$f":"OpCo3!AU269","v":0},{"$f":"OpCo3!AV269","v":0},{"$f":"OpCo3!AW269","v":0},{"$f":"OpCo3!AX269","v":0},{"$f":"OpCo3!AY269","v":0},{"$f":"OpCo3!AZ269","v":0},{"$f":"OpCo3!BA269","v":0},{"$f":"OpCo3!BB269","v":0},{"$f":"OpCo3!BC269","v":0},{"$f":"OpCo3!BD269","v":0},{"$f":"OpCo3!BE269","v":0},{"$f":"OpCo3!BF269","v":0},{"$f":"OpCo3!BG269","v":0},{"$f":"OpCo3!BH269","v":0},{"$f":"OpCo3!BI269","v":0},{"$f":"OpCo3!BJ269","v":0},{"$f":"OpCo3!BK269","v":0},{"$f":"OpCo3!BL269","v":0},{"$f":"OpCo3!BM269","v":0},{"$f":"OpCo3!BN269","v":0},{"$f":"OpCo3!BO269","v":0},{"$f":"OpCo3!BP269","v":0},{"$f":"OpCo3!BQ269","v":0},{"$f":"OpCo3!BR269","v":0},{"$f":"OpCo3!BS269","v":0},{"$f":"OpCo3!BT269","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M327","v":0},{"$f":"OpCo3!N327","v":0},{"$f":"OpCo3!O327","v":0},{"$f":"OpCo3!P327","v":0},{"$f":"OpCo3!Q327","v":0},{"$f":"OpCo3!R327","v":0},{"$f":"OpCo3!S327","v":0},{"$f":"OpCo3!T327","v":0},{"$f":"OpCo3!U327","v":0},{"$f":"OpCo3!V327","v":0},{"$f":"OpCo3!W327","v":0},{"$f":"OpCo3!X327","v":0},{"$f":"OpCo3!Y327","v":0},{"$f":"OpCo3!Z327","v":0},{"$f":"OpCo3!AA327","v":0},{"$f":"OpCo3!AB327","v":0},{"$f":"OpCo3!AC327","v":0},{"$f":"OpCo3!AD327","v":0},{"$f":"OpCo3!AE327","v":0},{"$f":"OpCo3!AF327","v":0},{"$f":"OpCo3!AG327","v":0},{"$f":"OpCo3!AH327","v":0},{"$f":"OpCo3!AI327","v":0},{"$f":"OpCo3!AJ327","v":0},{"$f":"OpCo3!AK327","v":0},{"$f":"OpCo3!AL327","v":0},{"$f":"OpCo3!AM327","v":0},{"$f":"OpCo3!AN327","v":0},{"$f":"OpCo3!AO327","v":0},{"$f":"OpCo3!AP327","v":0},{"$f":"OpCo3!AQ327","v":0},{"$f":"OpCo3!AR327","v":0},{"$f":"OpCo3!AS327","v":0},{"$f":"OpCo3!AT327","v":0},{"$f":"OpCo3!AU327","v":0},{"$f":"OpCo3!AV327","v":0},{"$f":"OpCo3!AW327","v":0},{"$f":"OpCo3!AX327","v":0},{"$f":"OpCo3!AY327","v":0},{"$f":"OpCo3!AZ327","v":0},{"$f":"OpCo3!BA327","v":0},{"$f":"OpCo3!BB327","v":0},{"$f":"OpCo3!BC327","v":0},{"$f":"OpCo3!BD327","v":0},{"$f":"OpCo3!BE327","v":0},{"$f":"OpCo3!BF327","v":0},{"$f":"OpCo3!BG327","v":0},{"$f":"OpCo3!BH327","v":0},{"$f":"OpCo3!BI327","v":0},{"$f":"OpCo3!BJ327","v":0},{"$f":"OpCo3!BK327","v":0},{"$f":"OpCo3!BL327","v":0},{"$f":"OpCo3!BM327","v":0},{"$f":"OpCo3!BN327","v":0},{"$f":"OpCo3!BO327","v":0},{"$f":"OpCo3!BP327","v":0},{"$f":"OpCo3!BQ327","v":0},{"$f":"OpCo3!BR327","v":0},{"$f":"OpCo3!BS327","v":0},{"$f":"OpCo3!BT327","v":0}]
[null,null,null,"Inter-company sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M489","v":0},{"$f":"OpCo3!N489","v":0},{"$f":"OpCo3!O489","v":0},{"$f":"OpCo3!P489","v":0},{"$f":"OpCo3!Q489","v":0},{"$f":"OpCo3!R489","v":0},{"$f":"OpCo3!S489","v":0},{"$f":"OpCo3!T489","v":0},{"$f":"OpCo3!U489","v":0},{"$f":"OpCo3!V489","v":0},{"$f":"OpCo3!W489","v":0},{"$f":"OpCo3!X489","v":0},{"$f":"OpCo3!Y489","v":0},{"$f":"OpCo3!Z489","v":0},{"$f":"OpCo3!AA489","v":0},{"$f":"OpCo3!AB489","v":0},{"$f":"OpCo3!AC489","v":0},{"$f":"OpCo3!AD489","v":0},{"$f":"OpCo3!AE489","v":0},{"$f":"OpCo3!AF489","v":0},{"$f":"OpCo3!AG489","v":0},{"$f":"OpCo3!AH489","v":0},{"$f":"OpCo3!AI489","v":0},{"$f":"OpCo3!AJ489","v":0},{"$f":"OpCo3!AK489","v":0},{"$f":"OpCo3!AL489","v":0},{"$f":"OpCo3!AM489","v":0},{"$f":"OpCo3!AN489","v":0},{"$f":"OpCo3!AO489","v":0},{"$f":"OpCo3!AP489","v":0},{"$f":"OpCo3!AQ489","v":0},{"$f":"OpCo3!AR489","v":0},{"$f":"OpCo3!AS489","v":0},{"$f":"OpCo3!AT489","v":0},{"$f":"OpCo3!AU489","v":0},{"$f":"OpCo3!AV489","v":0},{"$f":"OpCo3!AW489","v":0},{"$f":"OpCo3!AX489","v":0},{"$f":"OpCo3!AY489","v":0},{"$f":"OpCo3!AZ489","v":0},{"$f":"OpCo3!BA489","v":0},{"$f":"OpCo3!BB489","v":0},{"$f":"OpCo3!BC489","v":0},{"$f":"OpCo3!BD489","v":0},{"$f":"OpCo3!BE489","v":0},{"$f":"OpCo3!BF489","v":0},{"$f":"OpCo3!BG489","v":0},{"$f":"OpCo3!BH489","v":0},{"$f":"OpCo3!BI489","v":0},{"$f":"OpCo3!BJ489","v":0},{"$f":"OpCo3!BK489","v":0},{"$f":"OpCo3!BL489","v":0},{"$f":"OpCo3!BM489","v":0},{"$f":"OpCo3!BN489","v":0},{"$f":"OpCo3!BO489","v":0},{"$f":"OpCo3!BP489","v":0},{"$f":"OpCo3!BQ489","v":0},{"$f":"OpCo3!BR489","v":0},{"$f":"OpCo3!BS489","v":0},{"$f":"OpCo3!BT489","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M385","v":0},{"$f":"OpCo3!N385","v":0},{"$f":"OpCo3!O385","v":0},{"$f":"OpCo3!P385","v":0},{"$f":"OpCo3!Q385","v":0},{"$f":"OpCo3!R385","v":0},{"$f":"OpCo3!S385","v":0},{"$f":"OpCo3!T385","v":0},{"$f":"OpCo3!U385","v":0},{"$f":"OpCo3!V385","v":0},{"$f":"OpCo3!W385","v":0},{"$f":"OpCo3!X385","v":0},{"$f":"OpCo3!Y385","v":0},{"$f":"OpCo3!Z385","v":0},{"$f":"OpCo3!AA385","v":0},{"$f":"OpCo3!AB385","v":0},{"$f":"OpCo3!AC385","v":0},{"$f":"OpCo3!AD385","v":0},{"$f":"OpCo3!AE385","v":0},{"$f":"OpCo3!AF385","v":0},{"$f":"OpCo3!AG385","v":0},{"$f":"OpCo3!AH385","v":0},{"$f":"OpCo3!AI385","v":0},{"$f":"OpCo3!AJ385","v":0},{"$f":"OpCo3!AK385","v":0},{"$f":"OpCo3!AL385","v":0},{"$f":"OpCo3!AM385","v":0},{"$f":"OpCo3!AN385","v":0},{"$f":"OpCo3!AO385","v":0},{"$f":"OpCo3!AP385","v":0},{"$f":"OpCo3!AQ385","v":0},{"$f":"OpCo3!AR385","v":0},{"$f":"OpCo3!AS385","v":0},{"$f":"OpCo3!AT385","v":0},{"$f":"OpCo3!AU385","v":0},{"$f":"OpCo3!AV385","v":0},{"$f":"OpCo3!AW385","v":0},{"$f":"OpCo3!AX385","v":0},{"$f":"OpCo3!AY385","v":0},{"$f":"OpCo3!AZ385","v":0},{"$f":"OpCo3!BA385","v":0},{"$f":"OpCo3!BB385","v":0},{"$f":"OpCo3!BC385","v":0},{"$f":"OpCo3!BD385","v":0},{"$f":"OpCo3!BE385","v":0},{"$f":"OpCo3!BF385","v":0},{"$f":"OpCo3!BG385","v":0},{"$f":"OpCo3!BH385","v":0},{"$f":"OpCo3!BI385","v":0},{"$f":"OpCo3!BJ385","v":0},{"$f":"OpCo3!BK385","v":0},{"$f":"OpCo3!BL385","v":0},{"$f":"OpCo3!BM385","v":0},{"$f":"OpCo3!BN385","v":0},{"$f":"OpCo3!BO385","v":0},{"$f":"OpCo3!BP385","v":0},{"$f":"OpCo3!BQ385","v":0},{"$f":"OpCo3!BR385","v":0},{"$f":"OpCo3!BS385","v":0},{"$f":"OpCo3!BT385","v":0}]
[null,null,null,"Bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M20:M23)","v":0},{"$f":"SUM(N20:N23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M254","v":0},{"$f":"OpCo3!N254","v":0},{"$f":"OpCo3!O254","v":0},{"$f":"OpCo3!P254","v":0},{"$f":"OpCo3!Q254","v":0},{"$f":"OpCo3!R254","v":0},{"$f":"OpCo3!S254","v":0},{"$f":"OpCo3!T254","v":0},{"$f":"OpCo3!U254","v":0},{"$f":"OpCo3!V254","v":0},{"$f":"OpCo3!W254","v":0},{"$f":"OpCo3!X254","v":0},{"$f":"OpCo3!Y254","v":0},{"$f":"OpCo3!Z254","v":0},{"$f":"OpCo3!AA254","v":0},{"$f":"OpCo3!AB254","v":0},{"$f":"OpCo3!AC254","v":0},{"$f":"OpCo3!AD254","v":0},{"$f":"OpCo3!AE254","v":0},{"$f":"OpCo3!AF254","v":0},{"$f":"OpCo3!AG254","v":0},{"$f":"OpCo3!AH254","v":0},{"$f":"OpCo3!AI254","v":0},{"$f":"OpCo3!AJ254","v":0},{"$f":"OpCo3!AK254","v":0},{"$f":"OpCo3!AL254","v":0},{"$f":"OpCo3!AM254","v":0},{"$f":"OpCo3!AN254","v":0},{"$f":"OpCo3!AO254","v":0},{"$f":"OpCo3!AP254","v":0},{"$f":"OpCo3!AQ254","v":0},{"$f":"OpCo3!AR254","v":0},{"$f":"OpCo3!AS254","v":0},{"$f":"OpCo3!AT254","v":0},{"$f":"OpCo3!AU254","v":0},{"$f":"OpCo3!AV254","v":0},{"$f":"OpCo3!AW254","v":0},{"$f":"OpCo3!AX254","v":0},{"$f":"OpCo3!AY254","v":0},{"$f":"OpCo3!AZ254","v":0},{"$f":"OpCo3!BA254","v":0},{"$f":"OpCo3!BB254","v":0},{"$f":"OpCo3!BC254","v":0},{"$f":"OpCo3!BD254","v":0},{"$f":"OpCo3!BE254","v":0},{"$f":"OpCo3!BF254","v":0},{"$f":"OpCo3!BG254","v":0},{"$f":"OpCo3!BH254","v":0},{"$f":"OpCo3!BI254","v":0},{"$f":"OpCo3!BJ254","v":0},{"$f":"OpCo3!BK254","v":0},{"$f":"OpCo3!BL254","v":0},{"$f":"OpCo3!BM254","v":0},{"$f":"OpCo3!BN254","v":0},{"$f":"OpCo3!BO254","v":0},{"$f":"OpCo3!BP254","v":0},{"$f":"OpCo3!BQ254","v":0},{"$f":"OpCo3!BR254","v":0},{"$f":"OpCo3!BS254","v":0},{"$f":"OpCo3!BT254","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M270","v":0},{"$f":"OpCo3!N270","v":0},{"$f":"OpCo3!O270","v":0},{"$f":"OpCo3!P270","v":0},{"$f":"OpCo3!Q270","v":0},{"$f":"OpCo3!R270","v":0},{"$f":"OpCo3!S270","v":0},{"$f":"OpCo3!T270","v":0},{"$f":"OpCo3!U270","v":0},{"$f":"OpCo3!V270","v":0},{"$f":"OpCo3!W270","v":0},{"$f":"OpCo3!X270","v":0},{"$f":"OpCo3!Y270","v":0},{"$f":"OpCo3!Z270","v":0},{"$f":"OpCo3!AA270","v":0},{"$f":"OpCo3!AB270","v":0},{"$f":"OpCo3!AC270","v":0},{"$f":"OpCo3!AD270","v":0},{"$f":"OpCo3!AE270","v":0},{"$f":"OpCo3!AF270","v":0},{"$f":"OpCo3!AG270","v":0},{"$f":"OpCo3!AH270","v":0},{"$f":"OpCo3!AI270","v":0},{"$f":"OpCo3!AJ270","v":0},{"$f":"OpCo3!AK270","v":0},{"$f":"OpCo3!AL270","v":0},{"$f":"OpCo3!AM270","v":0},{"$f":"OpCo3!AN270","v":0},{"$f":"OpCo3!AO270","v":0},{"$f":"OpCo3!AP270","v":0},{"$f":"OpCo3!AQ270","v":0},{"$f":"OpCo3!AR270","v":0},{"$f":"OpCo3!AS270","v":0},{"$f":"OpCo3!AT270","v":0},{"$f":"OpCo3!AU270","v":0},{"$f":"OpCo3!AV270","v":0},{"$f":"OpCo3!AW270","v":0},{"$f":"OpCo3!AX270","v":0},{"$f":"OpCo3!AY270","v":0},{"$f":"OpCo3!AZ270","v":0},{"$f":"OpCo3!BA270","v":0},{"$f":"OpCo3!BB270","v":0},{"$f":"OpCo3!BC270","v":0},{"$f":"OpCo3!BD270","v":0},{"$f":"OpCo3!BE270","v":0},{"$f":"OpCo3!BF270","v":0},{"$f":"OpCo3!BG270","v":0},{"$f":"OpCo3!BH270","v":0},{"$f":"OpCo3!BI270","v":0},{"$f":"OpCo3!BJ270","v":0},{"$f":"OpCo3!BK270","v":0},{"$f":"OpCo3!BL270","v":0},{"$f":"OpCo3!BM270","v":0},{"$f":"OpCo3!BN270","v":0},{"$f":"OpCo3!BO270","v":0},{"$f":"OpCo3!BP270","v":0},{"$f":"OpCo3!BQ270","v":0},{"$f":"OpCo3!BR270","v":0},{"$f":"OpCo3!BS270","v":0},{"$f":"OpCo3!BT270","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M328","v":0},{"$f":"OpCo3!N328","v":0},{"$f":"OpCo3!O328","v":0},{"$f":"OpCo3!P328","v":0},{"$f":"OpCo3!Q328","v":0},{"$f":"OpCo3!R328","v":0},{"$f":"OpCo3!S328","v":0},{"$f":"OpCo3!T328","v":0},{"$f":"OpCo3!U328","v":0},{"$f":"OpCo3!V328","v":0},{"$f":"OpCo3!W328","v":0},{"$f":"OpCo3!X328","v":0},{"$f":"OpCo3!Y328","v":0},{"$f":"OpCo3!Z328","v":0},{"$f":"OpCo3!AA328","v":0},{"$f":"OpCo3!AB328","v":0},{"$f":"OpCo3!AC328","v":0},{"$f":"OpCo3!AD328","v":0},{"$f":"OpCo3!AE328","v":0},{"$f":"OpCo3!AF328","v":0},{"$f":"OpCo3!AG328","v":0},{"$f":"OpCo3!AH328","v":0},{"$f":"OpCo3!AI328","v":0},{"$f":"OpCo3!AJ328","v":0},{"$f":"OpCo3!AK328","v":0},{"$f":"OpCo3!AL328","v":0},{"$f":"OpCo3!AM328","v":0},{"$f":"OpCo3!AN328","v":0},{"$f":"OpCo3!AO328","v":0},{"$f":"OpCo3!AP328","v":0},{"$f":"OpCo3!AQ328","v":0},{"$f":"OpCo3!AR328","v":0},{"$f":"OpCo3!AS328","v":0},{"$f":"OpCo3!AT328","v":0},{"$f":"OpCo3!AU328","v":0},{"$f":"OpCo3!AV328","v":0},{"$f":"OpCo3!AW328","v":0},{"$f":"OpCo3!AX328","v":0},{"$f":"OpCo3!AY328","v":0},{"$f":"OpCo3!AZ328","v":0},{"$f":"OpCo3!BA328","v":0},{"$f":"OpCo3!BB328","v":0},{"$f":"OpCo3!BC328","v":0},{"$f":"OpCo3!BD328","v":0},{"$f":"OpCo3!BE328","v":0},{"$f":"OpCo3!BF328","v":0},{"$f":"OpCo3!BG328","v":0},{"$f":"OpCo3!BH328","v":0},{"$f":"OpCo3!BI328","v":0},{"$f":"OpCo3!BJ328","v":0},{"$f":"OpCo3!BK328","v":0},{"$f":"OpCo3!BL328","v":0},{"$f":"OpCo3!BM328","v":0},{"$f":"OpCo3!BN328","v":0},{"$f":"OpCo3!BO328","v":0},{"$f":"OpCo3!BP328","v":0},{"$f":"OpCo3!BQ328","v":0},{"$f":"OpCo3!BR328","v":0},{"$f":"OpCo3!BS328","v":0},{"$f":"OpCo3!BT328","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M386","v":0},{"$f":"OpCo3!N386","v":0},{"$f":"OpCo3!O386","v":0},{"$f":"OpCo3!P386","v":0},{"$f":"OpCo3!Q386","v":0},{"$f":"OpCo3!R386","v":0},{"$f":"OpCo3!S386","v":0},{"$f":"OpCo3!T386","v":0},{"$f":"OpCo3!U386","v":0},{"$f":"OpCo3!V386","v":0},{"$f":"OpCo3!W386","v":0},{"$f":"OpCo3!X386","v":0},{"$f":"OpCo3!Y386","v":0},{"$f":"OpCo3!Z386","v":0},{"$f":"OpCo3!AA386","v":0},{"$f":"OpCo3!AB386","v":0},{"$f":"OpCo3!AC386","v":0},{"$f":"OpCo3!AD386","v":0},{"$f":"OpCo3!AE386","v":0},{"$f":"OpCo3!AF386","v":0},{"$f":"OpCo3!AG386","v":0},{"$f":"OpCo3!AH386","v":0},{"$f":"OpCo3!AI386","v":0},{"$f":"OpCo3!AJ386","v":0},{"$f":"OpCo3!AK386","v":0},{"$f":"OpCo3!AL386","v":0},{"$f":"OpCo3!AM386","v":0},{"$f":"OpCo3!AN386","v":0},{"$f":"OpCo3!AO386","v":0},{"$f":"OpCo3!AP386","v":0},{"$f":"OpCo3!AQ386","v":0},{"$f":"OpCo3!AR386","v":0},{"$f":"OpCo3!AS386","v":0},{"$f":"OpCo3!AT386","v":0},{"$f":"OpCo3!AU386","v":0},{"$f":"OpCo3!AV386","v":0},{"$f":"OpCo3!AW386","v":0},{"$f":"OpCo3!AX386","v":0},{"$f":"OpCo3!AY386","v":0},{"$f":"OpCo3!AZ386","v":0},{"$f":"OpCo3!BA386","v":0},{"$f":"OpCo3!BB386","v":0},{"$f":"OpCo3!BC386","v":0},{"$f":"OpCo3!BD386","v":0},{"$f":"OpCo3!BE386","v":0},{"$f":"OpCo3!BF386","v":0},{"$f":"OpCo3!BG386","v":0},{"$f":"OpCo3!BH386","v":0},{"$f":"OpCo3!BI386","v":0},{"$f":"OpCo3!BJ386","v":0},{"$f":"OpCo3!BK386","v":0},{"$f":"OpCo3!BL386","v":0},{"$f":"OpCo3!BM386","v":0},{"$f":"OpCo3!BN386","v":0},{"$f":"OpCo3!BO386","v":0},{"$f":"OpCo3!BP386","v":0},{"$f":"OpCo3!BQ386","v":0},{"$f":"OpCo3!BR386","v":0},{"$f":"OpCo3!BS386","v":0},{"$f":"OpCo3!BT386","v":0}]
[]
[null,null,null,"Revenue",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M14:M19)","v":0},{"$f":"SUM(N14:N19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M28:M29)","v":0},{"$f":"SUM(N28:N29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M193","v":0},{"$f":"OpCo3!N193","v":0},{"$f":"OpCo3!O193","v":0},{"$f":"OpCo3!P193","v":0},{"$f":"OpCo3!Q193","v":0},{"$f":"OpCo3!R193","v":0},{"$f":"OpCo3!S193","v":0},{"$f":"OpCo3!T193","v":0},{"$f":"OpCo3!U193","v":0},{"$f":"OpCo3!V193","v":0},{"$f":"OpCo3!W193","v":0},{"$f":"OpCo3!X193","v":0},{"$f":"OpCo3!Y193","v":0},{"$f":"OpCo3!Z193","v":0},{"$f":"OpCo3!AA193","v":0},{"$f":"OpCo3!AB193","v":0},{"$f":"OpCo3!AC193","v":0},{"$f":"OpCo3!AD193","v":0},{"$f":"OpCo3!AE193","v":0},{"$f":"OpCo3!AF193","v":0},{"$f":"OpCo3!AG193","v":0},{"$f":"OpCo3!AH193","v":0},{"$f":"OpCo3!AI193","v":0},{"$f":"OpCo3!AJ193","v":0},{"$f":"OpCo3!AK193","v":0},{"$f":"OpCo3!AL193","v":0},{"$f":"OpCo3!AM193","v":0},{"$f":"OpCo3!AN193","v":0},{"$f":"OpCo3!AO193","v":0},{"$f":"OpCo3!AP193","v":0},{"$f":"OpCo3!AQ193","v":0},{"$f":"OpCo3!AR193","v":0},{"$f":"OpCo3!AS193","v":0},{"$f":"OpCo3!AT193","v":0},{"$f":"OpCo3!AU193","v":0},{"$f":"OpCo3!AV193","v":0},{"$f":"OpCo3!AW193","v":0},{"$f":"OpCo3!AX193","v":0},{"$f":"OpCo3!AY193","v":0},{"$f":"OpCo3!AZ193","v":0},{"$f":"OpCo3!BA193","v":0},{"$f":"OpCo3!BB193","v":0},{"$f":"OpCo3!BC193","v":0},{"$f":"OpCo3!BD193","v":0},{"$f":"OpCo3!BE193","v":0},{"$f":"OpCo3!BF193","v":0},{"$f":"OpCo3!BG193","v":0},{"$f":"OpCo3!BH193","v":0},{"$f":"OpCo3!BI193","v":0},{"$f":"OpCo3!BJ193","v":0},{"$f":"OpCo3!BK193","v":0},{"$f":"OpCo3!BL193","v":0},{"$f":"OpCo3!BM193","v":0},{"$f":"OpCo3!BN193","v":0},{"$f":"OpCo3!BO193","v":0},{"$f":"OpCo3!BP193","v":0},{"$f":"OpCo3!BQ193","v":0},{"$f":"OpCo3!BR193","v":0},{"$f":"OpCo3!BS193","v":0},{"$f":"OpCo3!BT193","v":0}]
[null,null,null,"O&M arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2886","v":0},{"$f":"OpCo3!N2886","v":0},{"$f":"OpCo3!O2886","v":0},{"$f":"OpCo3!P2886","v":0},{"$f":"OpCo3!Q2886","v":0},{"$f":"OpCo3!R2886","v":0},{"$f":"OpCo3!S2886","v":0},{"$f":"OpCo3!T2886","v":0},{"$f":"OpCo3!U2886","v":0},{"$f":"OpCo3!V2886","v":0},{"$f":"OpCo3!W2886","v":0},{"$f":"OpCo3!X2886","v":0},{"$f":"OpCo3!Y2886","v":0},{"$f":"OpCo3!Z2886","v":0},{"$f":"OpCo3!AA2886","v":0},{"$f":"OpCo3!AB2886","v":0},{"$f":"OpCo3!AC2886","v":0},{"$f":"OpCo3!AD2886","v":0},{"$f":"OpCo3!AE2886","v":0},{"$f":"OpCo3!AF2886","v":0},{"$f":"OpCo3!AG2886","v":0},{"$f":"OpCo3!AH2886","v":0},{"$f":"OpCo3!AI2886","v":0},{"$f":"OpCo3!AJ2886","v":0},{"$f":"OpCo3!AK2886","v":0},{"$f":"OpCo3!AL2886","v":0},{"$f":"OpCo3!AM2886","v":0},{"$f":"OpCo3!AN2886","v":0},{"$f":"OpCo3!AO2886","v":0},{"$f":"OpCo3!AP2886","v":0},{"$f":"OpCo3!AQ2886","v":0},{"$f":"OpCo3!AR2886","v":0},{"$f":"OpCo3!AS2886","v":0},{"$f":"OpCo3!AT2886","v":0},{"$f":"OpCo3!AU2886","v":0},{"$f":"OpCo3!AV2886","v":0},{"$f":"OpCo3!AW2886","v":0},{"$f":"OpCo3!AX2886","v":0},{"$f":"OpCo3!AY2886","v":0},{"$f":"OpCo3!AZ2886","v":0},{"$f":"OpCo3!BA2886","v":0},{"$f":"OpCo3!BB2886","v":0},{"$f":"OpCo3!BC2886","v":0},{"$f":"OpCo3!BD2886","v":0},{"$f":"OpCo3!BE2886","v":0},{"$f":"OpCo3!BF2886","v":0},{"$f":"OpCo3!BG2886","v":0},{"$f":"OpCo3!BH2886","v":0},{"$f":"OpCo3!BI2886","v":0},{"$f":"OpCo3!BJ2886","v":0},{"$f":"OpCo3!BK2886","v":0},{"$f":"OpCo3!BL2886","v":0},{"$f":"OpCo3!BM2886","v":0},{"$f":"OpCo3!BN2886","v":0},{"$f":"OpCo3!BO2886","v":0},{"$f":"OpCo3!BP2886","v":0},{"$f":"OpCo3!BQ2886","v":0},{"$f":"OpCo3!BR2886","v":0},{"$f":"OpCo3!BS2886","v":0},{"$f":"OpCo3!BT2886","v":0}]
[]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M32:M33)","v":0},{"$f":"SUM(N32:N33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M207","v":0},{"$f":"OpCo3!N207","v":0},{"$f":"OpCo3!O207","v":0},{"$f":"OpCo3!P207","v":0},{"$f":"OpCo3!Q207","v":0},{"$f":"OpCo3!R207","v":0},{"$f":"OpCo3!S207","v":0},{"$f":"OpCo3!T207","v":0},{"$f":"OpCo3!U207","v":0},{"$f":"OpCo3!V207","v":0},{"$f":"OpCo3!W207","v":0},{"$f":"OpCo3!X207","v":0},{"$f":"OpCo3!Y207","v":0},{"$f":"OpCo3!Z207","v":0},{"$f":"OpCo3!AA207","v":0},{"$f":"OpCo3!AB207","v":0},{"$f":"OpCo3!AC207","v":0},{"$f":"OpCo3!AD207","v":0},{"$f":"OpCo3!AE207","v":0},{"$f":"OpCo3!AF207","v":0},{"$f":"OpCo3!AG207","v":0},{"$f":"OpCo3!AH207","v":0},{"$f":"OpCo3!AI207","v":0},{"$f":"OpCo3!AJ207","v":0},{"$f":"OpCo3!AK207","v":0},{"$f":"OpCo3!AL207","v":0},{"$f":"OpCo3!AM207","v":0},{"$f":"OpCo3!AN207","v":0},{"$f":"OpCo3!AO207","v":0},{"$f":"OpCo3!AP207","v":0},{"$f":"OpCo3!AQ207","v":0},{"$f":"OpCo3!AR207","v":0},{"$f":"OpCo3!AS207","v":0},{"$f":"OpCo3!AT207","v":0},{"$f":"OpCo3!AU207","v":0},{"$f":"OpCo3!AV207","v":0},{"$f":"OpCo3!AW207","v":0},{"$f":"OpCo3!AX207","v":0},{"$f":"OpCo3!AY207","v":0},{"$f":"OpCo3!AZ207","v":0},{"$f":"OpCo3!BA207","v":0},{"$f":"OpCo3!BB207","v":0},{"$f":"OpCo3!BC207","v":0},{"$f":"OpCo3!BD207","v":0},{"$f":"OpCo3!BE207","v":0},{"$f":"OpCo3!BF207","v":0},{"$f":"OpCo3!BG207","v":0},{"$f":"OpCo3!BH207","v":0},{"$f":"OpCo3!BI207","v":0},{"$f":"OpCo3!BJ207","v":0},{"$f":"OpCo3!BK207","v":0},{"$f":"OpCo3!BL207","v":0},{"$f":"OpCo3!BM207","v":0},{"$f":"OpCo3!BN207","v":0},{"$f":"OpCo3!BO207","v":0},{"$f":"OpCo3!BP207","v":0},{"$f":"OpCo3!BQ207","v":0},{"$f":"OpCo3!BR207","v":0},{"$f":"OpCo3!BS207","v":0},{"$f":"OpCo3!BT207","v":0}]
[null,null,null,"Fuel cost arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2900","v":0},{"$f":"OpCo3!N2900","v":0},{"$f":"OpCo3!O2900","v":0},{"$f":"OpCo3!P2900","v":0},{"$f":"OpCo3!Q2900","v":0},{"$f":"OpCo3!R2900","v":0},{"$f":"OpCo3!S2900","v":0},{"$f":"OpCo3!T2900","v":0},{"$f":"OpCo3!U2900","v":0},{"$f":"OpCo3!V2900","v":0},{"$f":"OpCo3!W2900","v":0},{"$f":"OpCo3!X2900","v":0},{"$f":"OpCo3!Y2900","v":0},{"$f":"OpCo3!Z2900","v":0},{"$f":"OpCo3!AA2900","v":0},{"$f":"OpCo3!AB2900","v":0},{"$f":"OpCo3!AC2900","v":0},{"$f":"OpCo3!AD2900","v":0},{"$f":"OpCo3!AE2900","v":0},{"$f":"OpCo3!AF2900","v":0},{"$f":"OpCo3!AG2900","v":0},{"$f":"OpCo3!AH2900","v":0},{"$f":"OpCo3!AI2900","v":0},{"$f":"OpCo3!AJ2900","v":0},{"$f":"OpCo3!AK2900","v":0},{"$f":"OpCo3!AL2900","v":0},{"$f":"OpCo3!AM2900","v":0},{"$f":"OpCo3!AN2900","v":0},{"$f":"OpCo3!AO2900","v":0},{"$f":"OpCo3!AP2900","v":0},{"$f":"OpCo3!AQ2900","v":0},{"$f":"OpCo3!AR2900","v":0},{"$f":"OpCo3!AS2900","v":0},{"$f":"OpCo3!AT2900","v":0},{"$f":"OpCo3!AU2900","v":0},{"$f":"OpCo3!AV2900","v":0},{"$f":"OpCo3!AW2900","v":0},{"$f":"OpCo3!AX2900","v":0},{"$f":"OpCo3!AY2900","v":0},{"$f":"OpCo3!AZ2900","v":0},{"$f":"OpCo3!BA2900","v":0},{"$f":"OpCo3!BB2900","v":0},{"$f":"OpCo3!BC2900","v":0},{"$f":"OpCo3!BD2900","v":0},{"$f":"OpCo3!BE2900","v":0},{"$f":"OpCo3!BF2900","v":0},{"$f":"OpCo3!BG2900","v":0},{"$f":"OpCo3!BH2900","v":0},{"$f":"OpCo3!BI2900","v":0},{"$f":"OpCo3!BJ2900","v":0},{"$f":"OpCo3!BK2900","v":0},{"$f":"OpCo3!BL2900","v":0},{"$f":"OpCo3!BM2900","v":0},{"$f":"OpCo3!BN2900","v":0},{"$f":"OpCo3!BO2900","v":0},{"$f":"OpCo3!BP2900","v":0},{"$f":"OpCo3!BQ2900","v":0},{"$f":"OpCo3!BR2900","v":0},{"$f":"OpCo3!BS2900","v":0},{"$f":"OpCo3!BT2900","v":0}]
[]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M36:M37)","v":0},{"$f":"SUM(N36:N37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M505","v":0},{"$f":"OpCo3!N505","v":0},{"$f":"OpCo3!O505","v":0},{"$f":"OpCo3!P505","v":0},{"$f":"OpCo3!Q505","v":0},{"$f":"OpCo3!R505","v":0},{"$f":"OpCo3!S505","v":0},{"$f":"OpCo3!T505","v":0},{"$f":"OpCo3!U505","v":0},{"$f":"OpCo3!V505","v":0},{"$f":"OpCo3!W505","v":0},{"$f":"OpCo3!X505","v":0},{"$f":"OpCo3!Y505","v":0},{"$f":"OpCo3!Z505","v":0},{"$f":"OpCo3!AA505","v":0},{"$f":"OpCo3!AB505","v":0},{"$f":"OpCo3!AC505","v":0},{"$f":"OpCo3!AD505","v":0},{"$f":"OpCo3!AE505","v":0},{"$f":"OpCo3!AF505","v":0},{"$f":"OpCo3!AG505","v":0},{"$f":"OpCo3!AH505","v":0},{"$f":"OpCo3!AI505","v":0},{"$f":"OpCo3!AJ505","v":0},{"$f":"OpCo3!AK505","v":0},{"$f":"OpCo3!AL505","v":0},{"$f":"OpCo3!AM505","v":0},{"$f":"OpCo3!AN505","v":0},{"$f":"OpCo3!AO505","v":0},{"$f":"OpCo3!AP505","v":0},{"$f":"OpCo3!AQ505","v":0},{"$f":"OpCo3!AR505","v":0},{"$f":"OpCo3!AS505","v":0},{"$f":"OpCo3!AT505","v":0},{"$f":"OpCo3!AU505","v":0},{"$f":"OpCo3!AV505","v":0},{"$f":"OpCo3!AW505","v":0},{"$f":"OpCo3!AX505","v":0},{"$f":"OpCo3!AY505","v":0},{"$f":"OpCo3!AZ505","v":0},{"$f":"OpCo3!BA505","v":0},{"$f":"OpCo3!BB505","v":0},{"$f":"OpCo3!BC505","v":0},{"$f":"OpCo3!BD505","v":0},{"$f":"OpCo3!BE505","v":0},{"$f":"OpCo3!BF505","v":0},{"$f":"OpCo3!BG505","v":0},{"$f":"OpCo3!BH505","v":0},{"$f":"OpCo3!BI505","v":0},{"$f":"OpCo3!BJ505","v":0},{"$f":"OpCo3!BK505","v":0},{"$f":"OpCo3!BL505","v":0},{"$f":"OpCo3!BM505","v":0},{"$f":"OpCo3!BN505","v":0},{"$f":"OpCo3!BO505","v":0},{"$f":"OpCo3!BP505","v":0},{"$f":"OpCo3!BQ505","v":0},{"$f":"OpCo3!BR505","v":0},{"$f":"OpCo3!BS505","v":0},{"$f":"OpCo3!BT505","v":0}]
[null,null,null,"I/C cost arising due to irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2914","v":0},{"$f":"OpCo3!N2914","v":0},{"$f":"OpCo3!O2914","v":0},{"$f":"OpCo3!P2914","v":0},{"$f":"OpCo3!Q2914","v":0},{"$f":"OpCo3!R2914","v":0},{"$f":"OpCo3!S2914","v":0},{"$f":"OpCo3!T2914","v":0},{"$f":"OpCo3!U2914","v":0},{"$f":"OpCo3!V2914","v":0},{"$f":"OpCo3!W2914","v":0},{"$f":"OpCo3!X2914","v":0},{"$f":"OpCo3!Y2914","v":0},{"$f":"OpCo3!Z2914","v":0},{"$f":"OpCo3!AA2914","v":0},{"$f":"OpCo3!AB2914","v":0},{"$f":"OpCo3!AC2914","v":0},{"$f":"OpCo3!AD2914","v":0},{"$f":"OpCo3!AE2914","v":0},{"$f":"OpCo3!AF2914","v":0},{"$f":"OpCo3!AG2914","v":0},{"$f":"OpCo3!AH2914","v":0},{"$f":"OpCo3!AI2914","v":0},{"$f":"OpCo3!AJ2914","v":0},{"$f":"OpCo3!AK2914","v":0},{"$f":"OpCo3!AL2914","v":0},{"$f":"OpCo3!AM2914","v":0},{"$f":"OpCo3!AN2914","v":0},{"$f":"OpCo3!AO2914","v":0},{"$f":"OpCo3!AP2914","v":0},{"$f":"OpCo3!AQ2914","v":0},{"$f":"OpCo3!AR2914","v":0},{"$f":"OpCo3!AS2914","v":0},{"$f":"OpCo3!AT2914","v":0},{"$f":"OpCo3!AU2914","v":0},{"$f":"OpCo3!AV2914","v":0},{"$f":"OpCo3!AW2914","v":0},{"$f":"OpCo3!AX2914","v":0},{"$f":"OpCo3!AY2914","v":0},{"$f":"OpCo3!AZ2914","v":0},{"$f":"OpCo3!BA2914","v":0},{"$f":"OpCo3!BB2914","v":0},{"$f":"OpCo3!BC2914","v":0},{"$f":"OpCo3!BD2914","v":0},{"$f":"OpCo3!BE2914","v":0},{"$f":"OpCo3!BF2914","v":0},{"$f":"OpCo3!BG2914","v":0},{"$f":"OpCo3!BH2914","v":0},{"$f":"OpCo3!BI2914","v":0},{"$f":"OpCo3!BJ2914","v":0},{"$f":"OpCo3!BK2914","v":0},{"$f":"OpCo3!BL2914","v":0},{"$f":"OpCo3!BM2914","v":0},{"$f":"OpCo3!BN2914","v":0},{"$f":"OpCo3!BO2914","v":0},{"$f":"OpCo3!BP2914","v":0},{"$f":"OpCo3!BQ2914","v":0},{"$f":"OpCo3!BR2914","v":0},{"$f":"OpCo3!BS2914","v":0},{"$f":"OpCo3!BT2914","v":0}]
[]
[null,null,null,"Levies - CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M221","v":0},{"$f":"OpCo3!N221","v":0},{"$f":"OpCo3!O221","v":0},{"$f":"OpCo3!P221","v":0},{"$f":"OpCo3!Q221","v":0},{"$f":"OpCo3!R221","v":0},{"$f":"OpCo3!S221","v":0},{"$f":"OpCo3!T221","v":0},{"$f":"OpCo3!U221","v":0},{"$f":"OpCo3!V221","v":0},{"$f":"OpCo3!W221","v":0},{"$f":"OpCo3!X221","v":0},{"$f":"OpCo3!Y221","v":0},{"$f":"OpCo3!Z221","v":0},{"$f":"OpCo3!AA221","v":0},{"$f":"OpCo3!AB221","v":0},{"$f":"OpCo3!AC221","v":0},{"$f":"OpCo3!AD221","v":0},{"$f":"OpCo3!AE221","v":0},{"$f":"OpCo3!AF221","v":0},{"$f":"OpCo3!AG221","v":0},{"$f":"OpCo3!AH221","v":0},{"$f":"OpCo3!AI221","v":0},{"$f":"OpCo3!AJ221","v":0},{"$f":"OpCo3!AK221","v":0},{"$f":"OpCo3!AL221","v":0},{"$f":"OpCo3!AM221","v":0},{"$f":"OpCo3!AN221","v":0},{"$f":"OpCo3!AO221","v":0},{"$f":"OpCo3!AP221","v":0},{"$f":"OpCo3!AQ221","v":0},{"$f":"OpCo3!AR221","v":0},{"$f":"OpCo3!AS221","v":0},{"$f":"OpCo3!AT221","v":0},{"$f":"OpCo3!AU221","v":0},{"$f":"OpCo3!AV221","v":0},{"$f":"OpCo3!AW221","v":0},{"$f":"OpCo3!AX221","v":0},{"$f":"OpCo3!AY221","v":0},{"$f":"OpCo3!AZ221","v":0},{"$f":"OpCo3!BA221","v":0},{"$f":"OpCo3!BB221","v":0},{"$f":"OpCo3!BC221","v":0},{"$f":"OpCo3!BD221","v":0},{"$f":"OpCo3!BE221","v":0},{"$f":"OpCo3!BF221","v":0},{"$f":"OpCo3!BG221","v":0},{"$f":"OpCo3!BH221","v":0},{"$f":"OpCo3!BI221","v":0},{"$f":"OpCo3!BJ221","v":0},{"$f":"OpCo3!BK221","v":0},{"$f":"OpCo3!BL221","v":0},{"$f":"OpCo3!BM221","v":0},{"$f":"OpCo3!BN221","v":0},{"$f":"OpCo3!BO221","v":0},{"$f":"OpCo3!BP221","v":0},{"$f":"OpCo3!BQ221","v":0},{"$f":"OpCo3!BR221","v":0},{"$f":"OpCo3!BS221","v":0},{"$f":"OpCo3!BT221","v":0}]
[null,null,null,"Operating costs",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M27,M31,M35,M39)","v":0},{"$f":"SUM(N27,N31,N35,N39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M25+M40","v":0},{"$f":"N25+N40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M42/M25,0)","v":0},{"$f":"IFERROR(N42/N25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M46:M50)","v":0},{"$f":"SUM(N46:N50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo3!M174:M175)","v":0},{"$f":"SUM(OpCo3!N174:N175)","v":0},{"$f":"SUM(OpCo3!O174:O175)","v":0},{"$f":"SUM(OpCo3!P174:P175)","v":0},{"$f":"SUM(OpCo3!Q174:Q175)","v":0},{"$f":"SUM(OpCo3!R174:R175)","v":0},{"$f":"SUM(OpCo3!S174:S175)","v":0},{"$f":"SUM(OpCo3!T174:T175)","v":0},{"$f":"SUM(OpCo3!U174:U175)","v":0},{"$f":"SUM(OpCo3!V174:V175)","v":0},{"$f":"SUM(OpCo3!W174:W175)","v":0},{"$f":"SUM(OpCo3!X174:X175)","v":0},{"$f":"SUM(OpCo3!Y174:Y175)","v":0},{"$f":"SUM(OpCo3!Z174:Z175)","v":0},{"$f":"SUM(OpCo3!AA174:AA175)","v":0},{"$f":"SUM(OpCo3!AB174:AB175)","v":0},{"$f":"SUM(OpCo3!AC174:AC175)","v":0},{"$f":"SUM(OpCo3!AD174:AD175)","v":0},{"$f":"SUM(OpCo3!AE174:AE175)","v":0},{"$f":"SUM(OpCo3!AF174:AF175)","v":0},{"$f":"SUM(OpCo3!AG174:AG175)","v":0},{"$f":"SUM(OpCo3!AH174:AH175)","v":0},{"$f":"SUM(OpCo3!AI174:AI175)","v":0},{"$f":"SUM(OpCo3!AJ174:AJ175)","v":0},{"$f":"SUM(OpCo3!AK174:AK175)","v":0},{"$f":"SUM(OpCo3!AL174:AL175)","v":0},{"$f":"SUM(OpCo3!AM174:AM175)","v":0},{"$f":"SUM(OpCo3!AN174:AN175)","v":0},{"$f":"SUM(OpCo3!AO174:AO175)","v":0},{"$f":"SUM(OpCo3!AP174:AP175)","v":0},{"$f":"SUM(OpCo3!AQ174:AQ175)","v":0},{"$f":"SUM(OpCo3!AR174:AR175)","v":0},{"$f":"SUM(OpCo3!AS174:AS175)","v":0},{"$f":"SUM(OpCo3!AT174:AT175)","v":0},{"$f":"SUM(OpCo3!AU174:AU175)","v":0},{"$f":"SUM(OpCo3!AV174:AV175)","v":0},{"$f":"SUM(OpCo3!AW174:AW175)","v":0},{"$f":"SUM(OpCo3!AX174:AX175)","v":0},{"$f":"SUM(OpCo3!AY174:AY175)","v":0},{"$f":"SUM(OpCo3!AZ174:AZ175)","v":0},{"$f":"SUM(OpCo3!BA174:BA175)","v":0},{"$f":"SUM(OpCo3!BB174:BB175)","v":0},{"$f":"SUM(OpCo3!BC174:BC175)","v":0},{"$f":"SUM(OpCo3!BD174:BD175)","v":0},{"$f":"SUM(OpCo3!BE174:BE175)","v":0},{"$f":"SUM(OpCo3!BF174:BF175)","v":0},{"$f":"SUM(OpCo3!BG174:BG175)","v":0},{"$f":"SUM(OpCo3!BH174:BH175)","v":0},{"$f":"SUM(OpCo3!BI174:BI175)","v":0},{"$f":"SUM(OpCo3!BJ174:BJ175)","v":0},{"$f":"SUM(OpCo3!BK174:BK175)","v":0},{"$f":"SUM(OpCo3!BL174:BL175)","v":0},{"$f":"SUM(OpCo3!BM174:BM175)","v":0},{"$f":"SUM(OpCo3!BN174:BN175)","v":0},{"$f":"SUM(OpCo3!BO174:BO175)","v":0},{"$f":"SUM(OpCo3!BP174:BP175)","v":0},{"$f":"SUM(OpCo3!BQ174:BQ175)","v":0},{"$f":"SUM(OpCo3!BR174:BR175)","v":0},{"$f":"SUM(OpCo3!BS174:BS175)","v":0},{"$f":"SUM(OpCo3!BT174:BT175)","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo3!M2867:M2868)","v":0},{"$f":"SUM(OpCo3!N2867:N2868)","v":0},{"$f":"SUM(OpCo3!O2867:O2868)","v":0},{"$f":"SUM(OpCo3!P2867:P2868)","v":0},{"$f":"SUM(OpCo3!Q2867:Q2868)","v":0},{"$f":"SUM(OpCo3!R2867:R2868)","v":0},{"$f":"SUM(OpCo3!S2867:S2868)","v":0},{"$f":"SUM(OpCo3!T2867:T2868)","v":0},{"$f":"SUM(OpCo3!U2867:U2868)","v":0},{"$f":"SUM(OpCo3!V2867:V2868)","v":0},{"$f":"SUM(OpCo3!W2867:W2868)","v":0},{"$f":"SUM(OpCo3!X2867:X2868)","v":0},{"$f":"SUM(OpCo3!Y2867:Y2868)","v":0},{"$f":"SUM(OpCo3!Z2867:Z2868)","v":0},{"$f":"SUM(OpCo3!AA2867:AA2868)","v":0},{"$f":"SUM(OpCo3!AB2867:AB2868)","v":0},{"$f":"SUM(OpCo3!AC2867:AC2868)","v":0},{"$f":"SUM(OpCo3!AD2867:AD2868)","v":0},{"$f":"SUM(OpCo3!AE2867:AE2868)","v":0},{"$f":"SUM(OpCo3!AF2867:AF2868)","v":0},{"$f":"SUM(OpCo3!AG2867:AG2868)","v":0},{"$f":"SUM(OpCo3!AH2867:AH2868)","v":0},{"$f":"SUM(OpCo3!AI2867:AI2868)","v":0},{"$f":"SUM(OpCo3!AJ2867:AJ2868)","v":0},{"$f":"SUM(OpCo3!AK2867:AK2868)","v":0},{"$f":"SUM(OpCo3!AL2867:AL2868)","v":0},{"$f":"SUM(OpCo3!AM2867:AM2868)","v":0},{"$f":"SUM(OpCo3!AN2867:AN2868)","v":0},{"$f":"SUM(OpCo3!AO2867:AO2868)","v":0},{"$f":"SUM(OpCo3!AP2867:AP2868)","v":0},{"$f":"SUM(OpCo3!AQ2867:AQ2868)","v":0},{"$f":"SUM(OpCo3!AR2867:AR2868)","v":0},{"$f":"SUM(OpCo3!AS2867:AS2868)","v":0},{"$f":"SUM(OpCo3!AT2867:AT2868)","v":0},{"$f":"SUM(OpCo3!AU2867:AU2868)","v":0},{"$f":"SUM(OpCo3!AV2867:AV2868)","v":0},{"$f":"SUM(OpCo3!AW2867:AW2868)","v":0},{"$f":"SUM(OpCo3!AX2867:AX2868)","v":0},{"$f":"SUM(OpCo3!AY2867:AY2868)","v":0},{"$f":"SUM(OpCo3!AZ2867:AZ2868)","v":0},{"$f":"SUM(OpCo3!BA2867:BA2868)","v":0},{"$f":"SUM(OpCo3!BB2867:BB2868)","v":0},{"$f":"SUM(OpCo3!BC2867:BC2868)","v":0},{"$f":"SUM(OpCo3!BD2867:BD2868)","v":0},{"$f":"SUM(OpCo3!BE2867:BE2868)","v":0},{"$f":"SUM(OpCo3!BF2867:BF2868)","v":0},{"$f":"SUM(OpCo3!BG2867:BG2868)","v":0},{"$f":"SUM(OpCo3!BH2867:BH2868)","v":0},{"$f":"SUM(OpCo3!BI2867:BI2868)","v":0},{"$f":"SUM(OpCo3!BJ2867:BJ2868)","v":0},{"$f":"SUM(OpCo3!BK2867:BK2868)","v":0},{"$f":"SUM(OpCo3!BL2867:BL2868)","v":0},{"$f":"SUM(OpCo3!BM2867:BM2868)","v":0},{"$f":"SUM(OpCo3!BN2867:BN2868)","v":0},{"$f":"SUM(OpCo3!BO2867:BO2868)","v":0},{"$f":"SUM(OpCo3!BP2867:BP2868)","v":0},{"$f":"SUM(OpCo3!BQ2867:BQ2868)","v":0},{"$f":"SUM(OpCo3!BR2867:BR2868)","v":0},{"$f":"SUM(OpCo3!BS2867:BS2868)","v":0},{"$f":"SUM(OpCo3!BT2867:BT2868)","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2174","v":0},{"$f":"OpCo3!N2174","v":0},{"$f":"OpCo3!O2174","v":0},{"$f":"OpCo3!P2174","v":0},{"$f":"OpCo3!Q2174","v":0},{"$f":"OpCo3!R2174","v":0},{"$f":"OpCo3!S2174","v":0},{"$f":"OpCo3!T2174","v":0},{"$f":"OpCo3!U2174","v":0},{"$f":"OpCo3!V2174","v":0},{"$f":"OpCo3!W2174","v":0},{"$f":"OpCo3!X2174","v":0},{"$f":"OpCo3!Y2174","v":0},{"$f":"OpCo3!Z2174","v":0},{"$f":"OpCo3!AA2174","v":0},{"$f":"OpCo3!AB2174","v":0},{"$f":"OpCo3!AC2174","v":0},{"$f":"OpCo3!AD2174","v":0},{"$f":"OpCo3!AE2174","v":0},{"$f":"OpCo3!AF2174","v":0},{"$f":"OpCo3!AG2174","v":0},{"$f":"OpCo3!AH2174","v":0},{"$f":"OpCo3!AI2174","v":0},{"$f":"OpCo3!AJ2174","v":0},{"$f":"OpCo3!AK2174","v":0},{"$f":"OpCo3!AL2174","v":0},{"$f":"OpCo3!AM2174","v":0},{"$f":"OpCo3!AN2174","v":0},{"$f":"OpCo3!AO2174","v":0},{"$f":"OpCo3!AP2174","v":0},{"$f":"OpCo3!AQ2174","v":0},{"$f":"OpCo3!AR2174","v":0},{"$f":"OpCo3!AS2174","v":0},{"$f":"OpCo3!AT2174","v":0},{"$f":"OpCo3!AU2174","v":0},{"$f":"OpCo3!AV2174","v":0},{"$f":"OpCo3!AW2174","v":0},{"$f":"OpCo3!AX2174","v":0},{"$f":"OpCo3!AY2174","v":0},{"$f":"OpCo3!AZ2174","v":0},{"$f":"OpCo3!BA2174","v":0},{"$f":"OpCo3!BB2174","v":0},{"$f":"OpCo3!BC2174","v":0},{"$f":"OpCo3!BD2174","v":0},{"$f":"OpCo3!BE2174","v":0},{"$f":"OpCo3!BF2174","v":0},{"$f":"OpCo3!BG2174","v":0},{"$f":"OpCo3!BH2174","v":0},{"$f":"OpCo3!BI2174","v":0},{"$f":"OpCo3!BJ2174","v":0},{"$f":"OpCo3!BK2174","v":0},{"$f":"OpCo3!BL2174","v":0},{"$f":"OpCo3!BM2174","v":0},{"$f":"OpCo3!BN2174","v":0},{"$f":"OpCo3!BO2174","v":0},{"$f":"OpCo3!BP2174","v":0},{"$f":"OpCo3!BQ2174","v":0},{"$f":"OpCo3!BR2174","v":0},{"$f":"OpCo3!BS2174","v":0},{"$f":"OpCo3!BT2174","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1211","v":0},{"$f":"OpCo3!N1211","v":0},{"$f":"OpCo3!O1211","v":0},{"$f":"OpCo3!P1211","v":0},{"$f":"OpCo3!Q1211","v":0},{"$f":"OpCo3!R1211","v":0},{"$f":"OpCo3!S1211","v":0},{"$f":"OpCo3!T1211","v":0},{"$f":"OpCo3!U1211","v":0},{"$f":"OpCo3!V1211","v":0},{"$f":"OpCo3!W1211","v":0},{"$f":"OpCo3!X1211","v":0},{"$f":"OpCo3!Y1211","v":0},{"$f":"OpCo3!Z1211","v":0},{"$f":"OpCo3!AA1211","v":0},{"$f":"OpCo3!AB1211","v":0},{"$f":"OpCo3!AC1211","v":0},{"$f":"OpCo3!AD1211","v":0},{"$f":"OpCo3!AE1211","v":0},{"$f":"OpCo3!AF1211","v":0},{"$f":"OpCo3!AG1211","v":0},{"$f":"OpCo3!AH1211","v":0},{"$f":"OpCo3!AI1211","v":0},{"$f":"OpCo3!AJ1211","v":0},{"$f":"OpCo3!AK1211","v":0},{"$f":"OpCo3!AL1211","v":0},{"$f":"OpCo3!AM1211","v":0},{"$f":"OpCo3!AN1211","v":0},{"$f":"OpCo3!AO1211","v":0},{"$f":"OpCo3!AP1211","v":0},{"$f":"OpCo3!AQ1211","v":0},{"$f":"OpCo3!AR1211","v":0},{"$f":"OpCo3!AS1211","v":0},{"$f":"OpCo3!AT1211","v":0},{"$f":"OpCo3!AU1211","v":0},{"$f":"OpCo3!AV1211","v":0},{"$f":"OpCo3!AW1211","v":0},{"$f":"OpCo3!AX1211","v":0},{"$f":"OpCo3!AY1211","v":0},{"$f":"OpCo3!AZ1211","v":0},{"$f":"OpCo3!BA1211","v":0},{"$f":"OpCo3!BB1211","v":0},{"$f":"OpCo3!BC1211","v":0},{"$f":"OpCo3!BD1211","v":0},{"$f":"OpCo3!BE1211","v":0},{"$f":"OpCo3!BF1211","v":0},{"$f":"OpCo3!BG1211","v":0},{"$f":"OpCo3!BH1211","v":0},{"$f":"OpCo3!BI1211","v":0},{"$f":"OpCo3!BJ1211","v":0},{"$f":"OpCo3!BK1211","v":0},{"$f":"OpCo3!BL1211","v":0},{"$f":"OpCo3!BM1211","v":0},{"$f":"OpCo3!BN1211","v":0},{"$f":"OpCo3!BO1211","v":0},{"$f":"OpCo3!BP1211","v":0},{"$f":"OpCo3!BQ1211","v":0},{"$f":"OpCo3!BR1211","v":0},{"$f":"OpCo3!BS1211","v":0},{"$f":"OpCo3!BT1211","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo3!M1198:M1199)","v":0},{"$f":"SUM(OpCo3!N1198:N1199)","v":0},{"$f":"SUM(OpCo3!O1198:O1199)","v":0},{"$f":"SUM(OpCo3!P1198:P1199)","v":0},{"$f":"SUM(OpCo3!Q1198:Q1199)","v":0},{"$f":"SUM(OpCo3!R1198:R1199)","v":0},{"$f":"SUM(OpCo3!S1198:S1199)","v":0},{"$f":"SUM(OpCo3!T1198:T1199)","v":0},{"$f":"SUM(OpCo3!U1198:U1199)","v":0},{"$f":"SUM(OpCo3!V1198:V1199)","v":0},{"$f":"SUM(OpCo3!W1198:W1199)","v":0},{"$f":"SUM(OpCo3!X1198:X1199)","v":0},{"$f":"SUM(OpCo3!Y1198:Y1199)","v":0},{"$f":"SUM(OpCo3!Z1198:Z1199)","v":0},{"$f":"SUM(OpCo3!AA1198:AA1199)","v":0},{"$f":"SUM(OpCo3!AB1198:AB1199)","v":0},{"$f":"SUM(OpCo3!AC1198:AC1199)","v":0},{"$f":"SUM(OpCo3!AD1198:AD1199)","v":0},{"$f":"SUM(OpCo3!AE1198:AE1199)","v":0},{"$f":"SUM(OpCo3!AF1198:AF1199)","v":0},{"$f":"SUM(OpCo3!AG1198:AG1199)","v":0},{"$f":"SUM(OpCo3!AH1198:AH1199)","v":0},{"$f":"SUM(OpCo3!AI1198:AI1199)","v":0},{"$f":"SUM(OpCo3!AJ1198:AJ1199)","v":0},{"$f":"SUM(OpCo3!AK1198:AK1199)","v":0},{"$f":"SUM(OpCo3!AL1198:AL1199)","v":0},{"$f":"SUM(OpCo3!AM1198:AM1199)","v":0},{"$f":"SUM(OpCo3!AN1198:AN1199)","v":0},{"$f":"SUM(OpCo3!AO1198:AO1199)","v":0},{"$f":"SUM(OpCo3!AP1198:AP1199)","v":0},{"$f":"SUM(OpCo3!AQ1198:AQ1199)","v":0},{"$f":"SUM(OpCo3!AR1198:AR1199)","v":0},{"$f":"SUM(OpCo3!AS1198:AS1199)","v":0},{"$f":"SUM(OpCo3!AT1198:AT1199)","v":0},{"$f":"SUM(OpCo3!AU1198:AU1199)","v":0},{"$f":"SUM(OpCo3!AV1198:AV1199)","v":0},{"$f":"SUM(OpCo3!AW1198:AW1199)","v":0},{"$f":"SUM(OpCo3!AX1198:AX1199)","v":0},{"$f":"SUM(OpCo3!AY1198:AY1199)","v":0},{"$f":"SUM(OpCo3!AZ1198:AZ1199)","v":0},{"$f":"SUM(OpCo3!BA1198:BA1199)","v":0},{"$f":"SUM(OpCo3!BB1198:BB1199)","v":0},{"$f":"SUM(OpCo3!BC1198:BC1199)","v":0},{"$f":"SUM(OpCo3!BD1198:BD1199)","v":0},{"$f":"SUM(OpCo3!BE1198:BE1199)","v":0},{"$f":"SUM(OpCo3!BF1198:BF1199)","v":0},{"$f":"SUM(OpCo3!BG1198:BG1199)","v":0},{"$f":"SUM(OpCo3!BH1198:BH1199)","v":0},{"$f":"SUM(OpCo3!BI1198:BI1199)","v":0},{"$f":"SUM(OpCo3!BJ1198:BJ1199)","v":0},{"$f":"SUM(OpCo3!BK1198:BK1199)","v":0},{"$f":"SUM(OpCo3!BL1198:BL1199)","v":0},{"$f":"SUM(OpCo3!BM1198:BM1199)","v":0},{"$f":"SUM(OpCo3!BN1198:BN1199)","v":0},{"$f":"SUM(OpCo3!BO1198:BO1199)","v":0},{"$f":"SUM(OpCo3!BP1198:BP1199)","v":0},{"$f":"SUM(OpCo3!BQ1198:BQ1199)","v":0},{"$f":"SUM(OpCo3!BR1198:BR1199)","v":0},{"$f":"SUM(OpCo3!BS1198:BS1199)","v":0},{"$f":"SUM(OpCo3!BT1198:BT1199)","v":0}]
[]
[null,null,null,"Profit/(loss) on sale of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1185","v":0},{"$f":"OpCo3!N1185","v":0},{"$f":"OpCo3!O1185","v":0},{"$f":"OpCo3!P1185","v":0},{"$f":"OpCo3!Q1185","v":0},{"$f":"OpCo3!R1185","v":0},{"$f":"OpCo3!S1185","v":0},{"$f":"OpCo3!T1185","v":0},{"$f":"OpCo3!U1185","v":0},{"$f":"OpCo3!V1185","v":0},{"$f":"OpCo3!W1185","v":0},{"$f":"OpCo3!X1185","v":0},{"$f":"OpCo3!Y1185","v":0},{"$f":"OpCo3!Z1185","v":0},{"$f":"OpCo3!AA1185","v":0},{"$f":"OpCo3!AB1185","v":0},{"$f":"OpCo3!AC1185","v":0},{"$f":"OpCo3!AD1185","v":0},{"$f":"OpCo3!AE1185","v":0},{"$f":"OpCo3!AF1185","v":0},{"$f":"OpCo3!AG1185","v":0},{"$f":"OpCo3!AH1185","v":0},{"$f":"OpCo3!AI1185","v":0},{"$f":"OpCo3!AJ1185","v":0},{"$f":"OpCo3!AK1185","v":0},{"$f":"OpCo3!AL1185","v":0},{"$f":"OpCo3!AM1185","v":0},{"$f":"OpCo3!AN1185","v":0},{"$f":"OpCo3!AO1185","v":0},{"$f":"OpCo3!AP1185","v":0},{"$f":"OpCo3!AQ1185","v":0},{"$f":"OpCo3!AR1185","v":0},{"$f":"OpCo3!AS1185","v":0},{"$f":"OpCo3!AT1185","v":0},{"$f":"OpCo3!AU1185","v":0},{"$f":"OpCo3!AV1185","v":0},{"$f":"OpCo3!AW1185","v":0},{"$f":"OpCo3!AX1185","v":0},{"$f":"OpCo3!AY1185","v":0},{"$f":"OpCo3!AZ1185","v":0},{"$f":"OpCo3!BA1185","v":0},{"$f":"OpCo3!BB1185","v":0},{"$f":"OpCo3!BC1185","v":0},{"$f":"OpCo3!BD1185","v":0},{"$f":"OpCo3!BE1185","v":0},{"$f":"OpCo3!BF1185","v":0},{"$f":"OpCo3!BG1185","v":0},{"$f":"OpCo3!BH1185","v":0},{"$f":"OpCo3!BI1185","v":0},{"$f":"OpCo3!BJ1185","v":0},{"$f":"OpCo3!BK1185","v":0},{"$f":"OpCo3!BL1185","v":0},{"$f":"OpCo3!BM1185","v":0},{"$f":"OpCo3!BN1185","v":0},{"$f":"OpCo3!BO1185","v":0},{"$f":"OpCo3!BP1185","v":0},{"$f":"OpCo3!BQ1185","v":0},{"$f":"OpCo3!BR1185","v":0},{"$f":"OpCo3!BS1185","v":0},{"$f":"OpCo3!BT1185","v":0}]
[null,null,null,"Profit/(loss) on re-purchase of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1192","v":0},{"$f":"OpCo3!N1192","v":0},{"$f":"OpCo3!O1192","v":0},{"$f":"OpCo3!P1192","v":0},{"$f":"OpCo3!Q1192","v":0},{"$f":"OpCo3!R1192","v":0},{"$f":"OpCo3!S1192","v":0},{"$f":"OpCo3!T1192","v":0},{"$f":"OpCo3!U1192","v":0},{"$f":"OpCo3!V1192","v":0},{"$f":"OpCo3!W1192","v":0},{"$f":"OpCo3!X1192","v":0},{"$f":"OpCo3!Y1192","v":0},{"$f":"OpCo3!Z1192","v":0},{"$f":"OpCo3!AA1192","v":0},{"$f":"OpCo3!AB1192","v":0},{"$f":"OpCo3!AC1192","v":0},{"$f":"OpCo3!AD1192","v":0},{"$f":"OpCo3!AE1192","v":0},{"$f":"OpCo3!AF1192","v":0},{"$f":"OpCo3!AG1192","v":0},{"$f":"OpCo3!AH1192","v":0},{"$f":"OpCo3!AI1192","v":0},{"$f":"OpCo3!AJ1192","v":0},{"$f":"OpCo3!AK1192","v":0},{"$f":"OpCo3!AL1192","v":0},{"$f":"OpCo3!AM1192","v":0},{"$f":"OpCo3!AN1192","v":0},{"$f":"OpCo3!AO1192","v":0},{"$f":"OpCo3!AP1192","v":0},{"$f":"OpCo3!AQ1192","v":0},{"$f":"OpCo3!AR1192","v":0},{"$f":"OpCo3!AS1192","v":0},{"$f":"OpCo3!AT1192","v":0},{"$f":"OpCo3!AU1192","v":0},{"$f":"OpCo3!AV1192","v":0},{"$f":"OpCo3!AW1192","v":0},{"$f":"OpCo3!AX1192","v":0},{"$f":"OpCo3!AY1192","v":0},{"$f":"OpCo3!AZ1192","v":0},{"$f":"OpCo3!BA1192","v":0},{"$f":"OpCo3!BB1192","v":0},{"$f":"OpCo3!BC1192","v":0},{"$f":"OpCo3!BD1192","v":0},{"$f":"OpCo3!BE1192","v":0},{"$f":"OpCo3!BF1192","v":0},{"$f":"OpCo3!BG1192","v":0},{"$f":"OpCo3!BH1192","v":0},{"$f":"OpCo3!BI1192","v":0},{"$f":"OpCo3!BJ1192","v":0},{"$f":"OpCo3!BK1192","v":0},{"$f":"OpCo3!BL1192","v":0},{"$f":"OpCo3!BM1192","v":0},{"$f":"OpCo3!BN1192","v":0},{"$f":"OpCo3!BO1192","v":0},{"$f":"OpCo3!BP1192","v":0},{"$f":"OpCo3!BQ1192","v":0},{"$f":"OpCo3!BR1192","v":0},{"$f":"OpCo3!BS1192","v":0},{"$f":"OpCo3!BT1192","v":0}]
[]
[null,null,null,"Subsidies - Grant amortisation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M629","v":0},{"$f":"-OpCo3!N629","v":0},{"$f":"-OpCo3!O629","v":0},{"$f":"-OpCo3!P629","v":0},{"$f":"-OpCo3!Q629","v":0},{"$f":"-OpCo3!R629","v":0},{"$f":"-OpCo3!S629","v":0},{"$f":"-OpCo3!T629","v":0},{"$f":"-OpCo3!U629","v":0},{"$f":"-OpCo3!V629","v":0},{"$f":"-OpCo3!W629","v":0},{"$f":"-OpCo3!X629","v":0},{"$f":"-OpCo3!Y629","v":0},{"$f":"-OpCo3!Z629","v":0},{"$f":"-OpCo3!AA629","v":0},{"$f":"-OpCo3!AB629","v":0},{"$f":"-OpCo3!AC629","v":0},{"$f":"-OpCo3!AD629","v":0},{"$f":"-OpCo3!AE629","v":0},{"$f":"-OpCo3!AF629","v":0},{"$f":"-OpCo3!AG629","v":0},{"$f":"-OpCo3!AH629","v":0},{"$f":"-OpCo3!AI629","v":0},{"$f":"-OpCo3!AJ629","v":0},{"$f":"-OpCo3!AK629","v":0},{"$f":"-OpCo3!AL629","v":0},{"$f":"-OpCo3!AM629","v":0},{"$f":"-OpCo3!AN629","v":0},{"$f":"-OpCo3!AO629","v":0},{"$f":"-OpCo3!AP629","v":0},{"$f":"-OpCo3!AQ629","v":0},{"$f":"-OpCo3!AR629","v":0},{"$f":"-OpCo3!AS629","v":0},{"$f":"-OpCo3!AT629","v":0},{"$f":"-OpCo3!AU629","v":0},{"$f":"-OpCo3!AV629","v":0},{"$f":"-OpCo3!AW629","v":0},{"$f":"-OpCo3!AX629","v":0},{"$f":"-OpCo3!AY629","v":0},{"$f":"-OpCo3!AZ629","v":0},{"$f":"-OpCo3!BA629","v":0},{"$f":"-OpCo3!BB629","v":0},{"$f":"-OpCo3!BC629","v":0},{"$f":"-OpCo3!BD629","v":0},{"$f":"-OpCo3!BE629","v":0},{"$f":"-OpCo3!BF629","v":0},{"$f":"-OpCo3!BG629","v":0},{"$f":"-OpCo3!BH629","v":0},{"$f":"-OpCo3!BI629","v":0},{"$f":"-OpCo3!BJ629","v":0},{"$f":"-OpCo3!BK629","v":0},{"$f":"-OpCo3!BL629","v":0},{"$f":"-OpCo3!BM629","v":0},{"$f":"-OpCo3!BN629","v":0},{"$f":"-OpCo3!BO629","v":0},{"$f":"-OpCo3!BP629","v":0},{"$f":"-OpCo3!BQ629","v":0},{"$f":"-OpCo3!BR629","v":0},{"$f":"-OpCo3!BS629","v":0},{"$f":"-OpCo3!BT629","v":0}]
[null,null,null,"Subsidies received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M55:M55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax pre-finance margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M42+SUM(M45,M52:M53,M56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax pre-finance margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M58/M25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Finance lease charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1170","v":0},{"$f":"OpCo3!N1170","v":0},{"$f":"OpCo3!O1170","v":0},{"$f":"OpCo3!P1170","v":0},{"$f":"OpCo3!Q1170","v":0},{"$f":"OpCo3!R1170","v":0},{"$f":"OpCo3!S1170","v":0},{"$f":"OpCo3!T1170","v":0},{"$f":"OpCo3!U1170","v":0},{"$f":"OpCo3!V1170","v":0},{"$f":"OpCo3!W1170","v":0},{"$f":"OpCo3!X1170","v":0},{"$f":"OpCo3!Y1170","v":0},{"$f":"OpCo3!Z1170","v":0},{"$f":"OpCo3!AA1170","v":0},{"$f":"OpCo3!AB1170","v":0},{"$f":"OpCo3!AC1170","v":0},{"$f":"OpCo3!AD1170","v":0},{"$f":"OpCo3!AE1170","v":0},{"$f":"OpCo3!AF1170","v":0},{"$f":"OpCo3!AG1170","v":0},{"$f":"OpCo3!AH1170","v":0},{"$f":"OpCo3!AI1170","v":0},{"$f":"OpCo3!AJ1170","v":0},{"$f":"OpCo3!AK1170","v":0},{"$f":"OpCo3!AL1170","v":0},{"$f":"OpCo3!AM1170","v":0},{"$f":"OpCo3!AN1170","v":0},{"$f":"OpCo3!AO1170","v":0},{"$f":"OpCo3!AP1170","v":0},{"$f":"OpCo3!AQ1170","v":0},{"$f":"OpCo3!AR1170","v":0},{"$f":"OpCo3!AS1170","v":0},{"$f":"OpCo3!AT1170","v":0},{"$f":"OpCo3!AU1170","v":0},{"$f":"OpCo3!AV1170","v":0},{"$f":"OpCo3!AW1170","v":0},{"$f":"OpCo3!AX1170","v":0},{"$f":"OpCo3!AY1170","v":0},{"$f":"OpCo3!AZ1170","v":0},{"$f":"OpCo3!BA1170","v":0},{"$f":"OpCo3!BB1170","v":0},{"$f":"OpCo3!BC1170","v":0},{"$f":"OpCo3!BD1170","v":0},{"$f":"OpCo3!BE1170","v":0},{"$f":"OpCo3!BF1170","v":0},{"$f":"OpCo3!BG1170","v":0},{"$f":"OpCo3!BH1170","v":0},{"$f":"OpCo3!BI1170","v":0},{"$f":"OpCo3!BJ1170","v":0},{"$f":"OpCo3!BK1170","v":0},{"$f":"OpCo3!BL1170","v":0},{"$f":"OpCo3!BM1170","v":0},{"$f":"OpCo3!BN1170","v":0},{"$f":"OpCo3!BO1170","v":0},{"$f":"OpCo3!BP1170","v":0},{"$f":"OpCo3!BQ1170","v":0},{"$f":"OpCo3!BR1170","v":0},{"$f":"OpCo3!BS1170","v":0},{"$f":"OpCo3!BT1170","v":0}]
[null,null,null,"Operating lease charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1176","v":0},{"$f":"OpCo3!N1176","v":0},{"$f":"OpCo3!O1176","v":0},{"$f":"OpCo3!P1176","v":0},{"$f":"OpCo3!Q1176","v":0},{"$f":"OpCo3!R1176","v":0},{"$f":"OpCo3!S1176","v":0},{"$f":"OpCo3!T1176","v":0},{"$f":"OpCo3!U1176","v":0},{"$f":"OpCo3!V1176","v":0},{"$f":"OpCo3!W1176","v":0},{"$f":"OpCo3!X1176","v":0},{"$f":"OpCo3!Y1176","v":0},{"$f":"OpCo3!Z1176","v":0},{"$f":"OpCo3!AA1176","v":0},{"$f":"OpCo3!AB1176","v":0},{"$f":"OpCo3!AC1176","v":0},{"$f":"OpCo3!AD1176","v":0},{"$f":"OpCo3!AE1176","v":0},{"$f":"OpCo3!AF1176","v":0},{"$f":"OpCo3!AG1176","v":0},{"$f":"OpCo3!AH1176","v":0},{"$f":"OpCo3!AI1176","v":0},{"$f":"OpCo3!AJ1176","v":0},{"$f":"OpCo3!AK1176","v":0},{"$f":"OpCo3!AL1176","v":0},{"$f":"OpCo3!AM1176","v":0},{"$f":"OpCo3!AN1176","v":0},{"$f":"OpCo3!AO1176","v":0},{"$f":"OpCo3!AP1176","v":0},{"$f":"OpCo3!AQ1176","v":0},{"$f":"OpCo3!AR1176","v":0},{"$f":"OpCo3!AS1176","v":0},{"$f":"OpCo3!AT1176","v":0},{"$f":"OpCo3!AU1176","v":0},{"$f":"OpCo3!AV1176","v":0},{"$f":"OpCo3!AW1176","v":0},{"$f":"OpCo3!AX1176","v":0},{"$f":"OpCo3!AY1176","v":0},{"$f":"OpCo3!AZ1176","v":0},{"$f":"OpCo3!BA1176","v":0},{"$f":"OpCo3!BB1176","v":0},{"$f":"OpCo3!BC1176","v":0},{"$f":"OpCo3!BD1176","v":0},{"$f":"OpCo3!BE1176","v":0},{"$f":"OpCo3!BF1176","v":0},{"$f":"OpCo3!BG1176","v":0},{"$f":"OpCo3!BH1176","v":0},{"$f":"OpCo3!BI1176","v":0},{"$f":"OpCo3!BJ1176","v":0},{"$f":"OpCo3!BK1176","v":0},{"$f":"OpCo3!BL1176","v":0},{"$f":"OpCo3!BM1176","v":0},{"$f":"OpCo3!BN1176","v":0},{"$f":"OpCo3!BO1176","v":0},{"$f":"OpCo3!BP1176","v":0},{"$f":"OpCo3!BQ1176","v":0},{"$f":"OpCo3!BR1176","v":0},{"$f":"OpCo3!BS1176","v":0},{"$f":"OpCo3!BT1176","v":0}]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M64:M65)","v":0},{"$f":"SUM(N64:N65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2181+OpCo3!M2173+OpCo3!M3540","v":0},{"$f":"OpCo3!N2181+OpCo3!N2173+OpCo3!N3540","v":0},{"$f":"OpCo3!O2181+OpCo3!O2173+OpCo3!O3540","v":0},{"$f":"OpCo3!P2181+OpCo3!P2173+OpCo3!P3540","v":0},{"$f":"OpCo3!Q2181+OpCo3!Q2173+OpCo3!Q3540","v":0},{"$f":"OpCo3!R2181+OpCo3!R2173+OpCo3!R3540","v":0},{"$f":"OpCo3!S2181+OpCo3!S2173+OpCo3!S3540","v":0},{"$f":"OpCo3!T2181+OpCo3!T2173+OpCo3!T3540","v":0},{"$f":"OpCo3!U2181+OpCo3!U2173+OpCo3!U3540","v":0},{"$f":"OpCo3!V2181+OpCo3!V2173+OpCo3!V3540","v":0},{"$f":"OpCo3!W2181+OpCo3!W2173+OpCo3!W3540","v":0},{"$f":"OpCo3!X2181+OpCo3!X2173+OpCo3!X3540","v":0},{"$f":"OpCo3!Y2181+OpCo3!Y2173+OpCo3!Y3540","v":0},{"$f":"OpCo3!Z2181+OpCo3!Z2173+OpCo3!Z3540","v":0},{"$f":"OpCo3!AA2181+OpCo3!AA2173+OpCo3!AA3540","v":0},{"$f":"OpCo3!AB2181+OpCo3!AB2173+OpCo3!AB3540","v":0},{"$f":"OpCo3!AC2181+OpCo3!AC2173+OpCo3!AC3540","v":0},{"$f":"OpCo3!AD2181+OpCo3!AD2173+OpCo3!AD3540","v":0},{"$f":"OpCo3!AE2181+OpCo3!AE2173+OpCo3!AE3540","v":0},{"$f":"OpCo3!AF2181+OpCo3!AF2173+OpCo3!AF3540","v":0},{"$f":"OpCo3!AG2181+OpCo3!AG2173+OpCo3!AG3540","v":0},{"$f":"OpCo3!AH2181+OpCo3!AH2173+OpCo3!AH3540","v":0},{"$f":"OpCo3!AI2181+OpCo3!AI2173+OpCo3!AI3540","v":0},{"$f":"OpCo3!AJ2181+OpCo3!AJ2173+OpCo3!AJ3540","v":0},{"$f":"OpCo3!AK2181+OpCo3!AK2173+OpCo3!AK3540","v":0},{"$f":"OpCo3!AL2181+OpCo3!AL2173+OpCo3!AL3540","v":0},{"$f":"OpCo3!AM2181+OpCo3!AM2173+OpCo3!AM3540","v":0},{"$f":"OpCo3!AN2181+OpCo3!AN2173+OpCo3!AN3540","v":0},{"$f":"OpCo3!AO2181+OpCo3!AO2173+OpCo3!AO3540","v":0},{"$f":"OpCo3!AP2181+OpCo3!AP2173+OpCo3!AP3540","v":0},{"$f":"OpCo3!AQ2181+OpCo3!AQ2173+OpCo3!AQ3540","v":0},{"$f":"OpCo3!AR2181+OpCo3!AR2173+OpCo3!AR3540","v":0},{"$f":"OpCo3!AS2181+OpCo3!AS2173+OpCo3!AS3540","v":0},{"$f":"OpCo3!AT2181+OpCo3!AT2173+OpCo3!AT3540","v":0},{"$f":"OpCo3!AU2181+OpCo3!AU2173+OpCo3!AU3540","v":0},{"$f":"OpCo3!AV2181+OpCo3!AV2173+OpCo3!AV3540","v":0},{"$f":"OpCo3!AW2181+OpCo3!AW2173+OpCo3!AW3540","v":0},{"$f":"OpCo3!AX2181+OpCo3!AX2173+OpCo3!AX3540","v":0},{"$f":"OpCo3!AY2181+OpCo3!AY2173+OpCo3!AY3540","v":0},{"$f":"OpCo3!AZ2181+OpCo3!AZ2173+OpCo3!AZ3540","v":0},{"$f":"OpCo3!BA2181+OpCo3!BA2173+OpCo3!BA3540","v":0},{"$f":"OpCo3!BB2181+OpCo3!BB2173+OpCo3!BB3540","v":0},{"$f":"OpCo3!BC2181+OpCo3!BC2173+OpCo3!BC3540","v":0},{"$f":"OpCo3!BD2181+OpCo3!BD2173+OpCo3!BD3540","v":0},{"$f":"OpCo3!BE2181+OpCo3!BE2173+OpCo3!BE3540","v":0},{"$f":"OpCo3!BF2181+OpCo3!BF2173+OpCo3!BF3540","v":0},{"$f":"OpCo3!BG2181+OpCo3!BG2173+OpCo3!BG3540","v":0},{"$f":"OpCo3!BH2181+OpCo3!BH2173+OpCo3!BH3540","v":0},{"$f":"OpCo3!BI2181+OpCo3!BI2173+OpCo3!BI3540","v":0},{"$f":"OpCo3!BJ2181+OpCo3!BJ2173+OpCo3!BJ3540","v":0},{"$f":"OpCo3!BK2181+OpCo3!BK2173+OpCo3!BK3540","v":0},{"$f":"OpCo3!BL2181+OpCo3!BL2173+OpCo3!BL3540","v":0},{"$f":"OpCo3!BM2181+OpCo3!BM2173+OpCo3!BM3540","v":0},{"$f":"OpCo3!BN2181+OpCo3!BN2173+OpCo3!BN3540","v":0},{"$f":"OpCo3!BO2181+OpCo3!BO2173+OpCo3!BO3540","v":0},{"$f":"OpCo3!BP2181+OpCo3!BP2173+OpCo3!BP3540","v":0},{"$f":"OpCo3!BQ2181+OpCo3!BQ2173+OpCo3!BQ3540","v":0},{"$f":"OpCo3!BR2181+OpCo3!BR2173+OpCo3!BR3540","v":0},{"$f":"OpCo3!BS2181+OpCo3!BS2173+OpCo3!BS3540","v":0},{"$f":"OpCo3!BT2181+OpCo3!BT2173+OpCo3!BT3540","v":0}]
[null,null,null,"Loan fees amortised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2164","v":0},{"$f":"OpCo3!N2164","v":0},{"$f":"OpCo3!O2164","v":0},{"$f":"OpCo3!P2164","v":0},{"$f":"OpCo3!Q2164","v":0},{"$f":"OpCo3!R2164","v":0},{"$f":"OpCo3!S2164","v":0},{"$f":"OpCo3!T2164","v":0},{"$f":"OpCo3!U2164","v":0},{"$f":"OpCo3!V2164","v":0},{"$f":"OpCo3!W2164","v":0},{"$f":"OpCo3!X2164","v":0},{"$f":"OpCo3!Y2164","v":0},{"$f":"OpCo3!Z2164","v":0},{"$f":"OpCo3!AA2164","v":0},{"$f":"OpCo3!AB2164","v":0},{"$f":"OpCo3!AC2164","v":0},{"$f":"OpCo3!AD2164","v":0},{"$f":"OpCo3!AE2164","v":0},{"$f":"OpCo3!AF2164","v":0},{"$f":"OpCo3!AG2164","v":0},{"$f":"OpCo3!AH2164","v":0},{"$f":"OpCo3!AI2164","v":0},{"$f":"OpCo3!AJ2164","v":0},{"$f":"OpCo3!AK2164","v":0},{"$f":"OpCo3!AL2164","v":0},{"$f":"OpCo3!AM2164","v":0},{"$f":"OpCo3!AN2164","v":0},{"$f":"OpCo3!AO2164","v":0},{"$f":"OpCo3!AP2164","v":0},{"$f":"OpCo3!AQ2164","v":0},{"$f":"OpCo3!AR2164","v":0},{"$f":"OpCo3!AS2164","v":0},{"$f":"OpCo3!AT2164","v":0},{"$f":"OpCo3!AU2164","v":0},{"$f":"OpCo3!AV2164","v":0},{"$f":"OpCo3!AW2164","v":0},{"$f":"OpCo3!AX2164","v":0},{"$f":"OpCo3!AY2164","v":0},{"$f":"OpCo3!AZ2164","v":0},{"$f":"OpCo3!BA2164","v":0},{"$f":"OpCo3!BB2164","v":0},{"$f":"OpCo3!BC2164","v":0},{"$f":"OpCo3!BD2164","v":0},{"$f":"OpCo3!BE2164","v":0},{"$f":"OpCo3!BF2164","v":0},{"$f":"OpCo3!BG2164","v":0},{"$f":"OpCo3!BH2164","v":0},{"$f":"OpCo3!BI2164","v":0},{"$f":"OpCo3!BJ2164","v":0},{"$f":"OpCo3!BK2164","v":0},{"$f":"OpCo3!BL2164","v":0},{"$f":"OpCo3!BM2164","v":0},{"$f":"OpCo3!BN2164","v":0},{"$f":"OpCo3!BO2164","v":0},{"$f":"OpCo3!BP2164","v":0},{"$f":"OpCo3!BQ2164","v":0},{"$f":"OpCo3!BR2164","v":0},{"$f":"OpCo3!BS2164","v":0},{"$f":"OpCo3!BT2164","v":0}]
[null,null,null,"Loan interest received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M545","v":0},{"$f":"OpCo3!N545","v":0},{"$f":"OpCo3!O545","v":0},{"$f":"OpCo3!P545","v":0},{"$f":"OpCo3!Q545","v":0},{"$f":"OpCo3!R545","v":0},{"$f":"OpCo3!S545","v":0},{"$f":"OpCo3!T545","v":0},{"$f":"OpCo3!U545","v":0},{"$f":"OpCo3!V545","v":0},{"$f":"OpCo3!W545","v":0},{"$f":"OpCo3!X545","v":0},{"$f":"OpCo3!Y545","v":0},{"$f":"OpCo3!Z545","v":0},{"$f":"OpCo3!AA545","v":0},{"$f":"OpCo3!AB545","v":0},{"$f":"OpCo3!AC545","v":0},{"$f":"OpCo3!AD545","v":0},{"$f":"OpCo3!AE545","v":0},{"$f":"OpCo3!AF545","v":0},{"$f":"OpCo3!AG545","v":0},{"$f":"OpCo3!AH545","v":0},{"$f":"OpCo3!AI545","v":0},{"$f":"OpCo3!AJ545","v":0},{"$f":"OpCo3!AK545","v":0},{"$f":"OpCo3!AL545","v":0},{"$f":"OpCo3!AM545","v":0},{"$f":"OpCo3!AN545","v":0},{"$f":"OpCo3!AO545","v":0},{"$f":"OpCo3!AP545","v":0},{"$f":"OpCo3!AQ545","v":0},{"$f":"OpCo3!AR545","v":0},{"$f":"OpCo3!AS545","v":0},{"$f":"OpCo3!AT545","v":0},{"$f":"OpCo3!AU545","v":0},{"$f":"OpCo3!AV545","v":0},{"$f":"OpCo3!AW545","v":0},{"$f":"OpCo3!AX545","v":0},{"$f":"OpCo3!AY545","v":0},{"$f":"OpCo3!AZ545","v":0},{"$f":"OpCo3!BA545","v":0},{"$f":"OpCo3!BB545","v":0},{"$f":"OpCo3!BC545","v":0},{"$f":"OpCo3!BD545","v":0},{"$f":"OpCo3!BE545","v":0},{"$f":"OpCo3!BF545","v":0},{"$f":"OpCo3!BG545","v":0},{"$f":"OpCo3!BH545","v":0},{"$f":"OpCo3!BI545","v":0},{"$f":"OpCo3!BJ545","v":0},{"$f":"OpCo3!BK545","v":0},{"$f":"OpCo3!BL545","v":0},{"$f":"OpCo3!BM545","v":0},{"$f":"OpCo3!BN545","v":0},{"$f":"OpCo3!BO545","v":0},{"$f":"OpCo3!BP545","v":0},{"$f":"OpCo3!BQ545","v":0},{"$f":"OpCo3!BR545","v":0},{"$f":"OpCo3!BS545","v":0},{"$f":"OpCo3!BT545","v":0}]
[null,null,null,"Finance income/(costs)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M61:M63,M66)","v":0},{"$f":"SUM(N61:N63,N66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax margin",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M58+M67","v":0},{"$f":"N58+N67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M69/M25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2483","v":0},{"$f":"OpCo3!N2483","v":0},{"$f":"OpCo3!O2483","v":0},{"$f":"OpCo3!P2483","v":0},{"$f":"OpCo3!Q2483","v":0},{"$f":"OpCo3!R2483","v":0},{"$f":"OpCo3!S2483","v":0},{"$f":"OpCo3!T2483","v":0},{"$f":"OpCo3!U2483","v":0},{"$f":"OpCo3!V2483","v":0},{"$f":"OpCo3!W2483","v":0},{"$f":"OpCo3!X2483","v":0},{"$f":"OpCo3!Y2483","v":0},{"$f":"OpCo3!Z2483","v":0},{"$f":"OpCo3!AA2483","v":0},{"$f":"OpCo3!AB2483","v":0},{"$f":"OpCo3!AC2483","v":0},{"$f":"OpCo3!AD2483","v":0},{"$f":"OpCo3!AE2483","v":0},{"$f":"OpCo3!AF2483","v":0},{"$f":"OpCo3!AG2483","v":0},{"$f":"OpCo3!AH2483","v":0},{"$f":"OpCo3!AI2483","v":0},{"$f":"OpCo3!AJ2483","v":0},{"$f":"OpCo3!AK2483","v":0},{"$f":"OpCo3!AL2483","v":0},{"$f":"OpCo3!AM2483","v":0},{"$f":"OpCo3!AN2483","v":0},{"$f":"OpCo3!AO2483","v":0},{"$f":"OpCo3!AP2483","v":0},{"$f":"OpCo3!AQ2483","v":0},{"$f":"OpCo3!AR2483","v":0},{"$f":"OpCo3!AS2483","v":0},{"$f":"OpCo3!AT2483","v":0},{"$f":"OpCo3!AU2483","v":0},{"$f":"OpCo3!AV2483","v":0},{"$f":"OpCo3!AW2483","v":0},{"$f":"OpCo3!AX2483","v":0},{"$f":"OpCo3!AY2483","v":0},{"$f":"OpCo3!AZ2483","v":0},{"$f":"OpCo3!BA2483","v":0},{"$f":"OpCo3!BB2483","v":0},{"$f":"OpCo3!BC2483","v":0},{"$f":"OpCo3!BD2483","v":0},{"$f":"OpCo3!BE2483","v":0},{"$f":"OpCo3!BF2483","v":0},{"$f":"OpCo3!BG2483","v":0},{"$f":"OpCo3!BH2483","v":0},{"$f":"OpCo3!BI2483","v":0},{"$f":"OpCo3!BJ2483","v":0},{"$f":"OpCo3!BK2483","v":0},{"$f":"OpCo3!BL2483","v":0},{"$f":"OpCo3!BM2483","v":0},{"$f":"OpCo3!BN2483","v":0},{"$f":"OpCo3!BO2483","v":0},{"$f":"OpCo3!BP2483","v":0},{"$f":"OpCo3!BQ2483","v":0},{"$f":"OpCo3!BR2483","v":0},{"$f":"OpCo3!BS2483","v":0},{"$f":"OpCo3!BT2483","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3254","v":0},{"$f":"OpCo3!N3254","v":0},{"$f":"OpCo3!O3254","v":0},{"$f":"OpCo3!P3254","v":0},{"$f":"OpCo3!Q3254","v":0},{"$f":"OpCo3!R3254","v":0},{"$f":"OpCo3!S3254","v":0},{"$f":"OpCo3!T3254","v":0},{"$f":"OpCo3!U3254","v":0},{"$f":"OpCo3!V3254","v":0},{"$f":"OpCo3!W3254","v":0},{"$f":"OpCo3!X3254","v":0},{"$f":"OpCo3!Y3254","v":0},{"$f":"OpCo3!Z3254","v":0},{"$f":"OpCo3!AA3254","v":0},{"$f":"OpCo3!AB3254","v":0},{"$f":"OpCo3!AC3254","v":0},{"$f":"OpCo3!AD3254","v":0},{"$f":"OpCo3!AE3254","v":0},{"$f":"OpCo3!AF3254","v":0},{"$f":"OpCo3!AG3254","v":0},{"$f":"OpCo3!AH3254","v":0},{"$f":"OpCo3!AI3254","v":0},{"$f":"OpCo3!AJ3254","v":0},{"$f":"OpCo3!AK3254","v":0},{"$f":"OpCo3!AL3254","v":0},{"$f":"OpCo3!AM3254","v":0},{"$f":"OpCo3!AN3254","v":0},{"$f":"OpCo3!AO3254","v":0},{"$f":"OpCo3!AP3254","v":0},{"$f":"OpCo3!AQ3254","v":0},{"$f":"OpCo3!AR3254","v":0},{"$f":"OpCo3!AS3254","v":0},{"$f":"OpCo3!AT3254","v":0},{"$f":"OpCo3!AU3254","v":0},{"$f":"OpCo3!AV3254","v":0},{"$f":"OpCo3!AW3254","v":0},{"$f":"OpCo3!AX3254","v":0},{"$f":"OpCo3!AY3254","v":0},{"$f":"OpCo3!AZ3254","v":0},{"$f":"OpCo3!BA3254","v":0},{"$f":"OpCo3!BB3254","v":0},{"$f":"OpCo3!BC3254","v":0},{"$f":"OpCo3!BD3254","v":0},{"$f":"OpCo3!BE3254","v":0},{"$f":"OpCo3!BF3254","v":0},{"$f":"OpCo3!BG3254","v":0},{"$f":"OpCo3!BH3254","v":0},{"$f":"OpCo3!BI3254","v":0},{"$f":"OpCo3!BJ3254","v":0},{"$f":"OpCo3!BK3254","v":0},{"$f":"OpCo3!BL3254","v":0},{"$f":"OpCo3!BM3254","v":0},{"$f":"OpCo3!BN3254","v":0},{"$f":"OpCo3!BO3254","v":0},{"$f":"OpCo3!BP3254","v":0},{"$f":"OpCo3!BQ3254","v":0},{"$f":"OpCo3!BR3254","v":0},{"$f":"OpCo3!BS3254","v":0},{"$f":"OpCo3!BT3254","v":0}]
[null,null,null,"Movement in deferred tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3438","v":0},{"$f":"OpCo3!N3438","v":0},{"$f":"OpCo3!O3438","v":0},{"$f":"OpCo3!P3438","v":0},{"$f":"OpCo3!Q3438","v":0},{"$f":"OpCo3!R3438","v":0},{"$f":"OpCo3!S3438","v":0},{"$f":"OpCo3!T3438","v":0},{"$f":"OpCo3!U3438","v":0},{"$f":"OpCo3!V3438","v":0},{"$f":"OpCo3!W3438","v":0},{"$f":"OpCo3!X3438","v":0},{"$f":"OpCo3!Y3438","v":0},{"$f":"OpCo3!Z3438","v":0},{"$f":"OpCo3!AA3438","v":0},{"$f":"OpCo3!AB3438","v":0},{"$f":"OpCo3!AC3438","v":0},{"$f":"OpCo3!AD3438","v":0},{"$f":"OpCo3!AE3438","v":0},{"$f":"OpCo3!AF3438","v":0},{"$f":"OpCo3!AG3438","v":0},{"$f":"OpCo3!AH3438","v":0},{"$f":"OpCo3!AI3438","v":0},{"$f":"OpCo3!AJ3438","v":0},{"$f":"OpCo3!AK3438","v":0},{"$f":"OpCo3!AL3438","v":0},{"$f":"OpCo3!AM3438","v":0},{"$f":"OpCo3!AN3438","v":0},{"$f":"OpCo3!AO3438","v":0},{"$f":"OpCo3!AP3438","v":0},{"$f":"OpCo3!AQ3438","v":0},{"$f":"OpCo3!AR3438","v":0},{"$f":"OpCo3!AS3438","v":0},{"$f":"OpCo3!AT3438","v":0},{"$f":"OpCo3!AU3438","v":0},{"$f":"OpCo3!AV3438","v":0},{"$f":"OpCo3!AW3438","v":0},{"$f":"OpCo3!AX3438","v":0},{"$f":"OpCo3!AY3438","v":0},{"$f":"OpCo3!AZ3438","v":0},{"$f":"OpCo3!BA3438","v":0},{"$f":"OpCo3!BB3438","v":0},{"$f":"OpCo3!BC3438","v":0},{"$f":"OpCo3!BD3438","v":0},{"$f":"OpCo3!BE3438","v":0},{"$f":"OpCo3!BF3438","v":0},{"$f":"OpCo3!BG3438","v":0},{"$f":"OpCo3!BH3438","v":0},{"$f":"OpCo3!BI3438","v":0},{"$f":"OpCo3!BJ3438","v":0},{"$f":"OpCo3!BK3438","v":0},{"$f":"OpCo3!BL3438","v":0},{"$f":"OpCo3!BM3438","v":0},{"$f":"OpCo3!BN3438","v":0},{"$f":"OpCo3!BO3438","v":0},{"$f":"OpCo3!BP3438","v":0},{"$f":"OpCo3!BQ3438","v":0},{"$f":"OpCo3!BR3438","v":0},{"$f":"OpCo3!BS3438","v":0},{"$f":"OpCo3!BT3438","v":0}]
[]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M69+SUM(M72:M74)","v":0},{"$f":"N69+SUM(N72:N74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss) % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M76/M25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f P&L Account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L83","v":0},{"$f":"M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M76","v":0},{"$f":"N76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final write off of share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M3609","v":0},{"$f":"-OpCo3!N3609","v":0},{"$f":"-OpCo3!O3609","v":0},{"$f":"-OpCo3!P3609","v":0},{"$f":"-OpCo3!Q3609","v":0},{"$f":"-OpCo3!R3609","v":0},{"$f":"-OpCo3!S3609","v":0},{"$f":"-OpCo3!T3609","v":0},{"$f":"-OpCo3!U3609","v":0},{"$f":"-OpCo3!V3609","v":0},{"$f":"-OpCo3!W3609","v":0},{"$f":"-OpCo3!X3609","v":0},{"$f":"-OpCo3!Y3609","v":0},{"$f":"-OpCo3!Z3609","v":0},{"$f":"-OpCo3!AA3609","v":0},{"$f":"-OpCo3!AB3609","v":0},{"$f":"-OpCo3!AC3609","v":0},{"$f":"-OpCo3!AD3609","v":0},{"$f":"-OpCo3!AE3609","v":0},{"$f":"-OpCo3!AF3609","v":0},{"$f":"-OpCo3!AG3609","v":0},{"$f":"-OpCo3!AH3609","v":0},{"$f":"-OpCo3!AI3609","v":0},{"$f":"-OpCo3!AJ3609","v":0},{"$f":"-OpCo3!AK3609","v":0},{"$f":"-OpCo3!AL3609","v":0},{"$f":"-OpCo3!AM3609","v":0},{"$f":"-OpCo3!AN3609","v":0},{"$f":"-OpCo3!AO3609","v":0},{"$f":"-OpCo3!AP3609","v":0},{"$f":"-OpCo3!AQ3609","v":0},{"$f":"-OpCo3!AR3609","v":0},{"$f":"-OpCo3!AS3609","v":0},{"$f":"-OpCo3!AT3609","v":0},{"$f":"-OpCo3!AU3609","v":0},{"$f":"-OpCo3!AV3609","v":0},{"$f":"-OpCo3!AW3609","v":0},{"$f":"-OpCo3!AX3609","v":0},{"$f":"-OpCo3!AY3609","v":0},{"$f":"-OpCo3!AZ3609","v":0},{"$f":"-OpCo3!BA3609","v":0},{"$f":"-OpCo3!BB3609","v":0},{"$f":"-OpCo3!BC3609","v":0},{"$f":"-OpCo3!BD3609","v":0},{"$f":"-OpCo3!BE3609","v":0},{"$f":"-OpCo3!BF3609","v":0},{"$f":"-OpCo3!BG3609","v":0},{"$f":"-OpCo3!BH3609","v":0},{"$f":"-OpCo3!BI3609","v":0},{"$f":"-OpCo3!BJ3609","v":0},{"$f":"-OpCo3!BK3609","v":0},{"$f":"-OpCo3!BL3609","v":0},{"$f":"-OpCo3!BM3609","v":0},{"$f":"-OpCo3!BN3609","v":0},{"$f":"-OpCo3!BO3609","v":0},{"$f":"-OpCo3!BP3609","v":0},{"$f":"-OpCo3!BQ3609","v":0},{"$f":"-OpCo3!BR3609","v":0},{"$f":"-OpCo3!BS3609","v":0},{"$f":"-OpCo3!BT3609","v":0}]
[null,null,null,"Distributions made",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3681","v":0},{"$f":"OpCo3!N3681","v":0},{"$f":"OpCo3!O3681","v":0},{"$f":"OpCo3!P3681","v":0},{"$f":"OpCo3!Q3681","v":0},{"$f":"OpCo3!R3681","v":0},{"$f":"OpCo3!S3681","v":0},{"$f":"OpCo3!T3681","v":0},{"$f":"OpCo3!U3681","v":0},{"$f":"OpCo3!V3681","v":0},{"$f":"OpCo3!W3681","v":0},{"$f":"OpCo3!X3681","v":0},{"$f":"OpCo3!Y3681","v":0},{"$f":"OpCo3!Z3681","v":0},{"$f":"OpCo3!AA3681","v":0},{"$f":"OpCo3!AB3681","v":0},{"$f":"OpCo3!AC3681","v":0},{"$f":"OpCo3!AD3681","v":0},{"$f":"OpCo3!AE3681","v":0},{"$f":"OpCo3!AF3681","v":0},{"$f":"OpCo3!AG3681","v":0},{"$f":"OpCo3!AH3681","v":0},{"$f":"OpCo3!AI3681","v":0},{"$f":"OpCo3!AJ3681","v":0},{"$f":"OpCo3!AK3681","v":0},{"$f":"OpCo3!AL3681","v":0},{"$f":"OpCo3!AM3681","v":0},{"$f":"OpCo3!AN3681","v":0},{"$f":"OpCo3!AO3681","v":0},{"$f":"OpCo3!AP3681","v":0},{"$f":"OpCo3!AQ3681","v":0},{"$f":"OpCo3!AR3681","v":0},{"$f":"OpCo3!AS3681","v":0},{"$f":"OpCo3!AT3681","v":0},{"$f":"OpCo3!AU3681","v":0},{"$f":"OpCo3!AV3681","v":0},{"$f":"OpCo3!AW3681","v":0},{"$f":"OpCo3!AX3681","v":0},{"$f":"OpCo3!AY3681","v":0},{"$f":"OpCo3!AZ3681","v":0},{"$f":"OpCo3!BA3681","v":0},{"$f":"OpCo3!BB3681","v":0},{"$f":"OpCo3!BC3681","v":0},{"$f":"OpCo3!BD3681","v":0},{"$f":"OpCo3!BE3681","v":0},{"$f":"OpCo3!BF3681","v":0},{"$f":"OpCo3!BG3681","v":0},{"$f":"OpCo3!BH3681","v":0},{"$f":"OpCo3!BI3681","v":0},{"$f":"OpCo3!BJ3681","v":0},{"$f":"OpCo3!BK3681","v":0},{"$f":"OpCo3!BL3681","v":0},{"$f":"OpCo3!BM3681","v":0},{"$f":"OpCo3!BN3681","v":0},{"$f":"OpCo3!BO3681","v":0},{"$f":"OpCo3!BP3681","v":0},{"$f":"OpCo3!BQ3681","v":0},{"$f":"OpCo3!BR3681","v":0},{"$f":"OpCo3!BS3681","v":0},{"$f":"OpCo3!BT3681","v":0}]
[null,null,null,"c/f P&L Account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M79:M82)","v":0},{"$f":"SUM(N79:N82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C84)+1","v":2},"STATEMENT OF FINANCIAL POSITION"]
[]
[null,null,null,"LONG TERM ASSETS"]
[]
[null,null,null,"Property, plant and equipment",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M90:M95)","v":0},{"$f":"SUM(N90:N95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M176","v":0},{"$f":"OpCo3!N176","v":0},{"$f":"OpCo3!O176","v":0},{"$f":"OpCo3!P176","v":0},{"$f":"OpCo3!Q176","v":0},{"$f":"OpCo3!R176","v":0},{"$f":"OpCo3!S176","v":0},{"$f":"OpCo3!T176","v":0},{"$f":"OpCo3!U176","v":0},{"$f":"OpCo3!V176","v":0},{"$f":"OpCo3!W176","v":0},{"$f":"OpCo3!X176","v":0},{"$f":"OpCo3!Y176","v":0},{"$f":"OpCo3!Z176","v":0},{"$f":"OpCo3!AA176","v":0},{"$f":"OpCo3!AB176","v":0},{"$f":"OpCo3!AC176","v":0},{"$f":"OpCo3!AD176","v":0},{"$f":"OpCo3!AE176","v":0},{"$f":"OpCo3!AF176","v":0},{"$f":"OpCo3!AG176","v":0},{"$f":"OpCo3!AH176","v":0},{"$f":"OpCo3!AI176","v":0},{"$f":"OpCo3!AJ176","v":0},{"$f":"OpCo3!AK176","v":0},{"$f":"OpCo3!AL176","v":0},{"$f":"OpCo3!AM176","v":0},{"$f":"OpCo3!AN176","v":0},{"$f":"OpCo3!AO176","v":0},{"$f":"OpCo3!AP176","v":0},{"$f":"OpCo3!AQ176","v":0},{"$f":"OpCo3!AR176","v":0},{"$f":"OpCo3!AS176","v":0},{"$f":"OpCo3!AT176","v":0},{"$f":"OpCo3!AU176","v":0},{"$f":"OpCo3!AV176","v":0},{"$f":"OpCo3!AW176","v":0},{"$f":"OpCo3!AX176","v":0},{"$f":"OpCo3!AY176","v":0},{"$f":"OpCo3!AZ176","v":0},{"$f":"OpCo3!BA176","v":0},{"$f":"OpCo3!BB176","v":0},{"$f":"OpCo3!BC176","v":0},{"$f":"OpCo3!BD176","v":0},{"$f":"OpCo3!BE176","v":0},{"$f":"OpCo3!BF176","v":0},{"$f":"OpCo3!BG176","v":0},{"$f":"OpCo3!BH176","v":0},{"$f":"OpCo3!BI176","v":0},{"$f":"OpCo3!BJ176","v":0},{"$f":"OpCo3!BK176","v":0},{"$f":"OpCo3!BL176","v":0},{"$f":"OpCo3!BM176","v":0},{"$f":"OpCo3!BN176","v":0},{"$f":"OpCo3!BO176","v":0},{"$f":"OpCo3!BP176","v":0},{"$f":"OpCo3!BQ176","v":0},{"$f":"OpCo3!BR176","v":0},{"$f":"OpCo3!BS176","v":0},{"$f":"OpCo3!BT176","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2869","v":0},{"$f":"OpCo3!N2869","v":0},{"$f":"OpCo3!O2869","v":0},{"$f":"OpCo3!P2869","v":0},{"$f":"OpCo3!Q2869","v":0},{"$f":"OpCo3!R2869","v":0},{"$f":"OpCo3!S2869","v":0},{"$f":"OpCo3!T2869","v":0},{"$f":"OpCo3!U2869","v":0},{"$f":"OpCo3!V2869","v":0},{"$f":"OpCo3!W2869","v":0},{"$f":"OpCo3!X2869","v":0},{"$f":"OpCo3!Y2869","v":0},{"$f":"OpCo3!Z2869","v":0},{"$f":"OpCo3!AA2869","v":0},{"$f":"OpCo3!AB2869","v":0},{"$f":"OpCo3!AC2869","v":0},{"$f":"OpCo3!AD2869","v":0},{"$f":"OpCo3!AE2869","v":0},{"$f":"OpCo3!AF2869","v":0},{"$f":"OpCo3!AG2869","v":0},{"$f":"OpCo3!AH2869","v":0},{"$f":"OpCo3!AI2869","v":0},{"$f":"OpCo3!AJ2869","v":0},{"$f":"OpCo3!AK2869","v":0},{"$f":"OpCo3!AL2869","v":0},{"$f":"OpCo3!AM2869","v":0},{"$f":"OpCo3!AN2869","v":0},{"$f":"OpCo3!AO2869","v":0},{"$f":"OpCo3!AP2869","v":0},{"$f":"OpCo3!AQ2869","v":0},{"$f":"OpCo3!AR2869","v":0},{"$f":"OpCo3!AS2869","v":0},{"$f":"OpCo3!AT2869","v":0},{"$f":"OpCo3!AU2869","v":0},{"$f":"OpCo3!AV2869","v":0},{"$f":"OpCo3!AW2869","v":0},{"$f":"OpCo3!AX2869","v":0},{"$f":"OpCo3!AY2869","v":0},{"$f":"OpCo3!AZ2869","v":0},{"$f":"OpCo3!BA2869","v":0},{"$f":"OpCo3!BB2869","v":0},{"$f":"OpCo3!BC2869","v":0},{"$f":"OpCo3!BD2869","v":0},{"$f":"OpCo3!BE2869","v":0},{"$f":"OpCo3!BF2869","v":0},{"$f":"OpCo3!BG2869","v":0},{"$f":"OpCo3!BH2869","v":0},{"$f":"OpCo3!BI2869","v":0},{"$f":"OpCo3!BJ2869","v":0},{"$f":"OpCo3!BK2869","v":0},{"$f":"OpCo3!BL2869","v":0},{"$f":"OpCo3!BM2869","v":0},{"$f":"OpCo3!BN2869","v":0},{"$f":"OpCo3!BO2869","v":0},{"$f":"OpCo3!BP2869","v":0},{"$f":"OpCo3!BQ2869","v":0},{"$f":"OpCo3!BR2869","v":0},{"$f":"OpCo3!BS2869","v":0},{"$f":"OpCo3!BT2869","v":0}]
[null,null,null,"Offset for grant received against capex",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M630","v":0},{"$f":"-OpCo3!N630","v":0},{"$f":"-OpCo3!O630","v":0},{"$f":"-OpCo3!P630","v":0},{"$f":"-OpCo3!Q630","v":0},{"$f":"-OpCo3!R630","v":0},{"$f":"-OpCo3!S630","v":0},{"$f":"-OpCo3!T630","v":0},{"$f":"-OpCo3!U630","v":0},{"$f":"-OpCo3!V630","v":0},{"$f":"-OpCo3!W630","v":0},{"$f":"-OpCo3!X630","v":0},{"$f":"-OpCo3!Y630","v":0},{"$f":"-OpCo3!Z630","v":0},{"$f":"-OpCo3!AA630","v":0},{"$f":"-OpCo3!AB630","v":0},{"$f":"-OpCo3!AC630","v":0},{"$f":"-OpCo3!AD630","v":0},{"$f":"-OpCo3!AE630","v":0},{"$f":"-OpCo3!AF630","v":0},{"$f":"-OpCo3!AG630","v":0},{"$f":"-OpCo3!AH630","v":0},{"$f":"-OpCo3!AI630","v":0},{"$f":"-OpCo3!AJ630","v":0},{"$f":"-OpCo3!AK630","v":0},{"$f":"-OpCo3!AL630","v":0},{"$f":"-OpCo3!AM630","v":0},{"$f":"-OpCo3!AN630","v":0},{"$f":"-OpCo3!AO630","v":0},{"$f":"-OpCo3!AP630","v":0},{"$f":"-OpCo3!AQ630","v":0},{"$f":"-OpCo3!AR630","v":0},{"$f":"-OpCo3!AS630","v":0},{"$f":"-OpCo3!AT630","v":0},{"$f":"-OpCo3!AU630","v":0},{"$f":"-OpCo3!AV630","v":0},{"$f":"-OpCo3!AW630","v":0},{"$f":"-OpCo3!AX630","v":0},{"$f":"-OpCo3!AY630","v":0},{"$f":"-OpCo3!AZ630","v":0},{"$f":"-OpCo3!BA630","v":0},{"$f":"-OpCo3!BB630","v":0},{"$f":"-OpCo3!BC630","v":0},{"$f":"-OpCo3!BD630","v":0},{"$f":"-OpCo3!BE630","v":0},{"$f":"-OpCo3!BF630","v":0},{"$f":"-OpCo3!BG630","v":0},{"$f":"-OpCo3!BH630","v":0},{"$f":"-OpCo3!BI630","v":0},{"$f":"-OpCo3!BJ630","v":0},{"$f":"-OpCo3!BK630","v":0},{"$f":"-OpCo3!BL630","v":0},{"$f":"-OpCo3!BM630","v":0},{"$f":"-OpCo3!BN630","v":0},{"$f":"-OpCo3!BO630","v":0},{"$f":"-OpCo3!BP630","v":0},{"$f":"-OpCo3!BQ630","v":0},{"$f":"-OpCo3!BR630","v":0},{"$f":"-OpCo3!BS630","v":0},{"$f":"-OpCo3!BT630","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1212","v":0},{"$f":"OpCo3!N1212","v":0},{"$f":"OpCo3!O1212","v":0},{"$f":"OpCo3!P1212","v":0},{"$f":"OpCo3!Q1212","v":0},{"$f":"OpCo3!R1212","v":0},{"$f":"OpCo3!S1212","v":0},{"$f":"OpCo3!T1212","v":0},{"$f":"OpCo3!U1212","v":0},{"$f":"OpCo3!V1212","v":0},{"$f":"OpCo3!W1212","v":0},{"$f":"OpCo3!X1212","v":0},{"$f":"OpCo3!Y1212","v":0},{"$f":"OpCo3!Z1212","v":0},{"$f":"OpCo3!AA1212","v":0},{"$f":"OpCo3!AB1212","v":0},{"$f":"OpCo3!AC1212","v":0},{"$f":"OpCo3!AD1212","v":0},{"$f":"OpCo3!AE1212","v":0},{"$f":"OpCo3!AF1212","v":0},{"$f":"OpCo3!AG1212","v":0},{"$f":"OpCo3!AH1212","v":0},{"$f":"OpCo3!AI1212","v":0},{"$f":"OpCo3!AJ1212","v":0},{"$f":"OpCo3!AK1212","v":0},{"$f":"OpCo3!AL1212","v":0},{"$f":"OpCo3!AM1212","v":0},{"$f":"OpCo3!AN1212","v":0},{"$f":"OpCo3!AO1212","v":0},{"$f":"OpCo3!AP1212","v":0},{"$f":"OpCo3!AQ1212","v":0},{"$f":"OpCo3!AR1212","v":0},{"$f":"OpCo3!AS1212","v":0},{"$f":"OpCo3!AT1212","v":0},{"$f":"OpCo3!AU1212","v":0},{"$f":"OpCo3!AV1212","v":0},{"$f":"OpCo3!AW1212","v":0},{"$f":"OpCo3!AX1212","v":0},{"$f":"OpCo3!AY1212","v":0},{"$f":"OpCo3!AZ1212","v":0},{"$f":"OpCo3!BA1212","v":0},{"$f":"OpCo3!BB1212","v":0},{"$f":"OpCo3!BC1212","v":0},{"$f":"OpCo3!BD1212","v":0},{"$f":"OpCo3!BE1212","v":0},{"$f":"OpCo3!BF1212","v":0},{"$f":"OpCo3!BG1212","v":0},{"$f":"OpCo3!BH1212","v":0},{"$f":"OpCo3!BI1212","v":0},{"$f":"OpCo3!BJ1212","v":0},{"$f":"OpCo3!BK1212","v":0},{"$f":"OpCo3!BL1212","v":0},{"$f":"OpCo3!BM1212","v":0},{"$f":"OpCo3!BN1212","v":0},{"$f":"OpCo3!BO1212","v":0},{"$f":"OpCo3!BP1212","v":0},{"$f":"OpCo3!BQ1212","v":0},{"$f":"OpCo3!BR1212","v":0},{"$f":"OpCo3!BS1212","v":0},{"$f":"OpCo3!BT1212","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1201","v":0},{"$f":"OpCo3!N1201","v":0},{"$f":"OpCo3!O1201","v":0},{"$f":"OpCo3!P1201","v":0},{"$f":"OpCo3!Q1201","v":0},{"$f":"OpCo3!R1201","v":0},{"$f":"OpCo3!S1201","v":0},{"$f":"OpCo3!T1201","v":0},{"$f":"OpCo3!U1201","v":0},{"$f":"OpCo3!V1201","v":0},{"$f":"OpCo3!W1201","v":0},{"$f":"OpCo3!X1201","v":0},{"$f":"OpCo3!Y1201","v":0},{"$f":"OpCo3!Z1201","v":0},{"$f":"OpCo3!AA1201","v":0},{"$f":"OpCo3!AB1201","v":0},{"$f":"OpCo3!AC1201","v":0},{"$f":"OpCo3!AD1201","v":0},{"$f":"OpCo3!AE1201","v":0},{"$f":"OpCo3!AF1201","v":0},{"$f":"OpCo3!AG1201","v":0},{"$f":"OpCo3!AH1201","v":0},{"$f":"OpCo3!AI1201","v":0},{"$f":"OpCo3!AJ1201","v":0},{"$f":"OpCo3!AK1201","v":0},{"$f":"OpCo3!AL1201","v":0},{"$f":"OpCo3!AM1201","v":0},{"$f":"OpCo3!AN1201","v":0},{"$f":"OpCo3!AO1201","v":0},{"$f":"OpCo3!AP1201","v":0},{"$f":"OpCo3!AQ1201","v":0},{"$f":"OpCo3!AR1201","v":0},{"$f":"OpCo3!AS1201","v":0},{"$f":"OpCo3!AT1201","v":0},{"$f":"OpCo3!AU1201","v":0},{"$f":"OpCo3!AV1201","v":0},{"$f":"OpCo3!AW1201","v":0},{"$f":"OpCo3!AX1201","v":0},{"$f":"OpCo3!AY1201","v":0},{"$f":"OpCo3!AZ1201","v":0},{"$f":"OpCo3!BA1201","v":0},{"$f":"OpCo3!BB1201","v":0},{"$f":"OpCo3!BC1201","v":0},{"$f":"OpCo3!BD1201","v":0},{"$f":"OpCo3!BE1201","v":0},{"$f":"OpCo3!BF1201","v":0},{"$f":"OpCo3!BG1201","v":0},{"$f":"OpCo3!BH1201","v":0},{"$f":"OpCo3!BI1201","v":0},{"$f":"OpCo3!BJ1201","v":0},{"$f":"OpCo3!BK1201","v":0},{"$f":"OpCo3!BL1201","v":0},{"$f":"OpCo3!BM1201","v":0},{"$f":"OpCo3!BN1201","v":0},{"$f":"OpCo3!BO1201","v":0},{"$f":"OpCo3!BP1201","v":0},{"$f":"OpCo3!BQ1201","v":0},{"$f":"OpCo3!BR1201","v":0},{"$f":"OpCo3!BS1201","v":0},{"$f":"OpCo3!BT1201","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2175","v":0},{"$f":"OpCo3!N2175","v":0},{"$f":"OpCo3!O2175","v":0},{"$f":"OpCo3!P2175","v":0},{"$f":"OpCo3!Q2175","v":0},{"$f":"OpCo3!R2175","v":0},{"$f":"OpCo3!S2175","v":0},{"$f":"OpCo3!T2175","v":0},{"$f":"OpCo3!U2175","v":0},{"$f":"OpCo3!V2175","v":0},{"$f":"OpCo3!W2175","v":0},{"$f":"OpCo3!X2175","v":0},{"$f":"OpCo3!Y2175","v":0},{"$f":"OpCo3!Z2175","v":0},{"$f":"OpCo3!AA2175","v":0},{"$f":"OpCo3!AB2175","v":0},{"$f":"OpCo3!AC2175","v":0},{"$f":"OpCo3!AD2175","v":0},{"$f":"OpCo3!AE2175","v":0},{"$f":"OpCo3!AF2175","v":0},{"$f":"OpCo3!AG2175","v":0},{"$f":"OpCo3!AH2175","v":0},{"$f":"OpCo3!AI2175","v":0},{"$f":"OpCo3!AJ2175","v":0},{"$f":"OpCo3!AK2175","v":0},{"$f":"OpCo3!AL2175","v":0},{"$f":"OpCo3!AM2175","v":0},{"$f":"OpCo3!AN2175","v":0},{"$f":"OpCo3!AO2175","v":0},{"$f":"OpCo3!AP2175","v":0},{"$f":"OpCo3!AQ2175","v":0},{"$f":"OpCo3!AR2175","v":0},{"$f":"OpCo3!AS2175","v":0},{"$f":"OpCo3!AT2175","v":0},{"$f":"OpCo3!AU2175","v":0},{"$f":"OpCo3!AV2175","v":0},{"$f":"OpCo3!AW2175","v":0},{"$f":"OpCo3!AX2175","v":0},{"$f":"OpCo3!AY2175","v":0},{"$f":"OpCo3!AZ2175","v":0},{"$f":"OpCo3!BA2175","v":0},{"$f":"OpCo3!BB2175","v":0},{"$f":"OpCo3!BC2175","v":0},{"$f":"OpCo3!BD2175","v":0},{"$f":"OpCo3!BE2175","v":0},{"$f":"OpCo3!BF2175","v":0},{"$f":"OpCo3!BG2175","v":0},{"$f":"OpCo3!BH2175","v":0},{"$f":"OpCo3!BI2175","v":0},{"$f":"OpCo3!BJ2175","v":0},{"$f":"OpCo3!BK2175","v":0},{"$f":"OpCo3!BL2175","v":0},{"$f":"OpCo3!BM2175","v":0},{"$f":"OpCo3!BN2175","v":0},{"$f":"OpCo3!BO2175","v":0},{"$f":"OpCo3!BP2175","v":0},{"$f":"OpCo3!BQ2175","v":0},{"$f":"OpCo3!BR2175","v":0},{"$f":"OpCo3!BS2175","v":0},{"$f":"OpCo3!BT2175","v":0}]
[]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3436","v":0},{"$f":"OpCo3!N3436","v":0},{"$f":"OpCo3!O3436","v":0},{"$f":"OpCo3!P3436","v":0},{"$f":"OpCo3!Q3436","v":0},{"$f":"OpCo3!R3436","v":0},{"$f":"OpCo3!S3436","v":0},{"$f":"OpCo3!T3436","v":0},{"$f":"OpCo3!U3436","v":0},{"$f":"OpCo3!V3436","v":0},{"$f":"OpCo3!W3436","v":0},{"$f":"OpCo3!X3436","v":0},{"$f":"OpCo3!Y3436","v":0},{"$f":"OpCo3!Z3436","v":0},{"$f":"OpCo3!AA3436","v":0},{"$f":"OpCo3!AB3436","v":0},{"$f":"OpCo3!AC3436","v":0},{"$f":"OpCo3!AD3436","v":0},{"$f":"OpCo3!AE3436","v":0},{"$f":"OpCo3!AF3436","v":0},{"$f":"OpCo3!AG3436","v":0},{"$f":"OpCo3!AH3436","v":0},{"$f":"OpCo3!AI3436","v":0},{"$f":"OpCo3!AJ3436","v":0},{"$f":"OpCo3!AK3436","v":0},{"$f":"OpCo3!AL3436","v":0},{"$f":"OpCo3!AM3436","v":0},{"$f":"OpCo3!AN3436","v":0},{"$f":"OpCo3!AO3436","v":0},{"$f":"OpCo3!AP3436","v":0},{"$f":"OpCo3!AQ3436","v":0},{"$f":"OpCo3!AR3436","v":0},{"$f":"OpCo3!AS3436","v":0},{"$f":"OpCo3!AT3436","v":0},{"$f":"OpCo3!AU3436","v":0},{"$f":"OpCo3!AV3436","v":0},{"$f":"OpCo3!AW3436","v":0},{"$f":"OpCo3!AX3436","v":0},{"$f":"OpCo3!AY3436","v":0},{"$f":"OpCo3!AZ3436","v":0},{"$f":"OpCo3!BA3436","v":0},{"$f":"OpCo3!BB3436","v":0},{"$f":"OpCo3!BC3436","v":0},{"$f":"OpCo3!BD3436","v":0},{"$f":"OpCo3!BE3436","v":0},{"$f":"OpCo3!BF3436","v":0},{"$f":"OpCo3!BG3436","v":0},{"$f":"OpCo3!BH3436","v":0},{"$f":"OpCo3!BI3436","v":0},{"$f":"OpCo3!BJ3436","v":0},{"$f":"OpCo3!BK3436","v":0},{"$f":"OpCo3!BL3436","v":0},{"$f":"OpCo3!BM3436","v":0},{"$f":"OpCo3!BN3436","v":0},{"$f":"OpCo3!BO3436","v":0},{"$f":"OpCo3!BP3436","v":0},{"$f":"OpCo3!BQ3436","v":0},{"$f":"OpCo3!BR3436","v":0},{"$f":"OpCo3!BS3436","v":0},{"$f":"OpCo3!BT3436","v":0}]
[null,null,null,"Long term assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M89,M97:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT ASSETS"]
[]
[null,null,null,"Trade receivables",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M103:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M256","v":0},{"$f":"OpCo3!N256","v":0},{"$f":"OpCo3!O256","v":0},{"$f":"OpCo3!P256","v":0},{"$f":"OpCo3!Q256","v":0},{"$f":"OpCo3!R256","v":0},{"$f":"OpCo3!S256","v":0},{"$f":"OpCo3!T256","v":0},{"$f":"OpCo3!U256","v":0},{"$f":"OpCo3!V256","v":0},{"$f":"OpCo3!W256","v":0},{"$f":"OpCo3!X256","v":0},{"$f":"OpCo3!Y256","v":0},{"$f":"OpCo3!Z256","v":0},{"$f":"OpCo3!AA256","v":0},{"$f":"OpCo3!AB256","v":0},{"$f":"OpCo3!AC256","v":0},{"$f":"OpCo3!AD256","v":0},{"$f":"OpCo3!AE256","v":0},{"$f":"OpCo3!AF256","v":0},{"$f":"OpCo3!AG256","v":0},{"$f":"OpCo3!AH256","v":0},{"$f":"OpCo3!AI256","v":0},{"$f":"OpCo3!AJ256","v":0},{"$f":"OpCo3!AK256","v":0},{"$f":"OpCo3!AL256","v":0},{"$f":"OpCo3!AM256","v":0},{"$f":"OpCo3!AN256","v":0},{"$f":"OpCo3!AO256","v":0},{"$f":"OpCo3!AP256","v":0},{"$f":"OpCo3!AQ256","v":0},{"$f":"OpCo3!AR256","v":0},{"$f":"OpCo3!AS256","v":0},{"$f":"OpCo3!AT256","v":0},{"$f":"OpCo3!AU256","v":0},{"$f":"OpCo3!AV256","v":0},{"$f":"OpCo3!AW256","v":0},{"$f":"OpCo3!AX256","v":0},{"$f":"OpCo3!AY256","v":0},{"$f":"OpCo3!AZ256","v":0},{"$f":"OpCo3!BA256","v":0},{"$f":"OpCo3!BB256","v":0},{"$f":"OpCo3!BC256","v":0},{"$f":"OpCo3!BD256","v":0},{"$f":"OpCo3!BE256","v":0},{"$f":"OpCo3!BF256","v":0},{"$f":"OpCo3!BG256","v":0},{"$f":"OpCo3!BH256","v":0},{"$f":"OpCo3!BI256","v":0},{"$f":"OpCo3!BJ256","v":0},{"$f":"OpCo3!BK256","v":0},{"$f":"OpCo3!BL256","v":0},{"$f":"OpCo3!BM256","v":0},{"$f":"OpCo3!BN256","v":0},{"$f":"OpCo3!BO256","v":0},{"$f":"OpCo3!BP256","v":0},{"$f":"OpCo3!BQ256","v":0},{"$f":"OpCo3!BR256","v":0},{"$f":"OpCo3!BS256","v":0},{"$f":"OpCo3!BT256","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M272","v":0},{"$f":"OpCo3!N272","v":0},{"$f":"OpCo3!O272","v":0},{"$f":"OpCo3!P272","v":0},{"$f":"OpCo3!Q272","v":0},{"$f":"OpCo3!R272","v":0},{"$f":"OpCo3!S272","v":0},{"$f":"OpCo3!T272","v":0},{"$f":"OpCo3!U272","v":0},{"$f":"OpCo3!V272","v":0},{"$f":"OpCo3!W272","v":0},{"$f":"OpCo3!X272","v":0},{"$f":"OpCo3!Y272","v":0},{"$f":"OpCo3!Z272","v":0},{"$f":"OpCo3!AA272","v":0},{"$f":"OpCo3!AB272","v":0},{"$f":"OpCo3!AC272","v":0},{"$f":"OpCo3!AD272","v":0},{"$f":"OpCo3!AE272","v":0},{"$f":"OpCo3!AF272","v":0},{"$f":"OpCo3!AG272","v":0},{"$f":"OpCo3!AH272","v":0},{"$f":"OpCo3!AI272","v":0},{"$f":"OpCo3!AJ272","v":0},{"$f":"OpCo3!AK272","v":0},{"$f":"OpCo3!AL272","v":0},{"$f":"OpCo3!AM272","v":0},{"$f":"OpCo3!AN272","v":0},{"$f":"OpCo3!AO272","v":0},{"$f":"OpCo3!AP272","v":0},{"$f":"OpCo3!AQ272","v":0},{"$f":"OpCo3!AR272","v":0},{"$f":"OpCo3!AS272","v":0},{"$f":"OpCo3!AT272","v":0},{"$f":"OpCo3!AU272","v":0},{"$f":"OpCo3!AV272","v":0},{"$f":"OpCo3!AW272","v":0},{"$f":"OpCo3!AX272","v":0},{"$f":"OpCo3!AY272","v":0},{"$f":"OpCo3!AZ272","v":0},{"$f":"OpCo3!BA272","v":0},{"$f":"OpCo3!BB272","v":0},{"$f":"OpCo3!BC272","v":0},{"$f":"OpCo3!BD272","v":0},{"$f":"OpCo3!BE272","v":0},{"$f":"OpCo3!BF272","v":0},{"$f":"OpCo3!BG272","v":0},{"$f":"OpCo3!BH272","v":0},{"$f":"OpCo3!BI272","v":0},{"$f":"OpCo3!BJ272","v":0},{"$f":"OpCo3!BK272","v":0},{"$f":"OpCo3!BL272","v":0},{"$f":"OpCo3!BM272","v":0},{"$f":"OpCo3!BN272","v":0},{"$f":"OpCo3!BO272","v":0},{"$f":"OpCo3!BP272","v":0},{"$f":"OpCo3!BQ272","v":0},{"$f":"OpCo3!BR272","v":0},{"$f":"OpCo3!BS272","v":0},{"$f":"OpCo3!BT272","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M330","v":0},{"$f":"OpCo3!N330","v":0},{"$f":"OpCo3!O330","v":0},{"$f":"OpCo3!P330","v":0},{"$f":"OpCo3!Q330","v":0},{"$f":"OpCo3!R330","v":0},{"$f":"OpCo3!S330","v":0},{"$f":"OpCo3!T330","v":0},{"$f":"OpCo3!U330","v":0},{"$f":"OpCo3!V330","v":0},{"$f":"OpCo3!W330","v":0},{"$f":"OpCo3!X330","v":0},{"$f":"OpCo3!Y330","v":0},{"$f":"OpCo3!Z330","v":0},{"$f":"OpCo3!AA330","v":0},{"$f":"OpCo3!AB330","v":0},{"$f":"OpCo3!AC330","v":0},{"$f":"OpCo3!AD330","v":0},{"$f":"OpCo3!AE330","v":0},{"$f":"OpCo3!AF330","v":0},{"$f":"OpCo3!AG330","v":0},{"$f":"OpCo3!AH330","v":0},{"$f":"OpCo3!AI330","v":0},{"$f":"OpCo3!AJ330","v":0},{"$f":"OpCo3!AK330","v":0},{"$f":"OpCo3!AL330","v":0},{"$f":"OpCo3!AM330","v":0},{"$f":"OpCo3!AN330","v":0},{"$f":"OpCo3!AO330","v":0},{"$f":"OpCo3!AP330","v":0},{"$f":"OpCo3!AQ330","v":0},{"$f":"OpCo3!AR330","v":0},{"$f":"OpCo3!AS330","v":0},{"$f":"OpCo3!AT330","v":0},{"$f":"OpCo3!AU330","v":0},{"$f":"OpCo3!AV330","v":0},{"$f":"OpCo3!AW330","v":0},{"$f":"OpCo3!AX330","v":0},{"$f":"OpCo3!AY330","v":0},{"$f":"OpCo3!AZ330","v":0},{"$f":"OpCo3!BA330","v":0},{"$f":"OpCo3!BB330","v":0},{"$f":"OpCo3!BC330","v":0},{"$f":"OpCo3!BD330","v":0},{"$f":"OpCo3!BE330","v":0},{"$f":"OpCo3!BF330","v":0},{"$f":"OpCo3!BG330","v":0},{"$f":"OpCo3!BH330","v":0},{"$f":"OpCo3!BI330","v":0},{"$f":"OpCo3!BJ330","v":0},{"$f":"OpCo3!BK330","v":0},{"$f":"OpCo3!BL330","v":0},{"$f":"OpCo3!BM330","v":0},{"$f":"OpCo3!BN330","v":0},{"$f":"OpCo3!BO330","v":0},{"$f":"OpCo3!BP330","v":0},{"$f":"OpCo3!BQ330","v":0},{"$f":"OpCo3!BR330","v":0},{"$f":"OpCo3!BS330","v":0},{"$f":"OpCo3!BT330","v":0}]
[null,null,null,"I/C Sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M491","v":0},{"$f":"OpCo3!N491","v":0},{"$f":"OpCo3!O491","v":0},{"$f":"OpCo3!P491","v":0},{"$f":"OpCo3!Q491","v":0},{"$f":"OpCo3!R491","v":0},{"$f":"OpCo3!S491","v":0},{"$f":"OpCo3!T491","v":0},{"$f":"OpCo3!U491","v":0},{"$f":"OpCo3!V491","v":0},{"$f":"OpCo3!W491","v":0},{"$f":"OpCo3!X491","v":0},{"$f":"OpCo3!Y491","v":0},{"$f":"OpCo3!Z491","v":0},{"$f":"OpCo3!AA491","v":0},{"$f":"OpCo3!AB491","v":0},{"$f":"OpCo3!AC491","v":0},{"$f":"OpCo3!AD491","v":0},{"$f":"OpCo3!AE491","v":0},{"$f":"OpCo3!AF491","v":0},{"$f":"OpCo3!AG491","v":0},{"$f":"OpCo3!AH491","v":0},{"$f":"OpCo3!AI491","v":0},{"$f":"OpCo3!AJ491","v":0},{"$f":"OpCo3!AK491","v":0},{"$f":"OpCo3!AL491","v":0},{"$f":"OpCo3!AM491","v":0},{"$f":"OpCo3!AN491","v":0},{"$f":"OpCo3!AO491","v":0},{"$f":"OpCo3!AP491","v":0},{"$f":"OpCo3!AQ491","v":0},{"$f":"OpCo3!AR491","v":0},{"$f":"OpCo3!AS491","v":0},{"$f":"OpCo3!AT491","v":0},{"$f":"OpCo3!AU491","v":0},{"$f":"OpCo3!AV491","v":0},{"$f":"OpCo3!AW491","v":0},{"$f":"OpCo3!AX491","v":0},{"$f":"OpCo3!AY491","v":0},{"$f":"OpCo3!AZ491","v":0},{"$f":"OpCo3!BA491","v":0},{"$f":"OpCo3!BB491","v":0},{"$f":"OpCo3!BC491","v":0},{"$f":"OpCo3!BD491","v":0},{"$f":"OpCo3!BE491","v":0},{"$f":"OpCo3!BF491","v":0},{"$f":"OpCo3!BG491","v":0},{"$f":"OpCo3!BH491","v":0},{"$f":"OpCo3!BI491","v":0},{"$f":"OpCo3!BJ491","v":0},{"$f":"OpCo3!BK491","v":0},{"$f":"OpCo3!BL491","v":0},{"$f":"OpCo3!BM491","v":0},{"$f":"OpCo3!BN491","v":0},{"$f":"OpCo3!BO491","v":0},{"$f":"OpCo3!BP491","v":0},{"$f":"OpCo3!BQ491","v":0},{"$f":"OpCo3!BR491","v":0},{"$f":"OpCo3!BS491","v":0},{"$f":"OpCo3!BT491","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1183","v":0},{"$f":"OpCo3!N1183","v":0},{"$f":"OpCo3!O1183","v":0},{"$f":"OpCo3!P1183","v":0},{"$f":"OpCo3!Q1183","v":0},{"$f":"OpCo3!R1183","v":0},{"$f":"OpCo3!S1183","v":0},{"$f":"OpCo3!T1183","v":0},{"$f":"OpCo3!U1183","v":0},{"$f":"OpCo3!V1183","v":0},{"$f":"OpCo3!W1183","v":0},{"$f":"OpCo3!X1183","v":0},{"$f":"OpCo3!Y1183","v":0},{"$f":"OpCo3!Z1183","v":0},{"$f":"OpCo3!AA1183","v":0},{"$f":"OpCo3!AB1183","v":0},{"$f":"OpCo3!AC1183","v":0},{"$f":"OpCo3!AD1183","v":0},{"$f":"OpCo3!AE1183","v":0},{"$f":"OpCo3!AF1183","v":0},{"$f":"OpCo3!AG1183","v":0},{"$f":"OpCo3!AH1183","v":0},{"$f":"OpCo3!AI1183","v":0},{"$f":"OpCo3!AJ1183","v":0},{"$f":"OpCo3!AK1183","v":0},{"$f":"OpCo3!AL1183","v":0},{"$f":"OpCo3!AM1183","v":0},{"$f":"OpCo3!AN1183","v":0},{"$f":"OpCo3!AO1183","v":0},{"$f":"OpCo3!AP1183","v":0},{"$f":"OpCo3!AQ1183","v":0},{"$f":"OpCo3!AR1183","v":0},{"$f":"OpCo3!AS1183","v":0},{"$f":"OpCo3!AT1183","v":0},{"$f":"OpCo3!AU1183","v":0},{"$f":"OpCo3!AV1183","v":0},{"$f":"OpCo3!AW1183","v":0},{"$f":"OpCo3!AX1183","v":0},{"$f":"OpCo3!AY1183","v":0},{"$f":"OpCo3!AZ1183","v":0},{"$f":"OpCo3!BA1183","v":0},{"$f":"OpCo3!BB1183","v":0},{"$f":"OpCo3!BC1183","v":0},{"$f":"OpCo3!BD1183","v":0},{"$f":"OpCo3!BE1183","v":0},{"$f":"OpCo3!BF1183","v":0},{"$f":"OpCo3!BG1183","v":0},{"$f":"OpCo3!BH1183","v":0},{"$f":"OpCo3!BI1183","v":0},{"$f":"OpCo3!BJ1183","v":0},{"$f":"OpCo3!BK1183","v":0},{"$f":"OpCo3!BL1183","v":0},{"$f":"OpCo3!BM1183","v":0},{"$f":"OpCo3!BN1183","v":0},{"$f":"OpCo3!BO1183","v":0},{"$f":"OpCo3!BP1183","v":0},{"$f":"OpCo3!BQ1183","v":0},{"$f":"OpCo3!BR1183","v":0},{"$f":"OpCo3!BS1183","v":0},{"$f":"OpCo3!BT1183","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M388","v":0},{"$f":"OpCo3!N388","v":0},{"$f":"OpCo3!O388","v":0},{"$f":"OpCo3!P388","v":0},{"$f":"OpCo3!Q388","v":0},{"$f":"OpCo3!R388","v":0},{"$f":"OpCo3!S388","v":0},{"$f":"OpCo3!T388","v":0},{"$f":"OpCo3!U388","v":0},{"$f":"OpCo3!V388","v":0},{"$f":"OpCo3!W388","v":0},{"$f":"OpCo3!X388","v":0},{"$f":"OpCo3!Y388","v":0},{"$f":"OpCo3!Z388","v":0},{"$f":"OpCo3!AA388","v":0},{"$f":"OpCo3!AB388","v":0},{"$f":"OpCo3!AC388","v":0},{"$f":"OpCo3!AD388","v":0},{"$f":"OpCo3!AE388","v":0},{"$f":"OpCo3!AF388","v":0},{"$f":"OpCo3!AG388","v":0},{"$f":"OpCo3!AH388","v":0},{"$f":"OpCo3!AI388","v":0},{"$f":"OpCo3!AJ388","v":0},{"$f":"OpCo3!AK388","v":0},{"$f":"OpCo3!AL388","v":0},{"$f":"OpCo3!AM388","v":0},{"$f":"OpCo3!AN388","v":0},{"$f":"OpCo3!AO388","v":0},{"$f":"OpCo3!AP388","v":0},{"$f":"OpCo3!AQ388","v":0},{"$f":"OpCo3!AR388","v":0},{"$f":"OpCo3!AS388","v":0},{"$f":"OpCo3!AT388","v":0},{"$f":"OpCo3!AU388","v":0},{"$f":"OpCo3!AV388","v":0},{"$f":"OpCo3!AW388","v":0},{"$f":"OpCo3!AX388","v":0},{"$f":"OpCo3!AY388","v":0},{"$f":"OpCo3!AZ388","v":0},{"$f":"OpCo3!BA388","v":0},{"$f":"OpCo3!BB388","v":0},{"$f":"OpCo3!BC388","v":0},{"$f":"OpCo3!BD388","v":0},{"$f":"OpCo3!BE388","v":0},{"$f":"OpCo3!BF388","v":0},{"$f":"OpCo3!BG388","v":0},{"$f":"OpCo3!BH388","v":0},{"$f":"OpCo3!BI388","v":0},{"$f":"OpCo3!BJ388","v":0},{"$f":"OpCo3!BK388","v":0},{"$f":"OpCo3!BL388","v":0},{"$f":"OpCo3!BM388","v":0},{"$f":"OpCo3!BN388","v":0},{"$f":"OpCo3!BO388","v":0},{"$f":"OpCo3!BP388","v":0},{"$f":"OpCo3!BQ388","v":0},{"$f":"OpCo3!BR388","v":0},{"$f":"OpCo3!BS388","v":0},{"$f":"OpCo3!BT388","v":0}]
[null,null,null,"VAT receivable from customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2824","v":0},{"$f":"OpCo3!N2824","v":0},{"$f":"OpCo3!O2824","v":0},{"$f":"OpCo3!P2824","v":0},{"$f":"OpCo3!Q2824","v":0},{"$f":"OpCo3!R2824","v":0},{"$f":"OpCo3!S2824","v":0},{"$f":"OpCo3!T2824","v":0},{"$f":"OpCo3!U2824","v":0},{"$f":"OpCo3!V2824","v":0},{"$f":"OpCo3!W2824","v":0},{"$f":"OpCo3!X2824","v":0},{"$f":"OpCo3!Y2824","v":0},{"$f":"OpCo3!Z2824","v":0},{"$f":"OpCo3!AA2824","v":0},{"$f":"OpCo3!AB2824","v":0},{"$f":"OpCo3!AC2824","v":0},{"$f":"OpCo3!AD2824","v":0},{"$f":"OpCo3!AE2824","v":0},{"$f":"OpCo3!AF2824","v":0},{"$f":"OpCo3!AG2824","v":0},{"$f":"OpCo3!AH2824","v":0},{"$f":"OpCo3!AI2824","v":0},{"$f":"OpCo3!AJ2824","v":0},{"$f":"OpCo3!AK2824","v":0},{"$f":"OpCo3!AL2824","v":0},{"$f":"OpCo3!AM2824","v":0},{"$f":"OpCo3!AN2824","v":0},{"$f":"OpCo3!AO2824","v":0},{"$f":"OpCo3!AP2824","v":0},{"$f":"OpCo3!AQ2824","v":0},{"$f":"OpCo3!AR2824","v":0},{"$f":"OpCo3!AS2824","v":0},{"$f":"OpCo3!AT2824","v":0},{"$f":"OpCo3!AU2824","v":0},{"$f":"OpCo3!AV2824","v":0},{"$f":"OpCo3!AW2824","v":0},{"$f":"OpCo3!AX2824","v":0},{"$f":"OpCo3!AY2824","v":0},{"$f":"OpCo3!AZ2824","v":0},{"$f":"OpCo3!BA2824","v":0},{"$f":"OpCo3!BB2824","v":0},{"$f":"OpCo3!BC2824","v":0},{"$f":"OpCo3!BD2824","v":0},{"$f":"OpCo3!BE2824","v":0},{"$f":"OpCo3!BF2824","v":0},{"$f":"OpCo3!BG2824","v":0},{"$f":"OpCo3!BH2824","v":0},{"$f":"OpCo3!BI2824","v":0},{"$f":"OpCo3!BJ2824","v":0},{"$f":"OpCo3!BK2824","v":0},{"$f":"OpCo3!BL2824","v":0},{"$f":"OpCo3!BM2824","v":0},{"$f":"OpCo3!BN2824","v":0},{"$f":"OpCo3!BO2824","v":0},{"$f":"OpCo3!BP2824","v":0},{"$f":"OpCo3!BQ2824","v":0},{"$f":"OpCo3!BR2824","v":0},{"$f":"OpCo3!BS2824","v":0},{"$f":"OpCo3!BT2824","v":0}]
[null,null,null,"VAT receivable from HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(OpCo3!M2810>0,OpCo3!M2810,0)","v":0},{"$f":"IF(OpCo3!N2810>0,OpCo3!N2810,0)","v":0},{"$f":"IF(OpCo3!O2810>0,OpCo3!O2810,0)","v":0},{"$f":"IF(OpCo3!P2810>0,OpCo3!P2810,0)","v":0},{"$f":"IF(OpCo3!Q2810>0,OpCo3!Q2810,0)","v":0},{"$f":"IF(OpCo3!R2810>0,OpCo3!R2810,0)","v":0},{"$f":"IF(OpCo3!S2810>0,OpCo3!S2810,0)","v":0},{"$f":"IF(OpCo3!T2810>0,OpCo3!T2810,0)","v":0},{"$f":"IF(OpCo3!U2810>0,OpCo3!U2810,0)","v":0},{"$f":"IF(OpCo3!V2810>0,OpCo3!V2810,0)","v":0},{"$f":"IF(OpCo3!W2810>0,OpCo3!W2810,0)","v":0},{"$f":"IF(OpCo3!X2810>0,OpCo3!X2810,0)","v":0},{"$f":"IF(OpCo3!Y2810>0,OpCo3!Y2810,0)","v":0},{"$f":"IF(OpCo3!Z2810>0,OpCo3!Z2810,0)","v":0},{"$f":"IF(OpCo3!AA2810>0,OpCo3!AA2810,0)","v":0},{"$f":"IF(OpCo3!AB2810>0,OpCo3!AB2810,0)","v":0},{"$f":"IF(OpCo3!AC2810>0,OpCo3!AC2810,0)","v":0},{"$f":"IF(OpCo3!AD2810>0,OpCo3!AD2810,0)","v":0},{"$f":"IF(OpCo3!AE2810>0,OpCo3!AE2810,0)","v":0},{"$f":"IF(OpCo3!AF2810>0,OpCo3!AF2810,0)","v":0},{"$f":"IF(OpCo3!AG2810>0,OpCo3!AG2810,0)","v":0},{"$f":"IF(OpCo3!AH2810>0,OpCo3!AH2810,0)","v":0},{"$f":"IF(OpCo3!AI2810>0,OpCo3!AI2810,0)","v":0},{"$f":"IF(OpCo3!AJ2810>0,OpCo3!AJ2810,0)","v":0},{"$f":"IF(OpCo3!AK2810>0,OpCo3!AK2810,0)","v":0},{"$f":"IF(OpCo3!AL2810>0,OpCo3!AL2810,0)","v":0},{"$f":"IF(OpCo3!AM2810>0,OpCo3!AM2810,0)","v":0},{"$f":"IF(OpCo3!AN2810>0,OpCo3!AN2810,0)","v":0},{"$f":"IF(OpCo3!AO2810>0,OpCo3!AO2810,0)","v":0},{"$f":"IF(OpCo3!AP2810>0,OpCo3!AP2810,0)","v":0},{"$f":"IF(OpCo3!AQ2810>0,OpCo3!AQ2810,0)","v":0},{"$f":"IF(OpCo3!AR2810>0,OpCo3!AR2810,0)","v":0},{"$f":"IF(OpCo3!AS2810>0,OpCo3!AS2810,0)","v":0},{"$f":"IF(OpCo3!AT2810>0,OpCo3!AT2810,0)","v":0},{"$f":"IF(OpCo3!AU2810>0,OpCo3!AU2810,0)","v":0},{"$f":"IF(OpCo3!AV2810>0,OpCo3!AV2810,0)","v":0},{"$f":"IF(OpCo3!AW2810>0,OpCo3!AW2810,0)","v":0},{"$f":"IF(OpCo3!AX2810>0,OpCo3!AX2810,0)","v":0},{"$f":"IF(OpCo3!AY2810>0,OpCo3!AY2810,0)","v":0},{"$f":"IF(OpCo3!AZ2810>0,OpCo3!AZ2810,0)","v":0},{"$f":"IF(OpCo3!BA2810>0,OpCo3!BA2810,0)","v":0},{"$f":"IF(OpCo3!BB2810>0,OpCo3!BB2810,0)","v":0},{"$f":"IF(OpCo3!BC2810>0,OpCo3!BC2810,0)","v":0},{"$f":"IF(OpCo3!BD2810>0,OpCo3!BD2810,0)","v":0},{"$f":"IF(OpCo3!BE2810>0,OpCo3!BE2810,0)","v":0},{"$f":"IF(OpCo3!BF2810>0,OpCo3!BF2810,0)","v":0},{"$f":"IF(OpCo3!BG2810>0,OpCo3!BG2810,0)","v":0},{"$f":"IF(OpCo3!BH2810>0,OpCo3!BH2810,0)","v":0},{"$f":"IF(OpCo3!BI2810>0,OpCo3!BI2810,0)","v":0},{"$f":"IF(OpCo3!BJ2810>0,OpCo3!BJ2810,0)","v":0},{"$f":"IF(OpCo3!BK2810>0,OpCo3!BK2810,0)","v":0},{"$f":"IF(OpCo3!BL2810>0,OpCo3!BL2810,0)","v":0},{"$f":"IF(OpCo3!BM2810>0,OpCo3!BM2810,0)","v":0},{"$f":"IF(OpCo3!BN2810>0,OpCo3!BN2810,0)","v":0},{"$f":"IF(OpCo3!BO2810>0,OpCo3!BO2810,0)","v":0},{"$f":"IF(OpCo3!BP2810>0,OpCo3!BP2810,0)","v":0},{"$f":"IF(OpCo3!BQ2810>0,OpCo3!BQ2810,0)","v":0},{"$f":"IF(OpCo3!BR2810>0,OpCo3!BR2810,0)","v":0},{"$f":"IF(OpCo3!BS2810>0,OpCo3!BS2810,0)","v":0},{"$f":"IF(OpCo3!BT2810>0,OpCo3!BT2810,0)","v":0}]
[]
[null,null,null,"Free cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M216","v":0},{"$f":"N216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Restricted cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M221","v":0},{"$f":"N221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Short term assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M102,M112:M113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITIES"]
[]
[null,null,null,"Trade payables",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M119:M136)","v":0},{"$f":"SUM(N119:N136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M181","v":0},{"$f":"OpCo3!N181","v":0},{"$f":"OpCo3!O181","v":0},{"$f":"OpCo3!P181","v":0},{"$f":"OpCo3!Q181","v":0},{"$f":"OpCo3!R181","v":0},{"$f":"OpCo3!S181","v":0},{"$f":"OpCo3!T181","v":0},{"$f":"OpCo3!U181","v":0},{"$f":"OpCo3!V181","v":0},{"$f":"OpCo3!W181","v":0},{"$f":"OpCo3!X181","v":0},{"$f":"OpCo3!Y181","v":0},{"$f":"OpCo3!Z181","v":0},{"$f":"OpCo3!AA181","v":0},{"$f":"OpCo3!AB181","v":0},{"$f":"OpCo3!AC181","v":0},{"$f":"OpCo3!AD181","v":0},{"$f":"OpCo3!AE181","v":0},{"$f":"OpCo3!AF181","v":0},{"$f":"OpCo3!AG181","v":0},{"$f":"OpCo3!AH181","v":0},{"$f":"OpCo3!AI181","v":0},{"$f":"OpCo3!AJ181","v":0},{"$f":"OpCo3!AK181","v":0},{"$f":"OpCo3!AL181","v":0},{"$f":"OpCo3!AM181","v":0},{"$f":"OpCo3!AN181","v":0},{"$f":"OpCo3!AO181","v":0},{"$f":"OpCo3!AP181","v":0},{"$f":"OpCo3!AQ181","v":0},{"$f":"OpCo3!AR181","v":0},{"$f":"OpCo3!AS181","v":0},{"$f":"OpCo3!AT181","v":0},{"$f":"OpCo3!AU181","v":0},{"$f":"OpCo3!AV181","v":0},{"$f":"OpCo3!AW181","v":0},{"$f":"OpCo3!AX181","v":0},{"$f":"OpCo3!AY181","v":0},{"$f":"OpCo3!AZ181","v":0},{"$f":"OpCo3!BA181","v":0},{"$f":"OpCo3!BB181","v":0},{"$f":"OpCo3!BC181","v":0},{"$f":"OpCo3!BD181","v":0},{"$f":"OpCo3!BE181","v":0},{"$f":"OpCo3!BF181","v":0},{"$f":"OpCo3!BG181","v":0},{"$f":"OpCo3!BH181","v":0},{"$f":"OpCo3!BI181","v":0},{"$f":"OpCo3!BJ181","v":0},{"$f":"OpCo3!BK181","v":0},{"$f":"OpCo3!BL181","v":0},{"$f":"OpCo3!BM181","v":0},{"$f":"OpCo3!BN181","v":0},{"$f":"OpCo3!BO181","v":0},{"$f":"OpCo3!BP181","v":0},{"$f":"OpCo3!BQ181","v":0},{"$f":"OpCo3!BR181","v":0},{"$f":"OpCo3!BS181","v":0},{"$f":"OpCo3!BT181","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2874","v":0},{"$f":"OpCo3!N2874","v":0},{"$f":"OpCo3!O2874","v":0},{"$f":"OpCo3!P2874","v":0},{"$f":"OpCo3!Q2874","v":0},{"$f":"OpCo3!R2874","v":0},{"$f":"OpCo3!S2874","v":0},{"$f":"OpCo3!T2874","v":0},{"$f":"OpCo3!U2874","v":0},{"$f":"OpCo3!V2874","v":0},{"$f":"OpCo3!W2874","v":0},{"$f":"OpCo3!X2874","v":0},{"$f":"OpCo3!Y2874","v":0},{"$f":"OpCo3!Z2874","v":0},{"$f":"OpCo3!AA2874","v":0},{"$f":"OpCo3!AB2874","v":0},{"$f":"OpCo3!AC2874","v":0},{"$f":"OpCo3!AD2874","v":0},{"$f":"OpCo3!AE2874","v":0},{"$f":"OpCo3!AF2874","v":0},{"$f":"OpCo3!AG2874","v":0},{"$f":"OpCo3!AH2874","v":0},{"$f":"OpCo3!AI2874","v":0},{"$f":"OpCo3!AJ2874","v":0},{"$f":"OpCo3!AK2874","v":0},{"$f":"OpCo3!AL2874","v":0},{"$f":"OpCo3!AM2874","v":0},{"$f":"OpCo3!AN2874","v":0},{"$f":"OpCo3!AO2874","v":0},{"$f":"OpCo3!AP2874","v":0},{"$f":"OpCo3!AQ2874","v":0},{"$f":"OpCo3!AR2874","v":0},{"$f":"OpCo3!AS2874","v":0},{"$f":"OpCo3!AT2874","v":0},{"$f":"OpCo3!AU2874","v":0},{"$f":"OpCo3!AV2874","v":0},{"$f":"OpCo3!AW2874","v":0},{"$f":"OpCo3!AX2874","v":0},{"$f":"OpCo3!AY2874","v":0},{"$f":"OpCo3!AZ2874","v":0},{"$f":"OpCo3!BA2874","v":0},{"$f":"OpCo3!BB2874","v":0},{"$f":"OpCo3!BC2874","v":0},{"$f":"OpCo3!BD2874","v":0},{"$f":"OpCo3!BE2874","v":0},{"$f":"OpCo3!BF2874","v":0},{"$f":"OpCo3!BG2874","v":0},{"$f":"OpCo3!BH2874","v":0},{"$f":"OpCo3!BI2874","v":0},{"$f":"OpCo3!BJ2874","v":0},{"$f":"OpCo3!BK2874","v":0},{"$f":"OpCo3!BL2874","v":0},{"$f":"OpCo3!BM2874","v":0},{"$f":"OpCo3!BN2874","v":0},{"$f":"OpCo3!BO2874","v":0},{"$f":"OpCo3!BP2874","v":0},{"$f":"OpCo3!BQ2874","v":0},{"$f":"OpCo3!BR2874","v":0},{"$f":"OpCo3!BS2874","v":0},{"$f":"OpCo3!BT2874","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1206","v":0},{"$f":"OpCo3!N1206","v":0},{"$f":"OpCo3!O1206","v":0},{"$f":"OpCo3!P1206","v":0},{"$f":"OpCo3!Q1206","v":0},{"$f":"OpCo3!R1206","v":0},{"$f":"OpCo3!S1206","v":0},{"$f":"OpCo3!T1206","v":0},{"$f":"OpCo3!U1206","v":0},{"$f":"OpCo3!V1206","v":0},{"$f":"OpCo3!W1206","v":0},{"$f":"OpCo3!X1206","v":0},{"$f":"OpCo3!Y1206","v":0},{"$f":"OpCo3!Z1206","v":0},{"$f":"OpCo3!AA1206","v":0},{"$f":"OpCo3!AB1206","v":0},{"$f":"OpCo3!AC1206","v":0},{"$f":"OpCo3!AD1206","v":0},{"$f":"OpCo3!AE1206","v":0},{"$f":"OpCo3!AF1206","v":0},{"$f":"OpCo3!AG1206","v":0},{"$f":"OpCo3!AH1206","v":0},{"$f":"OpCo3!AI1206","v":0},{"$f":"OpCo3!AJ1206","v":0},{"$f":"OpCo3!AK1206","v":0},{"$f":"OpCo3!AL1206","v":0},{"$f":"OpCo3!AM1206","v":0},{"$f":"OpCo3!AN1206","v":0},{"$f":"OpCo3!AO1206","v":0},{"$f":"OpCo3!AP1206","v":0},{"$f":"OpCo3!AQ1206","v":0},{"$f":"OpCo3!AR1206","v":0},{"$f":"OpCo3!AS1206","v":0},{"$f":"OpCo3!AT1206","v":0},{"$f":"OpCo3!AU1206","v":0},{"$f":"OpCo3!AV1206","v":0},{"$f":"OpCo3!AW1206","v":0},{"$f":"OpCo3!AX1206","v":0},{"$f":"OpCo3!AY1206","v":0},{"$f":"OpCo3!AZ1206","v":0},{"$f":"OpCo3!BA1206","v":0},{"$f":"OpCo3!BB1206","v":0},{"$f":"OpCo3!BC1206","v":0},{"$f":"OpCo3!BD1206","v":0},{"$f":"OpCo3!BE1206","v":0},{"$f":"OpCo3!BF1206","v":0},{"$f":"OpCo3!BG1206","v":0},{"$f":"OpCo3!BH1206","v":0},{"$f":"OpCo3!BI1206","v":0},{"$f":"OpCo3!BJ1206","v":0},{"$f":"OpCo3!BK1206","v":0},{"$f":"OpCo3!BL1206","v":0},{"$f":"OpCo3!BM1206","v":0},{"$f":"OpCo3!BN1206","v":0},{"$f":"OpCo3!BO1206","v":0},{"$f":"OpCo3!BP1206","v":0},{"$f":"OpCo3!BQ1206","v":0},{"$f":"OpCo3!BR1206","v":0},{"$f":"OpCo3!BS1206","v":0},{"$f":"OpCo3!BT1206","v":0}]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M195","v":0},{"$f":"OpCo3!N195","v":0},{"$f":"OpCo3!O195","v":0},{"$f":"OpCo3!P195","v":0},{"$f":"OpCo3!Q195","v":0},{"$f":"OpCo3!R195","v":0},{"$f":"OpCo3!S195","v":0},{"$f":"OpCo3!T195","v":0},{"$f":"OpCo3!U195","v":0},{"$f":"OpCo3!V195","v":0},{"$f":"OpCo3!W195","v":0},{"$f":"OpCo3!X195","v":0},{"$f":"OpCo3!Y195","v":0},{"$f":"OpCo3!Z195","v":0},{"$f":"OpCo3!AA195","v":0},{"$f":"OpCo3!AB195","v":0},{"$f":"OpCo3!AC195","v":0},{"$f":"OpCo3!AD195","v":0},{"$f":"OpCo3!AE195","v":0},{"$f":"OpCo3!AF195","v":0},{"$f":"OpCo3!AG195","v":0},{"$f":"OpCo3!AH195","v":0},{"$f":"OpCo3!AI195","v":0},{"$f":"OpCo3!AJ195","v":0},{"$f":"OpCo3!AK195","v":0},{"$f":"OpCo3!AL195","v":0},{"$f":"OpCo3!AM195","v":0},{"$f":"OpCo3!AN195","v":0},{"$f":"OpCo3!AO195","v":0},{"$f":"OpCo3!AP195","v":0},{"$f":"OpCo3!AQ195","v":0},{"$f":"OpCo3!AR195","v":0},{"$f":"OpCo3!AS195","v":0},{"$f":"OpCo3!AT195","v":0},{"$f":"OpCo3!AU195","v":0},{"$f":"OpCo3!AV195","v":0},{"$f":"OpCo3!AW195","v":0},{"$f":"OpCo3!AX195","v":0},{"$f":"OpCo3!AY195","v":0},{"$f":"OpCo3!AZ195","v":0},{"$f":"OpCo3!BA195","v":0},{"$f":"OpCo3!BB195","v":0},{"$f":"OpCo3!BC195","v":0},{"$f":"OpCo3!BD195","v":0},{"$f":"OpCo3!BE195","v":0},{"$f":"OpCo3!BF195","v":0},{"$f":"OpCo3!BG195","v":0},{"$f":"OpCo3!BH195","v":0},{"$f":"OpCo3!BI195","v":0},{"$f":"OpCo3!BJ195","v":0},{"$f":"OpCo3!BK195","v":0},{"$f":"OpCo3!BL195","v":0},{"$f":"OpCo3!BM195","v":0},{"$f":"OpCo3!BN195","v":0},{"$f":"OpCo3!BO195","v":0},{"$f":"OpCo3!BP195","v":0},{"$f":"OpCo3!BQ195","v":0},{"$f":"OpCo3!BR195","v":0},{"$f":"OpCo3!BS195","v":0},{"$f":"OpCo3!BT195","v":0}]
[null,null,null,"Irrecoverable O&M VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2888","v":0},{"$f":"OpCo3!N2888","v":0},{"$f":"OpCo3!O2888","v":0},{"$f":"OpCo3!P2888","v":0},{"$f":"OpCo3!Q2888","v":0},{"$f":"OpCo3!R2888","v":0},{"$f":"OpCo3!S2888","v":0},{"$f":"OpCo3!T2888","v":0},{"$f":"OpCo3!U2888","v":0},{"$f":"OpCo3!V2888","v":0},{"$f":"OpCo3!W2888","v":0},{"$f":"OpCo3!X2888","v":0},{"$f":"OpCo3!Y2888","v":0},{"$f":"OpCo3!Z2888","v":0},{"$f":"OpCo3!AA2888","v":0},{"$f":"OpCo3!AB2888","v":0},{"$f":"OpCo3!AC2888","v":0},{"$f":"OpCo3!AD2888","v":0},{"$f":"OpCo3!AE2888","v":0},{"$f":"OpCo3!AF2888","v":0},{"$f":"OpCo3!AG2888","v":0},{"$f":"OpCo3!AH2888","v":0},{"$f":"OpCo3!AI2888","v":0},{"$f":"OpCo3!AJ2888","v":0},{"$f":"OpCo3!AK2888","v":0},{"$f":"OpCo3!AL2888","v":0},{"$f":"OpCo3!AM2888","v":0},{"$f":"OpCo3!AN2888","v":0},{"$f":"OpCo3!AO2888","v":0},{"$f":"OpCo3!AP2888","v":0},{"$f":"OpCo3!AQ2888","v":0},{"$f":"OpCo3!AR2888","v":0},{"$f":"OpCo3!AS2888","v":0},{"$f":"OpCo3!AT2888","v":0},{"$f":"OpCo3!AU2888","v":0},{"$f":"OpCo3!AV2888","v":0},{"$f":"OpCo3!AW2888","v":0},{"$f":"OpCo3!AX2888","v":0},{"$f":"OpCo3!AY2888","v":0},{"$f":"OpCo3!AZ2888","v":0},{"$f":"OpCo3!BA2888","v":0},{"$f":"OpCo3!BB2888","v":0},{"$f":"OpCo3!BC2888","v":0},{"$f":"OpCo3!BD2888","v":0},{"$f":"OpCo3!BE2888","v":0},{"$f":"OpCo3!BF2888","v":0},{"$f":"OpCo3!BG2888","v":0},{"$f":"OpCo3!BH2888","v":0},{"$f":"OpCo3!BI2888","v":0},{"$f":"OpCo3!BJ2888","v":0},{"$f":"OpCo3!BK2888","v":0},{"$f":"OpCo3!BL2888","v":0},{"$f":"OpCo3!BM2888","v":0},{"$f":"OpCo3!BN2888","v":0},{"$f":"OpCo3!BO2888","v":0},{"$f":"OpCo3!BP2888","v":0},{"$f":"OpCo3!BQ2888","v":0},{"$f":"OpCo3!BR2888","v":0},{"$f":"OpCo3!BS2888","v":0},{"$f":"OpCo3!BT2888","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M209","v":0},{"$f":"OpCo3!N209","v":0},{"$f":"OpCo3!O209","v":0},{"$f":"OpCo3!P209","v":0},{"$f":"OpCo3!Q209","v":0},{"$f":"OpCo3!R209","v":0},{"$f":"OpCo3!S209","v":0},{"$f":"OpCo3!T209","v":0},{"$f":"OpCo3!U209","v":0},{"$f":"OpCo3!V209","v":0},{"$f":"OpCo3!W209","v":0},{"$f":"OpCo3!X209","v":0},{"$f":"OpCo3!Y209","v":0},{"$f":"OpCo3!Z209","v":0},{"$f":"OpCo3!AA209","v":0},{"$f":"OpCo3!AB209","v":0},{"$f":"OpCo3!AC209","v":0},{"$f":"OpCo3!AD209","v":0},{"$f":"OpCo3!AE209","v":0},{"$f":"OpCo3!AF209","v":0},{"$f":"OpCo3!AG209","v":0},{"$f":"OpCo3!AH209","v":0},{"$f":"OpCo3!AI209","v":0},{"$f":"OpCo3!AJ209","v":0},{"$f":"OpCo3!AK209","v":0},{"$f":"OpCo3!AL209","v":0},{"$f":"OpCo3!AM209","v":0},{"$f":"OpCo3!AN209","v":0},{"$f":"OpCo3!AO209","v":0},{"$f":"OpCo3!AP209","v":0},{"$f":"OpCo3!AQ209","v":0},{"$f":"OpCo3!AR209","v":0},{"$f":"OpCo3!AS209","v":0},{"$f":"OpCo3!AT209","v":0},{"$f":"OpCo3!AU209","v":0},{"$f":"OpCo3!AV209","v":0},{"$f":"OpCo3!AW209","v":0},{"$f":"OpCo3!AX209","v":0},{"$f":"OpCo3!AY209","v":0},{"$f":"OpCo3!AZ209","v":0},{"$f":"OpCo3!BA209","v":0},{"$f":"OpCo3!BB209","v":0},{"$f":"OpCo3!BC209","v":0},{"$f":"OpCo3!BD209","v":0},{"$f":"OpCo3!BE209","v":0},{"$f":"OpCo3!BF209","v":0},{"$f":"OpCo3!BG209","v":0},{"$f":"OpCo3!BH209","v":0},{"$f":"OpCo3!BI209","v":0},{"$f":"OpCo3!BJ209","v":0},{"$f":"OpCo3!BK209","v":0},{"$f":"OpCo3!BL209","v":0},{"$f":"OpCo3!BM209","v":0},{"$f":"OpCo3!BN209","v":0},{"$f":"OpCo3!BO209","v":0},{"$f":"OpCo3!BP209","v":0},{"$f":"OpCo3!BQ209","v":0},{"$f":"OpCo3!BR209","v":0},{"$f":"OpCo3!BS209","v":0},{"$f":"OpCo3!BT209","v":0}]
[null,null,null,"Irrecoverable Fuel VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2902","v":0},{"$f":"OpCo3!N2902","v":0},{"$f":"OpCo3!O2902","v":0},{"$f":"OpCo3!P2902","v":0},{"$f":"OpCo3!Q2902","v":0},{"$f":"OpCo3!R2902","v":0},{"$f":"OpCo3!S2902","v":0},{"$f":"OpCo3!T2902","v":0},{"$f":"OpCo3!U2902","v":0},{"$f":"OpCo3!V2902","v":0},{"$f":"OpCo3!W2902","v":0},{"$f":"OpCo3!X2902","v":0},{"$f":"OpCo3!Y2902","v":0},{"$f":"OpCo3!Z2902","v":0},{"$f":"OpCo3!AA2902","v":0},{"$f":"OpCo3!AB2902","v":0},{"$f":"OpCo3!AC2902","v":0},{"$f":"OpCo3!AD2902","v":0},{"$f":"OpCo3!AE2902","v":0},{"$f":"OpCo3!AF2902","v":0},{"$f":"OpCo3!AG2902","v":0},{"$f":"OpCo3!AH2902","v":0},{"$f":"OpCo3!AI2902","v":0},{"$f":"OpCo3!AJ2902","v":0},{"$f":"OpCo3!AK2902","v":0},{"$f":"OpCo3!AL2902","v":0},{"$f":"OpCo3!AM2902","v":0},{"$f":"OpCo3!AN2902","v":0},{"$f":"OpCo3!AO2902","v":0},{"$f":"OpCo3!AP2902","v":0},{"$f":"OpCo3!AQ2902","v":0},{"$f":"OpCo3!AR2902","v":0},{"$f":"OpCo3!AS2902","v":0},{"$f":"OpCo3!AT2902","v":0},{"$f":"OpCo3!AU2902","v":0},{"$f":"OpCo3!AV2902","v":0},{"$f":"OpCo3!AW2902","v":0},{"$f":"OpCo3!AX2902","v":0},{"$f":"OpCo3!AY2902","v":0},{"$f":"OpCo3!AZ2902","v":0},{"$f":"OpCo3!BA2902","v":0},{"$f":"OpCo3!BB2902","v":0},{"$f":"OpCo3!BC2902","v":0},{"$f":"OpCo3!BD2902","v":0},{"$f":"OpCo3!BE2902","v":0},{"$f":"OpCo3!BF2902","v":0},{"$f":"OpCo3!BG2902","v":0},{"$f":"OpCo3!BH2902","v":0},{"$f":"OpCo3!BI2902","v":0},{"$f":"OpCo3!BJ2902","v":0},{"$f":"OpCo3!BK2902","v":0},{"$f":"OpCo3!BL2902","v":0},{"$f":"OpCo3!BM2902","v":0},{"$f":"OpCo3!BN2902","v":0},{"$f":"OpCo3!BO2902","v":0},{"$f":"OpCo3!BP2902","v":0},{"$f":"OpCo3!BQ2902","v":0},{"$f":"OpCo3!BR2902","v":0},{"$f":"OpCo3!BS2902","v":0},{"$f":"OpCo3!BT2902","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M223","v":0},{"$f":"OpCo3!N223","v":0},{"$f":"OpCo3!O223","v":0},{"$f":"OpCo3!P223","v":0},{"$f":"OpCo3!Q223","v":0},{"$f":"OpCo3!R223","v":0},{"$f":"OpCo3!S223","v":0},{"$f":"OpCo3!T223","v":0},{"$f":"OpCo3!U223","v":0},{"$f":"OpCo3!V223","v":0},{"$f":"OpCo3!W223","v":0},{"$f":"OpCo3!X223","v":0},{"$f":"OpCo3!Y223","v":0},{"$f":"OpCo3!Z223","v":0},{"$f":"OpCo3!AA223","v":0},{"$f":"OpCo3!AB223","v":0},{"$f":"OpCo3!AC223","v":0},{"$f":"OpCo3!AD223","v":0},{"$f":"OpCo3!AE223","v":0},{"$f":"OpCo3!AF223","v":0},{"$f":"OpCo3!AG223","v":0},{"$f":"OpCo3!AH223","v":0},{"$f":"OpCo3!AI223","v":0},{"$f":"OpCo3!AJ223","v":0},{"$f":"OpCo3!AK223","v":0},{"$f":"OpCo3!AL223","v":0},{"$f":"OpCo3!AM223","v":0},{"$f":"OpCo3!AN223","v":0},{"$f":"OpCo3!AO223","v":0},{"$f":"OpCo3!AP223","v":0},{"$f":"OpCo3!AQ223","v":0},{"$f":"OpCo3!AR223","v":0},{"$f":"OpCo3!AS223","v":0},{"$f":"OpCo3!AT223","v":0},{"$f":"OpCo3!AU223","v":0},{"$f":"OpCo3!AV223","v":0},{"$f":"OpCo3!AW223","v":0},{"$f":"OpCo3!AX223","v":0},{"$f":"OpCo3!AY223","v":0},{"$f":"OpCo3!AZ223","v":0},{"$f":"OpCo3!BA223","v":0},{"$f":"OpCo3!BB223","v":0},{"$f":"OpCo3!BC223","v":0},{"$f":"OpCo3!BD223","v":0},{"$f":"OpCo3!BE223","v":0},{"$f":"OpCo3!BF223","v":0},{"$f":"OpCo3!BG223","v":0},{"$f":"OpCo3!BH223","v":0},{"$f":"OpCo3!BI223","v":0},{"$f":"OpCo3!BJ223","v":0},{"$f":"OpCo3!BK223","v":0},{"$f":"OpCo3!BL223","v":0},{"$f":"OpCo3!BM223","v":0},{"$f":"OpCo3!BN223","v":0},{"$f":"OpCo3!BO223","v":0},{"$f":"OpCo3!BP223","v":0},{"$f":"OpCo3!BQ223","v":0},{"$f":"OpCo3!BR223","v":0},{"$f":"OpCo3!BS223","v":0},{"$f":"OpCo3!BT223","v":0}]
[null,null,null,"I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M507","v":0},{"$f":"OpCo3!N507","v":0},{"$f":"OpCo3!O507","v":0},{"$f":"OpCo3!P507","v":0},{"$f":"OpCo3!Q507","v":0},{"$f":"OpCo3!R507","v":0},{"$f":"OpCo3!S507","v":0},{"$f":"OpCo3!T507","v":0},{"$f":"OpCo3!U507","v":0},{"$f":"OpCo3!V507","v":0},{"$f":"OpCo3!W507","v":0},{"$f":"OpCo3!X507","v":0},{"$f":"OpCo3!Y507","v":0},{"$f":"OpCo3!Z507","v":0},{"$f":"OpCo3!AA507","v":0},{"$f":"OpCo3!AB507","v":0},{"$f":"OpCo3!AC507","v":0},{"$f":"OpCo3!AD507","v":0},{"$f":"OpCo3!AE507","v":0},{"$f":"OpCo3!AF507","v":0},{"$f":"OpCo3!AG507","v":0},{"$f":"OpCo3!AH507","v":0},{"$f":"OpCo3!AI507","v":0},{"$f":"OpCo3!AJ507","v":0},{"$f":"OpCo3!AK507","v":0},{"$f":"OpCo3!AL507","v":0},{"$f":"OpCo3!AM507","v":0},{"$f":"OpCo3!AN507","v":0},{"$f":"OpCo3!AO507","v":0},{"$f":"OpCo3!AP507","v":0},{"$f":"OpCo3!AQ507","v":0},{"$f":"OpCo3!AR507","v":0},{"$f":"OpCo3!AS507","v":0},{"$f":"OpCo3!AT507","v":0},{"$f":"OpCo3!AU507","v":0},{"$f":"OpCo3!AV507","v":0},{"$f":"OpCo3!AW507","v":0},{"$f":"OpCo3!AX507","v":0},{"$f":"OpCo3!AY507","v":0},{"$f":"OpCo3!AZ507","v":0},{"$f":"OpCo3!BA507","v":0},{"$f":"OpCo3!BB507","v":0},{"$f":"OpCo3!BC507","v":0},{"$f":"OpCo3!BD507","v":0},{"$f":"OpCo3!BE507","v":0},{"$f":"OpCo3!BF507","v":0},{"$f":"OpCo3!BG507","v":0},{"$f":"OpCo3!BH507","v":0},{"$f":"OpCo3!BI507","v":0},{"$f":"OpCo3!BJ507","v":0},{"$f":"OpCo3!BK507","v":0},{"$f":"OpCo3!BL507","v":0},{"$f":"OpCo3!BM507","v":0},{"$f":"OpCo3!BN507","v":0},{"$f":"OpCo3!BO507","v":0},{"$f":"OpCo3!BP507","v":0},{"$f":"OpCo3!BQ507","v":0},{"$f":"OpCo3!BR507","v":0},{"$f":"OpCo3!BS507","v":0},{"$f":"OpCo3!BT507","v":0}]
[null,null,null,"Irrecoverable I/C VAT payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2916","v":0},{"$f":"OpCo3!N2916","v":0},{"$f":"OpCo3!O2916","v":0},{"$f":"OpCo3!P2916","v":0},{"$f":"OpCo3!Q2916","v":0},{"$f":"OpCo3!R2916","v":0},{"$f":"OpCo3!S2916","v":0},{"$f":"OpCo3!T2916","v":0},{"$f":"OpCo3!U2916","v":0},{"$f":"OpCo3!V2916","v":0},{"$f":"OpCo3!W2916","v":0},{"$f":"OpCo3!X2916","v":0},{"$f":"OpCo3!Y2916","v":0},{"$f":"OpCo3!Z2916","v":0},{"$f":"OpCo3!AA2916","v":0},{"$f":"OpCo3!AB2916","v":0},{"$f":"OpCo3!AC2916","v":0},{"$f":"OpCo3!AD2916","v":0},{"$f":"OpCo3!AE2916","v":0},{"$f":"OpCo3!AF2916","v":0},{"$f":"OpCo3!AG2916","v":0},{"$f":"OpCo3!AH2916","v":0},{"$f":"OpCo3!AI2916","v":0},{"$f":"OpCo3!AJ2916","v":0},{"$f":"OpCo3!AK2916","v":0},{"$f":"OpCo3!AL2916","v":0},{"$f":"OpCo3!AM2916","v":0},{"$f":"OpCo3!AN2916","v":0},{"$f":"OpCo3!AO2916","v":0},{"$f":"OpCo3!AP2916","v":0},{"$f":"OpCo3!AQ2916","v":0},{"$f":"OpCo3!AR2916","v":0},{"$f":"OpCo3!AS2916","v":0},{"$f":"OpCo3!AT2916","v":0},{"$f":"OpCo3!AU2916","v":0},{"$f":"OpCo3!AV2916","v":0},{"$f":"OpCo3!AW2916","v":0},{"$f":"OpCo3!AX2916","v":0},{"$f":"OpCo3!AY2916","v":0},{"$f":"OpCo3!AZ2916","v":0},{"$f":"OpCo3!BA2916","v":0},{"$f":"OpCo3!BB2916","v":0},{"$f":"OpCo3!BC2916","v":0},{"$f":"OpCo3!BD2916","v":0},{"$f":"OpCo3!BE2916","v":0},{"$f":"OpCo3!BF2916","v":0},{"$f":"OpCo3!BG2916","v":0},{"$f":"OpCo3!BH2916","v":0},{"$f":"OpCo3!BI2916","v":0},{"$f":"OpCo3!BJ2916","v":0},{"$f":"OpCo3!BK2916","v":0},{"$f":"OpCo3!BL2916","v":0},{"$f":"OpCo3!BM2916","v":0},{"$f":"OpCo3!BN2916","v":0},{"$f":"OpCo3!BO2916","v":0},{"$f":"OpCo3!BP2916","v":0},{"$f":"OpCo3!BQ2916","v":0},{"$f":"OpCo3!BR2916","v":0},{"$f":"OpCo3!BS2916","v":0},{"$f":"OpCo3!BT2916","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1190","v":0},{"$f":"OpCo3!N1190","v":0},{"$f":"OpCo3!O1190","v":0},{"$f":"OpCo3!P1190","v":0},{"$f":"OpCo3!Q1190","v":0},{"$f":"OpCo3!R1190","v":0},{"$f":"OpCo3!S1190","v":0},{"$f":"OpCo3!T1190","v":0},{"$f":"OpCo3!U1190","v":0},{"$f":"OpCo3!V1190","v":0},{"$f":"OpCo3!W1190","v":0},{"$f":"OpCo3!X1190","v":0},{"$f":"OpCo3!Y1190","v":0},{"$f":"OpCo3!Z1190","v":0},{"$f":"OpCo3!AA1190","v":0},{"$f":"OpCo3!AB1190","v":0},{"$f":"OpCo3!AC1190","v":0},{"$f":"OpCo3!AD1190","v":0},{"$f":"OpCo3!AE1190","v":0},{"$f":"OpCo3!AF1190","v":0},{"$f":"OpCo3!AG1190","v":0},{"$f":"OpCo3!AH1190","v":0},{"$f":"OpCo3!AI1190","v":0},{"$f":"OpCo3!AJ1190","v":0},{"$f":"OpCo3!AK1190","v":0},{"$f":"OpCo3!AL1190","v":0},{"$f":"OpCo3!AM1190","v":0},{"$f":"OpCo3!AN1190","v":0},{"$f":"OpCo3!AO1190","v":0},{"$f":"OpCo3!AP1190","v":0},{"$f":"OpCo3!AQ1190","v":0},{"$f":"OpCo3!AR1190","v":0},{"$f":"OpCo3!AS1190","v":0},{"$f":"OpCo3!AT1190","v":0},{"$f":"OpCo3!AU1190","v":0},{"$f":"OpCo3!AV1190","v":0},{"$f":"OpCo3!AW1190","v":0},{"$f":"OpCo3!AX1190","v":0},{"$f":"OpCo3!AY1190","v":0},{"$f":"OpCo3!AZ1190","v":0},{"$f":"OpCo3!BA1190","v":0},{"$f":"OpCo3!BB1190","v":0},{"$f":"OpCo3!BC1190","v":0},{"$f":"OpCo3!BD1190","v":0},{"$f":"OpCo3!BE1190","v":0},{"$f":"OpCo3!BF1190","v":0},{"$f":"OpCo3!BG1190","v":0},{"$f":"OpCo3!BH1190","v":0},{"$f":"OpCo3!BI1190","v":0},{"$f":"OpCo3!BJ1190","v":0},{"$f":"OpCo3!BK1190","v":0},{"$f":"OpCo3!BL1190","v":0},{"$f":"OpCo3!BM1190","v":0},{"$f":"OpCo3!BN1190","v":0},{"$f":"OpCo3!BO1190","v":0},{"$f":"OpCo3!BP1190","v":0},{"$f":"OpCo3!BQ1190","v":0},{"$f":"OpCo3!BR1190","v":0},{"$f":"OpCo3!BS1190","v":0},{"$f":"OpCo3!BT1190","v":0}]
[null,null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2485","v":0},{"$f":"OpCo3!N2485","v":0},{"$f":"OpCo3!O2485","v":0},{"$f":"OpCo3!P2485","v":0},{"$f":"OpCo3!Q2485","v":0},{"$f":"OpCo3!R2485","v":0},{"$f":"OpCo3!S2485","v":0},{"$f":"OpCo3!T2485","v":0},{"$f":"OpCo3!U2485","v":0},{"$f":"OpCo3!V2485","v":0},{"$f":"OpCo3!W2485","v":0},{"$f":"OpCo3!X2485","v":0},{"$f":"OpCo3!Y2485","v":0},{"$f":"OpCo3!Z2485","v":0},{"$f":"OpCo3!AA2485","v":0},{"$f":"OpCo3!AB2485","v":0},{"$f":"OpCo3!AC2485","v":0},{"$f":"OpCo3!AD2485","v":0},{"$f":"OpCo3!AE2485","v":0},{"$f":"OpCo3!AF2485","v":0},{"$f":"OpCo3!AG2485","v":0},{"$f":"OpCo3!AH2485","v":0},{"$f":"OpCo3!AI2485","v":0},{"$f":"OpCo3!AJ2485","v":0},{"$f":"OpCo3!AK2485","v":0},{"$f":"OpCo3!AL2485","v":0},{"$f":"OpCo3!AM2485","v":0},{"$f":"OpCo3!AN2485","v":0},{"$f":"OpCo3!AO2485","v":0},{"$f":"OpCo3!AP2485","v":0},{"$f":"OpCo3!AQ2485","v":0},{"$f":"OpCo3!AR2485","v":0},{"$f":"OpCo3!AS2485","v":0},{"$f":"OpCo3!AT2485","v":0},{"$f":"OpCo3!AU2485","v":0},{"$f":"OpCo3!AV2485","v":0},{"$f":"OpCo3!AW2485","v":0},{"$f":"OpCo3!AX2485","v":0},{"$f":"OpCo3!AY2485","v":0},{"$f":"OpCo3!AZ2485","v":0},{"$f":"OpCo3!BA2485","v":0},{"$f":"OpCo3!BB2485","v":0},{"$f":"OpCo3!BC2485","v":0},{"$f":"OpCo3!BD2485","v":0},{"$f":"OpCo3!BE2485","v":0},{"$f":"OpCo3!BF2485","v":0},{"$f":"OpCo3!BG2485","v":0},{"$f":"OpCo3!BH2485","v":0},{"$f":"OpCo3!BI2485","v":0},{"$f":"OpCo3!BJ2485","v":0},{"$f":"OpCo3!BK2485","v":0},{"$f":"OpCo3!BL2485","v":0},{"$f":"OpCo3!BM2485","v":0},{"$f":"OpCo3!BN2485","v":0},{"$f":"OpCo3!BO2485","v":0},{"$f":"OpCo3!BP2485","v":0},{"$f":"OpCo3!BQ2485","v":0},{"$f":"OpCo3!BR2485","v":0},{"$f":"OpCo3!BS2485","v":0},{"$f":"OpCo3!BT2485","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3256","v":0},{"$f":"OpCo3!N3256","v":0},{"$f":"OpCo3!O3256","v":0},{"$f":"OpCo3!P3256","v":0},{"$f":"OpCo3!Q3256","v":0},{"$f":"OpCo3!R3256","v":0},{"$f":"OpCo3!S3256","v":0},{"$f":"OpCo3!T3256","v":0},{"$f":"OpCo3!U3256","v":0},{"$f":"OpCo3!V3256","v":0},{"$f":"OpCo3!W3256","v":0},{"$f":"OpCo3!X3256","v":0},{"$f":"OpCo3!Y3256","v":0},{"$f":"OpCo3!Z3256","v":0},{"$f":"OpCo3!AA3256","v":0},{"$f":"OpCo3!AB3256","v":0},{"$f":"OpCo3!AC3256","v":0},{"$f":"OpCo3!AD3256","v":0},{"$f":"OpCo3!AE3256","v":0},{"$f":"OpCo3!AF3256","v":0},{"$f":"OpCo3!AG3256","v":0},{"$f":"OpCo3!AH3256","v":0},{"$f":"OpCo3!AI3256","v":0},{"$f":"OpCo3!AJ3256","v":0},{"$f":"OpCo3!AK3256","v":0},{"$f":"OpCo3!AL3256","v":0},{"$f":"OpCo3!AM3256","v":0},{"$f":"OpCo3!AN3256","v":0},{"$f":"OpCo3!AO3256","v":0},{"$f":"OpCo3!AP3256","v":0},{"$f":"OpCo3!AQ3256","v":0},{"$f":"OpCo3!AR3256","v":0},{"$f":"OpCo3!AS3256","v":0},{"$f":"OpCo3!AT3256","v":0},{"$f":"OpCo3!AU3256","v":0},{"$f":"OpCo3!AV3256","v":0},{"$f":"OpCo3!AW3256","v":0},{"$f":"OpCo3!AX3256","v":0},{"$f":"OpCo3!AY3256","v":0},{"$f":"OpCo3!AZ3256","v":0},{"$f":"OpCo3!BA3256","v":0},{"$f":"OpCo3!BB3256","v":0},{"$f":"OpCo3!BC3256","v":0},{"$f":"OpCo3!BD3256","v":0},{"$f":"OpCo3!BE3256","v":0},{"$f":"OpCo3!BF3256","v":0},{"$f":"OpCo3!BG3256","v":0},{"$f":"OpCo3!BH3256","v":0},{"$f":"OpCo3!BI3256","v":0},{"$f":"OpCo3!BJ3256","v":0},{"$f":"OpCo3!BK3256","v":0},{"$f":"OpCo3!BL3256","v":0},{"$f":"OpCo3!BM3256","v":0},{"$f":"OpCo3!BN3256","v":0},{"$f":"OpCo3!BO3256","v":0},{"$f":"OpCo3!BP3256","v":0},{"$f":"OpCo3!BQ3256","v":0},{"$f":"OpCo3!BR3256","v":0},{"$f":"OpCo3!BS3256","v":0},{"$f":"OpCo3!BT3256","v":0}]
[null,null,null,"VAT payable to customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2838","v":0},{"$f":"OpCo3!N2838","v":0},{"$f":"OpCo3!O2838","v":0},{"$f":"OpCo3!P2838","v":0},{"$f":"OpCo3!Q2838","v":0},{"$f":"OpCo3!R2838","v":0},{"$f":"OpCo3!S2838","v":0},{"$f":"OpCo3!T2838","v":0},{"$f":"OpCo3!U2838","v":0},{"$f":"OpCo3!V2838","v":0},{"$f":"OpCo3!W2838","v":0},{"$f":"OpCo3!X2838","v":0},{"$f":"OpCo3!Y2838","v":0},{"$f":"OpCo3!Z2838","v":0},{"$f":"OpCo3!AA2838","v":0},{"$f":"OpCo3!AB2838","v":0},{"$f":"OpCo3!AC2838","v":0},{"$f":"OpCo3!AD2838","v":0},{"$f":"OpCo3!AE2838","v":0},{"$f":"OpCo3!AF2838","v":0},{"$f":"OpCo3!AG2838","v":0},{"$f":"OpCo3!AH2838","v":0},{"$f":"OpCo3!AI2838","v":0},{"$f":"OpCo3!AJ2838","v":0},{"$f":"OpCo3!AK2838","v":0},{"$f":"OpCo3!AL2838","v":0},{"$f":"OpCo3!AM2838","v":0},{"$f":"OpCo3!AN2838","v":0},{"$f":"OpCo3!AO2838","v":0},{"$f":"OpCo3!AP2838","v":0},{"$f":"OpCo3!AQ2838","v":0},{"$f":"OpCo3!AR2838","v":0},{"$f":"OpCo3!AS2838","v":0},{"$f":"OpCo3!AT2838","v":0},{"$f":"OpCo3!AU2838","v":0},{"$f":"OpCo3!AV2838","v":0},{"$f":"OpCo3!AW2838","v":0},{"$f":"OpCo3!AX2838","v":0},{"$f":"OpCo3!AY2838","v":0},{"$f":"OpCo3!AZ2838","v":0},{"$f":"OpCo3!BA2838","v":0},{"$f":"OpCo3!BB2838","v":0},{"$f":"OpCo3!BC2838","v":0},{"$f":"OpCo3!BD2838","v":0},{"$f":"OpCo3!BE2838","v":0},{"$f":"OpCo3!BF2838","v":0},{"$f":"OpCo3!BG2838","v":0},{"$f":"OpCo3!BH2838","v":0},{"$f":"OpCo3!BI2838","v":0},{"$f":"OpCo3!BJ2838","v":0},{"$f":"OpCo3!BK2838","v":0},{"$f":"OpCo3!BL2838","v":0},{"$f":"OpCo3!BM2838","v":0},{"$f":"OpCo3!BN2838","v":0},{"$f":"OpCo3!BO2838","v":0},{"$f":"OpCo3!BP2838","v":0},{"$f":"OpCo3!BQ2838","v":0},{"$f":"OpCo3!BR2838","v":0},{"$f":"OpCo3!BS2838","v":0},{"$f":"OpCo3!BT2838","v":0}]
[null,null,null,"VAT payable to HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(OpCo3!M2810<0,OpCo3!M2810,0)","v":0},{"$f":"IF(OpCo3!N2810<0,OpCo3!N2810,0)","v":0},{"$f":"IF(OpCo3!O2810<0,OpCo3!O2810,0)","v":0},{"$f":"IF(OpCo3!P2810<0,OpCo3!P2810,0)","v":0},{"$f":"IF(OpCo3!Q2810<0,OpCo3!Q2810,0)","v":0},{"$f":"IF(OpCo3!R2810<0,OpCo3!R2810,0)","v":0},{"$f":"IF(OpCo3!S2810<0,OpCo3!S2810,0)","v":0},{"$f":"IF(OpCo3!T2810<0,OpCo3!T2810,0)","v":0},{"$f":"IF(OpCo3!U2810<0,OpCo3!U2810,0)","v":0},{"$f":"IF(OpCo3!V2810<0,OpCo3!V2810,0)","v":0},{"$f":"IF(OpCo3!W2810<0,OpCo3!W2810,0)","v":0},{"$f":"IF(OpCo3!X2810<0,OpCo3!X2810,0)","v":0},{"$f":"IF(OpCo3!Y2810<0,OpCo3!Y2810,0)","v":0},{"$f":"IF(OpCo3!Z2810<0,OpCo3!Z2810,0)","v":0},{"$f":"IF(OpCo3!AA2810<0,OpCo3!AA2810,0)","v":0},{"$f":"IF(OpCo3!AB2810<0,OpCo3!AB2810,0)","v":0},{"$f":"IF(OpCo3!AC2810<0,OpCo3!AC2810,0)","v":0},{"$f":"IF(OpCo3!AD2810<0,OpCo3!AD2810,0)","v":0},{"$f":"IF(OpCo3!AE2810<0,OpCo3!AE2810,0)","v":0},{"$f":"IF(OpCo3!AF2810<0,OpCo3!AF2810,0)","v":0},{"$f":"IF(OpCo3!AG2810<0,OpCo3!AG2810,0)","v":0},{"$f":"IF(OpCo3!AH2810<0,OpCo3!AH2810,0)","v":0},{"$f":"IF(OpCo3!AI2810<0,OpCo3!AI2810,0)","v":0},{"$f":"IF(OpCo3!AJ2810<0,OpCo3!AJ2810,0)","v":0},{"$f":"IF(OpCo3!AK2810<0,OpCo3!AK2810,0)","v":0},{"$f":"IF(OpCo3!AL2810<0,OpCo3!AL2810,0)","v":0},{"$f":"IF(OpCo3!AM2810<0,OpCo3!AM2810,0)","v":0},{"$f":"IF(OpCo3!AN2810<0,OpCo3!AN2810,0)","v":0},{"$f":"IF(OpCo3!AO2810<0,OpCo3!AO2810,0)","v":0},{"$f":"IF(OpCo3!AP2810<0,OpCo3!AP2810,0)","v":0},{"$f":"IF(OpCo3!AQ2810<0,OpCo3!AQ2810,0)","v":0},{"$f":"IF(OpCo3!AR2810<0,OpCo3!AR2810,0)","v":0},{"$f":"IF(OpCo3!AS2810<0,OpCo3!AS2810,0)","v":0},{"$f":"IF(OpCo3!AT2810<0,OpCo3!AT2810,0)","v":0},{"$f":"IF(OpCo3!AU2810<0,OpCo3!AU2810,0)","v":0},{"$f":"IF(OpCo3!AV2810<0,OpCo3!AV2810,0)","v":0},{"$f":"IF(OpCo3!AW2810<0,OpCo3!AW2810,0)","v":0},{"$f":"IF(OpCo3!AX2810<0,OpCo3!AX2810,0)","v":0},{"$f":"IF(OpCo3!AY2810<0,OpCo3!AY2810,0)","v":0},{"$f":"IF(OpCo3!AZ2810<0,OpCo3!AZ2810,0)","v":0},{"$f":"IF(OpCo3!BA2810<0,OpCo3!BA2810,0)","v":0},{"$f":"IF(OpCo3!BB2810<0,OpCo3!BB2810,0)","v":0},{"$f":"IF(OpCo3!BC2810<0,OpCo3!BC2810,0)","v":0},{"$f":"IF(OpCo3!BD2810<0,OpCo3!BD2810,0)","v":0},{"$f":"IF(OpCo3!BE2810<0,OpCo3!BE2810,0)","v":0},{"$f":"IF(OpCo3!BF2810<0,OpCo3!BF2810,0)","v":0},{"$f":"IF(OpCo3!BG2810<0,OpCo3!BG2810,0)","v":0},{"$f":"IF(OpCo3!BH2810<0,OpCo3!BH2810,0)","v":0},{"$f":"IF(OpCo3!BI2810<0,OpCo3!BI2810,0)","v":0},{"$f":"IF(OpCo3!BJ2810<0,OpCo3!BJ2810,0)","v":0},{"$f":"IF(OpCo3!BK2810<0,OpCo3!BK2810,0)","v":0},{"$f":"IF(OpCo3!BL2810<0,OpCo3!BL2810,0)","v":0},{"$f":"IF(OpCo3!BM2810<0,OpCo3!BM2810,0)","v":0},{"$f":"IF(OpCo3!BN2810<0,OpCo3!BN2810,0)","v":0},{"$f":"IF(OpCo3!BO2810<0,OpCo3!BO2810,0)","v":0},{"$f":"IF(OpCo3!BP2810<0,OpCo3!BP2810,0)","v":0},{"$f":"IF(OpCo3!BQ2810<0,OpCo3!BQ2810,0)","v":0},{"$f":"IF(OpCo3!BR2810<0,OpCo3!BR2810,0)","v":0},{"$f":"IF(OpCo3!BS2810<0,OpCo3!BS2810,0)","v":0},{"$f":"IF(OpCo3!BT2810<0,OpCo3!BT2810,0)","v":0}]
[null,null,null,"Loan interest payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2184+OpCo3!M3542","v":0},{"$f":"OpCo3!N2184+OpCo3!N3542","v":0},{"$f":"OpCo3!O2184+OpCo3!O3542","v":0},{"$f":"OpCo3!P2184+OpCo3!P3542","v":0},{"$f":"OpCo3!Q2184+OpCo3!Q3542","v":0},{"$f":"OpCo3!R2184+OpCo3!R3542","v":0},{"$f":"OpCo3!S2184+OpCo3!S3542","v":0},{"$f":"OpCo3!T2184+OpCo3!T3542","v":0},{"$f":"OpCo3!U2184+OpCo3!U3542","v":0},{"$f":"OpCo3!V2184+OpCo3!V3542","v":0},{"$f":"OpCo3!W2184+OpCo3!W3542","v":0},{"$f":"OpCo3!X2184+OpCo3!X3542","v":0},{"$f":"OpCo3!Y2184+OpCo3!Y3542","v":0},{"$f":"OpCo3!Z2184+OpCo3!Z3542","v":0},{"$f":"OpCo3!AA2184+OpCo3!AA3542","v":0},{"$f":"OpCo3!AB2184+OpCo3!AB3542","v":0},{"$f":"OpCo3!AC2184+OpCo3!AC3542","v":0},{"$f":"OpCo3!AD2184+OpCo3!AD3542","v":0},{"$f":"OpCo3!AE2184+OpCo3!AE3542","v":0},{"$f":"OpCo3!AF2184+OpCo3!AF3542","v":0},{"$f":"OpCo3!AG2184+OpCo3!AG3542","v":0},{"$f":"OpCo3!AH2184+OpCo3!AH3542","v":0},{"$f":"OpCo3!AI2184+OpCo3!AI3542","v":0},{"$f":"OpCo3!AJ2184+OpCo3!AJ3542","v":0},{"$f":"OpCo3!AK2184+OpCo3!AK3542","v":0},{"$f":"OpCo3!AL2184+OpCo3!AL3542","v":0},{"$f":"OpCo3!AM2184+OpCo3!AM3542","v":0},{"$f":"OpCo3!AN2184+OpCo3!AN3542","v":0},{"$f":"OpCo3!AO2184+OpCo3!AO3542","v":0},{"$f":"OpCo3!AP2184+OpCo3!AP3542","v":0},{"$f":"OpCo3!AQ2184+OpCo3!AQ3542","v":0},{"$f":"OpCo3!AR2184+OpCo3!AR3542","v":0},{"$f":"OpCo3!AS2184+OpCo3!AS3542","v":0},{"$f":"OpCo3!AT2184+OpCo3!AT3542","v":0},{"$f":"OpCo3!AU2184+OpCo3!AU3542","v":0},{"$f":"OpCo3!AV2184+OpCo3!AV3542","v":0},{"$f":"OpCo3!AW2184+OpCo3!AW3542","v":0},{"$f":"OpCo3!AX2184+OpCo3!AX3542","v":0},{"$f":"OpCo3!AY2184+OpCo3!AY3542","v":0},{"$f":"OpCo3!AZ2184+OpCo3!AZ3542","v":0},{"$f":"OpCo3!BA2184+OpCo3!BA3542","v":0},{"$f":"OpCo3!BB2184+OpCo3!BB3542","v":0},{"$f":"OpCo3!BC2184+OpCo3!BC3542","v":0},{"$f":"OpCo3!BD2184+OpCo3!BD3542","v":0},{"$f":"OpCo3!BE2184+OpCo3!BE3542","v":0},{"$f":"OpCo3!BF2184+OpCo3!BF3542","v":0},{"$f":"OpCo3!BG2184+OpCo3!BG3542","v":0},{"$f":"OpCo3!BH2184+OpCo3!BH3542","v":0},{"$f":"OpCo3!BI2184+OpCo3!BI3542","v":0},{"$f":"OpCo3!BJ2184+OpCo3!BJ3542","v":0},{"$f":"OpCo3!BK2184+OpCo3!BK3542","v":0},{"$f":"OpCo3!BL2184+OpCo3!BL3542","v":0},{"$f":"OpCo3!BM2184+OpCo3!BM3542","v":0},{"$f":"OpCo3!BN2184+OpCo3!BN3542","v":0},{"$f":"OpCo3!BO2184+OpCo3!BO3542","v":0},{"$f":"OpCo3!BP2184+OpCo3!BP3542","v":0},{"$f":"OpCo3!BQ2184+OpCo3!BQ3542","v":0},{"$f":"OpCo3!BR2184+OpCo3!BR3542","v":0},{"$f":"OpCo3!BS2184+OpCo3!BS3542","v":0},{"$f":"OpCo3!BT2184+OpCo3!BT3542","v":0}]
[null,null,null,"Loan fees payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2170","v":0},{"$f":"OpCo3!N2170","v":0},{"$f":"OpCo3!O2170","v":0},{"$f":"OpCo3!P2170","v":0},{"$f":"OpCo3!Q2170","v":0},{"$f":"OpCo3!R2170","v":0},{"$f":"OpCo3!S2170","v":0},{"$f":"OpCo3!T2170","v":0},{"$f":"OpCo3!U2170","v":0},{"$f":"OpCo3!V2170","v":0},{"$f":"OpCo3!W2170","v":0},{"$f":"OpCo3!X2170","v":0},{"$f":"OpCo3!Y2170","v":0},{"$f":"OpCo3!Z2170","v":0},{"$f":"OpCo3!AA2170","v":0},{"$f":"OpCo3!AB2170","v":0},{"$f":"OpCo3!AC2170","v":0},{"$f":"OpCo3!AD2170","v":0},{"$f":"OpCo3!AE2170","v":0},{"$f":"OpCo3!AF2170","v":0},{"$f":"OpCo3!AG2170","v":0},{"$f":"OpCo3!AH2170","v":0},{"$f":"OpCo3!AI2170","v":0},{"$f":"OpCo3!AJ2170","v":0},{"$f":"OpCo3!AK2170","v":0},{"$f":"OpCo3!AL2170","v":0},{"$f":"OpCo3!AM2170","v":0},{"$f":"OpCo3!AN2170","v":0},{"$f":"OpCo3!AO2170","v":0},{"$f":"OpCo3!AP2170","v":0},{"$f":"OpCo3!AQ2170","v":0},{"$f":"OpCo3!AR2170","v":0},{"$f":"OpCo3!AS2170","v":0},{"$f":"OpCo3!AT2170","v":0},{"$f":"OpCo3!AU2170","v":0},{"$f":"OpCo3!AV2170","v":0},{"$f":"OpCo3!AW2170","v":0},{"$f":"OpCo3!AX2170","v":0},{"$f":"OpCo3!AY2170","v":0},{"$f":"OpCo3!AZ2170","v":0},{"$f":"OpCo3!BA2170","v":0},{"$f":"OpCo3!BB2170","v":0},{"$f":"OpCo3!BC2170","v":0},{"$f":"OpCo3!BD2170","v":0},{"$f":"OpCo3!BE2170","v":0},{"$f":"OpCo3!BF2170","v":0},{"$f":"OpCo3!BG2170","v":0},{"$f":"OpCo3!BH2170","v":0},{"$f":"OpCo3!BI2170","v":0},{"$f":"OpCo3!BJ2170","v":0},{"$f":"OpCo3!BK2170","v":0},{"$f":"OpCo3!BL2170","v":0},{"$f":"OpCo3!BM2170","v":0},{"$f":"OpCo3!BN2170","v":0},{"$f":"OpCo3!BO2170","v":0},{"$f":"OpCo3!BP2170","v":0},{"$f":"OpCo3!BQ2170","v":0},{"$f":"OpCo3!BR2170","v":0},{"$f":"OpCo3!BS2170","v":0},{"$f":"OpCo3!BT2170","v":0}]
[null,null,null,"Lease charge payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1178","v":0},{"$f":"OpCo3!N1178","v":0},{"$f":"OpCo3!O1178","v":0},{"$f":"OpCo3!P1178","v":0},{"$f":"OpCo3!Q1178","v":0},{"$f":"OpCo3!R1178","v":0},{"$f":"OpCo3!S1178","v":0},{"$f":"OpCo3!T1178","v":0},{"$f":"OpCo3!U1178","v":0},{"$f":"OpCo3!V1178","v":0},{"$f":"OpCo3!W1178","v":0},{"$f":"OpCo3!X1178","v":0},{"$f":"OpCo3!Y1178","v":0},{"$f":"OpCo3!Z1178","v":0},{"$f":"OpCo3!AA1178","v":0},{"$f":"OpCo3!AB1178","v":0},{"$f":"OpCo3!AC1178","v":0},{"$f":"OpCo3!AD1178","v":0},{"$f":"OpCo3!AE1178","v":0},{"$f":"OpCo3!AF1178","v":0},{"$f":"OpCo3!AG1178","v":0},{"$f":"OpCo3!AH1178","v":0},{"$f":"OpCo3!AI1178","v":0},{"$f":"OpCo3!AJ1178","v":0},{"$f":"OpCo3!AK1178","v":0},{"$f":"OpCo3!AL1178","v":0},{"$f":"OpCo3!AM1178","v":0},{"$f":"OpCo3!AN1178","v":0},{"$f":"OpCo3!AO1178","v":0},{"$f":"OpCo3!AP1178","v":0},{"$f":"OpCo3!AQ1178","v":0},{"$f":"OpCo3!AR1178","v":0},{"$f":"OpCo3!AS1178","v":0},{"$f":"OpCo3!AT1178","v":0},{"$f":"OpCo3!AU1178","v":0},{"$f":"OpCo3!AV1178","v":0},{"$f":"OpCo3!AW1178","v":0},{"$f":"OpCo3!AX1178","v":0},{"$f":"OpCo3!AY1178","v":0},{"$f":"OpCo3!AZ1178","v":0},{"$f":"OpCo3!BA1178","v":0},{"$f":"OpCo3!BB1178","v":0},{"$f":"OpCo3!BC1178","v":0},{"$f":"OpCo3!BD1178","v":0},{"$f":"OpCo3!BE1178","v":0},{"$f":"OpCo3!BF1178","v":0},{"$f":"OpCo3!BG1178","v":0},{"$f":"OpCo3!BH1178","v":0},{"$f":"OpCo3!BI1178","v":0},{"$f":"OpCo3!BJ1178","v":0},{"$f":"OpCo3!BK1178","v":0},{"$f":"OpCo3!BL1178","v":0},{"$f":"OpCo3!BM1178","v":0},{"$f":"OpCo3!BN1178","v":0},{"$f":"OpCo3!BO1178","v":0},{"$f":"OpCo3!BP1178","v":0},{"$f":"OpCo3!BQ1178","v":0},{"$f":"OpCo3!BR1178","v":0},{"$f":"OpCo3!BS1178","v":0},{"$f":"OpCo3!BT1178","v":0}]
[]
[null,null,null,"Overdraft",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M3537","v":0},{"$f":"-OpCo3!N3537","v":0},{"$f":"-OpCo3!O3537","v":0},{"$f":"-OpCo3!P3537","v":0},{"$f":"-OpCo3!Q3537","v":0},{"$f":"-OpCo3!R3537","v":0},{"$f":"-OpCo3!S3537","v":0},{"$f":"-OpCo3!T3537","v":0},{"$f":"-OpCo3!U3537","v":0},{"$f":"-OpCo3!V3537","v":0},{"$f":"-OpCo3!W3537","v":0},{"$f":"-OpCo3!X3537","v":0},{"$f":"-OpCo3!Y3537","v":0},{"$f":"-OpCo3!Z3537","v":0},{"$f":"-OpCo3!AA3537","v":0},{"$f":"-OpCo3!AB3537","v":0},{"$f":"-OpCo3!AC3537","v":0},{"$f":"-OpCo3!AD3537","v":0},{"$f":"-OpCo3!AE3537","v":0},{"$f":"-OpCo3!AF3537","v":0},{"$f":"-OpCo3!AG3537","v":0},{"$f":"-OpCo3!AH3537","v":0},{"$f":"-OpCo3!AI3537","v":0},{"$f":"-OpCo3!AJ3537","v":0},{"$f":"-OpCo3!AK3537","v":0},{"$f":"-OpCo3!AL3537","v":0},{"$f":"-OpCo3!AM3537","v":0},{"$f":"-OpCo3!AN3537","v":0},{"$f":"-OpCo3!AO3537","v":0},{"$f":"-OpCo3!AP3537","v":0},{"$f":"-OpCo3!AQ3537","v":0},{"$f":"-OpCo3!AR3537","v":0},{"$f":"-OpCo3!AS3537","v":0},{"$f":"-OpCo3!AT3537","v":0},{"$f":"-OpCo3!AU3537","v":0},{"$f":"-OpCo3!AV3537","v":0},{"$f":"-OpCo3!AW3537","v":0},{"$f":"-OpCo3!AX3537","v":0},{"$f":"-OpCo3!AY3537","v":0},{"$f":"-OpCo3!AZ3537","v":0},{"$f":"-OpCo3!BA3537","v":0},{"$f":"-OpCo3!BB3537","v":0},{"$f":"-OpCo3!BC3537","v":0},{"$f":"-OpCo3!BD3537","v":0},{"$f":"-OpCo3!BE3537","v":0},{"$f":"-OpCo3!BF3537","v":0},{"$f":"-OpCo3!BG3537","v":0},{"$f":"-OpCo3!BH3537","v":0},{"$f":"-OpCo3!BI3537","v":0},{"$f":"-OpCo3!BJ3537","v":0},{"$f":"-OpCo3!BK3537","v":0},{"$f":"-OpCo3!BL3537","v":0},{"$f":"-OpCo3!BM3537","v":0},{"$f":"-OpCo3!BN3537","v":0},{"$f":"-OpCo3!BO3537","v":0},{"$f":"-OpCo3!BP3537","v":0},{"$f":"-OpCo3!BQ3537","v":0},{"$f":"-OpCo3!BR3537","v":0},{"$f":"-OpCo3!BS3537","v":0},{"$f":"-OpCo3!BT3537","v":0}]
[null,null,null,"Short term liabilities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M138+M118","v":0},{"$f":"N138+N118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NON-CURRENT LIABILITIES"]
[]
[null,null,null,"Finance lease obligations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M1172","v":0},{"$f":"OpCo3!N1172","v":0},{"$f":"OpCo3!O1172","v":0},{"$f":"OpCo3!P1172","v":0},{"$f":"OpCo3!Q1172","v":0},{"$f":"OpCo3!R1172","v":0},{"$f":"OpCo3!S1172","v":0},{"$f":"OpCo3!T1172","v":0},{"$f":"OpCo3!U1172","v":0},{"$f":"OpCo3!V1172","v":0},{"$f":"OpCo3!W1172","v":0},{"$f":"OpCo3!X1172","v":0},{"$f":"OpCo3!Y1172","v":0},{"$f":"OpCo3!Z1172","v":0},{"$f":"OpCo3!AA1172","v":0},{"$f":"OpCo3!AB1172","v":0},{"$f":"OpCo3!AC1172","v":0},{"$f":"OpCo3!AD1172","v":0},{"$f":"OpCo3!AE1172","v":0},{"$f":"OpCo3!AF1172","v":0},{"$f":"OpCo3!AG1172","v":0},{"$f":"OpCo3!AH1172","v":0},{"$f":"OpCo3!AI1172","v":0},{"$f":"OpCo3!AJ1172","v":0},{"$f":"OpCo3!AK1172","v":0},{"$f":"OpCo3!AL1172","v":0},{"$f":"OpCo3!AM1172","v":0},{"$f":"OpCo3!AN1172","v":0},{"$f":"OpCo3!AO1172","v":0},{"$f":"OpCo3!AP1172","v":0},{"$f":"OpCo3!AQ1172","v":0},{"$f":"OpCo3!AR1172","v":0},{"$f":"OpCo3!AS1172","v":0},{"$f":"OpCo3!AT1172","v":0},{"$f":"OpCo3!AU1172","v":0},{"$f":"OpCo3!AV1172","v":0},{"$f":"OpCo3!AW1172","v":0},{"$f":"OpCo3!AX1172","v":0},{"$f":"OpCo3!AY1172","v":0},{"$f":"OpCo3!AZ1172","v":0},{"$f":"OpCo3!BA1172","v":0},{"$f":"OpCo3!BB1172","v":0},{"$f":"OpCo3!BC1172","v":0},{"$f":"OpCo3!BD1172","v":0},{"$f":"OpCo3!BE1172","v":0},{"$f":"OpCo3!BF1172","v":0},{"$f":"OpCo3!BG1172","v":0},{"$f":"OpCo3!BH1172","v":0},{"$f":"OpCo3!BI1172","v":0},{"$f":"OpCo3!BJ1172","v":0},{"$f":"OpCo3!BK1172","v":0},{"$f":"OpCo3!BL1172","v":0},{"$f":"OpCo3!BM1172","v":0},{"$f":"OpCo3!BN1172","v":0},{"$f":"OpCo3!BO1172","v":0},{"$f":"OpCo3!BP1172","v":0},{"$f":"OpCo3!BQ1172","v":0},{"$f":"OpCo3!BR1172","v":0},{"$f":"OpCo3!BS1172","v":0},{"$f":"OpCo3!BT1172","v":0}]
[null,null,null,"Loans payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M145:M146)","v":0},{"$f":"SUM(N145:N146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loans payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2160","v":0},{"$f":"OpCo3!N2160","v":0},{"$f":"OpCo3!O2160","v":0},{"$f":"OpCo3!P2160","v":0},{"$f":"OpCo3!Q2160","v":0},{"$f":"OpCo3!R2160","v":0},{"$f":"OpCo3!S2160","v":0},{"$f":"OpCo3!T2160","v":0},{"$f":"OpCo3!U2160","v":0},{"$f":"OpCo3!V2160","v":0},{"$f":"OpCo3!W2160","v":0},{"$f":"OpCo3!X2160","v":0},{"$f":"OpCo3!Y2160","v":0},{"$f":"OpCo3!Z2160","v":0},{"$f":"OpCo3!AA2160","v":0},{"$f":"OpCo3!AB2160","v":0},{"$f":"OpCo3!AC2160","v":0},{"$f":"OpCo3!AD2160","v":0},{"$f":"OpCo3!AE2160","v":0},{"$f":"OpCo3!AF2160","v":0},{"$f":"OpCo3!AG2160","v":0},{"$f":"OpCo3!AH2160","v":0},{"$f":"OpCo3!AI2160","v":0},{"$f":"OpCo3!AJ2160","v":0},{"$f":"OpCo3!AK2160","v":0},{"$f":"OpCo3!AL2160","v":0},{"$f":"OpCo3!AM2160","v":0},{"$f":"OpCo3!AN2160","v":0},{"$f":"OpCo3!AO2160","v":0},{"$f":"OpCo3!AP2160","v":0},{"$f":"OpCo3!AQ2160","v":0},{"$f":"OpCo3!AR2160","v":0},{"$f":"OpCo3!AS2160","v":0},{"$f":"OpCo3!AT2160","v":0},{"$f":"OpCo3!AU2160","v":0},{"$f":"OpCo3!AV2160","v":0},{"$f":"OpCo3!AW2160","v":0},{"$f":"OpCo3!AX2160","v":0},{"$f":"OpCo3!AY2160","v":0},{"$f":"OpCo3!AZ2160","v":0},{"$f":"OpCo3!BA2160","v":0},{"$f":"OpCo3!BB2160","v":0},{"$f":"OpCo3!BC2160","v":0},{"$f":"OpCo3!BD2160","v":0},{"$f":"OpCo3!BE2160","v":0},{"$f":"OpCo3!BF2160","v":0},{"$f":"OpCo3!BG2160","v":0},{"$f":"OpCo3!BH2160","v":0},{"$f":"OpCo3!BI2160","v":0},{"$f":"OpCo3!BJ2160","v":0},{"$f":"OpCo3!BK2160","v":0},{"$f":"OpCo3!BL2160","v":0},{"$f":"OpCo3!BM2160","v":0},{"$f":"OpCo3!BN2160","v":0},{"$f":"OpCo3!BO2160","v":0},{"$f":"OpCo3!BP2160","v":0},{"$f":"OpCo3!BQ2160","v":0},{"$f":"OpCo3!BR2160","v":0},{"$f":"OpCo3!BS2160","v":0},{"$f":"OpCo3!BT2160","v":0}]
[null,null,null,"Fees capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M2165","v":0},{"$f":"OpCo3!N2165","v":0},{"$f":"OpCo3!O2165","v":0},{"$f":"OpCo3!P2165","v":0},{"$f":"OpCo3!Q2165","v":0},{"$f":"OpCo3!R2165","v":0},{"$f":"OpCo3!S2165","v":0},{"$f":"OpCo3!T2165","v":0},{"$f":"OpCo3!U2165","v":0},{"$f":"OpCo3!V2165","v":0},{"$f":"OpCo3!W2165","v":0},{"$f":"OpCo3!X2165","v":0},{"$f":"OpCo3!Y2165","v":0},{"$f":"OpCo3!Z2165","v":0},{"$f":"OpCo3!AA2165","v":0},{"$f":"OpCo3!AB2165","v":0},{"$f":"OpCo3!AC2165","v":0},{"$f":"OpCo3!AD2165","v":0},{"$f":"OpCo3!AE2165","v":0},{"$f":"OpCo3!AF2165","v":0},{"$f":"OpCo3!AG2165","v":0},{"$f":"OpCo3!AH2165","v":0},{"$f":"OpCo3!AI2165","v":0},{"$f":"OpCo3!AJ2165","v":0},{"$f":"OpCo3!AK2165","v":0},{"$f":"OpCo3!AL2165","v":0},{"$f":"OpCo3!AM2165","v":0},{"$f":"OpCo3!AN2165","v":0},{"$f":"OpCo3!AO2165","v":0},{"$f":"OpCo3!AP2165","v":0},{"$f":"OpCo3!AQ2165","v":0},{"$f":"OpCo3!AR2165","v":0},{"$f":"OpCo3!AS2165","v":0},{"$f":"OpCo3!AT2165","v":0},{"$f":"OpCo3!AU2165","v":0},{"$f":"OpCo3!AV2165","v":0},{"$f":"OpCo3!AW2165","v":0},{"$f":"OpCo3!AX2165","v":0},{"$f":"OpCo3!AY2165","v":0},{"$f":"OpCo3!AZ2165","v":0},{"$f":"OpCo3!BA2165","v":0},{"$f":"OpCo3!BB2165","v":0},{"$f":"OpCo3!BC2165","v":0},{"$f":"OpCo3!BD2165","v":0},{"$f":"OpCo3!BE2165","v":0},{"$f":"OpCo3!BF2165","v":0},{"$f":"OpCo3!BG2165","v":0},{"$f":"OpCo3!BH2165","v":0},{"$f":"OpCo3!BI2165","v":0},{"$f":"OpCo3!BJ2165","v":0},{"$f":"OpCo3!BK2165","v":0},{"$f":"OpCo3!BL2165","v":0},{"$f":"OpCo3!BM2165","v":0},{"$f":"OpCo3!BN2165","v":0},{"$f":"OpCo3!BO2165","v":0},{"$f":"OpCo3!BP2165","v":0},{"$f":"OpCo3!BQ2165","v":0},{"$f":"OpCo3!BR2165","v":0},{"$f":"OpCo3!BS2165","v":0},{"$f":"OpCo3!BT2165","v":0}]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3437","v":0},{"$f":"OpCo3!N3437","v":0},{"$f":"OpCo3!O3437","v":0},{"$f":"OpCo3!P3437","v":0},{"$f":"OpCo3!Q3437","v":0},{"$f":"OpCo3!R3437","v":0},{"$f":"OpCo3!S3437","v":0},{"$f":"OpCo3!T3437","v":0},{"$f":"OpCo3!U3437","v":0},{"$f":"OpCo3!V3437","v":0},{"$f":"OpCo3!W3437","v":0},{"$f":"OpCo3!X3437","v":0},{"$f":"OpCo3!Y3437","v":0},{"$f":"OpCo3!Z3437","v":0},{"$f":"OpCo3!AA3437","v":0},{"$f":"OpCo3!AB3437","v":0},{"$f":"OpCo3!AC3437","v":0},{"$f":"OpCo3!AD3437","v":0},{"$f":"OpCo3!AE3437","v":0},{"$f":"OpCo3!AF3437","v":0},{"$f":"OpCo3!AG3437","v":0},{"$f":"OpCo3!AH3437","v":0},{"$f":"OpCo3!AI3437","v":0},{"$f":"OpCo3!AJ3437","v":0},{"$f":"OpCo3!AK3437","v":0},{"$f":"OpCo3!AL3437","v":0},{"$f":"OpCo3!AM3437","v":0},{"$f":"OpCo3!AN3437","v":0},{"$f":"OpCo3!AO3437","v":0},{"$f":"OpCo3!AP3437","v":0},{"$f":"OpCo3!AQ3437","v":0},{"$f":"OpCo3!AR3437","v":0},{"$f":"OpCo3!AS3437","v":0},{"$f":"OpCo3!AT3437","v":0},{"$f":"OpCo3!AU3437","v":0},{"$f":"OpCo3!AV3437","v":0},{"$f":"OpCo3!AW3437","v":0},{"$f":"OpCo3!AX3437","v":0},{"$f":"OpCo3!AY3437","v":0},{"$f":"OpCo3!AZ3437","v":0},{"$f":"OpCo3!BA3437","v":0},{"$f":"OpCo3!BB3437","v":0},{"$f":"OpCo3!BC3437","v":0},{"$f":"OpCo3!BD3437","v":0},{"$f":"OpCo3!BE3437","v":0},{"$f":"OpCo3!BF3437","v":0},{"$f":"OpCo3!BG3437","v":0},{"$f":"OpCo3!BH3437","v":0},{"$f":"OpCo3!BI3437","v":0},{"$f":"OpCo3!BJ3437","v":0},{"$f":"OpCo3!BK3437","v":0},{"$f":"OpCo3!BL3437","v":0},{"$f":"OpCo3!BM3437","v":0},{"$f":"OpCo3!BN3437","v":0},{"$f":"OpCo3!BO3437","v":0},{"$f":"OpCo3!BP3437","v":0},{"$f":"OpCo3!BQ3437","v":0},{"$f":"OpCo3!BR3437","v":0},{"$f":"OpCo3!BS3437","v":0},{"$f":"OpCo3!BT3437","v":0}]
[]
[null,null,null,"NET ASSETS",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M98,M114,M139,M143:M144,M147)","v":0},{"$f":"SUM(N98,N114,N139,N143:N144,N147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EQUITY"]
[]
[null,null,null,"Profit and loss account",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3610","v":0},{"$f":"OpCo3!N3610","v":0},{"$f":"OpCo3!O3610","v":0},{"$f":"OpCo3!P3610","v":0},{"$f":"OpCo3!Q3610","v":0},{"$f":"OpCo3!R3610","v":0},{"$f":"OpCo3!S3610","v":0},{"$f":"OpCo3!T3610","v":0},{"$f":"OpCo3!U3610","v":0},{"$f":"OpCo3!V3610","v":0},{"$f":"OpCo3!W3610","v":0},{"$f":"OpCo3!X3610","v":0},{"$f":"OpCo3!Y3610","v":0},{"$f":"OpCo3!Z3610","v":0},{"$f":"OpCo3!AA3610","v":0},{"$f":"OpCo3!AB3610","v":0},{"$f":"OpCo3!AC3610","v":0},{"$f":"OpCo3!AD3610","v":0},{"$f":"OpCo3!AE3610","v":0},{"$f":"OpCo3!AF3610","v":0},{"$f":"OpCo3!AG3610","v":0},{"$f":"OpCo3!AH3610","v":0},{"$f":"OpCo3!AI3610","v":0},{"$f":"OpCo3!AJ3610","v":0},{"$f":"OpCo3!AK3610","v":0},{"$f":"OpCo3!AL3610","v":0},{"$f":"OpCo3!AM3610","v":0},{"$f":"OpCo3!AN3610","v":0},{"$f":"OpCo3!AO3610","v":0},{"$f":"OpCo3!AP3610","v":0},{"$f":"OpCo3!AQ3610","v":0},{"$f":"OpCo3!AR3610","v":0},{"$f":"OpCo3!AS3610","v":0},{"$f":"OpCo3!AT3610","v":0},{"$f":"OpCo3!AU3610","v":0},{"$f":"OpCo3!AV3610","v":0},{"$f":"OpCo3!AW3610","v":0},{"$f":"OpCo3!AX3610","v":0},{"$f":"OpCo3!AY3610","v":0},{"$f":"OpCo3!AZ3610","v":0},{"$f":"OpCo3!BA3610","v":0},{"$f":"OpCo3!BB3610","v":0},{"$f":"OpCo3!BC3610","v":0},{"$f":"OpCo3!BD3610","v":0},{"$f":"OpCo3!BE3610","v":0},{"$f":"OpCo3!BF3610","v":0},{"$f":"OpCo3!BG3610","v":0},{"$f":"OpCo3!BH3610","v":0},{"$f":"OpCo3!BI3610","v":0},{"$f":"OpCo3!BJ3610","v":0},{"$f":"OpCo3!BK3610","v":0},{"$f":"OpCo3!BL3610","v":0},{"$f":"OpCo3!BM3610","v":0},{"$f":"OpCo3!BN3610","v":0},{"$f":"OpCo3!BO3610","v":0},{"$f":"OpCo3!BP3610","v":0},{"$f":"OpCo3!BQ3610","v":0},{"$f":"OpCo3!BR3610","v":0},{"$f":"OpCo3!BS3610","v":0},{"$f":"OpCo3!BT3610","v":0}]
[]
[null,null,null,"EQUITY",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M153:M154)","v":0},{"$f":"SUM(N153:N154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Does balance sheet balance?",null,"Check",null,null,{"$f":"SUM(M158:BT158)","v":0},null,null,null,{"$f":"1*(ABS(M149-M156)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash below zero?",null,"Check",null,null,null,{"$f":"SUM(M159:BT159)","v":0},null,null,{"$f":"IF(M216<-dcTolerance,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C159)+1","v":3},"STATEMENT OF CASH FLOWS"]
[]
[null,null,null,"Cash income from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M164:M169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M255","v":0},{"$f":"-OpCo3!N255","v":0},{"$f":"-OpCo3!O255","v":0},{"$f":"-OpCo3!P255","v":0},{"$f":"-OpCo3!Q255","v":0},{"$f":"-OpCo3!R255","v":0},{"$f":"-OpCo3!S255","v":0},{"$f":"-OpCo3!T255","v":0},{"$f":"-OpCo3!U255","v":0},{"$f":"-OpCo3!V255","v":0},{"$f":"-OpCo3!W255","v":0},{"$f":"-OpCo3!X255","v":0},{"$f":"-OpCo3!Y255","v":0},{"$f":"-OpCo3!Z255","v":0},{"$f":"-OpCo3!AA255","v":0},{"$f":"-OpCo3!AB255","v":0},{"$f":"-OpCo3!AC255","v":0},{"$f":"-OpCo3!AD255","v":0},{"$f":"-OpCo3!AE255","v":0},{"$f":"-OpCo3!AF255","v":0},{"$f":"-OpCo3!AG255","v":0},{"$f":"-OpCo3!AH255","v":0},{"$f":"-OpCo3!AI255","v":0},{"$f":"-OpCo3!AJ255","v":0},{"$f":"-OpCo3!AK255","v":0},{"$f":"-OpCo3!AL255","v":0},{"$f":"-OpCo3!AM255","v":0},{"$f":"-OpCo3!AN255","v":0},{"$f":"-OpCo3!AO255","v":0},{"$f":"-OpCo3!AP255","v":0},{"$f":"-OpCo3!AQ255","v":0},{"$f":"-OpCo3!AR255","v":0},{"$f":"-OpCo3!AS255","v":0},{"$f":"-OpCo3!AT255","v":0},{"$f":"-OpCo3!AU255","v":0},{"$f":"-OpCo3!AV255","v":0},{"$f":"-OpCo3!AW255","v":0},{"$f":"-OpCo3!AX255","v":0},{"$f":"-OpCo3!AY255","v":0},{"$f":"-OpCo3!AZ255","v":0},{"$f":"-OpCo3!BA255","v":0},{"$f":"-OpCo3!BB255","v":0},{"$f":"-OpCo3!BC255","v":0},{"$f":"-OpCo3!BD255","v":0},{"$f":"-OpCo3!BE255","v":0},{"$f":"-OpCo3!BF255","v":0},{"$f":"-OpCo3!BG255","v":0},{"$f":"-OpCo3!BH255","v":0},{"$f":"-OpCo3!BI255","v":0},{"$f":"-OpCo3!BJ255","v":0},{"$f":"-OpCo3!BK255","v":0},{"$f":"-OpCo3!BL255","v":0},{"$f":"-OpCo3!BM255","v":0},{"$f":"-OpCo3!BN255","v":0},{"$f":"-OpCo3!BO255","v":0},{"$f":"-OpCo3!BP255","v":0},{"$f":"-OpCo3!BQ255","v":0},{"$f":"-OpCo3!BR255","v":0},{"$f":"-OpCo3!BS255","v":0},{"$f":"-OpCo3!BT255","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M271","v":0},{"$f":"-OpCo3!N271","v":0},{"$f":"-OpCo3!O271","v":0},{"$f":"-OpCo3!P271","v":0},{"$f":"-OpCo3!Q271","v":0},{"$f":"-OpCo3!R271","v":0},{"$f":"-OpCo3!S271","v":0},{"$f":"-OpCo3!T271","v":0},{"$f":"-OpCo3!U271","v":0},{"$f":"-OpCo3!V271","v":0},{"$f":"-OpCo3!W271","v":0},{"$f":"-OpCo3!X271","v":0},{"$f":"-OpCo3!Y271","v":0},{"$f":"-OpCo3!Z271","v":0},{"$f":"-OpCo3!AA271","v":0},{"$f":"-OpCo3!AB271","v":0},{"$f":"-OpCo3!AC271","v":0},{"$f":"-OpCo3!AD271","v":0},{"$f":"-OpCo3!AE271","v":0},{"$f":"-OpCo3!AF271","v":0},{"$f":"-OpCo3!AG271","v":0},{"$f":"-OpCo3!AH271","v":0},{"$f":"-OpCo3!AI271","v":0},{"$f":"-OpCo3!AJ271","v":0},{"$f":"-OpCo3!AK271","v":0},{"$f":"-OpCo3!AL271","v":0},{"$f":"-OpCo3!AM271","v":0},{"$f":"-OpCo3!AN271","v":0},{"$f":"-OpCo3!AO271","v":0},{"$f":"-OpCo3!AP271","v":0},{"$f":"-OpCo3!AQ271","v":0},{"$f":"-OpCo3!AR271","v":0},{"$f":"-OpCo3!AS271","v":0},{"$f":"-OpCo3!AT271","v":0},{"$f":"-OpCo3!AU271","v":0},{"$f":"-OpCo3!AV271","v":0},{"$f":"-OpCo3!AW271","v":0},{"$f":"-OpCo3!AX271","v":0},{"$f":"-OpCo3!AY271","v":0},{"$f":"-OpCo3!AZ271","v":0},{"$f":"-OpCo3!BA271","v":0},{"$f":"-OpCo3!BB271","v":0},{"$f":"-OpCo3!BC271","v":0},{"$f":"-OpCo3!BD271","v":0},{"$f":"-OpCo3!BE271","v":0},{"$f":"-OpCo3!BF271","v":0},{"$f":"-OpCo3!BG271","v":0},{"$f":"-OpCo3!BH271","v":0},{"$f":"-OpCo3!BI271","v":0},{"$f":"-OpCo3!BJ271","v":0},{"$f":"-OpCo3!BK271","v":0},{"$f":"-OpCo3!BL271","v":0},{"$f":"-OpCo3!BM271","v":0},{"$f":"-OpCo3!BN271","v":0},{"$f":"-OpCo3!BO271","v":0},{"$f":"-OpCo3!BP271","v":0},{"$f":"-OpCo3!BQ271","v":0},{"$f":"-OpCo3!BR271","v":0},{"$f":"-OpCo3!BS271","v":0},{"$f":"-OpCo3!BT271","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M329","v":0},{"$f":"-OpCo3!N329","v":0},{"$f":"-OpCo3!O329","v":0},{"$f":"-OpCo3!P329","v":0},{"$f":"-OpCo3!Q329","v":0},{"$f":"-OpCo3!R329","v":0},{"$f":"-OpCo3!S329","v":0},{"$f":"-OpCo3!T329","v":0},{"$f":"-OpCo3!U329","v":0},{"$f":"-OpCo3!V329","v":0},{"$f":"-OpCo3!W329","v":0},{"$f":"-OpCo3!X329","v":0},{"$f":"-OpCo3!Y329","v":0},{"$f":"-OpCo3!Z329","v":0},{"$f":"-OpCo3!AA329","v":0},{"$f":"-OpCo3!AB329","v":0},{"$f":"-OpCo3!AC329","v":0},{"$f":"-OpCo3!AD329","v":0},{"$f":"-OpCo3!AE329","v":0},{"$f":"-OpCo3!AF329","v":0},{"$f":"-OpCo3!AG329","v":0},{"$f":"-OpCo3!AH329","v":0},{"$f":"-OpCo3!AI329","v":0},{"$f":"-OpCo3!AJ329","v":0},{"$f":"-OpCo3!AK329","v":0},{"$f":"-OpCo3!AL329","v":0},{"$f":"-OpCo3!AM329","v":0},{"$f":"-OpCo3!AN329","v":0},{"$f":"-OpCo3!AO329","v":0},{"$f":"-OpCo3!AP329","v":0},{"$f":"-OpCo3!AQ329","v":0},{"$f":"-OpCo3!AR329","v":0},{"$f":"-OpCo3!AS329","v":0},{"$f":"-OpCo3!AT329","v":0},{"$f":"-OpCo3!AU329","v":0},{"$f":"-OpCo3!AV329","v":0},{"$f":"-OpCo3!AW329","v":0},{"$f":"-OpCo3!AX329","v":0},{"$f":"-OpCo3!AY329","v":0},{"$f":"-OpCo3!AZ329","v":0},{"$f":"-OpCo3!BA329","v":0},{"$f":"-OpCo3!BB329","v":0},{"$f":"-OpCo3!BC329","v":0},{"$f":"-OpCo3!BD329","v":0},{"$f":"-OpCo3!BE329","v":0},{"$f":"-OpCo3!BF329","v":0},{"$f":"-OpCo3!BG329","v":0},{"$f":"-OpCo3!BH329","v":0},{"$f":"-OpCo3!BI329","v":0},{"$f":"-OpCo3!BJ329","v":0},{"$f":"-OpCo3!BK329","v":0},{"$f":"-OpCo3!BL329","v":0},{"$f":"-OpCo3!BM329","v":0},{"$f":"-OpCo3!BN329","v":0},{"$f":"-OpCo3!BO329","v":0},{"$f":"-OpCo3!BP329","v":0},{"$f":"-OpCo3!BQ329","v":0},{"$f":"-OpCo3!BR329","v":0},{"$f":"-OpCo3!BS329","v":0},{"$f":"-OpCo3!BT329","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"Inter-company sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M490","v":0},{"$f":"-OpCo3!N490","v":0},{"$f":"-OpCo3!O490","v":0},{"$f":"-OpCo3!P490","v":0},{"$f":"-OpCo3!Q490","v":0},{"$f":"-OpCo3!R490","v":0},{"$f":"-OpCo3!S490","v":0},{"$f":"-OpCo3!T490","v":0},{"$f":"-OpCo3!U490","v":0},{"$f":"-OpCo3!V490","v":0},{"$f":"-OpCo3!W490","v":0},{"$f":"-OpCo3!X490","v":0},{"$f":"-OpCo3!Y490","v":0},{"$f":"-OpCo3!Z490","v":0},{"$f":"-OpCo3!AA490","v":0},{"$f":"-OpCo3!AB490","v":0},{"$f":"-OpCo3!AC490","v":0},{"$f":"-OpCo3!AD490","v":0},{"$f":"-OpCo3!AE490","v":0},{"$f":"-OpCo3!AF490","v":0},{"$f":"-OpCo3!AG490","v":0},{"$f":"-OpCo3!AH490","v":0},{"$f":"-OpCo3!AI490","v":0},{"$f":"-OpCo3!AJ490","v":0},{"$f":"-OpCo3!AK490","v":0},{"$f":"-OpCo3!AL490","v":0},{"$f":"-OpCo3!AM490","v":0},{"$f":"-OpCo3!AN490","v":0},{"$f":"-OpCo3!AO490","v":0},{"$f":"-OpCo3!AP490","v":0},{"$f":"-OpCo3!AQ490","v":0},{"$f":"-OpCo3!AR490","v":0},{"$f":"-OpCo3!AS490","v":0},{"$f":"-OpCo3!AT490","v":0},{"$f":"-OpCo3!AU490","v":0},{"$f":"-OpCo3!AV490","v":0},{"$f":"-OpCo3!AW490","v":0},{"$f":"-OpCo3!AX490","v":0},{"$f":"-OpCo3!AY490","v":0},{"$f":"-OpCo3!AZ490","v":0},{"$f":"-OpCo3!BA490","v":0},{"$f":"-OpCo3!BB490","v":0},{"$f":"-OpCo3!BC490","v":0},{"$f":"-OpCo3!BD490","v":0},{"$f":"-OpCo3!BE490","v":0},{"$f":"-OpCo3!BF490","v":0},{"$f":"-OpCo3!BG490","v":0},{"$f":"-OpCo3!BH490","v":0},{"$f":"-OpCo3!BI490","v":0},{"$f":"-OpCo3!BJ490","v":0},{"$f":"-OpCo3!BK490","v":0},{"$f":"-OpCo3!BL490","v":0},{"$f":"-OpCo3!BM490","v":0},{"$f":"-OpCo3!BN490","v":0},{"$f":"-OpCo3!BO490","v":0},{"$f":"-OpCo3!BP490","v":0},{"$f":"-OpCo3!BQ490","v":0},{"$f":"-OpCo3!BR490","v":0},{"$f":"-OpCo3!BS490","v":0},{"$f":"-OpCo3!BT490","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M387","v":0},{"$f":"-OpCo3!N387","v":0},{"$f":"-OpCo3!O387","v":0},{"$f":"-OpCo3!P387","v":0},{"$f":"-OpCo3!Q387","v":0},{"$f":"-OpCo3!R387","v":0},{"$f":"-OpCo3!S387","v":0},{"$f":"-OpCo3!T387","v":0},{"$f":"-OpCo3!U387","v":0},{"$f":"-OpCo3!V387","v":0},{"$f":"-OpCo3!W387","v":0},{"$f":"-OpCo3!X387","v":0},{"$f":"-OpCo3!Y387","v":0},{"$f":"-OpCo3!Z387","v":0},{"$f":"-OpCo3!AA387","v":0},{"$f":"-OpCo3!AB387","v":0},{"$f":"-OpCo3!AC387","v":0},{"$f":"-OpCo3!AD387","v":0},{"$f":"-OpCo3!AE387","v":0},{"$f":"-OpCo3!AF387","v":0},{"$f":"-OpCo3!AG387","v":0},{"$f":"-OpCo3!AH387","v":0},{"$f":"-OpCo3!AI387","v":0},{"$f":"-OpCo3!AJ387","v":0},{"$f":"-OpCo3!AK387","v":0},{"$f":"-OpCo3!AL387","v":0},{"$f":"-OpCo3!AM387","v":0},{"$f":"-OpCo3!AN387","v":0},{"$f":"-OpCo3!AO387","v":0},{"$f":"-OpCo3!AP387","v":0},{"$f":"-OpCo3!AQ387","v":0},{"$f":"-OpCo3!AR387","v":0},{"$f":"-OpCo3!AS387","v":0},{"$f":"-OpCo3!AT387","v":0},{"$f":"-OpCo3!AU387","v":0},{"$f":"-OpCo3!AV387","v":0},{"$f":"-OpCo3!AW387","v":0},{"$f":"-OpCo3!AX387","v":0},{"$f":"-OpCo3!AY387","v":0},{"$f":"-OpCo3!AZ387","v":0},{"$f":"-OpCo3!BA387","v":0},{"$f":"-OpCo3!BB387","v":0},{"$f":"-OpCo3!BC387","v":0},{"$f":"-OpCo3!BD387","v":0},{"$f":"-OpCo3!BE387","v":0},{"$f":"-OpCo3!BF387","v":0},{"$f":"-OpCo3!BG387","v":0},{"$f":"-OpCo3!BH387","v":0},{"$f":"-OpCo3!BI387","v":0},{"$f":"-OpCo3!BJ387","v":0},{"$f":"-OpCo3!BK387","v":0},{"$f":"-OpCo3!BL387","v":0},{"$f":"-OpCo3!BM387","v":0},{"$f":"-OpCo3!BN387","v":0},{"$f":"-OpCo3!BO387","v":0},{"$f":"-OpCo3!BP387","v":0},{"$f":"-OpCo3!BQ387","v":0},{"$f":"-OpCo3!BR387","v":0},{"$f":"-OpCo3!BS387","v":0},{"$f":"-OpCo3!BT387","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT from customers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2823","v":0},{"$f":"-OpCo3!N2823","v":0},{"$f":"-OpCo3!O2823","v":0},{"$f":"-OpCo3!P2823","v":0},{"$f":"-OpCo3!Q2823","v":0},{"$f":"-OpCo3!R2823","v":0},{"$f":"-OpCo3!S2823","v":0},{"$f":"-OpCo3!T2823","v":0},{"$f":"-OpCo3!U2823","v":0},{"$f":"-OpCo3!V2823","v":0},{"$f":"-OpCo3!W2823","v":0},{"$f":"-OpCo3!X2823","v":0},{"$f":"-OpCo3!Y2823","v":0},{"$f":"-OpCo3!Z2823","v":0},{"$f":"-OpCo3!AA2823","v":0},{"$f":"-OpCo3!AB2823","v":0},{"$f":"-OpCo3!AC2823","v":0},{"$f":"-OpCo3!AD2823","v":0},{"$f":"-OpCo3!AE2823","v":0},{"$f":"-OpCo3!AF2823","v":0},{"$f":"-OpCo3!AG2823","v":0},{"$f":"-OpCo3!AH2823","v":0},{"$f":"-OpCo3!AI2823","v":0},{"$f":"-OpCo3!AJ2823","v":0},{"$f":"-OpCo3!AK2823","v":0},{"$f":"-OpCo3!AL2823","v":0},{"$f":"-OpCo3!AM2823","v":0},{"$f":"-OpCo3!AN2823","v":0},{"$f":"-OpCo3!AO2823","v":0},{"$f":"-OpCo3!AP2823","v":0},{"$f":"-OpCo3!AQ2823","v":0},{"$f":"-OpCo3!AR2823","v":0},{"$f":"-OpCo3!AS2823","v":0},{"$f":"-OpCo3!AT2823","v":0},{"$f":"-OpCo3!AU2823","v":0},{"$f":"-OpCo3!AV2823","v":0},{"$f":"-OpCo3!AW2823","v":0},{"$f":"-OpCo3!AX2823","v":0},{"$f":"-OpCo3!AY2823","v":0},{"$f":"-OpCo3!AZ2823","v":0},{"$f":"-OpCo3!BA2823","v":0},{"$f":"-OpCo3!BB2823","v":0},{"$f":"-OpCo3!BC2823","v":0},{"$f":"-OpCo3!BD2823","v":0},{"$f":"-OpCo3!BE2823","v":0},{"$f":"-OpCo3!BF2823","v":0},{"$f":"-OpCo3!BG2823","v":0},{"$f":"-OpCo3!BH2823","v":0},{"$f":"-OpCo3!BI2823","v":0},{"$f":"-OpCo3!BJ2823","v":0},{"$f":"-OpCo3!BK2823","v":0},{"$f":"-OpCo3!BL2823","v":0},{"$f":"-OpCo3!BM2823","v":0},{"$f":"-OpCo3!BN2823","v":0},{"$f":"-OpCo3!BO2823","v":0},{"$f":"-OpCo3!BP2823","v":0},{"$f":"-OpCo3!BQ2823","v":0},{"$f":"-OpCo3!BR2823","v":0},{"$f":"-OpCo3!BS2823","v":0},{"$f":"-OpCo3!BT2823","v":0}]
[]
[null,null,null,"Cash expenditure from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M172:M182)","v":0},{"$f":"SUM(N172:N182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M194","v":0},{"$f":"-OpCo3!N194","v":0},{"$f":"-OpCo3!O194","v":0},{"$f":"-OpCo3!P194","v":0},{"$f":"-OpCo3!Q194","v":0},{"$f":"-OpCo3!R194","v":0},{"$f":"-OpCo3!S194","v":0},{"$f":"-OpCo3!T194","v":0},{"$f":"-OpCo3!U194","v":0},{"$f":"-OpCo3!V194","v":0},{"$f":"-OpCo3!W194","v":0},{"$f":"-OpCo3!X194","v":0},{"$f":"-OpCo3!Y194","v":0},{"$f":"-OpCo3!Z194","v":0},{"$f":"-OpCo3!AA194","v":0},{"$f":"-OpCo3!AB194","v":0},{"$f":"-OpCo3!AC194","v":0},{"$f":"-OpCo3!AD194","v":0},{"$f":"-OpCo3!AE194","v":0},{"$f":"-OpCo3!AF194","v":0},{"$f":"-OpCo3!AG194","v":0},{"$f":"-OpCo3!AH194","v":0},{"$f":"-OpCo3!AI194","v":0},{"$f":"-OpCo3!AJ194","v":0},{"$f":"-OpCo3!AK194","v":0},{"$f":"-OpCo3!AL194","v":0},{"$f":"-OpCo3!AM194","v":0},{"$f":"-OpCo3!AN194","v":0},{"$f":"-OpCo3!AO194","v":0},{"$f":"-OpCo3!AP194","v":0},{"$f":"-OpCo3!AQ194","v":0},{"$f":"-OpCo3!AR194","v":0},{"$f":"-OpCo3!AS194","v":0},{"$f":"-OpCo3!AT194","v":0},{"$f":"-OpCo3!AU194","v":0},{"$f":"-OpCo3!AV194","v":0},{"$f":"-OpCo3!AW194","v":0},{"$f":"-OpCo3!AX194","v":0},{"$f":"-OpCo3!AY194","v":0},{"$f":"-OpCo3!AZ194","v":0},{"$f":"-OpCo3!BA194","v":0},{"$f":"-OpCo3!BB194","v":0},{"$f":"-OpCo3!BC194","v":0},{"$f":"-OpCo3!BD194","v":0},{"$f":"-OpCo3!BE194","v":0},{"$f":"-OpCo3!BF194","v":0},{"$f":"-OpCo3!BG194","v":0},{"$f":"-OpCo3!BH194","v":0},{"$f":"-OpCo3!BI194","v":0},{"$f":"-OpCo3!BJ194","v":0},{"$f":"-OpCo3!BK194","v":0},{"$f":"-OpCo3!BL194","v":0},{"$f":"-OpCo3!BM194","v":0},{"$f":"-OpCo3!BN194","v":0},{"$f":"-OpCo3!BO194","v":0},{"$f":"-OpCo3!BP194","v":0},{"$f":"-OpCo3!BQ194","v":0},{"$f":"-OpCo3!BR194","v":0},{"$f":"-OpCo3!BS194","v":0},{"$f":"-OpCo3!BT194","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2887","v":0},{"$f":"-OpCo3!N2887","v":0},{"$f":"-OpCo3!O2887","v":0},{"$f":"-OpCo3!P2887","v":0},{"$f":"-OpCo3!Q2887","v":0},{"$f":"-OpCo3!R2887","v":0},{"$f":"-OpCo3!S2887","v":0},{"$f":"-OpCo3!T2887","v":0},{"$f":"-OpCo3!U2887","v":0},{"$f":"-OpCo3!V2887","v":0},{"$f":"-OpCo3!W2887","v":0},{"$f":"-OpCo3!X2887","v":0},{"$f":"-OpCo3!Y2887","v":0},{"$f":"-OpCo3!Z2887","v":0},{"$f":"-OpCo3!AA2887","v":0},{"$f":"-OpCo3!AB2887","v":0},{"$f":"-OpCo3!AC2887","v":0},{"$f":"-OpCo3!AD2887","v":0},{"$f":"-OpCo3!AE2887","v":0},{"$f":"-OpCo3!AF2887","v":0},{"$f":"-OpCo3!AG2887","v":0},{"$f":"-OpCo3!AH2887","v":0},{"$f":"-OpCo3!AI2887","v":0},{"$f":"-OpCo3!AJ2887","v":0},{"$f":"-OpCo3!AK2887","v":0},{"$f":"-OpCo3!AL2887","v":0},{"$f":"-OpCo3!AM2887","v":0},{"$f":"-OpCo3!AN2887","v":0},{"$f":"-OpCo3!AO2887","v":0},{"$f":"-OpCo3!AP2887","v":0},{"$f":"-OpCo3!AQ2887","v":0},{"$f":"-OpCo3!AR2887","v":0},{"$f":"-OpCo3!AS2887","v":0},{"$f":"-OpCo3!AT2887","v":0},{"$f":"-OpCo3!AU2887","v":0},{"$f":"-OpCo3!AV2887","v":0},{"$f":"-OpCo3!AW2887","v":0},{"$f":"-OpCo3!AX2887","v":0},{"$f":"-OpCo3!AY2887","v":0},{"$f":"-OpCo3!AZ2887","v":0},{"$f":"-OpCo3!BA2887","v":0},{"$f":"-OpCo3!BB2887","v":0},{"$f":"-OpCo3!BC2887","v":0},{"$f":"-OpCo3!BD2887","v":0},{"$f":"-OpCo3!BE2887","v":0},{"$f":"-OpCo3!BF2887","v":0},{"$f":"-OpCo3!BG2887","v":0},{"$f":"-OpCo3!BH2887","v":0},{"$f":"-OpCo3!BI2887","v":0},{"$f":"-OpCo3!BJ2887","v":0},{"$f":"-OpCo3!BK2887","v":0},{"$f":"-OpCo3!BL2887","v":0},{"$f":"-OpCo3!BM2887","v":0},{"$f":"-OpCo3!BN2887","v":0},{"$f":"-OpCo3!BO2887","v":0},{"$f":"-OpCo3!BP2887","v":0},{"$f":"-OpCo3!BQ2887","v":0},{"$f":"-OpCo3!BR2887","v":0},{"$f":"-OpCo3!BS2887","v":0},{"$f":"-OpCo3!BT2887","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M208","v":0},{"$f":"-OpCo3!N208","v":0},{"$f":"-OpCo3!O208","v":0},{"$f":"-OpCo3!P208","v":0},{"$f":"-OpCo3!Q208","v":0},{"$f":"-OpCo3!R208","v":0},{"$f":"-OpCo3!S208","v":0},{"$f":"-OpCo3!T208","v":0},{"$f":"-OpCo3!U208","v":0},{"$f":"-OpCo3!V208","v":0},{"$f":"-OpCo3!W208","v":0},{"$f":"-OpCo3!X208","v":0},{"$f":"-OpCo3!Y208","v":0},{"$f":"-OpCo3!Z208","v":0},{"$f":"-OpCo3!AA208","v":0},{"$f":"-OpCo3!AB208","v":0},{"$f":"-OpCo3!AC208","v":0},{"$f":"-OpCo3!AD208","v":0},{"$f":"-OpCo3!AE208","v":0},{"$f":"-OpCo3!AF208","v":0},{"$f":"-OpCo3!AG208","v":0},{"$f":"-OpCo3!AH208","v":0},{"$f":"-OpCo3!AI208","v":0},{"$f":"-OpCo3!AJ208","v":0},{"$f":"-OpCo3!AK208","v":0},{"$f":"-OpCo3!AL208","v":0},{"$f":"-OpCo3!AM208","v":0},{"$f":"-OpCo3!AN208","v":0},{"$f":"-OpCo3!AO208","v":0},{"$f":"-OpCo3!AP208","v":0},{"$f":"-OpCo3!AQ208","v":0},{"$f":"-OpCo3!AR208","v":0},{"$f":"-OpCo3!AS208","v":0},{"$f":"-OpCo3!AT208","v":0},{"$f":"-OpCo3!AU208","v":0},{"$f":"-OpCo3!AV208","v":0},{"$f":"-OpCo3!AW208","v":0},{"$f":"-OpCo3!AX208","v":0},{"$f":"-OpCo3!AY208","v":0},{"$f":"-OpCo3!AZ208","v":0},{"$f":"-OpCo3!BA208","v":0},{"$f":"-OpCo3!BB208","v":0},{"$f":"-OpCo3!BC208","v":0},{"$f":"-OpCo3!BD208","v":0},{"$f":"-OpCo3!BE208","v":0},{"$f":"-OpCo3!BF208","v":0},{"$f":"-OpCo3!BG208","v":0},{"$f":"-OpCo3!BH208","v":0},{"$f":"-OpCo3!BI208","v":0},{"$f":"-OpCo3!BJ208","v":0},{"$f":"-OpCo3!BK208","v":0},{"$f":"-OpCo3!BL208","v":0},{"$f":"-OpCo3!BM208","v":0},{"$f":"-OpCo3!BN208","v":0},{"$f":"-OpCo3!BO208","v":0},{"$f":"-OpCo3!BP208","v":0},{"$f":"-OpCo3!BQ208","v":0},{"$f":"-OpCo3!BR208","v":0},{"$f":"-OpCo3!BS208","v":0},{"$f":"-OpCo3!BT208","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2901","v":0},{"$f":"-OpCo3!N2901","v":0},{"$f":"-OpCo3!O2901","v":0},{"$f":"-OpCo3!P2901","v":0},{"$f":"-OpCo3!Q2901","v":0},{"$f":"-OpCo3!R2901","v":0},{"$f":"-OpCo3!S2901","v":0},{"$f":"-OpCo3!T2901","v":0},{"$f":"-OpCo3!U2901","v":0},{"$f":"-OpCo3!V2901","v":0},{"$f":"-OpCo3!W2901","v":0},{"$f":"-OpCo3!X2901","v":0},{"$f":"-OpCo3!Y2901","v":0},{"$f":"-OpCo3!Z2901","v":0},{"$f":"-OpCo3!AA2901","v":0},{"$f":"-OpCo3!AB2901","v":0},{"$f":"-OpCo3!AC2901","v":0},{"$f":"-OpCo3!AD2901","v":0},{"$f":"-OpCo3!AE2901","v":0},{"$f":"-OpCo3!AF2901","v":0},{"$f":"-OpCo3!AG2901","v":0},{"$f":"-OpCo3!AH2901","v":0},{"$f":"-OpCo3!AI2901","v":0},{"$f":"-OpCo3!AJ2901","v":0},{"$f":"-OpCo3!AK2901","v":0},{"$f":"-OpCo3!AL2901","v":0},{"$f":"-OpCo3!AM2901","v":0},{"$f":"-OpCo3!AN2901","v":0},{"$f":"-OpCo3!AO2901","v":0},{"$f":"-OpCo3!AP2901","v":0},{"$f":"-OpCo3!AQ2901","v":0},{"$f":"-OpCo3!AR2901","v":0},{"$f":"-OpCo3!AS2901","v":0},{"$f":"-OpCo3!AT2901","v":0},{"$f":"-OpCo3!AU2901","v":0},{"$f":"-OpCo3!AV2901","v":0},{"$f":"-OpCo3!AW2901","v":0},{"$f":"-OpCo3!AX2901","v":0},{"$f":"-OpCo3!AY2901","v":0},{"$f":"-OpCo3!AZ2901","v":0},{"$f":"-OpCo3!BA2901","v":0},{"$f":"-OpCo3!BB2901","v":0},{"$f":"-OpCo3!BC2901","v":0},{"$f":"-OpCo3!BD2901","v":0},{"$f":"-OpCo3!BE2901","v":0},{"$f":"-OpCo3!BF2901","v":0},{"$f":"-OpCo3!BG2901","v":0},{"$f":"-OpCo3!BH2901","v":0},{"$f":"-OpCo3!BI2901","v":0},{"$f":"-OpCo3!BJ2901","v":0},{"$f":"-OpCo3!BK2901","v":0},{"$f":"-OpCo3!BL2901","v":0},{"$f":"-OpCo3!BM2901","v":0},{"$f":"-OpCo3!BN2901","v":0},{"$f":"-OpCo3!BO2901","v":0},{"$f":"-OpCo3!BP2901","v":0},{"$f":"-OpCo3!BQ2901","v":0},{"$f":"-OpCo3!BR2901","v":0},{"$f":"-OpCo3!BS2901","v":0},{"$f":"-OpCo3!BT2901","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Recoverable VAT payable to suppliers",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2837","v":0},{"$f":"-OpCo3!N2837","v":0},{"$f":"-OpCo3!O2837","v":0},{"$f":"-OpCo3!P2837","v":0},{"$f":"-OpCo3!Q2837","v":0},{"$f":"-OpCo3!R2837","v":0},{"$f":"-OpCo3!S2837","v":0},{"$f":"-OpCo3!T2837","v":0},{"$f":"-OpCo3!U2837","v":0},{"$f":"-OpCo3!V2837","v":0},{"$f":"-OpCo3!W2837","v":0},{"$f":"-OpCo3!X2837","v":0},{"$f":"-OpCo3!Y2837","v":0},{"$f":"-OpCo3!Z2837","v":0},{"$f":"-OpCo3!AA2837","v":0},{"$f":"-OpCo3!AB2837","v":0},{"$f":"-OpCo3!AC2837","v":0},{"$f":"-OpCo3!AD2837","v":0},{"$f":"-OpCo3!AE2837","v":0},{"$f":"-OpCo3!AF2837","v":0},{"$f":"-OpCo3!AG2837","v":0},{"$f":"-OpCo3!AH2837","v":0},{"$f":"-OpCo3!AI2837","v":0},{"$f":"-OpCo3!AJ2837","v":0},{"$f":"-OpCo3!AK2837","v":0},{"$f":"-OpCo3!AL2837","v":0},{"$f":"-OpCo3!AM2837","v":0},{"$f":"-OpCo3!AN2837","v":0},{"$f":"-OpCo3!AO2837","v":0},{"$f":"-OpCo3!AP2837","v":0},{"$f":"-OpCo3!AQ2837","v":0},{"$f":"-OpCo3!AR2837","v":0},{"$f":"-OpCo3!AS2837","v":0},{"$f":"-OpCo3!AT2837","v":0},{"$f":"-OpCo3!AU2837","v":0},{"$f":"-OpCo3!AV2837","v":0},{"$f":"-OpCo3!AW2837","v":0},{"$f":"-OpCo3!AX2837","v":0},{"$f":"-OpCo3!AY2837","v":0},{"$f":"-OpCo3!AZ2837","v":0},{"$f":"-OpCo3!BA2837","v":0},{"$f":"-OpCo3!BB2837","v":0},{"$f":"-OpCo3!BC2837","v":0},{"$f":"-OpCo3!BD2837","v":0},{"$f":"-OpCo3!BE2837","v":0},{"$f":"-OpCo3!BF2837","v":0},{"$f":"-OpCo3!BG2837","v":0},{"$f":"-OpCo3!BH2837","v":0},{"$f":"-OpCo3!BI2837","v":0},{"$f":"-OpCo3!BJ2837","v":0},{"$f":"-OpCo3!BK2837","v":0},{"$f":"-OpCo3!BL2837","v":0},{"$f":"-OpCo3!BM2837","v":0},{"$f":"-OpCo3!BN2837","v":0},{"$f":"-OpCo3!BO2837","v":0},{"$f":"-OpCo3!BP2837","v":0},{"$f":"-OpCo3!BQ2837","v":0},{"$f":"-OpCo3!BR2837","v":0},{"$f":"-OpCo3!BS2837","v":0},{"$f":"-OpCo3!BT2837","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M222","v":0},{"$f":"-OpCo3!N222","v":0},{"$f":"-OpCo3!O222","v":0},{"$f":"-OpCo3!P222","v":0},{"$f":"-OpCo3!Q222","v":0},{"$f":"-OpCo3!R222","v":0},{"$f":"-OpCo3!S222","v":0},{"$f":"-OpCo3!T222","v":0},{"$f":"-OpCo3!U222","v":0},{"$f":"-OpCo3!V222","v":0},{"$f":"-OpCo3!W222","v":0},{"$f":"-OpCo3!X222","v":0},{"$f":"-OpCo3!Y222","v":0},{"$f":"-OpCo3!Z222","v":0},{"$f":"-OpCo3!AA222","v":0},{"$f":"-OpCo3!AB222","v":0},{"$f":"-OpCo3!AC222","v":0},{"$f":"-OpCo3!AD222","v":0},{"$f":"-OpCo3!AE222","v":0},{"$f":"-OpCo3!AF222","v":0},{"$f":"-OpCo3!AG222","v":0},{"$f":"-OpCo3!AH222","v":0},{"$f":"-OpCo3!AI222","v":0},{"$f":"-OpCo3!AJ222","v":0},{"$f":"-OpCo3!AK222","v":0},{"$f":"-OpCo3!AL222","v":0},{"$f":"-OpCo3!AM222","v":0},{"$f":"-OpCo3!AN222","v":0},{"$f":"-OpCo3!AO222","v":0},{"$f":"-OpCo3!AP222","v":0},{"$f":"-OpCo3!AQ222","v":0},{"$f":"-OpCo3!AR222","v":0},{"$f":"-OpCo3!AS222","v":0},{"$f":"-OpCo3!AT222","v":0},{"$f":"-OpCo3!AU222","v":0},{"$f":"-OpCo3!AV222","v":0},{"$f":"-OpCo3!AW222","v":0},{"$f":"-OpCo3!AX222","v":0},{"$f":"-OpCo3!AY222","v":0},{"$f":"-OpCo3!AZ222","v":0},{"$f":"-OpCo3!BA222","v":0},{"$f":"-OpCo3!BB222","v":0},{"$f":"-OpCo3!BC222","v":0},{"$f":"-OpCo3!BD222","v":0},{"$f":"-OpCo3!BE222","v":0},{"$f":"-OpCo3!BF222","v":0},{"$f":"-OpCo3!BG222","v":0},{"$f":"-OpCo3!BH222","v":0},{"$f":"-OpCo3!BI222","v":0},{"$f":"-OpCo3!BJ222","v":0},{"$f":"-OpCo3!BK222","v":0},{"$f":"-OpCo3!BL222","v":0},{"$f":"-OpCo3!BM222","v":0},{"$f":"-OpCo3!BN222","v":0},{"$f":"-OpCo3!BO222","v":0},{"$f":"-OpCo3!BP222","v":0},{"$f":"-OpCo3!BQ222","v":0},{"$f":"-OpCo3!BR222","v":0},{"$f":"-OpCo3!BS222","v":0},{"$f":"-OpCo3!BT222","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M506","v":0},{"$f":"-OpCo3!N506","v":0},{"$f":"-OpCo3!O506","v":0},{"$f":"-OpCo3!P506","v":0},{"$f":"-OpCo3!Q506","v":0},{"$f":"-OpCo3!R506","v":0},{"$f":"-OpCo3!S506","v":0},{"$f":"-OpCo3!T506","v":0},{"$f":"-OpCo3!U506","v":0},{"$f":"-OpCo3!V506","v":0},{"$f":"-OpCo3!W506","v":0},{"$f":"-OpCo3!X506","v":0},{"$f":"-OpCo3!Y506","v":0},{"$f":"-OpCo3!Z506","v":0},{"$f":"-OpCo3!AA506","v":0},{"$f":"-OpCo3!AB506","v":0},{"$f":"-OpCo3!AC506","v":0},{"$f":"-OpCo3!AD506","v":0},{"$f":"-OpCo3!AE506","v":0},{"$f":"-OpCo3!AF506","v":0},{"$f":"-OpCo3!AG506","v":0},{"$f":"-OpCo3!AH506","v":0},{"$f":"-OpCo3!AI506","v":0},{"$f":"-OpCo3!AJ506","v":0},{"$f":"-OpCo3!AK506","v":0},{"$f":"-OpCo3!AL506","v":0},{"$f":"-OpCo3!AM506","v":0},{"$f":"-OpCo3!AN506","v":0},{"$f":"-OpCo3!AO506","v":0},{"$f":"-OpCo3!AP506","v":0},{"$f":"-OpCo3!AQ506","v":0},{"$f":"-OpCo3!AR506","v":0},{"$f":"-OpCo3!AS506","v":0},{"$f":"-OpCo3!AT506","v":0},{"$f":"-OpCo3!AU506","v":0},{"$f":"-OpCo3!AV506","v":0},{"$f":"-OpCo3!AW506","v":0},{"$f":"-OpCo3!AX506","v":0},{"$f":"-OpCo3!AY506","v":0},{"$f":"-OpCo3!AZ506","v":0},{"$f":"-OpCo3!BA506","v":0},{"$f":"-OpCo3!BB506","v":0},{"$f":"-OpCo3!BC506","v":0},{"$f":"-OpCo3!BD506","v":0},{"$f":"-OpCo3!BE506","v":0},{"$f":"-OpCo3!BF506","v":0},{"$f":"-OpCo3!BG506","v":0},{"$f":"-OpCo3!BH506","v":0},{"$f":"-OpCo3!BI506","v":0},{"$f":"-OpCo3!BJ506","v":0},{"$f":"-OpCo3!BK506","v":0},{"$f":"-OpCo3!BL506","v":0},{"$f":"-OpCo3!BM506","v":0},{"$f":"-OpCo3!BN506","v":0},{"$f":"-OpCo3!BO506","v":0},{"$f":"-OpCo3!BP506","v":0},{"$f":"-OpCo3!BQ506","v":0},{"$f":"-OpCo3!BR506","v":0},{"$f":"-OpCo3!BS506","v":0},{"$f":"-OpCo3!BT506","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2915","v":0},{"$f":"-OpCo3!N2915","v":0},{"$f":"-OpCo3!O2915","v":0},{"$f":"-OpCo3!P2915","v":0},{"$f":"-OpCo3!Q2915","v":0},{"$f":"-OpCo3!R2915","v":0},{"$f":"-OpCo3!S2915","v":0},{"$f":"-OpCo3!T2915","v":0},{"$f":"-OpCo3!U2915","v":0},{"$f":"-OpCo3!V2915","v":0},{"$f":"-OpCo3!W2915","v":0},{"$f":"-OpCo3!X2915","v":0},{"$f":"-OpCo3!Y2915","v":0},{"$f":"-OpCo3!Z2915","v":0},{"$f":"-OpCo3!AA2915","v":0},{"$f":"-OpCo3!AB2915","v":0},{"$f":"-OpCo3!AC2915","v":0},{"$f":"-OpCo3!AD2915","v":0},{"$f":"-OpCo3!AE2915","v":0},{"$f":"-OpCo3!AF2915","v":0},{"$f":"-OpCo3!AG2915","v":0},{"$f":"-OpCo3!AH2915","v":0},{"$f":"-OpCo3!AI2915","v":0},{"$f":"-OpCo3!AJ2915","v":0},{"$f":"-OpCo3!AK2915","v":0},{"$f":"-OpCo3!AL2915","v":0},{"$f":"-OpCo3!AM2915","v":0},{"$f":"-OpCo3!AN2915","v":0},{"$f":"-OpCo3!AO2915","v":0},{"$f":"-OpCo3!AP2915","v":0},{"$f":"-OpCo3!AQ2915","v":0},{"$f":"-OpCo3!AR2915","v":0},{"$f":"-OpCo3!AS2915","v":0},{"$f":"-OpCo3!AT2915","v":0},{"$f":"-OpCo3!AU2915","v":0},{"$f":"-OpCo3!AV2915","v":0},{"$f":"-OpCo3!AW2915","v":0},{"$f":"-OpCo3!AX2915","v":0},{"$f":"-OpCo3!AY2915","v":0},{"$f":"-OpCo3!AZ2915","v":0},{"$f":"-OpCo3!BA2915","v":0},{"$f":"-OpCo3!BB2915","v":0},{"$f":"-OpCo3!BC2915","v":0},{"$f":"-OpCo3!BD2915","v":0},{"$f":"-OpCo3!BE2915","v":0},{"$f":"-OpCo3!BF2915","v":0},{"$f":"-OpCo3!BG2915","v":0},{"$f":"-OpCo3!BH2915","v":0},{"$f":"-OpCo3!BI2915","v":0},{"$f":"-OpCo3!BJ2915","v":0},{"$f":"-OpCo3!BK2915","v":0},{"$f":"-OpCo3!BL2915","v":0},{"$f":"-OpCo3!BM2915","v":0},{"$f":"-OpCo3!BN2915","v":0},{"$f":"-OpCo3!BO2915","v":0},{"$f":"-OpCo3!BP2915","v":0},{"$f":"-OpCo3!BQ2915","v":0},{"$f":"-OpCo3!BR2915","v":0},{"$f":"-OpCo3!BS2915","v":0},{"$f":"-OpCo3!BT2915","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT received / (paid) to HMRC",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2809","v":0},{"$f":"-OpCo3!N2809","v":0},{"$f":"-OpCo3!O2809","v":0},{"$f":"-OpCo3!P2809","v":0},{"$f":"-OpCo3!Q2809","v":0},{"$f":"-OpCo3!R2809","v":0},{"$f":"-OpCo3!S2809","v":0},{"$f":"-OpCo3!T2809","v":0},{"$f":"-OpCo3!U2809","v":0},{"$f":"-OpCo3!V2809","v":0},{"$f":"-OpCo3!W2809","v":0},{"$f":"-OpCo3!X2809","v":0},{"$f":"-OpCo3!Y2809","v":0},{"$f":"-OpCo3!Z2809","v":0},{"$f":"-OpCo3!AA2809","v":0},{"$f":"-OpCo3!AB2809","v":0},{"$f":"-OpCo3!AC2809","v":0},{"$f":"-OpCo3!AD2809","v":0},{"$f":"-OpCo3!AE2809","v":0},{"$f":"-OpCo3!AF2809","v":0},{"$f":"-OpCo3!AG2809","v":0},{"$f":"-OpCo3!AH2809","v":0},{"$f":"-OpCo3!AI2809","v":0},{"$f":"-OpCo3!AJ2809","v":0},{"$f":"-OpCo3!AK2809","v":0},{"$f":"-OpCo3!AL2809","v":0},{"$f":"-OpCo3!AM2809","v":0},{"$f":"-OpCo3!AN2809","v":0},{"$f":"-OpCo3!AO2809","v":0},{"$f":"-OpCo3!AP2809","v":0},{"$f":"-OpCo3!AQ2809","v":0},{"$f":"-OpCo3!AR2809","v":0},{"$f":"-OpCo3!AS2809","v":0},{"$f":"-OpCo3!AT2809","v":0},{"$f":"-OpCo3!AU2809","v":0},{"$f":"-OpCo3!AV2809","v":0},{"$f":"-OpCo3!AW2809","v":0},{"$f":"-OpCo3!AX2809","v":0},{"$f":"-OpCo3!AY2809","v":0},{"$f":"-OpCo3!AZ2809","v":0},{"$f":"-OpCo3!BA2809","v":0},{"$f":"-OpCo3!BB2809","v":0},{"$f":"-OpCo3!BC2809","v":0},{"$f":"-OpCo3!BD2809","v":0},{"$f":"-OpCo3!BE2809","v":0},{"$f":"-OpCo3!BF2809","v":0},{"$f":"-OpCo3!BG2809","v":0},{"$f":"-OpCo3!BH2809","v":0},{"$f":"-OpCo3!BI2809","v":0},{"$f":"-OpCo3!BJ2809","v":0},{"$f":"-OpCo3!BK2809","v":0},{"$f":"-OpCo3!BL2809","v":0},{"$f":"-OpCo3!BM2809","v":0},{"$f":"-OpCo3!BN2809","v":0},{"$f":"-OpCo3!BO2809","v":0},{"$f":"-OpCo3!BP2809","v":0},{"$f":"-OpCo3!BQ2809","v":0},{"$f":"-OpCo3!BR2809","v":0},{"$f":"-OpCo3!BS2809","v":0},{"$f":"-OpCo3!BT2809","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2484","v":0},{"$f":"-OpCo3!N2484","v":0},{"$f":"-OpCo3!O2484","v":0},{"$f":"-OpCo3!P2484","v":0},{"$f":"-OpCo3!Q2484","v":0},{"$f":"-OpCo3!R2484","v":0},{"$f":"-OpCo3!S2484","v":0},{"$f":"-OpCo3!T2484","v":0},{"$f":"-OpCo3!U2484","v":0},{"$f":"-OpCo3!V2484","v":0},{"$f":"-OpCo3!W2484","v":0},{"$f":"-OpCo3!X2484","v":0},{"$f":"-OpCo3!Y2484","v":0},{"$f":"-OpCo3!Z2484","v":0},{"$f":"-OpCo3!AA2484","v":0},{"$f":"-OpCo3!AB2484","v":0},{"$f":"-OpCo3!AC2484","v":0},{"$f":"-OpCo3!AD2484","v":0},{"$f":"-OpCo3!AE2484","v":0},{"$f":"-OpCo3!AF2484","v":0},{"$f":"-OpCo3!AG2484","v":0},{"$f":"-OpCo3!AH2484","v":0},{"$f":"-OpCo3!AI2484","v":0},{"$f":"-OpCo3!AJ2484","v":0},{"$f":"-OpCo3!AK2484","v":0},{"$f":"-OpCo3!AL2484","v":0},{"$f":"-OpCo3!AM2484","v":0},{"$f":"-OpCo3!AN2484","v":0},{"$f":"-OpCo3!AO2484","v":0},{"$f":"-OpCo3!AP2484","v":0},{"$f":"-OpCo3!AQ2484","v":0},{"$f":"-OpCo3!AR2484","v":0},{"$f":"-OpCo3!AS2484","v":0},{"$f":"-OpCo3!AT2484","v":0},{"$f":"-OpCo3!AU2484","v":0},{"$f":"-OpCo3!AV2484","v":0},{"$f":"-OpCo3!AW2484","v":0},{"$f":"-OpCo3!AX2484","v":0},{"$f":"-OpCo3!AY2484","v":0},{"$f":"-OpCo3!AZ2484","v":0},{"$f":"-OpCo3!BA2484","v":0},{"$f":"-OpCo3!BB2484","v":0},{"$f":"-OpCo3!BC2484","v":0},{"$f":"-OpCo3!BD2484","v":0},{"$f":"-OpCo3!BE2484","v":0},{"$f":"-OpCo3!BF2484","v":0},{"$f":"-OpCo3!BG2484","v":0},{"$f":"-OpCo3!BH2484","v":0},{"$f":"-OpCo3!BI2484","v":0},{"$f":"-OpCo3!BJ2484","v":0},{"$f":"-OpCo3!BK2484","v":0},{"$f":"-OpCo3!BL2484","v":0},{"$f":"-OpCo3!BM2484","v":0},{"$f":"-OpCo3!BN2484","v":0},{"$f":"-OpCo3!BO2484","v":0},{"$f":"-OpCo3!BP2484","v":0},{"$f":"-OpCo3!BQ2484","v":0},{"$f":"-OpCo3!BR2484","v":0},{"$f":"-OpCo3!BS2484","v":0},{"$f":"-OpCo3!BT2484","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Corporation tax",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M3255","v":0},{"$f":"-OpCo3!N3255","v":0},{"$f":"-OpCo3!O3255","v":0},{"$f":"-OpCo3!P3255","v":0},{"$f":"-OpCo3!Q3255","v":0},{"$f":"-OpCo3!R3255","v":0},{"$f":"-OpCo3!S3255","v":0},{"$f":"-OpCo3!T3255","v":0},{"$f":"-OpCo3!U3255","v":0},{"$f":"-OpCo3!V3255","v":0},{"$f":"-OpCo3!W3255","v":0},{"$f":"-OpCo3!X3255","v":0},{"$f":"-OpCo3!Y3255","v":0},{"$f":"-OpCo3!Z3255","v":0},{"$f":"-OpCo3!AA3255","v":0},{"$f":"-OpCo3!AB3255","v":0},{"$f":"-OpCo3!AC3255","v":0},{"$f":"-OpCo3!AD3255","v":0},{"$f":"-OpCo3!AE3255","v":0},{"$f":"-OpCo3!AF3255","v":0},{"$f":"-OpCo3!AG3255","v":0},{"$f":"-OpCo3!AH3255","v":0},{"$f":"-OpCo3!AI3255","v":0},{"$f":"-OpCo3!AJ3255","v":0},{"$f":"-OpCo3!AK3255","v":0},{"$f":"-OpCo3!AL3255","v":0},{"$f":"-OpCo3!AM3255","v":0},{"$f":"-OpCo3!AN3255","v":0},{"$f":"-OpCo3!AO3255","v":0},{"$f":"-OpCo3!AP3255","v":0},{"$f":"-OpCo3!AQ3255","v":0},{"$f":"-OpCo3!AR3255","v":0},{"$f":"-OpCo3!AS3255","v":0},{"$f":"-OpCo3!AT3255","v":0},{"$f":"-OpCo3!AU3255","v":0},{"$f":"-OpCo3!AV3255","v":0},{"$f":"-OpCo3!AW3255","v":0},{"$f":"-OpCo3!AX3255","v":0},{"$f":"-OpCo3!AY3255","v":0},{"$f":"-OpCo3!AZ3255","v":0},{"$f":"-OpCo3!BA3255","v":0},{"$f":"-OpCo3!BB3255","v":0},{"$f":"-OpCo3!BC3255","v":0},{"$f":"-OpCo3!BD3255","v":0},{"$f":"-OpCo3!BE3255","v":0},{"$f":"-OpCo3!BF3255","v":0},{"$f":"-OpCo3!BG3255","v":0},{"$f":"-OpCo3!BH3255","v":0},{"$f":"-OpCo3!BI3255","v":0},{"$f":"-OpCo3!BJ3255","v":0},{"$f":"-OpCo3!BK3255","v":0},{"$f":"-OpCo3!BL3255","v":0},{"$f":"-OpCo3!BM3255","v":0},{"$f":"-OpCo3!BN3255","v":0},{"$f":"-OpCo3!BO3255","v":0},{"$f":"-OpCo3!BP3255","v":0},{"$f":"-OpCo3!BQ3255","v":0},{"$f":"-OpCo3!BR3255","v":0},{"$f":"-OpCo3!BS3255","v":0},{"$f":"-OpCo3!BT3255","v":0}]
[]
[null,null,null,"Cash from operations",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M163,M171)","v":0},{"$f":"SUM(N163,N171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash for investing activities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M187:M191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M180","v":0},{"$f":"-OpCo3!N180","v":0},{"$f":"-OpCo3!O180","v":0},{"$f":"-OpCo3!P180","v":0},{"$f":"-OpCo3!Q180","v":0},{"$f":"-OpCo3!R180","v":0},{"$f":"-OpCo3!S180","v":0},{"$f":"-OpCo3!T180","v":0},{"$f":"-OpCo3!U180","v":0},{"$f":"-OpCo3!V180","v":0},{"$f":"-OpCo3!W180","v":0},{"$f":"-OpCo3!X180","v":0},{"$f":"-OpCo3!Y180","v":0},{"$f":"-OpCo3!Z180","v":0},{"$f":"-OpCo3!AA180","v":0},{"$f":"-OpCo3!AB180","v":0},{"$f":"-OpCo3!AC180","v":0},{"$f":"-OpCo3!AD180","v":0},{"$f":"-OpCo3!AE180","v":0},{"$f":"-OpCo3!AF180","v":0},{"$f":"-OpCo3!AG180","v":0},{"$f":"-OpCo3!AH180","v":0},{"$f":"-OpCo3!AI180","v":0},{"$f":"-OpCo3!AJ180","v":0},{"$f":"-OpCo3!AK180","v":0},{"$f":"-OpCo3!AL180","v":0},{"$f":"-OpCo3!AM180","v":0},{"$f":"-OpCo3!AN180","v":0},{"$f":"-OpCo3!AO180","v":0},{"$f":"-OpCo3!AP180","v":0},{"$f":"-OpCo3!AQ180","v":0},{"$f":"-OpCo3!AR180","v":0},{"$f":"-OpCo3!AS180","v":0},{"$f":"-OpCo3!AT180","v":0},{"$f":"-OpCo3!AU180","v":0},{"$f":"-OpCo3!AV180","v":0},{"$f":"-OpCo3!AW180","v":0},{"$f":"-OpCo3!AX180","v":0},{"$f":"-OpCo3!AY180","v":0},{"$f":"-OpCo3!AZ180","v":0},{"$f":"-OpCo3!BA180","v":0},{"$f":"-OpCo3!BB180","v":0},{"$f":"-OpCo3!BC180","v":0},{"$f":"-OpCo3!BD180","v":0},{"$f":"-OpCo3!BE180","v":0},{"$f":"-OpCo3!BF180","v":0},{"$f":"-OpCo3!BG180","v":0},{"$f":"-OpCo3!BH180","v":0},{"$f":"-OpCo3!BI180","v":0},{"$f":"-OpCo3!BJ180","v":0},{"$f":"-OpCo3!BK180","v":0},{"$f":"-OpCo3!BL180","v":0},{"$f":"-OpCo3!BM180","v":0},{"$f":"-OpCo3!BN180","v":0},{"$f":"-OpCo3!BO180","v":0},{"$f":"-OpCo3!BP180","v":0},{"$f":"-OpCo3!BQ180","v":0},{"$f":"-OpCo3!BR180","v":0},{"$f":"-OpCo3!BS180","v":0},{"$f":"-OpCo3!BT180","v":0}]
[null,null,null,"Irrecoverable VAT on fixed asset purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2873","v":0},{"$f":"-OpCo3!N2873","v":0},{"$f":"-OpCo3!O2873","v":0},{"$f":"-OpCo3!P2873","v":0},{"$f":"-OpCo3!Q2873","v":0},{"$f":"-OpCo3!R2873","v":0},{"$f":"-OpCo3!S2873","v":0},{"$f":"-OpCo3!T2873","v":0},{"$f":"-OpCo3!U2873","v":0},{"$f":"-OpCo3!V2873","v":0},{"$f":"-OpCo3!W2873","v":0},{"$f":"-OpCo3!X2873","v":0},{"$f":"-OpCo3!Y2873","v":0},{"$f":"-OpCo3!Z2873","v":0},{"$f":"-OpCo3!AA2873","v":0},{"$f":"-OpCo3!AB2873","v":0},{"$f":"-OpCo3!AC2873","v":0},{"$f":"-OpCo3!AD2873","v":0},{"$f":"-OpCo3!AE2873","v":0},{"$f":"-OpCo3!AF2873","v":0},{"$f":"-OpCo3!AG2873","v":0},{"$f":"-OpCo3!AH2873","v":0},{"$f":"-OpCo3!AI2873","v":0},{"$f":"-OpCo3!AJ2873","v":0},{"$f":"-OpCo3!AK2873","v":0},{"$f":"-OpCo3!AL2873","v":0},{"$f":"-OpCo3!AM2873","v":0},{"$f":"-OpCo3!AN2873","v":0},{"$f":"-OpCo3!AO2873","v":0},{"$f":"-OpCo3!AP2873","v":0},{"$f":"-OpCo3!AQ2873","v":0},{"$f":"-OpCo3!AR2873","v":0},{"$f":"-OpCo3!AS2873","v":0},{"$f":"-OpCo3!AT2873","v":0},{"$f":"-OpCo3!AU2873","v":0},{"$f":"-OpCo3!AV2873","v":0},{"$f":"-OpCo3!AW2873","v":0},{"$f":"-OpCo3!AX2873","v":0},{"$f":"-OpCo3!AY2873","v":0},{"$f":"-OpCo3!AZ2873","v":0},{"$f":"-OpCo3!BA2873","v":0},{"$f":"-OpCo3!BB2873","v":0},{"$f":"-OpCo3!BC2873","v":0},{"$f":"-OpCo3!BD2873","v":0},{"$f":"-OpCo3!BE2873","v":0},{"$f":"-OpCo3!BF2873","v":0},{"$f":"-OpCo3!BG2873","v":0},{"$f":"-OpCo3!BH2873","v":0},{"$f":"-OpCo3!BI2873","v":0},{"$f":"-OpCo3!BJ2873","v":0},{"$f":"-OpCo3!BK2873","v":0},{"$f":"-OpCo3!BL2873","v":0},{"$f":"-OpCo3!BM2873","v":0},{"$f":"-OpCo3!BN2873","v":0},{"$f":"-OpCo3!BO2873","v":0},{"$f":"-OpCo3!BP2873","v":0},{"$f":"-OpCo3!BQ2873","v":0},{"$f":"-OpCo3!BR2873","v":0},{"$f":"-OpCo3!BS2873","v":0},{"$f":"-OpCo3!BT2873","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M1205","v":0},{"$f":"-OpCo3!N1205","v":0},{"$f":"-OpCo3!O1205","v":0},{"$f":"-OpCo3!P1205","v":0},{"$f":"-OpCo3!Q1205","v":0},{"$f":"-OpCo3!R1205","v":0},{"$f":"-OpCo3!S1205","v":0},{"$f":"-OpCo3!T1205","v":0},{"$f":"-OpCo3!U1205","v":0},{"$f":"-OpCo3!V1205","v":0},{"$f":"-OpCo3!W1205","v":0},{"$f":"-OpCo3!X1205","v":0},{"$f":"-OpCo3!Y1205","v":0},{"$f":"-OpCo3!Z1205","v":0},{"$f":"-OpCo3!AA1205","v":0},{"$f":"-OpCo3!AB1205","v":0},{"$f":"-OpCo3!AC1205","v":0},{"$f":"-OpCo3!AD1205","v":0},{"$f":"-OpCo3!AE1205","v":0},{"$f":"-OpCo3!AF1205","v":0},{"$f":"-OpCo3!AG1205","v":0},{"$f":"-OpCo3!AH1205","v":0},{"$f":"-OpCo3!AI1205","v":0},{"$f":"-OpCo3!AJ1205","v":0},{"$f":"-OpCo3!AK1205","v":0},{"$f":"-OpCo3!AL1205","v":0},{"$f":"-OpCo3!AM1205","v":0},{"$f":"-OpCo3!AN1205","v":0},{"$f":"-OpCo3!AO1205","v":0},{"$f":"-OpCo3!AP1205","v":0},{"$f":"-OpCo3!AQ1205","v":0},{"$f":"-OpCo3!AR1205","v":0},{"$f":"-OpCo3!AS1205","v":0},{"$f":"-OpCo3!AT1205","v":0},{"$f":"-OpCo3!AU1205","v":0},{"$f":"-OpCo3!AV1205","v":0},{"$f":"-OpCo3!AW1205","v":0},{"$f":"-OpCo3!AX1205","v":0},{"$f":"-OpCo3!AY1205","v":0},{"$f":"-OpCo3!AZ1205","v":0},{"$f":"-OpCo3!BA1205","v":0},{"$f":"-OpCo3!BB1205","v":0},{"$f":"-OpCo3!BC1205","v":0},{"$f":"-OpCo3!BD1205","v":0},{"$f":"-OpCo3!BE1205","v":0},{"$f":"-OpCo3!BF1205","v":0},{"$f":"-OpCo3!BG1205","v":0},{"$f":"-OpCo3!BH1205","v":0},{"$f":"-OpCo3!BI1205","v":0},{"$f":"-OpCo3!BJ1205","v":0},{"$f":"-OpCo3!BK1205","v":0},{"$f":"-OpCo3!BL1205","v":0},{"$f":"-OpCo3!BM1205","v":0},{"$f":"-OpCo3!BN1205","v":0},{"$f":"-OpCo3!BO1205","v":0},{"$f":"-OpCo3!BP1205","v":0},{"$f":"-OpCo3!BQ1205","v":0},{"$f":"-OpCo3!BR1205","v":0},{"$f":"-OpCo3!BS1205","v":0},{"$f":"-OpCo3!BT1205","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M1182","v":0},{"$f":"-OpCo3!N1182","v":0},{"$f":"-OpCo3!O1182","v":0},{"$f":"-OpCo3!P1182","v":0},{"$f":"-OpCo3!Q1182","v":0},{"$f":"-OpCo3!R1182","v":0},{"$f":"-OpCo3!S1182","v":0},{"$f":"-OpCo3!T1182","v":0},{"$f":"-OpCo3!U1182","v":0},{"$f":"-OpCo3!V1182","v":0},{"$f":"-OpCo3!W1182","v":0},{"$f":"-OpCo3!X1182","v":0},{"$f":"-OpCo3!Y1182","v":0},{"$f":"-OpCo3!Z1182","v":0},{"$f":"-OpCo3!AA1182","v":0},{"$f":"-OpCo3!AB1182","v":0},{"$f":"-OpCo3!AC1182","v":0},{"$f":"-OpCo3!AD1182","v":0},{"$f":"-OpCo3!AE1182","v":0},{"$f":"-OpCo3!AF1182","v":0},{"$f":"-OpCo3!AG1182","v":0},{"$f":"-OpCo3!AH1182","v":0},{"$f":"-OpCo3!AI1182","v":0},{"$f":"-OpCo3!AJ1182","v":0},{"$f":"-OpCo3!AK1182","v":0},{"$f":"-OpCo3!AL1182","v":0},{"$f":"-OpCo3!AM1182","v":0},{"$f":"-OpCo3!AN1182","v":0},{"$f":"-OpCo3!AO1182","v":0},{"$f":"-OpCo3!AP1182","v":0},{"$f":"-OpCo3!AQ1182","v":0},{"$f":"-OpCo3!AR1182","v":0},{"$f":"-OpCo3!AS1182","v":0},{"$f":"-OpCo3!AT1182","v":0},{"$f":"-OpCo3!AU1182","v":0},{"$f":"-OpCo3!AV1182","v":0},{"$f":"-OpCo3!AW1182","v":0},{"$f":"-OpCo3!AX1182","v":0},{"$f":"-OpCo3!AY1182","v":0},{"$f":"-OpCo3!AZ1182","v":0},{"$f":"-OpCo3!BA1182","v":0},{"$f":"-OpCo3!BB1182","v":0},{"$f":"-OpCo3!BC1182","v":0},{"$f":"-OpCo3!BD1182","v":0},{"$f":"-OpCo3!BE1182","v":0},{"$f":"-OpCo3!BF1182","v":0},{"$f":"-OpCo3!BG1182","v":0},{"$f":"-OpCo3!BH1182","v":0},{"$f":"-OpCo3!BI1182","v":0},{"$f":"-OpCo3!BJ1182","v":0},{"$f":"-OpCo3!BK1182","v":0},{"$f":"-OpCo3!BL1182","v":0},{"$f":"-OpCo3!BM1182","v":0},{"$f":"-OpCo3!BN1182","v":0},{"$f":"-OpCo3!BO1182","v":0},{"$f":"-OpCo3!BP1182","v":0},{"$f":"-OpCo3!BQ1182","v":0},{"$f":"-OpCo3!BR1182","v":0},{"$f":"-OpCo3!BS1182","v":0},{"$f":"-OpCo3!BT1182","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M1189","v":0},{"$f":"-OpCo3!N1189","v":0},{"$f":"-OpCo3!O1189","v":0},{"$f":"-OpCo3!P1189","v":0},{"$f":"-OpCo3!Q1189","v":0},{"$f":"-OpCo3!R1189","v":0},{"$f":"-OpCo3!S1189","v":0},{"$f":"-OpCo3!T1189","v":0},{"$f":"-OpCo3!U1189","v":0},{"$f":"-OpCo3!V1189","v":0},{"$f":"-OpCo3!W1189","v":0},{"$f":"-OpCo3!X1189","v":0},{"$f":"-OpCo3!Y1189","v":0},{"$f":"-OpCo3!Z1189","v":0},{"$f":"-OpCo3!AA1189","v":0},{"$f":"-OpCo3!AB1189","v":0},{"$f":"-OpCo3!AC1189","v":0},{"$f":"-OpCo3!AD1189","v":0},{"$f":"-OpCo3!AE1189","v":0},{"$f":"-OpCo3!AF1189","v":0},{"$f":"-OpCo3!AG1189","v":0},{"$f":"-OpCo3!AH1189","v":0},{"$f":"-OpCo3!AI1189","v":0},{"$f":"-OpCo3!AJ1189","v":0},{"$f":"-OpCo3!AK1189","v":0},{"$f":"-OpCo3!AL1189","v":0},{"$f":"-OpCo3!AM1189","v":0},{"$f":"-OpCo3!AN1189","v":0},{"$f":"-OpCo3!AO1189","v":0},{"$f":"-OpCo3!AP1189","v":0},{"$f":"-OpCo3!AQ1189","v":0},{"$f":"-OpCo3!AR1189","v":0},{"$f":"-OpCo3!AS1189","v":0},{"$f":"-OpCo3!AT1189","v":0},{"$f":"-OpCo3!AU1189","v":0},{"$f":"-OpCo3!AV1189","v":0},{"$f":"-OpCo3!AW1189","v":0},{"$f":"-OpCo3!AX1189","v":0},{"$f":"-OpCo3!AY1189","v":0},{"$f":"-OpCo3!AZ1189","v":0},{"$f":"-OpCo3!BA1189","v":0},{"$f":"-OpCo3!BB1189","v":0},{"$f":"-OpCo3!BC1189","v":0},{"$f":"-OpCo3!BD1189","v":0},{"$f":"-OpCo3!BE1189","v":0},{"$f":"-OpCo3!BF1189","v":0},{"$f":"-OpCo3!BG1189","v":0},{"$f":"-OpCo3!BH1189","v":0},{"$f":"-OpCo3!BI1189","v":0},{"$f":"-OpCo3!BJ1189","v":0},{"$f":"-OpCo3!BK1189","v":0},{"$f":"-OpCo3!BL1189","v":0},{"$f":"-OpCo3!BM1189","v":0},{"$f":"-OpCo3!BN1189","v":0},{"$f":"-OpCo3!BO1189","v":0},{"$f":"-OpCo3!BP1189","v":0},{"$f":"-OpCo3!BQ1189","v":0},{"$f":"-OpCo3!BR1189","v":0},{"$f":"-OpCo3!BS1189","v":0},{"$f":"-OpCo3!BT1189","v":0}]
[]
[null,null,null,"Cash for financing activities",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M194:M210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grant received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M628","v":0},{"$f":"OpCo3!N628","v":0},{"$f":"OpCo3!O628","v":0},{"$f":"OpCo3!P628","v":0},{"$f":"OpCo3!Q628","v":0},{"$f":"OpCo3!R628","v":0},{"$f":"OpCo3!S628","v":0},{"$f":"OpCo3!T628","v":0},{"$f":"OpCo3!U628","v":0},{"$f":"OpCo3!V628","v":0},{"$f":"OpCo3!W628","v":0},{"$f":"OpCo3!X628","v":0},{"$f":"OpCo3!Y628","v":0},{"$f":"OpCo3!Z628","v":0},{"$f":"OpCo3!AA628","v":0},{"$f":"OpCo3!AB628","v":0},{"$f":"OpCo3!AC628","v":0},{"$f":"OpCo3!AD628","v":0},{"$f":"OpCo3!AE628","v":0},{"$f":"OpCo3!AF628","v":0},{"$f":"OpCo3!AG628","v":0},{"$f":"OpCo3!AH628","v":0},{"$f":"OpCo3!AI628","v":0},{"$f":"OpCo3!AJ628","v":0},{"$f":"OpCo3!AK628","v":0},{"$f":"OpCo3!AL628","v":0},{"$f":"OpCo3!AM628","v":0},{"$f":"OpCo3!AN628","v":0},{"$f":"OpCo3!AO628","v":0},{"$f":"OpCo3!AP628","v":0},{"$f":"OpCo3!AQ628","v":0},{"$f":"OpCo3!AR628","v":0},{"$f":"OpCo3!AS628","v":0},{"$f":"OpCo3!AT628","v":0},{"$f":"OpCo3!AU628","v":0},{"$f":"OpCo3!AV628","v":0},{"$f":"OpCo3!AW628","v":0},{"$f":"OpCo3!AX628","v":0},{"$f":"OpCo3!AY628","v":0},{"$f":"OpCo3!AZ628","v":0},{"$f":"OpCo3!BA628","v":0},{"$f":"OpCo3!BB628","v":0},{"$f":"OpCo3!BC628","v":0},{"$f":"OpCo3!BD628","v":0},{"$f":"OpCo3!BE628","v":0},{"$f":"OpCo3!BF628","v":0},{"$f":"OpCo3!BG628","v":0},{"$f":"OpCo3!BH628","v":0},{"$f":"OpCo3!BI628","v":0},{"$f":"OpCo3!BJ628","v":0},{"$f":"OpCo3!BK628","v":0},{"$f":"OpCo3!BL628","v":0},{"$f":"OpCo3!BM628","v":0},{"$f":"OpCo3!BN628","v":0},{"$f":"OpCo3!BO628","v":0},{"$f":"OpCo3!BP628","v":0},{"$f":"OpCo3!BQ628","v":0},{"$f":"OpCo3!BR628","v":0},{"$f":"OpCo3!BS628","v":0},{"$f":"OpCo3!BT628","v":0}]
[null,null,null,"Loan interest paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2183","v":0},{"$f":"-OpCo3!N2183","v":0},{"$f":"-OpCo3!O2183","v":0},{"$f":"-OpCo3!P2183","v":0},{"$f":"-OpCo3!Q2183","v":0},{"$f":"-OpCo3!R2183","v":0},{"$f":"-OpCo3!S2183","v":0},{"$f":"-OpCo3!T2183","v":0},{"$f":"-OpCo3!U2183","v":0},{"$f":"-OpCo3!V2183","v":0},{"$f":"-OpCo3!W2183","v":0},{"$f":"-OpCo3!X2183","v":0},{"$f":"-OpCo3!Y2183","v":0},{"$f":"-OpCo3!Z2183","v":0},{"$f":"-OpCo3!AA2183","v":0},{"$f":"-OpCo3!AB2183","v":0},{"$f":"-OpCo3!AC2183","v":0},{"$f":"-OpCo3!AD2183","v":0},{"$f":"-OpCo3!AE2183","v":0},{"$f":"-OpCo3!AF2183","v":0},{"$f":"-OpCo3!AG2183","v":0},{"$f":"-OpCo3!AH2183","v":0},{"$f":"-OpCo3!AI2183","v":0},{"$f":"-OpCo3!AJ2183","v":0},{"$f":"-OpCo3!AK2183","v":0},{"$f":"-OpCo3!AL2183","v":0},{"$f":"-OpCo3!AM2183","v":0},{"$f":"-OpCo3!AN2183","v":0},{"$f":"-OpCo3!AO2183","v":0},{"$f":"-OpCo3!AP2183","v":0},{"$f":"-OpCo3!AQ2183","v":0},{"$f":"-OpCo3!AR2183","v":0},{"$f":"-OpCo3!AS2183","v":0},{"$f":"-OpCo3!AT2183","v":0},{"$f":"-OpCo3!AU2183","v":0},{"$f":"-OpCo3!AV2183","v":0},{"$f":"-OpCo3!AW2183","v":0},{"$f":"-OpCo3!AX2183","v":0},{"$f":"-OpCo3!AY2183","v":0},{"$f":"-OpCo3!AZ2183","v":0},{"$f":"-OpCo3!BA2183","v":0},{"$f":"-OpCo3!BB2183","v":0},{"$f":"-OpCo3!BC2183","v":0},{"$f":"-OpCo3!BD2183","v":0},{"$f":"-OpCo3!BE2183","v":0},{"$f":"-OpCo3!BF2183","v":0},{"$f":"-OpCo3!BG2183","v":0},{"$f":"-OpCo3!BH2183","v":0},{"$f":"-OpCo3!BI2183","v":0},{"$f":"-OpCo3!BJ2183","v":0},{"$f":"-OpCo3!BK2183","v":0},{"$f":"-OpCo3!BL2183","v":0},{"$f":"-OpCo3!BM2183","v":0},{"$f":"-OpCo3!BN2183","v":0},{"$f":"-OpCo3!BO2183","v":0},{"$f":"-OpCo3!BP2183","v":0},{"$f":"-OpCo3!BQ2183","v":0},{"$f":"-OpCo3!BR2183","v":0},{"$f":"-OpCo3!BS2183","v":0},{"$f":"-OpCo3!BT2183","v":0}]
[null,null,null,"Loan principal paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2159","v":0},{"$f":"-OpCo3!N2159","v":0},{"$f":"-OpCo3!O2159","v":0},{"$f":"-OpCo3!P2159","v":0},{"$f":"-OpCo3!Q2159","v":0},{"$f":"-OpCo3!R2159","v":0},{"$f":"-OpCo3!S2159","v":0},{"$f":"-OpCo3!T2159","v":0},{"$f":"-OpCo3!U2159","v":0},{"$f":"-OpCo3!V2159","v":0},{"$f":"-OpCo3!W2159","v":0},{"$f":"-OpCo3!X2159","v":0},{"$f":"-OpCo3!Y2159","v":0},{"$f":"-OpCo3!Z2159","v":0},{"$f":"-OpCo3!AA2159","v":0},{"$f":"-OpCo3!AB2159","v":0},{"$f":"-OpCo3!AC2159","v":0},{"$f":"-OpCo3!AD2159","v":0},{"$f":"-OpCo3!AE2159","v":0},{"$f":"-OpCo3!AF2159","v":0},{"$f":"-OpCo3!AG2159","v":0},{"$f":"-OpCo3!AH2159","v":0},{"$f":"-OpCo3!AI2159","v":0},{"$f":"-OpCo3!AJ2159","v":0},{"$f":"-OpCo3!AK2159","v":0},{"$f":"-OpCo3!AL2159","v":0},{"$f":"-OpCo3!AM2159","v":0},{"$f":"-OpCo3!AN2159","v":0},{"$f":"-OpCo3!AO2159","v":0},{"$f":"-OpCo3!AP2159","v":0},{"$f":"-OpCo3!AQ2159","v":0},{"$f":"-OpCo3!AR2159","v":0},{"$f":"-OpCo3!AS2159","v":0},{"$f":"-OpCo3!AT2159","v":0},{"$f":"-OpCo3!AU2159","v":0},{"$f":"-OpCo3!AV2159","v":0},{"$f":"-OpCo3!AW2159","v":0},{"$f":"-OpCo3!AX2159","v":0},{"$f":"-OpCo3!AY2159","v":0},{"$f":"-OpCo3!AZ2159","v":0},{"$f":"-OpCo3!BA2159","v":0},{"$f":"-OpCo3!BB2159","v":0},{"$f":"-OpCo3!BC2159","v":0},{"$f":"-OpCo3!BD2159","v":0},{"$f":"-OpCo3!BE2159","v":0},{"$f":"-OpCo3!BF2159","v":0},{"$f":"-OpCo3!BG2159","v":0},{"$f":"-OpCo3!BH2159","v":0},{"$f":"-OpCo3!BI2159","v":0},{"$f":"-OpCo3!BJ2159","v":0},{"$f":"-OpCo3!BK2159","v":0},{"$f":"-OpCo3!BL2159","v":0},{"$f":"-OpCo3!BM2159","v":0},{"$f":"-OpCo3!BN2159","v":0},{"$f":"-OpCo3!BO2159","v":0},{"$f":"-OpCo3!BP2159","v":0},{"$f":"-OpCo3!BQ2159","v":0},{"$f":"-OpCo3!BR2159","v":0},{"$f":"-OpCo3!BS2159","v":0},{"$f":"-OpCo3!BT2159","v":0}]
[null,null,null,"Loan fees paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2169","v":0},{"$f":"-OpCo3!N2169","v":0},{"$f":"-OpCo3!O2169","v":0},{"$f":"-OpCo3!P2169","v":0},{"$f":"-OpCo3!Q2169","v":0},{"$f":"-OpCo3!R2169","v":0},{"$f":"-OpCo3!S2169","v":0},{"$f":"-OpCo3!T2169","v":0},{"$f":"-OpCo3!U2169","v":0},{"$f":"-OpCo3!V2169","v":0},{"$f":"-OpCo3!W2169","v":0},{"$f":"-OpCo3!X2169","v":0},{"$f":"-OpCo3!Y2169","v":0},{"$f":"-OpCo3!Z2169","v":0},{"$f":"-OpCo3!AA2169","v":0},{"$f":"-OpCo3!AB2169","v":0},{"$f":"-OpCo3!AC2169","v":0},{"$f":"-OpCo3!AD2169","v":0},{"$f":"-OpCo3!AE2169","v":0},{"$f":"-OpCo3!AF2169","v":0},{"$f":"-OpCo3!AG2169","v":0},{"$f":"-OpCo3!AH2169","v":0},{"$f":"-OpCo3!AI2169","v":0},{"$f":"-OpCo3!AJ2169","v":0},{"$f":"-OpCo3!AK2169","v":0},{"$f":"-OpCo3!AL2169","v":0},{"$f":"-OpCo3!AM2169","v":0},{"$f":"-OpCo3!AN2169","v":0},{"$f":"-OpCo3!AO2169","v":0},{"$f":"-OpCo3!AP2169","v":0},{"$f":"-OpCo3!AQ2169","v":0},{"$f":"-OpCo3!AR2169","v":0},{"$f":"-OpCo3!AS2169","v":0},{"$f":"-OpCo3!AT2169","v":0},{"$f":"-OpCo3!AU2169","v":0},{"$f":"-OpCo3!AV2169","v":0},{"$f":"-OpCo3!AW2169","v":0},{"$f":"-OpCo3!AX2169","v":0},{"$f":"-OpCo3!AY2169","v":0},{"$f":"-OpCo3!AZ2169","v":0},{"$f":"-OpCo3!BA2169","v":0},{"$f":"-OpCo3!BB2169","v":0},{"$f":"-OpCo3!BC2169","v":0},{"$f":"-OpCo3!BD2169","v":0},{"$f":"-OpCo3!BE2169","v":0},{"$f":"-OpCo3!BF2169","v":0},{"$f":"-OpCo3!BG2169","v":0},{"$f":"-OpCo3!BH2169","v":0},{"$f":"-OpCo3!BI2169","v":0},{"$f":"-OpCo3!BJ2169","v":0},{"$f":"-OpCo3!BK2169","v":0},{"$f":"-OpCo3!BL2169","v":0},{"$f":"-OpCo3!BM2169","v":0},{"$f":"-OpCo3!BN2169","v":0},{"$f":"-OpCo3!BO2169","v":0},{"$f":"-OpCo3!BP2169","v":0},{"$f":"-OpCo3!BQ2169","v":0},{"$f":"-OpCo3!BR2169","v":0},{"$f":"-OpCo3!BS2169","v":0},{"$f":"-OpCo3!BT2169","v":0}]
[null,null,null,"Lease charge paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo3!M1171,OpCo3!M1177)","v":0},{"$f":"-SUM(OpCo3!N1171,OpCo3!N1177)","v":0},{"$f":"-SUM(OpCo3!O1171,OpCo3!O1177)","v":0},{"$f":"-SUM(OpCo3!P1171,OpCo3!P1177)","v":0},{"$f":"-SUM(OpCo3!Q1171,OpCo3!Q1177)","v":0},{"$f":"-SUM(OpCo3!R1171,OpCo3!R1177)","v":0},{"$f":"-SUM(OpCo3!S1171,OpCo3!S1177)","v":0},{"$f":"-SUM(OpCo3!T1171,OpCo3!T1177)","v":0},{"$f":"-SUM(OpCo3!U1171,OpCo3!U1177)","v":0},{"$f":"-SUM(OpCo3!V1171,OpCo3!V1177)","v":0},{"$f":"-SUM(OpCo3!W1171,OpCo3!W1177)","v":0},{"$f":"-SUM(OpCo3!X1171,OpCo3!X1177)","v":0},{"$f":"-SUM(OpCo3!Y1171,OpCo3!Y1177)","v":0},{"$f":"-SUM(OpCo3!Z1171,OpCo3!Z1177)","v":0},{"$f":"-SUM(OpCo3!AA1171,OpCo3!AA1177)","v":0},{"$f":"-SUM(OpCo3!AB1171,OpCo3!AB1177)","v":0},{"$f":"-SUM(OpCo3!AC1171,OpCo3!AC1177)","v":0},{"$f":"-SUM(OpCo3!AD1171,OpCo3!AD1177)","v":0},{"$f":"-SUM(OpCo3!AE1171,OpCo3!AE1177)","v":0},{"$f":"-SUM(OpCo3!AF1171,OpCo3!AF1177)","v":0},{"$f":"-SUM(OpCo3!AG1171,OpCo3!AG1177)","v":0},{"$f":"-SUM(OpCo3!AH1171,OpCo3!AH1177)","v":0},{"$f":"-SUM(OpCo3!AI1171,OpCo3!AI1177)","v":0},{"$f":"-SUM(OpCo3!AJ1171,OpCo3!AJ1177)","v":0},{"$f":"-SUM(OpCo3!AK1171,OpCo3!AK1177)","v":0},{"$f":"-SUM(OpCo3!AL1171,OpCo3!AL1177)","v":0},{"$f":"-SUM(OpCo3!AM1171,OpCo3!AM1177)","v":0},{"$f":"-SUM(OpCo3!AN1171,OpCo3!AN1177)","v":0},{"$f":"-SUM(OpCo3!AO1171,OpCo3!AO1177)","v":0},{"$f":"-SUM(OpCo3!AP1171,OpCo3!AP1177)","v":0},{"$f":"-SUM(OpCo3!AQ1171,OpCo3!AQ1177)","v":0},{"$f":"-SUM(OpCo3!AR1171,OpCo3!AR1177)","v":0},{"$f":"-SUM(OpCo3!AS1171,OpCo3!AS1177)","v":0},{"$f":"-SUM(OpCo3!AT1171,OpCo3!AT1177)","v":0},{"$f":"-SUM(OpCo3!AU1171,OpCo3!AU1177)","v":0},{"$f":"-SUM(OpCo3!AV1171,OpCo3!AV1177)","v":0},{"$f":"-SUM(OpCo3!AW1171,OpCo3!AW1177)","v":0},{"$f":"-SUM(OpCo3!AX1171,OpCo3!AX1177)","v":0},{"$f":"-SUM(OpCo3!AY1171,OpCo3!AY1177)","v":0},{"$f":"-SUM(OpCo3!AZ1171,OpCo3!AZ1177)","v":0},{"$f":"-SUM(OpCo3!BA1171,OpCo3!BA1177)","v":0},{"$f":"-SUM(OpCo3!BB1171,OpCo3!BB1177)","v":0},{"$f":"-SUM(OpCo3!BC1171,OpCo3!BC1177)","v":0},{"$f":"-SUM(OpCo3!BD1171,OpCo3!BD1177)","v":0},{"$f":"-SUM(OpCo3!BE1171,OpCo3!BE1177)","v":0},{"$f":"-SUM(OpCo3!BF1171,OpCo3!BF1177)","v":0},{"$f":"-SUM(OpCo3!BG1171,OpCo3!BG1177)","v":0},{"$f":"-SUM(OpCo3!BH1171,OpCo3!BH1177)","v":0},{"$f":"-SUM(OpCo3!BI1171,OpCo3!BI1177)","v":0},{"$f":"-SUM(OpCo3!BJ1171,OpCo3!BJ1177)","v":0},{"$f":"-SUM(OpCo3!BK1171,OpCo3!BK1177)","v":0},{"$f":"-SUM(OpCo3!BL1171,OpCo3!BL1177)","v":0},{"$f":"-SUM(OpCo3!BM1171,OpCo3!BM1177)","v":0},{"$f":"-SUM(OpCo3!BN1171,OpCo3!BN1177)","v":0},{"$f":"-SUM(OpCo3!BO1171,OpCo3!BO1177)","v":0},{"$f":"-SUM(OpCo3!BP1171,OpCo3!BP1177)","v":0},{"$f":"-SUM(OpCo3!BQ1171,OpCo3!BQ1177)","v":0},{"$f":"-SUM(OpCo3!BR1171,OpCo3!BR1177)","v":0},{"$f":"-SUM(OpCo3!BS1171,OpCo3!BS1177)","v":0},{"$f":"-SUM(OpCo3!BT1171,OpCo3!BT1177)","v":0}]
[null,null,null,"Loan principal received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2156","v":0},{"$f":"-OpCo3!N2156","v":0},{"$f":"-OpCo3!O2156","v":0},{"$f":"-OpCo3!P2156","v":0},{"$f":"-OpCo3!Q2156","v":0},{"$f":"-OpCo3!R2156","v":0},{"$f":"-OpCo3!S2156","v":0},{"$f":"-OpCo3!T2156","v":0},{"$f":"-OpCo3!U2156","v":0},{"$f":"-OpCo3!V2156","v":0},{"$f":"-OpCo3!W2156","v":0},{"$f":"-OpCo3!X2156","v":0},{"$f":"-OpCo3!Y2156","v":0},{"$f":"-OpCo3!Z2156","v":0},{"$f":"-OpCo3!AA2156","v":0},{"$f":"-OpCo3!AB2156","v":0},{"$f":"-OpCo3!AC2156","v":0},{"$f":"-OpCo3!AD2156","v":0},{"$f":"-OpCo3!AE2156","v":0},{"$f":"-OpCo3!AF2156","v":0},{"$f":"-OpCo3!AG2156","v":0},{"$f":"-OpCo3!AH2156","v":0},{"$f":"-OpCo3!AI2156","v":0},{"$f":"-OpCo3!AJ2156","v":0},{"$f":"-OpCo3!AK2156","v":0},{"$f":"-OpCo3!AL2156","v":0},{"$f":"-OpCo3!AM2156","v":0},{"$f":"-OpCo3!AN2156","v":0},{"$f":"-OpCo3!AO2156","v":0},{"$f":"-OpCo3!AP2156","v":0},{"$f":"-OpCo3!AQ2156","v":0},{"$f":"-OpCo3!AR2156","v":0},{"$f":"-OpCo3!AS2156","v":0},{"$f":"-OpCo3!AT2156","v":0},{"$f":"-OpCo3!AU2156","v":0},{"$f":"-OpCo3!AV2156","v":0},{"$f":"-OpCo3!AW2156","v":0},{"$f":"-OpCo3!AX2156","v":0},{"$f":"-OpCo3!AY2156","v":0},{"$f":"-OpCo3!AZ2156","v":0},{"$f":"-OpCo3!BA2156","v":0},{"$f":"-OpCo3!BB2156","v":0},{"$f":"-OpCo3!BC2156","v":0},{"$f":"-OpCo3!BD2156","v":0},{"$f":"-OpCo3!BE2156","v":0},{"$f":"-OpCo3!BF2156","v":0},{"$f":"-OpCo3!BG2156","v":0},{"$f":"-OpCo3!BH2156","v":0},{"$f":"-OpCo3!BI2156","v":0},{"$f":"-OpCo3!BJ2156","v":0},{"$f":"-OpCo3!BK2156","v":0},{"$f":"-OpCo3!BL2156","v":0},{"$f":"-OpCo3!BM2156","v":0},{"$f":"-OpCo3!BN2156","v":0},{"$f":"-OpCo3!BO2156","v":0},{"$f":"-OpCo3!BP2156","v":0},{"$f":"-OpCo3!BQ2156","v":0},{"$f":"-OpCo3!BR2156","v":0},{"$f":"-OpCo3!BS2156","v":0},{"$f":"-OpCo3!BT2156","v":0}]
[null,null,null,"Share capital drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3608","v":0},{"$f":"OpCo3!N3608","v":0},{"$f":"OpCo3!O3608","v":0},{"$f":"OpCo3!P3608","v":0},{"$f":"OpCo3!Q3608","v":0},{"$f":"OpCo3!R3608","v":0},{"$f":"OpCo3!S3608","v":0},{"$f":"OpCo3!T3608","v":0},{"$f":"OpCo3!U3608","v":0},{"$f":"OpCo3!V3608","v":0},{"$f":"OpCo3!W3608","v":0},{"$f":"OpCo3!X3608","v":0},{"$f":"OpCo3!Y3608","v":0},{"$f":"OpCo3!Z3608","v":0},{"$f":"OpCo3!AA3608","v":0},{"$f":"OpCo3!AB3608","v":0},{"$f":"OpCo3!AC3608","v":0},{"$f":"OpCo3!AD3608","v":0},{"$f":"OpCo3!AE3608","v":0},{"$f":"OpCo3!AF3608","v":0},{"$f":"OpCo3!AG3608","v":0},{"$f":"OpCo3!AH3608","v":0},{"$f":"OpCo3!AI3608","v":0},{"$f":"OpCo3!AJ3608","v":0},{"$f":"OpCo3!AK3608","v":0},{"$f":"OpCo3!AL3608","v":0},{"$f":"OpCo3!AM3608","v":0},{"$f":"OpCo3!AN3608","v":0},{"$f":"OpCo3!AO3608","v":0},{"$f":"OpCo3!AP3608","v":0},{"$f":"OpCo3!AQ3608","v":0},{"$f":"OpCo3!AR3608","v":0},{"$f":"OpCo3!AS3608","v":0},{"$f":"OpCo3!AT3608","v":0},{"$f":"OpCo3!AU3608","v":0},{"$f":"OpCo3!AV3608","v":0},{"$f":"OpCo3!AW3608","v":0},{"$f":"OpCo3!AX3608","v":0},{"$f":"OpCo3!AY3608","v":0},{"$f":"OpCo3!AZ3608","v":0},{"$f":"OpCo3!BA3608","v":0},{"$f":"OpCo3!BB3608","v":0},{"$f":"OpCo3!BC3608","v":0},{"$f":"OpCo3!BD3608","v":0},{"$f":"OpCo3!BE3608","v":0},{"$f":"OpCo3!BF3608","v":0},{"$f":"OpCo3!BG3608","v":0},{"$f":"OpCo3!BH3608","v":0},{"$f":"OpCo3!BI3608","v":0},{"$f":"OpCo3!BJ3608","v":0},{"$f":"OpCo3!BK3608","v":0},{"$f":"OpCo3!BL3608","v":0},{"$f":"OpCo3!BM3608","v":0},{"$f":"OpCo3!BN3608","v":0},{"$f":"OpCo3!BO3608","v":0},{"$f":"OpCo3!BP3608","v":0},{"$f":"OpCo3!BQ3608","v":0},{"$f":"OpCo3!BR3608","v":0},{"$f":"OpCo3!BS3608","v":0},{"$f":"OpCo3!BT3608","v":0}]
[null,null,null,"Dividends paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3681","v":0},{"$f":"OpCo3!N3681","v":0},{"$f":"OpCo3!O3681","v":0},{"$f":"OpCo3!P3681","v":0},{"$f":"OpCo3!Q3681","v":0},{"$f":"OpCo3!R3681","v":0},{"$f":"OpCo3!S3681","v":0},{"$f":"OpCo3!T3681","v":0},{"$f":"OpCo3!U3681","v":0},{"$f":"OpCo3!V3681","v":0},{"$f":"OpCo3!W3681","v":0},{"$f":"OpCo3!X3681","v":0},{"$f":"OpCo3!Y3681","v":0},{"$f":"OpCo3!Z3681","v":0},{"$f":"OpCo3!AA3681","v":0},{"$f":"OpCo3!AB3681","v":0},{"$f":"OpCo3!AC3681","v":0},{"$f":"OpCo3!AD3681","v":0},{"$f":"OpCo3!AE3681","v":0},{"$f":"OpCo3!AF3681","v":0},{"$f":"OpCo3!AG3681","v":0},{"$f":"OpCo3!AH3681","v":0},{"$f":"OpCo3!AI3681","v":0},{"$f":"OpCo3!AJ3681","v":0},{"$f":"OpCo3!AK3681","v":0},{"$f":"OpCo3!AL3681","v":0},{"$f":"OpCo3!AM3681","v":0},{"$f":"OpCo3!AN3681","v":0},{"$f":"OpCo3!AO3681","v":0},{"$f":"OpCo3!AP3681","v":0},{"$f":"OpCo3!AQ3681","v":0},{"$f":"OpCo3!AR3681","v":0},{"$f":"OpCo3!AS3681","v":0},{"$f":"OpCo3!AT3681","v":0},{"$f":"OpCo3!AU3681","v":0},{"$f":"OpCo3!AV3681","v":0},{"$f":"OpCo3!AW3681","v":0},{"$f":"OpCo3!AX3681","v":0},{"$f":"OpCo3!AY3681","v":0},{"$f":"OpCo3!AZ3681","v":0},{"$f":"OpCo3!BA3681","v":0},{"$f":"OpCo3!BB3681","v":0},{"$f":"OpCo3!BC3681","v":0},{"$f":"OpCo3!BD3681","v":0},{"$f":"OpCo3!BE3681","v":0},{"$f":"OpCo3!BF3681","v":0},{"$f":"OpCo3!BG3681","v":0},{"$f":"OpCo3!BH3681","v":0},{"$f":"OpCo3!BI3681","v":0},{"$f":"OpCo3!BJ3681","v":0},{"$f":"OpCo3!BK3681","v":0},{"$f":"OpCo3!BL3681","v":0},{"$f":"OpCo3!BM3681","v":0},{"$f":"OpCo3!BN3681","v":0},{"$f":"OpCo3!BO3681","v":0},{"$f":"OpCo3!BP3681","v":0},{"$f":"OpCo3!BQ3681","v":0},{"$f":"OpCo3!BR3681","v":0},{"$f":"OpCo3!BS3681","v":0},{"$f":"OpCo3!BT3681","v":0}]
[null,null,null,"Overdraft drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3535","v":0},{"$f":"OpCo3!N3535","v":0},{"$f":"OpCo3!O3535","v":0},{"$f":"OpCo3!P3535","v":0},{"$f":"OpCo3!Q3535","v":0},{"$f":"OpCo3!R3535","v":0},{"$f":"OpCo3!S3535","v":0},{"$f":"OpCo3!T3535","v":0},{"$f":"OpCo3!U3535","v":0},{"$f":"OpCo3!V3535","v":0},{"$f":"OpCo3!W3535","v":0},{"$f":"OpCo3!X3535","v":0},{"$f":"OpCo3!Y3535","v":0},{"$f":"OpCo3!Z3535","v":0},{"$f":"OpCo3!AA3535","v":0},{"$f":"OpCo3!AB3535","v":0},{"$f":"OpCo3!AC3535","v":0},{"$f":"OpCo3!AD3535","v":0},{"$f":"OpCo3!AE3535","v":0},{"$f":"OpCo3!AF3535","v":0},{"$f":"OpCo3!AG3535","v":0},{"$f":"OpCo3!AH3535","v":0},{"$f":"OpCo3!AI3535","v":0},{"$f":"OpCo3!AJ3535","v":0},{"$f":"OpCo3!AK3535","v":0},{"$f":"OpCo3!AL3535","v":0},{"$f":"OpCo3!AM3535","v":0},{"$f":"OpCo3!AN3535","v":0},{"$f":"OpCo3!AO3535","v":0},{"$f":"OpCo3!AP3535","v":0},{"$f":"OpCo3!AQ3535","v":0},{"$f":"OpCo3!AR3535","v":0},{"$f":"OpCo3!AS3535","v":0},{"$f":"OpCo3!AT3535","v":0},{"$f":"OpCo3!AU3535","v":0},{"$f":"OpCo3!AV3535","v":0},{"$f":"OpCo3!AW3535","v":0},{"$f":"OpCo3!AX3535","v":0},{"$f":"OpCo3!AY3535","v":0},{"$f":"OpCo3!AZ3535","v":0},{"$f":"OpCo3!BA3535","v":0},{"$f":"OpCo3!BB3535","v":0},{"$f":"OpCo3!BC3535","v":0},{"$f":"OpCo3!BD3535","v":0},{"$f":"OpCo3!BE3535","v":0},{"$f":"OpCo3!BF3535","v":0},{"$f":"OpCo3!BG3535","v":0},{"$f":"OpCo3!BH3535","v":0},{"$f":"OpCo3!BI3535","v":0},{"$f":"OpCo3!BJ3535","v":0},{"$f":"OpCo3!BK3535","v":0},{"$f":"OpCo3!BL3535","v":0},{"$f":"OpCo3!BM3535","v":0},{"$f":"OpCo3!BN3535","v":0},{"$f":"OpCo3!BO3535","v":0},{"$f":"OpCo3!BP3535","v":0},{"$f":"OpCo3!BQ3535","v":0},{"$f":"OpCo3!BR3535","v":0},{"$f":"OpCo3!BS3535","v":0},{"$f":"OpCo3!BT3535","v":0}]
[null,null,null,"Overdraft repaid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3536","v":0},{"$f":"OpCo3!N3536","v":0},{"$f":"OpCo3!O3536","v":0},{"$f":"OpCo3!P3536","v":0},{"$f":"OpCo3!Q3536","v":0},{"$f":"OpCo3!R3536","v":0},{"$f":"OpCo3!S3536","v":0},{"$f":"OpCo3!T3536","v":0},{"$f":"OpCo3!U3536","v":0},{"$f":"OpCo3!V3536","v":0},{"$f":"OpCo3!W3536","v":0},{"$f":"OpCo3!X3536","v":0},{"$f":"OpCo3!Y3536","v":0},{"$f":"OpCo3!Z3536","v":0},{"$f":"OpCo3!AA3536","v":0},{"$f":"OpCo3!AB3536","v":0},{"$f":"OpCo3!AC3536","v":0},{"$f":"OpCo3!AD3536","v":0},{"$f":"OpCo3!AE3536","v":0},{"$f":"OpCo3!AF3536","v":0},{"$f":"OpCo3!AG3536","v":0},{"$f":"OpCo3!AH3536","v":0},{"$f":"OpCo3!AI3536","v":0},{"$f":"OpCo3!AJ3536","v":0},{"$f":"OpCo3!AK3536","v":0},{"$f":"OpCo3!AL3536","v":0},{"$f":"OpCo3!AM3536","v":0},{"$f":"OpCo3!AN3536","v":0},{"$f":"OpCo3!AO3536","v":0},{"$f":"OpCo3!AP3536","v":0},{"$f":"OpCo3!AQ3536","v":0},{"$f":"OpCo3!AR3536","v":0},{"$f":"OpCo3!AS3536","v":0},{"$f":"OpCo3!AT3536","v":0},{"$f":"OpCo3!AU3536","v":0},{"$f":"OpCo3!AV3536","v":0},{"$f":"OpCo3!AW3536","v":0},{"$f":"OpCo3!AX3536","v":0},{"$f":"OpCo3!AY3536","v":0},{"$f":"OpCo3!AZ3536","v":0},{"$f":"OpCo3!BA3536","v":0},{"$f":"OpCo3!BB3536","v":0},{"$f":"OpCo3!BC3536","v":0},{"$f":"OpCo3!BD3536","v":0},{"$f":"OpCo3!BE3536","v":0},{"$f":"OpCo3!BF3536","v":0},{"$f":"OpCo3!BG3536","v":0},{"$f":"OpCo3!BH3536","v":0},{"$f":"OpCo3!BI3536","v":0},{"$f":"OpCo3!BJ3536","v":0},{"$f":"OpCo3!BK3536","v":0},{"$f":"OpCo3!BL3536","v":0},{"$f":"OpCo3!BM3536","v":0},{"$f":"OpCo3!BN3536","v":0},{"$f":"OpCo3!BO3536","v":0},{"$f":"OpCo3!BP3536","v":0},{"$f":"OpCo3!BQ3536","v":0},{"$f":"OpCo3!BR3536","v":0},{"$f":"OpCo3!BS3536","v":0},{"$f":"OpCo3!BT3536","v":0}]
[null,null,null,"Overdraft interest",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M3541","v":0},{"$f":"-OpCo3!N3541","v":0},{"$f":"-OpCo3!O3541","v":0},{"$f":"-OpCo3!P3541","v":0},{"$f":"-OpCo3!Q3541","v":0},{"$f":"-OpCo3!R3541","v":0},{"$f":"-OpCo3!S3541","v":0},{"$f":"-OpCo3!T3541","v":0},{"$f":"-OpCo3!U3541","v":0},{"$f":"-OpCo3!V3541","v":0},{"$f":"-OpCo3!W3541","v":0},{"$f":"-OpCo3!X3541","v":0},{"$f":"-OpCo3!Y3541","v":0},{"$f":"-OpCo3!Z3541","v":0},{"$f":"-OpCo3!AA3541","v":0},{"$f":"-OpCo3!AB3541","v":0},{"$f":"-OpCo3!AC3541","v":0},{"$f":"-OpCo3!AD3541","v":0},{"$f":"-OpCo3!AE3541","v":0},{"$f":"-OpCo3!AF3541","v":0},{"$f":"-OpCo3!AG3541","v":0},{"$f":"-OpCo3!AH3541","v":0},{"$f":"-OpCo3!AI3541","v":0},{"$f":"-OpCo3!AJ3541","v":0},{"$f":"-OpCo3!AK3541","v":0},{"$f":"-OpCo3!AL3541","v":0},{"$f":"-OpCo3!AM3541","v":0},{"$f":"-OpCo3!AN3541","v":0},{"$f":"-OpCo3!AO3541","v":0},{"$f":"-OpCo3!AP3541","v":0},{"$f":"-OpCo3!AQ3541","v":0},{"$f":"-OpCo3!AR3541","v":0},{"$f":"-OpCo3!AS3541","v":0},{"$f":"-OpCo3!AT3541","v":0},{"$f":"-OpCo3!AU3541","v":0},{"$f":"-OpCo3!AV3541","v":0},{"$f":"-OpCo3!AW3541","v":0},{"$f":"-OpCo3!AX3541","v":0},{"$f":"-OpCo3!AY3541","v":0},{"$f":"-OpCo3!AZ3541","v":0},{"$f":"-OpCo3!BA3541","v":0},{"$f":"-OpCo3!BB3541","v":0},{"$f":"-OpCo3!BC3541","v":0},{"$f":"-OpCo3!BD3541","v":0},{"$f":"-OpCo3!BE3541","v":0},{"$f":"-OpCo3!BF3541","v":0},{"$f":"-OpCo3!BG3541","v":0},{"$f":"-OpCo3!BH3541","v":0},{"$f":"-OpCo3!BI3541","v":0},{"$f":"-OpCo3!BJ3541","v":0},{"$f":"-OpCo3!BK3541","v":0},{"$f":"-OpCo3!BL3541","v":0},{"$f":"-OpCo3!BM3541","v":0},{"$f":"-OpCo3!BN3541","v":0},{"$f":"-OpCo3!BO3541","v":0},{"$f":"-OpCo3!BP3541","v":0},{"$f":"-OpCo3!BQ3541","v":0},{"$f":"-OpCo3!BR3541","v":0},{"$f":"-OpCo3!BS3541","v":0},{"$f":"-OpCo3!BT3541","v":0}]
[null,null,null,"Cash taken to sinking fund",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M544","v":0},{"$f":"-OpCo3!N544","v":0},{"$f":"-OpCo3!O544","v":0},{"$f":"-OpCo3!P544","v":0},{"$f":"-OpCo3!Q544","v":0},{"$f":"-OpCo3!R544","v":0},{"$f":"-OpCo3!S544","v":0},{"$f":"-OpCo3!T544","v":0},{"$f":"-OpCo3!U544","v":0},{"$f":"-OpCo3!V544","v":0},{"$f":"-OpCo3!W544","v":0},{"$f":"-OpCo3!X544","v":0},{"$f":"-OpCo3!Y544","v":0},{"$f":"-OpCo3!Z544","v":0},{"$f":"-OpCo3!AA544","v":0},{"$f":"-OpCo3!AB544","v":0},{"$f":"-OpCo3!AC544","v":0},{"$f":"-OpCo3!AD544","v":0},{"$f":"-OpCo3!AE544","v":0},{"$f":"-OpCo3!AF544","v":0},{"$f":"-OpCo3!AG544","v":0},{"$f":"-OpCo3!AH544","v":0},{"$f":"-OpCo3!AI544","v":0},{"$f":"-OpCo3!AJ544","v":0},{"$f":"-OpCo3!AK544","v":0},{"$f":"-OpCo3!AL544","v":0},{"$f":"-OpCo3!AM544","v":0},{"$f":"-OpCo3!AN544","v":0},{"$f":"-OpCo3!AO544","v":0},{"$f":"-OpCo3!AP544","v":0},{"$f":"-OpCo3!AQ544","v":0},{"$f":"-OpCo3!AR544","v":0},{"$f":"-OpCo3!AS544","v":0},{"$f":"-OpCo3!AT544","v":0},{"$f":"-OpCo3!AU544","v":0},{"$f":"-OpCo3!AV544","v":0},{"$f":"-OpCo3!AW544","v":0},{"$f":"-OpCo3!AX544","v":0},{"$f":"-OpCo3!AY544","v":0},{"$f":"-OpCo3!AZ544","v":0},{"$f":"-OpCo3!BA544","v":0},{"$f":"-OpCo3!BB544","v":0},{"$f":"-OpCo3!BC544","v":0},{"$f":"-OpCo3!BD544","v":0},{"$f":"-OpCo3!BE544","v":0},{"$f":"-OpCo3!BF544","v":0},{"$f":"-OpCo3!BG544","v":0},{"$f":"-OpCo3!BH544","v":0},{"$f":"-OpCo3!BI544","v":0},{"$f":"-OpCo3!BJ544","v":0},{"$f":"-OpCo3!BK544","v":0},{"$f":"-OpCo3!BL544","v":0},{"$f":"-OpCo3!BM544","v":0},{"$f":"-OpCo3!BN544","v":0},{"$f":"-OpCo3!BO544","v":0},{"$f":"-OpCo3!BP544","v":0},{"$f":"-OpCo3!BQ544","v":0},{"$f":"-OpCo3!BR544","v":0},{"$f":"-OpCo3!BS544","v":0},{"$f":"-OpCo3!BT544","v":0}]
[null,null,null,"Cash received from sinking fund",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo3!M546:M547)","v":0},{"$f":"-SUM(OpCo3!N546:N547)","v":0},{"$f":"-SUM(OpCo3!O546:O547)","v":0},{"$f":"-SUM(OpCo3!P546:P547)","v":0},{"$f":"-SUM(OpCo3!Q546:Q547)","v":0},{"$f":"-SUM(OpCo3!R546:R547)","v":0},{"$f":"-SUM(OpCo3!S546:S547)","v":0},{"$f":"-SUM(OpCo3!T546:T547)","v":0},{"$f":"-SUM(OpCo3!U546:U547)","v":0},{"$f":"-SUM(OpCo3!V546:V547)","v":0},{"$f":"-SUM(OpCo3!W546:W547)","v":0},{"$f":"-SUM(OpCo3!X546:X547)","v":0},{"$f":"-SUM(OpCo3!Y546:Y547)","v":0},{"$f":"-SUM(OpCo3!Z546:Z547)","v":0},{"$f":"-SUM(OpCo3!AA546:AA547)","v":0},{"$f":"-SUM(OpCo3!AB546:AB547)","v":0},{"$f":"-SUM(OpCo3!AC546:AC547)","v":0},{"$f":"-SUM(OpCo3!AD546:AD547)","v":0},{"$f":"-SUM(OpCo3!AE546:AE547)","v":0},{"$f":"-SUM(OpCo3!AF546:AF547)","v":0},{"$f":"-SUM(OpCo3!AG546:AG547)","v":0},{"$f":"-SUM(OpCo3!AH546:AH547)","v":0},{"$f":"-SUM(OpCo3!AI546:AI547)","v":0},{"$f":"-SUM(OpCo3!AJ546:AJ547)","v":0},{"$f":"-SUM(OpCo3!AK546:AK547)","v":0},{"$f":"-SUM(OpCo3!AL546:AL547)","v":0},{"$f":"-SUM(OpCo3!AM546:AM547)","v":0},{"$f":"-SUM(OpCo3!AN546:AN547)","v":0},{"$f":"-SUM(OpCo3!AO546:AO547)","v":0},{"$f":"-SUM(OpCo3!AP546:AP547)","v":0},{"$f":"-SUM(OpCo3!AQ546:AQ547)","v":0},{"$f":"-SUM(OpCo3!AR546:AR547)","v":0},{"$f":"-SUM(OpCo3!AS546:AS547)","v":0},{"$f":"-SUM(OpCo3!AT546:AT547)","v":0},{"$f":"-SUM(OpCo3!AU546:AU547)","v":0},{"$f":"-SUM(OpCo3!AV546:AV547)","v":0},{"$f":"-SUM(OpCo3!AW546:AW547)","v":0},{"$f":"-SUM(OpCo3!AX546:AX547)","v":0},{"$f":"-SUM(OpCo3!AY546:AY547)","v":0},{"$f":"-SUM(OpCo3!AZ546:AZ547)","v":0},{"$f":"-SUM(OpCo3!BA546:BA547)","v":0},{"$f":"-SUM(OpCo3!BB546:BB547)","v":0},{"$f":"-SUM(OpCo3!BC546:BC547)","v":0},{"$f":"-SUM(OpCo3!BD546:BD547)","v":0},{"$f":"-SUM(OpCo3!BE546:BE547)","v":0},{"$f":"-SUM(OpCo3!BF546:BF547)","v":0},{"$f":"-SUM(OpCo3!BG546:BG547)","v":0},{"$f":"-SUM(OpCo3!BH546:BH547)","v":0},{"$f":"-SUM(OpCo3!BI546:BI547)","v":0},{"$f":"-SUM(OpCo3!BJ546:BJ547)","v":0},{"$f":"-SUM(OpCo3!BK546:BK547)","v":0},{"$f":"-SUM(OpCo3!BL546:BL547)","v":0},{"$f":"-SUM(OpCo3!BM546:BM547)","v":0},{"$f":"-SUM(OpCo3!BN546:BN547)","v":0},{"$f":"-SUM(OpCo3!BO546:BO547)","v":0},{"$f":"-SUM(OpCo3!BP546:BP547)","v":0},{"$f":"-SUM(OpCo3!BQ546:BQ547)","v":0},{"$f":"-SUM(OpCo3!BR546:BR547)","v":0},{"$f":"-SUM(OpCo3!BS546:BS547)","v":0},{"$f":"-SUM(OpCo3!BT546:BT547)","v":0}]
[null,null,null,"Cash taken to O&M reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2342","v":0},{"$f":"-OpCo3!N2342","v":0},{"$f":"-OpCo3!O2342","v":0},{"$f":"-OpCo3!P2342","v":0},{"$f":"-OpCo3!Q2342","v":0},{"$f":"-OpCo3!R2342","v":0},{"$f":"-OpCo3!S2342","v":0},{"$f":"-OpCo3!T2342","v":0},{"$f":"-OpCo3!U2342","v":0},{"$f":"-OpCo3!V2342","v":0},{"$f":"-OpCo3!W2342","v":0},{"$f":"-OpCo3!X2342","v":0},{"$f":"-OpCo3!Y2342","v":0},{"$f":"-OpCo3!Z2342","v":0},{"$f":"-OpCo3!AA2342","v":0},{"$f":"-OpCo3!AB2342","v":0},{"$f":"-OpCo3!AC2342","v":0},{"$f":"-OpCo3!AD2342","v":0},{"$f":"-OpCo3!AE2342","v":0},{"$f":"-OpCo3!AF2342","v":0},{"$f":"-OpCo3!AG2342","v":0},{"$f":"-OpCo3!AH2342","v":0},{"$f":"-OpCo3!AI2342","v":0},{"$f":"-OpCo3!AJ2342","v":0},{"$f":"-OpCo3!AK2342","v":0},{"$f":"-OpCo3!AL2342","v":0},{"$f":"-OpCo3!AM2342","v":0},{"$f":"-OpCo3!AN2342","v":0},{"$f":"-OpCo3!AO2342","v":0},{"$f":"-OpCo3!AP2342","v":0},{"$f":"-OpCo3!AQ2342","v":0},{"$f":"-OpCo3!AR2342","v":0},{"$f":"-OpCo3!AS2342","v":0},{"$f":"-OpCo3!AT2342","v":0},{"$f":"-OpCo3!AU2342","v":0},{"$f":"-OpCo3!AV2342","v":0},{"$f":"-OpCo3!AW2342","v":0},{"$f":"-OpCo3!AX2342","v":0},{"$f":"-OpCo3!AY2342","v":0},{"$f":"-OpCo3!AZ2342","v":0},{"$f":"-OpCo3!BA2342","v":0},{"$f":"-OpCo3!BB2342","v":0},{"$f":"-OpCo3!BC2342","v":0},{"$f":"-OpCo3!BD2342","v":0},{"$f":"-OpCo3!BE2342","v":0},{"$f":"-OpCo3!BF2342","v":0},{"$f":"-OpCo3!BG2342","v":0},{"$f":"-OpCo3!BH2342","v":0},{"$f":"-OpCo3!BI2342","v":0},{"$f":"-OpCo3!BJ2342","v":0},{"$f":"-OpCo3!BK2342","v":0},{"$f":"-OpCo3!BL2342","v":0},{"$f":"-OpCo3!BM2342","v":0},{"$f":"-OpCo3!BN2342","v":0},{"$f":"-OpCo3!BO2342","v":0},{"$f":"-OpCo3!BP2342","v":0},{"$f":"-OpCo3!BQ2342","v":0},{"$f":"-OpCo3!BR2342","v":0},{"$f":"-OpCo3!BS2342","v":0},{"$f":"-OpCo3!BT2342","v":0}]
[null,null,null,"Cash received from O&M reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2343","v":0},{"$f":"-OpCo3!N2343","v":0},{"$f":"-OpCo3!O2343","v":0},{"$f":"-OpCo3!P2343","v":0},{"$f":"-OpCo3!Q2343","v":0},{"$f":"-OpCo3!R2343","v":0},{"$f":"-OpCo3!S2343","v":0},{"$f":"-OpCo3!T2343","v":0},{"$f":"-OpCo3!U2343","v":0},{"$f":"-OpCo3!V2343","v":0},{"$f":"-OpCo3!W2343","v":0},{"$f":"-OpCo3!X2343","v":0},{"$f":"-OpCo3!Y2343","v":0},{"$f":"-OpCo3!Z2343","v":0},{"$f":"-OpCo3!AA2343","v":0},{"$f":"-OpCo3!AB2343","v":0},{"$f":"-OpCo3!AC2343","v":0},{"$f":"-OpCo3!AD2343","v":0},{"$f":"-OpCo3!AE2343","v":0},{"$f":"-OpCo3!AF2343","v":0},{"$f":"-OpCo3!AG2343","v":0},{"$f":"-OpCo3!AH2343","v":0},{"$f":"-OpCo3!AI2343","v":0},{"$f":"-OpCo3!AJ2343","v":0},{"$f":"-OpCo3!AK2343","v":0},{"$f":"-OpCo3!AL2343","v":0},{"$f":"-OpCo3!AM2343","v":0},{"$f":"-OpCo3!AN2343","v":0},{"$f":"-OpCo3!AO2343","v":0},{"$f":"-OpCo3!AP2343","v":0},{"$f":"-OpCo3!AQ2343","v":0},{"$f":"-OpCo3!AR2343","v":0},{"$f":"-OpCo3!AS2343","v":0},{"$f":"-OpCo3!AT2343","v":0},{"$f":"-OpCo3!AU2343","v":0},{"$f":"-OpCo3!AV2343","v":0},{"$f":"-OpCo3!AW2343","v":0},{"$f":"-OpCo3!AX2343","v":0},{"$f":"-OpCo3!AY2343","v":0},{"$f":"-OpCo3!AZ2343","v":0},{"$f":"-OpCo3!BA2343","v":0},{"$f":"-OpCo3!BB2343","v":0},{"$f":"-OpCo3!BC2343","v":0},{"$f":"-OpCo3!BD2343","v":0},{"$f":"-OpCo3!BE2343","v":0},{"$f":"-OpCo3!BF2343","v":0},{"$f":"-OpCo3!BG2343","v":0},{"$f":"-OpCo3!BH2343","v":0},{"$f":"-OpCo3!BI2343","v":0},{"$f":"-OpCo3!BJ2343","v":0},{"$f":"-OpCo3!BK2343","v":0},{"$f":"-OpCo3!BL2343","v":0},{"$f":"-OpCo3!BM2343","v":0},{"$f":"-OpCo3!BN2343","v":0},{"$f":"-OpCo3!BO2343","v":0},{"$f":"-OpCo3!BP2343","v":0},{"$f":"-OpCo3!BQ2343","v":0},{"$f":"-OpCo3!BR2343","v":0},{"$f":"-OpCo3!BS2343","v":0},{"$f":"-OpCo3!BT2343","v":0}]
[null,null,null,"Cash taken to debt service reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2352","v":0},{"$f":"-OpCo3!N2352","v":0},{"$f":"-OpCo3!O2352","v":0},{"$f":"-OpCo3!P2352","v":0},{"$f":"-OpCo3!Q2352","v":0},{"$f":"-OpCo3!R2352","v":0},{"$f":"-OpCo3!S2352","v":0},{"$f":"-OpCo3!T2352","v":0},{"$f":"-OpCo3!U2352","v":0},{"$f":"-OpCo3!V2352","v":0},{"$f":"-OpCo3!W2352","v":0},{"$f":"-OpCo3!X2352","v":0},{"$f":"-OpCo3!Y2352","v":0},{"$f":"-OpCo3!Z2352","v":0},{"$f":"-OpCo3!AA2352","v":0},{"$f":"-OpCo3!AB2352","v":0},{"$f":"-OpCo3!AC2352","v":0},{"$f":"-OpCo3!AD2352","v":0},{"$f":"-OpCo3!AE2352","v":0},{"$f":"-OpCo3!AF2352","v":0},{"$f":"-OpCo3!AG2352","v":0},{"$f":"-OpCo3!AH2352","v":0},{"$f":"-OpCo3!AI2352","v":0},{"$f":"-OpCo3!AJ2352","v":0},{"$f":"-OpCo3!AK2352","v":0},{"$f":"-OpCo3!AL2352","v":0},{"$f":"-OpCo3!AM2352","v":0},{"$f":"-OpCo3!AN2352","v":0},{"$f":"-OpCo3!AO2352","v":0},{"$f":"-OpCo3!AP2352","v":0},{"$f":"-OpCo3!AQ2352","v":0},{"$f":"-OpCo3!AR2352","v":0},{"$f":"-OpCo3!AS2352","v":0},{"$f":"-OpCo3!AT2352","v":0},{"$f":"-OpCo3!AU2352","v":0},{"$f":"-OpCo3!AV2352","v":0},{"$f":"-OpCo3!AW2352","v":0},{"$f":"-OpCo3!AX2352","v":0},{"$f":"-OpCo3!AY2352","v":0},{"$f":"-OpCo3!AZ2352","v":0},{"$f":"-OpCo3!BA2352","v":0},{"$f":"-OpCo3!BB2352","v":0},{"$f":"-OpCo3!BC2352","v":0},{"$f":"-OpCo3!BD2352","v":0},{"$f":"-OpCo3!BE2352","v":0},{"$f":"-OpCo3!BF2352","v":0},{"$f":"-OpCo3!BG2352","v":0},{"$f":"-OpCo3!BH2352","v":0},{"$f":"-OpCo3!BI2352","v":0},{"$f":"-OpCo3!BJ2352","v":0},{"$f":"-OpCo3!BK2352","v":0},{"$f":"-OpCo3!BL2352","v":0},{"$f":"-OpCo3!BM2352","v":0},{"$f":"-OpCo3!BN2352","v":0},{"$f":"-OpCo3!BO2352","v":0},{"$f":"-OpCo3!BP2352","v":0},{"$f":"-OpCo3!BQ2352","v":0},{"$f":"-OpCo3!BR2352","v":0},{"$f":"-OpCo3!BS2352","v":0},{"$f":"-OpCo3!BT2352","v":0}]
[null,null,null,"Cash received from debt service reserve",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M2353","v":0},{"$f":"-OpCo3!N2353","v":0},{"$f":"-OpCo3!O2353","v":0},{"$f":"-OpCo3!P2353","v":0},{"$f":"-OpCo3!Q2353","v":0},{"$f":"-OpCo3!R2353","v":0},{"$f":"-OpCo3!S2353","v":0},{"$f":"-OpCo3!T2353","v":0},{"$f":"-OpCo3!U2353","v":0},{"$f":"-OpCo3!V2353","v":0},{"$f":"-OpCo3!W2353","v":0},{"$f":"-OpCo3!X2353","v":0},{"$f":"-OpCo3!Y2353","v":0},{"$f":"-OpCo3!Z2353","v":0},{"$f":"-OpCo3!AA2353","v":0},{"$f":"-OpCo3!AB2353","v":0},{"$f":"-OpCo3!AC2353","v":0},{"$f":"-OpCo3!AD2353","v":0},{"$f":"-OpCo3!AE2353","v":0},{"$f":"-OpCo3!AF2353","v":0},{"$f":"-OpCo3!AG2353","v":0},{"$f":"-OpCo3!AH2353","v":0},{"$f":"-OpCo3!AI2353","v":0},{"$f":"-OpCo3!AJ2353","v":0},{"$f":"-OpCo3!AK2353","v":0},{"$f":"-OpCo3!AL2353","v":0},{"$f":"-OpCo3!AM2353","v":0},{"$f":"-OpCo3!AN2353","v":0},{"$f":"-OpCo3!AO2353","v":0},{"$f":"-OpCo3!AP2353","v":0},{"$f":"-OpCo3!AQ2353","v":0},{"$f":"-OpCo3!AR2353","v":0},{"$f":"-OpCo3!AS2353","v":0},{"$f":"-OpCo3!AT2353","v":0},{"$f":"-OpCo3!AU2353","v":0},{"$f":"-OpCo3!AV2353","v":0},{"$f":"-OpCo3!AW2353","v":0},{"$f":"-OpCo3!AX2353","v":0},{"$f":"-OpCo3!AY2353","v":0},{"$f":"-OpCo3!AZ2353","v":0},{"$f":"-OpCo3!BA2353","v":0},{"$f":"-OpCo3!BB2353","v":0},{"$f":"-OpCo3!BC2353","v":0},{"$f":"-OpCo3!BD2353","v":0},{"$f":"-OpCo3!BE2353","v":0},{"$f":"-OpCo3!BF2353","v":0},{"$f":"-OpCo3!BG2353","v":0},{"$f":"-OpCo3!BH2353","v":0},{"$f":"-OpCo3!BI2353","v":0},{"$f":"-OpCo3!BJ2353","v":0},{"$f":"-OpCo3!BK2353","v":0},{"$f":"-OpCo3!BL2353","v":0},{"$f":"-OpCo3!BM2353","v":0},{"$f":"-OpCo3!BN2353","v":0},{"$f":"-OpCo3!BO2353","v":0},{"$f":"-OpCo3!BP2353","v":0},{"$f":"-OpCo3!BQ2353","v":0},{"$f":"-OpCo3!BR2353","v":0},{"$f":"-OpCo3!BS2353","v":0},{"$f":"-OpCo3!BT2353","v":0}]
[]
[null,null,null,"Net cash flow",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M184,M186,M193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f free cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L216","v":0},{"$f":"M216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f free cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M214:M215)","v":0},{"$f":"SUM(N214:N215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f restricted cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L221","v":0},{"$f":"M221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M205:M210)","v":0},{"$f":"-SUM(N205:N210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest received on restricted cash",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M545","v":0},{"$f":"OpCo3!N545","v":0},{"$f":"OpCo3!O545","v":0},{"$f":"OpCo3!P545","v":0},{"$f":"OpCo3!Q545","v":0},{"$f":"OpCo3!R545","v":0},{"$f":"OpCo3!S545","v":0},{"$f":"OpCo3!T545","v":0},{"$f":"OpCo3!U545","v":0},{"$f":"OpCo3!V545","v":0},{"$f":"OpCo3!W545","v":0},{"$f":"OpCo3!X545","v":0},{"$f":"OpCo3!Y545","v":0},{"$f":"OpCo3!Z545","v":0},{"$f":"OpCo3!AA545","v":0},{"$f":"OpCo3!AB545","v":0},{"$f":"OpCo3!AC545","v":0},{"$f":"OpCo3!AD545","v":0},{"$f":"OpCo3!AE545","v":0},{"$f":"OpCo3!AF545","v":0},{"$f":"OpCo3!AG545","v":0},{"$f":"OpCo3!AH545","v":0},{"$f":"OpCo3!AI545","v":0},{"$f":"OpCo3!AJ545","v":0},{"$f":"OpCo3!AK545","v":0},{"$f":"OpCo3!AL545","v":0},{"$f":"OpCo3!AM545","v":0},{"$f":"OpCo3!AN545","v":0},{"$f":"OpCo3!AO545","v":0},{"$f":"OpCo3!AP545","v":0},{"$f":"OpCo3!AQ545","v":0},{"$f":"OpCo3!AR545","v":0},{"$f":"OpCo3!AS545","v":0},{"$f":"OpCo3!AT545","v":0},{"$f":"OpCo3!AU545","v":0},{"$f":"OpCo3!AV545","v":0},{"$f":"OpCo3!AW545","v":0},{"$f":"OpCo3!AX545","v":0},{"$f":"OpCo3!AY545","v":0},{"$f":"OpCo3!AZ545","v":0},{"$f":"OpCo3!BA545","v":0},{"$f":"OpCo3!BB545","v":0},{"$f":"OpCo3!BC545","v":0},{"$f":"OpCo3!BD545","v":0},{"$f":"OpCo3!BE545","v":0},{"$f":"OpCo3!BF545","v":0},{"$f":"OpCo3!BG545","v":0},{"$f":"OpCo3!BH545","v":0},{"$f":"OpCo3!BI545","v":0},{"$f":"OpCo3!BJ545","v":0},{"$f":"OpCo3!BK545","v":0},{"$f":"OpCo3!BL545","v":0},{"$f":"OpCo3!BM545","v":0},{"$f":"OpCo3!BN545","v":0},{"$f":"OpCo3!BO545","v":0},{"$f":"OpCo3!BP545","v":0},{"$f":"OpCo3!BQ545","v":0},{"$f":"OpCo3!BR545","v":0},{"$f":"OpCo3!BS545","v":0},{"$f":"OpCo3!BT545","v":0}]
[null,null,null,"c/f restricted cash balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M218:M220)","v":0},{"$f":"SUM(N218:N220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B223)+1","v":2},null,"REAL FINANCIAL STATEMENTS"]
[]
[null,null,{"$f":"MAX(C$224:C225)+1","v":1},"STATEMENT OF COMPREHENSIVE INCOME"]
[]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M247","v":0},{"$f":"OpCo3!N247","v":0},{"$f":"OpCo3!O247","v":0},{"$f":"OpCo3!P247","v":0},{"$f":"OpCo3!Q247","v":0},{"$f":"OpCo3!R247","v":0},{"$f":"OpCo3!S247","v":0},{"$f":"OpCo3!T247","v":0},{"$f":"OpCo3!U247","v":0},{"$f":"OpCo3!V247","v":0},{"$f":"OpCo3!W247","v":0},{"$f":"OpCo3!X247","v":0},{"$f":"OpCo3!Y247","v":0},{"$f":"OpCo3!Z247","v":0},{"$f":"OpCo3!AA247","v":0},{"$f":"OpCo3!AB247","v":0},{"$f":"OpCo3!AC247","v":0},{"$f":"OpCo3!AD247","v":0},{"$f":"OpCo3!AE247","v":0},{"$f":"OpCo3!AF247","v":0},{"$f":"OpCo3!AG247","v":0},{"$f":"OpCo3!AH247","v":0},{"$f":"OpCo3!AI247","v":0},{"$f":"OpCo3!AJ247","v":0},{"$f":"OpCo3!AK247","v":0},{"$f":"OpCo3!AL247","v":0},{"$f":"OpCo3!AM247","v":0},{"$f":"OpCo3!AN247","v":0},{"$f":"OpCo3!AO247","v":0},{"$f":"OpCo3!AP247","v":0},{"$f":"OpCo3!AQ247","v":0},{"$f":"OpCo3!AR247","v":0},{"$f":"OpCo3!AS247","v":0},{"$f":"OpCo3!AT247","v":0},{"$f":"OpCo3!AU247","v":0},{"$f":"OpCo3!AV247","v":0},{"$f":"OpCo3!AW247","v":0},{"$f":"OpCo3!AX247","v":0},{"$f":"OpCo3!AY247","v":0},{"$f":"OpCo3!AZ247","v":0},{"$f":"OpCo3!BA247","v":0},{"$f":"OpCo3!BB247","v":0},{"$f":"OpCo3!BC247","v":0},{"$f":"OpCo3!BD247","v":0},{"$f":"OpCo3!BE247","v":0},{"$f":"OpCo3!BF247","v":0},{"$f":"OpCo3!BG247","v":0},{"$f":"OpCo3!BH247","v":0},{"$f":"OpCo3!BI247","v":0},{"$f":"OpCo3!BJ247","v":0},{"$f":"OpCo3!BK247","v":0},{"$f":"OpCo3!BL247","v":0},{"$f":"OpCo3!BM247","v":0},{"$f":"OpCo3!BN247","v":0},{"$f":"OpCo3!BO247","v":0},{"$f":"OpCo3!BP247","v":0},{"$f":"OpCo3!BQ247","v":0},{"$f":"OpCo3!BR247","v":0},{"$f":"OpCo3!BS247","v":0},{"$f":"OpCo3!BT247","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M263","v":0},{"$f":"OpCo3!N263","v":0},{"$f":"OpCo3!O263","v":0},{"$f":"OpCo3!P263","v":0},{"$f":"OpCo3!Q263","v":0},{"$f":"OpCo3!R263","v":0},{"$f":"OpCo3!S263","v":0},{"$f":"OpCo3!T263","v":0},{"$f":"OpCo3!U263","v":0},{"$f":"OpCo3!V263","v":0},{"$f":"OpCo3!W263","v":0},{"$f":"OpCo3!X263","v":0},{"$f":"OpCo3!Y263","v":0},{"$f":"OpCo3!Z263","v":0},{"$f":"OpCo3!AA263","v":0},{"$f":"OpCo3!AB263","v":0},{"$f":"OpCo3!AC263","v":0},{"$f":"OpCo3!AD263","v":0},{"$f":"OpCo3!AE263","v":0},{"$f":"OpCo3!AF263","v":0},{"$f":"OpCo3!AG263","v":0},{"$f":"OpCo3!AH263","v":0},{"$f":"OpCo3!AI263","v":0},{"$f":"OpCo3!AJ263","v":0},{"$f":"OpCo3!AK263","v":0},{"$f":"OpCo3!AL263","v":0},{"$f":"OpCo3!AM263","v":0},{"$f":"OpCo3!AN263","v":0},{"$f":"OpCo3!AO263","v":0},{"$f":"OpCo3!AP263","v":0},{"$f":"OpCo3!AQ263","v":0},{"$f":"OpCo3!AR263","v":0},{"$f":"OpCo3!AS263","v":0},{"$f":"OpCo3!AT263","v":0},{"$f":"OpCo3!AU263","v":0},{"$f":"OpCo3!AV263","v":0},{"$f":"OpCo3!AW263","v":0},{"$f":"OpCo3!AX263","v":0},{"$f":"OpCo3!AY263","v":0},{"$f":"OpCo3!AZ263","v":0},{"$f":"OpCo3!BA263","v":0},{"$f":"OpCo3!BB263","v":0},{"$f":"OpCo3!BC263","v":0},{"$f":"OpCo3!BD263","v":0},{"$f":"OpCo3!BE263","v":0},{"$f":"OpCo3!BF263","v":0},{"$f":"OpCo3!BG263","v":0},{"$f":"OpCo3!BH263","v":0},{"$f":"OpCo3!BI263","v":0},{"$f":"OpCo3!BJ263","v":0},{"$f":"OpCo3!BK263","v":0},{"$f":"OpCo3!BL263","v":0},{"$f":"OpCo3!BM263","v":0},{"$f":"OpCo3!BN263","v":0},{"$f":"OpCo3!BO263","v":0},{"$f":"OpCo3!BP263","v":0},{"$f":"OpCo3!BQ263","v":0},{"$f":"OpCo3!BR263","v":0},{"$f":"OpCo3!BS263","v":0},{"$f":"OpCo3!BT263","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M321","v":0},{"$f":"OpCo3!N321","v":0},{"$f":"OpCo3!O321","v":0},{"$f":"OpCo3!P321","v":0},{"$f":"OpCo3!Q321","v":0},{"$f":"OpCo3!R321","v":0},{"$f":"OpCo3!S321","v":0},{"$f":"OpCo3!T321","v":0},{"$f":"OpCo3!U321","v":0},{"$f":"OpCo3!V321","v":0},{"$f":"OpCo3!W321","v":0},{"$f":"OpCo3!X321","v":0},{"$f":"OpCo3!Y321","v":0},{"$f":"OpCo3!Z321","v":0},{"$f":"OpCo3!AA321","v":0},{"$f":"OpCo3!AB321","v":0},{"$f":"OpCo3!AC321","v":0},{"$f":"OpCo3!AD321","v":0},{"$f":"OpCo3!AE321","v":0},{"$f":"OpCo3!AF321","v":0},{"$f":"OpCo3!AG321","v":0},{"$f":"OpCo3!AH321","v":0},{"$f":"OpCo3!AI321","v":0},{"$f":"OpCo3!AJ321","v":0},{"$f":"OpCo3!AK321","v":0},{"$f":"OpCo3!AL321","v":0},{"$f":"OpCo3!AM321","v":0},{"$f":"OpCo3!AN321","v":0},{"$f":"OpCo3!AO321","v":0},{"$f":"OpCo3!AP321","v":0},{"$f":"OpCo3!AQ321","v":0},{"$f":"OpCo3!AR321","v":0},{"$f":"OpCo3!AS321","v":0},{"$f":"OpCo3!AT321","v":0},{"$f":"OpCo3!AU321","v":0},{"$f":"OpCo3!AV321","v":0},{"$f":"OpCo3!AW321","v":0},{"$f":"OpCo3!AX321","v":0},{"$f":"OpCo3!AY321","v":0},{"$f":"OpCo3!AZ321","v":0},{"$f":"OpCo3!BA321","v":0},{"$f":"OpCo3!BB321","v":0},{"$f":"OpCo3!BC321","v":0},{"$f":"OpCo3!BD321","v":0},{"$f":"OpCo3!BE321","v":0},{"$f":"OpCo3!BF321","v":0},{"$f":"OpCo3!BG321","v":0},{"$f":"OpCo3!BH321","v":0},{"$f":"OpCo3!BI321","v":0},{"$f":"OpCo3!BJ321","v":0},{"$f":"OpCo3!BK321","v":0},{"$f":"OpCo3!BL321","v":0},{"$f":"OpCo3!BM321","v":0},{"$f":"OpCo3!BN321","v":0},{"$f":"OpCo3!BO321","v":0},{"$f":"OpCo3!BP321","v":0},{"$f":"OpCo3!BQ321","v":0},{"$f":"OpCo3!BR321","v":0},{"$f":"OpCo3!BS321","v":0},{"$f":"OpCo3!BT321","v":0}]
[null,null,null,"Inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M482","v":0},{"$f":"OpCo3!N482","v":0},{"$f":"OpCo3!O482","v":0},{"$f":"OpCo3!P482","v":0},{"$f":"OpCo3!Q482","v":0},{"$f":"OpCo3!R482","v":0},{"$f":"OpCo3!S482","v":0},{"$f":"OpCo3!T482","v":0},{"$f":"OpCo3!U482","v":0},{"$f":"OpCo3!V482","v":0},{"$f":"OpCo3!W482","v":0},{"$f":"OpCo3!X482","v":0},{"$f":"OpCo3!Y482","v":0},{"$f":"OpCo3!Z482","v":0},{"$f":"OpCo3!AA482","v":0},{"$f":"OpCo3!AB482","v":0},{"$f":"OpCo3!AC482","v":0},{"$f":"OpCo3!AD482","v":0},{"$f":"OpCo3!AE482","v":0},{"$f":"OpCo3!AF482","v":0},{"$f":"OpCo3!AG482","v":0},{"$f":"OpCo3!AH482","v":0},{"$f":"OpCo3!AI482","v":0},{"$f":"OpCo3!AJ482","v":0},{"$f":"OpCo3!AK482","v":0},{"$f":"OpCo3!AL482","v":0},{"$f":"OpCo3!AM482","v":0},{"$f":"OpCo3!AN482","v":0},{"$f":"OpCo3!AO482","v":0},{"$f":"OpCo3!AP482","v":0},{"$f":"OpCo3!AQ482","v":0},{"$f":"OpCo3!AR482","v":0},{"$f":"OpCo3!AS482","v":0},{"$f":"OpCo3!AT482","v":0},{"$f":"OpCo3!AU482","v":0},{"$f":"OpCo3!AV482","v":0},{"$f":"OpCo3!AW482","v":0},{"$f":"OpCo3!AX482","v":0},{"$f":"OpCo3!AY482","v":0},{"$f":"OpCo3!AZ482","v":0},{"$f":"OpCo3!BA482","v":0},{"$f":"OpCo3!BB482","v":0},{"$f":"OpCo3!BC482","v":0},{"$f":"OpCo3!BD482","v":0},{"$f":"OpCo3!BE482","v":0},{"$f":"OpCo3!BF482","v":0},{"$f":"OpCo3!BG482","v":0},{"$f":"OpCo3!BH482","v":0},{"$f":"OpCo3!BI482","v":0},{"$f":"OpCo3!BJ482","v":0},{"$f":"OpCo3!BK482","v":0},{"$f":"OpCo3!BL482","v":0},{"$f":"OpCo3!BM482","v":0},{"$f":"OpCo3!BN482","v":0},{"$f":"OpCo3!BO482","v":0},{"$f":"OpCo3!BP482","v":0},{"$f":"OpCo3!BQ482","v":0},{"$f":"OpCo3!BR482","v":0},{"$f":"OpCo3!BS482","v":0},{"$f":"OpCo3!BT482","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M379","v":0},{"$f":"OpCo3!N379","v":0},{"$f":"OpCo3!O379","v":0},{"$f":"OpCo3!P379","v":0},{"$f":"OpCo3!Q379","v":0},{"$f":"OpCo3!R379","v":0},{"$f":"OpCo3!S379","v":0},{"$f":"OpCo3!T379","v":0},{"$f":"OpCo3!U379","v":0},{"$f":"OpCo3!V379","v":0},{"$f":"OpCo3!W379","v":0},{"$f":"OpCo3!X379","v":0},{"$f":"OpCo3!Y379","v":0},{"$f":"OpCo3!Z379","v":0},{"$f":"OpCo3!AA379","v":0},{"$f":"OpCo3!AB379","v":0},{"$f":"OpCo3!AC379","v":0},{"$f":"OpCo3!AD379","v":0},{"$f":"OpCo3!AE379","v":0},{"$f":"OpCo3!AF379","v":0},{"$f":"OpCo3!AG379","v":0},{"$f":"OpCo3!AH379","v":0},{"$f":"OpCo3!AI379","v":0},{"$f":"OpCo3!AJ379","v":0},{"$f":"OpCo3!AK379","v":0},{"$f":"OpCo3!AL379","v":0},{"$f":"OpCo3!AM379","v":0},{"$f":"OpCo3!AN379","v":0},{"$f":"OpCo3!AO379","v":0},{"$f":"OpCo3!AP379","v":0},{"$f":"OpCo3!AQ379","v":0},{"$f":"OpCo3!AR379","v":0},{"$f":"OpCo3!AS379","v":0},{"$f":"OpCo3!AT379","v":0},{"$f":"OpCo3!AU379","v":0},{"$f":"OpCo3!AV379","v":0},{"$f":"OpCo3!AW379","v":0},{"$f":"OpCo3!AX379","v":0},{"$f":"OpCo3!AY379","v":0},{"$f":"OpCo3!AZ379","v":0},{"$f":"OpCo3!BA379","v":0},{"$f":"OpCo3!BB379","v":0},{"$f":"OpCo3!BC379","v":0},{"$f":"OpCo3!BD379","v":0},{"$f":"OpCo3!BE379","v":0},{"$f":"OpCo3!BF379","v":0},{"$f":"OpCo3!BG379","v":0},{"$f":"OpCo3!BH379","v":0},{"$f":"OpCo3!BI379","v":0},{"$f":"OpCo3!BJ379","v":0},{"$f":"OpCo3!BK379","v":0},{"$f":"OpCo3!BL379","v":0},{"$f":"OpCo3!BM379","v":0},{"$f":"OpCo3!BN379","v":0},{"$f":"OpCo3!BO379","v":0},{"$f":"OpCo3!BP379","v":0},{"$f":"OpCo3!BQ379","v":0},{"$f":"OpCo3!BR379","v":0},{"$f":"OpCo3!BS379","v":0},{"$f":"OpCo3!BT379","v":0}]
[null,null,null,"Bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M234:M237)","v":0},{"$f":"SUM(N234:N237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M248","v":0},{"$f":"OpCo3!N248","v":0},{"$f":"OpCo3!O248","v":0},{"$f":"OpCo3!P248","v":0},{"$f":"OpCo3!Q248","v":0},{"$f":"OpCo3!R248","v":0},{"$f":"OpCo3!S248","v":0},{"$f":"OpCo3!T248","v":0},{"$f":"OpCo3!U248","v":0},{"$f":"OpCo3!V248","v":0},{"$f":"OpCo3!W248","v":0},{"$f":"OpCo3!X248","v":0},{"$f":"OpCo3!Y248","v":0},{"$f":"OpCo3!Z248","v":0},{"$f":"OpCo3!AA248","v":0},{"$f":"OpCo3!AB248","v":0},{"$f":"OpCo3!AC248","v":0},{"$f":"OpCo3!AD248","v":0},{"$f":"OpCo3!AE248","v":0},{"$f":"OpCo3!AF248","v":0},{"$f":"OpCo3!AG248","v":0},{"$f":"OpCo3!AH248","v":0},{"$f":"OpCo3!AI248","v":0},{"$f":"OpCo3!AJ248","v":0},{"$f":"OpCo3!AK248","v":0},{"$f":"OpCo3!AL248","v":0},{"$f":"OpCo3!AM248","v":0},{"$f":"OpCo3!AN248","v":0},{"$f":"OpCo3!AO248","v":0},{"$f":"OpCo3!AP248","v":0},{"$f":"OpCo3!AQ248","v":0},{"$f":"OpCo3!AR248","v":0},{"$f":"OpCo3!AS248","v":0},{"$f":"OpCo3!AT248","v":0},{"$f":"OpCo3!AU248","v":0},{"$f":"OpCo3!AV248","v":0},{"$f":"OpCo3!AW248","v":0},{"$f":"OpCo3!AX248","v":0},{"$f":"OpCo3!AY248","v":0},{"$f":"OpCo3!AZ248","v":0},{"$f":"OpCo3!BA248","v":0},{"$f":"OpCo3!BB248","v":0},{"$f":"OpCo3!BC248","v":0},{"$f":"OpCo3!BD248","v":0},{"$f":"OpCo3!BE248","v":0},{"$f":"OpCo3!BF248","v":0},{"$f":"OpCo3!BG248","v":0},{"$f":"OpCo3!BH248","v":0},{"$f":"OpCo3!BI248","v":0},{"$f":"OpCo3!BJ248","v":0},{"$f":"OpCo3!BK248","v":0},{"$f":"OpCo3!BL248","v":0},{"$f":"OpCo3!BM248","v":0},{"$f":"OpCo3!BN248","v":0},{"$f":"OpCo3!BO248","v":0},{"$f":"OpCo3!BP248","v":0},{"$f":"OpCo3!BQ248","v":0},{"$f":"OpCo3!BR248","v":0},{"$f":"OpCo3!BS248","v":0},{"$f":"OpCo3!BT248","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M264","v":0},{"$f":"OpCo3!N264","v":0},{"$f":"OpCo3!O264","v":0},{"$f":"OpCo3!P264","v":0},{"$f":"OpCo3!Q264","v":0},{"$f":"OpCo3!R264","v":0},{"$f":"OpCo3!S264","v":0},{"$f":"OpCo3!T264","v":0},{"$f":"OpCo3!U264","v":0},{"$f":"OpCo3!V264","v":0},{"$f":"OpCo3!W264","v":0},{"$f":"OpCo3!X264","v":0},{"$f":"OpCo3!Y264","v":0},{"$f":"OpCo3!Z264","v":0},{"$f":"OpCo3!AA264","v":0},{"$f":"OpCo3!AB264","v":0},{"$f":"OpCo3!AC264","v":0},{"$f":"OpCo3!AD264","v":0},{"$f":"OpCo3!AE264","v":0},{"$f":"OpCo3!AF264","v":0},{"$f":"OpCo3!AG264","v":0},{"$f":"OpCo3!AH264","v":0},{"$f":"OpCo3!AI264","v":0},{"$f":"OpCo3!AJ264","v":0},{"$f":"OpCo3!AK264","v":0},{"$f":"OpCo3!AL264","v":0},{"$f":"OpCo3!AM264","v":0},{"$f":"OpCo3!AN264","v":0},{"$f":"OpCo3!AO264","v":0},{"$f":"OpCo3!AP264","v":0},{"$f":"OpCo3!AQ264","v":0},{"$f":"OpCo3!AR264","v":0},{"$f":"OpCo3!AS264","v":0},{"$f":"OpCo3!AT264","v":0},{"$f":"OpCo3!AU264","v":0},{"$f":"OpCo3!AV264","v":0},{"$f":"OpCo3!AW264","v":0},{"$f":"OpCo3!AX264","v":0},{"$f":"OpCo3!AY264","v":0},{"$f":"OpCo3!AZ264","v":0},{"$f":"OpCo3!BA264","v":0},{"$f":"OpCo3!BB264","v":0},{"$f":"OpCo3!BC264","v":0},{"$f":"OpCo3!BD264","v":0},{"$f":"OpCo3!BE264","v":0},{"$f":"OpCo3!BF264","v":0},{"$f":"OpCo3!BG264","v":0},{"$f":"OpCo3!BH264","v":0},{"$f":"OpCo3!BI264","v":0},{"$f":"OpCo3!BJ264","v":0},{"$f":"OpCo3!BK264","v":0},{"$f":"OpCo3!BL264","v":0},{"$f":"OpCo3!BM264","v":0},{"$f":"OpCo3!BN264","v":0},{"$f":"OpCo3!BO264","v":0},{"$f":"OpCo3!BP264","v":0},{"$f":"OpCo3!BQ264","v":0},{"$f":"OpCo3!BR264","v":0},{"$f":"OpCo3!BS264","v":0},{"$f":"OpCo3!BT264","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M322","v":0},{"$f":"OpCo3!N322","v":0},{"$f":"OpCo3!O322","v":0},{"$f":"OpCo3!P322","v":0},{"$f":"OpCo3!Q322","v":0},{"$f":"OpCo3!R322","v":0},{"$f":"OpCo3!S322","v":0},{"$f":"OpCo3!T322","v":0},{"$f":"OpCo3!U322","v":0},{"$f":"OpCo3!V322","v":0},{"$f":"OpCo3!W322","v":0},{"$f":"OpCo3!X322","v":0},{"$f":"OpCo3!Y322","v":0},{"$f":"OpCo3!Z322","v":0},{"$f":"OpCo3!AA322","v":0},{"$f":"OpCo3!AB322","v":0},{"$f":"OpCo3!AC322","v":0},{"$f":"OpCo3!AD322","v":0},{"$f":"OpCo3!AE322","v":0},{"$f":"OpCo3!AF322","v":0},{"$f":"OpCo3!AG322","v":0},{"$f":"OpCo3!AH322","v":0},{"$f":"OpCo3!AI322","v":0},{"$f":"OpCo3!AJ322","v":0},{"$f":"OpCo3!AK322","v":0},{"$f":"OpCo3!AL322","v":0},{"$f":"OpCo3!AM322","v":0},{"$f":"OpCo3!AN322","v":0},{"$f":"OpCo3!AO322","v":0},{"$f":"OpCo3!AP322","v":0},{"$f":"OpCo3!AQ322","v":0},{"$f":"OpCo3!AR322","v":0},{"$f":"OpCo3!AS322","v":0},{"$f":"OpCo3!AT322","v":0},{"$f":"OpCo3!AU322","v":0},{"$f":"OpCo3!AV322","v":0},{"$f":"OpCo3!AW322","v":0},{"$f":"OpCo3!AX322","v":0},{"$f":"OpCo3!AY322","v":0},{"$f":"OpCo3!AZ322","v":0},{"$f":"OpCo3!BA322","v":0},{"$f":"OpCo3!BB322","v":0},{"$f":"OpCo3!BC322","v":0},{"$f":"OpCo3!BD322","v":0},{"$f":"OpCo3!BE322","v":0},{"$f":"OpCo3!BF322","v":0},{"$f":"OpCo3!BG322","v":0},{"$f":"OpCo3!BH322","v":0},{"$f":"OpCo3!BI322","v":0},{"$f":"OpCo3!BJ322","v":0},{"$f":"OpCo3!BK322","v":0},{"$f":"OpCo3!BL322","v":0},{"$f":"OpCo3!BM322","v":0},{"$f":"OpCo3!BN322","v":0},{"$f":"OpCo3!BO322","v":0},{"$f":"OpCo3!BP322","v":0},{"$f":"OpCo3!BQ322","v":0},{"$f":"OpCo3!BR322","v":0},{"$f":"OpCo3!BS322","v":0},{"$f":"OpCo3!BT322","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M380","v":0},{"$f":"OpCo3!N380","v":0},{"$f":"OpCo3!O380","v":0},{"$f":"OpCo3!P380","v":0},{"$f":"OpCo3!Q380","v":0},{"$f":"OpCo3!R380","v":0},{"$f":"OpCo3!S380","v":0},{"$f":"OpCo3!T380","v":0},{"$f":"OpCo3!U380","v":0},{"$f":"OpCo3!V380","v":0},{"$f":"OpCo3!W380","v":0},{"$f":"OpCo3!X380","v":0},{"$f":"OpCo3!Y380","v":0},{"$f":"OpCo3!Z380","v":0},{"$f":"OpCo3!AA380","v":0},{"$f":"OpCo3!AB380","v":0},{"$f":"OpCo3!AC380","v":0},{"$f":"OpCo3!AD380","v":0},{"$f":"OpCo3!AE380","v":0},{"$f":"OpCo3!AF380","v":0},{"$f":"OpCo3!AG380","v":0},{"$f":"OpCo3!AH380","v":0},{"$f":"OpCo3!AI380","v":0},{"$f":"OpCo3!AJ380","v":0},{"$f":"OpCo3!AK380","v":0},{"$f":"OpCo3!AL380","v":0},{"$f":"OpCo3!AM380","v":0},{"$f":"OpCo3!AN380","v":0},{"$f":"OpCo3!AO380","v":0},{"$f":"OpCo3!AP380","v":0},{"$f":"OpCo3!AQ380","v":0},{"$f":"OpCo3!AR380","v":0},{"$f":"OpCo3!AS380","v":0},{"$f":"OpCo3!AT380","v":0},{"$f":"OpCo3!AU380","v":0},{"$f":"OpCo3!AV380","v":0},{"$f":"OpCo3!AW380","v":0},{"$f":"OpCo3!AX380","v":0},{"$f":"OpCo3!AY380","v":0},{"$f":"OpCo3!AZ380","v":0},{"$f":"OpCo3!BA380","v":0},{"$f":"OpCo3!BB380","v":0},{"$f":"OpCo3!BC380","v":0},{"$f":"OpCo3!BD380","v":0},{"$f":"OpCo3!BE380","v":0},{"$f":"OpCo3!BF380","v":0},{"$f":"OpCo3!BG380","v":0},{"$f":"OpCo3!BH380","v":0},{"$f":"OpCo3!BI380","v":0},{"$f":"OpCo3!BJ380","v":0},{"$f":"OpCo3!BK380","v":0},{"$f":"OpCo3!BL380","v":0},{"$f":"OpCo3!BM380","v":0},{"$f":"OpCo3!BN380","v":0},{"$f":"OpCo3!BO380","v":0},{"$f":"OpCo3!BP380","v":0},{"$f":"OpCo3!BQ380","v":0},{"$f":"OpCo3!BR380","v":0},{"$f":"OpCo3!BS380","v":0},{"$f":"OpCo3!BT380","v":0}]
[]
[null,null,null,"Revenue",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M228:M233)","v":0},{"$f":"SUM(N228:N233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M242:M243)","v":0},{"$f":"SUM(N242:N243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M187","v":0},{"$f":"OpCo3!N187","v":0},{"$f":"OpCo3!O187","v":0},{"$f":"OpCo3!P187","v":0},{"$f":"OpCo3!Q187","v":0},{"$f":"OpCo3!R187","v":0},{"$f":"OpCo3!S187","v":0},{"$f":"OpCo3!T187","v":0},{"$f":"OpCo3!U187","v":0},{"$f":"OpCo3!V187","v":0},{"$f":"OpCo3!W187","v":0},{"$f":"OpCo3!X187","v":0},{"$f":"OpCo3!Y187","v":0},{"$f":"OpCo3!Z187","v":0},{"$f":"OpCo3!AA187","v":0},{"$f":"OpCo3!AB187","v":0},{"$f":"OpCo3!AC187","v":0},{"$f":"OpCo3!AD187","v":0},{"$f":"OpCo3!AE187","v":0},{"$f":"OpCo3!AF187","v":0},{"$f":"OpCo3!AG187","v":0},{"$f":"OpCo3!AH187","v":0},{"$f":"OpCo3!AI187","v":0},{"$f":"OpCo3!AJ187","v":0},{"$f":"OpCo3!AK187","v":0},{"$f":"OpCo3!AL187","v":0},{"$f":"OpCo3!AM187","v":0},{"$f":"OpCo3!AN187","v":0},{"$f":"OpCo3!AO187","v":0},{"$f":"OpCo3!AP187","v":0},{"$f":"OpCo3!AQ187","v":0},{"$f":"OpCo3!AR187","v":0},{"$f":"OpCo3!AS187","v":0},{"$f":"OpCo3!AT187","v":0},{"$f":"OpCo3!AU187","v":0},{"$f":"OpCo3!AV187","v":0},{"$f":"OpCo3!AW187","v":0},{"$f":"OpCo3!AX187","v":0},{"$f":"OpCo3!AY187","v":0},{"$f":"OpCo3!AZ187","v":0},{"$f":"OpCo3!BA187","v":0},{"$f":"OpCo3!BB187","v":0},{"$f":"OpCo3!BC187","v":0},{"$f":"OpCo3!BD187","v":0},{"$f":"OpCo3!BE187","v":0},{"$f":"OpCo3!BF187","v":0},{"$f":"OpCo3!BG187","v":0},{"$f":"OpCo3!BH187","v":0},{"$f":"OpCo3!BI187","v":0},{"$f":"OpCo3!BJ187","v":0},{"$f":"OpCo3!BK187","v":0},{"$f":"OpCo3!BL187","v":0},{"$f":"OpCo3!BM187","v":0},{"$f":"OpCo3!BN187","v":0},{"$f":"OpCo3!BO187","v":0},{"$f":"OpCo3!BP187","v":0},{"$f":"OpCo3!BQ187","v":0},{"$f":"OpCo3!BR187","v":0},{"$f":"OpCo3!BS187","v":0},{"$f":"OpCo3!BT187","v":0}]
[null,null,null,"O&M arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2880","v":0},{"$f":"OpCo3!N2880","v":0},{"$f":"OpCo3!O2880","v":0},{"$f":"OpCo3!P2880","v":0},{"$f":"OpCo3!Q2880","v":0},{"$f":"OpCo3!R2880","v":0},{"$f":"OpCo3!S2880","v":0},{"$f":"OpCo3!T2880","v":0},{"$f":"OpCo3!U2880","v":0},{"$f":"OpCo3!V2880","v":0},{"$f":"OpCo3!W2880","v":0},{"$f":"OpCo3!X2880","v":0},{"$f":"OpCo3!Y2880","v":0},{"$f":"OpCo3!Z2880","v":0},{"$f":"OpCo3!AA2880","v":0},{"$f":"OpCo3!AB2880","v":0},{"$f":"OpCo3!AC2880","v":0},{"$f":"OpCo3!AD2880","v":0},{"$f":"OpCo3!AE2880","v":0},{"$f":"OpCo3!AF2880","v":0},{"$f":"OpCo3!AG2880","v":0},{"$f":"OpCo3!AH2880","v":0},{"$f":"OpCo3!AI2880","v":0},{"$f":"OpCo3!AJ2880","v":0},{"$f":"OpCo3!AK2880","v":0},{"$f":"OpCo3!AL2880","v":0},{"$f":"OpCo3!AM2880","v":0},{"$f":"OpCo3!AN2880","v":0},{"$f":"OpCo3!AO2880","v":0},{"$f":"OpCo3!AP2880","v":0},{"$f":"OpCo3!AQ2880","v":0},{"$f":"OpCo3!AR2880","v":0},{"$f":"OpCo3!AS2880","v":0},{"$f":"OpCo3!AT2880","v":0},{"$f":"OpCo3!AU2880","v":0},{"$f":"OpCo3!AV2880","v":0},{"$f":"OpCo3!AW2880","v":0},{"$f":"OpCo3!AX2880","v":0},{"$f":"OpCo3!AY2880","v":0},{"$f":"OpCo3!AZ2880","v":0},{"$f":"OpCo3!BA2880","v":0},{"$f":"OpCo3!BB2880","v":0},{"$f":"OpCo3!BC2880","v":0},{"$f":"OpCo3!BD2880","v":0},{"$f":"OpCo3!BE2880","v":0},{"$f":"OpCo3!BF2880","v":0},{"$f":"OpCo3!BG2880","v":0},{"$f":"OpCo3!BH2880","v":0},{"$f":"OpCo3!BI2880","v":0},{"$f":"OpCo3!BJ2880","v":0},{"$f":"OpCo3!BK2880","v":0},{"$f":"OpCo3!BL2880","v":0},{"$f":"OpCo3!BM2880","v":0},{"$f":"OpCo3!BN2880","v":0},{"$f":"OpCo3!BO2880","v":0},{"$f":"OpCo3!BP2880","v":0},{"$f":"OpCo3!BQ2880","v":0},{"$f":"OpCo3!BR2880","v":0},{"$f":"OpCo3!BS2880","v":0},{"$f":"OpCo3!BT2880","v":0}]
[]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M246:M247)","v":0},{"$f":"SUM(N246:N247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M201","v":0},{"$f":"OpCo3!N201","v":0},{"$f":"OpCo3!O201","v":0},{"$f":"OpCo3!P201","v":0},{"$f":"OpCo3!Q201","v":0},{"$f":"OpCo3!R201","v":0},{"$f":"OpCo3!S201","v":0},{"$f":"OpCo3!T201","v":0},{"$f":"OpCo3!U201","v":0},{"$f":"OpCo3!V201","v":0},{"$f":"OpCo3!W201","v":0},{"$f":"OpCo3!X201","v":0},{"$f":"OpCo3!Y201","v":0},{"$f":"OpCo3!Z201","v":0},{"$f":"OpCo3!AA201","v":0},{"$f":"OpCo3!AB201","v":0},{"$f":"OpCo3!AC201","v":0},{"$f":"OpCo3!AD201","v":0},{"$f":"OpCo3!AE201","v":0},{"$f":"OpCo3!AF201","v":0},{"$f":"OpCo3!AG201","v":0},{"$f":"OpCo3!AH201","v":0},{"$f":"OpCo3!AI201","v":0},{"$f":"OpCo3!AJ201","v":0},{"$f":"OpCo3!AK201","v":0},{"$f":"OpCo3!AL201","v":0},{"$f":"OpCo3!AM201","v":0},{"$f":"OpCo3!AN201","v":0},{"$f":"OpCo3!AO201","v":0},{"$f":"OpCo3!AP201","v":0},{"$f":"OpCo3!AQ201","v":0},{"$f":"OpCo3!AR201","v":0},{"$f":"OpCo3!AS201","v":0},{"$f":"OpCo3!AT201","v":0},{"$f":"OpCo3!AU201","v":0},{"$f":"OpCo3!AV201","v":0},{"$f":"OpCo3!AW201","v":0},{"$f":"OpCo3!AX201","v":0},{"$f":"OpCo3!AY201","v":0},{"$f":"OpCo3!AZ201","v":0},{"$f":"OpCo3!BA201","v":0},{"$f":"OpCo3!BB201","v":0},{"$f":"OpCo3!BC201","v":0},{"$f":"OpCo3!BD201","v":0},{"$f":"OpCo3!BE201","v":0},{"$f":"OpCo3!BF201","v":0},{"$f":"OpCo3!BG201","v":0},{"$f":"OpCo3!BH201","v":0},{"$f":"OpCo3!BI201","v":0},{"$f":"OpCo3!BJ201","v":0},{"$f":"OpCo3!BK201","v":0},{"$f":"OpCo3!BL201","v":0},{"$f":"OpCo3!BM201","v":0},{"$f":"OpCo3!BN201","v":0},{"$f":"OpCo3!BO201","v":0},{"$f":"OpCo3!BP201","v":0},{"$f":"OpCo3!BQ201","v":0},{"$f":"OpCo3!BR201","v":0},{"$f":"OpCo3!BS201","v":0},{"$f":"OpCo3!BT201","v":0}]
[null,null,null,"Fuel arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2894","v":0},{"$f":"OpCo3!N2894","v":0},{"$f":"OpCo3!O2894","v":0},{"$f":"OpCo3!P2894","v":0},{"$f":"OpCo3!Q2894","v":0},{"$f":"OpCo3!R2894","v":0},{"$f":"OpCo3!S2894","v":0},{"$f":"OpCo3!T2894","v":0},{"$f":"OpCo3!U2894","v":0},{"$f":"OpCo3!V2894","v":0},{"$f":"OpCo3!W2894","v":0},{"$f":"OpCo3!X2894","v":0},{"$f":"OpCo3!Y2894","v":0},{"$f":"OpCo3!Z2894","v":0},{"$f":"OpCo3!AA2894","v":0},{"$f":"OpCo3!AB2894","v":0},{"$f":"OpCo3!AC2894","v":0},{"$f":"OpCo3!AD2894","v":0},{"$f":"OpCo3!AE2894","v":0},{"$f":"OpCo3!AF2894","v":0},{"$f":"OpCo3!AG2894","v":0},{"$f":"OpCo3!AH2894","v":0},{"$f":"OpCo3!AI2894","v":0},{"$f":"OpCo3!AJ2894","v":0},{"$f":"OpCo3!AK2894","v":0},{"$f":"OpCo3!AL2894","v":0},{"$f":"OpCo3!AM2894","v":0},{"$f":"OpCo3!AN2894","v":0},{"$f":"OpCo3!AO2894","v":0},{"$f":"OpCo3!AP2894","v":0},{"$f":"OpCo3!AQ2894","v":0},{"$f":"OpCo3!AR2894","v":0},{"$f":"OpCo3!AS2894","v":0},{"$f":"OpCo3!AT2894","v":0},{"$f":"OpCo3!AU2894","v":0},{"$f":"OpCo3!AV2894","v":0},{"$f":"OpCo3!AW2894","v":0},{"$f":"OpCo3!AX2894","v":0},{"$f":"OpCo3!AY2894","v":0},{"$f":"OpCo3!AZ2894","v":0},{"$f":"OpCo3!BA2894","v":0},{"$f":"OpCo3!BB2894","v":0},{"$f":"OpCo3!BC2894","v":0},{"$f":"OpCo3!BD2894","v":0},{"$f":"OpCo3!BE2894","v":0},{"$f":"OpCo3!BF2894","v":0},{"$f":"OpCo3!BG2894","v":0},{"$f":"OpCo3!BH2894","v":0},{"$f":"OpCo3!BI2894","v":0},{"$f":"OpCo3!BJ2894","v":0},{"$f":"OpCo3!BK2894","v":0},{"$f":"OpCo3!BL2894","v":0},{"$f":"OpCo3!BM2894","v":0},{"$f":"OpCo3!BN2894","v":0},{"$f":"OpCo3!BO2894","v":0},{"$f":"OpCo3!BP2894","v":0},{"$f":"OpCo3!BQ2894","v":0},{"$f":"OpCo3!BR2894","v":0},{"$f":"OpCo3!BS2894","v":0},{"$f":"OpCo3!BT2894","v":0}]
[]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M250:M251)","v":0},{"$f":"SUM(N250:N251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M498","v":0},{"$f":"OpCo3!N498","v":0},{"$f":"OpCo3!O498","v":0},{"$f":"OpCo3!P498","v":0},{"$f":"OpCo3!Q498","v":0},{"$f":"OpCo3!R498","v":0},{"$f":"OpCo3!S498","v":0},{"$f":"OpCo3!T498","v":0},{"$f":"OpCo3!U498","v":0},{"$f":"OpCo3!V498","v":0},{"$f":"OpCo3!W498","v":0},{"$f":"OpCo3!X498","v":0},{"$f":"OpCo3!Y498","v":0},{"$f":"OpCo3!Z498","v":0},{"$f":"OpCo3!AA498","v":0},{"$f":"OpCo3!AB498","v":0},{"$f":"OpCo3!AC498","v":0},{"$f":"OpCo3!AD498","v":0},{"$f":"OpCo3!AE498","v":0},{"$f":"OpCo3!AF498","v":0},{"$f":"OpCo3!AG498","v":0},{"$f":"OpCo3!AH498","v":0},{"$f":"OpCo3!AI498","v":0},{"$f":"OpCo3!AJ498","v":0},{"$f":"OpCo3!AK498","v":0},{"$f":"OpCo3!AL498","v":0},{"$f":"OpCo3!AM498","v":0},{"$f":"OpCo3!AN498","v":0},{"$f":"OpCo3!AO498","v":0},{"$f":"OpCo3!AP498","v":0},{"$f":"OpCo3!AQ498","v":0},{"$f":"OpCo3!AR498","v":0},{"$f":"OpCo3!AS498","v":0},{"$f":"OpCo3!AT498","v":0},{"$f":"OpCo3!AU498","v":0},{"$f":"OpCo3!AV498","v":0},{"$f":"OpCo3!AW498","v":0},{"$f":"OpCo3!AX498","v":0},{"$f":"OpCo3!AY498","v":0},{"$f":"OpCo3!AZ498","v":0},{"$f":"OpCo3!BA498","v":0},{"$f":"OpCo3!BB498","v":0},{"$f":"OpCo3!BC498","v":0},{"$f":"OpCo3!BD498","v":0},{"$f":"OpCo3!BE498","v":0},{"$f":"OpCo3!BF498","v":0},{"$f":"OpCo3!BG498","v":0},{"$f":"OpCo3!BH498","v":0},{"$f":"OpCo3!BI498","v":0},{"$f":"OpCo3!BJ498","v":0},{"$f":"OpCo3!BK498","v":0},{"$f":"OpCo3!BL498","v":0},{"$f":"OpCo3!BM498","v":0},{"$f":"OpCo3!BN498","v":0},{"$f":"OpCo3!BO498","v":0},{"$f":"OpCo3!BP498","v":0},{"$f":"OpCo3!BQ498","v":0},{"$f":"OpCo3!BR498","v":0},{"$f":"OpCo3!BS498","v":0},{"$f":"OpCo3!BT498","v":0}]
[null,null,null,"I/C arising due to irrecoverable VAT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2908","v":0},{"$f":"OpCo3!N2908","v":0},{"$f":"OpCo3!O2908","v":0},{"$f":"OpCo3!P2908","v":0},{"$f":"OpCo3!Q2908","v":0},{"$f":"OpCo3!R2908","v":0},{"$f":"OpCo3!S2908","v":0},{"$f":"OpCo3!T2908","v":0},{"$f":"OpCo3!U2908","v":0},{"$f":"OpCo3!V2908","v":0},{"$f":"OpCo3!W2908","v":0},{"$f":"OpCo3!X2908","v":0},{"$f":"OpCo3!Y2908","v":0},{"$f":"OpCo3!Z2908","v":0},{"$f":"OpCo3!AA2908","v":0},{"$f":"OpCo3!AB2908","v":0},{"$f":"OpCo3!AC2908","v":0},{"$f":"OpCo3!AD2908","v":0},{"$f":"OpCo3!AE2908","v":0},{"$f":"OpCo3!AF2908","v":0},{"$f":"OpCo3!AG2908","v":0},{"$f":"OpCo3!AH2908","v":0},{"$f":"OpCo3!AI2908","v":0},{"$f":"OpCo3!AJ2908","v":0},{"$f":"OpCo3!AK2908","v":0},{"$f":"OpCo3!AL2908","v":0},{"$f":"OpCo3!AM2908","v":0},{"$f":"OpCo3!AN2908","v":0},{"$f":"OpCo3!AO2908","v":0},{"$f":"OpCo3!AP2908","v":0},{"$f":"OpCo3!AQ2908","v":0},{"$f":"OpCo3!AR2908","v":0},{"$f":"OpCo3!AS2908","v":0},{"$f":"OpCo3!AT2908","v":0},{"$f":"OpCo3!AU2908","v":0},{"$f":"OpCo3!AV2908","v":0},{"$f":"OpCo3!AW2908","v":0},{"$f":"OpCo3!AX2908","v":0},{"$f":"OpCo3!AY2908","v":0},{"$f":"OpCo3!AZ2908","v":0},{"$f":"OpCo3!BA2908","v":0},{"$f":"OpCo3!BB2908","v":0},{"$f":"OpCo3!BC2908","v":0},{"$f":"OpCo3!BD2908","v":0},{"$f":"OpCo3!BE2908","v":0},{"$f":"OpCo3!BF2908","v":0},{"$f":"OpCo3!BG2908","v":0},{"$f":"OpCo3!BH2908","v":0},{"$f":"OpCo3!BI2908","v":0},{"$f":"OpCo3!BJ2908","v":0},{"$f":"OpCo3!BK2908","v":0},{"$f":"OpCo3!BL2908","v":0},{"$f":"OpCo3!BM2908","v":0},{"$f":"OpCo3!BN2908","v":0},{"$f":"OpCo3!BO2908","v":0},{"$f":"OpCo3!BP2908","v":0},{"$f":"OpCo3!BQ2908","v":0},{"$f":"OpCo3!BR2908","v":0},{"$f":"OpCo3!BS2908","v":0},{"$f":"OpCo3!BT2908","v":0}]
[]
[null,null,null,"Levies - CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M215","v":0},{"$f":"OpCo3!N215","v":0},{"$f":"OpCo3!O215","v":0},{"$f":"OpCo3!P215","v":0},{"$f":"OpCo3!Q215","v":0},{"$f":"OpCo3!R215","v":0},{"$f":"OpCo3!S215","v":0},{"$f":"OpCo3!T215","v":0},{"$f":"OpCo3!U215","v":0},{"$f":"OpCo3!V215","v":0},{"$f":"OpCo3!W215","v":0},{"$f":"OpCo3!X215","v":0},{"$f":"OpCo3!Y215","v":0},{"$f":"OpCo3!Z215","v":0},{"$f":"OpCo3!AA215","v":0},{"$f":"OpCo3!AB215","v":0},{"$f":"OpCo3!AC215","v":0},{"$f":"OpCo3!AD215","v":0},{"$f":"OpCo3!AE215","v":0},{"$f":"OpCo3!AF215","v":0},{"$f":"OpCo3!AG215","v":0},{"$f":"OpCo3!AH215","v":0},{"$f":"OpCo3!AI215","v":0},{"$f":"OpCo3!AJ215","v":0},{"$f":"OpCo3!AK215","v":0},{"$f":"OpCo3!AL215","v":0},{"$f":"OpCo3!AM215","v":0},{"$f":"OpCo3!AN215","v":0},{"$f":"OpCo3!AO215","v":0},{"$f":"OpCo3!AP215","v":0},{"$f":"OpCo3!AQ215","v":0},{"$f":"OpCo3!AR215","v":0},{"$f":"OpCo3!AS215","v":0},{"$f":"OpCo3!AT215","v":0},{"$f":"OpCo3!AU215","v":0},{"$f":"OpCo3!AV215","v":0},{"$f":"OpCo3!AW215","v":0},{"$f":"OpCo3!AX215","v":0},{"$f":"OpCo3!AY215","v":0},{"$f":"OpCo3!AZ215","v":0},{"$f":"OpCo3!BA215","v":0},{"$f":"OpCo3!BB215","v":0},{"$f":"OpCo3!BC215","v":0},{"$f":"OpCo3!BD215","v":0},{"$f":"OpCo3!BE215","v":0},{"$f":"OpCo3!BF215","v":0},{"$f":"OpCo3!BG215","v":0},{"$f":"OpCo3!BH215","v":0},{"$f":"OpCo3!BI215","v":0},{"$f":"OpCo3!BJ215","v":0},{"$f":"OpCo3!BK215","v":0},{"$f":"OpCo3!BL215","v":0},{"$f":"OpCo3!BM215","v":0},{"$f":"OpCo3!BN215","v":0},{"$f":"OpCo3!BO215","v":0},{"$f":"OpCo3!BP215","v":0},{"$f":"OpCo3!BQ215","v":0},{"$f":"OpCo3!BR215","v":0},{"$f":"OpCo3!BS215","v":0},{"$f":"OpCo3!BT215","v":0}]
[null,null,null,"Operating costs",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M241,M245,M249,M253)","v":0},{"$f":"SUM(N241,N245,N249,N253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M239+M254","v":0},{"$f":"N239+N254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M256/M239,0)","v":0},{"$f":"IFERROR(N256/N239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M260:M264)","v":0},{"$f":"SUM(N260:N264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo3!M162:M163)","v":0},{"$f":"SUM(OpCo3!N162:N163)","v":0},{"$f":"SUM(OpCo3!O162:O163)","v":0},{"$f":"SUM(OpCo3!P162:P163)","v":0},{"$f":"SUM(OpCo3!Q162:Q163)","v":0},{"$f":"SUM(OpCo3!R162:R163)","v":0},{"$f":"SUM(OpCo3!S162:S163)","v":0},{"$f":"SUM(OpCo3!T162:T163)","v":0},{"$f":"SUM(OpCo3!U162:U163)","v":0},{"$f":"SUM(OpCo3!V162:V163)","v":0},{"$f":"SUM(OpCo3!W162:W163)","v":0},{"$f":"SUM(OpCo3!X162:X163)","v":0},{"$f":"SUM(OpCo3!Y162:Y163)","v":0},{"$f":"SUM(OpCo3!Z162:Z163)","v":0},{"$f":"SUM(OpCo3!AA162:AA163)","v":0},{"$f":"SUM(OpCo3!AB162:AB163)","v":0},{"$f":"SUM(OpCo3!AC162:AC163)","v":0},{"$f":"SUM(OpCo3!AD162:AD163)","v":0},{"$f":"SUM(OpCo3!AE162:AE163)","v":0},{"$f":"SUM(OpCo3!AF162:AF163)","v":0},{"$f":"SUM(OpCo3!AG162:AG163)","v":0},{"$f":"SUM(OpCo3!AH162:AH163)","v":0},{"$f":"SUM(OpCo3!AI162:AI163)","v":0},{"$f":"SUM(OpCo3!AJ162:AJ163)","v":0},{"$f":"SUM(OpCo3!AK162:AK163)","v":0},{"$f":"SUM(OpCo3!AL162:AL163)","v":0},{"$f":"SUM(OpCo3!AM162:AM163)","v":0},{"$f":"SUM(OpCo3!AN162:AN163)","v":0},{"$f":"SUM(OpCo3!AO162:AO163)","v":0},{"$f":"SUM(OpCo3!AP162:AP163)","v":0},{"$f":"SUM(OpCo3!AQ162:AQ163)","v":0},{"$f":"SUM(OpCo3!AR162:AR163)","v":0},{"$f":"SUM(OpCo3!AS162:AS163)","v":0},{"$f":"SUM(OpCo3!AT162:AT163)","v":0},{"$f":"SUM(OpCo3!AU162:AU163)","v":0},{"$f":"SUM(OpCo3!AV162:AV163)","v":0},{"$f":"SUM(OpCo3!AW162:AW163)","v":0},{"$f":"SUM(OpCo3!AX162:AX163)","v":0},{"$f":"SUM(OpCo3!AY162:AY163)","v":0},{"$f":"SUM(OpCo3!AZ162:AZ163)","v":0},{"$f":"SUM(OpCo3!BA162:BA163)","v":0},{"$f":"SUM(OpCo3!BB162:BB163)","v":0},{"$f":"SUM(OpCo3!BC162:BC163)","v":0},{"$f":"SUM(OpCo3!BD162:BD163)","v":0},{"$f":"SUM(OpCo3!BE162:BE163)","v":0},{"$f":"SUM(OpCo3!BF162:BF163)","v":0},{"$f":"SUM(OpCo3!BG162:BG163)","v":0},{"$f":"SUM(OpCo3!BH162:BH163)","v":0},{"$f":"SUM(OpCo3!BI162:BI163)","v":0},{"$f":"SUM(OpCo3!BJ162:BJ163)","v":0},{"$f":"SUM(OpCo3!BK162:BK163)","v":0},{"$f":"SUM(OpCo3!BL162:BL163)","v":0},{"$f":"SUM(OpCo3!BM162:BM163)","v":0},{"$f":"SUM(OpCo3!BN162:BN163)","v":0},{"$f":"SUM(OpCo3!BO162:BO163)","v":0},{"$f":"SUM(OpCo3!BP162:BP163)","v":0},{"$f":"SUM(OpCo3!BQ162:BQ163)","v":0},{"$f":"SUM(OpCo3!BR162:BR163)","v":0},{"$f":"SUM(OpCo3!BS162:BS163)","v":0},{"$f":"SUM(OpCo3!BT162:BT163)","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo3!M2850:M2851)","v":0},{"$f":"SUM(OpCo3!N2850:N2851)","v":0},{"$f":"SUM(OpCo3!O2850:O2851)","v":0},{"$f":"SUM(OpCo3!P2850:P2851)","v":0},{"$f":"SUM(OpCo3!Q2850:Q2851)","v":0},{"$f":"SUM(OpCo3!R2850:R2851)","v":0},{"$f":"SUM(OpCo3!S2850:S2851)","v":0},{"$f":"SUM(OpCo3!T2850:T2851)","v":0},{"$f":"SUM(OpCo3!U2850:U2851)","v":0},{"$f":"SUM(OpCo3!V2850:V2851)","v":0},{"$f":"SUM(OpCo3!W2850:W2851)","v":0},{"$f":"SUM(OpCo3!X2850:X2851)","v":0},{"$f":"SUM(OpCo3!Y2850:Y2851)","v":0},{"$f":"SUM(OpCo3!Z2850:Z2851)","v":0},{"$f":"SUM(OpCo3!AA2850:AA2851)","v":0},{"$f":"SUM(OpCo3!AB2850:AB2851)","v":0},{"$f":"SUM(OpCo3!AC2850:AC2851)","v":0},{"$f":"SUM(OpCo3!AD2850:AD2851)","v":0},{"$f":"SUM(OpCo3!AE2850:AE2851)","v":0},{"$f":"SUM(OpCo3!AF2850:AF2851)","v":0},{"$f":"SUM(OpCo3!AG2850:AG2851)","v":0},{"$f":"SUM(OpCo3!AH2850:AH2851)","v":0},{"$f":"SUM(OpCo3!AI2850:AI2851)","v":0},{"$f":"SUM(OpCo3!AJ2850:AJ2851)","v":0},{"$f":"SUM(OpCo3!AK2850:AK2851)","v":0},{"$f":"SUM(OpCo3!AL2850:AL2851)","v":0},{"$f":"SUM(OpCo3!AM2850:AM2851)","v":0},{"$f":"SUM(OpCo3!AN2850:AN2851)","v":0},{"$f":"SUM(OpCo3!AO2850:AO2851)","v":0},{"$f":"SUM(OpCo3!AP2850:AP2851)","v":0},{"$f":"SUM(OpCo3!AQ2850:AQ2851)","v":0},{"$f":"SUM(OpCo3!AR2850:AR2851)","v":0},{"$f":"SUM(OpCo3!AS2850:AS2851)","v":0},{"$f":"SUM(OpCo3!AT2850:AT2851)","v":0},{"$f":"SUM(OpCo3!AU2850:AU2851)","v":0},{"$f":"SUM(OpCo3!AV2850:AV2851)","v":0},{"$f":"SUM(OpCo3!AW2850:AW2851)","v":0},{"$f":"SUM(OpCo3!AX2850:AX2851)","v":0},{"$f":"SUM(OpCo3!AY2850:AY2851)","v":0},{"$f":"SUM(OpCo3!AZ2850:AZ2851)","v":0},{"$f":"SUM(OpCo3!BA2850:BA2851)","v":0},{"$f":"SUM(OpCo3!BB2850:BB2851)","v":0},{"$f":"SUM(OpCo3!BC2850:BC2851)","v":0},{"$f":"SUM(OpCo3!BD2850:BD2851)","v":0},{"$f":"SUM(OpCo3!BE2850:BE2851)","v":0},{"$f":"SUM(OpCo3!BF2850:BF2851)","v":0},{"$f":"SUM(OpCo3!BG2850:BG2851)","v":0},{"$f":"SUM(OpCo3!BH2850:BH2851)","v":0},{"$f":"SUM(OpCo3!BI2850:BI2851)","v":0},{"$f":"SUM(OpCo3!BJ2850:BJ2851)","v":0},{"$f":"SUM(OpCo3!BK2850:BK2851)","v":0},{"$f":"SUM(OpCo3!BL2850:BL2851)","v":0},{"$f":"SUM(OpCo3!BM2850:BM2851)","v":0},{"$f":"SUM(OpCo3!BN2850:BN2851)","v":0},{"$f":"SUM(OpCo3!BO2850:BO2851)","v":0},{"$f":"SUM(OpCo3!BP2850:BP2851)","v":0},{"$f":"SUM(OpCo3!BQ2850:BQ2851)","v":0},{"$f":"SUM(OpCo3!BR2850:BR2851)","v":0},{"$f":"SUM(OpCo3!BS2850:BS2851)","v":0},{"$f":"SUM(OpCo3!BT2850:BT2851)","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2174","v":0},{"$f":"OpCo3!N2174","v":0},{"$f":"OpCo3!O2174","v":0},{"$f":"OpCo3!P2174","v":0},{"$f":"OpCo3!Q2174","v":0},{"$f":"OpCo3!R2174","v":0},{"$f":"OpCo3!S2174","v":0},{"$f":"OpCo3!T2174","v":0},{"$f":"OpCo3!U2174","v":0},{"$f":"OpCo3!V2174","v":0},{"$f":"OpCo3!W2174","v":0},{"$f":"OpCo3!X2174","v":0},{"$f":"OpCo3!Y2174","v":0},{"$f":"OpCo3!Z2174","v":0},{"$f":"OpCo3!AA2174","v":0},{"$f":"OpCo3!AB2174","v":0},{"$f":"OpCo3!AC2174","v":0},{"$f":"OpCo3!AD2174","v":0},{"$f":"OpCo3!AE2174","v":0},{"$f":"OpCo3!AF2174","v":0},{"$f":"OpCo3!AG2174","v":0},{"$f":"OpCo3!AH2174","v":0},{"$f":"OpCo3!AI2174","v":0},{"$f":"OpCo3!AJ2174","v":0},{"$f":"OpCo3!AK2174","v":0},{"$f":"OpCo3!AL2174","v":0},{"$f":"OpCo3!AM2174","v":0},{"$f":"OpCo3!AN2174","v":0},{"$f":"OpCo3!AO2174","v":0},{"$f":"OpCo3!AP2174","v":0},{"$f":"OpCo3!AQ2174","v":0},{"$f":"OpCo3!AR2174","v":0},{"$f":"OpCo3!AS2174","v":0},{"$f":"OpCo3!AT2174","v":0},{"$f":"OpCo3!AU2174","v":0},{"$f":"OpCo3!AV2174","v":0},{"$f":"OpCo3!AW2174","v":0},{"$f":"OpCo3!AX2174","v":0},{"$f":"OpCo3!AY2174","v":0},{"$f":"OpCo3!AZ2174","v":0},{"$f":"OpCo3!BA2174","v":0},{"$f":"OpCo3!BB2174","v":0},{"$f":"OpCo3!BC2174","v":0},{"$f":"OpCo3!BD2174","v":0},{"$f":"OpCo3!BE2174","v":0},{"$f":"OpCo3!BF2174","v":0},{"$f":"OpCo3!BG2174","v":0},{"$f":"OpCo3!BH2174","v":0},{"$f":"OpCo3!BI2174","v":0},{"$f":"OpCo3!BJ2174","v":0},{"$f":"OpCo3!BK2174","v":0},{"$f":"OpCo3!BL2174","v":0},{"$f":"OpCo3!BM2174","v":0},{"$f":"OpCo3!BN2174","v":0},{"$f":"OpCo3!BO2174","v":0},{"$f":"OpCo3!BP2174","v":0},{"$f":"OpCo3!BQ2174","v":0},{"$f":"OpCo3!BR2174","v":0},{"$f":"OpCo3!BS2174","v":0},{"$f":"OpCo3!BT2174","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1163","v":0},{"$f":"OpCo3!N1163","v":0},{"$f":"OpCo3!O1163","v":0},{"$f":"OpCo3!P1163","v":0},{"$f":"OpCo3!Q1163","v":0},{"$f":"OpCo3!R1163","v":0},{"$f":"OpCo3!S1163","v":0},{"$f":"OpCo3!T1163","v":0},{"$f":"OpCo3!U1163","v":0},{"$f":"OpCo3!V1163","v":0},{"$f":"OpCo3!W1163","v":0},{"$f":"OpCo3!X1163","v":0},{"$f":"OpCo3!Y1163","v":0},{"$f":"OpCo3!Z1163","v":0},{"$f":"OpCo3!AA1163","v":0},{"$f":"OpCo3!AB1163","v":0},{"$f":"OpCo3!AC1163","v":0},{"$f":"OpCo3!AD1163","v":0},{"$f":"OpCo3!AE1163","v":0},{"$f":"OpCo3!AF1163","v":0},{"$f":"OpCo3!AG1163","v":0},{"$f":"OpCo3!AH1163","v":0},{"$f":"OpCo3!AI1163","v":0},{"$f":"OpCo3!AJ1163","v":0},{"$f":"OpCo3!AK1163","v":0},{"$f":"OpCo3!AL1163","v":0},{"$f":"OpCo3!AM1163","v":0},{"$f":"OpCo3!AN1163","v":0},{"$f":"OpCo3!AO1163","v":0},{"$f":"OpCo3!AP1163","v":0},{"$f":"OpCo3!AQ1163","v":0},{"$f":"OpCo3!AR1163","v":0},{"$f":"OpCo3!AS1163","v":0},{"$f":"OpCo3!AT1163","v":0},{"$f":"OpCo3!AU1163","v":0},{"$f":"OpCo3!AV1163","v":0},{"$f":"OpCo3!AW1163","v":0},{"$f":"OpCo3!AX1163","v":0},{"$f":"OpCo3!AY1163","v":0},{"$f":"OpCo3!AZ1163","v":0},{"$f":"OpCo3!BA1163","v":0},{"$f":"OpCo3!BB1163","v":0},{"$f":"OpCo3!BC1163","v":0},{"$f":"OpCo3!BD1163","v":0},{"$f":"OpCo3!BE1163","v":0},{"$f":"OpCo3!BF1163","v":0},{"$f":"OpCo3!BG1163","v":0},{"$f":"OpCo3!BH1163","v":0},{"$f":"OpCo3!BI1163","v":0},{"$f":"OpCo3!BJ1163","v":0},{"$f":"OpCo3!BK1163","v":0},{"$f":"OpCo3!BL1163","v":0},{"$f":"OpCo3!BM1163","v":0},{"$f":"OpCo3!BN1163","v":0},{"$f":"OpCo3!BO1163","v":0},{"$f":"OpCo3!BP1163","v":0},{"$f":"OpCo3!BQ1163","v":0},{"$f":"OpCo3!BR1163","v":0},{"$f":"OpCo3!BS1163","v":0},{"$f":"OpCo3!BT1163","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo3!M1150:M1151)","v":0},{"$f":"SUM(OpCo3!N1150:N1151)","v":0},{"$f":"SUM(OpCo3!O1150:O1151)","v":0},{"$f":"SUM(OpCo3!P1150:P1151)","v":0},{"$f":"SUM(OpCo3!Q1150:Q1151)","v":0},{"$f":"SUM(OpCo3!R1150:R1151)","v":0},{"$f":"SUM(OpCo3!S1150:S1151)","v":0},{"$f":"SUM(OpCo3!T1150:T1151)","v":0},{"$f":"SUM(OpCo3!U1150:U1151)","v":0},{"$f":"SUM(OpCo3!V1150:V1151)","v":0},{"$f":"SUM(OpCo3!W1150:W1151)","v":0},{"$f":"SUM(OpCo3!X1150:X1151)","v":0},{"$f":"SUM(OpCo3!Y1150:Y1151)","v":0},{"$f":"SUM(OpCo3!Z1150:Z1151)","v":0},{"$f":"SUM(OpCo3!AA1150:AA1151)","v":0},{"$f":"SUM(OpCo3!AB1150:AB1151)","v":0},{"$f":"SUM(OpCo3!AC1150:AC1151)","v":0},{"$f":"SUM(OpCo3!AD1150:AD1151)","v":0},{"$f":"SUM(OpCo3!AE1150:AE1151)","v":0},{"$f":"SUM(OpCo3!AF1150:AF1151)","v":0},{"$f":"SUM(OpCo3!AG1150:AG1151)","v":0},{"$f":"SUM(OpCo3!AH1150:AH1151)","v":0},{"$f":"SUM(OpCo3!AI1150:AI1151)","v":0},{"$f":"SUM(OpCo3!AJ1150:AJ1151)","v":0},{"$f":"SUM(OpCo3!AK1150:AK1151)","v":0},{"$f":"SUM(OpCo3!AL1150:AL1151)","v":0},{"$f":"SUM(OpCo3!AM1150:AM1151)","v":0},{"$f":"SUM(OpCo3!AN1150:AN1151)","v":0},{"$f":"SUM(OpCo3!AO1150:AO1151)","v":0},{"$f":"SUM(OpCo3!AP1150:AP1151)","v":0},{"$f":"SUM(OpCo3!AQ1150:AQ1151)","v":0},{"$f":"SUM(OpCo3!AR1150:AR1151)","v":0},{"$f":"SUM(OpCo3!AS1150:AS1151)","v":0},{"$f":"SUM(OpCo3!AT1150:AT1151)","v":0},{"$f":"SUM(OpCo3!AU1150:AU1151)","v":0},{"$f":"SUM(OpCo3!AV1150:AV1151)","v":0},{"$f":"SUM(OpCo3!AW1150:AW1151)","v":0},{"$f":"SUM(OpCo3!AX1150:AX1151)","v":0},{"$f":"SUM(OpCo3!AY1150:AY1151)","v":0},{"$f":"SUM(OpCo3!AZ1150:AZ1151)","v":0},{"$f":"SUM(OpCo3!BA1150:BA1151)","v":0},{"$f":"SUM(OpCo3!BB1150:BB1151)","v":0},{"$f":"SUM(OpCo3!BC1150:BC1151)","v":0},{"$f":"SUM(OpCo3!BD1150:BD1151)","v":0},{"$f":"SUM(OpCo3!BE1150:BE1151)","v":0},{"$f":"SUM(OpCo3!BF1150:BF1151)","v":0},{"$f":"SUM(OpCo3!BG1150:BG1151)","v":0},{"$f":"SUM(OpCo3!BH1150:BH1151)","v":0},{"$f":"SUM(OpCo3!BI1150:BI1151)","v":0},{"$f":"SUM(OpCo3!BJ1150:BJ1151)","v":0},{"$f":"SUM(OpCo3!BK1150:BK1151)","v":0},{"$f":"SUM(OpCo3!BL1150:BL1151)","v":0},{"$f":"SUM(OpCo3!BM1150:BM1151)","v":0},{"$f":"SUM(OpCo3!BN1150:BN1151)","v":0},{"$f":"SUM(OpCo3!BO1150:BO1151)","v":0},{"$f":"SUM(OpCo3!BP1150:BP1151)","v":0},{"$f":"SUM(OpCo3!BQ1150:BQ1151)","v":0},{"$f":"SUM(OpCo3!BR1150:BR1151)","v":0},{"$f":"SUM(OpCo3!BS1150:BS1151)","v":0},{"$f":"SUM(OpCo3!BT1150:BT1151)","v":0}]
[]
[null,null,null,"Profit/(loss) on sale of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1137","v":0},{"$f":"OpCo3!N1137","v":0},{"$f":"OpCo3!O1137","v":0},{"$f":"OpCo3!P1137","v":0},{"$f":"OpCo3!Q1137","v":0},{"$f":"OpCo3!R1137","v":0},{"$f":"OpCo3!S1137","v":0},{"$f":"OpCo3!T1137","v":0},{"$f":"OpCo3!U1137","v":0},{"$f":"OpCo3!V1137","v":0},{"$f":"OpCo3!W1137","v":0},{"$f":"OpCo3!X1137","v":0},{"$f":"OpCo3!Y1137","v":0},{"$f":"OpCo3!Z1137","v":0},{"$f":"OpCo3!AA1137","v":0},{"$f":"OpCo3!AB1137","v":0},{"$f":"OpCo3!AC1137","v":0},{"$f":"OpCo3!AD1137","v":0},{"$f":"OpCo3!AE1137","v":0},{"$f":"OpCo3!AF1137","v":0},{"$f":"OpCo3!AG1137","v":0},{"$f":"OpCo3!AH1137","v":0},{"$f":"OpCo3!AI1137","v":0},{"$f":"OpCo3!AJ1137","v":0},{"$f":"OpCo3!AK1137","v":0},{"$f":"OpCo3!AL1137","v":0},{"$f":"OpCo3!AM1137","v":0},{"$f":"OpCo3!AN1137","v":0},{"$f":"OpCo3!AO1137","v":0},{"$f":"OpCo3!AP1137","v":0},{"$f":"OpCo3!AQ1137","v":0},{"$f":"OpCo3!AR1137","v":0},{"$f":"OpCo3!AS1137","v":0},{"$f":"OpCo3!AT1137","v":0},{"$f":"OpCo3!AU1137","v":0},{"$f":"OpCo3!AV1137","v":0},{"$f":"OpCo3!AW1137","v":0},{"$f":"OpCo3!AX1137","v":0},{"$f":"OpCo3!AY1137","v":0},{"$f":"OpCo3!AZ1137","v":0},{"$f":"OpCo3!BA1137","v":0},{"$f":"OpCo3!BB1137","v":0},{"$f":"OpCo3!BC1137","v":0},{"$f":"OpCo3!BD1137","v":0},{"$f":"OpCo3!BE1137","v":0},{"$f":"OpCo3!BF1137","v":0},{"$f":"OpCo3!BG1137","v":0},{"$f":"OpCo3!BH1137","v":0},{"$f":"OpCo3!BI1137","v":0},{"$f":"OpCo3!BJ1137","v":0},{"$f":"OpCo3!BK1137","v":0},{"$f":"OpCo3!BL1137","v":0},{"$f":"OpCo3!BM1137","v":0},{"$f":"OpCo3!BN1137","v":0},{"$f":"OpCo3!BO1137","v":0},{"$f":"OpCo3!BP1137","v":0},{"$f":"OpCo3!BQ1137","v":0},{"$f":"OpCo3!BR1137","v":0},{"$f":"OpCo3!BS1137","v":0},{"$f":"OpCo3!BT1137","v":0}]
[null,null,null,"Profit/(loss) on re-purchase of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1144","v":0},{"$f":"OpCo3!N1144","v":0},{"$f":"OpCo3!O1144","v":0},{"$f":"OpCo3!P1144","v":0},{"$f":"OpCo3!Q1144","v":0},{"$f":"OpCo3!R1144","v":0},{"$f":"OpCo3!S1144","v":0},{"$f":"OpCo3!T1144","v":0},{"$f":"OpCo3!U1144","v":0},{"$f":"OpCo3!V1144","v":0},{"$f":"OpCo3!W1144","v":0},{"$f":"OpCo3!X1144","v":0},{"$f":"OpCo3!Y1144","v":0},{"$f":"OpCo3!Z1144","v":0},{"$f":"OpCo3!AA1144","v":0},{"$f":"OpCo3!AB1144","v":0},{"$f":"OpCo3!AC1144","v":0},{"$f":"OpCo3!AD1144","v":0},{"$f":"OpCo3!AE1144","v":0},{"$f":"OpCo3!AF1144","v":0},{"$f":"OpCo3!AG1144","v":0},{"$f":"OpCo3!AH1144","v":0},{"$f":"OpCo3!AI1144","v":0},{"$f":"OpCo3!AJ1144","v":0},{"$f":"OpCo3!AK1144","v":0},{"$f":"OpCo3!AL1144","v":0},{"$f":"OpCo3!AM1144","v":0},{"$f":"OpCo3!AN1144","v":0},{"$f":"OpCo3!AO1144","v":0},{"$f":"OpCo3!AP1144","v":0},{"$f":"OpCo3!AQ1144","v":0},{"$f":"OpCo3!AR1144","v":0},{"$f":"OpCo3!AS1144","v":0},{"$f":"OpCo3!AT1144","v":0},{"$f":"OpCo3!AU1144","v":0},{"$f":"OpCo3!AV1144","v":0},{"$f":"OpCo3!AW1144","v":0},{"$f":"OpCo3!AX1144","v":0},{"$f":"OpCo3!AY1144","v":0},{"$f":"OpCo3!AZ1144","v":0},{"$f":"OpCo3!BA1144","v":0},{"$f":"OpCo3!BB1144","v":0},{"$f":"OpCo3!BC1144","v":0},{"$f":"OpCo3!BD1144","v":0},{"$f":"OpCo3!BE1144","v":0},{"$f":"OpCo3!BF1144","v":0},{"$f":"OpCo3!BG1144","v":0},{"$f":"OpCo3!BH1144","v":0},{"$f":"OpCo3!BI1144","v":0},{"$f":"OpCo3!BJ1144","v":0},{"$f":"OpCo3!BK1144","v":0},{"$f":"OpCo3!BL1144","v":0},{"$f":"OpCo3!BM1144","v":0},{"$f":"OpCo3!BN1144","v":0},{"$f":"OpCo3!BO1144","v":0},{"$f":"OpCo3!BP1144","v":0},{"$f":"OpCo3!BQ1144","v":0},{"$f":"OpCo3!BR1144","v":0},{"$f":"OpCo3!BS1144","v":0},{"$f":"OpCo3!BT1144","v":0}]
[]
[null,null,null,"Subsidies - Grant amortisation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M629","v":0},{"$f":"-OpCo3!N629","v":0},{"$f":"-OpCo3!O629","v":0},{"$f":"-OpCo3!P629","v":0},{"$f":"-OpCo3!Q629","v":0},{"$f":"-OpCo3!R629","v":0},{"$f":"-OpCo3!S629","v":0},{"$f":"-OpCo3!T629","v":0},{"$f":"-OpCo3!U629","v":0},{"$f":"-OpCo3!V629","v":0},{"$f":"-OpCo3!W629","v":0},{"$f":"-OpCo3!X629","v":0},{"$f":"-OpCo3!Y629","v":0},{"$f":"-OpCo3!Z629","v":0},{"$f":"-OpCo3!AA629","v":0},{"$f":"-OpCo3!AB629","v":0},{"$f":"-OpCo3!AC629","v":0},{"$f":"-OpCo3!AD629","v":0},{"$f":"-OpCo3!AE629","v":0},{"$f":"-OpCo3!AF629","v":0},{"$f":"-OpCo3!AG629","v":0},{"$f":"-OpCo3!AH629","v":0},{"$f":"-OpCo3!AI629","v":0},{"$f":"-OpCo3!AJ629","v":0},{"$f":"-OpCo3!AK629","v":0},{"$f":"-OpCo3!AL629","v":0},{"$f":"-OpCo3!AM629","v":0},{"$f":"-OpCo3!AN629","v":0},{"$f":"-OpCo3!AO629","v":0},{"$f":"-OpCo3!AP629","v":0},{"$f":"-OpCo3!AQ629","v":0},{"$f":"-OpCo3!AR629","v":0},{"$f":"-OpCo3!AS629","v":0},{"$f":"-OpCo3!AT629","v":0},{"$f":"-OpCo3!AU629","v":0},{"$f":"-OpCo3!AV629","v":0},{"$f":"-OpCo3!AW629","v":0},{"$f":"-OpCo3!AX629","v":0},{"$f":"-OpCo3!AY629","v":0},{"$f":"-OpCo3!AZ629","v":0},{"$f":"-OpCo3!BA629","v":0},{"$f":"-OpCo3!BB629","v":0},{"$f":"-OpCo3!BC629","v":0},{"$f":"-OpCo3!BD629","v":0},{"$f":"-OpCo3!BE629","v":0},{"$f":"-OpCo3!BF629","v":0},{"$f":"-OpCo3!BG629","v":0},{"$f":"-OpCo3!BH629","v":0},{"$f":"-OpCo3!BI629","v":0},{"$f":"-OpCo3!BJ629","v":0},{"$f":"-OpCo3!BK629","v":0},{"$f":"-OpCo3!BL629","v":0},{"$f":"-OpCo3!BM629","v":0},{"$f":"-OpCo3!BN629","v":0},{"$f":"-OpCo3!BO629","v":0},{"$f":"-OpCo3!BP629","v":0},{"$f":"-OpCo3!BQ629","v":0},{"$f":"-OpCo3!BR629","v":0},{"$f":"-OpCo3!BS629","v":0},{"$f":"-OpCo3!BT629","v":0}]
[null,null,null,"Subsidies received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M269:M269)","v":0},{"$f":"SUM(N269:N269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax pre-finance margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M256+SUM(M259,M266:M267,M270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax pre-finance margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M272/M239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Finance lease charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1122","v":0},{"$f":"OpCo3!N1122","v":0},{"$f":"OpCo3!O1122","v":0},{"$f":"OpCo3!P1122","v":0},{"$f":"OpCo3!Q1122","v":0},{"$f":"OpCo3!R1122","v":0},{"$f":"OpCo3!S1122","v":0},{"$f":"OpCo3!T1122","v":0},{"$f":"OpCo3!U1122","v":0},{"$f":"OpCo3!V1122","v":0},{"$f":"OpCo3!W1122","v":0},{"$f":"OpCo3!X1122","v":0},{"$f":"OpCo3!Y1122","v":0},{"$f":"OpCo3!Z1122","v":0},{"$f":"OpCo3!AA1122","v":0},{"$f":"OpCo3!AB1122","v":0},{"$f":"OpCo3!AC1122","v":0},{"$f":"OpCo3!AD1122","v":0},{"$f":"OpCo3!AE1122","v":0},{"$f":"OpCo3!AF1122","v":0},{"$f":"OpCo3!AG1122","v":0},{"$f":"OpCo3!AH1122","v":0},{"$f":"OpCo3!AI1122","v":0},{"$f":"OpCo3!AJ1122","v":0},{"$f":"OpCo3!AK1122","v":0},{"$f":"OpCo3!AL1122","v":0},{"$f":"OpCo3!AM1122","v":0},{"$f":"OpCo3!AN1122","v":0},{"$f":"OpCo3!AO1122","v":0},{"$f":"OpCo3!AP1122","v":0},{"$f":"OpCo3!AQ1122","v":0},{"$f":"OpCo3!AR1122","v":0},{"$f":"OpCo3!AS1122","v":0},{"$f":"OpCo3!AT1122","v":0},{"$f":"OpCo3!AU1122","v":0},{"$f":"OpCo3!AV1122","v":0},{"$f":"OpCo3!AW1122","v":0},{"$f":"OpCo3!AX1122","v":0},{"$f":"OpCo3!AY1122","v":0},{"$f":"OpCo3!AZ1122","v":0},{"$f":"OpCo3!BA1122","v":0},{"$f":"OpCo3!BB1122","v":0},{"$f":"OpCo3!BC1122","v":0},{"$f":"OpCo3!BD1122","v":0},{"$f":"OpCo3!BE1122","v":0},{"$f":"OpCo3!BF1122","v":0},{"$f":"OpCo3!BG1122","v":0},{"$f":"OpCo3!BH1122","v":0},{"$f":"OpCo3!BI1122","v":0},{"$f":"OpCo3!BJ1122","v":0},{"$f":"OpCo3!BK1122","v":0},{"$f":"OpCo3!BL1122","v":0},{"$f":"OpCo3!BM1122","v":0},{"$f":"OpCo3!BN1122","v":0},{"$f":"OpCo3!BO1122","v":0},{"$f":"OpCo3!BP1122","v":0},{"$f":"OpCo3!BQ1122","v":0},{"$f":"OpCo3!BR1122","v":0},{"$f":"OpCo3!BS1122","v":0},{"$f":"OpCo3!BT1122","v":0}]
[null,null,null,"Operating lease charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1128","v":0},{"$f":"OpCo3!N1128","v":0},{"$f":"OpCo3!O1128","v":0},{"$f":"OpCo3!P1128","v":0},{"$f":"OpCo3!Q1128","v":0},{"$f":"OpCo3!R1128","v":0},{"$f":"OpCo3!S1128","v":0},{"$f":"OpCo3!T1128","v":0},{"$f":"OpCo3!U1128","v":0},{"$f":"OpCo3!V1128","v":0},{"$f":"OpCo3!W1128","v":0},{"$f":"OpCo3!X1128","v":0},{"$f":"OpCo3!Y1128","v":0},{"$f":"OpCo3!Z1128","v":0},{"$f":"OpCo3!AA1128","v":0},{"$f":"OpCo3!AB1128","v":0},{"$f":"OpCo3!AC1128","v":0},{"$f":"OpCo3!AD1128","v":0},{"$f":"OpCo3!AE1128","v":0},{"$f":"OpCo3!AF1128","v":0},{"$f":"OpCo3!AG1128","v":0},{"$f":"OpCo3!AH1128","v":0},{"$f":"OpCo3!AI1128","v":0},{"$f":"OpCo3!AJ1128","v":0},{"$f":"OpCo3!AK1128","v":0},{"$f":"OpCo3!AL1128","v":0},{"$f":"OpCo3!AM1128","v":0},{"$f":"OpCo3!AN1128","v":0},{"$f":"OpCo3!AO1128","v":0},{"$f":"OpCo3!AP1128","v":0},{"$f":"OpCo3!AQ1128","v":0},{"$f":"OpCo3!AR1128","v":0},{"$f":"OpCo3!AS1128","v":0},{"$f":"OpCo3!AT1128","v":0},{"$f":"OpCo3!AU1128","v":0},{"$f":"OpCo3!AV1128","v":0},{"$f":"OpCo3!AW1128","v":0},{"$f":"OpCo3!AX1128","v":0},{"$f":"OpCo3!AY1128","v":0},{"$f":"OpCo3!AZ1128","v":0},{"$f":"OpCo3!BA1128","v":0},{"$f":"OpCo3!BB1128","v":0},{"$f":"OpCo3!BC1128","v":0},{"$f":"OpCo3!BD1128","v":0},{"$f":"OpCo3!BE1128","v":0},{"$f":"OpCo3!BF1128","v":0},{"$f":"OpCo3!BG1128","v":0},{"$f":"OpCo3!BH1128","v":0},{"$f":"OpCo3!BI1128","v":0},{"$f":"OpCo3!BJ1128","v":0},{"$f":"OpCo3!BK1128","v":0},{"$f":"OpCo3!BL1128","v":0},{"$f":"OpCo3!BM1128","v":0},{"$f":"OpCo3!BN1128","v":0},{"$f":"OpCo3!BO1128","v":0},{"$f":"OpCo3!BP1128","v":0},{"$f":"OpCo3!BQ1128","v":0},{"$f":"OpCo3!BR1128","v":0},{"$f":"OpCo3!BS1128","v":0},{"$f":"OpCo3!BT1128","v":0}]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M278:M279)","v":0},{"$f":"SUM(N278:N279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan interest accrued",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2181+OpCo3!M2173+OpCo3!M3520","v":0},{"$f":"OpCo3!N2181+OpCo3!N2173+OpCo3!N3520","v":0},{"$f":"OpCo3!O2181+OpCo3!O2173+OpCo3!O3520","v":0},{"$f":"OpCo3!P2181+OpCo3!P2173+OpCo3!P3520","v":0},{"$f":"OpCo3!Q2181+OpCo3!Q2173+OpCo3!Q3520","v":0},{"$f":"OpCo3!R2181+OpCo3!R2173+OpCo3!R3520","v":0},{"$f":"OpCo3!S2181+OpCo3!S2173+OpCo3!S3520","v":0},{"$f":"OpCo3!T2181+OpCo3!T2173+OpCo3!T3520","v":0},{"$f":"OpCo3!U2181+OpCo3!U2173+OpCo3!U3520","v":0},{"$f":"OpCo3!V2181+OpCo3!V2173+OpCo3!V3520","v":0},{"$f":"OpCo3!W2181+OpCo3!W2173+OpCo3!W3520","v":0},{"$f":"OpCo3!X2181+OpCo3!X2173+OpCo3!X3520","v":0},{"$f":"OpCo3!Y2181+OpCo3!Y2173+OpCo3!Y3520","v":0},{"$f":"OpCo3!Z2181+OpCo3!Z2173+OpCo3!Z3520","v":0},{"$f":"OpCo3!AA2181+OpCo3!AA2173+OpCo3!AA3520","v":0},{"$f":"OpCo3!AB2181+OpCo3!AB2173+OpCo3!AB3520","v":0},{"$f":"OpCo3!AC2181+OpCo3!AC2173+OpCo3!AC3520","v":0},{"$f":"OpCo3!AD2181+OpCo3!AD2173+OpCo3!AD3520","v":0},{"$f":"OpCo3!AE2181+OpCo3!AE2173+OpCo3!AE3520","v":0},{"$f":"OpCo3!AF2181+OpCo3!AF2173+OpCo3!AF3520","v":0},{"$f":"OpCo3!AG2181+OpCo3!AG2173+OpCo3!AG3520","v":0},{"$f":"OpCo3!AH2181+OpCo3!AH2173+OpCo3!AH3520","v":0},{"$f":"OpCo3!AI2181+OpCo3!AI2173+OpCo3!AI3520","v":0},{"$f":"OpCo3!AJ2181+OpCo3!AJ2173+OpCo3!AJ3520","v":0},{"$f":"OpCo3!AK2181+OpCo3!AK2173+OpCo3!AK3520","v":0},{"$f":"OpCo3!AL2181+OpCo3!AL2173+OpCo3!AL3520","v":0},{"$f":"OpCo3!AM2181+OpCo3!AM2173+OpCo3!AM3520","v":0},{"$f":"OpCo3!AN2181+OpCo3!AN2173+OpCo3!AN3520","v":0},{"$f":"OpCo3!AO2181+OpCo3!AO2173+OpCo3!AO3520","v":0},{"$f":"OpCo3!AP2181+OpCo3!AP2173+OpCo3!AP3520","v":0},{"$f":"OpCo3!AQ2181+OpCo3!AQ2173+OpCo3!AQ3520","v":0},{"$f":"OpCo3!AR2181+OpCo3!AR2173+OpCo3!AR3520","v":0},{"$f":"OpCo3!AS2181+OpCo3!AS2173+OpCo3!AS3520","v":0},{"$f":"OpCo3!AT2181+OpCo3!AT2173+OpCo3!AT3520","v":0},{"$f":"OpCo3!AU2181+OpCo3!AU2173+OpCo3!AU3520","v":0},{"$f":"OpCo3!AV2181+OpCo3!AV2173+OpCo3!AV3520","v":0},{"$f":"OpCo3!AW2181+OpCo3!AW2173+OpCo3!AW3520","v":0},{"$f":"OpCo3!AX2181+OpCo3!AX2173+OpCo3!AX3520","v":0},{"$f":"OpCo3!AY2181+OpCo3!AY2173+OpCo3!AY3520","v":0},{"$f":"OpCo3!AZ2181+OpCo3!AZ2173+OpCo3!AZ3520","v":0},{"$f":"OpCo3!BA2181+OpCo3!BA2173+OpCo3!BA3520","v":0},{"$f":"OpCo3!BB2181+OpCo3!BB2173+OpCo3!BB3520","v":0},{"$f":"OpCo3!BC2181+OpCo3!BC2173+OpCo3!BC3520","v":0},{"$f":"OpCo3!BD2181+OpCo3!BD2173+OpCo3!BD3520","v":0},{"$f":"OpCo3!BE2181+OpCo3!BE2173+OpCo3!BE3520","v":0},{"$f":"OpCo3!BF2181+OpCo3!BF2173+OpCo3!BF3520","v":0},{"$f":"OpCo3!BG2181+OpCo3!BG2173+OpCo3!BG3520","v":0},{"$f":"OpCo3!BH2181+OpCo3!BH2173+OpCo3!BH3520","v":0},{"$f":"OpCo3!BI2181+OpCo3!BI2173+OpCo3!BI3520","v":0},{"$f":"OpCo3!BJ2181+OpCo3!BJ2173+OpCo3!BJ3520","v":0},{"$f":"OpCo3!BK2181+OpCo3!BK2173+OpCo3!BK3520","v":0},{"$f":"OpCo3!BL2181+OpCo3!BL2173+OpCo3!BL3520","v":0},{"$f":"OpCo3!BM2181+OpCo3!BM2173+OpCo3!BM3520","v":0},{"$f":"OpCo3!BN2181+OpCo3!BN2173+OpCo3!BN3520","v":0},{"$f":"OpCo3!BO2181+OpCo3!BO2173+OpCo3!BO3520","v":0},{"$f":"OpCo3!BP2181+OpCo3!BP2173+OpCo3!BP3520","v":0},{"$f":"OpCo3!BQ2181+OpCo3!BQ2173+OpCo3!BQ3520","v":0},{"$f":"OpCo3!BR2181+OpCo3!BR2173+OpCo3!BR3520","v":0},{"$f":"OpCo3!BS2181+OpCo3!BS2173+OpCo3!BS3520","v":0},{"$f":"OpCo3!BT2181+OpCo3!BT2173+OpCo3!BT3520","v":0}]
[null,null,null,"Loan fees amortised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2164","v":0},{"$f":"OpCo3!N2164","v":0},{"$f":"OpCo3!O2164","v":0},{"$f":"OpCo3!P2164","v":0},{"$f":"OpCo3!Q2164","v":0},{"$f":"OpCo3!R2164","v":0},{"$f":"OpCo3!S2164","v":0},{"$f":"OpCo3!T2164","v":0},{"$f":"OpCo3!U2164","v":0},{"$f":"OpCo3!V2164","v":0},{"$f":"OpCo3!W2164","v":0},{"$f":"OpCo3!X2164","v":0},{"$f":"OpCo3!Y2164","v":0},{"$f":"OpCo3!Z2164","v":0},{"$f":"OpCo3!AA2164","v":0},{"$f":"OpCo3!AB2164","v":0},{"$f":"OpCo3!AC2164","v":0},{"$f":"OpCo3!AD2164","v":0},{"$f":"OpCo3!AE2164","v":0},{"$f":"OpCo3!AF2164","v":0},{"$f":"OpCo3!AG2164","v":0},{"$f":"OpCo3!AH2164","v":0},{"$f":"OpCo3!AI2164","v":0},{"$f":"OpCo3!AJ2164","v":0},{"$f":"OpCo3!AK2164","v":0},{"$f":"OpCo3!AL2164","v":0},{"$f":"OpCo3!AM2164","v":0},{"$f":"OpCo3!AN2164","v":0},{"$f":"OpCo3!AO2164","v":0},{"$f":"OpCo3!AP2164","v":0},{"$f":"OpCo3!AQ2164","v":0},{"$f":"OpCo3!AR2164","v":0},{"$f":"OpCo3!AS2164","v":0},{"$f":"OpCo3!AT2164","v":0},{"$f":"OpCo3!AU2164","v":0},{"$f":"OpCo3!AV2164","v":0},{"$f":"OpCo3!AW2164","v":0},{"$f":"OpCo3!AX2164","v":0},{"$f":"OpCo3!AY2164","v":0},{"$f":"OpCo3!AZ2164","v":0},{"$f":"OpCo3!BA2164","v":0},{"$f":"OpCo3!BB2164","v":0},{"$f":"OpCo3!BC2164","v":0},{"$f":"OpCo3!BD2164","v":0},{"$f":"OpCo3!BE2164","v":0},{"$f":"OpCo3!BF2164","v":0},{"$f":"OpCo3!BG2164","v":0},{"$f":"OpCo3!BH2164","v":0},{"$f":"OpCo3!BI2164","v":0},{"$f":"OpCo3!BJ2164","v":0},{"$f":"OpCo3!BK2164","v":0},{"$f":"OpCo3!BL2164","v":0},{"$f":"OpCo3!BM2164","v":0},{"$f":"OpCo3!BN2164","v":0},{"$f":"OpCo3!BO2164","v":0},{"$f":"OpCo3!BP2164","v":0},{"$f":"OpCo3!BQ2164","v":0},{"$f":"OpCo3!BR2164","v":0},{"$f":"OpCo3!BS2164","v":0},{"$f":"OpCo3!BT2164","v":0}]
[null,null,null,"Loan interest received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M530","v":0},{"$f":"OpCo3!N530","v":0},{"$f":"OpCo3!O530","v":0},{"$f":"OpCo3!P530","v":0},{"$f":"OpCo3!Q530","v":0},{"$f":"OpCo3!R530","v":0},{"$f":"OpCo3!S530","v":0},{"$f":"OpCo3!T530","v":0},{"$f":"OpCo3!U530","v":0},{"$f":"OpCo3!V530","v":0},{"$f":"OpCo3!W530","v":0},{"$f":"OpCo3!X530","v":0},{"$f":"OpCo3!Y530","v":0},{"$f":"OpCo3!Z530","v":0},{"$f":"OpCo3!AA530","v":0},{"$f":"OpCo3!AB530","v":0},{"$f":"OpCo3!AC530","v":0},{"$f":"OpCo3!AD530","v":0},{"$f":"OpCo3!AE530","v":0},{"$f":"OpCo3!AF530","v":0},{"$f":"OpCo3!AG530","v":0},{"$f":"OpCo3!AH530","v":0},{"$f":"OpCo3!AI530","v":0},{"$f":"OpCo3!AJ530","v":0},{"$f":"OpCo3!AK530","v":0},{"$f":"OpCo3!AL530","v":0},{"$f":"OpCo3!AM530","v":0},{"$f":"OpCo3!AN530","v":0},{"$f":"OpCo3!AO530","v":0},{"$f":"OpCo3!AP530","v":0},{"$f":"OpCo3!AQ530","v":0},{"$f":"OpCo3!AR530","v":0},{"$f":"OpCo3!AS530","v":0},{"$f":"OpCo3!AT530","v":0},{"$f":"OpCo3!AU530","v":0},{"$f":"OpCo3!AV530","v":0},{"$f":"OpCo3!AW530","v":0},{"$f":"OpCo3!AX530","v":0},{"$f":"OpCo3!AY530","v":0},{"$f":"OpCo3!AZ530","v":0},{"$f":"OpCo3!BA530","v":0},{"$f":"OpCo3!BB530","v":0},{"$f":"OpCo3!BC530","v":0},{"$f":"OpCo3!BD530","v":0},{"$f":"OpCo3!BE530","v":0},{"$f":"OpCo3!BF530","v":0},{"$f":"OpCo3!BG530","v":0},{"$f":"OpCo3!BH530","v":0},{"$f":"OpCo3!BI530","v":0},{"$f":"OpCo3!BJ530","v":0},{"$f":"OpCo3!BK530","v":0},{"$f":"OpCo3!BL530","v":0},{"$f":"OpCo3!BM530","v":0},{"$f":"OpCo3!BN530","v":0},{"$f":"OpCo3!BO530","v":0},{"$f":"OpCo3!BP530","v":0},{"$f":"OpCo3!BQ530","v":0},{"$f":"OpCo3!BR530","v":0},{"$f":"OpCo3!BS530","v":0},{"$f":"OpCo3!BT530","v":0}]
[null,null,null,"Finance income/(costs)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M275:M277,M280)","v":0},{"$f":"SUM(N275:N277,N280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax margin",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M272+M281","v":0},{"$f":"N272+N281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax margin % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M283/M239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2477","v":0},{"$f":"OpCo3!N2477","v":0},{"$f":"OpCo3!O2477","v":0},{"$f":"OpCo3!P2477","v":0},{"$f":"OpCo3!Q2477","v":0},{"$f":"OpCo3!R2477","v":0},{"$f":"OpCo3!S2477","v":0},{"$f":"OpCo3!T2477","v":0},{"$f":"OpCo3!U2477","v":0},{"$f":"OpCo3!V2477","v":0},{"$f":"OpCo3!W2477","v":0},{"$f":"OpCo3!X2477","v":0},{"$f":"OpCo3!Y2477","v":0},{"$f":"OpCo3!Z2477","v":0},{"$f":"OpCo3!AA2477","v":0},{"$f":"OpCo3!AB2477","v":0},{"$f":"OpCo3!AC2477","v":0},{"$f":"OpCo3!AD2477","v":0},{"$f":"OpCo3!AE2477","v":0},{"$f":"OpCo3!AF2477","v":0},{"$f":"OpCo3!AG2477","v":0},{"$f":"OpCo3!AH2477","v":0},{"$f":"OpCo3!AI2477","v":0},{"$f":"OpCo3!AJ2477","v":0},{"$f":"OpCo3!AK2477","v":0},{"$f":"OpCo3!AL2477","v":0},{"$f":"OpCo3!AM2477","v":0},{"$f":"OpCo3!AN2477","v":0},{"$f":"OpCo3!AO2477","v":0},{"$f":"OpCo3!AP2477","v":0},{"$f":"OpCo3!AQ2477","v":0},{"$f":"OpCo3!AR2477","v":0},{"$f":"OpCo3!AS2477","v":0},{"$f":"OpCo3!AT2477","v":0},{"$f":"OpCo3!AU2477","v":0},{"$f":"OpCo3!AV2477","v":0},{"$f":"OpCo3!AW2477","v":0},{"$f":"OpCo3!AX2477","v":0},{"$f":"OpCo3!AY2477","v":0},{"$f":"OpCo3!AZ2477","v":0},{"$f":"OpCo3!BA2477","v":0},{"$f":"OpCo3!BB2477","v":0},{"$f":"OpCo3!BC2477","v":0},{"$f":"OpCo3!BD2477","v":0},{"$f":"OpCo3!BE2477","v":0},{"$f":"OpCo3!BF2477","v":0},{"$f":"OpCo3!BG2477","v":0},{"$f":"OpCo3!BH2477","v":0},{"$f":"OpCo3!BI2477","v":0},{"$f":"OpCo3!BJ2477","v":0},{"$f":"OpCo3!BK2477","v":0},{"$f":"OpCo3!BL2477","v":0},{"$f":"OpCo3!BM2477","v":0},{"$f":"OpCo3!BN2477","v":0},{"$f":"OpCo3!BO2477","v":0},{"$f":"OpCo3!BP2477","v":0},{"$f":"OpCo3!BQ2477","v":0},{"$f":"OpCo3!BR2477","v":0},{"$f":"OpCo3!BS2477","v":0},{"$f":"OpCo3!BT2477","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3248","v":0},{"$f":"OpCo3!N3248","v":0},{"$f":"OpCo3!O3248","v":0},{"$f":"OpCo3!P3248","v":0},{"$f":"OpCo3!Q3248","v":0},{"$f":"OpCo3!R3248","v":0},{"$f":"OpCo3!S3248","v":0},{"$f":"OpCo3!T3248","v":0},{"$f":"OpCo3!U3248","v":0},{"$f":"OpCo3!V3248","v":0},{"$f":"OpCo3!W3248","v":0},{"$f":"OpCo3!X3248","v":0},{"$f":"OpCo3!Y3248","v":0},{"$f":"OpCo3!Z3248","v":0},{"$f":"OpCo3!AA3248","v":0},{"$f":"OpCo3!AB3248","v":0},{"$f":"OpCo3!AC3248","v":0},{"$f":"OpCo3!AD3248","v":0},{"$f":"OpCo3!AE3248","v":0},{"$f":"OpCo3!AF3248","v":0},{"$f":"OpCo3!AG3248","v":0},{"$f":"OpCo3!AH3248","v":0},{"$f":"OpCo3!AI3248","v":0},{"$f":"OpCo3!AJ3248","v":0},{"$f":"OpCo3!AK3248","v":0},{"$f":"OpCo3!AL3248","v":0},{"$f":"OpCo3!AM3248","v":0},{"$f":"OpCo3!AN3248","v":0},{"$f":"OpCo3!AO3248","v":0},{"$f":"OpCo3!AP3248","v":0},{"$f":"OpCo3!AQ3248","v":0},{"$f":"OpCo3!AR3248","v":0},{"$f":"OpCo3!AS3248","v":0},{"$f":"OpCo3!AT3248","v":0},{"$f":"OpCo3!AU3248","v":0},{"$f":"OpCo3!AV3248","v":0},{"$f":"OpCo3!AW3248","v":0},{"$f":"OpCo3!AX3248","v":0},{"$f":"OpCo3!AY3248","v":0},{"$f":"OpCo3!AZ3248","v":0},{"$f":"OpCo3!BA3248","v":0},{"$f":"OpCo3!BB3248","v":0},{"$f":"OpCo3!BC3248","v":0},{"$f":"OpCo3!BD3248","v":0},{"$f":"OpCo3!BE3248","v":0},{"$f":"OpCo3!BF3248","v":0},{"$f":"OpCo3!BG3248","v":0},{"$f":"OpCo3!BH3248","v":0},{"$f":"OpCo3!BI3248","v":0},{"$f":"OpCo3!BJ3248","v":0},{"$f":"OpCo3!BK3248","v":0},{"$f":"OpCo3!BL3248","v":0},{"$f":"OpCo3!BM3248","v":0},{"$f":"OpCo3!BN3248","v":0},{"$f":"OpCo3!BO3248","v":0},{"$f":"OpCo3!BP3248","v":0},{"$f":"OpCo3!BQ3248","v":0},{"$f":"OpCo3!BR3248","v":0},{"$f":"OpCo3!BS3248","v":0},{"$f":"OpCo3!BT3248","v":0}]
[null,null,null,"Movement in deferred tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3425","v":0},{"$f":"OpCo3!N3425","v":0},{"$f":"OpCo3!O3425","v":0},{"$f":"OpCo3!P3425","v":0},{"$f":"OpCo3!Q3425","v":0},{"$f":"OpCo3!R3425","v":0},{"$f":"OpCo3!S3425","v":0},{"$f":"OpCo3!T3425","v":0},{"$f":"OpCo3!U3425","v":0},{"$f":"OpCo3!V3425","v":0},{"$f":"OpCo3!W3425","v":0},{"$f":"OpCo3!X3425","v":0},{"$f":"OpCo3!Y3425","v":0},{"$f":"OpCo3!Z3425","v":0},{"$f":"OpCo3!AA3425","v":0},{"$f":"OpCo3!AB3425","v":0},{"$f":"OpCo3!AC3425","v":0},{"$f":"OpCo3!AD3425","v":0},{"$f":"OpCo3!AE3425","v":0},{"$f":"OpCo3!AF3425","v":0},{"$f":"OpCo3!AG3425","v":0},{"$f":"OpCo3!AH3425","v":0},{"$f":"OpCo3!AI3425","v":0},{"$f":"OpCo3!AJ3425","v":0},{"$f":"OpCo3!AK3425","v":0},{"$f":"OpCo3!AL3425","v":0},{"$f":"OpCo3!AM3425","v":0},{"$f":"OpCo3!AN3425","v":0},{"$f":"OpCo3!AO3425","v":0},{"$f":"OpCo3!AP3425","v":0},{"$f":"OpCo3!AQ3425","v":0},{"$f":"OpCo3!AR3425","v":0},{"$f":"OpCo3!AS3425","v":0},{"$f":"OpCo3!AT3425","v":0},{"$f":"OpCo3!AU3425","v":0},{"$f":"OpCo3!AV3425","v":0},{"$f":"OpCo3!AW3425","v":0},{"$f":"OpCo3!AX3425","v":0},{"$f":"OpCo3!AY3425","v":0},{"$f":"OpCo3!AZ3425","v":0},{"$f":"OpCo3!BA3425","v":0},{"$f":"OpCo3!BB3425","v":0},{"$f":"OpCo3!BC3425","v":0},{"$f":"OpCo3!BD3425","v":0},{"$f":"OpCo3!BE3425","v":0},{"$f":"OpCo3!BF3425","v":0},{"$f":"OpCo3!BG3425","v":0},{"$f":"OpCo3!BH3425","v":0},{"$f":"OpCo3!BI3425","v":0},{"$f":"OpCo3!BJ3425","v":0},{"$f":"OpCo3!BK3425","v":0},{"$f":"OpCo3!BL3425","v":0},{"$f":"OpCo3!BM3425","v":0},{"$f":"OpCo3!BN3425","v":0},{"$f":"OpCo3!BO3425","v":0},{"$f":"OpCo3!BP3425","v":0},{"$f":"OpCo3!BQ3425","v":0},{"$f":"OpCo3!BR3425","v":0},{"$f":"OpCo3!BS3425","v":0},{"$f":"OpCo3!BT3425","v":0}]
[]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M283+SUM(M286:M288)","v":0},{"$f":"N283+SUM(N286:N288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss) % of revenue",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M290/M239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f P&L Account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L297","v":0},{"$f":"M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In period accounting profit / (loss)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M290","v":0},{"$f":"N290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final write off of share capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M3560","v":0},{"$f":"-OpCo3!N3560","v":0},{"$f":"-OpCo3!O3560","v":0},{"$f":"-OpCo3!P3560","v":0},{"$f":"-OpCo3!Q3560","v":0},{"$f":"-OpCo3!R3560","v":0},{"$f":"-OpCo3!S3560","v":0},{"$f":"-OpCo3!T3560","v":0},{"$f":"-OpCo3!U3560","v":0},{"$f":"-OpCo3!V3560","v":0},{"$f":"-OpCo3!W3560","v":0},{"$f":"-OpCo3!X3560","v":0},{"$f":"-OpCo3!Y3560","v":0},{"$f":"-OpCo3!Z3560","v":0},{"$f":"-OpCo3!AA3560","v":0},{"$f":"-OpCo3!AB3560","v":0},{"$f":"-OpCo3!AC3560","v":0},{"$f":"-OpCo3!AD3560","v":0},{"$f":"-OpCo3!AE3560","v":0},{"$f":"-OpCo3!AF3560","v":0},{"$f":"-OpCo3!AG3560","v":0},{"$f":"-OpCo3!AH3560","v":0},{"$f":"-OpCo3!AI3560","v":0},{"$f":"-OpCo3!AJ3560","v":0},{"$f":"-OpCo3!AK3560","v":0},{"$f":"-OpCo3!AL3560","v":0},{"$f":"-OpCo3!AM3560","v":0},{"$f":"-OpCo3!AN3560","v":0},{"$f":"-OpCo3!AO3560","v":0},{"$f":"-OpCo3!AP3560","v":0},{"$f":"-OpCo3!AQ3560","v":0},{"$f":"-OpCo3!AR3560","v":0},{"$f":"-OpCo3!AS3560","v":0},{"$f":"-OpCo3!AT3560","v":0},{"$f":"-OpCo3!AU3560","v":0},{"$f":"-OpCo3!AV3560","v":0},{"$f":"-OpCo3!AW3560","v":0},{"$f":"-OpCo3!AX3560","v":0},{"$f":"-OpCo3!AY3560","v":0},{"$f":"-OpCo3!AZ3560","v":0},{"$f":"-OpCo3!BA3560","v":0},{"$f":"-OpCo3!BB3560","v":0},{"$f":"-OpCo3!BC3560","v":0},{"$f":"-OpCo3!BD3560","v":0},{"$f":"-OpCo3!BE3560","v":0},{"$f":"-OpCo3!BF3560","v":0},{"$f":"-OpCo3!BG3560","v":0},{"$f":"-OpCo3!BH3560","v":0},{"$f":"-OpCo3!BI3560","v":0},{"$f":"-OpCo3!BJ3560","v":0},{"$f":"-OpCo3!BK3560","v":0},{"$f":"-OpCo3!BL3560","v":0},{"$f":"-OpCo3!BM3560","v":0},{"$f":"-OpCo3!BN3560","v":0},{"$f":"-OpCo3!BO3560","v":0},{"$f":"-OpCo3!BP3560","v":0},{"$f":"-OpCo3!BQ3560","v":0},{"$f":"-OpCo3!BR3560","v":0},{"$f":"-OpCo3!BS3560","v":0},{"$f":"-OpCo3!BT3560","v":0}]
[null,null,null,"Distributions made",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3656","v":0},{"$f":"OpCo3!N3656","v":0},{"$f":"OpCo3!O3656","v":0},{"$f":"OpCo3!P3656","v":0},{"$f":"OpCo3!Q3656","v":0},{"$f":"OpCo3!R3656","v":0},{"$f":"OpCo3!S3656","v":0},{"$f":"OpCo3!T3656","v":0},{"$f":"OpCo3!U3656","v":0},{"$f":"OpCo3!V3656","v":0},{"$f":"OpCo3!W3656","v":0},{"$f":"OpCo3!X3656","v":0},{"$f":"OpCo3!Y3656","v":0},{"$f":"OpCo3!Z3656","v":0},{"$f":"OpCo3!AA3656","v":0},{"$f":"OpCo3!AB3656","v":0},{"$f":"OpCo3!AC3656","v":0},{"$f":"OpCo3!AD3656","v":0},{"$f":"OpCo3!AE3656","v":0},{"$f":"OpCo3!AF3656","v":0},{"$f":"OpCo3!AG3656","v":0},{"$f":"OpCo3!AH3656","v":0},{"$f":"OpCo3!AI3656","v":0},{"$f":"OpCo3!AJ3656","v":0},{"$f":"OpCo3!AK3656","v":0},{"$f":"OpCo3!AL3656","v":0},{"$f":"OpCo3!AM3656","v":0},{"$f":"OpCo3!AN3656","v":0},{"$f":"OpCo3!AO3656","v":0},{"$f":"OpCo3!AP3656","v":0},{"$f":"OpCo3!AQ3656","v":0},{"$f":"OpCo3!AR3656","v":0},{"$f":"OpCo3!AS3656","v":0},{"$f":"OpCo3!AT3656","v":0},{"$f":"OpCo3!AU3656","v":0},{"$f":"OpCo3!AV3656","v":0},{"$f":"OpCo3!AW3656","v":0},{"$f":"OpCo3!AX3656","v":0},{"$f":"OpCo3!AY3656","v":0},{"$f":"OpCo3!AZ3656","v":0},{"$f":"OpCo3!BA3656","v":0},{"$f":"OpCo3!BB3656","v":0},{"$f":"OpCo3!BC3656","v":0},{"$f":"OpCo3!BD3656","v":0},{"$f":"OpCo3!BE3656","v":0},{"$f":"OpCo3!BF3656","v":0},{"$f":"OpCo3!BG3656","v":0},{"$f":"OpCo3!BH3656","v":0},{"$f":"OpCo3!BI3656","v":0},{"$f":"OpCo3!BJ3656","v":0},{"$f":"OpCo3!BK3656","v":0},{"$f":"OpCo3!BL3656","v":0},{"$f":"OpCo3!BM3656","v":0},{"$f":"OpCo3!BN3656","v":0},{"$f":"OpCo3!BO3656","v":0},{"$f":"OpCo3!BP3656","v":0},{"$f":"OpCo3!BQ3656","v":0},{"$f":"OpCo3!BR3656","v":0},{"$f":"OpCo3!BS3656","v":0},{"$f":"OpCo3!BT3656","v":0}]
[null,null,null,"c/f P&L Account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M293:M296)","v":0},{"$f":"SUM(N293:N296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$224:C298)+1","v":2},"STATEMENT OF FINANCIAL POSITION"]
[]
[null,null,null,"LONG TERM ASSETS"]
[]
[null,null,null,"Property, plant and equipment",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M304:M309)","v":0},{"$f":"SUM(N304:N309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M164","v":0},{"$f":"OpCo3!N164","v":0},{"$f":"OpCo3!O164","v":0},{"$f":"OpCo3!P164","v":0},{"$f":"OpCo3!Q164","v":0},{"$f":"OpCo3!R164","v":0},{"$f":"OpCo3!S164","v":0},{"$f":"OpCo3!T164","v":0},{"$f":"OpCo3!U164","v":0},{"$f":"OpCo3!V164","v":0},{"$f":"OpCo3!W164","v":0},{"$f":"OpCo3!X164","v":0},{"$f":"OpCo3!Y164","v":0},{"$f":"OpCo3!Z164","v":0},{"$f":"OpCo3!AA164","v":0},{"$f":"OpCo3!AB164","v":0},{"$f":"OpCo3!AC164","v":0},{"$f":"OpCo3!AD164","v":0},{"$f":"OpCo3!AE164","v":0},{"$f":"OpCo3!AF164","v":0},{"$f":"OpCo3!AG164","v":0},{"$f":"OpCo3!AH164","v":0},{"$f":"OpCo3!AI164","v":0},{"$f":"OpCo3!AJ164","v":0},{"$f":"OpCo3!AK164","v":0},{"$f":"OpCo3!AL164","v":0},{"$f":"OpCo3!AM164","v":0},{"$f":"OpCo3!AN164","v":0},{"$f":"OpCo3!AO164","v":0},{"$f":"OpCo3!AP164","v":0},{"$f":"OpCo3!AQ164","v":0},{"$f":"OpCo3!AR164","v":0},{"$f":"OpCo3!AS164","v":0},{"$f":"OpCo3!AT164","v":0},{"$f":"OpCo3!AU164","v":0},{"$f":"OpCo3!AV164","v":0},{"$f":"OpCo3!AW164","v":0},{"$f":"OpCo3!AX164","v":0},{"$f":"OpCo3!AY164","v":0},{"$f":"OpCo3!AZ164","v":0},{"$f":"OpCo3!BA164","v":0},{"$f":"OpCo3!BB164","v":0},{"$f":"OpCo3!BC164","v":0},{"$f":"OpCo3!BD164","v":0},{"$f":"OpCo3!BE164","v":0},{"$f":"OpCo3!BF164","v":0},{"$f":"OpCo3!BG164","v":0},{"$f":"OpCo3!BH164","v":0},{"$f":"OpCo3!BI164","v":0},{"$f":"OpCo3!BJ164","v":0},{"$f":"OpCo3!BK164","v":0},{"$f":"OpCo3!BL164","v":0},{"$f":"OpCo3!BM164","v":0},{"$f":"OpCo3!BN164","v":0},{"$f":"OpCo3!BO164","v":0},{"$f":"OpCo3!BP164","v":0},{"$f":"OpCo3!BQ164","v":0},{"$f":"OpCo3!BR164","v":0},{"$f":"OpCo3!BS164","v":0},{"$f":"OpCo3!BT164","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2852","v":0},{"$f":"OpCo3!N2852","v":0},{"$f":"OpCo3!O2852","v":0},{"$f":"OpCo3!P2852","v":0},{"$f":"OpCo3!Q2852","v":0},{"$f":"OpCo3!R2852","v":0},{"$f":"OpCo3!S2852","v":0},{"$f":"OpCo3!T2852","v":0},{"$f":"OpCo3!U2852","v":0},{"$f":"OpCo3!V2852","v":0},{"$f":"OpCo3!W2852","v":0},{"$f":"OpCo3!X2852","v":0},{"$f":"OpCo3!Y2852","v":0},{"$f":"OpCo3!Z2852","v":0},{"$f":"OpCo3!AA2852","v":0},{"$f":"OpCo3!AB2852","v":0},{"$f":"OpCo3!AC2852","v":0},{"$f":"OpCo3!AD2852","v":0},{"$f":"OpCo3!AE2852","v":0},{"$f":"OpCo3!AF2852","v":0},{"$f":"OpCo3!AG2852","v":0},{"$f":"OpCo3!AH2852","v":0},{"$f":"OpCo3!AI2852","v":0},{"$f":"OpCo3!AJ2852","v":0},{"$f":"OpCo3!AK2852","v":0},{"$f":"OpCo3!AL2852","v":0},{"$f":"OpCo3!AM2852","v":0},{"$f":"OpCo3!AN2852","v":0},{"$f":"OpCo3!AO2852","v":0},{"$f":"OpCo3!AP2852","v":0},{"$f":"OpCo3!AQ2852","v":0},{"$f":"OpCo3!AR2852","v":0},{"$f":"OpCo3!AS2852","v":0},{"$f":"OpCo3!AT2852","v":0},{"$f":"OpCo3!AU2852","v":0},{"$f":"OpCo3!AV2852","v":0},{"$f":"OpCo3!AW2852","v":0},{"$f":"OpCo3!AX2852","v":0},{"$f":"OpCo3!AY2852","v":0},{"$f":"OpCo3!AZ2852","v":0},{"$f":"OpCo3!BA2852","v":0},{"$f":"OpCo3!BB2852","v":0},{"$f":"OpCo3!BC2852","v":0},{"$f":"OpCo3!BD2852","v":0},{"$f":"OpCo3!BE2852","v":0},{"$f":"OpCo3!BF2852","v":0},{"$f":"OpCo3!BG2852","v":0},{"$f":"OpCo3!BH2852","v":0},{"$f":"OpCo3!BI2852","v":0},{"$f":"OpCo3!BJ2852","v":0},{"$f":"OpCo3!BK2852","v":0},{"$f":"OpCo3!BL2852","v":0},{"$f":"OpCo3!BM2852","v":0},{"$f":"OpCo3!BN2852","v":0},{"$f":"OpCo3!BO2852","v":0},{"$f":"OpCo3!BP2852","v":0},{"$f":"OpCo3!BQ2852","v":0},{"$f":"OpCo3!BR2852","v":0},{"$f":"OpCo3!BS2852","v":0},{"$f":"OpCo3!BT2852","v":0}]
[null,null,null,"Offset for grant received against capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M630","v":0},{"$f":"-OpCo3!N630","v":0},{"$f":"-OpCo3!O630","v":0},{"$f":"-OpCo3!P630","v":0},{"$f":"-OpCo3!Q630","v":0},{"$f":"-OpCo3!R630","v":0},{"$f":"-OpCo3!S630","v":0},{"$f":"-OpCo3!T630","v":0},{"$f":"-OpCo3!U630","v":0},{"$f":"-OpCo3!V630","v":0},{"$f":"-OpCo3!W630","v":0},{"$f":"-OpCo3!X630","v":0},{"$f":"-OpCo3!Y630","v":0},{"$f":"-OpCo3!Z630","v":0},{"$f":"-OpCo3!AA630","v":0},{"$f":"-OpCo3!AB630","v":0},{"$f":"-OpCo3!AC630","v":0},{"$f":"-OpCo3!AD630","v":0},{"$f":"-OpCo3!AE630","v":0},{"$f":"-OpCo3!AF630","v":0},{"$f":"-OpCo3!AG630","v":0},{"$f":"-OpCo3!AH630","v":0},{"$f":"-OpCo3!AI630","v":0},{"$f":"-OpCo3!AJ630","v":0},{"$f":"-OpCo3!AK630","v":0},{"$f":"-OpCo3!AL630","v":0},{"$f":"-OpCo3!AM630","v":0},{"$f":"-OpCo3!AN630","v":0},{"$f":"-OpCo3!AO630","v":0},{"$f":"-OpCo3!AP630","v":0},{"$f":"-OpCo3!AQ630","v":0},{"$f":"-OpCo3!AR630","v":0},{"$f":"-OpCo3!AS630","v":0},{"$f":"-OpCo3!AT630","v":0},{"$f":"-OpCo3!AU630","v":0},{"$f":"-OpCo3!AV630","v":0},{"$f":"-OpCo3!AW630","v":0},{"$f":"-OpCo3!AX630","v":0},{"$f":"-OpCo3!AY630","v":0},{"$f":"-OpCo3!AZ630","v":0},{"$f":"-OpCo3!BA630","v":0},{"$f":"-OpCo3!BB630","v":0},{"$f":"-OpCo3!BC630","v":0},{"$f":"-OpCo3!BD630","v":0},{"$f":"-OpCo3!BE630","v":0},{"$f":"-OpCo3!BF630","v":0},{"$f":"-OpCo3!BG630","v":0},{"$f":"-OpCo3!BH630","v":0},{"$f":"-OpCo3!BI630","v":0},{"$f":"-OpCo3!BJ630","v":0},{"$f":"-OpCo3!BK630","v":0},{"$f":"-OpCo3!BL630","v":0},{"$f":"-OpCo3!BM630","v":0},{"$f":"-OpCo3!BN630","v":0},{"$f":"-OpCo3!BO630","v":0},{"$f":"-OpCo3!BP630","v":0},{"$f":"-OpCo3!BQ630","v":0},{"$f":"-OpCo3!BR630","v":0},{"$f":"-OpCo3!BS630","v":0},{"$f":"-OpCo3!BT630","v":0}]
[null,null,null,"Leased assets capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1164","v":0},{"$f":"OpCo3!N1164","v":0},{"$f":"OpCo3!O1164","v":0},{"$f":"OpCo3!P1164","v":0},{"$f":"OpCo3!Q1164","v":0},{"$f":"OpCo3!R1164","v":0},{"$f":"OpCo3!S1164","v":0},{"$f":"OpCo3!T1164","v":0},{"$f":"OpCo3!U1164","v":0},{"$f":"OpCo3!V1164","v":0},{"$f":"OpCo3!W1164","v":0},{"$f":"OpCo3!X1164","v":0},{"$f":"OpCo3!Y1164","v":0},{"$f":"OpCo3!Z1164","v":0},{"$f":"OpCo3!AA1164","v":0},{"$f":"OpCo3!AB1164","v":0},{"$f":"OpCo3!AC1164","v":0},{"$f":"OpCo3!AD1164","v":0},{"$f":"OpCo3!AE1164","v":0},{"$f":"OpCo3!AF1164","v":0},{"$f":"OpCo3!AG1164","v":0},{"$f":"OpCo3!AH1164","v":0},{"$f":"OpCo3!AI1164","v":0},{"$f":"OpCo3!AJ1164","v":0},{"$f":"OpCo3!AK1164","v":0},{"$f":"OpCo3!AL1164","v":0},{"$f":"OpCo3!AM1164","v":0},{"$f":"OpCo3!AN1164","v":0},{"$f":"OpCo3!AO1164","v":0},{"$f":"OpCo3!AP1164","v":0},{"$f":"OpCo3!AQ1164","v":0},{"$f":"OpCo3!AR1164","v":0},{"$f":"OpCo3!AS1164","v":0},{"$f":"OpCo3!AT1164","v":0},{"$f":"OpCo3!AU1164","v":0},{"$f":"OpCo3!AV1164","v":0},{"$f":"OpCo3!AW1164","v":0},{"$f":"OpCo3!AX1164","v":0},{"$f":"OpCo3!AY1164","v":0},{"$f":"OpCo3!AZ1164","v":0},{"$f":"OpCo3!BA1164","v":0},{"$f":"OpCo3!BB1164","v":0},{"$f":"OpCo3!BC1164","v":0},{"$f":"OpCo3!BD1164","v":0},{"$f":"OpCo3!BE1164","v":0},{"$f":"OpCo3!BF1164","v":0},{"$f":"OpCo3!BG1164","v":0},{"$f":"OpCo3!BH1164","v":0},{"$f":"OpCo3!BI1164","v":0},{"$f":"OpCo3!BJ1164","v":0},{"$f":"OpCo3!BK1164","v":0},{"$f":"OpCo3!BL1164","v":0},{"$f":"OpCo3!BM1164","v":0},{"$f":"OpCo3!BN1164","v":0},{"$f":"OpCo3!BO1164","v":0},{"$f":"OpCo3!BP1164","v":0},{"$f":"OpCo3!BQ1164","v":0},{"$f":"OpCo3!BR1164","v":0},{"$f":"OpCo3!BS1164","v":0},{"$f":"OpCo3!BT1164","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1153","v":0},{"$f":"OpCo3!N1153","v":0},{"$f":"OpCo3!O1153","v":0},{"$f":"OpCo3!P1153","v":0},{"$f":"OpCo3!Q1153","v":0},{"$f":"OpCo3!R1153","v":0},{"$f":"OpCo3!S1153","v":0},{"$f":"OpCo3!T1153","v":0},{"$f":"OpCo3!U1153","v":0},{"$f":"OpCo3!V1153","v":0},{"$f":"OpCo3!W1153","v":0},{"$f":"OpCo3!X1153","v":0},{"$f":"OpCo3!Y1153","v":0},{"$f":"OpCo3!Z1153","v":0},{"$f":"OpCo3!AA1153","v":0},{"$f":"OpCo3!AB1153","v":0},{"$f":"OpCo3!AC1153","v":0},{"$f":"OpCo3!AD1153","v":0},{"$f":"OpCo3!AE1153","v":0},{"$f":"OpCo3!AF1153","v":0},{"$f":"OpCo3!AG1153","v":0},{"$f":"OpCo3!AH1153","v":0},{"$f":"OpCo3!AI1153","v":0},{"$f":"OpCo3!AJ1153","v":0},{"$f":"OpCo3!AK1153","v":0},{"$f":"OpCo3!AL1153","v":0},{"$f":"OpCo3!AM1153","v":0},{"$f":"OpCo3!AN1153","v":0},{"$f":"OpCo3!AO1153","v":0},{"$f":"OpCo3!AP1153","v":0},{"$f":"OpCo3!AQ1153","v":0},{"$f":"OpCo3!AR1153","v":0},{"$f":"OpCo3!AS1153","v":0},{"$f":"OpCo3!AT1153","v":0},{"$f":"OpCo3!AU1153","v":0},{"$f":"OpCo3!AV1153","v":0},{"$f":"OpCo3!AW1153","v":0},{"$f":"OpCo3!AX1153","v":0},{"$f":"OpCo3!AY1153","v":0},{"$f":"OpCo3!AZ1153","v":0},{"$f":"OpCo3!BA1153","v":0},{"$f":"OpCo3!BB1153","v":0},{"$f":"OpCo3!BC1153","v":0},{"$f":"OpCo3!BD1153","v":0},{"$f":"OpCo3!BE1153","v":0},{"$f":"OpCo3!BF1153","v":0},{"$f":"OpCo3!BG1153","v":0},{"$f":"OpCo3!BH1153","v":0},{"$f":"OpCo3!BI1153","v":0},{"$f":"OpCo3!BJ1153","v":0},{"$f":"OpCo3!BK1153","v":0},{"$f":"OpCo3!BL1153","v":0},{"$f":"OpCo3!BM1153","v":0},{"$f":"OpCo3!BN1153","v":0},{"$f":"OpCo3!BO1153","v":0},{"$f":"OpCo3!BP1153","v":0},{"$f":"OpCo3!BQ1153","v":0},{"$f":"OpCo3!BR1153","v":0},{"$f":"OpCo3!BS1153","v":0},{"$f":"OpCo3!BT1153","v":0}]
[null,null,null,"Interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2175","v":0},{"$f":"OpCo3!N2175","v":0},{"$f":"OpCo3!O2175","v":0},{"$f":"OpCo3!P2175","v":0},{"$f":"OpCo3!Q2175","v":0},{"$f":"OpCo3!R2175","v":0},{"$f":"OpCo3!S2175","v":0},{"$f":"OpCo3!T2175","v":0},{"$f":"OpCo3!U2175","v":0},{"$f":"OpCo3!V2175","v":0},{"$f":"OpCo3!W2175","v":0},{"$f":"OpCo3!X2175","v":0},{"$f":"OpCo3!Y2175","v":0},{"$f":"OpCo3!Z2175","v":0},{"$f":"OpCo3!AA2175","v":0},{"$f":"OpCo3!AB2175","v":0},{"$f":"OpCo3!AC2175","v":0},{"$f":"OpCo3!AD2175","v":0},{"$f":"OpCo3!AE2175","v":0},{"$f":"OpCo3!AF2175","v":0},{"$f":"OpCo3!AG2175","v":0},{"$f":"OpCo3!AH2175","v":0},{"$f":"OpCo3!AI2175","v":0},{"$f":"OpCo3!AJ2175","v":0},{"$f":"OpCo3!AK2175","v":0},{"$f":"OpCo3!AL2175","v":0},{"$f":"OpCo3!AM2175","v":0},{"$f":"OpCo3!AN2175","v":0},{"$f":"OpCo3!AO2175","v":0},{"$f":"OpCo3!AP2175","v":0},{"$f":"OpCo3!AQ2175","v":0},{"$f":"OpCo3!AR2175","v":0},{"$f":"OpCo3!AS2175","v":0},{"$f":"OpCo3!AT2175","v":0},{"$f":"OpCo3!AU2175","v":0},{"$f":"OpCo3!AV2175","v":0},{"$f":"OpCo3!AW2175","v":0},{"$f":"OpCo3!AX2175","v":0},{"$f":"OpCo3!AY2175","v":0},{"$f":"OpCo3!AZ2175","v":0},{"$f":"OpCo3!BA2175","v":0},{"$f":"OpCo3!BB2175","v":0},{"$f":"OpCo3!BC2175","v":0},{"$f":"OpCo3!BD2175","v":0},{"$f":"OpCo3!BE2175","v":0},{"$f":"OpCo3!BF2175","v":0},{"$f":"OpCo3!BG2175","v":0},{"$f":"OpCo3!BH2175","v":0},{"$f":"OpCo3!BI2175","v":0},{"$f":"OpCo3!BJ2175","v":0},{"$f":"OpCo3!BK2175","v":0},{"$f":"OpCo3!BL2175","v":0},{"$f":"OpCo3!BM2175","v":0},{"$f":"OpCo3!BN2175","v":0},{"$f":"OpCo3!BO2175","v":0},{"$f":"OpCo3!BP2175","v":0},{"$f":"OpCo3!BQ2175","v":0},{"$f":"OpCo3!BR2175","v":0},{"$f":"OpCo3!BS2175","v":0},{"$f":"OpCo3!BT2175","v":0}]
[]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3423","v":0},{"$f":"OpCo3!N3423","v":0},{"$f":"OpCo3!O3423","v":0},{"$f":"OpCo3!P3423","v":0},{"$f":"OpCo3!Q3423","v":0},{"$f":"OpCo3!R3423","v":0},{"$f":"OpCo3!S3423","v":0},{"$f":"OpCo3!T3423","v":0},{"$f":"OpCo3!U3423","v":0},{"$f":"OpCo3!V3423","v":0},{"$f":"OpCo3!W3423","v":0},{"$f":"OpCo3!X3423","v":0},{"$f":"OpCo3!Y3423","v":0},{"$f":"OpCo3!Z3423","v":0},{"$f":"OpCo3!AA3423","v":0},{"$f":"OpCo3!AB3423","v":0},{"$f":"OpCo3!AC3423","v":0},{"$f":"OpCo3!AD3423","v":0},{"$f":"OpCo3!AE3423","v":0},{"$f":"OpCo3!AF3423","v":0},{"$f":"OpCo3!AG3423","v":0},{"$f":"OpCo3!AH3423","v":0},{"$f":"OpCo3!AI3423","v":0},{"$f":"OpCo3!AJ3423","v":0},{"$f":"OpCo3!AK3423","v":0},{"$f":"OpCo3!AL3423","v":0},{"$f":"OpCo3!AM3423","v":0},{"$f":"OpCo3!AN3423","v":0},{"$f":"OpCo3!AO3423","v":0},{"$f":"OpCo3!AP3423","v":0},{"$f":"OpCo3!AQ3423","v":0},{"$f":"OpCo3!AR3423","v":0},{"$f":"OpCo3!AS3423","v":0},{"$f":"OpCo3!AT3423","v":0},{"$f":"OpCo3!AU3423","v":0},{"$f":"OpCo3!AV3423","v":0},{"$f":"OpCo3!AW3423","v":0},{"$f":"OpCo3!AX3423","v":0},{"$f":"OpCo3!AY3423","v":0},{"$f":"OpCo3!AZ3423","v":0},{"$f":"OpCo3!BA3423","v":0},{"$f":"OpCo3!BB3423","v":0},{"$f":"OpCo3!BC3423","v":0},{"$f":"OpCo3!BD3423","v":0},{"$f":"OpCo3!BE3423","v":0},{"$f":"OpCo3!BF3423","v":0},{"$f":"OpCo3!BG3423","v":0},{"$f":"OpCo3!BH3423","v":0},{"$f":"OpCo3!BI3423","v":0},{"$f":"OpCo3!BJ3423","v":0},{"$f":"OpCo3!BK3423","v":0},{"$f":"OpCo3!BL3423","v":0},{"$f":"OpCo3!BM3423","v":0},{"$f":"OpCo3!BN3423","v":0},{"$f":"OpCo3!BO3423","v":0},{"$f":"OpCo3!BP3423","v":0},{"$f":"OpCo3!BQ3423","v":0},{"$f":"OpCo3!BR3423","v":0},{"$f":"OpCo3!BS3423","v":0},{"$f":"OpCo3!BT3423","v":0}]
[null,null,null,"Long term assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M303,M311:M311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT ASSETS"]
[]
[null,null,null,"Trade receivables",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M317:M324)","v":0},{"$f":"SUM(N317:N324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M250","v":0},{"$f":"OpCo3!N250","v":0},{"$f":"OpCo3!O250","v":0},{"$f":"OpCo3!P250","v":0},{"$f":"OpCo3!Q250","v":0},{"$f":"OpCo3!R250","v":0},{"$f":"OpCo3!S250","v":0},{"$f":"OpCo3!T250","v":0},{"$f":"OpCo3!U250","v":0},{"$f":"OpCo3!V250","v":0},{"$f":"OpCo3!W250","v":0},{"$f":"OpCo3!X250","v":0},{"$f":"OpCo3!Y250","v":0},{"$f":"OpCo3!Z250","v":0},{"$f":"OpCo3!AA250","v":0},{"$f":"OpCo3!AB250","v":0},{"$f":"OpCo3!AC250","v":0},{"$f":"OpCo3!AD250","v":0},{"$f":"OpCo3!AE250","v":0},{"$f":"OpCo3!AF250","v":0},{"$f":"OpCo3!AG250","v":0},{"$f":"OpCo3!AH250","v":0},{"$f":"OpCo3!AI250","v":0},{"$f":"OpCo3!AJ250","v":0},{"$f":"OpCo3!AK250","v":0},{"$f":"OpCo3!AL250","v":0},{"$f":"OpCo3!AM250","v":0},{"$f":"OpCo3!AN250","v":0},{"$f":"OpCo3!AO250","v":0},{"$f":"OpCo3!AP250","v":0},{"$f":"OpCo3!AQ250","v":0},{"$f":"OpCo3!AR250","v":0},{"$f":"OpCo3!AS250","v":0},{"$f":"OpCo3!AT250","v":0},{"$f":"OpCo3!AU250","v":0},{"$f":"OpCo3!AV250","v":0},{"$f":"OpCo3!AW250","v":0},{"$f":"OpCo3!AX250","v":0},{"$f":"OpCo3!AY250","v":0},{"$f":"OpCo3!AZ250","v":0},{"$f":"OpCo3!BA250","v":0},{"$f":"OpCo3!BB250","v":0},{"$f":"OpCo3!BC250","v":0},{"$f":"OpCo3!BD250","v":0},{"$f":"OpCo3!BE250","v":0},{"$f":"OpCo3!BF250","v":0},{"$f":"OpCo3!BG250","v":0},{"$f":"OpCo3!BH250","v":0},{"$f":"OpCo3!BI250","v":0},{"$f":"OpCo3!BJ250","v":0},{"$f":"OpCo3!BK250","v":0},{"$f":"OpCo3!BL250","v":0},{"$f":"OpCo3!BM250","v":0},{"$f":"OpCo3!BN250","v":0},{"$f":"OpCo3!BO250","v":0},{"$f":"OpCo3!BP250","v":0},{"$f":"OpCo3!BQ250","v":0},{"$f":"OpCo3!BR250","v":0},{"$f":"OpCo3!BS250","v":0},{"$f":"OpCo3!BT250","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M266","v":0},{"$f":"OpCo3!N266","v":0},{"$f":"OpCo3!O266","v":0},{"$f":"OpCo3!P266","v":0},{"$f":"OpCo3!Q266","v":0},{"$f":"OpCo3!R266","v":0},{"$f":"OpCo3!S266","v":0},{"$f":"OpCo3!T266","v":0},{"$f":"OpCo3!U266","v":0},{"$f":"OpCo3!V266","v":0},{"$f":"OpCo3!W266","v":0},{"$f":"OpCo3!X266","v":0},{"$f":"OpCo3!Y266","v":0},{"$f":"OpCo3!Z266","v":0},{"$f":"OpCo3!AA266","v":0},{"$f":"OpCo3!AB266","v":0},{"$f":"OpCo3!AC266","v":0},{"$f":"OpCo3!AD266","v":0},{"$f":"OpCo3!AE266","v":0},{"$f":"OpCo3!AF266","v":0},{"$f":"OpCo3!AG266","v":0},{"$f":"OpCo3!AH266","v":0},{"$f":"OpCo3!AI266","v":0},{"$f":"OpCo3!AJ266","v":0},{"$f":"OpCo3!AK266","v":0},{"$f":"OpCo3!AL266","v":0},{"$f":"OpCo3!AM266","v":0},{"$f":"OpCo3!AN266","v":0},{"$f":"OpCo3!AO266","v":0},{"$f":"OpCo3!AP266","v":0},{"$f":"OpCo3!AQ266","v":0},{"$f":"OpCo3!AR266","v":0},{"$f":"OpCo3!AS266","v":0},{"$f":"OpCo3!AT266","v":0},{"$f":"OpCo3!AU266","v":0},{"$f":"OpCo3!AV266","v":0},{"$f":"OpCo3!AW266","v":0},{"$f":"OpCo3!AX266","v":0},{"$f":"OpCo3!AY266","v":0},{"$f":"OpCo3!AZ266","v":0},{"$f":"OpCo3!BA266","v":0},{"$f":"OpCo3!BB266","v":0},{"$f":"OpCo3!BC266","v":0},{"$f":"OpCo3!BD266","v":0},{"$f":"OpCo3!BE266","v":0},{"$f":"OpCo3!BF266","v":0},{"$f":"OpCo3!BG266","v":0},{"$f":"OpCo3!BH266","v":0},{"$f":"OpCo3!BI266","v":0},{"$f":"OpCo3!BJ266","v":0},{"$f":"OpCo3!BK266","v":0},{"$f":"OpCo3!BL266","v":0},{"$f":"OpCo3!BM266","v":0},{"$f":"OpCo3!BN266","v":0},{"$f":"OpCo3!BO266","v":0},{"$f":"OpCo3!BP266","v":0},{"$f":"OpCo3!BQ266","v":0},{"$f":"OpCo3!BR266","v":0},{"$f":"OpCo3!BS266","v":0},{"$f":"OpCo3!BT266","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M324","v":0},{"$f":"OpCo3!N324","v":0},{"$f":"OpCo3!O324","v":0},{"$f":"OpCo3!P324","v":0},{"$f":"OpCo3!Q324","v":0},{"$f":"OpCo3!R324","v":0},{"$f":"OpCo3!S324","v":0},{"$f":"OpCo3!T324","v":0},{"$f":"OpCo3!U324","v":0},{"$f":"OpCo3!V324","v":0},{"$f":"OpCo3!W324","v":0},{"$f":"OpCo3!X324","v":0},{"$f":"OpCo3!Y324","v":0},{"$f":"OpCo3!Z324","v":0},{"$f":"OpCo3!AA324","v":0},{"$f":"OpCo3!AB324","v":0},{"$f":"OpCo3!AC324","v":0},{"$f":"OpCo3!AD324","v":0},{"$f":"OpCo3!AE324","v":0},{"$f":"OpCo3!AF324","v":0},{"$f":"OpCo3!AG324","v":0},{"$f":"OpCo3!AH324","v":0},{"$f":"OpCo3!AI324","v":0},{"$f":"OpCo3!AJ324","v":0},{"$f":"OpCo3!AK324","v":0},{"$f":"OpCo3!AL324","v":0},{"$f":"OpCo3!AM324","v":0},{"$f":"OpCo3!AN324","v":0},{"$f":"OpCo3!AO324","v":0},{"$f":"OpCo3!AP324","v":0},{"$f":"OpCo3!AQ324","v":0},{"$f":"OpCo3!AR324","v":0},{"$f":"OpCo3!AS324","v":0},{"$f":"OpCo3!AT324","v":0},{"$f":"OpCo3!AU324","v":0},{"$f":"OpCo3!AV324","v":0},{"$f":"OpCo3!AW324","v":0},{"$f":"OpCo3!AX324","v":0},{"$f":"OpCo3!AY324","v":0},{"$f":"OpCo3!AZ324","v":0},{"$f":"OpCo3!BA324","v":0},{"$f":"OpCo3!BB324","v":0},{"$f":"OpCo3!BC324","v":0},{"$f":"OpCo3!BD324","v":0},{"$f":"OpCo3!BE324","v":0},{"$f":"OpCo3!BF324","v":0},{"$f":"OpCo3!BG324","v":0},{"$f":"OpCo3!BH324","v":0},{"$f":"OpCo3!BI324","v":0},{"$f":"OpCo3!BJ324","v":0},{"$f":"OpCo3!BK324","v":0},{"$f":"OpCo3!BL324","v":0},{"$f":"OpCo3!BM324","v":0},{"$f":"OpCo3!BN324","v":0},{"$f":"OpCo3!BO324","v":0},{"$f":"OpCo3!BP324","v":0},{"$f":"OpCo3!BQ324","v":0},{"$f":"OpCo3!BR324","v":0},{"$f":"OpCo3!BS324","v":0},{"$f":"OpCo3!BT324","v":0}]
[null,null,null,"I/C Sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M484","v":0},{"$f":"OpCo3!N484","v":0},{"$f":"OpCo3!O484","v":0},{"$f":"OpCo3!P484","v":0},{"$f":"OpCo3!Q484","v":0},{"$f":"OpCo3!R484","v":0},{"$f":"OpCo3!S484","v":0},{"$f":"OpCo3!T484","v":0},{"$f":"OpCo3!U484","v":0},{"$f":"OpCo3!V484","v":0},{"$f":"OpCo3!W484","v":0},{"$f":"OpCo3!X484","v":0},{"$f":"OpCo3!Y484","v":0},{"$f":"OpCo3!Z484","v":0},{"$f":"OpCo3!AA484","v":0},{"$f":"OpCo3!AB484","v":0},{"$f":"OpCo3!AC484","v":0},{"$f":"OpCo3!AD484","v":0},{"$f":"OpCo3!AE484","v":0},{"$f":"OpCo3!AF484","v":0},{"$f":"OpCo3!AG484","v":0},{"$f":"OpCo3!AH484","v":0},{"$f":"OpCo3!AI484","v":0},{"$f":"OpCo3!AJ484","v":0},{"$f":"OpCo3!AK484","v":0},{"$f":"OpCo3!AL484","v":0},{"$f":"OpCo3!AM484","v":0},{"$f":"OpCo3!AN484","v":0},{"$f":"OpCo3!AO484","v":0},{"$f":"OpCo3!AP484","v":0},{"$f":"OpCo3!AQ484","v":0},{"$f":"OpCo3!AR484","v":0},{"$f":"OpCo3!AS484","v":0},{"$f":"OpCo3!AT484","v":0},{"$f":"OpCo3!AU484","v":0},{"$f":"OpCo3!AV484","v":0},{"$f":"OpCo3!AW484","v":0},{"$f":"OpCo3!AX484","v":0},{"$f":"OpCo3!AY484","v":0},{"$f":"OpCo3!AZ484","v":0},{"$f":"OpCo3!BA484","v":0},{"$f":"OpCo3!BB484","v":0},{"$f":"OpCo3!BC484","v":0},{"$f":"OpCo3!BD484","v":0},{"$f":"OpCo3!BE484","v":0},{"$f":"OpCo3!BF484","v":0},{"$f":"OpCo3!BG484","v":0},{"$f":"OpCo3!BH484","v":0},{"$f":"OpCo3!BI484","v":0},{"$f":"OpCo3!BJ484","v":0},{"$f":"OpCo3!BK484","v":0},{"$f":"OpCo3!BL484","v":0},{"$f":"OpCo3!BM484","v":0},{"$f":"OpCo3!BN484","v":0},{"$f":"OpCo3!BO484","v":0},{"$f":"OpCo3!BP484","v":0},{"$f":"OpCo3!BQ484","v":0},{"$f":"OpCo3!BR484","v":0},{"$f":"OpCo3!BS484","v":0},{"$f":"OpCo3!BT484","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1135","v":0},{"$f":"OpCo3!N1135","v":0},{"$f":"OpCo3!O1135","v":0},{"$f":"OpCo3!P1135","v":0},{"$f":"OpCo3!Q1135","v":0},{"$f":"OpCo3!R1135","v":0},{"$f":"OpCo3!S1135","v":0},{"$f":"OpCo3!T1135","v":0},{"$f":"OpCo3!U1135","v":0},{"$f":"OpCo3!V1135","v":0},{"$f":"OpCo3!W1135","v":0},{"$f":"OpCo3!X1135","v":0},{"$f":"OpCo3!Y1135","v":0},{"$f":"OpCo3!Z1135","v":0},{"$f":"OpCo3!AA1135","v":0},{"$f":"OpCo3!AB1135","v":0},{"$f":"OpCo3!AC1135","v":0},{"$f":"OpCo3!AD1135","v":0},{"$f":"OpCo3!AE1135","v":0},{"$f":"OpCo3!AF1135","v":0},{"$f":"OpCo3!AG1135","v":0},{"$f":"OpCo3!AH1135","v":0},{"$f":"OpCo3!AI1135","v":0},{"$f":"OpCo3!AJ1135","v":0},{"$f":"OpCo3!AK1135","v":0},{"$f":"OpCo3!AL1135","v":0},{"$f":"OpCo3!AM1135","v":0},{"$f":"OpCo3!AN1135","v":0},{"$f":"OpCo3!AO1135","v":0},{"$f":"OpCo3!AP1135","v":0},{"$f":"OpCo3!AQ1135","v":0},{"$f":"OpCo3!AR1135","v":0},{"$f":"OpCo3!AS1135","v":0},{"$f":"OpCo3!AT1135","v":0},{"$f":"OpCo3!AU1135","v":0},{"$f":"OpCo3!AV1135","v":0},{"$f":"OpCo3!AW1135","v":0},{"$f":"OpCo3!AX1135","v":0},{"$f":"OpCo3!AY1135","v":0},{"$f":"OpCo3!AZ1135","v":0},{"$f":"OpCo3!BA1135","v":0},{"$f":"OpCo3!BB1135","v":0},{"$f":"OpCo3!BC1135","v":0},{"$f":"OpCo3!BD1135","v":0},{"$f":"OpCo3!BE1135","v":0},{"$f":"OpCo3!BF1135","v":0},{"$f":"OpCo3!BG1135","v":0},{"$f":"OpCo3!BH1135","v":0},{"$f":"OpCo3!BI1135","v":0},{"$f":"OpCo3!BJ1135","v":0},{"$f":"OpCo3!BK1135","v":0},{"$f":"OpCo3!BL1135","v":0},{"$f":"OpCo3!BM1135","v":0},{"$f":"OpCo3!BN1135","v":0},{"$f":"OpCo3!BO1135","v":0},{"$f":"OpCo3!BP1135","v":0},{"$f":"OpCo3!BQ1135","v":0},{"$f":"OpCo3!BR1135","v":0},{"$f":"OpCo3!BS1135","v":0},{"$f":"OpCo3!BT1135","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M382","v":0},{"$f":"OpCo3!N382","v":0},{"$f":"OpCo3!O382","v":0},{"$f":"OpCo3!P382","v":0},{"$f":"OpCo3!Q382","v":0},{"$f":"OpCo3!R382","v":0},{"$f":"OpCo3!S382","v":0},{"$f":"OpCo3!T382","v":0},{"$f":"OpCo3!U382","v":0},{"$f":"OpCo3!V382","v":0},{"$f":"OpCo3!W382","v":0},{"$f":"OpCo3!X382","v":0},{"$f":"OpCo3!Y382","v":0},{"$f":"OpCo3!Z382","v":0},{"$f":"OpCo3!AA382","v":0},{"$f":"OpCo3!AB382","v":0},{"$f":"OpCo3!AC382","v":0},{"$f":"OpCo3!AD382","v":0},{"$f":"OpCo3!AE382","v":0},{"$f":"OpCo3!AF382","v":0},{"$f":"OpCo3!AG382","v":0},{"$f":"OpCo3!AH382","v":0},{"$f":"OpCo3!AI382","v":0},{"$f":"OpCo3!AJ382","v":0},{"$f":"OpCo3!AK382","v":0},{"$f":"OpCo3!AL382","v":0},{"$f":"OpCo3!AM382","v":0},{"$f":"OpCo3!AN382","v":0},{"$f":"OpCo3!AO382","v":0},{"$f":"OpCo3!AP382","v":0},{"$f":"OpCo3!AQ382","v":0},{"$f":"OpCo3!AR382","v":0},{"$f":"OpCo3!AS382","v":0},{"$f":"OpCo3!AT382","v":0},{"$f":"OpCo3!AU382","v":0},{"$f":"OpCo3!AV382","v":0},{"$f":"OpCo3!AW382","v":0},{"$f":"OpCo3!AX382","v":0},{"$f":"OpCo3!AY382","v":0},{"$f":"OpCo3!AZ382","v":0},{"$f":"OpCo3!BA382","v":0},{"$f":"OpCo3!BB382","v":0},{"$f":"OpCo3!BC382","v":0},{"$f":"OpCo3!BD382","v":0},{"$f":"OpCo3!BE382","v":0},{"$f":"OpCo3!BF382","v":0},{"$f":"OpCo3!BG382","v":0},{"$f":"OpCo3!BH382","v":0},{"$f":"OpCo3!BI382","v":0},{"$f":"OpCo3!BJ382","v":0},{"$f":"OpCo3!BK382","v":0},{"$f":"OpCo3!BL382","v":0},{"$f":"OpCo3!BM382","v":0},{"$f":"OpCo3!BN382","v":0},{"$f":"OpCo3!BO382","v":0},{"$f":"OpCo3!BP382","v":0},{"$f":"OpCo3!BQ382","v":0},{"$f":"OpCo3!BR382","v":0},{"$f":"OpCo3!BS382","v":0},{"$f":"OpCo3!BT382","v":0}]
[null,null,null,"VAT receivable from customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2818","v":0},{"$f":"OpCo3!N2818","v":0},{"$f":"OpCo3!O2818","v":0},{"$f":"OpCo3!P2818","v":0},{"$f":"OpCo3!Q2818","v":0},{"$f":"OpCo3!R2818","v":0},{"$f":"OpCo3!S2818","v":0},{"$f":"OpCo3!T2818","v":0},{"$f":"OpCo3!U2818","v":0},{"$f":"OpCo3!V2818","v":0},{"$f":"OpCo3!W2818","v":0},{"$f":"OpCo3!X2818","v":0},{"$f":"OpCo3!Y2818","v":0},{"$f":"OpCo3!Z2818","v":0},{"$f":"OpCo3!AA2818","v":0},{"$f":"OpCo3!AB2818","v":0},{"$f":"OpCo3!AC2818","v":0},{"$f":"OpCo3!AD2818","v":0},{"$f":"OpCo3!AE2818","v":0},{"$f":"OpCo3!AF2818","v":0},{"$f":"OpCo3!AG2818","v":0},{"$f":"OpCo3!AH2818","v":0},{"$f":"OpCo3!AI2818","v":0},{"$f":"OpCo3!AJ2818","v":0},{"$f":"OpCo3!AK2818","v":0},{"$f":"OpCo3!AL2818","v":0},{"$f":"OpCo3!AM2818","v":0},{"$f":"OpCo3!AN2818","v":0},{"$f":"OpCo3!AO2818","v":0},{"$f":"OpCo3!AP2818","v":0},{"$f":"OpCo3!AQ2818","v":0},{"$f":"OpCo3!AR2818","v":0},{"$f":"OpCo3!AS2818","v":0},{"$f":"OpCo3!AT2818","v":0},{"$f":"OpCo3!AU2818","v":0},{"$f":"OpCo3!AV2818","v":0},{"$f":"OpCo3!AW2818","v":0},{"$f":"OpCo3!AX2818","v":0},{"$f":"OpCo3!AY2818","v":0},{"$f":"OpCo3!AZ2818","v":0},{"$f":"OpCo3!BA2818","v":0},{"$f":"OpCo3!BB2818","v":0},{"$f":"OpCo3!BC2818","v":0},{"$f":"OpCo3!BD2818","v":0},{"$f":"OpCo3!BE2818","v":0},{"$f":"OpCo3!BF2818","v":0},{"$f":"OpCo3!BG2818","v":0},{"$f":"OpCo3!BH2818","v":0},{"$f":"OpCo3!BI2818","v":0},{"$f":"OpCo3!BJ2818","v":0},{"$f":"OpCo3!BK2818","v":0},{"$f":"OpCo3!BL2818","v":0},{"$f":"OpCo3!BM2818","v":0},{"$f":"OpCo3!BN2818","v":0},{"$f":"OpCo3!BO2818","v":0},{"$f":"OpCo3!BP2818","v":0},{"$f":"OpCo3!BQ2818","v":0},{"$f":"OpCo3!BR2818","v":0},{"$f":"OpCo3!BS2818","v":0},{"$f":"OpCo3!BT2818","v":0}]
[null,null,null,"VAT receivable from HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(OpCo3!M2803>0,OpCo3!M2803,0)","v":0},{"$f":"IF(OpCo3!N2803>0,OpCo3!N2803,0)","v":0},{"$f":"IF(OpCo3!O2803>0,OpCo3!O2803,0)","v":0},{"$f":"IF(OpCo3!P2803>0,OpCo3!P2803,0)","v":0},{"$f":"IF(OpCo3!Q2803>0,OpCo3!Q2803,0)","v":0},{"$f":"IF(OpCo3!R2803>0,OpCo3!R2803,0)","v":0},{"$f":"IF(OpCo3!S2803>0,OpCo3!S2803,0)","v":0},{"$f":"IF(OpCo3!T2803>0,OpCo3!T2803,0)","v":0},{"$f":"IF(OpCo3!U2803>0,OpCo3!U2803,0)","v":0},{"$f":"IF(OpCo3!V2803>0,OpCo3!V2803,0)","v":0},{"$f":"IF(OpCo3!W2803>0,OpCo3!W2803,0)","v":0},{"$f":"IF(OpCo3!X2803>0,OpCo3!X2803,0)","v":0},{"$f":"IF(OpCo3!Y2803>0,OpCo3!Y2803,0)","v":0},{"$f":"IF(OpCo3!Z2803>0,OpCo3!Z2803,0)","v":0},{"$f":"IF(OpCo3!AA2803>0,OpCo3!AA2803,0)","v":0},{"$f":"IF(OpCo3!AB2803>0,OpCo3!AB2803,0)","v":0},{"$f":"IF(OpCo3!AC2803>0,OpCo3!AC2803,0)","v":0},{"$f":"IF(OpCo3!AD2803>0,OpCo3!AD2803,0)","v":0},{"$f":"IF(OpCo3!AE2803>0,OpCo3!AE2803,0)","v":0},{"$f":"IF(OpCo3!AF2803>0,OpCo3!AF2803,0)","v":0},{"$f":"IF(OpCo3!AG2803>0,OpCo3!AG2803,0)","v":0},{"$f":"IF(OpCo3!AH2803>0,OpCo3!AH2803,0)","v":0},{"$f":"IF(OpCo3!AI2803>0,OpCo3!AI2803,0)","v":0},{"$f":"IF(OpCo3!AJ2803>0,OpCo3!AJ2803,0)","v":0},{"$f":"IF(OpCo3!AK2803>0,OpCo3!AK2803,0)","v":0},{"$f":"IF(OpCo3!AL2803>0,OpCo3!AL2803,0)","v":0},{"$f":"IF(OpCo3!AM2803>0,OpCo3!AM2803,0)","v":0},{"$f":"IF(OpCo3!AN2803>0,OpCo3!AN2803,0)","v":0},{"$f":"IF(OpCo3!AO2803>0,OpCo3!AO2803,0)","v":0},{"$f":"IF(OpCo3!AP2803>0,OpCo3!AP2803,0)","v":0},{"$f":"IF(OpCo3!AQ2803>0,OpCo3!AQ2803,0)","v":0},{"$f":"IF(OpCo3!AR2803>0,OpCo3!AR2803,0)","v":0},{"$f":"IF(OpCo3!AS2803>0,OpCo3!AS2803,0)","v":0},{"$f":"IF(OpCo3!AT2803>0,OpCo3!AT2803,0)","v":0},{"$f":"IF(OpCo3!AU2803>0,OpCo3!AU2803,0)","v":0},{"$f":"IF(OpCo3!AV2803>0,OpCo3!AV2803,0)","v":0},{"$f":"IF(OpCo3!AW2803>0,OpCo3!AW2803,0)","v":0},{"$f":"IF(OpCo3!AX2803>0,OpCo3!AX2803,0)","v":0},{"$f":"IF(OpCo3!AY2803>0,OpCo3!AY2803,0)","v":0},{"$f":"IF(OpCo3!AZ2803>0,OpCo3!AZ2803,0)","v":0},{"$f":"IF(OpCo3!BA2803>0,OpCo3!BA2803,0)","v":0},{"$f":"IF(OpCo3!BB2803>0,OpCo3!BB2803,0)","v":0},{"$f":"IF(OpCo3!BC2803>0,OpCo3!BC2803,0)","v":0},{"$f":"IF(OpCo3!BD2803>0,OpCo3!BD2803,0)","v":0},{"$f":"IF(OpCo3!BE2803>0,OpCo3!BE2803,0)","v":0},{"$f":"IF(OpCo3!BF2803>0,OpCo3!BF2803,0)","v":0},{"$f":"IF(OpCo3!BG2803>0,OpCo3!BG2803,0)","v":0},{"$f":"IF(OpCo3!BH2803>0,OpCo3!BH2803,0)","v":0},{"$f":"IF(OpCo3!BI2803>0,OpCo3!BI2803,0)","v":0},{"$f":"IF(OpCo3!BJ2803>0,OpCo3!BJ2803,0)","v":0},{"$f":"IF(OpCo3!BK2803>0,OpCo3!BK2803,0)","v":0},{"$f":"IF(OpCo3!BL2803>0,OpCo3!BL2803,0)","v":0},{"$f":"IF(OpCo3!BM2803>0,OpCo3!BM2803,0)","v":0},{"$f":"IF(OpCo3!BN2803>0,OpCo3!BN2803,0)","v":0},{"$f":"IF(OpCo3!BO2803>0,OpCo3!BO2803,0)","v":0},{"$f":"IF(OpCo3!BP2803>0,OpCo3!BP2803,0)","v":0},{"$f":"IF(OpCo3!BQ2803>0,OpCo3!BQ2803,0)","v":0},{"$f":"IF(OpCo3!BR2803>0,OpCo3!BR2803,0)","v":0},{"$f":"IF(OpCo3!BS2803>0,OpCo3!BS2803,0)","v":0},{"$f":"IF(OpCo3!BT2803>0,OpCo3!BT2803,0)","v":0}]
[]
[null,null,null,"Free cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M430","v":0},{"$f":"N430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Restricted cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M435","v":0},{"$f":"N435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Short term assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M316,M326:M327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITIES"]
[]
[null,null,null,"Trade payables",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M333:M350)","v":0},{"$f":"SUM(N333:N350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M169","v":0},{"$f":"OpCo3!N169","v":0},{"$f":"OpCo3!O169","v":0},{"$f":"OpCo3!P169","v":0},{"$f":"OpCo3!Q169","v":0},{"$f":"OpCo3!R169","v":0},{"$f":"OpCo3!S169","v":0},{"$f":"OpCo3!T169","v":0},{"$f":"OpCo3!U169","v":0},{"$f":"OpCo3!V169","v":0},{"$f":"OpCo3!W169","v":0},{"$f":"OpCo3!X169","v":0},{"$f":"OpCo3!Y169","v":0},{"$f":"OpCo3!Z169","v":0},{"$f":"OpCo3!AA169","v":0},{"$f":"OpCo3!AB169","v":0},{"$f":"OpCo3!AC169","v":0},{"$f":"OpCo3!AD169","v":0},{"$f":"OpCo3!AE169","v":0},{"$f":"OpCo3!AF169","v":0},{"$f":"OpCo3!AG169","v":0},{"$f":"OpCo3!AH169","v":0},{"$f":"OpCo3!AI169","v":0},{"$f":"OpCo3!AJ169","v":0},{"$f":"OpCo3!AK169","v":0},{"$f":"OpCo3!AL169","v":0},{"$f":"OpCo3!AM169","v":0},{"$f":"OpCo3!AN169","v":0},{"$f":"OpCo3!AO169","v":0},{"$f":"OpCo3!AP169","v":0},{"$f":"OpCo3!AQ169","v":0},{"$f":"OpCo3!AR169","v":0},{"$f":"OpCo3!AS169","v":0},{"$f":"OpCo3!AT169","v":0},{"$f":"OpCo3!AU169","v":0},{"$f":"OpCo3!AV169","v":0},{"$f":"OpCo3!AW169","v":0},{"$f":"OpCo3!AX169","v":0},{"$f":"OpCo3!AY169","v":0},{"$f":"OpCo3!AZ169","v":0},{"$f":"OpCo3!BA169","v":0},{"$f":"OpCo3!BB169","v":0},{"$f":"OpCo3!BC169","v":0},{"$f":"OpCo3!BD169","v":0},{"$f":"OpCo3!BE169","v":0},{"$f":"OpCo3!BF169","v":0},{"$f":"OpCo3!BG169","v":0},{"$f":"OpCo3!BH169","v":0},{"$f":"OpCo3!BI169","v":0},{"$f":"OpCo3!BJ169","v":0},{"$f":"OpCo3!BK169","v":0},{"$f":"OpCo3!BL169","v":0},{"$f":"OpCo3!BM169","v":0},{"$f":"OpCo3!BN169","v":0},{"$f":"OpCo3!BO169","v":0},{"$f":"OpCo3!BP169","v":0},{"$f":"OpCo3!BQ169","v":0},{"$f":"OpCo3!BR169","v":0},{"$f":"OpCo3!BS169","v":0},{"$f":"OpCo3!BT169","v":0}]
[null,null,null,"Irrecoverable VAT on fixed assets payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2857","v":0},{"$f":"OpCo3!N2857","v":0},{"$f":"OpCo3!O2857","v":0},{"$f":"OpCo3!P2857","v":0},{"$f":"OpCo3!Q2857","v":0},{"$f":"OpCo3!R2857","v":0},{"$f":"OpCo3!S2857","v":0},{"$f":"OpCo3!T2857","v":0},{"$f":"OpCo3!U2857","v":0},{"$f":"OpCo3!V2857","v":0},{"$f":"OpCo3!W2857","v":0},{"$f":"OpCo3!X2857","v":0},{"$f":"OpCo3!Y2857","v":0},{"$f":"OpCo3!Z2857","v":0},{"$f":"OpCo3!AA2857","v":0},{"$f":"OpCo3!AB2857","v":0},{"$f":"OpCo3!AC2857","v":0},{"$f":"OpCo3!AD2857","v":0},{"$f":"OpCo3!AE2857","v":0},{"$f":"OpCo3!AF2857","v":0},{"$f":"OpCo3!AG2857","v":0},{"$f":"OpCo3!AH2857","v":0},{"$f":"OpCo3!AI2857","v":0},{"$f":"OpCo3!AJ2857","v":0},{"$f":"OpCo3!AK2857","v":0},{"$f":"OpCo3!AL2857","v":0},{"$f":"OpCo3!AM2857","v":0},{"$f":"OpCo3!AN2857","v":0},{"$f":"OpCo3!AO2857","v":0},{"$f":"OpCo3!AP2857","v":0},{"$f":"OpCo3!AQ2857","v":0},{"$f":"OpCo3!AR2857","v":0},{"$f":"OpCo3!AS2857","v":0},{"$f":"OpCo3!AT2857","v":0},{"$f":"OpCo3!AU2857","v":0},{"$f":"OpCo3!AV2857","v":0},{"$f":"OpCo3!AW2857","v":0},{"$f":"OpCo3!AX2857","v":0},{"$f":"OpCo3!AY2857","v":0},{"$f":"OpCo3!AZ2857","v":0},{"$f":"OpCo3!BA2857","v":0},{"$f":"OpCo3!BB2857","v":0},{"$f":"OpCo3!BC2857","v":0},{"$f":"OpCo3!BD2857","v":0},{"$f":"OpCo3!BE2857","v":0},{"$f":"OpCo3!BF2857","v":0},{"$f":"OpCo3!BG2857","v":0},{"$f":"OpCo3!BH2857","v":0},{"$f":"OpCo3!BI2857","v":0},{"$f":"OpCo3!BJ2857","v":0},{"$f":"OpCo3!BK2857","v":0},{"$f":"OpCo3!BL2857","v":0},{"$f":"OpCo3!BM2857","v":0},{"$f":"OpCo3!BN2857","v":0},{"$f":"OpCo3!BO2857","v":0},{"$f":"OpCo3!BP2857","v":0},{"$f":"OpCo3!BQ2857","v":0},{"$f":"OpCo3!BR2857","v":0},{"$f":"OpCo3!BS2857","v":0},{"$f":"OpCo3!BT2857","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1158","v":0},{"$f":"OpCo3!N1158","v":0},{"$f":"OpCo3!O1158","v":0},{"$f":"OpCo3!P1158","v":0},{"$f":"OpCo3!Q1158","v":0},{"$f":"OpCo3!R1158","v":0},{"$f":"OpCo3!S1158","v":0},{"$f":"OpCo3!T1158","v":0},{"$f":"OpCo3!U1158","v":0},{"$f":"OpCo3!V1158","v":0},{"$f":"OpCo3!W1158","v":0},{"$f":"OpCo3!X1158","v":0},{"$f":"OpCo3!Y1158","v":0},{"$f":"OpCo3!Z1158","v":0},{"$f":"OpCo3!AA1158","v":0},{"$f":"OpCo3!AB1158","v":0},{"$f":"OpCo3!AC1158","v":0},{"$f":"OpCo3!AD1158","v":0},{"$f":"OpCo3!AE1158","v":0},{"$f":"OpCo3!AF1158","v":0},{"$f":"OpCo3!AG1158","v":0},{"$f":"OpCo3!AH1158","v":0},{"$f":"OpCo3!AI1158","v":0},{"$f":"OpCo3!AJ1158","v":0},{"$f":"OpCo3!AK1158","v":0},{"$f":"OpCo3!AL1158","v":0},{"$f":"OpCo3!AM1158","v":0},{"$f":"OpCo3!AN1158","v":0},{"$f":"OpCo3!AO1158","v":0},{"$f":"OpCo3!AP1158","v":0},{"$f":"OpCo3!AQ1158","v":0},{"$f":"OpCo3!AR1158","v":0},{"$f":"OpCo3!AS1158","v":0},{"$f":"OpCo3!AT1158","v":0},{"$f":"OpCo3!AU1158","v":0},{"$f":"OpCo3!AV1158","v":0},{"$f":"OpCo3!AW1158","v":0},{"$f":"OpCo3!AX1158","v":0},{"$f":"OpCo3!AY1158","v":0},{"$f":"OpCo3!AZ1158","v":0},{"$f":"OpCo3!BA1158","v":0},{"$f":"OpCo3!BB1158","v":0},{"$f":"OpCo3!BC1158","v":0},{"$f":"OpCo3!BD1158","v":0},{"$f":"OpCo3!BE1158","v":0},{"$f":"OpCo3!BF1158","v":0},{"$f":"OpCo3!BG1158","v":0},{"$f":"OpCo3!BH1158","v":0},{"$f":"OpCo3!BI1158","v":0},{"$f":"OpCo3!BJ1158","v":0},{"$f":"OpCo3!BK1158","v":0},{"$f":"OpCo3!BL1158","v":0},{"$f":"OpCo3!BM1158","v":0},{"$f":"OpCo3!BN1158","v":0},{"$f":"OpCo3!BO1158","v":0},{"$f":"OpCo3!BP1158","v":0},{"$f":"OpCo3!BQ1158","v":0},{"$f":"OpCo3!BR1158","v":0},{"$f":"OpCo3!BS1158","v":0},{"$f":"OpCo3!BT1158","v":0}]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M189","v":0},{"$f":"OpCo3!N189","v":0},{"$f":"OpCo3!O189","v":0},{"$f":"OpCo3!P189","v":0},{"$f":"OpCo3!Q189","v":0},{"$f":"OpCo3!R189","v":0},{"$f":"OpCo3!S189","v":0},{"$f":"OpCo3!T189","v":0},{"$f":"OpCo3!U189","v":0},{"$f":"OpCo3!V189","v":0},{"$f":"OpCo3!W189","v":0},{"$f":"OpCo3!X189","v":0},{"$f":"OpCo3!Y189","v":0},{"$f":"OpCo3!Z189","v":0},{"$f":"OpCo3!AA189","v":0},{"$f":"OpCo3!AB189","v":0},{"$f":"OpCo3!AC189","v":0},{"$f":"OpCo3!AD189","v":0},{"$f":"OpCo3!AE189","v":0},{"$f":"OpCo3!AF189","v":0},{"$f":"OpCo3!AG189","v":0},{"$f":"OpCo3!AH189","v":0},{"$f":"OpCo3!AI189","v":0},{"$f":"OpCo3!AJ189","v":0},{"$f":"OpCo3!AK189","v":0},{"$f":"OpCo3!AL189","v":0},{"$f":"OpCo3!AM189","v":0},{"$f":"OpCo3!AN189","v":0},{"$f":"OpCo3!AO189","v":0},{"$f":"OpCo3!AP189","v":0},{"$f":"OpCo3!AQ189","v":0},{"$f":"OpCo3!AR189","v":0},{"$f":"OpCo3!AS189","v":0},{"$f":"OpCo3!AT189","v":0},{"$f":"OpCo3!AU189","v":0},{"$f":"OpCo3!AV189","v":0},{"$f":"OpCo3!AW189","v":0},{"$f":"OpCo3!AX189","v":0},{"$f":"OpCo3!AY189","v":0},{"$f":"OpCo3!AZ189","v":0},{"$f":"OpCo3!BA189","v":0},{"$f":"OpCo3!BB189","v":0},{"$f":"OpCo3!BC189","v":0},{"$f":"OpCo3!BD189","v":0},{"$f":"OpCo3!BE189","v":0},{"$f":"OpCo3!BF189","v":0},{"$f":"OpCo3!BG189","v":0},{"$f":"OpCo3!BH189","v":0},{"$f":"OpCo3!BI189","v":0},{"$f":"OpCo3!BJ189","v":0},{"$f":"OpCo3!BK189","v":0},{"$f":"OpCo3!BL189","v":0},{"$f":"OpCo3!BM189","v":0},{"$f":"OpCo3!BN189","v":0},{"$f":"OpCo3!BO189","v":0},{"$f":"OpCo3!BP189","v":0},{"$f":"OpCo3!BQ189","v":0},{"$f":"OpCo3!BR189","v":0},{"$f":"OpCo3!BS189","v":0},{"$f":"OpCo3!BT189","v":0}]
[null,null,null,"Irrecoverable O&M VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2882","v":0},{"$f":"OpCo3!N2882","v":0},{"$f":"OpCo3!O2882","v":0},{"$f":"OpCo3!P2882","v":0},{"$f":"OpCo3!Q2882","v":0},{"$f":"OpCo3!R2882","v":0},{"$f":"OpCo3!S2882","v":0},{"$f":"OpCo3!T2882","v":0},{"$f":"OpCo3!U2882","v":0},{"$f":"OpCo3!V2882","v":0},{"$f":"OpCo3!W2882","v":0},{"$f":"OpCo3!X2882","v":0},{"$f":"OpCo3!Y2882","v":0},{"$f":"OpCo3!Z2882","v":0},{"$f":"OpCo3!AA2882","v":0},{"$f":"OpCo3!AB2882","v":0},{"$f":"OpCo3!AC2882","v":0},{"$f":"OpCo3!AD2882","v":0},{"$f":"OpCo3!AE2882","v":0},{"$f":"OpCo3!AF2882","v":0},{"$f":"OpCo3!AG2882","v":0},{"$f":"OpCo3!AH2882","v":0},{"$f":"OpCo3!AI2882","v":0},{"$f":"OpCo3!AJ2882","v":0},{"$f":"OpCo3!AK2882","v":0},{"$f":"OpCo3!AL2882","v":0},{"$f":"OpCo3!AM2882","v":0},{"$f":"OpCo3!AN2882","v":0},{"$f":"OpCo3!AO2882","v":0},{"$f":"OpCo3!AP2882","v":0},{"$f":"OpCo3!AQ2882","v":0},{"$f":"OpCo3!AR2882","v":0},{"$f":"OpCo3!AS2882","v":0},{"$f":"OpCo3!AT2882","v":0},{"$f":"OpCo3!AU2882","v":0},{"$f":"OpCo3!AV2882","v":0},{"$f":"OpCo3!AW2882","v":0},{"$f":"OpCo3!AX2882","v":0},{"$f":"OpCo3!AY2882","v":0},{"$f":"OpCo3!AZ2882","v":0},{"$f":"OpCo3!BA2882","v":0},{"$f":"OpCo3!BB2882","v":0},{"$f":"OpCo3!BC2882","v":0},{"$f":"OpCo3!BD2882","v":0},{"$f":"OpCo3!BE2882","v":0},{"$f":"OpCo3!BF2882","v":0},{"$f":"OpCo3!BG2882","v":0},{"$f":"OpCo3!BH2882","v":0},{"$f":"OpCo3!BI2882","v":0},{"$f":"OpCo3!BJ2882","v":0},{"$f":"OpCo3!BK2882","v":0},{"$f":"OpCo3!BL2882","v":0},{"$f":"OpCo3!BM2882","v":0},{"$f":"OpCo3!BN2882","v":0},{"$f":"OpCo3!BO2882","v":0},{"$f":"OpCo3!BP2882","v":0},{"$f":"OpCo3!BQ2882","v":0},{"$f":"OpCo3!BR2882","v":0},{"$f":"OpCo3!BS2882","v":0},{"$f":"OpCo3!BT2882","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M203","v":0},{"$f":"OpCo3!N203","v":0},{"$f":"OpCo3!O203","v":0},{"$f":"OpCo3!P203","v":0},{"$f":"OpCo3!Q203","v":0},{"$f":"OpCo3!R203","v":0},{"$f":"OpCo3!S203","v":0},{"$f":"OpCo3!T203","v":0},{"$f":"OpCo3!U203","v":0},{"$f":"OpCo3!V203","v":0},{"$f":"OpCo3!W203","v":0},{"$f":"OpCo3!X203","v":0},{"$f":"OpCo3!Y203","v":0},{"$f":"OpCo3!Z203","v":0},{"$f":"OpCo3!AA203","v":0},{"$f":"OpCo3!AB203","v":0},{"$f":"OpCo3!AC203","v":0},{"$f":"OpCo3!AD203","v":0},{"$f":"OpCo3!AE203","v":0},{"$f":"OpCo3!AF203","v":0},{"$f":"OpCo3!AG203","v":0},{"$f":"OpCo3!AH203","v":0},{"$f":"OpCo3!AI203","v":0},{"$f":"OpCo3!AJ203","v":0},{"$f":"OpCo3!AK203","v":0},{"$f":"OpCo3!AL203","v":0},{"$f":"OpCo3!AM203","v":0},{"$f":"OpCo3!AN203","v":0},{"$f":"OpCo3!AO203","v":0},{"$f":"OpCo3!AP203","v":0},{"$f":"OpCo3!AQ203","v":0},{"$f":"OpCo3!AR203","v":0},{"$f":"OpCo3!AS203","v":0},{"$f":"OpCo3!AT203","v":0},{"$f":"OpCo3!AU203","v":0},{"$f":"OpCo3!AV203","v":0},{"$f":"OpCo3!AW203","v":0},{"$f":"OpCo3!AX203","v":0},{"$f":"OpCo3!AY203","v":0},{"$f":"OpCo3!AZ203","v":0},{"$f":"OpCo3!BA203","v":0},{"$f":"OpCo3!BB203","v":0},{"$f":"OpCo3!BC203","v":0},{"$f":"OpCo3!BD203","v":0},{"$f":"OpCo3!BE203","v":0},{"$f":"OpCo3!BF203","v":0},{"$f":"OpCo3!BG203","v":0},{"$f":"OpCo3!BH203","v":0},{"$f":"OpCo3!BI203","v":0},{"$f":"OpCo3!BJ203","v":0},{"$f":"OpCo3!BK203","v":0},{"$f":"OpCo3!BL203","v":0},{"$f":"OpCo3!BM203","v":0},{"$f":"OpCo3!BN203","v":0},{"$f":"OpCo3!BO203","v":0},{"$f":"OpCo3!BP203","v":0},{"$f":"OpCo3!BQ203","v":0},{"$f":"OpCo3!BR203","v":0},{"$f":"OpCo3!BS203","v":0},{"$f":"OpCo3!BT203","v":0}]
[null,null,null,"Irrecoverable Fuel VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2896","v":0},{"$f":"OpCo3!N2896","v":0},{"$f":"OpCo3!O2896","v":0},{"$f":"OpCo3!P2896","v":0},{"$f":"OpCo3!Q2896","v":0},{"$f":"OpCo3!R2896","v":0},{"$f":"OpCo3!S2896","v":0},{"$f":"OpCo3!T2896","v":0},{"$f":"OpCo3!U2896","v":0},{"$f":"OpCo3!V2896","v":0},{"$f":"OpCo3!W2896","v":0},{"$f":"OpCo3!X2896","v":0},{"$f":"OpCo3!Y2896","v":0},{"$f":"OpCo3!Z2896","v":0},{"$f":"OpCo3!AA2896","v":0},{"$f":"OpCo3!AB2896","v":0},{"$f":"OpCo3!AC2896","v":0},{"$f":"OpCo3!AD2896","v":0},{"$f":"OpCo3!AE2896","v":0},{"$f":"OpCo3!AF2896","v":0},{"$f":"OpCo3!AG2896","v":0},{"$f":"OpCo3!AH2896","v":0},{"$f":"OpCo3!AI2896","v":0},{"$f":"OpCo3!AJ2896","v":0},{"$f":"OpCo3!AK2896","v":0},{"$f":"OpCo3!AL2896","v":0},{"$f":"OpCo3!AM2896","v":0},{"$f":"OpCo3!AN2896","v":0},{"$f":"OpCo3!AO2896","v":0},{"$f":"OpCo3!AP2896","v":0},{"$f":"OpCo3!AQ2896","v":0},{"$f":"OpCo3!AR2896","v":0},{"$f":"OpCo3!AS2896","v":0},{"$f":"OpCo3!AT2896","v":0},{"$f":"OpCo3!AU2896","v":0},{"$f":"OpCo3!AV2896","v":0},{"$f":"OpCo3!AW2896","v":0},{"$f":"OpCo3!AX2896","v":0},{"$f":"OpCo3!AY2896","v":0},{"$f":"OpCo3!AZ2896","v":0},{"$f":"OpCo3!BA2896","v":0},{"$f":"OpCo3!BB2896","v":0},{"$f":"OpCo3!BC2896","v":0},{"$f":"OpCo3!BD2896","v":0},{"$f":"OpCo3!BE2896","v":0},{"$f":"OpCo3!BF2896","v":0},{"$f":"OpCo3!BG2896","v":0},{"$f":"OpCo3!BH2896","v":0},{"$f":"OpCo3!BI2896","v":0},{"$f":"OpCo3!BJ2896","v":0},{"$f":"OpCo3!BK2896","v":0},{"$f":"OpCo3!BL2896","v":0},{"$f":"OpCo3!BM2896","v":0},{"$f":"OpCo3!BN2896","v":0},{"$f":"OpCo3!BO2896","v":0},{"$f":"OpCo3!BP2896","v":0},{"$f":"OpCo3!BQ2896","v":0},{"$f":"OpCo3!BR2896","v":0},{"$f":"OpCo3!BS2896","v":0},{"$f":"OpCo3!BT2896","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M217","v":0},{"$f":"OpCo3!N217","v":0},{"$f":"OpCo3!O217","v":0},{"$f":"OpCo3!P217","v":0},{"$f":"OpCo3!Q217","v":0},{"$f":"OpCo3!R217","v":0},{"$f":"OpCo3!S217","v":0},{"$f":"OpCo3!T217","v":0},{"$f":"OpCo3!U217","v":0},{"$f":"OpCo3!V217","v":0},{"$f":"OpCo3!W217","v":0},{"$f":"OpCo3!X217","v":0},{"$f":"OpCo3!Y217","v":0},{"$f":"OpCo3!Z217","v":0},{"$f":"OpCo3!AA217","v":0},{"$f":"OpCo3!AB217","v":0},{"$f":"OpCo3!AC217","v":0},{"$f":"OpCo3!AD217","v":0},{"$f":"OpCo3!AE217","v":0},{"$f":"OpCo3!AF217","v":0},{"$f":"OpCo3!AG217","v":0},{"$f":"OpCo3!AH217","v":0},{"$f":"OpCo3!AI217","v":0},{"$f":"OpCo3!AJ217","v":0},{"$f":"OpCo3!AK217","v":0},{"$f":"OpCo3!AL217","v":0},{"$f":"OpCo3!AM217","v":0},{"$f":"OpCo3!AN217","v":0},{"$f":"OpCo3!AO217","v":0},{"$f":"OpCo3!AP217","v":0},{"$f":"OpCo3!AQ217","v":0},{"$f":"OpCo3!AR217","v":0},{"$f":"OpCo3!AS217","v":0},{"$f":"OpCo3!AT217","v":0},{"$f":"OpCo3!AU217","v":0},{"$f":"OpCo3!AV217","v":0},{"$f":"OpCo3!AW217","v":0},{"$f":"OpCo3!AX217","v":0},{"$f":"OpCo3!AY217","v":0},{"$f":"OpCo3!AZ217","v":0},{"$f":"OpCo3!BA217","v":0},{"$f":"OpCo3!BB217","v":0},{"$f":"OpCo3!BC217","v":0},{"$f":"OpCo3!BD217","v":0},{"$f":"OpCo3!BE217","v":0},{"$f":"OpCo3!BF217","v":0},{"$f":"OpCo3!BG217","v":0},{"$f":"OpCo3!BH217","v":0},{"$f":"OpCo3!BI217","v":0},{"$f":"OpCo3!BJ217","v":0},{"$f":"OpCo3!BK217","v":0},{"$f":"OpCo3!BL217","v":0},{"$f":"OpCo3!BM217","v":0},{"$f":"OpCo3!BN217","v":0},{"$f":"OpCo3!BO217","v":0},{"$f":"OpCo3!BP217","v":0},{"$f":"OpCo3!BQ217","v":0},{"$f":"OpCo3!BR217","v":0},{"$f":"OpCo3!BS217","v":0},{"$f":"OpCo3!BT217","v":0}]
[null,null,null,"I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M500","v":0},{"$f":"OpCo3!N500","v":0},{"$f":"OpCo3!O500","v":0},{"$f":"OpCo3!P500","v":0},{"$f":"OpCo3!Q500","v":0},{"$f":"OpCo3!R500","v":0},{"$f":"OpCo3!S500","v":0},{"$f":"OpCo3!T500","v":0},{"$f":"OpCo3!U500","v":0},{"$f":"OpCo3!V500","v":0},{"$f":"OpCo3!W500","v":0},{"$f":"OpCo3!X500","v":0},{"$f":"OpCo3!Y500","v":0},{"$f":"OpCo3!Z500","v":0},{"$f":"OpCo3!AA500","v":0},{"$f":"OpCo3!AB500","v":0},{"$f":"OpCo3!AC500","v":0},{"$f":"OpCo3!AD500","v":0},{"$f":"OpCo3!AE500","v":0},{"$f":"OpCo3!AF500","v":0},{"$f":"OpCo3!AG500","v":0},{"$f":"OpCo3!AH500","v":0},{"$f":"OpCo3!AI500","v":0},{"$f":"OpCo3!AJ500","v":0},{"$f":"OpCo3!AK500","v":0},{"$f":"OpCo3!AL500","v":0},{"$f":"OpCo3!AM500","v":0},{"$f":"OpCo3!AN500","v":0},{"$f":"OpCo3!AO500","v":0},{"$f":"OpCo3!AP500","v":0},{"$f":"OpCo3!AQ500","v":0},{"$f":"OpCo3!AR500","v":0},{"$f":"OpCo3!AS500","v":0},{"$f":"OpCo3!AT500","v":0},{"$f":"OpCo3!AU500","v":0},{"$f":"OpCo3!AV500","v":0},{"$f":"OpCo3!AW500","v":0},{"$f":"OpCo3!AX500","v":0},{"$f":"OpCo3!AY500","v":0},{"$f":"OpCo3!AZ500","v":0},{"$f":"OpCo3!BA500","v":0},{"$f":"OpCo3!BB500","v":0},{"$f":"OpCo3!BC500","v":0},{"$f":"OpCo3!BD500","v":0},{"$f":"OpCo3!BE500","v":0},{"$f":"OpCo3!BF500","v":0},{"$f":"OpCo3!BG500","v":0},{"$f":"OpCo3!BH500","v":0},{"$f":"OpCo3!BI500","v":0},{"$f":"OpCo3!BJ500","v":0},{"$f":"OpCo3!BK500","v":0},{"$f":"OpCo3!BL500","v":0},{"$f":"OpCo3!BM500","v":0},{"$f":"OpCo3!BN500","v":0},{"$f":"OpCo3!BO500","v":0},{"$f":"OpCo3!BP500","v":0},{"$f":"OpCo3!BQ500","v":0},{"$f":"OpCo3!BR500","v":0},{"$f":"OpCo3!BS500","v":0},{"$f":"OpCo3!BT500","v":0}]
[null,null,null,"Irrecoverable I/C VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2910","v":0},{"$f":"OpCo3!N2910","v":0},{"$f":"OpCo3!O2910","v":0},{"$f":"OpCo3!P2910","v":0},{"$f":"OpCo3!Q2910","v":0},{"$f":"OpCo3!R2910","v":0},{"$f":"OpCo3!S2910","v":0},{"$f":"OpCo3!T2910","v":0},{"$f":"OpCo3!U2910","v":0},{"$f":"OpCo3!V2910","v":0},{"$f":"OpCo3!W2910","v":0},{"$f":"OpCo3!X2910","v":0},{"$f":"OpCo3!Y2910","v":0},{"$f":"OpCo3!Z2910","v":0},{"$f":"OpCo3!AA2910","v":0},{"$f":"OpCo3!AB2910","v":0},{"$f":"OpCo3!AC2910","v":0},{"$f":"OpCo3!AD2910","v":0},{"$f":"OpCo3!AE2910","v":0},{"$f":"OpCo3!AF2910","v":0},{"$f":"OpCo3!AG2910","v":0},{"$f":"OpCo3!AH2910","v":0},{"$f":"OpCo3!AI2910","v":0},{"$f":"OpCo3!AJ2910","v":0},{"$f":"OpCo3!AK2910","v":0},{"$f":"OpCo3!AL2910","v":0},{"$f":"OpCo3!AM2910","v":0},{"$f":"OpCo3!AN2910","v":0},{"$f":"OpCo3!AO2910","v":0},{"$f":"OpCo3!AP2910","v":0},{"$f":"OpCo3!AQ2910","v":0},{"$f":"OpCo3!AR2910","v":0},{"$f":"OpCo3!AS2910","v":0},{"$f":"OpCo3!AT2910","v":0},{"$f":"OpCo3!AU2910","v":0},{"$f":"OpCo3!AV2910","v":0},{"$f":"OpCo3!AW2910","v":0},{"$f":"OpCo3!AX2910","v":0},{"$f":"OpCo3!AY2910","v":0},{"$f":"OpCo3!AZ2910","v":0},{"$f":"OpCo3!BA2910","v":0},{"$f":"OpCo3!BB2910","v":0},{"$f":"OpCo3!BC2910","v":0},{"$f":"OpCo3!BD2910","v":0},{"$f":"OpCo3!BE2910","v":0},{"$f":"OpCo3!BF2910","v":0},{"$f":"OpCo3!BG2910","v":0},{"$f":"OpCo3!BH2910","v":0},{"$f":"OpCo3!BI2910","v":0},{"$f":"OpCo3!BJ2910","v":0},{"$f":"OpCo3!BK2910","v":0},{"$f":"OpCo3!BL2910","v":0},{"$f":"OpCo3!BM2910","v":0},{"$f":"OpCo3!BN2910","v":0},{"$f":"OpCo3!BO2910","v":0},{"$f":"OpCo3!BP2910","v":0},{"$f":"OpCo3!BQ2910","v":0},{"$f":"OpCo3!BR2910","v":0},{"$f":"OpCo3!BS2910","v":0},{"$f":"OpCo3!BT2910","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1142","v":0},{"$f":"OpCo3!N1142","v":0},{"$f":"OpCo3!O1142","v":0},{"$f":"OpCo3!P1142","v":0},{"$f":"OpCo3!Q1142","v":0},{"$f":"OpCo3!R1142","v":0},{"$f":"OpCo3!S1142","v":0},{"$f":"OpCo3!T1142","v":0},{"$f":"OpCo3!U1142","v":0},{"$f":"OpCo3!V1142","v":0},{"$f":"OpCo3!W1142","v":0},{"$f":"OpCo3!X1142","v":0},{"$f":"OpCo3!Y1142","v":0},{"$f":"OpCo3!Z1142","v":0},{"$f":"OpCo3!AA1142","v":0},{"$f":"OpCo3!AB1142","v":0},{"$f":"OpCo3!AC1142","v":0},{"$f":"OpCo3!AD1142","v":0},{"$f":"OpCo3!AE1142","v":0},{"$f":"OpCo3!AF1142","v":0},{"$f":"OpCo3!AG1142","v":0},{"$f":"OpCo3!AH1142","v":0},{"$f":"OpCo3!AI1142","v":0},{"$f":"OpCo3!AJ1142","v":0},{"$f":"OpCo3!AK1142","v":0},{"$f":"OpCo3!AL1142","v":0},{"$f":"OpCo3!AM1142","v":0},{"$f":"OpCo3!AN1142","v":0},{"$f":"OpCo3!AO1142","v":0},{"$f":"OpCo3!AP1142","v":0},{"$f":"OpCo3!AQ1142","v":0},{"$f":"OpCo3!AR1142","v":0},{"$f":"OpCo3!AS1142","v":0},{"$f":"OpCo3!AT1142","v":0},{"$f":"OpCo3!AU1142","v":0},{"$f":"OpCo3!AV1142","v":0},{"$f":"OpCo3!AW1142","v":0},{"$f":"OpCo3!AX1142","v":0},{"$f":"OpCo3!AY1142","v":0},{"$f":"OpCo3!AZ1142","v":0},{"$f":"OpCo3!BA1142","v":0},{"$f":"OpCo3!BB1142","v":0},{"$f":"OpCo3!BC1142","v":0},{"$f":"OpCo3!BD1142","v":0},{"$f":"OpCo3!BE1142","v":0},{"$f":"OpCo3!BF1142","v":0},{"$f":"OpCo3!BG1142","v":0},{"$f":"OpCo3!BH1142","v":0},{"$f":"OpCo3!BI1142","v":0},{"$f":"OpCo3!BJ1142","v":0},{"$f":"OpCo3!BK1142","v":0},{"$f":"OpCo3!BL1142","v":0},{"$f":"OpCo3!BM1142","v":0},{"$f":"OpCo3!BN1142","v":0},{"$f":"OpCo3!BO1142","v":0},{"$f":"OpCo3!BP1142","v":0},{"$f":"OpCo3!BQ1142","v":0},{"$f":"OpCo3!BR1142","v":0},{"$f":"OpCo3!BS1142","v":0},{"$f":"OpCo3!BT1142","v":0}]
[null,null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2479","v":0},{"$f":"OpCo3!N2479","v":0},{"$f":"OpCo3!O2479","v":0},{"$f":"OpCo3!P2479","v":0},{"$f":"OpCo3!Q2479","v":0},{"$f":"OpCo3!R2479","v":0},{"$f":"OpCo3!S2479","v":0},{"$f":"OpCo3!T2479","v":0},{"$f":"OpCo3!U2479","v":0},{"$f":"OpCo3!V2479","v":0},{"$f":"OpCo3!W2479","v":0},{"$f":"OpCo3!X2479","v":0},{"$f":"OpCo3!Y2479","v":0},{"$f":"OpCo3!Z2479","v":0},{"$f":"OpCo3!AA2479","v":0},{"$f":"OpCo3!AB2479","v":0},{"$f":"OpCo3!AC2479","v":0},{"$f":"OpCo3!AD2479","v":0},{"$f":"OpCo3!AE2479","v":0},{"$f":"OpCo3!AF2479","v":0},{"$f":"OpCo3!AG2479","v":0},{"$f":"OpCo3!AH2479","v":0},{"$f":"OpCo3!AI2479","v":0},{"$f":"OpCo3!AJ2479","v":0},{"$f":"OpCo3!AK2479","v":0},{"$f":"OpCo3!AL2479","v":0},{"$f":"OpCo3!AM2479","v":0},{"$f":"OpCo3!AN2479","v":0},{"$f":"OpCo3!AO2479","v":0},{"$f":"OpCo3!AP2479","v":0},{"$f":"OpCo3!AQ2479","v":0},{"$f":"OpCo3!AR2479","v":0},{"$f":"OpCo3!AS2479","v":0},{"$f":"OpCo3!AT2479","v":0},{"$f":"OpCo3!AU2479","v":0},{"$f":"OpCo3!AV2479","v":0},{"$f":"OpCo3!AW2479","v":0},{"$f":"OpCo3!AX2479","v":0},{"$f":"OpCo3!AY2479","v":0},{"$f":"OpCo3!AZ2479","v":0},{"$f":"OpCo3!BA2479","v":0},{"$f":"OpCo3!BB2479","v":0},{"$f":"OpCo3!BC2479","v":0},{"$f":"OpCo3!BD2479","v":0},{"$f":"OpCo3!BE2479","v":0},{"$f":"OpCo3!BF2479","v":0},{"$f":"OpCo3!BG2479","v":0},{"$f":"OpCo3!BH2479","v":0},{"$f":"OpCo3!BI2479","v":0},{"$f":"OpCo3!BJ2479","v":0},{"$f":"OpCo3!BK2479","v":0},{"$f":"OpCo3!BL2479","v":0},{"$f":"OpCo3!BM2479","v":0},{"$f":"OpCo3!BN2479","v":0},{"$f":"OpCo3!BO2479","v":0},{"$f":"OpCo3!BP2479","v":0},{"$f":"OpCo3!BQ2479","v":0},{"$f":"OpCo3!BR2479","v":0},{"$f":"OpCo3!BS2479","v":0},{"$f":"OpCo3!BT2479","v":0}]
[null,null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3250","v":0},{"$f":"OpCo3!N3250","v":0},{"$f":"OpCo3!O3250","v":0},{"$f":"OpCo3!P3250","v":0},{"$f":"OpCo3!Q3250","v":0},{"$f":"OpCo3!R3250","v":0},{"$f":"OpCo3!S3250","v":0},{"$f":"OpCo3!T3250","v":0},{"$f":"OpCo3!U3250","v":0},{"$f":"OpCo3!V3250","v":0},{"$f":"OpCo3!W3250","v":0},{"$f":"OpCo3!X3250","v":0},{"$f":"OpCo3!Y3250","v":0},{"$f":"OpCo3!Z3250","v":0},{"$f":"OpCo3!AA3250","v":0},{"$f":"OpCo3!AB3250","v":0},{"$f":"OpCo3!AC3250","v":0},{"$f":"OpCo3!AD3250","v":0},{"$f":"OpCo3!AE3250","v":0},{"$f":"OpCo3!AF3250","v":0},{"$f":"OpCo3!AG3250","v":0},{"$f":"OpCo3!AH3250","v":0},{"$f":"OpCo3!AI3250","v":0},{"$f":"OpCo3!AJ3250","v":0},{"$f":"OpCo3!AK3250","v":0},{"$f":"OpCo3!AL3250","v":0},{"$f":"OpCo3!AM3250","v":0},{"$f":"OpCo3!AN3250","v":0},{"$f":"OpCo3!AO3250","v":0},{"$f":"OpCo3!AP3250","v":0},{"$f":"OpCo3!AQ3250","v":0},{"$f":"OpCo3!AR3250","v":0},{"$f":"OpCo3!AS3250","v":0},{"$f":"OpCo3!AT3250","v":0},{"$f":"OpCo3!AU3250","v":0},{"$f":"OpCo3!AV3250","v":0},{"$f":"OpCo3!AW3250","v":0},{"$f":"OpCo3!AX3250","v":0},{"$f":"OpCo3!AY3250","v":0},{"$f":"OpCo3!AZ3250","v":0},{"$f":"OpCo3!BA3250","v":0},{"$f":"OpCo3!BB3250","v":0},{"$f":"OpCo3!BC3250","v":0},{"$f":"OpCo3!BD3250","v":0},{"$f":"OpCo3!BE3250","v":0},{"$f":"OpCo3!BF3250","v":0},{"$f":"OpCo3!BG3250","v":0},{"$f":"OpCo3!BH3250","v":0},{"$f":"OpCo3!BI3250","v":0},{"$f":"OpCo3!BJ3250","v":0},{"$f":"OpCo3!BK3250","v":0},{"$f":"OpCo3!BL3250","v":0},{"$f":"OpCo3!BM3250","v":0},{"$f":"OpCo3!BN3250","v":0},{"$f":"OpCo3!BO3250","v":0},{"$f":"OpCo3!BP3250","v":0},{"$f":"OpCo3!BQ3250","v":0},{"$f":"OpCo3!BR3250","v":0},{"$f":"OpCo3!BS3250","v":0},{"$f":"OpCo3!BT3250","v":0}]
[null,null,null,"VAT payable to customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2832","v":0},{"$f":"OpCo3!N2832","v":0},{"$f":"OpCo3!O2832","v":0},{"$f":"OpCo3!P2832","v":0},{"$f":"OpCo3!Q2832","v":0},{"$f":"OpCo3!R2832","v":0},{"$f":"OpCo3!S2832","v":0},{"$f":"OpCo3!T2832","v":0},{"$f":"OpCo3!U2832","v":0},{"$f":"OpCo3!V2832","v":0},{"$f":"OpCo3!W2832","v":0},{"$f":"OpCo3!X2832","v":0},{"$f":"OpCo3!Y2832","v":0},{"$f":"OpCo3!Z2832","v":0},{"$f":"OpCo3!AA2832","v":0},{"$f":"OpCo3!AB2832","v":0},{"$f":"OpCo3!AC2832","v":0},{"$f":"OpCo3!AD2832","v":0},{"$f":"OpCo3!AE2832","v":0},{"$f":"OpCo3!AF2832","v":0},{"$f":"OpCo3!AG2832","v":0},{"$f":"OpCo3!AH2832","v":0},{"$f":"OpCo3!AI2832","v":0},{"$f":"OpCo3!AJ2832","v":0},{"$f":"OpCo3!AK2832","v":0},{"$f":"OpCo3!AL2832","v":0},{"$f":"OpCo3!AM2832","v":0},{"$f":"OpCo3!AN2832","v":0},{"$f":"OpCo3!AO2832","v":0},{"$f":"OpCo3!AP2832","v":0},{"$f":"OpCo3!AQ2832","v":0},{"$f":"OpCo3!AR2832","v":0},{"$f":"OpCo3!AS2832","v":0},{"$f":"OpCo3!AT2832","v":0},{"$f":"OpCo3!AU2832","v":0},{"$f":"OpCo3!AV2832","v":0},{"$f":"OpCo3!AW2832","v":0},{"$f":"OpCo3!AX2832","v":0},{"$f":"OpCo3!AY2832","v":0},{"$f":"OpCo3!AZ2832","v":0},{"$f":"OpCo3!BA2832","v":0},{"$f":"OpCo3!BB2832","v":0},{"$f":"OpCo3!BC2832","v":0},{"$f":"OpCo3!BD2832","v":0},{"$f":"OpCo3!BE2832","v":0},{"$f":"OpCo3!BF2832","v":0},{"$f":"OpCo3!BG2832","v":0},{"$f":"OpCo3!BH2832","v":0},{"$f":"OpCo3!BI2832","v":0},{"$f":"OpCo3!BJ2832","v":0},{"$f":"OpCo3!BK2832","v":0},{"$f":"OpCo3!BL2832","v":0},{"$f":"OpCo3!BM2832","v":0},{"$f":"OpCo3!BN2832","v":0},{"$f":"OpCo3!BO2832","v":0},{"$f":"OpCo3!BP2832","v":0},{"$f":"OpCo3!BQ2832","v":0},{"$f":"OpCo3!BR2832","v":0},{"$f":"OpCo3!BS2832","v":0},{"$f":"OpCo3!BT2832","v":0}]
[null,null,null,"VAT payable to HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(OpCo3!M2803<0,OpCo3!M2803,0)","v":0},{"$f":"IF(OpCo3!N2803<0,OpCo3!N2803,0)","v":0},{"$f":"IF(OpCo3!O2803<0,OpCo3!O2803,0)","v":0},{"$f":"IF(OpCo3!P2803<0,OpCo3!P2803,0)","v":0},{"$f":"IF(OpCo3!Q2803<0,OpCo3!Q2803,0)","v":0},{"$f":"IF(OpCo3!R2803<0,OpCo3!R2803,0)","v":0},{"$f":"IF(OpCo3!S2803<0,OpCo3!S2803,0)","v":0},{"$f":"IF(OpCo3!T2803<0,OpCo3!T2803,0)","v":0},{"$f":"IF(OpCo3!U2803<0,OpCo3!U2803,0)","v":0},{"$f":"IF(OpCo3!V2803<0,OpCo3!V2803,0)","v":0},{"$f":"IF(OpCo3!W2803<0,OpCo3!W2803,0)","v":0},{"$f":"IF(OpCo3!X2803<0,OpCo3!X2803,0)","v":0},{"$f":"IF(OpCo3!Y2803<0,OpCo3!Y2803,0)","v":0},{"$f":"IF(OpCo3!Z2803<0,OpCo3!Z2803,0)","v":0},{"$f":"IF(OpCo3!AA2803<0,OpCo3!AA2803,0)","v":0},{"$f":"IF(OpCo3!AB2803<0,OpCo3!AB2803,0)","v":0},{"$f":"IF(OpCo3!AC2803<0,OpCo3!AC2803,0)","v":0},{"$f":"IF(OpCo3!AD2803<0,OpCo3!AD2803,0)","v":0},{"$f":"IF(OpCo3!AE2803<0,OpCo3!AE2803,0)","v":0},{"$f":"IF(OpCo3!AF2803<0,OpCo3!AF2803,0)","v":0},{"$f":"IF(OpCo3!AG2803<0,OpCo3!AG2803,0)","v":0},{"$f":"IF(OpCo3!AH2803<0,OpCo3!AH2803,0)","v":0},{"$f":"IF(OpCo3!AI2803<0,OpCo3!AI2803,0)","v":0},{"$f":"IF(OpCo3!AJ2803<0,OpCo3!AJ2803,0)","v":0},{"$f":"IF(OpCo3!AK2803<0,OpCo3!AK2803,0)","v":0},{"$f":"IF(OpCo3!AL2803<0,OpCo3!AL2803,0)","v":0},{"$f":"IF(OpCo3!AM2803<0,OpCo3!AM2803,0)","v":0},{"$f":"IF(OpCo3!AN2803<0,OpCo3!AN2803,0)","v":0},{"$f":"IF(OpCo3!AO2803<0,OpCo3!AO2803,0)","v":0},{"$f":"IF(OpCo3!AP2803<0,OpCo3!AP2803,0)","v":0},{"$f":"IF(OpCo3!AQ2803<0,OpCo3!AQ2803,0)","v":0},{"$f":"IF(OpCo3!AR2803<0,OpCo3!AR2803,0)","v":0},{"$f":"IF(OpCo3!AS2803<0,OpCo3!AS2803,0)","v":0},{"$f":"IF(OpCo3!AT2803<0,OpCo3!AT2803,0)","v":0},{"$f":"IF(OpCo3!AU2803<0,OpCo3!AU2803,0)","v":0},{"$f":"IF(OpCo3!AV2803<0,OpCo3!AV2803,0)","v":0},{"$f":"IF(OpCo3!AW2803<0,OpCo3!AW2803,0)","v":0},{"$f":"IF(OpCo3!AX2803<0,OpCo3!AX2803,0)","v":0},{"$f":"IF(OpCo3!AY2803<0,OpCo3!AY2803,0)","v":0},{"$f":"IF(OpCo3!AZ2803<0,OpCo3!AZ2803,0)","v":0},{"$f":"IF(OpCo3!BA2803<0,OpCo3!BA2803,0)","v":0},{"$f":"IF(OpCo3!BB2803<0,OpCo3!BB2803,0)","v":0},{"$f":"IF(OpCo3!BC2803<0,OpCo3!BC2803,0)","v":0},{"$f":"IF(OpCo3!BD2803<0,OpCo3!BD2803,0)","v":0},{"$f":"IF(OpCo3!BE2803<0,OpCo3!BE2803,0)","v":0},{"$f":"IF(OpCo3!BF2803<0,OpCo3!BF2803,0)","v":0},{"$f":"IF(OpCo3!BG2803<0,OpCo3!BG2803,0)","v":0},{"$f":"IF(OpCo3!BH2803<0,OpCo3!BH2803,0)","v":0},{"$f":"IF(OpCo3!BI2803<0,OpCo3!BI2803,0)","v":0},{"$f":"IF(OpCo3!BJ2803<0,OpCo3!BJ2803,0)","v":0},{"$f":"IF(OpCo3!BK2803<0,OpCo3!BK2803,0)","v":0},{"$f":"IF(OpCo3!BL2803<0,OpCo3!BL2803,0)","v":0},{"$f":"IF(OpCo3!BM2803<0,OpCo3!BM2803,0)","v":0},{"$f":"IF(OpCo3!BN2803<0,OpCo3!BN2803,0)","v":0},{"$f":"IF(OpCo3!BO2803<0,OpCo3!BO2803,0)","v":0},{"$f":"IF(OpCo3!BP2803<0,OpCo3!BP2803,0)","v":0},{"$f":"IF(OpCo3!BQ2803<0,OpCo3!BQ2803,0)","v":0},{"$f":"IF(OpCo3!BR2803<0,OpCo3!BR2803,0)","v":0},{"$f":"IF(OpCo3!BS2803<0,OpCo3!BS2803,0)","v":0},{"$f":"IF(OpCo3!BT2803<0,OpCo3!BT2803,0)","v":0}]
[null,null,null,"Loan interest payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2184+OpCo3!M3542","v":0},{"$f":"OpCo3!N2184+OpCo3!N3542","v":0},{"$f":"OpCo3!O2184+OpCo3!O3542","v":0},{"$f":"OpCo3!P2184+OpCo3!P3542","v":0},{"$f":"OpCo3!Q2184+OpCo3!Q3542","v":0},{"$f":"OpCo3!R2184+OpCo3!R3542","v":0},{"$f":"OpCo3!S2184+OpCo3!S3542","v":0},{"$f":"OpCo3!T2184+OpCo3!T3542","v":0},{"$f":"OpCo3!U2184+OpCo3!U3542","v":0},{"$f":"OpCo3!V2184+OpCo3!V3542","v":0},{"$f":"OpCo3!W2184+OpCo3!W3542","v":0},{"$f":"OpCo3!X2184+OpCo3!X3542","v":0},{"$f":"OpCo3!Y2184+OpCo3!Y3542","v":0},{"$f":"OpCo3!Z2184+OpCo3!Z3542","v":0},{"$f":"OpCo3!AA2184+OpCo3!AA3542","v":0},{"$f":"OpCo3!AB2184+OpCo3!AB3542","v":0},{"$f":"OpCo3!AC2184+OpCo3!AC3542","v":0},{"$f":"OpCo3!AD2184+OpCo3!AD3542","v":0},{"$f":"OpCo3!AE2184+OpCo3!AE3542","v":0},{"$f":"OpCo3!AF2184+OpCo3!AF3542","v":0},{"$f":"OpCo3!AG2184+OpCo3!AG3542","v":0},{"$f":"OpCo3!AH2184+OpCo3!AH3542","v":0},{"$f":"OpCo3!AI2184+OpCo3!AI3542","v":0},{"$f":"OpCo3!AJ2184+OpCo3!AJ3542","v":0},{"$f":"OpCo3!AK2184+OpCo3!AK3542","v":0},{"$f":"OpCo3!AL2184+OpCo3!AL3542","v":0},{"$f":"OpCo3!AM2184+OpCo3!AM3542","v":0},{"$f":"OpCo3!AN2184+OpCo3!AN3542","v":0},{"$f":"OpCo3!AO2184+OpCo3!AO3542","v":0},{"$f":"OpCo3!AP2184+OpCo3!AP3542","v":0},{"$f":"OpCo3!AQ2184+OpCo3!AQ3542","v":0},{"$f":"OpCo3!AR2184+OpCo3!AR3542","v":0},{"$f":"OpCo3!AS2184+OpCo3!AS3542","v":0},{"$f":"OpCo3!AT2184+OpCo3!AT3542","v":0},{"$f":"OpCo3!AU2184+OpCo3!AU3542","v":0},{"$f":"OpCo3!AV2184+OpCo3!AV3542","v":0},{"$f":"OpCo3!AW2184+OpCo3!AW3542","v":0},{"$f":"OpCo3!AX2184+OpCo3!AX3542","v":0},{"$f":"OpCo3!AY2184+OpCo3!AY3542","v":0},{"$f":"OpCo3!AZ2184+OpCo3!AZ3542","v":0},{"$f":"OpCo3!BA2184+OpCo3!BA3542","v":0},{"$f":"OpCo3!BB2184+OpCo3!BB3542","v":0},{"$f":"OpCo3!BC2184+OpCo3!BC3542","v":0},{"$f":"OpCo3!BD2184+OpCo3!BD3542","v":0},{"$f":"OpCo3!BE2184+OpCo3!BE3542","v":0},{"$f":"OpCo3!BF2184+OpCo3!BF3542","v":0},{"$f":"OpCo3!BG2184+OpCo3!BG3542","v":0},{"$f":"OpCo3!BH2184+OpCo3!BH3542","v":0},{"$f":"OpCo3!BI2184+OpCo3!BI3542","v":0},{"$f":"OpCo3!BJ2184+OpCo3!BJ3542","v":0},{"$f":"OpCo3!BK2184+OpCo3!BK3542","v":0},{"$f":"OpCo3!BL2184+OpCo3!BL3542","v":0},{"$f":"OpCo3!BM2184+OpCo3!BM3542","v":0},{"$f":"OpCo3!BN2184+OpCo3!BN3542","v":0},{"$f":"OpCo3!BO2184+OpCo3!BO3542","v":0},{"$f":"OpCo3!BP2184+OpCo3!BP3542","v":0},{"$f":"OpCo3!BQ2184+OpCo3!BQ3542","v":0},{"$f":"OpCo3!BR2184+OpCo3!BR3542","v":0},{"$f":"OpCo3!BS2184+OpCo3!BS3542","v":0},{"$f":"OpCo3!BT2184+OpCo3!BT3542","v":0}]
[null,null,null,"Loan fees payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2170","v":0},{"$f":"OpCo3!N2170","v":0},{"$f":"OpCo3!O2170","v":0},{"$f":"OpCo3!P2170","v":0},{"$f":"OpCo3!Q2170","v":0},{"$f":"OpCo3!R2170","v":0},{"$f":"OpCo3!S2170","v":0},{"$f":"OpCo3!T2170","v":0},{"$f":"OpCo3!U2170","v":0},{"$f":"OpCo3!V2170","v":0},{"$f":"OpCo3!W2170","v":0},{"$f":"OpCo3!X2170","v":0},{"$f":"OpCo3!Y2170","v":0},{"$f":"OpCo3!Z2170","v":0},{"$f":"OpCo3!AA2170","v":0},{"$f":"OpCo3!AB2170","v":0},{"$f":"OpCo3!AC2170","v":0},{"$f":"OpCo3!AD2170","v":0},{"$f":"OpCo3!AE2170","v":0},{"$f":"OpCo3!AF2170","v":0},{"$f":"OpCo3!AG2170","v":0},{"$f":"OpCo3!AH2170","v":0},{"$f":"OpCo3!AI2170","v":0},{"$f":"OpCo3!AJ2170","v":0},{"$f":"OpCo3!AK2170","v":0},{"$f":"OpCo3!AL2170","v":0},{"$f":"OpCo3!AM2170","v":0},{"$f":"OpCo3!AN2170","v":0},{"$f":"OpCo3!AO2170","v":0},{"$f":"OpCo3!AP2170","v":0},{"$f":"OpCo3!AQ2170","v":0},{"$f":"OpCo3!AR2170","v":0},{"$f":"OpCo3!AS2170","v":0},{"$f":"OpCo3!AT2170","v":0},{"$f":"OpCo3!AU2170","v":0},{"$f":"OpCo3!AV2170","v":0},{"$f":"OpCo3!AW2170","v":0},{"$f":"OpCo3!AX2170","v":0},{"$f":"OpCo3!AY2170","v":0},{"$f":"OpCo3!AZ2170","v":0},{"$f":"OpCo3!BA2170","v":0},{"$f":"OpCo3!BB2170","v":0},{"$f":"OpCo3!BC2170","v":0},{"$f":"OpCo3!BD2170","v":0},{"$f":"OpCo3!BE2170","v":0},{"$f":"OpCo3!BF2170","v":0},{"$f":"OpCo3!BG2170","v":0},{"$f":"OpCo3!BH2170","v":0},{"$f":"OpCo3!BI2170","v":0},{"$f":"OpCo3!BJ2170","v":0},{"$f":"OpCo3!BK2170","v":0},{"$f":"OpCo3!BL2170","v":0},{"$f":"OpCo3!BM2170","v":0},{"$f":"OpCo3!BN2170","v":0},{"$f":"OpCo3!BO2170","v":0},{"$f":"OpCo3!BP2170","v":0},{"$f":"OpCo3!BQ2170","v":0},{"$f":"OpCo3!BR2170","v":0},{"$f":"OpCo3!BS2170","v":0},{"$f":"OpCo3!BT2170","v":0}]
[null,null,null,"Lease charge payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1130","v":0},{"$f":"OpCo3!N1130","v":0},{"$f":"OpCo3!O1130","v":0},{"$f":"OpCo3!P1130","v":0},{"$f":"OpCo3!Q1130","v":0},{"$f":"OpCo3!R1130","v":0},{"$f":"OpCo3!S1130","v":0},{"$f":"OpCo3!T1130","v":0},{"$f":"OpCo3!U1130","v":0},{"$f":"OpCo3!V1130","v":0},{"$f":"OpCo3!W1130","v":0},{"$f":"OpCo3!X1130","v":0},{"$f":"OpCo3!Y1130","v":0},{"$f":"OpCo3!Z1130","v":0},{"$f":"OpCo3!AA1130","v":0},{"$f":"OpCo3!AB1130","v":0},{"$f":"OpCo3!AC1130","v":0},{"$f":"OpCo3!AD1130","v":0},{"$f":"OpCo3!AE1130","v":0},{"$f":"OpCo3!AF1130","v":0},{"$f":"OpCo3!AG1130","v":0},{"$f":"OpCo3!AH1130","v":0},{"$f":"OpCo3!AI1130","v":0},{"$f":"OpCo3!AJ1130","v":0},{"$f":"OpCo3!AK1130","v":0},{"$f":"OpCo3!AL1130","v":0},{"$f":"OpCo3!AM1130","v":0},{"$f":"OpCo3!AN1130","v":0},{"$f":"OpCo3!AO1130","v":0},{"$f":"OpCo3!AP1130","v":0},{"$f":"OpCo3!AQ1130","v":0},{"$f":"OpCo3!AR1130","v":0},{"$f":"OpCo3!AS1130","v":0},{"$f":"OpCo3!AT1130","v":0},{"$f":"OpCo3!AU1130","v":0},{"$f":"OpCo3!AV1130","v":0},{"$f":"OpCo3!AW1130","v":0},{"$f":"OpCo3!AX1130","v":0},{"$f":"OpCo3!AY1130","v":0},{"$f":"OpCo3!AZ1130","v":0},{"$f":"OpCo3!BA1130","v":0},{"$f":"OpCo3!BB1130","v":0},{"$f":"OpCo3!BC1130","v":0},{"$f":"OpCo3!BD1130","v":0},{"$f":"OpCo3!BE1130","v":0},{"$f":"OpCo3!BF1130","v":0},{"$f":"OpCo3!BG1130","v":0},{"$f":"OpCo3!BH1130","v":0},{"$f":"OpCo3!BI1130","v":0},{"$f":"OpCo3!BJ1130","v":0},{"$f":"OpCo3!BK1130","v":0},{"$f":"OpCo3!BL1130","v":0},{"$f":"OpCo3!BM1130","v":0},{"$f":"OpCo3!BN1130","v":0},{"$f":"OpCo3!BO1130","v":0},{"$f":"OpCo3!BP1130","v":0},{"$f":"OpCo3!BQ1130","v":0},{"$f":"OpCo3!BR1130","v":0},{"$f":"OpCo3!BS1130","v":0},{"$f":"OpCo3!BT1130","v":0}]
[]
[null,null,null,"Overdraft",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M3517","v":0},{"$f":"-OpCo3!N3517","v":0},{"$f":"-OpCo3!O3517","v":0},{"$f":"-OpCo3!P3517","v":0},{"$f":"-OpCo3!Q3517","v":0},{"$f":"-OpCo3!R3517","v":0},{"$f":"-OpCo3!S3517","v":0},{"$f":"-OpCo3!T3517","v":0},{"$f":"-OpCo3!U3517","v":0},{"$f":"-OpCo3!V3517","v":0},{"$f":"-OpCo3!W3517","v":0},{"$f":"-OpCo3!X3517","v":0},{"$f":"-OpCo3!Y3517","v":0},{"$f":"-OpCo3!Z3517","v":0},{"$f":"-OpCo3!AA3517","v":0},{"$f":"-OpCo3!AB3517","v":0},{"$f":"-OpCo3!AC3517","v":0},{"$f":"-OpCo3!AD3517","v":0},{"$f":"-OpCo3!AE3517","v":0},{"$f":"-OpCo3!AF3517","v":0},{"$f":"-OpCo3!AG3517","v":0},{"$f":"-OpCo3!AH3517","v":0},{"$f":"-OpCo3!AI3517","v":0},{"$f":"-OpCo3!AJ3517","v":0},{"$f":"-OpCo3!AK3517","v":0},{"$f":"-OpCo3!AL3517","v":0},{"$f":"-OpCo3!AM3517","v":0},{"$f":"-OpCo3!AN3517","v":0},{"$f":"-OpCo3!AO3517","v":0},{"$f":"-OpCo3!AP3517","v":0},{"$f":"-OpCo3!AQ3517","v":0},{"$f":"-OpCo3!AR3517","v":0},{"$f":"-OpCo3!AS3517","v":0},{"$f":"-OpCo3!AT3517","v":0},{"$f":"-OpCo3!AU3517","v":0},{"$f":"-OpCo3!AV3517","v":0},{"$f":"-OpCo3!AW3517","v":0},{"$f":"-OpCo3!AX3517","v":0},{"$f":"-OpCo3!AY3517","v":0},{"$f":"-OpCo3!AZ3517","v":0},{"$f":"-OpCo3!BA3517","v":0},{"$f":"-OpCo3!BB3517","v":0},{"$f":"-OpCo3!BC3517","v":0},{"$f":"-OpCo3!BD3517","v":0},{"$f":"-OpCo3!BE3517","v":0},{"$f":"-OpCo3!BF3517","v":0},{"$f":"-OpCo3!BG3517","v":0},{"$f":"-OpCo3!BH3517","v":0},{"$f":"-OpCo3!BI3517","v":0},{"$f":"-OpCo3!BJ3517","v":0},{"$f":"-OpCo3!BK3517","v":0},{"$f":"-OpCo3!BL3517","v":0},{"$f":"-OpCo3!BM3517","v":0},{"$f":"-OpCo3!BN3517","v":0},{"$f":"-OpCo3!BO3517","v":0},{"$f":"-OpCo3!BP3517","v":0},{"$f":"-OpCo3!BQ3517","v":0},{"$f":"-OpCo3!BR3517","v":0},{"$f":"-OpCo3!BS3517","v":0},{"$f":"-OpCo3!BT3517","v":0}]
[null,null,null,"Short term liabilities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M352+M332","v":0},{"$f":"N352+N332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NON-CURRENT LIABILITIES"]
[]
[null,null,null,"Finance lease obligations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M1124","v":0},{"$f":"OpCo3!N1124","v":0},{"$f":"OpCo3!O1124","v":0},{"$f":"OpCo3!P1124","v":0},{"$f":"OpCo3!Q1124","v":0},{"$f":"OpCo3!R1124","v":0},{"$f":"OpCo3!S1124","v":0},{"$f":"OpCo3!T1124","v":0},{"$f":"OpCo3!U1124","v":0},{"$f":"OpCo3!V1124","v":0},{"$f":"OpCo3!W1124","v":0},{"$f":"OpCo3!X1124","v":0},{"$f":"OpCo3!Y1124","v":0},{"$f":"OpCo3!Z1124","v":0},{"$f":"OpCo3!AA1124","v":0},{"$f":"OpCo3!AB1124","v":0},{"$f":"OpCo3!AC1124","v":0},{"$f":"OpCo3!AD1124","v":0},{"$f":"OpCo3!AE1124","v":0},{"$f":"OpCo3!AF1124","v":0},{"$f":"OpCo3!AG1124","v":0},{"$f":"OpCo3!AH1124","v":0},{"$f":"OpCo3!AI1124","v":0},{"$f":"OpCo3!AJ1124","v":0},{"$f":"OpCo3!AK1124","v":0},{"$f":"OpCo3!AL1124","v":0},{"$f":"OpCo3!AM1124","v":0},{"$f":"OpCo3!AN1124","v":0},{"$f":"OpCo3!AO1124","v":0},{"$f":"OpCo3!AP1124","v":0},{"$f":"OpCo3!AQ1124","v":0},{"$f":"OpCo3!AR1124","v":0},{"$f":"OpCo3!AS1124","v":0},{"$f":"OpCo3!AT1124","v":0},{"$f":"OpCo3!AU1124","v":0},{"$f":"OpCo3!AV1124","v":0},{"$f":"OpCo3!AW1124","v":0},{"$f":"OpCo3!AX1124","v":0},{"$f":"OpCo3!AY1124","v":0},{"$f":"OpCo3!AZ1124","v":0},{"$f":"OpCo3!BA1124","v":0},{"$f":"OpCo3!BB1124","v":0},{"$f":"OpCo3!BC1124","v":0},{"$f":"OpCo3!BD1124","v":0},{"$f":"OpCo3!BE1124","v":0},{"$f":"OpCo3!BF1124","v":0},{"$f":"OpCo3!BG1124","v":0},{"$f":"OpCo3!BH1124","v":0},{"$f":"OpCo3!BI1124","v":0},{"$f":"OpCo3!BJ1124","v":0},{"$f":"OpCo3!BK1124","v":0},{"$f":"OpCo3!BL1124","v":0},{"$f":"OpCo3!BM1124","v":0},{"$f":"OpCo3!BN1124","v":0},{"$f":"OpCo3!BO1124","v":0},{"$f":"OpCo3!BP1124","v":0},{"$f":"OpCo3!BQ1124","v":0},{"$f":"OpCo3!BR1124","v":0},{"$f":"OpCo3!BS1124","v":0},{"$f":"OpCo3!BT1124","v":0}]
[null,null,null,"Loans payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M359:M360)","v":0},{"$f":"SUM(N359:N360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loans payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2160","v":0},{"$f":"OpCo3!N2160","v":0},{"$f":"OpCo3!O2160","v":0},{"$f":"OpCo3!P2160","v":0},{"$f":"OpCo3!Q2160","v":0},{"$f":"OpCo3!R2160","v":0},{"$f":"OpCo3!S2160","v":0},{"$f":"OpCo3!T2160","v":0},{"$f":"OpCo3!U2160","v":0},{"$f":"OpCo3!V2160","v":0},{"$f":"OpCo3!W2160","v":0},{"$f":"OpCo3!X2160","v":0},{"$f":"OpCo3!Y2160","v":0},{"$f":"OpCo3!Z2160","v":0},{"$f":"OpCo3!AA2160","v":0},{"$f":"OpCo3!AB2160","v":0},{"$f":"OpCo3!AC2160","v":0},{"$f":"OpCo3!AD2160","v":0},{"$f":"OpCo3!AE2160","v":0},{"$f":"OpCo3!AF2160","v":0},{"$f":"OpCo3!AG2160","v":0},{"$f":"OpCo3!AH2160","v":0},{"$f":"OpCo3!AI2160","v":0},{"$f":"OpCo3!AJ2160","v":0},{"$f":"OpCo3!AK2160","v":0},{"$f":"OpCo3!AL2160","v":0},{"$f":"OpCo3!AM2160","v":0},{"$f":"OpCo3!AN2160","v":0},{"$f":"OpCo3!AO2160","v":0},{"$f":"OpCo3!AP2160","v":0},{"$f":"OpCo3!AQ2160","v":0},{"$f":"OpCo3!AR2160","v":0},{"$f":"OpCo3!AS2160","v":0},{"$f":"OpCo3!AT2160","v":0},{"$f":"OpCo3!AU2160","v":0},{"$f":"OpCo3!AV2160","v":0},{"$f":"OpCo3!AW2160","v":0},{"$f":"OpCo3!AX2160","v":0},{"$f":"OpCo3!AY2160","v":0},{"$f":"OpCo3!AZ2160","v":0},{"$f":"OpCo3!BA2160","v":0},{"$f":"OpCo3!BB2160","v":0},{"$f":"OpCo3!BC2160","v":0},{"$f":"OpCo3!BD2160","v":0},{"$f":"OpCo3!BE2160","v":0},{"$f":"OpCo3!BF2160","v":0},{"$f":"OpCo3!BG2160","v":0},{"$f":"OpCo3!BH2160","v":0},{"$f":"OpCo3!BI2160","v":0},{"$f":"OpCo3!BJ2160","v":0},{"$f":"OpCo3!BK2160","v":0},{"$f":"OpCo3!BL2160","v":0},{"$f":"OpCo3!BM2160","v":0},{"$f":"OpCo3!BN2160","v":0},{"$f":"OpCo3!BO2160","v":0},{"$f":"OpCo3!BP2160","v":0},{"$f":"OpCo3!BQ2160","v":0},{"$f":"OpCo3!BR2160","v":0},{"$f":"OpCo3!BS2160","v":0},{"$f":"OpCo3!BT2160","v":0}]
[null,null,null,"Fees capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M2165","v":0},{"$f":"OpCo3!N2165","v":0},{"$f":"OpCo3!O2165","v":0},{"$f":"OpCo3!P2165","v":0},{"$f":"OpCo3!Q2165","v":0},{"$f":"OpCo3!R2165","v":0},{"$f":"OpCo3!S2165","v":0},{"$f":"OpCo3!T2165","v":0},{"$f":"OpCo3!U2165","v":0},{"$f":"OpCo3!V2165","v":0},{"$f":"OpCo3!W2165","v":0},{"$f":"OpCo3!X2165","v":0},{"$f":"OpCo3!Y2165","v":0},{"$f":"OpCo3!Z2165","v":0},{"$f":"OpCo3!AA2165","v":0},{"$f":"OpCo3!AB2165","v":0},{"$f":"OpCo3!AC2165","v":0},{"$f":"OpCo3!AD2165","v":0},{"$f":"OpCo3!AE2165","v":0},{"$f":"OpCo3!AF2165","v":0},{"$f":"OpCo3!AG2165","v":0},{"$f":"OpCo3!AH2165","v":0},{"$f":"OpCo3!AI2165","v":0},{"$f":"OpCo3!AJ2165","v":0},{"$f":"OpCo3!AK2165","v":0},{"$f":"OpCo3!AL2165","v":0},{"$f":"OpCo3!AM2165","v":0},{"$f":"OpCo3!AN2165","v":0},{"$f":"OpCo3!AO2165","v":0},{"$f":"OpCo3!AP2165","v":0},{"$f":"OpCo3!AQ2165","v":0},{"$f":"OpCo3!AR2165","v":0},{"$f":"OpCo3!AS2165","v":0},{"$f":"OpCo3!AT2165","v":0},{"$f":"OpCo3!AU2165","v":0},{"$f":"OpCo3!AV2165","v":0},{"$f":"OpCo3!AW2165","v":0},{"$f":"OpCo3!AX2165","v":0},{"$f":"OpCo3!AY2165","v":0},{"$f":"OpCo3!AZ2165","v":0},{"$f":"OpCo3!BA2165","v":0},{"$f":"OpCo3!BB2165","v":0},{"$f":"OpCo3!BC2165","v":0},{"$f":"OpCo3!BD2165","v":0},{"$f":"OpCo3!BE2165","v":0},{"$f":"OpCo3!BF2165","v":0},{"$f":"OpCo3!BG2165","v":0},{"$f":"OpCo3!BH2165","v":0},{"$f":"OpCo3!BI2165","v":0},{"$f":"OpCo3!BJ2165","v":0},{"$f":"OpCo3!BK2165","v":0},{"$f":"OpCo3!BL2165","v":0},{"$f":"OpCo3!BM2165","v":0},{"$f":"OpCo3!BN2165","v":0},{"$f":"OpCo3!BO2165","v":0},{"$f":"OpCo3!BP2165","v":0},{"$f":"OpCo3!BQ2165","v":0},{"$f":"OpCo3!BR2165","v":0},{"$f":"OpCo3!BS2165","v":0},{"$f":"OpCo3!BT2165","v":0}]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3424","v":0},{"$f":"OpCo3!N3424","v":0},{"$f":"OpCo3!O3424","v":0},{"$f":"OpCo3!P3424","v":0},{"$f":"OpCo3!Q3424","v":0},{"$f":"OpCo3!R3424","v":0},{"$f":"OpCo3!S3424","v":0},{"$f":"OpCo3!T3424","v":0},{"$f":"OpCo3!U3424","v":0},{"$f":"OpCo3!V3424","v":0},{"$f":"OpCo3!W3424","v":0},{"$f":"OpCo3!X3424","v":0},{"$f":"OpCo3!Y3424","v":0},{"$f":"OpCo3!Z3424","v":0},{"$f":"OpCo3!AA3424","v":0},{"$f":"OpCo3!AB3424","v":0},{"$f":"OpCo3!AC3424","v":0},{"$f":"OpCo3!AD3424","v":0},{"$f":"OpCo3!AE3424","v":0},{"$f":"OpCo3!AF3424","v":0},{"$f":"OpCo3!AG3424","v":0},{"$f":"OpCo3!AH3424","v":0},{"$f":"OpCo3!AI3424","v":0},{"$f":"OpCo3!AJ3424","v":0},{"$f":"OpCo3!AK3424","v":0},{"$f":"OpCo3!AL3424","v":0},{"$f":"OpCo3!AM3424","v":0},{"$f":"OpCo3!AN3424","v":0},{"$f":"OpCo3!AO3424","v":0},{"$f":"OpCo3!AP3424","v":0},{"$f":"OpCo3!AQ3424","v":0},{"$f":"OpCo3!AR3424","v":0},{"$f":"OpCo3!AS3424","v":0},{"$f":"OpCo3!AT3424","v":0},{"$f":"OpCo3!AU3424","v":0},{"$f":"OpCo3!AV3424","v":0},{"$f":"OpCo3!AW3424","v":0},{"$f":"OpCo3!AX3424","v":0},{"$f":"OpCo3!AY3424","v":0},{"$f":"OpCo3!AZ3424","v":0},{"$f":"OpCo3!BA3424","v":0},{"$f":"OpCo3!BB3424","v":0},{"$f":"OpCo3!BC3424","v":0},{"$f":"OpCo3!BD3424","v":0},{"$f":"OpCo3!BE3424","v":0},{"$f":"OpCo3!BF3424","v":0},{"$f":"OpCo3!BG3424","v":0},{"$f":"OpCo3!BH3424","v":0},{"$f":"OpCo3!BI3424","v":0},{"$f":"OpCo3!BJ3424","v":0},{"$f":"OpCo3!BK3424","v":0},{"$f":"OpCo3!BL3424","v":0},{"$f":"OpCo3!BM3424","v":0},{"$f":"OpCo3!BN3424","v":0},{"$f":"OpCo3!BO3424","v":0},{"$f":"OpCo3!BP3424","v":0},{"$f":"OpCo3!BQ3424","v":0},{"$f":"OpCo3!BR3424","v":0},{"$f":"OpCo3!BS3424","v":0},{"$f":"OpCo3!BT3424","v":0}]
[]
[null,null,null,"NET ASSETS",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M312,M328,M353,M357:M358,M361)","v":0},{"$f":"SUM(N312,N328,N353,N357:N358,N361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EQUITY"]
[]
[null,null,null,"Profit and loss account",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3561","v":0},{"$f":"OpCo3!N3561","v":0},{"$f":"OpCo3!O3561","v":0},{"$f":"OpCo3!P3561","v":0},{"$f":"OpCo3!Q3561","v":0},{"$f":"OpCo3!R3561","v":0},{"$f":"OpCo3!S3561","v":0},{"$f":"OpCo3!T3561","v":0},{"$f":"OpCo3!U3561","v":0},{"$f":"OpCo3!V3561","v":0},{"$f":"OpCo3!W3561","v":0},{"$f":"OpCo3!X3561","v":0},{"$f":"OpCo3!Y3561","v":0},{"$f":"OpCo3!Z3561","v":0},{"$f":"OpCo3!AA3561","v":0},{"$f":"OpCo3!AB3561","v":0},{"$f":"OpCo3!AC3561","v":0},{"$f":"OpCo3!AD3561","v":0},{"$f":"OpCo3!AE3561","v":0},{"$f":"OpCo3!AF3561","v":0},{"$f":"OpCo3!AG3561","v":0},{"$f":"OpCo3!AH3561","v":0},{"$f":"OpCo3!AI3561","v":0},{"$f":"OpCo3!AJ3561","v":0},{"$f":"OpCo3!AK3561","v":0},{"$f":"OpCo3!AL3561","v":0},{"$f":"OpCo3!AM3561","v":0},{"$f":"OpCo3!AN3561","v":0},{"$f":"OpCo3!AO3561","v":0},{"$f":"OpCo3!AP3561","v":0},{"$f":"OpCo3!AQ3561","v":0},{"$f":"OpCo3!AR3561","v":0},{"$f":"OpCo3!AS3561","v":0},{"$f":"OpCo3!AT3561","v":0},{"$f":"OpCo3!AU3561","v":0},{"$f":"OpCo3!AV3561","v":0},{"$f":"OpCo3!AW3561","v":0},{"$f":"OpCo3!AX3561","v":0},{"$f":"OpCo3!AY3561","v":0},{"$f":"OpCo3!AZ3561","v":0},{"$f":"OpCo3!BA3561","v":0},{"$f":"OpCo3!BB3561","v":0},{"$f":"OpCo3!BC3561","v":0},{"$f":"OpCo3!BD3561","v":0},{"$f":"OpCo3!BE3561","v":0},{"$f":"OpCo3!BF3561","v":0},{"$f":"OpCo3!BG3561","v":0},{"$f":"OpCo3!BH3561","v":0},{"$f":"OpCo3!BI3561","v":0},{"$f":"OpCo3!BJ3561","v":0},{"$f":"OpCo3!BK3561","v":0},{"$f":"OpCo3!BL3561","v":0},{"$f":"OpCo3!BM3561","v":0},{"$f":"OpCo3!BN3561","v":0},{"$f":"OpCo3!BO3561","v":0},{"$f":"OpCo3!BP3561","v":0},{"$f":"OpCo3!BQ3561","v":0},{"$f":"OpCo3!BR3561","v":0},{"$f":"OpCo3!BS3561","v":0},{"$f":"OpCo3!BT3561","v":0}]
[]
[null,null,null,"EQUITY",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M367:M368)","v":0},{"$f":"SUM(N367:N368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Does balance sheet balance?",null,"Check",null,null,{"$f":"SUM(M372:BT372)","v":0},null,null,null,{"$f":"1*(ABS(M363-M370)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash below zero?",null,"Check",null,null,null,{"$f":"SUM(M373:BT373)","v":0},null,null,{"$f":"IF(M430<-dcTolerance,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$224:C374)+1","v":3},"STATEMENT OF CASH FLOWS"]
[]
[null,null,null,"Cash income from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M378:M383)","v":0},{"$f":"SUM(N378:N383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M249","v":0},{"$f":"-OpCo3!N249","v":0},{"$f":"-OpCo3!O249","v":0},{"$f":"-OpCo3!P249","v":0},{"$f":"-OpCo3!Q249","v":0},{"$f":"-OpCo3!R249","v":0},{"$f":"-OpCo3!S249","v":0},{"$f":"-OpCo3!T249","v":0},{"$f":"-OpCo3!U249","v":0},{"$f":"-OpCo3!V249","v":0},{"$f":"-OpCo3!W249","v":0},{"$f":"-OpCo3!X249","v":0},{"$f":"-OpCo3!Y249","v":0},{"$f":"-OpCo3!Z249","v":0},{"$f":"-OpCo3!AA249","v":0},{"$f":"-OpCo3!AB249","v":0},{"$f":"-OpCo3!AC249","v":0},{"$f":"-OpCo3!AD249","v":0},{"$f":"-OpCo3!AE249","v":0},{"$f":"-OpCo3!AF249","v":0},{"$f":"-OpCo3!AG249","v":0},{"$f":"-OpCo3!AH249","v":0},{"$f":"-OpCo3!AI249","v":0},{"$f":"-OpCo3!AJ249","v":0},{"$f":"-OpCo3!AK249","v":0},{"$f":"-OpCo3!AL249","v":0},{"$f":"-OpCo3!AM249","v":0},{"$f":"-OpCo3!AN249","v":0},{"$f":"-OpCo3!AO249","v":0},{"$f":"-OpCo3!AP249","v":0},{"$f":"-OpCo3!AQ249","v":0},{"$f":"-OpCo3!AR249","v":0},{"$f":"-OpCo3!AS249","v":0},{"$f":"-OpCo3!AT249","v":0},{"$f":"-OpCo3!AU249","v":0},{"$f":"-OpCo3!AV249","v":0},{"$f":"-OpCo3!AW249","v":0},{"$f":"-OpCo3!AX249","v":0},{"$f":"-OpCo3!AY249","v":0},{"$f":"-OpCo3!AZ249","v":0},{"$f":"-OpCo3!BA249","v":0},{"$f":"-OpCo3!BB249","v":0},{"$f":"-OpCo3!BC249","v":0},{"$f":"-OpCo3!BD249","v":0},{"$f":"-OpCo3!BE249","v":0},{"$f":"-OpCo3!BF249","v":0},{"$f":"-OpCo3!BG249","v":0},{"$f":"-OpCo3!BH249","v":0},{"$f":"-OpCo3!BI249","v":0},{"$f":"-OpCo3!BJ249","v":0},{"$f":"-OpCo3!BK249","v":0},{"$f":"-OpCo3!BL249","v":0},{"$f":"-OpCo3!BM249","v":0},{"$f":"-OpCo3!BN249","v":0},{"$f":"-OpCo3!BO249","v":0},{"$f":"-OpCo3!BP249","v":0},{"$f":"-OpCo3!BQ249","v":0},{"$f":"-OpCo3!BR249","v":0},{"$f":"-OpCo3!BS249","v":0},{"$f":"-OpCo3!BT249","v":0}]
[null,null,null,"National grid exports",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M265","v":0},{"$f":"-OpCo3!N265","v":0},{"$f":"-OpCo3!O265","v":0},{"$f":"-OpCo3!P265","v":0},{"$f":"-OpCo3!Q265","v":0},{"$f":"-OpCo3!R265","v":0},{"$f":"-OpCo3!S265","v":0},{"$f":"-OpCo3!T265","v":0},{"$f":"-OpCo3!U265","v":0},{"$f":"-OpCo3!V265","v":0},{"$f":"-OpCo3!W265","v":0},{"$f":"-OpCo3!X265","v":0},{"$f":"-OpCo3!Y265","v":0},{"$f":"-OpCo3!Z265","v":0},{"$f":"-OpCo3!AA265","v":0},{"$f":"-OpCo3!AB265","v":0},{"$f":"-OpCo3!AC265","v":0},{"$f":"-OpCo3!AD265","v":0},{"$f":"-OpCo3!AE265","v":0},{"$f":"-OpCo3!AF265","v":0},{"$f":"-OpCo3!AG265","v":0},{"$f":"-OpCo3!AH265","v":0},{"$f":"-OpCo3!AI265","v":0},{"$f":"-OpCo3!AJ265","v":0},{"$f":"-OpCo3!AK265","v":0},{"$f":"-OpCo3!AL265","v":0},{"$f":"-OpCo3!AM265","v":0},{"$f":"-OpCo3!AN265","v":0},{"$f":"-OpCo3!AO265","v":0},{"$f":"-OpCo3!AP265","v":0},{"$f":"-OpCo3!AQ265","v":0},{"$f":"-OpCo3!AR265","v":0},{"$f":"-OpCo3!AS265","v":0},{"$f":"-OpCo3!AT265","v":0},{"$f":"-OpCo3!AU265","v":0},{"$f":"-OpCo3!AV265","v":0},{"$f":"-OpCo3!AW265","v":0},{"$f":"-OpCo3!AX265","v":0},{"$f":"-OpCo3!AY265","v":0},{"$f":"-OpCo3!AZ265","v":0},{"$f":"-OpCo3!BA265","v":0},{"$f":"-OpCo3!BB265","v":0},{"$f":"-OpCo3!BC265","v":0},{"$f":"-OpCo3!BD265","v":0},{"$f":"-OpCo3!BE265","v":0},{"$f":"-OpCo3!BF265","v":0},{"$f":"-OpCo3!BG265","v":0},{"$f":"-OpCo3!BH265","v":0},{"$f":"-OpCo3!BI265","v":0},{"$f":"-OpCo3!BJ265","v":0},{"$f":"-OpCo3!BK265","v":0},{"$f":"-OpCo3!BL265","v":0},{"$f":"-OpCo3!BM265","v":0},{"$f":"-OpCo3!BN265","v":0},{"$f":"-OpCo3!BO265","v":0},{"$f":"-OpCo3!BP265","v":0},{"$f":"-OpCo3!BQ265","v":0},{"$f":"-OpCo3!BR265","v":0},{"$f":"-OpCo3!BS265","v":0},{"$f":"-OpCo3!BT265","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M323","v":0},{"$f":"-OpCo3!N323","v":0},{"$f":"-OpCo3!O323","v":0},{"$f":"-OpCo3!P323","v":0},{"$f":"-OpCo3!Q323","v":0},{"$f":"-OpCo3!R323","v":0},{"$f":"-OpCo3!S323","v":0},{"$f":"-OpCo3!T323","v":0},{"$f":"-OpCo3!U323","v":0},{"$f":"-OpCo3!V323","v":0},{"$f":"-OpCo3!W323","v":0},{"$f":"-OpCo3!X323","v":0},{"$f":"-OpCo3!Y323","v":0},{"$f":"-OpCo3!Z323","v":0},{"$f":"-OpCo3!AA323","v":0},{"$f":"-OpCo3!AB323","v":0},{"$f":"-OpCo3!AC323","v":0},{"$f":"-OpCo3!AD323","v":0},{"$f":"-OpCo3!AE323","v":0},{"$f":"-OpCo3!AF323","v":0},{"$f":"-OpCo3!AG323","v":0},{"$f":"-OpCo3!AH323","v":0},{"$f":"-OpCo3!AI323","v":0},{"$f":"-OpCo3!AJ323","v":0},{"$f":"-OpCo3!AK323","v":0},{"$f":"-OpCo3!AL323","v":0},{"$f":"-OpCo3!AM323","v":0},{"$f":"-OpCo3!AN323","v":0},{"$f":"-OpCo3!AO323","v":0},{"$f":"-OpCo3!AP323","v":0},{"$f":"-OpCo3!AQ323","v":0},{"$f":"-OpCo3!AR323","v":0},{"$f":"-OpCo3!AS323","v":0},{"$f":"-OpCo3!AT323","v":0},{"$f":"-OpCo3!AU323","v":0},{"$f":"-OpCo3!AV323","v":0},{"$f":"-OpCo3!AW323","v":0},{"$f":"-OpCo3!AX323","v":0},{"$f":"-OpCo3!AY323","v":0},{"$f":"-OpCo3!AZ323","v":0},{"$f":"-OpCo3!BA323","v":0},{"$f":"-OpCo3!BB323","v":0},{"$f":"-OpCo3!BC323","v":0},{"$f":"-OpCo3!BD323","v":0},{"$f":"-OpCo3!BE323","v":0},{"$f":"-OpCo3!BF323","v":0},{"$f":"-OpCo3!BG323","v":0},{"$f":"-OpCo3!BH323","v":0},{"$f":"-OpCo3!BI323","v":0},{"$f":"-OpCo3!BJ323","v":0},{"$f":"-OpCo3!BK323","v":0},{"$f":"-OpCo3!BL323","v":0},{"$f":"-OpCo3!BM323","v":0},{"$f":"-OpCo3!BN323","v":0},{"$f":"-OpCo3!BO323","v":0},{"$f":"-OpCo3!BP323","v":0},{"$f":"-OpCo3!BQ323","v":0},{"$f":"-OpCo3!BR323","v":0},{"$f":"-OpCo3!BS323","v":0},{"$f":"-OpCo3!BT323","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"Inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M483","v":0},{"$f":"-OpCo3!N483","v":0},{"$f":"-OpCo3!O483","v":0},{"$f":"-OpCo3!P483","v":0},{"$f":"-OpCo3!Q483","v":0},{"$f":"-OpCo3!R483","v":0},{"$f":"-OpCo3!S483","v":0},{"$f":"-OpCo3!T483","v":0},{"$f":"-OpCo3!U483","v":0},{"$f":"-OpCo3!V483","v":0},{"$f":"-OpCo3!W483","v":0},{"$f":"-OpCo3!X483","v":0},{"$f":"-OpCo3!Y483","v":0},{"$f":"-OpCo3!Z483","v":0},{"$f":"-OpCo3!AA483","v":0},{"$f":"-OpCo3!AB483","v":0},{"$f":"-OpCo3!AC483","v":0},{"$f":"-OpCo3!AD483","v":0},{"$f":"-OpCo3!AE483","v":0},{"$f":"-OpCo3!AF483","v":0},{"$f":"-OpCo3!AG483","v":0},{"$f":"-OpCo3!AH483","v":0},{"$f":"-OpCo3!AI483","v":0},{"$f":"-OpCo3!AJ483","v":0},{"$f":"-OpCo3!AK483","v":0},{"$f":"-OpCo3!AL483","v":0},{"$f":"-OpCo3!AM483","v":0},{"$f":"-OpCo3!AN483","v":0},{"$f":"-OpCo3!AO483","v":0},{"$f":"-OpCo3!AP483","v":0},{"$f":"-OpCo3!AQ483","v":0},{"$f":"-OpCo3!AR483","v":0},{"$f":"-OpCo3!AS483","v":0},{"$f":"-OpCo3!AT483","v":0},{"$f":"-OpCo3!AU483","v":0},{"$f":"-OpCo3!AV483","v":0},{"$f":"-OpCo3!AW483","v":0},{"$f":"-OpCo3!AX483","v":0},{"$f":"-OpCo3!AY483","v":0},{"$f":"-OpCo3!AZ483","v":0},{"$f":"-OpCo3!BA483","v":0},{"$f":"-OpCo3!BB483","v":0},{"$f":"-OpCo3!BC483","v":0},{"$f":"-OpCo3!BD483","v":0},{"$f":"-OpCo3!BE483","v":0},{"$f":"-OpCo3!BF483","v":0},{"$f":"-OpCo3!BG483","v":0},{"$f":"-OpCo3!BH483","v":0},{"$f":"-OpCo3!BI483","v":0},{"$f":"-OpCo3!BJ483","v":0},{"$f":"-OpCo3!BK483","v":0},{"$f":"-OpCo3!BL483","v":0},{"$f":"-OpCo3!BM483","v":0},{"$f":"-OpCo3!BN483","v":0},{"$f":"-OpCo3!BO483","v":0},{"$f":"-OpCo3!BP483","v":0},{"$f":"-OpCo3!BQ483","v":0},{"$f":"-OpCo3!BR483","v":0},{"$f":"-OpCo3!BS483","v":0},{"$f":"-OpCo3!BT483","v":0}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M381","v":0},{"$f":"-OpCo3!N381","v":0},{"$f":"-OpCo3!O381","v":0},{"$f":"-OpCo3!P381","v":0},{"$f":"-OpCo3!Q381","v":0},{"$f":"-OpCo3!R381","v":0},{"$f":"-OpCo3!S381","v":0},{"$f":"-OpCo3!T381","v":0},{"$f":"-OpCo3!U381","v":0},{"$f":"-OpCo3!V381","v":0},{"$f":"-OpCo3!W381","v":0},{"$f":"-OpCo3!X381","v":0},{"$f":"-OpCo3!Y381","v":0},{"$f":"-OpCo3!Z381","v":0},{"$f":"-OpCo3!AA381","v":0},{"$f":"-OpCo3!AB381","v":0},{"$f":"-OpCo3!AC381","v":0},{"$f":"-OpCo3!AD381","v":0},{"$f":"-OpCo3!AE381","v":0},{"$f":"-OpCo3!AF381","v":0},{"$f":"-OpCo3!AG381","v":0},{"$f":"-OpCo3!AH381","v":0},{"$f":"-OpCo3!AI381","v":0},{"$f":"-OpCo3!AJ381","v":0},{"$f":"-OpCo3!AK381","v":0},{"$f":"-OpCo3!AL381","v":0},{"$f":"-OpCo3!AM381","v":0},{"$f":"-OpCo3!AN381","v":0},{"$f":"-OpCo3!AO381","v":0},{"$f":"-OpCo3!AP381","v":0},{"$f":"-OpCo3!AQ381","v":0},{"$f":"-OpCo3!AR381","v":0},{"$f":"-OpCo3!AS381","v":0},{"$f":"-OpCo3!AT381","v":0},{"$f":"-OpCo3!AU381","v":0},{"$f":"-OpCo3!AV381","v":0},{"$f":"-OpCo3!AW381","v":0},{"$f":"-OpCo3!AX381","v":0},{"$f":"-OpCo3!AY381","v":0},{"$f":"-OpCo3!AZ381","v":0},{"$f":"-OpCo3!BA381","v":0},{"$f":"-OpCo3!BB381","v":0},{"$f":"-OpCo3!BC381","v":0},{"$f":"-OpCo3!BD381","v":0},{"$f":"-OpCo3!BE381","v":0},{"$f":"-OpCo3!BF381","v":0},{"$f":"-OpCo3!BG381","v":0},{"$f":"-OpCo3!BH381","v":0},{"$f":"-OpCo3!BI381","v":0},{"$f":"-OpCo3!BJ381","v":0},{"$f":"-OpCo3!BK381","v":0},{"$f":"-OpCo3!BL381","v":0},{"$f":"-OpCo3!BM381","v":0},{"$f":"-OpCo3!BN381","v":0},{"$f":"-OpCo3!BO381","v":0},{"$f":"-OpCo3!BP381","v":0},{"$f":"-OpCo3!BQ381","v":0},{"$f":"-OpCo3!BR381","v":0},{"$f":"-OpCo3!BS381","v":0},{"$f":"-OpCo3!BT381","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT from customers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2817","v":0},{"$f":"-OpCo3!N2817","v":0},{"$f":"-OpCo3!O2817","v":0},{"$f":"-OpCo3!P2817","v":0},{"$f":"-OpCo3!Q2817","v":0},{"$f":"-OpCo3!R2817","v":0},{"$f":"-OpCo3!S2817","v":0},{"$f":"-OpCo3!T2817","v":0},{"$f":"-OpCo3!U2817","v":0},{"$f":"-OpCo3!V2817","v":0},{"$f":"-OpCo3!W2817","v":0},{"$f":"-OpCo3!X2817","v":0},{"$f":"-OpCo3!Y2817","v":0},{"$f":"-OpCo3!Z2817","v":0},{"$f":"-OpCo3!AA2817","v":0},{"$f":"-OpCo3!AB2817","v":0},{"$f":"-OpCo3!AC2817","v":0},{"$f":"-OpCo3!AD2817","v":0},{"$f":"-OpCo3!AE2817","v":0},{"$f":"-OpCo3!AF2817","v":0},{"$f":"-OpCo3!AG2817","v":0},{"$f":"-OpCo3!AH2817","v":0},{"$f":"-OpCo3!AI2817","v":0},{"$f":"-OpCo3!AJ2817","v":0},{"$f":"-OpCo3!AK2817","v":0},{"$f":"-OpCo3!AL2817","v":0},{"$f":"-OpCo3!AM2817","v":0},{"$f":"-OpCo3!AN2817","v":0},{"$f":"-OpCo3!AO2817","v":0},{"$f":"-OpCo3!AP2817","v":0},{"$f":"-OpCo3!AQ2817","v":0},{"$f":"-OpCo3!AR2817","v":0},{"$f":"-OpCo3!AS2817","v":0},{"$f":"-OpCo3!AT2817","v":0},{"$f":"-OpCo3!AU2817","v":0},{"$f":"-OpCo3!AV2817","v":0},{"$f":"-OpCo3!AW2817","v":0},{"$f":"-OpCo3!AX2817","v":0},{"$f":"-OpCo3!AY2817","v":0},{"$f":"-OpCo3!AZ2817","v":0},{"$f":"-OpCo3!BA2817","v":0},{"$f":"-OpCo3!BB2817","v":0},{"$f":"-OpCo3!BC2817","v":0},{"$f":"-OpCo3!BD2817","v":0},{"$f":"-OpCo3!BE2817","v":0},{"$f":"-OpCo3!BF2817","v":0},{"$f":"-OpCo3!BG2817","v":0},{"$f":"-OpCo3!BH2817","v":0},{"$f":"-OpCo3!BI2817","v":0},{"$f":"-OpCo3!BJ2817","v":0},{"$f":"-OpCo3!BK2817","v":0},{"$f":"-OpCo3!BL2817","v":0},{"$f":"-OpCo3!BM2817","v":0},{"$f":"-OpCo3!BN2817","v":0},{"$f":"-OpCo3!BO2817","v":0},{"$f":"-OpCo3!BP2817","v":0},{"$f":"-OpCo3!BQ2817","v":0},{"$f":"-OpCo3!BR2817","v":0},{"$f":"-OpCo3!BS2817","v":0},{"$f":"-OpCo3!BT2817","v":0}]
[]
[null,null,null,"Cash expenditure from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M386:M396)","v":0},{"$f":"SUM(N386:N396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M188","v":0},{"$f":"-OpCo3!N188","v":0},{"$f":"-OpCo3!O188","v":0},{"$f":"-OpCo3!P188","v":0},{"$f":"-OpCo3!Q188","v":0},{"$f":"-OpCo3!R188","v":0},{"$f":"-OpCo3!S188","v":0},{"$f":"-OpCo3!T188","v":0},{"$f":"-OpCo3!U188","v":0},{"$f":"-OpCo3!V188","v":0},{"$f":"-OpCo3!W188","v":0},{"$f":"-OpCo3!X188","v":0},{"$f":"-OpCo3!Y188","v":0},{"$f":"-OpCo3!Z188","v":0},{"$f":"-OpCo3!AA188","v":0},{"$f":"-OpCo3!AB188","v":0},{"$f":"-OpCo3!AC188","v":0},{"$f":"-OpCo3!AD188","v":0},{"$f":"-OpCo3!AE188","v":0},{"$f":"-OpCo3!AF188","v":0},{"$f":"-OpCo3!AG188","v":0},{"$f":"-OpCo3!AH188","v":0},{"$f":"-OpCo3!AI188","v":0},{"$f":"-OpCo3!AJ188","v":0},{"$f":"-OpCo3!AK188","v":0},{"$f":"-OpCo3!AL188","v":0},{"$f":"-OpCo3!AM188","v":0},{"$f":"-OpCo3!AN188","v":0},{"$f":"-OpCo3!AO188","v":0},{"$f":"-OpCo3!AP188","v":0},{"$f":"-OpCo3!AQ188","v":0},{"$f":"-OpCo3!AR188","v":0},{"$f":"-OpCo3!AS188","v":0},{"$f":"-OpCo3!AT188","v":0},{"$f":"-OpCo3!AU188","v":0},{"$f":"-OpCo3!AV188","v":0},{"$f":"-OpCo3!AW188","v":0},{"$f":"-OpCo3!AX188","v":0},{"$f":"-OpCo3!AY188","v":0},{"$f":"-OpCo3!AZ188","v":0},{"$f":"-OpCo3!BA188","v":0},{"$f":"-OpCo3!BB188","v":0},{"$f":"-OpCo3!BC188","v":0},{"$f":"-OpCo3!BD188","v":0},{"$f":"-OpCo3!BE188","v":0},{"$f":"-OpCo3!BF188","v":0},{"$f":"-OpCo3!BG188","v":0},{"$f":"-OpCo3!BH188","v":0},{"$f":"-OpCo3!BI188","v":0},{"$f":"-OpCo3!BJ188","v":0},{"$f":"-OpCo3!BK188","v":0},{"$f":"-OpCo3!BL188","v":0},{"$f":"-OpCo3!BM188","v":0},{"$f":"-OpCo3!BN188","v":0},{"$f":"-OpCo3!BO188","v":0},{"$f":"-OpCo3!BP188","v":0},{"$f":"-OpCo3!BQ188","v":0},{"$f":"-OpCo3!BR188","v":0},{"$f":"-OpCo3!BS188","v":0},{"$f":"-OpCo3!BT188","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2881","v":0},{"$f":"-OpCo3!N2881","v":0},{"$f":"-OpCo3!O2881","v":0},{"$f":"-OpCo3!P2881","v":0},{"$f":"-OpCo3!Q2881","v":0},{"$f":"-OpCo3!R2881","v":0},{"$f":"-OpCo3!S2881","v":0},{"$f":"-OpCo3!T2881","v":0},{"$f":"-OpCo3!U2881","v":0},{"$f":"-OpCo3!V2881","v":0},{"$f":"-OpCo3!W2881","v":0},{"$f":"-OpCo3!X2881","v":0},{"$f":"-OpCo3!Y2881","v":0},{"$f":"-OpCo3!Z2881","v":0},{"$f":"-OpCo3!AA2881","v":0},{"$f":"-OpCo3!AB2881","v":0},{"$f":"-OpCo3!AC2881","v":0},{"$f":"-OpCo3!AD2881","v":0},{"$f":"-OpCo3!AE2881","v":0},{"$f":"-OpCo3!AF2881","v":0},{"$f":"-OpCo3!AG2881","v":0},{"$f":"-OpCo3!AH2881","v":0},{"$f":"-OpCo3!AI2881","v":0},{"$f":"-OpCo3!AJ2881","v":0},{"$f":"-OpCo3!AK2881","v":0},{"$f":"-OpCo3!AL2881","v":0},{"$f":"-OpCo3!AM2881","v":0},{"$f":"-OpCo3!AN2881","v":0},{"$f":"-OpCo3!AO2881","v":0},{"$f":"-OpCo3!AP2881","v":0},{"$f":"-OpCo3!AQ2881","v":0},{"$f":"-OpCo3!AR2881","v":0},{"$f":"-OpCo3!AS2881","v":0},{"$f":"-OpCo3!AT2881","v":0},{"$f":"-OpCo3!AU2881","v":0},{"$f":"-OpCo3!AV2881","v":0},{"$f":"-OpCo3!AW2881","v":0},{"$f":"-OpCo3!AX2881","v":0},{"$f":"-OpCo3!AY2881","v":0},{"$f":"-OpCo3!AZ2881","v":0},{"$f":"-OpCo3!BA2881","v":0},{"$f":"-OpCo3!BB2881","v":0},{"$f":"-OpCo3!BC2881","v":0},{"$f":"-OpCo3!BD2881","v":0},{"$f":"-OpCo3!BE2881","v":0},{"$f":"-OpCo3!BF2881","v":0},{"$f":"-OpCo3!BG2881","v":0},{"$f":"-OpCo3!BH2881","v":0},{"$f":"-OpCo3!BI2881","v":0},{"$f":"-OpCo3!BJ2881","v":0},{"$f":"-OpCo3!BK2881","v":0},{"$f":"-OpCo3!BL2881","v":0},{"$f":"-OpCo3!BM2881","v":0},{"$f":"-OpCo3!BN2881","v":0},{"$f":"-OpCo3!BO2881","v":0},{"$f":"-OpCo3!BP2881","v":0},{"$f":"-OpCo3!BQ2881","v":0},{"$f":"-OpCo3!BR2881","v":0},{"$f":"-OpCo3!BS2881","v":0},{"$f":"-OpCo3!BT2881","v":0}]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M202","v":0},{"$f":"-OpCo3!N202","v":0},{"$f":"-OpCo3!O202","v":0},{"$f":"-OpCo3!P202","v":0},{"$f":"-OpCo3!Q202","v":0},{"$f":"-OpCo3!R202","v":0},{"$f":"-OpCo3!S202","v":0},{"$f":"-OpCo3!T202","v":0},{"$f":"-OpCo3!U202","v":0},{"$f":"-OpCo3!V202","v":0},{"$f":"-OpCo3!W202","v":0},{"$f":"-OpCo3!X202","v":0},{"$f":"-OpCo3!Y202","v":0},{"$f":"-OpCo3!Z202","v":0},{"$f":"-OpCo3!AA202","v":0},{"$f":"-OpCo3!AB202","v":0},{"$f":"-OpCo3!AC202","v":0},{"$f":"-OpCo3!AD202","v":0},{"$f":"-OpCo3!AE202","v":0},{"$f":"-OpCo3!AF202","v":0},{"$f":"-OpCo3!AG202","v":0},{"$f":"-OpCo3!AH202","v":0},{"$f":"-OpCo3!AI202","v":0},{"$f":"-OpCo3!AJ202","v":0},{"$f":"-OpCo3!AK202","v":0},{"$f":"-OpCo3!AL202","v":0},{"$f":"-OpCo3!AM202","v":0},{"$f":"-OpCo3!AN202","v":0},{"$f":"-OpCo3!AO202","v":0},{"$f":"-OpCo3!AP202","v":0},{"$f":"-OpCo3!AQ202","v":0},{"$f":"-OpCo3!AR202","v":0},{"$f":"-OpCo3!AS202","v":0},{"$f":"-OpCo3!AT202","v":0},{"$f":"-OpCo3!AU202","v":0},{"$f":"-OpCo3!AV202","v":0},{"$f":"-OpCo3!AW202","v":0},{"$f":"-OpCo3!AX202","v":0},{"$f":"-OpCo3!AY202","v":0},{"$f":"-OpCo3!AZ202","v":0},{"$f":"-OpCo3!BA202","v":0},{"$f":"-OpCo3!BB202","v":0},{"$f":"-OpCo3!BC202","v":0},{"$f":"-OpCo3!BD202","v":0},{"$f":"-OpCo3!BE202","v":0},{"$f":"-OpCo3!BF202","v":0},{"$f":"-OpCo3!BG202","v":0},{"$f":"-OpCo3!BH202","v":0},{"$f":"-OpCo3!BI202","v":0},{"$f":"-OpCo3!BJ202","v":0},{"$f":"-OpCo3!BK202","v":0},{"$f":"-OpCo3!BL202","v":0},{"$f":"-OpCo3!BM202","v":0},{"$f":"-OpCo3!BN202","v":0},{"$f":"-OpCo3!BO202","v":0},{"$f":"-OpCo3!BP202","v":0},{"$f":"-OpCo3!BQ202","v":0},{"$f":"-OpCo3!BR202","v":0},{"$f":"-OpCo3!BS202","v":0},{"$f":"-OpCo3!BT202","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2895","v":0},{"$f":"-OpCo3!N2895","v":0},{"$f":"-OpCo3!O2895","v":0},{"$f":"-OpCo3!P2895","v":0},{"$f":"-OpCo3!Q2895","v":0},{"$f":"-OpCo3!R2895","v":0},{"$f":"-OpCo3!S2895","v":0},{"$f":"-OpCo3!T2895","v":0},{"$f":"-OpCo3!U2895","v":0},{"$f":"-OpCo3!V2895","v":0},{"$f":"-OpCo3!W2895","v":0},{"$f":"-OpCo3!X2895","v":0},{"$f":"-OpCo3!Y2895","v":0},{"$f":"-OpCo3!Z2895","v":0},{"$f":"-OpCo3!AA2895","v":0},{"$f":"-OpCo3!AB2895","v":0},{"$f":"-OpCo3!AC2895","v":0},{"$f":"-OpCo3!AD2895","v":0},{"$f":"-OpCo3!AE2895","v":0},{"$f":"-OpCo3!AF2895","v":0},{"$f":"-OpCo3!AG2895","v":0},{"$f":"-OpCo3!AH2895","v":0},{"$f":"-OpCo3!AI2895","v":0},{"$f":"-OpCo3!AJ2895","v":0},{"$f":"-OpCo3!AK2895","v":0},{"$f":"-OpCo3!AL2895","v":0},{"$f":"-OpCo3!AM2895","v":0},{"$f":"-OpCo3!AN2895","v":0},{"$f":"-OpCo3!AO2895","v":0},{"$f":"-OpCo3!AP2895","v":0},{"$f":"-OpCo3!AQ2895","v":0},{"$f":"-OpCo3!AR2895","v":0},{"$f":"-OpCo3!AS2895","v":0},{"$f":"-OpCo3!AT2895","v":0},{"$f":"-OpCo3!AU2895","v":0},{"$f":"-OpCo3!AV2895","v":0},{"$f":"-OpCo3!AW2895","v":0},{"$f":"-OpCo3!AX2895","v":0},{"$f":"-OpCo3!AY2895","v":0},{"$f":"-OpCo3!AZ2895","v":0},{"$f":"-OpCo3!BA2895","v":0},{"$f":"-OpCo3!BB2895","v":0},{"$f":"-OpCo3!BC2895","v":0},{"$f":"-OpCo3!BD2895","v":0},{"$f":"-OpCo3!BE2895","v":0},{"$f":"-OpCo3!BF2895","v":0},{"$f":"-OpCo3!BG2895","v":0},{"$f":"-OpCo3!BH2895","v":0},{"$f":"-OpCo3!BI2895","v":0},{"$f":"-OpCo3!BJ2895","v":0},{"$f":"-OpCo3!BK2895","v":0},{"$f":"-OpCo3!BL2895","v":0},{"$f":"-OpCo3!BM2895","v":0},{"$f":"-OpCo3!BN2895","v":0},{"$f":"-OpCo3!BO2895","v":0},{"$f":"-OpCo3!BP2895","v":0},{"$f":"-OpCo3!BQ2895","v":0},{"$f":"-OpCo3!BR2895","v":0},{"$f":"-OpCo3!BS2895","v":0},{"$f":"-OpCo3!BT2895","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Recoverable VAT payable to suppliers",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2831","v":0},{"$f":"-OpCo3!N2831","v":0},{"$f":"-OpCo3!O2831","v":0},{"$f":"-OpCo3!P2831","v":0},{"$f":"-OpCo3!Q2831","v":0},{"$f":"-OpCo3!R2831","v":0},{"$f":"-OpCo3!S2831","v":0},{"$f":"-OpCo3!T2831","v":0},{"$f":"-OpCo3!U2831","v":0},{"$f":"-OpCo3!V2831","v":0},{"$f":"-OpCo3!W2831","v":0},{"$f":"-OpCo3!X2831","v":0},{"$f":"-OpCo3!Y2831","v":0},{"$f":"-OpCo3!Z2831","v":0},{"$f":"-OpCo3!AA2831","v":0},{"$f":"-OpCo3!AB2831","v":0},{"$f":"-OpCo3!AC2831","v":0},{"$f":"-OpCo3!AD2831","v":0},{"$f":"-OpCo3!AE2831","v":0},{"$f":"-OpCo3!AF2831","v":0},{"$f":"-OpCo3!AG2831","v":0},{"$f":"-OpCo3!AH2831","v":0},{"$f":"-OpCo3!AI2831","v":0},{"$f":"-OpCo3!AJ2831","v":0},{"$f":"-OpCo3!AK2831","v":0},{"$f":"-OpCo3!AL2831","v":0},{"$f":"-OpCo3!AM2831","v":0},{"$f":"-OpCo3!AN2831","v":0},{"$f":"-OpCo3!AO2831","v":0},{"$f":"-OpCo3!AP2831","v":0},{"$f":"-OpCo3!AQ2831","v":0},{"$f":"-OpCo3!AR2831","v":0},{"$f":"-OpCo3!AS2831","v":0},{"$f":"-OpCo3!AT2831","v":0},{"$f":"-OpCo3!AU2831","v":0},{"$f":"-OpCo3!AV2831","v":0},{"$f":"-OpCo3!AW2831","v":0},{"$f":"-OpCo3!AX2831","v":0},{"$f":"-OpCo3!AY2831","v":0},{"$f":"-OpCo3!AZ2831","v":0},{"$f":"-OpCo3!BA2831","v":0},{"$f":"-OpCo3!BB2831","v":0},{"$f":"-OpCo3!BC2831","v":0},{"$f":"-OpCo3!BD2831","v":0},{"$f":"-OpCo3!BE2831","v":0},{"$f":"-OpCo3!BF2831","v":0},{"$f":"-OpCo3!BG2831","v":0},{"$f":"-OpCo3!BH2831","v":0},{"$f":"-OpCo3!BI2831","v":0},{"$f":"-OpCo3!BJ2831","v":0},{"$f":"-OpCo3!BK2831","v":0},{"$f":"-OpCo3!BL2831","v":0},{"$f":"-OpCo3!BM2831","v":0},{"$f":"-OpCo3!BN2831","v":0},{"$f":"-OpCo3!BO2831","v":0},{"$f":"-OpCo3!BP2831","v":0},{"$f":"-OpCo3!BQ2831","v":0},{"$f":"-OpCo3!BR2831","v":0},{"$f":"-OpCo3!BS2831","v":0},{"$f":"-OpCo3!BT2831","v":0}]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M216","v":0},{"$f":"-OpCo3!N216","v":0},{"$f":"-OpCo3!O216","v":0},{"$f":"-OpCo3!P216","v":0},{"$f":"-OpCo3!Q216","v":0},{"$f":"-OpCo3!R216","v":0},{"$f":"-OpCo3!S216","v":0},{"$f":"-OpCo3!T216","v":0},{"$f":"-OpCo3!U216","v":0},{"$f":"-OpCo3!V216","v":0},{"$f":"-OpCo3!W216","v":0},{"$f":"-OpCo3!X216","v":0},{"$f":"-OpCo3!Y216","v":0},{"$f":"-OpCo3!Z216","v":0},{"$f":"-OpCo3!AA216","v":0},{"$f":"-OpCo3!AB216","v":0},{"$f":"-OpCo3!AC216","v":0},{"$f":"-OpCo3!AD216","v":0},{"$f":"-OpCo3!AE216","v":0},{"$f":"-OpCo3!AF216","v":0},{"$f":"-OpCo3!AG216","v":0},{"$f":"-OpCo3!AH216","v":0},{"$f":"-OpCo3!AI216","v":0},{"$f":"-OpCo3!AJ216","v":0},{"$f":"-OpCo3!AK216","v":0},{"$f":"-OpCo3!AL216","v":0},{"$f":"-OpCo3!AM216","v":0},{"$f":"-OpCo3!AN216","v":0},{"$f":"-OpCo3!AO216","v":0},{"$f":"-OpCo3!AP216","v":0},{"$f":"-OpCo3!AQ216","v":0},{"$f":"-OpCo3!AR216","v":0},{"$f":"-OpCo3!AS216","v":0},{"$f":"-OpCo3!AT216","v":0},{"$f":"-OpCo3!AU216","v":0},{"$f":"-OpCo3!AV216","v":0},{"$f":"-OpCo3!AW216","v":0},{"$f":"-OpCo3!AX216","v":0},{"$f":"-OpCo3!AY216","v":0},{"$f":"-OpCo3!AZ216","v":0},{"$f":"-OpCo3!BA216","v":0},{"$f":"-OpCo3!BB216","v":0},{"$f":"-OpCo3!BC216","v":0},{"$f":"-OpCo3!BD216","v":0},{"$f":"-OpCo3!BE216","v":0},{"$f":"-OpCo3!BF216","v":0},{"$f":"-OpCo3!BG216","v":0},{"$f":"-OpCo3!BH216","v":0},{"$f":"-OpCo3!BI216","v":0},{"$f":"-OpCo3!BJ216","v":0},{"$f":"-OpCo3!BK216","v":0},{"$f":"-OpCo3!BL216","v":0},{"$f":"-OpCo3!BM216","v":0},{"$f":"-OpCo3!BN216","v":0},{"$f":"-OpCo3!BO216","v":0},{"$f":"-OpCo3!BP216","v":0},{"$f":"-OpCo3!BQ216","v":0},{"$f":"-OpCo3!BR216","v":0},{"$f":"-OpCo3!BS216","v":0},{"$f":"-OpCo3!BT216","v":0}]
[{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,"I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M499","v":0},{"$f":"-OpCo3!N499","v":0},{"$f":"-OpCo3!O499","v":0},{"$f":"-OpCo3!P499","v":0},{"$f":"-OpCo3!Q499","v":0},{"$f":"-OpCo3!R499","v":0},{"$f":"-OpCo3!S499","v":0},{"$f":"-OpCo3!T499","v":0},{"$f":"-OpCo3!U499","v":0},{"$f":"-OpCo3!V499","v":0},{"$f":"-OpCo3!W499","v":0},{"$f":"-OpCo3!X499","v":0},{"$f":"-OpCo3!Y499","v":0},{"$f":"-OpCo3!Z499","v":0},{"$f":"-OpCo3!AA499","v":0},{"$f":"-OpCo3!AB499","v":0},{"$f":"-OpCo3!AC499","v":0},{"$f":"-OpCo3!AD499","v":0},{"$f":"-OpCo3!AE499","v":0},{"$f":"-OpCo3!AF499","v":0},{"$f":"-OpCo3!AG499","v":0},{"$f":"-OpCo3!AH499","v":0},{"$f":"-OpCo3!AI499","v":0},{"$f":"-OpCo3!AJ499","v":0},{"$f":"-OpCo3!AK499","v":0},{"$f":"-OpCo3!AL499","v":0},{"$f":"-OpCo3!AM499","v":0},{"$f":"-OpCo3!AN499","v":0},{"$f":"-OpCo3!AO499","v":0},{"$f":"-OpCo3!AP499","v":0},{"$f":"-OpCo3!AQ499","v":0},{"$f":"-OpCo3!AR499","v":0},{"$f":"-OpCo3!AS499","v":0},{"$f":"-OpCo3!AT499","v":0},{"$f":"-OpCo3!AU499","v":0},{"$f":"-OpCo3!AV499","v":0},{"$f":"-OpCo3!AW499","v":0},{"$f":"-OpCo3!AX499","v":0},{"$f":"-OpCo3!AY499","v":0},{"$f":"-OpCo3!AZ499","v":0},{"$f":"-OpCo3!BA499","v":0},{"$f":"-OpCo3!BB499","v":0},{"$f":"-OpCo3!BC499","v":0},{"$f":"-OpCo3!BD499","v":0},{"$f":"-OpCo3!BE499","v":0},{"$f":"-OpCo3!BF499","v":0},{"$f":"-OpCo3!BG499","v":0},{"$f":"-OpCo3!BH499","v":0},{"$f":"-OpCo3!BI499","v":0},{"$f":"-OpCo3!BJ499","v":0},{"$f":"-OpCo3!BK499","v":0},{"$f":"-OpCo3!BL499","v":0},{"$f":"-OpCo3!BM499","v":0},{"$f":"-OpCo3!BN499","v":0},{"$f":"-OpCo3!BO499","v":0},{"$f":"-OpCo3!BP499","v":0},{"$f":"-OpCo3!BQ499","v":0},{"$f":"-OpCo3!BR499","v":0},{"$f":"-OpCo3!BS499","v":0},{"$f":"-OpCo3!BT499","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Irrecoverable VAT on inch purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2909","v":0},{"$f":"-OpCo3!N2909","v":0},{"$f":"-OpCo3!O2909","v":0},{"$f":"-OpCo3!P2909","v":0},{"$f":"-OpCo3!Q2909","v":0},{"$f":"-OpCo3!R2909","v":0},{"$f":"-OpCo3!S2909","v":0},{"$f":"-OpCo3!T2909","v":0},{"$f":"-OpCo3!U2909","v":0},{"$f":"-OpCo3!V2909","v":0},{"$f":"-OpCo3!W2909","v":0},{"$f":"-OpCo3!X2909","v":0},{"$f":"-OpCo3!Y2909","v":0},{"$f":"-OpCo3!Z2909","v":0},{"$f":"-OpCo3!AA2909","v":0},{"$f":"-OpCo3!AB2909","v":0},{"$f":"-OpCo3!AC2909","v":0},{"$f":"-OpCo3!AD2909","v":0},{"$f":"-OpCo3!AE2909","v":0},{"$f":"-OpCo3!AF2909","v":0},{"$f":"-OpCo3!AG2909","v":0},{"$f":"-OpCo3!AH2909","v":0},{"$f":"-OpCo3!AI2909","v":0},{"$f":"-OpCo3!AJ2909","v":0},{"$f":"-OpCo3!AK2909","v":0},{"$f":"-OpCo3!AL2909","v":0},{"$f":"-OpCo3!AM2909","v":0},{"$f":"-OpCo3!AN2909","v":0},{"$f":"-OpCo3!AO2909","v":0},{"$f":"-OpCo3!AP2909","v":0},{"$f":"-OpCo3!AQ2909","v":0},{"$f":"-OpCo3!AR2909","v":0},{"$f":"-OpCo3!AS2909","v":0},{"$f":"-OpCo3!AT2909","v":0},{"$f":"-OpCo3!AU2909","v":0},{"$f":"-OpCo3!AV2909","v":0},{"$f":"-OpCo3!AW2909","v":0},{"$f":"-OpCo3!AX2909","v":0},{"$f":"-OpCo3!AY2909","v":0},{"$f":"-OpCo3!AZ2909","v":0},{"$f":"-OpCo3!BA2909","v":0},{"$f":"-OpCo3!BB2909","v":0},{"$f":"-OpCo3!BC2909","v":0},{"$f":"-OpCo3!BD2909","v":0},{"$f":"-OpCo3!BE2909","v":0},{"$f":"-OpCo3!BF2909","v":0},{"$f":"-OpCo3!BG2909","v":0},{"$f":"-OpCo3!BH2909","v":0},{"$f":"-OpCo3!BI2909","v":0},{"$f":"-OpCo3!BJ2909","v":0},{"$f":"-OpCo3!BK2909","v":0},{"$f":"-OpCo3!BL2909","v":0},{"$f":"-OpCo3!BM2909","v":0},{"$f":"-OpCo3!BN2909","v":0},{"$f":"-OpCo3!BO2909","v":0},{"$f":"-OpCo3!BP2909","v":0},{"$f":"-OpCo3!BQ2909","v":0},{"$f":"-OpCo3!BR2909","v":0},{"$f":"-OpCo3!BS2909","v":0},{"$f":"-OpCo3!BT2909","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"VAT received / (paid) to HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2802","v":0},{"$f":"-OpCo3!N2802","v":0},{"$f":"-OpCo3!O2802","v":0},{"$f":"-OpCo3!P2802","v":0},{"$f":"-OpCo3!Q2802","v":0},{"$f":"-OpCo3!R2802","v":0},{"$f":"-OpCo3!S2802","v":0},{"$f":"-OpCo3!T2802","v":0},{"$f":"-OpCo3!U2802","v":0},{"$f":"-OpCo3!V2802","v":0},{"$f":"-OpCo3!W2802","v":0},{"$f":"-OpCo3!X2802","v":0},{"$f":"-OpCo3!Y2802","v":0},{"$f":"-OpCo3!Z2802","v":0},{"$f":"-OpCo3!AA2802","v":0},{"$f":"-OpCo3!AB2802","v":0},{"$f":"-OpCo3!AC2802","v":0},{"$f":"-OpCo3!AD2802","v":0},{"$f":"-OpCo3!AE2802","v":0},{"$f":"-OpCo3!AF2802","v":0},{"$f":"-OpCo3!AG2802","v":0},{"$f":"-OpCo3!AH2802","v":0},{"$f":"-OpCo3!AI2802","v":0},{"$f":"-OpCo3!AJ2802","v":0},{"$f":"-OpCo3!AK2802","v":0},{"$f":"-OpCo3!AL2802","v":0},{"$f":"-OpCo3!AM2802","v":0},{"$f":"-OpCo3!AN2802","v":0},{"$f":"-OpCo3!AO2802","v":0},{"$f":"-OpCo3!AP2802","v":0},{"$f":"-OpCo3!AQ2802","v":0},{"$f":"-OpCo3!AR2802","v":0},{"$f":"-OpCo3!AS2802","v":0},{"$f":"-OpCo3!AT2802","v":0},{"$f":"-OpCo3!AU2802","v":0},{"$f":"-OpCo3!AV2802","v":0},{"$f":"-OpCo3!AW2802","v":0},{"$f":"-OpCo3!AX2802","v":0},{"$f":"-OpCo3!AY2802","v":0},{"$f":"-OpCo3!AZ2802","v":0},{"$f":"-OpCo3!BA2802","v":0},{"$f":"-OpCo3!BB2802","v":0},{"$f":"-OpCo3!BC2802","v":0},{"$f":"-OpCo3!BD2802","v":0},{"$f":"-OpCo3!BE2802","v":0},{"$f":"-OpCo3!BF2802","v":0},{"$f":"-OpCo3!BG2802","v":0},{"$f":"-OpCo3!BH2802","v":0},{"$f":"-OpCo3!BI2802","v":0},{"$f":"-OpCo3!BJ2802","v":0},{"$f":"-OpCo3!BK2802","v":0},{"$f":"-OpCo3!BL2802","v":0},{"$f":"-OpCo3!BM2802","v":0},{"$f":"-OpCo3!BN2802","v":0},{"$f":"-OpCo3!BO2802","v":0},{"$f":"-OpCo3!BP2802","v":0},{"$f":"-OpCo3!BQ2802","v":0},{"$f":"-OpCo3!BR2802","v":0},{"$f":"-OpCo3!BS2802","v":0},{"$f":"-OpCo3!BT2802","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Business rates",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2478","v":0},{"$f":"-OpCo3!N2478","v":0},{"$f":"-OpCo3!O2478","v":0},{"$f":"-OpCo3!P2478","v":0},{"$f":"-OpCo3!Q2478","v":0},{"$f":"-OpCo3!R2478","v":0},{"$f":"-OpCo3!S2478","v":0},{"$f":"-OpCo3!T2478","v":0},{"$f":"-OpCo3!U2478","v":0},{"$f":"-OpCo3!V2478","v":0},{"$f":"-OpCo3!W2478","v":0},{"$f":"-OpCo3!X2478","v":0},{"$f":"-OpCo3!Y2478","v":0},{"$f":"-OpCo3!Z2478","v":0},{"$f":"-OpCo3!AA2478","v":0},{"$f":"-OpCo3!AB2478","v":0},{"$f":"-OpCo3!AC2478","v":0},{"$f":"-OpCo3!AD2478","v":0},{"$f":"-OpCo3!AE2478","v":0},{"$f":"-OpCo3!AF2478","v":0},{"$f":"-OpCo3!AG2478","v":0},{"$f":"-OpCo3!AH2478","v":0},{"$f":"-OpCo3!AI2478","v":0},{"$f":"-OpCo3!AJ2478","v":0},{"$f":"-OpCo3!AK2478","v":0},{"$f":"-OpCo3!AL2478","v":0},{"$f":"-OpCo3!AM2478","v":0},{"$f":"-OpCo3!AN2478","v":0},{"$f":"-OpCo3!AO2478","v":0},{"$f":"-OpCo3!AP2478","v":0},{"$f":"-OpCo3!AQ2478","v":0},{"$f":"-OpCo3!AR2478","v":0},{"$f":"-OpCo3!AS2478","v":0},{"$f":"-OpCo3!AT2478","v":0},{"$f":"-OpCo3!AU2478","v":0},{"$f":"-OpCo3!AV2478","v":0},{"$f":"-OpCo3!AW2478","v":0},{"$f":"-OpCo3!AX2478","v":0},{"$f":"-OpCo3!AY2478","v":0},{"$f":"-OpCo3!AZ2478","v":0},{"$f":"-OpCo3!BA2478","v":0},{"$f":"-OpCo3!BB2478","v":0},{"$f":"-OpCo3!BC2478","v":0},{"$f":"-OpCo3!BD2478","v":0},{"$f":"-OpCo3!BE2478","v":0},{"$f":"-OpCo3!BF2478","v":0},{"$f":"-OpCo3!BG2478","v":0},{"$f":"-OpCo3!BH2478","v":0},{"$f":"-OpCo3!BI2478","v":0},{"$f":"-OpCo3!BJ2478","v":0},{"$f":"-OpCo3!BK2478","v":0},{"$f":"-OpCo3!BL2478","v":0},{"$f":"-OpCo3!BM2478","v":0},{"$f":"-OpCo3!BN2478","v":0},{"$f":"-OpCo3!BO2478","v":0},{"$f":"-OpCo3!BP2478","v":0},{"$f":"-OpCo3!BQ2478","v":0},{"$f":"-OpCo3!BR2478","v":0},{"$f":"-OpCo3!BS2478","v":0},{"$f":"-OpCo3!BT2478","v":0}]
[{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,"Corporation tax",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M3249","v":0},{"$f":"-OpCo3!N3249","v":0},{"$f":"-OpCo3!O3249","v":0},{"$f":"-OpCo3!P3249","v":0},{"$f":"-OpCo3!Q3249","v":0},{"$f":"-OpCo3!R3249","v":0},{"$f":"-OpCo3!S3249","v":0},{"$f":"-OpCo3!T3249","v":0},{"$f":"-OpCo3!U3249","v":0},{"$f":"-OpCo3!V3249","v":0},{"$f":"-OpCo3!W3249","v":0},{"$f":"-OpCo3!X3249","v":0},{"$f":"-OpCo3!Y3249","v":0},{"$f":"-OpCo3!Z3249","v":0},{"$f":"-OpCo3!AA3249","v":0},{"$f":"-OpCo3!AB3249","v":0},{"$f":"-OpCo3!AC3249","v":0},{"$f":"-OpCo3!AD3249","v":0},{"$f":"-OpCo3!AE3249","v":0},{"$f":"-OpCo3!AF3249","v":0},{"$f":"-OpCo3!AG3249","v":0},{"$f":"-OpCo3!AH3249","v":0},{"$f":"-OpCo3!AI3249","v":0},{"$f":"-OpCo3!AJ3249","v":0},{"$f":"-OpCo3!AK3249","v":0},{"$f":"-OpCo3!AL3249","v":0},{"$f":"-OpCo3!AM3249","v":0},{"$f":"-OpCo3!AN3249","v":0},{"$f":"-OpCo3!AO3249","v":0},{"$f":"-OpCo3!AP3249","v":0},{"$f":"-OpCo3!AQ3249","v":0},{"$f":"-OpCo3!AR3249","v":0},{"$f":"-OpCo3!AS3249","v":0},{"$f":"-OpCo3!AT3249","v":0},{"$f":"-OpCo3!AU3249","v":0},{"$f":"-OpCo3!AV3249","v":0},{"$f":"-OpCo3!AW3249","v":0},{"$f":"-OpCo3!AX3249","v":0},{"$f":"-OpCo3!AY3249","v":0},{"$f":"-OpCo3!AZ3249","v":0},{"$f":"-OpCo3!BA3249","v":0},{"$f":"-OpCo3!BB3249","v":0},{"$f":"-OpCo3!BC3249","v":0},{"$f":"-OpCo3!BD3249","v":0},{"$f":"-OpCo3!BE3249","v":0},{"$f":"-OpCo3!BF3249","v":0},{"$f":"-OpCo3!BG3249","v":0},{"$f":"-OpCo3!BH3249","v":0},{"$f":"-OpCo3!BI3249","v":0},{"$f":"-OpCo3!BJ3249","v":0},{"$f":"-OpCo3!BK3249","v":0},{"$f":"-OpCo3!BL3249","v":0},{"$f":"-OpCo3!BM3249","v":0},{"$f":"-OpCo3!BN3249","v":0},{"$f":"-OpCo3!BO3249","v":0},{"$f":"-OpCo3!BP3249","v":0},{"$f":"-OpCo3!BQ3249","v":0},{"$f":"-OpCo3!BR3249","v":0},{"$f":"-OpCo3!BS3249","v":0},{"$f":"-OpCo3!BT3249","v":0}]
[]
[null,null,null,"Cash from operations",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M377,M385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash for investing activities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M401:M405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS401:AS405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of fixed assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M168","v":0},{"$f":"-OpCo3!N168","v":0},{"$f":"-OpCo3!O168","v":0},{"$f":"-OpCo3!P168","v":0},{"$f":"-OpCo3!Q168","v":0},{"$f":"-OpCo3!R168","v":0},{"$f":"-OpCo3!S168","v":0},{"$f":"-OpCo3!T168","v":0},{"$f":"-OpCo3!U168","v":0},{"$f":"-OpCo3!V168","v":0},{"$f":"-OpCo3!W168","v":0},{"$f":"-OpCo3!X168","v":0},{"$f":"-OpCo3!Y168","v":0},{"$f":"-OpCo3!Z168","v":0},{"$f":"-OpCo3!AA168","v":0},{"$f":"-OpCo3!AB168","v":0},{"$f":"-OpCo3!AC168","v":0},{"$f":"-OpCo3!AD168","v":0},{"$f":"-OpCo3!AE168","v":0},{"$f":"-OpCo3!AF168","v":0},{"$f":"-OpCo3!AG168","v":0},{"$f":"-OpCo3!AH168","v":0},{"$f":"-OpCo3!AI168","v":0},{"$f":"-OpCo3!AJ168","v":0},{"$f":"-OpCo3!AK168","v":0},{"$f":"-OpCo3!AL168","v":0},{"$f":"-OpCo3!AM168","v":0},{"$f":"-OpCo3!AN168","v":0},{"$f":"-OpCo3!AO168","v":0},{"$f":"-OpCo3!AP168","v":0},{"$f":"-OpCo3!AQ168","v":0},{"$f":"-OpCo3!AR168","v":0},{"$f":"-OpCo3!AS168","v":0},{"$f":"-OpCo3!AT168","v":0},{"$f":"-OpCo3!AU168","v":0},{"$f":"-OpCo3!AV168","v":0},{"$f":"-OpCo3!AW168","v":0},{"$f":"-OpCo3!AX168","v":0},{"$f":"-OpCo3!AY168","v":0},{"$f":"-OpCo3!AZ168","v":0},{"$f":"-OpCo3!BA168","v":0},{"$f":"-OpCo3!BB168","v":0},{"$f":"-OpCo3!BC168","v":0},{"$f":"-OpCo3!BD168","v":0},{"$f":"-OpCo3!BE168","v":0},{"$f":"-OpCo3!BF168","v":0},{"$f":"-OpCo3!BG168","v":0},{"$f":"-OpCo3!BH168","v":0},{"$f":"-OpCo3!BI168","v":0},{"$f":"-OpCo3!BJ168","v":0},{"$f":"-OpCo3!BK168","v":0},{"$f":"-OpCo3!BL168","v":0},{"$f":"-OpCo3!BM168","v":0},{"$f":"-OpCo3!BN168","v":0},{"$f":"-OpCo3!BO168","v":0},{"$f":"-OpCo3!BP168","v":0},{"$f":"-OpCo3!BQ168","v":0},{"$f":"-OpCo3!BR168","v":0},{"$f":"-OpCo3!BS168","v":0},{"$f":"-OpCo3!BT168","v":0}]
[null,null,null,"Irrecoverable VAT on fixed asset purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2856","v":0},{"$f":"-OpCo3!N2856","v":0},{"$f":"-OpCo3!O2856","v":0},{"$f":"-OpCo3!P2856","v":0},{"$f":"-OpCo3!Q2856","v":0},{"$f":"-OpCo3!R2856","v":0},{"$f":"-OpCo3!S2856","v":0},{"$f":"-OpCo3!T2856","v":0},{"$f":"-OpCo3!U2856","v":0},{"$f":"-OpCo3!V2856","v":0},{"$f":"-OpCo3!W2856","v":0},{"$f":"-OpCo3!X2856","v":0},{"$f":"-OpCo3!Y2856","v":0},{"$f":"-OpCo3!Z2856","v":0},{"$f":"-OpCo3!AA2856","v":0},{"$f":"-OpCo3!AB2856","v":0},{"$f":"-OpCo3!AC2856","v":0},{"$f":"-OpCo3!AD2856","v":0},{"$f":"-OpCo3!AE2856","v":0},{"$f":"-OpCo3!AF2856","v":0},{"$f":"-OpCo3!AG2856","v":0},{"$f":"-OpCo3!AH2856","v":0},{"$f":"-OpCo3!AI2856","v":0},{"$f":"-OpCo3!AJ2856","v":0},{"$f":"-OpCo3!AK2856","v":0},{"$f":"-OpCo3!AL2856","v":0},{"$f":"-OpCo3!AM2856","v":0},{"$f":"-OpCo3!AN2856","v":0},{"$f":"-OpCo3!AO2856","v":0},{"$f":"-OpCo3!AP2856","v":0},{"$f":"-OpCo3!AQ2856","v":0},{"$f":"-OpCo3!AR2856","v":0},{"$f":"-OpCo3!AS2856","v":0},{"$f":"-OpCo3!AT2856","v":0},{"$f":"-OpCo3!AU2856","v":0},{"$f":"-OpCo3!AV2856","v":0},{"$f":"-OpCo3!AW2856","v":0},{"$f":"-OpCo3!AX2856","v":0},{"$f":"-OpCo3!AY2856","v":0},{"$f":"-OpCo3!AZ2856","v":0},{"$f":"-OpCo3!BA2856","v":0},{"$f":"-OpCo3!BB2856","v":0},{"$f":"-OpCo3!BC2856","v":0},{"$f":"-OpCo3!BD2856","v":0},{"$f":"-OpCo3!BE2856","v":0},{"$f":"-OpCo3!BF2856","v":0},{"$f":"-OpCo3!BG2856","v":0},{"$f":"-OpCo3!BH2856","v":0},{"$f":"-OpCo3!BI2856","v":0},{"$f":"-OpCo3!BJ2856","v":0},{"$f":"-OpCo3!BK2856","v":0},{"$f":"-OpCo3!BL2856","v":0},{"$f":"-OpCo3!BM2856","v":0},{"$f":"-OpCo3!BN2856","v":0},{"$f":"-OpCo3!BO2856","v":0},{"$f":"-OpCo3!BP2856","v":0},{"$f":"-OpCo3!BQ2856","v":0},{"$f":"-OpCo3!BR2856","v":0},{"$f":"-OpCo3!BS2856","v":0},{"$f":"-OpCo3!BT2856","v":0}]
[null,null,null,"Adjustment for leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M1157","v":0},{"$f":"-OpCo3!N1157","v":0},{"$f":"-OpCo3!O1157","v":0},{"$f":"-OpCo3!P1157","v":0},{"$f":"-OpCo3!Q1157","v":0},{"$f":"-OpCo3!R1157","v":0},{"$f":"-OpCo3!S1157","v":0},{"$f":"-OpCo3!T1157","v":0},{"$f":"-OpCo3!U1157","v":0},{"$f":"-OpCo3!V1157","v":0},{"$f":"-OpCo3!W1157","v":0},{"$f":"-OpCo3!X1157","v":0},{"$f":"-OpCo3!Y1157","v":0},{"$f":"-OpCo3!Z1157","v":0},{"$f":"-OpCo3!AA1157","v":0},{"$f":"-OpCo3!AB1157","v":0},{"$f":"-OpCo3!AC1157","v":0},{"$f":"-OpCo3!AD1157","v":0},{"$f":"-OpCo3!AE1157","v":0},{"$f":"-OpCo3!AF1157","v":0},{"$f":"-OpCo3!AG1157","v":0},{"$f":"-OpCo3!AH1157","v":0},{"$f":"-OpCo3!AI1157","v":0},{"$f":"-OpCo3!AJ1157","v":0},{"$f":"-OpCo3!AK1157","v":0},{"$f":"-OpCo3!AL1157","v":0},{"$f":"-OpCo3!AM1157","v":0},{"$f":"-OpCo3!AN1157","v":0},{"$f":"-OpCo3!AO1157","v":0},{"$f":"-OpCo3!AP1157","v":0},{"$f":"-OpCo3!AQ1157","v":0},{"$f":"-OpCo3!AR1157","v":0},{"$f":"-OpCo3!AS1157","v":0},{"$f":"-OpCo3!AT1157","v":0},{"$f":"-OpCo3!AU1157","v":0},{"$f":"-OpCo3!AV1157","v":0},{"$f":"-OpCo3!AW1157","v":0},{"$f":"-OpCo3!AX1157","v":0},{"$f":"-OpCo3!AY1157","v":0},{"$f":"-OpCo3!AZ1157","v":0},{"$f":"-OpCo3!BA1157","v":0},{"$f":"-OpCo3!BB1157","v":0},{"$f":"-OpCo3!BC1157","v":0},{"$f":"-OpCo3!BD1157","v":0},{"$f":"-OpCo3!BE1157","v":0},{"$f":"-OpCo3!BF1157","v":0},{"$f":"-OpCo3!BG1157","v":0},{"$f":"-OpCo3!BH1157","v":0},{"$f":"-OpCo3!BI1157","v":0},{"$f":"-OpCo3!BJ1157","v":0},{"$f":"-OpCo3!BK1157","v":0},{"$f":"-OpCo3!BL1157","v":0},{"$f":"-OpCo3!BM1157","v":0},{"$f":"-OpCo3!BN1157","v":0},{"$f":"-OpCo3!BO1157","v":0},{"$f":"-OpCo3!BP1157","v":0},{"$f":"-OpCo3!BQ1157","v":0},{"$f":"-OpCo3!BR1157","v":0},{"$f":"-OpCo3!BS1157","v":0},{"$f":"-OpCo3!BT1157","v":0}]
[null,null,null,"Sale of assets to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M1134","v":0},{"$f":"-OpCo3!N1134","v":0},{"$f":"-OpCo3!O1134","v":0},{"$f":"-OpCo3!P1134","v":0},{"$f":"-OpCo3!Q1134","v":0},{"$f":"-OpCo3!R1134","v":0},{"$f":"-OpCo3!S1134","v":0},{"$f":"-OpCo3!T1134","v":0},{"$f":"-OpCo3!U1134","v":0},{"$f":"-OpCo3!V1134","v":0},{"$f":"-OpCo3!W1134","v":0},{"$f":"-OpCo3!X1134","v":0},{"$f":"-OpCo3!Y1134","v":0},{"$f":"-OpCo3!Z1134","v":0},{"$f":"-OpCo3!AA1134","v":0},{"$f":"-OpCo3!AB1134","v":0},{"$f":"-OpCo3!AC1134","v":0},{"$f":"-OpCo3!AD1134","v":0},{"$f":"-OpCo3!AE1134","v":0},{"$f":"-OpCo3!AF1134","v":0},{"$f":"-OpCo3!AG1134","v":0},{"$f":"-OpCo3!AH1134","v":0},{"$f":"-OpCo3!AI1134","v":0},{"$f":"-OpCo3!AJ1134","v":0},{"$f":"-OpCo3!AK1134","v":0},{"$f":"-OpCo3!AL1134","v":0},{"$f":"-OpCo3!AM1134","v":0},{"$f":"-OpCo3!AN1134","v":0},{"$f":"-OpCo3!AO1134","v":0},{"$f":"-OpCo3!AP1134","v":0},{"$f":"-OpCo3!AQ1134","v":0},{"$f":"-OpCo3!AR1134","v":0},{"$f":"-OpCo3!AS1134","v":0},{"$f":"-OpCo3!AT1134","v":0},{"$f":"-OpCo3!AU1134","v":0},{"$f":"-OpCo3!AV1134","v":0},{"$f":"-OpCo3!AW1134","v":0},{"$f":"-OpCo3!AX1134","v":0},{"$f":"-OpCo3!AY1134","v":0},{"$f":"-OpCo3!AZ1134","v":0},{"$f":"-OpCo3!BA1134","v":0},{"$f":"-OpCo3!BB1134","v":0},{"$f":"-OpCo3!BC1134","v":0},{"$f":"-OpCo3!BD1134","v":0},{"$f":"-OpCo3!BE1134","v":0},{"$f":"-OpCo3!BF1134","v":0},{"$f":"-OpCo3!BG1134","v":0},{"$f":"-OpCo3!BH1134","v":0},{"$f":"-OpCo3!BI1134","v":0},{"$f":"-OpCo3!BJ1134","v":0},{"$f":"-OpCo3!BK1134","v":0},{"$f":"-OpCo3!BL1134","v":0},{"$f":"-OpCo3!BM1134","v":0},{"$f":"-OpCo3!BN1134","v":0},{"$f":"-OpCo3!BO1134","v":0},{"$f":"-OpCo3!BP1134","v":0},{"$f":"-OpCo3!BQ1134","v":0},{"$f":"-OpCo3!BR1134","v":0},{"$f":"-OpCo3!BS1134","v":0},{"$f":"-OpCo3!BT1134","v":0}]
[null,null,null,"Re-purchase of assets from lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M1141","v":0},{"$f":"-OpCo3!N1141","v":0},{"$f":"-OpCo3!O1141","v":0},{"$f":"-OpCo3!P1141","v":0},{"$f":"-OpCo3!Q1141","v":0},{"$f":"-OpCo3!R1141","v":0},{"$f":"-OpCo3!S1141","v":0},{"$f":"-OpCo3!T1141","v":0},{"$f":"-OpCo3!U1141","v":0},{"$f":"-OpCo3!V1141","v":0},{"$f":"-OpCo3!W1141","v":0},{"$f":"-OpCo3!X1141","v":0},{"$f":"-OpCo3!Y1141","v":0},{"$f":"-OpCo3!Z1141","v":0},{"$f":"-OpCo3!AA1141","v":0},{"$f":"-OpCo3!AB1141","v":0},{"$f":"-OpCo3!AC1141","v":0},{"$f":"-OpCo3!AD1141","v":0},{"$f":"-OpCo3!AE1141","v":0},{"$f":"-OpCo3!AF1141","v":0},{"$f":"-OpCo3!AG1141","v":0},{"$f":"-OpCo3!AH1141","v":0},{"$f":"-OpCo3!AI1141","v":0},{"$f":"-OpCo3!AJ1141","v":0},{"$f":"-OpCo3!AK1141","v":0},{"$f":"-OpCo3!AL1141","v":0},{"$f":"-OpCo3!AM1141","v":0},{"$f":"-OpCo3!AN1141","v":0},{"$f":"-OpCo3!AO1141","v":0},{"$f":"-OpCo3!AP1141","v":0},{"$f":"-OpCo3!AQ1141","v":0},{"$f":"-OpCo3!AR1141","v":0},{"$f":"-OpCo3!AS1141","v":0},{"$f":"-OpCo3!AT1141","v":0},{"$f":"-OpCo3!AU1141","v":0},{"$f":"-OpCo3!AV1141","v":0},{"$f":"-OpCo3!AW1141","v":0},{"$f":"-OpCo3!AX1141","v":0},{"$f":"-OpCo3!AY1141","v":0},{"$f":"-OpCo3!AZ1141","v":0},{"$f":"-OpCo3!BA1141","v":0},{"$f":"-OpCo3!BB1141","v":0},{"$f":"-OpCo3!BC1141","v":0},{"$f":"-OpCo3!BD1141","v":0},{"$f":"-OpCo3!BE1141","v":0},{"$f":"-OpCo3!BF1141","v":0},{"$f":"-OpCo3!BG1141","v":0},{"$f":"-OpCo3!BH1141","v":0},{"$f":"-OpCo3!BI1141","v":0},{"$f":"-OpCo3!BJ1141","v":0},{"$f":"-OpCo3!BK1141","v":0},{"$f":"-OpCo3!BL1141","v":0},{"$f":"-OpCo3!BM1141","v":0},{"$f":"-OpCo3!BN1141","v":0},{"$f":"-OpCo3!BO1141","v":0},{"$f":"-OpCo3!BP1141","v":0},{"$f":"-OpCo3!BQ1141","v":0},{"$f":"-OpCo3!BR1141","v":0},{"$f":"-OpCo3!BS1141","v":0},{"$f":"-OpCo3!BT1141","v":0}]
[]
[null,null,null,"Cash for financing activities",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M408:M424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grant received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M628","v":0},{"$f":"OpCo3!N628","v":0},{"$f":"OpCo3!O628","v":0},{"$f":"OpCo3!P628","v":0},{"$f":"OpCo3!Q628","v":0},{"$f":"OpCo3!R628","v":0},{"$f":"OpCo3!S628","v":0},{"$f":"OpCo3!T628","v":0},{"$f":"OpCo3!U628","v":0},{"$f":"OpCo3!V628","v":0},{"$f":"OpCo3!W628","v":0},{"$f":"OpCo3!X628","v":0},{"$f":"OpCo3!Y628","v":0},{"$f":"OpCo3!Z628","v":0},{"$f":"OpCo3!AA628","v":0},{"$f":"OpCo3!AB628","v":0},{"$f":"OpCo3!AC628","v":0},{"$f":"OpCo3!AD628","v":0},{"$f":"OpCo3!AE628","v":0},{"$f":"OpCo3!AF628","v":0},{"$f":"OpCo3!AG628","v":0},{"$f":"OpCo3!AH628","v":0},{"$f":"OpCo3!AI628","v":0},{"$f":"OpCo3!AJ628","v":0},{"$f":"OpCo3!AK628","v":0},{"$f":"OpCo3!AL628","v":0},{"$f":"OpCo3!AM628","v":0},{"$f":"OpCo3!AN628","v":0},{"$f":"OpCo3!AO628","v":0},{"$f":"OpCo3!AP628","v":0},{"$f":"OpCo3!AQ628","v":0},{"$f":"OpCo3!AR628","v":0},{"$f":"OpCo3!AS628","v":0},{"$f":"OpCo3!AT628","v":0},{"$f":"OpCo3!AU628","v":0},{"$f":"OpCo3!AV628","v":0},{"$f":"OpCo3!AW628","v":0},{"$f":"OpCo3!AX628","v":0},{"$f":"OpCo3!AY628","v":0},{"$f":"OpCo3!AZ628","v":0},{"$f":"OpCo3!BA628","v":0},{"$f":"OpCo3!BB628","v":0},{"$f":"OpCo3!BC628","v":0},{"$f":"OpCo3!BD628","v":0},{"$f":"OpCo3!BE628","v":0},{"$f":"OpCo3!BF628","v":0},{"$f":"OpCo3!BG628","v":0},{"$f":"OpCo3!BH628","v":0},{"$f":"OpCo3!BI628","v":0},{"$f":"OpCo3!BJ628","v":0},{"$f":"OpCo3!BK628","v":0},{"$f":"OpCo3!BL628","v":0},{"$f":"OpCo3!BM628","v":0},{"$f":"OpCo3!BN628","v":0},{"$f":"OpCo3!BO628","v":0},{"$f":"OpCo3!BP628","v":0},{"$f":"OpCo3!BQ628","v":0},{"$f":"OpCo3!BR628","v":0},{"$f":"OpCo3!BS628","v":0},{"$f":"OpCo3!BT628","v":0}]
[null,null,null,"Loan interest paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2183","v":0},{"$f":"-OpCo3!N2183","v":0},{"$f":"-OpCo3!O2183","v":0},{"$f":"-OpCo3!P2183","v":0},{"$f":"-OpCo3!Q2183","v":0},{"$f":"-OpCo3!R2183","v":0},{"$f":"-OpCo3!S2183","v":0},{"$f":"-OpCo3!T2183","v":0},{"$f":"-OpCo3!U2183","v":0},{"$f":"-OpCo3!V2183","v":0},{"$f":"-OpCo3!W2183","v":0},{"$f":"-OpCo3!X2183","v":0},{"$f":"-OpCo3!Y2183","v":0},{"$f":"-OpCo3!Z2183","v":0},{"$f":"-OpCo3!AA2183","v":0},{"$f":"-OpCo3!AB2183","v":0},{"$f":"-OpCo3!AC2183","v":0},{"$f":"-OpCo3!AD2183","v":0},{"$f":"-OpCo3!AE2183","v":0},{"$f":"-OpCo3!AF2183","v":0},{"$f":"-OpCo3!AG2183","v":0},{"$f":"-OpCo3!AH2183","v":0},{"$f":"-OpCo3!AI2183","v":0},{"$f":"-OpCo3!AJ2183","v":0},{"$f":"-OpCo3!AK2183","v":0},{"$f":"-OpCo3!AL2183","v":0},{"$f":"-OpCo3!AM2183","v":0},{"$f":"-OpCo3!AN2183","v":0},{"$f":"-OpCo3!AO2183","v":0},{"$f":"-OpCo3!AP2183","v":0},{"$f":"-OpCo3!AQ2183","v":0},{"$f":"-OpCo3!AR2183","v":0},{"$f":"-OpCo3!AS2183","v":0},{"$f":"-OpCo3!AT2183","v":0},{"$f":"-OpCo3!AU2183","v":0},{"$f":"-OpCo3!AV2183","v":0},{"$f":"-OpCo3!AW2183","v":0},{"$f":"-OpCo3!AX2183","v":0},{"$f":"-OpCo3!AY2183","v":0},{"$f":"-OpCo3!AZ2183","v":0},{"$f":"-OpCo3!BA2183","v":0},{"$f":"-OpCo3!BB2183","v":0},{"$f":"-OpCo3!BC2183","v":0},{"$f":"-OpCo3!BD2183","v":0},{"$f":"-OpCo3!BE2183","v":0},{"$f":"-OpCo3!BF2183","v":0},{"$f":"-OpCo3!BG2183","v":0},{"$f":"-OpCo3!BH2183","v":0},{"$f":"-OpCo3!BI2183","v":0},{"$f":"-OpCo3!BJ2183","v":0},{"$f":"-OpCo3!BK2183","v":0},{"$f":"-OpCo3!BL2183","v":0},{"$f":"-OpCo3!BM2183","v":0},{"$f":"-OpCo3!BN2183","v":0},{"$f":"-OpCo3!BO2183","v":0},{"$f":"-OpCo3!BP2183","v":0},{"$f":"-OpCo3!BQ2183","v":0},{"$f":"-OpCo3!BR2183","v":0},{"$f":"-OpCo3!BS2183","v":0},{"$f":"-OpCo3!BT2183","v":0}]
[null,null,null,"Loan fees paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2169","v":0},{"$f":"-OpCo3!N2169","v":0},{"$f":"-OpCo3!O2169","v":0},{"$f":"-OpCo3!P2169","v":0},{"$f":"-OpCo3!Q2169","v":0},{"$f":"-OpCo3!R2169","v":0},{"$f":"-OpCo3!S2169","v":0},{"$f":"-OpCo3!T2169","v":0},{"$f":"-OpCo3!U2169","v":0},{"$f":"-OpCo3!V2169","v":0},{"$f":"-OpCo3!W2169","v":0},{"$f":"-OpCo3!X2169","v":0},{"$f":"-OpCo3!Y2169","v":0},{"$f":"-OpCo3!Z2169","v":0},{"$f":"-OpCo3!AA2169","v":0},{"$f":"-OpCo3!AB2169","v":0},{"$f":"-OpCo3!AC2169","v":0},{"$f":"-OpCo3!AD2169","v":0},{"$f":"-OpCo3!AE2169","v":0},{"$f":"-OpCo3!AF2169","v":0},{"$f":"-OpCo3!AG2169","v":0},{"$f":"-OpCo3!AH2169","v":0},{"$f":"-OpCo3!AI2169","v":0},{"$f":"-OpCo3!AJ2169","v":0},{"$f":"-OpCo3!AK2169","v":0},{"$f":"-OpCo3!AL2169","v":0},{"$f":"-OpCo3!AM2169","v":0},{"$f":"-OpCo3!AN2169","v":0},{"$f":"-OpCo3!AO2169","v":0},{"$f":"-OpCo3!AP2169","v":0},{"$f":"-OpCo3!AQ2169","v":0},{"$f":"-OpCo3!AR2169","v":0},{"$f":"-OpCo3!AS2169","v":0},{"$f":"-OpCo3!AT2169","v":0},{"$f":"-OpCo3!AU2169","v":0},{"$f":"-OpCo3!AV2169","v":0},{"$f":"-OpCo3!AW2169","v":0},{"$f":"-OpCo3!AX2169","v":0},{"$f":"-OpCo3!AY2169","v":0},{"$f":"-OpCo3!AZ2169","v":0},{"$f":"-OpCo3!BA2169","v":0},{"$f":"-OpCo3!BB2169","v":0},{"$f":"-OpCo3!BC2169","v":0},{"$f":"-OpCo3!BD2169","v":0},{"$f":"-OpCo3!BE2169","v":0},{"$f":"-OpCo3!BF2169","v":0},{"$f":"-OpCo3!BG2169","v":0},{"$f":"-OpCo3!BH2169","v":0},{"$f":"-OpCo3!BI2169","v":0},{"$f":"-OpCo3!BJ2169","v":0},{"$f":"-OpCo3!BK2169","v":0},{"$f":"-OpCo3!BL2169","v":0},{"$f":"-OpCo3!BM2169","v":0},{"$f":"-OpCo3!BN2169","v":0},{"$f":"-OpCo3!BO2169","v":0},{"$f":"-OpCo3!BP2169","v":0},{"$f":"-OpCo3!BQ2169","v":0},{"$f":"-OpCo3!BR2169","v":0},{"$f":"-OpCo3!BS2169","v":0},{"$f":"-OpCo3!BT2169","v":0}]
[null,null,null,"Loan principal paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2159","v":0},{"$f":"-OpCo3!N2159","v":0},{"$f":"-OpCo3!O2159","v":0},{"$f":"-OpCo3!P2159","v":0},{"$f":"-OpCo3!Q2159","v":0},{"$f":"-OpCo3!R2159","v":0},{"$f":"-OpCo3!S2159","v":0},{"$f":"-OpCo3!T2159","v":0},{"$f":"-OpCo3!U2159","v":0},{"$f":"-OpCo3!V2159","v":0},{"$f":"-OpCo3!W2159","v":0},{"$f":"-OpCo3!X2159","v":0},{"$f":"-OpCo3!Y2159","v":0},{"$f":"-OpCo3!Z2159","v":0},{"$f":"-OpCo3!AA2159","v":0},{"$f":"-OpCo3!AB2159","v":0},{"$f":"-OpCo3!AC2159","v":0},{"$f":"-OpCo3!AD2159","v":0},{"$f":"-OpCo3!AE2159","v":0},{"$f":"-OpCo3!AF2159","v":0},{"$f":"-OpCo3!AG2159","v":0},{"$f":"-OpCo3!AH2159","v":0},{"$f":"-OpCo3!AI2159","v":0},{"$f":"-OpCo3!AJ2159","v":0},{"$f":"-OpCo3!AK2159","v":0},{"$f":"-OpCo3!AL2159","v":0},{"$f":"-OpCo3!AM2159","v":0},{"$f":"-OpCo3!AN2159","v":0},{"$f":"-OpCo3!AO2159","v":0},{"$f":"-OpCo3!AP2159","v":0},{"$f":"-OpCo3!AQ2159","v":0},{"$f":"-OpCo3!AR2159","v":0},{"$f":"-OpCo3!AS2159","v":0},{"$f":"-OpCo3!AT2159","v":0},{"$f":"-OpCo3!AU2159","v":0},{"$f":"-OpCo3!AV2159","v":0},{"$f":"-OpCo3!AW2159","v":0},{"$f":"-OpCo3!AX2159","v":0},{"$f":"-OpCo3!AY2159","v":0},{"$f":"-OpCo3!AZ2159","v":0},{"$f":"-OpCo3!BA2159","v":0},{"$f":"-OpCo3!BB2159","v":0},{"$f":"-OpCo3!BC2159","v":0},{"$f":"-OpCo3!BD2159","v":0},{"$f":"-OpCo3!BE2159","v":0},{"$f":"-OpCo3!BF2159","v":0},{"$f":"-OpCo3!BG2159","v":0},{"$f":"-OpCo3!BH2159","v":0},{"$f":"-OpCo3!BI2159","v":0},{"$f":"-OpCo3!BJ2159","v":0},{"$f":"-OpCo3!BK2159","v":0},{"$f":"-OpCo3!BL2159","v":0},{"$f":"-OpCo3!BM2159","v":0},{"$f":"-OpCo3!BN2159","v":0},{"$f":"-OpCo3!BO2159","v":0},{"$f":"-OpCo3!BP2159","v":0},{"$f":"-OpCo3!BQ2159","v":0},{"$f":"-OpCo3!BR2159","v":0},{"$f":"-OpCo3!BS2159","v":0},{"$f":"-OpCo3!BT2159","v":0}]
[null,null,null,"Lease charge paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo3!M1123,OpCo3!M1129)","v":0},{"$f":"-SUM(OpCo3!N1123,OpCo3!N1129)","v":0},{"$f":"-SUM(OpCo3!O1123,OpCo3!O1129)","v":0},{"$f":"-SUM(OpCo3!P1123,OpCo3!P1129)","v":0},{"$f":"-SUM(OpCo3!Q1123,OpCo3!Q1129)","v":0},{"$f":"-SUM(OpCo3!R1123,OpCo3!R1129)","v":0},{"$f":"-SUM(OpCo3!S1123,OpCo3!S1129)","v":0},{"$f":"-SUM(OpCo3!T1123,OpCo3!T1129)","v":0},{"$f":"-SUM(OpCo3!U1123,OpCo3!U1129)","v":0},{"$f":"-SUM(OpCo3!V1123,OpCo3!V1129)","v":0},{"$f":"-SUM(OpCo3!W1123,OpCo3!W1129)","v":0},{"$f":"-SUM(OpCo3!X1123,OpCo3!X1129)","v":0},{"$f":"-SUM(OpCo3!Y1123,OpCo3!Y1129)","v":0},{"$f":"-SUM(OpCo3!Z1123,OpCo3!Z1129)","v":0},{"$f":"-SUM(OpCo3!AA1123,OpCo3!AA1129)","v":0},{"$f":"-SUM(OpCo3!AB1123,OpCo3!AB1129)","v":0},{"$f":"-SUM(OpCo3!AC1123,OpCo3!AC1129)","v":0},{"$f":"-SUM(OpCo3!AD1123,OpCo3!AD1129)","v":0},{"$f":"-SUM(OpCo3!AE1123,OpCo3!AE1129)","v":0},{"$f":"-SUM(OpCo3!AF1123,OpCo3!AF1129)","v":0},{"$f":"-SUM(OpCo3!AG1123,OpCo3!AG1129)","v":0},{"$f":"-SUM(OpCo3!AH1123,OpCo3!AH1129)","v":0},{"$f":"-SUM(OpCo3!AI1123,OpCo3!AI1129)","v":0},{"$f":"-SUM(OpCo3!AJ1123,OpCo3!AJ1129)","v":0},{"$f":"-SUM(OpCo3!AK1123,OpCo3!AK1129)","v":0},{"$f":"-SUM(OpCo3!AL1123,OpCo3!AL1129)","v":0},{"$f":"-SUM(OpCo3!AM1123,OpCo3!AM1129)","v":0},{"$f":"-SUM(OpCo3!AN1123,OpCo3!AN1129)","v":0},{"$f":"-SUM(OpCo3!AO1123,OpCo3!AO1129)","v":0},{"$f":"-SUM(OpCo3!AP1123,OpCo3!AP1129)","v":0},{"$f":"-SUM(OpCo3!AQ1123,OpCo3!AQ1129)","v":0},{"$f":"-SUM(OpCo3!AR1123,OpCo3!AR1129)","v":0},{"$f":"-SUM(OpCo3!AS1123,OpCo3!AS1129)","v":0},{"$f":"-SUM(OpCo3!AT1123,OpCo3!AT1129)","v":0},{"$f":"-SUM(OpCo3!AU1123,OpCo3!AU1129)","v":0},{"$f":"-SUM(OpCo3!AV1123,OpCo3!AV1129)","v":0},{"$f":"-SUM(OpCo3!AW1123,OpCo3!AW1129)","v":0},{"$f":"-SUM(OpCo3!AX1123,OpCo3!AX1129)","v":0},{"$f":"-SUM(OpCo3!AY1123,OpCo3!AY1129)","v":0},{"$f":"-SUM(OpCo3!AZ1123,OpCo3!AZ1129)","v":0},{"$f":"-SUM(OpCo3!BA1123,OpCo3!BA1129)","v":0},{"$f":"-SUM(OpCo3!BB1123,OpCo3!BB1129)","v":0},{"$f":"-SUM(OpCo3!BC1123,OpCo3!BC1129)","v":0},{"$f":"-SUM(OpCo3!BD1123,OpCo3!BD1129)","v":0},{"$f":"-SUM(OpCo3!BE1123,OpCo3!BE1129)","v":0},{"$f":"-SUM(OpCo3!BF1123,OpCo3!BF1129)","v":0},{"$f":"-SUM(OpCo3!BG1123,OpCo3!BG1129)","v":0},{"$f":"-SUM(OpCo3!BH1123,OpCo3!BH1129)","v":0},{"$f":"-SUM(OpCo3!BI1123,OpCo3!BI1129)","v":0},{"$f":"-SUM(OpCo3!BJ1123,OpCo3!BJ1129)","v":0},{"$f":"-SUM(OpCo3!BK1123,OpCo3!BK1129)","v":0},{"$f":"-SUM(OpCo3!BL1123,OpCo3!BL1129)","v":0},{"$f":"-SUM(OpCo3!BM1123,OpCo3!BM1129)","v":0},{"$f":"-SUM(OpCo3!BN1123,OpCo3!BN1129)","v":0},{"$f":"-SUM(OpCo3!BO1123,OpCo3!BO1129)","v":0},{"$f":"-SUM(OpCo3!BP1123,OpCo3!BP1129)","v":0},{"$f":"-SUM(OpCo3!BQ1123,OpCo3!BQ1129)","v":0},{"$f":"-SUM(OpCo3!BR1123,OpCo3!BR1129)","v":0},{"$f":"-SUM(OpCo3!BS1123,OpCo3!BS1129)","v":0},{"$f":"-SUM(OpCo3!BT1123,OpCo3!BT1129)","v":0}]
[null,null,null,"Loan principal received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2156","v":0},{"$f":"-OpCo3!N2156","v":0},{"$f":"-OpCo3!O2156","v":0},{"$f":"-OpCo3!P2156","v":0},{"$f":"-OpCo3!Q2156","v":0},{"$f":"-OpCo3!R2156","v":0},{"$f":"-OpCo3!S2156","v":0},{"$f":"-OpCo3!T2156","v":0},{"$f":"-OpCo3!U2156","v":0},{"$f":"-OpCo3!V2156","v":0},{"$f":"-OpCo3!W2156","v":0},{"$f":"-OpCo3!X2156","v":0},{"$f":"-OpCo3!Y2156","v":0},{"$f":"-OpCo3!Z2156","v":0},{"$f":"-OpCo3!AA2156","v":0},{"$f":"-OpCo3!AB2156","v":0},{"$f":"-OpCo3!AC2156","v":0},{"$f":"-OpCo3!AD2156","v":0},{"$f":"-OpCo3!AE2156","v":0},{"$f":"-OpCo3!AF2156","v":0},{"$f":"-OpCo3!AG2156","v":0},{"$f":"-OpCo3!AH2156","v":0},{"$f":"-OpCo3!AI2156","v":0},{"$f":"-OpCo3!AJ2156","v":0},{"$f":"-OpCo3!AK2156","v":0},{"$f":"-OpCo3!AL2156","v":0},{"$f":"-OpCo3!AM2156","v":0},{"$f":"-OpCo3!AN2156","v":0},{"$f":"-OpCo3!AO2156","v":0},{"$f":"-OpCo3!AP2156","v":0},{"$f":"-OpCo3!AQ2156","v":0},{"$f":"-OpCo3!AR2156","v":0},{"$f":"-OpCo3!AS2156","v":0},{"$f":"-OpCo3!AT2156","v":0},{"$f":"-OpCo3!AU2156","v":0},{"$f":"-OpCo3!AV2156","v":0},{"$f":"-OpCo3!AW2156","v":0},{"$f":"-OpCo3!AX2156","v":0},{"$f":"-OpCo3!AY2156","v":0},{"$f":"-OpCo3!AZ2156","v":0},{"$f":"-OpCo3!BA2156","v":0},{"$f":"-OpCo3!BB2156","v":0},{"$f":"-OpCo3!BC2156","v":0},{"$f":"-OpCo3!BD2156","v":0},{"$f":"-OpCo3!BE2156","v":0},{"$f":"-OpCo3!BF2156","v":0},{"$f":"-OpCo3!BG2156","v":0},{"$f":"-OpCo3!BH2156","v":0},{"$f":"-OpCo3!BI2156","v":0},{"$f":"-OpCo3!BJ2156","v":0},{"$f":"-OpCo3!BK2156","v":0},{"$f":"-OpCo3!BL2156","v":0},{"$f":"-OpCo3!BM2156","v":0},{"$f":"-OpCo3!BN2156","v":0},{"$f":"-OpCo3!BO2156","v":0},{"$f":"-OpCo3!BP2156","v":0},{"$f":"-OpCo3!BQ2156","v":0},{"$f":"-OpCo3!BR2156","v":0},{"$f":"-OpCo3!BS2156","v":0},{"$f":"-OpCo3!BT2156","v":0}]
[null,null,null,"Share capital drawn down",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3559","v":0},{"$f":"OpCo3!N3559","v":0},{"$f":"OpCo3!O3559","v":0},{"$f":"OpCo3!P3559","v":0},{"$f":"OpCo3!Q3559","v":0},{"$f":"OpCo3!R3559","v":0},{"$f":"OpCo3!S3559","v":0},{"$f":"OpCo3!T3559","v":0},{"$f":"OpCo3!U3559","v":0},{"$f":"OpCo3!V3559","v":0},{"$f":"OpCo3!W3559","v":0},{"$f":"OpCo3!X3559","v":0},{"$f":"OpCo3!Y3559","v":0},{"$f":"OpCo3!Z3559","v":0},{"$f":"OpCo3!AA3559","v":0},{"$f":"OpCo3!AB3559","v":0},{"$f":"OpCo3!AC3559","v":0},{"$f":"OpCo3!AD3559","v":0},{"$f":"OpCo3!AE3559","v":0},{"$f":"OpCo3!AF3559","v":0},{"$f":"OpCo3!AG3559","v":0},{"$f":"OpCo3!AH3559","v":0},{"$f":"OpCo3!AI3559","v":0},{"$f":"OpCo3!AJ3559","v":0},{"$f":"OpCo3!AK3559","v":0},{"$f":"OpCo3!AL3559","v":0},{"$f":"OpCo3!AM3559","v":0},{"$f":"OpCo3!AN3559","v":0},{"$f":"OpCo3!AO3559","v":0},{"$f":"OpCo3!AP3559","v":0},{"$f":"OpCo3!AQ3559","v":0},{"$f":"OpCo3!AR3559","v":0},{"$f":"OpCo3!AS3559","v":0},{"$f":"OpCo3!AT3559","v":0},{"$f":"OpCo3!AU3559","v":0},{"$f":"OpCo3!AV3559","v":0},{"$f":"OpCo3!AW3559","v":0},{"$f":"OpCo3!AX3559","v":0},{"$f":"OpCo3!AY3559","v":0},{"$f":"OpCo3!AZ3559","v":0},{"$f":"OpCo3!BA3559","v":0},{"$f":"OpCo3!BB3559","v":0},{"$f":"OpCo3!BC3559","v":0},{"$f":"OpCo3!BD3559","v":0},{"$f":"OpCo3!BE3559","v":0},{"$f":"OpCo3!BF3559","v":0},{"$f":"OpCo3!BG3559","v":0},{"$f":"OpCo3!BH3559","v":0},{"$f":"OpCo3!BI3559","v":0},{"$f":"OpCo3!BJ3559","v":0},{"$f":"OpCo3!BK3559","v":0},{"$f":"OpCo3!BL3559","v":0},{"$f":"OpCo3!BM3559","v":0},{"$f":"OpCo3!BN3559","v":0},{"$f":"OpCo3!BO3559","v":0},{"$f":"OpCo3!BP3559","v":0},{"$f":"OpCo3!BQ3559","v":0},{"$f":"OpCo3!BR3559","v":0},{"$f":"OpCo3!BS3559","v":0},{"$f":"OpCo3!BT3559","v":0}]
[null,null,null,"Dividends paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3656","v":0},{"$f":"OpCo3!N3656","v":0},{"$f":"OpCo3!O3656","v":0},{"$f":"OpCo3!P3656","v":0},{"$f":"OpCo3!Q3656","v":0},{"$f":"OpCo3!R3656","v":0},{"$f":"OpCo3!S3656","v":0},{"$f":"OpCo3!T3656","v":0},{"$f":"OpCo3!U3656","v":0},{"$f":"OpCo3!V3656","v":0},{"$f":"OpCo3!W3656","v":0},{"$f":"OpCo3!X3656","v":0},{"$f":"OpCo3!Y3656","v":0},{"$f":"OpCo3!Z3656","v":0},{"$f":"OpCo3!AA3656","v":0},{"$f":"OpCo3!AB3656","v":0},{"$f":"OpCo3!AC3656","v":0},{"$f":"OpCo3!AD3656","v":0},{"$f":"OpCo3!AE3656","v":0},{"$f":"OpCo3!AF3656","v":0},{"$f":"OpCo3!AG3656","v":0},{"$f":"OpCo3!AH3656","v":0},{"$f":"OpCo3!AI3656","v":0},{"$f":"OpCo3!AJ3656","v":0},{"$f":"OpCo3!AK3656","v":0},{"$f":"OpCo3!AL3656","v":0},{"$f":"OpCo3!AM3656","v":0},{"$f":"OpCo3!AN3656","v":0},{"$f":"OpCo3!AO3656","v":0},{"$f":"OpCo3!AP3656","v":0},{"$f":"OpCo3!AQ3656","v":0},{"$f":"OpCo3!AR3656","v":0},{"$f":"OpCo3!AS3656","v":0},{"$f":"OpCo3!AT3656","v":0},{"$f":"OpCo3!AU3656","v":0},{"$f":"OpCo3!AV3656","v":0},{"$f":"OpCo3!AW3656","v":0},{"$f":"OpCo3!AX3656","v":0},{"$f":"OpCo3!AY3656","v":0},{"$f":"OpCo3!AZ3656","v":0},{"$f":"OpCo3!BA3656","v":0},{"$f":"OpCo3!BB3656","v":0},{"$f":"OpCo3!BC3656","v":0},{"$f":"OpCo3!BD3656","v":0},{"$f":"OpCo3!BE3656","v":0},{"$f":"OpCo3!BF3656","v":0},{"$f":"OpCo3!BG3656","v":0},{"$f":"OpCo3!BH3656","v":0},{"$f":"OpCo3!BI3656","v":0},{"$f":"OpCo3!BJ3656","v":0},{"$f":"OpCo3!BK3656","v":0},{"$f":"OpCo3!BL3656","v":0},{"$f":"OpCo3!BM3656","v":0},{"$f":"OpCo3!BN3656","v":0},{"$f":"OpCo3!BO3656","v":0},{"$f":"OpCo3!BP3656","v":0},{"$f":"OpCo3!BQ3656","v":0},{"$f":"OpCo3!BR3656","v":0},{"$f":"OpCo3!BS3656","v":0},{"$f":"OpCo3!BT3656","v":0}]
[null,null,null,"Overdraft drawn down",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3515","v":0},{"$f":"OpCo3!N3515","v":0},{"$f":"OpCo3!O3515","v":0},{"$f":"OpCo3!P3515","v":0},{"$f":"OpCo3!Q3515","v":0},{"$f":"OpCo3!R3515","v":0},{"$f":"OpCo3!S3515","v":0},{"$f":"OpCo3!T3515","v":0},{"$f":"OpCo3!U3515","v":0},{"$f":"OpCo3!V3515","v":0},{"$f":"OpCo3!W3515","v":0},{"$f":"OpCo3!X3515","v":0},{"$f":"OpCo3!Y3515","v":0},{"$f":"OpCo3!Z3515","v":0},{"$f":"OpCo3!AA3515","v":0},{"$f":"OpCo3!AB3515","v":0},{"$f":"OpCo3!AC3515","v":0},{"$f":"OpCo3!AD3515","v":0},{"$f":"OpCo3!AE3515","v":0},{"$f":"OpCo3!AF3515","v":0},{"$f":"OpCo3!AG3515","v":0},{"$f":"OpCo3!AH3515","v":0},{"$f":"OpCo3!AI3515","v":0},{"$f":"OpCo3!AJ3515","v":0},{"$f":"OpCo3!AK3515","v":0},{"$f":"OpCo3!AL3515","v":0},{"$f":"OpCo3!AM3515","v":0},{"$f":"OpCo3!AN3515","v":0},{"$f":"OpCo3!AO3515","v":0},{"$f":"OpCo3!AP3515","v":0},{"$f":"OpCo3!AQ3515","v":0},{"$f":"OpCo3!AR3515","v":0},{"$f":"OpCo3!AS3515","v":0},{"$f":"OpCo3!AT3515","v":0},{"$f":"OpCo3!AU3515","v":0},{"$f":"OpCo3!AV3515","v":0},{"$f":"OpCo3!AW3515","v":0},{"$f":"OpCo3!AX3515","v":0},{"$f":"OpCo3!AY3515","v":0},{"$f":"OpCo3!AZ3515","v":0},{"$f":"OpCo3!BA3515","v":0},{"$f":"OpCo3!BB3515","v":0},{"$f":"OpCo3!BC3515","v":0},{"$f":"OpCo3!BD3515","v":0},{"$f":"OpCo3!BE3515","v":0},{"$f":"OpCo3!BF3515","v":0},{"$f":"OpCo3!BG3515","v":0},{"$f":"OpCo3!BH3515","v":0},{"$f":"OpCo3!BI3515","v":0},{"$f":"OpCo3!BJ3515","v":0},{"$f":"OpCo3!BK3515","v":0},{"$f":"OpCo3!BL3515","v":0},{"$f":"OpCo3!BM3515","v":0},{"$f":"OpCo3!BN3515","v":0},{"$f":"OpCo3!BO3515","v":0},{"$f":"OpCo3!BP3515","v":0},{"$f":"OpCo3!BQ3515","v":0},{"$f":"OpCo3!BR3515","v":0},{"$f":"OpCo3!BS3515","v":0},{"$f":"OpCo3!BT3515","v":0}]
[null,null,null,"Overdraft repaid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3516","v":0},{"$f":"OpCo3!N3516","v":0},{"$f":"OpCo3!O3516","v":0},{"$f":"OpCo3!P3516","v":0},{"$f":"OpCo3!Q3516","v":0},{"$f":"OpCo3!R3516","v":0},{"$f":"OpCo3!S3516","v":0},{"$f":"OpCo3!T3516","v":0},{"$f":"OpCo3!U3516","v":0},{"$f":"OpCo3!V3516","v":0},{"$f":"OpCo3!W3516","v":0},{"$f":"OpCo3!X3516","v":0},{"$f":"OpCo3!Y3516","v":0},{"$f":"OpCo3!Z3516","v":0},{"$f":"OpCo3!AA3516","v":0},{"$f":"OpCo3!AB3516","v":0},{"$f":"OpCo3!AC3516","v":0},{"$f":"OpCo3!AD3516","v":0},{"$f":"OpCo3!AE3516","v":0},{"$f":"OpCo3!AF3516","v":0},{"$f":"OpCo3!AG3516","v":0},{"$f":"OpCo3!AH3516","v":0},{"$f":"OpCo3!AI3516","v":0},{"$f":"OpCo3!AJ3516","v":0},{"$f":"OpCo3!AK3516","v":0},{"$f":"OpCo3!AL3516","v":0},{"$f":"OpCo3!AM3516","v":0},{"$f":"OpCo3!AN3516","v":0},{"$f":"OpCo3!AO3516","v":0},{"$f":"OpCo3!AP3516","v":0},{"$f":"OpCo3!AQ3516","v":0},{"$f":"OpCo3!AR3516","v":0},{"$f":"OpCo3!AS3516","v":0},{"$f":"OpCo3!AT3516","v":0},{"$f":"OpCo3!AU3516","v":0},{"$f":"OpCo3!AV3516","v":0},{"$f":"OpCo3!AW3516","v":0},{"$f":"OpCo3!AX3516","v":0},{"$f":"OpCo3!AY3516","v":0},{"$f":"OpCo3!AZ3516","v":0},{"$f":"OpCo3!BA3516","v":0},{"$f":"OpCo3!BB3516","v":0},{"$f":"OpCo3!BC3516","v":0},{"$f":"OpCo3!BD3516","v":0},{"$f":"OpCo3!BE3516","v":0},{"$f":"OpCo3!BF3516","v":0},{"$f":"OpCo3!BG3516","v":0},{"$f":"OpCo3!BH3516","v":0},{"$f":"OpCo3!BI3516","v":0},{"$f":"OpCo3!BJ3516","v":0},{"$f":"OpCo3!BK3516","v":0},{"$f":"OpCo3!BL3516","v":0},{"$f":"OpCo3!BM3516","v":0},{"$f":"OpCo3!BN3516","v":0},{"$f":"OpCo3!BO3516","v":0},{"$f":"OpCo3!BP3516","v":0},{"$f":"OpCo3!BQ3516","v":0},{"$f":"OpCo3!BR3516","v":0},{"$f":"OpCo3!BS3516","v":0},{"$f":"OpCo3!BT3516","v":0}]
[null,null,null,"Overdraft interest",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M3521","v":0},{"$f":"-OpCo3!N3521","v":0},{"$f":"-OpCo3!O3521","v":0},{"$f":"-OpCo3!P3521","v":0},{"$f":"-OpCo3!Q3521","v":0},{"$f":"-OpCo3!R3521","v":0},{"$f":"-OpCo3!S3521","v":0},{"$f":"-OpCo3!T3521","v":0},{"$f":"-OpCo3!U3521","v":0},{"$f":"-OpCo3!V3521","v":0},{"$f":"-OpCo3!W3521","v":0},{"$f":"-OpCo3!X3521","v":0},{"$f":"-OpCo3!Y3521","v":0},{"$f":"-OpCo3!Z3521","v":0},{"$f":"-OpCo3!AA3521","v":0},{"$f":"-OpCo3!AB3521","v":0},{"$f":"-OpCo3!AC3521","v":0},{"$f":"-OpCo3!AD3521","v":0},{"$f":"-OpCo3!AE3521","v":0},{"$f":"-OpCo3!AF3521","v":0},{"$f":"-OpCo3!AG3521","v":0},{"$f":"-OpCo3!AH3521","v":0},{"$f":"-OpCo3!AI3521","v":0},{"$f":"-OpCo3!AJ3521","v":0},{"$f":"-OpCo3!AK3521","v":0},{"$f":"-OpCo3!AL3521","v":0},{"$f":"-OpCo3!AM3521","v":0},{"$f":"-OpCo3!AN3521","v":0},{"$f":"-OpCo3!AO3521","v":0},{"$f":"-OpCo3!AP3521","v":0},{"$f":"-OpCo3!AQ3521","v":0},{"$f":"-OpCo3!AR3521","v":0},{"$f":"-OpCo3!AS3521","v":0},{"$f":"-OpCo3!AT3521","v":0},{"$f":"-OpCo3!AU3521","v":0},{"$f":"-OpCo3!AV3521","v":0},{"$f":"-OpCo3!AW3521","v":0},{"$f":"-OpCo3!AX3521","v":0},{"$f":"-OpCo3!AY3521","v":0},{"$f":"-OpCo3!AZ3521","v":0},{"$f":"-OpCo3!BA3521","v":0},{"$f":"-OpCo3!BB3521","v":0},{"$f":"-OpCo3!BC3521","v":0},{"$f":"-OpCo3!BD3521","v":0},{"$f":"-OpCo3!BE3521","v":0},{"$f":"-OpCo3!BF3521","v":0},{"$f":"-OpCo3!BG3521","v":0},{"$f":"-OpCo3!BH3521","v":0},{"$f":"-OpCo3!BI3521","v":0},{"$f":"-OpCo3!BJ3521","v":0},{"$f":"-OpCo3!BK3521","v":0},{"$f":"-OpCo3!BL3521","v":0},{"$f":"-OpCo3!BM3521","v":0},{"$f":"-OpCo3!BN3521","v":0},{"$f":"-OpCo3!BO3521","v":0},{"$f":"-OpCo3!BP3521","v":0},{"$f":"-OpCo3!BQ3521","v":0},{"$f":"-OpCo3!BR3521","v":0},{"$f":"-OpCo3!BS3521","v":0},{"$f":"-OpCo3!BT3521","v":0}]
[null,null,null,"Cash taken to sinking fund",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M529","v":0},{"$f":"-OpCo3!N529","v":0},{"$f":"-OpCo3!O529","v":0},{"$f":"-OpCo3!P529","v":0},{"$f":"-OpCo3!Q529","v":0},{"$f":"-OpCo3!R529","v":0},{"$f":"-OpCo3!S529","v":0},{"$f":"-OpCo3!T529","v":0},{"$f":"-OpCo3!U529","v":0},{"$f":"-OpCo3!V529","v":0},{"$f":"-OpCo3!W529","v":0},{"$f":"-OpCo3!X529","v":0},{"$f":"-OpCo3!Y529","v":0},{"$f":"-OpCo3!Z529","v":0},{"$f":"-OpCo3!AA529","v":0},{"$f":"-OpCo3!AB529","v":0},{"$f":"-OpCo3!AC529","v":0},{"$f":"-OpCo3!AD529","v":0},{"$f":"-OpCo3!AE529","v":0},{"$f":"-OpCo3!AF529","v":0},{"$f":"-OpCo3!AG529","v":0},{"$f":"-OpCo3!AH529","v":0},{"$f":"-OpCo3!AI529","v":0},{"$f":"-OpCo3!AJ529","v":0},{"$f":"-OpCo3!AK529","v":0},{"$f":"-OpCo3!AL529","v":0},{"$f":"-OpCo3!AM529","v":0},{"$f":"-OpCo3!AN529","v":0},{"$f":"-OpCo3!AO529","v":0},{"$f":"-OpCo3!AP529","v":0},{"$f":"-OpCo3!AQ529","v":0},{"$f":"-OpCo3!AR529","v":0},{"$f":"-OpCo3!AS529","v":0},{"$f":"-OpCo3!AT529","v":0},{"$f":"-OpCo3!AU529","v":0},{"$f":"-OpCo3!AV529","v":0},{"$f":"-OpCo3!AW529","v":0},{"$f":"-OpCo3!AX529","v":0},{"$f":"-OpCo3!AY529","v":0},{"$f":"-OpCo3!AZ529","v":0},{"$f":"-OpCo3!BA529","v":0},{"$f":"-OpCo3!BB529","v":0},{"$f":"-OpCo3!BC529","v":0},{"$f":"-OpCo3!BD529","v":0},{"$f":"-OpCo3!BE529","v":0},{"$f":"-OpCo3!BF529","v":0},{"$f":"-OpCo3!BG529","v":0},{"$f":"-OpCo3!BH529","v":0},{"$f":"-OpCo3!BI529","v":0},{"$f":"-OpCo3!BJ529","v":0},{"$f":"-OpCo3!BK529","v":0},{"$f":"-OpCo3!BL529","v":0},{"$f":"-OpCo3!BM529","v":0},{"$f":"-OpCo3!BN529","v":0},{"$f":"-OpCo3!BO529","v":0},{"$f":"-OpCo3!BP529","v":0},{"$f":"-OpCo3!BQ529","v":0},{"$f":"-OpCo3!BR529","v":0},{"$f":"-OpCo3!BS529","v":0},{"$f":"-OpCo3!BT529","v":0}]
[null,null,null,"Cash received from sinking fund",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo3!M531:M532)","v":0},{"$f":"-SUM(OpCo3!N531:N532)","v":0},{"$f":"-SUM(OpCo3!O531:O532)","v":0},{"$f":"-SUM(OpCo3!P531:P532)","v":0},{"$f":"-SUM(OpCo3!Q531:Q532)","v":0},{"$f":"-SUM(OpCo3!R531:R532)","v":0},{"$f":"-SUM(OpCo3!S531:S532)","v":0},{"$f":"-SUM(OpCo3!T531:T532)","v":0},{"$f":"-SUM(OpCo3!U531:U532)","v":0},{"$f":"-SUM(OpCo3!V531:V532)","v":0},{"$f":"-SUM(OpCo3!W531:W532)","v":0},{"$f":"-SUM(OpCo3!X531:X532)","v":0},{"$f":"-SUM(OpCo3!Y531:Y532)","v":0},{"$f":"-SUM(OpCo3!Z531:Z532)","v":0},{"$f":"-SUM(OpCo3!AA531:AA532)","v":0},{"$f":"-SUM(OpCo3!AB531:AB532)","v":0},{"$f":"-SUM(OpCo3!AC531:AC532)","v":0},{"$f":"-SUM(OpCo3!AD531:AD532)","v":0},{"$f":"-SUM(OpCo3!AE531:AE532)","v":0},{"$f":"-SUM(OpCo3!AF531:AF532)","v":0},{"$f":"-SUM(OpCo3!AG531:AG532)","v":0},{"$f":"-SUM(OpCo3!AH531:AH532)","v":0},{"$f":"-SUM(OpCo3!AI531:AI532)","v":0},{"$f":"-SUM(OpCo3!AJ531:AJ532)","v":0},{"$f":"-SUM(OpCo3!AK531:AK532)","v":0},{"$f":"-SUM(OpCo3!AL531:AL532)","v":0},{"$f":"-SUM(OpCo3!AM531:AM532)","v":0},{"$f":"-SUM(OpCo3!AN531:AN532)","v":0},{"$f":"-SUM(OpCo3!AO531:AO532)","v":0},{"$f":"-SUM(OpCo3!AP531:AP532)","v":0},{"$f":"-SUM(OpCo3!AQ531:AQ532)","v":0},{"$f":"-SUM(OpCo3!AR531:AR532)","v":0},{"$f":"-SUM(OpCo3!AS531:AS532)","v":0},{"$f":"-SUM(OpCo3!AT531:AT532)","v":0},{"$f":"-SUM(OpCo3!AU531:AU532)","v":0},{"$f":"-SUM(OpCo3!AV531:AV532)","v":0},{"$f":"-SUM(OpCo3!AW531:AW532)","v":0},{"$f":"-SUM(OpCo3!AX531:AX532)","v":0},{"$f":"-SUM(OpCo3!AY531:AY532)","v":0},{"$f":"-SUM(OpCo3!AZ531:AZ532)","v":0},{"$f":"-SUM(OpCo3!BA531:BA532)","v":0},{"$f":"-SUM(OpCo3!BB531:BB532)","v":0},{"$f":"-SUM(OpCo3!BC531:BC532)","v":0},{"$f":"-SUM(OpCo3!BD531:BD532)","v":0},{"$f":"-SUM(OpCo3!BE531:BE532)","v":0},{"$f":"-SUM(OpCo3!BF531:BF532)","v":0},{"$f":"-SUM(OpCo3!BG531:BG532)","v":0},{"$f":"-SUM(OpCo3!BH531:BH532)","v":0},{"$f":"-SUM(OpCo3!BI531:BI532)","v":0},{"$f":"-SUM(OpCo3!BJ531:BJ532)","v":0},{"$f":"-SUM(OpCo3!BK531:BK532)","v":0},{"$f":"-SUM(OpCo3!BL531:BL532)","v":0},{"$f":"-SUM(OpCo3!BM531:BM532)","v":0},{"$f":"-SUM(OpCo3!BN531:BN532)","v":0},{"$f":"-SUM(OpCo3!BO531:BO532)","v":0},{"$f":"-SUM(OpCo3!BP531:BP532)","v":0},{"$f":"-SUM(OpCo3!BQ531:BQ532)","v":0},{"$f":"-SUM(OpCo3!BR531:BR532)","v":0},{"$f":"-SUM(OpCo3!BS531:BS532)","v":0},{"$f":"-SUM(OpCo3!BT531:BT532)","v":0}]
[null,null,null,"Cash taken to O&M reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2337","v":0},{"$f":"-OpCo3!N2337","v":0},{"$f":"-OpCo3!O2337","v":0},{"$f":"-OpCo3!P2337","v":0},{"$f":"-OpCo3!Q2337","v":0},{"$f":"-OpCo3!R2337","v":0},{"$f":"-OpCo3!S2337","v":0},{"$f":"-OpCo3!T2337","v":0},{"$f":"-OpCo3!U2337","v":0},{"$f":"-OpCo3!V2337","v":0},{"$f":"-OpCo3!W2337","v":0},{"$f":"-OpCo3!X2337","v":0},{"$f":"-OpCo3!Y2337","v":0},{"$f":"-OpCo3!Z2337","v":0},{"$f":"-OpCo3!AA2337","v":0},{"$f":"-OpCo3!AB2337","v":0},{"$f":"-OpCo3!AC2337","v":0},{"$f":"-OpCo3!AD2337","v":0},{"$f":"-OpCo3!AE2337","v":0},{"$f":"-OpCo3!AF2337","v":0},{"$f":"-OpCo3!AG2337","v":0},{"$f":"-OpCo3!AH2337","v":0},{"$f":"-OpCo3!AI2337","v":0},{"$f":"-OpCo3!AJ2337","v":0},{"$f":"-OpCo3!AK2337","v":0},{"$f":"-OpCo3!AL2337","v":0},{"$f":"-OpCo3!AM2337","v":0},{"$f":"-OpCo3!AN2337","v":0},{"$f":"-OpCo3!AO2337","v":0},{"$f":"-OpCo3!AP2337","v":0},{"$f":"-OpCo3!AQ2337","v":0},{"$f":"-OpCo3!AR2337","v":0},{"$f":"-OpCo3!AS2337","v":0},{"$f":"-OpCo3!AT2337","v":0},{"$f":"-OpCo3!AU2337","v":0},{"$f":"-OpCo3!AV2337","v":0},{"$f":"-OpCo3!AW2337","v":0},{"$f":"-OpCo3!AX2337","v":0},{"$f":"-OpCo3!AY2337","v":0},{"$f":"-OpCo3!AZ2337","v":0},{"$f":"-OpCo3!BA2337","v":0},{"$f":"-OpCo3!BB2337","v":0},{"$f":"-OpCo3!BC2337","v":0},{"$f":"-OpCo3!BD2337","v":0},{"$f":"-OpCo3!BE2337","v":0},{"$f":"-OpCo3!BF2337","v":0},{"$f":"-OpCo3!BG2337","v":0},{"$f":"-OpCo3!BH2337","v":0},{"$f":"-OpCo3!BI2337","v":0},{"$f":"-OpCo3!BJ2337","v":0},{"$f":"-OpCo3!BK2337","v":0},{"$f":"-OpCo3!BL2337","v":0},{"$f":"-OpCo3!BM2337","v":0},{"$f":"-OpCo3!BN2337","v":0},{"$f":"-OpCo3!BO2337","v":0},{"$f":"-OpCo3!BP2337","v":0},{"$f":"-OpCo3!BQ2337","v":0},{"$f":"-OpCo3!BR2337","v":0},{"$f":"-OpCo3!BS2337","v":0},{"$f":"-OpCo3!BT2337","v":0}]
[null,null,null,"Cash received from O&M reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2338","v":0},{"$f":"-OpCo3!N2338","v":0},{"$f":"-OpCo3!O2338","v":0},{"$f":"-OpCo3!P2338","v":0},{"$f":"-OpCo3!Q2338","v":0},{"$f":"-OpCo3!R2338","v":0},{"$f":"-OpCo3!S2338","v":0},{"$f":"-OpCo3!T2338","v":0},{"$f":"-OpCo3!U2338","v":0},{"$f":"-OpCo3!V2338","v":0},{"$f":"-OpCo3!W2338","v":0},{"$f":"-OpCo3!X2338","v":0},{"$f":"-OpCo3!Y2338","v":0},{"$f":"-OpCo3!Z2338","v":0},{"$f":"-OpCo3!AA2338","v":0},{"$f":"-OpCo3!AB2338","v":0},{"$f":"-OpCo3!AC2338","v":0},{"$f":"-OpCo3!AD2338","v":0},{"$f":"-OpCo3!AE2338","v":0},{"$f":"-OpCo3!AF2338","v":0},{"$f":"-OpCo3!AG2338","v":0},{"$f":"-OpCo3!AH2338","v":0},{"$f":"-OpCo3!AI2338","v":0},{"$f":"-OpCo3!AJ2338","v":0},{"$f":"-OpCo3!AK2338","v":0},{"$f":"-OpCo3!AL2338","v":0},{"$f":"-OpCo3!AM2338","v":0},{"$f":"-OpCo3!AN2338","v":0},{"$f":"-OpCo3!AO2338","v":0},{"$f":"-OpCo3!AP2338","v":0},{"$f":"-OpCo3!AQ2338","v":0},{"$f":"-OpCo3!AR2338","v":0},{"$f":"-OpCo3!AS2338","v":0},{"$f":"-OpCo3!AT2338","v":0},{"$f":"-OpCo3!AU2338","v":0},{"$f":"-OpCo3!AV2338","v":0},{"$f":"-OpCo3!AW2338","v":0},{"$f":"-OpCo3!AX2338","v":0},{"$f":"-OpCo3!AY2338","v":0},{"$f":"-OpCo3!AZ2338","v":0},{"$f":"-OpCo3!BA2338","v":0},{"$f":"-OpCo3!BB2338","v":0},{"$f":"-OpCo3!BC2338","v":0},{"$f":"-OpCo3!BD2338","v":0},{"$f":"-OpCo3!BE2338","v":0},{"$f":"-OpCo3!BF2338","v":0},{"$f":"-OpCo3!BG2338","v":0},{"$f":"-OpCo3!BH2338","v":0},{"$f":"-OpCo3!BI2338","v":0},{"$f":"-OpCo3!BJ2338","v":0},{"$f":"-OpCo3!BK2338","v":0},{"$f":"-OpCo3!BL2338","v":0},{"$f":"-OpCo3!BM2338","v":0},{"$f":"-OpCo3!BN2338","v":0},{"$f":"-OpCo3!BO2338","v":0},{"$f":"-OpCo3!BP2338","v":0},{"$f":"-OpCo3!BQ2338","v":0},{"$f":"-OpCo3!BR2338","v":0},{"$f":"-OpCo3!BS2338","v":0},{"$f":"-OpCo3!BT2338","v":0}]
[null,null,null,"Cash taken to debt service reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2352","v":0},{"$f":"-OpCo3!N2352","v":0},{"$f":"-OpCo3!O2352","v":0},{"$f":"-OpCo3!P2352","v":0},{"$f":"-OpCo3!Q2352","v":0},{"$f":"-OpCo3!R2352","v":0},{"$f":"-OpCo3!S2352","v":0},{"$f":"-OpCo3!T2352","v":0},{"$f":"-OpCo3!U2352","v":0},{"$f":"-OpCo3!V2352","v":0},{"$f":"-OpCo3!W2352","v":0},{"$f":"-OpCo3!X2352","v":0},{"$f":"-OpCo3!Y2352","v":0},{"$f":"-OpCo3!Z2352","v":0},{"$f":"-OpCo3!AA2352","v":0},{"$f":"-OpCo3!AB2352","v":0},{"$f":"-OpCo3!AC2352","v":0},{"$f":"-OpCo3!AD2352","v":0},{"$f":"-OpCo3!AE2352","v":0},{"$f":"-OpCo3!AF2352","v":0},{"$f":"-OpCo3!AG2352","v":0},{"$f":"-OpCo3!AH2352","v":0},{"$f":"-OpCo3!AI2352","v":0},{"$f":"-OpCo3!AJ2352","v":0},{"$f":"-OpCo3!AK2352","v":0},{"$f":"-OpCo3!AL2352","v":0},{"$f":"-OpCo3!AM2352","v":0},{"$f":"-OpCo3!AN2352","v":0},{"$f":"-OpCo3!AO2352","v":0},{"$f":"-OpCo3!AP2352","v":0},{"$f":"-OpCo3!AQ2352","v":0},{"$f":"-OpCo3!AR2352","v":0},{"$f":"-OpCo3!AS2352","v":0},{"$f":"-OpCo3!AT2352","v":0},{"$f":"-OpCo3!AU2352","v":0},{"$f":"-OpCo3!AV2352","v":0},{"$f":"-OpCo3!AW2352","v":0},{"$f":"-OpCo3!AX2352","v":0},{"$f":"-OpCo3!AY2352","v":0},{"$f":"-OpCo3!AZ2352","v":0},{"$f":"-OpCo3!BA2352","v":0},{"$f":"-OpCo3!BB2352","v":0},{"$f":"-OpCo3!BC2352","v":0},{"$f":"-OpCo3!BD2352","v":0},{"$f":"-OpCo3!BE2352","v":0},{"$f":"-OpCo3!BF2352","v":0},{"$f":"-OpCo3!BG2352","v":0},{"$f":"-OpCo3!BH2352","v":0},{"$f":"-OpCo3!BI2352","v":0},{"$f":"-OpCo3!BJ2352","v":0},{"$f":"-OpCo3!BK2352","v":0},{"$f":"-OpCo3!BL2352","v":0},{"$f":"-OpCo3!BM2352","v":0},{"$f":"-OpCo3!BN2352","v":0},{"$f":"-OpCo3!BO2352","v":0},{"$f":"-OpCo3!BP2352","v":0},{"$f":"-OpCo3!BQ2352","v":0},{"$f":"-OpCo3!BR2352","v":0},{"$f":"-OpCo3!BS2352","v":0},{"$f":"-OpCo3!BT2352","v":0}]
[null,null,null,"Cash received from debt service reserve",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M2353","v":0},{"$f":"-OpCo3!N2353","v":0},{"$f":"-OpCo3!O2353","v":0},{"$f":"-OpCo3!P2353","v":0},{"$f":"-OpCo3!Q2353","v":0},{"$f":"-OpCo3!R2353","v":0},{"$f":"-OpCo3!S2353","v":0},{"$f":"-OpCo3!T2353","v":0},{"$f":"-OpCo3!U2353","v":0},{"$f":"-OpCo3!V2353","v":0},{"$f":"-OpCo3!W2353","v":0},{"$f":"-OpCo3!X2353","v":0},{"$f":"-OpCo3!Y2353","v":0},{"$f":"-OpCo3!Z2353","v":0},{"$f":"-OpCo3!AA2353","v":0},{"$f":"-OpCo3!AB2353","v":0},{"$f":"-OpCo3!AC2353","v":0},{"$f":"-OpCo3!AD2353","v":0},{"$f":"-OpCo3!AE2353","v":0},{"$f":"-OpCo3!AF2353","v":0},{"$f":"-OpCo3!AG2353","v":0},{"$f":"-OpCo3!AH2353","v":0},{"$f":"-OpCo3!AI2353","v":0},{"$f":"-OpCo3!AJ2353","v":0},{"$f":"-OpCo3!AK2353","v":0},{"$f":"-OpCo3!AL2353","v":0},{"$f":"-OpCo3!AM2353","v":0},{"$f":"-OpCo3!AN2353","v":0},{"$f":"-OpCo3!AO2353","v":0},{"$f":"-OpCo3!AP2353","v":0},{"$f":"-OpCo3!AQ2353","v":0},{"$f":"-OpCo3!AR2353","v":0},{"$f":"-OpCo3!AS2353","v":0},{"$f":"-OpCo3!AT2353","v":0},{"$f":"-OpCo3!AU2353","v":0},{"$f":"-OpCo3!AV2353","v":0},{"$f":"-OpCo3!AW2353","v":0},{"$f":"-OpCo3!AX2353","v":0},{"$f":"-OpCo3!AY2353","v":0},{"$f":"-OpCo3!AZ2353","v":0},{"$f":"-OpCo3!BA2353","v":0},{"$f":"-OpCo3!BB2353","v":0},{"$f":"-OpCo3!BC2353","v":0},{"$f":"-OpCo3!BD2353","v":0},{"$f":"-OpCo3!BE2353","v":0},{"$f":"-OpCo3!BF2353","v":0},{"$f":"-OpCo3!BG2353","v":0},{"$f":"-OpCo3!BH2353","v":0},{"$f":"-OpCo3!BI2353","v":0},{"$f":"-OpCo3!BJ2353","v":0},{"$f":"-OpCo3!BK2353","v":0},{"$f":"-OpCo3!BL2353","v":0},{"$f":"-OpCo3!BM2353","v":0},{"$f":"-OpCo3!BN2353","v":0},{"$f":"-OpCo3!BO2353","v":0},{"$f":"-OpCo3!BP2353","v":0},{"$f":"-OpCo3!BQ2353","v":0},{"$f":"-OpCo3!BR2353","v":0},{"$f":"-OpCo3!BS2353","v":0},{"$f":"-OpCo3!BT2353","v":0}]
[]
[null,null,null,"Net cash flow",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M398,M400,M407)","v":0},0,0,{"$f":"SUM(P398,P400,P407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f free cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L430","v":0},{"$f":"M430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M426","v":0},{"$f":"N426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f free cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M428:M429)","v":0},{"$f":"SUM(N428:N429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f restricted cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L435","v":0},{"$f":"M435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M419:M424)","v":0},{"$f":"-SUM(N419:N424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS419:AS424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest received on restricted cash",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M530","v":0},{"$f":"OpCo3!N530","v":0},{"$f":"OpCo3!O530","v":0},{"$f":"OpCo3!P530","v":0},{"$f":"OpCo3!Q530","v":0},{"$f":"OpCo3!R530","v":0},{"$f":"OpCo3!S530","v":0},{"$f":"OpCo3!T530","v":0},{"$f":"OpCo3!U530","v":0},{"$f":"OpCo3!V530","v":0},{"$f":"OpCo3!W530","v":0},{"$f":"OpCo3!X530","v":0},{"$f":"OpCo3!Y530","v":0},{"$f":"OpCo3!Z530","v":0},{"$f":"OpCo3!AA530","v":0},{"$f":"OpCo3!AB530","v":0},{"$f":"OpCo3!AC530","v":0},{"$f":"OpCo3!AD530","v":0},{"$f":"OpCo3!AE530","v":0},{"$f":"OpCo3!AF530","v":0},{"$f":"OpCo3!AG530","v":0},{"$f":"OpCo3!AH530","v":0},{"$f":"OpCo3!AI530","v":0},{"$f":"OpCo3!AJ530","v":0},{"$f":"OpCo3!AK530","v":0},{"$f":"OpCo3!AL530","v":0},{"$f":"OpCo3!AM530","v":0},{"$f":"OpCo3!AN530","v":0},{"$f":"OpCo3!AO530","v":0},{"$f":"OpCo3!AP530","v":0},{"$f":"OpCo3!AQ530","v":0},{"$f":"OpCo3!AR530","v":0},{"$f":"OpCo3!AS530","v":0},{"$f":"OpCo3!AT530","v":0},{"$f":"OpCo3!AU530","v":0},{"$f":"OpCo3!AV530","v":0},{"$f":"OpCo3!AW530","v":0},{"$f":"OpCo3!AX530","v":0},{"$f":"OpCo3!AY530","v":0},{"$f":"OpCo3!AZ530","v":0},{"$f":"OpCo3!BA530","v":0},{"$f":"OpCo3!BB530","v":0},{"$f":"OpCo3!BC530","v":0},{"$f":"OpCo3!BD530","v":0},{"$f":"OpCo3!BE530","v":0},{"$f":"OpCo3!BF530","v":0},{"$f":"OpCo3!BG530","v":0},{"$f":"OpCo3!BH530","v":0},{"$f":"OpCo3!BI530","v":0},{"$f":"OpCo3!BJ530","v":0},{"$f":"OpCo3!BK530","v":0},{"$f":"OpCo3!BL530","v":0},{"$f":"OpCo3!BM530","v":0},{"$f":"OpCo3!BN530","v":0},{"$f":"OpCo3!BO530","v":0},{"$f":"OpCo3!BP530","v":0},{"$f":"OpCo3!BQ530","v":0},{"$f":"OpCo3!BR530","v":0},{"$f":"OpCo3!BS530","v":0},{"$f":"OpCo3!BT530","v":0}]
[null,null,null,"c/f restricted cash balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M432:M434)","v":0},{"$f":"SUM(N432:N434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B437)+1","v":3},null,"TAX CHECK"]
[]
[null,null,{"$f":"MAX(C$438:C439)+1","v":1},{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[]
[null,null,null,"Corporation tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total P&L tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M442:M443)","v":0},{"$f":"SUM(N442:N443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profit before tax including business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M69+M72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS69+AS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,{"$f":"INP_General!M$457","v":0.25},{"$f":"INP_General!N$457","v":0.25},{"$f":"INP_General!O$457","v":0.25},{"$f":"INP_General!P$457","v":0.25},{"$f":"INP_General!Q$457","v":0.25},{"$f":"INP_General!R$457","v":0.25},{"$f":"INP_General!S$457","v":0.25},{"$f":"INP_General!T$457","v":0.25},{"$f":"INP_General!U$457","v":0.25},{"$f":"INP_General!V$457","v":0.25},{"$f":"INP_General!W$457","v":0.25},{"$f":"INP_General!X$457","v":0.25},{"$f":"INP_General!Y$457","v":0.25},{"$f":"INP_General!Z$457","v":0.25},{"$f":"INP_General!AA$457","v":0.25},{"$f":"INP_General!AB$457","v":0.25},{"$f":"INP_General!AC$457","v":0.25},{"$f":"INP_General!AD$457","v":0.25},{"$f":"INP_General!AE$457","v":0.25},{"$f":"INP_General!AF$457","v":0.25},{"$f":"INP_General!AG$457","v":0.25},{"$f":"INP_General!AH$457","v":0.25},{"$f":"INP_General!AI$457","v":0.25},{"$f":"INP_General!AJ$457","v":0.25},{"$f":"INP_General!AK$457","v":0.25},{"$f":"INP_General!AL$457","v":0.25},{"$f":"INP_General!AM$457","v":0.25},{"$f":"INP_General!AN$457","v":0.25},{"$f":"INP_General!AO$457","v":0.25},{"$f":"INP_General!AP$457","v":0.25},{"$f":"INP_General!AQ$457","v":0.25},{"$f":"INP_General!AR$457","v":0.25},{"$f":"INP_General!AS$457","v":0.25},{"$f":"INP_General!AT$457","v":0.25},{"$f":"INP_General!AU$457","v":0.25},{"$f":"INP_General!AV$457","v":0.25},{"$f":"INP_General!AW$457","v":0.25},{"$f":"INP_General!AX$457","v":0.25},{"$f":"INP_General!AY$457","v":0.25},{"$f":"INP_General!AZ$457","v":0.25},{"$f":"INP_General!BA$457","v":0.25},{"$f":"INP_General!BB$457","v":0.25},{"$f":"INP_General!BC$457","v":0.25},{"$f":"INP_General!BD$457","v":0.25},{"$f":"INP_General!BE$457","v":0.25},{"$f":"INP_General!BF$457","v":0.25},{"$f":"INP_General!BG$457","v":0.25},{"$f":"INP_General!BH$457","v":0.25},{"$f":"INP_General!BI$457","v":0.25},{"$f":"INP_General!BJ$457","v":0.25},{"$f":"INP_General!BK$457","v":0.25},{"$f":"INP_General!BL$457","v":0.25},{"$f":"INP_General!BM$457","v":0.25},{"$f":"INP_General!BN$457","v":0.25},{"$f":"INP_General!BO$457","v":0.25},{"$f":"INP_General!BP$457","v":0.25},{"$f":"INP_General!BQ$457","v":0.25},{"$f":"INP_General!BR$457","v":0.25},{"$f":"INP_General!BS$457","v":0.25},{"$f":"INP_General!BT$457","v":0.25}]
[null,null,null,"PBT * prevailing tax rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$454","v":true},null,null,null,null,{"$f":"-M446*M447*$H448","v":0},{"$f":"-N446*N447*$H448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M450:BT450)*H448","v":0},null,null,null,null,{"$f":"M444-M448","v":0},{"$f":"N444-N448","v":0},0,{"$f":"P444-P448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of:"]
[]
[null,null,null,"Depreciation on non-qualifying PPE"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},{"$f":"OpCo3!H3360","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D455","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$256","v":"Generation"},{"$f":"OpCo3!J2401","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!M$293:M$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!N$293:N$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!O$293:O$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!P$293:P$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Q$293:Q$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!R$293:R$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!S$293:S$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!T$293:T$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!U$293:U$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!V$293:V$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!W$293:W$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!X$293:X$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Y$293:Y$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!Z$293:Z$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AA$293:AA$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AB$293:AB$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AC$293:AC$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AD$293:AD$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AE$293:AE$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AF$293:AF$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AG$293:AG$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AH$293:AH$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AI$293:AI$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AJ$293:AJ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AK$293:AK$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AL$293:AL$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AM$293:AM$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AN$293:AN$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AO$293:AO$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AP$293:AP$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AQ$293:AQ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AR$293:AR$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AS$293:AS$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AT$293:AT$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AU$293:AU$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AV$293:AV$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AW$293:AW$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AX$293:AX$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AY$293:AY$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!AZ$293:AZ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BA$293:BA$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BB$293:BB$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BC$293:BC$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BD$293:BD$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BE$293:BE$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BF$293:BF$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BG$293:BG$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BH$293:BH$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BI$293:BI$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BJ$293:BJ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BK$293:BK$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BL$293:BL$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BM$293:BM$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BN$293:BN$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BO$293:BO$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BP$293:BP$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BQ$293:BQ$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BR$293:BR$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BS$293:BS$895)*$J455*$E455","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H455,CALC_Project_ANN!BT$293:BT$895)*$J455*$E455","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},{"$f":"OpCo3!H3361","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D456","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$257","v":"Generation"},{"$f":"OpCo3!J2402","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!M$293:M$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!N$293:N$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!O$293:O$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!P$293:P$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Q$293:Q$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!R$293:R$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!S$293:S$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!T$293:T$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!U$293:U$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!V$293:V$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!W$293:W$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!X$293:X$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Y$293:Y$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!Z$293:Z$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AA$293:AA$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AB$293:AB$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AC$293:AC$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AD$293:AD$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AE$293:AE$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AF$293:AF$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AG$293:AG$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AH$293:AH$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AI$293:AI$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AJ$293:AJ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AK$293:AK$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AL$293:AL$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AM$293:AM$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AN$293:AN$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AO$293:AO$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AP$293:AP$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AQ$293:AQ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AR$293:AR$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AS$293:AS$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AT$293:AT$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AU$293:AU$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AV$293:AV$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AW$293:AW$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AX$293:AX$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AY$293:AY$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!AZ$293:AZ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BA$293:BA$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BB$293:BB$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BC$293:BC$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BD$293:BD$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BE$293:BE$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BF$293:BF$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BG$293:BG$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BH$293:BH$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BI$293:BI$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BJ$293:BJ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BK$293:BK$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BL$293:BL$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BM$293:BM$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BN$293:BN$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BO$293:BO$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BP$293:BP$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BQ$293:BQ$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BR$293:BR$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BS$293:BS$895)*$J456*$E456","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H456,CALC_Project_ANN!BT$293:BT$895)*$J456*$E456","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},{"$f":"OpCo3!H3362","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D457","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"OpCo3!J2403","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!M$293:M$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!N$293:N$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!O$293:O$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!P$293:P$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Q$293:Q$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!R$293:R$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!S$293:S$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!T$293:T$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!U$293:U$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!V$293:V$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!W$293:W$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!X$293:X$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Y$293:Y$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!Z$293:Z$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AA$293:AA$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AB$293:AB$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AC$293:AC$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AD$293:AD$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AE$293:AE$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AF$293:AF$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AG$293:AG$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AH$293:AH$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AI$293:AI$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AJ$293:AJ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AK$293:AK$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AL$293:AL$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AM$293:AM$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AN$293:AN$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AO$293:AO$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AP$293:AP$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AQ$293:AQ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AR$293:AR$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AS$293:AS$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AT$293:AT$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AU$293:AU$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AV$293:AV$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AW$293:AW$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AX$293:AX$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AY$293:AY$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!AZ$293:AZ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BA$293:BA$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BB$293:BB$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BC$293:BC$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BD$293:BD$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BE$293:BE$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BF$293:BF$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BG$293:BG$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BH$293:BH$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BI$293:BI$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BJ$293:BJ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BK$293:BK$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BL$293:BL$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BM$293:BM$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BN$293:BN$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BO$293:BO$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BP$293:BP$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BQ$293:BQ$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BR$293:BR$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BS$293:BS$895)*$J457*$E457","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H457,CALC_Project_ANN!BT$293:BT$895)*$J457*$E457","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},{"$f":"OpCo3!H3363","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D458","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"OpCo3!J2404","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!M$293:M$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!N$293:N$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!O$293:O$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!P$293:P$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Q$293:Q$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!R$293:R$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!S$293:S$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!T$293:T$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!U$293:U$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!V$293:V$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!W$293:W$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!X$293:X$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Y$293:Y$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!Z$293:Z$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AA$293:AA$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AB$293:AB$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AC$293:AC$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AD$293:AD$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AE$293:AE$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AF$293:AF$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AG$293:AG$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AH$293:AH$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AI$293:AI$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AJ$293:AJ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AK$293:AK$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AL$293:AL$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AM$293:AM$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AN$293:AN$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AO$293:AO$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AP$293:AP$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AQ$293:AQ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AR$293:AR$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AS$293:AS$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AT$293:AT$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AU$293:AU$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AV$293:AV$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AW$293:AW$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AX$293:AX$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AY$293:AY$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!AZ$293:AZ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BA$293:BA$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BB$293:BB$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BC$293:BC$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BD$293:BD$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BE$293:BE$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BF$293:BF$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BG$293:BG$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BH$293:BH$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BI$293:BI$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BJ$293:BJ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BK$293:BK$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BL$293:BL$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BM$293:BM$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BN$293:BN$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BO$293:BO$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BP$293:BP$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BQ$293:BQ$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BR$293:BR$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BS$293:BS$895)*$J458*$E458","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H458,CALC_Project_ANN!BT$293:BT$895)*$J458*$E458","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},{"$f":"OpCo3!H3364","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D459","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"OpCo3!J2405","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!M$293:M$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!N$293:N$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!O$293:O$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!P$293:P$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Q$293:Q$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!R$293:R$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!S$293:S$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!T$293:T$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!U$293:U$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!V$293:V$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!W$293:W$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!X$293:X$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Y$293:Y$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!Z$293:Z$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AA$293:AA$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AB$293:AB$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AC$293:AC$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AD$293:AD$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AE$293:AE$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AF$293:AF$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AG$293:AG$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AH$293:AH$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AI$293:AI$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AJ$293:AJ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AK$293:AK$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AL$293:AL$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AM$293:AM$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AN$293:AN$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AO$293:AO$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AP$293:AP$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AQ$293:AQ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AR$293:AR$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AS$293:AS$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AT$293:AT$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AU$293:AU$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AV$293:AV$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AW$293:AW$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AX$293:AX$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AY$293:AY$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!AZ$293:AZ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BA$293:BA$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BB$293:BB$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BC$293:BC$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BD$293:BD$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BE$293:BE$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BF$293:BF$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BG$293:BG$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BH$293:BH$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BI$293:BI$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BJ$293:BJ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BK$293:BK$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BL$293:BL$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BM$293:BM$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BN$293:BN$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BO$293:BO$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BP$293:BP$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BQ$293:BQ$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BR$293:BR$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BS$293:BS$895)*$J459*$E459","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H459,CALC_Project_ANN!BT$293:BT$895)*$J459*$E459","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},{"$f":"OpCo3!H3365","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D460","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$261","v":"Generation"},{"$f":"OpCo3!J2406","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!M$293:M$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!N$293:N$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!O$293:O$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!P$293:P$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Q$293:Q$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!R$293:R$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!S$293:S$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!T$293:T$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!U$293:U$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!V$293:V$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!W$293:W$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!X$293:X$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Y$293:Y$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!Z$293:Z$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AA$293:AA$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AB$293:AB$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AC$293:AC$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AD$293:AD$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AE$293:AE$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AF$293:AF$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AG$293:AG$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AH$293:AH$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AI$293:AI$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AJ$293:AJ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AK$293:AK$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AL$293:AL$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AM$293:AM$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AN$293:AN$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AO$293:AO$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AP$293:AP$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AQ$293:AQ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AR$293:AR$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AS$293:AS$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AT$293:AT$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AU$293:AU$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AV$293:AV$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AW$293:AW$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AX$293:AX$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AY$293:AY$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!AZ$293:AZ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BA$293:BA$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BB$293:BB$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BC$293:BC$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BD$293:BD$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BE$293:BE$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BF$293:BF$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BG$293:BG$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BH$293:BH$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BI$293:BI$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BJ$293:BJ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BK$293:BK$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BL$293:BL$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BM$293:BM$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BN$293:BN$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BO$293:BO$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BP$293:BP$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BQ$293:BQ$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BR$293:BR$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BS$293:BS$895)*$J460*$E460","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H460,CALC_Project_ANN!BT$293:BT$895)*$J460*$E460","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},{"$f":"OpCo3!H3366","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D461","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"OpCo3!J2407","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!M$293:M$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!N$293:N$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!O$293:O$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!P$293:P$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Q$293:Q$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!R$293:R$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!S$293:S$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!T$293:T$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!U$293:U$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!V$293:V$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!W$293:W$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!X$293:X$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Y$293:Y$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!Z$293:Z$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AA$293:AA$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AB$293:AB$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AC$293:AC$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AD$293:AD$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AE$293:AE$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AF$293:AF$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AG$293:AG$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AH$293:AH$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AI$293:AI$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AJ$293:AJ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AK$293:AK$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AL$293:AL$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AM$293:AM$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AN$293:AN$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AO$293:AO$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AP$293:AP$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AQ$293:AQ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AR$293:AR$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AS$293:AS$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AT$293:AT$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AU$293:AU$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AV$293:AV$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AW$293:AW$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AX$293:AX$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AY$293:AY$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!AZ$293:AZ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BA$293:BA$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BB$293:BB$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BC$293:BC$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BD$293:BD$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BE$293:BE$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BF$293:BF$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BG$293:BG$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BH$293:BH$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BI$293:BI$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BJ$293:BJ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BK$293:BK$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BL$293:BL$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BM$293:BM$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BN$293:BN$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BO$293:BO$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BP$293:BP$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BQ$293:BQ$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BR$293:BR$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BS$293:BS$895)*$J461*$E461","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H461,CALC_Project_ANN!BT$293:BT$895)*$J461*$E461","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},{"$f":"OpCo3!H3367","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D462","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$263","v":"Generation"},{"$f":"OpCo3!J2408","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!M$293:M$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!N$293:N$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!O$293:O$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!P$293:P$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Q$293:Q$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!R$293:R$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!S$293:S$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!T$293:T$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!U$293:U$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!V$293:V$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!W$293:W$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!X$293:X$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Y$293:Y$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!Z$293:Z$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AA$293:AA$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AB$293:AB$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AC$293:AC$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AD$293:AD$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AE$293:AE$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AF$293:AF$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AG$293:AG$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AH$293:AH$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AI$293:AI$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AJ$293:AJ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AK$293:AK$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AL$293:AL$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AM$293:AM$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AN$293:AN$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AO$293:AO$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AP$293:AP$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AQ$293:AQ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AR$293:AR$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AS$293:AS$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AT$293:AT$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AU$293:AU$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AV$293:AV$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AW$293:AW$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AX$293:AX$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AY$293:AY$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!AZ$293:AZ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BA$293:BA$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BB$293:BB$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BC$293:BC$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BD$293:BD$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BE$293:BE$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BF$293:BF$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BG$293:BG$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BH$293:BH$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BI$293:BI$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BJ$293:BJ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BK$293:BK$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BL$293:BL$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BM$293:BM$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BN$293:BN$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BO$293:BO$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BP$293:BP$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BQ$293:BQ$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BR$293:BR$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BS$293:BS$895)*$J462*$E462","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H462,CALC_Project_ANN!BT$293:BT$895)*$J462*$E462","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},{"$f":"OpCo3!H3368","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D463","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$264","v":"Generation"},{"$f":"OpCo3!J2409","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!M$293:M$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!N$293:N$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!O$293:O$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!P$293:P$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Q$293:Q$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!R$293:R$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!S$293:S$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!T$293:T$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!U$293:U$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!V$293:V$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!W$293:W$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!X$293:X$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Y$293:Y$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!Z$293:Z$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AA$293:AA$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AB$293:AB$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AC$293:AC$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AD$293:AD$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AE$293:AE$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AF$293:AF$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AG$293:AG$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AH$293:AH$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AI$293:AI$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AJ$293:AJ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AK$293:AK$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AL$293:AL$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AM$293:AM$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AN$293:AN$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AO$293:AO$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AP$293:AP$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AQ$293:AQ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AR$293:AR$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AS$293:AS$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AT$293:AT$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AU$293:AU$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AV$293:AV$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AW$293:AW$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AX$293:AX$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AY$293:AY$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!AZ$293:AZ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BA$293:BA$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BB$293:BB$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BC$293:BC$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BD$293:BD$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BE$293:BE$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BF$293:BF$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BG$293:BG$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BH$293:BH$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BI$293:BI$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BJ$293:BJ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BK$293:BK$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BL$293:BL$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BM$293:BM$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BN$293:BN$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BO$293:BO$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BP$293:BP$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BQ$293:BQ$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BR$293:BR$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BS$293:BS$895)*$J463*$E463","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H463,CALC_Project_ANN!BT$293:BT$895)*$J463*$E463","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},{"$f":"OpCo3!H3369","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D464","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$265","v":"Generation"},{"$f":"OpCo3!J2410","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!M$293:M$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!N$293:N$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!O$293:O$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!P$293:P$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Q$293:Q$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!R$293:R$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!S$293:S$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!T$293:T$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!U$293:U$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!V$293:V$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!W$293:W$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!X$293:X$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Y$293:Y$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!Z$293:Z$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AA$293:AA$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AB$293:AB$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AC$293:AC$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AD$293:AD$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AE$293:AE$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AF$293:AF$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AG$293:AG$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AH$293:AH$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AI$293:AI$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AJ$293:AJ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AK$293:AK$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AL$293:AL$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AM$293:AM$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AN$293:AN$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AO$293:AO$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AP$293:AP$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AQ$293:AQ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AR$293:AR$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AS$293:AS$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AT$293:AT$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AU$293:AU$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AV$293:AV$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AW$293:AW$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AX$293:AX$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AY$293:AY$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!AZ$293:AZ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BA$293:BA$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BB$293:BB$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BC$293:BC$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BD$293:BD$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BE$293:BE$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BF$293:BF$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BG$293:BG$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BH$293:BH$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BI$293:BI$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BJ$293:BJ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BK$293:BK$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BL$293:BL$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BM$293:BM$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BN$293:BN$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BO$293:BO$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BP$293:BP$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BQ$293:BQ$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BR$293:BR$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BS$293:BS$895)*$J464*$E464","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H464,CALC_Project_ANN!BT$293:BT$895)*$J464*$E464","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},{"$f":"OpCo3!H3370","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D465","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$266","v":"Generation"},{"$f":"OpCo3!J2411","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!M$293:M$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!N$293:N$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!O$293:O$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!P$293:P$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Q$293:Q$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!R$293:R$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!S$293:S$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!T$293:T$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!U$293:U$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!V$293:V$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!W$293:W$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!X$293:X$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Y$293:Y$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!Z$293:Z$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AA$293:AA$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AB$293:AB$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AC$293:AC$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AD$293:AD$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AE$293:AE$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AF$293:AF$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AG$293:AG$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AH$293:AH$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AI$293:AI$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AJ$293:AJ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AK$293:AK$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AL$293:AL$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AM$293:AM$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AN$293:AN$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AO$293:AO$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AP$293:AP$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AQ$293:AQ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AR$293:AR$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AS$293:AS$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AT$293:AT$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AU$293:AU$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AV$293:AV$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AW$293:AW$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AX$293:AX$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AY$293:AY$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!AZ$293:AZ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BA$293:BA$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BB$293:BB$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BC$293:BC$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BD$293:BD$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BE$293:BE$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BF$293:BF$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BG$293:BG$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BH$293:BH$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BI$293:BI$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BJ$293:BJ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BK$293:BK$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BL$293:BL$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BM$293:BM$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BN$293:BN$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BO$293:BO$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BP$293:BP$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BQ$293:BQ$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BR$293:BR$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BS$293:BS$895)*$J465*$E465","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H465,CALC_Project_ANN!BT$293:BT$895)*$J465*$E465","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},{"$f":"OpCo3!H3371","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D466","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"OpCo3!J2412","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!M$293:M$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!N$293:N$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!O$293:O$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!P$293:P$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Q$293:Q$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!R$293:R$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!S$293:S$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!T$293:T$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!U$293:U$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!V$293:V$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!W$293:W$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!X$293:X$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Y$293:Y$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!Z$293:Z$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AA$293:AA$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AB$293:AB$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AC$293:AC$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AD$293:AD$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AE$293:AE$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AF$293:AF$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AG$293:AG$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AH$293:AH$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AI$293:AI$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AJ$293:AJ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AK$293:AK$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AL$293:AL$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AM$293:AM$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AN$293:AN$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AO$293:AO$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AP$293:AP$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AQ$293:AQ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AR$293:AR$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AS$293:AS$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AT$293:AT$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AU$293:AU$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AV$293:AV$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AW$293:AW$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AX$293:AX$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AY$293:AY$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!AZ$293:AZ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BA$293:BA$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BB$293:BB$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BC$293:BC$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BD$293:BD$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BE$293:BE$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BF$293:BF$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BG$293:BG$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BH$293:BH$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BI$293:BI$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BJ$293:BJ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BK$293:BK$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BL$293:BL$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BM$293:BM$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BN$293:BN$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BO$293:BO$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BP$293:BP$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BQ$293:BQ$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BR$293:BR$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BS$293:BS$895)*$J466*$E466","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H466,CALC_Project_ANN!BT$293:BT$895)*$J466*$E466","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},{"$f":"OpCo3!H3372","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D467","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$268","v":"Generation"},{"$f":"OpCo3!J2413","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!M$293:M$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!N$293:N$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!O$293:O$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!P$293:P$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Q$293:Q$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!R$293:R$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!S$293:S$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!T$293:T$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!U$293:U$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!V$293:V$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!W$293:W$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!X$293:X$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Y$293:Y$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!Z$293:Z$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AA$293:AA$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AB$293:AB$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AC$293:AC$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AD$293:AD$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AE$293:AE$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AF$293:AF$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AG$293:AG$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AH$293:AH$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AI$293:AI$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AJ$293:AJ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AK$293:AK$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AL$293:AL$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AM$293:AM$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AN$293:AN$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AO$293:AO$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AP$293:AP$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AQ$293:AQ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AR$293:AR$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AS$293:AS$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AT$293:AT$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AU$293:AU$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AV$293:AV$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AW$293:AW$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AX$293:AX$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AY$293:AY$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!AZ$293:AZ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BA$293:BA$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BB$293:BB$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BC$293:BC$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BD$293:BD$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BE$293:BE$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BF$293:BF$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BG$293:BG$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BH$293:BH$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BI$293:BI$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BJ$293:BJ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BK$293:BK$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BL$293:BL$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BM$293:BM$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BN$293:BN$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BO$293:BO$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BP$293:BP$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BQ$293:BQ$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BR$293:BR$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BS$293:BS$895)*$J467*$E467","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H467,CALC_Project_ANN!BT$293:BT$895)*$J467*$E467","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},{"$f":"OpCo3!H3373","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D468","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$269","v":"Generation"},{"$f":"OpCo3!J2414","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!M$293:M$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!N$293:N$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!O$293:O$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!P$293:P$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Q$293:Q$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!R$293:R$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!S$293:S$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!T$293:T$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!U$293:U$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!V$293:V$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!W$293:W$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!X$293:X$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Y$293:Y$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!Z$293:Z$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AA$293:AA$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AB$293:AB$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AC$293:AC$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AD$293:AD$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AE$293:AE$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AF$293:AF$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AG$293:AG$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AH$293:AH$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AI$293:AI$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AJ$293:AJ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AK$293:AK$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AL$293:AL$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AM$293:AM$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AN$293:AN$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AO$293:AO$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AP$293:AP$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AQ$293:AQ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AR$293:AR$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AS$293:AS$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AT$293:AT$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AU$293:AU$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AV$293:AV$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AW$293:AW$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AX$293:AX$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AY$293:AY$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!AZ$293:AZ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BA$293:BA$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BB$293:BB$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BC$293:BC$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BD$293:BD$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BE$293:BE$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BF$293:BF$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BG$293:BG$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BH$293:BH$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BI$293:BI$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BJ$293:BJ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BK$293:BK$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BL$293:BL$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BM$293:BM$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BN$293:BN$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BO$293:BO$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BP$293:BP$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BQ$293:BQ$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BR$293:BR$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BS$293:BS$895)*$J468*$E468","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H468,CALC_Project_ANN!BT$293:BT$895)*$J468*$E468","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},{"$f":"OpCo3!H3374","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$440&\"-\"&SYS_Admin!$G$722&\"-\"&D469","v":"Nominal-depreciation-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"OpCo3!J2415","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!M$293:M$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!N$293:N$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!O$293:O$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!P$293:P$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Q$293:Q$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!R$293:R$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!S$293:S$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!T$293:T$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!U$293:U$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!V$293:V$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!W$293:W$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!X$293:X$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Y$293:Y$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!Z$293:Z$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AA$293:AA$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AB$293:AB$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AC$293:AC$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AD$293:AD$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AE$293:AE$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AF$293:AF$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AG$293:AG$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AH$293:AH$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AI$293:AI$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AJ$293:AJ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AK$293:AK$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AL$293:AL$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AM$293:AM$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AN$293:AN$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AO$293:AO$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AP$293:AP$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AQ$293:AQ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AR$293:AR$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AS$293:AS$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AT$293:AT$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AU$293:AU$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AV$293:AV$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AW$293:AW$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AX$293:AX$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AY$293:AY$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!AZ$293:AZ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BA$293:BA$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BB$293:BB$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BC$293:BC$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BD$293:BD$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BE$293:BE$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BF$293:BF$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BG$293:BG$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BH$293:BH$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BI$293:BI$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BJ$293:BJ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BK$293:BK$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BL$293:BL$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BM$293:BM$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BN$293:BN$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BO$293:BO$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BP$293:BP$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BQ$293:BQ$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BR$293:BR$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BS$293:BS$895)*$J469*$E469","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H469,CALC_Project_ANN!BT$293:BT$895)*$J469*$E469","v":0}]
[]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"OpCo3!H3377","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo3!G15","v":false},null,null,{"$f":"((CALC_Project_ANN!M2126 + CALC_Project_ANN!M5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2126 + CALC_Project_ANN!N5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2126 + CALC_Project_ANN!O5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2126 + CALC_Project_ANN!P5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2126 + CALC_Project_ANN!Q5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2126 + CALC_Project_ANN!R5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2126 + CALC_Project_ANN!S5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2126 + CALC_Project_ANN!T5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2126 + CALC_Project_ANN!U5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2126 + CALC_Project_ANN!V5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2126 + CALC_Project_ANN!W5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2126 + CALC_Project_ANN!X5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2126 + CALC_Project_ANN!Y5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2126 + CALC_Project_ANN!Z5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2126 + CALC_Project_ANN!AA5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2126 + CALC_Project_ANN!AB5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2126 + CALC_Project_ANN!AC5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2126 + CALC_Project_ANN!AD5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2126 + CALC_Project_ANN!AE5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2126 + CALC_Project_ANN!AF5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2126 + CALC_Project_ANN!AG5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2126 + CALC_Project_ANN!AH5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2126 + CALC_Project_ANN!AI5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2126 + CALC_Project_ANN!AJ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2126 + CALC_Project_ANN!AK5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2126 + CALC_Project_ANN!AL5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2126 + CALC_Project_ANN!AM5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2126 + CALC_Project_ANN!AN5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2126 + CALC_Project_ANN!AO5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2126 + CALC_Project_ANN!AP5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2126 + CALC_Project_ANN!AQ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2126 + CALC_Project_ANN!AR5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2126 + CALC_Project_ANN!AS5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2126 + CALC_Project_ANN!AT5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2126 + CALC_Project_ANN!AU5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2126 + CALC_Project_ANN!AV5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2126 + CALC_Project_ANN!AW5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2126 + CALC_Project_ANN!AX5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2126 + CALC_Project_ANN!AY5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2126 + CALC_Project_ANN!AZ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2126 + CALC_Project_ANN!BA5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2126 + CALC_Project_ANN!BB5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2126 + CALC_Project_ANN!BC5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2126 + CALC_Project_ANN!BD5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2126 + CALC_Project_ANN!BE5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2126 + CALC_Project_ANN!BF5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2126 + CALC_Project_ANN!BG5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2126 + CALC_Project_ANN!BH5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2126 + CALC_Project_ANN!BI5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2126 + CALC_Project_ANN!BJ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2126 + CALC_Project_ANN!BK5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2126 + CALC_Project_ANN!BL5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2126 + CALC_Project_ANN!BM5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2126 + CALC_Project_ANN!BN5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2126 + CALC_Project_ANN!BO5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2126 + CALC_Project_ANN!BP5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2126 + CALC_Project_ANN!BQ5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2126 + CALC_Project_ANN!BR5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2126 + CALC_Project_ANN!BS5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2126 + CALC_Project_ANN!BT5358)*$J472)*$E472 - SUMIF($I$455:$I$469,$D472,BT$455:BT$469)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"OpCo3!H3378","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo3!G16","v":false},null,null,{"$f":"((CALC_Project_ANN!M2152 + CALC_Project_ANN!M5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2152 + CALC_Project_ANN!N5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2152 + CALC_Project_ANN!O5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2152 + CALC_Project_ANN!P5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2152 + CALC_Project_ANN!Q5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2152 + CALC_Project_ANN!R5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2152 + CALC_Project_ANN!S5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2152 + CALC_Project_ANN!T5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2152 + CALC_Project_ANN!U5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2152 + CALC_Project_ANN!V5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2152 + CALC_Project_ANN!W5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2152 + CALC_Project_ANN!X5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2152 + CALC_Project_ANN!Y5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2152 + CALC_Project_ANN!Z5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2152 + CALC_Project_ANN!AA5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2152 + CALC_Project_ANN!AB5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2152 + CALC_Project_ANN!AC5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2152 + CALC_Project_ANN!AD5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2152 + CALC_Project_ANN!AE5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2152 + CALC_Project_ANN!AF5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2152 + CALC_Project_ANN!AG5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2152 + CALC_Project_ANN!AH5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2152 + CALC_Project_ANN!AI5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2152 + CALC_Project_ANN!AJ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2152 + CALC_Project_ANN!AK5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2152 + CALC_Project_ANN!AL5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2152 + CALC_Project_ANN!AM5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2152 + CALC_Project_ANN!AN5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2152 + CALC_Project_ANN!AO5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2152 + CALC_Project_ANN!AP5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2152 + CALC_Project_ANN!AQ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2152 + CALC_Project_ANN!AR5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2152 + CALC_Project_ANN!AS5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2152 + CALC_Project_ANN!AT5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2152 + CALC_Project_ANN!AU5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2152 + CALC_Project_ANN!AV5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2152 + CALC_Project_ANN!AW5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2152 + CALC_Project_ANN!AX5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2152 + CALC_Project_ANN!AY5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2152 + CALC_Project_ANN!AZ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2152 + CALC_Project_ANN!BA5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2152 + CALC_Project_ANN!BB5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2152 + CALC_Project_ANN!BC5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2152 + CALC_Project_ANN!BD5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2152 + CALC_Project_ANN!BE5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2152 + CALC_Project_ANN!BF5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2152 + CALC_Project_ANN!BG5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2152 + CALC_Project_ANN!BH5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2152 + CALC_Project_ANN!BI5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2152 + CALC_Project_ANN!BJ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2152 + CALC_Project_ANN!BK5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2152 + CALC_Project_ANN!BL5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2152 + CALC_Project_ANN!BM5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2152 + CALC_Project_ANN!BN5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2152 + CALC_Project_ANN!BO5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2152 + CALC_Project_ANN!BP5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2152 + CALC_Project_ANN!BQ5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2152 + CALC_Project_ANN!BR5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2152 + CALC_Project_ANN!BS5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2152 + CALC_Project_ANN!BT5425)*$J473)*$E473 - SUMIF($I$455:$I$469,$D473,BT$455:BT$469)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"OpCo3!H3379","v":0},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"OpCo3!G17","v":false},null,null,{"$f":"((CALC_Project_ANN!M2178 + CALC_Project_ANN!M5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,M$455:M$469)","v":0},{"$f":"((CALC_Project_ANN!N2178 + CALC_Project_ANN!N5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,N$455:N$469)","v":0},{"$f":"((CALC_Project_ANN!O2178 + CALC_Project_ANN!O5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,O$455:O$469)","v":0},{"$f":"((CALC_Project_ANN!P2178 + CALC_Project_ANN!P5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,P$455:P$469)","v":0},{"$f":"((CALC_Project_ANN!Q2178 + CALC_Project_ANN!Q5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Q$455:Q$469)","v":0},{"$f":"((CALC_Project_ANN!R2178 + CALC_Project_ANN!R5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,R$455:R$469)","v":0},{"$f":"((CALC_Project_ANN!S2178 + CALC_Project_ANN!S5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,S$455:S$469)","v":0},{"$f":"((CALC_Project_ANN!T2178 + CALC_Project_ANN!T5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,T$455:T$469)","v":0},{"$f":"((CALC_Project_ANN!U2178 + CALC_Project_ANN!U5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,U$455:U$469)","v":0},{"$f":"((CALC_Project_ANN!V2178 + CALC_Project_ANN!V5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,V$455:V$469)","v":0},{"$f":"((CALC_Project_ANN!W2178 + CALC_Project_ANN!W5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,W$455:W$469)","v":0},{"$f":"((CALC_Project_ANN!X2178 + CALC_Project_ANN!X5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,X$455:X$469)","v":0},{"$f":"((CALC_Project_ANN!Y2178 + CALC_Project_ANN!Y5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Y$455:Y$469)","v":0},{"$f":"((CALC_Project_ANN!Z2178 + CALC_Project_ANN!Z5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,Z$455:Z$469)","v":0},{"$f":"((CALC_Project_ANN!AA2178 + CALC_Project_ANN!AA5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AA$455:AA$469)","v":0},{"$f":"((CALC_Project_ANN!AB2178 + CALC_Project_ANN!AB5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AB$455:AB$469)","v":0},{"$f":"((CALC_Project_ANN!AC2178 + CALC_Project_ANN!AC5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AC$455:AC$469)","v":0},{"$f":"((CALC_Project_ANN!AD2178 + CALC_Project_ANN!AD5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AD$455:AD$469)","v":0},{"$f":"((CALC_Project_ANN!AE2178 + CALC_Project_ANN!AE5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AE$455:AE$469)","v":0},{"$f":"((CALC_Project_ANN!AF2178 + CALC_Project_ANN!AF5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AF$455:AF$469)","v":0},{"$f":"((CALC_Project_ANN!AG2178 + CALC_Project_ANN!AG5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AG$455:AG$469)","v":0},{"$f":"((CALC_Project_ANN!AH2178 + CALC_Project_ANN!AH5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AH$455:AH$469)","v":0},{"$f":"((CALC_Project_ANN!AI2178 + CALC_Project_ANN!AI5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AI$455:AI$469)","v":0},{"$f":"((CALC_Project_ANN!AJ2178 + CALC_Project_ANN!AJ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AJ$455:AJ$469)","v":0},{"$f":"((CALC_Project_ANN!AK2178 + CALC_Project_ANN!AK5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AK$455:AK$469)","v":0},{"$f":"((CALC_Project_ANN!AL2178 + CALC_Project_ANN!AL5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AL$455:AL$469)","v":0},{"$f":"((CALC_Project_ANN!AM2178 + CALC_Project_ANN!AM5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AM$455:AM$469)","v":0},{"$f":"((CALC_Project_ANN!AN2178 + CALC_Project_ANN!AN5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AN$455:AN$469)","v":0},{"$f":"((CALC_Project_ANN!AO2178 + CALC_Project_ANN!AO5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AO$455:AO$469)","v":0},{"$f":"((CALC_Project_ANN!AP2178 + CALC_Project_ANN!AP5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AP$455:AP$469)","v":0},{"$f":"((CALC_Project_ANN!AQ2178 + CALC_Project_ANN!AQ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AQ$455:AQ$469)","v":0},{"$f":"((CALC_Project_ANN!AR2178 + CALC_Project_ANN!AR5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AR$455:AR$469)","v":0},{"$f":"((CALC_Project_ANN!AS2178 + CALC_Project_ANN!AS5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AS$455:AS$469)","v":0},{"$f":"((CALC_Project_ANN!AT2178 + CALC_Project_ANN!AT5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AT$455:AT$469)","v":0},{"$f":"((CALC_Project_ANN!AU2178 + CALC_Project_ANN!AU5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AU$455:AU$469)","v":0},{"$f":"((CALC_Project_ANN!AV2178 + CALC_Project_ANN!AV5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AV$455:AV$469)","v":0},{"$f":"((CALC_Project_ANN!AW2178 + CALC_Project_ANN!AW5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AW$455:AW$469)","v":0},{"$f":"((CALC_Project_ANN!AX2178 + CALC_Project_ANN!AX5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AX$455:AX$469)","v":0},{"$f":"((CALC_Project_ANN!AY2178 + CALC_Project_ANN!AY5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AY$455:AY$469)","v":0},{"$f":"((CALC_Project_ANN!AZ2178 + CALC_Project_ANN!AZ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,AZ$455:AZ$469)","v":0},{"$f":"((CALC_Project_ANN!BA2178 + CALC_Project_ANN!BA5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BA$455:BA$469)","v":0},{"$f":"((CALC_Project_ANN!BB2178 + CALC_Project_ANN!BB5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BB$455:BB$469)","v":0},{"$f":"((CALC_Project_ANN!BC2178 + CALC_Project_ANN!BC5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BC$455:BC$469)","v":0},{"$f":"((CALC_Project_ANN!BD2178 + CALC_Project_ANN!BD5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BD$455:BD$469)","v":0},{"$f":"((CALC_Project_ANN!BE2178 + CALC_Project_ANN!BE5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BE$455:BE$469)","v":0},{"$f":"((CALC_Project_ANN!BF2178 + CALC_Project_ANN!BF5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BF$455:BF$469)","v":0},{"$f":"((CALC_Project_ANN!BG2178 + CALC_Project_ANN!BG5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BG$455:BG$469)","v":0},{"$f":"((CALC_Project_ANN!BH2178 + CALC_Project_ANN!BH5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BH$455:BH$469)","v":0},{"$f":"((CALC_Project_ANN!BI2178 + CALC_Project_ANN!BI5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BI$455:BI$469)","v":0},{"$f":"((CALC_Project_ANN!BJ2178 + CALC_Project_ANN!BJ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BJ$455:BJ$469)","v":0},{"$f":"((CALC_Project_ANN!BK2178 + CALC_Project_ANN!BK5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BK$455:BK$469)","v":0},{"$f":"((CALC_Project_ANN!BL2178 + CALC_Project_ANN!BL5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BL$455:BL$469)","v":0},{"$f":"((CALC_Project_ANN!BM2178 + CALC_Project_ANN!BM5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BM$455:BM$469)","v":0},{"$f":"((CALC_Project_ANN!BN2178 + CALC_Project_ANN!BN5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BN$455:BN$469)","v":0},{"$f":"((CALC_Project_ANN!BO2178 + CALC_Project_ANN!BO5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BO$455:BO$469)","v":0},{"$f":"((CALC_Project_ANN!BP2178 + CALC_Project_ANN!BP5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BP$455:BP$469)","v":0},{"$f":"((CALC_Project_ANN!BQ2178 + CALC_Project_ANN!BQ5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BQ$455:BQ$469)","v":0},{"$f":"((CALC_Project_ANN!BR2178 + CALC_Project_ANN!BR5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BR$455:BR$469)","v":0},{"$f":"((CALC_Project_ANN!BS2178 + CALC_Project_ANN!BS5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BS$455:BS$469)","v":0},{"$f":"((CALC_Project_ANN!BT2178 + CALC_Project_ANN!BT5492)*$J474)*$E474 - SUMIF($I$455:$I$469,$D474,BT$455:BT$469)","v":0}]
[]
[null,null,null,"Depn' on interest capitalised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation on non-qualifying PPE",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M455:M477)","v":0},{"$f":"SUM(N455:N477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M479:BT479)","v":0},null,null,null,null,{"$f":"-M478*M$447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-X478*X$447","v":0},{"$f":"-Y478*Y$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of Capital allowances vs depreciation"]
[null,null,null,"Capital allowances",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M$3226","v":0},{"$f":"OpCo3!N$3226","v":0},{"$f":"OpCo3!O$3226","v":0},{"$f":"OpCo3!P$3226","v":0},{"$f":"OpCo3!Q$3226","v":0},{"$f":"OpCo3!R$3226","v":0},{"$f":"OpCo3!S$3226","v":0},{"$f":"OpCo3!T$3226","v":0},{"$f":"OpCo3!U$3226","v":0},{"$f":"OpCo3!V$3226","v":0},{"$f":"OpCo3!W$3226","v":0},{"$f":"OpCo3!X$3226","v":0},{"$f":"OpCo3!Y$3226","v":0},{"$f":"OpCo3!Z$3226","v":0},{"$f":"OpCo3!AA$3226","v":0},{"$f":"OpCo3!AB$3226","v":0},{"$f":"OpCo3!AC$3226","v":0},{"$f":"OpCo3!AD$3226","v":0},{"$f":"OpCo3!AE$3226","v":0},{"$f":"OpCo3!AF$3226","v":0},{"$f":"OpCo3!AG$3226","v":0},{"$f":"OpCo3!AH$3226","v":0},{"$f":"OpCo3!AI$3226","v":0},{"$f":"OpCo3!AJ$3226","v":0},{"$f":"OpCo3!AK$3226","v":0},{"$f":"OpCo3!AL$3226","v":0},{"$f":"OpCo3!AM$3226","v":0},{"$f":"OpCo3!AN$3226","v":0},{"$f":"OpCo3!AO$3226","v":0},{"$f":"OpCo3!AP$3226","v":0},{"$f":"OpCo3!AQ$3226","v":0},{"$f":"OpCo3!AR$3226","v":0},{"$f":"OpCo3!AS$3226","v":0},{"$f":"OpCo3!AT$3226","v":0},{"$f":"OpCo3!AU$3226","v":0},{"$f":"OpCo3!AV$3226","v":0},{"$f":"OpCo3!AW$3226","v":0},{"$f":"OpCo3!AX$3226","v":0},{"$f":"OpCo3!AY$3226","v":0},{"$f":"OpCo3!AZ$3226","v":0},{"$f":"OpCo3!BA$3226","v":0},{"$f":"OpCo3!BB$3226","v":0},{"$f":"OpCo3!BC$3226","v":0},{"$f":"OpCo3!BD$3226","v":0},{"$f":"OpCo3!BE$3226","v":0},{"$f":"OpCo3!BF$3226","v":0},{"$f":"OpCo3!BG$3226","v":0},{"$f":"OpCo3!BH$3226","v":0},{"$f":"OpCo3!BI$3226","v":0},{"$f":"OpCo3!BJ$3226","v":0},{"$f":"OpCo3!BK$3226","v":0},{"$f":"OpCo3!BL$3226","v":0},{"$f":"OpCo3!BM$3226","v":0},{"$f":"OpCo3!BN$3226","v":0},{"$f":"OpCo3!BO$3226","v":0},{"$f":"OpCo3!BP$3226","v":0},{"$f":"OpCo3!BQ$3226","v":0},{"$f":"OpCo3!BR$3226","v":0},{"$f":"OpCo3!BS$3226","v":0},{"$f":"OpCo3!BT$3226","v":0}]
[null,null,null,"Depreciation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M45-M478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS45-AS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M483-M482","v":0},{"$f":"N483-N482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M485:BT485)","v":0},null,null,null,null,{"$f":"-M484*M$447","v":0},{"$f":"-N484*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of fees amortised to P&L"]
[null,null,null,"Fees deducted against taxable profits",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3!M3214","v":0},{"$f":"OpCo3!N3214","v":0},{"$f":"OpCo3!O3214","v":0},{"$f":"OpCo3!P3214","v":0},{"$f":"OpCo3!Q3214","v":0},{"$f":"OpCo3!R3214","v":0},{"$f":"OpCo3!S3214","v":0},{"$f":"OpCo3!T3214","v":0},{"$f":"OpCo3!U3214","v":0},{"$f":"OpCo3!V3214","v":0},{"$f":"OpCo3!W3214","v":0},{"$f":"OpCo3!X3214","v":0},{"$f":"OpCo3!Y3214","v":0},{"$f":"OpCo3!Z3214","v":0},{"$f":"OpCo3!AA3214","v":0},{"$f":"OpCo3!AB3214","v":0},{"$f":"OpCo3!AC3214","v":0},{"$f":"OpCo3!AD3214","v":0},{"$f":"OpCo3!AE3214","v":0},{"$f":"OpCo3!AF3214","v":0},{"$f":"OpCo3!AG3214","v":0},{"$f":"OpCo3!AH3214","v":0},{"$f":"OpCo3!AI3214","v":0},{"$f":"OpCo3!AJ3214","v":0},{"$f":"OpCo3!AK3214","v":0},{"$f":"OpCo3!AL3214","v":0},{"$f":"OpCo3!AM3214","v":0},{"$f":"OpCo3!AN3214","v":0},{"$f":"OpCo3!AO3214","v":0},{"$f":"OpCo3!AP3214","v":0},{"$f":"OpCo3!AQ3214","v":0},{"$f":"OpCo3!AR3214","v":0},{"$f":"OpCo3!AS3214","v":0},{"$f":"OpCo3!AT3214","v":0},{"$f":"OpCo3!AU3214","v":0},{"$f":"OpCo3!AV3214","v":0},{"$f":"OpCo3!AW3214","v":0},{"$f":"OpCo3!AX3214","v":0},{"$f":"OpCo3!AY3214","v":0},{"$f":"OpCo3!AZ3214","v":0},{"$f":"OpCo3!BA3214","v":0},{"$f":"OpCo3!BB3214","v":0},{"$f":"OpCo3!BC3214","v":0},{"$f":"OpCo3!BD3214","v":0},{"$f":"OpCo3!BE3214","v":0},{"$f":"OpCo3!BF3214","v":0},{"$f":"OpCo3!BG3214","v":0},{"$f":"OpCo3!BH3214","v":0},{"$f":"OpCo3!BI3214","v":0},{"$f":"OpCo3!BJ3214","v":0},{"$f":"OpCo3!BK3214","v":0},{"$f":"OpCo3!BL3214","v":0},{"$f":"OpCo3!BM3214","v":0},{"$f":"OpCo3!BN3214","v":0},{"$f":"OpCo3!BO3214","v":0},{"$f":"OpCo3!BP3214","v":0},{"$f":"OpCo3!BQ3214","v":0},{"$f":"OpCo3!BR3214","v":0},{"$f":"OpCo3!BS3214","v":0},{"$f":"OpCo3!BT3214","v":0}]
[null,null,null,"Fees amortised through P&L",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M488-M489","v":0},{"$f":"N488-N489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax effect",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M491:BT491)","v":0},null,null,null,null,{"$f":"M490*M$447","v":0},{"$f":"N490*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Non-taxable income/expense"]
[null,null,null,{"$f":"D55","v":"Subsidies - Grant amortisation"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M$55","v":0},{"$f":"N$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Removed: capex sinking fund interest taxed]",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"}]
[null,null,null,"Total non-taxable income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M494:M495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS494:AS495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M497:BT497)","v":0},null,null,null,null,{"$f":"-M496*M$447","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-W496*W$447","v":0},{"$f":"-X496*X$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utilisation of losses"]
[null,null,null,"Tax effect of losses recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M500:BT500)","v":0},null,null,null,null,{"$f":"OpCo3!M3231*M$447","v":0},{"$f":"OpCo3!N3231*N$447","v":0},{"$f":"OpCo3!O3231*O$447","v":0},{"$f":"OpCo3!P3231*P$447","v":0},{"$f":"OpCo3!Q3231*Q$447","v":0},{"$f":"OpCo3!R3231*R$447","v":0},{"$f":"OpCo3!S3231*S$447","v":0},{"$f":"OpCo3!T3231*T$447","v":0},{"$f":"OpCo3!U3231*U$447","v":0},{"$f":"OpCo3!V3231*V$447","v":0},{"$f":"OpCo3!W3231*W$447","v":0},{"$f":"OpCo3!X3231*X$447","v":0},{"$f":"OpCo3!Y3231*Y$447","v":0},{"$f":"OpCo3!Z3231*Z$447","v":0},{"$f":"OpCo3!AA3231*AA$447","v":0},{"$f":"OpCo3!AB3231*AB$447","v":0},{"$f":"OpCo3!AC3231*AC$447","v":0},{"$f":"OpCo3!AD3231*AD$447","v":0},{"$f":"OpCo3!AE3231*AE$447","v":0},{"$f":"OpCo3!AF3231*AF$447","v":0},{"$f":"OpCo3!AG3231*AG$447","v":0},{"$f":"OpCo3!AH3231*AH$447","v":0},{"$f":"OpCo3!AI3231*AI$447","v":0},{"$f":"OpCo3!AJ3231*AJ$447","v":0},{"$f":"OpCo3!AK3231*AK$447","v":0},{"$f":"OpCo3!AL3231*AL$447","v":0},{"$f":"OpCo3!AM3231*AM$447","v":0},{"$f":"OpCo3!AN3231*AN$447","v":0},{"$f":"OpCo3!AO3231*AO$447","v":0},{"$f":"OpCo3!AP3231*AP$447","v":0},{"$f":"OpCo3!AQ3231*AQ$447","v":0},{"$f":"OpCo3!AR3231*AR$447","v":0},{"$f":"OpCo3!AS3231*AS$447","v":0},{"$f":"OpCo3!AT3231*AT$447","v":0},{"$f":"OpCo3!AU3231*AU$447","v":0},{"$f":"OpCo3!AV3231*AV$447","v":0},{"$f":"OpCo3!AW3231*AW$447","v":0},{"$f":"OpCo3!AX3231*AX$447","v":0},{"$f":"OpCo3!AY3231*AY$447","v":0},{"$f":"OpCo3!AZ3231*AZ$447","v":0},{"$f":"OpCo3!BA3231*BA$447","v":0},{"$f":"OpCo3!BB3231*BB$447","v":0},{"$f":"OpCo3!BC3231*BC$447","v":0},{"$f":"OpCo3!BD3231*BD$447","v":0},{"$f":"OpCo3!BE3231*BE$447","v":0},{"$f":"OpCo3!BF3231*BF$447","v":0},{"$f":"OpCo3!BG3231*BG$447","v":0},{"$f":"OpCo3!BH3231*BH$447","v":0},{"$f":"OpCo3!BI3231*BI$447","v":0},{"$f":"OpCo3!BJ3231*BJ$447","v":0},{"$f":"OpCo3!BK3231*BK$447","v":0},{"$f":"OpCo3!BL3231*BL$447","v":0},{"$f":"OpCo3!BM3231*BM$447","v":0},{"$f":"OpCo3!BN3231*BN$447","v":0},{"$f":"OpCo3!BO3231*BO$447","v":0},{"$f":"OpCo3!BP3231*BP$447","v":0},{"$f":"OpCo3!BQ3231*BQ$447","v":0},{"$f":"OpCo3!BR3231*BR$447","v":0},{"$f":"OpCo3!BS3231*BS$447","v":0},{"$f":"OpCo3!BT3231*BT$447","v":0}]
[null,null,null,"Tax effect of losses utilised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"OpCo3!M3232*M$447","v":0},{"$f":"OpCo3!N3232*N$447","v":0},{"$f":"OpCo3!O3232*O$447","v":0},{"$f":"OpCo3!P3232*P$447","v":0},{"$f":"OpCo3!Q3232*Q$447","v":0},{"$f":"OpCo3!R3232*R$447","v":0},{"$f":"OpCo3!S3232*S$447","v":0},{"$f":"OpCo3!T3232*T$447","v":0},{"$f":"OpCo3!U3232*U$447","v":0},{"$f":"OpCo3!V3232*V$447","v":0},{"$f":"OpCo3!W3232*W$447","v":0},{"$f":"OpCo3!X3232*X$447","v":0},{"$f":"OpCo3!Y3232*Y$447","v":0},{"$f":"OpCo3!Z3232*Z$447","v":0},{"$f":"OpCo3!AA3232*AA$447","v":0},{"$f":"OpCo3!AB3232*AB$447","v":0},{"$f":"OpCo3!AC3232*AC$447","v":0},{"$f":"OpCo3!AD3232*AD$447","v":0},{"$f":"OpCo3!AE3232*AE$447","v":0},{"$f":"OpCo3!AF3232*AF$447","v":0},{"$f":"OpCo3!AG3232*AG$447","v":0},{"$f":"OpCo3!AH3232*AH$447","v":0},{"$f":"OpCo3!AI3232*AI$447","v":0},{"$f":"OpCo3!AJ3232*AJ$447","v":0},{"$f":"OpCo3!AK3232*AK$447","v":0},{"$f":"OpCo3!AL3232*AL$447","v":0},{"$f":"OpCo3!AM3232*AM$447","v":0},{"$f":"OpCo3!AN3232*AN$447","v":0},{"$f":"OpCo3!AO3232*AO$447","v":0},{"$f":"OpCo3!AP3232*AP$447","v":0},{"$f":"OpCo3!AQ3232*AQ$447","v":0},{"$f":"OpCo3!AR3232*AR$447","v":0},{"$f":"OpCo3!AS3232*AS$447","v":0},{"$f":"OpCo3!AT3232*AT$447","v":0},{"$f":"OpCo3!AU3232*AU$447","v":0},{"$f":"OpCo3!AV3232*AV$447","v":0},{"$f":"OpCo3!AW3232*AW$447","v":0},{"$f":"OpCo3!AX3232*AX$447","v":0},{"$f":"OpCo3!AY3232*AY$447","v":0},{"$f":"OpCo3!AZ3232*AZ$447","v":0},{"$f":"OpCo3!BA3232*BA$447","v":0},{"$f":"OpCo3!BB3232*BB$447","v":0},{"$f":"OpCo3!BC3232*BC$447","v":0},{"$f":"OpCo3!BD3232*BD$447","v":0},{"$f":"OpCo3!BE3232*BE$447","v":0},{"$f":"OpCo3!BF3232*BF$447","v":0},{"$f":"OpCo3!BG3232*BG$447","v":0},{"$f":"OpCo3!BH3232*BH$447","v":0},{"$f":"OpCo3!BI3232*BI$447","v":0},{"$f":"OpCo3!BJ3232*BJ$447","v":0},{"$f":"OpCo3!BK3232*BK$447","v":0},{"$f":"OpCo3!BL3232*BL$447","v":0},{"$f":"OpCo3!BM3232*BM$447","v":0},{"$f":"OpCo3!BN3232*BN$447","v":0},{"$f":"OpCo3!BO3232*BO$447","v":0},{"$f":"OpCo3!BP3232*BP$447","v":0},{"$f":"OpCo3!BQ3232*BQ$447","v":0},{"$f":"OpCo3!BR3232*BR$447","v":0},{"$f":"OpCo3!BS3232*BS$447","v":0},{"$f":"OpCo3!BT3232*BT$447","v":0}]
[null,null,null,"Combined tax effect",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"SUM(M500:M501)","v":0},{"$f":"SUM(N500:N501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Losses not permitted to be offset"]
[null,null,null,"Losses not permitted",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M3220*OpCo3!M3223*(OpCo3!M3220<0)","v":0},{"$f":"-OpCo3!N3220*OpCo3!N3223*(OpCo3!N3220<0)","v":0},{"$f":"-OpCo3!O3220*OpCo3!O3223*(OpCo3!O3220<0)","v":0},{"$f":"-OpCo3!P3220*OpCo3!P3223*(OpCo3!P3220<0)","v":0},{"$f":"-OpCo3!Q3220*OpCo3!Q3223*(OpCo3!Q3220<0)","v":0},{"$f":"-OpCo3!R3220*OpCo3!R3223*(OpCo3!R3220<0)","v":0},{"$f":"-OpCo3!S3220*OpCo3!S3223*(OpCo3!S3220<0)","v":0},{"$f":"-OpCo3!T3220*OpCo3!T3223*(OpCo3!T3220<0)","v":0},{"$f":"-OpCo3!U3220*OpCo3!U3223*(OpCo3!U3220<0)","v":0},{"$f":"-OpCo3!V3220*OpCo3!V3223*(OpCo3!V3220<0)","v":0},{"$f":"-OpCo3!W3220*OpCo3!W3223*(OpCo3!W3220<0)","v":0},{"$f":"-OpCo3!X3220*OpCo3!X3223*(OpCo3!X3220<0)","v":0},{"$f":"-OpCo3!Y3220*OpCo3!Y3223*(OpCo3!Y3220<0)","v":0},{"$f":"-OpCo3!Z3220*OpCo3!Z3223*(OpCo3!Z3220<0)","v":0},{"$f":"-OpCo3!AA3220*OpCo3!AA3223*(OpCo3!AA3220<0)","v":0},{"$f":"-OpCo3!AB3220*OpCo3!AB3223*(OpCo3!AB3220<0)","v":0},{"$f":"-OpCo3!AC3220*OpCo3!AC3223*(OpCo3!AC3220<0)","v":0},{"$f":"-OpCo3!AD3220*OpCo3!AD3223*(OpCo3!AD3220<0)","v":0},{"$f":"-OpCo3!AE3220*OpCo3!AE3223*(OpCo3!AE3220<0)","v":0},{"$f":"-OpCo3!AF3220*OpCo3!AF3223*(OpCo3!AF3220<0)","v":0},{"$f":"-OpCo3!AG3220*OpCo3!AG3223*(OpCo3!AG3220<0)","v":0},{"$f":"-OpCo3!AH3220*OpCo3!AH3223*(OpCo3!AH3220<0)","v":0},{"$f":"-OpCo3!AI3220*OpCo3!AI3223*(OpCo3!AI3220<0)","v":0},{"$f":"-OpCo3!AJ3220*OpCo3!AJ3223*(OpCo3!AJ3220<0)","v":0},{"$f":"-OpCo3!AK3220*OpCo3!AK3223*(OpCo3!AK3220<0)","v":0},{"$f":"-OpCo3!AL3220*OpCo3!AL3223*(OpCo3!AL3220<0)","v":0},{"$f":"-OpCo3!AM3220*OpCo3!AM3223*(OpCo3!AM3220<0)","v":0},{"$f":"-OpCo3!AN3220*OpCo3!AN3223*(OpCo3!AN3220<0)","v":0},{"$f":"-OpCo3!AO3220*OpCo3!AO3223*(OpCo3!AO3220<0)","v":0},{"$f":"-OpCo3!AP3220*OpCo3!AP3223*(OpCo3!AP3220<0)","v":0},{"$f":"-OpCo3!AQ3220*OpCo3!AQ3223*(OpCo3!AQ3220<0)","v":0},{"$f":"-OpCo3!AR3220*OpCo3!AR3223*(OpCo3!AR3220<0)","v":0},{"$f":"-OpCo3!AS3220*OpCo3!AS3223*(OpCo3!AS3220<0)","v":0},{"$f":"-OpCo3!AT3220*OpCo3!AT3223*(OpCo3!AT3220<0)","v":0},{"$f":"-OpCo3!AU3220*OpCo3!AU3223*(OpCo3!AU3220<0)","v":0},{"$f":"-OpCo3!AV3220*OpCo3!AV3223*(OpCo3!AV3220<0)","v":0},{"$f":"-OpCo3!AW3220*OpCo3!AW3223*(OpCo3!AW3220<0)","v":0},{"$f":"-OpCo3!AX3220*OpCo3!AX3223*(OpCo3!AX3220<0)","v":0},{"$f":"-OpCo3!AY3220*OpCo3!AY3223*(OpCo3!AY3220<0)","v":0},{"$f":"-OpCo3!AZ3220*OpCo3!AZ3223*(OpCo3!AZ3220<0)","v":0},{"$f":"-OpCo3!BA3220*OpCo3!BA3223*(OpCo3!BA3220<0)","v":0},{"$f":"-OpCo3!BB3220*OpCo3!BB3223*(OpCo3!BB3220<0)","v":0},{"$f":"-OpCo3!BC3220*OpCo3!BC3223*(OpCo3!BC3220<0)","v":0},{"$f":"-OpCo3!BD3220*OpCo3!BD3223*(OpCo3!BD3220<0)","v":0},{"$f":"-OpCo3!BE3220*OpCo3!BE3223*(OpCo3!BE3220<0)","v":0},{"$f":"-OpCo3!BF3220*OpCo3!BF3223*(OpCo3!BF3220<0)","v":0},{"$f":"-OpCo3!BG3220*OpCo3!BG3223*(OpCo3!BG3220<0)","v":0},{"$f":"-OpCo3!BH3220*OpCo3!BH3223*(OpCo3!BH3220<0)","v":0},{"$f":"-OpCo3!BI3220*OpCo3!BI3223*(OpCo3!BI3220<0)","v":0},{"$f":"-OpCo3!BJ3220*OpCo3!BJ3223*(OpCo3!BJ3220<0)","v":0},{"$f":"-OpCo3!BK3220*OpCo3!BK3223*(OpCo3!BK3220<0)","v":0},{"$f":"-OpCo3!BL3220*OpCo3!BL3223*(OpCo3!BL3220<0)","v":0},{"$f":"-OpCo3!BM3220*OpCo3!BM3223*(OpCo3!BM3220<0)","v":0},{"$f":"-OpCo3!BN3220*OpCo3!BN3223*(OpCo3!BN3220<0)","v":0},{"$f":"-OpCo3!BO3220*OpCo3!BO3223*(OpCo3!BO3220<0)","v":0},{"$f":"-OpCo3!BP3220*OpCo3!BP3223*(OpCo3!BP3220<0)","v":0},{"$f":"-OpCo3!BQ3220*OpCo3!BQ3223*(OpCo3!BQ3220<0)","v":0},{"$f":"-OpCo3!BR3220*OpCo3!BR3223*(OpCo3!BR3220<0)","v":0},{"$f":"-OpCo3!BS3220*OpCo3!BS3223*(OpCo3!BS3220<0)","v":0},{"$f":"-OpCo3!BT3220*OpCo3!BT3223*(OpCo3!BT3220<0)","v":0}]
[null,null,null,"Tax effect of losses not permitted for future offset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M506:BT506)","v":0},null,null,null,null,{"$f":"M505*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS505*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CAs not permitted to be offset"]
[null,null,null,"CAs not permitted",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M3226*OpCo3!M3223","v":0},{"$f":"-OpCo3!N3226*OpCo3!N3223","v":0},{"$f":"-OpCo3!O3226*OpCo3!O3223","v":0},{"$f":"-OpCo3!P3226*OpCo3!P3223","v":0},{"$f":"-OpCo3!Q3226*OpCo3!Q3223","v":0},{"$f":"-OpCo3!R3226*OpCo3!R3223","v":0},{"$f":"-OpCo3!S3226*OpCo3!S3223","v":0},{"$f":"-OpCo3!T3226*OpCo3!T3223","v":0},{"$f":"-OpCo3!U3226*OpCo3!U3223","v":0},{"$f":"-OpCo3!V3226*OpCo3!V3223","v":0},{"$f":"-OpCo3!W3226*OpCo3!W3223","v":0},{"$f":"-OpCo3!X3226*OpCo3!X3223","v":0},{"$f":"-OpCo3!Y3226*OpCo3!Y3223","v":0},{"$f":"-OpCo3!Z3226*OpCo3!Z3223","v":0},{"$f":"-OpCo3!AA3226*OpCo3!AA3223","v":0},{"$f":"-OpCo3!AB3226*OpCo3!AB3223","v":0},{"$f":"-OpCo3!AC3226*OpCo3!AC3223","v":0},{"$f":"-OpCo3!AD3226*OpCo3!AD3223","v":0},{"$f":"-OpCo3!AE3226*OpCo3!AE3223","v":0},{"$f":"-OpCo3!AF3226*OpCo3!AF3223","v":0},{"$f":"-OpCo3!AG3226*OpCo3!AG3223","v":0},{"$f":"-OpCo3!AH3226*OpCo3!AH3223","v":0},{"$f":"-OpCo3!AI3226*OpCo3!AI3223","v":0},{"$f":"-OpCo3!AJ3226*OpCo3!AJ3223","v":0},{"$f":"-OpCo3!AK3226*OpCo3!AK3223","v":0},{"$f":"-OpCo3!AL3226*OpCo3!AL3223","v":0},{"$f":"-OpCo3!AM3226*OpCo3!AM3223","v":0},{"$f":"-OpCo3!AN3226*OpCo3!AN3223","v":0},{"$f":"-OpCo3!AO3226*OpCo3!AO3223","v":0},{"$f":"-OpCo3!AP3226*OpCo3!AP3223","v":0},{"$f":"-OpCo3!AQ3226*OpCo3!AQ3223","v":0},{"$f":"-OpCo3!AR3226*OpCo3!AR3223","v":0},{"$f":"-OpCo3!AS3226*OpCo3!AS3223","v":0},{"$f":"-OpCo3!AT3226*OpCo3!AT3223","v":0},{"$f":"-OpCo3!AU3226*OpCo3!AU3223","v":0},{"$f":"-OpCo3!AV3226*OpCo3!AV3223","v":0},{"$f":"-OpCo3!AW3226*OpCo3!AW3223","v":0},{"$f":"-OpCo3!AX3226*OpCo3!AX3223","v":0},{"$f":"-OpCo3!AY3226*OpCo3!AY3223","v":0},{"$f":"-OpCo3!AZ3226*OpCo3!AZ3223","v":0},{"$f":"-OpCo3!BA3226*OpCo3!BA3223","v":0},{"$f":"-OpCo3!BB3226*OpCo3!BB3223","v":0},{"$f":"-OpCo3!BC3226*OpCo3!BC3223","v":0},{"$f":"-OpCo3!BD3226*OpCo3!BD3223","v":0},{"$f":"-OpCo3!BE3226*OpCo3!BE3223","v":0},{"$f":"-OpCo3!BF3226*OpCo3!BF3223","v":0},{"$f":"-OpCo3!BG3226*OpCo3!BG3223","v":0},{"$f":"-OpCo3!BH3226*OpCo3!BH3223","v":0},{"$f":"-OpCo3!BI3226*OpCo3!BI3223","v":0},{"$f":"-OpCo3!BJ3226*OpCo3!BJ3223","v":0},{"$f":"-OpCo3!BK3226*OpCo3!BK3223","v":0},{"$f":"-OpCo3!BL3226*OpCo3!BL3223","v":0},{"$f":"-OpCo3!BM3226*OpCo3!BM3223","v":0},{"$f":"-OpCo3!BN3226*OpCo3!BN3223","v":0},{"$f":"-OpCo3!BO3226*OpCo3!BO3223","v":0},{"$f":"-OpCo3!BP3226*OpCo3!BP3223","v":0},{"$f":"-OpCo3!BQ3226*OpCo3!BQ3223","v":0},{"$f":"-OpCo3!BR3226*OpCo3!BR3223","v":0},{"$f":"-OpCo3!BS3226*OpCo3!BS3223","v":0},{"$f":"-OpCo3!BT3226*OpCo3!BT3223","v":0}]
[null,null,null,"Tax effect of CAs not permitted for future offset",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M510:BT510)","v":0},null,null,null,null,{"$f":"M509*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS509*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax deductible on overdraft interest"]
[null,null,null,"Interest on overdraft",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo3!M3540","v":0},{"$f":"-OpCo3!N3540","v":0},{"$f":"-OpCo3!O3540","v":0},{"$f":"-OpCo3!P3540","v":0},{"$f":"-OpCo3!Q3540","v":0},{"$f":"-OpCo3!R3540","v":0},{"$f":"-OpCo3!S3540","v":0},{"$f":"-OpCo3!T3540","v":0},{"$f":"-OpCo3!U3540","v":0},{"$f":"-OpCo3!V3540","v":0},{"$f":"-OpCo3!W3540","v":0},{"$f":"-OpCo3!X3540","v":0},{"$f":"-OpCo3!Y3540","v":0},{"$f":"-OpCo3!Z3540","v":0},{"$f":"-OpCo3!AA3540","v":0},{"$f":"-OpCo3!AB3540","v":0},{"$f":"-OpCo3!AC3540","v":0},{"$f":"-OpCo3!AD3540","v":0},{"$f":"-OpCo3!AE3540","v":0},{"$f":"-OpCo3!AF3540","v":0},{"$f":"-OpCo3!AG3540","v":0},{"$f":"-OpCo3!AH3540","v":0},{"$f":"-OpCo3!AI3540","v":0},{"$f":"-OpCo3!AJ3540","v":0},{"$f":"-OpCo3!AK3540","v":0},{"$f":"-OpCo3!AL3540","v":0},{"$f":"-OpCo3!AM3540","v":0},{"$f":"-OpCo3!AN3540","v":0},{"$f":"-OpCo3!AO3540","v":0},{"$f":"-OpCo3!AP3540","v":0},{"$f":"-OpCo3!AQ3540","v":0},{"$f":"-OpCo3!AR3540","v":0},{"$f":"-OpCo3!AS3540","v":0},{"$f":"-OpCo3!AT3540","v":0},{"$f":"-OpCo3!AU3540","v":0},{"$f":"-OpCo3!AV3540","v":0},{"$f":"-OpCo3!AW3540","v":0},{"$f":"-OpCo3!AX3540","v":0},{"$f":"-OpCo3!AY3540","v":0},{"$f":"-OpCo3!AZ3540","v":0},{"$f":"-OpCo3!BA3540","v":0},{"$f":"-OpCo3!BB3540","v":0},{"$f":"-OpCo3!BC3540","v":0},{"$f":"-OpCo3!BD3540","v":0},{"$f":"-OpCo3!BE3540","v":0},{"$f":"-OpCo3!BF3540","v":0},{"$f":"-OpCo3!BG3540","v":0},{"$f":"-OpCo3!BH3540","v":0},{"$f":"-OpCo3!BI3540","v":0},{"$f":"-OpCo3!BJ3540","v":0},{"$f":"-OpCo3!BK3540","v":0},{"$f":"-OpCo3!BL3540","v":0},{"$f":"-OpCo3!BM3540","v":0},{"$f":"-OpCo3!BN3540","v":0},{"$f":"-OpCo3!BO3540","v":0},{"$f":"-OpCo3!BP3540","v":0},{"$f":"-OpCo3!BQ3540","v":0},{"$f":"-OpCo3!BR3540","v":0},{"$f":"-OpCo3!BS3540","v":0},{"$f":"-OpCo3!BT3540","v":0}]
[null,null,null,"Tax effect of interest on overdraft not in PCTCT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M514:BT514)","v":0},null,null,null,null,{"$f":"M513*M447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS513*AS447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Combined PBT * tax rate impact",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M516:BT516)","v":0},null,null,null,null,{"$f":"M479+M485+M491+M497+M502+M506+M510+M514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS479+AS485+AS491+AS497+AS502+AS506+AS510+AS514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Unexplained",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"(H516+H450)*H448","v":0},{"$f":"IF(ABS(H517)<dcTolerance,0,1)","v":0}]
[]
[null,null,{"$f":"MAX(C$438:C518)+1","v":2},{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"Corporation tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total P&L tax charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M521:M522)","v":0},{"$f":"SUM(N521:N522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profit before tax including business rates",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M283+M286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS283+AS286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,{"$f":"INP_General!M$457","v":0.25},{"$f":"INP_General!N$457","v":0.25},{"$f":"INP_General!O$457","v":0.25},{"$f":"INP_General!P$457","v":0.25},{"$f":"INP_General!Q$457","v":0.25},{"$f":"INP_General!R$457","v":0.25},{"$f":"INP_General!S$457","v":0.25},{"$f":"INP_General!T$457","v":0.25},{"$f":"INP_General!U$457","v":0.25},{"$f":"INP_General!V$457","v":0.25},{"$f":"INP_General!W$457","v":0.25},{"$f":"INP_General!X$457","v":0.25},{"$f":"INP_General!Y$457","v":0.25},{"$f":"INP_General!Z$457","v":0.25},{"$f":"INP_General!AA$457","v":0.25},{"$f":"INP_General!AB$457","v":0.25},{"$f":"INP_General!AC$457","v":0.25},{"$f":"INP_General!AD$457","v":0.25},{"$f":"INP_General!AE$457","v":0.25},{"$f":"INP_General!AF$457","v":0.25},{"$f":"INP_General!AG$457","v":0.25},{"$f":"INP_General!AH$457","v":0.25},{"$f":"INP_General!AI$457","v":0.25},{"$f":"INP_General!AJ$457","v":0.25},{"$f":"INP_General!AK$457","v":0.25},{"$f":"INP_General!AL$457","v":0.25},{"$f":"INP_General!AM$457","v":0.25},{"$f":"INP_General!AN$457","v":0.25},{"$f":"INP_General!AO$457","v":0.25},{"$f":"INP_General!AP$457","v":0.25},{"$f":"INP_General!AQ$457","v":0.25},{"$f":"INP_General!AR$457","v":0.25},{"$f":"INP_General!AS$457","v":0.25},{"$f":"INP_General!AT$457","v":0.25},{"$f":"INP_General!AU$457","v":0.25},{"$f":"INP_General!AV$457","v":0.25},{"$f":"INP_General!AW$457","v":0.25},{"$f":"INP_General!AX$457","v":0.25},{"$f":"INP_General!AY$457","v":0.25},{"$f":"INP_General!AZ$457","v":0.25},{"$f":"INP_General!BA$457","v":0.25},{"$f":"INP_General!BB$457","v":0.25},{"$f":"INP_General!BC$457","v":0.25},{"$f":"INP_General!BD$457","v":0.25},{"$f":"INP_General!BE$457","v":0.25},{"$f":"INP_General!BF$457","v":0.25},{"$f":"INP_General!BG$457","v":0.25},{"$f":"INP_General!BH$457","v":0.25},{"$f":"INP_General!BI$457","v":0.25},{"$f":"INP_General!BJ$457","v":0.25},{"$f":"INP_General!BK$457","v":0.25},{"$f":"INP_General!BL$457","v":0.25},{"$f":"INP_General!BM$457","v":0.25},{"$f":"INP_General!BN$457","v":0.25},{"$f":"INP_General!BO$457","v":0.25},{"$f":"INP_General!BP$457","v":0.25},{"$f":"INP_General!BQ$457","v":0.25},{"$f":"INP_General!BR$457","v":0.25},{"$f":"INP_General!BS$457","v":0.25},{"$f":"INP_General!BT$457","v":0.25}]
[null,null,null,"PBT * prevailing tax rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$454","v":true},null,null,null,null,{"$f":"-M525*M526*$H527","v":0},{"$f":"-N525*N526*$H527","v":0},0,{"$f":"-P525*P526*$H527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M529:BT529)*H527","v":0},null,null,null,null,{"$f":"M523-M527","v":0},{"$f":"N523-N527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of:"]
[]
[null,null,null,"Depreciation on non-qualifying PPE"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},{"$f":"OpCo3!H3337","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D534","v":"Real-depreciation-0"},{"$f":"INP_General!$J$256","v":"Generation"},{"$f":"OpCo3!I2923","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!M$293:M$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!N$293:N$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!O$293:O$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!P$293:P$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Q$293:Q$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!R$293:R$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!S$293:S$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!T$293:T$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!U$293:U$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!V$293:V$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!W$293:W$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!X$293:X$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Y$293:Y$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!Z$293:Z$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AA$293:AA$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AB$293:AB$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AC$293:AC$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AD$293:AD$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AE$293:AE$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AF$293:AF$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AG$293:AG$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AH$293:AH$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AI$293:AI$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AJ$293:AJ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AK$293:AK$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AL$293:AL$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AM$293:AM$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AN$293:AN$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AO$293:AO$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AP$293:AP$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AQ$293:AQ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AR$293:AR$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AS$293:AS$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AT$293:AT$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AU$293:AU$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AV$293:AV$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AW$293:AW$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AX$293:AX$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AY$293:AY$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!AZ$293:AZ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BA$293:BA$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BB$293:BB$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BC$293:BC$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BD$293:BD$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BE$293:BE$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BF$293:BF$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BG$293:BG$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BH$293:BH$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BI$293:BI$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BJ$293:BJ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BK$293:BK$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BL$293:BL$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BM$293:BM$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BN$293:BN$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BO$293:BO$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BP$293:BP$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BQ$293:BQ$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BR$293:BR$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BS$293:BS$895)*$J534*$E534","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H534,CALC_Project_ANN!BT$293:BT$895)*$J534*$E534","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},{"$f":"OpCo3!H3338","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D535","v":"Real-depreciation-0"},{"$f":"INP_General!$J$257","v":"Generation"},{"$f":"OpCo3!I2924","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!M$293:M$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!N$293:N$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!O$293:O$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!P$293:P$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Q$293:Q$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!R$293:R$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!S$293:S$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!T$293:T$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!U$293:U$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!V$293:V$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!W$293:W$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!X$293:X$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Y$293:Y$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!Z$293:Z$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AA$293:AA$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AB$293:AB$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AC$293:AC$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AD$293:AD$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AE$293:AE$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AF$293:AF$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AG$293:AG$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AH$293:AH$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AI$293:AI$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AJ$293:AJ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AK$293:AK$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AL$293:AL$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AM$293:AM$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AN$293:AN$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AO$293:AO$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AP$293:AP$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AQ$293:AQ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AR$293:AR$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AS$293:AS$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AT$293:AT$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AU$293:AU$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AV$293:AV$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AW$293:AW$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AX$293:AX$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AY$293:AY$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!AZ$293:AZ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BA$293:BA$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BB$293:BB$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BC$293:BC$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BD$293:BD$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BE$293:BE$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BF$293:BF$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BG$293:BG$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BH$293:BH$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BI$293:BI$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BJ$293:BJ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BK$293:BK$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BL$293:BL$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BM$293:BM$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BN$293:BN$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BO$293:BO$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BP$293:BP$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BQ$293:BQ$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BR$293:BR$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BS$293:BS$895)*$J535*$E535","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H535,CALC_Project_ANN!BT$293:BT$895)*$J535*$E535","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},{"$f":"OpCo3!H3339","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D536","v":"Real-depreciation-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"OpCo3!I2925","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!M$293:M$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!N$293:N$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!O$293:O$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!P$293:P$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Q$293:Q$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!R$293:R$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!S$293:S$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!T$293:T$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!U$293:U$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!V$293:V$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!W$293:W$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!X$293:X$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Y$293:Y$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!Z$293:Z$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AA$293:AA$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AB$293:AB$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AC$293:AC$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AD$293:AD$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AE$293:AE$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AF$293:AF$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AG$293:AG$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AH$293:AH$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AI$293:AI$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AJ$293:AJ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AK$293:AK$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AL$293:AL$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AM$293:AM$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AN$293:AN$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AO$293:AO$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AP$293:AP$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AQ$293:AQ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AR$293:AR$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AS$293:AS$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AT$293:AT$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AU$293:AU$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AV$293:AV$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AW$293:AW$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AX$293:AX$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AY$293:AY$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!AZ$293:AZ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BA$293:BA$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BB$293:BB$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BC$293:BC$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BD$293:BD$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BE$293:BE$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BF$293:BF$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BG$293:BG$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BH$293:BH$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BI$293:BI$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BJ$293:BJ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BK$293:BK$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BL$293:BL$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BM$293:BM$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BN$293:BN$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BO$293:BO$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BP$293:BP$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BQ$293:BQ$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BR$293:BR$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BS$293:BS$895)*$J536*$E536","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H536,CALC_Project_ANN!BT$293:BT$895)*$J536*$E536","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},{"$f":"OpCo3!H3340","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D537","v":"Real-depreciation-0"},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"OpCo3!I2926","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!M$293:M$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!N$293:N$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!O$293:O$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!P$293:P$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Q$293:Q$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!R$293:R$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!S$293:S$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!T$293:T$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!U$293:U$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!V$293:V$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!W$293:W$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!X$293:X$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Y$293:Y$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!Z$293:Z$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AA$293:AA$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AB$293:AB$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AC$293:AC$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AD$293:AD$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AE$293:AE$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AF$293:AF$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AG$293:AG$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AH$293:AH$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AI$293:AI$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AJ$293:AJ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AK$293:AK$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AL$293:AL$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AM$293:AM$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AN$293:AN$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AO$293:AO$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AP$293:AP$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AQ$293:AQ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AR$293:AR$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AS$293:AS$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AT$293:AT$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AU$293:AU$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AV$293:AV$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AW$293:AW$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AX$293:AX$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AY$293:AY$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!AZ$293:AZ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BA$293:BA$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BB$293:BB$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BC$293:BC$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BD$293:BD$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BE$293:BE$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BF$293:BF$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BG$293:BG$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BH$293:BH$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BI$293:BI$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BJ$293:BJ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BK$293:BK$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BL$293:BL$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BM$293:BM$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BN$293:BN$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BO$293:BO$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BP$293:BP$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BQ$293:BQ$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BR$293:BR$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BS$293:BS$895)*$J537*$E537","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H537,CALC_Project_ANN!BT$293:BT$895)*$J537*$E537","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},{"$f":"OpCo3!H3341","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D538","v":"Real-depreciation-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"OpCo3!I2927","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!M$293:M$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!N$293:N$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!O$293:O$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!P$293:P$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Q$293:Q$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!R$293:R$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!S$293:S$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!T$293:T$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!U$293:U$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!V$293:V$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!W$293:W$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!X$293:X$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Y$293:Y$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!Z$293:Z$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AA$293:AA$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AB$293:AB$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AC$293:AC$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AD$293:AD$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AE$293:AE$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AF$293:AF$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AG$293:AG$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AH$293:AH$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AI$293:AI$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AJ$293:AJ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AK$293:AK$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AL$293:AL$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AM$293:AM$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AN$293:AN$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AO$293:AO$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AP$293:AP$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AQ$293:AQ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AR$293:AR$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AS$293:AS$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AT$293:AT$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AU$293:AU$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AV$293:AV$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AW$293:AW$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AX$293:AX$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AY$293:AY$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!AZ$293:AZ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BA$293:BA$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BB$293:BB$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BC$293:BC$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BD$293:BD$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BE$293:BE$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BF$293:BF$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BG$293:BG$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BH$293:BH$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BI$293:BI$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BJ$293:BJ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BK$293:BK$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BL$293:BL$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BM$293:BM$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BN$293:BN$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BO$293:BO$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BP$293:BP$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BQ$293:BQ$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BR$293:BR$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BS$293:BS$895)*$J538*$E538","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H538,CALC_Project_ANN!BT$293:BT$895)*$J538*$E538","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},{"$f":"OpCo3!H3342","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D539","v":"Real-depreciation-0"},{"$f":"INP_General!$J$261","v":"Generation"},{"$f":"OpCo3!I2928","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!M$293:M$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!N$293:N$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!O$293:O$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!P$293:P$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Q$293:Q$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!R$293:R$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!S$293:S$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!T$293:T$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!U$293:U$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!V$293:V$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!W$293:W$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!X$293:X$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Y$293:Y$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!Z$293:Z$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AA$293:AA$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AB$293:AB$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AC$293:AC$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AD$293:AD$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AE$293:AE$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AF$293:AF$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AG$293:AG$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AH$293:AH$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AI$293:AI$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AJ$293:AJ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AK$293:AK$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AL$293:AL$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AM$293:AM$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AN$293:AN$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AO$293:AO$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AP$293:AP$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AQ$293:AQ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AR$293:AR$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AS$293:AS$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AT$293:AT$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AU$293:AU$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AV$293:AV$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AW$293:AW$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AX$293:AX$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AY$293:AY$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!AZ$293:AZ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BA$293:BA$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BB$293:BB$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BC$293:BC$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BD$293:BD$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BE$293:BE$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BF$293:BF$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BG$293:BG$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BH$293:BH$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BI$293:BI$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BJ$293:BJ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BK$293:BK$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BL$293:BL$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BM$293:BM$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BN$293:BN$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BO$293:BO$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BP$293:BP$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BQ$293:BQ$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BR$293:BR$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BS$293:BS$895)*$J539*$E539","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H539,CALC_Project_ANN!BT$293:BT$895)*$J539*$E539","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},{"$f":"OpCo3!H3343","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D540","v":"Real-depreciation-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"OpCo3!I2929","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!M$293:M$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!N$293:N$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!O$293:O$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!P$293:P$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Q$293:Q$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!R$293:R$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!S$293:S$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!T$293:T$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!U$293:U$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!V$293:V$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!W$293:W$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!X$293:X$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Y$293:Y$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!Z$293:Z$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AA$293:AA$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AB$293:AB$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AC$293:AC$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AD$293:AD$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AE$293:AE$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AF$293:AF$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AG$293:AG$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AH$293:AH$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AI$293:AI$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AJ$293:AJ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AK$293:AK$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AL$293:AL$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AM$293:AM$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AN$293:AN$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AO$293:AO$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AP$293:AP$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AQ$293:AQ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AR$293:AR$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AS$293:AS$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AT$293:AT$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AU$293:AU$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AV$293:AV$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AW$293:AW$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AX$293:AX$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AY$293:AY$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!AZ$293:AZ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BA$293:BA$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BB$293:BB$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BC$293:BC$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BD$293:BD$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BE$293:BE$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BF$293:BF$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BG$293:BG$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BH$293:BH$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BI$293:BI$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BJ$293:BJ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BK$293:BK$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BL$293:BL$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BM$293:BM$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BN$293:BN$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BO$293:BO$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BP$293:BP$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BQ$293:BQ$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BR$293:BR$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BS$293:BS$895)*$J540*$E540","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H540,CALC_Project_ANN!BT$293:BT$895)*$J540*$E540","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},{"$f":"OpCo3!H3344","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D541","v":"Real-depreciation-0"},{"$f":"INP_General!$J$263","v":"Generation"},{"$f":"OpCo3!I2930","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!M$293:M$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!N$293:N$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!O$293:O$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!P$293:P$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Q$293:Q$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!R$293:R$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!S$293:S$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!T$293:T$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!U$293:U$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!V$293:V$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!W$293:W$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!X$293:X$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Y$293:Y$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!Z$293:Z$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AA$293:AA$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AB$293:AB$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AC$293:AC$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AD$293:AD$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AE$293:AE$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AF$293:AF$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AG$293:AG$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AH$293:AH$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AI$293:AI$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AJ$293:AJ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AK$293:AK$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AL$293:AL$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AM$293:AM$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AN$293:AN$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AO$293:AO$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AP$293:AP$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AQ$293:AQ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AR$293:AR$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AS$293:AS$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AT$293:AT$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AU$293:AU$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AV$293:AV$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AW$293:AW$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AX$293:AX$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AY$293:AY$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!AZ$293:AZ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BA$293:BA$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BB$293:BB$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BC$293:BC$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BD$293:BD$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BE$293:BE$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BF$293:BF$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BG$293:BG$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BH$293:BH$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BI$293:BI$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BJ$293:BJ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BK$293:BK$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BL$293:BL$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BM$293:BM$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BN$293:BN$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BO$293:BO$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BP$293:BP$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BQ$293:BQ$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BR$293:BR$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BS$293:BS$895)*$J541*$E541","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H541,CALC_Project_ANN!BT$293:BT$895)*$J541*$E541","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},{"$f":"OpCo3!H3345","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D542","v":"Real-depreciation-0"},{"$f":"INP_General!$J$264","v":"Generation"},{"$f":"OpCo3!I2931","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!M$293:M$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!N$293:N$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!O$293:O$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!P$293:P$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Q$293:Q$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!R$293:R$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!S$293:S$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!T$293:T$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!U$293:U$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!V$293:V$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!W$293:W$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!X$293:X$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Y$293:Y$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!Z$293:Z$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AA$293:AA$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AB$293:AB$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AC$293:AC$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AD$293:AD$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AE$293:AE$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AF$293:AF$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AG$293:AG$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AH$293:AH$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AI$293:AI$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AJ$293:AJ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AK$293:AK$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AL$293:AL$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AM$293:AM$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AN$293:AN$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AO$293:AO$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AP$293:AP$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AQ$293:AQ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AR$293:AR$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AS$293:AS$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AT$293:AT$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AU$293:AU$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AV$293:AV$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AW$293:AW$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AX$293:AX$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AY$293:AY$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!AZ$293:AZ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BA$293:BA$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BB$293:BB$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BC$293:BC$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BD$293:BD$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BE$293:BE$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BF$293:BF$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BG$293:BG$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BH$293:BH$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BI$293:BI$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BJ$293:BJ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BK$293:BK$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BL$293:BL$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BM$293:BM$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BN$293:BN$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BO$293:BO$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BP$293:BP$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BQ$293:BQ$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BR$293:BR$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BS$293:BS$895)*$J542*$E542","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H542,CALC_Project_ANN!BT$293:BT$895)*$J542*$E542","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},{"$f":"OpCo3!H3346","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D543","v":"Real-depreciation-0"},{"$f":"INP_General!$J$265","v":"Generation"},{"$f":"OpCo3!I2932","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!M$293:M$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!N$293:N$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!O$293:O$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!P$293:P$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Q$293:Q$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!R$293:R$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!S$293:S$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!T$293:T$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!U$293:U$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!V$293:V$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!W$293:W$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!X$293:X$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Y$293:Y$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!Z$293:Z$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AA$293:AA$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AB$293:AB$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AC$293:AC$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AD$293:AD$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AE$293:AE$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AF$293:AF$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AG$293:AG$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AH$293:AH$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AI$293:AI$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AJ$293:AJ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AK$293:AK$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AL$293:AL$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AM$293:AM$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AN$293:AN$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AO$293:AO$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AP$293:AP$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AQ$293:AQ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AR$293:AR$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AS$293:AS$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AT$293:AT$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AU$293:AU$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AV$293:AV$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AW$293:AW$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AX$293:AX$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AY$293:AY$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!AZ$293:AZ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BA$293:BA$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BB$293:BB$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BC$293:BC$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BD$293:BD$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BE$293:BE$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BF$293:BF$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BG$293:BG$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BH$293:BH$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BI$293:BI$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BJ$293:BJ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BK$293:BK$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BL$293:BL$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BM$293:BM$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BN$293:BN$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BO$293:BO$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BP$293:BP$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BQ$293:BQ$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BR$293:BR$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BS$293:BS$895)*$J543*$E543","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H543,CALC_Project_ANN!BT$293:BT$895)*$J543*$E543","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},{"$f":"OpCo3!H3347","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D544","v":"Real-depreciation-0"},{"$f":"INP_General!$J$266","v":"Generation"},{"$f":"OpCo3!I2933","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!M$293:M$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!N$293:N$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!O$293:O$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!P$293:P$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Q$293:Q$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!R$293:R$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!S$293:S$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!T$293:T$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!U$293:U$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!V$293:V$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!W$293:W$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!X$293:X$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Y$293:Y$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!Z$293:Z$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AA$293:AA$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AB$293:AB$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AC$293:AC$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AD$293:AD$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AE$293:AE$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AF$293:AF$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AG$293:AG$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AH$293:AH$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AI$293:AI$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AJ$293:AJ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AK$293:AK$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AL$293:AL$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AM$293:AM$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AN$293:AN$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AO$293:AO$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AP$293:AP$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AQ$293:AQ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AR$293:AR$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AS$293:AS$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AT$293:AT$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AU$293:AU$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AV$293:AV$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AW$293:AW$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AX$293:AX$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AY$293:AY$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!AZ$293:AZ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BA$293:BA$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BB$293:BB$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BC$293:BC$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BD$293:BD$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BE$293:BE$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BF$293:BF$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BG$293:BG$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BH$293:BH$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BI$293:BI$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BJ$293:BJ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BK$293:BK$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BL$293:BL$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BM$293:BM$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BN$293:BN$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BO$293:BO$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BP$293:BP$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BQ$293:BQ$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BR$293:BR$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BS$293:BS$895)*$J544*$E544","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H544,CALC_Project_ANN!BT$293:BT$895)*$J544*$E544","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},{"$f":"OpCo3!H3348","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D545","v":"Real-depreciation-0"},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"OpCo3!I2934","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!M$293:M$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!N$293:N$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!O$293:O$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!P$293:P$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Q$293:Q$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!R$293:R$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!S$293:S$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!T$293:T$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!U$293:U$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!V$293:V$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!W$293:W$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!X$293:X$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Y$293:Y$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!Z$293:Z$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AA$293:AA$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AB$293:AB$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AC$293:AC$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AD$293:AD$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AE$293:AE$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AF$293:AF$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AG$293:AG$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AH$293:AH$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AI$293:AI$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AJ$293:AJ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AK$293:AK$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AL$293:AL$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AM$293:AM$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AN$293:AN$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AO$293:AO$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AP$293:AP$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AQ$293:AQ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AR$293:AR$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AS$293:AS$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AT$293:AT$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AU$293:AU$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AV$293:AV$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AW$293:AW$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AX$293:AX$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AY$293:AY$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!AZ$293:AZ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BA$293:BA$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BB$293:BB$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BC$293:BC$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BD$293:BD$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BE$293:BE$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BF$293:BF$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BG$293:BG$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BH$293:BH$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BI$293:BI$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BJ$293:BJ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BK$293:BK$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BL$293:BL$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BM$293:BM$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BN$293:BN$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BO$293:BO$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BP$293:BP$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BQ$293:BQ$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BR$293:BR$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BS$293:BS$895)*$J545*$E545","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H545,CALC_Project_ANN!BT$293:BT$895)*$J545*$E545","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},{"$f":"OpCo3!H3349","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D546","v":"Real-depreciation-0"},{"$f":"INP_General!$J$268","v":"Generation"},{"$f":"OpCo3!I2935","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!M$293:M$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!N$293:N$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!O$293:O$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!P$293:P$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Q$293:Q$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!R$293:R$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!S$293:S$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!T$293:T$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!U$293:U$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!V$293:V$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!W$293:W$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!X$293:X$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Y$293:Y$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!Z$293:Z$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AA$293:AA$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AB$293:AB$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AC$293:AC$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AD$293:AD$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AE$293:AE$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AF$293:AF$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AG$293:AG$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AH$293:AH$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AI$293:AI$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AJ$293:AJ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AK$293:AK$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AL$293:AL$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AM$293:AM$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AN$293:AN$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AO$293:AO$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AP$293:AP$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AQ$293:AQ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AR$293:AR$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AS$293:AS$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AT$293:AT$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AU$293:AU$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AV$293:AV$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AW$293:AW$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AX$293:AX$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AY$293:AY$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!AZ$293:AZ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BA$293:BA$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BB$293:BB$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BC$293:BC$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BD$293:BD$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BE$293:BE$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BF$293:BF$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BG$293:BG$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BH$293:BH$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BI$293:BI$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BJ$293:BJ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BK$293:BK$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BL$293:BL$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BM$293:BM$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BN$293:BN$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BO$293:BO$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BP$293:BP$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BQ$293:BQ$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BR$293:BR$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BS$293:BS$895)*$J546*$E546","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H546,CALC_Project_ANN!BT$293:BT$895)*$J546*$E546","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},{"$f":"OpCo3!H3350","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D547","v":"Real-depreciation-0"},{"$f":"INP_General!$J$269","v":"Generation"},{"$f":"OpCo3!I2936","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!M$293:M$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!N$293:N$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!O$293:O$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!P$293:P$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Q$293:Q$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!R$293:R$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!S$293:S$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!T$293:T$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!U$293:U$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!V$293:V$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!W$293:W$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!X$293:X$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Y$293:Y$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!Z$293:Z$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AA$293:AA$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AB$293:AB$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AC$293:AC$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AD$293:AD$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AE$293:AE$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AF$293:AF$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AG$293:AG$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AH$293:AH$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AI$293:AI$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AJ$293:AJ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AK$293:AK$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AL$293:AL$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AM$293:AM$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AN$293:AN$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AO$293:AO$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AP$293:AP$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AQ$293:AQ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AR$293:AR$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AS$293:AS$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AT$293:AT$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AU$293:AU$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AV$293:AV$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AW$293:AW$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AX$293:AX$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AY$293:AY$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!AZ$293:AZ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BA$293:BA$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BB$293:BB$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BC$293:BC$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BD$293:BD$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BE$293:BE$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BF$293:BF$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BG$293:BG$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BH$293:BH$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BI$293:BI$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BJ$293:BJ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BK$293:BK$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BL$293:BL$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BM$293:BM$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BN$293:BN$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BO$293:BO$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BP$293:BP$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BQ$293:BQ$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BR$293:BR$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BS$293:BS$895)*$J547*$E547","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H547,CALC_Project_ANN!BT$293:BT$895)*$J547*$E547","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},{"$f":"OpCo3!H3351","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$519&\"-\"&SYS_Admin!$G$722&\"-\"&D548","v":"Real-depreciation-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"OpCo3!I2937","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!M$293:M$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!N$293:N$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!O$293:O$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!P$293:P$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Q$293:Q$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!R$293:R$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!S$293:S$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!T$293:T$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!U$293:U$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!V$293:V$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!W$293:W$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!X$293:X$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Y$293:Y$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!Z$293:Z$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AA$293:AA$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AB$293:AB$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AC$293:AC$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AD$293:AD$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AE$293:AE$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AF$293:AF$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AG$293:AG$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AH$293:AH$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AI$293:AI$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AJ$293:AJ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AK$293:AK$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AL$293:AL$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AM$293:AM$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AN$293:AN$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AO$293:AO$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AP$293:AP$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AQ$293:AQ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AR$293:AR$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AS$293:AS$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AT$293:AT$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AU$293:AU$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AV$293:AV$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AW$293:AW$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AX$293:AX$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AY$293:AY$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!AZ$293:AZ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BA$293:BA$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BB$293:BB$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BC$293:BC$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BD$293:BD$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BE$293:BE$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BF$293:BF$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BG$293:BG$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BH$293:BH$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BI$293:BI$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BJ$293:BJ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BK$293:BK$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BL$293:BL$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BM$293:BM$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BN$293:BN$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BO$293:BO$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BP$293:BP$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BQ$293:BQ$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BR$293:BR$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BS$293:BS$895)*$J548*$E548","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H548,CALC_Project_ANN!BT$293:BT$895)*$J548*$E548","v":0}]
[]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"OpCo3!H3354","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo3!G15","v":false},null,null,{"$f":"((CALC_Project_ANN!M2114 + CALC_Project_ANN!M5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2114 + CALC_Project_ANN!N5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2114 + CALC_Project_ANN!O5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2114 + CALC_Project_ANN!P5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2114 + CALC_Project_ANN!Q5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2114 + CALC_Project_ANN!R5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2114 + CALC_Project_ANN!S5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2114 + CALC_Project_ANN!T5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2114 + CALC_Project_ANN!U5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2114 + CALC_Project_ANN!V5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2114 + CALC_Project_ANN!W5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2114 + CALC_Project_ANN!X5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2114 + CALC_Project_ANN!Y5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2114 + CALC_Project_ANN!Z5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2114 + CALC_Project_ANN!AA5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2114 + CALC_Project_ANN!AB5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2114 + CALC_Project_ANN!AC5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2114 + CALC_Project_ANN!AD5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2114 + CALC_Project_ANN!AE5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2114 + CALC_Project_ANN!AF5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2114 + CALC_Project_ANN!AG5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2114 + CALC_Project_ANN!AH5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2114 + CALC_Project_ANN!AI5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2114 + CALC_Project_ANN!AJ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2114 + CALC_Project_ANN!AK5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2114 + CALC_Project_ANN!AL5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2114 + CALC_Project_ANN!AM5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2114 + CALC_Project_ANN!AN5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2114 + CALC_Project_ANN!AO5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2114 + CALC_Project_ANN!AP5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2114 + CALC_Project_ANN!AQ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2114 + CALC_Project_ANN!AR5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2114 + CALC_Project_ANN!AS5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2114 + CALC_Project_ANN!AT5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2114 + CALC_Project_ANN!AU5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2114 + CALC_Project_ANN!AV5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2114 + CALC_Project_ANN!AW5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2114 + CALC_Project_ANN!AX5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2114 + CALC_Project_ANN!AY5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2114 + CALC_Project_ANN!AZ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2114 + CALC_Project_ANN!BA5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2114 + CALC_Project_ANN!BB5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2114 + CALC_Project_ANN!BC5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2114 + CALC_Project_ANN!BD5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2114 + CALC_Project_ANN!BE5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2114 + CALC_Project_ANN!BF5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2114 + CALC_Project_ANN!BG5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2114 + CALC_Project_ANN!BH5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2114 + CALC_Project_ANN!BI5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2114 + CALC_Project_ANN!BJ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2114 + CALC_Project_ANN!BK5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2114 + CALC_Project_ANN!BL5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2114 + CALC_Project_ANN!BM5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2114 + CALC_Project_ANN!BN5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2114 + CALC_Project_ANN!BO5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2114 + CALC_Project_ANN!BP5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2114 + CALC_Project_ANN!BQ5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2114 + CALC_Project_ANN!BR5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2114 + CALC_Project_ANN!BS5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2114 + CALC_Project_ANN!BT5346)*$J551)*$E551 - SUMIF($I$534:$I$548,$D551,BT$534:BT$548)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"OpCo3!H3355","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo3!G16","v":false},null,null,{"$f":"((CALC_Project_ANN!M2140 + CALC_Project_ANN!M5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2140 + CALC_Project_ANN!N5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2140 + CALC_Project_ANN!O5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2140 + CALC_Project_ANN!P5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2140 + CALC_Project_ANN!Q5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2140 + CALC_Project_ANN!R5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2140 + CALC_Project_ANN!S5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2140 + CALC_Project_ANN!T5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2140 + CALC_Project_ANN!U5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2140 + CALC_Project_ANN!V5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2140 + CALC_Project_ANN!W5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2140 + CALC_Project_ANN!X5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2140 + CALC_Project_ANN!Y5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2140 + CALC_Project_ANN!Z5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2140 + CALC_Project_ANN!AA5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2140 + CALC_Project_ANN!AB5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2140 + CALC_Project_ANN!AC5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2140 + CALC_Project_ANN!AD5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2140 + CALC_Project_ANN!AE5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2140 + CALC_Project_ANN!AF5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2140 + CALC_Project_ANN!AG5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2140 + CALC_Project_ANN!AH5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2140 + CALC_Project_ANN!AI5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2140 + CALC_Project_ANN!AJ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2140 + CALC_Project_ANN!AK5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2140 + CALC_Project_ANN!AL5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2140 + CALC_Project_ANN!AM5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2140 + CALC_Project_ANN!AN5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2140 + CALC_Project_ANN!AO5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2140 + CALC_Project_ANN!AP5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2140 + CALC_Project_ANN!AQ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2140 + CALC_Project_ANN!AR5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2140 + CALC_Project_ANN!AS5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2140 + CALC_Project_ANN!AT5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2140 + CALC_Project_ANN!AU5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2140 + CALC_Project_ANN!AV5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2140 + CALC_Project_ANN!AW5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2140 + CALC_Project_ANN!AX5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2140 + CALC_Project_ANN!AY5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2140 + CALC_Project_ANN!AZ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2140 + CALC_Project_ANN!BA5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2140 + CALC_Project_ANN!BB5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2140 + CALC_Project_ANN!BC5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2140 + CALC_Project_ANN!BD5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2140 + CALC_Project_ANN!BE5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2140 + CALC_Project_ANN!BF5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2140 + CALC_Project_ANN!BG5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2140 + CALC_Project_ANN!BH5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2140 + CALC_Project_ANN!BI5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2140 + CALC_Project_ANN!BJ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2140 + CALC_Project_ANN!BK5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2140 + CALC_Project_ANN!BL5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2140 + CALC_Project_ANN!BM5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2140 + CALC_Project_ANN!BN5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2140 + CALC_Project_ANN!BO5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2140 + CALC_Project_ANN!BP5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2140 + CALC_Project_ANN!BQ5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2140 + CALC_Project_ANN!BR5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2140 + CALC_Project_ANN!BS5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2140 + CALC_Project_ANN!BT5413)*$J552)*$E552 - SUMIF($I$534:$I$548,$D552,BT$534:BT$548)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"OpCo3!H3356","v":0},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"OpCo3!G17","v":false},null,null,{"$f":"((CALC_Project_ANN!M2166 + CALC_Project_ANN!M5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,M$534:M$548)","v":0},{"$f":"((CALC_Project_ANN!N2166 + CALC_Project_ANN!N5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,N$534:N$548)","v":0},{"$f":"((CALC_Project_ANN!O2166 + CALC_Project_ANN!O5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,O$534:O$548)","v":0},{"$f":"((CALC_Project_ANN!P2166 + CALC_Project_ANN!P5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,P$534:P$548)","v":0},{"$f":"((CALC_Project_ANN!Q2166 + CALC_Project_ANN!Q5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Q$534:Q$548)","v":0},{"$f":"((CALC_Project_ANN!R2166 + CALC_Project_ANN!R5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,R$534:R$548)","v":0},{"$f":"((CALC_Project_ANN!S2166 + CALC_Project_ANN!S5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,S$534:S$548)","v":0},{"$f":"((CALC_Project_ANN!T2166 + CALC_Project_ANN!T5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,T$534:T$548)","v":0},{"$f":"((CALC_Project_ANN!U2166 + CALC_Project_ANN!U5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,U$534:U$548)","v":0},{"$f":"((CALC_Project_ANN!V2166 + CALC_Project_ANN!V5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,V$534:V$548)","v":0},{"$f":"((CALC_Project_ANN!W2166 + CALC_Project_ANN!W5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,W$534:W$548)","v":0},{"$f":"((CALC_Project_ANN!X2166 + CALC_Project_ANN!X5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,X$534:X$548)","v":0},{"$f":"((CALC_Project_ANN!Y2166 + CALC_Project_ANN!Y5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Y$534:Y$548)","v":0},{"$f":"((CALC_Project_ANN!Z2166 + CALC_Project_ANN!Z5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,Z$534:Z$548)","v":0},{"$f":"((CALC_Project_ANN!AA2166 + CALC_Project_ANN!AA5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AA$534:AA$548)","v":0},{"$f":"((CALC_Project_ANN!AB2166 + CALC_Project_ANN!AB5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AB$534:AB$548)","v":0},{"$f":"((CALC_Project_ANN!AC2166 + CALC_Project_ANN!AC5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AC$534:AC$548)","v":0},{"$f":"((CALC_Project_ANN!AD2166 + CALC_Project_ANN!AD5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AD$534:AD$548)","v":0},{"$f":"((CALC_Project_ANN!AE2166 + CALC_Project_ANN!AE5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AE$534:AE$548)","v":0},{"$f":"((CALC_Project_ANN!AF2166 + CALC_Project_ANN!AF5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AF$534:AF$548)","v":0},{"$f":"((CALC_Project_ANN!AG2166 + CALC_Project_ANN!AG5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AG$534:AG$548)","v":0},{"$f":"((CALC_Project_ANN!AH2166 + CALC_Project_ANN!AH5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AH$534:AH$548)","v":0},{"$f":"((CALC_Project_ANN!AI2166 + CALC_Project_ANN!AI5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AI$534:AI$548)","v":0},{"$f":"((CALC_Project_ANN!AJ2166 + CALC_Project_ANN!AJ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AJ$534:AJ$548)","v":0},{"$f":"((CALC_Project_ANN!AK2166 + CALC_Project_ANN!AK5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AK$534:AK$548)","v":0},{"$f":"((CALC_Project_ANN!AL2166 + CALC_Project_ANN!AL5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AL$534:AL$548)","v":0},{"$f":"((CALC_Project_ANN!AM2166 + CALC_Project_ANN!AM5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AM$534:AM$548)","v":0},{"$f":"((CALC_Project_ANN!AN2166 + CALC_Project_ANN!AN5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AN$534:AN$548)","v":0},{"$f":"((CALC_Project_ANN!AO2166 + CALC_Project_ANN!AO5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AO$534:AO$548)","v":0},{"$f":"((CALC_Project_ANN!AP2166 + CALC_Project_ANN!AP5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AP$534:AP$548)","v":0},{"$f":"((CALC_Project_ANN!AQ2166 + CALC_Project_ANN!AQ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AQ$534:AQ$548)","v":0},{"$f":"((CALC_Project_ANN!AR2166 + CALC_Project_ANN!AR5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AR$534:AR$548)","v":0},{"$f":"((CALC_Project_ANN!AS2166 + CALC_Project_ANN!AS5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AS$534:AS$548)","v":0},{"$f":"((CALC_Project_ANN!AT2166 + CALC_Project_ANN!AT5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AT$534:AT$548)","v":0},{"$f":"((CALC_Project_ANN!AU2166 + CALC_Project_ANN!AU5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AU$534:AU$548)","v":0},{"$f":"((CALC_Project_ANN!AV2166 + CALC_Project_ANN!AV5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AV$534:AV$548)","v":0},{"$f":"((CALC_Project_ANN!AW2166 + CALC_Project_ANN!AW5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AW$534:AW$548)","v":0},{"$f":"((CALC_Project_ANN!AX2166 + CALC_Project_ANN!AX5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AX$534:AX$548)","v":0},{"$f":"((CALC_Project_ANN!AY2166 + CALC_Project_ANN!AY5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AY$534:AY$548)","v":0},{"$f":"((CALC_Project_ANN!AZ2166 + CALC_Project_ANN!AZ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,AZ$534:AZ$548)","v":0},{"$f":"((CALC_Project_ANN!BA2166 + CALC_Project_ANN!BA5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BA$534:BA$548)","v":0},{"$f":"((CALC_Project_ANN!BB2166 + CALC_Project_ANN!BB5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BB$534:BB$548)","v":0},{"$f":"((CALC_Project_ANN!BC2166 + CALC_Project_ANN!BC5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BC$534:BC$548)","v":0},{"$f":"((CALC_Project_ANN!BD2166 + CALC_Project_ANN!BD5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BD$534:BD$548)","v":0},{"$f":"((CALC_Project_ANN!BE2166 + CALC_Project_ANN!BE5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BE$534:BE$548)","v":0},{"$f":"((CALC_Project_ANN!BF2166 + CALC_Project_ANN!BF5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BF$534:BF$548)","v":0},{"$f":"((CALC_Project_ANN!BG2166 + CALC_Project_ANN!BG5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BG$534:BG$548)","v":0},{"$f":"((CALC_Project_ANN!BH2166 + CALC_Project_ANN!BH5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BH$534:BH$548)","v":0},{"$f":"((CALC_Project_ANN!BI2166 + CALC_Project_ANN!BI5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BI$534:BI$548)","v":0},{"$f":"((CALC_Project_ANN!BJ2166 + CALC_Project_ANN!BJ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BJ$534:BJ$548)","v":0},{"$f":"((CALC_Project_ANN!BK2166 + CALC_Project_ANN!BK5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BK$534:BK$548)","v":0},{"$f":"((CALC_Project_ANN!BL2166 + CALC_Project_ANN!BL5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BL$534:BL$548)","v":0},{"$f":"((CALC_Project_ANN!BM2166 + CALC_Project_ANN!BM5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BM$534:BM$548)","v":0},{"$f":"((CALC_Project_ANN!BN2166 + CALC_Project_ANN!BN5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BN$534:BN$548)","v":0},{"$f":"((CALC_Project_ANN!BO2166 + CALC_Project_ANN!BO5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BO$534:BO$548)","v":0},{"$f":"((CALC_Project_ANN!BP2166 + CALC_Project_ANN!BP5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BP$534:BP$548)","v":0},{"$f":"((CALC_Project_ANN!BQ2166 + CALC_Project_ANN!BQ5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BQ$534:BQ$548)","v":0},{"$f":"((CALC_Project_ANN!BR2166 + CALC_Project_ANN!BR5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BR$534:BR$548)","v":0},{"$f":"((CALC_Project_ANN!BS2166 + CALC_Project_ANN!BS5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BS$534:BS$548)","v":0},{"$f":"((CALC_Project_ANN!BT2166 + CALC_Project_ANN!BT5480)*$J553)*$E553 - SUMIF($I$534:$I$548,$D553,BT$534:BT$548)","v":0}]
[]
[null,null,null,"Depn' on interest capitalised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation on non-qualifying PPE",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M534:M556)","v":0},{"$f":"SUM(N534:N556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M558:BT558)","v":0},null,null,null,null,{"$f":"-M557*M$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of Capital allowances vs depreciation"]
[null,null,null,"Capital allowances",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M$3181","v":0},{"$f":"OpCo3!N$3181","v":0},{"$f":"OpCo3!O$3181","v":0},{"$f":"OpCo3!P$3181","v":0},{"$f":"OpCo3!Q$3181","v":0},{"$f":"OpCo3!R$3181","v":0},{"$f":"OpCo3!S$3181","v":0},{"$f":"OpCo3!T$3181","v":0},{"$f":"OpCo3!U$3181","v":0},{"$f":"OpCo3!V$3181","v":0},{"$f":"OpCo3!W$3181","v":0},{"$f":"OpCo3!X$3181","v":0},{"$f":"OpCo3!Y$3181","v":0},{"$f":"OpCo3!Z$3181","v":0},{"$f":"OpCo3!AA$3181","v":0},{"$f":"OpCo3!AB$3181","v":0},{"$f":"OpCo3!AC$3181","v":0},{"$f":"OpCo3!AD$3181","v":0},{"$f":"OpCo3!AE$3181","v":0},{"$f":"OpCo3!AF$3181","v":0},{"$f":"OpCo3!AG$3181","v":0},{"$f":"OpCo3!AH$3181","v":0},{"$f":"OpCo3!AI$3181","v":0},{"$f":"OpCo3!AJ$3181","v":0},{"$f":"OpCo3!AK$3181","v":0},{"$f":"OpCo3!AL$3181","v":0},{"$f":"OpCo3!AM$3181","v":0},{"$f":"OpCo3!AN$3181","v":0},{"$f":"OpCo3!AO$3181","v":0},{"$f":"OpCo3!AP$3181","v":0},{"$f":"OpCo3!AQ$3181","v":0},{"$f":"OpCo3!AR$3181","v":0},{"$f":"OpCo3!AS$3181","v":0},{"$f":"OpCo3!AT$3181","v":0},{"$f":"OpCo3!AU$3181","v":0},{"$f":"OpCo3!AV$3181","v":0},{"$f":"OpCo3!AW$3181","v":0},{"$f":"OpCo3!AX$3181","v":0},{"$f":"OpCo3!AY$3181","v":0},{"$f":"OpCo3!AZ$3181","v":0},{"$f":"OpCo3!BA$3181","v":0},{"$f":"OpCo3!BB$3181","v":0},{"$f":"OpCo3!BC$3181","v":0},{"$f":"OpCo3!BD$3181","v":0},{"$f":"OpCo3!BE$3181","v":0},{"$f":"OpCo3!BF$3181","v":0},{"$f":"OpCo3!BG$3181","v":0},{"$f":"OpCo3!BH$3181","v":0},{"$f":"OpCo3!BI$3181","v":0},{"$f":"OpCo3!BJ$3181","v":0},{"$f":"OpCo3!BK$3181","v":0},{"$f":"OpCo3!BL$3181","v":0},{"$f":"OpCo3!BM$3181","v":0},{"$f":"OpCo3!BN$3181","v":0},{"$f":"OpCo3!BO$3181","v":0},{"$f":"OpCo3!BP$3181","v":0},{"$f":"OpCo3!BQ$3181","v":0},{"$f":"OpCo3!BR$3181","v":0},{"$f":"OpCo3!BS$3181","v":0},{"$f":"OpCo3!BT$3181","v":0}]
[null,null,null,"Depreciation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M259-M557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS259-AS557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M562-M561","v":0},{"$f":"N562-N561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M564:BT564)","v":0},null,null,null,null,{"$f":"-M563*M$447","v":0},{"$f":"-N563*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax effect of fees amortised to P&L"]
[null,null,null,"Fees deducted against taxable profits",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3!M3169","v":0},{"$f":"OpCo3!N3169","v":0},{"$f":"OpCo3!O3169","v":0},{"$f":"OpCo3!P3169","v":0},{"$f":"OpCo3!Q3169","v":0},{"$f":"OpCo3!R3169","v":0},{"$f":"OpCo3!S3169","v":0},{"$f":"OpCo3!T3169","v":0},{"$f":"OpCo3!U3169","v":0},{"$f":"OpCo3!V3169","v":0},{"$f":"OpCo3!W3169","v":0},{"$f":"OpCo3!X3169","v":0},{"$f":"OpCo3!Y3169","v":0},{"$f":"OpCo3!Z3169","v":0},{"$f":"OpCo3!AA3169","v":0},{"$f":"OpCo3!AB3169","v":0},{"$f":"OpCo3!AC3169","v":0},{"$f":"OpCo3!AD3169","v":0},{"$f":"OpCo3!AE3169","v":0},{"$f":"OpCo3!AF3169","v":0},{"$f":"OpCo3!AG3169","v":0},{"$f":"OpCo3!AH3169","v":0},{"$f":"OpCo3!AI3169","v":0},{"$f":"OpCo3!AJ3169","v":0},{"$f":"OpCo3!AK3169","v":0},{"$f":"OpCo3!AL3169","v":0},{"$f":"OpCo3!AM3169","v":0},{"$f":"OpCo3!AN3169","v":0},{"$f":"OpCo3!AO3169","v":0},{"$f":"OpCo3!AP3169","v":0},{"$f":"OpCo3!AQ3169","v":0},{"$f":"OpCo3!AR3169","v":0},{"$f":"OpCo3!AS3169","v":0},{"$f":"OpCo3!AT3169","v":0},{"$f":"OpCo3!AU3169","v":0},{"$f":"OpCo3!AV3169","v":0},{"$f":"OpCo3!AW3169","v":0},{"$f":"OpCo3!AX3169","v":0},{"$f":"OpCo3!AY3169","v":0},{"$f":"OpCo3!AZ3169","v":0},{"$f":"OpCo3!BA3169","v":0},{"$f":"OpCo3!BB3169","v":0},{"$f":"OpCo3!BC3169","v":0},{"$f":"OpCo3!BD3169","v":0},{"$f":"OpCo3!BE3169","v":0},{"$f":"OpCo3!BF3169","v":0},{"$f":"OpCo3!BG3169","v":0},{"$f":"OpCo3!BH3169","v":0},{"$f":"OpCo3!BI3169","v":0},{"$f":"OpCo3!BJ3169","v":0},{"$f":"OpCo3!BK3169","v":0},{"$f":"OpCo3!BL3169","v":0},{"$f":"OpCo3!BM3169","v":0},{"$f":"OpCo3!BN3169","v":0},{"$f":"OpCo3!BO3169","v":0},{"$f":"OpCo3!BP3169","v":0},{"$f":"OpCo3!BQ3169","v":0},{"$f":"OpCo3!BR3169","v":0},{"$f":"OpCo3!BS3169","v":0},{"$f":"OpCo3!BT3169","v":0}]
[null,null,null,"Fees amortised through P&L",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M567-M568","v":0},{"$f":"N567-N568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax effect",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M570:BT570)","v":0},null,null,null,null,{"$f":"M569*M$447","v":0},{"$f":"N569*N$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Non-taxable income/expense"]
[null,null,null,{"$f":"D269","v":"Subsidies - Grant amortisation"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Removed: capex sinking fund interest taxed]",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Total non-taxable income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M573:M574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS573:AS574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M576:BT576)","v":0},null,null,null,null,{"$f":"-M575*M$447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utilisation of losses"]
[null,null,null,"Tax effect of losses recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M579:BT579)","v":0},null,null,null,null,{"$f":"OpCo3!M3186*M$526","v":0},{"$f":"OpCo3!N3186*N$526","v":0},{"$f":"OpCo3!O3186*O$526","v":0},{"$f":"OpCo3!P3186*P$526","v":0},{"$f":"OpCo3!Q3186*Q$526","v":0},{"$f":"OpCo3!R3186*R$526","v":0},{"$f":"OpCo3!S3186*S$526","v":0},{"$f":"OpCo3!T3186*T$526","v":0},{"$f":"OpCo3!U3186*U$526","v":0},{"$f":"OpCo3!V3186*V$526","v":0},{"$f":"OpCo3!W3186*W$526","v":0},{"$f":"OpCo3!X3186*X$526","v":0},{"$f":"OpCo3!Y3186*Y$526","v":0},{"$f":"OpCo3!Z3186*Z$526","v":0},{"$f":"OpCo3!AA3186*AA$526","v":0},{"$f":"OpCo3!AB3186*AB$526","v":0},{"$f":"OpCo3!AC3186*AC$526","v":0},{"$f":"OpCo3!AD3186*AD$526","v":0},{"$f":"OpCo3!AE3186*AE$526","v":0},{"$f":"OpCo3!AF3186*AF$526","v":0},{"$f":"OpCo3!AG3186*AG$526","v":0},{"$f":"OpCo3!AH3186*AH$526","v":0},{"$f":"OpCo3!AI3186*AI$526","v":0},{"$f":"OpCo3!AJ3186*AJ$526","v":0},{"$f":"OpCo3!AK3186*AK$526","v":0},{"$f":"OpCo3!AL3186*AL$526","v":0},{"$f":"OpCo3!AM3186*AM$526","v":0},{"$f":"OpCo3!AN3186*AN$526","v":0},{"$f":"OpCo3!AO3186*AO$526","v":0},{"$f":"OpCo3!AP3186*AP$526","v":0},{"$f":"OpCo3!AQ3186*AQ$526","v":0},{"$f":"OpCo3!AR3186*AR$526","v":0},{"$f":"OpCo3!AS3186*AS$526","v":0},{"$f":"OpCo3!AT3186*AT$526","v":0},{"$f":"OpCo3!AU3186*AU$526","v":0},{"$f":"OpCo3!AV3186*AV$526","v":0},{"$f":"OpCo3!AW3186*AW$526","v":0},{"$f":"OpCo3!AX3186*AX$526","v":0},{"$f":"OpCo3!AY3186*AY$526","v":0},{"$f":"OpCo3!AZ3186*AZ$526","v":0},{"$f":"OpCo3!BA3186*BA$526","v":0},{"$f":"OpCo3!BB3186*BB$526","v":0},{"$f":"OpCo3!BC3186*BC$526","v":0},{"$f":"OpCo3!BD3186*BD$526","v":0},{"$f":"OpCo3!BE3186*BE$526","v":0},{"$f":"OpCo3!BF3186*BF$526","v":0},{"$f":"OpCo3!BG3186*BG$526","v":0},{"$f":"OpCo3!BH3186*BH$526","v":0},{"$f":"OpCo3!BI3186*BI$526","v":0},{"$f":"OpCo3!BJ3186*BJ$526","v":0},{"$f":"OpCo3!BK3186*BK$526","v":0},{"$f":"OpCo3!BL3186*BL$526","v":0},{"$f":"OpCo3!BM3186*BM$526","v":0},{"$f":"OpCo3!BN3186*BN$526","v":0},{"$f":"OpCo3!BO3186*BO$526","v":0},{"$f":"OpCo3!BP3186*BP$526","v":0},{"$f":"OpCo3!BQ3186*BQ$526","v":0},{"$f":"OpCo3!BR3186*BR$526","v":0},{"$f":"OpCo3!BS3186*BS$526","v":0},{"$f":"OpCo3!BT3186*BT$526","v":0}]
[null,null,null,"Tax effect of losses utilised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,{"$f":"OpCo3!M3187*M$526","v":0},{"$f":"OpCo3!N3187*N$526","v":0},{"$f":"OpCo3!O3187*O$526","v":0},{"$f":"OpCo3!P3187*P$526","v":0},{"$f":"OpCo3!Q3187*Q$526","v":0},{"$f":"OpCo3!R3187*R$526","v":0},{"$f":"OpCo3!S3187*S$526","v":0},{"$f":"OpCo3!T3187*T$526","v":0},{"$f":"OpCo3!U3187*U$526","v":0},{"$f":"OpCo3!V3187*V$526","v":0},{"$f":"OpCo3!W3187*W$526","v":0},{"$f":"OpCo3!X3187*X$526","v":0},{"$f":"OpCo3!Y3187*Y$526","v":0},{"$f":"OpCo3!Z3187*Z$526","v":0},{"$f":"OpCo3!AA3187*AA$526","v":0},{"$f":"OpCo3!AB3187*AB$526","v":0},{"$f":"OpCo3!AC3187*AC$526","v":0},{"$f":"OpCo3!AD3187*AD$526","v":0},{"$f":"OpCo3!AE3187*AE$526","v":0},{"$f":"OpCo3!AF3187*AF$526","v":0},{"$f":"OpCo3!AG3187*AG$526","v":0},{"$f":"OpCo3!AH3187*AH$526","v":0},{"$f":"OpCo3!AI3187*AI$526","v":0},{"$f":"OpCo3!AJ3187*AJ$526","v":0},{"$f":"OpCo3!AK3187*AK$526","v":0},{"$f":"OpCo3!AL3187*AL$526","v":0},{"$f":"OpCo3!AM3187*AM$526","v":0},{"$f":"OpCo3!AN3187*AN$526","v":0},{"$f":"OpCo3!AO3187*AO$526","v":0},{"$f":"OpCo3!AP3187*AP$526","v":0},{"$f":"OpCo3!AQ3187*AQ$526","v":0},{"$f":"OpCo3!AR3187*AR$526","v":0},{"$f":"OpCo3!AS3187*AS$526","v":0},{"$f":"OpCo3!AT3187*AT$526","v":0},{"$f":"OpCo3!AU3187*AU$526","v":0},{"$f":"OpCo3!AV3187*AV$526","v":0},{"$f":"OpCo3!AW3187*AW$526","v":0},{"$f":"OpCo3!AX3187*AX$526","v":0},{"$f":"OpCo3!AY3187*AY$526","v":0},{"$f":"OpCo3!AZ3187*AZ$526","v":0},{"$f":"OpCo3!BA3187*BA$526","v":0},{"$f":"OpCo3!BB3187*BB$526","v":0},{"$f":"OpCo3!BC3187*BC$526","v":0},{"$f":"OpCo3!BD3187*BD$526","v":0},{"$f":"OpCo3!BE3187*BE$526","v":0},{"$f":"OpCo3!BF3187*BF$526","v":0},{"$f":"OpCo3!BG3187*BG$526","v":0},{"$f":"OpCo3!BH3187*BH$526","v":0},{"$f":"OpCo3!BI3187*BI$526","v":0},{"$f":"OpCo3!BJ3187*BJ$526","v":0},{"$f":"OpCo3!BK3187*BK$526","v":0},{"$f":"OpCo3!BL3187*BL$526","v":0},{"$f":"OpCo3!BM3187*BM$526","v":0},{"$f":"OpCo3!BN3187*BN$526","v":0},{"$f":"OpCo3!BO3187*BO$526","v":0},{"$f":"OpCo3!BP3187*BP$526","v":0},{"$f":"OpCo3!BQ3187*BQ$526","v":0},{"$f":"OpCo3!BR3187*BR$526","v":0},{"$f":"OpCo3!BS3187*BS$526","v":0},{"$f":"OpCo3!BT3187*BT$526","v":0}]
[null,null,null,"Combined tax effect",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,{"$f":"SUM(M579:M580)","v":0},{"$f":"SUM(N579:N580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Losses not permitted to be offset"]
[null,null,null,"Losses not permitted",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M3175*OpCo3!M3178*(OpCo3!M3175<0)","v":0},{"$f":"-OpCo3!N3175*OpCo3!N3178*(OpCo3!N3175<0)","v":0},{"$f":"-OpCo3!O3175*OpCo3!O3178*(OpCo3!O3175<0)","v":0},{"$f":"-OpCo3!P3175*OpCo3!P3178*(OpCo3!P3175<0)","v":0},{"$f":"-OpCo3!Q3175*OpCo3!Q3178*(OpCo3!Q3175<0)","v":0},{"$f":"-OpCo3!R3175*OpCo3!R3178*(OpCo3!R3175<0)","v":0},{"$f":"-OpCo3!S3175*OpCo3!S3178*(OpCo3!S3175<0)","v":0},{"$f":"-OpCo3!T3175*OpCo3!T3178*(OpCo3!T3175<0)","v":0},{"$f":"-OpCo3!U3175*OpCo3!U3178*(OpCo3!U3175<0)","v":0},{"$f":"-OpCo3!V3175*OpCo3!V3178*(OpCo3!V3175<0)","v":0},{"$f":"-OpCo3!W3175*OpCo3!W3178*(OpCo3!W3175<0)","v":0},{"$f":"-OpCo3!X3175*OpCo3!X3178*(OpCo3!X3175<0)","v":0},{"$f":"-OpCo3!Y3175*OpCo3!Y3178*(OpCo3!Y3175<0)","v":0},{"$f":"-OpCo3!Z3175*OpCo3!Z3178*(OpCo3!Z3175<0)","v":0},{"$f":"-OpCo3!AA3175*OpCo3!AA3178*(OpCo3!AA3175<0)","v":0},{"$f":"-OpCo3!AB3175*OpCo3!AB3178*(OpCo3!AB3175<0)","v":0},{"$f":"-OpCo3!AC3175*OpCo3!AC3178*(OpCo3!AC3175<0)","v":0},{"$f":"-OpCo3!AD3175*OpCo3!AD3178*(OpCo3!AD3175<0)","v":0},{"$f":"-OpCo3!AE3175*OpCo3!AE3178*(OpCo3!AE3175<0)","v":0},{"$f":"-OpCo3!AF3175*OpCo3!AF3178*(OpCo3!AF3175<0)","v":0},{"$f":"-OpCo3!AG3175*OpCo3!AG3178*(OpCo3!AG3175<0)","v":0},{"$f":"-OpCo3!AH3175*OpCo3!AH3178*(OpCo3!AH3175<0)","v":0},{"$f":"-OpCo3!AI3175*OpCo3!AI3178*(OpCo3!AI3175<0)","v":0},{"$f":"-OpCo3!AJ3175*OpCo3!AJ3178*(OpCo3!AJ3175<0)","v":0},{"$f":"-OpCo3!AK3175*OpCo3!AK3178*(OpCo3!AK3175<0)","v":0},{"$f":"-OpCo3!AL3175*OpCo3!AL3178*(OpCo3!AL3175<0)","v":0},{"$f":"-OpCo3!AM3175*OpCo3!AM3178*(OpCo3!AM3175<0)","v":0},{"$f":"-OpCo3!AN3175*OpCo3!AN3178*(OpCo3!AN3175<0)","v":0},{"$f":"-OpCo3!AO3175*OpCo3!AO3178*(OpCo3!AO3175<0)","v":0},{"$f":"-OpCo3!AP3175*OpCo3!AP3178*(OpCo3!AP3175<0)","v":0},{"$f":"-OpCo3!AQ3175*OpCo3!AQ3178*(OpCo3!AQ3175<0)","v":0},{"$f":"-OpCo3!AR3175*OpCo3!AR3178*(OpCo3!AR3175<0)","v":0},{"$f":"-OpCo3!AS3175*OpCo3!AS3178*(OpCo3!AS3175<0)","v":0},{"$f":"-OpCo3!AT3175*OpCo3!AT3178*(OpCo3!AT3175<0)","v":0},{"$f":"-OpCo3!AU3175*OpCo3!AU3178*(OpCo3!AU3175<0)","v":0},{"$f":"-OpCo3!AV3175*OpCo3!AV3178*(OpCo3!AV3175<0)","v":0},{"$f":"-OpCo3!AW3175*OpCo3!AW3178*(OpCo3!AW3175<0)","v":0},{"$f":"-OpCo3!AX3175*OpCo3!AX3178*(OpCo3!AX3175<0)","v":0},{"$f":"-OpCo3!AY3175*OpCo3!AY3178*(OpCo3!AY3175<0)","v":0},{"$f":"-OpCo3!AZ3175*OpCo3!AZ3178*(OpCo3!AZ3175<0)","v":0},{"$f":"-OpCo3!BA3175*OpCo3!BA3178*(OpCo3!BA3175<0)","v":0},{"$f":"-OpCo3!BB3175*OpCo3!BB3178*(OpCo3!BB3175<0)","v":0},{"$f":"-OpCo3!BC3175*OpCo3!BC3178*(OpCo3!BC3175<0)","v":0},{"$f":"-OpCo3!BD3175*OpCo3!BD3178*(OpCo3!BD3175<0)","v":0},{"$f":"-OpCo3!BE3175*OpCo3!BE3178*(OpCo3!BE3175<0)","v":0},{"$f":"-OpCo3!BF3175*OpCo3!BF3178*(OpCo3!BF3175<0)","v":0},{"$f":"-OpCo3!BG3175*OpCo3!BG3178*(OpCo3!BG3175<0)","v":0},{"$f":"-OpCo3!BH3175*OpCo3!BH3178*(OpCo3!BH3175<0)","v":0},{"$f":"-OpCo3!BI3175*OpCo3!BI3178*(OpCo3!BI3175<0)","v":0},{"$f":"-OpCo3!BJ3175*OpCo3!BJ3178*(OpCo3!BJ3175<0)","v":0},{"$f":"-OpCo3!BK3175*OpCo3!BK3178*(OpCo3!BK3175<0)","v":0},{"$f":"-OpCo3!BL3175*OpCo3!BL3178*(OpCo3!BL3175<0)","v":0},{"$f":"-OpCo3!BM3175*OpCo3!BM3178*(OpCo3!BM3175<0)","v":0},{"$f":"-OpCo3!BN3175*OpCo3!BN3178*(OpCo3!BN3175<0)","v":0},{"$f":"-OpCo3!BO3175*OpCo3!BO3178*(OpCo3!BO3175<0)","v":0},{"$f":"-OpCo3!BP3175*OpCo3!BP3178*(OpCo3!BP3175<0)","v":0},{"$f":"-OpCo3!BQ3175*OpCo3!BQ3178*(OpCo3!BQ3175<0)","v":0},{"$f":"-OpCo3!BR3175*OpCo3!BR3178*(OpCo3!BR3175<0)","v":0},{"$f":"-OpCo3!BS3175*OpCo3!BS3178*(OpCo3!BS3175<0)","v":0},{"$f":"-OpCo3!BT3175*OpCo3!BT3178*(OpCo3!BT3175<0)","v":0}]
[null,null,null,"Tax effect of losses not permitted for future offset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M585:BT585)","v":0},null,null,null,null,{"$f":"M584*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS584*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CAs not permitted to be offset"]
[null,null,null,"CAs not permitted",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M3181*OpCo3!M3178","v":0},{"$f":"-OpCo3!N3181*OpCo3!N3178","v":0},{"$f":"-OpCo3!O3181*OpCo3!O3178","v":0},{"$f":"-OpCo3!P3181*OpCo3!P3178","v":0},{"$f":"-OpCo3!Q3181*OpCo3!Q3178","v":0},{"$f":"-OpCo3!R3181*OpCo3!R3178","v":0},{"$f":"-OpCo3!S3181*OpCo3!S3178","v":0},{"$f":"-OpCo3!T3181*OpCo3!T3178","v":0},{"$f":"-OpCo3!U3181*OpCo3!U3178","v":0},{"$f":"-OpCo3!V3181*OpCo3!V3178","v":0},{"$f":"-OpCo3!W3181*OpCo3!W3178","v":0},{"$f":"-OpCo3!X3181*OpCo3!X3178","v":0},{"$f":"-OpCo3!Y3181*OpCo3!Y3178","v":0},{"$f":"-OpCo3!Z3181*OpCo3!Z3178","v":0},{"$f":"-OpCo3!AA3181*OpCo3!AA3178","v":0},{"$f":"-OpCo3!AB3181*OpCo3!AB3178","v":0},{"$f":"-OpCo3!AC3181*OpCo3!AC3178","v":0},{"$f":"-OpCo3!AD3181*OpCo3!AD3178","v":0},{"$f":"-OpCo3!AE3181*OpCo3!AE3178","v":0},{"$f":"-OpCo3!AF3181*OpCo3!AF3178","v":0},{"$f":"-OpCo3!AG3181*OpCo3!AG3178","v":0},{"$f":"-OpCo3!AH3181*OpCo3!AH3178","v":0},{"$f":"-OpCo3!AI3181*OpCo3!AI3178","v":0},{"$f":"-OpCo3!AJ3181*OpCo3!AJ3178","v":0},{"$f":"-OpCo3!AK3181*OpCo3!AK3178","v":0},{"$f":"-OpCo3!AL3181*OpCo3!AL3178","v":0},{"$f":"-OpCo3!AM3181*OpCo3!AM3178","v":0},{"$f":"-OpCo3!AN3181*OpCo3!AN3178","v":0},{"$f":"-OpCo3!AO3181*OpCo3!AO3178","v":0},{"$f":"-OpCo3!AP3181*OpCo3!AP3178","v":0},{"$f":"-OpCo3!AQ3181*OpCo3!AQ3178","v":0},{"$f":"-OpCo3!AR3181*OpCo3!AR3178","v":0},{"$f":"-OpCo3!AS3181*OpCo3!AS3178","v":0},{"$f":"-OpCo3!AT3181*OpCo3!AT3178","v":0},{"$f":"-OpCo3!AU3181*OpCo3!AU3178","v":0},{"$f":"-OpCo3!AV3181*OpCo3!AV3178","v":0},{"$f":"-OpCo3!AW3181*OpCo3!AW3178","v":0},{"$f":"-OpCo3!AX3181*OpCo3!AX3178","v":0},{"$f":"-OpCo3!AY3181*OpCo3!AY3178","v":0},{"$f":"-OpCo3!AZ3181*OpCo3!AZ3178","v":0},{"$f":"-OpCo3!BA3181*OpCo3!BA3178","v":0},{"$f":"-OpCo3!BB3181*OpCo3!BB3178","v":0},{"$f":"-OpCo3!BC3181*OpCo3!BC3178","v":0},{"$f":"-OpCo3!BD3181*OpCo3!BD3178","v":0},{"$f":"-OpCo3!BE3181*OpCo3!BE3178","v":0},{"$f":"-OpCo3!BF3181*OpCo3!BF3178","v":0},{"$f":"-OpCo3!BG3181*OpCo3!BG3178","v":0},{"$f":"-OpCo3!BH3181*OpCo3!BH3178","v":0},{"$f":"-OpCo3!BI3181*OpCo3!BI3178","v":0},{"$f":"-OpCo3!BJ3181*OpCo3!BJ3178","v":0},{"$f":"-OpCo3!BK3181*OpCo3!BK3178","v":0},{"$f":"-OpCo3!BL3181*OpCo3!BL3178","v":0},{"$f":"-OpCo3!BM3181*OpCo3!BM3178","v":0},{"$f":"-OpCo3!BN3181*OpCo3!BN3178","v":0},{"$f":"-OpCo3!BO3181*OpCo3!BO3178","v":0},{"$f":"-OpCo3!BP3181*OpCo3!BP3178","v":0},{"$f":"-OpCo3!BQ3181*OpCo3!BQ3178","v":0},{"$f":"-OpCo3!BR3181*OpCo3!BR3178","v":0},{"$f":"-OpCo3!BS3181*OpCo3!BS3178","v":0},{"$f":"-OpCo3!BT3181*OpCo3!BT3178","v":0}]
[null,null,null,"Tax effect of CAs not permitted for future offset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M589:BT589)","v":0},null,null,null,null,{"$f":"M588*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS588*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax deductible on overdraft interest"]
[null,null,null,"Interest on overdraft",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo3!M3520","v":0},{"$f":"-OpCo3!N3520","v":0},{"$f":"-OpCo3!O3520","v":0},{"$f":"-OpCo3!P3520","v":0},{"$f":"-OpCo3!Q3520","v":0},{"$f":"-OpCo3!R3520","v":0},{"$f":"-OpCo3!S3520","v":0},{"$f":"-OpCo3!T3520","v":0},{"$f":"-OpCo3!U3520","v":0},{"$f":"-OpCo3!V3520","v":0},{"$f":"-OpCo3!W3520","v":0},{"$f":"-OpCo3!X3520","v":0},{"$f":"-OpCo3!Y3520","v":0},{"$f":"-OpCo3!Z3520","v":0},{"$f":"-OpCo3!AA3520","v":0},{"$f":"-OpCo3!AB3520","v":0},{"$f":"-OpCo3!AC3520","v":0},{"$f":"-OpCo3!AD3520","v":0},{"$f":"-OpCo3!AE3520","v":0},{"$f":"-OpCo3!AF3520","v":0},{"$f":"-OpCo3!AG3520","v":0},{"$f":"-OpCo3!AH3520","v":0},{"$f":"-OpCo3!AI3520","v":0},{"$f":"-OpCo3!AJ3520","v":0},{"$f":"-OpCo3!AK3520","v":0},{"$f":"-OpCo3!AL3520","v":0},{"$f":"-OpCo3!AM3520","v":0},{"$f":"-OpCo3!AN3520","v":0},{"$f":"-OpCo3!AO3520","v":0},{"$f":"-OpCo3!AP3520","v":0},{"$f":"-OpCo3!AQ3520","v":0},{"$f":"-OpCo3!AR3520","v":0},{"$f":"-OpCo3!AS3520","v":0},{"$f":"-OpCo3!AT3520","v":0},{"$f":"-OpCo3!AU3520","v":0},{"$f":"-OpCo3!AV3520","v":0},{"$f":"-OpCo3!AW3520","v":0},{"$f":"-OpCo3!AX3520","v":0},{"$f":"-OpCo3!AY3520","v":0},{"$f":"-OpCo3!AZ3520","v":0},{"$f":"-OpCo3!BA3520","v":0},{"$f":"-OpCo3!BB3520","v":0},{"$f":"-OpCo3!BC3520","v":0},{"$f":"-OpCo3!BD3520","v":0},{"$f":"-OpCo3!BE3520","v":0},{"$f":"-OpCo3!BF3520","v":0},{"$f":"-OpCo3!BG3520","v":0},{"$f":"-OpCo3!BH3520","v":0},{"$f":"-OpCo3!BI3520","v":0},{"$f":"-OpCo3!BJ3520","v":0},{"$f":"-OpCo3!BK3520","v":0},{"$f":"-OpCo3!BL3520","v":0},{"$f":"-OpCo3!BM3520","v":0},{"$f":"-OpCo3!BN3520","v":0},{"$f":"-OpCo3!BO3520","v":0},{"$f":"-OpCo3!BP3520","v":0},{"$f":"-OpCo3!BQ3520","v":0},{"$f":"-OpCo3!BR3520","v":0},{"$f":"-OpCo3!BS3520","v":0},{"$f":"-OpCo3!BT3520","v":0}]
[null,null,null,"Tax effect of interest on overdraft not in PCTCT",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M593:BT593)","v":0},null,null,null,null,{"$f":"M592*M526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS592*AS526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Combined PBT * tax rate impact",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M595:BT595)","v":0},null,null,null,null,{"$f":"M558+M564+M570+M576+M581+M585+M589+M593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS558+AS564+AS570+AS576+AS581+AS585+AS589+AS593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Unexplained",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"(H595+H529)*H527","v":0},{"$f":"IF(ABS(H596)<dcTolerance,0,1)","v":0}]
[]
[null,{"$f":"MAX(B$9:B597)+1","v":4},null,"END OF SHEET"]

{"sheet":"HNDU&GHNF >>>","index":9,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DELIBERATELY BLANK"]

{"sheet":"GHNF","index":10,"n_rows":370,"n_cols":72,"rows_kept":370,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[70,6,70,7],[71,6,71,7],[72,6,72,7],[73,6,73,7],[74,6,74,7],[75,6,75,7],[76,6,76,7],[77,6,77,7],[78,6,78,7],[79,6,79,7]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,null,null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"GHNF"},null,null,null,"Sheet Warnings:",null,null,null,null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[null,null,null,null,null,null,null,null,null,null,"Days in period",null,{"$f":"(M5-M4+1)","v":365},{"$f":"(N5-N4+1)","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"GRANT REQUESTED"]
[]
[null,null,null,"Grant requested",null,"Real","£000","GHNF",null,null,{"$f":"SUM(M12:BT12)","v":0},null,{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!M$634:M$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!M$634:M$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!M$634:M$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!N$634:N$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!N$634:N$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!N$634:N$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!O$634:O$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!O$634:O$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!O$634:O$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!P$634:P$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!P$634:P$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!P$634:P$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!Q$634:Q$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!Q$634:Q$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!Q$634:Q$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!R$634:R$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!R$634:R$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!R$634:R$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!S$634:S$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!S$634:S$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!S$634:S$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!T$634:T$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!T$634:T$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!T$634:T$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!U$634:U$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!U$634:U$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!U$634:U$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!V$634:V$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!V$634:V$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!V$634:V$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!W$634:W$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!W$634:W$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!W$634:W$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!X$634:X$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!X$634:X$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!X$634:X$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!Y$634:Y$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!Y$634:Y$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!Y$634:Y$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!Z$634:Z$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!Z$634:Z$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!Z$634:Z$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AA$634:AA$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AA$634:AA$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AA$634:AA$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AB$634:AB$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AB$634:AB$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AB$634:AB$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AC$634:AC$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AC$634:AC$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AC$634:AC$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AD$634:AD$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AD$634:AD$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AD$634:AD$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AE$634:AE$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AE$634:AE$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AE$634:AE$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AF$634:AF$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AF$634:AF$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AF$634:AF$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AG$634:AG$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AG$634:AG$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AG$634:AG$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AH$634:AH$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AH$634:AH$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AH$634:AH$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AI$634:AI$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AI$634:AI$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AI$634:AI$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AJ$634:AJ$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AJ$634:AJ$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AJ$634:AJ$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AK$634:AK$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AK$634:AK$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AK$634:AK$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AL$634:AL$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AL$634:AL$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AL$634:AL$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AM$634:AM$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AM$634:AM$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AM$634:AM$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AN$634:AN$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AN$634:AN$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AN$634:AN$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AO$634:AO$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AO$634:AO$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AO$634:AO$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AP$634:AP$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AP$634:AP$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AP$634:AP$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AQ$634:AQ$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AQ$634:AQ$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AQ$634:AQ$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AR$634:AR$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AR$634:AR$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AR$634:AR$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AS$634:AS$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AS$634:AS$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AS$634:AS$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AT$634:AT$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AT$634:AT$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AT$634:AT$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AU$634:AU$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AU$634:AU$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AU$634:AU$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AV$634:AV$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AV$634:AV$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AV$634:AV$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AW$634:AW$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AW$634:AW$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AW$634:AW$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AX$634:AX$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AX$634:AX$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AX$634:AX$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AY$634:AY$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AY$634:AY$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AY$634:AY$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!AZ$634:AZ$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!AZ$634:AZ$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!AZ$634:AZ$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BA$634:BA$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BA$634:BA$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BA$634:BA$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BB$634:BB$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BB$634:BB$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BB$634:BB$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BC$634:BC$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BC$634:BC$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BC$634:BC$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BD$634:BD$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BD$634:BD$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BD$634:BD$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BE$634:BE$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BE$634:BE$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BE$634:BE$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BF$634:BF$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BF$634:BF$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BF$634:BF$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BG$634:BG$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BG$634:BG$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BG$634:BG$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BH$634:BH$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BH$634:BH$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BH$634:BH$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BI$634:BI$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BI$634:BI$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BI$634:BI$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BJ$634:BJ$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BJ$634:BJ$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BJ$634:BJ$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BK$634:BK$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BK$634:BK$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BK$634:BK$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BL$634:BL$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BL$634:BL$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BL$634:BL$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BM$634:BM$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BM$634:BM$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BM$634:BM$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BN$634:BN$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BN$634:BN$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BN$634:BN$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BO$634:BO$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BO$634:BO$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BO$634:BO$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BP$634:BP$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BP$634:BP$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BP$634:BP$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BQ$634:BQ$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BQ$634:BQ$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BQ$634:BQ$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BR$634:BR$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BR$634:BR$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BR$634:BR$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BS$634:BS$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BS$634:BS$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BS$634:BS$653)","v":0},{"$f":"SUMIF(OpCo1!$D$634:$D$653,$H12,OpCo1!BT$634:BT$653) + SUMIF(OpCo2!$D$634:$D$653,$H12,OpCo2!BT$634:BT$653) + SUMIF(OpCo3!$D$634:$D$653,$H12,OpCo3!BT$634:BT$653)","v":0}]
[]
[null,{"$f":"MAX(B$9:B13)+1","v":2},null,"PROJECT CASH FLOW SUMMARY"]
[]
[null,null,null,"TOTAL PROJECT SUMMARY"]
[]
[null,null,null,"Income"]
[null,null,null,"Connection income from Heat","Real","£000",{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"(CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409)","v":1},null,null,{"$f":"SUM(M19:BT19)","v":0},null,{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!M$3372:M$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!N$3372:N$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!O$3372:O$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!P$3372:P$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!Q$3372:Q$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!R$3372:R$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!S$3372:S$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!T$3372:T$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!U$3372:U$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!V$3372:V$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!W$3372:W$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!X$3372:X$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!Y$3372:Y$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!Z$3372:Z$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AA$3372:AA$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AB$3372:AB$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AC$3372:AC$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AD$3372:AD$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AE$3372:AE$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AF$3372:AF$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AG$3372:AG$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AH$3372:AH$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AI$3372:AI$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AJ$3372:AJ$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AK$3372:AK$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AL$3372:AL$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AM$3372:AM$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AN$3372:AN$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AO$3372:AO$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AP$3372:AP$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AQ$3372:AQ$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AR$3372:AR$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AS$3372:AS$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AT$3372:AT$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AU$3372:AU$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AV$3372:AV$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AW$3372:AW$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AX$3372:AX$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AY$3372:AY$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!AZ$3372:AZ$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BA$3372:BA$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BB$3372:BB$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BC$3372:BC$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BD$3372:BD$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BE$3372:BE$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BF$3372:BF$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BG$3372:BG$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BH$3372:BH$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BI$3372:BI$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BJ$3372:BJ$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BK$3372:BK$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BL$3372:BL$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BM$3372:BM$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BN$3372:BN$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BO$3372:BO$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BP$3372:BP$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BQ$3372:BQ$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BR$3372:BR$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BS$3372:BS$3401)*$H19","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G19,CALC_Project_ANN!BT$3372:BT$3401)*$H19","v":0}]
[null,null,null,"Fixed charge income from Heat","Real","£000",{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},null,null,0,null,{"$f":"SUMIFS(CALC_Project_ANN!M$5649:M$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!N$5649:N$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!O$5649:O$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!P$5649:P$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Q$5649:Q$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!R$5649:R$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!S$5649:S$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!T$5649:T$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!U$5649:U$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!V$5649:V$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!W$5649:W$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!X$5649:X$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Y$5649:Y$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Z$5649:Z$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AA$5649:AA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AB$5649:AB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AC$5649:AC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AD$5649:AD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AE$5649:AE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AF$5649:AF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AG$5649:AG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AH$5649:AH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AI$5649:AI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AJ$5649:AJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AK$5649:AK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AL$5649:AL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AM$5649:AM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AN$5649:AN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AO$5649:AO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AP$5649:AP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AQ$5649:AQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AR$5649:AR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AS$5649:AS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AT$5649:AT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AU$5649:AU$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AV$5649:AV$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AW$5649:AW$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AX$5649:AX$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AY$5649:AY$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AZ$5649:AZ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BA$5649:BA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BB$5649:BB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BC$5649:BC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BD$5649:BD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BE$5649:BE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BF$5649:BF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BG$5649:BG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BH$5649:BH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BI$5649:BI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BJ$5649:BJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BK$5649:BK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BL$5649:BL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BM$5649:BM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BN$5649:BN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BO$5649:BO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BP$5649:BP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BQ$5649:BQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BR$5649:BR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BS$5649:BS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BT$5649:BT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G20,CALC_Project_ANN!$J$5649:$J$5768,$H20)","v":0}]
[null,null,null,"Variable charge income from Heat","Real","£000",{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,0,null,{"$f":"SUMIFS(CALC_Project_ANN!M$5649:M$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!N$5649:N$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!O$5649:O$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!P$5649:P$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Q$5649:Q$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!R$5649:R$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!S$5649:S$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!T$5649:T$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!U$5649:U$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!V$5649:V$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!W$5649:W$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!X$5649:X$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Y$5649:Y$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Z$5649:Z$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AA$5649:AA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AB$5649:AB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AC$5649:AC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AD$5649:AD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AE$5649:AE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AF$5649:AF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AG$5649:AG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AH$5649:AH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AI$5649:AI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AJ$5649:AJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AK$5649:AK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AL$5649:AL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AM$5649:AM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AN$5649:AN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AO$5649:AO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AP$5649:AP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AQ$5649:AQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AR$5649:AR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AS$5649:AS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AT$5649:AT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AU$5649:AU$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AV$5649:AV$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AW$5649:AW$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AX$5649:AX$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AY$5649:AY$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AZ$5649:AZ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BA$5649:BA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BB$5649:BB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BC$5649:BC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BD$5649:BD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BE$5649:BE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BF$5649:BF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BG$5649:BG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BH$5649:BH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BI$5649:BI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BJ$5649:BJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BK$5649:BK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BL$5649:BL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BM$5649:BM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BN$5649:BN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BO$5649:BO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BP$5649:BP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BQ$5649:BQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BR$5649:BR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BS$5649:BS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BT$5649:BT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G21,CALC_Project_ANN!$J$5649:$J$5768,$H21)","v":0}]
[null,null,null,"Connection income from Cooling","Real","£000",{"$f":"SYS_Admin!$D$248","v":"Cooling"},{"$f":"H19","v":1},null,null,0,null,{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!M$3372:M$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!N$3372:N$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!O$3372:O$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!P$3372:P$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!Q$3372:Q$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!R$3372:R$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!S$3372:S$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!T$3372:T$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!U$3372:U$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!V$3372:V$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!W$3372:W$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!X$3372:X$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!Y$3372:Y$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!Z$3372:Z$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AA$3372:AA$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AB$3372:AB$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AC$3372:AC$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AD$3372:AD$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AE$3372:AE$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AF$3372:AF$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AG$3372:AG$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AH$3372:AH$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AI$3372:AI$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AJ$3372:AJ$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AK$3372:AK$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AL$3372:AL$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AM$3372:AM$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AN$3372:AN$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AO$3372:AO$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AP$3372:AP$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AQ$3372:AQ$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AR$3372:AR$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AS$3372:AS$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AT$3372:AT$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AU$3372:AU$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AV$3372:AV$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AW$3372:AW$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AX$3372:AX$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AY$3372:AY$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!AZ$3372:AZ$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BA$3372:BA$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BB$3372:BB$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BC$3372:BC$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BD$3372:BD$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BE$3372:BE$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BF$3372:BF$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BG$3372:BG$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BH$3372:BH$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BI$3372:BI$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BJ$3372:BJ$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BK$3372:BK$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BL$3372:BL$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BM$3372:BM$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BN$3372:BN$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BO$3372:BO$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BP$3372:BP$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BQ$3372:BQ$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BR$3372:BR$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BS$3372:BS$3401)*$H22","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$3372:$I$3401,$G22,CALC_Project_ANN!BT$3372:BT$3401)*$H22","v":0}]
[null,null,null,"Fixed charge income from Cooling","Real","£000",{"$f":"SYS_Admin!$D$248","v":"Cooling"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},null,null,0,null,{"$f":"SUMIFS(CALC_Project_ANN!M$5649:M$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!N$5649:N$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!O$5649:O$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!P$5649:P$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Q$5649:Q$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!R$5649:R$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!S$5649:S$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!T$5649:T$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!U$5649:U$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!V$5649:V$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!W$5649:W$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!X$5649:X$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Y$5649:Y$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Z$5649:Z$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AA$5649:AA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AB$5649:AB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AC$5649:AC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AD$5649:AD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AE$5649:AE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AF$5649:AF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AG$5649:AG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AH$5649:AH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AI$5649:AI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AJ$5649:AJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AK$5649:AK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AL$5649:AL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AM$5649:AM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AN$5649:AN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AO$5649:AO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AP$5649:AP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AQ$5649:AQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AR$5649:AR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AS$5649:AS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AT$5649:AT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AU$5649:AU$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AV$5649:AV$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AW$5649:AW$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AX$5649:AX$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AY$5649:AY$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AZ$5649:AZ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BA$5649:BA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BB$5649:BB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BC$5649:BC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BD$5649:BD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BE$5649:BE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BF$5649:BF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BG$5649:BG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BH$5649:BH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BI$5649:BI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BJ$5649:BJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BK$5649:BK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BL$5649:BL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BM$5649:BM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BN$5649:BN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BO$5649:BO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BP$5649:BP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BQ$5649:BQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BR$5649:BR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BS$5649:BS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BT$5649:BT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G23,CALC_Project_ANN!$J$5649:$J$5768,$H23)","v":0}]
[null,null,null,"Variable charge income from Cooling","Real","£000",{"$f":"SYS_Admin!$D$248","v":"Cooling"},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,0,null,{"$f":"SUMIFS(CALC_Project_ANN!M$5649:M$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!N$5649:N$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!O$5649:O$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!P$5649:P$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Q$5649:Q$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!R$5649:R$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!S$5649:S$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!T$5649:T$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!U$5649:U$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!V$5649:V$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!W$5649:W$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!X$5649:X$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Y$5649:Y$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!Z$5649:Z$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AA$5649:AA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AB$5649:AB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AC$5649:AC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AD$5649:AD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AE$5649:AE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AF$5649:AF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AG$5649:AG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AH$5649:AH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AI$5649:AI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AJ$5649:AJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AK$5649:AK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AL$5649:AL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AM$5649:AM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AN$5649:AN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AO$5649:AO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AP$5649:AP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AQ$5649:AQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AR$5649:AR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AS$5649:AS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AT$5649:AT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AU$5649:AU$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AV$5649:AV$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AW$5649:AW$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AX$5649:AX$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AY$5649:AY$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!AZ$5649:AZ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BA$5649:BA$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BB$5649:BB$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BC$5649:BC$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BD$5649:BD$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BE$5649:BE$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BF$5649:BF$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BG$5649:BG$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BH$5649:BH$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BI$5649:BI$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BJ$5649:BJ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BK$5649:BK$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BL$5649:BL$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BM$5649:BM$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BN$5649:BN$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BO$5649:BO$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BP$5649:BP$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BQ$5649:BQ$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BR$5649:BR$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BS$5649:BS$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0},{"$f":"SUMIFS(CALC_Project_ANN!BT$5649:BT$5768,CALC_Project_ANN!$C$5649:$C$5768,$G24,CALC_Project_ANN!$J$5649:$J$5768,$H24)","v":0}]
[null,null,null,"Other Private network income","Real","£000",null,null,null,null,0,null,{"$f":"SUM(CALC_Project_ANN!M5647:M5768)-SUM(M19:M24)","v":0},{"$f":"SUM(CALC_Project_ANN!N5647:N5768)-SUM(N19:N24)","v":0},{"$f":"SUM(CALC_Project_ANN!O5647:O5768)-SUM(O19:O24)","v":0},{"$f":"SUM(CALC_Project_ANN!P5647:P5768)-SUM(P19:P24)","v":0},{"$f":"SUM(CALC_Project_ANN!Q5647:Q5768)-SUM(Q19:Q24)","v":0},{"$f":"SUM(CALC_Project_ANN!R5647:R5768)-SUM(R19:R24)","v":0},{"$f":"SUM(CALC_Project_ANN!S5647:S5768)-SUM(S19:S24)","v":0},{"$f":"SUM(CALC_Project_ANN!T5647:T5768)-SUM(T19:T24)","v":0},{"$f":"SUM(CALC_Project_ANN!U5647:U5768)-SUM(U19:U24)","v":0},{"$f":"SUM(CALC_Project_ANN!V5647:V5768)-SUM(V19:V24)","v":0},{"$f":"SUM(CALC_Project_ANN!W5647:W5768)-SUM(W19:W24)","v":0},{"$f":"SUM(CALC_Project_ANN!X5647:X5768)-SUM(X19:X24)","v":0},{"$f":"SUM(CALC_Project_ANN!Y5647:Y5768)-SUM(Y19:Y24)","v":0},{"$f":"SUM(CALC_Project_ANN!Z5647:Z5768)-SUM(Z19:Z24)","v":0},{"$f":"SUM(CALC_Project_ANN!AA5647:AA5768)-SUM(AA19:AA24)","v":0},{"$f":"SUM(CALC_Project_ANN!AB5647:AB5768)-SUM(AB19:AB24)","v":0},{"$f":"SUM(CALC_Project_ANN!AC5647:AC5768)-SUM(AC19:AC24)","v":0},{"$f":"SUM(CALC_Project_ANN!AD5647:AD5768)-SUM(AD19:AD24)","v":0},{"$f":"SUM(CALC_Project_ANN!AE5647:AE5768)-SUM(AE19:AE24)","v":0},{"$f":"SUM(CALC_Project_ANN!AF5647:AF5768)-SUM(AF19:AF24)","v":0},{"$f":"SUM(CALC_Project_ANN!AG5647:AG5768)-SUM(AG19:AG24)","v":0},{"$f":"SUM(CALC_Project_ANN!AH5647:AH5768)-SUM(AH19:AH24)","v":0},{"$f":"SUM(CALC_Project_ANN!AI5647:AI5768)-SUM(AI19:AI24)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ5647:AJ5768)-SUM(AJ19:AJ24)","v":0},{"$f":"SUM(CALC_Project_ANN!AK5647:AK5768)-SUM(AK19:AK24)","v":0},{"$f":"SUM(CALC_Project_ANN!AL5647:AL5768)-SUM(AL19:AL24)","v":0},{"$f":"SUM(CALC_Project_ANN!AM5647:AM5768)-SUM(AM19:AM24)","v":0},{"$f":"SUM(CALC_Project_ANN!AN5647:AN5768)-SUM(AN19:AN24)","v":0},{"$f":"SUM(CALC_Project_ANN!AO5647:AO5768)-SUM(AO19:AO24)","v":0},{"$f":"SUM(CALC_Project_ANN!AP5647:AP5768)-SUM(AP19:AP24)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ5647:AQ5768)-SUM(AQ19:AQ24)","v":0},{"$f":"SUM(CALC_Project_ANN!AR5647:AR5768)-SUM(AR19:AR24)","v":0},{"$f":"SUM(CALC_Project_ANN!AS5647:AS5768)-SUM(AS19:AS24)","v":0},{"$f":"SUM(CALC_Project_ANN!AT5647:AT5768)-SUM(AT19:AT24)","v":0},{"$f":"SUM(CALC_Project_ANN!AU5647:AU5768)-SUM(AU19:AU24)","v":0},{"$f":"SUM(CALC_Project_ANN!AV5647:AV5768)-SUM(AV19:AV24)","v":0},{"$f":"SUM(CALC_Project_ANN!AW5647:AW5768)-SUM(AW19:AW24)","v":0},{"$f":"SUM(CALC_Project_ANN!AX5647:AX5768)-SUM(AX19:AX24)","v":0},{"$f":"SUM(CALC_Project_ANN!AY5647:AY5768)-SUM(AY19:AY24)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ5647:AZ5768)-SUM(AZ19:AZ24)","v":0},{"$f":"SUM(CALC_Project_ANN!BA5647:BA5768)-SUM(BA19:BA24)","v":0},{"$f":"SUM(CALC_Project_ANN!BB5647:BB5768)-SUM(BB19:BB24)","v":0},{"$f":"SUM(CALC_Project_ANN!BC5647:BC5768)-SUM(BC19:BC24)","v":0},{"$f":"SUM(CALC_Project_ANN!BD5647:BD5768)-SUM(BD19:BD24)","v":0},{"$f":"SUM(CALC_Project_ANN!BE5647:BE5768)-SUM(BE19:BE24)","v":0},{"$f":"SUM(CALC_Project_ANN!BF5647:BF5768)-SUM(BF19:BF24)","v":0},{"$f":"SUM(CALC_Project_ANN!BG5647:BG5768)-SUM(BG19:BG24)","v":0},{"$f":"SUM(CALC_Project_ANN!BH5647:BH5768)-SUM(BH19:BH24)","v":0},{"$f":"SUM(CALC_Project_ANN!BI5647:BI5768)-SUM(BI19:BI24)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ5647:BJ5768)-SUM(BJ19:BJ24)","v":0},{"$f":"SUM(CALC_Project_ANN!BK5647:BK5768)-SUM(BK19:BK24)","v":0},{"$f":"SUM(CALC_Project_ANN!BL5647:BL5768)-SUM(BL19:BL24)","v":0},{"$f":"SUM(CALC_Project_ANN!BM5647:BM5768)-SUM(BM19:BM24)","v":0},{"$f":"SUM(CALC_Project_ANN!BN5647:BN5768)-SUM(BN19:BN24)","v":0},{"$f":"SUM(CALC_Project_ANN!BO5647:BO5768)-SUM(BO19:BO24)","v":0},{"$f":"SUM(CALC_Project_ANN!BP5647:BP5768)-SUM(BP19:BP24)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ5647:BQ5768)-SUM(BQ19:BQ24)","v":0},{"$f":"SUM(CALC_Project_ANN!BR5647:BR5768)-SUM(BR19:BR24)","v":0},{"$f":"SUM(CALC_Project_ANN!BS5647:BS5768)-SUM(BS19:BS24)","v":0},{"$f":"SUM(CALC_Project_ANN!BT5647:BT5768)-SUM(BT19:BT24)","v":0}]
[null,null,null,"National grid exports","Real","£000",null,null,null,null,0,null,{"$f":"CALC_Project_ANN!M5770","v":0},{"$f":"CALC_Project_ANN!N5770","v":0},{"$f":"CALC_Project_ANN!O5770","v":0},{"$f":"CALC_Project_ANN!P5770","v":0},{"$f":"CALC_Project_ANN!Q5770","v":0},{"$f":"CALC_Project_ANN!R5770","v":0},{"$f":"CALC_Project_ANN!S5770","v":0},{"$f":"CALC_Project_ANN!T5770","v":0},{"$f":"CALC_Project_ANN!U5770","v":0},{"$f":"CALC_Project_ANN!V5770","v":0},{"$f":"CALC_Project_ANN!W5770","v":0},{"$f":"CALC_Project_ANN!X5770","v":0},{"$f":"CALC_Project_ANN!Y5770","v":0},{"$f":"CALC_Project_ANN!Z5770","v":0},{"$f":"CALC_Project_ANN!AA5770","v":0},{"$f":"CALC_Project_ANN!AB5770","v":0},{"$f":"CALC_Project_ANN!AC5770","v":0},{"$f":"CALC_Project_ANN!AD5770","v":0},{"$f":"CALC_Project_ANN!AE5770","v":0},{"$f":"CALC_Project_ANN!AF5770","v":0},{"$f":"CALC_Project_ANN!AG5770","v":0},{"$f":"CALC_Project_ANN!AH5770","v":0},{"$f":"CALC_Project_ANN!AI5770","v":0},{"$f":"CALC_Project_ANN!AJ5770","v":0},{"$f":"CALC_Project_ANN!AK5770","v":0},{"$f":"CALC_Project_ANN!AL5770","v":0},{"$f":"CALC_Project_ANN!AM5770","v":0},{"$f":"CALC_Project_ANN!AN5770","v":0},{"$f":"CALC_Project_ANN!AO5770","v":0},{"$f":"CALC_Project_ANN!AP5770","v":0},{"$f":"CALC_Project_ANN!AQ5770","v":0},{"$f":"CALC_Project_ANN!AR5770","v":0},{"$f":"CALC_Project_ANN!AS5770","v":0},{"$f":"CALC_Project_ANN!AT5770","v":0},{"$f":"CALC_Project_ANN!AU5770","v":0},{"$f":"CALC_Project_ANN!AV5770","v":0},{"$f":"CALC_Project_ANN!AW5770","v":0},{"$f":"CALC_Project_ANN!AX5770","v":0},{"$f":"CALC_Project_ANN!AY5770","v":0},{"$f":"CALC_Project_ANN!AZ5770","v":0},{"$f":"CALC_Project_ANN!BA5770","v":0},{"$f":"CALC_Project_ANN!BB5770","v":0},{"$f":"CALC_Project_ANN!BC5770","v":0},{"$f":"CALC_Project_ANN!BD5770","v":0},{"$f":"CALC_Project_ANN!BE5770","v":0},{"$f":"CALC_Project_ANN!BF5770","v":0},{"$f":"CALC_Project_ANN!BG5770","v":0},{"$f":"CALC_Project_ANN!BH5770","v":0},{"$f":"CALC_Project_ANN!BI5770","v":0},{"$f":"CALC_Project_ANN!BJ5770","v":0},{"$f":"CALC_Project_ANN!BK5770","v":0},{"$f":"CALC_Project_ANN!BL5770","v":0},{"$f":"CALC_Project_ANN!BM5770","v":0},{"$f":"CALC_Project_ANN!BN5770","v":0},{"$f":"CALC_Project_ANN!BO5770","v":0},{"$f":"CALC_Project_ANN!BP5770","v":0},{"$f":"CALC_Project_ANN!BQ5770","v":0},{"$f":"CALC_Project_ANN!BR5770","v":0},{"$f":"CALC_Project_ANN!BS5770","v":0},{"$f":"CALC_Project_ANN!BT5770","v":0}]
[null,null,null,"Energy efficiency income","Real","£000",null,null,null,null,0,null,{"$f":"SUM(CALC_Project_ANN!M5772:M5774)","v":0},{"$f":"SUM(CALC_Project_ANN!N5772:N5774)","v":0},{"$f":"SUM(CALC_Project_ANN!O5772:O5774)","v":0},{"$f":"SUM(CALC_Project_ANN!P5772:P5774)","v":0},{"$f":"SUM(CALC_Project_ANN!Q5772:Q5774)","v":0},{"$f":"SUM(CALC_Project_ANN!R5772:R5774)","v":0},{"$f":"SUM(CALC_Project_ANN!S5772:S5774)","v":0},{"$f":"SUM(CALC_Project_ANN!T5772:T5774)","v":0},{"$f":"SUM(CALC_Project_ANN!U5772:U5774)","v":0},{"$f":"SUM(CALC_Project_ANN!V5772:V5774)","v":0},{"$f":"SUM(CALC_Project_ANN!W5772:W5774)","v":0},{"$f":"SUM(CALC_Project_ANN!X5772:X5774)","v":0},{"$f":"SUM(CALC_Project_ANN!Y5772:Y5774)","v":0},{"$f":"SUM(CALC_Project_ANN!Z5772:Z5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AA5772:AA5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AB5772:AB5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AC5772:AC5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AD5772:AD5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AE5772:AE5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AF5772:AF5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AG5772:AG5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AH5772:AH5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AI5772:AI5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ5772:AJ5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AK5772:AK5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AL5772:AL5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AM5772:AM5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AN5772:AN5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AO5772:AO5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AP5772:AP5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ5772:AQ5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AR5772:AR5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AS5772:AS5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AT5772:AT5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AU5772:AU5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AV5772:AV5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AW5772:AW5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AX5772:AX5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AY5772:AY5774)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ5772:AZ5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BA5772:BA5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BB5772:BB5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BC5772:BC5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BD5772:BD5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BE5772:BE5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BF5772:BF5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BG5772:BG5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BH5772:BH5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BI5772:BI5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ5772:BJ5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BK5772:BK5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BL5772:BL5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BM5772:BM5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BN5772:BN5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BO5772:BO5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BP5772:BP5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ5772:BQ5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BR5772:BR5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BS5772:BS5774)","v":0},{"$f":"SUM(CALC_Project_ANN!BT5772:BT5774)","v":0}]
[null,null,null,"Other income","Real","£000",null,null,null,null,0,null,{"$f":"SUM(CALC_Project_ANN!M5776:M5778)","v":0},{"$f":"SUM(CALC_Project_ANN!N5776:N5778)","v":0},{"$f":"SUM(CALC_Project_ANN!O5776:O5778)","v":0},{"$f":"SUM(CALC_Project_ANN!P5776:P5778)","v":0},{"$f":"SUM(CALC_Project_ANN!Q5776:Q5778)","v":0},{"$f":"SUM(CALC_Project_ANN!R5776:R5778)","v":0},{"$f":"SUM(CALC_Project_ANN!S5776:S5778)","v":0},{"$f":"SUM(CALC_Project_ANN!T5776:T5778)","v":0},{"$f":"SUM(CALC_Project_ANN!U5776:U5778)","v":0},{"$f":"SUM(CALC_Project_ANN!V5776:V5778)","v":0},{"$f":"SUM(CALC_Project_ANN!W5776:W5778)","v":0},{"$f":"SUM(CALC_Project_ANN!X5776:X5778)","v":0},{"$f":"SUM(CALC_Project_ANN!Y5776:Y5778)","v":0},{"$f":"SUM(CALC_Project_ANN!Z5776:Z5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AA5776:AA5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AB5776:AB5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AC5776:AC5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AD5776:AD5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AE5776:AE5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AF5776:AF5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AG5776:AG5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AH5776:AH5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AI5776:AI5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ5776:AJ5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AK5776:AK5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AL5776:AL5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AM5776:AM5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AN5776:AN5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AO5776:AO5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AP5776:AP5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ5776:AQ5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AR5776:AR5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AS5776:AS5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AT5776:AT5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AU5776:AU5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AV5776:AV5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AW5776:AW5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AX5776:AX5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AY5776:AY5778)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ5776:AZ5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BA5776:BA5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BB5776:BB5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BC5776:BC5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BD5776:BD5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BE5776:BE5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BF5776:BF5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BG5776:BG5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BH5776:BH5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BI5776:BI5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ5776:BJ5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BK5776:BK5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BL5776:BL5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BM5776:BM5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BN5776:BN5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BO5776:BO5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BP5776:BP5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ5776:BQ5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BR5776:BR5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BS5776:BS5778)","v":0},{"$f":"SUM(CALC_Project_ANN!BT5776:BT5778)","v":0}]
[]
[null,null,null,"Expense"]
[null,null,null,"O&M + overheads","Real","£000",null,null,null,null,{"$f":"SUM(M31:BT31)","v":0},null,{"$f":"SUM(CALC_Project_ANN!M5791:M5796)","v":0},{"$f":"SUM(CALC_Project_ANN!N5791:N5796)","v":0},{"$f":"SUM(CALC_Project_ANN!O5791:O5796)","v":0},{"$f":"SUM(CALC_Project_ANN!P5791:P5796)","v":0},{"$f":"SUM(CALC_Project_ANN!Q5791:Q5796)","v":0},{"$f":"SUM(CALC_Project_ANN!R5791:R5796)","v":0},{"$f":"SUM(CALC_Project_ANN!S5791:S5796)","v":0},{"$f":"SUM(CALC_Project_ANN!T5791:T5796)","v":0},{"$f":"SUM(CALC_Project_ANN!U5791:U5796)","v":0},{"$f":"SUM(CALC_Project_ANN!V5791:V5796)","v":0},{"$f":"SUM(CALC_Project_ANN!W5791:W5796)","v":0},{"$f":"SUM(CALC_Project_ANN!X5791:X5796)","v":0},{"$f":"SUM(CALC_Project_ANN!Y5791:Y5796)","v":0},{"$f":"SUM(CALC_Project_ANN!Z5791:Z5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AA5791:AA5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AB5791:AB5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AC5791:AC5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AD5791:AD5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AE5791:AE5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AF5791:AF5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AG5791:AG5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AH5791:AH5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AI5791:AI5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ5791:AJ5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AK5791:AK5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AL5791:AL5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AM5791:AM5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AN5791:AN5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AO5791:AO5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AP5791:AP5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ5791:AQ5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AR5791:AR5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AS5791:AS5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AT5791:AT5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AU5791:AU5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AV5791:AV5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AW5791:AW5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AX5791:AX5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AY5791:AY5796)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ5791:AZ5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BA5791:BA5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BB5791:BB5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BC5791:BC5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BD5791:BD5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BE5791:BE5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BF5791:BF5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BG5791:BG5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BH5791:BH5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BI5791:BI5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ5791:BJ5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BK5791:BK5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BL5791:BL5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BM5791:BM5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BN5791:BN5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BO5791:BO5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BP5791:BP5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ5791:BQ5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BR5791:BR5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BS5791:BS5796)","v":0},{"$f":"SUM(CALC_Project_ANN!BT5791:BT5796)","v":0}]
[null,null,null,"Fuel","Real","£000",null,null,null,null,0,null,{"$f":"CALC_Project_ANN!M5789+CALC_Project_ANN!M5798","v":0},{"$f":"CALC_Project_ANN!N5789+CALC_Project_ANN!N5798","v":0},{"$f":"CALC_Project_ANN!O5789+CALC_Project_ANN!O5798","v":0},{"$f":"CALC_Project_ANN!P5789+CALC_Project_ANN!P5798","v":0},{"$f":"CALC_Project_ANN!Q5789+CALC_Project_ANN!Q5798","v":0},{"$f":"CALC_Project_ANN!R5789+CALC_Project_ANN!R5798","v":0},{"$f":"CALC_Project_ANN!S5789+CALC_Project_ANN!S5798","v":0},{"$f":"CALC_Project_ANN!T5789+CALC_Project_ANN!T5798","v":0},{"$f":"CALC_Project_ANN!U5789+CALC_Project_ANN!U5798","v":0},{"$f":"CALC_Project_ANN!V5789+CALC_Project_ANN!V5798","v":0},{"$f":"CALC_Project_ANN!W5789+CALC_Project_ANN!W5798","v":0},{"$f":"CALC_Project_ANN!X5789+CALC_Project_ANN!X5798","v":0},{"$f":"CALC_Project_ANN!Y5789+CALC_Project_ANN!Y5798","v":0},{"$f":"CALC_Project_ANN!Z5789+CALC_Project_ANN!Z5798","v":0},{"$f":"CALC_Project_ANN!AA5789+CALC_Project_ANN!AA5798","v":0},{"$f":"CALC_Project_ANN!AB5789+CALC_Project_ANN!AB5798","v":0},{"$f":"CALC_Project_ANN!AC5789+CALC_Project_ANN!AC5798","v":0},{"$f":"CALC_Project_ANN!AD5789+CALC_Project_ANN!AD5798","v":0},{"$f":"CALC_Project_ANN!AE5789+CALC_Project_ANN!AE5798","v":0},{"$f":"CALC_Project_ANN!AF5789+CALC_Project_ANN!AF5798","v":0},{"$f":"CALC_Project_ANN!AG5789+CALC_Project_ANN!AG5798","v":0},{"$f":"CALC_Project_ANN!AH5789+CALC_Project_ANN!AH5798","v":0},{"$f":"CALC_Project_ANN!AI5789+CALC_Project_ANN!AI5798","v":0},{"$f":"CALC_Project_ANN!AJ5789+CALC_Project_ANN!AJ5798","v":0},{"$f":"CALC_Project_ANN!AK5789+CALC_Project_ANN!AK5798","v":0},{"$f":"CALC_Project_ANN!AL5789+CALC_Project_ANN!AL5798","v":0},{"$f":"CALC_Project_ANN!AM5789+CALC_Project_ANN!AM5798","v":0},{"$f":"CALC_Project_ANN!AN5789+CALC_Project_ANN!AN5798","v":0},{"$f":"CALC_Project_ANN!AO5789+CALC_Project_ANN!AO5798","v":0},{"$f":"CALC_Project_ANN!AP5789+CALC_Project_ANN!AP5798","v":0},{"$f":"CALC_Project_ANN!AQ5789+CALC_Project_ANN!AQ5798","v":0},{"$f":"CALC_Project_ANN!AR5789+CALC_Project_ANN!AR5798","v":0},{"$f":"CALC_Project_ANN!AS5789+CALC_Project_ANN!AS5798","v":0},{"$f":"CALC_Project_ANN!AT5789+CALC_Project_ANN!AT5798","v":0},{"$f":"CALC_Project_ANN!AU5789+CALC_Project_ANN!AU5798","v":0},{"$f":"CALC_Project_ANN!AV5789+CALC_Project_ANN!AV5798","v":0},{"$f":"CALC_Project_ANN!AW5789+CALC_Project_ANN!AW5798","v":0},{"$f":"CALC_Project_ANN!AX5789+CALC_Project_ANN!AX5798","v":0},{"$f":"CALC_Project_ANN!AY5789+CALC_Project_ANN!AY5798","v":0},{"$f":"CALC_Project_ANN!AZ5789+CALC_Project_ANN!AZ5798","v":0},{"$f":"CALC_Project_ANN!BA5789+CALC_Project_ANN!BA5798","v":0},{"$f":"CALC_Project_ANN!BB5789+CALC_Project_ANN!BB5798","v":0},{"$f":"CALC_Project_ANN!BC5789+CALC_Project_ANN!BC5798","v":0},{"$f":"CALC_Project_ANN!BD5789+CALC_Project_ANN!BD5798","v":0},{"$f":"CALC_Project_ANN!BE5789+CALC_Project_ANN!BE5798","v":0},{"$f":"CALC_Project_ANN!BF5789+CALC_Project_ANN!BF5798","v":0},{"$f":"CALC_Project_ANN!BG5789+CALC_Project_ANN!BG5798","v":0},{"$f":"CALC_Project_ANN!BH5789+CALC_Project_ANN!BH5798","v":0},{"$f":"CALC_Project_ANN!BI5789+CALC_Project_ANN!BI5798","v":0},{"$f":"CALC_Project_ANN!BJ5789+CALC_Project_ANN!BJ5798","v":0},{"$f":"CALC_Project_ANN!BK5789+CALC_Project_ANN!BK5798","v":0},{"$f":"CALC_Project_ANN!BL5789+CALC_Project_ANN!BL5798","v":0},{"$f":"CALC_Project_ANN!BM5789+CALC_Project_ANN!BM5798","v":0},{"$f":"CALC_Project_ANN!BN5789+CALC_Project_ANN!BN5798","v":0},{"$f":"CALC_Project_ANN!BO5789+CALC_Project_ANN!BO5798","v":0},{"$f":"CALC_Project_ANN!BP5789+CALC_Project_ANN!BP5798","v":0},{"$f":"CALC_Project_ANN!BQ5789+CALC_Project_ANN!BQ5798","v":0},{"$f":"CALC_Project_ANN!BR5789+CALC_Project_ANN!BR5798","v":0},{"$f":"CALC_Project_ANN!BS5789+CALC_Project_ANN!BS5798","v":0},{"$f":"CALC_Project_ANN!BT5789+CALC_Project_ANN!BT5798","v":0}]
[]
[null,null,null,"Capex"]
[null,null,null,"Generation related capex","Real","£000",null,null,null,null,{"$f":"SUM(M35:BT35)","v":0},null,{"$f":"(CALC_Project_ANN!M5782 + CALC_Project_ANN!M5785)* CALC_Project_ANN!M$2198","v":0},{"$f":"(CALC_Project_ANN!N5782 + CALC_Project_ANN!N5785)* CALC_Project_ANN!N$2198","v":0},{"$f":"(CALC_Project_ANN!O5782 + CALC_Project_ANN!O5785)* CALC_Project_ANN!O$2198","v":0},{"$f":"(CALC_Project_ANN!P5782 + CALC_Project_ANN!P5785)* CALC_Project_ANN!P$2198","v":0},{"$f":"(CALC_Project_ANN!Q5782 + CALC_Project_ANN!Q5785)* CALC_Project_ANN!Q$2198","v":0},{"$f":"(CALC_Project_ANN!R5782 + CALC_Project_ANN!R5785)* CALC_Project_ANN!R$2198","v":0},{"$f":"(CALC_Project_ANN!S5782 + CALC_Project_ANN!S5785)* CALC_Project_ANN!S$2198","v":0},{"$f":"(CALC_Project_ANN!T5782 + CALC_Project_ANN!T5785)* CALC_Project_ANN!T$2198","v":0},{"$f":"(CALC_Project_ANN!U5782 + CALC_Project_ANN!U5785)* CALC_Project_ANN!U$2198","v":0},{"$f":"(CALC_Project_ANN!V5782 + CALC_Project_ANN!V5785)* CALC_Project_ANN!V$2198","v":0},{"$f":"(CALC_Project_ANN!W5782 + CALC_Project_ANN!W5785)* CALC_Project_ANN!W$2198","v":0},{"$f":"(CALC_Project_ANN!X5782 + CALC_Project_ANN!X5785)* CALC_Project_ANN!X$2198","v":0},{"$f":"(CALC_Project_ANN!Y5782 + CALC_Project_ANN!Y5785)* CALC_Project_ANN!Y$2198","v":0},{"$f":"(CALC_Project_ANN!Z5782 + CALC_Project_ANN!Z5785)* CALC_Project_ANN!Z$2198","v":0},{"$f":"(CALC_Project_ANN!AA5782 + CALC_Project_ANN!AA5785)* CALC_Project_ANN!AA$2198","v":0},{"$f":"(CALC_Project_ANN!AB5782 + CALC_Project_ANN!AB5785)* CALC_Project_ANN!AB$2198","v":0},{"$f":"(CALC_Project_ANN!AC5782 + CALC_Project_ANN!AC5785)* CALC_Project_ANN!AC$2198","v":0},{"$f":"(CALC_Project_ANN!AD5782 + CALC_Project_ANN!AD5785)* CALC_Project_ANN!AD$2198","v":0},{"$f":"(CALC_Project_ANN!AE5782 + CALC_Project_ANN!AE5785)* CALC_Project_ANN!AE$2198","v":0},{"$f":"(CALC_Project_ANN!AF5782 + CALC_Project_ANN!AF5785)* CALC_Project_ANN!AF$2198","v":0},{"$f":"(CALC_Project_ANN!AG5782 + CALC_Project_ANN!AG5785)* CALC_Project_ANN!AG$2198","v":0},{"$f":"(CALC_Project_ANN!AH5782 + CALC_Project_ANN!AH5785)* CALC_Project_ANN!AH$2198","v":0},{"$f":"(CALC_Project_ANN!AI5782 + CALC_Project_ANN!AI5785)* CALC_Project_ANN!AI$2198","v":0},{"$f":"(CALC_Project_ANN!AJ5782 + CALC_Project_ANN!AJ5785)* CALC_Project_ANN!AJ$2198","v":0},{"$f":"(CALC_Project_ANN!AK5782 + CALC_Project_ANN!AK5785)* CALC_Project_ANN!AK$2198","v":0},{"$f":"(CALC_Project_ANN!AL5782 + CALC_Project_ANN!AL5785)* CALC_Project_ANN!AL$2198","v":0},{"$f":"(CALC_Project_ANN!AM5782 + CALC_Project_ANN!AM5785)* CALC_Project_ANN!AM$2198","v":0},{"$f":"(CALC_Project_ANN!AN5782 + CALC_Project_ANN!AN5785)* CALC_Project_ANN!AN$2198","v":0},{"$f":"(CALC_Project_ANN!AO5782 + CALC_Project_ANN!AO5785)* CALC_Project_ANN!AO$2198","v":0},{"$f":"(CALC_Project_ANN!AP5782 + CALC_Project_ANN!AP5785)* CALC_Project_ANN!AP$2198","v":0},{"$f":"(CALC_Project_ANN!AQ5782 + CALC_Project_ANN!AQ5785)* CALC_Project_ANN!AQ$2198","v":0},{"$f":"(CALC_Project_ANN!AR5782 + CALC_Project_ANN!AR5785)* CALC_Project_ANN!AR$2198","v":0},{"$f":"(CALC_Project_ANN!AS5782 + CALC_Project_ANN!AS5785)* CALC_Project_ANN!AS$2198","v":0},{"$f":"(CALC_Project_ANN!AT5782 + CALC_Project_ANN!AT5785)* CALC_Project_ANN!AT$2198","v":0},{"$f":"(CALC_Project_ANN!AU5782 + CALC_Project_ANN!AU5785)* CALC_Project_ANN!AU$2198","v":0},{"$f":"(CALC_Project_ANN!AV5782 + CALC_Project_ANN!AV5785)* CALC_Project_ANN!AV$2198","v":0},{"$f":"(CALC_Project_ANN!AW5782 + CALC_Project_ANN!AW5785)* CALC_Project_ANN!AW$2198","v":0},{"$f":"(CALC_Project_ANN!AX5782 + CALC_Project_ANN!AX5785)* CALC_Project_ANN!AX$2198","v":0},{"$f":"(CALC_Project_ANN!AY5782 + CALC_Project_ANN!AY5785)* CALC_Project_ANN!AY$2198","v":0},{"$f":"(CALC_Project_ANN!AZ5782 + CALC_Project_ANN!AZ5785)* CALC_Project_ANN!AZ$2198","v":0},{"$f":"(CALC_Project_ANN!BA5782 + CALC_Project_ANN!BA5785)* CALC_Project_ANN!BA$2198","v":0},{"$f":"(CALC_Project_ANN!BB5782 + CALC_Project_ANN!BB5785)* CALC_Project_ANN!BB$2198","v":0},{"$f":"(CALC_Project_ANN!BC5782 + CALC_Project_ANN!BC5785)* CALC_Project_ANN!BC$2198","v":0},{"$f":"(CALC_Project_ANN!BD5782 + CALC_Project_ANN!BD5785)* CALC_Project_ANN!BD$2198","v":0},{"$f":"(CALC_Project_ANN!BE5782 + CALC_Project_ANN!BE5785)* CALC_Project_ANN!BE$2198","v":0},{"$f":"(CALC_Project_ANN!BF5782 + CALC_Project_ANN!BF5785)* CALC_Project_ANN!BF$2198","v":0},{"$f":"(CALC_Project_ANN!BG5782 + CALC_Project_ANN!BG5785)* CALC_Project_ANN!BG$2198","v":0},{"$f":"(CALC_Project_ANN!BH5782 + CALC_Project_ANN!BH5785)* CALC_Project_ANN!BH$2198","v":0},{"$f":"(CALC_Project_ANN!BI5782 + CALC_Project_ANN!BI5785)* CALC_Project_ANN!BI$2198","v":0},{"$f":"(CALC_Project_ANN!BJ5782 + CALC_Project_ANN!BJ5785)* CALC_Project_ANN!BJ$2198","v":0},{"$f":"(CALC_Project_ANN!BK5782 + CALC_Project_ANN!BK5785)* CALC_Project_ANN!BK$2198","v":0},{"$f":"(CALC_Project_ANN!BL5782 + CALC_Project_ANN!BL5785)* CALC_Project_ANN!BL$2198","v":0},{"$f":"(CALC_Project_ANN!BM5782 + CALC_Project_ANN!BM5785)* CALC_Project_ANN!BM$2198","v":0},{"$f":"(CALC_Project_ANN!BN5782 + CALC_Project_ANN!BN5785)* CALC_Project_ANN!BN$2198","v":0},{"$f":"(CALC_Project_ANN!BO5782 + CALC_Project_ANN!BO5785)* CALC_Project_ANN!BO$2198","v":0},{"$f":"(CALC_Project_ANN!BP5782 + CALC_Project_ANN!BP5785)* CALC_Project_ANN!BP$2198","v":0},{"$f":"(CALC_Project_ANN!BQ5782 + CALC_Project_ANN!BQ5785)* CALC_Project_ANN!BQ$2198","v":0},{"$f":"(CALC_Project_ANN!BR5782 + CALC_Project_ANN!BR5785)* CALC_Project_ANN!BR$2198","v":0},{"$f":"(CALC_Project_ANN!BS5782 + CALC_Project_ANN!BS5785)* CALC_Project_ANN!BS$2198","v":0},{"$f":"(CALC_Project_ANN!BT5782 + CALC_Project_ANN!BT5785)* CALC_Project_ANN!BT$2198","v":0}]
[null,null,null,"Distribution related capex","Real","£000",null,null,null,null,0,null,{"$f":"(CALC_Project_ANN!M5783 + CALC_Project_ANN!M5786)* CALC_Project_ANN!M$2198","v":0},{"$f":"(CALC_Project_ANN!N5783 + CALC_Project_ANN!N5786)* CALC_Project_ANN!N$2198","v":0},{"$f":"(CALC_Project_ANN!O5783 + CALC_Project_ANN!O5786)* CALC_Project_ANN!O$2198","v":0},{"$f":"(CALC_Project_ANN!P5783 + CALC_Project_ANN!P5786)* CALC_Project_ANN!P$2198","v":0},{"$f":"(CALC_Project_ANN!Q5783 + CALC_Project_ANN!Q5786)* CALC_Project_ANN!Q$2198","v":0},{"$f":"(CALC_Project_ANN!R5783 + CALC_Project_ANN!R5786)* CALC_Project_ANN!R$2198","v":0},{"$f":"(CALC_Project_ANN!S5783 + CALC_Project_ANN!S5786)* CALC_Project_ANN!S$2198","v":0},{"$f":"(CALC_Project_ANN!T5783 + CALC_Project_ANN!T5786)* CALC_Project_ANN!T$2198","v":0},{"$f":"(CALC_Project_ANN!U5783 + CALC_Project_ANN!U5786)* CALC_Project_ANN!U$2198","v":0},{"$f":"(CALC_Project_ANN!V5783 + CALC_Project_ANN!V5786)* CALC_Project_ANN!V$2198","v":0},{"$f":"(CALC_Project_ANN!W5783 + CALC_Project_ANN!W5786)* CALC_Project_ANN!W$2198","v":0},{"$f":"(CALC_Project_ANN!X5783 + CALC_Project_ANN!X5786)* CALC_Project_ANN!X$2198","v":0},{"$f":"(CALC_Project_ANN!Y5783 + CALC_Project_ANN!Y5786)* CALC_Project_ANN!Y$2198","v":0},{"$f":"(CALC_Project_ANN!Z5783 + CALC_Project_ANN!Z5786)* CALC_Project_ANN!Z$2198","v":0},{"$f":"(CALC_Project_ANN!AA5783 + CALC_Project_ANN!AA5786)* CALC_Project_ANN!AA$2198","v":0},{"$f":"(CALC_Project_ANN!AB5783 + CALC_Project_ANN!AB5786)* CALC_Project_ANN!AB$2198","v":0},{"$f":"(CALC_Project_ANN!AC5783 + CALC_Project_ANN!AC5786)* CALC_Project_ANN!AC$2198","v":0},{"$f":"(CALC_Project_ANN!AD5783 + CALC_Project_ANN!AD5786)* CALC_Project_ANN!AD$2198","v":0},{"$f":"(CALC_Project_ANN!AE5783 + CALC_Project_ANN!AE5786)* CALC_Project_ANN!AE$2198","v":0},{"$f":"(CALC_Project_ANN!AF5783 + CALC_Project_ANN!AF5786)* CALC_Project_ANN!AF$2198","v":0},{"$f":"(CALC_Project_ANN!AG5783 + CALC_Project_ANN!AG5786)* CALC_Project_ANN!AG$2198","v":0},{"$f":"(CALC_Project_ANN!AH5783 + CALC_Project_ANN!AH5786)* CALC_Project_ANN!AH$2198","v":0},{"$f":"(CALC_Project_ANN!AI5783 + CALC_Project_ANN!AI5786)* CALC_Project_ANN!AI$2198","v":0},{"$f":"(CALC_Project_ANN!AJ5783 + CALC_Project_ANN!AJ5786)* CALC_Project_ANN!AJ$2198","v":0},{"$f":"(CALC_Project_ANN!AK5783 + CALC_Project_ANN!AK5786)* CALC_Project_ANN!AK$2198","v":0},{"$f":"(CALC_Project_ANN!AL5783 + CALC_Project_ANN!AL5786)* CALC_Project_ANN!AL$2198","v":0},{"$f":"(CALC_Project_ANN!AM5783 + CALC_Project_ANN!AM5786)* CALC_Project_ANN!AM$2198","v":0},{"$f":"(CALC_Project_ANN!AN5783 + CALC_Project_ANN!AN5786)* CALC_Project_ANN!AN$2198","v":0},{"$f":"(CALC_Project_ANN!AO5783 + CALC_Project_ANN!AO5786)* CALC_Project_ANN!AO$2198","v":0},{"$f":"(CALC_Project_ANN!AP5783 + CALC_Project_ANN!AP5786)* CALC_Project_ANN!AP$2198","v":0},{"$f":"(CALC_Project_ANN!AQ5783 + CALC_Project_ANN!AQ5786)* CALC_Project_ANN!AQ$2198","v":0},{"$f":"(CALC_Project_ANN!AR5783 + CALC_Project_ANN!AR5786)* CALC_Project_ANN!AR$2198","v":0},{"$f":"(CALC_Project_ANN!AS5783 + CALC_Project_ANN!AS5786)* CALC_Project_ANN!AS$2198","v":0},{"$f":"(CALC_Project_ANN!AT5783 + CALC_Project_ANN!AT5786)* CALC_Project_ANN!AT$2198","v":0},{"$f":"(CALC_Project_ANN!AU5783 + CALC_Project_ANN!AU5786)* CALC_Project_ANN!AU$2198","v":0},{"$f":"(CALC_Project_ANN!AV5783 + CALC_Project_ANN!AV5786)* CALC_Project_ANN!AV$2198","v":0},{"$f":"(CALC_Project_ANN!AW5783 + CALC_Project_ANN!AW5786)* CALC_Project_ANN!AW$2198","v":0},{"$f":"(CALC_Project_ANN!AX5783 + CALC_Project_ANN!AX5786)* CALC_Project_ANN!AX$2198","v":0},{"$f":"(CALC_Project_ANN!AY5783 + CALC_Project_ANN!AY5786)* CALC_Project_ANN!AY$2198","v":0},{"$f":"(CALC_Project_ANN!AZ5783 + CALC_Project_ANN!AZ5786)* CALC_Project_ANN!AZ$2198","v":0},{"$f":"(CALC_Project_ANN!BA5783 + CALC_Project_ANN!BA5786)* CALC_Project_ANN!BA$2198","v":0},{"$f":"(CALC_Project_ANN!BB5783 + CALC_Project_ANN!BB5786)* CALC_Project_ANN!BB$2198","v":0},{"$f":"(CALC_Project_ANN!BC5783 + CALC_Project_ANN!BC5786)* CALC_Project_ANN!BC$2198","v":0},{"$f":"(CALC_Project_ANN!BD5783 + CALC_Project_ANN!BD5786)* CALC_Project_ANN!BD$2198","v":0},{"$f":"(CALC_Project_ANN!BE5783 + CALC_Project_ANN!BE5786)* CALC_Project_ANN!BE$2198","v":0},{"$f":"(CALC_Project_ANN!BF5783 + CALC_Project_ANN!BF5786)* CALC_Project_ANN!BF$2198","v":0},{"$f":"(CALC_Project_ANN!BG5783 + CALC_Project_ANN!BG5786)* CALC_Project_ANN!BG$2198","v":0},{"$f":"(CALC_Project_ANN!BH5783 + CALC_Project_ANN!BH5786)* CALC_Project_ANN!BH$2198","v":0},{"$f":"(CALC_Project_ANN!BI5783 + CALC_Project_ANN!BI5786)* CALC_Project_ANN!BI$2198","v":0},{"$f":"(CALC_Project_ANN!BJ5783 + CALC_Project_ANN!BJ5786)* CALC_Project_ANN!BJ$2198","v":0},{"$f":"(CALC_Project_ANN!BK5783 + CALC_Project_ANN!BK5786)* CALC_Project_ANN!BK$2198","v":0},{"$f":"(CALC_Project_ANN!BL5783 + CALC_Project_ANN!BL5786)* CALC_Project_ANN!BL$2198","v":0},{"$f":"(CALC_Project_ANN!BM5783 + CALC_Project_ANN!BM5786)* CALC_Project_ANN!BM$2198","v":0},{"$f":"(CALC_Project_ANN!BN5783 + CALC_Project_ANN!BN5786)* CALC_Project_ANN!BN$2198","v":0},{"$f":"(CALC_Project_ANN!BO5783 + CALC_Project_ANN!BO5786)* CALC_Project_ANN!BO$2198","v":0},{"$f":"(CALC_Project_ANN!BP5783 + CALC_Project_ANN!BP5786)* CALC_Project_ANN!BP$2198","v":0},{"$f":"(CALC_Project_ANN!BQ5783 + CALC_Project_ANN!BQ5786)* CALC_Project_ANN!BQ$2198","v":0},{"$f":"(CALC_Project_ANN!BR5783 + CALC_Project_ANN!BR5786)* CALC_Project_ANN!BR$2198","v":0},{"$f":"(CALC_Project_ANN!BS5783 + CALC_Project_ANN!BS5786)* CALC_Project_ANN!BS$2198","v":0},{"$f":"(CALC_Project_ANN!BT5783 + CALC_Project_ANN!BT5786)* CALC_Project_ANN!BT$2198","v":0}]
[null,null,null,"Retail related capex","Real","£000",null,null,null,null,0,null,{"$f":"(CALC_Project_ANN!M5784 + CALC_Project_ANN!M5787)* CALC_Project_ANN!M$2198","v":0},{"$f":"(CALC_Project_ANN!N5784 + CALC_Project_ANN!N5787)* CALC_Project_ANN!N$2198","v":0},{"$f":"(CALC_Project_ANN!O5784 + CALC_Project_ANN!O5787)* CALC_Project_ANN!O$2198","v":0},{"$f":"(CALC_Project_ANN!P5784 + CALC_Project_ANN!P5787)* CALC_Project_ANN!P$2198","v":0},{"$f":"(CALC_Project_ANN!Q5784 + CALC_Project_ANN!Q5787)* CALC_Project_ANN!Q$2198","v":0},{"$f":"(CALC_Project_ANN!R5784 + CALC_Project_ANN!R5787)* CALC_Project_ANN!R$2198","v":0},{"$f":"(CALC_Project_ANN!S5784 + CALC_Project_ANN!S5787)* CALC_Project_ANN!S$2198","v":0},{"$f":"(CALC_Project_ANN!T5784 + CALC_Project_ANN!T5787)* CALC_Project_ANN!T$2198","v":0},{"$f":"(CALC_Project_ANN!U5784 + CALC_Project_ANN!U5787)* CALC_Project_ANN!U$2198","v":0},{"$f":"(CALC_Project_ANN!V5784 + CALC_Project_ANN!V5787)* CALC_Project_ANN!V$2198","v":0},{"$f":"(CALC_Project_ANN!W5784 + CALC_Project_ANN!W5787)* CALC_Project_ANN!W$2198","v":0},{"$f":"(CALC_Project_ANN!X5784 + CALC_Project_ANN!X5787)* CALC_Project_ANN!X$2198","v":0},{"$f":"(CALC_Project_ANN!Y5784 + CALC_Project_ANN!Y5787)* CALC_Project_ANN!Y$2198","v":0},{"$f":"(CALC_Project_ANN!Z5784 + CALC_Project_ANN!Z5787)* CALC_Project_ANN!Z$2198","v":0},{"$f":"(CALC_Project_ANN!AA5784 + CALC_Project_ANN!AA5787)* CALC_Project_ANN!AA$2198","v":0},{"$f":"(CALC_Project_ANN!AB5784 + CALC_Project_ANN!AB5787)* CALC_Project_ANN!AB$2198","v":0},{"$f":"(CALC_Project_ANN!AC5784 + CALC_Project_ANN!AC5787)* CALC_Project_ANN!AC$2198","v":0},{"$f":"(CALC_Project_ANN!AD5784 + CALC_Project_ANN!AD5787)* CALC_Project_ANN!AD$2198","v":0},{"$f":"(CALC_Project_ANN!AE5784 + CALC_Project_ANN!AE5787)* CALC_Project_ANN!AE$2198","v":0},{"$f":"(CALC_Project_ANN!AF5784 + CALC_Project_ANN!AF5787)* CALC_Project_ANN!AF$2198","v":0},{"$f":"(CALC_Project_ANN!AG5784 + CALC_Project_ANN!AG5787)* CALC_Project_ANN!AG$2198","v":0},{"$f":"(CALC_Project_ANN!AH5784 + CALC_Project_ANN!AH5787)* CALC_Project_ANN!AH$2198","v":0},{"$f":"(CALC_Project_ANN!AI5784 + CALC_Project_ANN!AI5787)* CALC_Project_ANN!AI$2198","v":0},{"$f":"(CALC_Project_ANN!AJ5784 + CALC_Project_ANN!AJ5787)* CALC_Project_ANN!AJ$2198","v":0},{"$f":"(CALC_Project_ANN!AK5784 + CALC_Project_ANN!AK5787)* CALC_Project_ANN!AK$2198","v":0},{"$f":"(CALC_Project_ANN!AL5784 + CALC_Project_ANN!AL5787)* CALC_Project_ANN!AL$2198","v":0},{"$f":"(CALC_Project_ANN!AM5784 + CALC_Project_ANN!AM5787)* CALC_Project_ANN!AM$2198","v":0},{"$f":"(CALC_Project_ANN!AN5784 + CALC_Project_ANN!AN5787)* CALC_Project_ANN!AN$2198","v":0},{"$f":"(CALC_Project_ANN!AO5784 + CALC_Project_ANN!AO5787)* CALC_Project_ANN!AO$2198","v":0},{"$f":"(CALC_Project_ANN!AP5784 + CALC_Project_ANN!AP5787)* CALC_Project_ANN!AP$2198","v":0},{"$f":"(CALC_Project_ANN!AQ5784 + CALC_Project_ANN!AQ5787)* CALC_Project_ANN!AQ$2198","v":0},{"$f":"(CALC_Project_ANN!AR5784 + CALC_Project_ANN!AR5787)* CALC_Project_ANN!AR$2198","v":0},{"$f":"(CALC_Project_ANN!AS5784 + CALC_Project_ANN!AS5787)* CALC_Project_ANN!AS$2198","v":0},{"$f":"(CALC_Project_ANN!AT5784 + CALC_Project_ANN!AT5787)* CALC_Project_ANN!AT$2198","v":0},{"$f":"(CALC_Project_ANN!AU5784 + CALC_Project_ANN!AU5787)* CALC_Project_ANN!AU$2198","v":0},{"$f":"(CALC_Project_ANN!AV5784 + CALC_Project_ANN!AV5787)* CALC_Project_ANN!AV$2198","v":0},{"$f":"(CALC_Project_ANN!AW5784 + CALC_Project_ANN!AW5787)* CALC_Project_ANN!AW$2198","v":0},{"$f":"(CALC_Project_ANN!AX5784 + CALC_Project_ANN!AX5787)* CALC_Project_ANN!AX$2198","v":0},{"$f":"(CALC_Project_ANN!AY5784 + CALC_Project_ANN!AY5787)* CALC_Project_ANN!AY$2198","v":0},{"$f":"(CALC_Project_ANN!AZ5784 + CALC_Project_ANN!AZ5787)* CALC_Project_ANN!AZ$2198","v":0},{"$f":"(CALC_Project_ANN!BA5784 + CALC_Project_ANN!BA5787)* CALC_Project_ANN!BA$2198","v":0},{"$f":"(CALC_Project_ANN!BB5784 + CALC_Project_ANN!BB5787)* CALC_Project_ANN!BB$2198","v":0},{"$f":"(CALC_Project_ANN!BC5784 + CALC_Project_ANN!BC5787)* CALC_Project_ANN!BC$2198","v":0},{"$f":"(CALC_Project_ANN!BD5784 + CALC_Project_ANN!BD5787)* CALC_Project_ANN!BD$2198","v":0},{"$f":"(CALC_Project_ANN!BE5784 + CALC_Project_ANN!BE5787)* CALC_Project_ANN!BE$2198","v":0},{"$f":"(CALC_Project_ANN!BF5784 + CALC_Project_ANN!BF5787)* CALC_Project_ANN!BF$2198","v":0},{"$f":"(CALC_Project_ANN!BG5784 + CALC_Project_ANN!BG5787)* CALC_Project_ANN!BG$2198","v":0},{"$f":"(CALC_Project_ANN!BH5784 + CALC_Project_ANN!BH5787)* CALC_Project_ANN!BH$2198","v":0},{"$f":"(CALC_Project_ANN!BI5784 + CALC_Project_ANN!BI5787)* CALC_Project_ANN!BI$2198","v":0},{"$f":"(CALC_Project_ANN!BJ5784 + CALC_Project_ANN!BJ5787)* CALC_Project_ANN!BJ$2198","v":0},{"$f":"(CALC_Project_ANN!BK5784 + CALC_Project_ANN!BK5787)* CALC_Project_ANN!BK$2198","v":0},{"$f":"(CALC_Project_ANN!BL5784 + CALC_Project_ANN!BL5787)* CALC_Project_ANN!BL$2198","v":0},{"$f":"(CALC_Project_ANN!BM5784 + CALC_Project_ANN!BM5787)* CALC_Project_ANN!BM$2198","v":0},{"$f":"(CALC_Project_ANN!BN5784 + CALC_Project_ANN!BN5787)* CALC_Project_ANN!BN$2198","v":0},{"$f":"(CALC_Project_ANN!BO5784 + CALC_Project_ANN!BO5787)* CALC_Project_ANN!BO$2198","v":0},{"$f":"(CALC_Project_ANN!BP5784 + CALC_Project_ANN!BP5787)* CALC_Project_ANN!BP$2198","v":0},{"$f":"(CALC_Project_ANN!BQ5784 + CALC_Project_ANN!BQ5787)* CALC_Project_ANN!BQ$2198","v":0},{"$f":"(CALC_Project_ANN!BR5784 + CALC_Project_ANN!BR5787)* CALC_Project_ANN!BR$2198","v":0},{"$f":"(CALC_Project_ANN!BS5784 + CALC_Project_ANN!BS5787)* CALC_Project_ANN!BS$2198","v":0},{"$f":"(CALC_Project_ANN!BT5784 + CALC_Project_ANN!BT5787)* CALC_Project_ANN!BT$2198","v":0}]
[]
[null,null,null,"Repex"]
[null,null,null,"Generation related capex","Real","£000",null,null,null,null,{"$f":"SUM(M40:BT40)","v":0},null,{"$f":"(CALC_Project_ANN!M5782+CALC_Project_ANN!M5785) - M35","v":0},{"$f":"(CALC_Project_ANN!N5782+CALC_Project_ANN!N5785) - N35","v":0},{"$f":"(CALC_Project_ANN!O5782+CALC_Project_ANN!O5785) - O35","v":0},{"$f":"(CALC_Project_ANN!P5782+CALC_Project_ANN!P5785) - P35","v":0},{"$f":"(CALC_Project_ANN!Q5782+CALC_Project_ANN!Q5785) - Q35","v":0},{"$f":"(CALC_Project_ANN!R5782+CALC_Project_ANN!R5785) - R35","v":0},{"$f":"(CALC_Project_ANN!S5782+CALC_Project_ANN!S5785) - S35","v":0},{"$f":"(CALC_Project_ANN!T5782+CALC_Project_ANN!T5785) - T35","v":0},{"$f":"(CALC_Project_ANN!U5782+CALC_Project_ANN!U5785) - U35","v":0},{"$f":"(CALC_Project_ANN!V5782+CALC_Project_ANN!V5785) - V35","v":0},{"$f":"(CALC_Project_ANN!W5782+CALC_Project_ANN!W5785) - W35","v":0},{"$f":"(CALC_Project_ANN!X5782+CALC_Project_ANN!X5785) - X35","v":0},{"$f":"(CALC_Project_ANN!Y5782+CALC_Project_ANN!Y5785) - Y35","v":0},{"$f":"(CALC_Project_ANN!Z5782+CALC_Project_ANN!Z5785) - Z35","v":0},{"$f":"(CALC_Project_ANN!AA5782+CALC_Project_ANN!AA5785) - AA35","v":0},{"$f":"(CALC_Project_ANN!AB5782+CALC_Project_ANN!AB5785) - AB35","v":0},{"$f":"(CALC_Project_ANN!AC5782+CALC_Project_ANN!AC5785) - AC35","v":0},{"$f":"(CALC_Project_ANN!AD5782+CALC_Project_ANN!AD5785) - AD35","v":0},{"$f":"(CALC_Project_ANN!AE5782+CALC_Project_ANN!AE5785) - AE35","v":0},{"$f":"(CALC_Project_ANN!AF5782+CALC_Project_ANN!AF5785) - AF35","v":0},{"$f":"(CALC_Project_ANN!AG5782+CALC_Project_ANN!AG5785) - AG35","v":0},{"$f":"(CALC_Project_ANN!AH5782+CALC_Project_ANN!AH5785) - AH35","v":0},{"$f":"(CALC_Project_ANN!AI5782+CALC_Project_ANN!AI5785) - AI35","v":0},{"$f":"(CALC_Project_ANN!AJ5782+CALC_Project_ANN!AJ5785) - AJ35","v":0},{"$f":"(CALC_Project_ANN!AK5782+CALC_Project_ANN!AK5785) - AK35","v":0},{"$f":"(CALC_Project_ANN!AL5782+CALC_Project_ANN!AL5785) - AL35","v":0},{"$f":"(CALC_Project_ANN!AM5782+CALC_Project_ANN!AM5785) - AM35","v":0},{"$f":"(CALC_Project_ANN!AN5782+CALC_Project_ANN!AN5785) - AN35","v":0},{"$f":"(CALC_Project_ANN!AO5782+CALC_Project_ANN!AO5785) - AO35","v":0},{"$f":"(CALC_Project_ANN!AP5782+CALC_Project_ANN!AP5785) - AP35","v":0},{"$f":"(CALC_Project_ANN!AQ5782+CALC_Project_ANN!AQ5785) - AQ35","v":0},{"$f":"(CALC_Project_ANN!AR5782+CALC_Project_ANN!AR5785) - AR35","v":0},{"$f":"(CALC_Project_ANN!AS5782+CALC_Project_ANN!AS5785) - AS35","v":0},{"$f":"(CALC_Project_ANN!AT5782+CALC_Project_ANN!AT5785) - AT35","v":0},{"$f":"(CALC_Project_ANN!AU5782+CALC_Project_ANN!AU5785) - AU35","v":0},{"$f":"(CALC_Project_ANN!AV5782+CALC_Project_ANN!AV5785) - AV35","v":0},{"$f":"(CALC_Project_ANN!AW5782+CALC_Project_ANN!AW5785) - AW35","v":0},{"$f":"(CALC_Project_ANN!AX5782+CALC_Project_ANN!AX5785) - AX35","v":0},{"$f":"(CALC_Project_ANN!AY5782+CALC_Project_ANN!AY5785) - AY35","v":0},{"$f":"(CALC_Project_ANN!AZ5782+CALC_Project_ANN!AZ5785) - AZ35","v":0},{"$f":"(CALC_Project_ANN!BA5782+CALC_Project_ANN!BA5785) - BA35","v":0},{"$f":"(CALC_Project_ANN!BB5782+CALC_Project_ANN!BB5785) - BB35","v":0},{"$f":"(CALC_Project_ANN!BC5782+CALC_Project_ANN!BC5785) - BC35","v":0},{"$f":"(CALC_Project_ANN!BD5782+CALC_Project_ANN!BD5785) - BD35","v":0},{"$f":"(CALC_Project_ANN!BE5782+CALC_Project_ANN!BE5785) - BE35","v":0},{"$f":"(CALC_Project_ANN!BF5782+CALC_Project_ANN!BF5785) - BF35","v":0},{"$f":"(CALC_Project_ANN!BG5782+CALC_Project_ANN!BG5785) - BG35","v":0},{"$f":"(CALC_Project_ANN!BH5782+CALC_Project_ANN!BH5785) - BH35","v":0},{"$f":"(CALC_Project_ANN!BI5782+CALC_Project_ANN!BI5785) - BI35","v":0},{"$f":"(CALC_Project_ANN!BJ5782+CALC_Project_ANN!BJ5785) - BJ35","v":0},{"$f":"(CALC_Project_ANN!BK5782+CALC_Project_ANN!BK5785) - BK35","v":0},{"$f":"(CALC_Project_ANN!BL5782+CALC_Project_ANN!BL5785) - BL35","v":0},{"$f":"(CALC_Project_ANN!BM5782+CALC_Project_ANN!BM5785) - BM35","v":0},{"$f":"(CALC_Project_ANN!BN5782+CALC_Project_ANN!BN5785) - BN35","v":0},{"$f":"(CALC_Project_ANN!BO5782+CALC_Project_ANN!BO5785) - BO35","v":0},{"$f":"(CALC_Project_ANN!BP5782+CALC_Project_ANN!BP5785) - BP35","v":0},{"$f":"(CALC_Project_ANN!BQ5782+CALC_Project_ANN!BQ5785) - BQ35","v":0},{"$f":"(CALC_Project_ANN!BR5782+CALC_Project_ANN!BR5785) - BR35","v":0},{"$f":"(CALC_Project_ANN!BS5782+CALC_Project_ANN!BS5785) - BS35","v":0},{"$f":"(CALC_Project_ANN!BT5782+CALC_Project_ANN!BT5785) - BT35","v":0}]
[null,null,null,"Distribution related capex","Real","£000",null,null,null,null,0,null,{"$f":"(CALC_Project_ANN!M5783+CALC_Project_ANN!M5786) - M36","v":0},{"$f":"(CALC_Project_ANN!N5783+CALC_Project_ANN!N5786) - N36","v":0},{"$f":"(CALC_Project_ANN!O5783+CALC_Project_ANN!O5786) - O36","v":0},{"$f":"(CALC_Project_ANN!P5783+CALC_Project_ANN!P5786) - P36","v":0},{"$f":"(CALC_Project_ANN!Q5783+CALC_Project_ANN!Q5786) - Q36","v":0},{"$f":"(CALC_Project_ANN!R5783+CALC_Project_ANN!R5786) - R36","v":0},{"$f":"(CALC_Project_ANN!S5783+CALC_Project_ANN!S5786) - S36","v":0},{"$f":"(CALC_Project_ANN!T5783+CALC_Project_ANN!T5786) - T36","v":0},{"$f":"(CALC_Project_ANN!U5783+CALC_Project_ANN!U5786) - U36","v":0},{"$f":"(CALC_Project_ANN!V5783+CALC_Project_ANN!V5786) - V36","v":0},{"$f":"(CALC_Project_ANN!W5783+CALC_Project_ANN!W5786) - W36","v":0},{"$f":"(CALC_Project_ANN!X5783+CALC_Project_ANN!X5786) - X36","v":0},{"$f":"(CALC_Project_ANN!Y5783+CALC_Project_ANN!Y5786) - Y36","v":0},{"$f":"(CALC_Project_ANN!Z5783+CALC_Project_ANN!Z5786) - Z36","v":0},{"$f":"(CALC_Project_ANN!AA5783+CALC_Project_ANN!AA5786) - AA36","v":0},{"$f":"(CALC_Project_ANN!AB5783+CALC_Project_ANN!AB5786) - AB36","v":0},{"$f":"(CALC_Project_ANN!AC5783+CALC_Project_ANN!AC5786) - AC36","v":0},{"$f":"(CALC_Project_ANN!AD5783+CALC_Project_ANN!AD5786) - AD36","v":0},{"$f":"(CALC_Project_ANN!AE5783+CALC_Project_ANN!AE5786) - AE36","v":0},{"$f":"(CALC_Project_ANN!AF5783+CALC_Project_ANN!AF5786) - AF36","v":0},{"$f":"(CALC_Project_ANN!AG5783+CALC_Project_ANN!AG5786) - AG36","v":0},{"$f":"(CALC_Project_ANN!AH5783+CALC_Project_ANN!AH5786) - AH36","v":0},{"$f":"(CALC_Project_ANN!AI5783+CALC_Project_ANN!AI5786) - AI36","v":0},{"$f":"(CALC_Project_ANN!AJ5783+CALC_Project_ANN!AJ5786) - AJ36","v":0},{"$f":"(CALC_Project_ANN!AK5783+CALC_Project_ANN!AK5786) - AK36","v":0},{"$f":"(CALC_Project_ANN!AL5783+CALC_Project_ANN!AL5786) - AL36","v":0},{"$f":"(CALC_Project_ANN!AM5783+CALC_Project_ANN!AM5786) - AM36","v":0},{"$f":"(CALC_Project_ANN!AN5783+CALC_Project_ANN!AN5786) - AN36","v":0},{"$f":"(CALC_Project_ANN!AO5783+CALC_Project_ANN!AO5786) - AO36","v":0},{"$f":"(CALC_Project_ANN!AP5783+CALC_Project_ANN!AP5786) - AP36","v":0},{"$f":"(CALC_Project_ANN!AQ5783+CALC_Project_ANN!AQ5786) - AQ36","v":0},{"$f":"(CALC_Project_ANN!AR5783+CALC_Project_ANN!AR5786) - AR36","v":0},{"$f":"(CALC_Project_ANN!AS5783+CALC_Project_ANN!AS5786) - AS36","v":0},{"$f":"(CALC_Project_ANN!AT5783+CALC_Project_ANN!AT5786) - AT36","v":0},{"$f":"(CALC_Project_ANN!AU5783+CALC_Project_ANN!AU5786) - AU36","v":0},{"$f":"(CALC_Project_ANN!AV5783+CALC_Project_ANN!AV5786) - AV36","v":0},{"$f":"(CALC_Project_ANN!AW5783+CALC_Project_ANN!AW5786) - AW36","v":0},{"$f":"(CALC_Project_ANN!AX5783+CALC_Project_ANN!AX5786) - AX36","v":0},{"$f":"(CALC_Project_ANN!AY5783+CALC_Project_ANN!AY5786) - AY36","v":0},{"$f":"(CALC_Project_ANN!AZ5783+CALC_Project_ANN!AZ5786) - AZ36","v":0},{"$f":"(CALC_Project_ANN!BA5783+CALC_Project_ANN!BA5786) - BA36","v":0},{"$f":"(CALC_Project_ANN!BB5783+CALC_Project_ANN!BB5786) - BB36","v":0},{"$f":"(CALC_Project_ANN!BC5783+CALC_Project_ANN!BC5786) - BC36","v":0},{"$f":"(CALC_Project_ANN!BD5783+CALC_Project_ANN!BD5786) - BD36","v":0},{"$f":"(CALC_Project_ANN!BE5783+CALC_Project_ANN!BE5786) - BE36","v":0},{"$f":"(CALC_Project_ANN!BF5783+CALC_Project_ANN!BF5786) - BF36","v":0},{"$f":"(CALC_Project_ANN!BG5783+CALC_Project_ANN!BG5786) - BG36","v":0},{"$f":"(CALC_Project_ANN!BH5783+CALC_Project_ANN!BH5786) - BH36","v":0},{"$f":"(CALC_Project_ANN!BI5783+CALC_Project_ANN!BI5786) - BI36","v":0},{"$f":"(CALC_Project_ANN!BJ5783+CALC_Project_ANN!BJ5786) - BJ36","v":0},{"$f":"(CALC_Project_ANN!BK5783+CALC_Project_ANN!BK5786) - BK36","v":0},{"$f":"(CALC_Project_ANN!BL5783+CALC_Project_ANN!BL5786) - BL36","v":0},{"$f":"(CALC_Project_ANN!BM5783+CALC_Project_ANN!BM5786) - BM36","v":0},{"$f":"(CALC_Project_ANN!BN5783+CALC_Project_ANN!BN5786) - BN36","v":0},{"$f":"(CALC_Project_ANN!BO5783+CALC_Project_ANN!BO5786) - BO36","v":0},{"$f":"(CALC_Project_ANN!BP5783+CALC_Project_ANN!BP5786) - BP36","v":0},{"$f":"(CALC_Project_ANN!BQ5783+CALC_Project_ANN!BQ5786) - BQ36","v":0},{"$f":"(CALC_Project_ANN!BR5783+CALC_Project_ANN!BR5786) - BR36","v":0},{"$f":"(CALC_Project_ANN!BS5783+CALC_Project_ANN!BS5786) - BS36","v":0},{"$f":"(CALC_Project_ANN!BT5783+CALC_Project_ANN!BT5786) - BT36","v":0}]
[null,null,null,"Retail related capex","Real","£000",null,null,null,null,0,null,{"$f":"(CALC_Project_ANN!M5784+CALC_Project_ANN!M5787) - M37","v":0},{"$f":"(CALC_Project_ANN!N5784+CALC_Project_ANN!N5787) - N37","v":0},{"$f":"(CALC_Project_ANN!O5784+CALC_Project_ANN!O5787) - O37","v":0},{"$f":"(CALC_Project_ANN!P5784+CALC_Project_ANN!P5787) - P37","v":0},{"$f":"(CALC_Project_ANN!Q5784+CALC_Project_ANN!Q5787) - Q37","v":0},{"$f":"(CALC_Project_ANN!R5784+CALC_Project_ANN!R5787) - R37","v":0},{"$f":"(CALC_Project_ANN!S5784+CALC_Project_ANN!S5787) - S37","v":0},{"$f":"(CALC_Project_ANN!T5784+CALC_Project_ANN!T5787) - T37","v":0},{"$f":"(CALC_Project_ANN!U5784+CALC_Project_ANN!U5787) - U37","v":0},{"$f":"(CALC_Project_ANN!V5784+CALC_Project_ANN!V5787) - V37","v":0},{"$f":"(CALC_Project_ANN!W5784+CALC_Project_ANN!W5787) - W37","v":0},{"$f":"(CALC_Project_ANN!X5784+CALC_Project_ANN!X5787) - X37","v":0},{"$f":"(CALC_Project_ANN!Y5784+CALC_Project_ANN!Y5787) - Y37","v":0},{"$f":"(CALC_Project_ANN!Z5784+CALC_Project_ANN!Z5787) - Z37","v":0},{"$f":"(CALC_Project_ANN!AA5784+CALC_Project_ANN!AA5787) - AA37","v":0},{"$f":"(CALC_Project_ANN!AB5784+CALC_Project_ANN!AB5787) - AB37","v":0},{"$f":"(CALC_Project_ANN!AC5784+CALC_Project_ANN!AC5787) - AC37","v":0},{"$f":"(CALC_Project_ANN!AD5784+CALC_Project_ANN!AD5787) - AD37","v":0},{"$f":"(CALC_Project_ANN!AE5784+CALC_Project_ANN!AE5787) - AE37","v":0},{"$f":"(CALC_Project_ANN!AF5784+CALC_Project_ANN!AF5787) - AF37","v":0},{"$f":"(CALC_Project_ANN!AG5784+CALC_Project_ANN!AG5787) - AG37","v":0},{"$f":"(CALC_Project_ANN!AH5784+CALC_Project_ANN!AH5787) - AH37","v":0},{"$f":"(CALC_Project_ANN!AI5784+CALC_Project_ANN!AI5787) - AI37","v":0},{"$f":"(CALC_Project_ANN!AJ5784+CALC_Project_ANN!AJ5787) - AJ37","v":0},{"$f":"(CALC_Project_ANN!AK5784+CALC_Project_ANN!AK5787) - AK37","v":0},{"$f":"(CALC_Project_ANN!AL5784+CALC_Project_ANN!AL5787) - AL37","v":0},{"$f":"(CALC_Project_ANN!AM5784+CALC_Project_ANN!AM5787) - AM37","v":0},{"$f":"(CALC_Project_ANN!AN5784+CALC_Project_ANN!AN5787) - AN37","v":0},{"$f":"(CALC_Project_ANN!AO5784+CALC_Project_ANN!AO5787) - AO37","v":0},{"$f":"(CALC_Project_ANN!AP5784+CALC_Project_ANN!AP5787) - AP37","v":0},{"$f":"(CALC_Project_ANN!AQ5784+CALC_Project_ANN!AQ5787) - AQ37","v":0},{"$f":"(CALC_Project_ANN!AR5784+CALC_Project_ANN!AR5787) - AR37","v":0},{"$f":"(CALC_Project_ANN!AS5784+CALC_Project_ANN!AS5787) - AS37","v":0},{"$f":"(CALC_Project_ANN!AT5784+CALC_Project_ANN!AT5787) - AT37","v":0},{"$f":"(CALC_Project_ANN!AU5784+CALC_Project_ANN!AU5787) - AU37","v":0},{"$f":"(CALC_Project_ANN!AV5784+CALC_Project_ANN!AV5787) - AV37","v":0},{"$f":"(CALC_Project_ANN!AW5784+CALC_Project_ANN!AW5787) - AW37","v":0},{"$f":"(CALC_Project_ANN!AX5784+CALC_Project_ANN!AX5787) - AX37","v":0},{"$f":"(CALC_Project_ANN!AY5784+CALC_Project_ANN!AY5787) - AY37","v":0},{"$f":"(CALC_Project_ANN!AZ5784+CALC_Project_ANN!AZ5787) - AZ37","v":0},{"$f":"(CALC_Project_ANN!BA5784+CALC_Project_ANN!BA5787) - BA37","v":0},{"$f":"(CALC_Project_ANN!BB5784+CALC_Project_ANN!BB5787) - BB37","v":0},{"$f":"(CALC_Project_ANN!BC5784+CALC_Project_ANN!BC5787) - BC37","v":0},{"$f":"(CALC_Project_ANN!BD5784+CALC_Project_ANN!BD5787) - BD37","v":0},{"$f":"(CALC_Project_ANN!BE5784+CALC_Project_ANN!BE5787) - BE37","v":0},{"$f":"(CALC_Project_ANN!BF5784+CALC_Project_ANN!BF5787) - BF37","v":0},{"$f":"(CALC_Project_ANN!BG5784+CALC_Project_ANN!BG5787) - BG37","v":0},{"$f":"(CALC_Project_ANN!BH5784+CALC_Project_ANN!BH5787) - BH37","v":0},{"$f":"(CALC_Project_ANN!BI5784+CALC_Project_ANN!BI5787) - BI37","v":0},{"$f":"(CALC_Project_ANN!BJ5784+CALC_Project_ANN!BJ5787) - BJ37","v":0},{"$f":"(CALC_Project_ANN!BK5784+CALC_Project_ANN!BK5787) - BK37","v":0},{"$f":"(CALC_Project_ANN!BL5784+CALC_Project_ANN!BL5787) - BL37","v":0},{"$f":"(CALC_Project_ANN!BM5784+CALC_Project_ANN!BM5787) - BM37","v":0},{"$f":"(CALC_Project_ANN!BN5784+CALC_Project_ANN!BN5787) - BN37","v":0},{"$f":"(CALC_Project_ANN!BO5784+CALC_Project_ANN!BO5787) - BO37","v":0},{"$f":"(CALC_Project_ANN!BP5784+CALC_Project_ANN!BP5787) - BP37","v":0},{"$f":"(CALC_Project_ANN!BQ5784+CALC_Project_ANN!BQ5787) - BQ37","v":0},{"$f":"(CALC_Project_ANN!BR5784+CALC_Project_ANN!BR5787) - BR37","v":0},{"$f":"(CALC_Project_ANN!BS5784+CALC_Project_ANN!BS5787) - BS37","v":0},{"$f":"(CALC_Project_ANN!BT5784+CALC_Project_ANN!BT5787) - BT37","v":0}]
[]
[null,null,null,"Capex + repex","Real","£000",null,null,null,null,{"$f":"SUM(M44:BT44)","v":0},null,{"$f":"SUM(M35:M43)","v":0},{"$f":"SUM(N35:N43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CUSTOMER AT RISK INCOME ANALYSIS"]
[]
[null,null,null,"EXISTING Domestic & Micro-business"]
[null,null,null,"Existing customers at risk: Connection income from Heat","Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},null,null,{"$f":"SUM(M49:BT49)","v":0},null,{"$f":"SUMIFS(M$121:M$180,$G$121:$G$180,$G49,$H$121:$H$180,$H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$121:AS$180,$G$121:$G$180,$G49,$H$121:$H$180,$H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Existing customers at risk: Fixed charge income from Heat","Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},null,null,0,null,{"$f":"SUMIFS(M$246:M$305,$G$246:$G$305,$G50,$H$246:$H$305,$H50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$246:AS$305,$G$246:$G$305,$G50,$H$246:$H$305,$H50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Existing customers at risk: Variable charge income from Heat","Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82*1","v":1},null,null,0,null,{"$f":"SUMIFS(M$309:M$368,$G$309:$G$368,$G51,$H$309:$H$368,$H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$309:AS$368,$G$309:$G$368,$G51,$H$309:$H$368,$H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EXISTING Domestic & Micro-business: TENANT'S SHARE",null,null,null,null,"Tenant's percentage"]
[null,null,null,"Existing customers at risk: Connection income from Heat","Real","£000",null,null,0,null,{"$f":"SUM(M54:BT54)","v":0},null,{"$f":"M49*$I54","v":0},{"$f":"N49*$I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Existing customers at risk: Fixed charge income from Heat","Real","£000",null,null,0,null,0,null,{"$f":"M50*$I55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Existing customers at risk: Variable charge income from Heat","Real","£000",null,null,1,null,0,null,{"$f":"M51*$I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Existing customers predominantly:",null,"select"]
[]
[null,null,null,"NEW BUILD Domestic & Micro-business"]
[null,null,null,"New build customers customers at risk: Connection income from Heat","Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},null,null,{"$f":"SUM(M61:BT61)","v":0},null,{"$f":"SUMIFS(M$121:M$180,$G$121:$G$180,$G61,$H$121:$H$180,$H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$121:AS$180,$G$121:$G$180,$G61,$H$121:$H$180,$H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"New build customers customers at risk: Fixed charge income from Heat","Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},null,null,0,null,{"$f":"SUMIFS(M$246:M$305,$G$246:$G$305,$G62,$H$246:$H$305,$H62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$246:AS$305,$G$246:$G$305,$G62,$H$246:$H$305,$H62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"New build customers customers at risk: Variable charge income from Heat","Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83*1","v":0},null,null,0,null,{"$f":"SUMIFS(M$309:M$368,$G$309:$G$368,$G63,$H$309:$H$368,$H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$309:AS$368,$G$309:$G$368,$G63,$H$309:$H$368,$H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B64)+1","v":3},null,"SUMMARY ENERGY BALANCE"]
[]
[null,null,null,"IMPORTED FUEL"]
[]
[null,null,null,"FFM FUEL TYPES",null,null,"GHNF ALLOCATION"]
[null,null,null,{"$f":"SYS_Admin!K98","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D71,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K99","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D72,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K100","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D73,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K101","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D74,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K102","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D75,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K103","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D76,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K104","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D77,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K105","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D78,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K106","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D79,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K107","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!M$14:M$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!N$14:N$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!O$14:O$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!P$14:P$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!Q$14:Q$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!R$14:R$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!S$14:S$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!T$14:T$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!U$14:U$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!V$14:V$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!W$14:W$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!X$14:X$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!Y$14:Y$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!Z$14:Z$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AA$14:AA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AB$14:AB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AC$14:AC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AD$14:AD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AE$14:AE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AF$14:AF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AG$14:AG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AH$14:AH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AI$14:AI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AJ$14:AJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AK$14:AK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AL$14:AL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AM$14:AM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AN$14:AN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AO$14:AO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AP$14:AP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AQ$14:AQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AR$14:AR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AS$14:AS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AT$14:AT$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AU$14:AU$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AV$14:AV$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AW$14:AW$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AX$14:AX$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AY$14:AY$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!AZ$14:AZ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BA$14:BA$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BB$14:BB$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BC$14:BC$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BD$14:BD$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BE$14:BE$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BF$14:BF$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BG$14:BG$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BH$14:BH$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BI$14:BI$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BJ$14:BJ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BK$14:BK$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BL$14:BL$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BM$14:BM$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BN$14:BN$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BO$14:BO$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BP$14:BP$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BQ$14:BQ$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BR$14:BR$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BS$14:BS$23)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$14:$D$23,$D80,CALC_Project_ANN!BT$14:BT$23)","v":0}]
[]
[null,null,null,"GHNF fuel types:"]
[null,null,null,"Natural Gas",null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF($G$71:$H$80,$D83,M$71:M$80)","v":0},{"$f":"SUMIF($G$71:$H$80,$D83,N$71:N$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$71:$H$80,$D83,AD$71:AD$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$71:$H$80,$D83,AT$71:AT$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$71:$H$80,$D83,BJ$71:BJ$80)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity",null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF($G$71:$H$80,$D84,M$71:M$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Burning Oil",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LPG",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biofuel",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hydrogen - electrolysis",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hydrogen - steam methane reformation",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hydrogen - renewable electricity",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar thermal",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Waste heat",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Industrial Heat",null,"kWh",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"END CUSTOMER DEMAND"]
[]
[null,null,null,"Existing customer at risk heat demand",null,"kWh",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"SYS_Admin!$D$247","v":"Heat"},null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$180:M$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$180:N$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$180:O$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$180:P$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$180:Q$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$180:R$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$180:S$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$180:T$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$180:U$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$180:V$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$180:W$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$180:X$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$180:Y$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$180:Z$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$180:AA$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$180:AB$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$180:AC$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$180:AD$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$180:AE$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$180:AF$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$180:AG$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$180:AH$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$180:AI$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$180:AJ$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$180:AK$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$180:AL$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$180:AM$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$180:AN$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$180:AO$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$180:AP$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$180:AQ$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$180:AR$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$180:AS$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$180:AT$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$180:AU$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$180:AV$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$180:AW$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$180:AX$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$180:AY$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$180:AZ$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$180:BA$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$180:BB$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$180:BC$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$180:BD$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$180:BE$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$180:BF$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$180:BG$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$180:BH$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$180:BI$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$180:BJ$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$180:BK$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$180:BL$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$180:BM$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$180:BN$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$180:BO$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$180:BP$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$180:BQ$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$180:BR$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$180:BS$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$180:BT$329,CALC_Customers_ANN!$H$180:$H$329,$G98,CALC_Customers_ANN!$F$180:$F$329,$H98,CALC_Customers_ANN!$C$180:$C$329,$I98)","v":0}]
[null,null,null,"New build customer at risk heat demand",null,"kWh",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"SYS_Admin!$D$247","v":"Heat"},null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$180:M$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$180:N$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$180:O$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$180:P$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$180:Q$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$180:R$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$180:S$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$180:T$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$180:U$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$180:V$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$180:W$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$180:X$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$180:Y$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$180:Z$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$180:AA$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$180:AB$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$180:AC$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$180:AD$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$180:AE$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$180:AF$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$180:AG$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$180:AH$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$180:AI$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$180:AJ$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$180:AK$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$180:AL$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$180:AM$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$180:AN$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$180:AO$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$180:AP$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$180:AQ$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$180:AR$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$180:AS$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$180:AT$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$180:AU$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$180:AV$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$180:AW$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$180:AX$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$180:AY$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$180:AZ$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$180:BA$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$180:BB$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$180:BC$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$180:BD$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$180:BE$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$180:BF$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$180:BG$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$180:BH$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$180:BI$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$180:BJ$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$180:BK$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$180:BL$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$180:BM$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$180:BN$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$180:BO$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$180:BP$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$180:BQ$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$180:BR$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$180:BS$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$180:BT$329,CALC_Customers_ANN!$H$180:$H$329,$G99,CALC_Customers_ANN!$F$180:$F$329,$H99,CALC_Customers_ANN!$C$180:$C$329,$I99)","v":0}]
[null,null,null,"Other customer heat demand",null,"kWh",null,null,null,null,null,null,{"$f":"M101-SUM(M98:M99)","v":0},0,0,0,{"$f":"Q101-SUM(Q98:Q99)","v":0},{"$f":"R101-SUM(R98:R99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total customer heat demand",null,"kWh",null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!M$180:M$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!N$180:N$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!O$180:O$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!P$180:P$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!Q$180:Q$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!R$180:R$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!S$180:S$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!T$180:T$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!U$180:U$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!V$180:V$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!W$180:W$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!X$180:X$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!Y$180:Y$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!Z$180:Z$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AA$180:AA$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AB$180:AB$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AC$180:AC$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AD$180:AD$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AE$180:AE$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AF$180:AF$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AG$180:AG$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AH$180:AH$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AI$180:AI$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AJ$180:AJ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AK$180:AK$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AL$180:AL$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AM$180:AM$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AN$180:AN$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AO$180:AO$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AP$180:AP$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AQ$180:AQ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AR$180:AR$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AS$180:AS$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AT$180:AT$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AU$180:AU$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AV$180:AV$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AW$180:AW$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AX$180:AX$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AY$180:AY$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!AZ$180:AZ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BA$180:BA$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BB$180:BB$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BC$180:BC$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BD$180:BD$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BE$180:BE$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BF$180:BF$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BG$180:BG$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BH$180:BH$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BI$180:BI$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BJ$180:BJ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BK$180:BK$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BL$180:BL$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BM$180:BM$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BN$180:BN$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BO$180:BO$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BP$180:BP$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BQ$180:BQ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BR$180:BR$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BS$180:BS$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I101,CALC_Customers_ANN!BT$180:BT$329)","v":0}]
[]
[null,null,null,"Customer cooling demand",null,"kWh",null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!M$180:M$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!N$180:N$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!O$180:O$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!P$180:P$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!Q$180:Q$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!R$180:R$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!S$180:S$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!T$180:T$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!U$180:U$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!V$180:V$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!W$180:W$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!X$180:X$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!Y$180:Y$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!Z$180:Z$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AA$180:AA$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AB$180:AB$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AC$180:AC$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AD$180:AD$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AE$180:AE$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AF$180:AF$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AG$180:AG$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AH$180:AH$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AI$180:AI$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AJ$180:AJ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AK$180:AK$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AL$180:AL$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AM$180:AM$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AN$180:AN$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AO$180:AO$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AP$180:AP$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AQ$180:AQ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AR$180:AR$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AS$180:AS$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AT$180:AT$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AU$180:AU$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AV$180:AV$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AW$180:AW$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AX$180:AX$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AY$180:AY$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!AZ$180:AZ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BA$180:BA$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BB$180:BB$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BC$180:BC$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BD$180:BD$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BE$180:BE$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BF$180:BF$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BG$180:BG$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BH$180:BH$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BI$180:BI$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BJ$180:BJ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BK$180:BK$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BL$180:BL$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BM$180:BM$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BN$180:BN$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BO$180:BO$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BP$180:BP$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BQ$180:BQ$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BR$180:BR$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BS$180:BS$329)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$C$180:$C$329,$I103,CALC_Customers_ANN!BT$180:BT$329)","v":0}]
[]
[null,null,null,"PEAK DEMAND"]
[]
[null,null,null,"Existing customer at risk peak heat",null,"kW",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"SYS_Admin!$D$247","v":"Heat"},null,null,null,{"$f":"SUMIFS(INP_EBalance!M$169:M$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!N$169:N$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!O$169:O$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!P$169:P$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!Q$169:Q$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!R$169:R$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!S$169:S$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!T$169:T$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!U$169:U$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!V$169:V$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!W$169:W$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!X$169:X$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!Y$169:Y$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!Z$169:Z$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AA$169:AA$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AB$169:AB$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AC$169:AC$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AD$169:AD$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AE$169:AE$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AF$169:AF$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AG$169:AG$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AH$169:AH$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AI$169:AI$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AJ$169:AJ$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AK$169:AK$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AL$169:AL$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AM$169:AM$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AN$169:AN$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AO$169:AO$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AP$169:AP$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AQ$169:AQ$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AR$169:AR$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AS$169:AS$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AT$169:AT$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AU$169:AU$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AV$169:AV$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AW$169:AW$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AX$169:AX$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AY$169:AY$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!AZ$169:AZ$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BA$169:BA$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BB$169:BB$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BC$169:BC$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BD$169:BD$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BE$169:BE$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BF$169:BF$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BG$169:BG$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BH$169:BH$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BI$169:BI$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BJ$169:BJ$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BK$169:BK$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BL$169:BL$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BM$169:BM$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BN$169:BN$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BO$169:BO$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BP$169:BP$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BQ$169:BQ$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BR$169:BR$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BS$169:BS$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0},{"$f":"SUMIFS(INP_EBalance!BT$169:BT$318,INP_EBalance!$G$169:$G$318,$G107,INP_EBalance!$H$15:$H$164,$H107,INP_EBalance!$I$169:$I$318,$I107)","v":0}]
[null,null,null,"New build customer at risk peak heat",null,"kW",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"SYS_Admin!$D$247","v":"Heat"},null,null,null,{"$f":"SUMIFS(INP_EBalance!M$169:M$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!N$169:N$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!O$169:O$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!P$169:P$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!Q$169:Q$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!R$169:R$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!S$169:S$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!T$169:T$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!U$169:U$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!V$169:V$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!W$169:W$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!X$169:X$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!Y$169:Y$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!Z$169:Z$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AA$169:AA$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AB$169:AB$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AC$169:AC$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AD$169:AD$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AE$169:AE$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AF$169:AF$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AG$169:AG$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AH$169:AH$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AI$169:AI$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AJ$169:AJ$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AK$169:AK$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AL$169:AL$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AM$169:AM$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AN$169:AN$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AO$169:AO$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AP$169:AP$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AQ$169:AQ$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AR$169:AR$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AS$169:AS$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AT$169:AT$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AU$169:AU$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AV$169:AV$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AW$169:AW$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AX$169:AX$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AY$169:AY$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!AZ$169:AZ$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BA$169:BA$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BB$169:BB$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BC$169:BC$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BD$169:BD$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BE$169:BE$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BF$169:BF$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BG$169:BG$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BH$169:BH$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BI$169:BI$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BJ$169:BJ$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BK$169:BK$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BL$169:BL$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BM$169:BM$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BN$169:BN$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BO$169:BO$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BP$169:BP$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BQ$169:BQ$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BR$169:BR$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BS$169:BS$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0},{"$f":"SUMIFS(INP_EBalance!BT$169:BT$318,INP_EBalance!$G$169:$G$318,$G108,INP_EBalance!$H$15:$H$164,$H108,INP_EBalance!$I$169:$I$318,$I108)","v":0}]
[null,null,null,"Other customer peak heat",null,"kW",null,null,null,null,null,null,{"$f":"M110-SUM(M107:M108)","v":0},{"$f":"N110-SUM(N107:N108)","v":0},{"$f":"O110-SUM(O107:O108)","v":0},{"$f":"P110-SUM(P107:P108)","v":0},{"$f":"Q110-SUM(Q107:Q108)","v":0},{"$f":"R110-SUM(R107:R108)","v":0},{"$f":"S110-SUM(S107:S108)","v":0},{"$f":"T110-SUM(T107:T108)","v":0},{"$f":"U110-SUM(U107:U108)","v":0},{"$f":"V110-SUM(V107:V108)","v":0},{"$f":"W110-SUM(W107:W108)","v":0},{"$f":"X110-SUM(X107:X108)","v":0},{"$f":"Y110-SUM(Y107:Y108)","v":0},{"$f":"Z110-SUM(Z107:Z108)","v":0},{"$f":"AA110-SUM(AA107:AA108)","v":0},{"$f":"AB110-SUM(AB107:AB108)","v":0},{"$f":"AC110-SUM(AC107:AC108)","v":0},{"$f":"AD110-SUM(AD107:AD108)","v":0},{"$f":"AE110-SUM(AE107:AE108)","v":0},{"$f":"AF110-SUM(AF107:AF108)","v":0},{"$f":"AG110-SUM(AG107:AG108)","v":0},{"$f":"AH110-SUM(AH107:AH108)","v":0},{"$f":"AI110-SUM(AI107:AI108)","v":0},{"$f":"AJ110-SUM(AJ107:AJ108)","v":0},{"$f":"AK110-SUM(AK107:AK108)","v":0},{"$f":"AL110-SUM(AL107:AL108)","v":0},{"$f":"AM110-SUM(AM107:AM108)","v":0},{"$f":"AN110-SUM(AN107:AN108)","v":0},{"$f":"AO110-SUM(AO107:AO108)","v":0},{"$f":"AP110-SUM(AP107:AP108)","v":0},{"$f":"AQ110-SUM(AQ107:AQ108)","v":0},{"$f":"AR110-SUM(AR107:AR108)","v":0},{"$f":"AS110-SUM(AS107:AS108)","v":0},{"$f":"AT110-SUM(AT107:AT108)","v":0},{"$f":"AU110-SUM(AU107:AU108)","v":0},{"$f":"AV110-SUM(AV107:AV108)","v":0},{"$f":"AW110-SUM(AW107:AW108)","v":0},{"$f":"AX110-SUM(AX107:AX108)","v":0},{"$f":"AY110-SUM(AY107:AY108)","v":0},{"$f":"AZ110-SUM(AZ107:AZ108)","v":0},{"$f":"BA110-SUM(BA107:BA108)","v":0},{"$f":"BB110-SUM(BB107:BB108)","v":0},{"$f":"BC110-SUM(BC107:BC108)","v":0},{"$f":"BD110-SUM(BD107:BD108)","v":0},{"$f":"BE110-SUM(BE107:BE108)","v":0},{"$f":"BF110-SUM(BF107:BF108)","v":0},{"$f":"BG110-SUM(BG107:BG108)","v":0},{"$f":"BH110-SUM(BH107:BH108)","v":0},{"$f":"BI110-SUM(BI107:BI108)","v":0},{"$f":"BJ110-SUM(BJ107:BJ108)","v":0},{"$f":"BK110-SUM(BK107:BK108)","v":0},{"$f":"BL110-SUM(BL107:BL108)","v":0},{"$f":"BM110-SUM(BM107:BM108)","v":0},{"$f":"BN110-SUM(BN107:BN108)","v":0},{"$f":"BO110-SUM(BO107:BO108)","v":0},{"$f":"BP110-SUM(BP107:BP108)","v":0},{"$f":"BQ110-SUM(BQ107:BQ108)","v":0},{"$f":"BR110-SUM(BR107:BR108)","v":0},{"$f":"BS110-SUM(BS107:BS108)","v":0},{"$f":"BT110-SUM(BT107:BT108)","v":0}]
[null,null,null,"Total customer peak heat",null,"kW",null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},null,null,null,{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!M$169:M$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!N$169:N$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!O$169:O$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!P$169:P$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!Q$169:Q$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!R$169:R$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!S$169:S$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!T$169:T$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!U$169:U$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!V$169:V$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!W$169:W$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!X$169:X$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!Y$169:Y$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!Z$169:Z$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AA$169:AA$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AB$169:AB$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AC$169:AC$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AD$169:AD$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AE$169:AE$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AF$169:AF$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AG$169:AG$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AH$169:AH$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AI$169:AI$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AJ$169:AJ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AK$169:AK$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AL$169:AL$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AM$169:AM$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AN$169:AN$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AO$169:AO$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AP$169:AP$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AQ$169:AQ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AR$169:AR$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AS$169:AS$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AT$169:AT$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AU$169:AU$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AV$169:AV$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AW$169:AW$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AX$169:AX$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AY$169:AY$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!AZ$169:AZ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BA$169:BA$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BB$169:BB$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BC$169:BC$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BD$169:BD$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BE$169:BE$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BF$169:BF$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BG$169:BG$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BH$169:BH$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BI$169:BI$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BJ$169:BJ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BK$169:BK$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BL$169:BL$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BM$169:BM$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BN$169:BN$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BO$169:BO$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BP$169:BP$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BQ$169:BQ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BR$169:BR$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BS$169:BS$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I110,INP_EBalance!BT$169:BT$318)","v":0}]
[]
[null,null,null,"Customer cooling demand",null,"kW",null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},null,null,null,{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!M$169:M$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!N$169:N$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!O$169:O$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!P$169:P$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!Q$169:Q$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!R$169:R$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!S$169:S$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!T$169:T$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!U$169:U$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!V$169:V$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!W$169:W$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!X$169:X$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!Y$169:Y$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!Z$169:Z$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AA$169:AA$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AB$169:AB$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AC$169:AC$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AD$169:AD$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AE$169:AE$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AF$169:AF$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AG$169:AG$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AH$169:AH$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AI$169:AI$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AJ$169:AJ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AK$169:AK$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AL$169:AL$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AM$169:AM$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AN$169:AN$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AO$169:AO$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AP$169:AP$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AQ$169:AQ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AR$169:AR$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AS$169:AS$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AT$169:AT$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AU$169:AU$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AV$169:AV$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AW$169:AW$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AX$169:AX$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AY$169:AY$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!AZ$169:AZ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BA$169:BA$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BB$169:BB$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BC$169:BC$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BD$169:BD$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BE$169:BE$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BF$169:BF$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BG$169:BG$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BH$169:BH$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BI$169:BI$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BJ$169:BJ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BK$169:BK$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BL$169:BL$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BM$169:BM$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BN$169:BN$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BO$169:BO$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BP$169:BP$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BQ$169:BQ$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BR$169:BR$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BS$169:BS$318)","v":0},{"$f":"SUMIF(INP_EBalance!$I$169:$I$318,$I112,INP_EBalance!BT$169:BT$318)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B114)+1","v":4},null,"ADDITIONAL WORKINGS"]
[]
[null,null,null,"CUSTOMER AT RISK INCOME ANALYSIS"]
[]
[null,null,null,"Connection Income"]
[null,null,null,null,null,null,null,"Existing?"]
[null,null,{"$f":"MAX(C120:C120)+1","v":1},{"$f":"INDEX(lstTariffsFull,C121,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C121,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C121,1)","v":0},null,null,{"$f":"MAX(M184-L184,0)*$I121*(1+$J121)*$I309","v":0},{"$f":"MAX(N184-M184,0)*$I121*(1+$J121)*$I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS184-AR184,0)*$I121*(1+$J121)*$I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D121","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I121","v":0},{"$f":"J121","v":0},null,null,{"$f":"MAX(M185-L185,0)*$I122*(1+$J122)*$I310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS185-AR185,0)*$I122*(1+$J122)*$I310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C122)+1","v":2},{"$f":"INDEX(lstTariffsFull,C123,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C123,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C123,1)","v":0},null,null,{"$f":"MAX(M186-L186,0)*$I123*(1+$J123)*$I311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS186-AR186,0)*$I123*(1+$J123)*$I311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D123","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I123","v":0},{"$f":"J123","v":0},null,null,{"$f":"MAX(M187-L187,0)*$I124*(1+$J124)*$I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS187-AR187,0)*$I124*(1+$J124)*$I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C124)+1","v":3},{"$f":"INDEX(lstTariffsFull,C125,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C125,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C125,1)","v":0},null,null,{"$f":"MAX(M188-L188,0)*$I125*(1+$J125)*$I313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS188-AR188,0)*$I125*(1+$J125)*$I313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D125","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I125","v":0},{"$f":"J125","v":0},null,null,{"$f":"MAX(M189-L189,0)*$I126*(1+$J126)*$I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS189-AR189,0)*$I126*(1+$J126)*$I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C126)+1","v":4},{"$f":"INDEX(lstTariffsFull,C127,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C127,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C127,1)","v":0},null,null,{"$f":"MAX(M190-L190,0)*$I127*(1+$J127)*$I315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS190-AR190,0)*$I127*(1+$J127)*$I315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D127","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I127","v":0},{"$f":"J127","v":0},null,null,{"$f":"MAX(M191-L191,0)*$I128*(1+$J128)*$I316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS191-AR191,0)*$I128*(1+$J128)*$I316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C128)+1","v":5},{"$f":"INDEX(lstTariffsFull,C129,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C129,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C129,1)","v":0},null,null,{"$f":"MAX(M192-L192,0)*$I129*(1+$J129)*$I317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS192-AR192,0)*$I129*(1+$J129)*$I317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I129","v":0},{"$f":"J129","v":0},null,null,{"$f":"MAX(M193-L193,0)*$I130*(1+$J130)*$I318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS193-AR193,0)*$I130*(1+$J130)*$I318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C130)+1","v":6},{"$f":"INDEX(lstTariffsFull,C131,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C131,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C131,1)","v":0},null,null,{"$f":"MAX(M194-L194,0)*$I131*(1+$J131)*$I319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS194-AR194,0)*$I131*(1+$J131)*$I319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D131","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I131","v":0},{"$f":"J131","v":0},null,null,{"$f":"MAX(M195-L195,0)*$I132*(1+$J132)*$I320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS195-AR195,0)*$I132*(1+$J132)*$I320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C132)+1","v":7},{"$f":"INDEX(lstTariffsFull,C133,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C133,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C133,1)","v":0},null,null,{"$f":"MAX(M196-L196,0)*$I133*(1+$J133)*$I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS196-AR196,0)*$I133*(1+$J133)*$I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D133","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I133","v":0},{"$f":"J133","v":0},null,null,{"$f":"MAX(M197-L197,0)*$I134*(1+$J134)*$I322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS197-AR197,0)*$I134*(1+$J134)*$I322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C134)+1","v":8},{"$f":"INDEX(lstTariffsFull,C135,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C135,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C135,1)","v":0},null,null,{"$f":"MAX(M198-L198,0)*$I135*(1+$J135)*$I323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS198-AR198,0)*$I135*(1+$J135)*$I323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D135","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I135","v":0},{"$f":"J135","v":0},null,null,{"$f":"MAX(M199-L199,0)*$I136*(1+$J136)*$I324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS199-AR199,0)*$I136*(1+$J136)*$I324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C136)+1","v":9},{"$f":"INDEX(lstTariffsFull,C137,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C137,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C137,1)","v":0},null,null,{"$f":"MAX(M200-L200,0)*$I137*(1+$J137)*$I325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS200-AR200,0)*$I137*(1+$J137)*$I325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D137","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I137","v":0},{"$f":"J137","v":0},null,null,{"$f":"MAX(M201-L201,0)*$I138*(1+$J138)*$I326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS201-AR201,0)*$I138*(1+$J138)*$I326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C138)+1","v":10},{"$f":"INDEX(lstTariffsFull,C139,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C139,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C139,1)","v":0},null,null,{"$f":"MAX(M202-L202,0)*$I139*(1+$J139)*$I327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS202-AR202,0)*$I139*(1+$J139)*$I327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D139","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I139","v":0},{"$f":"J139","v":0},null,null,{"$f":"MAX(M203-L203,0)*$I140*(1+$J140)*$I328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS203-AR203,0)*$I140*(1+$J140)*$I328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C140)+1","v":11},{"$f":"INDEX(lstTariffsFull,C141,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C141,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C141,1)","v":0},null,null,{"$f":"MAX(M204-L204,0)*$I141*(1+$J141)*$I329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS204-AR204,0)*$I141*(1+$J141)*$I329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D141","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I141","v":0},{"$f":"J141","v":0},null,null,{"$f":"MAX(M205-L205,0)*$I142*(1+$J142)*$I330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS205-AR205,0)*$I142*(1+$J142)*$I330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C142)+1","v":12},{"$f":"INDEX(lstTariffsFull,C143,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C143,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C143,1)","v":0},null,null,{"$f":"MAX(M206-L206,0)*$I143*(1+$J143)*$I331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS206-AR206,0)*$I143*(1+$J143)*$I331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D143","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I143","v":0},{"$f":"J143","v":0},null,null,{"$f":"MAX(M207-L207,0)*$I144*(1+$J144)*$I332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS207-AR207,0)*$I144*(1+$J144)*$I332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C144)+1","v":13},{"$f":"INDEX(lstTariffsFull,C145,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C145,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C145,1)","v":0},null,null,{"$f":"MAX(M208-L208,0)*$I145*(1+$J145)*$I333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS208-AR208,0)*$I145*(1+$J145)*$I333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D145","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I145","v":0},{"$f":"J145","v":0},null,null,{"$f":"MAX(M209-L209,0)*$I146*(1+$J146)*$I334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS209-AR209,0)*$I146*(1+$J146)*$I334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C146)+1","v":14},{"$f":"INDEX(lstTariffsFull,C147,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C147,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C147,1)","v":0},null,null,{"$f":"MAX(M210-L210,0)*$I147*(1+$J147)*$I335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS210-AR210,0)*$I147*(1+$J147)*$I335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D147","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I147","v":0},{"$f":"J147","v":0},null,null,{"$f":"MAX(M211-L211,0)*$I148*(1+$J148)*$I336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS211-AR211,0)*$I148*(1+$J148)*$I336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C148)+1","v":15},{"$f":"INDEX(lstTariffsFull,C149,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C149,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C149,1)","v":0},null,null,{"$f":"MAX(M212-L212,0)*$I149*(1+$J149)*$I337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS212-AR212,0)*$I149*(1+$J149)*$I337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D149","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I149","v":0},{"$f":"J149","v":0},null,null,{"$f":"MAX(M213-L213,0)*$I150*(1+$J150)*$I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS213-AR213,0)*$I150*(1+$J150)*$I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C150)+1","v":16},{"$f":"INDEX(lstTariffsFull,C151,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C151,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C151,1)","v":0},null,null,{"$f":"MAX(M214-L214,0)*$I151*(1+$J151)*$I339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS214-AR214,0)*$I151*(1+$J151)*$I339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D151","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I151","v":0},{"$f":"J151","v":0},null,null,{"$f":"MAX(M215-L215,0)*$I152*(1+$J152)*$I340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS215-AR215,0)*$I152*(1+$J152)*$I340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C152)+1","v":17},{"$f":"INDEX(lstTariffsFull,C153,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C153,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C153,1)","v":0},null,null,{"$f":"MAX(M216-L216,0)*$I153*(1+$J153)*$I341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS216-AR216,0)*$I153*(1+$J153)*$I341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D153","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I153","v":0},{"$f":"J153","v":0},null,null,{"$f":"MAX(M217-L217,0)*$I154*(1+$J154)*$I342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS217-AR217,0)*$I154*(1+$J154)*$I342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C154)+1","v":18},{"$f":"INDEX(lstTariffsFull,C155,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C155,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C155,1)","v":0},null,null,{"$f":"MAX(M218-L218,0)*$I155*(1+$J155)*$I343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS218-AR218,0)*$I155*(1+$J155)*$I343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D155","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I155","v":0},{"$f":"J155","v":0},null,null,{"$f":"MAX(M219-L219,0)*$I156*(1+$J156)*$I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS219-AR219,0)*$I156*(1+$J156)*$I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C156)+1","v":19},{"$f":"INDEX(lstTariffsFull,C157,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C157,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C157,1)","v":0},null,null,{"$f":"MAX(M220-L220,0)*$I157*(1+$J157)*$I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS220-AR220,0)*$I157*(1+$J157)*$I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D157","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I157","v":0},{"$f":"J157","v":0},null,null,{"$f":"MAX(M221-L221,0)*$I158*(1+$J158)*$I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS221-AR221,0)*$I158*(1+$J158)*$I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C158)+1","v":20},{"$f":"INDEX(lstTariffsFull,C159,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C159,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C159,1)","v":0},null,null,{"$f":"MAX(M222-L222,0)*$I159*(1+$J159)*$I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS222-AR222,0)*$I159*(1+$J159)*$I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D159","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I159","v":0},{"$f":"J159","v":0},null,null,{"$f":"MAX(M223-L223,0)*$I160*(1+$J160)*$I348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS223-AR223,0)*$I160*(1+$J160)*$I348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C160)+1","v":21},{"$f":"INDEX(lstTariffsFull,C161,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C161,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C161,1)","v":0},null,null,{"$f":"MAX(M224-L224,0)*$I161*(1+$J161)*$I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS224-AR224,0)*$I161*(1+$J161)*$I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D161","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I161","v":0},{"$f":"J161","v":0},null,null,{"$f":"MAX(M225-L225,0)*$I162*(1+$J162)*$I350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS225-AR225,0)*$I162*(1+$J162)*$I350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C162)+1","v":22},{"$f":"INDEX(lstTariffsFull,C163,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C163,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C163,1)","v":0},null,null,{"$f":"MAX(M226-L226,0)*$I163*(1+$J163)*$I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS226-AR226,0)*$I163*(1+$J163)*$I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D163","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I163","v":0},{"$f":"J163","v":0},null,null,{"$f":"MAX(M227-L227,0)*$I164*(1+$J164)*$I352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS227-AR227,0)*$I164*(1+$J164)*$I352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C164)+1","v":23},{"$f":"INDEX(lstTariffsFull,C165,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C165,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C165,1)","v":0},null,null,{"$f":"MAX(M228-L228,0)*$I165*(1+$J165)*$I353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS228-AR228,0)*$I165*(1+$J165)*$I353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D165","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I165","v":0},{"$f":"J165","v":0},null,null,{"$f":"MAX(M229-L229,0)*$I166*(1+$J166)*$I354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS229-AR229,0)*$I166*(1+$J166)*$I354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C166)+1","v":24},{"$f":"INDEX(lstTariffsFull,C167,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C167,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C167,1)","v":0},null,null,{"$f":"MAX(M230-L230,0)*$I167*(1+$J167)*$I355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS230-AR230,0)*$I167*(1+$J167)*$I355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D167","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I167","v":0},{"$f":"J167","v":0},null,null,{"$f":"MAX(M231-L231,0)*$I168*(1+$J168)*$I356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS231-AR231,0)*$I168*(1+$J168)*$I356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C168)+1","v":25},{"$f":"INDEX(lstTariffsFull,C169,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C169,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C169,1)","v":0},null,null,{"$f":"MAX(M232-L232,0)*$I169*(1+$J169)*$I357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS232-AR232,0)*$I169*(1+$J169)*$I357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D169","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I169","v":0},{"$f":"J169","v":0},null,null,{"$f":"MAX(M233-L233,0)*$I170*(1+$J170)*$I358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS233-AR233,0)*$I170*(1+$J170)*$I358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C170)+1","v":26},{"$f":"INDEX(lstTariffsFull,C171,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C171,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C171,1)","v":0},null,null,{"$f":"MAX(M234-L234,0)*$I171*(1+$J171)*$I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS234-AR234,0)*$I171*(1+$J171)*$I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D171","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I171","v":0},{"$f":"J171","v":0},null,null,{"$f":"MAX(M235-L235,0)*$I172*(1+$J172)*$I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS235-AR235,0)*$I172*(1+$J172)*$I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C172)+1","v":27},{"$f":"INDEX(lstTariffsFull,C173,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C173,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C173,1)","v":0},null,null,{"$f":"MAX(M236-L236,0)*$I173*(1+$J173)*$I361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS236-AR236,0)*$I173*(1+$J173)*$I361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D173","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I173","v":0},{"$f":"J173","v":0},null,null,{"$f":"MAX(M237-L237,0)*$I174*(1+$J174)*$I362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS237-AR237,0)*$I174*(1+$J174)*$I362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C174)+1","v":28},{"$f":"INDEX(lstTariffsFull,C175,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C175,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C175,1)","v":0},null,null,{"$f":"MAX(M238-L238,0)*$I175*(1+$J175)*$I363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS238-AR238,0)*$I175*(1+$J175)*$I363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D175","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I175","v":0},{"$f":"J175","v":0},null,null,{"$f":"MAX(M239-L239,0)*$I176*(1+$J176)*$I364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS239-AR239,0)*$I176*(1+$J176)*$I364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C176)+1","v":29},{"$f":"INDEX(lstTariffsFull,C177,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C177,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C177,1)","v":0},null,null,{"$f":"MAX(M240-L240,0)*$I177*(1+$J177)*$I365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS240-AR240,0)*$I177*(1+$J177)*$I365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D177","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I177","v":0},{"$f":"J177","v":0},null,null,{"$f":"MAX(M241-L241,0)*$I178*(1+$J178)*$I366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS241-AR241,0)*$I178*(1+$J178)*$I366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C120:C178)+1","v":30},{"$f":"INDEX(lstTariffsFull,C179,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$J$59:$J$88,C179,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$18:$G$47,C179,1)","v":0},null,null,{"$f":"MAX(M242-L242,0)*$I179*(1+$J179)*$I367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS242-AR242,0)*$I179*(1+$J179)*$I367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D179","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I179","v":0},{"$f":"J179","v":0},null,null,{"$f":"MAX(M243-L243,0)*$I180*(1+$J180)*$I368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS243-AR243,0)*$I180*(1+$J180)*$I368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fixed Income"]
[null,null,null,"Connections by tariff",null,null,null,"Existing?","Heat?"]
[null,null,{"$f":"MAX(C183:C183)+1","v":1},{"$f":"INDEX(lstTariffsFull,C184,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C184,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+L184)*CALC_Project_ANN!M$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+M184)*CALC_Project_ANN!N$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+N184)*CALC_Project_ANN!O$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+O184)*CALC_Project_ANN!P$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+P184)*CALC_Project_ANN!Q$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+Q184)*CALC_Project_ANN!R$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+R184)*CALC_Project_ANN!S$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+S184)*CALC_Project_ANN!T$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+T184)*CALC_Project_ANN!U$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+U184)*CALC_Project_ANN!V$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+V184)*CALC_Project_ANN!W$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+W184)*CALC_Project_ANN!X$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+X184)*CALC_Project_ANN!Y$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+Y184)*CALC_Project_ANN!Z$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+Z184)*CALC_Project_ANN!AA$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AA184)*CALC_Project_ANN!AB$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AB184)*CALC_Project_ANN!AC$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AC184)*CALC_Project_ANN!AD$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AD184)*CALC_Project_ANN!AE$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AE184)*CALC_Project_ANN!AF$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AF184)*CALC_Project_ANN!AG$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AG184)*CALC_Project_ANN!AH$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AH184)*CALC_Project_ANN!AI$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AI184)*CALC_Project_ANN!AJ$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AJ184)*CALC_Project_ANN!AK$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AK184)*CALC_Project_ANN!AL$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AL184)*CALC_Project_ANN!AM$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AM184)*CALC_Project_ANN!AN$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AN184)*CALC_Project_ANN!AO$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AO184)*CALC_Project_ANN!AP$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AP184)*CALC_Project_ANN!AQ$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AQ184)*CALC_Project_ANN!AR$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AR184)*CALC_Project_ANN!AS$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AS184)*CALC_Project_ANN!AT$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AT184)*CALC_Project_ANN!AU$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AU184)*CALC_Project_ANN!AV$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AV184)*CALC_Project_ANN!AW$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AW184)*CALC_Project_ANN!AX$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AX184)*CALC_Project_ANN!AY$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AY184)*CALC_Project_ANN!AZ$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+AZ184)*CALC_Project_ANN!BA$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BA184)*CALC_Project_ANN!BB$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BB184)*CALC_Project_ANN!BC$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BC184)*CALC_Project_ANN!BD$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BD184)*CALC_Project_ANN!BE$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BE184)*CALC_Project_ANN!BF$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BF184)*CALC_Project_ANN!BG$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BG184)*CALC_Project_ANN!BH$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BH184)*CALC_Project_ANN!BI$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BI184)*CALC_Project_ANN!BJ$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BJ184)*CALC_Project_ANN!BK$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BK184)*CALC_Project_ANN!BL$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BL184)*CALC_Project_ANN!BM$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BM184)*CALC_Project_ANN!BN$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BN184)*CALC_Project_ANN!BO$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BO184)*CALC_Project_ANN!BP$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BP184)*CALC_Project_ANN!BQ$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BQ184)*CALC_Project_ANN!BR$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BR184)*CALC_Project_ANN!BS$28*$I184","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D184,INP_General!$H$68:$H$217,$G184,INP_EBalance!$H$15:$H$164,$H184)+BS184)*CALC_Project_ANN!BT$28*$I184","v":0}]
[null,null,null,{"$f":"D184","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I184","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+L185)*CALC_Project_ANN!M$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+M185)*CALC_Project_ANN!N$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+N185)*CALC_Project_ANN!O$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+O185)*CALC_Project_ANN!P$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+P185)*CALC_Project_ANN!Q$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+Q185)*CALC_Project_ANN!R$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+R185)*CALC_Project_ANN!S$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+S185)*CALC_Project_ANN!T$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+T185)*CALC_Project_ANN!U$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+U185)*CALC_Project_ANN!V$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+V185)*CALC_Project_ANN!W$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+W185)*CALC_Project_ANN!X$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+X185)*CALC_Project_ANN!Y$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+Y185)*CALC_Project_ANN!Z$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+Z185)*CALC_Project_ANN!AA$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AA185)*CALC_Project_ANN!AB$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AB185)*CALC_Project_ANN!AC$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AC185)*CALC_Project_ANN!AD$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AD185)*CALC_Project_ANN!AE$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AE185)*CALC_Project_ANN!AF$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AF185)*CALC_Project_ANN!AG$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AG185)*CALC_Project_ANN!AH$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AH185)*CALC_Project_ANN!AI$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AI185)*CALC_Project_ANN!AJ$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AJ185)*CALC_Project_ANN!AK$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AK185)*CALC_Project_ANN!AL$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AL185)*CALC_Project_ANN!AM$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AM185)*CALC_Project_ANN!AN$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AN185)*CALC_Project_ANN!AO$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AO185)*CALC_Project_ANN!AP$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AP185)*CALC_Project_ANN!AQ$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AQ185)*CALC_Project_ANN!AR$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AR185)*CALC_Project_ANN!AS$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AS185)*CALC_Project_ANN!AT$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AT185)*CALC_Project_ANN!AU$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AU185)*CALC_Project_ANN!AV$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AV185)*CALC_Project_ANN!AW$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AW185)*CALC_Project_ANN!AX$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AX185)*CALC_Project_ANN!AY$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AY185)*CALC_Project_ANN!AZ$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+AZ185)*CALC_Project_ANN!BA$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BA185)*CALC_Project_ANN!BB$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BB185)*CALC_Project_ANN!BC$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BC185)*CALC_Project_ANN!BD$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BD185)*CALC_Project_ANN!BE$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BE185)*CALC_Project_ANN!BF$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BF185)*CALC_Project_ANN!BG$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BG185)*CALC_Project_ANN!BH$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BH185)*CALC_Project_ANN!BI$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BI185)*CALC_Project_ANN!BJ$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BJ185)*CALC_Project_ANN!BK$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BK185)*CALC_Project_ANN!BL$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BL185)*CALC_Project_ANN!BM$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BM185)*CALC_Project_ANN!BN$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BN185)*CALC_Project_ANN!BO$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BO185)*CALC_Project_ANN!BP$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BP185)*CALC_Project_ANN!BQ$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BQ185)*CALC_Project_ANN!BR$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BR185)*CALC_Project_ANN!BS$28*$I185","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D185,INP_General!$H$68:$H$217,$G185,INP_EBalance!$H$15:$H$164,$H185)+BS185)*CALC_Project_ANN!BT$28*$I185","v":0}]
[null,null,{"$f":"MAX(C183:C185)+1","v":2},{"$f":"INDEX(lstTariffsFull,C186,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C186,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+L186)*CALC_Project_ANN!M$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+M186)*CALC_Project_ANN!N$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+N186)*CALC_Project_ANN!O$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+O186)*CALC_Project_ANN!P$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+P186)*CALC_Project_ANN!Q$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+Q186)*CALC_Project_ANN!R$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+R186)*CALC_Project_ANN!S$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+S186)*CALC_Project_ANN!T$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+T186)*CALC_Project_ANN!U$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+U186)*CALC_Project_ANN!V$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+V186)*CALC_Project_ANN!W$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+W186)*CALC_Project_ANN!X$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+X186)*CALC_Project_ANN!Y$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+Y186)*CALC_Project_ANN!Z$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+Z186)*CALC_Project_ANN!AA$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AA186)*CALC_Project_ANN!AB$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AB186)*CALC_Project_ANN!AC$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AC186)*CALC_Project_ANN!AD$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AD186)*CALC_Project_ANN!AE$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AE186)*CALC_Project_ANN!AF$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AF186)*CALC_Project_ANN!AG$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AG186)*CALC_Project_ANN!AH$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AH186)*CALC_Project_ANN!AI$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AI186)*CALC_Project_ANN!AJ$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AJ186)*CALC_Project_ANN!AK$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AK186)*CALC_Project_ANN!AL$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AL186)*CALC_Project_ANN!AM$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AM186)*CALC_Project_ANN!AN$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AN186)*CALC_Project_ANN!AO$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AO186)*CALC_Project_ANN!AP$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AP186)*CALC_Project_ANN!AQ$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AQ186)*CALC_Project_ANN!AR$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AR186)*CALC_Project_ANN!AS$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AS186)*CALC_Project_ANN!AT$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AT186)*CALC_Project_ANN!AU$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AU186)*CALC_Project_ANN!AV$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AV186)*CALC_Project_ANN!AW$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AW186)*CALC_Project_ANN!AX$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AX186)*CALC_Project_ANN!AY$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AY186)*CALC_Project_ANN!AZ$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+AZ186)*CALC_Project_ANN!BA$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BA186)*CALC_Project_ANN!BB$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BB186)*CALC_Project_ANN!BC$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BC186)*CALC_Project_ANN!BD$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BD186)*CALC_Project_ANN!BE$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BE186)*CALC_Project_ANN!BF$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BF186)*CALC_Project_ANN!BG$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BG186)*CALC_Project_ANN!BH$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BH186)*CALC_Project_ANN!BI$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BI186)*CALC_Project_ANN!BJ$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BJ186)*CALC_Project_ANN!BK$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BK186)*CALC_Project_ANN!BL$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BL186)*CALC_Project_ANN!BM$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BM186)*CALC_Project_ANN!BN$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BN186)*CALC_Project_ANN!BO$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BO186)*CALC_Project_ANN!BP$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BP186)*CALC_Project_ANN!BQ$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BQ186)*CALC_Project_ANN!BR$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BR186)*CALC_Project_ANN!BS$28*$I186","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D186,INP_General!$H$68:$H$217,$G186,INP_EBalance!$H$15:$H$164,$H186)+BS186)*CALC_Project_ANN!BT$28*$I186","v":0}]
[null,null,null,{"$f":"D186","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I186","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+L187)*CALC_Project_ANN!M$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+M187)*CALC_Project_ANN!N$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+N187)*CALC_Project_ANN!O$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+O187)*CALC_Project_ANN!P$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+P187)*CALC_Project_ANN!Q$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+Q187)*CALC_Project_ANN!R$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+R187)*CALC_Project_ANN!S$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+S187)*CALC_Project_ANN!T$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+T187)*CALC_Project_ANN!U$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+U187)*CALC_Project_ANN!V$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+V187)*CALC_Project_ANN!W$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+W187)*CALC_Project_ANN!X$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+X187)*CALC_Project_ANN!Y$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+Y187)*CALC_Project_ANN!Z$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+Z187)*CALC_Project_ANN!AA$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AA187)*CALC_Project_ANN!AB$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AB187)*CALC_Project_ANN!AC$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AC187)*CALC_Project_ANN!AD$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AD187)*CALC_Project_ANN!AE$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AE187)*CALC_Project_ANN!AF$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AF187)*CALC_Project_ANN!AG$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AG187)*CALC_Project_ANN!AH$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AH187)*CALC_Project_ANN!AI$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AI187)*CALC_Project_ANN!AJ$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AJ187)*CALC_Project_ANN!AK$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AK187)*CALC_Project_ANN!AL$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AL187)*CALC_Project_ANN!AM$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AM187)*CALC_Project_ANN!AN$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AN187)*CALC_Project_ANN!AO$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AO187)*CALC_Project_ANN!AP$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AP187)*CALC_Project_ANN!AQ$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AQ187)*CALC_Project_ANN!AR$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AR187)*CALC_Project_ANN!AS$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AS187)*CALC_Project_ANN!AT$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AT187)*CALC_Project_ANN!AU$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AU187)*CALC_Project_ANN!AV$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AV187)*CALC_Project_ANN!AW$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AW187)*CALC_Project_ANN!AX$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AX187)*CALC_Project_ANN!AY$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AY187)*CALC_Project_ANN!AZ$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+AZ187)*CALC_Project_ANN!BA$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BA187)*CALC_Project_ANN!BB$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BB187)*CALC_Project_ANN!BC$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BC187)*CALC_Project_ANN!BD$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BD187)*CALC_Project_ANN!BE$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BE187)*CALC_Project_ANN!BF$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BF187)*CALC_Project_ANN!BG$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BG187)*CALC_Project_ANN!BH$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BH187)*CALC_Project_ANN!BI$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BI187)*CALC_Project_ANN!BJ$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BJ187)*CALC_Project_ANN!BK$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BK187)*CALC_Project_ANN!BL$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BL187)*CALC_Project_ANN!BM$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BM187)*CALC_Project_ANN!BN$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BN187)*CALC_Project_ANN!BO$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BO187)*CALC_Project_ANN!BP$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BP187)*CALC_Project_ANN!BQ$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BQ187)*CALC_Project_ANN!BR$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BR187)*CALC_Project_ANN!BS$28*$I187","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D187,INP_General!$H$68:$H$217,$G187,INP_EBalance!$H$15:$H$164,$H187)+BS187)*CALC_Project_ANN!BT$28*$I187","v":0}]
[null,null,{"$f":"MAX(C183:C187)+1","v":3},{"$f":"INDEX(lstTariffsFull,C188,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C188,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+L188)*CALC_Project_ANN!M$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+M188)*CALC_Project_ANN!N$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+N188)*CALC_Project_ANN!O$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+O188)*CALC_Project_ANN!P$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+P188)*CALC_Project_ANN!Q$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+Q188)*CALC_Project_ANN!R$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+R188)*CALC_Project_ANN!S$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+S188)*CALC_Project_ANN!T$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+T188)*CALC_Project_ANN!U$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+U188)*CALC_Project_ANN!V$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+V188)*CALC_Project_ANN!W$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+W188)*CALC_Project_ANN!X$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+X188)*CALC_Project_ANN!Y$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+Y188)*CALC_Project_ANN!Z$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+Z188)*CALC_Project_ANN!AA$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AA188)*CALC_Project_ANN!AB$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AB188)*CALC_Project_ANN!AC$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AC188)*CALC_Project_ANN!AD$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AD188)*CALC_Project_ANN!AE$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AE188)*CALC_Project_ANN!AF$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AF188)*CALC_Project_ANN!AG$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AG188)*CALC_Project_ANN!AH$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AH188)*CALC_Project_ANN!AI$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AI188)*CALC_Project_ANN!AJ$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AJ188)*CALC_Project_ANN!AK$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AK188)*CALC_Project_ANN!AL$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AL188)*CALC_Project_ANN!AM$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AM188)*CALC_Project_ANN!AN$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AN188)*CALC_Project_ANN!AO$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AO188)*CALC_Project_ANN!AP$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AP188)*CALC_Project_ANN!AQ$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AQ188)*CALC_Project_ANN!AR$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AR188)*CALC_Project_ANN!AS$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AS188)*CALC_Project_ANN!AT$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AT188)*CALC_Project_ANN!AU$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AU188)*CALC_Project_ANN!AV$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AV188)*CALC_Project_ANN!AW$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AW188)*CALC_Project_ANN!AX$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AX188)*CALC_Project_ANN!AY$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AY188)*CALC_Project_ANN!AZ$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+AZ188)*CALC_Project_ANN!BA$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BA188)*CALC_Project_ANN!BB$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BB188)*CALC_Project_ANN!BC$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BC188)*CALC_Project_ANN!BD$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BD188)*CALC_Project_ANN!BE$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BE188)*CALC_Project_ANN!BF$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BF188)*CALC_Project_ANN!BG$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BG188)*CALC_Project_ANN!BH$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BH188)*CALC_Project_ANN!BI$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BI188)*CALC_Project_ANN!BJ$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BJ188)*CALC_Project_ANN!BK$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BK188)*CALC_Project_ANN!BL$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BL188)*CALC_Project_ANN!BM$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BM188)*CALC_Project_ANN!BN$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BN188)*CALC_Project_ANN!BO$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BO188)*CALC_Project_ANN!BP$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BP188)*CALC_Project_ANN!BQ$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BQ188)*CALC_Project_ANN!BR$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BR188)*CALC_Project_ANN!BS$28*$I188","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D188,INP_General!$H$68:$H$217,$G188,INP_EBalance!$H$15:$H$164,$H188)+BS188)*CALC_Project_ANN!BT$28*$I188","v":0}]
[null,null,null,{"$f":"D188","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I188","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+L189)*CALC_Project_ANN!M$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+M189)*CALC_Project_ANN!N$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+N189)*CALC_Project_ANN!O$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+O189)*CALC_Project_ANN!P$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+P189)*CALC_Project_ANN!Q$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+Q189)*CALC_Project_ANN!R$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+R189)*CALC_Project_ANN!S$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+S189)*CALC_Project_ANN!T$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+T189)*CALC_Project_ANN!U$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+U189)*CALC_Project_ANN!V$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+V189)*CALC_Project_ANN!W$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+W189)*CALC_Project_ANN!X$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+X189)*CALC_Project_ANN!Y$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+Y189)*CALC_Project_ANN!Z$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+Z189)*CALC_Project_ANN!AA$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AA189)*CALC_Project_ANN!AB$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AB189)*CALC_Project_ANN!AC$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AC189)*CALC_Project_ANN!AD$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AD189)*CALC_Project_ANN!AE$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AE189)*CALC_Project_ANN!AF$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AF189)*CALC_Project_ANN!AG$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AG189)*CALC_Project_ANN!AH$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AH189)*CALC_Project_ANN!AI$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AI189)*CALC_Project_ANN!AJ$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AJ189)*CALC_Project_ANN!AK$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AK189)*CALC_Project_ANN!AL$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AL189)*CALC_Project_ANN!AM$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AM189)*CALC_Project_ANN!AN$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AN189)*CALC_Project_ANN!AO$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AO189)*CALC_Project_ANN!AP$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AP189)*CALC_Project_ANN!AQ$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AQ189)*CALC_Project_ANN!AR$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AR189)*CALC_Project_ANN!AS$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AS189)*CALC_Project_ANN!AT$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AT189)*CALC_Project_ANN!AU$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AU189)*CALC_Project_ANN!AV$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AV189)*CALC_Project_ANN!AW$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AW189)*CALC_Project_ANN!AX$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AX189)*CALC_Project_ANN!AY$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AY189)*CALC_Project_ANN!AZ$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+AZ189)*CALC_Project_ANN!BA$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BA189)*CALC_Project_ANN!BB$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BB189)*CALC_Project_ANN!BC$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BC189)*CALC_Project_ANN!BD$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BD189)*CALC_Project_ANN!BE$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BE189)*CALC_Project_ANN!BF$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BF189)*CALC_Project_ANN!BG$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BG189)*CALC_Project_ANN!BH$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BH189)*CALC_Project_ANN!BI$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BI189)*CALC_Project_ANN!BJ$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BJ189)*CALC_Project_ANN!BK$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BK189)*CALC_Project_ANN!BL$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BL189)*CALC_Project_ANN!BM$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BM189)*CALC_Project_ANN!BN$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BN189)*CALC_Project_ANN!BO$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BO189)*CALC_Project_ANN!BP$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BP189)*CALC_Project_ANN!BQ$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BQ189)*CALC_Project_ANN!BR$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BR189)*CALC_Project_ANN!BS$28*$I189","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D189,INP_General!$H$68:$H$217,$G189,INP_EBalance!$H$15:$H$164,$H189)+BS189)*CALC_Project_ANN!BT$28*$I189","v":0}]
[null,null,{"$f":"MAX(C183:C189)+1","v":4},{"$f":"INDEX(lstTariffsFull,C190,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C190,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+L190)*CALC_Project_ANN!M$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+M190)*CALC_Project_ANN!N$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+N190)*CALC_Project_ANN!O$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+O190)*CALC_Project_ANN!P$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+P190)*CALC_Project_ANN!Q$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+Q190)*CALC_Project_ANN!R$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+R190)*CALC_Project_ANN!S$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+S190)*CALC_Project_ANN!T$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+T190)*CALC_Project_ANN!U$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+U190)*CALC_Project_ANN!V$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+V190)*CALC_Project_ANN!W$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+W190)*CALC_Project_ANN!X$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+X190)*CALC_Project_ANN!Y$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+Y190)*CALC_Project_ANN!Z$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+Z190)*CALC_Project_ANN!AA$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AA190)*CALC_Project_ANN!AB$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AB190)*CALC_Project_ANN!AC$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AC190)*CALC_Project_ANN!AD$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AD190)*CALC_Project_ANN!AE$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AE190)*CALC_Project_ANN!AF$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AF190)*CALC_Project_ANN!AG$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AG190)*CALC_Project_ANN!AH$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AH190)*CALC_Project_ANN!AI$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AI190)*CALC_Project_ANN!AJ$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AJ190)*CALC_Project_ANN!AK$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AK190)*CALC_Project_ANN!AL$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AL190)*CALC_Project_ANN!AM$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AM190)*CALC_Project_ANN!AN$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AN190)*CALC_Project_ANN!AO$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AO190)*CALC_Project_ANN!AP$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AP190)*CALC_Project_ANN!AQ$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AQ190)*CALC_Project_ANN!AR$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AR190)*CALC_Project_ANN!AS$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AS190)*CALC_Project_ANN!AT$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AT190)*CALC_Project_ANN!AU$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AU190)*CALC_Project_ANN!AV$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AV190)*CALC_Project_ANN!AW$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AW190)*CALC_Project_ANN!AX$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AX190)*CALC_Project_ANN!AY$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AY190)*CALC_Project_ANN!AZ$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+AZ190)*CALC_Project_ANN!BA$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BA190)*CALC_Project_ANN!BB$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BB190)*CALC_Project_ANN!BC$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BC190)*CALC_Project_ANN!BD$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BD190)*CALC_Project_ANN!BE$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BE190)*CALC_Project_ANN!BF$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BF190)*CALC_Project_ANN!BG$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BG190)*CALC_Project_ANN!BH$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BH190)*CALC_Project_ANN!BI$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BI190)*CALC_Project_ANN!BJ$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BJ190)*CALC_Project_ANN!BK$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BK190)*CALC_Project_ANN!BL$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BL190)*CALC_Project_ANN!BM$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BM190)*CALC_Project_ANN!BN$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BN190)*CALC_Project_ANN!BO$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BO190)*CALC_Project_ANN!BP$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BP190)*CALC_Project_ANN!BQ$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BQ190)*CALC_Project_ANN!BR$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BR190)*CALC_Project_ANN!BS$28*$I190","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D190,INP_General!$H$68:$H$217,$G190,INP_EBalance!$H$15:$H$164,$H190)+BS190)*CALC_Project_ANN!BT$28*$I190","v":0}]
[null,null,null,{"$f":"D190","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I190","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+L191)*CALC_Project_ANN!M$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+M191)*CALC_Project_ANN!N$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+N191)*CALC_Project_ANN!O$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+O191)*CALC_Project_ANN!P$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+P191)*CALC_Project_ANN!Q$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+Q191)*CALC_Project_ANN!R$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+R191)*CALC_Project_ANN!S$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+S191)*CALC_Project_ANN!T$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+T191)*CALC_Project_ANN!U$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+U191)*CALC_Project_ANN!V$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+V191)*CALC_Project_ANN!W$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+W191)*CALC_Project_ANN!X$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+X191)*CALC_Project_ANN!Y$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+Y191)*CALC_Project_ANN!Z$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+Z191)*CALC_Project_ANN!AA$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AA191)*CALC_Project_ANN!AB$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AB191)*CALC_Project_ANN!AC$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AC191)*CALC_Project_ANN!AD$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AD191)*CALC_Project_ANN!AE$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AE191)*CALC_Project_ANN!AF$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AF191)*CALC_Project_ANN!AG$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AG191)*CALC_Project_ANN!AH$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AH191)*CALC_Project_ANN!AI$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AI191)*CALC_Project_ANN!AJ$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AJ191)*CALC_Project_ANN!AK$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AK191)*CALC_Project_ANN!AL$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AL191)*CALC_Project_ANN!AM$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AM191)*CALC_Project_ANN!AN$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AN191)*CALC_Project_ANN!AO$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AO191)*CALC_Project_ANN!AP$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AP191)*CALC_Project_ANN!AQ$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AQ191)*CALC_Project_ANN!AR$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AR191)*CALC_Project_ANN!AS$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AS191)*CALC_Project_ANN!AT$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AT191)*CALC_Project_ANN!AU$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AU191)*CALC_Project_ANN!AV$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AV191)*CALC_Project_ANN!AW$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AW191)*CALC_Project_ANN!AX$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AX191)*CALC_Project_ANN!AY$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AY191)*CALC_Project_ANN!AZ$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+AZ191)*CALC_Project_ANN!BA$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BA191)*CALC_Project_ANN!BB$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BB191)*CALC_Project_ANN!BC$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BC191)*CALC_Project_ANN!BD$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BD191)*CALC_Project_ANN!BE$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BE191)*CALC_Project_ANN!BF$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BF191)*CALC_Project_ANN!BG$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BG191)*CALC_Project_ANN!BH$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BH191)*CALC_Project_ANN!BI$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BI191)*CALC_Project_ANN!BJ$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BJ191)*CALC_Project_ANN!BK$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BK191)*CALC_Project_ANN!BL$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BL191)*CALC_Project_ANN!BM$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BM191)*CALC_Project_ANN!BN$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BN191)*CALC_Project_ANN!BO$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BO191)*CALC_Project_ANN!BP$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BP191)*CALC_Project_ANN!BQ$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BQ191)*CALC_Project_ANN!BR$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BR191)*CALC_Project_ANN!BS$28*$I191","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D191,INP_General!$H$68:$H$217,$G191,INP_EBalance!$H$15:$H$164,$H191)+BS191)*CALC_Project_ANN!BT$28*$I191","v":0}]
[null,null,{"$f":"MAX(C183:C191)+1","v":5},{"$f":"INDEX(lstTariffsFull,C192,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C192,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+L192)*CALC_Project_ANN!M$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+M192)*CALC_Project_ANN!N$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+N192)*CALC_Project_ANN!O$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+O192)*CALC_Project_ANN!P$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+P192)*CALC_Project_ANN!Q$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+Q192)*CALC_Project_ANN!R$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+R192)*CALC_Project_ANN!S$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+S192)*CALC_Project_ANN!T$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+T192)*CALC_Project_ANN!U$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+U192)*CALC_Project_ANN!V$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+V192)*CALC_Project_ANN!W$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+W192)*CALC_Project_ANN!X$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+X192)*CALC_Project_ANN!Y$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+Y192)*CALC_Project_ANN!Z$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+Z192)*CALC_Project_ANN!AA$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AA192)*CALC_Project_ANN!AB$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AB192)*CALC_Project_ANN!AC$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AC192)*CALC_Project_ANN!AD$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AD192)*CALC_Project_ANN!AE$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AE192)*CALC_Project_ANN!AF$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AF192)*CALC_Project_ANN!AG$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AG192)*CALC_Project_ANN!AH$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AH192)*CALC_Project_ANN!AI$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AI192)*CALC_Project_ANN!AJ$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AJ192)*CALC_Project_ANN!AK$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AK192)*CALC_Project_ANN!AL$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AL192)*CALC_Project_ANN!AM$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AM192)*CALC_Project_ANN!AN$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AN192)*CALC_Project_ANN!AO$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AO192)*CALC_Project_ANN!AP$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AP192)*CALC_Project_ANN!AQ$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AQ192)*CALC_Project_ANN!AR$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AR192)*CALC_Project_ANN!AS$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AS192)*CALC_Project_ANN!AT$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AT192)*CALC_Project_ANN!AU$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AU192)*CALC_Project_ANN!AV$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AV192)*CALC_Project_ANN!AW$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AW192)*CALC_Project_ANN!AX$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AX192)*CALC_Project_ANN!AY$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AY192)*CALC_Project_ANN!AZ$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+AZ192)*CALC_Project_ANN!BA$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BA192)*CALC_Project_ANN!BB$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BB192)*CALC_Project_ANN!BC$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BC192)*CALC_Project_ANN!BD$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BD192)*CALC_Project_ANN!BE$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BE192)*CALC_Project_ANN!BF$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BF192)*CALC_Project_ANN!BG$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BG192)*CALC_Project_ANN!BH$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BH192)*CALC_Project_ANN!BI$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BI192)*CALC_Project_ANN!BJ$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BJ192)*CALC_Project_ANN!BK$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BK192)*CALC_Project_ANN!BL$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BL192)*CALC_Project_ANN!BM$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BM192)*CALC_Project_ANN!BN$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BN192)*CALC_Project_ANN!BO$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BO192)*CALC_Project_ANN!BP$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BP192)*CALC_Project_ANN!BQ$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BQ192)*CALC_Project_ANN!BR$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BR192)*CALC_Project_ANN!BS$28*$I192","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D192,INP_General!$H$68:$H$217,$G192,INP_EBalance!$H$15:$H$164,$H192)+BS192)*CALC_Project_ANN!BT$28*$I192","v":0}]
[null,null,null,{"$f":"D192","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I192","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+L193)*CALC_Project_ANN!M$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+M193)*CALC_Project_ANN!N$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+N193)*CALC_Project_ANN!O$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+O193)*CALC_Project_ANN!P$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+P193)*CALC_Project_ANN!Q$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+Q193)*CALC_Project_ANN!R$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+R193)*CALC_Project_ANN!S$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+S193)*CALC_Project_ANN!T$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+T193)*CALC_Project_ANN!U$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+U193)*CALC_Project_ANN!V$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+V193)*CALC_Project_ANN!W$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+W193)*CALC_Project_ANN!X$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+X193)*CALC_Project_ANN!Y$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+Y193)*CALC_Project_ANN!Z$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+Z193)*CALC_Project_ANN!AA$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AA193)*CALC_Project_ANN!AB$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AB193)*CALC_Project_ANN!AC$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AC193)*CALC_Project_ANN!AD$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AD193)*CALC_Project_ANN!AE$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AE193)*CALC_Project_ANN!AF$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AF193)*CALC_Project_ANN!AG$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AG193)*CALC_Project_ANN!AH$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AH193)*CALC_Project_ANN!AI$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AI193)*CALC_Project_ANN!AJ$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AJ193)*CALC_Project_ANN!AK$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AK193)*CALC_Project_ANN!AL$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AL193)*CALC_Project_ANN!AM$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AM193)*CALC_Project_ANN!AN$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AN193)*CALC_Project_ANN!AO$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AO193)*CALC_Project_ANN!AP$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AP193)*CALC_Project_ANN!AQ$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AQ193)*CALC_Project_ANN!AR$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AR193)*CALC_Project_ANN!AS$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AS193)*CALC_Project_ANN!AT$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AT193)*CALC_Project_ANN!AU$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AU193)*CALC_Project_ANN!AV$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AV193)*CALC_Project_ANN!AW$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AW193)*CALC_Project_ANN!AX$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AX193)*CALC_Project_ANN!AY$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AY193)*CALC_Project_ANN!AZ$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+AZ193)*CALC_Project_ANN!BA$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BA193)*CALC_Project_ANN!BB$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BB193)*CALC_Project_ANN!BC$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BC193)*CALC_Project_ANN!BD$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BD193)*CALC_Project_ANN!BE$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BE193)*CALC_Project_ANN!BF$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BF193)*CALC_Project_ANN!BG$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BG193)*CALC_Project_ANN!BH$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BH193)*CALC_Project_ANN!BI$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BI193)*CALC_Project_ANN!BJ$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BJ193)*CALC_Project_ANN!BK$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BK193)*CALC_Project_ANN!BL$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BL193)*CALC_Project_ANN!BM$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BM193)*CALC_Project_ANN!BN$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BN193)*CALC_Project_ANN!BO$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BO193)*CALC_Project_ANN!BP$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BP193)*CALC_Project_ANN!BQ$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BQ193)*CALC_Project_ANN!BR$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BR193)*CALC_Project_ANN!BS$28*$I193","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D193,INP_General!$H$68:$H$217,$G193,INP_EBalance!$H$15:$H$164,$H193)+BS193)*CALC_Project_ANN!BT$28*$I193","v":0}]
[null,null,{"$f":"MAX(C183:C193)+1","v":6},{"$f":"INDEX(lstTariffsFull,C194,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C194,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+L194)*CALC_Project_ANN!M$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+M194)*CALC_Project_ANN!N$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+N194)*CALC_Project_ANN!O$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+O194)*CALC_Project_ANN!P$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+P194)*CALC_Project_ANN!Q$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+Q194)*CALC_Project_ANN!R$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+R194)*CALC_Project_ANN!S$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+S194)*CALC_Project_ANN!T$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+T194)*CALC_Project_ANN!U$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+U194)*CALC_Project_ANN!V$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+V194)*CALC_Project_ANN!W$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+W194)*CALC_Project_ANN!X$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+X194)*CALC_Project_ANN!Y$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+Y194)*CALC_Project_ANN!Z$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+Z194)*CALC_Project_ANN!AA$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AA194)*CALC_Project_ANN!AB$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AB194)*CALC_Project_ANN!AC$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AC194)*CALC_Project_ANN!AD$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AD194)*CALC_Project_ANN!AE$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AE194)*CALC_Project_ANN!AF$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AF194)*CALC_Project_ANN!AG$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AG194)*CALC_Project_ANN!AH$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AH194)*CALC_Project_ANN!AI$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AI194)*CALC_Project_ANN!AJ$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AJ194)*CALC_Project_ANN!AK$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AK194)*CALC_Project_ANN!AL$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AL194)*CALC_Project_ANN!AM$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AM194)*CALC_Project_ANN!AN$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AN194)*CALC_Project_ANN!AO$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AO194)*CALC_Project_ANN!AP$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AP194)*CALC_Project_ANN!AQ$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AQ194)*CALC_Project_ANN!AR$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AR194)*CALC_Project_ANN!AS$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AS194)*CALC_Project_ANN!AT$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AT194)*CALC_Project_ANN!AU$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AU194)*CALC_Project_ANN!AV$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AV194)*CALC_Project_ANN!AW$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AW194)*CALC_Project_ANN!AX$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AX194)*CALC_Project_ANN!AY$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AY194)*CALC_Project_ANN!AZ$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+AZ194)*CALC_Project_ANN!BA$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BA194)*CALC_Project_ANN!BB$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BB194)*CALC_Project_ANN!BC$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BC194)*CALC_Project_ANN!BD$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BD194)*CALC_Project_ANN!BE$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BE194)*CALC_Project_ANN!BF$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BF194)*CALC_Project_ANN!BG$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BG194)*CALC_Project_ANN!BH$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BH194)*CALC_Project_ANN!BI$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BI194)*CALC_Project_ANN!BJ$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BJ194)*CALC_Project_ANN!BK$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BK194)*CALC_Project_ANN!BL$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BL194)*CALC_Project_ANN!BM$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BM194)*CALC_Project_ANN!BN$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BN194)*CALC_Project_ANN!BO$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BO194)*CALC_Project_ANN!BP$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BP194)*CALC_Project_ANN!BQ$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BQ194)*CALC_Project_ANN!BR$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BR194)*CALC_Project_ANN!BS$28*$I194","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D194,INP_General!$H$68:$H$217,$G194,INP_EBalance!$H$15:$H$164,$H194)+BS194)*CALC_Project_ANN!BT$28*$I194","v":0}]
[null,null,null,{"$f":"D194","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I194","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+L195)*CALC_Project_ANN!M$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+M195)*CALC_Project_ANN!N$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+N195)*CALC_Project_ANN!O$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+O195)*CALC_Project_ANN!P$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+P195)*CALC_Project_ANN!Q$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+Q195)*CALC_Project_ANN!R$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+R195)*CALC_Project_ANN!S$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+S195)*CALC_Project_ANN!T$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+T195)*CALC_Project_ANN!U$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+U195)*CALC_Project_ANN!V$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+V195)*CALC_Project_ANN!W$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+W195)*CALC_Project_ANN!X$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+X195)*CALC_Project_ANN!Y$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+Y195)*CALC_Project_ANN!Z$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+Z195)*CALC_Project_ANN!AA$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AA195)*CALC_Project_ANN!AB$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AB195)*CALC_Project_ANN!AC$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AC195)*CALC_Project_ANN!AD$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AD195)*CALC_Project_ANN!AE$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AE195)*CALC_Project_ANN!AF$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AF195)*CALC_Project_ANN!AG$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AG195)*CALC_Project_ANN!AH$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AH195)*CALC_Project_ANN!AI$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AI195)*CALC_Project_ANN!AJ$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AJ195)*CALC_Project_ANN!AK$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AK195)*CALC_Project_ANN!AL$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AL195)*CALC_Project_ANN!AM$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AM195)*CALC_Project_ANN!AN$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AN195)*CALC_Project_ANN!AO$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AO195)*CALC_Project_ANN!AP$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AP195)*CALC_Project_ANN!AQ$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AQ195)*CALC_Project_ANN!AR$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AR195)*CALC_Project_ANN!AS$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AS195)*CALC_Project_ANN!AT$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AT195)*CALC_Project_ANN!AU$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AU195)*CALC_Project_ANN!AV$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AV195)*CALC_Project_ANN!AW$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AW195)*CALC_Project_ANN!AX$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AX195)*CALC_Project_ANN!AY$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AY195)*CALC_Project_ANN!AZ$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+AZ195)*CALC_Project_ANN!BA$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BA195)*CALC_Project_ANN!BB$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BB195)*CALC_Project_ANN!BC$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BC195)*CALC_Project_ANN!BD$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BD195)*CALC_Project_ANN!BE$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BE195)*CALC_Project_ANN!BF$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BF195)*CALC_Project_ANN!BG$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BG195)*CALC_Project_ANN!BH$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BH195)*CALC_Project_ANN!BI$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BI195)*CALC_Project_ANN!BJ$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BJ195)*CALC_Project_ANN!BK$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BK195)*CALC_Project_ANN!BL$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BL195)*CALC_Project_ANN!BM$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BM195)*CALC_Project_ANN!BN$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BN195)*CALC_Project_ANN!BO$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BO195)*CALC_Project_ANN!BP$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BP195)*CALC_Project_ANN!BQ$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BQ195)*CALC_Project_ANN!BR$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BR195)*CALC_Project_ANN!BS$28*$I195","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D195,INP_General!$H$68:$H$217,$G195,INP_EBalance!$H$15:$H$164,$H195)+BS195)*CALC_Project_ANN!BT$28*$I195","v":0}]
[null,null,{"$f":"MAX(C183:C195)+1","v":7},{"$f":"INDEX(lstTariffsFull,C196,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C196,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+L196)*CALC_Project_ANN!M$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+M196)*CALC_Project_ANN!N$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+N196)*CALC_Project_ANN!O$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+O196)*CALC_Project_ANN!P$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+P196)*CALC_Project_ANN!Q$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+Q196)*CALC_Project_ANN!R$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+R196)*CALC_Project_ANN!S$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+S196)*CALC_Project_ANN!T$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+T196)*CALC_Project_ANN!U$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+U196)*CALC_Project_ANN!V$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+V196)*CALC_Project_ANN!W$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+W196)*CALC_Project_ANN!X$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+X196)*CALC_Project_ANN!Y$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+Y196)*CALC_Project_ANN!Z$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+Z196)*CALC_Project_ANN!AA$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AA196)*CALC_Project_ANN!AB$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AB196)*CALC_Project_ANN!AC$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AC196)*CALC_Project_ANN!AD$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AD196)*CALC_Project_ANN!AE$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AE196)*CALC_Project_ANN!AF$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AF196)*CALC_Project_ANN!AG$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AG196)*CALC_Project_ANN!AH$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AH196)*CALC_Project_ANN!AI$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AI196)*CALC_Project_ANN!AJ$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AJ196)*CALC_Project_ANN!AK$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AK196)*CALC_Project_ANN!AL$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AL196)*CALC_Project_ANN!AM$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AM196)*CALC_Project_ANN!AN$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AN196)*CALC_Project_ANN!AO$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AO196)*CALC_Project_ANN!AP$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AP196)*CALC_Project_ANN!AQ$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AQ196)*CALC_Project_ANN!AR$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AR196)*CALC_Project_ANN!AS$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AS196)*CALC_Project_ANN!AT$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AT196)*CALC_Project_ANN!AU$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AU196)*CALC_Project_ANN!AV$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AV196)*CALC_Project_ANN!AW$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AW196)*CALC_Project_ANN!AX$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AX196)*CALC_Project_ANN!AY$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AY196)*CALC_Project_ANN!AZ$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+AZ196)*CALC_Project_ANN!BA$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BA196)*CALC_Project_ANN!BB$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BB196)*CALC_Project_ANN!BC$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BC196)*CALC_Project_ANN!BD$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BD196)*CALC_Project_ANN!BE$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BE196)*CALC_Project_ANN!BF$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BF196)*CALC_Project_ANN!BG$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BG196)*CALC_Project_ANN!BH$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BH196)*CALC_Project_ANN!BI$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BI196)*CALC_Project_ANN!BJ$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BJ196)*CALC_Project_ANN!BK$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BK196)*CALC_Project_ANN!BL$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BL196)*CALC_Project_ANN!BM$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BM196)*CALC_Project_ANN!BN$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BN196)*CALC_Project_ANN!BO$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BO196)*CALC_Project_ANN!BP$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BP196)*CALC_Project_ANN!BQ$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BQ196)*CALC_Project_ANN!BR$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BR196)*CALC_Project_ANN!BS$28*$I196","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D196,INP_General!$H$68:$H$217,$G196,INP_EBalance!$H$15:$H$164,$H196)+BS196)*CALC_Project_ANN!BT$28*$I196","v":0}]
[null,null,null,{"$f":"D196","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I196","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+L197)*CALC_Project_ANN!M$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+M197)*CALC_Project_ANN!N$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+N197)*CALC_Project_ANN!O$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+O197)*CALC_Project_ANN!P$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+P197)*CALC_Project_ANN!Q$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+Q197)*CALC_Project_ANN!R$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+R197)*CALC_Project_ANN!S$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+S197)*CALC_Project_ANN!T$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+T197)*CALC_Project_ANN!U$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+U197)*CALC_Project_ANN!V$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+V197)*CALC_Project_ANN!W$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+W197)*CALC_Project_ANN!X$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+X197)*CALC_Project_ANN!Y$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+Y197)*CALC_Project_ANN!Z$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+Z197)*CALC_Project_ANN!AA$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AA197)*CALC_Project_ANN!AB$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AB197)*CALC_Project_ANN!AC$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AC197)*CALC_Project_ANN!AD$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AD197)*CALC_Project_ANN!AE$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AE197)*CALC_Project_ANN!AF$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AF197)*CALC_Project_ANN!AG$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AG197)*CALC_Project_ANN!AH$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AH197)*CALC_Project_ANN!AI$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AI197)*CALC_Project_ANN!AJ$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AJ197)*CALC_Project_ANN!AK$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AK197)*CALC_Project_ANN!AL$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AL197)*CALC_Project_ANN!AM$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AM197)*CALC_Project_ANN!AN$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AN197)*CALC_Project_ANN!AO$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AO197)*CALC_Project_ANN!AP$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AP197)*CALC_Project_ANN!AQ$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AQ197)*CALC_Project_ANN!AR$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AR197)*CALC_Project_ANN!AS$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AS197)*CALC_Project_ANN!AT$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AT197)*CALC_Project_ANN!AU$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AU197)*CALC_Project_ANN!AV$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AV197)*CALC_Project_ANN!AW$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AW197)*CALC_Project_ANN!AX$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AX197)*CALC_Project_ANN!AY$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AY197)*CALC_Project_ANN!AZ$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+AZ197)*CALC_Project_ANN!BA$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BA197)*CALC_Project_ANN!BB$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BB197)*CALC_Project_ANN!BC$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BC197)*CALC_Project_ANN!BD$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BD197)*CALC_Project_ANN!BE$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BE197)*CALC_Project_ANN!BF$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BF197)*CALC_Project_ANN!BG$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BG197)*CALC_Project_ANN!BH$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BH197)*CALC_Project_ANN!BI$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BI197)*CALC_Project_ANN!BJ$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BJ197)*CALC_Project_ANN!BK$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BK197)*CALC_Project_ANN!BL$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BL197)*CALC_Project_ANN!BM$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BM197)*CALC_Project_ANN!BN$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BN197)*CALC_Project_ANN!BO$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BO197)*CALC_Project_ANN!BP$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BP197)*CALC_Project_ANN!BQ$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BQ197)*CALC_Project_ANN!BR$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BR197)*CALC_Project_ANN!BS$28*$I197","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D197,INP_General!$H$68:$H$217,$G197,INP_EBalance!$H$15:$H$164,$H197)+BS197)*CALC_Project_ANN!BT$28*$I197","v":0}]
[null,null,{"$f":"MAX(C183:C197)+1","v":8},{"$f":"INDEX(lstTariffsFull,C198,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C198,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+L198)*CALC_Project_ANN!M$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+M198)*CALC_Project_ANN!N$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+N198)*CALC_Project_ANN!O$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+O198)*CALC_Project_ANN!P$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+P198)*CALC_Project_ANN!Q$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+Q198)*CALC_Project_ANN!R$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+R198)*CALC_Project_ANN!S$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+S198)*CALC_Project_ANN!T$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+T198)*CALC_Project_ANN!U$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+U198)*CALC_Project_ANN!V$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+V198)*CALC_Project_ANN!W$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+W198)*CALC_Project_ANN!X$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+X198)*CALC_Project_ANN!Y$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+Y198)*CALC_Project_ANN!Z$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+Z198)*CALC_Project_ANN!AA$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AA198)*CALC_Project_ANN!AB$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AB198)*CALC_Project_ANN!AC$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AC198)*CALC_Project_ANN!AD$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AD198)*CALC_Project_ANN!AE$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AE198)*CALC_Project_ANN!AF$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AF198)*CALC_Project_ANN!AG$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AG198)*CALC_Project_ANN!AH$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AH198)*CALC_Project_ANN!AI$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AI198)*CALC_Project_ANN!AJ$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AJ198)*CALC_Project_ANN!AK$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AK198)*CALC_Project_ANN!AL$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AL198)*CALC_Project_ANN!AM$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AM198)*CALC_Project_ANN!AN$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AN198)*CALC_Project_ANN!AO$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AO198)*CALC_Project_ANN!AP$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AP198)*CALC_Project_ANN!AQ$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AQ198)*CALC_Project_ANN!AR$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AR198)*CALC_Project_ANN!AS$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AS198)*CALC_Project_ANN!AT$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AT198)*CALC_Project_ANN!AU$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AU198)*CALC_Project_ANN!AV$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AV198)*CALC_Project_ANN!AW$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AW198)*CALC_Project_ANN!AX$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AX198)*CALC_Project_ANN!AY$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AY198)*CALC_Project_ANN!AZ$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+AZ198)*CALC_Project_ANN!BA$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BA198)*CALC_Project_ANN!BB$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BB198)*CALC_Project_ANN!BC$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BC198)*CALC_Project_ANN!BD$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BD198)*CALC_Project_ANN!BE$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BE198)*CALC_Project_ANN!BF$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BF198)*CALC_Project_ANN!BG$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BG198)*CALC_Project_ANN!BH$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BH198)*CALC_Project_ANN!BI$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BI198)*CALC_Project_ANN!BJ$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BJ198)*CALC_Project_ANN!BK$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BK198)*CALC_Project_ANN!BL$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BL198)*CALC_Project_ANN!BM$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BM198)*CALC_Project_ANN!BN$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BN198)*CALC_Project_ANN!BO$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BO198)*CALC_Project_ANN!BP$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BP198)*CALC_Project_ANN!BQ$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BQ198)*CALC_Project_ANN!BR$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BR198)*CALC_Project_ANN!BS$28*$I198","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D198,INP_General!$H$68:$H$217,$G198,INP_EBalance!$H$15:$H$164,$H198)+BS198)*CALC_Project_ANN!BT$28*$I198","v":0}]
[null,null,null,{"$f":"D198","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I198","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+L199)*CALC_Project_ANN!M$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+M199)*CALC_Project_ANN!N$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+N199)*CALC_Project_ANN!O$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+O199)*CALC_Project_ANN!P$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+P199)*CALC_Project_ANN!Q$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+Q199)*CALC_Project_ANN!R$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+R199)*CALC_Project_ANN!S$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+S199)*CALC_Project_ANN!T$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+T199)*CALC_Project_ANN!U$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+U199)*CALC_Project_ANN!V$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+V199)*CALC_Project_ANN!W$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+W199)*CALC_Project_ANN!X$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+X199)*CALC_Project_ANN!Y$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+Y199)*CALC_Project_ANN!Z$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+Z199)*CALC_Project_ANN!AA$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AA199)*CALC_Project_ANN!AB$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AB199)*CALC_Project_ANN!AC$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AC199)*CALC_Project_ANN!AD$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AD199)*CALC_Project_ANN!AE$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AE199)*CALC_Project_ANN!AF$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AF199)*CALC_Project_ANN!AG$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AG199)*CALC_Project_ANN!AH$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AH199)*CALC_Project_ANN!AI$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AI199)*CALC_Project_ANN!AJ$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AJ199)*CALC_Project_ANN!AK$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AK199)*CALC_Project_ANN!AL$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AL199)*CALC_Project_ANN!AM$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AM199)*CALC_Project_ANN!AN$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AN199)*CALC_Project_ANN!AO$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AO199)*CALC_Project_ANN!AP$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AP199)*CALC_Project_ANN!AQ$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AQ199)*CALC_Project_ANN!AR$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AR199)*CALC_Project_ANN!AS$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AS199)*CALC_Project_ANN!AT$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AT199)*CALC_Project_ANN!AU$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AU199)*CALC_Project_ANN!AV$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AV199)*CALC_Project_ANN!AW$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AW199)*CALC_Project_ANN!AX$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AX199)*CALC_Project_ANN!AY$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AY199)*CALC_Project_ANN!AZ$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+AZ199)*CALC_Project_ANN!BA$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BA199)*CALC_Project_ANN!BB$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BB199)*CALC_Project_ANN!BC$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BC199)*CALC_Project_ANN!BD$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BD199)*CALC_Project_ANN!BE$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BE199)*CALC_Project_ANN!BF$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BF199)*CALC_Project_ANN!BG$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BG199)*CALC_Project_ANN!BH$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BH199)*CALC_Project_ANN!BI$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BI199)*CALC_Project_ANN!BJ$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BJ199)*CALC_Project_ANN!BK$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BK199)*CALC_Project_ANN!BL$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BL199)*CALC_Project_ANN!BM$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BM199)*CALC_Project_ANN!BN$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BN199)*CALC_Project_ANN!BO$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BO199)*CALC_Project_ANN!BP$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BP199)*CALC_Project_ANN!BQ$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BQ199)*CALC_Project_ANN!BR$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BR199)*CALC_Project_ANN!BS$28*$I199","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D199,INP_General!$H$68:$H$217,$G199,INP_EBalance!$H$15:$H$164,$H199)+BS199)*CALC_Project_ANN!BT$28*$I199","v":0}]
[null,null,{"$f":"MAX(C183:C199)+1","v":9},{"$f":"INDEX(lstTariffsFull,C200,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C200,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+L200)*CALC_Project_ANN!M$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+M200)*CALC_Project_ANN!N$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+N200)*CALC_Project_ANN!O$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+O200)*CALC_Project_ANN!P$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+P200)*CALC_Project_ANN!Q$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+Q200)*CALC_Project_ANN!R$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+R200)*CALC_Project_ANN!S$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+S200)*CALC_Project_ANN!T$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+T200)*CALC_Project_ANN!U$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+U200)*CALC_Project_ANN!V$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+V200)*CALC_Project_ANN!W$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+W200)*CALC_Project_ANN!X$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+X200)*CALC_Project_ANN!Y$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+Y200)*CALC_Project_ANN!Z$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+Z200)*CALC_Project_ANN!AA$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AA200)*CALC_Project_ANN!AB$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AB200)*CALC_Project_ANN!AC$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AC200)*CALC_Project_ANN!AD$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AD200)*CALC_Project_ANN!AE$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AE200)*CALC_Project_ANN!AF$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AF200)*CALC_Project_ANN!AG$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AG200)*CALC_Project_ANN!AH$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AH200)*CALC_Project_ANN!AI$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AI200)*CALC_Project_ANN!AJ$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AJ200)*CALC_Project_ANN!AK$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AK200)*CALC_Project_ANN!AL$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AL200)*CALC_Project_ANN!AM$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AM200)*CALC_Project_ANN!AN$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AN200)*CALC_Project_ANN!AO$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AO200)*CALC_Project_ANN!AP$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AP200)*CALC_Project_ANN!AQ$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AQ200)*CALC_Project_ANN!AR$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AR200)*CALC_Project_ANN!AS$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AS200)*CALC_Project_ANN!AT$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AT200)*CALC_Project_ANN!AU$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AU200)*CALC_Project_ANN!AV$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AV200)*CALC_Project_ANN!AW$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AW200)*CALC_Project_ANN!AX$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AX200)*CALC_Project_ANN!AY$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AY200)*CALC_Project_ANN!AZ$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+AZ200)*CALC_Project_ANN!BA$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BA200)*CALC_Project_ANN!BB$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BB200)*CALC_Project_ANN!BC$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BC200)*CALC_Project_ANN!BD$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BD200)*CALC_Project_ANN!BE$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BE200)*CALC_Project_ANN!BF$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BF200)*CALC_Project_ANN!BG$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BG200)*CALC_Project_ANN!BH$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BH200)*CALC_Project_ANN!BI$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BI200)*CALC_Project_ANN!BJ$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BJ200)*CALC_Project_ANN!BK$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BK200)*CALC_Project_ANN!BL$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BL200)*CALC_Project_ANN!BM$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BM200)*CALC_Project_ANN!BN$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BN200)*CALC_Project_ANN!BO$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BO200)*CALC_Project_ANN!BP$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BP200)*CALC_Project_ANN!BQ$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BQ200)*CALC_Project_ANN!BR$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BR200)*CALC_Project_ANN!BS$28*$I200","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D200,INP_General!$H$68:$H$217,$G200,INP_EBalance!$H$15:$H$164,$H200)+BS200)*CALC_Project_ANN!BT$28*$I200","v":0}]
[null,null,null,{"$f":"D200","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I200","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+L201)*CALC_Project_ANN!M$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+M201)*CALC_Project_ANN!N$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+N201)*CALC_Project_ANN!O$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+O201)*CALC_Project_ANN!P$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+P201)*CALC_Project_ANN!Q$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+Q201)*CALC_Project_ANN!R$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+R201)*CALC_Project_ANN!S$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+S201)*CALC_Project_ANN!T$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+T201)*CALC_Project_ANN!U$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+U201)*CALC_Project_ANN!V$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+V201)*CALC_Project_ANN!W$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+W201)*CALC_Project_ANN!X$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+X201)*CALC_Project_ANN!Y$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+Y201)*CALC_Project_ANN!Z$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+Z201)*CALC_Project_ANN!AA$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AA201)*CALC_Project_ANN!AB$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AB201)*CALC_Project_ANN!AC$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AC201)*CALC_Project_ANN!AD$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AD201)*CALC_Project_ANN!AE$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AE201)*CALC_Project_ANN!AF$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AF201)*CALC_Project_ANN!AG$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AG201)*CALC_Project_ANN!AH$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AH201)*CALC_Project_ANN!AI$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AI201)*CALC_Project_ANN!AJ$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AJ201)*CALC_Project_ANN!AK$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AK201)*CALC_Project_ANN!AL$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AL201)*CALC_Project_ANN!AM$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AM201)*CALC_Project_ANN!AN$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AN201)*CALC_Project_ANN!AO$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AO201)*CALC_Project_ANN!AP$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AP201)*CALC_Project_ANN!AQ$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AQ201)*CALC_Project_ANN!AR$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AR201)*CALC_Project_ANN!AS$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AS201)*CALC_Project_ANN!AT$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AT201)*CALC_Project_ANN!AU$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AU201)*CALC_Project_ANN!AV$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AV201)*CALC_Project_ANN!AW$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AW201)*CALC_Project_ANN!AX$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AX201)*CALC_Project_ANN!AY$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AY201)*CALC_Project_ANN!AZ$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+AZ201)*CALC_Project_ANN!BA$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BA201)*CALC_Project_ANN!BB$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BB201)*CALC_Project_ANN!BC$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BC201)*CALC_Project_ANN!BD$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BD201)*CALC_Project_ANN!BE$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BE201)*CALC_Project_ANN!BF$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BF201)*CALC_Project_ANN!BG$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BG201)*CALC_Project_ANN!BH$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BH201)*CALC_Project_ANN!BI$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BI201)*CALC_Project_ANN!BJ$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BJ201)*CALC_Project_ANN!BK$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BK201)*CALC_Project_ANN!BL$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BL201)*CALC_Project_ANN!BM$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BM201)*CALC_Project_ANN!BN$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BN201)*CALC_Project_ANN!BO$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BO201)*CALC_Project_ANN!BP$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BP201)*CALC_Project_ANN!BQ$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BQ201)*CALC_Project_ANN!BR$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BR201)*CALC_Project_ANN!BS$28*$I201","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D201,INP_General!$H$68:$H$217,$G201,INP_EBalance!$H$15:$H$164,$H201)+BS201)*CALC_Project_ANN!BT$28*$I201","v":0}]
[null,null,{"$f":"MAX(C183:C201)+1","v":10},{"$f":"INDEX(lstTariffsFull,C202,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C202,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+L202)*CALC_Project_ANN!M$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+M202)*CALC_Project_ANN!N$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+N202)*CALC_Project_ANN!O$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+O202)*CALC_Project_ANN!P$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+P202)*CALC_Project_ANN!Q$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+Q202)*CALC_Project_ANN!R$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+R202)*CALC_Project_ANN!S$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+S202)*CALC_Project_ANN!T$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+T202)*CALC_Project_ANN!U$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+U202)*CALC_Project_ANN!V$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+V202)*CALC_Project_ANN!W$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+W202)*CALC_Project_ANN!X$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+X202)*CALC_Project_ANN!Y$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+Y202)*CALC_Project_ANN!Z$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+Z202)*CALC_Project_ANN!AA$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AA202)*CALC_Project_ANN!AB$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AB202)*CALC_Project_ANN!AC$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AC202)*CALC_Project_ANN!AD$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AD202)*CALC_Project_ANN!AE$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AE202)*CALC_Project_ANN!AF$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AF202)*CALC_Project_ANN!AG$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AG202)*CALC_Project_ANN!AH$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AH202)*CALC_Project_ANN!AI$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AI202)*CALC_Project_ANN!AJ$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AJ202)*CALC_Project_ANN!AK$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AK202)*CALC_Project_ANN!AL$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AL202)*CALC_Project_ANN!AM$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AM202)*CALC_Project_ANN!AN$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AN202)*CALC_Project_ANN!AO$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AO202)*CALC_Project_ANN!AP$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AP202)*CALC_Project_ANN!AQ$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AQ202)*CALC_Project_ANN!AR$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AR202)*CALC_Project_ANN!AS$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AS202)*CALC_Project_ANN!AT$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AT202)*CALC_Project_ANN!AU$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AU202)*CALC_Project_ANN!AV$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AV202)*CALC_Project_ANN!AW$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AW202)*CALC_Project_ANN!AX$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AX202)*CALC_Project_ANN!AY$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AY202)*CALC_Project_ANN!AZ$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+AZ202)*CALC_Project_ANN!BA$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BA202)*CALC_Project_ANN!BB$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BB202)*CALC_Project_ANN!BC$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BC202)*CALC_Project_ANN!BD$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BD202)*CALC_Project_ANN!BE$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BE202)*CALC_Project_ANN!BF$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BF202)*CALC_Project_ANN!BG$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BG202)*CALC_Project_ANN!BH$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BH202)*CALC_Project_ANN!BI$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BI202)*CALC_Project_ANN!BJ$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BJ202)*CALC_Project_ANN!BK$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BK202)*CALC_Project_ANN!BL$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BL202)*CALC_Project_ANN!BM$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BM202)*CALC_Project_ANN!BN$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BN202)*CALC_Project_ANN!BO$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BO202)*CALC_Project_ANN!BP$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BP202)*CALC_Project_ANN!BQ$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BQ202)*CALC_Project_ANN!BR$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BR202)*CALC_Project_ANN!BS$28*$I202","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D202,INP_General!$H$68:$H$217,$G202,INP_EBalance!$H$15:$H$164,$H202)+BS202)*CALC_Project_ANN!BT$28*$I202","v":0}]
[null,null,null,{"$f":"D202","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I202","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+L203)*CALC_Project_ANN!M$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+M203)*CALC_Project_ANN!N$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+N203)*CALC_Project_ANN!O$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+O203)*CALC_Project_ANN!P$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+P203)*CALC_Project_ANN!Q$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+Q203)*CALC_Project_ANN!R$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+R203)*CALC_Project_ANN!S$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+S203)*CALC_Project_ANN!T$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+T203)*CALC_Project_ANN!U$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+U203)*CALC_Project_ANN!V$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+V203)*CALC_Project_ANN!W$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+W203)*CALC_Project_ANN!X$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+X203)*CALC_Project_ANN!Y$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+Y203)*CALC_Project_ANN!Z$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+Z203)*CALC_Project_ANN!AA$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AA203)*CALC_Project_ANN!AB$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AB203)*CALC_Project_ANN!AC$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AC203)*CALC_Project_ANN!AD$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AD203)*CALC_Project_ANN!AE$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AE203)*CALC_Project_ANN!AF$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AF203)*CALC_Project_ANN!AG$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AG203)*CALC_Project_ANN!AH$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AH203)*CALC_Project_ANN!AI$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AI203)*CALC_Project_ANN!AJ$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AJ203)*CALC_Project_ANN!AK$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AK203)*CALC_Project_ANN!AL$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AL203)*CALC_Project_ANN!AM$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AM203)*CALC_Project_ANN!AN$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AN203)*CALC_Project_ANN!AO$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AO203)*CALC_Project_ANN!AP$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AP203)*CALC_Project_ANN!AQ$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AQ203)*CALC_Project_ANN!AR$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AR203)*CALC_Project_ANN!AS$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AS203)*CALC_Project_ANN!AT$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AT203)*CALC_Project_ANN!AU$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AU203)*CALC_Project_ANN!AV$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AV203)*CALC_Project_ANN!AW$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AW203)*CALC_Project_ANN!AX$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AX203)*CALC_Project_ANN!AY$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AY203)*CALC_Project_ANN!AZ$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+AZ203)*CALC_Project_ANN!BA$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BA203)*CALC_Project_ANN!BB$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BB203)*CALC_Project_ANN!BC$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BC203)*CALC_Project_ANN!BD$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BD203)*CALC_Project_ANN!BE$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BE203)*CALC_Project_ANN!BF$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BF203)*CALC_Project_ANN!BG$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BG203)*CALC_Project_ANN!BH$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BH203)*CALC_Project_ANN!BI$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BI203)*CALC_Project_ANN!BJ$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BJ203)*CALC_Project_ANN!BK$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BK203)*CALC_Project_ANN!BL$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BL203)*CALC_Project_ANN!BM$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BM203)*CALC_Project_ANN!BN$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BN203)*CALC_Project_ANN!BO$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BO203)*CALC_Project_ANN!BP$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BP203)*CALC_Project_ANN!BQ$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BQ203)*CALC_Project_ANN!BR$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BR203)*CALC_Project_ANN!BS$28*$I203","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D203,INP_General!$H$68:$H$217,$G203,INP_EBalance!$H$15:$H$164,$H203)+BS203)*CALC_Project_ANN!BT$28*$I203","v":0}]
[null,null,{"$f":"MAX(C183:C203)+1","v":11},{"$f":"INDEX(lstTariffsFull,C204,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C204,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+L204)*CALC_Project_ANN!M$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+M204)*CALC_Project_ANN!N$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+N204)*CALC_Project_ANN!O$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+O204)*CALC_Project_ANN!P$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+P204)*CALC_Project_ANN!Q$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+Q204)*CALC_Project_ANN!R$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+R204)*CALC_Project_ANN!S$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+S204)*CALC_Project_ANN!T$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+T204)*CALC_Project_ANN!U$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+U204)*CALC_Project_ANN!V$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+V204)*CALC_Project_ANN!W$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+W204)*CALC_Project_ANN!X$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+X204)*CALC_Project_ANN!Y$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+Y204)*CALC_Project_ANN!Z$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+Z204)*CALC_Project_ANN!AA$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AA204)*CALC_Project_ANN!AB$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AB204)*CALC_Project_ANN!AC$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AC204)*CALC_Project_ANN!AD$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AD204)*CALC_Project_ANN!AE$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AE204)*CALC_Project_ANN!AF$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AF204)*CALC_Project_ANN!AG$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AG204)*CALC_Project_ANN!AH$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AH204)*CALC_Project_ANN!AI$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AI204)*CALC_Project_ANN!AJ$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AJ204)*CALC_Project_ANN!AK$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AK204)*CALC_Project_ANN!AL$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AL204)*CALC_Project_ANN!AM$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AM204)*CALC_Project_ANN!AN$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AN204)*CALC_Project_ANN!AO$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AO204)*CALC_Project_ANN!AP$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AP204)*CALC_Project_ANN!AQ$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AQ204)*CALC_Project_ANN!AR$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AR204)*CALC_Project_ANN!AS$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AS204)*CALC_Project_ANN!AT$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AT204)*CALC_Project_ANN!AU$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AU204)*CALC_Project_ANN!AV$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AV204)*CALC_Project_ANN!AW$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AW204)*CALC_Project_ANN!AX$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AX204)*CALC_Project_ANN!AY$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AY204)*CALC_Project_ANN!AZ$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+AZ204)*CALC_Project_ANN!BA$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BA204)*CALC_Project_ANN!BB$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BB204)*CALC_Project_ANN!BC$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BC204)*CALC_Project_ANN!BD$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BD204)*CALC_Project_ANN!BE$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BE204)*CALC_Project_ANN!BF$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BF204)*CALC_Project_ANN!BG$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BG204)*CALC_Project_ANN!BH$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BH204)*CALC_Project_ANN!BI$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BI204)*CALC_Project_ANN!BJ$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BJ204)*CALC_Project_ANN!BK$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BK204)*CALC_Project_ANN!BL$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BL204)*CALC_Project_ANN!BM$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BM204)*CALC_Project_ANN!BN$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BN204)*CALC_Project_ANN!BO$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BO204)*CALC_Project_ANN!BP$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BP204)*CALC_Project_ANN!BQ$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BQ204)*CALC_Project_ANN!BR$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BR204)*CALC_Project_ANN!BS$28*$I204","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D204,INP_General!$H$68:$H$217,$G204,INP_EBalance!$H$15:$H$164,$H204)+BS204)*CALC_Project_ANN!BT$28*$I204","v":0}]
[null,null,null,{"$f":"D204","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I204","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+L205)*CALC_Project_ANN!M$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+M205)*CALC_Project_ANN!N$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+N205)*CALC_Project_ANN!O$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+O205)*CALC_Project_ANN!P$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+P205)*CALC_Project_ANN!Q$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+Q205)*CALC_Project_ANN!R$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+R205)*CALC_Project_ANN!S$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+S205)*CALC_Project_ANN!T$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+T205)*CALC_Project_ANN!U$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+U205)*CALC_Project_ANN!V$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+V205)*CALC_Project_ANN!W$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+W205)*CALC_Project_ANN!X$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+X205)*CALC_Project_ANN!Y$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+Y205)*CALC_Project_ANN!Z$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+Z205)*CALC_Project_ANN!AA$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AA205)*CALC_Project_ANN!AB$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AB205)*CALC_Project_ANN!AC$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AC205)*CALC_Project_ANN!AD$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AD205)*CALC_Project_ANN!AE$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AE205)*CALC_Project_ANN!AF$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AF205)*CALC_Project_ANN!AG$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AG205)*CALC_Project_ANN!AH$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AH205)*CALC_Project_ANN!AI$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AI205)*CALC_Project_ANN!AJ$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AJ205)*CALC_Project_ANN!AK$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AK205)*CALC_Project_ANN!AL$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AL205)*CALC_Project_ANN!AM$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AM205)*CALC_Project_ANN!AN$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AN205)*CALC_Project_ANN!AO$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AO205)*CALC_Project_ANN!AP$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AP205)*CALC_Project_ANN!AQ$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AQ205)*CALC_Project_ANN!AR$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AR205)*CALC_Project_ANN!AS$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AS205)*CALC_Project_ANN!AT$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AT205)*CALC_Project_ANN!AU$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AU205)*CALC_Project_ANN!AV$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AV205)*CALC_Project_ANN!AW$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AW205)*CALC_Project_ANN!AX$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AX205)*CALC_Project_ANN!AY$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AY205)*CALC_Project_ANN!AZ$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+AZ205)*CALC_Project_ANN!BA$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BA205)*CALC_Project_ANN!BB$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BB205)*CALC_Project_ANN!BC$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BC205)*CALC_Project_ANN!BD$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BD205)*CALC_Project_ANN!BE$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BE205)*CALC_Project_ANN!BF$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BF205)*CALC_Project_ANN!BG$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BG205)*CALC_Project_ANN!BH$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BH205)*CALC_Project_ANN!BI$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BI205)*CALC_Project_ANN!BJ$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BJ205)*CALC_Project_ANN!BK$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BK205)*CALC_Project_ANN!BL$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BL205)*CALC_Project_ANN!BM$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BM205)*CALC_Project_ANN!BN$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BN205)*CALC_Project_ANN!BO$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BO205)*CALC_Project_ANN!BP$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BP205)*CALC_Project_ANN!BQ$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BQ205)*CALC_Project_ANN!BR$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BR205)*CALC_Project_ANN!BS$28*$I205","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D205,INP_General!$H$68:$H$217,$G205,INP_EBalance!$H$15:$H$164,$H205)+BS205)*CALC_Project_ANN!BT$28*$I205","v":0}]
[null,null,{"$f":"MAX(C183:C205)+1","v":12},{"$f":"INDEX(lstTariffsFull,C206,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C206,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+L206)*CALC_Project_ANN!M$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+M206)*CALC_Project_ANN!N$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+N206)*CALC_Project_ANN!O$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+O206)*CALC_Project_ANN!P$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+P206)*CALC_Project_ANN!Q$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+Q206)*CALC_Project_ANN!R$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+R206)*CALC_Project_ANN!S$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+S206)*CALC_Project_ANN!T$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+T206)*CALC_Project_ANN!U$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+U206)*CALC_Project_ANN!V$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+V206)*CALC_Project_ANN!W$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+W206)*CALC_Project_ANN!X$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+X206)*CALC_Project_ANN!Y$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+Y206)*CALC_Project_ANN!Z$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+Z206)*CALC_Project_ANN!AA$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AA206)*CALC_Project_ANN!AB$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AB206)*CALC_Project_ANN!AC$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AC206)*CALC_Project_ANN!AD$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AD206)*CALC_Project_ANN!AE$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AE206)*CALC_Project_ANN!AF$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AF206)*CALC_Project_ANN!AG$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AG206)*CALC_Project_ANN!AH$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AH206)*CALC_Project_ANN!AI$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AI206)*CALC_Project_ANN!AJ$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AJ206)*CALC_Project_ANN!AK$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AK206)*CALC_Project_ANN!AL$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AL206)*CALC_Project_ANN!AM$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AM206)*CALC_Project_ANN!AN$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AN206)*CALC_Project_ANN!AO$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AO206)*CALC_Project_ANN!AP$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AP206)*CALC_Project_ANN!AQ$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AQ206)*CALC_Project_ANN!AR$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AR206)*CALC_Project_ANN!AS$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AS206)*CALC_Project_ANN!AT$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AT206)*CALC_Project_ANN!AU$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AU206)*CALC_Project_ANN!AV$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AV206)*CALC_Project_ANN!AW$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AW206)*CALC_Project_ANN!AX$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AX206)*CALC_Project_ANN!AY$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AY206)*CALC_Project_ANN!AZ$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+AZ206)*CALC_Project_ANN!BA$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BA206)*CALC_Project_ANN!BB$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BB206)*CALC_Project_ANN!BC$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BC206)*CALC_Project_ANN!BD$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BD206)*CALC_Project_ANN!BE$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BE206)*CALC_Project_ANN!BF$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BF206)*CALC_Project_ANN!BG$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BG206)*CALC_Project_ANN!BH$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BH206)*CALC_Project_ANN!BI$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BI206)*CALC_Project_ANN!BJ$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BJ206)*CALC_Project_ANN!BK$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BK206)*CALC_Project_ANN!BL$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BL206)*CALC_Project_ANN!BM$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BM206)*CALC_Project_ANN!BN$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BN206)*CALC_Project_ANN!BO$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BO206)*CALC_Project_ANN!BP$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BP206)*CALC_Project_ANN!BQ$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BQ206)*CALC_Project_ANN!BR$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BR206)*CALC_Project_ANN!BS$28*$I206","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D206,INP_General!$H$68:$H$217,$G206,INP_EBalance!$H$15:$H$164,$H206)+BS206)*CALC_Project_ANN!BT$28*$I206","v":0}]
[null,null,null,{"$f":"D206","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I206","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+L207)*CALC_Project_ANN!M$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+M207)*CALC_Project_ANN!N$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+N207)*CALC_Project_ANN!O$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+O207)*CALC_Project_ANN!P$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+P207)*CALC_Project_ANN!Q$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+Q207)*CALC_Project_ANN!R$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+R207)*CALC_Project_ANN!S$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+S207)*CALC_Project_ANN!T$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+T207)*CALC_Project_ANN!U$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+U207)*CALC_Project_ANN!V$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+V207)*CALC_Project_ANN!W$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+W207)*CALC_Project_ANN!X$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+X207)*CALC_Project_ANN!Y$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+Y207)*CALC_Project_ANN!Z$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+Z207)*CALC_Project_ANN!AA$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AA207)*CALC_Project_ANN!AB$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AB207)*CALC_Project_ANN!AC$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AC207)*CALC_Project_ANN!AD$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AD207)*CALC_Project_ANN!AE$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AE207)*CALC_Project_ANN!AF$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AF207)*CALC_Project_ANN!AG$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AG207)*CALC_Project_ANN!AH$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AH207)*CALC_Project_ANN!AI$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AI207)*CALC_Project_ANN!AJ$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AJ207)*CALC_Project_ANN!AK$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AK207)*CALC_Project_ANN!AL$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AL207)*CALC_Project_ANN!AM$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AM207)*CALC_Project_ANN!AN$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AN207)*CALC_Project_ANN!AO$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AO207)*CALC_Project_ANN!AP$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AP207)*CALC_Project_ANN!AQ$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AQ207)*CALC_Project_ANN!AR$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AR207)*CALC_Project_ANN!AS$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AS207)*CALC_Project_ANN!AT$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AT207)*CALC_Project_ANN!AU$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AU207)*CALC_Project_ANN!AV$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AV207)*CALC_Project_ANN!AW$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AW207)*CALC_Project_ANN!AX$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AX207)*CALC_Project_ANN!AY$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AY207)*CALC_Project_ANN!AZ$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+AZ207)*CALC_Project_ANN!BA$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BA207)*CALC_Project_ANN!BB$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BB207)*CALC_Project_ANN!BC$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BC207)*CALC_Project_ANN!BD$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BD207)*CALC_Project_ANN!BE$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BE207)*CALC_Project_ANN!BF$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BF207)*CALC_Project_ANN!BG$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BG207)*CALC_Project_ANN!BH$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BH207)*CALC_Project_ANN!BI$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BI207)*CALC_Project_ANN!BJ$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BJ207)*CALC_Project_ANN!BK$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BK207)*CALC_Project_ANN!BL$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BL207)*CALC_Project_ANN!BM$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BM207)*CALC_Project_ANN!BN$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BN207)*CALC_Project_ANN!BO$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BO207)*CALC_Project_ANN!BP$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BP207)*CALC_Project_ANN!BQ$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BQ207)*CALC_Project_ANN!BR$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BR207)*CALC_Project_ANN!BS$28*$I207","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D207,INP_General!$H$68:$H$217,$G207,INP_EBalance!$H$15:$H$164,$H207)+BS207)*CALC_Project_ANN!BT$28*$I207","v":0}]
[null,null,{"$f":"MAX(C183:C207)+1","v":13},{"$f":"INDEX(lstTariffsFull,C208,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C208,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+L208)*CALC_Project_ANN!M$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+M208)*CALC_Project_ANN!N$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+N208)*CALC_Project_ANN!O$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+O208)*CALC_Project_ANN!P$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+P208)*CALC_Project_ANN!Q$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+Q208)*CALC_Project_ANN!R$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+R208)*CALC_Project_ANN!S$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+S208)*CALC_Project_ANN!T$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+T208)*CALC_Project_ANN!U$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+U208)*CALC_Project_ANN!V$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+V208)*CALC_Project_ANN!W$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+W208)*CALC_Project_ANN!X$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+X208)*CALC_Project_ANN!Y$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+Y208)*CALC_Project_ANN!Z$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+Z208)*CALC_Project_ANN!AA$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AA208)*CALC_Project_ANN!AB$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AB208)*CALC_Project_ANN!AC$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AC208)*CALC_Project_ANN!AD$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AD208)*CALC_Project_ANN!AE$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AE208)*CALC_Project_ANN!AF$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AF208)*CALC_Project_ANN!AG$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AG208)*CALC_Project_ANN!AH$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AH208)*CALC_Project_ANN!AI$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AI208)*CALC_Project_ANN!AJ$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AJ208)*CALC_Project_ANN!AK$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AK208)*CALC_Project_ANN!AL$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AL208)*CALC_Project_ANN!AM$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AM208)*CALC_Project_ANN!AN$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AN208)*CALC_Project_ANN!AO$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AO208)*CALC_Project_ANN!AP$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AP208)*CALC_Project_ANN!AQ$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AQ208)*CALC_Project_ANN!AR$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AR208)*CALC_Project_ANN!AS$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AS208)*CALC_Project_ANN!AT$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AT208)*CALC_Project_ANN!AU$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AU208)*CALC_Project_ANN!AV$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AV208)*CALC_Project_ANN!AW$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AW208)*CALC_Project_ANN!AX$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AX208)*CALC_Project_ANN!AY$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AY208)*CALC_Project_ANN!AZ$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+AZ208)*CALC_Project_ANN!BA$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BA208)*CALC_Project_ANN!BB$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BB208)*CALC_Project_ANN!BC$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BC208)*CALC_Project_ANN!BD$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BD208)*CALC_Project_ANN!BE$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BE208)*CALC_Project_ANN!BF$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BF208)*CALC_Project_ANN!BG$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BG208)*CALC_Project_ANN!BH$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BH208)*CALC_Project_ANN!BI$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BI208)*CALC_Project_ANN!BJ$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BJ208)*CALC_Project_ANN!BK$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BK208)*CALC_Project_ANN!BL$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BL208)*CALC_Project_ANN!BM$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BM208)*CALC_Project_ANN!BN$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BN208)*CALC_Project_ANN!BO$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BO208)*CALC_Project_ANN!BP$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BP208)*CALC_Project_ANN!BQ$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BQ208)*CALC_Project_ANN!BR$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BR208)*CALC_Project_ANN!BS$28*$I208","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D208,INP_General!$H$68:$H$217,$G208,INP_EBalance!$H$15:$H$164,$H208)+BS208)*CALC_Project_ANN!BT$28*$I208","v":0}]
[null,null,null,{"$f":"D208","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I208","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+L209)*CALC_Project_ANN!M$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+M209)*CALC_Project_ANN!N$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+N209)*CALC_Project_ANN!O$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+O209)*CALC_Project_ANN!P$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+P209)*CALC_Project_ANN!Q$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+Q209)*CALC_Project_ANN!R$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+R209)*CALC_Project_ANN!S$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+S209)*CALC_Project_ANN!T$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+T209)*CALC_Project_ANN!U$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+U209)*CALC_Project_ANN!V$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+V209)*CALC_Project_ANN!W$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+W209)*CALC_Project_ANN!X$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+X209)*CALC_Project_ANN!Y$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+Y209)*CALC_Project_ANN!Z$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+Z209)*CALC_Project_ANN!AA$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AA209)*CALC_Project_ANN!AB$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AB209)*CALC_Project_ANN!AC$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AC209)*CALC_Project_ANN!AD$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AD209)*CALC_Project_ANN!AE$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AE209)*CALC_Project_ANN!AF$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AF209)*CALC_Project_ANN!AG$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AG209)*CALC_Project_ANN!AH$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AH209)*CALC_Project_ANN!AI$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AI209)*CALC_Project_ANN!AJ$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AJ209)*CALC_Project_ANN!AK$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AK209)*CALC_Project_ANN!AL$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AL209)*CALC_Project_ANN!AM$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AM209)*CALC_Project_ANN!AN$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AN209)*CALC_Project_ANN!AO$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AO209)*CALC_Project_ANN!AP$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AP209)*CALC_Project_ANN!AQ$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AQ209)*CALC_Project_ANN!AR$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AR209)*CALC_Project_ANN!AS$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AS209)*CALC_Project_ANN!AT$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AT209)*CALC_Project_ANN!AU$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AU209)*CALC_Project_ANN!AV$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AV209)*CALC_Project_ANN!AW$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AW209)*CALC_Project_ANN!AX$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AX209)*CALC_Project_ANN!AY$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AY209)*CALC_Project_ANN!AZ$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+AZ209)*CALC_Project_ANN!BA$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BA209)*CALC_Project_ANN!BB$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BB209)*CALC_Project_ANN!BC$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BC209)*CALC_Project_ANN!BD$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BD209)*CALC_Project_ANN!BE$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BE209)*CALC_Project_ANN!BF$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BF209)*CALC_Project_ANN!BG$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BG209)*CALC_Project_ANN!BH$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BH209)*CALC_Project_ANN!BI$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BI209)*CALC_Project_ANN!BJ$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BJ209)*CALC_Project_ANN!BK$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BK209)*CALC_Project_ANN!BL$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BL209)*CALC_Project_ANN!BM$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BM209)*CALC_Project_ANN!BN$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BN209)*CALC_Project_ANN!BO$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BO209)*CALC_Project_ANN!BP$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BP209)*CALC_Project_ANN!BQ$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BQ209)*CALC_Project_ANN!BR$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BR209)*CALC_Project_ANN!BS$28*$I209","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D209,INP_General!$H$68:$H$217,$G209,INP_EBalance!$H$15:$H$164,$H209)+BS209)*CALC_Project_ANN!BT$28*$I209","v":0}]
[null,null,{"$f":"MAX(C183:C209)+1","v":14},{"$f":"INDEX(lstTariffsFull,C210,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C210,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+L210)*CALC_Project_ANN!M$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+M210)*CALC_Project_ANN!N$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+N210)*CALC_Project_ANN!O$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+O210)*CALC_Project_ANN!P$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+P210)*CALC_Project_ANN!Q$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+Q210)*CALC_Project_ANN!R$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+R210)*CALC_Project_ANN!S$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+S210)*CALC_Project_ANN!T$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+T210)*CALC_Project_ANN!U$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+U210)*CALC_Project_ANN!V$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+V210)*CALC_Project_ANN!W$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+W210)*CALC_Project_ANN!X$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+X210)*CALC_Project_ANN!Y$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+Y210)*CALC_Project_ANN!Z$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+Z210)*CALC_Project_ANN!AA$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AA210)*CALC_Project_ANN!AB$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AB210)*CALC_Project_ANN!AC$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AC210)*CALC_Project_ANN!AD$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AD210)*CALC_Project_ANN!AE$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AE210)*CALC_Project_ANN!AF$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AF210)*CALC_Project_ANN!AG$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AG210)*CALC_Project_ANN!AH$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AH210)*CALC_Project_ANN!AI$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AI210)*CALC_Project_ANN!AJ$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AJ210)*CALC_Project_ANN!AK$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AK210)*CALC_Project_ANN!AL$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AL210)*CALC_Project_ANN!AM$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AM210)*CALC_Project_ANN!AN$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AN210)*CALC_Project_ANN!AO$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AO210)*CALC_Project_ANN!AP$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AP210)*CALC_Project_ANN!AQ$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AQ210)*CALC_Project_ANN!AR$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AR210)*CALC_Project_ANN!AS$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AS210)*CALC_Project_ANN!AT$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AT210)*CALC_Project_ANN!AU$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AU210)*CALC_Project_ANN!AV$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AV210)*CALC_Project_ANN!AW$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AW210)*CALC_Project_ANN!AX$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AX210)*CALC_Project_ANN!AY$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AY210)*CALC_Project_ANN!AZ$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+AZ210)*CALC_Project_ANN!BA$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BA210)*CALC_Project_ANN!BB$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BB210)*CALC_Project_ANN!BC$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BC210)*CALC_Project_ANN!BD$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BD210)*CALC_Project_ANN!BE$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BE210)*CALC_Project_ANN!BF$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BF210)*CALC_Project_ANN!BG$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BG210)*CALC_Project_ANN!BH$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BH210)*CALC_Project_ANN!BI$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BI210)*CALC_Project_ANN!BJ$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BJ210)*CALC_Project_ANN!BK$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BK210)*CALC_Project_ANN!BL$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BL210)*CALC_Project_ANN!BM$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BM210)*CALC_Project_ANN!BN$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BN210)*CALC_Project_ANN!BO$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BO210)*CALC_Project_ANN!BP$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BP210)*CALC_Project_ANN!BQ$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BQ210)*CALC_Project_ANN!BR$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BR210)*CALC_Project_ANN!BS$28*$I210","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D210,INP_General!$H$68:$H$217,$G210,INP_EBalance!$H$15:$H$164,$H210)+BS210)*CALC_Project_ANN!BT$28*$I210","v":0}]
[null,null,null,{"$f":"D210","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I210","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+L211)*CALC_Project_ANN!M$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+M211)*CALC_Project_ANN!N$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+N211)*CALC_Project_ANN!O$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+O211)*CALC_Project_ANN!P$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+P211)*CALC_Project_ANN!Q$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+Q211)*CALC_Project_ANN!R$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+R211)*CALC_Project_ANN!S$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+S211)*CALC_Project_ANN!T$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+T211)*CALC_Project_ANN!U$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+U211)*CALC_Project_ANN!V$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+V211)*CALC_Project_ANN!W$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+W211)*CALC_Project_ANN!X$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+X211)*CALC_Project_ANN!Y$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+Y211)*CALC_Project_ANN!Z$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+Z211)*CALC_Project_ANN!AA$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AA211)*CALC_Project_ANN!AB$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AB211)*CALC_Project_ANN!AC$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AC211)*CALC_Project_ANN!AD$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AD211)*CALC_Project_ANN!AE$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AE211)*CALC_Project_ANN!AF$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AF211)*CALC_Project_ANN!AG$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AG211)*CALC_Project_ANN!AH$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AH211)*CALC_Project_ANN!AI$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AI211)*CALC_Project_ANN!AJ$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AJ211)*CALC_Project_ANN!AK$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AK211)*CALC_Project_ANN!AL$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AL211)*CALC_Project_ANN!AM$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AM211)*CALC_Project_ANN!AN$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AN211)*CALC_Project_ANN!AO$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AO211)*CALC_Project_ANN!AP$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AP211)*CALC_Project_ANN!AQ$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AQ211)*CALC_Project_ANN!AR$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AR211)*CALC_Project_ANN!AS$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AS211)*CALC_Project_ANN!AT$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AT211)*CALC_Project_ANN!AU$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AU211)*CALC_Project_ANN!AV$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AV211)*CALC_Project_ANN!AW$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AW211)*CALC_Project_ANN!AX$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AX211)*CALC_Project_ANN!AY$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AY211)*CALC_Project_ANN!AZ$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+AZ211)*CALC_Project_ANN!BA$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BA211)*CALC_Project_ANN!BB$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BB211)*CALC_Project_ANN!BC$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BC211)*CALC_Project_ANN!BD$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BD211)*CALC_Project_ANN!BE$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BE211)*CALC_Project_ANN!BF$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BF211)*CALC_Project_ANN!BG$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BG211)*CALC_Project_ANN!BH$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BH211)*CALC_Project_ANN!BI$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BI211)*CALC_Project_ANN!BJ$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BJ211)*CALC_Project_ANN!BK$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BK211)*CALC_Project_ANN!BL$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BL211)*CALC_Project_ANN!BM$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BM211)*CALC_Project_ANN!BN$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BN211)*CALC_Project_ANN!BO$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BO211)*CALC_Project_ANN!BP$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BP211)*CALC_Project_ANN!BQ$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BQ211)*CALC_Project_ANN!BR$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BR211)*CALC_Project_ANN!BS$28*$I211","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D211,INP_General!$H$68:$H$217,$G211,INP_EBalance!$H$15:$H$164,$H211)+BS211)*CALC_Project_ANN!BT$28*$I211","v":0}]
[null,null,{"$f":"MAX(C183:C211)+1","v":15},{"$f":"INDEX(lstTariffsFull,C212,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C212,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+L212)*CALC_Project_ANN!M$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+M212)*CALC_Project_ANN!N$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+N212)*CALC_Project_ANN!O$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+O212)*CALC_Project_ANN!P$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+P212)*CALC_Project_ANN!Q$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+Q212)*CALC_Project_ANN!R$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+R212)*CALC_Project_ANN!S$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+S212)*CALC_Project_ANN!T$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+T212)*CALC_Project_ANN!U$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+U212)*CALC_Project_ANN!V$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+V212)*CALC_Project_ANN!W$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+W212)*CALC_Project_ANN!X$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+X212)*CALC_Project_ANN!Y$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+Y212)*CALC_Project_ANN!Z$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+Z212)*CALC_Project_ANN!AA$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AA212)*CALC_Project_ANN!AB$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AB212)*CALC_Project_ANN!AC$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AC212)*CALC_Project_ANN!AD$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AD212)*CALC_Project_ANN!AE$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AE212)*CALC_Project_ANN!AF$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AF212)*CALC_Project_ANN!AG$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AG212)*CALC_Project_ANN!AH$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AH212)*CALC_Project_ANN!AI$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AI212)*CALC_Project_ANN!AJ$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AJ212)*CALC_Project_ANN!AK$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AK212)*CALC_Project_ANN!AL$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AL212)*CALC_Project_ANN!AM$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AM212)*CALC_Project_ANN!AN$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AN212)*CALC_Project_ANN!AO$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AO212)*CALC_Project_ANN!AP$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AP212)*CALC_Project_ANN!AQ$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AQ212)*CALC_Project_ANN!AR$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AR212)*CALC_Project_ANN!AS$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AS212)*CALC_Project_ANN!AT$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AT212)*CALC_Project_ANN!AU$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AU212)*CALC_Project_ANN!AV$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AV212)*CALC_Project_ANN!AW$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AW212)*CALC_Project_ANN!AX$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AX212)*CALC_Project_ANN!AY$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AY212)*CALC_Project_ANN!AZ$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+AZ212)*CALC_Project_ANN!BA$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BA212)*CALC_Project_ANN!BB$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BB212)*CALC_Project_ANN!BC$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BC212)*CALC_Project_ANN!BD$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BD212)*CALC_Project_ANN!BE$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BE212)*CALC_Project_ANN!BF$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BF212)*CALC_Project_ANN!BG$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BG212)*CALC_Project_ANN!BH$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BH212)*CALC_Project_ANN!BI$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BI212)*CALC_Project_ANN!BJ$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BJ212)*CALC_Project_ANN!BK$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BK212)*CALC_Project_ANN!BL$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BL212)*CALC_Project_ANN!BM$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BM212)*CALC_Project_ANN!BN$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BN212)*CALC_Project_ANN!BO$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BO212)*CALC_Project_ANN!BP$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BP212)*CALC_Project_ANN!BQ$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BQ212)*CALC_Project_ANN!BR$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BR212)*CALC_Project_ANN!BS$28*$I212","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D212,INP_General!$H$68:$H$217,$G212,INP_EBalance!$H$15:$H$164,$H212)+BS212)*CALC_Project_ANN!BT$28*$I212","v":0}]
[null,null,null,{"$f":"D212","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I212","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+L213)*CALC_Project_ANN!M$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+M213)*CALC_Project_ANN!N$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+N213)*CALC_Project_ANN!O$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+O213)*CALC_Project_ANN!P$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+P213)*CALC_Project_ANN!Q$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+Q213)*CALC_Project_ANN!R$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+R213)*CALC_Project_ANN!S$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+S213)*CALC_Project_ANN!T$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+T213)*CALC_Project_ANN!U$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+U213)*CALC_Project_ANN!V$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+V213)*CALC_Project_ANN!W$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+W213)*CALC_Project_ANN!X$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+X213)*CALC_Project_ANN!Y$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+Y213)*CALC_Project_ANN!Z$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+Z213)*CALC_Project_ANN!AA$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AA213)*CALC_Project_ANN!AB$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AB213)*CALC_Project_ANN!AC$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AC213)*CALC_Project_ANN!AD$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AD213)*CALC_Project_ANN!AE$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AE213)*CALC_Project_ANN!AF$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AF213)*CALC_Project_ANN!AG$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AG213)*CALC_Project_ANN!AH$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AH213)*CALC_Project_ANN!AI$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AI213)*CALC_Project_ANN!AJ$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AJ213)*CALC_Project_ANN!AK$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AK213)*CALC_Project_ANN!AL$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AL213)*CALC_Project_ANN!AM$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AM213)*CALC_Project_ANN!AN$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AN213)*CALC_Project_ANN!AO$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AO213)*CALC_Project_ANN!AP$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AP213)*CALC_Project_ANN!AQ$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AQ213)*CALC_Project_ANN!AR$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AR213)*CALC_Project_ANN!AS$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AS213)*CALC_Project_ANN!AT$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AT213)*CALC_Project_ANN!AU$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AU213)*CALC_Project_ANN!AV$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AV213)*CALC_Project_ANN!AW$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AW213)*CALC_Project_ANN!AX$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AX213)*CALC_Project_ANN!AY$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AY213)*CALC_Project_ANN!AZ$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+AZ213)*CALC_Project_ANN!BA$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BA213)*CALC_Project_ANN!BB$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BB213)*CALC_Project_ANN!BC$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BC213)*CALC_Project_ANN!BD$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BD213)*CALC_Project_ANN!BE$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BE213)*CALC_Project_ANN!BF$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BF213)*CALC_Project_ANN!BG$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BG213)*CALC_Project_ANN!BH$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BH213)*CALC_Project_ANN!BI$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BI213)*CALC_Project_ANN!BJ$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BJ213)*CALC_Project_ANN!BK$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BK213)*CALC_Project_ANN!BL$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BL213)*CALC_Project_ANN!BM$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BM213)*CALC_Project_ANN!BN$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BN213)*CALC_Project_ANN!BO$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BO213)*CALC_Project_ANN!BP$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BP213)*CALC_Project_ANN!BQ$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BQ213)*CALC_Project_ANN!BR$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BR213)*CALC_Project_ANN!BS$28*$I213","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D213,INP_General!$H$68:$H$217,$G213,INP_EBalance!$H$15:$H$164,$H213)+BS213)*CALC_Project_ANN!BT$28*$I213","v":0}]
[null,null,{"$f":"MAX(C183:C213)+1","v":16},{"$f":"INDEX(lstTariffsFull,C214,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C214,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+L214)*CALC_Project_ANN!M$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+M214)*CALC_Project_ANN!N$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+N214)*CALC_Project_ANN!O$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+O214)*CALC_Project_ANN!P$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+P214)*CALC_Project_ANN!Q$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+Q214)*CALC_Project_ANN!R$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+R214)*CALC_Project_ANN!S$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+S214)*CALC_Project_ANN!T$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+T214)*CALC_Project_ANN!U$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+U214)*CALC_Project_ANN!V$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+V214)*CALC_Project_ANN!W$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+W214)*CALC_Project_ANN!X$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+X214)*CALC_Project_ANN!Y$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+Y214)*CALC_Project_ANN!Z$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+Z214)*CALC_Project_ANN!AA$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AA214)*CALC_Project_ANN!AB$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AB214)*CALC_Project_ANN!AC$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AC214)*CALC_Project_ANN!AD$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AD214)*CALC_Project_ANN!AE$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AE214)*CALC_Project_ANN!AF$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AF214)*CALC_Project_ANN!AG$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AG214)*CALC_Project_ANN!AH$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AH214)*CALC_Project_ANN!AI$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AI214)*CALC_Project_ANN!AJ$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AJ214)*CALC_Project_ANN!AK$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AK214)*CALC_Project_ANN!AL$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AL214)*CALC_Project_ANN!AM$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AM214)*CALC_Project_ANN!AN$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AN214)*CALC_Project_ANN!AO$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AO214)*CALC_Project_ANN!AP$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AP214)*CALC_Project_ANN!AQ$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AQ214)*CALC_Project_ANN!AR$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AR214)*CALC_Project_ANN!AS$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AS214)*CALC_Project_ANN!AT$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AT214)*CALC_Project_ANN!AU$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AU214)*CALC_Project_ANN!AV$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AV214)*CALC_Project_ANN!AW$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AW214)*CALC_Project_ANN!AX$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AX214)*CALC_Project_ANN!AY$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AY214)*CALC_Project_ANN!AZ$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+AZ214)*CALC_Project_ANN!BA$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BA214)*CALC_Project_ANN!BB$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BB214)*CALC_Project_ANN!BC$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BC214)*CALC_Project_ANN!BD$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BD214)*CALC_Project_ANN!BE$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BE214)*CALC_Project_ANN!BF$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BF214)*CALC_Project_ANN!BG$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BG214)*CALC_Project_ANN!BH$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BH214)*CALC_Project_ANN!BI$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BI214)*CALC_Project_ANN!BJ$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BJ214)*CALC_Project_ANN!BK$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BK214)*CALC_Project_ANN!BL$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BL214)*CALC_Project_ANN!BM$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BM214)*CALC_Project_ANN!BN$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BN214)*CALC_Project_ANN!BO$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BO214)*CALC_Project_ANN!BP$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BP214)*CALC_Project_ANN!BQ$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BQ214)*CALC_Project_ANN!BR$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BR214)*CALC_Project_ANN!BS$28*$I214","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D214,INP_General!$H$68:$H$217,$G214,INP_EBalance!$H$15:$H$164,$H214)+BS214)*CALC_Project_ANN!BT$28*$I214","v":0}]
[null,null,null,{"$f":"D214","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I214","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+L215)*CALC_Project_ANN!M$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+M215)*CALC_Project_ANN!N$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+N215)*CALC_Project_ANN!O$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+O215)*CALC_Project_ANN!P$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+P215)*CALC_Project_ANN!Q$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+Q215)*CALC_Project_ANN!R$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+R215)*CALC_Project_ANN!S$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+S215)*CALC_Project_ANN!T$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+T215)*CALC_Project_ANN!U$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+U215)*CALC_Project_ANN!V$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+V215)*CALC_Project_ANN!W$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+W215)*CALC_Project_ANN!X$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+X215)*CALC_Project_ANN!Y$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+Y215)*CALC_Project_ANN!Z$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+Z215)*CALC_Project_ANN!AA$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AA215)*CALC_Project_ANN!AB$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AB215)*CALC_Project_ANN!AC$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AC215)*CALC_Project_ANN!AD$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AD215)*CALC_Project_ANN!AE$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AE215)*CALC_Project_ANN!AF$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AF215)*CALC_Project_ANN!AG$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AG215)*CALC_Project_ANN!AH$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AH215)*CALC_Project_ANN!AI$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AI215)*CALC_Project_ANN!AJ$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AJ215)*CALC_Project_ANN!AK$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AK215)*CALC_Project_ANN!AL$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AL215)*CALC_Project_ANN!AM$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AM215)*CALC_Project_ANN!AN$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AN215)*CALC_Project_ANN!AO$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AO215)*CALC_Project_ANN!AP$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AP215)*CALC_Project_ANN!AQ$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AQ215)*CALC_Project_ANN!AR$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AR215)*CALC_Project_ANN!AS$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AS215)*CALC_Project_ANN!AT$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AT215)*CALC_Project_ANN!AU$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AU215)*CALC_Project_ANN!AV$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AV215)*CALC_Project_ANN!AW$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AW215)*CALC_Project_ANN!AX$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AX215)*CALC_Project_ANN!AY$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AY215)*CALC_Project_ANN!AZ$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+AZ215)*CALC_Project_ANN!BA$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BA215)*CALC_Project_ANN!BB$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BB215)*CALC_Project_ANN!BC$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BC215)*CALC_Project_ANN!BD$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BD215)*CALC_Project_ANN!BE$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BE215)*CALC_Project_ANN!BF$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BF215)*CALC_Project_ANN!BG$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BG215)*CALC_Project_ANN!BH$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BH215)*CALC_Project_ANN!BI$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BI215)*CALC_Project_ANN!BJ$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BJ215)*CALC_Project_ANN!BK$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BK215)*CALC_Project_ANN!BL$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BL215)*CALC_Project_ANN!BM$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BM215)*CALC_Project_ANN!BN$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BN215)*CALC_Project_ANN!BO$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BO215)*CALC_Project_ANN!BP$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BP215)*CALC_Project_ANN!BQ$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BQ215)*CALC_Project_ANN!BR$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BR215)*CALC_Project_ANN!BS$28*$I215","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D215,INP_General!$H$68:$H$217,$G215,INP_EBalance!$H$15:$H$164,$H215)+BS215)*CALC_Project_ANN!BT$28*$I215","v":0}]
[null,null,{"$f":"MAX(C183:C215)+1","v":17},{"$f":"INDEX(lstTariffsFull,C216,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C216,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+L216)*CALC_Project_ANN!M$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+M216)*CALC_Project_ANN!N$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+N216)*CALC_Project_ANN!O$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+O216)*CALC_Project_ANN!P$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+P216)*CALC_Project_ANN!Q$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+Q216)*CALC_Project_ANN!R$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+R216)*CALC_Project_ANN!S$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+S216)*CALC_Project_ANN!T$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+T216)*CALC_Project_ANN!U$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+U216)*CALC_Project_ANN!V$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+V216)*CALC_Project_ANN!W$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+W216)*CALC_Project_ANN!X$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+X216)*CALC_Project_ANN!Y$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+Y216)*CALC_Project_ANN!Z$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+Z216)*CALC_Project_ANN!AA$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AA216)*CALC_Project_ANN!AB$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AB216)*CALC_Project_ANN!AC$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AC216)*CALC_Project_ANN!AD$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AD216)*CALC_Project_ANN!AE$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AE216)*CALC_Project_ANN!AF$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AF216)*CALC_Project_ANN!AG$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AG216)*CALC_Project_ANN!AH$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AH216)*CALC_Project_ANN!AI$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AI216)*CALC_Project_ANN!AJ$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AJ216)*CALC_Project_ANN!AK$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AK216)*CALC_Project_ANN!AL$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AL216)*CALC_Project_ANN!AM$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AM216)*CALC_Project_ANN!AN$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AN216)*CALC_Project_ANN!AO$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AO216)*CALC_Project_ANN!AP$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AP216)*CALC_Project_ANN!AQ$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AQ216)*CALC_Project_ANN!AR$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AR216)*CALC_Project_ANN!AS$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AS216)*CALC_Project_ANN!AT$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AT216)*CALC_Project_ANN!AU$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AU216)*CALC_Project_ANN!AV$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AV216)*CALC_Project_ANN!AW$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AW216)*CALC_Project_ANN!AX$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AX216)*CALC_Project_ANN!AY$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AY216)*CALC_Project_ANN!AZ$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+AZ216)*CALC_Project_ANN!BA$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BA216)*CALC_Project_ANN!BB$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BB216)*CALC_Project_ANN!BC$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BC216)*CALC_Project_ANN!BD$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BD216)*CALC_Project_ANN!BE$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BE216)*CALC_Project_ANN!BF$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BF216)*CALC_Project_ANN!BG$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BG216)*CALC_Project_ANN!BH$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BH216)*CALC_Project_ANN!BI$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BI216)*CALC_Project_ANN!BJ$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BJ216)*CALC_Project_ANN!BK$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BK216)*CALC_Project_ANN!BL$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BL216)*CALC_Project_ANN!BM$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BM216)*CALC_Project_ANN!BN$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BN216)*CALC_Project_ANN!BO$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BO216)*CALC_Project_ANN!BP$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BP216)*CALC_Project_ANN!BQ$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BQ216)*CALC_Project_ANN!BR$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BR216)*CALC_Project_ANN!BS$28*$I216","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D216,INP_General!$H$68:$H$217,$G216,INP_EBalance!$H$15:$H$164,$H216)+BS216)*CALC_Project_ANN!BT$28*$I216","v":0}]
[null,null,null,{"$f":"D216","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I216","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+L217)*CALC_Project_ANN!M$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+M217)*CALC_Project_ANN!N$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+N217)*CALC_Project_ANN!O$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+O217)*CALC_Project_ANN!P$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+P217)*CALC_Project_ANN!Q$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+Q217)*CALC_Project_ANN!R$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+R217)*CALC_Project_ANN!S$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+S217)*CALC_Project_ANN!T$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+T217)*CALC_Project_ANN!U$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+U217)*CALC_Project_ANN!V$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+V217)*CALC_Project_ANN!W$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+W217)*CALC_Project_ANN!X$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+X217)*CALC_Project_ANN!Y$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+Y217)*CALC_Project_ANN!Z$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+Z217)*CALC_Project_ANN!AA$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AA217)*CALC_Project_ANN!AB$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AB217)*CALC_Project_ANN!AC$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AC217)*CALC_Project_ANN!AD$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AD217)*CALC_Project_ANN!AE$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AE217)*CALC_Project_ANN!AF$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AF217)*CALC_Project_ANN!AG$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AG217)*CALC_Project_ANN!AH$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AH217)*CALC_Project_ANN!AI$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AI217)*CALC_Project_ANN!AJ$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AJ217)*CALC_Project_ANN!AK$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AK217)*CALC_Project_ANN!AL$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AL217)*CALC_Project_ANN!AM$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AM217)*CALC_Project_ANN!AN$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AN217)*CALC_Project_ANN!AO$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AO217)*CALC_Project_ANN!AP$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AP217)*CALC_Project_ANN!AQ$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AQ217)*CALC_Project_ANN!AR$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AR217)*CALC_Project_ANN!AS$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AS217)*CALC_Project_ANN!AT$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AT217)*CALC_Project_ANN!AU$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AU217)*CALC_Project_ANN!AV$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AV217)*CALC_Project_ANN!AW$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AW217)*CALC_Project_ANN!AX$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AX217)*CALC_Project_ANN!AY$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AY217)*CALC_Project_ANN!AZ$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+AZ217)*CALC_Project_ANN!BA$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BA217)*CALC_Project_ANN!BB$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BB217)*CALC_Project_ANN!BC$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BC217)*CALC_Project_ANN!BD$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BD217)*CALC_Project_ANN!BE$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BE217)*CALC_Project_ANN!BF$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BF217)*CALC_Project_ANN!BG$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BG217)*CALC_Project_ANN!BH$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BH217)*CALC_Project_ANN!BI$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BI217)*CALC_Project_ANN!BJ$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BJ217)*CALC_Project_ANN!BK$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BK217)*CALC_Project_ANN!BL$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BL217)*CALC_Project_ANN!BM$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BM217)*CALC_Project_ANN!BN$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BN217)*CALC_Project_ANN!BO$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BO217)*CALC_Project_ANN!BP$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BP217)*CALC_Project_ANN!BQ$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BQ217)*CALC_Project_ANN!BR$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BR217)*CALC_Project_ANN!BS$28*$I217","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D217,INP_General!$H$68:$H$217,$G217,INP_EBalance!$H$15:$H$164,$H217)+BS217)*CALC_Project_ANN!BT$28*$I217","v":0}]
[null,null,{"$f":"MAX(C183:C217)+1","v":18},{"$f":"INDEX(lstTariffsFull,C218,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C218,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+L218)*CALC_Project_ANN!M$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+M218)*CALC_Project_ANN!N$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+N218)*CALC_Project_ANN!O$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+O218)*CALC_Project_ANN!P$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+P218)*CALC_Project_ANN!Q$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+Q218)*CALC_Project_ANN!R$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+R218)*CALC_Project_ANN!S$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+S218)*CALC_Project_ANN!T$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+T218)*CALC_Project_ANN!U$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+U218)*CALC_Project_ANN!V$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+V218)*CALC_Project_ANN!W$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+W218)*CALC_Project_ANN!X$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+X218)*CALC_Project_ANN!Y$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+Y218)*CALC_Project_ANN!Z$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+Z218)*CALC_Project_ANN!AA$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AA218)*CALC_Project_ANN!AB$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AB218)*CALC_Project_ANN!AC$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AC218)*CALC_Project_ANN!AD$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AD218)*CALC_Project_ANN!AE$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AE218)*CALC_Project_ANN!AF$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AF218)*CALC_Project_ANN!AG$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AG218)*CALC_Project_ANN!AH$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AH218)*CALC_Project_ANN!AI$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AI218)*CALC_Project_ANN!AJ$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AJ218)*CALC_Project_ANN!AK$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AK218)*CALC_Project_ANN!AL$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AL218)*CALC_Project_ANN!AM$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AM218)*CALC_Project_ANN!AN$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AN218)*CALC_Project_ANN!AO$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AO218)*CALC_Project_ANN!AP$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AP218)*CALC_Project_ANN!AQ$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AQ218)*CALC_Project_ANN!AR$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AR218)*CALC_Project_ANN!AS$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AS218)*CALC_Project_ANN!AT$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AT218)*CALC_Project_ANN!AU$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AU218)*CALC_Project_ANN!AV$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AV218)*CALC_Project_ANN!AW$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AW218)*CALC_Project_ANN!AX$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AX218)*CALC_Project_ANN!AY$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AY218)*CALC_Project_ANN!AZ$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+AZ218)*CALC_Project_ANN!BA$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BA218)*CALC_Project_ANN!BB$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BB218)*CALC_Project_ANN!BC$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BC218)*CALC_Project_ANN!BD$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BD218)*CALC_Project_ANN!BE$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BE218)*CALC_Project_ANN!BF$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BF218)*CALC_Project_ANN!BG$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BG218)*CALC_Project_ANN!BH$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BH218)*CALC_Project_ANN!BI$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BI218)*CALC_Project_ANN!BJ$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BJ218)*CALC_Project_ANN!BK$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BK218)*CALC_Project_ANN!BL$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BL218)*CALC_Project_ANN!BM$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BM218)*CALC_Project_ANN!BN$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BN218)*CALC_Project_ANN!BO$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BO218)*CALC_Project_ANN!BP$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BP218)*CALC_Project_ANN!BQ$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BQ218)*CALC_Project_ANN!BR$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BR218)*CALC_Project_ANN!BS$28*$I218","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D218,INP_General!$H$68:$H$217,$G218,INP_EBalance!$H$15:$H$164,$H218)+BS218)*CALC_Project_ANN!BT$28*$I218","v":0}]
[null,null,null,{"$f":"D218","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I218","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+L219)*CALC_Project_ANN!M$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+M219)*CALC_Project_ANN!N$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+N219)*CALC_Project_ANN!O$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+O219)*CALC_Project_ANN!P$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+P219)*CALC_Project_ANN!Q$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+Q219)*CALC_Project_ANN!R$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+R219)*CALC_Project_ANN!S$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+S219)*CALC_Project_ANN!T$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+T219)*CALC_Project_ANN!U$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+U219)*CALC_Project_ANN!V$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+V219)*CALC_Project_ANN!W$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+W219)*CALC_Project_ANN!X$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+X219)*CALC_Project_ANN!Y$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+Y219)*CALC_Project_ANN!Z$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+Z219)*CALC_Project_ANN!AA$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AA219)*CALC_Project_ANN!AB$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AB219)*CALC_Project_ANN!AC$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AC219)*CALC_Project_ANN!AD$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AD219)*CALC_Project_ANN!AE$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AE219)*CALC_Project_ANN!AF$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AF219)*CALC_Project_ANN!AG$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AG219)*CALC_Project_ANN!AH$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AH219)*CALC_Project_ANN!AI$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AI219)*CALC_Project_ANN!AJ$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AJ219)*CALC_Project_ANN!AK$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AK219)*CALC_Project_ANN!AL$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AL219)*CALC_Project_ANN!AM$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AM219)*CALC_Project_ANN!AN$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AN219)*CALC_Project_ANN!AO$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AO219)*CALC_Project_ANN!AP$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AP219)*CALC_Project_ANN!AQ$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AQ219)*CALC_Project_ANN!AR$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AR219)*CALC_Project_ANN!AS$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AS219)*CALC_Project_ANN!AT$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AT219)*CALC_Project_ANN!AU$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AU219)*CALC_Project_ANN!AV$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AV219)*CALC_Project_ANN!AW$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AW219)*CALC_Project_ANN!AX$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AX219)*CALC_Project_ANN!AY$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AY219)*CALC_Project_ANN!AZ$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+AZ219)*CALC_Project_ANN!BA$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BA219)*CALC_Project_ANN!BB$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BB219)*CALC_Project_ANN!BC$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BC219)*CALC_Project_ANN!BD$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BD219)*CALC_Project_ANN!BE$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BE219)*CALC_Project_ANN!BF$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BF219)*CALC_Project_ANN!BG$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BG219)*CALC_Project_ANN!BH$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BH219)*CALC_Project_ANN!BI$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BI219)*CALC_Project_ANN!BJ$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BJ219)*CALC_Project_ANN!BK$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BK219)*CALC_Project_ANN!BL$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BL219)*CALC_Project_ANN!BM$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BM219)*CALC_Project_ANN!BN$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BN219)*CALC_Project_ANN!BO$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BO219)*CALC_Project_ANN!BP$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BP219)*CALC_Project_ANN!BQ$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BQ219)*CALC_Project_ANN!BR$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BR219)*CALC_Project_ANN!BS$28*$I219","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D219,INP_General!$H$68:$H$217,$G219,INP_EBalance!$H$15:$H$164,$H219)+BS219)*CALC_Project_ANN!BT$28*$I219","v":0}]
[null,null,{"$f":"MAX(C183:C219)+1","v":19},{"$f":"INDEX(lstTariffsFull,C220,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C220,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+L220)*CALC_Project_ANN!M$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+M220)*CALC_Project_ANN!N$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+N220)*CALC_Project_ANN!O$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+O220)*CALC_Project_ANN!P$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+P220)*CALC_Project_ANN!Q$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+Q220)*CALC_Project_ANN!R$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+R220)*CALC_Project_ANN!S$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+S220)*CALC_Project_ANN!T$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+T220)*CALC_Project_ANN!U$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+U220)*CALC_Project_ANN!V$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+V220)*CALC_Project_ANN!W$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+W220)*CALC_Project_ANN!X$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+X220)*CALC_Project_ANN!Y$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+Y220)*CALC_Project_ANN!Z$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+Z220)*CALC_Project_ANN!AA$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AA220)*CALC_Project_ANN!AB$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AB220)*CALC_Project_ANN!AC$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AC220)*CALC_Project_ANN!AD$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AD220)*CALC_Project_ANN!AE$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AE220)*CALC_Project_ANN!AF$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AF220)*CALC_Project_ANN!AG$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AG220)*CALC_Project_ANN!AH$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AH220)*CALC_Project_ANN!AI$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AI220)*CALC_Project_ANN!AJ$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AJ220)*CALC_Project_ANN!AK$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AK220)*CALC_Project_ANN!AL$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AL220)*CALC_Project_ANN!AM$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AM220)*CALC_Project_ANN!AN$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AN220)*CALC_Project_ANN!AO$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AO220)*CALC_Project_ANN!AP$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AP220)*CALC_Project_ANN!AQ$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AQ220)*CALC_Project_ANN!AR$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AR220)*CALC_Project_ANN!AS$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AS220)*CALC_Project_ANN!AT$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AT220)*CALC_Project_ANN!AU$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AU220)*CALC_Project_ANN!AV$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AV220)*CALC_Project_ANN!AW$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AW220)*CALC_Project_ANN!AX$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AX220)*CALC_Project_ANN!AY$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AY220)*CALC_Project_ANN!AZ$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+AZ220)*CALC_Project_ANN!BA$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BA220)*CALC_Project_ANN!BB$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BB220)*CALC_Project_ANN!BC$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BC220)*CALC_Project_ANN!BD$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BD220)*CALC_Project_ANN!BE$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BE220)*CALC_Project_ANN!BF$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BF220)*CALC_Project_ANN!BG$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BG220)*CALC_Project_ANN!BH$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BH220)*CALC_Project_ANN!BI$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BI220)*CALC_Project_ANN!BJ$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BJ220)*CALC_Project_ANN!BK$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BK220)*CALC_Project_ANN!BL$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BL220)*CALC_Project_ANN!BM$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BM220)*CALC_Project_ANN!BN$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BN220)*CALC_Project_ANN!BO$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BO220)*CALC_Project_ANN!BP$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BP220)*CALC_Project_ANN!BQ$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BQ220)*CALC_Project_ANN!BR$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BR220)*CALC_Project_ANN!BS$28*$I220","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D220,INP_General!$H$68:$H$217,$G220,INP_EBalance!$H$15:$H$164,$H220)+BS220)*CALC_Project_ANN!BT$28*$I220","v":0}]
[null,null,null,{"$f":"D220","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I220","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+L221)*CALC_Project_ANN!M$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+M221)*CALC_Project_ANN!N$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+N221)*CALC_Project_ANN!O$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+O221)*CALC_Project_ANN!P$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+P221)*CALC_Project_ANN!Q$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+Q221)*CALC_Project_ANN!R$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+R221)*CALC_Project_ANN!S$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+S221)*CALC_Project_ANN!T$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+T221)*CALC_Project_ANN!U$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+U221)*CALC_Project_ANN!V$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+V221)*CALC_Project_ANN!W$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+W221)*CALC_Project_ANN!X$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+X221)*CALC_Project_ANN!Y$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+Y221)*CALC_Project_ANN!Z$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+Z221)*CALC_Project_ANN!AA$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AA221)*CALC_Project_ANN!AB$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AB221)*CALC_Project_ANN!AC$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AC221)*CALC_Project_ANN!AD$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AD221)*CALC_Project_ANN!AE$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AE221)*CALC_Project_ANN!AF$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AF221)*CALC_Project_ANN!AG$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AG221)*CALC_Project_ANN!AH$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AH221)*CALC_Project_ANN!AI$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AI221)*CALC_Project_ANN!AJ$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AJ221)*CALC_Project_ANN!AK$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AK221)*CALC_Project_ANN!AL$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AL221)*CALC_Project_ANN!AM$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AM221)*CALC_Project_ANN!AN$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AN221)*CALC_Project_ANN!AO$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AO221)*CALC_Project_ANN!AP$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AP221)*CALC_Project_ANN!AQ$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AQ221)*CALC_Project_ANN!AR$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AR221)*CALC_Project_ANN!AS$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AS221)*CALC_Project_ANN!AT$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AT221)*CALC_Project_ANN!AU$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AU221)*CALC_Project_ANN!AV$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AV221)*CALC_Project_ANN!AW$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AW221)*CALC_Project_ANN!AX$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AX221)*CALC_Project_ANN!AY$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AY221)*CALC_Project_ANN!AZ$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+AZ221)*CALC_Project_ANN!BA$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BA221)*CALC_Project_ANN!BB$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BB221)*CALC_Project_ANN!BC$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BC221)*CALC_Project_ANN!BD$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BD221)*CALC_Project_ANN!BE$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BE221)*CALC_Project_ANN!BF$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BF221)*CALC_Project_ANN!BG$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BG221)*CALC_Project_ANN!BH$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BH221)*CALC_Project_ANN!BI$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BI221)*CALC_Project_ANN!BJ$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BJ221)*CALC_Project_ANN!BK$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BK221)*CALC_Project_ANN!BL$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BL221)*CALC_Project_ANN!BM$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BM221)*CALC_Project_ANN!BN$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BN221)*CALC_Project_ANN!BO$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BO221)*CALC_Project_ANN!BP$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BP221)*CALC_Project_ANN!BQ$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BQ221)*CALC_Project_ANN!BR$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BR221)*CALC_Project_ANN!BS$28*$I221","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D221,INP_General!$H$68:$H$217,$G221,INP_EBalance!$H$15:$H$164,$H221)+BS221)*CALC_Project_ANN!BT$28*$I221","v":0}]
[null,null,{"$f":"MAX(C183:C221)+1","v":20},{"$f":"INDEX(lstTariffsFull,C222,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C222,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+L222)*CALC_Project_ANN!M$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+M222)*CALC_Project_ANN!N$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+N222)*CALC_Project_ANN!O$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+O222)*CALC_Project_ANN!P$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+P222)*CALC_Project_ANN!Q$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+Q222)*CALC_Project_ANN!R$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+R222)*CALC_Project_ANN!S$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+S222)*CALC_Project_ANN!T$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+T222)*CALC_Project_ANN!U$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+U222)*CALC_Project_ANN!V$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+V222)*CALC_Project_ANN!W$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+W222)*CALC_Project_ANN!X$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+X222)*CALC_Project_ANN!Y$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+Y222)*CALC_Project_ANN!Z$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+Z222)*CALC_Project_ANN!AA$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AA222)*CALC_Project_ANN!AB$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AB222)*CALC_Project_ANN!AC$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AC222)*CALC_Project_ANN!AD$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AD222)*CALC_Project_ANN!AE$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AE222)*CALC_Project_ANN!AF$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AF222)*CALC_Project_ANN!AG$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AG222)*CALC_Project_ANN!AH$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AH222)*CALC_Project_ANN!AI$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AI222)*CALC_Project_ANN!AJ$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AJ222)*CALC_Project_ANN!AK$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AK222)*CALC_Project_ANN!AL$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AL222)*CALC_Project_ANN!AM$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AM222)*CALC_Project_ANN!AN$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AN222)*CALC_Project_ANN!AO$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AO222)*CALC_Project_ANN!AP$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AP222)*CALC_Project_ANN!AQ$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AQ222)*CALC_Project_ANN!AR$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AR222)*CALC_Project_ANN!AS$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AS222)*CALC_Project_ANN!AT$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AT222)*CALC_Project_ANN!AU$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AU222)*CALC_Project_ANN!AV$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AV222)*CALC_Project_ANN!AW$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AW222)*CALC_Project_ANN!AX$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AX222)*CALC_Project_ANN!AY$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AY222)*CALC_Project_ANN!AZ$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+AZ222)*CALC_Project_ANN!BA$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BA222)*CALC_Project_ANN!BB$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BB222)*CALC_Project_ANN!BC$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BC222)*CALC_Project_ANN!BD$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BD222)*CALC_Project_ANN!BE$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BE222)*CALC_Project_ANN!BF$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BF222)*CALC_Project_ANN!BG$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BG222)*CALC_Project_ANN!BH$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BH222)*CALC_Project_ANN!BI$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BI222)*CALC_Project_ANN!BJ$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BJ222)*CALC_Project_ANN!BK$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BK222)*CALC_Project_ANN!BL$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BL222)*CALC_Project_ANN!BM$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BM222)*CALC_Project_ANN!BN$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BN222)*CALC_Project_ANN!BO$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BO222)*CALC_Project_ANN!BP$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BP222)*CALC_Project_ANN!BQ$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BQ222)*CALC_Project_ANN!BR$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BR222)*CALC_Project_ANN!BS$28*$I222","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D222,INP_General!$H$68:$H$217,$G222,INP_EBalance!$H$15:$H$164,$H222)+BS222)*CALC_Project_ANN!BT$28*$I222","v":0}]
[null,null,null,{"$f":"D222","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I222","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+L223)*CALC_Project_ANN!M$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+M223)*CALC_Project_ANN!N$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+N223)*CALC_Project_ANN!O$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+O223)*CALC_Project_ANN!P$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+P223)*CALC_Project_ANN!Q$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+Q223)*CALC_Project_ANN!R$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+R223)*CALC_Project_ANN!S$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+S223)*CALC_Project_ANN!T$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+T223)*CALC_Project_ANN!U$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+U223)*CALC_Project_ANN!V$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+V223)*CALC_Project_ANN!W$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+W223)*CALC_Project_ANN!X$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+X223)*CALC_Project_ANN!Y$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+Y223)*CALC_Project_ANN!Z$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+Z223)*CALC_Project_ANN!AA$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AA223)*CALC_Project_ANN!AB$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AB223)*CALC_Project_ANN!AC$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AC223)*CALC_Project_ANN!AD$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AD223)*CALC_Project_ANN!AE$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AE223)*CALC_Project_ANN!AF$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AF223)*CALC_Project_ANN!AG$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AG223)*CALC_Project_ANN!AH$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AH223)*CALC_Project_ANN!AI$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AI223)*CALC_Project_ANN!AJ$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AJ223)*CALC_Project_ANN!AK$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AK223)*CALC_Project_ANN!AL$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AL223)*CALC_Project_ANN!AM$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AM223)*CALC_Project_ANN!AN$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AN223)*CALC_Project_ANN!AO$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AO223)*CALC_Project_ANN!AP$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AP223)*CALC_Project_ANN!AQ$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AQ223)*CALC_Project_ANN!AR$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AR223)*CALC_Project_ANN!AS$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AS223)*CALC_Project_ANN!AT$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AT223)*CALC_Project_ANN!AU$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AU223)*CALC_Project_ANN!AV$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AV223)*CALC_Project_ANN!AW$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AW223)*CALC_Project_ANN!AX$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AX223)*CALC_Project_ANN!AY$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AY223)*CALC_Project_ANN!AZ$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+AZ223)*CALC_Project_ANN!BA$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BA223)*CALC_Project_ANN!BB$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BB223)*CALC_Project_ANN!BC$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BC223)*CALC_Project_ANN!BD$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BD223)*CALC_Project_ANN!BE$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BE223)*CALC_Project_ANN!BF$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BF223)*CALC_Project_ANN!BG$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BG223)*CALC_Project_ANN!BH$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BH223)*CALC_Project_ANN!BI$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BI223)*CALC_Project_ANN!BJ$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BJ223)*CALC_Project_ANN!BK$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BK223)*CALC_Project_ANN!BL$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BL223)*CALC_Project_ANN!BM$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BM223)*CALC_Project_ANN!BN$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BN223)*CALC_Project_ANN!BO$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BO223)*CALC_Project_ANN!BP$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BP223)*CALC_Project_ANN!BQ$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BQ223)*CALC_Project_ANN!BR$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BR223)*CALC_Project_ANN!BS$28*$I223","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D223,INP_General!$H$68:$H$217,$G223,INP_EBalance!$H$15:$H$164,$H223)+BS223)*CALC_Project_ANN!BT$28*$I223","v":0}]
[null,null,{"$f":"MAX(C183:C223)+1","v":21},{"$f":"INDEX(lstTariffsFull,C224,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C224,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+L224)*CALC_Project_ANN!M$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+M224)*CALC_Project_ANN!N$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+N224)*CALC_Project_ANN!O$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+O224)*CALC_Project_ANN!P$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+P224)*CALC_Project_ANN!Q$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+Q224)*CALC_Project_ANN!R$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+R224)*CALC_Project_ANN!S$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+S224)*CALC_Project_ANN!T$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+T224)*CALC_Project_ANN!U$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+U224)*CALC_Project_ANN!V$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+V224)*CALC_Project_ANN!W$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+W224)*CALC_Project_ANN!X$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+X224)*CALC_Project_ANN!Y$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+Y224)*CALC_Project_ANN!Z$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+Z224)*CALC_Project_ANN!AA$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AA224)*CALC_Project_ANN!AB$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AB224)*CALC_Project_ANN!AC$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AC224)*CALC_Project_ANN!AD$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AD224)*CALC_Project_ANN!AE$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AE224)*CALC_Project_ANN!AF$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AF224)*CALC_Project_ANN!AG$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AG224)*CALC_Project_ANN!AH$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AH224)*CALC_Project_ANN!AI$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AI224)*CALC_Project_ANN!AJ$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AJ224)*CALC_Project_ANN!AK$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AK224)*CALC_Project_ANN!AL$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AL224)*CALC_Project_ANN!AM$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AM224)*CALC_Project_ANN!AN$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AN224)*CALC_Project_ANN!AO$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AO224)*CALC_Project_ANN!AP$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AP224)*CALC_Project_ANN!AQ$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AQ224)*CALC_Project_ANN!AR$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AR224)*CALC_Project_ANN!AS$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AS224)*CALC_Project_ANN!AT$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AT224)*CALC_Project_ANN!AU$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AU224)*CALC_Project_ANN!AV$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AV224)*CALC_Project_ANN!AW$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AW224)*CALC_Project_ANN!AX$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AX224)*CALC_Project_ANN!AY$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AY224)*CALC_Project_ANN!AZ$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+AZ224)*CALC_Project_ANN!BA$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BA224)*CALC_Project_ANN!BB$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BB224)*CALC_Project_ANN!BC$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BC224)*CALC_Project_ANN!BD$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BD224)*CALC_Project_ANN!BE$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BE224)*CALC_Project_ANN!BF$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BF224)*CALC_Project_ANN!BG$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BG224)*CALC_Project_ANN!BH$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BH224)*CALC_Project_ANN!BI$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BI224)*CALC_Project_ANN!BJ$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BJ224)*CALC_Project_ANN!BK$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BK224)*CALC_Project_ANN!BL$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BL224)*CALC_Project_ANN!BM$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BM224)*CALC_Project_ANN!BN$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BN224)*CALC_Project_ANN!BO$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BO224)*CALC_Project_ANN!BP$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BP224)*CALC_Project_ANN!BQ$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BQ224)*CALC_Project_ANN!BR$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BR224)*CALC_Project_ANN!BS$28*$I224","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D224,INP_General!$H$68:$H$217,$G224,INP_EBalance!$H$15:$H$164,$H224)+BS224)*CALC_Project_ANN!BT$28*$I224","v":0}]
[null,null,null,{"$f":"D224","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I224","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+L225)*CALC_Project_ANN!M$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+M225)*CALC_Project_ANN!N$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+N225)*CALC_Project_ANN!O$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+O225)*CALC_Project_ANN!P$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+P225)*CALC_Project_ANN!Q$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+Q225)*CALC_Project_ANN!R$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+R225)*CALC_Project_ANN!S$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+S225)*CALC_Project_ANN!T$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+T225)*CALC_Project_ANN!U$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+U225)*CALC_Project_ANN!V$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+V225)*CALC_Project_ANN!W$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+W225)*CALC_Project_ANN!X$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+X225)*CALC_Project_ANN!Y$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+Y225)*CALC_Project_ANN!Z$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+Z225)*CALC_Project_ANN!AA$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AA225)*CALC_Project_ANN!AB$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AB225)*CALC_Project_ANN!AC$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AC225)*CALC_Project_ANN!AD$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AD225)*CALC_Project_ANN!AE$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AE225)*CALC_Project_ANN!AF$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AF225)*CALC_Project_ANN!AG$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AG225)*CALC_Project_ANN!AH$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AH225)*CALC_Project_ANN!AI$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AI225)*CALC_Project_ANN!AJ$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AJ225)*CALC_Project_ANN!AK$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AK225)*CALC_Project_ANN!AL$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AL225)*CALC_Project_ANN!AM$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AM225)*CALC_Project_ANN!AN$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AN225)*CALC_Project_ANN!AO$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AO225)*CALC_Project_ANN!AP$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AP225)*CALC_Project_ANN!AQ$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AQ225)*CALC_Project_ANN!AR$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AR225)*CALC_Project_ANN!AS$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AS225)*CALC_Project_ANN!AT$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AT225)*CALC_Project_ANN!AU$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AU225)*CALC_Project_ANN!AV$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AV225)*CALC_Project_ANN!AW$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AW225)*CALC_Project_ANN!AX$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AX225)*CALC_Project_ANN!AY$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AY225)*CALC_Project_ANN!AZ$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+AZ225)*CALC_Project_ANN!BA$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BA225)*CALC_Project_ANN!BB$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BB225)*CALC_Project_ANN!BC$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BC225)*CALC_Project_ANN!BD$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BD225)*CALC_Project_ANN!BE$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BE225)*CALC_Project_ANN!BF$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BF225)*CALC_Project_ANN!BG$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BG225)*CALC_Project_ANN!BH$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BH225)*CALC_Project_ANN!BI$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BI225)*CALC_Project_ANN!BJ$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BJ225)*CALC_Project_ANN!BK$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BK225)*CALC_Project_ANN!BL$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BL225)*CALC_Project_ANN!BM$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BM225)*CALC_Project_ANN!BN$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BN225)*CALC_Project_ANN!BO$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BO225)*CALC_Project_ANN!BP$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BP225)*CALC_Project_ANN!BQ$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BQ225)*CALC_Project_ANN!BR$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BR225)*CALC_Project_ANN!BS$28*$I225","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D225,INP_General!$H$68:$H$217,$G225,INP_EBalance!$H$15:$H$164,$H225)+BS225)*CALC_Project_ANN!BT$28*$I225","v":0}]
[null,null,{"$f":"MAX(C183:C225)+1","v":22},{"$f":"INDEX(lstTariffsFull,C226,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C226,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+L226)*CALC_Project_ANN!M$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+M226)*CALC_Project_ANN!N$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+N226)*CALC_Project_ANN!O$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+O226)*CALC_Project_ANN!P$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+P226)*CALC_Project_ANN!Q$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+Q226)*CALC_Project_ANN!R$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+R226)*CALC_Project_ANN!S$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+S226)*CALC_Project_ANN!T$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+T226)*CALC_Project_ANN!U$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+U226)*CALC_Project_ANN!V$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+V226)*CALC_Project_ANN!W$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+W226)*CALC_Project_ANN!X$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+X226)*CALC_Project_ANN!Y$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+Y226)*CALC_Project_ANN!Z$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+Z226)*CALC_Project_ANN!AA$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AA226)*CALC_Project_ANN!AB$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AB226)*CALC_Project_ANN!AC$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AC226)*CALC_Project_ANN!AD$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AD226)*CALC_Project_ANN!AE$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AE226)*CALC_Project_ANN!AF$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AF226)*CALC_Project_ANN!AG$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AG226)*CALC_Project_ANN!AH$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AH226)*CALC_Project_ANN!AI$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AI226)*CALC_Project_ANN!AJ$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AJ226)*CALC_Project_ANN!AK$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AK226)*CALC_Project_ANN!AL$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AL226)*CALC_Project_ANN!AM$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AM226)*CALC_Project_ANN!AN$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AN226)*CALC_Project_ANN!AO$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AO226)*CALC_Project_ANN!AP$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AP226)*CALC_Project_ANN!AQ$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AQ226)*CALC_Project_ANN!AR$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AR226)*CALC_Project_ANN!AS$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AS226)*CALC_Project_ANN!AT$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AT226)*CALC_Project_ANN!AU$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AU226)*CALC_Project_ANN!AV$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AV226)*CALC_Project_ANN!AW$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AW226)*CALC_Project_ANN!AX$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AX226)*CALC_Project_ANN!AY$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AY226)*CALC_Project_ANN!AZ$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+AZ226)*CALC_Project_ANN!BA$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BA226)*CALC_Project_ANN!BB$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BB226)*CALC_Project_ANN!BC$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BC226)*CALC_Project_ANN!BD$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BD226)*CALC_Project_ANN!BE$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BE226)*CALC_Project_ANN!BF$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BF226)*CALC_Project_ANN!BG$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BG226)*CALC_Project_ANN!BH$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BH226)*CALC_Project_ANN!BI$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BI226)*CALC_Project_ANN!BJ$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BJ226)*CALC_Project_ANN!BK$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BK226)*CALC_Project_ANN!BL$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BL226)*CALC_Project_ANN!BM$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BM226)*CALC_Project_ANN!BN$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BN226)*CALC_Project_ANN!BO$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BO226)*CALC_Project_ANN!BP$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BP226)*CALC_Project_ANN!BQ$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BQ226)*CALC_Project_ANN!BR$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BR226)*CALC_Project_ANN!BS$28*$I226","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D226,INP_General!$H$68:$H$217,$G226,INP_EBalance!$H$15:$H$164,$H226)+BS226)*CALC_Project_ANN!BT$28*$I226","v":0}]
[null,null,null,{"$f":"D226","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I226","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+L227)*CALC_Project_ANN!M$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+M227)*CALC_Project_ANN!N$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+N227)*CALC_Project_ANN!O$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+O227)*CALC_Project_ANN!P$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+P227)*CALC_Project_ANN!Q$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+Q227)*CALC_Project_ANN!R$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+R227)*CALC_Project_ANN!S$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+S227)*CALC_Project_ANN!T$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+T227)*CALC_Project_ANN!U$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+U227)*CALC_Project_ANN!V$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+V227)*CALC_Project_ANN!W$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+W227)*CALC_Project_ANN!X$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+X227)*CALC_Project_ANN!Y$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+Y227)*CALC_Project_ANN!Z$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+Z227)*CALC_Project_ANN!AA$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AA227)*CALC_Project_ANN!AB$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AB227)*CALC_Project_ANN!AC$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AC227)*CALC_Project_ANN!AD$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AD227)*CALC_Project_ANN!AE$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AE227)*CALC_Project_ANN!AF$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AF227)*CALC_Project_ANN!AG$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AG227)*CALC_Project_ANN!AH$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AH227)*CALC_Project_ANN!AI$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AI227)*CALC_Project_ANN!AJ$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AJ227)*CALC_Project_ANN!AK$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AK227)*CALC_Project_ANN!AL$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AL227)*CALC_Project_ANN!AM$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AM227)*CALC_Project_ANN!AN$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AN227)*CALC_Project_ANN!AO$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AO227)*CALC_Project_ANN!AP$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AP227)*CALC_Project_ANN!AQ$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AQ227)*CALC_Project_ANN!AR$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AR227)*CALC_Project_ANN!AS$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AS227)*CALC_Project_ANN!AT$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AT227)*CALC_Project_ANN!AU$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AU227)*CALC_Project_ANN!AV$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AV227)*CALC_Project_ANN!AW$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AW227)*CALC_Project_ANN!AX$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AX227)*CALC_Project_ANN!AY$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AY227)*CALC_Project_ANN!AZ$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+AZ227)*CALC_Project_ANN!BA$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BA227)*CALC_Project_ANN!BB$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BB227)*CALC_Project_ANN!BC$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BC227)*CALC_Project_ANN!BD$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BD227)*CALC_Project_ANN!BE$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BE227)*CALC_Project_ANN!BF$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BF227)*CALC_Project_ANN!BG$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BG227)*CALC_Project_ANN!BH$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BH227)*CALC_Project_ANN!BI$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BI227)*CALC_Project_ANN!BJ$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BJ227)*CALC_Project_ANN!BK$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BK227)*CALC_Project_ANN!BL$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BL227)*CALC_Project_ANN!BM$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BM227)*CALC_Project_ANN!BN$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BN227)*CALC_Project_ANN!BO$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BO227)*CALC_Project_ANN!BP$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BP227)*CALC_Project_ANN!BQ$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BQ227)*CALC_Project_ANN!BR$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BR227)*CALC_Project_ANN!BS$28*$I227","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D227,INP_General!$H$68:$H$217,$G227,INP_EBalance!$H$15:$H$164,$H227)+BS227)*CALC_Project_ANN!BT$28*$I227","v":0}]
[null,null,{"$f":"MAX(C183:C227)+1","v":23},{"$f":"INDEX(lstTariffsFull,C228,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C228,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+L228)*CALC_Project_ANN!M$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+M228)*CALC_Project_ANN!N$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+N228)*CALC_Project_ANN!O$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+O228)*CALC_Project_ANN!P$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+P228)*CALC_Project_ANN!Q$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+Q228)*CALC_Project_ANN!R$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+R228)*CALC_Project_ANN!S$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+S228)*CALC_Project_ANN!T$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+T228)*CALC_Project_ANN!U$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+U228)*CALC_Project_ANN!V$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+V228)*CALC_Project_ANN!W$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+W228)*CALC_Project_ANN!X$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+X228)*CALC_Project_ANN!Y$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+Y228)*CALC_Project_ANN!Z$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+Z228)*CALC_Project_ANN!AA$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AA228)*CALC_Project_ANN!AB$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AB228)*CALC_Project_ANN!AC$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AC228)*CALC_Project_ANN!AD$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AD228)*CALC_Project_ANN!AE$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AE228)*CALC_Project_ANN!AF$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AF228)*CALC_Project_ANN!AG$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AG228)*CALC_Project_ANN!AH$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AH228)*CALC_Project_ANN!AI$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AI228)*CALC_Project_ANN!AJ$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AJ228)*CALC_Project_ANN!AK$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AK228)*CALC_Project_ANN!AL$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AL228)*CALC_Project_ANN!AM$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AM228)*CALC_Project_ANN!AN$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AN228)*CALC_Project_ANN!AO$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AO228)*CALC_Project_ANN!AP$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AP228)*CALC_Project_ANN!AQ$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AQ228)*CALC_Project_ANN!AR$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AR228)*CALC_Project_ANN!AS$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AS228)*CALC_Project_ANN!AT$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AT228)*CALC_Project_ANN!AU$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AU228)*CALC_Project_ANN!AV$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AV228)*CALC_Project_ANN!AW$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AW228)*CALC_Project_ANN!AX$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AX228)*CALC_Project_ANN!AY$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AY228)*CALC_Project_ANN!AZ$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+AZ228)*CALC_Project_ANN!BA$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BA228)*CALC_Project_ANN!BB$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BB228)*CALC_Project_ANN!BC$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BC228)*CALC_Project_ANN!BD$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BD228)*CALC_Project_ANN!BE$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BE228)*CALC_Project_ANN!BF$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BF228)*CALC_Project_ANN!BG$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BG228)*CALC_Project_ANN!BH$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BH228)*CALC_Project_ANN!BI$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BI228)*CALC_Project_ANN!BJ$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BJ228)*CALC_Project_ANN!BK$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BK228)*CALC_Project_ANN!BL$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BL228)*CALC_Project_ANN!BM$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BM228)*CALC_Project_ANN!BN$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BN228)*CALC_Project_ANN!BO$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BO228)*CALC_Project_ANN!BP$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BP228)*CALC_Project_ANN!BQ$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BQ228)*CALC_Project_ANN!BR$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BR228)*CALC_Project_ANN!BS$28*$I228","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D228,INP_General!$H$68:$H$217,$G228,INP_EBalance!$H$15:$H$164,$H228)+BS228)*CALC_Project_ANN!BT$28*$I228","v":0}]
[null,null,null,{"$f":"D228","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I228","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+L229)*CALC_Project_ANN!M$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+M229)*CALC_Project_ANN!N$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+N229)*CALC_Project_ANN!O$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+O229)*CALC_Project_ANN!P$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+P229)*CALC_Project_ANN!Q$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+Q229)*CALC_Project_ANN!R$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+R229)*CALC_Project_ANN!S$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+S229)*CALC_Project_ANN!T$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+T229)*CALC_Project_ANN!U$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+U229)*CALC_Project_ANN!V$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+V229)*CALC_Project_ANN!W$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+W229)*CALC_Project_ANN!X$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+X229)*CALC_Project_ANN!Y$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+Y229)*CALC_Project_ANN!Z$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+Z229)*CALC_Project_ANN!AA$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AA229)*CALC_Project_ANN!AB$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AB229)*CALC_Project_ANN!AC$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AC229)*CALC_Project_ANN!AD$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AD229)*CALC_Project_ANN!AE$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AE229)*CALC_Project_ANN!AF$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AF229)*CALC_Project_ANN!AG$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AG229)*CALC_Project_ANN!AH$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AH229)*CALC_Project_ANN!AI$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AI229)*CALC_Project_ANN!AJ$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AJ229)*CALC_Project_ANN!AK$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AK229)*CALC_Project_ANN!AL$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AL229)*CALC_Project_ANN!AM$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AM229)*CALC_Project_ANN!AN$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AN229)*CALC_Project_ANN!AO$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AO229)*CALC_Project_ANN!AP$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AP229)*CALC_Project_ANN!AQ$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AQ229)*CALC_Project_ANN!AR$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AR229)*CALC_Project_ANN!AS$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AS229)*CALC_Project_ANN!AT$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AT229)*CALC_Project_ANN!AU$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AU229)*CALC_Project_ANN!AV$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AV229)*CALC_Project_ANN!AW$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AW229)*CALC_Project_ANN!AX$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AX229)*CALC_Project_ANN!AY$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AY229)*CALC_Project_ANN!AZ$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+AZ229)*CALC_Project_ANN!BA$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BA229)*CALC_Project_ANN!BB$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BB229)*CALC_Project_ANN!BC$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BC229)*CALC_Project_ANN!BD$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BD229)*CALC_Project_ANN!BE$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BE229)*CALC_Project_ANN!BF$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BF229)*CALC_Project_ANN!BG$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BG229)*CALC_Project_ANN!BH$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BH229)*CALC_Project_ANN!BI$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BI229)*CALC_Project_ANN!BJ$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BJ229)*CALC_Project_ANN!BK$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BK229)*CALC_Project_ANN!BL$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BL229)*CALC_Project_ANN!BM$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BM229)*CALC_Project_ANN!BN$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BN229)*CALC_Project_ANN!BO$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BO229)*CALC_Project_ANN!BP$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BP229)*CALC_Project_ANN!BQ$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BQ229)*CALC_Project_ANN!BR$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BR229)*CALC_Project_ANN!BS$28*$I229","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D229,INP_General!$H$68:$H$217,$G229,INP_EBalance!$H$15:$H$164,$H229)+BS229)*CALC_Project_ANN!BT$28*$I229","v":0}]
[null,null,{"$f":"MAX(C183:C229)+1","v":24},{"$f":"INDEX(lstTariffsFull,C230,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C230,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+L230)*CALC_Project_ANN!M$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+M230)*CALC_Project_ANN!N$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+N230)*CALC_Project_ANN!O$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+O230)*CALC_Project_ANN!P$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+P230)*CALC_Project_ANN!Q$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+Q230)*CALC_Project_ANN!R$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+R230)*CALC_Project_ANN!S$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+S230)*CALC_Project_ANN!T$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+T230)*CALC_Project_ANN!U$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+U230)*CALC_Project_ANN!V$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+V230)*CALC_Project_ANN!W$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+W230)*CALC_Project_ANN!X$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+X230)*CALC_Project_ANN!Y$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+Y230)*CALC_Project_ANN!Z$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+Z230)*CALC_Project_ANN!AA$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AA230)*CALC_Project_ANN!AB$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AB230)*CALC_Project_ANN!AC$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AC230)*CALC_Project_ANN!AD$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AD230)*CALC_Project_ANN!AE$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AE230)*CALC_Project_ANN!AF$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AF230)*CALC_Project_ANN!AG$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AG230)*CALC_Project_ANN!AH$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AH230)*CALC_Project_ANN!AI$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AI230)*CALC_Project_ANN!AJ$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AJ230)*CALC_Project_ANN!AK$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AK230)*CALC_Project_ANN!AL$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AL230)*CALC_Project_ANN!AM$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AM230)*CALC_Project_ANN!AN$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AN230)*CALC_Project_ANN!AO$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AO230)*CALC_Project_ANN!AP$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AP230)*CALC_Project_ANN!AQ$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AQ230)*CALC_Project_ANN!AR$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AR230)*CALC_Project_ANN!AS$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AS230)*CALC_Project_ANN!AT$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AT230)*CALC_Project_ANN!AU$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AU230)*CALC_Project_ANN!AV$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AV230)*CALC_Project_ANN!AW$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AW230)*CALC_Project_ANN!AX$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AX230)*CALC_Project_ANN!AY$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AY230)*CALC_Project_ANN!AZ$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+AZ230)*CALC_Project_ANN!BA$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BA230)*CALC_Project_ANN!BB$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BB230)*CALC_Project_ANN!BC$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BC230)*CALC_Project_ANN!BD$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BD230)*CALC_Project_ANN!BE$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BE230)*CALC_Project_ANN!BF$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BF230)*CALC_Project_ANN!BG$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BG230)*CALC_Project_ANN!BH$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BH230)*CALC_Project_ANN!BI$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BI230)*CALC_Project_ANN!BJ$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BJ230)*CALC_Project_ANN!BK$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BK230)*CALC_Project_ANN!BL$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BL230)*CALC_Project_ANN!BM$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BM230)*CALC_Project_ANN!BN$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BN230)*CALC_Project_ANN!BO$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BO230)*CALC_Project_ANN!BP$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BP230)*CALC_Project_ANN!BQ$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BQ230)*CALC_Project_ANN!BR$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BR230)*CALC_Project_ANN!BS$28*$I230","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D230,INP_General!$H$68:$H$217,$G230,INP_EBalance!$H$15:$H$164,$H230)+BS230)*CALC_Project_ANN!BT$28*$I230","v":0}]
[null,null,null,{"$f":"D230","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I230","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+L231)*CALC_Project_ANN!M$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+M231)*CALC_Project_ANN!N$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+N231)*CALC_Project_ANN!O$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+O231)*CALC_Project_ANN!P$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+P231)*CALC_Project_ANN!Q$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+Q231)*CALC_Project_ANN!R$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+R231)*CALC_Project_ANN!S$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+S231)*CALC_Project_ANN!T$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+T231)*CALC_Project_ANN!U$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+U231)*CALC_Project_ANN!V$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+V231)*CALC_Project_ANN!W$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+W231)*CALC_Project_ANN!X$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+X231)*CALC_Project_ANN!Y$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+Y231)*CALC_Project_ANN!Z$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+Z231)*CALC_Project_ANN!AA$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AA231)*CALC_Project_ANN!AB$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AB231)*CALC_Project_ANN!AC$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AC231)*CALC_Project_ANN!AD$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AD231)*CALC_Project_ANN!AE$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AE231)*CALC_Project_ANN!AF$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AF231)*CALC_Project_ANN!AG$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AG231)*CALC_Project_ANN!AH$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AH231)*CALC_Project_ANN!AI$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AI231)*CALC_Project_ANN!AJ$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AJ231)*CALC_Project_ANN!AK$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AK231)*CALC_Project_ANN!AL$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AL231)*CALC_Project_ANN!AM$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AM231)*CALC_Project_ANN!AN$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AN231)*CALC_Project_ANN!AO$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AO231)*CALC_Project_ANN!AP$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AP231)*CALC_Project_ANN!AQ$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AQ231)*CALC_Project_ANN!AR$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AR231)*CALC_Project_ANN!AS$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AS231)*CALC_Project_ANN!AT$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AT231)*CALC_Project_ANN!AU$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AU231)*CALC_Project_ANN!AV$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AV231)*CALC_Project_ANN!AW$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AW231)*CALC_Project_ANN!AX$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AX231)*CALC_Project_ANN!AY$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AY231)*CALC_Project_ANN!AZ$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+AZ231)*CALC_Project_ANN!BA$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BA231)*CALC_Project_ANN!BB$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BB231)*CALC_Project_ANN!BC$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BC231)*CALC_Project_ANN!BD$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BD231)*CALC_Project_ANN!BE$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BE231)*CALC_Project_ANN!BF$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BF231)*CALC_Project_ANN!BG$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BG231)*CALC_Project_ANN!BH$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BH231)*CALC_Project_ANN!BI$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BI231)*CALC_Project_ANN!BJ$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BJ231)*CALC_Project_ANN!BK$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BK231)*CALC_Project_ANN!BL$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BL231)*CALC_Project_ANN!BM$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BM231)*CALC_Project_ANN!BN$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BN231)*CALC_Project_ANN!BO$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BO231)*CALC_Project_ANN!BP$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BP231)*CALC_Project_ANN!BQ$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BQ231)*CALC_Project_ANN!BR$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BR231)*CALC_Project_ANN!BS$28*$I231","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D231,INP_General!$H$68:$H$217,$G231,INP_EBalance!$H$15:$H$164,$H231)+BS231)*CALC_Project_ANN!BT$28*$I231","v":0}]
[null,null,{"$f":"MAX(C183:C231)+1","v":25},{"$f":"INDEX(lstTariffsFull,C232,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C232,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+L232)*CALC_Project_ANN!M$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+M232)*CALC_Project_ANN!N$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+N232)*CALC_Project_ANN!O$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+O232)*CALC_Project_ANN!P$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+P232)*CALC_Project_ANN!Q$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+Q232)*CALC_Project_ANN!R$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+R232)*CALC_Project_ANN!S$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+S232)*CALC_Project_ANN!T$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+T232)*CALC_Project_ANN!U$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+U232)*CALC_Project_ANN!V$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+V232)*CALC_Project_ANN!W$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+W232)*CALC_Project_ANN!X$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+X232)*CALC_Project_ANN!Y$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+Y232)*CALC_Project_ANN!Z$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+Z232)*CALC_Project_ANN!AA$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AA232)*CALC_Project_ANN!AB$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AB232)*CALC_Project_ANN!AC$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AC232)*CALC_Project_ANN!AD$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AD232)*CALC_Project_ANN!AE$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AE232)*CALC_Project_ANN!AF$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AF232)*CALC_Project_ANN!AG$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AG232)*CALC_Project_ANN!AH$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AH232)*CALC_Project_ANN!AI$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AI232)*CALC_Project_ANN!AJ$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AJ232)*CALC_Project_ANN!AK$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AK232)*CALC_Project_ANN!AL$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AL232)*CALC_Project_ANN!AM$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AM232)*CALC_Project_ANN!AN$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AN232)*CALC_Project_ANN!AO$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AO232)*CALC_Project_ANN!AP$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AP232)*CALC_Project_ANN!AQ$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AQ232)*CALC_Project_ANN!AR$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AR232)*CALC_Project_ANN!AS$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AS232)*CALC_Project_ANN!AT$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AT232)*CALC_Project_ANN!AU$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AU232)*CALC_Project_ANN!AV$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AV232)*CALC_Project_ANN!AW$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AW232)*CALC_Project_ANN!AX$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AX232)*CALC_Project_ANN!AY$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AY232)*CALC_Project_ANN!AZ$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+AZ232)*CALC_Project_ANN!BA$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BA232)*CALC_Project_ANN!BB$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BB232)*CALC_Project_ANN!BC$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BC232)*CALC_Project_ANN!BD$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BD232)*CALC_Project_ANN!BE$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BE232)*CALC_Project_ANN!BF$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BF232)*CALC_Project_ANN!BG$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BG232)*CALC_Project_ANN!BH$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BH232)*CALC_Project_ANN!BI$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BI232)*CALC_Project_ANN!BJ$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BJ232)*CALC_Project_ANN!BK$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BK232)*CALC_Project_ANN!BL$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BL232)*CALC_Project_ANN!BM$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BM232)*CALC_Project_ANN!BN$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BN232)*CALC_Project_ANN!BO$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BO232)*CALC_Project_ANN!BP$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BP232)*CALC_Project_ANN!BQ$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BQ232)*CALC_Project_ANN!BR$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BR232)*CALC_Project_ANN!BS$28*$I232","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D232,INP_General!$H$68:$H$217,$G232,INP_EBalance!$H$15:$H$164,$H232)+BS232)*CALC_Project_ANN!BT$28*$I232","v":0}]
[null,null,null,{"$f":"D232","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I232","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+L233)*CALC_Project_ANN!M$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+M233)*CALC_Project_ANN!N$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+N233)*CALC_Project_ANN!O$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+O233)*CALC_Project_ANN!P$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+P233)*CALC_Project_ANN!Q$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+Q233)*CALC_Project_ANN!R$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+R233)*CALC_Project_ANN!S$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+S233)*CALC_Project_ANN!T$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+T233)*CALC_Project_ANN!U$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+U233)*CALC_Project_ANN!V$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+V233)*CALC_Project_ANN!W$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+W233)*CALC_Project_ANN!X$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+X233)*CALC_Project_ANN!Y$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+Y233)*CALC_Project_ANN!Z$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+Z233)*CALC_Project_ANN!AA$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AA233)*CALC_Project_ANN!AB$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AB233)*CALC_Project_ANN!AC$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AC233)*CALC_Project_ANN!AD$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AD233)*CALC_Project_ANN!AE$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AE233)*CALC_Project_ANN!AF$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AF233)*CALC_Project_ANN!AG$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AG233)*CALC_Project_ANN!AH$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AH233)*CALC_Project_ANN!AI$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AI233)*CALC_Project_ANN!AJ$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AJ233)*CALC_Project_ANN!AK$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AK233)*CALC_Project_ANN!AL$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AL233)*CALC_Project_ANN!AM$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AM233)*CALC_Project_ANN!AN$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AN233)*CALC_Project_ANN!AO$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AO233)*CALC_Project_ANN!AP$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AP233)*CALC_Project_ANN!AQ$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AQ233)*CALC_Project_ANN!AR$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AR233)*CALC_Project_ANN!AS$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AS233)*CALC_Project_ANN!AT$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AT233)*CALC_Project_ANN!AU$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AU233)*CALC_Project_ANN!AV$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AV233)*CALC_Project_ANN!AW$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AW233)*CALC_Project_ANN!AX$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AX233)*CALC_Project_ANN!AY$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AY233)*CALC_Project_ANN!AZ$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+AZ233)*CALC_Project_ANN!BA$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BA233)*CALC_Project_ANN!BB$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BB233)*CALC_Project_ANN!BC$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BC233)*CALC_Project_ANN!BD$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BD233)*CALC_Project_ANN!BE$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BE233)*CALC_Project_ANN!BF$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BF233)*CALC_Project_ANN!BG$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BG233)*CALC_Project_ANN!BH$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BH233)*CALC_Project_ANN!BI$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BI233)*CALC_Project_ANN!BJ$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BJ233)*CALC_Project_ANN!BK$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BK233)*CALC_Project_ANN!BL$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BL233)*CALC_Project_ANN!BM$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BM233)*CALC_Project_ANN!BN$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BN233)*CALC_Project_ANN!BO$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BO233)*CALC_Project_ANN!BP$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BP233)*CALC_Project_ANN!BQ$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BQ233)*CALC_Project_ANN!BR$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BR233)*CALC_Project_ANN!BS$28*$I233","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D233,INP_General!$H$68:$H$217,$G233,INP_EBalance!$H$15:$H$164,$H233)+BS233)*CALC_Project_ANN!BT$28*$I233","v":0}]
[null,null,{"$f":"MAX(C183:C233)+1","v":26},{"$f":"INDEX(lstTariffsFull,C234,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C234,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+L234)*CALC_Project_ANN!M$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+M234)*CALC_Project_ANN!N$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+N234)*CALC_Project_ANN!O$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+O234)*CALC_Project_ANN!P$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+P234)*CALC_Project_ANN!Q$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+Q234)*CALC_Project_ANN!R$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+R234)*CALC_Project_ANN!S$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+S234)*CALC_Project_ANN!T$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+T234)*CALC_Project_ANN!U$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+U234)*CALC_Project_ANN!V$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+V234)*CALC_Project_ANN!W$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+W234)*CALC_Project_ANN!X$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+X234)*CALC_Project_ANN!Y$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+Y234)*CALC_Project_ANN!Z$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+Z234)*CALC_Project_ANN!AA$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AA234)*CALC_Project_ANN!AB$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AB234)*CALC_Project_ANN!AC$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AC234)*CALC_Project_ANN!AD$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AD234)*CALC_Project_ANN!AE$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AE234)*CALC_Project_ANN!AF$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AF234)*CALC_Project_ANN!AG$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AG234)*CALC_Project_ANN!AH$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AH234)*CALC_Project_ANN!AI$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AI234)*CALC_Project_ANN!AJ$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AJ234)*CALC_Project_ANN!AK$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AK234)*CALC_Project_ANN!AL$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AL234)*CALC_Project_ANN!AM$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AM234)*CALC_Project_ANN!AN$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AN234)*CALC_Project_ANN!AO$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AO234)*CALC_Project_ANN!AP$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AP234)*CALC_Project_ANN!AQ$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AQ234)*CALC_Project_ANN!AR$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AR234)*CALC_Project_ANN!AS$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AS234)*CALC_Project_ANN!AT$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AT234)*CALC_Project_ANN!AU$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AU234)*CALC_Project_ANN!AV$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AV234)*CALC_Project_ANN!AW$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AW234)*CALC_Project_ANN!AX$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AX234)*CALC_Project_ANN!AY$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AY234)*CALC_Project_ANN!AZ$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+AZ234)*CALC_Project_ANN!BA$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BA234)*CALC_Project_ANN!BB$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BB234)*CALC_Project_ANN!BC$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BC234)*CALC_Project_ANN!BD$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BD234)*CALC_Project_ANN!BE$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BE234)*CALC_Project_ANN!BF$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BF234)*CALC_Project_ANN!BG$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BG234)*CALC_Project_ANN!BH$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BH234)*CALC_Project_ANN!BI$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BI234)*CALC_Project_ANN!BJ$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BJ234)*CALC_Project_ANN!BK$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BK234)*CALC_Project_ANN!BL$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BL234)*CALC_Project_ANN!BM$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BM234)*CALC_Project_ANN!BN$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BN234)*CALC_Project_ANN!BO$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BO234)*CALC_Project_ANN!BP$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BP234)*CALC_Project_ANN!BQ$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BQ234)*CALC_Project_ANN!BR$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BR234)*CALC_Project_ANN!BS$28*$I234","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D234,INP_General!$H$68:$H$217,$G234,INP_EBalance!$H$15:$H$164,$H234)+BS234)*CALC_Project_ANN!BT$28*$I234","v":0}]
[null,null,null,{"$f":"D234","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I234","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+L235)*CALC_Project_ANN!M$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+M235)*CALC_Project_ANN!N$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+N235)*CALC_Project_ANN!O$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+O235)*CALC_Project_ANN!P$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+P235)*CALC_Project_ANN!Q$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+Q235)*CALC_Project_ANN!R$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+R235)*CALC_Project_ANN!S$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+S235)*CALC_Project_ANN!T$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+T235)*CALC_Project_ANN!U$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+U235)*CALC_Project_ANN!V$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+V235)*CALC_Project_ANN!W$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+W235)*CALC_Project_ANN!X$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+X235)*CALC_Project_ANN!Y$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+Y235)*CALC_Project_ANN!Z$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+Z235)*CALC_Project_ANN!AA$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AA235)*CALC_Project_ANN!AB$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AB235)*CALC_Project_ANN!AC$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AC235)*CALC_Project_ANN!AD$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AD235)*CALC_Project_ANN!AE$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AE235)*CALC_Project_ANN!AF$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AF235)*CALC_Project_ANN!AG$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AG235)*CALC_Project_ANN!AH$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AH235)*CALC_Project_ANN!AI$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AI235)*CALC_Project_ANN!AJ$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AJ235)*CALC_Project_ANN!AK$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AK235)*CALC_Project_ANN!AL$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AL235)*CALC_Project_ANN!AM$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AM235)*CALC_Project_ANN!AN$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AN235)*CALC_Project_ANN!AO$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AO235)*CALC_Project_ANN!AP$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AP235)*CALC_Project_ANN!AQ$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AQ235)*CALC_Project_ANN!AR$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AR235)*CALC_Project_ANN!AS$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AS235)*CALC_Project_ANN!AT$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AT235)*CALC_Project_ANN!AU$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AU235)*CALC_Project_ANN!AV$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AV235)*CALC_Project_ANN!AW$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AW235)*CALC_Project_ANN!AX$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AX235)*CALC_Project_ANN!AY$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AY235)*CALC_Project_ANN!AZ$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+AZ235)*CALC_Project_ANN!BA$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BA235)*CALC_Project_ANN!BB$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BB235)*CALC_Project_ANN!BC$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BC235)*CALC_Project_ANN!BD$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BD235)*CALC_Project_ANN!BE$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BE235)*CALC_Project_ANN!BF$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BF235)*CALC_Project_ANN!BG$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BG235)*CALC_Project_ANN!BH$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BH235)*CALC_Project_ANN!BI$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BI235)*CALC_Project_ANN!BJ$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BJ235)*CALC_Project_ANN!BK$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BK235)*CALC_Project_ANN!BL$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BL235)*CALC_Project_ANN!BM$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BM235)*CALC_Project_ANN!BN$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BN235)*CALC_Project_ANN!BO$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BO235)*CALC_Project_ANN!BP$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BP235)*CALC_Project_ANN!BQ$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BQ235)*CALC_Project_ANN!BR$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BR235)*CALC_Project_ANN!BS$28*$I235","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D235,INP_General!$H$68:$H$217,$G235,INP_EBalance!$H$15:$H$164,$H235)+BS235)*CALC_Project_ANN!BT$28*$I235","v":0}]
[null,null,{"$f":"MAX(C183:C235)+1","v":27},{"$f":"INDEX(lstTariffsFull,C236,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C236,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+L236)*CALC_Project_ANN!M$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+M236)*CALC_Project_ANN!N$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+N236)*CALC_Project_ANN!O$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+O236)*CALC_Project_ANN!P$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+P236)*CALC_Project_ANN!Q$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+Q236)*CALC_Project_ANN!R$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+R236)*CALC_Project_ANN!S$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+S236)*CALC_Project_ANN!T$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+T236)*CALC_Project_ANN!U$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+U236)*CALC_Project_ANN!V$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+V236)*CALC_Project_ANN!W$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+W236)*CALC_Project_ANN!X$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+X236)*CALC_Project_ANN!Y$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+Y236)*CALC_Project_ANN!Z$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+Z236)*CALC_Project_ANN!AA$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AA236)*CALC_Project_ANN!AB$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AB236)*CALC_Project_ANN!AC$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AC236)*CALC_Project_ANN!AD$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AD236)*CALC_Project_ANN!AE$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AE236)*CALC_Project_ANN!AF$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AF236)*CALC_Project_ANN!AG$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AG236)*CALC_Project_ANN!AH$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AH236)*CALC_Project_ANN!AI$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AI236)*CALC_Project_ANN!AJ$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AJ236)*CALC_Project_ANN!AK$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AK236)*CALC_Project_ANN!AL$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AL236)*CALC_Project_ANN!AM$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AM236)*CALC_Project_ANN!AN$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AN236)*CALC_Project_ANN!AO$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AO236)*CALC_Project_ANN!AP$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AP236)*CALC_Project_ANN!AQ$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AQ236)*CALC_Project_ANN!AR$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AR236)*CALC_Project_ANN!AS$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AS236)*CALC_Project_ANN!AT$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AT236)*CALC_Project_ANN!AU$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AU236)*CALC_Project_ANN!AV$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AV236)*CALC_Project_ANN!AW$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AW236)*CALC_Project_ANN!AX$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AX236)*CALC_Project_ANN!AY$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AY236)*CALC_Project_ANN!AZ$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+AZ236)*CALC_Project_ANN!BA$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BA236)*CALC_Project_ANN!BB$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BB236)*CALC_Project_ANN!BC$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BC236)*CALC_Project_ANN!BD$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BD236)*CALC_Project_ANN!BE$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BE236)*CALC_Project_ANN!BF$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BF236)*CALC_Project_ANN!BG$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BG236)*CALC_Project_ANN!BH$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BH236)*CALC_Project_ANN!BI$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BI236)*CALC_Project_ANN!BJ$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BJ236)*CALC_Project_ANN!BK$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BK236)*CALC_Project_ANN!BL$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BL236)*CALC_Project_ANN!BM$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BM236)*CALC_Project_ANN!BN$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BN236)*CALC_Project_ANN!BO$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BO236)*CALC_Project_ANN!BP$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BP236)*CALC_Project_ANN!BQ$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BQ236)*CALC_Project_ANN!BR$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BR236)*CALC_Project_ANN!BS$28*$I236","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D236,INP_General!$H$68:$H$217,$G236,INP_EBalance!$H$15:$H$164,$H236)+BS236)*CALC_Project_ANN!BT$28*$I236","v":0}]
[null,null,null,{"$f":"D236","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I236","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+L237)*CALC_Project_ANN!M$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+M237)*CALC_Project_ANN!N$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+N237)*CALC_Project_ANN!O$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+O237)*CALC_Project_ANN!P$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+P237)*CALC_Project_ANN!Q$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+Q237)*CALC_Project_ANN!R$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+R237)*CALC_Project_ANN!S$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+S237)*CALC_Project_ANN!T$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+T237)*CALC_Project_ANN!U$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+U237)*CALC_Project_ANN!V$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+V237)*CALC_Project_ANN!W$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+W237)*CALC_Project_ANN!X$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+X237)*CALC_Project_ANN!Y$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+Y237)*CALC_Project_ANN!Z$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+Z237)*CALC_Project_ANN!AA$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AA237)*CALC_Project_ANN!AB$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AB237)*CALC_Project_ANN!AC$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AC237)*CALC_Project_ANN!AD$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AD237)*CALC_Project_ANN!AE$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AE237)*CALC_Project_ANN!AF$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AF237)*CALC_Project_ANN!AG$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AG237)*CALC_Project_ANN!AH$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AH237)*CALC_Project_ANN!AI$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AI237)*CALC_Project_ANN!AJ$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AJ237)*CALC_Project_ANN!AK$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AK237)*CALC_Project_ANN!AL$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AL237)*CALC_Project_ANN!AM$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AM237)*CALC_Project_ANN!AN$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AN237)*CALC_Project_ANN!AO$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AO237)*CALC_Project_ANN!AP$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AP237)*CALC_Project_ANN!AQ$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AQ237)*CALC_Project_ANN!AR$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AR237)*CALC_Project_ANN!AS$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AS237)*CALC_Project_ANN!AT$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AT237)*CALC_Project_ANN!AU$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AU237)*CALC_Project_ANN!AV$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AV237)*CALC_Project_ANN!AW$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AW237)*CALC_Project_ANN!AX$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AX237)*CALC_Project_ANN!AY$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AY237)*CALC_Project_ANN!AZ$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+AZ237)*CALC_Project_ANN!BA$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BA237)*CALC_Project_ANN!BB$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BB237)*CALC_Project_ANN!BC$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BC237)*CALC_Project_ANN!BD$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BD237)*CALC_Project_ANN!BE$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BE237)*CALC_Project_ANN!BF$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BF237)*CALC_Project_ANN!BG$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BG237)*CALC_Project_ANN!BH$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BH237)*CALC_Project_ANN!BI$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BI237)*CALC_Project_ANN!BJ$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BJ237)*CALC_Project_ANN!BK$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BK237)*CALC_Project_ANN!BL$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BL237)*CALC_Project_ANN!BM$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BM237)*CALC_Project_ANN!BN$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BN237)*CALC_Project_ANN!BO$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BO237)*CALC_Project_ANN!BP$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BP237)*CALC_Project_ANN!BQ$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BQ237)*CALC_Project_ANN!BR$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BR237)*CALC_Project_ANN!BS$28*$I237","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D237,INP_General!$H$68:$H$217,$G237,INP_EBalance!$H$15:$H$164,$H237)+BS237)*CALC_Project_ANN!BT$28*$I237","v":0}]
[null,null,{"$f":"MAX(C183:C237)+1","v":28},{"$f":"INDEX(lstTariffsFull,C238,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C238,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+L238)*CALC_Project_ANN!M$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+M238)*CALC_Project_ANN!N$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+N238)*CALC_Project_ANN!O$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+O238)*CALC_Project_ANN!P$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+P238)*CALC_Project_ANN!Q$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+Q238)*CALC_Project_ANN!R$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+R238)*CALC_Project_ANN!S$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+S238)*CALC_Project_ANN!T$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+T238)*CALC_Project_ANN!U$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+U238)*CALC_Project_ANN!V$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+V238)*CALC_Project_ANN!W$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+W238)*CALC_Project_ANN!X$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+X238)*CALC_Project_ANN!Y$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+Y238)*CALC_Project_ANN!Z$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+Z238)*CALC_Project_ANN!AA$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AA238)*CALC_Project_ANN!AB$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AB238)*CALC_Project_ANN!AC$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AC238)*CALC_Project_ANN!AD$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AD238)*CALC_Project_ANN!AE$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AE238)*CALC_Project_ANN!AF$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AF238)*CALC_Project_ANN!AG$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AG238)*CALC_Project_ANN!AH$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AH238)*CALC_Project_ANN!AI$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AI238)*CALC_Project_ANN!AJ$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AJ238)*CALC_Project_ANN!AK$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AK238)*CALC_Project_ANN!AL$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AL238)*CALC_Project_ANN!AM$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AM238)*CALC_Project_ANN!AN$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AN238)*CALC_Project_ANN!AO$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AO238)*CALC_Project_ANN!AP$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AP238)*CALC_Project_ANN!AQ$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AQ238)*CALC_Project_ANN!AR$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AR238)*CALC_Project_ANN!AS$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AS238)*CALC_Project_ANN!AT$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AT238)*CALC_Project_ANN!AU$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AU238)*CALC_Project_ANN!AV$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AV238)*CALC_Project_ANN!AW$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AW238)*CALC_Project_ANN!AX$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AX238)*CALC_Project_ANN!AY$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AY238)*CALC_Project_ANN!AZ$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+AZ238)*CALC_Project_ANN!BA$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BA238)*CALC_Project_ANN!BB$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BB238)*CALC_Project_ANN!BC$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BC238)*CALC_Project_ANN!BD$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BD238)*CALC_Project_ANN!BE$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BE238)*CALC_Project_ANN!BF$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BF238)*CALC_Project_ANN!BG$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BG238)*CALC_Project_ANN!BH$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BH238)*CALC_Project_ANN!BI$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BI238)*CALC_Project_ANN!BJ$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BJ238)*CALC_Project_ANN!BK$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BK238)*CALC_Project_ANN!BL$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BL238)*CALC_Project_ANN!BM$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BM238)*CALC_Project_ANN!BN$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BN238)*CALC_Project_ANN!BO$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BO238)*CALC_Project_ANN!BP$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BP238)*CALC_Project_ANN!BQ$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BQ238)*CALC_Project_ANN!BR$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BR238)*CALC_Project_ANN!BS$28*$I238","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D238,INP_General!$H$68:$H$217,$G238,INP_EBalance!$H$15:$H$164,$H238)+BS238)*CALC_Project_ANN!BT$28*$I238","v":0}]
[null,null,null,{"$f":"D238","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I238","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+L239)*CALC_Project_ANN!M$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+M239)*CALC_Project_ANN!N$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+N239)*CALC_Project_ANN!O$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+O239)*CALC_Project_ANN!P$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+P239)*CALC_Project_ANN!Q$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+Q239)*CALC_Project_ANN!R$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+R239)*CALC_Project_ANN!S$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+S239)*CALC_Project_ANN!T$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+T239)*CALC_Project_ANN!U$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+U239)*CALC_Project_ANN!V$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+V239)*CALC_Project_ANN!W$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+W239)*CALC_Project_ANN!X$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+X239)*CALC_Project_ANN!Y$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+Y239)*CALC_Project_ANN!Z$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+Z239)*CALC_Project_ANN!AA$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AA239)*CALC_Project_ANN!AB$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AB239)*CALC_Project_ANN!AC$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AC239)*CALC_Project_ANN!AD$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AD239)*CALC_Project_ANN!AE$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AE239)*CALC_Project_ANN!AF$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AF239)*CALC_Project_ANN!AG$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AG239)*CALC_Project_ANN!AH$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AH239)*CALC_Project_ANN!AI$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AI239)*CALC_Project_ANN!AJ$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AJ239)*CALC_Project_ANN!AK$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AK239)*CALC_Project_ANN!AL$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AL239)*CALC_Project_ANN!AM$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AM239)*CALC_Project_ANN!AN$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AN239)*CALC_Project_ANN!AO$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AO239)*CALC_Project_ANN!AP$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AP239)*CALC_Project_ANN!AQ$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AQ239)*CALC_Project_ANN!AR$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AR239)*CALC_Project_ANN!AS$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AS239)*CALC_Project_ANN!AT$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AT239)*CALC_Project_ANN!AU$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AU239)*CALC_Project_ANN!AV$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AV239)*CALC_Project_ANN!AW$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AW239)*CALC_Project_ANN!AX$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AX239)*CALC_Project_ANN!AY$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AY239)*CALC_Project_ANN!AZ$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+AZ239)*CALC_Project_ANN!BA$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BA239)*CALC_Project_ANN!BB$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BB239)*CALC_Project_ANN!BC$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BC239)*CALC_Project_ANN!BD$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BD239)*CALC_Project_ANN!BE$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BE239)*CALC_Project_ANN!BF$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BF239)*CALC_Project_ANN!BG$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BG239)*CALC_Project_ANN!BH$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BH239)*CALC_Project_ANN!BI$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BI239)*CALC_Project_ANN!BJ$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BJ239)*CALC_Project_ANN!BK$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BK239)*CALC_Project_ANN!BL$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BL239)*CALC_Project_ANN!BM$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BM239)*CALC_Project_ANN!BN$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BN239)*CALC_Project_ANN!BO$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BO239)*CALC_Project_ANN!BP$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BP239)*CALC_Project_ANN!BQ$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BQ239)*CALC_Project_ANN!BR$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BR239)*CALC_Project_ANN!BS$28*$I239","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D239,INP_General!$H$68:$H$217,$G239,INP_EBalance!$H$15:$H$164,$H239)+BS239)*CALC_Project_ANN!BT$28*$I239","v":0}]
[null,null,{"$f":"MAX(C183:C239)+1","v":29},{"$f":"INDEX(lstTariffsFull,C240,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C240,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+L240)*CALC_Project_ANN!M$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+M240)*CALC_Project_ANN!N$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+N240)*CALC_Project_ANN!O$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+O240)*CALC_Project_ANN!P$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+P240)*CALC_Project_ANN!Q$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+Q240)*CALC_Project_ANN!R$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+R240)*CALC_Project_ANN!S$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+S240)*CALC_Project_ANN!T$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+T240)*CALC_Project_ANN!U$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+U240)*CALC_Project_ANN!V$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+V240)*CALC_Project_ANN!W$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+W240)*CALC_Project_ANN!X$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+X240)*CALC_Project_ANN!Y$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+Y240)*CALC_Project_ANN!Z$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+Z240)*CALC_Project_ANN!AA$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AA240)*CALC_Project_ANN!AB$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AB240)*CALC_Project_ANN!AC$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AC240)*CALC_Project_ANN!AD$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AD240)*CALC_Project_ANN!AE$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AE240)*CALC_Project_ANN!AF$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AF240)*CALC_Project_ANN!AG$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AG240)*CALC_Project_ANN!AH$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AH240)*CALC_Project_ANN!AI$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AI240)*CALC_Project_ANN!AJ$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AJ240)*CALC_Project_ANN!AK$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AK240)*CALC_Project_ANN!AL$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AL240)*CALC_Project_ANN!AM$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AM240)*CALC_Project_ANN!AN$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AN240)*CALC_Project_ANN!AO$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AO240)*CALC_Project_ANN!AP$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AP240)*CALC_Project_ANN!AQ$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AQ240)*CALC_Project_ANN!AR$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AR240)*CALC_Project_ANN!AS$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AS240)*CALC_Project_ANN!AT$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AT240)*CALC_Project_ANN!AU$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AU240)*CALC_Project_ANN!AV$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AV240)*CALC_Project_ANN!AW$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AW240)*CALC_Project_ANN!AX$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AX240)*CALC_Project_ANN!AY$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AY240)*CALC_Project_ANN!AZ$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+AZ240)*CALC_Project_ANN!BA$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BA240)*CALC_Project_ANN!BB$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BB240)*CALC_Project_ANN!BC$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BC240)*CALC_Project_ANN!BD$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BD240)*CALC_Project_ANN!BE$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BE240)*CALC_Project_ANN!BF$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BF240)*CALC_Project_ANN!BG$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BG240)*CALC_Project_ANN!BH$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BH240)*CALC_Project_ANN!BI$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BI240)*CALC_Project_ANN!BJ$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BJ240)*CALC_Project_ANN!BK$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BK240)*CALC_Project_ANN!BL$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BL240)*CALC_Project_ANN!BM$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BM240)*CALC_Project_ANN!BN$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BN240)*CALC_Project_ANN!BO$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BO240)*CALC_Project_ANN!BP$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BP240)*CALC_Project_ANN!BQ$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BQ240)*CALC_Project_ANN!BR$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BR240)*CALC_Project_ANN!BS$28*$I240","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D240,INP_General!$H$68:$H$217,$G240,INP_EBalance!$H$15:$H$164,$H240)+BS240)*CALC_Project_ANN!BT$28*$I240","v":0}]
[null,null,null,{"$f":"D240","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I240","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+L241)*CALC_Project_ANN!M$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+M241)*CALC_Project_ANN!N$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+N241)*CALC_Project_ANN!O$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+O241)*CALC_Project_ANN!P$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+P241)*CALC_Project_ANN!Q$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+Q241)*CALC_Project_ANN!R$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+R241)*CALC_Project_ANN!S$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+S241)*CALC_Project_ANN!T$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+T241)*CALC_Project_ANN!U$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+U241)*CALC_Project_ANN!V$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+V241)*CALC_Project_ANN!W$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+W241)*CALC_Project_ANN!X$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+X241)*CALC_Project_ANN!Y$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+Y241)*CALC_Project_ANN!Z$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+Z241)*CALC_Project_ANN!AA$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AA241)*CALC_Project_ANN!AB$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AB241)*CALC_Project_ANN!AC$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AC241)*CALC_Project_ANN!AD$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AD241)*CALC_Project_ANN!AE$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AE241)*CALC_Project_ANN!AF$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AF241)*CALC_Project_ANN!AG$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AG241)*CALC_Project_ANN!AH$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AH241)*CALC_Project_ANN!AI$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AI241)*CALC_Project_ANN!AJ$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AJ241)*CALC_Project_ANN!AK$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AK241)*CALC_Project_ANN!AL$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AL241)*CALC_Project_ANN!AM$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AM241)*CALC_Project_ANN!AN$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AN241)*CALC_Project_ANN!AO$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AO241)*CALC_Project_ANN!AP$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AP241)*CALC_Project_ANN!AQ$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AQ241)*CALC_Project_ANN!AR$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AR241)*CALC_Project_ANN!AS$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AS241)*CALC_Project_ANN!AT$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AT241)*CALC_Project_ANN!AU$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AU241)*CALC_Project_ANN!AV$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AV241)*CALC_Project_ANN!AW$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AW241)*CALC_Project_ANN!AX$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AX241)*CALC_Project_ANN!AY$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AY241)*CALC_Project_ANN!AZ$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+AZ241)*CALC_Project_ANN!BA$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BA241)*CALC_Project_ANN!BB$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BB241)*CALC_Project_ANN!BC$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BC241)*CALC_Project_ANN!BD$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BD241)*CALC_Project_ANN!BE$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BE241)*CALC_Project_ANN!BF$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BF241)*CALC_Project_ANN!BG$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BG241)*CALC_Project_ANN!BH$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BH241)*CALC_Project_ANN!BI$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BI241)*CALC_Project_ANN!BJ$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BJ241)*CALC_Project_ANN!BK$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BK241)*CALC_Project_ANN!BL$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BL241)*CALC_Project_ANN!BM$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BM241)*CALC_Project_ANN!BN$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BN241)*CALC_Project_ANN!BO$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BO241)*CALC_Project_ANN!BP$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BP241)*CALC_Project_ANN!BQ$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BQ241)*CALC_Project_ANN!BR$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BR241)*CALC_Project_ANN!BS$28*$I241","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D241,INP_General!$H$68:$H$217,$G241,INP_EBalance!$H$15:$H$164,$H241)+BS241)*CALC_Project_ANN!BT$28*$I241","v":0}]
[null,null,{"$f":"MAX(C183:C241)+1","v":30},{"$f":"INDEX(lstTariffsFull,C242,1)","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C242,1)","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+L242)*CALC_Project_ANN!M$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+M242)*CALC_Project_ANN!N$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+N242)*CALC_Project_ANN!O$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+O242)*CALC_Project_ANN!P$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+P242)*CALC_Project_ANN!Q$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+Q242)*CALC_Project_ANN!R$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+R242)*CALC_Project_ANN!S$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+S242)*CALC_Project_ANN!T$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+T242)*CALC_Project_ANN!U$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+U242)*CALC_Project_ANN!V$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+V242)*CALC_Project_ANN!W$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+W242)*CALC_Project_ANN!X$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+X242)*CALC_Project_ANN!Y$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+Y242)*CALC_Project_ANN!Z$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+Z242)*CALC_Project_ANN!AA$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AA242)*CALC_Project_ANN!AB$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AB242)*CALC_Project_ANN!AC$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AC242)*CALC_Project_ANN!AD$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AD242)*CALC_Project_ANN!AE$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AE242)*CALC_Project_ANN!AF$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AF242)*CALC_Project_ANN!AG$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AG242)*CALC_Project_ANN!AH$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AH242)*CALC_Project_ANN!AI$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AI242)*CALC_Project_ANN!AJ$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AJ242)*CALC_Project_ANN!AK$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AK242)*CALC_Project_ANN!AL$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AL242)*CALC_Project_ANN!AM$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AM242)*CALC_Project_ANN!AN$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AN242)*CALC_Project_ANN!AO$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AO242)*CALC_Project_ANN!AP$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AP242)*CALC_Project_ANN!AQ$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AQ242)*CALC_Project_ANN!AR$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AR242)*CALC_Project_ANN!AS$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AS242)*CALC_Project_ANN!AT$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AT242)*CALC_Project_ANN!AU$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AU242)*CALC_Project_ANN!AV$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AV242)*CALC_Project_ANN!AW$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AW242)*CALC_Project_ANN!AX$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AX242)*CALC_Project_ANN!AY$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AY242)*CALC_Project_ANN!AZ$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+AZ242)*CALC_Project_ANN!BA$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BA242)*CALC_Project_ANN!BB$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BB242)*CALC_Project_ANN!BC$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BC242)*CALC_Project_ANN!BD$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BD242)*CALC_Project_ANN!BE$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BE242)*CALC_Project_ANN!BF$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BF242)*CALC_Project_ANN!BG$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BG242)*CALC_Project_ANN!BH$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BH242)*CALC_Project_ANN!BI$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BI242)*CALC_Project_ANN!BJ$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BJ242)*CALC_Project_ANN!BK$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BK242)*CALC_Project_ANN!BL$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BL242)*CALC_Project_ANN!BM$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BM242)*CALC_Project_ANN!BN$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BN242)*CALC_Project_ANN!BO$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BO242)*CALC_Project_ANN!BP$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BP242)*CALC_Project_ANN!BQ$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BQ242)*CALC_Project_ANN!BR$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BR242)*CALC_Project_ANN!BS$28*$I242","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D242,INP_General!$H$68:$H$217,$G242,INP_EBalance!$H$15:$H$164,$H242)+BS242)*CALC_Project_ANN!BT$28*$I242","v":0}]
[null,null,null,{"$f":"D242","v":0},null,"#",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"I242","v":false},null,null,null,{"$f":"(SUMIFS(INP_General!M$68:M$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+L243)*CALC_Project_ANN!M$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!N$68:N$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+M243)*CALC_Project_ANN!N$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!O$68:O$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+N243)*CALC_Project_ANN!O$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!P$68:P$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+O243)*CALC_Project_ANN!P$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!Q$68:Q$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+P243)*CALC_Project_ANN!Q$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!R$68:R$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+Q243)*CALC_Project_ANN!R$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!S$68:S$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+R243)*CALC_Project_ANN!S$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!T$68:T$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+S243)*CALC_Project_ANN!T$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!U$68:U$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+T243)*CALC_Project_ANN!U$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!V$68:V$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+U243)*CALC_Project_ANN!V$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!W$68:W$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+V243)*CALC_Project_ANN!W$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!X$68:X$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+W243)*CALC_Project_ANN!X$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!Y$68:Y$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+X243)*CALC_Project_ANN!Y$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!Z$68:Z$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+Y243)*CALC_Project_ANN!Z$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AA$68:AA$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+Z243)*CALC_Project_ANN!AA$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AB$68:AB$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AA243)*CALC_Project_ANN!AB$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AC$68:AC$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AB243)*CALC_Project_ANN!AC$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AD$68:AD$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AC243)*CALC_Project_ANN!AD$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AE$68:AE$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AD243)*CALC_Project_ANN!AE$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AF$68:AF$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AE243)*CALC_Project_ANN!AF$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AG$68:AG$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AF243)*CALC_Project_ANN!AG$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AH$68:AH$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AG243)*CALC_Project_ANN!AH$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AI$68:AI$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AH243)*CALC_Project_ANN!AI$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AJ$68:AJ$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AI243)*CALC_Project_ANN!AJ$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AK$68:AK$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AJ243)*CALC_Project_ANN!AK$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AL$68:AL$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AK243)*CALC_Project_ANN!AL$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AM$68:AM$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AL243)*CALC_Project_ANN!AM$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AN$68:AN$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AM243)*CALC_Project_ANN!AN$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AO$68:AO$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AN243)*CALC_Project_ANN!AO$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AP$68:AP$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AO243)*CALC_Project_ANN!AP$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AQ$68:AQ$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AP243)*CALC_Project_ANN!AQ$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AR$68:AR$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AQ243)*CALC_Project_ANN!AR$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AS$68:AS$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AR243)*CALC_Project_ANN!AS$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AT$68:AT$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AS243)*CALC_Project_ANN!AT$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AU$68:AU$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AT243)*CALC_Project_ANN!AU$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AV$68:AV$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AU243)*CALC_Project_ANN!AV$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AW$68:AW$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AV243)*CALC_Project_ANN!AW$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AX$68:AX$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AW243)*CALC_Project_ANN!AX$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AY$68:AY$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AX243)*CALC_Project_ANN!AY$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!AZ$68:AZ$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AY243)*CALC_Project_ANN!AZ$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BA$68:BA$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+AZ243)*CALC_Project_ANN!BA$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BB$68:BB$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BA243)*CALC_Project_ANN!BB$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BC$68:BC$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BB243)*CALC_Project_ANN!BC$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BD$68:BD$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BC243)*CALC_Project_ANN!BD$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BE$68:BE$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BD243)*CALC_Project_ANN!BE$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BF$68:BF$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BE243)*CALC_Project_ANN!BF$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BG$68:BG$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BF243)*CALC_Project_ANN!BG$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BH$68:BH$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BG243)*CALC_Project_ANN!BH$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BI$68:BI$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BH243)*CALC_Project_ANN!BI$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BJ$68:BJ$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BI243)*CALC_Project_ANN!BJ$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BK$68:BK$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BJ243)*CALC_Project_ANN!BK$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BL$68:BL$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BK243)*CALC_Project_ANN!BL$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BM$68:BM$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BL243)*CALC_Project_ANN!BM$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BN$68:BN$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BM243)*CALC_Project_ANN!BN$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BO$68:BO$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BN243)*CALC_Project_ANN!BO$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BP$68:BP$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BO243)*CALC_Project_ANN!BP$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BQ$68:BQ$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BP243)*CALC_Project_ANN!BQ$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BR$68:BR$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BQ243)*CALC_Project_ANN!BR$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BS$68:BS$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BR243)*CALC_Project_ANN!BS$28*$I243","v":0},{"$f":"(SUMIFS(INP_General!BT$68:BT$217,INP_General!$G$68:$G$217,$D243,INP_General!$H$68:$H$217,$G243,INP_EBalance!$H$15:$H$164,$H243)+BS243)*CALC_Project_ANN!BT$28*$I243","v":0}]
[]
[null,null,null,"Fixed charge by tariff",null,null,null,"Existing?","£/day","Sensitivity"]
[null,null,{"$f":"MAX(C245:C245)+1","v":1},{"$f":"INDEX(lstTariffsFull,C246,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C246,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C246,1)","v":0},null,null,{"$f":"M184*$I246*M$7/(10^3)*(1+$J246)*$I309","v":0},{"$f":"N184*$I246*N$7/(10^3)*(1+$J246)*$I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C246","v":1},{"$f":"D246","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C247,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C247,1)","v":0},null,null,{"$f":"M185*$I247*M$7/(10^3)*(1+$J247)*$I310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C247)+1","v":2},{"$f":"INDEX(lstTariffsFull,C248,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C248,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C248,1)","v":0},null,null,{"$f":"M186*$I248*M$7/(10^3)*(1+$J248)*$I311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C248","v":2},{"$f":"D248","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C249,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C249,1)","v":0},null,null,{"$f":"M187*$I249*M$7/(10^3)*(1+$J249)*$I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C249)+1","v":3},{"$f":"INDEX(lstTariffsFull,C250,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C250,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C250,1)","v":0},null,null,{"$f":"M188*$I250*M$7/(10^3)*(1+$J250)*$I313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C250","v":3},{"$f":"D250","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C251,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C251,1)","v":0},null,null,{"$f":"M189*$I251*M$7/(10^3)*(1+$J251)*$I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C251)+1","v":4},{"$f":"INDEX(lstTariffsFull,C252,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C252,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C252,1)","v":0},null,null,{"$f":"M190*$I252*M$7/(10^3)*(1+$J252)*$I315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C252","v":4},{"$f":"D252","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C253,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C253,1)","v":0},null,null,{"$f":"M191*$I253*M$7/(10^3)*(1+$J253)*$I316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C253)+1","v":5},{"$f":"INDEX(lstTariffsFull,C254,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C254,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C254,1)","v":0},null,null,{"$f":"M192*$I254*M$7/(10^3)*(1+$J254)*$I317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C254","v":5},{"$f":"D254","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C255,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C255,1)","v":0},null,null,{"$f":"M193*$I255*M$7/(10^3)*(1+$J255)*$I318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C255)+1","v":6},{"$f":"INDEX(lstTariffsFull,C256,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C256,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C256,1)","v":0},null,null,{"$f":"M194*$I256*M$7/(10^3)*(1+$J256)*$I319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C256","v":6},{"$f":"D256","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C257,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C257,1)","v":0},null,null,{"$f":"M195*$I257*M$7/(10^3)*(1+$J257)*$I320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C257)+1","v":7},{"$f":"INDEX(lstTariffsFull,C258,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C258,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C258,1)","v":0},null,null,{"$f":"M196*$I258*M$7/(10^3)*(1+$J258)*$I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C258","v":7},{"$f":"D258","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C259,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C259,1)","v":0},null,null,{"$f":"M197*$I259*M$7/(10^3)*(1+$J259)*$I322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C259)+1","v":8},{"$f":"INDEX(lstTariffsFull,C260,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C260,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C260,1)","v":0},null,null,{"$f":"M198*$I260*M$7/(10^3)*(1+$J260)*$I323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C260","v":8},{"$f":"D260","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C261,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C261,1)","v":0},null,null,{"$f":"M199*$I261*M$7/(10^3)*(1+$J261)*$I324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C261)+1","v":9},{"$f":"INDEX(lstTariffsFull,C262,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C262,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C262,1)","v":0},null,null,{"$f":"M200*$I262*M$7/(10^3)*(1+$J262)*$I325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C262","v":9},{"$f":"D262","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C263,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C263,1)","v":0},null,null,{"$f":"M201*$I263*M$7/(10^3)*(1+$J263)*$I326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C263)+1","v":10},{"$f":"INDEX(lstTariffsFull,C264,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C264,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C264,1)","v":0},null,null,{"$f":"M202*$I264*M$7/(10^3)*(1+$J264)*$I327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C264","v":10},{"$f":"D264","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C265,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C265,1)","v":0},null,null,{"$f":"M203*$I265*M$7/(10^3)*(1+$J265)*$I328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C265)+1","v":11},{"$f":"INDEX(lstTariffsFull,C266,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C266,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C266,1)","v":0},null,null,{"$f":"M204*$I266*M$7/(10^3)*(1+$J266)*$I329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C266","v":11},{"$f":"D266","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C267,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C267,1)","v":0},null,null,{"$f":"M205*$I267*M$7/(10^3)*(1+$J267)*$I330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C267)+1","v":12},{"$f":"INDEX(lstTariffsFull,C268,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C268,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C268,1)","v":0},null,null,{"$f":"M206*$I268*M$7/(10^3)*(1+$J268)*$I331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C268","v":12},{"$f":"D268","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C269,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C269,1)","v":0},null,null,{"$f":"M207*$I269*M$7/(10^3)*(1+$J269)*$I332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C269)+1","v":13},{"$f":"INDEX(lstTariffsFull,C270,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C270,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C270,1)","v":0},null,null,{"$f":"M208*$I270*M$7/(10^3)*(1+$J270)*$I333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C270","v":13},{"$f":"D270","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C271,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C271,1)","v":0},null,null,{"$f":"M209*$I271*M$7/(10^3)*(1+$J271)*$I334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C271)+1","v":14},{"$f":"INDEX(lstTariffsFull,C272,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C272,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C272,1)","v":0},null,null,{"$f":"M210*$I272*M$7/(10^3)*(1+$J272)*$I335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C272","v":14},{"$f":"D272","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C273,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C273,1)","v":0},null,null,{"$f":"M211*$I273*M$7/(10^3)*(1+$J273)*$I336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C273)+1","v":15},{"$f":"INDEX(lstTariffsFull,C274,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C274,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C274,1)","v":0},null,null,{"$f":"M212*$I274*M$7/(10^3)*(1+$J274)*$I337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C274","v":15},{"$f":"D274","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C275,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C275,1)","v":0},null,null,{"$f":"M213*$I275*M$7/(10^3)*(1+$J275)*$I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C275)+1","v":16},{"$f":"INDEX(lstTariffsFull,C276,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C276,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C276,1)","v":0},null,null,{"$f":"M214*$I276*M$7/(10^3)*(1+$J276)*$I339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C276","v":16},{"$f":"D276","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C277,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C277,1)","v":0},null,null,{"$f":"M215*$I277*M$7/(10^3)*(1+$J277)*$I340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C277)+1","v":17},{"$f":"INDEX(lstTariffsFull,C278,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C278,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C278,1)","v":0},null,null,{"$f":"M216*$I278*M$7/(10^3)*(1+$J278)*$I341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C278","v":17},{"$f":"D278","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C279,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C279,1)","v":0},null,null,{"$f":"M217*$I279*M$7/(10^3)*(1+$J279)*$I342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C279)+1","v":18},{"$f":"INDEX(lstTariffsFull,C280,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C280,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C280,1)","v":0},null,null,{"$f":"M218*$I280*M$7/(10^3)*(1+$J280)*$I343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C280","v":18},{"$f":"D280","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C281,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C281,1)","v":0},null,null,{"$f":"M219*$I281*M$7/(10^3)*(1+$J281)*$I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C281)+1","v":19},{"$f":"INDEX(lstTariffsFull,C282,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C282,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C282,1)","v":0},null,null,{"$f":"M220*$I282*M$7/(10^3)*(1+$J282)*$I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C282","v":19},{"$f":"D282","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C283,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C283,1)","v":0},null,null,{"$f":"M221*$I283*M$7/(10^3)*(1+$J283)*$I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C283)+1","v":20},{"$f":"INDEX(lstTariffsFull,C284,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C284,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C284,1)","v":0},null,null,{"$f":"M222*$I284*M$7/(10^3)*(1+$J284)*$I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C284","v":20},{"$f":"D284","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C285,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C285,1)","v":0},null,null,{"$f":"M223*$I285*M$7/(10^3)*(1+$J285)*$I348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C285)+1","v":21},{"$f":"INDEX(lstTariffsFull,C286,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C286,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C286,1)","v":0},null,null,{"$f":"M224*$I286*M$7/(10^3)*(1+$J286)*$I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C286","v":21},{"$f":"D286","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C287,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C287,1)","v":0},null,null,{"$f":"M225*$I287*M$7/(10^3)*(1+$J287)*$I350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C287)+1","v":22},{"$f":"INDEX(lstTariffsFull,C288,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C288,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C288,1)","v":0},null,null,{"$f":"M226*$I288*M$7/(10^3)*(1+$J288)*$I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C288","v":22},{"$f":"D288","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C289,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C289,1)","v":0},null,null,{"$f":"M227*$I289*M$7/(10^3)*(1+$J289)*$I352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C289)+1","v":23},{"$f":"INDEX(lstTariffsFull,C290,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C290,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C290,1)","v":0},null,null,{"$f":"M228*$I290*M$7/(10^3)*(1+$J290)*$I353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C290","v":23},{"$f":"D290","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C291,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C291,1)","v":0},null,null,{"$f":"M229*$I291*M$7/(10^3)*(1+$J291)*$I354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C291)+1","v":24},{"$f":"INDEX(lstTariffsFull,C292,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C292,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C292,1)","v":0},null,null,{"$f":"M230*$I292*M$7/(10^3)*(1+$J292)*$I355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C292","v":24},{"$f":"D292","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C293,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C293,1)","v":0},null,null,{"$f":"M231*$I293*M$7/(10^3)*(1+$J293)*$I356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C293)+1","v":25},{"$f":"INDEX(lstTariffsFull,C294,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C294,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C294,1)","v":0},null,null,{"$f":"M232*$I294*M$7/(10^3)*(1+$J294)*$I357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C294","v":25},{"$f":"D294","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C295,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C295,1)","v":0},null,null,{"$f":"M233*$I295*M$7/(10^3)*(1+$J295)*$I358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C295)+1","v":26},{"$f":"INDEX(lstTariffsFull,C296,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C296,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C296,1)","v":0},null,null,{"$f":"M234*$I296*M$7/(10^3)*(1+$J296)*$I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C296","v":26},{"$f":"D296","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C297,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C297,1)","v":0},null,null,{"$f":"M235*$I297*M$7/(10^3)*(1+$J297)*$I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C297)+1","v":27},{"$f":"INDEX(lstTariffsFull,C298,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C298,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C298,1)","v":0},null,null,{"$f":"M236*$I298*M$7/(10^3)*(1+$J298)*$I361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C298","v":27},{"$f":"D298","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C299,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C299,1)","v":0},null,null,{"$f":"M237*$I299*M$7/(10^3)*(1+$J299)*$I362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C299)+1","v":28},{"$f":"INDEX(lstTariffsFull,C300,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C300,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C300,1)","v":0},null,null,{"$f":"M238*$I300*M$7/(10^3)*(1+$J300)*$I363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C300","v":28},{"$f":"D300","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C301,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C301,1)","v":0},null,null,{"$f":"M239*$I301*M$7/(10^3)*(1+$J301)*$I364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C301)+1","v":29},{"$f":"INDEX(lstTariffsFull,C302,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C302,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C302,1)","v":0},null,null,{"$f":"M240*$I302*M$7/(10^3)*(1+$J302)*$I365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C302","v":29},{"$f":"D302","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C303,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C303,1)","v":0},null,null,{"$f":"M241*$I303*M$7/(10^3)*(1+$J303)*$I366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C245:C303)+1","v":30},{"$f":"INDEX(lstTariffsFull,C304,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$82","v":true},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C304,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C304,1)","v":0},null,null,{"$f":"M242*$I304*M$7/(10^3)*(1+$J304)*$I367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C304","v":30},{"$f":"D304","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$83","v":false},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C305,1)","v":0},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C305,1)","v":0},null,null,{"$f":"M243*$I305*M$7/(10^3)*(1+$J305)*$I368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variable income"]
[null,null,null,null,null,null,null,"Existing?","Real rebase","Heat?"]
[null,null,{"$f":"MAX(C308:C308)+1","v":1},{"$f":"INDEX(lstTariffsFull,C309,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C309,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D309,CALC_Customers_ANN!$C$747:$C$896,$H309,CALC_Customers_ANN!$H$747:$H$896,$G309)*$I309*$J309","v":0}]
[null,null,null,{"$f":"D309","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J309","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D310,CALC_Customers_ANN!$C$747:$C$896,$H310,CALC_Customers_ANN!$H$747:$H$896,$G310)*$I310*$J310","v":0}]
[null,null,{"$f":"MAX(C308:C310)+1","v":2},{"$f":"INDEX(lstTariffsFull,C311,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C311,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D311,CALC_Customers_ANN!$C$747:$C$896,$H311,CALC_Customers_ANN!$H$747:$H$896,$G311)*$I311*$J311","v":0}]
[null,null,null,{"$f":"D311","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J311","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D312,CALC_Customers_ANN!$C$747:$C$896,$H312,CALC_Customers_ANN!$H$747:$H$896,$G312)*$I312*$J312","v":0}]
[null,null,{"$f":"MAX(C308:C312)+1","v":3},{"$f":"INDEX(lstTariffsFull,C313,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C313,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D313,CALC_Customers_ANN!$C$747:$C$896,$H313,CALC_Customers_ANN!$H$747:$H$896,$G313)*$I313*$J313","v":0}]
[null,null,null,{"$f":"D313","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J313","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D314,CALC_Customers_ANN!$C$747:$C$896,$H314,CALC_Customers_ANN!$H$747:$H$896,$G314)*$I314*$J314","v":0}]
[null,null,{"$f":"MAX(C308:C314)+1","v":4},{"$f":"INDEX(lstTariffsFull,C315,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C315,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D315,CALC_Customers_ANN!$C$747:$C$896,$H315,CALC_Customers_ANN!$H$747:$H$896,$G315)*$I315*$J315","v":0}]
[null,null,null,{"$f":"D315","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J315","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D316,CALC_Customers_ANN!$C$747:$C$896,$H316,CALC_Customers_ANN!$H$747:$H$896,$G316)*$I316*$J316","v":0}]
[null,null,{"$f":"MAX(C308:C316)+1","v":5},{"$f":"INDEX(lstTariffsFull,C317,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C317,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D317,CALC_Customers_ANN!$C$747:$C$896,$H317,CALC_Customers_ANN!$H$747:$H$896,$G317)*$I317*$J317","v":0}]
[null,null,null,{"$f":"D317","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J317","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D318,CALC_Customers_ANN!$C$747:$C$896,$H318,CALC_Customers_ANN!$H$747:$H$896,$G318)*$I318*$J318","v":0}]
[null,null,{"$f":"MAX(C308:C318)+1","v":6},{"$f":"INDEX(lstTariffsFull,C319,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C319,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D319,CALC_Customers_ANN!$C$747:$C$896,$H319,CALC_Customers_ANN!$H$747:$H$896,$G319)*$I319*$J319","v":0}]
[null,null,null,{"$f":"D319","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J319","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D320,CALC_Customers_ANN!$C$747:$C$896,$H320,CALC_Customers_ANN!$H$747:$H$896,$G320)*$I320*$J320","v":0}]
[null,null,{"$f":"MAX(C308:C320)+1","v":7},{"$f":"INDEX(lstTariffsFull,C321,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C321,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D321,CALC_Customers_ANN!$C$747:$C$896,$H321,CALC_Customers_ANN!$H$747:$H$896,$G321)*$I321*$J321","v":0}]
[null,null,null,{"$f":"D321","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J321","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D322,CALC_Customers_ANN!$C$747:$C$896,$H322,CALC_Customers_ANN!$H$747:$H$896,$G322)*$I322*$J322","v":0}]
[null,null,{"$f":"MAX(C308:C322)+1","v":8},{"$f":"INDEX(lstTariffsFull,C323,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C323,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D323,CALC_Customers_ANN!$C$747:$C$896,$H323,CALC_Customers_ANN!$H$747:$H$896,$G323)*$I323*$J323","v":0}]
[null,null,null,{"$f":"D323","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J323","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D324,CALC_Customers_ANN!$C$747:$C$896,$H324,CALC_Customers_ANN!$H$747:$H$896,$G324)*$I324*$J324","v":0}]
[null,null,{"$f":"MAX(C308:C324)+1","v":9},{"$f":"INDEX(lstTariffsFull,C325,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C325,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D325,CALC_Customers_ANN!$C$747:$C$896,$H325,CALC_Customers_ANN!$H$747:$H$896,$G325)*$I325*$J325","v":0}]
[null,null,null,{"$f":"D325","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J325","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D326,CALC_Customers_ANN!$C$747:$C$896,$H326,CALC_Customers_ANN!$H$747:$H$896,$G326)*$I326*$J326","v":0}]
[null,null,{"$f":"MAX(C308:C326)+1","v":10},{"$f":"INDEX(lstTariffsFull,C327,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C327,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D327,CALC_Customers_ANN!$C$747:$C$896,$H327,CALC_Customers_ANN!$H$747:$H$896,$G327)*$I327*$J327","v":0}]
[null,null,null,{"$f":"D327","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J327","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D328,CALC_Customers_ANN!$C$747:$C$896,$H328,CALC_Customers_ANN!$H$747:$H$896,$G328)*$I328*$J328","v":0}]
[null,null,{"$f":"MAX(C308:C328)+1","v":11},{"$f":"INDEX(lstTariffsFull,C329,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C329,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D329,CALC_Customers_ANN!$C$747:$C$896,$H329,CALC_Customers_ANN!$H$747:$H$896,$G329)*$I329*$J329","v":0}]
[null,null,null,{"$f":"D329","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J329","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D330,CALC_Customers_ANN!$C$747:$C$896,$H330,CALC_Customers_ANN!$H$747:$H$896,$G330)*$I330*$J330","v":0}]
[null,null,{"$f":"MAX(C308:C330)+1","v":12},{"$f":"INDEX(lstTariffsFull,C331,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C331,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D331,CALC_Customers_ANN!$C$747:$C$896,$H331,CALC_Customers_ANN!$H$747:$H$896,$G331)*$I331*$J331","v":0}]
[null,null,null,{"$f":"D331","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J331","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D332,CALC_Customers_ANN!$C$747:$C$896,$H332,CALC_Customers_ANN!$H$747:$H$896,$G332)*$I332*$J332","v":0}]
[null,null,{"$f":"MAX(C308:C332)+1","v":13},{"$f":"INDEX(lstTariffsFull,C333,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C333,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D333,CALC_Customers_ANN!$C$747:$C$896,$H333,CALC_Customers_ANN!$H$747:$H$896,$G333)*$I333*$J333","v":0}]
[null,null,null,{"$f":"D333","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J333","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D334,CALC_Customers_ANN!$C$747:$C$896,$H334,CALC_Customers_ANN!$H$747:$H$896,$G334)*$I334*$J334","v":0}]
[null,null,{"$f":"MAX(C308:C334)+1","v":14},{"$f":"INDEX(lstTariffsFull,C335,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C335,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D335,CALC_Customers_ANN!$C$747:$C$896,$H335,CALC_Customers_ANN!$H$747:$H$896,$G335)*$I335*$J335","v":0}]
[null,null,null,{"$f":"D335","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J335","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D336,CALC_Customers_ANN!$C$747:$C$896,$H336,CALC_Customers_ANN!$H$747:$H$896,$G336)*$I336*$J336","v":0}]
[null,null,{"$f":"MAX(C308:C336)+1","v":15},{"$f":"INDEX(lstTariffsFull,C337,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C337,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D337,CALC_Customers_ANN!$C$747:$C$896,$H337,CALC_Customers_ANN!$H$747:$H$896,$G337)*$I337*$J337","v":0}]
[null,null,null,{"$f":"D337","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J337","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D338,CALC_Customers_ANN!$C$747:$C$896,$H338,CALC_Customers_ANN!$H$747:$H$896,$G338)*$I338*$J338","v":0}]
[null,null,{"$f":"MAX(C308:C338)+1","v":16},{"$f":"INDEX(lstTariffsFull,C339,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C339,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D339,CALC_Customers_ANN!$C$747:$C$896,$H339,CALC_Customers_ANN!$H$747:$H$896,$G339)*$I339*$J339","v":0}]
[null,null,null,{"$f":"D339","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J339","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D340,CALC_Customers_ANN!$C$747:$C$896,$H340,CALC_Customers_ANN!$H$747:$H$896,$G340)*$I340*$J340","v":0}]
[null,null,{"$f":"MAX(C308:C340)+1","v":17},{"$f":"INDEX(lstTariffsFull,C341,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C341,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D341,CALC_Customers_ANN!$C$747:$C$896,$H341,CALC_Customers_ANN!$H$747:$H$896,$G341)*$I341*$J341","v":0}]
[null,null,null,{"$f":"D341","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J341","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D342,CALC_Customers_ANN!$C$747:$C$896,$H342,CALC_Customers_ANN!$H$747:$H$896,$G342)*$I342*$J342","v":0}]
[null,null,{"$f":"MAX(C308:C342)+1","v":18},{"$f":"INDEX(lstTariffsFull,C343,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C343,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D343,CALC_Customers_ANN!$C$747:$C$896,$H343,CALC_Customers_ANN!$H$747:$H$896,$G343)*$I343*$J343","v":0}]
[null,null,null,{"$f":"D343","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J343","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D344,CALC_Customers_ANN!$C$747:$C$896,$H344,CALC_Customers_ANN!$H$747:$H$896,$G344)*$I344*$J344","v":0}]
[null,null,{"$f":"MAX(C308:C344)+1","v":19},{"$f":"INDEX(lstTariffsFull,C345,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C345,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D345,CALC_Customers_ANN!$C$747:$C$896,$H345,CALC_Customers_ANN!$H$747:$H$896,$G345)*$I345*$J345","v":0}]
[null,null,null,{"$f":"D345","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J345","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D346,CALC_Customers_ANN!$C$747:$C$896,$H346,CALC_Customers_ANN!$H$747:$H$896,$G346)*$I346*$J346","v":0}]
[null,null,{"$f":"MAX(C308:C346)+1","v":20},{"$f":"INDEX(lstTariffsFull,C347,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C347,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D347,CALC_Customers_ANN!$C$747:$C$896,$H347,CALC_Customers_ANN!$H$747:$H$896,$G347)*$I347*$J347","v":0}]
[null,null,null,{"$f":"D347","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J347","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D348,CALC_Customers_ANN!$C$747:$C$896,$H348,CALC_Customers_ANN!$H$747:$H$896,$G348)*$I348*$J348","v":0}]
[null,null,{"$f":"MAX(C308:C348)+1","v":21},{"$f":"INDEX(lstTariffsFull,C349,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C349,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D349,CALC_Customers_ANN!$C$747:$C$896,$H349,CALC_Customers_ANN!$H$747:$H$896,$G349)*$I349*$J349","v":0}]
[null,null,null,{"$f":"D349","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J349","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D350,CALC_Customers_ANN!$C$747:$C$896,$H350,CALC_Customers_ANN!$H$747:$H$896,$G350)*$I350*$J350","v":0}]
[null,null,{"$f":"MAX(C308:C350)+1","v":22},{"$f":"INDEX(lstTariffsFull,C351,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C351,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D351,CALC_Customers_ANN!$C$747:$C$896,$H351,CALC_Customers_ANN!$H$747:$H$896,$G351)*$I351*$J351","v":0}]
[null,null,null,{"$f":"D351","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J351","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D352,CALC_Customers_ANN!$C$747:$C$896,$H352,CALC_Customers_ANN!$H$747:$H$896,$G352)*$I352*$J352","v":0}]
[null,null,{"$f":"MAX(C308:C352)+1","v":23},{"$f":"INDEX(lstTariffsFull,C353,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C353,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D353,CALC_Customers_ANN!$C$747:$C$896,$H353,CALC_Customers_ANN!$H$747:$H$896,$G353)*$I353*$J353","v":0}]
[null,null,null,{"$f":"D353","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J353","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D354,CALC_Customers_ANN!$C$747:$C$896,$H354,CALC_Customers_ANN!$H$747:$H$896,$G354)*$I354*$J354","v":0}]
[null,null,{"$f":"MAX(C308:C354)+1","v":24},{"$f":"INDEX(lstTariffsFull,C355,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C355,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D355,CALC_Customers_ANN!$C$747:$C$896,$H355,CALC_Customers_ANN!$H$747:$H$896,$G355)*$I355*$J355","v":0}]
[null,null,null,{"$f":"D355","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J355","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D356,CALC_Customers_ANN!$C$747:$C$896,$H356,CALC_Customers_ANN!$H$747:$H$896,$G356)*$I356*$J356","v":0}]
[null,null,{"$f":"MAX(C308:C356)+1","v":25},{"$f":"INDEX(lstTariffsFull,C357,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C357,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D357,CALC_Customers_ANN!$C$747:$C$896,$H357,CALC_Customers_ANN!$H$747:$H$896,$G357)*$I357*$J357","v":0}]
[null,null,null,{"$f":"D357","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J357","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D358,CALC_Customers_ANN!$C$747:$C$896,$H358,CALC_Customers_ANN!$H$747:$H$896,$G358)*$I358*$J358","v":0}]
[null,null,{"$f":"MAX(C308:C358)+1","v":26},{"$f":"INDEX(lstTariffsFull,C359,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C359,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D359,CALC_Customers_ANN!$C$747:$C$896,$H359,CALC_Customers_ANN!$H$747:$H$896,$G359)*$I359*$J359","v":0}]
[null,null,null,{"$f":"D359","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J359","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D360,CALC_Customers_ANN!$C$747:$C$896,$H360,CALC_Customers_ANN!$H$747:$H$896,$G360)*$I360*$J360","v":0}]
[null,null,{"$f":"MAX(C308:C360)+1","v":27},{"$f":"INDEX(lstTariffsFull,C361,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C361,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D361,CALC_Customers_ANN!$C$747:$C$896,$H361,CALC_Customers_ANN!$H$747:$H$896,$G361)*$I361*$J361","v":0}]
[null,null,null,{"$f":"D361","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J361","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D362,CALC_Customers_ANN!$C$747:$C$896,$H362,CALC_Customers_ANN!$H$747:$H$896,$G362)*$I362*$J362","v":0}]
[null,null,{"$f":"MAX(C308:C362)+1","v":28},{"$f":"INDEX(lstTariffsFull,C363,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C363,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D363,CALC_Customers_ANN!$C$747:$C$896,$H363,CALC_Customers_ANN!$H$747:$H$896,$G363)*$I363*$J363","v":0}]
[null,null,null,{"$f":"D363","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J363","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D364,CALC_Customers_ANN!$C$747:$C$896,$H364,CALC_Customers_ANN!$H$747:$H$896,$G364)*$I364*$J364","v":0}]
[null,null,{"$f":"MAX(C308:C364)+1","v":29},{"$f":"INDEX(lstTariffsFull,C365,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C365,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D365,CALC_Customers_ANN!$C$747:$C$896,$H365,CALC_Customers_ANN!$H$747:$H$896,$G365)*$I365*$J365","v":0}]
[null,null,null,{"$f":"D365","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J365","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D366,CALC_Customers_ANN!$C$747:$C$896,$H366,CALC_Customers_ANN!$H$747:$H$896,$G366)*$I366*$J366","v":0}]
[null,null,{"$f":"MAX(C308:C366)+1","v":30},{"$f":"INDEX(lstTariffsFull,C367,1)","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$82","v":1},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"INDEX(INP_EnergyTypes!$X$59:$X$88,C367,1)","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D367,CALC_Customers_ANN!$C$747:$C$896,$H367,CALC_Customers_ANN!$H$747:$H$896,$G367)*$I367*$J367","v":0}]
[null,null,null,{"$f":"D367","v":0},"Real","£000",{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"1*SYS_Admin!$D$83","v":0},{"$f":"CALC_Project_ANN!$H$3410/CALC_Project_ANN!$H$3409","v":1},{"$f":"J367","v":false},null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$747:M$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$747:N$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$747:O$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$747:P$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$747:Q$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$747:R$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$747:S$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$747:T$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$747:U$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$747:V$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$747:W$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$747:X$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$747:Y$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$747:Z$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$747:AA$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$747:AB$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$747:AC$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$747:AD$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$747:AE$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$747:AF$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$747:AG$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$747:AH$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$747:AI$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$747:AJ$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$747:AK$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$747:AL$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$747:AM$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$747:AN$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$747:AO$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$747:AP$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$747:AQ$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$747:AR$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$747:AS$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$747:AT$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$747:AU$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$747:AV$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$747:AW$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$747:AX$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$747:AY$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$747:AZ$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$747:BA$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$747:BB$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$747:BC$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$747:BD$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$747:BE$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$747:BF$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$747:BG$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$747:BH$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$747:BI$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$747:BJ$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$747:BK$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$747:BL$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$747:BM$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$747:BN$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$747:BO$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$747:BP$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$747:BQ$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$747:BR$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$747:BS$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$747:BT$896,CALC_Customers_ANN!$G$747:$G$896,$D368,CALC_Customers_ANN!$C$747:$C$896,$H368,CALC_Customers_ANN!$H$747:$H$896,$G368)*$I368*$J368","v":0}]
[]
[null,{"$f":"MAX(B$9:B369)+1","v":5},null,"END OF WORKSHEET"]

{"sheet":"HNDU_AppC","index":11,"n_rows":869,"n_cols":17,"rows_kept":869,"cut":false,"hidden":true,"merged":[[3,4,3,11],[4,4,4,5],[24,3,25,3],[24,4,26,8],[9,4,9,5],[9,10,9,11],[10,4,10,5],[10,10,10,11],[11,4,11,5],[11,10,11,11],[12,4,12,5],[12,10,12,11],[16,4,18,8],[18,10,20,11],[20,4,22,8],[30,5,30,7],[30,9,30,11],[54,5,54,7],[54,9,54,11],[69,5,69,7],[69,9,69,11],[125,4,125,8],[125,10,125,14],[83,5,83,7],[83,9,83,11],[96,5,96,7],[96,9,96,11],[104,5,104,7],[104,9,104,11]]}
[]
[null,"v3.2",null,null,"ENTER VALUES AS POSITIVE",null,null,null,null,null,"HNDU OPPORTUNITY REFERENCE (HNDU ALLOCATED):",null,null,"EXPORT TO HNDU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MANUALLY COMPLETE"]
[null,"Opportunity name:"]
[null,"Opportunity stage:"]
[null,"Proposed energy centre post code",null,null,null,null,null,null,null,null,"Considering Third party finance?"]
[]
[null,{"$f":"MAX(B$6:B7)+1","v":1},null,"PROJECT MARKERS"]
[]
[null,null,null,"Primary Energy Generation",null,null,null,"Political party in LA administration"]
[null,null,null,"Geographic Region",null,null,null,"Energy supplied"]
[null,null,null,"Core constituency served by network",null,null,null,"Electricity DNO in area"]
[null,null,null,"Type of project",null,null,null,"Gas DNO in area"]
[]
[null,{"$f":"MAX(B$6:B14)+1","v":2},null,"PROJECT SUMMARY DESCRIPTION"]
[]
[null,null,null,"Opportunity Description (max 100 words)"]
[]
[null,null,null,null,null,null,null,null,null,null,"Please embed a .jpg or .pgn image of the network compressed to no greater than 500kb.\nPlease embed a .jpg or .pgn image of the network.\n"]
[]
[null,null,null,"Energy Centre Description (max 100 words)"]
[]
[]
[]
[null,null,null,"Heat/Cooling Demand phasing description (max 100 words)"]
[]
[]
[]
[null,{"$f":"MAX(B$6:B28)+1","v":3},null,"PROJECT METRICS"]
[]
[null,null,{"$f":"MAX(B$7:B$30)&\".\"&Q31","v":"3.1"},"Core metrics",null,"INITIAL PHASE",null,null,null,"FULL PHASE",null,null,null,"Table/Ref in Report",null,null,{"$f":"MAX(P$29:P29)+1","v":1}]
[]
[null,null,null,"Final investment decision","Date",null,null,{"$f":"H34","v":"00:00:00"},null,null,null,{"$f":"H34","v":"00:00:00"}]
[null,null,null,"Construction Start","Date",null,null,{"$f":"SUMIF(CALC_Project_ANN!$M$2193:$BT$2193,1,CALC_Project_ANN!$M$4:$BT$4)","v":"00:00:00"},null,null,null,{"$f":"H34","v":"00:00:00"}]
[null,null,null,"Heat on date","Date",null,null,{"$f":"SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_Project_ANN!$M$4:$BT$4)","v":"00:00:00"},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_Project_ANN!$M$4:$BT$4)","v":"00:00:00"}]
[null,null,null,"Project IRR (real pre-tax pre-finance)","%",null,null,{"$f":"Dashboard!K18","v":"n/a"},null,null,null,{"$f":"Dashboard!K18","v":"n/a"}]
[null,null,null,"Social IRR (including carbon abatement & air quality improvement","%",null,null,{"$f":"Dashboard!K20","v":"n/a"},null,null,null,{"$f":"Dashboard!K20","v":"n/a"}]
[null,null,null,"Project NPV (3.5% over 40 years)","£",null,null,{"$f":"Dashboard!K21","v":0},null,null,null,{"$f":"Dashboard!K21","v":0}]
[null,null,null,"Social NPV (3.5% over 40 years) including carbon abatemnet  & air quality","£",null,null,{"$f":"Dashboard!K23","v":0},null,null,null,{"$f":"Dashboard!K23","v":0}]
[null,null,null,"Levelised cost of heat (LCOH)*","p/KWh",null,null,{"$f":"Dashboard!S44","v":0},null,null,null,{"$f":"Dashboard!S44","v":0}]
[null,null,null,"Undiscounted payback period","Years",null,null,{"$f":"Dashboard!$K$24","v":0},null,null,null,{"$f":"Dashboard!$K$24","v":0}]
[null,null,null,"Discounted payback period","Years",null,null,{"$f":"IF(Dashboard!$K$26=\"n/a\",0,Dashboard!$K$26)","v":0},null,null,null,{"$f":"IF(Dashboard!$K$26=\"n/a\",0,Dashboard!$K$26)","v":0}]
[null,null,null,"Levelised heat tariff (fixed, variable & connection)*","p/KWh",null,null,{"$f":"Dashboard!$S$50","v":0},null,null,null,{"$f":"Dashboard!$S$50","v":0}]
[null,null,null,"LA hurdle rate","%",null,null,{"$f":"Dashboard!K15","v":3.5000000000000003E-2},null,null,null,{"$f":"Dashboard!K15","v":3.5000000000000003E-2}]
[null,null,null,"Project appraisal period for IRR and LCOH","Years",null,null,{"$f":"Dashboard!$S$35","v":40},null,null,null,{"$f":"Dashboard!$S$35","v":40}]
[null,null,null,"*At LA hurdle rate over the LA appraisal period"]
[null,null,null,null,null,"Fixed (£/connection)","Variable (p/KWh)","Connection charge (£/connection)",null,"Fixed (£/connection)","Variable (p/KWh)","Connection charge (£/connection)"]
[null,null,null,"Av Cost of heat breakdown residential",null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$273,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(G48<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D277,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$273,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(F58:H58)>0)","v":0},null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$273,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(K48<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D277,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$273,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(J58:L58)>0)","v":0}]
[null,null,null,"Av Cost of heat breakdown commercial",null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(G49<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D278,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(F59:H59)>0)","v":0},null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(K49<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D278,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(J59:L59)>0)","v":0}]
[null,null,null,"Av Cost of heat breakdown retail",null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(G50<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D279,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(F60:H60)>0)","v":0},null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(K50<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D279,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(J60:L60)>0)","v":0}]
[null,null,null,"Av Cost of heat breakdown LA",null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(G51<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D280,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(F61:H61)>0)","v":0},null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(K51<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D280,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(J61:L61)>0)","v":0}]
[null,null,null,"Av Cost of heat breakdow other public sector",null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(G52<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D281,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(F62:H62)>0)","v":0},null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(K52<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D281,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(J62:L62)>0)","v":0}]
[null,null,null,"Av Cost of heat breakdown industrial",null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(G53<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D282,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(F63:H63)>0)","v":0},null,{"$f":"IFERROR(AVERAGEIFS(CALC_Customers_ANN!$G$1095:$G$1154,CALC_Customers_ANN!$H$1095:$H$1154,SYS_Admin!$D$274,CALC_Customers_ANN!$K$1095:$K$1154,\"<>0\"),0)*365*(K53<>0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Customers_ANN!$I$747:$I$896,SYS_Admin!$D282,CALC_Customers_ANN!$J$747:$J$896),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CALC_Project_ANN!$I$3186:$I$3335,SYS_Admin!$D$274,CALC_Project_ANN!$J$3186:$J$3335),0)*(10^3)*(SUM(J63:L63)>0)","v":0}]
[]
[null,null,{"$f":"MAX(B$7:B$30)&\".\"&Q55","v":"3.2"},"Demand",null,"INITIAL PHASE",null,null,null,"FULL PHASE",null,null,null,"Table/Ref in Report",null,null,{"$f":"MAX(Q$29:Q53)+1","v":2}]
[]
[null,null,null,null,null,"Electicity ","Cooling ","Heat",null,"Electicity ","Cooling ","Heat"]
[null,null,null,"Average annual residential demand","kWh",{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D277))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D277))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D277))","v":0},null,{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D277))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D277))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D277))","v":0}]
[null,null,null,"Average annual commercial demand","kWh",{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D278))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D278))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D278))","v":0},null,{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D278))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D278))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D278))","v":0}]
[null,null,null,"Avarage annual retail demand","kWh",{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D279))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D279))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D279))","v":0},null,{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D279))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D279))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D279))","v":0}]
[null,null,null,"Average annual L A demand","kWh",{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D280))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D280))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D280))","v":0},null,{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D280))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D280))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D280))","v":0}]
[null,null,null,"Average annual other public sector demand","kWh",{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D281))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D281))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D281))","v":0},null,{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D281))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D281))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D281))","v":0}]
[null,null,null,"Average annual industrial demand","kWh",{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D282))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D282))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$H$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D282))","v":0},null,{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$249)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D282))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$248)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D282))","v":0},{"$f":"SUM((INP_EBalance!$M$15:$BT$164)*(INP_EBalance!$M$4:$BT$4=$L$35)*(INP_EBalance!$A$15:$A$164=SYS_Admin!$D$247)*(INP_EBalance!$I$15:$I$164=SYS_Admin!$D282))","v":0}]
[null,null,null,"Total Demand","kWh",{"$f":"SUM(F58:F63)","v":0},{"$f":"SUM(G58:G63)","v":0},{"$f":"SUM(H58:H63)","v":0},null,{"$f":"SUM(J58:J63)","v":0},{"$f":"SUM(K58:K63)","v":0},{"$f":"SUM(L58:L63)","v":0}]
[]
[null,null,null,"Total energy generated pre-distribution losses","kWh",{"$f":"SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_EBalance!$M$544:$BT$544)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_EBalance!$M$543:$BT$543)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_EBalance!$M$542:$BT$542)","v":0},null,{"$f":"SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_EBalance!$M$544:$BT$544)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_EBalance!$M$543:$BT$543)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_EBalance!$M$542:$BT$542)","v":0}]
[]
[null,null,null,"% network losses (primary network)","%",{"$f":"IF(F66=0,0,(F66-F64)/F66)","v":0},{"$f":"IF(G66=0,0,(G66-G64)/G66)","v":0},0,null,{"$f":"IF(J66=0,0,(J66-J64)/J66)","v":0},0,0]
[]
[null,null,{"$f":"MAX(B$7:B$30)&\".\"&Q70","v":"3.3"},"Customers",null,"INITIAL PHASE",null,null,null,"FULL PHASE",null,null,null,"Table/Ref in Report",null,null,{"$f":"MAX(Q$29:Q68)+1","v":3}]
[]
[null,null,null,null,null,null,"Individual connections and bulk supply connections","Individual and behind bulk supply connections",null,null,"Individual connections and bulk supply connections","Individual and behind bulk supply connections"]
[null,null,null,"No of residential customers",null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D277)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D277)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D277)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D277)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0}]
[null,null,null,"No of commercial customers",null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D278)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D278)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D278)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D278)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0}]
[null,null,null,"No of retail customers",null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D279)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D279)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D279)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D279)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0}]
[null,null,null,"No of  LA customers",null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D280)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D280)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D280)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D280)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0}]
[null,null,null,"No of other public sector customers",null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D281)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D281)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D281)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D281)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0}]
[null,null,null,"No of industrial customers",null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D282)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D282)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},null,null,{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D282)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0},{"$f":"SUM(CALC_Project_ANN!$M$3186:$BT$3335*(CALC_Project_ANN!$A$3186:$A$3335=SYS_Admin!$D282)*(CALC_Project_ANN!$M$31:$BT$31=1))","v":0}]
[null,null,null,"Total customers",null,null,{"$f":"SUM(G73:G78)","v":0},{"$f":"SUM(H73:H78)","v":0},null,null,{"$f":"SUM(K73:K78)","v":0},{"$f":"SUM(L73:L78)","v":0}]
[]
[null,null,null,"Other public sector customer breakdown:",null,"Courts and Prisons (MOJ)","Police, Fire or Amulance station (Emergency Services)","Social Security Offices (DWP/ CCS)","Tax Offices (HMRC)","Government Hubs(Cabinet Office)","Schools, Acadamies etc. (DoE)","Hosplital and health related (NHS)","Defence related (MOD)","Other public sector buildings"]
[null,null,null,"Mark which apply:"]
[]
[null,null,{"$f":"MAX(B$7:B$30)&\".\"&Q84","v":"3.4"},"Capacity and energy source",null,"INITIAL PHASE",null,null,null,"FULL PHASE",null,null,null,"Table/Ref in Report",null,null,{"$f":"MAX(Q$29:Q82)+1","v":4}]
[]
[null,null,null,null,null,"Electicity (MWe)","Cooling (MWcoolth)","Heat (MWth)",null,"Electicity (MWe)","Cooling (MWcoolth)","Heat (MWth)"]
[null,null,null,"Total installed capacity",null,{"$f":"SUM(INP_EnergyTypes!$AI$31:$AI$45*(CALC_EBalance!$M$550:$BT$564<>0)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(INP_EnergyTypes!$AD$31:$AD$45*(CALC_EBalance!$M$550:$BT$564<>0)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},{"$f":"SUM(INP_EnergyTypes!$Y$31:$Y$45*(CALC_EBalance!$M$550:$BT$564<>0)*(CALC_Project_ANN!$M$26:$BT$26=1))","v":0},null,{"$f":"SUM(INP_EnergyTypes!$AI$31:$AI$45*(CALC_EBalance!$M$550:$BT$564<>0)*(CALC_Project_ANN!$M$29:$BT$29=1))","v":0},{"$f":"SUM(INP_EnergyTypes!$AD$31:$AD$45*(CALC_EBalance!$M$550:$BT$564<>0)*(CALC_Project_ANN!$M$29:$BT$29=1))","v":0},{"$f":"SUM((INP_EnergyTypes!$Y$31:$Y$45*(CALC_EBalance!$M$550:$BT$564<>0)*(CALC_Project_ANN!$M$29:$BT$29=1)))","v":0}]
[]
[null,null,null,"% Heat / cooling from primary LCZ source","%",null,{"$f":"CALC_EBalance!T1048","v":0},{"$f":"CALC_EBalance!S1048","v":0},null,null,{"$f":"CALC_EBalance!AB1048","v":0},{"$f":"CALC_EBalance!AA1048","v":0}]
[null,null,null,"% Heat / cooling from secondary LCZ source","%",null,{"$f":"CALC_EBalance!T1049","v":0},{"$f":"CALC_EBalance!S1049","v":0},null,null,{"$f":"CALC_EBalance!AB1049","v":0},{"$f":"CALC_EBalance!AA1049","v":0}]
[null,null,null,"% Heat / cooling from other LCZ source","%"]
[null,null,null,"% Heat / cooling from backup generation","%",null,{"$f":"CALC_EBalance!T1050","v":0},{"$f":"CALC_EBalance!S1050","v":0},null,null,{"$f":"CALC_EBalance!AB1050","v":0},{"$f":"CALC_EBalance!AA1050","v":0}]
[]
[null,null,null,"% of electrical export to grid","%",{"$f":"CALC_EBalance!Q959","v":0},null,null,null,{"$f":"CALC_EBalance!Y959","v":0}]
[null,null,null,"% of electrical export to private wire","%",{"$f":"CALC_EBalance!Q960","v":0},null,null,null,{"$f":"CALC_EBalance!Y960","v":0}]
[]
[null,null,{"$f":"MAX(B$7:B$30)&\".\"&Q97","v":"3.5"},"Heat mix",null,"INITIAL PHASE",null,null,null,"FULL PHASE",null,null,null,"Table/Ref in Report",null,null,{"$f":"MAX(Q$29:Q95)+1","v":5}]
[]
[null,null,null,"Average % of annual heat from CHP ","%"]
[null,null,null,"Average % of annual heat from renewable","%"]
[null,null,null,"Average % of annual heat from recoverable","%"]
[null,null,null,"Average % of annual heat to be met by combination of renewable/recoverable heat and non-renewable fuelled CHP","%"]
[null,null,null,"Is scheme compliant with EU definition of efficient district heating (Annex B of HNIP guidance)?","Y/N"]
[]
[null,null,{"$f":"MAX(B$7:B$30)&\".\"&Q105","v":"3.6"},"System operations and carbon",null,"INITIAL PHASE",null,null,null,"FULL PHASE",null,null,null,"Table/Ref in Report",null,null,{"$f":"MAX(Q$29:Q103)+1","v":6}]
[]
[null,null,null,"Thermal store capacity","m3"]
[null,null,null,"System operating pressure","bar"]
[null,null,null,"System flow rate","l/s"]
[null,null,null,"Average flow temp","DegC"]
[null,null,null,"Average return temp","DegC"]
[null,null,null,"Diversified peak heat demand","MW"]
[null,null,null,"Linear heat density","MWh/m"]
[null,null,null,"Heat demand diversity","Low/Medium/High"]
[null,null,null,"Average annual CO2e emissions of the counterfactual (40 year)","Tonnes / year",null,null,{"$f":"SUM(CALC_Project_ANN!$Z$2437:$Z$2446)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(CALC_Project_ANN!$Z$2437:$Z$2446)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Average anual CO2e savings (40 year)","Tonnes / year",null,null,{"$f":"SUM(CALC_Project_ANN!$Z$2437:$Z$2446)-SUM(CALC_Project_ANN!$R$2437:$R$2446)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(CALC_Project_ANN!$Z$2437:$Z$2446)-SUM(CALC_Project_ANN!$R$2437:$R$2446)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Carbon intensity of network over 40 year period","kgCO2e/kWh",null,null,{"$f":"IFERROR(SUM(CALC_Project_ANN!$K$2437:$K$2446)/CALC_Project_ANN!$K$2448,0)","v":0},null,null,null,{"$f":"IFERROR(SUM(CALC_Project_ANN!$K$2437:$K$2446)/CALC_Project_ANN!$K$2448,0)","v":0}]
[null,null,null,"Average annual 15 year CO2e emissions of the counterfactual","Tonnes / year",null,null,{"$f":"SUM(CALC_Project_ANN!$V$2437:$V$2446)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(CALC_Project_ANN!$V$2437:$V$2446)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Average annual 15 year CO2e savings of the project","Tonnes / year",null,null,{"$f":"SUM(CALC_Project_ANN!$V$2437:$V$2446)-SUM(CALC_Project_ANN!$N$2437:$N$2446)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(CALC_Project_ANN!$V$2437:$V$2446)-SUM(CALC_Project_ANN!$N$2437:$N$2446)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Average first 15 year carbon intensity of network","kgCO2e/kWh",null,null,{"$f":"IFERROR(SUM(CALC_Project_ANN!$O$2437:$O$2446/CALC_Project_ANN!$G$2448),0)","v":0},null,null,null,{"$f":"IFERROR(SUM(CALC_Project_ANN!$O$2437:$O$2446/CALC_Project_ANN!$G$2448),0)","v":0}]
[null,null,null,"40 year CO2e savings","Tonnes",null,null,{"$f":"SUM(CALC_Project_ANN!$AA$2437:$AA$2446)-SUM(CALC_Project_ANN!$S$2437:$S$2446)","v":0},null,null,null,{"$f":"SUM(CALC_Project_ANN!$AA$2437:$AA$2446)-SUM(CALC_Project_ANN!$S$2437:$S$2446)","v":0}]
[null,null,null,"Total 15 year CO2e savings","Tonnes",null,null,{"$f":"SUM(CALC_Project_ANN!$W$2437:$W$2446)-SUM(CALC_Project_ANN!$O$2437:$O$2446)","v":0},null,null,null,{"$f":"SUM(CALC_Project_ANN!$W$2437:$W$2446)-SUM(CALC_Project_ANN!$O$2437:$O$2446)","v":0}]
[]
[null,{"$f":"MAX(B$6:B123)+1","v":4},null,"CAPEX ANALYSIS"]
[]
[null,null,null,null,"INITIAL PHASE",null,null,null,null,null,"FULL PHASE (if known)"]
[]
[null,null,null,"Energy Centre","How many?","Total Area (m2) / MW capacity of connection","Length (m)","Av. UEL* (Years)","Cost (including installation) £","Table/Ref in Report","How many?","Total Area (m2) / MW capacity of connection","Length (m)","Av. UEL* (Years)","Cost (including installation) £","Table/Ref in Report"]
[null,null,null,"Land"]
[null,null,null,"Energy Centre Building (shell and core) plus civils",null,null,null,{"$f":"INP_General!$F$278","v":50},{"$f":"SUMPRODUCT(INP_General!$M278:$BT278,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3) + SUMPRODUCT(INP_General!$M$279:$BT$279,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$278","v":50},{"$f":"SUMPRODUCT(INP_General!$M278:$BT278,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3) + SUMPRODUCT(INP_General!$M$279:$BT$279,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Energy generating technology costs",null,null,null,{"$f":"IFERROR(AVERAGEIF(INP_General!$F$256:$F$270,\"<>0\"),0)","v":20},{"$f":"SUMPRODUCT(INP_General!$M272:$BT272,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGEIF(INP_General!$F$256:$F$270,\"<>0\"),0)","v":20},{"$f":"SUMPRODUCT(INP_General!$M272:$BT272,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Energy Centre items, or refurbishment of existing plant areas, as applicable"]
[null,null,null,"Thermal storage",null,null,null,{"$f":"INP_General!$F$277","v":30},{"$f":"SUMPRODUCT(INP_General!$M$277:$BT$277,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$277","v":30},{"$f":"SUMPRODUCT(INP_General!$M$277:$BT$277,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Electrical export switchgear and transformers relating to CHP units",null,null,null,{"$f":"INP_General!$F$282","v":30},{"$f":"SUMPRODUCT(INP_General!$M$282:$BT$282,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$282","v":30},{"$f":"SUMPRODUCT(INP_General!$M$282:$BT$282,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Gas connection",null,null,null,{"$f":"INP_General!$F$283","v":50},{"$f":"SUMPRODUCT(INP_General!$M$283:$BT$283,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$283","v":50},{"$f":"SUMPRODUCT(INP_General!$M$283:$BT$283,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Electrical connection"]
[null,null,null,"Water connection"]
[null,null,null,"Drainage connection"]
[null,null,null,"Telecoms connection"]
[null,null,null,"Other Energy Centre capex (e.g. piping, valves, pumps, water treatment, cabling, electrical panels, etc)",null,null,null,{"$f":"AVERAGEIF(INP_General!$F$280:$F$281,\"<>0\")","v":30},{"$f":"SUMPRODUCT(INP_General!$M$280:$BT$280,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3) + SUMPRODUCT(INP_General!$M$281:$BT$281,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"AVERAGEIF(INP_General!$F$280:$F$281,\"<>0\")","v":30},{"$f":"SUMPRODUCT(INP_General!$M$280:$BT$280,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3) + SUMPRODUCT(INP_General!$M$281:$BT$281,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[]
[null,null,null,"Total energy centre capex",null,null,null,null,{"$f":"SUM(I129:I141)","v":0},null,null,null,null,null,{"$f":"SUM(O129:O141)","v":0}]
[]
[null,null,null,"Private Wire","How many?","Area (m2)","Length (m)","Av. UEL* (Years)","Cost (including installation) £","Table/Ref in Report","How many?","Area (m2)","Length (m)","Av. UEL* (Years)","Cost (including installation) £","Table/Ref in Report"]
[]
[null,null,null,"Supply and installation of cabling",null,null,null,{"$f":"INP_General!$F$289","v":40},{"$f":"SUMPRODUCT(INP_General!$M289:$BT289,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$289","v":40},{"$f":"SUMPRODUCT(INP_General!$M289:$BT289,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Supply and installation of transformers / switchgear",null,null,null,{"$f":"INP_General!$F$290","v":40},{"$f":"SUMPRODUCT(INP_General!$M290:$BT290,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$290","v":40},{"$f":"SUMPRODUCT(INP_General!$M290:$BT290,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Cost of DNO connection",null,null,null,{"$f":"INP_General!$F$291","v":40},{"$f":"SUMPRODUCT(INP_General!$M291:$BT291,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$291","v":40},{"$f":"SUMPRODUCT(INP_General!$M291:$BT291,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Other Costs"]
[]
[null,null,null,"Total Private Wire Costs",null,null,null,null,{"$f":"SUM(I145:I150)","v":0},null,null,null,null,null,{"$f":"SUM(O145:O150)","v":0}]
[]
[null,null,null,"Heat Distribution Network","% Soft Dig / # of HIUs","Undiversified MWth ratings of substations","Length (m)","Av. UEL* (Years)","Cost: pipe, installation & trenching(£)","Table/Ref in Report","% Soft Dig / # of HIUs","Undiversified MWth ratings of substations","Length (m)","Av. UEL* (Years)","Cost: pipe, installation & trenching(£)","Table/Ref in Report"]
[null,null,null,"HEAT Distribution: Civils works",null,null,null,{"$f":"INP_General!$F$297","v":50},{"$f":"SUMPRODUCT(INP_General!$M$297:$BT$297,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$297","v":50},{"$f":"SUMPRODUCT(INP_General!$M$297:$BT$297,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"HEAT Distribution: Connections to buildings",null,null,null,{"$f":"INP_General!$F$310","v":40},{"$f":"SUMPRODUCT(INP_General!$M$310:$BT$310,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$310","v":40},{"$f":"SUMPRODUCT(INP_General!$M$310:$BT$310,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"HEAT Distribution: DN20 and below"]
[null,null,null,"HEAT Distribution: DN25"]
[null,null,null,"HEAT Distribution: DN32"]
[null,null,null,"HEAT Distribution: DN40"]
[null,null,null,"HEAT Distribution: DN50"]
[null,null,null,"HEAT Distribution: DN65"]
[null,null,null,"HEAT Distribution: DN80"]
[null,null,null,"HEAT Distribution: DN100"]
[null,null,null,"HEAT Distribution: DN125"]
[null,null,null,"HEAT Distribution: DN150"]
[null,null,null,"HEAT Distribution: DN 200"]
[null,null,null,"HEAT Distribution: DN 250"]
[null,null,null,"HEAT Distribution: DN 300"]
[null,null,null,"HEAT Distribution: DN 350"]
[null,null,null,"HEAT Distribution: DN400"]
[null,null,null,"HEAT Distribution: DN450"]
[null,null,null,"HEAT Distribution: DN500"]
[null,null,null,"HEAT Distribution: DN600"]
[null,null,null,"HEAT Distribution: DN700"]
[null,null,null,"HEAT Distribution: DN800"]
[null,null,null,"Thermal substations",null,null,null,{"$f":"INP_General!$F$308","v":20},{"$f":"SUMPRODUCT(INP_General!$M$308:$BT$308,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$308","v":20},{"$f":"SUMPRODUCT(INP_General!$M$308:$BT$308,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"HIUs",null,null,null,{"$f":"INP_General!$F$306","v":20},{"$f":"SUMPRODUCT(INP_General!$M$306:$BT$306,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$306","v":20},{"$f":"SUMPRODUCT(INP_General!$M$306:$BT$306,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"HEAT Distribution: Other distribution capex",null,null,null,{"$f":"INP_General!$F$299","v":50},{"$f":"SUMPRODUCT(INP_General!$M$299:$BT$299,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$299","v":50},{"$f":"SUMPRODUCT(INP_General!$M$299:$BT$299,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[]
[null,null,null,"Total HEAT distribution capex",null,null,{"$f":"SUM(G154:G179)","v":0},null,{"$f":"SUM(I154:I179)","v":0},null,null,null,{"$f":"SUM(M154:M179)","v":0},null,{"$f":"SUM(O154:O179)","v":0}]
[]
[null,null,null,"Cooling Distribution Network","% Soft Dig / # of HIUs","Undiversified MWth ratings of substations","Length (m)","Av. UEL* (Years)","Cost: pipe, installation & trenching(£)","Table/Ref in Report","% Soft Dig / # of HIUs","Undiversified MWth ratings of substations","Length (m)","Av. UEL* (Years)","Cost: pipe, installation & trenching(£)","Table/Ref in Report"]
[null,null,null,"COOLING Distribution:  Civils works",null,null,null,{"$f":"INP_General!$F$298","v":50},{"$f":"SUMPRODUCT(INP_General!$M$298:$BT$298,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$298","v":50},{"$f":"SUMPRODUCT(INP_General!$M$298:$BT$298,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"COOLING Distribution:  Connections to buildings",null,null,null,{"$f":"INP_General!$F$311","v":40},{"$f":"SUMPRODUCT(INP_General!$M$311:$BT$311,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$311","v":40},{"$f":"SUMPRODUCT(INP_General!$M$311:$BT$311,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"COOLING Distribution:  DN20 and below"]
[null,null,null,"COOLING Distribution:  DN25"]
[null,null,null,"COOLING Distribution:  DN32"]
[null,null,null,"COOLING Distribution:  DN40"]
[null,null,null,"COOLING Distribution:  DN50"]
[null,null,null,"COOLING Distribution:  DN65"]
[null,null,null,"COOLING Distribution:  DN80"]
[null,null,null,"COOLING Distribution:  DN100"]
[null,null,null,"COOLING Distribution:  DN125"]
[null,null,null,"COOLING Distribution:  DN150"]
[null,null,null,"COOLING Distribution:  DN 200"]
[null,null,null,"COOLING Distribution:  DN 250"]
[null,null,null,"COOLING Distribution:  DN 300"]
[null,null,null,"COOLING Distribution:  DN 350"]
[null,null,null,"COOLING Distribution:  DN400"]
[null,null,null,"COOLING Distribution:  DN450"]
[null,null,null,"COOLING Distribution:  DN500"]
[null,null,null,"COOLING Distribution:  DN600"]
[null,null,null,"COOLING Distribution:  DN700"]
[null,null,null,"COOLING Distribution:  DN800"]
[null,null,null,"Thermal substations",null,null,null,{"$f":"INP_General!$F$309","v":20},{"$f":"SUMPRODUCT(INP_General!$M$309:$BT$309,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$309","v":20},{"$f":"SUMPRODUCT(INP_General!$M$309:$BT$309,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"HIUs",null,null,null,{"$f":"INP_General!$F$307","v":20},{"$f":"SUMPRODUCT(INP_General!$M$307:$BT$307,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$307","v":20},{"$f":"SUMPRODUCT(INP_General!$M$307:$BT$307,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"COOLING Distribution:  Other distribution capex",null,null,null,{"$f":"INP_General!$F$300","v":50},{"$f":"SUMPRODUCT(INP_General!$M$300:$BT$300,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,{"$f":"INP_General!$F$300","v":50},{"$f":"SUMPRODUCT(INP_General!$M$300:$BT$300,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[]
[null,null,null,"Total COOLING distribution capex",null,null,{"$f":"SUM(G183:G208)","v":0},null,{"$f":"SUM(I183:I208)","v":0},null,null,null,{"$f":"SUM(M183:M208)","v":0},null,{"$f":"SUM(O183:O208)","v":0}]
[]
[null,null,null,"Detailed engineering costs",null,null,null,null,{"$f":"SUMPRODUCT(INP_General!$M$321:$BT$321,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(INP_General!$M$321:$BT$321,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[null,null,null,"Professional fees"]
[null,null,null,"Project management"]
[null,null,null,"OTHER CAPEX - non-EC or Distribution",null,null,null,null,{"$f":"SUMPRODUCT(INP_General!$M$333:$BT$333,CALC_Project_ANN!$M$2199:$BT$2199)*(10^3)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(INP_General!$M$333:$BT$333,CALC_Project_ANN!$M$2200:$BT$2200)*(10^3)","v":0}]
[]
[null,null,null,"Total Other Capex",null,null,null,null,{"$f":"SUM(I211:I215)","v":0},null,null,null,null,null,{"$f":"SUM(O211:O215)","v":0}]
[]
[null,null,null,"TOTAL CAPEX",null,null,null,null,{"$f":"I216+I209+I180+I151+I142","v":0},null,null,null,null,null,{"$f":"O216+O209+O180+O151+O142","v":0}]
[]
[null,null,null,"*UEL - Useful Economic Life which denotes the reasonable expectation for how long the asset will operate for under normal operating conditions."]
[]
[null,{"$f":"MAX(B$6:B221)+1","v":5},null,"OPEX ANALYSIS"]
[]
[null,null,null,"Average annual:",null,null,null,"Initial Phase","Full Phase",null,"Table/Ref in Report"]
[null,null,null,"Operation and maintenance of associated assets for heat, cooling and electrical power",null,null,"£",{"$f":"-SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_Project_ANN!$M5791:$BT5791)*(10^3)","v":0},{"$f":"-SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_Project_ANN!$M5791:$BT5791)*(10^3)","v":0}]
[null,null,null,"Pipework system monitoring and maintenance",null,null,"£",{"$f":"-SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_Project_ANN!$M5792:$BT5792)*(10^3)","v":0},{"$f":"-SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_Project_ANN!$M5792:$BT5792)*(10^3)","v":0}]
[null,null,null,"Staff costs",null,null,"£"]
[null,null,null,"Input fuel costs (calculated based on generating asset efficiency, availability and utilisation)",null,null,"£",{"$f":"-SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_Project_ANN!$M5789:$BT5789)*(10^3)","v":0},{"$f":"-SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_Project_ANN!$M5789:$BT5789)*(10^3)","v":0}]
[null,null,null,"External / inter-company heat purchases",null,null,"£"]
[null,null,null,"Consumables (oils/lubricants, dosing chemicals, flue gas treatment chemicals, water etc.);",null,null,"£"]
[null,null,null,"Environmental levies",null,null,"£",{"$f":"-SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_Project_ANN!$M5798:$BT5798)*(10^3)","v":0},{"$f":"-SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_Project_ANN!$M5798:$BT5798)*(10^3)","v":0}]
[null,null,null,"Management costs including optimisation and power revenue management",null,null,"£"]
[null,null,null,"Metering and Billing",null,null,"£",{"$f":"-SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_Project_ANN!$M5793:$BT5793)*(10^3)","v":0},{"$f":"-SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_Project_ANN!$M5793:$BT5793)*(10^3)","v":0}]
[null,null,null,"Insurance",null,null,"£"]
[null,null,null,"Cash collection",null,null,"£"]
[null,null,null,"Other",null,null,"£"]
[null,null,null,"Total Annual Opex",null,null,"£",{"$f":"SUM(H225:H236)","v":0},{"$f":"SUM(I225:I236)","v":0}]
[]
[null,{"$f":"MAX(B$6:B238)+1","v":6},null,"CORE REVENUE GENERATION"]
[]
[null,null,null,"Average annual:",null,null,null,"Initial Phase","Full Phase",null,"Table/Ref in Report"]
[null,null,null,"Fixed heat tariff revenue",null,null,"£",{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$26:$BT$26=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O242)*(CALC_Project_ANN!$J$5649:$J$5768=$N242))*(10^3)","v":0},{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$29:$BT$29=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O242)*(CALC_Project_ANN!$J$5649:$J$5768=$N242))*(10^3)","v":0},null,null,null,null,{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$247","v":"Heat"}]
[null,null,null,"Variable heat tariff revenue",null,null,"£",{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$26:$BT$26=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O243)*(CALC_Project_ANN!$J$5649:$J$5768=$N243))*(10^3)","v":0},{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$29:$BT$29=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O243)*(CALC_Project_ANN!$J$5649:$J$5768=$N243))*(10^3)","v":0},null,null,null,null,{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$247","v":"Heat"}]
[null,null,null,"Fixed cooling tariff revenue",null,null,"£",{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$26:$BT$26=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O244)*(CALC_Project_ANN!$J$5649:$J$5768=$N244))*(10^3)","v":0},{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$29:$BT$29=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O244)*(CALC_Project_ANN!$J$5649:$J$5768=$N244))*(10^3)","v":0},null,null,null,null,{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$248","v":"Cooling"}]
[null,null,null,"Variable cooling tariff revenue",null,null,"£",{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$26:$BT$26=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O245)*(CALC_Project_ANN!$J$5649:$J$5768=$N245))*(10^3)","v":0},{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$29:$BT$29=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O245)*(CALC_Project_ANN!$J$5649:$J$5768=$N245))*(10^3)","v":0},null,null,null,null,{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$248","v":"Cooling"}]
[null,null,null,"Fixed private wire tariff revenue",null,null,"£",{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$26:$BT$26=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O246)*(CALC_Project_ANN!$J$5649:$J$5768=$N246))*(10^3)","v":0},{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$29:$BT$29=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O246)*(CALC_Project_ANN!$J$5649:$J$5768=$N246))*(10^3)","v":0},null,null,null,null,{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$249","v":"Electricity"}]
[null,null,null,"Variable private wire tariff revenue",null,null,"£",{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$26:$BT$26=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O247)*(CALC_Project_ANN!$J$5649:$J$5768=$N247))*(10^3)","v":0},{"$f":"SUM(CALC_Project_ANN!$M$5649:$BT$5768*(CALC_Project_ANN!$M$29:$BT$29=1)*(CALC_Project_ANN!$C$5649:$C$5768=$O247)*(CALC_Project_ANN!$J$5649:$J$5768=$N247))*(10^3)","v":0},null,null,null,null,{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$249","v":"Electricity"}]
[null,null,null,"National grid electricity export income",null,null,"£",{"$f":"SUMIF(CALC_Project_ANN!$M$26:$BT$26,1,CALC_Project_ANN!$M$5770:$BT$5770)*(10^3)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$M$29:$BT$29,1,CALC_Project_ANN!$M5770:$BT5770)*(10^3)","v":0}]
[null,null,null,"Use of system charge or equivalent (for network only schemes)",null,null,"£"]
[null,null,null,"Other",null,null,"£",{"$f":"SUM(CALC_Project_ANN!$M$5776:$BT$5778*(CALC_Project_ANN!$M$26:$BT$26=1))*(10^3)","v":0},{"$f":"SUM(CALC_Project_ANN!$M$5776:$BT$5778*(CALC_Project_ANN!$M$29:$BT$29=1))*(10^3)","v":0}]
[null,null,null,"Total average annual revenue",null,null,"£",{"$f":"SUM(H242:H250)","v":0},{"$f":"SUM(I242:I250)","v":0}]
[]
[null,null,null,"Total:"]
[null,null,null,"Connection charges",null,null,"£",{"$f":"SUMIF(CALC_Project_ANN!$M$2199:$BT$2199,1,CALC_Project_ANN!$M$5647:$BT$5647)*(10^3)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$M$2200:$BT$2200,1,CALC_Project_ANN!$M5647:$BT5647)*(10^3)","v":0}]
[]
[null,{"$f":"MAX(B$6:B255)+1","v":7},null,"OTHER INCOME"]
[]
[null,null,null,"Average annual:",null,null,null,"Initial Phase","Full Phase",null,"Table/Ref in Report"]
[null,null,null,"RHI Income",null,null,"£"]
[null,null,null,"Ancilliary services (e.g. STOR, FFR)",null,null,"£"]
[null,null,null,"Capacity market income (e.g. through aggregator)",null,null,"£"]
[null,null,null,"Triad avoidance / generation",null,null,"£"]
[null,null,null,"DUOS Red zone avoidance",null,null,"£"]
[null,null,null,"Other",null,null,"£"]
[null,null,null,"Total other income",null,null,"£",{"$f":"SUM(H259:H264)","v":0},{"$f":"SUM(I259:I264)","v":0}]
[]
[null,{"$f":"MAX(B$6:B265)+1","v":8},null,"GENERATING ASSETS ANALYSIS"]
[]
[null,null,null,"Technology","Number of Units","Thermal capacity per unit (3 decimal places)","Cooling capacity per unit (3 decimal places)","Electrical Generation Capacity per unit (3 decimal places)","Thermal efficiency","Cooling efficiency","Electrical efficiency","Average availability factor","Type of heat source","Initial Phase / Full Phase","Asset cost (including installation, commissioning and auxiliary costs)","Table ref in report"]
[null,null,null,null,"#","MWth","MWth","MWe","%","%","%","%","List","List","£"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Region","Constituencies","Administrative Lead","Type","Network Type","E_DNO","G_DNO","Technologies","Type","Stage","StageShort","lstYN","lstDiversity"]
[null,null,null,"North East","Aldershot","Conservative Party","New network","Heat","Electricity North West","SGN","Absorbtion Chiller","Primary","Mapping and Masterplanning","MAP","Yes","Low"]
[null,null,null,"North West","Aldridge-Brownhills","Co-operative Party","Refurbishment of existing network","Cooling","ESB Networks","Northern Gas Networks","Airsource heat pump","Secondary","Feasibility","FES","No","Medium"]
[null,null,null,"Yorkshire and The Humber","Altrincham and Sale West","Green Party","Extension of existing network","Heat and Cooling","Northern Ireland Electricity Networks","Wales & West Utilities","Boiler - Biogas","Backup","DPD","DPD",null,"High"]
[null,null,null,"East Midlands","Amber Valley","Labour Party","Interconnection of existing networks","Heat and Electricity","Northern Powergrid","National Grid","Boiler - Biomass",null,"Commercialisation","COM"]
[null,null,null,"West Midlands","Arundel and South Downs","Liberal Democrats",null,"Cooling and Electricity","SP Energy Networks",null,"Boiler - EfW"]
[null,null,null,"East of England","Ashfield","Plaid Cymru",null,"Heat, Cooling and Electricity","Scottish & Southern Electricity Networks",null,"Boiler - Gas",null,null,null,null,"Phase"]
[null,null,null,"London","Ashford","Social Democratic and Labour Party",null,null,"UK Power Networks",null,"Boiler - LPG",null,null,null,null,"Initial"]
[null,null,null,"South East","Ashton-under-Lyne","UK Independence Party",null,null,"Western Power Distribution",null,"Boiler - Oil",null,null,null,null,"Full"]
[null,null,null,"South West","Aylesbury","No Majority",null,null,null,null,"CHP – Biogas"]
[null,null,null,"Wales","Banbury",null,null,null,null,null,"CHP – Biomass"]
[null,null,null,null,"Barking",null,null,null,null,null,"CHP – EfW"]
[null,null,null,null,"Barnsley Central",null,null,null,null,null,"CHP – Gas"]
[null,null,null,null,"Barnsley East",null,null,null,null,null,"CHP – LPG"]
[null,null,null,null,"Barrow and Furness",null,null,null,null,null,"CHP – Oil"]
[null,null,null,null,"Basildon and Billericay",null,null,null,null,null,"Compressor"]
[null,null,null,null,"Basingstoke",null,null,null,null,null,"Geothermal"]
[null,null,null,null,"Bassetlaw",null,null,null,null,null,"Ground source heat pump"]
[null,null,null,null,"Bath",null,null,null,null,null,"Mine Water Heat Recovery"]
[null,null,null,null,"Batley and Spen",null,null,null,null,null,"Solar thermal"]
[null,null,null,null,"Battersea",null,null,null,null,null,"Waste heat – Industrial (with heat pump)"]
[null,null,null,null,"Beaconsfield",null,null,null,null,null,"Waste heat – Industrial (without heat pump)"]
[null,null,null,null,"Beckenham",null,null,null,null,null,"Waste heat – Other (with heat pump)"]
[null,null,null,null,"Bedford",null,null,null,null,null,"Waste heat – Other (without heat pump)"]
[null,null,null,null,"Bermondsey and Old Southwark",null,null,null,null,null,"Water source heat pumps "]
[null,null,null,null,"Berwick-upon-Tweed"]
[null,null,null,null,"Beverley and Holderness"]
[null,null,null,null,"Bexhill and Battle"]
[null,null,null,null,"Bexleyheath and Crayford"]
[null,null,null,null,"Birkenhead"]
[null,null,null,null,"Birmingham, Edgbaston"]
[null,null,null,null,"Birmingham, Erdington"]
[null,null,null,null,"Birmingham, Hall Green"]
[null,null,null,null,"Birmingham, Hodge Hill"]
[null,null,null,null,"Birmingham, Ladywood"]
[null,null,null,null,"Birmingham, Northfield"]
[null,null,null,null,"Birmingham, Perry Barr"]
[null,null,null,null,"Birmingham, Selly Oak"]
[null,null,null,null,"Birmingham, Yardley"]
[null,null,null,null,"Bishop Auckland"]
[null,null,null,null,"Blackburn"]
[null,null,null,null,"Blackpool North and Cleveleys"]
[null,null,null,null,"Blackpool South"]
[null,null,null,null,"Blackley and Broughton"]
[null,null,null,null,"Blaydon"]
[null,null,null,null,"Blyth Valley"]
[null,null,null,null,"Bognor Regis and Littlehampton"]
[null,null,null,null,"Bolsover"]
[null,null,null,null,"Bolton North East"]
[null,null,null,null,"Bolton South East"]
[null,null,null,null,"Bolton West"]
[null,null,null,null,"Bootle"]
[null,null,null,null,"Boston and Skegness"]
[null,null,null,null,"Bosworth"]
[null,null,null,null,"Bournemouth East"]
[null,null,null,null,"Bournemouth West"]
[null,null,null,null,"Bracknell"]
[null,null,null,null,"Bradford East"]
[null,null,null,null,"Bradford South"]
[null,null,null,null,"Bradford West"]
[null,null,null,null,"Braintree"]
[null,null,null,null,"Brent Central"]
[null,null,null,null,"Brent North"]
[null,null,null,null,"Brentford and Isleworth"]
[null,null,null,null,"Brentwood and Ongar"]
[null,null,null,null,"Bridgwater and West Somerset"]
[null,null,null,null,"Brigg and Goole"]
[null,null,null,null,"Brighton, Kemptown"]
[null,null,null,null,"Brighton, Pavilion"]
[null,null,null,null,"Bristol East"]
[null,null,null,null,"Bristol North West"]
[null,null,null,null,"Bristol South"]
[null,null,null,null,"Bristol West"]
[null,null,null,null,"Broadland"]
[null,null,null,null,"Bromley and Chislehurst"]
[null,null,null,null,"Bromsgrove"]
[null,null,null,null,"Broxbourne"]
[null,null,null,null,"Broxtowe"]
[null,null,null,null,"Buckingham"]
[null,null,null,null,"Burnley"]
[null,null,null,null,"Burton"]
[null,null,null,null,"Bury North"]
[null,null,null,null,"Bury South"]
[null,null,null,null,"Bury St Edmunds"]
[null,null,null,null,"Calder Valley"]
[null,null,null,null,"Camberwell and Peckham"]
[null,null,null,null,"Camborne and Redruth"]
[null,null,null,null,"Cambridge"]
[null,null,null,null,"Cannock Chase"]
[null,null,null,null,"Canterbury"]
[null,null,null,null,"Carlisle"]
[null,null,null,null,"Carshalton and Wallington"]
[null,null,null,null,"Castle Point"]
[null,null,null,null,"Central Devon"]
[null,null,null,null,"Central Suffolk and North Ipswich"]
[null,null,null,null,"Charnwood"]
[null,null,null,null,"Chatham and Aylesford"]
[null,null,null,null,"Cheadle"]
[null,null,null,null,"Chelmsford"]
[null,null,null,null,"Chelsea and Fulham"]
[null,null,null,null,"Cheltenham"]
[null,null,null,null,"Chesham and Amersham"]
[null,null,null,null,"Chesterfield"]
[null,null,null,null,"Chichester"]
[null,null,null,null,"Chingford and Woodford Green"]
[null,null,null,null,"Chippenham"]
[null,null,null,null,"Chipping Barnet"]
[null,null,null,null,"Chorley"]
[null,null,null,null,"Christchurch"]
[null,null,null,null,"Cities of London and Westminster"]
[null,null,null,null,"City of Chester"]
[null,null,null,null,"City of Durham"]
[null,null,null,null,"Clacton"]
[null,null,null,null,"Cleethorpes"]
[null,null,null,null,"Colchester"]
[null,null,null,null,"Colne Valley"]
[null,null,null,null,"Congleton"]
[null,null,null,null,"Copeland"]
[null,null,null,null,"Corby"]
[null,null,null,null,"Coventry North East"]
[null,null,null,null,"Coventry North West"]
[null,null,null,null,"Coventry South"]
[null,null,null,null,"Crawley"]
[null,null,null,null,"Crewe and Nantwich"]
[null,null,null,null,"Croydon Central"]
[null,null,null,null,"Croydon North"]
[null,null,null,null,"Croydon South"]
[null,null,null,null,"Dagenham and Rainham"]
[null,null,null,null,"Darlington"]
[null,null,null,null,"Dartford"]
[null,null,null,null,"Daventry"]
[null,null,null,null,"Denton and Reddish"]
[null,null,null,null,"Derby North"]
[null,null,null,null,"Derby South"]
[null,null,null,null,"Derbyshire Dales"]
[null,null,null,null,"Devizes"]
[null,null,null,null,"Dewsbury"]
[null,null,null,null,"Don Valley"]
[null,null,null,null,"Doncaster Central"]
[null,null,null,null,"Doncaster North"]
[null,null,null,null,"Dover"]
[null,null,null,null,"Dudley North"]
[null,null,null,null,"Dudley South"]
[null,null,null,null,"Dulwich and West Norwood"]
[null,null,null,null,"Ealing Central and Acton"]
[null,null,null,null,"Ealing North"]
[null,null,null,null,"Ealing, Southall"]
[null,null,null,null,"Easington"]
[null,null,null,null,"East Devon"]
[null,null,null,null,"East Ham"]
[null,null,null,null,"East Hampshire"]
[null,null,null,null,"East Surrey"]
[null,null,null,null,"East Worthing and Shoreham"]
[null,null,null,null,"East Yorkshire"]
[null,null,null,null,"Eastbourne"]
[null,null,null,null,"Eastleigh"]
[null,null,null,null,"Eddisbury"]
[null,null,null,null,"Edmonton"]
[null,null,null,null,"Ellesmere Port and Neston"]
[null,null,null,null,"Elmet and Rothwell"]
[null,null,null,null,"Eltham"]
[null,null,null,null,"Enfield North"]
[null,null,null,null,"Enfield, Southgate"]
[null,null,null,null,"Epping Forest"]
[null,null,null,null,"Epsom and Ewell"]
[null,null,null,null,"Erewash"]
[null,null,null,null,"Erith and Thamesmead"]
[null,null,null,null,"Esher and Walton"]
[null,null,null,null,"Exeter"]
[null,null,null,null,"Fareham"]
[null,null,null,null,"Faversham and Mid Kent"]
[null,null,null,null,"Feltham and Heston"]
[null,null,null,null,"Filton and Bradley Stoke"]
[null,null,null,null,"Finchley and Golders Green"]
[null,null,null,null,"Folkestone and Hythe"]
[null,null,null,null,"Forest of Dean"]
[null,null,null,null,"Fylde"]
[null,null,null,null,"Gainsborough"]
[null,null,null,null,"Garston and Halewood"]
[null,null,null,null,"Gateshead"]
[null,null,null,null,"Gedling"]
[null,null,null,null,"Gillingham and Rainham"]
[null,null,null,null,"Gloucester"]
[null,null,null,null,"Gosport"]
[null,null,null,null,"Grantham and Stamford"]
[null,null,null,null,"Gravesham"]
[null,null,null,null,"Great Grimsby"]
[null,null,null,null,"Great Yarmouth"]
[null,null,null,null,"Greenwich and Woolwich"]
[null,null,null,null,"Guildford"]
[null,null,null,null,"Hackney North and Stoke Newington"]
[null,null,null,null,"Hackney South and Shoreditch"]
[null,null,null,null,"Halesowen and Rowley Regis"]
[null,null,null,null,"Halifax"]
[null,null,null,null,"Haltemprice and Howden"]
[null,null,null,null,"Halton"]
[null,null,null,null,"Hammersmith"]
[null,null,null,null,"Hampstead and Kilburn"]
[null,null,null,null,"Harborough"]
[null,null,null,null,"Harlow"]
[null,null,null,null,"Harrogate and Knaresborough"]
[null,null,null,null,"Harrow East"]
[null,null,null,null,"Harrow West"]
[null,null,null,null,"Hartlepool"]
[null,null,null,null,"Harwich and North Essex"]
[null,null,null,null,"Hastings and Rye"]
[null,null,null,null,"Havant"]
[null,null,null,null,"Hayes and Harlington"]
[null,null,null,null,"Hazel Grove"]
[null,null,null,null,"Hemel Hempstead"]
[null,null,null,null,"Hemsworth"]
[null,null,null,null,"Hendon"]
[null,null,null,null,"Henley"]
[null,null,null,null,"Hereford and South Herefordshire"]
[null,null,null,null,"Hertford and Stortford"]
[null,null,null,null,"Hertsmere"]
[null,null,null,null,"Hexham"]
[null,null,null,null,"Heywood and Middleton"]
[null,null,null,null,"High Peak"]
[null,null,null,null,"Hitchin and Harpenden"]
[null,null,null,null,"Holborn and St Pancras"]
[null,null,null,null,"Hornchurch and Upminster"]
[null,null,null,null,"Hornsey and Wood Green"]
[null,null,null,null,"Horsham"]
[null,null,null,null,"Houghton and Sunderland South"]
[null,null,null,null,"Hove"]
[null,null,null,null,"Huddersfield"]
[null,null,null,null,"Huntingdon"]
[null,null,null,null,"Hyndburn"]
[null,null,null,null,"Ilford North"]
[null,null,null,null,"Ilford South"]
[null,null,null,null,"Ipswich"]
[null,null,null,null,"Isle of Wight"]
[null,null,null,null,"Islington North"]
[null,null,null,null,"Islington South and Finsbury"]
[null,null,null,null,"Jarrow"]
[null,null,null,null,"Keighley"]
[null,null,null,null,"Kenilworth and Southam"]
[null,null,null,null,"Kensington"]
[null,null,null,null,"Kettering"]
[null,null,null,null,"Kingston and Surbiton"]
[null,null,null,null,"Kingston upon Hull East"]
[null,null,null,null,"Kingston upon Hull North"]
[null,null,null,null,"Kingston upon Hull West and Hessle"]
[null,null,null,null,"Kingswood"]
[null,null,null,null,"Knowsley"]
[null,null,null,null,"Lancaster and Fleetwood"]
[null,null,null,null,"Leeds Central"]
[null,null,null,null,"Leeds East"]
[null,null,null,null,"Leeds North East"]
[null,null,null,null,"Leeds North West"]
[null,null,null,null,"Leeds West"]
[null,null,null,null,"Leicester East"]
[null,null,null,null,"Leicester South"]
[null,null,null,null,"Leicester West"]
[null,null,null,null,"Leigh"]
[null,null,null,null,"Lewes"]
[null,null,null,null,"Lewisham, Deptford"]
[null,null,null,null,"Lewisham East"]
[null,null,null,null,"Lewisham West and Penge"]
[null,null,null,null,"Leyton and Wanstead"]
[null,null,null,null,"Lichfield"]
[null,null,null,null,"Lincoln"]
[null,null,null,null,"Liverpool, Riverside"]
[null,null,null,null,"Liverpool, Walton"]
[null,null,null,null,"Liverpool, Wavertree"]
[null,null,null,null,"Liverpool, West Derby"]
[null,null,null,null,"Loughborough"]
[null,null,null,null,"Louth and Horncastle"]
[null,null,null,null,"Ludlow"]
[null,null,null,null,"Luton North"]
[null,null,null,null,"Luton South"]
[null,null,null,null,"Macclesfield"]
[null,null,null,null,"Maidenhead"]
[null,null,null,null,"Maidstone and The Weald"]
[null,null,null,null,"Makerfield"]
[null,null,null,null,"Maldon"]
[null,null,null,null,"Manchester Central"]
[null,null,null,null,"Manchester, Gorton"]
[null,null,null,null,"Manchester, Withington"]
[null,null,null,null,"Mansfield"]
[null,null,null,null,"Meon Valley"]
[null,null,null,null,"Meriden"]
[null,null,null,null,"Mid Bedfordshire"]
[null,null,null,null,"Mid Derbyshire"]
[null,null,null,null,"Mid Dorset and North Poole"]
[null,null,null,null,"Mid Norfolk"]
[null,null,null,null,"Mid Sussex"]
[null,null,null,null,"Mid Worcestershire"]
[null,null,null,null,"Middlesbrough"]
[null,null,null,null,"Middlesbrough South and East Cleveland"]
[null,null,null,null,"Milton Keynes North"]
[null,null,null,null,"Milton Keynes South"]
[null,null,null,null,"Mitcham and Morden"]
[null,null,null,null,"Mole Valley"]
[null,null,null,null,"Morecambe and Lunesdale"]
[null,null,null,null,"Morley and Outwood"]
[null,null,null,null,"New Forest East"]
[null,null,null,null,"New Forest West"]
[null,null,null,null,"Newark"]
[null,null,null,null,"Newbury"]
[null,null,null,null,"Newcastle-under-Lyme"]
[null,null,null,null,"Newcastle upon Tyne Central"]
[null,null,null,null,"Newcastle upon Tyne East"]
[null,null,null,null,"Newcastle upon Tyne North"]
[null,null,null,null,"Newton Abbot"]
[null,null,null,null,"Normanton, Pontefract and Castleford"]
[null,null,null,null,"North Cornwall"]
[null,null,null,null,"North Devon"]
[null,null,null,null,"North Dorset"]
[null,null,null,null,"North Durham"]
[null,null,null,null,"North East Bedfordshire"]
[null,null,null,null,"North East Cambridgeshire"]
[null,null,null,null,"North East Derbyshire"]
[null,null,null,null,"North East Hampshire"]
[null,null,null,null,"North East Hertfordshire"]
[null,null,null,null,"North East Somerset"]
[null,null,null,null,"North Herefordshire"]
[null,null,null,null,"North Norfolk"]
[null,null,null,null,"North Shropshire"]
[null,null,null,null,"North Somerset"]
[null,null,null,null,"North Swindon"]
[null,null,null,null,"North Thanet"]
[null,null,null,null,"North Tyneside"]
[null,null,null,null,"North Warwickshire"]
[null,null,null,null,"North West Cambridgeshire"]
[null,null,null,null,"North West Durham"]
[null,null,null,null,"North West Hampshire"]
[null,null,null,null,"North West Leicestershire"]
[null,null,null,null,"North West Norfolk"]
[null,null,null,null,"North Wiltshire"]
[null,null,null,null,"Northampton North"]
[null,null,null,null,"Northampton South"]
[null,null,null,null,"Norwich North"]
[null,null,null,null,"Norwich South"]
[null,null,null,null,"Nottingham East"]
[null,null,null,null,"Nottingham North"]
[null,null,null,null,"Nottingham South"]
[null,null,null,null,"Nuneaton"]
[null,null,null,null,"Old Bexley and Sidcup"]
[null,null,null,null,"Oldham East and Saddleworth"]
[null,null,null,null,"Oldham West and Royton"]
[null,null,null,null,"Orpington"]
[null,null,null,null,"Oxford East"]
[null,null,null,null,"Oxford West and Abingdon"]
[null,null,null,null,"Pendle"]
[null,null,null,null,"Penistone and Stocksbridge"]
[null,null,null,null,"Penrith and The Border"]
[null,null,null,null,"Peterborough"]
[null,null,null,null,"Plymouth, Moor View"]
[null,null,null,null,"Plymouth, Sutton and Devonport"]
[null,null,null,null,"Poole"]
[null,null,null,null,"Poplar and Limehouse"]
[null,null,null,null,"Portsmouth North"]
[null,null,null,null,"Portsmouth South"]
[null,null,null,null,"Preston"]
[null,null,null,null,"Pudsey"]
[null,null,null,null,"Putney"]
[null,null,null,null,"Rayleigh and Wickford"]
[null,null,null,null,"Reading East"]
[null,null,null,null,"Reading West"]
[null,null,null,null,"Redcar"]
[null,null,null,null,"Redditch"]
[null,null,null,null,"Reigate"]
[null,null,null,null,"Ribble Valley"]
[null,null,null,null,"Richmond (Yorks)"]
[null,null,null,null,"Richmond Park"]
[null,null,null,null,"Rochdale"]
[null,null,null,null,"Rochester and Strood"]
[null,null,null,null,"Rochford and Southend East"]
[null,null,null,null,"Romford"]
[null,null,null,null,"Romsey and Southampton North"]
[null,null,null,null,"Rossendale and Darwen"]
[null,null,null,null,"Rother Valley"]
[null,null,null,null,"Rotherham"]
[null,null,null,null,"Rugby"]
[null,null,null,null,"Ruislip, Northwood and Pinner"]
[null,null,null,null,"Runnymede and Weybridge"]
[null,null,null,null,"Rushcliffe"]
[null,null,null,null,"Rutland and Melton"]
[null,null,null,null,"Saffron Walden"]
[null,null,null,null,"Salisbury"]
[null,null,null,null,"Salford and Eccles"]
[null,null,null,null,"Scarborough and Whitby"]
[null,null,null,null,"Scunthorpe"]
[null,null,null,null,"Sedgefield"]
[null,null,null,null,"Sefton Central"]
[null,null,null,null,"Selby and Ainsty"]
[null,null,null,null,"Sevenoaks"]
[null,null,null,null,"Sheffield, Brightside and Hillsborough"]
[null,null,null,null,"Sheffield Central"]
[null,null,null,null,"Sheffield, Hallam"]
[null,null,null,null,"Sheffield, Heeley"]
[null,null,null,null,"Sheffield South East"]
[null,null,null,null,"Sherwood"]
[null,null,null,null,"Shipley"]
[null,null,null,null,"Shrewsbury and Atcham"]
[null,null,null,null,"Sittingbourne and Sheppey"]
[null,null,null,null,"Skipton and Ripon"]
[null,null,null,null,"Sleaford and North Hykeham"]
[null,null,null,null,"Slough"]
[null,null,null,null,"Solihull"]
[null,null,null,null,"Somerton and Frome"]
[null,null,null,null,"South Basildon and East Thurrock"]
[null,null,null,null,"South Cambridgeshire"]
[null,null,null,null,"South Derbyshire"]
[null,null,null,null,"South Dorset"]
[null,null,null,null,"South East Cambridgeshire"]
[null,null,null,null,"South East Cornwall"]
[null,null,null,null,"South Holland and The Deepings"]
[null,null,null,null,"South Leicestershire"]
[null,null,null,null,"South Norfolk"]
[null,null,null,null,"South Northamptonshire"]
[null,null,null,null,"South Ribble"]
[null,null,null,null,"South Shields"]
[null,null,null,null,"South Staffordshire"]
[null,null,null,null,"South Suffolk"]
[null,null,null,null,"South Swindon"]
[null,null,null,null,"South Thanet"]
[null,null,null,null,"South West Bedfordshire"]
[null,null,null,null,"South West Devon"]
[null,null,null,null,"South West Hertfordshire"]
[null,null,null,null,"South West Norfolk"]
[null,null,null,null,"South West Surrey"]
[null,null,null,null,"South West Wiltshire"]
[null,null,null,null,"Southampton, Itchen"]
[null,null,null,null,"Southampton, Test"]
[null,null,null,null,"Southend West"]
[null,null,null,null,"Southport"]
[null,null,null,null,"Spelthorne"]
[null,null,null,null,"St Albans"]
[null,null,null,null,"St Austell and Newquay"]
[null,null,null,null,"St Helens North"]
[null,null,null,null,"St Helens South and Whiston"]
[null,null,null,null,"St Ives"]
[null,null,null,null,"Stafford"]
[null,null,null,null,"Staffordshire Moorlands"]
[null,null,null,null,"Stalybridge and Hyde"]
[null,null,null,null,"Stevenage"]
[null,null,null,null,"Stockport"]
[null,null,null,null,"Stockton North"]
[null,null,null,null,"Stockton South"]
[null,null,null,null,"Stoke-on-Trent Central"]
[null,null,null,null,"Stoke-on-Trent North"]
[null,null,null,null,"Stoke-on-Trent South"]
[null,null,null,null,"Stone"]
[null,null,null,null,"Stourbridge"]
[null,null,null,null,"Stratford-on-Avon"]
[null,null,null,null,"Streatham"]
[null,null,null,null,"Stretford and Urmston"]
[null,null,null,null,"Stroud"]
[null,null,null,null,"Suffolk Coastal"]
[null,null,null,null,"Sunderland Central"]
[null,null,null,null,"Surrey Heath"]
[null,null,null,null,"Sutton and Cheam"]
[null,null,null,null,"Sutton Coldfield"]
[null,null,null,null,"Tamworth"]
[null,null,null,null,"Tatton"]
[null,null,null,null,"Taunton Deane"]
[null,null,null,null,"Telford"]
[null,null,null,null,"Tewkesbury"]
[null,null,null,null,"The Cotswolds"]
[null,null,null,null,"The Wrekin"]
[null,null,null,null,"Thirsk and Malton"]
[null,null,null,null,"Thornbury and Yate"]
[null,null,null,null,"Thurrock"]
[null,null,null,null,"Tiverton and Honiton"]
[null,null,null,null,"Tonbridge and Malling"]
[null,null,null,null,"Tooting"]
[null,null,null,null,"Torbay"]
[null,null,null,null,"Torridge and West Devon"]
[null,null,null,null,"Totnes"]
[null,null,null,null,"Tottenham"]
[null,null,null,null,"Truro and Falmouth"]
[null,null,null,null,"Tunbridge Wells"]
[null,null,null,null,"Twickenham"]
[null,null,null,null,"Tynemouth"]
[null,null,null,null,"Uxbridge and South Ruislip"]
[null,null,null,null,"Vauxhall"]
[null,null,null,null,"Wakefield"]
[null,null,null,null,"Wallasey"]
[null,null,null,null,"Walsall North"]
[null,null,null,null,"Walsall South"]
[null,null,null,null,"Walthamstow"]
[null,null,null,null,"Wansbeck"]
[null,null,null,null,"Wantage"]
[null,null,null,null,"Warley"]
[null,null,null,null,"Warrington North"]
[null,null,null,null,"Warrington South"]
[null,null,null,null,"Warwick and Leamington"]
[null,null,null,null,"Washington and Sunderland West"]
[null,null,null,null,"Watford"]
[null,null,null,null,"Waveney"]
[null,null,null,null,"Wealden"]
[null,null,null,null,"Weaver Vale"]
[null,null,null,null,"Wellingborough"]
[null,null,null,null,"Wells"]
[null,null,null,null,"Welwyn Hatfield"]
[null,null,null,null,"Wentworth and Dearne"]
[null,null,null,null,"West Bromwich East"]
[null,null,null,null,"West Bromwich West"]
[null,null,null,null,"West Dorset"]
[null,null,null,null,"West Ham"]
[null,null,null,null,"West Lancashire"]
[null,null,null,null,"West Suffolk"]
[null,null,null,null,"West Worcestershire"]
[null,null,null,null,"Westminster North"]
[null,null,null,null,"Westmorland and Lonsdale"]
[null,null,null,null,"Weston-Super-Mare"]
[null,null,null,null,"Wigan"]
[null,null,null,null,"Wimbledon"]
[null,null,null,null,"Winchester"]
[null,null,null,null,"Windsor"]
[null,null,null,null,"Wirral South"]
[null,null,null,null,"Wirral West"]
[null,null,null,null,"Witham"]
[null,null,null,null,"Witney"]
[null,null,null,null,"Woking"]
[null,null,null,null,"Wokingham"]
[null,null,null,null,"Wolverhampton North East"]
[null,null,null,null,"Wolverhampton South East"]
[null,null,null,null,"Wolverhampton South West"]
[null,null,null,null,"Worcester"]
[null,null,null,null,"Workington"]
[null,null,null,null,"Worsley and Eccles South"]
[null,null,null,null,"Worthing West"]
[null,null,null,null,"Wycombe"]
[null,null,null,null,"Wyre and Preston North"]
[null,null,null,null,"Wyre Forest"]
[null,null,null,null,"Wythenshawe and Sale East"]
[null,null,null,null,"Yeovil"]
[null,null,null,null,"York Central"]
[null,null,null,null,"York Outer"]
[null,null,null,null,"Aberavon"]
[null,null,null,null,"Aberconwy"]
[null,null,null,null,"Alyn and Deeside"]
[null,null,null,null,"Arfon"]
[null,null,null,null,"Blaenau Gwent"]
[null,null,null,null,"Brecon and Radnorshire"]
[null,null,null,null,"Bridgend"]
[null,null,null,null,"Caerphilly"]
[null,null,null,null,"Cardiff Central"]
[null,null,null,null,"Cardiff North"]
[null,null,null,null,"Cardiff South and Penarth"]
[null,null,null,null,"Cardiff West"]
[null,null,null,null,"Carmarthen East and Dinefwr"]
[null,null,null,null,"Carmarthen West and South Pembrokeshire"]
[null,null,null,null,"Ceredigion"]
[null,null,null,null,"Clwyd South"]
[null,null,null,null,"Clwyd West"]
[null,null,null,null,"Cynon Valley"]
[null,null,null,null,"Delyn"]
[null,null,null,null,"Dwyfor Meirionnydd"]
[null,null,null,null,"Gower"]
[null,null,null,null,"Islwyn"]
[null,null,null,null,"Llanelli"]
[null,null,null,null,"Merthyr Tydfil and Rhymney"]
[null,null,null,null,"Monmouth"]
[null,null,null,null,"Montgomeryshire"]
[null,null,null,null,"Neath"]
[null,null,null,null,"Newport East"]
[null,null,null,null,"Newport West"]
[null,null,null,null,"Ogmore"]
[null,null,null,null,"Pontypridd"]
[null,null,null,null,"Preseli Pembrokeshire"]
[null,null,null,null,"Rhondda"]
[null,null,null,null,"Swansea East"]
[null,null,null,null,"Swansea West"]
[null,null,null,null,"Torfaen"]
[null,null,null,null,"Vale of Clwyd"]
[null,null,null,null,"Vale of Glamorgan"]
[null,null,null,null,"Wrexham"]
[null,null,null,null,"Ynys Môn"]

{"sheet":"Project Inputs >>>","index":12,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[null,"INPUT SHEETS SHOULD BE COMPLETED IN THE FOLLOWING ORDER:"]
[null,"(however, user should enter plant in section 3 first)"]
[null,{"$f":"MAX(B$3:B3)+1","v":1},"INP_EnergyTypes"]
[null,{"$f":"MAX(B$3:B4)+1","v":2},"INP_Ebalance"]
[null,{"$f":"MAX(B$3:B5)+1","v":3},{"$f":"INP_General!B3","v":"INP_General"}]

{"sheet":"INP_EnergyTypes","index":13,"n_rows":91,"n_cols":35,"rows_kept":91,"cut":false,"hidden":true,"merged":[[13,7,13,8],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[27,11,27,13],[23,7,23,8],[14,7,14,8],[15,7,15,8],[16,7,16,8],[17,7,17,8],[18,7,18,8],[19,7,19,8],[20,7,20,8],[21,7,21,8],[22,7,22,8],[27,5,27,7],[27,8,27,10]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(K15:L24,Q31:Q45,S59:T88)","v":0},null,"Financial Year"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"INP_EnergyTypes"},null,null,null,null,null,null,null,null,"Year"]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date"]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date"]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period"]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"ENERGY"]
[]
[null,null,null,"ENERGY TYPES"]
[]
[null,null,null,"Energy Name",null,"Imp./Exp.","Grid Export?","Type"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D15<>\"\",1*OR(F15=\"\",G15=\"\",H15=\"\"),0)","v":0},{"$f":"IF(COUNTIF($D$15:$D$24,D15)>1,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D16<>\"\",1*OR(F16=\"\",G16=\"\",H16=\"\"),0)","v":0},{"$f":"IF(COUNTIF($D$15:$D$24,D16)>1,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D22<>\"\",1*OR(F22=\"\",G22=\"\",H22=\"\"),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,"EMBEDDED GENERATION"]
[]
[null,null,null,null,null,"FUEL INPUT",null,null,"ENERGY OUTPUT TYPE",null,null,"ENERGY OUTPUT kW"]
[null,null,null,"Plant Name",null,{"$f":"SYS_Admin!G675&1","v":"Fuel Input 1"},{"$f":"SYS_Admin!G675&2","v":"Fuel Input 2"},{"$f":"SYS_Admin!G675&3","v":"Fuel Input 3"},"Energy Output 1","Energy Output 2","Energy Output 3","Output 1 Capacity","Output 2 Capacity","Output 3 Capacity","Maximum utilisation (run hours)",null,"Duplicate name check","Energy type 1","Energy type 2","Energy type 3",null,"Output 1 - heat?","Output 2 - heat?","Output 3 - heat?","Heat Capacity",null,"Output 1 - chill?","Output 2 - chill?","Output 3 - chill?","Cooling capacity",null,"Output 1 - electricity?","Output 2 - electricity?","Output 3 - electricity?","Electricity capacity"]
[null,null,null,"Label","Primary?","Energy","Energy","Energy","Energy","Energy","Energy","kW","kW","kW","%"]
[null,null,{"$f":"MAX(C$27:C30)+1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D31<>\"\",IF(COUNTIF(lstPlant,D31)>1,1,0),0)","v":0},{"$f":"IFERROR(INDEX($H$15:$I$24,MATCH(I31,$D$15:$D$24,0),1),FALSE)","v":false},{"$f":"IFERROR(INDEX($H$15:$I$24,MATCH(J31,$D$15:$D$24,0),1),FALSE)","v":false},{"$f":"IFERROR(INDEX($H$15:$I$24,MATCH(K31,$D$15:$D$24,0),1),FALSE)","v":false},null,{"$f":"R31=SYS_Admin!$D$247","v":false},{"$f":"S31=SYS_Admin!$D$247","v":false},{"$f":"T31=SYS_Admin!$D$247","v":false},{"$f":"SUMIF(V31:X31,TRUE,$L31:$N31)","v":0},null,{"$f":"R31=SYS_Admin!$D$248","v":false},{"$f":"S31=SYS_Admin!$D$248","v":false},{"$f":"T31=SYS_Admin!$D$248","v":false},{"$f":"SUMIF(AA31:AC31,TRUE,$L31:$N31)","v":0},null,{"$f":"R31=SYS_Admin!$D$249","v":false},{"$f":"S31=SYS_Admin!$D$249","v":false},{"$f":"T31=SYS_Admin!$D$249","v":false},{"$f":"SUMIF(AF31:AH31,TRUE,$L31:$N31)","v":0}]
[null,null,{"$f":"MAX(C$27:C31)+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R32=SYS_Admin!$D$247","v":false},{"$f":"S32=SYS_Admin!$D$247","v":false},{"$f":"T32=SYS_Admin!$D$247","v":false},{"$f":"SUMIF(V32:X32,TRUE,$L32:$N32)","v":0},null,{"$f":"R32=SYS_Admin!$D$248","v":false},{"$f":"S32=SYS_Admin!$D$248","v":false},{"$f":"T32=SYS_Admin!$D$248","v":false},{"$f":"SUMIF(AA32:AC32,TRUE,$L32:$N32)","v":0},null,{"$f":"R32=SYS_Admin!$D$249","v":false},{"$f":"S32=SYS_Admin!$D$249","v":false},{"$f":"T32=SYS_Admin!$D$249","v":false},{"$f":"SUMIF(AF32:AH32,TRUE,$L32:$N32)","v":0}]
[null,null,{"$f":"MAX(C$27:C32)+1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R33=SYS_Admin!$D$247","v":false},{"$f":"S33=SYS_Admin!$D$247","v":false},{"$f":"T33=SYS_Admin!$D$247","v":false},0,null,{"$f":"R33=SYS_Admin!$D$248","v":false},{"$f":"S33=SYS_Admin!$D$248","v":false},{"$f":"T33=SYS_Admin!$D$248","v":false},0,null,{"$f":"R33=SYS_Admin!$D$249","v":false},{"$f":"S33=SYS_Admin!$D$249","v":false},{"$f":"T33=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C33)+1","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R34=SYS_Admin!$D$247","v":false},{"$f":"S34=SYS_Admin!$D$247","v":false},{"$f":"T34=SYS_Admin!$D$247","v":false},0,null,{"$f":"R34=SYS_Admin!$D$248","v":false},{"$f":"S34=SYS_Admin!$D$248","v":false},{"$f":"T34=SYS_Admin!$D$248","v":false},0,null,{"$f":"R34=SYS_Admin!$D$249","v":false},{"$f":"S34=SYS_Admin!$D$249","v":false},{"$f":"T34=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C34)+1","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R35=SYS_Admin!$D$247","v":false},{"$f":"S35=SYS_Admin!$D$247","v":false},{"$f":"T35=SYS_Admin!$D$247","v":false},0,null,{"$f":"R35=SYS_Admin!$D$248","v":false},{"$f":"S35=SYS_Admin!$D$248","v":false},{"$f":"T35=SYS_Admin!$D$248","v":false},0,null,{"$f":"R35=SYS_Admin!$D$249","v":false},{"$f":"S35=SYS_Admin!$D$249","v":false},{"$f":"T35=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C35)+1","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R36=SYS_Admin!$D$247","v":false},{"$f":"S36=SYS_Admin!$D$247","v":false},{"$f":"T36=SYS_Admin!$D$247","v":false},0,null,{"$f":"R36=SYS_Admin!$D$248","v":false},{"$f":"S36=SYS_Admin!$D$248","v":false},{"$f":"T36=SYS_Admin!$D$248","v":false},0,null,{"$f":"R36=SYS_Admin!$D$249","v":false},{"$f":"S36=SYS_Admin!$D$249","v":false},{"$f":"T36=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C36)+1","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R37=SYS_Admin!$D$247","v":false},{"$f":"S37=SYS_Admin!$D$247","v":false},{"$f":"T37=SYS_Admin!$D$247","v":false},0,null,{"$f":"R37=SYS_Admin!$D$248","v":false},{"$f":"S37=SYS_Admin!$D$248","v":false},{"$f":"T37=SYS_Admin!$D$248","v":false},0,null,{"$f":"R37=SYS_Admin!$D$249","v":false},{"$f":"S37=SYS_Admin!$D$249","v":false},{"$f":"T37=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C37)+1","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R38=SYS_Admin!$D$247","v":false},{"$f":"S38=SYS_Admin!$D$247","v":false},{"$f":"T38=SYS_Admin!$D$247","v":false},0,null,{"$f":"R38=SYS_Admin!$D$248","v":false},{"$f":"S38=SYS_Admin!$D$248","v":false},{"$f":"T38=SYS_Admin!$D$248","v":false},0,null,{"$f":"R38=SYS_Admin!$D$249","v":false},{"$f":"S38=SYS_Admin!$D$249","v":false},{"$f":"T38=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C38)+1","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R39=SYS_Admin!$D$247","v":false},{"$f":"S39=SYS_Admin!$D$247","v":false},{"$f":"T39=SYS_Admin!$D$247","v":false},0,null,{"$f":"R39=SYS_Admin!$D$248","v":false},{"$f":"S39=SYS_Admin!$D$248","v":false},{"$f":"T39=SYS_Admin!$D$248","v":false},0,null,{"$f":"R39=SYS_Admin!$D$249","v":false},{"$f":"S39=SYS_Admin!$D$249","v":false},{"$f":"T39=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C39)+1","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R40=SYS_Admin!$D$247","v":false},{"$f":"S40=SYS_Admin!$D$247","v":false},{"$f":"T40=SYS_Admin!$D$247","v":false},0,null,{"$f":"R40=SYS_Admin!$D$248","v":false},{"$f":"S40=SYS_Admin!$D$248","v":false},{"$f":"T40=SYS_Admin!$D$248","v":false},0,null,{"$f":"R40=SYS_Admin!$D$249","v":false},{"$f":"S40=SYS_Admin!$D$249","v":false},{"$f":"T40=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C40)+1","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R41=SYS_Admin!$D$247","v":false},{"$f":"S41=SYS_Admin!$D$247","v":false},{"$f":"T41=SYS_Admin!$D$247","v":false},0,null,{"$f":"R41=SYS_Admin!$D$248","v":false},{"$f":"S41=SYS_Admin!$D$248","v":false},{"$f":"T41=SYS_Admin!$D$248","v":false},0,null,{"$f":"R41=SYS_Admin!$D$249","v":false},{"$f":"S41=SYS_Admin!$D$249","v":false},{"$f":"T41=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C41)+1","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R42=SYS_Admin!$D$247","v":false},{"$f":"S42=SYS_Admin!$D$247","v":false},{"$f":"T42=SYS_Admin!$D$247","v":false},0,null,{"$f":"R42=SYS_Admin!$D$248","v":false},{"$f":"S42=SYS_Admin!$D$248","v":false},{"$f":"T42=SYS_Admin!$D$248","v":false},0,null,{"$f":"R42=SYS_Admin!$D$249","v":false},{"$f":"S42=SYS_Admin!$D$249","v":false},{"$f":"T42=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C42)+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R43=SYS_Admin!$D$247","v":false},{"$f":"S43=SYS_Admin!$D$247","v":false},{"$f":"T43=SYS_Admin!$D$247","v":false},0,null,{"$f":"R43=SYS_Admin!$D$248","v":false},{"$f":"S43=SYS_Admin!$D$248","v":false},{"$f":"T43=SYS_Admin!$D$248","v":false},0,null,{"$f":"R43=SYS_Admin!$D$249","v":false},{"$f":"S43=SYS_Admin!$D$249","v":false},{"$f":"T43=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C43)+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R44=SYS_Admin!$D$247","v":false},{"$f":"S44=SYS_Admin!$D$247","v":false},{"$f":"T44=SYS_Admin!$D$247","v":false},0,null,{"$f":"R44=SYS_Admin!$D$248","v":false},{"$f":"S44=SYS_Admin!$D$248","v":false},{"$f":"T44=SYS_Admin!$D$248","v":false},0,null,{"$f":"R44=SYS_Admin!$D$249","v":false},{"$f":"S44=SYS_Admin!$D$249","v":false},{"$f":"T44=SYS_Admin!$D$249","v":false},0]
[null,null,{"$f":"MAX(C$27:C44)+1","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,0,false,false,false,null,{"$f":"R45=SYS_Admin!$D$247","v":false},{"$f":"S45=SYS_Admin!$D$247","v":false},{"$f":"T45=SYS_Admin!$D$247","v":false},0,null,{"$f":"R45=SYS_Admin!$D$248","v":false},{"$f":"S45=SYS_Admin!$D$248","v":false},{"$f":"T45=SYS_Admin!$D$248","v":false},0,null,{"$f":"R45=SYS_Admin!$D$249","v":false},{"$f":"S45=SYS_Admin!$D$249","v":false},{"$f":"T45=SYS_Admin!$D$249","v":false},0]
[]
[]
[null,{"$f":"MAX(B$9:B47)+1","v":2},"ENERGY SALES"]
[]
[null,null,null,"ONSITE TARIFFS"]
[]
[null,null,null,"Base year","Year",null,2023]
[null,null,null,"Money Index","Index",null,"CPI"]
[null,null,null,"Allocate private network to:","select",null,"Retail"]
[]
[null,null,null,"Tariff Name","Energy","Connection Point",null,"Fixed","Variable","Connect. Charge","Indexation method","Fixed: Real PI fuel","Fixed: Real PI cost base","Fixed: Real PI unpegged","Variable: Real PI fuel","Variable: Real PI cost base","Variable: Real PI unpegged","Real price index","Check Peg","Check Entry",null,"Energy type:",null,"Heat?","Chill?","Electricity?"]
[]
[null,null,"#","Label","Type","Prim./Sec.",null,"£/day/conn","p/kWh","£000","Select","%","%","%","%","%","%","Select"]
[null,null,{"$f":"MAX(C$58:C58)+1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"1-SUM(L59:M59)","v":1},null,null,{"$f":"1-SUM(O59:P59)","v":1},null,{"$f":"OR(N59<0,Q59<0)*1","v":0},{"$f":"IF(AND(D59<>\"\",OR(E59=\"\",H59=\"\",I59=\"\",J59=\"\")),1,0)","v":0},null,{"$f":"IFERROR(INDEX($H$15:$I$24,MATCH(E59,$D$15:$D$24,0),1),FALSE)","v":false},null,{"$f":"V59=SYS_Admin!$D$247","v":false},{"$f":"V59=SYS_Admin!$D$248","v":false},{"$f":"V59=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C59)+1","v":2},null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"1-SUM(O60:P60)","v":1},null,0,0,null,false,null,{"$f":"V60=SYS_Admin!$D$247","v":false},{"$f":"V60=SYS_Admin!$D$248","v":false},{"$f":"V60=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C60)+1","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"1-SUM(L61:M61)","v":1},null,null,1,null,0,{"$f":"IF(AND(D61<>\"\",OR(E61=\"\",H61=\"\",I61=\"\",J61=\"\")),1,0)","v":0},null,false,null,{"$f":"V61=SYS_Admin!$D$247","v":false},{"$f":"V61=SYS_Admin!$D$248","v":false},{"$f":"V61=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C61)+1","v":4},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V62=SYS_Admin!$D$247","v":false},{"$f":"V62=SYS_Admin!$D$248","v":false},{"$f":"V62=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C62)+1","v":5},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V63=SYS_Admin!$D$247","v":false},{"$f":"V63=SYS_Admin!$D$248","v":false},{"$f":"V63=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C63)+1","v":6},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V64=SYS_Admin!$D$247","v":false},{"$f":"V64=SYS_Admin!$D$248","v":false},{"$f":"V64=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C64)+1","v":7},null,null,null,null,null,null,null,null,null,null,{"$f":"1-SUM(L65:M65)","v":1},null,null,1,null,0,0,null,false,null,{"$f":"V65=SYS_Admin!$D$247","v":false},{"$f":"V65=SYS_Admin!$D$248","v":false},{"$f":"V65=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C65)+1","v":8},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V66=SYS_Admin!$D$247","v":false},{"$f":"V66=SYS_Admin!$D$248","v":false},{"$f":"V66=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C66)+1","v":9},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V67=SYS_Admin!$D$247","v":false},{"$f":"V67=SYS_Admin!$D$248","v":false},{"$f":"V67=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C67)+1","v":10},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V68=SYS_Admin!$D$247","v":false},{"$f":"V68=SYS_Admin!$D$248","v":false},{"$f":"V68=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C68)+1","v":11},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V69=SYS_Admin!$D$247","v":false},{"$f":"V69=SYS_Admin!$D$248","v":false},{"$f":"V69=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C69)+1","v":12},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V70=SYS_Admin!$D$247","v":false},{"$f":"V70=SYS_Admin!$D$248","v":false},{"$f":"V70=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C70)+1","v":13},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V71=SYS_Admin!$D$247","v":false},{"$f":"V71=SYS_Admin!$D$248","v":false},{"$f":"V71=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C71)+1","v":14},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V72=SYS_Admin!$D$247","v":false},{"$f":"V72=SYS_Admin!$D$248","v":false},{"$f":"V72=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C72)+1","v":15},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V73=SYS_Admin!$D$247","v":false},{"$f":"V73=SYS_Admin!$D$248","v":false},{"$f":"V73=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C73)+1","v":16},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V74=SYS_Admin!$D$247","v":false},{"$f":"V74=SYS_Admin!$D$248","v":false},{"$f":"V74=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C74)+1","v":17},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V75=SYS_Admin!$D$247","v":false},{"$f":"V75=SYS_Admin!$D$248","v":false},{"$f":"V75=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C75)+1","v":18},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V76=SYS_Admin!$D$247","v":false},{"$f":"V76=SYS_Admin!$D$248","v":false},{"$f":"V76=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C76)+1","v":19},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V77=SYS_Admin!$D$247","v":false},{"$f":"V77=SYS_Admin!$D$248","v":false},{"$f":"V77=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C77)+1","v":20},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V78=SYS_Admin!$D$247","v":false},{"$f":"V78=SYS_Admin!$D$248","v":false},{"$f":"V78=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C78)+1","v":21},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V79=SYS_Admin!$D$247","v":false},{"$f":"V79=SYS_Admin!$D$248","v":false},{"$f":"V79=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C79)+1","v":22},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V80=SYS_Admin!$D$247","v":false},{"$f":"V80=SYS_Admin!$D$248","v":false},{"$f":"V80=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C80)+1","v":23},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V81=SYS_Admin!$D$247","v":false},{"$f":"V81=SYS_Admin!$D$248","v":false},{"$f":"V81=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C81)+1","v":24},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V82=SYS_Admin!$D$247","v":false},{"$f":"V82=SYS_Admin!$D$248","v":false},{"$f":"V82=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C82)+1","v":25},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V83=SYS_Admin!$D$247","v":false},{"$f":"V83=SYS_Admin!$D$248","v":false},{"$f":"V83=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C83)+1","v":26},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V84=SYS_Admin!$D$247","v":false},{"$f":"V84=SYS_Admin!$D$248","v":false},{"$f":"V84=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C84)+1","v":27},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V85=SYS_Admin!$D$247","v":false},{"$f":"V85=SYS_Admin!$D$248","v":false},{"$f":"V85=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C85)+1","v":28},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V86=SYS_Admin!$D$247","v":false},{"$f":"V86=SYS_Admin!$D$248","v":false},{"$f":"V86=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C86)+1","v":29},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V87=SYS_Admin!$D$247","v":false},{"$f":"V87=SYS_Admin!$D$248","v":false},{"$f":"V87=SYS_Admin!$D$249","v":false}]
[null,null,{"$f":"MAX(C$58:C87)+1","v":30},null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,0,0,null,false,null,{"$f":"V88=SYS_Admin!$D$247","v":false},{"$f":"V88=SYS_Admin!$D$248","v":false},{"$f":"V88=SYS_Admin!$D$249","v":false}]
[]
[]
[null,"END OF SHEET"]

{"sheet":"INP_EBalance","index":14,"n_rows":638,"n_cols":72,"rows_kept":638,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,null,null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"INP_EBalance"},null,null,null,"Sheet Warnings:",null,null,null,null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},"ENERGY DEMAND & ENERGY EFFICIENCY"]
[]
[null,null,"PRE-ENERGY EFFICIENCY (IF E.F. MEASURES MET BY ESCO) DEMAND"]
[]
[null,null,null,"Customer",null,"Tariff","Type","Existing?","Sub-class","Energy ","Check"]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J15,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C14)+1","v":1},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F15,lstTariffsFull,0),1),0)","v":0},{"$f":"IF(AND(D15<>\"\",OR(,F15=\"\",G15=\"\",I15=\"\")),1,0)","v":0}]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J16,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C15)+1","v":2},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F16,lstTariffsFull,0),1),0)","v":0},{"$f":"IF(AND(D16<>\"\",OR(,F16=\"\",G16=\"\",I16=\"\")),1,0)","v":0}]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J17,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C16)+1","v":3},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F17,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J18,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C17)+1","v":4},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F18,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J19,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C18)+1","v":5},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F19,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J20,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C19)+1","v":6},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F20,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J21,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C20)+1","v":7},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F21,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J22,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C21)+1","v":8},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F22,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J23,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C22)+1","v":9},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F23,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J24,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C23)+1","v":10},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F24,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J25,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C24)+1","v":11},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F25,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J26,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C25)+1","v":12},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F26,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J27,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C26)+1","v":13},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F27,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J28,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C27)+1","v":14},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F28,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J29,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C28)+1","v":15},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F29,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J30,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C29)+1","v":16},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F30,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J31,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C30)+1","v":17},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F31,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J32,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C31)+1","v":18},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F32,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J33,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C32)+1","v":19},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F33,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J34,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C33)+1","v":20},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F34,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J35,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C34)+1","v":21},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F35,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J36,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C35)+1","v":22},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F36,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J37,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C36)+1","v":23},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F37,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J38,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C37)+1","v":24},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F38,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J39,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C38)+1","v":25},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F39,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J40,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C39)+1","v":26},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F40,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J41,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C40)+1","v":27},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F41,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J42,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C41)+1","v":28},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F42,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J43,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C42)+1","v":29},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F43,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J44,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C43)+1","v":30},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F44,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J45,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C44)+1","v":31},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F45,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J46,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C45)+1","v":32},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F46,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J47,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C46)+1","v":33},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F47,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J48,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C47)+1","v":34},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F48,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J49,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C48)+1","v":35},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F49,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J50,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C49)+1","v":36},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F50,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J51,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C50)+1","v":37},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F51,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J52,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C51)+1","v":38},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F52,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J53,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C52)+1","v":39},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F53,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J54,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C53)+1","v":40},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F54,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J55,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C54)+1","v":41},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F55,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J56,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C55)+1","v":42},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F56,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J57,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C56)+1","v":43},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F57,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J58,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C57)+1","v":44},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F58,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J59,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C58)+1","v":45},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F59,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J60,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C59)+1","v":46},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F60,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J61,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C60)+1","v":47},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F61,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J62,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C61)+1","v":48},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F62,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J63,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C62)+1","v":49},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F63,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J64,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C14:C63)+1","v":50},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F64,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J65,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C64)+1","v":51},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F65,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J66,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C65)+1","v":52},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F66,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J67,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C66)+1","v":53},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F67,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J68,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C67)+1","v":54},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F68,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J69,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C68)+1","v":55},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F69,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J70,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C69)+1","v":56},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F70,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J71,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C70)+1","v":57},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F71,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J72,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C71)+1","v":58},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F72,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J73,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C72)+1","v":59},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F73,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J74,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C73)+1","v":60},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F74,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J75,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C74)+1","v":61},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F75,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J76,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C75)+1","v":62},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F76,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J77,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C76)+1","v":63},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F77,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J78,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C77)+1","v":64},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F78,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J79,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C78)+1","v":65},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F79,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J80,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C79)+1","v":66},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F80,lstTariffsFull,0),1),0)","v":0},{"$f":"IF(AND(D80<>\"\",OR(,F80=\"\",G80=\"\",I80=\"\")),1,0)","v":0}]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J81,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C80)+1","v":67},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F81,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J82,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C81)+1","v":68},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F82,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J83,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C82)+1","v":69},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F83,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J84,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C83)+1","v":70},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F84,lstTariffsFull,0),1),0)","v":0},{"$f":"IF(AND(D84<>\"\",OR(,F84=\"\",G84=\"\",I84=\"\")),1,0)","v":0}]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J85,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C84)+1","v":71},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F85,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J86,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C85)+1","v":72},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F86,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J87,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C86)+1","v":73},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F87,lstTariffsFull,0),1),0)","v":0},{"$f":"IF(AND(D87<>\"\",OR(,F87=\"\",G87=\"\",I87=\"\")),1,0)","v":0}]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J88,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C87)+1","v":74},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F88,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J89,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C88)+1","v":75},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F89,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J90,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C89)+1","v":76},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F90,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J91,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C90)+1","v":77},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F91,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J92,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C91)+1","v":78},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F92,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J93,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C92)+1","v":79},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F93,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J94,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C93)+1","v":80},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F94,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J95,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C94)+1","v":81},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F95,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J96,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C95)+1","v":82},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F96,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J97,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C96)+1","v":83},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F97,lstTariffsFull,0),1),0)","v":0},{"$f":"IF(AND(D97<>\"\",OR(,F97=\"\",G97=\"\",I97=\"\")),1,0)","v":0}]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J98,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C97)+1","v":84},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F98,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J99,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C98)+1","v":85},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F99,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J100,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C99)+1","v":86},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F100,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J101,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C100)+1","v":87},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F101,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J102,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C101)+1","v":88},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F102,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J103,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C102)+1","v":89},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F103,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J104,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C103)+1","v":90},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F104,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J105,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C55:C104)+1","v":91},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F105,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J106,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C105)+1","v":92},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F106,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J107,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C106)+1","v":93},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F107,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J108,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C107)+1","v":94},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F108,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J109,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C108)+1","v":95},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F109,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J110,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C109)+1","v":96},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F110,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J111,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C110)+1","v":97},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F111,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J112,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C111)+1","v":98},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F112,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J113,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C112)+1","v":99},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F113,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J114,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C113)+1","v":100},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F114,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J115,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C114)+1","v":101},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F115,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J116,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C66:C115)+1","v":102},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F116,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J117,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C116)+1","v":103},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F117,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J118,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C117)+1","v":104},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F118,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J119,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C118)+1","v":105},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F119,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J120,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C119)+1","v":106},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F120,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J121,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C120)+1","v":107},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F121,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J122,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C121)+1","v":108},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F122,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J123,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C122)+1","v":109},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F123,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J124,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C123)+1","v":110},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F124,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J125,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C124)+1","v":111},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F125,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J126,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C125)+1","v":112},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F126,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J127,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C126)+1","v":113},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F127,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J128,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C127)+1","v":114},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F128,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J129,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C128)+1","v":115},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F129,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J130,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C129)+1","v":116},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F130,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J131,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C130)+1","v":117},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F131,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J132,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C131)+1","v":118},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F132,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J133,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C132)+1","v":119},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F133,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J134,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C133)+1","v":120},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F134,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J135,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C134)+1","v":121},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F135,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J136,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C135)+1","v":122},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F136,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J137,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C136)+1","v":123},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F137,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J138,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C137)+1","v":124},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F138,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J139,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C138)+1","v":125},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F139,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J140,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C139)+1","v":126},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F140,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J141,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C140)+1","v":127},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F141,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J142,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C141)+1","v":128},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F142,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J143,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C142)+1","v":129},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F143,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J144,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C143)+1","v":130},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F144,lstTariffsFull,0),1),0)","v":0},{"$f":"IF(AND(D144<>\"\",OR(,F144=\"\",G144=\"\",I144=\"\")),1,0)","v":0}]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J145,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C144)+1","v":131},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F145,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J146,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C145)+1","v":132},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F146,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J147,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C146)+1","v":133},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F147,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J148,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C147)+1","v":134},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F148,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J149,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C148)+1","v":135},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F149,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J150,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C149)+1","v":136},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F150,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J151,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C150)+1","v":137},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F151,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J152,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C151)+1","v":138},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F152,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J153,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C152)+1","v":139},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F153,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J154,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C153)+1","v":140},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F154,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J155,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C154)+1","v":141},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F155,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J156,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C155)+1","v":142},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F156,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J157,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C107:C156)+1","v":143},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F157,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J158,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C114:C157)+1","v":144},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F158,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J159,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C114:C158)+1","v":145},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F159,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J160,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C114:C159)+1","v":146},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F160,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J161,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C114:C160)+1","v":147},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F161,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J162,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C114:C161)+1","v":148},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F162,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J163,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C114:C162)+1","v":149},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F163,lstTariffsFull,0),1),0)","v":0},0]
[{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(J164,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"MAX(C114:C163)+1","v":150},null,"kWh",null,null,null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$E$59:$E$88,MATCH(F164,lstTariffsFull,0),1),0)","v":0},0]
[]
[null,null,"Peak demand (CUMULATIVE)"]
[]
[null,null,null,"Customer",null,"Tariff","Type","Energy ","Overarching Energy"]
[null,null,{"$f":"MAX(C168:C168)+1","v":1},{"$f":"D15","v":0},"kW",{"$f":"F15","v":0},0,{"$f":"J15","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F169,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C169)+1","v":2},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F170,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C170)+1","v":3},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F171,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C171)+1","v":4},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F172,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C172)+1","v":5},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F173,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C173)+1","v":6},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F174,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C174)+1","v":7},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F175,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C175)+1","v":8},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F176,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C176)+1","v":9},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F177,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C177)+1","v":10},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F178,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C178)+1","v":11},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F179,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C179)+1","v":12},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F180,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C180)+1","v":13},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F181,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C181)+1","v":14},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F182,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C182)+1","v":15},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F183,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C183)+1","v":16},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F184,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C184)+1","v":17},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F185,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C185)+1","v":18},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F186,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C186)+1","v":19},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F187,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C187)+1","v":20},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F188,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C188)+1","v":21},0,"kW",{"$f":"F35","v":0},0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F189,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C189)+1","v":22},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F190,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C190)+1","v":23},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F191,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C191)+1","v":24},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F192,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C192)+1","v":25},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F193,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C193)+1","v":26},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F194,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C194)+1","v":27},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F195,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C195)+1","v":28},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F196,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C196)+1","v":29},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F197,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C197)+1","v":30},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F198,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C198)+1","v":31},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F199,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C199)+1","v":32},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F200,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C200)+1","v":33},{"$f":"D47","v":0},"kW",0,0,{"$f":"J47","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F201,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C201)+1","v":34},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F202,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C202)+1","v":35},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F203,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C203)+1","v":36},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F204,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C204)+1","v":37},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F205,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C205)+1","v":38},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F206,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C206)+1","v":39},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F207,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C207)+1","v":40},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F208,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C208)+1","v":41},0,"kW",{"$f":"F55","v":0},0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F209,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C209)+1","v":42},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F210,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C210)+1","v":43},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F211,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C211)+1","v":44},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F212,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C212)+1","v":45},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F213,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C213)+1","v":46},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F214,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C214)+1","v":47},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F215,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C215)+1","v":48},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F216,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C216)+1","v":49},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F217,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C168:C217)+1","v":50},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F218,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C218)+1","v":51},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F219,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C219)+1","v":52},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F220,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C220)+1","v":53},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F221,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C221)+1","v":54},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F222,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C222)+1","v":55},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F223,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C223)+1","v":56},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F224,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C224)+1","v":57},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F225,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C225)+1","v":58},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F226,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C226)+1","v":59},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F227,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C227)+1","v":60},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F228,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C228)+1","v":61},0,"kW",{"$f":"F75","v":0},0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F229,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C229)+1","v":62},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F230,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C230)+1","v":63},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F231,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C231)+1","v":64},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F232,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C232)+1","v":65},{"$f":"D79","v":0},"kW",0,0,{"$f":"J79","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F233,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C233)+1","v":66},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F234,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C234)+1","v":67},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F235,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C235)+1","v":68},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F236,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C236)+1","v":69},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F237,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C237)+1","v":70},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F238,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C238)+1","v":71},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F239,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C239)+1","v":72},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F240,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C240)+1","v":73},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F241,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C241)+1","v":74},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F242,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C242)+1","v":75},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F243,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C243)+1","v":76},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F244,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C244)+1","v":77},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F245,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C245)+1","v":78},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F246,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C246)+1","v":79},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F247,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C247)+1","v":80},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F248,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C248)+1","v":81},0,"kW",{"$f":"F95","v":0},0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F249,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C249)+1","v":82},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F250,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C250)+1","v":83},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F251,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C251)+1","v":84},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F252,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C252)+1","v":85},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F253,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C253)+1","v":86},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F254,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C254)+1","v":87},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F255,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C255)+1","v":88},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F256,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C256)+1","v":89},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F257,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C257)+1","v":90},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F258,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C209:C258)+1","v":91},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F259,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C259)+1","v":92},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F260,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C260)+1","v":93},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F261,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C261)+1","v":94},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F262,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C262)+1","v":95},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F263,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C263)+1","v":96},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F264,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C264)+1","v":97},{"$f":"D111","v":0},"kW",0,0,{"$f":"J111","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F265,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C265)+1","v":98},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F266,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C266)+1","v":99},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F267,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C267)+1","v":100},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F268,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C268)+1","v":101},0,"kW",{"$f":"F115","v":0},0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F269,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C220:C269)+1","v":102},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F270,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C270)+1","v":103},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F271,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C271)+1","v":104},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F272,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C272)+1","v":105},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F273,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C273)+1","v":106},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F274,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C274)+1","v":107},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F275,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C275)+1","v":108},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F276,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C276)+1","v":109},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F277,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C277)+1","v":110},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F278,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C278)+1","v":111},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F279,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C279)+1","v":112},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F280,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C280)+1","v":113},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F281,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C281)+1","v":114},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F282,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C282)+1","v":115},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F283,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C283)+1","v":116},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F284,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C284)+1","v":117},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F285,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C285)+1","v":118},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F286,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C286)+1","v":119},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F287,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C287)+1","v":120},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F288,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C288)+1","v":121},0,"kW",{"$f":"F135","v":0},0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F289,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C289)+1","v":122},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F290,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C290)+1","v":123},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F291,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C291)+1","v":124},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F292,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C292)+1","v":125},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F293,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C293)+1","v":126},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F294,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C294)+1","v":127},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F295,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C295)+1","v":128},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F296,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C296)+1","v":129},{"$f":"D143","v":0},"kW",0,0,{"$f":"J143","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F297,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C297)+1","v":130},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F298,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C298)+1","v":131},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F299,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C299)+1","v":132},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F300,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C300)+1","v":133},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F301,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C301)+1","v":134},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F302,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C302)+1","v":135},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F303,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C303)+1","v":136},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F304,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C304)+1","v":137},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F305,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C305)+1","v":138},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F306,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C306)+1","v":139},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F307,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C307)+1","v":140},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F308,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C308)+1","v":141},0,"kW",{"$f":"F155","v":0},0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F309,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C309)+1","v":142},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F310,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C261:C310)+1","v":143},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F311,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C268:C311)+1","v":144},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F312,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C268:C312)+1","v":145},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F313,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C268:C313)+1","v":146},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F314,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C268:C314)+1","v":147},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F315,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C268:C315)+1","v":148},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F316,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C268:C316)+1","v":149},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F317,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[null,null,{"$f":"MAX(C268:C317)+1","v":150},0,"kW",0,0,0,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(F318,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0}]
[]
[null,null,null,"ENERGY EFFICIENCY"]
[]
[null,null,{"$f":"MAX(C$321:C321)+1","v":1},{"$f":"\"CUSTOMER \"&C322","v":"CUSTOMER 1"}]
[null,null,null,"Customer energy demand for efficiency measures:",null,"Tariff","Energy","Efficiency","Years"]
[null,{"$f":"C324&SYS_Admin!$G$805","v":"1Customer name"},{"$f":"C322","v":1},null,"kWh",null,null,null,null,null,{"$f":"SUM(M324:EB324)","v":0},null,{"$f":"SUMIF($D$15:$D$164,$D324,M$15:M$164)","v":0},{"$f":"SUMIF($D$15:$D$164,$D324,N$15:N$164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C325&D325","v":"1Contract duration from first saving"},{"$f":"C322","v":1},{"$f":"SYS_Admin!$G$738","v":"Contract duration from first saving"},"Years"]
[null,null,null,"Cumulative energy efficiency savings","%"]
[null,null,null,"Consumption after efficiency measures","kWh",null,null,null,null,null,{"$f":"SUM(M327:EB327)","v":0},null,{"$f":"M324*(1-M326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS324*(1-AS326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C328&D328","v":"1Energy saving"},{"$f":"C322","v":1},{"$f":"SYS_Admin!$G$732","v":"Energy saving"},"kWh",null,null,null,null,{"$f":"D324","v":0},{"$f":"SUM(M328:EB328)","v":0},null,{"$f":"M324-M327","v":0},{"$f":"N324-N327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS324-AS327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C329&D329","v":"1Fuel that would have been expended"},{"$f":"C322","v":1},{"$f":"SYS_Admin!$G$737","v":"Fuel that would have been expended"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR(M328/$H329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS328/$H329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C322","v":1},{"$f":"SYS_Admin!$G$735","v":"% of saving retained by customer"},"%"]
[null,null,{"$f":"C322","v":1},{"$f":"SYS_Admin!$G$736","v":"% of saving retained by ESCo"},"%",null,null,null,null,null,null,null,{"$f":"1-M331","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-AS331","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"UEL","Base year","Index","Type"]
[null,null,null,null,null,"Years","Year","Index","Type"]
[null,{"$f":"C335&D335","v":"1Capital cost of intervention borne by ESCo"},{"$f":"C322","v":1},{"$f":"SYS_Admin!$G$733","v":"Capital cost of intervention borne by ESCo"},"£000",null,null,null,null,null,{"$f":"SUM(M335:EB335)","v":0}]
[null,{"$f":"C336&D336","v":"1Operating cost of intervention borne by ESCo"},{"$f":"C322","v":1},{"$f":"SYS_Admin!$G$734","v":"Operating cost of intervention borne by ESCo"},"£000",null,null,null,{"$f":"I335","v":0},null,{"$f":"SUM(M336:EB336)","v":0}]
[]
[null,null,{"$f":"MAX(C$321:C337)+1","v":2},{"$f":"\"CUSTOMER \"&C338","v":"CUSTOMER 2"}]
[null,null,null,"Customer energy demand for efficiency measures:",null,"Tariff","Energy","Efficiency","Years"]
[null,{"$f":"C340&SYS_Admin!$G$805","v":"2Customer name"},{"$f":"C338","v":2},null,"kWh",null,null,null,null,null,{"$f":"SUM(M340:EB340)","v":0},null,{"$f":"SUMIF($D$15:$D$164,$D340,M$15:M$164)","v":0},{"$f":"SUMIF($D$15:$D$164,$D340,N$15:N$164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C341&D341","v":"2Contract duration from first saving"},{"$f":"C338","v":2},{"$f":"SYS_Admin!$G$738","v":"Contract duration from first saving"},"Years"]
[null,null,null,"Cumulative energy efficiency savings","%"]
[null,null,null,"Consumption after efficiency measures","kWh",null,null,null,null,null,{"$f":"SUM(M343:EB343)","v":0},null,{"$f":"M340*(1-M342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS340*(1-AS342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C344&D344","v":"2Energy saving"},{"$f":"C338","v":2},{"$f":"SYS_Admin!$G$732","v":"Energy saving"},"kWh",null,null,null,null,{"$f":"D340","v":0},{"$f":"SUM(M344:EB344)","v":0},null,{"$f":"M340-M343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS340-AS343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C345&D345","v":"2Fuel that would have been expended"},{"$f":"C338","v":2},{"$f":"SYS_Admin!$G$737","v":"Fuel that would have been expended"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR(M344/$H345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS344/$H345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C338","v":2},{"$f":"SYS_Admin!$G$735","v":"% of saving retained by customer"},"%"]
[null,null,{"$f":"C338","v":2},{"$f":"SYS_Admin!$G$736","v":"% of saving retained by ESCo"},"%",null,null,null,null,null,null,null,{"$f":"1-M347","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-AS347","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"UEL","Base year","Index","Type"]
[null,null,null,null,null,"Years","Year","Index","Type"]
[null,{"$f":"C351&D351","v":"2Capital cost of intervention borne by ESCo"},{"$f":"C338","v":2},{"$f":"SYS_Admin!$G$733","v":"Capital cost of intervention borne by ESCo"},"£000",null,null,null,null,null,{"$f":"SUM(M351:EB351)","v":0}]
[null,{"$f":"C352&D352","v":"2Operating cost of intervention borne by ESCo"},{"$f":"C338","v":2},{"$f":"SYS_Admin!$G$734","v":"Operating cost of intervention borne by ESCo"},"£000",null,null,null,{"$f":"I351","v":0},null,{"$f":"SUM(M352:EB352)","v":0}]
[]
[null,null,{"$f":"MAX(C$321:C353)+1","v":3},{"$f":"\"CUSTOMER \"&C354","v":"CUSTOMER 3"}]
[null,null,null,"Customer energy demand for efficiency measures:",null,"Tariff","Energy","Efficiency","Years"]
[null,{"$f":"C356&SYS_Admin!$G$805","v":"3Customer name"},{"$f":"C354","v":3},null,"kWh",null,null,null,null,null,{"$f":"SUM(M356:EB356)","v":0},null,{"$f":"SUMIF($D$15:$D$164,$D356,M$15:M$164)","v":0},{"$f":"SUMIF($D$15:$D$164,$D356,N$15:N$164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C357&D357","v":"3Contract duration from first saving"},{"$f":"C354","v":3},{"$f":"SYS_Admin!$G$738","v":"Contract duration from first saving"},"Years"]
[null,null,null,"Cumulative energy efficiency savings","%"]
[null,null,null,"Consumption after efficiency measures","kWh",null,null,null,null,null,{"$f":"SUM(M359:EB359)","v":0},null,{"$f":"M356*(1-M358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS356*(1-AS358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C360&D360","v":"3Energy saving"},{"$f":"C354","v":3},{"$f":"SYS_Admin!$G$732","v":"Energy saving"},"kWh",null,null,null,null,{"$f":"D356","v":0},{"$f":"SUM(M360:EB360)","v":0},null,{"$f":"M356-M359","v":0},{"$f":"N356-N359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS356-AS359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C361&D361","v":"3Fuel that would have been expended"},{"$f":"C354","v":3},{"$f":"SYS_Admin!$G$737","v":"Fuel that would have been expended"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR(M360/$H361,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS360/$H361,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C354","v":3},{"$f":"SYS_Admin!$G$735","v":"% of saving retained by customer"},"%"]
[null,null,{"$f":"C354","v":3},{"$f":"SYS_Admin!$G$736","v":"% of saving retained by ESCo"},"%",null,null,null,null,null,null,null,{"$f":"1-M363","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-AS363","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"UEL","Base year","Index","Type"]
[null,null,null,null,null,"Years","Year","Index","Type"]
[null,{"$f":"C367&D367","v":"3Capital cost of intervention borne by ESCo"},{"$f":"C354","v":3},{"$f":"SYS_Admin!$G$733","v":"Capital cost of intervention borne by ESCo"},"£000",null,null,null,null,null,{"$f":"SUM(M367:EB367)","v":0}]
[null,{"$f":"C368&D368","v":"3Operating cost of intervention borne by ESCo"},{"$f":"C354","v":3},{"$f":"SYS_Admin!$G$734","v":"Operating cost of intervention borne by ESCo"},"£000",null,null,null,{"$f":"I367","v":0},null,{"$f":"SUM(M368:EB368)","v":0}]
[]
[null,null,{"$f":"MAX(C$321:C369)+1","v":4},{"$f":"\"CUSTOMER \"&C370","v":"CUSTOMER 4"}]
[null,null,null,"Customer energy demand for efficiency measures:",null,"Tariff","Energy","Efficiency","Years"]
[null,{"$f":"C372&SYS_Admin!$G$805","v":"4Customer name"},{"$f":"C370","v":4},null,"kWh",null,null,null,null,null,{"$f":"SUM(M372:EB372)","v":0},null,{"$f":"SUMIF($D$15:$D$164,$D372,M$15:M$164)","v":0},{"$f":"SUMIF($D$15:$D$164,$D372,N$15:N$164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C373&D373","v":"4Contract duration from first saving"},{"$f":"C370","v":4},{"$f":"SYS_Admin!$G$738","v":"Contract duration from first saving"},"Years"]
[null,null,null,"Cumulative energy efficiency savings","%"]
[null,null,null,"Consumption after efficiency measures","kWh",null,null,null,null,null,{"$f":"SUM(M375:EB375)","v":0},null,{"$f":"M372*(1-M374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS372*(1-AS374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C376&D376","v":"4Energy saving"},{"$f":"C370","v":4},{"$f":"SYS_Admin!$G$732","v":"Energy saving"},"kWh",null,null,null,null,{"$f":"D372","v":0},{"$f":"SUM(M376:EB376)","v":0},null,{"$f":"M372-M375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS372-AS375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C377&D377","v":"4Fuel that would have been expended"},{"$f":"C370","v":4},{"$f":"SYS_Admin!$G$737","v":"Fuel that would have been expended"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR(M376/$H377,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS376/$H377,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C370","v":4},{"$f":"SYS_Admin!$G$735","v":"% of saving retained by customer"},"%"]
[null,null,{"$f":"C370","v":4},{"$f":"SYS_Admin!$G$736","v":"% of saving retained by ESCo"},"%",null,null,null,null,null,null,null,{"$f":"1-M379","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-AS379","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"UEL","Base year","Index","Type"]
[null,null,null,null,null,"Years","Year","Index","Type"]
[null,{"$f":"C383&D383","v":"4Capital cost of intervention borne by ESCo"},{"$f":"C370","v":4},{"$f":"SYS_Admin!$G$733","v":"Capital cost of intervention borne by ESCo"},"£000",null,null,null,null,null,{"$f":"SUM(M383:EB383)","v":0}]
[null,{"$f":"C384&D384","v":"4Operating cost of intervention borne by ESCo"},{"$f":"C370","v":4},{"$f":"SYS_Admin!$G$734","v":"Operating cost of intervention borne by ESCo"},"£000",null,null,null,{"$f":"I383","v":0},null,{"$f":"SUM(M384:EB384)","v":0}]
[]
[null,null,{"$f":"MAX(C$321:C385)+1","v":5},{"$f":"\"CUSTOMER \"&C386","v":"CUSTOMER 5"}]
[null,null,null,"Customer energy demand for efficiency measures:",null,"Tariff","Energy","Efficiency","Years"]
[null,{"$f":"C388&SYS_Admin!$G$805","v":"5Customer name"},{"$f":"C386","v":5},null,"kWh",null,null,null,null,null,{"$f":"SUM(M388:EB388)","v":0},null,{"$f":"SUMIF($D$15:$D$164,$D388,M$15:M$164)","v":0},{"$f":"SUMIF($D$15:$D$164,$D388,N$15:N$164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C389&D389","v":"5Contract duration from first saving"},{"$f":"C386","v":5},{"$f":"SYS_Admin!$G$738","v":"Contract duration from first saving"},"Years"]
[null,null,null,"Cumulative energy efficiency savings","%"]
[null,null,null,"Consumption after efficiency measures","kWh",null,null,null,null,null,{"$f":"SUM(M391:EB391)","v":0},null,{"$f":"M388*(1-M390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS388*(1-AS390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C392&D392","v":"5Energy saving"},{"$f":"C386","v":5},{"$f":"SYS_Admin!$G$732","v":"Energy saving"},"kWh",null,null,null,null,{"$f":"D388","v":0},{"$f":"SUM(M392:EB392)","v":0},null,{"$f":"M388-M391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS388-AS391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C393&D393","v":"5Fuel that would have been expended"},{"$f":"C386","v":5},{"$f":"SYS_Admin!$G$737","v":"Fuel that would have been expended"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR(M392/$H393,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS392/$H393,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C386","v":5},{"$f":"SYS_Admin!$G$735","v":"% of saving retained by customer"},"%"]
[null,null,{"$f":"C386","v":5},{"$f":"SYS_Admin!$G$736","v":"% of saving retained by ESCo"},"%",null,null,null,null,null,null,null,{"$f":"1-M395","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-AS395","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"UEL","Base year","Index","Type"]
[null,null,null,null,null,"Years","Year","Index","Type"]
[null,{"$f":"C399&D399","v":"5Capital cost of intervention borne by ESCo"},{"$f":"C386","v":5},{"$f":"SYS_Admin!$G$733","v":"Capital cost of intervention borne by ESCo"},"£000",null,null,null,null,null,{"$f":"SUM(M399:EB399)","v":0}]
[null,{"$f":"C400&D400","v":"5Operating cost of intervention borne by ESCo"},{"$f":"C386","v":5},{"$f":"SYS_Admin!$G$734","v":"Operating cost of intervention borne by ESCo"},"£000",null,null,null,{"$f":"I399","v":0},null,{"$f":"SUM(M400:EB400)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B402)+1","v":2},"ENERGY GENERATING PLANT"]
[]
[null,null,{"$f":"MAX(C$404:C404)+1","v":1},{"$f":"INDEX(lstPlant,C405,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C405,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G407","v":"Energy output-0"},{"$f":"D405&\"-\"&G407","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C405,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G408","v":"Energy output-0"},{"$f":"D405&\"-\"&G408","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C405,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G409","v":"Energy output-0"},{"$f":"D405&\"-\"&G409","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C405,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G411","v":"Fuel Input -0"},{"$f":"D405&\"-\"&G411","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C405,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G412","v":"Fuel Input -0"},{"$f":"D405&\"-\"&G412","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C405,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G413","v":"Fuel Input -0"},{"$f":"D405&\"-\"&G413","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C414)+1","v":2},{"$f":"INDEX(lstPlant,C415,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C415,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G417","v":"Energy output-0"},{"$f":"D415&\"-\"&G417","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C415,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G418","v":"Energy output-0"},{"$f":"D415&\"-\"&G418","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C415,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G419","v":"Energy output-0"},{"$f":"D415&\"-\"&G419","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C415,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G421","v":"Fuel Input -0"},{"$f":"D415&\"-\"&G421","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C415,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G422","v":"Fuel Input -0"},{"$f":"D415&\"-\"&G422","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C415,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G423","v":"Fuel Input -0"},{"$f":"D415&\"-\"&G423","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C424)+1","v":3},{"$f":"INDEX(lstPlant,C425,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C425,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G427","v":"Energy output-0"},{"$f":"D425&\"-\"&G427","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C425,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G428","v":"Energy output-0"},{"$f":"D425&\"-\"&G428","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C425,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G429","v":"Energy output-0"},{"$f":"D425&\"-\"&G429","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C425,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G431","v":"Fuel Input -0"},{"$f":"D425&\"-\"&G431","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C425,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G432","v":"Fuel Input -0"},{"$f":"D425&\"-\"&G432","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C425,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G433","v":"Fuel Input -0"},{"$f":"D425&\"-\"&G433","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C434)+1","v":4},{"$f":"INDEX(lstPlant,C435,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C435,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G437","v":"Energy output-0"},{"$f":"D435&\"-\"&G437","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C435,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G438","v":"Energy output-0"},{"$f":"D435&\"-\"&G438","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C435,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G439","v":"Energy output-0"},{"$f":"D435&\"-\"&G439","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C435,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G441","v":"Fuel Input -0"},{"$f":"D435&\"-\"&G441","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C435,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G442","v":"Fuel Input -0"},{"$f":"D435&\"-\"&G442","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C435,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G443","v":"Fuel Input -0"},{"$f":"D435&\"-\"&G443","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C444)+1","v":5},{"$f":"INDEX(lstPlant,C445,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C445,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G447","v":"Energy output-0"},{"$f":"D445&\"-\"&G447","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C445,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G448","v":"Energy output-0"},{"$f":"D445&\"-\"&G448","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C445,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G449","v":"Energy output-0"},{"$f":"D445&\"-\"&G449","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C445,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G451","v":"Fuel Input -0"},{"$f":"D445&\"-\"&G451","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C445,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G452","v":"Fuel Input -0"},{"$f":"D445&\"-\"&G452","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C445,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G453","v":"Fuel Input -0"},{"$f":"D445&\"-\"&G453","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C454)+1","v":6},{"$f":"INDEX(lstPlant,C455,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C455,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G457","v":"Energy output-0"},{"$f":"D455&\"-\"&G457","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C455,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G458","v":"Energy output-0"},{"$f":"D455&\"-\"&G458","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C455,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G459","v":"Energy output-0"},{"$f":"D455&\"-\"&G459","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C455,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G461","v":"Fuel Input -0"},{"$f":"D455&\"-\"&G461","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C455,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G462","v":"Fuel Input -0"},{"$f":"D455&\"-\"&G462","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C455,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G463","v":"Fuel Input -0"},{"$f":"D455&\"-\"&G463","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C464)+1","v":7},{"$f":"INDEX(lstPlant,C465,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C465,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G467","v":"Energy output-0"},{"$f":"D465&\"-\"&G467","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C465,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G468","v":"Energy output-0"},{"$f":"D465&\"-\"&G468","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C465,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G469","v":"Energy output-0"},{"$f":"D465&\"-\"&G469","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C465,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G471","v":"Fuel Input -0"},{"$f":"D465&\"-\"&G471","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C465,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G472","v":"Fuel Input -0"},{"$f":"D465&\"-\"&G472","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C465,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G473","v":"Fuel Input -0"},{"$f":"D465&\"-\"&G473","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C474)+1","v":8},{"$f":"INDEX(lstPlant,C475,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C475,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G477","v":"Energy output-0"},{"$f":"D475&\"-\"&G477","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C475,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G478","v":"Energy output-0"},{"$f":"D475&\"-\"&G478","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C475,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G479","v":"Energy output-0"},{"$f":"D475&\"-\"&G479","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C475,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G481","v":"Fuel Input -0"},{"$f":"D475&\"-\"&G481","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C475,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G482","v":"Fuel Input -0"},{"$f":"D475&\"-\"&G482","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C475,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G483","v":"Fuel Input -0"},{"$f":"D475&\"-\"&G483","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C484)+1","v":9},{"$f":"INDEX(lstPlant,C485,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C485,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G487","v":"Energy output-0"},{"$f":"D485&\"-\"&G487","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C485,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G488","v":"Energy output-0"},{"$f":"D485&\"-\"&G488","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C485,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G489","v":"Energy output-0"},{"$f":"D485&\"-\"&G489","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C485,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G491","v":"Fuel Input -0"},{"$f":"D485&\"-\"&G491","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C485,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G492","v":"Fuel Input -0"},{"$f":"D485&\"-\"&G492","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C485,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G493","v":"Fuel Input -0"},{"$f":"D485&\"-\"&G493","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C494)+1","v":10},{"$f":"INDEX(lstPlant,C495,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C495,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G497","v":"Energy output-0"},{"$f":"D495&\"-\"&G497","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C495,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G498","v":"Energy output-0"},{"$f":"D495&\"-\"&G498","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C495,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G499","v":"Energy output-0"},{"$f":"D495&\"-\"&G499","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C495,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G501","v":"Fuel Input -0"},{"$f":"D495&\"-\"&G501","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C495,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G502","v":"Fuel Input -0"},{"$f":"D495&\"-\"&G502","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C495,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G503","v":"Fuel Input -0"},{"$f":"D495&\"-\"&G503","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C504)+1","v":11},{"$f":"INDEX(lstPlant,C505,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C505,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G507","v":"Energy output-0"},{"$f":"D505&\"-\"&G507","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C505,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G508","v":"Energy output-0"},{"$f":"D505&\"-\"&G508","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C505,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G509","v":"Energy output-0"},{"$f":"D505&\"-\"&G509","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C505,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G511","v":"Fuel Input -0"},{"$f":"D505&\"-\"&G511","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C505,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G512","v":"Fuel Input -0"},{"$f":"D505&\"-\"&G512","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C505,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G513","v":"Fuel Input -0"},{"$f":"D505&\"-\"&G513","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C514)+1","v":12},{"$f":"INDEX(lstPlant,C515,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C515,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G517","v":"Energy output-0"},{"$f":"D515&\"-\"&G517","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C515,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G518","v":"Energy output-0"},{"$f":"D515&\"-\"&G518","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C515,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G519","v":"Energy output-0"},{"$f":"D515&\"-\"&G519","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C515,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G521","v":"Fuel Input -0"},{"$f":"D515&\"-\"&G521","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C515,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G522","v":"Fuel Input -0"},{"$f":"D515&\"-\"&G522","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C515,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G523","v":"Fuel Input -0"},{"$f":"D515&\"-\"&G523","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C524)+1","v":13},{"$f":"INDEX(lstPlant,C525,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C525,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G527","v":"Energy output-0"},{"$f":"D525&\"-\"&G527","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C525,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G528","v":"Energy output-0"},{"$f":"D525&\"-\"&G528","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C525,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G529","v":"Energy output-0"},{"$f":"D525&\"-\"&G529","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C525,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G531","v":"Fuel Input -0"},{"$f":"D525&\"-\"&G531","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C525,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G532","v":"Fuel Input -0"},{"$f":"D525&\"-\"&G532","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C525,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G533","v":"Fuel Input -0"},{"$f":"D525&\"-\"&G533","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C534)+1","v":14},{"$f":"INDEX(lstPlant,C535,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C535,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G537","v":"Energy output-0"},{"$f":"D535&\"-\"&G537","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C535,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G538","v":"Energy output-0"},{"$f":"D535&\"-\"&G538","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C535,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G539","v":"Energy output-0"},{"$f":"D535&\"-\"&G539","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C535,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G541","v":"Fuel Input -0"},{"$f":"D535&\"-\"&G541","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C535,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G542","v":"Fuel Input -0"},{"$f":"D535&\"-\"&G542","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C535,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G543","v":"Fuel Input -0"},{"$f":"D535&\"-\"&G543","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C544)+1","v":15},{"$f":"INDEX(lstPlant,C545,1)","v":0}]
[]
[null,null,null,"Energy Output 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C545,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G547","v":"Energy output-0"},{"$f":"D545&\"-\"&G547","v":"0-0"}]
[null,null,null,"Energy Output 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C545,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G548","v":"Energy output-0"},{"$f":"D545&\"-\"&G548","v":"0-0"}]
[null,null,null,"Energy Output 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C545,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G549","v":"Energy output-0"},{"$f":"D545&\"-\"&G549","v":"0-0"}]
[]
[null,null,null,"Energy Input 1:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C545,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G551","v":"Fuel Input -0"},{"$f":"D545&\"-\"&G551","v":"0-0"}]
[null,null,null,"Energy Input 2:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C545,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G552","v":"Fuel Input -0"},{"$f":"D545&\"-\"&G552","v":"0-0"}]
[null,null,null,"Energy Input 3:","kWh",null,{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C545,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G553","v":"Fuel Input -0"},{"$f":"D545&\"-\"&G553","v":"0-0"}]
[]
[null,null,{"$f":"MAX(C$404:C554)+1","v":16},"FUEL SUMMARY"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E557,1)","v":0},{"$f":"MAX(E556:E556)+1","v":1},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D557","v":"Fuel Input -0"},null,null,null,null,{"$f":"SUMIF($H$405:$H$554,$H557,M$405:M$554)","v":0},{"$f":"SUMIF($H$405:$H$554,$H557,N$405:N$554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$405:$H$554,$H557,AD$405:AD$554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$405:$H$554,$H557,AT$405:AT$554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$405:$H$554,$H557,BJ$405:BJ$554)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E557)+1","v":2},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D558","v":"Fuel Input -0"},null,null,null,null,{"$f":"SUMIF($H$405:$H$554,$H558,M$405:M$554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E558)+1","v":3},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D559","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E559)+1","v":4},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D560","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E560)+1","v":5},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D561","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E561)+1","v":6},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D562","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E562)+1","v":7},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D563","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E563)+1","v":8},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D564","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E564)+1","v":9},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D565","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E556:E565)+1","v":10},"kWh",null,{"$f":"SYS_Admin!$G$675&\"-\"&D566","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B568)+1","v":3},"DISTRIBUTION LOSSES ON EXPORTS"]
[]
[null,null,{"$f":"MAX(C$570:C570)+1","v":1},{"$f":"INDEX(lstExportFull,C571,1)","v":0}]
[]
[null,null,null,{"$f":"D571&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D571&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C575)+1","v":2},{"$f":"INDEX(lstExportFull,C576,1)","v":0}]
[]
[null,null,null,{"$f":"D576&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D576&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C580)+1","v":3},{"$f":"INDEX(lstExportFull,C581,1)","v":0}]
[]
[null,null,null,{"$f":"D581&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D581&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C585)+1","v":4},{"$f":"INDEX(lstExportFull,C586,1)","v":0}]
[]
[null,null,null,{"$f":"D586&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D586&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C590)+1","v":5},{"$f":"INDEX(lstExportFull,C591,1)","v":0}]
[]
[null,null,null,{"$f":"D591&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D591&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C595)+1","v":6},{"$f":"INDEX(lstExportFull,C596,1)","v":0}]
[]
[null,null,null,{"$f":"D596&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D596&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C600)+1","v":7},{"$f":"INDEX(lstExportFull,C601,1)","v":0}]
[]
[null,null,null,{"$f":"D601&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D601&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C605)+1","v":8},{"$f":"INDEX(lstExportFull,C606,1)","v":0}]
[]
[null,null,null,{"$f":"D606&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D606&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C610)+1","v":9},{"$f":"INDEX(lstExportFull,C611,1)","v":0}]
[]
[null,null,null,{"$f":"D611&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D611&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[null,null,{"$f":"MAX(C$570:C615)+1","v":10},{"$f":"INDEX(lstExportFull,C616,1)","v":0}]
[]
[null,null,null,{"$f":"D616&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,"kWh",null,"Enter as +ve"]
[null,null,null,{"$f":"D616&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,"kWh",null,"Enter as +ve"]
[]
[]
[null,{"$f":"MAX(B$9:B621)+1","v":4},"SYSTEM PARASITICS"]
[]
[null,null,{"$f":"MAX(C$623:C623)+1","v":1},"ENERGY IMPORTED TO MEET SYSTEM PARASITICS (I.E. ENERGY PAID FOR)"]
[null,null,null,null,null,null,null,null,"Electricity","Gas"]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E626,1)","v":0},{"$f":"MAX(E625:E625)+1","v":1},"kWh",null,"Enter as +ve",{"$f":"1*AND((D626=INP_General!$D$557),D626<>0)","v":0},{"$f":"1*AND((D626=INP_General!$D$558),D626<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E626)+1","v":2},"kWh",null,"Enter as +ve",{"$f":"1*AND((D627=INP_General!$D$557),D627<>0)","v":0},{"$f":"1*AND((D627=INP_General!$D$558),D627<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E627)+1","v":3},"kWh",null,"Enter as +ve",{"$f":"1*AND((D628=INP_General!$D$557),D628<>0)","v":0},{"$f":"1*AND((D628=INP_General!$D$558),D628<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E628)+1","v":4},"kWh",null,"Enter as +ve",{"$f":"1*AND((D629=INP_General!$D$557),D629<>0)","v":0},{"$f":"1*AND((D629=INP_General!$D$558),D629<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E629)+1","v":5},"kWh",null,"Enter as +ve",{"$f":"1*AND((D630=INP_General!$D$557),D630<>0)","v":0},{"$f":"1*AND((D630=INP_General!$D$558),D630<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E630)+1","v":6},"kWh",null,"Enter as +ve",{"$f":"1*AND((D631=INP_General!$D$557),D631<>0)","v":0},{"$f":"1*AND((D631=INP_General!$D$558),D631<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E631)+1","v":7},"kWh",null,"Enter as +ve",{"$f":"1*AND((D632=INP_General!$D$557),D632<>0)","v":0},{"$f":"1*AND((D632=INP_General!$D$558),D632<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E632)+1","v":8},"kWh",null,"Enter as +ve",{"$f":"1*AND((D633=INP_General!$D$557),D633<>0)","v":0},{"$f":"1*AND((D633=INP_General!$D$558),D633<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E633)+1","v":9},"kWh",null,"Enter as +ve",{"$f":"1*AND((D634=INP_General!$D$557),D634<>0)","v":0},{"$f":"1*AND((D634=INP_General!$D$558),D634<>0)","v":0}]
[null,null,null,0,{"$f":"MAX(E625:E634)+1","v":10},"kWh",null,"Enter as +ve",{"$f":"1*AND((D635=INP_General!$D$557),D635<>0)","v":0},{"$f":"1*AND((D635=INP_General!$D$558),D635<>0)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B637)+1","v":5},"END OF SHEET"]

{"sheet":"INP_General","index":15,"n_rows":1032,"n_cols":72,"rows_kept":1032,"cut":false,"hidden":true,"merged":[[637,5,637,7],[527,5,527,6],[528,5,528,6],[638,5,638,7],[531,5,531,6],[532,5,532,6],[533,5,533,6],[534,5,534,6],[526,5,526,6],[529,5,529,6],[636,5,636,7],[485,6,485,8],[486,6,486,8],[489,6,489,8],[490,6,490,8],[491,6,491,8],[488,6,488,8],[480,6,480,8],[481,6,481,8],[482,6,482,8],[483,6,483,8],[484,6,484,8],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[472,6,472,8],[470,6,470,8],[471,6,471,8],[473,6,473,8],[474,6,474,8],[475,6,475,8],[476,6,476,8],[477,6,477,8],[478,6,478,8],[479,6,479,8]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(J608:J627,J632:J723,J557:J559,I404:I418,M986:P1029,G743:G942)","v":2},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"INP_General"},null,null,null,null,null,null,null,null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,"Units","Input","Input","Input","Input","Input","Input"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},"ENERGY "]
[]
[null,null,null,"TARIFFS FOR ENERGY IMPORTED THAT IS CONVERTED TO OTHER ENERGY FORMS VIA EMBEDDED GENERATION"]
[]
[null,null,null,null,null,"Base year","Index"]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C14)+1","v":1},{"$f":"INDEX(lstImportFull,C16,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D16","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D16","v":0},"p/kWh",{"$f":"F16","v":2023},{"$f":"G16","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D17","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C17)+1","v":2},{"$f":"INDEX(lstImportFull,C19,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D19","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D19","v":0},"p/kWh",{"$f":"F19","v":2023},{"$f":"G19","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D20","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C20)+1","v":3},{"$f":"INDEX(lstImportFull,C22,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D22","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D22","v":0},"p/kWh",{"$f":"F22","v":2023},{"$f":"G22","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D23","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C23)+1","v":4},{"$f":"INDEX(lstImportFull,C25,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D25","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D25","v":0},"p/kWh",{"$f":"F25","v":2023},{"$f":"G25","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D26","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C26)+1","v":5},{"$f":"INDEX(lstImportFull,C28,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D28","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D28","v":0},"p/kWh",{"$f":"F28","v":2023},{"$f":"G28","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D29","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C29)+1","v":6},{"$f":"INDEX(lstImportFull,C31,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D31","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D31","v":0},"p/kWh",{"$f":"F31","v":2023},{"$f":"G31","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D32","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C32)+1","v":7},{"$f":"INDEX(lstImportFull,C34,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D34","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D34","v":0},"p/kWh",{"$f":"F34","v":2023},{"$f":"G34","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D35","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C35)+1","v":8},{"$f":"INDEX(lstImportFull,C37,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D37","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D37","v":0},"p/kWh",{"$f":"F37","v":2023},{"$f":"G37","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D38","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C38)+1","v":9},{"$f":"INDEX(lstImportFull,C40,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D40","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D40","v":0},"p/kWh",{"$f":"F40","v":2023},{"$f":"G40","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D41","v":"Marginal-Cost of-0"}]
[null,null,null,null,null,"Year","Index"]
[null,null,{"$f":"MAX(C$14:C41)+1","v":10},{"$f":"INDEX(lstImportFull,C43,1)","v":0},"£/day",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D43","v":"Fixed-Cost of-0"}]
[null,null,null,{"$f":"D43","v":0},"p/kWh",{"$f":"F43","v":2023},{"$f":"G43","v":"CPI"},null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D44","v":"Marginal-Cost of-0"}]
[]
[null,null,null,"TARIFFS FOR ENERGY EXPORTED TO NATIONAL GRID"]
[]
[null,null,null,"Base year","Year",null,2023]
[null,null,null,"Index","Index",null,"CPI"]
[null,null,null,"Allocate national grid income to:","select",null,"Generation"]
[]
[null,null,{"$f":"C47+1","v":1},{"$f":"INDEX(lstExportFull,C52,1)","v":0},"p/kWh"]
[null,null,{"$f":"C52+1","v":2},0,"p/kWh"]
[null,null,3,0,"p/kWh"]
[null,null,4,0,"p/kWh"]
[null,null,5,0,"p/kWh"]
[null,null,6,0,"p/kWh"]
[null,null,7,0,"p/kWh"]
[null,null,8,0,"p/kWh"]
[null,null,9,0,"p/kWh"]
[null,null,10,0,"p/kWh"]
[]
[]
[null,{"$f":"MAX(B$9:B63)+1","v":2},"CUSTOMER CONNECTIONS"]
[]
[null,null,null,"CUSTOMER CONNECTIONS - ADDITIONS"]
[]
[null,null,null,{"$f":"INP_EBalance!$D$15","v":0},"#",null,{"$f":"INP_EBalance!$F$15","v":0},{"$f":"INP_EBalance!$G$15","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$16","v":0},"#",null,{"$f":"INP_EBalance!$F$16","v":0},{"$f":"INP_EBalance!$G$16","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$17","v":0},"#",null,{"$f":"INP_EBalance!$F$17","v":0},{"$f":"INP_EBalance!$G$17","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$18","v":0},"#",null,{"$f":"INP_EBalance!$F$18","v":0},{"$f":"INP_EBalance!$G$18","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$19","v":0},"#",null,{"$f":"INP_EBalance!$F$19","v":0},{"$f":"INP_EBalance!$G$19","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$20","v":0},"#",null,{"$f":"INP_EBalance!$F$20","v":0},{"$f":"INP_EBalance!$G$20","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$21","v":0},"#",null,{"$f":"INP_EBalance!$F$21","v":0},{"$f":"INP_EBalance!$G$21","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$22","v":0},"#",null,{"$f":"INP_EBalance!$F$22","v":0},{"$f":"INP_EBalance!$G$22","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$23","v":0},"#",null,{"$f":"INP_EBalance!$F$23","v":0},{"$f":"INP_EBalance!$G$23","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$24","v":0},"#",null,{"$f":"INP_EBalance!$F$24","v":0},{"$f":"INP_EBalance!$G$24","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$25","v":0},"#",null,{"$f":"INP_EBalance!$F$25","v":0},{"$f":"INP_EBalance!$G$25","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$26","v":0},"#",null,{"$f":"INP_EBalance!$F$26","v":0},{"$f":"INP_EBalance!$G$26","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$27","v":0},"#",null,{"$f":"INP_EBalance!$F$27","v":0},{"$f":"INP_EBalance!$G$27","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$28","v":0},"#",null,{"$f":"INP_EBalance!$F$28","v":0},{"$f":"INP_EBalance!$G$28","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$29","v":0},"#",null,{"$f":"INP_EBalance!$F$29","v":0},{"$f":"INP_EBalance!$G$29","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$30","v":0},"#",null,{"$f":"INP_EBalance!$F$30","v":0},{"$f":"INP_EBalance!$G$30","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$31","v":0},"#",null,{"$f":"INP_EBalance!$F$31","v":0},{"$f":"INP_EBalance!$G$31","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$32","v":0},"#",null,{"$f":"INP_EBalance!$F$32","v":0},{"$f":"INP_EBalance!$G$32","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$33","v":0},"#",null,{"$f":"INP_EBalance!$F$33","v":0},{"$f":"INP_EBalance!$G$33","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$34","v":0},"#",null,{"$f":"INP_EBalance!$F$34","v":0},{"$f":"INP_EBalance!$G$34","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$35","v":0},"#",null,{"$f":"INP_EBalance!$F$35","v":0},{"$f":"INP_EBalance!$G$35","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$36","v":0},"#",null,{"$f":"INP_EBalance!$F$36","v":0},{"$f":"INP_EBalance!$G$36","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$37","v":0},"#",null,{"$f":"INP_EBalance!$F$37","v":0},{"$f":"INP_EBalance!$G$37","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$38","v":0},"#",null,{"$f":"INP_EBalance!$F$38","v":0},{"$f":"INP_EBalance!$G$38","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$39","v":0},"#",null,{"$f":"INP_EBalance!$F$39","v":0},{"$f":"INP_EBalance!$G$39","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$40","v":0},"#",null,{"$f":"INP_EBalance!$F$40","v":0},{"$f":"INP_EBalance!$G$40","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$41","v":0},"#",null,{"$f":"INP_EBalance!$F$41","v":0},{"$f":"INP_EBalance!$G$41","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$42","v":0},"#",null,{"$f":"INP_EBalance!$F$42","v":0},{"$f":"INP_EBalance!$G$42","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$43","v":0},"#",null,{"$f":"INP_EBalance!$F$43","v":0},{"$f":"INP_EBalance!$G$43","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$44","v":0},"#",null,{"$f":"INP_EBalance!$F$44","v":0},{"$f":"INP_EBalance!$G$44","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$45","v":0},"#",null,{"$f":"INP_EBalance!$F$45","v":0},{"$f":"INP_EBalance!$G$45","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$46","v":0},"#",null,{"$f":"INP_EBalance!$F$46","v":0},{"$f":"INP_EBalance!$G$46","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$47","v":0},"#",null,{"$f":"INP_EBalance!$F$47","v":0},{"$f":"INP_EBalance!$G$47","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$48","v":0},"#",null,{"$f":"INP_EBalance!$F$48","v":0},{"$f":"INP_EBalance!$G$48","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$49","v":0},"#",null,{"$f":"INP_EBalance!$F$49","v":0},{"$f":"INP_EBalance!$G$49","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$50","v":0},"#",null,{"$f":"INP_EBalance!$F$50","v":0},{"$f":"INP_EBalance!$G$50","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$51","v":0},"#",null,{"$f":"INP_EBalance!$F$51","v":0},{"$f":"INP_EBalance!$G$51","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$52","v":0},"#",null,{"$f":"INP_EBalance!$F$52","v":0},{"$f":"INP_EBalance!$G$52","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$53","v":0},"#",null,{"$f":"INP_EBalance!$F$53","v":0},{"$f":"INP_EBalance!$G$53","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$54","v":0},"#",null,{"$f":"INP_EBalance!$F$54","v":0},{"$f":"INP_EBalance!$G$54","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$55","v":0},"#",null,{"$f":"INP_EBalance!$F$55","v":0},{"$f":"INP_EBalance!$G$55","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$56","v":0},"#",null,{"$f":"INP_EBalance!$F$56","v":0},{"$f":"INP_EBalance!$G$56","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$57","v":0},"#",null,{"$f":"INP_EBalance!$F$57","v":0},{"$f":"INP_EBalance!$G$57","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$58","v":0},"#",null,{"$f":"INP_EBalance!$F$58","v":0},{"$f":"INP_EBalance!$G$58","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$59","v":0},"#",null,{"$f":"INP_EBalance!$F$59","v":0},{"$f":"INP_EBalance!$G$59","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$60","v":0},"#",null,{"$f":"INP_EBalance!$F$60","v":0},{"$f":"INP_EBalance!$G$60","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$61","v":0},"#",null,{"$f":"INP_EBalance!$F$61","v":0},{"$f":"INP_EBalance!$G$61","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$62","v":0},"#",null,{"$f":"INP_EBalance!$F$62","v":0},{"$f":"INP_EBalance!$G$62","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$63","v":0},"#",null,{"$f":"INP_EBalance!$F$63","v":0},{"$f":"INP_EBalance!$G$63","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$64","v":0},"#",null,{"$f":"INP_EBalance!$F$64","v":0},{"$f":"INP_EBalance!$G$64","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$65","v":0},"#",null,{"$f":"INP_EBalance!$F$65","v":0},{"$f":"INP_EBalance!$G$65","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$66","v":0},"#",null,{"$f":"INP_EBalance!$F$66","v":0},{"$f":"INP_EBalance!$G$66","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$67","v":0},"#",null,{"$f":"INP_EBalance!$F$67","v":0},{"$f":"INP_EBalance!$G$67","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$68","v":0},"#",null,{"$f":"INP_EBalance!$F$68","v":0},{"$f":"INP_EBalance!$G$68","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$69","v":0},"#",null,{"$f":"INP_EBalance!$F$69","v":0},{"$f":"INP_EBalance!$G$69","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$70","v":0},"#",null,{"$f":"INP_EBalance!$F$70","v":0},{"$f":"INP_EBalance!$G$70","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$71","v":0},"#",null,{"$f":"INP_EBalance!$F$71","v":0},{"$f":"INP_EBalance!$G$71","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$72","v":0},"#",null,{"$f":"INP_EBalance!$F$72","v":0},{"$f":"INP_EBalance!$G$72","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$73","v":0},"#",null,{"$f":"INP_EBalance!$F$73","v":0},{"$f":"INP_EBalance!$G$73","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$74","v":0},"#",null,{"$f":"INP_EBalance!$F$74","v":0},{"$f":"INP_EBalance!$G$74","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$75","v":0},"#",null,{"$f":"INP_EBalance!$F$75","v":0},{"$f":"INP_EBalance!$G$75","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$76","v":0},"#",null,{"$f":"INP_EBalance!$F$76","v":0},{"$f":"INP_EBalance!$G$76","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$77","v":0},"#",null,{"$f":"INP_EBalance!$F$77","v":0},{"$f":"INP_EBalance!$G$77","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$78","v":0},"#",null,{"$f":"INP_EBalance!$F$78","v":0},{"$f":"INP_EBalance!$G$78","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$79","v":0},"#",null,{"$f":"INP_EBalance!$F$79","v":0},{"$f":"INP_EBalance!$G$79","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$80","v":0},"#",null,{"$f":"INP_EBalance!$F$80","v":0},{"$f":"INP_EBalance!$G$80","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$81","v":0},"#",null,{"$f":"INP_EBalance!$F$81","v":0},{"$f":"INP_EBalance!$G$81","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$82","v":0},"#",null,{"$f":"INP_EBalance!$F$82","v":0},{"$f":"INP_EBalance!$G$82","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$83","v":0},"#",null,{"$f":"INP_EBalance!$F$83","v":0},{"$f":"INP_EBalance!$G$83","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$84","v":0},"#",null,{"$f":"INP_EBalance!$F$84","v":0},{"$f":"INP_EBalance!$G$84","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$85","v":0},"#",null,{"$f":"INP_EBalance!$F$85","v":0},{"$f":"INP_EBalance!$G$85","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$86","v":0},"#",null,{"$f":"INP_EBalance!$F$86","v":0},{"$f":"INP_EBalance!$G$86","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$87","v":0},"#",null,{"$f":"INP_EBalance!$F$87","v":0},{"$f":"INP_EBalance!$G$87","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$88","v":0},"#",null,{"$f":"INP_EBalance!$F$88","v":0},{"$f":"INP_EBalance!$G$88","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$89","v":0},"#",null,{"$f":"INP_EBalance!$F$89","v":0},{"$f":"INP_EBalance!$G$89","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$90","v":0},"#",null,{"$f":"INP_EBalance!$F$90","v":0},{"$f":"INP_EBalance!$G$90","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$91","v":0},"#",null,{"$f":"INP_EBalance!$F$91","v":0},{"$f":"INP_EBalance!$G$91","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$92","v":0},"#",null,{"$f":"INP_EBalance!$F$92","v":0},{"$f":"INP_EBalance!$G$92","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$93","v":0},"#",null,{"$f":"INP_EBalance!$F$93","v":0},{"$f":"INP_EBalance!$G$93","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$94","v":0},"#",null,{"$f":"INP_EBalance!$F$94","v":0},{"$f":"INP_EBalance!$G$94","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$95","v":0},"#",null,{"$f":"INP_EBalance!$F$95","v":0},{"$f":"INP_EBalance!$G$95","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$96","v":0},"#",null,{"$f":"INP_EBalance!$F$96","v":0},{"$f":"INP_EBalance!$G$96","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$97","v":0},"#",null,{"$f":"INP_EBalance!$F$97","v":0},{"$f":"INP_EBalance!$G$97","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$98","v":0},"#",null,{"$f":"INP_EBalance!$F$98","v":0},{"$f":"INP_EBalance!$G$98","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$99","v":0},"#",null,{"$f":"INP_EBalance!$F$99","v":0},{"$f":"INP_EBalance!$G$99","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$100","v":0},"#",null,{"$f":"INP_EBalance!$F$100","v":0},{"$f":"INP_EBalance!$G$100","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$101","v":0},"#",null,{"$f":"INP_EBalance!$F$101","v":0},{"$f":"INP_EBalance!$G$101","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$102","v":0},"#",null,{"$f":"INP_EBalance!$F$102","v":0},{"$f":"INP_EBalance!$G$102","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$103","v":0},"#",null,{"$f":"INP_EBalance!$F$103","v":0},{"$f":"INP_EBalance!$G$103","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$104","v":0},"#",null,{"$f":"INP_EBalance!$F$104","v":0},{"$f":"INP_EBalance!$G$104","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$105","v":0},"#",null,{"$f":"INP_EBalance!$F$105","v":0},{"$f":"INP_EBalance!$G$105","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$106","v":0},"#",null,{"$f":"INP_EBalance!$F$106","v":0},{"$f":"INP_EBalance!$G$106","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$107","v":0},"#",null,{"$f":"INP_EBalance!$F$107","v":0},{"$f":"INP_EBalance!$G$107","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$108","v":0},"#",null,{"$f":"INP_EBalance!$F$108","v":0},{"$f":"INP_EBalance!$G$108","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$109","v":0},"#",null,{"$f":"INP_EBalance!$F$109","v":0},{"$f":"INP_EBalance!$G$109","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$110","v":0},"#",null,{"$f":"INP_EBalance!$F$110","v":0},{"$f":"INP_EBalance!$G$110","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$111","v":0},"#",null,{"$f":"INP_EBalance!$F$111","v":0},{"$f":"INP_EBalance!$G$111","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$112","v":0},"#",null,{"$f":"INP_EBalance!$F$112","v":0},{"$f":"INP_EBalance!$G$112","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$113","v":0},"#",null,{"$f":"INP_EBalance!$F$113","v":0},{"$f":"INP_EBalance!$G$113","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$114","v":0},"#",null,{"$f":"INP_EBalance!$F$114","v":0},{"$f":"INP_EBalance!$G$114","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$115","v":0},"#",null,{"$f":"INP_EBalance!$F$115","v":0},{"$f":"INP_EBalance!$G$115","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$116","v":0},"#",null,{"$f":"INP_EBalance!$F$116","v":0},{"$f":"INP_EBalance!$G$116","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$117","v":0},"#",null,{"$f":"INP_EBalance!$F$117","v":0},{"$f":"INP_EBalance!$G$117","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$118","v":0},"#",null,{"$f":"INP_EBalance!$F$118","v":0},{"$f":"INP_EBalance!$G$118","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$119","v":0},"#",null,{"$f":"INP_EBalance!$F$119","v":0},{"$f":"INP_EBalance!$G$119","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$120","v":0},"#",null,{"$f":"INP_EBalance!$F$120","v":0},{"$f":"INP_EBalance!$G$120","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$121","v":0},"#",null,{"$f":"INP_EBalance!$F$121","v":0},{"$f":"INP_EBalance!$G$121","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$122","v":0},"#",null,{"$f":"INP_EBalance!$F$122","v":0},{"$f":"INP_EBalance!$G$122","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$123","v":0},"#",null,{"$f":"INP_EBalance!$F$123","v":0},{"$f":"INP_EBalance!$G$123","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$124","v":0},"#",null,{"$f":"INP_EBalance!$F$124","v":0},{"$f":"INP_EBalance!$G$124","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$125","v":0},"#",null,{"$f":"INP_EBalance!$F$125","v":0},{"$f":"INP_EBalance!$G$125","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$126","v":0},"#",null,{"$f":"INP_EBalance!$F$126","v":0},{"$f":"INP_EBalance!$G$126","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$127","v":0},"#",null,{"$f":"INP_EBalance!$F$127","v":0},{"$f":"INP_EBalance!$G$127","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$128","v":0},"#",null,{"$f":"INP_EBalance!$F$128","v":0},{"$f":"INP_EBalance!$G$128","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$129","v":0},"#",null,{"$f":"INP_EBalance!$F$129","v":0},{"$f":"INP_EBalance!$G$129","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$130","v":0},"#",null,{"$f":"INP_EBalance!$F$130","v":0},{"$f":"INP_EBalance!$G$130","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$131","v":0},"#",null,{"$f":"INP_EBalance!$F$131","v":0},{"$f":"INP_EBalance!$G$131","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$132","v":0},"#",null,{"$f":"INP_EBalance!$F$132","v":0},{"$f":"INP_EBalance!$G$132","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$133","v":0},"#",null,{"$f":"INP_EBalance!$F$133","v":0},{"$f":"INP_EBalance!$G$133","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$134","v":0},"#",null,{"$f":"INP_EBalance!$F$134","v":0},{"$f":"INP_EBalance!$G$134","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$135","v":0},"#",null,{"$f":"INP_EBalance!$F$135","v":0},{"$f":"INP_EBalance!$G$135","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$136","v":0},"#",null,{"$f":"INP_EBalance!$F$136","v":0},{"$f":"INP_EBalance!$G$136","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$137","v":0},"#",null,{"$f":"INP_EBalance!$F$137","v":0},{"$f":"INP_EBalance!$G$137","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$138","v":0},"#",null,{"$f":"INP_EBalance!$F$138","v":0},{"$f":"INP_EBalance!$G$138","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$139","v":0},"#",null,{"$f":"INP_EBalance!$F$139","v":0},{"$f":"INP_EBalance!$G$139","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$140","v":0},"#",null,{"$f":"INP_EBalance!$F$140","v":0},{"$f":"INP_EBalance!$G$140","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$141","v":0},"#",null,{"$f":"INP_EBalance!$F$141","v":0},{"$f":"INP_EBalance!$G$141","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$142","v":0},"#",null,{"$f":"INP_EBalance!$F$142","v":0},{"$f":"INP_EBalance!$G$142","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$143","v":0},"#",null,{"$f":"INP_EBalance!$F$143","v":0},{"$f":"INP_EBalance!$G$143","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$144","v":0},"#",null,{"$f":"INP_EBalance!$F$144","v":0},{"$f":"INP_EBalance!$G$144","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$145","v":0},"#",null,{"$f":"INP_EBalance!$F$145","v":0},{"$f":"INP_EBalance!$G$145","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$146","v":0},"#",null,{"$f":"INP_EBalance!$F$146","v":0},{"$f":"INP_EBalance!$G$146","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$147","v":0},"#",null,{"$f":"INP_EBalance!$F$147","v":0},{"$f":"INP_EBalance!$G$147","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$148","v":0},"#",null,{"$f":"INP_EBalance!$F$148","v":0},{"$f":"INP_EBalance!$G$148","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$149","v":0},"#",null,{"$f":"INP_EBalance!$F$149","v":0},{"$f":"INP_EBalance!$G$149","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$150","v":0},"#",null,{"$f":"INP_EBalance!$F$150","v":0},{"$f":"INP_EBalance!$G$150","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$151","v":0},"#",null,{"$f":"INP_EBalance!$F$151","v":0},{"$f":"INP_EBalance!$G$151","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$152","v":0},"#",null,{"$f":"INP_EBalance!$F$152","v":0},{"$f":"INP_EBalance!$G$152","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$153","v":0},"#",null,{"$f":"INP_EBalance!$F$153","v":0},{"$f":"INP_EBalance!$G$153","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$154","v":0},"#",null,{"$f":"INP_EBalance!$F$154","v":0},{"$f":"INP_EBalance!$G$154","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$155","v":0},"#",null,{"$f":"INP_EBalance!$F$155","v":0},{"$f":"INP_EBalance!$G$155","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$156","v":0},"#",null,{"$f":"INP_EBalance!$F$156","v":0},{"$f":"INP_EBalance!$G$156","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$157","v":0},"#",null,{"$f":"INP_EBalance!$F$157","v":0},{"$f":"INP_EBalance!$G$157","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$158","v":0},"#",null,{"$f":"INP_EBalance!$F$158","v":0},{"$f":"INP_EBalance!$G$158","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$159","v":0},"#",null,{"$f":"INP_EBalance!$F$159","v":0},{"$f":"INP_EBalance!$G$159","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$160","v":0},"#",null,{"$f":"INP_EBalance!$F$160","v":0},{"$f":"INP_EBalance!$G$160","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$161","v":0},"#",null,{"$f":"INP_EBalance!$F$161","v":0},{"$f":"INP_EBalance!$G$161","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$162","v":0},"#",null,{"$f":"INP_EBalance!$F$162","v":0},{"$f":"INP_EBalance!$G$162","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$163","v":0},"#",null,{"$f":"INP_EBalance!$F$163","v":0},{"$f":"INP_EBalance!$G$163","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$164","v":0},"#",null,{"$f":"INP_EBalance!$F$164","v":0},{"$f":"INP_EBalance!$G$164","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B219)+1","v":3},"MONEY INFLATION"]
[]
[null,null,null,"GENERAL"]
[]
[null,null,null,"Apply money inflation in model?","T/F",true,{"$f":"IF(F224=\"\",TRUE,F224)","v":true}]
[null,null,null,"Model base year","Year",{"$f":"SYS_TimeLine!$G$12","v":2023}]
[]
[null,null,null,"INDICES"]
[]
[null,null,null,"CPI","Index",null,null,null,null,null,null,null,1,1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"RPI","Index",null,null,null,null,null,null,null,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875,2.9717306730230932,3.0311652864835552,3.0917885922132262,3.1536243640574906,3.7843492368689886]
[null,null,null,null,"Index"]
[null,null,null,null,"Index"]
[null,null,null,null,"Index"]
[null,null,null,null,"Index"]
[null,null,null,null,"Index"]
[null,null,null,null,"Index"]
[null,null,null,null,"Index"]
[null,null,null,null,"Index"]
[]
[]
[null,{"$f":"MAX(B$9:B239)+1","v":4},"CAPEX"]
[]
[null,null,null,"REPLACEMENT ASSUMPTIONS"]
[]
[null,null,null,"Adopt cash repex associated with UEL assumption in model?","T/F",true,{"$f":"IF(F245=\"\",FALSE,F245)","v":true}]
[null,null,null,"Adopt cash sinking fund for repex","T/F",true,{"$f":"IF(F246=\"\",FALSE,F246)","v":true}]
[null,null,null,"Annual interest rate assumed achievable for sinking fund","%",0.01]
[null,null,null,"Annual interest rate achieved by the fund","%",0.03]
[null,null,null,"Funding look ahead period","Years",20]
[]
[null,null,null,"ENERGY CENTRE"]
[]
[null,null,null,"GENERATING PLANT"]
[null,null,null,null,null,"UEL","Base year","Index","Repex","Type"]
[null,null,null,null,null,"Years","Year","Index","% of orig","Type"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M256:BT256)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},"£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[]
[null,null,null,"Total cost of generating plant","£000",null,null,null,null,null,null,null,{"$f":"SUM(M256:M271)","v":0},{"$f":"SUM(N256:N271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"OTHER CAPEX IN ENERGY CENTRE"]
[null,null,null,null,null,"UEL","Base year","Index","Repex","Type"]
[null,null,null,null,null,"Years","Year","Index","% of orig","Type"]
[null,null,null,"Thermal stores","£000",30,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M277:BT277)","v":0}]
[null,null,null,"EC core & shell & land cost","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,"EC civils","£000",30,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,"EC Mechanical","£000",30,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,"EC Electrical","£000",30,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,"EC electrical switch gear & cabling for PW","£000",30,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,"EC utility connections","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[]
[null,null,null,"PRIVATE WIRE"]
[]
[null,null,null,null,null,"UEL","Base year","Index","Repex","Type"]
[null,null,null,null,null,"Years","Year","Index","% of orig","Type"]
[null,null,null,"Installation and cabling","£000",40,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M289:BT289)","v":0}]
[null,null,null,"Transformers and customer switchgears","£000",40,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M290:BT290)","v":0}]
[null,null,null,"HV substation and DNO reinforcement costs","£000",40,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M291:BT291)","v":0}]
[]
[null,null,null,"PRIMARY DISTRIBUTION NETWORK"]
[]
[null,null,null,null,null,"UEL","Base year","Index","Repex","Type"]
[null,null,null,null,null,"Years","Year","Index","% of orig","Type"]
[null,null,null,"Heat distribution - installation and civils","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",{"$f":"SUM(M297:BT297)","v":0}]
[null,null,null,"Chill distribution - installation and civils","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",{"$f":"SUM(M298:BT298)","v":0}]
[null,null,null,"Heat distribution ancilliaries","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",{"$f":"SUM(M299:BT299)","v":0}]
[null,null,null,"Chill distribution directional drills or auger bores","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",{"$f":"SUM(M300:BT300)","v":0}]
[]
[null,null,null,"CONNECTIONS"]
[]
[null,null,null,null,null,"UEL","Base year","Index","Repex","Type"]
[null,null,null,null,null,"Years","Year","Index","% of orig","Type"]
[null,null,null,"Customer HIUs - heat","£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Retail",{"$f":"SUM(M306:BT306)","v":0}]
[null,null,null,"Customer HIUs - chill","£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Retail",0]
[null,null,null,"Building substations - heat","£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",0]
[null,null,null,"Building substations - chill","£000",20,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",0]
[null,null,null,"Heat distribution - secondary network","£000",40,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",0]
[null,null,null,"Chill distribution - secondary network","£000",40,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",0]
[]
[null,null,null,"ENGINEERING, PROCUREMENT & PROJECT MANAGEMENT"]
[]
[null,null,null,null,null,"UEL","Base year","Index","Repex","Type"]
[null,null,null,null,null,"Years","Year","Index","% of orig","Type"]
[null,null,null,"Design costs","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M317:BT317)","v":0}]
[null,null,null,"Preliminaries","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M318:BT318)","v":0}]
[null,null,null,"Overheads and profit","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M319:BT319)","v":0}]
[null,null,null,"Other advisory costs","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M320:BT320)","v":0}]
[null,null,null,"Total","£000",null,null,null,null,null,null,null,{"$f":"SUM(M317:M320)","v":0},{"$f":"SUM(N317:N320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CONTINGENCY"]
[]
[null,null,null,null,null,"UEL","Base year","Index","Repex","Type"]
[null,null,null,null,null,"Years","Year","Index","% of orig","Type"]
[null,null,null,"Heat generation contingency","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",{"$f":"SUM(M327:BT327)","v":0}]
[null,null,null,"Heat distribution contingency","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",0]
[null,null,null,"Heat supply contingency","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Retail",0]
[null,null,null,"Chill generation contingency","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Generation",0]
[null,null,null,"Chill distribution contingency","£000",40,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Distribution",0]
[null,null,null,"Chill supply contingency","£000",50,{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",1,"Retail",0]
[null,null,null,"Total contingency","£000",null,null,null,null,null,null,null,{"$f":"SUM(M327:M332)","v":0},{"$f":"SUM(N327:N332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"MAX(B$9:B333)+1","v":5},"OPERATING COSTS (OTHER THAN FUEL)"]
[]
[null,null,null,"O&M"]
[]
[null,null,null,null,null,"Base year","Index"]
[null,null,null,null,null,"Year","Index"]
[null,null,null,"Generation O&M","£000",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"SUM(M341:BT341)","v":0}]
[null,null,null,"Distribution O&M","£000",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"SUM(M342:BT342)","v":0}]
[null,null,null,"Retail O&M (metering & billing)","£000",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"SUM(M343:BT343)","v":0}]
[]
[null,null,null,"OVERHEADS"]
[]
[null,null,null,null,null,"Base year","Index"]
[null,null,null,null,null,"Year","Index"]
[null,null,null,"Generation overheads","£000",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"SUM(M349:BT349)","v":0}]
[null,null,null,"Distribution overheads","£000",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},{"$f":"SUM(M350:BT350)","v":0}]
[null,null,null,"Retail overheads","£000",{"$f":"SYS_TimeLine!$G$12","v":2023},"CPI",null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},{"$f":"SUM(M351:BT351)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B352)+1","v":6},"SOCIAL COSTS"]
[]
[null,null,null,"CARBON FACTORS"]
[]
[null,null,null,{"$f":"INP_EnergyTypes!D15","v":0},"kg CO2e / kWh",null,"REFER TO GREEN BOOK SUPPLEMENTARY GUIDANCE: EMISSIONS"]
[null,null,null,{"$f":"INP_EnergyTypes!D16","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D17","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D18","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D19","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D20","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D21","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D22","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D23","v":0},"kg CO2e / kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D24","v":0},"kg CO2e / kWh"]
[]
[null,null,null,"Low/zero carbon reference for energy generation","kg CO2e / kWh",null,{"$f":"SYS_Admin!D247","v":"Heat"}]
[null,null,null,"Low/zero carbon reference for energy generation","kg CO2e / kWh",null,{"$f":"SYS_Admin!D248","v":"Cooling"}]
[null,null,null,"Low/zero carbon reference for energy generation","kg CO2e / kWh",null,{"$f":"SYS_Admin!D249","v":"Electricity"}]
[]
[null,null,null,"SOCIAL COST OF CARBON"]
[]
[null,null,null,"% of carbon deemed to be traded","%",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of carbon - traded","£/T CO2e",null,"REFER TO GREEN BOOK SUPPLEMENTARY GUIDANCE: EMISSIONS"]
[null,null,null,"Cost of carbon - non-traded","£/T CO2e"]
[]
[null,null,null,"Base year","Year",null,2023]
[null,null,null,"Index","Index",null,"CPI"]
[]
[null,null,null,"AIR QUALITY"]
[]
[null,null,null,{"$f":"INP_EnergyTypes!D15","v":0},"p/kWh",null,"REFER TO GREEN BOOK SUPPLEMENTARY GUIDANCE: EMISSIONS"]
[null,null,null,{"$f":"INP_EnergyTypes!D16","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D17","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D18","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D19","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D20","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D21","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D22","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D23","v":0},"p/kWh"]
[null,null,null,{"$f":"INP_EnergyTypes!D24","v":0},"p/kWh"]
[]
[null,null,null,"Base year","Year",null,2023]
[null,null,null,"Index","Index",null,"CPI"]
[]
[null,null,null,"PROJECT COUNTER FACTUAL"]
[]
[null,null,null,"Include CF Fuel, O&M & capex and exclude project income?","T/F",false,{"$f":"IF(F401=\"\",FALSE,F401)","v":false}]
[]
[null,null,null,"General"]
[null,null,null,"Output energy for counter-factual calculation","Energy",null,"Heat",null,{"$f":"IF(ISERROR(MATCH(G404,SYS_Admin!$D$247:$D$249,0)),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat"]
[null,null,null,"% of carbon deemed to be traded","%",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Base year","Year",null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,"Index","Index",null,"CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI"]
[]
[null,null,null,"Early period counterfactual"]
[null,null,null,"Fuel","Energy",null,null,null,{"$f":"IF(ISERROR(MATCH(G410,lstImportFull,0)),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,"Efficiency","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,"Purchase cost of technology","£/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Annual operating cost of technology","£/kW/Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,"Useful economic life","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
[null,null,null,"Subsequent counterfactual"]
[null,null,null,"Year subsequent technology supersedes the initial technology","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,"Fuel","Energy",null,null,null,{"$f":"IF(ISERROR(MATCH(G418,lstImportFull,0)),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,"Efficiency","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,"Purchase cost of technology","£/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Annual operating cost of technology","£/kW/Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,"Useful economic life","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
[null,null,null,"CUSTOMER SPECIFIC COUNTER FACTUAL"]
[]
[null,null,null,"General"]
[null,null,null,"% of carbon deemed to be traded","%",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Base year","Year",null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,"Index","Index",null,"CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI"]
[]
[null,null,null,"Early period counterfactual"]
[null,null,null,"Is existing plant to be replaced in initial period?","T/F"]
[null,null,null,"Fuel","Energy",null,null,null,{"$f":"IF(ISERROR(MATCH(G433,lstImportFull,0)),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,"Efficiency","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,"Purchase cost of technology","£/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Annual operating cost of technology","£/kW/Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,"Useful economic life","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
[null,null,null,"Subsequent counterfactual"]
[null,null,null,"Year subsequent technology supersedes the initial technology","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,"Fuel","Energy",null,null,null,{"$f":"IF(ISERROR(MATCH(G441,lstImportFull,0)),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,"Efficiency","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,"Purchase cost of technology","£/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Annual operating cost of technology","£/kW/Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,"Useful economic life","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
[]
[null,{"$f":"MAX(B$9:B383)+1","v":7},"TAXES"]
[]
[null,null,null,"CORPORATION TAX"]
[]
[null,null,null,"GENERAL"]
[]
[null,null,null,"Apply corporation tax in model?","T/F",true,{"$f":"IF(F454=\"\",TRUE,F454)","v":true}]
[null,null,null,"Account for deferred tax in model?","T/F",true,{"$f":"IF(F455=\"\",TRUE,F455)","v":true}]
[null,null,null,"Recognise deferred tax asset on losses carried forward?","T/F",true,{"$f":"IF(F456=\"\",TRUE,F456)","v":true}]
[null,null,null,"Substantively enacted corp. tax rates","%",null,null,"Rates as at 04/03/2021",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,"Receive cap. allow. of leased assets?","T/F",false,{"$f":"IF(F458=\"\",FALSE,F458)","v":false}]
[null,null,null,"Maximum number of consecutive years of losses for c/f","years",60]
[null,null,null,"% of taxable profits against which losses can be claimed","%",1]
[]
[null,null,null,"CAPITAL ALLOWANCES - POOLS"]
[]
[null,null,null,"Main Pool","%",null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,"Special Rate Pool","%",null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,"Single Asset Pool - higher","%",null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,"Single Asset Pool - lower","%",null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,"CAPITAL ALLOWANCE - POOL ALLOCATION"]
[]
[null,null,null,null,"ECA","ECA","POOL"]
[null,null,null,"Technology","T/f","%","Allocation for residual"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$32","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},false,0,"Main Pool"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},false,0,"Main Pool"]
[]
[null,null,null,null,null,"% Eligible","Allocation"]
[null,null,null,{"$f":"SYS_Admin!D241","v":"Generation"},null,1,"Main Pool"]
[null,null,null,{"$f":"SYS_Admin!D242","v":"Distribution"},null,1,"Main Pool"]
[null,null,null,{"$f":"SYS_Admin!D243","v":"Retail"},null,1,"Main Pool"]
[]
[null,null,null,"DEBT CAP RULES"]
[]
[null,null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Is it assessed that the entity is thinly capitalised and therefore interest not deductible?",null,null,"T/F",false,false,false]
[null,null,null,"% of interest expense eligible for deduction against profits if debt cap rules not applied",null,null,"%",1,1,1]
[]
[null,null,null,"BUSINESS RATES"]
[]
[null,null,null,"GENERAL"]
[]
[null,null,null,"Apply business rates in model?","T/F",false,{"$f":"IF(F504=\"\",TRUE,F504)","v":false}]
[null,null,null,"% of rates return through LA rebate","%",0]
[null,null,null,"Apply exemption for electricity generating plant","T/F",false]
[null,null,null,"Business rates multiplier","%",null,null,null,null,null,null,null,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001,0.51200000000000001]
[null,null,null,"Decapitalisation rate","%",null,null,null,null,null,null,null,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2]
[null,null,null,"Frequency of calculation","Years",3]
[null,null,null,"Method for indexation for nominal calculations","Indexation","CPI"]
[]
[null,null,null,"VAT"]
[]
[null,null,null,"GENERAL"]
[]
[null,null,null,"Apply VAT logic in model?","T/F",true,{"$f":"IF(F516=\"\",TRUE,F516)","v":true}]
[]
[null,null,null,"VAT Types"]
[]
[null,null,null,"Standard Rate","%",null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Reduced Rate","%",null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Zero Rate","%",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"VAT ALLOCATION"]
[]
[null,null,null,"Sales"]
[null,null,null,"Customer connections","Allocation","Standard Rate"]
[null,null,null,{"$f":"SYS_Admin!D273","v":"At risk"},"Allocation","Reduced Rate"]
[null,null,null,{"$f":"SYS_Admin!D274","v":"Not at risk"},"Allocation","Standard Rate"]
[null,null,null,"Inter-company sales","Allocation","Zero Rate"]
[null,null,null,null,null,null,null,null,"Recoverable","Non-Recoverable"]
[null,null,null,"Capex","Allocation","Standard Rate",null,null,1,{"$f":"1-I532","v":0}]
[null,null,null,"O&M","Allocation","Standard Rate",null,null,1,{"$f":"1-I533","v":0}]
[null,null,null,"Fuel","Allocation","Standard Rate",null,null,1,{"$f":"1-I534","v":0}]
[null,null,null,"Inter-company purchases","Allocation","Zero Rate",null,null,1,{"$f":"1-I535","v":0}]
[]
[null,null,null,"CLIMATE CHANGE LEVY (CCL)"]
[]
[null,null,null,"Generating plant",null,null,"https://www.gov.uk/guidance/climate-change-levy-rates"]
[null,null,null,{"$f":"INP_EnergyTypes!D31","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D32","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D33","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D35","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D36","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D37","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D38","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D39","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D40","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D41","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D42","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D43","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D44","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"INP_EnergyTypes!D45","v":0},"%",null,"% input fuel and output energy subject to CCL (relevant only to gas)",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"CCL RATES FOR IMPORTS"]
[null,null,null,"Electricity","p/kWh",null,"LINK TO ELECTRICITY IMPORTED",null,null,{"$f":"IF(ISERROR(MATCH(D557,lstImportFull,0)),1,0)","v":1},null,null,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002]
[null,null,null,"Natural gas","p/kWh",null,"LINK TO GAS IMPORTED",null,null,{"$f":"IF(ISERROR(MATCH(D558,lstImportFull,0)),1,0)","v":1},null,null,0.67200000000000004,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002,0.77500000000000002]
[]
[null,null,null,"Base year","Year",null,2023]
[null,null,null,"Index","Index",null,"CPI"]
[]
[]
[null,{"$f":"MAX(B$9:B563)+1","v":8},"WORKING CAPITAL & BAD DEBT"]
[]
[null,null,null,"PAYBALE DAYS"]
[]
[null,null,null,"Capex","days",0]
[null,null,null,"Fuel","days",0]
[null,null,null,"Opex","days",0]
[null,null,null,"Other","days",0]
[null,null,null,"VAT return - % received/paid in next financial year","%",0]
[]
[null,null,null,"RECEIVABLE DAYS"]
[]
[null,null,null,"Private network sales","days",0]
[null,null,null,"Exports to wider grid","days",0]
[null,null,null,"Other","days",0]
[null,null,null,"Inter-company sales","days",0]
[]
[null,null,null,"BAD DEBT"]
[]
[null,null,null,"Private network sales","%",0]
[null,null,null,"Exports to wider grid","%",0]
[null,null,null,"Other","%",0]
[null,null,null,"Inter-company sales","%",0]
[]
[]
[null,{"$f":"MAX(B$9:B588)+1","v":9},"OTHER INCOME"]
[]
[null,null,null,"OTHER INCOME"]
[]
[null,null,null,"Base year","Year",2023]
[null,null,null,"Index","Index","CPI",null,"Type"]
[null,null,null,null,null,null,null,"Type"]
[null,null,null,null,"£000",null,null,"Generation"]
[null,null,null,null,"£000",null,null,"Generation"]
[null,null,null,null,"£000",null,null,"Generation"]
[null,null,null,null,"£000",null,null,"Generation"]
[null,null,null,null,"£000",null,null,"Generation"]
[]
[]
[null,{"$f":"MAX(B$9:B602)+1","v":10},"LEGAL STRUCTURE"]
[]
[null,null,null,"INVESTOR LIST"]
[]
[null,null,null,"Investor Name",null,"Cost of finance","Appraisal (yrs)"]
[null,null,null,{"$f":"GHNF!H12","v":"GHNF"},null,3.5000000000000003E-2,40,null,null,{"$f":"IF(AND(D608<>\"\",OR(F608=\"\",G608=\"\")),1,0)","v":0}]
[null,null,null,"Local Authority",null,3.5000000000000003E-2,40,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"LEGAL ENTITIES"]
[]
[null,null,null,"Asset Allocation",null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,{"$f":"SYS_Admin!D241","v":"Generation"},null,true,false,false,null,{"$f":"IF(COUNTIF(F632:H632,TRUE)<>1,1,0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D242","v":"Distribution"},null,true,false,false,null,{"$f":"IF(COUNTIF(F633:H633,TRUE)<>1,1,0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D243","v":"Retail"},null,true,false,false,null,{"$f":"IF(COUNTIF(F634:H634,TRUE)<>1,1,0)","v":0}]
[]
[null,null,null,"OpCo Names",null,"Used for labels in Model"]
[null,null,null,"OpCo1","string","OpCo1",null,null,null,{"$f":"IF(AND(COUNTIF($F$632:$F$634,TRUE)>0,F637=\"\"),1,0)","v":0}]
[null,null,null,"OpCo2","string","OpCo2",null,null,null,{"$f":"IF(AND(COUNTIF($G$632:$G$634,TRUE)>0,F638=\"\"),1,0)","v":0}]
[null,null,null,"OpCo3","string","OpCo3",null,null,null,{"$f":"IF(AND(COUNTIF($H$632:$H$634,TRUE)>0,F639=\"\"),1,0)","v":0}]
[]
[null,null,null,"If generation/distribution are separate from retail:",null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Real pre-tax project return required","%",3.5000000000000003E-2,3.5000000000000003E-2,0.1]
[null,null,null,"Nominal pre-tax project return required","%",{"$f":"(1+F642)*(1.025)-1","v":6.087499999999979E-2},{"$f":"(1+G642)*(1.025)-1","v":6.087499999999979E-2},{"$f":"(1+H642)*(1.025)-1","v":0.12749999999999995}]
[null,null,null,"Appraisal period","Years",40,40,40]
[null,null,null,"Sales calculation method:","List","Use of system","Use of system","Use of system"]
[]
[]
[null,{"$f":"MAX(B$9:B647)+1","v":11},"CAPITAL STRUCTURE"]
[]
[null,null,null,"GRANTS"]
[]
[null,null,{"$f":"MAX(C$651:C651)+1","v":1},{"$f":"\"GRANT \"&C652","v":"GRANT 1"}]
[]
[null,null,null,"Date grant drawn down","date",null,null,{"$f":"D652&D654","v":"GRANT 1Date grant drawn down"},null,{"$f":"1*(AND(OR(F654<$M$4,F654>$BT$5),SUM(F658:BT659)<>0))","v":0}]
[null,null,null,"Grant issuer","investor",null,null,{"$f":"D652&D655","v":"GRANT 1Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F655,lstInvestors,0)),SUM(F658:BT659)<>0))","v":0}]
[null,null,null,"Grant receiver","company",null,null,{"$f":"D652&D656","v":"GRANT 1Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F656,lstOpCos,0)),SUM(F658:BT659)<>0))","v":0}]
[null,null,null,"Method of draw down","method",null,null,{"$f":"D652&D657","v":"GRANT 1Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F657,lstDrawDown,0)),SUM(F658:BT659)<>0))","v":0}]
[null,null,null,"If bullet:","£000",null,null,{"$f":"D652&D658","v":"GRANT 1If bullet:"}]
[null,null,null,"If profile:","£000",null,null,{"$f":"D652&D659","v":"GRANT 1If profile:"}]
[]
[null,null,{"$f":"MAX(C$651:C660)+1","v":2},{"$f":"\"GRANT \"&C661","v":"GRANT 2"}]
[]
[null,null,null,{"$f":"$D$654","v":"Date grant drawn down"},"date",null,null,{"$f":"D661&D663","v":"GRANT 2Date grant drawn down"},null,{"$f":"1*(AND(OR(F663<$M$4,F663>$BT$5),SUM(F667:BT668)<>0))","v":0}]
[null,null,null,{"$f":"$D$655","v":"Grant issuer"},"investor",null,null,{"$f":"D661&D664","v":"GRANT 2Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F664,lstInvestors,0)),SUM(F667:BT668)<>0))","v":0}]
[null,null,null,{"$f":"$D$656","v":"Grant receiver"},"company",null,null,{"$f":"D661&D665","v":"GRANT 2Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F665,lstOpCos,0)),SUM(F667:BT668)<>0))","v":0}]
[null,null,null,{"$f":"$D$657","v":"Method of draw down"},"method",null,null,{"$f":"D661&D666","v":"GRANT 2Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F666,lstDrawDown,0)),SUM(F667:BT668)<>0))","v":0}]
[null,null,null,{"$f":"$D$658","v":"If bullet:"},"£000",null,null,{"$f":"D661&D667","v":"GRANT 2If bullet:"}]
[null,null,null,{"$f":"$D$659","v":"If profile:"},"£000",null,null,{"$f":"D661&D668","v":"GRANT 2If profile:"}]
[]
[null,null,{"$f":"MAX(C$651:C669)+1","v":3},{"$f":"\"GRANT \"&C670","v":"GRANT 3"}]
[]
[null,null,null,{"$f":"$D$654","v":"Date grant drawn down"},"date",null,null,{"$f":"D670&D672","v":"GRANT 3Date grant drawn down"},null,{"$f":"1*(AND(OR(F672<$M$4,F672>$BT$5),SUM(F676:BT677)<>0))","v":0}]
[null,null,null,{"$f":"$D$655","v":"Grant issuer"},"investor",null,null,{"$f":"D670&D673","v":"GRANT 3Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F673,lstInvestors,0)),SUM(F676:BT677)<>0))","v":0}]
[null,null,null,{"$f":"$D$656","v":"Grant receiver"},"company",null,null,{"$f":"D670&D674","v":"GRANT 3Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F674,lstOpCos,0)),SUM(F676:BT677)<>0))","v":0}]
[null,null,null,{"$f":"$D$657","v":"Method of draw down"},"method",null,null,{"$f":"D670&D675","v":"GRANT 3Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F675,lstDrawDown,0)),SUM(F676:BT677)<>0))","v":0}]
[null,null,null,{"$f":"$D$658","v":"If bullet:"},"£000",null,null,{"$f":"D670&D676","v":"GRANT 3If bullet:"}]
[null,null,null,{"$f":"$D$659","v":"If profile:"},"£000",null,null,{"$f":"D670&D677","v":"GRANT 3If profile:"}]
[]
[null,null,{"$f":"MAX(C$651:C678)+1","v":4},{"$f":"\"GRANT \"&C679","v":"GRANT 4"}]
[]
[null,null,null,{"$f":"$D$654","v":"Date grant drawn down"},"date",null,null,{"$f":"D679&D681","v":"GRANT 4Date grant drawn down"},null,{"$f":"1*(AND(OR(F681<$M$4,F681>$BT$5),SUM(F685:BT686)<>0))","v":0}]
[null,null,null,{"$f":"$D$655","v":"Grant issuer"},"investor",null,null,{"$f":"D679&D682","v":"GRANT 4Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F682,lstInvestors,0)),SUM(F685:BT686)<>0))","v":0}]
[null,null,null,{"$f":"$D$656","v":"Grant receiver"},"company",null,null,{"$f":"D679&D683","v":"GRANT 4Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F683,lstOpCos,0)),SUM(F685:BT686)<>0))","v":0}]
[null,null,null,{"$f":"$D$657","v":"Method of draw down"},"method",null,null,{"$f":"D679&D684","v":"GRANT 4Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F684,lstDrawDown,0)),SUM(F685:BT686)<>0))","v":0}]
[null,null,null,{"$f":"$D$658","v":"If bullet:"},"£000",null,null,{"$f":"D679&D685","v":"GRANT 4If bullet:"}]
[null,null,null,{"$f":"$D$659","v":"If profile:"},"£000",null,null,{"$f":"D679&D686","v":"GRANT 4If profile:"}]
[]
[null,null,{"$f":"MAX(C$651:C687)+1","v":5},{"$f":"\"GRANT \"&C688","v":"GRANT 5"}]
[]
[null,null,null,{"$f":"$D$654","v":"Date grant drawn down"},"date",null,null,{"$f":"D688&D690","v":"GRANT 5Date grant drawn down"},null,{"$f":"1*(AND(OR(F690<$M$4,F690>$BT$5),SUM(F694:BT695)<>0))","v":0}]
[null,null,null,{"$f":"$D$655","v":"Grant issuer"},"investor",null,null,{"$f":"D688&D691","v":"GRANT 5Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F691,lstInvestors,0)),SUM(F694:BT695)<>0))","v":0}]
[null,null,null,{"$f":"$D$656","v":"Grant receiver"},"company",null,null,{"$f":"D688&D692","v":"GRANT 5Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F692,lstOpCos,0)),SUM(F694:BT695)<>0))","v":0}]
[null,null,null,{"$f":"$D$657","v":"Method of draw down"},"method",null,null,{"$f":"D688&D693","v":"GRANT 5Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F693,lstDrawDown,0)),SUM(F694:BT695)<>0))","v":0}]
[null,null,null,{"$f":"$D$658","v":"If bullet:"},"£000",null,null,{"$f":"D688&D694","v":"GRANT 5If bullet:"}]
[null,null,null,{"$f":"$D$659","v":"If profile:"},"£000",null,null,{"$f":"D688&D695","v":"GRANT 5If profile:"}]
[]
[null,null,{"$f":"MAX(C$651:C696)+1","v":6},{"$f":"\"GRANT \"&C697","v":"GRANT 6"}]
[]
[null,null,null,{"$f":"$D$654","v":"Date grant drawn down"},"date",null,null,{"$f":"D697&D699","v":"GRANT 6Date grant drawn down"},null,{"$f":"1*(AND(OR(F699<$M$4,F699>$BT$5),SUM(F703:BT704)<>0))","v":0}]
[null,null,null,{"$f":"$D$655","v":"Grant issuer"},"investor",null,null,{"$f":"D697&D700","v":"GRANT 6Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F700,lstInvestors,0)),SUM(F703:BT704)<>0))","v":0}]
[null,null,null,{"$f":"$D$656","v":"Grant receiver"},"company",null,null,{"$f":"D697&D701","v":"GRANT 6Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F701,lstOpCos,0)),SUM(F703:BT704)<>0))","v":0}]
[null,null,null,{"$f":"$D$657","v":"Method of draw down"},"method",null,null,{"$f":"D697&D702","v":"GRANT 6Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F702,lstDrawDown,0)),SUM(F703:BT704)<>0))","v":0}]
[null,null,null,{"$f":"$D$658","v":"If bullet:"},"£000",null,null,{"$f":"D697&D703","v":"GRANT 6If bullet:"}]
[null,null,null,{"$f":"$D$659","v":"If profile:"},"£000",null,null,{"$f":"D697&D704","v":"GRANT 6If profile:"}]
[]
[null,null,{"$f":"MAX(C$651:C705)+1","v":7},{"$f":"\"GRANT \"&C706","v":"GRANT 7"}]
[]
[null,null,null,{"$f":"$D$654","v":"Date grant drawn down"},"date",null,null,{"$f":"D706&D708","v":"GRANT 7Date grant drawn down"},null,{"$f":"1*(AND(OR(F708<$M$4,F708>$BT$5),SUM(F712:BT713)<>0))","v":0}]
[null,null,null,{"$f":"$D$655","v":"Grant issuer"},"investor",null,null,{"$f":"D706&D709","v":"GRANT 7Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F709,lstInvestors,0)),SUM(F712:BT713)<>0))","v":0}]
[null,null,null,{"$f":"$D$656","v":"Grant receiver"},"company",null,null,{"$f":"D706&D710","v":"GRANT 7Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F710,lstOpCos,0)),SUM(F712:BT713)<>0))","v":0}]
[null,null,null,{"$f":"$D$657","v":"Method of draw down"},"method",null,null,{"$f":"D706&D711","v":"GRANT 7Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F711,lstDrawDown,0)),SUM(F712:BT713)<>0))","v":0}]
[null,null,null,{"$f":"$D$658","v":"If bullet:"},"£000",null,null,{"$f":"D706&D712","v":"GRANT 7If bullet:"}]
[null,null,null,{"$f":"$D$659","v":"If profile:"},"£000",null,null,{"$f":"D706&D713","v":"GRANT 7If profile:"}]
[]
[null,null,{"$f":"MAX(C$651:C714)+1","v":8},{"$f":"\"GRANT \"&C715","v":"GRANT 8"}]
[]
[null,null,null,{"$f":"$D$654","v":"Date grant drawn down"},"date",null,null,{"$f":"D715&D717","v":"GRANT 8Date grant drawn down"},null,{"$f":"1*(AND(OR(F717<$M$4,F717>$BT$5),SUM(F721:BT722)<>0))","v":0}]
[null,null,null,{"$f":"$D$655","v":"Grant issuer"},"investor",null,null,{"$f":"D715&D718","v":"GRANT 8Grant issuer"},null,{"$f":"1*(AND(ISERROR(MATCH(F718,lstInvestors,0)),SUM(F721:BT722)<>0))","v":0}]
[null,null,null,{"$f":"$D$656","v":"Grant receiver"},"company",null,null,{"$f":"D715&D719","v":"GRANT 8Grant receiver"},null,{"$f":"1*(AND(ISERROR(MATCH(F719,lstOpCos,0)),SUM(F721:BT722)<>0))","v":0}]
[null,null,null,{"$f":"$D$657","v":"Method of draw down"},"method",null,null,{"$f":"D715&D720","v":"GRANT 8Method of draw down"},null,{"$f":"1*(AND(ISERROR(MATCH(F720,lstDrawDown,0)),SUM(F721:BT722)<>0))","v":0}]
[null,null,null,{"$f":"$D$658","v":"If bullet:"},"£000",null,null,{"$f":"D715&D721","v":"GRANT 8If bullet:"}]
[null,null,null,{"$f":"$D$659","v":"If profile:"},"£000",null,null,{"$f":"D715&D722","v":"GRANT 8If profile:"}]
[]
[null,null,null,"LOANS"]
[]
[null,null,null,"FLOATING INTEREST RATE INPUTS"]
[]
[null,null,null,null,"%"]
[null,null,null,null,"%"]
[null,null,null,null,"%"]
[null,null,null,null,"%"]
[null,null,null,null,"%"]
[]
[null,null,null,"OVERARCHING DEBT PRINCIPLES"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Dividend Lock Up","ratio",null,1.2,1.2,1.2]
[]
[null,null,null,"Debt solved on real / nominal basis?","R/N","Nominal"]
[null,null,null,"For target cover ratio - maximum ratio before full payment","Ratio",8]
[null,null,null,"Interest capitalised depreciated over x years","years",20]
[]
[null,null,{"$f":"MAX(C$725:C725)+1","v":1},{"$f":"\"LOAN \"&C743","v":"LOAN 1"}]
[]
[null,null,null,"Loan issuer","investor",null,null,{"$f":"D743&D745","v":"LOAN 1Loan issuer"}]
[null,null,null,"Loan receiver","company",null,null,{"$f":"D743&D746","v":"LOAN 1Loan receiver"}]
[null,null,null,"Date of issue","date",null,null,{"$f":"D743&D747","v":"LOAN 1Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F747)*(M$5>=$F747)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F747)*(AS$5>=$F747)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan tenor","years",null,null,{"$f":"D743&D748","v":"LOAN 1Loan tenor"},null,null,null,null,{"$f":"SUM($M747:M747)*(SUM($L748:L748)<$F748)","v":0},{"$f":"SUM($M747:N747)*(SUM($L748:M748)<$F748)","v":0},{"$f":"SUM($M747:O747)*(SUM($L748:N748)<$F748)","v":0},{"$f":"SUM($M747:P747)*(SUM($L748:O748)<$F748)","v":0},{"$f":"SUM($M747:Q747)*(SUM($L748:P748)<$F748)","v":0},{"$f":"SUM($M747:R747)*(SUM($L748:Q748)<$F748)","v":0},{"$f":"SUM($M747:S747)*(SUM($L748:R748)<$F748)","v":0},{"$f":"SUM($M747:T747)*(SUM($L748:S748)<$F748)","v":0},{"$f":"SUM($M747:U747)*(SUM($L748:T748)<$F748)","v":0},{"$f":"SUM($M747:V747)*(SUM($L748:U748)<$F748)","v":0},{"$f":"SUM($M747:W747)*(SUM($L748:V748)<$F748)","v":0},{"$f":"SUM($M747:X747)*(SUM($L748:W748)<$F748)","v":0},{"$f":"SUM($M747:Y747)*(SUM($L748:X748)<$F748)","v":0},{"$f":"SUM($M747:Z747)*(SUM($L748:Y748)<$F748)","v":0},{"$f":"SUM($M747:AA747)*(SUM($L748:Z748)<$F748)","v":0},{"$f":"SUM($M747:AB747)*(SUM($L748:AA748)<$F748)","v":0},{"$f":"SUM($M747:AC747)*(SUM($L748:AB748)<$F748)","v":0},{"$f":"SUM($M747:AD747)*(SUM($L748:AC748)<$F748)","v":0},{"$f":"SUM($M747:AE747)*(SUM($L748:AD748)<$F748)","v":0},{"$f":"SUM($M747:AF747)*(SUM($L748:AE748)<$F748)","v":0},{"$f":"SUM($M747:AG747)*(SUM($L748:AF748)<$F748)","v":0},{"$f":"SUM($M747:AH747)*(SUM($L748:AG748)<$F748)","v":0},{"$f":"SUM($M747:AI747)*(SUM($L748:AH748)<$F748)","v":0},{"$f":"SUM($M747:AJ747)*(SUM($L748:AI748)<$F748)","v":0},{"$f":"SUM($M747:AK747)*(SUM($L748:AJ748)<$F748)","v":0},{"$f":"SUM($M747:AL747)*(SUM($L748:AK748)<$F748)","v":0},{"$f":"SUM($M747:AM747)*(SUM($L748:AL748)<$F748)","v":0},{"$f":"SUM($M747:AN747)*(SUM($L748:AM748)<$F748)","v":0},{"$f":"SUM($M747:AO747)*(SUM($L748:AN748)<$F748)","v":0},{"$f":"SUM($M747:AP747)*(SUM($L748:AO748)<$F748)","v":0},{"$f":"SUM($M747:AQ747)*(SUM($L748:AP748)<$F748)","v":0},{"$f":"SUM($M747:AR747)*(SUM($L748:AQ748)<$F748)","v":0},{"$f":"SUM($M747:AS747)*(SUM($L748:AR748)<$F748)","v":0},{"$f":"SUM($M747:AT747)*(SUM($L748:AS748)<$F748)","v":0},{"$f":"SUM($M747:AU747)*(SUM($L748:AT748)<$F748)","v":0},{"$f":"SUM($M747:AV747)*(SUM($L748:AU748)<$F748)","v":0},{"$f":"SUM($M747:AW747)*(SUM($L748:AV748)<$F748)","v":0},{"$f":"SUM($M747:AX747)*(SUM($L748:AW748)<$F748)","v":0},{"$f":"SUM($M747:AY747)*(SUM($L748:AX748)<$F748)","v":0},{"$f":"SUM($M747:AZ747)*(SUM($L748:AY748)<$F748)","v":0},{"$f":"SUM($M747:BA747)*(SUM($L748:AZ748)<$F748)","v":0},{"$f":"SUM($M747:BB747)*(SUM($L748:BA748)<$F748)","v":0},{"$f":"SUM($M747:BC747)*(SUM($L748:BB748)<$F748)","v":0},{"$f":"SUM($M747:BD747)*(SUM($L748:BC748)<$F748)","v":0},{"$f":"SUM($M747:BE747)*(SUM($L748:BD748)<$F748)","v":0},{"$f":"SUM($M747:BF747)*(SUM($L748:BE748)<$F748)","v":0},{"$f":"SUM($M747:BG747)*(SUM($L748:BF748)<$F748)","v":0},{"$f":"SUM($M747:BH747)*(SUM($L748:BG748)<$F748)","v":0},{"$f":"SUM($M747:BI747)*(SUM($L748:BH748)<$F748)","v":0},{"$f":"SUM($M747:BJ747)*(SUM($L748:BI748)<$F748)","v":0},{"$f":"SUM($M747:BK747)*(SUM($L748:BJ748)<$F748)","v":0},{"$f":"SUM($M747:BL747)*(SUM($L748:BK748)<$F748)","v":0},{"$f":"SUM($M747:BM747)*(SUM($L748:BL748)<$F748)","v":0},{"$f":"SUM($M747:BN747)*(SUM($L748:BM748)<$F748)","v":0},{"$f":"SUM($M747:BO747)*(SUM($L748:BN748)<$F748)","v":0},{"$f":"SUM($M747:BP747)*(SUM($L748:BO748)<$F748)","v":0},{"$f":"SUM($M747:BQ747)*(SUM($L748:BP748)<$F748)","v":0},{"$f":"SUM($M747:BR747)*(SUM($L748:BQ748)<$F748)","v":0},{"$f":"SUM($M747:BS747)*(SUM($L748:BR748)<$F748)","v":0},{"$f":"SUM($M747:BT747)*(SUM($L748:BS748)<$F748)","v":0}]
[null,null,null,"Loan issue fees - % of principal","%",null,null,{"$f":"D743&D749","v":"LOAN 1Loan issue fees - % of principal"}]
[null,null,null,"% of issue fees wrapped into debt","%",null,null,{"$f":"D743&D750","v":"LOAN 1% of issue fees wrapped into debt"}]
[null,null,null,"Repayment priority","Senior/junior",null,null,{"$f":"D743&D751","v":"LOAN 1Repayment priority"}]
[null,null,null,"Method of draw down","method",null,null,{"$f":"D743&D752","v":"LOAN 1Method of draw down"}]
[null,null,null,"If bullet:","£000",null,null,{"$f":"D743&D753","v":"LOAN 1If bullet:"}]
[null,null,null,"If drawdown profile:","£000",null,null,{"$f":"D743&D754","v":"LOAN 1If drawdown profile:"}]
[null,null,null,"Interest type:","fixed/var.",null,{"$f":"ISERROR(MATCH(F755,lstInterestType,0))*1*(SUM(F753:BT754)>0)","v":0},{"$f":"D743&D755","v":"LOAN 1Interest type:"}]
[null,null,null,"If fixed: annual interest rate","%",null,null,{"$f":"D743&D756","v":"LOAN 1If fixed: annual interest rate"}]
[null,null,null,"If variable: floating rate peg","e.g.LIBOR",null,null,{"$f":"D743&D757","v":"LOAN 1If variable: floating rate peg"}]
[null,null,null,"If variable: margin over float","%",null,null,{"$f":"D743&D758","v":"LOAN 1If variable: margin over float"}]
[null,null,null,"Repayment method","method",null,{"$f":"ISERROR(MATCH(F759,lstRepayment,0))*1*(SUM(F753:BT754)>0)","v":0},{"$f":"D743&D759","v":"LOAN 1Repayment method"}]
[null,null,null,"If Balloon - target end value:","£000",null,null,{"$f":"D743&D760","v":"LOAN 1If Balloon - target end value:"}]
[null,null,null,"If Cash Sweep - % of available cash","%",null,null,{"$f":"D743&D761","v":"LOAN 1If Cash Sweep - % of available cash"}]
[null,null,null,"If target cover - in period DSCR ratio","ratio",null,null,{"$f":"D743&D762","v":"LOAN 1If target cover - in period DSCR ratio"}]
[null,null,null,"If repayment profile (include wrapped fees):","£000",null,{"$f":"(F759=SYS_Admin!$D$567) * ((F753*(1+F749*F750)<>SUM(M763:BT763)*(F752=SYS_Admin!$D$566)*1) + (SUM(M754:BT754)*(1+F749*F750)<>SUM(M763:BT763)*(F752=SYS_Admin!$D$567)*1))","v":0},{"$f":"D743&D763","v":"LOAN 1If repayment profile (include wrapped fees):"}]
[null,null,null,"Loan repayment start date","date",null,{"$f":"1*(F764<F747)*(SUM(F753:BT754)>0)","v":0},{"$f":"D743&D764","v":"LOAN 1Loan repayment start date"}]
[null,null,null,"Loan interest start date","date",null,{"$f":"1*(F765<F747)*(SUM(F753:BT754)>0)","v":0},{"$f":"D743&D765","v":"LOAN 1Loan interest start date"}]
[null,null,null,"Forgo interest prior to interest start date?","T/F",null,null,{"$f":"D743&D766","v":"LOAN 1Forgo interest prior to interest start date?"}]
[]
[null,null,{"$f":"MAX(C$725:C761)+1","v":2},{"$f":"\"LOAN \"&C768","v":"LOAN 2"}]
[]
[null,null,null,{"$f":"$D$745","v":"Loan issuer"},{"$f":"$E$745","v":"investor"},null,null,{"$f":"D768&D770","v":"LOAN 2Loan issuer"}]
[null,null,null,{"$f":"$D$746","v":"Loan receiver"},{"$f":"$E$746","v":"company"},null,null,{"$f":"D768&D771","v":"LOAN 2Loan receiver"}]
[null,null,null,{"$f":"$D$747","v":"Date of issue"},{"$f":"$E$747","v":"date"},null,null,{"$f":"D768&D772","v":"LOAN 2Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F772)*(M$5>=$F772)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F772)*(AS$5>=$F772)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$748","v":"Loan tenor"},{"$f":"$E$748","v":"years"},null,null,{"$f":"D768&D773","v":"LOAN 2Loan tenor"},null,null,null,null,{"$f":"SUM($M772:M772)*(SUM($L773:L773)<$F773)","v":0},{"$f":"SUM($M772:N772)*(SUM($L773:M773)<$F773)","v":0},{"$f":"SUM($M772:O772)*(SUM($L773:N773)<$F773)","v":0},{"$f":"SUM($M772:P772)*(SUM($L773:O773)<$F773)","v":0},{"$f":"SUM($M772:Q772)*(SUM($L773:P773)<$F773)","v":0},{"$f":"SUM($M772:R772)*(SUM($L773:Q773)<$F773)","v":0},{"$f":"SUM($M772:S772)*(SUM($L773:R773)<$F773)","v":0},{"$f":"SUM($M772:T772)*(SUM($L773:S773)<$F773)","v":0},{"$f":"SUM($M772:U772)*(SUM($L773:T773)<$F773)","v":0},{"$f":"SUM($M772:V772)*(SUM($L773:U773)<$F773)","v":0},{"$f":"SUM($M772:W772)*(SUM($L773:V773)<$F773)","v":0},{"$f":"SUM($M772:X772)*(SUM($L773:W773)<$F773)","v":0},{"$f":"SUM($M772:Y772)*(SUM($L773:X773)<$F773)","v":0},{"$f":"SUM($M772:Z772)*(SUM($L773:Y773)<$F773)","v":0},{"$f":"SUM($M772:AA772)*(SUM($L773:Z773)<$F773)","v":0},{"$f":"SUM($M772:AB772)*(SUM($L773:AA773)<$F773)","v":0},{"$f":"SUM($M772:AC772)*(SUM($L773:AB773)<$F773)","v":0},{"$f":"SUM($M772:AD772)*(SUM($L773:AC773)<$F773)","v":0},{"$f":"SUM($M772:AE772)*(SUM($L773:AD773)<$F773)","v":0},{"$f":"SUM($M772:AF772)*(SUM($L773:AE773)<$F773)","v":0},{"$f":"SUM($M772:AG772)*(SUM($L773:AF773)<$F773)","v":0},{"$f":"SUM($M772:AH772)*(SUM($L773:AG773)<$F773)","v":0},{"$f":"SUM($M772:AI772)*(SUM($L773:AH773)<$F773)","v":0},{"$f":"SUM($M772:AJ772)*(SUM($L773:AI773)<$F773)","v":0},{"$f":"SUM($M772:AK772)*(SUM($L773:AJ773)<$F773)","v":0},{"$f":"SUM($M772:AL772)*(SUM($L773:AK773)<$F773)","v":0},{"$f":"SUM($M772:AM772)*(SUM($L773:AL773)<$F773)","v":0},{"$f":"SUM($M772:AN772)*(SUM($L773:AM773)<$F773)","v":0},{"$f":"SUM($M772:AO772)*(SUM($L773:AN773)<$F773)","v":0},{"$f":"SUM($M772:AP772)*(SUM($L773:AO773)<$F773)","v":0},{"$f":"SUM($M772:AQ772)*(SUM($L773:AP773)<$F773)","v":0},{"$f":"SUM($M772:AR772)*(SUM($L773:AQ773)<$F773)","v":0},{"$f":"SUM($M772:AS772)*(SUM($L773:AR773)<$F773)","v":0},{"$f":"SUM($M772:AT772)*(SUM($L773:AS773)<$F773)","v":0},{"$f":"SUM($M772:AU772)*(SUM($L773:AT773)<$F773)","v":0},{"$f":"SUM($M772:AV772)*(SUM($L773:AU773)<$F773)","v":0},{"$f":"SUM($M772:AW772)*(SUM($L773:AV773)<$F773)","v":0},{"$f":"SUM($M772:AX772)*(SUM($L773:AW773)<$F773)","v":0},{"$f":"SUM($M772:AY772)*(SUM($L773:AX773)<$F773)","v":0},{"$f":"SUM($M772:AZ772)*(SUM($L773:AY773)<$F773)","v":0},{"$f":"SUM($M772:BA772)*(SUM($L773:AZ773)<$F773)","v":0},{"$f":"SUM($M772:BB772)*(SUM($L773:BA773)<$F773)","v":0},{"$f":"SUM($M772:BC772)*(SUM($L773:BB773)<$F773)","v":0},{"$f":"SUM($M772:BD772)*(SUM($L773:BC773)<$F773)","v":0},{"$f":"SUM($M772:BE772)*(SUM($L773:BD773)<$F773)","v":0},{"$f":"SUM($M772:BF772)*(SUM($L773:BE773)<$F773)","v":0},{"$f":"SUM($M772:BG772)*(SUM($L773:BF773)<$F773)","v":0},{"$f":"SUM($M772:BH772)*(SUM($L773:BG773)<$F773)","v":0},{"$f":"SUM($M772:BI772)*(SUM($L773:BH773)<$F773)","v":0},{"$f":"SUM($M772:BJ772)*(SUM($L773:BI773)<$F773)","v":0},{"$f":"SUM($M772:BK772)*(SUM($L773:BJ773)<$F773)","v":0},{"$f":"SUM($M772:BL772)*(SUM($L773:BK773)<$F773)","v":0},{"$f":"SUM($M772:BM772)*(SUM($L773:BL773)<$F773)","v":0},{"$f":"SUM($M772:BN772)*(SUM($L773:BM773)<$F773)","v":0},{"$f":"SUM($M772:BO772)*(SUM($L773:BN773)<$F773)","v":0},{"$f":"SUM($M772:BP772)*(SUM($L773:BO773)<$F773)","v":0},{"$f":"SUM($M772:BQ772)*(SUM($L773:BP773)<$F773)","v":0},{"$f":"SUM($M772:BR772)*(SUM($L773:BQ773)<$F773)","v":0},{"$f":"SUM($M772:BS772)*(SUM($L773:BR773)<$F773)","v":0},{"$f":"SUM($M772:BT772)*(SUM($L773:BS773)<$F773)","v":0}]
[null,null,null,{"$f":"$D$749","v":"Loan issue fees - % of principal"},"%",null,null,{"$f":"D768&D774","v":"LOAN 2Loan issue fees - % of principal"}]
[null,null,null,{"$f":"$D$750","v":"% of issue fees wrapped into debt"},"%",null,null,{"$f":"D768&D775","v":"LOAN 2% of issue fees wrapped into debt"}]
[null,null,null,{"$f":"$D$751","v":"Repayment priority"},{"$f":"$E$751","v":"Senior/junior"},null,null,{"$f":"D768&D776","v":"LOAN 2Repayment priority"}]
[null,null,null,{"$f":"$D$752","v":"Method of draw down"},{"$f":"$E$752","v":"method"},null,null,{"$f":"D768&D777","v":"LOAN 2Method of draw down"}]
[null,null,null,{"$f":"$D$753","v":"If bullet:"},{"$f":"$E$753","v":"£000"},null,null,{"$f":"D768&D778","v":"LOAN 2If bullet:"}]
[null,null,null,{"$f":"$D$754","v":"If drawdown profile:"},{"$f":"$E$754","v":"£000"},null,null,{"$f":"D768&D779","v":"LOAN 2If drawdown profile:"}]
[null,null,null,{"$f":"$D$755","v":"Interest type:"},{"$f":"$E$755","v":"fixed/var."},null,{"$f":"ISERROR(MATCH(F780,lstInterestType,0))*1*(SUM(F778:BT779)>0)","v":0},{"$f":"D768&D780","v":"LOAN 2Interest type:"}]
[null,null,null,{"$f":"$D$756","v":"If fixed: annual interest rate"},{"$f":"$E$756","v":"%"},null,null,{"$f":"D768&D781","v":"LOAN 2If fixed: annual interest rate"}]
[null,null,null,{"$f":"$D$757","v":"If variable: floating rate peg"},{"$f":"$E$757","v":"e.g.LIBOR"},null,null,{"$f":"D768&D782","v":"LOAN 2If variable: floating rate peg"}]
[null,null,null,{"$f":"$D$758","v":"If variable: margin over float"},{"$f":"$E$758","v":"%"},null,null,{"$f":"D768&D783","v":"LOAN 2If variable: margin over float"}]
[null,null,null,{"$f":"$D$759","v":"Repayment method"},{"$f":"$E$759","v":"method"},null,{"$f":"ISERROR(MATCH(F784,lstRepayment,0))*1*(SUM(F778:BT779)>0)","v":0},{"$f":"D768&D784","v":"LOAN 2Repayment method"}]
[null,null,null,{"$f":"$D$760","v":"If Balloon - target end value:"},{"$f":"$E$760","v":"£000"},null,null,{"$f":"D768&D785","v":"LOAN 2If Balloon - target end value:"}]
[null,null,null,{"$f":"$D$761","v":"If Cash Sweep - % of available cash"},{"$f":"$E$761","v":"%"},null,null,{"$f":"D768&D786","v":"LOAN 2If Cash Sweep - % of available cash"}]
[null,null,null,{"$f":"$D$762","v":"If target cover - in period DSCR ratio"},{"$f":"$E$762","v":"ratio"},null,null,{"$f":"D768&D787","v":"LOAN 2If target cover - in period DSCR ratio"}]
[null,null,null,{"$f":"$D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"$E$763","v":"£000"},null,{"$f":"(F784=SYS_Admin!$D$567) * ((F778*(1+F774*F775)<>SUM(M788:BT788)*(F777=SYS_Admin!$D$566)*1) + (SUM(M779:BT779)*(1+F774*F775)<>SUM(M788:BT788)*(F777=SYS_Admin!$D$567)*1))","v":0},{"$f":"D768&D788","v":"LOAN 2If repayment profile (include wrapped fees):"}]
[null,null,null,{"$f":"$D$764","v":"Loan repayment start date"},{"$f":"$E$764","v":"date"},null,{"$f":"1*(F789<F772)*(SUM(F778:BT779)>0)","v":0},{"$f":"D768&D789","v":"LOAN 2Loan repayment start date"}]
[null,null,null,{"$f":"$D$765","v":"Loan interest start date"},{"$f":"$E$765","v":"date"},null,{"$f":"1*(F790<F772)*(SUM(F778:BT779)>0)","v":0},{"$f":"D768&D790","v":"LOAN 2Loan interest start date"}]
[null,null,null,{"$f":"$D$766","v":"Forgo interest prior to interest start date?"},{"$f":"$E$766","v":"T/F"},null,null,{"$f":"D768&D791","v":"LOAN 2Forgo interest prior to interest start date?"}]
[]
[null,null,{"$f":"MAX(C$725:C786)+1","v":3},{"$f":"\"LOAN \"&C793","v":"LOAN 3"}]
[]
[null,null,null,{"$f":"$D$745","v":"Loan issuer"},{"$f":"$E$745","v":"investor"},null,null,{"$f":"D793&D795","v":"LOAN 3Loan issuer"}]
[null,null,null,{"$f":"$D$746","v":"Loan receiver"},{"$f":"$E$746","v":"company"},null,null,{"$f":"D793&D796","v":"LOAN 3Loan receiver"}]
[null,null,null,{"$f":"$D$747","v":"Date of issue"},{"$f":"$E$747","v":"date"},null,null,{"$f":"D793&D797","v":"LOAN 3Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F797)*(M$5>=$F797)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F797)*(AS$5>=$F797)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$748","v":"Loan tenor"},{"$f":"$E$748","v":"years"},null,null,{"$f":"D793&D798","v":"LOAN 3Loan tenor"},null,null,null,null,{"$f":"SUM($M797:M797)*(SUM($L798:L798)<$F798)","v":0},{"$f":"SUM($M797:N797)*(SUM($L798:M798)<$F798)","v":0},{"$f":"SUM($M797:O797)*(SUM($L798:N798)<$F798)","v":0},{"$f":"SUM($M797:P797)*(SUM($L798:O798)<$F798)","v":0},{"$f":"SUM($M797:Q797)*(SUM($L798:P798)<$F798)","v":0},{"$f":"SUM($M797:R797)*(SUM($L798:Q798)<$F798)","v":0},{"$f":"SUM($M797:S797)*(SUM($L798:R798)<$F798)","v":0},{"$f":"SUM($M797:T797)*(SUM($L798:S798)<$F798)","v":0},{"$f":"SUM($M797:U797)*(SUM($L798:T798)<$F798)","v":0},{"$f":"SUM($M797:V797)*(SUM($L798:U798)<$F798)","v":0},{"$f":"SUM($M797:W797)*(SUM($L798:V798)<$F798)","v":0},{"$f":"SUM($M797:X797)*(SUM($L798:W798)<$F798)","v":0},{"$f":"SUM($M797:Y797)*(SUM($L798:X798)<$F798)","v":0},{"$f":"SUM($M797:Z797)*(SUM($L798:Y798)<$F798)","v":0},{"$f":"SUM($M797:AA797)*(SUM($L798:Z798)<$F798)","v":0},{"$f":"SUM($M797:AB797)*(SUM($L798:AA798)<$F798)","v":0},{"$f":"SUM($M797:AC797)*(SUM($L798:AB798)<$F798)","v":0},{"$f":"SUM($M797:AD797)*(SUM($L798:AC798)<$F798)","v":0},{"$f":"SUM($M797:AE797)*(SUM($L798:AD798)<$F798)","v":0},{"$f":"SUM($M797:AF797)*(SUM($L798:AE798)<$F798)","v":0},{"$f":"SUM($M797:AG797)*(SUM($L798:AF798)<$F798)","v":0},{"$f":"SUM($M797:AH797)*(SUM($L798:AG798)<$F798)","v":0},{"$f":"SUM($M797:AI797)*(SUM($L798:AH798)<$F798)","v":0},{"$f":"SUM($M797:AJ797)*(SUM($L798:AI798)<$F798)","v":0},{"$f":"SUM($M797:AK797)*(SUM($L798:AJ798)<$F798)","v":0},{"$f":"SUM($M797:AL797)*(SUM($L798:AK798)<$F798)","v":0},{"$f":"SUM($M797:AM797)*(SUM($L798:AL798)<$F798)","v":0},{"$f":"SUM($M797:AN797)*(SUM($L798:AM798)<$F798)","v":0},{"$f":"SUM($M797:AO797)*(SUM($L798:AN798)<$F798)","v":0},{"$f":"SUM($M797:AP797)*(SUM($L798:AO798)<$F798)","v":0},{"$f":"SUM($M797:AQ797)*(SUM($L798:AP798)<$F798)","v":0},{"$f":"SUM($M797:AR797)*(SUM($L798:AQ798)<$F798)","v":0},{"$f":"SUM($M797:AS797)*(SUM($L798:AR798)<$F798)","v":0},{"$f":"SUM($M797:AT797)*(SUM($L798:AS798)<$F798)","v":0},{"$f":"SUM($M797:AU797)*(SUM($L798:AT798)<$F798)","v":0},{"$f":"SUM($M797:AV797)*(SUM($L798:AU798)<$F798)","v":0},{"$f":"SUM($M797:AW797)*(SUM($L798:AV798)<$F798)","v":0},{"$f":"SUM($M797:AX797)*(SUM($L798:AW798)<$F798)","v":0},{"$f":"SUM($M797:AY797)*(SUM($L798:AX798)<$F798)","v":0},{"$f":"SUM($M797:AZ797)*(SUM($L798:AY798)<$F798)","v":0},{"$f":"SUM($M797:BA797)*(SUM($L798:AZ798)<$F798)","v":0},{"$f":"SUM($M797:BB797)*(SUM($L798:BA798)<$F798)","v":0},{"$f":"SUM($M797:BC797)*(SUM($L798:BB798)<$F798)","v":0},{"$f":"SUM($M797:BD797)*(SUM($L798:BC798)<$F798)","v":0},{"$f":"SUM($M797:BE797)*(SUM($L798:BD798)<$F798)","v":0},{"$f":"SUM($M797:BF797)*(SUM($L798:BE798)<$F798)","v":0},{"$f":"SUM($M797:BG797)*(SUM($L798:BF798)<$F798)","v":0},{"$f":"SUM($M797:BH797)*(SUM($L798:BG798)<$F798)","v":0},{"$f":"SUM($M797:BI797)*(SUM($L798:BH798)<$F798)","v":0},{"$f":"SUM($M797:BJ797)*(SUM($L798:BI798)<$F798)","v":0},{"$f":"SUM($M797:BK797)*(SUM($L798:BJ798)<$F798)","v":0},{"$f":"SUM($M797:BL797)*(SUM($L798:BK798)<$F798)","v":0},{"$f":"SUM($M797:BM797)*(SUM($L798:BL798)<$F798)","v":0},{"$f":"SUM($M797:BN797)*(SUM($L798:BM798)<$F798)","v":0},{"$f":"SUM($M797:BO797)*(SUM($L798:BN798)<$F798)","v":0},{"$f":"SUM($M797:BP797)*(SUM($L798:BO798)<$F798)","v":0},{"$f":"SUM($M797:BQ797)*(SUM($L798:BP798)<$F798)","v":0},{"$f":"SUM($M797:BR797)*(SUM($L798:BQ798)<$F798)","v":0},{"$f":"SUM($M797:BS797)*(SUM($L798:BR798)<$F798)","v":0},{"$f":"SUM($M797:BT797)*(SUM($L798:BS798)<$F798)","v":0}]
[null,null,null,{"$f":"$D$749","v":"Loan issue fees - % of principal"},"%",null,null,{"$f":"D793&D799","v":"LOAN 3Loan issue fees - % of principal"}]
[null,null,null,{"$f":"$D$750","v":"% of issue fees wrapped into debt"},"%",null,null,{"$f":"D793&D800","v":"LOAN 3% of issue fees wrapped into debt"}]
[null,null,null,{"$f":"$D$751","v":"Repayment priority"},{"$f":"$E$751","v":"Senior/junior"},null,null,{"$f":"D793&D801","v":"LOAN 3Repayment priority"}]
[null,null,null,{"$f":"$D$752","v":"Method of draw down"},{"$f":"$E$752","v":"method"},null,null,{"$f":"D793&D802","v":"LOAN 3Method of draw down"}]
[null,null,null,{"$f":"$D$753","v":"If bullet:"},{"$f":"$E$753","v":"£000"},null,null,{"$f":"D793&D803","v":"LOAN 3If bullet:"}]
[null,null,null,{"$f":"$D$754","v":"If drawdown profile:"},{"$f":"$E$754","v":"£000"},null,null,{"$f":"D793&D804","v":"LOAN 3If drawdown profile:"}]
[null,null,null,{"$f":"$D$755","v":"Interest type:"},{"$f":"$E$755","v":"fixed/var."},null,{"$f":"ISERROR(MATCH(F805,lstInterestType,0))*1*(SUM(F803:BT804)>0)","v":0},{"$f":"D793&D805","v":"LOAN 3Interest type:"}]
[null,null,null,{"$f":"$D$756","v":"If fixed: annual interest rate"},{"$f":"$E$756","v":"%"},null,null,{"$f":"D793&D806","v":"LOAN 3If fixed: annual interest rate"}]
[null,null,null,{"$f":"$D$757","v":"If variable: floating rate peg"},{"$f":"$E$757","v":"e.g.LIBOR"},null,null,{"$f":"D793&D807","v":"LOAN 3If variable: floating rate peg"}]
[null,null,null,{"$f":"$D$758","v":"If variable: margin over float"},{"$f":"$E$758","v":"%"},null,null,{"$f":"D793&D808","v":"LOAN 3If variable: margin over float"}]
[null,null,null,{"$f":"$D$759","v":"Repayment method"},{"$f":"$E$759","v":"method"},null,{"$f":"ISERROR(MATCH(F809,lstRepayment,0))*1*(SUM(F803:BT804)>0)","v":0},{"$f":"D793&D809","v":"LOAN 3Repayment method"}]
[null,null,null,{"$f":"$D$760","v":"If Balloon - target end value:"},{"$f":"$E$760","v":"£000"},null,null,{"$f":"D793&D810","v":"LOAN 3If Balloon - target end value:"}]
[null,null,null,{"$f":"$D$761","v":"If Cash Sweep - % of available cash"},{"$f":"$E$761","v":"%"},null,null,{"$f":"D793&D811","v":"LOAN 3If Cash Sweep - % of available cash"}]
[null,null,null,{"$f":"$D$762","v":"If target cover - in period DSCR ratio"},{"$f":"$E$762","v":"ratio"},null,null,{"$f":"D793&D812","v":"LOAN 3If target cover - in period DSCR ratio"}]
[null,null,null,{"$f":"$D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"$E$763","v":"£000"},null,{"$f":"(F809=SYS_Admin!$D$567) * ((F803*(1+F799*F800)<>SUM(M813:BT813)*(F802=SYS_Admin!$D$566)*1) + (SUM(M804:BT804)*(1+F799*F800)<>SUM(M813:BT813)*(F802=SYS_Admin!$D$567)*1))","v":0},{"$f":"D793&D813","v":"LOAN 3If repayment profile (include wrapped fees):"}]
[null,null,null,{"$f":"$D$764","v":"Loan repayment start date"},{"$f":"$E$764","v":"date"},null,{"$f":"1*(F814<F797)*(SUM(F803:BT804)>0)","v":0},{"$f":"D793&D814","v":"LOAN 3Loan repayment start date"}]
[null,null,null,{"$f":"$D$765","v":"Loan interest start date"},{"$f":"$E$765","v":"date"},null,{"$f":"1*(F815<F797)*(SUM(F803:BT804)>0)","v":0},{"$f":"D793&D815","v":"LOAN 3Loan interest start date"}]
[null,null,null,{"$f":"$D$766","v":"Forgo interest prior to interest start date?"},{"$f":"$E$766","v":"T/F"},null,null,{"$f":"D793&D816","v":"LOAN 3Forgo interest prior to interest start date?"}]
[]
[null,null,{"$f":"MAX(C$725:C811)+1","v":4},{"$f":"\"LOAN \"&C818","v":"LOAN 4"}]
[]
[null,null,null,{"$f":"$D$745","v":"Loan issuer"},{"$f":"$E$745","v":"investor"},null,null,{"$f":"D818&D820","v":"LOAN 4Loan issuer"}]
[null,null,null,{"$f":"$D$746","v":"Loan receiver"},{"$f":"$E$746","v":"company"},null,null,{"$f":"D818&D821","v":"LOAN 4Loan receiver"}]
[null,null,null,{"$f":"$D$747","v":"Date of issue"},{"$f":"$E$747","v":"date"},null,null,{"$f":"D818&D822","v":"LOAN 4Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F822)*(M$5>=$F822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F822)*(AS$5>=$F822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$748","v":"Loan tenor"},{"$f":"$E$748","v":"years"},null,null,{"$f":"D818&D823","v":"LOAN 4Loan tenor"},null,null,null,null,{"$f":"SUM($M822:M822)*(SUM($L823:L823)<$F823)","v":0},{"$f":"SUM($M822:N822)*(SUM($L823:M823)<$F823)","v":0},{"$f":"SUM($M822:O822)*(SUM($L823:N823)<$F823)","v":0},{"$f":"SUM($M822:P822)*(SUM($L823:O823)<$F823)","v":0},{"$f":"SUM($M822:Q822)*(SUM($L823:P823)<$F823)","v":0},{"$f":"SUM($M822:R822)*(SUM($L823:Q823)<$F823)","v":0},{"$f":"SUM($M822:S822)*(SUM($L823:R823)<$F823)","v":0},{"$f":"SUM($M822:T822)*(SUM($L823:S823)<$F823)","v":0},{"$f":"SUM($M822:U822)*(SUM($L823:T823)<$F823)","v":0},{"$f":"SUM($M822:V822)*(SUM($L823:U823)<$F823)","v":0},{"$f":"SUM($M822:W822)*(SUM($L823:V823)<$F823)","v":0},{"$f":"SUM($M822:X822)*(SUM($L823:W823)<$F823)","v":0},{"$f":"SUM($M822:Y822)*(SUM($L823:X823)<$F823)","v":0},{"$f":"SUM($M822:Z822)*(SUM($L823:Y823)<$F823)","v":0},{"$f":"SUM($M822:AA822)*(SUM($L823:Z823)<$F823)","v":0},{"$f":"SUM($M822:AB822)*(SUM($L823:AA823)<$F823)","v":0},{"$f":"SUM($M822:AC822)*(SUM($L823:AB823)<$F823)","v":0},{"$f":"SUM($M822:AD822)*(SUM($L823:AC823)<$F823)","v":0},{"$f":"SUM($M822:AE822)*(SUM($L823:AD823)<$F823)","v":0},{"$f":"SUM($M822:AF822)*(SUM($L823:AE823)<$F823)","v":0},{"$f":"SUM($M822:AG822)*(SUM($L823:AF823)<$F823)","v":0},{"$f":"SUM($M822:AH822)*(SUM($L823:AG823)<$F823)","v":0},{"$f":"SUM($M822:AI822)*(SUM($L823:AH823)<$F823)","v":0},{"$f":"SUM($M822:AJ822)*(SUM($L823:AI823)<$F823)","v":0},{"$f":"SUM($M822:AK822)*(SUM($L823:AJ823)<$F823)","v":0},{"$f":"SUM($M822:AL822)*(SUM($L823:AK823)<$F823)","v":0},{"$f":"SUM($M822:AM822)*(SUM($L823:AL823)<$F823)","v":0},{"$f":"SUM($M822:AN822)*(SUM($L823:AM823)<$F823)","v":0},{"$f":"SUM($M822:AO822)*(SUM($L823:AN823)<$F823)","v":0},{"$f":"SUM($M822:AP822)*(SUM($L823:AO823)<$F823)","v":0},{"$f":"SUM($M822:AQ822)*(SUM($L823:AP823)<$F823)","v":0},{"$f":"SUM($M822:AR822)*(SUM($L823:AQ823)<$F823)","v":0},{"$f":"SUM($M822:AS822)*(SUM($L823:AR823)<$F823)","v":0},{"$f":"SUM($M822:AT822)*(SUM($L823:AS823)<$F823)","v":0},{"$f":"SUM($M822:AU822)*(SUM($L823:AT823)<$F823)","v":0},{"$f":"SUM($M822:AV822)*(SUM($L823:AU823)<$F823)","v":0},{"$f":"SUM($M822:AW822)*(SUM($L823:AV823)<$F823)","v":0},{"$f":"SUM($M822:AX822)*(SUM($L823:AW823)<$F823)","v":0},{"$f":"SUM($M822:AY822)*(SUM($L823:AX823)<$F823)","v":0},{"$f":"SUM($M822:AZ822)*(SUM($L823:AY823)<$F823)","v":0},{"$f":"SUM($M822:BA822)*(SUM($L823:AZ823)<$F823)","v":0},{"$f":"SUM($M822:BB822)*(SUM($L823:BA823)<$F823)","v":0},{"$f":"SUM($M822:BC822)*(SUM($L823:BB823)<$F823)","v":0},{"$f":"SUM($M822:BD822)*(SUM($L823:BC823)<$F823)","v":0},{"$f":"SUM($M822:BE822)*(SUM($L823:BD823)<$F823)","v":0},{"$f":"SUM($M822:BF822)*(SUM($L823:BE823)<$F823)","v":0},{"$f":"SUM($M822:BG822)*(SUM($L823:BF823)<$F823)","v":0},{"$f":"SUM($M822:BH822)*(SUM($L823:BG823)<$F823)","v":0},{"$f":"SUM($M822:BI822)*(SUM($L823:BH823)<$F823)","v":0},{"$f":"SUM($M822:BJ822)*(SUM($L823:BI823)<$F823)","v":0},{"$f":"SUM($M822:BK822)*(SUM($L823:BJ823)<$F823)","v":0},{"$f":"SUM($M822:BL822)*(SUM($L823:BK823)<$F823)","v":0},{"$f":"SUM($M822:BM822)*(SUM($L823:BL823)<$F823)","v":0},{"$f":"SUM($M822:BN822)*(SUM($L823:BM823)<$F823)","v":0},{"$f":"SUM($M822:BO822)*(SUM($L823:BN823)<$F823)","v":0},{"$f":"SUM($M822:BP822)*(SUM($L823:BO823)<$F823)","v":0},{"$f":"SUM($M822:BQ822)*(SUM($L823:BP823)<$F823)","v":0},{"$f":"SUM($M822:BR822)*(SUM($L823:BQ823)<$F823)","v":0},{"$f":"SUM($M822:BS822)*(SUM($L823:BR823)<$F823)","v":0},{"$f":"SUM($M822:BT822)*(SUM($L823:BS823)<$F823)","v":0}]
[null,null,null,{"$f":"$D$749","v":"Loan issue fees - % of principal"},"%",null,null,{"$f":"D818&D824","v":"LOAN 4Loan issue fees - % of principal"}]
[null,null,null,{"$f":"$D$750","v":"% of issue fees wrapped into debt"},"%",null,null,{"$f":"D818&D825","v":"LOAN 4% of issue fees wrapped into debt"}]
[null,null,null,{"$f":"$D$751","v":"Repayment priority"},{"$f":"$E$751","v":"Senior/junior"},null,null,{"$f":"D818&D826","v":"LOAN 4Repayment priority"}]
[null,null,null,{"$f":"$D$752","v":"Method of draw down"},{"$f":"$E$752","v":"method"},null,null,{"$f":"D818&D827","v":"LOAN 4Method of draw down"}]
[null,null,null,{"$f":"$D$753","v":"If bullet:"},{"$f":"$E$753","v":"£000"},null,null,{"$f":"D818&D828","v":"LOAN 4If bullet:"}]
[null,null,null,{"$f":"$D$754","v":"If drawdown profile:"},{"$f":"$E$754","v":"£000"},null,null,{"$f":"D818&D829","v":"LOAN 4If drawdown profile:"}]
[null,null,null,{"$f":"$D$755","v":"Interest type:"},{"$f":"$E$755","v":"fixed/var."},null,{"$f":"ISERROR(MATCH(F830,lstInterestType,0))*1*(SUM(F828:BT829)>0)","v":0},{"$f":"D818&D830","v":"LOAN 4Interest type:"}]
[null,null,null,{"$f":"$D$756","v":"If fixed: annual interest rate"},{"$f":"$E$756","v":"%"},null,null,{"$f":"D818&D831","v":"LOAN 4If fixed: annual interest rate"}]
[null,null,null,{"$f":"$D$757","v":"If variable: floating rate peg"},{"$f":"$E$757","v":"e.g.LIBOR"},null,null,{"$f":"D818&D832","v":"LOAN 4If variable: floating rate peg"}]
[null,null,null,{"$f":"$D$758","v":"If variable: margin over float"},{"$f":"$E$758","v":"%"},null,null,{"$f":"D818&D833","v":"LOAN 4If variable: margin over float"}]
[null,null,null,{"$f":"$D$759","v":"Repayment method"},{"$f":"$E$759","v":"method"},null,{"$f":"ISERROR(MATCH(F834,lstRepayment,0))*1*(SUM(F828:BT829)>0)","v":0},{"$f":"D818&D834","v":"LOAN 4Repayment method"}]
[null,null,null,{"$f":"$D$760","v":"If Balloon - target end value:"},{"$f":"$E$760","v":"£000"},null,null,{"$f":"D818&D835","v":"LOAN 4If Balloon - target end value:"}]
[null,null,null,{"$f":"$D$761","v":"If Cash Sweep - % of available cash"},{"$f":"$E$761","v":"%"},null,null,{"$f":"D818&D836","v":"LOAN 4If Cash Sweep - % of available cash"}]
[null,null,null,{"$f":"$D$762","v":"If target cover - in period DSCR ratio"},{"$f":"$E$762","v":"ratio"},null,null,{"$f":"D818&D837","v":"LOAN 4If target cover - in period DSCR ratio"}]
[null,null,null,{"$f":"$D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"$E$763","v":"£000"},null,{"$f":"(F834=SYS_Admin!$D$567) * ((F828*(1+F824*F825)<>SUM(M838:BT838)*(F827=SYS_Admin!$D$566)*1) + (SUM(M829:BT829)*(1+F824*F825)<>SUM(M838:BT838)*(F827=SYS_Admin!$D$567)*1))","v":0},{"$f":"D818&D838","v":"LOAN 4If repayment profile (include wrapped fees):"}]
[null,null,null,{"$f":"$D$764","v":"Loan repayment start date"},{"$f":"$E$764","v":"date"},null,{"$f":"1*(F839<F822)*(SUM(F828:BT829)>0)","v":0},{"$f":"D818&D839","v":"LOAN 4Loan repayment start date"}]
[null,null,null,{"$f":"$D$765","v":"Loan interest start date"},{"$f":"$E$765","v":"date"},null,{"$f":"1*(F840<F822)*(SUM(F828:BT829)>0)","v":0},{"$f":"D818&D840","v":"LOAN 4Loan interest start date"}]
[null,null,null,{"$f":"$D$766","v":"Forgo interest prior to interest start date?"},{"$f":"$E$766","v":"T/F"},null,null,{"$f":"D818&D841","v":"LOAN 4Forgo interest prior to interest start date?"}]
[]
[null,null,{"$f":"MAX(C$725:C836)+1","v":5},{"$f":"\"LOAN \"&C843","v":"LOAN 5"}]
[]
[null,null,null,{"$f":"$D$745","v":"Loan issuer"},{"$f":"$E$745","v":"investor"},null,null,{"$f":"D843&D845","v":"LOAN 5Loan issuer"}]
[null,null,null,{"$f":"$D$746","v":"Loan receiver"},{"$f":"$E$746","v":"company"},null,null,{"$f":"D843&D846","v":"LOAN 5Loan receiver"}]
[null,null,null,{"$f":"$D$747","v":"Date of issue"},{"$f":"$E$747","v":"date"},null,null,{"$f":"D843&D847","v":"LOAN 5Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F847)*(M$5>=$F847)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F847)*(AS$5>=$F847)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$748","v":"Loan tenor"},{"$f":"$E$748","v":"years"},null,null,{"$f":"D843&D848","v":"LOAN 5Loan tenor"},null,null,null,null,{"$f":"SUM($M847:M847)*(SUM($L848:L848)<$F848)","v":0},{"$f":"SUM($M847:N847)*(SUM($L848:M848)<$F848)","v":0},{"$f":"SUM($M847:O847)*(SUM($L848:N848)<$F848)","v":0},{"$f":"SUM($M847:P847)*(SUM($L848:O848)<$F848)","v":0},{"$f":"SUM($M847:Q847)*(SUM($L848:P848)<$F848)","v":0},{"$f":"SUM($M847:R847)*(SUM($L848:Q848)<$F848)","v":0},{"$f":"SUM($M847:S847)*(SUM($L848:R848)<$F848)","v":0},{"$f":"SUM($M847:T847)*(SUM($L848:S848)<$F848)","v":0},{"$f":"SUM($M847:U847)*(SUM($L848:T848)<$F848)","v":0},{"$f":"SUM($M847:V847)*(SUM($L848:U848)<$F848)","v":0},{"$f":"SUM($M847:W847)*(SUM($L848:V848)<$F848)","v":0},{"$f":"SUM($M847:X847)*(SUM($L848:W848)<$F848)","v":0},{"$f":"SUM($M847:Y847)*(SUM($L848:X848)<$F848)","v":0},{"$f":"SUM($M847:Z847)*(SUM($L848:Y848)<$F848)","v":0},{"$f":"SUM($M847:AA847)*(SUM($L848:Z848)<$F848)","v":0},{"$f":"SUM($M847:AB847)*(SUM($L848:AA848)<$F848)","v":0},{"$f":"SUM($M847:AC847)*(SUM($L848:AB848)<$F848)","v":0},{"$f":"SUM($M847:AD847)*(SUM($L848:AC848)<$F848)","v":0},{"$f":"SUM($M847:AE847)*(SUM($L848:AD848)<$F848)","v":0},{"$f":"SUM($M847:AF847)*(SUM($L848:AE848)<$F848)","v":0},{"$f":"SUM($M847:AG847)*(SUM($L848:AF848)<$F848)","v":0},{"$f":"SUM($M847:AH847)*(SUM($L848:AG848)<$F848)","v":0},{"$f":"SUM($M847:AI847)*(SUM($L848:AH848)<$F848)","v":0},{"$f":"SUM($M847:AJ847)*(SUM($L848:AI848)<$F848)","v":0},{"$f":"SUM($M847:AK847)*(SUM($L848:AJ848)<$F848)","v":0},{"$f":"SUM($M847:AL847)*(SUM($L848:AK848)<$F848)","v":0},{"$f":"SUM($M847:AM847)*(SUM($L848:AL848)<$F848)","v":0},{"$f":"SUM($M847:AN847)*(SUM($L848:AM848)<$F848)","v":0},{"$f":"SUM($M847:AO847)*(SUM($L848:AN848)<$F848)","v":0},{"$f":"SUM($M847:AP847)*(SUM($L848:AO848)<$F848)","v":0},{"$f":"SUM($M847:AQ847)*(SUM($L848:AP848)<$F848)","v":0},{"$f":"SUM($M847:AR847)*(SUM($L848:AQ848)<$F848)","v":0},{"$f":"SUM($M847:AS847)*(SUM($L848:AR848)<$F848)","v":0},{"$f":"SUM($M847:AT847)*(SUM($L848:AS848)<$F848)","v":0},{"$f":"SUM($M847:AU847)*(SUM($L848:AT848)<$F848)","v":0},{"$f":"SUM($M847:AV847)*(SUM($L848:AU848)<$F848)","v":0},{"$f":"SUM($M847:AW847)*(SUM($L848:AV848)<$F848)","v":0},{"$f":"SUM($M847:AX847)*(SUM($L848:AW848)<$F848)","v":0},{"$f":"SUM($M847:AY847)*(SUM($L848:AX848)<$F848)","v":0},{"$f":"SUM($M847:AZ847)*(SUM($L848:AY848)<$F848)","v":0},{"$f":"SUM($M847:BA847)*(SUM($L848:AZ848)<$F848)","v":0},{"$f":"SUM($M847:BB847)*(SUM($L848:BA848)<$F848)","v":0},{"$f":"SUM($M847:BC847)*(SUM($L848:BB848)<$F848)","v":0},{"$f":"SUM($M847:BD847)*(SUM($L848:BC848)<$F848)","v":0},{"$f":"SUM($M847:BE847)*(SUM($L848:BD848)<$F848)","v":0},{"$f":"SUM($M847:BF847)*(SUM($L848:BE848)<$F848)","v":0},{"$f":"SUM($M847:BG847)*(SUM($L848:BF848)<$F848)","v":0},{"$f":"SUM($M847:BH847)*(SUM($L848:BG848)<$F848)","v":0},{"$f":"SUM($M847:BI847)*(SUM($L848:BH848)<$F848)","v":0},{"$f":"SUM($M847:BJ847)*(SUM($L848:BI848)<$F848)","v":0},{"$f":"SUM($M847:BK847)*(SUM($L848:BJ848)<$F848)","v":0},{"$f":"SUM($M847:BL847)*(SUM($L848:BK848)<$F848)","v":0},{"$f":"SUM($M847:BM847)*(SUM($L848:BL848)<$F848)","v":0},{"$f":"SUM($M847:BN847)*(SUM($L848:BM848)<$F848)","v":0},{"$f":"SUM($M847:BO847)*(SUM($L848:BN848)<$F848)","v":0},{"$f":"SUM($M847:BP847)*(SUM($L848:BO848)<$F848)","v":0},{"$f":"SUM($M847:BQ847)*(SUM($L848:BP848)<$F848)","v":0},{"$f":"SUM($M847:BR847)*(SUM($L848:BQ848)<$F848)","v":0},{"$f":"SUM($M847:BS847)*(SUM($L848:BR848)<$F848)","v":0},{"$f":"SUM($M847:BT847)*(SUM($L848:BS848)<$F848)","v":0}]
[null,null,null,{"$f":"$D$749","v":"Loan issue fees - % of principal"},"%",null,null,{"$f":"D843&D849","v":"LOAN 5Loan issue fees - % of principal"}]
[null,null,null,{"$f":"$D$750","v":"% of issue fees wrapped into debt"},"%",null,null,{"$f":"D843&D850","v":"LOAN 5% of issue fees wrapped into debt"}]
[null,null,null,{"$f":"$D$751","v":"Repayment priority"},{"$f":"$E$751","v":"Senior/junior"},null,null,{"$f":"D843&D851","v":"LOAN 5Repayment priority"}]
[null,null,null,{"$f":"$D$752","v":"Method of draw down"},{"$f":"$E$752","v":"method"},null,null,{"$f":"D843&D852","v":"LOAN 5Method of draw down"}]
[null,null,null,{"$f":"$D$753","v":"If bullet:"},{"$f":"$E$753","v":"£000"},null,null,{"$f":"D843&D853","v":"LOAN 5If bullet:"}]
[null,null,null,{"$f":"$D$754","v":"If drawdown profile:"},{"$f":"$E$754","v":"£000"},null,null,{"$f":"D843&D854","v":"LOAN 5If drawdown profile:"}]
[null,null,null,{"$f":"$D$755","v":"Interest type:"},{"$f":"$E$755","v":"fixed/var."},null,{"$f":"ISERROR(MATCH(F855,lstInterestType,0))*1*(SUM(F853:BT854)>0)","v":0},{"$f":"D843&D855","v":"LOAN 5Interest type:"}]
[null,null,null,{"$f":"$D$756","v":"If fixed: annual interest rate"},{"$f":"$E$756","v":"%"},null,null,{"$f":"D843&D856","v":"LOAN 5If fixed: annual interest rate"}]
[null,null,null,{"$f":"$D$757","v":"If variable: floating rate peg"},{"$f":"$E$757","v":"e.g.LIBOR"},null,null,{"$f":"D843&D857","v":"LOAN 5If variable: floating rate peg"}]
[null,null,null,{"$f":"$D$758","v":"If variable: margin over float"},{"$f":"$E$758","v":"%"},null,null,{"$f":"D843&D858","v":"LOAN 5If variable: margin over float"}]
[null,null,null,{"$f":"$D$759","v":"Repayment method"},{"$f":"$E$759","v":"method"},null,{"$f":"ISERROR(MATCH(F859,lstRepayment,0))*1*(SUM(F853:BT854)>0)","v":0},{"$f":"D843&D859","v":"LOAN 5Repayment method"}]
[null,null,null,{"$f":"$D$760","v":"If Balloon - target end value:"},{"$f":"$E$760","v":"£000"},null,null,{"$f":"D843&D860","v":"LOAN 5If Balloon - target end value:"}]
[null,null,null,{"$f":"$D$761","v":"If Cash Sweep - % of available cash"},{"$f":"$E$761","v":"%"},null,null,{"$f":"D843&D861","v":"LOAN 5If Cash Sweep - % of available cash"}]
[null,null,null,{"$f":"$D$762","v":"If target cover - in period DSCR ratio"},{"$f":"$E$762","v":"ratio"},null,null,{"$f":"D843&D862","v":"LOAN 5If target cover - in period DSCR ratio"}]
[null,null,null,{"$f":"$D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"$E$763","v":"£000"},null,{"$f":"(F859=SYS_Admin!$D$567) * ((F853*(1+F849*F850)<>SUM(M863:BT863)*(F852=SYS_Admin!$D$566)*1) + (SUM(M854:BT854)*(1+F849*F850)<>SUM(M863:BT863)*(F852=SYS_Admin!$D$567)*1))","v":0},{"$f":"D843&D863","v":"LOAN 5If repayment profile (include wrapped fees):"}]
[null,null,null,{"$f":"$D$764","v":"Loan repayment start date"},{"$f":"$E$764","v":"date"},null,{"$f":"1*(F864<F847)*(SUM(F853:BT854)>0)","v":0},{"$f":"D843&D864","v":"LOAN 5Loan repayment start date"}]
[null,null,null,{"$f":"$D$765","v":"Loan interest start date"},{"$f":"$E$765","v":"date"},null,{"$f":"1*(F865<F847)*(SUM(F853:BT854)>0)","v":0},{"$f":"D843&D865","v":"LOAN 5Loan interest start date"}]
[null,null,null,{"$f":"$D$766","v":"Forgo interest prior to interest start date?"},{"$f":"$E$766","v":"T/F"},null,null,{"$f":"D843&D866","v":"LOAN 5Forgo interest prior to interest start date?"}]
[]
[null,null,{"$f":"MAX(C$725:C861)+1","v":6},{"$f":"\"LOAN \"&C868","v":"LOAN 6"}]
[]
[null,null,null,{"$f":"$D$745","v":"Loan issuer"},{"$f":"$E$745","v":"investor"},null,null,{"$f":"D868&D870","v":"LOAN 6Loan issuer"}]
[null,null,null,{"$f":"$D$746","v":"Loan receiver"},{"$f":"$E$746","v":"company"},null,null,{"$f":"D868&D871","v":"LOAN 6Loan receiver"}]
[null,null,null,{"$f":"$D$747","v":"Date of issue"},{"$f":"$E$747","v":"date"},null,null,{"$f":"D868&D872","v":"LOAN 6Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F872)*(M$5>=$F872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F872)*(AS$5>=$F872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$748","v":"Loan tenor"},{"$f":"$E$748","v":"years"},null,null,{"$f":"D868&D873","v":"LOAN 6Loan tenor"},null,null,null,null,{"$f":"SUM($M872:M872)*(SUM($L873:L873)<$F873)","v":0},{"$f":"SUM($M872:N872)*(SUM($L873:M873)<$F873)","v":0},{"$f":"SUM($M872:O872)*(SUM($L873:N873)<$F873)","v":0},{"$f":"SUM($M872:P872)*(SUM($L873:O873)<$F873)","v":0},{"$f":"SUM($M872:Q872)*(SUM($L873:P873)<$F873)","v":0},{"$f":"SUM($M872:R872)*(SUM($L873:Q873)<$F873)","v":0},{"$f":"SUM($M872:S872)*(SUM($L873:R873)<$F873)","v":0},{"$f":"SUM($M872:T872)*(SUM($L873:S873)<$F873)","v":0},{"$f":"SUM($M872:U872)*(SUM($L873:T873)<$F873)","v":0},{"$f":"SUM($M872:V872)*(SUM($L873:U873)<$F873)","v":0},{"$f":"SUM($M872:W872)*(SUM($L873:V873)<$F873)","v":0},{"$f":"SUM($M872:X872)*(SUM($L873:W873)<$F873)","v":0},{"$f":"SUM($M872:Y872)*(SUM($L873:X873)<$F873)","v":0},{"$f":"SUM($M872:Z872)*(SUM($L873:Y873)<$F873)","v":0},{"$f":"SUM($M872:AA872)*(SUM($L873:Z873)<$F873)","v":0},{"$f":"SUM($M872:AB872)*(SUM($L873:AA873)<$F873)","v":0},{"$f":"SUM($M872:AC872)*(SUM($L873:AB873)<$F873)","v":0},{"$f":"SUM($M872:AD872)*(SUM($L873:AC873)<$F873)","v":0},{"$f":"SUM($M872:AE872)*(SUM($L873:AD873)<$F873)","v":0},{"$f":"SUM($M872:AF872)*(SUM($L873:AE873)<$F873)","v":0},{"$f":"SUM($M872:AG872)*(SUM($L873:AF873)<$F873)","v":0},{"$f":"SUM($M872:AH872)*(SUM($L873:AG873)<$F873)","v":0},{"$f":"SUM($M872:AI872)*(SUM($L873:AH873)<$F873)","v":0},{"$f":"SUM($M872:AJ872)*(SUM($L873:AI873)<$F873)","v":0},{"$f":"SUM($M872:AK872)*(SUM($L873:AJ873)<$F873)","v":0},{"$f":"SUM($M872:AL872)*(SUM($L873:AK873)<$F873)","v":0},{"$f":"SUM($M872:AM872)*(SUM($L873:AL873)<$F873)","v":0},{"$f":"SUM($M872:AN872)*(SUM($L873:AM873)<$F873)","v":0},{"$f":"SUM($M872:AO872)*(SUM($L873:AN873)<$F873)","v":0},{"$f":"SUM($M872:AP872)*(SUM($L873:AO873)<$F873)","v":0},{"$f":"SUM($M872:AQ872)*(SUM($L873:AP873)<$F873)","v":0},{"$f":"SUM($M872:AR872)*(SUM($L873:AQ873)<$F873)","v":0},{"$f":"SUM($M872:AS872)*(SUM($L873:AR873)<$F873)","v":0},{"$f":"SUM($M872:AT872)*(SUM($L873:AS873)<$F873)","v":0},{"$f":"SUM($M872:AU872)*(SUM($L873:AT873)<$F873)","v":0},{"$f":"SUM($M872:AV872)*(SUM($L873:AU873)<$F873)","v":0},{"$f":"SUM($M872:AW872)*(SUM($L873:AV873)<$F873)","v":0},{"$f":"SUM($M872:AX872)*(SUM($L873:AW873)<$F873)","v":0},{"$f":"SUM($M872:AY872)*(SUM($L873:AX873)<$F873)","v":0},{"$f":"SUM($M872:AZ872)*(SUM($L873:AY873)<$F873)","v":0},{"$f":"SUM($M872:BA872)*(SUM($L873:AZ873)<$F873)","v":0},{"$f":"SUM($M872:BB872)*(SUM($L873:BA873)<$F873)","v":0},{"$f":"SUM($M872:BC872)*(SUM($L873:BB873)<$F873)","v":0},{"$f":"SUM($M872:BD872)*(SUM($L873:BC873)<$F873)","v":0},{"$f":"SUM($M872:BE872)*(SUM($L873:BD873)<$F873)","v":0},{"$f":"SUM($M872:BF872)*(SUM($L873:BE873)<$F873)","v":0},{"$f":"SUM($M872:BG872)*(SUM($L873:BF873)<$F873)","v":0},{"$f":"SUM($M872:BH872)*(SUM($L873:BG873)<$F873)","v":0},{"$f":"SUM($M872:BI872)*(SUM($L873:BH873)<$F873)","v":0},{"$f":"SUM($M872:BJ872)*(SUM($L873:BI873)<$F873)","v":0},{"$f":"SUM($M872:BK872)*(SUM($L873:BJ873)<$F873)","v":0},{"$f":"SUM($M872:BL872)*(SUM($L873:BK873)<$F873)","v":0},{"$f":"SUM($M872:BM872)*(SUM($L873:BL873)<$F873)","v":0},{"$f":"SUM($M872:BN872)*(SUM($L873:BM873)<$F873)","v":0},{"$f":"SUM($M872:BO872)*(SUM($L873:BN873)<$F873)","v":0},{"$f":"SUM($M872:BP872)*(SUM($L873:BO873)<$F873)","v":0},{"$f":"SUM($M872:BQ872)*(SUM($L873:BP873)<$F873)","v":0},{"$f":"SUM($M872:BR872)*(SUM($L873:BQ873)<$F873)","v":0},{"$f":"SUM($M872:BS872)*(SUM($L873:BR873)<$F873)","v":0},{"$f":"SUM($M872:BT872)*(SUM($L873:BS873)<$F873)","v":0}]
[null,null,null,{"$f":"$D$749","v":"Loan issue fees - % of principal"},"%",null,null,{"$f":"D868&D874","v":"LOAN 6Loan issue fees - % of principal"}]
[null,null,null,{"$f":"$D$750","v":"% of issue fees wrapped into debt"},"%",null,null,{"$f":"D868&D875","v":"LOAN 6% of issue fees wrapped into debt"}]
[null,null,null,{"$f":"$D$751","v":"Repayment priority"},{"$f":"$E$751","v":"Senior/junior"},null,null,{"$f":"D868&D876","v":"LOAN 6Repayment priority"}]
[null,null,null,{"$f":"$D$752","v":"Method of draw down"},{"$f":"$E$752","v":"method"},null,null,{"$f":"D868&D877","v":"LOAN 6Method of draw down"}]
[null,null,null,{"$f":"$D$753","v":"If bullet:"},{"$f":"$E$753","v":"£000"},null,null,{"$f":"D868&D878","v":"LOAN 6If bullet:"}]
[null,null,null,{"$f":"$D$754","v":"If drawdown profile:"},{"$f":"$E$754","v":"£000"},null,null,{"$f":"D868&D879","v":"LOAN 6If drawdown profile:"}]
[null,null,null,{"$f":"$D$755","v":"Interest type:"},{"$f":"$E$755","v":"fixed/var."},null,{"$f":"ISERROR(MATCH(F880,lstInterestType,0))*1*(SUM(F878:BT879)>0)","v":0},{"$f":"D868&D880","v":"LOAN 6Interest type:"}]
[null,null,null,{"$f":"$D$756","v":"If fixed: annual interest rate"},{"$f":"$E$756","v":"%"},null,null,{"$f":"D868&D881","v":"LOAN 6If fixed: annual interest rate"}]
[null,null,null,{"$f":"$D$757","v":"If variable: floating rate peg"},{"$f":"$E$757","v":"e.g.LIBOR"},null,null,{"$f":"D868&D882","v":"LOAN 6If variable: floating rate peg"}]
[null,null,null,{"$f":"$D$758","v":"If variable: margin over float"},{"$f":"$E$758","v":"%"},null,null,{"$f":"D868&D883","v":"LOAN 6If variable: margin over float"}]
[null,null,null,{"$f":"$D$759","v":"Repayment method"},{"$f":"$E$759","v":"method"},null,{"$f":"ISERROR(MATCH(F884,lstRepayment,0))*1*(SUM(F878:BT879)>0)","v":0},{"$f":"D868&D884","v":"LOAN 6Repayment method"}]
[null,null,null,{"$f":"$D$760","v":"If Balloon - target end value:"},{"$f":"$E$760","v":"£000"},null,null,{"$f":"D868&D885","v":"LOAN 6If Balloon - target end value:"}]
[null,null,null,{"$f":"$D$761","v":"If Cash Sweep - % of available cash"},{"$f":"$E$761","v":"%"},null,null,{"$f":"D868&D886","v":"LOAN 6If Cash Sweep - % of available cash"}]
[null,null,null,{"$f":"$D$762","v":"If target cover - in period DSCR ratio"},{"$f":"$E$762","v":"ratio"},null,null,{"$f":"D868&D887","v":"LOAN 6If target cover - in period DSCR ratio"}]
[null,null,null,{"$f":"$D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"$E$763","v":"£000"},null,{"$f":"(F884=SYS_Admin!$D$567) * ((F878*(1+F874*F875)<>SUM(M888:BT888)*(F877=SYS_Admin!$D$566)*1) + (SUM(M879:BT879)*(1+F874*F875)<>SUM(M888:BT888)*(F877=SYS_Admin!$D$567)*1))","v":0},{"$f":"D868&D888","v":"LOAN 6If repayment profile (include wrapped fees):"}]
[null,null,null,{"$f":"$D$764","v":"Loan repayment start date"},{"$f":"$E$764","v":"date"},null,{"$f":"1*(F889<F872)*(SUM(F878:BT879)>0)","v":0},{"$f":"D868&D889","v":"LOAN 6Loan repayment start date"}]
[null,null,null,{"$f":"$D$765","v":"Loan interest start date"},{"$f":"$E$765","v":"date"},null,{"$f":"1*(F890<F872)*(SUM(F878:BT879)>0)","v":0},{"$f":"D868&D890","v":"LOAN 6Loan interest start date"}]
[null,null,null,{"$f":"$D$766","v":"Forgo interest prior to interest start date?"},{"$f":"$E$766","v":"T/F"},null,null,{"$f":"D868&D891","v":"LOAN 6Forgo interest prior to interest start date?"}]
[]
[null,null,{"$f":"MAX(C$725:C886)+1","v":7},{"$f":"\"LOAN \"&C893","v":"LOAN 7"}]
[]
[null,null,null,{"$f":"$D$745","v":"Loan issuer"},{"$f":"$E$745","v":"investor"},null,null,{"$f":"D893&D895","v":"LOAN 7Loan issuer"}]
[null,null,null,{"$f":"$D$746","v":"Loan receiver"},{"$f":"$E$746","v":"company"},null,null,{"$f":"D893&D896","v":"LOAN 7Loan receiver"}]
[null,null,null,{"$f":"$D$747","v":"Date of issue"},{"$f":"$E$747","v":"date"},null,null,{"$f":"D893&D897","v":"LOAN 7Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F897)*(M$5>=$F897)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F897)*(AS$5>=$F897)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$748","v":"Loan tenor"},{"$f":"$E$748","v":"years"},null,null,{"$f":"D893&D898","v":"LOAN 7Loan tenor"},null,null,null,null,{"$f":"SUM($M897:M897)*(SUM($L898:L898)<$F898)","v":0},{"$f":"SUM($M897:N897)*(SUM($L898:M898)<$F898)","v":0},{"$f":"SUM($M897:O897)*(SUM($L898:N898)<$F898)","v":0},{"$f":"SUM($M897:P897)*(SUM($L898:O898)<$F898)","v":0},{"$f":"SUM($M897:Q897)*(SUM($L898:P898)<$F898)","v":0},{"$f":"SUM($M897:R897)*(SUM($L898:Q898)<$F898)","v":0},{"$f":"SUM($M897:S897)*(SUM($L898:R898)<$F898)","v":0},{"$f":"SUM($M897:T897)*(SUM($L898:S898)<$F898)","v":0},{"$f":"SUM($M897:U897)*(SUM($L898:T898)<$F898)","v":0},{"$f":"SUM($M897:V897)*(SUM($L898:U898)<$F898)","v":0},{"$f":"SUM($M897:W897)*(SUM($L898:V898)<$F898)","v":0},{"$f":"SUM($M897:X897)*(SUM($L898:W898)<$F898)","v":0},{"$f":"SUM($M897:Y897)*(SUM($L898:X898)<$F898)","v":0},{"$f":"SUM($M897:Z897)*(SUM($L898:Y898)<$F898)","v":0},{"$f":"SUM($M897:AA897)*(SUM($L898:Z898)<$F898)","v":0},{"$f":"SUM($M897:AB897)*(SUM($L898:AA898)<$F898)","v":0},{"$f":"SUM($M897:AC897)*(SUM($L898:AB898)<$F898)","v":0},{"$f":"SUM($M897:AD897)*(SUM($L898:AC898)<$F898)","v":0},{"$f":"SUM($M897:AE897)*(SUM($L898:AD898)<$F898)","v":0},{"$f":"SUM($M897:AF897)*(SUM($L898:AE898)<$F898)","v":0},{"$f":"SUM($M897:AG897)*(SUM($L898:AF898)<$F898)","v":0},{"$f":"SUM($M897:AH897)*(SUM($L898:AG898)<$F898)","v":0},{"$f":"SUM($M897:AI897)*(SUM($L898:AH898)<$F898)","v":0},{"$f":"SUM($M897:AJ897)*(SUM($L898:AI898)<$F898)","v":0},{"$f":"SUM($M897:AK897)*(SUM($L898:AJ898)<$F898)","v":0},{"$f":"SUM($M897:AL897)*(SUM($L898:AK898)<$F898)","v":0},{"$f":"SUM($M897:AM897)*(SUM($L898:AL898)<$F898)","v":0},{"$f":"SUM($M897:AN897)*(SUM($L898:AM898)<$F898)","v":0},{"$f":"SUM($M897:AO897)*(SUM($L898:AN898)<$F898)","v":0},{"$f":"SUM($M897:AP897)*(SUM($L898:AO898)<$F898)","v":0},{"$f":"SUM($M897:AQ897)*(SUM($L898:AP898)<$F898)","v":0},{"$f":"SUM($M897:AR897)*(SUM($L898:AQ898)<$F898)","v":0},{"$f":"SUM($M897:AS897)*(SUM($L898:AR898)<$F898)","v":0},{"$f":"SUM($M897:AT897)*(SUM($L898:AS898)<$F898)","v":0},{"$f":"SUM($M897:AU897)*(SUM($L898:AT898)<$F898)","v":0},{"$f":"SUM($M897:AV897)*(SUM($L898:AU898)<$F898)","v":0},{"$f":"SUM($M897:AW897)*(SUM($L898:AV898)<$F898)","v":0},{"$f":"SUM($M897:AX897)*(SUM($L898:AW898)<$F898)","v":0},{"$f":"SUM($M897:AY897)*(SUM($L898:AX898)<$F898)","v":0},{"$f":"SUM($M897:AZ897)*(SUM($L898:AY898)<$F898)","v":0},{"$f":"SUM($M897:BA897)*(SUM($L898:AZ898)<$F898)","v":0},{"$f":"SUM($M897:BB897)*(SUM($L898:BA898)<$F898)","v":0},{"$f":"SUM($M897:BC897)*(SUM($L898:BB898)<$F898)","v":0},{"$f":"SUM($M897:BD897)*(SUM($L898:BC898)<$F898)","v":0},{"$f":"SUM($M897:BE897)*(SUM($L898:BD898)<$F898)","v":0},{"$f":"SUM($M897:BF897)*(SUM($L898:BE898)<$F898)","v":0},{"$f":"SUM($M897:BG897)*(SUM($L898:BF898)<$F898)","v":0},{"$f":"SUM($M897:BH897)*(SUM($L898:BG898)<$F898)","v":0},{"$f":"SUM($M897:BI897)*(SUM($L898:BH898)<$F898)","v":0},{"$f":"SUM($M897:BJ897)*(SUM($L898:BI898)<$F898)","v":0},{"$f":"SUM($M897:BK897)*(SUM($L898:BJ898)<$F898)","v":0},{"$f":"SUM($M897:BL897)*(SUM($L898:BK898)<$F898)","v":0},{"$f":"SUM($M897:BM897)*(SUM($L898:BL898)<$F898)","v":0},{"$f":"SUM($M897:BN897)*(SUM($L898:BM898)<$F898)","v":0},{"$f":"SUM($M897:BO897)*(SUM($L898:BN898)<$F898)","v":0},{"$f":"SUM($M897:BP897)*(SUM($L898:BO898)<$F898)","v":0},{"$f":"SUM($M897:BQ897)*(SUM($L898:BP898)<$F898)","v":0},{"$f":"SUM($M897:BR897)*(SUM($L898:BQ898)<$F898)","v":0},{"$f":"SUM($M897:BS897)*(SUM($L898:BR898)<$F898)","v":0},{"$f":"SUM($M897:BT897)*(SUM($L898:BS898)<$F898)","v":0}]
[null,null,null,{"$f":"$D$749","v":"Loan issue fees - % of principal"},"%",null,null,{"$f":"D893&D899","v":"LOAN 7Loan issue fees - % of principal"}]
[null,null,null,{"$f":"$D$750","v":"% of issue fees wrapped into debt"},"%",null,null,{"$f":"D893&D900","v":"LOAN 7% of issue fees wrapped into debt"}]
[null,null,null,{"$f":"$D$751","v":"Repayment priority"},{"$f":"$E$751","v":"Senior/junior"},null,null,{"$f":"D893&D901","v":"LOAN 7Repayment priority"}]
[null,null,null,{"$f":"$D$752","v":"Method of draw down"},{"$f":"$E$752","v":"method"},null,null,{"$f":"D893&D902","v":"LOAN 7Method of draw down"}]
[null,null,null,{"$f":"$D$753","v":"If bullet:"},{"$f":"$E$753","v":"£000"},null,null,{"$f":"D893&D903","v":"LOAN 7If bullet:"}]
[null,null,null,{"$f":"$D$754","v":"If drawdown profile:"},{"$f":"$E$754","v":"£000"},null,null,{"$f":"D893&D904","v":"LOAN 7If drawdown profile:"}]
[null,null,null,{"$f":"$D$755","v":"Interest type:"},{"$f":"$E$755","v":"fixed/var."},null,{"$f":"ISERROR(MATCH(F905,lstInterestType,0))*1*(SUM(F903:BT904)>0)","v":0},{"$f":"D893&D905","v":"LOAN 7Interest type:"}]
[null,null,null,{"$f":"$D$756","v":"If fixed: annual interest rate"},{"$f":"$E$756","v":"%"},null,null,{"$f":"D893&D906","v":"LOAN 7If fixed: annual interest rate"}]
[null,null,null,{"$f":"$D$757","v":"If variable: floating rate peg"},{"$f":"$E$757","v":"e.g.LIBOR"},null,null,{"$f":"D893&D907","v":"LOAN 7If variable: floating rate peg"}]
[null,null,null,{"$f":"$D$758","v":"If variable: margin over float"},{"$f":"$E$758","v":"%"},null,null,{"$f":"D893&D908","v":"LOAN 7If variable: margin over float"}]
[null,null,null,{"$f":"$D$759","v":"Repayment method"},{"$f":"$E$759","v":"method"},null,{"$f":"ISERROR(MATCH(F909,lstRepayment,0))*1*(SUM(F903:BT904)>0)","v":0},{"$f":"D893&D909","v":"LOAN 7Repayment method"}]
[null,null,null,{"$f":"$D$760","v":"If Balloon - target end value:"},{"$f":"$E$760","v":"£000"},null,null,{"$f":"D893&D910","v":"LOAN 7If Balloon - target end value:"}]
[null,null,null,{"$f":"$D$761","v":"If Cash Sweep - % of available cash"},{"$f":"$E$761","v":"%"},null,null,{"$f":"D893&D911","v":"LOAN 7If Cash Sweep - % of available cash"}]
[null,null,null,{"$f":"$D$762","v":"If target cover - in period DSCR ratio"},{"$f":"$E$762","v":"ratio"},null,null,{"$f":"D893&D912","v":"LOAN 7If target cover - in period DSCR ratio"}]
[null,null,null,{"$f":"$D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"$E$763","v":"£000"},null,{"$f":"(F909=SYS_Admin!$D$567) * ((F903*(1+F899*F900)<>SUM(M913:BT913)*(F902=SYS_Admin!$D$566)*1) + (SUM(M904:BT904)*(1+F899*F900)<>SUM(M913:BT913)*(F902=SYS_Admin!$D$567)*1))","v":0},{"$f":"D893&D913","v":"LOAN 7If repayment profile (include wrapped fees):"}]
[null,null,null,{"$f":"$D$764","v":"Loan repayment start date"},{"$f":"$E$764","v":"date"},null,{"$f":"1*(F914<F897)*(SUM(F903:BT904)>0)","v":0},{"$f":"D893&D914","v":"LOAN 7Loan repayment start date"}]
[null,null,null,{"$f":"$D$765","v":"Loan interest start date"},{"$f":"$E$765","v":"date"},null,{"$f":"1*(F915<F897)*(SUM(F903:BT904)>0)","v":0},{"$f":"D893&D915","v":"LOAN 7Loan interest start date"}]
[null,null,null,{"$f":"$D$766","v":"Forgo interest prior to interest start date?"},{"$f":"$E$766","v":"T/F"},null,null,{"$f":"D893&D916","v":"LOAN 7Forgo interest prior to interest start date?"}]
[]
[null,null,{"$f":"MAX(C$725:C911)+1","v":8},{"$f":"\"LOAN \"&C918","v":"LOAN 8"}]
[]
[null,null,null,{"$f":"$D$745","v":"Loan issuer"},{"$f":"$E$745","v":"investor"},null,null,{"$f":"D918&D920","v":"LOAN 8Loan issuer"}]
[null,null,null,{"$f":"$D$746","v":"Loan receiver"},{"$f":"$E$746","v":"company"},null,null,{"$f":"D918&D921","v":"LOAN 8Loan receiver"}]
[null,null,null,{"$f":"$D$747","v":"Date of issue"},{"$f":"$E$747","v":"date"},null,null,{"$f":"D918&D922","v":"LOAN 8Date of issue"},null,null,null,null,{"$f":"1*(M$4<=$F922)*(M$5>=$F922)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$F922)*(AS$5>=$F922)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$748","v":"Loan tenor"},{"$f":"$E$748","v":"years"},null,null,{"$f":"D918&D923","v":"LOAN 8Loan tenor"},null,null,null,null,{"$f":"SUM($M922:M922)*(SUM($L923:L923)<$F923)","v":0},{"$f":"SUM($M922:N922)*(SUM($L923:M923)<$F923)","v":0},{"$f":"SUM($M922:O922)*(SUM($L923:N923)<$F923)","v":0},{"$f":"SUM($M922:P922)*(SUM($L923:O923)<$F923)","v":0},{"$f":"SUM($M922:Q922)*(SUM($L923:P923)<$F923)","v":0},{"$f":"SUM($M922:R922)*(SUM($L923:Q923)<$F923)","v":0},{"$f":"SUM($M922:S922)*(SUM($L923:R923)<$F923)","v":0},{"$f":"SUM($M922:T922)*(SUM($L923:S923)<$F923)","v":0},{"$f":"SUM($M922:U922)*(SUM($L923:T923)<$F923)","v":0},{"$f":"SUM($M922:V922)*(SUM($L923:U923)<$F923)","v":0},{"$f":"SUM($M922:W922)*(SUM($L923:V923)<$F923)","v":0},{"$f":"SUM($M922:X922)*(SUM($L923:W923)<$F923)","v":0},{"$f":"SUM($M922:Y922)*(SUM($L923:X923)<$F923)","v":0},{"$f":"SUM($M922:Z922)*(SUM($L923:Y923)<$F923)","v":0},{"$f":"SUM($M922:AA922)*(SUM($L923:Z923)<$F923)","v":0},{"$f":"SUM($M922:AB922)*(SUM($L923:AA923)<$F923)","v":0},{"$f":"SUM($M922:AC922)*(SUM($L923:AB923)<$F923)","v":0},{"$f":"SUM($M922:AD922)*(SUM($L923:AC923)<$F923)","v":0},{"$f":"SUM($M922:AE922)*(SUM($L923:AD923)<$F923)","v":0},{"$f":"SUM($M922:AF922)*(SUM($L923:AE923)<$F923)","v":0},{"$f":"SUM($M922:AG922)*(SUM($L923:AF923)<$F923)","v":0},{"$f":"SUM($M922:AH922)*(SUM($L923:AG923)<$F923)","v":0},{"$f":"SUM($M922:AI922)*(SUM($L923:AH923)<$F923)","v":0},{"$f":"SUM($M922:AJ922)*(SUM($L923:AI923)<$F923)","v":0},{"$f":"SUM($M922:AK922)*(SUM($L923:AJ923)<$F923)","v":0},{"$f":"SUM($M922:AL922)*(SUM($L923:AK923)<$F923)","v":0},{"$f":"SUM($M922:AM922)*(SUM($L923:AL923)<$F923)","v":0},{"$f":"SUM($M922:AN922)*(SUM($L923:AM923)<$F923)","v":0},{"$f":"SUM($M922:AO922)*(SUM($L923:AN923)<$F923)","v":0},{"$f":"SUM($M922:AP922)*(SUM($L923:AO923)<$F923)","v":0},{"$f":"SUM($M922:AQ922)*(SUM($L923:AP923)<$F923)","v":0},{"$f":"SUM($M922:AR922)*(SUM($L923:AQ923)<$F923)","v":0},{"$f":"SUM($M922:AS922)*(SUM($L923:AR923)<$F923)","v":0},{"$f":"SUM($M922:AT922)*(SUM($L923:AS923)<$F923)","v":0},{"$f":"SUM($M922:AU922)*(SUM($L923:AT923)<$F923)","v":0},{"$f":"SUM($M922:AV922)*(SUM($L923:AU923)<$F923)","v":0},{"$f":"SUM($M922:AW922)*(SUM($L923:AV923)<$F923)","v":0},{"$f":"SUM($M922:AX922)*(SUM($L923:AW923)<$F923)","v":0},{"$f":"SUM($M922:AY922)*(SUM($L923:AX923)<$F923)","v":0},{"$f":"SUM($M922:AZ922)*(SUM($L923:AY923)<$F923)","v":0},{"$f":"SUM($M922:BA922)*(SUM($L923:AZ923)<$F923)","v":0},{"$f":"SUM($M922:BB922)*(SUM($L923:BA923)<$F923)","v":0},{"$f":"SUM($M922:BC922)*(SUM($L923:BB923)<$F923)","v":0},{"$f":"SUM($M922:BD922)*(SUM($L923:BC923)<$F923)","v":0},{"$f":"SUM($M922:BE922)*(SUM($L923:BD923)<$F923)","v":0},{"$f":"SUM($M922:BF922)*(SUM($L923:BE923)<$F923)","v":0},{"$f":"SUM($M922:BG922)*(SUM($L923:BF923)<$F923)","v":0},{"$f":"SUM($M922:BH922)*(SUM($L923:BG923)<$F923)","v":0},{"$f":"SUM($M922:BI922)*(SUM($L923:BH923)<$F923)","v":0},{"$f":"SUM($M922:BJ922)*(SUM($L923:BI923)<$F923)","v":0},{"$f":"SUM($M922:BK922)*(SUM($L923:BJ923)<$F923)","v":0},{"$f":"SUM($M922:BL922)*(SUM($L923:BK923)<$F923)","v":0},{"$f":"SUM($M922:BM922)*(SUM($L923:BL923)<$F923)","v":0},{"$f":"SUM($M922:BN922)*(SUM($L923:BM923)<$F923)","v":0},{"$f":"SUM($M922:BO922)*(SUM($L923:BN923)<$F923)","v":0},{"$f":"SUM($M922:BP922)*(SUM($L923:BO923)<$F923)","v":0},{"$f":"SUM($M922:BQ922)*(SUM($L923:BP923)<$F923)","v":0},{"$f":"SUM($M922:BR922)*(SUM($L923:BQ923)<$F923)","v":0},{"$f":"SUM($M922:BS922)*(SUM($L923:BR923)<$F923)","v":0},{"$f":"SUM($M922:BT922)*(SUM($L923:BS923)<$F923)","v":0}]
[null,null,null,{"$f":"$D$749","v":"Loan issue fees - % of principal"},"%",null,null,{"$f":"D918&D924","v":"LOAN 8Loan issue fees - % of principal"}]
[null,null,null,{"$f":"$D$750","v":"% of issue fees wrapped into debt"},"%",null,null,{"$f":"D918&D925","v":"LOAN 8% of issue fees wrapped into debt"}]
[null,null,null,{"$f":"$D$751","v":"Repayment priority"},{"$f":"$E$751","v":"Senior/junior"},null,null,{"$f":"D918&D926","v":"LOAN 8Repayment priority"}]
[null,null,null,{"$f":"$D$752","v":"Method of draw down"},{"$f":"$E$752","v":"method"},null,null,{"$f":"D918&D927","v":"LOAN 8Method of draw down"}]
[null,null,null,{"$f":"$D$753","v":"If bullet:"},{"$f":"$E$753","v":"£000"},null,null,{"$f":"D918&D928","v":"LOAN 8If bullet:"}]
[null,null,null,{"$f":"$D$754","v":"If drawdown profile:"},{"$f":"$E$754","v":"£000"},null,null,{"$f":"D918&D929","v":"LOAN 8If drawdown profile:"}]
[null,null,null,{"$f":"$D$755","v":"Interest type:"},{"$f":"$E$755","v":"fixed/var."},null,{"$f":"ISERROR(MATCH(F930,lstInterestType,0))*1*(SUM(F928:BT929)>0)","v":0},{"$f":"D918&D930","v":"LOAN 8Interest type:"}]
[null,null,null,{"$f":"$D$756","v":"If fixed: annual interest rate"},{"$f":"$E$756","v":"%"},null,null,{"$f":"D918&D931","v":"LOAN 8If fixed: annual interest rate"}]
[null,null,null,{"$f":"$D$757","v":"If variable: floating rate peg"},{"$f":"$E$757","v":"e.g.LIBOR"},null,null,{"$f":"D918&D932","v":"LOAN 8If variable: floating rate peg"}]
[null,null,null,{"$f":"$D$758","v":"If variable: margin over float"},{"$f":"$E$758","v":"%"},null,null,{"$f":"D918&D933","v":"LOAN 8If variable: margin over float"}]
[null,null,null,{"$f":"$D$759","v":"Repayment method"},{"$f":"$E$759","v":"method"},null,{"$f":"ISERROR(MATCH(F934,lstRepayment,0))*1*(SUM(F928:BT929)>0)","v":0},{"$f":"D918&D934","v":"LOAN 8Repayment method"}]
[null,null,null,{"$f":"$D$760","v":"If Balloon - target end value:"},{"$f":"$E$760","v":"£000"},null,null,{"$f":"D918&D935","v":"LOAN 8If Balloon - target end value:"}]
[null,null,null,{"$f":"$D$761","v":"If Cash Sweep - % of available cash"},{"$f":"$E$761","v":"%"},null,null,{"$f":"D918&D936","v":"LOAN 8If Cash Sweep - % of available cash"}]
[null,null,null,{"$f":"$D$762","v":"If target cover - in period DSCR ratio"},{"$f":"$E$762","v":"ratio"},null,null,{"$f":"D918&D937","v":"LOAN 8If target cover - in period DSCR ratio"}]
[null,null,null,{"$f":"$D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"$E$763","v":"£000"},null,{"$f":"(F934=SYS_Admin!$D$567) * ((F928*(1+F924*F925)<>SUM(M938:BT938)*(F927=SYS_Admin!$D$566)*1) + (SUM(M929:BT929)*(1+F924*F925)<>SUM(M938:BT938)*(F927=SYS_Admin!$D$567)*1))","v":0},{"$f":"D918&D938","v":"LOAN 8If repayment profile (include wrapped fees):"}]
[null,null,null,{"$f":"$D$764","v":"Loan repayment start date"},{"$f":"$E$764","v":"date"},null,{"$f":"1*(F939<F922)*(SUM(F928:BT929)>0)","v":0},{"$f":"D918&D939","v":"LOAN 8Loan repayment start date"}]
[null,null,null,{"$f":"$D$765","v":"Loan interest start date"},{"$f":"$E$765","v":"date"},null,{"$f":"1*(F940<F922)*(SUM(F928:BT929)>0)","v":0},{"$f":"D918&D940","v":"LOAN 8Loan interest start date"}]
[null,null,null,{"$f":"$D$766","v":"Forgo interest prior to interest start date?"},{"$f":"$E$766","v":"T/F"},null,null,{"$f":"D918&D941","v":"LOAN 8Forgo interest prior to interest start date?"}]
[]
[null,null,null,"LEASES"]
[]
[null,null,null,null,"% Capex Leased","Prem./(disc.): l'ee to l'or","Lease Start","Lease Duration","Lease type","Purchases by lessor?","Interest charge","Prem./(disc.): l'or to l'ee"]
[null,null,null,null,"%","%","Year","Years","Opp./Fin.","T/F","Annual %","%"]
[null,null,null,{"$f":"SYS_Admin!D241","v":"Generation"}]
[null,null,null,{"$f":"SYS_Admin!D242","v":"Distribution"}]
[null,null,null,{"$f":"SYS_Admin!D243","v":"Retail"}]
[]
[null,null,null,"CASH RESERVES (OTHER THAN REPEX SINKING FUND)"]
[]
[null,null,null,"MAINTENANCE RESERVE"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Apply a maintenance reserve?","T/F",null,false,false,false]
[null,null,null,"Number of years to hold in reserve","years",null,1,1,1]
[]
[null,null,null,"DEBT SERVICE RESERVE"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Apply a debt service reserve?","T/F",null,false,false,false]
[null,null,null,"Number of years to hold in reserve","years",null,1,1,1]
[]
[null,null,null,"OVERDRAFT"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Maximum overdraft limit","£000"]
[null,null,null,"Overdraft annual interest rate","%"]
[null,null,null,"Cash sweep to overdraft %","%"]
[]
[null,null,null,"EQUITY"]
[]
[null,null,null,"DIVIDENDS"]
[]
[null,null,null,"Apply companies act rules for divis?","T/F",false,{"$f":"IF(F976=\"\",TRUE,F976)","v":false}]
[]
[null,null,null,"Percentage of distributable reserves distributed:"]
[null,null,null,{"$f":"$F$637","v":"OpCo1"},"%",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"$F$638","v":"OpCo2"},"%",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"$F$639","v":"OpCo3"},"%",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"INVESTORS"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Investor 1","SELECT",null,"Local Authority","Local Authority","Local Authority",null,{"$f":"K985+1","v":1},null,{"$f":"(F986<>\"\")*(COUNTA(F986:F986)<>K986)*1","v":0},{"$f":"(G986<>\"\")*(COUNTA(G986:G986)<>K986)*1","v":0},{"$f":"(H986<>\"\")*(COUNTA(H986:H986)<>K986)*1","v":0},{"$f":"(I986<>\"\")*(COUNTA(I986:I986)<>K986)*1","v":0}]
[null,null,null,"Investor 2","SELECT",null,null,null,null,null,{"$f":"K986+1","v":2},null,{"$f":"(F987<>\"\")*(COUNTA(F986:F987)<>K987)*1","v":0},{"$f":"(G987<>\"\")*(COUNTA(G986:G987)<>K987)*1","v":0},{"$f":"(H987<>\"\")*(COUNTA(H986:H987)<>K987)*1","v":0},{"$f":"(I987<>\"\")*(COUNTA(I986:I987)<>K987)*1","v":0}]
[null,null,null,"Investor 3","SELECT",null,null,null,null,null,{"$f":"K987+1","v":3},null,{"$f":"(F988<>\"\")*(COUNTA(F986:F988)<>K988)*1","v":0},{"$f":"(G988<>\"\")*(COUNTA(G986:G988)<>K988)*1","v":0},{"$f":"(H988<>\"\")*(COUNTA(H986:H988)<>K988)*1","v":0},{"$f":"(I988<>\"\")*(COUNTA(I986:I988)<>K988)*1","v":0}]
[null,null,null,"Investor 4","SELECT",null,null,null,null,null,{"$f":"K988+1","v":4},null,{"$f":"(F989<>\"\")*(COUNTA(F986:F989)<>K989)*1","v":0},{"$f":"(G989<>\"\")*(COUNTA(G986:G989)<>K989)*1","v":0},{"$f":"(H989<>\"\")*(COUNTA(H986:H989)<>K989)*1","v":0},{"$f":"(I989<>\"\")*(COUNTA(I986:I989)<>K989)*1","v":0}]
[null,null,null,"Investor 5","SELECT",null,null,null,null,null,{"$f":"K989+1","v":5},null,{"$f":"(F990<>\"\")*(COUNTA(F986:F990)<>K990)*1","v":0},{"$f":"(G990<>\"\")*(COUNTA(G986:G990)<>K990)*1","v":0},{"$f":"(H990<>\"\")*(COUNTA(H986:H990)<>K990)*1","v":0},{"$f":"(I990<>\"\")*(COUNTA(I986:I990)<>K990)*1","v":0}]
[]
[]
[null,null,null,"AVAILABLE EQUITY OVER INITIAL CONSTRUCTION PHASE"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Investor 1","£000",null,30000,30000,30000,null,{"$f":"K995+1","v":1},null,{"$f":"(F996<>\"\")*(COUNTA(F996:F996)<>K996)*1","v":0},{"$f":"(G996<>\"\")*(COUNTA(G996:G996)<>K996)*1","v":0},{"$f":"(H996<>\"\")*(COUNTA(H996:H996)<>K996)*1","v":0},{"$f":"(I996<>\"\")*(COUNTA(I996:I996)<>K996)*1","v":0}]
[null,null,null,"Investor 2","£000",null,null,null,null,null,{"$f":"K996+1","v":2},null,{"$f":"(F997<>\"\")*(COUNTA(F996:F997)<>K997)*1","v":0},{"$f":"(G997<>\"\")*(COUNTA(G996:G997)<>K997)*1","v":0},{"$f":"(H997<>\"\")*(COUNTA(H996:H997)<>K997)*1","v":0},{"$f":"(I997<>\"\")*(COUNTA(I996:I997)<>K997)*1","v":0}]
[null,null,null,"Investor 3","£000",null,null,null,null,null,{"$f":"K997+1","v":3},null,{"$f":"(F998<>\"\")*(COUNTA(F996:F998)<>K998)*1","v":0},{"$f":"(G998<>\"\")*(COUNTA(G996:G998)<>K998)*1","v":0},{"$f":"(H998<>\"\")*(COUNTA(H996:H998)<>K998)*1","v":0},{"$f":"(I998<>\"\")*(COUNTA(I996:I998)<>K998)*1","v":0}]
[null,null,null,"Investor 4","£000",null,null,null,null,null,{"$f":"K998+1","v":4},null,{"$f":"(F999<>\"\")*(COUNTA(F996:F999)<>K999)*1","v":0},{"$f":"(G999<>\"\")*(COUNTA(G996:G999)<>K999)*1","v":0},{"$f":"(H999<>\"\")*(COUNTA(H996:H999)<>K999)*1","v":0},{"$f":"(I999<>\"\")*(COUNTA(I996:I999)<>K999)*1","v":0}]
[null,null,null,"Investor 5","£000",null,null,null,null,null,{"$f":"K999+1","v":5},null,{"$f":"(F1000<>\"\")*(COUNTA(F996:F1000)<>K1000)*1","v":0},{"$f":"(G1000<>\"\")*(COUNTA(G996:G1000)<>K1000)*1","v":0},{"$f":"(H1000<>\"\")*(COUNTA(H996:H1000)<>K1000)*1","v":0},{"$f":"(I1000<>\"\")*(COUNTA(I996:I1000)<>K1000)*1","v":0}]
[]
[]
[null,null,null,"CONTINGENT EQUITY OVER INITIAL CONSTRUCTION PHASE"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Investor 1","£000",null,null,null,null,null,{"$f":"K1005+1","v":1},null,{"$f":"(F1006<>\"\")*(COUNTA(F1006:F1006)<>K1006)*1","v":0},{"$f":"(G1006<>\"\")*(COUNTA(G1006:G1006)<>K1006)*1","v":0},{"$f":"(H1006<>\"\")*(COUNTA(H1006:H1006)<>K1006)*1","v":0},{"$f":"(I1006<>\"\")*(COUNTA(I1006:I1006)<>K1006)*1","v":0}]
[null,null,null,"Investor 2","£000",null,null,null,null,null,{"$f":"K1006+1","v":2},null,{"$f":"(F1007<>\"\")*(COUNTA(F1006:F1007)<>K1007)*1","v":0},{"$f":"(G1007<>\"\")*(COUNTA(G1006:G1007)<>K1007)*1","v":0},{"$f":"(H1007<>\"\")*(COUNTA(H1006:H1007)<>K1007)*1","v":0},{"$f":"(I1007<>\"\")*(COUNTA(I1006:I1007)<>K1007)*1","v":0}]
[null,null,null,"Investor 3","£000",null,null,null,null,null,{"$f":"K1007+1","v":3},null,{"$f":"(F1008<>\"\")*(COUNTA(F1006:F1008)<>K1008)*1","v":0},{"$f":"(G1008<>\"\")*(COUNTA(G1006:G1008)<>K1008)*1","v":0},{"$f":"(H1008<>\"\")*(COUNTA(H1006:H1008)<>K1008)*1","v":0},{"$f":"(I1008<>\"\")*(COUNTA(I1006:I1008)<>K1008)*1","v":0}]
[null,null,null,"Investor 4","£000",null,null,null,null,null,{"$f":"K1008+1","v":4},null,{"$f":"(F1009<>\"\")*(COUNTA(F1006:F1009)<>K1009)*1","v":0},{"$f":"(G1009<>\"\")*(COUNTA(G1006:G1009)<>K1009)*1","v":0},{"$f":"(H1009<>\"\")*(COUNTA(H1006:H1009)<>K1009)*1","v":0},{"$f":"(I1009<>\"\")*(COUNTA(I1006:I1009)<>K1009)*1","v":0}]
[null,null,null,"Investor 5","£000",null,null,null,null,null,{"$f":"K1009+1","v":5},null,{"$f":"(F1010<>\"\")*(COUNTA(F1006:F1010)<>K1010)*1","v":0},{"$f":"(G1010<>\"\")*(COUNTA(G1006:G1010)<>K1010)*1","v":0},{"$f":"(H1010<>\"\")*(COUNTA(H1006:H1010)<>K1010)*1","v":0},{"$f":"(I1010<>\"\")*(COUNTA(I1006:I1010)<>K1010)*1","v":0}]
[]
[null,null,null,"% OWNERSHIP"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Investor 1","%",null,{"$f":"1-SUM(G1016:G1019)","v":1},{"$f":"1-SUM(H1016:H1019)","v":1},{"$f":"1-SUM(I1016:I1019)","v":1},null,{"$f":"K1014+1","v":1},null,{"$f":"(F1015<>\"\")*(COUNTA(F1015:F1015)<>K1015)*1","v":0},{"$f":"(G1015<>\"\")*(COUNTA(G1015:G1015)<>K1015)*1","v":0},{"$f":"(H1015<>\"\")*(COUNTA(H1015:H1015)<>K1015)*1","v":0},{"$f":"(I1015<>\"\")*(COUNTA(I1015:I1015)<>K1015)*1","v":0}]
[null,null,null,"Investor 2","%",null,null,null,null,null,{"$f":"K1015+1","v":2},null,{"$f":"(F1016<>\"\")*(COUNTA(F1015:F1016)<>K1016)*1","v":0},{"$f":"(G1016<>\"\")*(COUNTA(G1015:G1016)<>K1016)*1","v":0},{"$f":"(H1016<>\"\")*(COUNTA(H1015:H1016)<>K1016)*1","v":0},{"$f":"(I1016<>\"\")*(COUNTA(I1015:I1016)<>K1016)*1","v":0}]
[null,null,null,"Investor 3","%",null,null,null,null,null,{"$f":"K1016+1","v":3},null,{"$f":"(F1017<>\"\")*(COUNTA(F1015:F1017)<>K1017)*1","v":0},{"$f":"(G1017<>\"\")*(COUNTA(G1015:G1017)<>K1017)*1","v":0},{"$f":"(H1017<>\"\")*(COUNTA(H1015:H1017)<>K1017)*1","v":0},{"$f":"(I1017<>\"\")*(COUNTA(I1015:I1017)<>K1017)*1","v":0}]
[null,null,null,"Investor 4","%",null,null,null,null,null,{"$f":"K1017+1","v":4},null,{"$f":"(F1018<>\"\")*(COUNTA(F1015:F1018)<>K1018)*1","v":0},{"$f":"(G1018<>\"\")*(COUNTA(G1015:G1018)<>K1018)*1","v":0},{"$f":"(H1018<>\"\")*(COUNTA(H1015:H1018)<>K1018)*1","v":0},{"$f":"(I1018<>\"\")*(COUNTA(I1015:I1018)<>K1018)*1","v":0}]
[null,null,null,"Investor 5","%",null,null,null,null,null,{"$f":"K1018+1","v":5},null,{"$f":"(F1019<>\"\")*(COUNTA(F1015:F1019)<>K1019)*1","v":0},{"$f":"(G1019<>\"\")*(COUNTA(G1015:G1019)<>K1019)*1","v":0},{"$f":"(H1019<>\"\")*(COUNTA(H1015:H1019)<>K1019)*1","v":0},{"$f":"(I1019<>\"\")*(COUNTA(I1015:I1019)<>K1019)*1","v":0}]
[]
[]
[null,null,null,"SHARE OF DIVIDEND STREAMS (Asymmetric if different to % ownership)"]
[]
[null,null,null,null,null,null,{"$f":"$F$637","v":"OpCo1"},{"$f":"$F$638","v":"OpCo2"},{"$f":"$F$639","v":"OpCo3"}]
[null,null,null,"Investor 1","%",null,{"$f":"1-SUM(G1026:G1029)","v":1},{"$f":"1-SUM(H1026:H1029)","v":1},{"$f":"1-SUM(I1026:I1029)","v":1},null,{"$f":"K1024+1","v":1},null,{"$f":"(F1025<>\"\")*(COUNTA(F1025:F1025)<>K1025)*1","v":0},{"$f":"(G1025<>\"\")*(COUNTA(G1025:G1025)<>K1025)*1","v":0},{"$f":"(H1025<>\"\")*(COUNTA(H1025:H1025)<>K1025)*1","v":0},{"$f":"(I1025<>\"\")*(COUNTA(I1025:I1025)<>K1025)*1","v":0}]
[null,null,null,"Investor 2","%",null,null,null,null,null,{"$f":"K1025+1","v":2},null,{"$f":"(F1026<>\"\")*(COUNTA(F1025:F1026)<>K1026)*1","v":0},{"$f":"(G1026<>\"\")*(COUNTA(G1025:G1026)<>K1026)*1","v":0},{"$f":"(H1026<>\"\")*(COUNTA(H1025:H1026)<>K1026)*1","v":0},{"$f":"(I1026<>\"\")*(COUNTA(I1025:I1026)<>K1026)*1","v":0}]
[null,null,null,"Investor 3","%",null,null,null,null,null,{"$f":"K1026+1","v":3},null,{"$f":"(F1027<>\"\")*(COUNTA(F1025:F1027)<>K1027)*1","v":0},{"$f":"(G1027<>\"\")*(COUNTA(G1025:G1027)<>K1027)*1","v":0},{"$f":"(H1027<>\"\")*(COUNTA(H1025:H1027)<>K1027)*1","v":0},{"$f":"(I1027<>\"\")*(COUNTA(I1025:I1027)<>K1027)*1","v":0}]
[null,null,null,"Investor 4","%",null,null,null,null,null,{"$f":"K1027+1","v":4},null,{"$f":"(F1028<>\"\")*(COUNTA(F1025:F1028)<>K1028)*1","v":0},{"$f":"(G1028<>\"\")*(COUNTA(G1025:G1028)<>K1028)*1","v":0},{"$f":"(H1028<>\"\")*(COUNTA(H1025:H1028)<>K1028)*1","v":0},{"$f":"(I1028<>\"\")*(COUNTA(I1025:I1028)<>K1028)*1","v":0}]
[null,null,null,"Investor 5","%",null,null,null,null,null,{"$f":"K1028+1","v":5},null,{"$f":"(F1029<>\"\")*(COUNTA(F1025:F1029)<>K1029)*1","v":0},{"$f":"(G1029<>\"\")*(COUNTA(G1025:G1029)<>K1029)*1","v":0},{"$f":"(H1029<>\"\")*(COUNTA(H1025:H1029)<>K1029)*1","v":0},{"$f":"(I1029<>\"\")*(COUNTA(I1025:I1029)<>K1029)*1","v":0}]
[]
[]
[null,"END OF SHEET"]

{"sheet":"Project Calcs >>>","index":16,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DELIBERATELY BLANK"]

{"sheet":"CALC_Customers_ANN","index":17,"n_rows":1157,"n_cols":72,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"I398+I965","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CALC_Customers_ANN"},null,null,null,null,null,null,null,null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[null,null,null,null,null,null,null,null,null,null,"Days in period",null,{"$f":"(M5-M4+1)","v":365},{"$f":"(N5-N4+1)","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"CUSTOMER DEMAND"]
[]
[null,null,null,"BY CUSTOMER: PRE-ENERGY EFFICIENCY"]
[]
[null,null,null,"Customer",null,null,{"$f":"INP_EBalance!F14","v":"Tariff"},{"$f":"INP_EBalance!G14","v":"Type"},null,null,"GWh"]
[null,null,null,{"$f":"INP_EBalance!$D$15","v":0},"kWh",null,{"$f":"INP_EBalance!$F$15","v":0},{"$f":"INP_EBalance!$G$15","v":0},null,null,{"$f":"SUM(M15:BT15)/(10^6)","v":0},null,{"$f":"INP_EBalance!M15","v":0},{"$f":"INP_EBalance!N15","v":0},{"$f":"INP_EBalance!O15","v":0},{"$f":"INP_EBalance!P15","v":0},{"$f":"INP_EBalance!Q15","v":0},{"$f":"INP_EBalance!R15","v":0},{"$f":"INP_EBalance!S15","v":0},{"$f":"INP_EBalance!T15","v":0},{"$f":"INP_EBalance!U15","v":0},{"$f":"INP_EBalance!V15","v":0},{"$f":"INP_EBalance!W15","v":0},{"$f":"INP_EBalance!X15","v":0},{"$f":"INP_EBalance!Y15","v":0},{"$f":"INP_EBalance!Z15","v":0},{"$f":"INP_EBalance!AA15","v":0},{"$f":"INP_EBalance!AB15","v":0},{"$f":"INP_EBalance!AC15","v":0},{"$f":"INP_EBalance!AD15","v":0},{"$f":"INP_EBalance!AE15","v":0},{"$f":"INP_EBalance!AF15","v":0},{"$f":"INP_EBalance!AG15","v":0},{"$f":"INP_EBalance!AH15","v":0},{"$f":"INP_EBalance!AI15","v":0},{"$f":"INP_EBalance!AJ15","v":0},{"$f":"INP_EBalance!AK15","v":0},{"$f":"INP_EBalance!AL15","v":0},{"$f":"INP_EBalance!AM15","v":0},{"$f":"INP_EBalance!AN15","v":0},{"$f":"INP_EBalance!AO15","v":0},{"$f":"INP_EBalance!AP15","v":0},{"$f":"INP_EBalance!AQ15","v":0},{"$f":"INP_EBalance!AR15","v":0},{"$f":"INP_EBalance!AS15","v":0},{"$f":"INP_EBalance!AT15","v":0},{"$f":"INP_EBalance!AU15","v":0},{"$f":"INP_EBalance!AV15","v":0},{"$f":"INP_EBalance!AW15","v":0},{"$f":"INP_EBalance!AX15","v":0},{"$f":"INP_EBalance!AY15","v":0},{"$f":"INP_EBalance!AZ15","v":0},{"$f":"INP_EBalance!BA15","v":0},{"$f":"INP_EBalance!BB15","v":0},{"$f":"INP_EBalance!BC15","v":0},{"$f":"INP_EBalance!BD15","v":0},{"$f":"INP_EBalance!BE15","v":0},{"$f":"INP_EBalance!BF15","v":0},{"$f":"INP_EBalance!BG15","v":0},{"$f":"INP_EBalance!BH15","v":0},{"$f":"INP_EBalance!BI15","v":0},{"$f":"INP_EBalance!BJ15","v":0},{"$f":"INP_EBalance!BK15","v":0},{"$f":"INP_EBalance!BL15","v":0},{"$f":"INP_EBalance!BM15","v":0},{"$f":"INP_EBalance!BN15","v":0},{"$f":"INP_EBalance!BO15","v":0},{"$f":"INP_EBalance!BP15","v":0},{"$f":"INP_EBalance!BQ15","v":0},{"$f":"INP_EBalance!BR15","v":0},{"$f":"INP_EBalance!BS15","v":0},{"$f":"INP_EBalance!BT15","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$16","v":0},"kWh",null,{"$f":"INP_EBalance!$F$16","v":0},{"$f":"INP_EBalance!$G$16","v":0},null,null,{"$f":"SUM(M16:BT16)/(10^6)","v":0},null,{"$f":"INP_EBalance!M16","v":0},{"$f":"INP_EBalance!N16","v":0},{"$f":"INP_EBalance!O16","v":0},{"$f":"INP_EBalance!P16","v":0},{"$f":"INP_EBalance!Q16","v":0},{"$f":"INP_EBalance!R16","v":0},{"$f":"INP_EBalance!S16","v":0},{"$f":"INP_EBalance!T16","v":0},{"$f":"INP_EBalance!U16","v":0},{"$f":"INP_EBalance!V16","v":0},{"$f":"INP_EBalance!W16","v":0},{"$f":"INP_EBalance!X16","v":0},{"$f":"INP_EBalance!Y16","v":0},{"$f":"INP_EBalance!Z16","v":0},{"$f":"INP_EBalance!AA16","v":0},{"$f":"INP_EBalance!AB16","v":0},{"$f":"INP_EBalance!AC16","v":0},{"$f":"INP_EBalance!AD16","v":0},{"$f":"INP_EBalance!AE16","v":0},{"$f":"INP_EBalance!AF16","v":0},{"$f":"INP_EBalance!AG16","v":0},{"$f":"INP_EBalance!AH16","v":0},{"$f":"INP_EBalance!AI16","v":0},{"$f":"INP_EBalance!AJ16","v":0},{"$f":"INP_EBalance!AK16","v":0},{"$f":"INP_EBalance!AL16","v":0},{"$f":"INP_EBalance!AM16","v":0},{"$f":"INP_EBalance!AN16","v":0},{"$f":"INP_EBalance!AO16","v":0},{"$f":"INP_EBalance!AP16","v":0},{"$f":"INP_EBalance!AQ16","v":0},{"$f":"INP_EBalance!AR16","v":0},{"$f":"INP_EBalance!AS16","v":0},{"$f":"INP_EBalance!AT16","v":0},{"$f":"INP_EBalance!AU16","v":0},{"$f":"INP_EBalance!AV16","v":0},{"$f":"INP_EBalance!AW16","v":0},{"$f":"INP_EBalance!AX16","v":0},{"$f":"INP_EBalance!AY16","v":0},{"$f":"INP_EBalance!AZ16","v":0},{"$f":"INP_EBalance!BA16","v":0},{"$f":"INP_EBalance!BB16","v":0},{"$f":"INP_EBalance!BC16","v":0},{"$f":"INP_EBalance!BD16","v":0},{"$f":"INP_EBalance!BE16","v":0},{"$f":"INP_EBalance!BF16","v":0},{"$f":"INP_EBalance!BG16","v":0},{"$f":"INP_EBalance!BH16","v":0},{"$f":"INP_EBalance!BI16","v":0},{"$f":"INP_EBalance!BJ16","v":0},{"$f":"INP_EBalance!BK16","v":0},{"$f":"INP_EBalance!BL16","v":0},{"$f":"INP_EBalance!BM16","v":0},{"$f":"INP_EBalance!BN16","v":0},{"$f":"INP_EBalance!BO16","v":0},{"$f":"INP_EBalance!BP16","v":0},{"$f":"INP_EBalance!BQ16","v":0},{"$f":"INP_EBalance!BR16","v":0},{"$f":"INP_EBalance!BS16","v":0},{"$f":"INP_EBalance!BT16","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$17","v":0},"kWh",null,{"$f":"INP_EBalance!$F$17","v":0},{"$f":"INP_EBalance!$G$17","v":0},null,null,0,null,{"$f":"INP_EBalance!M17","v":0},{"$f":"INP_EBalance!N17","v":0},{"$f":"INP_EBalance!O17","v":0},{"$f":"INP_EBalance!P17","v":0},{"$f":"INP_EBalance!Q17","v":0},{"$f":"INP_EBalance!R17","v":0},{"$f":"INP_EBalance!S17","v":0},{"$f":"INP_EBalance!T17","v":0},{"$f":"INP_EBalance!U17","v":0},{"$f":"INP_EBalance!V17","v":0},{"$f":"INP_EBalance!W17","v":0},{"$f":"INP_EBalance!X17","v":0},{"$f":"INP_EBalance!Y17","v":0},{"$f":"INP_EBalance!Z17","v":0},{"$f":"INP_EBalance!AA17","v":0},{"$f":"INP_EBalance!AB17","v":0},{"$f":"INP_EBalance!AC17","v":0},{"$f":"INP_EBalance!AD17","v":0},{"$f":"INP_EBalance!AE17","v":0},{"$f":"INP_EBalance!AF17","v":0},{"$f":"INP_EBalance!AG17","v":0},{"$f":"INP_EBalance!AH17","v":0},{"$f":"INP_EBalance!AI17","v":0},{"$f":"INP_EBalance!AJ17","v":0},{"$f":"INP_EBalance!AK17","v":0},{"$f":"INP_EBalance!AL17","v":0},{"$f":"INP_EBalance!AM17","v":0},{"$f":"INP_EBalance!AN17","v":0},{"$f":"INP_EBalance!AO17","v":0},{"$f":"INP_EBalance!AP17","v":0},{"$f":"INP_EBalance!AQ17","v":0},{"$f":"INP_EBalance!AR17","v":0},{"$f":"INP_EBalance!AS17","v":0},{"$f":"INP_EBalance!AT17","v":0},{"$f":"INP_EBalance!AU17","v":0},{"$f":"INP_EBalance!AV17","v":0},{"$f":"INP_EBalance!AW17","v":0},{"$f":"INP_EBalance!AX17","v":0},{"$f":"INP_EBalance!AY17","v":0},{"$f":"INP_EBalance!AZ17","v":0},{"$f":"INP_EBalance!BA17","v":0},{"$f":"INP_EBalance!BB17","v":0},{"$f":"INP_EBalance!BC17","v":0},{"$f":"INP_EBalance!BD17","v":0},{"$f":"INP_EBalance!BE17","v":0},{"$f":"INP_EBalance!BF17","v":0},{"$f":"INP_EBalance!BG17","v":0},{"$f":"INP_EBalance!BH17","v":0},{"$f":"INP_EBalance!BI17","v":0},{"$f":"INP_EBalance!BJ17","v":0},{"$f":"INP_EBalance!BK17","v":0},{"$f":"INP_EBalance!BL17","v":0},{"$f":"INP_EBalance!BM17","v":0},{"$f":"INP_EBalance!BN17","v":0},{"$f":"INP_EBalance!BO17","v":0},{"$f":"INP_EBalance!BP17","v":0},{"$f":"INP_EBalance!BQ17","v":0},{"$f":"INP_EBalance!BR17","v":0},{"$f":"INP_EBalance!BS17","v":0},{"$f":"INP_EBalance!BT17","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$18","v":0},"kWh",null,{"$f":"INP_EBalance!$F$18","v":0},{"$f":"INP_EBalance!$G$18","v":0},null,null,0,null,{"$f":"INP_EBalance!M18","v":0},{"$f":"INP_EBalance!N18","v":0},{"$f":"INP_EBalance!O18","v":0},{"$f":"INP_EBalance!P18","v":0},{"$f":"INP_EBalance!Q18","v":0},{"$f":"INP_EBalance!R18","v":0},{"$f":"INP_EBalance!S18","v":0},{"$f":"INP_EBalance!T18","v":0},{"$f":"INP_EBalance!U18","v":0},{"$f":"INP_EBalance!V18","v":0},{"$f":"INP_EBalance!W18","v":0},{"$f":"INP_EBalance!X18","v":0},{"$f":"INP_EBalance!Y18","v":0},{"$f":"INP_EBalance!Z18","v":0},{"$f":"INP_EBalance!AA18","v":0},{"$f":"INP_EBalance!AB18","v":0},{"$f":"INP_EBalance!AC18","v":0},{"$f":"INP_EBalance!AD18","v":0},{"$f":"INP_EBalance!AE18","v":0},{"$f":"INP_EBalance!AF18","v":0},{"$f":"INP_EBalance!AG18","v":0},{"$f":"INP_EBalance!AH18","v":0},{"$f":"INP_EBalance!AI18","v":0},{"$f":"INP_EBalance!AJ18","v":0},{"$f":"INP_EBalance!AK18","v":0},{"$f":"INP_EBalance!AL18","v":0},{"$f":"INP_EBalance!AM18","v":0},{"$f":"INP_EBalance!AN18","v":0},{"$f":"INP_EBalance!AO18","v":0},{"$f":"INP_EBalance!AP18","v":0},{"$f":"INP_EBalance!AQ18","v":0},{"$f":"INP_EBalance!AR18","v":0},{"$f":"INP_EBalance!AS18","v":0},{"$f":"INP_EBalance!AT18","v":0},{"$f":"INP_EBalance!AU18","v":0},{"$f":"INP_EBalance!AV18","v":0},{"$f":"INP_EBalance!AW18","v":0},{"$f":"INP_EBalance!AX18","v":0},{"$f":"INP_EBalance!AY18","v":0},{"$f":"INP_EBalance!AZ18","v":0},{"$f":"INP_EBalance!BA18","v":0},{"$f":"INP_EBalance!BB18","v":0},{"$f":"INP_EBalance!BC18","v":0},{"$f":"INP_EBalance!BD18","v":0},{"$f":"INP_EBalance!BE18","v":0},{"$f":"INP_EBalance!BF18","v":0},{"$f":"INP_EBalance!BG18","v":0},{"$f":"INP_EBalance!BH18","v":0},{"$f":"INP_EBalance!BI18","v":0},{"$f":"INP_EBalance!BJ18","v":0},{"$f":"INP_EBalance!BK18","v":0},{"$f":"INP_EBalance!BL18","v":0},{"$f":"INP_EBalance!BM18","v":0},{"$f":"INP_EBalance!BN18","v":0},{"$f":"INP_EBalance!BO18","v":0},{"$f":"INP_EBalance!BP18","v":0},{"$f":"INP_EBalance!BQ18","v":0},{"$f":"INP_EBalance!BR18","v":0},{"$f":"INP_EBalance!BS18","v":0},{"$f":"INP_EBalance!BT18","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$19","v":0},"kWh",null,{"$f":"INP_EBalance!$F$19","v":0},{"$f":"INP_EBalance!$G$19","v":0},null,null,0,null,{"$f":"INP_EBalance!M19","v":0},{"$f":"INP_EBalance!N19","v":0},{"$f":"INP_EBalance!O19","v":0},{"$f":"INP_EBalance!P19","v":0},{"$f":"INP_EBalance!Q19","v":0},{"$f":"INP_EBalance!R19","v":0},{"$f":"INP_EBalance!S19","v":0},{"$f":"INP_EBalance!T19","v":0},{"$f":"INP_EBalance!U19","v":0},{"$f":"INP_EBalance!V19","v":0},{"$f":"INP_EBalance!W19","v":0},{"$f":"INP_EBalance!X19","v":0},{"$f":"INP_EBalance!Y19","v":0},{"$f":"INP_EBalance!Z19","v":0},{"$f":"INP_EBalance!AA19","v":0},{"$f":"INP_EBalance!AB19","v":0},{"$f":"INP_EBalance!AC19","v":0},{"$f":"INP_EBalance!AD19","v":0},{"$f":"INP_EBalance!AE19","v":0},{"$f":"INP_EBalance!AF19","v":0},{"$f":"INP_EBalance!AG19","v":0},{"$f":"INP_EBalance!AH19","v":0},{"$f":"INP_EBalance!AI19","v":0},{"$f":"INP_EBalance!AJ19","v":0},{"$f":"INP_EBalance!AK19","v":0},{"$f":"INP_EBalance!AL19","v":0},{"$f":"INP_EBalance!AM19","v":0},{"$f":"INP_EBalance!AN19","v":0},{"$f":"INP_EBalance!AO19","v":0},{"$f":"INP_EBalance!AP19","v":0},{"$f":"INP_EBalance!AQ19","v":0},{"$f":"INP_EBalance!AR19","v":0},{"$f":"INP_EBalance!AS19","v":0},{"$f":"INP_EBalance!AT19","v":0},{"$f":"INP_EBalance!AU19","v":0},{"$f":"INP_EBalance!AV19","v":0},{"$f":"INP_EBalance!AW19","v":0},{"$f":"INP_EBalance!AX19","v":0},{"$f":"INP_EBalance!AY19","v":0},{"$f":"INP_EBalance!AZ19","v":0},{"$f":"INP_EBalance!BA19","v":0},{"$f":"INP_EBalance!BB19","v":0},{"$f":"INP_EBalance!BC19","v":0},{"$f":"INP_EBalance!BD19","v":0},{"$f":"INP_EBalance!BE19","v":0},{"$f":"INP_EBalance!BF19","v":0},{"$f":"INP_EBalance!BG19","v":0},{"$f":"INP_EBalance!BH19","v":0},{"$f":"INP_EBalance!BI19","v":0},{"$f":"INP_EBalance!BJ19","v":0},{"$f":"INP_EBalance!BK19","v":0},{"$f":"INP_EBalance!BL19","v":0},{"$f":"INP_EBalance!BM19","v":0},{"$f":"INP_EBalance!BN19","v":0},{"$f":"INP_EBalance!BO19","v":0},{"$f":"INP_EBalance!BP19","v":0},{"$f":"INP_EBalance!BQ19","v":0},{"$f":"INP_EBalance!BR19","v":0},{"$f":"INP_EBalance!BS19","v":0},{"$f":"INP_EBalance!BT19","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$20","v":0},"kWh",null,{"$f":"INP_EBalance!$F$20","v":0},{"$f":"INP_EBalance!$G$20","v":0},null,null,0,null,{"$f":"INP_EBalance!M20","v":0},{"$f":"INP_EBalance!N20","v":0},{"$f":"INP_EBalance!O20","v":0},{"$f":"INP_EBalance!P20","v":0},{"$f":"INP_EBalance!Q20","v":0},{"$f":"INP_EBalance!R20","v":0},{"$f":"INP_EBalance!S20","v":0},{"$f":"INP_EBalance!T20","v":0},{"$f":"INP_EBalance!U20","v":0},{"$f":"INP_EBalance!V20","v":0},{"$f":"INP_EBalance!W20","v":0},{"$f":"INP_EBalance!X20","v":0},{"$f":"INP_EBalance!Y20","v":0},{"$f":"INP_EBalance!Z20","v":0},{"$f":"INP_EBalance!AA20","v":0},{"$f":"INP_EBalance!AB20","v":0},{"$f":"INP_EBalance!AC20","v":0},{"$f":"INP_EBalance!AD20","v":0},{"$f":"INP_EBalance!AE20","v":0},{"$f":"INP_EBalance!AF20","v":0},{"$f":"INP_EBalance!AG20","v":0},{"$f":"INP_EBalance!AH20","v":0},{"$f":"INP_EBalance!AI20","v":0},{"$f":"INP_EBalance!AJ20","v":0},{"$f":"INP_EBalance!AK20","v":0},{"$f":"INP_EBalance!AL20","v":0},{"$f":"INP_EBalance!AM20","v":0},{"$f":"INP_EBalance!AN20","v":0},{"$f":"INP_EBalance!AO20","v":0},{"$f":"INP_EBalance!AP20","v":0},{"$f":"INP_EBalance!AQ20","v":0},{"$f":"INP_EBalance!AR20","v":0},{"$f":"INP_EBalance!AS20","v":0},{"$f":"INP_EBalance!AT20","v":0},{"$f":"INP_EBalance!AU20","v":0},{"$f":"INP_EBalance!AV20","v":0},{"$f":"INP_EBalance!AW20","v":0},{"$f":"INP_EBalance!AX20","v":0},{"$f":"INP_EBalance!AY20","v":0},{"$f":"INP_EBalance!AZ20","v":0},{"$f":"INP_EBalance!BA20","v":0},{"$f":"INP_EBalance!BB20","v":0},{"$f":"INP_EBalance!BC20","v":0},{"$f":"INP_EBalance!BD20","v":0},{"$f":"INP_EBalance!BE20","v":0},{"$f":"INP_EBalance!BF20","v":0},{"$f":"INP_EBalance!BG20","v":0},{"$f":"INP_EBalance!BH20","v":0},{"$f":"INP_EBalance!BI20","v":0},{"$f":"INP_EBalance!BJ20","v":0},{"$f":"INP_EBalance!BK20","v":0},{"$f":"INP_EBalance!BL20","v":0},{"$f":"INP_EBalance!BM20","v":0},{"$f":"INP_EBalance!BN20","v":0},{"$f":"INP_EBalance!BO20","v":0},{"$f":"INP_EBalance!BP20","v":0},{"$f":"INP_EBalance!BQ20","v":0},{"$f":"INP_EBalance!BR20","v":0},{"$f":"INP_EBalance!BS20","v":0},{"$f":"INP_EBalance!BT20","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$21","v":0},"kWh",null,{"$f":"INP_EBalance!$F$21","v":0},{"$f":"INP_EBalance!$G$21","v":0},null,null,0,null,{"$f":"INP_EBalance!M21","v":0},{"$f":"INP_EBalance!N21","v":0},{"$f":"INP_EBalance!O21","v":0},{"$f":"INP_EBalance!P21","v":0},{"$f":"INP_EBalance!Q21","v":0},{"$f":"INP_EBalance!R21","v":0},{"$f":"INP_EBalance!S21","v":0},{"$f":"INP_EBalance!T21","v":0},{"$f":"INP_EBalance!U21","v":0},{"$f":"INP_EBalance!V21","v":0},{"$f":"INP_EBalance!W21","v":0},{"$f":"INP_EBalance!X21","v":0},{"$f":"INP_EBalance!Y21","v":0},{"$f":"INP_EBalance!Z21","v":0},{"$f":"INP_EBalance!AA21","v":0},{"$f":"INP_EBalance!AB21","v":0},{"$f":"INP_EBalance!AC21","v":0},{"$f":"INP_EBalance!AD21","v":0},{"$f":"INP_EBalance!AE21","v":0},{"$f":"INP_EBalance!AF21","v":0},{"$f":"INP_EBalance!AG21","v":0},{"$f":"INP_EBalance!AH21","v":0},{"$f":"INP_EBalance!AI21","v":0},{"$f":"INP_EBalance!AJ21","v":0},{"$f":"INP_EBalance!AK21","v":0},{"$f":"INP_EBalance!AL21","v":0},{"$f":"INP_EBalance!AM21","v":0},{"$f":"INP_EBalance!AN21","v":0},{"$f":"INP_EBalance!AO21","v":0},{"$f":"INP_EBalance!AP21","v":0},{"$f":"INP_EBalance!AQ21","v":0},{"$f":"INP_EBalance!AR21","v":0},{"$f":"INP_EBalance!AS21","v":0},{"$f":"INP_EBalance!AT21","v":0},{"$f":"INP_EBalance!AU21","v":0},{"$f":"INP_EBalance!AV21","v":0},{"$f":"INP_EBalance!AW21","v":0},{"$f":"INP_EBalance!AX21","v":0},{"$f":"INP_EBalance!AY21","v":0},{"$f":"INP_EBalance!AZ21","v":0},{"$f":"INP_EBalance!BA21","v":0},{"$f":"INP_EBalance!BB21","v":0},{"$f":"INP_EBalance!BC21","v":0},{"$f":"INP_EBalance!BD21","v":0},{"$f":"INP_EBalance!BE21","v":0},{"$f":"INP_EBalance!BF21","v":0},{"$f":"INP_EBalance!BG21","v":0},{"$f":"INP_EBalance!BH21","v":0},{"$f":"INP_EBalance!BI21","v":0},{"$f":"INP_EBalance!BJ21","v":0},{"$f":"INP_EBalance!BK21","v":0},{"$f":"INP_EBalance!BL21","v":0},{"$f":"INP_EBalance!BM21","v":0},{"$f":"INP_EBalance!BN21","v":0},{"$f":"INP_EBalance!BO21","v":0},{"$f":"INP_EBalance!BP21","v":0},{"$f":"INP_EBalance!BQ21","v":0},{"$f":"INP_EBalance!BR21","v":0},{"$f":"INP_EBalance!BS21","v":0},{"$f":"INP_EBalance!BT21","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$22","v":0},"kWh",null,{"$f":"INP_EBalance!$F$22","v":0},{"$f":"INP_EBalance!$G$22","v":0},null,null,0,null,{"$f":"INP_EBalance!M22","v":0},{"$f":"INP_EBalance!N22","v":0},{"$f":"INP_EBalance!O22","v":0},{"$f":"INP_EBalance!P22","v":0},{"$f":"INP_EBalance!Q22","v":0},{"$f":"INP_EBalance!R22","v":0},{"$f":"INP_EBalance!S22","v":0},{"$f":"INP_EBalance!T22","v":0},{"$f":"INP_EBalance!U22","v":0},{"$f":"INP_EBalance!V22","v":0},{"$f":"INP_EBalance!W22","v":0},{"$f":"INP_EBalance!X22","v":0},{"$f":"INP_EBalance!Y22","v":0},{"$f":"INP_EBalance!Z22","v":0},{"$f":"INP_EBalance!AA22","v":0},{"$f":"INP_EBalance!AB22","v":0},{"$f":"INP_EBalance!AC22","v":0},{"$f":"INP_EBalance!AD22","v":0},{"$f":"INP_EBalance!AE22","v":0},{"$f":"INP_EBalance!AF22","v":0},{"$f":"INP_EBalance!AG22","v":0},{"$f":"INP_EBalance!AH22","v":0},{"$f":"INP_EBalance!AI22","v":0},{"$f":"INP_EBalance!AJ22","v":0},{"$f":"INP_EBalance!AK22","v":0},{"$f":"INP_EBalance!AL22","v":0},{"$f":"INP_EBalance!AM22","v":0},{"$f":"INP_EBalance!AN22","v":0},{"$f":"INP_EBalance!AO22","v":0},{"$f":"INP_EBalance!AP22","v":0},{"$f":"INP_EBalance!AQ22","v":0},{"$f":"INP_EBalance!AR22","v":0},{"$f":"INP_EBalance!AS22","v":0},{"$f":"INP_EBalance!AT22","v":0},{"$f":"INP_EBalance!AU22","v":0},{"$f":"INP_EBalance!AV22","v":0},{"$f":"INP_EBalance!AW22","v":0},{"$f":"INP_EBalance!AX22","v":0},{"$f":"INP_EBalance!AY22","v":0},{"$f":"INP_EBalance!AZ22","v":0},{"$f":"INP_EBalance!BA22","v":0},{"$f":"INP_EBalance!BB22","v":0},{"$f":"INP_EBalance!BC22","v":0},{"$f":"INP_EBalance!BD22","v":0},{"$f":"INP_EBalance!BE22","v":0},{"$f":"INP_EBalance!BF22","v":0},{"$f":"INP_EBalance!BG22","v":0},{"$f":"INP_EBalance!BH22","v":0},{"$f":"INP_EBalance!BI22","v":0},{"$f":"INP_EBalance!BJ22","v":0},{"$f":"INP_EBalance!BK22","v":0},{"$f":"INP_EBalance!BL22","v":0},{"$f":"INP_EBalance!BM22","v":0},{"$f":"INP_EBalance!BN22","v":0},{"$f":"INP_EBalance!BO22","v":0},{"$f":"INP_EBalance!BP22","v":0},{"$f":"INP_EBalance!BQ22","v":0},{"$f":"INP_EBalance!BR22","v":0},{"$f":"INP_EBalance!BS22","v":0},{"$f":"INP_EBalance!BT22","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$23","v":0},"kWh",null,{"$f":"INP_EBalance!$F$23","v":0},{"$f":"INP_EBalance!$G$23","v":0},null,null,0,null,{"$f":"INP_EBalance!M23","v":0},{"$f":"INP_EBalance!N23","v":0},{"$f":"INP_EBalance!O23","v":0},{"$f":"INP_EBalance!P23","v":0},{"$f":"INP_EBalance!Q23","v":0},{"$f":"INP_EBalance!R23","v":0},{"$f":"INP_EBalance!S23","v":0},{"$f":"INP_EBalance!T23","v":0},{"$f":"INP_EBalance!U23","v":0},{"$f":"INP_EBalance!V23","v":0},{"$f":"INP_EBalance!W23","v":0},{"$f":"INP_EBalance!X23","v":0},{"$f":"INP_EBalance!Y23","v":0},{"$f":"INP_EBalance!Z23","v":0},{"$f":"INP_EBalance!AA23","v":0},{"$f":"INP_EBalance!AB23","v":0},{"$f":"INP_EBalance!AC23","v":0},{"$f":"INP_EBalance!AD23","v":0},{"$f":"INP_EBalance!AE23","v":0},{"$f":"INP_EBalance!AF23","v":0},{"$f":"INP_EBalance!AG23","v":0},{"$f":"INP_EBalance!AH23","v":0},{"$f":"INP_EBalance!AI23","v":0},{"$f":"INP_EBalance!AJ23","v":0},{"$f":"INP_EBalance!AK23","v":0},{"$f":"INP_EBalance!AL23","v":0},{"$f":"INP_EBalance!AM23","v":0},{"$f":"INP_EBalance!AN23","v":0},{"$f":"INP_EBalance!AO23","v":0},{"$f":"INP_EBalance!AP23","v":0},{"$f":"INP_EBalance!AQ23","v":0},{"$f":"INP_EBalance!AR23","v":0},{"$f":"INP_EBalance!AS23","v":0},{"$f":"INP_EBalance!AT23","v":0},{"$f":"INP_EBalance!AU23","v":0},{"$f":"INP_EBalance!AV23","v":0},{"$f":"INP_EBalance!AW23","v":0},{"$f":"INP_EBalance!AX23","v":0},{"$f":"INP_EBalance!AY23","v":0},{"$f":"INP_EBalance!AZ23","v":0},{"$f":"INP_EBalance!BA23","v":0},{"$f":"INP_EBalance!BB23","v":0},{"$f":"INP_EBalance!BC23","v":0},{"$f":"INP_EBalance!BD23","v":0},{"$f":"INP_EBalance!BE23","v":0},{"$f":"INP_EBalance!BF23","v":0},{"$f":"INP_EBalance!BG23","v":0},{"$f":"INP_EBalance!BH23","v":0},{"$f":"INP_EBalance!BI23","v":0},{"$f":"INP_EBalance!BJ23","v":0},{"$f":"INP_EBalance!BK23","v":0},{"$f":"INP_EBalance!BL23","v":0},{"$f":"INP_EBalance!BM23","v":0},{"$f":"INP_EBalance!BN23","v":0},{"$f":"INP_EBalance!BO23","v":0},{"$f":"INP_EBalance!BP23","v":0},{"$f":"INP_EBalance!BQ23","v":0},{"$f":"INP_EBalance!BR23","v":0},{"$f":"INP_EBalance!BS23","v":0},{"$f":"INP_EBalance!BT23","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$24","v":0},"kWh",null,{"$f":"INP_EBalance!$F$24","v":0},{"$f":"INP_EBalance!$G$24","v":0},null,null,0,null,{"$f":"INP_EBalance!M24","v":0},{"$f":"INP_EBalance!N24","v":0},{"$f":"INP_EBalance!O24","v":0},{"$f":"INP_EBalance!P24","v":0},{"$f":"INP_EBalance!Q24","v":0},{"$f":"INP_EBalance!R24","v":0},{"$f":"INP_EBalance!S24","v":0},{"$f":"INP_EBalance!T24","v":0},{"$f":"INP_EBalance!U24","v":0},{"$f":"INP_EBalance!V24","v":0},{"$f":"INP_EBalance!W24","v":0},{"$f":"INP_EBalance!X24","v":0},{"$f":"INP_EBalance!Y24","v":0},{"$f":"INP_EBalance!Z24","v":0},{"$f":"INP_EBalance!AA24","v":0},{"$f":"INP_EBalance!AB24","v":0},{"$f":"INP_EBalance!AC24","v":0},{"$f":"INP_EBalance!AD24","v":0},{"$f":"INP_EBalance!AE24","v":0},{"$f":"INP_EBalance!AF24","v":0},{"$f":"INP_EBalance!AG24","v":0},{"$f":"INP_EBalance!AH24","v":0},{"$f":"INP_EBalance!AI24","v":0},{"$f":"INP_EBalance!AJ24","v":0},{"$f":"INP_EBalance!AK24","v":0},{"$f":"INP_EBalance!AL24","v":0},{"$f":"INP_EBalance!AM24","v":0},{"$f":"INP_EBalance!AN24","v":0},{"$f":"INP_EBalance!AO24","v":0},{"$f":"INP_EBalance!AP24","v":0},{"$f":"INP_EBalance!AQ24","v":0},{"$f":"INP_EBalance!AR24","v":0},{"$f":"INP_EBalance!AS24","v":0},{"$f":"INP_EBalance!AT24","v":0},{"$f":"INP_EBalance!AU24","v":0},{"$f":"INP_EBalance!AV24","v":0},{"$f":"INP_EBalance!AW24","v":0},{"$f":"INP_EBalance!AX24","v":0},{"$f":"INP_EBalance!AY24","v":0},{"$f":"INP_EBalance!AZ24","v":0},{"$f":"INP_EBalance!BA24","v":0},{"$f":"INP_EBalance!BB24","v":0},{"$f":"INP_EBalance!BC24","v":0},{"$f":"INP_EBalance!BD24","v":0},{"$f":"INP_EBalance!BE24","v":0},{"$f":"INP_EBalance!BF24","v":0},{"$f":"INP_EBalance!BG24","v":0},{"$f":"INP_EBalance!BH24","v":0},{"$f":"INP_EBalance!BI24","v":0},{"$f":"INP_EBalance!BJ24","v":0},{"$f":"INP_EBalance!BK24","v":0},{"$f":"INP_EBalance!BL24","v":0},{"$f":"INP_EBalance!BM24","v":0},{"$f":"INP_EBalance!BN24","v":0},{"$f":"INP_EBalance!BO24","v":0},{"$f":"INP_EBalance!BP24","v":0},{"$f":"INP_EBalance!BQ24","v":0},{"$f":"INP_EBalance!BR24","v":0},{"$f":"INP_EBalance!BS24","v":0},{"$f":"INP_EBalance!BT24","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$25","v":0},"kWh",null,{"$f":"INP_EBalance!$F$25","v":0},{"$f":"INP_EBalance!$G$25","v":0},null,null,0,null,{"$f":"INP_EBalance!M25","v":0},{"$f":"INP_EBalance!N25","v":0},{"$f":"INP_EBalance!O25","v":0},{"$f":"INP_EBalance!P25","v":0},{"$f":"INP_EBalance!Q25","v":0},{"$f":"INP_EBalance!R25","v":0},{"$f":"INP_EBalance!S25","v":0},{"$f":"INP_EBalance!T25","v":0},{"$f":"INP_EBalance!U25","v":0},{"$f":"INP_EBalance!V25","v":0},{"$f":"INP_EBalance!W25","v":0},{"$f":"INP_EBalance!X25","v":0},{"$f":"INP_EBalance!Y25","v":0},{"$f":"INP_EBalance!Z25","v":0},{"$f":"INP_EBalance!AA25","v":0},{"$f":"INP_EBalance!AB25","v":0},{"$f":"INP_EBalance!AC25","v":0},{"$f":"INP_EBalance!AD25","v":0},{"$f":"INP_EBalance!AE25","v":0},{"$f":"INP_EBalance!AF25","v":0},{"$f":"INP_EBalance!AG25","v":0},{"$f":"INP_EBalance!AH25","v":0},{"$f":"INP_EBalance!AI25","v":0},{"$f":"INP_EBalance!AJ25","v":0},{"$f":"INP_EBalance!AK25","v":0},{"$f":"INP_EBalance!AL25","v":0},{"$f":"INP_EBalance!AM25","v":0},{"$f":"INP_EBalance!AN25","v":0},{"$f":"INP_EBalance!AO25","v":0},{"$f":"INP_EBalance!AP25","v":0},{"$f":"INP_EBalance!AQ25","v":0},{"$f":"INP_EBalance!AR25","v":0},{"$f":"INP_EBalance!AS25","v":0},{"$f":"INP_EBalance!AT25","v":0},{"$f":"INP_EBalance!AU25","v":0},{"$f":"INP_EBalance!AV25","v":0},{"$f":"INP_EBalance!AW25","v":0},{"$f":"INP_EBalance!AX25","v":0},{"$f":"INP_EBalance!AY25","v":0},{"$f":"INP_EBalance!AZ25","v":0},{"$f":"INP_EBalance!BA25","v":0},{"$f":"INP_EBalance!BB25","v":0},{"$f":"INP_EBalance!BC25","v":0},{"$f":"INP_EBalance!BD25","v":0},{"$f":"INP_EBalance!BE25","v":0},{"$f":"INP_EBalance!BF25","v":0},{"$f":"INP_EBalance!BG25","v":0},{"$f":"INP_EBalance!BH25","v":0},{"$f":"INP_EBalance!BI25","v":0},{"$f":"INP_EBalance!BJ25","v":0},{"$f":"INP_EBalance!BK25","v":0},{"$f":"INP_EBalance!BL25","v":0},{"$f":"INP_EBalance!BM25","v":0},{"$f":"INP_EBalance!BN25","v":0},{"$f":"INP_EBalance!BO25","v":0},{"$f":"INP_EBalance!BP25","v":0},{"$f":"INP_EBalance!BQ25","v":0},{"$f":"INP_EBalance!BR25","v":0},{"$f":"INP_EBalance!BS25","v":0},{"$f":"INP_EBalance!BT25","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$26","v":0},"kWh",null,{"$f":"INP_EBalance!$F$26","v":0},{"$f":"INP_EBalance!$G$26","v":0},null,null,0,null,{"$f":"INP_EBalance!M26","v":0},{"$f":"INP_EBalance!N26","v":0},{"$f":"INP_EBalance!O26","v":0},{"$f":"INP_EBalance!P26","v":0},{"$f":"INP_EBalance!Q26","v":0},{"$f":"INP_EBalance!R26","v":0},{"$f":"INP_EBalance!S26","v":0},{"$f":"INP_EBalance!T26","v":0},{"$f":"INP_EBalance!U26","v":0},{"$f":"INP_EBalance!V26","v":0},{"$f":"INP_EBalance!W26","v":0},{"$f":"INP_EBalance!X26","v":0},{"$f":"INP_EBalance!Y26","v":0},{"$f":"INP_EBalance!Z26","v":0},{"$f":"INP_EBalance!AA26","v":0},{"$f":"INP_EBalance!AB26","v":0},{"$f":"INP_EBalance!AC26","v":0},{"$f":"INP_EBalance!AD26","v":0},{"$f":"INP_EBalance!AE26","v":0},{"$f":"INP_EBalance!AF26","v":0},{"$f":"INP_EBalance!AG26","v":0},{"$f":"INP_EBalance!AH26","v":0},{"$f":"INP_EBalance!AI26","v":0},{"$f":"INP_EBalance!AJ26","v":0},{"$f":"INP_EBalance!AK26","v":0},{"$f":"INP_EBalance!AL26","v":0},{"$f":"INP_EBalance!AM26","v":0},{"$f":"INP_EBalance!AN26","v":0},{"$f":"INP_EBalance!AO26","v":0},{"$f":"INP_EBalance!AP26","v":0},{"$f":"INP_EBalance!AQ26","v":0},{"$f":"INP_EBalance!AR26","v":0},{"$f":"INP_EBalance!AS26","v":0},{"$f":"INP_EBalance!AT26","v":0},{"$f":"INP_EBalance!AU26","v":0},{"$f":"INP_EBalance!AV26","v":0},{"$f":"INP_EBalance!AW26","v":0},{"$f":"INP_EBalance!AX26","v":0},{"$f":"INP_EBalance!AY26","v":0},{"$f":"INP_EBalance!AZ26","v":0},{"$f":"INP_EBalance!BA26","v":0},{"$f":"INP_EBalance!BB26","v":0},{"$f":"INP_EBalance!BC26","v":0},{"$f":"INP_EBalance!BD26","v":0},{"$f":"INP_EBalance!BE26","v":0},{"$f":"INP_EBalance!BF26","v":0},{"$f":"INP_EBalance!BG26","v":0},{"$f":"INP_EBalance!BH26","v":0},{"$f":"INP_EBalance!BI26","v":0},{"$f":"INP_EBalance!BJ26","v":0},{"$f":"INP_EBalance!BK26","v":0},{"$f":"INP_EBalance!BL26","v":0},{"$f":"INP_EBalance!BM26","v":0},{"$f":"INP_EBalance!BN26","v":0},{"$f":"INP_EBalance!BO26","v":0},{"$f":"INP_EBalance!BP26","v":0},{"$f":"INP_EBalance!BQ26","v":0},{"$f":"INP_EBalance!BR26","v":0},{"$f":"INP_EBalance!BS26","v":0},{"$f":"INP_EBalance!BT26","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$27","v":0},"kWh",null,{"$f":"INP_EBalance!$F$27","v":0},{"$f":"INP_EBalance!$G$27","v":0},null,null,0,null,{"$f":"INP_EBalance!M27","v":0},{"$f":"INP_EBalance!N27","v":0},{"$f":"INP_EBalance!O27","v":0},{"$f":"INP_EBalance!P27","v":0},{"$f":"INP_EBalance!Q27","v":0},{"$f":"INP_EBalance!R27","v":0},{"$f":"INP_EBalance!S27","v":0},{"$f":"INP_EBalance!T27","v":0},{"$f":"INP_EBalance!U27","v":0},{"$f":"INP_EBalance!V27","v":0},{"$f":"INP_EBalance!W27","v":0},{"$f":"INP_EBalance!X27","v":0},{"$f":"INP_EBalance!Y27","v":0},{"$f":"INP_EBalance!Z27","v":0},{"$f":"INP_EBalance!AA27","v":0},{"$f":"INP_EBalance!AB27","v":0},{"$f":"INP_EBalance!AC27","v":0},{"$f":"INP_EBalance!AD27","v":0},{"$f":"INP_EBalance!AE27","v":0},{"$f":"INP_EBalance!AF27","v":0},{"$f":"INP_EBalance!AG27","v":0},{"$f":"INP_EBalance!AH27","v":0},{"$f":"INP_EBalance!AI27","v":0},{"$f":"INP_EBalance!AJ27","v":0},{"$f":"INP_EBalance!AK27","v":0},{"$f":"INP_EBalance!AL27","v":0},{"$f":"INP_EBalance!AM27","v":0},{"$f":"INP_EBalance!AN27","v":0},{"$f":"INP_EBalance!AO27","v":0},{"$f":"INP_EBalance!AP27","v":0},{"$f":"INP_EBalance!AQ27","v":0},{"$f":"INP_EBalance!AR27","v":0},{"$f":"INP_EBalance!AS27","v":0},{"$f":"INP_EBalance!AT27","v":0},{"$f":"INP_EBalance!AU27","v":0},{"$f":"INP_EBalance!AV27","v":0},{"$f":"INP_EBalance!AW27","v":0},{"$f":"INP_EBalance!AX27","v":0},{"$f":"INP_EBalance!AY27","v":0},{"$f":"INP_EBalance!AZ27","v":0},{"$f":"INP_EBalance!BA27","v":0},{"$f":"INP_EBalance!BB27","v":0},{"$f":"INP_EBalance!BC27","v":0},{"$f":"INP_EBalance!BD27","v":0},{"$f":"INP_EBalance!BE27","v":0},{"$f":"INP_EBalance!BF27","v":0},{"$f":"INP_EBalance!BG27","v":0},{"$f":"INP_EBalance!BH27","v":0},{"$f":"INP_EBalance!BI27","v":0},{"$f":"INP_EBalance!BJ27","v":0},{"$f":"INP_EBalance!BK27","v":0},{"$f":"INP_EBalance!BL27","v":0},{"$f":"INP_EBalance!BM27","v":0},{"$f":"INP_EBalance!BN27","v":0},{"$f":"INP_EBalance!BO27","v":0},{"$f":"INP_EBalance!BP27","v":0},{"$f":"INP_EBalance!BQ27","v":0},{"$f":"INP_EBalance!BR27","v":0},{"$f":"INP_EBalance!BS27","v":0},{"$f":"INP_EBalance!BT27","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$28","v":0},"kWh",null,{"$f":"INP_EBalance!$F$28","v":0},{"$f":"INP_EBalance!$G$28","v":0},null,null,0,null,{"$f":"INP_EBalance!M28","v":0},{"$f":"INP_EBalance!N28","v":0},{"$f":"INP_EBalance!O28","v":0},{"$f":"INP_EBalance!P28","v":0},{"$f":"INP_EBalance!Q28","v":0},{"$f":"INP_EBalance!R28","v":0},{"$f":"INP_EBalance!S28","v":0},{"$f":"INP_EBalance!T28","v":0},{"$f":"INP_EBalance!U28","v":0},{"$f":"INP_EBalance!V28","v":0},{"$f":"INP_EBalance!W28","v":0},{"$f":"INP_EBalance!X28","v":0},{"$f":"INP_EBalance!Y28","v":0},{"$f":"INP_EBalance!Z28","v":0},{"$f":"INP_EBalance!AA28","v":0},{"$f":"INP_EBalance!AB28","v":0},{"$f":"INP_EBalance!AC28","v":0},{"$f":"INP_EBalance!AD28","v":0},{"$f":"INP_EBalance!AE28","v":0},{"$f":"INP_EBalance!AF28","v":0},{"$f":"INP_EBalance!AG28","v":0},{"$f":"INP_EBalance!AH28","v":0},{"$f":"INP_EBalance!AI28","v":0},{"$f":"INP_EBalance!AJ28","v":0},{"$f":"INP_EBalance!AK28","v":0},{"$f":"INP_EBalance!AL28","v":0},{"$f":"INP_EBalance!AM28","v":0},{"$f":"INP_EBalance!AN28","v":0},{"$f":"INP_EBalance!AO28","v":0},{"$f":"INP_EBalance!AP28","v":0},{"$f":"INP_EBalance!AQ28","v":0},{"$f":"INP_EBalance!AR28","v":0},{"$f":"INP_EBalance!AS28","v":0},{"$f":"INP_EBalance!AT28","v":0},{"$f":"INP_EBalance!AU28","v":0},{"$f":"INP_EBalance!AV28","v":0},{"$f":"INP_EBalance!AW28","v":0},{"$f":"INP_EBalance!AX28","v":0},{"$f":"INP_EBalance!AY28","v":0},{"$f":"INP_EBalance!AZ28","v":0},{"$f":"INP_EBalance!BA28","v":0},{"$f":"INP_EBalance!BB28","v":0},{"$f":"INP_EBalance!BC28","v":0},{"$f":"INP_EBalance!BD28","v":0},{"$f":"INP_EBalance!BE28","v":0},{"$f":"INP_EBalance!BF28","v":0},{"$f":"INP_EBalance!BG28","v":0},{"$f":"INP_EBalance!BH28","v":0},{"$f":"INP_EBalance!BI28","v":0},{"$f":"INP_EBalance!BJ28","v":0},{"$f":"INP_EBalance!BK28","v":0},{"$f":"INP_EBalance!BL28","v":0},{"$f":"INP_EBalance!BM28","v":0},{"$f":"INP_EBalance!BN28","v":0},{"$f":"INP_EBalance!BO28","v":0},{"$f":"INP_EBalance!BP28","v":0},{"$f":"INP_EBalance!BQ28","v":0},{"$f":"INP_EBalance!BR28","v":0},{"$f":"INP_EBalance!BS28","v":0},{"$f":"INP_EBalance!BT28","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$29","v":0},"kWh",null,{"$f":"INP_EBalance!$F$29","v":0},{"$f":"INP_EBalance!$G$29","v":0},null,null,0,null,{"$f":"INP_EBalance!M29","v":0},{"$f":"INP_EBalance!N29","v":0},{"$f":"INP_EBalance!O29","v":0},{"$f":"INP_EBalance!P29","v":0},{"$f":"INP_EBalance!Q29","v":0},{"$f":"INP_EBalance!R29","v":0},{"$f":"INP_EBalance!S29","v":0},{"$f":"INP_EBalance!T29","v":0},{"$f":"INP_EBalance!U29","v":0},{"$f":"INP_EBalance!V29","v":0},{"$f":"INP_EBalance!W29","v":0},{"$f":"INP_EBalance!X29","v":0},{"$f":"INP_EBalance!Y29","v":0},{"$f":"INP_EBalance!Z29","v":0},{"$f":"INP_EBalance!AA29","v":0},{"$f":"INP_EBalance!AB29","v":0},{"$f":"INP_EBalance!AC29","v":0},{"$f":"INP_EBalance!AD29","v":0},{"$f":"INP_EBalance!AE29","v":0},{"$f":"INP_EBalance!AF29","v":0},{"$f":"INP_EBalance!AG29","v":0},{"$f":"INP_EBalance!AH29","v":0},{"$f":"INP_EBalance!AI29","v":0},{"$f":"INP_EBalance!AJ29","v":0},{"$f":"INP_EBalance!AK29","v":0},{"$f":"INP_EBalance!AL29","v":0},{"$f":"INP_EBalance!AM29","v":0},{"$f":"INP_EBalance!AN29","v":0},{"$f":"INP_EBalance!AO29","v":0},{"$f":"INP_EBalance!AP29","v":0},{"$f":"INP_EBalance!AQ29","v":0},{"$f":"INP_EBalance!AR29","v":0},{"$f":"INP_EBalance!AS29","v":0},{"$f":"INP_EBalance!AT29","v":0},{"$f":"INP_EBalance!AU29","v":0},{"$f":"INP_EBalance!AV29","v":0},{"$f":"INP_EBalance!AW29","v":0},{"$f":"INP_EBalance!AX29","v":0},{"$f":"INP_EBalance!AY29","v":0},{"$f":"INP_EBalance!AZ29","v":0},{"$f":"INP_EBalance!BA29","v":0},{"$f":"INP_EBalance!BB29","v":0},{"$f":"INP_EBalance!BC29","v":0},{"$f":"INP_EBalance!BD29","v":0},{"$f":"INP_EBalance!BE29","v":0},{"$f":"INP_EBalance!BF29","v":0},{"$f":"INP_EBalance!BG29","v":0},{"$f":"INP_EBalance!BH29","v":0},{"$f":"INP_EBalance!BI29","v":0},{"$f":"INP_EBalance!BJ29","v":0},{"$f":"INP_EBalance!BK29","v":0},{"$f":"INP_EBalance!BL29","v":0},{"$f":"INP_EBalance!BM29","v":0},{"$f":"INP_EBalance!BN29","v":0},{"$f":"INP_EBalance!BO29","v":0},{"$f":"INP_EBalance!BP29","v":0},{"$f":"INP_EBalance!BQ29","v":0},{"$f":"INP_EBalance!BR29","v":0},{"$f":"INP_EBalance!BS29","v":0},{"$f":"INP_EBalance!BT29","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$30","v":0},"kWh",null,{"$f":"INP_EBalance!$F$30","v":0},{"$f":"INP_EBalance!$G$30","v":0},null,null,0,null,{"$f":"INP_EBalance!M30","v":0},{"$f":"INP_EBalance!N30","v":0},{"$f":"INP_EBalance!O30","v":0},{"$f":"INP_EBalance!P30","v":0},{"$f":"INP_EBalance!Q30","v":0},{"$f":"INP_EBalance!R30","v":0},{"$f":"INP_EBalance!S30","v":0},{"$f":"INP_EBalance!T30","v":0},{"$f":"INP_EBalance!U30","v":0},{"$f":"INP_EBalance!V30","v":0},{"$f":"INP_EBalance!W30","v":0},{"$f":"INP_EBalance!X30","v":0},{"$f":"INP_EBalance!Y30","v":0},{"$f":"INP_EBalance!Z30","v":0},{"$f":"INP_EBalance!AA30","v":0},{"$f":"INP_EBalance!AB30","v":0},{"$f":"INP_EBalance!AC30","v":0},{"$f":"INP_EBalance!AD30","v":0},{"$f":"INP_EBalance!AE30","v":0},{"$f":"INP_EBalance!AF30","v":0},{"$f":"INP_EBalance!AG30","v":0},{"$f":"INP_EBalance!AH30","v":0},{"$f":"INP_EBalance!AI30","v":0},{"$f":"INP_EBalance!AJ30","v":0},{"$f":"INP_EBalance!AK30","v":0},{"$f":"INP_EBalance!AL30","v":0},{"$f":"INP_EBalance!AM30","v":0},{"$f":"INP_EBalance!AN30","v":0},{"$f":"INP_EBalance!AO30","v":0},{"$f":"INP_EBalance!AP30","v":0},{"$f":"INP_EBalance!AQ30","v":0},{"$f":"INP_EBalance!AR30","v":0},{"$f":"INP_EBalance!AS30","v":0},{"$f":"INP_EBalance!AT30","v":0},{"$f":"INP_EBalance!AU30","v":0},{"$f":"INP_EBalance!AV30","v":0},{"$f":"INP_EBalance!AW30","v":0},{"$f":"INP_EBalance!AX30","v":0},{"$f":"INP_EBalance!AY30","v":0},{"$f":"INP_EBalance!AZ30","v":0},{"$f":"INP_EBalance!BA30","v":0},{"$f":"INP_EBalance!BB30","v":0},{"$f":"INP_EBalance!BC30","v":0},{"$f":"INP_EBalance!BD30","v":0},{"$f":"INP_EBalance!BE30","v":0},{"$f":"INP_EBalance!BF30","v":0},{"$f":"INP_EBalance!BG30","v":0},{"$f":"INP_EBalance!BH30","v":0},{"$f":"INP_EBalance!BI30","v":0},{"$f":"INP_EBalance!BJ30","v":0},{"$f":"INP_EBalance!BK30","v":0},{"$f":"INP_EBalance!BL30","v":0},{"$f":"INP_EBalance!BM30","v":0},{"$f":"INP_EBalance!BN30","v":0},{"$f":"INP_EBalance!BO30","v":0},{"$f":"INP_EBalance!BP30","v":0},{"$f":"INP_EBalance!BQ30","v":0},{"$f":"INP_EBalance!BR30","v":0},{"$f":"INP_EBalance!BS30","v":0},{"$f":"INP_EBalance!BT30","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$31","v":0},"kWh",null,{"$f":"INP_EBalance!$F$31","v":0},{"$f":"INP_EBalance!$G$31","v":0},null,null,0,null,{"$f":"INP_EBalance!M31","v":0},{"$f":"INP_EBalance!N31","v":0},{"$f":"INP_EBalance!O31","v":0},{"$f":"INP_EBalance!P31","v":0},{"$f":"INP_EBalance!Q31","v":0},{"$f":"INP_EBalance!R31","v":0},{"$f":"INP_EBalance!S31","v":0},{"$f":"INP_EBalance!T31","v":0},{"$f":"INP_EBalance!U31","v":0},{"$f":"INP_EBalance!V31","v":0},{"$f":"INP_EBalance!W31","v":0},{"$f":"INP_EBalance!X31","v":0},{"$f":"INP_EBalance!Y31","v":0},{"$f":"INP_EBalance!Z31","v":0},{"$f":"INP_EBalance!AA31","v":0},{"$f":"INP_EBalance!AB31","v":0},{"$f":"INP_EBalance!AC31","v":0},{"$f":"INP_EBalance!AD31","v":0},{"$f":"INP_EBalance!AE31","v":0},{"$f":"INP_EBalance!AF31","v":0},{"$f":"INP_EBalance!AG31","v":0},{"$f":"INP_EBalance!AH31","v":0},{"$f":"INP_EBalance!AI31","v":0},{"$f":"INP_EBalance!AJ31","v":0},{"$f":"INP_EBalance!AK31","v":0},{"$f":"INP_EBalance!AL31","v":0},{"$f":"INP_EBalance!AM31","v":0},{"$f":"INP_EBalance!AN31","v":0},{"$f":"INP_EBalance!AO31","v":0},{"$f":"INP_EBalance!AP31","v":0},{"$f":"INP_EBalance!AQ31","v":0},{"$f":"INP_EBalance!AR31","v":0},{"$f":"INP_EBalance!AS31","v":0},{"$f":"INP_EBalance!AT31","v":0},{"$f":"INP_EBalance!AU31","v":0},{"$f":"INP_EBalance!AV31","v":0},{"$f":"INP_EBalance!AW31","v":0},{"$f":"INP_EBalance!AX31","v":0},{"$f":"INP_EBalance!AY31","v":0},{"$f":"INP_EBalance!AZ31","v":0},{"$f":"INP_EBalance!BA31","v":0},{"$f":"INP_EBalance!BB31","v":0},{"$f":"INP_EBalance!BC31","v":0},{"$f":"INP_EBalance!BD31","v":0},{"$f":"INP_EBalance!BE31","v":0},{"$f":"INP_EBalance!BF31","v":0},{"$f":"INP_EBalance!BG31","v":0},{"$f":"INP_EBalance!BH31","v":0},{"$f":"INP_EBalance!BI31","v":0},{"$f":"INP_EBalance!BJ31","v":0},{"$f":"INP_EBalance!BK31","v":0},{"$f":"INP_EBalance!BL31","v":0},{"$f":"INP_EBalance!BM31","v":0},{"$f":"INP_EBalance!BN31","v":0},{"$f":"INP_EBalance!BO31","v":0},{"$f":"INP_EBalance!BP31","v":0},{"$f":"INP_EBalance!BQ31","v":0},{"$f":"INP_EBalance!BR31","v":0},{"$f":"INP_EBalance!BS31","v":0},{"$f":"INP_EBalance!BT31","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$32","v":0},"kWh",null,{"$f":"INP_EBalance!$F$32","v":0},{"$f":"INP_EBalance!$G$32","v":0},null,null,0,null,{"$f":"INP_EBalance!M32","v":0},{"$f":"INP_EBalance!N32","v":0},{"$f":"INP_EBalance!O32","v":0},{"$f":"INP_EBalance!P32","v":0},{"$f":"INP_EBalance!Q32","v":0},{"$f":"INP_EBalance!R32","v":0},{"$f":"INP_EBalance!S32","v":0},{"$f":"INP_EBalance!T32","v":0},{"$f":"INP_EBalance!U32","v":0},{"$f":"INP_EBalance!V32","v":0},{"$f":"INP_EBalance!W32","v":0},{"$f":"INP_EBalance!X32","v":0},{"$f":"INP_EBalance!Y32","v":0},{"$f":"INP_EBalance!Z32","v":0},{"$f":"INP_EBalance!AA32","v":0},{"$f":"INP_EBalance!AB32","v":0},{"$f":"INP_EBalance!AC32","v":0},{"$f":"INP_EBalance!AD32","v":0},{"$f":"INP_EBalance!AE32","v":0},{"$f":"INP_EBalance!AF32","v":0},{"$f":"INP_EBalance!AG32","v":0},{"$f":"INP_EBalance!AH32","v":0},{"$f":"INP_EBalance!AI32","v":0},{"$f":"INP_EBalance!AJ32","v":0},{"$f":"INP_EBalance!AK32","v":0},{"$f":"INP_EBalance!AL32","v":0},{"$f":"INP_EBalance!AM32","v":0},{"$f":"INP_EBalance!AN32","v":0},{"$f":"INP_EBalance!AO32","v":0},{"$f":"INP_EBalance!AP32","v":0},{"$f":"INP_EBalance!AQ32","v":0},{"$f":"INP_EBalance!AR32","v":0},{"$f":"INP_EBalance!AS32","v":0},{"$f":"INP_EBalance!AT32","v":0},{"$f":"INP_EBalance!AU32","v":0},{"$f":"INP_EBalance!AV32","v":0},{"$f":"INP_EBalance!AW32","v":0},{"$f":"INP_EBalance!AX32","v":0},{"$f":"INP_EBalance!AY32","v":0},{"$f":"INP_EBalance!AZ32","v":0},{"$f":"INP_EBalance!BA32","v":0},{"$f":"INP_EBalance!BB32","v":0},{"$f":"INP_EBalance!BC32","v":0},{"$f":"INP_EBalance!BD32","v":0},{"$f":"INP_EBalance!BE32","v":0},{"$f":"INP_EBalance!BF32","v":0},{"$f":"INP_EBalance!BG32","v":0},{"$f":"INP_EBalance!BH32","v":0},{"$f":"INP_EBalance!BI32","v":0},{"$f":"INP_EBalance!BJ32","v":0},{"$f":"INP_EBalance!BK32","v":0},{"$f":"INP_EBalance!BL32","v":0},{"$f":"INP_EBalance!BM32","v":0},{"$f":"INP_EBalance!BN32","v":0},{"$f":"INP_EBalance!BO32","v":0},{"$f":"INP_EBalance!BP32","v":0},{"$f":"INP_EBalance!BQ32","v":0},{"$f":"INP_EBalance!BR32","v":0},{"$f":"INP_EBalance!BS32","v":0},{"$f":"INP_EBalance!BT32","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$33","v":0},"kWh",null,{"$f":"INP_EBalance!$F$33","v":0},{"$f":"INP_EBalance!$G$33","v":0},null,null,0,null,{"$f":"INP_EBalance!M33","v":0},{"$f":"INP_EBalance!N33","v":0},{"$f":"INP_EBalance!O33","v":0},{"$f":"INP_EBalance!P33","v":0},{"$f":"INP_EBalance!Q33","v":0},{"$f":"INP_EBalance!R33","v":0},{"$f":"INP_EBalance!S33","v":0},{"$f":"INP_EBalance!T33","v":0},{"$f":"INP_EBalance!U33","v":0},{"$f":"INP_EBalance!V33","v":0},{"$f":"INP_EBalance!W33","v":0},{"$f":"INP_EBalance!X33","v":0},{"$f":"INP_EBalance!Y33","v":0},{"$f":"INP_EBalance!Z33","v":0},{"$f":"INP_EBalance!AA33","v":0},{"$f":"INP_EBalance!AB33","v":0},{"$f":"INP_EBalance!AC33","v":0},{"$f":"INP_EBalance!AD33","v":0},{"$f":"INP_EBalance!AE33","v":0},{"$f":"INP_EBalance!AF33","v":0},{"$f":"INP_EBalance!AG33","v":0},{"$f":"INP_EBalance!AH33","v":0},{"$f":"INP_EBalance!AI33","v":0},{"$f":"INP_EBalance!AJ33","v":0},{"$f":"INP_EBalance!AK33","v":0},{"$f":"INP_EBalance!AL33","v":0},{"$f":"INP_EBalance!AM33","v":0},{"$f":"INP_EBalance!AN33","v":0},{"$f":"INP_EBalance!AO33","v":0},{"$f":"INP_EBalance!AP33","v":0},{"$f":"INP_EBalance!AQ33","v":0},{"$f":"INP_EBalance!AR33","v":0},{"$f":"INP_EBalance!AS33","v":0},{"$f":"INP_EBalance!AT33","v":0},{"$f":"INP_EBalance!AU33","v":0},{"$f":"INP_EBalance!AV33","v":0},{"$f":"INP_EBalance!AW33","v":0},{"$f":"INP_EBalance!AX33","v":0},{"$f":"INP_EBalance!AY33","v":0},{"$f":"INP_EBalance!AZ33","v":0},{"$f":"INP_EBalance!BA33","v":0},{"$f":"INP_EBalance!BB33","v":0},{"$f":"INP_EBalance!BC33","v":0},{"$f":"INP_EBalance!BD33","v":0},{"$f":"INP_EBalance!BE33","v":0},{"$f":"INP_EBalance!BF33","v":0},{"$f":"INP_EBalance!BG33","v":0},{"$f":"INP_EBalance!BH33","v":0},{"$f":"INP_EBalance!BI33","v":0},{"$f":"INP_EBalance!BJ33","v":0},{"$f":"INP_EBalance!BK33","v":0},{"$f":"INP_EBalance!BL33","v":0},{"$f":"INP_EBalance!BM33","v":0},{"$f":"INP_EBalance!BN33","v":0},{"$f":"INP_EBalance!BO33","v":0},{"$f":"INP_EBalance!BP33","v":0},{"$f":"INP_EBalance!BQ33","v":0},{"$f":"INP_EBalance!BR33","v":0},{"$f":"INP_EBalance!BS33","v":0},{"$f":"INP_EBalance!BT33","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$34","v":0},"kWh",null,{"$f":"INP_EBalance!$F$34","v":0},{"$f":"INP_EBalance!$G$34","v":0},null,null,0,null,{"$f":"INP_EBalance!M34","v":0},{"$f":"INP_EBalance!N34","v":0},{"$f":"INP_EBalance!O34","v":0},{"$f":"INP_EBalance!P34","v":0},{"$f":"INP_EBalance!Q34","v":0},{"$f":"INP_EBalance!R34","v":0},{"$f":"INP_EBalance!S34","v":0},{"$f":"INP_EBalance!T34","v":0},{"$f":"INP_EBalance!U34","v":0},{"$f":"INP_EBalance!V34","v":0},{"$f":"INP_EBalance!W34","v":0},{"$f":"INP_EBalance!X34","v":0},{"$f":"INP_EBalance!Y34","v":0},{"$f":"INP_EBalance!Z34","v":0},{"$f":"INP_EBalance!AA34","v":0},{"$f":"INP_EBalance!AB34","v":0},{"$f":"INP_EBalance!AC34","v":0},{"$f":"INP_EBalance!AD34","v":0},{"$f":"INP_EBalance!AE34","v":0},{"$f":"INP_EBalance!AF34","v":0},{"$f":"INP_EBalance!AG34","v":0},{"$f":"INP_EBalance!AH34","v":0},{"$f":"INP_EBalance!AI34","v":0},{"$f":"INP_EBalance!AJ34","v":0},{"$f":"INP_EBalance!AK34","v":0},{"$f":"INP_EBalance!AL34","v":0},{"$f":"INP_EBalance!AM34","v":0},{"$f":"INP_EBalance!AN34","v":0},{"$f":"INP_EBalance!AO34","v":0},{"$f":"INP_EBalance!AP34","v":0},{"$f":"INP_EBalance!AQ34","v":0},{"$f":"INP_EBalance!AR34","v":0},{"$f":"INP_EBalance!AS34","v":0},{"$f":"INP_EBalance!AT34","v":0},{"$f":"INP_EBalance!AU34","v":0},{"$f":"INP_EBalance!AV34","v":0},{"$f":"INP_EBalance!AW34","v":0},{"$f":"INP_EBalance!AX34","v":0},{"$f":"INP_EBalance!AY34","v":0},{"$f":"INP_EBalance!AZ34","v":0},{"$f":"INP_EBalance!BA34","v":0},{"$f":"INP_EBalance!BB34","v":0},{"$f":"INP_EBalance!BC34","v":0},{"$f":"INP_EBalance!BD34","v":0},{"$f":"INP_EBalance!BE34","v":0},{"$f":"INP_EBalance!BF34","v":0},{"$f":"INP_EBalance!BG34","v":0},{"$f":"INP_EBalance!BH34","v":0},{"$f":"INP_EBalance!BI34","v":0},{"$f":"INP_EBalance!BJ34","v":0},{"$f":"INP_EBalance!BK34","v":0},{"$f":"INP_EBalance!BL34","v":0},{"$f":"INP_EBalance!BM34","v":0},{"$f":"INP_EBalance!BN34","v":0},{"$f":"INP_EBalance!BO34","v":0},{"$f":"INP_EBalance!BP34","v":0},{"$f":"INP_EBalance!BQ34","v":0},{"$f":"INP_EBalance!BR34","v":0},{"$f":"INP_EBalance!BS34","v":0},{"$f":"INP_EBalance!BT34","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$35","v":0},"kWh",null,{"$f":"INP_EBalance!$F$35","v":0},{"$f":"INP_EBalance!$G$35","v":0},null,null,0,null,{"$f":"INP_EBalance!M35","v":0},{"$f":"INP_EBalance!N35","v":0},{"$f":"INP_EBalance!O35","v":0},{"$f":"INP_EBalance!P35","v":0},{"$f":"INP_EBalance!Q35","v":0},{"$f":"INP_EBalance!R35","v":0},{"$f":"INP_EBalance!S35","v":0},{"$f":"INP_EBalance!T35","v":0},{"$f":"INP_EBalance!U35","v":0},{"$f":"INP_EBalance!V35","v":0},{"$f":"INP_EBalance!W35","v":0},{"$f":"INP_EBalance!X35","v":0},{"$f":"INP_EBalance!Y35","v":0},{"$f":"INP_EBalance!Z35","v":0},{"$f":"INP_EBalance!AA35","v":0},{"$f":"INP_EBalance!AB35","v":0},{"$f":"INP_EBalance!AC35","v":0},{"$f":"INP_EBalance!AD35","v":0},{"$f":"INP_EBalance!AE35","v":0},{"$f":"INP_EBalance!AF35","v":0},{"$f":"INP_EBalance!AG35","v":0},{"$f":"INP_EBalance!AH35","v":0},{"$f":"INP_EBalance!AI35","v":0},{"$f":"INP_EBalance!AJ35","v":0},{"$f":"INP_EBalance!AK35","v":0},{"$f":"INP_EBalance!AL35","v":0},{"$f":"INP_EBalance!AM35","v":0},{"$f":"INP_EBalance!AN35","v":0},{"$f":"INP_EBalance!AO35","v":0},{"$f":"INP_EBalance!AP35","v":0},{"$f":"INP_EBalance!AQ35","v":0},{"$f":"INP_EBalance!AR35","v":0},{"$f":"INP_EBalance!AS35","v":0},{"$f":"INP_EBalance!AT35","v":0},{"$f":"INP_EBalance!AU35","v":0},{"$f":"INP_EBalance!AV35","v":0},{"$f":"INP_EBalance!AW35","v":0},{"$f":"INP_EBalance!AX35","v":0},{"$f":"INP_EBalance!AY35","v":0},{"$f":"INP_EBalance!AZ35","v":0},{"$f":"INP_EBalance!BA35","v":0},{"$f":"INP_EBalance!BB35","v":0},{"$f":"INP_EBalance!BC35","v":0},{"$f":"INP_EBalance!BD35","v":0},{"$f":"INP_EBalance!BE35","v":0},{"$f":"INP_EBalance!BF35","v":0},{"$f":"INP_EBalance!BG35","v":0},{"$f":"INP_EBalance!BH35","v":0},{"$f":"INP_EBalance!BI35","v":0},{"$f":"INP_EBalance!BJ35","v":0},{"$f":"INP_EBalance!BK35","v":0},{"$f":"INP_EBalance!BL35","v":0},{"$f":"INP_EBalance!BM35","v":0},{"$f":"INP_EBalance!BN35","v":0},{"$f":"INP_EBalance!BO35","v":0},{"$f":"INP_EBalance!BP35","v":0},{"$f":"INP_EBalance!BQ35","v":0},{"$f":"INP_EBalance!BR35","v":0},{"$f":"INP_EBalance!BS35","v":0},{"$f":"INP_EBalance!BT35","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$36","v":0},"kWh",null,{"$f":"INP_EBalance!$F$36","v":0},{"$f":"INP_EBalance!$G$36","v":0},null,null,0,null,{"$f":"INP_EBalance!M36","v":0},{"$f":"INP_EBalance!N36","v":0},{"$f":"INP_EBalance!O36","v":0},{"$f":"INP_EBalance!P36","v":0},{"$f":"INP_EBalance!Q36","v":0},{"$f":"INP_EBalance!R36","v":0},{"$f":"INP_EBalance!S36","v":0},{"$f":"INP_EBalance!T36","v":0},{"$f":"INP_EBalance!U36","v":0},{"$f":"INP_EBalance!V36","v":0},{"$f":"INP_EBalance!W36","v":0},{"$f":"INP_EBalance!X36","v":0},{"$f":"INP_EBalance!Y36","v":0},{"$f":"INP_EBalance!Z36","v":0},{"$f":"INP_EBalance!AA36","v":0},{"$f":"INP_EBalance!AB36","v":0},{"$f":"INP_EBalance!AC36","v":0},{"$f":"INP_EBalance!AD36","v":0},{"$f":"INP_EBalance!AE36","v":0},{"$f":"INP_EBalance!AF36","v":0},{"$f":"INP_EBalance!AG36","v":0},{"$f":"INP_EBalance!AH36","v":0},{"$f":"INP_EBalance!AI36","v":0},{"$f":"INP_EBalance!AJ36","v":0},{"$f":"INP_EBalance!AK36","v":0},{"$f":"INP_EBalance!AL36","v":0},{"$f":"INP_EBalance!AM36","v":0},{"$f":"INP_EBalance!AN36","v":0},{"$f":"INP_EBalance!AO36","v":0},{"$f":"INP_EBalance!AP36","v":0},{"$f":"INP_EBalance!AQ36","v":0},{"$f":"INP_EBalance!AR36","v":0},{"$f":"INP_EBalance!AS36","v":0},{"$f":"INP_EBalance!AT36","v":0},{"$f":"INP_EBalance!AU36","v":0},{"$f":"INP_EBalance!AV36","v":0},{"$f":"INP_EBalance!AW36","v":0},{"$f":"INP_EBalance!AX36","v":0},{"$f":"INP_EBalance!AY36","v":0},{"$f":"INP_EBalance!AZ36","v":0},{"$f":"INP_EBalance!BA36","v":0},{"$f":"INP_EBalance!BB36","v":0},{"$f":"INP_EBalance!BC36","v":0},{"$f":"INP_EBalance!BD36","v":0},{"$f":"INP_EBalance!BE36","v":0},{"$f":"INP_EBalance!BF36","v":0},{"$f":"INP_EBalance!BG36","v":0},{"$f":"INP_EBalance!BH36","v":0},{"$f":"INP_EBalance!BI36","v":0},{"$f":"INP_EBalance!BJ36","v":0},{"$f":"INP_EBalance!BK36","v":0},{"$f":"INP_EBalance!BL36","v":0},{"$f":"INP_EBalance!BM36","v":0},{"$f":"INP_EBalance!BN36","v":0},{"$f":"INP_EBalance!BO36","v":0},{"$f":"INP_EBalance!BP36","v":0},{"$f":"INP_EBalance!BQ36","v":0},{"$f":"INP_EBalance!BR36","v":0},{"$f":"INP_EBalance!BS36","v":0},{"$f":"INP_EBalance!BT36","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$37","v":0},"kWh",null,{"$f":"INP_EBalance!$F$37","v":0},{"$f":"INP_EBalance!$G$37","v":0},null,null,0,null,{"$f":"INP_EBalance!M37","v":0},{"$f":"INP_EBalance!N37","v":0},{"$f":"INP_EBalance!O37","v":0},{"$f":"INP_EBalance!P37","v":0},{"$f":"INP_EBalance!Q37","v":0},{"$f":"INP_EBalance!R37","v":0},{"$f":"INP_EBalance!S37","v":0},{"$f":"INP_EBalance!T37","v":0},{"$f":"INP_EBalance!U37","v":0},{"$f":"INP_EBalance!V37","v":0},{"$f":"INP_EBalance!W37","v":0},{"$f":"INP_EBalance!X37","v":0},{"$f":"INP_EBalance!Y37","v":0},{"$f":"INP_EBalance!Z37","v":0},{"$f":"INP_EBalance!AA37","v":0},{"$f":"INP_EBalance!AB37","v":0},{"$f":"INP_EBalance!AC37","v":0},{"$f":"INP_EBalance!AD37","v":0},{"$f":"INP_EBalance!AE37","v":0},{"$f":"INP_EBalance!AF37","v":0},{"$f":"INP_EBalance!AG37","v":0},{"$f":"INP_EBalance!AH37","v":0},{"$f":"INP_EBalance!AI37","v":0},{"$f":"INP_EBalance!AJ37","v":0},{"$f":"INP_EBalance!AK37","v":0},{"$f":"INP_EBalance!AL37","v":0},{"$f":"INP_EBalance!AM37","v":0},{"$f":"INP_EBalance!AN37","v":0},{"$f":"INP_EBalance!AO37","v":0},{"$f":"INP_EBalance!AP37","v":0},{"$f":"INP_EBalance!AQ37","v":0},{"$f":"INP_EBalance!AR37","v":0},{"$f":"INP_EBalance!AS37","v":0},{"$f":"INP_EBalance!AT37","v":0},{"$f":"INP_EBalance!AU37","v":0},{"$f":"INP_EBalance!AV37","v":0},{"$f":"INP_EBalance!AW37","v":0},{"$f":"INP_EBalance!AX37","v":0},{"$f":"INP_EBalance!AY37","v":0},{"$f":"INP_EBalance!AZ37","v":0},{"$f":"INP_EBalance!BA37","v":0},{"$f":"INP_EBalance!BB37","v":0},{"$f":"INP_EBalance!BC37","v":0},{"$f":"INP_EBalance!BD37","v":0},{"$f":"INP_EBalance!BE37","v":0},{"$f":"INP_EBalance!BF37","v":0},{"$f":"INP_EBalance!BG37","v":0},{"$f":"INP_EBalance!BH37","v":0},{"$f":"INP_EBalance!BI37","v":0},{"$f":"INP_EBalance!BJ37","v":0},{"$f":"INP_EBalance!BK37","v":0},{"$f":"INP_EBalance!BL37","v":0},{"$f":"INP_EBalance!BM37","v":0},{"$f":"INP_EBalance!BN37","v":0},{"$f":"INP_EBalance!BO37","v":0},{"$f":"INP_EBalance!BP37","v":0},{"$f":"INP_EBalance!BQ37","v":0},{"$f":"INP_EBalance!BR37","v":0},{"$f":"INP_EBalance!BS37","v":0},{"$f":"INP_EBalance!BT37","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$38","v":0},"kWh",null,{"$f":"INP_EBalance!$F$38","v":0},{"$f":"INP_EBalance!$G$38","v":0},null,null,0,null,{"$f":"INP_EBalance!M38","v":0},{"$f":"INP_EBalance!N38","v":0},{"$f":"INP_EBalance!O38","v":0},{"$f":"INP_EBalance!P38","v":0},{"$f":"INP_EBalance!Q38","v":0},{"$f":"INP_EBalance!R38","v":0},{"$f":"INP_EBalance!S38","v":0},{"$f":"INP_EBalance!T38","v":0},{"$f":"INP_EBalance!U38","v":0},{"$f":"INP_EBalance!V38","v":0},{"$f":"INP_EBalance!W38","v":0},{"$f":"INP_EBalance!X38","v":0},{"$f":"INP_EBalance!Y38","v":0},{"$f":"INP_EBalance!Z38","v":0},{"$f":"INP_EBalance!AA38","v":0},{"$f":"INP_EBalance!AB38","v":0},{"$f":"INP_EBalance!AC38","v":0},{"$f":"INP_EBalance!AD38","v":0},{"$f":"INP_EBalance!AE38","v":0},{"$f":"INP_EBalance!AF38","v":0},{"$f":"INP_EBalance!AG38","v":0},{"$f":"INP_EBalance!AH38","v":0},{"$f":"INP_EBalance!AI38","v":0},{"$f":"INP_EBalance!AJ38","v":0},{"$f":"INP_EBalance!AK38","v":0},{"$f":"INP_EBalance!AL38","v":0},{"$f":"INP_EBalance!AM38","v":0},{"$f":"INP_EBalance!AN38","v":0},{"$f":"INP_EBalance!AO38","v":0},{"$f":"INP_EBalance!AP38","v":0},{"$f":"INP_EBalance!AQ38","v":0},{"$f":"INP_EBalance!AR38","v":0},{"$f":"INP_EBalance!AS38","v":0},{"$f":"INP_EBalance!AT38","v":0},{"$f":"INP_EBalance!AU38","v":0},{"$f":"INP_EBalance!AV38","v":0},{"$f":"INP_EBalance!AW38","v":0},{"$f":"INP_EBalance!AX38","v":0},{"$f":"INP_EBalance!AY38","v":0},{"$f":"INP_EBalance!AZ38","v":0},{"$f":"INP_EBalance!BA38","v":0},{"$f":"INP_EBalance!BB38","v":0},{"$f":"INP_EBalance!BC38","v":0},{"$f":"INP_EBalance!BD38","v":0},{"$f":"INP_EBalance!BE38","v":0},{"$f":"INP_EBalance!BF38","v":0},{"$f":"INP_EBalance!BG38","v":0},{"$f":"INP_EBalance!BH38","v":0},{"$f":"INP_EBalance!BI38","v":0},{"$f":"INP_EBalance!BJ38","v":0},{"$f":"INP_EBalance!BK38","v":0},{"$f":"INP_EBalance!BL38","v":0},{"$f":"INP_EBalance!BM38","v":0},{"$f":"INP_EBalance!BN38","v":0},{"$f":"INP_EBalance!BO38","v":0},{"$f":"INP_EBalance!BP38","v":0},{"$f":"INP_EBalance!BQ38","v":0},{"$f":"INP_EBalance!BR38","v":0},{"$f":"INP_EBalance!BS38","v":0},{"$f":"INP_EBalance!BT38","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$39","v":0},"kWh",null,{"$f":"INP_EBalance!$F$39","v":0},{"$f":"INP_EBalance!$G$39","v":0},null,null,0,null,{"$f":"INP_EBalance!M39","v":0},{"$f":"INP_EBalance!N39","v":0},{"$f":"INP_EBalance!O39","v":0},{"$f":"INP_EBalance!P39","v":0},{"$f":"INP_EBalance!Q39","v":0},{"$f":"INP_EBalance!R39","v":0},{"$f":"INP_EBalance!S39","v":0},{"$f":"INP_EBalance!T39","v":0},{"$f":"INP_EBalance!U39","v":0},{"$f":"INP_EBalance!V39","v":0},{"$f":"INP_EBalance!W39","v":0},{"$f":"INP_EBalance!X39","v":0},{"$f":"INP_EBalance!Y39","v":0},{"$f":"INP_EBalance!Z39","v":0},{"$f":"INP_EBalance!AA39","v":0},{"$f":"INP_EBalance!AB39","v":0},{"$f":"INP_EBalance!AC39","v":0},{"$f":"INP_EBalance!AD39","v":0},{"$f":"INP_EBalance!AE39","v":0},{"$f":"INP_EBalance!AF39","v":0},{"$f":"INP_EBalance!AG39","v":0},{"$f":"INP_EBalance!AH39","v":0},{"$f":"INP_EBalance!AI39","v":0},{"$f":"INP_EBalance!AJ39","v":0},{"$f":"INP_EBalance!AK39","v":0},{"$f":"INP_EBalance!AL39","v":0},{"$f":"INP_EBalance!AM39","v":0},{"$f":"INP_EBalance!AN39","v":0},{"$f":"INP_EBalance!AO39","v":0},{"$f":"INP_EBalance!AP39","v":0},{"$f":"INP_EBalance!AQ39","v":0},{"$f":"INP_EBalance!AR39","v":0},{"$f":"INP_EBalance!AS39","v":0},{"$f":"INP_EBalance!AT39","v":0},{"$f":"INP_EBalance!AU39","v":0},{"$f":"INP_EBalance!AV39","v":0},{"$f":"INP_EBalance!AW39","v":0},{"$f":"INP_EBalance!AX39","v":0},{"$f":"INP_EBalance!AY39","v":0},{"$f":"INP_EBalance!AZ39","v":0},{"$f":"INP_EBalance!BA39","v":0},{"$f":"INP_EBalance!BB39","v":0},{"$f":"INP_EBalance!BC39","v":0},{"$f":"INP_EBalance!BD39","v":0},{"$f":"INP_EBalance!BE39","v":0},{"$f":"INP_EBalance!BF39","v":0},{"$f":"INP_EBalance!BG39","v":0},{"$f":"INP_EBalance!BH39","v":0},{"$f":"INP_EBalance!BI39","v":0},{"$f":"INP_EBalance!BJ39","v":0},{"$f":"INP_EBalance!BK39","v":0},{"$f":"INP_EBalance!BL39","v":0},{"$f":"INP_EBalance!BM39","v":0},{"$f":"INP_EBalance!BN39","v":0},{"$f":"INP_EBalance!BO39","v":0},{"$f":"INP_EBalance!BP39","v":0},{"$f":"INP_EBalance!BQ39","v":0},{"$f":"INP_EBalance!BR39","v":0},{"$f":"INP_EBalance!BS39","v":0},{"$f":"INP_EBalance!BT39","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$40","v":0},"kWh",null,{"$f":"INP_EBalance!$F$40","v":0},{"$f":"INP_EBalance!$G$40","v":0},null,null,0,null,{"$f":"INP_EBalance!M40","v":0},{"$f":"INP_EBalance!N40","v":0},{"$f":"INP_EBalance!O40","v":0},{"$f":"INP_EBalance!P40","v":0},{"$f":"INP_EBalance!Q40","v":0},{"$f":"INP_EBalance!R40","v":0},{"$f":"INP_EBalance!S40","v":0},{"$f":"INP_EBalance!T40","v":0},{"$f":"INP_EBalance!U40","v":0},{"$f":"INP_EBalance!V40","v":0},{"$f":"INP_EBalance!W40","v":0},{"$f":"INP_EBalance!X40","v":0},{"$f":"INP_EBalance!Y40","v":0},{"$f":"INP_EBalance!Z40","v":0},{"$f":"INP_EBalance!AA40","v":0},{"$f":"INP_EBalance!AB40","v":0},{"$f":"INP_EBalance!AC40","v":0},{"$f":"INP_EBalance!AD40","v":0},{"$f":"INP_EBalance!AE40","v":0},{"$f":"INP_EBalance!AF40","v":0},{"$f":"INP_EBalance!AG40","v":0},{"$f":"INP_EBalance!AH40","v":0},{"$f":"INP_EBalance!AI40","v":0},{"$f":"INP_EBalance!AJ40","v":0},{"$f":"INP_EBalance!AK40","v":0},{"$f":"INP_EBalance!AL40","v":0},{"$f":"INP_EBalance!AM40","v":0},{"$f":"INP_EBalance!AN40","v":0},{"$f":"INP_EBalance!AO40","v":0},{"$f":"INP_EBalance!AP40","v":0},{"$f":"INP_EBalance!AQ40","v":0},{"$f":"INP_EBalance!AR40","v":0},{"$f":"INP_EBalance!AS40","v":0},{"$f":"INP_EBalance!AT40","v":0},{"$f":"INP_EBalance!AU40","v":0},{"$f":"INP_EBalance!AV40","v":0},{"$f":"INP_EBalance!AW40","v":0},{"$f":"INP_EBalance!AX40","v":0},{"$f":"INP_EBalance!AY40","v":0},{"$f":"INP_EBalance!AZ40","v":0},{"$f":"INP_EBalance!BA40","v":0},{"$f":"INP_EBalance!BB40","v":0},{"$f":"INP_EBalance!BC40","v":0},{"$f":"INP_EBalance!BD40","v":0},{"$f":"INP_EBalance!BE40","v":0},{"$f":"INP_EBalance!BF40","v":0},{"$f":"INP_EBalance!BG40","v":0},{"$f":"INP_EBalance!BH40","v":0},{"$f":"INP_EBalance!BI40","v":0},{"$f":"INP_EBalance!BJ40","v":0},{"$f":"INP_EBalance!BK40","v":0},{"$f":"INP_EBalance!BL40","v":0},{"$f":"INP_EBalance!BM40","v":0},{"$f":"INP_EBalance!BN40","v":0},{"$f":"INP_EBalance!BO40","v":0},{"$f":"INP_EBalance!BP40","v":0},{"$f":"INP_EBalance!BQ40","v":0},{"$f":"INP_EBalance!BR40","v":0},{"$f":"INP_EBalance!BS40","v":0},{"$f":"INP_EBalance!BT40","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$41","v":0},"kWh",null,{"$f":"INP_EBalance!$F$41","v":0},{"$f":"INP_EBalance!$G$41","v":0},null,null,0,null,{"$f":"INP_EBalance!M41","v":0},{"$f":"INP_EBalance!N41","v":0},{"$f":"INP_EBalance!O41","v":0},{"$f":"INP_EBalance!P41","v":0},{"$f":"INP_EBalance!Q41","v":0},{"$f":"INP_EBalance!R41","v":0},{"$f":"INP_EBalance!S41","v":0},{"$f":"INP_EBalance!T41","v":0},{"$f":"INP_EBalance!U41","v":0},{"$f":"INP_EBalance!V41","v":0},{"$f":"INP_EBalance!W41","v":0},{"$f":"INP_EBalance!X41","v":0},{"$f":"INP_EBalance!Y41","v":0},{"$f":"INP_EBalance!Z41","v":0},{"$f":"INP_EBalance!AA41","v":0},{"$f":"INP_EBalance!AB41","v":0},{"$f":"INP_EBalance!AC41","v":0},{"$f":"INP_EBalance!AD41","v":0},{"$f":"INP_EBalance!AE41","v":0},{"$f":"INP_EBalance!AF41","v":0},{"$f":"INP_EBalance!AG41","v":0},{"$f":"INP_EBalance!AH41","v":0},{"$f":"INP_EBalance!AI41","v":0},{"$f":"INP_EBalance!AJ41","v":0},{"$f":"INP_EBalance!AK41","v":0},{"$f":"INP_EBalance!AL41","v":0},{"$f":"INP_EBalance!AM41","v":0},{"$f":"INP_EBalance!AN41","v":0},{"$f":"INP_EBalance!AO41","v":0},{"$f":"INP_EBalance!AP41","v":0},{"$f":"INP_EBalance!AQ41","v":0},{"$f":"INP_EBalance!AR41","v":0},{"$f":"INP_EBalance!AS41","v":0},{"$f":"INP_EBalance!AT41","v":0},{"$f":"INP_EBalance!AU41","v":0},{"$f":"INP_EBalance!AV41","v":0},{"$f":"INP_EBalance!AW41","v":0},{"$f":"INP_EBalance!AX41","v":0},{"$f":"INP_EBalance!AY41","v":0},{"$f":"INP_EBalance!AZ41","v":0},{"$f":"INP_EBalance!BA41","v":0},{"$f":"INP_EBalance!BB41","v":0},{"$f":"INP_EBalance!BC41","v":0},{"$f":"INP_EBalance!BD41","v":0},{"$f":"INP_EBalance!BE41","v":0},{"$f":"INP_EBalance!BF41","v":0},{"$f":"INP_EBalance!BG41","v":0},{"$f":"INP_EBalance!BH41","v":0},{"$f":"INP_EBalance!BI41","v":0},{"$f":"INP_EBalance!BJ41","v":0},{"$f":"INP_EBalance!BK41","v":0},{"$f":"INP_EBalance!BL41","v":0},{"$f":"INP_EBalance!BM41","v":0},{"$f":"INP_EBalance!BN41","v":0},{"$f":"INP_EBalance!BO41","v":0},{"$f":"INP_EBalance!BP41","v":0},{"$f":"INP_EBalance!BQ41","v":0},{"$f":"INP_EBalance!BR41","v":0},{"$f":"INP_EBalance!BS41","v":0},{"$f":"INP_EBalance!BT41","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$42","v":0},"kWh",null,{"$f":"INP_EBalance!$F$42","v":0},{"$f":"INP_EBalance!$G$42","v":0},null,null,0,null,{"$f":"INP_EBalance!M42","v":0},{"$f":"INP_EBalance!N42","v":0},{"$f":"INP_EBalance!O42","v":0},{"$f":"INP_EBalance!P42","v":0},{"$f":"INP_EBalance!Q42","v":0},{"$f":"INP_EBalance!R42","v":0},{"$f":"INP_EBalance!S42","v":0},{"$f":"INP_EBalance!T42","v":0},{"$f":"INP_EBalance!U42","v":0},{"$f":"INP_EBalance!V42","v":0},{"$f":"INP_EBalance!W42","v":0},{"$f":"INP_EBalance!X42","v":0},{"$f":"INP_EBalance!Y42","v":0},{"$f":"INP_EBalance!Z42","v":0},{"$f":"INP_EBalance!AA42","v":0},{"$f":"INP_EBalance!AB42","v":0},{"$f":"INP_EBalance!AC42","v":0},{"$f":"INP_EBalance!AD42","v":0},{"$f":"INP_EBalance!AE42","v":0},{"$f":"INP_EBalance!AF42","v":0},{"$f":"INP_EBalance!AG42","v":0},{"$f":"INP_EBalance!AH42","v":0},{"$f":"INP_EBalance!AI42","v":0},{"$f":"INP_EBalance!AJ42","v":0},{"$f":"INP_EBalance!AK42","v":0},{"$f":"INP_EBalance!AL42","v":0},{"$f":"INP_EBalance!AM42","v":0},{"$f":"INP_EBalance!AN42","v":0},{"$f":"INP_EBalance!AO42","v":0},{"$f":"INP_EBalance!AP42","v":0},{"$f":"INP_EBalance!AQ42","v":0},{"$f":"INP_EBalance!AR42","v":0},{"$f":"INP_EBalance!AS42","v":0},{"$f":"INP_EBalance!AT42","v":0},{"$f":"INP_EBalance!AU42","v":0},{"$f":"INP_EBalance!AV42","v":0},{"$f":"INP_EBalance!AW42","v":0},{"$f":"INP_EBalance!AX42","v":0},{"$f":"INP_EBalance!AY42","v":0},{"$f":"INP_EBalance!AZ42","v":0},{"$f":"INP_EBalance!BA42","v":0},{"$f":"INP_EBalance!BB42","v":0},{"$f":"INP_EBalance!BC42","v":0},{"$f":"INP_EBalance!BD42","v":0},{"$f":"INP_EBalance!BE42","v":0},{"$f":"INP_EBalance!BF42","v":0},{"$f":"INP_EBalance!BG42","v":0},{"$f":"INP_EBalance!BH42","v":0},{"$f":"INP_EBalance!BI42","v":0},{"$f":"INP_EBalance!BJ42","v":0},{"$f":"INP_EBalance!BK42","v":0},{"$f":"INP_EBalance!BL42","v":0},{"$f":"INP_EBalance!BM42","v":0},{"$f":"INP_EBalance!BN42","v":0},{"$f":"INP_EBalance!BO42","v":0},{"$f":"INP_EBalance!BP42","v":0},{"$f":"INP_EBalance!BQ42","v":0},{"$f":"INP_EBalance!BR42","v":0},{"$f":"INP_EBalance!BS42","v":0},{"$f":"INP_EBalance!BT42","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$43","v":0},"kWh",null,{"$f":"INP_EBalance!$F$43","v":0},{"$f":"INP_EBalance!$G$43","v":0},null,null,0,null,{"$f":"INP_EBalance!M43","v":0},{"$f":"INP_EBalance!N43","v":0},{"$f":"INP_EBalance!O43","v":0},{"$f":"INP_EBalance!P43","v":0},{"$f":"INP_EBalance!Q43","v":0},{"$f":"INP_EBalance!R43","v":0},{"$f":"INP_EBalance!S43","v":0},{"$f":"INP_EBalance!T43","v":0},{"$f":"INP_EBalance!U43","v":0},{"$f":"INP_EBalance!V43","v":0},{"$f":"INP_EBalance!W43","v":0},{"$f":"INP_EBalance!X43","v":0},{"$f":"INP_EBalance!Y43","v":0},{"$f":"INP_EBalance!Z43","v":0},{"$f":"INP_EBalance!AA43","v":0},{"$f":"INP_EBalance!AB43","v":0},{"$f":"INP_EBalance!AC43","v":0},{"$f":"INP_EBalance!AD43","v":0},{"$f":"INP_EBalance!AE43","v":0},{"$f":"INP_EBalance!AF43","v":0},{"$f":"INP_EBalance!AG43","v":0},{"$f":"INP_EBalance!AH43","v":0},{"$f":"INP_EBalance!AI43","v":0},{"$f":"INP_EBalance!AJ43","v":0},{"$f":"INP_EBalance!AK43","v":0},{"$f":"INP_EBalance!AL43","v":0},{"$f":"INP_EBalance!AM43","v":0},{"$f":"INP_EBalance!AN43","v":0},{"$f":"INP_EBalance!AO43","v":0},{"$f":"INP_EBalance!AP43","v":0},{"$f":"INP_EBalance!AQ43","v":0},{"$f":"INP_EBalance!AR43","v":0},{"$f":"INP_EBalance!AS43","v":0},{"$f":"INP_EBalance!AT43","v":0},{"$f":"INP_EBalance!AU43","v":0},{"$f":"INP_EBalance!AV43","v":0},{"$f":"INP_EBalance!AW43","v":0},{"$f":"INP_EBalance!AX43","v":0},{"$f":"INP_EBalance!AY43","v":0},{"$f":"INP_EBalance!AZ43","v":0},{"$f":"INP_EBalance!BA43","v":0},{"$f":"INP_EBalance!BB43","v":0},{"$f":"INP_EBalance!BC43","v":0},{"$f":"INP_EBalance!BD43","v":0},{"$f":"INP_EBalance!BE43","v":0},{"$f":"INP_EBalance!BF43","v":0},{"$f":"INP_EBalance!BG43","v":0},{"$f":"INP_EBalance!BH43","v":0},{"$f":"INP_EBalance!BI43","v":0},{"$f":"INP_EBalance!BJ43","v":0},{"$f":"INP_EBalance!BK43","v":0},{"$f":"INP_EBalance!BL43","v":0},{"$f":"INP_EBalance!BM43","v":0},{"$f":"INP_EBalance!BN43","v":0},{"$f":"INP_EBalance!BO43","v":0},{"$f":"INP_EBalance!BP43","v":0},{"$f":"INP_EBalance!BQ43","v":0},{"$f":"INP_EBalance!BR43","v":0},{"$f":"INP_EBalance!BS43","v":0},{"$f":"INP_EBalance!BT43","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$44","v":0},"kWh",null,{"$f":"INP_EBalance!$F$44","v":0},{"$f":"INP_EBalance!$G$44","v":0},null,null,0,null,{"$f":"INP_EBalance!M44","v":0},{"$f":"INP_EBalance!N44","v":0},{"$f":"INP_EBalance!O44","v":0},{"$f":"INP_EBalance!P44","v":0},{"$f":"INP_EBalance!Q44","v":0},{"$f":"INP_EBalance!R44","v":0},{"$f":"INP_EBalance!S44","v":0},{"$f":"INP_EBalance!T44","v":0},{"$f":"INP_EBalance!U44","v":0},{"$f":"INP_EBalance!V44","v":0},{"$f":"INP_EBalance!W44","v":0},{"$f":"INP_EBalance!X44","v":0},{"$f":"INP_EBalance!Y44","v":0},{"$f":"INP_EBalance!Z44","v":0},{"$f":"INP_EBalance!AA44","v":0},{"$f":"INP_EBalance!AB44","v":0},{"$f":"INP_EBalance!AC44","v":0},{"$f":"INP_EBalance!AD44","v":0},{"$f":"INP_EBalance!AE44","v":0},{"$f":"INP_EBalance!AF44","v":0},{"$f":"INP_EBalance!AG44","v":0},{"$f":"INP_EBalance!AH44","v":0},{"$f":"INP_EBalance!AI44","v":0},{"$f":"INP_EBalance!AJ44","v":0},{"$f":"INP_EBalance!AK44","v":0},{"$f":"INP_EBalance!AL44","v":0},{"$f":"INP_EBalance!AM44","v":0},{"$f":"INP_EBalance!AN44","v":0},{"$f":"INP_EBalance!AO44","v":0},{"$f":"INP_EBalance!AP44","v":0},{"$f":"INP_EBalance!AQ44","v":0},{"$f":"INP_EBalance!AR44","v":0},{"$f":"INP_EBalance!AS44","v":0},{"$f":"INP_EBalance!AT44","v":0},{"$f":"INP_EBalance!AU44","v":0},{"$f":"INP_EBalance!AV44","v":0},{"$f":"INP_EBalance!AW44","v":0},{"$f":"INP_EBalance!AX44","v":0},{"$f":"INP_EBalance!AY44","v":0},{"$f":"INP_EBalance!AZ44","v":0},{"$f":"INP_EBalance!BA44","v":0},{"$f":"INP_EBalance!BB44","v":0},{"$f":"INP_EBalance!BC44","v":0},{"$f":"INP_EBalance!BD44","v":0},{"$f":"INP_EBalance!BE44","v":0},{"$f":"INP_EBalance!BF44","v":0},{"$f":"INP_EBalance!BG44","v":0},{"$f":"INP_EBalance!BH44","v":0},{"$f":"INP_EBalance!BI44","v":0},{"$f":"INP_EBalance!BJ44","v":0},{"$f":"INP_EBalance!BK44","v":0},{"$f":"INP_EBalance!BL44","v":0},{"$f":"INP_EBalance!BM44","v":0},{"$f":"INP_EBalance!BN44","v":0},{"$f":"INP_EBalance!BO44","v":0},{"$f":"INP_EBalance!BP44","v":0},{"$f":"INP_EBalance!BQ44","v":0},{"$f":"INP_EBalance!BR44","v":0},{"$f":"INP_EBalance!BS44","v":0},{"$f":"INP_EBalance!BT44","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$45","v":0},"kWh",null,{"$f":"INP_EBalance!$F$45","v":0},{"$f":"INP_EBalance!$G$45","v":0},null,null,0,null,{"$f":"INP_EBalance!M45","v":0},{"$f":"INP_EBalance!N45","v":0},{"$f":"INP_EBalance!O45","v":0},{"$f":"INP_EBalance!P45","v":0},{"$f":"INP_EBalance!Q45","v":0},{"$f":"INP_EBalance!R45","v":0},{"$f":"INP_EBalance!S45","v":0},{"$f":"INP_EBalance!T45","v":0},{"$f":"INP_EBalance!U45","v":0},{"$f":"INP_EBalance!V45","v":0},{"$f":"INP_EBalance!W45","v":0},{"$f":"INP_EBalance!X45","v":0},{"$f":"INP_EBalance!Y45","v":0},{"$f":"INP_EBalance!Z45","v":0},{"$f":"INP_EBalance!AA45","v":0},{"$f":"INP_EBalance!AB45","v":0},{"$f":"INP_EBalance!AC45","v":0},{"$f":"INP_EBalance!AD45","v":0},{"$f":"INP_EBalance!AE45","v":0},{"$f":"INP_EBalance!AF45","v":0},{"$f":"INP_EBalance!AG45","v":0},{"$f":"INP_EBalance!AH45","v":0},{"$f":"INP_EBalance!AI45","v":0},{"$f":"INP_EBalance!AJ45","v":0},{"$f":"INP_EBalance!AK45","v":0},{"$f":"INP_EBalance!AL45","v":0},{"$f":"INP_EBalance!AM45","v":0},{"$f":"INP_EBalance!AN45","v":0},{"$f":"INP_EBalance!AO45","v":0},{"$f":"INP_EBalance!AP45","v":0},{"$f":"INP_EBalance!AQ45","v":0},{"$f":"INP_EBalance!AR45","v":0},{"$f":"INP_EBalance!AS45","v":0},{"$f":"INP_EBalance!AT45","v":0},{"$f":"INP_EBalance!AU45","v":0},{"$f":"INP_EBalance!AV45","v":0},{"$f":"INP_EBalance!AW45","v":0},{"$f":"INP_EBalance!AX45","v":0},{"$f":"INP_EBalance!AY45","v":0},{"$f":"INP_EBalance!AZ45","v":0},{"$f":"INP_EBalance!BA45","v":0},{"$f":"INP_EBalance!BB45","v":0},{"$f":"INP_EBalance!BC45","v":0},{"$f":"INP_EBalance!BD45","v":0},{"$f":"INP_EBalance!BE45","v":0},{"$f":"INP_EBalance!BF45","v":0},{"$f":"INP_EBalance!BG45","v":0},{"$f":"INP_EBalance!BH45","v":0},{"$f":"INP_EBalance!BI45","v":0},{"$f":"INP_EBalance!BJ45","v":0},{"$f":"INP_EBalance!BK45","v":0},{"$f":"INP_EBalance!BL45","v":0},{"$f":"INP_EBalance!BM45","v":0},{"$f":"INP_EBalance!BN45","v":0},{"$f":"INP_EBalance!BO45","v":0},{"$f":"INP_EBalance!BP45","v":0},{"$f":"INP_EBalance!BQ45","v":0},{"$f":"INP_EBalance!BR45","v":0},{"$f":"INP_EBalance!BS45","v":0},{"$f":"INP_EBalance!BT45","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$46","v":0},"kWh",null,{"$f":"INP_EBalance!$F$46","v":0},{"$f":"INP_EBalance!$G$46","v":0},null,null,0,null,{"$f":"INP_EBalance!M46","v":0},{"$f":"INP_EBalance!N46","v":0},{"$f":"INP_EBalance!O46","v":0},{"$f":"INP_EBalance!P46","v":0},{"$f":"INP_EBalance!Q46","v":0},{"$f":"INP_EBalance!R46","v":0},{"$f":"INP_EBalance!S46","v":0},{"$f":"INP_EBalance!T46","v":0},{"$f":"INP_EBalance!U46","v":0},{"$f":"INP_EBalance!V46","v":0},{"$f":"INP_EBalance!W46","v":0},{"$f":"INP_EBalance!X46","v":0},{"$f":"INP_EBalance!Y46","v":0},{"$f":"INP_EBalance!Z46","v":0},{"$f":"INP_EBalance!AA46","v":0},{"$f":"INP_EBalance!AB46","v":0},{"$f":"INP_EBalance!AC46","v":0},{"$f":"INP_EBalance!AD46","v":0},{"$f":"INP_EBalance!AE46","v":0},{"$f":"INP_EBalance!AF46","v":0},{"$f":"INP_EBalance!AG46","v":0},{"$f":"INP_EBalance!AH46","v":0},{"$f":"INP_EBalance!AI46","v":0},{"$f":"INP_EBalance!AJ46","v":0},{"$f":"INP_EBalance!AK46","v":0},{"$f":"INP_EBalance!AL46","v":0},{"$f":"INP_EBalance!AM46","v":0},{"$f":"INP_EBalance!AN46","v":0},{"$f":"INP_EBalance!AO46","v":0},{"$f":"INP_EBalance!AP46","v":0},{"$f":"INP_EBalance!AQ46","v":0},{"$f":"INP_EBalance!AR46","v":0},{"$f":"INP_EBalance!AS46","v":0},{"$f":"INP_EBalance!AT46","v":0},{"$f":"INP_EBalance!AU46","v":0},{"$f":"INP_EBalance!AV46","v":0},{"$f":"INP_EBalance!AW46","v":0},{"$f":"INP_EBalance!AX46","v":0},{"$f":"INP_EBalance!AY46","v":0},{"$f":"INP_EBalance!AZ46","v":0},{"$f":"INP_EBalance!BA46","v":0},{"$f":"INP_EBalance!BB46","v":0},{"$f":"INP_EBalance!BC46","v":0},{"$f":"INP_EBalance!BD46","v":0},{"$f":"INP_EBalance!BE46","v":0},{"$f":"INP_EBalance!BF46","v":0},{"$f":"INP_EBalance!BG46","v":0},{"$f":"INP_EBalance!BH46","v":0},{"$f":"INP_EBalance!BI46","v":0},{"$f":"INP_EBalance!BJ46","v":0},{"$f":"INP_EBalance!BK46","v":0},{"$f":"INP_EBalance!BL46","v":0},{"$f":"INP_EBalance!BM46","v":0},{"$f":"INP_EBalance!BN46","v":0},{"$f":"INP_EBalance!BO46","v":0},{"$f":"INP_EBalance!BP46","v":0},{"$f":"INP_EBalance!BQ46","v":0},{"$f":"INP_EBalance!BR46","v":0},{"$f":"INP_EBalance!BS46","v":0},{"$f":"INP_EBalance!BT46","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$47","v":0},"kWh",null,{"$f":"INP_EBalance!$F$47","v":0},{"$f":"INP_EBalance!$G$47","v":0},null,null,0,null,{"$f":"INP_EBalance!M47","v":0},{"$f":"INP_EBalance!N47","v":0},{"$f":"INP_EBalance!O47","v":0},{"$f":"INP_EBalance!P47","v":0},{"$f":"INP_EBalance!Q47","v":0},{"$f":"INP_EBalance!R47","v":0},{"$f":"INP_EBalance!S47","v":0},{"$f":"INP_EBalance!T47","v":0},{"$f":"INP_EBalance!U47","v":0},{"$f":"INP_EBalance!V47","v":0},{"$f":"INP_EBalance!W47","v":0},{"$f":"INP_EBalance!X47","v":0},{"$f":"INP_EBalance!Y47","v":0},{"$f":"INP_EBalance!Z47","v":0},{"$f":"INP_EBalance!AA47","v":0},{"$f":"INP_EBalance!AB47","v":0},{"$f":"INP_EBalance!AC47","v":0},{"$f":"INP_EBalance!AD47","v":0},{"$f":"INP_EBalance!AE47","v":0},{"$f":"INP_EBalance!AF47","v":0},{"$f":"INP_EBalance!AG47","v":0},{"$f":"INP_EBalance!AH47","v":0},{"$f":"INP_EBalance!AI47","v":0},{"$f":"INP_EBalance!AJ47","v":0},{"$f":"INP_EBalance!AK47","v":0},{"$f":"INP_EBalance!AL47","v":0},{"$f":"INP_EBalance!AM47","v":0},{"$f":"INP_EBalance!AN47","v":0},{"$f":"INP_EBalance!AO47","v":0},{"$f":"INP_EBalance!AP47","v":0},{"$f":"INP_EBalance!AQ47","v":0},{"$f":"INP_EBalance!AR47","v":0},{"$f":"INP_EBalance!AS47","v":0},{"$f":"INP_EBalance!AT47","v":0},{"$f":"INP_EBalance!AU47","v":0},{"$f":"INP_EBalance!AV47","v":0},{"$f":"INP_EBalance!AW47","v":0},{"$f":"INP_EBalance!AX47","v":0},{"$f":"INP_EBalance!AY47","v":0},{"$f":"INP_EBalance!AZ47","v":0},{"$f":"INP_EBalance!BA47","v":0},{"$f":"INP_EBalance!BB47","v":0},{"$f":"INP_EBalance!BC47","v":0},{"$f":"INP_EBalance!BD47","v":0},{"$f":"INP_EBalance!BE47","v":0},{"$f":"INP_EBalance!BF47","v":0},{"$f":"INP_EBalance!BG47","v":0},{"$f":"INP_EBalance!BH47","v":0},{"$f":"INP_EBalance!BI47","v":0},{"$f":"INP_EBalance!BJ47","v":0},{"$f":"INP_EBalance!BK47","v":0},{"$f":"INP_EBalance!BL47","v":0},{"$f":"INP_EBalance!BM47","v":0},{"$f":"INP_EBalance!BN47","v":0},{"$f":"INP_EBalance!BO47","v":0},{"$f":"INP_EBalance!BP47","v":0},{"$f":"INP_EBalance!BQ47","v":0},{"$f":"INP_EBalance!BR47","v":0},{"$f":"INP_EBalance!BS47","v":0},{"$f":"INP_EBalance!BT47","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$48","v":0},"kWh",null,{"$f":"INP_EBalance!$F$48","v":0},{"$f":"INP_EBalance!$G$48","v":0},null,null,0,null,{"$f":"INP_EBalance!M48","v":0},{"$f":"INP_EBalance!N48","v":0},{"$f":"INP_EBalance!O48","v":0},{"$f":"INP_EBalance!P48","v":0},{"$f":"INP_EBalance!Q48","v":0},{"$f":"INP_EBalance!R48","v":0},{"$f":"INP_EBalance!S48","v":0},{"$f":"INP_EBalance!T48","v":0},{"$f":"INP_EBalance!U48","v":0},{"$f":"INP_EBalance!V48","v":0},{"$f":"INP_EBalance!W48","v":0},{"$f":"INP_EBalance!X48","v":0},{"$f":"INP_EBalance!Y48","v":0},{"$f":"INP_EBalance!Z48","v":0},{"$f":"INP_EBalance!AA48","v":0},{"$f":"INP_EBalance!AB48","v":0},{"$f":"INP_EBalance!AC48","v":0},{"$f":"INP_EBalance!AD48","v":0},{"$f":"INP_EBalance!AE48","v":0},{"$f":"INP_EBalance!AF48","v":0},{"$f":"INP_EBalance!AG48","v":0},{"$f":"INP_EBalance!AH48","v":0},{"$f":"INP_EBalance!AI48","v":0},{"$f":"INP_EBalance!AJ48","v":0},{"$f":"INP_EBalance!AK48","v":0},{"$f":"INP_EBalance!AL48","v":0},{"$f":"INP_EBalance!AM48","v":0},{"$f":"INP_EBalance!AN48","v":0},{"$f":"INP_EBalance!AO48","v":0},{"$f":"INP_EBalance!AP48","v":0},{"$f":"INP_EBalance!AQ48","v":0},{"$f":"INP_EBalance!AR48","v":0},{"$f":"INP_EBalance!AS48","v":0},{"$f":"INP_EBalance!AT48","v":0},{"$f":"INP_EBalance!AU48","v":0},{"$f":"INP_EBalance!AV48","v":0},{"$f":"INP_EBalance!AW48","v":0},{"$f":"INP_EBalance!AX48","v":0},{"$f":"INP_EBalance!AY48","v":0},{"$f":"INP_EBalance!AZ48","v":0},{"$f":"INP_EBalance!BA48","v":0},{"$f":"INP_EBalance!BB48","v":0},{"$f":"INP_EBalance!BC48","v":0},{"$f":"INP_EBalance!BD48","v":0},{"$f":"INP_EBalance!BE48","v":0},{"$f":"INP_EBalance!BF48","v":0},{"$f":"INP_EBalance!BG48","v":0},{"$f":"INP_EBalance!BH48","v":0},{"$f":"INP_EBalance!BI48","v":0},{"$f":"INP_EBalance!BJ48","v":0},{"$f":"INP_EBalance!BK48","v":0},{"$f":"INP_EBalance!BL48","v":0},{"$f":"INP_EBalance!BM48","v":0},{"$f":"INP_EBalance!BN48","v":0},{"$f":"INP_EBalance!BO48","v":0},{"$f":"INP_EBalance!BP48","v":0},{"$f":"INP_EBalance!BQ48","v":0},{"$f":"INP_EBalance!BR48","v":0},{"$f":"INP_EBalance!BS48","v":0},{"$f":"INP_EBalance!BT48","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$49","v":0},"kWh",null,{"$f":"INP_EBalance!$F$49","v":0},{"$f":"INP_EBalance!$G$49","v":0},null,null,0,null,{"$f":"INP_EBalance!M49","v":0},{"$f":"INP_EBalance!N49","v":0},{"$f":"INP_EBalance!O49","v":0},{"$f":"INP_EBalance!P49","v":0},{"$f":"INP_EBalance!Q49","v":0},{"$f":"INP_EBalance!R49","v":0},{"$f":"INP_EBalance!S49","v":0},{"$f":"INP_EBalance!T49","v":0},{"$f":"INP_EBalance!U49","v":0},{"$f":"INP_EBalance!V49","v":0},{"$f":"INP_EBalance!W49","v":0},{"$f":"INP_EBalance!X49","v":0},{"$f":"INP_EBalance!Y49","v":0},{"$f":"INP_EBalance!Z49","v":0},{"$f":"INP_EBalance!AA49","v":0},{"$f":"INP_EBalance!AB49","v":0},{"$f":"INP_EBalance!AC49","v":0},{"$f":"INP_EBalance!AD49","v":0},{"$f":"INP_EBalance!AE49","v":0},{"$f":"INP_EBalance!AF49","v":0},{"$f":"INP_EBalance!AG49","v":0},{"$f":"INP_EBalance!AH49","v":0},{"$f":"INP_EBalance!AI49","v":0},{"$f":"INP_EBalance!AJ49","v":0},{"$f":"INP_EBalance!AK49","v":0},{"$f":"INP_EBalance!AL49","v":0},{"$f":"INP_EBalance!AM49","v":0},{"$f":"INP_EBalance!AN49","v":0},{"$f":"INP_EBalance!AO49","v":0},{"$f":"INP_EBalance!AP49","v":0},{"$f":"INP_EBalance!AQ49","v":0},{"$f":"INP_EBalance!AR49","v":0},{"$f":"INP_EBalance!AS49","v":0},{"$f":"INP_EBalance!AT49","v":0},{"$f":"INP_EBalance!AU49","v":0},{"$f":"INP_EBalance!AV49","v":0},{"$f":"INP_EBalance!AW49","v":0},{"$f":"INP_EBalance!AX49","v":0},{"$f":"INP_EBalance!AY49","v":0},{"$f":"INP_EBalance!AZ49","v":0},{"$f":"INP_EBalance!BA49","v":0},{"$f":"INP_EBalance!BB49","v":0},{"$f":"INP_EBalance!BC49","v":0},{"$f":"INP_EBalance!BD49","v":0},{"$f":"INP_EBalance!BE49","v":0},{"$f":"INP_EBalance!BF49","v":0},{"$f":"INP_EBalance!BG49","v":0},{"$f":"INP_EBalance!BH49","v":0},{"$f":"INP_EBalance!BI49","v":0},{"$f":"INP_EBalance!BJ49","v":0},{"$f":"INP_EBalance!BK49","v":0},{"$f":"INP_EBalance!BL49","v":0},{"$f":"INP_EBalance!BM49","v":0},{"$f":"INP_EBalance!BN49","v":0},{"$f":"INP_EBalance!BO49","v":0},{"$f":"INP_EBalance!BP49","v":0},{"$f":"INP_EBalance!BQ49","v":0},{"$f":"INP_EBalance!BR49","v":0},{"$f":"INP_EBalance!BS49","v":0},{"$f":"INP_EBalance!BT49","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$50","v":0},"kWh",null,{"$f":"INP_EBalance!$F$50","v":0},{"$f":"INP_EBalance!$G$50","v":0},null,null,0,null,{"$f":"INP_EBalance!M50","v":0},{"$f":"INP_EBalance!N50","v":0},{"$f":"INP_EBalance!O50","v":0},{"$f":"INP_EBalance!P50","v":0},{"$f":"INP_EBalance!Q50","v":0},{"$f":"INP_EBalance!R50","v":0},{"$f":"INP_EBalance!S50","v":0},{"$f":"INP_EBalance!T50","v":0},{"$f":"INP_EBalance!U50","v":0},{"$f":"INP_EBalance!V50","v":0},{"$f":"INP_EBalance!W50","v":0},{"$f":"INP_EBalance!X50","v":0},{"$f":"INP_EBalance!Y50","v":0},{"$f":"INP_EBalance!Z50","v":0},{"$f":"INP_EBalance!AA50","v":0},{"$f":"INP_EBalance!AB50","v":0},{"$f":"INP_EBalance!AC50","v":0},{"$f":"INP_EBalance!AD50","v":0},{"$f":"INP_EBalance!AE50","v":0},{"$f":"INP_EBalance!AF50","v":0},{"$f":"INP_EBalance!AG50","v":0},{"$f":"INP_EBalance!AH50","v":0},{"$f":"INP_EBalance!AI50","v":0},{"$f":"INP_EBalance!AJ50","v":0},{"$f":"INP_EBalance!AK50","v":0},{"$f":"INP_EBalance!AL50","v":0},{"$f":"INP_EBalance!AM50","v":0},{"$f":"INP_EBalance!AN50","v":0},{"$f":"INP_EBalance!AO50","v":0},{"$f":"INP_EBalance!AP50","v":0},{"$f":"INP_EBalance!AQ50","v":0},{"$f":"INP_EBalance!AR50","v":0},{"$f":"INP_EBalance!AS50","v":0},{"$f":"INP_EBalance!AT50","v":0},{"$f":"INP_EBalance!AU50","v":0},{"$f":"INP_EBalance!AV50","v":0},{"$f":"INP_EBalance!AW50","v":0},{"$f":"INP_EBalance!AX50","v":0},{"$f":"INP_EBalance!AY50","v":0},{"$f":"INP_EBalance!AZ50","v":0},{"$f":"INP_EBalance!BA50","v":0},{"$f":"INP_EBalance!BB50","v":0},{"$f":"INP_EBalance!BC50","v":0},{"$f":"INP_EBalance!BD50","v":0},{"$f":"INP_EBalance!BE50","v":0},{"$f":"INP_EBalance!BF50","v":0},{"$f":"INP_EBalance!BG50","v":0},{"$f":"INP_EBalance!BH50","v":0},{"$f":"INP_EBalance!BI50","v":0},{"$f":"INP_EBalance!BJ50","v":0},{"$f":"INP_EBalance!BK50","v":0},{"$f":"INP_EBalance!BL50","v":0},{"$f":"INP_EBalance!BM50","v":0},{"$f":"INP_EBalance!BN50","v":0},{"$f":"INP_EBalance!BO50","v":0},{"$f":"INP_EBalance!BP50","v":0},{"$f":"INP_EBalance!BQ50","v":0},{"$f":"INP_EBalance!BR50","v":0},{"$f":"INP_EBalance!BS50","v":0},{"$f":"INP_EBalance!BT50","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$51","v":0},"kWh",null,{"$f":"INP_EBalance!$F$51","v":0},{"$f":"INP_EBalance!$G$51","v":0},null,null,0,null,{"$f":"INP_EBalance!M51","v":0},{"$f":"INP_EBalance!N51","v":0},{"$f":"INP_EBalance!O51","v":0},{"$f":"INP_EBalance!P51","v":0},{"$f":"INP_EBalance!Q51","v":0},{"$f":"INP_EBalance!R51","v":0},{"$f":"INP_EBalance!S51","v":0},{"$f":"INP_EBalance!T51","v":0},{"$f":"INP_EBalance!U51","v":0},{"$f":"INP_EBalance!V51","v":0},{"$f":"INP_EBalance!W51","v":0},{"$f":"INP_EBalance!X51","v":0},{"$f":"INP_EBalance!Y51","v":0},{"$f":"INP_EBalance!Z51","v":0},{"$f":"INP_EBalance!AA51","v":0},{"$f":"INP_EBalance!AB51","v":0},{"$f":"INP_EBalance!AC51","v":0},{"$f":"INP_EBalance!AD51","v":0},{"$f":"INP_EBalance!AE51","v":0},{"$f":"INP_EBalance!AF51","v":0},{"$f":"INP_EBalance!AG51","v":0},{"$f":"INP_EBalance!AH51","v":0},{"$f":"INP_EBalance!AI51","v":0},{"$f":"INP_EBalance!AJ51","v":0},{"$f":"INP_EBalance!AK51","v":0},{"$f":"INP_EBalance!AL51","v":0},{"$f":"INP_EBalance!AM51","v":0},{"$f":"INP_EBalance!AN51","v":0},{"$f":"INP_EBalance!AO51","v":0},{"$f":"INP_EBalance!AP51","v":0},{"$f":"INP_EBalance!AQ51","v":0},{"$f":"INP_EBalance!AR51","v":0},{"$f":"INP_EBalance!AS51","v":0},{"$f":"INP_EBalance!AT51","v":0},{"$f":"INP_EBalance!AU51","v":0},{"$f":"INP_EBalance!AV51","v":0},{"$f":"INP_EBalance!AW51","v":0},{"$f":"INP_EBalance!AX51","v":0},{"$f":"INP_EBalance!AY51","v":0},{"$f":"INP_EBalance!AZ51","v":0},{"$f":"INP_EBalance!BA51","v":0},{"$f":"INP_EBalance!BB51","v":0},{"$f":"INP_EBalance!BC51","v":0},{"$f":"INP_EBalance!BD51","v":0},{"$f":"INP_EBalance!BE51","v":0},{"$f":"INP_EBalance!BF51","v":0},{"$f":"INP_EBalance!BG51","v":0},{"$f":"INP_EBalance!BH51","v":0},{"$f":"INP_EBalance!BI51","v":0},{"$f":"INP_EBalance!BJ51","v":0},{"$f":"INP_EBalance!BK51","v":0},{"$f":"INP_EBalance!BL51","v":0},{"$f":"INP_EBalance!BM51","v":0},{"$f":"INP_EBalance!BN51","v":0},{"$f":"INP_EBalance!BO51","v":0},{"$f":"INP_EBalance!BP51","v":0},{"$f":"INP_EBalance!BQ51","v":0},{"$f":"INP_EBalance!BR51","v":0},{"$f":"INP_EBalance!BS51","v":0},{"$f":"INP_EBalance!BT51","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$52","v":0},"kWh",null,{"$f":"INP_EBalance!$F$52","v":0},{"$f":"INP_EBalance!$G$52","v":0},null,null,0,null,{"$f":"INP_EBalance!M52","v":0},{"$f":"INP_EBalance!N52","v":0},{"$f":"INP_EBalance!O52","v":0},{"$f":"INP_EBalance!P52","v":0},{"$f":"INP_EBalance!Q52","v":0},{"$f":"INP_EBalance!R52","v":0},{"$f":"INP_EBalance!S52","v":0},{"$f":"INP_EBalance!T52","v":0},{"$f":"INP_EBalance!U52","v":0},{"$f":"INP_EBalance!V52","v":0},{"$f":"INP_EBalance!W52","v":0},{"$f":"INP_EBalance!X52","v":0},{"$f":"INP_EBalance!Y52","v":0},{"$f":"INP_EBalance!Z52","v":0},{"$f":"INP_EBalance!AA52","v":0},{"$f":"INP_EBalance!AB52","v":0},{"$f":"INP_EBalance!AC52","v":0},{"$f":"INP_EBalance!AD52","v":0},{"$f":"INP_EBalance!AE52","v":0},{"$f":"INP_EBalance!AF52","v":0},{"$f":"INP_EBalance!AG52","v":0},{"$f":"INP_EBalance!AH52","v":0},{"$f":"INP_EBalance!AI52","v":0},{"$f":"INP_EBalance!AJ52","v":0},{"$f":"INP_EBalance!AK52","v":0},{"$f":"INP_EBalance!AL52","v":0},{"$f":"INP_EBalance!AM52","v":0},{"$f":"INP_EBalance!AN52","v":0},{"$f":"INP_EBalance!AO52","v":0},{"$f":"INP_EBalance!AP52","v":0},{"$f":"INP_EBalance!AQ52","v":0},{"$f":"INP_EBalance!AR52","v":0},{"$f":"INP_EBalance!AS52","v":0},{"$f":"INP_EBalance!AT52","v":0},{"$f":"INP_EBalance!AU52","v":0},{"$f":"INP_EBalance!AV52","v":0},{"$f":"INP_EBalance!AW52","v":0},{"$f":"INP_EBalance!AX52","v":0},{"$f":"INP_EBalance!AY52","v":0},{"$f":"INP_EBalance!AZ52","v":0},{"$f":"INP_EBalance!BA52","v":0},{"$f":"INP_EBalance!BB52","v":0},{"$f":"INP_EBalance!BC52","v":0},{"$f":"INP_EBalance!BD52","v":0},{"$f":"INP_EBalance!BE52","v":0},{"$f":"INP_EBalance!BF52","v":0},{"$f":"INP_EBalance!BG52","v":0},{"$f":"INP_EBalance!BH52","v":0},{"$f":"INP_EBalance!BI52","v":0},{"$f":"INP_EBalance!BJ52","v":0},{"$f":"INP_EBalance!BK52","v":0},{"$f":"INP_EBalance!BL52","v":0},{"$f":"INP_EBalance!BM52","v":0},{"$f":"INP_EBalance!BN52","v":0},{"$f":"INP_EBalance!BO52","v":0},{"$f":"INP_EBalance!BP52","v":0},{"$f":"INP_EBalance!BQ52","v":0},{"$f":"INP_EBalance!BR52","v":0},{"$f":"INP_EBalance!BS52","v":0},{"$f":"INP_EBalance!BT52","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$53","v":0},"kWh",null,{"$f":"INP_EBalance!$F$53","v":0},{"$f":"INP_EBalance!$G$53","v":0},null,null,0,null,{"$f":"INP_EBalance!M53","v":0},{"$f":"INP_EBalance!N53","v":0},{"$f":"INP_EBalance!O53","v":0},{"$f":"INP_EBalance!P53","v":0},{"$f":"INP_EBalance!Q53","v":0},{"$f":"INP_EBalance!R53","v":0},{"$f":"INP_EBalance!S53","v":0},{"$f":"INP_EBalance!T53","v":0},{"$f":"INP_EBalance!U53","v":0},{"$f":"INP_EBalance!V53","v":0},{"$f":"INP_EBalance!W53","v":0},{"$f":"INP_EBalance!X53","v":0},{"$f":"INP_EBalance!Y53","v":0},{"$f":"INP_EBalance!Z53","v":0},{"$f":"INP_EBalance!AA53","v":0},{"$f":"INP_EBalance!AB53","v":0},{"$f":"INP_EBalance!AC53","v":0},{"$f":"INP_EBalance!AD53","v":0},{"$f":"INP_EBalance!AE53","v":0},{"$f":"INP_EBalance!AF53","v":0},{"$f":"INP_EBalance!AG53","v":0},{"$f":"INP_EBalance!AH53","v":0},{"$f":"INP_EBalance!AI53","v":0},{"$f":"INP_EBalance!AJ53","v":0},{"$f":"INP_EBalance!AK53","v":0},{"$f":"INP_EBalance!AL53","v":0},{"$f":"INP_EBalance!AM53","v":0},{"$f":"INP_EBalance!AN53","v":0},{"$f":"INP_EBalance!AO53","v":0},{"$f":"INP_EBalance!AP53","v":0},{"$f":"INP_EBalance!AQ53","v":0},{"$f":"INP_EBalance!AR53","v":0},{"$f":"INP_EBalance!AS53","v":0},{"$f":"INP_EBalance!AT53","v":0},{"$f":"INP_EBalance!AU53","v":0},{"$f":"INP_EBalance!AV53","v":0},{"$f":"INP_EBalance!AW53","v":0},{"$f":"INP_EBalance!AX53","v":0},{"$f":"INP_EBalance!AY53","v":0},{"$f":"INP_EBalance!AZ53","v":0},{"$f":"INP_EBalance!BA53","v":0},{"$f":"INP_EBalance!BB53","v":0},{"$f":"INP_EBalance!BC53","v":0},{"$f":"INP_EBalance!BD53","v":0},{"$f":"INP_EBalance!BE53","v":0},{"$f":"INP_EBalance!BF53","v":0},{"$f":"INP_EBalance!BG53","v":0},{"$f":"INP_EBalance!BH53","v":0},{"$f":"INP_EBalance!BI53","v":0},{"$f":"INP_EBalance!BJ53","v":0},{"$f":"INP_EBalance!BK53","v":0},{"$f":"INP_EBalance!BL53","v":0},{"$f":"INP_EBalance!BM53","v":0},{"$f":"INP_EBalance!BN53","v":0},{"$f":"INP_EBalance!BO53","v":0},{"$f":"INP_EBalance!BP53","v":0},{"$f":"INP_EBalance!BQ53","v":0},{"$f":"INP_EBalance!BR53","v":0},{"$f":"INP_EBalance!BS53","v":0},{"$f":"INP_EBalance!BT53","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$54","v":0},"kWh",null,{"$f":"INP_EBalance!$F$54","v":0},{"$f":"INP_EBalance!$G$54","v":0},null,null,0,null,{"$f":"INP_EBalance!M54","v":0},{"$f":"INP_EBalance!N54","v":0},{"$f":"INP_EBalance!O54","v":0},{"$f":"INP_EBalance!P54","v":0},{"$f":"INP_EBalance!Q54","v":0},{"$f":"INP_EBalance!R54","v":0},{"$f":"INP_EBalance!S54","v":0},{"$f":"INP_EBalance!T54","v":0},{"$f":"INP_EBalance!U54","v":0},{"$f":"INP_EBalance!V54","v":0},{"$f":"INP_EBalance!W54","v":0},{"$f":"INP_EBalance!X54","v":0},{"$f":"INP_EBalance!Y54","v":0},{"$f":"INP_EBalance!Z54","v":0},{"$f":"INP_EBalance!AA54","v":0},{"$f":"INP_EBalance!AB54","v":0},{"$f":"INP_EBalance!AC54","v":0},{"$f":"INP_EBalance!AD54","v":0},{"$f":"INP_EBalance!AE54","v":0},{"$f":"INP_EBalance!AF54","v":0},{"$f":"INP_EBalance!AG54","v":0},{"$f":"INP_EBalance!AH54","v":0},{"$f":"INP_EBalance!AI54","v":0},{"$f":"INP_EBalance!AJ54","v":0},{"$f":"INP_EBalance!AK54","v":0},{"$f":"INP_EBalance!AL54","v":0},{"$f":"INP_EBalance!AM54","v":0},{"$f":"INP_EBalance!AN54","v":0},{"$f":"INP_EBalance!AO54","v":0},{"$f":"INP_EBalance!AP54","v":0},{"$f":"INP_EBalance!AQ54","v":0},{"$f":"INP_EBalance!AR54","v":0},{"$f":"INP_EBalance!AS54","v":0},{"$f":"INP_EBalance!AT54","v":0},{"$f":"INP_EBalance!AU54","v":0},{"$f":"INP_EBalance!AV54","v":0},{"$f":"INP_EBalance!AW54","v":0},{"$f":"INP_EBalance!AX54","v":0},{"$f":"INP_EBalance!AY54","v":0},{"$f":"INP_EBalance!AZ54","v":0},{"$f":"INP_EBalance!BA54","v":0},{"$f":"INP_EBalance!BB54","v":0},{"$f":"INP_EBalance!BC54","v":0},{"$f":"INP_EBalance!BD54","v":0},{"$f":"INP_EBalance!BE54","v":0},{"$f":"INP_EBalance!BF54","v":0},{"$f":"INP_EBalance!BG54","v":0},{"$f":"INP_EBalance!BH54","v":0},{"$f":"INP_EBalance!BI54","v":0},{"$f":"INP_EBalance!BJ54","v":0},{"$f":"INP_EBalance!BK54","v":0},{"$f":"INP_EBalance!BL54","v":0},{"$f":"INP_EBalance!BM54","v":0},{"$f":"INP_EBalance!BN54","v":0},{"$f":"INP_EBalance!BO54","v":0},{"$f":"INP_EBalance!BP54","v":0},{"$f":"INP_EBalance!BQ54","v":0},{"$f":"INP_EBalance!BR54","v":0},{"$f":"INP_EBalance!BS54","v":0},{"$f":"INP_EBalance!BT54","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$55","v":0},"kWh",null,{"$f":"INP_EBalance!$F$55","v":0},{"$f":"INP_EBalance!$G$55","v":0},null,null,0,null,{"$f":"INP_EBalance!M55","v":0},{"$f":"INP_EBalance!N55","v":0},{"$f":"INP_EBalance!O55","v":0},{"$f":"INP_EBalance!P55","v":0},{"$f":"INP_EBalance!Q55","v":0},{"$f":"INP_EBalance!R55","v":0},{"$f":"INP_EBalance!S55","v":0},{"$f":"INP_EBalance!T55","v":0},{"$f":"INP_EBalance!U55","v":0},{"$f":"INP_EBalance!V55","v":0},{"$f":"INP_EBalance!W55","v":0},{"$f":"INP_EBalance!X55","v":0},{"$f":"INP_EBalance!Y55","v":0},{"$f":"INP_EBalance!Z55","v":0},{"$f":"INP_EBalance!AA55","v":0},{"$f":"INP_EBalance!AB55","v":0},{"$f":"INP_EBalance!AC55","v":0},{"$f":"INP_EBalance!AD55","v":0},{"$f":"INP_EBalance!AE55","v":0},{"$f":"INP_EBalance!AF55","v":0},{"$f":"INP_EBalance!AG55","v":0},{"$f":"INP_EBalance!AH55","v":0},{"$f":"INP_EBalance!AI55","v":0},{"$f":"INP_EBalance!AJ55","v":0},{"$f":"INP_EBalance!AK55","v":0},{"$f":"INP_EBalance!AL55","v":0},{"$f":"INP_EBalance!AM55","v":0},{"$f":"INP_EBalance!AN55","v":0},{"$f":"INP_EBalance!AO55","v":0},{"$f":"INP_EBalance!AP55","v":0},{"$f":"INP_EBalance!AQ55","v":0},{"$f":"INP_EBalance!AR55","v":0},{"$f":"INP_EBalance!AS55","v":0},{"$f":"INP_EBalance!AT55","v":0},{"$f":"INP_EBalance!AU55","v":0},{"$f":"INP_EBalance!AV55","v":0},{"$f":"INP_EBalance!AW55","v":0},{"$f":"INP_EBalance!AX55","v":0},{"$f":"INP_EBalance!AY55","v":0},{"$f":"INP_EBalance!AZ55","v":0},{"$f":"INP_EBalance!BA55","v":0},{"$f":"INP_EBalance!BB55","v":0},{"$f":"INP_EBalance!BC55","v":0},{"$f":"INP_EBalance!BD55","v":0},{"$f":"INP_EBalance!BE55","v":0},{"$f":"INP_EBalance!BF55","v":0},{"$f":"INP_EBalance!BG55","v":0},{"$f":"INP_EBalance!BH55","v":0},{"$f":"INP_EBalance!BI55","v":0},{"$f":"INP_EBalance!BJ55","v":0},{"$f":"INP_EBalance!BK55","v":0},{"$f":"INP_EBalance!BL55","v":0},{"$f":"INP_EBalance!BM55","v":0},{"$f":"INP_EBalance!BN55","v":0},{"$f":"INP_EBalance!BO55","v":0},{"$f":"INP_EBalance!BP55","v":0},{"$f":"INP_EBalance!BQ55","v":0},{"$f":"INP_EBalance!BR55","v":0},{"$f":"INP_EBalance!BS55","v":0},{"$f":"INP_EBalance!BT55","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$56","v":0},"kWh",null,{"$f":"INP_EBalance!$F$56","v":0},{"$f":"INP_EBalance!$G$56","v":0},null,null,0,null,{"$f":"INP_EBalance!M56","v":0},{"$f":"INP_EBalance!N56","v":0},{"$f":"INP_EBalance!O56","v":0},{"$f":"INP_EBalance!P56","v":0},{"$f":"INP_EBalance!Q56","v":0},{"$f":"INP_EBalance!R56","v":0},{"$f":"INP_EBalance!S56","v":0},{"$f":"INP_EBalance!T56","v":0},{"$f":"INP_EBalance!U56","v":0},{"$f":"INP_EBalance!V56","v":0},{"$f":"INP_EBalance!W56","v":0},{"$f":"INP_EBalance!X56","v":0},{"$f":"INP_EBalance!Y56","v":0},{"$f":"INP_EBalance!Z56","v":0},{"$f":"INP_EBalance!AA56","v":0},{"$f":"INP_EBalance!AB56","v":0},{"$f":"INP_EBalance!AC56","v":0},{"$f":"INP_EBalance!AD56","v":0},{"$f":"INP_EBalance!AE56","v":0},{"$f":"INP_EBalance!AF56","v":0},{"$f":"INP_EBalance!AG56","v":0},{"$f":"INP_EBalance!AH56","v":0},{"$f":"INP_EBalance!AI56","v":0},{"$f":"INP_EBalance!AJ56","v":0},{"$f":"INP_EBalance!AK56","v":0},{"$f":"INP_EBalance!AL56","v":0},{"$f":"INP_EBalance!AM56","v":0},{"$f":"INP_EBalance!AN56","v":0},{"$f":"INP_EBalance!AO56","v":0},{"$f":"INP_EBalance!AP56","v":0},{"$f":"INP_EBalance!AQ56","v":0},{"$f":"INP_EBalance!AR56","v":0},{"$f":"INP_EBalance!AS56","v":0},{"$f":"INP_EBalance!AT56","v":0},{"$f":"INP_EBalance!AU56","v":0},{"$f":"INP_EBalance!AV56","v":0},{"$f":"INP_EBalance!AW56","v":0},{"$f":"INP_EBalance!AX56","v":0},{"$f":"INP_EBalance!AY56","v":0},{"$f":"INP_EBalance!AZ56","v":0},{"$f":"INP_EBalance!BA56","v":0},{"$f":"INP_EBalance!BB56","v":0},{"$f":"INP_EBalance!BC56","v":0},{"$f":"INP_EBalance!BD56","v":0},{"$f":"INP_EBalance!BE56","v":0},{"$f":"INP_EBalance!BF56","v":0},{"$f":"INP_EBalance!BG56","v":0},{"$f":"INP_EBalance!BH56","v":0},{"$f":"INP_EBalance!BI56","v":0},{"$f":"INP_EBalance!BJ56","v":0},{"$f":"INP_EBalance!BK56","v":0},{"$f":"INP_EBalance!BL56","v":0},{"$f":"INP_EBalance!BM56","v":0},{"$f":"INP_EBalance!BN56","v":0},{"$f":"INP_EBalance!BO56","v":0},{"$f":"INP_EBalance!BP56","v":0},{"$f":"INP_EBalance!BQ56","v":0},{"$f":"INP_EBalance!BR56","v":0},{"$f":"INP_EBalance!BS56","v":0},{"$f":"INP_EBalance!BT56","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$57","v":0},"kWh",null,{"$f":"INP_EBalance!$F$57","v":0},{"$f":"INP_EBalance!$G$57","v":0},null,null,0,null,{"$f":"INP_EBalance!M57","v":0},{"$f":"INP_EBalance!N57","v":0},{"$f":"INP_EBalance!O57","v":0},{"$f":"INP_EBalance!P57","v":0},{"$f":"INP_EBalance!Q57","v":0},{"$f":"INP_EBalance!R57","v":0},{"$f":"INP_EBalance!S57","v":0},{"$f":"INP_EBalance!T57","v":0},{"$f":"INP_EBalance!U57","v":0},{"$f":"INP_EBalance!V57","v":0},{"$f":"INP_EBalance!W57","v":0},{"$f":"INP_EBalance!X57","v":0},{"$f":"INP_EBalance!Y57","v":0},{"$f":"INP_EBalance!Z57","v":0},{"$f":"INP_EBalance!AA57","v":0},{"$f":"INP_EBalance!AB57","v":0},{"$f":"INP_EBalance!AC57","v":0},{"$f":"INP_EBalance!AD57","v":0},{"$f":"INP_EBalance!AE57","v":0},{"$f":"INP_EBalance!AF57","v":0},{"$f":"INP_EBalance!AG57","v":0},{"$f":"INP_EBalance!AH57","v":0},{"$f":"INP_EBalance!AI57","v":0},{"$f":"INP_EBalance!AJ57","v":0},{"$f":"INP_EBalance!AK57","v":0},{"$f":"INP_EBalance!AL57","v":0},{"$f":"INP_EBalance!AM57","v":0},{"$f":"INP_EBalance!AN57","v":0},{"$f":"INP_EBalance!AO57","v":0},{"$f":"INP_EBalance!AP57","v":0},{"$f":"INP_EBalance!AQ57","v":0},{"$f":"INP_EBalance!AR57","v":0},{"$f":"INP_EBalance!AS57","v":0},{"$f":"INP_EBalance!AT57","v":0},{"$f":"INP_EBalance!AU57","v":0},{"$f":"INP_EBalance!AV57","v":0},{"$f":"INP_EBalance!AW57","v":0},{"$f":"INP_EBalance!AX57","v":0},{"$f":"INP_EBalance!AY57","v":0},{"$f":"INP_EBalance!AZ57","v":0},{"$f":"INP_EBalance!BA57","v":0},{"$f":"INP_EBalance!BB57","v":0},{"$f":"INP_EBalance!BC57","v":0},{"$f":"INP_EBalance!BD57","v":0},{"$f":"INP_EBalance!BE57","v":0},{"$f":"INP_EBalance!BF57","v":0},{"$f":"INP_EBalance!BG57","v":0},{"$f":"INP_EBalance!BH57","v":0},{"$f":"INP_EBalance!BI57","v":0},{"$f":"INP_EBalance!BJ57","v":0},{"$f":"INP_EBalance!BK57","v":0},{"$f":"INP_EBalance!BL57","v":0},{"$f":"INP_EBalance!BM57","v":0},{"$f":"INP_EBalance!BN57","v":0},{"$f":"INP_EBalance!BO57","v":0},{"$f":"INP_EBalance!BP57","v":0},{"$f":"INP_EBalance!BQ57","v":0},{"$f":"INP_EBalance!BR57","v":0},{"$f":"INP_EBalance!BS57","v":0},{"$f":"INP_EBalance!BT57","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$58","v":0},"kWh",null,{"$f":"INP_EBalance!$F$58","v":0},{"$f":"INP_EBalance!$G$58","v":0},null,null,0,null,{"$f":"INP_EBalance!M58","v":0},{"$f":"INP_EBalance!N58","v":0},{"$f":"INP_EBalance!O58","v":0},{"$f":"INP_EBalance!P58","v":0},{"$f":"INP_EBalance!Q58","v":0},{"$f":"INP_EBalance!R58","v":0},{"$f":"INP_EBalance!S58","v":0},{"$f":"INP_EBalance!T58","v":0},{"$f":"INP_EBalance!U58","v":0},{"$f":"INP_EBalance!V58","v":0},{"$f":"INP_EBalance!W58","v":0},{"$f":"INP_EBalance!X58","v":0},{"$f":"INP_EBalance!Y58","v":0},{"$f":"INP_EBalance!Z58","v":0},{"$f":"INP_EBalance!AA58","v":0},{"$f":"INP_EBalance!AB58","v":0},{"$f":"INP_EBalance!AC58","v":0},{"$f":"INP_EBalance!AD58","v":0},{"$f":"INP_EBalance!AE58","v":0},{"$f":"INP_EBalance!AF58","v":0},{"$f":"INP_EBalance!AG58","v":0},{"$f":"INP_EBalance!AH58","v":0},{"$f":"INP_EBalance!AI58","v":0},{"$f":"INP_EBalance!AJ58","v":0},{"$f":"INP_EBalance!AK58","v":0},{"$f":"INP_EBalance!AL58","v":0},{"$f":"INP_EBalance!AM58","v":0},{"$f":"INP_EBalance!AN58","v":0},{"$f":"INP_EBalance!AO58","v":0},{"$f":"INP_EBalance!AP58","v":0},{"$f":"INP_EBalance!AQ58","v":0},{"$f":"INP_EBalance!AR58","v":0},{"$f":"INP_EBalance!AS58","v":0},{"$f":"INP_EBalance!AT58","v":0},{"$f":"INP_EBalance!AU58","v":0},{"$f":"INP_EBalance!AV58","v":0},{"$f":"INP_EBalance!AW58","v":0},{"$f":"INP_EBalance!AX58","v":0},{"$f":"INP_EBalance!AY58","v":0},{"$f":"INP_EBalance!AZ58","v":0},{"$f":"INP_EBalance!BA58","v":0},{"$f":"INP_EBalance!BB58","v":0},{"$f":"INP_EBalance!BC58","v":0},{"$f":"INP_EBalance!BD58","v":0},{"$f":"INP_EBalance!BE58","v":0},{"$f":"INP_EBalance!BF58","v":0},{"$f":"INP_EBalance!BG58","v":0},{"$f":"INP_EBalance!BH58","v":0},{"$f":"INP_EBalance!BI58","v":0},{"$f":"INP_EBalance!BJ58","v":0},{"$f":"INP_EBalance!BK58","v":0},{"$f":"INP_EBalance!BL58","v":0},{"$f":"INP_EBalance!BM58","v":0},{"$f":"INP_EBalance!BN58","v":0},{"$f":"INP_EBalance!BO58","v":0},{"$f":"INP_EBalance!BP58","v":0},{"$f":"INP_EBalance!BQ58","v":0},{"$f":"INP_EBalance!BR58","v":0},{"$f":"INP_EBalance!BS58","v":0},{"$f":"INP_EBalance!BT58","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$59","v":0},"kWh",null,{"$f":"INP_EBalance!$F$59","v":0},{"$f":"INP_EBalance!$G$59","v":0},null,null,0,null,{"$f":"INP_EBalance!M59","v":0},{"$f":"INP_EBalance!N59","v":0},{"$f":"INP_EBalance!O59","v":0},{"$f":"INP_EBalance!P59","v":0},{"$f":"INP_EBalance!Q59","v":0},{"$f":"INP_EBalance!R59","v":0},{"$f":"INP_EBalance!S59","v":0},{"$f":"INP_EBalance!T59","v":0},{"$f":"INP_EBalance!U59","v":0},{"$f":"INP_EBalance!V59","v":0},{"$f":"INP_EBalance!W59","v":0},{"$f":"INP_EBalance!X59","v":0},{"$f":"INP_EBalance!Y59","v":0},{"$f":"INP_EBalance!Z59","v":0},{"$f":"INP_EBalance!AA59","v":0},{"$f":"INP_EBalance!AB59","v":0},{"$f":"INP_EBalance!AC59","v":0},{"$f":"INP_EBalance!AD59","v":0},{"$f":"INP_EBalance!AE59","v":0},{"$f":"INP_EBalance!AF59","v":0},{"$f":"INP_EBalance!AG59","v":0},{"$f":"INP_EBalance!AH59","v":0},{"$f":"INP_EBalance!AI59","v":0},{"$f":"INP_EBalance!AJ59","v":0},{"$f":"INP_EBalance!AK59","v":0},{"$f":"INP_EBalance!AL59","v":0},{"$f":"INP_EBalance!AM59","v":0},{"$f":"INP_EBalance!AN59","v":0},{"$f":"INP_EBalance!AO59","v":0},{"$f":"INP_EBalance!AP59","v":0},{"$f":"INP_EBalance!AQ59","v":0},{"$f":"INP_EBalance!AR59","v":0},{"$f":"INP_EBalance!AS59","v":0},{"$f":"INP_EBalance!AT59","v":0},{"$f":"INP_EBalance!AU59","v":0},{"$f":"INP_EBalance!AV59","v":0},{"$f":"INP_EBalance!AW59","v":0},{"$f":"INP_EBalance!AX59","v":0},{"$f":"INP_EBalance!AY59","v":0},{"$f":"INP_EBalance!AZ59","v":0},{"$f":"INP_EBalance!BA59","v":0},{"$f":"INP_EBalance!BB59","v":0},{"$f":"INP_EBalance!BC59","v":0},{"$f":"INP_EBalance!BD59","v":0},{"$f":"INP_EBalance!BE59","v":0},{"$f":"INP_EBalance!BF59","v":0},{"$f":"INP_EBalance!BG59","v":0},{"$f":"INP_EBalance!BH59","v":0},{"$f":"INP_EBalance!BI59","v":0},{"$f":"INP_EBalance!BJ59","v":0},{"$f":"INP_EBalance!BK59","v":0},{"$f":"INP_EBalance!BL59","v":0},{"$f":"INP_EBalance!BM59","v":0},{"$f":"INP_EBalance!BN59","v":0},{"$f":"INP_EBalance!BO59","v":0},{"$f":"INP_EBalance!BP59","v":0},{"$f":"INP_EBalance!BQ59","v":0},{"$f":"INP_EBalance!BR59","v":0},{"$f":"INP_EBalance!BS59","v":0},{"$f":"INP_EBalance!BT59","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$60","v":0},"kWh",null,{"$f":"INP_EBalance!$F$60","v":0},{"$f":"INP_EBalance!$G$60","v":0},null,null,0,null,{"$f":"INP_EBalance!M60","v":0},{"$f":"INP_EBalance!N60","v":0},{"$f":"INP_EBalance!O60","v":0},{"$f":"INP_EBalance!P60","v":0},{"$f":"INP_EBalance!Q60","v":0},{"$f":"INP_EBalance!R60","v":0},{"$f":"INP_EBalance!S60","v":0},{"$f":"INP_EBalance!T60","v":0},{"$f":"INP_EBalance!U60","v":0},{"$f":"INP_EBalance!V60","v":0},{"$f":"INP_EBalance!W60","v":0},{"$f":"INP_EBalance!X60","v":0},{"$f":"INP_EBalance!Y60","v":0},{"$f":"INP_EBalance!Z60","v":0},{"$f":"INP_EBalance!AA60","v":0},{"$f":"INP_EBalance!AB60","v":0},{"$f":"INP_EBalance!AC60","v":0},{"$f":"INP_EBalance!AD60","v":0},{"$f":"INP_EBalance!AE60","v":0},{"$f":"INP_EBalance!AF60","v":0},{"$f":"INP_EBalance!AG60","v":0},{"$f":"INP_EBalance!AH60","v":0},{"$f":"INP_EBalance!AI60","v":0},{"$f":"INP_EBalance!AJ60","v":0},{"$f":"INP_EBalance!AK60","v":0},{"$f":"INP_EBalance!AL60","v":0},{"$f":"INP_EBalance!AM60","v":0},{"$f":"INP_EBalance!AN60","v":0},{"$f":"INP_EBalance!AO60","v":0},{"$f":"INP_EBalance!AP60","v":0},{"$f":"INP_EBalance!AQ60","v":0},{"$f":"INP_EBalance!AR60","v":0},{"$f":"INP_EBalance!AS60","v":0},{"$f":"INP_EBalance!AT60","v":0},{"$f":"INP_EBalance!AU60","v":0},{"$f":"INP_EBalance!AV60","v":0},{"$f":"INP_EBalance!AW60","v":0},{"$f":"INP_EBalance!AX60","v":0},{"$f":"INP_EBalance!AY60","v":0},{"$f":"INP_EBalance!AZ60","v":0},{"$f":"INP_EBalance!BA60","v":0},{"$f":"INP_EBalance!BB60","v":0},{"$f":"INP_EBalance!BC60","v":0},{"$f":"INP_EBalance!BD60","v":0},{"$f":"INP_EBalance!BE60","v":0},{"$f":"INP_EBalance!BF60","v":0},{"$f":"INP_EBalance!BG60","v":0},{"$f":"INP_EBalance!BH60","v":0},{"$f":"INP_EBalance!BI60","v":0},{"$f":"INP_EBalance!BJ60","v":0},{"$f":"INP_EBalance!BK60","v":0},{"$f":"INP_EBalance!BL60","v":0},{"$f":"INP_EBalance!BM60","v":0},{"$f":"INP_EBalance!BN60","v":0},{"$f":"INP_EBalance!BO60","v":0},{"$f":"INP_EBalance!BP60","v":0},{"$f":"INP_EBalance!BQ60","v":0},{"$f":"INP_EBalance!BR60","v":0},{"$f":"INP_EBalance!BS60","v":0},{"$f":"INP_EBalance!BT60","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$61","v":0},"kWh",null,{"$f":"INP_EBalance!$F$61","v":0},{"$f":"INP_EBalance!$G$61","v":0},null,null,0,null,{"$f":"INP_EBalance!M61","v":0},{"$f":"INP_EBalance!N61","v":0},{"$f":"INP_EBalance!O61","v":0},{"$f":"INP_EBalance!P61","v":0},{"$f":"INP_EBalance!Q61","v":0},{"$f":"INP_EBalance!R61","v":0},{"$f":"INP_EBalance!S61","v":0},{"$f":"INP_EBalance!T61","v":0},{"$f":"INP_EBalance!U61","v":0},{"$f":"INP_EBalance!V61","v":0},{"$f":"INP_EBalance!W61","v":0},{"$f":"INP_EBalance!X61","v":0},{"$f":"INP_EBalance!Y61","v":0},{"$f":"INP_EBalance!Z61","v":0},{"$f":"INP_EBalance!AA61","v":0},{"$f":"INP_EBalance!AB61","v":0},{"$f":"INP_EBalance!AC61","v":0},{"$f":"INP_EBalance!AD61","v":0},{"$f":"INP_EBalance!AE61","v":0},{"$f":"INP_EBalance!AF61","v":0},{"$f":"INP_EBalance!AG61","v":0},{"$f":"INP_EBalance!AH61","v":0},{"$f":"INP_EBalance!AI61","v":0},{"$f":"INP_EBalance!AJ61","v":0},{"$f":"INP_EBalance!AK61","v":0},{"$f":"INP_EBalance!AL61","v":0},{"$f":"INP_EBalance!AM61","v":0},{"$f":"INP_EBalance!AN61","v":0},{"$f":"INP_EBalance!AO61","v":0},{"$f":"INP_EBalance!AP61","v":0},{"$f":"INP_EBalance!AQ61","v":0},{"$f":"INP_EBalance!AR61","v":0},{"$f":"INP_EBalance!AS61","v":0},{"$f":"INP_EBalance!AT61","v":0},{"$f":"INP_EBalance!AU61","v":0},{"$f":"INP_EBalance!AV61","v":0},{"$f":"INP_EBalance!AW61","v":0},{"$f":"INP_EBalance!AX61","v":0},{"$f":"INP_EBalance!AY61","v":0},{"$f":"INP_EBalance!AZ61","v":0},{"$f":"INP_EBalance!BA61","v":0},{"$f":"INP_EBalance!BB61","v":0},{"$f":"INP_EBalance!BC61","v":0},{"$f":"INP_EBalance!BD61","v":0},{"$f":"INP_EBalance!BE61","v":0},{"$f":"INP_EBalance!BF61","v":0},{"$f":"INP_EBalance!BG61","v":0},{"$f":"INP_EBalance!BH61","v":0},{"$f":"INP_EBalance!BI61","v":0},{"$f":"INP_EBalance!BJ61","v":0},{"$f":"INP_EBalance!BK61","v":0},{"$f":"INP_EBalance!BL61","v":0},{"$f":"INP_EBalance!BM61","v":0},{"$f":"INP_EBalance!BN61","v":0},{"$f":"INP_EBalance!BO61","v":0},{"$f":"INP_EBalance!BP61","v":0},{"$f":"INP_EBalance!BQ61","v":0},{"$f":"INP_EBalance!BR61","v":0},{"$f":"INP_EBalance!BS61","v":0},{"$f":"INP_EBalance!BT61","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$62","v":0},"kWh",null,{"$f":"INP_EBalance!$F$62","v":0},{"$f":"INP_EBalance!$G$62","v":0},null,null,0,null,{"$f":"INP_EBalance!M62","v":0},{"$f":"INP_EBalance!N62","v":0},{"$f":"INP_EBalance!O62","v":0},{"$f":"INP_EBalance!P62","v":0},{"$f":"INP_EBalance!Q62","v":0},{"$f":"INP_EBalance!R62","v":0},{"$f":"INP_EBalance!S62","v":0},{"$f":"INP_EBalance!T62","v":0},{"$f":"INP_EBalance!U62","v":0},{"$f":"INP_EBalance!V62","v":0},{"$f":"INP_EBalance!W62","v":0},{"$f":"INP_EBalance!X62","v":0},{"$f":"INP_EBalance!Y62","v":0},{"$f":"INP_EBalance!Z62","v":0},{"$f":"INP_EBalance!AA62","v":0},{"$f":"INP_EBalance!AB62","v":0},{"$f":"INP_EBalance!AC62","v":0},{"$f":"INP_EBalance!AD62","v":0},{"$f":"INP_EBalance!AE62","v":0},{"$f":"INP_EBalance!AF62","v":0},{"$f":"INP_EBalance!AG62","v":0},{"$f":"INP_EBalance!AH62","v":0},{"$f":"INP_EBalance!AI62","v":0},{"$f":"INP_EBalance!AJ62","v":0},{"$f":"INP_EBalance!AK62","v":0},{"$f":"INP_EBalance!AL62","v":0},{"$f":"INP_EBalance!AM62","v":0},{"$f":"INP_EBalance!AN62","v":0},{"$f":"INP_EBalance!AO62","v":0},{"$f":"INP_EBalance!AP62","v":0},{"$f":"INP_EBalance!AQ62","v":0},{"$f":"INP_EBalance!AR62","v":0},{"$f":"INP_EBalance!AS62","v":0},{"$f":"INP_EBalance!AT62","v":0},{"$f":"INP_EBalance!AU62","v":0},{"$f":"INP_EBalance!AV62","v":0},{"$f":"INP_EBalance!AW62","v":0},{"$f":"INP_EBalance!AX62","v":0},{"$f":"INP_EBalance!AY62","v":0},{"$f":"INP_EBalance!AZ62","v":0},{"$f":"INP_EBalance!BA62","v":0},{"$f":"INP_EBalance!BB62","v":0},{"$f":"INP_EBalance!BC62","v":0},{"$f":"INP_EBalance!BD62","v":0},{"$f":"INP_EBalance!BE62","v":0},{"$f":"INP_EBalance!BF62","v":0},{"$f":"INP_EBalance!BG62","v":0},{"$f":"INP_EBalance!BH62","v":0},{"$f":"INP_EBalance!BI62","v":0},{"$f":"INP_EBalance!BJ62","v":0},{"$f":"INP_EBalance!BK62","v":0},{"$f":"INP_EBalance!BL62","v":0},{"$f":"INP_EBalance!BM62","v":0},{"$f":"INP_EBalance!BN62","v":0},{"$f":"INP_EBalance!BO62","v":0},{"$f":"INP_EBalance!BP62","v":0},{"$f":"INP_EBalance!BQ62","v":0},{"$f":"INP_EBalance!BR62","v":0},{"$f":"INP_EBalance!BS62","v":0},{"$f":"INP_EBalance!BT62","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$63","v":0},"kWh",null,{"$f":"INP_EBalance!$F$63","v":0},{"$f":"INP_EBalance!$G$63","v":0},null,null,0,null,{"$f":"INP_EBalance!M63","v":0},{"$f":"INP_EBalance!N63","v":0},{"$f":"INP_EBalance!O63","v":0},{"$f":"INP_EBalance!P63","v":0},{"$f":"INP_EBalance!Q63","v":0},{"$f":"INP_EBalance!R63","v":0},{"$f":"INP_EBalance!S63","v":0},{"$f":"INP_EBalance!T63","v":0},{"$f":"INP_EBalance!U63","v":0},{"$f":"INP_EBalance!V63","v":0},{"$f":"INP_EBalance!W63","v":0},{"$f":"INP_EBalance!X63","v":0},{"$f":"INP_EBalance!Y63","v":0},{"$f":"INP_EBalance!Z63","v":0},{"$f":"INP_EBalance!AA63","v":0},{"$f":"INP_EBalance!AB63","v":0},{"$f":"INP_EBalance!AC63","v":0},{"$f":"INP_EBalance!AD63","v":0},{"$f":"INP_EBalance!AE63","v":0},{"$f":"INP_EBalance!AF63","v":0},{"$f":"INP_EBalance!AG63","v":0},{"$f":"INP_EBalance!AH63","v":0},{"$f":"INP_EBalance!AI63","v":0},{"$f":"INP_EBalance!AJ63","v":0},{"$f":"INP_EBalance!AK63","v":0},{"$f":"INP_EBalance!AL63","v":0},{"$f":"INP_EBalance!AM63","v":0},{"$f":"INP_EBalance!AN63","v":0},{"$f":"INP_EBalance!AO63","v":0},{"$f":"INP_EBalance!AP63","v":0},{"$f":"INP_EBalance!AQ63","v":0},{"$f":"INP_EBalance!AR63","v":0},{"$f":"INP_EBalance!AS63","v":0},{"$f":"INP_EBalance!AT63","v":0},{"$f":"INP_EBalance!AU63","v":0},{"$f":"INP_EBalance!AV63","v":0},{"$f":"INP_EBalance!AW63","v":0},{"$f":"INP_EBalance!AX63","v":0},{"$f":"INP_EBalance!AY63","v":0},{"$f":"INP_EBalance!AZ63","v":0},{"$f":"INP_EBalance!BA63","v":0},{"$f":"INP_EBalance!BB63","v":0},{"$f":"INP_EBalance!BC63","v":0},{"$f":"INP_EBalance!BD63","v":0},{"$f":"INP_EBalance!BE63","v":0},{"$f":"INP_EBalance!BF63","v":0},{"$f":"INP_EBalance!BG63","v":0},{"$f":"INP_EBalance!BH63","v":0},{"$f":"INP_EBalance!BI63","v":0},{"$f":"INP_EBalance!BJ63","v":0},{"$f":"INP_EBalance!BK63","v":0},{"$f":"INP_EBalance!BL63","v":0},{"$f":"INP_EBalance!BM63","v":0},{"$f":"INP_EBalance!BN63","v":0},{"$f":"INP_EBalance!BO63","v":0},{"$f":"INP_EBalance!BP63","v":0},{"$f":"INP_EBalance!BQ63","v":0},{"$f":"INP_EBalance!BR63","v":0},{"$f":"INP_EBalance!BS63","v":0},{"$f":"INP_EBalance!BT63","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$64","v":0},"kWh",null,{"$f":"INP_EBalance!$F$64","v":0},{"$f":"INP_EBalance!$G$64","v":0},null,null,0,null,{"$f":"INP_EBalance!M64","v":0},{"$f":"INP_EBalance!N64","v":0},{"$f":"INP_EBalance!O64","v":0},{"$f":"INP_EBalance!P64","v":0},{"$f":"INP_EBalance!Q64","v":0},{"$f":"INP_EBalance!R64","v":0},{"$f":"INP_EBalance!S64","v":0},{"$f":"INP_EBalance!T64","v":0},{"$f":"INP_EBalance!U64","v":0},{"$f":"INP_EBalance!V64","v":0},{"$f":"INP_EBalance!W64","v":0},{"$f":"INP_EBalance!X64","v":0},{"$f":"INP_EBalance!Y64","v":0},{"$f":"INP_EBalance!Z64","v":0},{"$f":"INP_EBalance!AA64","v":0},{"$f":"INP_EBalance!AB64","v":0},{"$f":"INP_EBalance!AC64","v":0},{"$f":"INP_EBalance!AD64","v":0},{"$f":"INP_EBalance!AE64","v":0},{"$f":"INP_EBalance!AF64","v":0},{"$f":"INP_EBalance!AG64","v":0},{"$f":"INP_EBalance!AH64","v":0},{"$f":"INP_EBalance!AI64","v":0},{"$f":"INP_EBalance!AJ64","v":0},{"$f":"INP_EBalance!AK64","v":0},{"$f":"INP_EBalance!AL64","v":0},{"$f":"INP_EBalance!AM64","v":0},{"$f":"INP_EBalance!AN64","v":0},{"$f":"INP_EBalance!AO64","v":0},{"$f":"INP_EBalance!AP64","v":0},{"$f":"INP_EBalance!AQ64","v":0},{"$f":"INP_EBalance!AR64","v":0},{"$f":"INP_EBalance!AS64","v":0},{"$f":"INP_EBalance!AT64","v":0},{"$f":"INP_EBalance!AU64","v":0},{"$f":"INP_EBalance!AV64","v":0},{"$f":"INP_EBalance!AW64","v":0},{"$f":"INP_EBalance!AX64","v":0},{"$f":"INP_EBalance!AY64","v":0},{"$f":"INP_EBalance!AZ64","v":0},{"$f":"INP_EBalance!BA64","v":0},{"$f":"INP_EBalance!BB64","v":0},{"$f":"INP_EBalance!BC64","v":0},{"$f":"INP_EBalance!BD64","v":0},{"$f":"INP_EBalance!BE64","v":0},{"$f":"INP_EBalance!BF64","v":0},{"$f":"INP_EBalance!BG64","v":0},{"$f":"INP_EBalance!BH64","v":0},{"$f":"INP_EBalance!BI64","v":0},{"$f":"INP_EBalance!BJ64","v":0},{"$f":"INP_EBalance!BK64","v":0},{"$f":"INP_EBalance!BL64","v":0},{"$f":"INP_EBalance!BM64","v":0},{"$f":"INP_EBalance!BN64","v":0},{"$f":"INP_EBalance!BO64","v":0},{"$f":"INP_EBalance!BP64","v":0},{"$f":"INP_EBalance!BQ64","v":0},{"$f":"INP_EBalance!BR64","v":0},{"$f":"INP_EBalance!BS64","v":0},{"$f":"INP_EBalance!BT64","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$65","v":0},"kWh",null,{"$f":"INP_EBalance!$F$65","v":0},{"$f":"INP_EBalance!$G$65","v":0},null,null,0,null,{"$f":"INP_EBalance!M65","v":0},{"$f":"INP_EBalance!N65","v":0},{"$f":"INP_EBalance!O65","v":0},{"$f":"INP_EBalance!P65","v":0},{"$f":"INP_EBalance!Q65","v":0},{"$f":"INP_EBalance!R65","v":0},{"$f":"INP_EBalance!S65","v":0},{"$f":"INP_EBalance!T65","v":0},{"$f":"INP_EBalance!U65","v":0},{"$f":"INP_EBalance!V65","v":0},{"$f":"INP_EBalance!W65","v":0},{"$f":"INP_EBalance!X65","v":0},{"$f":"INP_EBalance!Y65","v":0},{"$f":"INP_EBalance!Z65","v":0},{"$f":"INP_EBalance!AA65","v":0},{"$f":"INP_EBalance!AB65","v":0},{"$f":"INP_EBalance!AC65","v":0},{"$f":"INP_EBalance!AD65","v":0},{"$f":"INP_EBalance!AE65","v":0},{"$f":"INP_EBalance!AF65","v":0},{"$f":"INP_EBalance!AG65","v":0},{"$f":"INP_EBalance!AH65","v":0},{"$f":"INP_EBalance!AI65","v":0},{"$f":"INP_EBalance!AJ65","v":0},{"$f":"INP_EBalance!AK65","v":0},{"$f":"INP_EBalance!AL65","v":0},{"$f":"INP_EBalance!AM65","v":0},{"$f":"INP_EBalance!AN65","v":0},{"$f":"INP_EBalance!AO65","v":0},{"$f":"INP_EBalance!AP65","v":0},{"$f":"INP_EBalance!AQ65","v":0},{"$f":"INP_EBalance!AR65","v":0},{"$f":"INP_EBalance!AS65","v":0},{"$f":"INP_EBalance!AT65","v":0},{"$f":"INP_EBalance!AU65","v":0},{"$f":"INP_EBalance!AV65","v":0},{"$f":"INP_EBalance!AW65","v":0},{"$f":"INP_EBalance!AX65","v":0},{"$f":"INP_EBalance!AY65","v":0},{"$f":"INP_EBalance!AZ65","v":0},{"$f":"INP_EBalance!BA65","v":0},{"$f":"INP_EBalance!BB65","v":0},{"$f":"INP_EBalance!BC65","v":0},{"$f":"INP_EBalance!BD65","v":0},{"$f":"INP_EBalance!BE65","v":0},{"$f":"INP_EBalance!BF65","v":0},{"$f":"INP_EBalance!BG65","v":0},{"$f":"INP_EBalance!BH65","v":0},{"$f":"INP_EBalance!BI65","v":0},{"$f":"INP_EBalance!BJ65","v":0},{"$f":"INP_EBalance!BK65","v":0},{"$f":"INP_EBalance!BL65","v":0},{"$f":"INP_EBalance!BM65","v":0},{"$f":"INP_EBalance!BN65","v":0},{"$f":"INP_EBalance!BO65","v":0},{"$f":"INP_EBalance!BP65","v":0},{"$f":"INP_EBalance!BQ65","v":0},{"$f":"INP_EBalance!BR65","v":0},{"$f":"INP_EBalance!BS65","v":0},{"$f":"INP_EBalance!BT65","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$66","v":0},"kWh",null,{"$f":"INP_EBalance!$F$66","v":0},{"$f":"INP_EBalance!$G$66","v":0},null,null,0,null,{"$f":"INP_EBalance!M66","v":0},{"$f":"INP_EBalance!N66","v":0},{"$f":"INP_EBalance!O66","v":0},{"$f":"INP_EBalance!P66","v":0},{"$f":"INP_EBalance!Q66","v":0},{"$f":"INP_EBalance!R66","v":0},{"$f":"INP_EBalance!S66","v":0},{"$f":"INP_EBalance!T66","v":0},{"$f":"INP_EBalance!U66","v":0},{"$f":"INP_EBalance!V66","v":0},{"$f":"INP_EBalance!W66","v":0},{"$f":"INP_EBalance!X66","v":0},{"$f":"INP_EBalance!Y66","v":0},{"$f":"INP_EBalance!Z66","v":0},{"$f":"INP_EBalance!AA66","v":0},{"$f":"INP_EBalance!AB66","v":0},{"$f":"INP_EBalance!AC66","v":0},{"$f":"INP_EBalance!AD66","v":0},{"$f":"INP_EBalance!AE66","v":0},{"$f":"INP_EBalance!AF66","v":0},{"$f":"INP_EBalance!AG66","v":0},{"$f":"INP_EBalance!AH66","v":0},{"$f":"INP_EBalance!AI66","v":0},{"$f":"INP_EBalance!AJ66","v":0},{"$f":"INP_EBalance!AK66","v":0},{"$f":"INP_EBalance!AL66","v":0},{"$f":"INP_EBalance!AM66","v":0},{"$f":"INP_EBalance!AN66","v":0},{"$f":"INP_EBalance!AO66","v":0},{"$f":"INP_EBalance!AP66","v":0},{"$f":"INP_EBalance!AQ66","v":0},{"$f":"INP_EBalance!AR66","v":0},{"$f":"INP_EBalance!AS66","v":0},{"$f":"INP_EBalance!AT66","v":0},{"$f":"INP_EBalance!AU66","v":0},{"$f":"INP_EBalance!AV66","v":0},{"$f":"INP_EBalance!AW66","v":0},{"$f":"INP_EBalance!AX66","v":0},{"$f":"INP_EBalance!AY66","v":0},{"$f":"INP_EBalance!AZ66","v":0},{"$f":"INP_EBalance!BA66","v":0},{"$f":"INP_EBalance!BB66","v":0},{"$f":"INP_EBalance!BC66","v":0},{"$f":"INP_EBalance!BD66","v":0},{"$f":"INP_EBalance!BE66","v":0},{"$f":"INP_EBalance!BF66","v":0},{"$f":"INP_EBalance!BG66","v":0},{"$f":"INP_EBalance!BH66","v":0},{"$f":"INP_EBalance!BI66","v":0},{"$f":"INP_EBalance!BJ66","v":0},{"$f":"INP_EBalance!BK66","v":0},{"$f":"INP_EBalance!BL66","v":0},{"$f":"INP_EBalance!BM66","v":0},{"$f":"INP_EBalance!BN66","v":0},{"$f":"INP_EBalance!BO66","v":0},{"$f":"INP_EBalance!BP66","v":0},{"$f":"INP_EBalance!BQ66","v":0},{"$f":"INP_EBalance!BR66","v":0},{"$f":"INP_EBalance!BS66","v":0},{"$f":"INP_EBalance!BT66","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$67","v":0},"kWh",null,{"$f":"INP_EBalance!$F$67","v":0},{"$f":"INP_EBalance!$G$67","v":0},null,null,0,null,{"$f":"INP_EBalance!M67","v":0},{"$f":"INP_EBalance!N67","v":0},{"$f":"INP_EBalance!O67","v":0},{"$f":"INP_EBalance!P67","v":0},{"$f":"INP_EBalance!Q67","v":0},{"$f":"INP_EBalance!R67","v":0},{"$f":"INP_EBalance!S67","v":0},{"$f":"INP_EBalance!T67","v":0},{"$f":"INP_EBalance!U67","v":0},{"$f":"INP_EBalance!V67","v":0},{"$f":"INP_EBalance!W67","v":0},{"$f":"INP_EBalance!X67","v":0},{"$f":"INP_EBalance!Y67","v":0},{"$f":"INP_EBalance!Z67","v":0},{"$f":"INP_EBalance!AA67","v":0},{"$f":"INP_EBalance!AB67","v":0},{"$f":"INP_EBalance!AC67","v":0},{"$f":"INP_EBalance!AD67","v":0},{"$f":"INP_EBalance!AE67","v":0},{"$f":"INP_EBalance!AF67","v":0},{"$f":"INP_EBalance!AG67","v":0},{"$f":"INP_EBalance!AH67","v":0},{"$f":"INP_EBalance!AI67","v":0},{"$f":"INP_EBalance!AJ67","v":0},{"$f":"INP_EBalance!AK67","v":0},{"$f":"INP_EBalance!AL67","v":0},{"$f":"INP_EBalance!AM67","v":0},{"$f":"INP_EBalance!AN67","v":0},{"$f":"INP_EBalance!AO67","v":0},{"$f":"INP_EBalance!AP67","v":0},{"$f":"INP_EBalance!AQ67","v":0},{"$f":"INP_EBalance!AR67","v":0},{"$f":"INP_EBalance!AS67","v":0},{"$f":"INP_EBalance!AT67","v":0},{"$f":"INP_EBalance!AU67","v":0},{"$f":"INP_EBalance!AV67","v":0},{"$f":"INP_EBalance!AW67","v":0},{"$f":"INP_EBalance!AX67","v":0},{"$f":"INP_EBalance!AY67","v":0},{"$f":"INP_EBalance!AZ67","v":0},{"$f":"INP_EBalance!BA67","v":0},{"$f":"INP_EBalance!BB67","v":0},{"$f":"INP_EBalance!BC67","v":0},{"$f":"INP_EBalance!BD67","v":0},{"$f":"INP_EBalance!BE67","v":0},{"$f":"INP_EBalance!BF67","v":0},{"$f":"INP_EBalance!BG67","v":0},{"$f":"INP_EBalance!BH67","v":0},{"$f":"INP_EBalance!BI67","v":0},{"$f":"INP_EBalance!BJ67","v":0},{"$f":"INP_EBalance!BK67","v":0},{"$f":"INP_EBalance!BL67","v":0},{"$f":"INP_EBalance!BM67","v":0},{"$f":"INP_EBalance!BN67","v":0},{"$f":"INP_EBalance!BO67","v":0},{"$f":"INP_EBalance!BP67","v":0},{"$f":"INP_EBalance!BQ67","v":0},{"$f":"INP_EBalance!BR67","v":0},{"$f":"INP_EBalance!BS67","v":0},{"$f":"INP_EBalance!BT67","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$68","v":0},"kWh",null,{"$f":"INP_EBalance!$F$68","v":0},{"$f":"INP_EBalance!$G$68","v":0},null,null,0,null,{"$f":"INP_EBalance!M68","v":0},{"$f":"INP_EBalance!N68","v":0},{"$f":"INP_EBalance!O68","v":0},{"$f":"INP_EBalance!P68","v":0},{"$f":"INP_EBalance!Q68","v":0},{"$f":"INP_EBalance!R68","v":0},{"$f":"INP_EBalance!S68","v":0},{"$f":"INP_EBalance!T68","v":0},{"$f":"INP_EBalance!U68","v":0},{"$f":"INP_EBalance!V68","v":0},{"$f":"INP_EBalance!W68","v":0},{"$f":"INP_EBalance!X68","v":0},{"$f":"INP_EBalance!Y68","v":0},{"$f":"INP_EBalance!Z68","v":0},{"$f":"INP_EBalance!AA68","v":0},{"$f":"INP_EBalance!AB68","v":0},{"$f":"INP_EBalance!AC68","v":0},{"$f":"INP_EBalance!AD68","v":0},{"$f":"INP_EBalance!AE68","v":0},{"$f":"INP_EBalance!AF68","v":0},{"$f":"INP_EBalance!AG68","v":0},{"$f":"INP_EBalance!AH68","v":0},{"$f":"INP_EBalance!AI68","v":0},{"$f":"INP_EBalance!AJ68","v":0},{"$f":"INP_EBalance!AK68","v":0},{"$f":"INP_EBalance!AL68","v":0},{"$f":"INP_EBalance!AM68","v":0},{"$f":"INP_EBalance!AN68","v":0},{"$f":"INP_EBalance!AO68","v":0},{"$f":"INP_EBalance!AP68","v":0},{"$f":"INP_EBalance!AQ68","v":0},{"$f":"INP_EBalance!AR68","v":0},{"$f":"INP_EBalance!AS68","v":0},{"$f":"INP_EBalance!AT68","v":0},{"$f":"INP_EBalance!AU68","v":0},{"$f":"INP_EBalance!AV68","v":0},{"$f":"INP_EBalance!AW68","v":0},{"$f":"INP_EBalance!AX68","v":0},{"$f":"INP_EBalance!AY68","v":0},{"$f":"INP_EBalance!AZ68","v":0},{"$f":"INP_EBalance!BA68","v":0},{"$f":"INP_EBalance!BB68","v":0},{"$f":"INP_EBalance!BC68","v":0},{"$f":"INP_EBalance!BD68","v":0},{"$f":"INP_EBalance!BE68","v":0},{"$f":"INP_EBalance!BF68","v":0},{"$f":"INP_EBalance!BG68","v":0},{"$f":"INP_EBalance!BH68","v":0},{"$f":"INP_EBalance!BI68","v":0},{"$f":"INP_EBalance!BJ68","v":0},{"$f":"INP_EBalance!BK68","v":0},{"$f":"INP_EBalance!BL68","v":0},{"$f":"INP_EBalance!BM68","v":0},{"$f":"INP_EBalance!BN68","v":0},{"$f":"INP_EBalance!BO68","v":0},{"$f":"INP_EBalance!BP68","v":0},{"$f":"INP_EBalance!BQ68","v":0},{"$f":"INP_EBalance!BR68","v":0},{"$f":"INP_EBalance!BS68","v":0},{"$f":"INP_EBalance!BT68","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$69","v":0},"kWh",null,{"$f":"INP_EBalance!$F$69","v":0},{"$f":"INP_EBalance!$G$69","v":0},null,null,0,null,{"$f":"INP_EBalance!M69","v":0},{"$f":"INP_EBalance!N69","v":0},{"$f":"INP_EBalance!O69","v":0},{"$f":"INP_EBalance!P69","v":0},{"$f":"INP_EBalance!Q69","v":0},{"$f":"INP_EBalance!R69","v":0},{"$f":"INP_EBalance!S69","v":0},{"$f":"INP_EBalance!T69","v":0},{"$f":"INP_EBalance!U69","v":0},{"$f":"INP_EBalance!V69","v":0},{"$f":"INP_EBalance!W69","v":0},{"$f":"INP_EBalance!X69","v":0},{"$f":"INP_EBalance!Y69","v":0},{"$f":"INP_EBalance!Z69","v":0},{"$f":"INP_EBalance!AA69","v":0},{"$f":"INP_EBalance!AB69","v":0},{"$f":"INP_EBalance!AC69","v":0},{"$f":"INP_EBalance!AD69","v":0},{"$f":"INP_EBalance!AE69","v":0},{"$f":"INP_EBalance!AF69","v":0},{"$f":"INP_EBalance!AG69","v":0},{"$f":"INP_EBalance!AH69","v":0},{"$f":"INP_EBalance!AI69","v":0},{"$f":"INP_EBalance!AJ69","v":0},{"$f":"INP_EBalance!AK69","v":0},{"$f":"INP_EBalance!AL69","v":0},{"$f":"INP_EBalance!AM69","v":0},{"$f":"INP_EBalance!AN69","v":0},{"$f":"INP_EBalance!AO69","v":0},{"$f":"INP_EBalance!AP69","v":0},{"$f":"INP_EBalance!AQ69","v":0},{"$f":"INP_EBalance!AR69","v":0},{"$f":"INP_EBalance!AS69","v":0},{"$f":"INP_EBalance!AT69","v":0},{"$f":"INP_EBalance!AU69","v":0},{"$f":"INP_EBalance!AV69","v":0},{"$f":"INP_EBalance!AW69","v":0},{"$f":"INP_EBalance!AX69","v":0},{"$f":"INP_EBalance!AY69","v":0},{"$f":"INP_EBalance!AZ69","v":0},{"$f":"INP_EBalance!BA69","v":0},{"$f":"INP_EBalance!BB69","v":0},{"$f":"INP_EBalance!BC69","v":0},{"$f":"INP_EBalance!BD69","v":0},{"$f":"INP_EBalance!BE69","v":0},{"$f":"INP_EBalance!BF69","v":0},{"$f":"INP_EBalance!BG69","v":0},{"$f":"INP_EBalance!BH69","v":0},{"$f":"INP_EBalance!BI69","v":0},{"$f":"INP_EBalance!BJ69","v":0},{"$f":"INP_EBalance!BK69","v":0},{"$f":"INP_EBalance!BL69","v":0},{"$f":"INP_EBalance!BM69","v":0},{"$f":"INP_EBalance!BN69","v":0},{"$f":"INP_EBalance!BO69","v":0},{"$f":"INP_EBalance!BP69","v":0},{"$f":"INP_EBalance!BQ69","v":0},{"$f":"INP_EBalance!BR69","v":0},{"$f":"INP_EBalance!BS69","v":0},{"$f":"INP_EBalance!BT69","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$70","v":0},"kWh",null,{"$f":"INP_EBalance!$F$70","v":0},{"$f":"INP_EBalance!$G$70","v":0},null,null,0,null,{"$f":"INP_EBalance!M70","v":0},{"$f":"INP_EBalance!N70","v":0},{"$f":"INP_EBalance!O70","v":0},{"$f":"INP_EBalance!P70","v":0},{"$f":"INP_EBalance!Q70","v":0},{"$f":"INP_EBalance!R70","v":0},{"$f":"INP_EBalance!S70","v":0},{"$f":"INP_EBalance!T70","v":0},{"$f":"INP_EBalance!U70","v":0},{"$f":"INP_EBalance!V70","v":0},{"$f":"INP_EBalance!W70","v":0},{"$f":"INP_EBalance!X70","v":0},{"$f":"INP_EBalance!Y70","v":0},{"$f":"INP_EBalance!Z70","v":0},{"$f":"INP_EBalance!AA70","v":0},{"$f":"INP_EBalance!AB70","v":0},{"$f":"INP_EBalance!AC70","v":0},{"$f":"INP_EBalance!AD70","v":0},{"$f":"INP_EBalance!AE70","v":0},{"$f":"INP_EBalance!AF70","v":0},{"$f":"INP_EBalance!AG70","v":0},{"$f":"INP_EBalance!AH70","v":0},{"$f":"INP_EBalance!AI70","v":0},{"$f":"INP_EBalance!AJ70","v":0},{"$f":"INP_EBalance!AK70","v":0},{"$f":"INP_EBalance!AL70","v":0},{"$f":"INP_EBalance!AM70","v":0},{"$f":"INP_EBalance!AN70","v":0},{"$f":"INP_EBalance!AO70","v":0},{"$f":"INP_EBalance!AP70","v":0},{"$f":"INP_EBalance!AQ70","v":0},{"$f":"INP_EBalance!AR70","v":0},{"$f":"INP_EBalance!AS70","v":0},{"$f":"INP_EBalance!AT70","v":0},{"$f":"INP_EBalance!AU70","v":0},{"$f":"INP_EBalance!AV70","v":0},{"$f":"INP_EBalance!AW70","v":0},{"$f":"INP_EBalance!AX70","v":0},{"$f":"INP_EBalance!AY70","v":0},{"$f":"INP_EBalance!AZ70","v":0},{"$f":"INP_EBalance!BA70","v":0},{"$f":"INP_EBalance!BB70","v":0},{"$f":"INP_EBalance!BC70","v":0},{"$f":"INP_EBalance!BD70","v":0},{"$f":"INP_EBalance!BE70","v":0},{"$f":"INP_EBalance!BF70","v":0},{"$f":"INP_EBalance!BG70","v":0},{"$f":"INP_EBalance!BH70","v":0},{"$f":"INP_EBalance!BI70","v":0},{"$f":"INP_EBalance!BJ70","v":0},{"$f":"INP_EBalance!BK70","v":0},{"$f":"INP_EBalance!BL70","v":0},{"$f":"INP_EBalance!BM70","v":0},{"$f":"INP_EBalance!BN70","v":0},{"$f":"INP_EBalance!BO70","v":0},{"$f":"INP_EBalance!BP70","v":0},{"$f":"INP_EBalance!BQ70","v":0},{"$f":"INP_EBalance!BR70","v":0},{"$f":"INP_EBalance!BS70","v":0},{"$f":"INP_EBalance!BT70","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$71","v":0},"kWh",null,{"$f":"INP_EBalance!$F$71","v":0},{"$f":"INP_EBalance!$G$71","v":0},null,null,0,null,{"$f":"INP_EBalance!M71","v":0},{"$f":"INP_EBalance!N71","v":0},{"$f":"INP_EBalance!O71","v":0},{"$f":"INP_EBalance!P71","v":0},{"$f":"INP_EBalance!Q71","v":0},{"$f":"INP_EBalance!R71","v":0},{"$f":"INP_EBalance!S71","v":0},{"$f":"INP_EBalance!T71","v":0},{"$f":"INP_EBalance!U71","v":0},{"$f":"INP_EBalance!V71","v":0},{"$f":"INP_EBalance!W71","v":0},{"$f":"INP_EBalance!X71","v":0},{"$f":"INP_EBalance!Y71","v":0},{"$f":"INP_EBalance!Z71","v":0},{"$f":"INP_EBalance!AA71","v":0},{"$f":"INP_EBalance!AB71","v":0},{"$f":"INP_EBalance!AC71","v":0},{"$f":"INP_EBalance!AD71","v":0},{"$f":"INP_EBalance!AE71","v":0},{"$f":"INP_EBalance!AF71","v":0},{"$f":"INP_EBalance!AG71","v":0},{"$f":"INP_EBalance!AH71","v":0},{"$f":"INP_EBalance!AI71","v":0},{"$f":"INP_EBalance!AJ71","v":0},{"$f":"INP_EBalance!AK71","v":0},{"$f":"INP_EBalance!AL71","v":0},{"$f":"INP_EBalance!AM71","v":0},{"$f":"INP_EBalance!AN71","v":0},{"$f":"INP_EBalance!AO71","v":0},{"$f":"INP_EBalance!AP71","v":0},{"$f":"INP_EBalance!AQ71","v":0},{"$f":"INP_EBalance!AR71","v":0},{"$f":"INP_EBalance!AS71","v":0},{"$f":"INP_EBalance!AT71","v":0},{"$f":"INP_EBalance!AU71","v":0},{"$f":"INP_EBalance!AV71","v":0},{"$f":"INP_EBalance!AW71","v":0},{"$f":"INP_EBalance!AX71","v":0},{"$f":"INP_EBalance!AY71","v":0},{"$f":"INP_EBalance!AZ71","v":0},{"$f":"INP_EBalance!BA71","v":0},{"$f":"INP_EBalance!BB71","v":0},{"$f":"INP_EBalance!BC71","v":0},{"$f":"INP_EBalance!BD71","v":0},{"$f":"INP_EBalance!BE71","v":0},{"$f":"INP_EBalance!BF71","v":0},{"$f":"INP_EBalance!BG71","v":0},{"$f":"INP_EBalance!BH71","v":0},{"$f":"INP_EBalance!BI71","v":0},{"$f":"INP_EBalance!BJ71","v":0},{"$f":"INP_EBalance!BK71","v":0},{"$f":"INP_EBalance!BL71","v":0},{"$f":"INP_EBalance!BM71","v":0},{"$f":"INP_EBalance!BN71","v":0},{"$f":"INP_EBalance!BO71","v":0},{"$f":"INP_EBalance!BP71","v":0},{"$f":"INP_EBalance!BQ71","v":0},{"$f":"INP_EBalance!BR71","v":0},{"$f":"INP_EBalance!BS71","v":0},{"$f":"INP_EBalance!BT71","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$72","v":0},"kWh",null,{"$f":"INP_EBalance!$F$72","v":0},{"$f":"INP_EBalance!$G$72","v":0},null,null,0,null,{"$f":"INP_EBalance!M72","v":0},{"$f":"INP_EBalance!N72","v":0},{"$f":"INP_EBalance!O72","v":0},{"$f":"INP_EBalance!P72","v":0},{"$f":"INP_EBalance!Q72","v":0},{"$f":"INP_EBalance!R72","v":0},{"$f":"INP_EBalance!S72","v":0},{"$f":"INP_EBalance!T72","v":0},{"$f":"INP_EBalance!U72","v":0},{"$f":"INP_EBalance!V72","v":0},{"$f":"INP_EBalance!W72","v":0},{"$f":"INP_EBalance!X72","v":0},{"$f":"INP_EBalance!Y72","v":0},{"$f":"INP_EBalance!Z72","v":0},{"$f":"INP_EBalance!AA72","v":0},{"$f":"INP_EBalance!AB72","v":0},{"$f":"INP_EBalance!AC72","v":0},{"$f":"INP_EBalance!AD72","v":0},{"$f":"INP_EBalance!AE72","v":0},{"$f":"INP_EBalance!AF72","v":0},{"$f":"INP_EBalance!AG72","v":0},{"$f":"INP_EBalance!AH72","v":0},{"$f":"INP_EBalance!AI72","v":0},{"$f":"INP_EBalance!AJ72","v":0},{"$f":"INP_EBalance!AK72","v":0},{"$f":"INP_EBalance!AL72","v":0},{"$f":"INP_EBalance!AM72","v":0},{"$f":"INP_EBalance!AN72","v":0},{"$f":"INP_EBalance!AO72","v":0},{"$f":"INP_EBalance!AP72","v":0},{"$f":"INP_EBalance!AQ72","v":0},{"$f":"INP_EBalance!AR72","v":0},{"$f":"INP_EBalance!AS72","v":0},{"$f":"INP_EBalance!AT72","v":0},{"$f":"INP_EBalance!AU72","v":0},{"$f":"INP_EBalance!AV72","v":0},{"$f":"INP_EBalance!AW72","v":0},{"$f":"INP_EBalance!AX72","v":0},{"$f":"INP_EBalance!AY72","v":0},{"$f":"INP_EBalance!AZ72","v":0},{"$f":"INP_EBalance!BA72","v":0},{"$f":"INP_EBalance!BB72","v":0},{"$f":"INP_EBalance!BC72","v":0},{"$f":"INP_EBalance!BD72","v":0},{"$f":"INP_EBalance!BE72","v":0},{"$f":"INP_EBalance!BF72","v":0},{"$f":"INP_EBalance!BG72","v":0},{"$f":"INP_EBalance!BH72","v":0},{"$f":"INP_EBalance!BI72","v":0},{"$f":"INP_EBalance!BJ72","v":0},{"$f":"INP_EBalance!BK72","v":0},{"$f":"INP_EBalance!BL72","v":0},{"$f":"INP_EBalance!BM72","v":0},{"$f":"INP_EBalance!BN72","v":0},{"$f":"INP_EBalance!BO72","v":0},{"$f":"INP_EBalance!BP72","v":0},{"$f":"INP_EBalance!BQ72","v":0},{"$f":"INP_EBalance!BR72","v":0},{"$f":"INP_EBalance!BS72","v":0},{"$f":"INP_EBalance!BT72","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$73","v":0},"kWh",null,{"$f":"INP_EBalance!$F$73","v":0},{"$f":"INP_EBalance!$G$73","v":0},null,null,0,null,{"$f":"INP_EBalance!M73","v":0},{"$f":"INP_EBalance!N73","v":0},{"$f":"INP_EBalance!O73","v":0},{"$f":"INP_EBalance!P73","v":0},{"$f":"INP_EBalance!Q73","v":0},{"$f":"INP_EBalance!R73","v":0},{"$f":"INP_EBalance!S73","v":0},{"$f":"INP_EBalance!T73","v":0},{"$f":"INP_EBalance!U73","v":0},{"$f":"INP_EBalance!V73","v":0},{"$f":"INP_EBalance!W73","v":0},{"$f":"INP_EBalance!X73","v":0},{"$f":"INP_EBalance!Y73","v":0},{"$f":"INP_EBalance!Z73","v":0},{"$f":"INP_EBalance!AA73","v":0},{"$f":"INP_EBalance!AB73","v":0},{"$f":"INP_EBalance!AC73","v":0},{"$f":"INP_EBalance!AD73","v":0},{"$f":"INP_EBalance!AE73","v":0},{"$f":"INP_EBalance!AF73","v":0},{"$f":"INP_EBalance!AG73","v":0},{"$f":"INP_EBalance!AH73","v":0},{"$f":"INP_EBalance!AI73","v":0},{"$f":"INP_EBalance!AJ73","v":0},{"$f":"INP_EBalance!AK73","v":0},{"$f":"INP_EBalance!AL73","v":0},{"$f":"INP_EBalance!AM73","v":0},{"$f":"INP_EBalance!AN73","v":0},{"$f":"INP_EBalance!AO73","v":0},{"$f":"INP_EBalance!AP73","v":0},{"$f":"INP_EBalance!AQ73","v":0},{"$f":"INP_EBalance!AR73","v":0},{"$f":"INP_EBalance!AS73","v":0},{"$f":"INP_EBalance!AT73","v":0},{"$f":"INP_EBalance!AU73","v":0},{"$f":"INP_EBalance!AV73","v":0},{"$f":"INP_EBalance!AW73","v":0},{"$f":"INP_EBalance!AX73","v":0},{"$f":"INP_EBalance!AY73","v":0},{"$f":"INP_EBalance!AZ73","v":0},{"$f":"INP_EBalance!BA73","v":0},{"$f":"INP_EBalance!BB73","v":0},{"$f":"INP_EBalance!BC73","v":0},{"$f":"INP_EBalance!BD73","v":0},{"$f":"INP_EBalance!BE73","v":0},{"$f":"INP_EBalance!BF73","v":0},{"$f":"INP_EBalance!BG73","v":0},{"$f":"INP_EBalance!BH73","v":0},{"$f":"INP_EBalance!BI73","v":0},{"$f":"INP_EBalance!BJ73","v":0},{"$f":"INP_EBalance!BK73","v":0},{"$f":"INP_EBalance!BL73","v":0},{"$f":"INP_EBalance!BM73","v":0},{"$f":"INP_EBalance!BN73","v":0},{"$f":"INP_EBalance!BO73","v":0},{"$f":"INP_EBalance!BP73","v":0},{"$f":"INP_EBalance!BQ73","v":0},{"$f":"INP_EBalance!BR73","v":0},{"$f":"INP_EBalance!BS73","v":0},{"$f":"INP_EBalance!BT73","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$74","v":0},"kWh",null,{"$f":"INP_EBalance!$F$74","v":0},{"$f":"INP_EBalance!$G$74","v":0},null,null,0,null,{"$f":"INP_EBalance!M74","v":0},{"$f":"INP_EBalance!N74","v":0},{"$f":"INP_EBalance!O74","v":0},{"$f":"INP_EBalance!P74","v":0},{"$f":"INP_EBalance!Q74","v":0},{"$f":"INP_EBalance!R74","v":0},{"$f":"INP_EBalance!S74","v":0},{"$f":"INP_EBalance!T74","v":0},{"$f":"INP_EBalance!U74","v":0},{"$f":"INP_EBalance!V74","v":0},{"$f":"INP_EBalance!W74","v":0},{"$f":"INP_EBalance!X74","v":0},{"$f":"INP_EBalance!Y74","v":0},{"$f":"INP_EBalance!Z74","v":0},{"$f":"INP_EBalance!AA74","v":0},{"$f":"INP_EBalance!AB74","v":0},{"$f":"INP_EBalance!AC74","v":0},{"$f":"INP_EBalance!AD74","v":0},{"$f":"INP_EBalance!AE74","v":0},{"$f":"INP_EBalance!AF74","v":0},{"$f":"INP_EBalance!AG74","v":0},{"$f":"INP_EBalance!AH74","v":0},{"$f":"INP_EBalance!AI74","v":0},{"$f":"INP_EBalance!AJ74","v":0},{"$f":"INP_EBalance!AK74","v":0},{"$f":"INP_EBalance!AL74","v":0},{"$f":"INP_EBalance!AM74","v":0},{"$f":"INP_EBalance!AN74","v":0},{"$f":"INP_EBalance!AO74","v":0},{"$f":"INP_EBalance!AP74","v":0},{"$f":"INP_EBalance!AQ74","v":0},{"$f":"INP_EBalance!AR74","v":0},{"$f":"INP_EBalance!AS74","v":0},{"$f":"INP_EBalance!AT74","v":0},{"$f":"INP_EBalance!AU74","v":0},{"$f":"INP_EBalance!AV74","v":0},{"$f":"INP_EBalance!AW74","v":0},{"$f":"INP_EBalance!AX74","v":0},{"$f":"INP_EBalance!AY74","v":0},{"$f":"INP_EBalance!AZ74","v":0},{"$f":"INP_EBalance!BA74","v":0},{"$f":"INP_EBalance!BB74","v":0},{"$f":"INP_EBalance!BC74","v":0},{"$f":"INP_EBalance!BD74","v":0},{"$f":"INP_EBalance!BE74","v":0},{"$f":"INP_EBalance!BF74","v":0},{"$f":"INP_EBalance!BG74","v":0},{"$f":"INP_EBalance!BH74","v":0},{"$f":"INP_EBalance!BI74","v":0},{"$f":"INP_EBalance!BJ74","v":0},{"$f":"INP_EBalance!BK74","v":0},{"$f":"INP_EBalance!BL74","v":0},{"$f":"INP_EBalance!BM74","v":0},{"$f":"INP_EBalance!BN74","v":0},{"$f":"INP_EBalance!BO74","v":0},{"$f":"INP_EBalance!BP74","v":0},{"$f":"INP_EBalance!BQ74","v":0},{"$f":"INP_EBalance!BR74","v":0},{"$f":"INP_EBalance!BS74","v":0},{"$f":"INP_EBalance!BT74","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$75","v":0},"kWh",null,{"$f":"INP_EBalance!$F$75","v":0},{"$f":"INP_EBalance!$G$75","v":0},null,null,0,null,{"$f":"INP_EBalance!M75","v":0},{"$f":"INP_EBalance!N75","v":0},{"$f":"INP_EBalance!O75","v":0},{"$f":"INP_EBalance!P75","v":0},{"$f":"INP_EBalance!Q75","v":0},{"$f":"INP_EBalance!R75","v":0},{"$f":"INP_EBalance!S75","v":0},{"$f":"INP_EBalance!T75","v":0},{"$f":"INP_EBalance!U75","v":0},{"$f":"INP_EBalance!V75","v":0},{"$f":"INP_EBalance!W75","v":0},{"$f":"INP_EBalance!X75","v":0},{"$f":"INP_EBalance!Y75","v":0},{"$f":"INP_EBalance!Z75","v":0},{"$f":"INP_EBalance!AA75","v":0},{"$f":"INP_EBalance!AB75","v":0},{"$f":"INP_EBalance!AC75","v":0},{"$f":"INP_EBalance!AD75","v":0},{"$f":"INP_EBalance!AE75","v":0},{"$f":"INP_EBalance!AF75","v":0},{"$f":"INP_EBalance!AG75","v":0},{"$f":"INP_EBalance!AH75","v":0},{"$f":"INP_EBalance!AI75","v":0},{"$f":"INP_EBalance!AJ75","v":0},{"$f":"INP_EBalance!AK75","v":0},{"$f":"INP_EBalance!AL75","v":0},{"$f":"INP_EBalance!AM75","v":0},{"$f":"INP_EBalance!AN75","v":0},{"$f":"INP_EBalance!AO75","v":0},{"$f":"INP_EBalance!AP75","v":0},{"$f":"INP_EBalance!AQ75","v":0},{"$f":"INP_EBalance!AR75","v":0},{"$f":"INP_EBalance!AS75","v":0},{"$f":"INP_EBalance!AT75","v":0},{"$f":"INP_EBalance!AU75","v":0},{"$f":"INP_EBalance!AV75","v":0},{"$f":"INP_EBalance!AW75","v":0},{"$f":"INP_EBalance!AX75","v":0},{"$f":"INP_EBalance!AY75","v":0},{"$f":"INP_EBalance!AZ75","v":0},{"$f":"INP_EBalance!BA75","v":0},{"$f":"INP_EBalance!BB75","v":0},{"$f":"INP_EBalance!BC75","v":0},{"$f":"INP_EBalance!BD75","v":0},{"$f":"INP_EBalance!BE75","v":0},{"$f":"INP_EBalance!BF75","v":0},{"$f":"INP_EBalance!BG75","v":0},{"$f":"INP_EBalance!BH75","v":0},{"$f":"INP_EBalance!BI75","v":0},{"$f":"INP_EBalance!BJ75","v":0},{"$f":"INP_EBalance!BK75","v":0},{"$f":"INP_EBalance!BL75","v":0},{"$f":"INP_EBalance!BM75","v":0},{"$f":"INP_EBalance!BN75","v":0},{"$f":"INP_EBalance!BO75","v":0},{"$f":"INP_EBalance!BP75","v":0},{"$f":"INP_EBalance!BQ75","v":0},{"$f":"INP_EBalance!BR75","v":0},{"$f":"INP_EBalance!BS75","v":0},{"$f":"INP_EBalance!BT75","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$76","v":0},"kWh",null,{"$f":"INP_EBalance!$F$76","v":0},{"$f":"INP_EBalance!$G$76","v":0},null,null,0,null,{"$f":"INP_EBalance!M76","v":0},{"$f":"INP_EBalance!N76","v":0},{"$f":"INP_EBalance!O76","v":0},{"$f":"INP_EBalance!P76","v":0},{"$f":"INP_EBalance!Q76","v":0},{"$f":"INP_EBalance!R76","v":0},{"$f":"INP_EBalance!S76","v":0},{"$f":"INP_EBalance!T76","v":0},{"$f":"INP_EBalance!U76","v":0},{"$f":"INP_EBalance!V76","v":0},{"$f":"INP_EBalance!W76","v":0},{"$f":"INP_EBalance!X76","v":0},{"$f":"INP_EBalance!Y76","v":0},{"$f":"INP_EBalance!Z76","v":0},{"$f":"INP_EBalance!AA76","v":0},{"$f":"INP_EBalance!AB76","v":0},{"$f":"INP_EBalance!AC76","v":0},{"$f":"INP_EBalance!AD76","v":0},{"$f":"INP_EBalance!AE76","v":0},{"$f":"INP_EBalance!AF76","v":0},{"$f":"INP_EBalance!AG76","v":0},{"$f":"INP_EBalance!AH76","v":0},{"$f":"INP_EBalance!AI76","v":0},{"$f":"INP_EBalance!AJ76","v":0},{"$f":"INP_EBalance!AK76","v":0},{"$f":"INP_EBalance!AL76","v":0},{"$f":"INP_EBalance!AM76","v":0},{"$f":"INP_EBalance!AN76","v":0},{"$f":"INP_EBalance!AO76","v":0},{"$f":"INP_EBalance!AP76","v":0},{"$f":"INP_EBalance!AQ76","v":0},{"$f":"INP_EBalance!AR76","v":0},{"$f":"INP_EBalance!AS76","v":0},{"$f":"INP_EBalance!AT76","v":0},{"$f":"INP_EBalance!AU76","v":0},{"$f":"INP_EBalance!AV76","v":0},{"$f":"INP_EBalance!AW76","v":0},{"$f":"INP_EBalance!AX76","v":0},{"$f":"INP_EBalance!AY76","v":0},{"$f":"INP_EBalance!AZ76","v":0},{"$f":"INP_EBalance!BA76","v":0},{"$f":"INP_EBalance!BB76","v":0},{"$f":"INP_EBalance!BC76","v":0},{"$f":"INP_EBalance!BD76","v":0},{"$f":"INP_EBalance!BE76","v":0},{"$f":"INP_EBalance!BF76","v":0},{"$f":"INP_EBalance!BG76","v":0},{"$f":"INP_EBalance!BH76","v":0},{"$f":"INP_EBalance!BI76","v":0},{"$f":"INP_EBalance!BJ76","v":0},{"$f":"INP_EBalance!BK76","v":0},{"$f":"INP_EBalance!BL76","v":0},{"$f":"INP_EBalance!BM76","v":0},{"$f":"INP_EBalance!BN76","v":0},{"$f":"INP_EBalance!BO76","v":0},{"$f":"INP_EBalance!BP76","v":0},{"$f":"INP_EBalance!BQ76","v":0},{"$f":"INP_EBalance!BR76","v":0},{"$f":"INP_EBalance!BS76","v":0},{"$f":"INP_EBalance!BT76","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$77","v":0},"kWh",null,{"$f":"INP_EBalance!$F$77","v":0},{"$f":"INP_EBalance!$G$77","v":0},null,null,0,null,{"$f":"INP_EBalance!M77","v":0},{"$f":"INP_EBalance!N77","v":0},{"$f":"INP_EBalance!O77","v":0},{"$f":"INP_EBalance!P77","v":0},{"$f":"INP_EBalance!Q77","v":0},{"$f":"INP_EBalance!R77","v":0},{"$f":"INP_EBalance!S77","v":0},{"$f":"INP_EBalance!T77","v":0},{"$f":"INP_EBalance!U77","v":0},{"$f":"INP_EBalance!V77","v":0},{"$f":"INP_EBalance!W77","v":0},{"$f":"INP_EBalance!X77","v":0},{"$f":"INP_EBalance!Y77","v":0},{"$f":"INP_EBalance!Z77","v":0},{"$f":"INP_EBalance!AA77","v":0},{"$f":"INP_EBalance!AB77","v":0},{"$f":"INP_EBalance!AC77","v":0},{"$f":"INP_EBalance!AD77","v":0},{"$f":"INP_EBalance!AE77","v":0},{"$f":"INP_EBalance!AF77","v":0},{"$f":"INP_EBalance!AG77","v":0},{"$f":"INP_EBalance!AH77","v":0},{"$f":"INP_EBalance!AI77","v":0},{"$f":"INP_EBalance!AJ77","v":0},{"$f":"INP_EBalance!AK77","v":0},{"$f":"INP_EBalance!AL77","v":0},{"$f":"INP_EBalance!AM77","v":0},{"$f":"INP_EBalance!AN77","v":0},{"$f":"INP_EBalance!AO77","v":0},{"$f":"INP_EBalance!AP77","v":0},{"$f":"INP_EBalance!AQ77","v":0},{"$f":"INP_EBalance!AR77","v":0},{"$f":"INP_EBalance!AS77","v":0},{"$f":"INP_EBalance!AT77","v":0},{"$f":"INP_EBalance!AU77","v":0},{"$f":"INP_EBalance!AV77","v":0},{"$f":"INP_EBalance!AW77","v":0},{"$f":"INP_EBalance!AX77","v":0},{"$f":"INP_EBalance!AY77","v":0},{"$f":"INP_EBalance!AZ77","v":0},{"$f":"INP_EBalance!BA77","v":0},{"$f":"INP_EBalance!BB77","v":0},{"$f":"INP_EBalance!BC77","v":0},{"$f":"INP_EBalance!BD77","v":0},{"$f":"INP_EBalance!BE77","v":0},{"$f":"INP_EBalance!BF77","v":0},{"$f":"INP_EBalance!BG77","v":0},{"$f":"INP_EBalance!BH77","v":0},{"$f":"INP_EBalance!BI77","v":0},{"$f":"INP_EBalance!BJ77","v":0},{"$f":"INP_EBalance!BK77","v":0},{"$f":"INP_EBalance!BL77","v":0},{"$f":"INP_EBalance!BM77","v":0},{"$f":"INP_EBalance!BN77","v":0},{"$f":"INP_EBalance!BO77","v":0},{"$f":"INP_EBalance!BP77","v":0},{"$f":"INP_EBalance!BQ77","v":0},{"$f":"INP_EBalance!BR77","v":0},{"$f":"INP_EBalance!BS77","v":0},{"$f":"INP_EBalance!BT77","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$78","v":0},"kWh",null,{"$f":"INP_EBalance!$F$78","v":0},{"$f":"INP_EBalance!$G$78","v":0},null,null,0,null,{"$f":"INP_EBalance!M78","v":0},{"$f":"INP_EBalance!N78","v":0},{"$f":"INP_EBalance!O78","v":0},{"$f":"INP_EBalance!P78","v":0},{"$f":"INP_EBalance!Q78","v":0},{"$f":"INP_EBalance!R78","v":0},{"$f":"INP_EBalance!S78","v":0},{"$f":"INP_EBalance!T78","v":0},{"$f":"INP_EBalance!U78","v":0},{"$f":"INP_EBalance!V78","v":0},{"$f":"INP_EBalance!W78","v":0},{"$f":"INP_EBalance!X78","v":0},{"$f":"INP_EBalance!Y78","v":0},{"$f":"INP_EBalance!Z78","v":0},{"$f":"INP_EBalance!AA78","v":0},{"$f":"INP_EBalance!AB78","v":0},{"$f":"INP_EBalance!AC78","v":0},{"$f":"INP_EBalance!AD78","v":0},{"$f":"INP_EBalance!AE78","v":0},{"$f":"INP_EBalance!AF78","v":0},{"$f":"INP_EBalance!AG78","v":0},{"$f":"INP_EBalance!AH78","v":0},{"$f":"INP_EBalance!AI78","v":0},{"$f":"INP_EBalance!AJ78","v":0},{"$f":"INP_EBalance!AK78","v":0},{"$f":"INP_EBalance!AL78","v":0},{"$f":"INP_EBalance!AM78","v":0},{"$f":"INP_EBalance!AN78","v":0},{"$f":"INP_EBalance!AO78","v":0},{"$f":"INP_EBalance!AP78","v":0},{"$f":"INP_EBalance!AQ78","v":0},{"$f":"INP_EBalance!AR78","v":0},{"$f":"INP_EBalance!AS78","v":0},{"$f":"INP_EBalance!AT78","v":0},{"$f":"INP_EBalance!AU78","v":0},{"$f":"INP_EBalance!AV78","v":0},{"$f":"INP_EBalance!AW78","v":0},{"$f":"INP_EBalance!AX78","v":0},{"$f":"INP_EBalance!AY78","v":0},{"$f":"INP_EBalance!AZ78","v":0},{"$f":"INP_EBalance!BA78","v":0},{"$f":"INP_EBalance!BB78","v":0},{"$f":"INP_EBalance!BC78","v":0},{"$f":"INP_EBalance!BD78","v":0},{"$f":"INP_EBalance!BE78","v":0},{"$f":"INP_EBalance!BF78","v":0},{"$f":"INP_EBalance!BG78","v":0},{"$f":"INP_EBalance!BH78","v":0},{"$f":"INP_EBalance!BI78","v":0},{"$f":"INP_EBalance!BJ78","v":0},{"$f":"INP_EBalance!BK78","v":0},{"$f":"INP_EBalance!BL78","v":0},{"$f":"INP_EBalance!BM78","v":0},{"$f":"INP_EBalance!BN78","v":0},{"$f":"INP_EBalance!BO78","v":0},{"$f":"INP_EBalance!BP78","v":0},{"$f":"INP_EBalance!BQ78","v":0},{"$f":"INP_EBalance!BR78","v":0},{"$f":"INP_EBalance!BS78","v":0},{"$f":"INP_EBalance!BT78","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$79","v":0},"kWh",null,{"$f":"INP_EBalance!$F$79","v":0},{"$f":"INP_EBalance!$G$79","v":0},null,null,0,null,{"$f":"INP_EBalance!M79","v":0},{"$f":"INP_EBalance!N79","v":0},{"$f":"INP_EBalance!O79","v":0},{"$f":"INP_EBalance!P79","v":0},{"$f":"INP_EBalance!Q79","v":0},{"$f":"INP_EBalance!R79","v":0},{"$f":"INP_EBalance!S79","v":0},{"$f":"INP_EBalance!T79","v":0},{"$f":"INP_EBalance!U79","v":0},{"$f":"INP_EBalance!V79","v":0},{"$f":"INP_EBalance!W79","v":0},{"$f":"INP_EBalance!X79","v":0},{"$f":"INP_EBalance!Y79","v":0},{"$f":"INP_EBalance!Z79","v":0},{"$f":"INP_EBalance!AA79","v":0},{"$f":"INP_EBalance!AB79","v":0},{"$f":"INP_EBalance!AC79","v":0},{"$f":"INP_EBalance!AD79","v":0},{"$f":"INP_EBalance!AE79","v":0},{"$f":"INP_EBalance!AF79","v":0},{"$f":"INP_EBalance!AG79","v":0},{"$f":"INP_EBalance!AH79","v":0},{"$f":"INP_EBalance!AI79","v":0},{"$f":"INP_EBalance!AJ79","v":0},{"$f":"INP_EBalance!AK79","v":0},{"$f":"INP_EBalance!AL79","v":0},{"$f":"INP_EBalance!AM79","v":0},{"$f":"INP_EBalance!AN79","v":0},{"$f":"INP_EBalance!AO79","v":0},{"$f":"INP_EBalance!AP79","v":0},{"$f":"INP_EBalance!AQ79","v":0},{"$f":"INP_EBalance!AR79","v":0},{"$f":"INP_EBalance!AS79","v":0},{"$f":"INP_EBalance!AT79","v":0},{"$f":"INP_EBalance!AU79","v":0},{"$f":"INP_EBalance!AV79","v":0},{"$f":"INP_EBalance!AW79","v":0},{"$f":"INP_EBalance!AX79","v":0},{"$f":"INP_EBalance!AY79","v":0},{"$f":"INP_EBalance!AZ79","v":0},{"$f":"INP_EBalance!BA79","v":0},{"$f":"INP_EBalance!BB79","v":0},{"$f":"INP_EBalance!BC79","v":0},{"$f":"INP_EBalance!BD79","v":0},{"$f":"INP_EBalance!BE79","v":0},{"$f":"INP_EBalance!BF79","v":0},{"$f":"INP_EBalance!BG79","v":0},{"$f":"INP_EBalance!BH79","v":0},{"$f":"INP_EBalance!BI79","v":0},{"$f":"INP_EBalance!BJ79","v":0},{"$f":"INP_EBalance!BK79","v":0},{"$f":"INP_EBalance!BL79","v":0},{"$f":"INP_EBalance!BM79","v":0},{"$f":"INP_EBalance!BN79","v":0},{"$f":"INP_EBalance!BO79","v":0},{"$f":"INP_EBalance!BP79","v":0},{"$f":"INP_EBalance!BQ79","v":0},{"$f":"INP_EBalance!BR79","v":0},{"$f":"INP_EBalance!BS79","v":0},{"$f":"INP_EBalance!BT79","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$80","v":0},"kWh",null,{"$f":"INP_EBalance!$F$80","v":0},{"$f":"INP_EBalance!$G$80","v":0},null,null,{"$f":"SUM(M80:BT80)/(10^6)","v":0},null,{"$f":"INP_EBalance!M80","v":0},{"$f":"INP_EBalance!N80","v":0},{"$f":"INP_EBalance!O80","v":0},{"$f":"INP_EBalance!P80","v":0},{"$f":"INP_EBalance!Q80","v":0},{"$f":"INP_EBalance!R80","v":0},{"$f":"INP_EBalance!S80","v":0},{"$f":"INP_EBalance!T80","v":0},{"$f":"INP_EBalance!U80","v":0},{"$f":"INP_EBalance!V80","v":0},{"$f":"INP_EBalance!W80","v":0},{"$f":"INP_EBalance!X80","v":0},{"$f":"INP_EBalance!Y80","v":0},{"$f":"INP_EBalance!Z80","v":0},{"$f":"INP_EBalance!AA80","v":0},{"$f":"INP_EBalance!AB80","v":0},{"$f":"INP_EBalance!AC80","v":0},{"$f":"INP_EBalance!AD80","v":0},{"$f":"INP_EBalance!AE80","v":0},{"$f":"INP_EBalance!AF80","v":0},{"$f":"INP_EBalance!AG80","v":0},{"$f":"INP_EBalance!AH80","v":0},{"$f":"INP_EBalance!AI80","v":0},{"$f":"INP_EBalance!AJ80","v":0},{"$f":"INP_EBalance!AK80","v":0},{"$f":"INP_EBalance!AL80","v":0},{"$f":"INP_EBalance!AM80","v":0},{"$f":"INP_EBalance!AN80","v":0},{"$f":"INP_EBalance!AO80","v":0},{"$f":"INP_EBalance!AP80","v":0},{"$f":"INP_EBalance!AQ80","v":0},{"$f":"INP_EBalance!AR80","v":0},{"$f":"INP_EBalance!AS80","v":0},{"$f":"INP_EBalance!AT80","v":0},{"$f":"INP_EBalance!AU80","v":0},{"$f":"INP_EBalance!AV80","v":0},{"$f":"INP_EBalance!AW80","v":0},{"$f":"INP_EBalance!AX80","v":0},{"$f":"INP_EBalance!AY80","v":0},{"$f":"INP_EBalance!AZ80","v":0},{"$f":"INP_EBalance!BA80","v":0},{"$f":"INP_EBalance!BB80","v":0},{"$f":"INP_EBalance!BC80","v":0},{"$f":"INP_EBalance!BD80","v":0},{"$f":"INP_EBalance!BE80","v":0},{"$f":"INP_EBalance!BF80","v":0},{"$f":"INP_EBalance!BG80","v":0},{"$f":"INP_EBalance!BH80","v":0},{"$f":"INP_EBalance!BI80","v":0},{"$f":"INP_EBalance!BJ80","v":0},{"$f":"INP_EBalance!BK80","v":0},{"$f":"INP_EBalance!BL80","v":0},{"$f":"INP_EBalance!BM80","v":0},{"$f":"INP_EBalance!BN80","v":0},{"$f":"INP_EBalance!BO80","v":0},{"$f":"INP_EBalance!BP80","v":0},{"$f":"INP_EBalance!BQ80","v":0},{"$f":"INP_EBalance!BR80","v":0},{"$f":"INP_EBalance!BS80","v":0},{"$f":"INP_EBalance!BT80","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$81","v":0},"kWh",null,{"$f":"INP_EBalance!$F$81","v":0},{"$f":"INP_EBalance!$G$81","v":0},null,null,0,null,{"$f":"INP_EBalance!M81","v":0},{"$f":"INP_EBalance!N81","v":0},{"$f":"INP_EBalance!O81","v":0},{"$f":"INP_EBalance!P81","v":0},{"$f":"INP_EBalance!Q81","v":0},{"$f":"INP_EBalance!R81","v":0},{"$f":"INP_EBalance!S81","v":0},{"$f":"INP_EBalance!T81","v":0},{"$f":"INP_EBalance!U81","v":0},{"$f":"INP_EBalance!V81","v":0},{"$f":"INP_EBalance!W81","v":0},{"$f":"INP_EBalance!X81","v":0},{"$f":"INP_EBalance!Y81","v":0},{"$f":"INP_EBalance!Z81","v":0},{"$f":"INP_EBalance!AA81","v":0},{"$f":"INP_EBalance!AB81","v":0},{"$f":"INP_EBalance!AC81","v":0},{"$f":"INP_EBalance!AD81","v":0},{"$f":"INP_EBalance!AE81","v":0},{"$f":"INP_EBalance!AF81","v":0},{"$f":"INP_EBalance!AG81","v":0},{"$f":"INP_EBalance!AH81","v":0},{"$f":"INP_EBalance!AI81","v":0},{"$f":"INP_EBalance!AJ81","v":0},{"$f":"INP_EBalance!AK81","v":0},{"$f":"INP_EBalance!AL81","v":0},{"$f":"INP_EBalance!AM81","v":0},{"$f":"INP_EBalance!AN81","v":0},{"$f":"INP_EBalance!AO81","v":0},{"$f":"INP_EBalance!AP81","v":0},{"$f":"INP_EBalance!AQ81","v":0},{"$f":"INP_EBalance!AR81","v":0},{"$f":"INP_EBalance!AS81","v":0},{"$f":"INP_EBalance!AT81","v":0},{"$f":"INP_EBalance!AU81","v":0},{"$f":"INP_EBalance!AV81","v":0},{"$f":"INP_EBalance!AW81","v":0},{"$f":"INP_EBalance!AX81","v":0},{"$f":"INP_EBalance!AY81","v":0},{"$f":"INP_EBalance!AZ81","v":0},{"$f":"INP_EBalance!BA81","v":0},{"$f":"INP_EBalance!BB81","v":0},{"$f":"INP_EBalance!BC81","v":0},{"$f":"INP_EBalance!BD81","v":0},{"$f":"INP_EBalance!BE81","v":0},{"$f":"INP_EBalance!BF81","v":0},{"$f":"INP_EBalance!BG81","v":0},{"$f":"INP_EBalance!BH81","v":0},{"$f":"INP_EBalance!BI81","v":0},{"$f":"INP_EBalance!BJ81","v":0},{"$f":"INP_EBalance!BK81","v":0},{"$f":"INP_EBalance!BL81","v":0},{"$f":"INP_EBalance!BM81","v":0},{"$f":"INP_EBalance!BN81","v":0},{"$f":"INP_EBalance!BO81","v":0},{"$f":"INP_EBalance!BP81","v":0},{"$f":"INP_EBalance!BQ81","v":0},{"$f":"INP_EBalance!BR81","v":0},{"$f":"INP_EBalance!BS81","v":0},{"$f":"INP_EBalance!BT81","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$82","v":0},"kWh",null,{"$f":"INP_EBalance!$F$82","v":0},{"$f":"INP_EBalance!$G$82","v":0},null,null,0,null,{"$f":"INP_EBalance!M82","v":0},{"$f":"INP_EBalance!N82","v":0},{"$f":"INP_EBalance!O82","v":0},{"$f":"INP_EBalance!P82","v":0},{"$f":"INP_EBalance!Q82","v":0},{"$f":"INP_EBalance!R82","v":0},{"$f":"INP_EBalance!S82","v":0},{"$f":"INP_EBalance!T82","v":0},{"$f":"INP_EBalance!U82","v":0},{"$f":"INP_EBalance!V82","v":0},{"$f":"INP_EBalance!W82","v":0},{"$f":"INP_EBalance!X82","v":0},{"$f":"INP_EBalance!Y82","v":0},{"$f":"INP_EBalance!Z82","v":0},{"$f":"INP_EBalance!AA82","v":0},{"$f":"INP_EBalance!AB82","v":0},{"$f":"INP_EBalance!AC82","v":0},{"$f":"INP_EBalance!AD82","v":0},{"$f":"INP_EBalance!AE82","v":0},{"$f":"INP_EBalance!AF82","v":0},{"$f":"INP_EBalance!AG82","v":0},{"$f":"INP_EBalance!AH82","v":0},{"$f":"INP_EBalance!AI82","v":0},{"$f":"INP_EBalance!AJ82","v":0},{"$f":"INP_EBalance!AK82","v":0},{"$f":"INP_EBalance!AL82","v":0},{"$f":"INP_EBalance!AM82","v":0},{"$f":"INP_EBalance!AN82","v":0},{"$f":"INP_EBalance!AO82","v":0},{"$f":"INP_EBalance!AP82","v":0},{"$f":"INP_EBalance!AQ82","v":0},{"$f":"INP_EBalance!AR82","v":0},{"$f":"INP_EBalance!AS82","v":0},{"$f":"INP_EBalance!AT82","v":0},{"$f":"INP_EBalance!AU82","v":0},{"$f":"INP_EBalance!AV82","v":0},{"$f":"INP_EBalance!AW82","v":0},{"$f":"INP_EBalance!AX82","v":0},{"$f":"INP_EBalance!AY82","v":0},{"$f":"INP_EBalance!AZ82","v":0},{"$f":"INP_EBalance!BA82","v":0},{"$f":"INP_EBalance!BB82","v":0},{"$f":"INP_EBalance!BC82","v":0},{"$f":"INP_EBalance!BD82","v":0},{"$f":"INP_EBalance!BE82","v":0},{"$f":"INP_EBalance!BF82","v":0},{"$f":"INP_EBalance!BG82","v":0},{"$f":"INP_EBalance!BH82","v":0},{"$f":"INP_EBalance!BI82","v":0},{"$f":"INP_EBalance!BJ82","v":0},{"$f":"INP_EBalance!BK82","v":0},{"$f":"INP_EBalance!BL82","v":0},{"$f":"INP_EBalance!BM82","v":0},{"$f":"INP_EBalance!BN82","v":0},{"$f":"INP_EBalance!BO82","v":0},{"$f":"INP_EBalance!BP82","v":0},{"$f":"INP_EBalance!BQ82","v":0},{"$f":"INP_EBalance!BR82","v":0},{"$f":"INP_EBalance!BS82","v":0},{"$f":"INP_EBalance!BT82","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$83","v":0},"kWh",null,{"$f":"INP_EBalance!$F$83","v":0},{"$f":"INP_EBalance!$G$83","v":0},null,null,0,null,{"$f":"INP_EBalance!M83","v":0},{"$f":"INP_EBalance!N83","v":0},{"$f":"INP_EBalance!O83","v":0},{"$f":"INP_EBalance!P83","v":0},{"$f":"INP_EBalance!Q83","v":0},{"$f":"INP_EBalance!R83","v":0},{"$f":"INP_EBalance!S83","v":0},{"$f":"INP_EBalance!T83","v":0},{"$f":"INP_EBalance!U83","v":0},{"$f":"INP_EBalance!V83","v":0},{"$f":"INP_EBalance!W83","v":0},{"$f":"INP_EBalance!X83","v":0},{"$f":"INP_EBalance!Y83","v":0},{"$f":"INP_EBalance!Z83","v":0},{"$f":"INP_EBalance!AA83","v":0},{"$f":"INP_EBalance!AB83","v":0},{"$f":"INP_EBalance!AC83","v":0},{"$f":"INP_EBalance!AD83","v":0},{"$f":"INP_EBalance!AE83","v":0},{"$f":"INP_EBalance!AF83","v":0},{"$f":"INP_EBalance!AG83","v":0},{"$f":"INP_EBalance!AH83","v":0},{"$f":"INP_EBalance!AI83","v":0},{"$f":"INP_EBalance!AJ83","v":0},{"$f":"INP_EBalance!AK83","v":0},{"$f":"INP_EBalance!AL83","v":0},{"$f":"INP_EBalance!AM83","v":0},{"$f":"INP_EBalance!AN83","v":0},{"$f":"INP_EBalance!AO83","v":0},{"$f":"INP_EBalance!AP83","v":0},{"$f":"INP_EBalance!AQ83","v":0},{"$f":"INP_EBalance!AR83","v":0},{"$f":"INP_EBalance!AS83","v":0},{"$f":"INP_EBalance!AT83","v":0},{"$f":"INP_EBalance!AU83","v":0},{"$f":"INP_EBalance!AV83","v":0},{"$f":"INP_EBalance!AW83","v":0},{"$f":"INP_EBalance!AX83","v":0},{"$f":"INP_EBalance!AY83","v":0},{"$f":"INP_EBalance!AZ83","v":0},{"$f":"INP_EBalance!BA83","v":0},{"$f":"INP_EBalance!BB83","v":0},{"$f":"INP_EBalance!BC83","v":0},{"$f":"INP_EBalance!BD83","v":0},{"$f":"INP_EBalance!BE83","v":0},{"$f":"INP_EBalance!BF83","v":0},{"$f":"INP_EBalance!BG83","v":0},{"$f":"INP_EBalance!BH83","v":0},{"$f":"INP_EBalance!BI83","v":0},{"$f":"INP_EBalance!BJ83","v":0},{"$f":"INP_EBalance!BK83","v":0},{"$f":"INP_EBalance!BL83","v":0},{"$f":"INP_EBalance!BM83","v":0},{"$f":"INP_EBalance!BN83","v":0},{"$f":"INP_EBalance!BO83","v":0},{"$f":"INP_EBalance!BP83","v":0},{"$f":"INP_EBalance!BQ83","v":0},{"$f":"INP_EBalance!BR83","v":0},{"$f":"INP_EBalance!BS83","v":0},{"$f":"INP_EBalance!BT83","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$84","v":0},"kWh",null,{"$f":"INP_EBalance!$F$84","v":0},{"$f":"INP_EBalance!$G$84","v":0},null,null,0,null,{"$f":"INP_EBalance!M84","v":0},{"$f":"INP_EBalance!N84","v":0},{"$f":"INP_EBalance!O84","v":0},{"$f":"INP_EBalance!P84","v":0},{"$f":"INP_EBalance!Q84","v":0},{"$f":"INP_EBalance!R84","v":0},{"$f":"INP_EBalance!S84","v":0},{"$f":"INP_EBalance!T84","v":0},{"$f":"INP_EBalance!U84","v":0},{"$f":"INP_EBalance!V84","v":0},{"$f":"INP_EBalance!W84","v":0},{"$f":"INP_EBalance!X84","v":0},{"$f":"INP_EBalance!Y84","v":0},{"$f":"INP_EBalance!Z84","v":0},{"$f":"INP_EBalance!AA84","v":0},{"$f":"INP_EBalance!AB84","v":0},{"$f":"INP_EBalance!AC84","v":0},{"$f":"INP_EBalance!AD84","v":0},{"$f":"INP_EBalance!AE84","v":0},{"$f":"INP_EBalance!AF84","v":0},{"$f":"INP_EBalance!AG84","v":0},{"$f":"INP_EBalance!AH84","v":0},{"$f":"INP_EBalance!AI84","v":0},{"$f":"INP_EBalance!AJ84","v":0},{"$f":"INP_EBalance!AK84","v":0},{"$f":"INP_EBalance!AL84","v":0},{"$f":"INP_EBalance!AM84","v":0},{"$f":"INP_EBalance!AN84","v":0},{"$f":"INP_EBalance!AO84","v":0},{"$f":"INP_EBalance!AP84","v":0},{"$f":"INP_EBalance!AQ84","v":0},{"$f":"INP_EBalance!AR84","v":0},{"$f":"INP_EBalance!AS84","v":0},{"$f":"INP_EBalance!AT84","v":0},{"$f":"INP_EBalance!AU84","v":0},{"$f":"INP_EBalance!AV84","v":0},{"$f":"INP_EBalance!AW84","v":0},{"$f":"INP_EBalance!AX84","v":0},{"$f":"INP_EBalance!AY84","v":0},{"$f":"INP_EBalance!AZ84","v":0},{"$f":"INP_EBalance!BA84","v":0},{"$f":"INP_EBalance!BB84","v":0},{"$f":"INP_EBalance!BC84","v":0},{"$f":"INP_EBalance!BD84","v":0},{"$f":"INP_EBalance!BE84","v":0},{"$f":"INP_EBalance!BF84","v":0},{"$f":"INP_EBalance!BG84","v":0},{"$f":"INP_EBalance!BH84","v":0},{"$f":"INP_EBalance!BI84","v":0},{"$f":"INP_EBalance!BJ84","v":0},{"$f":"INP_EBalance!BK84","v":0},{"$f":"INP_EBalance!BL84","v":0},{"$f":"INP_EBalance!BM84","v":0},{"$f":"INP_EBalance!BN84","v":0},{"$f":"INP_EBalance!BO84","v":0},{"$f":"INP_EBalance!BP84","v":0},{"$f":"INP_EBalance!BQ84","v":0},{"$f":"INP_EBalance!BR84","v":0},{"$f":"INP_EBalance!BS84","v":0},{"$f":"INP_EBalance!BT84","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$85","v":0},"kWh",null,{"$f":"INP_EBalance!$F$85","v":0},{"$f":"INP_EBalance!$G$85","v":0},null,null,0,null,{"$f":"INP_EBalance!M85","v":0},{"$f":"INP_EBalance!N85","v":0},{"$f":"INP_EBalance!O85","v":0},{"$f":"INP_EBalance!P85","v":0},{"$f":"INP_EBalance!Q85","v":0},{"$f":"INP_EBalance!R85","v":0},{"$f":"INP_EBalance!S85","v":0},{"$f":"INP_EBalance!T85","v":0},{"$f":"INP_EBalance!U85","v":0},{"$f":"INP_EBalance!V85","v":0},{"$f":"INP_EBalance!W85","v":0},{"$f":"INP_EBalance!X85","v":0},{"$f":"INP_EBalance!Y85","v":0},{"$f":"INP_EBalance!Z85","v":0},{"$f":"INP_EBalance!AA85","v":0},{"$f":"INP_EBalance!AB85","v":0},{"$f":"INP_EBalance!AC85","v":0},{"$f":"INP_EBalance!AD85","v":0},{"$f":"INP_EBalance!AE85","v":0},{"$f":"INP_EBalance!AF85","v":0},{"$f":"INP_EBalance!AG85","v":0},{"$f":"INP_EBalance!AH85","v":0},{"$f":"INP_EBalance!AI85","v":0},{"$f":"INP_EBalance!AJ85","v":0},{"$f":"INP_EBalance!AK85","v":0},{"$f":"INP_EBalance!AL85","v":0},{"$f":"INP_EBalance!AM85","v":0},{"$f":"INP_EBalance!AN85","v":0},{"$f":"INP_EBalance!AO85","v":0},{"$f":"INP_EBalance!AP85","v":0},{"$f":"INP_EBalance!AQ85","v":0},{"$f":"INP_EBalance!AR85","v":0},{"$f":"INP_EBalance!AS85","v":0},{"$f":"INP_EBalance!AT85","v":0},{"$f":"INP_EBalance!AU85","v":0},{"$f":"INP_EBalance!AV85","v":0},{"$f":"INP_EBalance!AW85","v":0},{"$f":"INP_EBalance!AX85","v":0},{"$f":"INP_EBalance!AY85","v":0},{"$f":"INP_EBalance!AZ85","v":0},{"$f":"INP_EBalance!BA85","v":0},{"$f":"INP_EBalance!BB85","v":0},{"$f":"INP_EBalance!BC85","v":0},{"$f":"INP_EBalance!BD85","v":0},{"$f":"INP_EBalance!BE85","v":0},{"$f":"INP_EBalance!BF85","v":0},{"$f":"INP_EBalance!BG85","v":0},{"$f":"INP_EBalance!BH85","v":0},{"$f":"INP_EBalance!BI85","v":0},{"$f":"INP_EBalance!BJ85","v":0},{"$f":"INP_EBalance!BK85","v":0},{"$f":"INP_EBalance!BL85","v":0},{"$f":"INP_EBalance!BM85","v":0},{"$f":"INP_EBalance!BN85","v":0},{"$f":"INP_EBalance!BO85","v":0},{"$f":"INP_EBalance!BP85","v":0},{"$f":"INP_EBalance!BQ85","v":0},{"$f":"INP_EBalance!BR85","v":0},{"$f":"INP_EBalance!BS85","v":0},{"$f":"INP_EBalance!BT85","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$86","v":0},"kWh",null,{"$f":"INP_EBalance!$F$86","v":0},{"$f":"INP_EBalance!$G$86","v":0},null,null,0,null,{"$f":"INP_EBalance!M86","v":0},{"$f":"INP_EBalance!N86","v":0},{"$f":"INP_EBalance!O86","v":0},{"$f":"INP_EBalance!P86","v":0},{"$f":"INP_EBalance!Q86","v":0},{"$f":"INP_EBalance!R86","v":0},{"$f":"INP_EBalance!S86","v":0},{"$f":"INP_EBalance!T86","v":0},{"$f":"INP_EBalance!U86","v":0},{"$f":"INP_EBalance!V86","v":0},{"$f":"INP_EBalance!W86","v":0},{"$f":"INP_EBalance!X86","v":0},{"$f":"INP_EBalance!Y86","v":0},{"$f":"INP_EBalance!Z86","v":0},{"$f":"INP_EBalance!AA86","v":0},{"$f":"INP_EBalance!AB86","v":0},{"$f":"INP_EBalance!AC86","v":0},{"$f":"INP_EBalance!AD86","v":0},{"$f":"INP_EBalance!AE86","v":0},{"$f":"INP_EBalance!AF86","v":0},{"$f":"INP_EBalance!AG86","v":0},{"$f":"INP_EBalance!AH86","v":0},{"$f":"INP_EBalance!AI86","v":0},{"$f":"INP_EBalance!AJ86","v":0},{"$f":"INP_EBalance!AK86","v":0},{"$f":"INP_EBalance!AL86","v":0},{"$f":"INP_EBalance!AM86","v":0},{"$f":"INP_EBalance!AN86","v":0},{"$f":"INP_EBalance!AO86","v":0},{"$f":"INP_EBalance!AP86","v":0},{"$f":"INP_EBalance!AQ86","v":0},{"$f":"INP_EBalance!AR86","v":0},{"$f":"INP_EBalance!AS86","v":0},{"$f":"INP_EBalance!AT86","v":0},{"$f":"INP_EBalance!AU86","v":0},{"$f":"INP_EBalance!AV86","v":0},{"$f":"INP_EBalance!AW86","v":0},{"$f":"INP_EBalance!AX86","v":0},{"$f":"INP_EBalance!AY86","v":0},{"$f":"INP_EBalance!AZ86","v":0},{"$f":"INP_EBalance!BA86","v":0},{"$f":"INP_EBalance!BB86","v":0},{"$f":"INP_EBalance!BC86","v":0},{"$f":"INP_EBalance!BD86","v":0},{"$f":"INP_EBalance!BE86","v":0},{"$f":"INP_EBalance!BF86","v":0},{"$f":"INP_EBalance!BG86","v":0},{"$f":"INP_EBalance!BH86","v":0},{"$f":"INP_EBalance!BI86","v":0},{"$f":"INP_EBalance!BJ86","v":0},{"$f":"INP_EBalance!BK86","v":0},{"$f":"INP_EBalance!BL86","v":0},{"$f":"INP_EBalance!BM86","v":0},{"$f":"INP_EBalance!BN86","v":0},{"$f":"INP_EBalance!BO86","v":0},{"$f":"INP_EBalance!BP86","v":0},{"$f":"INP_EBalance!BQ86","v":0},{"$f":"INP_EBalance!BR86","v":0},{"$f":"INP_EBalance!BS86","v":0},{"$f":"INP_EBalance!BT86","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$87","v":0},"kWh",null,{"$f":"INP_EBalance!$F$87","v":0},{"$f":"INP_EBalance!$G$87","v":0},null,null,0,null,{"$f":"INP_EBalance!M87","v":0},{"$f":"INP_EBalance!N87","v":0},{"$f":"INP_EBalance!O87","v":0},{"$f":"INP_EBalance!P87","v":0},{"$f":"INP_EBalance!Q87","v":0},{"$f":"INP_EBalance!R87","v":0},{"$f":"INP_EBalance!S87","v":0},{"$f":"INP_EBalance!T87","v":0},{"$f":"INP_EBalance!U87","v":0},{"$f":"INP_EBalance!V87","v":0},{"$f":"INP_EBalance!W87","v":0},{"$f":"INP_EBalance!X87","v":0},{"$f":"INP_EBalance!Y87","v":0},{"$f":"INP_EBalance!Z87","v":0},{"$f":"INP_EBalance!AA87","v":0},{"$f":"INP_EBalance!AB87","v":0},{"$f":"INP_EBalance!AC87","v":0},{"$f":"INP_EBalance!AD87","v":0},{"$f":"INP_EBalance!AE87","v":0},{"$f":"INP_EBalance!AF87","v":0},{"$f":"INP_EBalance!AG87","v":0},{"$f":"INP_EBalance!AH87","v":0},{"$f":"INP_EBalance!AI87","v":0},{"$f":"INP_EBalance!AJ87","v":0},{"$f":"INP_EBalance!AK87","v":0},{"$f":"INP_EBalance!AL87","v":0},{"$f":"INP_EBalance!AM87","v":0},{"$f":"INP_EBalance!AN87","v":0},{"$f":"INP_EBalance!AO87","v":0},{"$f":"INP_EBalance!AP87","v":0},{"$f":"INP_EBalance!AQ87","v":0},{"$f":"INP_EBalance!AR87","v":0},{"$f":"INP_EBalance!AS87","v":0},{"$f":"INP_EBalance!AT87","v":0},{"$f":"INP_EBalance!AU87","v":0},{"$f":"INP_EBalance!AV87","v":0},{"$f":"INP_EBalance!AW87","v":0},{"$f":"INP_EBalance!AX87","v":0},{"$f":"INP_EBalance!AY87","v":0},{"$f":"INP_EBalance!AZ87","v":0},{"$f":"INP_EBalance!BA87","v":0},{"$f":"INP_EBalance!BB87","v":0},{"$f":"INP_EBalance!BC87","v":0},{"$f":"INP_EBalance!BD87","v":0},{"$f":"INP_EBalance!BE87","v":0},{"$f":"INP_EBalance!BF87","v":0},{"$f":"INP_EBalance!BG87","v":0},{"$f":"INP_EBalance!BH87","v":0},{"$f":"INP_EBalance!BI87","v":0},{"$f":"INP_EBalance!BJ87","v":0},{"$f":"INP_EBalance!BK87","v":0},{"$f":"INP_EBalance!BL87","v":0},{"$f":"INP_EBalance!BM87","v":0},{"$f":"INP_EBalance!BN87","v":0},{"$f":"INP_EBalance!BO87","v":0},{"$f":"INP_EBalance!BP87","v":0},{"$f":"INP_EBalance!BQ87","v":0},{"$f":"INP_EBalance!BR87","v":0},{"$f":"INP_EBalance!BS87","v":0},{"$f":"INP_EBalance!BT87","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$88","v":0},"kWh",null,{"$f":"INP_EBalance!$F$88","v":0},{"$f":"INP_EBalance!$G$88","v":0},null,null,0,null,{"$f":"INP_EBalance!M88","v":0},{"$f":"INP_EBalance!N88","v":0},{"$f":"INP_EBalance!O88","v":0},{"$f":"INP_EBalance!P88","v":0},{"$f":"INP_EBalance!Q88","v":0},{"$f":"INP_EBalance!R88","v":0},{"$f":"INP_EBalance!S88","v":0},{"$f":"INP_EBalance!T88","v":0},{"$f":"INP_EBalance!U88","v":0},{"$f":"INP_EBalance!V88","v":0},{"$f":"INP_EBalance!W88","v":0},{"$f":"INP_EBalance!X88","v":0},{"$f":"INP_EBalance!Y88","v":0},{"$f":"INP_EBalance!Z88","v":0},{"$f":"INP_EBalance!AA88","v":0},{"$f":"INP_EBalance!AB88","v":0},{"$f":"INP_EBalance!AC88","v":0},{"$f":"INP_EBalance!AD88","v":0},{"$f":"INP_EBalance!AE88","v":0},{"$f":"INP_EBalance!AF88","v":0},{"$f":"INP_EBalance!AG88","v":0},{"$f":"INP_EBalance!AH88","v":0},{"$f":"INP_EBalance!AI88","v":0},{"$f":"INP_EBalance!AJ88","v":0},{"$f":"INP_EBalance!AK88","v":0},{"$f":"INP_EBalance!AL88","v":0},{"$f":"INP_EBalance!AM88","v":0},{"$f":"INP_EBalance!AN88","v":0},{"$f":"INP_EBalance!AO88","v":0},{"$f":"INP_EBalance!AP88","v":0},{"$f":"INP_EBalance!AQ88","v":0},{"$f":"INP_EBalance!AR88","v":0},{"$f":"INP_EBalance!AS88","v":0},{"$f":"INP_EBalance!AT88","v":0},{"$f":"INP_EBalance!AU88","v":0},{"$f":"INP_EBalance!AV88","v":0},{"$f":"INP_EBalance!AW88","v":0},{"$f":"INP_EBalance!AX88","v":0},{"$f":"INP_EBalance!AY88","v":0},{"$f":"INP_EBalance!AZ88","v":0},{"$f":"INP_EBalance!BA88","v":0},{"$f":"INP_EBalance!BB88","v":0},{"$f":"INP_EBalance!BC88","v":0},{"$f":"INP_EBalance!BD88","v":0},{"$f":"INP_EBalance!BE88","v":0},{"$f":"INP_EBalance!BF88","v":0},{"$f":"INP_EBalance!BG88","v":0},{"$f":"INP_EBalance!BH88","v":0},{"$f":"INP_EBalance!BI88","v":0},{"$f":"INP_EBalance!BJ88","v":0},{"$f":"INP_EBalance!BK88","v":0},{"$f":"INP_EBalance!BL88","v":0},{"$f":"INP_EBalance!BM88","v":0},{"$f":"INP_EBalance!BN88","v":0},{"$f":"INP_EBalance!BO88","v":0},{"$f":"INP_EBalance!BP88","v":0},{"$f":"INP_EBalance!BQ88","v":0},{"$f":"INP_EBalance!BR88","v":0},{"$f":"INP_EBalance!BS88","v":0},{"$f":"INP_EBalance!BT88","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$89","v":0},"kWh",null,{"$f":"INP_EBalance!$F$89","v":0},{"$f":"INP_EBalance!$G$89","v":0},null,null,0,null,{"$f":"INP_EBalance!M89","v":0},{"$f":"INP_EBalance!N89","v":0},{"$f":"INP_EBalance!O89","v":0},{"$f":"INP_EBalance!P89","v":0},{"$f":"INP_EBalance!Q89","v":0},{"$f":"INP_EBalance!R89","v":0},{"$f":"INP_EBalance!S89","v":0},{"$f":"INP_EBalance!T89","v":0},{"$f":"INP_EBalance!U89","v":0},{"$f":"INP_EBalance!V89","v":0},{"$f":"INP_EBalance!W89","v":0},{"$f":"INP_EBalance!X89","v":0},{"$f":"INP_EBalance!Y89","v":0},{"$f":"INP_EBalance!Z89","v":0},{"$f":"INP_EBalance!AA89","v":0},{"$f":"INP_EBalance!AB89","v":0},{"$f":"INP_EBalance!AC89","v":0},{"$f":"INP_EBalance!AD89","v":0},{"$f":"INP_EBalance!AE89","v":0},{"$f":"INP_EBalance!AF89","v":0},{"$f":"INP_EBalance!AG89","v":0},{"$f":"INP_EBalance!AH89","v":0},{"$f":"INP_EBalance!AI89","v":0},{"$f":"INP_EBalance!AJ89","v":0},{"$f":"INP_EBalance!AK89","v":0},{"$f":"INP_EBalance!AL89","v":0},{"$f":"INP_EBalance!AM89","v":0},{"$f":"INP_EBalance!AN89","v":0},{"$f":"INP_EBalance!AO89","v":0},{"$f":"INP_EBalance!AP89","v":0},{"$f":"INP_EBalance!AQ89","v":0},{"$f":"INP_EBalance!AR89","v":0},{"$f":"INP_EBalance!AS89","v":0},{"$f":"INP_EBalance!AT89","v":0},{"$f":"INP_EBalance!AU89","v":0},{"$f":"INP_EBalance!AV89","v":0},{"$f":"INP_EBalance!AW89","v":0},{"$f":"INP_EBalance!AX89","v":0},{"$f":"INP_EBalance!AY89","v":0},{"$f":"INP_EBalance!AZ89","v":0},{"$f":"INP_EBalance!BA89","v":0},{"$f":"INP_EBalance!BB89","v":0},{"$f":"INP_EBalance!BC89","v":0},{"$f":"INP_EBalance!BD89","v":0},{"$f":"INP_EBalance!BE89","v":0},{"$f":"INP_EBalance!BF89","v":0},{"$f":"INP_EBalance!BG89","v":0},{"$f":"INP_EBalance!BH89","v":0},{"$f":"INP_EBalance!BI89","v":0},{"$f":"INP_EBalance!BJ89","v":0},{"$f":"INP_EBalance!BK89","v":0},{"$f":"INP_EBalance!BL89","v":0},{"$f":"INP_EBalance!BM89","v":0},{"$f":"INP_EBalance!BN89","v":0},{"$f":"INP_EBalance!BO89","v":0},{"$f":"INP_EBalance!BP89","v":0},{"$f":"INP_EBalance!BQ89","v":0},{"$f":"INP_EBalance!BR89","v":0},{"$f":"INP_EBalance!BS89","v":0},{"$f":"INP_EBalance!BT89","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$90","v":0},"kWh",null,{"$f":"INP_EBalance!$F$90","v":0},{"$f":"INP_EBalance!$G$90","v":0},null,null,0,null,{"$f":"INP_EBalance!M90","v":0},{"$f":"INP_EBalance!N90","v":0},{"$f":"INP_EBalance!O90","v":0},{"$f":"INP_EBalance!P90","v":0},{"$f":"INP_EBalance!Q90","v":0},{"$f":"INP_EBalance!R90","v":0},{"$f":"INP_EBalance!S90","v":0},{"$f":"INP_EBalance!T90","v":0},{"$f":"INP_EBalance!U90","v":0},{"$f":"INP_EBalance!V90","v":0},{"$f":"INP_EBalance!W90","v":0},{"$f":"INP_EBalance!X90","v":0},{"$f":"INP_EBalance!Y90","v":0},{"$f":"INP_EBalance!Z90","v":0},{"$f":"INP_EBalance!AA90","v":0},{"$f":"INP_EBalance!AB90","v":0},{"$f":"INP_EBalance!AC90","v":0},{"$f":"INP_EBalance!AD90","v":0},{"$f":"INP_EBalance!AE90","v":0},{"$f":"INP_EBalance!AF90","v":0},{"$f":"INP_EBalance!AG90","v":0},{"$f":"INP_EBalance!AH90","v":0},{"$f":"INP_EBalance!AI90","v":0},{"$f":"INP_EBalance!AJ90","v":0},{"$f":"INP_EBalance!AK90","v":0},{"$f":"INP_EBalance!AL90","v":0},{"$f":"INP_EBalance!AM90","v":0},{"$f":"INP_EBalance!AN90","v":0},{"$f":"INP_EBalance!AO90","v":0},{"$f":"INP_EBalance!AP90","v":0},{"$f":"INP_EBalance!AQ90","v":0},{"$f":"INP_EBalance!AR90","v":0},{"$f":"INP_EBalance!AS90","v":0},{"$f":"INP_EBalance!AT90","v":0},{"$f":"INP_EBalance!AU90","v":0},{"$f":"INP_EBalance!AV90","v":0},{"$f":"INP_EBalance!AW90","v":0},{"$f":"INP_EBalance!AX90","v":0},{"$f":"INP_EBalance!AY90","v":0},{"$f":"INP_EBalance!AZ90","v":0},{"$f":"INP_EBalance!BA90","v":0},{"$f":"INP_EBalance!BB90","v":0},{"$f":"INP_EBalance!BC90","v":0},{"$f":"INP_EBalance!BD90","v":0},{"$f":"INP_EBalance!BE90","v":0},{"$f":"INP_EBalance!BF90","v":0},{"$f":"INP_EBalance!BG90","v":0},{"$f":"INP_EBalance!BH90","v":0},{"$f":"INP_EBalance!BI90","v":0},{"$f":"INP_EBalance!BJ90","v":0},{"$f":"INP_EBalance!BK90","v":0},{"$f":"INP_EBalance!BL90","v":0},{"$f":"INP_EBalance!BM90","v":0},{"$f":"INP_EBalance!BN90","v":0},{"$f":"INP_EBalance!BO90","v":0},{"$f":"INP_EBalance!BP90","v":0},{"$f":"INP_EBalance!BQ90","v":0},{"$f":"INP_EBalance!BR90","v":0},{"$f":"INP_EBalance!BS90","v":0},{"$f":"INP_EBalance!BT90","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$91","v":0},"kWh",null,{"$f":"INP_EBalance!$F$91","v":0},{"$f":"INP_EBalance!$G$91","v":0},null,null,0,null,{"$f":"INP_EBalance!M91","v":0},{"$f":"INP_EBalance!N91","v":0},{"$f":"INP_EBalance!O91","v":0},{"$f":"INP_EBalance!P91","v":0},{"$f":"INP_EBalance!Q91","v":0},{"$f":"INP_EBalance!R91","v":0},{"$f":"INP_EBalance!S91","v":0},{"$f":"INP_EBalance!T91","v":0},{"$f":"INP_EBalance!U91","v":0},{"$f":"INP_EBalance!V91","v":0},{"$f":"INP_EBalance!W91","v":0},{"$f":"INP_EBalance!X91","v":0},{"$f":"INP_EBalance!Y91","v":0},{"$f":"INP_EBalance!Z91","v":0},{"$f":"INP_EBalance!AA91","v":0},{"$f":"INP_EBalance!AB91","v":0},{"$f":"INP_EBalance!AC91","v":0},{"$f":"INP_EBalance!AD91","v":0},{"$f":"INP_EBalance!AE91","v":0},{"$f":"INP_EBalance!AF91","v":0},{"$f":"INP_EBalance!AG91","v":0},{"$f":"INP_EBalance!AH91","v":0},{"$f":"INP_EBalance!AI91","v":0},{"$f":"INP_EBalance!AJ91","v":0},{"$f":"INP_EBalance!AK91","v":0},{"$f":"INP_EBalance!AL91","v":0},{"$f":"INP_EBalance!AM91","v":0},{"$f":"INP_EBalance!AN91","v":0},{"$f":"INP_EBalance!AO91","v":0},{"$f":"INP_EBalance!AP91","v":0},{"$f":"INP_EBalance!AQ91","v":0},{"$f":"INP_EBalance!AR91","v":0},{"$f":"INP_EBalance!AS91","v":0},{"$f":"INP_EBalance!AT91","v":0},{"$f":"INP_EBalance!AU91","v":0},{"$f":"INP_EBalance!AV91","v":0},{"$f":"INP_EBalance!AW91","v":0},{"$f":"INP_EBalance!AX91","v":0},{"$f":"INP_EBalance!AY91","v":0},{"$f":"INP_EBalance!AZ91","v":0},{"$f":"INP_EBalance!BA91","v":0},{"$f":"INP_EBalance!BB91","v":0},{"$f":"INP_EBalance!BC91","v":0},{"$f":"INP_EBalance!BD91","v":0},{"$f":"INP_EBalance!BE91","v":0},{"$f":"INP_EBalance!BF91","v":0},{"$f":"INP_EBalance!BG91","v":0},{"$f":"INP_EBalance!BH91","v":0},{"$f":"INP_EBalance!BI91","v":0},{"$f":"INP_EBalance!BJ91","v":0},{"$f":"INP_EBalance!BK91","v":0},{"$f":"INP_EBalance!BL91","v":0},{"$f":"INP_EBalance!BM91","v":0},{"$f":"INP_EBalance!BN91","v":0},{"$f":"INP_EBalance!BO91","v":0},{"$f":"INP_EBalance!BP91","v":0},{"$f":"INP_EBalance!BQ91","v":0},{"$f":"INP_EBalance!BR91","v":0},{"$f":"INP_EBalance!BS91","v":0},{"$f":"INP_EBalance!BT91","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$92","v":0},"kWh",null,{"$f":"INP_EBalance!$F$92","v":0},{"$f":"INP_EBalance!$G$92","v":0},null,null,0,null,{"$f":"INP_EBalance!M92","v":0},{"$f":"INP_EBalance!N92","v":0},{"$f":"INP_EBalance!O92","v":0},{"$f":"INP_EBalance!P92","v":0},{"$f":"INP_EBalance!Q92","v":0},{"$f":"INP_EBalance!R92","v":0},{"$f":"INP_EBalance!S92","v":0},{"$f":"INP_EBalance!T92","v":0},{"$f":"INP_EBalance!U92","v":0},{"$f":"INP_EBalance!V92","v":0},{"$f":"INP_EBalance!W92","v":0},{"$f":"INP_EBalance!X92","v":0},{"$f":"INP_EBalance!Y92","v":0},{"$f":"INP_EBalance!Z92","v":0},{"$f":"INP_EBalance!AA92","v":0},{"$f":"INP_EBalance!AB92","v":0},{"$f":"INP_EBalance!AC92","v":0},{"$f":"INP_EBalance!AD92","v":0},{"$f":"INP_EBalance!AE92","v":0},{"$f":"INP_EBalance!AF92","v":0},{"$f":"INP_EBalance!AG92","v":0},{"$f":"INP_EBalance!AH92","v":0},{"$f":"INP_EBalance!AI92","v":0},{"$f":"INP_EBalance!AJ92","v":0},{"$f":"INP_EBalance!AK92","v":0},{"$f":"INP_EBalance!AL92","v":0},{"$f":"INP_EBalance!AM92","v":0},{"$f":"INP_EBalance!AN92","v":0},{"$f":"INP_EBalance!AO92","v":0},{"$f":"INP_EBalance!AP92","v":0},{"$f":"INP_EBalance!AQ92","v":0},{"$f":"INP_EBalance!AR92","v":0},{"$f":"INP_EBalance!AS92","v":0},{"$f":"INP_EBalance!AT92","v":0},{"$f":"INP_EBalance!AU92","v":0},{"$f":"INP_EBalance!AV92","v":0},{"$f":"INP_EBalance!AW92","v":0},{"$f":"INP_EBalance!AX92","v":0},{"$f":"INP_EBalance!AY92","v":0},{"$f":"INP_EBalance!AZ92","v":0},{"$f":"INP_EBalance!BA92","v":0},{"$f":"INP_EBalance!BB92","v":0},{"$f":"INP_EBalance!BC92","v":0},{"$f":"INP_EBalance!BD92","v":0},{"$f":"INP_EBalance!BE92","v":0},{"$f":"INP_EBalance!BF92","v":0},{"$f":"INP_EBalance!BG92","v":0},{"$f":"INP_EBalance!BH92","v":0},{"$f":"INP_EBalance!BI92","v":0},{"$f":"INP_EBalance!BJ92","v":0},{"$f":"INP_EBalance!BK92","v":0},{"$f":"INP_EBalance!BL92","v":0},{"$f":"INP_EBalance!BM92","v":0},{"$f":"INP_EBalance!BN92","v":0},{"$f":"INP_EBalance!BO92","v":0},{"$f":"INP_EBalance!BP92","v":0},{"$f":"INP_EBalance!BQ92","v":0},{"$f":"INP_EBalance!BR92","v":0},{"$f":"INP_EBalance!BS92","v":0},{"$f":"INP_EBalance!BT92","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$93","v":0},"kWh",null,{"$f":"INP_EBalance!$F$93","v":0},{"$f":"INP_EBalance!$G$93","v":0},null,null,0,null,{"$f":"INP_EBalance!M93","v":0},{"$f":"INP_EBalance!N93","v":0},{"$f":"INP_EBalance!O93","v":0},{"$f":"INP_EBalance!P93","v":0},{"$f":"INP_EBalance!Q93","v":0},{"$f":"INP_EBalance!R93","v":0},{"$f":"INP_EBalance!S93","v":0},{"$f":"INP_EBalance!T93","v":0},{"$f":"INP_EBalance!U93","v":0},{"$f":"INP_EBalance!V93","v":0},{"$f":"INP_EBalance!W93","v":0},{"$f":"INP_EBalance!X93","v":0},{"$f":"INP_EBalance!Y93","v":0},{"$f":"INP_EBalance!Z93","v":0},{"$f":"INP_EBalance!AA93","v":0},{"$f":"INP_EBalance!AB93","v":0},{"$f":"INP_EBalance!AC93","v":0},{"$f":"INP_EBalance!AD93","v":0},{"$f":"INP_EBalance!AE93","v":0},{"$f":"INP_EBalance!AF93","v":0},{"$f":"INP_EBalance!AG93","v":0},{"$f":"INP_EBalance!AH93","v":0},{"$f":"INP_EBalance!AI93","v":0},{"$f":"INP_EBalance!AJ93","v":0},{"$f":"INP_EBalance!AK93","v":0},{"$f":"INP_EBalance!AL93","v":0},{"$f":"INP_EBalance!AM93","v":0},{"$f":"INP_EBalance!AN93","v":0},{"$f":"INP_EBalance!AO93","v":0},{"$f":"INP_EBalance!AP93","v":0},{"$f":"INP_EBalance!AQ93","v":0},{"$f":"INP_EBalance!AR93","v":0},{"$f":"INP_EBalance!AS93","v":0},{"$f":"INP_EBalance!AT93","v":0},{"$f":"INP_EBalance!AU93","v":0},{"$f":"INP_EBalance!AV93","v":0},{"$f":"INP_EBalance!AW93","v":0},{"$f":"INP_EBalance!AX93","v":0},{"$f":"INP_EBalance!AY93","v":0},{"$f":"INP_EBalance!AZ93","v":0},{"$f":"INP_EBalance!BA93","v":0},{"$f":"INP_EBalance!BB93","v":0},{"$f":"INP_EBalance!BC93","v":0},{"$f":"INP_EBalance!BD93","v":0},{"$f":"INP_EBalance!BE93","v":0},{"$f":"INP_EBalance!BF93","v":0},{"$f":"INP_EBalance!BG93","v":0},{"$f":"INP_EBalance!BH93","v":0},{"$f":"INP_EBalance!BI93","v":0},{"$f":"INP_EBalance!BJ93","v":0},{"$f":"INP_EBalance!BK93","v":0},{"$f":"INP_EBalance!BL93","v":0},{"$f":"INP_EBalance!BM93","v":0},{"$f":"INP_EBalance!BN93","v":0},{"$f":"INP_EBalance!BO93","v":0},{"$f":"INP_EBalance!BP93","v":0},{"$f":"INP_EBalance!BQ93","v":0},{"$f":"INP_EBalance!BR93","v":0},{"$f":"INP_EBalance!BS93","v":0},{"$f":"INP_EBalance!BT93","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$94","v":0},"kWh",null,{"$f":"INP_EBalance!$F$94","v":0},{"$f":"INP_EBalance!$G$94","v":0},null,null,0,null,{"$f":"INP_EBalance!M94","v":0},{"$f":"INP_EBalance!N94","v":0},{"$f":"INP_EBalance!O94","v":0},{"$f":"INP_EBalance!P94","v":0},{"$f":"INP_EBalance!Q94","v":0},{"$f":"INP_EBalance!R94","v":0},{"$f":"INP_EBalance!S94","v":0},{"$f":"INP_EBalance!T94","v":0},{"$f":"INP_EBalance!U94","v":0},{"$f":"INP_EBalance!V94","v":0},{"$f":"INP_EBalance!W94","v":0},{"$f":"INP_EBalance!X94","v":0},{"$f":"INP_EBalance!Y94","v":0},{"$f":"INP_EBalance!Z94","v":0},{"$f":"INP_EBalance!AA94","v":0},{"$f":"INP_EBalance!AB94","v":0},{"$f":"INP_EBalance!AC94","v":0},{"$f":"INP_EBalance!AD94","v":0},{"$f":"INP_EBalance!AE94","v":0},{"$f":"INP_EBalance!AF94","v":0},{"$f":"INP_EBalance!AG94","v":0},{"$f":"INP_EBalance!AH94","v":0},{"$f":"INP_EBalance!AI94","v":0},{"$f":"INP_EBalance!AJ94","v":0},{"$f":"INP_EBalance!AK94","v":0},{"$f":"INP_EBalance!AL94","v":0},{"$f":"INP_EBalance!AM94","v":0},{"$f":"INP_EBalance!AN94","v":0},{"$f":"INP_EBalance!AO94","v":0},{"$f":"INP_EBalance!AP94","v":0},{"$f":"INP_EBalance!AQ94","v":0},{"$f":"INP_EBalance!AR94","v":0},{"$f":"INP_EBalance!AS94","v":0},{"$f":"INP_EBalance!AT94","v":0},{"$f":"INP_EBalance!AU94","v":0},{"$f":"INP_EBalance!AV94","v":0},{"$f":"INP_EBalance!AW94","v":0},{"$f":"INP_EBalance!AX94","v":0},{"$f":"INP_EBalance!AY94","v":0},{"$f":"INP_EBalance!AZ94","v":0},{"$f":"INP_EBalance!BA94","v":0},{"$f":"INP_EBalance!BB94","v":0},{"$f":"INP_EBalance!BC94","v":0},{"$f":"INP_EBalance!BD94","v":0},{"$f":"INP_EBalance!BE94","v":0},{"$f":"INP_EBalance!BF94","v":0},{"$f":"INP_EBalance!BG94","v":0},{"$f":"INP_EBalance!BH94","v":0},{"$f":"INP_EBalance!BI94","v":0},{"$f":"INP_EBalance!BJ94","v":0},{"$f":"INP_EBalance!BK94","v":0},{"$f":"INP_EBalance!BL94","v":0},{"$f":"INP_EBalance!BM94","v":0},{"$f":"INP_EBalance!BN94","v":0},{"$f":"INP_EBalance!BO94","v":0},{"$f":"INP_EBalance!BP94","v":0},{"$f":"INP_EBalance!BQ94","v":0},{"$f":"INP_EBalance!BR94","v":0},{"$f":"INP_EBalance!BS94","v":0},{"$f":"INP_EBalance!BT94","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$95","v":0},"kWh",null,{"$f":"INP_EBalance!$F$95","v":0},{"$f":"INP_EBalance!$G$95","v":0},null,null,0,null,{"$f":"INP_EBalance!M95","v":0},{"$f":"INP_EBalance!N95","v":0},{"$f":"INP_EBalance!O95","v":0},{"$f":"INP_EBalance!P95","v":0},{"$f":"INP_EBalance!Q95","v":0},{"$f":"INP_EBalance!R95","v":0},{"$f":"INP_EBalance!S95","v":0},{"$f":"INP_EBalance!T95","v":0},{"$f":"INP_EBalance!U95","v":0},{"$f":"INP_EBalance!V95","v":0},{"$f":"INP_EBalance!W95","v":0},{"$f":"INP_EBalance!X95","v":0},{"$f":"INP_EBalance!Y95","v":0},{"$f":"INP_EBalance!Z95","v":0},{"$f":"INP_EBalance!AA95","v":0},{"$f":"INP_EBalance!AB95","v":0},{"$f":"INP_EBalance!AC95","v":0},{"$f":"INP_EBalance!AD95","v":0},{"$f":"INP_EBalance!AE95","v":0},{"$f":"INP_EBalance!AF95","v":0},{"$f":"INP_EBalance!AG95","v":0},{"$f":"INP_EBalance!AH95","v":0},{"$f":"INP_EBalance!AI95","v":0},{"$f":"INP_EBalance!AJ95","v":0},{"$f":"INP_EBalance!AK95","v":0},{"$f":"INP_EBalance!AL95","v":0},{"$f":"INP_EBalance!AM95","v":0},{"$f":"INP_EBalance!AN95","v":0},{"$f":"INP_EBalance!AO95","v":0},{"$f":"INP_EBalance!AP95","v":0},{"$f":"INP_EBalance!AQ95","v":0},{"$f":"INP_EBalance!AR95","v":0},{"$f":"INP_EBalance!AS95","v":0},{"$f":"INP_EBalance!AT95","v":0},{"$f":"INP_EBalance!AU95","v":0},{"$f":"INP_EBalance!AV95","v":0},{"$f":"INP_EBalance!AW95","v":0},{"$f":"INP_EBalance!AX95","v":0},{"$f":"INP_EBalance!AY95","v":0},{"$f":"INP_EBalance!AZ95","v":0},{"$f":"INP_EBalance!BA95","v":0},{"$f":"INP_EBalance!BB95","v":0},{"$f":"INP_EBalance!BC95","v":0},{"$f":"INP_EBalance!BD95","v":0},{"$f":"INP_EBalance!BE95","v":0},{"$f":"INP_EBalance!BF95","v":0},{"$f":"INP_EBalance!BG95","v":0},{"$f":"INP_EBalance!BH95","v":0},{"$f":"INP_EBalance!BI95","v":0},{"$f":"INP_EBalance!BJ95","v":0},{"$f":"INP_EBalance!BK95","v":0},{"$f":"INP_EBalance!BL95","v":0},{"$f":"INP_EBalance!BM95","v":0},{"$f":"INP_EBalance!BN95","v":0},{"$f":"INP_EBalance!BO95","v":0},{"$f":"INP_EBalance!BP95","v":0},{"$f":"INP_EBalance!BQ95","v":0},{"$f":"INP_EBalance!BR95","v":0},{"$f":"INP_EBalance!BS95","v":0},{"$f":"INP_EBalance!BT95","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$96","v":0},"kWh",null,{"$f":"INP_EBalance!$F$96","v":0},{"$f":"INP_EBalance!$G$96","v":0},null,null,0,null,{"$f":"INP_EBalance!M96","v":0},{"$f":"INP_EBalance!N96","v":0},{"$f":"INP_EBalance!O96","v":0},{"$f":"INP_EBalance!P96","v":0},{"$f":"INP_EBalance!Q96","v":0},{"$f":"INP_EBalance!R96","v":0},{"$f":"INP_EBalance!S96","v":0},{"$f":"INP_EBalance!T96","v":0},{"$f":"INP_EBalance!U96","v":0},{"$f":"INP_EBalance!V96","v":0},{"$f":"INP_EBalance!W96","v":0},{"$f":"INP_EBalance!X96","v":0},{"$f":"INP_EBalance!Y96","v":0},{"$f":"INP_EBalance!Z96","v":0},{"$f":"INP_EBalance!AA96","v":0},{"$f":"INP_EBalance!AB96","v":0},{"$f":"INP_EBalance!AC96","v":0},{"$f":"INP_EBalance!AD96","v":0},{"$f":"INP_EBalance!AE96","v":0},{"$f":"INP_EBalance!AF96","v":0},{"$f":"INP_EBalance!AG96","v":0},{"$f":"INP_EBalance!AH96","v":0},{"$f":"INP_EBalance!AI96","v":0},{"$f":"INP_EBalance!AJ96","v":0},{"$f":"INP_EBalance!AK96","v":0},{"$f":"INP_EBalance!AL96","v":0},{"$f":"INP_EBalance!AM96","v":0},{"$f":"INP_EBalance!AN96","v":0},{"$f":"INP_EBalance!AO96","v":0},{"$f":"INP_EBalance!AP96","v":0},{"$f":"INP_EBalance!AQ96","v":0},{"$f":"INP_EBalance!AR96","v":0},{"$f":"INP_EBalance!AS96","v":0},{"$f":"INP_EBalance!AT96","v":0},{"$f":"INP_EBalance!AU96","v":0},{"$f":"INP_EBalance!AV96","v":0},{"$f":"INP_EBalance!AW96","v":0},{"$f":"INP_EBalance!AX96","v":0},{"$f":"INP_EBalance!AY96","v":0},{"$f":"INP_EBalance!AZ96","v":0},{"$f":"INP_EBalance!BA96","v":0},{"$f":"INP_EBalance!BB96","v":0},{"$f":"INP_EBalance!BC96","v":0},{"$f":"INP_EBalance!BD96","v":0},{"$f":"INP_EBalance!BE96","v":0},{"$f":"INP_EBalance!BF96","v":0},{"$f":"INP_EBalance!BG96","v":0},{"$f":"INP_EBalance!BH96","v":0},{"$f":"INP_EBalance!BI96","v":0},{"$f":"INP_EBalance!BJ96","v":0},{"$f":"INP_EBalance!BK96","v":0},{"$f":"INP_EBalance!BL96","v":0},{"$f":"INP_EBalance!BM96","v":0},{"$f":"INP_EBalance!BN96","v":0},{"$f":"INP_EBalance!BO96","v":0},{"$f":"INP_EBalance!BP96","v":0},{"$f":"INP_EBalance!BQ96","v":0},{"$f":"INP_EBalance!BR96","v":0},{"$f":"INP_EBalance!BS96","v":0},{"$f":"INP_EBalance!BT96","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$97","v":0},"kWh",null,{"$f":"INP_EBalance!$F$97","v":0},{"$f":"INP_EBalance!$G$97","v":0},null,null,0,null,{"$f":"INP_EBalance!M97","v":0},{"$f":"INP_EBalance!N97","v":0},{"$f":"INP_EBalance!O97","v":0},{"$f":"INP_EBalance!P97","v":0},{"$f":"INP_EBalance!Q97","v":0},{"$f":"INP_EBalance!R97","v":0},{"$f":"INP_EBalance!S97","v":0},{"$f":"INP_EBalance!T97","v":0},{"$f":"INP_EBalance!U97","v":0},{"$f":"INP_EBalance!V97","v":0},{"$f":"INP_EBalance!W97","v":0},{"$f":"INP_EBalance!X97","v":0},{"$f":"INP_EBalance!Y97","v":0},{"$f":"INP_EBalance!Z97","v":0},{"$f":"INP_EBalance!AA97","v":0},{"$f":"INP_EBalance!AB97","v":0},{"$f":"INP_EBalance!AC97","v":0},{"$f":"INP_EBalance!AD97","v":0},{"$f":"INP_EBalance!AE97","v":0},{"$f":"INP_EBalance!AF97","v":0},{"$f":"INP_EBalance!AG97","v":0},{"$f":"INP_EBalance!AH97","v":0},{"$f":"INP_EBalance!AI97","v":0},{"$f":"INP_EBalance!AJ97","v":0},{"$f":"INP_EBalance!AK97","v":0},{"$f":"INP_EBalance!AL97","v":0},{"$f":"INP_EBalance!AM97","v":0},{"$f":"INP_EBalance!AN97","v":0},{"$f":"INP_EBalance!AO97","v":0},{"$f":"INP_EBalance!AP97","v":0},{"$f":"INP_EBalance!AQ97","v":0},{"$f":"INP_EBalance!AR97","v":0},{"$f":"INP_EBalance!AS97","v":0},{"$f":"INP_EBalance!AT97","v":0},{"$f":"INP_EBalance!AU97","v":0},{"$f":"INP_EBalance!AV97","v":0},{"$f":"INP_EBalance!AW97","v":0},{"$f":"INP_EBalance!AX97","v":0},{"$f":"INP_EBalance!AY97","v":0},{"$f":"INP_EBalance!AZ97","v":0},{"$f":"INP_EBalance!BA97","v":0},{"$f":"INP_EBalance!BB97","v":0},{"$f":"INP_EBalance!BC97","v":0},{"$f":"INP_EBalance!BD97","v":0},{"$f":"INP_EBalance!BE97","v":0},{"$f":"INP_EBalance!BF97","v":0},{"$f":"INP_EBalance!BG97","v":0},{"$f":"INP_EBalance!BH97","v":0},{"$f":"INP_EBalance!BI97","v":0},{"$f":"INP_EBalance!BJ97","v":0},{"$f":"INP_EBalance!BK97","v":0},{"$f":"INP_EBalance!BL97","v":0},{"$f":"INP_EBalance!BM97","v":0},{"$f":"INP_EBalance!BN97","v":0},{"$f":"INP_EBalance!BO97","v":0},{"$f":"INP_EBalance!BP97","v":0},{"$f":"INP_EBalance!BQ97","v":0},{"$f":"INP_EBalance!BR97","v":0},{"$f":"INP_EBalance!BS97","v":0},{"$f":"INP_EBalance!BT97","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$98","v":0},"kWh",null,{"$f":"INP_EBalance!$F$98","v":0},{"$f":"INP_EBalance!$G$98","v":0},null,null,0,null,{"$f":"INP_EBalance!M98","v":0},{"$f":"INP_EBalance!N98","v":0},{"$f":"INP_EBalance!O98","v":0},{"$f":"INP_EBalance!P98","v":0},{"$f":"INP_EBalance!Q98","v":0},{"$f":"INP_EBalance!R98","v":0},{"$f":"INP_EBalance!S98","v":0},{"$f":"INP_EBalance!T98","v":0},{"$f":"INP_EBalance!U98","v":0},{"$f":"INP_EBalance!V98","v":0},{"$f":"INP_EBalance!W98","v":0},{"$f":"INP_EBalance!X98","v":0},{"$f":"INP_EBalance!Y98","v":0},{"$f":"INP_EBalance!Z98","v":0},{"$f":"INP_EBalance!AA98","v":0},{"$f":"INP_EBalance!AB98","v":0},{"$f":"INP_EBalance!AC98","v":0},{"$f":"INP_EBalance!AD98","v":0},{"$f":"INP_EBalance!AE98","v":0},{"$f":"INP_EBalance!AF98","v":0},{"$f":"INP_EBalance!AG98","v":0},{"$f":"INP_EBalance!AH98","v":0},{"$f":"INP_EBalance!AI98","v":0},{"$f":"INP_EBalance!AJ98","v":0},{"$f":"INP_EBalance!AK98","v":0},{"$f":"INP_EBalance!AL98","v":0},{"$f":"INP_EBalance!AM98","v":0},{"$f":"INP_EBalance!AN98","v":0},{"$f":"INP_EBalance!AO98","v":0},{"$f":"INP_EBalance!AP98","v":0},{"$f":"INP_EBalance!AQ98","v":0},{"$f":"INP_EBalance!AR98","v":0},{"$f":"INP_EBalance!AS98","v":0},{"$f":"INP_EBalance!AT98","v":0},{"$f":"INP_EBalance!AU98","v":0},{"$f":"INP_EBalance!AV98","v":0},{"$f":"INP_EBalance!AW98","v":0},{"$f":"INP_EBalance!AX98","v":0},{"$f":"INP_EBalance!AY98","v":0},{"$f":"INP_EBalance!AZ98","v":0},{"$f":"INP_EBalance!BA98","v":0},{"$f":"INP_EBalance!BB98","v":0},{"$f":"INP_EBalance!BC98","v":0},{"$f":"INP_EBalance!BD98","v":0},{"$f":"INP_EBalance!BE98","v":0},{"$f":"INP_EBalance!BF98","v":0},{"$f":"INP_EBalance!BG98","v":0},{"$f":"INP_EBalance!BH98","v":0},{"$f":"INP_EBalance!BI98","v":0},{"$f":"INP_EBalance!BJ98","v":0},{"$f":"INP_EBalance!BK98","v":0},{"$f":"INP_EBalance!BL98","v":0},{"$f":"INP_EBalance!BM98","v":0},{"$f":"INP_EBalance!BN98","v":0},{"$f":"INP_EBalance!BO98","v":0},{"$f":"INP_EBalance!BP98","v":0},{"$f":"INP_EBalance!BQ98","v":0},{"$f":"INP_EBalance!BR98","v":0},{"$f":"INP_EBalance!BS98","v":0},{"$f":"INP_EBalance!BT98","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$99","v":0},"kWh",null,{"$f":"INP_EBalance!$F$99","v":0},{"$f":"INP_EBalance!$G$99","v":0},null,null,0,null,{"$f":"INP_EBalance!M99","v":0},{"$f":"INP_EBalance!N99","v":0},{"$f":"INP_EBalance!O99","v":0},{"$f":"INP_EBalance!P99","v":0},{"$f":"INP_EBalance!Q99","v":0},{"$f":"INP_EBalance!R99","v":0},{"$f":"INP_EBalance!S99","v":0},{"$f":"INP_EBalance!T99","v":0},{"$f":"INP_EBalance!U99","v":0},{"$f":"INP_EBalance!V99","v":0},{"$f":"INP_EBalance!W99","v":0},{"$f":"INP_EBalance!X99","v":0},{"$f":"INP_EBalance!Y99","v":0},{"$f":"INP_EBalance!Z99","v":0},{"$f":"INP_EBalance!AA99","v":0},{"$f":"INP_EBalance!AB99","v":0},{"$f":"INP_EBalance!AC99","v":0},{"$f":"INP_EBalance!AD99","v":0},{"$f":"INP_EBalance!AE99","v":0},{"$f":"INP_EBalance!AF99","v":0},{"$f":"INP_EBalance!AG99","v":0},{"$f":"INP_EBalance!AH99","v":0},{"$f":"INP_EBalance!AI99","v":0},{"$f":"INP_EBalance!AJ99","v":0},{"$f":"INP_EBalance!AK99","v":0},{"$f":"INP_EBalance!AL99","v":0},{"$f":"INP_EBalance!AM99","v":0},{"$f":"INP_EBalance!AN99","v":0},{"$f":"INP_EBalance!AO99","v":0},{"$f":"INP_EBalance!AP99","v":0},{"$f":"INP_EBalance!AQ99","v":0},{"$f":"INP_EBalance!AR99","v":0},{"$f":"INP_EBalance!AS99","v":0},{"$f":"INP_EBalance!AT99","v":0},{"$f":"INP_EBalance!AU99","v":0},{"$f":"INP_EBalance!AV99","v":0},{"$f":"INP_EBalance!AW99","v":0},{"$f":"INP_EBalance!AX99","v":0},{"$f":"INP_EBalance!AY99","v":0},{"$f":"INP_EBalance!AZ99","v":0},{"$f":"INP_EBalance!BA99","v":0},{"$f":"INP_EBalance!BB99","v":0},{"$f":"INP_EBalance!BC99","v":0},{"$f":"INP_EBalance!BD99","v":0},{"$f":"INP_EBalance!BE99","v":0},{"$f":"INP_EBalance!BF99","v":0},{"$f":"INP_EBalance!BG99","v":0},{"$f":"INP_EBalance!BH99","v":0},{"$f":"INP_EBalance!BI99","v":0},{"$f":"INP_EBalance!BJ99","v":0},{"$f":"INP_EBalance!BK99","v":0},{"$f":"INP_EBalance!BL99","v":0},{"$f":"INP_EBalance!BM99","v":0},{"$f":"INP_EBalance!BN99","v":0},{"$f":"INP_EBalance!BO99","v":0},{"$f":"INP_EBalance!BP99","v":0},{"$f":"INP_EBalance!BQ99","v":0},{"$f":"INP_EBalance!BR99","v":0},{"$f":"INP_EBalance!BS99","v":0},{"$f":"INP_EBalance!BT99","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$100","v":0},"kWh",null,{"$f":"INP_EBalance!$F$100","v":0},{"$f":"INP_EBalance!$G$100","v":0},null,null,0,null,{"$f":"INP_EBalance!M100","v":0},{"$f":"INP_EBalance!N100","v":0},{"$f":"INP_EBalance!O100","v":0},{"$f":"INP_EBalance!P100","v":0},{"$f":"INP_EBalance!Q100","v":0},{"$f":"INP_EBalance!R100","v":0},{"$f":"INP_EBalance!S100","v":0},{"$f":"INP_EBalance!T100","v":0},{"$f":"INP_EBalance!U100","v":0},{"$f":"INP_EBalance!V100","v":0},{"$f":"INP_EBalance!W100","v":0},{"$f":"INP_EBalance!X100","v":0},{"$f":"INP_EBalance!Y100","v":0},{"$f":"INP_EBalance!Z100","v":0},{"$f":"INP_EBalance!AA100","v":0},{"$f":"INP_EBalance!AB100","v":0},{"$f":"INP_EBalance!AC100","v":0},{"$f":"INP_EBalance!AD100","v":0},{"$f":"INP_EBalance!AE100","v":0},{"$f":"INP_EBalance!AF100","v":0},{"$f":"INP_EBalance!AG100","v":0},{"$f":"INP_EBalance!AH100","v":0},{"$f":"INP_EBalance!AI100","v":0},{"$f":"INP_EBalance!AJ100","v":0},{"$f":"INP_EBalance!AK100","v":0},{"$f":"INP_EBalance!AL100","v":0},{"$f":"INP_EBalance!AM100","v":0},{"$f":"INP_EBalance!AN100","v":0},{"$f":"INP_EBalance!AO100","v":0},{"$f":"INP_EBalance!AP100","v":0},{"$f":"INP_EBalance!AQ100","v":0},{"$f":"INP_EBalance!AR100","v":0},{"$f":"INP_EBalance!AS100","v":0},{"$f":"INP_EBalance!AT100","v":0},{"$f":"INP_EBalance!AU100","v":0},{"$f":"INP_EBalance!AV100","v":0},{"$f":"INP_EBalance!AW100","v":0},{"$f":"INP_EBalance!AX100","v":0},{"$f":"INP_EBalance!AY100","v":0},{"$f":"INP_EBalance!AZ100","v":0},{"$f":"INP_EBalance!BA100","v":0},{"$f":"INP_EBalance!BB100","v":0},{"$f":"INP_EBalance!BC100","v":0},{"$f":"INP_EBalance!BD100","v":0},{"$f":"INP_EBalance!BE100","v":0},{"$f":"INP_EBalance!BF100","v":0},{"$f":"INP_EBalance!BG100","v":0},{"$f":"INP_EBalance!BH100","v":0},{"$f":"INP_EBalance!BI100","v":0},{"$f":"INP_EBalance!BJ100","v":0},{"$f":"INP_EBalance!BK100","v":0},{"$f":"INP_EBalance!BL100","v":0},{"$f":"INP_EBalance!BM100","v":0},{"$f":"INP_EBalance!BN100","v":0},{"$f":"INP_EBalance!BO100","v":0},{"$f":"INP_EBalance!BP100","v":0},{"$f":"INP_EBalance!BQ100","v":0},{"$f":"INP_EBalance!BR100","v":0},{"$f":"INP_EBalance!BS100","v":0},{"$f":"INP_EBalance!BT100","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$101","v":0},"kWh",null,{"$f":"INP_EBalance!$F$101","v":0},{"$f":"INP_EBalance!$G$101","v":0},null,null,0,null,{"$f":"INP_EBalance!M101","v":0},{"$f":"INP_EBalance!N101","v":0},{"$f":"INP_EBalance!O101","v":0},{"$f":"INP_EBalance!P101","v":0},{"$f":"INP_EBalance!Q101","v":0},{"$f":"INP_EBalance!R101","v":0},{"$f":"INP_EBalance!S101","v":0},{"$f":"INP_EBalance!T101","v":0},{"$f":"INP_EBalance!U101","v":0},{"$f":"INP_EBalance!V101","v":0},{"$f":"INP_EBalance!W101","v":0},{"$f":"INP_EBalance!X101","v":0},{"$f":"INP_EBalance!Y101","v":0},{"$f":"INP_EBalance!Z101","v":0},{"$f":"INP_EBalance!AA101","v":0},{"$f":"INP_EBalance!AB101","v":0},{"$f":"INP_EBalance!AC101","v":0},{"$f":"INP_EBalance!AD101","v":0},{"$f":"INP_EBalance!AE101","v":0},{"$f":"INP_EBalance!AF101","v":0},{"$f":"INP_EBalance!AG101","v":0},{"$f":"INP_EBalance!AH101","v":0},{"$f":"INP_EBalance!AI101","v":0},{"$f":"INP_EBalance!AJ101","v":0},{"$f":"INP_EBalance!AK101","v":0},{"$f":"INP_EBalance!AL101","v":0},{"$f":"INP_EBalance!AM101","v":0},{"$f":"INP_EBalance!AN101","v":0},{"$f":"INP_EBalance!AO101","v":0},{"$f":"INP_EBalance!AP101","v":0},{"$f":"INP_EBalance!AQ101","v":0},{"$f":"INP_EBalance!AR101","v":0},{"$f":"INP_EBalance!AS101","v":0},{"$f":"INP_EBalance!AT101","v":0},{"$f":"INP_EBalance!AU101","v":0},{"$f":"INP_EBalance!AV101","v":0},{"$f":"INP_EBalance!AW101","v":0},{"$f":"INP_EBalance!AX101","v":0},{"$f":"INP_EBalance!AY101","v":0},{"$f":"INP_EBalance!AZ101","v":0},{"$f":"INP_EBalance!BA101","v":0},{"$f":"INP_EBalance!BB101","v":0},{"$f":"INP_EBalance!BC101","v":0},{"$f":"INP_EBalance!BD101","v":0},{"$f":"INP_EBalance!BE101","v":0},{"$f":"INP_EBalance!BF101","v":0},{"$f":"INP_EBalance!BG101","v":0},{"$f":"INP_EBalance!BH101","v":0},{"$f":"INP_EBalance!BI101","v":0},{"$f":"INP_EBalance!BJ101","v":0},{"$f":"INP_EBalance!BK101","v":0},{"$f":"INP_EBalance!BL101","v":0},{"$f":"INP_EBalance!BM101","v":0},{"$f":"INP_EBalance!BN101","v":0},{"$f":"INP_EBalance!BO101","v":0},{"$f":"INP_EBalance!BP101","v":0},{"$f":"INP_EBalance!BQ101","v":0},{"$f":"INP_EBalance!BR101","v":0},{"$f":"INP_EBalance!BS101","v":0},{"$f":"INP_EBalance!BT101","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$102","v":0},"kWh",null,{"$f":"INP_EBalance!$F$102","v":0},{"$f":"INP_EBalance!$G$102","v":0},null,null,0,null,{"$f":"INP_EBalance!M102","v":0},{"$f":"INP_EBalance!N102","v":0},{"$f":"INP_EBalance!O102","v":0},{"$f":"INP_EBalance!P102","v":0},{"$f":"INP_EBalance!Q102","v":0},{"$f":"INP_EBalance!R102","v":0},{"$f":"INP_EBalance!S102","v":0},{"$f":"INP_EBalance!T102","v":0},{"$f":"INP_EBalance!U102","v":0},{"$f":"INP_EBalance!V102","v":0},{"$f":"INP_EBalance!W102","v":0},{"$f":"INP_EBalance!X102","v":0},{"$f":"INP_EBalance!Y102","v":0},{"$f":"INP_EBalance!Z102","v":0},{"$f":"INP_EBalance!AA102","v":0},{"$f":"INP_EBalance!AB102","v":0},{"$f":"INP_EBalance!AC102","v":0},{"$f":"INP_EBalance!AD102","v":0},{"$f":"INP_EBalance!AE102","v":0},{"$f":"INP_EBalance!AF102","v":0},{"$f":"INP_EBalance!AG102","v":0},{"$f":"INP_EBalance!AH102","v":0},{"$f":"INP_EBalance!AI102","v":0},{"$f":"INP_EBalance!AJ102","v":0},{"$f":"INP_EBalance!AK102","v":0},{"$f":"INP_EBalance!AL102","v":0},{"$f":"INP_EBalance!AM102","v":0},{"$f":"INP_EBalance!AN102","v":0},{"$f":"INP_EBalance!AO102","v":0},{"$f":"INP_EBalance!AP102","v":0},{"$f":"INP_EBalance!AQ102","v":0},{"$f":"INP_EBalance!AR102","v":0},{"$f":"INP_EBalance!AS102","v":0},{"$f":"INP_EBalance!AT102","v":0},{"$f":"INP_EBalance!AU102","v":0},{"$f":"INP_EBalance!AV102","v":0},{"$f":"INP_EBalance!AW102","v":0},{"$f":"INP_EBalance!AX102","v":0},{"$f":"INP_EBalance!AY102","v":0},{"$f":"INP_EBalance!AZ102","v":0},{"$f":"INP_EBalance!BA102","v":0},{"$f":"INP_EBalance!BB102","v":0},{"$f":"INP_EBalance!BC102","v":0},{"$f":"INP_EBalance!BD102","v":0},{"$f":"INP_EBalance!BE102","v":0},{"$f":"INP_EBalance!BF102","v":0},{"$f":"INP_EBalance!BG102","v":0},{"$f":"INP_EBalance!BH102","v":0},{"$f":"INP_EBalance!BI102","v":0},{"$f":"INP_EBalance!BJ102","v":0},{"$f":"INP_EBalance!BK102","v":0},{"$f":"INP_EBalance!BL102","v":0},{"$f":"INP_EBalance!BM102","v":0},{"$f":"INP_EBalance!BN102","v":0},{"$f":"INP_EBalance!BO102","v":0},{"$f":"INP_EBalance!BP102","v":0},{"$f":"INP_EBalance!BQ102","v":0},{"$f":"INP_EBalance!BR102","v":0},{"$f":"INP_EBalance!BS102","v":0},{"$f":"INP_EBalance!BT102","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$103","v":0},"kWh",null,{"$f":"INP_EBalance!$F$103","v":0},{"$f":"INP_EBalance!$G$103","v":0},null,null,0,null,{"$f":"INP_EBalance!M103","v":0},{"$f":"INP_EBalance!N103","v":0},{"$f":"INP_EBalance!O103","v":0},{"$f":"INP_EBalance!P103","v":0},{"$f":"INP_EBalance!Q103","v":0},{"$f":"INP_EBalance!R103","v":0},{"$f":"INP_EBalance!S103","v":0},{"$f":"INP_EBalance!T103","v":0},{"$f":"INP_EBalance!U103","v":0},{"$f":"INP_EBalance!V103","v":0},{"$f":"INP_EBalance!W103","v":0},{"$f":"INP_EBalance!X103","v":0},{"$f":"INP_EBalance!Y103","v":0},{"$f":"INP_EBalance!Z103","v":0},{"$f":"INP_EBalance!AA103","v":0},{"$f":"INP_EBalance!AB103","v":0},{"$f":"INP_EBalance!AC103","v":0},{"$f":"INP_EBalance!AD103","v":0},{"$f":"INP_EBalance!AE103","v":0},{"$f":"INP_EBalance!AF103","v":0},{"$f":"INP_EBalance!AG103","v":0},{"$f":"INP_EBalance!AH103","v":0},{"$f":"INP_EBalance!AI103","v":0},{"$f":"INP_EBalance!AJ103","v":0},{"$f":"INP_EBalance!AK103","v":0},{"$f":"INP_EBalance!AL103","v":0},{"$f":"INP_EBalance!AM103","v":0},{"$f":"INP_EBalance!AN103","v":0},{"$f":"INP_EBalance!AO103","v":0},{"$f":"INP_EBalance!AP103","v":0},{"$f":"INP_EBalance!AQ103","v":0},{"$f":"INP_EBalance!AR103","v":0},{"$f":"INP_EBalance!AS103","v":0},{"$f":"INP_EBalance!AT103","v":0},{"$f":"INP_EBalance!AU103","v":0},{"$f":"INP_EBalance!AV103","v":0},{"$f":"INP_EBalance!AW103","v":0},{"$f":"INP_EBalance!AX103","v":0},{"$f":"INP_EBalance!AY103","v":0},{"$f":"INP_EBalance!AZ103","v":0},{"$f":"INP_EBalance!BA103","v":0},{"$f":"INP_EBalance!BB103","v":0},{"$f":"INP_EBalance!BC103","v":0},{"$f":"INP_EBalance!BD103","v":0},{"$f":"INP_EBalance!BE103","v":0},{"$f":"INP_EBalance!BF103","v":0},{"$f":"INP_EBalance!BG103","v":0},{"$f":"INP_EBalance!BH103","v":0},{"$f":"INP_EBalance!BI103","v":0},{"$f":"INP_EBalance!BJ103","v":0},{"$f":"INP_EBalance!BK103","v":0},{"$f":"INP_EBalance!BL103","v":0},{"$f":"INP_EBalance!BM103","v":0},{"$f":"INP_EBalance!BN103","v":0},{"$f":"INP_EBalance!BO103","v":0},{"$f":"INP_EBalance!BP103","v":0},{"$f":"INP_EBalance!BQ103","v":0},{"$f":"INP_EBalance!BR103","v":0},{"$f":"INP_EBalance!BS103","v":0},{"$f":"INP_EBalance!BT103","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$104","v":0},"kWh",null,{"$f":"INP_EBalance!$F$104","v":0},{"$f":"INP_EBalance!$G$104","v":0},null,null,0,null,{"$f":"INP_EBalance!M104","v":0},{"$f":"INP_EBalance!N104","v":0},{"$f":"INP_EBalance!O104","v":0},{"$f":"INP_EBalance!P104","v":0},{"$f":"INP_EBalance!Q104","v":0},{"$f":"INP_EBalance!R104","v":0},{"$f":"INP_EBalance!S104","v":0},{"$f":"INP_EBalance!T104","v":0},{"$f":"INP_EBalance!U104","v":0},{"$f":"INP_EBalance!V104","v":0},{"$f":"INP_EBalance!W104","v":0},{"$f":"INP_EBalance!X104","v":0},{"$f":"INP_EBalance!Y104","v":0},{"$f":"INP_EBalance!Z104","v":0},{"$f":"INP_EBalance!AA104","v":0},{"$f":"INP_EBalance!AB104","v":0},{"$f":"INP_EBalance!AC104","v":0},{"$f":"INP_EBalance!AD104","v":0},{"$f":"INP_EBalance!AE104","v":0},{"$f":"INP_EBalance!AF104","v":0},{"$f":"INP_EBalance!AG104","v":0},{"$f":"INP_EBalance!AH104","v":0},{"$f":"INP_EBalance!AI104","v":0},{"$f":"INP_EBalance!AJ104","v":0},{"$f":"INP_EBalance!AK104","v":0},{"$f":"INP_EBalance!AL104","v":0},{"$f":"INP_EBalance!AM104","v":0},{"$f":"INP_EBalance!AN104","v":0},{"$f":"INP_EBalance!AO104","v":0},{"$f":"INP_EBalance!AP104","v":0},{"$f":"INP_EBalance!AQ104","v":0},{"$f":"INP_EBalance!AR104","v":0},{"$f":"INP_EBalance!AS104","v":0},{"$f":"INP_EBalance!AT104","v":0},{"$f":"INP_EBalance!AU104","v":0},{"$f":"INP_EBalance!AV104","v":0},{"$f":"INP_EBalance!AW104","v":0},{"$f":"INP_EBalance!AX104","v":0},{"$f":"INP_EBalance!AY104","v":0},{"$f":"INP_EBalance!AZ104","v":0},{"$f":"INP_EBalance!BA104","v":0},{"$f":"INP_EBalance!BB104","v":0},{"$f":"INP_EBalance!BC104","v":0},{"$f":"INP_EBalance!BD104","v":0},{"$f":"INP_EBalance!BE104","v":0},{"$f":"INP_EBalance!BF104","v":0},{"$f":"INP_EBalance!BG104","v":0},{"$f":"INP_EBalance!BH104","v":0},{"$f":"INP_EBalance!BI104","v":0},{"$f":"INP_EBalance!BJ104","v":0},{"$f":"INP_EBalance!BK104","v":0},{"$f":"INP_EBalance!BL104","v":0},{"$f":"INP_EBalance!BM104","v":0},{"$f":"INP_EBalance!BN104","v":0},{"$f":"INP_EBalance!BO104","v":0},{"$f":"INP_EBalance!BP104","v":0},{"$f":"INP_EBalance!BQ104","v":0},{"$f":"INP_EBalance!BR104","v":0},{"$f":"INP_EBalance!BS104","v":0},{"$f":"INP_EBalance!BT104","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$105","v":0},"kWh",null,{"$f":"INP_EBalance!$F$105","v":0},{"$f":"INP_EBalance!$G$105","v":0},null,null,0,null,{"$f":"INP_EBalance!M105","v":0},{"$f":"INP_EBalance!N105","v":0},{"$f":"INP_EBalance!O105","v":0},{"$f":"INP_EBalance!P105","v":0},{"$f":"INP_EBalance!Q105","v":0},{"$f":"INP_EBalance!R105","v":0},{"$f":"INP_EBalance!S105","v":0},{"$f":"INP_EBalance!T105","v":0},{"$f":"INP_EBalance!U105","v":0},{"$f":"INP_EBalance!V105","v":0},{"$f":"INP_EBalance!W105","v":0},{"$f":"INP_EBalance!X105","v":0},{"$f":"INP_EBalance!Y105","v":0},{"$f":"INP_EBalance!Z105","v":0},{"$f":"INP_EBalance!AA105","v":0},{"$f":"INP_EBalance!AB105","v":0},{"$f":"INP_EBalance!AC105","v":0},{"$f":"INP_EBalance!AD105","v":0},{"$f":"INP_EBalance!AE105","v":0},{"$f":"INP_EBalance!AF105","v":0},{"$f":"INP_EBalance!AG105","v":0},{"$f":"INP_EBalance!AH105","v":0},{"$f":"INP_EBalance!AI105","v":0},{"$f":"INP_EBalance!AJ105","v":0},{"$f":"INP_EBalance!AK105","v":0},{"$f":"INP_EBalance!AL105","v":0},{"$f":"INP_EBalance!AM105","v":0},{"$f":"INP_EBalance!AN105","v":0},{"$f":"INP_EBalance!AO105","v":0},{"$f":"INP_EBalance!AP105","v":0},{"$f":"INP_EBalance!AQ105","v":0},{"$f":"INP_EBalance!AR105","v":0},{"$f":"INP_EBalance!AS105","v":0},{"$f":"INP_EBalance!AT105","v":0},{"$f":"INP_EBalance!AU105","v":0},{"$f":"INP_EBalance!AV105","v":0},{"$f":"INP_EBalance!AW105","v":0},{"$f":"INP_EBalance!AX105","v":0},{"$f":"INP_EBalance!AY105","v":0},{"$f":"INP_EBalance!AZ105","v":0},{"$f":"INP_EBalance!BA105","v":0},{"$f":"INP_EBalance!BB105","v":0},{"$f":"INP_EBalance!BC105","v":0},{"$f":"INP_EBalance!BD105","v":0},{"$f":"INP_EBalance!BE105","v":0},{"$f":"INP_EBalance!BF105","v":0},{"$f":"INP_EBalance!BG105","v":0},{"$f":"INP_EBalance!BH105","v":0},{"$f":"INP_EBalance!BI105","v":0},{"$f":"INP_EBalance!BJ105","v":0},{"$f":"INP_EBalance!BK105","v":0},{"$f":"INP_EBalance!BL105","v":0},{"$f":"INP_EBalance!BM105","v":0},{"$f":"INP_EBalance!BN105","v":0},{"$f":"INP_EBalance!BO105","v":0},{"$f":"INP_EBalance!BP105","v":0},{"$f":"INP_EBalance!BQ105","v":0},{"$f":"INP_EBalance!BR105","v":0},{"$f":"INP_EBalance!BS105","v":0},{"$f":"INP_EBalance!BT105","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$106","v":0},"kWh",null,{"$f":"INP_EBalance!$F$106","v":0},{"$f":"INP_EBalance!$G$106","v":0},null,null,0,null,{"$f":"INP_EBalance!M106","v":0},{"$f":"INP_EBalance!N106","v":0},{"$f":"INP_EBalance!O106","v":0},{"$f":"INP_EBalance!P106","v":0},{"$f":"INP_EBalance!Q106","v":0},{"$f":"INP_EBalance!R106","v":0},{"$f":"INP_EBalance!S106","v":0},{"$f":"INP_EBalance!T106","v":0},{"$f":"INP_EBalance!U106","v":0},{"$f":"INP_EBalance!V106","v":0},{"$f":"INP_EBalance!W106","v":0},{"$f":"INP_EBalance!X106","v":0},{"$f":"INP_EBalance!Y106","v":0},{"$f":"INP_EBalance!Z106","v":0},{"$f":"INP_EBalance!AA106","v":0},{"$f":"INP_EBalance!AB106","v":0},{"$f":"INP_EBalance!AC106","v":0},{"$f":"INP_EBalance!AD106","v":0},{"$f":"INP_EBalance!AE106","v":0},{"$f":"INP_EBalance!AF106","v":0},{"$f":"INP_EBalance!AG106","v":0},{"$f":"INP_EBalance!AH106","v":0},{"$f":"INP_EBalance!AI106","v":0},{"$f":"INP_EBalance!AJ106","v":0},{"$f":"INP_EBalance!AK106","v":0},{"$f":"INP_EBalance!AL106","v":0},{"$f":"INP_EBalance!AM106","v":0},{"$f":"INP_EBalance!AN106","v":0},{"$f":"INP_EBalance!AO106","v":0},{"$f":"INP_EBalance!AP106","v":0},{"$f":"INP_EBalance!AQ106","v":0},{"$f":"INP_EBalance!AR106","v":0},{"$f":"INP_EBalance!AS106","v":0},{"$f":"INP_EBalance!AT106","v":0},{"$f":"INP_EBalance!AU106","v":0},{"$f":"INP_EBalance!AV106","v":0},{"$f":"INP_EBalance!AW106","v":0},{"$f":"INP_EBalance!AX106","v":0},{"$f":"INP_EBalance!AY106","v":0},{"$f":"INP_EBalance!AZ106","v":0},{"$f":"INP_EBalance!BA106","v":0},{"$f":"INP_EBalance!BB106","v":0},{"$f":"INP_EBalance!BC106","v":0},{"$f":"INP_EBalance!BD106","v":0},{"$f":"INP_EBalance!BE106","v":0},{"$f":"INP_EBalance!BF106","v":0},{"$f":"INP_EBalance!BG106","v":0},{"$f":"INP_EBalance!BH106","v":0},{"$f":"INP_EBalance!BI106","v":0},{"$f":"INP_EBalance!BJ106","v":0},{"$f":"INP_EBalance!BK106","v":0},{"$f":"INP_EBalance!BL106","v":0},{"$f":"INP_EBalance!BM106","v":0},{"$f":"INP_EBalance!BN106","v":0},{"$f":"INP_EBalance!BO106","v":0},{"$f":"INP_EBalance!BP106","v":0},{"$f":"INP_EBalance!BQ106","v":0},{"$f":"INP_EBalance!BR106","v":0},{"$f":"INP_EBalance!BS106","v":0},{"$f":"INP_EBalance!BT106","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$107","v":0},"kWh",null,{"$f":"INP_EBalance!$F$107","v":0},{"$f":"INP_EBalance!$G$107","v":0},null,null,0,null,{"$f":"INP_EBalance!M107","v":0},{"$f":"INP_EBalance!N107","v":0},{"$f":"INP_EBalance!O107","v":0},{"$f":"INP_EBalance!P107","v":0},{"$f":"INP_EBalance!Q107","v":0},{"$f":"INP_EBalance!R107","v":0},{"$f":"INP_EBalance!S107","v":0},{"$f":"INP_EBalance!T107","v":0},{"$f":"INP_EBalance!U107","v":0},{"$f":"INP_EBalance!V107","v":0},{"$f":"INP_EBalance!W107","v":0},{"$f":"INP_EBalance!X107","v":0},{"$f":"INP_EBalance!Y107","v":0},{"$f":"INP_EBalance!Z107","v":0},{"$f":"INP_EBalance!AA107","v":0},{"$f":"INP_EBalance!AB107","v":0},{"$f":"INP_EBalance!AC107","v":0},{"$f":"INP_EBalance!AD107","v":0},{"$f":"INP_EBalance!AE107","v":0},{"$f":"INP_EBalance!AF107","v":0},{"$f":"INP_EBalance!AG107","v":0},{"$f":"INP_EBalance!AH107","v":0},{"$f":"INP_EBalance!AI107","v":0},{"$f":"INP_EBalance!AJ107","v":0},{"$f":"INP_EBalance!AK107","v":0},{"$f":"INP_EBalance!AL107","v":0},{"$f":"INP_EBalance!AM107","v":0},{"$f":"INP_EBalance!AN107","v":0},{"$f":"INP_EBalance!AO107","v":0},{"$f":"INP_EBalance!AP107","v":0},{"$f":"INP_EBalance!AQ107","v":0},{"$f":"INP_EBalance!AR107","v":0},{"$f":"INP_EBalance!AS107","v":0},{"$f":"INP_EBalance!AT107","v":0},{"$f":"INP_EBalance!AU107","v":0},{"$f":"INP_EBalance!AV107","v":0},{"$f":"INP_EBalance!AW107","v":0},{"$f":"INP_EBalance!AX107","v":0},{"$f":"INP_EBalance!AY107","v":0},{"$f":"INP_EBalance!AZ107","v":0},{"$f":"INP_EBalance!BA107","v":0},{"$f":"INP_EBalance!BB107","v":0},{"$f":"INP_EBalance!BC107","v":0},{"$f":"INP_EBalance!BD107","v":0},{"$f":"INP_EBalance!BE107","v":0},{"$f":"INP_EBalance!BF107","v":0},{"$f":"INP_EBalance!BG107","v":0},{"$f":"INP_EBalance!BH107","v":0},{"$f":"INP_EBalance!BI107","v":0},{"$f":"INP_EBalance!BJ107","v":0},{"$f":"INP_EBalance!BK107","v":0},{"$f":"INP_EBalance!BL107","v":0},{"$f":"INP_EBalance!BM107","v":0},{"$f":"INP_EBalance!BN107","v":0},{"$f":"INP_EBalance!BO107","v":0},{"$f":"INP_EBalance!BP107","v":0},{"$f":"INP_EBalance!BQ107","v":0},{"$f":"INP_EBalance!BR107","v":0},{"$f":"INP_EBalance!BS107","v":0},{"$f":"INP_EBalance!BT107","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$108","v":0},"kWh",null,{"$f":"INP_EBalance!$F$108","v":0},{"$f":"INP_EBalance!$G$108","v":0},null,null,0,null,{"$f":"INP_EBalance!M108","v":0},{"$f":"INP_EBalance!N108","v":0},{"$f":"INP_EBalance!O108","v":0},{"$f":"INP_EBalance!P108","v":0},{"$f":"INP_EBalance!Q108","v":0},{"$f":"INP_EBalance!R108","v":0},{"$f":"INP_EBalance!S108","v":0},{"$f":"INP_EBalance!T108","v":0},{"$f":"INP_EBalance!U108","v":0},{"$f":"INP_EBalance!V108","v":0},{"$f":"INP_EBalance!W108","v":0},{"$f":"INP_EBalance!X108","v":0},{"$f":"INP_EBalance!Y108","v":0},{"$f":"INP_EBalance!Z108","v":0},{"$f":"INP_EBalance!AA108","v":0},{"$f":"INP_EBalance!AB108","v":0},{"$f":"INP_EBalance!AC108","v":0},{"$f":"INP_EBalance!AD108","v":0},{"$f":"INP_EBalance!AE108","v":0},{"$f":"INP_EBalance!AF108","v":0},{"$f":"INP_EBalance!AG108","v":0},{"$f":"INP_EBalance!AH108","v":0},{"$f":"INP_EBalance!AI108","v":0},{"$f":"INP_EBalance!AJ108","v":0},{"$f":"INP_EBalance!AK108","v":0},{"$f":"INP_EBalance!AL108","v":0},{"$f":"INP_EBalance!AM108","v":0},{"$f":"INP_EBalance!AN108","v":0},{"$f":"INP_EBalance!AO108","v":0},{"$f":"INP_EBalance!AP108","v":0},{"$f":"INP_EBalance!AQ108","v":0},{"$f":"INP_EBalance!AR108","v":0},{"$f":"INP_EBalance!AS108","v":0},{"$f":"INP_EBalance!AT108","v":0},{"$f":"INP_EBalance!AU108","v":0},{"$f":"INP_EBalance!AV108","v":0},{"$f":"INP_EBalance!AW108","v":0},{"$f":"INP_EBalance!AX108","v":0},{"$f":"INP_EBalance!AY108","v":0},{"$f":"INP_EBalance!AZ108","v":0},{"$f":"INP_EBalance!BA108","v":0},{"$f":"INP_EBalance!BB108","v":0},{"$f":"INP_EBalance!BC108","v":0},{"$f":"INP_EBalance!BD108","v":0},{"$f":"INP_EBalance!BE108","v":0},{"$f":"INP_EBalance!BF108","v":0},{"$f":"INP_EBalance!BG108","v":0},{"$f":"INP_EBalance!BH108","v":0},{"$f":"INP_EBalance!BI108","v":0},{"$f":"INP_EBalance!BJ108","v":0},{"$f":"INP_EBalance!BK108","v":0},{"$f":"INP_EBalance!BL108","v":0},{"$f":"INP_EBalance!BM108","v":0},{"$f":"INP_EBalance!BN108","v":0},{"$f":"INP_EBalance!BO108","v":0},{"$f":"INP_EBalance!BP108","v":0},{"$f":"INP_EBalance!BQ108","v":0},{"$f":"INP_EBalance!BR108","v":0},{"$f":"INP_EBalance!BS108","v":0},{"$f":"INP_EBalance!BT108","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$109","v":0},"kWh",null,{"$f":"INP_EBalance!$F$109","v":0},{"$f":"INP_EBalance!$G$109","v":0},null,null,0,null,{"$f":"INP_EBalance!M109","v":0},{"$f":"INP_EBalance!N109","v":0},{"$f":"INP_EBalance!O109","v":0},{"$f":"INP_EBalance!P109","v":0},{"$f":"INP_EBalance!Q109","v":0},{"$f":"INP_EBalance!R109","v":0},{"$f":"INP_EBalance!S109","v":0},{"$f":"INP_EBalance!T109","v":0},{"$f":"INP_EBalance!U109","v":0},{"$f":"INP_EBalance!V109","v":0},{"$f":"INP_EBalance!W109","v":0},{"$f":"INP_EBalance!X109","v":0},{"$f":"INP_EBalance!Y109","v":0},{"$f":"INP_EBalance!Z109","v":0},{"$f":"INP_EBalance!AA109","v":0},{"$f":"INP_EBalance!AB109","v":0},{"$f":"INP_EBalance!AC109","v":0},{"$f":"INP_EBalance!AD109","v":0},{"$f":"INP_EBalance!AE109","v":0},{"$f":"INP_EBalance!AF109","v":0},{"$f":"INP_EBalance!AG109","v":0},{"$f":"INP_EBalance!AH109","v":0},{"$f":"INP_EBalance!AI109","v":0},{"$f":"INP_EBalance!AJ109","v":0},{"$f":"INP_EBalance!AK109","v":0},{"$f":"INP_EBalance!AL109","v":0},{"$f":"INP_EBalance!AM109","v":0},{"$f":"INP_EBalance!AN109","v":0},{"$f":"INP_EBalance!AO109","v":0},{"$f":"INP_EBalance!AP109","v":0},{"$f":"INP_EBalance!AQ109","v":0},{"$f":"INP_EBalance!AR109","v":0},{"$f":"INP_EBalance!AS109","v":0},{"$f":"INP_EBalance!AT109","v":0},{"$f":"INP_EBalance!AU109","v":0},{"$f":"INP_EBalance!AV109","v":0},{"$f":"INP_EBalance!AW109","v":0},{"$f":"INP_EBalance!AX109","v":0},{"$f":"INP_EBalance!AY109","v":0},{"$f":"INP_EBalance!AZ109","v":0},{"$f":"INP_EBalance!BA109","v":0},{"$f":"INP_EBalance!BB109","v":0},{"$f":"INP_EBalance!BC109","v":0},{"$f":"INP_EBalance!BD109","v":0},{"$f":"INP_EBalance!BE109","v":0},{"$f":"INP_EBalance!BF109","v":0},{"$f":"INP_EBalance!BG109","v":0},{"$f":"INP_EBalance!BH109","v":0},{"$f":"INP_EBalance!BI109","v":0},{"$f":"INP_EBalance!BJ109","v":0},{"$f":"INP_EBalance!BK109","v":0},{"$f":"INP_EBalance!BL109","v":0},{"$f":"INP_EBalance!BM109","v":0},{"$f":"INP_EBalance!BN109","v":0},{"$f":"INP_EBalance!BO109","v":0},{"$f":"INP_EBalance!BP109","v":0},{"$f":"INP_EBalance!BQ109","v":0},{"$f":"INP_EBalance!BR109","v":0},{"$f":"INP_EBalance!BS109","v":0},{"$f":"INP_EBalance!BT109","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$110","v":0},"kWh",null,{"$f":"INP_EBalance!$F$110","v":0},{"$f":"INP_EBalance!$G$110","v":0},null,null,0,null,{"$f":"INP_EBalance!M110","v":0},{"$f":"INP_EBalance!N110","v":0},{"$f":"INP_EBalance!O110","v":0},{"$f":"INP_EBalance!P110","v":0},{"$f":"INP_EBalance!Q110","v":0},{"$f":"INP_EBalance!R110","v":0},{"$f":"INP_EBalance!S110","v":0},{"$f":"INP_EBalance!T110","v":0},{"$f":"INP_EBalance!U110","v":0},{"$f":"INP_EBalance!V110","v":0},{"$f":"INP_EBalance!W110","v":0},{"$f":"INP_EBalance!X110","v":0},{"$f":"INP_EBalance!Y110","v":0},{"$f":"INP_EBalance!Z110","v":0},{"$f":"INP_EBalance!AA110","v":0},{"$f":"INP_EBalance!AB110","v":0},{"$f":"INP_EBalance!AC110","v":0},{"$f":"INP_EBalance!AD110","v":0},{"$f":"INP_EBalance!AE110","v":0},{"$f":"INP_EBalance!AF110","v":0},{"$f":"INP_EBalance!AG110","v":0},{"$f":"INP_EBalance!AH110","v":0},{"$f":"INP_EBalance!AI110","v":0},{"$f":"INP_EBalance!AJ110","v":0},{"$f":"INP_EBalance!AK110","v":0},{"$f":"INP_EBalance!AL110","v":0},{"$f":"INP_EBalance!AM110","v":0},{"$f":"INP_EBalance!AN110","v":0},{"$f":"INP_EBalance!AO110","v":0},{"$f":"INP_EBalance!AP110","v":0},{"$f":"INP_EBalance!AQ110","v":0},{"$f":"INP_EBalance!AR110","v":0},{"$f":"INP_EBalance!AS110","v":0},{"$f":"INP_EBalance!AT110","v":0},{"$f":"INP_EBalance!AU110","v":0},{"$f":"INP_EBalance!AV110","v":0},{"$f":"INP_EBalance!AW110","v":0},{"$f":"INP_EBalance!AX110","v":0},{"$f":"INP_EBalance!AY110","v":0},{"$f":"INP_EBalance!AZ110","v":0},{"$f":"INP_EBalance!BA110","v":0},{"$f":"INP_EBalance!BB110","v":0},{"$f":"INP_EBalance!BC110","v":0},{"$f":"INP_EBalance!BD110","v":0},{"$f":"INP_EBalance!BE110","v":0},{"$f":"INP_EBalance!BF110","v":0},{"$f":"INP_EBalance!BG110","v":0},{"$f":"INP_EBalance!BH110","v":0},{"$f":"INP_EBalance!BI110","v":0},{"$f":"INP_EBalance!BJ110","v":0},{"$f":"INP_EBalance!BK110","v":0},{"$f":"INP_EBalance!BL110","v":0},{"$f":"INP_EBalance!BM110","v":0},{"$f":"INP_EBalance!BN110","v":0},{"$f":"INP_EBalance!BO110","v":0},{"$f":"INP_EBalance!BP110","v":0},{"$f":"INP_EBalance!BQ110","v":0},{"$f":"INP_EBalance!BR110","v":0},{"$f":"INP_EBalance!BS110","v":0},{"$f":"INP_EBalance!BT110","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$111","v":0},"kWh",null,{"$f":"INP_EBalance!$F$111","v":0},{"$f":"INP_EBalance!$G$111","v":0},null,null,0,null,{"$f":"INP_EBalance!M111","v":0},{"$f":"INP_EBalance!N111","v":0},{"$f":"INP_EBalance!O111","v":0},{"$f":"INP_EBalance!P111","v":0},{"$f":"INP_EBalance!Q111","v":0},{"$f":"INP_EBalance!R111","v":0},{"$f":"INP_EBalance!S111","v":0},{"$f":"INP_EBalance!T111","v":0},{"$f":"INP_EBalance!U111","v":0},{"$f":"INP_EBalance!V111","v":0},{"$f":"INP_EBalance!W111","v":0},{"$f":"INP_EBalance!X111","v":0},{"$f":"INP_EBalance!Y111","v":0},{"$f":"INP_EBalance!Z111","v":0},{"$f":"INP_EBalance!AA111","v":0},{"$f":"INP_EBalance!AB111","v":0},{"$f":"INP_EBalance!AC111","v":0},{"$f":"INP_EBalance!AD111","v":0},{"$f":"INP_EBalance!AE111","v":0},{"$f":"INP_EBalance!AF111","v":0},{"$f":"INP_EBalance!AG111","v":0},{"$f":"INP_EBalance!AH111","v":0},{"$f":"INP_EBalance!AI111","v":0},{"$f":"INP_EBalance!AJ111","v":0},{"$f":"INP_EBalance!AK111","v":0},{"$f":"INP_EBalance!AL111","v":0},{"$f":"INP_EBalance!AM111","v":0},{"$f":"INP_EBalance!AN111","v":0},{"$f":"INP_EBalance!AO111","v":0},{"$f":"INP_EBalance!AP111","v":0},{"$f":"INP_EBalance!AQ111","v":0},{"$f":"INP_EBalance!AR111","v":0},{"$f":"INP_EBalance!AS111","v":0},{"$f":"INP_EBalance!AT111","v":0},{"$f":"INP_EBalance!AU111","v":0},{"$f":"INP_EBalance!AV111","v":0},{"$f":"INP_EBalance!AW111","v":0},{"$f":"INP_EBalance!AX111","v":0},{"$f":"INP_EBalance!AY111","v":0},{"$f":"INP_EBalance!AZ111","v":0},{"$f":"INP_EBalance!BA111","v":0},{"$f":"INP_EBalance!BB111","v":0},{"$f":"INP_EBalance!BC111","v":0},{"$f":"INP_EBalance!BD111","v":0},{"$f":"INP_EBalance!BE111","v":0},{"$f":"INP_EBalance!BF111","v":0},{"$f":"INP_EBalance!BG111","v":0},{"$f":"INP_EBalance!BH111","v":0},{"$f":"INP_EBalance!BI111","v":0},{"$f":"INP_EBalance!BJ111","v":0},{"$f":"INP_EBalance!BK111","v":0},{"$f":"INP_EBalance!BL111","v":0},{"$f":"INP_EBalance!BM111","v":0},{"$f":"INP_EBalance!BN111","v":0},{"$f":"INP_EBalance!BO111","v":0},{"$f":"INP_EBalance!BP111","v":0},{"$f":"INP_EBalance!BQ111","v":0},{"$f":"INP_EBalance!BR111","v":0},{"$f":"INP_EBalance!BS111","v":0},{"$f":"INP_EBalance!BT111","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$112","v":0},"kWh",null,{"$f":"INP_EBalance!$F$112","v":0},{"$f":"INP_EBalance!$G$112","v":0},null,null,0,null,{"$f":"INP_EBalance!M112","v":0},{"$f":"INP_EBalance!N112","v":0},{"$f":"INP_EBalance!O112","v":0},{"$f":"INP_EBalance!P112","v":0},{"$f":"INP_EBalance!Q112","v":0},{"$f":"INP_EBalance!R112","v":0},{"$f":"INP_EBalance!S112","v":0},{"$f":"INP_EBalance!T112","v":0},{"$f":"INP_EBalance!U112","v":0},{"$f":"INP_EBalance!V112","v":0},{"$f":"INP_EBalance!W112","v":0},{"$f":"INP_EBalance!X112","v":0},{"$f":"INP_EBalance!Y112","v":0},{"$f":"INP_EBalance!Z112","v":0},{"$f":"INP_EBalance!AA112","v":0},{"$f":"INP_EBalance!AB112","v":0},{"$f":"INP_EBalance!AC112","v":0},{"$f":"INP_EBalance!AD112","v":0},{"$f":"INP_EBalance!AE112","v":0},{"$f":"INP_EBalance!AF112","v":0},{"$f":"INP_EBalance!AG112","v":0},{"$f":"INP_EBalance!AH112","v":0},{"$f":"INP_EBalance!AI112","v":0},{"$f":"INP_EBalance!AJ112","v":0},{"$f":"INP_EBalance!AK112","v":0},{"$f":"INP_EBalance!AL112","v":0},{"$f":"INP_EBalance!AM112","v":0},{"$f":"INP_EBalance!AN112","v":0},{"$f":"INP_EBalance!AO112","v":0},{"$f":"INP_EBalance!AP112","v":0},{"$f":"INP_EBalance!AQ112","v":0},{"$f":"INP_EBalance!AR112","v":0},{"$f":"INP_EBalance!AS112","v":0},{"$f":"INP_EBalance!AT112","v":0},{"$f":"INP_EBalance!AU112","v":0},{"$f":"INP_EBalance!AV112","v":0},{"$f":"INP_EBalance!AW112","v":0},{"$f":"INP_EBalance!AX112","v":0},{"$f":"INP_EBalance!AY112","v":0},{"$f":"INP_EBalance!AZ112","v":0},{"$f":"INP_EBalance!BA112","v":0},{"$f":"INP_EBalance!BB112","v":0},{"$f":"INP_EBalance!BC112","v":0},{"$f":"INP_EBalance!BD112","v":0},{"$f":"INP_EBalance!BE112","v":0},{"$f":"INP_EBalance!BF112","v":0},{"$f":"INP_EBalance!BG112","v":0},{"$f":"INP_EBalance!BH112","v":0},{"$f":"INP_EBalance!BI112","v":0},{"$f":"INP_EBalance!BJ112","v":0},{"$f":"INP_EBalance!BK112","v":0},{"$f":"INP_EBalance!BL112","v":0},{"$f":"INP_EBalance!BM112","v":0},{"$f":"INP_EBalance!BN112","v":0},{"$f":"INP_EBalance!BO112","v":0},{"$f":"INP_EBalance!BP112","v":0},{"$f":"INP_EBalance!BQ112","v":0},{"$f":"INP_EBalance!BR112","v":0},{"$f":"INP_EBalance!BS112","v":0},{"$f":"INP_EBalance!BT112","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$113","v":0},"kWh",null,{"$f":"INP_EBalance!$F$113","v":0},{"$f":"INP_EBalance!$G$113","v":0},null,null,0,null,{"$f":"INP_EBalance!M113","v":0},{"$f":"INP_EBalance!N113","v":0},{"$f":"INP_EBalance!O113","v":0},{"$f":"INP_EBalance!P113","v":0},{"$f":"INP_EBalance!Q113","v":0},{"$f":"INP_EBalance!R113","v":0},{"$f":"INP_EBalance!S113","v":0},{"$f":"INP_EBalance!T113","v":0},{"$f":"INP_EBalance!U113","v":0},{"$f":"INP_EBalance!V113","v":0},{"$f":"INP_EBalance!W113","v":0},{"$f":"INP_EBalance!X113","v":0},{"$f":"INP_EBalance!Y113","v":0},{"$f":"INP_EBalance!Z113","v":0},{"$f":"INP_EBalance!AA113","v":0},{"$f":"INP_EBalance!AB113","v":0},{"$f":"INP_EBalance!AC113","v":0},{"$f":"INP_EBalance!AD113","v":0},{"$f":"INP_EBalance!AE113","v":0},{"$f":"INP_EBalance!AF113","v":0},{"$f":"INP_EBalance!AG113","v":0},{"$f":"INP_EBalance!AH113","v":0},{"$f":"INP_EBalance!AI113","v":0},{"$f":"INP_EBalance!AJ113","v":0},{"$f":"INP_EBalance!AK113","v":0},{"$f":"INP_EBalance!AL113","v":0},{"$f":"INP_EBalance!AM113","v":0},{"$f":"INP_EBalance!AN113","v":0},{"$f":"INP_EBalance!AO113","v":0},{"$f":"INP_EBalance!AP113","v":0},{"$f":"INP_EBalance!AQ113","v":0},{"$f":"INP_EBalance!AR113","v":0},{"$f":"INP_EBalance!AS113","v":0},{"$f":"INP_EBalance!AT113","v":0},{"$f":"INP_EBalance!AU113","v":0},{"$f":"INP_EBalance!AV113","v":0},{"$f":"INP_EBalance!AW113","v":0},{"$f":"INP_EBalance!AX113","v":0},{"$f":"INP_EBalance!AY113","v":0},{"$f":"INP_EBalance!AZ113","v":0},{"$f":"INP_EBalance!BA113","v":0},{"$f":"INP_EBalance!BB113","v":0},{"$f":"INP_EBalance!BC113","v":0},{"$f":"INP_EBalance!BD113","v":0},{"$f":"INP_EBalance!BE113","v":0},{"$f":"INP_EBalance!BF113","v":0},{"$f":"INP_EBalance!BG113","v":0},{"$f":"INP_EBalance!BH113","v":0},{"$f":"INP_EBalance!BI113","v":0},{"$f":"INP_EBalance!BJ113","v":0},{"$f":"INP_EBalance!BK113","v":0},{"$f":"INP_EBalance!BL113","v":0},{"$f":"INP_EBalance!BM113","v":0},{"$f":"INP_EBalance!BN113","v":0},{"$f":"INP_EBalance!BO113","v":0},{"$f":"INP_EBalance!BP113","v":0},{"$f":"INP_EBalance!BQ113","v":0},{"$f":"INP_EBalance!BR113","v":0},{"$f":"INP_EBalance!BS113","v":0},{"$f":"INP_EBalance!BT113","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$114","v":0},"kWh",null,{"$f":"INP_EBalance!$F$114","v":0},{"$f":"INP_EBalance!$G$114","v":0},null,null,0,null,{"$f":"INP_EBalance!M114","v":0},{"$f":"INP_EBalance!N114","v":0},{"$f":"INP_EBalance!O114","v":0},{"$f":"INP_EBalance!P114","v":0},{"$f":"INP_EBalance!Q114","v":0},{"$f":"INP_EBalance!R114","v":0},{"$f":"INP_EBalance!S114","v":0},{"$f":"INP_EBalance!T114","v":0},{"$f":"INP_EBalance!U114","v":0},{"$f":"INP_EBalance!V114","v":0},{"$f":"INP_EBalance!W114","v":0},{"$f":"INP_EBalance!X114","v":0},{"$f":"INP_EBalance!Y114","v":0},{"$f":"INP_EBalance!Z114","v":0},{"$f":"INP_EBalance!AA114","v":0},{"$f":"INP_EBalance!AB114","v":0},{"$f":"INP_EBalance!AC114","v":0},{"$f":"INP_EBalance!AD114","v":0},{"$f":"INP_EBalance!AE114","v":0},{"$f":"INP_EBalance!AF114","v":0},{"$f":"INP_EBalance!AG114","v":0},{"$f":"INP_EBalance!AH114","v":0},{"$f":"INP_EBalance!AI114","v":0},{"$f":"INP_EBalance!AJ114","v":0},{"$f":"INP_EBalance!AK114","v":0},{"$f":"INP_EBalance!AL114","v":0},{"$f":"INP_EBalance!AM114","v":0},{"$f":"INP_EBalance!AN114","v":0},{"$f":"INP_EBalance!AO114","v":0},{"$f":"INP_EBalance!AP114","v":0},{"$f":"INP_EBalance!AQ114","v":0},{"$f":"INP_EBalance!AR114","v":0},{"$f":"INP_EBalance!AS114","v":0},{"$f":"INP_EBalance!AT114","v":0},{"$f":"INP_EBalance!AU114","v":0},{"$f":"INP_EBalance!AV114","v":0},{"$f":"INP_EBalance!AW114","v":0},{"$f":"INP_EBalance!AX114","v":0},{"$f":"INP_EBalance!AY114","v":0},{"$f":"INP_EBalance!AZ114","v":0},{"$f":"INP_EBalance!BA114","v":0},{"$f":"INP_EBalance!BB114","v":0},{"$f":"INP_EBalance!BC114","v":0},{"$f":"INP_EBalance!BD114","v":0},{"$f":"INP_EBalance!BE114","v":0},{"$f":"INP_EBalance!BF114","v":0},{"$f":"INP_EBalance!BG114","v":0},{"$f":"INP_EBalance!BH114","v":0},{"$f":"INP_EBalance!BI114","v":0},{"$f":"INP_EBalance!BJ114","v":0},{"$f":"INP_EBalance!BK114","v":0},{"$f":"INP_EBalance!BL114","v":0},{"$f":"INP_EBalance!BM114","v":0},{"$f":"INP_EBalance!BN114","v":0},{"$f":"INP_EBalance!BO114","v":0},{"$f":"INP_EBalance!BP114","v":0},{"$f":"INP_EBalance!BQ114","v":0},{"$f":"INP_EBalance!BR114","v":0},{"$f":"INP_EBalance!BS114","v":0},{"$f":"INP_EBalance!BT114","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$115","v":0},"kWh",null,{"$f":"INP_EBalance!$F$115","v":0},{"$f":"INP_EBalance!$G$115","v":0},null,null,0,null,{"$f":"INP_EBalance!M115","v":0},{"$f":"INP_EBalance!N115","v":0},{"$f":"INP_EBalance!O115","v":0},{"$f":"INP_EBalance!P115","v":0},{"$f":"INP_EBalance!Q115","v":0},{"$f":"INP_EBalance!R115","v":0},{"$f":"INP_EBalance!S115","v":0},{"$f":"INP_EBalance!T115","v":0},{"$f":"INP_EBalance!U115","v":0},{"$f":"INP_EBalance!V115","v":0},{"$f":"INP_EBalance!W115","v":0},{"$f":"INP_EBalance!X115","v":0},{"$f":"INP_EBalance!Y115","v":0},{"$f":"INP_EBalance!Z115","v":0},{"$f":"INP_EBalance!AA115","v":0},{"$f":"INP_EBalance!AB115","v":0},{"$f":"INP_EBalance!AC115","v":0},{"$f":"INP_EBalance!AD115","v":0},{"$f":"INP_EBalance!AE115","v":0},{"$f":"INP_EBalance!AF115","v":0},{"$f":"INP_EBalance!AG115","v":0},{"$f":"INP_EBalance!AH115","v":0},{"$f":"INP_EBalance!AI115","v":0},{"$f":"INP_EBalance!AJ115","v":0},{"$f":"INP_EBalance!AK115","v":0},{"$f":"INP_EBalance!AL115","v":0},{"$f":"INP_EBalance!AM115","v":0},{"$f":"INP_EBalance!AN115","v":0},{"$f":"INP_EBalance!AO115","v":0},{"$f":"INP_EBalance!AP115","v":0},{"$f":"INP_EBalance!AQ115","v":0},{"$f":"INP_EBalance!AR115","v":0},{"$f":"INP_EBalance!AS115","v":0},{"$f":"INP_EBalance!AT115","v":0},{"$f":"INP_EBalance!AU115","v":0},{"$f":"INP_EBalance!AV115","v":0},{"$f":"INP_EBalance!AW115","v":0},{"$f":"INP_EBalance!AX115","v":0},{"$f":"INP_EBalance!AY115","v":0},{"$f":"INP_EBalance!AZ115","v":0},{"$f":"INP_EBalance!BA115","v":0},{"$f":"INP_EBalance!BB115","v":0},{"$f":"INP_EBalance!BC115","v":0},{"$f":"INP_EBalance!BD115","v":0},{"$f":"INP_EBalance!BE115","v":0},{"$f":"INP_EBalance!BF115","v":0},{"$f":"INP_EBalance!BG115","v":0},{"$f":"INP_EBalance!BH115","v":0},{"$f":"INP_EBalance!BI115","v":0},{"$f":"INP_EBalance!BJ115","v":0},{"$f":"INP_EBalance!BK115","v":0},{"$f":"INP_EBalance!BL115","v":0},{"$f":"INP_EBalance!BM115","v":0},{"$f":"INP_EBalance!BN115","v":0},{"$f":"INP_EBalance!BO115","v":0},{"$f":"INP_EBalance!BP115","v":0},{"$f":"INP_EBalance!BQ115","v":0},{"$f":"INP_EBalance!BR115","v":0},{"$f":"INP_EBalance!BS115","v":0},{"$f":"INP_EBalance!BT115","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$116","v":0},"kWh",null,{"$f":"INP_EBalance!$F$116","v":0},{"$f":"INP_EBalance!$G$116","v":0},null,null,0,null,{"$f":"INP_EBalance!M116","v":0},{"$f":"INP_EBalance!N116","v":0},{"$f":"INP_EBalance!O116","v":0},{"$f":"INP_EBalance!P116","v":0},{"$f":"INP_EBalance!Q116","v":0},{"$f":"INP_EBalance!R116","v":0},{"$f":"INP_EBalance!S116","v":0},{"$f":"INP_EBalance!T116","v":0},{"$f":"INP_EBalance!U116","v":0},{"$f":"INP_EBalance!V116","v":0},{"$f":"INP_EBalance!W116","v":0},{"$f":"INP_EBalance!X116","v":0},{"$f":"INP_EBalance!Y116","v":0},{"$f":"INP_EBalance!Z116","v":0},{"$f":"INP_EBalance!AA116","v":0},{"$f":"INP_EBalance!AB116","v":0},{"$f":"INP_EBalance!AC116","v":0},{"$f":"INP_EBalance!AD116","v":0},{"$f":"INP_EBalance!AE116","v":0},{"$f":"INP_EBalance!AF116","v":0},{"$f":"INP_EBalance!AG116","v":0},{"$f":"INP_EBalance!AH116","v":0},{"$f":"INP_EBalance!AI116","v":0},{"$f":"INP_EBalance!AJ116","v":0},{"$f":"INP_EBalance!AK116","v":0},{"$f":"INP_EBalance!AL116","v":0},{"$f":"INP_EBalance!AM116","v":0},{"$f":"INP_EBalance!AN116","v":0},{"$f":"INP_EBalance!AO116","v":0},{"$f":"INP_EBalance!AP116","v":0},{"$f":"INP_EBalance!AQ116","v":0},{"$f":"INP_EBalance!AR116","v":0},{"$f":"INP_EBalance!AS116","v":0},{"$f":"INP_EBalance!AT116","v":0},{"$f":"INP_EBalance!AU116","v":0},{"$f":"INP_EBalance!AV116","v":0},{"$f":"INP_EBalance!AW116","v":0},{"$f":"INP_EBalance!AX116","v":0},{"$f":"INP_EBalance!AY116","v":0},{"$f":"INP_EBalance!AZ116","v":0},{"$f":"INP_EBalance!BA116","v":0},{"$f":"INP_EBalance!BB116","v":0},{"$f":"INP_EBalance!BC116","v":0},{"$f":"INP_EBalance!BD116","v":0},{"$f":"INP_EBalance!BE116","v":0},{"$f":"INP_EBalance!BF116","v":0},{"$f":"INP_EBalance!BG116","v":0},{"$f":"INP_EBalance!BH116","v":0},{"$f":"INP_EBalance!BI116","v":0},{"$f":"INP_EBalance!BJ116","v":0},{"$f":"INP_EBalance!BK116","v":0},{"$f":"INP_EBalance!BL116","v":0},{"$f":"INP_EBalance!BM116","v":0},{"$f":"INP_EBalance!BN116","v":0},{"$f":"INP_EBalance!BO116","v":0},{"$f":"INP_EBalance!BP116","v":0},{"$f":"INP_EBalance!BQ116","v":0},{"$f":"INP_EBalance!BR116","v":0},{"$f":"INP_EBalance!BS116","v":0},{"$f":"INP_EBalance!BT116","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$117","v":0},"kWh",null,{"$f":"INP_EBalance!$F$117","v":0},{"$f":"INP_EBalance!$G$117","v":0},null,null,0,null,{"$f":"INP_EBalance!M117","v":0},{"$f":"INP_EBalance!N117","v":0},{"$f":"INP_EBalance!O117","v":0},{"$f":"INP_EBalance!P117","v":0},{"$f":"INP_EBalance!Q117","v":0},{"$f":"INP_EBalance!R117","v":0},{"$f":"INP_EBalance!S117","v":0},{"$f":"INP_EBalance!T117","v":0},{"$f":"INP_EBalance!U117","v":0},{"$f":"INP_EBalance!V117","v":0},{"$f":"INP_EBalance!W117","v":0},{"$f":"INP_EBalance!X117","v":0},{"$f":"INP_EBalance!Y117","v":0},{"$f":"INP_EBalance!Z117","v":0},{"$f":"INP_EBalance!AA117","v":0},{"$f":"INP_EBalance!AB117","v":0},{"$f":"INP_EBalance!AC117","v":0},{"$f":"INP_EBalance!AD117","v":0},{"$f":"INP_EBalance!AE117","v":0},{"$f":"INP_EBalance!AF117","v":0},{"$f":"INP_EBalance!AG117","v":0},{"$f":"INP_EBalance!AH117","v":0},{"$f":"INP_EBalance!AI117","v":0},{"$f":"INP_EBalance!AJ117","v":0},{"$f":"INP_EBalance!AK117","v":0},{"$f":"INP_EBalance!AL117","v":0},{"$f":"INP_EBalance!AM117","v":0},{"$f":"INP_EBalance!AN117","v":0},{"$f":"INP_EBalance!AO117","v":0},{"$f":"INP_EBalance!AP117","v":0},{"$f":"INP_EBalance!AQ117","v":0},{"$f":"INP_EBalance!AR117","v":0},{"$f":"INP_EBalance!AS117","v":0},{"$f":"INP_EBalance!AT117","v":0},{"$f":"INP_EBalance!AU117","v":0},{"$f":"INP_EBalance!AV117","v":0},{"$f":"INP_EBalance!AW117","v":0},{"$f":"INP_EBalance!AX117","v":0},{"$f":"INP_EBalance!AY117","v":0},{"$f":"INP_EBalance!AZ117","v":0},{"$f":"INP_EBalance!BA117","v":0},{"$f":"INP_EBalance!BB117","v":0},{"$f":"INP_EBalance!BC117","v":0},{"$f":"INP_EBalance!BD117","v":0},{"$f":"INP_EBalance!BE117","v":0},{"$f":"INP_EBalance!BF117","v":0},{"$f":"INP_EBalance!BG117","v":0},{"$f":"INP_EBalance!BH117","v":0},{"$f":"INP_EBalance!BI117","v":0},{"$f":"INP_EBalance!BJ117","v":0},{"$f":"INP_EBalance!BK117","v":0},{"$f":"INP_EBalance!BL117","v":0},{"$f":"INP_EBalance!BM117","v":0},{"$f":"INP_EBalance!BN117","v":0},{"$f":"INP_EBalance!BO117","v":0},{"$f":"INP_EBalance!BP117","v":0},{"$f":"INP_EBalance!BQ117","v":0},{"$f":"INP_EBalance!BR117","v":0},{"$f":"INP_EBalance!BS117","v":0},{"$f":"INP_EBalance!BT117","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$118","v":0},"kWh",null,{"$f":"INP_EBalance!$F$118","v":0},{"$f":"INP_EBalance!$G$118","v":0},null,null,0,null,{"$f":"INP_EBalance!M118","v":0},{"$f":"INP_EBalance!N118","v":0},{"$f":"INP_EBalance!O118","v":0},{"$f":"INP_EBalance!P118","v":0},{"$f":"INP_EBalance!Q118","v":0},{"$f":"INP_EBalance!R118","v":0},{"$f":"INP_EBalance!S118","v":0},{"$f":"INP_EBalance!T118","v":0},{"$f":"INP_EBalance!U118","v":0},{"$f":"INP_EBalance!V118","v":0},{"$f":"INP_EBalance!W118","v":0},{"$f":"INP_EBalance!X118","v":0},{"$f":"INP_EBalance!Y118","v":0},{"$f":"INP_EBalance!Z118","v":0},{"$f":"INP_EBalance!AA118","v":0},{"$f":"INP_EBalance!AB118","v":0},{"$f":"INP_EBalance!AC118","v":0},{"$f":"INP_EBalance!AD118","v":0},{"$f":"INP_EBalance!AE118","v":0},{"$f":"INP_EBalance!AF118","v":0},{"$f":"INP_EBalance!AG118","v":0},{"$f":"INP_EBalance!AH118","v":0},{"$f":"INP_EBalance!AI118","v":0},{"$f":"INP_EBalance!AJ118","v":0},{"$f":"INP_EBalance!AK118","v":0},{"$f":"INP_EBalance!AL118","v":0},{"$f":"INP_EBalance!AM118","v":0},{"$f":"INP_EBalance!AN118","v":0},{"$f":"INP_EBalance!AO118","v":0},{"$f":"INP_EBalance!AP118","v":0},{"$f":"INP_EBalance!AQ118","v":0},{"$f":"INP_EBalance!AR118","v":0},{"$f":"INP_EBalance!AS118","v":0},{"$f":"INP_EBalance!AT118","v":0},{"$f":"INP_EBalance!AU118","v":0},{"$f":"INP_EBalance!AV118","v":0},{"$f":"INP_EBalance!AW118","v":0},{"$f":"INP_EBalance!AX118","v":0},{"$f":"INP_EBalance!AY118","v":0},{"$f":"INP_EBalance!AZ118","v":0},{"$f":"INP_EBalance!BA118","v":0},{"$f":"INP_EBalance!BB118","v":0},{"$f":"INP_EBalance!BC118","v":0},{"$f":"INP_EBalance!BD118","v":0},{"$f":"INP_EBalance!BE118","v":0},{"$f":"INP_EBalance!BF118","v":0},{"$f":"INP_EBalance!BG118","v":0},{"$f":"INP_EBalance!BH118","v":0},{"$f":"INP_EBalance!BI118","v":0},{"$f":"INP_EBalance!BJ118","v":0},{"$f":"INP_EBalance!BK118","v":0},{"$f":"INP_EBalance!BL118","v":0},{"$f":"INP_EBalance!BM118","v":0},{"$f":"INP_EBalance!BN118","v":0},{"$f":"INP_EBalance!BO118","v":0},{"$f":"INP_EBalance!BP118","v":0},{"$f":"INP_EBalance!BQ118","v":0},{"$f":"INP_EBalance!BR118","v":0},{"$f":"INP_EBalance!BS118","v":0},{"$f":"INP_EBalance!BT118","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$119","v":0},"kWh",null,{"$f":"INP_EBalance!$F$119","v":0},{"$f":"INP_EBalance!$G$119","v":0},null,null,0,null,{"$f":"INP_EBalance!M119","v":0},{"$f":"INP_EBalance!N119","v":0},{"$f":"INP_EBalance!O119","v":0},{"$f":"INP_EBalance!P119","v":0},{"$f":"INP_EBalance!Q119","v":0},{"$f":"INP_EBalance!R119","v":0},{"$f":"INP_EBalance!S119","v":0},{"$f":"INP_EBalance!T119","v":0},{"$f":"INP_EBalance!U119","v":0},{"$f":"INP_EBalance!V119","v":0},{"$f":"INP_EBalance!W119","v":0},{"$f":"INP_EBalance!X119","v":0},{"$f":"INP_EBalance!Y119","v":0},{"$f":"INP_EBalance!Z119","v":0},{"$f":"INP_EBalance!AA119","v":0},{"$f":"INP_EBalance!AB119","v":0},{"$f":"INP_EBalance!AC119","v":0},{"$f":"INP_EBalance!AD119","v":0},{"$f":"INP_EBalance!AE119","v":0},{"$f":"INP_EBalance!AF119","v":0},{"$f":"INP_EBalance!AG119","v":0},{"$f":"INP_EBalance!AH119","v":0},{"$f":"INP_EBalance!AI119","v":0},{"$f":"INP_EBalance!AJ119","v":0},{"$f":"INP_EBalance!AK119","v":0},{"$f":"INP_EBalance!AL119","v":0},{"$f":"INP_EBalance!AM119","v":0},{"$f":"INP_EBalance!AN119","v":0},{"$f":"INP_EBalance!AO119","v":0},{"$f":"INP_EBalance!AP119","v":0},{"$f":"INP_EBalance!AQ119","v":0},{"$f":"INP_EBalance!AR119","v":0},{"$f":"INP_EBalance!AS119","v":0},{"$f":"INP_EBalance!AT119","v":0},{"$f":"INP_EBalance!AU119","v":0},{"$f":"INP_EBalance!AV119","v":0},{"$f":"INP_EBalance!AW119","v":0},{"$f":"INP_EBalance!AX119","v":0},{"$f":"INP_EBalance!AY119","v":0},{"$f":"INP_EBalance!AZ119","v":0},{"$f":"INP_EBalance!BA119","v":0},{"$f":"INP_EBalance!BB119","v":0},{"$f":"INP_EBalance!BC119","v":0},{"$f":"INP_EBalance!BD119","v":0},{"$f":"INP_EBalance!BE119","v":0},{"$f":"INP_EBalance!BF119","v":0},{"$f":"INP_EBalance!BG119","v":0},{"$f":"INP_EBalance!BH119","v":0},{"$f":"INP_EBalance!BI119","v":0},{"$f":"INP_EBalance!BJ119","v":0},{"$f":"INP_EBalance!BK119","v":0},{"$f":"INP_EBalance!BL119","v":0},{"$f":"INP_EBalance!BM119","v":0},{"$f":"INP_EBalance!BN119","v":0},{"$f":"INP_EBalance!BO119","v":0},{"$f":"INP_EBalance!BP119","v":0},{"$f":"INP_EBalance!BQ119","v":0},{"$f":"INP_EBalance!BR119","v":0},{"$f":"INP_EBalance!BS119","v":0},{"$f":"INP_EBalance!BT119","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$120","v":0},"kWh",null,{"$f":"INP_EBalance!$F$120","v":0},{"$f":"INP_EBalance!$G$120","v":0},null,null,0,null,{"$f":"INP_EBalance!M120","v":0},{"$f":"INP_EBalance!N120","v":0},{"$f":"INP_EBalance!O120","v":0},{"$f":"INP_EBalance!P120","v":0},{"$f":"INP_EBalance!Q120","v":0},{"$f":"INP_EBalance!R120","v":0},{"$f":"INP_EBalance!S120","v":0},{"$f":"INP_EBalance!T120","v":0},{"$f":"INP_EBalance!U120","v":0},{"$f":"INP_EBalance!V120","v":0},{"$f":"INP_EBalance!W120","v":0},{"$f":"INP_EBalance!X120","v":0},{"$f":"INP_EBalance!Y120","v":0},{"$f":"INP_EBalance!Z120","v":0},{"$f":"INP_EBalance!AA120","v":0},{"$f":"INP_EBalance!AB120","v":0},{"$f":"INP_EBalance!AC120","v":0},{"$f":"INP_EBalance!AD120","v":0},{"$f":"INP_EBalance!AE120","v":0},{"$f":"INP_EBalance!AF120","v":0},{"$f":"INP_EBalance!AG120","v":0},{"$f":"INP_EBalance!AH120","v":0},{"$f":"INP_EBalance!AI120","v":0},{"$f":"INP_EBalance!AJ120","v":0},{"$f":"INP_EBalance!AK120","v":0},{"$f":"INP_EBalance!AL120","v":0},{"$f":"INP_EBalance!AM120","v":0},{"$f":"INP_EBalance!AN120","v":0},{"$f":"INP_EBalance!AO120","v":0},{"$f":"INP_EBalance!AP120","v":0},{"$f":"INP_EBalance!AQ120","v":0},{"$f":"INP_EBalance!AR120","v":0},{"$f":"INP_EBalance!AS120","v":0},{"$f":"INP_EBalance!AT120","v":0},{"$f":"INP_EBalance!AU120","v":0},{"$f":"INP_EBalance!AV120","v":0},{"$f":"INP_EBalance!AW120","v":0},{"$f":"INP_EBalance!AX120","v":0},{"$f":"INP_EBalance!AY120","v":0},{"$f":"INP_EBalance!AZ120","v":0},{"$f":"INP_EBalance!BA120","v":0},{"$f":"INP_EBalance!BB120","v":0},{"$f":"INP_EBalance!BC120","v":0},{"$f":"INP_EBalance!BD120","v":0},{"$f":"INP_EBalance!BE120","v":0},{"$f":"INP_EBalance!BF120","v":0},{"$f":"INP_EBalance!BG120","v":0},{"$f":"INP_EBalance!BH120","v":0},{"$f":"INP_EBalance!BI120","v":0},{"$f":"INP_EBalance!BJ120","v":0},{"$f":"INP_EBalance!BK120","v":0},{"$f":"INP_EBalance!BL120","v":0},{"$f":"INP_EBalance!BM120","v":0},{"$f":"INP_EBalance!BN120","v":0},{"$f":"INP_EBalance!BO120","v":0},{"$f":"INP_EBalance!BP120","v":0},{"$f":"INP_EBalance!BQ120","v":0},{"$f":"INP_EBalance!BR120","v":0},{"$f":"INP_EBalance!BS120","v":0},{"$f":"INP_EBalance!BT120","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$121","v":0},"kWh",null,{"$f":"INP_EBalance!$F$121","v":0},{"$f":"INP_EBalance!$G$121","v":0},null,null,0,null,{"$f":"INP_EBalance!M121","v":0},{"$f":"INP_EBalance!N121","v":0},{"$f":"INP_EBalance!O121","v":0},{"$f":"INP_EBalance!P121","v":0},{"$f":"INP_EBalance!Q121","v":0},{"$f":"INP_EBalance!R121","v":0},{"$f":"INP_EBalance!S121","v":0},{"$f":"INP_EBalance!T121","v":0},{"$f":"INP_EBalance!U121","v":0},{"$f":"INP_EBalance!V121","v":0},{"$f":"INP_EBalance!W121","v":0},{"$f":"INP_EBalance!X121","v":0},{"$f":"INP_EBalance!Y121","v":0},{"$f":"INP_EBalance!Z121","v":0},{"$f":"INP_EBalance!AA121","v":0},{"$f":"INP_EBalance!AB121","v":0},{"$f":"INP_EBalance!AC121","v":0},{"$f":"INP_EBalance!AD121","v":0},{"$f":"INP_EBalance!AE121","v":0},{"$f":"INP_EBalance!AF121","v":0},{"$f":"INP_EBalance!AG121","v":0},{"$f":"INP_EBalance!AH121","v":0},{"$f":"INP_EBalance!AI121","v":0},{"$f":"INP_EBalance!AJ121","v":0},{"$f":"INP_EBalance!AK121","v":0},{"$f":"INP_EBalance!AL121","v":0},{"$f":"INP_EBalance!AM121","v":0},{"$f":"INP_EBalance!AN121","v":0},{"$f":"INP_EBalance!AO121","v":0},{"$f":"INP_EBalance!AP121","v":0},{"$f":"INP_EBalance!AQ121","v":0},{"$f":"INP_EBalance!AR121","v":0},{"$f":"INP_EBalance!AS121","v":0},{"$f":"INP_EBalance!AT121","v":0},{"$f":"INP_EBalance!AU121","v":0},{"$f":"INP_EBalance!AV121","v":0},{"$f":"INP_EBalance!AW121","v":0},{"$f":"INP_EBalance!AX121","v":0},{"$f":"INP_EBalance!AY121","v":0},{"$f":"INP_EBalance!AZ121","v":0},{"$f":"INP_EBalance!BA121","v":0},{"$f":"INP_EBalance!BB121","v":0},{"$f":"INP_EBalance!BC121","v":0},{"$f":"INP_EBalance!BD121","v":0},{"$f":"INP_EBalance!BE121","v":0},{"$f":"INP_EBalance!BF121","v":0},{"$f":"INP_EBalance!BG121","v":0},{"$f":"INP_EBalance!BH121","v":0},{"$f":"INP_EBalance!BI121","v":0},{"$f":"INP_EBalance!BJ121","v":0},{"$f":"INP_EBalance!BK121","v":0},{"$f":"INP_EBalance!BL121","v":0},{"$f":"INP_EBalance!BM121","v":0},{"$f":"INP_EBalance!BN121","v":0},{"$f":"INP_EBalance!BO121","v":0},{"$f":"INP_EBalance!BP121","v":0},{"$f":"INP_EBalance!BQ121","v":0},{"$f":"INP_EBalance!BR121","v":0},{"$f":"INP_EBalance!BS121","v":0},{"$f":"INP_EBalance!BT121","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$122","v":0},"kWh",null,{"$f":"INP_EBalance!$F$122","v":0},{"$f":"INP_EBalance!$G$122","v":0},null,null,0,null,{"$f":"INP_EBalance!M122","v":0},{"$f":"INP_EBalance!N122","v":0},{"$f":"INP_EBalance!O122","v":0},{"$f":"INP_EBalance!P122","v":0},{"$f":"INP_EBalance!Q122","v":0},{"$f":"INP_EBalance!R122","v":0},{"$f":"INP_EBalance!S122","v":0},{"$f":"INP_EBalance!T122","v":0},{"$f":"INP_EBalance!U122","v":0},{"$f":"INP_EBalance!V122","v":0},{"$f":"INP_EBalance!W122","v":0},{"$f":"INP_EBalance!X122","v":0},{"$f":"INP_EBalance!Y122","v":0},{"$f":"INP_EBalance!Z122","v":0},{"$f":"INP_EBalance!AA122","v":0},{"$f":"INP_EBalance!AB122","v":0},{"$f":"INP_EBalance!AC122","v":0},{"$f":"INP_EBalance!AD122","v":0},{"$f":"INP_EBalance!AE122","v":0},{"$f":"INP_EBalance!AF122","v":0},{"$f":"INP_EBalance!AG122","v":0},{"$f":"INP_EBalance!AH122","v":0},{"$f":"INP_EBalance!AI122","v":0},{"$f":"INP_EBalance!AJ122","v":0},{"$f":"INP_EBalance!AK122","v":0},{"$f":"INP_EBalance!AL122","v":0},{"$f":"INP_EBalance!AM122","v":0},{"$f":"INP_EBalance!AN122","v":0},{"$f":"INP_EBalance!AO122","v":0},{"$f":"INP_EBalance!AP122","v":0},{"$f":"INP_EBalance!AQ122","v":0},{"$f":"INP_EBalance!AR122","v":0},{"$f":"INP_EBalance!AS122","v":0},{"$f":"INP_EBalance!AT122","v":0},{"$f":"INP_EBalance!AU122","v":0},{"$f":"INP_EBalance!AV122","v":0},{"$f":"INP_EBalance!AW122","v":0},{"$f":"INP_EBalance!AX122","v":0},{"$f":"INP_EBalance!AY122","v":0},{"$f":"INP_EBalance!AZ122","v":0},{"$f":"INP_EBalance!BA122","v":0},{"$f":"INP_EBalance!BB122","v":0},{"$f":"INP_EBalance!BC122","v":0},{"$f":"INP_EBalance!BD122","v":0},{"$f":"INP_EBalance!BE122","v":0},{"$f":"INP_EBalance!BF122","v":0},{"$f":"INP_EBalance!BG122","v":0},{"$f":"INP_EBalance!BH122","v":0},{"$f":"INP_EBalance!BI122","v":0},{"$f":"INP_EBalance!BJ122","v":0},{"$f":"INP_EBalance!BK122","v":0},{"$f":"INP_EBalance!BL122","v":0},{"$f":"INP_EBalance!BM122","v":0},{"$f":"INP_EBalance!BN122","v":0},{"$f":"INP_EBalance!BO122","v":0},{"$f":"INP_EBalance!BP122","v":0},{"$f":"INP_EBalance!BQ122","v":0},{"$f":"INP_EBalance!BR122","v":0},{"$f":"INP_EBalance!BS122","v":0},{"$f":"INP_EBalance!BT122","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$123","v":0},"kWh",null,{"$f":"INP_EBalance!$F$123","v":0},{"$f":"INP_EBalance!$G$123","v":0},null,null,0,null,{"$f":"INP_EBalance!M123","v":0},{"$f":"INP_EBalance!N123","v":0},{"$f":"INP_EBalance!O123","v":0},{"$f":"INP_EBalance!P123","v":0},{"$f":"INP_EBalance!Q123","v":0},{"$f":"INP_EBalance!R123","v":0},{"$f":"INP_EBalance!S123","v":0},{"$f":"INP_EBalance!T123","v":0},{"$f":"INP_EBalance!U123","v":0},{"$f":"INP_EBalance!V123","v":0},{"$f":"INP_EBalance!W123","v":0},{"$f":"INP_EBalance!X123","v":0},{"$f":"INP_EBalance!Y123","v":0},{"$f":"INP_EBalance!Z123","v":0},{"$f":"INP_EBalance!AA123","v":0},{"$f":"INP_EBalance!AB123","v":0},{"$f":"INP_EBalance!AC123","v":0},{"$f":"INP_EBalance!AD123","v":0},{"$f":"INP_EBalance!AE123","v":0},{"$f":"INP_EBalance!AF123","v":0},{"$f":"INP_EBalance!AG123","v":0},{"$f":"INP_EBalance!AH123","v":0},{"$f":"INP_EBalance!AI123","v":0},{"$f":"INP_EBalance!AJ123","v":0},{"$f":"INP_EBalance!AK123","v":0},{"$f":"INP_EBalance!AL123","v":0},{"$f":"INP_EBalance!AM123","v":0},{"$f":"INP_EBalance!AN123","v":0},{"$f":"INP_EBalance!AO123","v":0},{"$f":"INP_EBalance!AP123","v":0},{"$f":"INP_EBalance!AQ123","v":0},{"$f":"INP_EBalance!AR123","v":0},{"$f":"INP_EBalance!AS123","v":0},{"$f":"INP_EBalance!AT123","v":0},{"$f":"INP_EBalance!AU123","v":0},{"$f":"INP_EBalance!AV123","v":0},{"$f":"INP_EBalance!AW123","v":0},{"$f":"INP_EBalance!AX123","v":0},{"$f":"INP_EBalance!AY123","v":0},{"$f":"INP_EBalance!AZ123","v":0},{"$f":"INP_EBalance!BA123","v":0},{"$f":"INP_EBalance!BB123","v":0},{"$f":"INP_EBalance!BC123","v":0},{"$f":"INP_EBalance!BD123","v":0},{"$f":"INP_EBalance!BE123","v":0},{"$f":"INP_EBalance!BF123","v":0},{"$f":"INP_EBalance!BG123","v":0},{"$f":"INP_EBalance!BH123","v":0},{"$f":"INP_EBalance!BI123","v":0},{"$f":"INP_EBalance!BJ123","v":0},{"$f":"INP_EBalance!BK123","v":0},{"$f":"INP_EBalance!BL123","v":0},{"$f":"INP_EBalance!BM123","v":0},{"$f":"INP_EBalance!BN123","v":0},{"$f":"INP_EBalance!BO123","v":0},{"$f":"INP_EBalance!BP123","v":0},{"$f":"INP_EBalance!BQ123","v":0},{"$f":"INP_EBalance!BR123","v":0},{"$f":"INP_EBalance!BS123","v":0},{"$f":"INP_EBalance!BT123","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$124","v":0},"kWh",null,{"$f":"INP_EBalance!$F$124","v":0},{"$f":"INP_EBalance!$G$124","v":0},null,null,0,null,{"$f":"INP_EBalance!M124","v":0},{"$f":"INP_EBalance!N124","v":0},{"$f":"INP_EBalance!O124","v":0},{"$f":"INP_EBalance!P124","v":0},{"$f":"INP_EBalance!Q124","v":0},{"$f":"INP_EBalance!R124","v":0},{"$f":"INP_EBalance!S124","v":0},{"$f":"INP_EBalance!T124","v":0},{"$f":"INP_EBalance!U124","v":0},{"$f":"INP_EBalance!V124","v":0},{"$f":"INP_EBalance!W124","v":0},{"$f":"INP_EBalance!X124","v":0},{"$f":"INP_EBalance!Y124","v":0},{"$f":"INP_EBalance!Z124","v":0},{"$f":"INP_EBalance!AA124","v":0},{"$f":"INP_EBalance!AB124","v":0},{"$f":"INP_EBalance!AC124","v":0},{"$f":"INP_EBalance!AD124","v":0},{"$f":"INP_EBalance!AE124","v":0},{"$f":"INP_EBalance!AF124","v":0},{"$f":"INP_EBalance!AG124","v":0},{"$f":"INP_EBalance!AH124","v":0},{"$f":"INP_EBalance!AI124","v":0},{"$f":"INP_EBalance!AJ124","v":0},{"$f":"INP_EBalance!AK124","v":0},{"$f":"INP_EBalance!AL124","v":0},{"$f":"INP_EBalance!AM124","v":0},{"$f":"INP_EBalance!AN124","v":0},{"$f":"INP_EBalance!AO124","v":0},{"$f":"INP_EBalance!AP124","v":0},{"$f":"INP_EBalance!AQ124","v":0},{"$f":"INP_EBalance!AR124","v":0},{"$f":"INP_EBalance!AS124","v":0},{"$f":"INP_EBalance!AT124","v":0},{"$f":"INP_EBalance!AU124","v":0},{"$f":"INP_EBalance!AV124","v":0},{"$f":"INP_EBalance!AW124","v":0},{"$f":"INP_EBalance!AX124","v":0},{"$f":"INP_EBalance!AY124","v":0},{"$f":"INP_EBalance!AZ124","v":0},{"$f":"INP_EBalance!BA124","v":0},{"$f":"INP_EBalance!BB124","v":0},{"$f":"INP_EBalance!BC124","v":0},{"$f":"INP_EBalance!BD124","v":0},{"$f":"INP_EBalance!BE124","v":0},{"$f":"INP_EBalance!BF124","v":0},{"$f":"INP_EBalance!BG124","v":0},{"$f":"INP_EBalance!BH124","v":0},{"$f":"INP_EBalance!BI124","v":0},{"$f":"INP_EBalance!BJ124","v":0},{"$f":"INP_EBalance!BK124","v":0},{"$f":"INP_EBalance!BL124","v":0},{"$f":"INP_EBalance!BM124","v":0},{"$f":"INP_EBalance!BN124","v":0},{"$f":"INP_EBalance!BO124","v":0},{"$f":"INP_EBalance!BP124","v":0},{"$f":"INP_EBalance!BQ124","v":0},{"$f":"INP_EBalance!BR124","v":0},{"$f":"INP_EBalance!BS124","v":0},{"$f":"INP_EBalance!BT124","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$125","v":0},"kWh",null,{"$f":"INP_EBalance!$F$125","v":0},{"$f":"INP_EBalance!$G$125","v":0},null,null,0,null,{"$f":"INP_EBalance!M125","v":0},{"$f":"INP_EBalance!N125","v":0},{"$f":"INP_EBalance!O125","v":0},{"$f":"INP_EBalance!P125","v":0},{"$f":"INP_EBalance!Q125","v":0},{"$f":"INP_EBalance!R125","v":0},{"$f":"INP_EBalance!S125","v":0},{"$f":"INP_EBalance!T125","v":0},{"$f":"INP_EBalance!U125","v":0},{"$f":"INP_EBalance!V125","v":0},{"$f":"INP_EBalance!W125","v":0},{"$f":"INP_EBalance!X125","v":0},{"$f":"INP_EBalance!Y125","v":0},{"$f":"INP_EBalance!Z125","v":0},{"$f":"INP_EBalance!AA125","v":0},{"$f":"INP_EBalance!AB125","v":0},{"$f":"INP_EBalance!AC125","v":0},{"$f":"INP_EBalance!AD125","v":0},{"$f":"INP_EBalance!AE125","v":0},{"$f":"INP_EBalance!AF125","v":0},{"$f":"INP_EBalance!AG125","v":0},{"$f":"INP_EBalance!AH125","v":0},{"$f":"INP_EBalance!AI125","v":0},{"$f":"INP_EBalance!AJ125","v":0},{"$f":"INP_EBalance!AK125","v":0},{"$f":"INP_EBalance!AL125","v":0},{"$f":"INP_EBalance!AM125","v":0},{"$f":"INP_EBalance!AN125","v":0},{"$f":"INP_EBalance!AO125","v":0},{"$f":"INP_EBalance!AP125","v":0},{"$f":"INP_EBalance!AQ125","v":0},{"$f":"INP_EBalance!AR125","v":0},{"$f":"INP_EBalance!AS125","v":0},{"$f":"INP_EBalance!AT125","v":0},{"$f":"INP_EBalance!AU125","v":0},{"$f":"INP_EBalance!AV125","v":0},{"$f":"INP_EBalance!AW125","v":0},{"$f":"INP_EBalance!AX125","v":0},{"$f":"INP_EBalance!AY125","v":0},{"$f":"INP_EBalance!AZ125","v":0},{"$f":"INP_EBalance!BA125","v":0},{"$f":"INP_EBalance!BB125","v":0},{"$f":"INP_EBalance!BC125","v":0},{"$f":"INP_EBalance!BD125","v":0},{"$f":"INP_EBalance!BE125","v":0},{"$f":"INP_EBalance!BF125","v":0},{"$f":"INP_EBalance!BG125","v":0},{"$f":"INP_EBalance!BH125","v":0},{"$f":"INP_EBalance!BI125","v":0},{"$f":"INP_EBalance!BJ125","v":0},{"$f":"INP_EBalance!BK125","v":0},{"$f":"INP_EBalance!BL125","v":0},{"$f":"INP_EBalance!BM125","v":0},{"$f":"INP_EBalance!BN125","v":0},{"$f":"INP_EBalance!BO125","v":0},{"$f":"INP_EBalance!BP125","v":0},{"$f":"INP_EBalance!BQ125","v":0},{"$f":"INP_EBalance!BR125","v":0},{"$f":"INP_EBalance!BS125","v":0},{"$f":"INP_EBalance!BT125","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$126","v":0},"kWh",null,{"$f":"INP_EBalance!$F$126","v":0},{"$f":"INP_EBalance!$G$126","v":0},null,null,0,null,{"$f":"INP_EBalance!M126","v":0},{"$f":"INP_EBalance!N126","v":0},{"$f":"INP_EBalance!O126","v":0},{"$f":"INP_EBalance!P126","v":0},{"$f":"INP_EBalance!Q126","v":0},{"$f":"INP_EBalance!R126","v":0},{"$f":"INP_EBalance!S126","v":0},{"$f":"INP_EBalance!T126","v":0},{"$f":"INP_EBalance!U126","v":0},{"$f":"INP_EBalance!V126","v":0},{"$f":"INP_EBalance!W126","v":0},{"$f":"INP_EBalance!X126","v":0},{"$f":"INP_EBalance!Y126","v":0},{"$f":"INP_EBalance!Z126","v":0},{"$f":"INP_EBalance!AA126","v":0},{"$f":"INP_EBalance!AB126","v":0},{"$f":"INP_EBalance!AC126","v":0},{"$f":"INP_EBalance!AD126","v":0},{"$f":"INP_EBalance!AE126","v":0},{"$f":"INP_EBalance!AF126","v":0},{"$f":"INP_EBalance!AG126","v":0},{"$f":"INP_EBalance!AH126","v":0},{"$f":"INP_EBalance!AI126","v":0},{"$f":"INP_EBalance!AJ126","v":0},{"$f":"INP_EBalance!AK126","v":0},{"$f":"INP_EBalance!AL126","v":0},{"$f":"INP_EBalance!AM126","v":0},{"$f":"INP_EBalance!AN126","v":0},{"$f":"INP_EBalance!AO126","v":0},{"$f":"INP_EBalance!AP126","v":0},{"$f":"INP_EBalance!AQ126","v":0},{"$f":"INP_EBalance!AR126","v":0},{"$f":"INP_EBalance!AS126","v":0},{"$f":"INP_EBalance!AT126","v":0},{"$f":"INP_EBalance!AU126","v":0},{"$f":"INP_EBalance!AV126","v":0},{"$f":"INP_EBalance!AW126","v":0},{"$f":"INP_EBalance!AX126","v":0},{"$f":"INP_EBalance!AY126","v":0},{"$f":"INP_EBalance!AZ126","v":0},{"$f":"INP_EBalance!BA126","v":0},{"$f":"INP_EBalance!BB126","v":0},{"$f":"INP_EBalance!BC126","v":0},{"$f":"INP_EBalance!BD126","v":0},{"$f":"INP_EBalance!BE126","v":0},{"$f":"INP_EBalance!BF126","v":0},{"$f":"INP_EBalance!BG126","v":0},{"$f":"INP_EBalance!BH126","v":0},{"$f":"INP_EBalance!BI126","v":0},{"$f":"INP_EBalance!BJ126","v":0},{"$f":"INP_EBalance!BK126","v":0},{"$f":"INP_EBalance!BL126","v":0},{"$f":"INP_EBalance!BM126","v":0},{"$f":"INP_EBalance!BN126","v":0},{"$f":"INP_EBalance!BO126","v":0},{"$f":"INP_EBalance!BP126","v":0},{"$f":"INP_EBalance!BQ126","v":0},{"$f":"INP_EBalance!BR126","v":0},{"$f":"INP_EBalance!BS126","v":0},{"$f":"INP_EBalance!BT126","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$127","v":0},"kWh",null,{"$f":"INP_EBalance!$F$127","v":0},{"$f":"INP_EBalance!$G$127","v":0},null,null,0,null,{"$f":"INP_EBalance!M127","v":0},{"$f":"INP_EBalance!N127","v":0},{"$f":"INP_EBalance!O127","v":0},{"$f":"INP_EBalance!P127","v":0},{"$f":"INP_EBalance!Q127","v":0},{"$f":"INP_EBalance!R127","v":0},{"$f":"INP_EBalance!S127","v":0},{"$f":"INP_EBalance!T127","v":0},{"$f":"INP_EBalance!U127","v":0},{"$f":"INP_EBalance!V127","v":0},{"$f":"INP_EBalance!W127","v":0},{"$f":"INP_EBalance!X127","v":0},{"$f":"INP_EBalance!Y127","v":0},{"$f":"INP_EBalance!Z127","v":0},{"$f":"INP_EBalance!AA127","v":0},{"$f":"INP_EBalance!AB127","v":0},{"$f":"INP_EBalance!AC127","v":0},{"$f":"INP_EBalance!AD127","v":0},{"$f":"INP_EBalance!AE127","v":0},{"$f":"INP_EBalance!AF127","v":0},{"$f":"INP_EBalance!AG127","v":0},{"$f":"INP_EBalance!AH127","v":0},{"$f":"INP_EBalance!AI127","v":0},{"$f":"INP_EBalance!AJ127","v":0},{"$f":"INP_EBalance!AK127","v":0},{"$f":"INP_EBalance!AL127","v":0},{"$f":"INP_EBalance!AM127","v":0},{"$f":"INP_EBalance!AN127","v":0},{"$f":"INP_EBalance!AO127","v":0},{"$f":"INP_EBalance!AP127","v":0},{"$f":"INP_EBalance!AQ127","v":0},{"$f":"INP_EBalance!AR127","v":0},{"$f":"INP_EBalance!AS127","v":0},{"$f":"INP_EBalance!AT127","v":0},{"$f":"INP_EBalance!AU127","v":0},{"$f":"INP_EBalance!AV127","v":0},{"$f":"INP_EBalance!AW127","v":0},{"$f":"INP_EBalance!AX127","v":0},{"$f":"INP_EBalance!AY127","v":0},{"$f":"INP_EBalance!AZ127","v":0},{"$f":"INP_EBalance!BA127","v":0},{"$f":"INP_EBalance!BB127","v":0},{"$f":"INP_EBalance!BC127","v":0},{"$f":"INP_EBalance!BD127","v":0},{"$f":"INP_EBalance!BE127","v":0},{"$f":"INP_EBalance!BF127","v":0},{"$f":"INP_EBalance!BG127","v":0},{"$f":"INP_EBalance!BH127","v":0},{"$f":"INP_EBalance!BI127","v":0},{"$f":"INP_EBalance!BJ127","v":0},{"$f":"INP_EBalance!BK127","v":0},{"$f":"INP_EBalance!BL127","v":0},{"$f":"INP_EBalance!BM127","v":0},{"$f":"INP_EBalance!BN127","v":0},{"$f":"INP_EBalance!BO127","v":0},{"$f":"INP_EBalance!BP127","v":0},{"$f":"INP_EBalance!BQ127","v":0},{"$f":"INP_EBalance!BR127","v":0},{"$f":"INP_EBalance!BS127","v":0},{"$f":"INP_EBalance!BT127","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$128","v":0},"kWh",null,{"$f":"INP_EBalance!$F$128","v":0},{"$f":"INP_EBalance!$G$128","v":0},null,null,0,null,{"$f":"INP_EBalance!M128","v":0},{"$f":"INP_EBalance!N128","v":0},{"$f":"INP_EBalance!O128","v":0},{"$f":"INP_EBalance!P128","v":0},{"$f":"INP_EBalance!Q128","v":0},{"$f":"INP_EBalance!R128","v":0},{"$f":"INP_EBalance!S128","v":0},{"$f":"INP_EBalance!T128","v":0},{"$f":"INP_EBalance!U128","v":0},{"$f":"INP_EBalance!V128","v":0},{"$f":"INP_EBalance!W128","v":0},{"$f":"INP_EBalance!X128","v":0},{"$f":"INP_EBalance!Y128","v":0},{"$f":"INP_EBalance!Z128","v":0},{"$f":"INP_EBalance!AA128","v":0},{"$f":"INP_EBalance!AB128","v":0},{"$f":"INP_EBalance!AC128","v":0},{"$f":"INP_EBalance!AD128","v":0},{"$f":"INP_EBalance!AE128","v":0},{"$f":"INP_EBalance!AF128","v":0},{"$f":"INP_EBalance!AG128","v":0},{"$f":"INP_EBalance!AH128","v":0},{"$f":"INP_EBalance!AI128","v":0},{"$f":"INP_EBalance!AJ128","v":0},{"$f":"INP_EBalance!AK128","v":0},{"$f":"INP_EBalance!AL128","v":0},{"$f":"INP_EBalance!AM128","v":0},{"$f":"INP_EBalance!AN128","v":0},{"$f":"INP_EBalance!AO128","v":0},{"$f":"INP_EBalance!AP128","v":0},{"$f":"INP_EBalance!AQ128","v":0},{"$f":"INP_EBalance!AR128","v":0},{"$f":"INP_EBalance!AS128","v":0},{"$f":"INP_EBalance!AT128","v":0},{"$f":"INP_EBalance!AU128","v":0},{"$f":"INP_EBalance!AV128","v":0},{"$f":"INP_EBalance!AW128","v":0},{"$f":"INP_EBalance!AX128","v":0},{"$f":"INP_EBalance!AY128","v":0},{"$f":"INP_EBalance!AZ128","v":0},{"$f":"INP_EBalance!BA128","v":0},{"$f":"INP_EBalance!BB128","v":0},{"$f":"INP_EBalance!BC128","v":0},{"$f":"INP_EBalance!BD128","v":0},{"$f":"INP_EBalance!BE128","v":0},{"$f":"INP_EBalance!BF128","v":0},{"$f":"INP_EBalance!BG128","v":0},{"$f":"INP_EBalance!BH128","v":0},{"$f":"INP_EBalance!BI128","v":0},{"$f":"INP_EBalance!BJ128","v":0},{"$f":"INP_EBalance!BK128","v":0},{"$f":"INP_EBalance!BL128","v":0},{"$f":"INP_EBalance!BM128","v":0},{"$f":"INP_EBalance!BN128","v":0},{"$f":"INP_EBalance!BO128","v":0},{"$f":"INP_EBalance!BP128","v":0},{"$f":"INP_EBalance!BQ128","v":0},{"$f":"INP_EBalance!BR128","v":0},{"$f":"INP_EBalance!BS128","v":0},{"$f":"INP_EBalance!BT128","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$129","v":0},"kWh",null,{"$f":"INP_EBalance!$F$129","v":0},{"$f":"INP_EBalance!$G$129","v":0},null,null,0,null,{"$f":"INP_EBalance!M129","v":0},{"$f":"INP_EBalance!N129","v":0},{"$f":"INP_EBalance!O129","v":0},{"$f":"INP_EBalance!P129","v":0},{"$f":"INP_EBalance!Q129","v":0},{"$f":"INP_EBalance!R129","v":0},{"$f":"INP_EBalance!S129","v":0},{"$f":"INP_EBalance!T129","v":0},{"$f":"INP_EBalance!U129","v":0},{"$f":"INP_EBalance!V129","v":0},{"$f":"INP_EBalance!W129","v":0},{"$f":"INP_EBalance!X129","v":0},{"$f":"INP_EBalance!Y129","v":0},{"$f":"INP_EBalance!Z129","v":0},{"$f":"INP_EBalance!AA129","v":0},{"$f":"INP_EBalance!AB129","v":0},{"$f":"INP_EBalance!AC129","v":0},{"$f":"INP_EBalance!AD129","v":0},{"$f":"INP_EBalance!AE129","v":0},{"$f":"INP_EBalance!AF129","v":0},{"$f":"INP_EBalance!AG129","v":0},{"$f":"INP_EBalance!AH129","v":0},{"$f":"INP_EBalance!AI129","v":0},{"$f":"INP_EBalance!AJ129","v":0},{"$f":"INP_EBalance!AK129","v":0},{"$f":"INP_EBalance!AL129","v":0},{"$f":"INP_EBalance!AM129","v":0},{"$f":"INP_EBalance!AN129","v":0},{"$f":"INP_EBalance!AO129","v":0},{"$f":"INP_EBalance!AP129","v":0},{"$f":"INP_EBalance!AQ129","v":0},{"$f":"INP_EBalance!AR129","v":0},{"$f":"INP_EBalance!AS129","v":0},{"$f":"INP_EBalance!AT129","v":0},{"$f":"INP_EBalance!AU129","v":0},{"$f":"INP_EBalance!AV129","v":0},{"$f":"INP_EBalance!AW129","v":0},{"$f":"INP_EBalance!AX129","v":0},{"$f":"INP_EBalance!AY129","v":0},{"$f":"INP_EBalance!AZ129","v":0},{"$f":"INP_EBalance!BA129","v":0},{"$f":"INP_EBalance!BB129","v":0},{"$f":"INP_EBalance!BC129","v":0},{"$f":"INP_EBalance!BD129","v":0},{"$f":"INP_EBalance!BE129","v":0},{"$f":"INP_EBalance!BF129","v":0},{"$f":"INP_EBalance!BG129","v":0},{"$f":"INP_EBalance!BH129","v":0},{"$f":"INP_EBalance!BI129","v":0},{"$f":"INP_EBalance!BJ129","v":0},{"$f":"INP_EBalance!BK129","v":0},{"$f":"INP_EBalance!BL129","v":0},{"$f":"INP_EBalance!BM129","v":0},{"$f":"INP_EBalance!BN129","v":0},{"$f":"INP_EBalance!BO129","v":0},{"$f":"INP_EBalance!BP129","v":0},{"$f":"INP_EBalance!BQ129","v":0},{"$f":"INP_EBalance!BR129","v":0},{"$f":"INP_EBalance!BS129","v":0},{"$f":"INP_EBalance!BT129","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$130","v":0},"kWh",null,{"$f":"INP_EBalance!$F$130","v":0},{"$f":"INP_EBalance!$G$130","v":0},null,null,0,null,{"$f":"INP_EBalance!M130","v":0},{"$f":"INP_EBalance!N130","v":0},{"$f":"INP_EBalance!O130","v":0},{"$f":"INP_EBalance!P130","v":0},{"$f":"INP_EBalance!Q130","v":0},{"$f":"INP_EBalance!R130","v":0},{"$f":"INP_EBalance!S130","v":0},{"$f":"INP_EBalance!T130","v":0},{"$f":"INP_EBalance!U130","v":0},{"$f":"INP_EBalance!V130","v":0},{"$f":"INP_EBalance!W130","v":0},{"$f":"INP_EBalance!X130","v":0},{"$f":"INP_EBalance!Y130","v":0},{"$f":"INP_EBalance!Z130","v":0},{"$f":"INP_EBalance!AA130","v":0},{"$f":"INP_EBalance!AB130","v":0},{"$f":"INP_EBalance!AC130","v":0},{"$f":"INP_EBalance!AD130","v":0},{"$f":"INP_EBalance!AE130","v":0},{"$f":"INP_EBalance!AF130","v":0},{"$f":"INP_EBalance!AG130","v":0},{"$f":"INP_EBalance!AH130","v":0},{"$f":"INP_EBalance!AI130","v":0},{"$f":"INP_EBalance!AJ130","v":0},{"$f":"INP_EBalance!AK130","v":0},{"$f":"INP_EBalance!AL130","v":0},{"$f":"INP_EBalance!AM130","v":0},{"$f":"INP_EBalance!AN130","v":0},{"$f":"INP_EBalance!AO130","v":0},{"$f":"INP_EBalance!AP130","v":0},{"$f":"INP_EBalance!AQ130","v":0},{"$f":"INP_EBalance!AR130","v":0},{"$f":"INP_EBalance!AS130","v":0},{"$f":"INP_EBalance!AT130","v":0},{"$f":"INP_EBalance!AU130","v":0},{"$f":"INP_EBalance!AV130","v":0},{"$f":"INP_EBalance!AW130","v":0},{"$f":"INP_EBalance!AX130","v":0},{"$f":"INP_EBalance!AY130","v":0},{"$f":"INP_EBalance!AZ130","v":0},{"$f":"INP_EBalance!BA130","v":0},{"$f":"INP_EBalance!BB130","v":0},{"$f":"INP_EBalance!BC130","v":0},{"$f":"INP_EBalance!BD130","v":0},{"$f":"INP_EBalance!BE130","v":0},{"$f":"INP_EBalance!BF130","v":0},{"$f":"INP_EBalance!BG130","v":0},{"$f":"INP_EBalance!BH130","v":0},{"$f":"INP_EBalance!BI130","v":0},{"$f":"INP_EBalance!BJ130","v":0},{"$f":"INP_EBalance!BK130","v":0},{"$f":"INP_EBalance!BL130","v":0},{"$f":"INP_EBalance!BM130","v":0},{"$f":"INP_EBalance!BN130","v":0},{"$f":"INP_EBalance!BO130","v":0},{"$f":"INP_EBalance!BP130","v":0},{"$f":"INP_EBalance!BQ130","v":0},{"$f":"INP_EBalance!BR130","v":0},{"$f":"INP_EBalance!BS130","v":0},{"$f":"INP_EBalance!BT130","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$131","v":0},"kWh",null,{"$f":"INP_EBalance!$F$131","v":0},{"$f":"INP_EBalance!$G$131","v":0},null,null,0,null,{"$f":"INP_EBalance!M131","v":0},{"$f":"INP_EBalance!N131","v":0},{"$f":"INP_EBalance!O131","v":0},{"$f":"INP_EBalance!P131","v":0},{"$f":"INP_EBalance!Q131","v":0},{"$f":"INP_EBalance!R131","v":0},{"$f":"INP_EBalance!S131","v":0},{"$f":"INP_EBalance!T131","v":0},{"$f":"INP_EBalance!U131","v":0},{"$f":"INP_EBalance!V131","v":0},{"$f":"INP_EBalance!W131","v":0},{"$f":"INP_EBalance!X131","v":0},{"$f":"INP_EBalance!Y131","v":0},{"$f":"INP_EBalance!Z131","v":0},{"$f":"INP_EBalance!AA131","v":0},{"$f":"INP_EBalance!AB131","v":0},{"$f":"INP_EBalance!AC131","v":0},{"$f":"INP_EBalance!AD131","v":0},{"$f":"INP_EBalance!AE131","v":0},{"$f":"INP_EBalance!AF131","v":0},{"$f":"INP_EBalance!AG131","v":0},{"$f":"INP_EBalance!AH131","v":0},{"$f":"INP_EBalance!AI131","v":0},{"$f":"INP_EBalance!AJ131","v":0},{"$f":"INP_EBalance!AK131","v":0},{"$f":"INP_EBalance!AL131","v":0},{"$f":"INP_EBalance!AM131","v":0},{"$f":"INP_EBalance!AN131","v":0},{"$f":"INP_EBalance!AO131","v":0},{"$f":"INP_EBalance!AP131","v":0},{"$f":"INP_EBalance!AQ131","v":0},{"$f":"INP_EBalance!AR131","v":0},{"$f":"INP_EBalance!AS131","v":0},{"$f":"INP_EBalance!AT131","v":0},{"$f":"INP_EBalance!AU131","v":0},{"$f":"INP_EBalance!AV131","v":0},{"$f":"INP_EBalance!AW131","v":0},{"$f":"INP_EBalance!AX131","v":0},{"$f":"INP_EBalance!AY131","v":0},{"$f":"INP_EBalance!AZ131","v":0},{"$f":"INP_EBalance!BA131","v":0},{"$f":"INP_EBalance!BB131","v":0},{"$f":"INP_EBalance!BC131","v":0},{"$f":"INP_EBalance!BD131","v":0},{"$f":"INP_EBalance!BE131","v":0},{"$f":"INP_EBalance!BF131","v":0},{"$f":"INP_EBalance!BG131","v":0},{"$f":"INP_EBalance!BH131","v":0},{"$f":"INP_EBalance!BI131","v":0},{"$f":"INP_EBalance!BJ131","v":0},{"$f":"INP_EBalance!BK131","v":0},{"$f":"INP_EBalance!BL131","v":0},{"$f":"INP_EBalance!BM131","v":0},{"$f":"INP_EBalance!BN131","v":0},{"$f":"INP_EBalance!BO131","v":0},{"$f":"INP_EBalance!BP131","v":0},{"$f":"INP_EBalance!BQ131","v":0},{"$f":"INP_EBalance!BR131","v":0},{"$f":"INP_EBalance!BS131","v":0},{"$f":"INP_EBalance!BT131","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$132","v":0},"kWh",null,{"$f":"INP_EBalance!$F$132","v":0},{"$f":"INP_EBalance!$G$132","v":0},null,null,0,null,{"$f":"INP_EBalance!M132","v":0},{"$f":"INP_EBalance!N132","v":0},{"$f":"INP_EBalance!O132","v":0},{"$f":"INP_EBalance!P132","v":0},{"$f":"INP_EBalance!Q132","v":0},{"$f":"INP_EBalance!R132","v":0},{"$f":"INP_EBalance!S132","v":0},{"$f":"INP_EBalance!T132","v":0},{"$f":"INP_EBalance!U132","v":0},{"$f":"INP_EBalance!V132","v":0},{"$f":"INP_EBalance!W132","v":0},{"$f":"INP_EBalance!X132","v":0},{"$f":"INP_EBalance!Y132","v":0},{"$f":"INP_EBalance!Z132","v":0},{"$f":"INP_EBalance!AA132","v":0},{"$f":"INP_EBalance!AB132","v":0},{"$f":"INP_EBalance!AC132","v":0},{"$f":"INP_EBalance!AD132","v":0},{"$f":"INP_EBalance!AE132","v":0},{"$f":"INP_EBalance!AF132","v":0},{"$f":"INP_EBalance!AG132","v":0},{"$f":"INP_EBalance!AH132","v":0},{"$f":"INP_EBalance!AI132","v":0},{"$f":"INP_EBalance!AJ132","v":0},{"$f":"INP_EBalance!AK132","v":0},{"$f":"INP_EBalance!AL132","v":0},{"$f":"INP_EBalance!AM132","v":0},{"$f":"INP_EBalance!AN132","v":0},{"$f":"INP_EBalance!AO132","v":0},{"$f":"INP_EBalance!AP132","v":0},{"$f":"INP_EBalance!AQ132","v":0},{"$f":"INP_EBalance!AR132","v":0},{"$f":"INP_EBalance!AS132","v":0},{"$f":"INP_EBalance!AT132","v":0},{"$f":"INP_EBalance!AU132","v":0},{"$f":"INP_EBalance!AV132","v":0},{"$f":"INP_EBalance!AW132","v":0},{"$f":"INP_EBalance!AX132","v":0},{"$f":"INP_EBalance!AY132","v":0},{"$f":"INP_EBalance!AZ132","v":0},{"$f":"INP_EBalance!BA132","v":0},{"$f":"INP_EBalance!BB132","v":0},{"$f":"INP_EBalance!BC132","v":0},{"$f":"INP_EBalance!BD132","v":0},{"$f":"INP_EBalance!BE132","v":0},{"$f":"INP_EBalance!BF132","v":0},{"$f":"INP_EBalance!BG132","v":0},{"$f":"INP_EBalance!BH132","v":0},{"$f":"INP_EBalance!BI132","v":0},{"$f":"INP_EBalance!BJ132","v":0},{"$f":"INP_EBalance!BK132","v":0},{"$f":"INP_EBalance!BL132","v":0},{"$f":"INP_EBalance!BM132","v":0},{"$f":"INP_EBalance!BN132","v":0},{"$f":"INP_EBalance!BO132","v":0},{"$f":"INP_EBalance!BP132","v":0},{"$f":"INP_EBalance!BQ132","v":0},{"$f":"INP_EBalance!BR132","v":0},{"$f":"INP_EBalance!BS132","v":0},{"$f":"INP_EBalance!BT132","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$133","v":0},"kWh",null,{"$f":"INP_EBalance!$F$133","v":0},{"$f":"INP_EBalance!$G$133","v":0},null,null,0,null,{"$f":"INP_EBalance!M133","v":0},{"$f":"INP_EBalance!N133","v":0},{"$f":"INP_EBalance!O133","v":0},{"$f":"INP_EBalance!P133","v":0},{"$f":"INP_EBalance!Q133","v":0},{"$f":"INP_EBalance!R133","v":0},{"$f":"INP_EBalance!S133","v":0},{"$f":"INP_EBalance!T133","v":0},{"$f":"INP_EBalance!U133","v":0},{"$f":"INP_EBalance!V133","v":0},{"$f":"INP_EBalance!W133","v":0},{"$f":"INP_EBalance!X133","v":0},{"$f":"INP_EBalance!Y133","v":0},{"$f":"INP_EBalance!Z133","v":0},{"$f":"INP_EBalance!AA133","v":0},{"$f":"INP_EBalance!AB133","v":0},{"$f":"INP_EBalance!AC133","v":0},{"$f":"INP_EBalance!AD133","v":0},{"$f":"INP_EBalance!AE133","v":0},{"$f":"INP_EBalance!AF133","v":0},{"$f":"INP_EBalance!AG133","v":0},{"$f":"INP_EBalance!AH133","v":0},{"$f":"INP_EBalance!AI133","v":0},{"$f":"INP_EBalance!AJ133","v":0},{"$f":"INP_EBalance!AK133","v":0},{"$f":"INP_EBalance!AL133","v":0},{"$f":"INP_EBalance!AM133","v":0},{"$f":"INP_EBalance!AN133","v":0},{"$f":"INP_EBalance!AO133","v":0},{"$f":"INP_EBalance!AP133","v":0},{"$f":"INP_EBalance!AQ133","v":0},{"$f":"INP_EBalance!AR133","v":0},{"$f":"INP_EBalance!AS133","v":0},{"$f":"INP_EBalance!AT133","v":0},{"$f":"INP_EBalance!AU133","v":0},{"$f":"INP_EBalance!AV133","v":0},{"$f":"INP_EBalance!AW133","v":0},{"$f":"INP_EBalance!AX133","v":0},{"$f":"INP_EBalance!AY133","v":0},{"$f":"INP_EBalance!AZ133","v":0},{"$f":"INP_EBalance!BA133","v":0},{"$f":"INP_EBalance!BB133","v":0},{"$f":"INP_EBalance!BC133","v":0},{"$f":"INP_EBalance!BD133","v":0},{"$f":"INP_EBalance!BE133","v":0},{"$f":"INP_EBalance!BF133","v":0},{"$f":"INP_EBalance!BG133","v":0},{"$f":"INP_EBalance!BH133","v":0},{"$f":"INP_EBalance!BI133","v":0},{"$f":"INP_EBalance!BJ133","v":0},{"$f":"INP_EBalance!BK133","v":0},{"$f":"INP_EBalance!BL133","v":0},{"$f":"INP_EBalance!BM133","v":0},{"$f":"INP_EBalance!BN133","v":0},{"$f":"INP_EBalance!BO133","v":0},{"$f":"INP_EBalance!BP133","v":0},{"$f":"INP_EBalance!BQ133","v":0},{"$f":"INP_EBalance!BR133","v":0},{"$f":"INP_EBalance!BS133","v":0},{"$f":"INP_EBalance!BT133","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$134","v":0},"kWh",null,{"$f":"INP_EBalance!$F$134","v":0},{"$f":"INP_EBalance!$G$134","v":0},null,null,0,null,{"$f":"INP_EBalance!M134","v":0},{"$f":"INP_EBalance!N134","v":0},{"$f":"INP_EBalance!O134","v":0},{"$f":"INP_EBalance!P134","v":0},{"$f":"INP_EBalance!Q134","v":0},{"$f":"INP_EBalance!R134","v":0},{"$f":"INP_EBalance!S134","v":0},{"$f":"INP_EBalance!T134","v":0},{"$f":"INP_EBalance!U134","v":0},{"$f":"INP_EBalance!V134","v":0},{"$f":"INP_EBalance!W134","v":0},{"$f":"INP_EBalance!X134","v":0},{"$f":"INP_EBalance!Y134","v":0},{"$f":"INP_EBalance!Z134","v":0},{"$f":"INP_EBalance!AA134","v":0},{"$f":"INP_EBalance!AB134","v":0},{"$f":"INP_EBalance!AC134","v":0},{"$f":"INP_EBalance!AD134","v":0},{"$f":"INP_EBalance!AE134","v":0},{"$f":"INP_EBalance!AF134","v":0},{"$f":"INP_EBalance!AG134","v":0},{"$f":"INP_EBalance!AH134","v":0},{"$f":"INP_EBalance!AI134","v":0},{"$f":"INP_EBalance!AJ134","v":0},{"$f":"INP_EBalance!AK134","v":0},{"$f":"INP_EBalance!AL134","v":0},{"$f":"INP_EBalance!AM134","v":0},{"$f":"INP_EBalance!AN134","v":0},{"$f":"INP_EBalance!AO134","v":0},{"$f":"INP_EBalance!AP134","v":0},{"$f":"INP_EBalance!AQ134","v":0},{"$f":"INP_EBalance!AR134","v":0},{"$f":"INP_EBalance!AS134","v":0},{"$f":"INP_EBalance!AT134","v":0},{"$f":"INP_EBalance!AU134","v":0},{"$f":"INP_EBalance!AV134","v":0},{"$f":"INP_EBalance!AW134","v":0},{"$f":"INP_EBalance!AX134","v":0},{"$f":"INP_EBalance!AY134","v":0},{"$f":"INP_EBalance!AZ134","v":0},{"$f":"INP_EBalance!BA134","v":0},{"$f":"INP_EBalance!BB134","v":0},{"$f":"INP_EBalance!BC134","v":0},{"$f":"INP_EBalance!BD134","v":0},{"$f":"INP_EBalance!BE134","v":0},{"$f":"INP_EBalance!BF134","v":0},{"$f":"INP_EBalance!BG134","v":0},{"$f":"INP_EBalance!BH134","v":0},{"$f":"INP_EBalance!BI134","v":0},{"$f":"INP_EBalance!BJ134","v":0},{"$f":"INP_EBalance!BK134","v":0},{"$f":"INP_EBalance!BL134","v":0},{"$f":"INP_EBalance!BM134","v":0},{"$f":"INP_EBalance!BN134","v":0},{"$f":"INP_EBalance!BO134","v":0},{"$f":"INP_EBalance!BP134","v":0},{"$f":"INP_EBalance!BQ134","v":0},{"$f":"INP_EBalance!BR134","v":0},{"$f":"INP_EBalance!BS134","v":0},{"$f":"INP_EBalance!BT134","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$135","v":0},"kWh",null,{"$f":"INP_EBalance!$F$135","v":0},{"$f":"INP_EBalance!$G$135","v":0},null,null,0,null,{"$f":"INP_EBalance!M135","v":0},{"$f":"INP_EBalance!N135","v":0},{"$f":"INP_EBalance!O135","v":0},{"$f":"INP_EBalance!P135","v":0},{"$f":"INP_EBalance!Q135","v":0},{"$f":"INP_EBalance!R135","v":0},{"$f":"INP_EBalance!S135","v":0},{"$f":"INP_EBalance!T135","v":0},{"$f":"INP_EBalance!U135","v":0},{"$f":"INP_EBalance!V135","v":0},{"$f":"INP_EBalance!W135","v":0},{"$f":"INP_EBalance!X135","v":0},{"$f":"INP_EBalance!Y135","v":0},{"$f":"INP_EBalance!Z135","v":0},{"$f":"INP_EBalance!AA135","v":0},{"$f":"INP_EBalance!AB135","v":0},{"$f":"INP_EBalance!AC135","v":0},{"$f":"INP_EBalance!AD135","v":0},{"$f":"INP_EBalance!AE135","v":0},{"$f":"INP_EBalance!AF135","v":0},{"$f":"INP_EBalance!AG135","v":0},{"$f":"INP_EBalance!AH135","v":0},{"$f":"INP_EBalance!AI135","v":0},{"$f":"INP_EBalance!AJ135","v":0},{"$f":"INP_EBalance!AK135","v":0},{"$f":"INP_EBalance!AL135","v":0},{"$f":"INP_EBalance!AM135","v":0},{"$f":"INP_EBalance!AN135","v":0},{"$f":"INP_EBalance!AO135","v":0},{"$f":"INP_EBalance!AP135","v":0},{"$f":"INP_EBalance!AQ135","v":0},{"$f":"INP_EBalance!AR135","v":0},{"$f":"INP_EBalance!AS135","v":0},{"$f":"INP_EBalance!AT135","v":0},{"$f":"INP_EBalance!AU135","v":0},{"$f":"INP_EBalance!AV135","v":0},{"$f":"INP_EBalance!AW135","v":0},{"$f":"INP_EBalance!AX135","v":0},{"$f":"INP_EBalance!AY135","v":0},{"$f":"INP_EBalance!AZ135","v":0},{"$f":"INP_EBalance!BA135","v":0},{"$f":"INP_EBalance!BB135","v":0},{"$f":"INP_EBalance!BC135","v":0},{"$f":"INP_EBalance!BD135","v":0},{"$f":"INP_EBalance!BE135","v":0},{"$f":"INP_EBalance!BF135","v":0},{"$f":"INP_EBalance!BG135","v":0},{"$f":"INP_EBalance!BH135","v":0},{"$f":"INP_EBalance!BI135","v":0},{"$f":"INP_EBalance!BJ135","v":0},{"$f":"INP_EBalance!BK135","v":0},{"$f":"INP_EBalance!BL135","v":0},{"$f":"INP_EBalance!BM135","v":0},{"$f":"INP_EBalance!BN135","v":0},{"$f":"INP_EBalance!BO135","v":0},{"$f":"INP_EBalance!BP135","v":0},{"$f":"INP_EBalance!BQ135","v":0},{"$f":"INP_EBalance!BR135","v":0},{"$f":"INP_EBalance!BS135","v":0},{"$f":"INP_EBalance!BT135","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$136","v":0},"kWh",null,{"$f":"INP_EBalance!$F$136","v":0},{"$f":"INP_EBalance!$G$136","v":0},null,null,0,null,{"$f":"INP_EBalance!M136","v":0},{"$f":"INP_EBalance!N136","v":0},{"$f":"INP_EBalance!O136","v":0},{"$f":"INP_EBalance!P136","v":0},{"$f":"INP_EBalance!Q136","v":0},{"$f":"INP_EBalance!R136","v":0},{"$f":"INP_EBalance!S136","v":0},{"$f":"INP_EBalance!T136","v":0},{"$f":"INP_EBalance!U136","v":0},{"$f":"INP_EBalance!V136","v":0},{"$f":"INP_EBalance!W136","v":0},{"$f":"INP_EBalance!X136","v":0},{"$f":"INP_EBalance!Y136","v":0},{"$f":"INP_EBalance!Z136","v":0},{"$f":"INP_EBalance!AA136","v":0},{"$f":"INP_EBalance!AB136","v":0},{"$f":"INP_EBalance!AC136","v":0},{"$f":"INP_EBalance!AD136","v":0},{"$f":"INP_EBalance!AE136","v":0},{"$f":"INP_EBalance!AF136","v":0},{"$f":"INP_EBalance!AG136","v":0},{"$f":"INP_EBalance!AH136","v":0},{"$f":"INP_EBalance!AI136","v":0},{"$f":"INP_EBalance!AJ136","v":0},{"$f":"INP_EBalance!AK136","v":0},{"$f":"INP_EBalance!AL136","v":0},{"$f":"INP_EBalance!AM136","v":0},{"$f":"INP_EBalance!AN136","v":0},{"$f":"INP_EBalance!AO136","v":0},{"$f":"INP_EBalance!AP136","v":0},{"$f":"INP_EBalance!AQ136","v":0},{"$f":"INP_EBalance!AR136","v":0},{"$f":"INP_EBalance!AS136","v":0},{"$f":"INP_EBalance!AT136","v":0},{"$f":"INP_EBalance!AU136","v":0},{"$f":"INP_EBalance!AV136","v":0},{"$f":"INP_EBalance!AW136","v":0},{"$f":"INP_EBalance!AX136","v":0},{"$f":"INP_EBalance!AY136","v":0},{"$f":"INP_EBalance!AZ136","v":0},{"$f":"INP_EBalance!BA136","v":0},{"$f":"INP_EBalance!BB136","v":0},{"$f":"INP_EBalance!BC136","v":0},{"$f":"INP_EBalance!BD136","v":0},{"$f":"INP_EBalance!BE136","v":0},{"$f":"INP_EBalance!BF136","v":0},{"$f":"INP_EBalance!BG136","v":0},{"$f":"INP_EBalance!BH136","v":0},{"$f":"INP_EBalance!BI136","v":0},{"$f":"INP_EBalance!BJ136","v":0},{"$f":"INP_EBalance!BK136","v":0},{"$f":"INP_EBalance!BL136","v":0},{"$f":"INP_EBalance!BM136","v":0},{"$f":"INP_EBalance!BN136","v":0},{"$f":"INP_EBalance!BO136","v":0},{"$f":"INP_EBalance!BP136","v":0},{"$f":"INP_EBalance!BQ136","v":0},{"$f":"INP_EBalance!BR136","v":0},{"$f":"INP_EBalance!BS136","v":0},{"$f":"INP_EBalance!BT136","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$137","v":0},"kWh",null,{"$f":"INP_EBalance!$F$137","v":0},{"$f":"INP_EBalance!$G$137","v":0},null,null,0,null,{"$f":"INP_EBalance!M137","v":0},{"$f":"INP_EBalance!N137","v":0},{"$f":"INP_EBalance!O137","v":0},{"$f":"INP_EBalance!P137","v":0},{"$f":"INP_EBalance!Q137","v":0},{"$f":"INP_EBalance!R137","v":0},{"$f":"INP_EBalance!S137","v":0},{"$f":"INP_EBalance!T137","v":0},{"$f":"INP_EBalance!U137","v":0},{"$f":"INP_EBalance!V137","v":0},{"$f":"INP_EBalance!W137","v":0},{"$f":"INP_EBalance!X137","v":0},{"$f":"INP_EBalance!Y137","v":0},{"$f":"INP_EBalance!Z137","v":0},{"$f":"INP_EBalance!AA137","v":0},{"$f":"INP_EBalance!AB137","v":0},{"$f":"INP_EBalance!AC137","v":0},{"$f":"INP_EBalance!AD137","v":0},{"$f":"INP_EBalance!AE137","v":0},{"$f":"INP_EBalance!AF137","v":0},{"$f":"INP_EBalance!AG137","v":0},{"$f":"INP_EBalance!AH137","v":0},{"$f":"INP_EBalance!AI137","v":0},{"$f":"INP_EBalance!AJ137","v":0},{"$f":"INP_EBalance!AK137","v":0},{"$f":"INP_EBalance!AL137","v":0},{"$f":"INP_EBalance!AM137","v":0},{"$f":"INP_EBalance!AN137","v":0},{"$f":"INP_EBalance!AO137","v":0},{"$f":"INP_EBalance!AP137","v":0},{"$f":"INP_EBalance!AQ137","v":0},{"$f":"INP_EBalance!AR137","v":0},{"$f":"INP_EBalance!AS137","v":0},{"$f":"INP_EBalance!AT137","v":0},{"$f":"INP_EBalance!AU137","v":0},{"$f":"INP_EBalance!AV137","v":0},{"$f":"INP_EBalance!AW137","v":0},{"$f":"INP_EBalance!AX137","v":0},{"$f":"INP_EBalance!AY137","v":0},{"$f":"INP_EBalance!AZ137","v":0},{"$f":"INP_EBalance!BA137","v":0},{"$f":"INP_EBalance!BB137","v":0},{"$f":"INP_EBalance!BC137","v":0},{"$f":"INP_EBalance!BD137","v":0},{"$f":"INP_EBalance!BE137","v":0},{"$f":"INP_EBalance!BF137","v":0},{"$f":"INP_EBalance!BG137","v":0},{"$f":"INP_EBalance!BH137","v":0},{"$f":"INP_EBalance!BI137","v":0},{"$f":"INP_EBalance!BJ137","v":0},{"$f":"INP_EBalance!BK137","v":0},{"$f":"INP_EBalance!BL137","v":0},{"$f":"INP_EBalance!BM137","v":0},{"$f":"INP_EBalance!BN137","v":0},{"$f":"INP_EBalance!BO137","v":0},{"$f":"INP_EBalance!BP137","v":0},{"$f":"INP_EBalance!BQ137","v":0},{"$f":"INP_EBalance!BR137","v":0},{"$f":"INP_EBalance!BS137","v":0},{"$f":"INP_EBalance!BT137","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$138","v":0},"kWh",null,{"$f":"INP_EBalance!$F$138","v":0},{"$f":"INP_EBalance!$G$138","v":0},null,null,0,null,{"$f":"INP_EBalance!M138","v":0},{"$f":"INP_EBalance!N138","v":0},{"$f":"INP_EBalance!O138","v":0},{"$f":"INP_EBalance!P138","v":0},{"$f":"INP_EBalance!Q138","v":0},{"$f":"INP_EBalance!R138","v":0},{"$f":"INP_EBalance!S138","v":0},{"$f":"INP_EBalance!T138","v":0},{"$f":"INP_EBalance!U138","v":0},{"$f":"INP_EBalance!V138","v":0},{"$f":"INP_EBalance!W138","v":0},{"$f":"INP_EBalance!X138","v":0},{"$f":"INP_EBalance!Y138","v":0},{"$f":"INP_EBalance!Z138","v":0},{"$f":"INP_EBalance!AA138","v":0},{"$f":"INP_EBalance!AB138","v":0},{"$f":"INP_EBalance!AC138","v":0},{"$f":"INP_EBalance!AD138","v":0},{"$f":"INP_EBalance!AE138","v":0},{"$f":"INP_EBalance!AF138","v":0},{"$f":"INP_EBalance!AG138","v":0},{"$f":"INP_EBalance!AH138","v":0},{"$f":"INP_EBalance!AI138","v":0},{"$f":"INP_EBalance!AJ138","v":0},{"$f":"INP_EBalance!AK138","v":0},{"$f":"INP_EBalance!AL138","v":0},{"$f":"INP_EBalance!AM138","v":0},{"$f":"INP_EBalance!AN138","v":0},{"$f":"INP_EBalance!AO138","v":0},{"$f":"INP_EBalance!AP138","v":0},{"$f":"INP_EBalance!AQ138","v":0},{"$f":"INP_EBalance!AR138","v":0},{"$f":"INP_EBalance!AS138","v":0},{"$f":"INP_EBalance!AT138","v":0},{"$f":"INP_EBalance!AU138","v":0},{"$f":"INP_EBalance!AV138","v":0},{"$f":"INP_EBalance!AW138","v":0},{"$f":"INP_EBalance!AX138","v":0},{"$f":"INP_EBalance!AY138","v":0},{"$f":"INP_EBalance!AZ138","v":0},{"$f":"INP_EBalance!BA138","v":0},{"$f":"INP_EBalance!BB138","v":0},{"$f":"INP_EBalance!BC138","v":0},{"$f":"INP_EBalance!BD138","v":0},{"$f":"INP_EBalance!BE138","v":0},{"$f":"INP_EBalance!BF138","v":0},{"$f":"INP_EBalance!BG138","v":0},{"$f":"INP_EBalance!BH138","v":0},{"$f":"INP_EBalance!BI138","v":0},{"$f":"INP_EBalance!BJ138","v":0},{"$f":"INP_EBalance!BK138","v":0},{"$f":"INP_EBalance!BL138","v":0},{"$f":"INP_EBalance!BM138","v":0},{"$f":"INP_EBalance!BN138","v":0},{"$f":"INP_EBalance!BO138","v":0},{"$f":"INP_EBalance!BP138","v":0},{"$f":"INP_EBalance!BQ138","v":0},{"$f":"INP_EBalance!BR138","v":0},{"$f":"INP_EBalance!BS138","v":0},{"$f":"INP_EBalance!BT138","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$139","v":0},"kWh",null,{"$f":"INP_EBalance!$F$139","v":0},{"$f":"INP_EBalance!$G$139","v":0},null,null,0,null,{"$f":"INP_EBalance!M139","v":0},{"$f":"INP_EBalance!N139","v":0},{"$f":"INP_EBalance!O139","v":0},{"$f":"INP_EBalance!P139","v":0},{"$f":"INP_EBalance!Q139","v":0},{"$f":"INP_EBalance!R139","v":0},{"$f":"INP_EBalance!S139","v":0},{"$f":"INP_EBalance!T139","v":0},{"$f":"INP_EBalance!U139","v":0},{"$f":"INP_EBalance!V139","v":0},{"$f":"INP_EBalance!W139","v":0},{"$f":"INP_EBalance!X139","v":0},{"$f":"INP_EBalance!Y139","v":0},{"$f":"INP_EBalance!Z139","v":0},{"$f":"INP_EBalance!AA139","v":0},{"$f":"INP_EBalance!AB139","v":0},{"$f":"INP_EBalance!AC139","v":0},{"$f":"INP_EBalance!AD139","v":0},{"$f":"INP_EBalance!AE139","v":0},{"$f":"INP_EBalance!AF139","v":0},{"$f":"INP_EBalance!AG139","v":0},{"$f":"INP_EBalance!AH139","v":0},{"$f":"INP_EBalance!AI139","v":0},{"$f":"INP_EBalance!AJ139","v":0},{"$f":"INP_EBalance!AK139","v":0},{"$f":"INP_EBalance!AL139","v":0},{"$f":"INP_EBalance!AM139","v":0},{"$f":"INP_EBalance!AN139","v":0},{"$f":"INP_EBalance!AO139","v":0},{"$f":"INP_EBalance!AP139","v":0},{"$f":"INP_EBalance!AQ139","v":0},{"$f":"INP_EBalance!AR139","v":0},{"$f":"INP_EBalance!AS139","v":0},{"$f":"INP_EBalance!AT139","v":0},{"$f":"INP_EBalance!AU139","v":0},{"$f":"INP_EBalance!AV139","v":0},{"$f":"INP_EBalance!AW139","v":0},{"$f":"INP_EBalance!AX139","v":0},{"$f":"INP_EBalance!AY139","v":0},{"$f":"INP_EBalance!AZ139","v":0},{"$f":"INP_EBalance!BA139","v":0},{"$f":"INP_EBalance!BB139","v":0},{"$f":"INP_EBalance!BC139","v":0},{"$f":"INP_EBalance!BD139","v":0},{"$f":"INP_EBalance!BE139","v":0},{"$f":"INP_EBalance!BF139","v":0},{"$f":"INP_EBalance!BG139","v":0},{"$f":"INP_EBalance!BH139","v":0},{"$f":"INP_EBalance!BI139","v":0},{"$f":"INP_EBalance!BJ139","v":0},{"$f":"INP_EBalance!BK139","v":0},{"$f":"INP_EBalance!BL139","v":0},{"$f":"INP_EBalance!BM139","v":0},{"$f":"INP_EBalance!BN139","v":0},{"$f":"INP_EBalance!BO139","v":0},{"$f":"INP_EBalance!BP139","v":0},{"$f":"INP_EBalance!BQ139","v":0},{"$f":"INP_EBalance!BR139","v":0},{"$f":"INP_EBalance!BS139","v":0},{"$f":"INP_EBalance!BT139","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$140","v":0},"kWh",null,{"$f":"INP_EBalance!$F$140","v":0},{"$f":"INP_EBalance!$G$140","v":0},null,null,0,null,{"$f":"INP_EBalance!M140","v":0},{"$f":"INP_EBalance!N140","v":0},{"$f":"INP_EBalance!O140","v":0},{"$f":"INP_EBalance!P140","v":0},{"$f":"INP_EBalance!Q140","v":0},{"$f":"INP_EBalance!R140","v":0},{"$f":"INP_EBalance!S140","v":0},{"$f":"INP_EBalance!T140","v":0},{"$f":"INP_EBalance!U140","v":0},{"$f":"INP_EBalance!V140","v":0},{"$f":"INP_EBalance!W140","v":0},{"$f":"INP_EBalance!X140","v":0},{"$f":"INP_EBalance!Y140","v":0},{"$f":"INP_EBalance!Z140","v":0},{"$f":"INP_EBalance!AA140","v":0},{"$f":"INP_EBalance!AB140","v":0},{"$f":"INP_EBalance!AC140","v":0},{"$f":"INP_EBalance!AD140","v":0},{"$f":"INP_EBalance!AE140","v":0},{"$f":"INP_EBalance!AF140","v":0},{"$f":"INP_EBalance!AG140","v":0},{"$f":"INP_EBalance!AH140","v":0},{"$f":"INP_EBalance!AI140","v":0},{"$f":"INP_EBalance!AJ140","v":0},{"$f":"INP_EBalance!AK140","v":0},{"$f":"INP_EBalance!AL140","v":0},{"$f":"INP_EBalance!AM140","v":0},{"$f":"INP_EBalance!AN140","v":0},{"$f":"INP_EBalance!AO140","v":0},{"$f":"INP_EBalance!AP140","v":0},{"$f":"INP_EBalance!AQ140","v":0},{"$f":"INP_EBalance!AR140","v":0},{"$f":"INP_EBalance!AS140","v":0},{"$f":"INP_EBalance!AT140","v":0},{"$f":"INP_EBalance!AU140","v":0},{"$f":"INP_EBalance!AV140","v":0},{"$f":"INP_EBalance!AW140","v":0},{"$f":"INP_EBalance!AX140","v":0},{"$f":"INP_EBalance!AY140","v":0},{"$f":"INP_EBalance!AZ140","v":0},{"$f":"INP_EBalance!BA140","v":0},{"$f":"INP_EBalance!BB140","v":0},{"$f":"INP_EBalance!BC140","v":0},{"$f":"INP_EBalance!BD140","v":0},{"$f":"INP_EBalance!BE140","v":0},{"$f":"INP_EBalance!BF140","v":0},{"$f":"INP_EBalance!BG140","v":0},{"$f":"INP_EBalance!BH140","v":0},{"$f":"INP_EBalance!BI140","v":0},{"$f":"INP_EBalance!BJ140","v":0},{"$f":"INP_EBalance!BK140","v":0},{"$f":"INP_EBalance!BL140","v":0},{"$f":"INP_EBalance!BM140","v":0},{"$f":"INP_EBalance!BN140","v":0},{"$f":"INP_EBalance!BO140","v":0},{"$f":"INP_EBalance!BP140","v":0},{"$f":"INP_EBalance!BQ140","v":0},{"$f":"INP_EBalance!BR140","v":0},{"$f":"INP_EBalance!BS140","v":0},{"$f":"INP_EBalance!BT140","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$141","v":0},"kWh",null,{"$f":"INP_EBalance!$F$141","v":0},{"$f":"INP_EBalance!$G$141","v":0},null,null,0,null,{"$f":"INP_EBalance!M141","v":0},{"$f":"INP_EBalance!N141","v":0},{"$f":"INP_EBalance!O141","v":0},{"$f":"INP_EBalance!P141","v":0},{"$f":"INP_EBalance!Q141","v":0},{"$f":"INP_EBalance!R141","v":0},{"$f":"INP_EBalance!S141","v":0},{"$f":"INP_EBalance!T141","v":0},{"$f":"INP_EBalance!U141","v":0},{"$f":"INP_EBalance!V141","v":0},{"$f":"INP_EBalance!W141","v":0},{"$f":"INP_EBalance!X141","v":0},{"$f":"INP_EBalance!Y141","v":0},{"$f":"INP_EBalance!Z141","v":0},{"$f":"INP_EBalance!AA141","v":0},{"$f":"INP_EBalance!AB141","v":0},{"$f":"INP_EBalance!AC141","v":0},{"$f":"INP_EBalance!AD141","v":0},{"$f":"INP_EBalance!AE141","v":0},{"$f":"INP_EBalance!AF141","v":0},{"$f":"INP_EBalance!AG141","v":0},{"$f":"INP_EBalance!AH141","v":0},{"$f":"INP_EBalance!AI141","v":0},{"$f":"INP_EBalance!AJ141","v":0},{"$f":"INP_EBalance!AK141","v":0},{"$f":"INP_EBalance!AL141","v":0},{"$f":"INP_EBalance!AM141","v":0},{"$f":"INP_EBalance!AN141","v":0},{"$f":"INP_EBalance!AO141","v":0},{"$f":"INP_EBalance!AP141","v":0},{"$f":"INP_EBalance!AQ141","v":0},{"$f":"INP_EBalance!AR141","v":0},{"$f":"INP_EBalance!AS141","v":0},{"$f":"INP_EBalance!AT141","v":0},{"$f":"INP_EBalance!AU141","v":0},{"$f":"INP_EBalance!AV141","v":0},{"$f":"INP_EBalance!AW141","v":0},{"$f":"INP_EBalance!AX141","v":0},{"$f":"INP_EBalance!AY141","v":0},{"$f":"INP_EBalance!AZ141","v":0},{"$f":"INP_EBalance!BA141","v":0},{"$f":"INP_EBalance!BB141","v":0},{"$f":"INP_EBalance!BC141","v":0},{"$f":"INP_EBalance!BD141","v":0},{"$f":"INP_EBalance!BE141","v":0},{"$f":"INP_EBalance!BF141","v":0},{"$f":"INP_EBalance!BG141","v":0},{"$f":"INP_EBalance!BH141","v":0},{"$f":"INP_EBalance!BI141","v":0},{"$f":"INP_EBalance!BJ141","v":0},{"$f":"INP_EBalance!BK141","v":0},{"$f":"INP_EBalance!BL141","v":0},{"$f":"INP_EBalance!BM141","v":0},{"$f":"INP_EBalance!BN141","v":0},{"$f":"INP_EBalance!BO141","v":0},{"$f":"INP_EBalance!BP141","v":0},{"$f":"INP_EBalance!BQ141","v":0},{"$f":"INP_EBalance!BR141","v":0},{"$f":"INP_EBalance!BS141","v":0},{"$f":"INP_EBalance!BT141","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$142","v":0},"kWh",null,{"$f":"INP_EBalance!$F$142","v":0},{"$f":"INP_EBalance!$G$142","v":0},null,null,0,null,{"$f":"INP_EBalance!M142","v":0},{"$f":"INP_EBalance!N142","v":0},{"$f":"INP_EBalance!O142","v":0},{"$f":"INP_EBalance!P142","v":0},{"$f":"INP_EBalance!Q142","v":0},{"$f":"INP_EBalance!R142","v":0},{"$f":"INP_EBalance!S142","v":0},{"$f":"INP_EBalance!T142","v":0},{"$f":"INP_EBalance!U142","v":0},{"$f":"INP_EBalance!V142","v":0},{"$f":"INP_EBalance!W142","v":0},{"$f":"INP_EBalance!X142","v":0},{"$f":"INP_EBalance!Y142","v":0},{"$f":"INP_EBalance!Z142","v":0},{"$f":"INP_EBalance!AA142","v":0},{"$f":"INP_EBalance!AB142","v":0},{"$f":"INP_EBalance!AC142","v":0},{"$f":"INP_EBalance!AD142","v":0},{"$f":"INP_EBalance!AE142","v":0},{"$f":"INP_EBalance!AF142","v":0},{"$f":"INP_EBalance!AG142","v":0},{"$f":"INP_EBalance!AH142","v":0},{"$f":"INP_EBalance!AI142","v":0},{"$f":"INP_EBalance!AJ142","v":0},{"$f":"INP_EBalance!AK142","v":0},{"$f":"INP_EBalance!AL142","v":0},{"$f":"INP_EBalance!AM142","v":0},{"$f":"INP_EBalance!AN142","v":0},{"$f":"INP_EBalance!AO142","v":0},{"$f":"INP_EBalance!AP142","v":0},{"$f":"INP_EBalance!AQ142","v":0},{"$f":"INP_EBalance!AR142","v":0},{"$f":"INP_EBalance!AS142","v":0},{"$f":"INP_EBalance!AT142","v":0},{"$f":"INP_EBalance!AU142","v":0},{"$f":"INP_EBalance!AV142","v":0},{"$f":"INP_EBalance!AW142","v":0},{"$f":"INP_EBalance!AX142","v":0},{"$f":"INP_EBalance!AY142","v":0},{"$f":"INP_EBalance!AZ142","v":0},{"$f":"INP_EBalance!BA142","v":0},{"$f":"INP_EBalance!BB142","v":0},{"$f":"INP_EBalance!BC142","v":0},{"$f":"INP_EBalance!BD142","v":0},{"$f":"INP_EBalance!BE142","v":0},{"$f":"INP_EBalance!BF142","v":0},{"$f":"INP_EBalance!BG142","v":0},{"$f":"INP_EBalance!BH142","v":0},{"$f":"INP_EBalance!BI142","v":0},{"$f":"INP_EBalance!BJ142","v":0},{"$f":"INP_EBalance!BK142","v":0},{"$f":"INP_EBalance!BL142","v":0},{"$f":"INP_EBalance!BM142","v":0},{"$f":"INP_EBalance!BN142","v":0},{"$f":"INP_EBalance!BO142","v":0},{"$f":"INP_EBalance!BP142","v":0},{"$f":"INP_EBalance!BQ142","v":0},{"$f":"INP_EBalance!BR142","v":0},{"$f":"INP_EBalance!BS142","v":0},{"$f":"INP_EBalance!BT142","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$143","v":0},"kWh",null,{"$f":"INP_EBalance!$F$143","v":0},{"$f":"INP_EBalance!$G$143","v":0},null,null,0,null,{"$f":"INP_EBalance!M143","v":0},{"$f":"INP_EBalance!N143","v":0},{"$f":"INP_EBalance!O143","v":0},{"$f":"INP_EBalance!P143","v":0},{"$f":"INP_EBalance!Q143","v":0},{"$f":"INP_EBalance!R143","v":0},{"$f":"INP_EBalance!S143","v":0},{"$f":"INP_EBalance!T143","v":0},{"$f":"INP_EBalance!U143","v":0},{"$f":"INP_EBalance!V143","v":0},{"$f":"INP_EBalance!W143","v":0},{"$f":"INP_EBalance!X143","v":0},{"$f":"INP_EBalance!Y143","v":0},{"$f":"INP_EBalance!Z143","v":0},{"$f":"INP_EBalance!AA143","v":0},{"$f":"INP_EBalance!AB143","v":0},{"$f":"INP_EBalance!AC143","v":0},{"$f":"INP_EBalance!AD143","v":0},{"$f":"INP_EBalance!AE143","v":0},{"$f":"INP_EBalance!AF143","v":0},{"$f":"INP_EBalance!AG143","v":0},{"$f":"INP_EBalance!AH143","v":0},{"$f":"INP_EBalance!AI143","v":0},{"$f":"INP_EBalance!AJ143","v":0},{"$f":"INP_EBalance!AK143","v":0},{"$f":"INP_EBalance!AL143","v":0},{"$f":"INP_EBalance!AM143","v":0},{"$f":"INP_EBalance!AN143","v":0},{"$f":"INP_EBalance!AO143","v":0},{"$f":"INP_EBalance!AP143","v":0},{"$f":"INP_EBalance!AQ143","v":0},{"$f":"INP_EBalance!AR143","v":0},{"$f":"INP_EBalance!AS143","v":0},{"$f":"INP_EBalance!AT143","v":0},{"$f":"INP_EBalance!AU143","v":0},{"$f":"INP_EBalance!AV143","v":0},{"$f":"INP_EBalance!AW143","v":0},{"$f":"INP_EBalance!AX143","v":0},{"$f":"INP_EBalance!AY143","v":0},{"$f":"INP_EBalance!AZ143","v":0},{"$f":"INP_EBalance!BA143","v":0},{"$f":"INP_EBalance!BB143","v":0},{"$f":"INP_EBalance!BC143","v":0},{"$f":"INP_EBalance!BD143","v":0},{"$f":"INP_EBalance!BE143","v":0},{"$f":"INP_EBalance!BF143","v":0},{"$f":"INP_EBalance!BG143","v":0},{"$f":"INP_EBalance!BH143","v":0},{"$f":"INP_EBalance!BI143","v":0},{"$f":"INP_EBalance!BJ143","v":0},{"$f":"INP_EBalance!BK143","v":0},{"$f":"INP_EBalance!BL143","v":0},{"$f":"INP_EBalance!BM143","v":0},{"$f":"INP_EBalance!BN143","v":0},{"$f":"INP_EBalance!BO143","v":0},{"$f":"INP_EBalance!BP143","v":0},{"$f":"INP_EBalance!BQ143","v":0},{"$f":"INP_EBalance!BR143","v":0},{"$f":"INP_EBalance!BS143","v":0},{"$f":"INP_EBalance!BT143","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$144","v":0},"kWh",null,{"$f":"INP_EBalance!$F$144","v":0},{"$f":"INP_EBalance!$G$144","v":0},null,null,{"$f":"SUM(M144:BT144)/(10^6)","v":0},null,{"$f":"INP_EBalance!M144","v":0},{"$f":"INP_EBalance!N144","v":0},{"$f":"INP_EBalance!O144","v":0},{"$f":"INP_EBalance!P144","v":0},{"$f":"INP_EBalance!Q144","v":0},{"$f":"INP_EBalance!R144","v":0},{"$f":"INP_EBalance!S144","v":0},{"$f":"INP_EBalance!T144","v":0},{"$f":"INP_EBalance!U144","v":0},{"$f":"INP_EBalance!V144","v":0},{"$f":"INP_EBalance!W144","v":0},{"$f":"INP_EBalance!X144","v":0},{"$f":"INP_EBalance!Y144","v":0},{"$f":"INP_EBalance!Z144","v":0},{"$f":"INP_EBalance!AA144","v":0},{"$f":"INP_EBalance!AB144","v":0},{"$f":"INP_EBalance!AC144","v":0},{"$f":"INP_EBalance!AD144","v":0},{"$f":"INP_EBalance!AE144","v":0},{"$f":"INP_EBalance!AF144","v":0},{"$f":"INP_EBalance!AG144","v":0},{"$f":"INP_EBalance!AH144","v":0},{"$f":"INP_EBalance!AI144","v":0},{"$f":"INP_EBalance!AJ144","v":0},{"$f":"INP_EBalance!AK144","v":0},{"$f":"INP_EBalance!AL144","v":0},{"$f":"INP_EBalance!AM144","v":0},{"$f":"INP_EBalance!AN144","v":0},{"$f":"INP_EBalance!AO144","v":0},{"$f":"INP_EBalance!AP144","v":0},{"$f":"INP_EBalance!AQ144","v":0},{"$f":"INP_EBalance!AR144","v":0},{"$f":"INP_EBalance!AS144","v":0},{"$f":"INP_EBalance!AT144","v":0},{"$f":"INP_EBalance!AU144","v":0},{"$f":"INP_EBalance!AV144","v":0},{"$f":"INP_EBalance!AW144","v":0},{"$f":"INP_EBalance!AX144","v":0},{"$f":"INP_EBalance!AY144","v":0},{"$f":"INP_EBalance!AZ144","v":0},{"$f":"INP_EBalance!BA144","v":0},{"$f":"INP_EBalance!BB144","v":0},{"$f":"INP_EBalance!BC144","v":0},{"$f":"INP_EBalance!BD144","v":0},{"$f":"INP_EBalance!BE144","v":0},{"$f":"INP_EBalance!BF144","v":0},{"$f":"INP_EBalance!BG144","v":0},{"$f":"INP_EBalance!BH144","v":0},{"$f":"INP_EBalance!BI144","v":0},{"$f":"INP_EBalance!BJ144","v":0},{"$f":"INP_EBalance!BK144","v":0},{"$f":"INP_EBalance!BL144","v":0},{"$f":"INP_EBalance!BM144","v":0},{"$f":"INP_EBalance!BN144","v":0},{"$f":"INP_EBalance!BO144","v":0},{"$f":"INP_EBalance!BP144","v":0},{"$f":"INP_EBalance!BQ144","v":0},{"$f":"INP_EBalance!BR144","v":0},{"$f":"INP_EBalance!BS144","v":0},{"$f":"INP_EBalance!BT144","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$145","v":0},"kWh",null,{"$f":"INP_EBalance!$F$145","v":0},{"$f":"INP_EBalance!$G$145","v":0},null,null,0,null,{"$f":"INP_EBalance!M145","v":0},{"$f":"INP_EBalance!N145","v":0},{"$f":"INP_EBalance!O145","v":0},{"$f":"INP_EBalance!P145","v":0},{"$f":"INP_EBalance!Q145","v":0},{"$f":"INP_EBalance!R145","v":0},{"$f":"INP_EBalance!S145","v":0},{"$f":"INP_EBalance!T145","v":0},{"$f":"INP_EBalance!U145","v":0},{"$f":"INP_EBalance!V145","v":0},{"$f":"INP_EBalance!W145","v":0},{"$f":"INP_EBalance!X145","v":0},{"$f":"INP_EBalance!Y145","v":0},{"$f":"INP_EBalance!Z145","v":0},{"$f":"INP_EBalance!AA145","v":0},{"$f":"INP_EBalance!AB145","v":0},{"$f":"INP_EBalance!AC145","v":0},{"$f":"INP_EBalance!AD145","v":0},{"$f":"INP_EBalance!AE145","v":0},{"$f":"INP_EBalance!AF145","v":0},{"$f":"INP_EBalance!AG145","v":0},{"$f":"INP_EBalance!AH145","v":0},{"$f":"INP_EBalance!AI145","v":0},{"$f":"INP_EBalance!AJ145","v":0},{"$f":"INP_EBalance!AK145","v":0},{"$f":"INP_EBalance!AL145","v":0},{"$f":"INP_EBalance!AM145","v":0},{"$f":"INP_EBalance!AN145","v":0},{"$f":"INP_EBalance!AO145","v":0},{"$f":"INP_EBalance!AP145","v":0},{"$f":"INP_EBalance!AQ145","v":0},{"$f":"INP_EBalance!AR145","v":0},{"$f":"INP_EBalance!AS145","v":0},{"$f":"INP_EBalance!AT145","v":0},{"$f":"INP_EBalance!AU145","v":0},{"$f":"INP_EBalance!AV145","v":0},{"$f":"INP_EBalance!AW145","v":0},{"$f":"INP_EBalance!AX145","v":0},{"$f":"INP_EBalance!AY145","v":0},{"$f":"INP_EBalance!AZ145","v":0},{"$f":"INP_EBalance!BA145","v":0},{"$f":"INP_EBalance!BB145","v":0},{"$f":"INP_EBalance!BC145","v":0},{"$f":"INP_EBalance!BD145","v":0},{"$f":"INP_EBalance!BE145","v":0},{"$f":"INP_EBalance!BF145","v":0},{"$f":"INP_EBalance!BG145","v":0},{"$f":"INP_EBalance!BH145","v":0},{"$f":"INP_EBalance!BI145","v":0},{"$f":"INP_EBalance!BJ145","v":0},{"$f":"INP_EBalance!BK145","v":0},{"$f":"INP_EBalance!BL145","v":0},{"$f":"INP_EBalance!BM145","v":0},{"$f":"INP_EBalance!BN145","v":0},{"$f":"INP_EBalance!BO145","v":0},{"$f":"INP_EBalance!BP145","v":0},{"$f":"INP_EBalance!BQ145","v":0},{"$f":"INP_EBalance!BR145","v":0},{"$f":"INP_EBalance!BS145","v":0},{"$f":"INP_EBalance!BT145","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$146","v":0},"kWh",null,{"$f":"INP_EBalance!$F$146","v":0},{"$f":"INP_EBalance!$G$146","v":0},null,null,0,null,{"$f":"INP_EBalance!M146","v":0},{"$f":"INP_EBalance!N146","v":0},{"$f":"INP_EBalance!O146","v":0},{"$f":"INP_EBalance!P146","v":0},{"$f":"INP_EBalance!Q146","v":0},{"$f":"INP_EBalance!R146","v":0},{"$f":"INP_EBalance!S146","v":0},{"$f":"INP_EBalance!T146","v":0},{"$f":"INP_EBalance!U146","v":0},{"$f":"INP_EBalance!V146","v":0},{"$f":"INP_EBalance!W146","v":0},{"$f":"INP_EBalance!X146","v":0},{"$f":"INP_EBalance!Y146","v":0},{"$f":"INP_EBalance!Z146","v":0},{"$f":"INP_EBalance!AA146","v":0},{"$f":"INP_EBalance!AB146","v":0},{"$f":"INP_EBalance!AC146","v":0},{"$f":"INP_EBalance!AD146","v":0},{"$f":"INP_EBalance!AE146","v":0},{"$f":"INP_EBalance!AF146","v":0},{"$f":"INP_EBalance!AG146","v":0},{"$f":"INP_EBalance!AH146","v":0},{"$f":"INP_EBalance!AI146","v":0},{"$f":"INP_EBalance!AJ146","v":0},{"$f":"INP_EBalance!AK146","v":0},{"$f":"INP_EBalance!AL146","v":0},{"$f":"INP_EBalance!AM146","v":0},{"$f":"INP_EBalance!AN146","v":0},{"$f":"INP_EBalance!AO146","v":0},{"$f":"INP_EBalance!AP146","v":0},{"$f":"INP_EBalance!AQ146","v":0},{"$f":"INP_EBalance!AR146","v":0},{"$f":"INP_EBalance!AS146","v":0},{"$f":"INP_EBalance!AT146","v":0},{"$f":"INP_EBalance!AU146","v":0},{"$f":"INP_EBalance!AV146","v":0},{"$f":"INP_EBalance!AW146","v":0},{"$f":"INP_EBalance!AX146","v":0},{"$f":"INP_EBalance!AY146","v":0},{"$f":"INP_EBalance!AZ146","v":0},{"$f":"INP_EBalance!BA146","v":0},{"$f":"INP_EBalance!BB146","v":0},{"$f":"INP_EBalance!BC146","v":0},{"$f":"INP_EBalance!BD146","v":0},{"$f":"INP_EBalance!BE146","v":0},{"$f":"INP_EBalance!BF146","v":0},{"$f":"INP_EBalance!BG146","v":0},{"$f":"INP_EBalance!BH146","v":0},{"$f":"INP_EBalance!BI146","v":0},{"$f":"INP_EBalance!BJ146","v":0},{"$f":"INP_EBalance!BK146","v":0},{"$f":"INP_EBalance!BL146","v":0},{"$f":"INP_EBalance!BM146","v":0},{"$f":"INP_EBalance!BN146","v":0},{"$f":"INP_EBalance!BO146","v":0},{"$f":"INP_EBalance!BP146","v":0},{"$f":"INP_EBalance!BQ146","v":0},{"$f":"INP_EBalance!BR146","v":0},{"$f":"INP_EBalance!BS146","v":0},{"$f":"INP_EBalance!BT146","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$147","v":0},"kWh",null,{"$f":"INP_EBalance!$F$147","v":0},{"$f":"INP_EBalance!$G$147","v":0},null,null,0,null,{"$f":"INP_EBalance!M147","v":0},{"$f":"INP_EBalance!N147","v":0},{"$f":"INP_EBalance!O147","v":0},{"$f":"INP_EBalance!P147","v":0},{"$f":"INP_EBalance!Q147","v":0},{"$f":"INP_EBalance!R147","v":0},{"$f":"INP_EBalance!S147","v":0},{"$f":"INP_EBalance!T147","v":0},{"$f":"INP_EBalance!U147","v":0},{"$f":"INP_EBalance!V147","v":0},{"$f":"INP_EBalance!W147","v":0},{"$f":"INP_EBalance!X147","v":0},{"$f":"INP_EBalance!Y147","v":0},{"$f":"INP_EBalance!Z147","v":0},{"$f":"INP_EBalance!AA147","v":0},{"$f":"INP_EBalance!AB147","v":0},{"$f":"INP_EBalance!AC147","v":0},{"$f":"INP_EBalance!AD147","v":0},{"$f":"INP_EBalance!AE147","v":0},{"$f":"INP_EBalance!AF147","v":0},{"$f":"INP_EBalance!AG147","v":0},{"$f":"INP_EBalance!AH147","v":0},{"$f":"INP_EBalance!AI147","v":0},{"$f":"INP_EBalance!AJ147","v":0},{"$f":"INP_EBalance!AK147","v":0},{"$f":"INP_EBalance!AL147","v":0},{"$f":"INP_EBalance!AM147","v":0},{"$f":"INP_EBalance!AN147","v":0},{"$f":"INP_EBalance!AO147","v":0},{"$f":"INP_EBalance!AP147","v":0},{"$f":"INP_EBalance!AQ147","v":0},{"$f":"INP_EBalance!AR147","v":0},{"$f":"INP_EBalance!AS147","v":0},{"$f":"INP_EBalance!AT147","v":0},{"$f":"INP_EBalance!AU147","v":0},{"$f":"INP_EBalance!AV147","v":0},{"$f":"INP_EBalance!AW147","v":0},{"$f":"INP_EBalance!AX147","v":0},{"$f":"INP_EBalance!AY147","v":0},{"$f":"INP_EBalance!AZ147","v":0},{"$f":"INP_EBalance!BA147","v":0},{"$f":"INP_EBalance!BB147","v":0},{"$f":"INP_EBalance!BC147","v":0},{"$f":"INP_EBalance!BD147","v":0},{"$f":"INP_EBalance!BE147","v":0},{"$f":"INP_EBalance!BF147","v":0},{"$f":"INP_EBalance!BG147","v":0},{"$f":"INP_EBalance!BH147","v":0},{"$f":"INP_EBalance!BI147","v":0},{"$f":"INP_EBalance!BJ147","v":0},{"$f":"INP_EBalance!BK147","v":0},{"$f":"INP_EBalance!BL147","v":0},{"$f":"INP_EBalance!BM147","v":0},{"$f":"INP_EBalance!BN147","v":0},{"$f":"INP_EBalance!BO147","v":0},{"$f":"INP_EBalance!BP147","v":0},{"$f":"INP_EBalance!BQ147","v":0},{"$f":"INP_EBalance!BR147","v":0},{"$f":"INP_EBalance!BS147","v":0},{"$f":"INP_EBalance!BT147","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$148","v":0},"kWh",null,{"$f":"INP_EBalance!$F$148","v":0},{"$f":"INP_EBalance!$G$148","v":0},null,null,0,null,{"$f":"INP_EBalance!M148","v":0},{"$f":"INP_EBalance!N148","v":0},{"$f":"INP_EBalance!O148","v":0},{"$f":"INP_EBalance!P148","v":0},{"$f":"INP_EBalance!Q148","v":0},{"$f":"INP_EBalance!R148","v":0},{"$f":"INP_EBalance!S148","v":0},{"$f":"INP_EBalance!T148","v":0},{"$f":"INP_EBalance!U148","v":0},{"$f":"INP_EBalance!V148","v":0},{"$f":"INP_EBalance!W148","v":0},{"$f":"INP_EBalance!X148","v":0},{"$f":"INP_EBalance!Y148","v":0},{"$f":"INP_EBalance!Z148","v":0},{"$f":"INP_EBalance!AA148","v":0},{"$f":"INP_EBalance!AB148","v":0},{"$f":"INP_EBalance!AC148","v":0},{"$f":"INP_EBalance!AD148","v":0},{"$f":"INP_EBalance!AE148","v":0},{"$f":"INP_EBalance!AF148","v":0},{"$f":"INP_EBalance!AG148","v":0},{"$f":"INP_EBalance!AH148","v":0},{"$f":"INP_EBalance!AI148","v":0},{"$f":"INP_EBalance!AJ148","v":0},{"$f":"INP_EBalance!AK148","v":0},{"$f":"INP_EBalance!AL148","v":0},{"$f":"INP_EBalance!AM148","v":0},{"$f":"INP_EBalance!AN148","v":0},{"$f":"INP_EBalance!AO148","v":0},{"$f":"INP_EBalance!AP148","v":0},{"$f":"INP_EBalance!AQ148","v":0},{"$f":"INP_EBalance!AR148","v":0},{"$f":"INP_EBalance!AS148","v":0},{"$f":"INP_EBalance!AT148","v":0},{"$f":"INP_EBalance!AU148","v":0},{"$f":"INP_EBalance!AV148","v":0},{"$f":"INP_EBalance!AW148","v":0},{"$f":"INP_EBalance!AX148","v":0},{"$f":"INP_EBalance!AY148","v":0},{"$f":"INP_EBalance!AZ148","v":0},{"$f":"INP_EBalance!BA148","v":0},{"$f":"INP_EBalance!BB148","v":0},{"$f":"INP_EBalance!BC148","v":0},{"$f":"INP_EBalance!BD148","v":0},{"$f":"INP_EBalance!BE148","v":0},{"$f":"INP_EBalance!BF148","v":0},{"$f":"INP_EBalance!BG148","v":0},{"$f":"INP_EBalance!BH148","v":0},{"$f":"INP_EBalance!BI148","v":0},{"$f":"INP_EBalance!BJ148","v":0},{"$f":"INP_EBalance!BK148","v":0},{"$f":"INP_EBalance!BL148","v":0},{"$f":"INP_EBalance!BM148","v":0},{"$f":"INP_EBalance!BN148","v":0},{"$f":"INP_EBalance!BO148","v":0},{"$f":"INP_EBalance!BP148","v":0},{"$f":"INP_EBalance!BQ148","v":0},{"$f":"INP_EBalance!BR148","v":0},{"$f":"INP_EBalance!BS148","v":0},{"$f":"INP_EBalance!BT148","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$149","v":0},"kWh",null,{"$f":"INP_EBalance!$F$149","v":0},{"$f":"INP_EBalance!$G$149","v":0},null,null,0,null,{"$f":"INP_EBalance!M149","v":0},{"$f":"INP_EBalance!N149","v":0},{"$f":"INP_EBalance!O149","v":0},{"$f":"INP_EBalance!P149","v":0},{"$f":"INP_EBalance!Q149","v":0},{"$f":"INP_EBalance!R149","v":0},{"$f":"INP_EBalance!S149","v":0},{"$f":"INP_EBalance!T149","v":0},{"$f":"INP_EBalance!U149","v":0},{"$f":"INP_EBalance!V149","v":0},{"$f":"INP_EBalance!W149","v":0},{"$f":"INP_EBalance!X149","v":0},{"$f":"INP_EBalance!Y149","v":0},{"$f":"INP_EBalance!Z149","v":0},{"$f":"INP_EBalance!AA149","v":0},{"$f":"INP_EBalance!AB149","v":0},{"$f":"INP_EBalance!AC149","v":0},{"$f":"INP_EBalance!AD149","v":0},{"$f":"INP_EBalance!AE149","v":0},{"$f":"INP_EBalance!AF149","v":0},{"$f":"INP_EBalance!AG149","v":0},{"$f":"INP_EBalance!AH149","v":0},{"$f":"INP_EBalance!AI149","v":0},{"$f":"INP_EBalance!AJ149","v":0},{"$f":"INP_EBalance!AK149","v":0},{"$f":"INP_EBalance!AL149","v":0},{"$f":"INP_EBalance!AM149","v":0},{"$f":"INP_EBalance!AN149","v":0},{"$f":"INP_EBalance!AO149","v":0},{"$f":"INP_EBalance!AP149","v":0},{"$f":"INP_EBalance!AQ149","v":0},{"$f":"INP_EBalance!AR149","v":0},{"$f":"INP_EBalance!AS149","v":0},{"$f":"INP_EBalance!AT149","v":0},{"$f":"INP_EBalance!AU149","v":0},{"$f":"INP_EBalance!AV149","v":0},{"$f":"INP_EBalance!AW149","v":0},{"$f":"INP_EBalance!AX149","v":0},{"$f":"INP_EBalance!AY149","v":0},{"$f":"INP_EBalance!AZ149","v":0},{"$f":"INP_EBalance!BA149","v":0},{"$f":"INP_EBalance!BB149","v":0},{"$f":"INP_EBalance!BC149","v":0},{"$f":"INP_EBalance!BD149","v":0},{"$f":"INP_EBalance!BE149","v":0},{"$f":"INP_EBalance!BF149","v":0},{"$f":"INP_EBalance!BG149","v":0},{"$f":"INP_EBalance!BH149","v":0},{"$f":"INP_EBalance!BI149","v":0},{"$f":"INP_EBalance!BJ149","v":0},{"$f":"INP_EBalance!BK149","v":0},{"$f":"INP_EBalance!BL149","v":0},{"$f":"INP_EBalance!BM149","v":0},{"$f":"INP_EBalance!BN149","v":0},{"$f":"INP_EBalance!BO149","v":0},{"$f":"INP_EBalance!BP149","v":0},{"$f":"INP_EBalance!BQ149","v":0},{"$f":"INP_EBalance!BR149","v":0},{"$f":"INP_EBalance!BS149","v":0},{"$f":"INP_EBalance!BT149","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$150","v":0},"kWh",null,{"$f":"INP_EBalance!$F$150","v":0},{"$f":"INP_EBalance!$G$150","v":0},null,null,0,null,{"$f":"INP_EBalance!M150","v":0},{"$f":"INP_EBalance!N150","v":0},{"$f":"INP_EBalance!O150","v":0},{"$f":"INP_EBalance!P150","v":0},{"$f":"INP_EBalance!Q150","v":0},{"$f":"INP_EBalance!R150","v":0},{"$f":"INP_EBalance!S150","v":0},{"$f":"INP_EBalance!T150","v":0},{"$f":"INP_EBalance!U150","v":0},{"$f":"INP_EBalance!V150","v":0},{"$f":"INP_EBalance!W150","v":0},{"$f":"INP_EBalance!X150","v":0},{"$f":"INP_EBalance!Y150","v":0},{"$f":"INP_EBalance!Z150","v":0},{"$f":"INP_EBalance!AA150","v":0},{"$f":"INP_EBalance!AB150","v":0},{"$f":"INP_EBalance!AC150","v":0},{"$f":"INP_EBalance!AD150","v":0},{"$f":"INP_EBalance!AE150","v":0},{"$f":"INP_EBalance!AF150","v":0},{"$f":"INP_EBalance!AG150","v":0},{"$f":"INP_EBalance!AH150","v":0},{"$f":"INP_EBalance!AI150","v":0},{"$f":"INP_EBalance!AJ150","v":0},{"$f":"INP_EBalance!AK150","v":0},{"$f":"INP_EBalance!AL150","v":0},{"$f":"INP_EBalance!AM150","v":0},{"$f":"INP_EBalance!AN150","v":0},{"$f":"INP_EBalance!AO150","v":0},{"$f":"INP_EBalance!AP150","v":0},{"$f":"INP_EBalance!AQ150","v":0},{"$f":"INP_EBalance!AR150","v":0},{"$f":"INP_EBalance!AS150","v":0},{"$f":"INP_EBalance!AT150","v":0},{"$f":"INP_EBalance!AU150","v":0},{"$f":"INP_EBalance!AV150","v":0},{"$f":"INP_EBalance!AW150","v":0},{"$f":"INP_EBalance!AX150","v":0},{"$f":"INP_EBalance!AY150","v":0},{"$f":"INP_EBalance!AZ150","v":0},{"$f":"INP_EBalance!BA150","v":0},{"$f":"INP_EBalance!BB150","v":0},{"$f":"INP_EBalance!BC150","v":0},{"$f":"INP_EBalance!BD150","v":0},{"$f":"INP_EBalance!BE150","v":0},{"$f":"INP_EBalance!BF150","v":0},{"$f":"INP_EBalance!BG150","v":0},{"$f":"INP_EBalance!BH150","v":0},{"$f":"INP_EBalance!BI150","v":0},{"$f":"INP_EBalance!BJ150","v":0},{"$f":"INP_EBalance!BK150","v":0},{"$f":"INP_EBalance!BL150","v":0},{"$f":"INP_EBalance!BM150","v":0},{"$f":"INP_EBalance!BN150","v":0},{"$f":"INP_EBalance!BO150","v":0},{"$f":"INP_EBalance!BP150","v":0},{"$f":"INP_EBalance!BQ150","v":0},{"$f":"INP_EBalance!BR150","v":0},{"$f":"INP_EBalance!BS150","v":0},{"$f":"INP_EBalance!BT150","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$151","v":0},"kWh",null,{"$f":"INP_EBalance!$F$151","v":0},{"$f":"INP_EBalance!$G$151","v":0},null,null,0,null,{"$f":"INP_EBalance!M151","v":0},{"$f":"INP_EBalance!N151","v":0},{"$f":"INP_EBalance!O151","v":0},{"$f":"INP_EBalance!P151","v":0},{"$f":"INP_EBalance!Q151","v":0},{"$f":"INP_EBalance!R151","v":0},{"$f":"INP_EBalance!S151","v":0},{"$f":"INP_EBalance!T151","v":0},{"$f":"INP_EBalance!U151","v":0},{"$f":"INP_EBalance!V151","v":0},{"$f":"INP_EBalance!W151","v":0},{"$f":"INP_EBalance!X151","v":0},{"$f":"INP_EBalance!Y151","v":0},{"$f":"INP_EBalance!Z151","v":0},{"$f":"INP_EBalance!AA151","v":0},{"$f":"INP_EBalance!AB151","v":0},{"$f":"INP_EBalance!AC151","v":0},{"$f":"INP_EBalance!AD151","v":0},{"$f":"INP_EBalance!AE151","v":0},{"$f":"INP_EBalance!AF151","v":0},{"$f":"INP_EBalance!AG151","v":0},{"$f":"INP_EBalance!AH151","v":0},{"$f":"INP_EBalance!AI151","v":0},{"$f":"INP_EBalance!AJ151","v":0},{"$f":"INP_EBalance!AK151","v":0},{"$f":"INP_EBalance!AL151","v":0},{"$f":"INP_EBalance!AM151","v":0},{"$f":"INP_EBalance!AN151","v":0},{"$f":"INP_EBalance!AO151","v":0},{"$f":"INP_EBalance!AP151","v":0},{"$f":"INP_EBalance!AQ151","v":0},{"$f":"INP_EBalance!AR151","v":0},{"$f":"INP_EBalance!AS151","v":0},{"$f":"INP_EBalance!AT151","v":0},{"$f":"INP_EBalance!AU151","v":0},{"$f":"INP_EBalance!AV151","v":0},{"$f":"INP_EBalance!AW151","v":0},{"$f":"INP_EBalance!AX151","v":0},{"$f":"INP_EBalance!AY151","v":0},{"$f":"INP_EBalance!AZ151","v":0},{"$f":"INP_EBalance!BA151","v":0},{"$f":"INP_EBalance!BB151","v":0},{"$f":"INP_EBalance!BC151","v":0},{"$f":"INP_EBalance!BD151","v":0},{"$f":"INP_EBalance!BE151","v":0},{"$f":"INP_EBalance!BF151","v":0},{"$f":"INP_EBalance!BG151","v":0},{"$f":"INP_EBalance!BH151","v":0},{"$f":"INP_EBalance!BI151","v":0},{"$f":"INP_EBalance!BJ151","v":0},{"$f":"INP_EBalance!BK151","v":0},{"$f":"INP_EBalance!BL151","v":0},{"$f":"INP_EBalance!BM151","v":0},{"$f":"INP_EBalance!BN151","v":0},{"$f":"INP_EBalance!BO151","v":0},{"$f":"INP_EBalance!BP151","v":0},{"$f":"INP_EBalance!BQ151","v":0},{"$f":"INP_EBalance!BR151","v":0},{"$f":"INP_EBalance!BS151","v":0},{"$f":"INP_EBalance!BT151","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$152","v":0},"kWh",null,{"$f":"INP_EBalance!$F$152","v":0},{"$f":"INP_EBalance!$G$152","v":0},null,null,0,null,{"$f":"INP_EBalance!M152","v":0},{"$f":"INP_EBalance!N152","v":0},{"$f":"INP_EBalance!O152","v":0},{"$f":"INP_EBalance!P152","v":0},{"$f":"INP_EBalance!Q152","v":0},{"$f":"INP_EBalance!R152","v":0},{"$f":"INP_EBalance!S152","v":0},{"$f":"INP_EBalance!T152","v":0},{"$f":"INP_EBalance!U152","v":0},{"$f":"INP_EBalance!V152","v":0},{"$f":"INP_EBalance!W152","v":0},{"$f":"INP_EBalance!X152","v":0},{"$f":"INP_EBalance!Y152","v":0},{"$f":"INP_EBalance!Z152","v":0},{"$f":"INP_EBalance!AA152","v":0},{"$f":"INP_EBalance!AB152","v":0},{"$f":"INP_EBalance!AC152","v":0},{"$f":"INP_EBalance!AD152","v":0},{"$f":"INP_EBalance!AE152","v":0},{"$f":"INP_EBalance!AF152","v":0},{"$f":"INP_EBalance!AG152","v":0},{"$f":"INP_EBalance!AH152","v":0},{"$f":"INP_EBalance!AI152","v":0},{"$f":"INP_EBalance!AJ152","v":0},{"$f":"INP_EBalance!AK152","v":0},{"$f":"INP_EBalance!AL152","v":0},{"$f":"INP_EBalance!AM152","v":0},{"$f":"INP_EBalance!AN152","v":0},{"$f":"INP_EBalance!AO152","v":0},{"$f":"INP_EBalance!AP152","v":0},{"$f":"INP_EBalance!AQ152","v":0},{"$f":"INP_EBalance!AR152","v":0},{"$f":"INP_EBalance!AS152","v":0},{"$f":"INP_EBalance!AT152","v":0},{"$f":"INP_EBalance!AU152","v":0},{"$f":"INP_EBalance!AV152","v":0},{"$f":"INP_EBalance!AW152","v":0},{"$f":"INP_EBalance!AX152","v":0},{"$f":"INP_EBalance!AY152","v":0},{"$f":"INP_EBalance!AZ152","v":0},{"$f":"INP_EBalance!BA152","v":0},{"$f":"INP_EBalance!BB152","v":0},{"$f":"INP_EBalance!BC152","v":0},{"$f":"INP_EBalance!BD152","v":0},{"$f":"INP_EBalance!BE152","v":0},{"$f":"INP_EBalance!BF152","v":0},{"$f":"INP_EBalance!BG152","v":0},{"$f":"INP_EBalance!BH152","v":0},{"$f":"INP_EBalance!BI152","v":0},{"$f":"INP_EBalance!BJ152","v":0},{"$f":"INP_EBalance!BK152","v":0},{"$f":"INP_EBalance!BL152","v":0},{"$f":"INP_EBalance!BM152","v":0},{"$f":"INP_EBalance!BN152","v":0},{"$f":"INP_EBalance!BO152","v":0},{"$f":"INP_EBalance!BP152","v":0},{"$f":"INP_EBalance!BQ152","v":0},{"$f":"INP_EBalance!BR152","v":0},{"$f":"INP_EBalance!BS152","v":0},{"$f":"INP_EBalance!BT152","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$153","v":0},"kWh",null,{"$f":"INP_EBalance!$F$153","v":0},{"$f":"INP_EBalance!$G$153","v":0},null,null,0,null,{"$f":"INP_EBalance!M153","v":0},{"$f":"INP_EBalance!N153","v":0},{"$f":"INP_EBalance!O153","v":0},{"$f":"INP_EBalance!P153","v":0},{"$f":"INP_EBalance!Q153","v":0},{"$f":"INP_EBalance!R153","v":0},{"$f":"INP_EBalance!S153","v":0},{"$f":"INP_EBalance!T153","v":0},{"$f":"INP_EBalance!U153","v":0},{"$f":"INP_EBalance!V153","v":0},{"$f":"INP_EBalance!W153","v":0},{"$f":"INP_EBalance!X153","v":0},{"$f":"INP_EBalance!Y153","v":0},{"$f":"INP_EBalance!Z153","v":0},{"$f":"INP_EBalance!AA153","v":0},{"$f":"INP_EBalance!AB153","v":0},{"$f":"INP_EBalance!AC153","v":0},{"$f":"INP_EBalance!AD153","v":0},{"$f":"INP_EBalance!AE153","v":0},{"$f":"INP_EBalance!AF153","v":0},{"$f":"INP_EBalance!AG153","v":0},{"$f":"INP_EBalance!AH153","v":0},{"$f":"INP_EBalance!AI153","v":0},{"$f":"INP_EBalance!AJ153","v":0},{"$f":"INP_EBalance!AK153","v":0},{"$f":"INP_EBalance!AL153","v":0},{"$f":"INP_EBalance!AM153","v":0},{"$f":"INP_EBalance!AN153","v":0},{"$f":"INP_EBalance!AO153","v":0},{"$f":"INP_EBalance!AP153","v":0},{"$f":"INP_EBalance!AQ153","v":0},{"$f":"INP_EBalance!AR153","v":0},{"$f":"INP_EBalance!AS153","v":0},{"$f":"INP_EBalance!AT153","v":0},{"$f":"INP_EBalance!AU153","v":0},{"$f":"INP_EBalance!AV153","v":0},{"$f":"INP_EBalance!AW153","v":0},{"$f":"INP_EBalance!AX153","v":0},{"$f":"INP_EBalance!AY153","v":0},{"$f":"INP_EBalance!AZ153","v":0},{"$f":"INP_EBalance!BA153","v":0},{"$f":"INP_EBalance!BB153","v":0},{"$f":"INP_EBalance!BC153","v":0},{"$f":"INP_EBalance!BD153","v":0},{"$f":"INP_EBalance!BE153","v":0},{"$f":"INP_EBalance!BF153","v":0},{"$f":"INP_EBalance!BG153","v":0},{"$f":"INP_EBalance!BH153","v":0},{"$f":"INP_EBalance!BI153","v":0},{"$f":"INP_EBalance!BJ153","v":0},{"$f":"INP_EBalance!BK153","v":0},{"$f":"INP_EBalance!BL153","v":0},{"$f":"INP_EBalance!BM153","v":0},{"$f":"INP_EBalance!BN153","v":0},{"$f":"INP_EBalance!BO153","v":0},{"$f":"INP_EBalance!BP153","v":0},{"$f":"INP_EBalance!BQ153","v":0},{"$f":"INP_EBalance!BR153","v":0},{"$f":"INP_EBalance!BS153","v":0},{"$f":"INP_EBalance!BT153","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$154","v":0},"kWh",null,{"$f":"INP_EBalance!$F$154","v":0},{"$f":"INP_EBalance!$G$154","v":0},null,null,0,null,{"$f":"INP_EBalance!M154","v":0},{"$f":"INP_EBalance!N154","v":0},{"$f":"INP_EBalance!O154","v":0},{"$f":"INP_EBalance!P154","v":0},{"$f":"INP_EBalance!Q154","v":0},{"$f":"INP_EBalance!R154","v":0},{"$f":"INP_EBalance!S154","v":0},{"$f":"INP_EBalance!T154","v":0},{"$f":"INP_EBalance!U154","v":0},{"$f":"INP_EBalance!V154","v":0},{"$f":"INP_EBalance!W154","v":0},{"$f":"INP_EBalance!X154","v":0},{"$f":"INP_EBalance!Y154","v":0},{"$f":"INP_EBalance!Z154","v":0},{"$f":"INP_EBalance!AA154","v":0},{"$f":"INP_EBalance!AB154","v":0},{"$f":"INP_EBalance!AC154","v":0},{"$f":"INP_EBalance!AD154","v":0},{"$f":"INP_EBalance!AE154","v":0},{"$f":"INP_EBalance!AF154","v":0},{"$f":"INP_EBalance!AG154","v":0},{"$f":"INP_EBalance!AH154","v":0},{"$f":"INP_EBalance!AI154","v":0},{"$f":"INP_EBalance!AJ154","v":0},{"$f":"INP_EBalance!AK154","v":0},{"$f":"INP_EBalance!AL154","v":0},{"$f":"INP_EBalance!AM154","v":0},{"$f":"INP_EBalance!AN154","v":0},{"$f":"INP_EBalance!AO154","v":0},{"$f":"INP_EBalance!AP154","v":0},{"$f":"INP_EBalance!AQ154","v":0},{"$f":"INP_EBalance!AR154","v":0},{"$f":"INP_EBalance!AS154","v":0},{"$f":"INP_EBalance!AT154","v":0},{"$f":"INP_EBalance!AU154","v":0},{"$f":"INP_EBalance!AV154","v":0},{"$f":"INP_EBalance!AW154","v":0},{"$f":"INP_EBalance!AX154","v":0},{"$f":"INP_EBalance!AY154","v":0},{"$f":"INP_EBalance!AZ154","v":0},{"$f":"INP_EBalance!BA154","v":0},{"$f":"INP_EBalance!BB154","v":0},{"$f":"INP_EBalance!BC154","v":0},{"$f":"INP_EBalance!BD154","v":0},{"$f":"INP_EBalance!BE154","v":0},{"$f":"INP_EBalance!BF154","v":0},{"$f":"INP_EBalance!BG154","v":0},{"$f":"INP_EBalance!BH154","v":0},{"$f":"INP_EBalance!BI154","v":0},{"$f":"INP_EBalance!BJ154","v":0},{"$f":"INP_EBalance!BK154","v":0},{"$f":"INP_EBalance!BL154","v":0},{"$f":"INP_EBalance!BM154","v":0},{"$f":"INP_EBalance!BN154","v":0},{"$f":"INP_EBalance!BO154","v":0},{"$f":"INP_EBalance!BP154","v":0},{"$f":"INP_EBalance!BQ154","v":0},{"$f":"INP_EBalance!BR154","v":0},{"$f":"INP_EBalance!BS154","v":0},{"$f":"INP_EBalance!BT154","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$155","v":0},"kWh",null,{"$f":"INP_EBalance!$F$155","v":0},{"$f":"INP_EBalance!$G$155","v":0},null,null,0,null,{"$f":"INP_EBalance!M155","v":0},{"$f":"INP_EBalance!N155","v":0},{"$f":"INP_EBalance!O155","v":0},{"$f":"INP_EBalance!P155","v":0},{"$f":"INP_EBalance!Q155","v":0},{"$f":"INP_EBalance!R155","v":0},{"$f":"INP_EBalance!S155","v":0},{"$f":"INP_EBalance!T155","v":0},{"$f":"INP_EBalance!U155","v":0},{"$f":"INP_EBalance!V155","v":0},{"$f":"INP_EBalance!W155","v":0},{"$f":"INP_EBalance!X155","v":0},{"$f":"INP_EBalance!Y155","v":0},{"$f":"INP_EBalance!Z155","v":0},{"$f":"INP_EBalance!AA155","v":0},{"$f":"INP_EBalance!AB155","v":0},{"$f":"INP_EBalance!AC155","v":0},{"$f":"INP_EBalance!AD155","v":0},{"$f":"INP_EBalance!AE155","v":0},{"$f":"INP_EBalance!AF155","v":0},{"$f":"INP_EBalance!AG155","v":0},{"$f":"INP_EBalance!AH155","v":0},{"$f":"INP_EBalance!AI155","v":0},{"$f":"INP_EBalance!AJ155","v":0},{"$f":"INP_EBalance!AK155","v":0},{"$f":"INP_EBalance!AL155","v":0},{"$f":"INP_EBalance!AM155","v":0},{"$f":"INP_EBalance!AN155","v":0},{"$f":"INP_EBalance!AO155","v":0},{"$f":"INP_EBalance!AP155","v":0},{"$f":"INP_EBalance!AQ155","v":0},{"$f":"INP_EBalance!AR155","v":0},{"$f":"INP_EBalance!AS155","v":0},{"$f":"INP_EBalance!AT155","v":0},{"$f":"INP_EBalance!AU155","v":0},{"$f":"INP_EBalance!AV155","v":0},{"$f":"INP_EBalance!AW155","v":0},{"$f":"INP_EBalance!AX155","v":0},{"$f":"INP_EBalance!AY155","v":0},{"$f":"INP_EBalance!AZ155","v":0},{"$f":"INP_EBalance!BA155","v":0},{"$f":"INP_EBalance!BB155","v":0},{"$f":"INP_EBalance!BC155","v":0},{"$f":"INP_EBalance!BD155","v":0},{"$f":"INP_EBalance!BE155","v":0},{"$f":"INP_EBalance!BF155","v":0},{"$f":"INP_EBalance!BG155","v":0},{"$f":"INP_EBalance!BH155","v":0},{"$f":"INP_EBalance!BI155","v":0},{"$f":"INP_EBalance!BJ155","v":0},{"$f":"INP_EBalance!BK155","v":0},{"$f":"INP_EBalance!BL155","v":0},{"$f":"INP_EBalance!BM155","v":0},{"$f":"INP_EBalance!BN155","v":0},{"$f":"INP_EBalance!BO155","v":0},{"$f":"INP_EBalance!BP155","v":0},{"$f":"INP_EBalance!BQ155","v":0},{"$f":"INP_EBalance!BR155","v":0},{"$f":"INP_EBalance!BS155","v":0},{"$f":"INP_EBalance!BT155","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$156","v":0},"kWh",null,{"$f":"INP_EBalance!$F$156","v":0},{"$f":"INP_EBalance!$G$156","v":0},null,null,0,null,{"$f":"INP_EBalance!M156","v":0},{"$f":"INP_EBalance!N156","v":0},{"$f":"INP_EBalance!O156","v":0},{"$f":"INP_EBalance!P156","v":0},{"$f":"INP_EBalance!Q156","v":0},{"$f":"INP_EBalance!R156","v":0},{"$f":"INP_EBalance!S156","v":0},{"$f":"INP_EBalance!T156","v":0},{"$f":"INP_EBalance!U156","v":0},{"$f":"INP_EBalance!V156","v":0},{"$f":"INP_EBalance!W156","v":0},{"$f":"INP_EBalance!X156","v":0},{"$f":"INP_EBalance!Y156","v":0},{"$f":"INP_EBalance!Z156","v":0},{"$f":"INP_EBalance!AA156","v":0},{"$f":"INP_EBalance!AB156","v":0},{"$f":"INP_EBalance!AC156","v":0},{"$f":"INP_EBalance!AD156","v":0},{"$f":"INP_EBalance!AE156","v":0},{"$f":"INP_EBalance!AF156","v":0},{"$f":"INP_EBalance!AG156","v":0},{"$f":"INP_EBalance!AH156","v":0},{"$f":"INP_EBalance!AI156","v":0},{"$f":"INP_EBalance!AJ156","v":0},{"$f":"INP_EBalance!AK156","v":0},{"$f":"INP_EBalance!AL156","v":0},{"$f":"INP_EBalance!AM156","v":0},{"$f":"INP_EBalance!AN156","v":0},{"$f":"INP_EBalance!AO156","v":0},{"$f":"INP_EBalance!AP156","v":0},{"$f":"INP_EBalance!AQ156","v":0},{"$f":"INP_EBalance!AR156","v":0},{"$f":"INP_EBalance!AS156","v":0},{"$f":"INP_EBalance!AT156","v":0},{"$f":"INP_EBalance!AU156","v":0},{"$f":"INP_EBalance!AV156","v":0},{"$f":"INP_EBalance!AW156","v":0},{"$f":"INP_EBalance!AX156","v":0},{"$f":"INP_EBalance!AY156","v":0},{"$f":"INP_EBalance!AZ156","v":0},{"$f":"INP_EBalance!BA156","v":0},{"$f":"INP_EBalance!BB156","v":0},{"$f":"INP_EBalance!BC156","v":0},{"$f":"INP_EBalance!BD156","v":0},{"$f":"INP_EBalance!BE156","v":0},{"$f":"INP_EBalance!BF156","v":0},{"$f":"INP_EBalance!BG156","v":0},{"$f":"INP_EBalance!BH156","v":0},{"$f":"INP_EBalance!BI156","v":0},{"$f":"INP_EBalance!BJ156","v":0},{"$f":"INP_EBalance!BK156","v":0},{"$f":"INP_EBalance!BL156","v":0},{"$f":"INP_EBalance!BM156","v":0},{"$f":"INP_EBalance!BN156","v":0},{"$f":"INP_EBalance!BO156","v":0},{"$f":"INP_EBalance!BP156","v":0},{"$f":"INP_EBalance!BQ156","v":0},{"$f":"INP_EBalance!BR156","v":0},{"$f":"INP_EBalance!BS156","v":0},{"$f":"INP_EBalance!BT156","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$157","v":0},"kWh",null,{"$f":"INP_EBalance!$F$157","v":0},{"$f":"INP_EBalance!$G$157","v":0},null,null,0,null,{"$f":"INP_EBalance!M157","v":0},{"$f":"INP_EBalance!N157","v":0},{"$f":"INP_EBalance!O157","v":0},{"$f":"INP_EBalance!P157","v":0},{"$f":"INP_EBalance!Q157","v":0},{"$f":"INP_EBalance!R157","v":0},{"$f":"INP_EBalance!S157","v":0},{"$f":"INP_EBalance!T157","v":0},{"$f":"INP_EBalance!U157","v":0},{"$f":"INP_EBalance!V157","v":0},{"$f":"INP_EBalance!W157","v":0},{"$f":"INP_EBalance!X157","v":0},{"$f":"INP_EBalance!Y157","v":0},{"$f":"INP_EBalance!Z157","v":0},{"$f":"INP_EBalance!AA157","v":0},{"$f":"INP_EBalance!AB157","v":0},{"$f":"INP_EBalance!AC157","v":0},{"$f":"INP_EBalance!AD157","v":0},{"$f":"INP_EBalance!AE157","v":0},{"$f":"INP_EBalance!AF157","v":0},{"$f":"INP_EBalance!AG157","v":0},{"$f":"INP_EBalance!AH157","v":0},{"$f":"INP_EBalance!AI157","v":0},{"$f":"INP_EBalance!AJ157","v":0},{"$f":"INP_EBalance!AK157","v":0},{"$f":"INP_EBalance!AL157","v":0},{"$f":"INP_EBalance!AM157","v":0},{"$f":"INP_EBalance!AN157","v":0},{"$f":"INP_EBalance!AO157","v":0},{"$f":"INP_EBalance!AP157","v":0},{"$f":"INP_EBalance!AQ157","v":0},{"$f":"INP_EBalance!AR157","v":0},{"$f":"INP_EBalance!AS157","v":0},{"$f":"INP_EBalance!AT157","v":0},{"$f":"INP_EBalance!AU157","v":0},{"$f":"INP_EBalance!AV157","v":0},{"$f":"INP_EBalance!AW157","v":0},{"$f":"INP_EBalance!AX157","v":0},{"$f":"INP_EBalance!AY157","v":0},{"$f":"INP_EBalance!AZ157","v":0},{"$f":"INP_EBalance!BA157","v":0},{"$f":"INP_EBalance!BB157","v":0},{"$f":"INP_EBalance!BC157","v":0},{"$f":"INP_EBalance!BD157","v":0},{"$f":"INP_EBalance!BE157","v":0},{"$f":"INP_EBalance!BF157","v":0},{"$f":"INP_EBalance!BG157","v":0},{"$f":"INP_EBalance!BH157","v":0},{"$f":"INP_EBalance!BI157","v":0},{"$f":"INP_EBalance!BJ157","v":0},{"$f":"INP_EBalance!BK157","v":0},{"$f":"INP_EBalance!BL157","v":0},{"$f":"INP_EBalance!BM157","v":0},{"$f":"INP_EBalance!BN157","v":0},{"$f":"INP_EBalance!BO157","v":0},{"$f":"INP_EBalance!BP157","v":0},{"$f":"INP_EBalance!BQ157","v":0},{"$f":"INP_EBalance!BR157","v":0},{"$f":"INP_EBalance!BS157","v":0},{"$f":"INP_EBalance!BT157","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$158","v":0},"kWh",null,{"$f":"INP_EBalance!$F$158","v":0},{"$f":"INP_EBalance!$G$158","v":0},null,null,0,null,{"$f":"INP_EBalance!M158","v":0},{"$f":"INP_EBalance!N158","v":0},{"$f":"INP_EBalance!O158","v":0},{"$f":"INP_EBalance!P158","v":0},{"$f":"INP_EBalance!Q158","v":0},{"$f":"INP_EBalance!R158","v":0},{"$f":"INP_EBalance!S158","v":0},{"$f":"INP_EBalance!T158","v":0},{"$f":"INP_EBalance!U158","v":0},{"$f":"INP_EBalance!V158","v":0},{"$f":"INP_EBalance!W158","v":0},{"$f":"INP_EBalance!X158","v":0},{"$f":"INP_EBalance!Y158","v":0},{"$f":"INP_EBalance!Z158","v":0},{"$f":"INP_EBalance!AA158","v":0},{"$f":"INP_EBalance!AB158","v":0},{"$f":"INP_EBalance!AC158","v":0},{"$f":"INP_EBalance!AD158","v":0},{"$f":"INP_EBalance!AE158","v":0},{"$f":"INP_EBalance!AF158","v":0},{"$f":"INP_EBalance!AG158","v":0},{"$f":"INP_EBalance!AH158","v":0},{"$f":"INP_EBalance!AI158","v":0},{"$f":"INP_EBalance!AJ158","v":0},{"$f":"INP_EBalance!AK158","v":0},{"$f":"INP_EBalance!AL158","v":0},{"$f":"INP_EBalance!AM158","v":0},{"$f":"INP_EBalance!AN158","v":0},{"$f":"INP_EBalance!AO158","v":0},{"$f":"INP_EBalance!AP158","v":0},{"$f":"INP_EBalance!AQ158","v":0},{"$f":"INP_EBalance!AR158","v":0},{"$f":"INP_EBalance!AS158","v":0},{"$f":"INP_EBalance!AT158","v":0},{"$f":"INP_EBalance!AU158","v":0},{"$f":"INP_EBalance!AV158","v":0},{"$f":"INP_EBalance!AW158","v":0},{"$f":"INP_EBalance!AX158","v":0},{"$f":"INP_EBalance!AY158","v":0},{"$f":"INP_EBalance!AZ158","v":0},{"$f":"INP_EBalance!BA158","v":0},{"$f":"INP_EBalance!BB158","v":0},{"$f":"INP_EBalance!BC158","v":0},{"$f":"INP_EBalance!BD158","v":0},{"$f":"INP_EBalance!BE158","v":0},{"$f":"INP_EBalance!BF158","v":0},{"$f":"INP_EBalance!BG158","v":0},{"$f":"INP_EBalance!BH158","v":0},{"$f":"INP_EBalance!BI158","v":0},{"$f":"INP_EBalance!BJ158","v":0},{"$f":"INP_EBalance!BK158","v":0},{"$f":"INP_EBalance!BL158","v":0},{"$f":"INP_EBalance!BM158","v":0},{"$f":"INP_EBalance!BN158","v":0},{"$f":"INP_EBalance!BO158","v":0},{"$f":"INP_EBalance!BP158","v":0},{"$f":"INP_EBalance!BQ158","v":0},{"$f":"INP_EBalance!BR158","v":0},{"$f":"INP_EBalance!BS158","v":0},{"$f":"INP_EBalance!BT158","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$159","v":0},"kWh",null,{"$f":"INP_EBalance!$F$159","v":0},{"$f":"INP_EBalance!$G$159","v":0},null,null,0,null,{"$f":"INP_EBalance!M159","v":0},{"$f":"INP_EBalance!N159","v":0},{"$f":"INP_EBalance!O159","v":0},{"$f":"INP_EBalance!P159","v":0},{"$f":"INP_EBalance!Q159","v":0},{"$f":"INP_EBalance!R159","v":0},{"$f":"INP_EBalance!S159","v":0},{"$f":"INP_EBalance!T159","v":0},{"$f":"INP_EBalance!U159","v":0},{"$f":"INP_EBalance!V159","v":0},{"$f":"INP_EBalance!W159","v":0},{"$f":"INP_EBalance!X159","v":0},{"$f":"INP_EBalance!Y159","v":0},{"$f":"INP_EBalance!Z159","v":0},{"$f":"INP_EBalance!AA159","v":0},{"$f":"INP_EBalance!AB159","v":0},{"$f":"INP_EBalance!AC159","v":0},{"$f":"INP_EBalance!AD159","v":0},{"$f":"INP_EBalance!AE159","v":0},{"$f":"INP_EBalance!AF159","v":0},{"$f":"INP_EBalance!AG159","v":0},{"$f":"INP_EBalance!AH159","v":0},{"$f":"INP_EBalance!AI159","v":0},{"$f":"INP_EBalance!AJ159","v":0},{"$f":"INP_EBalance!AK159","v":0},{"$f":"INP_EBalance!AL159","v":0},{"$f":"INP_EBalance!AM159","v":0},{"$f":"INP_EBalance!AN159","v":0},{"$f":"INP_EBalance!AO159","v":0},{"$f":"INP_EBalance!AP159","v":0},{"$f":"INP_EBalance!AQ159","v":0},{"$f":"INP_EBalance!AR159","v":0},{"$f":"INP_EBalance!AS159","v":0},{"$f":"INP_EBalance!AT159","v":0},{"$f":"INP_EBalance!AU159","v":0},{"$f":"INP_EBalance!AV159","v":0},{"$f":"INP_EBalance!AW159","v":0},{"$f":"INP_EBalance!AX159","v":0},{"$f":"INP_EBalance!AY159","v":0},{"$f":"INP_EBalance!AZ159","v":0},{"$f":"INP_EBalance!BA159","v":0},{"$f":"INP_EBalance!BB159","v":0},{"$f":"INP_EBalance!BC159","v":0},{"$f":"INP_EBalance!BD159","v":0},{"$f":"INP_EBalance!BE159","v":0},{"$f":"INP_EBalance!BF159","v":0},{"$f":"INP_EBalance!BG159","v":0},{"$f":"INP_EBalance!BH159","v":0},{"$f":"INP_EBalance!BI159","v":0},{"$f":"INP_EBalance!BJ159","v":0},{"$f":"INP_EBalance!BK159","v":0},{"$f":"INP_EBalance!BL159","v":0},{"$f":"INP_EBalance!BM159","v":0},{"$f":"INP_EBalance!BN159","v":0},{"$f":"INP_EBalance!BO159","v":0},{"$f":"INP_EBalance!BP159","v":0},{"$f":"INP_EBalance!BQ159","v":0},{"$f":"INP_EBalance!BR159","v":0},{"$f":"INP_EBalance!BS159","v":0},{"$f":"INP_EBalance!BT159","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$160","v":0},"kWh",null,{"$f":"INP_EBalance!$F$160","v":0},{"$f":"INP_EBalance!$G$160","v":0},null,null,0,null,{"$f":"INP_EBalance!M160","v":0},{"$f":"INP_EBalance!N160","v":0},{"$f":"INP_EBalance!O160","v":0},{"$f":"INP_EBalance!P160","v":0},{"$f":"INP_EBalance!Q160","v":0},{"$f":"INP_EBalance!R160","v":0},{"$f":"INP_EBalance!S160","v":0},{"$f":"INP_EBalance!T160","v":0},{"$f":"INP_EBalance!U160","v":0},{"$f":"INP_EBalance!V160","v":0},{"$f":"INP_EBalance!W160","v":0},{"$f":"INP_EBalance!X160","v":0},{"$f":"INP_EBalance!Y160","v":0},{"$f":"INP_EBalance!Z160","v":0},{"$f":"INP_EBalance!AA160","v":0},{"$f":"INP_EBalance!AB160","v":0},{"$f":"INP_EBalance!AC160","v":0},{"$f":"INP_EBalance!AD160","v":0},{"$f":"INP_EBalance!AE160","v":0},{"$f":"INP_EBalance!AF160","v":0},{"$f":"INP_EBalance!AG160","v":0},{"$f":"INP_EBalance!AH160","v":0},{"$f":"INP_EBalance!AI160","v":0},{"$f":"INP_EBalance!AJ160","v":0},{"$f":"INP_EBalance!AK160","v":0},{"$f":"INP_EBalance!AL160","v":0},{"$f":"INP_EBalance!AM160","v":0},{"$f":"INP_EBalance!AN160","v":0},{"$f":"INP_EBalance!AO160","v":0},{"$f":"INP_EBalance!AP160","v":0},{"$f":"INP_EBalance!AQ160","v":0},{"$f":"INP_EBalance!AR160","v":0},{"$f":"INP_EBalance!AS160","v":0},{"$f":"INP_EBalance!AT160","v":0},{"$f":"INP_EBalance!AU160","v":0},{"$f":"INP_EBalance!AV160","v":0},{"$f":"INP_EBalance!AW160","v":0},{"$f":"INP_EBalance!AX160","v":0},{"$f":"INP_EBalance!AY160","v":0},{"$f":"INP_EBalance!AZ160","v":0},{"$f":"INP_EBalance!BA160","v":0},{"$f":"INP_EBalance!BB160","v":0},{"$f":"INP_EBalance!BC160","v":0},{"$f":"INP_EBalance!BD160","v":0},{"$f":"INP_EBalance!BE160","v":0},{"$f":"INP_EBalance!BF160","v":0},{"$f":"INP_EBalance!BG160","v":0},{"$f":"INP_EBalance!BH160","v":0},{"$f":"INP_EBalance!BI160","v":0},{"$f":"INP_EBalance!BJ160","v":0},{"$f":"INP_EBalance!BK160","v":0},{"$f":"INP_EBalance!BL160","v":0},{"$f":"INP_EBalance!BM160","v":0},{"$f":"INP_EBalance!BN160","v":0},{"$f":"INP_EBalance!BO160","v":0},{"$f":"INP_EBalance!BP160","v":0},{"$f":"INP_EBalance!BQ160","v":0},{"$f":"INP_EBalance!BR160","v":0},{"$f":"INP_EBalance!BS160","v":0},{"$f":"INP_EBalance!BT160","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$161","v":0},"kWh",null,{"$f":"INP_EBalance!$F$161","v":0},{"$f":"INP_EBalance!$G$161","v":0},null,null,0,null,{"$f":"INP_EBalance!M161","v":0},{"$f":"INP_EBalance!N161","v":0},{"$f":"INP_EBalance!O161","v":0},{"$f":"INP_EBalance!P161","v":0},{"$f":"INP_EBalance!Q161","v":0},{"$f":"INP_EBalance!R161","v":0},{"$f":"INP_EBalance!S161","v":0},{"$f":"INP_EBalance!T161","v":0},{"$f":"INP_EBalance!U161","v":0},{"$f":"INP_EBalance!V161","v":0},{"$f":"INP_EBalance!W161","v":0},{"$f":"INP_EBalance!X161","v":0},{"$f":"INP_EBalance!Y161","v":0},{"$f":"INP_EBalance!Z161","v":0},{"$f":"INP_EBalance!AA161","v":0},{"$f":"INP_EBalance!AB161","v":0},{"$f":"INP_EBalance!AC161","v":0},{"$f":"INP_EBalance!AD161","v":0},{"$f":"INP_EBalance!AE161","v":0},{"$f":"INP_EBalance!AF161","v":0},{"$f":"INP_EBalance!AG161","v":0},{"$f":"INP_EBalance!AH161","v":0},{"$f":"INP_EBalance!AI161","v":0},{"$f":"INP_EBalance!AJ161","v":0},{"$f":"INP_EBalance!AK161","v":0},{"$f":"INP_EBalance!AL161","v":0},{"$f":"INP_EBalance!AM161","v":0},{"$f":"INP_EBalance!AN161","v":0},{"$f":"INP_EBalance!AO161","v":0},{"$f":"INP_EBalance!AP161","v":0},{"$f":"INP_EBalance!AQ161","v":0},{"$f":"INP_EBalance!AR161","v":0},{"$f":"INP_EBalance!AS161","v":0},{"$f":"INP_EBalance!AT161","v":0},{"$f":"INP_EBalance!AU161","v":0},{"$f":"INP_EBalance!AV161","v":0},{"$f":"INP_EBalance!AW161","v":0},{"$f":"INP_EBalance!AX161","v":0},{"$f":"INP_EBalance!AY161","v":0},{"$f":"INP_EBalance!AZ161","v":0},{"$f":"INP_EBalance!BA161","v":0},{"$f":"INP_EBalance!BB161","v":0},{"$f":"INP_EBalance!BC161","v":0},{"$f":"INP_EBalance!BD161","v":0},{"$f":"INP_EBalance!BE161","v":0},{"$f":"INP_EBalance!BF161","v":0},{"$f":"INP_EBalance!BG161","v":0},{"$f":"INP_EBalance!BH161","v":0},{"$f":"INP_EBalance!BI161","v":0},{"$f":"INP_EBalance!BJ161","v":0},{"$f":"INP_EBalance!BK161","v":0},{"$f":"INP_EBalance!BL161","v":0},{"$f":"INP_EBalance!BM161","v":0},{"$f":"INP_EBalance!BN161","v":0},{"$f":"INP_EBalance!BO161","v":0},{"$f":"INP_EBalance!BP161","v":0},{"$f":"INP_EBalance!BQ161","v":0},{"$f":"INP_EBalance!BR161","v":0},{"$f":"INP_EBalance!BS161","v":0},{"$f":"INP_EBalance!BT161","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$162","v":0},"kWh",null,{"$f":"INP_EBalance!$F$162","v":0},{"$f":"INP_EBalance!$G$162","v":0},null,null,0,null,{"$f":"INP_EBalance!M162","v":0},{"$f":"INP_EBalance!N162","v":0},{"$f":"INP_EBalance!O162","v":0},{"$f":"INP_EBalance!P162","v":0},{"$f":"INP_EBalance!Q162","v":0},{"$f":"INP_EBalance!R162","v":0},{"$f":"INP_EBalance!S162","v":0},{"$f":"INP_EBalance!T162","v":0},{"$f":"INP_EBalance!U162","v":0},{"$f":"INP_EBalance!V162","v":0},{"$f":"INP_EBalance!W162","v":0},{"$f":"INP_EBalance!X162","v":0},{"$f":"INP_EBalance!Y162","v":0},{"$f":"INP_EBalance!Z162","v":0},{"$f":"INP_EBalance!AA162","v":0},{"$f":"INP_EBalance!AB162","v":0},{"$f":"INP_EBalance!AC162","v":0},{"$f":"INP_EBalance!AD162","v":0},{"$f":"INP_EBalance!AE162","v":0},{"$f":"INP_EBalance!AF162","v":0},{"$f":"INP_EBalance!AG162","v":0},{"$f":"INP_EBalance!AH162","v":0},{"$f":"INP_EBalance!AI162","v":0},{"$f":"INP_EBalance!AJ162","v":0},{"$f":"INP_EBalance!AK162","v":0},{"$f":"INP_EBalance!AL162","v":0},{"$f":"INP_EBalance!AM162","v":0},{"$f":"INP_EBalance!AN162","v":0},{"$f":"INP_EBalance!AO162","v":0},{"$f":"INP_EBalance!AP162","v":0},{"$f":"INP_EBalance!AQ162","v":0},{"$f":"INP_EBalance!AR162","v":0},{"$f":"INP_EBalance!AS162","v":0},{"$f":"INP_EBalance!AT162","v":0},{"$f":"INP_EBalance!AU162","v":0},{"$f":"INP_EBalance!AV162","v":0},{"$f":"INP_EBalance!AW162","v":0},{"$f":"INP_EBalance!AX162","v":0},{"$f":"INP_EBalance!AY162","v":0},{"$f":"INP_EBalance!AZ162","v":0},{"$f":"INP_EBalance!BA162","v":0},{"$f":"INP_EBalance!BB162","v":0},{"$f":"INP_EBalance!BC162","v":0},{"$f":"INP_EBalance!BD162","v":0},{"$f":"INP_EBalance!BE162","v":0},{"$f":"INP_EBalance!BF162","v":0},{"$f":"INP_EBalance!BG162","v":0},{"$f":"INP_EBalance!BH162","v":0},{"$f":"INP_EBalance!BI162","v":0},{"$f":"INP_EBalance!BJ162","v":0},{"$f":"INP_EBalance!BK162","v":0},{"$f":"INP_EBalance!BL162","v":0},{"$f":"INP_EBalance!BM162","v":0},{"$f":"INP_EBalance!BN162","v":0},{"$f":"INP_EBalance!BO162","v":0},{"$f":"INP_EBalance!BP162","v":0},{"$f":"INP_EBalance!BQ162","v":0},{"$f":"INP_EBalance!BR162","v":0},{"$f":"INP_EBalance!BS162","v":0},{"$f":"INP_EBalance!BT162","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$163","v":0},"kWh",null,{"$f":"INP_EBalance!$F$163","v":0},{"$f":"INP_EBalance!$G$163","v":0},null,null,0,null,{"$f":"INP_EBalance!M163","v":0},{"$f":"INP_EBalance!N163","v":0},{"$f":"INP_EBalance!O163","v":0},{"$f":"INP_EBalance!P163","v":0},{"$f":"INP_EBalance!Q163","v":0},{"$f":"INP_EBalance!R163","v":0},{"$f":"INP_EBalance!S163","v":0},{"$f":"INP_EBalance!T163","v":0},{"$f":"INP_EBalance!U163","v":0},{"$f":"INP_EBalance!V163","v":0},{"$f":"INP_EBalance!W163","v":0},{"$f":"INP_EBalance!X163","v":0},{"$f":"INP_EBalance!Y163","v":0},{"$f":"INP_EBalance!Z163","v":0},{"$f":"INP_EBalance!AA163","v":0},{"$f":"INP_EBalance!AB163","v":0},{"$f":"INP_EBalance!AC163","v":0},{"$f":"INP_EBalance!AD163","v":0},{"$f":"INP_EBalance!AE163","v":0},{"$f":"INP_EBalance!AF163","v":0},{"$f":"INP_EBalance!AG163","v":0},{"$f":"INP_EBalance!AH163","v":0},{"$f":"INP_EBalance!AI163","v":0},{"$f":"INP_EBalance!AJ163","v":0},{"$f":"INP_EBalance!AK163","v":0},{"$f":"INP_EBalance!AL163","v":0},{"$f":"INP_EBalance!AM163","v":0},{"$f":"INP_EBalance!AN163","v":0},{"$f":"INP_EBalance!AO163","v":0},{"$f":"INP_EBalance!AP163","v":0},{"$f":"INP_EBalance!AQ163","v":0},{"$f":"INP_EBalance!AR163","v":0},{"$f":"INP_EBalance!AS163","v":0},{"$f":"INP_EBalance!AT163","v":0},{"$f":"INP_EBalance!AU163","v":0},{"$f":"INP_EBalance!AV163","v":0},{"$f":"INP_EBalance!AW163","v":0},{"$f":"INP_EBalance!AX163","v":0},{"$f":"INP_EBalance!AY163","v":0},{"$f":"INP_EBalance!AZ163","v":0},{"$f":"INP_EBalance!BA163","v":0},{"$f":"INP_EBalance!BB163","v":0},{"$f":"INP_EBalance!BC163","v":0},{"$f":"INP_EBalance!BD163","v":0},{"$f":"INP_EBalance!BE163","v":0},{"$f":"INP_EBalance!BF163","v":0},{"$f":"INP_EBalance!BG163","v":0},{"$f":"INP_EBalance!BH163","v":0},{"$f":"INP_EBalance!BI163","v":0},{"$f":"INP_EBalance!BJ163","v":0},{"$f":"INP_EBalance!BK163","v":0},{"$f":"INP_EBalance!BL163","v":0},{"$f":"INP_EBalance!BM163","v":0},{"$f":"INP_EBalance!BN163","v":0},{"$f":"INP_EBalance!BO163","v":0},{"$f":"INP_EBalance!BP163","v":0},{"$f":"INP_EBalance!BQ163","v":0},{"$f":"INP_EBalance!BR163","v":0},{"$f":"INP_EBalance!BS163","v":0},{"$f":"INP_EBalance!BT163","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$164","v":0},"kWh",null,{"$f":"INP_EBalance!$F$164","v":0},{"$f":"INP_EBalance!$G$164","v":0},null,null,0,null,{"$f":"INP_EBalance!M164","v":0},{"$f":"INP_EBalance!N164","v":0},{"$f":"INP_EBalance!O164","v":0},{"$f":"INP_EBalance!P164","v":0},{"$f":"INP_EBalance!Q164","v":0},{"$f":"INP_EBalance!R164","v":0},{"$f":"INP_EBalance!S164","v":0},{"$f":"INP_EBalance!T164","v":0},{"$f":"INP_EBalance!U164","v":0},{"$f":"INP_EBalance!V164","v":0},{"$f":"INP_EBalance!W164","v":0},{"$f":"INP_EBalance!X164","v":0},{"$f":"INP_EBalance!Y164","v":0},{"$f":"INP_EBalance!Z164","v":0},{"$f":"INP_EBalance!AA164","v":0},{"$f":"INP_EBalance!AB164","v":0},{"$f":"INP_EBalance!AC164","v":0},{"$f":"INP_EBalance!AD164","v":0},{"$f":"INP_EBalance!AE164","v":0},{"$f":"INP_EBalance!AF164","v":0},{"$f":"INP_EBalance!AG164","v":0},{"$f":"INP_EBalance!AH164","v":0},{"$f":"INP_EBalance!AI164","v":0},{"$f":"INP_EBalance!AJ164","v":0},{"$f":"INP_EBalance!AK164","v":0},{"$f":"INP_EBalance!AL164","v":0},{"$f":"INP_EBalance!AM164","v":0},{"$f":"INP_EBalance!AN164","v":0},{"$f":"INP_EBalance!AO164","v":0},{"$f":"INP_EBalance!AP164","v":0},{"$f":"INP_EBalance!AQ164","v":0},{"$f":"INP_EBalance!AR164","v":0},{"$f":"INP_EBalance!AS164","v":0},{"$f":"INP_EBalance!AT164","v":0},{"$f":"INP_EBalance!AU164","v":0},{"$f":"INP_EBalance!AV164","v":0},{"$f":"INP_EBalance!AW164","v":0},{"$f":"INP_EBalance!AX164","v":0},{"$f":"INP_EBalance!AY164","v":0},{"$f":"INP_EBalance!AZ164","v":0},{"$f":"INP_EBalance!BA164","v":0},{"$f":"INP_EBalance!BB164","v":0},{"$f":"INP_EBalance!BC164","v":0},{"$f":"INP_EBalance!BD164","v":0},{"$f":"INP_EBalance!BE164","v":0},{"$f":"INP_EBalance!BF164","v":0},{"$f":"INP_EBalance!BG164","v":0},{"$f":"INP_EBalance!BH164","v":0},{"$f":"INP_EBalance!BI164","v":0},{"$f":"INP_EBalance!BJ164","v":0},{"$f":"INP_EBalance!BK164","v":0},{"$f":"INP_EBalance!BL164","v":0},{"$f":"INP_EBalance!BM164","v":0},{"$f":"INP_EBalance!BN164","v":0},{"$f":"INP_EBalance!BO164","v":0},{"$f":"INP_EBalance!BP164","v":0},{"$f":"INP_EBalance!BQ164","v":0},{"$f":"INP_EBalance!BR164","v":0},{"$f":"INP_EBalance!BS164","v":0},{"$f":"INP_EBalance!BT164","v":0}]
[]
[null,null,null,"Total Energy Demand","kWh",null,null,null,null,null,{"$f":"SUM(M166:BT166)","v":0},null,{"$f":"SUM(M15:M165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS15:AS165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ENERGY EFFICIENCY MEASURES"]
[]
[null,null,null,{"$f":"SYS_Admin!$G$732","v":"Energy saving"},null,null,"Match","Customer"]
[null,null,null,{"$f":"F171&SYS_Admin!$G$805","v":"1Customer name"},"kWh",{"$f":"F170+1","v":1},{"$f":"MATCH(D171,INP_EBalance!$B$322:$B$401,0)","v":3},{"$f":"INDEX(INP_EBalance!$D$322:$D$401,G171,1)","v":0},null,null,{"$f":"SUM(M171:BT171)/(10^6)","v":0},null,{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!M$322:M$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!N$322:N$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!O$322:O$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!P$322:P$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!Q$322:Q$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!R$322:R$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!S$322:S$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!T$322:T$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!U$322:U$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!V$322:V$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!W$322:W$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!X$322:X$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!Y$322:Y$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!Z$322:Z$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AA$322:AA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AB$322:AB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AC$322:AC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AD$322:AD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AE$322:AE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AF$322:AF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AG$322:AG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AH$322:AH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AI$322:AI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AJ$322:AJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AK$322:AK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AL$322:AL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AM$322:AM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AN$322:AN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AO$322:AO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AP$322:AP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AQ$322:AQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AR$322:AR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AS$322:AS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AT$322:AT$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AU$322:AU$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AV$322:AV$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AW$322:AW$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AX$322:AX$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AY$322:AY$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!AZ$322:AZ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BA$322:BA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BB$322:BB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BC$322:BC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BD$322:BD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BE$322:BE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BF$322:BF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BG$322:BG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BH$322:BH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BI$322:BI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BJ$322:BJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BK$322:BK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BL$322:BL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BM$322:BM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BN$322:BN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BO$322:BO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BP$322:BP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BQ$322:BQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BR$322:BR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BS$322:BS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F171&$D$170,INP_EBalance!BT$322:BT$401)","v":0}]
[null,null,null,{"$f":"F172&SYS_Admin!$G$805","v":"2Customer name"},"kWh",{"$f":"F171+1","v":2},{"$f":"MATCH(D172,INP_EBalance!$B$322:$B$401,0)","v":19},{"$f":"INDEX(INP_EBalance!$D$322:$D$401,G172,1)","v":0},null,null,{"$f":"SUM(M172:BT172)/(10^6)","v":0},null,{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!M$322:M$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!N$322:N$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!O$322:O$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!P$322:P$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!Q$322:Q$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!R$322:R$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!S$322:S$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!T$322:T$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!U$322:U$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!V$322:V$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!W$322:W$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!X$322:X$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!Y$322:Y$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!Z$322:Z$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AA$322:AA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AB$322:AB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AC$322:AC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AD$322:AD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AE$322:AE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AF$322:AF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AG$322:AG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AH$322:AH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AI$322:AI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AJ$322:AJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AK$322:AK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AL$322:AL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AM$322:AM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AN$322:AN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AO$322:AO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AP$322:AP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AQ$322:AQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AR$322:AR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AS$322:AS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AT$322:AT$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AU$322:AU$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AV$322:AV$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AW$322:AW$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AX$322:AX$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AY$322:AY$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!AZ$322:AZ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BA$322:BA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BB$322:BB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BC$322:BC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BD$322:BD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BE$322:BE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BF$322:BF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BG$322:BG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BH$322:BH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BI$322:BI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BJ$322:BJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BK$322:BK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BL$322:BL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BM$322:BM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BN$322:BN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BO$322:BO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BP$322:BP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BQ$322:BQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BR$322:BR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BS$322:BS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F172&$D$170,INP_EBalance!BT$322:BT$401)","v":0}]
[null,null,null,{"$f":"F173&SYS_Admin!$G$805","v":"3Customer name"},"kWh",{"$f":"F172+1","v":3},{"$f":"MATCH(D173,INP_EBalance!$B$322:$B$401,0)","v":35},{"$f":"INDEX(INP_EBalance!$D$322:$D$401,G173,1)","v":0},null,null,{"$f":"SUM(M173:BT173)/(10^6)","v":0},null,{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!M$322:M$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!N$322:N$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!O$322:O$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!P$322:P$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!Q$322:Q$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!R$322:R$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!S$322:S$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!T$322:T$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!U$322:U$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!V$322:V$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!W$322:W$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!X$322:X$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!Y$322:Y$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!Z$322:Z$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AA$322:AA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AB$322:AB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AC$322:AC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AD$322:AD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AE$322:AE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AF$322:AF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AG$322:AG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AH$322:AH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AI$322:AI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AJ$322:AJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AK$322:AK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AL$322:AL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AM$322:AM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AN$322:AN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AO$322:AO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AP$322:AP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AQ$322:AQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AR$322:AR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AS$322:AS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AT$322:AT$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AU$322:AU$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AV$322:AV$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AW$322:AW$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AX$322:AX$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AY$322:AY$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!AZ$322:AZ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BA$322:BA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BB$322:BB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BC$322:BC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BD$322:BD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BE$322:BE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BF$322:BF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BG$322:BG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BH$322:BH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BI$322:BI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BJ$322:BJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BK$322:BK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BL$322:BL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BM$322:BM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BN$322:BN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BO$322:BO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BP$322:BP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BQ$322:BQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BR$322:BR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BS$322:BS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F173&$D$170,INP_EBalance!BT$322:BT$401)","v":0}]
[null,null,null,{"$f":"F174&SYS_Admin!$G$805","v":"4Customer name"},"kWh",{"$f":"F173+1","v":4},{"$f":"MATCH(D174,INP_EBalance!$B$322:$B$401,0)","v":51},{"$f":"INDEX(INP_EBalance!$D$322:$D$401,G174,1)","v":0},null,null,{"$f":"SUM(M174:BT174)/(10^6)","v":0},null,{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!M$322:M$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!N$322:N$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!O$322:O$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!P$322:P$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!Q$322:Q$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!R$322:R$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!S$322:S$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!T$322:T$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!U$322:U$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!V$322:V$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!W$322:W$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!X$322:X$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!Y$322:Y$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!Z$322:Z$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AA$322:AA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AB$322:AB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AC$322:AC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AD$322:AD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AE$322:AE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AF$322:AF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AG$322:AG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AH$322:AH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AI$322:AI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AJ$322:AJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AK$322:AK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AL$322:AL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AM$322:AM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AN$322:AN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AO$322:AO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AP$322:AP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AQ$322:AQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AR$322:AR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AS$322:AS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AT$322:AT$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AU$322:AU$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AV$322:AV$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AW$322:AW$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AX$322:AX$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AY$322:AY$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!AZ$322:AZ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BA$322:BA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BB$322:BB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BC$322:BC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BD$322:BD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BE$322:BE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BF$322:BF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BG$322:BG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BH$322:BH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BI$322:BI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BJ$322:BJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BK$322:BK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BL$322:BL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BM$322:BM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BN$322:BN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BO$322:BO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BP$322:BP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BQ$322:BQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BR$322:BR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BS$322:BS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F174&$D$170,INP_EBalance!BT$322:BT$401)","v":0}]
[null,null,null,{"$f":"F175&SYS_Admin!$G$805","v":"5Customer name"},"kWh",{"$f":"F174+1","v":5},{"$f":"MATCH(D175,INP_EBalance!$B$322:$B$401,0)","v":67},{"$f":"INDEX(INP_EBalance!$D$322:$D$401,G175,1)","v":0},null,null,{"$f":"SUM(M175:BT175)/(10^6)","v":0},null,{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!M$322:M$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!N$322:N$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!O$322:O$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!P$322:P$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!Q$322:Q$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!R$322:R$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!S$322:S$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!T$322:T$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!U$322:U$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!V$322:V$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!W$322:W$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!X$322:X$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!Y$322:Y$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!Z$322:Z$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AA$322:AA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AB$322:AB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AC$322:AC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AD$322:AD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AE$322:AE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AF$322:AF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AG$322:AG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AH$322:AH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AI$322:AI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AJ$322:AJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AK$322:AK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AL$322:AL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AM$322:AM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AN$322:AN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AO$322:AO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AP$322:AP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AQ$322:AQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AR$322:AR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AS$322:AS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AT$322:AT$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AU$322:AU$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AV$322:AV$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AW$322:AW$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AX$322:AX$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AY$322:AY$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!AZ$322:AZ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BA$322:BA$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BB$322:BB$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BC$322:BC$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BD$322:BD$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BE$322:BE$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BF$322:BF$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BG$322:BG$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BH$322:BH$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BI$322:BI$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BJ$322:BJ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BK$322:BK$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BL$322:BL$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BM$322:BM$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BN$322:BN$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BO$322:BO$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BP$322:BP$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BQ$322:BQ$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BR$322:BR$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BS$322:BS$401)","v":0},{"$f":"SUMIF(INP_EBalance!$B$322:$B$401,$F175&$D$170,INP_EBalance!BT$322:BT$401)","v":0}]
[]
[null,null,null,"BY CUSTOMER: AFTER ENERGY EFFICIENCY"]
[]
[null,null,null,"Customer",null,"Existing?","Tariff","Type","Sub_class","Max","Av. Annual"]
[null,null,{"$f":"IF(G180<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G180,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$15","v":0},"kWh",{"$f":"INP_EBalance!H15","v":0},{"$f":"INP_EBalance!$F$15","v":0},{"$f":"INP_EBalance!$G$15","v":0},{"$f":"INP_EBalance!I15","v":0},{"$f":"MAX(M180:BT180)","v":0},{"$f":"IFERROR(AVERAGEIF(M180:BT180,\"<>0\"),0)","v":0},null,{"$f":"M15-SUMIF($H$171:$H$175,$D180,M$171:M$175)","v":0},{"$f":"N15-SUMIF($H$171:$H$175,$D180,N$171:N$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G181<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G181,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$16","v":0},"kWh",{"$f":"INP_EBalance!H16","v":0},{"$f":"INP_EBalance!$F$16","v":0},{"$f":"INP_EBalance!$G$16","v":0},{"$f":"INP_EBalance!I16","v":0},{"$f":"MAX(M181:BT181)","v":0},{"$f":"IFERROR(AVERAGEIF(M181:BT181,\"<>0\"),0)","v":0},null,{"$f":"M16-SUMIF($H$171:$H$175,$D181,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G182<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G182,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$17","v":0},"kWh",{"$f":"INP_EBalance!H17","v":0},{"$f":"INP_EBalance!$F$17","v":0},{"$f":"INP_EBalance!$G$17","v":0},{"$f":"INP_EBalance!I17","v":0},0,0,null,{"$f":"M17-SUMIF($H$171:$H$175,$D182,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G183<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G183,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$18","v":0},"kWh",{"$f":"INP_EBalance!H18","v":0},{"$f":"INP_EBalance!$F$18","v":0},{"$f":"INP_EBalance!$G$18","v":0},{"$f":"INP_EBalance!I18","v":0},0,0,null,{"$f":"M18-SUMIF($H$171:$H$175,$D183,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G184<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G184,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$19","v":0},"kWh",{"$f":"INP_EBalance!H19","v":0},{"$f":"INP_EBalance!$F$19","v":0},{"$f":"INP_EBalance!$G$19","v":0},{"$f":"INP_EBalance!I19","v":0},0,0,null,{"$f":"M19-SUMIF($H$171:$H$175,$D184,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G185<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G185,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$20","v":0},"kWh",{"$f":"INP_EBalance!H20","v":0},{"$f":"INP_EBalance!$F$20","v":0},{"$f":"INP_EBalance!$G$20","v":0},{"$f":"INP_EBalance!I20","v":0},0,0,null,{"$f":"M20-SUMIF($H$171:$H$175,$D185,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G186<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G186,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$21","v":0},"kWh",{"$f":"INP_EBalance!H21","v":0},{"$f":"INP_EBalance!$F$21","v":0},{"$f":"INP_EBalance!$G$21","v":0},{"$f":"INP_EBalance!I21","v":0},0,0,null,{"$f":"M21-SUMIF($H$171:$H$175,$D186,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G187<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G187,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$22","v":0},"kWh",{"$f":"INP_EBalance!H22","v":0},{"$f":"INP_EBalance!$F$22","v":0},{"$f":"INP_EBalance!$G$22","v":0},{"$f":"INP_EBalance!I22","v":0},0,0,null,{"$f":"M22-SUMIF($H$171:$H$175,$D187,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G188<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G188,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$23","v":0},"kWh",{"$f":"INP_EBalance!H23","v":0},{"$f":"INP_EBalance!$F$23","v":0},{"$f":"INP_EBalance!$G$23","v":0},{"$f":"INP_EBalance!I23","v":0},0,0,null,{"$f":"M23-SUMIF($H$171:$H$175,$D188,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G189<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G189,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$24","v":0},"kWh",{"$f":"INP_EBalance!H24","v":0},{"$f":"INP_EBalance!$F$24","v":0},{"$f":"INP_EBalance!$G$24","v":0},{"$f":"INP_EBalance!I24","v":0},0,0,null,{"$f":"M24-SUMIF($H$171:$H$175,$D189,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G190<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G190,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$25","v":0},"kWh",{"$f":"INP_EBalance!H25","v":0},{"$f":"INP_EBalance!$F$25","v":0},{"$f":"INP_EBalance!$G$25","v":0},{"$f":"INP_EBalance!I25","v":0},0,0,null,{"$f":"M25-SUMIF($H$171:$H$175,$D190,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G191<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G191,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$26","v":0},"kWh",{"$f":"INP_EBalance!H26","v":0},{"$f":"INP_EBalance!$F$26","v":0},{"$f":"INP_EBalance!$G$26","v":0},{"$f":"INP_EBalance!I26","v":0},0,0,null,{"$f":"M26-SUMIF($H$171:$H$175,$D191,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G192<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G192,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$27","v":0},"kWh",{"$f":"INP_EBalance!H27","v":0},{"$f":"INP_EBalance!$F$27","v":0},{"$f":"INP_EBalance!$G$27","v":0},{"$f":"INP_EBalance!I27","v":0},0,0,null,{"$f":"M27-SUMIF($H$171:$H$175,$D192,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G193<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G193,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$28","v":0},"kWh",{"$f":"INP_EBalance!H28","v":0},{"$f":"INP_EBalance!$F$28","v":0},{"$f":"INP_EBalance!$G$28","v":0},{"$f":"INP_EBalance!I28","v":0},0,0,null,{"$f":"M28-SUMIF($H$171:$H$175,$D193,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G194<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G194,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$29","v":0},"kWh",{"$f":"INP_EBalance!H29","v":0},{"$f":"INP_EBalance!$F$29","v":0},{"$f":"INP_EBalance!$G$29","v":0},{"$f":"INP_EBalance!I29","v":0},0,0,null,{"$f":"M29-SUMIF($H$171:$H$175,$D194,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G195<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G195,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$30","v":0},"kWh",{"$f":"INP_EBalance!H30","v":0},{"$f":"INP_EBalance!$F$30","v":0},{"$f":"INP_EBalance!$G$30","v":0},{"$f":"INP_EBalance!I30","v":0},0,0,null,{"$f":"M30-SUMIF($H$171:$H$175,$D195,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G196<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G196,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$31","v":0},"kWh",{"$f":"INP_EBalance!H31","v":0},{"$f":"INP_EBalance!$F$31","v":0},{"$f":"INP_EBalance!$G$31","v":0},{"$f":"INP_EBalance!I31","v":0},0,0,null,{"$f":"M31-SUMIF($H$171:$H$175,$D196,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G197<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G197,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$32","v":0},"kWh",{"$f":"INP_EBalance!H32","v":0},{"$f":"INP_EBalance!$F$32","v":0},{"$f":"INP_EBalance!$G$32","v":0},{"$f":"INP_EBalance!I32","v":0},0,0,null,{"$f":"M32-SUMIF($H$171:$H$175,$D197,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G198<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G198,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$33","v":0},"kWh",{"$f":"INP_EBalance!H33","v":0},{"$f":"INP_EBalance!$F$33","v":0},{"$f":"INP_EBalance!$G$33","v":0},{"$f":"INP_EBalance!I33","v":0},0,0,null,{"$f":"M33-SUMIF($H$171:$H$175,$D198,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G199<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G199,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$34","v":0},"kWh",{"$f":"INP_EBalance!H34","v":0},{"$f":"INP_EBalance!$F$34","v":0},{"$f":"INP_EBalance!$G$34","v":0},{"$f":"INP_EBalance!I34","v":0},0,0,null,{"$f":"M34-SUMIF($H$171:$H$175,$D199,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G200<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G200,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$35","v":0},"kWh",{"$f":"INP_EBalance!H35","v":0},{"$f":"INP_EBalance!$F$35","v":0},{"$f":"INP_EBalance!$G$35","v":0},{"$f":"INP_EBalance!I35","v":0},0,0,null,{"$f":"M35-SUMIF($H$171:$H$175,$D200,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G201<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G201,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$36","v":0},"kWh",{"$f":"INP_EBalance!H36","v":0},{"$f":"INP_EBalance!$F$36","v":0},{"$f":"INP_EBalance!$G$36","v":0},{"$f":"INP_EBalance!I36","v":0},0,0,null,{"$f":"M36-SUMIF($H$171:$H$175,$D201,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G202<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G202,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$37","v":0},"kWh",{"$f":"INP_EBalance!H37","v":0},{"$f":"INP_EBalance!$F$37","v":0},{"$f":"INP_EBalance!$G$37","v":0},{"$f":"INP_EBalance!I37","v":0},0,0,null,{"$f":"M37-SUMIF($H$171:$H$175,$D202,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G203<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G203,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$38","v":0},"kWh",{"$f":"INP_EBalance!H38","v":0},{"$f":"INP_EBalance!$F$38","v":0},{"$f":"INP_EBalance!$G$38","v":0},{"$f":"INP_EBalance!I38","v":0},0,0,null,{"$f":"M38-SUMIF($H$171:$H$175,$D203,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G204<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G204,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$39","v":0},"kWh",{"$f":"INP_EBalance!H39","v":0},{"$f":"INP_EBalance!$F$39","v":0},{"$f":"INP_EBalance!$G$39","v":0},{"$f":"INP_EBalance!I39","v":0},0,0,null,{"$f":"M39-SUMIF($H$171:$H$175,$D204,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G205<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G205,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$40","v":0},"kWh",{"$f":"INP_EBalance!H40","v":0},{"$f":"INP_EBalance!$F$40","v":0},{"$f":"INP_EBalance!$G$40","v":0},{"$f":"INP_EBalance!I40","v":0},0,0,null,{"$f":"M40-SUMIF($H$171:$H$175,$D205,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G206<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G206,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$41","v":0},"kWh",{"$f":"INP_EBalance!H41","v":0},{"$f":"INP_EBalance!$F$41","v":0},{"$f":"INP_EBalance!$G$41","v":0},{"$f":"INP_EBalance!I41","v":0},0,0,null,{"$f":"M41-SUMIF($H$171:$H$175,$D206,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G207<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G207,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$42","v":0},"kWh",{"$f":"INP_EBalance!H42","v":0},{"$f":"INP_EBalance!$F$42","v":0},{"$f":"INP_EBalance!$G$42","v":0},{"$f":"INP_EBalance!I42","v":0},0,0,null,{"$f":"M42-SUMIF($H$171:$H$175,$D207,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G208<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G208,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$43","v":0},"kWh",{"$f":"INP_EBalance!H43","v":0},{"$f":"INP_EBalance!$F$43","v":0},{"$f":"INP_EBalance!$G$43","v":0},{"$f":"INP_EBalance!I43","v":0},0,0,null,{"$f":"M43-SUMIF($H$171:$H$175,$D208,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G209<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G209,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$44","v":0},"kWh",{"$f":"INP_EBalance!H44","v":0},{"$f":"INP_EBalance!$F$44","v":0},{"$f":"INP_EBalance!$G$44","v":0},{"$f":"INP_EBalance!I44","v":0},0,0,null,{"$f":"M44-SUMIF($H$171:$H$175,$D209,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G210<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G210,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$45","v":0},"kWh",{"$f":"INP_EBalance!H45","v":0},{"$f":"INP_EBalance!$F$45","v":0},{"$f":"INP_EBalance!$G$45","v":0},{"$f":"INP_EBalance!I45","v":0},0,0,null,{"$f":"M45-SUMIF($H$171:$H$175,$D210,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G211<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G211,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$46","v":0},"kWh",{"$f":"INP_EBalance!H46","v":0},{"$f":"INP_EBalance!$F$46","v":0},{"$f":"INP_EBalance!$G$46","v":0},{"$f":"INP_EBalance!I46","v":0},0,0,null,{"$f":"M46-SUMIF($H$171:$H$175,$D211,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G212<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G212,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$47","v":0},"kWh",{"$f":"INP_EBalance!H47","v":0},{"$f":"INP_EBalance!$F$47","v":0},{"$f":"INP_EBalance!$G$47","v":0},{"$f":"INP_EBalance!I47","v":0},0,0,null,{"$f":"M47-SUMIF($H$171:$H$175,$D212,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G213<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G213,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$48","v":0},"kWh",{"$f":"INP_EBalance!H48","v":0},{"$f":"INP_EBalance!$F$48","v":0},{"$f":"INP_EBalance!$G$48","v":0},{"$f":"INP_EBalance!I48","v":0},0,0,null,{"$f":"M48-SUMIF($H$171:$H$175,$D213,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G214<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G214,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$49","v":0},"kWh",{"$f":"INP_EBalance!H49","v":0},{"$f":"INP_EBalance!$F$49","v":0},{"$f":"INP_EBalance!$G$49","v":0},{"$f":"INP_EBalance!I49","v":0},0,0,null,{"$f":"M49-SUMIF($H$171:$H$175,$D214,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G215<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G215,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$50","v":0},"kWh",{"$f":"INP_EBalance!H50","v":0},{"$f":"INP_EBalance!$F$50","v":0},{"$f":"INP_EBalance!$G$50","v":0},{"$f":"INP_EBalance!I50","v":0},0,0,null,{"$f":"M50-SUMIF($H$171:$H$175,$D215,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G216<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G216,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$51","v":0},"kWh",{"$f":"INP_EBalance!H51","v":0},{"$f":"INP_EBalance!$F$51","v":0},{"$f":"INP_EBalance!$G$51","v":0},{"$f":"INP_EBalance!I51","v":0},0,0,null,{"$f":"M51-SUMIF($H$171:$H$175,$D216,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G217<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G217,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$52","v":0},"kWh",{"$f":"INP_EBalance!H52","v":0},{"$f":"INP_EBalance!$F$52","v":0},{"$f":"INP_EBalance!$G$52","v":0},{"$f":"INP_EBalance!I52","v":0},0,0,null,{"$f":"M52-SUMIF($H$171:$H$175,$D217,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G218<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G218,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$53","v":0},"kWh",{"$f":"INP_EBalance!H53","v":0},{"$f":"INP_EBalance!$F$53","v":0},{"$f":"INP_EBalance!$G$53","v":0},{"$f":"INP_EBalance!I53","v":0},0,0,null,{"$f":"M53-SUMIF($H$171:$H$175,$D218,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G219<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G219,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$54","v":0},"kWh",{"$f":"INP_EBalance!H54","v":0},{"$f":"INP_EBalance!$F$54","v":0},{"$f":"INP_EBalance!$G$54","v":0},{"$f":"INP_EBalance!I54","v":0},0,0,null,{"$f":"M54-SUMIF($H$171:$H$175,$D219,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G220<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G220,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$55","v":0},"kWh",{"$f":"INP_EBalance!H55","v":0},{"$f":"INP_EBalance!$F$55","v":0},{"$f":"INP_EBalance!$G$55","v":0},{"$f":"INP_EBalance!I55","v":0},0,0,null,{"$f":"M55-SUMIF($H$171:$H$175,$D220,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G221<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G221,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$56","v":0},"kWh",{"$f":"INP_EBalance!H56","v":0},{"$f":"INP_EBalance!$F$56","v":0},{"$f":"INP_EBalance!$G$56","v":0},{"$f":"INP_EBalance!I56","v":0},0,0,null,{"$f":"M56-SUMIF($H$171:$H$175,$D221,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G222<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G222,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$57","v":0},"kWh",{"$f":"INP_EBalance!H57","v":0},{"$f":"INP_EBalance!$F$57","v":0},{"$f":"INP_EBalance!$G$57","v":0},{"$f":"INP_EBalance!I57","v":0},0,0,null,{"$f":"M57-SUMIF($H$171:$H$175,$D222,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G223<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G223,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$58","v":0},"kWh",{"$f":"INP_EBalance!H58","v":0},{"$f":"INP_EBalance!$F$58","v":0},{"$f":"INP_EBalance!$G$58","v":0},{"$f":"INP_EBalance!I58","v":0},0,0,null,{"$f":"M58-SUMIF($H$171:$H$175,$D223,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G224<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G224,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$59","v":0},"kWh",{"$f":"INP_EBalance!H59","v":0},{"$f":"INP_EBalance!$F$59","v":0},{"$f":"INP_EBalance!$G$59","v":0},{"$f":"INP_EBalance!I59","v":0},0,0,null,{"$f":"M59-SUMIF($H$171:$H$175,$D224,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G225<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G225,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$60","v":0},"kWh",{"$f":"INP_EBalance!H60","v":0},{"$f":"INP_EBalance!$F$60","v":0},{"$f":"INP_EBalance!$G$60","v":0},{"$f":"INP_EBalance!I60","v":0},0,0,null,{"$f":"M60-SUMIF($H$171:$H$175,$D225,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G226<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G226,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$61","v":0},"kWh",{"$f":"INP_EBalance!H61","v":0},{"$f":"INP_EBalance!$F$61","v":0},{"$f":"INP_EBalance!$G$61","v":0},{"$f":"INP_EBalance!I61","v":0},0,0,null,{"$f":"M61-SUMIF($H$171:$H$175,$D226,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G227<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G227,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$62","v":0},"kWh",{"$f":"INP_EBalance!H62","v":0},{"$f":"INP_EBalance!$F$62","v":0},{"$f":"INP_EBalance!$G$62","v":0},{"$f":"INP_EBalance!I62","v":0},0,0,null,{"$f":"M62-SUMIF($H$171:$H$175,$D227,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G228<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G228,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$63","v":0},"kWh",{"$f":"INP_EBalance!H63","v":0},{"$f":"INP_EBalance!$F$63","v":0},{"$f":"INP_EBalance!$G$63","v":0},{"$f":"INP_EBalance!I63","v":0},0,0,null,{"$f":"M63-SUMIF($H$171:$H$175,$D228,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G229<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G229,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$64","v":0},"kWh",{"$f":"INP_EBalance!H64","v":0},{"$f":"INP_EBalance!$F$64","v":0},{"$f":"INP_EBalance!$G$64","v":0},{"$f":"INP_EBalance!I64","v":0},0,0,null,{"$f":"M64-SUMIF($H$171:$H$175,$D229,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G230<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G230,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$65","v":0},"kWh",{"$f":"INP_EBalance!H65","v":0},{"$f":"INP_EBalance!$F$65","v":0},{"$f":"INP_EBalance!$G$65","v":0},{"$f":"INP_EBalance!I65","v":0},0,0,null,{"$f":"M65-SUMIF($H$171:$H$175,$D230,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G231<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G231,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$66","v":0},"kWh",{"$f":"INP_EBalance!H66","v":0},{"$f":"INP_EBalance!$F$66","v":0},{"$f":"INP_EBalance!$G$66","v":0},{"$f":"INP_EBalance!I66","v":0},0,0,null,{"$f":"M66-SUMIF($H$171:$H$175,$D231,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G232<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G232,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$67","v":0},"kWh",{"$f":"INP_EBalance!H67","v":0},{"$f":"INP_EBalance!$F$67","v":0},{"$f":"INP_EBalance!$G$67","v":0},{"$f":"INP_EBalance!I67","v":0},0,0,null,{"$f":"M67-SUMIF($H$171:$H$175,$D232,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G233<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G233,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$68","v":0},"kWh",{"$f":"INP_EBalance!H68","v":0},{"$f":"INP_EBalance!$F$68","v":0},{"$f":"INP_EBalance!$G$68","v":0},{"$f":"INP_EBalance!I68","v":0},0,0,null,{"$f":"M68-SUMIF($H$171:$H$175,$D233,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G234<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G234,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$69","v":0},"kWh",{"$f":"INP_EBalance!H69","v":0},{"$f":"INP_EBalance!$F$69","v":0},{"$f":"INP_EBalance!$G$69","v":0},{"$f":"INP_EBalance!I69","v":0},0,0,null,{"$f":"M69-SUMIF($H$171:$H$175,$D234,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G235<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G235,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$70","v":0},"kWh",{"$f":"INP_EBalance!H70","v":0},{"$f":"INP_EBalance!$F$70","v":0},{"$f":"INP_EBalance!$G$70","v":0},{"$f":"INP_EBalance!I70","v":0},0,0,null,{"$f":"M70-SUMIF($H$171:$H$175,$D235,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G236<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G236,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$71","v":0},"kWh",{"$f":"INP_EBalance!H71","v":0},{"$f":"INP_EBalance!$F$71","v":0},{"$f":"INP_EBalance!$G$71","v":0},{"$f":"INP_EBalance!I71","v":0},0,0,null,{"$f":"M71-SUMIF($H$171:$H$175,$D236,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G237<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G237,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$72","v":0},"kWh",{"$f":"INP_EBalance!H72","v":0},{"$f":"INP_EBalance!$F$72","v":0},{"$f":"INP_EBalance!$G$72","v":0},{"$f":"INP_EBalance!I72","v":0},0,0,null,{"$f":"M72-SUMIF($H$171:$H$175,$D237,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G238<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G238,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$73","v":0},"kWh",{"$f":"INP_EBalance!H73","v":0},{"$f":"INP_EBalance!$F$73","v":0},{"$f":"INP_EBalance!$G$73","v":0},{"$f":"INP_EBalance!I73","v":0},0,0,null,{"$f":"M73-SUMIF($H$171:$H$175,$D238,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G239<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G239,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$74","v":0},"kWh",{"$f":"INP_EBalance!H74","v":0},{"$f":"INP_EBalance!$F$74","v":0},{"$f":"INP_EBalance!$G$74","v":0},{"$f":"INP_EBalance!I74","v":0},0,0,null,{"$f":"M74-SUMIF($H$171:$H$175,$D239,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G240<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G240,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$75","v":0},"kWh",{"$f":"INP_EBalance!H75","v":0},{"$f":"INP_EBalance!$F$75","v":0},{"$f":"INP_EBalance!$G$75","v":0},{"$f":"INP_EBalance!I75","v":0},0,0,null,{"$f":"M75-SUMIF($H$171:$H$175,$D240,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G241<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G241,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$76","v":0},"kWh",{"$f":"INP_EBalance!H76","v":0},{"$f":"INP_EBalance!$F$76","v":0},{"$f":"INP_EBalance!$G$76","v":0},{"$f":"INP_EBalance!I76","v":0},0,0,null,{"$f":"M76-SUMIF($H$171:$H$175,$D241,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G242<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G242,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$77","v":0},"kWh",{"$f":"INP_EBalance!H77","v":0},{"$f":"INP_EBalance!$F$77","v":0},{"$f":"INP_EBalance!$G$77","v":0},{"$f":"INP_EBalance!I77","v":0},0,0,null,{"$f":"M77-SUMIF($H$171:$H$175,$D242,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G243<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G243,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$78","v":0},"kWh",{"$f":"INP_EBalance!H78","v":0},{"$f":"INP_EBalance!$F$78","v":0},{"$f":"INP_EBalance!$G$78","v":0},{"$f":"INP_EBalance!I78","v":0},0,0,null,{"$f":"M78-SUMIF($H$171:$H$175,$D243,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G244<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G244,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$79","v":0},"kWh",{"$f":"INP_EBalance!H79","v":0},{"$f":"INP_EBalance!$F$79","v":0},{"$f":"INP_EBalance!$G$79","v":0},{"$f":"INP_EBalance!I79","v":0},0,0,null,{"$f":"M79-SUMIF($H$171:$H$175,$D244,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G245<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G245,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$80","v":0},"kWh",{"$f":"INP_EBalance!H80","v":0},{"$f":"INP_EBalance!$F$80","v":0},{"$f":"INP_EBalance!$G$80","v":0},{"$f":"INP_EBalance!I80","v":0},{"$f":"MAX(M245:BT245)","v":0},{"$f":"IFERROR(AVERAGEIF(M245:BT245,\"<>0\"),0)","v":0},null,{"$f":"M80-SUMIF($H$171:$H$175,$D245,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G246<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G246,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$81","v":0},"kWh",{"$f":"INP_EBalance!H81","v":0},{"$f":"INP_EBalance!$F$81","v":0},{"$f":"INP_EBalance!$G$81","v":0},{"$f":"INP_EBalance!I81","v":0},0,0,null,{"$f":"M81-SUMIF($H$171:$H$175,$D246,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G247<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G247,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$82","v":0},"kWh",{"$f":"INP_EBalance!H82","v":0},{"$f":"INP_EBalance!$F$82","v":0},{"$f":"INP_EBalance!$G$82","v":0},{"$f":"INP_EBalance!I82","v":0},0,0,null,{"$f":"M82-SUMIF($H$171:$H$175,$D247,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G248<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G248,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$83","v":0},"kWh",{"$f":"INP_EBalance!H83","v":0},{"$f":"INP_EBalance!$F$83","v":0},{"$f":"INP_EBalance!$G$83","v":0},{"$f":"INP_EBalance!I83","v":0},0,0,null,{"$f":"M83-SUMIF($H$171:$H$175,$D248,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G249<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G249,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$84","v":0},"kWh",{"$f":"INP_EBalance!H84","v":0},{"$f":"INP_EBalance!$F$84","v":0},{"$f":"INP_EBalance!$G$84","v":0},{"$f":"INP_EBalance!I84","v":0},0,0,null,{"$f":"M84-SUMIF($H$171:$H$175,$D249,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G250<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G250,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$85","v":0},"kWh",{"$f":"INP_EBalance!H85","v":0},{"$f":"INP_EBalance!$F$85","v":0},{"$f":"INP_EBalance!$G$85","v":0},{"$f":"INP_EBalance!I85","v":0},0,0,null,{"$f":"M85-SUMIF($H$171:$H$175,$D250,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G251<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G251,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$86","v":0},"kWh",{"$f":"INP_EBalance!H86","v":0},{"$f":"INP_EBalance!$F$86","v":0},{"$f":"INP_EBalance!$G$86","v":0},{"$f":"INP_EBalance!I86","v":0},0,0,null,{"$f":"M86-SUMIF($H$171:$H$175,$D251,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G252<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G252,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$87","v":0},"kWh",{"$f":"INP_EBalance!H87","v":0},{"$f":"INP_EBalance!$F$87","v":0},{"$f":"INP_EBalance!$G$87","v":0},{"$f":"INP_EBalance!I87","v":0},0,0,null,{"$f":"M87-SUMIF($H$171:$H$175,$D252,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G253<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G253,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$88","v":0},"kWh",{"$f":"INP_EBalance!H88","v":0},{"$f":"INP_EBalance!$F$88","v":0},{"$f":"INP_EBalance!$G$88","v":0},{"$f":"INP_EBalance!I88","v":0},0,0,null,{"$f":"M88-SUMIF($H$171:$H$175,$D253,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G254<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G254,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$89","v":0},"kWh",{"$f":"INP_EBalance!H89","v":0},{"$f":"INP_EBalance!$F$89","v":0},{"$f":"INP_EBalance!$G$89","v":0},{"$f":"INP_EBalance!I89","v":0},0,0,null,{"$f":"M89-SUMIF($H$171:$H$175,$D254,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G255<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G255,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$90","v":0},"kWh",{"$f":"INP_EBalance!H90","v":0},{"$f":"INP_EBalance!$F$90","v":0},{"$f":"INP_EBalance!$G$90","v":0},{"$f":"INP_EBalance!I90","v":0},0,0,null,{"$f":"M90-SUMIF($H$171:$H$175,$D255,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G256<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G256,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$91","v":0},"kWh",{"$f":"INP_EBalance!H91","v":0},{"$f":"INP_EBalance!$F$91","v":0},{"$f":"INP_EBalance!$G$91","v":0},{"$f":"INP_EBalance!I91","v":0},0,0,null,{"$f":"M91-SUMIF($H$171:$H$175,$D256,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G257<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G257,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$92","v":0},"kWh",{"$f":"INP_EBalance!H92","v":0},{"$f":"INP_EBalance!$F$92","v":0},{"$f":"INP_EBalance!$G$92","v":0},{"$f":"INP_EBalance!I92","v":0},0,0,null,{"$f":"M92-SUMIF($H$171:$H$175,$D257,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G258<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G258,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$93","v":0},"kWh",{"$f":"INP_EBalance!H93","v":0},{"$f":"INP_EBalance!$F$93","v":0},{"$f":"INP_EBalance!$G$93","v":0},{"$f":"INP_EBalance!I93","v":0},0,0,null,{"$f":"M93-SUMIF($H$171:$H$175,$D258,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G259<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G259,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$94","v":0},"kWh",{"$f":"INP_EBalance!H94","v":0},{"$f":"INP_EBalance!$F$94","v":0},{"$f":"INP_EBalance!$G$94","v":0},{"$f":"INP_EBalance!I94","v":0},0,0,null,{"$f":"M94-SUMIF($H$171:$H$175,$D259,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G260<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G260,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$95","v":0},"kWh",{"$f":"INP_EBalance!H95","v":0},{"$f":"INP_EBalance!$F$95","v":0},{"$f":"INP_EBalance!$G$95","v":0},{"$f":"INP_EBalance!I95","v":0},0,0,null,{"$f":"M95-SUMIF($H$171:$H$175,$D260,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G261<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G261,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$96","v":0},"kWh",{"$f":"INP_EBalance!H96","v":0},{"$f":"INP_EBalance!$F$96","v":0},{"$f":"INP_EBalance!$G$96","v":0},{"$f":"INP_EBalance!I96","v":0},0,0,null,{"$f":"M96-SUMIF($H$171:$H$175,$D261,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G262<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G262,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$97","v":0},"kWh",{"$f":"INP_EBalance!H97","v":0},{"$f":"INP_EBalance!$F$97","v":0},{"$f":"INP_EBalance!$G$97","v":0},{"$f":"INP_EBalance!I97","v":0},0,0,null,{"$f":"M97-SUMIF($H$171:$H$175,$D262,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G263<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G263,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$98","v":0},"kWh",{"$f":"INP_EBalance!H98","v":0},{"$f":"INP_EBalance!$F$98","v":0},{"$f":"INP_EBalance!$G$98","v":0},{"$f":"INP_EBalance!I98","v":0},0,0,null,{"$f":"M98-SUMIF($H$171:$H$175,$D263,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G264<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G264,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$99","v":0},"kWh",{"$f":"INP_EBalance!H99","v":0},{"$f":"INP_EBalance!$F$99","v":0},{"$f":"INP_EBalance!$G$99","v":0},{"$f":"INP_EBalance!I99","v":0},0,0,null,{"$f":"M99-SUMIF($H$171:$H$175,$D264,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G265<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G265,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$100","v":0},"kWh",{"$f":"INP_EBalance!H100","v":0},{"$f":"INP_EBalance!$F$100","v":0},{"$f":"INP_EBalance!$G$100","v":0},{"$f":"INP_EBalance!I100","v":0},0,0,null,{"$f":"M100-SUMIF($H$171:$H$175,$D265,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G266<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G266,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$101","v":0},"kWh",{"$f":"INP_EBalance!H101","v":0},{"$f":"INP_EBalance!$F$101","v":0},{"$f":"INP_EBalance!$G$101","v":0},{"$f":"INP_EBalance!I101","v":0},0,0,null,{"$f":"M101-SUMIF($H$171:$H$175,$D266,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G267<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G267,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$102","v":0},"kWh",{"$f":"INP_EBalance!H102","v":0},{"$f":"INP_EBalance!$F$102","v":0},{"$f":"INP_EBalance!$G$102","v":0},{"$f":"INP_EBalance!I102","v":0},0,0,null,{"$f":"M102-SUMIF($H$171:$H$175,$D267,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G268<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G268,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$103","v":0},"kWh",{"$f":"INP_EBalance!H103","v":0},{"$f":"INP_EBalance!$F$103","v":0},{"$f":"INP_EBalance!$G$103","v":0},{"$f":"INP_EBalance!I103","v":0},0,0,null,{"$f":"M103-SUMIF($H$171:$H$175,$D268,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G269<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G269,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$104","v":0},"kWh",{"$f":"INP_EBalance!H104","v":0},{"$f":"INP_EBalance!$F$104","v":0},{"$f":"INP_EBalance!$G$104","v":0},{"$f":"INP_EBalance!I104","v":0},0,0,null,{"$f":"M104-SUMIF($H$171:$H$175,$D269,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G270<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G270,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$105","v":0},"kWh",{"$f":"INP_EBalance!H105","v":0},{"$f":"INP_EBalance!$F$105","v":0},{"$f":"INP_EBalance!$G$105","v":0},{"$f":"INP_EBalance!I105","v":0},0,0,null,{"$f":"M105-SUMIF($H$171:$H$175,$D270,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G271<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G271,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$106","v":0},"kWh",{"$f":"INP_EBalance!H106","v":0},{"$f":"INP_EBalance!$F$106","v":0},{"$f":"INP_EBalance!$G$106","v":0},{"$f":"INP_EBalance!I106","v":0},0,0,null,{"$f":"M106-SUMIF($H$171:$H$175,$D271,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G272<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G272,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$107","v":0},"kWh",{"$f":"INP_EBalance!H107","v":0},{"$f":"INP_EBalance!$F$107","v":0},{"$f":"INP_EBalance!$G$107","v":0},{"$f":"INP_EBalance!I107","v":0},0,0,null,{"$f":"M107-SUMIF($H$171:$H$175,$D272,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G273<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G273,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$108","v":0},"kWh",{"$f":"INP_EBalance!H108","v":0},{"$f":"INP_EBalance!$F$108","v":0},{"$f":"INP_EBalance!$G$108","v":0},{"$f":"INP_EBalance!I108","v":0},0,0,null,{"$f":"M108-SUMIF($H$171:$H$175,$D273,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G274<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G274,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$109","v":0},"kWh",{"$f":"INP_EBalance!H109","v":0},{"$f":"INP_EBalance!$F$109","v":0},{"$f":"INP_EBalance!$G$109","v":0},{"$f":"INP_EBalance!I109","v":0},0,0,null,{"$f":"M109-SUMIF($H$171:$H$175,$D274,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G275<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G275,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$110","v":0},"kWh",{"$f":"INP_EBalance!H110","v":0},{"$f":"INP_EBalance!$F$110","v":0},{"$f":"INP_EBalance!$G$110","v":0},{"$f":"INP_EBalance!I110","v":0},0,0,null,{"$f":"M110-SUMIF($H$171:$H$175,$D275,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G276<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G276,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$111","v":0},"kWh",{"$f":"INP_EBalance!H111","v":0},{"$f":"INP_EBalance!$F$111","v":0},{"$f":"INP_EBalance!$G$111","v":0},{"$f":"INP_EBalance!I111","v":0},0,0,null,{"$f":"M111-SUMIF($H$171:$H$175,$D276,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G277<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G277,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$112","v":0},"kWh",{"$f":"INP_EBalance!H112","v":0},{"$f":"INP_EBalance!$F$112","v":0},{"$f":"INP_EBalance!$G$112","v":0},{"$f":"INP_EBalance!I112","v":0},0,0,null,{"$f":"M112-SUMIF($H$171:$H$175,$D277,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G278<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G278,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$113","v":0},"kWh",{"$f":"INP_EBalance!H113","v":0},{"$f":"INP_EBalance!$F$113","v":0},{"$f":"INP_EBalance!$G$113","v":0},{"$f":"INP_EBalance!I113","v":0},0,0,null,{"$f":"M113-SUMIF($H$171:$H$175,$D278,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G279<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G279,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$114","v":0},"kWh",{"$f":"INP_EBalance!H114","v":0},{"$f":"INP_EBalance!$F$114","v":0},{"$f":"INP_EBalance!$G$114","v":0},{"$f":"INP_EBalance!I114","v":0},0,0,null,{"$f":"M114-SUMIF($H$171:$H$175,$D279,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G280<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G280,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$115","v":0},"kWh",{"$f":"INP_EBalance!H115","v":0},{"$f":"INP_EBalance!$F$115","v":0},{"$f":"INP_EBalance!$G$115","v":0},{"$f":"INP_EBalance!I115","v":0},0,0,null,{"$f":"M115-SUMIF($H$171:$H$175,$D280,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G281<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G281,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$116","v":0},"kWh",{"$f":"INP_EBalance!H116","v":0},{"$f":"INP_EBalance!$F$116","v":0},{"$f":"INP_EBalance!$G$116","v":0},{"$f":"INP_EBalance!I116","v":0},0,0,null,{"$f":"M116-SUMIF($H$171:$H$175,$D281,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G282<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G282,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$117","v":0},"kWh",{"$f":"INP_EBalance!H117","v":0},{"$f":"INP_EBalance!$F$117","v":0},{"$f":"INP_EBalance!$G$117","v":0},{"$f":"INP_EBalance!I117","v":0},0,0,null,{"$f":"M117-SUMIF($H$171:$H$175,$D282,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G283<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G283,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$118","v":0},"kWh",{"$f":"INP_EBalance!H118","v":0},{"$f":"INP_EBalance!$F$118","v":0},{"$f":"INP_EBalance!$G$118","v":0},{"$f":"INP_EBalance!I118","v":0},0,0,null,{"$f":"M118-SUMIF($H$171:$H$175,$D283,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G284<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G284,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$119","v":0},"kWh",{"$f":"INP_EBalance!H119","v":0},{"$f":"INP_EBalance!$F$119","v":0},{"$f":"INP_EBalance!$G$119","v":0},{"$f":"INP_EBalance!I119","v":0},0,0,null,{"$f":"M119-SUMIF($H$171:$H$175,$D284,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G285<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G285,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$120","v":0},"kWh",{"$f":"INP_EBalance!H120","v":0},{"$f":"INP_EBalance!$F$120","v":0},{"$f":"INP_EBalance!$G$120","v":0},{"$f":"INP_EBalance!I120","v":0},0,0,null,{"$f":"M120-SUMIF($H$171:$H$175,$D285,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G286<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G286,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$121","v":0},"kWh",{"$f":"INP_EBalance!H121","v":0},{"$f":"INP_EBalance!$F$121","v":0},{"$f":"INP_EBalance!$G$121","v":0},{"$f":"INP_EBalance!I121","v":0},0,0,null,{"$f":"M121-SUMIF($H$171:$H$175,$D286,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G287<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G287,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$122","v":0},"kWh",{"$f":"INP_EBalance!H122","v":0},{"$f":"INP_EBalance!$F$122","v":0},{"$f":"INP_EBalance!$G$122","v":0},{"$f":"INP_EBalance!I122","v":0},0,0,null,{"$f":"M122-SUMIF($H$171:$H$175,$D287,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G288<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G288,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$123","v":0},"kWh",{"$f":"INP_EBalance!H123","v":0},{"$f":"INP_EBalance!$F$123","v":0},{"$f":"INP_EBalance!$G$123","v":0},{"$f":"INP_EBalance!I123","v":0},0,0,null,{"$f":"M123-SUMIF($H$171:$H$175,$D288,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G289<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G289,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$124","v":0},"kWh",{"$f":"INP_EBalance!H124","v":0},{"$f":"INP_EBalance!$F$124","v":0},{"$f":"INP_EBalance!$G$124","v":0},{"$f":"INP_EBalance!I124","v":0},0,0,null,{"$f":"M124-SUMIF($H$171:$H$175,$D289,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G290<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G290,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$125","v":0},"kWh",{"$f":"INP_EBalance!H125","v":0},{"$f":"INP_EBalance!$F$125","v":0},{"$f":"INP_EBalance!$G$125","v":0},{"$f":"INP_EBalance!I125","v":0},0,0,null,{"$f":"M125-SUMIF($H$171:$H$175,$D290,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G291<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G291,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$126","v":0},"kWh",{"$f":"INP_EBalance!H126","v":0},{"$f":"INP_EBalance!$F$126","v":0},{"$f":"INP_EBalance!$G$126","v":0},{"$f":"INP_EBalance!I126","v":0},0,0,null,{"$f":"M126-SUMIF($H$171:$H$175,$D291,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G292<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G292,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$127","v":0},"kWh",{"$f":"INP_EBalance!H127","v":0},{"$f":"INP_EBalance!$F$127","v":0},{"$f":"INP_EBalance!$G$127","v":0},{"$f":"INP_EBalance!I127","v":0},0,0,null,{"$f":"M127-SUMIF($H$171:$H$175,$D292,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G293<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G293,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$128","v":0},"kWh",{"$f":"INP_EBalance!H128","v":0},{"$f":"INP_EBalance!$F$128","v":0},{"$f":"INP_EBalance!$G$128","v":0},{"$f":"INP_EBalance!I128","v":0},0,0,null,{"$f":"M128-SUMIF($H$171:$H$175,$D293,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G294<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G294,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$129","v":0},"kWh",{"$f":"INP_EBalance!H129","v":0},{"$f":"INP_EBalance!$F$129","v":0},{"$f":"INP_EBalance!$G$129","v":0},{"$f":"INP_EBalance!I129","v":0},0,0,null,{"$f":"M129-SUMIF($H$171:$H$175,$D294,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G295<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G295,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$130","v":0},"kWh",{"$f":"INP_EBalance!H130","v":0},{"$f":"INP_EBalance!$F$130","v":0},{"$f":"INP_EBalance!$G$130","v":0},{"$f":"INP_EBalance!I130","v":0},0,0,null,{"$f":"M130-SUMIF($H$171:$H$175,$D295,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G296<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G296,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$131","v":0},"kWh",{"$f":"INP_EBalance!H131","v":0},{"$f":"INP_EBalance!$F$131","v":0},{"$f":"INP_EBalance!$G$131","v":0},{"$f":"INP_EBalance!I131","v":0},0,0,null,{"$f":"M131-SUMIF($H$171:$H$175,$D296,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G297<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G297,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$132","v":0},"kWh",{"$f":"INP_EBalance!H132","v":0},{"$f":"INP_EBalance!$F$132","v":0},{"$f":"INP_EBalance!$G$132","v":0},{"$f":"INP_EBalance!I132","v":0},0,0,null,{"$f":"M132-SUMIF($H$171:$H$175,$D297,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G298<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G298,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$133","v":0},"kWh",{"$f":"INP_EBalance!H133","v":0},{"$f":"INP_EBalance!$F$133","v":0},{"$f":"INP_EBalance!$G$133","v":0},{"$f":"INP_EBalance!I133","v":0},0,0,null,{"$f":"M133-SUMIF($H$171:$H$175,$D298,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G299<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G299,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$134","v":0},"kWh",{"$f":"INP_EBalance!H134","v":0},{"$f":"INP_EBalance!$F$134","v":0},{"$f":"INP_EBalance!$G$134","v":0},{"$f":"INP_EBalance!I134","v":0},0,0,null,{"$f":"M134-SUMIF($H$171:$H$175,$D299,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G300<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G300,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$135","v":0},"kWh",{"$f":"INP_EBalance!H135","v":0},{"$f":"INP_EBalance!$F$135","v":0},{"$f":"INP_EBalance!$G$135","v":0},{"$f":"INP_EBalance!I135","v":0},0,0,null,{"$f":"M135-SUMIF($H$171:$H$175,$D300,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G301<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G301,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$136","v":0},"kWh",{"$f":"INP_EBalance!H136","v":0},{"$f":"INP_EBalance!$F$136","v":0},{"$f":"INP_EBalance!$G$136","v":0},{"$f":"INP_EBalance!I136","v":0},0,0,null,{"$f":"M136-SUMIF($H$171:$H$175,$D301,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G302<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G302,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$137","v":0},"kWh",{"$f":"INP_EBalance!H137","v":0},{"$f":"INP_EBalance!$F$137","v":0},{"$f":"INP_EBalance!$G$137","v":0},{"$f":"INP_EBalance!I137","v":0},0,0,null,{"$f":"M137-SUMIF($H$171:$H$175,$D302,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G303<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G303,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$138","v":0},"kWh",{"$f":"INP_EBalance!H138","v":0},{"$f":"INP_EBalance!$F$138","v":0},{"$f":"INP_EBalance!$G$138","v":0},{"$f":"INP_EBalance!I138","v":0},0,0,null,{"$f":"M138-SUMIF($H$171:$H$175,$D303,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G304<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G304,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$139","v":0},"kWh",{"$f":"INP_EBalance!H139","v":0},{"$f":"INP_EBalance!$F$139","v":0},{"$f":"INP_EBalance!$G$139","v":0},{"$f":"INP_EBalance!I139","v":0},0,0,null,{"$f":"M139-SUMIF($H$171:$H$175,$D304,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G305<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G305,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$140","v":0},"kWh",{"$f":"INP_EBalance!H140","v":0},{"$f":"INP_EBalance!$F$140","v":0},{"$f":"INP_EBalance!$G$140","v":0},{"$f":"INP_EBalance!I140","v":0},0,0,null,{"$f":"M140-SUMIF($H$171:$H$175,$D305,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G306<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G306,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$141","v":0},"kWh",{"$f":"INP_EBalance!H141","v":0},{"$f":"INP_EBalance!$F$141","v":0},{"$f":"INP_EBalance!$G$141","v":0},{"$f":"INP_EBalance!I141","v":0},0,0,null,{"$f":"M141-SUMIF($H$171:$H$175,$D306,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G307<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G307,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$142","v":0},"kWh",{"$f":"INP_EBalance!H142","v":0},{"$f":"INP_EBalance!$F$142","v":0},{"$f":"INP_EBalance!$G$142","v":0},{"$f":"INP_EBalance!I142","v":0},0,0,null,{"$f":"M142-SUMIF($H$171:$H$175,$D307,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G308<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G308,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$143","v":0},"kWh",{"$f":"INP_EBalance!H143","v":0},{"$f":"INP_EBalance!$F$143","v":0},{"$f":"INP_EBalance!$G$143","v":0},{"$f":"INP_EBalance!I143","v":0},0,0,null,{"$f":"M143-SUMIF($H$171:$H$175,$D308,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G309<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G309,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$144","v":0},"kWh",{"$f":"INP_EBalance!H144","v":0},{"$f":"INP_EBalance!$F$144","v":0},{"$f":"INP_EBalance!$G$144","v":0},{"$f":"INP_EBalance!I144","v":0},{"$f":"MAX(M309:BT309)","v":0},{"$f":"IFERROR(AVERAGEIF(M309:BT309,\"<>0\"),0)","v":0},null,{"$f":"M144-SUMIF($H$171:$H$175,$D309,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G310<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G310,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$145","v":0},"kWh",{"$f":"INP_EBalance!H145","v":0},{"$f":"INP_EBalance!$F$145","v":0},{"$f":"INP_EBalance!$G$145","v":0},{"$f":"INP_EBalance!I145","v":0},0,0,null,{"$f":"M145-SUMIF($H$171:$H$175,$D310,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G311<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G311,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$146","v":0},"kWh",{"$f":"INP_EBalance!H146","v":0},{"$f":"INP_EBalance!$F$146","v":0},{"$f":"INP_EBalance!$G$146","v":0},{"$f":"INP_EBalance!I146","v":0},0,0,null,{"$f":"M146-SUMIF($H$171:$H$175,$D311,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G312<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G312,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$147","v":0},"kWh",{"$f":"INP_EBalance!H147","v":0},{"$f":"INP_EBalance!$F$147","v":0},{"$f":"INP_EBalance!$G$147","v":0},{"$f":"INP_EBalance!I147","v":0},0,0,null,{"$f":"M147-SUMIF($H$171:$H$175,$D312,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G313<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G313,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$148","v":0},"kWh",{"$f":"INP_EBalance!H148","v":0},{"$f":"INP_EBalance!$F$148","v":0},{"$f":"INP_EBalance!$G$148","v":0},{"$f":"INP_EBalance!I148","v":0},0,0,null,{"$f":"M148-SUMIF($H$171:$H$175,$D313,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G314<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G314,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$149","v":0},"kWh",{"$f":"INP_EBalance!H149","v":0},{"$f":"INP_EBalance!$F$149","v":0},{"$f":"INP_EBalance!$G$149","v":0},{"$f":"INP_EBalance!I149","v":0},0,0,null,{"$f":"M149-SUMIF($H$171:$H$175,$D314,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G315<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G315,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$150","v":0},"kWh",{"$f":"INP_EBalance!H150","v":0},{"$f":"INP_EBalance!$F$150","v":0},{"$f":"INP_EBalance!$G$150","v":0},{"$f":"INP_EBalance!I150","v":0},0,0,null,{"$f":"M150-SUMIF($H$171:$H$175,$D315,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G316<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G316,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$151","v":0},"kWh",{"$f":"INP_EBalance!H151","v":0},{"$f":"INP_EBalance!$F$151","v":0},{"$f":"INP_EBalance!$G$151","v":0},{"$f":"INP_EBalance!I151","v":0},0,0,null,{"$f":"M151-SUMIF($H$171:$H$175,$D316,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G317<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G317,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$152","v":0},"kWh",{"$f":"INP_EBalance!H152","v":0},{"$f":"INP_EBalance!$F$152","v":0},{"$f":"INP_EBalance!$G$152","v":0},{"$f":"INP_EBalance!I152","v":0},0,0,null,{"$f":"M152-SUMIF($H$171:$H$175,$D317,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G318<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G318,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$153","v":0},"kWh",{"$f":"INP_EBalance!H153","v":0},{"$f":"INP_EBalance!$F$153","v":0},{"$f":"INP_EBalance!$G$153","v":0},{"$f":"INP_EBalance!I153","v":0},0,0,null,{"$f":"M153-SUMIF($H$171:$H$175,$D318,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G319<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G319,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$154","v":0},"kWh",{"$f":"INP_EBalance!H154","v":0},{"$f":"INP_EBalance!$F$154","v":0},{"$f":"INP_EBalance!$G$154","v":0},{"$f":"INP_EBalance!I154","v":0},0,0,null,{"$f":"M154-SUMIF($H$171:$H$175,$D319,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G320<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G320,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$155","v":0},"kWh",{"$f":"INP_EBalance!H155","v":0},{"$f":"INP_EBalance!$F$155","v":0},{"$f":"INP_EBalance!$G$155","v":0},{"$f":"INP_EBalance!I155","v":0},0,0,null,{"$f":"M155-SUMIF($H$171:$H$175,$D320,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G321<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G321,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$156","v":0},"kWh",{"$f":"INP_EBalance!H156","v":0},{"$f":"INP_EBalance!$F$156","v":0},{"$f":"INP_EBalance!$G$156","v":0},{"$f":"INP_EBalance!I156","v":0},0,0,null,{"$f":"M156-SUMIF($H$171:$H$175,$D321,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G322<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G322,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$157","v":0},"kWh",{"$f":"INP_EBalance!H157","v":0},{"$f":"INP_EBalance!$F$157","v":0},{"$f":"INP_EBalance!$G$157","v":0},{"$f":"INP_EBalance!I157","v":0},0,0,null,{"$f":"M157-SUMIF($H$171:$H$175,$D322,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G323<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G323,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$158","v":0},"kWh",{"$f":"INP_EBalance!H158","v":0},{"$f":"INP_EBalance!$F$158","v":0},{"$f":"INP_EBalance!$G$158","v":0},{"$f":"INP_EBalance!I158","v":0},0,0,null,{"$f":"M158-SUMIF($H$171:$H$175,$D323,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G324<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G324,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$159","v":0},"kWh",{"$f":"INP_EBalance!H159","v":0},{"$f":"INP_EBalance!$F$159","v":0},{"$f":"INP_EBalance!$G$159","v":0},{"$f":"INP_EBalance!I159","v":0},0,0,null,{"$f":"M159-SUMIF($H$171:$H$175,$D324,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G325<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G325,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$160","v":0},"kWh",{"$f":"INP_EBalance!H160","v":0},{"$f":"INP_EBalance!$F$160","v":0},{"$f":"INP_EBalance!$G$160","v":0},{"$f":"INP_EBalance!I160","v":0},0,0,null,{"$f":"M160-SUMIF($H$171:$H$175,$D325,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G326<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G326,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$161","v":0},"kWh",{"$f":"INP_EBalance!H161","v":0},{"$f":"INP_EBalance!$F$161","v":0},{"$f":"INP_EBalance!$G$161","v":0},{"$f":"INP_EBalance!I161","v":0},0,0,null,{"$f":"M161-SUMIF($H$171:$H$175,$D326,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G327<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G327,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$162","v":0},"kWh",{"$f":"INP_EBalance!H162","v":0},{"$f":"INP_EBalance!$F$162","v":0},{"$f":"INP_EBalance!$G$162","v":0},{"$f":"INP_EBalance!I162","v":0},0,0,null,{"$f":"M162-SUMIF($H$171:$H$175,$D327,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G328<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G328,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$163","v":0},"kWh",{"$f":"INP_EBalance!H163","v":0},{"$f":"INP_EBalance!$F$163","v":0},{"$f":"INP_EBalance!$G$163","v":0},{"$f":"INP_EBalance!I163","v":0},0,0,null,{"$f":"M163-SUMIF($H$171:$H$175,$D328,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(G329<>0,INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(G329,lstTariffsFull,0),1),0)","v":0},{"$f":"INP_EBalance!$D$164","v":0},"kWh",{"$f":"INP_EBalance!H164","v":0},{"$f":"INP_EBalance!$F$164","v":0},{"$f":"INP_EBalance!$G$164","v":0},{"$f":"INP_EBalance!I164","v":0},0,0,null,{"$f":"M164-SUMIF($H$171:$H$175,$D329,M$171:M$175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Energy Demand","kWh",null,null,null,null,null,{"$f":"SUM(M331:BT331)","v":0},null,{"$f":"SUM(M180:M330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS180:AS330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DEMAND BY TARIFF: AFTER ENERGY EFFICIENCY"]
[]
[null,null,null,"Tariff",null,null,"Energy","Type","Energy type"]
[null,null,{"$f":"MAX(C$335:C335)+1","v":1},{"$f":"INDEX(lstTariffsFull,C336,1)","v":0},"kWh",null,{"$f":"IF(D336=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C336,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G336<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G336,lstEnergyFull,0),1),0)","v":0},null,{"$f":"SUM(M336:BT336)","v":0},null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D336,$H$180:$H$329,$H336)","v":0},{"$f":"SUMIFS(N$180:N$329,$G$180:$G$329,$D336,$H$180:$H$329,$H336)","v":0},{"$f":"SUMIFS(O$180:O$329,$G$180:$G$329,$D336,$H$180:$H$329,$H336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$180:AD$329,$G$180:$G$329,$D336,$H$180:$H$329,$H336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AT$180:AT$329,$G$180:$G$329,$D336,$H$180:$H$329,$H336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BJ$180:BJ$329,$G$180:$G$329,$D336,$H$180:$H$329,$H336)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C336","v":1},{"$f":"D336","v":0},"kWh",null,{"$f":"IF(D337=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C337,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G337<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G337,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D337,$H$180:$H$329,$H337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C337)+1","v":2},{"$f":"INDEX(lstTariffsFull,C338,1)","v":0},"kWh",null,{"$f":"IF(D338=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C338,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G338<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G338,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D338,$H$180:$H$329,$H338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C338","v":2},{"$f":"D338","v":0},"kWh",null,{"$f":"IF(D339=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C339,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G339<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G339,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,{"$f":"SUMIFS(P$180:P$329,$G$180:$G$329,$D339,$H$180:$H$329,$H339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C339)+1","v":3},{"$f":"INDEX(lstTariffsFull,C340,1)","v":0},"kWh",null,{"$f":"IF(D340=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C340,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G340<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G340,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D340,$H$180:$H$329,$H340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C340","v":3},{"$f":"D340","v":0},"kWh",null,{"$f":"IF(D341=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C341,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G341<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G341,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C341)+1","v":4},{"$f":"INDEX(lstTariffsFull,C342,1)","v":0},"kWh",null,{"$f":"IF(D342=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C342,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G342<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G342,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D342,$H$180:$H$329,$H342)","v":0},0,0,{"$f":"SUMIFS(P$180:P$329,$G$180:$G$329,$D342,$H$180:$H$329,$H342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C342","v":4},{"$f":"D342","v":0},"kWh",null,{"$f":"IF(D343=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C343,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G343<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G343,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C343)+1","v":5},{"$f":"INDEX(lstTariffsFull,C344,1)","v":0},"kWh",null,{"$f":"IF(D344=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C344,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G344<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G344,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D344,$H$180:$H$329,$H344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C344","v":5},{"$f":"D344","v":0},"kWh",null,{"$f":"IF(D345=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C345,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G345<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G345,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C345)+1","v":6},{"$f":"INDEX(lstTariffsFull,C346,1)","v":0},"kWh",null,{"$f":"IF(D346=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C346,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G346<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G346,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D346,$H$180:$H$329,$H346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C346","v":6},{"$f":"D346","v":0},"kWh",null,{"$f":"IF(D347=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C347,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G347<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G347,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C347)+1","v":7},{"$f":"INDEX(lstTariffsFull,C348,1)","v":0},"kWh",null,{"$f":"IF(D348=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C348,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G348<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G348,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D348,$H$180:$H$329,$H348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C348","v":7},{"$f":"D348","v":0},"kWh",null,{"$f":"IF(D349=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C349,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G349<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G349,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C349)+1","v":8},{"$f":"INDEX(lstTariffsFull,C350,1)","v":0},"kWh",null,{"$f":"IF(D350=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C350,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G350<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G350,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D350,$H$180:$H$329,$H350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C350","v":8},{"$f":"D350","v":0},"kWh",null,{"$f":"IF(D351=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C351,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G351<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G351,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$180:AC$329,$G$180:$G$329,$D351,$H$180:$H$329,$H351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$180:AS$329,$G$180:$G$329,$D351,$H$180:$H$329,$H351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$180:BI$329,$G$180:$G$329,$D351,$H$180:$H$329,$H351)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C351)+1","v":9},{"$f":"INDEX(lstTariffsFull,C352,1)","v":0},"kWh",null,{"$f":"IF(D352=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C352,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G352<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G352,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D352,$H$180:$H$329,$H352)","v":0},{"$f":"SUMIFS(N$180:N$329,$G$180:$G$329,$D352,$H$180:$H$329,$H352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$180:AD$329,$G$180:$G$329,$D352,$H$180:$H$329,$H352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AT$180:AT$329,$G$180:$G$329,$D352,$H$180:$H$329,$H352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BJ$180:BJ$329,$G$180:$G$329,$D352,$H$180:$H$329,$H352)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C352","v":9},{"$f":"D352","v":0},"kWh",null,{"$f":"IF(D353=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C353,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G353<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G353,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C353)+1","v":10},{"$f":"INDEX(lstTariffsFull,C354,1)","v":0},"kWh",null,{"$f":"IF(D354=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C354,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G354<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G354,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D354,$H$180:$H$329,$H354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C354","v":10},{"$f":"D354","v":0},"kWh",null,{"$f":"IF(D355=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C355,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G355<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G355,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C355)+1","v":11},{"$f":"INDEX(lstTariffsFull,C356,1)","v":0},"kWh",null,{"$f":"IF(D356=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C356,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G356<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G356,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D356,$H$180:$H$329,$H356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C356","v":11},{"$f":"D356","v":0},"kWh",null,{"$f":"IF(D357=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C357,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G357<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G357,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C357)+1","v":12},{"$f":"INDEX(lstTariffsFull,C358,1)","v":0},"kWh",null,{"$f":"IF(D358=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C358,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G358<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G358,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D358,$H$180:$H$329,$H358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C358","v":12},{"$f":"D358","v":0},"kWh",null,{"$f":"IF(D359=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C359,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G359<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G359,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C359)+1","v":13},{"$f":"INDEX(lstTariffsFull,C360,1)","v":0},"kWh",null,{"$f":"IF(D360=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C360,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G360<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G360,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D360,$H$180:$H$329,$H360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C360","v":13},{"$f":"D360","v":0},"kWh",null,{"$f":"IF(D361=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C361,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G361<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G361,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C361)+1","v":14},{"$f":"INDEX(lstTariffsFull,C362,1)","v":0},"kWh",null,{"$f":"IF(D362=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C362,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G362<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G362,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D362,$H$180:$H$329,$H362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C362","v":14},{"$f":"D362","v":0},"kWh",null,{"$f":"IF(D363=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C363,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G363<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G363,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C363)+1","v":15},{"$f":"INDEX(lstTariffsFull,C364,1)","v":0},"kWh",null,{"$f":"IF(D364=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C364,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G364<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G364,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D364,$H$180:$H$329,$H364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C364","v":15},{"$f":"D364","v":0},"kWh",null,{"$f":"IF(D365=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C365,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G365<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G365,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C365)+1","v":16},{"$f":"INDEX(lstTariffsFull,C366,1)","v":0},"kWh",null,{"$f":"IF(D366=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C366,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G366<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G366,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D366,$H$180:$H$329,$H366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C366","v":16},{"$f":"D366","v":0},"kWh",null,{"$f":"IF(D367=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C367,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G367<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G367,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$180:AC$329,$G$180:$G$329,$D367,$H$180:$H$329,$H367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$180:AS$329,$G$180:$G$329,$D367,$H$180:$H$329,$H367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$180:BI$329,$G$180:$G$329,$D367,$H$180:$H$329,$H367)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C367)+1","v":17},{"$f":"INDEX(lstTariffsFull,C368,1)","v":0},"kWh",null,{"$f":"IF(D368=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C368,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G368<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G368,lstEnergyFull,0),1),0)","v":0},null,{"$f":"SUM(M368:BT368)","v":0},null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D368,$H$180:$H$329,$H368)","v":0},{"$f":"SUMIFS(N$180:N$329,$G$180:$G$329,$D368,$H$180:$H$329,$H368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$180:AD$329,$G$180:$G$329,$D368,$H$180:$H$329,$H368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AT$180:AT$329,$G$180:$G$329,$D368,$H$180:$H$329,$H368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BJ$180:BJ$329,$G$180:$G$329,$D368,$H$180:$H$329,$H368)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C368","v":17},{"$f":"D368","v":0},"kWh",null,{"$f":"IF(D369=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C369,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G369<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G369,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C369)+1","v":18},{"$f":"INDEX(lstTariffsFull,C370,1)","v":0},"kWh",null,{"$f":"IF(D370=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C370,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G370<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G370,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D370,$H$180:$H$329,$H370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C370","v":18},{"$f":"D370","v":0},"kWh",null,{"$f":"IF(D371=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C371,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G371<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G371,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C371)+1","v":19},{"$f":"INDEX(lstTariffsFull,C372,1)","v":0},"kWh",null,{"$f":"IF(D372=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C372,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G372<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G372,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D372,$H$180:$H$329,$H372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C372","v":19},{"$f":"D372","v":0},"kWh",null,{"$f":"IF(D373=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C373,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G373<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G373,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C373)+1","v":20},{"$f":"INDEX(lstTariffsFull,C374,1)","v":0},"kWh",null,{"$f":"IF(D374=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C374,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G374<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G374,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D374,$H$180:$H$329,$H374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C374","v":20},{"$f":"D374","v":0},"kWh",null,{"$f":"IF(D375=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C375,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G375<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G375,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C375)+1","v":21},{"$f":"INDEX(lstTariffsFull,C376,1)","v":0},"kWh",null,{"$f":"IF(D376=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C376,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G376<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G376,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D376,$H$180:$H$329,$H376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C376","v":21},{"$f":"D376","v":0},"kWh",null,{"$f":"IF(D377=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C377,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G377<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G377,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C377)+1","v":22},{"$f":"INDEX(lstTariffsFull,C378,1)","v":0},"kWh",null,{"$f":"IF(D378=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C378,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G378<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G378,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D378,$H$180:$H$329,$H378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C378","v":22},{"$f":"D378","v":0},"kWh",null,{"$f":"IF(D379=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C379,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G379<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G379,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C379)+1","v":23},{"$f":"INDEX(lstTariffsFull,C380,1)","v":0},"kWh",null,{"$f":"IF(D380=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C380,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G380<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G380,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D380,$H$180:$H$329,$H380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C380","v":23},{"$f":"D380","v":0},"kWh",null,{"$f":"IF(D381=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C381,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G381<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G381,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C381)+1","v":24},{"$f":"INDEX(lstTariffsFull,C382,1)","v":0},"kWh",null,{"$f":"IF(D382=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C382,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G382<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G382,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D382,$H$180:$H$329,$H382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C382","v":24},{"$f":"D382","v":0},"kWh",null,{"$f":"IF(D383=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C383,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G383<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G383,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$180:AC$329,$G$180:$G$329,$D383,$H$180:$H$329,$H383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$180:AS$329,$G$180:$G$329,$D383,$H$180:$H$329,$H383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$180:BI$329,$G$180:$G$329,$D383,$H$180:$H$329,$H383)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C383)+1","v":25},{"$f":"INDEX(lstTariffsFull,C384,1)","v":0},"kWh",null,{"$f":"IF(D384=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C384,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G384<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G384,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D384,$H$180:$H$329,$H384)","v":0},{"$f":"SUMIFS(N$180:N$329,$G$180:$G$329,$D384,$H$180:$H$329,$H384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$180:AD$329,$G$180:$G$329,$D384,$H$180:$H$329,$H384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AT$180:AT$329,$G$180:$G$329,$D384,$H$180:$H$329,$H384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BJ$180:BJ$329,$G$180:$G$329,$D384,$H$180:$H$329,$H384)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C384","v":25},{"$f":"D384","v":0},"kWh",null,{"$f":"IF(D385=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C385,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G385<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G385,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C385)+1","v":26},{"$f":"INDEX(lstTariffsFull,C386,1)","v":0},"kWh",null,{"$f":"IF(D386=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C386,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G386<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G386,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D386,$H$180:$H$329,$H386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C386","v":26},{"$f":"D386","v":0},"kWh",null,{"$f":"IF(D387=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C387,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G387<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G387,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C387)+1","v":27},{"$f":"INDEX(lstTariffsFull,C388,1)","v":0},"kWh",null,{"$f":"IF(D388=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C388,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G388<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G388,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D388,$H$180:$H$329,$H388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C388","v":27},{"$f":"D388","v":0},"kWh",null,{"$f":"IF(D389=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C389,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G389<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G389,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C389)+1","v":28},{"$f":"INDEX(lstTariffsFull,C390,1)","v":0},"kWh",null,{"$f":"IF(D390=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C390,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G390<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G390,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D390,$H$180:$H$329,$H390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C390","v":28},{"$f":"D390","v":0},"kWh",null,{"$f":"IF(D391=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C391,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G391<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G391,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C391)+1","v":29},{"$f":"INDEX(lstTariffsFull,C392,1)","v":0},"kWh",null,{"$f":"IF(D392=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C392,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G392<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G392,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D392,$H$180:$H$329,$H392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C392","v":29},{"$f":"D392","v":0},"kWh",null,{"$f":"IF(D393=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C393,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G393<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G393,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$335:C393)+1","v":30},{"$f":"INDEX(lstTariffsFull,C394,1)","v":0},"kWh",null,{"$f":"IF(D394=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C394,1))","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"IF(G394<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G394,lstEnergyFull,0),1),0)","v":0},null,0,null,{"$f":"SUMIFS(M$180:M$329,$G$180:$G$329,$D394,$H$180:$H$329,$H394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C394","v":30},{"$f":"D394","v":0},"kWh",null,{"$f":"IF(D395=0,0,INDEX(INP_EnergyTypes!$E$59:$E$88,C395,1))","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"IF(G395<>0,INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(G395,lstEnergyFull,0),1),0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total energy demand",null,null,null,null,null,null,{"$f":"SUM(M397:BT397)","v":0},null,{"$f":"SUM(M336:M396)","v":0},0,0,{"$f":"SUM(P336:P396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS336:AS396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,{"$f":"SUM(M398:BT398)","v":0},null,null,null,{"$f":"IF(ABS(M331-M397)<dcTolerance,0,1)","v":0},0,0,{"$f":"IF(ABS(P331-P397)<dcTolerance,0,1)","v":0},0,{"$f":"IF(ABS(R331-R397)<dcTolerance,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(AS331-AS397)<dcTolerance,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(BT331-BT397)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"DASHBOARD SUMMARY DEMAND"]
[]
[null,null,null,null,null,null,"Years","Av Annual"]
[null,null,null,{"$f":"INP_EnergyTypes!D59","v":0},"kWh",null,{"$f":"IFERROR(COUNTIF(M403:BT403,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(M403:BT403,\"<>0\"),0)","v":0},{"$f":"INP_EnergyTypes!E59","v":0},null,null,null,{"$f":"SUMIF($D$336:$D$395,$D403,M$336:M$395)","v":0},{"$f":"SUMIF($D$336:$D$395,$D403,N$336:N$395)","v":0},{"$f":"SUMIF($D$336:$D$395,$D403,O$336:O$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D60","v":0},"kWh",null,{"$f":"IFERROR(COUNTIF(M404:BT404,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(M404:BT404,\"<>0\"),0)","v":0},{"$f":"INP_EnergyTypes!E60","v":0},null,null,null,{"$f":"SUMIF($D$336:$D$395,$D404,M$336:M$395)","v":0},0,0,{"$f":"SUMIF($D$336:$D$395,$D404,P$336:P$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D61","v":0},"kWh",null,0,{"$f":"IFERROR(AVERAGEIF(M405:BT405,\"<>0\"),0)","v":0},{"$f":"INP_EnergyTypes!E61","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D62","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E62","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D63","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E63","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D407,AG$336:AG$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D407,AW$336:AW$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D407,BM$336:BM$395)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D64","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E64","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D408,AC$336:AC$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D408,AS$336:AS$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D65","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E65","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D66","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E66","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D67","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E67","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D68","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E68","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D69","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E69","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D70","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E70","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D71","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E71","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D72","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E72","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D73","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E73","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D74","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E74","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D75","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E75","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D76","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E76","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D77","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E77","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D78","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E78","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D422,BL$336:BL$395)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D79","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E79","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D423,X$336:X$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D423,AW$336:AW$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D80","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E80","v":0},null,null,null,{"$f":"SUMIF($D$336:$D$395,$D424,M$336:M$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D81","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E81","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D82","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E82","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$336:$D$395,$D426,AN$336:AN$395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D83","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E83","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D84","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E84","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D85","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E85","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D86","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E86","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D87","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E87","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D88","v":0},"kWh",null,0,0,{"$f":"INP_EnergyTypes!E88","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"MAX(B$9:B433)+1","v":2},null,"ENERGY SALES BY CUSTOMER AND TARIFF"]
[]
[null,null,null,"CUSTOMER ENERGY VOLUME TARIFF: BEFORE TARIFF SENS"]
[]
[null,null,null,"Customer",null,null,"Tariff","Type","Tariff match"]
[null,null,null,{"$f":"INP_EBalance!$D$15","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$15","v":0},{"$f":"INP_EBalance!$G$15","v":0},{"$f":"IFERROR(MATCH(G439,lstTariffsFull,0),0)","v":1},null,null,null,{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0},{"$f":"IF($I439=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I439,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$16","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$16","v":0},{"$f":"INP_EBalance!$G$16","v":0},1,null,null,null,{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0},{"$f":"IF($I440=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I440,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$17","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$17","v":0},{"$f":"INP_EBalance!$G$17","v":0},1,null,null,null,{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0},{"$f":"IF($I441=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I441,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$18","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$18","v":0},{"$f":"INP_EBalance!$G$18","v":0},1,null,null,null,{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0},{"$f":"IF($I442=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I442,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$19","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$19","v":0},{"$f":"INP_EBalance!$G$19","v":0},1,null,null,null,{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0},{"$f":"IF($I443=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I443,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$20","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$20","v":0},{"$f":"INP_EBalance!$G$20","v":0},1,null,null,null,{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0},{"$f":"IF($I444=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I444,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$21","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$21","v":0},{"$f":"INP_EBalance!$G$21","v":0},1,null,null,null,{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0},{"$f":"IF($I445=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I445,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$22","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$22","v":0},{"$f":"INP_EBalance!$G$22","v":0},1,null,null,null,{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0},{"$f":"IF($I446=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I446,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$23","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$23","v":0},{"$f":"INP_EBalance!$G$23","v":0},1,null,null,null,{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0},{"$f":"IF($I447=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I447,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$24","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$24","v":0},{"$f":"INP_EBalance!$G$24","v":0},1,null,null,null,{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0},{"$f":"IF($I448=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I448,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$25","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$25","v":0},{"$f":"INP_EBalance!$G$25","v":0},1,null,null,null,{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0},{"$f":"IF($I449=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I449,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$26","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$26","v":0},{"$f":"INP_EBalance!$G$26","v":0},1,null,null,null,{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0},{"$f":"IF($I450=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I450,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$27","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$27","v":0},{"$f":"INP_EBalance!$G$27","v":0},1,null,null,null,{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0},{"$f":"IF($I451=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I451,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$28","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$28","v":0},{"$f":"INP_EBalance!$G$28","v":0},1,null,null,null,{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0},{"$f":"IF($I452=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I452,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$29","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$29","v":0},{"$f":"INP_EBalance!$G$29","v":0},1,null,null,null,{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0},{"$f":"IF($I453=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I453,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$30","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$30","v":0},{"$f":"INP_EBalance!$G$30","v":0},1,null,null,null,{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0},{"$f":"IF($I454=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I454,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$31","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$31","v":0},{"$f":"INP_EBalance!$G$31","v":0},1,null,null,null,{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0},{"$f":"IF($I455=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I455,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$32","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$32","v":0},{"$f":"INP_EBalance!$G$32","v":0},1,null,null,null,{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0},{"$f":"IF($I456=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I456,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$33","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$33","v":0},{"$f":"INP_EBalance!$G$33","v":0},1,null,null,null,{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0},{"$f":"IF($I457=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I457,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$34","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$34","v":0},{"$f":"INP_EBalance!$G$34","v":0},1,null,null,null,{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0},{"$f":"IF($I458=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I458,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$35","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$35","v":0},{"$f":"INP_EBalance!$G$35","v":0},1,null,null,null,{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0},{"$f":"IF($I459=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I459,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$36","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$36","v":0},{"$f":"INP_EBalance!$G$36","v":0},1,null,null,null,{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0},{"$f":"IF($I460=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I460,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$37","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$37","v":0},{"$f":"INP_EBalance!$G$37","v":0},1,null,null,null,{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0},{"$f":"IF($I461=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I461,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$38","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$38","v":0},{"$f":"INP_EBalance!$G$38","v":0},1,null,null,null,{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0},{"$f":"IF($I462=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I462,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$39","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$39","v":0},{"$f":"INP_EBalance!$G$39","v":0},1,null,null,null,{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0},{"$f":"IF($I463=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I463,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$40","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$40","v":0},{"$f":"INP_EBalance!$G$40","v":0},1,null,null,null,{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0},{"$f":"IF($I464=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I464,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$41","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$41","v":0},{"$f":"INP_EBalance!$G$41","v":0},1,null,null,null,{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0},{"$f":"IF($I465=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I465,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$42","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$42","v":0},{"$f":"INP_EBalance!$G$42","v":0},1,null,null,null,{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0},{"$f":"IF($I466=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I466,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$43","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$43","v":0},{"$f":"INP_EBalance!$G$43","v":0},1,null,null,null,{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0},{"$f":"IF($I467=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I467,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$44","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$44","v":0},{"$f":"INP_EBalance!$G$44","v":0},1,null,null,null,{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0},{"$f":"IF($I468=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I468,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$45","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$45","v":0},{"$f":"INP_EBalance!$G$45","v":0},1,null,null,null,{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0},{"$f":"IF($I469=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I469,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$46","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$46","v":0},{"$f":"INP_EBalance!$G$46","v":0},1,null,null,null,{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0},{"$f":"IF($I470=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I470,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$47","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$47","v":0},{"$f":"INP_EBalance!$G$47","v":0},{"$f":"IFERROR(MATCH(G471,lstTariffsFull,0),0)","v":1},null,null,null,{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0},{"$f":"IF($I471=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I471,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$48","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$48","v":0},{"$f":"INP_EBalance!$G$48","v":0},1,null,null,null,{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0},{"$f":"IF($I472=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I472,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$49","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$49","v":0},{"$f":"INP_EBalance!$G$49","v":0},1,null,null,null,{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0},{"$f":"IF($I473=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I473,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$50","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$50","v":0},{"$f":"INP_EBalance!$G$50","v":0},1,null,null,null,{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0},{"$f":"IF($I474=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I474,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$51","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$51","v":0},{"$f":"INP_EBalance!$G$51","v":0},1,null,null,null,{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0},{"$f":"IF($I475=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I475,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$52","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$52","v":0},{"$f":"INP_EBalance!$G$52","v":0},1,null,null,null,{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0},{"$f":"IF($I476=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I476,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$53","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$53","v":0},{"$f":"INP_EBalance!$G$53","v":0},1,null,null,null,{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0},{"$f":"IF($I477=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I477,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$54","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$54","v":0},{"$f":"INP_EBalance!$G$54","v":0},1,null,null,null,{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0},{"$f":"IF($I478=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I478,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$55","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$55","v":0},{"$f":"INP_EBalance!$G$55","v":0},1,null,null,null,{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0},{"$f":"IF($I479=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I479,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$56","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$56","v":0},{"$f":"INP_EBalance!$G$56","v":0},1,null,null,null,{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0},{"$f":"IF($I480=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I480,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$57","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$57","v":0},{"$f":"INP_EBalance!$G$57","v":0},1,null,null,null,{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0},{"$f":"IF($I481=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I481,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$58","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$58","v":0},{"$f":"INP_EBalance!$G$58","v":0},1,null,null,null,{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0},{"$f":"IF($I482=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I482,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$59","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$59","v":0},{"$f":"INP_EBalance!$G$59","v":0},1,null,null,null,{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0},{"$f":"IF($I483=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I483,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$60","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$60","v":0},{"$f":"INP_EBalance!$G$60","v":0},1,null,null,null,{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0},{"$f":"IF($I484=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I484,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$61","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$61","v":0},{"$f":"INP_EBalance!$G$61","v":0},1,null,null,null,{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0},{"$f":"IF($I485=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I485,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$62","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$62","v":0},{"$f":"INP_EBalance!$G$62","v":0},1,null,null,null,{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0},{"$f":"IF($I486=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I486,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$63","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$63","v":0},{"$f":"INP_EBalance!$G$63","v":0},1,null,null,null,{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0},{"$f":"IF($I487=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I487,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$64","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$64","v":0},{"$f":"INP_EBalance!$G$64","v":0},1,null,null,null,{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0},{"$f":"IF($I488=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I488,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$65","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$65","v":0},{"$f":"INP_EBalance!$G$65","v":0},1,null,null,null,{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0},{"$f":"IF($I489=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I489,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$66","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$66","v":0},{"$f":"INP_EBalance!$G$66","v":0},1,null,null,null,{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0},{"$f":"IF($I490=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I490,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$67","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$67","v":0},{"$f":"INP_EBalance!$G$67","v":0},1,null,null,null,{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0},{"$f":"IF($I491=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I491,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$68","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$68","v":0},{"$f":"INP_EBalance!$G$68","v":0},1,null,null,null,{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0},{"$f":"IF($I492=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I492,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$69","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$69","v":0},{"$f":"INP_EBalance!$G$69","v":0},1,null,null,null,{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0},{"$f":"IF($I493=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I493,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$70","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$70","v":0},{"$f":"INP_EBalance!$G$70","v":0},1,null,null,null,{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0},{"$f":"IF($I494=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I494,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$71","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$71","v":0},{"$f":"INP_EBalance!$G$71","v":0},1,null,null,null,{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0},{"$f":"IF($I495=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I495,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$72","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$72","v":0},{"$f":"INP_EBalance!$G$72","v":0},1,null,null,null,{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0},{"$f":"IF($I496=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I496,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$73","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$73","v":0},{"$f":"INP_EBalance!$G$73","v":0},1,null,null,null,{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0},{"$f":"IF($I497=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I497,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$74","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$74","v":0},{"$f":"INP_EBalance!$G$74","v":0},1,null,null,null,{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0},{"$f":"IF($I498=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I498,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$75","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$75","v":0},{"$f":"INP_EBalance!$G$75","v":0},1,null,null,null,{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0},{"$f":"IF($I499=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I499,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$76","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$76","v":0},{"$f":"INP_EBalance!$G$76","v":0},1,null,null,null,{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0},{"$f":"IF($I500=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I500,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$77","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$77","v":0},{"$f":"INP_EBalance!$G$77","v":0},1,null,null,null,{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0},{"$f":"IF($I501=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I501,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$78","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$78","v":0},{"$f":"INP_EBalance!$G$78","v":0},1,null,null,null,{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0},{"$f":"IF($I502=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I502,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$79","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$79","v":0},{"$f":"INP_EBalance!$G$79","v":0},{"$f":"IFERROR(MATCH(G503,lstTariffsFull,0),0)","v":1},null,null,null,{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0},{"$f":"IF($I503=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I503,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$80","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$80","v":0},{"$f":"INP_EBalance!$G$80","v":0},1,null,null,null,{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0},{"$f":"IF($I504=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I504,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$81","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$81","v":0},{"$f":"INP_EBalance!$G$81","v":0},1,null,null,null,{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0},{"$f":"IF($I505=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I505,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$82","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$82","v":0},{"$f":"INP_EBalance!$G$82","v":0},1,null,null,null,{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0},{"$f":"IF($I506=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I506,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$83","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$83","v":0},{"$f":"INP_EBalance!$G$83","v":0},1,null,null,null,{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0},{"$f":"IF($I507=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I507,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$84","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$84","v":0},{"$f":"INP_EBalance!$G$84","v":0},1,null,null,null,{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0},{"$f":"IF($I508=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I508,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$85","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$85","v":0},{"$f":"INP_EBalance!$G$85","v":0},1,null,null,null,{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0},{"$f":"IF($I509=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I509,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$86","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$86","v":0},{"$f":"INP_EBalance!$G$86","v":0},1,null,null,null,{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0},{"$f":"IF($I510=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I510,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$87","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$87","v":0},{"$f":"INP_EBalance!$G$87","v":0},1,null,null,null,{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0},{"$f":"IF($I511=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I511,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$88","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$88","v":0},{"$f":"INP_EBalance!$G$88","v":0},1,null,null,null,{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0},{"$f":"IF($I512=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I512,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$89","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$89","v":0},{"$f":"INP_EBalance!$G$89","v":0},1,null,null,null,{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0},{"$f":"IF($I513=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I513,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$90","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$90","v":0},{"$f":"INP_EBalance!$G$90","v":0},1,null,null,null,{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0},{"$f":"IF($I514=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I514,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$91","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$91","v":0},{"$f":"INP_EBalance!$G$91","v":0},1,null,null,null,{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0},{"$f":"IF($I515=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I515,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$92","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$92","v":0},{"$f":"INP_EBalance!$G$92","v":0},1,null,null,null,{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0},{"$f":"IF($I516=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I516,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$94","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$94","v":0},{"$f":"INP_EBalance!$G$94","v":0},1,null,null,null,{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0},{"$f":"IF($I518=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I518,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$95","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$95","v":0},{"$f":"INP_EBalance!$G$95","v":0},1,null,null,null,{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0},{"$f":"IF($I519=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I519,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$96","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$96","v":0},{"$f":"INP_EBalance!$G$96","v":0},1,null,null,null,{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0},{"$f":"IF($I520=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I520,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$97","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$97","v":0},{"$f":"INP_EBalance!$G$97","v":0},1,null,null,null,{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0},{"$f":"IF($I521=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I521,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$98","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$98","v":0},{"$f":"INP_EBalance!$G$98","v":0},1,null,null,null,{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0},{"$f":"IF($I522=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I522,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$99","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$99","v":0},{"$f":"INP_EBalance!$G$99","v":0},1,null,null,null,{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0},{"$f":"IF($I523=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I523,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$100","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$100","v":0},{"$f":"INP_EBalance!$G$100","v":0},1,null,null,null,{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0},{"$f":"IF($I524=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I524,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$101","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$101","v":0},{"$f":"INP_EBalance!$G$101","v":0},1,null,null,null,{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0},{"$f":"IF($I525=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I525,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$102","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$102","v":0},{"$f":"INP_EBalance!$G$102","v":0},1,null,null,null,{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0},{"$f":"IF($I526=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I526,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$103","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$103","v":0},{"$f":"INP_EBalance!$G$103","v":0},1,null,null,null,{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0},{"$f":"IF($I527=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I527,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$104","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$104","v":0},{"$f":"INP_EBalance!$G$104","v":0},1,null,null,null,{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0},{"$f":"IF($I528=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I528,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$105","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$105","v":0},{"$f":"INP_EBalance!$G$105","v":0},1,null,null,null,{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0},{"$f":"IF($I529=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I529,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$106","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$106","v":0},{"$f":"INP_EBalance!$G$106","v":0},1,null,null,null,{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0},{"$f":"IF($I530=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I530,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$107","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$107","v":0},{"$f":"INP_EBalance!$G$107","v":0},1,null,null,null,{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0},{"$f":"IF($I531=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I531,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$108","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$108","v":0},{"$f":"INP_EBalance!$G$108","v":0},1,null,null,null,{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0},{"$f":"IF($I532=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I532,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$109","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$109","v":0},{"$f":"INP_EBalance!$G$109","v":0},1,null,null,null,{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0},{"$f":"IF($I533=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I533,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$111","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$111","v":0},{"$f":"INP_EBalance!$G$111","v":0},{"$f":"IFERROR(MATCH(G535,lstTariffsFull,0),0)","v":1},null,null,null,{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0},{"$f":"IF($I535=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I535,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$112","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$112","v":0},{"$f":"INP_EBalance!$G$112","v":0},1,null,null,null,{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0},{"$f":"IF($I536=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I536,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$113","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$113","v":0},{"$f":"INP_EBalance!$G$113","v":0},1,null,null,null,{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0},{"$f":"IF($I537=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I537,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$114","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$114","v":0},{"$f":"INP_EBalance!$G$114","v":0},1,null,null,null,{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0},{"$f":"IF($I538=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I538,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$115","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$115","v":0},{"$f":"INP_EBalance!$G$115","v":0},1,null,null,null,{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0},{"$f":"IF($I539=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I539,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$116","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$116","v":0},{"$f":"INP_EBalance!$G$116","v":0},1,null,null,null,{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0},{"$f":"IF($I540=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I540,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$117","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$117","v":0},{"$f":"INP_EBalance!$G$117","v":0},1,null,null,null,{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0},{"$f":"IF($I541=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I541,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$118","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$118","v":0},{"$f":"INP_EBalance!$G$118","v":0},1,null,null,null,{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0},{"$f":"IF($I542=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I542,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$119","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$119","v":0},{"$f":"INP_EBalance!$G$119","v":0},1,null,null,null,{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0},{"$f":"IF($I543=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I543,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$120","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$120","v":0},{"$f":"INP_EBalance!$G$120","v":0},1,null,null,null,{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0},{"$f":"IF($I544=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I544,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$121","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$121","v":0},{"$f":"INP_EBalance!$G$121","v":0},1,null,null,null,{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0},{"$f":"IF($I545=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I545,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$122","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$122","v":0},{"$f":"INP_EBalance!$G$122","v":0},1,null,null,null,{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0},{"$f":"IF($I546=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I546,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$123","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$123","v":0},{"$f":"INP_EBalance!$G$123","v":0},1,null,null,null,{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0},{"$f":"IF($I547=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I547,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$124","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$124","v":0},{"$f":"INP_EBalance!$G$124","v":0},1,null,null,null,{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0},{"$f":"IF($I548=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I548,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$126","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$126","v":0},{"$f":"INP_EBalance!$G$126","v":0},1,null,null,null,{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0},{"$f":"IF($I550=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I550,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$127","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$127","v":0},{"$f":"INP_EBalance!$G$127","v":0},1,null,null,null,{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0},{"$f":"IF($I551=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I551,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$128","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$128","v":0},{"$f":"INP_EBalance!$G$128","v":0},1,null,null,null,{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0},{"$f":"IF($I552=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I552,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$129","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$129","v":0},{"$f":"INP_EBalance!$G$129","v":0},1,null,null,null,{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0},{"$f":"IF($I553=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I553,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$130","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$130","v":0},{"$f":"INP_EBalance!$G$130","v":0},1,null,null,null,{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0},{"$f":"IF($I554=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I554,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$131","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$131","v":0},{"$f":"INP_EBalance!$G$131","v":0},1,null,null,null,{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0},{"$f":"IF($I555=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I555,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$132","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$132","v":0},{"$f":"INP_EBalance!$G$132","v":0},1,null,null,null,{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0},{"$f":"IF($I556=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I556,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$133","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$133","v":0},{"$f":"INP_EBalance!$G$133","v":0},1,null,null,null,{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0},{"$f":"IF($I557=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I557,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$134","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$134","v":0},{"$f":"INP_EBalance!$G$134","v":0},1,null,null,null,{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0},{"$f":"IF($I558=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I558,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$135","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$135","v":0},{"$f":"INP_EBalance!$G$135","v":0},1,null,null,null,{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0},{"$f":"IF($I559=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I559,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$136","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$136","v":0},{"$f":"INP_EBalance!$G$136","v":0},1,null,null,null,{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0},{"$f":"IF($I560=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I560,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$137","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$137","v":0},{"$f":"INP_EBalance!$G$137","v":0},1,null,null,null,{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0},{"$f":"IF($I561=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I561,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$138","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$138","v":0},{"$f":"INP_EBalance!$G$138","v":0},1,null,null,null,{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0},{"$f":"IF($I562=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I562,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$139","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$139","v":0},{"$f":"INP_EBalance!$G$139","v":0},1,null,null,null,{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0},{"$f":"IF($I563=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I563,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$140","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$140","v":0},{"$f":"INP_EBalance!$G$140","v":0},1,null,null,null,{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0},{"$f":"IF($I564=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I564,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$141","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$141","v":0},{"$f":"INP_EBalance!$G$141","v":0},1,null,null,null,{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0},{"$f":"IF($I565=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I565,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$143","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$143","v":0},{"$f":"INP_EBalance!$G$143","v":0},{"$f":"IFERROR(MATCH(G567,lstTariffsFull,0),0)","v":1},null,null,null,{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0},{"$f":"IF($I567=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I567,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$144","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$144","v":0},{"$f":"INP_EBalance!$G$144","v":0},1,null,null,null,{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0},{"$f":"IF($I568=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I568,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$145","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$145","v":0},{"$f":"INP_EBalance!$G$145","v":0},1,null,null,null,{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0},{"$f":"IF($I569=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I569,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$146","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$146","v":0},{"$f":"INP_EBalance!$G$146","v":0},1,null,null,null,{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0},{"$f":"IF($I570=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I570,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$147","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$147","v":0},{"$f":"INP_EBalance!$G$147","v":0},1,null,null,null,{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0},{"$f":"IF($I571=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I571,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$148","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$148","v":0},{"$f":"INP_EBalance!$G$148","v":0},1,null,null,null,{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0},{"$f":"IF($I572=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I572,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$149","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$149","v":0},{"$f":"INP_EBalance!$G$149","v":0},1,null,null,null,{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0},{"$f":"IF($I573=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I573,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$150","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$150","v":0},{"$f":"INP_EBalance!$G$150","v":0},1,null,null,null,{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0},{"$f":"IF($I574=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I574,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$151","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$151","v":0},{"$f":"INP_EBalance!$G$151","v":0},1,null,null,null,{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0},{"$f":"IF($I575=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I575,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$152","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$152","v":0},{"$f":"INP_EBalance!$G$152","v":0},1,null,null,null,{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0},{"$f":"IF($I576=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I576,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$153","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$153","v":0},{"$f":"INP_EBalance!$G$153","v":0},1,null,null,null,{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0},{"$f":"IF($I577=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I577,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$154","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$154","v":0},{"$f":"INP_EBalance!$G$154","v":0},1,null,null,null,{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0},{"$f":"IF($I578=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I578,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$155","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$155","v":0},{"$f":"INP_EBalance!$G$155","v":0},1,null,null,null,{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0},{"$f":"IF($I579=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I579,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$156","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$156","v":0},{"$f":"INP_EBalance!$G$156","v":0},1,null,null,null,{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0},{"$f":"IF($I580=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I580,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$157","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$157","v":0},{"$f":"INP_EBalance!$G$157","v":0},1,null,null,null,{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0},{"$f":"IF($I581=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I581,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$158","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$158","v":0},{"$f":"INP_EBalance!$G$158","v":0},1,null,null,null,{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0},{"$f":"IF($I582=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I582,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$160","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$160","v":0},{"$f":"INP_EBalance!$G$160","v":0},1,null,null,null,{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0},{"$f":"IF($I584=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I584,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$161","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$161","v":0},{"$f":"INP_EBalance!$G$161","v":0},1,null,null,null,{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0},{"$f":"IF($I585=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I585,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$162","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$162","v":0},{"$f":"INP_EBalance!$G$162","v":0},1,null,null,null,{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0},{"$f":"IF($I586=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I586,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$163","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$163","v":0},{"$f":"INP_EBalance!$G$163","v":0},1,null,null,null,{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0},{"$f":"IF($I587=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I587,1))","v":0}]
[null,null,null,{"$f":"INP_EBalance!$D$164","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$164","v":0},{"$f":"INP_EBalance!$G$164","v":0},1,null,null,null,{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0},{"$f":"IF($I588=0,0,INDEX(INP_EnergyTypes!$I$59:$I$88,$I588,1))","v":0}]
[]
[null,null,null,"CUSTOMER ENERGY VOLUME TARIFF: AFTER TARIFF SENS"]
[]
[null,null,"Sensitivity","Customer",null,null,"Tariff","Type"]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G593,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$15","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$15","v":0},{"$f":"INP_EBalance!$G$15","v":0},null,null,null,null,{"$f":"M439*(1+$C593)","v":0},{"$f":"N439*(1+$C593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G594,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$16","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$16","v":0},{"$f":"INP_EBalance!$G$16","v":0},null,null,null,null,{"$f":"M440*(1+$C594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G595,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$17","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$17","v":0},{"$f":"INP_EBalance!$G$17","v":0},null,null,null,null,{"$f":"M441*(1+$C595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G596,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$18","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$18","v":0},{"$f":"INP_EBalance!$G$18","v":0},null,null,null,null,{"$f":"M442*(1+$C596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G597,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$19","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$19","v":0},{"$f":"INP_EBalance!$G$19","v":0},null,null,null,null,{"$f":"M443*(1+$C597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G598,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$20","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$20","v":0},{"$f":"INP_EBalance!$G$20","v":0},null,null,null,null,{"$f":"M444*(1+$C598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G599,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$21","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$21","v":0},{"$f":"INP_EBalance!$G$21","v":0},null,null,null,null,{"$f":"M445*(1+$C599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G601,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$23","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$23","v":0},{"$f":"INP_EBalance!$G$23","v":0},null,null,null,null,{"$f":"M447*(1+$C601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G602,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$24","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$24","v":0},{"$f":"INP_EBalance!$G$24","v":0},null,null,null,null,{"$f":"M448*(1+$C602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G603,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$25","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$25","v":0},{"$f":"INP_EBalance!$G$25","v":0},null,null,null,null,{"$f":"M449*(1+$C603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G604,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$26","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$26","v":0},{"$f":"INP_EBalance!$G$26","v":0},null,null,null,null,{"$f":"M450*(1+$C604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G605,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$27","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$27","v":0},{"$f":"INP_EBalance!$G$27","v":0},null,null,null,null,{"$f":"M451*(1+$C605)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G606,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$28","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$28","v":0},{"$f":"INP_EBalance!$G$28","v":0},null,null,null,null,{"$f":"M452*(1+$C606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G607,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$29","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$29","v":0},{"$f":"INP_EBalance!$G$29","v":0},null,null,null,null,{"$f":"M453*(1+$C607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G608,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$30","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$30","v":0},{"$f":"INP_EBalance!$G$30","v":0},null,null,null,null,{"$f":"M454*(1+$C608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G609,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$31","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$31","v":0},{"$f":"INP_EBalance!$G$31","v":0},null,null,null,null,{"$f":"M455*(1+$C609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G610,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$32","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$32","v":0},{"$f":"INP_EBalance!$G$32","v":0},null,null,null,null,{"$f":"M456*(1+$C610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G611,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$33","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$33","v":0},{"$f":"INP_EBalance!$G$33","v":0},null,null,null,null,{"$f":"M457*(1+$C611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G612,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$34","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$34","v":0},{"$f":"INP_EBalance!$G$34","v":0},null,null,null,null,{"$f":"M458*(1+$C612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G613,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$35","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$35","v":0},{"$f":"INP_EBalance!$G$35","v":0},null,null,null,null,{"$f":"M459*(1+$C613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G614,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$36","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$36","v":0},{"$f":"INP_EBalance!$G$36","v":0},null,null,null,null,{"$f":"M460*(1+$C614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G615,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$37","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$37","v":0},{"$f":"INP_EBalance!$G$37","v":0},null,null,null,null,{"$f":"M461*(1+$C615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G616,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$38","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$38","v":0},{"$f":"INP_EBalance!$G$38","v":0},null,null,null,null,{"$f":"M462*(1+$C616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G618,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$40","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$40","v":0},{"$f":"INP_EBalance!$G$40","v":0},null,null,null,null,{"$f":"M464*(1+$C618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G619,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$41","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$41","v":0},{"$f":"INP_EBalance!$G$41","v":0},null,null,null,null,{"$f":"M465*(1+$C619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G620,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$42","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$42","v":0},{"$f":"INP_EBalance!$G$42","v":0},null,null,null,null,{"$f":"M466*(1+$C620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G621,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$43","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$43","v":0},{"$f":"INP_EBalance!$G$43","v":0},null,null,null,null,{"$f":"M467*(1+$C621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G622,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$44","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$44","v":0},{"$f":"INP_EBalance!$G$44","v":0},null,null,null,null,{"$f":"M468*(1+$C622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G623,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$45","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$45","v":0},{"$f":"INP_EBalance!$G$45","v":0},null,null,null,null,{"$f":"M469*(1+$C623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G624,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$46","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$46","v":0},{"$f":"INP_EBalance!$G$46","v":0},null,null,null,null,{"$f":"M470*(1+$C624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G625,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$47","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$47","v":0},{"$f":"INP_EBalance!$G$47","v":0},null,null,null,null,{"$f":"M471*(1+$C625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G626,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$48","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$48","v":0},{"$f":"INP_EBalance!$G$48","v":0},null,null,null,null,{"$f":"M472*(1+$C626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G627,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$49","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$49","v":0},{"$f":"INP_EBalance!$G$49","v":0},null,null,null,null,{"$f":"M473*(1+$C627)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G628,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$50","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$50","v":0},{"$f":"INP_EBalance!$G$50","v":0},null,null,null,null,{"$f":"M474*(1+$C628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G629,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$51","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$51","v":0},{"$f":"INP_EBalance!$G$51","v":0},null,null,null,null,{"$f":"M475*(1+$C629)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G630,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$52","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$52","v":0},{"$f":"INP_EBalance!$G$52","v":0},null,null,null,null,{"$f":"M476*(1+$C630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G631,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$53","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$53","v":0},{"$f":"INP_EBalance!$G$53","v":0},null,null,null,null,{"$f":"M477*(1+$C631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G633,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$55","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$55","v":0},{"$f":"INP_EBalance!$G$55","v":0},null,null,null,null,{"$f":"M479*(1+$C633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G634,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$56","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$56","v":0},{"$f":"INP_EBalance!$G$56","v":0},null,null,null,null,{"$f":"M480*(1+$C634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G635,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$57","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$57","v":0},{"$f":"INP_EBalance!$G$57","v":0},null,null,null,null,{"$f":"M481*(1+$C635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G636,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$58","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$58","v":0},{"$f":"INP_EBalance!$G$58","v":0},null,null,null,null,{"$f":"M482*(1+$C636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G637,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$59","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$59","v":0},{"$f":"INP_EBalance!$G$59","v":0},null,null,null,null,{"$f":"M483*(1+$C637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G638,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$60","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$60","v":0},{"$f":"INP_EBalance!$G$60","v":0},null,null,null,null,{"$f":"M484*(1+$C638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G639,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$61","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$61","v":0},{"$f":"INP_EBalance!$G$61","v":0},null,null,null,null,{"$f":"M485*(1+$C639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G640,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$62","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$62","v":0},{"$f":"INP_EBalance!$G$62","v":0},null,null,null,null,{"$f":"M486*(1+$C640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G641,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$63","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$63","v":0},{"$f":"INP_EBalance!$G$63","v":0},null,null,null,null,{"$f":"M487*(1+$C641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G642,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$64","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$64","v":0},{"$f":"INP_EBalance!$G$64","v":0},null,null,null,null,{"$f":"M488*(1+$C642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G643,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$65","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$65","v":0},{"$f":"INP_EBalance!$G$65","v":0},null,null,null,null,{"$f":"M489*(1+$C643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G644,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$66","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$66","v":0},{"$f":"INP_EBalance!$G$66","v":0},null,null,null,null,{"$f":"M490*(1+$C644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G645,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$67","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$67","v":0},{"$f":"INP_EBalance!$G$67","v":0},null,null,null,null,{"$f":"M491*(1+$C645)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G646,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$68","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$68","v":0},{"$f":"INP_EBalance!$G$68","v":0},null,null,null,null,{"$f":"M492*(1+$C646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G647,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$69","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$69","v":0},{"$f":"INP_EBalance!$G$69","v":0},null,null,null,null,{"$f":"M493*(1+$C647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G648,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$70","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$70","v":0},{"$f":"INP_EBalance!$G$70","v":0},null,null,null,null,{"$f":"M494*(1+$C648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G650,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$72","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$72","v":0},{"$f":"INP_EBalance!$G$72","v":0},null,null,null,null,{"$f":"M496*(1+$C650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G651,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$73","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$73","v":0},{"$f":"INP_EBalance!$G$73","v":0},null,null,null,null,{"$f":"M497*(1+$C651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G652,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$74","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$74","v":0},{"$f":"INP_EBalance!$G$74","v":0},null,null,null,null,{"$f":"M498*(1+$C652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G653,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$75","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$75","v":0},{"$f":"INP_EBalance!$G$75","v":0},null,null,null,null,{"$f":"M499*(1+$C653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G654,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$76","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$76","v":0},{"$f":"INP_EBalance!$G$76","v":0},null,null,null,null,{"$f":"M500*(1+$C654)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G655,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$77","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$77","v":0},{"$f":"INP_EBalance!$G$77","v":0},null,null,null,null,{"$f":"M501*(1+$C655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G656,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$78","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$78","v":0},{"$f":"INP_EBalance!$G$78","v":0},null,null,null,null,{"$f":"M502*(1+$C656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G657,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$79","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$79","v":0},{"$f":"INP_EBalance!$G$79","v":0},null,null,null,null,{"$f":"M503*(1+$C657)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G658,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$80","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$80","v":0},{"$f":"INP_EBalance!$G$80","v":0},null,null,null,null,{"$f":"M504*(1+$C658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G659,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$81","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$81","v":0},{"$f":"INP_EBalance!$G$81","v":0},null,null,null,null,{"$f":"M505*(1+$C659)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G660,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$82","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$82","v":0},{"$f":"INP_EBalance!$G$82","v":0},null,null,null,null,{"$f":"M506*(1+$C660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G661,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$83","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$83","v":0},{"$f":"INP_EBalance!$G$83","v":0},null,null,null,null,{"$f":"M507*(1+$C661)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G662,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$84","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$84","v":0},{"$f":"INP_EBalance!$G$84","v":0},null,null,null,null,{"$f":"M508*(1+$C662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G663,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$85","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$85","v":0},{"$f":"INP_EBalance!$G$85","v":0},null,null,null,null,{"$f":"M509*(1+$C663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G664,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$86","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$86","v":0},{"$f":"INP_EBalance!$G$86","v":0},null,null,null,null,{"$f":"M510*(1+$C664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G665,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$87","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$87","v":0},{"$f":"INP_EBalance!$G$87","v":0},null,null,null,null,{"$f":"M511*(1+$C665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G667,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$89","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$89","v":0},{"$f":"INP_EBalance!$G$89","v":0},null,null,null,null,{"$f":"M513*(1+$C667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G668,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$90","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$90","v":0},{"$f":"INP_EBalance!$G$90","v":0},null,null,null,null,{"$f":"M514*(1+$C668)","v":0},{"$f":"N514*(1+$C668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G669,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$91","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$91","v":0},{"$f":"INP_EBalance!$G$91","v":0},null,null,null,null,0,{"$f":"N515*(1+$C669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G670,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$92","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$92","v":0},{"$f":"INP_EBalance!$G$92","v":0},null,null,null,null,0,{"$f":"N516*(1+$C670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G671,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$93","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$93","v":0},{"$f":"INP_EBalance!$G$93","v":0},null,null,null,null,0,{"$f":"N517*(1+$C671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G672,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$94","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$94","v":0},{"$f":"INP_EBalance!$G$94","v":0},null,null,null,null,0,{"$f":"N518*(1+$C672)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G673,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$95","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$95","v":0},{"$f":"INP_EBalance!$G$95","v":0},null,null,null,null,0,{"$f":"N519*(1+$C673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G674,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$96","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$96","v":0},{"$f":"INP_EBalance!$G$96","v":0},null,null,null,null,0,{"$f":"N520*(1+$C674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G675,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$97","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$97","v":0},{"$f":"INP_EBalance!$G$97","v":0},null,null,null,null,0,{"$f":"N521*(1+$C675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G676,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$98","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$98","v":0},{"$f":"INP_EBalance!$G$98","v":0},null,null,null,null,0,{"$f":"N522*(1+$C676)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G677,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$99","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$99","v":0},{"$f":"INP_EBalance!$G$99","v":0},null,null,null,null,0,{"$f":"N523*(1+$C677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G678,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$100","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$100","v":0},{"$f":"INP_EBalance!$G$100","v":0},null,null,null,null,0,{"$f":"N524*(1+$C678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G679,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$101","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$101","v":0},{"$f":"INP_EBalance!$G$101","v":0},null,null,null,null,0,{"$f":"N525*(1+$C679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G680,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$102","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$102","v":0},{"$f":"INP_EBalance!$G$102","v":0},null,null,null,null,0,{"$f":"N526*(1+$C680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G681,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$103","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$103","v":0},{"$f":"INP_EBalance!$G$103","v":0},null,null,null,null,0,{"$f":"N527*(1+$C681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G682,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$104","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$104","v":0},{"$f":"INP_EBalance!$G$104","v":0},null,null,null,null,0,{"$f":"N528*(1+$C682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G684,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$106","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$106","v":0},{"$f":"INP_EBalance!$G$106","v":0},null,null,null,null,0,{"$f":"N530*(1+$C684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G685,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$107","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$107","v":0},{"$f":"INP_EBalance!$G$107","v":0},null,null,null,null,0,{"$f":"N531*(1+$C685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G686,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$108","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$108","v":0},{"$f":"INP_EBalance!$G$108","v":0},null,null,null,null,0,{"$f":"N532*(1+$C686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G687,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$109","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$109","v":0},{"$f":"INP_EBalance!$G$109","v":0},null,null,null,null,0,{"$f":"N533*(1+$C687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G688,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$110","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$110","v":0},{"$f":"INP_EBalance!$G$110","v":0},null,null,null,null,0,{"$f":"N534*(1+$C688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G689,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$111","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$111","v":0},{"$f":"INP_EBalance!$G$111","v":0},null,null,null,null,0,{"$f":"N535*(1+$C689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G690,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$112","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$112","v":0},{"$f":"INP_EBalance!$G$112","v":0},null,null,null,null,0,{"$f":"N536*(1+$C690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G691,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$113","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$113","v":0},{"$f":"INP_EBalance!$G$113","v":0},null,null,null,null,0,{"$f":"N537*(1+$C691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G692,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$114","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$114","v":0},{"$f":"INP_EBalance!$G$114","v":0},null,null,null,null,0,{"$f":"N538*(1+$C692)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G693,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$115","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$115","v":0},{"$f":"INP_EBalance!$G$115","v":0},null,null,null,null,0,{"$f":"N539*(1+$C693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G694,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$116","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$116","v":0},{"$f":"INP_EBalance!$G$116","v":0},null,null,null,null,0,{"$f":"N540*(1+$C694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G695,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$117","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$117","v":0},{"$f":"INP_EBalance!$G$117","v":0},null,null,null,null,0,{"$f":"N541*(1+$C695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G696,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$118","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$118","v":0},{"$f":"INP_EBalance!$G$118","v":0},null,null,null,null,0,{"$f":"N542*(1+$C696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G697,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$119","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$119","v":0},{"$f":"INP_EBalance!$G$119","v":0},null,null,null,null,0,{"$f":"N543*(1+$C697)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G698,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$120","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$120","v":0},{"$f":"INP_EBalance!$G$120","v":0},null,null,null,null,0,{"$f":"N544*(1+$C698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G699,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$121","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$121","v":0},{"$f":"INP_EBalance!$G$121","v":0},null,null,null,null,0,{"$f":"N545*(1+$C699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G701,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$123","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$123","v":0},{"$f":"INP_EBalance!$G$123","v":0},null,null,null,null,0,{"$f":"N547*(1+$C701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G702,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$124","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$124","v":0},{"$f":"INP_EBalance!$G$124","v":0},null,null,null,null,0,{"$f":"N548*(1+$C702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G703,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$125","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$125","v":0},{"$f":"INP_EBalance!$G$125","v":0},null,null,null,null,0,{"$f":"N549*(1+$C703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G704,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$126","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$126","v":0},{"$f":"INP_EBalance!$G$126","v":0},null,null,null,null,0,{"$f":"N550*(1+$C704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G705,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$127","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$127","v":0},{"$f":"INP_EBalance!$G$127","v":0},null,null,null,null,0,{"$f":"N551*(1+$C705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G706,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$128","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$128","v":0},{"$f":"INP_EBalance!$G$128","v":0},null,null,null,null,0,{"$f":"N552*(1+$C706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G707,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$129","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$129","v":0},{"$f":"INP_EBalance!$G$129","v":0},null,null,null,null,0,{"$f":"N553*(1+$C707)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G708,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$130","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$130","v":0},{"$f":"INP_EBalance!$G$130","v":0},null,null,null,null,0,{"$f":"N554*(1+$C708)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G709,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$131","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$131","v":0},{"$f":"INP_EBalance!$G$131","v":0},null,null,null,null,0,{"$f":"N555*(1+$C709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G710,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$132","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$132","v":0},{"$f":"INP_EBalance!$G$132","v":0},null,null,null,null,0,{"$f":"N556*(1+$C710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G711,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$133","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$133","v":0},{"$f":"INP_EBalance!$G$133","v":0},null,null,null,null,0,{"$f":"N557*(1+$C711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G712,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$134","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$134","v":0},{"$f":"INP_EBalance!$G$134","v":0},null,null,null,null,0,{"$f":"N558*(1+$C712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G713,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$135","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$135","v":0},{"$f":"INP_EBalance!$G$135","v":0},null,null,null,null,0,{"$f":"N559*(1+$C713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G714,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$136","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$136","v":0},{"$f":"INP_EBalance!$G$136","v":0},null,null,null,null,0,{"$f":"N560*(1+$C714)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G715,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$137","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$137","v":0},{"$f":"INP_EBalance!$G$137","v":0},null,null,null,null,0,{"$f":"N561*(1+$C715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G716,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$138","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$138","v":0},{"$f":"INP_EBalance!$G$138","v":0},null,null,null,null,0,{"$f":"N562*(1+$C716)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G718,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$140","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$140","v":0},{"$f":"INP_EBalance!$G$140","v":0},null,null,null,null,0,{"$f":"N564*(1+$C718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G719,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$141","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$141","v":0},{"$f":"INP_EBalance!$G$141","v":0},null,null,null,null,0,{"$f":"N565*(1+$C719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G720,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$142","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$142","v":0},{"$f":"INP_EBalance!$G$142","v":0},null,null,null,null,0,{"$f":"N566*(1+$C720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G721,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$143","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$143","v":0},{"$f":"INP_EBalance!$G$143","v":0},null,null,null,null,0,{"$f":"N567*(1+$C721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G722,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$144","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$144","v":0},{"$f":"INP_EBalance!$G$144","v":0},null,null,null,null,0,{"$f":"N568*(1+$C722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G723,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$145","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$145","v":0},{"$f":"INP_EBalance!$G$145","v":0},null,null,null,null,0,{"$f":"N569*(1+$C723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G724,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$146","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$146","v":0},{"$f":"INP_EBalance!$G$146","v":0},null,null,null,null,0,{"$f":"N570*(1+$C724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G725,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$147","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$147","v":0},{"$f":"INP_EBalance!$G$147","v":0},null,null,null,null,0,{"$f":"N571*(1+$C725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G726,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$148","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$148","v":0},{"$f":"INP_EBalance!$G$148","v":0},null,null,null,null,0,{"$f":"N572*(1+$C726)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G727,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$149","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$149","v":0},{"$f":"INP_EBalance!$G$149","v":0},null,null,null,null,0,{"$f":"N573*(1+$C727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G728,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$150","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$150","v":0},{"$f":"INP_EBalance!$G$150","v":0},null,null,null,null,0,{"$f":"N574*(1+$C728)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G729,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$151","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$151","v":0},{"$f":"INP_EBalance!$G$151","v":0},null,null,null,null,0,{"$f":"N575*(1+$C729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G730,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$152","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$152","v":0},{"$f":"INP_EBalance!$G$152","v":0},null,null,null,null,0,{"$f":"N576*(1+$C730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G731,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$153","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$153","v":0},{"$f":"INP_EBalance!$G$153","v":0},null,null,null,null,0,{"$f":"N577*(1+$C731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G733,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$155","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$155","v":0},{"$f":"INP_EBalance!$G$155","v":0},null,null,null,null,0,{"$f":"N579*(1+$C733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G734,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$156","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$156","v":0},{"$f":"INP_EBalance!$G$156","v":0},null,null,null,null,0,{"$f":"N580*(1+$C734)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G735,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$157","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$157","v":0},{"$f":"INP_EBalance!$G$157","v":0},null,null,null,null,0,{"$f":"N581*(1+$C735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G736,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$158","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$158","v":0},{"$f":"INP_EBalance!$G$158","v":0},null,null,null,null,0,{"$f":"N582*(1+$C736)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G737,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$159","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$159","v":0},{"$f":"INP_EBalance!$G$159","v":0},null,null,null,null,0,{"$f":"N583*(1+$C737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G738,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$160","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$160","v":0},{"$f":"INP_EBalance!$G$160","v":0},null,null,null,null,0,{"$f":"N584*(1+$C738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G739,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$161","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$161","v":0},{"$f":"INP_EBalance!$G$161","v":0},null,null,null,null,0,{"$f":"N585*(1+$C739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G740,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$162","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$162","v":0},{"$f":"INP_EBalance!$G$162","v":0},null,null,null,null,0,{"$f":"N586*(1+$C740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G741,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$163","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$163","v":0},{"$f":"INP_EBalance!$G$163","v":0},null,null,null,null,0,{"$f":"N587*(1+$C741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUMIF(SYS_Sensitivity!$D$51:$D$80,G742,SYS_Sensitivity!$G$51:$G$80)","v":0},{"$f":"INP_EBalance!$D$164","v":0},"p/kWh",null,{"$f":"INP_EBalance!$F$164","v":0},{"$f":"INP_EBalance!$G$164","v":0},null,null,null,null,0,{"$f":"N588*(1+$C742)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CUSTOMER ENERGY SALES: AFTER DEMAND SENSITIVITY & TARIFF SENS"]
[]
[null,null,"Existing","Customer",null,null,"Tariff","Type",null,"p/kWh","Av. Annual"]
[null,null,{"$f":"1*INP_EBalance!H15","v":0},{"$f":"INP_EBalance!$D$15","v":0},"£000",null,{"$f":"INP_EBalance!$F$15","v":0},{"$f":"INP_EBalance!$G$15","v":0},{"$f":"IF(J747<>0,INP_EBalance!I15,0)","v":0},{"$f":"IFERROR(K747*(10^5)/K180,0)","v":0},{"$f":"IFERROR(AVERAGEIFS(M747:BT747,CALC_Project_ANN!$M$28:$BT$28,1,$M180:$BT180,\"<>0\"),0)","v":0},null,{"$f":"M180*M593/(10^5)","v":0},{"$f":"N180*N593/(10^5)","v":0},{"$f":"O180*O593/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H16","v":0},{"$f":"INP_EBalance!$D$16","v":0},"£000",null,{"$f":"INP_EBalance!$F$16","v":0},{"$f":"INP_EBalance!$G$16","v":0},{"$f":"IF(J748<>0,INP_EBalance!I16,0)","v":0},{"$f":"IFERROR(K748*(10^5)/K181,0)","v":0},{"$f":"IFERROR(AVERAGEIFS(M748:BT748,CALC_Project_ANN!$M$28:$BT$28,1,$M181:$BT181,\"<>0\"),0)","v":0},null,{"$f":"M181*M594/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H18","v":0},{"$f":"INP_EBalance!$D$18","v":0},"£000",null,{"$f":"INP_EBalance!$F$18","v":0},{"$f":"INP_EBalance!$G$18","v":0},{"$f":"IF(J750<>0,INP_EBalance!I18,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M750:BT750,CALC_Project_ANN!$M$28:$BT$28,1,$M183:$BT183,\"<>0\"),0)","v":0},null,{"$f":"M183*M596/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H19","v":0},{"$f":"INP_EBalance!$D$19","v":0},"£000",null,{"$f":"INP_EBalance!$F$19","v":0},{"$f":"INP_EBalance!$G$19","v":0},{"$f":"IF(J751<>0,INP_EBalance!I19,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M751:BT751,CALC_Project_ANN!$M$28:$BT$28,1,$M184:$BT184,\"<>0\"),0)","v":0},null,{"$f":"M184*M597/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H20","v":0},{"$f":"INP_EBalance!$D$20","v":0},"£000",null,{"$f":"INP_EBalance!$F$20","v":0},{"$f":"INP_EBalance!$G$20","v":0},{"$f":"IF(J752<>0,INP_EBalance!I20,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M752:BT752,CALC_Project_ANN!$M$28:$BT$28,1,$M185:$BT185,\"<>0\"),0)","v":0},null,{"$f":"M185*M598/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H21","v":0},{"$f":"INP_EBalance!$D$21","v":0},"£000",null,{"$f":"INP_EBalance!$F$21","v":0},{"$f":"INP_EBalance!$G$21","v":0},{"$f":"IF(J753<>0,INP_EBalance!I21,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M753:BT753,CALC_Project_ANN!$M$28:$BT$28,1,$M186:$BT186,\"<>0\"),0)","v":0},null,{"$f":"M186*M599/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H22","v":0},{"$f":"INP_EBalance!$D$22","v":0},"£000",null,{"$f":"INP_EBalance!$F$22","v":0},{"$f":"INP_EBalance!$G$22","v":0},{"$f":"IF(J754<>0,INP_EBalance!I22,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M754:BT754,CALC_Project_ANN!$M$28:$BT$28,1,$M187:$BT187,\"<>0\"),0)","v":0},null,{"$f":"M187*M600/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H23","v":0},{"$f":"INP_EBalance!$D$23","v":0},"£000",null,{"$f":"INP_EBalance!$F$23","v":0},{"$f":"INP_EBalance!$G$23","v":0},{"$f":"IF(J755<>0,INP_EBalance!I23,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M755:BT755,CALC_Project_ANN!$M$28:$BT$28,1,$M188:$BT188,\"<>0\"),0)","v":0},null,{"$f":"M188*M601/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H24","v":0},{"$f":"INP_EBalance!$D$24","v":0},"£000",null,{"$f":"INP_EBalance!$F$24","v":0},{"$f":"INP_EBalance!$G$24","v":0},{"$f":"IF(J756<>0,INP_EBalance!I24,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M756:BT756,CALC_Project_ANN!$M$28:$BT$28,1,$M189:$BT189,\"<>0\"),0)","v":0},null,{"$f":"M189*M602/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H25","v":0},{"$f":"INP_EBalance!$D$25","v":0},"£000",null,{"$f":"INP_EBalance!$F$25","v":0},{"$f":"INP_EBalance!$G$25","v":0},{"$f":"IF(J757<>0,INP_EBalance!I25,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M757:BT757,CALC_Project_ANN!$M$28:$BT$28,1,$M190:$BT190,\"<>0\"),0)","v":0},null,{"$f":"M190*M603/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H26","v":0},{"$f":"INP_EBalance!$D$26","v":0},"£000",null,{"$f":"INP_EBalance!$F$26","v":0},{"$f":"INP_EBalance!$G$26","v":0},{"$f":"IF(J758<>0,INP_EBalance!I26,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M758:BT758,CALC_Project_ANN!$M$28:$BT$28,1,$M191:$BT191,\"<>0\"),0)","v":0},null,{"$f":"M191*M604/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H27","v":0},{"$f":"INP_EBalance!$D$27","v":0},"£000",null,{"$f":"INP_EBalance!$F$27","v":0},{"$f":"INP_EBalance!$G$27","v":0},{"$f":"IF(J759<>0,INP_EBalance!I27,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M759:BT759,CALC_Project_ANN!$M$28:$BT$28,1,$M192:$BT192,\"<>0\"),0)","v":0},null,{"$f":"M192*M605/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H28","v":0},{"$f":"INP_EBalance!$D$28","v":0},"£000",null,{"$f":"INP_EBalance!$F$28","v":0},{"$f":"INP_EBalance!$G$28","v":0},{"$f":"IF(J760<>0,INP_EBalance!I28,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M760:BT760,CALC_Project_ANN!$M$28:$BT$28,1,$M193:$BT193,\"<>0\"),0)","v":0},null,{"$f":"M193*M606/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H29","v":0},{"$f":"INP_EBalance!$D$29","v":0},"£000",null,{"$f":"INP_EBalance!$F$29","v":0},{"$f":"INP_EBalance!$G$29","v":0},{"$f":"IF(J761<>0,INP_EBalance!I29,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M761:BT761,CALC_Project_ANN!$M$28:$BT$28,1,$M194:$BT194,\"<>0\"),0)","v":0},null,{"$f":"M194*M607/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H30","v":0},{"$f":"INP_EBalance!$D$30","v":0},"£000",null,{"$f":"INP_EBalance!$F$30","v":0},{"$f":"INP_EBalance!$G$30","v":0},{"$f":"IF(J762<>0,INP_EBalance!I30,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M762:BT762,CALC_Project_ANN!$M$28:$BT$28,1,$M195:$BT195,\"<>0\"),0)","v":0},null,{"$f":"M195*M608/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H31","v":0},{"$f":"INP_EBalance!$D$31","v":0},"£000",null,{"$f":"INP_EBalance!$F$31","v":0},{"$f":"INP_EBalance!$G$31","v":0},{"$f":"IF(J763<>0,INP_EBalance!I31,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M763:BT763,CALC_Project_ANN!$M$28:$BT$28,1,$M196:$BT196,\"<>0\"),0)","v":0},null,{"$f":"M196*M609/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H32","v":0},{"$f":"INP_EBalance!$D$32","v":0},"£000",null,{"$f":"INP_EBalance!$F$32","v":0},{"$f":"INP_EBalance!$G$32","v":0},{"$f":"IF(J764<>0,INP_EBalance!I32,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M764:BT764,CALC_Project_ANN!$M$28:$BT$28,1,$M197:$BT197,\"<>0\"),0)","v":0},null,{"$f":"M197*M610/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H33","v":0},{"$f":"INP_EBalance!$D$33","v":0},"£000",null,{"$f":"INP_EBalance!$F$33","v":0},{"$f":"INP_EBalance!$G$33","v":0},{"$f":"IF(J765<>0,INP_EBalance!I33,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M765:BT765,CALC_Project_ANN!$M$28:$BT$28,1,$M198:$BT198,\"<>0\"),0)","v":0},null,{"$f":"M198*M611/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H35","v":0},{"$f":"INP_EBalance!$D$35","v":0},"£000",null,{"$f":"INP_EBalance!$F$35","v":0},{"$f":"INP_EBalance!$G$35","v":0},{"$f":"IF(J767<>0,INP_EBalance!I35,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M767:BT767,CALC_Project_ANN!$M$28:$BT$28,1,$M200:$BT200,\"<>0\"),0)","v":0},null,{"$f":"M200*M613/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H36","v":0},{"$f":"INP_EBalance!$D$36","v":0},"£000",null,{"$f":"INP_EBalance!$F$36","v":0},{"$f":"INP_EBalance!$G$36","v":0},{"$f":"IF(J768<>0,INP_EBalance!I36,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M768:BT768,CALC_Project_ANN!$M$28:$BT$28,1,$M201:$BT201,\"<>0\"),0)","v":0},null,{"$f":"M201*M614/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H37","v":0},{"$f":"INP_EBalance!$D$37","v":0},"£000",null,{"$f":"INP_EBalance!$F$37","v":0},{"$f":"INP_EBalance!$G$37","v":0},{"$f":"IF(J769<>0,INP_EBalance!I37,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M769:BT769,CALC_Project_ANN!$M$28:$BT$28,1,$M202:$BT202,\"<>0\"),0)","v":0},null,{"$f":"M202*M615/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H38","v":0},{"$f":"INP_EBalance!$D$38","v":0},"£000",null,{"$f":"INP_EBalance!$F$38","v":0},{"$f":"INP_EBalance!$G$38","v":0},{"$f":"IF(J770<>0,INP_EBalance!I38,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M770:BT770,CALC_Project_ANN!$M$28:$BT$28,1,$M203:$BT203,\"<>0\"),0)","v":0},null,{"$f":"M203*M616/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H39","v":0},{"$f":"INP_EBalance!$D$39","v":0},"£000",null,{"$f":"INP_EBalance!$F$39","v":0},{"$f":"INP_EBalance!$G$39","v":0},{"$f":"IF(J771<>0,INP_EBalance!I39,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M771:BT771,CALC_Project_ANN!$M$28:$BT$28,1,$M204:$BT204,\"<>0\"),0)","v":0},null,{"$f":"M204*M617/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H40","v":0},{"$f":"INP_EBalance!$D$40","v":0},"£000",null,{"$f":"INP_EBalance!$F$40","v":0},{"$f":"INP_EBalance!$G$40","v":0},{"$f":"IF(J772<>0,INP_EBalance!I40,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M772:BT772,CALC_Project_ANN!$M$28:$BT$28,1,$M205:$BT205,\"<>0\"),0)","v":0},null,{"$f":"M205*M618/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H41","v":0},{"$f":"INP_EBalance!$D$41","v":0},"£000",null,{"$f":"INP_EBalance!$F$41","v":0},{"$f":"INP_EBalance!$G$41","v":0},{"$f":"IF(J773<>0,INP_EBalance!I41,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M773:BT773,CALC_Project_ANN!$M$28:$BT$28,1,$M206:$BT206,\"<>0\"),0)","v":0},null,{"$f":"M206*M619/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H42","v":0},{"$f":"INP_EBalance!$D$42","v":0},"£000",null,{"$f":"INP_EBalance!$F$42","v":0},{"$f":"INP_EBalance!$G$42","v":0},{"$f":"IF(J774<>0,INP_EBalance!I42,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M774:BT774,CALC_Project_ANN!$M$28:$BT$28,1,$M207:$BT207,\"<>0\"),0)","v":0},null,{"$f":"M207*M620/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H43","v":0},{"$f":"INP_EBalance!$D$43","v":0},"£000",null,{"$f":"INP_EBalance!$F$43","v":0},{"$f":"INP_EBalance!$G$43","v":0},{"$f":"IF(J775<>0,INP_EBalance!I43,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M775:BT775,CALC_Project_ANN!$M$28:$BT$28,1,$M208:$BT208,\"<>0\"),0)","v":0},null,{"$f":"M208*M621/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H44","v":0},{"$f":"INP_EBalance!$D$44","v":0},"£000",null,{"$f":"INP_EBalance!$F$44","v":0},{"$f":"INP_EBalance!$G$44","v":0},{"$f":"IF(J776<>0,INP_EBalance!I44,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M776:BT776,CALC_Project_ANN!$M$28:$BT$28,1,$M209:$BT209,\"<>0\"),0)","v":0},null,{"$f":"M209*M622/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H45","v":0},{"$f":"INP_EBalance!$D$45","v":0},"£000",null,{"$f":"INP_EBalance!$F$45","v":0},{"$f":"INP_EBalance!$G$45","v":0},{"$f":"IF(J777<>0,INP_EBalance!I45,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M777:BT777,CALC_Project_ANN!$M$28:$BT$28,1,$M210:$BT210,\"<>0\"),0)","v":0},null,{"$f":"M210*M623/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H46","v":0},{"$f":"INP_EBalance!$D$46","v":0},"£000",null,{"$f":"INP_EBalance!$F$46","v":0},{"$f":"INP_EBalance!$G$46","v":0},{"$f":"IF(J778<>0,INP_EBalance!I46,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M778:BT778,CALC_Project_ANN!$M$28:$BT$28,1,$M211:$BT211,\"<>0\"),0)","v":0},null,{"$f":"M211*M624/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H47","v":0},{"$f":"INP_EBalance!$D$47","v":0},"£000",null,{"$f":"INP_EBalance!$F$47","v":0},{"$f":"INP_EBalance!$G$47","v":0},{"$f":"IF(J779<>0,INP_EBalance!I47,0)","v":0},{"$f":"IFERROR(K779*(10^5)/K212,0)","v":0},{"$f":"IFERROR(AVERAGEIFS(M779:BT779,CALC_Project_ANN!$M$28:$BT$28,1,$M212:$BT212,\"<>0\"),0)","v":0},null,{"$f":"M212*M625/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H48","v":0},{"$f":"INP_EBalance!$D$48","v":0},"£000",null,{"$f":"INP_EBalance!$F$48","v":0},{"$f":"INP_EBalance!$G$48","v":0},{"$f":"IF(J780<>0,INP_EBalance!I48,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M780:BT780,CALC_Project_ANN!$M$28:$BT$28,1,$M213:$BT213,\"<>0\"),0)","v":0},null,{"$f":"M213*M626/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H49","v":0},{"$f":"INP_EBalance!$D$49","v":0},"£000",null,{"$f":"INP_EBalance!$F$49","v":0},{"$f":"INP_EBalance!$G$49","v":0},{"$f":"IF(J781<>0,INP_EBalance!I49,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M781:BT781,CALC_Project_ANN!$M$28:$BT$28,1,$M214:$BT214,\"<>0\"),0)","v":0},null,{"$f":"M214*M627/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H50","v":0},{"$f":"INP_EBalance!$D$50","v":0},"£000",null,{"$f":"INP_EBalance!$F$50","v":0},{"$f":"INP_EBalance!$G$50","v":0},{"$f":"IF(J782<>0,INP_EBalance!I50,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M782:BT782,CALC_Project_ANN!$M$28:$BT$28,1,$M215:$BT215,\"<>0\"),0)","v":0},null,{"$f":"M215*M628/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H52","v":0},{"$f":"INP_EBalance!$D$52","v":0},"£000",null,{"$f":"INP_EBalance!$F$52","v":0},{"$f":"INP_EBalance!$G$52","v":0},{"$f":"IF(J784<>0,INP_EBalance!I52,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M784:BT784,CALC_Project_ANN!$M$28:$BT$28,1,$M217:$BT217,\"<>0\"),0)","v":0},null,{"$f":"M217*M630/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H53","v":0},{"$f":"INP_EBalance!$D$53","v":0},"£000",null,{"$f":"INP_EBalance!$F$53","v":0},{"$f":"INP_EBalance!$G$53","v":0},{"$f":"IF(J785<>0,INP_EBalance!I53,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M785:BT785,CALC_Project_ANN!$M$28:$BT$28,1,$M218:$BT218,\"<>0\"),0)","v":0},null,{"$f":"M218*M631/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H54","v":0},{"$f":"INP_EBalance!$D$54","v":0},"£000",null,{"$f":"INP_EBalance!$F$54","v":0},{"$f":"INP_EBalance!$G$54","v":0},{"$f":"IF(J786<>0,INP_EBalance!I54,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M786:BT786,CALC_Project_ANN!$M$28:$BT$28,1,$M219:$BT219,\"<>0\"),0)","v":0},null,{"$f":"M219*M632/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H55","v":0},{"$f":"INP_EBalance!$D$55","v":0},"£000",null,{"$f":"INP_EBalance!$F$55","v":0},{"$f":"INP_EBalance!$G$55","v":0},{"$f":"IF(J787<>0,INP_EBalance!I55,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M787:BT787,CALC_Project_ANN!$M$28:$BT$28,1,$M220:$BT220,\"<>0\"),0)","v":0},null,{"$f":"M220*M633/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H56","v":0},{"$f":"INP_EBalance!$D$56","v":0},"£000",null,{"$f":"INP_EBalance!$F$56","v":0},{"$f":"INP_EBalance!$G$56","v":0},{"$f":"IF(J788<>0,INP_EBalance!I56,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M788:BT788,CALC_Project_ANN!$M$28:$BT$28,1,$M221:$BT221,\"<>0\"),0)","v":0},null,{"$f":"M221*M634/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H57","v":0},{"$f":"INP_EBalance!$D$57","v":0},"£000",null,{"$f":"INP_EBalance!$F$57","v":0},{"$f":"INP_EBalance!$G$57","v":0},{"$f":"IF(J789<>0,INP_EBalance!I57,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M789:BT789,CALC_Project_ANN!$M$28:$BT$28,1,$M222:$BT222,\"<>0\"),0)","v":0},null,{"$f":"M222*M635/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H58","v":0},{"$f":"INP_EBalance!$D$58","v":0},"£000",null,{"$f":"INP_EBalance!$F$58","v":0},{"$f":"INP_EBalance!$G$58","v":0},{"$f":"IF(J790<>0,INP_EBalance!I58,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M790:BT790,CALC_Project_ANN!$M$28:$BT$28,1,$M223:$BT223,\"<>0\"),0)","v":0},null,{"$f":"M223*M636/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H59","v":0},{"$f":"INP_EBalance!$D$59","v":0},"£000",null,{"$f":"INP_EBalance!$F$59","v":0},{"$f":"INP_EBalance!$G$59","v":0},{"$f":"IF(J791<>0,INP_EBalance!I59,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M791:BT791,CALC_Project_ANN!$M$28:$BT$28,1,$M224:$BT224,\"<>0\"),0)","v":0},null,{"$f":"M224*M637/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H60","v":0},{"$f":"INP_EBalance!$D$60","v":0},"£000",null,{"$f":"INP_EBalance!$F$60","v":0},{"$f":"INP_EBalance!$G$60","v":0},{"$f":"IF(J792<>0,INP_EBalance!I60,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M792:BT792,CALC_Project_ANN!$M$28:$BT$28,1,$M225:$BT225,\"<>0\"),0)","v":0},null,{"$f":"M225*M638/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H61","v":0},{"$f":"INP_EBalance!$D$61","v":0},"£000",null,{"$f":"INP_EBalance!$F$61","v":0},{"$f":"INP_EBalance!$G$61","v":0},{"$f":"IF(J793<>0,INP_EBalance!I61,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M793:BT793,CALC_Project_ANN!$M$28:$BT$28,1,$M226:$BT226,\"<>0\"),0)","v":0},null,{"$f":"M226*M639/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H62","v":0},{"$f":"INP_EBalance!$D$62","v":0},"£000",null,{"$f":"INP_EBalance!$F$62","v":0},{"$f":"INP_EBalance!$G$62","v":0},{"$f":"IF(J794<>0,INP_EBalance!I62,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M794:BT794,CALC_Project_ANN!$M$28:$BT$28,1,$M227:$BT227,\"<>0\"),0)","v":0},null,{"$f":"M227*M640/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H63","v":0},{"$f":"INP_EBalance!$D$63","v":0},"£000",null,{"$f":"INP_EBalance!$F$63","v":0},{"$f":"INP_EBalance!$G$63","v":0},{"$f":"IF(J795<>0,INP_EBalance!I63,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M795:BT795,CALC_Project_ANN!$M$28:$BT$28,1,$M228:$BT228,\"<>0\"),0)","v":0},null,{"$f":"M228*M641/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H64","v":0},{"$f":"INP_EBalance!$D$64","v":0},"£000",null,{"$f":"INP_EBalance!$F$64","v":0},{"$f":"INP_EBalance!$G$64","v":0},{"$f":"IF(J796<>0,INP_EBalance!I64,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M796:BT796,CALC_Project_ANN!$M$28:$BT$28,1,$M229:$BT229,\"<>0\"),0)","v":0},null,{"$f":"M229*M642/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H65","v":0},{"$f":"INP_EBalance!$D$65","v":0},"£000",null,{"$f":"INP_EBalance!$F$65","v":0},{"$f":"INP_EBalance!$G$65","v":0},{"$f":"IF(J797<>0,INP_EBalance!I65,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M797:BT797,CALC_Project_ANN!$M$28:$BT$28,1,$M230:$BT230,\"<>0\"),0)","v":0},null,{"$f":"M230*M643/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H66","v":0},{"$f":"INP_EBalance!$D$66","v":0},"£000",null,{"$f":"INP_EBalance!$F$66","v":0},{"$f":"INP_EBalance!$G$66","v":0},{"$f":"IF(J798<>0,INP_EBalance!I66,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M798:BT798,CALC_Project_ANN!$M$28:$BT$28,1,$M231:$BT231,\"<>0\"),0)","v":0},null,{"$f":"M231*M644/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H67","v":0},{"$f":"INP_EBalance!$D$67","v":0},"£000",null,{"$f":"INP_EBalance!$F$67","v":0},{"$f":"INP_EBalance!$G$67","v":0},{"$f":"IF(J799<>0,INP_EBalance!I67,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M799:BT799,CALC_Project_ANN!$M$28:$BT$28,1,$M232:$BT232,\"<>0\"),0)","v":0},null,{"$f":"M232*M645/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H69","v":0},{"$f":"INP_EBalance!$D$69","v":0},"£000",null,{"$f":"INP_EBalance!$F$69","v":0},{"$f":"INP_EBalance!$G$69","v":0},{"$f":"IF(J801<>0,INP_EBalance!I69,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M801:BT801,CALC_Project_ANN!$M$28:$BT$28,1,$M234:$BT234,\"<>0\"),0)","v":0},null,{"$f":"M234*M647/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H70","v":0},{"$f":"INP_EBalance!$D$70","v":0},"£000",null,{"$f":"INP_EBalance!$F$70","v":0},{"$f":"INP_EBalance!$G$70","v":0},{"$f":"IF(J802<>0,INP_EBalance!I70,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M802:BT802,CALC_Project_ANN!$M$28:$BT$28,1,$M235:$BT235,\"<>0\"),0)","v":0},null,{"$f":"M235*M648/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H71","v":0},{"$f":"INP_EBalance!$D$71","v":0},"£000",null,{"$f":"INP_EBalance!$F$71","v":0},{"$f":"INP_EBalance!$G$71","v":0},{"$f":"IF(J803<>0,INP_EBalance!I71,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M803:BT803,CALC_Project_ANN!$M$28:$BT$28,1,$M236:$BT236,\"<>0\"),0)","v":0},null,{"$f":"M236*M649/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H72","v":0},{"$f":"INP_EBalance!$D$72","v":0},"£000",null,{"$f":"INP_EBalance!$F$72","v":0},{"$f":"INP_EBalance!$G$72","v":0},{"$f":"IF(J804<>0,INP_EBalance!I72,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M804:BT804,CALC_Project_ANN!$M$28:$BT$28,1,$M237:$BT237,\"<>0\"),0)","v":0},null,{"$f":"M237*M650/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H73","v":0},{"$f":"INP_EBalance!$D$73","v":0},"£000",null,{"$f":"INP_EBalance!$F$73","v":0},{"$f":"INP_EBalance!$G$73","v":0},{"$f":"IF(J805<>0,INP_EBalance!I73,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M805:BT805,CALC_Project_ANN!$M$28:$BT$28,1,$M238:$BT238,\"<>0\"),0)","v":0},null,{"$f":"M238*M651/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H74","v":0},{"$f":"INP_EBalance!$D$74","v":0},"£000",null,{"$f":"INP_EBalance!$F$74","v":0},{"$f":"INP_EBalance!$G$74","v":0},{"$f":"IF(J806<>0,INP_EBalance!I74,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M806:BT806,CALC_Project_ANN!$M$28:$BT$28,1,$M239:$BT239,\"<>0\"),0)","v":0},null,{"$f":"M239*M652/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H75","v":0},{"$f":"INP_EBalance!$D$75","v":0},"£000",null,{"$f":"INP_EBalance!$F$75","v":0},{"$f":"INP_EBalance!$G$75","v":0},{"$f":"IF(J807<>0,INP_EBalance!I75,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M807:BT807,CALC_Project_ANN!$M$28:$BT$28,1,$M240:$BT240,\"<>0\"),0)","v":0},null,{"$f":"M240*M653/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H76","v":0},{"$f":"INP_EBalance!$D$76","v":0},"£000",null,{"$f":"INP_EBalance!$F$76","v":0},{"$f":"INP_EBalance!$G$76","v":0},{"$f":"IF(J808<>0,INP_EBalance!I76,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M808:BT808,CALC_Project_ANN!$M$28:$BT$28,1,$M241:$BT241,\"<>0\"),0)","v":0},null,{"$f":"M241*M654/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H77","v":0},{"$f":"INP_EBalance!$D$77","v":0},"£000",null,{"$f":"INP_EBalance!$F$77","v":0},{"$f":"INP_EBalance!$G$77","v":0},{"$f":"IF(J809<>0,INP_EBalance!I77,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M809:BT809,CALC_Project_ANN!$M$28:$BT$28,1,$M242:$BT242,\"<>0\"),0)","v":0},null,{"$f":"M242*M655/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H78","v":0},{"$f":"INP_EBalance!$D$78","v":0},"£000",null,{"$f":"INP_EBalance!$F$78","v":0},{"$f":"INP_EBalance!$G$78","v":0},{"$f":"IF(J810<>0,INP_EBalance!I78,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M810:BT810,CALC_Project_ANN!$M$28:$BT$28,1,$M243:$BT243,\"<>0\"),0)","v":0},null,{"$f":"M243*M656/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H79","v":0},{"$f":"INP_EBalance!$D$79","v":0},"£000",null,{"$f":"INP_EBalance!$F$79","v":0},{"$f":"INP_EBalance!$G$79","v":0},{"$f":"IF(J811<>0,INP_EBalance!I79,0)","v":0},{"$f":"IFERROR(K811*(10^5)/K244,0)","v":0},{"$f":"IFERROR(AVERAGEIFS(M811:BT811,CALC_Project_ANN!$M$28:$BT$28,1,$M244:$BT244,\"<>0\"),0)","v":0},null,{"$f":"M244*M657/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H80","v":0},{"$f":"INP_EBalance!$D$80","v":0},"£000",null,{"$f":"INP_EBalance!$F$80","v":0},{"$f":"INP_EBalance!$G$80","v":0},{"$f":"IF(J812<>0,INP_EBalance!I80,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M812:BT812,CALC_Project_ANN!$M$28:$BT$28,1,$M245:$BT245,\"<>0\"),0)","v":0},null,{"$f":"M245*M658/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H81","v":0},{"$f":"INP_EBalance!$D$81","v":0},"£000",null,{"$f":"INP_EBalance!$F$81","v":0},{"$f":"INP_EBalance!$G$81","v":0},{"$f":"IF(J813<>0,INP_EBalance!I81,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M813:BT813,CALC_Project_ANN!$M$28:$BT$28,1,$M246:$BT246,\"<>0\"),0)","v":0},null,{"$f":"M246*M659/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H82","v":0},{"$f":"INP_EBalance!$D$82","v":0},"£000",null,{"$f":"INP_EBalance!$F$82","v":0},{"$f":"INP_EBalance!$G$82","v":0},{"$f":"IF(J814<>0,INP_EBalance!I82,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M814:BT814,CALC_Project_ANN!$M$28:$BT$28,1,$M247:$BT247,\"<>0\"),0)","v":0},null,{"$f":"M247*M660/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H84","v":0},{"$f":"INP_EBalance!$D$84","v":0},"£000",null,{"$f":"INP_EBalance!$F$84","v":0},{"$f":"INP_EBalance!$G$84","v":0},{"$f":"IF(J816<>0,INP_EBalance!I84,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M816:BT816,CALC_Project_ANN!$M$28:$BT$28,1,$M249:$BT249,\"<>0\"),0)","v":0},null,{"$f":"M249*M662/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H85","v":0},{"$f":"INP_EBalance!$D$85","v":0},"£000",null,{"$f":"INP_EBalance!$F$85","v":0},{"$f":"INP_EBalance!$G$85","v":0},{"$f":"IF(J817<>0,INP_EBalance!I85,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M817:BT817,CALC_Project_ANN!$M$28:$BT$28,1,$M250:$BT250,\"<>0\"),0)","v":0},null,{"$f":"M250*M663/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H86","v":0},{"$f":"INP_EBalance!$D$86","v":0},"£000",null,{"$f":"INP_EBalance!$F$86","v":0},{"$f":"INP_EBalance!$G$86","v":0},{"$f":"IF(J818<>0,INP_EBalance!I86,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M818:BT818,CALC_Project_ANN!$M$28:$BT$28,1,$M251:$BT251,\"<>0\"),0)","v":0},null,{"$f":"M251*M664/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H87","v":0},{"$f":"INP_EBalance!$D$87","v":0},"£000",null,{"$f":"INP_EBalance!$F$87","v":0},{"$f":"INP_EBalance!$G$87","v":0},{"$f":"IF(J819<>0,INP_EBalance!I87,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M819:BT819,CALC_Project_ANN!$M$28:$BT$28,1,$M252:$BT252,\"<>0\"),0)","v":0},null,{"$f":"M252*M665/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H88","v":0},{"$f":"INP_EBalance!$D$88","v":0},"£000",null,{"$f":"INP_EBalance!$F$88","v":0},{"$f":"INP_EBalance!$G$88","v":0},{"$f":"IF(J820<>0,INP_EBalance!I88,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M820:BT820,CALC_Project_ANN!$M$28:$BT$28,1,$M253:$BT253,\"<>0\"),0)","v":0},null,{"$f":"M253*M666/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H89","v":0},{"$f":"INP_EBalance!$D$89","v":0},"£000",null,{"$f":"INP_EBalance!$F$89","v":0},{"$f":"INP_EBalance!$G$89","v":0},{"$f":"IF(J821<>0,INP_EBalance!I89,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M821:BT821,CALC_Project_ANN!$M$28:$BT$28,1,$M254:$BT254,\"<>0\"),0)","v":0},null,{"$f":"M254*M667/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H90","v":0},{"$f":"INP_EBalance!$D$90","v":0},"£000",null,{"$f":"INP_EBalance!$F$90","v":0},{"$f":"INP_EBalance!$G$90","v":0},{"$f":"IF(J822<>0,INP_EBalance!I90,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M822:BT822,CALC_Project_ANN!$M$28:$BT$28,1,$M255:$BT255,\"<>0\"),0)","v":0},null,{"$f":"M255*M668/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H91","v":0},{"$f":"INP_EBalance!$D$91","v":0},"£000",null,{"$f":"INP_EBalance!$F$91","v":0},{"$f":"INP_EBalance!$G$91","v":0},{"$f":"IF(J823<>0,INP_EBalance!I91,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M823:BT823,CALC_Project_ANN!$M$28:$BT$28,1,$M256:$BT256,\"<>0\"),0)","v":0},null,{"$f":"M256*M669/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H92","v":0},{"$f":"INP_EBalance!$D$92","v":0},"£000",null,{"$f":"INP_EBalance!$F$92","v":0},{"$f":"INP_EBalance!$G$92","v":0},{"$f":"IF(J824<>0,INP_EBalance!I92,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M824:BT824,CALC_Project_ANN!$M$28:$BT$28,1,$M257:$BT257,\"<>0\"),0)","v":0},null,{"$f":"M257*M670/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H93","v":0},{"$f":"INP_EBalance!$D$93","v":0},"£000",null,{"$f":"INP_EBalance!$F$93","v":0},{"$f":"INP_EBalance!$G$93","v":0},{"$f":"IF(J825<>0,INP_EBalance!I93,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M825:BT825,CALC_Project_ANN!$M$28:$BT$28,1,$M258:$BT258,\"<>0\"),0)","v":0},null,{"$f":"M258*M671/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H94","v":0},{"$f":"INP_EBalance!$D$94","v":0},"£000",null,{"$f":"INP_EBalance!$F$94","v":0},{"$f":"INP_EBalance!$G$94","v":0},{"$f":"IF(J826<>0,INP_EBalance!I94,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M826:BT826,CALC_Project_ANN!$M$28:$BT$28,1,$M259:$BT259,\"<>0\"),0)","v":0},null,{"$f":"M259*M672/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H95","v":0},{"$f":"INP_EBalance!$D$95","v":0},"£000",null,{"$f":"INP_EBalance!$F$95","v":0},{"$f":"INP_EBalance!$G$95","v":0},{"$f":"IF(J827<>0,INP_EBalance!I95,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M827:BT827,CALC_Project_ANN!$M$28:$BT$28,1,$M260:$BT260,\"<>0\"),0)","v":0},null,{"$f":"M260*M673/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H96","v":0},{"$f":"INP_EBalance!$D$96","v":0},"£000",null,{"$f":"INP_EBalance!$F$96","v":0},{"$f":"INP_EBalance!$G$96","v":0},{"$f":"IF(J828<>0,INP_EBalance!I96,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M828:BT828,CALC_Project_ANN!$M$28:$BT$28,1,$M261:$BT261,\"<>0\"),0)","v":0},null,{"$f":"M261*M674/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H97","v":0},{"$f":"INP_EBalance!$D$97","v":0},"£000",null,{"$f":"INP_EBalance!$F$97","v":0},{"$f":"INP_EBalance!$G$97","v":0},{"$f":"IF(J829<>0,INP_EBalance!I97,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M829:BT829,CALC_Project_ANN!$M$28:$BT$28,1,$M262:$BT262,\"<>0\"),0)","v":0},null,{"$f":"M262*M675/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H98","v":0},{"$f":"INP_EBalance!$D$98","v":0},"£000",null,{"$f":"INP_EBalance!$F$98","v":0},{"$f":"INP_EBalance!$G$98","v":0},{"$f":"IF(J830<>0,INP_EBalance!I98,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M830:BT830,CALC_Project_ANN!$M$28:$BT$28,1,$M263:$BT263,\"<>0\"),0)","v":0},null,{"$f":"M263*M676/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H99","v":0},{"$f":"INP_EBalance!$D$99","v":0},"£000",null,{"$f":"INP_EBalance!$F$99","v":0},{"$f":"INP_EBalance!$G$99","v":0},{"$f":"IF(J831<>0,INP_EBalance!I99,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M831:BT831,CALC_Project_ANN!$M$28:$BT$28,1,$M264:$BT264,\"<>0\"),0)","v":0},null,{"$f":"M264*M677/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H101","v":0},{"$f":"INP_EBalance!$D$101","v":0},"£000",null,{"$f":"INP_EBalance!$F$101","v":0},{"$f":"INP_EBalance!$G$101","v":0},{"$f":"IF(J833<>0,INP_EBalance!I101,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M833:BT833,CALC_Project_ANN!$M$28:$BT$28,1,$M266:$BT266,\"<>0\"),0)","v":0},null,{"$f":"M266*M679/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H102","v":0},{"$f":"INP_EBalance!$D$102","v":0},"£000",null,{"$f":"INP_EBalance!$F$102","v":0},{"$f":"INP_EBalance!$G$102","v":0},{"$f":"IF(J834<>0,INP_EBalance!I102,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M834:BT834,CALC_Project_ANN!$M$28:$BT$28,1,$M267:$BT267,\"<>0\"),0)","v":0},null,{"$f":"M267*M680/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H103","v":0},{"$f":"INP_EBalance!$D$103","v":0},"£000",null,{"$f":"INP_EBalance!$F$103","v":0},{"$f":"INP_EBalance!$G$103","v":0},{"$f":"IF(J835<>0,INP_EBalance!I103,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M835:BT835,CALC_Project_ANN!$M$28:$BT$28,1,$M268:$BT268,\"<>0\"),0)","v":0},null,{"$f":"M268*M681/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H104","v":0},{"$f":"INP_EBalance!$D$104","v":0},"£000",null,{"$f":"INP_EBalance!$F$104","v":0},{"$f":"INP_EBalance!$G$104","v":0},{"$f":"IF(J836<>0,INP_EBalance!I104,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M836:BT836,CALC_Project_ANN!$M$28:$BT$28,1,$M269:$BT269,\"<>0\"),0)","v":0},null,{"$f":"M269*M682/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H105","v":0},{"$f":"INP_EBalance!$D$105","v":0},"£000",null,{"$f":"INP_EBalance!$F$105","v":0},{"$f":"INP_EBalance!$G$105","v":0},{"$f":"IF(J837<>0,INP_EBalance!I105,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M837:BT837,CALC_Project_ANN!$M$28:$BT$28,1,$M270:$BT270,\"<>0\"),0)","v":0},null,{"$f":"M270*M683/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H106","v":0},{"$f":"INP_EBalance!$D$106","v":0},"£000",null,{"$f":"INP_EBalance!$F$106","v":0},{"$f":"INP_EBalance!$G$106","v":0},{"$f":"IF(J838<>0,INP_EBalance!I106,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M838:BT838,CALC_Project_ANN!$M$28:$BT$28,1,$M271:$BT271,\"<>0\"),0)","v":0},null,{"$f":"M271*M684/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H107","v":0},{"$f":"INP_EBalance!$D$107","v":0},"£000",null,{"$f":"INP_EBalance!$F$107","v":0},{"$f":"INP_EBalance!$G$107","v":0},{"$f":"IF(J839<>0,INP_EBalance!I107,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M839:BT839,CALC_Project_ANN!$M$28:$BT$28,1,$M272:$BT272,\"<>0\"),0)","v":0},null,{"$f":"M272*M685/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H108","v":0},{"$f":"INP_EBalance!$D$108","v":0},"£000",null,{"$f":"INP_EBalance!$F$108","v":0},{"$f":"INP_EBalance!$G$108","v":0},{"$f":"IF(J840<>0,INP_EBalance!I108,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M840:BT840,CALC_Project_ANN!$M$28:$BT$28,1,$M273:$BT273,\"<>0\"),0)","v":0},null,{"$f":"M273*M686/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H109","v":0},{"$f":"INP_EBalance!$D$109","v":0},"£000",null,{"$f":"INP_EBalance!$F$109","v":0},{"$f":"INP_EBalance!$G$109","v":0},{"$f":"IF(J841<>0,INP_EBalance!I109,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M841:BT841,CALC_Project_ANN!$M$28:$BT$28,1,$M274:$BT274,\"<>0\"),0)","v":0},null,{"$f":"M274*M687/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H110","v":0},{"$f":"INP_EBalance!$D$110","v":0},"£000",null,{"$f":"INP_EBalance!$F$110","v":0},{"$f":"INP_EBalance!$G$110","v":0},{"$f":"IF(J842<>0,INP_EBalance!I110,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M842:BT842,CALC_Project_ANN!$M$28:$BT$28,1,$M275:$BT275,\"<>0\"),0)","v":0},null,{"$f":"M275*M688/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H111","v":0},{"$f":"INP_EBalance!$D$111","v":0},"£000",null,{"$f":"INP_EBalance!$F$111","v":0},{"$f":"INP_EBalance!$G$111","v":0},{"$f":"IF(J843<>0,INP_EBalance!I111,0)","v":0},{"$f":"IFERROR(K843*(10^5)/K276,0)","v":0},{"$f":"IFERROR(AVERAGEIFS(M843:BT843,CALC_Project_ANN!$M$28:$BT$28,1,$M276:$BT276,\"<>0\"),0)","v":0},null,{"$f":"M276*M689/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H112","v":0},{"$f":"INP_EBalance!$D$112","v":0},"£000",null,{"$f":"INP_EBalance!$F$112","v":0},{"$f":"INP_EBalance!$G$112","v":0},{"$f":"IF(J844<>0,INP_EBalance!I112,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M844:BT844,CALC_Project_ANN!$M$28:$BT$28,1,$M277:$BT277,\"<>0\"),0)","v":0},null,{"$f":"M277*M690/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H113","v":0},{"$f":"INP_EBalance!$D$113","v":0},"£000",null,{"$f":"INP_EBalance!$F$113","v":0},{"$f":"INP_EBalance!$G$113","v":0},{"$f":"IF(J845<>0,INP_EBalance!I113,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M845:BT845,CALC_Project_ANN!$M$28:$BT$28,1,$M278:$BT278,\"<>0\"),0)","v":0},null,{"$f":"M278*M691/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H114","v":0},{"$f":"INP_EBalance!$D$114","v":0},"£000",null,{"$f":"INP_EBalance!$F$114","v":0},{"$f":"INP_EBalance!$G$114","v":0},{"$f":"IF(J846<>0,INP_EBalance!I114,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M846:BT846,CALC_Project_ANN!$M$28:$BT$28,1,$M279:$BT279,\"<>0\"),0)","v":0},null,{"$f":"M279*M692/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H115","v":0},{"$f":"INP_EBalance!$D$115","v":0},"£000",null,{"$f":"INP_EBalance!$F$115","v":0},{"$f":"INP_EBalance!$G$115","v":0},{"$f":"IF(J847<>0,INP_EBalance!I115,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M847:BT847,CALC_Project_ANN!$M$28:$BT$28,1,$M280:$BT280,\"<>0\"),0)","v":0},null,{"$f":"M280*M693/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H116","v":0},{"$f":"INP_EBalance!$D$116","v":0},"£000",null,{"$f":"INP_EBalance!$F$116","v":0},{"$f":"INP_EBalance!$G$116","v":0},{"$f":"IF(J848<>0,INP_EBalance!I116,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M848:BT848,CALC_Project_ANN!$M$28:$BT$28,1,$M281:$BT281,\"<>0\"),0)","v":0},null,{"$f":"M281*M694/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H118","v":0},{"$f":"INP_EBalance!$D$118","v":0},"£000",null,{"$f":"INP_EBalance!$F$118","v":0},{"$f":"INP_EBalance!$G$118","v":0},{"$f":"IF(J850<>0,INP_EBalance!I118,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M850:BT850,CALC_Project_ANN!$M$28:$BT$28,1,$M283:$BT283,\"<>0\"),0)","v":0},null,{"$f":"M283*M696/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H119","v":0},{"$f":"INP_EBalance!$D$119","v":0},"£000",null,{"$f":"INP_EBalance!$F$119","v":0},{"$f":"INP_EBalance!$G$119","v":0},{"$f":"IF(J851<>0,INP_EBalance!I119,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M851:BT851,CALC_Project_ANN!$M$28:$BT$28,1,$M284:$BT284,\"<>0\"),0)","v":0},null,{"$f":"M284*M697/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H120","v":0},{"$f":"INP_EBalance!$D$120","v":0},"£000",null,{"$f":"INP_EBalance!$F$120","v":0},{"$f":"INP_EBalance!$G$120","v":0},{"$f":"IF(J852<>0,INP_EBalance!I120,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M852:BT852,CALC_Project_ANN!$M$28:$BT$28,1,$M285:$BT285,\"<>0\"),0)","v":0},null,{"$f":"M285*M698/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H121","v":0},{"$f":"INP_EBalance!$D$121","v":0},"£000",null,{"$f":"INP_EBalance!$F$121","v":0},{"$f":"INP_EBalance!$G$121","v":0},{"$f":"IF(J853<>0,INP_EBalance!I121,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M853:BT853,CALC_Project_ANN!$M$28:$BT$28,1,$M286:$BT286,\"<>0\"),0)","v":0},null,{"$f":"M286*M699/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H122","v":0},{"$f":"INP_EBalance!$D$122","v":0},"£000",null,{"$f":"INP_EBalance!$F$122","v":0},{"$f":"INP_EBalance!$G$122","v":0},{"$f":"IF(J854<>0,INP_EBalance!I122,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M854:BT854,CALC_Project_ANN!$M$28:$BT$28,1,$M287:$BT287,\"<>0\"),0)","v":0},null,{"$f":"M287*M700/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H123","v":0},{"$f":"INP_EBalance!$D$123","v":0},"£000",null,{"$f":"INP_EBalance!$F$123","v":0},{"$f":"INP_EBalance!$G$123","v":0},{"$f":"IF(J855<>0,INP_EBalance!I123,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M855:BT855,CALC_Project_ANN!$M$28:$BT$28,1,$M288:$BT288,\"<>0\"),0)","v":0},null,{"$f":"M288*M701/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H124","v":0},{"$f":"INP_EBalance!$D$124","v":0},"£000",null,{"$f":"INP_EBalance!$F$124","v":0},{"$f":"INP_EBalance!$G$124","v":0},{"$f":"IF(J856<>0,INP_EBalance!I124,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M856:BT856,CALC_Project_ANN!$M$28:$BT$28,1,$M289:$BT289,\"<>0\"),0)","v":0},null,{"$f":"M289*M702/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H125","v":0},{"$f":"INP_EBalance!$D$125","v":0},"£000",null,{"$f":"INP_EBalance!$F$125","v":0},{"$f":"INP_EBalance!$G$125","v":0},{"$f":"IF(J857<>0,INP_EBalance!I125,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M857:BT857,CALC_Project_ANN!$M$28:$BT$28,1,$M290:$BT290,\"<>0\"),0)","v":0},null,{"$f":"M290*M703/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H126","v":0},{"$f":"INP_EBalance!$D$126","v":0},"£000",null,{"$f":"INP_EBalance!$F$126","v":0},{"$f":"INP_EBalance!$G$126","v":0},{"$f":"IF(J858<>0,INP_EBalance!I126,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M858:BT858,CALC_Project_ANN!$M$28:$BT$28,1,$M291:$BT291,\"<>0\"),0)","v":0},null,{"$f":"M291*M704/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H127","v":0},{"$f":"INP_EBalance!$D$127","v":0},"£000",null,{"$f":"INP_EBalance!$F$127","v":0},{"$f":"INP_EBalance!$G$127","v":0},{"$f":"IF(J859<>0,INP_EBalance!I127,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M859:BT859,CALC_Project_ANN!$M$28:$BT$28,1,$M292:$BT292,\"<>0\"),0)","v":0},null,{"$f":"M292*M705/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H128","v":0},{"$f":"INP_EBalance!$D$128","v":0},"£000",null,{"$f":"INP_EBalance!$F$128","v":0},{"$f":"INP_EBalance!$G$128","v":0},{"$f":"IF(J860<>0,INP_EBalance!I128,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M860:BT860,CALC_Project_ANN!$M$28:$BT$28,1,$M293:$BT293,\"<>0\"),0)","v":0},null,{"$f":"M293*M706/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H129","v":0},{"$f":"INP_EBalance!$D$129","v":0},"£000",null,{"$f":"INP_EBalance!$F$129","v":0},{"$f":"INP_EBalance!$G$129","v":0},{"$f":"IF(J861<>0,INP_EBalance!I129,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M861:BT861,CALC_Project_ANN!$M$28:$BT$28,1,$M294:$BT294,\"<>0\"),0)","v":0},null,{"$f":"M294*M707/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H130","v":0},{"$f":"INP_EBalance!$D$130","v":0},"£000",null,{"$f":"INP_EBalance!$F$130","v":0},{"$f":"INP_EBalance!$G$130","v":0},{"$f":"IF(J862<>0,INP_EBalance!I130,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M862:BT862,CALC_Project_ANN!$M$28:$BT$28,1,$M295:$BT295,\"<>0\"),0)","v":0},null,{"$f":"M295*M708/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H131","v":0},{"$f":"INP_EBalance!$D$131","v":0},"£000",null,{"$f":"INP_EBalance!$F$131","v":0},{"$f":"INP_EBalance!$G$131","v":0},{"$f":"IF(J863<>0,INP_EBalance!I131,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M863:BT863,CALC_Project_ANN!$M$28:$BT$28,1,$M296:$BT296,\"<>0\"),0)","v":0},null,{"$f":"M296*M709/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H132","v":0},{"$f":"INP_EBalance!$D$132","v":0},"£000",null,{"$f":"INP_EBalance!$F$132","v":0},{"$f":"INP_EBalance!$G$132","v":0},{"$f":"IF(J864<>0,INP_EBalance!I132,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M864:BT864,CALC_Project_ANN!$M$28:$BT$28,1,$M297:$BT297,\"<>0\"),0)","v":0},null,{"$f":"M297*M710/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H133","v":0},{"$f":"INP_EBalance!$D$133","v":0},"£000",null,{"$f":"INP_EBalance!$F$133","v":0},{"$f":"INP_EBalance!$G$133","v":0},{"$f":"IF(J865<>0,INP_EBalance!I133,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M865:BT865,CALC_Project_ANN!$M$28:$BT$28,1,$M298:$BT298,\"<>0\"),0)","v":0},null,{"$f":"M298*M711/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H135","v":0},{"$f":"INP_EBalance!$D$135","v":0},"£000",null,{"$f":"INP_EBalance!$F$135","v":0},{"$f":"INP_EBalance!$G$135","v":0},{"$f":"IF(J867<>0,INP_EBalance!I135,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M867:BT867,CALC_Project_ANN!$M$28:$BT$28,1,$M300:$BT300,\"<>0\"),0)","v":0},null,{"$f":"M300*M713/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H136","v":0},{"$f":"INP_EBalance!$D$136","v":0},"£000",null,{"$f":"INP_EBalance!$F$136","v":0},{"$f":"INP_EBalance!$G$136","v":0},{"$f":"IF(J868<>0,INP_EBalance!I136,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M868:BT868,CALC_Project_ANN!$M$28:$BT$28,1,$M301:$BT301,\"<>0\"),0)","v":0},null,{"$f":"M301*M714/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H137","v":0},{"$f":"INP_EBalance!$D$137","v":0},"£000",null,{"$f":"INP_EBalance!$F$137","v":0},{"$f":"INP_EBalance!$G$137","v":0},{"$f":"IF(J869<>0,INP_EBalance!I137,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M869:BT869,CALC_Project_ANN!$M$28:$BT$28,1,$M302:$BT302,\"<>0\"),0)","v":0},null,{"$f":"M302*M715/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H138","v":0},{"$f":"INP_EBalance!$D$138","v":0},"£000",null,{"$f":"INP_EBalance!$F$138","v":0},{"$f":"INP_EBalance!$G$138","v":0},{"$f":"IF(J870<>0,INP_EBalance!I138,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M870:BT870,CALC_Project_ANN!$M$28:$BT$28,1,$M303:$BT303,\"<>0\"),0)","v":0},null,{"$f":"M303*M716/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H139","v":0},{"$f":"INP_EBalance!$D$139","v":0},"£000",null,{"$f":"INP_EBalance!$F$139","v":0},{"$f":"INP_EBalance!$G$139","v":0},{"$f":"IF(J871<>0,INP_EBalance!I139,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M871:BT871,CALC_Project_ANN!$M$28:$BT$28,1,$M304:$BT304,\"<>0\"),0)","v":0},null,{"$f":"M304*M717/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H140","v":0},{"$f":"INP_EBalance!$D$140","v":0},"£000",null,{"$f":"INP_EBalance!$F$140","v":0},{"$f":"INP_EBalance!$G$140","v":0},{"$f":"IF(J872<>0,INP_EBalance!I140,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M872:BT872,CALC_Project_ANN!$M$28:$BT$28,1,$M305:$BT305,\"<>0\"),0)","v":0},null,{"$f":"M305*M718/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H141","v":0},{"$f":"INP_EBalance!$D$141","v":0},"£000",null,{"$f":"INP_EBalance!$F$141","v":0},{"$f":"INP_EBalance!$G$141","v":0},{"$f":"IF(J873<>0,INP_EBalance!I141,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M873:BT873,CALC_Project_ANN!$M$28:$BT$28,1,$M306:$BT306,\"<>0\"),0)","v":0},null,{"$f":"M306*M719/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H142","v":0},{"$f":"INP_EBalance!$D$142","v":0},"£000",null,{"$f":"INP_EBalance!$F$142","v":0},{"$f":"INP_EBalance!$G$142","v":0},{"$f":"IF(J874<>0,INP_EBalance!I142,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M874:BT874,CALC_Project_ANN!$M$28:$BT$28,1,$M307:$BT307,\"<>0\"),0)","v":0},null,{"$f":"M307*M720/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H143","v":0},{"$f":"INP_EBalance!$D$143","v":0},"£000",null,{"$f":"INP_EBalance!$F$143","v":0},{"$f":"INP_EBalance!$G$143","v":0},{"$f":"IF(J875<>0,INP_EBalance!I143,0)","v":0},{"$f":"IFERROR(K875*(10^5)/K308,0)","v":0},{"$f":"IFERROR(AVERAGEIFS(M875:BT875,CALC_Project_ANN!$M$28:$BT$28,1,$M308:$BT308,\"<>0\"),0)","v":0},null,{"$f":"M308*M721/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H144","v":0},{"$f":"INP_EBalance!$D$144","v":0},"£000",null,{"$f":"INP_EBalance!$F$144","v":0},{"$f":"INP_EBalance!$G$144","v":0},{"$f":"IF(J876<>0,INP_EBalance!I144,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M876:BT876,CALC_Project_ANN!$M$28:$BT$28,1,$M309:$BT309,\"<>0\"),0)","v":0},null,{"$f":"M309*M722/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H145","v":0},{"$f":"INP_EBalance!$D$145","v":0},"£000",null,{"$f":"INP_EBalance!$F$145","v":0},{"$f":"INP_EBalance!$G$145","v":0},{"$f":"IF(J877<>0,INP_EBalance!I145,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M877:BT877,CALC_Project_ANN!$M$28:$BT$28,1,$M310:$BT310,\"<>0\"),0)","v":0},null,{"$f":"M310*M723/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H146","v":0},{"$f":"INP_EBalance!$D$146","v":0},"£000",null,{"$f":"INP_EBalance!$F$146","v":0},{"$f":"INP_EBalance!$G$146","v":0},{"$f":"IF(J878<>0,INP_EBalance!I146,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M878:BT878,CALC_Project_ANN!$M$28:$BT$28,1,$M311:$BT311,\"<>0\"),0)","v":0},null,{"$f":"M311*M724/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H147","v":0},{"$f":"INP_EBalance!$D$147","v":0},"£000",null,{"$f":"INP_EBalance!$F$147","v":0},{"$f":"INP_EBalance!$G$147","v":0},{"$f":"IF(J879<>0,INP_EBalance!I147,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M879:BT879,CALC_Project_ANN!$M$28:$BT$28,1,$M312:$BT312,\"<>0\"),0)","v":0},null,{"$f":"M312*M725/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H148","v":0},{"$f":"INP_EBalance!$D$148","v":0},"£000",null,{"$f":"INP_EBalance!$F$148","v":0},{"$f":"INP_EBalance!$G$148","v":0},{"$f":"IF(J880<>0,INP_EBalance!I148,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M880:BT880,CALC_Project_ANN!$M$28:$BT$28,1,$M313:$BT313,\"<>0\"),0)","v":0},null,{"$f":"M313*M726/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H149","v":0},{"$f":"INP_EBalance!$D$149","v":0},"£000",null,{"$f":"INP_EBalance!$F$149","v":0},{"$f":"INP_EBalance!$G$149","v":0},{"$f":"IF(J881<>0,INP_EBalance!I149,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M881:BT881,CALC_Project_ANN!$M$28:$BT$28,1,$M314:$BT314,\"<>0\"),0)","v":0},null,{"$f":"M314*M727/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H150","v":0},{"$f":"INP_EBalance!$D$150","v":0},"£000",null,{"$f":"INP_EBalance!$F$150","v":0},{"$f":"INP_EBalance!$G$150","v":0},{"$f":"IF(J882<>0,INP_EBalance!I150,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M882:BT882,CALC_Project_ANN!$M$28:$BT$28,1,$M315:$BT315,\"<>0\"),0)","v":0},null,{"$f":"M315*M728/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H152","v":0},{"$f":"INP_EBalance!$D$152","v":0},"£000",null,{"$f":"INP_EBalance!$F$152","v":0},{"$f":"INP_EBalance!$G$152","v":0},{"$f":"IF(J884<>0,INP_EBalance!I152,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M884:BT884,CALC_Project_ANN!$M$28:$BT$28,1,$M317:$BT317,\"<>0\"),0)","v":0},null,{"$f":"M317*M730/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H153","v":0},{"$f":"INP_EBalance!$D$153","v":0},"£000",null,{"$f":"INP_EBalance!$F$153","v":0},{"$f":"INP_EBalance!$G$153","v":0},{"$f":"IF(J885<>0,INP_EBalance!I153,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M885:BT885,CALC_Project_ANN!$M$28:$BT$28,1,$M318:$BT318,\"<>0\"),0)","v":0},null,{"$f":"M318*M731/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H154","v":0},{"$f":"INP_EBalance!$D$154","v":0},"£000",null,{"$f":"INP_EBalance!$F$154","v":0},{"$f":"INP_EBalance!$G$154","v":0},{"$f":"IF(J886<>0,INP_EBalance!I154,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M886:BT886,CALC_Project_ANN!$M$28:$BT$28,1,$M319:$BT319,\"<>0\"),0)","v":0},null,{"$f":"M319*M732/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H155","v":0},{"$f":"INP_EBalance!$D$155","v":0},"£000",null,{"$f":"INP_EBalance!$F$155","v":0},{"$f":"INP_EBalance!$G$155","v":0},{"$f":"IF(J887<>0,INP_EBalance!I155,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M887:BT887,CALC_Project_ANN!$M$28:$BT$28,1,$M320:$BT320,\"<>0\"),0)","v":0},null,{"$f":"M320*M733/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H156","v":0},{"$f":"INP_EBalance!$D$156","v":0},"£000",null,{"$f":"INP_EBalance!$F$156","v":0},{"$f":"INP_EBalance!$G$156","v":0},{"$f":"IF(J888<>0,INP_EBalance!I156,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M888:BT888,CALC_Project_ANN!$M$28:$BT$28,1,$M321:$BT321,\"<>0\"),0)","v":0},null,{"$f":"M321*M734/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H157","v":0},{"$f":"INP_EBalance!$D$157","v":0},"£000",null,{"$f":"INP_EBalance!$F$157","v":0},{"$f":"INP_EBalance!$G$157","v":0},{"$f":"IF(J889<>0,INP_EBalance!I157,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M889:BT889,CALC_Project_ANN!$M$28:$BT$28,1,$M322:$BT322,\"<>0\"),0)","v":0},null,{"$f":"M322*M735/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H158","v":0},{"$f":"INP_EBalance!$D$158","v":0},"£000",null,{"$f":"INP_EBalance!$F$158","v":0},{"$f":"INP_EBalance!$G$158","v":0},{"$f":"IF(J890<>0,INP_EBalance!I158,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M890:BT890,CALC_Project_ANN!$M$28:$BT$28,1,$M323:$BT323,\"<>0\"),0)","v":0},null,{"$f":"M323*M736/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H159","v":0},{"$f":"INP_EBalance!$D$159","v":0},"£000",null,{"$f":"INP_EBalance!$F$159","v":0},{"$f":"INP_EBalance!$G$159","v":0},{"$f":"IF(J891<>0,INP_EBalance!I159,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M891:BT891,CALC_Project_ANN!$M$28:$BT$28,1,$M324:$BT324,\"<>0\"),0)","v":0},null,{"$f":"M324*M737/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H160","v":0},{"$f":"INP_EBalance!$D$160","v":0},"£000",null,{"$f":"INP_EBalance!$F$160","v":0},{"$f":"INP_EBalance!$G$160","v":0},{"$f":"IF(J892<>0,INP_EBalance!I160,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M892:BT892,CALC_Project_ANN!$M$28:$BT$28,1,$M325:$BT325,\"<>0\"),0)","v":0},null,{"$f":"M325*M738/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H161","v":0},{"$f":"INP_EBalance!$D$161","v":0},"£000",null,{"$f":"INP_EBalance!$F$161","v":0},{"$f":"INP_EBalance!$G$161","v":0},{"$f":"IF(J893<>0,INP_EBalance!I161,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M893:BT893,CALC_Project_ANN!$M$28:$BT$28,1,$M326:$BT326,\"<>0\"),0)","v":0},null,{"$f":"M326*M739/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H162","v":0},{"$f":"INP_EBalance!$D$162","v":0},"£000",null,{"$f":"INP_EBalance!$F$162","v":0},{"$f":"INP_EBalance!$G$162","v":0},{"$f":"IF(J894<>0,INP_EBalance!I162,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M894:BT894,CALC_Project_ANN!$M$28:$BT$28,1,$M327:$BT327,\"<>0\"),0)","v":0},null,{"$f":"M327*M740/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H163","v":0},{"$f":"INP_EBalance!$D$163","v":0},"£000",null,{"$f":"INP_EBalance!$F$163","v":0},{"$f":"INP_EBalance!$G$163","v":0},{"$f":"IF(J895<>0,INP_EBalance!I163,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M895:BT895,CALC_Project_ANN!$M$28:$BT$28,1,$M328:$BT328,\"<>0\"),0)","v":0},null,{"$f":"M328*M741/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"1*INP_EBalance!H164","v":0},{"$f":"INP_EBalance!$D$164","v":0},"£000",null,{"$f":"INP_EBalance!$F$164","v":0},{"$f":"INP_EBalance!$G$164","v":0},{"$f":"IF(J896<>0,INP_EBalance!I164,0)","v":0},0,{"$f":"IFERROR(AVERAGEIFS(M896:BT896,CALC_Project_ANN!$M$28:$BT$28,1,$M329:$BT329,\"<>0\"),0)","v":0},null,{"$f":"M329*M742/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"TARIFF ENERGY SALES: AFTER DEMAND SENSITIVITY & TARIFF SENS"]
[]
[null,null,null,"Tariff",null,null,null,"Type"]
[null,null,{"$f":"MAX(C$902:C902)+1","v":1},{"$f":"INDEX(lstTariffsFull,C903,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C903,1)","v":0},null,{"$f":"IFERROR(AVERAGEIF(M903:BT903,\"<>0\"),0)","v":0},null,{"$f":"SUMIFS(M$747:M$896,$G$747:$G$896,$D903,$H$747:$H$896,$H903)","v":0},{"$f":"SUMIFS(N$747:N$896,$G$747:$G$896,$D903,$H$747:$H$896,$H903)","v":0},0,{"$f":"SUMIFS(P$747:P$896,$G$747:$G$896,$D903,$H$747:$H$896,$H903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$747:AD$896,$G$747:$G$896,$D903,$H$747:$H$896,$H903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AT$747:AT$896,$G$747:$G$896,$D903,$H$747:$H$896,$H903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BJ$747:BJ$896,$G$747:$G$896,$D903,$H$747:$H$896,$H903)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C903","v":1},{"$f":"D903","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C904,1)","v":0},null,{"$f":"IFERROR(AVERAGEIF(M904:BT904,\"<>0\"),0)","v":0},null,{"$f":"SUMIFS(M$747:M$896,$G$747:$G$896,$D904,$H$747:$H$896,$H904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C904)+1","v":2},{"$f":"INDEX(lstTariffsFull,C905,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C905,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C905","v":2},{"$f":"D905","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C906,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C906)+1","v":3},{"$f":"INDEX(lstTariffsFull,C907,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C907,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C907","v":3},{"$f":"D907","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C908,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C908)+1","v":4},{"$f":"INDEX(lstTariffsFull,C909,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C909,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C909","v":4},{"$f":"D909","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C910,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C910)+1","v":5},{"$f":"INDEX(lstTariffsFull,C911,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C911,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C911","v":5},{"$f":"D911","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C912,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C912)+1","v":6},{"$f":"INDEX(lstTariffsFull,C913,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C913,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C913","v":6},{"$f":"D913","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C914,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C915","v":7},{"$f":"D915","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C916,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C916)+1","v":8},{"$f":"INDEX(lstTariffsFull,C917,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C917,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C917","v":8},{"$f":"D917","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C918,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$747:AC$896,$G$747:$G$896,$D918,$H$747:$H$896,$H918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$747:AS$896,$G$747:$G$896,$D918,$H$747:$H$896,$H918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$747:BI$896,$G$747:$G$896,$D918,$H$747:$H$896,$H918)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C918)+1","v":9},{"$f":"INDEX(lstTariffsFull,C919,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C919,1)","v":0},null,0,null,0,{"$f":"SUMIFS(N$747:N$896,$G$747:$G$896,$D919,$H$747:$H$896,$H919)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C919","v":9},{"$f":"D919","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C920,1)","v":0},null,0,null,{"$f":"SUMIFS(M$747:M$896,$G$747:$G$896,$D920,$H$747:$H$896,$H920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C920)+1","v":10},{"$f":"INDEX(lstTariffsFull,C921,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C921,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C921","v":10},{"$f":"D921","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C922,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C922)+1","v":11},{"$f":"INDEX(lstTariffsFull,C923,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C923,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C923","v":11},{"$f":"D923","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C924,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C924)+1","v":12},{"$f":"INDEX(lstTariffsFull,C925,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C925,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C925","v":12},{"$f":"D925","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C926,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C926)+1","v":13},{"$f":"INDEX(lstTariffsFull,C927,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C927,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C927","v":13},{"$f":"D927","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C928,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C928)+1","v":14},{"$f":"INDEX(lstTariffsFull,C929,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C929,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C929","v":14},{"$f":"D929","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C930,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C930)+1","v":15},{"$f":"INDEX(lstTariffsFull,C931,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C931,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C932)+1","v":16},{"$f":"INDEX(lstTariffsFull,C933,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C933,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C933","v":16},{"$f":"D933","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C934,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$747:AC$896,$G$747:$G$896,$D934,$H$747:$H$896,$H934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$747:AS$896,$G$747:$G$896,$D934,$H$747:$H$896,$H934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$747:BI$896,$G$747:$G$896,$D934,$H$747:$H$896,$H934)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C934)+1","v":17},{"$f":"INDEX(lstTariffsFull,C935,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C935,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AB$747:AB$896,$G$747:$G$896,$D935,$H$747:$H$896,$H935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C935","v":17},{"$f":"D935","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C936,1)","v":0},null,0,null,{"$f":"SUMIFS(M$747:M$896,$G$747:$G$896,$D936,$H$747:$H$896,$H936)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C936)+1","v":18},{"$f":"INDEX(lstTariffsFull,C937,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C937,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C937","v":18},{"$f":"D937","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C938,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C938)+1","v":19},{"$f":"INDEX(lstTariffsFull,C939,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C939,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C939","v":19},{"$f":"D939","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C940,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C940)+1","v":20},{"$f":"INDEX(lstTariffsFull,C941,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C941,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C941","v":20},{"$f":"D941","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C942,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C942)+1","v":21},{"$f":"INDEX(lstTariffsFull,C943,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C943,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C943","v":21},{"$f":"D943","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C944,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C944)+1","v":22},{"$f":"INDEX(lstTariffsFull,C945,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C945,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C945","v":22},{"$f":"D945","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C946,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C946)+1","v":23},{"$f":"INDEX(lstTariffsFull,C947,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C947,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C947","v":23},{"$f":"D947","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C948,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C949","v":24},{"$f":"D949","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C950,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$747:AC$896,$G$747:$G$896,$D950,$H$747:$H$896,$H950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C950)+1","v":25},{"$f":"INDEX(lstTariffsFull,C951,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C951,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$747:AC$896,$G$747:$G$896,$D951,$H$747:$H$896,$H951)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C951","v":25},{"$f":"D951","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C952,1)","v":0},null,0,null,{"$f":"SUMIFS(M$747:M$896,$G$747:$G$896,$D952,$H$747:$H$896,$H952)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C952)+1","v":26},{"$f":"INDEX(lstTariffsFull,C953,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C953,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C953","v":26},{"$f":"D953","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C954,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C954)+1","v":27},{"$f":"INDEX(lstTariffsFull,C955,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C955,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C955","v":27},{"$f":"D955","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C956,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C956)+1","v":28},{"$f":"INDEX(lstTariffsFull,C957,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C957,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C957","v":28},{"$f":"D957","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C958,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C958)+1","v":29},{"$f":"INDEX(lstTariffsFull,C959,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C959,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C959","v":29},{"$f":"D959","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C960,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$902:C960)+1","v":30},{"$f":"INDEX(lstTariffsFull,C961,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C961,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C961","v":30},{"$f":"D961","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C962,1)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Energy Sales by tariff","£000","Real",null,null,null,null,null,null,{"$f":"SUM(M903:M963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS903:AS963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,{"$f":"SUM(M965:BT965)","v":0},null,null,null,{"$f":"IF(ABS(M898-M964)<dcTolerance,0,1)","v":0},{"$f":"IF(ABS(N898-N964)<dcTolerance,0,1)","v":0},0,{"$f":"IF(ABS(P898-P964)<dcTolerance,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(AS898-AS964)<dcTolerance,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NUMBER OF CONNECTIONS"]
[]
[null,null,{"$f":"MAX(C968:C968)+1","v":1},{"$f":"INDEX(lstTariffsFull,C969,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C969,1)","v":0},null,{"$f":"IFERROR(AVERAGEIF(M969:BT969,\"<>0\"),0)","v":0},null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(M336>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(N336>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(O336>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(P336>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(Q336>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(R336>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(S336>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(T336>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(U336>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(V336>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(W336>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(X336>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(Y336>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(Z336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AA336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AB336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AC336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AD336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AE336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AF336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AG336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AH336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AI336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AJ336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AK336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AL336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AM336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AN336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AO336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AP336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AQ336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AR336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AS336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AT336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AU336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AV336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AW336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AX336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AY336>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(AZ336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BA336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BB336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BC336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BD336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BE336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BF336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BG336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BH336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BI336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BJ336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BK336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BL336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BM336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BN336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BO336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BP336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BQ336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BR336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BS336>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D969)*(INP_General!$H$68:$H$217=$H969))*(BT336>0)","v":0}]
[null,null,{"$f":"C969","v":1},{"$f":"D969","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C970,1)","v":0},null,{"$f":"IFERROR(AVERAGEIF(M970:BT970,\"<>0\"),0)","v":0},null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(M337>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(N337>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(O337>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(P337>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(Q337>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(R337>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(S337>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(T337>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(U337>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(V337>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(W337>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(X337>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(Y337>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(Z337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AA337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AB337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AC337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AD337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AE337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AF337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AG337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AH337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AI337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AJ337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AK337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AL337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AM337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AN337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AO337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AP337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AQ337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AR337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AS337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AT337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AU337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AV337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AW337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AX337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AY337>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(AZ337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BA337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BB337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BC337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BD337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BE337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BF337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BG337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BH337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BI337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BJ337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BK337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BL337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BM337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BN337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BO337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BP337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BQ337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BR337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BS337>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D970)*(INP_General!$H$68:$H$217=$H970))*(BT337>0)","v":0}]
[null,null,{"$f":"MAX(C968:C970)+1","v":2},{"$f":"INDEX(lstTariffsFull,C971,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C971,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(M338>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(N338>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(O338>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(P338>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(Q338>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(R338>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(S338>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(T338>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(U338>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(V338>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(W338>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(X338>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(Y338>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(Z338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AA338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AB338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AC338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AD338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AE338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AF338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AG338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AH338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AI338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AJ338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AK338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AL338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AM338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AN338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AO338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AP338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AQ338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AR338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AS338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AT338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AU338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AV338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AW338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AX338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AY338>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(AZ338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BA338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BB338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BC338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BD338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BE338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BF338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BG338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BH338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BI338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BJ338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BK338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BL338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BM338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BN338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BO338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BP338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BQ338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BR338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BS338>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D971)*(INP_General!$H$68:$H$217=$H971))*(BT338>0)","v":0}]
[null,null,{"$f":"C971","v":2},{"$f":"D971","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C972,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(M339>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(N339>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(O339>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(P339>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(Q339>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(R339>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(S339>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(T339>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(U339>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(V339>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(W339>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(X339>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(Y339>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(Z339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AA339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AB339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AC339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AD339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AE339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AF339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AG339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AH339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AI339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AJ339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AK339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AL339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AM339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AN339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AO339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AP339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AQ339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AR339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AS339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AT339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AU339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AV339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AW339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AX339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AY339>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(AZ339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BA339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BB339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BC339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BD339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BE339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BF339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BG339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BH339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BI339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BJ339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BK339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BL339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BM339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BN339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BO339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BP339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BQ339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BR339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BS339>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D972)*(INP_General!$H$68:$H$217=$H972))*(BT339>0)","v":0}]
[null,null,{"$f":"MAX(C968:C972)+1","v":3},{"$f":"INDEX(lstTariffsFull,C973,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C973,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(M340>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(N340>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(O340>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(P340>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(Q340>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(R340>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(S340>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(T340>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(U340>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(V340>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(W340>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(X340>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(Y340>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(Z340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AA340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AB340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AC340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AD340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AE340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AF340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AG340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AH340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AI340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AJ340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AK340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AL340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AM340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AN340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AO340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AP340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AQ340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AR340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AS340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AT340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AU340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AV340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AW340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AX340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AY340>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(AZ340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BA340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BB340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BC340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BD340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BE340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BF340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BG340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BH340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BI340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BJ340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BK340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BL340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BM340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BN340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BO340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BP340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BQ340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BR340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BS340>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D973)*(INP_General!$H$68:$H$217=$H973))*(BT340>0)","v":0}]
[null,null,{"$f":"C973","v":3},{"$f":"D973","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C974,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(M341>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(N341>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(O341>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(P341>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(Q341>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(R341>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(S341>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(T341>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(U341>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(V341>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(W341>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(X341>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(Y341>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(Z341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AA341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AB341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AC341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AD341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AE341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AF341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AG341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AH341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AI341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AJ341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AK341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AL341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AM341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AN341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AO341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AP341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AQ341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AR341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AS341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AT341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AU341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AV341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AW341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AX341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AY341>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(AZ341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BA341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BB341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BC341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BD341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BE341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BF341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BG341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BH341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BI341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BJ341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BK341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BL341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BM341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BN341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BO341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BP341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BQ341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BR341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BS341>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D974)*(INP_General!$H$68:$H$217=$H974))*(BT341>0)","v":0}]
[null,null,{"$f":"MAX(C968:C974)+1","v":4},{"$f":"INDEX(lstTariffsFull,C975,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C975,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(M342>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(N342>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(O342>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(P342>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(Q342>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(R342>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(S342>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(T342>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(U342>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(V342>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(W342>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(X342>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(Y342>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(Z342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AA342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AB342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AC342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AD342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AE342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AF342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AG342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AH342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AI342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AJ342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AK342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AL342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AM342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AN342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AO342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AP342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AQ342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AR342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AS342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AT342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AU342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AV342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AW342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AX342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AY342>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(AZ342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BA342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BB342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BC342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BD342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BE342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BF342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BG342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BH342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BI342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BJ342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BK342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BL342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BM342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BN342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BO342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BP342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BQ342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BR342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BS342>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D975)*(INP_General!$H$68:$H$217=$H975))*(BT342>0)","v":0}]
[null,null,{"$f":"C975","v":4},{"$f":"D975","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C976,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(M343>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(N343>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(O343>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(P343>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(Q343>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(R343>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(S343>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(T343>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(U343>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(V343>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(W343>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(X343>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(Y343>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(Z343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AA343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AB343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AC343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AD343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AE343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AF343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AG343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AH343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AI343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AJ343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AK343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AL343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AM343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AN343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AO343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AP343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AQ343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AR343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AS343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AT343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AU343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AV343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AW343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AX343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AY343>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(AZ343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BA343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BB343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BC343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BD343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BE343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BF343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BG343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BH343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BI343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BJ343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BK343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BL343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BM343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BN343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BO343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BP343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BQ343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BR343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BS343>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D976)*(INP_General!$H$68:$H$217=$H976))*(BT343>0)","v":0}]
[null,null,{"$f":"MAX(C968:C976)+1","v":5},{"$f":"INDEX(lstTariffsFull,C977,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C977,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(M344>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(N344>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(O344>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(P344>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(Q344>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(R344>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(S344>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(T344>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(U344>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(V344>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(W344>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(X344>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(Y344>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(Z344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AA344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AB344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AC344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AD344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AE344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AF344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AG344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AH344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AI344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AJ344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AK344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AL344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AM344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AN344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AO344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AP344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AQ344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AR344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AS344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AT344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AU344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AV344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AW344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AX344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AY344>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(AZ344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BA344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BB344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BC344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BD344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BE344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BF344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BG344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BH344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BI344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BJ344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BK344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BL344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BM344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BN344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BO344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BP344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BQ344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BR344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BS344>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D977)*(INP_General!$H$68:$H$217=$H977))*(BT344>0)","v":0}]
[null,null,{"$f":"C977","v":5},{"$f":"D977","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C978,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(M345>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(N345>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(O345>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(P345>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(Q345>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(R345>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(S345>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(T345>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(U345>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(V345>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(W345>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(X345>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(Y345>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(Z345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AA345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AB345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AC345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AD345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AE345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AF345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AG345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AH345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AI345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AJ345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AK345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AL345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AM345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AN345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AO345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AP345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AQ345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AR345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AS345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AT345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AU345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AV345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AW345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AX345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AY345>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(AZ345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BA345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BB345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BC345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BD345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BE345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BF345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BG345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BH345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BI345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BJ345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BK345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BL345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BM345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BN345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BO345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BP345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BQ345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BR345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BS345>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D978)*(INP_General!$H$68:$H$217=$H978))*(BT345>0)","v":0}]
[null,null,{"$f":"MAX(C968:C978)+1","v":6},{"$f":"INDEX(lstTariffsFull,C979,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C979,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(M346>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(N346>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(O346>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(P346>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(Q346>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(R346>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(S346>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(T346>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(U346>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(V346>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(W346>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(X346>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(Y346>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(Z346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AA346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AB346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AC346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AD346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AE346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AF346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AG346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AH346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AI346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AJ346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AK346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AL346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AM346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AN346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AO346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AP346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AQ346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AR346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AS346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AT346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AU346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AV346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AW346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AX346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AY346>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(AZ346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BA346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BB346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BC346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BD346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BE346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BF346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BG346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BH346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BI346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BJ346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BK346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BL346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BM346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BN346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BO346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BP346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BQ346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BR346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BS346>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D979)*(INP_General!$H$68:$H$217=$H979))*(BT346>0)","v":0}]
[null,null,{"$f":"C979","v":6},{"$f":"D979","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C980,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(M347>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(N347>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(O347>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(P347>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(Q347>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(R347>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(S347>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(T347>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(U347>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(V347>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(W347>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(X347>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(Y347>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(Z347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AA347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AB347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AC347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AD347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AE347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AF347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AG347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AH347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AI347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AJ347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AK347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AL347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AM347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AN347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AO347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AP347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AQ347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AR347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AS347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AT347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AU347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AV347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AW347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AX347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AY347>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(AZ347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BA347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BB347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BC347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BD347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BE347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BF347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BG347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BH347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BI347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BJ347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BK347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BL347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BM347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BN347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BO347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BP347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BQ347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BR347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BS347>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D980)*(INP_General!$H$68:$H$217=$H980))*(BT347>0)","v":0}]
[null,null,{"$f":"MAX(C968:C980)+1","v":7},{"$f":"INDEX(lstTariffsFull,C981,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C981,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(M348>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(N348>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(O348>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(P348>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(Q348>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(R348>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(S348>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(T348>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(U348>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(V348>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(W348>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(X348>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(Y348>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(Z348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AA348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AB348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AC348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AD348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AE348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AF348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AG348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AH348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AI348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AJ348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AK348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AL348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AM348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AN348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AO348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AP348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AQ348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AR348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AS348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AT348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AU348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AV348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AW348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AX348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AY348>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(AZ348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BA348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BB348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BC348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BD348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BE348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BF348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BG348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BH348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BI348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BJ348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BK348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BL348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BM348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BN348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BO348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BP348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BQ348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BR348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BS348>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D981)*(INP_General!$H$68:$H$217=$H981))*(BT348>0)","v":0}]
[null,null,{"$f":"C981","v":7},{"$f":"D981","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C982,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(M349>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(N349>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(O349>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(P349>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(Q349>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(R349>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(S349>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(T349>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(U349>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(V349>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(W349>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(X349>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(Y349>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(Z349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AA349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AB349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AC349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AD349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AE349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AF349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AG349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AH349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AI349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AJ349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AK349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AL349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AM349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AN349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AO349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AP349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AQ349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AR349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AS349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AT349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AU349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AV349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AW349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AX349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AY349>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(AZ349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BA349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BB349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BC349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BD349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BE349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BF349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BG349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BH349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BI349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BJ349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BK349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BL349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BM349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BN349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BO349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BP349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BQ349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BR349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BS349>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D982)*(INP_General!$H$68:$H$217=$H982))*(BT349>0)","v":0}]
[null,null,{"$f":"C983","v":8},{"$f":"D983","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C984,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(M351>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(N351>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(O351>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(P351>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(Q351>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(R351>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(S351>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(T351>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(U351>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(V351>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(W351>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(X351>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(Y351>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(Z351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AA351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AB351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AC351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AD351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AE351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AF351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AG351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AH351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AI351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AJ351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AK351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AL351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AM351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AN351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AO351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AP351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AQ351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AR351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AS351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AT351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AU351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AV351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AW351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AX351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AY351>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(AZ351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BA351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BB351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BC351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BD351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BE351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BF351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BG351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BH351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BI351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BJ351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BK351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BL351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BM351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BN351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BO351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BP351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BQ351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BR351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BS351>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D984)*(INP_General!$H$68:$H$217=$H984))*(BT351>0)","v":0}]
[null,null,{"$f":"MAX(C968:C984)+1","v":9},{"$f":"INDEX(lstTariffsFull,C985,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C985,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(M352>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(N352>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(O352>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(P352>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(Q352>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(R352>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(S352>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(T352>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(U352>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(V352>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(W352>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(X352>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(Y352>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(Z352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AA352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AB352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AC352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AD352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AE352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AF352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AG352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AH352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AI352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AJ352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AK352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AL352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AM352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AN352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AO352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AP352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AQ352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AR352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AS352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AT352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AU352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AV352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AW352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AX352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AY352>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(AZ352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BA352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BB352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BC352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BD352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BE352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BF352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BG352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BH352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BI352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BJ352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BK352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BL352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BM352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BN352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BO352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BP352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BQ352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BR352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BS352>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D985)*(INP_General!$H$68:$H$217=$H985))*(BT352>0)","v":0}]
[null,null,{"$f":"C985","v":9},{"$f":"D985","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C986,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(M353>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(N353>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(O353>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(P353>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(Q353>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(R353>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(S353>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(T353>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(U353>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(V353>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(W353>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(X353>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(Y353>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(Z353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AA353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AB353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AC353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AD353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AE353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AF353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AG353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AH353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AI353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AJ353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AK353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AL353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AM353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AN353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AO353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AP353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AQ353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AR353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AS353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AT353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AU353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AV353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AW353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AX353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AY353>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(AZ353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BA353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BB353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BC353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BD353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BE353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BF353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BG353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BH353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BI353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BJ353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BK353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BL353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BM353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BN353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BO353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BP353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BQ353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BR353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BS353>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D986)*(INP_General!$H$68:$H$217=$H986))*(BT353>0)","v":0}]
[null,null,{"$f":"MAX(C968:C986)+1","v":10},{"$f":"INDEX(lstTariffsFull,C987,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C987,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(M354>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(N354>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(O354>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(P354>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(Q354>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(R354>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(S354>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(T354>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(U354>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(V354>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(W354>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(X354>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(Y354>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(Z354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AA354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AB354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AC354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AD354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AE354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AF354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AG354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AH354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AI354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AJ354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AK354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AL354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AM354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AN354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AO354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AP354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AQ354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AR354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AS354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AT354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AU354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AV354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AW354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AX354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AY354>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(AZ354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BA354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BB354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BC354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BD354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BE354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BF354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BG354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BH354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BI354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BJ354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BK354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BL354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BM354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BN354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BO354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BP354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BQ354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BR354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BS354>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D987)*(INP_General!$H$68:$H$217=$H987))*(BT354>0)","v":0}]
[null,null,{"$f":"C987","v":10},{"$f":"D987","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C988,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(M355>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(N355>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(O355>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(P355>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(Q355>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(R355>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(S355>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(T355>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(U355>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(V355>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(W355>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(X355>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(Y355>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(Z355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AA355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AB355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AC355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AD355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AE355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AF355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AG355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AH355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AI355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AJ355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AK355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AL355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AM355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AN355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AO355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AP355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AQ355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AR355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AS355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AT355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AU355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AV355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AW355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AX355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AY355>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(AZ355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BA355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BB355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BC355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BD355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BE355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BF355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BG355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BH355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BI355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BJ355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BK355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BL355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BM355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BN355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BO355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BP355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BQ355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BR355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BS355>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D988)*(INP_General!$H$68:$H$217=$H988))*(BT355>0)","v":0}]
[null,null,{"$f":"MAX(C968:C988)+1","v":11},{"$f":"INDEX(lstTariffsFull,C989,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C989,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(M356>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(N356>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(O356>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(P356>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(Q356>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(R356>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(S356>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(T356>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(U356>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(V356>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(W356>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(X356>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(Y356>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(Z356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AA356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AB356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AC356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AD356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AE356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AF356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AG356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AH356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AI356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AJ356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AK356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AL356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AM356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AN356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AO356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AP356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AQ356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AR356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AS356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AT356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AU356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AV356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AW356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AX356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AY356>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(AZ356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BA356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BB356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BC356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BD356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BE356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BF356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BG356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BH356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BI356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BJ356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BK356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BL356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BM356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BN356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BO356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BP356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BQ356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BR356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BS356>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D989)*(INP_General!$H$68:$H$217=$H989))*(BT356>0)","v":0}]
[null,null,{"$f":"C989","v":11},{"$f":"D989","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C990,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(M357>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(N357>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(O357>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(P357>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(Q357>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(R357>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(S357>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(T357>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(U357>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(V357>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(W357>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(X357>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(Y357>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(Z357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AA357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AB357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AC357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AD357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AE357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AF357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AG357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AH357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AI357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AJ357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AK357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AL357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AM357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AN357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AO357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AP357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AQ357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AR357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AS357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AT357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AU357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AV357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AW357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AX357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AY357>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(AZ357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BA357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BB357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BC357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BD357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BE357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BF357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BG357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BH357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BI357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BJ357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BK357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BL357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BM357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BN357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BO357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BP357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BQ357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BR357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BS357>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D990)*(INP_General!$H$68:$H$217=$H990))*(BT357>0)","v":0}]
[null,null,{"$f":"MAX(C968:C990)+1","v":12},{"$f":"INDEX(lstTariffsFull,C991,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C991,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(M358>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(N358>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(O358>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(P358>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(Q358>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(R358>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(S358>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(T358>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(U358>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(V358>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(W358>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(X358>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(Y358>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(Z358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AA358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AB358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AC358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AD358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AE358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AF358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AG358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AH358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AI358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AJ358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AK358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AL358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AM358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AN358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AO358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AP358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AQ358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AR358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AS358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AT358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AU358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AV358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AW358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AX358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AY358>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(AZ358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BA358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BB358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BC358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BD358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BE358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BF358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BG358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BH358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BI358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BJ358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BK358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BL358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BM358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BN358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BO358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BP358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BQ358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BR358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BS358>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D991)*(INP_General!$H$68:$H$217=$H991))*(BT358>0)","v":0}]
[null,null,{"$f":"C991","v":12},{"$f":"D991","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C992,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(M359>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(N359>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(O359>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(P359>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(Q359>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(R359>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(S359>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(T359>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(U359>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(V359>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(W359>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(X359>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(Y359>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(Z359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AA359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AB359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AC359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AD359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AE359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AF359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AG359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AH359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AI359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AJ359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AK359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AL359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AM359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AN359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AO359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AP359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AQ359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AR359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AS359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AT359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AU359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AV359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AW359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AX359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AY359>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(AZ359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BA359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BB359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BC359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BD359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BE359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BF359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BG359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BH359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BI359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BJ359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BK359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BL359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BM359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BN359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BO359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BP359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BQ359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BR359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BS359>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D992)*(INP_General!$H$68:$H$217=$H992))*(BT359>0)","v":0}]
[null,null,{"$f":"MAX(C968:C992)+1","v":13},{"$f":"INDEX(lstTariffsFull,C993,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C993,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(M360>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(N360>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(O360>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(P360>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(Q360>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(R360>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(S360>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(T360>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(U360>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(V360>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(W360>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(X360>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(Y360>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(Z360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AA360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AB360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AC360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AD360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AE360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AF360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AG360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AH360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AI360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AJ360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AK360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AL360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AM360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AN360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AO360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AP360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AQ360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AR360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AS360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AT360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AU360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AV360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AW360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AX360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AY360>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(AZ360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BA360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BB360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BC360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BD360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BE360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BF360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BG360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BH360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BI360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BJ360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BK360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BL360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BM360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BN360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BO360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BP360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BQ360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BR360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BS360>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D993)*(INP_General!$H$68:$H$217=$H993))*(BT360>0)","v":0}]
[null,null,{"$f":"C993","v":13},{"$f":"D993","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C994,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(M361>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(N361>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(O361>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(P361>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(Q361>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(R361>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(S361>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(T361>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(U361>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(V361>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(W361>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(X361>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(Y361>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(Z361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AA361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AB361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AC361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AD361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AE361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AF361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AG361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AH361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AI361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AJ361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AK361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AL361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AM361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AN361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AO361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AP361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AQ361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AR361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AS361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AT361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AU361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AV361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AW361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AX361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AY361>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(AZ361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BA361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BB361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BC361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BD361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BE361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BF361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BG361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BH361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BI361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BJ361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BK361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BL361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BM361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BN361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BO361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BP361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BQ361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BR361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BS361>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D994)*(INP_General!$H$68:$H$217=$H994))*(BT361>0)","v":0}]
[null,null,{"$f":"MAX(C968:C994)+1","v":14},{"$f":"INDEX(lstTariffsFull,C995,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C995,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(M362>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(N362>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(O362>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(P362>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(Q362>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(R362>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(S362>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(T362>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(U362>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(V362>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(W362>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(X362>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(Y362>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(Z362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AA362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AB362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AC362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AD362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AE362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AF362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AG362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AH362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AI362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AJ362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AK362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AL362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AM362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AN362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AO362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AP362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AQ362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AR362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AS362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AT362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AU362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AV362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AW362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AX362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AY362>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(AZ362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BA362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BB362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BC362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BD362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BE362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BF362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BG362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BH362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BI362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BJ362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BK362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BL362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BM362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BN362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BO362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BP362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BQ362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BR362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BS362>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D995)*(INP_General!$H$68:$H$217=$H995))*(BT362>0)","v":0}]
[null,null,{"$f":"C995","v":14},{"$f":"D995","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C996,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(M363>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(N363>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(O363>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(P363>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(Q363>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(R363>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(S363>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(T363>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(U363>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(V363>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(W363>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(X363>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(Y363>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(Z363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AA363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AB363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AC363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AD363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AE363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AF363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AG363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AH363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AI363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AJ363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AK363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AL363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AM363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AN363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AO363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AP363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AQ363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AR363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AS363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AT363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AU363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AV363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AW363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AX363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AY363>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(AZ363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BA363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BB363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BC363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BD363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BE363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BF363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BG363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BH363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BI363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BJ363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BK363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BL363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BM363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BN363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BO363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BP363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BQ363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BR363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BS363>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D996)*(INP_General!$H$68:$H$217=$H996))*(BT363>0)","v":0}]
[null,null,{"$f":"MAX(C968:C996)+1","v":15},{"$f":"INDEX(lstTariffsFull,C997,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C997,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(M364>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(N364>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(O364>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(P364>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(Q364>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(R364>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(S364>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(T364>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(U364>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(V364>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(W364>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(X364>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(Y364>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(Z364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AA364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AB364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AC364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AD364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AE364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AF364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AG364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AH364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AI364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AJ364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AK364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AL364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AM364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AN364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AO364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AP364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AQ364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AR364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AS364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AT364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AU364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AV364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AW364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AX364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AY364>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(AZ364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BA364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BB364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BC364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BD364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BE364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BF364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BG364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BH364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BI364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BJ364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BK364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BL364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BM364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BN364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BO364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BP364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BQ364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BR364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BS364>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D997)*(INP_General!$H$68:$H$217=$H997))*(BT364>0)","v":0}]
[null,null,{"$f":"MAX(C968:C998)+1","v":16},{"$f":"INDEX(lstTariffsFull,C999,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C999,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(M366>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(N366>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(O366>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(P366>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(Q366>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(R366>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(S366>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(T366>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(U366>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(V366>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(W366>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(X366>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(Y366>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(Z366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AA366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AB366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AC366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AD366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AE366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AF366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AG366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AH366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AI366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AJ366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AK366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AL366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AM366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AN366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AO366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AP366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AQ366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AR366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AS366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AT366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AU366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AV366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AW366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AX366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AY366>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(AZ366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BA366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BB366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BC366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BD366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BE366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BF366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BG366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BH366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BI366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BJ366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BK366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BL366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BM366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BN366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BO366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BP366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BQ366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BR366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BS366>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D999)*(INP_General!$H$68:$H$217=$H999))*(BT366>0)","v":0}]
[null,null,{"$f":"C999","v":16},{"$f":"D999","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1000,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(M367>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(N367>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(O367>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(P367>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(Q367>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(R367>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(S367>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(T367>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(U367>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(V367>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(W367>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(X367>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(Y367>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(Z367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AA367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AB367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AC367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AD367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AE367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AF367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AG367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AH367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AI367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AJ367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AK367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AL367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AM367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AN367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AO367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AP367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AQ367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AR367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AS367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AT367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AU367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AV367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AW367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AX367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AY367>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(AZ367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BA367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BB367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BC367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BD367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BE367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BF367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BG367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BH367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BI367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BJ367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BK367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BL367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BM367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BN367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BO367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BP367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BQ367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BR367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BS367>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1000)*(INP_General!$H$68:$H$217=$H1000))*(BT367>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1000)+1","v":17},{"$f":"INDEX(lstTariffsFull,C1001,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1001,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(M368>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(N368>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(O368>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(P368>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(Q368>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(R368>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(S368>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(T368>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(U368>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(V368>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(W368>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(X368>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(Y368>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(Z368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AA368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AB368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AC368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AD368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AE368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AF368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AG368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AH368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AI368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AJ368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AK368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AL368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AM368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AN368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AO368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AP368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AQ368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AR368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AS368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AT368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AU368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AV368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AW368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AX368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AY368>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(AZ368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BA368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BB368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BC368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BD368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BE368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BF368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BG368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BH368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BI368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BJ368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BK368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BL368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BM368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BN368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BO368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BP368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BQ368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BR368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BS368>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1001)*(INP_General!$H$68:$H$217=$H1001))*(BT368>0)","v":0}]
[null,null,{"$f":"C1001","v":17},{"$f":"D1001","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1002,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(M369>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(N369>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(O369>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(P369>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(Q369>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(R369>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(S369>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(T369>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(U369>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(V369>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(W369>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(X369>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(Y369>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(Z369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AA369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AB369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AC369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AD369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AE369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AF369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AG369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AH369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AI369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AJ369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AK369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AL369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AM369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AN369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AO369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AP369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AQ369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AR369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AS369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AT369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AU369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AV369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AW369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AX369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AY369>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(AZ369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BA369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BB369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BC369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BD369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BE369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BF369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BG369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BH369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BI369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BJ369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BK369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BL369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BM369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BN369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BO369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BP369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BQ369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BR369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BS369>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1002)*(INP_General!$H$68:$H$217=$H1002))*(BT369>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1002)+1","v":18},{"$f":"INDEX(lstTariffsFull,C1003,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1003,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(M370>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(N370>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(O370>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(P370>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(Q370>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(R370>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(S370>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(T370>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(U370>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(V370>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(W370>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(X370>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(Y370>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(Z370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AA370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AB370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AC370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AD370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AE370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AF370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AG370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AH370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AI370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AJ370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AK370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AL370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AM370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AN370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AO370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AP370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AQ370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AR370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AS370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AT370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AU370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AV370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AW370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AX370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AY370>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(AZ370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BA370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BB370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BC370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BD370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BE370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BF370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BG370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BH370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BI370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BJ370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BK370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BL370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BM370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BN370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BO370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BP370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BQ370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BR370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BS370>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1003)*(INP_General!$H$68:$H$217=$H1003))*(BT370>0)","v":0}]
[null,null,{"$f":"C1003","v":18},{"$f":"D1003","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1004,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(M371>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(N371>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(O371>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(P371>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(Q371>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(R371>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(S371>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(T371>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(U371>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(V371>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(W371>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(X371>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(Y371>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(Z371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AA371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AB371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AC371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AD371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AE371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AF371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AG371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AH371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AI371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AJ371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AK371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AL371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AM371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AN371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AO371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AP371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AQ371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AR371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AS371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AT371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AU371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AV371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AW371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AX371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AY371>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(AZ371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BA371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BB371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BC371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BD371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BE371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BF371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BG371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BH371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BI371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BJ371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BK371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BL371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BM371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BN371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BO371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BP371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BQ371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BR371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BS371>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1004)*(INP_General!$H$68:$H$217=$H1004))*(BT371>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1004)+1","v":19},{"$f":"INDEX(lstTariffsFull,C1005,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1005,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(M372>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(N372>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(O372>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(P372>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(Q372>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(R372>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(S372>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(T372>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(U372>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(V372>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(W372>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(X372>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(Y372>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(Z372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AA372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AB372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AC372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AD372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AE372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AF372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AG372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AH372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AI372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AJ372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AK372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AL372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AM372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AN372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AO372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AP372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AQ372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AR372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AS372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AT372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AU372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AV372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AW372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AX372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AY372>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(AZ372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BA372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BB372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BC372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BD372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BE372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BF372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BG372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BH372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BI372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BJ372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BK372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BL372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BM372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BN372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BO372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BP372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BQ372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BR372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BS372>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1005)*(INP_General!$H$68:$H$217=$H1005))*(BT372>0)","v":0}]
[null,null,{"$f":"C1005","v":19},{"$f":"D1005","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1006,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(M373>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(N373>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(O373>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(P373>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(Q373>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(R373>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(S373>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(T373>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(U373>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(V373>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(W373>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(X373>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(Y373>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(Z373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AA373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AB373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AC373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AD373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AE373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AF373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AG373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AH373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AI373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AJ373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AK373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AL373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AM373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AN373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AO373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AP373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AQ373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AR373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AS373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AT373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AU373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AV373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AW373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AX373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AY373>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(AZ373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BA373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BB373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BC373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BD373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BE373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BF373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BG373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BH373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BI373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BJ373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BK373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BL373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BM373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BN373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BO373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BP373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BQ373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BR373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BS373>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1006)*(INP_General!$H$68:$H$217=$H1006))*(BT373>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1006)+1","v":20},{"$f":"INDEX(lstTariffsFull,C1007,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1007,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(M374>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(N374>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(O374>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(P374>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(Q374>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(R374>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(S374>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(T374>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(U374>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(V374>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(W374>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(X374>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(Y374>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(Z374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AA374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AB374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AC374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AD374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AE374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AF374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AG374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AH374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AI374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AJ374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AK374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AL374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AM374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AN374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AO374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AP374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AQ374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AR374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AS374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AT374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AU374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AV374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AW374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AX374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AY374>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(AZ374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BA374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BB374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BC374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BD374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BE374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BF374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BG374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BH374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BI374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BJ374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BK374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BL374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BM374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BN374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BO374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BP374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BQ374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BR374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BS374>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1007)*(INP_General!$H$68:$H$217=$H1007))*(BT374>0)","v":0}]
[null,null,{"$f":"C1007","v":20},{"$f":"D1007","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1008,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(M375>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(N375>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(O375>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(P375>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(Q375>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(R375>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(S375>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(T375>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(U375>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(V375>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(W375>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(X375>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(Y375>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(Z375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AA375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AB375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AC375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AD375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AE375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AF375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AG375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AH375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AI375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AJ375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AK375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AL375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AM375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AN375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AO375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AP375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AQ375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AR375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AS375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AT375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AU375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AV375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AW375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AX375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AY375>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(AZ375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BA375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BB375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BC375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BD375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BE375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BF375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BG375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BH375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BI375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BJ375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BK375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BL375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BM375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BN375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BO375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BP375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BQ375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BR375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BS375>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1008)*(INP_General!$H$68:$H$217=$H1008))*(BT375>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1008)+1","v":21},{"$f":"INDEX(lstTariffsFull,C1009,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1009,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(M376>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(N376>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(O376>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(P376>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(Q376>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(R376>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(S376>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(T376>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(U376>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(V376>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(W376>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(X376>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(Y376>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(Z376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AA376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AB376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AC376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AD376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AE376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AF376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AG376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AH376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AI376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AJ376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AK376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AL376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AM376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AN376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AO376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AP376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AQ376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AR376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AS376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AT376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AU376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AV376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AW376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AX376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AY376>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(AZ376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BA376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BB376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BC376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BD376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BE376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BF376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BG376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BH376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BI376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BJ376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BK376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BL376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BM376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BN376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BO376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BP376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BQ376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BR376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BS376>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1009)*(INP_General!$H$68:$H$217=$H1009))*(BT376>0)","v":0}]
[null,null,{"$f":"C1009","v":21},{"$f":"D1009","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1010,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(M377>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(N377>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(O377>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(P377>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(Q377>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(R377>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(S377>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(T377>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(U377>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(V377>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(W377>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(X377>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(Y377>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(Z377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AA377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AB377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AC377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AD377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AE377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AF377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AG377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AH377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AI377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AJ377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AK377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AL377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AM377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AN377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AO377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AP377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AQ377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AR377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AS377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AT377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AU377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AV377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AW377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AX377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AY377>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(AZ377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BA377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BB377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BC377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BD377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BE377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BF377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BG377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BH377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BI377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BJ377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BK377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BL377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BM377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BN377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BO377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BP377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BQ377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BR377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BS377>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1010)*(INP_General!$H$68:$H$217=$H1010))*(BT377>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1010)+1","v":22},{"$f":"INDEX(lstTariffsFull,C1011,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1011,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(M378>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(N378>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(O378>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(P378>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(Q378>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(R378>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(S378>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(T378>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(U378>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(V378>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(W378>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(X378>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(Y378>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(Z378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AA378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AB378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AC378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AD378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AE378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AF378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AG378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AH378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AI378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AJ378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AK378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AL378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AM378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AN378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AO378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AP378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AQ378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AR378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AS378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AT378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AU378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AV378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AW378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AX378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AY378>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(AZ378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BA378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BB378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BC378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BD378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BE378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BF378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BG378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BH378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BI378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BJ378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BK378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BL378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BM378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BN378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BO378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BP378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BQ378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BR378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BS378>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1011)*(INP_General!$H$68:$H$217=$H1011))*(BT378>0)","v":0}]
[null,null,{"$f":"C1011","v":22},{"$f":"D1011","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1012,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(M379>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(N379>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(O379>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(P379>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(Q379>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(R379>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(S379>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(T379>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(U379>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(V379>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(W379>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(X379>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(Y379>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(Z379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AA379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AB379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AC379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AD379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AE379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AF379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AG379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AH379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AI379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AJ379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AK379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AL379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AM379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AN379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AO379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AP379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AQ379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AR379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AS379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AT379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AU379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AV379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AW379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AX379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AY379>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(AZ379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BA379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BB379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BC379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BD379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BE379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BF379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BG379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BH379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BI379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BJ379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BK379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BL379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BM379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BN379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BO379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BP379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BQ379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BR379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BS379>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1012)*(INP_General!$H$68:$H$217=$H1012))*(BT379>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1012)+1","v":23},{"$f":"INDEX(lstTariffsFull,C1013,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1013,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(M380>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(N380>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(O380>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(P380>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(Q380>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(R380>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(S380>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(T380>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(U380>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(V380>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(W380>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(X380>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(Y380>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(Z380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AA380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AB380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AC380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AD380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AE380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AF380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AG380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AH380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AI380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AJ380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AK380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AL380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AM380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AN380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AO380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AP380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AQ380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AR380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AS380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AT380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AU380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AV380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AW380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AX380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AY380>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(AZ380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BA380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BB380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BC380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BD380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BE380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BF380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BG380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BH380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BI380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BJ380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BK380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BL380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BM380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BN380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BO380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BP380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BQ380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BR380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BS380>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1013)*(INP_General!$H$68:$H$217=$H1013))*(BT380>0)","v":0}]
[null,null,{"$f":"C1013","v":23},{"$f":"D1013","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1014,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(M381>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(N381>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(O381>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(P381>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(Q381>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(R381>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(S381>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(T381>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(U381>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(V381>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(W381>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(X381>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(Y381>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(Z381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AA381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AB381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AC381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AD381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AE381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AF381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AG381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AH381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AI381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AJ381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AK381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AL381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AM381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AN381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AO381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AP381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AQ381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AR381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AS381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AT381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AU381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AV381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AW381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AX381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AY381>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(AZ381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BA381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BB381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BC381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BD381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BE381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BF381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BG381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BH381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BI381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BJ381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BK381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BL381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BM381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BN381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BO381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BP381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BQ381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BR381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BS381>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1014)*(INP_General!$H$68:$H$217=$H1014))*(BT381>0)","v":0}]
[null,null,{"$f":"C1015","v":24},{"$f":"D1015","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1016,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(M383>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(N383>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(O383>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(P383>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(Q383>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(R383>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(S383>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(T383>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(U383>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(V383>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(W383>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(X383>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(Y383>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(Z383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AA383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AB383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AC383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AD383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AE383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AF383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AG383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AH383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AI383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AJ383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AK383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AL383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AM383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AN383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AO383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AP383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AQ383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AR383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AS383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AT383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AU383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AV383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AW383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AX383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AY383>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(AZ383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BA383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BB383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BC383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BD383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BE383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BF383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BG383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BH383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BI383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BJ383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BK383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BL383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BM383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BN383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BO383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BP383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BQ383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BR383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BS383>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1016)*(INP_General!$H$68:$H$217=$H1016))*(BT383>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1016)+1","v":25},{"$f":"INDEX(lstTariffsFull,C1017,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1017,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(M384>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(N384>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(O384>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(P384>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(Q384>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(R384>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(S384>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(T384>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(U384>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(V384>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(W384>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(X384>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(Y384>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(Z384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AA384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AB384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AC384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AD384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AE384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AF384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AG384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AH384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AI384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AJ384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AK384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AL384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AM384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AN384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AO384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AP384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AQ384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AR384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AS384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AT384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AU384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AV384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AW384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AX384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AY384>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(AZ384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BA384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BB384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BC384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BD384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BE384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BF384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BG384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BH384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BI384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BJ384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BK384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BL384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BM384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BN384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BO384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BP384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BQ384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BR384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BS384>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1017)*(INP_General!$H$68:$H$217=$H1017))*(BT384>0)","v":0}]
[null,null,{"$f":"C1017","v":25},{"$f":"D1017","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1018,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(M385>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(N385>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(O385>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(P385>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(Q385>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(R385>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(S385>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(T385>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(U385>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(V385>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(W385>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(X385>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(Y385>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(Z385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AA385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AB385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AC385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AD385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AE385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AF385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AG385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AH385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AI385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AJ385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AK385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AL385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AM385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AN385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AO385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AP385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AQ385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AR385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AS385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AT385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AU385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AV385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AW385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AX385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AY385>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(AZ385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BA385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BB385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BC385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BD385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BE385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BF385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BG385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BH385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BI385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BJ385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BK385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BL385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BM385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BN385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BO385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BP385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BQ385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BR385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BS385>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1018)*(INP_General!$H$68:$H$217=$H1018))*(BT385>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1018)+1","v":26},{"$f":"INDEX(lstTariffsFull,C1019,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1019,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(M386>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(N386>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(O386>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(P386>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(Q386>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(R386>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(S386>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(T386>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(U386>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(V386>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(W386>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(X386>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(Y386>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(Z386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AA386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AB386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AC386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AD386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AE386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AF386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AG386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AH386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AI386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AJ386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AK386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AL386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AM386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AN386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AO386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AP386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AQ386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AR386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AS386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AT386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AU386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AV386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AW386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AX386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AY386>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(AZ386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BA386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BB386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BC386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BD386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BE386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BF386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BG386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BH386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BI386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BJ386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BK386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BL386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BM386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BN386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BO386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BP386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BQ386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BR386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BS386>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1019)*(INP_General!$H$68:$H$217=$H1019))*(BT386>0)","v":0}]
[null,null,{"$f":"C1019","v":26},{"$f":"D1019","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1020,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(M387>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(N387>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(O387>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(P387>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(Q387>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(R387>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(S387>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(T387>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(U387>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(V387>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(W387>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(X387>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(Y387>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(Z387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AA387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AB387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AC387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AD387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AE387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AF387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AG387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AH387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AI387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AJ387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AK387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AL387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AM387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AN387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AO387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AP387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AQ387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AR387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AS387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AT387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AU387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AV387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AW387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AX387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AY387>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(AZ387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BA387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BB387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BC387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BD387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BE387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BF387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BG387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BH387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BI387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BJ387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BK387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BL387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BM387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BN387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BO387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BP387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BQ387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BR387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BS387>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1020)*(INP_General!$H$68:$H$217=$H1020))*(BT387>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1020)+1","v":27},{"$f":"INDEX(lstTariffsFull,C1021,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1021,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(M388>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(N388>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(O388>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(P388>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(Q388>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(R388>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(S388>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(T388>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(U388>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(V388>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(W388>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(X388>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(Y388>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(Z388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AA388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AB388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AC388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AD388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AE388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AF388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AG388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AH388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AI388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AJ388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AK388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AL388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AM388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AN388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AO388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AP388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AQ388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AR388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AS388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AT388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AU388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AV388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AW388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AX388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AY388>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(AZ388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BA388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BB388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BC388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BD388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BE388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BF388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BG388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BH388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BI388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BJ388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BK388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BL388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BM388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BN388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BO388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BP388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BQ388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BR388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BS388>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1021)*(INP_General!$H$68:$H$217=$H1021))*(BT388>0)","v":0}]
[null,null,{"$f":"C1021","v":27},{"$f":"D1021","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1022,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(M389>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(N389>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(O389>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(P389>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(Q389>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(R389>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(S389>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(T389>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(U389>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(V389>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(W389>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(X389>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(Y389>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(Z389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AA389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AB389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AC389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AD389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AE389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AF389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AG389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AH389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AI389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AJ389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AK389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AL389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AM389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AN389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AO389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AP389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AQ389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AR389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AS389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AT389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AU389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AV389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AW389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AX389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AY389>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(AZ389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BA389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BB389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BC389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BD389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BE389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BF389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BG389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BH389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BI389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BJ389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BK389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BL389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BM389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BN389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BO389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BP389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BQ389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BR389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BS389>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1022)*(INP_General!$H$68:$H$217=$H1022))*(BT389>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1022)+1","v":28},{"$f":"INDEX(lstTariffsFull,C1023,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1023,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(M390>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(N390>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(O390>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(P390>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(Q390>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(R390>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(S390>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(T390>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(U390>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(V390>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(W390>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(X390>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(Y390>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(Z390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AA390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AB390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AC390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AD390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AE390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AF390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AG390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AH390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AI390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AJ390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AK390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AL390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AM390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AN390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AO390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AP390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AQ390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AR390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AS390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AT390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AU390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AV390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AW390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AX390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AY390>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(AZ390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BA390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BB390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BC390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BD390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BE390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BF390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BG390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BH390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BI390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BJ390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BK390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BL390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BM390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BN390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BO390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BP390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BQ390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BR390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BS390>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1023)*(INP_General!$H$68:$H$217=$H1023))*(BT390>0)","v":0}]
[null,null,{"$f":"C1023","v":28},{"$f":"D1023","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1024,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(M391>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(N391>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(O391>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(P391>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(Q391>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(R391>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(S391>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(T391>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(U391>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(V391>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(W391>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(X391>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(Y391>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(Z391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AA391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AB391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AC391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AD391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AE391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AF391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AG391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AH391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AI391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AJ391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AK391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AL391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AM391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AN391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AO391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AP391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AQ391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AR391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AS391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AT391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AU391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AV391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AW391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AX391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AY391>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(AZ391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BA391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BB391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BC391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BD391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BE391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BF391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BG391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BH391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BI391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BJ391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BK391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BL391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BM391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BN391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BO391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BP391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BQ391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BR391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BS391>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1024)*(INP_General!$H$68:$H$217=$H1024))*(BT391>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1024)+1","v":29},{"$f":"INDEX(lstTariffsFull,C1025,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1025,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(M392>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(N392>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(O392>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(P392>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(Q392>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(R392>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(S392>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(T392>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(U392>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(V392>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(W392>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(X392>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(Y392>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(Z392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AA392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AB392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AC392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AD392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AE392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AF392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AG392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AH392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AI392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AJ392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AK392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AL392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AM392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AN392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AO392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AP392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AQ392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AR392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AS392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AT392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AU392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AV392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AW392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AX392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AY392>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(AZ392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BA392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BB392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BC392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BD392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BE392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BF392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BG392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BH392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BI392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BJ392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BK392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BL392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BM392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BN392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BO392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BP392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BQ392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BR392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BS392>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1025)*(INP_General!$H$68:$H$217=$H1025))*(BT392>0)","v":0}]
[null,null,{"$f":"C1025","v":29},{"$f":"D1025","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1026,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(M393>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(N393>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(O393>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(P393>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(Q393>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(R393>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(S393>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(T393>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(U393>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(V393>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(W393>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(X393>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(Y393>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(Z393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AA393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AB393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AC393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AD393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AE393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AF393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AG393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AH393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AI393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AJ393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AK393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AL393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AM393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AN393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AO393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AP393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AQ393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AR393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AS393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AT393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AU393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AV393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AW393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AX393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AY393>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(AZ393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BA393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BB393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BC393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BD393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BE393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BF393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BG393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BH393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BI393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BJ393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BK393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BL393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BM393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BN393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BO393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BP393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BQ393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BR393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BS393>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1026)*(INP_General!$H$68:$H$217=$H1026))*(BT393>0)","v":0}]
[null,null,{"$f":"MAX(C968:C1026)+1","v":30},{"$f":"INDEX(lstTariffsFull,C1027,1)","v":0},null,"#",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1027,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(M394>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(N394>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(O394>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(P394>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(Q394>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(R394>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(S394>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(T394>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(U394>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(V394>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(W394>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(X394>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(Y394>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(Z394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AA394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AB394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AC394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AD394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AE394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AF394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AG394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AH394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AI394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AJ394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AK394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AL394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AM394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AN394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AO394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AP394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AQ394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AR394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AS394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AT394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AU394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AV394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AW394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AX394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AY394>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(AZ394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BA394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BB394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BC394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BD394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BE394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BF394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BG394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BH394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BI394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BJ394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BK394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BL394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BM394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BN394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BO394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BP394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BQ394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BR394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BS394>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1027)*(INP_General!$H$68:$H$217=$H1027))*(BT394>0)","v":0}]
[null,null,{"$f":"C1027","v":30},{"$f":"D1027","v":0},null,"#",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,C1028,1)","v":0},null,0,null,{"$f":"SUM(INP_General!$M$68:M$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(M395>0)","v":0},{"$f":"SUM(INP_General!$M$68:N$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(N395>0)","v":0},{"$f":"SUM(INP_General!$M$68:O$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(O395>0)","v":0},{"$f":"SUM(INP_General!$M$68:P$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(P395>0)","v":0},{"$f":"SUM(INP_General!$M$68:Q$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(Q395>0)","v":0},{"$f":"SUM(INP_General!$M$68:R$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(R395>0)","v":0},{"$f":"SUM(INP_General!$M$68:S$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(S395>0)","v":0},{"$f":"SUM(INP_General!$M$68:T$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(T395>0)","v":0},{"$f":"SUM(INP_General!$M$68:U$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(U395>0)","v":0},{"$f":"SUM(INP_General!$M$68:V$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(V395>0)","v":0},{"$f":"SUM(INP_General!$M$68:W$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(W395>0)","v":0},{"$f":"SUM(INP_General!$M$68:X$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(X395>0)","v":0},{"$f":"SUM(INP_General!$M$68:Y$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(Y395>0)","v":0},{"$f":"SUM(INP_General!$M$68:Z$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(Z395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AA$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AA395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AB$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AB395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AC$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AC395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AD$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AD395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AE$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AE395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AF$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AF395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AG$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AG395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AH$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AH395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AI$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AI395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AJ$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AJ395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AK$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AK395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AL$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AL395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AM$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AM395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AN$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AN395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AO$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AO395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AP$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AP395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AQ$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AQ395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AR$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AR395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AS$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AS395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AT$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AT395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AU$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AU395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AV$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AV395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AW$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AW395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AX$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AX395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AY$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AY395>0)","v":0},{"$f":"SUM(INP_General!$M$68:AZ$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(AZ395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BA$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BA395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BB$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BB395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BC$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BC395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BD$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BD395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BE$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BE395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BF$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BF395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BG$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BG395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BH$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BH395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BI$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BI395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BJ$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BJ395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BK$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BK395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BL$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BL395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BM$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BM395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BN$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BN395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BO$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BO395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BP$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BP395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BQ$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BQ395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BR$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BR395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BS$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BS395>0)","v":0},{"$f":"SUM(INP_General!$M$68:BT$217*(INP_General!$G$68:$G$217=$D1028)*(INP_General!$H$68:$H$217=$H1028))*(BT395>0)","v":0}]
[]
[null,null,null,"FIXED TARIFF - PRE-SENSITIVITY"]
[]
[null,null,{"$f":"C1032","v":1},{"$f":"D1032","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1032","v":0},null,0,null,{"$f":"M970*M$7*$I1033/10^3","v":0},0,{"$f":"O970*O$7*$I1033/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1033)+1","v":2},{"$f":"INDEX(lstTariffsFull,C1034,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1034,1)","v":0},null,0,null,{"$f":"M971*M$7*$I1034/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1034","v":2},{"$f":"D1034","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1034","v":0},null,0,null,{"$f":"M972*M$7*$I1035/10^3","v":0},0,{"$f":"O972*O$7*$I1035/10^3","v":0},{"$f":"P972*P$7*$I1035/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1035)+1","v":3},{"$f":"INDEX(lstTariffsFull,C1036,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1036,1)","v":0},null,0,null,{"$f":"M973*M$7*$I1036/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1036","v":3},{"$f":"D1036","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1036","v":0},null,0,null,{"$f":"M974*M$7*$I1037/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1037)+1","v":4},{"$f":"INDEX(lstTariffsFull,C1038,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1038,1)","v":0},null,0,null,{"$f":"M975*M$7*$I1038/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1038","v":4},{"$f":"D1038","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1038","v":0},null,0,null,{"$f":"M976*M$7*$I1039/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1039)+1","v":5},{"$f":"INDEX(lstTariffsFull,C1040,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1040,1)","v":0},null,0,null,{"$f":"M977*M$7*$I1040/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1040","v":5},{"$f":"D1040","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1040","v":0},null,0,null,{"$f":"M978*M$7*$I1041/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1041)+1","v":6},{"$f":"INDEX(lstTariffsFull,C1042,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1042,1)","v":0},null,0,null,{"$f":"M979*M$7*$I1042/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1042","v":6},{"$f":"D1042","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1042","v":0},null,0,null,{"$f":"M980*M$7*$I1043/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1043)+1","v":7},{"$f":"INDEX(lstTariffsFull,C1044,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1044,1)","v":0},null,0,null,{"$f":"M981*M$7*$I1044/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1044","v":7},{"$f":"D1044","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1044","v":0},null,0,null,{"$f":"M982*M$7*$I1045/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1045)+1","v":8},{"$f":"INDEX(lstTariffsFull,C1046,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1046,1)","v":0},null,0,null,{"$f":"M983*M$7*$I1046/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1046","v":8},{"$f":"D1046","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1046","v":0},null,0,null,{"$f":"M984*M$7*$I1047/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1047)+1","v":9},{"$f":"INDEX(lstTariffsFull,C1048,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1048,1)","v":0},null,0,null,{"$f":"M985*M$7*$I1048/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1048","v":9},{"$f":"D1048","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1048","v":0},null,0,null,{"$f":"M986*M$7*$I1049/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1049)+1","v":10},{"$f":"INDEX(lstTariffsFull,C1050,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1050,1)","v":0},null,0,null,{"$f":"M987*M$7*$I1050/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1050","v":10},{"$f":"D1050","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1050","v":0},null,0,null,{"$f":"M988*M$7*$I1051/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1051)+1","v":11},{"$f":"INDEX(lstTariffsFull,C1052,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1052,1)","v":0},null,0,null,{"$f":"M989*M$7*$I1052/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1052","v":11},{"$f":"D1052","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1052","v":0},null,0,null,{"$f":"M990*M$7*$I1053/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1053)+1","v":12},{"$f":"INDEX(lstTariffsFull,C1054,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1054,1)","v":0},null,0,null,{"$f":"M991*M$7*$I1054/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1054","v":12},{"$f":"D1054","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1054","v":0},null,0,null,{"$f":"M992*M$7*$I1055/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1055)+1","v":13},{"$f":"INDEX(lstTariffsFull,C1056,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1056,1)","v":0},null,0,null,{"$f":"M993*M$7*$I1056/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1056","v":13},{"$f":"D1056","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1056","v":0},null,0,null,{"$f":"M994*M$7*$I1057/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1057)+1","v":14},{"$f":"INDEX(lstTariffsFull,C1058,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1058,1)","v":0},null,0,null,{"$f":"M995*M$7*$I1058/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1058","v":14},{"$f":"D1058","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1058","v":0},null,0,null,{"$f":"M996*M$7*$I1059/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1059)+1","v":15},{"$f":"INDEX(lstTariffsFull,C1060,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1060,1)","v":0},null,0,null,{"$f":"M997*M$7*$I1060/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1060","v":15},{"$f":"D1060","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1060","v":0},null,0,null,{"$f":"M998*M$7*$I1061/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1061)+1","v":16},{"$f":"INDEX(lstTariffsFull,C1062,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1062,1)","v":0},null,0,null,{"$f":"M999*M$7*$I1062/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1062","v":16},{"$f":"D1062","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1062","v":0},null,0,null,{"$f":"M1000*M$7*$I1063/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1063)+1","v":17},{"$f":"INDEX(lstTariffsFull,C1064,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1064,1)","v":0},null,0,null,{"$f":"M1001*M$7*$I1064/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1064","v":17},{"$f":"D1064","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1064","v":0},null,0,null,{"$f":"M1002*M$7*$I1065/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1065)+1","v":18},{"$f":"INDEX(lstTariffsFull,C1066,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1066,1)","v":0},null,0,null,{"$f":"M1003*M$7*$I1066/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1066","v":18},{"$f":"D1066","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1066","v":0},null,0,null,{"$f":"M1004*M$7*$I1067/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1067)+1","v":19},{"$f":"INDEX(lstTariffsFull,C1068,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1068,1)","v":0},null,0,null,{"$f":"M1005*M$7*$I1068/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1068","v":19},{"$f":"D1068","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1068","v":0},null,0,null,{"$f":"M1006*M$7*$I1069/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1069)+1","v":20},{"$f":"INDEX(lstTariffsFull,C1070,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1070,1)","v":0},null,0,null,{"$f":"M1007*M$7*$I1070/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1070","v":20},{"$f":"D1070","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1070","v":0},null,0,null,{"$f":"M1008*M$7*$I1071/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1071)+1","v":21},{"$f":"INDEX(lstTariffsFull,C1072,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1072,1)","v":0},null,0,null,{"$f":"M1009*M$7*$I1072/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1072","v":21},{"$f":"D1072","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1072","v":0},null,0,null,{"$f":"M1010*M$7*$I1073/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1073)+1","v":22},{"$f":"INDEX(lstTariffsFull,C1074,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1074,1)","v":0},null,0,null,{"$f":"M1011*M$7*$I1074/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1074","v":22},{"$f":"D1074","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1074","v":0},null,0,null,{"$f":"M1012*M$7*$I1075/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1075)+1","v":23},{"$f":"INDEX(lstTariffsFull,C1076,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1076,1)","v":0},null,0,null,{"$f":"M1013*M$7*$I1076/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1076","v":23},{"$f":"D1076","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1076","v":0},null,0,null,{"$f":"M1014*M$7*$I1077/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1077)+1","v":24},{"$f":"INDEX(lstTariffsFull,C1078,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1078,1)","v":0},null,0,null,{"$f":"M1015*M$7*$I1078/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1078","v":24},{"$f":"D1078","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1078","v":0},null,0,null,{"$f":"M1016*M$7*$I1079/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1079)+1","v":25},{"$f":"INDEX(lstTariffsFull,C1080,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1080,1)","v":0},null,0,null,{"$f":"M1017*M$7*$I1080/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1080","v":25},{"$f":"D1080","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1080","v":0},null,0,null,{"$f":"M1018*M$7*$I1081/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1081)+1","v":26},{"$f":"INDEX(lstTariffsFull,C1082,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1082,1)","v":0},null,0,null,{"$f":"M1019*M$7*$I1082/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1082","v":26},{"$f":"D1082","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1082","v":0},null,0,null,{"$f":"M1020*M$7*$I1083/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1083)+1","v":27},{"$f":"INDEX(lstTariffsFull,C1084,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1084,1)","v":0},null,0,null,{"$f":"M1021*M$7*$I1084/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1084","v":27},{"$f":"D1084","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1084","v":0},null,0,null,{"$f":"M1022*M$7*$I1085/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1085)+1","v":28},{"$f":"INDEX(lstTariffsFull,C1086,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1086,1)","v":0},null,0,null,{"$f":"M1023*M$7*$I1086/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1086","v":28},{"$f":"D1086","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1086","v":0},null,0,null,{"$f":"M1024*M$7*$I1087/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1087)+1","v":29},{"$f":"INDEX(lstTariffsFull,C1088,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1088,1)","v":0},null,0,null,{"$f":"M1025*M$7*$I1088/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1088","v":29},{"$f":"D1088","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1088","v":0},null,0,null,{"$f":"M1026*M$7*$I1089/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C1031:C1089)+1","v":30},{"$f":"INDEX(lstTariffsFull,C1090,1)","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(INP_EnergyTypes!$H$59:$H$88,C1090,1)","v":0},null,0,null,{"$f":"M1027*M$7*$I1090/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1090","v":30},{"$f":"D1090","v":0},"£000","Real",null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"I1090","v":0},null,0,null,{"$f":"M1028*M$7*$I1091/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FIXED TARIFF - AFTER SENSITIVITY"]
[]
[null,null,{"$f":"MAX($C$1094:C1094)+1","v":1},{"$f":"INDEX(lstTariffsFull,C1095,1)","v":0},"£000","Real",{"$f":"I1032*(1+I1095)*(K1095<>0)","v":0},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1095,1)","v":0},null,{"$f":"IFERROR(AVERAGEIF(M1095:BT1095,\"<>0\"),0)","v":0},null,{"$f":"M1032*(1+$I1095)","v":0},{"$f":"N1032*(1+$I1095)","v":0},0,0,{"$f":"Q1032*(1+$I1095)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1095","v":1},{"$f":"D1095","v":0},"£000","Real",{"$f":"I1033*(1+I1096)*(K1096<>0)","v":0},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1096,1)","v":0},null,0,null,{"$f":"M1033*(1+$I1096)","v":0},{"$f":"N1033*(1+$I1096)","v":0},{"$f":"O1033*(1+$I1096)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1096)+1","v":2},{"$f":"INDEX(lstTariffsFull,C1097,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1097,1)","v":0},null,0,null,{"$f":"M1034*(1+$I1097)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1097","v":2},{"$f":"D1097","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1098,1)","v":0},null,0,null,{"$f":"M1035*(1+$I1098)","v":0},{"$f":"N1035*(1+$I1098)","v":0},{"$f":"O1035*(1+$I1098)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1098)+1","v":3},{"$f":"INDEX(lstTariffsFull,C1099,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1099,1)","v":0},null,0,null,{"$f":"M1036*(1+$I1099)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1099","v":3},{"$f":"D1099","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1100,1)","v":0},null,0,null,{"$f":"M1037*(1+$I1100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1100)+1","v":4},{"$f":"INDEX(lstTariffsFull,C1101,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1101,1)","v":0},null,0,null,{"$f":"M1038*(1+$I1101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1101","v":4},{"$f":"D1101","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1102,1)","v":0},null,0,null,{"$f":"M1039*(1+$I1102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1102)+1","v":5},{"$f":"INDEX(lstTariffsFull,C1103,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1103,1)","v":0},null,0,null,{"$f":"M1040*(1+$I1103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1103","v":5},{"$f":"D1103","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1104,1)","v":0},null,0,null,{"$f":"M1041*(1+$I1104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1104)+1","v":6},{"$f":"INDEX(lstTariffsFull,C1105,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1105,1)","v":0},null,0,null,{"$f":"M1042*(1+$I1105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1105","v":6},{"$f":"D1105","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1106,1)","v":0},null,0,null,{"$f":"M1043*(1+$I1106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1106)+1","v":7},{"$f":"INDEX(lstTariffsFull,C1107,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1107,1)","v":0},null,0,null,{"$f":"M1044*(1+$I1107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1107","v":7},{"$f":"D1107","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1108,1)","v":0},null,0,null,{"$f":"M1045*(1+$I1108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1108)+1","v":8},{"$f":"INDEX(lstTariffsFull,C1109,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1109,1)","v":0},null,0,null,{"$f":"M1046*(1+$I1109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1109","v":8},{"$f":"D1109","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1110,1)","v":0},null,0,null,{"$f":"M1047*(1+$I1110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1110)+1","v":9},{"$f":"INDEX(lstTariffsFull,C1111,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1111,1)","v":0},null,0,null,{"$f":"M1048*(1+$I1111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1111","v":9},{"$f":"D1111","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1112,1)","v":0},null,0,null,{"$f":"M1049*(1+$I1112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1112)+1","v":10},{"$f":"INDEX(lstTariffsFull,C1113,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1113,1)","v":0},null,0,null,{"$f":"M1050*(1+$I1113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1113","v":10},{"$f":"D1113","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1114,1)","v":0},null,0,null,{"$f":"M1051*(1+$I1114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1114)+1","v":11},{"$f":"INDEX(lstTariffsFull,C1115,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1115,1)","v":0},null,0,null,{"$f":"M1052*(1+$I1115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1115","v":11},{"$f":"D1115","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1116,1)","v":0},null,0,null,{"$f":"M1053*(1+$I1116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1116)+1","v":12},{"$f":"INDEX(lstTariffsFull,C1117,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1117,1)","v":0},null,0,null,{"$f":"M1054*(1+$I1117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1117","v":12},{"$f":"D1117","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1118,1)","v":0},null,0,null,{"$f":"M1055*(1+$I1118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1118)+1","v":13},{"$f":"INDEX(lstTariffsFull,C1119,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1119,1)","v":0},null,0,null,{"$f":"M1056*(1+$I1119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1119","v":13},{"$f":"D1119","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1120,1)","v":0},null,0,null,{"$f":"M1057*(1+$I1120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1120)+1","v":14},{"$f":"INDEX(lstTariffsFull,C1121,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1121,1)","v":0},null,0,null,{"$f":"M1058*(1+$I1121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1121","v":14},{"$f":"D1121","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1122,1)","v":0},null,0,null,{"$f":"M1059*(1+$I1122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1122)+1","v":15},{"$f":"INDEX(lstTariffsFull,C1123,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1123,1)","v":0},null,0,null,{"$f":"M1060*(1+$I1123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1123","v":15},{"$f":"D1123","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1124,1)","v":0},null,0,null,{"$f":"M1061*(1+$I1124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1124)+1","v":16},{"$f":"INDEX(lstTariffsFull,C1125,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1125,1)","v":0},null,0,null,{"$f":"M1062*(1+$I1125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1125","v":16},{"$f":"D1125","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1126,1)","v":0},null,0,null,{"$f":"M1063*(1+$I1126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1126)+1","v":17},{"$f":"INDEX(lstTariffsFull,C1127,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1127,1)","v":0},null,0,null,{"$f":"M1064*(1+$I1127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1127","v":17},{"$f":"D1127","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1128,1)","v":0},null,0,null,{"$f":"M1065*(1+$I1128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1128)+1","v":18},{"$f":"INDEX(lstTariffsFull,C1129,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1129,1)","v":0},null,0,null,{"$f":"M1066*(1+$I1129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1129","v":18},{"$f":"D1129","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1130,1)","v":0},null,0,null,{"$f":"M1067*(1+$I1130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1130)+1","v":19},{"$f":"INDEX(lstTariffsFull,C1131,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1131,1)","v":0},null,0,null,{"$f":"M1068*(1+$I1131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1131","v":19},{"$f":"D1131","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1132,1)","v":0},null,0,null,{"$f":"M1069*(1+$I1132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1132)+1","v":20},{"$f":"INDEX(lstTariffsFull,C1133,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1133,1)","v":0},null,0,null,{"$f":"M1070*(1+$I1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1133","v":20},{"$f":"D1133","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1134,1)","v":0},null,0,null,{"$f":"M1071*(1+$I1134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1134)+1","v":21},{"$f":"INDEX(lstTariffsFull,C1135,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1135,1)","v":0},null,0,null,{"$f":"M1072*(1+$I1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1135","v":21},{"$f":"D1135","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1136,1)","v":0},null,0,null,{"$f":"M1073*(1+$I1136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1136)+1","v":22},{"$f":"INDEX(lstTariffsFull,C1137,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1137,1)","v":0},null,0,null,{"$f":"M1074*(1+$I1137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1137","v":22},{"$f":"D1137","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1138,1)","v":0},null,0,null,{"$f":"M1075*(1+$I1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1138)+1","v":23},{"$f":"INDEX(lstTariffsFull,C1139,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1139,1)","v":0},null,0,null,{"$f":"M1076*(1+$I1139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1139","v":23},{"$f":"D1139","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1140,1)","v":0},null,0,null,{"$f":"M1077*(1+$I1140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1140)+1","v":24},{"$f":"INDEX(lstTariffsFull,C1141,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1141,1)","v":0},null,0,null,{"$f":"M1078*(1+$I1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1141","v":24},{"$f":"D1141","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1142,1)","v":0},null,0,null,{"$f":"M1079*(1+$I1142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1142)+1","v":25},{"$f":"INDEX(lstTariffsFull,C1143,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1143,1)","v":0},null,0,null,{"$f":"M1080*(1+$I1143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1143","v":25},{"$f":"D1143","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1144,1)","v":0},null,0,null,{"$f":"M1081*(1+$I1144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1144)+1","v":26},{"$f":"INDEX(lstTariffsFull,C1145,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1145,1)","v":0},null,0,null,{"$f":"M1082*(1+$I1145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1145","v":26},{"$f":"D1145","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1146,1)","v":0},null,0,null,{"$f":"M1083*(1+$I1146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1146)+1","v":27},{"$f":"INDEX(lstTariffsFull,C1147,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1147,1)","v":0},null,0,null,{"$f":"M1084*(1+$I1147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1147","v":27},{"$f":"D1147","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1148,1)","v":0},null,0,null,{"$f":"M1085*(1+$I1148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1148)+1","v":28},{"$f":"INDEX(lstTariffsFull,C1149,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1149,1)","v":0},null,0,null,{"$f":"M1086*(1+$I1149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1149","v":28},{"$f":"D1149","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1150,1)","v":0},null,0,null,{"$f":"M1087*(1+$I1150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1150)+1","v":29},{"$f":"INDEX(lstTariffsFull,C1151,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1151,1)","v":0},null,0,null,{"$f":"M1088*(1+$I1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1151","v":29},{"$f":"D1151","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1152,1)","v":0},null,0,null,{"$f":"M1089*(1+$I1152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX($C$1094:C1152)+1","v":30},{"$f":"INDEX(lstTariffsFull,C1153,1)","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1153,1)","v":0},null,0,null,{"$f":"M1090*(1+$I1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1153","v":30},{"$f":"D1153","v":0},"£000","Real",0,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"INDEX(SYS_Sensitivity!$G$84:$G$113,C1154,1)","v":0},null,0,null,{"$f":"M1091*(1+$I1154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B1156)+1","v":3},null,"END OF SHEET"]

{"sheet":"CALC_EBalance","index":18,"n_rows":1054,"n_cols":72,"rows_kept":1054,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,null,null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CALC_EBalance"},null,null,null,"Sheet Warnings:",null,null,{"$f":"SUM(J905:J907)","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"ENERGY SUPPLY"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},{"$f":"INDEX(lstPlant,C12,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G14,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F13+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C12,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G14","v":"Energy output-0"},{"$f":"D12&\"-\"&G14","v":"0-0"},{"$f":"D12&\"-\"&SYS_Admin!$G$686&\"-\"&F14","v":"0-Energy output-1"},{"$f":"D12&\"-\"&C14","v":"0-0"},null,{"$f":"INP_EBalance!M407","v":0},{"$f":"INP_EBalance!N407","v":0},{"$f":"INP_EBalance!O407","v":0},{"$f":"INP_EBalance!P407","v":0},{"$f":"INP_EBalance!Q407","v":0},{"$f":"INP_EBalance!R407","v":0},{"$f":"INP_EBalance!S407","v":0},{"$f":"INP_EBalance!T407","v":0},{"$f":"INP_EBalance!U407","v":0},{"$f":"INP_EBalance!V407","v":0},{"$f":"INP_EBalance!W407","v":0},{"$f":"INP_EBalance!X407","v":0},{"$f":"INP_EBalance!Y407","v":0},{"$f":"INP_EBalance!Z407","v":0},{"$f":"INP_EBalance!AA407","v":0},{"$f":"INP_EBalance!AB407","v":0},{"$f":"INP_EBalance!AC407","v":0},{"$f":"INP_EBalance!AD407","v":0},{"$f":"INP_EBalance!AE407","v":0},{"$f":"INP_EBalance!AF407","v":0},{"$f":"INP_EBalance!AG407","v":0},{"$f":"INP_EBalance!AH407","v":0},{"$f":"INP_EBalance!AI407","v":0},{"$f":"INP_EBalance!AJ407","v":0},{"$f":"INP_EBalance!AK407","v":0},{"$f":"INP_EBalance!AL407","v":0},{"$f":"INP_EBalance!AM407","v":0},{"$f":"INP_EBalance!AN407","v":0},{"$f":"INP_EBalance!AO407","v":0},{"$f":"INP_EBalance!AP407","v":0},{"$f":"INP_EBalance!AQ407","v":0},{"$f":"INP_EBalance!AR407","v":0},{"$f":"INP_EBalance!AS407","v":0},{"$f":"INP_EBalance!AT407","v":0},{"$f":"INP_EBalance!AU407","v":0},{"$f":"INP_EBalance!AV407","v":0},{"$f":"INP_EBalance!AW407","v":0},{"$f":"INP_EBalance!AX407","v":0},{"$f":"INP_EBalance!AY407","v":0},{"$f":"INP_EBalance!AZ407","v":0},{"$f":"INP_EBalance!BA407","v":0},{"$f":"INP_EBalance!BB407","v":0},{"$f":"INP_EBalance!BC407","v":0},{"$f":"INP_EBalance!BD407","v":0},{"$f":"INP_EBalance!BE407","v":0},{"$f":"INP_EBalance!BF407","v":0},{"$f":"INP_EBalance!BG407","v":0},{"$f":"INP_EBalance!BH407","v":0},{"$f":"INP_EBalance!BI407","v":0},{"$f":"INP_EBalance!BJ407","v":0},{"$f":"INP_EBalance!BK407","v":0},{"$f":"INP_EBalance!BL407","v":0},{"$f":"INP_EBalance!BM407","v":0},{"$f":"INP_EBalance!BN407","v":0},{"$f":"INP_EBalance!BO407","v":0},{"$f":"INP_EBalance!BP407","v":0},{"$f":"INP_EBalance!BQ407","v":0},{"$f":"INP_EBalance!BR407","v":0},{"$f":"INP_EBalance!BS407","v":0},{"$f":"INP_EBalance!BT407","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G15,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F14+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C12,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G15","v":"Energy output-0"},{"$f":"D12&\"-\"&G15","v":"0-0"},{"$f":"D12&\"-\"&SYS_Admin!$G$686&\"-\"&F15","v":"0-Energy output-2"},{"$f":"D12&\"-\"&C15","v":"0-0"},null,{"$f":"INP_EBalance!M408","v":0},{"$f":"INP_EBalance!N408","v":0},{"$f":"INP_EBalance!O408","v":0},{"$f":"INP_EBalance!P408","v":0},{"$f":"INP_EBalance!Q408","v":0},{"$f":"INP_EBalance!R408","v":0},{"$f":"INP_EBalance!S408","v":0},{"$f":"INP_EBalance!T408","v":0},{"$f":"INP_EBalance!U408","v":0},{"$f":"INP_EBalance!V408","v":0},{"$f":"INP_EBalance!W408","v":0},{"$f":"INP_EBalance!X408","v":0},{"$f":"INP_EBalance!Y408","v":0},{"$f":"INP_EBalance!Z408","v":0},{"$f":"INP_EBalance!AA408","v":0},{"$f":"INP_EBalance!AB408","v":0},{"$f":"INP_EBalance!AC408","v":0},{"$f":"INP_EBalance!AD408","v":0},{"$f":"INP_EBalance!AE408","v":0},{"$f":"INP_EBalance!AF408","v":0},{"$f":"INP_EBalance!AG408","v":0},{"$f":"INP_EBalance!AH408","v":0},{"$f":"INP_EBalance!AI408","v":0},{"$f":"INP_EBalance!AJ408","v":0},{"$f":"INP_EBalance!AK408","v":0},{"$f":"INP_EBalance!AL408","v":0},{"$f":"INP_EBalance!AM408","v":0},{"$f":"INP_EBalance!AN408","v":0},{"$f":"INP_EBalance!AO408","v":0},{"$f":"INP_EBalance!AP408","v":0},{"$f":"INP_EBalance!AQ408","v":0},{"$f":"INP_EBalance!AR408","v":0},{"$f":"INP_EBalance!AS408","v":0},{"$f":"INP_EBalance!AT408","v":0},{"$f":"INP_EBalance!AU408","v":0},{"$f":"INP_EBalance!AV408","v":0},{"$f":"INP_EBalance!AW408","v":0},{"$f":"INP_EBalance!AX408","v":0},{"$f":"INP_EBalance!AY408","v":0},{"$f":"INP_EBalance!AZ408","v":0},{"$f":"INP_EBalance!BA408","v":0},{"$f":"INP_EBalance!BB408","v":0},{"$f":"INP_EBalance!BC408","v":0},{"$f":"INP_EBalance!BD408","v":0},{"$f":"INP_EBalance!BE408","v":0},{"$f":"INP_EBalance!BF408","v":0},{"$f":"INP_EBalance!BG408","v":0},{"$f":"INP_EBalance!BH408","v":0},{"$f":"INP_EBalance!BI408","v":0},{"$f":"INP_EBalance!BJ408","v":0},{"$f":"INP_EBalance!BK408","v":0},{"$f":"INP_EBalance!BL408","v":0},{"$f":"INP_EBalance!BM408","v":0},{"$f":"INP_EBalance!BN408","v":0},{"$f":"INP_EBalance!BO408","v":0},{"$f":"INP_EBalance!BP408","v":0},{"$f":"INP_EBalance!BQ408","v":0},{"$f":"INP_EBalance!BR408","v":0},{"$f":"INP_EBalance!BS408","v":0},{"$f":"INP_EBalance!BT408","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G16,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F15+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C12,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G16","v":"Energy output-0"},{"$f":"D12&\"-\"&G16","v":"0-0"},{"$f":"D12&\"-\"&SYS_Admin!$G$686&\"-\"&F16","v":"0-Energy output-3"},{"$f":"D12&\"-\"&C16","v":"0-0"},null,{"$f":"INP_EBalance!M409","v":0},{"$f":"INP_EBalance!N409","v":0},{"$f":"INP_EBalance!O409","v":0},{"$f":"INP_EBalance!P409","v":0},{"$f":"INP_EBalance!Q409","v":0},{"$f":"INP_EBalance!R409","v":0},{"$f":"INP_EBalance!S409","v":0},{"$f":"INP_EBalance!T409","v":0},{"$f":"INP_EBalance!U409","v":0},{"$f":"INP_EBalance!V409","v":0},{"$f":"INP_EBalance!W409","v":0},{"$f":"INP_EBalance!X409","v":0},{"$f":"INP_EBalance!Y409","v":0},{"$f":"INP_EBalance!Z409","v":0},{"$f":"INP_EBalance!AA409","v":0},{"$f":"INP_EBalance!AB409","v":0},{"$f":"INP_EBalance!AC409","v":0},{"$f":"INP_EBalance!AD409","v":0},{"$f":"INP_EBalance!AE409","v":0},{"$f":"INP_EBalance!AF409","v":0},{"$f":"INP_EBalance!AG409","v":0},{"$f":"INP_EBalance!AH409","v":0},{"$f":"INP_EBalance!AI409","v":0},{"$f":"INP_EBalance!AJ409","v":0},{"$f":"INP_EBalance!AK409","v":0},{"$f":"INP_EBalance!AL409","v":0},{"$f":"INP_EBalance!AM409","v":0},{"$f":"INP_EBalance!AN409","v":0},{"$f":"INP_EBalance!AO409","v":0},{"$f":"INP_EBalance!AP409","v":0},{"$f":"INP_EBalance!AQ409","v":0},{"$f":"INP_EBalance!AR409","v":0},{"$f":"INP_EBalance!AS409","v":0},{"$f":"INP_EBalance!AT409","v":0},{"$f":"INP_EBalance!AU409","v":0},{"$f":"INP_EBalance!AV409","v":0},{"$f":"INP_EBalance!AW409","v":0},{"$f":"INP_EBalance!AX409","v":0},{"$f":"INP_EBalance!AY409","v":0},{"$f":"INP_EBalance!AZ409","v":0},{"$f":"INP_EBalance!BA409","v":0},{"$f":"INP_EBalance!BB409","v":0},{"$f":"INP_EBalance!BC409","v":0},{"$f":"INP_EBalance!BD409","v":0},{"$f":"INP_EBalance!BE409","v":0},{"$f":"INP_EBalance!BF409","v":0},{"$f":"INP_EBalance!BG409","v":0},{"$f":"INP_EBalance!BH409","v":0},{"$f":"INP_EBalance!BI409","v":0},{"$f":"INP_EBalance!BJ409","v":0},{"$f":"INP_EBalance!BK409","v":0},{"$f":"INP_EBalance!BL409","v":0},{"$f":"INP_EBalance!BM409","v":0},{"$f":"INP_EBalance!BN409","v":0},{"$f":"INP_EBalance!BO409","v":0},{"$f":"INP_EBalance!BP409","v":0},{"$f":"INP_EBalance!BQ409","v":0},{"$f":"INP_EBalance!BR409","v":0},{"$f":"INP_EBalance!BS409","v":0},{"$f":"INP_EBalance!BT409","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F17+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C12,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G18","v":"Fuel Input -0"},{"$f":"D12&\"-\"&G18","v":"0-0"},{"$f":"D12&\"-\"&SYS_Admin!$G$675&\"-\"&F18","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M411","v":0},{"$f":"INP_EBalance!N411","v":0},{"$f":"INP_EBalance!O411","v":0},{"$f":"INP_EBalance!P411","v":0},{"$f":"INP_EBalance!Q411","v":0},{"$f":"INP_EBalance!R411","v":0},{"$f":"INP_EBalance!S411","v":0},{"$f":"INP_EBalance!T411","v":0},{"$f":"INP_EBalance!U411","v":0},{"$f":"INP_EBalance!V411","v":0},{"$f":"INP_EBalance!W411","v":0},{"$f":"INP_EBalance!X411","v":0},{"$f":"INP_EBalance!Y411","v":0},{"$f":"INP_EBalance!Z411","v":0},{"$f":"INP_EBalance!AA411","v":0},{"$f":"INP_EBalance!AB411","v":0},{"$f":"INP_EBalance!AC411","v":0},{"$f":"INP_EBalance!AD411","v":0},{"$f":"INP_EBalance!AE411","v":0},{"$f":"INP_EBalance!AF411","v":0},{"$f":"INP_EBalance!AG411","v":0},{"$f":"INP_EBalance!AH411","v":0},{"$f":"INP_EBalance!AI411","v":0},{"$f":"INP_EBalance!AJ411","v":0},{"$f":"INP_EBalance!AK411","v":0},{"$f":"INP_EBalance!AL411","v":0},{"$f":"INP_EBalance!AM411","v":0},{"$f":"INP_EBalance!AN411","v":0},{"$f":"INP_EBalance!AO411","v":0},{"$f":"INP_EBalance!AP411","v":0},{"$f":"INP_EBalance!AQ411","v":0},{"$f":"INP_EBalance!AR411","v":0},{"$f":"INP_EBalance!AS411","v":0},{"$f":"INP_EBalance!AT411","v":0},{"$f":"INP_EBalance!AU411","v":0},{"$f":"INP_EBalance!AV411","v":0},{"$f":"INP_EBalance!AW411","v":0},{"$f":"INP_EBalance!AX411","v":0},{"$f":"INP_EBalance!AY411","v":0},{"$f":"INP_EBalance!AZ411","v":0},{"$f":"INP_EBalance!BA411","v":0},{"$f":"INP_EBalance!BB411","v":0},{"$f":"INP_EBalance!BC411","v":0},{"$f":"INP_EBalance!BD411","v":0},{"$f":"INP_EBalance!BE411","v":0},{"$f":"INP_EBalance!BF411","v":0},{"$f":"INP_EBalance!BG411","v":0},{"$f":"INP_EBalance!BH411","v":0},{"$f":"INP_EBalance!BI411","v":0},{"$f":"INP_EBalance!BJ411","v":0},{"$f":"INP_EBalance!BK411","v":0},{"$f":"INP_EBalance!BL411","v":0},{"$f":"INP_EBalance!BM411","v":0},{"$f":"INP_EBalance!BN411","v":0},{"$f":"INP_EBalance!BO411","v":0},{"$f":"INP_EBalance!BP411","v":0},{"$f":"INP_EBalance!BQ411","v":0},{"$f":"INP_EBalance!BR411","v":0},{"$f":"INP_EBalance!BS411","v":0},{"$f":"INP_EBalance!BT411","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F18+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C12,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G19","v":"Fuel Input -0"},{"$f":"D12&\"-\"&G19","v":"0-0"},{"$f":"D12&\"-\"&SYS_Admin!$G$675&\"-\"&F19","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M412","v":0},{"$f":"INP_EBalance!N412","v":0},{"$f":"INP_EBalance!O412","v":0},{"$f":"INP_EBalance!P412","v":0},{"$f":"INP_EBalance!Q412","v":0},{"$f":"INP_EBalance!R412","v":0},{"$f":"INP_EBalance!S412","v":0},{"$f":"INP_EBalance!T412","v":0},{"$f":"INP_EBalance!U412","v":0},{"$f":"INP_EBalance!V412","v":0},{"$f":"INP_EBalance!W412","v":0},{"$f":"INP_EBalance!X412","v":0},{"$f":"INP_EBalance!Y412","v":0},{"$f":"INP_EBalance!Z412","v":0},{"$f":"INP_EBalance!AA412","v":0},{"$f":"INP_EBalance!AB412","v":0},{"$f":"INP_EBalance!AC412","v":0},{"$f":"INP_EBalance!AD412","v":0},{"$f":"INP_EBalance!AE412","v":0},{"$f":"INP_EBalance!AF412","v":0},{"$f":"INP_EBalance!AG412","v":0},{"$f":"INP_EBalance!AH412","v":0},{"$f":"INP_EBalance!AI412","v":0},{"$f":"INP_EBalance!AJ412","v":0},{"$f":"INP_EBalance!AK412","v":0},{"$f":"INP_EBalance!AL412","v":0},{"$f":"INP_EBalance!AM412","v":0},{"$f":"INP_EBalance!AN412","v":0},{"$f":"INP_EBalance!AO412","v":0},{"$f":"INP_EBalance!AP412","v":0},{"$f":"INP_EBalance!AQ412","v":0},{"$f":"INP_EBalance!AR412","v":0},{"$f":"INP_EBalance!AS412","v":0},{"$f":"INP_EBalance!AT412","v":0},{"$f":"INP_EBalance!AU412","v":0},{"$f":"INP_EBalance!AV412","v":0},{"$f":"INP_EBalance!AW412","v":0},{"$f":"INP_EBalance!AX412","v":0},{"$f":"INP_EBalance!AY412","v":0},{"$f":"INP_EBalance!AZ412","v":0},{"$f":"INP_EBalance!BA412","v":0},{"$f":"INP_EBalance!BB412","v":0},{"$f":"INP_EBalance!BC412","v":0},{"$f":"INP_EBalance!BD412","v":0},{"$f":"INP_EBalance!BE412","v":0},{"$f":"INP_EBalance!BF412","v":0},{"$f":"INP_EBalance!BG412","v":0},{"$f":"INP_EBalance!BH412","v":0},{"$f":"INP_EBalance!BI412","v":0},{"$f":"INP_EBalance!BJ412","v":0},{"$f":"INP_EBalance!BK412","v":0},{"$f":"INP_EBalance!BL412","v":0},{"$f":"INP_EBalance!BM412","v":0},{"$f":"INP_EBalance!BN412","v":0},{"$f":"INP_EBalance!BO412","v":0},{"$f":"INP_EBalance!BP412","v":0},{"$f":"INP_EBalance!BQ412","v":0},{"$f":"INP_EBalance!BR412","v":0},{"$f":"INP_EBalance!BS412","v":0},{"$f":"INP_EBalance!BT412","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F19+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C12,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G20","v":"Fuel Input -0"},{"$f":"D12&\"-\"&G20","v":"0-0"},{"$f":"D12&\"-\"&SYS_Admin!$G$675&\"-\"&F20","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M413","v":0},{"$f":"INP_EBalance!N413","v":0},{"$f":"INP_EBalance!O413","v":0},{"$f":"INP_EBalance!P413","v":0},{"$f":"INP_EBalance!Q413","v":0},{"$f":"INP_EBalance!R413","v":0},{"$f":"INP_EBalance!S413","v":0},{"$f":"INP_EBalance!T413","v":0},{"$f":"INP_EBalance!U413","v":0},{"$f":"INP_EBalance!V413","v":0},{"$f":"INP_EBalance!W413","v":0},{"$f":"INP_EBalance!X413","v":0},{"$f":"INP_EBalance!Y413","v":0},{"$f":"INP_EBalance!Z413","v":0},{"$f":"INP_EBalance!AA413","v":0},{"$f":"INP_EBalance!AB413","v":0},{"$f":"INP_EBalance!AC413","v":0},{"$f":"INP_EBalance!AD413","v":0},{"$f":"INP_EBalance!AE413","v":0},{"$f":"INP_EBalance!AF413","v":0},{"$f":"INP_EBalance!AG413","v":0},{"$f":"INP_EBalance!AH413","v":0},{"$f":"INP_EBalance!AI413","v":0},{"$f":"INP_EBalance!AJ413","v":0},{"$f":"INP_EBalance!AK413","v":0},{"$f":"INP_EBalance!AL413","v":0},{"$f":"INP_EBalance!AM413","v":0},{"$f":"INP_EBalance!AN413","v":0},{"$f":"INP_EBalance!AO413","v":0},{"$f":"INP_EBalance!AP413","v":0},{"$f":"INP_EBalance!AQ413","v":0},{"$f":"INP_EBalance!AR413","v":0},{"$f":"INP_EBalance!AS413","v":0},{"$f":"INP_EBalance!AT413","v":0},{"$f":"INP_EBalance!AU413","v":0},{"$f":"INP_EBalance!AV413","v":0},{"$f":"INP_EBalance!AW413","v":0},{"$f":"INP_EBalance!AX413","v":0},{"$f":"INP_EBalance!AY413","v":0},{"$f":"INP_EBalance!AZ413","v":0},{"$f":"INP_EBalance!BA413","v":0},{"$f":"INP_EBalance!BB413","v":0},{"$f":"INP_EBalance!BC413","v":0},{"$f":"INP_EBalance!BD413","v":0},{"$f":"INP_EBalance!BE413","v":0},{"$f":"INP_EBalance!BF413","v":0},{"$f":"INP_EBalance!BG413","v":0},{"$f":"INP_EBalance!BH413","v":0},{"$f":"INP_EBalance!BI413","v":0},{"$f":"INP_EBalance!BJ413","v":0},{"$f":"INP_EBalance!BK413","v":0},{"$f":"INP_EBalance!BL413","v":0},{"$f":"INP_EBalance!BM413","v":0},{"$f":"INP_EBalance!BN413","v":0},{"$f":"INP_EBalance!BO413","v":0},{"$f":"INP_EBalance!BP413","v":0},{"$f":"INP_EBalance!BQ413","v":0},{"$f":"INP_EBalance!BR413","v":0},{"$f":"INP_EBalance!BS413","v":0},{"$f":"INP_EBalance!BT413","v":0}]
[]
[null,null,null,{"$f":"G14&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M18:M20)-SUM(M14:M16)) * (M14/SUM(M14:M16)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS18:AS20)-SUM(AS14:AS16)) * (AS14/SUM(AS14:AS16)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G15&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M18:M20)-SUM(M14:M16)) * (M15/SUM(M14:M16)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS18:AS20)-SUM(AS14:AS16)) * (AS15/SUM(AS14:AS16)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G16&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M18:M20)-SUM(M14:M16)) * (M16/SUM(M14:M16)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS18:AS20)-SUM(AS14:AS16)) * (AS16/SUM(AS14:AS16)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D12&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M14:M16)>0)","v":0},0,{"$f":"1*(SUM(O14:O16)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS14:AS16)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D12&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M18:M20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS18:AS20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C14:$C16,$D29,M14:M16)/SUM(M14:M16),0)","v":0},{"$f":"IFERROR(SUMIF($C14:$C16,$D29,N14:N16)/SUM(N14:N16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C14:$C16,$D30,M14:M16)/SUM(M14:M16),0)","v":0},{"$f":"IFERROR(SUMIF($C14:$C16,$D30,N14:N16)/SUM(N14:N16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C14:$C16,$D31,M14:M16)/SUM(M14:M16),0)","v":0},{"$f":"IFERROR(SUMIF($C14:$C16,$D31,N14:N16)/SUM(N14:N16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D29&\"-\"&G18","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G18,M18:M20)*M29","v":0},{"$f":"SUMIF($G18:$G20,$G18,N18:N20)*N29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D29&\"-\"&G19","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G19,M18:M20)*M29","v":0},{"$f":"SUMIF($G18:$G20,$G19,N18:N20)*N29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D29&\"-\"&G20","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G20,M18:M20)*M29","v":0},{"$f":"SUMIF($G18:$G20,$G20,N18:N20)*N29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D30&\"-\"&G18","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G18,M18:M20)*M30","v":0},{"$f":"SUMIF($G18:$G20,$G18,N18:N20)*N30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D30&\"-\"&G19","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G19,M18:M20)*M30","v":0},{"$f":"SUMIF($G18:$G20,$G19,N18:N20)*N30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D30&\"-\"&G20","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G20,M18:M20)*M29","v":0},{"$f":"SUMIF($G18:$G20,$G20,N18:N20)*N29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D31&\"-\"&G18","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G18,M18:M20)*M31","v":0},{"$f":"SUMIF($G18:$G20,$G18,N18:N20)*N31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D31&\"-\"&G19","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G19,M18:M20)*M31","v":0},{"$f":"SUMIF($G18:$G20,$G19,N18:N20)*N31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D31&\"-\"&G20","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G18:$G20,$G20,M18:M20)*M31","v":0},{"$f":"SUMIF($G18:$G20,$G20,N18:N20)*N31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C42)+1","v":2},{"$f":"INDEX(lstPlant,C43,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G45,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F44+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C43,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G45","v":"Energy output-0"},{"$f":"D43&\"-\"&G45","v":"0-0"},{"$f":"D43&\"-\"&SYS_Admin!$G$686&\"-\"&F45","v":"0-Energy output-1"},{"$f":"D43&\"-\"&C45","v":"0-0"},null,{"$f":"INP_EBalance!M417","v":0},{"$f":"INP_EBalance!N417","v":0},{"$f":"INP_EBalance!O417","v":0},{"$f":"INP_EBalance!P417","v":0},{"$f":"INP_EBalance!Q417","v":0},{"$f":"INP_EBalance!R417","v":0},{"$f":"INP_EBalance!S417","v":0},{"$f":"INP_EBalance!T417","v":0},{"$f":"INP_EBalance!U417","v":0},{"$f":"INP_EBalance!V417","v":0},{"$f":"INP_EBalance!W417","v":0},{"$f":"INP_EBalance!X417","v":0},{"$f":"INP_EBalance!Y417","v":0},{"$f":"INP_EBalance!Z417","v":0},{"$f":"INP_EBalance!AA417","v":0},{"$f":"INP_EBalance!AB417","v":0},{"$f":"INP_EBalance!AC417","v":0},{"$f":"INP_EBalance!AD417","v":0},{"$f":"INP_EBalance!AE417","v":0},{"$f":"INP_EBalance!AF417","v":0},{"$f":"INP_EBalance!AG417","v":0},{"$f":"INP_EBalance!AH417","v":0},{"$f":"INP_EBalance!AI417","v":0},{"$f":"INP_EBalance!AJ417","v":0},{"$f":"INP_EBalance!AK417","v":0},{"$f":"INP_EBalance!AL417","v":0},{"$f":"INP_EBalance!AM417","v":0},{"$f":"INP_EBalance!AN417","v":0},{"$f":"INP_EBalance!AO417","v":0},{"$f":"INP_EBalance!AP417","v":0},{"$f":"INP_EBalance!AQ417","v":0},{"$f":"INP_EBalance!AR417","v":0},{"$f":"INP_EBalance!AS417","v":0},{"$f":"INP_EBalance!AT417","v":0},{"$f":"INP_EBalance!AU417","v":0},{"$f":"INP_EBalance!AV417","v":0},{"$f":"INP_EBalance!AW417","v":0},{"$f":"INP_EBalance!AX417","v":0},{"$f":"INP_EBalance!AY417","v":0},{"$f":"INP_EBalance!AZ417","v":0},{"$f":"INP_EBalance!BA417","v":0},{"$f":"INP_EBalance!BB417","v":0},{"$f":"INP_EBalance!BC417","v":0},{"$f":"INP_EBalance!BD417","v":0},{"$f":"INP_EBalance!BE417","v":0},{"$f":"INP_EBalance!BF417","v":0},{"$f":"INP_EBalance!BG417","v":0},{"$f":"INP_EBalance!BH417","v":0},{"$f":"INP_EBalance!BI417","v":0},{"$f":"INP_EBalance!BJ417","v":0},{"$f":"INP_EBalance!BK417","v":0},{"$f":"INP_EBalance!BL417","v":0},{"$f":"INP_EBalance!BM417","v":0},{"$f":"INP_EBalance!BN417","v":0},{"$f":"INP_EBalance!BO417","v":0},{"$f":"INP_EBalance!BP417","v":0},{"$f":"INP_EBalance!BQ417","v":0},{"$f":"INP_EBalance!BR417","v":0},{"$f":"INP_EBalance!BS417","v":0},{"$f":"INP_EBalance!BT417","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G46,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F45+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C43,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G46","v":"Energy output-0"},{"$f":"D43&\"-\"&G46","v":"0-0"},{"$f":"D43&\"-\"&SYS_Admin!$G$686&\"-\"&F46","v":"0-Energy output-2"},{"$f":"D43&\"-\"&C46","v":"0-0"},null,{"$f":"INP_EBalance!M418","v":0},{"$f":"INP_EBalance!N418","v":0},{"$f":"INP_EBalance!O418","v":0},{"$f":"INP_EBalance!P418","v":0},{"$f":"INP_EBalance!Q418","v":0},{"$f":"INP_EBalance!R418","v":0},{"$f":"INP_EBalance!S418","v":0},{"$f":"INP_EBalance!T418","v":0},{"$f":"INP_EBalance!U418","v":0},{"$f":"INP_EBalance!V418","v":0},{"$f":"INP_EBalance!W418","v":0},{"$f":"INP_EBalance!X418","v":0},{"$f":"INP_EBalance!Y418","v":0},{"$f":"INP_EBalance!Z418","v":0},{"$f":"INP_EBalance!AA418","v":0},{"$f":"INP_EBalance!AB418","v":0},{"$f":"INP_EBalance!AC418","v":0},{"$f":"INP_EBalance!AD418","v":0},{"$f":"INP_EBalance!AE418","v":0},{"$f":"INP_EBalance!AF418","v":0},{"$f":"INP_EBalance!AG418","v":0},{"$f":"INP_EBalance!AH418","v":0},{"$f":"INP_EBalance!AI418","v":0},{"$f":"INP_EBalance!AJ418","v":0},{"$f":"INP_EBalance!AK418","v":0},{"$f":"INP_EBalance!AL418","v":0},{"$f":"INP_EBalance!AM418","v":0},{"$f":"INP_EBalance!AN418","v":0},{"$f":"INP_EBalance!AO418","v":0},{"$f":"INP_EBalance!AP418","v":0},{"$f":"INP_EBalance!AQ418","v":0},{"$f":"INP_EBalance!AR418","v":0},{"$f":"INP_EBalance!AS418","v":0},{"$f":"INP_EBalance!AT418","v":0},{"$f":"INP_EBalance!AU418","v":0},{"$f":"INP_EBalance!AV418","v":0},{"$f":"INP_EBalance!AW418","v":0},{"$f":"INP_EBalance!AX418","v":0},{"$f":"INP_EBalance!AY418","v":0},{"$f":"INP_EBalance!AZ418","v":0},{"$f":"INP_EBalance!BA418","v":0},{"$f":"INP_EBalance!BB418","v":0},{"$f":"INP_EBalance!BC418","v":0},{"$f":"INP_EBalance!BD418","v":0},{"$f":"INP_EBalance!BE418","v":0},{"$f":"INP_EBalance!BF418","v":0},{"$f":"INP_EBalance!BG418","v":0},{"$f":"INP_EBalance!BH418","v":0},{"$f":"INP_EBalance!BI418","v":0},{"$f":"INP_EBalance!BJ418","v":0},{"$f":"INP_EBalance!BK418","v":0},{"$f":"INP_EBalance!BL418","v":0},{"$f":"INP_EBalance!BM418","v":0},{"$f":"INP_EBalance!BN418","v":0},{"$f":"INP_EBalance!BO418","v":0},{"$f":"INP_EBalance!BP418","v":0},{"$f":"INP_EBalance!BQ418","v":0},{"$f":"INP_EBalance!BR418","v":0},{"$f":"INP_EBalance!BS418","v":0},{"$f":"INP_EBalance!BT418","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G47,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F46+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C43,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G47","v":"Energy output-0"},{"$f":"D43&\"-\"&G47","v":"0-0"},{"$f":"D43&\"-\"&SYS_Admin!$G$686&\"-\"&F47","v":"0-Energy output-3"},{"$f":"D43&\"-\"&C47","v":"0-0"},null,{"$f":"INP_EBalance!M419","v":0},{"$f":"INP_EBalance!N419","v":0},{"$f":"INP_EBalance!O419","v":0},{"$f":"INP_EBalance!P419","v":0},{"$f":"INP_EBalance!Q419","v":0},{"$f":"INP_EBalance!R419","v":0},{"$f":"INP_EBalance!S419","v":0},{"$f":"INP_EBalance!T419","v":0},{"$f":"INP_EBalance!U419","v":0},{"$f":"INP_EBalance!V419","v":0},{"$f":"INP_EBalance!W419","v":0},{"$f":"INP_EBalance!X419","v":0},{"$f":"INP_EBalance!Y419","v":0},{"$f":"INP_EBalance!Z419","v":0},{"$f":"INP_EBalance!AA419","v":0},{"$f":"INP_EBalance!AB419","v":0},{"$f":"INP_EBalance!AC419","v":0},{"$f":"INP_EBalance!AD419","v":0},{"$f":"INP_EBalance!AE419","v":0},{"$f":"INP_EBalance!AF419","v":0},{"$f":"INP_EBalance!AG419","v":0},{"$f":"INP_EBalance!AH419","v":0},{"$f":"INP_EBalance!AI419","v":0},{"$f":"INP_EBalance!AJ419","v":0},{"$f":"INP_EBalance!AK419","v":0},{"$f":"INP_EBalance!AL419","v":0},{"$f":"INP_EBalance!AM419","v":0},{"$f":"INP_EBalance!AN419","v":0},{"$f":"INP_EBalance!AO419","v":0},{"$f":"INP_EBalance!AP419","v":0},{"$f":"INP_EBalance!AQ419","v":0},{"$f":"INP_EBalance!AR419","v":0},{"$f":"INP_EBalance!AS419","v":0},{"$f":"INP_EBalance!AT419","v":0},{"$f":"INP_EBalance!AU419","v":0},{"$f":"INP_EBalance!AV419","v":0},{"$f":"INP_EBalance!AW419","v":0},{"$f":"INP_EBalance!AX419","v":0},{"$f":"INP_EBalance!AY419","v":0},{"$f":"INP_EBalance!AZ419","v":0},{"$f":"INP_EBalance!BA419","v":0},{"$f":"INP_EBalance!BB419","v":0},{"$f":"INP_EBalance!BC419","v":0},{"$f":"INP_EBalance!BD419","v":0},{"$f":"INP_EBalance!BE419","v":0},{"$f":"INP_EBalance!BF419","v":0},{"$f":"INP_EBalance!BG419","v":0},{"$f":"INP_EBalance!BH419","v":0},{"$f":"INP_EBalance!BI419","v":0},{"$f":"INP_EBalance!BJ419","v":0},{"$f":"INP_EBalance!BK419","v":0},{"$f":"INP_EBalance!BL419","v":0},{"$f":"INP_EBalance!BM419","v":0},{"$f":"INP_EBalance!BN419","v":0},{"$f":"INP_EBalance!BO419","v":0},{"$f":"INP_EBalance!BP419","v":0},{"$f":"INP_EBalance!BQ419","v":0},{"$f":"INP_EBalance!BR419","v":0},{"$f":"INP_EBalance!BS419","v":0},{"$f":"INP_EBalance!BT419","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F48+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C43,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G49","v":"Fuel Input -0"},{"$f":"D43&\"-\"&G49","v":"0-0"},{"$f":"D43&\"-\"&SYS_Admin!$G$675&\"-\"&F49","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M421","v":0},{"$f":"INP_EBalance!N421","v":0},{"$f":"INP_EBalance!O421","v":0},{"$f":"INP_EBalance!P421","v":0},{"$f":"INP_EBalance!Q421","v":0},{"$f":"INP_EBalance!R421","v":0},{"$f":"INP_EBalance!S421","v":0},{"$f":"INP_EBalance!T421","v":0},{"$f":"INP_EBalance!U421","v":0},{"$f":"INP_EBalance!V421","v":0},{"$f":"INP_EBalance!W421","v":0},{"$f":"INP_EBalance!X421","v":0},{"$f":"INP_EBalance!Y421","v":0},{"$f":"INP_EBalance!Z421","v":0},{"$f":"INP_EBalance!AA421","v":0},{"$f":"INP_EBalance!AB421","v":0},{"$f":"INP_EBalance!AC421","v":0},{"$f":"INP_EBalance!AD421","v":0},{"$f":"INP_EBalance!AE421","v":0},{"$f":"INP_EBalance!AF421","v":0},{"$f":"INP_EBalance!AG421","v":0},{"$f":"INP_EBalance!AH421","v":0},{"$f":"INP_EBalance!AI421","v":0},{"$f":"INP_EBalance!AJ421","v":0},{"$f":"INP_EBalance!AK421","v":0},{"$f":"INP_EBalance!AL421","v":0},{"$f":"INP_EBalance!AM421","v":0},{"$f":"INP_EBalance!AN421","v":0},{"$f":"INP_EBalance!AO421","v":0},{"$f":"INP_EBalance!AP421","v":0},{"$f":"INP_EBalance!AQ421","v":0},{"$f":"INP_EBalance!AR421","v":0},{"$f":"INP_EBalance!AS421","v":0},{"$f":"INP_EBalance!AT421","v":0},{"$f":"INP_EBalance!AU421","v":0},{"$f":"INP_EBalance!AV421","v":0},{"$f":"INP_EBalance!AW421","v":0},{"$f":"INP_EBalance!AX421","v":0},{"$f":"INP_EBalance!AY421","v":0},{"$f":"INP_EBalance!AZ421","v":0},{"$f":"INP_EBalance!BA421","v":0},{"$f":"INP_EBalance!BB421","v":0},{"$f":"INP_EBalance!BC421","v":0},{"$f":"INP_EBalance!BD421","v":0},{"$f":"INP_EBalance!BE421","v":0},{"$f":"INP_EBalance!BF421","v":0},{"$f":"INP_EBalance!BG421","v":0},{"$f":"INP_EBalance!BH421","v":0},{"$f":"INP_EBalance!BI421","v":0},{"$f":"INP_EBalance!BJ421","v":0},{"$f":"INP_EBalance!BK421","v":0},{"$f":"INP_EBalance!BL421","v":0},{"$f":"INP_EBalance!BM421","v":0},{"$f":"INP_EBalance!BN421","v":0},{"$f":"INP_EBalance!BO421","v":0},{"$f":"INP_EBalance!BP421","v":0},{"$f":"INP_EBalance!BQ421","v":0},{"$f":"INP_EBalance!BR421","v":0},{"$f":"INP_EBalance!BS421","v":0},{"$f":"INP_EBalance!BT421","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F49+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C43,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G50","v":"Fuel Input -0"},{"$f":"D43&\"-\"&G50","v":"0-0"},{"$f":"D43&\"-\"&SYS_Admin!$G$675&\"-\"&F50","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M422","v":0},{"$f":"INP_EBalance!N422","v":0},{"$f":"INP_EBalance!O422","v":0},{"$f":"INP_EBalance!P422","v":0},{"$f":"INP_EBalance!Q422","v":0},{"$f":"INP_EBalance!R422","v":0},{"$f":"INP_EBalance!S422","v":0},{"$f":"INP_EBalance!T422","v":0},{"$f":"INP_EBalance!U422","v":0},{"$f":"INP_EBalance!V422","v":0},{"$f":"INP_EBalance!W422","v":0},{"$f":"INP_EBalance!X422","v":0},{"$f":"INP_EBalance!Y422","v":0},{"$f":"INP_EBalance!Z422","v":0},{"$f":"INP_EBalance!AA422","v":0},{"$f":"INP_EBalance!AB422","v":0},{"$f":"INP_EBalance!AC422","v":0},{"$f":"INP_EBalance!AD422","v":0},{"$f":"INP_EBalance!AE422","v":0},{"$f":"INP_EBalance!AF422","v":0},{"$f":"INP_EBalance!AG422","v":0},{"$f":"INP_EBalance!AH422","v":0},{"$f":"INP_EBalance!AI422","v":0},{"$f":"INP_EBalance!AJ422","v":0},{"$f":"INP_EBalance!AK422","v":0},{"$f":"INP_EBalance!AL422","v":0},{"$f":"INP_EBalance!AM422","v":0},{"$f":"INP_EBalance!AN422","v":0},{"$f":"INP_EBalance!AO422","v":0},{"$f":"INP_EBalance!AP422","v":0},{"$f":"INP_EBalance!AQ422","v":0},{"$f":"INP_EBalance!AR422","v":0},{"$f":"INP_EBalance!AS422","v":0},{"$f":"INP_EBalance!AT422","v":0},{"$f":"INP_EBalance!AU422","v":0},{"$f":"INP_EBalance!AV422","v":0},{"$f":"INP_EBalance!AW422","v":0},{"$f":"INP_EBalance!AX422","v":0},{"$f":"INP_EBalance!AY422","v":0},{"$f":"INP_EBalance!AZ422","v":0},{"$f":"INP_EBalance!BA422","v":0},{"$f":"INP_EBalance!BB422","v":0},{"$f":"INP_EBalance!BC422","v":0},{"$f":"INP_EBalance!BD422","v":0},{"$f":"INP_EBalance!BE422","v":0},{"$f":"INP_EBalance!BF422","v":0},{"$f":"INP_EBalance!BG422","v":0},{"$f":"INP_EBalance!BH422","v":0},{"$f":"INP_EBalance!BI422","v":0},{"$f":"INP_EBalance!BJ422","v":0},{"$f":"INP_EBalance!BK422","v":0},{"$f":"INP_EBalance!BL422","v":0},{"$f":"INP_EBalance!BM422","v":0},{"$f":"INP_EBalance!BN422","v":0},{"$f":"INP_EBalance!BO422","v":0},{"$f":"INP_EBalance!BP422","v":0},{"$f":"INP_EBalance!BQ422","v":0},{"$f":"INP_EBalance!BR422","v":0},{"$f":"INP_EBalance!BS422","v":0},{"$f":"INP_EBalance!BT422","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F50+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C43,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G51","v":"Fuel Input -0"},{"$f":"D43&\"-\"&G51","v":"0-0"},{"$f":"D43&\"-\"&SYS_Admin!$G$675&\"-\"&F51","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M423","v":0},{"$f":"INP_EBalance!N423","v":0},{"$f":"INP_EBalance!O423","v":0},{"$f":"INP_EBalance!P423","v":0},{"$f":"INP_EBalance!Q423","v":0},{"$f":"INP_EBalance!R423","v":0},{"$f":"INP_EBalance!S423","v":0},{"$f":"INP_EBalance!T423","v":0},{"$f":"INP_EBalance!U423","v":0},{"$f":"INP_EBalance!V423","v":0},{"$f":"INP_EBalance!W423","v":0},{"$f":"INP_EBalance!X423","v":0},{"$f":"INP_EBalance!Y423","v":0},{"$f":"INP_EBalance!Z423","v":0},{"$f":"INP_EBalance!AA423","v":0},{"$f":"INP_EBalance!AB423","v":0},{"$f":"INP_EBalance!AC423","v":0},{"$f":"INP_EBalance!AD423","v":0},{"$f":"INP_EBalance!AE423","v":0},{"$f":"INP_EBalance!AF423","v":0},{"$f":"INP_EBalance!AG423","v":0},{"$f":"INP_EBalance!AH423","v":0},{"$f":"INP_EBalance!AI423","v":0},{"$f":"INP_EBalance!AJ423","v":0},{"$f":"INP_EBalance!AK423","v":0},{"$f":"INP_EBalance!AL423","v":0},{"$f":"INP_EBalance!AM423","v":0},{"$f":"INP_EBalance!AN423","v":0},{"$f":"INP_EBalance!AO423","v":0},{"$f":"INP_EBalance!AP423","v":0},{"$f":"INP_EBalance!AQ423","v":0},{"$f":"INP_EBalance!AR423","v":0},{"$f":"INP_EBalance!AS423","v":0},{"$f":"INP_EBalance!AT423","v":0},{"$f":"INP_EBalance!AU423","v":0},{"$f":"INP_EBalance!AV423","v":0},{"$f":"INP_EBalance!AW423","v":0},{"$f":"INP_EBalance!AX423","v":0},{"$f":"INP_EBalance!AY423","v":0},{"$f":"INP_EBalance!AZ423","v":0},{"$f":"INP_EBalance!BA423","v":0},{"$f":"INP_EBalance!BB423","v":0},{"$f":"INP_EBalance!BC423","v":0},{"$f":"INP_EBalance!BD423","v":0},{"$f":"INP_EBalance!BE423","v":0},{"$f":"INP_EBalance!BF423","v":0},{"$f":"INP_EBalance!BG423","v":0},{"$f":"INP_EBalance!BH423","v":0},{"$f":"INP_EBalance!BI423","v":0},{"$f":"INP_EBalance!BJ423","v":0},{"$f":"INP_EBalance!BK423","v":0},{"$f":"INP_EBalance!BL423","v":0},{"$f":"INP_EBalance!BM423","v":0},{"$f":"INP_EBalance!BN423","v":0},{"$f":"INP_EBalance!BO423","v":0},{"$f":"INP_EBalance!BP423","v":0},{"$f":"INP_EBalance!BQ423","v":0},{"$f":"INP_EBalance!BR423","v":0},{"$f":"INP_EBalance!BS423","v":0},{"$f":"INP_EBalance!BT423","v":0}]
[]
[null,null,null,{"$f":"G45&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M49:M51)-SUM(M45:M47)) * (M45/SUM(M45:M47)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS49:AS51)-SUM(AS45:AS47)) * (AS45/SUM(AS45:AS47)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G46&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M49:M51)-SUM(M45:M47)) * (M46/SUM(M45:M47)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS49:AS51)-SUM(AS45:AS47)) * (AS46/SUM(AS45:AS47)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G47&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M49:M51)-SUM(M45:M47)) * (M47/SUM(M45:M47)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS49:AS51)-SUM(AS45:AS47)) * (AS47/SUM(AS45:AS47)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D43&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M45:M47)>0)","v":0},0,{"$f":"1*(SUM(O45:O47)>0)","v":0},{"$f":"1*(SUM(P45:P47)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS45:AS47)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D43&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M49:M51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS49:AS51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C45:$C47,$D60,M45:M47)/SUM(M45:M47),0)","v":0},{"$f":"IFERROR(SUMIF($C45:$C47,$D60,N45:N47)/SUM(N45:N47),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C45:$C47,$D61,M45:M47)/SUM(M45:M47),0)","v":0},{"$f":"IFERROR(SUMIF($C45:$C47,$D61,N45:N47)/SUM(N45:N47),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C45:$C47,$D62,M45:M47)/SUM(M45:M47),0)","v":0},{"$f":"IFERROR(SUMIF($C45:$C47,$D62,N45:N47)/SUM(N45:N47),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D60&\"-\"&G49","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G49,M49:M51)*M60","v":0},{"$f":"SUMIF($G49:$G51,$G49,N49:N51)*N60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D60&\"-\"&G50","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G50,M49:M51)*M60","v":0},{"$f":"SUMIF($G49:$G51,$G50,N49:N51)*N60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D60&\"-\"&G51","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G51,M49:M51)*M60","v":0},{"$f":"SUMIF($G49:$G51,$G51,N49:N51)*N60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D61&\"-\"&G49","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G49,M49:M51)*M61","v":0},{"$f":"SUMIF($G49:$G51,$G49,N49:N51)*N61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D61&\"-\"&G50","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G50,M49:M51)*M61","v":0},{"$f":"SUMIF($G49:$G51,$G50,N49:N51)*N61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D61&\"-\"&G51","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G51,M49:M51)*M60","v":0},{"$f":"SUMIF($G49:$G51,$G51,N49:N51)*N60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D62&\"-\"&G49","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G49,M49:M51)*M62","v":0},{"$f":"SUMIF($G49:$G51,$G49,N49:N51)*N62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D62&\"-\"&G50","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G50,M49:M51)*M62","v":0},{"$f":"SUMIF($G49:$G51,$G50,N49:N51)*N62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D62&\"-\"&G51","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G49:$G51,$G51,M49:M51)*M62","v":0},{"$f":"SUMIF($G49:$G51,$G51,N49:N51)*N62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C73)+1","v":3},{"$f":"INDEX(lstPlant,C74,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G76,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F75+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C74,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G76","v":"Energy output-0"},{"$f":"D74&\"-\"&G76","v":"0-0"},{"$f":"D74&\"-\"&SYS_Admin!$G$686&\"-\"&F76","v":"0-Energy output-1"},{"$f":"D74&\"-\"&C76","v":"0-0"},null,{"$f":"INP_EBalance!M427","v":0},{"$f":"INP_EBalance!N427","v":0},{"$f":"INP_EBalance!O427","v":0},{"$f":"INP_EBalance!P427","v":0},{"$f":"INP_EBalance!Q427","v":0},{"$f":"INP_EBalance!R427","v":0},{"$f":"INP_EBalance!S427","v":0},{"$f":"INP_EBalance!T427","v":0},{"$f":"INP_EBalance!U427","v":0},{"$f":"INP_EBalance!V427","v":0},{"$f":"INP_EBalance!W427","v":0},{"$f":"INP_EBalance!X427","v":0},{"$f":"INP_EBalance!Y427","v":0},{"$f":"INP_EBalance!Z427","v":0},{"$f":"INP_EBalance!AA427","v":0},{"$f":"INP_EBalance!AB427","v":0},{"$f":"INP_EBalance!AC427","v":0},{"$f":"INP_EBalance!AD427","v":0},{"$f":"INP_EBalance!AE427","v":0},{"$f":"INP_EBalance!AF427","v":0},{"$f":"INP_EBalance!AG427","v":0},{"$f":"INP_EBalance!AH427","v":0},{"$f":"INP_EBalance!AI427","v":0},{"$f":"INP_EBalance!AJ427","v":0},{"$f":"INP_EBalance!AK427","v":0},{"$f":"INP_EBalance!AL427","v":0},{"$f":"INP_EBalance!AM427","v":0},{"$f":"INP_EBalance!AN427","v":0},{"$f":"INP_EBalance!AO427","v":0},{"$f":"INP_EBalance!AP427","v":0},{"$f":"INP_EBalance!AQ427","v":0},{"$f":"INP_EBalance!AR427","v":0},{"$f":"INP_EBalance!AS427","v":0},{"$f":"INP_EBalance!AT427","v":0},{"$f":"INP_EBalance!AU427","v":0},{"$f":"INP_EBalance!AV427","v":0},{"$f":"INP_EBalance!AW427","v":0},{"$f":"INP_EBalance!AX427","v":0},{"$f":"INP_EBalance!AY427","v":0},{"$f":"INP_EBalance!AZ427","v":0},{"$f":"INP_EBalance!BA427","v":0},{"$f":"INP_EBalance!BB427","v":0},{"$f":"INP_EBalance!BC427","v":0},{"$f":"INP_EBalance!BD427","v":0},{"$f":"INP_EBalance!BE427","v":0},{"$f":"INP_EBalance!BF427","v":0},{"$f":"INP_EBalance!BG427","v":0},{"$f":"INP_EBalance!BH427","v":0},{"$f":"INP_EBalance!BI427","v":0},{"$f":"INP_EBalance!BJ427","v":0},{"$f":"INP_EBalance!BK427","v":0},{"$f":"INP_EBalance!BL427","v":0},{"$f":"INP_EBalance!BM427","v":0},{"$f":"INP_EBalance!BN427","v":0},{"$f":"INP_EBalance!BO427","v":0},{"$f":"INP_EBalance!BP427","v":0},{"$f":"INP_EBalance!BQ427","v":0},{"$f":"INP_EBalance!BR427","v":0},{"$f":"INP_EBalance!BS427","v":0},{"$f":"INP_EBalance!BT427","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G77,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F76+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C74,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G77","v":"Energy output-0"},{"$f":"D74&\"-\"&G77","v":"0-0"},{"$f":"D74&\"-\"&SYS_Admin!$G$686&\"-\"&F77","v":"0-Energy output-2"},{"$f":"D74&\"-\"&C77","v":"0-0"},null,{"$f":"INP_EBalance!M428","v":0},{"$f":"INP_EBalance!N428","v":0},{"$f":"INP_EBalance!O428","v":0},{"$f":"INP_EBalance!P428","v":0},{"$f":"INP_EBalance!Q428","v":0},{"$f":"INP_EBalance!R428","v":0},{"$f":"INP_EBalance!S428","v":0},{"$f":"INP_EBalance!T428","v":0},{"$f":"INP_EBalance!U428","v":0},{"$f":"INP_EBalance!V428","v":0},{"$f":"INP_EBalance!W428","v":0},{"$f":"INP_EBalance!X428","v":0},{"$f":"INP_EBalance!Y428","v":0},{"$f":"INP_EBalance!Z428","v":0},{"$f":"INP_EBalance!AA428","v":0},{"$f":"INP_EBalance!AB428","v":0},{"$f":"INP_EBalance!AC428","v":0},{"$f":"INP_EBalance!AD428","v":0},{"$f":"INP_EBalance!AE428","v":0},{"$f":"INP_EBalance!AF428","v":0},{"$f":"INP_EBalance!AG428","v":0},{"$f":"INP_EBalance!AH428","v":0},{"$f":"INP_EBalance!AI428","v":0},{"$f":"INP_EBalance!AJ428","v":0},{"$f":"INP_EBalance!AK428","v":0},{"$f":"INP_EBalance!AL428","v":0},{"$f":"INP_EBalance!AM428","v":0},{"$f":"INP_EBalance!AN428","v":0},{"$f":"INP_EBalance!AO428","v":0},{"$f":"INP_EBalance!AP428","v":0},{"$f":"INP_EBalance!AQ428","v":0},{"$f":"INP_EBalance!AR428","v":0},{"$f":"INP_EBalance!AS428","v":0},{"$f":"INP_EBalance!AT428","v":0},{"$f":"INP_EBalance!AU428","v":0},{"$f":"INP_EBalance!AV428","v":0},{"$f":"INP_EBalance!AW428","v":0},{"$f":"INP_EBalance!AX428","v":0},{"$f":"INP_EBalance!AY428","v":0},{"$f":"INP_EBalance!AZ428","v":0},{"$f":"INP_EBalance!BA428","v":0},{"$f":"INP_EBalance!BB428","v":0},{"$f":"INP_EBalance!BC428","v":0},{"$f":"INP_EBalance!BD428","v":0},{"$f":"INP_EBalance!BE428","v":0},{"$f":"INP_EBalance!BF428","v":0},{"$f":"INP_EBalance!BG428","v":0},{"$f":"INP_EBalance!BH428","v":0},{"$f":"INP_EBalance!BI428","v":0},{"$f":"INP_EBalance!BJ428","v":0},{"$f":"INP_EBalance!BK428","v":0},{"$f":"INP_EBalance!BL428","v":0},{"$f":"INP_EBalance!BM428","v":0},{"$f":"INP_EBalance!BN428","v":0},{"$f":"INP_EBalance!BO428","v":0},{"$f":"INP_EBalance!BP428","v":0},{"$f":"INP_EBalance!BQ428","v":0},{"$f":"INP_EBalance!BR428","v":0},{"$f":"INP_EBalance!BS428","v":0},{"$f":"INP_EBalance!BT428","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G78,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F77+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C74,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G78","v":"Energy output-0"},{"$f":"D74&\"-\"&G78","v":"0-0"},{"$f":"D74&\"-\"&SYS_Admin!$G$686&\"-\"&F78","v":"0-Energy output-3"},{"$f":"D74&\"-\"&C78","v":"0-0"},null,{"$f":"INP_EBalance!M429","v":0},{"$f":"INP_EBalance!N429","v":0},{"$f":"INP_EBalance!O429","v":0},{"$f":"INP_EBalance!P429","v":0},{"$f":"INP_EBalance!Q429","v":0},{"$f":"INP_EBalance!R429","v":0},{"$f":"INP_EBalance!S429","v":0},{"$f":"INP_EBalance!T429","v":0},{"$f":"INP_EBalance!U429","v":0},{"$f":"INP_EBalance!V429","v":0},{"$f":"INP_EBalance!W429","v":0},{"$f":"INP_EBalance!X429","v":0},{"$f":"INP_EBalance!Y429","v":0},{"$f":"INP_EBalance!Z429","v":0},{"$f":"INP_EBalance!AA429","v":0},{"$f":"INP_EBalance!AB429","v":0},{"$f":"INP_EBalance!AC429","v":0},{"$f":"INP_EBalance!AD429","v":0},{"$f":"INP_EBalance!AE429","v":0},{"$f":"INP_EBalance!AF429","v":0},{"$f":"INP_EBalance!AG429","v":0},{"$f":"INP_EBalance!AH429","v":0},{"$f":"INP_EBalance!AI429","v":0},{"$f":"INP_EBalance!AJ429","v":0},{"$f":"INP_EBalance!AK429","v":0},{"$f":"INP_EBalance!AL429","v":0},{"$f":"INP_EBalance!AM429","v":0},{"$f":"INP_EBalance!AN429","v":0},{"$f":"INP_EBalance!AO429","v":0},{"$f":"INP_EBalance!AP429","v":0},{"$f":"INP_EBalance!AQ429","v":0},{"$f":"INP_EBalance!AR429","v":0},{"$f":"INP_EBalance!AS429","v":0},{"$f":"INP_EBalance!AT429","v":0},{"$f":"INP_EBalance!AU429","v":0},{"$f":"INP_EBalance!AV429","v":0},{"$f":"INP_EBalance!AW429","v":0},{"$f":"INP_EBalance!AX429","v":0},{"$f":"INP_EBalance!AY429","v":0},{"$f":"INP_EBalance!AZ429","v":0},{"$f":"INP_EBalance!BA429","v":0},{"$f":"INP_EBalance!BB429","v":0},{"$f":"INP_EBalance!BC429","v":0},{"$f":"INP_EBalance!BD429","v":0},{"$f":"INP_EBalance!BE429","v":0},{"$f":"INP_EBalance!BF429","v":0},{"$f":"INP_EBalance!BG429","v":0},{"$f":"INP_EBalance!BH429","v":0},{"$f":"INP_EBalance!BI429","v":0},{"$f":"INP_EBalance!BJ429","v":0},{"$f":"INP_EBalance!BK429","v":0},{"$f":"INP_EBalance!BL429","v":0},{"$f":"INP_EBalance!BM429","v":0},{"$f":"INP_EBalance!BN429","v":0},{"$f":"INP_EBalance!BO429","v":0},{"$f":"INP_EBalance!BP429","v":0},{"$f":"INP_EBalance!BQ429","v":0},{"$f":"INP_EBalance!BR429","v":0},{"$f":"INP_EBalance!BS429","v":0},{"$f":"INP_EBalance!BT429","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F79+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C74,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G80","v":"Fuel Input -0"},{"$f":"D74&\"-\"&G80","v":"0-0"},{"$f":"D74&\"-\"&SYS_Admin!$G$675&\"-\"&F80","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M431","v":0},{"$f":"INP_EBalance!N431","v":0},{"$f":"INP_EBalance!O431","v":0},{"$f":"INP_EBalance!P431","v":0},{"$f":"INP_EBalance!Q431","v":0},{"$f":"INP_EBalance!R431","v":0},{"$f":"INP_EBalance!S431","v":0},{"$f":"INP_EBalance!T431","v":0},{"$f":"INP_EBalance!U431","v":0},{"$f":"INP_EBalance!V431","v":0},{"$f":"INP_EBalance!W431","v":0},{"$f":"INP_EBalance!X431","v":0},{"$f":"INP_EBalance!Y431","v":0},{"$f":"INP_EBalance!Z431","v":0},{"$f":"INP_EBalance!AA431","v":0},{"$f":"INP_EBalance!AB431","v":0},{"$f":"INP_EBalance!AC431","v":0},{"$f":"INP_EBalance!AD431","v":0},{"$f":"INP_EBalance!AE431","v":0},{"$f":"INP_EBalance!AF431","v":0},{"$f":"INP_EBalance!AG431","v":0},{"$f":"INP_EBalance!AH431","v":0},{"$f":"INP_EBalance!AI431","v":0},{"$f":"INP_EBalance!AJ431","v":0},{"$f":"INP_EBalance!AK431","v":0},{"$f":"INP_EBalance!AL431","v":0},{"$f":"INP_EBalance!AM431","v":0},{"$f":"INP_EBalance!AN431","v":0},{"$f":"INP_EBalance!AO431","v":0},{"$f":"INP_EBalance!AP431","v":0},{"$f":"INP_EBalance!AQ431","v":0},{"$f":"INP_EBalance!AR431","v":0},{"$f":"INP_EBalance!AS431","v":0},{"$f":"INP_EBalance!AT431","v":0},{"$f":"INP_EBalance!AU431","v":0},{"$f":"INP_EBalance!AV431","v":0},{"$f":"INP_EBalance!AW431","v":0},{"$f":"INP_EBalance!AX431","v":0},{"$f":"INP_EBalance!AY431","v":0},{"$f":"INP_EBalance!AZ431","v":0},{"$f":"INP_EBalance!BA431","v":0},{"$f":"INP_EBalance!BB431","v":0},{"$f":"INP_EBalance!BC431","v":0},{"$f":"INP_EBalance!BD431","v":0},{"$f":"INP_EBalance!BE431","v":0},{"$f":"INP_EBalance!BF431","v":0},{"$f":"INP_EBalance!BG431","v":0},{"$f":"INP_EBalance!BH431","v":0},{"$f":"INP_EBalance!BI431","v":0},{"$f":"INP_EBalance!BJ431","v":0},{"$f":"INP_EBalance!BK431","v":0},{"$f":"INP_EBalance!BL431","v":0},{"$f":"INP_EBalance!BM431","v":0},{"$f":"INP_EBalance!BN431","v":0},{"$f":"INP_EBalance!BO431","v":0},{"$f":"INP_EBalance!BP431","v":0},{"$f":"INP_EBalance!BQ431","v":0},{"$f":"INP_EBalance!BR431","v":0},{"$f":"INP_EBalance!BS431","v":0},{"$f":"INP_EBalance!BT431","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F80+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C74,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G81","v":"Fuel Input -0"},{"$f":"D74&\"-\"&G81","v":"0-0"},{"$f":"D74&\"-\"&SYS_Admin!$G$675&\"-\"&F81","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M432","v":0},{"$f":"INP_EBalance!N432","v":0},{"$f":"INP_EBalance!O432","v":0},{"$f":"INP_EBalance!P432","v":0},{"$f":"INP_EBalance!Q432","v":0},{"$f":"INP_EBalance!R432","v":0},{"$f":"INP_EBalance!S432","v":0},{"$f":"INP_EBalance!T432","v":0},{"$f":"INP_EBalance!U432","v":0},{"$f":"INP_EBalance!V432","v":0},{"$f":"INP_EBalance!W432","v":0},{"$f":"INP_EBalance!X432","v":0},{"$f":"INP_EBalance!Y432","v":0},{"$f":"INP_EBalance!Z432","v":0},{"$f":"INP_EBalance!AA432","v":0},{"$f":"INP_EBalance!AB432","v":0},{"$f":"INP_EBalance!AC432","v":0},{"$f":"INP_EBalance!AD432","v":0},{"$f":"INP_EBalance!AE432","v":0},{"$f":"INP_EBalance!AF432","v":0},{"$f":"INP_EBalance!AG432","v":0},{"$f":"INP_EBalance!AH432","v":0},{"$f":"INP_EBalance!AI432","v":0},{"$f":"INP_EBalance!AJ432","v":0},{"$f":"INP_EBalance!AK432","v":0},{"$f":"INP_EBalance!AL432","v":0},{"$f":"INP_EBalance!AM432","v":0},{"$f":"INP_EBalance!AN432","v":0},{"$f":"INP_EBalance!AO432","v":0},{"$f":"INP_EBalance!AP432","v":0},{"$f":"INP_EBalance!AQ432","v":0},{"$f":"INP_EBalance!AR432","v":0},{"$f":"INP_EBalance!AS432","v":0},{"$f":"INP_EBalance!AT432","v":0},{"$f":"INP_EBalance!AU432","v":0},{"$f":"INP_EBalance!AV432","v":0},{"$f":"INP_EBalance!AW432","v":0},{"$f":"INP_EBalance!AX432","v":0},{"$f":"INP_EBalance!AY432","v":0},{"$f":"INP_EBalance!AZ432","v":0},{"$f":"INP_EBalance!BA432","v":0},{"$f":"INP_EBalance!BB432","v":0},{"$f":"INP_EBalance!BC432","v":0},{"$f":"INP_EBalance!BD432","v":0},{"$f":"INP_EBalance!BE432","v":0},{"$f":"INP_EBalance!BF432","v":0},{"$f":"INP_EBalance!BG432","v":0},{"$f":"INP_EBalance!BH432","v":0},{"$f":"INP_EBalance!BI432","v":0},{"$f":"INP_EBalance!BJ432","v":0},{"$f":"INP_EBalance!BK432","v":0},{"$f":"INP_EBalance!BL432","v":0},{"$f":"INP_EBalance!BM432","v":0},{"$f":"INP_EBalance!BN432","v":0},{"$f":"INP_EBalance!BO432","v":0},{"$f":"INP_EBalance!BP432","v":0},{"$f":"INP_EBalance!BQ432","v":0},{"$f":"INP_EBalance!BR432","v":0},{"$f":"INP_EBalance!BS432","v":0},{"$f":"INP_EBalance!BT432","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F81+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C74,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G82","v":"Fuel Input -0"},{"$f":"D74&\"-\"&G82","v":"0-0"},{"$f":"D74&\"-\"&SYS_Admin!$G$675&\"-\"&F82","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M433","v":0},{"$f":"INP_EBalance!N433","v":0},{"$f":"INP_EBalance!O433","v":0},{"$f":"INP_EBalance!P433","v":0},{"$f":"INP_EBalance!Q433","v":0},{"$f":"INP_EBalance!R433","v":0},{"$f":"INP_EBalance!S433","v":0},{"$f":"INP_EBalance!T433","v":0},{"$f":"INP_EBalance!U433","v":0},{"$f":"INP_EBalance!V433","v":0},{"$f":"INP_EBalance!W433","v":0},{"$f":"INP_EBalance!X433","v":0},{"$f":"INP_EBalance!Y433","v":0},{"$f":"INP_EBalance!Z433","v":0},{"$f":"INP_EBalance!AA433","v":0},{"$f":"INP_EBalance!AB433","v":0},{"$f":"INP_EBalance!AC433","v":0},{"$f":"INP_EBalance!AD433","v":0},{"$f":"INP_EBalance!AE433","v":0},{"$f":"INP_EBalance!AF433","v":0},{"$f":"INP_EBalance!AG433","v":0},{"$f":"INP_EBalance!AH433","v":0},{"$f":"INP_EBalance!AI433","v":0},{"$f":"INP_EBalance!AJ433","v":0},{"$f":"INP_EBalance!AK433","v":0},{"$f":"INP_EBalance!AL433","v":0},{"$f":"INP_EBalance!AM433","v":0},{"$f":"INP_EBalance!AN433","v":0},{"$f":"INP_EBalance!AO433","v":0},{"$f":"INP_EBalance!AP433","v":0},{"$f":"INP_EBalance!AQ433","v":0},{"$f":"INP_EBalance!AR433","v":0},{"$f":"INP_EBalance!AS433","v":0},{"$f":"INP_EBalance!AT433","v":0},{"$f":"INP_EBalance!AU433","v":0},{"$f":"INP_EBalance!AV433","v":0},{"$f":"INP_EBalance!AW433","v":0},{"$f":"INP_EBalance!AX433","v":0},{"$f":"INP_EBalance!AY433","v":0},{"$f":"INP_EBalance!AZ433","v":0},{"$f":"INP_EBalance!BA433","v":0},{"$f":"INP_EBalance!BB433","v":0},{"$f":"INP_EBalance!BC433","v":0},{"$f":"INP_EBalance!BD433","v":0},{"$f":"INP_EBalance!BE433","v":0},{"$f":"INP_EBalance!BF433","v":0},{"$f":"INP_EBalance!BG433","v":0},{"$f":"INP_EBalance!BH433","v":0},{"$f":"INP_EBalance!BI433","v":0},{"$f":"INP_EBalance!BJ433","v":0},{"$f":"INP_EBalance!BK433","v":0},{"$f":"INP_EBalance!BL433","v":0},{"$f":"INP_EBalance!BM433","v":0},{"$f":"INP_EBalance!BN433","v":0},{"$f":"INP_EBalance!BO433","v":0},{"$f":"INP_EBalance!BP433","v":0},{"$f":"INP_EBalance!BQ433","v":0},{"$f":"INP_EBalance!BR433","v":0},{"$f":"INP_EBalance!BS433","v":0},{"$f":"INP_EBalance!BT433","v":0}]
[]
[null,null,null,{"$f":"G76&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M80:M82)-SUM(M76:M78)) * (M76/SUM(M76:M78)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS80:AS82)-SUM(AS76:AS78)) * (AS76/SUM(AS76:AS78)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G77&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M80:M82)-SUM(M76:M78)) * (M77/SUM(M76:M78)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS80:AS82)-SUM(AS76:AS78)) * (AS77/SUM(AS76:AS78)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G78&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M80:M82)-SUM(M76:M78)) * (M78/SUM(M76:M78)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS80:AS82)-SUM(AS76:AS78)) * (AS78/SUM(AS76:AS78)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D74&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M76:M78)>0)","v":0},0,{"$f":"1*(SUM(O76:O78)>0)","v":0},{"$f":"1*(SUM(P76:P78)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS76:AS78)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D74&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M80:M82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS80:AS82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C76:$C78,$D91,M76:M78)/SUM(M76:M78),0)","v":0},{"$f":"IFERROR(SUMIF($C76:$C78,$D91,N76:N78)/SUM(N76:N78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C76:$C78,$D92,M76:M78)/SUM(M76:M78),0)","v":0},{"$f":"IFERROR(SUMIF($C76:$C78,$D92,N76:N78)/SUM(N76:N78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C76:$C78,$D93,M76:M78)/SUM(M76:M78),0)","v":0},{"$f":"IFERROR(SUMIF($C76:$C78,$D93,N76:N78)/SUM(N76:N78),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D91&\"-\"&G80","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G80,M80:M82)*M91","v":0},{"$f":"SUMIF($G80:$G82,$G80,N80:N82)*N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D91&\"-\"&G81","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G81,M80:M82)*M91","v":0},{"$f":"SUMIF($G80:$G82,$G81,N80:N82)*N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D91&\"-\"&G82","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G82,M80:M82)*M91","v":0},{"$f":"SUMIF($G80:$G82,$G82,N80:N82)*N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D92&\"-\"&G80","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G80,M80:M82)*M92","v":0},{"$f":"SUMIF($G80:$G82,$G80,N80:N82)*N92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D92&\"-\"&G81","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G81,M80:M82)*M92","v":0},{"$f":"SUMIF($G80:$G82,$G81,N80:N82)*N92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D92&\"-\"&G82","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G82,M80:M82)*M91","v":0},{"$f":"SUMIF($G80:$G82,$G82,N80:N82)*N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D93&\"-\"&G80","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G80,M80:M82)*M93","v":0},{"$f":"SUMIF($G80:$G82,$G80,N80:N82)*N93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D93&\"-\"&G81","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G81,M80:M82)*M93","v":0},{"$f":"SUMIF($G80:$G82,$G81,N80:N82)*N93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D93&\"-\"&G82","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G80:$G82,$G82,M80:M82)*M93","v":0},{"$f":"SUMIF($G80:$G82,$G82,N80:N82)*N93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C104)+1","v":4},{"$f":"INDEX(lstPlant,C105,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G107,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F106+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C105,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G107","v":"Energy output-0"},{"$f":"D105&\"-\"&G107","v":"0-0"},{"$f":"D105&\"-\"&SYS_Admin!$G$686&\"-\"&F107","v":"0-Energy output-1"},{"$f":"D105&\"-\"&C107","v":"0-0"},null,{"$f":"INP_EBalance!M437","v":0},{"$f":"INP_EBalance!N437","v":0},{"$f":"INP_EBalance!O437","v":0},{"$f":"INP_EBalance!P437","v":0},{"$f":"INP_EBalance!Q437","v":0},{"$f":"INP_EBalance!R437","v":0},{"$f":"INP_EBalance!S437","v":0},{"$f":"INP_EBalance!T437","v":0},{"$f":"INP_EBalance!U437","v":0},{"$f":"INP_EBalance!V437","v":0},{"$f":"INP_EBalance!W437","v":0},{"$f":"INP_EBalance!X437","v":0},{"$f":"INP_EBalance!Y437","v":0},{"$f":"INP_EBalance!Z437","v":0},{"$f":"INP_EBalance!AA437","v":0},{"$f":"INP_EBalance!AB437","v":0},{"$f":"INP_EBalance!AC437","v":0},{"$f":"INP_EBalance!AD437","v":0},{"$f":"INP_EBalance!AE437","v":0},{"$f":"INP_EBalance!AF437","v":0},{"$f":"INP_EBalance!AG437","v":0},{"$f":"INP_EBalance!AH437","v":0},{"$f":"INP_EBalance!AI437","v":0},{"$f":"INP_EBalance!AJ437","v":0},{"$f":"INP_EBalance!AK437","v":0},{"$f":"INP_EBalance!AL437","v":0},{"$f":"INP_EBalance!AM437","v":0},{"$f":"INP_EBalance!AN437","v":0},{"$f":"INP_EBalance!AO437","v":0},{"$f":"INP_EBalance!AP437","v":0},{"$f":"INP_EBalance!AQ437","v":0},{"$f":"INP_EBalance!AR437","v":0},{"$f":"INP_EBalance!AS437","v":0},{"$f":"INP_EBalance!AT437","v":0},{"$f":"INP_EBalance!AU437","v":0},{"$f":"INP_EBalance!AV437","v":0},{"$f":"INP_EBalance!AW437","v":0},{"$f":"INP_EBalance!AX437","v":0},{"$f":"INP_EBalance!AY437","v":0},{"$f":"INP_EBalance!AZ437","v":0},{"$f":"INP_EBalance!BA437","v":0},{"$f":"INP_EBalance!BB437","v":0},{"$f":"INP_EBalance!BC437","v":0},{"$f":"INP_EBalance!BD437","v":0},{"$f":"INP_EBalance!BE437","v":0},{"$f":"INP_EBalance!BF437","v":0},{"$f":"INP_EBalance!BG437","v":0},{"$f":"INP_EBalance!BH437","v":0},{"$f":"INP_EBalance!BI437","v":0},{"$f":"INP_EBalance!BJ437","v":0},{"$f":"INP_EBalance!BK437","v":0},{"$f":"INP_EBalance!BL437","v":0},{"$f":"INP_EBalance!BM437","v":0},{"$f":"INP_EBalance!BN437","v":0},{"$f":"INP_EBalance!BO437","v":0},{"$f":"INP_EBalance!BP437","v":0},{"$f":"INP_EBalance!BQ437","v":0},{"$f":"INP_EBalance!BR437","v":0},{"$f":"INP_EBalance!BS437","v":0},{"$f":"INP_EBalance!BT437","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G108,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F107+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C105,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G108","v":"Energy output-0"},{"$f":"D105&\"-\"&G108","v":"0-0"},{"$f":"D105&\"-\"&SYS_Admin!$G$686&\"-\"&F108","v":"0-Energy output-2"},{"$f":"D105&\"-\"&C108","v":"0-0"},null,{"$f":"INP_EBalance!M438","v":0},{"$f":"INP_EBalance!N438","v":0},{"$f":"INP_EBalance!O438","v":0},{"$f":"INP_EBalance!P438","v":0},{"$f":"INP_EBalance!Q438","v":0},{"$f":"INP_EBalance!R438","v":0},{"$f":"INP_EBalance!S438","v":0},{"$f":"INP_EBalance!T438","v":0},{"$f":"INP_EBalance!U438","v":0},{"$f":"INP_EBalance!V438","v":0},{"$f":"INP_EBalance!W438","v":0},{"$f":"INP_EBalance!X438","v":0},{"$f":"INP_EBalance!Y438","v":0},{"$f":"INP_EBalance!Z438","v":0},{"$f":"INP_EBalance!AA438","v":0},{"$f":"INP_EBalance!AB438","v":0},{"$f":"INP_EBalance!AC438","v":0},{"$f":"INP_EBalance!AD438","v":0},{"$f":"INP_EBalance!AE438","v":0},{"$f":"INP_EBalance!AF438","v":0},{"$f":"INP_EBalance!AG438","v":0},{"$f":"INP_EBalance!AH438","v":0},{"$f":"INP_EBalance!AI438","v":0},{"$f":"INP_EBalance!AJ438","v":0},{"$f":"INP_EBalance!AK438","v":0},{"$f":"INP_EBalance!AL438","v":0},{"$f":"INP_EBalance!AM438","v":0},{"$f":"INP_EBalance!AN438","v":0},{"$f":"INP_EBalance!AO438","v":0},{"$f":"INP_EBalance!AP438","v":0},{"$f":"INP_EBalance!AQ438","v":0},{"$f":"INP_EBalance!AR438","v":0},{"$f":"INP_EBalance!AS438","v":0},{"$f":"INP_EBalance!AT438","v":0},{"$f":"INP_EBalance!AU438","v":0},{"$f":"INP_EBalance!AV438","v":0},{"$f":"INP_EBalance!AW438","v":0},{"$f":"INP_EBalance!AX438","v":0},{"$f":"INP_EBalance!AY438","v":0},{"$f":"INP_EBalance!AZ438","v":0},{"$f":"INP_EBalance!BA438","v":0},{"$f":"INP_EBalance!BB438","v":0},{"$f":"INP_EBalance!BC438","v":0},{"$f":"INP_EBalance!BD438","v":0},{"$f":"INP_EBalance!BE438","v":0},{"$f":"INP_EBalance!BF438","v":0},{"$f":"INP_EBalance!BG438","v":0},{"$f":"INP_EBalance!BH438","v":0},{"$f":"INP_EBalance!BI438","v":0},{"$f":"INP_EBalance!BJ438","v":0},{"$f":"INP_EBalance!BK438","v":0},{"$f":"INP_EBalance!BL438","v":0},{"$f":"INP_EBalance!BM438","v":0},{"$f":"INP_EBalance!BN438","v":0},{"$f":"INP_EBalance!BO438","v":0},{"$f":"INP_EBalance!BP438","v":0},{"$f":"INP_EBalance!BQ438","v":0},{"$f":"INP_EBalance!BR438","v":0},{"$f":"INP_EBalance!BS438","v":0},{"$f":"INP_EBalance!BT438","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G109,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F108+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C105,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G109","v":"Energy output-0"},{"$f":"D105&\"-\"&G109","v":"0-0"},{"$f":"D105&\"-\"&SYS_Admin!$G$686&\"-\"&F109","v":"0-Energy output-3"},{"$f":"D105&\"-\"&C109","v":"0-0"},null,{"$f":"INP_EBalance!M439","v":0},{"$f":"INP_EBalance!N439","v":0},{"$f":"INP_EBalance!O439","v":0},{"$f":"INP_EBalance!P439","v":0},{"$f":"INP_EBalance!Q439","v":0},{"$f":"INP_EBalance!R439","v":0},{"$f":"INP_EBalance!S439","v":0},{"$f":"INP_EBalance!T439","v":0},{"$f":"INP_EBalance!U439","v":0},{"$f":"INP_EBalance!V439","v":0},{"$f":"INP_EBalance!W439","v":0},{"$f":"INP_EBalance!X439","v":0},{"$f":"INP_EBalance!Y439","v":0},{"$f":"INP_EBalance!Z439","v":0},{"$f":"INP_EBalance!AA439","v":0},{"$f":"INP_EBalance!AB439","v":0},{"$f":"INP_EBalance!AC439","v":0},{"$f":"INP_EBalance!AD439","v":0},{"$f":"INP_EBalance!AE439","v":0},{"$f":"INP_EBalance!AF439","v":0},{"$f":"INP_EBalance!AG439","v":0},{"$f":"INP_EBalance!AH439","v":0},{"$f":"INP_EBalance!AI439","v":0},{"$f":"INP_EBalance!AJ439","v":0},{"$f":"INP_EBalance!AK439","v":0},{"$f":"INP_EBalance!AL439","v":0},{"$f":"INP_EBalance!AM439","v":0},{"$f":"INP_EBalance!AN439","v":0},{"$f":"INP_EBalance!AO439","v":0},{"$f":"INP_EBalance!AP439","v":0},{"$f":"INP_EBalance!AQ439","v":0},{"$f":"INP_EBalance!AR439","v":0},{"$f":"INP_EBalance!AS439","v":0},{"$f":"INP_EBalance!AT439","v":0},{"$f":"INP_EBalance!AU439","v":0},{"$f":"INP_EBalance!AV439","v":0},{"$f":"INP_EBalance!AW439","v":0},{"$f":"INP_EBalance!AX439","v":0},{"$f":"INP_EBalance!AY439","v":0},{"$f":"INP_EBalance!AZ439","v":0},{"$f":"INP_EBalance!BA439","v":0},{"$f":"INP_EBalance!BB439","v":0},{"$f":"INP_EBalance!BC439","v":0},{"$f":"INP_EBalance!BD439","v":0},{"$f":"INP_EBalance!BE439","v":0},{"$f":"INP_EBalance!BF439","v":0},{"$f":"INP_EBalance!BG439","v":0},{"$f":"INP_EBalance!BH439","v":0},{"$f":"INP_EBalance!BI439","v":0},{"$f":"INP_EBalance!BJ439","v":0},{"$f":"INP_EBalance!BK439","v":0},{"$f":"INP_EBalance!BL439","v":0},{"$f":"INP_EBalance!BM439","v":0},{"$f":"INP_EBalance!BN439","v":0},{"$f":"INP_EBalance!BO439","v":0},{"$f":"INP_EBalance!BP439","v":0},{"$f":"INP_EBalance!BQ439","v":0},{"$f":"INP_EBalance!BR439","v":0},{"$f":"INP_EBalance!BS439","v":0},{"$f":"INP_EBalance!BT439","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F110+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C105,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G111","v":"Fuel Input -0"},{"$f":"D105&\"-\"&G111","v":"0-0"},{"$f":"D105&\"-\"&SYS_Admin!$G$675&\"-\"&F111","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M441","v":0},{"$f":"INP_EBalance!N441","v":0},{"$f":"INP_EBalance!O441","v":0},{"$f":"INP_EBalance!P441","v":0},{"$f":"INP_EBalance!Q441","v":0},{"$f":"INP_EBalance!R441","v":0},{"$f":"INP_EBalance!S441","v":0},{"$f":"INP_EBalance!T441","v":0},{"$f":"INP_EBalance!U441","v":0},{"$f":"INP_EBalance!V441","v":0},{"$f":"INP_EBalance!W441","v":0},{"$f":"INP_EBalance!X441","v":0},{"$f":"INP_EBalance!Y441","v":0},{"$f":"INP_EBalance!Z441","v":0},{"$f":"INP_EBalance!AA441","v":0},{"$f":"INP_EBalance!AB441","v":0},{"$f":"INP_EBalance!AC441","v":0},{"$f":"INP_EBalance!AD441","v":0},{"$f":"INP_EBalance!AE441","v":0},{"$f":"INP_EBalance!AF441","v":0},{"$f":"INP_EBalance!AG441","v":0},{"$f":"INP_EBalance!AH441","v":0},{"$f":"INP_EBalance!AI441","v":0},{"$f":"INP_EBalance!AJ441","v":0},{"$f":"INP_EBalance!AK441","v":0},{"$f":"INP_EBalance!AL441","v":0},{"$f":"INP_EBalance!AM441","v":0},{"$f":"INP_EBalance!AN441","v":0},{"$f":"INP_EBalance!AO441","v":0},{"$f":"INP_EBalance!AP441","v":0},{"$f":"INP_EBalance!AQ441","v":0},{"$f":"INP_EBalance!AR441","v":0},{"$f":"INP_EBalance!AS441","v":0},{"$f":"INP_EBalance!AT441","v":0},{"$f":"INP_EBalance!AU441","v":0},{"$f":"INP_EBalance!AV441","v":0},{"$f":"INP_EBalance!AW441","v":0},{"$f":"INP_EBalance!AX441","v":0},{"$f":"INP_EBalance!AY441","v":0},{"$f":"INP_EBalance!AZ441","v":0},{"$f":"INP_EBalance!BA441","v":0},{"$f":"INP_EBalance!BB441","v":0},{"$f":"INP_EBalance!BC441","v":0},{"$f":"INP_EBalance!BD441","v":0},{"$f":"INP_EBalance!BE441","v":0},{"$f":"INP_EBalance!BF441","v":0},{"$f":"INP_EBalance!BG441","v":0},{"$f":"INP_EBalance!BH441","v":0},{"$f":"INP_EBalance!BI441","v":0},{"$f":"INP_EBalance!BJ441","v":0},{"$f":"INP_EBalance!BK441","v":0},{"$f":"INP_EBalance!BL441","v":0},{"$f":"INP_EBalance!BM441","v":0},{"$f":"INP_EBalance!BN441","v":0},{"$f":"INP_EBalance!BO441","v":0},{"$f":"INP_EBalance!BP441","v":0},{"$f":"INP_EBalance!BQ441","v":0},{"$f":"INP_EBalance!BR441","v":0},{"$f":"INP_EBalance!BS441","v":0},{"$f":"INP_EBalance!BT441","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F111+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C105,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G112","v":"Fuel Input -0"},{"$f":"D105&\"-\"&G112","v":"0-0"},{"$f":"D105&\"-\"&SYS_Admin!$G$675&\"-\"&F112","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M442","v":0},{"$f":"INP_EBalance!N442","v":0},{"$f":"INP_EBalance!O442","v":0},{"$f":"INP_EBalance!P442","v":0},{"$f":"INP_EBalance!Q442","v":0},{"$f":"INP_EBalance!R442","v":0},{"$f":"INP_EBalance!S442","v":0},{"$f":"INP_EBalance!T442","v":0},{"$f":"INP_EBalance!U442","v":0},{"$f":"INP_EBalance!V442","v":0},{"$f":"INP_EBalance!W442","v":0},{"$f":"INP_EBalance!X442","v":0},{"$f":"INP_EBalance!Y442","v":0},{"$f":"INP_EBalance!Z442","v":0},{"$f":"INP_EBalance!AA442","v":0},{"$f":"INP_EBalance!AB442","v":0},{"$f":"INP_EBalance!AC442","v":0},{"$f":"INP_EBalance!AD442","v":0},{"$f":"INP_EBalance!AE442","v":0},{"$f":"INP_EBalance!AF442","v":0},{"$f":"INP_EBalance!AG442","v":0},{"$f":"INP_EBalance!AH442","v":0},{"$f":"INP_EBalance!AI442","v":0},{"$f":"INP_EBalance!AJ442","v":0},{"$f":"INP_EBalance!AK442","v":0},{"$f":"INP_EBalance!AL442","v":0},{"$f":"INP_EBalance!AM442","v":0},{"$f":"INP_EBalance!AN442","v":0},{"$f":"INP_EBalance!AO442","v":0},{"$f":"INP_EBalance!AP442","v":0},{"$f":"INP_EBalance!AQ442","v":0},{"$f":"INP_EBalance!AR442","v":0},{"$f":"INP_EBalance!AS442","v":0},{"$f":"INP_EBalance!AT442","v":0},{"$f":"INP_EBalance!AU442","v":0},{"$f":"INP_EBalance!AV442","v":0},{"$f":"INP_EBalance!AW442","v":0},{"$f":"INP_EBalance!AX442","v":0},{"$f":"INP_EBalance!AY442","v":0},{"$f":"INP_EBalance!AZ442","v":0},{"$f":"INP_EBalance!BA442","v":0},{"$f":"INP_EBalance!BB442","v":0},{"$f":"INP_EBalance!BC442","v":0},{"$f":"INP_EBalance!BD442","v":0},{"$f":"INP_EBalance!BE442","v":0},{"$f":"INP_EBalance!BF442","v":0},{"$f":"INP_EBalance!BG442","v":0},{"$f":"INP_EBalance!BH442","v":0},{"$f":"INP_EBalance!BI442","v":0},{"$f":"INP_EBalance!BJ442","v":0},{"$f":"INP_EBalance!BK442","v":0},{"$f":"INP_EBalance!BL442","v":0},{"$f":"INP_EBalance!BM442","v":0},{"$f":"INP_EBalance!BN442","v":0},{"$f":"INP_EBalance!BO442","v":0},{"$f":"INP_EBalance!BP442","v":0},{"$f":"INP_EBalance!BQ442","v":0},{"$f":"INP_EBalance!BR442","v":0},{"$f":"INP_EBalance!BS442","v":0},{"$f":"INP_EBalance!BT442","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F112+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C105,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G113","v":"Fuel Input -0"},{"$f":"D105&\"-\"&G113","v":"0-0"},{"$f":"D105&\"-\"&SYS_Admin!$G$675&\"-\"&F113","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M443","v":0},{"$f":"INP_EBalance!N443","v":0},{"$f":"INP_EBalance!O443","v":0},{"$f":"INP_EBalance!P443","v":0},{"$f":"INP_EBalance!Q443","v":0},{"$f":"INP_EBalance!R443","v":0},{"$f":"INP_EBalance!S443","v":0},{"$f":"INP_EBalance!T443","v":0},{"$f":"INP_EBalance!U443","v":0},{"$f":"INP_EBalance!V443","v":0},{"$f":"INP_EBalance!W443","v":0},{"$f":"INP_EBalance!X443","v":0},{"$f":"INP_EBalance!Y443","v":0},{"$f":"INP_EBalance!Z443","v":0},{"$f":"INP_EBalance!AA443","v":0},{"$f":"INP_EBalance!AB443","v":0},{"$f":"INP_EBalance!AC443","v":0},{"$f":"INP_EBalance!AD443","v":0},{"$f":"INP_EBalance!AE443","v":0},{"$f":"INP_EBalance!AF443","v":0},{"$f":"INP_EBalance!AG443","v":0},{"$f":"INP_EBalance!AH443","v":0},{"$f":"INP_EBalance!AI443","v":0},{"$f":"INP_EBalance!AJ443","v":0},{"$f":"INP_EBalance!AK443","v":0},{"$f":"INP_EBalance!AL443","v":0},{"$f":"INP_EBalance!AM443","v":0},{"$f":"INP_EBalance!AN443","v":0},{"$f":"INP_EBalance!AO443","v":0},{"$f":"INP_EBalance!AP443","v":0},{"$f":"INP_EBalance!AQ443","v":0},{"$f":"INP_EBalance!AR443","v":0},{"$f":"INP_EBalance!AS443","v":0},{"$f":"INP_EBalance!AT443","v":0},{"$f":"INP_EBalance!AU443","v":0},{"$f":"INP_EBalance!AV443","v":0},{"$f":"INP_EBalance!AW443","v":0},{"$f":"INP_EBalance!AX443","v":0},{"$f":"INP_EBalance!AY443","v":0},{"$f":"INP_EBalance!AZ443","v":0},{"$f":"INP_EBalance!BA443","v":0},{"$f":"INP_EBalance!BB443","v":0},{"$f":"INP_EBalance!BC443","v":0},{"$f":"INP_EBalance!BD443","v":0},{"$f":"INP_EBalance!BE443","v":0},{"$f":"INP_EBalance!BF443","v":0},{"$f":"INP_EBalance!BG443","v":0},{"$f":"INP_EBalance!BH443","v":0},{"$f":"INP_EBalance!BI443","v":0},{"$f":"INP_EBalance!BJ443","v":0},{"$f":"INP_EBalance!BK443","v":0},{"$f":"INP_EBalance!BL443","v":0},{"$f":"INP_EBalance!BM443","v":0},{"$f":"INP_EBalance!BN443","v":0},{"$f":"INP_EBalance!BO443","v":0},{"$f":"INP_EBalance!BP443","v":0},{"$f":"INP_EBalance!BQ443","v":0},{"$f":"INP_EBalance!BR443","v":0},{"$f":"INP_EBalance!BS443","v":0},{"$f":"INP_EBalance!BT443","v":0}]
[]
[null,null,null,{"$f":"G107&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M111:M113)-SUM(M107:M109)) * (M107/SUM(M107:M109)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS111:AS113)-SUM(AS107:AS109)) * (AS107/SUM(AS107:AS109)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G108&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M111:M113)-SUM(M107:M109)) * (M108/SUM(M107:M109)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS111:AS113)-SUM(AS107:AS109)) * (AS108/SUM(AS107:AS109)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G109&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M111:M113)-SUM(M107:M109)) * (M109/SUM(M107:M109)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS111:AS113)-SUM(AS107:AS109)) * (AS109/SUM(AS107:AS109)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D105&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M107:M109)>0)","v":0},0,{"$f":"1*(SUM(O107:O109)>0)","v":0},{"$f":"1*(SUM(P107:P109)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS107:AS109)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D105&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M111:M113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS111:AS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C107:$C109,$D122,M107:M109)/SUM(M107:M109),0)","v":0},{"$f":"IFERROR(SUMIF($C107:$C109,$D122,N107:N109)/SUM(N107:N109),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C107:$C109,$D123,M107:M109)/SUM(M107:M109),0)","v":0},{"$f":"IFERROR(SUMIF($C107:$C109,$D123,N107:N109)/SUM(N107:N109),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C107:$C109,$D124,M107:M109)/SUM(M107:M109),0)","v":0},{"$f":"IFERROR(SUMIF($C107:$C109,$D124,N107:N109)/SUM(N107:N109),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D122&\"-\"&G111","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G111,M111:M113)*M122","v":0},{"$f":"SUMIF($G111:$G113,$G111,N111:N113)*N122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D122&\"-\"&G112","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G112,M111:M113)*M122","v":0},{"$f":"SUMIF($G111:$G113,$G112,N111:N113)*N122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D122&\"-\"&G113","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G113,M111:M113)*M122","v":0},{"$f":"SUMIF($G111:$G113,$G113,N111:N113)*N122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D123&\"-\"&G111","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G111,M111:M113)*M123","v":0},{"$f":"SUMIF($G111:$G113,$G111,N111:N113)*N123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D123&\"-\"&G112","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G112,M111:M113)*M123","v":0},{"$f":"SUMIF($G111:$G113,$G112,N111:N113)*N123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D123&\"-\"&G113","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G113,M111:M113)*M122","v":0},{"$f":"SUMIF($G111:$G113,$G113,N111:N113)*N122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D124&\"-\"&G111","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G111,M111:M113)*M124","v":0},{"$f":"SUMIF($G111:$G113,$G111,N111:N113)*N124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D124&\"-\"&G112","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G112,M111:M113)*M124","v":0},{"$f":"SUMIF($G111:$G113,$G112,N111:N113)*N124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D124&\"-\"&G113","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G111:$G113,$G113,M111:M113)*M124","v":0},{"$f":"SUMIF($G111:$G113,$G113,N111:N113)*N124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C135)+1","v":5},{"$f":"INDEX(lstPlant,C136,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G138,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F137+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C136,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G138","v":"Energy output-0"},{"$f":"D136&\"-\"&G138","v":"0-0"},{"$f":"D136&\"-\"&SYS_Admin!$G$686&\"-\"&F138","v":"0-Energy output-1"},{"$f":"D136&\"-\"&C138","v":"0-0"},null,{"$f":"INP_EBalance!M447","v":0},{"$f":"INP_EBalance!N447","v":0},{"$f":"INP_EBalance!O447","v":0},{"$f":"INP_EBalance!P447","v":0},{"$f":"INP_EBalance!Q447","v":0},{"$f":"INP_EBalance!R447","v":0},{"$f":"INP_EBalance!S447","v":0},{"$f":"INP_EBalance!T447","v":0},{"$f":"INP_EBalance!U447","v":0},{"$f":"INP_EBalance!V447","v":0},{"$f":"INP_EBalance!W447","v":0},{"$f":"INP_EBalance!X447","v":0},{"$f":"INP_EBalance!Y447","v":0},{"$f":"INP_EBalance!Z447","v":0},{"$f":"INP_EBalance!AA447","v":0},{"$f":"INP_EBalance!AB447","v":0},{"$f":"INP_EBalance!AC447","v":0},{"$f":"INP_EBalance!AD447","v":0},{"$f":"INP_EBalance!AE447","v":0},{"$f":"INP_EBalance!AF447","v":0},{"$f":"INP_EBalance!AG447","v":0},{"$f":"INP_EBalance!AH447","v":0},{"$f":"INP_EBalance!AI447","v":0},{"$f":"INP_EBalance!AJ447","v":0},{"$f":"INP_EBalance!AK447","v":0},{"$f":"INP_EBalance!AL447","v":0},{"$f":"INP_EBalance!AM447","v":0},{"$f":"INP_EBalance!AN447","v":0},{"$f":"INP_EBalance!AO447","v":0},{"$f":"INP_EBalance!AP447","v":0},{"$f":"INP_EBalance!AQ447","v":0},{"$f":"INP_EBalance!AR447","v":0},{"$f":"INP_EBalance!AS447","v":0},{"$f":"INP_EBalance!AT447","v":0},{"$f":"INP_EBalance!AU447","v":0},{"$f":"INP_EBalance!AV447","v":0},{"$f":"INP_EBalance!AW447","v":0},{"$f":"INP_EBalance!AX447","v":0},{"$f":"INP_EBalance!AY447","v":0},{"$f":"INP_EBalance!AZ447","v":0},{"$f":"INP_EBalance!BA447","v":0},{"$f":"INP_EBalance!BB447","v":0},{"$f":"INP_EBalance!BC447","v":0},{"$f":"INP_EBalance!BD447","v":0},{"$f":"INP_EBalance!BE447","v":0},{"$f":"INP_EBalance!BF447","v":0},{"$f":"INP_EBalance!BG447","v":0},{"$f":"INP_EBalance!BH447","v":0},{"$f":"INP_EBalance!BI447","v":0},{"$f":"INP_EBalance!BJ447","v":0},{"$f":"INP_EBalance!BK447","v":0},{"$f":"INP_EBalance!BL447","v":0},{"$f":"INP_EBalance!BM447","v":0},{"$f":"INP_EBalance!BN447","v":0},{"$f":"INP_EBalance!BO447","v":0},{"$f":"INP_EBalance!BP447","v":0},{"$f":"INP_EBalance!BQ447","v":0},{"$f":"INP_EBalance!BR447","v":0},{"$f":"INP_EBalance!BS447","v":0},{"$f":"INP_EBalance!BT447","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G139,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F138+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C136,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G139","v":"Energy output-0"},{"$f":"D136&\"-\"&G139","v":"0-0"},{"$f":"D136&\"-\"&SYS_Admin!$G$686&\"-\"&F139","v":"0-Energy output-2"},{"$f":"D136&\"-\"&C139","v":"0-0"},null,{"$f":"INP_EBalance!M448","v":0},{"$f":"INP_EBalance!N448","v":0},{"$f":"INP_EBalance!O448","v":0},{"$f":"INP_EBalance!P448","v":0},{"$f":"INP_EBalance!Q448","v":0},{"$f":"INP_EBalance!R448","v":0},{"$f":"INP_EBalance!S448","v":0},{"$f":"INP_EBalance!T448","v":0},{"$f":"INP_EBalance!U448","v":0},{"$f":"INP_EBalance!V448","v":0},{"$f":"INP_EBalance!W448","v":0},{"$f":"INP_EBalance!X448","v":0},{"$f":"INP_EBalance!Y448","v":0},{"$f":"INP_EBalance!Z448","v":0},{"$f":"INP_EBalance!AA448","v":0},{"$f":"INP_EBalance!AB448","v":0},{"$f":"INP_EBalance!AC448","v":0},{"$f":"INP_EBalance!AD448","v":0},{"$f":"INP_EBalance!AE448","v":0},{"$f":"INP_EBalance!AF448","v":0},{"$f":"INP_EBalance!AG448","v":0},{"$f":"INP_EBalance!AH448","v":0},{"$f":"INP_EBalance!AI448","v":0},{"$f":"INP_EBalance!AJ448","v":0},{"$f":"INP_EBalance!AK448","v":0},{"$f":"INP_EBalance!AL448","v":0},{"$f":"INP_EBalance!AM448","v":0},{"$f":"INP_EBalance!AN448","v":0},{"$f":"INP_EBalance!AO448","v":0},{"$f":"INP_EBalance!AP448","v":0},{"$f":"INP_EBalance!AQ448","v":0},{"$f":"INP_EBalance!AR448","v":0},{"$f":"INP_EBalance!AS448","v":0},{"$f":"INP_EBalance!AT448","v":0},{"$f":"INP_EBalance!AU448","v":0},{"$f":"INP_EBalance!AV448","v":0},{"$f":"INP_EBalance!AW448","v":0},{"$f":"INP_EBalance!AX448","v":0},{"$f":"INP_EBalance!AY448","v":0},{"$f":"INP_EBalance!AZ448","v":0},{"$f":"INP_EBalance!BA448","v":0},{"$f":"INP_EBalance!BB448","v":0},{"$f":"INP_EBalance!BC448","v":0},{"$f":"INP_EBalance!BD448","v":0},{"$f":"INP_EBalance!BE448","v":0},{"$f":"INP_EBalance!BF448","v":0},{"$f":"INP_EBalance!BG448","v":0},{"$f":"INP_EBalance!BH448","v":0},{"$f":"INP_EBalance!BI448","v":0},{"$f":"INP_EBalance!BJ448","v":0},{"$f":"INP_EBalance!BK448","v":0},{"$f":"INP_EBalance!BL448","v":0},{"$f":"INP_EBalance!BM448","v":0},{"$f":"INP_EBalance!BN448","v":0},{"$f":"INP_EBalance!BO448","v":0},{"$f":"INP_EBalance!BP448","v":0},{"$f":"INP_EBalance!BQ448","v":0},{"$f":"INP_EBalance!BR448","v":0},{"$f":"INP_EBalance!BS448","v":0},{"$f":"INP_EBalance!BT448","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G140,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F139+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C136,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G140","v":"Energy output-0"},{"$f":"D136&\"-\"&G140","v":"0-0"},{"$f":"D136&\"-\"&SYS_Admin!$G$686&\"-\"&F140","v":"0-Energy output-3"},{"$f":"D136&\"-\"&C140","v":"0-0"},null,{"$f":"INP_EBalance!M449","v":0},{"$f":"INP_EBalance!N449","v":0},{"$f":"INP_EBalance!O449","v":0},{"$f":"INP_EBalance!P449","v":0},{"$f":"INP_EBalance!Q449","v":0},{"$f":"INP_EBalance!R449","v":0},{"$f":"INP_EBalance!S449","v":0},{"$f":"INP_EBalance!T449","v":0},{"$f":"INP_EBalance!U449","v":0},{"$f":"INP_EBalance!V449","v":0},{"$f":"INP_EBalance!W449","v":0},{"$f":"INP_EBalance!X449","v":0},{"$f":"INP_EBalance!Y449","v":0},{"$f":"INP_EBalance!Z449","v":0},{"$f":"INP_EBalance!AA449","v":0},{"$f":"INP_EBalance!AB449","v":0},{"$f":"INP_EBalance!AC449","v":0},{"$f":"INP_EBalance!AD449","v":0},{"$f":"INP_EBalance!AE449","v":0},{"$f":"INP_EBalance!AF449","v":0},{"$f":"INP_EBalance!AG449","v":0},{"$f":"INP_EBalance!AH449","v":0},{"$f":"INP_EBalance!AI449","v":0},{"$f":"INP_EBalance!AJ449","v":0},{"$f":"INP_EBalance!AK449","v":0},{"$f":"INP_EBalance!AL449","v":0},{"$f":"INP_EBalance!AM449","v":0},{"$f":"INP_EBalance!AN449","v":0},{"$f":"INP_EBalance!AO449","v":0},{"$f":"INP_EBalance!AP449","v":0},{"$f":"INP_EBalance!AQ449","v":0},{"$f":"INP_EBalance!AR449","v":0},{"$f":"INP_EBalance!AS449","v":0},{"$f":"INP_EBalance!AT449","v":0},{"$f":"INP_EBalance!AU449","v":0},{"$f":"INP_EBalance!AV449","v":0},{"$f":"INP_EBalance!AW449","v":0},{"$f":"INP_EBalance!AX449","v":0},{"$f":"INP_EBalance!AY449","v":0},{"$f":"INP_EBalance!AZ449","v":0},{"$f":"INP_EBalance!BA449","v":0},{"$f":"INP_EBalance!BB449","v":0},{"$f":"INP_EBalance!BC449","v":0},{"$f":"INP_EBalance!BD449","v":0},{"$f":"INP_EBalance!BE449","v":0},{"$f":"INP_EBalance!BF449","v":0},{"$f":"INP_EBalance!BG449","v":0},{"$f":"INP_EBalance!BH449","v":0},{"$f":"INP_EBalance!BI449","v":0},{"$f":"INP_EBalance!BJ449","v":0},{"$f":"INP_EBalance!BK449","v":0},{"$f":"INP_EBalance!BL449","v":0},{"$f":"INP_EBalance!BM449","v":0},{"$f":"INP_EBalance!BN449","v":0},{"$f":"INP_EBalance!BO449","v":0},{"$f":"INP_EBalance!BP449","v":0},{"$f":"INP_EBalance!BQ449","v":0},{"$f":"INP_EBalance!BR449","v":0},{"$f":"INP_EBalance!BS449","v":0},{"$f":"INP_EBalance!BT449","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F141+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C136,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G142","v":"Fuel Input -0"},{"$f":"D136&\"-\"&G142","v":"0-0"},{"$f":"D136&\"-\"&SYS_Admin!$G$675&\"-\"&F142","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M451","v":0},{"$f":"INP_EBalance!N451","v":0},{"$f":"INP_EBalance!O451","v":0},{"$f":"INP_EBalance!P451","v":0},{"$f":"INP_EBalance!Q451","v":0},{"$f":"INP_EBalance!R451","v":0},{"$f":"INP_EBalance!S451","v":0},{"$f":"INP_EBalance!T451","v":0},{"$f":"INP_EBalance!U451","v":0},{"$f":"INP_EBalance!V451","v":0},{"$f":"INP_EBalance!W451","v":0},{"$f":"INP_EBalance!X451","v":0},{"$f":"INP_EBalance!Y451","v":0},{"$f":"INP_EBalance!Z451","v":0},{"$f":"INP_EBalance!AA451","v":0},{"$f":"INP_EBalance!AB451","v":0},{"$f":"INP_EBalance!AC451","v":0},{"$f":"INP_EBalance!AD451","v":0},{"$f":"INP_EBalance!AE451","v":0},{"$f":"INP_EBalance!AF451","v":0},{"$f":"INP_EBalance!AG451","v":0},{"$f":"INP_EBalance!AH451","v":0},{"$f":"INP_EBalance!AI451","v":0},{"$f":"INP_EBalance!AJ451","v":0},{"$f":"INP_EBalance!AK451","v":0},{"$f":"INP_EBalance!AL451","v":0},{"$f":"INP_EBalance!AM451","v":0},{"$f":"INP_EBalance!AN451","v":0},{"$f":"INP_EBalance!AO451","v":0},{"$f":"INP_EBalance!AP451","v":0},{"$f":"INP_EBalance!AQ451","v":0},{"$f":"INP_EBalance!AR451","v":0},{"$f":"INP_EBalance!AS451","v":0},{"$f":"INP_EBalance!AT451","v":0},{"$f":"INP_EBalance!AU451","v":0},{"$f":"INP_EBalance!AV451","v":0},{"$f":"INP_EBalance!AW451","v":0},{"$f":"INP_EBalance!AX451","v":0},{"$f":"INP_EBalance!AY451","v":0},{"$f":"INP_EBalance!AZ451","v":0},{"$f":"INP_EBalance!BA451","v":0},{"$f":"INP_EBalance!BB451","v":0},{"$f":"INP_EBalance!BC451","v":0},{"$f":"INP_EBalance!BD451","v":0},{"$f":"INP_EBalance!BE451","v":0},{"$f":"INP_EBalance!BF451","v":0},{"$f":"INP_EBalance!BG451","v":0},{"$f":"INP_EBalance!BH451","v":0},{"$f":"INP_EBalance!BI451","v":0},{"$f":"INP_EBalance!BJ451","v":0},{"$f":"INP_EBalance!BK451","v":0},{"$f":"INP_EBalance!BL451","v":0},{"$f":"INP_EBalance!BM451","v":0},{"$f":"INP_EBalance!BN451","v":0},{"$f":"INP_EBalance!BO451","v":0},{"$f":"INP_EBalance!BP451","v":0},{"$f":"INP_EBalance!BQ451","v":0},{"$f":"INP_EBalance!BR451","v":0},{"$f":"INP_EBalance!BS451","v":0},{"$f":"INP_EBalance!BT451","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F142+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C136,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G143","v":"Fuel Input -0"},{"$f":"D136&\"-\"&G143","v":"0-0"},{"$f":"D136&\"-\"&SYS_Admin!$G$675&\"-\"&F143","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M452","v":0},{"$f":"INP_EBalance!N452","v":0},{"$f":"INP_EBalance!O452","v":0},{"$f":"INP_EBalance!P452","v":0},{"$f":"INP_EBalance!Q452","v":0},{"$f":"INP_EBalance!R452","v":0},{"$f":"INP_EBalance!S452","v":0},{"$f":"INP_EBalance!T452","v":0},{"$f":"INP_EBalance!U452","v":0},{"$f":"INP_EBalance!V452","v":0},{"$f":"INP_EBalance!W452","v":0},{"$f":"INP_EBalance!X452","v":0},{"$f":"INP_EBalance!Y452","v":0},{"$f":"INP_EBalance!Z452","v":0},{"$f":"INP_EBalance!AA452","v":0},{"$f":"INP_EBalance!AB452","v":0},{"$f":"INP_EBalance!AC452","v":0},{"$f":"INP_EBalance!AD452","v":0},{"$f":"INP_EBalance!AE452","v":0},{"$f":"INP_EBalance!AF452","v":0},{"$f":"INP_EBalance!AG452","v":0},{"$f":"INP_EBalance!AH452","v":0},{"$f":"INP_EBalance!AI452","v":0},{"$f":"INP_EBalance!AJ452","v":0},{"$f":"INP_EBalance!AK452","v":0},{"$f":"INP_EBalance!AL452","v":0},{"$f":"INP_EBalance!AM452","v":0},{"$f":"INP_EBalance!AN452","v":0},{"$f":"INP_EBalance!AO452","v":0},{"$f":"INP_EBalance!AP452","v":0},{"$f":"INP_EBalance!AQ452","v":0},{"$f":"INP_EBalance!AR452","v":0},{"$f":"INP_EBalance!AS452","v":0},{"$f":"INP_EBalance!AT452","v":0},{"$f":"INP_EBalance!AU452","v":0},{"$f":"INP_EBalance!AV452","v":0},{"$f":"INP_EBalance!AW452","v":0},{"$f":"INP_EBalance!AX452","v":0},{"$f":"INP_EBalance!AY452","v":0},{"$f":"INP_EBalance!AZ452","v":0},{"$f":"INP_EBalance!BA452","v":0},{"$f":"INP_EBalance!BB452","v":0},{"$f":"INP_EBalance!BC452","v":0},{"$f":"INP_EBalance!BD452","v":0},{"$f":"INP_EBalance!BE452","v":0},{"$f":"INP_EBalance!BF452","v":0},{"$f":"INP_EBalance!BG452","v":0},{"$f":"INP_EBalance!BH452","v":0},{"$f":"INP_EBalance!BI452","v":0},{"$f":"INP_EBalance!BJ452","v":0},{"$f":"INP_EBalance!BK452","v":0},{"$f":"INP_EBalance!BL452","v":0},{"$f":"INP_EBalance!BM452","v":0},{"$f":"INP_EBalance!BN452","v":0},{"$f":"INP_EBalance!BO452","v":0},{"$f":"INP_EBalance!BP452","v":0},{"$f":"INP_EBalance!BQ452","v":0},{"$f":"INP_EBalance!BR452","v":0},{"$f":"INP_EBalance!BS452","v":0},{"$f":"INP_EBalance!BT452","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F143+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C136,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G144","v":"Fuel Input -0"},{"$f":"D136&\"-\"&G144","v":"0-0"},{"$f":"D136&\"-\"&SYS_Admin!$G$675&\"-\"&F144","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M453","v":0},{"$f":"INP_EBalance!N453","v":0},{"$f":"INP_EBalance!O453","v":0},{"$f":"INP_EBalance!P453","v":0},{"$f":"INP_EBalance!Q453","v":0},{"$f":"INP_EBalance!R453","v":0},{"$f":"INP_EBalance!S453","v":0},{"$f":"INP_EBalance!T453","v":0},{"$f":"INP_EBalance!U453","v":0},{"$f":"INP_EBalance!V453","v":0},{"$f":"INP_EBalance!W453","v":0},{"$f":"INP_EBalance!X453","v":0},{"$f":"INP_EBalance!Y453","v":0},{"$f":"INP_EBalance!Z453","v":0},{"$f":"INP_EBalance!AA453","v":0},{"$f":"INP_EBalance!AB453","v":0},{"$f":"INP_EBalance!AC453","v":0},{"$f":"INP_EBalance!AD453","v":0},{"$f":"INP_EBalance!AE453","v":0},{"$f":"INP_EBalance!AF453","v":0},{"$f":"INP_EBalance!AG453","v":0},{"$f":"INP_EBalance!AH453","v":0},{"$f":"INP_EBalance!AI453","v":0},{"$f":"INP_EBalance!AJ453","v":0},{"$f":"INP_EBalance!AK453","v":0},{"$f":"INP_EBalance!AL453","v":0},{"$f":"INP_EBalance!AM453","v":0},{"$f":"INP_EBalance!AN453","v":0},{"$f":"INP_EBalance!AO453","v":0},{"$f":"INP_EBalance!AP453","v":0},{"$f":"INP_EBalance!AQ453","v":0},{"$f":"INP_EBalance!AR453","v":0},{"$f":"INP_EBalance!AS453","v":0},{"$f":"INP_EBalance!AT453","v":0},{"$f":"INP_EBalance!AU453","v":0},{"$f":"INP_EBalance!AV453","v":0},{"$f":"INP_EBalance!AW453","v":0},{"$f":"INP_EBalance!AX453","v":0},{"$f":"INP_EBalance!AY453","v":0},{"$f":"INP_EBalance!AZ453","v":0},{"$f":"INP_EBalance!BA453","v":0},{"$f":"INP_EBalance!BB453","v":0},{"$f":"INP_EBalance!BC453","v":0},{"$f":"INP_EBalance!BD453","v":0},{"$f":"INP_EBalance!BE453","v":0},{"$f":"INP_EBalance!BF453","v":0},{"$f":"INP_EBalance!BG453","v":0},{"$f":"INP_EBalance!BH453","v":0},{"$f":"INP_EBalance!BI453","v":0},{"$f":"INP_EBalance!BJ453","v":0},{"$f":"INP_EBalance!BK453","v":0},{"$f":"INP_EBalance!BL453","v":0},{"$f":"INP_EBalance!BM453","v":0},{"$f":"INP_EBalance!BN453","v":0},{"$f":"INP_EBalance!BO453","v":0},{"$f":"INP_EBalance!BP453","v":0},{"$f":"INP_EBalance!BQ453","v":0},{"$f":"INP_EBalance!BR453","v":0},{"$f":"INP_EBalance!BS453","v":0},{"$f":"INP_EBalance!BT453","v":0}]
[]
[null,null,null,{"$f":"G138&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M142:M144)-SUM(M138:M140)) * (M138/SUM(M138:M140)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS142:AS144)-SUM(AS138:AS140)) * (AS138/SUM(AS138:AS140)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G139&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M142:M144)-SUM(M138:M140)) * (M139/SUM(M138:M140)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS142:AS144)-SUM(AS138:AS140)) * (AS139/SUM(AS138:AS140)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G140&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M142:M144)-SUM(M138:M140)) * (M140/SUM(M138:M140)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS142:AS144)-SUM(AS138:AS140)) * (AS140/SUM(AS138:AS140)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D136&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M138:M140)>0)","v":0},0,{"$f":"1*(SUM(O138:O140)>0)","v":0},{"$f":"1*(SUM(P138:P140)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS138:AS140)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D136&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M142:M144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS142:AS144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C138:$C140,$D153,M138:M140)/SUM(M138:M140),0)","v":0},{"$f":"IFERROR(SUMIF($C138:$C140,$D153,N138:N140)/SUM(N138:N140),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C138:$C140,$D154,M138:M140)/SUM(M138:M140),0)","v":0},{"$f":"IFERROR(SUMIF($C138:$C140,$D154,N138:N140)/SUM(N138:N140),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C138:$C140,$D155,M138:M140)/SUM(M138:M140),0)","v":0},{"$f":"IFERROR(SUMIF($C138:$C140,$D155,N138:N140)/SUM(N138:N140),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D153&\"-\"&G142","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G142,M142:M144)*M153","v":0},{"$f":"SUMIF($G142:$G144,$G142,N142:N144)*N153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D153&\"-\"&G143","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G143,M142:M144)*M153","v":0},{"$f":"SUMIF($G142:$G144,$G143,N142:N144)*N153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D153&\"-\"&G144","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G144,M142:M144)*M153","v":0},{"$f":"SUMIF($G142:$G144,$G144,N142:N144)*N153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D154&\"-\"&G142","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G142,M142:M144)*M154","v":0},{"$f":"SUMIF($G142:$G144,$G142,N142:N144)*N154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D154&\"-\"&G143","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G143,M142:M144)*M154","v":0},{"$f":"SUMIF($G142:$G144,$G143,N142:N144)*N154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D154&\"-\"&G144","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G144,M142:M144)*M153","v":0},{"$f":"SUMIF($G142:$G144,$G144,N142:N144)*N153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D155&\"-\"&G142","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G142,M142:M144)*M155","v":0},{"$f":"SUMIF($G142:$G144,$G142,N142:N144)*N155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D155&\"-\"&G143","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G143,M142:M144)*M155","v":0},{"$f":"SUMIF($G142:$G144,$G143,N142:N144)*N155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D155&\"-\"&G144","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G142:$G144,$G144,M142:M144)*M155","v":0},{"$f":"SUMIF($G142:$G144,$G144,N142:N144)*N155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C166)+1","v":6},{"$f":"INDEX(lstPlant,C167,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G169,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F168+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C167,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G169","v":"Energy output-0"},{"$f":"D167&\"-\"&G169","v":"0-0"},{"$f":"D167&\"-\"&SYS_Admin!$G$686&\"-\"&F169","v":"0-Energy output-1"},{"$f":"D167&\"-\"&C169","v":"0-0"},null,{"$f":"INP_EBalance!M457","v":0},{"$f":"INP_EBalance!N457","v":0},{"$f":"INP_EBalance!O457","v":0},{"$f":"INP_EBalance!P457","v":0},{"$f":"INP_EBalance!Q457","v":0},{"$f":"INP_EBalance!R457","v":0},{"$f":"INP_EBalance!S457","v":0},{"$f":"INP_EBalance!T457","v":0},{"$f":"INP_EBalance!U457","v":0},{"$f":"INP_EBalance!V457","v":0},{"$f":"INP_EBalance!W457","v":0},{"$f":"INP_EBalance!X457","v":0},{"$f":"INP_EBalance!Y457","v":0},{"$f":"INP_EBalance!Z457","v":0},{"$f":"INP_EBalance!AA457","v":0},{"$f":"INP_EBalance!AB457","v":0},{"$f":"INP_EBalance!AC457","v":0},{"$f":"INP_EBalance!AD457","v":0},{"$f":"INP_EBalance!AE457","v":0},{"$f":"INP_EBalance!AF457","v":0},{"$f":"INP_EBalance!AG457","v":0},{"$f":"INP_EBalance!AH457","v":0},{"$f":"INP_EBalance!AI457","v":0},{"$f":"INP_EBalance!AJ457","v":0},{"$f":"INP_EBalance!AK457","v":0},{"$f":"INP_EBalance!AL457","v":0},{"$f":"INP_EBalance!AM457","v":0},{"$f":"INP_EBalance!AN457","v":0},{"$f":"INP_EBalance!AO457","v":0},{"$f":"INP_EBalance!AP457","v":0},{"$f":"INP_EBalance!AQ457","v":0},{"$f":"INP_EBalance!AR457","v":0},{"$f":"INP_EBalance!AS457","v":0},{"$f":"INP_EBalance!AT457","v":0},{"$f":"INP_EBalance!AU457","v":0},{"$f":"INP_EBalance!AV457","v":0},{"$f":"INP_EBalance!AW457","v":0},{"$f":"INP_EBalance!AX457","v":0},{"$f":"INP_EBalance!AY457","v":0},{"$f":"INP_EBalance!AZ457","v":0},{"$f":"INP_EBalance!BA457","v":0},{"$f":"INP_EBalance!BB457","v":0},{"$f":"INP_EBalance!BC457","v":0},{"$f":"INP_EBalance!BD457","v":0},{"$f":"INP_EBalance!BE457","v":0},{"$f":"INP_EBalance!BF457","v":0},{"$f":"INP_EBalance!BG457","v":0},{"$f":"INP_EBalance!BH457","v":0},{"$f":"INP_EBalance!BI457","v":0},{"$f":"INP_EBalance!BJ457","v":0},{"$f":"INP_EBalance!BK457","v":0},{"$f":"INP_EBalance!BL457","v":0},{"$f":"INP_EBalance!BM457","v":0},{"$f":"INP_EBalance!BN457","v":0},{"$f":"INP_EBalance!BO457","v":0},{"$f":"INP_EBalance!BP457","v":0},{"$f":"INP_EBalance!BQ457","v":0},{"$f":"INP_EBalance!BR457","v":0},{"$f":"INP_EBalance!BS457","v":0},{"$f":"INP_EBalance!BT457","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G170,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F169+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C167,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G170","v":"Energy output-0"},{"$f":"D167&\"-\"&G170","v":"0-0"},{"$f":"D167&\"-\"&SYS_Admin!$G$686&\"-\"&F170","v":"0-Energy output-2"},{"$f":"D167&\"-\"&C170","v":"0-0"},null,{"$f":"INP_EBalance!M458","v":0},{"$f":"INP_EBalance!N458","v":0},{"$f":"INP_EBalance!O458","v":0},{"$f":"INP_EBalance!P458","v":0},{"$f":"INP_EBalance!Q458","v":0},{"$f":"INP_EBalance!R458","v":0},{"$f":"INP_EBalance!S458","v":0},{"$f":"INP_EBalance!T458","v":0},{"$f":"INP_EBalance!U458","v":0},{"$f":"INP_EBalance!V458","v":0},{"$f":"INP_EBalance!W458","v":0},{"$f":"INP_EBalance!X458","v":0},{"$f":"INP_EBalance!Y458","v":0},{"$f":"INP_EBalance!Z458","v":0},{"$f":"INP_EBalance!AA458","v":0},{"$f":"INP_EBalance!AB458","v":0},{"$f":"INP_EBalance!AC458","v":0},{"$f":"INP_EBalance!AD458","v":0},{"$f":"INP_EBalance!AE458","v":0},{"$f":"INP_EBalance!AF458","v":0},{"$f":"INP_EBalance!AG458","v":0},{"$f":"INP_EBalance!AH458","v":0},{"$f":"INP_EBalance!AI458","v":0},{"$f":"INP_EBalance!AJ458","v":0},{"$f":"INP_EBalance!AK458","v":0},{"$f":"INP_EBalance!AL458","v":0},{"$f":"INP_EBalance!AM458","v":0},{"$f":"INP_EBalance!AN458","v":0},{"$f":"INP_EBalance!AO458","v":0},{"$f":"INP_EBalance!AP458","v":0},{"$f":"INP_EBalance!AQ458","v":0},{"$f":"INP_EBalance!AR458","v":0},{"$f":"INP_EBalance!AS458","v":0},{"$f":"INP_EBalance!AT458","v":0},{"$f":"INP_EBalance!AU458","v":0},{"$f":"INP_EBalance!AV458","v":0},{"$f":"INP_EBalance!AW458","v":0},{"$f":"INP_EBalance!AX458","v":0},{"$f":"INP_EBalance!AY458","v":0},{"$f":"INP_EBalance!AZ458","v":0},{"$f":"INP_EBalance!BA458","v":0},{"$f":"INP_EBalance!BB458","v":0},{"$f":"INP_EBalance!BC458","v":0},{"$f":"INP_EBalance!BD458","v":0},{"$f":"INP_EBalance!BE458","v":0},{"$f":"INP_EBalance!BF458","v":0},{"$f":"INP_EBalance!BG458","v":0},{"$f":"INP_EBalance!BH458","v":0},{"$f":"INP_EBalance!BI458","v":0},{"$f":"INP_EBalance!BJ458","v":0},{"$f":"INP_EBalance!BK458","v":0},{"$f":"INP_EBalance!BL458","v":0},{"$f":"INP_EBalance!BM458","v":0},{"$f":"INP_EBalance!BN458","v":0},{"$f":"INP_EBalance!BO458","v":0},{"$f":"INP_EBalance!BP458","v":0},{"$f":"INP_EBalance!BQ458","v":0},{"$f":"INP_EBalance!BR458","v":0},{"$f":"INP_EBalance!BS458","v":0},{"$f":"INP_EBalance!BT458","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G171,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F170+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C167,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G171","v":"Energy output-0"},{"$f":"D167&\"-\"&G171","v":"0-0"},{"$f":"D167&\"-\"&SYS_Admin!$G$686&\"-\"&F171","v":"0-Energy output-3"},{"$f":"D167&\"-\"&C171","v":"0-0"},null,{"$f":"INP_EBalance!M459","v":0},{"$f":"INP_EBalance!N459","v":0},{"$f":"INP_EBalance!O459","v":0},{"$f":"INP_EBalance!P459","v":0},{"$f":"INP_EBalance!Q459","v":0},{"$f":"INP_EBalance!R459","v":0},{"$f":"INP_EBalance!S459","v":0},{"$f":"INP_EBalance!T459","v":0},{"$f":"INP_EBalance!U459","v":0},{"$f":"INP_EBalance!V459","v":0},{"$f":"INP_EBalance!W459","v":0},{"$f":"INP_EBalance!X459","v":0},{"$f":"INP_EBalance!Y459","v":0},{"$f":"INP_EBalance!Z459","v":0},{"$f":"INP_EBalance!AA459","v":0},{"$f":"INP_EBalance!AB459","v":0},{"$f":"INP_EBalance!AC459","v":0},{"$f":"INP_EBalance!AD459","v":0},{"$f":"INP_EBalance!AE459","v":0},{"$f":"INP_EBalance!AF459","v":0},{"$f":"INP_EBalance!AG459","v":0},{"$f":"INP_EBalance!AH459","v":0},{"$f":"INP_EBalance!AI459","v":0},{"$f":"INP_EBalance!AJ459","v":0},{"$f":"INP_EBalance!AK459","v":0},{"$f":"INP_EBalance!AL459","v":0},{"$f":"INP_EBalance!AM459","v":0},{"$f":"INP_EBalance!AN459","v":0},{"$f":"INP_EBalance!AO459","v":0},{"$f":"INP_EBalance!AP459","v":0},{"$f":"INP_EBalance!AQ459","v":0},{"$f":"INP_EBalance!AR459","v":0},{"$f":"INP_EBalance!AS459","v":0},{"$f":"INP_EBalance!AT459","v":0},{"$f":"INP_EBalance!AU459","v":0},{"$f":"INP_EBalance!AV459","v":0},{"$f":"INP_EBalance!AW459","v":0},{"$f":"INP_EBalance!AX459","v":0},{"$f":"INP_EBalance!AY459","v":0},{"$f":"INP_EBalance!AZ459","v":0},{"$f":"INP_EBalance!BA459","v":0},{"$f":"INP_EBalance!BB459","v":0},{"$f":"INP_EBalance!BC459","v":0},{"$f":"INP_EBalance!BD459","v":0},{"$f":"INP_EBalance!BE459","v":0},{"$f":"INP_EBalance!BF459","v":0},{"$f":"INP_EBalance!BG459","v":0},{"$f":"INP_EBalance!BH459","v":0},{"$f":"INP_EBalance!BI459","v":0},{"$f":"INP_EBalance!BJ459","v":0},{"$f":"INP_EBalance!BK459","v":0},{"$f":"INP_EBalance!BL459","v":0},{"$f":"INP_EBalance!BM459","v":0},{"$f":"INP_EBalance!BN459","v":0},{"$f":"INP_EBalance!BO459","v":0},{"$f":"INP_EBalance!BP459","v":0},{"$f":"INP_EBalance!BQ459","v":0},{"$f":"INP_EBalance!BR459","v":0},{"$f":"INP_EBalance!BS459","v":0},{"$f":"INP_EBalance!BT459","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F172+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C167,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G173","v":"Fuel Input -0"},{"$f":"D167&\"-\"&G173","v":"0-0"},{"$f":"D167&\"-\"&SYS_Admin!$G$675&\"-\"&F173","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M461","v":0},{"$f":"INP_EBalance!N461","v":0},{"$f":"INP_EBalance!O461","v":0},{"$f":"INP_EBalance!P461","v":0},{"$f":"INP_EBalance!Q461","v":0},{"$f":"INP_EBalance!R461","v":0},{"$f":"INP_EBalance!S461","v":0},{"$f":"INP_EBalance!T461","v":0},{"$f":"INP_EBalance!U461","v":0},{"$f":"INP_EBalance!V461","v":0},{"$f":"INP_EBalance!W461","v":0},{"$f":"INP_EBalance!X461","v":0},{"$f":"INP_EBalance!Y461","v":0},{"$f":"INP_EBalance!Z461","v":0},{"$f":"INP_EBalance!AA461","v":0},{"$f":"INP_EBalance!AB461","v":0},{"$f":"INP_EBalance!AC461","v":0},{"$f":"INP_EBalance!AD461","v":0},{"$f":"INP_EBalance!AE461","v":0},{"$f":"INP_EBalance!AF461","v":0},{"$f":"INP_EBalance!AG461","v":0},{"$f":"INP_EBalance!AH461","v":0},{"$f":"INP_EBalance!AI461","v":0},{"$f":"INP_EBalance!AJ461","v":0},{"$f":"INP_EBalance!AK461","v":0},{"$f":"INP_EBalance!AL461","v":0},{"$f":"INP_EBalance!AM461","v":0},{"$f":"INP_EBalance!AN461","v":0},{"$f":"INP_EBalance!AO461","v":0},{"$f":"INP_EBalance!AP461","v":0},{"$f":"INP_EBalance!AQ461","v":0},{"$f":"INP_EBalance!AR461","v":0},{"$f":"INP_EBalance!AS461","v":0},{"$f":"INP_EBalance!AT461","v":0},{"$f":"INP_EBalance!AU461","v":0},{"$f":"INP_EBalance!AV461","v":0},{"$f":"INP_EBalance!AW461","v":0},{"$f":"INP_EBalance!AX461","v":0},{"$f":"INP_EBalance!AY461","v":0},{"$f":"INP_EBalance!AZ461","v":0},{"$f":"INP_EBalance!BA461","v":0},{"$f":"INP_EBalance!BB461","v":0},{"$f":"INP_EBalance!BC461","v":0},{"$f":"INP_EBalance!BD461","v":0},{"$f":"INP_EBalance!BE461","v":0},{"$f":"INP_EBalance!BF461","v":0},{"$f":"INP_EBalance!BG461","v":0},{"$f":"INP_EBalance!BH461","v":0},{"$f":"INP_EBalance!BI461","v":0},{"$f":"INP_EBalance!BJ461","v":0},{"$f":"INP_EBalance!BK461","v":0},{"$f":"INP_EBalance!BL461","v":0},{"$f":"INP_EBalance!BM461","v":0},{"$f":"INP_EBalance!BN461","v":0},{"$f":"INP_EBalance!BO461","v":0},{"$f":"INP_EBalance!BP461","v":0},{"$f":"INP_EBalance!BQ461","v":0},{"$f":"INP_EBalance!BR461","v":0},{"$f":"INP_EBalance!BS461","v":0},{"$f":"INP_EBalance!BT461","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F173+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C167,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G174","v":"Fuel Input -0"},{"$f":"D167&\"-\"&G174","v":"0-0"},{"$f":"D167&\"-\"&SYS_Admin!$G$675&\"-\"&F174","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M462","v":0},{"$f":"INP_EBalance!N462","v":0},{"$f":"INP_EBalance!O462","v":0},{"$f":"INP_EBalance!P462","v":0},{"$f":"INP_EBalance!Q462","v":0},{"$f":"INP_EBalance!R462","v":0},{"$f":"INP_EBalance!S462","v":0},{"$f":"INP_EBalance!T462","v":0},{"$f":"INP_EBalance!U462","v":0},{"$f":"INP_EBalance!V462","v":0},{"$f":"INP_EBalance!W462","v":0},{"$f":"INP_EBalance!X462","v":0},{"$f":"INP_EBalance!Y462","v":0},{"$f":"INP_EBalance!Z462","v":0},{"$f":"INP_EBalance!AA462","v":0},{"$f":"INP_EBalance!AB462","v":0},{"$f":"INP_EBalance!AC462","v":0},{"$f":"INP_EBalance!AD462","v":0},{"$f":"INP_EBalance!AE462","v":0},{"$f":"INP_EBalance!AF462","v":0},{"$f":"INP_EBalance!AG462","v":0},{"$f":"INP_EBalance!AH462","v":0},{"$f":"INP_EBalance!AI462","v":0},{"$f":"INP_EBalance!AJ462","v":0},{"$f":"INP_EBalance!AK462","v":0},{"$f":"INP_EBalance!AL462","v":0},{"$f":"INP_EBalance!AM462","v":0},{"$f":"INP_EBalance!AN462","v":0},{"$f":"INP_EBalance!AO462","v":0},{"$f":"INP_EBalance!AP462","v":0},{"$f":"INP_EBalance!AQ462","v":0},{"$f":"INP_EBalance!AR462","v":0},{"$f":"INP_EBalance!AS462","v":0},{"$f":"INP_EBalance!AT462","v":0},{"$f":"INP_EBalance!AU462","v":0},{"$f":"INP_EBalance!AV462","v":0},{"$f":"INP_EBalance!AW462","v":0},{"$f":"INP_EBalance!AX462","v":0},{"$f":"INP_EBalance!AY462","v":0},{"$f":"INP_EBalance!AZ462","v":0},{"$f":"INP_EBalance!BA462","v":0},{"$f":"INP_EBalance!BB462","v":0},{"$f":"INP_EBalance!BC462","v":0},{"$f":"INP_EBalance!BD462","v":0},{"$f":"INP_EBalance!BE462","v":0},{"$f":"INP_EBalance!BF462","v":0},{"$f":"INP_EBalance!BG462","v":0},{"$f":"INP_EBalance!BH462","v":0},{"$f":"INP_EBalance!BI462","v":0},{"$f":"INP_EBalance!BJ462","v":0},{"$f":"INP_EBalance!BK462","v":0},{"$f":"INP_EBalance!BL462","v":0},{"$f":"INP_EBalance!BM462","v":0},{"$f":"INP_EBalance!BN462","v":0},{"$f":"INP_EBalance!BO462","v":0},{"$f":"INP_EBalance!BP462","v":0},{"$f":"INP_EBalance!BQ462","v":0},{"$f":"INP_EBalance!BR462","v":0},{"$f":"INP_EBalance!BS462","v":0},{"$f":"INP_EBalance!BT462","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F174+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C167,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G175","v":"Fuel Input -0"},{"$f":"D167&\"-\"&G175","v":"0-0"},{"$f":"D167&\"-\"&SYS_Admin!$G$675&\"-\"&F175","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M463","v":0},{"$f":"INP_EBalance!N463","v":0},{"$f":"INP_EBalance!O463","v":0},{"$f":"INP_EBalance!P463","v":0},{"$f":"INP_EBalance!Q463","v":0},{"$f":"INP_EBalance!R463","v":0},{"$f":"INP_EBalance!S463","v":0},{"$f":"INP_EBalance!T463","v":0},{"$f":"INP_EBalance!U463","v":0},{"$f":"INP_EBalance!V463","v":0},{"$f":"INP_EBalance!W463","v":0},{"$f":"INP_EBalance!X463","v":0},{"$f":"INP_EBalance!Y463","v":0},{"$f":"INP_EBalance!Z463","v":0},{"$f":"INP_EBalance!AA463","v":0},{"$f":"INP_EBalance!AB463","v":0},{"$f":"INP_EBalance!AC463","v":0},{"$f":"INP_EBalance!AD463","v":0},{"$f":"INP_EBalance!AE463","v":0},{"$f":"INP_EBalance!AF463","v":0},{"$f":"INP_EBalance!AG463","v":0},{"$f":"INP_EBalance!AH463","v":0},{"$f":"INP_EBalance!AI463","v":0},{"$f":"INP_EBalance!AJ463","v":0},{"$f":"INP_EBalance!AK463","v":0},{"$f":"INP_EBalance!AL463","v":0},{"$f":"INP_EBalance!AM463","v":0},{"$f":"INP_EBalance!AN463","v":0},{"$f":"INP_EBalance!AO463","v":0},{"$f":"INP_EBalance!AP463","v":0},{"$f":"INP_EBalance!AQ463","v":0},{"$f":"INP_EBalance!AR463","v":0},{"$f":"INP_EBalance!AS463","v":0},{"$f":"INP_EBalance!AT463","v":0},{"$f":"INP_EBalance!AU463","v":0},{"$f":"INP_EBalance!AV463","v":0},{"$f":"INP_EBalance!AW463","v":0},{"$f":"INP_EBalance!AX463","v":0},{"$f":"INP_EBalance!AY463","v":0},{"$f":"INP_EBalance!AZ463","v":0},{"$f":"INP_EBalance!BA463","v":0},{"$f":"INP_EBalance!BB463","v":0},{"$f":"INP_EBalance!BC463","v":0},{"$f":"INP_EBalance!BD463","v":0},{"$f":"INP_EBalance!BE463","v":0},{"$f":"INP_EBalance!BF463","v":0},{"$f":"INP_EBalance!BG463","v":0},{"$f":"INP_EBalance!BH463","v":0},{"$f":"INP_EBalance!BI463","v":0},{"$f":"INP_EBalance!BJ463","v":0},{"$f":"INP_EBalance!BK463","v":0},{"$f":"INP_EBalance!BL463","v":0},{"$f":"INP_EBalance!BM463","v":0},{"$f":"INP_EBalance!BN463","v":0},{"$f":"INP_EBalance!BO463","v":0},{"$f":"INP_EBalance!BP463","v":0},{"$f":"INP_EBalance!BQ463","v":0},{"$f":"INP_EBalance!BR463","v":0},{"$f":"INP_EBalance!BS463","v":0},{"$f":"INP_EBalance!BT463","v":0}]
[]
[null,null,null,{"$f":"G169&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M173:M175)-SUM(M169:M171)) * (M169/SUM(M169:M171)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS173:AS175)-SUM(AS169:AS171)) * (AS169/SUM(AS169:AS171)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G170&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M173:M175)-SUM(M169:M171)) * (M170/SUM(M169:M171)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS173:AS175)-SUM(AS169:AS171)) * (AS170/SUM(AS169:AS171)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G171&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M173:M175)-SUM(M169:M171)) * (M171/SUM(M169:M171)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS173:AS175)-SUM(AS169:AS171)) * (AS171/SUM(AS169:AS171)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D167&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M169:M171)>0)","v":0},0,{"$f":"1*(SUM(O169:O171)>0)","v":0},{"$f":"1*(SUM(P169:P171)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS169:AS171)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D167&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M173:M175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS173:AS175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C169:$C171,$D184,M169:M171)/SUM(M169:M171),0)","v":0},{"$f":"IFERROR(SUMIF($C169:$C171,$D184,N169:N171)/SUM(N169:N171),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C169:$C171,$D185,M169:M171)/SUM(M169:M171),0)","v":0},{"$f":"IFERROR(SUMIF($C169:$C171,$D185,N169:N171)/SUM(N169:N171),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C169:$C171,$D186,M169:M171)/SUM(M169:M171),0)","v":0},{"$f":"IFERROR(SUMIF($C169:$C171,$D186,N169:N171)/SUM(N169:N171),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D184&\"-\"&G173","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G173,M173:M175)*M184","v":0},{"$f":"SUMIF($G173:$G175,$G173,N173:N175)*N184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D184&\"-\"&G174","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G174,M173:M175)*M184","v":0},{"$f":"SUMIF($G173:$G175,$G174,N173:N175)*N184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D184&\"-\"&G175","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G175,M173:M175)*M184","v":0},{"$f":"SUMIF($G173:$G175,$G175,N173:N175)*N184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D185&\"-\"&G173","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G173,M173:M175)*M185","v":0},{"$f":"SUMIF($G173:$G175,$G173,N173:N175)*N185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D185&\"-\"&G174","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G174,M173:M175)*M185","v":0},{"$f":"SUMIF($G173:$G175,$G174,N173:N175)*N185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D185&\"-\"&G175","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G175,M173:M175)*M184","v":0},{"$f":"SUMIF($G173:$G175,$G175,N173:N175)*N184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D186&\"-\"&G173","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G173,M173:M175)*M186","v":0},{"$f":"SUMIF($G173:$G175,$G173,N173:N175)*N186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D186&\"-\"&G174","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G174,M173:M175)*M186","v":0},{"$f":"SUMIF($G173:$G175,$G174,N173:N175)*N186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D186&\"-\"&G175","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G173:$G175,$G175,M173:M175)*M186","v":0},{"$f":"SUMIF($G173:$G175,$G175,N173:N175)*N186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C197)+1","v":7},{"$f":"INDEX(lstPlant,C198,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G200,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F199+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C198,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G200","v":"Energy output-0"},{"$f":"D198&\"-\"&G200","v":"0-0"},{"$f":"D198&\"-\"&SYS_Admin!$G$686&\"-\"&F200","v":"0-Energy output-1"},{"$f":"D198&\"-\"&C200","v":"0-0"},null,{"$f":"INP_EBalance!M467","v":0},{"$f":"INP_EBalance!N467","v":0},{"$f":"INP_EBalance!O467","v":0},{"$f":"INP_EBalance!P467","v":0},{"$f":"INP_EBalance!Q467","v":0},{"$f":"INP_EBalance!R467","v":0},{"$f":"INP_EBalance!S467","v":0},{"$f":"INP_EBalance!T467","v":0},{"$f":"INP_EBalance!U467","v":0},{"$f":"INP_EBalance!V467","v":0},{"$f":"INP_EBalance!W467","v":0},{"$f":"INP_EBalance!X467","v":0},{"$f":"INP_EBalance!Y467","v":0},{"$f":"INP_EBalance!Z467","v":0},{"$f":"INP_EBalance!AA467","v":0},{"$f":"INP_EBalance!AB467","v":0},{"$f":"INP_EBalance!AC467","v":0},{"$f":"INP_EBalance!AD467","v":0},{"$f":"INP_EBalance!AE467","v":0},{"$f":"INP_EBalance!AF467","v":0},{"$f":"INP_EBalance!AG467","v":0},{"$f":"INP_EBalance!AH467","v":0},{"$f":"INP_EBalance!AI467","v":0},{"$f":"INP_EBalance!AJ467","v":0},{"$f":"INP_EBalance!AK467","v":0},{"$f":"INP_EBalance!AL467","v":0},{"$f":"INP_EBalance!AM467","v":0},{"$f":"INP_EBalance!AN467","v":0},{"$f":"INP_EBalance!AO467","v":0},{"$f":"INP_EBalance!AP467","v":0},{"$f":"INP_EBalance!AQ467","v":0},{"$f":"INP_EBalance!AR467","v":0},{"$f":"INP_EBalance!AS467","v":0},{"$f":"INP_EBalance!AT467","v":0},{"$f":"INP_EBalance!AU467","v":0},{"$f":"INP_EBalance!AV467","v":0},{"$f":"INP_EBalance!AW467","v":0},{"$f":"INP_EBalance!AX467","v":0},{"$f":"INP_EBalance!AY467","v":0},{"$f":"INP_EBalance!AZ467","v":0},{"$f":"INP_EBalance!BA467","v":0},{"$f":"INP_EBalance!BB467","v":0},{"$f":"INP_EBalance!BC467","v":0},{"$f":"INP_EBalance!BD467","v":0},{"$f":"INP_EBalance!BE467","v":0},{"$f":"INP_EBalance!BF467","v":0},{"$f":"INP_EBalance!BG467","v":0},{"$f":"INP_EBalance!BH467","v":0},{"$f":"INP_EBalance!BI467","v":0},{"$f":"INP_EBalance!BJ467","v":0},{"$f":"INP_EBalance!BK467","v":0},{"$f":"INP_EBalance!BL467","v":0},{"$f":"INP_EBalance!BM467","v":0},{"$f":"INP_EBalance!BN467","v":0},{"$f":"INP_EBalance!BO467","v":0},{"$f":"INP_EBalance!BP467","v":0},{"$f":"INP_EBalance!BQ467","v":0},{"$f":"INP_EBalance!BR467","v":0},{"$f":"INP_EBalance!BS467","v":0},{"$f":"INP_EBalance!BT467","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G201,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F200+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C198,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G201","v":"Energy output-0"},{"$f":"D198&\"-\"&G201","v":"0-0"},{"$f":"D198&\"-\"&SYS_Admin!$G$686&\"-\"&F201","v":"0-Energy output-2"},{"$f":"D198&\"-\"&C201","v":"0-0"},null,{"$f":"INP_EBalance!M468","v":0},{"$f":"INP_EBalance!N468","v":0},{"$f":"INP_EBalance!O468","v":0},{"$f":"INP_EBalance!P468","v":0},{"$f":"INP_EBalance!Q468","v":0},{"$f":"INP_EBalance!R468","v":0},{"$f":"INP_EBalance!S468","v":0},{"$f":"INP_EBalance!T468","v":0},{"$f":"INP_EBalance!U468","v":0},{"$f":"INP_EBalance!V468","v":0},{"$f":"INP_EBalance!W468","v":0},{"$f":"INP_EBalance!X468","v":0},{"$f":"INP_EBalance!Y468","v":0},{"$f":"INP_EBalance!Z468","v":0},{"$f":"INP_EBalance!AA468","v":0},{"$f":"INP_EBalance!AB468","v":0},{"$f":"INP_EBalance!AC468","v":0},{"$f":"INP_EBalance!AD468","v":0},{"$f":"INP_EBalance!AE468","v":0},{"$f":"INP_EBalance!AF468","v":0},{"$f":"INP_EBalance!AG468","v":0},{"$f":"INP_EBalance!AH468","v":0},{"$f":"INP_EBalance!AI468","v":0},{"$f":"INP_EBalance!AJ468","v":0},{"$f":"INP_EBalance!AK468","v":0},{"$f":"INP_EBalance!AL468","v":0},{"$f":"INP_EBalance!AM468","v":0},{"$f":"INP_EBalance!AN468","v":0},{"$f":"INP_EBalance!AO468","v":0},{"$f":"INP_EBalance!AP468","v":0},{"$f":"INP_EBalance!AQ468","v":0},{"$f":"INP_EBalance!AR468","v":0},{"$f":"INP_EBalance!AS468","v":0},{"$f":"INP_EBalance!AT468","v":0},{"$f":"INP_EBalance!AU468","v":0},{"$f":"INP_EBalance!AV468","v":0},{"$f":"INP_EBalance!AW468","v":0},{"$f":"INP_EBalance!AX468","v":0},{"$f":"INP_EBalance!AY468","v":0},{"$f":"INP_EBalance!AZ468","v":0},{"$f":"INP_EBalance!BA468","v":0},{"$f":"INP_EBalance!BB468","v":0},{"$f":"INP_EBalance!BC468","v":0},{"$f":"INP_EBalance!BD468","v":0},{"$f":"INP_EBalance!BE468","v":0},{"$f":"INP_EBalance!BF468","v":0},{"$f":"INP_EBalance!BG468","v":0},{"$f":"INP_EBalance!BH468","v":0},{"$f":"INP_EBalance!BI468","v":0},{"$f":"INP_EBalance!BJ468","v":0},{"$f":"INP_EBalance!BK468","v":0},{"$f":"INP_EBalance!BL468","v":0},{"$f":"INP_EBalance!BM468","v":0},{"$f":"INP_EBalance!BN468","v":0},{"$f":"INP_EBalance!BO468","v":0},{"$f":"INP_EBalance!BP468","v":0},{"$f":"INP_EBalance!BQ468","v":0},{"$f":"INP_EBalance!BR468","v":0},{"$f":"INP_EBalance!BS468","v":0},{"$f":"INP_EBalance!BT468","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G202,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F201+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C198,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G202","v":"Energy output-0"},{"$f":"D198&\"-\"&G202","v":"0-0"},{"$f":"D198&\"-\"&SYS_Admin!$G$686&\"-\"&F202","v":"0-Energy output-3"},{"$f":"D198&\"-\"&C202","v":"0-0"},null,{"$f":"INP_EBalance!M469","v":0},{"$f":"INP_EBalance!N469","v":0},{"$f":"INP_EBalance!O469","v":0},{"$f":"INP_EBalance!P469","v":0},{"$f":"INP_EBalance!Q469","v":0},{"$f":"INP_EBalance!R469","v":0},{"$f":"INP_EBalance!S469","v":0},{"$f":"INP_EBalance!T469","v":0},{"$f":"INP_EBalance!U469","v":0},{"$f":"INP_EBalance!V469","v":0},{"$f":"INP_EBalance!W469","v":0},{"$f":"INP_EBalance!X469","v":0},{"$f":"INP_EBalance!Y469","v":0},{"$f":"INP_EBalance!Z469","v":0},{"$f":"INP_EBalance!AA469","v":0},{"$f":"INP_EBalance!AB469","v":0},{"$f":"INP_EBalance!AC469","v":0},{"$f":"INP_EBalance!AD469","v":0},{"$f":"INP_EBalance!AE469","v":0},{"$f":"INP_EBalance!AF469","v":0},{"$f":"INP_EBalance!AG469","v":0},{"$f":"INP_EBalance!AH469","v":0},{"$f":"INP_EBalance!AI469","v":0},{"$f":"INP_EBalance!AJ469","v":0},{"$f":"INP_EBalance!AK469","v":0},{"$f":"INP_EBalance!AL469","v":0},{"$f":"INP_EBalance!AM469","v":0},{"$f":"INP_EBalance!AN469","v":0},{"$f":"INP_EBalance!AO469","v":0},{"$f":"INP_EBalance!AP469","v":0},{"$f":"INP_EBalance!AQ469","v":0},{"$f":"INP_EBalance!AR469","v":0},{"$f":"INP_EBalance!AS469","v":0},{"$f":"INP_EBalance!AT469","v":0},{"$f":"INP_EBalance!AU469","v":0},{"$f":"INP_EBalance!AV469","v":0},{"$f":"INP_EBalance!AW469","v":0},{"$f":"INP_EBalance!AX469","v":0},{"$f":"INP_EBalance!AY469","v":0},{"$f":"INP_EBalance!AZ469","v":0},{"$f":"INP_EBalance!BA469","v":0},{"$f":"INP_EBalance!BB469","v":0},{"$f":"INP_EBalance!BC469","v":0},{"$f":"INP_EBalance!BD469","v":0},{"$f":"INP_EBalance!BE469","v":0},{"$f":"INP_EBalance!BF469","v":0},{"$f":"INP_EBalance!BG469","v":0},{"$f":"INP_EBalance!BH469","v":0},{"$f":"INP_EBalance!BI469","v":0},{"$f":"INP_EBalance!BJ469","v":0},{"$f":"INP_EBalance!BK469","v":0},{"$f":"INP_EBalance!BL469","v":0},{"$f":"INP_EBalance!BM469","v":0},{"$f":"INP_EBalance!BN469","v":0},{"$f":"INP_EBalance!BO469","v":0},{"$f":"INP_EBalance!BP469","v":0},{"$f":"INP_EBalance!BQ469","v":0},{"$f":"INP_EBalance!BR469","v":0},{"$f":"INP_EBalance!BS469","v":0},{"$f":"INP_EBalance!BT469","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F203+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C198,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G204","v":"Fuel Input -0"},{"$f":"D198&\"-\"&G204","v":"0-0"},{"$f":"D198&\"-\"&SYS_Admin!$G$675&\"-\"&F204","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M471","v":0},{"$f":"INP_EBalance!N471","v":0},{"$f":"INP_EBalance!O471","v":0},{"$f":"INP_EBalance!P471","v":0},{"$f":"INP_EBalance!Q471","v":0},{"$f":"INP_EBalance!R471","v":0},{"$f":"INP_EBalance!S471","v":0},{"$f":"INP_EBalance!T471","v":0},{"$f":"INP_EBalance!U471","v":0},{"$f":"INP_EBalance!V471","v":0},{"$f":"INP_EBalance!W471","v":0},{"$f":"INP_EBalance!X471","v":0},{"$f":"INP_EBalance!Y471","v":0},{"$f":"INP_EBalance!Z471","v":0},{"$f":"INP_EBalance!AA471","v":0},{"$f":"INP_EBalance!AB471","v":0},{"$f":"INP_EBalance!AC471","v":0},{"$f":"INP_EBalance!AD471","v":0},{"$f":"INP_EBalance!AE471","v":0},{"$f":"INP_EBalance!AF471","v":0},{"$f":"INP_EBalance!AG471","v":0},{"$f":"INP_EBalance!AH471","v":0},{"$f":"INP_EBalance!AI471","v":0},{"$f":"INP_EBalance!AJ471","v":0},{"$f":"INP_EBalance!AK471","v":0},{"$f":"INP_EBalance!AL471","v":0},{"$f":"INP_EBalance!AM471","v":0},{"$f":"INP_EBalance!AN471","v":0},{"$f":"INP_EBalance!AO471","v":0},{"$f":"INP_EBalance!AP471","v":0},{"$f":"INP_EBalance!AQ471","v":0},{"$f":"INP_EBalance!AR471","v":0},{"$f":"INP_EBalance!AS471","v":0},{"$f":"INP_EBalance!AT471","v":0},{"$f":"INP_EBalance!AU471","v":0},{"$f":"INP_EBalance!AV471","v":0},{"$f":"INP_EBalance!AW471","v":0},{"$f":"INP_EBalance!AX471","v":0},{"$f":"INP_EBalance!AY471","v":0},{"$f":"INP_EBalance!AZ471","v":0},{"$f":"INP_EBalance!BA471","v":0},{"$f":"INP_EBalance!BB471","v":0},{"$f":"INP_EBalance!BC471","v":0},{"$f":"INP_EBalance!BD471","v":0},{"$f":"INP_EBalance!BE471","v":0},{"$f":"INP_EBalance!BF471","v":0},{"$f":"INP_EBalance!BG471","v":0},{"$f":"INP_EBalance!BH471","v":0},{"$f":"INP_EBalance!BI471","v":0},{"$f":"INP_EBalance!BJ471","v":0},{"$f":"INP_EBalance!BK471","v":0},{"$f":"INP_EBalance!BL471","v":0},{"$f":"INP_EBalance!BM471","v":0},{"$f":"INP_EBalance!BN471","v":0},{"$f":"INP_EBalance!BO471","v":0},{"$f":"INP_EBalance!BP471","v":0},{"$f":"INP_EBalance!BQ471","v":0},{"$f":"INP_EBalance!BR471","v":0},{"$f":"INP_EBalance!BS471","v":0},{"$f":"INP_EBalance!BT471","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F204+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C198,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G205","v":"Fuel Input -0"},{"$f":"D198&\"-\"&G205","v":"0-0"},{"$f":"D198&\"-\"&SYS_Admin!$G$675&\"-\"&F205","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M472","v":0},{"$f":"INP_EBalance!N472","v":0},{"$f":"INP_EBalance!O472","v":0},{"$f":"INP_EBalance!P472","v":0},{"$f":"INP_EBalance!Q472","v":0},{"$f":"INP_EBalance!R472","v":0},{"$f":"INP_EBalance!S472","v":0},{"$f":"INP_EBalance!T472","v":0},{"$f":"INP_EBalance!U472","v":0},{"$f":"INP_EBalance!V472","v":0},{"$f":"INP_EBalance!W472","v":0},{"$f":"INP_EBalance!X472","v":0},{"$f":"INP_EBalance!Y472","v":0},{"$f":"INP_EBalance!Z472","v":0},{"$f":"INP_EBalance!AA472","v":0},{"$f":"INP_EBalance!AB472","v":0},{"$f":"INP_EBalance!AC472","v":0},{"$f":"INP_EBalance!AD472","v":0},{"$f":"INP_EBalance!AE472","v":0},{"$f":"INP_EBalance!AF472","v":0},{"$f":"INP_EBalance!AG472","v":0},{"$f":"INP_EBalance!AH472","v":0},{"$f":"INP_EBalance!AI472","v":0},{"$f":"INP_EBalance!AJ472","v":0},{"$f":"INP_EBalance!AK472","v":0},{"$f":"INP_EBalance!AL472","v":0},{"$f":"INP_EBalance!AM472","v":0},{"$f":"INP_EBalance!AN472","v":0},{"$f":"INP_EBalance!AO472","v":0},{"$f":"INP_EBalance!AP472","v":0},{"$f":"INP_EBalance!AQ472","v":0},{"$f":"INP_EBalance!AR472","v":0},{"$f":"INP_EBalance!AS472","v":0},{"$f":"INP_EBalance!AT472","v":0},{"$f":"INP_EBalance!AU472","v":0},{"$f":"INP_EBalance!AV472","v":0},{"$f":"INP_EBalance!AW472","v":0},{"$f":"INP_EBalance!AX472","v":0},{"$f":"INP_EBalance!AY472","v":0},{"$f":"INP_EBalance!AZ472","v":0},{"$f":"INP_EBalance!BA472","v":0},{"$f":"INP_EBalance!BB472","v":0},{"$f":"INP_EBalance!BC472","v":0},{"$f":"INP_EBalance!BD472","v":0},{"$f":"INP_EBalance!BE472","v":0},{"$f":"INP_EBalance!BF472","v":0},{"$f":"INP_EBalance!BG472","v":0},{"$f":"INP_EBalance!BH472","v":0},{"$f":"INP_EBalance!BI472","v":0},{"$f":"INP_EBalance!BJ472","v":0},{"$f":"INP_EBalance!BK472","v":0},{"$f":"INP_EBalance!BL472","v":0},{"$f":"INP_EBalance!BM472","v":0},{"$f":"INP_EBalance!BN472","v":0},{"$f":"INP_EBalance!BO472","v":0},{"$f":"INP_EBalance!BP472","v":0},{"$f":"INP_EBalance!BQ472","v":0},{"$f":"INP_EBalance!BR472","v":0},{"$f":"INP_EBalance!BS472","v":0},{"$f":"INP_EBalance!BT472","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F205+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C198,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G206","v":"Fuel Input -0"},{"$f":"D198&\"-\"&G206","v":"0-0"},{"$f":"D198&\"-\"&SYS_Admin!$G$675&\"-\"&F206","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M473","v":0},{"$f":"INP_EBalance!N473","v":0},{"$f":"INP_EBalance!O473","v":0},{"$f":"INP_EBalance!P473","v":0},{"$f":"INP_EBalance!Q473","v":0},{"$f":"INP_EBalance!R473","v":0},{"$f":"INP_EBalance!S473","v":0},{"$f":"INP_EBalance!T473","v":0},{"$f":"INP_EBalance!U473","v":0},{"$f":"INP_EBalance!V473","v":0},{"$f":"INP_EBalance!W473","v":0},{"$f":"INP_EBalance!X473","v":0},{"$f":"INP_EBalance!Y473","v":0},{"$f":"INP_EBalance!Z473","v":0},{"$f":"INP_EBalance!AA473","v":0},{"$f":"INP_EBalance!AB473","v":0},{"$f":"INP_EBalance!AC473","v":0},{"$f":"INP_EBalance!AD473","v":0},{"$f":"INP_EBalance!AE473","v":0},{"$f":"INP_EBalance!AF473","v":0},{"$f":"INP_EBalance!AG473","v":0},{"$f":"INP_EBalance!AH473","v":0},{"$f":"INP_EBalance!AI473","v":0},{"$f":"INP_EBalance!AJ473","v":0},{"$f":"INP_EBalance!AK473","v":0},{"$f":"INP_EBalance!AL473","v":0},{"$f":"INP_EBalance!AM473","v":0},{"$f":"INP_EBalance!AN473","v":0},{"$f":"INP_EBalance!AO473","v":0},{"$f":"INP_EBalance!AP473","v":0},{"$f":"INP_EBalance!AQ473","v":0},{"$f":"INP_EBalance!AR473","v":0},{"$f":"INP_EBalance!AS473","v":0},{"$f":"INP_EBalance!AT473","v":0},{"$f":"INP_EBalance!AU473","v":0},{"$f":"INP_EBalance!AV473","v":0},{"$f":"INP_EBalance!AW473","v":0},{"$f":"INP_EBalance!AX473","v":0},{"$f":"INP_EBalance!AY473","v":0},{"$f":"INP_EBalance!AZ473","v":0},{"$f":"INP_EBalance!BA473","v":0},{"$f":"INP_EBalance!BB473","v":0},{"$f":"INP_EBalance!BC473","v":0},{"$f":"INP_EBalance!BD473","v":0},{"$f":"INP_EBalance!BE473","v":0},{"$f":"INP_EBalance!BF473","v":0},{"$f":"INP_EBalance!BG473","v":0},{"$f":"INP_EBalance!BH473","v":0},{"$f":"INP_EBalance!BI473","v":0},{"$f":"INP_EBalance!BJ473","v":0},{"$f":"INP_EBalance!BK473","v":0},{"$f":"INP_EBalance!BL473","v":0},{"$f":"INP_EBalance!BM473","v":0},{"$f":"INP_EBalance!BN473","v":0},{"$f":"INP_EBalance!BO473","v":0},{"$f":"INP_EBalance!BP473","v":0},{"$f":"INP_EBalance!BQ473","v":0},{"$f":"INP_EBalance!BR473","v":0},{"$f":"INP_EBalance!BS473","v":0},{"$f":"INP_EBalance!BT473","v":0}]
[]
[null,null,null,{"$f":"G200&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M204:M206)-SUM(M200:M202)) * (M200/SUM(M200:M202)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS204:AS206)-SUM(AS200:AS202)) * (AS200/SUM(AS200:AS202)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G201&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M204:M206)-SUM(M200:M202)) * (M201/SUM(M200:M202)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS204:AS206)-SUM(AS200:AS202)) * (AS201/SUM(AS200:AS202)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G202&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M204:M206)-SUM(M200:M202)) * (M202/SUM(M200:M202)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS204:AS206)-SUM(AS200:AS202)) * (AS202/SUM(AS200:AS202)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D198&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M200:M202)>0)","v":0},0,{"$f":"1*(SUM(O200:O202)>0)","v":0},{"$f":"1*(SUM(P200:P202)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS200:AS202)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D198&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M204:M206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS204:AS206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C200:$C202,$D215,M200:M202)/SUM(M200:M202),0)","v":0},{"$f":"IFERROR(SUMIF($C200:$C202,$D215,N200:N202)/SUM(N200:N202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C200:$C202,$D216,M200:M202)/SUM(M200:M202),0)","v":0},{"$f":"IFERROR(SUMIF($C200:$C202,$D216,N200:N202)/SUM(N200:N202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C200:$C202,$D217,M200:M202)/SUM(M200:M202),0)","v":0},{"$f":"IFERROR(SUMIF($C200:$C202,$D217,N200:N202)/SUM(N200:N202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D215&\"-\"&G204","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G204,M204:M206)*M215","v":0},{"$f":"SUMIF($G204:$G206,$G204,N204:N206)*N215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D215&\"-\"&G205","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G205,M204:M206)*M215","v":0},{"$f":"SUMIF($G204:$G206,$G205,N204:N206)*N215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D215&\"-\"&G206","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G206,M204:M206)*M215","v":0},{"$f":"SUMIF($G204:$G206,$G206,N204:N206)*N215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D216&\"-\"&G204","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G204,M204:M206)*M216","v":0},{"$f":"SUMIF($G204:$G206,$G204,N204:N206)*N216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D216&\"-\"&G205","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G205,M204:M206)*M216","v":0},{"$f":"SUMIF($G204:$G206,$G205,N204:N206)*N216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D216&\"-\"&G206","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G206,M204:M206)*M215","v":0},{"$f":"SUMIF($G204:$G206,$G206,N204:N206)*N215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D217&\"-\"&G204","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G204,M204:M206)*M217","v":0},{"$f":"SUMIF($G204:$G206,$G204,N204:N206)*N217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D217&\"-\"&G205","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G205,M204:M206)*M217","v":0},{"$f":"SUMIF($G204:$G206,$G205,N204:N206)*N217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D217&\"-\"&G206","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G204:$G206,$G206,M204:M206)*M217","v":0},{"$f":"SUMIF($G204:$G206,$G206,N204:N206)*N217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C228)+1","v":8},{"$f":"INDEX(lstPlant,C229,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G231,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F230+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C229,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G231","v":"Energy output-0"},{"$f":"D229&\"-\"&G231","v":"0-0"},{"$f":"D229&\"-\"&SYS_Admin!$G$686&\"-\"&F231","v":"0-Energy output-1"},{"$f":"D229&\"-\"&C231","v":"0-0"},null,{"$f":"INP_EBalance!M477","v":0},{"$f":"INP_EBalance!N477","v":0},{"$f":"INP_EBalance!O477","v":0},{"$f":"INP_EBalance!P477","v":0},{"$f":"INP_EBalance!Q477","v":0},{"$f":"INP_EBalance!R477","v":0},{"$f":"INP_EBalance!S477","v":0},{"$f":"INP_EBalance!T477","v":0},{"$f":"INP_EBalance!U477","v":0},{"$f":"INP_EBalance!V477","v":0},{"$f":"INP_EBalance!W477","v":0},{"$f":"INP_EBalance!X477","v":0},{"$f":"INP_EBalance!Y477","v":0},{"$f":"INP_EBalance!Z477","v":0},{"$f":"INP_EBalance!AA477","v":0},{"$f":"INP_EBalance!AB477","v":0},{"$f":"INP_EBalance!AC477","v":0},{"$f":"INP_EBalance!AD477","v":0},{"$f":"INP_EBalance!AE477","v":0},{"$f":"INP_EBalance!AF477","v":0},{"$f":"INP_EBalance!AG477","v":0},{"$f":"INP_EBalance!AH477","v":0},{"$f":"INP_EBalance!AI477","v":0},{"$f":"INP_EBalance!AJ477","v":0},{"$f":"INP_EBalance!AK477","v":0},{"$f":"INP_EBalance!AL477","v":0},{"$f":"INP_EBalance!AM477","v":0},{"$f":"INP_EBalance!AN477","v":0},{"$f":"INP_EBalance!AO477","v":0},{"$f":"INP_EBalance!AP477","v":0},{"$f":"INP_EBalance!AQ477","v":0},{"$f":"INP_EBalance!AR477","v":0},{"$f":"INP_EBalance!AS477","v":0},{"$f":"INP_EBalance!AT477","v":0},{"$f":"INP_EBalance!AU477","v":0},{"$f":"INP_EBalance!AV477","v":0},{"$f":"INP_EBalance!AW477","v":0},{"$f":"INP_EBalance!AX477","v":0},{"$f":"INP_EBalance!AY477","v":0},{"$f":"INP_EBalance!AZ477","v":0},{"$f":"INP_EBalance!BA477","v":0},{"$f":"INP_EBalance!BB477","v":0},{"$f":"INP_EBalance!BC477","v":0},{"$f":"INP_EBalance!BD477","v":0},{"$f":"INP_EBalance!BE477","v":0},{"$f":"INP_EBalance!BF477","v":0},{"$f":"INP_EBalance!BG477","v":0},{"$f":"INP_EBalance!BH477","v":0},{"$f":"INP_EBalance!BI477","v":0},{"$f":"INP_EBalance!BJ477","v":0},{"$f":"INP_EBalance!BK477","v":0},{"$f":"INP_EBalance!BL477","v":0},{"$f":"INP_EBalance!BM477","v":0},{"$f":"INP_EBalance!BN477","v":0},{"$f":"INP_EBalance!BO477","v":0},{"$f":"INP_EBalance!BP477","v":0},{"$f":"INP_EBalance!BQ477","v":0},{"$f":"INP_EBalance!BR477","v":0},{"$f":"INP_EBalance!BS477","v":0},{"$f":"INP_EBalance!BT477","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G232,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F231+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C229,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G232","v":"Energy output-0"},{"$f":"D229&\"-\"&G232","v":"0-0"},{"$f":"D229&\"-\"&SYS_Admin!$G$686&\"-\"&F232","v":"0-Energy output-2"},{"$f":"D229&\"-\"&C232","v":"0-0"},null,{"$f":"INP_EBalance!M478","v":0},{"$f":"INP_EBalance!N478","v":0},{"$f":"INP_EBalance!O478","v":0},{"$f":"INP_EBalance!P478","v":0},{"$f":"INP_EBalance!Q478","v":0},{"$f":"INP_EBalance!R478","v":0},{"$f":"INP_EBalance!S478","v":0},{"$f":"INP_EBalance!T478","v":0},{"$f":"INP_EBalance!U478","v":0},{"$f":"INP_EBalance!V478","v":0},{"$f":"INP_EBalance!W478","v":0},{"$f":"INP_EBalance!X478","v":0},{"$f":"INP_EBalance!Y478","v":0},{"$f":"INP_EBalance!Z478","v":0},{"$f":"INP_EBalance!AA478","v":0},{"$f":"INP_EBalance!AB478","v":0},{"$f":"INP_EBalance!AC478","v":0},{"$f":"INP_EBalance!AD478","v":0},{"$f":"INP_EBalance!AE478","v":0},{"$f":"INP_EBalance!AF478","v":0},{"$f":"INP_EBalance!AG478","v":0},{"$f":"INP_EBalance!AH478","v":0},{"$f":"INP_EBalance!AI478","v":0},{"$f":"INP_EBalance!AJ478","v":0},{"$f":"INP_EBalance!AK478","v":0},{"$f":"INP_EBalance!AL478","v":0},{"$f":"INP_EBalance!AM478","v":0},{"$f":"INP_EBalance!AN478","v":0},{"$f":"INP_EBalance!AO478","v":0},{"$f":"INP_EBalance!AP478","v":0},{"$f":"INP_EBalance!AQ478","v":0},{"$f":"INP_EBalance!AR478","v":0},{"$f":"INP_EBalance!AS478","v":0},{"$f":"INP_EBalance!AT478","v":0},{"$f":"INP_EBalance!AU478","v":0},{"$f":"INP_EBalance!AV478","v":0},{"$f":"INP_EBalance!AW478","v":0},{"$f":"INP_EBalance!AX478","v":0},{"$f":"INP_EBalance!AY478","v":0},{"$f":"INP_EBalance!AZ478","v":0},{"$f":"INP_EBalance!BA478","v":0},{"$f":"INP_EBalance!BB478","v":0},{"$f":"INP_EBalance!BC478","v":0},{"$f":"INP_EBalance!BD478","v":0},{"$f":"INP_EBalance!BE478","v":0},{"$f":"INP_EBalance!BF478","v":0},{"$f":"INP_EBalance!BG478","v":0},{"$f":"INP_EBalance!BH478","v":0},{"$f":"INP_EBalance!BI478","v":0},{"$f":"INP_EBalance!BJ478","v":0},{"$f":"INP_EBalance!BK478","v":0},{"$f":"INP_EBalance!BL478","v":0},{"$f":"INP_EBalance!BM478","v":0},{"$f":"INP_EBalance!BN478","v":0},{"$f":"INP_EBalance!BO478","v":0},{"$f":"INP_EBalance!BP478","v":0},{"$f":"INP_EBalance!BQ478","v":0},{"$f":"INP_EBalance!BR478","v":0},{"$f":"INP_EBalance!BS478","v":0},{"$f":"INP_EBalance!BT478","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G233,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F232+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C229,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G233","v":"Energy output-0"},{"$f":"D229&\"-\"&G233","v":"0-0"},{"$f":"D229&\"-\"&SYS_Admin!$G$686&\"-\"&F233","v":"0-Energy output-3"},{"$f":"D229&\"-\"&C233","v":"0-0"},null,{"$f":"INP_EBalance!M479","v":0},{"$f":"INP_EBalance!N479","v":0},{"$f":"INP_EBalance!O479","v":0},{"$f":"INP_EBalance!P479","v":0},{"$f":"INP_EBalance!Q479","v":0},{"$f":"INP_EBalance!R479","v":0},{"$f":"INP_EBalance!S479","v":0},{"$f":"INP_EBalance!T479","v":0},{"$f":"INP_EBalance!U479","v":0},{"$f":"INP_EBalance!V479","v":0},{"$f":"INP_EBalance!W479","v":0},{"$f":"INP_EBalance!X479","v":0},{"$f":"INP_EBalance!Y479","v":0},{"$f":"INP_EBalance!Z479","v":0},{"$f":"INP_EBalance!AA479","v":0},{"$f":"INP_EBalance!AB479","v":0},{"$f":"INP_EBalance!AC479","v":0},{"$f":"INP_EBalance!AD479","v":0},{"$f":"INP_EBalance!AE479","v":0},{"$f":"INP_EBalance!AF479","v":0},{"$f":"INP_EBalance!AG479","v":0},{"$f":"INP_EBalance!AH479","v":0},{"$f":"INP_EBalance!AI479","v":0},{"$f":"INP_EBalance!AJ479","v":0},{"$f":"INP_EBalance!AK479","v":0},{"$f":"INP_EBalance!AL479","v":0},{"$f":"INP_EBalance!AM479","v":0},{"$f":"INP_EBalance!AN479","v":0},{"$f":"INP_EBalance!AO479","v":0},{"$f":"INP_EBalance!AP479","v":0},{"$f":"INP_EBalance!AQ479","v":0},{"$f":"INP_EBalance!AR479","v":0},{"$f":"INP_EBalance!AS479","v":0},{"$f":"INP_EBalance!AT479","v":0},{"$f":"INP_EBalance!AU479","v":0},{"$f":"INP_EBalance!AV479","v":0},{"$f":"INP_EBalance!AW479","v":0},{"$f":"INP_EBalance!AX479","v":0},{"$f":"INP_EBalance!AY479","v":0},{"$f":"INP_EBalance!AZ479","v":0},{"$f":"INP_EBalance!BA479","v":0},{"$f":"INP_EBalance!BB479","v":0},{"$f":"INP_EBalance!BC479","v":0},{"$f":"INP_EBalance!BD479","v":0},{"$f":"INP_EBalance!BE479","v":0},{"$f":"INP_EBalance!BF479","v":0},{"$f":"INP_EBalance!BG479","v":0},{"$f":"INP_EBalance!BH479","v":0},{"$f":"INP_EBalance!BI479","v":0},{"$f":"INP_EBalance!BJ479","v":0},{"$f":"INP_EBalance!BK479","v":0},{"$f":"INP_EBalance!BL479","v":0},{"$f":"INP_EBalance!BM479","v":0},{"$f":"INP_EBalance!BN479","v":0},{"$f":"INP_EBalance!BO479","v":0},{"$f":"INP_EBalance!BP479","v":0},{"$f":"INP_EBalance!BQ479","v":0},{"$f":"INP_EBalance!BR479","v":0},{"$f":"INP_EBalance!BS479","v":0},{"$f":"INP_EBalance!BT479","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F234+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C229,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G235","v":"Fuel Input -0"},{"$f":"D229&\"-\"&G235","v":"0-0"},{"$f":"D229&\"-\"&SYS_Admin!$G$675&\"-\"&F235","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M481","v":0},{"$f":"INP_EBalance!N481","v":0},{"$f":"INP_EBalance!O481","v":0},{"$f":"INP_EBalance!P481","v":0},{"$f":"INP_EBalance!Q481","v":0},{"$f":"INP_EBalance!R481","v":0},{"$f":"INP_EBalance!S481","v":0},{"$f":"INP_EBalance!T481","v":0},{"$f":"INP_EBalance!U481","v":0},{"$f":"INP_EBalance!V481","v":0},{"$f":"INP_EBalance!W481","v":0},{"$f":"INP_EBalance!X481","v":0},{"$f":"INP_EBalance!Y481","v":0},{"$f":"INP_EBalance!Z481","v":0},{"$f":"INP_EBalance!AA481","v":0},{"$f":"INP_EBalance!AB481","v":0},{"$f":"INP_EBalance!AC481","v":0},{"$f":"INP_EBalance!AD481","v":0},{"$f":"INP_EBalance!AE481","v":0},{"$f":"INP_EBalance!AF481","v":0},{"$f":"INP_EBalance!AG481","v":0},{"$f":"INP_EBalance!AH481","v":0},{"$f":"INP_EBalance!AI481","v":0},{"$f":"INP_EBalance!AJ481","v":0},{"$f":"INP_EBalance!AK481","v":0},{"$f":"INP_EBalance!AL481","v":0},{"$f":"INP_EBalance!AM481","v":0},{"$f":"INP_EBalance!AN481","v":0},{"$f":"INP_EBalance!AO481","v":0},{"$f":"INP_EBalance!AP481","v":0},{"$f":"INP_EBalance!AQ481","v":0},{"$f":"INP_EBalance!AR481","v":0},{"$f":"INP_EBalance!AS481","v":0},{"$f":"INP_EBalance!AT481","v":0},{"$f":"INP_EBalance!AU481","v":0},{"$f":"INP_EBalance!AV481","v":0},{"$f":"INP_EBalance!AW481","v":0},{"$f":"INP_EBalance!AX481","v":0},{"$f":"INP_EBalance!AY481","v":0},{"$f":"INP_EBalance!AZ481","v":0},{"$f":"INP_EBalance!BA481","v":0},{"$f":"INP_EBalance!BB481","v":0},{"$f":"INP_EBalance!BC481","v":0},{"$f":"INP_EBalance!BD481","v":0},{"$f":"INP_EBalance!BE481","v":0},{"$f":"INP_EBalance!BF481","v":0},{"$f":"INP_EBalance!BG481","v":0},{"$f":"INP_EBalance!BH481","v":0},{"$f":"INP_EBalance!BI481","v":0},{"$f":"INP_EBalance!BJ481","v":0},{"$f":"INP_EBalance!BK481","v":0},{"$f":"INP_EBalance!BL481","v":0},{"$f":"INP_EBalance!BM481","v":0},{"$f":"INP_EBalance!BN481","v":0},{"$f":"INP_EBalance!BO481","v":0},{"$f":"INP_EBalance!BP481","v":0},{"$f":"INP_EBalance!BQ481","v":0},{"$f":"INP_EBalance!BR481","v":0},{"$f":"INP_EBalance!BS481","v":0},{"$f":"INP_EBalance!BT481","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F235+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C229,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G236","v":"Fuel Input -0"},{"$f":"D229&\"-\"&G236","v":"0-0"},{"$f":"D229&\"-\"&SYS_Admin!$G$675&\"-\"&F236","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M482","v":0},{"$f":"INP_EBalance!N482","v":0},{"$f":"INP_EBalance!O482","v":0},{"$f":"INP_EBalance!P482","v":0},{"$f":"INP_EBalance!Q482","v":0},{"$f":"INP_EBalance!R482","v":0},{"$f":"INP_EBalance!S482","v":0},{"$f":"INP_EBalance!T482","v":0},{"$f":"INP_EBalance!U482","v":0},{"$f":"INP_EBalance!V482","v":0},{"$f":"INP_EBalance!W482","v":0},{"$f":"INP_EBalance!X482","v":0},{"$f":"INP_EBalance!Y482","v":0},{"$f":"INP_EBalance!Z482","v":0},{"$f":"INP_EBalance!AA482","v":0},{"$f":"INP_EBalance!AB482","v":0},{"$f":"INP_EBalance!AC482","v":0},{"$f":"INP_EBalance!AD482","v":0},{"$f":"INP_EBalance!AE482","v":0},{"$f":"INP_EBalance!AF482","v":0},{"$f":"INP_EBalance!AG482","v":0},{"$f":"INP_EBalance!AH482","v":0},{"$f":"INP_EBalance!AI482","v":0},{"$f":"INP_EBalance!AJ482","v":0},{"$f":"INP_EBalance!AK482","v":0},{"$f":"INP_EBalance!AL482","v":0},{"$f":"INP_EBalance!AM482","v":0},{"$f":"INP_EBalance!AN482","v":0},{"$f":"INP_EBalance!AO482","v":0},{"$f":"INP_EBalance!AP482","v":0},{"$f":"INP_EBalance!AQ482","v":0},{"$f":"INP_EBalance!AR482","v":0},{"$f":"INP_EBalance!AS482","v":0},{"$f":"INP_EBalance!AT482","v":0},{"$f":"INP_EBalance!AU482","v":0},{"$f":"INP_EBalance!AV482","v":0},{"$f":"INP_EBalance!AW482","v":0},{"$f":"INP_EBalance!AX482","v":0},{"$f":"INP_EBalance!AY482","v":0},{"$f":"INP_EBalance!AZ482","v":0},{"$f":"INP_EBalance!BA482","v":0},{"$f":"INP_EBalance!BB482","v":0},{"$f":"INP_EBalance!BC482","v":0},{"$f":"INP_EBalance!BD482","v":0},{"$f":"INP_EBalance!BE482","v":0},{"$f":"INP_EBalance!BF482","v":0},{"$f":"INP_EBalance!BG482","v":0},{"$f":"INP_EBalance!BH482","v":0},{"$f":"INP_EBalance!BI482","v":0},{"$f":"INP_EBalance!BJ482","v":0},{"$f":"INP_EBalance!BK482","v":0},{"$f":"INP_EBalance!BL482","v":0},{"$f":"INP_EBalance!BM482","v":0},{"$f":"INP_EBalance!BN482","v":0},{"$f":"INP_EBalance!BO482","v":0},{"$f":"INP_EBalance!BP482","v":0},{"$f":"INP_EBalance!BQ482","v":0},{"$f":"INP_EBalance!BR482","v":0},{"$f":"INP_EBalance!BS482","v":0},{"$f":"INP_EBalance!BT482","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F236+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C229,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G237","v":"Fuel Input -0"},{"$f":"D229&\"-\"&G237","v":"0-0"},{"$f":"D229&\"-\"&SYS_Admin!$G$675&\"-\"&F237","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M483","v":0},{"$f":"INP_EBalance!N483","v":0},{"$f":"INP_EBalance!O483","v":0},{"$f":"INP_EBalance!P483","v":0},{"$f":"INP_EBalance!Q483","v":0},{"$f":"INP_EBalance!R483","v":0},{"$f":"INP_EBalance!S483","v":0},{"$f":"INP_EBalance!T483","v":0},{"$f":"INP_EBalance!U483","v":0},{"$f":"INP_EBalance!V483","v":0},{"$f":"INP_EBalance!W483","v":0},{"$f":"INP_EBalance!X483","v":0},{"$f":"INP_EBalance!Y483","v":0},{"$f":"INP_EBalance!Z483","v":0},{"$f":"INP_EBalance!AA483","v":0},{"$f":"INP_EBalance!AB483","v":0},{"$f":"INP_EBalance!AC483","v":0},{"$f":"INP_EBalance!AD483","v":0},{"$f":"INP_EBalance!AE483","v":0},{"$f":"INP_EBalance!AF483","v":0},{"$f":"INP_EBalance!AG483","v":0},{"$f":"INP_EBalance!AH483","v":0},{"$f":"INP_EBalance!AI483","v":0},{"$f":"INP_EBalance!AJ483","v":0},{"$f":"INP_EBalance!AK483","v":0},{"$f":"INP_EBalance!AL483","v":0},{"$f":"INP_EBalance!AM483","v":0},{"$f":"INP_EBalance!AN483","v":0},{"$f":"INP_EBalance!AO483","v":0},{"$f":"INP_EBalance!AP483","v":0},{"$f":"INP_EBalance!AQ483","v":0},{"$f":"INP_EBalance!AR483","v":0},{"$f":"INP_EBalance!AS483","v":0},{"$f":"INP_EBalance!AT483","v":0},{"$f":"INP_EBalance!AU483","v":0},{"$f":"INP_EBalance!AV483","v":0},{"$f":"INP_EBalance!AW483","v":0},{"$f":"INP_EBalance!AX483","v":0},{"$f":"INP_EBalance!AY483","v":0},{"$f":"INP_EBalance!AZ483","v":0},{"$f":"INP_EBalance!BA483","v":0},{"$f":"INP_EBalance!BB483","v":0},{"$f":"INP_EBalance!BC483","v":0},{"$f":"INP_EBalance!BD483","v":0},{"$f":"INP_EBalance!BE483","v":0},{"$f":"INP_EBalance!BF483","v":0},{"$f":"INP_EBalance!BG483","v":0},{"$f":"INP_EBalance!BH483","v":0},{"$f":"INP_EBalance!BI483","v":0},{"$f":"INP_EBalance!BJ483","v":0},{"$f":"INP_EBalance!BK483","v":0},{"$f":"INP_EBalance!BL483","v":0},{"$f":"INP_EBalance!BM483","v":0},{"$f":"INP_EBalance!BN483","v":0},{"$f":"INP_EBalance!BO483","v":0},{"$f":"INP_EBalance!BP483","v":0},{"$f":"INP_EBalance!BQ483","v":0},{"$f":"INP_EBalance!BR483","v":0},{"$f":"INP_EBalance!BS483","v":0},{"$f":"INP_EBalance!BT483","v":0}]
[]
[null,null,null,{"$f":"G231&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M235:M237)-SUM(M231:M233)) * (M231/SUM(M231:M233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS235:AS237)-SUM(AS231:AS233)) * (AS231/SUM(AS231:AS233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G232&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M235:M237)-SUM(M231:M233)) * (M232/SUM(M231:M233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS235:AS237)-SUM(AS231:AS233)) * (AS232/SUM(AS231:AS233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G233&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M235:M237)-SUM(M231:M233)) * (M233/SUM(M231:M233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS235:AS237)-SUM(AS231:AS233)) * (AS233/SUM(AS231:AS233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D229&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M231:M233)>0)","v":0},0,{"$f":"1*(SUM(O231:O233)>0)","v":0},{"$f":"1*(SUM(P231:P233)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS231:AS233)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D229&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M235:M237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS235:AS237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C231:$C233,$D246,M231:M233)/SUM(M231:M233),0)","v":0},{"$f":"IFERROR(SUMIF($C231:$C233,$D246,N231:N233)/SUM(N231:N233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C231:$C233,$D247,M231:M233)/SUM(M231:M233),0)","v":0},{"$f":"IFERROR(SUMIF($C231:$C233,$D247,N231:N233)/SUM(N231:N233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C231:$C233,$D248,M231:M233)/SUM(M231:M233),0)","v":0},{"$f":"IFERROR(SUMIF($C231:$C233,$D248,N231:N233)/SUM(N231:N233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D246&\"-\"&G235","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G235,M235:M237)*M246","v":0},{"$f":"SUMIF($G235:$G237,$G235,N235:N237)*N246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D246&\"-\"&G236","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G236,M235:M237)*M246","v":0},{"$f":"SUMIF($G235:$G237,$G236,N235:N237)*N246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D246&\"-\"&G237","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G237,M235:M237)*M246","v":0},{"$f":"SUMIF($G235:$G237,$G237,N235:N237)*N246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D247&\"-\"&G235","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G235,M235:M237)*M247","v":0},{"$f":"SUMIF($G235:$G237,$G235,N235:N237)*N247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D247&\"-\"&G236","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G236,M235:M237)*M247","v":0},{"$f":"SUMIF($G235:$G237,$G236,N235:N237)*N247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D247&\"-\"&G237","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G237,M235:M237)*M246","v":0},{"$f":"SUMIF($G235:$G237,$G237,N235:N237)*N246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D248&\"-\"&G235","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G235,M235:M237)*M248","v":0},{"$f":"SUMIF($G235:$G237,$G235,N235:N237)*N248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D248&\"-\"&G236","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G236,M235:M237)*M248","v":0},{"$f":"SUMIF($G235:$G237,$G236,N235:N237)*N248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D248&\"-\"&G237","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G235:$G237,$G237,M235:M237)*M248","v":0},{"$f":"SUMIF($G235:$G237,$G237,N235:N237)*N248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C259)+1","v":9},{"$f":"INDEX(lstPlant,C260,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G262,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F261+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C260,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G262","v":"Energy output-0"},{"$f":"D260&\"-\"&G262","v":"0-0"},{"$f":"D260&\"-\"&SYS_Admin!$G$686&\"-\"&F262","v":"0-Energy output-1"},{"$f":"D260&\"-\"&C262","v":"0-0"},null,{"$f":"INP_EBalance!M487","v":0},{"$f":"INP_EBalance!N487","v":0},{"$f":"INP_EBalance!O487","v":0},{"$f":"INP_EBalance!P487","v":0},{"$f":"INP_EBalance!Q487","v":0},{"$f":"INP_EBalance!R487","v":0},{"$f":"INP_EBalance!S487","v":0},{"$f":"INP_EBalance!T487","v":0},{"$f":"INP_EBalance!U487","v":0},{"$f":"INP_EBalance!V487","v":0},{"$f":"INP_EBalance!W487","v":0},{"$f":"INP_EBalance!X487","v":0},{"$f":"INP_EBalance!Y487","v":0},{"$f":"INP_EBalance!Z487","v":0},{"$f":"INP_EBalance!AA487","v":0},{"$f":"INP_EBalance!AB487","v":0},{"$f":"INP_EBalance!AC487","v":0},{"$f":"INP_EBalance!AD487","v":0},{"$f":"INP_EBalance!AE487","v":0},{"$f":"INP_EBalance!AF487","v":0},{"$f":"INP_EBalance!AG487","v":0},{"$f":"INP_EBalance!AH487","v":0},{"$f":"INP_EBalance!AI487","v":0},{"$f":"INP_EBalance!AJ487","v":0},{"$f":"INP_EBalance!AK487","v":0},{"$f":"INP_EBalance!AL487","v":0},{"$f":"INP_EBalance!AM487","v":0},{"$f":"INP_EBalance!AN487","v":0},{"$f":"INP_EBalance!AO487","v":0},{"$f":"INP_EBalance!AP487","v":0},{"$f":"INP_EBalance!AQ487","v":0},{"$f":"INP_EBalance!AR487","v":0},{"$f":"INP_EBalance!AS487","v":0},{"$f":"INP_EBalance!AT487","v":0},{"$f":"INP_EBalance!AU487","v":0},{"$f":"INP_EBalance!AV487","v":0},{"$f":"INP_EBalance!AW487","v":0},{"$f":"INP_EBalance!AX487","v":0},{"$f":"INP_EBalance!AY487","v":0},{"$f":"INP_EBalance!AZ487","v":0},{"$f":"INP_EBalance!BA487","v":0},{"$f":"INP_EBalance!BB487","v":0},{"$f":"INP_EBalance!BC487","v":0},{"$f":"INP_EBalance!BD487","v":0},{"$f":"INP_EBalance!BE487","v":0},{"$f":"INP_EBalance!BF487","v":0},{"$f":"INP_EBalance!BG487","v":0},{"$f":"INP_EBalance!BH487","v":0},{"$f":"INP_EBalance!BI487","v":0},{"$f":"INP_EBalance!BJ487","v":0},{"$f":"INP_EBalance!BK487","v":0},{"$f":"INP_EBalance!BL487","v":0},{"$f":"INP_EBalance!BM487","v":0},{"$f":"INP_EBalance!BN487","v":0},{"$f":"INP_EBalance!BO487","v":0},{"$f":"INP_EBalance!BP487","v":0},{"$f":"INP_EBalance!BQ487","v":0},{"$f":"INP_EBalance!BR487","v":0},{"$f":"INP_EBalance!BS487","v":0},{"$f":"INP_EBalance!BT487","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G263,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F262+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C260,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G263","v":"Energy output-0"},{"$f":"D260&\"-\"&G263","v":"0-0"},{"$f":"D260&\"-\"&SYS_Admin!$G$686&\"-\"&F263","v":"0-Energy output-2"},{"$f":"D260&\"-\"&C263","v":"0-0"},null,{"$f":"INP_EBalance!M488","v":0},{"$f":"INP_EBalance!N488","v":0},{"$f":"INP_EBalance!O488","v":0},{"$f":"INP_EBalance!P488","v":0},{"$f":"INP_EBalance!Q488","v":0},{"$f":"INP_EBalance!R488","v":0},{"$f":"INP_EBalance!S488","v":0},{"$f":"INP_EBalance!T488","v":0},{"$f":"INP_EBalance!U488","v":0},{"$f":"INP_EBalance!V488","v":0},{"$f":"INP_EBalance!W488","v":0},{"$f":"INP_EBalance!X488","v":0},{"$f":"INP_EBalance!Y488","v":0},{"$f":"INP_EBalance!Z488","v":0},{"$f":"INP_EBalance!AA488","v":0},{"$f":"INP_EBalance!AB488","v":0},{"$f":"INP_EBalance!AC488","v":0},{"$f":"INP_EBalance!AD488","v":0},{"$f":"INP_EBalance!AE488","v":0},{"$f":"INP_EBalance!AF488","v":0},{"$f":"INP_EBalance!AG488","v":0},{"$f":"INP_EBalance!AH488","v":0},{"$f":"INP_EBalance!AI488","v":0},{"$f":"INP_EBalance!AJ488","v":0},{"$f":"INP_EBalance!AK488","v":0},{"$f":"INP_EBalance!AL488","v":0},{"$f":"INP_EBalance!AM488","v":0},{"$f":"INP_EBalance!AN488","v":0},{"$f":"INP_EBalance!AO488","v":0},{"$f":"INP_EBalance!AP488","v":0},{"$f":"INP_EBalance!AQ488","v":0},{"$f":"INP_EBalance!AR488","v":0},{"$f":"INP_EBalance!AS488","v":0},{"$f":"INP_EBalance!AT488","v":0},{"$f":"INP_EBalance!AU488","v":0},{"$f":"INP_EBalance!AV488","v":0},{"$f":"INP_EBalance!AW488","v":0},{"$f":"INP_EBalance!AX488","v":0},{"$f":"INP_EBalance!AY488","v":0},{"$f":"INP_EBalance!AZ488","v":0},{"$f":"INP_EBalance!BA488","v":0},{"$f":"INP_EBalance!BB488","v":0},{"$f":"INP_EBalance!BC488","v":0},{"$f":"INP_EBalance!BD488","v":0},{"$f":"INP_EBalance!BE488","v":0},{"$f":"INP_EBalance!BF488","v":0},{"$f":"INP_EBalance!BG488","v":0},{"$f":"INP_EBalance!BH488","v":0},{"$f":"INP_EBalance!BI488","v":0},{"$f":"INP_EBalance!BJ488","v":0},{"$f":"INP_EBalance!BK488","v":0},{"$f":"INP_EBalance!BL488","v":0},{"$f":"INP_EBalance!BM488","v":0},{"$f":"INP_EBalance!BN488","v":0},{"$f":"INP_EBalance!BO488","v":0},{"$f":"INP_EBalance!BP488","v":0},{"$f":"INP_EBalance!BQ488","v":0},{"$f":"INP_EBalance!BR488","v":0},{"$f":"INP_EBalance!BS488","v":0},{"$f":"INP_EBalance!BT488","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G264,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F263+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C260,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G264","v":"Energy output-0"},{"$f":"D260&\"-\"&G264","v":"0-0"},{"$f":"D260&\"-\"&SYS_Admin!$G$686&\"-\"&F264","v":"0-Energy output-3"},{"$f":"D260&\"-\"&C264","v":"0-0"},null,{"$f":"INP_EBalance!M489","v":0},{"$f":"INP_EBalance!N489","v":0},{"$f":"INP_EBalance!O489","v":0},{"$f":"INP_EBalance!P489","v":0},{"$f":"INP_EBalance!Q489","v":0},{"$f":"INP_EBalance!R489","v":0},{"$f":"INP_EBalance!S489","v":0},{"$f":"INP_EBalance!T489","v":0},{"$f":"INP_EBalance!U489","v":0},{"$f":"INP_EBalance!V489","v":0},{"$f":"INP_EBalance!W489","v":0},{"$f":"INP_EBalance!X489","v":0},{"$f":"INP_EBalance!Y489","v":0},{"$f":"INP_EBalance!Z489","v":0},{"$f":"INP_EBalance!AA489","v":0},{"$f":"INP_EBalance!AB489","v":0},{"$f":"INP_EBalance!AC489","v":0},{"$f":"INP_EBalance!AD489","v":0},{"$f":"INP_EBalance!AE489","v":0},{"$f":"INP_EBalance!AF489","v":0},{"$f":"INP_EBalance!AG489","v":0},{"$f":"INP_EBalance!AH489","v":0},{"$f":"INP_EBalance!AI489","v":0},{"$f":"INP_EBalance!AJ489","v":0},{"$f":"INP_EBalance!AK489","v":0},{"$f":"INP_EBalance!AL489","v":0},{"$f":"INP_EBalance!AM489","v":0},{"$f":"INP_EBalance!AN489","v":0},{"$f":"INP_EBalance!AO489","v":0},{"$f":"INP_EBalance!AP489","v":0},{"$f":"INP_EBalance!AQ489","v":0},{"$f":"INP_EBalance!AR489","v":0},{"$f":"INP_EBalance!AS489","v":0},{"$f":"INP_EBalance!AT489","v":0},{"$f":"INP_EBalance!AU489","v":0},{"$f":"INP_EBalance!AV489","v":0},{"$f":"INP_EBalance!AW489","v":0},{"$f":"INP_EBalance!AX489","v":0},{"$f":"INP_EBalance!AY489","v":0},{"$f":"INP_EBalance!AZ489","v":0},{"$f":"INP_EBalance!BA489","v":0},{"$f":"INP_EBalance!BB489","v":0},{"$f":"INP_EBalance!BC489","v":0},{"$f":"INP_EBalance!BD489","v":0},{"$f":"INP_EBalance!BE489","v":0},{"$f":"INP_EBalance!BF489","v":0},{"$f":"INP_EBalance!BG489","v":0},{"$f":"INP_EBalance!BH489","v":0},{"$f":"INP_EBalance!BI489","v":0},{"$f":"INP_EBalance!BJ489","v":0},{"$f":"INP_EBalance!BK489","v":0},{"$f":"INP_EBalance!BL489","v":0},{"$f":"INP_EBalance!BM489","v":0},{"$f":"INP_EBalance!BN489","v":0},{"$f":"INP_EBalance!BO489","v":0},{"$f":"INP_EBalance!BP489","v":0},{"$f":"INP_EBalance!BQ489","v":0},{"$f":"INP_EBalance!BR489","v":0},{"$f":"INP_EBalance!BS489","v":0},{"$f":"INP_EBalance!BT489","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F265+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C260,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G266","v":"Fuel Input -0"},{"$f":"D260&\"-\"&G266","v":"0-0"},{"$f":"D260&\"-\"&SYS_Admin!$G$675&\"-\"&F266","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M491","v":0},{"$f":"INP_EBalance!N491","v":0},{"$f":"INP_EBalance!O491","v":0},{"$f":"INP_EBalance!P491","v":0},{"$f":"INP_EBalance!Q491","v":0},{"$f":"INP_EBalance!R491","v":0},{"$f":"INP_EBalance!S491","v":0},{"$f":"INP_EBalance!T491","v":0},{"$f":"INP_EBalance!U491","v":0},{"$f":"INP_EBalance!V491","v":0},{"$f":"INP_EBalance!W491","v":0},{"$f":"INP_EBalance!X491","v":0},{"$f":"INP_EBalance!Y491","v":0},{"$f":"INP_EBalance!Z491","v":0},{"$f":"INP_EBalance!AA491","v":0},{"$f":"INP_EBalance!AB491","v":0},{"$f":"INP_EBalance!AC491","v":0},{"$f":"INP_EBalance!AD491","v":0},{"$f":"INP_EBalance!AE491","v":0},{"$f":"INP_EBalance!AF491","v":0},{"$f":"INP_EBalance!AG491","v":0},{"$f":"INP_EBalance!AH491","v":0},{"$f":"INP_EBalance!AI491","v":0},{"$f":"INP_EBalance!AJ491","v":0},{"$f":"INP_EBalance!AK491","v":0},{"$f":"INP_EBalance!AL491","v":0},{"$f":"INP_EBalance!AM491","v":0},{"$f":"INP_EBalance!AN491","v":0},{"$f":"INP_EBalance!AO491","v":0},{"$f":"INP_EBalance!AP491","v":0},{"$f":"INP_EBalance!AQ491","v":0},{"$f":"INP_EBalance!AR491","v":0},{"$f":"INP_EBalance!AS491","v":0},{"$f":"INP_EBalance!AT491","v":0},{"$f":"INP_EBalance!AU491","v":0},{"$f":"INP_EBalance!AV491","v":0},{"$f":"INP_EBalance!AW491","v":0},{"$f":"INP_EBalance!AX491","v":0},{"$f":"INP_EBalance!AY491","v":0},{"$f":"INP_EBalance!AZ491","v":0},{"$f":"INP_EBalance!BA491","v":0},{"$f":"INP_EBalance!BB491","v":0},{"$f":"INP_EBalance!BC491","v":0},{"$f":"INP_EBalance!BD491","v":0},{"$f":"INP_EBalance!BE491","v":0},{"$f":"INP_EBalance!BF491","v":0},{"$f":"INP_EBalance!BG491","v":0},{"$f":"INP_EBalance!BH491","v":0},{"$f":"INP_EBalance!BI491","v":0},{"$f":"INP_EBalance!BJ491","v":0},{"$f":"INP_EBalance!BK491","v":0},{"$f":"INP_EBalance!BL491","v":0},{"$f":"INP_EBalance!BM491","v":0},{"$f":"INP_EBalance!BN491","v":0},{"$f":"INP_EBalance!BO491","v":0},{"$f":"INP_EBalance!BP491","v":0},{"$f":"INP_EBalance!BQ491","v":0},{"$f":"INP_EBalance!BR491","v":0},{"$f":"INP_EBalance!BS491","v":0},{"$f":"INP_EBalance!BT491","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F266+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C260,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G267","v":"Fuel Input -0"},{"$f":"D260&\"-\"&G267","v":"0-0"},{"$f":"D260&\"-\"&SYS_Admin!$G$675&\"-\"&F267","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M492","v":0},{"$f":"INP_EBalance!N492","v":0},{"$f":"INP_EBalance!O492","v":0},{"$f":"INP_EBalance!P492","v":0},{"$f":"INP_EBalance!Q492","v":0},{"$f":"INP_EBalance!R492","v":0},{"$f":"INP_EBalance!S492","v":0},{"$f":"INP_EBalance!T492","v":0},{"$f":"INP_EBalance!U492","v":0},{"$f":"INP_EBalance!V492","v":0},{"$f":"INP_EBalance!W492","v":0},{"$f":"INP_EBalance!X492","v":0},{"$f":"INP_EBalance!Y492","v":0},{"$f":"INP_EBalance!Z492","v":0},{"$f":"INP_EBalance!AA492","v":0},{"$f":"INP_EBalance!AB492","v":0},{"$f":"INP_EBalance!AC492","v":0},{"$f":"INP_EBalance!AD492","v":0},{"$f":"INP_EBalance!AE492","v":0},{"$f":"INP_EBalance!AF492","v":0},{"$f":"INP_EBalance!AG492","v":0},{"$f":"INP_EBalance!AH492","v":0},{"$f":"INP_EBalance!AI492","v":0},{"$f":"INP_EBalance!AJ492","v":0},{"$f":"INP_EBalance!AK492","v":0},{"$f":"INP_EBalance!AL492","v":0},{"$f":"INP_EBalance!AM492","v":0},{"$f":"INP_EBalance!AN492","v":0},{"$f":"INP_EBalance!AO492","v":0},{"$f":"INP_EBalance!AP492","v":0},{"$f":"INP_EBalance!AQ492","v":0},{"$f":"INP_EBalance!AR492","v":0},{"$f":"INP_EBalance!AS492","v":0},{"$f":"INP_EBalance!AT492","v":0},{"$f":"INP_EBalance!AU492","v":0},{"$f":"INP_EBalance!AV492","v":0},{"$f":"INP_EBalance!AW492","v":0},{"$f":"INP_EBalance!AX492","v":0},{"$f":"INP_EBalance!AY492","v":0},{"$f":"INP_EBalance!AZ492","v":0},{"$f":"INP_EBalance!BA492","v":0},{"$f":"INP_EBalance!BB492","v":0},{"$f":"INP_EBalance!BC492","v":0},{"$f":"INP_EBalance!BD492","v":0},{"$f":"INP_EBalance!BE492","v":0},{"$f":"INP_EBalance!BF492","v":0},{"$f":"INP_EBalance!BG492","v":0},{"$f":"INP_EBalance!BH492","v":0},{"$f":"INP_EBalance!BI492","v":0},{"$f":"INP_EBalance!BJ492","v":0},{"$f":"INP_EBalance!BK492","v":0},{"$f":"INP_EBalance!BL492","v":0},{"$f":"INP_EBalance!BM492","v":0},{"$f":"INP_EBalance!BN492","v":0},{"$f":"INP_EBalance!BO492","v":0},{"$f":"INP_EBalance!BP492","v":0},{"$f":"INP_EBalance!BQ492","v":0},{"$f":"INP_EBalance!BR492","v":0},{"$f":"INP_EBalance!BS492","v":0},{"$f":"INP_EBalance!BT492","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F267+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C260,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G268","v":"Fuel Input -0"},{"$f":"D260&\"-\"&G268","v":"0-0"},{"$f":"D260&\"-\"&SYS_Admin!$G$675&\"-\"&F268","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M493","v":0},{"$f":"INP_EBalance!N493","v":0},{"$f":"INP_EBalance!O493","v":0},{"$f":"INP_EBalance!P493","v":0},{"$f":"INP_EBalance!Q493","v":0},{"$f":"INP_EBalance!R493","v":0},{"$f":"INP_EBalance!S493","v":0},{"$f":"INP_EBalance!T493","v":0},{"$f":"INP_EBalance!U493","v":0},{"$f":"INP_EBalance!V493","v":0},{"$f":"INP_EBalance!W493","v":0},{"$f":"INP_EBalance!X493","v":0},{"$f":"INP_EBalance!Y493","v":0},{"$f":"INP_EBalance!Z493","v":0},{"$f":"INP_EBalance!AA493","v":0},{"$f":"INP_EBalance!AB493","v":0},{"$f":"INP_EBalance!AC493","v":0},{"$f":"INP_EBalance!AD493","v":0},{"$f":"INP_EBalance!AE493","v":0},{"$f":"INP_EBalance!AF493","v":0},{"$f":"INP_EBalance!AG493","v":0},{"$f":"INP_EBalance!AH493","v":0},{"$f":"INP_EBalance!AI493","v":0},{"$f":"INP_EBalance!AJ493","v":0},{"$f":"INP_EBalance!AK493","v":0},{"$f":"INP_EBalance!AL493","v":0},{"$f":"INP_EBalance!AM493","v":0},{"$f":"INP_EBalance!AN493","v":0},{"$f":"INP_EBalance!AO493","v":0},{"$f":"INP_EBalance!AP493","v":0},{"$f":"INP_EBalance!AQ493","v":0},{"$f":"INP_EBalance!AR493","v":0},{"$f":"INP_EBalance!AS493","v":0},{"$f":"INP_EBalance!AT493","v":0},{"$f":"INP_EBalance!AU493","v":0},{"$f":"INP_EBalance!AV493","v":0},{"$f":"INP_EBalance!AW493","v":0},{"$f":"INP_EBalance!AX493","v":0},{"$f":"INP_EBalance!AY493","v":0},{"$f":"INP_EBalance!AZ493","v":0},{"$f":"INP_EBalance!BA493","v":0},{"$f":"INP_EBalance!BB493","v":0},{"$f":"INP_EBalance!BC493","v":0},{"$f":"INP_EBalance!BD493","v":0},{"$f":"INP_EBalance!BE493","v":0},{"$f":"INP_EBalance!BF493","v":0},{"$f":"INP_EBalance!BG493","v":0},{"$f":"INP_EBalance!BH493","v":0},{"$f":"INP_EBalance!BI493","v":0},{"$f":"INP_EBalance!BJ493","v":0},{"$f":"INP_EBalance!BK493","v":0},{"$f":"INP_EBalance!BL493","v":0},{"$f":"INP_EBalance!BM493","v":0},{"$f":"INP_EBalance!BN493","v":0},{"$f":"INP_EBalance!BO493","v":0},{"$f":"INP_EBalance!BP493","v":0},{"$f":"INP_EBalance!BQ493","v":0},{"$f":"INP_EBalance!BR493","v":0},{"$f":"INP_EBalance!BS493","v":0},{"$f":"INP_EBalance!BT493","v":0}]
[]
[null,null,null,{"$f":"G262&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M266:M268)-SUM(M262:M264)) * (M262/SUM(M262:M264)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS266:AS268)-SUM(AS262:AS264)) * (AS262/SUM(AS262:AS264)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G263&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M266:M268)-SUM(M262:M264)) * (M263/SUM(M262:M264)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS266:AS268)-SUM(AS262:AS264)) * (AS263/SUM(AS262:AS264)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G264&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M266:M268)-SUM(M262:M264)) * (M264/SUM(M262:M264)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS266:AS268)-SUM(AS262:AS264)) * (AS264/SUM(AS262:AS264)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D260&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M262:M264)>0)","v":0},0,{"$f":"1*(SUM(O262:O264)>0)","v":0},{"$f":"1*(SUM(P262:P264)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS262:AS264)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D260&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M266:M268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS266:AS268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C262:$C264,$D277,M262:M264)/SUM(M262:M264),0)","v":0},{"$f":"IFERROR(SUMIF($C262:$C264,$D277,N262:N264)/SUM(N262:N264),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C262:$C264,$D278,M262:M264)/SUM(M262:M264),0)","v":0},{"$f":"IFERROR(SUMIF($C262:$C264,$D278,N262:N264)/SUM(N262:N264),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C262:$C264,$D279,M262:M264)/SUM(M262:M264),0)","v":0},{"$f":"IFERROR(SUMIF($C262:$C264,$D279,N262:N264)/SUM(N262:N264),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D277&\"-\"&G266","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G266,M266:M268)*M277","v":0},{"$f":"SUMIF($G266:$G268,$G266,N266:N268)*N277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D277&\"-\"&G267","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G267,M266:M268)*M277","v":0},{"$f":"SUMIF($G266:$G268,$G267,N266:N268)*N277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D277&\"-\"&G268","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G268,M266:M268)*M277","v":0},{"$f":"SUMIF($G266:$G268,$G268,N266:N268)*N277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D278&\"-\"&G266","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G266,M266:M268)*M278","v":0},{"$f":"SUMIF($G266:$G268,$G266,N266:N268)*N278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D278&\"-\"&G267","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G267,M266:M268)*M278","v":0},{"$f":"SUMIF($G266:$G268,$G267,N266:N268)*N278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D278&\"-\"&G268","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G268,M266:M268)*M277","v":0},{"$f":"SUMIF($G266:$G268,$G268,N266:N268)*N277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D279&\"-\"&G266","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G266,M266:M268)*M279","v":0},{"$f":"SUMIF($G266:$G268,$G266,N266:N268)*N279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D279&\"-\"&G267","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G267,M266:M268)*M279","v":0},{"$f":"SUMIF($G266:$G268,$G267,N266:N268)*N279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D279&\"-\"&G268","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G266:$G268,$G268,M266:M268)*M279","v":0},{"$f":"SUMIF($G266:$G268,$G268,N266:N268)*N279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C290)+1","v":10},{"$f":"INDEX(lstPlant,C291,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G293,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F292+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C291,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G293","v":"Energy output-0"},{"$f":"D291&\"-\"&G293","v":"0-0"},{"$f":"D291&\"-\"&SYS_Admin!$G$686&\"-\"&F293","v":"0-Energy output-1"},{"$f":"D291&\"-\"&C293","v":"0-0"},null,{"$f":"INP_EBalance!M497","v":0},{"$f":"INP_EBalance!N497","v":0},{"$f":"INP_EBalance!O497","v":0},{"$f":"INP_EBalance!P497","v":0},{"$f":"INP_EBalance!Q497","v":0},{"$f":"INP_EBalance!R497","v":0},{"$f":"INP_EBalance!S497","v":0},{"$f":"INP_EBalance!T497","v":0},{"$f":"INP_EBalance!U497","v":0},{"$f":"INP_EBalance!V497","v":0},{"$f":"INP_EBalance!W497","v":0},{"$f":"INP_EBalance!X497","v":0},{"$f":"INP_EBalance!Y497","v":0},{"$f":"INP_EBalance!Z497","v":0},{"$f":"INP_EBalance!AA497","v":0},{"$f":"INP_EBalance!AB497","v":0},{"$f":"INP_EBalance!AC497","v":0},{"$f":"INP_EBalance!AD497","v":0},{"$f":"INP_EBalance!AE497","v":0},{"$f":"INP_EBalance!AF497","v":0},{"$f":"INP_EBalance!AG497","v":0},{"$f":"INP_EBalance!AH497","v":0},{"$f":"INP_EBalance!AI497","v":0},{"$f":"INP_EBalance!AJ497","v":0},{"$f":"INP_EBalance!AK497","v":0},{"$f":"INP_EBalance!AL497","v":0},{"$f":"INP_EBalance!AM497","v":0},{"$f":"INP_EBalance!AN497","v":0},{"$f":"INP_EBalance!AO497","v":0},{"$f":"INP_EBalance!AP497","v":0},{"$f":"INP_EBalance!AQ497","v":0},{"$f":"INP_EBalance!AR497","v":0},{"$f":"INP_EBalance!AS497","v":0},{"$f":"INP_EBalance!AT497","v":0},{"$f":"INP_EBalance!AU497","v":0},{"$f":"INP_EBalance!AV497","v":0},{"$f":"INP_EBalance!AW497","v":0},{"$f":"INP_EBalance!AX497","v":0},{"$f":"INP_EBalance!AY497","v":0},{"$f":"INP_EBalance!AZ497","v":0},{"$f":"INP_EBalance!BA497","v":0},{"$f":"INP_EBalance!BB497","v":0},{"$f":"INP_EBalance!BC497","v":0},{"$f":"INP_EBalance!BD497","v":0},{"$f":"INP_EBalance!BE497","v":0},{"$f":"INP_EBalance!BF497","v":0},{"$f":"INP_EBalance!BG497","v":0},{"$f":"INP_EBalance!BH497","v":0},{"$f":"INP_EBalance!BI497","v":0},{"$f":"INP_EBalance!BJ497","v":0},{"$f":"INP_EBalance!BK497","v":0},{"$f":"INP_EBalance!BL497","v":0},{"$f":"INP_EBalance!BM497","v":0},{"$f":"INP_EBalance!BN497","v":0},{"$f":"INP_EBalance!BO497","v":0},{"$f":"INP_EBalance!BP497","v":0},{"$f":"INP_EBalance!BQ497","v":0},{"$f":"INP_EBalance!BR497","v":0},{"$f":"INP_EBalance!BS497","v":0},{"$f":"INP_EBalance!BT497","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G294,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F293+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C291,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G294","v":"Energy output-0"},{"$f":"D291&\"-\"&G294","v":"0-0"},{"$f":"D291&\"-\"&SYS_Admin!$G$686&\"-\"&F294","v":"0-Energy output-2"},{"$f":"D291&\"-\"&C294","v":"0-0"},null,{"$f":"INP_EBalance!M498","v":0},{"$f":"INP_EBalance!N498","v":0},{"$f":"INP_EBalance!O498","v":0},{"$f":"INP_EBalance!P498","v":0},{"$f":"INP_EBalance!Q498","v":0},{"$f":"INP_EBalance!R498","v":0},{"$f":"INP_EBalance!S498","v":0},{"$f":"INP_EBalance!T498","v":0},{"$f":"INP_EBalance!U498","v":0},{"$f":"INP_EBalance!V498","v":0},{"$f":"INP_EBalance!W498","v":0},{"$f":"INP_EBalance!X498","v":0},{"$f":"INP_EBalance!Y498","v":0},{"$f":"INP_EBalance!Z498","v":0},{"$f":"INP_EBalance!AA498","v":0},{"$f":"INP_EBalance!AB498","v":0},{"$f":"INP_EBalance!AC498","v":0},{"$f":"INP_EBalance!AD498","v":0},{"$f":"INP_EBalance!AE498","v":0},{"$f":"INP_EBalance!AF498","v":0},{"$f":"INP_EBalance!AG498","v":0},{"$f":"INP_EBalance!AH498","v":0},{"$f":"INP_EBalance!AI498","v":0},{"$f":"INP_EBalance!AJ498","v":0},{"$f":"INP_EBalance!AK498","v":0},{"$f":"INP_EBalance!AL498","v":0},{"$f":"INP_EBalance!AM498","v":0},{"$f":"INP_EBalance!AN498","v":0},{"$f":"INP_EBalance!AO498","v":0},{"$f":"INP_EBalance!AP498","v":0},{"$f":"INP_EBalance!AQ498","v":0},{"$f":"INP_EBalance!AR498","v":0},{"$f":"INP_EBalance!AS498","v":0},{"$f":"INP_EBalance!AT498","v":0},{"$f":"INP_EBalance!AU498","v":0},{"$f":"INP_EBalance!AV498","v":0},{"$f":"INP_EBalance!AW498","v":0},{"$f":"INP_EBalance!AX498","v":0},{"$f":"INP_EBalance!AY498","v":0},{"$f":"INP_EBalance!AZ498","v":0},{"$f":"INP_EBalance!BA498","v":0},{"$f":"INP_EBalance!BB498","v":0},{"$f":"INP_EBalance!BC498","v":0},{"$f":"INP_EBalance!BD498","v":0},{"$f":"INP_EBalance!BE498","v":0},{"$f":"INP_EBalance!BF498","v":0},{"$f":"INP_EBalance!BG498","v":0},{"$f":"INP_EBalance!BH498","v":0},{"$f":"INP_EBalance!BI498","v":0},{"$f":"INP_EBalance!BJ498","v":0},{"$f":"INP_EBalance!BK498","v":0},{"$f":"INP_EBalance!BL498","v":0},{"$f":"INP_EBalance!BM498","v":0},{"$f":"INP_EBalance!BN498","v":0},{"$f":"INP_EBalance!BO498","v":0},{"$f":"INP_EBalance!BP498","v":0},{"$f":"INP_EBalance!BQ498","v":0},{"$f":"INP_EBalance!BR498","v":0},{"$f":"INP_EBalance!BS498","v":0},{"$f":"INP_EBalance!BT498","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G295,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F294+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C291,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G295","v":"Energy output-0"},{"$f":"D291&\"-\"&G295","v":"0-0"},{"$f":"D291&\"-\"&SYS_Admin!$G$686&\"-\"&F295","v":"0-Energy output-3"},{"$f":"D291&\"-\"&C295","v":"0-0"},null,{"$f":"INP_EBalance!M499","v":0},{"$f":"INP_EBalance!N499","v":0},{"$f":"INP_EBalance!O499","v":0},{"$f":"INP_EBalance!P499","v":0},{"$f":"INP_EBalance!Q499","v":0},{"$f":"INP_EBalance!R499","v":0},{"$f":"INP_EBalance!S499","v":0},{"$f":"INP_EBalance!T499","v":0},{"$f":"INP_EBalance!U499","v":0},{"$f":"INP_EBalance!V499","v":0},{"$f":"INP_EBalance!W499","v":0},{"$f":"INP_EBalance!X499","v":0},{"$f":"INP_EBalance!Y499","v":0},{"$f":"INP_EBalance!Z499","v":0},{"$f":"INP_EBalance!AA499","v":0},{"$f":"INP_EBalance!AB499","v":0},{"$f":"INP_EBalance!AC499","v":0},{"$f":"INP_EBalance!AD499","v":0},{"$f":"INP_EBalance!AE499","v":0},{"$f":"INP_EBalance!AF499","v":0},{"$f":"INP_EBalance!AG499","v":0},{"$f":"INP_EBalance!AH499","v":0},{"$f":"INP_EBalance!AI499","v":0},{"$f":"INP_EBalance!AJ499","v":0},{"$f":"INP_EBalance!AK499","v":0},{"$f":"INP_EBalance!AL499","v":0},{"$f":"INP_EBalance!AM499","v":0},{"$f":"INP_EBalance!AN499","v":0},{"$f":"INP_EBalance!AO499","v":0},{"$f":"INP_EBalance!AP499","v":0},{"$f":"INP_EBalance!AQ499","v":0},{"$f":"INP_EBalance!AR499","v":0},{"$f":"INP_EBalance!AS499","v":0},{"$f":"INP_EBalance!AT499","v":0},{"$f":"INP_EBalance!AU499","v":0},{"$f":"INP_EBalance!AV499","v":0},{"$f":"INP_EBalance!AW499","v":0},{"$f":"INP_EBalance!AX499","v":0},{"$f":"INP_EBalance!AY499","v":0},{"$f":"INP_EBalance!AZ499","v":0},{"$f":"INP_EBalance!BA499","v":0},{"$f":"INP_EBalance!BB499","v":0},{"$f":"INP_EBalance!BC499","v":0},{"$f":"INP_EBalance!BD499","v":0},{"$f":"INP_EBalance!BE499","v":0},{"$f":"INP_EBalance!BF499","v":0},{"$f":"INP_EBalance!BG499","v":0},{"$f":"INP_EBalance!BH499","v":0},{"$f":"INP_EBalance!BI499","v":0},{"$f":"INP_EBalance!BJ499","v":0},{"$f":"INP_EBalance!BK499","v":0},{"$f":"INP_EBalance!BL499","v":0},{"$f":"INP_EBalance!BM499","v":0},{"$f":"INP_EBalance!BN499","v":0},{"$f":"INP_EBalance!BO499","v":0},{"$f":"INP_EBalance!BP499","v":0},{"$f":"INP_EBalance!BQ499","v":0},{"$f":"INP_EBalance!BR499","v":0},{"$f":"INP_EBalance!BS499","v":0},{"$f":"INP_EBalance!BT499","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F296+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C291,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G297","v":"Fuel Input -0"},{"$f":"D291&\"-\"&G297","v":"0-0"},{"$f":"D291&\"-\"&SYS_Admin!$G$675&\"-\"&F297","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M501","v":0},{"$f":"INP_EBalance!N501","v":0},{"$f":"INP_EBalance!O501","v":0},{"$f":"INP_EBalance!P501","v":0},{"$f":"INP_EBalance!Q501","v":0},{"$f":"INP_EBalance!R501","v":0},{"$f":"INP_EBalance!S501","v":0},{"$f":"INP_EBalance!T501","v":0},{"$f":"INP_EBalance!U501","v":0},{"$f":"INP_EBalance!V501","v":0},{"$f":"INP_EBalance!W501","v":0},{"$f":"INP_EBalance!X501","v":0},{"$f":"INP_EBalance!Y501","v":0},{"$f":"INP_EBalance!Z501","v":0},{"$f":"INP_EBalance!AA501","v":0},{"$f":"INP_EBalance!AB501","v":0},{"$f":"INP_EBalance!AC501","v":0},{"$f":"INP_EBalance!AD501","v":0},{"$f":"INP_EBalance!AE501","v":0},{"$f":"INP_EBalance!AF501","v":0},{"$f":"INP_EBalance!AG501","v":0},{"$f":"INP_EBalance!AH501","v":0},{"$f":"INP_EBalance!AI501","v":0},{"$f":"INP_EBalance!AJ501","v":0},{"$f":"INP_EBalance!AK501","v":0},{"$f":"INP_EBalance!AL501","v":0},{"$f":"INP_EBalance!AM501","v":0},{"$f":"INP_EBalance!AN501","v":0},{"$f":"INP_EBalance!AO501","v":0},{"$f":"INP_EBalance!AP501","v":0},{"$f":"INP_EBalance!AQ501","v":0},{"$f":"INP_EBalance!AR501","v":0},{"$f":"INP_EBalance!AS501","v":0},{"$f":"INP_EBalance!AT501","v":0},{"$f":"INP_EBalance!AU501","v":0},{"$f":"INP_EBalance!AV501","v":0},{"$f":"INP_EBalance!AW501","v":0},{"$f":"INP_EBalance!AX501","v":0},{"$f":"INP_EBalance!AY501","v":0},{"$f":"INP_EBalance!AZ501","v":0},{"$f":"INP_EBalance!BA501","v":0},{"$f":"INP_EBalance!BB501","v":0},{"$f":"INP_EBalance!BC501","v":0},{"$f":"INP_EBalance!BD501","v":0},{"$f":"INP_EBalance!BE501","v":0},{"$f":"INP_EBalance!BF501","v":0},{"$f":"INP_EBalance!BG501","v":0},{"$f":"INP_EBalance!BH501","v":0},{"$f":"INP_EBalance!BI501","v":0},{"$f":"INP_EBalance!BJ501","v":0},{"$f":"INP_EBalance!BK501","v":0},{"$f":"INP_EBalance!BL501","v":0},{"$f":"INP_EBalance!BM501","v":0},{"$f":"INP_EBalance!BN501","v":0},{"$f":"INP_EBalance!BO501","v":0},{"$f":"INP_EBalance!BP501","v":0},{"$f":"INP_EBalance!BQ501","v":0},{"$f":"INP_EBalance!BR501","v":0},{"$f":"INP_EBalance!BS501","v":0},{"$f":"INP_EBalance!BT501","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F297+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C291,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G298","v":"Fuel Input -0"},{"$f":"D291&\"-\"&G298","v":"0-0"},{"$f":"D291&\"-\"&SYS_Admin!$G$675&\"-\"&F298","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M502","v":0},{"$f":"INP_EBalance!N502","v":0},{"$f":"INP_EBalance!O502","v":0},{"$f":"INP_EBalance!P502","v":0},{"$f":"INP_EBalance!Q502","v":0},{"$f":"INP_EBalance!R502","v":0},{"$f":"INP_EBalance!S502","v":0},{"$f":"INP_EBalance!T502","v":0},{"$f":"INP_EBalance!U502","v":0},{"$f":"INP_EBalance!V502","v":0},{"$f":"INP_EBalance!W502","v":0},{"$f":"INP_EBalance!X502","v":0},{"$f":"INP_EBalance!Y502","v":0},{"$f":"INP_EBalance!Z502","v":0},{"$f":"INP_EBalance!AA502","v":0},{"$f":"INP_EBalance!AB502","v":0},{"$f":"INP_EBalance!AC502","v":0},{"$f":"INP_EBalance!AD502","v":0},{"$f":"INP_EBalance!AE502","v":0},{"$f":"INP_EBalance!AF502","v":0},{"$f":"INP_EBalance!AG502","v":0},{"$f":"INP_EBalance!AH502","v":0},{"$f":"INP_EBalance!AI502","v":0},{"$f":"INP_EBalance!AJ502","v":0},{"$f":"INP_EBalance!AK502","v":0},{"$f":"INP_EBalance!AL502","v":0},{"$f":"INP_EBalance!AM502","v":0},{"$f":"INP_EBalance!AN502","v":0},{"$f":"INP_EBalance!AO502","v":0},{"$f":"INP_EBalance!AP502","v":0},{"$f":"INP_EBalance!AQ502","v":0},{"$f":"INP_EBalance!AR502","v":0},{"$f":"INP_EBalance!AS502","v":0},{"$f":"INP_EBalance!AT502","v":0},{"$f":"INP_EBalance!AU502","v":0},{"$f":"INP_EBalance!AV502","v":0},{"$f":"INP_EBalance!AW502","v":0},{"$f":"INP_EBalance!AX502","v":0},{"$f":"INP_EBalance!AY502","v":0},{"$f":"INP_EBalance!AZ502","v":0},{"$f":"INP_EBalance!BA502","v":0},{"$f":"INP_EBalance!BB502","v":0},{"$f":"INP_EBalance!BC502","v":0},{"$f":"INP_EBalance!BD502","v":0},{"$f":"INP_EBalance!BE502","v":0},{"$f":"INP_EBalance!BF502","v":0},{"$f":"INP_EBalance!BG502","v":0},{"$f":"INP_EBalance!BH502","v":0},{"$f":"INP_EBalance!BI502","v":0},{"$f":"INP_EBalance!BJ502","v":0},{"$f":"INP_EBalance!BK502","v":0},{"$f":"INP_EBalance!BL502","v":0},{"$f":"INP_EBalance!BM502","v":0},{"$f":"INP_EBalance!BN502","v":0},{"$f":"INP_EBalance!BO502","v":0},{"$f":"INP_EBalance!BP502","v":0},{"$f":"INP_EBalance!BQ502","v":0},{"$f":"INP_EBalance!BR502","v":0},{"$f":"INP_EBalance!BS502","v":0},{"$f":"INP_EBalance!BT502","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F298+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C291,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G299","v":"Fuel Input -0"},{"$f":"D291&\"-\"&G299","v":"0-0"},{"$f":"D291&\"-\"&SYS_Admin!$G$675&\"-\"&F299","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M503","v":0},{"$f":"INP_EBalance!N503","v":0},{"$f":"INP_EBalance!O503","v":0},{"$f":"INP_EBalance!P503","v":0},{"$f":"INP_EBalance!Q503","v":0},{"$f":"INP_EBalance!R503","v":0},{"$f":"INP_EBalance!S503","v":0},{"$f":"INP_EBalance!T503","v":0},{"$f":"INP_EBalance!U503","v":0},{"$f":"INP_EBalance!V503","v":0},{"$f":"INP_EBalance!W503","v":0},{"$f":"INP_EBalance!X503","v":0},{"$f":"INP_EBalance!Y503","v":0},{"$f":"INP_EBalance!Z503","v":0},{"$f":"INP_EBalance!AA503","v":0},{"$f":"INP_EBalance!AB503","v":0},{"$f":"INP_EBalance!AC503","v":0},{"$f":"INP_EBalance!AD503","v":0},{"$f":"INP_EBalance!AE503","v":0},{"$f":"INP_EBalance!AF503","v":0},{"$f":"INP_EBalance!AG503","v":0},{"$f":"INP_EBalance!AH503","v":0},{"$f":"INP_EBalance!AI503","v":0},{"$f":"INP_EBalance!AJ503","v":0},{"$f":"INP_EBalance!AK503","v":0},{"$f":"INP_EBalance!AL503","v":0},{"$f":"INP_EBalance!AM503","v":0},{"$f":"INP_EBalance!AN503","v":0},{"$f":"INP_EBalance!AO503","v":0},{"$f":"INP_EBalance!AP503","v":0},{"$f":"INP_EBalance!AQ503","v":0},{"$f":"INP_EBalance!AR503","v":0},{"$f":"INP_EBalance!AS503","v":0},{"$f":"INP_EBalance!AT503","v":0},{"$f":"INP_EBalance!AU503","v":0},{"$f":"INP_EBalance!AV503","v":0},{"$f":"INP_EBalance!AW503","v":0},{"$f":"INP_EBalance!AX503","v":0},{"$f":"INP_EBalance!AY503","v":0},{"$f":"INP_EBalance!AZ503","v":0},{"$f":"INP_EBalance!BA503","v":0},{"$f":"INP_EBalance!BB503","v":0},{"$f":"INP_EBalance!BC503","v":0},{"$f":"INP_EBalance!BD503","v":0},{"$f":"INP_EBalance!BE503","v":0},{"$f":"INP_EBalance!BF503","v":0},{"$f":"INP_EBalance!BG503","v":0},{"$f":"INP_EBalance!BH503","v":0},{"$f":"INP_EBalance!BI503","v":0},{"$f":"INP_EBalance!BJ503","v":0},{"$f":"INP_EBalance!BK503","v":0},{"$f":"INP_EBalance!BL503","v":0},{"$f":"INP_EBalance!BM503","v":0},{"$f":"INP_EBalance!BN503","v":0},{"$f":"INP_EBalance!BO503","v":0},{"$f":"INP_EBalance!BP503","v":0},{"$f":"INP_EBalance!BQ503","v":0},{"$f":"INP_EBalance!BR503","v":0},{"$f":"INP_EBalance!BS503","v":0},{"$f":"INP_EBalance!BT503","v":0}]
[]
[null,null,null,{"$f":"G293&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M297:M299)-SUM(M293:M295)) * (M293/SUM(M293:M295)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS297:AS299)-SUM(AS293:AS295)) * (AS293/SUM(AS293:AS295)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G294&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M297:M299)-SUM(M293:M295)) * (M294/SUM(M293:M295)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS297:AS299)-SUM(AS293:AS295)) * (AS294/SUM(AS293:AS295)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G295&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M297:M299)-SUM(M293:M295)) * (M295/SUM(M293:M295)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS297:AS299)-SUM(AS293:AS295)) * (AS295/SUM(AS293:AS295)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D291&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M293:M295)>0)","v":0},0,{"$f":"1*(SUM(O293:O295)>0)","v":0},{"$f":"1*(SUM(P293:P295)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS293:AS295)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D291&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M297:M299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS297:AS299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C293:$C295,$D308,M293:M295)/SUM(M293:M295),0)","v":0},{"$f":"IFERROR(SUMIF($C293:$C295,$D308,N293:N295)/SUM(N293:N295),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C293:$C295,$D309,M293:M295)/SUM(M293:M295),0)","v":0},{"$f":"IFERROR(SUMIF($C293:$C295,$D309,N293:N295)/SUM(N293:N295),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C293:$C295,$D310,M293:M295)/SUM(M293:M295),0)","v":0},{"$f":"IFERROR(SUMIF($C293:$C295,$D310,N293:N295)/SUM(N293:N295),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D308&\"-\"&G297","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G297,M297:M299)*M308","v":0},{"$f":"SUMIF($G297:$G299,$G297,N297:N299)*N308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D308&\"-\"&G298","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G298,M297:M299)*M308","v":0},{"$f":"SUMIF($G297:$G299,$G298,N297:N299)*N308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D308&\"-\"&G299","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G299,M297:M299)*M308","v":0},{"$f":"SUMIF($G297:$G299,$G299,N297:N299)*N308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D309&\"-\"&G297","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G297,M297:M299)*M309","v":0},{"$f":"SUMIF($G297:$G299,$G297,N297:N299)*N309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D309&\"-\"&G298","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G298,M297:M299)*M309","v":0},{"$f":"SUMIF($G297:$G299,$G298,N297:N299)*N309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D309&\"-\"&G299","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G299,M297:M299)*M308","v":0},{"$f":"SUMIF($G297:$G299,$G299,N297:N299)*N308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D310&\"-\"&G297","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G297,M297:M299)*M310","v":0},{"$f":"SUMIF($G297:$G299,$G297,N297:N299)*N310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D310&\"-\"&G298","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G298,M297:M299)*M310","v":0},{"$f":"SUMIF($G297:$G299,$G298,N297:N299)*N310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D310&\"-\"&G299","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G297:$G299,$G299,M297:M299)*M310","v":0},{"$f":"SUMIF($G297:$G299,$G299,N297:N299)*N310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D307&\"-\"&SYS_Admin!$G$684","v":"-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M313:M315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS313:AS315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C323)+1","v":11},{"$f":"INDEX(lstPlant,C324,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G326,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F325+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C324,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G326","v":"Energy output-0"},{"$f":"D324&\"-\"&G326","v":"0-0"},{"$f":"D324&\"-\"&SYS_Admin!$G$686&\"-\"&F326","v":"0-Energy output-1"},{"$f":"D324&\"-\"&C326","v":"0-0"},null,{"$f":"INP_EBalance!M507","v":0},{"$f":"INP_EBalance!N507","v":0},{"$f":"INP_EBalance!O507","v":0},{"$f":"INP_EBalance!P507","v":0},{"$f":"INP_EBalance!Q507","v":0},{"$f":"INP_EBalance!R507","v":0},{"$f":"INP_EBalance!S507","v":0},{"$f":"INP_EBalance!T507","v":0},{"$f":"INP_EBalance!U507","v":0},{"$f":"INP_EBalance!V507","v":0},{"$f":"INP_EBalance!W507","v":0},{"$f":"INP_EBalance!X507","v":0},{"$f":"INP_EBalance!Y507","v":0},{"$f":"INP_EBalance!Z507","v":0},{"$f":"INP_EBalance!AA507","v":0},{"$f":"INP_EBalance!AB507","v":0},{"$f":"INP_EBalance!AC507","v":0},{"$f":"INP_EBalance!AD507","v":0},{"$f":"INP_EBalance!AE507","v":0},{"$f":"INP_EBalance!AF507","v":0},{"$f":"INP_EBalance!AG507","v":0},{"$f":"INP_EBalance!AH507","v":0},{"$f":"INP_EBalance!AI507","v":0},{"$f":"INP_EBalance!AJ507","v":0},{"$f":"INP_EBalance!AK507","v":0},{"$f":"INP_EBalance!AL507","v":0},{"$f":"INP_EBalance!AM507","v":0},{"$f":"INP_EBalance!AN507","v":0},{"$f":"INP_EBalance!AO507","v":0},{"$f":"INP_EBalance!AP507","v":0},{"$f":"INP_EBalance!AQ507","v":0},{"$f":"INP_EBalance!AR507","v":0},{"$f":"INP_EBalance!AS507","v":0},{"$f":"INP_EBalance!AT507","v":0},{"$f":"INP_EBalance!AU507","v":0},{"$f":"INP_EBalance!AV507","v":0},{"$f":"INP_EBalance!AW507","v":0},{"$f":"INP_EBalance!AX507","v":0},{"$f":"INP_EBalance!AY507","v":0},{"$f":"INP_EBalance!AZ507","v":0},{"$f":"INP_EBalance!BA507","v":0},{"$f":"INP_EBalance!BB507","v":0},{"$f":"INP_EBalance!BC507","v":0},{"$f":"INP_EBalance!BD507","v":0},{"$f":"INP_EBalance!BE507","v":0},{"$f":"INP_EBalance!BF507","v":0},{"$f":"INP_EBalance!BG507","v":0},{"$f":"INP_EBalance!BH507","v":0},{"$f":"INP_EBalance!BI507","v":0},{"$f":"INP_EBalance!BJ507","v":0},{"$f":"INP_EBalance!BK507","v":0},{"$f":"INP_EBalance!BL507","v":0},{"$f":"INP_EBalance!BM507","v":0},{"$f":"INP_EBalance!BN507","v":0},{"$f":"INP_EBalance!BO507","v":0},{"$f":"INP_EBalance!BP507","v":0},{"$f":"INP_EBalance!BQ507","v":0},{"$f":"INP_EBalance!BR507","v":0},{"$f":"INP_EBalance!BS507","v":0},{"$f":"INP_EBalance!BT507","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G327,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F326+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C324,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G327","v":"Energy output-0"},{"$f":"D324&\"-\"&G327","v":"0-0"},{"$f":"D324&\"-\"&SYS_Admin!$G$686&\"-\"&F327","v":"0-Energy output-2"},{"$f":"D324&\"-\"&C327","v":"0-0"},null,{"$f":"INP_EBalance!M508","v":0},{"$f":"INP_EBalance!N508","v":0},{"$f":"INP_EBalance!O508","v":0},{"$f":"INP_EBalance!P508","v":0},{"$f":"INP_EBalance!Q508","v":0},{"$f":"INP_EBalance!R508","v":0},{"$f":"INP_EBalance!S508","v":0},{"$f":"INP_EBalance!T508","v":0},{"$f":"INP_EBalance!U508","v":0},{"$f":"INP_EBalance!V508","v":0},{"$f":"INP_EBalance!W508","v":0},{"$f":"INP_EBalance!X508","v":0},{"$f":"INP_EBalance!Y508","v":0},{"$f":"INP_EBalance!Z508","v":0},{"$f":"INP_EBalance!AA508","v":0},{"$f":"INP_EBalance!AB508","v":0},{"$f":"INP_EBalance!AC508","v":0},{"$f":"INP_EBalance!AD508","v":0},{"$f":"INP_EBalance!AE508","v":0},{"$f":"INP_EBalance!AF508","v":0},{"$f":"INP_EBalance!AG508","v":0},{"$f":"INP_EBalance!AH508","v":0},{"$f":"INP_EBalance!AI508","v":0},{"$f":"INP_EBalance!AJ508","v":0},{"$f":"INP_EBalance!AK508","v":0},{"$f":"INP_EBalance!AL508","v":0},{"$f":"INP_EBalance!AM508","v":0},{"$f":"INP_EBalance!AN508","v":0},{"$f":"INP_EBalance!AO508","v":0},{"$f":"INP_EBalance!AP508","v":0},{"$f":"INP_EBalance!AQ508","v":0},{"$f":"INP_EBalance!AR508","v":0},{"$f":"INP_EBalance!AS508","v":0},{"$f":"INP_EBalance!AT508","v":0},{"$f":"INP_EBalance!AU508","v":0},{"$f":"INP_EBalance!AV508","v":0},{"$f":"INP_EBalance!AW508","v":0},{"$f":"INP_EBalance!AX508","v":0},{"$f":"INP_EBalance!AY508","v":0},{"$f":"INP_EBalance!AZ508","v":0},{"$f":"INP_EBalance!BA508","v":0},{"$f":"INP_EBalance!BB508","v":0},{"$f":"INP_EBalance!BC508","v":0},{"$f":"INP_EBalance!BD508","v":0},{"$f":"INP_EBalance!BE508","v":0},{"$f":"INP_EBalance!BF508","v":0},{"$f":"INP_EBalance!BG508","v":0},{"$f":"INP_EBalance!BH508","v":0},{"$f":"INP_EBalance!BI508","v":0},{"$f":"INP_EBalance!BJ508","v":0},{"$f":"INP_EBalance!BK508","v":0},{"$f":"INP_EBalance!BL508","v":0},{"$f":"INP_EBalance!BM508","v":0},{"$f":"INP_EBalance!BN508","v":0},{"$f":"INP_EBalance!BO508","v":0},{"$f":"INP_EBalance!BP508","v":0},{"$f":"INP_EBalance!BQ508","v":0},{"$f":"INP_EBalance!BR508","v":0},{"$f":"INP_EBalance!BS508","v":0},{"$f":"INP_EBalance!BT508","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G328,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F327+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C324,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G328","v":"Energy output-0"},{"$f":"D324&\"-\"&G328","v":"0-0"},{"$f":"D324&\"-\"&SYS_Admin!$G$686&\"-\"&F328","v":"0-Energy output-3"},{"$f":"D324&\"-\"&C328","v":"0-0"},null,{"$f":"INP_EBalance!M509","v":0},{"$f":"INP_EBalance!N509","v":0},{"$f":"INP_EBalance!O509","v":0},{"$f":"INP_EBalance!P509","v":0},{"$f":"INP_EBalance!Q509","v":0},{"$f":"INP_EBalance!R509","v":0},{"$f":"INP_EBalance!S509","v":0},{"$f":"INP_EBalance!T509","v":0},{"$f":"INP_EBalance!U509","v":0},{"$f":"INP_EBalance!V509","v":0},{"$f":"INP_EBalance!W509","v":0},{"$f":"INP_EBalance!X509","v":0},{"$f":"INP_EBalance!Y509","v":0},{"$f":"INP_EBalance!Z509","v":0},{"$f":"INP_EBalance!AA509","v":0},{"$f":"INP_EBalance!AB509","v":0},{"$f":"INP_EBalance!AC509","v":0},{"$f":"INP_EBalance!AD509","v":0},{"$f":"INP_EBalance!AE509","v":0},{"$f":"INP_EBalance!AF509","v":0},{"$f":"INP_EBalance!AG509","v":0},{"$f":"INP_EBalance!AH509","v":0},{"$f":"INP_EBalance!AI509","v":0},{"$f":"INP_EBalance!AJ509","v":0},{"$f":"INP_EBalance!AK509","v":0},{"$f":"INP_EBalance!AL509","v":0},{"$f":"INP_EBalance!AM509","v":0},{"$f":"INP_EBalance!AN509","v":0},{"$f":"INP_EBalance!AO509","v":0},{"$f":"INP_EBalance!AP509","v":0},{"$f":"INP_EBalance!AQ509","v":0},{"$f":"INP_EBalance!AR509","v":0},{"$f":"INP_EBalance!AS509","v":0},{"$f":"INP_EBalance!AT509","v":0},{"$f":"INP_EBalance!AU509","v":0},{"$f":"INP_EBalance!AV509","v":0},{"$f":"INP_EBalance!AW509","v":0},{"$f":"INP_EBalance!AX509","v":0},{"$f":"INP_EBalance!AY509","v":0},{"$f":"INP_EBalance!AZ509","v":0},{"$f":"INP_EBalance!BA509","v":0},{"$f":"INP_EBalance!BB509","v":0},{"$f":"INP_EBalance!BC509","v":0},{"$f":"INP_EBalance!BD509","v":0},{"$f":"INP_EBalance!BE509","v":0},{"$f":"INP_EBalance!BF509","v":0},{"$f":"INP_EBalance!BG509","v":0},{"$f":"INP_EBalance!BH509","v":0},{"$f":"INP_EBalance!BI509","v":0},{"$f":"INP_EBalance!BJ509","v":0},{"$f":"INP_EBalance!BK509","v":0},{"$f":"INP_EBalance!BL509","v":0},{"$f":"INP_EBalance!BM509","v":0},{"$f":"INP_EBalance!BN509","v":0},{"$f":"INP_EBalance!BO509","v":0},{"$f":"INP_EBalance!BP509","v":0},{"$f":"INP_EBalance!BQ509","v":0},{"$f":"INP_EBalance!BR509","v":0},{"$f":"INP_EBalance!BS509","v":0},{"$f":"INP_EBalance!BT509","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F329+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C324,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G330","v":"Fuel Input -0"},{"$f":"D324&\"-\"&G330","v":"0-0"},{"$f":"D324&\"-\"&SYS_Admin!$G$675&\"-\"&F330","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M511","v":0},{"$f":"INP_EBalance!N511","v":0},{"$f":"INP_EBalance!O511","v":0},{"$f":"INP_EBalance!P511","v":0},{"$f":"INP_EBalance!Q511","v":0},{"$f":"INP_EBalance!R511","v":0},{"$f":"INP_EBalance!S511","v":0},{"$f":"INP_EBalance!T511","v":0},{"$f":"INP_EBalance!U511","v":0},{"$f":"INP_EBalance!V511","v":0},{"$f":"INP_EBalance!W511","v":0},{"$f":"INP_EBalance!X511","v":0},{"$f":"INP_EBalance!Y511","v":0},{"$f":"INP_EBalance!Z511","v":0},{"$f":"INP_EBalance!AA511","v":0},{"$f":"INP_EBalance!AB511","v":0},{"$f":"INP_EBalance!AC511","v":0},{"$f":"INP_EBalance!AD511","v":0},{"$f":"INP_EBalance!AE511","v":0},{"$f":"INP_EBalance!AF511","v":0},{"$f":"INP_EBalance!AG511","v":0},{"$f":"INP_EBalance!AH511","v":0},{"$f":"INP_EBalance!AI511","v":0},{"$f":"INP_EBalance!AJ511","v":0},{"$f":"INP_EBalance!AK511","v":0},{"$f":"INP_EBalance!AL511","v":0},{"$f":"INP_EBalance!AM511","v":0},{"$f":"INP_EBalance!AN511","v":0},{"$f":"INP_EBalance!AO511","v":0},{"$f":"INP_EBalance!AP511","v":0},{"$f":"INP_EBalance!AQ511","v":0},{"$f":"INP_EBalance!AR511","v":0},{"$f":"INP_EBalance!AS511","v":0},{"$f":"INP_EBalance!AT511","v":0},{"$f":"INP_EBalance!AU511","v":0},{"$f":"INP_EBalance!AV511","v":0},{"$f":"INP_EBalance!AW511","v":0},{"$f":"INP_EBalance!AX511","v":0},{"$f":"INP_EBalance!AY511","v":0},{"$f":"INP_EBalance!AZ511","v":0},{"$f":"INP_EBalance!BA511","v":0},{"$f":"INP_EBalance!BB511","v":0},{"$f":"INP_EBalance!BC511","v":0},{"$f":"INP_EBalance!BD511","v":0},{"$f":"INP_EBalance!BE511","v":0},{"$f":"INP_EBalance!BF511","v":0},{"$f":"INP_EBalance!BG511","v":0},{"$f":"INP_EBalance!BH511","v":0},{"$f":"INP_EBalance!BI511","v":0},{"$f":"INP_EBalance!BJ511","v":0},{"$f":"INP_EBalance!BK511","v":0},{"$f":"INP_EBalance!BL511","v":0},{"$f":"INP_EBalance!BM511","v":0},{"$f":"INP_EBalance!BN511","v":0},{"$f":"INP_EBalance!BO511","v":0},{"$f":"INP_EBalance!BP511","v":0},{"$f":"INP_EBalance!BQ511","v":0},{"$f":"INP_EBalance!BR511","v":0},{"$f":"INP_EBalance!BS511","v":0},{"$f":"INP_EBalance!BT511","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F330+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C324,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G331","v":"Fuel Input -0"},{"$f":"D324&\"-\"&G331","v":"0-0"},{"$f":"D324&\"-\"&SYS_Admin!$G$675&\"-\"&F331","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M512","v":0},{"$f":"INP_EBalance!N512","v":0},{"$f":"INP_EBalance!O512","v":0},{"$f":"INP_EBalance!P512","v":0},{"$f":"INP_EBalance!Q512","v":0},{"$f":"INP_EBalance!R512","v":0},{"$f":"INP_EBalance!S512","v":0},{"$f":"INP_EBalance!T512","v":0},{"$f":"INP_EBalance!U512","v":0},{"$f":"INP_EBalance!V512","v":0},{"$f":"INP_EBalance!W512","v":0},{"$f":"INP_EBalance!X512","v":0},{"$f":"INP_EBalance!Y512","v":0},{"$f":"INP_EBalance!Z512","v":0},{"$f":"INP_EBalance!AA512","v":0},{"$f":"INP_EBalance!AB512","v":0},{"$f":"INP_EBalance!AC512","v":0},{"$f":"INP_EBalance!AD512","v":0},{"$f":"INP_EBalance!AE512","v":0},{"$f":"INP_EBalance!AF512","v":0},{"$f":"INP_EBalance!AG512","v":0},{"$f":"INP_EBalance!AH512","v":0},{"$f":"INP_EBalance!AI512","v":0},{"$f":"INP_EBalance!AJ512","v":0},{"$f":"INP_EBalance!AK512","v":0},{"$f":"INP_EBalance!AL512","v":0},{"$f":"INP_EBalance!AM512","v":0},{"$f":"INP_EBalance!AN512","v":0},{"$f":"INP_EBalance!AO512","v":0},{"$f":"INP_EBalance!AP512","v":0},{"$f":"INP_EBalance!AQ512","v":0},{"$f":"INP_EBalance!AR512","v":0},{"$f":"INP_EBalance!AS512","v":0},{"$f":"INP_EBalance!AT512","v":0},{"$f":"INP_EBalance!AU512","v":0},{"$f":"INP_EBalance!AV512","v":0},{"$f":"INP_EBalance!AW512","v":0},{"$f":"INP_EBalance!AX512","v":0},{"$f":"INP_EBalance!AY512","v":0},{"$f":"INP_EBalance!AZ512","v":0},{"$f":"INP_EBalance!BA512","v":0},{"$f":"INP_EBalance!BB512","v":0},{"$f":"INP_EBalance!BC512","v":0},{"$f":"INP_EBalance!BD512","v":0},{"$f":"INP_EBalance!BE512","v":0},{"$f":"INP_EBalance!BF512","v":0},{"$f":"INP_EBalance!BG512","v":0},{"$f":"INP_EBalance!BH512","v":0},{"$f":"INP_EBalance!BI512","v":0},{"$f":"INP_EBalance!BJ512","v":0},{"$f":"INP_EBalance!BK512","v":0},{"$f":"INP_EBalance!BL512","v":0},{"$f":"INP_EBalance!BM512","v":0},{"$f":"INP_EBalance!BN512","v":0},{"$f":"INP_EBalance!BO512","v":0},{"$f":"INP_EBalance!BP512","v":0},{"$f":"INP_EBalance!BQ512","v":0},{"$f":"INP_EBalance!BR512","v":0},{"$f":"INP_EBalance!BS512","v":0},{"$f":"INP_EBalance!BT512","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F331+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C324,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G332","v":"Fuel Input -0"},{"$f":"D324&\"-\"&G332","v":"0-0"},{"$f":"D324&\"-\"&SYS_Admin!$G$675&\"-\"&F332","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M513","v":0},{"$f":"INP_EBalance!N513","v":0},{"$f":"INP_EBalance!O513","v":0},{"$f":"INP_EBalance!P513","v":0},{"$f":"INP_EBalance!Q513","v":0},{"$f":"INP_EBalance!R513","v":0},{"$f":"INP_EBalance!S513","v":0},{"$f":"INP_EBalance!T513","v":0},{"$f":"INP_EBalance!U513","v":0},{"$f":"INP_EBalance!V513","v":0},{"$f":"INP_EBalance!W513","v":0},{"$f":"INP_EBalance!X513","v":0},{"$f":"INP_EBalance!Y513","v":0},{"$f":"INP_EBalance!Z513","v":0},{"$f":"INP_EBalance!AA513","v":0},{"$f":"INP_EBalance!AB513","v":0},{"$f":"INP_EBalance!AC513","v":0},{"$f":"INP_EBalance!AD513","v":0},{"$f":"INP_EBalance!AE513","v":0},{"$f":"INP_EBalance!AF513","v":0},{"$f":"INP_EBalance!AG513","v":0},{"$f":"INP_EBalance!AH513","v":0},{"$f":"INP_EBalance!AI513","v":0},{"$f":"INP_EBalance!AJ513","v":0},{"$f":"INP_EBalance!AK513","v":0},{"$f":"INP_EBalance!AL513","v":0},{"$f":"INP_EBalance!AM513","v":0},{"$f":"INP_EBalance!AN513","v":0},{"$f":"INP_EBalance!AO513","v":0},{"$f":"INP_EBalance!AP513","v":0},{"$f":"INP_EBalance!AQ513","v":0},{"$f":"INP_EBalance!AR513","v":0},{"$f":"INP_EBalance!AS513","v":0},{"$f":"INP_EBalance!AT513","v":0},{"$f":"INP_EBalance!AU513","v":0},{"$f":"INP_EBalance!AV513","v":0},{"$f":"INP_EBalance!AW513","v":0},{"$f":"INP_EBalance!AX513","v":0},{"$f":"INP_EBalance!AY513","v":0},{"$f":"INP_EBalance!AZ513","v":0},{"$f":"INP_EBalance!BA513","v":0},{"$f":"INP_EBalance!BB513","v":0},{"$f":"INP_EBalance!BC513","v":0},{"$f":"INP_EBalance!BD513","v":0},{"$f":"INP_EBalance!BE513","v":0},{"$f":"INP_EBalance!BF513","v":0},{"$f":"INP_EBalance!BG513","v":0},{"$f":"INP_EBalance!BH513","v":0},{"$f":"INP_EBalance!BI513","v":0},{"$f":"INP_EBalance!BJ513","v":0},{"$f":"INP_EBalance!BK513","v":0},{"$f":"INP_EBalance!BL513","v":0},{"$f":"INP_EBalance!BM513","v":0},{"$f":"INP_EBalance!BN513","v":0},{"$f":"INP_EBalance!BO513","v":0},{"$f":"INP_EBalance!BP513","v":0},{"$f":"INP_EBalance!BQ513","v":0},{"$f":"INP_EBalance!BR513","v":0},{"$f":"INP_EBalance!BS513","v":0},{"$f":"INP_EBalance!BT513","v":0}]
[]
[null,null,null,{"$f":"G326&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M330:M332)-SUM(M326:M328)) * (M326/SUM(M326:M328)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS330:AS332)-SUM(AS326:AS328)) * (AS326/SUM(AS326:AS328)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G327&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M330:M332)-SUM(M326:M328)) * (M327/SUM(M326:M328)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS330:AS332)-SUM(AS326:AS328)) * (AS327/SUM(AS326:AS328)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G328&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M330:M332)-SUM(M326:M328)) * (M328/SUM(M326:M328)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS330:AS332)-SUM(AS326:AS328)) * (AS328/SUM(AS326:AS328)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D324&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M326:M328)>0)","v":0},0,{"$f":"1*(SUM(O326:O328)>0)","v":0},{"$f":"1*(SUM(P326:P328)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS326:AS328)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D324&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M330:M332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS330:AS332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C326:$C328,$D341,M326:M328)/SUM(M326:M328),0)","v":0},{"$f":"IFERROR(SUMIF($C326:$C328,$D341,N326:N328)/SUM(N326:N328),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C326:$C328,$D342,M326:M328)/SUM(M326:M328),0)","v":0},{"$f":"IFERROR(SUMIF($C326:$C328,$D342,N326:N328)/SUM(N326:N328),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C326:$C328,$D343,M326:M328)/SUM(M326:M328),0)","v":0},{"$f":"IFERROR(SUMIF($C326:$C328,$D343,N326:N328)/SUM(N326:N328),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D341&\"-\"&G330","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G330,M330:M332)*M341","v":0},{"$f":"SUMIF($G330:$G332,$G330,N330:N332)*N341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D341&\"-\"&G331","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G331,M330:M332)*M341","v":0},{"$f":"SUMIF($G330:$G332,$G331,N330:N332)*N341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D341&\"-\"&G332","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G332,M330:M332)*M341","v":0},{"$f":"SUMIF($G330:$G332,$G332,N330:N332)*N341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D342&\"-\"&G330","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G330,M330:M332)*M342","v":0},{"$f":"SUMIF($G330:$G332,$G330,N330:N332)*N342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D342&\"-\"&G331","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G331,M330:M332)*M342","v":0},{"$f":"SUMIF($G330:$G332,$G331,N330:N332)*N342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D342&\"-\"&G332","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G332,M330:M332)*M341","v":0},{"$f":"SUMIF($G330:$G332,$G332,N330:N332)*N341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D343&\"-\"&G330","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G330,M330:M332)*M343","v":0},{"$f":"SUMIF($G330:$G332,$G330,N330:N332)*N343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D343&\"-\"&G331","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G331,M330:M332)*M343","v":0},{"$f":"SUMIF($G330:$G332,$G331,N330:N332)*N343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D343&\"-\"&G332","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G330:$G332,$G332,M330:M332)*M343","v":0},{"$f":"SUMIF($G330:$G332,$G332,N330:N332)*N343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C354)+1","v":12},{"$f":"INDEX(lstPlant,C355,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G357,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F356+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C355,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G357","v":"Energy output-0"},{"$f":"D355&\"-\"&G357","v":"0-0"},{"$f":"D355&\"-\"&SYS_Admin!$G$686&\"-\"&F357","v":"0-Energy output-1"},{"$f":"D355&\"-\"&C357","v":"0-0"},null,{"$f":"INP_EBalance!M517","v":0},{"$f":"INP_EBalance!N517","v":0},{"$f":"INP_EBalance!O517","v":0},{"$f":"INP_EBalance!P517","v":0},{"$f":"INP_EBalance!Q517","v":0},{"$f":"INP_EBalance!R517","v":0},{"$f":"INP_EBalance!S517","v":0},{"$f":"INP_EBalance!T517","v":0},{"$f":"INP_EBalance!U517","v":0},{"$f":"INP_EBalance!V517","v":0},{"$f":"INP_EBalance!W517","v":0},{"$f":"INP_EBalance!X517","v":0},{"$f":"INP_EBalance!Y517","v":0},{"$f":"INP_EBalance!Z517","v":0},{"$f":"INP_EBalance!AA517","v":0},{"$f":"INP_EBalance!AB517","v":0},{"$f":"INP_EBalance!AC517","v":0},{"$f":"INP_EBalance!AD517","v":0},{"$f":"INP_EBalance!AE517","v":0},{"$f":"INP_EBalance!AF517","v":0},{"$f":"INP_EBalance!AG517","v":0},{"$f":"INP_EBalance!AH517","v":0},{"$f":"INP_EBalance!AI517","v":0},{"$f":"INP_EBalance!AJ517","v":0},{"$f":"INP_EBalance!AK517","v":0},{"$f":"INP_EBalance!AL517","v":0},{"$f":"INP_EBalance!AM517","v":0},{"$f":"INP_EBalance!AN517","v":0},{"$f":"INP_EBalance!AO517","v":0},{"$f":"INP_EBalance!AP517","v":0},{"$f":"INP_EBalance!AQ517","v":0},{"$f":"INP_EBalance!AR517","v":0},{"$f":"INP_EBalance!AS517","v":0},{"$f":"INP_EBalance!AT517","v":0},{"$f":"INP_EBalance!AU517","v":0},{"$f":"INP_EBalance!AV517","v":0},{"$f":"INP_EBalance!AW517","v":0},{"$f":"INP_EBalance!AX517","v":0},{"$f":"INP_EBalance!AY517","v":0},{"$f":"INP_EBalance!AZ517","v":0},{"$f":"INP_EBalance!BA517","v":0},{"$f":"INP_EBalance!BB517","v":0},{"$f":"INP_EBalance!BC517","v":0},{"$f":"INP_EBalance!BD517","v":0},{"$f":"INP_EBalance!BE517","v":0},{"$f":"INP_EBalance!BF517","v":0},{"$f":"INP_EBalance!BG517","v":0},{"$f":"INP_EBalance!BH517","v":0},{"$f":"INP_EBalance!BI517","v":0},{"$f":"INP_EBalance!BJ517","v":0},{"$f":"INP_EBalance!BK517","v":0},{"$f":"INP_EBalance!BL517","v":0},{"$f":"INP_EBalance!BM517","v":0},{"$f":"INP_EBalance!BN517","v":0},{"$f":"INP_EBalance!BO517","v":0},{"$f":"INP_EBalance!BP517","v":0},{"$f":"INP_EBalance!BQ517","v":0},{"$f":"INP_EBalance!BR517","v":0},{"$f":"INP_EBalance!BS517","v":0},{"$f":"INP_EBalance!BT517","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G358,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F357+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C355,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G358","v":"Energy output-0"},{"$f":"D355&\"-\"&G358","v":"0-0"},{"$f":"D355&\"-\"&SYS_Admin!$G$686&\"-\"&F358","v":"0-Energy output-2"},{"$f":"D355&\"-\"&C358","v":"0-0"},null,{"$f":"INP_EBalance!M518","v":0},{"$f":"INP_EBalance!N518","v":0},{"$f":"INP_EBalance!O518","v":0},{"$f":"INP_EBalance!P518","v":0},{"$f":"INP_EBalance!Q518","v":0},{"$f":"INP_EBalance!R518","v":0},{"$f":"INP_EBalance!S518","v":0},{"$f":"INP_EBalance!T518","v":0},{"$f":"INP_EBalance!U518","v":0},{"$f":"INP_EBalance!V518","v":0},{"$f":"INP_EBalance!W518","v":0},{"$f":"INP_EBalance!X518","v":0},{"$f":"INP_EBalance!Y518","v":0},{"$f":"INP_EBalance!Z518","v":0},{"$f":"INP_EBalance!AA518","v":0},{"$f":"INP_EBalance!AB518","v":0},{"$f":"INP_EBalance!AC518","v":0},{"$f":"INP_EBalance!AD518","v":0},{"$f":"INP_EBalance!AE518","v":0},{"$f":"INP_EBalance!AF518","v":0},{"$f":"INP_EBalance!AG518","v":0},{"$f":"INP_EBalance!AH518","v":0},{"$f":"INP_EBalance!AI518","v":0},{"$f":"INP_EBalance!AJ518","v":0},{"$f":"INP_EBalance!AK518","v":0},{"$f":"INP_EBalance!AL518","v":0},{"$f":"INP_EBalance!AM518","v":0},{"$f":"INP_EBalance!AN518","v":0},{"$f":"INP_EBalance!AO518","v":0},{"$f":"INP_EBalance!AP518","v":0},{"$f":"INP_EBalance!AQ518","v":0},{"$f":"INP_EBalance!AR518","v":0},{"$f":"INP_EBalance!AS518","v":0},{"$f":"INP_EBalance!AT518","v":0},{"$f":"INP_EBalance!AU518","v":0},{"$f":"INP_EBalance!AV518","v":0},{"$f":"INP_EBalance!AW518","v":0},{"$f":"INP_EBalance!AX518","v":0},{"$f":"INP_EBalance!AY518","v":0},{"$f":"INP_EBalance!AZ518","v":0},{"$f":"INP_EBalance!BA518","v":0},{"$f":"INP_EBalance!BB518","v":0},{"$f":"INP_EBalance!BC518","v":0},{"$f":"INP_EBalance!BD518","v":0},{"$f":"INP_EBalance!BE518","v":0},{"$f":"INP_EBalance!BF518","v":0},{"$f":"INP_EBalance!BG518","v":0},{"$f":"INP_EBalance!BH518","v":0},{"$f":"INP_EBalance!BI518","v":0},{"$f":"INP_EBalance!BJ518","v":0},{"$f":"INP_EBalance!BK518","v":0},{"$f":"INP_EBalance!BL518","v":0},{"$f":"INP_EBalance!BM518","v":0},{"$f":"INP_EBalance!BN518","v":0},{"$f":"INP_EBalance!BO518","v":0},{"$f":"INP_EBalance!BP518","v":0},{"$f":"INP_EBalance!BQ518","v":0},{"$f":"INP_EBalance!BR518","v":0},{"$f":"INP_EBalance!BS518","v":0},{"$f":"INP_EBalance!BT518","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G359,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F358+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C355,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G359","v":"Energy output-0"},{"$f":"D355&\"-\"&G359","v":"0-0"},{"$f":"D355&\"-\"&SYS_Admin!$G$686&\"-\"&F359","v":"0-Energy output-3"},{"$f":"D355&\"-\"&C359","v":"0-0"},null,{"$f":"INP_EBalance!M519","v":0},{"$f":"INP_EBalance!N519","v":0},{"$f":"INP_EBalance!O519","v":0},{"$f":"INP_EBalance!P519","v":0},{"$f":"INP_EBalance!Q519","v":0},{"$f":"INP_EBalance!R519","v":0},{"$f":"INP_EBalance!S519","v":0},{"$f":"INP_EBalance!T519","v":0},{"$f":"INP_EBalance!U519","v":0},{"$f":"INP_EBalance!V519","v":0},{"$f":"INP_EBalance!W519","v":0},{"$f":"INP_EBalance!X519","v":0},{"$f":"INP_EBalance!Y519","v":0},{"$f":"INP_EBalance!Z519","v":0},{"$f":"INP_EBalance!AA519","v":0},{"$f":"INP_EBalance!AB519","v":0},{"$f":"INP_EBalance!AC519","v":0},{"$f":"INP_EBalance!AD519","v":0},{"$f":"INP_EBalance!AE519","v":0},{"$f":"INP_EBalance!AF519","v":0},{"$f":"INP_EBalance!AG519","v":0},{"$f":"INP_EBalance!AH519","v":0},{"$f":"INP_EBalance!AI519","v":0},{"$f":"INP_EBalance!AJ519","v":0},{"$f":"INP_EBalance!AK519","v":0},{"$f":"INP_EBalance!AL519","v":0},{"$f":"INP_EBalance!AM519","v":0},{"$f":"INP_EBalance!AN519","v":0},{"$f":"INP_EBalance!AO519","v":0},{"$f":"INP_EBalance!AP519","v":0},{"$f":"INP_EBalance!AQ519","v":0},{"$f":"INP_EBalance!AR519","v":0},{"$f":"INP_EBalance!AS519","v":0},{"$f":"INP_EBalance!AT519","v":0},{"$f":"INP_EBalance!AU519","v":0},{"$f":"INP_EBalance!AV519","v":0},{"$f":"INP_EBalance!AW519","v":0},{"$f":"INP_EBalance!AX519","v":0},{"$f":"INP_EBalance!AY519","v":0},{"$f":"INP_EBalance!AZ519","v":0},{"$f":"INP_EBalance!BA519","v":0},{"$f":"INP_EBalance!BB519","v":0},{"$f":"INP_EBalance!BC519","v":0},{"$f":"INP_EBalance!BD519","v":0},{"$f":"INP_EBalance!BE519","v":0},{"$f":"INP_EBalance!BF519","v":0},{"$f":"INP_EBalance!BG519","v":0},{"$f":"INP_EBalance!BH519","v":0},{"$f":"INP_EBalance!BI519","v":0},{"$f":"INP_EBalance!BJ519","v":0},{"$f":"INP_EBalance!BK519","v":0},{"$f":"INP_EBalance!BL519","v":0},{"$f":"INP_EBalance!BM519","v":0},{"$f":"INP_EBalance!BN519","v":0},{"$f":"INP_EBalance!BO519","v":0},{"$f":"INP_EBalance!BP519","v":0},{"$f":"INP_EBalance!BQ519","v":0},{"$f":"INP_EBalance!BR519","v":0},{"$f":"INP_EBalance!BS519","v":0},{"$f":"INP_EBalance!BT519","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F360+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C355,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G361","v":"Fuel Input -0"},{"$f":"D355&\"-\"&G361","v":"0-0"},{"$f":"D355&\"-\"&SYS_Admin!$G$675&\"-\"&F361","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M521","v":0},{"$f":"INP_EBalance!N521","v":0},{"$f":"INP_EBalance!O521","v":0},{"$f":"INP_EBalance!P521","v":0},{"$f":"INP_EBalance!Q521","v":0},{"$f":"INP_EBalance!R521","v":0},{"$f":"INP_EBalance!S521","v":0},{"$f":"INP_EBalance!T521","v":0},{"$f":"INP_EBalance!U521","v":0},{"$f":"INP_EBalance!V521","v":0},{"$f":"INP_EBalance!W521","v":0},{"$f":"INP_EBalance!X521","v":0},{"$f":"INP_EBalance!Y521","v":0},{"$f":"INP_EBalance!Z521","v":0},{"$f":"INP_EBalance!AA521","v":0},{"$f":"INP_EBalance!AB521","v":0},{"$f":"INP_EBalance!AC521","v":0},{"$f":"INP_EBalance!AD521","v":0},{"$f":"INP_EBalance!AE521","v":0},{"$f":"INP_EBalance!AF521","v":0},{"$f":"INP_EBalance!AG521","v":0},{"$f":"INP_EBalance!AH521","v":0},{"$f":"INP_EBalance!AI521","v":0},{"$f":"INP_EBalance!AJ521","v":0},{"$f":"INP_EBalance!AK521","v":0},{"$f":"INP_EBalance!AL521","v":0},{"$f":"INP_EBalance!AM521","v":0},{"$f":"INP_EBalance!AN521","v":0},{"$f":"INP_EBalance!AO521","v":0},{"$f":"INP_EBalance!AP521","v":0},{"$f":"INP_EBalance!AQ521","v":0},{"$f":"INP_EBalance!AR521","v":0},{"$f":"INP_EBalance!AS521","v":0},{"$f":"INP_EBalance!AT521","v":0},{"$f":"INP_EBalance!AU521","v":0},{"$f":"INP_EBalance!AV521","v":0},{"$f":"INP_EBalance!AW521","v":0},{"$f":"INP_EBalance!AX521","v":0},{"$f":"INP_EBalance!AY521","v":0},{"$f":"INP_EBalance!AZ521","v":0},{"$f":"INP_EBalance!BA521","v":0},{"$f":"INP_EBalance!BB521","v":0},{"$f":"INP_EBalance!BC521","v":0},{"$f":"INP_EBalance!BD521","v":0},{"$f":"INP_EBalance!BE521","v":0},{"$f":"INP_EBalance!BF521","v":0},{"$f":"INP_EBalance!BG521","v":0},{"$f":"INP_EBalance!BH521","v":0},{"$f":"INP_EBalance!BI521","v":0},{"$f":"INP_EBalance!BJ521","v":0},{"$f":"INP_EBalance!BK521","v":0},{"$f":"INP_EBalance!BL521","v":0},{"$f":"INP_EBalance!BM521","v":0},{"$f":"INP_EBalance!BN521","v":0},{"$f":"INP_EBalance!BO521","v":0},{"$f":"INP_EBalance!BP521","v":0},{"$f":"INP_EBalance!BQ521","v":0},{"$f":"INP_EBalance!BR521","v":0},{"$f":"INP_EBalance!BS521","v":0},{"$f":"INP_EBalance!BT521","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F361+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C355,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G362","v":"Fuel Input -0"},{"$f":"D355&\"-\"&G362","v":"0-0"},{"$f":"D355&\"-\"&SYS_Admin!$G$675&\"-\"&F362","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M522","v":0},{"$f":"INP_EBalance!N522","v":0},{"$f":"INP_EBalance!O522","v":0},{"$f":"INP_EBalance!P522","v":0},{"$f":"INP_EBalance!Q522","v":0},{"$f":"INP_EBalance!R522","v":0},{"$f":"INP_EBalance!S522","v":0},{"$f":"INP_EBalance!T522","v":0},{"$f":"INP_EBalance!U522","v":0},{"$f":"INP_EBalance!V522","v":0},{"$f":"INP_EBalance!W522","v":0},{"$f":"INP_EBalance!X522","v":0},{"$f":"INP_EBalance!Y522","v":0},{"$f":"INP_EBalance!Z522","v":0},{"$f":"INP_EBalance!AA522","v":0},{"$f":"INP_EBalance!AB522","v":0},{"$f":"INP_EBalance!AC522","v":0},{"$f":"INP_EBalance!AD522","v":0},{"$f":"INP_EBalance!AE522","v":0},{"$f":"INP_EBalance!AF522","v":0},{"$f":"INP_EBalance!AG522","v":0},{"$f":"INP_EBalance!AH522","v":0},{"$f":"INP_EBalance!AI522","v":0},{"$f":"INP_EBalance!AJ522","v":0},{"$f":"INP_EBalance!AK522","v":0},{"$f":"INP_EBalance!AL522","v":0},{"$f":"INP_EBalance!AM522","v":0},{"$f":"INP_EBalance!AN522","v":0},{"$f":"INP_EBalance!AO522","v":0},{"$f":"INP_EBalance!AP522","v":0},{"$f":"INP_EBalance!AQ522","v":0},{"$f":"INP_EBalance!AR522","v":0},{"$f":"INP_EBalance!AS522","v":0},{"$f":"INP_EBalance!AT522","v":0},{"$f":"INP_EBalance!AU522","v":0},{"$f":"INP_EBalance!AV522","v":0},{"$f":"INP_EBalance!AW522","v":0},{"$f":"INP_EBalance!AX522","v":0},{"$f":"INP_EBalance!AY522","v":0},{"$f":"INP_EBalance!AZ522","v":0},{"$f":"INP_EBalance!BA522","v":0},{"$f":"INP_EBalance!BB522","v":0},{"$f":"INP_EBalance!BC522","v":0},{"$f":"INP_EBalance!BD522","v":0},{"$f":"INP_EBalance!BE522","v":0},{"$f":"INP_EBalance!BF522","v":0},{"$f":"INP_EBalance!BG522","v":0},{"$f":"INP_EBalance!BH522","v":0},{"$f":"INP_EBalance!BI522","v":0},{"$f":"INP_EBalance!BJ522","v":0},{"$f":"INP_EBalance!BK522","v":0},{"$f":"INP_EBalance!BL522","v":0},{"$f":"INP_EBalance!BM522","v":0},{"$f":"INP_EBalance!BN522","v":0},{"$f":"INP_EBalance!BO522","v":0},{"$f":"INP_EBalance!BP522","v":0},{"$f":"INP_EBalance!BQ522","v":0},{"$f":"INP_EBalance!BR522","v":0},{"$f":"INP_EBalance!BS522","v":0},{"$f":"INP_EBalance!BT522","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F362+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C355,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G363","v":"Fuel Input -0"},{"$f":"D355&\"-\"&G363","v":"0-0"},{"$f":"D355&\"-\"&SYS_Admin!$G$675&\"-\"&F363","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M523","v":0},{"$f":"INP_EBalance!N523","v":0},{"$f":"INP_EBalance!O523","v":0},{"$f":"INP_EBalance!P523","v":0},{"$f":"INP_EBalance!Q523","v":0},{"$f":"INP_EBalance!R523","v":0},{"$f":"INP_EBalance!S523","v":0},{"$f":"INP_EBalance!T523","v":0},{"$f":"INP_EBalance!U523","v":0},{"$f":"INP_EBalance!V523","v":0},{"$f":"INP_EBalance!W523","v":0},{"$f":"INP_EBalance!X523","v":0},{"$f":"INP_EBalance!Y523","v":0},{"$f":"INP_EBalance!Z523","v":0},{"$f":"INP_EBalance!AA523","v":0},{"$f":"INP_EBalance!AB523","v":0},{"$f":"INP_EBalance!AC523","v":0},{"$f":"INP_EBalance!AD523","v":0},{"$f":"INP_EBalance!AE523","v":0},{"$f":"INP_EBalance!AF523","v":0},{"$f":"INP_EBalance!AG523","v":0},{"$f":"INP_EBalance!AH523","v":0},{"$f":"INP_EBalance!AI523","v":0},{"$f":"INP_EBalance!AJ523","v":0},{"$f":"INP_EBalance!AK523","v":0},{"$f":"INP_EBalance!AL523","v":0},{"$f":"INP_EBalance!AM523","v":0},{"$f":"INP_EBalance!AN523","v":0},{"$f":"INP_EBalance!AO523","v":0},{"$f":"INP_EBalance!AP523","v":0},{"$f":"INP_EBalance!AQ523","v":0},{"$f":"INP_EBalance!AR523","v":0},{"$f":"INP_EBalance!AS523","v":0},{"$f":"INP_EBalance!AT523","v":0},{"$f":"INP_EBalance!AU523","v":0},{"$f":"INP_EBalance!AV523","v":0},{"$f":"INP_EBalance!AW523","v":0},{"$f":"INP_EBalance!AX523","v":0},{"$f":"INP_EBalance!AY523","v":0},{"$f":"INP_EBalance!AZ523","v":0},{"$f":"INP_EBalance!BA523","v":0},{"$f":"INP_EBalance!BB523","v":0},{"$f":"INP_EBalance!BC523","v":0},{"$f":"INP_EBalance!BD523","v":0},{"$f":"INP_EBalance!BE523","v":0},{"$f":"INP_EBalance!BF523","v":0},{"$f":"INP_EBalance!BG523","v":0},{"$f":"INP_EBalance!BH523","v":0},{"$f":"INP_EBalance!BI523","v":0},{"$f":"INP_EBalance!BJ523","v":0},{"$f":"INP_EBalance!BK523","v":0},{"$f":"INP_EBalance!BL523","v":0},{"$f":"INP_EBalance!BM523","v":0},{"$f":"INP_EBalance!BN523","v":0},{"$f":"INP_EBalance!BO523","v":0},{"$f":"INP_EBalance!BP523","v":0},{"$f":"INP_EBalance!BQ523","v":0},{"$f":"INP_EBalance!BR523","v":0},{"$f":"INP_EBalance!BS523","v":0},{"$f":"INP_EBalance!BT523","v":0}]
[]
[null,null,null,{"$f":"G357&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M361:M363)-SUM(M357:M359)) * (M357/SUM(M357:M359)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS361:AS363)-SUM(AS357:AS359)) * (AS357/SUM(AS357:AS359)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G358&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M361:M363)-SUM(M357:M359)) * (M358/SUM(M357:M359)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS361:AS363)-SUM(AS357:AS359)) * (AS358/SUM(AS357:AS359)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G359&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M361:M363)-SUM(M357:M359)) * (M359/SUM(M357:M359)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS361:AS363)-SUM(AS357:AS359)) * (AS359/SUM(AS357:AS359)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D355&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M357:M359)>0)","v":0},0,{"$f":"1*(SUM(O357:O359)>0)","v":0},{"$f":"1*(SUM(P357:P359)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS357:AS359)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D355&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M361:M363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS361:AS363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C357:$C359,$D372,M357:M359)/SUM(M357:M359),0)","v":0},{"$f":"IFERROR(SUMIF($C357:$C359,$D372,N357:N359)/SUM(N357:N359),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C357:$C359,$D373,M357:M359)/SUM(M357:M359),0)","v":0},{"$f":"IFERROR(SUMIF($C357:$C359,$D373,N357:N359)/SUM(N357:N359),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C357:$C359,$D374,M357:M359)/SUM(M357:M359),0)","v":0},{"$f":"IFERROR(SUMIF($C357:$C359,$D374,N357:N359)/SUM(N357:N359),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D372&\"-\"&G361","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G361,M361:M363)*M372","v":0},{"$f":"SUMIF($G361:$G363,$G361,N361:N363)*N372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D372&\"-\"&G362","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G362,M361:M363)*M372","v":0},{"$f":"SUMIF($G361:$G363,$G362,N361:N363)*N372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D372&\"-\"&G363","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G363,M361:M363)*M372","v":0},{"$f":"SUMIF($G361:$G363,$G363,N361:N363)*N372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D373&\"-\"&G361","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G361,M361:M363)*M373","v":0},{"$f":"SUMIF($G361:$G363,$G361,N361:N363)*N373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D373&\"-\"&G362","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G362,M361:M363)*M373","v":0},{"$f":"SUMIF($G361:$G363,$G362,N361:N363)*N373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D373&\"-\"&G363","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G363,M361:M363)*M372","v":0},{"$f":"SUMIF($G361:$G363,$G363,N361:N363)*N372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D374&\"-\"&G361","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G361,M361:M363)*M374","v":0},{"$f":"SUMIF($G361:$G363,$G361,N361:N363)*N374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D374&\"-\"&G362","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G362,M361:M363)*M374","v":0},{"$f":"SUMIF($G361:$G363,$G362,N361:N363)*N374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D374&\"-\"&G363","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G361:$G363,$G363,M361:M363)*M374","v":0},{"$f":"SUMIF($G361:$G363,$G363,N361:N363)*N374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C385)+1","v":13},{"$f":"INDEX(lstPlant,C386,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G388,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F387+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C386,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G388","v":"Energy output-0"},{"$f":"D386&\"-\"&G388","v":"0-0"},{"$f":"D386&\"-\"&SYS_Admin!$G$686&\"-\"&F388","v":"0-Energy output-1"},{"$f":"D386&\"-\"&C388","v":"0-0"},null,{"$f":"INP_EBalance!M527","v":0},{"$f":"INP_EBalance!N527","v":0},{"$f":"INP_EBalance!O527","v":0},{"$f":"INP_EBalance!P527","v":0},{"$f":"INP_EBalance!Q527","v":0},{"$f":"INP_EBalance!R527","v":0},{"$f":"INP_EBalance!S527","v":0},{"$f":"INP_EBalance!T527","v":0},{"$f":"INP_EBalance!U527","v":0},{"$f":"INP_EBalance!V527","v":0},{"$f":"INP_EBalance!W527","v":0},{"$f":"INP_EBalance!X527","v":0},{"$f":"INP_EBalance!Y527","v":0},{"$f":"INP_EBalance!Z527","v":0},{"$f":"INP_EBalance!AA527","v":0},{"$f":"INP_EBalance!AB527","v":0},{"$f":"INP_EBalance!AC527","v":0},{"$f":"INP_EBalance!AD527","v":0},{"$f":"INP_EBalance!AE527","v":0},{"$f":"INP_EBalance!AF527","v":0},{"$f":"INP_EBalance!AG527","v":0},{"$f":"INP_EBalance!AH527","v":0},{"$f":"INP_EBalance!AI527","v":0},{"$f":"INP_EBalance!AJ527","v":0},{"$f":"INP_EBalance!AK527","v":0},{"$f":"INP_EBalance!AL527","v":0},{"$f":"INP_EBalance!AM527","v":0},{"$f":"INP_EBalance!AN527","v":0},{"$f":"INP_EBalance!AO527","v":0},{"$f":"INP_EBalance!AP527","v":0},{"$f":"INP_EBalance!AQ527","v":0},{"$f":"INP_EBalance!AR527","v":0},{"$f":"INP_EBalance!AS527","v":0},{"$f":"INP_EBalance!AT527","v":0},{"$f":"INP_EBalance!AU527","v":0},{"$f":"INP_EBalance!AV527","v":0},{"$f":"INP_EBalance!AW527","v":0},{"$f":"INP_EBalance!AX527","v":0},{"$f":"INP_EBalance!AY527","v":0},{"$f":"INP_EBalance!AZ527","v":0},{"$f":"INP_EBalance!BA527","v":0},{"$f":"INP_EBalance!BB527","v":0},{"$f":"INP_EBalance!BC527","v":0},{"$f":"INP_EBalance!BD527","v":0},{"$f":"INP_EBalance!BE527","v":0},{"$f":"INP_EBalance!BF527","v":0},{"$f":"INP_EBalance!BG527","v":0},{"$f":"INP_EBalance!BH527","v":0},{"$f":"INP_EBalance!BI527","v":0},{"$f":"INP_EBalance!BJ527","v":0},{"$f":"INP_EBalance!BK527","v":0},{"$f":"INP_EBalance!BL527","v":0},{"$f":"INP_EBalance!BM527","v":0},{"$f":"INP_EBalance!BN527","v":0},{"$f":"INP_EBalance!BO527","v":0},{"$f":"INP_EBalance!BP527","v":0},{"$f":"INP_EBalance!BQ527","v":0},{"$f":"INP_EBalance!BR527","v":0},{"$f":"INP_EBalance!BS527","v":0},{"$f":"INP_EBalance!BT527","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G389,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F388+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C386,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G389","v":"Energy output-0"},{"$f":"D386&\"-\"&G389","v":"0-0"},{"$f":"D386&\"-\"&SYS_Admin!$G$686&\"-\"&F389","v":"0-Energy output-2"},{"$f":"D386&\"-\"&C389","v":"0-0"},null,{"$f":"INP_EBalance!M528","v":0},{"$f":"INP_EBalance!N528","v":0},{"$f":"INP_EBalance!O528","v":0},{"$f":"INP_EBalance!P528","v":0},{"$f":"INP_EBalance!Q528","v":0},{"$f":"INP_EBalance!R528","v":0},{"$f":"INP_EBalance!S528","v":0},{"$f":"INP_EBalance!T528","v":0},{"$f":"INP_EBalance!U528","v":0},{"$f":"INP_EBalance!V528","v":0},{"$f":"INP_EBalance!W528","v":0},{"$f":"INP_EBalance!X528","v":0},{"$f":"INP_EBalance!Y528","v":0},{"$f":"INP_EBalance!Z528","v":0},{"$f":"INP_EBalance!AA528","v":0},{"$f":"INP_EBalance!AB528","v":0},{"$f":"INP_EBalance!AC528","v":0},{"$f":"INP_EBalance!AD528","v":0},{"$f":"INP_EBalance!AE528","v":0},{"$f":"INP_EBalance!AF528","v":0},{"$f":"INP_EBalance!AG528","v":0},{"$f":"INP_EBalance!AH528","v":0},{"$f":"INP_EBalance!AI528","v":0},{"$f":"INP_EBalance!AJ528","v":0},{"$f":"INP_EBalance!AK528","v":0},{"$f":"INP_EBalance!AL528","v":0},{"$f":"INP_EBalance!AM528","v":0},{"$f":"INP_EBalance!AN528","v":0},{"$f":"INP_EBalance!AO528","v":0},{"$f":"INP_EBalance!AP528","v":0},{"$f":"INP_EBalance!AQ528","v":0},{"$f":"INP_EBalance!AR528","v":0},{"$f":"INP_EBalance!AS528","v":0},{"$f":"INP_EBalance!AT528","v":0},{"$f":"INP_EBalance!AU528","v":0},{"$f":"INP_EBalance!AV528","v":0},{"$f":"INP_EBalance!AW528","v":0},{"$f":"INP_EBalance!AX528","v":0},{"$f":"INP_EBalance!AY528","v":0},{"$f":"INP_EBalance!AZ528","v":0},{"$f":"INP_EBalance!BA528","v":0},{"$f":"INP_EBalance!BB528","v":0},{"$f":"INP_EBalance!BC528","v":0},{"$f":"INP_EBalance!BD528","v":0},{"$f":"INP_EBalance!BE528","v":0},{"$f":"INP_EBalance!BF528","v":0},{"$f":"INP_EBalance!BG528","v":0},{"$f":"INP_EBalance!BH528","v":0},{"$f":"INP_EBalance!BI528","v":0},{"$f":"INP_EBalance!BJ528","v":0},{"$f":"INP_EBalance!BK528","v":0},{"$f":"INP_EBalance!BL528","v":0},{"$f":"INP_EBalance!BM528","v":0},{"$f":"INP_EBalance!BN528","v":0},{"$f":"INP_EBalance!BO528","v":0},{"$f":"INP_EBalance!BP528","v":0},{"$f":"INP_EBalance!BQ528","v":0},{"$f":"INP_EBalance!BR528","v":0},{"$f":"INP_EBalance!BS528","v":0},{"$f":"INP_EBalance!BT528","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G390,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F389+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C386,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G390","v":"Energy output-0"},{"$f":"D386&\"-\"&G390","v":"0-0"},{"$f":"D386&\"-\"&SYS_Admin!$G$686&\"-\"&F390","v":"0-Energy output-3"},{"$f":"D386&\"-\"&C390","v":"0-0"},null,{"$f":"INP_EBalance!M529","v":0},{"$f":"INP_EBalance!N529","v":0},{"$f":"INP_EBalance!O529","v":0},{"$f":"INP_EBalance!P529","v":0},{"$f":"INP_EBalance!Q529","v":0},{"$f":"INP_EBalance!R529","v":0},{"$f":"INP_EBalance!S529","v":0},{"$f":"INP_EBalance!T529","v":0},{"$f":"INP_EBalance!U529","v":0},{"$f":"INP_EBalance!V529","v":0},{"$f":"INP_EBalance!W529","v":0},{"$f":"INP_EBalance!X529","v":0},{"$f":"INP_EBalance!Y529","v":0},{"$f":"INP_EBalance!Z529","v":0},{"$f":"INP_EBalance!AA529","v":0},{"$f":"INP_EBalance!AB529","v":0},{"$f":"INP_EBalance!AC529","v":0},{"$f":"INP_EBalance!AD529","v":0},{"$f":"INP_EBalance!AE529","v":0},{"$f":"INP_EBalance!AF529","v":0},{"$f":"INP_EBalance!AG529","v":0},{"$f":"INP_EBalance!AH529","v":0},{"$f":"INP_EBalance!AI529","v":0},{"$f":"INP_EBalance!AJ529","v":0},{"$f":"INP_EBalance!AK529","v":0},{"$f":"INP_EBalance!AL529","v":0},{"$f":"INP_EBalance!AM529","v":0},{"$f":"INP_EBalance!AN529","v":0},{"$f":"INP_EBalance!AO529","v":0},{"$f":"INP_EBalance!AP529","v":0},{"$f":"INP_EBalance!AQ529","v":0},{"$f":"INP_EBalance!AR529","v":0},{"$f":"INP_EBalance!AS529","v":0},{"$f":"INP_EBalance!AT529","v":0},{"$f":"INP_EBalance!AU529","v":0},{"$f":"INP_EBalance!AV529","v":0},{"$f":"INP_EBalance!AW529","v":0},{"$f":"INP_EBalance!AX529","v":0},{"$f":"INP_EBalance!AY529","v":0},{"$f":"INP_EBalance!AZ529","v":0},{"$f":"INP_EBalance!BA529","v":0},{"$f":"INP_EBalance!BB529","v":0},{"$f":"INP_EBalance!BC529","v":0},{"$f":"INP_EBalance!BD529","v":0},{"$f":"INP_EBalance!BE529","v":0},{"$f":"INP_EBalance!BF529","v":0},{"$f":"INP_EBalance!BG529","v":0},{"$f":"INP_EBalance!BH529","v":0},{"$f":"INP_EBalance!BI529","v":0},{"$f":"INP_EBalance!BJ529","v":0},{"$f":"INP_EBalance!BK529","v":0},{"$f":"INP_EBalance!BL529","v":0},{"$f":"INP_EBalance!BM529","v":0},{"$f":"INP_EBalance!BN529","v":0},{"$f":"INP_EBalance!BO529","v":0},{"$f":"INP_EBalance!BP529","v":0},{"$f":"INP_EBalance!BQ529","v":0},{"$f":"INP_EBalance!BR529","v":0},{"$f":"INP_EBalance!BS529","v":0},{"$f":"INP_EBalance!BT529","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F391+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C386,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G392","v":"Fuel Input -0"},{"$f":"D386&\"-\"&G392","v":"0-0"},{"$f":"D386&\"-\"&SYS_Admin!$G$675&\"-\"&F392","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M531","v":0},{"$f":"INP_EBalance!N531","v":0},{"$f":"INP_EBalance!O531","v":0},{"$f":"INP_EBalance!P531","v":0},{"$f":"INP_EBalance!Q531","v":0},{"$f":"INP_EBalance!R531","v":0},{"$f":"INP_EBalance!S531","v":0},{"$f":"INP_EBalance!T531","v":0},{"$f":"INP_EBalance!U531","v":0},{"$f":"INP_EBalance!V531","v":0},{"$f":"INP_EBalance!W531","v":0},{"$f":"INP_EBalance!X531","v":0},{"$f":"INP_EBalance!Y531","v":0},{"$f":"INP_EBalance!Z531","v":0},{"$f":"INP_EBalance!AA531","v":0},{"$f":"INP_EBalance!AB531","v":0},{"$f":"INP_EBalance!AC531","v":0},{"$f":"INP_EBalance!AD531","v":0},{"$f":"INP_EBalance!AE531","v":0},{"$f":"INP_EBalance!AF531","v":0},{"$f":"INP_EBalance!AG531","v":0},{"$f":"INP_EBalance!AH531","v":0},{"$f":"INP_EBalance!AI531","v":0},{"$f":"INP_EBalance!AJ531","v":0},{"$f":"INP_EBalance!AK531","v":0},{"$f":"INP_EBalance!AL531","v":0},{"$f":"INP_EBalance!AM531","v":0},{"$f":"INP_EBalance!AN531","v":0},{"$f":"INP_EBalance!AO531","v":0},{"$f":"INP_EBalance!AP531","v":0},{"$f":"INP_EBalance!AQ531","v":0},{"$f":"INP_EBalance!AR531","v":0},{"$f":"INP_EBalance!AS531","v":0},{"$f":"INP_EBalance!AT531","v":0},{"$f":"INP_EBalance!AU531","v":0},{"$f":"INP_EBalance!AV531","v":0},{"$f":"INP_EBalance!AW531","v":0},{"$f":"INP_EBalance!AX531","v":0},{"$f":"INP_EBalance!AY531","v":0},{"$f":"INP_EBalance!AZ531","v":0},{"$f":"INP_EBalance!BA531","v":0},{"$f":"INP_EBalance!BB531","v":0},{"$f":"INP_EBalance!BC531","v":0},{"$f":"INP_EBalance!BD531","v":0},{"$f":"INP_EBalance!BE531","v":0},{"$f":"INP_EBalance!BF531","v":0},{"$f":"INP_EBalance!BG531","v":0},{"$f":"INP_EBalance!BH531","v":0},{"$f":"INP_EBalance!BI531","v":0},{"$f":"INP_EBalance!BJ531","v":0},{"$f":"INP_EBalance!BK531","v":0},{"$f":"INP_EBalance!BL531","v":0},{"$f":"INP_EBalance!BM531","v":0},{"$f":"INP_EBalance!BN531","v":0},{"$f":"INP_EBalance!BO531","v":0},{"$f":"INP_EBalance!BP531","v":0},{"$f":"INP_EBalance!BQ531","v":0},{"$f":"INP_EBalance!BR531","v":0},{"$f":"INP_EBalance!BS531","v":0},{"$f":"INP_EBalance!BT531","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F392+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C386,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G393","v":"Fuel Input -0"},{"$f":"D386&\"-\"&G393","v":"0-0"},{"$f":"D386&\"-\"&SYS_Admin!$G$675&\"-\"&F393","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M532","v":0},{"$f":"INP_EBalance!N532","v":0},{"$f":"INP_EBalance!O532","v":0},{"$f":"INP_EBalance!P532","v":0},{"$f":"INP_EBalance!Q532","v":0},{"$f":"INP_EBalance!R532","v":0},{"$f":"INP_EBalance!S532","v":0},{"$f":"INP_EBalance!T532","v":0},{"$f":"INP_EBalance!U532","v":0},{"$f":"INP_EBalance!V532","v":0},{"$f":"INP_EBalance!W532","v":0},{"$f":"INP_EBalance!X532","v":0},{"$f":"INP_EBalance!Y532","v":0},{"$f":"INP_EBalance!Z532","v":0},{"$f":"INP_EBalance!AA532","v":0},{"$f":"INP_EBalance!AB532","v":0},{"$f":"INP_EBalance!AC532","v":0},{"$f":"INP_EBalance!AD532","v":0},{"$f":"INP_EBalance!AE532","v":0},{"$f":"INP_EBalance!AF532","v":0},{"$f":"INP_EBalance!AG532","v":0},{"$f":"INP_EBalance!AH532","v":0},{"$f":"INP_EBalance!AI532","v":0},{"$f":"INP_EBalance!AJ532","v":0},{"$f":"INP_EBalance!AK532","v":0},{"$f":"INP_EBalance!AL532","v":0},{"$f":"INP_EBalance!AM532","v":0},{"$f":"INP_EBalance!AN532","v":0},{"$f":"INP_EBalance!AO532","v":0},{"$f":"INP_EBalance!AP532","v":0},{"$f":"INP_EBalance!AQ532","v":0},{"$f":"INP_EBalance!AR532","v":0},{"$f":"INP_EBalance!AS532","v":0},{"$f":"INP_EBalance!AT532","v":0},{"$f":"INP_EBalance!AU532","v":0},{"$f":"INP_EBalance!AV532","v":0},{"$f":"INP_EBalance!AW532","v":0},{"$f":"INP_EBalance!AX532","v":0},{"$f":"INP_EBalance!AY532","v":0},{"$f":"INP_EBalance!AZ532","v":0},{"$f":"INP_EBalance!BA532","v":0},{"$f":"INP_EBalance!BB532","v":0},{"$f":"INP_EBalance!BC532","v":0},{"$f":"INP_EBalance!BD532","v":0},{"$f":"INP_EBalance!BE532","v":0},{"$f":"INP_EBalance!BF532","v":0},{"$f":"INP_EBalance!BG532","v":0},{"$f":"INP_EBalance!BH532","v":0},{"$f":"INP_EBalance!BI532","v":0},{"$f":"INP_EBalance!BJ532","v":0},{"$f":"INP_EBalance!BK532","v":0},{"$f":"INP_EBalance!BL532","v":0},{"$f":"INP_EBalance!BM532","v":0},{"$f":"INP_EBalance!BN532","v":0},{"$f":"INP_EBalance!BO532","v":0},{"$f":"INP_EBalance!BP532","v":0},{"$f":"INP_EBalance!BQ532","v":0},{"$f":"INP_EBalance!BR532","v":0},{"$f":"INP_EBalance!BS532","v":0},{"$f":"INP_EBalance!BT532","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F393+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C386,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G394","v":"Fuel Input -0"},{"$f":"D386&\"-\"&G394","v":"0-0"},{"$f":"D386&\"-\"&SYS_Admin!$G$675&\"-\"&F394","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M533","v":0},{"$f":"INP_EBalance!N533","v":0},{"$f":"INP_EBalance!O533","v":0},{"$f":"INP_EBalance!P533","v":0},{"$f":"INP_EBalance!Q533","v":0},{"$f":"INP_EBalance!R533","v":0},{"$f":"INP_EBalance!S533","v":0},{"$f":"INP_EBalance!T533","v":0},{"$f":"INP_EBalance!U533","v":0},{"$f":"INP_EBalance!V533","v":0},{"$f":"INP_EBalance!W533","v":0},{"$f":"INP_EBalance!X533","v":0},{"$f":"INP_EBalance!Y533","v":0},{"$f":"INP_EBalance!Z533","v":0},{"$f":"INP_EBalance!AA533","v":0},{"$f":"INP_EBalance!AB533","v":0},{"$f":"INP_EBalance!AC533","v":0},{"$f":"INP_EBalance!AD533","v":0},{"$f":"INP_EBalance!AE533","v":0},{"$f":"INP_EBalance!AF533","v":0},{"$f":"INP_EBalance!AG533","v":0},{"$f":"INP_EBalance!AH533","v":0},{"$f":"INP_EBalance!AI533","v":0},{"$f":"INP_EBalance!AJ533","v":0},{"$f":"INP_EBalance!AK533","v":0},{"$f":"INP_EBalance!AL533","v":0},{"$f":"INP_EBalance!AM533","v":0},{"$f":"INP_EBalance!AN533","v":0},{"$f":"INP_EBalance!AO533","v":0},{"$f":"INP_EBalance!AP533","v":0},{"$f":"INP_EBalance!AQ533","v":0},{"$f":"INP_EBalance!AR533","v":0},{"$f":"INP_EBalance!AS533","v":0},{"$f":"INP_EBalance!AT533","v":0},{"$f":"INP_EBalance!AU533","v":0},{"$f":"INP_EBalance!AV533","v":0},{"$f":"INP_EBalance!AW533","v":0},{"$f":"INP_EBalance!AX533","v":0},{"$f":"INP_EBalance!AY533","v":0},{"$f":"INP_EBalance!AZ533","v":0},{"$f":"INP_EBalance!BA533","v":0},{"$f":"INP_EBalance!BB533","v":0},{"$f":"INP_EBalance!BC533","v":0},{"$f":"INP_EBalance!BD533","v":0},{"$f":"INP_EBalance!BE533","v":0},{"$f":"INP_EBalance!BF533","v":0},{"$f":"INP_EBalance!BG533","v":0},{"$f":"INP_EBalance!BH533","v":0},{"$f":"INP_EBalance!BI533","v":0},{"$f":"INP_EBalance!BJ533","v":0},{"$f":"INP_EBalance!BK533","v":0},{"$f":"INP_EBalance!BL533","v":0},{"$f":"INP_EBalance!BM533","v":0},{"$f":"INP_EBalance!BN533","v":0},{"$f":"INP_EBalance!BO533","v":0},{"$f":"INP_EBalance!BP533","v":0},{"$f":"INP_EBalance!BQ533","v":0},{"$f":"INP_EBalance!BR533","v":0},{"$f":"INP_EBalance!BS533","v":0},{"$f":"INP_EBalance!BT533","v":0}]
[]
[null,null,null,{"$f":"G388&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M392:M394)-SUM(M388:M390)) * (M388/SUM(M388:M390)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS392:AS394)-SUM(AS388:AS390)) * (AS388/SUM(AS388:AS390)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G389&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M392:M394)-SUM(M388:M390)) * (M389/SUM(M388:M390)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS392:AS394)-SUM(AS388:AS390)) * (AS389/SUM(AS388:AS390)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G390&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M392:M394)-SUM(M388:M390)) * (M390/SUM(M388:M390)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS392:AS394)-SUM(AS388:AS390)) * (AS390/SUM(AS388:AS390)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D386&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M388:M390)>0)","v":0},0,{"$f":"1*(SUM(O388:O390)>0)","v":0},{"$f":"1*(SUM(P388:P390)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS388:AS390)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D386&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M392:M394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS392:AS394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C388:$C390,$D403,M388:M390)/SUM(M388:M390),0)","v":0},{"$f":"IFERROR(SUMIF($C388:$C390,$D403,N388:N390)/SUM(N388:N390),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C388:$C390,$D404,M388:M390)/SUM(M388:M390),0)","v":0},{"$f":"IFERROR(SUMIF($C388:$C390,$D404,N388:N390)/SUM(N388:N390),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C388:$C390,$D405,M388:M390)/SUM(M388:M390),0)","v":0},{"$f":"IFERROR(SUMIF($C388:$C390,$D405,N388:N390)/SUM(N388:N390),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D403&\"-\"&G392","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G392,M392:M394)*M403","v":0},{"$f":"SUMIF($G392:$G394,$G392,N392:N394)*N403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D403&\"-\"&G393","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G393,M392:M394)*M403","v":0},{"$f":"SUMIF($G392:$G394,$G393,N392:N394)*N403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D403&\"-\"&G394","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G394,M392:M394)*M403","v":0},{"$f":"SUMIF($G392:$G394,$G394,N392:N394)*N403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D404&\"-\"&G392","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G392,M392:M394)*M404","v":0},{"$f":"SUMIF($G392:$G394,$G392,N392:N394)*N404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D404&\"-\"&G393","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G393,M392:M394)*M404","v":0},{"$f":"SUMIF($G392:$G394,$G393,N392:N394)*N404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D404&\"-\"&G394","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G394,M392:M394)*M403","v":0},{"$f":"SUMIF($G392:$G394,$G394,N392:N394)*N403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D405&\"-\"&G392","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G392,M392:M394)*M405","v":0},{"$f":"SUMIF($G392:$G394,$G392,N392:N394)*N405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D405&\"-\"&G393","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G393,M392:M394)*M405","v":0},{"$f":"SUMIF($G392:$G394,$G393,N392:N394)*N405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D405&\"-\"&G394","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G392:$G394,$G394,M392:M394)*M405","v":0},{"$f":"SUMIF($G392:$G394,$G394,N392:N394)*N405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C416)+1","v":14},{"$f":"INDEX(lstPlant,C417,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G419,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F418+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C417,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G419","v":"Energy output-0"},{"$f":"D417&\"-\"&G419","v":"0-0"},{"$f":"D417&\"-\"&SYS_Admin!$G$686&\"-\"&F419","v":"0-Energy output-1"},{"$f":"D417&\"-\"&C419","v":"0-0"},null,{"$f":"INP_EBalance!M537","v":0},{"$f":"INP_EBalance!N537","v":0},{"$f":"INP_EBalance!O537","v":0},{"$f":"INP_EBalance!P537","v":0},{"$f":"INP_EBalance!Q537","v":0},{"$f":"INP_EBalance!R537","v":0},{"$f":"INP_EBalance!S537","v":0},{"$f":"INP_EBalance!T537","v":0},{"$f":"INP_EBalance!U537","v":0},{"$f":"INP_EBalance!V537","v":0},{"$f":"INP_EBalance!W537","v":0},{"$f":"INP_EBalance!X537","v":0},{"$f":"INP_EBalance!Y537","v":0},{"$f":"INP_EBalance!Z537","v":0},{"$f":"INP_EBalance!AA537","v":0},{"$f":"INP_EBalance!AB537","v":0},{"$f":"INP_EBalance!AC537","v":0},{"$f":"INP_EBalance!AD537","v":0},{"$f":"INP_EBalance!AE537","v":0},{"$f":"INP_EBalance!AF537","v":0},{"$f":"INP_EBalance!AG537","v":0},{"$f":"INP_EBalance!AH537","v":0},{"$f":"INP_EBalance!AI537","v":0},{"$f":"INP_EBalance!AJ537","v":0},{"$f":"INP_EBalance!AK537","v":0},{"$f":"INP_EBalance!AL537","v":0},{"$f":"INP_EBalance!AM537","v":0},{"$f":"INP_EBalance!AN537","v":0},{"$f":"INP_EBalance!AO537","v":0},{"$f":"INP_EBalance!AP537","v":0},{"$f":"INP_EBalance!AQ537","v":0},{"$f":"INP_EBalance!AR537","v":0},{"$f":"INP_EBalance!AS537","v":0},{"$f":"INP_EBalance!AT537","v":0},{"$f":"INP_EBalance!AU537","v":0},{"$f":"INP_EBalance!AV537","v":0},{"$f":"INP_EBalance!AW537","v":0},{"$f":"INP_EBalance!AX537","v":0},{"$f":"INP_EBalance!AY537","v":0},{"$f":"INP_EBalance!AZ537","v":0},{"$f":"INP_EBalance!BA537","v":0},{"$f":"INP_EBalance!BB537","v":0},{"$f":"INP_EBalance!BC537","v":0},{"$f":"INP_EBalance!BD537","v":0},{"$f":"INP_EBalance!BE537","v":0},{"$f":"INP_EBalance!BF537","v":0},{"$f":"INP_EBalance!BG537","v":0},{"$f":"INP_EBalance!BH537","v":0},{"$f":"INP_EBalance!BI537","v":0},{"$f":"INP_EBalance!BJ537","v":0},{"$f":"INP_EBalance!BK537","v":0},{"$f":"INP_EBalance!BL537","v":0},{"$f":"INP_EBalance!BM537","v":0},{"$f":"INP_EBalance!BN537","v":0},{"$f":"INP_EBalance!BO537","v":0},{"$f":"INP_EBalance!BP537","v":0},{"$f":"INP_EBalance!BQ537","v":0},{"$f":"INP_EBalance!BR537","v":0},{"$f":"INP_EBalance!BS537","v":0},{"$f":"INP_EBalance!BT537","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G420,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F419+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C417,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G420","v":"Energy output-0"},{"$f":"D417&\"-\"&G420","v":"0-0"},{"$f":"D417&\"-\"&SYS_Admin!$G$686&\"-\"&F420","v":"0-Energy output-2"},{"$f":"D417&\"-\"&C420","v":"0-0"},null,{"$f":"INP_EBalance!M538","v":0},{"$f":"INP_EBalance!N538","v":0},{"$f":"INP_EBalance!O538","v":0},{"$f":"INP_EBalance!P538","v":0},{"$f":"INP_EBalance!Q538","v":0},{"$f":"INP_EBalance!R538","v":0},{"$f":"INP_EBalance!S538","v":0},{"$f":"INP_EBalance!T538","v":0},{"$f":"INP_EBalance!U538","v":0},{"$f":"INP_EBalance!V538","v":0},{"$f":"INP_EBalance!W538","v":0},{"$f":"INP_EBalance!X538","v":0},{"$f":"INP_EBalance!Y538","v":0},{"$f":"INP_EBalance!Z538","v":0},{"$f":"INP_EBalance!AA538","v":0},{"$f":"INP_EBalance!AB538","v":0},{"$f":"INP_EBalance!AC538","v":0},{"$f":"INP_EBalance!AD538","v":0},{"$f":"INP_EBalance!AE538","v":0},{"$f":"INP_EBalance!AF538","v":0},{"$f":"INP_EBalance!AG538","v":0},{"$f":"INP_EBalance!AH538","v":0},{"$f":"INP_EBalance!AI538","v":0},{"$f":"INP_EBalance!AJ538","v":0},{"$f":"INP_EBalance!AK538","v":0},{"$f":"INP_EBalance!AL538","v":0},{"$f":"INP_EBalance!AM538","v":0},{"$f":"INP_EBalance!AN538","v":0},{"$f":"INP_EBalance!AO538","v":0},{"$f":"INP_EBalance!AP538","v":0},{"$f":"INP_EBalance!AQ538","v":0},{"$f":"INP_EBalance!AR538","v":0},{"$f":"INP_EBalance!AS538","v":0},{"$f":"INP_EBalance!AT538","v":0},{"$f":"INP_EBalance!AU538","v":0},{"$f":"INP_EBalance!AV538","v":0},{"$f":"INP_EBalance!AW538","v":0},{"$f":"INP_EBalance!AX538","v":0},{"$f":"INP_EBalance!AY538","v":0},{"$f":"INP_EBalance!AZ538","v":0},{"$f":"INP_EBalance!BA538","v":0},{"$f":"INP_EBalance!BB538","v":0},{"$f":"INP_EBalance!BC538","v":0},{"$f":"INP_EBalance!BD538","v":0},{"$f":"INP_EBalance!BE538","v":0},{"$f":"INP_EBalance!BF538","v":0},{"$f":"INP_EBalance!BG538","v":0},{"$f":"INP_EBalance!BH538","v":0},{"$f":"INP_EBalance!BI538","v":0},{"$f":"INP_EBalance!BJ538","v":0},{"$f":"INP_EBalance!BK538","v":0},{"$f":"INP_EBalance!BL538","v":0},{"$f":"INP_EBalance!BM538","v":0},{"$f":"INP_EBalance!BN538","v":0},{"$f":"INP_EBalance!BO538","v":0},{"$f":"INP_EBalance!BP538","v":0},{"$f":"INP_EBalance!BQ538","v":0},{"$f":"INP_EBalance!BR538","v":0},{"$f":"INP_EBalance!BS538","v":0},{"$f":"INP_EBalance!BT538","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G421,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F420+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C417,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G421","v":"Energy output-0"},{"$f":"D417&\"-\"&G421","v":"0-0"},{"$f":"D417&\"-\"&SYS_Admin!$G$686&\"-\"&F421","v":"0-Energy output-3"},{"$f":"D417&\"-\"&C421","v":"0-0"},null,{"$f":"INP_EBalance!M539","v":0},{"$f":"INP_EBalance!N539","v":0},{"$f":"INP_EBalance!O539","v":0},{"$f":"INP_EBalance!P539","v":0},{"$f":"INP_EBalance!Q539","v":0},{"$f":"INP_EBalance!R539","v":0},{"$f":"INP_EBalance!S539","v":0},{"$f":"INP_EBalance!T539","v":0},{"$f":"INP_EBalance!U539","v":0},{"$f":"INP_EBalance!V539","v":0},{"$f":"INP_EBalance!W539","v":0},{"$f":"INP_EBalance!X539","v":0},{"$f":"INP_EBalance!Y539","v":0},{"$f":"INP_EBalance!Z539","v":0},{"$f":"INP_EBalance!AA539","v":0},{"$f":"INP_EBalance!AB539","v":0},{"$f":"INP_EBalance!AC539","v":0},{"$f":"INP_EBalance!AD539","v":0},{"$f":"INP_EBalance!AE539","v":0},{"$f":"INP_EBalance!AF539","v":0},{"$f":"INP_EBalance!AG539","v":0},{"$f":"INP_EBalance!AH539","v":0},{"$f":"INP_EBalance!AI539","v":0},{"$f":"INP_EBalance!AJ539","v":0},{"$f":"INP_EBalance!AK539","v":0},{"$f":"INP_EBalance!AL539","v":0},{"$f":"INP_EBalance!AM539","v":0},{"$f":"INP_EBalance!AN539","v":0},{"$f":"INP_EBalance!AO539","v":0},{"$f":"INP_EBalance!AP539","v":0},{"$f":"INP_EBalance!AQ539","v":0},{"$f":"INP_EBalance!AR539","v":0},{"$f":"INP_EBalance!AS539","v":0},{"$f":"INP_EBalance!AT539","v":0},{"$f":"INP_EBalance!AU539","v":0},{"$f":"INP_EBalance!AV539","v":0},{"$f":"INP_EBalance!AW539","v":0},{"$f":"INP_EBalance!AX539","v":0},{"$f":"INP_EBalance!AY539","v":0},{"$f":"INP_EBalance!AZ539","v":0},{"$f":"INP_EBalance!BA539","v":0},{"$f":"INP_EBalance!BB539","v":0},{"$f":"INP_EBalance!BC539","v":0},{"$f":"INP_EBalance!BD539","v":0},{"$f":"INP_EBalance!BE539","v":0},{"$f":"INP_EBalance!BF539","v":0},{"$f":"INP_EBalance!BG539","v":0},{"$f":"INP_EBalance!BH539","v":0},{"$f":"INP_EBalance!BI539","v":0},{"$f":"INP_EBalance!BJ539","v":0},{"$f":"INP_EBalance!BK539","v":0},{"$f":"INP_EBalance!BL539","v":0},{"$f":"INP_EBalance!BM539","v":0},{"$f":"INP_EBalance!BN539","v":0},{"$f":"INP_EBalance!BO539","v":0},{"$f":"INP_EBalance!BP539","v":0},{"$f":"INP_EBalance!BQ539","v":0},{"$f":"INP_EBalance!BR539","v":0},{"$f":"INP_EBalance!BS539","v":0},{"$f":"INP_EBalance!BT539","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F422+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C417,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G423","v":"Fuel Input -0"},{"$f":"D417&\"-\"&G423","v":"0-0"},{"$f":"D417&\"-\"&SYS_Admin!$G$675&\"-\"&F423","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M541","v":0},{"$f":"INP_EBalance!N541","v":0},{"$f":"INP_EBalance!O541","v":0},{"$f":"INP_EBalance!P541","v":0},{"$f":"INP_EBalance!Q541","v":0},{"$f":"INP_EBalance!R541","v":0},{"$f":"INP_EBalance!S541","v":0},{"$f":"INP_EBalance!T541","v":0},{"$f":"INP_EBalance!U541","v":0},{"$f":"INP_EBalance!V541","v":0},{"$f":"INP_EBalance!W541","v":0},{"$f":"INP_EBalance!X541","v":0},{"$f":"INP_EBalance!Y541","v":0},{"$f":"INP_EBalance!Z541","v":0},{"$f":"INP_EBalance!AA541","v":0},{"$f":"INP_EBalance!AB541","v":0},{"$f":"INP_EBalance!AC541","v":0},{"$f":"INP_EBalance!AD541","v":0},{"$f":"INP_EBalance!AE541","v":0},{"$f":"INP_EBalance!AF541","v":0},{"$f":"INP_EBalance!AG541","v":0},{"$f":"INP_EBalance!AH541","v":0},{"$f":"INP_EBalance!AI541","v":0},{"$f":"INP_EBalance!AJ541","v":0},{"$f":"INP_EBalance!AK541","v":0},{"$f":"INP_EBalance!AL541","v":0},{"$f":"INP_EBalance!AM541","v":0},{"$f":"INP_EBalance!AN541","v":0},{"$f":"INP_EBalance!AO541","v":0},{"$f":"INP_EBalance!AP541","v":0},{"$f":"INP_EBalance!AQ541","v":0},{"$f":"INP_EBalance!AR541","v":0},{"$f":"INP_EBalance!AS541","v":0},{"$f":"INP_EBalance!AT541","v":0},{"$f":"INP_EBalance!AU541","v":0},{"$f":"INP_EBalance!AV541","v":0},{"$f":"INP_EBalance!AW541","v":0},{"$f":"INP_EBalance!AX541","v":0},{"$f":"INP_EBalance!AY541","v":0},{"$f":"INP_EBalance!AZ541","v":0},{"$f":"INP_EBalance!BA541","v":0},{"$f":"INP_EBalance!BB541","v":0},{"$f":"INP_EBalance!BC541","v":0},{"$f":"INP_EBalance!BD541","v":0},{"$f":"INP_EBalance!BE541","v":0},{"$f":"INP_EBalance!BF541","v":0},{"$f":"INP_EBalance!BG541","v":0},{"$f":"INP_EBalance!BH541","v":0},{"$f":"INP_EBalance!BI541","v":0},{"$f":"INP_EBalance!BJ541","v":0},{"$f":"INP_EBalance!BK541","v":0},{"$f":"INP_EBalance!BL541","v":0},{"$f":"INP_EBalance!BM541","v":0},{"$f":"INP_EBalance!BN541","v":0},{"$f":"INP_EBalance!BO541","v":0},{"$f":"INP_EBalance!BP541","v":0},{"$f":"INP_EBalance!BQ541","v":0},{"$f":"INP_EBalance!BR541","v":0},{"$f":"INP_EBalance!BS541","v":0},{"$f":"INP_EBalance!BT541","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F423+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C417,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G424","v":"Fuel Input -0"},{"$f":"D417&\"-\"&G424","v":"0-0"},{"$f":"D417&\"-\"&SYS_Admin!$G$675&\"-\"&F424","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M542","v":0},{"$f":"INP_EBalance!N542","v":0},{"$f":"INP_EBalance!O542","v":0},{"$f":"INP_EBalance!P542","v":0},{"$f":"INP_EBalance!Q542","v":0},{"$f":"INP_EBalance!R542","v":0},{"$f":"INP_EBalance!S542","v":0},{"$f":"INP_EBalance!T542","v":0},{"$f":"INP_EBalance!U542","v":0},{"$f":"INP_EBalance!V542","v":0},{"$f":"INP_EBalance!W542","v":0},{"$f":"INP_EBalance!X542","v":0},{"$f":"INP_EBalance!Y542","v":0},{"$f":"INP_EBalance!Z542","v":0},{"$f":"INP_EBalance!AA542","v":0},{"$f":"INP_EBalance!AB542","v":0},{"$f":"INP_EBalance!AC542","v":0},{"$f":"INP_EBalance!AD542","v":0},{"$f":"INP_EBalance!AE542","v":0},{"$f":"INP_EBalance!AF542","v":0},{"$f":"INP_EBalance!AG542","v":0},{"$f":"INP_EBalance!AH542","v":0},{"$f":"INP_EBalance!AI542","v":0},{"$f":"INP_EBalance!AJ542","v":0},{"$f":"INP_EBalance!AK542","v":0},{"$f":"INP_EBalance!AL542","v":0},{"$f":"INP_EBalance!AM542","v":0},{"$f":"INP_EBalance!AN542","v":0},{"$f":"INP_EBalance!AO542","v":0},{"$f":"INP_EBalance!AP542","v":0},{"$f":"INP_EBalance!AQ542","v":0},{"$f":"INP_EBalance!AR542","v":0},{"$f":"INP_EBalance!AS542","v":0},{"$f":"INP_EBalance!AT542","v":0},{"$f":"INP_EBalance!AU542","v":0},{"$f":"INP_EBalance!AV542","v":0},{"$f":"INP_EBalance!AW542","v":0},{"$f":"INP_EBalance!AX542","v":0},{"$f":"INP_EBalance!AY542","v":0},{"$f":"INP_EBalance!AZ542","v":0},{"$f":"INP_EBalance!BA542","v":0},{"$f":"INP_EBalance!BB542","v":0},{"$f":"INP_EBalance!BC542","v":0},{"$f":"INP_EBalance!BD542","v":0},{"$f":"INP_EBalance!BE542","v":0},{"$f":"INP_EBalance!BF542","v":0},{"$f":"INP_EBalance!BG542","v":0},{"$f":"INP_EBalance!BH542","v":0},{"$f":"INP_EBalance!BI542","v":0},{"$f":"INP_EBalance!BJ542","v":0},{"$f":"INP_EBalance!BK542","v":0},{"$f":"INP_EBalance!BL542","v":0},{"$f":"INP_EBalance!BM542","v":0},{"$f":"INP_EBalance!BN542","v":0},{"$f":"INP_EBalance!BO542","v":0},{"$f":"INP_EBalance!BP542","v":0},{"$f":"INP_EBalance!BQ542","v":0},{"$f":"INP_EBalance!BR542","v":0},{"$f":"INP_EBalance!BS542","v":0},{"$f":"INP_EBalance!BT542","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F424+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C417,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G425","v":"Fuel Input -0"},{"$f":"D417&\"-\"&G425","v":"0-0"},{"$f":"D417&\"-\"&SYS_Admin!$G$675&\"-\"&F425","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M543","v":0},{"$f":"INP_EBalance!N543","v":0},{"$f":"INP_EBalance!O543","v":0},{"$f":"INP_EBalance!P543","v":0},{"$f":"INP_EBalance!Q543","v":0},{"$f":"INP_EBalance!R543","v":0},{"$f":"INP_EBalance!S543","v":0},{"$f":"INP_EBalance!T543","v":0},{"$f":"INP_EBalance!U543","v":0},{"$f":"INP_EBalance!V543","v":0},{"$f":"INP_EBalance!W543","v":0},{"$f":"INP_EBalance!X543","v":0},{"$f":"INP_EBalance!Y543","v":0},{"$f":"INP_EBalance!Z543","v":0},{"$f":"INP_EBalance!AA543","v":0},{"$f":"INP_EBalance!AB543","v":0},{"$f":"INP_EBalance!AC543","v":0},{"$f":"INP_EBalance!AD543","v":0},{"$f":"INP_EBalance!AE543","v":0},{"$f":"INP_EBalance!AF543","v":0},{"$f":"INP_EBalance!AG543","v":0},{"$f":"INP_EBalance!AH543","v":0},{"$f":"INP_EBalance!AI543","v":0},{"$f":"INP_EBalance!AJ543","v":0},{"$f":"INP_EBalance!AK543","v":0},{"$f":"INP_EBalance!AL543","v":0},{"$f":"INP_EBalance!AM543","v":0},{"$f":"INP_EBalance!AN543","v":0},{"$f":"INP_EBalance!AO543","v":0},{"$f":"INP_EBalance!AP543","v":0},{"$f":"INP_EBalance!AQ543","v":0},{"$f":"INP_EBalance!AR543","v":0},{"$f":"INP_EBalance!AS543","v":0},{"$f":"INP_EBalance!AT543","v":0},{"$f":"INP_EBalance!AU543","v":0},{"$f":"INP_EBalance!AV543","v":0},{"$f":"INP_EBalance!AW543","v":0},{"$f":"INP_EBalance!AX543","v":0},{"$f":"INP_EBalance!AY543","v":0},{"$f":"INP_EBalance!AZ543","v":0},{"$f":"INP_EBalance!BA543","v":0},{"$f":"INP_EBalance!BB543","v":0},{"$f":"INP_EBalance!BC543","v":0},{"$f":"INP_EBalance!BD543","v":0},{"$f":"INP_EBalance!BE543","v":0},{"$f":"INP_EBalance!BF543","v":0},{"$f":"INP_EBalance!BG543","v":0},{"$f":"INP_EBalance!BH543","v":0},{"$f":"INP_EBalance!BI543","v":0},{"$f":"INP_EBalance!BJ543","v":0},{"$f":"INP_EBalance!BK543","v":0},{"$f":"INP_EBalance!BL543","v":0},{"$f":"INP_EBalance!BM543","v":0},{"$f":"INP_EBalance!BN543","v":0},{"$f":"INP_EBalance!BO543","v":0},{"$f":"INP_EBalance!BP543","v":0},{"$f":"INP_EBalance!BQ543","v":0},{"$f":"INP_EBalance!BR543","v":0},{"$f":"INP_EBalance!BS543","v":0},{"$f":"INP_EBalance!BT543","v":0}]
[]
[null,null,null,{"$f":"G419&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M423:M425)-SUM(M419:M421)) * (M419/SUM(M419:M421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS423:AS425)-SUM(AS419:AS421)) * (AS419/SUM(AS419:AS421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G420&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M423:M425)-SUM(M419:M421)) * (M420/SUM(M419:M421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS423:AS425)-SUM(AS419:AS421)) * (AS420/SUM(AS419:AS421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G421&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M423:M425)-SUM(M419:M421)) * (M421/SUM(M419:M421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS423:AS425)-SUM(AS419:AS421)) * (AS421/SUM(AS419:AS421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D417&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M419:M421)>0)","v":0},0,{"$f":"1*(SUM(O419:O421)>0)","v":0},{"$f":"1*(SUM(P419:P421)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS419:AS421)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D417&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M423:M425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS423:AS425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C419:$C421,$D434,M419:M421)/SUM(M419:M421),0)","v":0},{"$f":"IFERROR(SUMIF($C419:$C421,$D434,N419:N421)/SUM(N419:N421),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C419:$C421,$D435,M419:M421)/SUM(M419:M421),0)","v":0},{"$f":"IFERROR(SUMIF($C419:$C421,$D435,N419:N421)/SUM(N419:N421),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C419:$C421,$D436,M419:M421)/SUM(M419:M421),0)","v":0},{"$f":"IFERROR(SUMIF($C419:$C421,$D436,N419:N421)/SUM(N419:N421),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D434&\"-\"&G423","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G423,M423:M425)*M434","v":0},{"$f":"SUMIF($G423:$G425,$G423,N423:N425)*N434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D434&\"-\"&G424","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G424,M423:M425)*M434","v":0},{"$f":"SUMIF($G423:$G425,$G424,N423:N425)*N434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D434&\"-\"&G425","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G425,M423:M425)*M434","v":0},{"$f":"SUMIF($G423:$G425,$G425,N423:N425)*N434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D435&\"-\"&G423","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G423,M423:M425)*M435","v":0},{"$f":"SUMIF($G423:$G425,$G423,N423:N425)*N435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D435&\"-\"&G424","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G424,M423:M425)*M435","v":0},{"$f":"SUMIF($G423:$G425,$G424,N423:N425)*N435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D435&\"-\"&G425","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G425,M423:M425)*M434","v":0},{"$f":"SUMIF($G423:$G425,$G425,N423:N425)*N434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D436&\"-\"&G423","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G423,M423:M425)*M436","v":0},{"$f":"SUMIF($G423:$G425,$G423,N423:N425)*N436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D436&\"-\"&G424","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G424,M423:M425)*M436","v":0},{"$f":"SUMIF($G423:$G425,$G424,N423:N425)*N436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D436&\"-\"&G425","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G423:$G425,$G425,M423:M425)*M436","v":0},{"$f":"SUMIF($G423:$G425,$G425,N423:N425)*N436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C447)+1","v":15},{"$f":"INDEX(lstPlant,C448,1)","v":0}]
[]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G450,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 1:","kWh",{"$f":"F449+1","v":1},{"$f":"INDEX(INP_EnergyTypes!I$31:$I$45,C448,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G450","v":"Energy output-0"},{"$f":"D448&\"-\"&G450","v":"0-0"},{"$f":"D448&\"-\"&SYS_Admin!$G$686&\"-\"&F450","v":"0-Energy output-1"},{"$f":"D448&\"-\"&C450","v":"0-0"},null,{"$f":"INP_EBalance!M547","v":0},{"$f":"INP_EBalance!N547","v":0},{"$f":"INP_EBalance!O547","v":0},{"$f":"INP_EBalance!P547","v":0},{"$f":"INP_EBalance!Q547","v":0},{"$f":"INP_EBalance!R547","v":0},{"$f":"INP_EBalance!S547","v":0},{"$f":"INP_EBalance!T547","v":0},{"$f":"INP_EBalance!U547","v":0},{"$f":"INP_EBalance!V547","v":0},{"$f":"INP_EBalance!W547","v":0},{"$f":"INP_EBalance!X547","v":0},{"$f":"INP_EBalance!Y547","v":0},{"$f":"INP_EBalance!Z547","v":0},{"$f":"INP_EBalance!AA547","v":0},{"$f":"INP_EBalance!AB547","v":0},{"$f":"INP_EBalance!AC547","v":0},{"$f":"INP_EBalance!AD547","v":0},{"$f":"INP_EBalance!AE547","v":0},{"$f":"INP_EBalance!AF547","v":0},{"$f":"INP_EBalance!AG547","v":0},{"$f":"INP_EBalance!AH547","v":0},{"$f":"INP_EBalance!AI547","v":0},{"$f":"INP_EBalance!AJ547","v":0},{"$f":"INP_EBalance!AK547","v":0},{"$f":"INP_EBalance!AL547","v":0},{"$f":"INP_EBalance!AM547","v":0},{"$f":"INP_EBalance!AN547","v":0},{"$f":"INP_EBalance!AO547","v":0},{"$f":"INP_EBalance!AP547","v":0},{"$f":"INP_EBalance!AQ547","v":0},{"$f":"INP_EBalance!AR547","v":0},{"$f":"INP_EBalance!AS547","v":0},{"$f":"INP_EBalance!AT547","v":0},{"$f":"INP_EBalance!AU547","v":0},{"$f":"INP_EBalance!AV547","v":0},{"$f":"INP_EBalance!AW547","v":0},{"$f":"INP_EBalance!AX547","v":0},{"$f":"INP_EBalance!AY547","v":0},{"$f":"INP_EBalance!AZ547","v":0},{"$f":"INP_EBalance!BA547","v":0},{"$f":"INP_EBalance!BB547","v":0},{"$f":"INP_EBalance!BC547","v":0},{"$f":"INP_EBalance!BD547","v":0},{"$f":"INP_EBalance!BE547","v":0},{"$f":"INP_EBalance!BF547","v":0},{"$f":"INP_EBalance!BG547","v":0},{"$f":"INP_EBalance!BH547","v":0},{"$f":"INP_EBalance!BI547","v":0},{"$f":"INP_EBalance!BJ547","v":0},{"$f":"INP_EBalance!BK547","v":0},{"$f":"INP_EBalance!BL547","v":0},{"$f":"INP_EBalance!BM547","v":0},{"$f":"INP_EBalance!BN547","v":0},{"$f":"INP_EBalance!BO547","v":0},{"$f":"INP_EBalance!BP547","v":0},{"$f":"INP_EBalance!BQ547","v":0},{"$f":"INP_EBalance!BR547","v":0},{"$f":"INP_EBalance!BS547","v":0},{"$f":"INP_EBalance!BT547","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G451,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 2:","kWh",{"$f":"F450+1","v":2},{"$f":"INDEX(INP_EnergyTypes!J$31:$J$45,C448,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G451","v":"Energy output-0"},{"$f":"D448&\"-\"&G451","v":"0-0"},{"$f":"D448&\"-\"&SYS_Admin!$G$686&\"-\"&F451","v":"0-Energy output-2"},{"$f":"D448&\"-\"&C451","v":"0-0"},null,{"$f":"INP_EBalance!M548","v":0},{"$f":"INP_EBalance!N548","v":0},{"$f":"INP_EBalance!O548","v":0},{"$f":"INP_EBalance!P548","v":0},{"$f":"INP_EBalance!Q548","v":0},{"$f":"INP_EBalance!R548","v":0},{"$f":"INP_EBalance!S548","v":0},{"$f":"INP_EBalance!T548","v":0},{"$f":"INP_EBalance!U548","v":0},{"$f":"INP_EBalance!V548","v":0},{"$f":"INP_EBalance!W548","v":0},{"$f":"INP_EBalance!X548","v":0},{"$f":"INP_EBalance!Y548","v":0},{"$f":"INP_EBalance!Z548","v":0},{"$f":"INP_EBalance!AA548","v":0},{"$f":"INP_EBalance!AB548","v":0},{"$f":"INP_EBalance!AC548","v":0},{"$f":"INP_EBalance!AD548","v":0},{"$f":"INP_EBalance!AE548","v":0},{"$f":"INP_EBalance!AF548","v":0},{"$f":"INP_EBalance!AG548","v":0},{"$f":"INP_EBalance!AH548","v":0},{"$f":"INP_EBalance!AI548","v":0},{"$f":"INP_EBalance!AJ548","v":0},{"$f":"INP_EBalance!AK548","v":0},{"$f":"INP_EBalance!AL548","v":0},{"$f":"INP_EBalance!AM548","v":0},{"$f":"INP_EBalance!AN548","v":0},{"$f":"INP_EBalance!AO548","v":0},{"$f":"INP_EBalance!AP548","v":0},{"$f":"INP_EBalance!AQ548","v":0},{"$f":"INP_EBalance!AR548","v":0},{"$f":"INP_EBalance!AS548","v":0},{"$f":"INP_EBalance!AT548","v":0},{"$f":"INP_EBalance!AU548","v":0},{"$f":"INP_EBalance!AV548","v":0},{"$f":"INP_EBalance!AW548","v":0},{"$f":"INP_EBalance!AX548","v":0},{"$f":"INP_EBalance!AY548","v":0},{"$f":"INP_EBalance!AZ548","v":0},{"$f":"INP_EBalance!BA548","v":0},{"$f":"INP_EBalance!BB548","v":0},{"$f":"INP_EBalance!BC548","v":0},{"$f":"INP_EBalance!BD548","v":0},{"$f":"INP_EBalance!BE548","v":0},{"$f":"INP_EBalance!BF548","v":0},{"$f":"INP_EBalance!BG548","v":0},{"$f":"INP_EBalance!BH548","v":0},{"$f":"INP_EBalance!BI548","v":0},{"$f":"INP_EBalance!BJ548","v":0},{"$f":"INP_EBalance!BK548","v":0},{"$f":"INP_EBalance!BL548","v":0},{"$f":"INP_EBalance!BM548","v":0},{"$f":"INP_EBalance!BN548","v":0},{"$f":"INP_EBalance!BO548","v":0},{"$f":"INP_EBalance!BP548","v":0},{"$f":"INP_EBalance!BQ548","v":0},{"$f":"INP_EBalance!BR548","v":0},{"$f":"INP_EBalance!BS548","v":0},{"$f":"INP_EBalance!BT548","v":0}]
[null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$H$24,MATCH(G452,INP_EnergyTypes!$D$15:$D$24,0)),0)","v":0},"Energy Output 3:","kWh",{"$f":"F451+1","v":3},{"$f":"INDEX(INP_EnergyTypes!K$31:$K$45,C448,1)","v":0},{"$f":"SYS_Admin!$G$686&\"-\"&G452","v":"Energy output-0"},{"$f":"D448&\"-\"&G452","v":"0-0"},{"$f":"D448&\"-\"&SYS_Admin!$G$686&\"-\"&F452","v":"0-Energy output-3"},{"$f":"D448&\"-\"&C452","v":"0-0"},null,{"$f":"INP_EBalance!M549","v":0},{"$f":"INP_EBalance!N549","v":0},{"$f":"INP_EBalance!O549","v":0},{"$f":"INP_EBalance!P549","v":0},{"$f":"INP_EBalance!Q549","v":0},{"$f":"INP_EBalance!R549","v":0},{"$f":"INP_EBalance!S549","v":0},{"$f":"INP_EBalance!T549","v":0},{"$f":"INP_EBalance!U549","v":0},{"$f":"INP_EBalance!V549","v":0},{"$f":"INP_EBalance!W549","v":0},{"$f":"INP_EBalance!X549","v":0},{"$f":"INP_EBalance!Y549","v":0},{"$f":"INP_EBalance!Z549","v":0},{"$f":"INP_EBalance!AA549","v":0},{"$f":"INP_EBalance!AB549","v":0},{"$f":"INP_EBalance!AC549","v":0},{"$f":"INP_EBalance!AD549","v":0},{"$f":"INP_EBalance!AE549","v":0},{"$f":"INP_EBalance!AF549","v":0},{"$f":"INP_EBalance!AG549","v":0},{"$f":"INP_EBalance!AH549","v":0},{"$f":"INP_EBalance!AI549","v":0},{"$f":"INP_EBalance!AJ549","v":0},{"$f":"INP_EBalance!AK549","v":0},{"$f":"INP_EBalance!AL549","v":0},{"$f":"INP_EBalance!AM549","v":0},{"$f":"INP_EBalance!AN549","v":0},{"$f":"INP_EBalance!AO549","v":0},{"$f":"INP_EBalance!AP549","v":0},{"$f":"INP_EBalance!AQ549","v":0},{"$f":"INP_EBalance!AR549","v":0},{"$f":"INP_EBalance!AS549","v":0},{"$f":"INP_EBalance!AT549","v":0},{"$f":"INP_EBalance!AU549","v":0},{"$f":"INP_EBalance!AV549","v":0},{"$f":"INP_EBalance!AW549","v":0},{"$f":"INP_EBalance!AX549","v":0},{"$f":"INP_EBalance!AY549","v":0},{"$f":"INP_EBalance!AZ549","v":0},{"$f":"INP_EBalance!BA549","v":0},{"$f":"INP_EBalance!BB549","v":0},{"$f":"INP_EBalance!BC549","v":0},{"$f":"INP_EBalance!BD549","v":0},{"$f":"INP_EBalance!BE549","v":0},{"$f":"INP_EBalance!BF549","v":0},{"$f":"INP_EBalance!BG549","v":0},{"$f":"INP_EBalance!BH549","v":0},{"$f":"INP_EBalance!BI549","v":0},{"$f":"INP_EBalance!BJ549","v":0},{"$f":"INP_EBalance!BK549","v":0},{"$f":"INP_EBalance!BL549","v":0},{"$f":"INP_EBalance!BM549","v":0},{"$f":"INP_EBalance!BN549","v":0},{"$f":"INP_EBalance!BO549","v":0},{"$f":"INP_EBalance!BP549","v":0},{"$f":"INP_EBalance!BQ549","v":0},{"$f":"INP_EBalance!BR549","v":0},{"$f":"INP_EBalance!BS549","v":0},{"$f":"INP_EBalance!BT549","v":0}]
[]
[null,null,null,"Energy Input 1:","kWh",{"$f":"F453+1","v":1},{"$f":"INDEX(INP_EnergyTypes!F$31:F$45,$C448,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G454","v":"Fuel Input -0"},{"$f":"D448&\"-\"&G454","v":"0-0"},{"$f":"D448&\"-\"&SYS_Admin!$G$675&\"-\"&F454","v":"0-Fuel Input -1"},null,null,{"$f":"INP_EBalance!M551","v":0},{"$f":"INP_EBalance!N551","v":0},{"$f":"INP_EBalance!O551","v":0},{"$f":"INP_EBalance!P551","v":0},{"$f":"INP_EBalance!Q551","v":0},{"$f":"INP_EBalance!R551","v":0},{"$f":"INP_EBalance!S551","v":0},{"$f":"INP_EBalance!T551","v":0},{"$f":"INP_EBalance!U551","v":0},{"$f":"INP_EBalance!V551","v":0},{"$f":"INP_EBalance!W551","v":0},{"$f":"INP_EBalance!X551","v":0},{"$f":"INP_EBalance!Y551","v":0},{"$f":"INP_EBalance!Z551","v":0},{"$f":"INP_EBalance!AA551","v":0},{"$f":"INP_EBalance!AB551","v":0},{"$f":"INP_EBalance!AC551","v":0},{"$f":"INP_EBalance!AD551","v":0},{"$f":"INP_EBalance!AE551","v":0},{"$f":"INP_EBalance!AF551","v":0},{"$f":"INP_EBalance!AG551","v":0},{"$f":"INP_EBalance!AH551","v":0},{"$f":"INP_EBalance!AI551","v":0},{"$f":"INP_EBalance!AJ551","v":0},{"$f":"INP_EBalance!AK551","v":0},{"$f":"INP_EBalance!AL551","v":0},{"$f":"INP_EBalance!AM551","v":0},{"$f":"INP_EBalance!AN551","v":0},{"$f":"INP_EBalance!AO551","v":0},{"$f":"INP_EBalance!AP551","v":0},{"$f":"INP_EBalance!AQ551","v":0},{"$f":"INP_EBalance!AR551","v":0},{"$f":"INP_EBalance!AS551","v":0},{"$f":"INP_EBalance!AT551","v":0},{"$f":"INP_EBalance!AU551","v":0},{"$f":"INP_EBalance!AV551","v":0},{"$f":"INP_EBalance!AW551","v":0},{"$f":"INP_EBalance!AX551","v":0},{"$f":"INP_EBalance!AY551","v":0},{"$f":"INP_EBalance!AZ551","v":0},{"$f":"INP_EBalance!BA551","v":0},{"$f":"INP_EBalance!BB551","v":0},{"$f":"INP_EBalance!BC551","v":0},{"$f":"INP_EBalance!BD551","v":0},{"$f":"INP_EBalance!BE551","v":0},{"$f":"INP_EBalance!BF551","v":0},{"$f":"INP_EBalance!BG551","v":0},{"$f":"INP_EBalance!BH551","v":0},{"$f":"INP_EBalance!BI551","v":0},{"$f":"INP_EBalance!BJ551","v":0},{"$f":"INP_EBalance!BK551","v":0},{"$f":"INP_EBalance!BL551","v":0},{"$f":"INP_EBalance!BM551","v":0},{"$f":"INP_EBalance!BN551","v":0},{"$f":"INP_EBalance!BO551","v":0},{"$f":"INP_EBalance!BP551","v":0},{"$f":"INP_EBalance!BQ551","v":0},{"$f":"INP_EBalance!BR551","v":0},{"$f":"INP_EBalance!BS551","v":0},{"$f":"INP_EBalance!BT551","v":0}]
[null,null,null,"Energy Input 2:","kWh",{"$f":"F454+1","v":2},{"$f":"INDEX(INP_EnergyTypes!G$31:G$45,$C448,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G455","v":"Fuel Input -0"},{"$f":"D448&\"-\"&G455","v":"0-0"},{"$f":"D448&\"-\"&SYS_Admin!$G$675&\"-\"&F455","v":"0-Fuel Input -2"},null,null,{"$f":"INP_EBalance!M552","v":0},{"$f":"INP_EBalance!N552","v":0},{"$f":"INP_EBalance!O552","v":0},{"$f":"INP_EBalance!P552","v":0},{"$f":"INP_EBalance!Q552","v":0},{"$f":"INP_EBalance!R552","v":0},{"$f":"INP_EBalance!S552","v":0},{"$f":"INP_EBalance!T552","v":0},{"$f":"INP_EBalance!U552","v":0},{"$f":"INP_EBalance!V552","v":0},{"$f":"INP_EBalance!W552","v":0},{"$f":"INP_EBalance!X552","v":0},{"$f":"INP_EBalance!Y552","v":0},{"$f":"INP_EBalance!Z552","v":0},{"$f":"INP_EBalance!AA552","v":0},{"$f":"INP_EBalance!AB552","v":0},{"$f":"INP_EBalance!AC552","v":0},{"$f":"INP_EBalance!AD552","v":0},{"$f":"INP_EBalance!AE552","v":0},{"$f":"INP_EBalance!AF552","v":0},{"$f":"INP_EBalance!AG552","v":0},{"$f":"INP_EBalance!AH552","v":0},{"$f":"INP_EBalance!AI552","v":0},{"$f":"INP_EBalance!AJ552","v":0},{"$f":"INP_EBalance!AK552","v":0},{"$f":"INP_EBalance!AL552","v":0},{"$f":"INP_EBalance!AM552","v":0},{"$f":"INP_EBalance!AN552","v":0},{"$f":"INP_EBalance!AO552","v":0},{"$f":"INP_EBalance!AP552","v":0},{"$f":"INP_EBalance!AQ552","v":0},{"$f":"INP_EBalance!AR552","v":0},{"$f":"INP_EBalance!AS552","v":0},{"$f":"INP_EBalance!AT552","v":0},{"$f":"INP_EBalance!AU552","v":0},{"$f":"INP_EBalance!AV552","v":0},{"$f":"INP_EBalance!AW552","v":0},{"$f":"INP_EBalance!AX552","v":0},{"$f":"INP_EBalance!AY552","v":0},{"$f":"INP_EBalance!AZ552","v":0},{"$f":"INP_EBalance!BA552","v":0},{"$f":"INP_EBalance!BB552","v":0},{"$f":"INP_EBalance!BC552","v":0},{"$f":"INP_EBalance!BD552","v":0},{"$f":"INP_EBalance!BE552","v":0},{"$f":"INP_EBalance!BF552","v":0},{"$f":"INP_EBalance!BG552","v":0},{"$f":"INP_EBalance!BH552","v":0},{"$f":"INP_EBalance!BI552","v":0},{"$f":"INP_EBalance!BJ552","v":0},{"$f":"INP_EBalance!BK552","v":0},{"$f":"INP_EBalance!BL552","v":0},{"$f":"INP_EBalance!BM552","v":0},{"$f":"INP_EBalance!BN552","v":0},{"$f":"INP_EBalance!BO552","v":0},{"$f":"INP_EBalance!BP552","v":0},{"$f":"INP_EBalance!BQ552","v":0},{"$f":"INP_EBalance!BR552","v":0},{"$f":"INP_EBalance!BS552","v":0},{"$f":"INP_EBalance!BT552","v":0}]
[null,null,null,"Energy Input 3:","kWh",{"$f":"F455+1","v":3},{"$f":"INDEX(INP_EnergyTypes!H$31:H$45,$C448,1)","v":0},{"$f":"SYS_Admin!$G$675&\"-\"&G456","v":"Fuel Input -0"},{"$f":"D448&\"-\"&G456","v":"0-0"},{"$f":"D448&\"-\"&SYS_Admin!$G$675&\"-\"&F456","v":"0-Fuel Input -3"},null,null,{"$f":"INP_EBalance!M553","v":0},{"$f":"INP_EBalance!N553","v":0},{"$f":"INP_EBalance!O553","v":0},{"$f":"INP_EBalance!P553","v":0},{"$f":"INP_EBalance!Q553","v":0},{"$f":"INP_EBalance!R553","v":0},{"$f":"INP_EBalance!S553","v":0},{"$f":"INP_EBalance!T553","v":0},{"$f":"INP_EBalance!U553","v":0},{"$f":"INP_EBalance!V553","v":0},{"$f":"INP_EBalance!W553","v":0},{"$f":"INP_EBalance!X553","v":0},{"$f":"INP_EBalance!Y553","v":0},{"$f":"INP_EBalance!Z553","v":0},{"$f":"INP_EBalance!AA553","v":0},{"$f":"INP_EBalance!AB553","v":0},{"$f":"INP_EBalance!AC553","v":0},{"$f":"INP_EBalance!AD553","v":0},{"$f":"INP_EBalance!AE553","v":0},{"$f":"INP_EBalance!AF553","v":0},{"$f":"INP_EBalance!AG553","v":0},{"$f":"INP_EBalance!AH553","v":0},{"$f":"INP_EBalance!AI553","v":0},{"$f":"INP_EBalance!AJ553","v":0},{"$f":"INP_EBalance!AK553","v":0},{"$f":"INP_EBalance!AL553","v":0},{"$f":"INP_EBalance!AM553","v":0},{"$f":"INP_EBalance!AN553","v":0},{"$f":"INP_EBalance!AO553","v":0},{"$f":"INP_EBalance!AP553","v":0},{"$f":"INP_EBalance!AQ553","v":0},{"$f":"INP_EBalance!AR553","v":0},{"$f":"INP_EBalance!AS553","v":0},{"$f":"INP_EBalance!AT553","v":0},{"$f":"INP_EBalance!AU553","v":0},{"$f":"INP_EBalance!AV553","v":0},{"$f":"INP_EBalance!AW553","v":0},{"$f":"INP_EBalance!AX553","v":0},{"$f":"INP_EBalance!AY553","v":0},{"$f":"INP_EBalance!AZ553","v":0},{"$f":"INP_EBalance!BA553","v":0},{"$f":"INP_EBalance!BB553","v":0},{"$f":"INP_EBalance!BC553","v":0},{"$f":"INP_EBalance!BD553","v":0},{"$f":"INP_EBalance!BE553","v":0},{"$f":"INP_EBalance!BF553","v":0},{"$f":"INP_EBalance!BG553","v":0},{"$f":"INP_EBalance!BH553","v":0},{"$f":"INP_EBalance!BI553","v":0},{"$f":"INP_EBalance!BJ553","v":0},{"$f":"INP_EBalance!BK553","v":0},{"$f":"INP_EBalance!BL553","v":0},{"$f":"INP_EBalance!BM553","v":0},{"$f":"INP_EBalance!BN553","v":0},{"$f":"INP_EBalance!BO553","v":0},{"$f":"INP_EBalance!BP553","v":0},{"$f":"INP_EBalance!BQ553","v":0},{"$f":"INP_EBalance!BR553","v":0},{"$f":"INP_EBalance!BS553","v":0},{"$f":"INP_EBalance!BT553","v":0}]
[]
[null,null,null,{"$f":"G450&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M454:M456)-SUM(M450:M452)) * (M450/SUM(M450:M452)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS454:AS456)-SUM(AS450:AS452)) * (AS450/SUM(AS450:AS452)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G451&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M454:M456)-SUM(M450:M452)) * (M451/SUM(M450:M452)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS454:AS456)-SUM(AS450:AS452)) * (AS451/SUM(AS450:AS452)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G452&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},"kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(M454:M456)-SUM(M450:M452)) * (M452/SUM(M450:M452)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(AS454:AS456)-SUM(AS450:AS452)) * (AS452/SUM(AS450:AS452)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D448&\"-\"&dcUtilisationLabel","v":"0-Utilisation"},"Flag",null,null,null,null,null,null,null,{"$f":"1*(SUM(M450:M452)>0)","v":0},0,{"$f":"1*(SUM(O450:O452)>0)","v":0},{"$f":"1*(SUM(P450:P452)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(SUM(AS450:AS452)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D448&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},"kWh",null,null,null,null,null,null,null,{"$f":"SUM(M454:M456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS454:AS456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C450:$C452,$D465,M450:M452)/SUM(M450:M452),0)","v":0},{"$f":"IFERROR(SUMIF($C450:$C452,$D465,N450:N452)/SUM(N450:N452),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C450:$C452,$D466,M450:M452)/SUM(M450:M452),0)","v":0},{"$f":"IFERROR(SUMIF($C450:$C452,$D466,N450:N452)/SUM(N450:N452),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"% mix",null,null,null,null,null,null,null,{"$f":"IFERROR(SUMIF($C450:$C452,$D467,M450:M452)/SUM(M450:M452),0)","v":0},{"$f":"IFERROR(SUMIF($C450:$C452,$D467,N450:N452)/SUM(N450:N452),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D465&\"-\"&G454","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G454,M454:M456)*M465","v":0},{"$f":"SUMIF($G454:$G456,$G454,N454:N456)*N465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D465&\"-\"&G455","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G455,M454:M456)*M465","v":0},{"$f":"SUMIF($G454:$G456,$G455,N454:N456)*N465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D465&\"-\"&G456","v":"Fuel Input -Heat-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G456,M454:M456)*M465","v":0},{"$f":"SUMIF($G454:$G456,$G456,N454:N456)*N465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D466&\"-\"&G454","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G454,M454:M456)*M466","v":0},{"$f":"SUMIF($G454:$G456,$G454,N454:N456)*N466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D466&\"-\"&G455","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G455,M454:M456)*M466","v":0},{"$f":"SUMIF($G454:$G456,$G455,N454:N456)*N466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D466&\"-\"&G456","v":"Fuel Input -Cooling-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G456,M454:M456)*M465","v":0},{"$f":"SUMIF($G454:$G456,$G456,N454:N456)*N465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D467&\"-\"&G454","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G454,M454:M456)*M467","v":0},{"$f":"SUMIF($G454:$G456,$G454,N454:N456)*N467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D467&\"-\"&G455","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G455,M454:M456)*M467","v":0},{"$f":"SUMIF($G454:$G456,$G455,N454:N456)*N467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$675&\"-\"&D467&\"-\"&G456","v":"Fuel Input -Electricity-0"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($G454:$G456,$G456,M454:M456)*M467","v":0},{"$f":"SUMIF($G454:$G456,$G456,N454:N456)*N467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C469)+1","v":16},"SUMMARY & DASHBOARD - PLANT MARGIN ENERGY DATA"]
[]
[null,null,null,"FUEL IMPORT SUMMARY"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F483,1)","v":0},"kWh",{"$f":"F482+1","v":1},null,{"$f":"SYS_Admin!$G$675&\"-\"&D483","v":"Fuel Input -0"},null,null,null,null,{"$f":"SUMIF($H$12:$H$479,$H483,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$12:$H$479,$H483,AC$12:AC$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$12:$H$479,$H483,AS$12:AS$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$12:$H$479,$H483,BI$12:BI$479)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F484,1)","v":0},"kWh",2,null,{"$f":"SYS_Admin!$G$675&\"-\"&D484","v":"Fuel Input -0"},null,null,null,null,{"$f":"SUMIF($H$12:$H$479,$H484,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F485,1)","v":0},"kWh",3,null,{"$f":"SYS_Admin!$G$675&\"-\"&D485","v":"Fuel Input -0"},null,null,null,null,{"$f":"SUMIF($H$12:$H$479,$H485,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F486,1)","v":0},"kWh",4,null,{"$f":"SYS_Admin!$G$675&\"-\"&D486","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F487,1)","v":0},"kWh",5,null,{"$f":"SYS_Admin!$G$675&\"-\"&D487","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F488,1)","v":0},"kWh",6,null,{"$f":"SYS_Admin!$G$675&\"-\"&D488","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F489,1)","v":0},"kWh",7,null,{"$f":"SYS_Admin!$G$675&\"-\"&D489","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F490,1)","v":0},"kWh",8,null,{"$f":"SYS_Admin!$G$675&\"-\"&D490","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F491,1)","v":0},"kWh",9,null,{"$f":"SYS_Admin!$G$675&\"-\"&D491","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F492,1)","v":0},"kWh",10,null,{"$f":"SYS_Admin!$G$675&\"-\"&D492","v":"Fuel Input -0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL IMPORT BY PLANT"]
[]
[null,null,null,{"$f":"INDEX(lstPlant,F496,1)","v":0},null,{"$f":"F495+1","v":1},null,{"$f":"D496&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,{"$f":"SUMIF($D$12:$D$479,$H496,M$12:M$479)","v":0},{"$f":"SUMIF($D$12:$D$479,$H496,N$12:N$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$12:$D$479,$H496,AD$12:AD$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$12:$D$479,$H496,AT$12:AT$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$12:$D$479,$H496,BJ$12:BJ$479)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F497,1)","v":0},null,2,null,{"$f":"D497&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,{"$f":"SUMIF($D$12:$D$479,$H497,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F498,1)","v":0},null,3,null,{"$f":"D498&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F499,1)","v":0},null,4,null,{"$f":"D499&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F500,1)","v":0},null,5,null,{"$f":"D500&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F501,1)","v":0},null,6,null,{"$f":"D501&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F502,1)","v":0},null,7,null,{"$f":"D502&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F503,1)","v":0},null,8,null,{"$f":"D503&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F504,1)","v":0},null,9,null,{"$f":"D504&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F505,1)","v":0},null,10,null,{"$f":"D505&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F506,1)","v":0},null,11,null,{"$f":"D506&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F507,1)","v":0},null,12,null,{"$f":"D507&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F508,1)","v":0},null,13,null,{"$f":"D508&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F509,1)","v":0},null,14,null,{"$f":"D509&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F510,1)","v":0},null,15,null,{"$f":"D510&\"-\"&SYS_Admin!$G$684","v":"0-Fuel"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Year"]
[null,null,null,{"$f":"INDEX(lstPlant,F513,1)","v":0},null,{"$f":"F512+1","v":1},null,{"$f":"SUMPRODUCT($M$3:$BT$3,M513:BT513)","v":0},null,null,null,null,{"$f":"(M496<>0)*(SUM($L513:L513)=0)*1","v":0},{"$f":"(N496<>0)*(SUM($L513:M513)=0)*1","v":0},{"$f":"(O496<>0)*(SUM($L513:N513)=0)*1","v":0},{"$f":"(P496<>0)*(SUM($L513:O513)=0)*1","v":0},{"$f":"(Q496<>0)*(SUM($L513:P513)=0)*1","v":0},{"$f":"(R496<>0)*(SUM($L513:Q513)=0)*1","v":0},{"$f":"(S496<>0)*(SUM($L513:R513)=0)*1","v":0},{"$f":"(T496<>0)*(SUM($L513:S513)=0)*1","v":0},{"$f":"(U496<>0)*(SUM($L513:T513)=0)*1","v":0},{"$f":"(V496<>0)*(SUM($L513:U513)=0)*1","v":0},{"$f":"(W496<>0)*(SUM($L513:V513)=0)*1","v":0},{"$f":"(X496<>0)*(SUM($L513:W513)=0)*1","v":0},{"$f":"(Y496<>0)*(SUM($L513:X513)=0)*1","v":0},{"$f":"(Z496<>0)*(SUM($L513:Y513)=0)*1","v":0},{"$f":"(AA496<>0)*(SUM($L513:Z513)=0)*1","v":0},{"$f":"(AB496<>0)*(SUM($L513:AA513)=0)*1","v":0},{"$f":"(AC496<>0)*(SUM($L513:AB513)=0)*1","v":0},{"$f":"(AD496<>0)*(SUM($L513:AC513)=0)*1","v":0},{"$f":"(AE496<>0)*(SUM($L513:AD513)=0)*1","v":0},{"$f":"(AF496<>0)*(SUM($L513:AE513)=0)*1","v":0},{"$f":"(AG496<>0)*(SUM($L513:AF513)=0)*1","v":0},{"$f":"(AH496<>0)*(SUM($L513:AG513)=0)*1","v":0},{"$f":"(AI496<>0)*(SUM($L513:AH513)=0)*1","v":0},{"$f":"(AJ496<>0)*(SUM($L513:AI513)=0)*1","v":0},{"$f":"(AK496<>0)*(SUM($L513:AJ513)=0)*1","v":0},{"$f":"(AL496<>0)*(SUM($L513:AK513)=0)*1","v":0},{"$f":"(AM496<>0)*(SUM($L513:AL513)=0)*1","v":0},{"$f":"(AN496<>0)*(SUM($L513:AM513)=0)*1","v":0},{"$f":"(AO496<>0)*(SUM($L513:AN513)=0)*1","v":0},{"$f":"(AP496<>0)*(SUM($L513:AO513)=0)*1","v":0},{"$f":"(AQ496<>0)*(SUM($L513:AP513)=0)*1","v":0},{"$f":"(AR496<>0)*(SUM($L513:AQ513)=0)*1","v":0},{"$f":"(AS496<>0)*(SUM($L513:AR513)=0)*1","v":0},{"$f":"(AT496<>0)*(SUM($L513:AS513)=0)*1","v":0},{"$f":"(AU496<>0)*(SUM($L513:AT513)=0)*1","v":0},{"$f":"(AV496<>0)*(SUM($L513:AU513)=0)*1","v":0},{"$f":"(AW496<>0)*(SUM($L513:AV513)=0)*1","v":0},{"$f":"(AX496<>0)*(SUM($L513:AW513)=0)*1","v":0},{"$f":"(AY496<>0)*(SUM($L513:AX513)=0)*1","v":0},{"$f":"(AZ496<>0)*(SUM($L513:AY513)=0)*1","v":0},{"$f":"(BA496<>0)*(SUM($L513:AZ513)=0)*1","v":0},{"$f":"(BB496<>0)*(SUM($L513:BA513)=0)*1","v":0},{"$f":"(BC496<>0)*(SUM($L513:BB513)=0)*1","v":0},{"$f":"(BD496<>0)*(SUM($L513:BC513)=0)*1","v":0},{"$f":"(BE496<>0)*(SUM($L513:BD513)=0)*1","v":0},{"$f":"(BF496<>0)*(SUM($L513:BE513)=0)*1","v":0},{"$f":"(BG496<>0)*(SUM($L513:BF513)=0)*1","v":0},{"$f":"(BH496<>0)*(SUM($L513:BG513)=0)*1","v":0},{"$f":"(BI496<>0)*(SUM($L513:BH513)=0)*1","v":0},{"$f":"(BJ496<>0)*(SUM($L513:BI513)=0)*1","v":0},{"$f":"(BK496<>0)*(SUM($L513:BJ513)=0)*1","v":0},{"$f":"(BL496<>0)*(SUM($L513:BK513)=0)*1","v":0},{"$f":"(BM496<>0)*(SUM($L513:BL513)=0)*1","v":0},{"$f":"(BN496<>0)*(SUM($L513:BM513)=0)*1","v":0},{"$f":"(BO496<>0)*(SUM($L513:BN513)=0)*1","v":0},{"$f":"(BP496<>0)*(SUM($L513:BO513)=0)*1","v":0},{"$f":"(BQ496<>0)*(SUM($L513:BP513)=0)*1","v":0},{"$f":"(BR496<>0)*(SUM($L513:BQ513)=0)*1","v":0},{"$f":"(BS496<>0)*(SUM($L513:BR513)=0)*1","v":0},{"$f":"(BT496<>0)*(SUM($L513:BS513)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F514,1)","v":0},null,2,null,0,null,null,null,null,{"$f":"(M497<>0)*(SUM($L514:L514)=0)*1","v":0},{"$f":"(N497<>0)*(SUM($L514:M514)=0)*1","v":0},{"$f":"(O497<>0)*(SUM($L514:N514)=0)*1","v":0},{"$f":"(P497<>0)*(SUM($L514:O514)=0)*1","v":0},{"$f":"(Q497<>0)*(SUM($L514:P514)=0)*1","v":0},{"$f":"(R497<>0)*(SUM($L514:Q514)=0)*1","v":0},{"$f":"(S497<>0)*(SUM($L514:R514)=0)*1","v":0},{"$f":"(T497<>0)*(SUM($L514:S514)=0)*1","v":0},{"$f":"(U497<>0)*(SUM($L514:T514)=0)*1","v":0},{"$f":"(V497<>0)*(SUM($L514:U514)=0)*1","v":0},{"$f":"(W497<>0)*(SUM($L514:V514)=0)*1","v":0},{"$f":"(X497<>0)*(SUM($L514:W514)=0)*1","v":0},{"$f":"(Y497<>0)*(SUM($L514:X514)=0)*1","v":0},{"$f":"(Z497<>0)*(SUM($L514:Y514)=0)*1","v":0},{"$f":"(AA497<>0)*(SUM($L514:Z514)=0)*1","v":0},{"$f":"(AB497<>0)*(SUM($L514:AA514)=0)*1","v":0},{"$f":"(AC497<>0)*(SUM($L514:AB514)=0)*1","v":0},{"$f":"(AD497<>0)*(SUM($L514:AC514)=0)*1","v":0},{"$f":"(AE497<>0)*(SUM($L514:AD514)=0)*1","v":0},{"$f":"(AF497<>0)*(SUM($L514:AE514)=0)*1","v":0},{"$f":"(AG497<>0)*(SUM($L514:AF514)=0)*1","v":0},{"$f":"(AH497<>0)*(SUM($L514:AG514)=0)*1","v":0},{"$f":"(AI497<>0)*(SUM($L514:AH514)=0)*1","v":0},{"$f":"(AJ497<>0)*(SUM($L514:AI514)=0)*1","v":0},{"$f":"(AK497<>0)*(SUM($L514:AJ514)=0)*1","v":0},{"$f":"(AL497<>0)*(SUM($L514:AK514)=0)*1","v":0},{"$f":"(AM497<>0)*(SUM($L514:AL514)=0)*1","v":0},{"$f":"(AN497<>0)*(SUM($L514:AM514)=0)*1","v":0},{"$f":"(AO497<>0)*(SUM($L514:AN514)=0)*1","v":0},{"$f":"(AP497<>0)*(SUM($L514:AO514)=0)*1","v":0},{"$f":"(AQ497<>0)*(SUM($L514:AP514)=0)*1","v":0},{"$f":"(AR497<>0)*(SUM($L514:AQ514)=0)*1","v":0},{"$f":"(AS497<>0)*(SUM($L514:AR514)=0)*1","v":0},{"$f":"(AT497<>0)*(SUM($L514:AS514)=0)*1","v":0},{"$f":"(AU497<>0)*(SUM($L514:AT514)=0)*1","v":0},{"$f":"(AV497<>0)*(SUM($L514:AU514)=0)*1","v":0},{"$f":"(AW497<>0)*(SUM($L514:AV514)=0)*1","v":0},{"$f":"(AX497<>0)*(SUM($L514:AW514)=0)*1","v":0},{"$f":"(AY497<>0)*(SUM($L514:AX514)=0)*1","v":0},{"$f":"(AZ497<>0)*(SUM($L514:AY514)=0)*1","v":0},{"$f":"(BA497<>0)*(SUM($L514:AZ514)=0)*1","v":0},{"$f":"(BB497<>0)*(SUM($L514:BA514)=0)*1","v":0},{"$f":"(BC497<>0)*(SUM($L514:BB514)=0)*1","v":0},{"$f":"(BD497<>0)*(SUM($L514:BC514)=0)*1","v":0},{"$f":"(BE497<>0)*(SUM($L514:BD514)=0)*1","v":0},{"$f":"(BF497<>0)*(SUM($L514:BE514)=0)*1","v":0},{"$f":"(BG497<>0)*(SUM($L514:BF514)=0)*1","v":0},{"$f":"(BH497<>0)*(SUM($L514:BG514)=0)*1","v":0},{"$f":"(BI497<>0)*(SUM($L514:BH514)=0)*1","v":0},{"$f":"(BJ497<>0)*(SUM($L514:BI514)=0)*1","v":0},{"$f":"(BK497<>0)*(SUM($L514:BJ514)=0)*1","v":0},{"$f":"(BL497<>0)*(SUM($L514:BK514)=0)*1","v":0},{"$f":"(BM497<>0)*(SUM($L514:BL514)=0)*1","v":0},{"$f":"(BN497<>0)*(SUM($L514:BM514)=0)*1","v":0},{"$f":"(BO497<>0)*(SUM($L514:BN514)=0)*1","v":0},{"$f":"(BP497<>0)*(SUM($L514:BO514)=0)*1","v":0},{"$f":"(BQ497<>0)*(SUM($L514:BP514)=0)*1","v":0},{"$f":"(BR497<>0)*(SUM($L514:BQ514)=0)*1","v":0},{"$f":"(BS497<>0)*(SUM($L514:BR514)=0)*1","v":0},{"$f":"(BT497<>0)*(SUM($L514:BS514)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F515,1)","v":0},null,3,null,0,null,null,null,null,{"$f":"(M498<>0)*(SUM($L515:L515)=0)*1","v":0},{"$f":"(N498<>0)*(SUM($L515:M515)=0)*1","v":0},{"$f":"(O498<>0)*(SUM($L515:N515)=0)*1","v":0},{"$f":"(P498<>0)*(SUM($L515:O515)=0)*1","v":0},{"$f":"(Q498<>0)*(SUM($L515:P515)=0)*1","v":0},{"$f":"(R498<>0)*(SUM($L515:Q515)=0)*1","v":0},{"$f":"(S498<>0)*(SUM($L515:R515)=0)*1","v":0},{"$f":"(T498<>0)*(SUM($L515:S515)=0)*1","v":0},{"$f":"(U498<>0)*(SUM($L515:T515)=0)*1","v":0},{"$f":"(V498<>0)*(SUM($L515:U515)=0)*1","v":0},{"$f":"(W498<>0)*(SUM($L515:V515)=0)*1","v":0},{"$f":"(X498<>0)*(SUM($L515:W515)=0)*1","v":0},{"$f":"(Y498<>0)*(SUM($L515:X515)=0)*1","v":0},{"$f":"(Z498<>0)*(SUM($L515:Y515)=0)*1","v":0},{"$f":"(AA498<>0)*(SUM($L515:Z515)=0)*1","v":0},{"$f":"(AB498<>0)*(SUM($L515:AA515)=0)*1","v":0},{"$f":"(AC498<>0)*(SUM($L515:AB515)=0)*1","v":0},{"$f":"(AD498<>0)*(SUM($L515:AC515)=0)*1","v":0},{"$f":"(AE498<>0)*(SUM($L515:AD515)=0)*1","v":0},{"$f":"(AF498<>0)*(SUM($L515:AE515)=0)*1","v":0},{"$f":"(AG498<>0)*(SUM($L515:AF515)=0)*1","v":0},{"$f":"(AH498<>0)*(SUM($L515:AG515)=0)*1","v":0},{"$f":"(AI498<>0)*(SUM($L515:AH515)=0)*1","v":0},{"$f":"(AJ498<>0)*(SUM($L515:AI515)=0)*1","v":0},{"$f":"(AK498<>0)*(SUM($L515:AJ515)=0)*1","v":0},{"$f":"(AL498<>0)*(SUM($L515:AK515)=0)*1","v":0},{"$f":"(AM498<>0)*(SUM($L515:AL515)=0)*1","v":0},{"$f":"(AN498<>0)*(SUM($L515:AM515)=0)*1","v":0},{"$f":"(AO498<>0)*(SUM($L515:AN515)=0)*1","v":0},{"$f":"(AP498<>0)*(SUM($L515:AO515)=0)*1","v":0},{"$f":"(AQ498<>0)*(SUM($L515:AP515)=0)*1","v":0},{"$f":"(AR498<>0)*(SUM($L515:AQ515)=0)*1","v":0},{"$f":"(AS498<>0)*(SUM($L515:AR515)=0)*1","v":0},{"$f":"(AT498<>0)*(SUM($L515:AS515)=0)*1","v":0},{"$f":"(AU498<>0)*(SUM($L515:AT515)=0)*1","v":0},{"$f":"(AV498<>0)*(SUM($L515:AU515)=0)*1","v":0},{"$f":"(AW498<>0)*(SUM($L515:AV515)=0)*1","v":0},{"$f":"(AX498<>0)*(SUM($L515:AW515)=0)*1","v":0},{"$f":"(AY498<>0)*(SUM($L515:AX515)=0)*1","v":0},{"$f":"(AZ498<>0)*(SUM($L515:AY515)=0)*1","v":0},{"$f":"(BA498<>0)*(SUM($L515:AZ515)=0)*1","v":0},{"$f":"(BB498<>0)*(SUM($L515:BA515)=0)*1","v":0},{"$f":"(BC498<>0)*(SUM($L515:BB515)=0)*1","v":0},{"$f":"(BD498<>0)*(SUM($L515:BC515)=0)*1","v":0},{"$f":"(BE498<>0)*(SUM($L515:BD515)=0)*1","v":0},{"$f":"(BF498<>0)*(SUM($L515:BE515)=0)*1","v":0},{"$f":"(BG498<>0)*(SUM($L515:BF515)=0)*1","v":0},{"$f":"(BH498<>0)*(SUM($L515:BG515)=0)*1","v":0},{"$f":"(BI498<>0)*(SUM($L515:BH515)=0)*1","v":0},{"$f":"(BJ498<>0)*(SUM($L515:BI515)=0)*1","v":0},{"$f":"(BK498<>0)*(SUM($L515:BJ515)=0)*1","v":0},{"$f":"(BL498<>0)*(SUM($L515:BK515)=0)*1","v":0},{"$f":"(BM498<>0)*(SUM($L515:BL515)=0)*1","v":0},{"$f":"(BN498<>0)*(SUM($L515:BM515)=0)*1","v":0},{"$f":"(BO498<>0)*(SUM($L515:BN515)=0)*1","v":0},{"$f":"(BP498<>0)*(SUM($L515:BO515)=0)*1","v":0},{"$f":"(BQ498<>0)*(SUM($L515:BP515)=0)*1","v":0},{"$f":"(BR498<>0)*(SUM($L515:BQ515)=0)*1","v":0},{"$f":"(BS498<>0)*(SUM($L515:BR515)=0)*1","v":0},{"$f":"(BT498<>0)*(SUM($L515:BS515)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F516,1)","v":0},null,4,null,0,null,null,null,null,{"$f":"(M499<>0)*(SUM($L516:L516)=0)*1","v":0},{"$f":"(N499<>0)*(SUM($L516:M516)=0)*1","v":0},{"$f":"(O499<>0)*(SUM($L516:N516)=0)*1","v":0},{"$f":"(P499<>0)*(SUM($L516:O516)=0)*1","v":0},{"$f":"(Q499<>0)*(SUM($L516:P516)=0)*1","v":0},{"$f":"(R499<>0)*(SUM($L516:Q516)=0)*1","v":0},{"$f":"(S499<>0)*(SUM($L516:R516)=0)*1","v":0},{"$f":"(T499<>0)*(SUM($L516:S516)=0)*1","v":0},{"$f":"(U499<>0)*(SUM($L516:T516)=0)*1","v":0},{"$f":"(V499<>0)*(SUM($L516:U516)=0)*1","v":0},{"$f":"(W499<>0)*(SUM($L516:V516)=0)*1","v":0},{"$f":"(X499<>0)*(SUM($L516:W516)=0)*1","v":0},{"$f":"(Y499<>0)*(SUM($L516:X516)=0)*1","v":0},{"$f":"(Z499<>0)*(SUM($L516:Y516)=0)*1","v":0},{"$f":"(AA499<>0)*(SUM($L516:Z516)=0)*1","v":0},{"$f":"(AB499<>0)*(SUM($L516:AA516)=0)*1","v":0},{"$f":"(AC499<>0)*(SUM($L516:AB516)=0)*1","v":0},{"$f":"(AD499<>0)*(SUM($L516:AC516)=0)*1","v":0},{"$f":"(AE499<>0)*(SUM($L516:AD516)=0)*1","v":0},{"$f":"(AF499<>0)*(SUM($L516:AE516)=0)*1","v":0},{"$f":"(AG499<>0)*(SUM($L516:AF516)=0)*1","v":0},{"$f":"(AH499<>0)*(SUM($L516:AG516)=0)*1","v":0},{"$f":"(AI499<>0)*(SUM($L516:AH516)=0)*1","v":0},{"$f":"(AJ499<>0)*(SUM($L516:AI516)=0)*1","v":0},{"$f":"(AK499<>0)*(SUM($L516:AJ516)=0)*1","v":0},{"$f":"(AL499<>0)*(SUM($L516:AK516)=0)*1","v":0},{"$f":"(AM499<>0)*(SUM($L516:AL516)=0)*1","v":0},{"$f":"(AN499<>0)*(SUM($L516:AM516)=0)*1","v":0},{"$f":"(AO499<>0)*(SUM($L516:AN516)=0)*1","v":0},{"$f":"(AP499<>0)*(SUM($L516:AO516)=0)*1","v":0},{"$f":"(AQ499<>0)*(SUM($L516:AP516)=0)*1","v":0},{"$f":"(AR499<>0)*(SUM($L516:AQ516)=0)*1","v":0},{"$f":"(AS499<>0)*(SUM($L516:AR516)=0)*1","v":0},{"$f":"(AT499<>0)*(SUM($L516:AS516)=0)*1","v":0},{"$f":"(AU499<>0)*(SUM($L516:AT516)=0)*1","v":0},{"$f":"(AV499<>0)*(SUM($L516:AU516)=0)*1","v":0},{"$f":"(AW499<>0)*(SUM($L516:AV516)=0)*1","v":0},{"$f":"(AX499<>0)*(SUM($L516:AW516)=0)*1","v":0},{"$f":"(AY499<>0)*(SUM($L516:AX516)=0)*1","v":0},{"$f":"(AZ499<>0)*(SUM($L516:AY516)=0)*1","v":0},{"$f":"(BA499<>0)*(SUM($L516:AZ516)=0)*1","v":0},{"$f":"(BB499<>0)*(SUM($L516:BA516)=0)*1","v":0},{"$f":"(BC499<>0)*(SUM($L516:BB516)=0)*1","v":0},{"$f":"(BD499<>0)*(SUM($L516:BC516)=0)*1","v":0},{"$f":"(BE499<>0)*(SUM($L516:BD516)=0)*1","v":0},{"$f":"(BF499<>0)*(SUM($L516:BE516)=0)*1","v":0},{"$f":"(BG499<>0)*(SUM($L516:BF516)=0)*1","v":0},{"$f":"(BH499<>0)*(SUM($L516:BG516)=0)*1","v":0},{"$f":"(BI499<>0)*(SUM($L516:BH516)=0)*1","v":0},{"$f":"(BJ499<>0)*(SUM($L516:BI516)=0)*1","v":0},{"$f":"(BK499<>0)*(SUM($L516:BJ516)=0)*1","v":0},{"$f":"(BL499<>0)*(SUM($L516:BK516)=0)*1","v":0},{"$f":"(BM499<>0)*(SUM($L516:BL516)=0)*1","v":0},{"$f":"(BN499<>0)*(SUM($L516:BM516)=0)*1","v":0},{"$f":"(BO499<>0)*(SUM($L516:BN516)=0)*1","v":0},{"$f":"(BP499<>0)*(SUM($L516:BO516)=0)*1","v":0},{"$f":"(BQ499<>0)*(SUM($L516:BP516)=0)*1","v":0},{"$f":"(BR499<>0)*(SUM($L516:BQ516)=0)*1","v":0},{"$f":"(BS499<>0)*(SUM($L516:BR516)=0)*1","v":0},{"$f":"(BT499<>0)*(SUM($L516:BS516)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F517,1)","v":0},null,5,null,0,null,null,null,null,{"$f":"(M500<>0)*(SUM($L517:L517)=0)*1","v":0},{"$f":"(N500<>0)*(SUM($L517:M517)=0)*1","v":0},{"$f":"(O500<>0)*(SUM($L517:N517)=0)*1","v":0},{"$f":"(P500<>0)*(SUM($L517:O517)=0)*1","v":0},{"$f":"(Q500<>0)*(SUM($L517:P517)=0)*1","v":0},{"$f":"(R500<>0)*(SUM($L517:Q517)=0)*1","v":0},{"$f":"(S500<>0)*(SUM($L517:R517)=0)*1","v":0},{"$f":"(T500<>0)*(SUM($L517:S517)=0)*1","v":0},{"$f":"(U500<>0)*(SUM($L517:T517)=0)*1","v":0},{"$f":"(V500<>0)*(SUM($L517:U517)=0)*1","v":0},{"$f":"(W500<>0)*(SUM($L517:V517)=0)*1","v":0},{"$f":"(X500<>0)*(SUM($L517:W517)=0)*1","v":0},{"$f":"(Y500<>0)*(SUM($L517:X517)=0)*1","v":0},{"$f":"(Z500<>0)*(SUM($L517:Y517)=0)*1","v":0},{"$f":"(AA500<>0)*(SUM($L517:Z517)=0)*1","v":0},{"$f":"(AB500<>0)*(SUM($L517:AA517)=0)*1","v":0},{"$f":"(AC500<>0)*(SUM($L517:AB517)=0)*1","v":0},{"$f":"(AD500<>0)*(SUM($L517:AC517)=0)*1","v":0},{"$f":"(AE500<>0)*(SUM($L517:AD517)=0)*1","v":0},{"$f":"(AF500<>0)*(SUM($L517:AE517)=0)*1","v":0},{"$f":"(AG500<>0)*(SUM($L517:AF517)=0)*1","v":0},{"$f":"(AH500<>0)*(SUM($L517:AG517)=0)*1","v":0},{"$f":"(AI500<>0)*(SUM($L517:AH517)=0)*1","v":0},{"$f":"(AJ500<>0)*(SUM($L517:AI517)=0)*1","v":0},{"$f":"(AK500<>0)*(SUM($L517:AJ517)=0)*1","v":0},{"$f":"(AL500<>0)*(SUM($L517:AK517)=0)*1","v":0},{"$f":"(AM500<>0)*(SUM($L517:AL517)=0)*1","v":0},{"$f":"(AN500<>0)*(SUM($L517:AM517)=0)*1","v":0},{"$f":"(AO500<>0)*(SUM($L517:AN517)=0)*1","v":0},{"$f":"(AP500<>0)*(SUM($L517:AO517)=0)*1","v":0},{"$f":"(AQ500<>0)*(SUM($L517:AP517)=0)*1","v":0},{"$f":"(AR500<>0)*(SUM($L517:AQ517)=0)*1","v":0},{"$f":"(AS500<>0)*(SUM($L517:AR517)=0)*1","v":0},{"$f":"(AT500<>0)*(SUM($L517:AS517)=0)*1","v":0},{"$f":"(AU500<>0)*(SUM($L517:AT517)=0)*1","v":0},{"$f":"(AV500<>0)*(SUM($L517:AU517)=0)*1","v":0},{"$f":"(AW500<>0)*(SUM($L517:AV517)=0)*1","v":0},{"$f":"(AX500<>0)*(SUM($L517:AW517)=0)*1","v":0},{"$f":"(AY500<>0)*(SUM($L517:AX517)=0)*1","v":0},{"$f":"(AZ500<>0)*(SUM($L517:AY517)=0)*1","v":0},{"$f":"(BA500<>0)*(SUM($L517:AZ517)=0)*1","v":0},{"$f":"(BB500<>0)*(SUM($L517:BA517)=0)*1","v":0},{"$f":"(BC500<>0)*(SUM($L517:BB517)=0)*1","v":0},{"$f":"(BD500<>0)*(SUM($L517:BC517)=0)*1","v":0},{"$f":"(BE500<>0)*(SUM($L517:BD517)=0)*1","v":0},{"$f":"(BF500<>0)*(SUM($L517:BE517)=0)*1","v":0},{"$f":"(BG500<>0)*(SUM($L517:BF517)=0)*1","v":0},{"$f":"(BH500<>0)*(SUM($L517:BG517)=0)*1","v":0},{"$f":"(BI500<>0)*(SUM($L517:BH517)=0)*1","v":0},{"$f":"(BJ500<>0)*(SUM($L517:BI517)=0)*1","v":0},{"$f":"(BK500<>0)*(SUM($L517:BJ517)=0)*1","v":0},{"$f":"(BL500<>0)*(SUM($L517:BK517)=0)*1","v":0},{"$f":"(BM500<>0)*(SUM($L517:BL517)=0)*1","v":0},{"$f":"(BN500<>0)*(SUM($L517:BM517)=0)*1","v":0},{"$f":"(BO500<>0)*(SUM($L517:BN517)=0)*1","v":0},{"$f":"(BP500<>0)*(SUM($L517:BO517)=0)*1","v":0},{"$f":"(BQ500<>0)*(SUM($L517:BP517)=0)*1","v":0},{"$f":"(BR500<>0)*(SUM($L517:BQ517)=0)*1","v":0},{"$f":"(BS500<>0)*(SUM($L517:BR517)=0)*1","v":0},{"$f":"(BT500<>0)*(SUM($L517:BS517)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F518,1)","v":0},null,6,null,0,null,null,null,null,{"$f":"(M501<>0)*(SUM($L518:L518)=0)*1","v":0},{"$f":"(N501<>0)*(SUM($L518:M518)=0)*1","v":0},{"$f":"(O501<>0)*(SUM($L518:N518)=0)*1","v":0},{"$f":"(P501<>0)*(SUM($L518:O518)=0)*1","v":0},{"$f":"(Q501<>0)*(SUM($L518:P518)=0)*1","v":0},{"$f":"(R501<>0)*(SUM($L518:Q518)=0)*1","v":0},{"$f":"(S501<>0)*(SUM($L518:R518)=0)*1","v":0},{"$f":"(T501<>0)*(SUM($L518:S518)=0)*1","v":0},{"$f":"(U501<>0)*(SUM($L518:T518)=0)*1","v":0},{"$f":"(V501<>0)*(SUM($L518:U518)=0)*1","v":0},{"$f":"(W501<>0)*(SUM($L518:V518)=0)*1","v":0},{"$f":"(X501<>0)*(SUM($L518:W518)=0)*1","v":0},{"$f":"(Y501<>0)*(SUM($L518:X518)=0)*1","v":0},{"$f":"(Z501<>0)*(SUM($L518:Y518)=0)*1","v":0},{"$f":"(AA501<>0)*(SUM($L518:Z518)=0)*1","v":0},{"$f":"(AB501<>0)*(SUM($L518:AA518)=0)*1","v":0},{"$f":"(AC501<>0)*(SUM($L518:AB518)=0)*1","v":0},{"$f":"(AD501<>0)*(SUM($L518:AC518)=0)*1","v":0},{"$f":"(AE501<>0)*(SUM($L518:AD518)=0)*1","v":0},{"$f":"(AF501<>0)*(SUM($L518:AE518)=0)*1","v":0},{"$f":"(AG501<>0)*(SUM($L518:AF518)=0)*1","v":0},{"$f":"(AH501<>0)*(SUM($L518:AG518)=0)*1","v":0},{"$f":"(AI501<>0)*(SUM($L518:AH518)=0)*1","v":0},{"$f":"(AJ501<>0)*(SUM($L518:AI518)=0)*1","v":0},{"$f":"(AK501<>0)*(SUM($L518:AJ518)=0)*1","v":0},{"$f":"(AL501<>0)*(SUM($L518:AK518)=0)*1","v":0},{"$f":"(AM501<>0)*(SUM($L518:AL518)=0)*1","v":0},{"$f":"(AN501<>0)*(SUM($L518:AM518)=0)*1","v":0},{"$f":"(AO501<>0)*(SUM($L518:AN518)=0)*1","v":0},{"$f":"(AP501<>0)*(SUM($L518:AO518)=0)*1","v":0},{"$f":"(AQ501<>0)*(SUM($L518:AP518)=0)*1","v":0},{"$f":"(AR501<>0)*(SUM($L518:AQ518)=0)*1","v":0},{"$f":"(AS501<>0)*(SUM($L518:AR518)=0)*1","v":0},{"$f":"(AT501<>0)*(SUM($L518:AS518)=0)*1","v":0},{"$f":"(AU501<>0)*(SUM($L518:AT518)=0)*1","v":0},{"$f":"(AV501<>0)*(SUM($L518:AU518)=0)*1","v":0},{"$f":"(AW501<>0)*(SUM($L518:AV518)=0)*1","v":0},{"$f":"(AX501<>0)*(SUM($L518:AW518)=0)*1","v":0},{"$f":"(AY501<>0)*(SUM($L518:AX518)=0)*1","v":0},{"$f":"(AZ501<>0)*(SUM($L518:AY518)=0)*1","v":0},{"$f":"(BA501<>0)*(SUM($L518:AZ518)=0)*1","v":0},{"$f":"(BB501<>0)*(SUM($L518:BA518)=0)*1","v":0},{"$f":"(BC501<>0)*(SUM($L518:BB518)=0)*1","v":0},{"$f":"(BD501<>0)*(SUM($L518:BC518)=0)*1","v":0},{"$f":"(BE501<>0)*(SUM($L518:BD518)=0)*1","v":0},{"$f":"(BF501<>0)*(SUM($L518:BE518)=0)*1","v":0},{"$f":"(BG501<>0)*(SUM($L518:BF518)=0)*1","v":0},{"$f":"(BH501<>0)*(SUM($L518:BG518)=0)*1","v":0},{"$f":"(BI501<>0)*(SUM($L518:BH518)=0)*1","v":0},{"$f":"(BJ501<>0)*(SUM($L518:BI518)=0)*1","v":0},{"$f":"(BK501<>0)*(SUM($L518:BJ518)=0)*1","v":0},{"$f":"(BL501<>0)*(SUM($L518:BK518)=0)*1","v":0},{"$f":"(BM501<>0)*(SUM($L518:BL518)=0)*1","v":0},{"$f":"(BN501<>0)*(SUM($L518:BM518)=0)*1","v":0},{"$f":"(BO501<>0)*(SUM($L518:BN518)=0)*1","v":0},{"$f":"(BP501<>0)*(SUM($L518:BO518)=0)*1","v":0},{"$f":"(BQ501<>0)*(SUM($L518:BP518)=0)*1","v":0},{"$f":"(BR501<>0)*(SUM($L518:BQ518)=0)*1","v":0},{"$f":"(BS501<>0)*(SUM($L518:BR518)=0)*1","v":0},{"$f":"(BT501<>0)*(SUM($L518:BS518)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F519,1)","v":0},null,7,null,0,null,null,null,null,{"$f":"(M502<>0)*(SUM($L519:L519)=0)*1","v":0},{"$f":"(N502<>0)*(SUM($L519:M519)=0)*1","v":0},{"$f":"(O502<>0)*(SUM($L519:N519)=0)*1","v":0},{"$f":"(P502<>0)*(SUM($L519:O519)=0)*1","v":0},{"$f":"(Q502<>0)*(SUM($L519:P519)=0)*1","v":0},{"$f":"(R502<>0)*(SUM($L519:Q519)=0)*1","v":0},{"$f":"(S502<>0)*(SUM($L519:R519)=0)*1","v":0},{"$f":"(T502<>0)*(SUM($L519:S519)=0)*1","v":0},{"$f":"(U502<>0)*(SUM($L519:T519)=0)*1","v":0},{"$f":"(V502<>0)*(SUM($L519:U519)=0)*1","v":0},{"$f":"(W502<>0)*(SUM($L519:V519)=0)*1","v":0},{"$f":"(X502<>0)*(SUM($L519:W519)=0)*1","v":0},{"$f":"(Y502<>0)*(SUM($L519:X519)=0)*1","v":0},{"$f":"(Z502<>0)*(SUM($L519:Y519)=0)*1","v":0},{"$f":"(AA502<>0)*(SUM($L519:Z519)=0)*1","v":0},{"$f":"(AB502<>0)*(SUM($L519:AA519)=0)*1","v":0},{"$f":"(AC502<>0)*(SUM($L519:AB519)=0)*1","v":0},{"$f":"(AD502<>0)*(SUM($L519:AC519)=0)*1","v":0},{"$f":"(AE502<>0)*(SUM($L519:AD519)=0)*1","v":0},{"$f":"(AF502<>0)*(SUM($L519:AE519)=0)*1","v":0},{"$f":"(AG502<>0)*(SUM($L519:AF519)=0)*1","v":0},{"$f":"(AH502<>0)*(SUM($L519:AG519)=0)*1","v":0},{"$f":"(AI502<>0)*(SUM($L519:AH519)=0)*1","v":0},{"$f":"(AJ502<>0)*(SUM($L519:AI519)=0)*1","v":0},{"$f":"(AK502<>0)*(SUM($L519:AJ519)=0)*1","v":0},{"$f":"(AL502<>0)*(SUM($L519:AK519)=0)*1","v":0},{"$f":"(AM502<>0)*(SUM($L519:AL519)=0)*1","v":0},{"$f":"(AN502<>0)*(SUM($L519:AM519)=0)*1","v":0},{"$f":"(AO502<>0)*(SUM($L519:AN519)=0)*1","v":0},{"$f":"(AP502<>0)*(SUM($L519:AO519)=0)*1","v":0},{"$f":"(AQ502<>0)*(SUM($L519:AP519)=0)*1","v":0},{"$f":"(AR502<>0)*(SUM($L519:AQ519)=0)*1","v":0},{"$f":"(AS502<>0)*(SUM($L519:AR519)=0)*1","v":0},{"$f":"(AT502<>0)*(SUM($L519:AS519)=0)*1","v":0},{"$f":"(AU502<>0)*(SUM($L519:AT519)=0)*1","v":0},{"$f":"(AV502<>0)*(SUM($L519:AU519)=0)*1","v":0},{"$f":"(AW502<>0)*(SUM($L519:AV519)=0)*1","v":0},{"$f":"(AX502<>0)*(SUM($L519:AW519)=0)*1","v":0},{"$f":"(AY502<>0)*(SUM($L519:AX519)=0)*1","v":0},{"$f":"(AZ502<>0)*(SUM($L519:AY519)=0)*1","v":0},{"$f":"(BA502<>0)*(SUM($L519:AZ519)=0)*1","v":0},{"$f":"(BB502<>0)*(SUM($L519:BA519)=0)*1","v":0},{"$f":"(BC502<>0)*(SUM($L519:BB519)=0)*1","v":0},{"$f":"(BD502<>0)*(SUM($L519:BC519)=0)*1","v":0},{"$f":"(BE502<>0)*(SUM($L519:BD519)=0)*1","v":0},{"$f":"(BF502<>0)*(SUM($L519:BE519)=0)*1","v":0},{"$f":"(BG502<>0)*(SUM($L519:BF519)=0)*1","v":0},{"$f":"(BH502<>0)*(SUM($L519:BG519)=0)*1","v":0},{"$f":"(BI502<>0)*(SUM($L519:BH519)=0)*1","v":0},{"$f":"(BJ502<>0)*(SUM($L519:BI519)=0)*1","v":0},{"$f":"(BK502<>0)*(SUM($L519:BJ519)=0)*1","v":0},{"$f":"(BL502<>0)*(SUM($L519:BK519)=0)*1","v":0},{"$f":"(BM502<>0)*(SUM($L519:BL519)=0)*1","v":0},{"$f":"(BN502<>0)*(SUM($L519:BM519)=0)*1","v":0},{"$f":"(BO502<>0)*(SUM($L519:BN519)=0)*1","v":0},{"$f":"(BP502<>0)*(SUM($L519:BO519)=0)*1","v":0},{"$f":"(BQ502<>0)*(SUM($L519:BP519)=0)*1","v":0},{"$f":"(BR502<>0)*(SUM($L519:BQ519)=0)*1","v":0},{"$f":"(BS502<>0)*(SUM($L519:BR519)=0)*1","v":0},{"$f":"(BT502<>0)*(SUM($L519:BS519)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F520,1)","v":0},null,8,null,0,null,null,null,null,{"$f":"(M503<>0)*(SUM($L520:L520)=0)*1","v":0},{"$f":"(N503<>0)*(SUM($L520:M520)=0)*1","v":0},{"$f":"(O503<>0)*(SUM($L520:N520)=0)*1","v":0},{"$f":"(P503<>0)*(SUM($L520:O520)=0)*1","v":0},{"$f":"(Q503<>0)*(SUM($L520:P520)=0)*1","v":0},{"$f":"(R503<>0)*(SUM($L520:Q520)=0)*1","v":0},{"$f":"(S503<>0)*(SUM($L520:R520)=0)*1","v":0},{"$f":"(T503<>0)*(SUM($L520:S520)=0)*1","v":0},{"$f":"(U503<>0)*(SUM($L520:T520)=0)*1","v":0},{"$f":"(V503<>0)*(SUM($L520:U520)=0)*1","v":0},{"$f":"(W503<>0)*(SUM($L520:V520)=0)*1","v":0},{"$f":"(X503<>0)*(SUM($L520:W520)=0)*1","v":0},{"$f":"(Y503<>0)*(SUM($L520:X520)=0)*1","v":0},{"$f":"(Z503<>0)*(SUM($L520:Y520)=0)*1","v":0},{"$f":"(AA503<>0)*(SUM($L520:Z520)=0)*1","v":0},{"$f":"(AB503<>0)*(SUM($L520:AA520)=0)*1","v":0},{"$f":"(AC503<>0)*(SUM($L520:AB520)=0)*1","v":0},{"$f":"(AD503<>0)*(SUM($L520:AC520)=0)*1","v":0},{"$f":"(AE503<>0)*(SUM($L520:AD520)=0)*1","v":0},{"$f":"(AF503<>0)*(SUM($L520:AE520)=0)*1","v":0},{"$f":"(AG503<>0)*(SUM($L520:AF520)=0)*1","v":0},{"$f":"(AH503<>0)*(SUM($L520:AG520)=0)*1","v":0},{"$f":"(AI503<>0)*(SUM($L520:AH520)=0)*1","v":0},{"$f":"(AJ503<>0)*(SUM($L520:AI520)=0)*1","v":0},{"$f":"(AK503<>0)*(SUM($L520:AJ520)=0)*1","v":0},{"$f":"(AL503<>0)*(SUM($L520:AK520)=0)*1","v":0},{"$f":"(AM503<>0)*(SUM($L520:AL520)=0)*1","v":0},{"$f":"(AN503<>0)*(SUM($L520:AM520)=0)*1","v":0},{"$f":"(AO503<>0)*(SUM($L520:AN520)=0)*1","v":0},{"$f":"(AP503<>0)*(SUM($L520:AO520)=0)*1","v":0},{"$f":"(AQ503<>0)*(SUM($L520:AP520)=0)*1","v":0},{"$f":"(AR503<>0)*(SUM($L520:AQ520)=0)*1","v":0},{"$f":"(AS503<>0)*(SUM($L520:AR520)=0)*1","v":0},{"$f":"(AT503<>0)*(SUM($L520:AS520)=0)*1","v":0},{"$f":"(AU503<>0)*(SUM($L520:AT520)=0)*1","v":0},{"$f":"(AV503<>0)*(SUM($L520:AU520)=0)*1","v":0},{"$f":"(AW503<>0)*(SUM($L520:AV520)=0)*1","v":0},{"$f":"(AX503<>0)*(SUM($L520:AW520)=0)*1","v":0},{"$f":"(AY503<>0)*(SUM($L520:AX520)=0)*1","v":0},{"$f":"(AZ503<>0)*(SUM($L520:AY520)=0)*1","v":0},{"$f":"(BA503<>0)*(SUM($L520:AZ520)=0)*1","v":0},{"$f":"(BB503<>0)*(SUM($L520:BA520)=0)*1","v":0},{"$f":"(BC503<>0)*(SUM($L520:BB520)=0)*1","v":0},{"$f":"(BD503<>0)*(SUM($L520:BC520)=0)*1","v":0},{"$f":"(BE503<>0)*(SUM($L520:BD520)=0)*1","v":0},{"$f":"(BF503<>0)*(SUM($L520:BE520)=0)*1","v":0},{"$f":"(BG503<>0)*(SUM($L520:BF520)=0)*1","v":0},{"$f":"(BH503<>0)*(SUM($L520:BG520)=0)*1","v":0},{"$f":"(BI503<>0)*(SUM($L520:BH520)=0)*1","v":0},{"$f":"(BJ503<>0)*(SUM($L520:BI520)=0)*1","v":0},{"$f":"(BK503<>0)*(SUM($L520:BJ520)=0)*1","v":0},{"$f":"(BL503<>0)*(SUM($L520:BK520)=0)*1","v":0},{"$f":"(BM503<>0)*(SUM($L520:BL520)=0)*1","v":0},{"$f":"(BN503<>0)*(SUM($L520:BM520)=0)*1","v":0},{"$f":"(BO503<>0)*(SUM($L520:BN520)=0)*1","v":0},{"$f":"(BP503<>0)*(SUM($L520:BO520)=0)*1","v":0},{"$f":"(BQ503<>0)*(SUM($L520:BP520)=0)*1","v":0},{"$f":"(BR503<>0)*(SUM($L520:BQ520)=0)*1","v":0},{"$f":"(BS503<>0)*(SUM($L520:BR520)=0)*1","v":0},{"$f":"(BT503<>0)*(SUM($L520:BS520)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F521,1)","v":0},null,9,null,0,null,null,null,null,{"$f":"(M504<>0)*(SUM($L521:L521)=0)*1","v":0},{"$f":"(N504<>0)*(SUM($L521:M521)=0)*1","v":0},{"$f":"(O504<>0)*(SUM($L521:N521)=0)*1","v":0},{"$f":"(P504<>0)*(SUM($L521:O521)=0)*1","v":0},{"$f":"(Q504<>0)*(SUM($L521:P521)=0)*1","v":0},{"$f":"(R504<>0)*(SUM($L521:Q521)=0)*1","v":0},{"$f":"(S504<>0)*(SUM($L521:R521)=0)*1","v":0},{"$f":"(T504<>0)*(SUM($L521:S521)=0)*1","v":0},{"$f":"(U504<>0)*(SUM($L521:T521)=0)*1","v":0},{"$f":"(V504<>0)*(SUM($L521:U521)=0)*1","v":0},{"$f":"(W504<>0)*(SUM($L521:V521)=0)*1","v":0},{"$f":"(X504<>0)*(SUM($L521:W521)=0)*1","v":0},{"$f":"(Y504<>0)*(SUM($L521:X521)=0)*1","v":0},{"$f":"(Z504<>0)*(SUM($L521:Y521)=0)*1","v":0},{"$f":"(AA504<>0)*(SUM($L521:Z521)=0)*1","v":0},{"$f":"(AB504<>0)*(SUM($L521:AA521)=0)*1","v":0},{"$f":"(AC504<>0)*(SUM($L521:AB521)=0)*1","v":0},{"$f":"(AD504<>0)*(SUM($L521:AC521)=0)*1","v":0},{"$f":"(AE504<>0)*(SUM($L521:AD521)=0)*1","v":0},{"$f":"(AF504<>0)*(SUM($L521:AE521)=0)*1","v":0},{"$f":"(AG504<>0)*(SUM($L521:AF521)=0)*1","v":0},{"$f":"(AH504<>0)*(SUM($L521:AG521)=0)*1","v":0},{"$f":"(AI504<>0)*(SUM($L521:AH521)=0)*1","v":0},{"$f":"(AJ504<>0)*(SUM($L521:AI521)=0)*1","v":0},{"$f":"(AK504<>0)*(SUM($L521:AJ521)=0)*1","v":0},{"$f":"(AL504<>0)*(SUM($L521:AK521)=0)*1","v":0},{"$f":"(AM504<>0)*(SUM($L521:AL521)=0)*1","v":0},{"$f":"(AN504<>0)*(SUM($L521:AM521)=0)*1","v":0},{"$f":"(AO504<>0)*(SUM($L521:AN521)=0)*1","v":0},{"$f":"(AP504<>0)*(SUM($L521:AO521)=0)*1","v":0},{"$f":"(AQ504<>0)*(SUM($L521:AP521)=0)*1","v":0},{"$f":"(AR504<>0)*(SUM($L521:AQ521)=0)*1","v":0},{"$f":"(AS504<>0)*(SUM($L521:AR521)=0)*1","v":0},{"$f":"(AT504<>0)*(SUM($L521:AS521)=0)*1","v":0},{"$f":"(AU504<>0)*(SUM($L521:AT521)=0)*1","v":0},{"$f":"(AV504<>0)*(SUM($L521:AU521)=0)*1","v":0},{"$f":"(AW504<>0)*(SUM($L521:AV521)=0)*1","v":0},{"$f":"(AX504<>0)*(SUM($L521:AW521)=0)*1","v":0},{"$f":"(AY504<>0)*(SUM($L521:AX521)=0)*1","v":0},{"$f":"(AZ504<>0)*(SUM($L521:AY521)=0)*1","v":0},{"$f":"(BA504<>0)*(SUM($L521:AZ521)=0)*1","v":0},{"$f":"(BB504<>0)*(SUM($L521:BA521)=0)*1","v":0},{"$f":"(BC504<>0)*(SUM($L521:BB521)=0)*1","v":0},{"$f":"(BD504<>0)*(SUM($L521:BC521)=0)*1","v":0},{"$f":"(BE504<>0)*(SUM($L521:BD521)=0)*1","v":0},{"$f":"(BF504<>0)*(SUM($L521:BE521)=0)*1","v":0},{"$f":"(BG504<>0)*(SUM($L521:BF521)=0)*1","v":0},{"$f":"(BH504<>0)*(SUM($L521:BG521)=0)*1","v":0},{"$f":"(BI504<>0)*(SUM($L521:BH521)=0)*1","v":0},{"$f":"(BJ504<>0)*(SUM($L521:BI521)=0)*1","v":0},{"$f":"(BK504<>0)*(SUM($L521:BJ521)=0)*1","v":0},{"$f":"(BL504<>0)*(SUM($L521:BK521)=0)*1","v":0},{"$f":"(BM504<>0)*(SUM($L521:BL521)=0)*1","v":0},{"$f":"(BN504<>0)*(SUM($L521:BM521)=0)*1","v":0},{"$f":"(BO504<>0)*(SUM($L521:BN521)=0)*1","v":0},{"$f":"(BP504<>0)*(SUM($L521:BO521)=0)*1","v":0},{"$f":"(BQ504<>0)*(SUM($L521:BP521)=0)*1","v":0},{"$f":"(BR504<>0)*(SUM($L521:BQ521)=0)*1","v":0},{"$f":"(BS504<>0)*(SUM($L521:BR521)=0)*1","v":0},{"$f":"(BT504<>0)*(SUM($L521:BS521)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F522,1)","v":0},null,10,null,0,null,null,null,null,{"$f":"(M505<>0)*(SUM($L522:L522)=0)*1","v":0},{"$f":"(N505<>0)*(SUM($L522:M522)=0)*1","v":0},{"$f":"(O505<>0)*(SUM($L522:N522)=0)*1","v":0},{"$f":"(P505<>0)*(SUM($L522:O522)=0)*1","v":0},{"$f":"(Q505<>0)*(SUM($L522:P522)=0)*1","v":0},{"$f":"(R505<>0)*(SUM($L522:Q522)=0)*1","v":0},{"$f":"(S505<>0)*(SUM($L522:R522)=0)*1","v":0},{"$f":"(T505<>0)*(SUM($L522:S522)=0)*1","v":0},{"$f":"(U505<>0)*(SUM($L522:T522)=0)*1","v":0},{"$f":"(V505<>0)*(SUM($L522:U522)=0)*1","v":0},{"$f":"(W505<>0)*(SUM($L522:V522)=0)*1","v":0},{"$f":"(X505<>0)*(SUM($L522:W522)=0)*1","v":0},{"$f":"(Y505<>0)*(SUM($L522:X522)=0)*1","v":0},{"$f":"(Z505<>0)*(SUM($L522:Y522)=0)*1","v":0},{"$f":"(AA505<>0)*(SUM($L522:Z522)=0)*1","v":0},{"$f":"(AB505<>0)*(SUM($L522:AA522)=0)*1","v":0},{"$f":"(AC505<>0)*(SUM($L522:AB522)=0)*1","v":0},{"$f":"(AD505<>0)*(SUM($L522:AC522)=0)*1","v":0},{"$f":"(AE505<>0)*(SUM($L522:AD522)=0)*1","v":0},{"$f":"(AF505<>0)*(SUM($L522:AE522)=0)*1","v":0},{"$f":"(AG505<>0)*(SUM($L522:AF522)=0)*1","v":0},{"$f":"(AH505<>0)*(SUM($L522:AG522)=0)*1","v":0},{"$f":"(AI505<>0)*(SUM($L522:AH522)=0)*1","v":0},{"$f":"(AJ505<>0)*(SUM($L522:AI522)=0)*1","v":0},{"$f":"(AK505<>0)*(SUM($L522:AJ522)=0)*1","v":0},{"$f":"(AL505<>0)*(SUM($L522:AK522)=0)*1","v":0},{"$f":"(AM505<>0)*(SUM($L522:AL522)=0)*1","v":0},{"$f":"(AN505<>0)*(SUM($L522:AM522)=0)*1","v":0},{"$f":"(AO505<>0)*(SUM($L522:AN522)=0)*1","v":0},{"$f":"(AP505<>0)*(SUM($L522:AO522)=0)*1","v":0},{"$f":"(AQ505<>0)*(SUM($L522:AP522)=0)*1","v":0},{"$f":"(AR505<>0)*(SUM($L522:AQ522)=0)*1","v":0},{"$f":"(AS505<>0)*(SUM($L522:AR522)=0)*1","v":0},{"$f":"(AT505<>0)*(SUM($L522:AS522)=0)*1","v":0},{"$f":"(AU505<>0)*(SUM($L522:AT522)=0)*1","v":0},{"$f":"(AV505<>0)*(SUM($L522:AU522)=0)*1","v":0},{"$f":"(AW505<>0)*(SUM($L522:AV522)=0)*1","v":0},{"$f":"(AX505<>0)*(SUM($L522:AW522)=0)*1","v":0},{"$f":"(AY505<>0)*(SUM($L522:AX522)=0)*1","v":0},{"$f":"(AZ505<>0)*(SUM($L522:AY522)=0)*1","v":0},{"$f":"(BA505<>0)*(SUM($L522:AZ522)=0)*1","v":0},{"$f":"(BB505<>0)*(SUM($L522:BA522)=0)*1","v":0},{"$f":"(BC505<>0)*(SUM($L522:BB522)=0)*1","v":0},{"$f":"(BD505<>0)*(SUM($L522:BC522)=0)*1","v":0},{"$f":"(BE505<>0)*(SUM($L522:BD522)=0)*1","v":0},{"$f":"(BF505<>0)*(SUM($L522:BE522)=0)*1","v":0},{"$f":"(BG505<>0)*(SUM($L522:BF522)=0)*1","v":0},{"$f":"(BH505<>0)*(SUM($L522:BG522)=0)*1","v":0},{"$f":"(BI505<>0)*(SUM($L522:BH522)=0)*1","v":0},{"$f":"(BJ505<>0)*(SUM($L522:BI522)=0)*1","v":0},{"$f":"(BK505<>0)*(SUM($L522:BJ522)=0)*1","v":0},{"$f":"(BL505<>0)*(SUM($L522:BK522)=0)*1","v":0},{"$f":"(BM505<>0)*(SUM($L522:BL522)=0)*1","v":0},{"$f":"(BN505<>0)*(SUM($L522:BM522)=0)*1","v":0},{"$f":"(BO505<>0)*(SUM($L522:BN522)=0)*1","v":0},{"$f":"(BP505<>0)*(SUM($L522:BO522)=0)*1","v":0},{"$f":"(BQ505<>0)*(SUM($L522:BP522)=0)*1","v":0},{"$f":"(BR505<>0)*(SUM($L522:BQ522)=0)*1","v":0},{"$f":"(BS505<>0)*(SUM($L522:BR522)=0)*1","v":0},{"$f":"(BT505<>0)*(SUM($L522:BS522)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F523,1)","v":0},null,11,null,0,null,null,null,null,{"$f":"(M506<>0)*(SUM($L523:L523)=0)*1","v":0},{"$f":"(N506<>0)*(SUM($L523:M523)=0)*1","v":0},{"$f":"(O506<>0)*(SUM($L523:N523)=0)*1","v":0},{"$f":"(P506<>0)*(SUM($L523:O523)=0)*1","v":0},{"$f":"(Q506<>0)*(SUM($L523:P523)=0)*1","v":0},{"$f":"(R506<>0)*(SUM($L523:Q523)=0)*1","v":0},{"$f":"(S506<>0)*(SUM($L523:R523)=0)*1","v":0},{"$f":"(T506<>0)*(SUM($L523:S523)=0)*1","v":0},{"$f":"(U506<>0)*(SUM($L523:T523)=0)*1","v":0},{"$f":"(V506<>0)*(SUM($L523:U523)=0)*1","v":0},{"$f":"(W506<>0)*(SUM($L523:V523)=0)*1","v":0},{"$f":"(X506<>0)*(SUM($L523:W523)=0)*1","v":0},{"$f":"(Y506<>0)*(SUM($L523:X523)=0)*1","v":0},{"$f":"(Z506<>0)*(SUM($L523:Y523)=0)*1","v":0},{"$f":"(AA506<>0)*(SUM($L523:Z523)=0)*1","v":0},{"$f":"(AB506<>0)*(SUM($L523:AA523)=0)*1","v":0},{"$f":"(AC506<>0)*(SUM($L523:AB523)=0)*1","v":0},{"$f":"(AD506<>0)*(SUM($L523:AC523)=0)*1","v":0},{"$f":"(AE506<>0)*(SUM($L523:AD523)=0)*1","v":0},{"$f":"(AF506<>0)*(SUM($L523:AE523)=0)*1","v":0},{"$f":"(AG506<>0)*(SUM($L523:AF523)=0)*1","v":0},{"$f":"(AH506<>0)*(SUM($L523:AG523)=0)*1","v":0},{"$f":"(AI506<>0)*(SUM($L523:AH523)=0)*1","v":0},{"$f":"(AJ506<>0)*(SUM($L523:AI523)=0)*1","v":0},{"$f":"(AK506<>0)*(SUM($L523:AJ523)=0)*1","v":0},{"$f":"(AL506<>0)*(SUM($L523:AK523)=0)*1","v":0},{"$f":"(AM506<>0)*(SUM($L523:AL523)=0)*1","v":0},{"$f":"(AN506<>0)*(SUM($L523:AM523)=0)*1","v":0},{"$f":"(AO506<>0)*(SUM($L523:AN523)=0)*1","v":0},{"$f":"(AP506<>0)*(SUM($L523:AO523)=0)*1","v":0},{"$f":"(AQ506<>0)*(SUM($L523:AP523)=0)*1","v":0},{"$f":"(AR506<>0)*(SUM($L523:AQ523)=0)*1","v":0},{"$f":"(AS506<>0)*(SUM($L523:AR523)=0)*1","v":0},{"$f":"(AT506<>0)*(SUM($L523:AS523)=0)*1","v":0},{"$f":"(AU506<>0)*(SUM($L523:AT523)=0)*1","v":0},{"$f":"(AV506<>0)*(SUM($L523:AU523)=0)*1","v":0},{"$f":"(AW506<>0)*(SUM($L523:AV523)=0)*1","v":0},{"$f":"(AX506<>0)*(SUM($L523:AW523)=0)*1","v":0},{"$f":"(AY506<>0)*(SUM($L523:AX523)=0)*1","v":0},{"$f":"(AZ506<>0)*(SUM($L523:AY523)=0)*1","v":0},{"$f":"(BA506<>0)*(SUM($L523:AZ523)=0)*1","v":0},{"$f":"(BB506<>0)*(SUM($L523:BA523)=0)*1","v":0},{"$f":"(BC506<>0)*(SUM($L523:BB523)=0)*1","v":0},{"$f":"(BD506<>0)*(SUM($L523:BC523)=0)*1","v":0},{"$f":"(BE506<>0)*(SUM($L523:BD523)=0)*1","v":0},{"$f":"(BF506<>0)*(SUM($L523:BE523)=0)*1","v":0},{"$f":"(BG506<>0)*(SUM($L523:BF523)=0)*1","v":0},{"$f":"(BH506<>0)*(SUM($L523:BG523)=0)*1","v":0},{"$f":"(BI506<>0)*(SUM($L523:BH523)=0)*1","v":0},{"$f":"(BJ506<>0)*(SUM($L523:BI523)=0)*1","v":0},{"$f":"(BK506<>0)*(SUM($L523:BJ523)=0)*1","v":0},{"$f":"(BL506<>0)*(SUM($L523:BK523)=0)*1","v":0},{"$f":"(BM506<>0)*(SUM($L523:BL523)=0)*1","v":0},{"$f":"(BN506<>0)*(SUM($L523:BM523)=0)*1","v":0},{"$f":"(BO506<>0)*(SUM($L523:BN523)=0)*1","v":0},{"$f":"(BP506<>0)*(SUM($L523:BO523)=0)*1","v":0},{"$f":"(BQ506<>0)*(SUM($L523:BP523)=0)*1","v":0},{"$f":"(BR506<>0)*(SUM($L523:BQ523)=0)*1","v":0},{"$f":"(BS506<>0)*(SUM($L523:BR523)=0)*1","v":0},{"$f":"(BT506<>0)*(SUM($L523:BS523)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F524,1)","v":0},null,12,null,0,null,null,null,null,{"$f":"(M507<>0)*(SUM($L524:L524)=0)*1","v":0},{"$f":"(N507<>0)*(SUM($L524:M524)=0)*1","v":0},{"$f":"(O507<>0)*(SUM($L524:N524)=0)*1","v":0},{"$f":"(P507<>0)*(SUM($L524:O524)=0)*1","v":0},{"$f":"(Q507<>0)*(SUM($L524:P524)=0)*1","v":0},{"$f":"(R507<>0)*(SUM($L524:Q524)=0)*1","v":0},{"$f":"(S507<>0)*(SUM($L524:R524)=0)*1","v":0},{"$f":"(T507<>0)*(SUM($L524:S524)=0)*1","v":0},{"$f":"(U507<>0)*(SUM($L524:T524)=0)*1","v":0},{"$f":"(V507<>0)*(SUM($L524:U524)=0)*1","v":0},{"$f":"(W507<>0)*(SUM($L524:V524)=0)*1","v":0},{"$f":"(X507<>0)*(SUM($L524:W524)=0)*1","v":0},{"$f":"(Y507<>0)*(SUM($L524:X524)=0)*1","v":0},{"$f":"(Z507<>0)*(SUM($L524:Y524)=0)*1","v":0},{"$f":"(AA507<>0)*(SUM($L524:Z524)=0)*1","v":0},{"$f":"(AB507<>0)*(SUM($L524:AA524)=0)*1","v":0},{"$f":"(AC507<>0)*(SUM($L524:AB524)=0)*1","v":0},{"$f":"(AD507<>0)*(SUM($L524:AC524)=0)*1","v":0},{"$f":"(AE507<>0)*(SUM($L524:AD524)=0)*1","v":0},{"$f":"(AF507<>0)*(SUM($L524:AE524)=0)*1","v":0},{"$f":"(AG507<>0)*(SUM($L524:AF524)=0)*1","v":0},{"$f":"(AH507<>0)*(SUM($L524:AG524)=0)*1","v":0},{"$f":"(AI507<>0)*(SUM($L524:AH524)=0)*1","v":0},{"$f":"(AJ507<>0)*(SUM($L524:AI524)=0)*1","v":0},{"$f":"(AK507<>0)*(SUM($L524:AJ524)=0)*1","v":0},{"$f":"(AL507<>0)*(SUM($L524:AK524)=0)*1","v":0},{"$f":"(AM507<>0)*(SUM($L524:AL524)=0)*1","v":0},{"$f":"(AN507<>0)*(SUM($L524:AM524)=0)*1","v":0},{"$f":"(AO507<>0)*(SUM($L524:AN524)=0)*1","v":0},{"$f":"(AP507<>0)*(SUM($L524:AO524)=0)*1","v":0},{"$f":"(AQ507<>0)*(SUM($L524:AP524)=0)*1","v":0},{"$f":"(AR507<>0)*(SUM($L524:AQ524)=0)*1","v":0},{"$f":"(AS507<>0)*(SUM($L524:AR524)=0)*1","v":0},{"$f":"(AT507<>0)*(SUM($L524:AS524)=0)*1","v":0},{"$f":"(AU507<>0)*(SUM($L524:AT524)=0)*1","v":0},{"$f":"(AV507<>0)*(SUM($L524:AU524)=0)*1","v":0},{"$f":"(AW507<>0)*(SUM($L524:AV524)=0)*1","v":0},{"$f":"(AX507<>0)*(SUM($L524:AW524)=0)*1","v":0},{"$f":"(AY507<>0)*(SUM($L524:AX524)=0)*1","v":0},{"$f":"(AZ507<>0)*(SUM($L524:AY524)=0)*1","v":0},{"$f":"(BA507<>0)*(SUM($L524:AZ524)=0)*1","v":0},{"$f":"(BB507<>0)*(SUM($L524:BA524)=0)*1","v":0},{"$f":"(BC507<>0)*(SUM($L524:BB524)=0)*1","v":0},{"$f":"(BD507<>0)*(SUM($L524:BC524)=0)*1","v":0},{"$f":"(BE507<>0)*(SUM($L524:BD524)=0)*1","v":0},{"$f":"(BF507<>0)*(SUM($L524:BE524)=0)*1","v":0},{"$f":"(BG507<>0)*(SUM($L524:BF524)=0)*1","v":0},{"$f":"(BH507<>0)*(SUM($L524:BG524)=0)*1","v":0},{"$f":"(BI507<>0)*(SUM($L524:BH524)=0)*1","v":0},{"$f":"(BJ507<>0)*(SUM($L524:BI524)=0)*1","v":0},{"$f":"(BK507<>0)*(SUM($L524:BJ524)=0)*1","v":0},{"$f":"(BL507<>0)*(SUM($L524:BK524)=0)*1","v":0},{"$f":"(BM507<>0)*(SUM($L524:BL524)=0)*1","v":0},{"$f":"(BN507<>0)*(SUM($L524:BM524)=0)*1","v":0},{"$f":"(BO507<>0)*(SUM($L524:BN524)=0)*1","v":0},{"$f":"(BP507<>0)*(SUM($L524:BO524)=0)*1","v":0},{"$f":"(BQ507<>0)*(SUM($L524:BP524)=0)*1","v":0},{"$f":"(BR507<>0)*(SUM($L524:BQ524)=0)*1","v":0},{"$f":"(BS507<>0)*(SUM($L524:BR524)=0)*1","v":0},{"$f":"(BT507<>0)*(SUM($L524:BS524)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F525,1)","v":0},null,13,null,0,null,null,null,null,{"$f":"(M508<>0)*(SUM($L525:L525)=0)*1","v":0},{"$f":"(N508<>0)*(SUM($L525:M525)=0)*1","v":0},{"$f":"(O508<>0)*(SUM($L525:N525)=0)*1","v":0},{"$f":"(P508<>0)*(SUM($L525:O525)=0)*1","v":0},{"$f":"(Q508<>0)*(SUM($L525:P525)=0)*1","v":0},{"$f":"(R508<>0)*(SUM($L525:Q525)=0)*1","v":0},{"$f":"(S508<>0)*(SUM($L525:R525)=0)*1","v":0},{"$f":"(T508<>0)*(SUM($L525:S525)=0)*1","v":0},{"$f":"(U508<>0)*(SUM($L525:T525)=0)*1","v":0},{"$f":"(V508<>0)*(SUM($L525:U525)=0)*1","v":0},{"$f":"(W508<>0)*(SUM($L525:V525)=0)*1","v":0},{"$f":"(X508<>0)*(SUM($L525:W525)=0)*1","v":0},{"$f":"(Y508<>0)*(SUM($L525:X525)=0)*1","v":0},{"$f":"(Z508<>0)*(SUM($L525:Y525)=0)*1","v":0},{"$f":"(AA508<>0)*(SUM($L525:Z525)=0)*1","v":0},{"$f":"(AB508<>0)*(SUM($L525:AA525)=0)*1","v":0},{"$f":"(AC508<>0)*(SUM($L525:AB525)=0)*1","v":0},{"$f":"(AD508<>0)*(SUM($L525:AC525)=0)*1","v":0},{"$f":"(AE508<>0)*(SUM($L525:AD525)=0)*1","v":0},{"$f":"(AF508<>0)*(SUM($L525:AE525)=0)*1","v":0},{"$f":"(AG508<>0)*(SUM($L525:AF525)=0)*1","v":0},{"$f":"(AH508<>0)*(SUM($L525:AG525)=0)*1","v":0},{"$f":"(AI508<>0)*(SUM($L525:AH525)=0)*1","v":0},{"$f":"(AJ508<>0)*(SUM($L525:AI525)=0)*1","v":0},{"$f":"(AK508<>0)*(SUM($L525:AJ525)=0)*1","v":0},{"$f":"(AL508<>0)*(SUM($L525:AK525)=0)*1","v":0},{"$f":"(AM508<>0)*(SUM($L525:AL525)=0)*1","v":0},{"$f":"(AN508<>0)*(SUM($L525:AM525)=0)*1","v":0},{"$f":"(AO508<>0)*(SUM($L525:AN525)=0)*1","v":0},{"$f":"(AP508<>0)*(SUM($L525:AO525)=0)*1","v":0},{"$f":"(AQ508<>0)*(SUM($L525:AP525)=0)*1","v":0},{"$f":"(AR508<>0)*(SUM($L525:AQ525)=0)*1","v":0},{"$f":"(AS508<>0)*(SUM($L525:AR525)=0)*1","v":0},{"$f":"(AT508<>0)*(SUM($L525:AS525)=0)*1","v":0},{"$f":"(AU508<>0)*(SUM($L525:AT525)=0)*1","v":0},{"$f":"(AV508<>0)*(SUM($L525:AU525)=0)*1","v":0},{"$f":"(AW508<>0)*(SUM($L525:AV525)=0)*1","v":0},{"$f":"(AX508<>0)*(SUM($L525:AW525)=0)*1","v":0},{"$f":"(AY508<>0)*(SUM($L525:AX525)=0)*1","v":0},{"$f":"(AZ508<>0)*(SUM($L525:AY525)=0)*1","v":0},{"$f":"(BA508<>0)*(SUM($L525:AZ525)=0)*1","v":0},{"$f":"(BB508<>0)*(SUM($L525:BA525)=0)*1","v":0},{"$f":"(BC508<>0)*(SUM($L525:BB525)=0)*1","v":0},{"$f":"(BD508<>0)*(SUM($L525:BC525)=0)*1","v":0},{"$f":"(BE508<>0)*(SUM($L525:BD525)=0)*1","v":0},{"$f":"(BF508<>0)*(SUM($L525:BE525)=0)*1","v":0},{"$f":"(BG508<>0)*(SUM($L525:BF525)=0)*1","v":0},{"$f":"(BH508<>0)*(SUM($L525:BG525)=0)*1","v":0},{"$f":"(BI508<>0)*(SUM($L525:BH525)=0)*1","v":0},{"$f":"(BJ508<>0)*(SUM($L525:BI525)=0)*1","v":0},{"$f":"(BK508<>0)*(SUM($L525:BJ525)=0)*1","v":0},{"$f":"(BL508<>0)*(SUM($L525:BK525)=0)*1","v":0},{"$f":"(BM508<>0)*(SUM($L525:BL525)=0)*1","v":0},{"$f":"(BN508<>0)*(SUM($L525:BM525)=0)*1","v":0},{"$f":"(BO508<>0)*(SUM($L525:BN525)=0)*1","v":0},{"$f":"(BP508<>0)*(SUM($L525:BO525)=0)*1","v":0},{"$f":"(BQ508<>0)*(SUM($L525:BP525)=0)*1","v":0},{"$f":"(BR508<>0)*(SUM($L525:BQ525)=0)*1","v":0},{"$f":"(BS508<>0)*(SUM($L525:BR525)=0)*1","v":0},{"$f":"(BT508<>0)*(SUM($L525:BS525)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F526,1)","v":0},null,14,null,0,null,null,null,null,{"$f":"(M509<>0)*(SUM($L526:L526)=0)*1","v":0},{"$f":"(N509<>0)*(SUM($L526:M526)=0)*1","v":0},{"$f":"(O509<>0)*(SUM($L526:N526)=0)*1","v":0},{"$f":"(P509<>0)*(SUM($L526:O526)=0)*1","v":0},{"$f":"(Q509<>0)*(SUM($L526:P526)=0)*1","v":0},{"$f":"(R509<>0)*(SUM($L526:Q526)=0)*1","v":0},{"$f":"(S509<>0)*(SUM($L526:R526)=0)*1","v":0},{"$f":"(T509<>0)*(SUM($L526:S526)=0)*1","v":0},{"$f":"(U509<>0)*(SUM($L526:T526)=0)*1","v":0},{"$f":"(V509<>0)*(SUM($L526:U526)=0)*1","v":0},{"$f":"(W509<>0)*(SUM($L526:V526)=0)*1","v":0},{"$f":"(X509<>0)*(SUM($L526:W526)=0)*1","v":0},{"$f":"(Y509<>0)*(SUM($L526:X526)=0)*1","v":0},{"$f":"(Z509<>0)*(SUM($L526:Y526)=0)*1","v":0},{"$f":"(AA509<>0)*(SUM($L526:Z526)=0)*1","v":0},{"$f":"(AB509<>0)*(SUM($L526:AA526)=0)*1","v":0},{"$f":"(AC509<>0)*(SUM($L526:AB526)=0)*1","v":0},{"$f":"(AD509<>0)*(SUM($L526:AC526)=0)*1","v":0},{"$f":"(AE509<>0)*(SUM($L526:AD526)=0)*1","v":0},{"$f":"(AF509<>0)*(SUM($L526:AE526)=0)*1","v":0},{"$f":"(AG509<>0)*(SUM($L526:AF526)=0)*1","v":0},{"$f":"(AH509<>0)*(SUM($L526:AG526)=0)*1","v":0},{"$f":"(AI509<>0)*(SUM($L526:AH526)=0)*1","v":0},{"$f":"(AJ509<>0)*(SUM($L526:AI526)=0)*1","v":0},{"$f":"(AK509<>0)*(SUM($L526:AJ526)=0)*1","v":0},{"$f":"(AL509<>0)*(SUM($L526:AK526)=0)*1","v":0},{"$f":"(AM509<>0)*(SUM($L526:AL526)=0)*1","v":0},{"$f":"(AN509<>0)*(SUM($L526:AM526)=0)*1","v":0},{"$f":"(AO509<>0)*(SUM($L526:AN526)=0)*1","v":0},{"$f":"(AP509<>0)*(SUM($L526:AO526)=0)*1","v":0},{"$f":"(AQ509<>0)*(SUM($L526:AP526)=0)*1","v":0},{"$f":"(AR509<>0)*(SUM($L526:AQ526)=0)*1","v":0},{"$f":"(AS509<>0)*(SUM($L526:AR526)=0)*1","v":0},{"$f":"(AT509<>0)*(SUM($L526:AS526)=0)*1","v":0},{"$f":"(AU509<>0)*(SUM($L526:AT526)=0)*1","v":0},{"$f":"(AV509<>0)*(SUM($L526:AU526)=0)*1","v":0},{"$f":"(AW509<>0)*(SUM($L526:AV526)=0)*1","v":0},{"$f":"(AX509<>0)*(SUM($L526:AW526)=0)*1","v":0},{"$f":"(AY509<>0)*(SUM($L526:AX526)=0)*1","v":0},{"$f":"(AZ509<>0)*(SUM($L526:AY526)=0)*1","v":0},{"$f":"(BA509<>0)*(SUM($L526:AZ526)=0)*1","v":0},{"$f":"(BB509<>0)*(SUM($L526:BA526)=0)*1","v":0},{"$f":"(BC509<>0)*(SUM($L526:BB526)=0)*1","v":0},{"$f":"(BD509<>0)*(SUM($L526:BC526)=0)*1","v":0},{"$f":"(BE509<>0)*(SUM($L526:BD526)=0)*1","v":0},{"$f":"(BF509<>0)*(SUM($L526:BE526)=0)*1","v":0},{"$f":"(BG509<>0)*(SUM($L526:BF526)=0)*1","v":0},{"$f":"(BH509<>0)*(SUM($L526:BG526)=0)*1","v":0},{"$f":"(BI509<>0)*(SUM($L526:BH526)=0)*1","v":0},{"$f":"(BJ509<>0)*(SUM($L526:BI526)=0)*1","v":0},{"$f":"(BK509<>0)*(SUM($L526:BJ526)=0)*1","v":0},{"$f":"(BL509<>0)*(SUM($L526:BK526)=0)*1","v":0},{"$f":"(BM509<>0)*(SUM($L526:BL526)=0)*1","v":0},{"$f":"(BN509<>0)*(SUM($L526:BM526)=0)*1","v":0},{"$f":"(BO509<>0)*(SUM($L526:BN526)=0)*1","v":0},{"$f":"(BP509<>0)*(SUM($L526:BO526)=0)*1","v":0},{"$f":"(BQ509<>0)*(SUM($L526:BP526)=0)*1","v":0},{"$f":"(BR509<>0)*(SUM($L526:BQ526)=0)*1","v":0},{"$f":"(BS509<>0)*(SUM($L526:BR526)=0)*1","v":0},{"$f":"(BT509<>0)*(SUM($L526:BS526)=0)*1","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,F527,1)","v":0},null,15,null,0,null,null,null,null,{"$f":"(M510<>0)*(SUM($L527:L527)=0)*1","v":0},{"$f":"(N510<>0)*(SUM($L527:M527)=0)*1","v":0},{"$f":"(O510<>0)*(SUM($L527:N527)=0)*1","v":0},{"$f":"(P510<>0)*(SUM($L527:O527)=0)*1","v":0},{"$f":"(Q510<>0)*(SUM($L527:P527)=0)*1","v":0},{"$f":"(R510<>0)*(SUM($L527:Q527)=0)*1","v":0},{"$f":"(S510<>0)*(SUM($L527:R527)=0)*1","v":0},{"$f":"(T510<>0)*(SUM($L527:S527)=0)*1","v":0},{"$f":"(U510<>0)*(SUM($L527:T527)=0)*1","v":0},{"$f":"(V510<>0)*(SUM($L527:U527)=0)*1","v":0},{"$f":"(W510<>0)*(SUM($L527:V527)=0)*1","v":0},{"$f":"(X510<>0)*(SUM($L527:W527)=0)*1","v":0},{"$f":"(Y510<>0)*(SUM($L527:X527)=0)*1","v":0},{"$f":"(Z510<>0)*(SUM($L527:Y527)=0)*1","v":0},{"$f":"(AA510<>0)*(SUM($L527:Z527)=0)*1","v":0},{"$f":"(AB510<>0)*(SUM($L527:AA527)=0)*1","v":0},{"$f":"(AC510<>0)*(SUM($L527:AB527)=0)*1","v":0},{"$f":"(AD510<>0)*(SUM($L527:AC527)=0)*1","v":0},{"$f":"(AE510<>0)*(SUM($L527:AD527)=0)*1","v":0},{"$f":"(AF510<>0)*(SUM($L527:AE527)=0)*1","v":0},{"$f":"(AG510<>0)*(SUM($L527:AF527)=0)*1","v":0},{"$f":"(AH510<>0)*(SUM($L527:AG527)=0)*1","v":0},{"$f":"(AI510<>0)*(SUM($L527:AH527)=0)*1","v":0},{"$f":"(AJ510<>0)*(SUM($L527:AI527)=0)*1","v":0},{"$f":"(AK510<>0)*(SUM($L527:AJ527)=0)*1","v":0},{"$f":"(AL510<>0)*(SUM($L527:AK527)=0)*1","v":0},{"$f":"(AM510<>0)*(SUM($L527:AL527)=0)*1","v":0},{"$f":"(AN510<>0)*(SUM($L527:AM527)=0)*1","v":0},{"$f":"(AO510<>0)*(SUM($L527:AN527)=0)*1","v":0},{"$f":"(AP510<>0)*(SUM($L527:AO527)=0)*1","v":0},{"$f":"(AQ510<>0)*(SUM($L527:AP527)=0)*1","v":0},{"$f":"(AR510<>0)*(SUM($L527:AQ527)=0)*1","v":0},{"$f":"(AS510<>0)*(SUM($L527:AR527)=0)*1","v":0},{"$f":"(AT510<>0)*(SUM($L527:AS527)=0)*1","v":0},{"$f":"(AU510<>0)*(SUM($L527:AT527)=0)*1","v":0},{"$f":"(AV510<>0)*(SUM($L527:AU527)=0)*1","v":0},{"$f":"(AW510<>0)*(SUM($L527:AV527)=0)*1","v":0},{"$f":"(AX510<>0)*(SUM($L527:AW527)=0)*1","v":0},{"$f":"(AY510<>0)*(SUM($L527:AX527)=0)*1","v":0},{"$f":"(AZ510<>0)*(SUM($L527:AY527)=0)*1","v":0},{"$f":"(BA510<>0)*(SUM($L527:AZ527)=0)*1","v":0},{"$f":"(BB510<>0)*(SUM($L527:BA527)=0)*1","v":0},{"$f":"(BC510<>0)*(SUM($L527:BB527)=0)*1","v":0},{"$f":"(BD510<>0)*(SUM($L527:BC527)=0)*1","v":0},{"$f":"(BE510<>0)*(SUM($L527:BD527)=0)*1","v":0},{"$f":"(BF510<>0)*(SUM($L527:BE527)=0)*1","v":0},{"$f":"(BG510<>0)*(SUM($L527:BF527)=0)*1","v":0},{"$f":"(BH510<>0)*(SUM($L527:BG527)=0)*1","v":0},{"$f":"(BI510<>0)*(SUM($L527:BH527)=0)*1","v":0},{"$f":"(BJ510<>0)*(SUM($L527:BI527)=0)*1","v":0},{"$f":"(BK510<>0)*(SUM($L527:BJ527)=0)*1","v":0},{"$f":"(BL510<>0)*(SUM($L527:BK527)=0)*1","v":0},{"$f":"(BM510<>0)*(SUM($L527:BL527)=0)*1","v":0},{"$f":"(BN510<>0)*(SUM($L527:BM527)=0)*1","v":0},{"$f":"(BO510<>0)*(SUM($L527:BN527)=0)*1","v":0},{"$f":"(BP510<>0)*(SUM($L527:BO527)=0)*1","v":0},{"$f":"(BQ510<>0)*(SUM($L527:BP527)=0)*1","v":0},{"$f":"(BR510<>0)*(SUM($L527:BQ527)=0)*1","v":0},{"$f":"(BS510<>0)*(SUM($L527:BR527)=0)*1","v":0},{"$f":"(BT510<>0)*(SUM($L527:BS527)=0)*1","v":0}]
[]
[null,null,null,"ENERGY EXPORT SUMMARY"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F531,1)","v":0},"kWh",{"$f":"F530+1","v":1},null,{"$f":"SYS_Admin!$G$686&\"-\"&D531","v":"Energy output-0"},{"$f":"H839","v":0},null,null,null,{"$f":"SUMIF($H$12:$H$479,$H531,M$12:M$479)","v":0},{"$f":"SUMIF($H$12:$H$479,$H531,N$12:N$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$12:$H$479,$H531,AD$12:AD$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$12:$H$479,$H531,AT$12:AT$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$12:$H$479,$H531,BJ$12:BJ$479)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F532,1)","v":0},"kWh",2,null,{"$f":"SYS_Admin!$G$686&\"-\"&D532","v":"Energy output-0"},{"$f":"H840","v":0},null,null,null,{"$f":"SUMIF($H$12:$H$479,$H532,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F533,1)","v":0},"kWh",3,null,{"$f":"SYS_Admin!$G$686&\"-\"&D533","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F534,1)","v":0},"kWh",4,null,{"$f":"SYS_Admin!$G$686&\"-\"&D534","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F535,1)","v":0},"kWh",5,null,{"$f":"SYS_Admin!$G$686&\"-\"&D535","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F536,1)","v":0},"kWh",6,null,{"$f":"SYS_Admin!$G$686&\"-\"&D536","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F537,1)","v":0},"kWh",7,null,{"$f":"SYS_Admin!$G$686&\"-\"&D537","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F538,1)","v":0},"kWh",8,null,{"$f":"SYS_Admin!$G$686&\"-\"&D538","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F539,1)","v":0},"kWh",9,null,{"$f":"SYS_Admin!$G$686&\"-\"&D539","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F540,1)","v":0},"kWh",10,null,{"$f":"SYS_Admin!$G$686&\"-\"&D540","v":"Energy output-0"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($I$531:$I$540,$D542,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$531:$I$540,$D542,W$531:W$540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$531:$I$540,$D542,AG$531:AG$540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$531:$I$540,$D542,AQ$531:AQ$540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$531:$I$540,$D542,BA$531:BA$540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$531:$I$540,$D542,BK$531:BK$540)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PLANT GENERATION AS PERCENTAGE OF HEAT"]
[]
[null,null,null,{"$f":"\"Total \"&H548&\"-GENERATION\"","v":"Total Heat-GENERATION"},"kWh",null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},null,null,null,null,{"$f":"SUMIF($D$542:$D$544,$H548,M$542:M$544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$542:$D$544,$H548,AS$542:AS$544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstPlant,F550,1)","v":0},"kWh",{"$f":"F549+1","v":1},null,{"$f":"D550&\"-\"&H548","v":"0-Heat"},null,null,null,null,{"$f":"SUMIF($K$12:$K$479,$H550,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H550,W$12:W$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H550,AG$12:AG$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H550,AQ$12:AQ$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H550,BA$12:BA$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H550,BK$12:BK$479)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F551,1)","v":0},"kWh",2,null,{"$f":"D551&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F552,1)","v":0},"kWh",3,null,{"$f":"D552&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F553,1)","v":0},"kWh",4,null,{"$f":"D553&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F554,1)","v":0},"kWh",5,null,{"$f":"D554&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F555,1)","v":0},"kWh",6,null,{"$f":"D555&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F556,1)","v":0},"kWh",7,null,{"$f":"D556&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F557,1)","v":0},"kWh",8,null,{"$f":"D557&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F558,1)","v":0},"kWh",9,null,{"$f":"D558&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F559,1)","v":0},"kWh",10,null,{"$f":"D559&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F560,1)","v":0},"kWh",11,null,{"$f":"D560&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F561,1)","v":0},"kWh",12,null,{"$f":"D561&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F562,1)","v":0},"kWh",13,null,{"$f":"D562&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F563,1)","v":0},"kWh",14,null,{"$f":"D563&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F564,1)","v":0},"kWh",15,null,{"$f":"D564&\"-\"&H548","v":"0-Heat"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstPlant,F566,1)","v":0},"%",{"$f":"F565+1","v":1},null,{"$f":"IFERROR(AVERAGEIF(M550:BT550,\"<>0\",M566:BT566),0)","v":0},null,null,null,null,{"$f":"IFERROR(M550/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS550/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F567,1)","v":0},"%",2,null,0,null,null,null,null,{"$f":"IFERROR(M551/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS551/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F568,1)","v":0},"%",3,null,0,null,null,null,null,{"$f":"IFERROR(M552/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS552/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F569,1)","v":0},"%",4,null,0,null,null,null,null,{"$f":"IFERROR(M553/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS553/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F570,1)","v":0},"%",5,null,0,null,null,null,null,{"$f":"IFERROR(M554/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS554/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F571,1)","v":0},"%",6,null,0,null,null,null,null,{"$f":"IFERROR(M555/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS555/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F572,1)","v":0},"%",7,null,0,null,null,null,null,{"$f":"IFERROR(M556/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS556/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F573,1)","v":0},"%",8,null,0,null,null,null,null,{"$f":"IFERROR(M557/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS557/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F574,1)","v":0},"%",9,null,0,null,null,null,null,{"$f":"IFERROR(M558/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS558/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F575,1)","v":0},"%",10,null,0,null,null,null,null,{"$f":"IFERROR(M559/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS559/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F576,1)","v":0},"%",11,null,0,null,null,null,null,{"$f":"IFERROR(M560/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS560/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F577,1)","v":0},"%",12,null,0,null,null,null,null,{"$f":"IFERROR(M561/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS561/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F578,1)","v":0},"%",13,null,0,null,null,null,null,{"$f":"IFERROR(M562/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS562/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F579,1)","v":0},"%",14,null,0,null,null,null,null,{"$f":"IFERROR(M563/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS563/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F580,1)","v":0},"%",15,null,0,null,null,null,null,{"$f":"IFERROR(M564/M548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS564/AS548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PLANT GENERATION AS PERCENTAGE OF COOLING"]
[]
[null,null,null,{"$f":"\"Total \"&H584&\"-GENERATION\"","v":"Total Cooling-GENERATION"},"kWh",null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},null,null,null,null,{"$f":"SUMIF($D$542:$D$544,$H584,M$542:M$544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$542:$D$544,$H584,AS$542:AS$544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstPlant,F586,1)","v":0},"kWh",{"$f":"F585+1","v":1},null,{"$f":"D586&\"-\"&H584","v":"0-Cooling"},null,null,null,null,{"$f":"SUMIF($K$12:$K$479,$H586,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H586,W$12:W$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H586,AG$12:AG$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H586,AQ$12:AQ$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H586,BA$12:BA$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H586,BK$12:BK$479)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F587,1)","v":0},"kWh",2,null,{"$f":"D587&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F588,1)","v":0},"kWh",3,null,{"$f":"D588&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F589,1)","v":0},"kWh",4,null,{"$f":"D589&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F590,1)","v":0},"kWh",5,null,{"$f":"D590&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F591,1)","v":0},"kWh",6,null,{"$f":"D591&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F592,1)","v":0},"kWh",7,null,{"$f":"D592&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F593,1)","v":0},"kWh",8,null,{"$f":"D593&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F594,1)","v":0},"kWh",9,null,{"$f":"D594&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F595,1)","v":0},"kWh",10,null,{"$f":"D595&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F596,1)","v":0},"kWh",11,null,{"$f":"D596&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F597,1)","v":0},"kWh",12,null,{"$f":"D597&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F598,1)","v":0},"kWh",13,null,{"$f":"D598&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F599,1)","v":0},"kWh",14,null,{"$f":"D599&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F600,1)","v":0},"kWh",15,null,{"$f":"D600&\"-\"&H584","v":"0-Cooling"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstPlant,F602,1)","v":0},"%",{"$f":"F601+1","v":1},null,{"$f":"IFERROR(AVERAGEIF(M586:BT586,\"<>0\",M602:BT602),0)","v":0},null,null,null,null,{"$f":"IFERROR(M586/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS586/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F603,1)","v":0},"%",2,null,0,null,null,null,null,{"$f":"IFERROR(M587/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS587/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F604,1)","v":0},"%",3,null,0,null,null,null,null,{"$f":"IFERROR(M588/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS588/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F605,1)","v":0},"%",4,null,0,null,null,null,null,{"$f":"IFERROR(M589/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS589/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F606,1)","v":0},"%",5,null,0,null,null,null,null,{"$f":"IFERROR(M590/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS590/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F607,1)","v":0},"%",6,null,0,null,null,null,null,{"$f":"IFERROR(M591/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS591/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F608,1)","v":0},"%",7,null,0,null,null,null,null,{"$f":"IFERROR(M592/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS592/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F609,1)","v":0},"%",8,null,0,null,null,null,null,{"$f":"IFERROR(M593/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS593/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F610,1)","v":0},"%",9,null,0,null,null,null,null,{"$f":"IFERROR(M594/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS594/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F611,1)","v":0},"%",10,null,0,null,null,null,null,{"$f":"IFERROR(M595/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS595/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F612,1)","v":0},"%",11,null,0,null,null,null,null,{"$f":"IFERROR(M596/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS596/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F613,1)","v":0},"%",12,null,0,null,null,null,null,{"$f":"IFERROR(M597/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS597/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F614,1)","v":0},"%",13,null,0,null,null,null,null,{"$f":"IFERROR(M598/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS598/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F615,1)","v":0},"%",14,null,0,null,null,null,null,{"$f":"IFERROR(M599/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS599/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F616,1)","v":0},"%",15,null,0,null,null,null,null,{"$f":"IFERROR(M600/M584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS600/AS584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PLANT GENERATION AS PERCENTAGE OF COOLING"]
[]
[null,null,null,{"$f":"\"Total \"&H620&\"-GENERATION\"","v":"Total Electricity-GENERATION"},"kWh",null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},null,null,null,null,{"$f":"SUMIF($D$542:$D$544,$H620,M$542:M$544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$542:$D$544,$H620,AS$542:AS$544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstPlant,F622,1)","v":0},"kWh",{"$f":"F621+1","v":1},null,{"$f":"D622&\"-\"&H620","v":"0-Electricity"},null,null,null,null,{"$f":"SUMIF($K$12:$K$479,$H622,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H622,W$12:W$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H622,AG$12:AG$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H622,AQ$12:AQ$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H622,BA$12:BA$479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$12:$K$479,$H622,BK$12:BK$479)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F623,1)","v":0},"kWh",2,null,{"$f":"D623&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F624,1)","v":0},"kWh",3,null,{"$f":"D624&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F625,1)","v":0},"kWh",4,null,{"$f":"D625&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F626,1)","v":0},"kWh",5,null,{"$f":"D626&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F627,1)","v":0},"kWh",6,null,{"$f":"D627&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F628,1)","v":0},"kWh",7,null,{"$f":"D628&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F629,1)","v":0},"kWh",8,null,{"$f":"D629&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F630,1)","v":0},"kWh",9,null,{"$f":"D630&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F631,1)","v":0},"kWh",10,null,{"$f":"D631&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F632,1)","v":0},"kWh",11,null,{"$f":"D632&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F633,1)","v":0},"kWh",12,null,{"$f":"D633&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F634,1)","v":0},"kWh",13,null,{"$f":"D634&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F635,1)","v":0},"kWh",14,null,{"$f":"D635&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F636,1)","v":0},"kWh",15,null,{"$f":"D636&\"-\"&H620","v":"0-Electricity"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstPlant,F638,1)","v":0},"%",{"$f":"F637+1","v":1},null,{"$f":"IFERROR(AVERAGEIF(M622:BT622,\"<>0\",M638:BT638),0)","v":0},null,null,null,null,{"$f":"IFERROR(M622/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS622/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F639,1)","v":0},"%",2,null,0,null,null,null,null,{"$f":"IFERROR(M623/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS623/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F640,1)","v":0},"%",3,null,0,null,null,null,null,{"$f":"IFERROR(M624/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS624/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F641,1)","v":0},"%",4,null,0,null,null,null,null,{"$f":"IFERROR(M625/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS625/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F642,1)","v":0},"%",5,null,0,null,null,null,null,{"$f":"IFERROR(M626/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS626/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F643,1)","v":0},"%",6,null,0,null,null,null,null,{"$f":"IFERROR(M627/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS627/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F644,1)","v":0},"%",7,null,0,null,null,null,null,{"$f":"IFERROR(M628/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS628/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F645,1)","v":0},"%",8,null,0,null,null,null,null,{"$f":"IFERROR(M629/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS629/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F646,1)","v":0},"%",9,null,0,null,null,null,null,{"$f":"IFERROR(M630/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS630/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F647,1)","v":0},"%",10,null,0,null,null,null,null,{"$f":"IFERROR(M631/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS631/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F648,1)","v":0},"%",11,null,0,null,null,null,null,{"$f":"IFERROR(M632/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS632/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F649,1)","v":0},"%",12,null,0,null,null,null,null,{"$f":"IFERROR(M633/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS633/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F650,1)","v":0},"%",13,null,0,null,null,null,null,{"$f":"IFERROR(M634/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS634/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F651,1)","v":0},"%",14,null,0,null,null,null,null,{"$f":"IFERROR(M635/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS635/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,F652,1)","v":0},"%",15,null,0,null,null,null,null,{"$f":"IFERROR(M636/M620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS636/AS620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CONVERSION LOSSES"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F656,1)","v":0},"kWh",{"$f":"F655+1","v":1},null,{"$f":"D656&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,{"$f":"SUMIF($D$12:$D$479,$H656,M$12:M$479)","v":0},{"$f":"SUMIF($D$12:$D$479,$H656,N$12:N$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$12:$D$479,$H656,AD$12:AD$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$12:$D$479,$H656,AT$12:AT$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$12:$D$479,$H656,BJ$12:BJ$479)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F657,1)","v":0},"kWh",2,null,{"$f":"D657&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,{"$f":"SUMIF($D$12:$D$479,$H657,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F658,1)","v":0},"kWh",3,null,{"$f":"D658&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F659,1)","v":0},"kWh",4,null,{"$f":"D659&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F660,1)","v":0},"kWh",5,null,{"$f":"D660&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F661,1)","v":0},"kWh",6,null,{"$f":"D661&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F662,1)","v":0},"kWh",7,null,{"$f":"D662&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F663,1)","v":0},"kWh",8,null,{"$f":"D663&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F664,1)","v":0},"kWh",9,null,{"$f":"D664&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F665,1)","v":0},"kWh",10,null,{"$f":"D665&\"-\"&SYS_Admin!$G$806","v":"0-conversion loss"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DASHBOARD PLANT MARGIN ANALYSIS - ENERGY"]
[]
[null,null,null,"Year analysed",null,null,{"$f":"Dashboard!$S$256","v":2026}]
[]
[null,null,null,"PLANT MARGIN ANALYSIS"]
[null,null,null,"Plant selected on dashboard:","Match",null,{"$f":"Dashboard!H389","v":"WSHP - WWTW"},{"$f":"IFERROR(MATCH(G672,lstPlant,0),0)","v":0}]
[null,null,null,null,null,null,null,"MWh"]
[null,null,null,"Fuel 1","kWh",null,{"$f":"IF($H$672=0,0,INDEX(INP_EnergyTypes!$F$31:$F$45,$H$672,1))","v":0},{"$f":"SUMIF($M$3:$BT$3,$G$669,M674:BT674)/(10^3)","v":0},{"$f":"$G$672&\"-\"&G674","v":"WSHP - WWTW-0"},null,null,null,{"$f":"SUMIF($I$12:$I$479,$I674,M$12:M$479)","v":0},{"$f":"SUMIF($I$12:$I$479,$I674,N$12:N$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$12:$I$479,$I674,AD$12:AD$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$12:$I$479,$I674,AT$12:AT$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$12:$I$479,$I674,BJ$12:BJ$479)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel 2","kWh",null,{"$f":"IF($H$672=0,0,INDEX(INP_EnergyTypes!$G$31:$G$45,$H$672,1))","v":0},{"$f":"SUMIF($M$3:$BT$3,$G$669,M675:BT675)/(10^3)","v":0},{"$f":"$G$672&\"-\"&G675","v":"WSHP - WWTW-0"},null,null,null,{"$f":"SUMIF($I$12:$I$479,$I675,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel 3","kWh",null,{"$f":"IF($H$672=0,0,INDEX(INP_EnergyTypes!$H$31:$H$45,$H$672,1))","v":0},{"$f":"SUMIF($M$3:$BT$3,$G$669,M676:BT676)/(10^3)","v":0},{"$f":"$G$672&\"-\"&G676","v":"WSHP - WWTW-0"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Output 1","kWh",null,{"$f":"IF($H$672=0,0,INDEX(INP_EnergyTypes!$I$31:$I$45,$H$672,1))","v":0},{"$f":"SUMIF($M$3:$BT$3,$G$669,M678:BT678)/(10^3)","v":0},{"$f":"$G$672&\"-\"&G678","v":"WSHP - WWTW-0"},null,null,null,{"$f":"SUMIF($I$12:$I$479,$I678,M$12:M$479)","v":0},{"$f":"SUMIF($I$12:$I$479,$I678,N$12:N$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$12:$I$479,$I678,AD$12:AD$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$12:$I$479,$I678,AT$12:AT$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$12:$I$479,$I678,BJ$12:BJ$479)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Output 2","kWh",null,{"$f":"IF($H$672=0,0,INDEX(INP_EnergyTypes!$J$31:$J45,$H$672,1))","v":0},{"$f":"SUMIF($M$3:$BT$3,$G$669,M679:BT679)/(10^3)","v":0},{"$f":"$G$672&\"-\"&G679","v":"WSHP - WWTW-0"},null,null,null,{"$f":"SUMIF($I$12:$I$479,$I679,M$12:M$479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Output 3","kWh",null,{"$f":"IF($H$672=0,0,INDEX(INP_EnergyTypes!$K$31:$K46,$H$672,1))","v":0},{"$f":"SUMIF($M$3:$BT$3,$G$669,M680:BT680)/(10^3)","v":0},{"$f":"$G$672&\"-\"&G680","v":"WSHP - WWTW-0"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B682)+1","v":2},null,"DISTRIBUTION LOSSES"]
[]
[null,null,{"$f":"MAX(C$684:C684)+1","v":1},{"$f":"INDEX(lstExportFull,C685,1)","v":0}]
[]
[null,null,null,{"$f":"D685&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D685,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D685,M$531:M$540)","v":0},{"$f":"SUMIF($D$531:$D$540,$D685,N$531:N$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D685,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D685&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D685&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H687&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D689,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D685&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D685&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H687&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D690,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D685&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M687-SUM(M688:M691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS687-SUM(AS688:AS691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C693)+1","v":2},{"$f":"INDEX(lstExportFull,C694,1)","v":0}]
[]
[null,null,null,{"$f":"D694&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D694,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D694,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D694,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D694&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D694&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H696&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D698,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D694&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D694&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H696&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D699,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D694&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M696-SUM(M697:M700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS696-SUM(AS697:AS700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C702)+1","v":3},{"$f":"INDEX(lstExportFull,C703,1)","v":0}]
[]
[null,null,null,{"$f":"D703&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D703,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D703,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D703,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D703&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D703&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H705&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D707,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D703&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D703&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H705&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D708,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D703&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M705-SUM(M706:M709)","v":0},0,0,0,{"$f":"Q705-SUM(Q706:Q709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS705-SUM(AS706:AS709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C711)+1","v":4},{"$f":"INDEX(lstExportFull,C712,1)","v":0}]
[]
[null,null,null,{"$f":"D712&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D712,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D712,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D712,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D712&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D712&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H714&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D716,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D712&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D712&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H714&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D717,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D712&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M714-SUM(M715:M718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS714-SUM(AS715:AS718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C720)+1","v":5},{"$f":"INDEX(lstExportFull,C721,1)","v":0}]
[]
[null,null,null,{"$f":"D721&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D721,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D721,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D721,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D721&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D721&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H723&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D725,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D721&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D721&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H723&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D726,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D721&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M723-SUM(M724:M727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS723-SUM(AS724:AS727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C729)+1","v":6},{"$f":"INDEX(lstExportFull,C730,1)","v":0}]
[]
[null,null,null,{"$f":"D730&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D730,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D730,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D730,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D730&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D730&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H732&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D734,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D730&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D730&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H732&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D735,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D730&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M732-SUM(M733:M736)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS732-SUM(AS733:AS736)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C738)+1","v":7},{"$f":"INDEX(lstExportFull,C739,1)","v":0}]
[]
[null,null,null,{"$f":"D739&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D739,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D739,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D739,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D739&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D739&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H741&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D743,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D739&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D739&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H741&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D744,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D739&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M741-SUM(M742:M745)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS741-SUM(AS742:AS745)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C747)+1","v":8},{"$f":"INDEX(lstExportFull,C748,1)","v":0}]
[]
[null,null,null,{"$f":"D748&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D748,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D748,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D748,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D748&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D748&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H750&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D752,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D748&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D748&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H750&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D753,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D748&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M750-SUM(M751:M754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS750-SUM(AS751:AS754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C756)+1","v":9},{"$f":"INDEX(lstExportFull,C757,1)","v":0}]
[]
[null,null,null,{"$f":"D757&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D757,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D757,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D757,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D757&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D757&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H759&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D761,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D757&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D757&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H759&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D762,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D757&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M759-SUM(M760:M763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS759-SUM(AS760:AS763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C765)+1","v":10},{"$f":"INDEX(lstExportFull,C766,1)","v":0}]
[]
[null,null,null,{"$f":"D766&\"-\"&SYS_Admin!$G$699","v":"0-at point of generation"},"kWh",null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D766,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$531:$D$540,$D766,M$531:M$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$531:$D$540,$D766,AS$531:AS$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D766&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},"kWh",null,{"$f":"D766&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H768&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"0-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D770,INP_EBalance!BT$571:BT$621)","v":0}]
[null,null,null,{"$f":"D766&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},"kWh",null,{"$f":"D766&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"H768&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"0-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!M$571:M$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!N$571:N$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!O$571:O$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!P$571:P$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!Q$571:Q$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!R$571:R$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!S$571:S$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!T$571:T$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!U$571:U$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!V$571:V$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!W$571:W$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!X$571:X$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!Y$571:Y$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!Z$571:Z$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AA$571:AA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AB$571:AB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AC$571:AC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AD$571:AD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AE$571:AE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AF$571:AF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AG$571:AG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AH$571:AH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AI$571:AI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AJ$571:AJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AK$571:AK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AL$571:AL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AM$571:AM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AN$571:AN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AO$571:AO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AP$571:AP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AQ$571:AQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AR$571:AR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AS$571:AS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AT$571:AT$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AU$571:AU$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AV$571:AV$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AW$571:AW$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AX$571:AX$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AY$571:AY$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!AZ$571:AZ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BA$571:BA$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BB$571:BB$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BC$571:BC$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BD$571:BD$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BE$571:BE$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BF$571:BF$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BG$571:BG$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BH$571:BH$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BI$571:BI$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BJ$571:BJ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BK$571:BK$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BL$571:BL$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BM$571:BM$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BN$571:BN$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BO$571:BO$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BP$571:BP$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BQ$571:BQ$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BR$571:BR$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BS$571:BS$621)","v":0},{"$f":"SUMIF(INP_EBalance!$D$571:$D$621,$D771,INP_EBalance!BT$571:BT$621)","v":0}]
[]
[null,null,null,{"$f":"D766&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},"kWh",null,null,null,null,null,null,null,{"$f":"M768-SUM(M769:M772)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS768-SUM(AS769:AS772)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$684:C774)+1","v":11},"SUMMARY"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F777,1)","v":0},"kWh",{"$f":"F776+1","v":1},{"$f":"D777&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D777,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($G$685:$G$774,$G777,M$685:M$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$685:$G$774,$G777,W$685:W$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$685:$G$774,$G777,AG$685:AG$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$685:$G$774,$G777,AQ$685:AQ$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$685:$G$774,$G777,BA$685:BA$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($G$685:$G$774,$G777,BK$685:BK$774)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F778,1)","v":0},"kWh",2,{"$f":"D778&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D778,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F779,1)","v":0},"kWh",3,{"$f":"D779&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D779,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F780,1)","v":0},"kWh",4,{"$f":"D780&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D780,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F781,1)","v":0},"kWh",5,{"$f":"D781&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D781,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,{"$f":"SUMIF($G$685:$G$774,$G781,Q$685:Q$774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F782,1)","v":0},"kWh",6,{"$f":"D782&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D782,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F783,1)","v":0},"kWh",7,{"$f":"D783&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D783,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F784,1)","v":0},"kWh",8,{"$f":"D784&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D784,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F785,1)","v":0},"kWh",9,{"$f":"D785&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D785,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F786,1)","v":0},"kWh",10,{"$f":"D786&\"-\"&SYS_Admin!$G$704","v":"0-losses"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D786,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PRIMARY LOSSES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,{"$f":"D790&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"Heat-losses-at primary connection"},null,null,null,null,{"$f":"SUMIF($H$685:$H$775,$H790,M$685:M$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H790,W$685:W$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H790,AG$685:AG$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H790,AQ$685:AQ$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H790,BA$685:BA$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H790,BK$685:BK$775)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,{"$f":"D791&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"Cooling-losses-at primary connection"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,{"$f":"D792&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$700","v":"Electricity-losses-at primary connection"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"As percentage of supply"]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M790/M542,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS790/AS542,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M791/M543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS791/AS543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M792/M544,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS792/AS544,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SECONDARY LOSSES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,{"$f":"D801&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"Heat-losses-at secondary connection"},null,null,null,null,{"$f":"SUMIF($H$685:$H$775,$H801,M$685:M$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H801,W$685:W$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H801,AG$685:AG$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H801,AQ$685:AQ$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H801,BA$685:BA$775)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$685:$H$775,$H801,BK$685:BK$775)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,{"$f":"D802&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"Cooling-losses-at secondary connection"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,{"$f":"D803&\"-\"&SYS_Admin!$G$704&\"-\"&SYS_Admin!$G$701","v":"Electricity-losses-at secondary connection"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"As percentage of supply"]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M801/M542,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS801/AS542,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M802/M543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS802/AS543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M803/M544,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS803/AS544,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"MAX(B$9:B774)+1","v":3},null,"END CUSTOMER SUPPLY "]
[]
[null,null,null,"END CUSTOMER DEMAND BY ENERGY TYPE"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F816,1)","v":0},"kWh",{"$f":"F815+1","v":1},null,{"$f":"H839","v":0},null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D816,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F817,1)","v":0},"kWh",2,null,{"$f":"H840","v":0},null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D817,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F818,1)","v":0},"kWh",3,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D818,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F819,1)","v":0},"kWh",4,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D819,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F820,1)","v":0},"kWh",5,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D820,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F821,1)","v":0},"kWh",6,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D821,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F822,1)","v":0},"kWh",7,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D822,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F823,1)","v":0},"kWh",8,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D823,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F824,1)","v":0},"kWh",9,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D824,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F825,1)","v":0},"kWh",10,null,0,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D825,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[]
[null,null,null,"Total private demand","kWh",null,null,null,null,null,null,null,{"$f":"SUM(M816:M826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS816:AS826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grid exports","kWh",null,null,null,null,null,null,null,{"$f":"SUM(M871:M880)","v":0},{"$f":"SUM(N871:N880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total supply to customers","kWh",null,null,null,null,null,null,null,{"$f":"SUM(M827:M828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS827:AS828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DEMAND + LOSSES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$816:$H$825,$D833,M$816:M$825) + (M790+M801)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$816:$H$825,$D833,AS$816:AS$825) + (AS790+AS801)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$816:$H$825,$D834,M$816:M$825) + (M791+M802)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$816:$H$825,$D834,AS$816:AS$825) + (AS791+AS802)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$816:$H$825,$D835,M$816:M$825) + (M792+M803)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$816:$H$825,$D835,AS$816:AS$825) + (AS792+AS803)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUPPLY LESS LOSSES"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F839,1)","v":0},"kWh",{"$f":"F838+1","v":1},{"$f":"D839&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D839,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,{"$f":"SUMIF($D$685:$D$774,$G839,M$685:M$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$685:$D$774,$G839,W$685:W$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$685:$D$774,$G839,AG$685:AG$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$685:$D$774,$G839,AQ$685:AQ$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$685:$D$774,$G839,BA$685:BA$774)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$685:$D$774,$G839,BK$685:BK$774)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F840,1)","v":0},"kWh",{"$f":"F839+1","v":2},{"$f":"D840&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D840,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F841,1)","v":0},"kWh",3,{"$f":"D841&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D841,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F842,1)","v":0},"kWh",4,{"$f":"D842&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D842,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F843,1)","v":0},"kWh",5,{"$f":"D843&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D843,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,{"$f":"SUMIF($D$685:$D$774,$G843,Q$685:Q$774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F844,1)","v":0},"kWh",6,{"$f":"D844&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D844,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F845,1)","v":0},"kWh",7,{"$f":"D845&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D845,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F846,1)","v":0},"kWh",8,{"$f":"D846&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D846,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F847,1)","v":0},"kWh",9,{"$f":"D847&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D847,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F848,1)","v":0},"kWh",10,{"$f":"D848&\"-\"&SYS_Admin!$G$701","v":"0-at secondary connection"},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(D848,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$839:$H$848,$D850,M$839:M$848)","v":0},{"$f":"SUMIF($H$839:$H$848,$D850,N$839:N$848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$839:$H$848,$D850,AD$839:AD$848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$839:$H$848,$D850,AT$839:AT$848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$839:$H$848,$D850,BJ$839:BJ$848)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$839:$H$848,$D851,M$839:M$848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$839:$H$848,$D852,M$839:M$848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EXCESS / (SHORTFALL) OF SUPPLY"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F856,1)","v":0},"kWh",{"$f":"F855+1","v":1},null,null,null,null,null,null,{"$f":"M839 - M816","v":0},0,{"$f":"O839 - O816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS839 - AS816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F857,1)","v":0},"kWh",{"$f":"F856+1","v":2},null,null,null,null,null,null,{"$f":"M840 - M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS840 - AS817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F858,1)","v":0},"kWh",3,null,null,null,null,null,null,{"$f":"M841 - M818","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS841 - AS818","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F859,1)","v":0},"kWh",4,null,null,null,null,null,null,{"$f":"M842 - M819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS842 - AS819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F860,1)","v":0},"kWh",5,null,null,null,null,null,null,{"$f":"M843 - M820","v":0},0,0,0,{"$f":"Q843 - Q820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS843 - AS820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F861,1)","v":0},"kWh",6,null,null,null,null,null,null,{"$f":"M844 - M821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS844 - AS821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F862,1)","v":0},"kWh",7,null,null,null,null,null,null,{"$f":"M845 - M822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS845 - AS822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F863,1)","v":0},"kWh",8,null,null,null,null,null,null,{"$f":"M846 - M823","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS846 - AS823","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F864,1)","v":0},"kWh",9,null,null,null,null,null,null,{"$f":"M847 - M824","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS847 - AS824","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F865,1)","v":0},"kWh",10,null,null,null,null,null,null,{"$f":"M848 - M825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS848 - AS825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CAN ENERGY BE EXPORTED OUTSIDE OF PRIVATE NETWORK?"]
[]
[null,null,null,"GRID EXPORTS"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F871,1)","v":0},"kWh",{"$f":"F868+1","v":1},null,{"$f":"INDEX(sysGridExportInput,F871,1)","v":0},null,null,null,null,{"$f":"MAX(M856*$H871,0)","v":0},{"$f":"MAX(N856*$H871,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F872,1)","v":0},"kWh",{"$f":"F871+1","v":2},null,{"$f":"INDEX(sysGridExportInput,F872,1)","v":0},null,null,null,null,{"$f":"MAX(M857*$H872,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F873,1)","v":0},"kWh",3,null,{"$f":"INDEX(sysGridExportInput,F873,1)","v":0},null,null,null,null,{"$f":"MAX(M858*$H873,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F874,1)","v":0},"kWh",4,null,{"$f":"INDEX(sysGridExportInput,F874,1)","v":0},null,null,null,null,{"$f":"MAX(M859*$H874,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F875,1)","v":0},"kWh",5,null,{"$f":"INDEX(sysGridExportInput,F875,1)","v":0},null,null,null,null,{"$f":"MAX(M860*$H875,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F876,1)","v":0},"kWh",6,null,{"$f":"INDEX(sysGridExportInput,F876,1)","v":0},null,null,null,null,{"$f":"MAX(M861*$H876,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F877,1)","v":0},"kWh",7,null,{"$f":"INDEX(sysGridExportInput,F877,1)","v":0},null,null,null,null,{"$f":"MAX(M862*$H877,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F878,1)","v":0},"kWh",8,null,{"$f":"INDEX(sysGridExportInput,F878,1)","v":0},null,null,null,null,{"$f":"MAX(M863*$H878,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F879,1)","v":0},"kWh",9,null,{"$f":"INDEX(sysGridExportInput,F879,1)","v":0},null,null,null,null,{"$f":"MAX(M864*$H879,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F880,1)","v":0},"kWh",10,null,{"$f":"INDEX(sysGridExportInput,F880,1)","v":0},null,null,null,null,{"$f":"MAX(M865*$H880,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$893:$H$902,$D882,M$871:M$880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D882,W$871:W$880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D882,AG$871:AG$880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D882,AQ$871:AQ$880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D882,BA$871:BA$880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D882,BK$871:BK$880)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D884,S$871:S$880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"% energy generated less losses exported to grid"]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M882/M850,0)","v":0},{"$f":"IFERROR(N882/N850,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M883/M851,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"%",null,null,null,null,null,null,null,{"$f":"IFERROR(M884/M852,0)","v":0},0,0,0,0,0,{"$f":"IFERROR(S884/S852,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SPILL or self-supplied/ (SHORTFALL)"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F893,1)","v":0},"kWh",{"$f":"F881+1","v":1},null,{"$f":"H839","v":0},null,null,null,null,{"$f":"M856-M871","v":0},0,{"$f":"O856-O871","v":0},0,0,0,{"$f":"S856-S871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS856-AS871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F894,1)","v":0},"kWh",{"$f":"F893+1","v":2},null,{"$f":"H840","v":0},null,null,null,null,{"$f":"M857-M872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F895,1)","v":0},"kWh",3,null,0,null,null,null,null,{"$f":"M858-M873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F896,1)","v":0},"kWh",4,null,0,null,null,null,null,{"$f":"M859-M874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F897,1)","v":0},"kWh",5,null,0,null,null,null,null,{"$f":"M860-M875","v":0},0,0,0,{"$f":"Q860-Q875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F898,1)","v":0},"kWh",6,null,0,null,null,null,null,{"$f":"M861-M876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F899,1)","v":0},"kWh",7,null,0,null,null,null,null,{"$f":"M862-M877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F900,1)","v":0},"kWh",8,null,0,null,null,null,null,{"$f":"M863-M878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F901,1)","v":0},"kWh",9,null,0,null,null,null,null,{"$f":"M864-M879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F902,1)","v":0},"kWh",10,null,0,null,null,null,null,{"$f":"M865-M880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shortfall warning check"]
[null,null,null,{"$f":"SYS_Admin!D247","v":"Heat"},"Check",null,null,null,null,{"$f":"SUM(M905:BT905)","v":0},null,null,{"$f":"SUM(1*($H$893:$H$902=$D905)*(M$893:M$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(N$893:N$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(O$893:O$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(P$893:P$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(Q$893:Q$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(R$893:R$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(S$893:S$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(T$893:T$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(U$893:U$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(V$893:V$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(W$893:W$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(X$893:X$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(Y$893:Y$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(Z$893:Z$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AA$893:AA$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AB$893:AB$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AC$893:AC$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AD$893:AD$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AE$893:AE$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AF$893:AF$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AG$893:AG$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AH$893:AH$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AI$893:AI$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AJ$893:AJ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AK$893:AK$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AL$893:AL$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AM$893:AM$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AN$893:AN$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AO$893:AO$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AP$893:AP$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AQ$893:AQ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AR$893:AR$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AS$893:AS$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AT$893:AT$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AU$893:AU$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AV$893:AV$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AW$893:AW$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AX$893:AX$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AY$893:AY$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(AZ$893:AZ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BA$893:BA$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BB$893:BB$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BC$893:BC$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BD$893:BD$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BE$893:BE$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BF$893:BF$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BG$893:BG$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BH$893:BH$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BI$893:BI$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BJ$893:BJ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BK$893:BK$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BL$893:BL$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BM$893:BM$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BN$893:BN$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BO$893:BO$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BP$893:BP$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BQ$893:BQ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BR$893:BR$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BS$893:BS$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D905)*(BT$893:BT$902<0))","v":0}]
[null,null,null,{"$f":"SYS_Admin!D248","v":"Cooling"},"Check",null,null,null,null,{"$f":"SUM(M906:BT906)","v":0},null,null,{"$f":"SUM(1*($H$893:$H$902=$D906)*(M$893:M$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(N$893:N$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(O$893:O$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(P$893:P$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(Q$893:Q$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(R$893:R$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(S$893:S$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(T$893:T$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(U$893:U$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(V$893:V$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(W$893:W$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(X$893:X$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(Y$893:Y$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(Z$893:Z$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AA$893:AA$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AB$893:AB$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AC$893:AC$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AD$893:AD$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AE$893:AE$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AF$893:AF$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AG$893:AG$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AH$893:AH$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AI$893:AI$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AJ$893:AJ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AK$893:AK$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AL$893:AL$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AM$893:AM$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AN$893:AN$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AO$893:AO$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AP$893:AP$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AQ$893:AQ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AR$893:AR$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AS$893:AS$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AT$893:AT$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AU$893:AU$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AV$893:AV$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AW$893:AW$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AX$893:AX$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AY$893:AY$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(AZ$893:AZ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BA$893:BA$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BB$893:BB$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BC$893:BC$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BD$893:BD$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BE$893:BE$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BF$893:BF$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BG$893:BG$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BH$893:BH$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BI$893:BI$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BJ$893:BJ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BK$893:BK$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BL$893:BL$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BM$893:BM$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BN$893:BN$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BO$893:BO$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BP$893:BP$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BQ$893:BQ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BR$893:BR$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BS$893:BS$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D906)*(BT$893:BT$902<0))","v":0}]
[null,null,null,{"$f":"SYS_Admin!D249","v":"Electricity"},"Check",null,null,null,null,0,null,null,{"$f":"SUM(1*($H$893:$H$902=$D907)*(M$893:M$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(N$893:N$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(O$893:O$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(P$893:P$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(Q$893:Q$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(R$893:R$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(S$893:S$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(T$893:T$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(U$893:U$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(V$893:V$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(W$893:W$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(X$893:X$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(Y$893:Y$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(Z$893:Z$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AA$893:AA$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AB$893:AB$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AC$893:AC$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AD$893:AD$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AE$893:AE$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AF$893:AF$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AG$893:AG$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AH$893:AH$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AI$893:AI$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AJ$893:AJ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AK$893:AK$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AL$893:AL$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AM$893:AM$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AN$893:AN$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AO$893:AO$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AP$893:AP$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AQ$893:AQ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AR$893:AR$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AS$893:AS$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AT$893:AT$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AU$893:AU$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AV$893:AV$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AW$893:AW$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AX$893:AX$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AY$893:AY$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(AZ$893:AZ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BA$893:BA$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BB$893:BB$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BC$893:BC$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BD$893:BD$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BE$893:BE$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BF$893:BF$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BG$893:BG$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BH$893:BH$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BI$893:BI$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BJ$893:BJ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BK$893:BK$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BL$893:BL$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BM$893:BM$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BN$893:BN$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BO$893:BO$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BP$893:BP$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BQ$893:BQ$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BR$893:BR$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BS$893:BS$902<0))","v":0},{"$f":"SUM(1*($H$893:$H$902=$D907)*(BT$893:BT$902<0))","v":0}]
[]
[null,null,null,"SPILL/SELF-SUPPLY as % of SUPPLY"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$893:$H$902,$D911,M$893:M$902)","v":0},{"$f":"SUMIF($H$893:$H$902,$D911,N$893:N$902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D911,AD$893:AD$902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D911,AT$893:AT$902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$893:$H$902,$D911,BJ$893:BJ$902)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$893:$H$902,$D912,M$893:M$902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$893:$H$902,$D913,M$893:M$902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"% of supply to other processes / spill"]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"%",null,null,null,null,null,null,null,{"$f":"MAX(IFERROR(M911/M850,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IFERROR(AS911/AS850,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"%",null,null,null,null,null,null,null,{"$f":"MAX(IFERROR(M912/M851,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IFERROR(AS912/AS851,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"%",null,null,null,null,null,null,null,{"$f":"MAX(IFERROR(M913/M852,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IFERROR(AS913/AS852,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B920)+1","v":4},null,"ENERGY CENTRE PARASITICS MET THROUGH IMPORTS"]
[]
[null,null,null,"Imported energy to meet system parasitics"]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F925,1)","v":0},"kWh",{"$f":"F924+1","v":1},null,{"$f":"H839","v":0},null,null,null,null,{"$f":"INP_EBalance!M626","v":0},{"$f":"INP_EBalance!N626","v":0},{"$f":"INP_EBalance!O626","v":0},{"$f":"INP_EBalance!P626","v":0},{"$f":"INP_EBalance!Q626","v":0},{"$f":"INP_EBalance!R626","v":0},{"$f":"INP_EBalance!S626","v":0},{"$f":"INP_EBalance!T626","v":0},{"$f":"INP_EBalance!U626","v":0},{"$f":"INP_EBalance!V626","v":0},{"$f":"INP_EBalance!W626","v":0},{"$f":"INP_EBalance!X626","v":0},{"$f":"INP_EBalance!Y626","v":0},{"$f":"INP_EBalance!Z626","v":0},{"$f":"INP_EBalance!AA626","v":0},{"$f":"INP_EBalance!AB626","v":0},{"$f":"INP_EBalance!AC626","v":0},{"$f":"INP_EBalance!AD626","v":0},{"$f":"INP_EBalance!AE626","v":0},{"$f":"INP_EBalance!AF626","v":0},{"$f":"INP_EBalance!AG626","v":0},{"$f":"INP_EBalance!AH626","v":0},{"$f":"INP_EBalance!AI626","v":0},{"$f":"INP_EBalance!AJ626","v":0},{"$f":"INP_EBalance!AK626","v":0},{"$f":"INP_EBalance!AL626","v":0},{"$f":"INP_EBalance!AM626","v":0},{"$f":"INP_EBalance!AN626","v":0},{"$f":"INP_EBalance!AO626","v":0},{"$f":"INP_EBalance!AP626","v":0},{"$f":"INP_EBalance!AQ626","v":0},{"$f":"INP_EBalance!AR626","v":0},{"$f":"INP_EBalance!AS626","v":0},{"$f":"INP_EBalance!AT626","v":0},{"$f":"INP_EBalance!AU626","v":0},{"$f":"INP_EBalance!AV626","v":0},{"$f":"INP_EBalance!AW626","v":0},{"$f":"INP_EBalance!AX626","v":0},{"$f":"INP_EBalance!AY626","v":0},{"$f":"INP_EBalance!AZ626","v":0},{"$f":"INP_EBalance!BA626","v":0},{"$f":"INP_EBalance!BB626","v":0},{"$f":"INP_EBalance!BC626","v":0},{"$f":"INP_EBalance!BD626","v":0},{"$f":"INP_EBalance!BE626","v":0},{"$f":"INP_EBalance!BF626","v":0},{"$f":"INP_EBalance!BG626","v":0},{"$f":"INP_EBalance!BH626","v":0},{"$f":"INP_EBalance!BI626","v":0},{"$f":"INP_EBalance!BJ626","v":0},{"$f":"INP_EBalance!BK626","v":0},{"$f":"INP_EBalance!BL626","v":0},{"$f":"INP_EBalance!BM626","v":0},{"$f":"INP_EBalance!BN626","v":0},{"$f":"INP_EBalance!BO626","v":0},{"$f":"INP_EBalance!BP626","v":0},{"$f":"INP_EBalance!BQ626","v":0},{"$f":"INP_EBalance!BR626","v":0},{"$f":"INP_EBalance!BS626","v":0},{"$f":"INP_EBalance!BT626","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F926,1)","v":0},"kWh",{"$f":"F925+1","v":2},null,0,null,null,null,null,{"$f":"INP_EBalance!M627","v":0},{"$f":"INP_EBalance!N627","v":0},{"$f":"INP_EBalance!O627","v":0},{"$f":"INP_EBalance!P627","v":0},{"$f":"INP_EBalance!Q627","v":0},{"$f":"INP_EBalance!R627","v":0},{"$f":"INP_EBalance!S627","v":0},{"$f":"INP_EBalance!T627","v":0},{"$f":"INP_EBalance!U627","v":0},{"$f":"INP_EBalance!V627","v":0},{"$f":"INP_EBalance!W627","v":0},{"$f":"INP_EBalance!X627","v":0},{"$f":"INP_EBalance!Y627","v":0},{"$f":"INP_EBalance!Z627","v":0},{"$f":"INP_EBalance!AA627","v":0},{"$f":"INP_EBalance!AB627","v":0},{"$f":"INP_EBalance!AC627","v":0},{"$f":"INP_EBalance!AD627","v":0},{"$f":"INP_EBalance!AE627","v":0},{"$f":"INP_EBalance!AF627","v":0},{"$f":"INP_EBalance!AG627","v":0},{"$f":"INP_EBalance!AH627","v":0},{"$f":"INP_EBalance!AI627","v":0},{"$f":"INP_EBalance!AJ627","v":0},{"$f":"INP_EBalance!AK627","v":0},{"$f":"INP_EBalance!AL627","v":0},{"$f":"INP_EBalance!AM627","v":0},{"$f":"INP_EBalance!AN627","v":0},{"$f":"INP_EBalance!AO627","v":0},{"$f":"INP_EBalance!AP627","v":0},{"$f":"INP_EBalance!AQ627","v":0},{"$f":"INP_EBalance!AR627","v":0},{"$f":"INP_EBalance!AS627","v":0},{"$f":"INP_EBalance!AT627","v":0},{"$f":"INP_EBalance!AU627","v":0},{"$f":"INP_EBalance!AV627","v":0},{"$f":"INP_EBalance!AW627","v":0},{"$f":"INP_EBalance!AX627","v":0},{"$f":"INP_EBalance!AY627","v":0},{"$f":"INP_EBalance!AZ627","v":0},{"$f":"INP_EBalance!BA627","v":0},{"$f":"INP_EBalance!BB627","v":0},{"$f":"INP_EBalance!BC627","v":0},{"$f":"INP_EBalance!BD627","v":0},{"$f":"INP_EBalance!BE627","v":0},{"$f":"INP_EBalance!BF627","v":0},{"$f":"INP_EBalance!BG627","v":0},{"$f":"INP_EBalance!BH627","v":0},{"$f":"INP_EBalance!BI627","v":0},{"$f":"INP_EBalance!BJ627","v":0},{"$f":"INP_EBalance!BK627","v":0},{"$f":"INP_EBalance!BL627","v":0},{"$f":"INP_EBalance!BM627","v":0},{"$f":"INP_EBalance!BN627","v":0},{"$f":"INP_EBalance!BO627","v":0},{"$f":"INP_EBalance!BP627","v":0},{"$f":"INP_EBalance!BQ627","v":0},{"$f":"INP_EBalance!BR627","v":0},{"$f":"INP_EBalance!BS627","v":0},{"$f":"INP_EBalance!BT627","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F927,1)","v":0},"kWh",3,null,0,null,null,null,null,{"$f":"INP_EBalance!M628","v":0},{"$f":"INP_EBalance!N628","v":0},{"$f":"INP_EBalance!O628","v":0},{"$f":"INP_EBalance!P628","v":0},{"$f":"INP_EBalance!Q628","v":0},{"$f":"INP_EBalance!R628","v":0},{"$f":"INP_EBalance!S628","v":0},{"$f":"INP_EBalance!T628","v":0},{"$f":"INP_EBalance!U628","v":0},{"$f":"INP_EBalance!V628","v":0},{"$f":"INP_EBalance!W628","v":0},{"$f":"INP_EBalance!X628","v":0},{"$f":"INP_EBalance!Y628","v":0},{"$f":"INP_EBalance!Z628","v":0},{"$f":"INP_EBalance!AA628","v":0},{"$f":"INP_EBalance!AB628","v":0},{"$f":"INP_EBalance!AC628","v":0},{"$f":"INP_EBalance!AD628","v":0},{"$f":"INP_EBalance!AE628","v":0},{"$f":"INP_EBalance!AF628","v":0},{"$f":"INP_EBalance!AG628","v":0},{"$f":"INP_EBalance!AH628","v":0},{"$f":"INP_EBalance!AI628","v":0},{"$f":"INP_EBalance!AJ628","v":0},{"$f":"INP_EBalance!AK628","v":0},{"$f":"INP_EBalance!AL628","v":0},{"$f":"INP_EBalance!AM628","v":0},{"$f":"INP_EBalance!AN628","v":0},{"$f":"INP_EBalance!AO628","v":0},{"$f":"INP_EBalance!AP628","v":0},{"$f":"INP_EBalance!AQ628","v":0},{"$f":"INP_EBalance!AR628","v":0},{"$f":"INP_EBalance!AS628","v":0},{"$f":"INP_EBalance!AT628","v":0},{"$f":"INP_EBalance!AU628","v":0},{"$f":"INP_EBalance!AV628","v":0},{"$f":"INP_EBalance!AW628","v":0},{"$f":"INP_EBalance!AX628","v":0},{"$f":"INP_EBalance!AY628","v":0},{"$f":"INP_EBalance!AZ628","v":0},{"$f":"INP_EBalance!BA628","v":0},{"$f":"INP_EBalance!BB628","v":0},{"$f":"INP_EBalance!BC628","v":0},{"$f":"INP_EBalance!BD628","v":0},{"$f":"INP_EBalance!BE628","v":0},{"$f":"INP_EBalance!BF628","v":0},{"$f":"INP_EBalance!BG628","v":0},{"$f":"INP_EBalance!BH628","v":0},{"$f":"INP_EBalance!BI628","v":0},{"$f":"INP_EBalance!BJ628","v":0},{"$f":"INP_EBalance!BK628","v":0},{"$f":"INP_EBalance!BL628","v":0},{"$f":"INP_EBalance!BM628","v":0},{"$f":"INP_EBalance!BN628","v":0},{"$f":"INP_EBalance!BO628","v":0},{"$f":"INP_EBalance!BP628","v":0},{"$f":"INP_EBalance!BQ628","v":0},{"$f":"INP_EBalance!BR628","v":0},{"$f":"INP_EBalance!BS628","v":0},{"$f":"INP_EBalance!BT628","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F928,1)","v":0},"kWh",4,null,0,null,null,null,null,{"$f":"INP_EBalance!M629","v":0},{"$f":"INP_EBalance!N629","v":0},{"$f":"INP_EBalance!O629","v":0},{"$f":"INP_EBalance!P629","v":0},{"$f":"INP_EBalance!Q629","v":0},{"$f":"INP_EBalance!R629","v":0},{"$f":"INP_EBalance!S629","v":0},{"$f":"INP_EBalance!T629","v":0},{"$f":"INP_EBalance!U629","v":0},{"$f":"INP_EBalance!V629","v":0},{"$f":"INP_EBalance!W629","v":0},{"$f":"INP_EBalance!X629","v":0},{"$f":"INP_EBalance!Y629","v":0},{"$f":"INP_EBalance!Z629","v":0},{"$f":"INP_EBalance!AA629","v":0},{"$f":"INP_EBalance!AB629","v":0},{"$f":"INP_EBalance!AC629","v":0},{"$f":"INP_EBalance!AD629","v":0},{"$f":"INP_EBalance!AE629","v":0},{"$f":"INP_EBalance!AF629","v":0},{"$f":"INP_EBalance!AG629","v":0},{"$f":"INP_EBalance!AH629","v":0},{"$f":"INP_EBalance!AI629","v":0},{"$f":"INP_EBalance!AJ629","v":0},{"$f":"INP_EBalance!AK629","v":0},{"$f":"INP_EBalance!AL629","v":0},{"$f":"INP_EBalance!AM629","v":0},{"$f":"INP_EBalance!AN629","v":0},{"$f":"INP_EBalance!AO629","v":0},{"$f":"INP_EBalance!AP629","v":0},{"$f":"INP_EBalance!AQ629","v":0},{"$f":"INP_EBalance!AR629","v":0},{"$f":"INP_EBalance!AS629","v":0},{"$f":"INP_EBalance!AT629","v":0},{"$f":"INP_EBalance!AU629","v":0},{"$f":"INP_EBalance!AV629","v":0},{"$f":"INP_EBalance!AW629","v":0},{"$f":"INP_EBalance!AX629","v":0},{"$f":"INP_EBalance!AY629","v":0},{"$f":"INP_EBalance!AZ629","v":0},{"$f":"INP_EBalance!BA629","v":0},{"$f":"INP_EBalance!BB629","v":0},{"$f":"INP_EBalance!BC629","v":0},{"$f":"INP_EBalance!BD629","v":0},{"$f":"INP_EBalance!BE629","v":0},{"$f":"INP_EBalance!BF629","v":0},{"$f":"INP_EBalance!BG629","v":0},{"$f":"INP_EBalance!BH629","v":0},{"$f":"INP_EBalance!BI629","v":0},{"$f":"INP_EBalance!BJ629","v":0},{"$f":"INP_EBalance!BK629","v":0},{"$f":"INP_EBalance!BL629","v":0},{"$f":"INP_EBalance!BM629","v":0},{"$f":"INP_EBalance!BN629","v":0},{"$f":"INP_EBalance!BO629","v":0},{"$f":"INP_EBalance!BP629","v":0},{"$f":"INP_EBalance!BQ629","v":0},{"$f":"INP_EBalance!BR629","v":0},{"$f":"INP_EBalance!BS629","v":0},{"$f":"INP_EBalance!BT629","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F929,1)","v":0},"kWh",5,null,0,null,null,null,null,{"$f":"INP_EBalance!M630","v":0},{"$f":"INP_EBalance!N630","v":0},{"$f":"INP_EBalance!O630","v":0},{"$f":"INP_EBalance!P630","v":0},{"$f":"INP_EBalance!Q630","v":0},{"$f":"INP_EBalance!R630","v":0},{"$f":"INP_EBalance!S630","v":0},{"$f":"INP_EBalance!T630","v":0},{"$f":"INP_EBalance!U630","v":0},{"$f":"INP_EBalance!V630","v":0},{"$f":"INP_EBalance!W630","v":0},{"$f":"INP_EBalance!X630","v":0},{"$f":"INP_EBalance!Y630","v":0},{"$f":"INP_EBalance!Z630","v":0},{"$f":"INP_EBalance!AA630","v":0},{"$f":"INP_EBalance!AB630","v":0},{"$f":"INP_EBalance!AC630","v":0},{"$f":"INP_EBalance!AD630","v":0},{"$f":"INP_EBalance!AE630","v":0},{"$f":"INP_EBalance!AF630","v":0},{"$f":"INP_EBalance!AG630","v":0},{"$f":"INP_EBalance!AH630","v":0},{"$f":"INP_EBalance!AI630","v":0},{"$f":"INP_EBalance!AJ630","v":0},{"$f":"INP_EBalance!AK630","v":0},{"$f":"INP_EBalance!AL630","v":0},{"$f":"INP_EBalance!AM630","v":0},{"$f":"INP_EBalance!AN630","v":0},{"$f":"INP_EBalance!AO630","v":0},{"$f":"INP_EBalance!AP630","v":0},{"$f":"INP_EBalance!AQ630","v":0},{"$f":"INP_EBalance!AR630","v":0},{"$f":"INP_EBalance!AS630","v":0},{"$f":"INP_EBalance!AT630","v":0},{"$f":"INP_EBalance!AU630","v":0},{"$f":"INP_EBalance!AV630","v":0},{"$f":"INP_EBalance!AW630","v":0},{"$f":"INP_EBalance!AX630","v":0},{"$f":"INP_EBalance!AY630","v":0},{"$f":"INP_EBalance!AZ630","v":0},{"$f":"INP_EBalance!BA630","v":0},{"$f":"INP_EBalance!BB630","v":0},{"$f":"INP_EBalance!BC630","v":0},{"$f":"INP_EBalance!BD630","v":0},{"$f":"INP_EBalance!BE630","v":0},{"$f":"INP_EBalance!BF630","v":0},{"$f":"INP_EBalance!BG630","v":0},{"$f":"INP_EBalance!BH630","v":0},{"$f":"INP_EBalance!BI630","v":0},{"$f":"INP_EBalance!BJ630","v":0},{"$f":"INP_EBalance!BK630","v":0},{"$f":"INP_EBalance!BL630","v":0},{"$f":"INP_EBalance!BM630","v":0},{"$f":"INP_EBalance!BN630","v":0},{"$f":"INP_EBalance!BO630","v":0},{"$f":"INP_EBalance!BP630","v":0},{"$f":"INP_EBalance!BQ630","v":0},{"$f":"INP_EBalance!BR630","v":0},{"$f":"INP_EBalance!BS630","v":0},{"$f":"INP_EBalance!BT630","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F930,1)","v":0},"kWh",6,null,0,null,null,null,null,{"$f":"INP_EBalance!M631","v":0},{"$f":"INP_EBalance!N631","v":0},{"$f":"INP_EBalance!O631","v":0},{"$f":"INP_EBalance!P631","v":0},{"$f":"INP_EBalance!Q631","v":0},{"$f":"INP_EBalance!R631","v":0},{"$f":"INP_EBalance!S631","v":0},{"$f":"INP_EBalance!T631","v":0},{"$f":"INP_EBalance!U631","v":0},{"$f":"INP_EBalance!V631","v":0},{"$f":"INP_EBalance!W631","v":0},{"$f":"INP_EBalance!X631","v":0},{"$f":"INP_EBalance!Y631","v":0},{"$f":"INP_EBalance!Z631","v":0},{"$f":"INP_EBalance!AA631","v":0},{"$f":"INP_EBalance!AB631","v":0},{"$f":"INP_EBalance!AC631","v":0},{"$f":"INP_EBalance!AD631","v":0},{"$f":"INP_EBalance!AE631","v":0},{"$f":"INP_EBalance!AF631","v":0},{"$f":"INP_EBalance!AG631","v":0},{"$f":"INP_EBalance!AH631","v":0},{"$f":"INP_EBalance!AI631","v":0},{"$f":"INP_EBalance!AJ631","v":0},{"$f":"INP_EBalance!AK631","v":0},{"$f":"INP_EBalance!AL631","v":0},{"$f":"INP_EBalance!AM631","v":0},{"$f":"INP_EBalance!AN631","v":0},{"$f":"INP_EBalance!AO631","v":0},{"$f":"INP_EBalance!AP631","v":0},{"$f":"INP_EBalance!AQ631","v":0},{"$f":"INP_EBalance!AR631","v":0},{"$f":"INP_EBalance!AS631","v":0},{"$f":"INP_EBalance!AT631","v":0},{"$f":"INP_EBalance!AU631","v":0},{"$f":"INP_EBalance!AV631","v":0},{"$f":"INP_EBalance!AW631","v":0},{"$f":"INP_EBalance!AX631","v":0},{"$f":"INP_EBalance!AY631","v":0},{"$f":"INP_EBalance!AZ631","v":0},{"$f":"INP_EBalance!BA631","v":0},{"$f":"INP_EBalance!BB631","v":0},{"$f":"INP_EBalance!BC631","v":0},{"$f":"INP_EBalance!BD631","v":0},{"$f":"INP_EBalance!BE631","v":0},{"$f":"INP_EBalance!BF631","v":0},{"$f":"INP_EBalance!BG631","v":0},{"$f":"INP_EBalance!BH631","v":0},{"$f":"INP_EBalance!BI631","v":0},{"$f":"INP_EBalance!BJ631","v":0},{"$f":"INP_EBalance!BK631","v":0},{"$f":"INP_EBalance!BL631","v":0},{"$f":"INP_EBalance!BM631","v":0},{"$f":"INP_EBalance!BN631","v":0},{"$f":"INP_EBalance!BO631","v":0},{"$f":"INP_EBalance!BP631","v":0},{"$f":"INP_EBalance!BQ631","v":0},{"$f":"INP_EBalance!BR631","v":0},{"$f":"INP_EBalance!BS631","v":0},{"$f":"INP_EBalance!BT631","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F931,1)","v":0},"kWh",7,null,0,null,null,null,null,{"$f":"INP_EBalance!M632","v":0},{"$f":"INP_EBalance!N632","v":0},{"$f":"INP_EBalance!O632","v":0},{"$f":"INP_EBalance!P632","v":0},{"$f":"INP_EBalance!Q632","v":0},{"$f":"INP_EBalance!R632","v":0},{"$f":"INP_EBalance!S632","v":0},{"$f":"INP_EBalance!T632","v":0},{"$f":"INP_EBalance!U632","v":0},{"$f":"INP_EBalance!V632","v":0},{"$f":"INP_EBalance!W632","v":0},{"$f":"INP_EBalance!X632","v":0},{"$f":"INP_EBalance!Y632","v":0},{"$f":"INP_EBalance!Z632","v":0},{"$f":"INP_EBalance!AA632","v":0},{"$f":"INP_EBalance!AB632","v":0},{"$f":"INP_EBalance!AC632","v":0},{"$f":"INP_EBalance!AD632","v":0},{"$f":"INP_EBalance!AE632","v":0},{"$f":"INP_EBalance!AF632","v":0},{"$f":"INP_EBalance!AG632","v":0},{"$f":"INP_EBalance!AH632","v":0},{"$f":"INP_EBalance!AI632","v":0},{"$f":"INP_EBalance!AJ632","v":0},{"$f":"INP_EBalance!AK632","v":0},{"$f":"INP_EBalance!AL632","v":0},{"$f":"INP_EBalance!AM632","v":0},{"$f":"INP_EBalance!AN632","v":0},{"$f":"INP_EBalance!AO632","v":0},{"$f":"INP_EBalance!AP632","v":0},{"$f":"INP_EBalance!AQ632","v":0},{"$f":"INP_EBalance!AR632","v":0},{"$f":"INP_EBalance!AS632","v":0},{"$f":"INP_EBalance!AT632","v":0},{"$f":"INP_EBalance!AU632","v":0},{"$f":"INP_EBalance!AV632","v":0},{"$f":"INP_EBalance!AW632","v":0},{"$f":"INP_EBalance!AX632","v":0},{"$f":"INP_EBalance!AY632","v":0},{"$f":"INP_EBalance!AZ632","v":0},{"$f":"INP_EBalance!BA632","v":0},{"$f":"INP_EBalance!BB632","v":0},{"$f":"INP_EBalance!BC632","v":0},{"$f":"INP_EBalance!BD632","v":0},{"$f":"INP_EBalance!BE632","v":0},{"$f":"INP_EBalance!BF632","v":0},{"$f":"INP_EBalance!BG632","v":0},{"$f":"INP_EBalance!BH632","v":0},{"$f":"INP_EBalance!BI632","v":0},{"$f":"INP_EBalance!BJ632","v":0},{"$f":"INP_EBalance!BK632","v":0},{"$f":"INP_EBalance!BL632","v":0},{"$f":"INP_EBalance!BM632","v":0},{"$f":"INP_EBalance!BN632","v":0},{"$f":"INP_EBalance!BO632","v":0},{"$f":"INP_EBalance!BP632","v":0},{"$f":"INP_EBalance!BQ632","v":0},{"$f":"INP_EBalance!BR632","v":0},{"$f":"INP_EBalance!BS632","v":0},{"$f":"INP_EBalance!BT632","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F932,1)","v":0},"kWh",8,null,0,null,null,null,null,{"$f":"INP_EBalance!M633","v":0},{"$f":"INP_EBalance!N633","v":0},{"$f":"INP_EBalance!O633","v":0},{"$f":"INP_EBalance!P633","v":0},{"$f":"INP_EBalance!Q633","v":0},{"$f":"INP_EBalance!R633","v":0},{"$f":"INP_EBalance!S633","v":0},{"$f":"INP_EBalance!T633","v":0},{"$f":"INP_EBalance!U633","v":0},{"$f":"INP_EBalance!V633","v":0},{"$f":"INP_EBalance!W633","v":0},{"$f":"INP_EBalance!X633","v":0},{"$f":"INP_EBalance!Y633","v":0},{"$f":"INP_EBalance!Z633","v":0},{"$f":"INP_EBalance!AA633","v":0},{"$f":"INP_EBalance!AB633","v":0},{"$f":"INP_EBalance!AC633","v":0},{"$f":"INP_EBalance!AD633","v":0},{"$f":"INP_EBalance!AE633","v":0},{"$f":"INP_EBalance!AF633","v":0},{"$f":"INP_EBalance!AG633","v":0},{"$f":"INP_EBalance!AH633","v":0},{"$f":"INP_EBalance!AI633","v":0},{"$f":"INP_EBalance!AJ633","v":0},{"$f":"INP_EBalance!AK633","v":0},{"$f":"INP_EBalance!AL633","v":0},{"$f":"INP_EBalance!AM633","v":0},{"$f":"INP_EBalance!AN633","v":0},{"$f":"INP_EBalance!AO633","v":0},{"$f":"INP_EBalance!AP633","v":0},{"$f":"INP_EBalance!AQ633","v":0},{"$f":"INP_EBalance!AR633","v":0},{"$f":"INP_EBalance!AS633","v":0},{"$f":"INP_EBalance!AT633","v":0},{"$f":"INP_EBalance!AU633","v":0},{"$f":"INP_EBalance!AV633","v":0},{"$f":"INP_EBalance!AW633","v":0},{"$f":"INP_EBalance!AX633","v":0},{"$f":"INP_EBalance!AY633","v":0},{"$f":"INP_EBalance!AZ633","v":0},{"$f":"INP_EBalance!BA633","v":0},{"$f":"INP_EBalance!BB633","v":0},{"$f":"INP_EBalance!BC633","v":0},{"$f":"INP_EBalance!BD633","v":0},{"$f":"INP_EBalance!BE633","v":0},{"$f":"INP_EBalance!BF633","v":0},{"$f":"INP_EBalance!BG633","v":0},{"$f":"INP_EBalance!BH633","v":0},{"$f":"INP_EBalance!BI633","v":0},{"$f":"INP_EBalance!BJ633","v":0},{"$f":"INP_EBalance!BK633","v":0},{"$f":"INP_EBalance!BL633","v":0},{"$f":"INP_EBalance!BM633","v":0},{"$f":"INP_EBalance!BN633","v":0},{"$f":"INP_EBalance!BO633","v":0},{"$f":"INP_EBalance!BP633","v":0},{"$f":"INP_EBalance!BQ633","v":0},{"$f":"INP_EBalance!BR633","v":0},{"$f":"INP_EBalance!BS633","v":0},{"$f":"INP_EBalance!BT633","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F933,1)","v":0},"kWh",9,null,0,null,null,null,null,{"$f":"INP_EBalance!M634","v":0},{"$f":"INP_EBalance!N634","v":0},{"$f":"INP_EBalance!O634","v":0},{"$f":"INP_EBalance!P634","v":0},{"$f":"INP_EBalance!Q634","v":0},{"$f":"INP_EBalance!R634","v":0},{"$f":"INP_EBalance!S634","v":0},{"$f":"INP_EBalance!T634","v":0},{"$f":"INP_EBalance!U634","v":0},{"$f":"INP_EBalance!V634","v":0},{"$f":"INP_EBalance!W634","v":0},{"$f":"INP_EBalance!X634","v":0},{"$f":"INP_EBalance!Y634","v":0},{"$f":"INP_EBalance!Z634","v":0},{"$f":"INP_EBalance!AA634","v":0},{"$f":"INP_EBalance!AB634","v":0},{"$f":"INP_EBalance!AC634","v":0},{"$f":"INP_EBalance!AD634","v":0},{"$f":"INP_EBalance!AE634","v":0},{"$f":"INP_EBalance!AF634","v":0},{"$f":"INP_EBalance!AG634","v":0},{"$f":"INP_EBalance!AH634","v":0},{"$f":"INP_EBalance!AI634","v":0},{"$f":"INP_EBalance!AJ634","v":0},{"$f":"INP_EBalance!AK634","v":0},{"$f":"INP_EBalance!AL634","v":0},{"$f":"INP_EBalance!AM634","v":0},{"$f":"INP_EBalance!AN634","v":0},{"$f":"INP_EBalance!AO634","v":0},{"$f":"INP_EBalance!AP634","v":0},{"$f":"INP_EBalance!AQ634","v":0},{"$f":"INP_EBalance!AR634","v":0},{"$f":"INP_EBalance!AS634","v":0},{"$f":"INP_EBalance!AT634","v":0},{"$f":"INP_EBalance!AU634","v":0},{"$f":"INP_EBalance!AV634","v":0},{"$f":"INP_EBalance!AW634","v":0},{"$f":"INP_EBalance!AX634","v":0},{"$f":"INP_EBalance!AY634","v":0},{"$f":"INP_EBalance!AZ634","v":0},{"$f":"INP_EBalance!BA634","v":0},{"$f":"INP_EBalance!BB634","v":0},{"$f":"INP_EBalance!BC634","v":0},{"$f":"INP_EBalance!BD634","v":0},{"$f":"INP_EBalance!BE634","v":0},{"$f":"INP_EBalance!BF634","v":0},{"$f":"INP_EBalance!BG634","v":0},{"$f":"INP_EBalance!BH634","v":0},{"$f":"INP_EBalance!BI634","v":0},{"$f":"INP_EBalance!BJ634","v":0},{"$f":"INP_EBalance!BK634","v":0},{"$f":"INP_EBalance!BL634","v":0},{"$f":"INP_EBalance!BM634","v":0},{"$f":"INP_EBalance!BN634","v":0},{"$f":"INP_EBalance!BO634","v":0},{"$f":"INP_EBalance!BP634","v":0},{"$f":"INP_EBalance!BQ634","v":0},{"$f":"INP_EBalance!BR634","v":0},{"$f":"INP_EBalance!BS634","v":0},{"$f":"INP_EBalance!BT634","v":0}]
[null,null,null,{"$f":"INDEX(lstEnergyFull,F934,1)","v":0},"kWh",10,null,0,null,null,null,null,{"$f":"INP_EBalance!M635","v":0},{"$f":"INP_EBalance!N635","v":0},{"$f":"INP_EBalance!O635","v":0},{"$f":"INP_EBalance!P635","v":0},{"$f":"INP_EBalance!Q635","v":0},{"$f":"INP_EBalance!R635","v":0},{"$f":"INP_EBalance!S635","v":0},{"$f":"INP_EBalance!T635","v":0},{"$f":"INP_EBalance!U635","v":0},{"$f":"INP_EBalance!V635","v":0},{"$f":"INP_EBalance!W635","v":0},{"$f":"INP_EBalance!X635","v":0},{"$f":"INP_EBalance!Y635","v":0},{"$f":"INP_EBalance!Z635","v":0},{"$f":"INP_EBalance!AA635","v":0},{"$f":"INP_EBalance!AB635","v":0},{"$f":"INP_EBalance!AC635","v":0},{"$f":"INP_EBalance!AD635","v":0},{"$f":"INP_EBalance!AE635","v":0},{"$f":"INP_EBalance!AF635","v":0},{"$f":"INP_EBalance!AG635","v":0},{"$f":"INP_EBalance!AH635","v":0},{"$f":"INP_EBalance!AI635","v":0},{"$f":"INP_EBalance!AJ635","v":0},{"$f":"INP_EBalance!AK635","v":0},{"$f":"INP_EBalance!AL635","v":0},{"$f":"INP_EBalance!AM635","v":0},{"$f":"INP_EBalance!AN635","v":0},{"$f":"INP_EBalance!AO635","v":0},{"$f":"INP_EBalance!AP635","v":0},{"$f":"INP_EBalance!AQ635","v":0},{"$f":"INP_EBalance!AR635","v":0},{"$f":"INP_EBalance!AS635","v":0},{"$f":"INP_EBalance!AT635","v":0},{"$f":"INP_EBalance!AU635","v":0},{"$f":"INP_EBalance!AV635","v":0},{"$f":"INP_EBalance!AW635","v":0},{"$f":"INP_EBalance!AX635","v":0},{"$f":"INP_EBalance!AY635","v":0},{"$f":"INP_EBalance!AZ635","v":0},{"$f":"INP_EBalance!BA635","v":0},{"$f":"INP_EBalance!BB635","v":0},{"$f":"INP_EBalance!BC635","v":0},{"$f":"INP_EBalance!BD635","v":0},{"$f":"INP_EBalance!BE635","v":0},{"$f":"INP_EBalance!BF635","v":0},{"$f":"INP_EBalance!BG635","v":0},{"$f":"INP_EBalance!BH635","v":0},{"$f":"INP_EBalance!BI635","v":0},{"$f":"INP_EBalance!BJ635","v":0},{"$f":"INP_EBalance!BK635","v":0},{"$f":"INP_EBalance!BL635","v":0},{"$f":"INP_EBalance!BM635","v":0},{"$f":"INP_EBalance!BN635","v":0},{"$f":"INP_EBalance!BO635","v":0},{"$f":"INP_EBalance!BP635","v":0},{"$f":"INP_EBalance!BQ635","v":0},{"$f":"INP_EBalance!BR635","v":0},{"$f":"INP_EBalance!BS635","v":0},{"$f":"INP_EBalance!BT635","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$925:$H$934,$D936,M$925:M$934)","v":0},{"$f":"SUMIF($H$925:$H$934,$D936,N$925:N$934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$925:$H$934,$D936,AD$925:AD$934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$925:$H$934,$D936,AT$925:AT$934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$925:$H$934,$D936,BJ$925:BJ$934)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$248","v":"Cooling"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$925:$H$934,$D937,M$925:M$934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},"kWh",null,null,null,null,null,null,null,{"$f":"SUMIF($H$925:$H$934,$D938,M$925:M$934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B940)+1","v":5},null,"DASHBOARD ENERGY"]
[]
[null,null,{"$f":"MAX(C$942:C942)+1","v":1},"DASHBOARD VALUES FOR IMPORTED ENERGY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HNDU Initial period:",null,{"$f":"CALC_Project_ANN!$H$26","v":0},null,null,null,null,null,"HNDU Full Phase:",null,{"$f":"CALC_Project_ANN!$H$29","v":0},{"$f":"MATCH(X944,$M$3:$BT$3,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Demand","Imported","Generation","(Spill)/shortfall","Grid",null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"},null,"Generation","Grid Export","Self-supply",null,null,null,null,null,"Generation","Grid Export","Self-supply"]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E946,1)","v":0},{"$f":"MAX(E945:E945)+1","v":1},"MWh",{"$f":"SUMIF($M$3:$BT$3,$H$971,$M816:$BT816)/10^3","v":0},{"$f":"SUMIF($M$3:$BT$3,$H$971,$M483:$BT483)/10^3+H958","v":0},{"$f":"SUMIF($M$3:$BT$3,$H$971,$M531:$BT531)/10^3","v":0},{"$f":"-SUMIF($M$3:$BT$3,$H$971,$M893:$BT893)/10^3","v":0},{"$f":"SUMIF($M$3:$BT$3,$H$971,$M871:$BT871)/10^3","v":0},null,null,{"$f":"INP_EnergyTypes!H15","v":0},null,{"$f":"SUMIF($M$3:$BT$3,$P$944,$M531:$BT531)/(10^3)*($N946=$N$945)","v":0},{"$f":"SUMIF($M$3:$BT$3,$P$944,$M871:$BT871)/(10^3)*($N946=$N$945)","v":0},{"$f":"P946-Q946","v":0},null,null,null,{"$f":"N946","v":0},null,{"$f":"SUMIF($M$3:$BT$3,$X$944,$M531:$BT531)/(10^3)*($N946=$N$945)","v":0},{"$f":"SUMIF($M$3:$BT$3,$X$944,$M871:$BT871)/(10^3)*($N946=$N$945)","v":0},{"$f":"X946-Y946","v":0}]
[null,null,null,0,{"$f":"MAX(E945:E946)+1","v":2},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H16","v":0},null,0,0,{"$f":"P947-Q947","v":0},null,null,null,{"$f":"N947","v":0},null,0,0,{"$f":"X947-Y947","v":0}]
[null,null,null,0,{"$f":"MAX(E945:E947)+1","v":3},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H17","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[null,null,null,0,{"$f":"MAX(E945:E948)+1","v":4},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H18","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[null,null,null,0,{"$f":"MAX(E945:E949)+1","v":5},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H19","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[null,null,null,0,{"$f":"MAX(E945:E950)+1","v":6},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H20","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[null,null,null,0,{"$f":"MAX(E945:E951)+1","v":7},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H21","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[null,null,null,0,{"$f":"MAX(E945:E952)+1","v":8},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H22","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[null,null,null,0,{"$f":"MAX(E945:E953)+1","v":9},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H23","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[null,null,null,0,{"$f":"MAX(E945:E954)+1","v":10},"MWh",0,0,0,0,0,null,null,{"$f":"INP_EnergyTypes!H24","v":0},null,0,0,0,null,null,null,0,null,0,0,0]
[]
[null,null,null,null,null,null,null,"Parasitics","Network","Dist. Loss","Conv.Loss"]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E958,1)","v":0},{"$f":"MAX(E957:E957)+1","v":1},"MWh",null,{"$f":"SUMIF($M$3:$BT$3,$H$971,$M925:$BT925)/10^3","v":0},{"$f":"SUM(I946:J946)","v":0},{"$f":"SUMIF($M$3:$BT$3,$H$971,$M777:$BT777)/10^3","v":0},{"$f":"SUMIF($M$3:$BT$3,$H$971,$M656:$BT656)/10^3","v":0},null,null,"Total Electricity",null,{"$f":"SUM(P946:P955)","v":0},null,null,null,null,null,"Total Electricity",null,{"$f":"SUM(X946:X955)","v":0}]
[null,null,null,0,{"$f":"MAX(E957:E958)+1","v":2},"MWh",null,0,{"$f":"SUM(I947:J947)","v":0},0,0,null,null,"Grid Export",null,{"$f":"SUM(Q946:Q955)","v":0},{"$f":"IFERROR(P959/P$958,0)","v":0},null,null,null,null,"Grid Export",null,{"$f":"SUM(Y946:Y955)","v":0},{"$f":"IFERROR(X959/X$958,0)","v":0}]
[null,null,null,0,{"$f":"MAX(E957:E959)+1","v":3},"MWh",null,0,{"$f":"SUM(I948:J948)","v":0},0,0,null,null,"Self-supply",null,{"$f":"SUM(R946:R955)","v":0},{"$f":"IFERROR(P960/P$958,0)","v":0},null,null,null,null,"Self-supply",null,{"$f":"SUM(Z946:Z955)","v":0},{"$f":"IFERROR(X960/X$958,0)","v":0}]
[null,null,null,0,{"$f":"MAX(E957:E960)+1","v":4},"MWh",null,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E957:E961)+1","v":5},"MWh",null,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E957:E962)+1","v":6},"MWh",null,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E957:E963)+1","v":7},"MWh",null,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E957:E964)+1","v":8},"MWh",null,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E957:E965)+1","v":9},"MWh",null,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E957:E966)+1","v":10},"MWh",null,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$942:C968)+1","v":2},"PLANT SPECIFIC"]
[]
[null,null,null,"Year analysed by user",null,"Year",null,{"$f":"Dashboard!$S$256","v":2026},{"$f":"MATCH(H971,$M$3:$BT$3,0)","v":4},null,null,null,null,"HNDU Initial period:",null,{"$f":"CALC_Project_ANN!$H$26","v":0},{"$f":"MATCH(P971,$M$3:$BT$3,0)","v":{"$error":"#N/A"}},null,null,null,null,"HNDU Full Phase:",null,{"$f":"CALC_Project_ANN!$H$29","v":0},{"$f":"MATCH(X971,$M$3:$BT$3,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,{"$f":"SYS_Admin!$G$686&\"-1\"","v":"Energy output-1"},{"$f":"SYS_Admin!$G$686&\"-2\"","v":"Energy output-2"},{"$f":"SYS_Admin!$G$686&\"-3\"","v":"Energy output-3"},{"$f":"SYS_Admin!$G$675&\"-1\"","v":"Fuel Input -1"},{"$f":"SYS_Admin!$G$675&\"-2\"","v":"Fuel Input -2"},{"$f":"SYS_Admin!$G$675&\"-3\"","v":"Fuel Input -3"},null,null,null,{"$f":"SYS_Admin!$G$686&\"-1\"","v":"Energy output-1"},{"$f":"SYS_Admin!$G$686&\"-2\"","v":"Energy output-2"},{"$f":"SYS_Admin!$G$686&\"-3\"","v":"Energy output-3"},{"$f":"SYS_Admin!$G$675&\"-1\"","v":"Fuel Input -1"},{"$f":"SYS_Admin!$G$675&\"-2\"","v":"Fuel Input -2"},{"$f":"SYS_Admin!$G$675&\"-3\"","v":"Fuel Input -3"},null,null,{"$f":"SYS_Admin!$G$686&\"-1\"","v":"Energy output-1"},{"$f":"SYS_Admin!$G$686&\"-2\"","v":"Energy output-2"},{"$f":"SYS_Admin!$G$686&\"-3\"","v":"Energy output-3"},{"$f":"SYS_Admin!$G$675&\"-1\"","v":"Fuel Input -1"},{"$f":"SYS_Admin!$G$675&\"-2\"","v":"Fuel Input -2"},{"$f":"SYS_Admin!$G$675&\"-3\"","v":"Fuel Input -3"},null,"Primary?","Secondary?","Peaking"]
[null,null,null,{"$f":"INDEX(lstPlant,E974,1)","v":0},{"$f":"E973+1","v":1},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,{"$f":"N973+1","v":1},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,{"$f":"V973+1","v":1},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D974&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W974:Y974)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},{"$f":"1*(AD974=0)*(MAX(W996:Y996)=1)","v":0},{"$f":"(1-SUM(AD974:AE974))*(SUM(W974:Y974)>0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E975,1)","v":0},{"$f":"E974+1","v":2},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,{"$f":"N974+1","v":2},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,{"$f":"V974+1","v":2},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D975&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W975:Y975)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E976,1)","v":0},3,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,3,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,3,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D976&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W976:Y976)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E977,1)","v":0},4,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,4,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,4,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D977&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W977:Y977)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E978,1)","v":0},5,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,5,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,5,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D978&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W978:Y978)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E979,1)","v":0},6,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,6,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,6,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D979&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W979:Y979)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E980,1)","v":0},7,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,7,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,7,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D980&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W980:Y980)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E981,1)","v":0},8,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,8,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,8,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D981&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W981:Y981)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E982,1)","v":0},9,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,9,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,9,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D982&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W982:Y982)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E983,1)","v":0},10,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,10,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,10,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D983&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W983:Y983)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E984,1)","v":0},11,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,11,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,11,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D984&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W984:Y984)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E985,1)","v":0},12,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,12,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,12,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D985&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W985:Y985)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E986,1)","v":0},13,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,13,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,13,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D986&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W986:Y986)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E987,1)","v":0},14,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,14,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,14,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D987&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W987:Y987)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E988,1)","v":0},15,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&F$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&G$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&H$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&I$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&J$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&K$973)*($M$3:$BT$3=$H$971))/(10^3)","v":0},null,null,15,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&O$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&P$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&Q$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&R$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&S$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&T$973)*($M$3:$BT$3=$P$971))/(10^3)","v":0},null,15,{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&W$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&X$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&Y$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&Z$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&AA$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},{"$f":"SUM(($M$14:$BT$473)*($J$14:$J$473=$D988&\"-\"&AB$973)*($M$3:$BT$3=$X$971))/(10^3)","v":0},null,{"$f":"IFERROR((SUM(W988:Y988)>(SUM($W$974:$Y$988/dcPlantCount)))*1,0)","v":0},0,0]
[]
[null,null,null,{"$f":"SYS_Admin!D247","v":"Heat"},null,{"$f":"SUMIF(AG$1014:AG$1028,$D990,F$974:F$988)","v":0},{"$f":"SUMIF(AH$1014:AH$1028,$D990,G$974:G$988)","v":0},0,null,null,null,null,null,null,{"$f":"SUMIF(AG$1014:AG$1028,$D990,O$974:O$988)","v":0},0,0,null,null,null,null,null,{"$f":"SUMIF(AG$1014:AG$1028,$D990,W$974:W$988)","v":0},0,0]
[null,null,null,{"$f":"SYS_Admin!D248","v":"Cooling"},null,0,0,0,null,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,{"$f":"SYS_Admin!D249","v":"Electricity"},null,0,0,0,null,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[]
[null,null,null,"LZC Assessment"]
[null,null,null,null,null,"LZC?","LZC?","LZC?","kgCO2e/kWh","kgCO2e/kWh","kgCO2e/kWh",null,null,null,"LZC?","LZC?","LZC?","kgCO2e/kWh","kgCO2e/kWh","kgCO2e/kWh",null,null,"LZC?","LZC?","LZC?","kgCO2e/kWh","kgCO2e/kWh","kgCO2e/kWh",null,{"$f":"SYS_Admin!$G$675&\"-1\"","v":"Fuel Input -1"},{"$f":"SYS_Admin!$G$675&\"-2\"","v":"Fuel Input -2"},{"$f":"SYS_Admin!$G$675&\"-3\"","v":"Fuel Input -3"},"F1 Match","F2 Match","F3 Match"]
[null,null,null,{"$f":"INDEX(lstPlant,E996,1)","v":0},{"$f":"E995+1","v":1},{"$f":"1*(I996<I1014)*(I996<>0)*(F974<>0)","v":0},{"$f":"1*(J996<J1014)*(J996<>0)*(G974<>0)","v":0},{"$f":"1*(K996<K1014)*(K996<>0)*(H974<>0)","v":0},{"$f":"IF(AG996<>0,INDEX(INP_General!$M$358:$BT$367,AG996,$I$971),0)","v":0},{"$f":"IF(AH996<>0,INDEX(INP_General!$M$358:$BT$367,AH996,$I$971),0)","v":0},{"$f":"IF(AI996<>0,INDEX(INP_General!$M$358:$BT$367,AI996,$I$971),0)","v":0},null,null,null,{"$f":"1*(R996<R1014)*(R996<>0)*(O974<>0)","v":0},{"$f":"1*(S996<S1014)*(S996<>0)*(P974<>0)","v":0},{"$f":"1*(T996<T1014)*(T996<>0)*(Q974<>0)","v":0},{"$f":"IF(AG996<>0,INDEX(INP_General!$M$358:$BT$367,AG996,$Q$971),0)","v":0},{"$f":"IF(AH996<>0,INDEX(INP_General!$M$358:$BT$367,AH996,$Q$971),0)","v":0},{"$f":"IF(AI996<>0,INDEX(INP_General!$M$358:$BT$367,AI996,$Q$971),0)","v":0},null,null,{"$f":"1*(Z996<Z1014)*(Z996<>0)*(W974<>0)","v":0},{"$f":"1*(AA996<AA1014)*(AA996<>0)*(X974<>0)","v":0},{"$f":"1*(AB996<AB1014)*(AB996<>0)*(Y974<>0)","v":0},{"$f":"IF(AG996<>0,INDEX(INP_General!$M$358:$BT$367,AG996,$Y$971),0)","v":0},{"$f":"IF(AH996<>0,INDEX(INP_General!$M$358:$BT$367,AH996,$Y$971),0)","v":0},{"$f":"IF(AI996<>0,INDEX(INP_General!$M$358:$BT$367,AI996,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F31","v":0},{"$f":"INP_EnergyTypes!G31","v":0},{"$f":"INP_EnergyTypes!H31","v":0},{"$f":"IF(AD996<>0,MATCH(AD996,lstEnergyFull,0),0)","v":0},{"$f":"IF(AE996<>0,MATCH(AE996,lstEnergyFull,0),0)","v":0},{"$f":"IF(AF996<>0,MATCH(AF996,lstEnergyFull,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E997,1)","v":0},{"$f":"E996+1","v":2},{"$f":"1*(I997<I1015)*(I997<>0)*(F975<>0)","v":0},0,0,{"$f":"IF(AG997<>0,INDEX(INP_General!$M$358:$BT$367,AG997,$I$971),0)","v":0},{"$f":"IF(AH997<>0,INDEX(INP_General!$M$358:$BT$367,AH997,$I$971),0)","v":0},{"$f":"IF(AI997<>0,INDEX(INP_General!$M$358:$BT$367,AI997,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG997<>0,INDEX(INP_General!$M$358:$BT$367,AG997,$Q$971),0)","v":0},{"$f":"IF(AH997<>0,INDEX(INP_General!$M$358:$BT$367,AH997,$Q$971),0)","v":0},{"$f":"IF(AI997<>0,INDEX(INP_General!$M$358:$BT$367,AI997,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG997<>0,INDEX(INP_General!$M$358:$BT$367,AG997,$Y$971),0)","v":0},{"$f":"IF(AH997<>0,INDEX(INP_General!$M$358:$BT$367,AH997,$Y$971),0)","v":0},{"$f":"IF(AI997<>0,INDEX(INP_General!$M$358:$BT$367,AI997,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F32","v":0},{"$f":"INP_EnergyTypes!G32","v":0},{"$f":"INP_EnergyTypes!H32","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E998,1)","v":0},3,0,0,0,{"$f":"IF(AG998<>0,INDEX(INP_General!$M$358:$BT$367,AG998,$I$971),0)","v":0},{"$f":"IF(AH998<>0,INDEX(INP_General!$M$358:$BT$367,AH998,$I$971),0)","v":0},{"$f":"IF(AI998<>0,INDEX(INP_General!$M$358:$BT$367,AI998,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG998<>0,INDEX(INP_General!$M$358:$BT$367,AG998,$Q$971),0)","v":0},{"$f":"IF(AH998<>0,INDEX(INP_General!$M$358:$BT$367,AH998,$Q$971),0)","v":0},{"$f":"IF(AI998<>0,INDEX(INP_General!$M$358:$BT$367,AI998,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG998<>0,INDEX(INP_General!$M$358:$BT$367,AG998,$Y$971),0)","v":0},{"$f":"IF(AH998<>0,INDEX(INP_General!$M$358:$BT$367,AH998,$Y$971),0)","v":0},{"$f":"IF(AI998<>0,INDEX(INP_General!$M$358:$BT$367,AI998,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F33","v":0},{"$f":"INP_EnergyTypes!G33","v":0},{"$f":"INP_EnergyTypes!H33","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E999,1)","v":0},4,0,0,0,{"$f":"IF(AG999<>0,INDEX(INP_General!$M$358:$BT$367,AG999,$I$971),0)","v":0},{"$f":"IF(AH999<>0,INDEX(INP_General!$M$358:$BT$367,AH999,$I$971),0)","v":0},{"$f":"IF(AI999<>0,INDEX(INP_General!$M$358:$BT$367,AI999,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG999<>0,INDEX(INP_General!$M$358:$BT$367,AG999,$Q$971),0)","v":0},{"$f":"IF(AH999<>0,INDEX(INP_General!$M$358:$BT$367,AH999,$Q$971),0)","v":0},{"$f":"IF(AI999<>0,INDEX(INP_General!$M$358:$BT$367,AI999,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG999<>0,INDEX(INP_General!$M$358:$BT$367,AG999,$Y$971),0)","v":0},{"$f":"IF(AH999<>0,INDEX(INP_General!$M$358:$BT$367,AH999,$Y$971),0)","v":0},{"$f":"IF(AI999<>0,INDEX(INP_General!$M$358:$BT$367,AI999,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F34","v":0},{"$f":"INP_EnergyTypes!G34","v":0},{"$f":"INP_EnergyTypes!H34","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1000,1)","v":0},5,0,0,0,{"$f":"IF(AG1000<>0,INDEX(INP_General!$M$358:$BT$367,AG1000,$I$971),0)","v":0},{"$f":"IF(AH1000<>0,INDEX(INP_General!$M$358:$BT$367,AH1000,$I$971),0)","v":0},{"$f":"IF(AI1000<>0,INDEX(INP_General!$M$358:$BT$367,AI1000,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1000<>0,INDEX(INP_General!$M$358:$BT$367,AG1000,$Q$971),0)","v":0},{"$f":"IF(AH1000<>0,INDEX(INP_General!$M$358:$BT$367,AH1000,$Q$971),0)","v":0},{"$f":"IF(AI1000<>0,INDEX(INP_General!$M$358:$BT$367,AI1000,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1000<>0,INDEX(INP_General!$M$358:$BT$367,AG1000,$Y$971),0)","v":0},{"$f":"IF(AH1000<>0,INDEX(INP_General!$M$358:$BT$367,AH1000,$Y$971),0)","v":0},{"$f":"IF(AI1000<>0,INDEX(INP_General!$M$358:$BT$367,AI1000,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F35","v":0},{"$f":"INP_EnergyTypes!G35","v":0},{"$f":"INP_EnergyTypes!H35","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1001,1)","v":0},6,0,0,0,{"$f":"IF(AG1001<>0,INDEX(INP_General!$M$358:$BT$367,AG1001,$I$971),0)","v":0},{"$f":"IF(AH1001<>0,INDEX(INP_General!$M$358:$BT$367,AH1001,$I$971),0)","v":0},{"$f":"IF(AI1001<>0,INDEX(INP_General!$M$358:$BT$367,AI1001,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1001<>0,INDEX(INP_General!$M$358:$BT$367,AG1001,$Q$971),0)","v":0},{"$f":"IF(AH1001<>0,INDEX(INP_General!$M$358:$BT$367,AH1001,$Q$971),0)","v":0},{"$f":"IF(AI1001<>0,INDEX(INP_General!$M$358:$BT$367,AI1001,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1001<>0,INDEX(INP_General!$M$358:$BT$367,AG1001,$Y$971),0)","v":0},{"$f":"IF(AH1001<>0,INDEX(INP_General!$M$358:$BT$367,AH1001,$Y$971),0)","v":0},{"$f":"IF(AI1001<>0,INDEX(INP_General!$M$358:$BT$367,AI1001,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F36","v":0},{"$f":"INP_EnergyTypes!G36","v":0},{"$f":"INP_EnergyTypes!H36","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1002,1)","v":0},7,0,0,0,{"$f":"IF(AG1002<>0,INDEX(INP_General!$M$358:$BT$367,AG1002,$I$971),0)","v":0},{"$f":"IF(AH1002<>0,INDEX(INP_General!$M$358:$BT$367,AH1002,$I$971),0)","v":0},{"$f":"IF(AI1002<>0,INDEX(INP_General!$M$358:$BT$367,AI1002,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1002<>0,INDEX(INP_General!$M$358:$BT$367,AG1002,$Q$971),0)","v":0},{"$f":"IF(AH1002<>0,INDEX(INP_General!$M$358:$BT$367,AH1002,$Q$971),0)","v":0},{"$f":"IF(AI1002<>0,INDEX(INP_General!$M$358:$BT$367,AI1002,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1002<>0,INDEX(INP_General!$M$358:$BT$367,AG1002,$Y$971),0)","v":0},{"$f":"IF(AH1002<>0,INDEX(INP_General!$M$358:$BT$367,AH1002,$Y$971),0)","v":0},{"$f":"IF(AI1002<>0,INDEX(INP_General!$M$358:$BT$367,AI1002,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F37","v":0},{"$f":"INP_EnergyTypes!G37","v":0},{"$f":"INP_EnergyTypes!H37","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1003,1)","v":0},8,0,0,0,{"$f":"IF(AG1003<>0,INDEX(INP_General!$M$358:$BT$367,AG1003,$I$971),0)","v":0},{"$f":"IF(AH1003<>0,INDEX(INP_General!$M$358:$BT$367,AH1003,$I$971),0)","v":0},{"$f":"IF(AI1003<>0,INDEX(INP_General!$M$358:$BT$367,AI1003,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1003<>0,INDEX(INP_General!$M$358:$BT$367,AG1003,$Q$971),0)","v":0},{"$f":"IF(AH1003<>0,INDEX(INP_General!$M$358:$BT$367,AH1003,$Q$971),0)","v":0},{"$f":"IF(AI1003<>0,INDEX(INP_General!$M$358:$BT$367,AI1003,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1003<>0,INDEX(INP_General!$M$358:$BT$367,AG1003,$Y$971),0)","v":0},{"$f":"IF(AH1003<>0,INDEX(INP_General!$M$358:$BT$367,AH1003,$Y$971),0)","v":0},{"$f":"IF(AI1003<>0,INDEX(INP_General!$M$358:$BT$367,AI1003,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F38","v":0},{"$f":"INP_EnergyTypes!G38","v":0},{"$f":"INP_EnergyTypes!H38","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1004,1)","v":0},9,0,0,0,{"$f":"IF(AG1004<>0,INDEX(INP_General!$M$358:$BT$367,AG1004,$I$971),0)","v":0},{"$f":"IF(AH1004<>0,INDEX(INP_General!$M$358:$BT$367,AH1004,$I$971),0)","v":0},{"$f":"IF(AI1004<>0,INDEX(INP_General!$M$358:$BT$367,AI1004,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1004<>0,INDEX(INP_General!$M$358:$BT$367,AG1004,$Q$971),0)","v":0},{"$f":"IF(AH1004<>0,INDEX(INP_General!$M$358:$BT$367,AH1004,$Q$971),0)","v":0},{"$f":"IF(AI1004<>0,INDEX(INP_General!$M$358:$BT$367,AI1004,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1004<>0,INDEX(INP_General!$M$358:$BT$367,AG1004,$Y$971),0)","v":0},{"$f":"IF(AH1004<>0,INDEX(INP_General!$M$358:$BT$367,AH1004,$Y$971),0)","v":0},{"$f":"IF(AI1004<>0,INDEX(INP_General!$M$358:$BT$367,AI1004,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F39","v":0},{"$f":"INP_EnergyTypes!G39","v":0},{"$f":"INP_EnergyTypes!H39","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1005,1)","v":0},10,0,0,0,{"$f":"IF(AG1005<>0,INDEX(INP_General!$M$358:$BT$367,AG1005,$I$971),0)","v":0},{"$f":"IF(AH1005<>0,INDEX(INP_General!$M$358:$BT$367,AH1005,$I$971),0)","v":0},{"$f":"IF(AI1005<>0,INDEX(INP_General!$M$358:$BT$367,AI1005,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1005<>0,INDEX(INP_General!$M$358:$BT$367,AG1005,$Q$971),0)","v":0},{"$f":"IF(AH1005<>0,INDEX(INP_General!$M$358:$BT$367,AH1005,$Q$971),0)","v":0},{"$f":"IF(AI1005<>0,INDEX(INP_General!$M$358:$BT$367,AI1005,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1005<>0,INDEX(INP_General!$M$358:$BT$367,AG1005,$Y$971),0)","v":0},{"$f":"IF(AH1005<>0,INDEX(INP_General!$M$358:$BT$367,AH1005,$Y$971),0)","v":0},{"$f":"IF(AI1005<>0,INDEX(INP_General!$M$358:$BT$367,AI1005,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F40","v":0},{"$f":"INP_EnergyTypes!G40","v":0},{"$f":"INP_EnergyTypes!H40","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1006,1)","v":0},11,0,0,0,{"$f":"IF(AG1006<>0,INDEX(INP_General!$M$358:$BT$367,AG1006,$I$971),0)","v":0},{"$f":"IF(AH1006<>0,INDEX(INP_General!$M$358:$BT$367,AH1006,$I$971),0)","v":0},{"$f":"IF(AI1006<>0,INDEX(INP_General!$M$358:$BT$367,AI1006,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1006<>0,INDEX(INP_General!$M$358:$BT$367,AG1006,$Q$971),0)","v":0},{"$f":"IF(AH1006<>0,INDEX(INP_General!$M$358:$BT$367,AH1006,$Q$971),0)","v":0},{"$f":"IF(AI1006<>0,INDEX(INP_General!$M$358:$BT$367,AI1006,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1006<>0,INDEX(INP_General!$M$358:$BT$367,AG1006,$Y$971),0)","v":0},{"$f":"IF(AH1006<>0,INDEX(INP_General!$M$358:$BT$367,AH1006,$Y$971),0)","v":0},{"$f":"IF(AI1006<>0,INDEX(INP_General!$M$358:$BT$367,AI1006,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F41","v":0},{"$f":"INP_EnergyTypes!G41","v":0},{"$f":"INP_EnergyTypes!H41","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1007,1)","v":0},12,0,0,0,{"$f":"IF(AG1007<>0,INDEX(INP_General!$M$358:$BT$367,AG1007,$I$971),0)","v":0},{"$f":"IF(AH1007<>0,INDEX(INP_General!$M$358:$BT$367,AH1007,$I$971),0)","v":0},{"$f":"IF(AI1007<>0,INDEX(INP_General!$M$358:$BT$367,AI1007,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1007<>0,INDEX(INP_General!$M$358:$BT$367,AG1007,$Q$971),0)","v":0},{"$f":"IF(AH1007<>0,INDEX(INP_General!$M$358:$BT$367,AH1007,$Q$971),0)","v":0},{"$f":"IF(AI1007<>0,INDEX(INP_General!$M$358:$BT$367,AI1007,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1007<>0,INDEX(INP_General!$M$358:$BT$367,AG1007,$Y$971),0)","v":0},{"$f":"IF(AH1007<>0,INDEX(INP_General!$M$358:$BT$367,AH1007,$Y$971),0)","v":0},{"$f":"IF(AI1007<>0,INDEX(INP_General!$M$358:$BT$367,AI1007,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F42","v":0},{"$f":"INP_EnergyTypes!G42","v":0},{"$f":"INP_EnergyTypes!H42","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1008,1)","v":0},13,0,0,0,{"$f":"IF(AG1008<>0,INDEX(INP_General!$M$358:$BT$367,AG1008,$I$971),0)","v":0},{"$f":"IF(AH1008<>0,INDEX(INP_General!$M$358:$BT$367,AH1008,$I$971),0)","v":0},{"$f":"IF(AI1008<>0,INDEX(INP_General!$M$358:$BT$367,AI1008,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1008<>0,INDEX(INP_General!$M$358:$BT$367,AG1008,$Q$971),0)","v":0},{"$f":"IF(AH1008<>0,INDEX(INP_General!$M$358:$BT$367,AH1008,$Q$971),0)","v":0},{"$f":"IF(AI1008<>0,INDEX(INP_General!$M$358:$BT$367,AI1008,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1008<>0,INDEX(INP_General!$M$358:$BT$367,AG1008,$Y$971),0)","v":0},{"$f":"IF(AH1008<>0,INDEX(INP_General!$M$358:$BT$367,AH1008,$Y$971),0)","v":0},{"$f":"IF(AI1008<>0,INDEX(INP_General!$M$358:$BT$367,AI1008,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F43","v":0},{"$f":"INP_EnergyTypes!G43","v":0},{"$f":"INP_EnergyTypes!H43","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1009,1)","v":0},14,0,0,0,{"$f":"IF(AG1009<>0,INDEX(INP_General!$M$358:$BT$367,AG1009,$I$971),0)","v":0},{"$f":"IF(AH1009<>0,INDEX(INP_General!$M$358:$BT$367,AH1009,$I$971),0)","v":0},{"$f":"IF(AI1009<>0,INDEX(INP_General!$M$358:$BT$367,AI1009,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1009<>0,INDEX(INP_General!$M$358:$BT$367,AG1009,$Q$971),0)","v":0},{"$f":"IF(AH1009<>0,INDEX(INP_General!$M$358:$BT$367,AH1009,$Q$971),0)","v":0},{"$f":"IF(AI1009<>0,INDEX(INP_General!$M$358:$BT$367,AI1009,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1009<>0,INDEX(INP_General!$M$358:$BT$367,AG1009,$Y$971),0)","v":0},{"$f":"IF(AH1009<>0,INDEX(INP_General!$M$358:$BT$367,AH1009,$Y$971),0)","v":0},{"$f":"IF(AI1009<>0,INDEX(INP_General!$M$358:$BT$367,AI1009,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F44","v":0},{"$f":"INP_EnergyTypes!G44","v":0},{"$f":"INP_EnergyTypes!H44","v":0},0,0,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1010,1)","v":0},15,0,0,0,{"$f":"IF(AG1010<>0,INDEX(INP_General!$M$358:$BT$367,AG1010,$I$971),0)","v":0},{"$f":"IF(AH1010<>0,INDEX(INP_General!$M$358:$BT$367,AH1010,$I$971),0)","v":0},{"$f":"IF(AI1010<>0,INDEX(INP_General!$M$358:$BT$367,AI1010,$I$971),0)","v":0},null,null,null,0,0,0,{"$f":"IF(AG1010<>0,INDEX(INP_General!$M$358:$BT$367,AG1010,$Q$971),0)","v":0},{"$f":"IF(AH1010<>0,INDEX(INP_General!$M$358:$BT$367,AH1010,$Q$971),0)","v":0},{"$f":"IF(AI1010<>0,INDEX(INP_General!$M$358:$BT$367,AI1010,$Q$971),0)","v":0},null,null,0,0,0,{"$f":"IF(AG1010<>0,INDEX(INP_General!$M$358:$BT$367,AG1010,$Y$971),0)","v":0},{"$f":"IF(AH1010<>0,INDEX(INP_General!$M$358:$BT$367,AH1010,$Y$971),0)","v":0},{"$f":"IF(AI1010<>0,INDEX(INP_General!$M$358:$BT$367,AI1010,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!F45","v":0},{"$f":"INP_EnergyTypes!G45","v":0},{"$f":"INP_EnergyTypes!H45","v":0},0,0,0]
[]
[null,null,null,"Low/zero carbon reference"]
[null,null,null,null,null,null,null,null,"kgCO2e/kWh","kgCO2e/kWh","kgCO2e/kWh",null,null,null,null,null,null,"kgCO2e/kWh","kgCO2e/kWh","kgCO2e/kWh",null,null,null,null,null,"kgCO2e/kWh","kgCO2e/kWh","kgCO2e/kWh",null,{"$f":"SYS_Admin!$G$686&\"-1\"","v":"Energy output-1"},{"$f":"SYS_Admin!$G$686&\"-2\"","v":"Energy output-2"},{"$f":"SYS_Admin!$G$686&\"-3\"","v":"Energy output-3"},null,null,null,null,"E1 Match","E2 Match","E3 Match"]
[null,null,null,{"$f":"INDEX(lstPlant,E1014,1)","v":0},{"$f":"E1013+1","v":1},{"$f":"IF(F974<>0,F996,1)","v":1},1,1,{"$f":"IF(AK1014<>0,INDEX(INP_General!$M$369:$BT$371,AK1014,$I$971),0)","v":0},{"$f":"IF(AL1014<>0,INDEX(INP_General!$M$369:$BT$371,AL1014,$I$971),0)","v":0},{"$f":"IF(AM1014<>0,INDEX(INP_General!$M$369:$BT$371,AM1014,$I$971),0)","v":0},null,null,null,{"$f":"IF(O974<>0,O996,1)","v":1},1,1,{"$f":"IF(AK1014<>0,INDEX(INP_General!$M$369:$BT$371,AK1014,$Q$971),0)","v":0},{"$f":"IF(AL1014<>0,INDEX(INP_General!$M$369:$BT$371,AL1014,$Q$971),0)","v":0},{"$f":"IF(AM1014<>0,INDEX(INP_General!$M$369:$BT$371,AM1014,$Q$971),0)","v":0},null,null,{"$f":"IF(W974<>0,W996,1)","v":1},1,1,{"$f":"IF(AK1014<>0,INDEX(INP_General!$M$369:$BT$371,AK1014,$Y$971),0)","v":0},{"$f":"IF(AL1014<>0,INDEX(INP_General!$M$369:$BT$371,AL1014,$Y$971),0)","v":0},{"$f":"IF(AM1014<>0,INDEX(INP_General!$M$369:$BT$371,AM1014,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I31","v":0},{"$f":"INP_EnergyTypes!J31","v":0},{"$f":"INP_EnergyTypes!K31","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1014,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1014,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1014,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1014<>0,MATCH(AG1014,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1014<>0,MATCH(AH1014,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1014<>0,MATCH(AI1014,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1015,1)","v":0},{"$f":"E1014+1","v":2},1,1,1,{"$f":"IF(AK1015<>0,INDEX(INP_General!$M$369:$BT$371,AK1015,$I$971),0)","v":0},{"$f":"IF(AL1015<>0,INDEX(INP_General!$M$369:$BT$371,AL1015,$I$971),0)","v":0},{"$f":"IF(AM1015<>0,INDEX(INP_General!$M$369:$BT$371,AM1015,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1015<>0,INDEX(INP_General!$M$369:$BT$371,AK1015,$Q$971),0)","v":0},{"$f":"IF(AL1015<>0,INDEX(INP_General!$M$369:$BT$371,AL1015,$Q$971),0)","v":0},{"$f":"IF(AM1015<>0,INDEX(INP_General!$M$369:$BT$371,AM1015,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1015<>0,INDEX(INP_General!$M$369:$BT$371,AK1015,$Y$971),0)","v":0},{"$f":"IF(AL1015<>0,INDEX(INP_General!$M$369:$BT$371,AL1015,$Y$971),0)","v":0},{"$f":"IF(AM1015<>0,INDEX(INP_General!$M$369:$BT$371,AM1015,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I32","v":0},{"$f":"INP_EnergyTypes!J32","v":0},{"$f":"INP_EnergyTypes!K32","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1015,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1015,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1015,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1015<>0,MATCH(AG1015,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1015<>0,MATCH(AH1015,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1015<>0,MATCH(AI1015,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1016,1)","v":0},3,1,1,1,{"$f":"IF(AK1016<>0,INDEX(INP_General!$M$369:$BT$371,AK1016,$I$971),0)","v":0},{"$f":"IF(AL1016<>0,INDEX(INP_General!$M$369:$BT$371,AL1016,$I$971),0)","v":0},{"$f":"IF(AM1016<>0,INDEX(INP_General!$M$369:$BT$371,AM1016,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1016<>0,INDEX(INP_General!$M$369:$BT$371,AK1016,$Q$971),0)","v":0},{"$f":"IF(AL1016<>0,INDEX(INP_General!$M$369:$BT$371,AL1016,$Q$971),0)","v":0},{"$f":"IF(AM1016<>0,INDEX(INP_General!$M$369:$BT$371,AM1016,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1016<>0,INDEX(INP_General!$M$369:$BT$371,AK1016,$Y$971),0)","v":0},{"$f":"IF(AL1016<>0,INDEX(INP_General!$M$369:$BT$371,AL1016,$Y$971),0)","v":0},{"$f":"IF(AM1016<>0,INDEX(INP_General!$M$369:$BT$371,AM1016,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I33","v":0},{"$f":"INP_EnergyTypes!J33","v":0},{"$f":"INP_EnergyTypes!K33","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1016,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1016,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1016,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1016<>0,MATCH(AG1016,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1016<>0,MATCH(AH1016,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1016<>0,MATCH(AI1016,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1017,1)","v":0},4,1,1,1,{"$f":"IF(AK1017<>0,INDEX(INP_General!$M$369:$BT$371,AK1017,$I$971),0)","v":0},{"$f":"IF(AL1017<>0,INDEX(INP_General!$M$369:$BT$371,AL1017,$I$971),0)","v":0},{"$f":"IF(AM1017<>0,INDEX(INP_General!$M$369:$BT$371,AM1017,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1017<>0,INDEX(INP_General!$M$369:$BT$371,AK1017,$Q$971),0)","v":0},{"$f":"IF(AL1017<>0,INDEX(INP_General!$M$369:$BT$371,AL1017,$Q$971),0)","v":0},{"$f":"IF(AM1017<>0,INDEX(INP_General!$M$369:$BT$371,AM1017,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1017<>0,INDEX(INP_General!$M$369:$BT$371,AK1017,$Y$971),0)","v":0},{"$f":"IF(AL1017<>0,INDEX(INP_General!$M$369:$BT$371,AL1017,$Y$971),0)","v":0},{"$f":"IF(AM1017<>0,INDEX(INP_General!$M$369:$BT$371,AM1017,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I34","v":0},{"$f":"INP_EnergyTypes!J34","v":0},{"$f":"INP_EnergyTypes!K34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1017,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1017,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1017,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1017<>0,MATCH(AG1017,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1017<>0,MATCH(AH1017,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1017<>0,MATCH(AI1017,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1018,1)","v":0},5,1,1,1,{"$f":"IF(AK1018<>0,INDEX(INP_General!$M$369:$BT$371,AK1018,$I$971),0)","v":0},{"$f":"IF(AL1018<>0,INDEX(INP_General!$M$369:$BT$371,AL1018,$I$971),0)","v":0},{"$f":"IF(AM1018<>0,INDEX(INP_General!$M$369:$BT$371,AM1018,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1018<>0,INDEX(INP_General!$M$369:$BT$371,AK1018,$Q$971),0)","v":0},{"$f":"IF(AL1018<>0,INDEX(INP_General!$M$369:$BT$371,AL1018,$Q$971),0)","v":0},{"$f":"IF(AM1018<>0,INDEX(INP_General!$M$369:$BT$371,AM1018,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1018<>0,INDEX(INP_General!$M$369:$BT$371,AK1018,$Y$971),0)","v":0},{"$f":"IF(AL1018<>0,INDEX(INP_General!$M$369:$BT$371,AL1018,$Y$971),0)","v":0},{"$f":"IF(AM1018<>0,INDEX(INP_General!$M$369:$BT$371,AM1018,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I35","v":0},{"$f":"INP_EnergyTypes!J35","v":0},{"$f":"INP_EnergyTypes!K35","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1018,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1018,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1018,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1018<>0,MATCH(AG1018,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1018<>0,MATCH(AH1018,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1018<>0,MATCH(AI1018,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1019,1)","v":0},6,1,1,1,{"$f":"IF(AK1019<>0,INDEX(INP_General!$M$369:$BT$371,AK1019,$I$971),0)","v":0},{"$f":"IF(AL1019<>0,INDEX(INP_General!$M$369:$BT$371,AL1019,$I$971),0)","v":0},{"$f":"IF(AM1019<>0,INDEX(INP_General!$M$369:$BT$371,AM1019,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1019<>0,INDEX(INP_General!$M$369:$BT$371,AK1019,$Q$971),0)","v":0},{"$f":"IF(AL1019<>0,INDEX(INP_General!$M$369:$BT$371,AL1019,$Q$971),0)","v":0},{"$f":"IF(AM1019<>0,INDEX(INP_General!$M$369:$BT$371,AM1019,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1019<>0,INDEX(INP_General!$M$369:$BT$371,AK1019,$Y$971),0)","v":0},{"$f":"IF(AL1019<>0,INDEX(INP_General!$M$369:$BT$371,AL1019,$Y$971),0)","v":0},{"$f":"IF(AM1019<>0,INDEX(INP_General!$M$369:$BT$371,AM1019,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I36","v":0},{"$f":"INP_EnergyTypes!J36","v":0},{"$f":"INP_EnergyTypes!K36","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1019,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1019,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1019,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1019<>0,MATCH(AG1019,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1019<>0,MATCH(AH1019,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1019<>0,MATCH(AI1019,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1020,1)","v":0},7,1,1,1,{"$f":"IF(AK1020<>0,INDEX(INP_General!$M$369:$BT$371,AK1020,$I$971),0)","v":0},{"$f":"IF(AL1020<>0,INDEX(INP_General!$M$369:$BT$371,AL1020,$I$971),0)","v":0},{"$f":"IF(AM1020<>0,INDEX(INP_General!$M$369:$BT$371,AM1020,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1020<>0,INDEX(INP_General!$M$369:$BT$371,AK1020,$Q$971),0)","v":0},{"$f":"IF(AL1020<>0,INDEX(INP_General!$M$369:$BT$371,AL1020,$Q$971),0)","v":0},{"$f":"IF(AM1020<>0,INDEX(INP_General!$M$369:$BT$371,AM1020,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1020<>0,INDEX(INP_General!$M$369:$BT$371,AK1020,$Y$971),0)","v":0},{"$f":"IF(AL1020<>0,INDEX(INP_General!$M$369:$BT$371,AL1020,$Y$971),0)","v":0},{"$f":"IF(AM1020<>0,INDEX(INP_General!$M$369:$BT$371,AM1020,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I37","v":0},{"$f":"INP_EnergyTypes!J37","v":0},{"$f":"INP_EnergyTypes!K37","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1020,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1020,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1020,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1020<>0,MATCH(AG1020,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1020<>0,MATCH(AH1020,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1020<>0,MATCH(AI1020,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1021,1)","v":0},8,1,1,1,{"$f":"IF(AK1021<>0,INDEX(INP_General!$M$369:$BT$371,AK1021,$I$971),0)","v":0},{"$f":"IF(AL1021<>0,INDEX(INP_General!$M$369:$BT$371,AL1021,$I$971),0)","v":0},{"$f":"IF(AM1021<>0,INDEX(INP_General!$M$369:$BT$371,AM1021,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1021<>0,INDEX(INP_General!$M$369:$BT$371,AK1021,$Q$971),0)","v":0},{"$f":"IF(AL1021<>0,INDEX(INP_General!$M$369:$BT$371,AL1021,$Q$971),0)","v":0},{"$f":"IF(AM1021<>0,INDEX(INP_General!$M$369:$BT$371,AM1021,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1021<>0,INDEX(INP_General!$M$369:$BT$371,AK1021,$Y$971),0)","v":0},{"$f":"IF(AL1021<>0,INDEX(INP_General!$M$369:$BT$371,AL1021,$Y$971),0)","v":0},{"$f":"IF(AM1021<>0,INDEX(INP_General!$M$369:$BT$371,AM1021,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I38","v":0},{"$f":"INP_EnergyTypes!J38","v":0},{"$f":"INP_EnergyTypes!K38","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1021,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1021,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1021,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1021<>0,MATCH(AG1021,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1021<>0,MATCH(AH1021,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1021<>0,MATCH(AI1021,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1022,1)","v":0},9,1,1,1,{"$f":"IF(AK1022<>0,INDEX(INP_General!$M$369:$BT$371,AK1022,$I$971),0)","v":0},{"$f":"IF(AL1022<>0,INDEX(INP_General!$M$369:$BT$371,AL1022,$I$971),0)","v":0},{"$f":"IF(AM1022<>0,INDEX(INP_General!$M$369:$BT$371,AM1022,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1022<>0,INDEX(INP_General!$M$369:$BT$371,AK1022,$Q$971),0)","v":0},{"$f":"IF(AL1022<>0,INDEX(INP_General!$M$369:$BT$371,AL1022,$Q$971),0)","v":0},{"$f":"IF(AM1022<>0,INDEX(INP_General!$M$369:$BT$371,AM1022,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1022<>0,INDEX(INP_General!$M$369:$BT$371,AK1022,$Y$971),0)","v":0},{"$f":"IF(AL1022<>0,INDEX(INP_General!$M$369:$BT$371,AL1022,$Y$971),0)","v":0},{"$f":"IF(AM1022<>0,INDEX(INP_General!$M$369:$BT$371,AM1022,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I39","v":0},{"$f":"INP_EnergyTypes!J39","v":0},{"$f":"INP_EnergyTypes!K39","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1022,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1022,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1022,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1022<>0,MATCH(AG1022,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1022<>0,MATCH(AH1022,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1022<>0,MATCH(AI1022,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1023,1)","v":0},10,1,1,1,{"$f":"IF(AK1023<>0,INDEX(INP_General!$M$369:$BT$371,AK1023,$I$971),0)","v":0},{"$f":"IF(AL1023<>0,INDEX(INP_General!$M$369:$BT$371,AL1023,$I$971),0)","v":0},{"$f":"IF(AM1023<>0,INDEX(INP_General!$M$369:$BT$371,AM1023,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1023<>0,INDEX(INP_General!$M$369:$BT$371,AK1023,$Q$971),0)","v":0},{"$f":"IF(AL1023<>0,INDEX(INP_General!$M$369:$BT$371,AL1023,$Q$971),0)","v":0},{"$f":"IF(AM1023<>0,INDEX(INP_General!$M$369:$BT$371,AM1023,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1023<>0,INDEX(INP_General!$M$369:$BT$371,AK1023,$Y$971),0)","v":0},{"$f":"IF(AL1023<>0,INDEX(INP_General!$M$369:$BT$371,AL1023,$Y$971),0)","v":0},{"$f":"IF(AM1023<>0,INDEX(INP_General!$M$369:$BT$371,AM1023,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I40","v":0},{"$f":"INP_EnergyTypes!J40","v":0},{"$f":"INP_EnergyTypes!K40","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1023,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1023,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1023,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1023<>0,MATCH(AG1023,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1023<>0,MATCH(AH1023,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1023<>0,MATCH(AI1023,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1024,1)","v":0},11,1,1,1,{"$f":"IF(AK1024<>0,INDEX(INP_General!$M$369:$BT$371,AK1024,$I$971),0)","v":0},{"$f":"IF(AL1024<>0,INDEX(INP_General!$M$369:$BT$371,AL1024,$I$971),0)","v":0},{"$f":"IF(AM1024<>0,INDEX(INP_General!$M$369:$BT$371,AM1024,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1024<>0,INDEX(INP_General!$M$369:$BT$371,AK1024,$Q$971),0)","v":0},{"$f":"IF(AL1024<>0,INDEX(INP_General!$M$369:$BT$371,AL1024,$Q$971),0)","v":0},{"$f":"IF(AM1024<>0,INDEX(INP_General!$M$369:$BT$371,AM1024,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1024<>0,INDEX(INP_General!$M$369:$BT$371,AK1024,$Y$971),0)","v":0},{"$f":"IF(AL1024<>0,INDEX(INP_General!$M$369:$BT$371,AL1024,$Y$971),0)","v":0},{"$f":"IF(AM1024<>0,INDEX(INP_General!$M$369:$BT$371,AM1024,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I41","v":0},{"$f":"INP_EnergyTypes!J41","v":0},{"$f":"INP_EnergyTypes!K41","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1024,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1024,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1024,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1024<>0,MATCH(AG1024,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1024<>0,MATCH(AH1024,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1024<>0,MATCH(AI1024,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1025,1)","v":0},12,1,1,1,{"$f":"IF(AK1025<>0,INDEX(INP_General!$M$369:$BT$371,AK1025,$I$971),0)","v":0},{"$f":"IF(AL1025<>0,INDEX(INP_General!$M$369:$BT$371,AL1025,$I$971),0)","v":0},{"$f":"IF(AM1025<>0,INDEX(INP_General!$M$369:$BT$371,AM1025,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1025<>0,INDEX(INP_General!$M$369:$BT$371,AK1025,$Q$971),0)","v":0},{"$f":"IF(AL1025<>0,INDEX(INP_General!$M$369:$BT$371,AL1025,$Q$971),0)","v":0},{"$f":"IF(AM1025<>0,INDEX(INP_General!$M$369:$BT$371,AM1025,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1025<>0,INDEX(INP_General!$M$369:$BT$371,AK1025,$Y$971),0)","v":0},{"$f":"IF(AL1025<>0,INDEX(INP_General!$M$369:$BT$371,AL1025,$Y$971),0)","v":0},{"$f":"IF(AM1025<>0,INDEX(INP_General!$M$369:$BT$371,AM1025,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I42","v":0},{"$f":"INP_EnergyTypes!J42","v":0},{"$f":"INP_EnergyTypes!K42","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1025,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1025,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1025,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1025<>0,MATCH(AG1025,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1025<>0,MATCH(AH1025,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1025<>0,MATCH(AI1025,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1026,1)","v":0},13,1,1,1,{"$f":"IF(AK1026<>0,INDEX(INP_General!$M$369:$BT$371,AK1026,$I$971),0)","v":0},{"$f":"IF(AL1026<>0,INDEX(INP_General!$M$369:$BT$371,AL1026,$I$971),0)","v":0},{"$f":"IF(AM1026<>0,INDEX(INP_General!$M$369:$BT$371,AM1026,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1026<>0,INDEX(INP_General!$M$369:$BT$371,AK1026,$Q$971),0)","v":0},{"$f":"IF(AL1026<>0,INDEX(INP_General!$M$369:$BT$371,AL1026,$Q$971),0)","v":0},{"$f":"IF(AM1026<>0,INDEX(INP_General!$M$369:$BT$371,AM1026,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1026<>0,INDEX(INP_General!$M$369:$BT$371,AK1026,$Y$971),0)","v":0},{"$f":"IF(AL1026<>0,INDEX(INP_General!$M$369:$BT$371,AL1026,$Y$971),0)","v":0},{"$f":"IF(AM1026<>0,INDEX(INP_General!$M$369:$BT$371,AM1026,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I43","v":0},{"$f":"INP_EnergyTypes!J43","v":0},{"$f":"INP_EnergyTypes!K43","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1026,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1026,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1026,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1026<>0,MATCH(AG1026,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1026<>0,MATCH(AH1026,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1026<>0,MATCH(AI1026,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1027,1)","v":0},14,1,1,1,{"$f":"IF(AK1027<>0,INDEX(INP_General!$M$369:$BT$371,AK1027,$I$971),0)","v":0},{"$f":"IF(AL1027<>0,INDEX(INP_General!$M$369:$BT$371,AL1027,$I$971),0)","v":0},{"$f":"IF(AM1027<>0,INDEX(INP_General!$M$369:$BT$371,AM1027,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1027<>0,INDEX(INP_General!$M$369:$BT$371,AK1027,$Q$971),0)","v":0},{"$f":"IF(AL1027<>0,INDEX(INP_General!$M$369:$BT$371,AL1027,$Q$971),0)","v":0},{"$f":"IF(AM1027<>0,INDEX(INP_General!$M$369:$BT$371,AM1027,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1027<>0,INDEX(INP_General!$M$369:$BT$371,AK1027,$Y$971),0)","v":0},{"$f":"IF(AL1027<>0,INDEX(INP_General!$M$369:$BT$371,AL1027,$Y$971),0)","v":0},{"$f":"IF(AM1027<>0,INDEX(INP_General!$M$369:$BT$371,AM1027,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I44","v":0},{"$f":"INP_EnergyTypes!J44","v":0},{"$f":"INP_EnergyTypes!K44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1027,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1027,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1027,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1027<>0,MATCH(AG1027,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1027<>0,MATCH(AH1027,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1027<>0,MATCH(AI1027,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1028,1)","v":0},15,1,1,1,{"$f":"IF(AK1028<>0,INDEX(INP_General!$M$369:$BT$371,AK1028,$I$971),0)","v":0},{"$f":"IF(AL1028<>0,INDEX(INP_General!$M$369:$BT$371,AL1028,$I$971),0)","v":0},{"$f":"IF(AM1028<>0,INDEX(INP_General!$M$369:$BT$371,AM1028,$I$971),0)","v":0},null,null,null,1,1,1,{"$f":"IF(AK1028<>0,INDEX(INP_General!$M$369:$BT$371,AK1028,$Q$971),0)","v":0},{"$f":"IF(AL1028<>0,INDEX(INP_General!$M$369:$BT$371,AL1028,$Q$971),0)","v":0},{"$f":"IF(AM1028<>0,INDEX(INP_General!$M$369:$BT$371,AM1028,$Q$971),0)","v":0},null,null,1,1,1,{"$f":"IF(AK1028<>0,INDEX(INP_General!$M$369:$BT$371,AK1028,$Y$971),0)","v":0},{"$f":"IF(AL1028<>0,INDEX(INP_General!$M$369:$BT$371,AL1028,$Y$971),0)","v":0},{"$f":"IF(AM1028<>0,INDEX(INP_General!$M$369:$BT$371,AM1028,$Y$971),0)","v":0},null,{"$f":"INP_EnergyTypes!I45","v":0},{"$f":"INP_EnergyTypes!J45","v":0},{"$f":"INP_EnergyTypes!K45","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AD1028,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AE1028,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(AF1028,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IF(AG1028<>0,MATCH(AG1028,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AH1028<>0,MATCH(AH1028,SYS_Admin!$D$247:$D$249,0),0)","v":0},{"$f":"IF(AI1028<>0,MATCH(AI1028,SYS_Admin!$D$247:$D$249,0),0)","v":0}]
[]
[null,null,null,"Assessment of LZC status"]
[null,null,null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"SYS_Admin!$D$248","v":"Cooling"},{"$f":"SYS_Admin!$D$249","v":"Electricity"},null,null,"LZC?",null,null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"SYS_Admin!$D$248","v":"Cooling"},{"$f":"SYS_Admin!$D$249","v":"Electricity"},null,null,"LZC?",null,null,{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"SYS_Admin!$D$248","v":"Cooling"},{"$f":"SYS_Admin!$D$249","v":"Electricity"},null,null,"LZC?"]
[null,null,null,{"$f":"INDEX(lstPlant,E1032,1)","v":0},{"$f":"E1031+1","v":1},{"$f":"SUMIF($AG1014:$AI1014,F$1031,F974:H974)","v":0},{"$f":"SUMIF($AG1014:$AI1014,G$1031,F974:H974)","v":0},{"$f":"SUMIF($AG1014:$AI1014,H$1031,F974:H974)","v":0},null,null,{"$f":"PRODUCT(F1014:H1014)*(SUM(F974:H974)>0)","v":0},null,null,null,{"$f":"SUMIF($AG1014:$AI1014,O$1031,O974:Q974)","v":0},{"$f":"SUMIF($AG1014:$AI1014,P$1031,O974:Q974)","v":0},{"$f":"SUMIF($AG1014:$AI1014,Q$1031,O974:Q974)","v":0},null,null,{"$f":"PRODUCT(O1014:Q1014)*(SUM(O974:Q974)>0)","v":0},null,null,{"$f":"SUMIF($AG1014:$AI1014,W$1031,W974:Y974)","v":0},{"$f":"SUMIF($AG1014:$AI1014,X$1031,W974:Y974)","v":0},{"$f":"SUMIF($AG1014:$AI1014,Y$1031,W974:Y974)","v":0},null,null,{"$f":"PRODUCT(W1014:Y1014)*(SUM(W974:Y974)>0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1033,1)","v":0},{"$f":"E1032+1","v":2},{"$f":"SUMIF($AG1015:$AI1015,F$1031,F975:H975)","v":0},{"$f":"SUMIF($AG1015:$AI1015,G$1031,F975:H975)","v":0},{"$f":"SUMIF($AG1015:$AI1015,H$1031,F975:H975)","v":0},null,null,0,null,null,null,{"$f":"SUMIF($AG1015:$AI1015,O$1031,O975:Q975)","v":0},{"$f":"SUMIF($AG1015:$AI1015,P$1031,O975:Q975)","v":0},{"$f":"SUMIF($AG1015:$AI1015,Q$1031,O975:Q975)","v":0},null,null,0,null,null,{"$f":"SUMIF($AG1015:$AI1015,W$1031,W975:Y975)","v":0},{"$f":"SUMIF($AG1015:$AI1015,X$1031,W975:Y975)","v":0},{"$f":"SUMIF($AG1015:$AI1015,Y$1031,W975:Y975)","v":0},null,null,{"$f":"PRODUCT(W1015:Y1015)*(SUM(W975:Y975)>0)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,E1034,1)","v":0},3,{"$f":"SUMIF($AG1016:$AI1016,F$1031,F976:H976)","v":0},{"$f":"SUMIF($AG1016:$AI1016,G$1031,F976:H976)","v":0},{"$f":"SUMIF($AG1016:$AI1016,H$1031,F976:H976)","v":0},null,null,0,null,null,null,{"$f":"SUMIF($AG1016:$AI1016,O$1031,O976:Q976)","v":0},{"$f":"SUMIF($AG1016:$AI1016,P$1031,O976:Q976)","v":0},{"$f":"SUMIF($AG1016:$AI1016,Q$1031,O976:Q976)","v":0},null,null,0,null,null,{"$f":"SUMIF($AG1016:$AI1016,W$1031,W976:Y976)","v":0},{"$f":"SUMIF($AG1016:$AI1016,X$1031,W976:Y976)","v":0},{"$f":"SUMIF($AG1016:$AI1016,Y$1031,W976:Y976)","v":0},null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1035,1)","v":0},4,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1036,1)","v":0},5,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1037,1)","v":0},6,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1038,1)","v":0},7,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1039,1)","v":0},8,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1040,1)","v":0},9,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1041,1)","v":0},10,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1042,1)","v":0},11,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1043,1)","v":0},12,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1044,1)","v":0},13,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1045,1)","v":0},14,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[null,null,null,{"$f":"INDEX(lstPlant,E1046,1)","v":0},15,0,0,0,null,null,0,null,null,null,0,0,0,null,null,0,null,null,0,0,0,null,null,0]
[]
[null,null,null,"LZC Primary",null,{"$f":"SUMIFS(F$1032:F$1046,K$1032:K$1046,1,$AD$974:$AD$988,1)","v":0},{"$f":"SUMIFS(G$1032:G$1046,K$1032:K$1046,1,$AD$974:$AD$988,1)","v":0},{"$f":"SUMIFS(H$1032:H$1046,K$1032:K$1046,1,$AD$974:$AD$988,1)","v":0},null,{"$f":"IFERROR(F1048/SUM(F$1032:F$1046),0)","v":0},0,null,null,null,{"$f":"SUMIFS(O$1032:O$1046,T$1032:T$1046,1,$AD$974:$AD$988,1)","v":0},{"$f":"SUMIFS(P$1032:P$1046,T$1032:T$1046,1,$AD$974:$AD$988,1)","v":0},{"$f":"SUMIFS(Q$1032:Q$1046,T$1032:T$1046,1,$AD$974:$AD$988,1)","v":0},null,{"$f":"IFERROR(O1048/SUM(O$1032:O$1046),0)","v":0},0,null,null,{"$f":"SUMIFS(W$1032:W$1046,AB$1032:AB$1046,1,$AD$974:$AD$988,1)","v":0},{"$f":"SUMIFS(X$1032:X$1046,AB$1032:AB$1046,1,$AD$974:$AD$988,1)","v":0},{"$f":"SUMIFS(Y$1032:Y$1046,AB$1032:AB$1046,1,$AD$974:$AD$988,1)","v":0},null,{"$f":"IFERROR(W1048/SUM(W$1032:W$1046),0)","v":0},0]
[null,null,null,"LZC Secondary",null,{"$f":"SUMIFS(F$1032:F$1046,K$1032:K$1046,1,$AE$974:$AE$988,1)","v":0},{"$f":"SUMIFS(G$1032:G$1046,K$1032:K$1046,1,$AE$974:$AE$988,1)","v":0},{"$f":"SUMIFS(H$1032:H$1046,K$1032:K$1046,1,$AE$974:$AE$988,1)","v":0},null,0,0,null,null,null,{"$f":"SUMIFS(O$1032:O$1046,T$1032:T$1046,1,$AE$974:$AE$988,1)","v":0},{"$f":"SUMIFS(P$1032:P$1046,T$1032:T$1046,1,$AE$974:$AE$988,1)","v":0},{"$f":"SUMIFS(Q$1032:Q$1046,T$1032:T$1046,1,$AE$974:$AE$988,1)","v":0},null,0,0,null,null,{"$f":"SUMIFS(W$1032:W$1046,AB$1032:AB$1046,1,$AE$974:$AE$988,1)","v":0},{"$f":"SUMIFS(X$1032:X$1046,AB$1032:AB$1046,1,$AE$974:$AE$988,1)","v":0},{"$f":"SUMIFS(Y$1032:Y$1046,AB$1032:AB$1046,1,$AE$974:$AE$988,1)","v":0},null,0,0]
[null,null,null,"Peaking",null,{"$f":"SUMIFS(F$1032:F$1046,$AF$974:$AF$988,1)","v":0},{"$f":"SUMIFS(G$1032:G$1046,$AF$974:$AF$988,1)","v":0},{"$f":"SUMIFS(H$1032:H$1046,$AF$974:$AF$988,1)","v":0},null,0,0,null,null,null,{"$f":"SUMIFS(O$1032:O$1046,$AF$974:$AF$988,1)","v":0},{"$f":"SUMIFS(P$1032:P$1046,$AF$974:$AF$988,1)","v":0},{"$f":"SUMIFS(Q$1032:Q$1046,$AF$974:$AF$988,1)","v":0},null,0,0,null,null,{"$f":"SUMIFS(W$1032:W$1046,$AF$974:$AF$988,1)","v":0},{"$f":"SUMIFS(X$1032:X$1046,$AF$974:$AF$988,1)","v":0},{"$f":"SUMIFS(Y$1032:Y$1046,$AF$974:$AF$988,1)","v":0},null,0,0]
[null,null,null,"Non-LZC",null,{"$f":"SUM(F1032:F1046)-SUM(F1048:F1050)","v":0},{"$f":"SUM(G1032:G1046)-SUM(G1048:G1050)","v":0},{"$f":"SUM(H1032:H1046)-SUM(H1048:H1050)","v":0},null,0,0,null,null,null,{"$f":"SUM(O1032:O1046)-SUM(O1048:O1050)","v":0},{"$f":"SUM(P1032:P1046)-SUM(P1048:P1050)","v":0},{"$f":"SUM(Q1032:Q1046)-SUM(Q1048:Q1050)","v":0},null,0,0,null,null,{"$f":"SUM(W1032:W1046)-SUM(W1048:W1050)","v":0},{"$f":"SUM(X1032:X1046)-SUM(X1048:X1050)","v":0},{"$f":"SUM(Y1032:Y1046)-SUM(Y1048:Y1050)","v":0},null,0,0]
[]
[]
[null,null,null,"END OF SHEET"]

{"sheet":"CALC_Project_ANN","index":19,"n_rows":8710,"n_cols":72,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(I103:I264,I293:I2107,I2472:I2509,I2205:I2281,I2697:I2705,I2789:I2862,I3408:I4814,I4904:I5272,I5832,I6032,J6401:J6405,J6423:J6427,J6480:J6484,J6502:J6506,I8563:I8587)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CALC_Project_ANN"},null,null,null,"Sheet Warnings:",null,null,{"$f":"SUM(J2107:J2186,J5348:J5526,J6401:J6405,J6423:J6427)","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,{"$f":"INP_General!$G$224","v":true},null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[null,null,null,null,null,null,null,null,null,null,"Days in year",null,{"$f":"M5-M4+1","v":365},{"$f":"N5-N4+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"FUEL COST"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"IMPORTED FUEL"]
[null,null,null,null,null,null,null,null,null,null,"GWh"]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E14,1)","v":0},{"$f":"MAX(E13:E13)+1","v":1},"kWh",null,null,null,null,{"$f":"SUM(M14:BT14)/10^6","v":0},null,{"$f":"INP_EBalance!M557+CALC_EBalance!M925","v":0},{"$f":"INP_EBalance!N557+CALC_EBalance!N925","v":0},{"$f":"INP_EBalance!O557+CALC_EBalance!O925","v":0},{"$f":"INP_EBalance!P557+CALC_EBalance!P925","v":0},{"$f":"INP_EBalance!Q557+CALC_EBalance!Q925","v":0},{"$f":"INP_EBalance!R557+CALC_EBalance!R925","v":0},{"$f":"INP_EBalance!S557+CALC_EBalance!S925","v":0},{"$f":"INP_EBalance!T557+CALC_EBalance!T925","v":0},{"$f":"INP_EBalance!U557+CALC_EBalance!U925","v":0},{"$f":"INP_EBalance!V557+CALC_EBalance!V925","v":0},{"$f":"INP_EBalance!W557+CALC_EBalance!W925","v":0},{"$f":"INP_EBalance!X557+CALC_EBalance!X925","v":0},{"$f":"INP_EBalance!Y557+CALC_EBalance!Y925","v":0},{"$f":"INP_EBalance!Z557+CALC_EBalance!Z925","v":0},{"$f":"INP_EBalance!AA557+CALC_EBalance!AA925","v":0},{"$f":"INP_EBalance!AB557+CALC_EBalance!AB925","v":0},{"$f":"INP_EBalance!AC557+CALC_EBalance!AC925","v":0},{"$f":"INP_EBalance!AD557+CALC_EBalance!AD925","v":0},{"$f":"INP_EBalance!AE557+CALC_EBalance!AE925","v":0},{"$f":"INP_EBalance!AF557+CALC_EBalance!AF925","v":0},{"$f":"INP_EBalance!AG557+CALC_EBalance!AG925","v":0},{"$f":"INP_EBalance!AH557+CALC_EBalance!AH925","v":0},{"$f":"INP_EBalance!AI557+CALC_EBalance!AI925","v":0},{"$f":"INP_EBalance!AJ557+CALC_EBalance!AJ925","v":0},{"$f":"INP_EBalance!AK557+CALC_EBalance!AK925","v":0},{"$f":"INP_EBalance!AL557+CALC_EBalance!AL925","v":0},{"$f":"INP_EBalance!AM557+CALC_EBalance!AM925","v":0},{"$f":"INP_EBalance!AN557+CALC_EBalance!AN925","v":0},{"$f":"INP_EBalance!AO557+CALC_EBalance!AO925","v":0},{"$f":"INP_EBalance!AP557+CALC_EBalance!AP925","v":0},{"$f":"INP_EBalance!AQ557+CALC_EBalance!AQ925","v":0},{"$f":"INP_EBalance!AR557+CALC_EBalance!AR925","v":0},{"$f":"INP_EBalance!AS557+CALC_EBalance!AS925","v":0},{"$f":"INP_EBalance!AT557+CALC_EBalance!AT925","v":0},{"$f":"INP_EBalance!AU557+CALC_EBalance!AU925","v":0},{"$f":"INP_EBalance!AV557+CALC_EBalance!AV925","v":0},{"$f":"INP_EBalance!AW557+CALC_EBalance!AW925","v":0},{"$f":"INP_EBalance!AX557+CALC_EBalance!AX925","v":0},{"$f":"INP_EBalance!AY557+CALC_EBalance!AY925","v":0},{"$f":"INP_EBalance!AZ557+CALC_EBalance!AZ925","v":0},{"$f":"INP_EBalance!BA557+CALC_EBalance!BA925","v":0},{"$f":"INP_EBalance!BB557+CALC_EBalance!BB925","v":0},{"$f":"INP_EBalance!BC557+CALC_EBalance!BC925","v":0},{"$f":"INP_EBalance!BD557+CALC_EBalance!BD925","v":0},{"$f":"INP_EBalance!BE557+CALC_EBalance!BE925","v":0},{"$f":"INP_EBalance!BF557+CALC_EBalance!BF925","v":0},{"$f":"INP_EBalance!BG557+CALC_EBalance!BG925","v":0},{"$f":"INP_EBalance!BH557+CALC_EBalance!BH925","v":0},{"$f":"INP_EBalance!BI557+CALC_EBalance!BI925","v":0},{"$f":"INP_EBalance!BJ557+CALC_EBalance!BJ925","v":0},{"$f":"INP_EBalance!BK557+CALC_EBalance!BK925","v":0},{"$f":"INP_EBalance!BL557+CALC_EBalance!BL925","v":0},{"$f":"INP_EBalance!BM557+CALC_EBalance!BM925","v":0},{"$f":"INP_EBalance!BN557+CALC_EBalance!BN925","v":0},{"$f":"INP_EBalance!BO557+CALC_EBalance!BO925","v":0},{"$f":"INP_EBalance!BP557+CALC_EBalance!BP925","v":0},{"$f":"INP_EBalance!BQ557+CALC_EBalance!BQ925","v":0},{"$f":"INP_EBalance!BR557+CALC_EBalance!BR925","v":0},{"$f":"INP_EBalance!BS557+CALC_EBalance!BS925","v":0},{"$f":"INP_EBalance!BT557+CALC_EBalance!BT925","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E14)+1","v":2},"kWh",null,null,null,null,{"$f":"SUM(M15:BT15)/10^6","v":0},null,{"$f":"INP_EBalance!M558+CALC_EBalance!M926","v":0},{"$f":"INP_EBalance!N558+CALC_EBalance!N926","v":0},{"$f":"INP_EBalance!O558+CALC_EBalance!O926","v":0},{"$f":"INP_EBalance!P558+CALC_EBalance!P926","v":0},{"$f":"INP_EBalance!Q558+CALC_EBalance!Q926","v":0},{"$f":"INP_EBalance!R558+CALC_EBalance!R926","v":0},{"$f":"INP_EBalance!S558+CALC_EBalance!S926","v":0},{"$f":"INP_EBalance!T558+CALC_EBalance!T926","v":0},{"$f":"INP_EBalance!U558+CALC_EBalance!U926","v":0},{"$f":"INP_EBalance!V558+CALC_EBalance!V926","v":0},{"$f":"INP_EBalance!W558+CALC_EBalance!W926","v":0},{"$f":"INP_EBalance!X558+CALC_EBalance!X926","v":0},{"$f":"INP_EBalance!Y558+CALC_EBalance!Y926","v":0},{"$f":"INP_EBalance!Z558+CALC_EBalance!Z926","v":0},{"$f":"INP_EBalance!AA558+CALC_EBalance!AA926","v":0},{"$f":"INP_EBalance!AB558+CALC_EBalance!AB926","v":0},{"$f":"INP_EBalance!AC558+CALC_EBalance!AC926","v":0},{"$f":"INP_EBalance!AD558+CALC_EBalance!AD926","v":0},{"$f":"INP_EBalance!AE558+CALC_EBalance!AE926","v":0},{"$f":"INP_EBalance!AF558+CALC_EBalance!AF926","v":0},{"$f":"INP_EBalance!AG558+CALC_EBalance!AG926","v":0},{"$f":"INP_EBalance!AH558+CALC_EBalance!AH926","v":0},{"$f":"INP_EBalance!AI558+CALC_EBalance!AI926","v":0},{"$f":"INP_EBalance!AJ558+CALC_EBalance!AJ926","v":0},{"$f":"INP_EBalance!AK558+CALC_EBalance!AK926","v":0},{"$f":"INP_EBalance!AL558+CALC_EBalance!AL926","v":0},{"$f":"INP_EBalance!AM558+CALC_EBalance!AM926","v":0},{"$f":"INP_EBalance!AN558+CALC_EBalance!AN926","v":0},{"$f":"INP_EBalance!AO558+CALC_EBalance!AO926","v":0},{"$f":"INP_EBalance!AP558+CALC_EBalance!AP926","v":0},{"$f":"INP_EBalance!AQ558+CALC_EBalance!AQ926","v":0},{"$f":"INP_EBalance!AR558+CALC_EBalance!AR926","v":0},{"$f":"INP_EBalance!AS558+CALC_EBalance!AS926","v":0},{"$f":"INP_EBalance!AT558+CALC_EBalance!AT926","v":0},{"$f":"INP_EBalance!AU558+CALC_EBalance!AU926","v":0},{"$f":"INP_EBalance!AV558+CALC_EBalance!AV926","v":0},{"$f":"INP_EBalance!AW558+CALC_EBalance!AW926","v":0},{"$f":"INP_EBalance!AX558+CALC_EBalance!AX926","v":0},{"$f":"INP_EBalance!AY558+CALC_EBalance!AY926","v":0},{"$f":"INP_EBalance!AZ558+CALC_EBalance!AZ926","v":0},{"$f":"INP_EBalance!BA558+CALC_EBalance!BA926","v":0},{"$f":"INP_EBalance!BB558+CALC_EBalance!BB926","v":0},{"$f":"INP_EBalance!BC558+CALC_EBalance!BC926","v":0},{"$f":"INP_EBalance!BD558+CALC_EBalance!BD926","v":0},{"$f":"INP_EBalance!BE558+CALC_EBalance!BE926","v":0},{"$f":"INP_EBalance!BF558+CALC_EBalance!BF926","v":0},{"$f":"INP_EBalance!BG558+CALC_EBalance!BG926","v":0},{"$f":"INP_EBalance!BH558+CALC_EBalance!BH926","v":0},{"$f":"INP_EBalance!BI558+CALC_EBalance!BI926","v":0},{"$f":"INP_EBalance!BJ558+CALC_EBalance!BJ926","v":0},{"$f":"INP_EBalance!BK558+CALC_EBalance!BK926","v":0},{"$f":"INP_EBalance!BL558+CALC_EBalance!BL926","v":0},{"$f":"INP_EBalance!BM558+CALC_EBalance!BM926","v":0},{"$f":"INP_EBalance!BN558+CALC_EBalance!BN926","v":0},{"$f":"INP_EBalance!BO558+CALC_EBalance!BO926","v":0},{"$f":"INP_EBalance!BP558+CALC_EBalance!BP926","v":0},{"$f":"INP_EBalance!BQ558+CALC_EBalance!BQ926","v":0},{"$f":"INP_EBalance!BR558+CALC_EBalance!BR926","v":0},{"$f":"INP_EBalance!BS558+CALC_EBalance!BS926","v":0},{"$f":"INP_EBalance!BT558+CALC_EBalance!BT926","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E15)+1","v":3},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M559+CALC_EBalance!M927","v":0},{"$f":"INP_EBalance!N559+CALC_EBalance!N927","v":0},{"$f":"INP_EBalance!O559+CALC_EBalance!O927","v":0},{"$f":"INP_EBalance!P559+CALC_EBalance!P927","v":0},{"$f":"INP_EBalance!Q559+CALC_EBalance!Q927","v":0},{"$f":"INP_EBalance!R559+CALC_EBalance!R927","v":0},{"$f":"INP_EBalance!S559+CALC_EBalance!S927","v":0},{"$f":"INP_EBalance!T559+CALC_EBalance!T927","v":0},{"$f":"INP_EBalance!U559+CALC_EBalance!U927","v":0},{"$f":"INP_EBalance!V559+CALC_EBalance!V927","v":0},{"$f":"INP_EBalance!W559+CALC_EBalance!W927","v":0},{"$f":"INP_EBalance!X559+CALC_EBalance!X927","v":0},{"$f":"INP_EBalance!Y559+CALC_EBalance!Y927","v":0},{"$f":"INP_EBalance!Z559+CALC_EBalance!Z927","v":0},{"$f":"INP_EBalance!AA559+CALC_EBalance!AA927","v":0},{"$f":"INP_EBalance!AB559+CALC_EBalance!AB927","v":0},{"$f":"INP_EBalance!AC559+CALC_EBalance!AC927","v":0},{"$f":"INP_EBalance!AD559+CALC_EBalance!AD927","v":0},{"$f":"INP_EBalance!AE559+CALC_EBalance!AE927","v":0},{"$f":"INP_EBalance!AF559+CALC_EBalance!AF927","v":0},{"$f":"INP_EBalance!AG559+CALC_EBalance!AG927","v":0},{"$f":"INP_EBalance!AH559+CALC_EBalance!AH927","v":0},{"$f":"INP_EBalance!AI559+CALC_EBalance!AI927","v":0},{"$f":"INP_EBalance!AJ559+CALC_EBalance!AJ927","v":0},{"$f":"INP_EBalance!AK559+CALC_EBalance!AK927","v":0},{"$f":"INP_EBalance!AL559+CALC_EBalance!AL927","v":0},{"$f":"INP_EBalance!AM559+CALC_EBalance!AM927","v":0},{"$f":"INP_EBalance!AN559+CALC_EBalance!AN927","v":0},{"$f":"INP_EBalance!AO559+CALC_EBalance!AO927","v":0},{"$f":"INP_EBalance!AP559+CALC_EBalance!AP927","v":0},{"$f":"INP_EBalance!AQ559+CALC_EBalance!AQ927","v":0},{"$f":"INP_EBalance!AR559+CALC_EBalance!AR927","v":0},{"$f":"INP_EBalance!AS559+CALC_EBalance!AS927","v":0},{"$f":"INP_EBalance!AT559+CALC_EBalance!AT927","v":0},{"$f":"INP_EBalance!AU559+CALC_EBalance!AU927","v":0},{"$f":"INP_EBalance!AV559+CALC_EBalance!AV927","v":0},{"$f":"INP_EBalance!AW559+CALC_EBalance!AW927","v":0},{"$f":"INP_EBalance!AX559+CALC_EBalance!AX927","v":0},{"$f":"INP_EBalance!AY559+CALC_EBalance!AY927","v":0},{"$f":"INP_EBalance!AZ559+CALC_EBalance!AZ927","v":0},{"$f":"INP_EBalance!BA559+CALC_EBalance!BA927","v":0},{"$f":"INP_EBalance!BB559+CALC_EBalance!BB927","v":0},{"$f":"INP_EBalance!BC559+CALC_EBalance!BC927","v":0},{"$f":"INP_EBalance!BD559+CALC_EBalance!BD927","v":0},{"$f":"INP_EBalance!BE559+CALC_EBalance!BE927","v":0},{"$f":"INP_EBalance!BF559+CALC_EBalance!BF927","v":0},{"$f":"INP_EBalance!BG559+CALC_EBalance!BG927","v":0},{"$f":"INP_EBalance!BH559+CALC_EBalance!BH927","v":0},{"$f":"INP_EBalance!BI559+CALC_EBalance!BI927","v":0},{"$f":"INP_EBalance!BJ559+CALC_EBalance!BJ927","v":0},{"$f":"INP_EBalance!BK559+CALC_EBalance!BK927","v":0},{"$f":"INP_EBalance!BL559+CALC_EBalance!BL927","v":0},{"$f":"INP_EBalance!BM559+CALC_EBalance!BM927","v":0},{"$f":"INP_EBalance!BN559+CALC_EBalance!BN927","v":0},{"$f":"INP_EBalance!BO559+CALC_EBalance!BO927","v":0},{"$f":"INP_EBalance!BP559+CALC_EBalance!BP927","v":0},{"$f":"INP_EBalance!BQ559+CALC_EBalance!BQ927","v":0},{"$f":"INP_EBalance!BR559+CALC_EBalance!BR927","v":0},{"$f":"INP_EBalance!BS559+CALC_EBalance!BS927","v":0},{"$f":"INP_EBalance!BT559+CALC_EBalance!BT927","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E16)+1","v":4},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M560+CALC_EBalance!M928","v":0},{"$f":"INP_EBalance!N560+CALC_EBalance!N928","v":0},{"$f":"INP_EBalance!O560+CALC_EBalance!O928","v":0},{"$f":"INP_EBalance!P560+CALC_EBalance!P928","v":0},{"$f":"INP_EBalance!Q560+CALC_EBalance!Q928","v":0},{"$f":"INP_EBalance!R560+CALC_EBalance!R928","v":0},{"$f":"INP_EBalance!S560+CALC_EBalance!S928","v":0},{"$f":"INP_EBalance!T560+CALC_EBalance!T928","v":0},{"$f":"INP_EBalance!U560+CALC_EBalance!U928","v":0},{"$f":"INP_EBalance!V560+CALC_EBalance!V928","v":0},{"$f":"INP_EBalance!W560+CALC_EBalance!W928","v":0},{"$f":"INP_EBalance!X560+CALC_EBalance!X928","v":0},{"$f":"INP_EBalance!Y560+CALC_EBalance!Y928","v":0},{"$f":"INP_EBalance!Z560+CALC_EBalance!Z928","v":0},{"$f":"INP_EBalance!AA560+CALC_EBalance!AA928","v":0},{"$f":"INP_EBalance!AB560+CALC_EBalance!AB928","v":0},{"$f":"INP_EBalance!AC560+CALC_EBalance!AC928","v":0},{"$f":"INP_EBalance!AD560+CALC_EBalance!AD928","v":0},{"$f":"INP_EBalance!AE560+CALC_EBalance!AE928","v":0},{"$f":"INP_EBalance!AF560+CALC_EBalance!AF928","v":0},{"$f":"INP_EBalance!AG560+CALC_EBalance!AG928","v":0},{"$f":"INP_EBalance!AH560+CALC_EBalance!AH928","v":0},{"$f":"INP_EBalance!AI560+CALC_EBalance!AI928","v":0},{"$f":"INP_EBalance!AJ560+CALC_EBalance!AJ928","v":0},{"$f":"INP_EBalance!AK560+CALC_EBalance!AK928","v":0},{"$f":"INP_EBalance!AL560+CALC_EBalance!AL928","v":0},{"$f":"INP_EBalance!AM560+CALC_EBalance!AM928","v":0},{"$f":"INP_EBalance!AN560+CALC_EBalance!AN928","v":0},{"$f":"INP_EBalance!AO560+CALC_EBalance!AO928","v":0},{"$f":"INP_EBalance!AP560+CALC_EBalance!AP928","v":0},{"$f":"INP_EBalance!AQ560+CALC_EBalance!AQ928","v":0},{"$f":"INP_EBalance!AR560+CALC_EBalance!AR928","v":0},{"$f":"INP_EBalance!AS560+CALC_EBalance!AS928","v":0},{"$f":"INP_EBalance!AT560+CALC_EBalance!AT928","v":0},{"$f":"INP_EBalance!AU560+CALC_EBalance!AU928","v":0},{"$f":"INP_EBalance!AV560+CALC_EBalance!AV928","v":0},{"$f":"INP_EBalance!AW560+CALC_EBalance!AW928","v":0},{"$f":"INP_EBalance!AX560+CALC_EBalance!AX928","v":0},{"$f":"INP_EBalance!AY560+CALC_EBalance!AY928","v":0},{"$f":"INP_EBalance!AZ560+CALC_EBalance!AZ928","v":0},{"$f":"INP_EBalance!BA560+CALC_EBalance!BA928","v":0},{"$f":"INP_EBalance!BB560+CALC_EBalance!BB928","v":0},{"$f":"INP_EBalance!BC560+CALC_EBalance!BC928","v":0},{"$f":"INP_EBalance!BD560+CALC_EBalance!BD928","v":0},{"$f":"INP_EBalance!BE560+CALC_EBalance!BE928","v":0},{"$f":"INP_EBalance!BF560+CALC_EBalance!BF928","v":0},{"$f":"INP_EBalance!BG560+CALC_EBalance!BG928","v":0},{"$f":"INP_EBalance!BH560+CALC_EBalance!BH928","v":0},{"$f":"INP_EBalance!BI560+CALC_EBalance!BI928","v":0},{"$f":"INP_EBalance!BJ560+CALC_EBalance!BJ928","v":0},{"$f":"INP_EBalance!BK560+CALC_EBalance!BK928","v":0},{"$f":"INP_EBalance!BL560+CALC_EBalance!BL928","v":0},{"$f":"INP_EBalance!BM560+CALC_EBalance!BM928","v":0},{"$f":"INP_EBalance!BN560+CALC_EBalance!BN928","v":0},{"$f":"INP_EBalance!BO560+CALC_EBalance!BO928","v":0},{"$f":"INP_EBalance!BP560+CALC_EBalance!BP928","v":0},{"$f":"INP_EBalance!BQ560+CALC_EBalance!BQ928","v":0},{"$f":"INP_EBalance!BR560+CALC_EBalance!BR928","v":0},{"$f":"INP_EBalance!BS560+CALC_EBalance!BS928","v":0},{"$f":"INP_EBalance!BT560+CALC_EBalance!BT928","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E17)+1","v":5},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M561+CALC_EBalance!M929","v":0},{"$f":"INP_EBalance!N561+CALC_EBalance!N929","v":0},{"$f":"INP_EBalance!O561+CALC_EBalance!O929","v":0},{"$f":"INP_EBalance!P561+CALC_EBalance!P929","v":0},{"$f":"INP_EBalance!Q561+CALC_EBalance!Q929","v":0},{"$f":"INP_EBalance!R561+CALC_EBalance!R929","v":0},{"$f":"INP_EBalance!S561+CALC_EBalance!S929","v":0},{"$f":"INP_EBalance!T561+CALC_EBalance!T929","v":0},{"$f":"INP_EBalance!U561+CALC_EBalance!U929","v":0},{"$f":"INP_EBalance!V561+CALC_EBalance!V929","v":0},{"$f":"INP_EBalance!W561+CALC_EBalance!W929","v":0},{"$f":"INP_EBalance!X561+CALC_EBalance!X929","v":0},{"$f":"INP_EBalance!Y561+CALC_EBalance!Y929","v":0},{"$f":"INP_EBalance!Z561+CALC_EBalance!Z929","v":0},{"$f":"INP_EBalance!AA561+CALC_EBalance!AA929","v":0},{"$f":"INP_EBalance!AB561+CALC_EBalance!AB929","v":0},{"$f":"INP_EBalance!AC561+CALC_EBalance!AC929","v":0},{"$f":"INP_EBalance!AD561+CALC_EBalance!AD929","v":0},{"$f":"INP_EBalance!AE561+CALC_EBalance!AE929","v":0},{"$f":"INP_EBalance!AF561+CALC_EBalance!AF929","v":0},{"$f":"INP_EBalance!AG561+CALC_EBalance!AG929","v":0},{"$f":"INP_EBalance!AH561+CALC_EBalance!AH929","v":0},{"$f":"INP_EBalance!AI561+CALC_EBalance!AI929","v":0},{"$f":"INP_EBalance!AJ561+CALC_EBalance!AJ929","v":0},{"$f":"INP_EBalance!AK561+CALC_EBalance!AK929","v":0},{"$f":"INP_EBalance!AL561+CALC_EBalance!AL929","v":0},{"$f":"INP_EBalance!AM561+CALC_EBalance!AM929","v":0},{"$f":"INP_EBalance!AN561+CALC_EBalance!AN929","v":0},{"$f":"INP_EBalance!AO561+CALC_EBalance!AO929","v":0},{"$f":"INP_EBalance!AP561+CALC_EBalance!AP929","v":0},{"$f":"INP_EBalance!AQ561+CALC_EBalance!AQ929","v":0},{"$f":"INP_EBalance!AR561+CALC_EBalance!AR929","v":0},{"$f":"INP_EBalance!AS561+CALC_EBalance!AS929","v":0},{"$f":"INP_EBalance!AT561+CALC_EBalance!AT929","v":0},{"$f":"INP_EBalance!AU561+CALC_EBalance!AU929","v":0},{"$f":"INP_EBalance!AV561+CALC_EBalance!AV929","v":0},{"$f":"INP_EBalance!AW561+CALC_EBalance!AW929","v":0},{"$f":"INP_EBalance!AX561+CALC_EBalance!AX929","v":0},{"$f":"INP_EBalance!AY561+CALC_EBalance!AY929","v":0},{"$f":"INP_EBalance!AZ561+CALC_EBalance!AZ929","v":0},{"$f":"INP_EBalance!BA561+CALC_EBalance!BA929","v":0},{"$f":"INP_EBalance!BB561+CALC_EBalance!BB929","v":0},{"$f":"INP_EBalance!BC561+CALC_EBalance!BC929","v":0},{"$f":"INP_EBalance!BD561+CALC_EBalance!BD929","v":0},{"$f":"INP_EBalance!BE561+CALC_EBalance!BE929","v":0},{"$f":"INP_EBalance!BF561+CALC_EBalance!BF929","v":0},{"$f":"INP_EBalance!BG561+CALC_EBalance!BG929","v":0},{"$f":"INP_EBalance!BH561+CALC_EBalance!BH929","v":0},{"$f":"INP_EBalance!BI561+CALC_EBalance!BI929","v":0},{"$f":"INP_EBalance!BJ561+CALC_EBalance!BJ929","v":0},{"$f":"INP_EBalance!BK561+CALC_EBalance!BK929","v":0},{"$f":"INP_EBalance!BL561+CALC_EBalance!BL929","v":0},{"$f":"INP_EBalance!BM561+CALC_EBalance!BM929","v":0},{"$f":"INP_EBalance!BN561+CALC_EBalance!BN929","v":0},{"$f":"INP_EBalance!BO561+CALC_EBalance!BO929","v":0},{"$f":"INP_EBalance!BP561+CALC_EBalance!BP929","v":0},{"$f":"INP_EBalance!BQ561+CALC_EBalance!BQ929","v":0},{"$f":"INP_EBalance!BR561+CALC_EBalance!BR929","v":0},{"$f":"INP_EBalance!BS561+CALC_EBalance!BS929","v":0},{"$f":"INP_EBalance!BT561+CALC_EBalance!BT929","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E18)+1","v":6},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M562+CALC_EBalance!M930","v":0},{"$f":"INP_EBalance!N562+CALC_EBalance!N930","v":0},{"$f":"INP_EBalance!O562+CALC_EBalance!O930","v":0},{"$f":"INP_EBalance!P562+CALC_EBalance!P930","v":0},{"$f":"INP_EBalance!Q562+CALC_EBalance!Q930","v":0},{"$f":"INP_EBalance!R562+CALC_EBalance!R930","v":0},{"$f":"INP_EBalance!S562+CALC_EBalance!S930","v":0},{"$f":"INP_EBalance!T562+CALC_EBalance!T930","v":0},{"$f":"INP_EBalance!U562+CALC_EBalance!U930","v":0},{"$f":"INP_EBalance!V562+CALC_EBalance!V930","v":0},{"$f":"INP_EBalance!W562+CALC_EBalance!W930","v":0},{"$f":"INP_EBalance!X562+CALC_EBalance!X930","v":0},{"$f":"INP_EBalance!Y562+CALC_EBalance!Y930","v":0},{"$f":"INP_EBalance!Z562+CALC_EBalance!Z930","v":0},{"$f":"INP_EBalance!AA562+CALC_EBalance!AA930","v":0},{"$f":"INP_EBalance!AB562+CALC_EBalance!AB930","v":0},{"$f":"INP_EBalance!AC562+CALC_EBalance!AC930","v":0},{"$f":"INP_EBalance!AD562+CALC_EBalance!AD930","v":0},{"$f":"INP_EBalance!AE562+CALC_EBalance!AE930","v":0},{"$f":"INP_EBalance!AF562+CALC_EBalance!AF930","v":0},{"$f":"INP_EBalance!AG562+CALC_EBalance!AG930","v":0},{"$f":"INP_EBalance!AH562+CALC_EBalance!AH930","v":0},{"$f":"INP_EBalance!AI562+CALC_EBalance!AI930","v":0},{"$f":"INP_EBalance!AJ562+CALC_EBalance!AJ930","v":0},{"$f":"INP_EBalance!AK562+CALC_EBalance!AK930","v":0},{"$f":"INP_EBalance!AL562+CALC_EBalance!AL930","v":0},{"$f":"INP_EBalance!AM562+CALC_EBalance!AM930","v":0},{"$f":"INP_EBalance!AN562+CALC_EBalance!AN930","v":0},{"$f":"INP_EBalance!AO562+CALC_EBalance!AO930","v":0},{"$f":"INP_EBalance!AP562+CALC_EBalance!AP930","v":0},{"$f":"INP_EBalance!AQ562+CALC_EBalance!AQ930","v":0},{"$f":"INP_EBalance!AR562+CALC_EBalance!AR930","v":0},{"$f":"INP_EBalance!AS562+CALC_EBalance!AS930","v":0},{"$f":"INP_EBalance!AT562+CALC_EBalance!AT930","v":0},{"$f":"INP_EBalance!AU562+CALC_EBalance!AU930","v":0},{"$f":"INP_EBalance!AV562+CALC_EBalance!AV930","v":0},{"$f":"INP_EBalance!AW562+CALC_EBalance!AW930","v":0},{"$f":"INP_EBalance!AX562+CALC_EBalance!AX930","v":0},{"$f":"INP_EBalance!AY562+CALC_EBalance!AY930","v":0},{"$f":"INP_EBalance!AZ562+CALC_EBalance!AZ930","v":0},{"$f":"INP_EBalance!BA562+CALC_EBalance!BA930","v":0},{"$f":"INP_EBalance!BB562+CALC_EBalance!BB930","v":0},{"$f":"INP_EBalance!BC562+CALC_EBalance!BC930","v":0},{"$f":"INP_EBalance!BD562+CALC_EBalance!BD930","v":0},{"$f":"INP_EBalance!BE562+CALC_EBalance!BE930","v":0},{"$f":"INP_EBalance!BF562+CALC_EBalance!BF930","v":0},{"$f":"INP_EBalance!BG562+CALC_EBalance!BG930","v":0},{"$f":"INP_EBalance!BH562+CALC_EBalance!BH930","v":0},{"$f":"INP_EBalance!BI562+CALC_EBalance!BI930","v":0},{"$f":"INP_EBalance!BJ562+CALC_EBalance!BJ930","v":0},{"$f":"INP_EBalance!BK562+CALC_EBalance!BK930","v":0},{"$f":"INP_EBalance!BL562+CALC_EBalance!BL930","v":0},{"$f":"INP_EBalance!BM562+CALC_EBalance!BM930","v":0},{"$f":"INP_EBalance!BN562+CALC_EBalance!BN930","v":0},{"$f":"INP_EBalance!BO562+CALC_EBalance!BO930","v":0},{"$f":"INP_EBalance!BP562+CALC_EBalance!BP930","v":0},{"$f":"INP_EBalance!BQ562+CALC_EBalance!BQ930","v":0},{"$f":"INP_EBalance!BR562+CALC_EBalance!BR930","v":0},{"$f":"INP_EBalance!BS562+CALC_EBalance!BS930","v":0},{"$f":"INP_EBalance!BT562+CALC_EBalance!BT930","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E19)+1","v":7},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M563+CALC_EBalance!M931","v":0},{"$f":"INP_EBalance!N563+CALC_EBalance!N931","v":0},{"$f":"INP_EBalance!O563+CALC_EBalance!O931","v":0},{"$f":"INP_EBalance!P563+CALC_EBalance!P931","v":0},{"$f":"INP_EBalance!Q563+CALC_EBalance!Q931","v":0},{"$f":"INP_EBalance!R563+CALC_EBalance!R931","v":0},{"$f":"INP_EBalance!S563+CALC_EBalance!S931","v":0},{"$f":"INP_EBalance!T563+CALC_EBalance!T931","v":0},{"$f":"INP_EBalance!U563+CALC_EBalance!U931","v":0},{"$f":"INP_EBalance!V563+CALC_EBalance!V931","v":0},{"$f":"INP_EBalance!W563+CALC_EBalance!W931","v":0},{"$f":"INP_EBalance!X563+CALC_EBalance!X931","v":0},{"$f":"INP_EBalance!Y563+CALC_EBalance!Y931","v":0},{"$f":"INP_EBalance!Z563+CALC_EBalance!Z931","v":0},{"$f":"INP_EBalance!AA563+CALC_EBalance!AA931","v":0},{"$f":"INP_EBalance!AB563+CALC_EBalance!AB931","v":0},{"$f":"INP_EBalance!AC563+CALC_EBalance!AC931","v":0},{"$f":"INP_EBalance!AD563+CALC_EBalance!AD931","v":0},{"$f":"INP_EBalance!AE563+CALC_EBalance!AE931","v":0},{"$f":"INP_EBalance!AF563+CALC_EBalance!AF931","v":0},{"$f":"INP_EBalance!AG563+CALC_EBalance!AG931","v":0},{"$f":"INP_EBalance!AH563+CALC_EBalance!AH931","v":0},{"$f":"INP_EBalance!AI563+CALC_EBalance!AI931","v":0},{"$f":"INP_EBalance!AJ563+CALC_EBalance!AJ931","v":0},{"$f":"INP_EBalance!AK563+CALC_EBalance!AK931","v":0},{"$f":"INP_EBalance!AL563+CALC_EBalance!AL931","v":0},{"$f":"INP_EBalance!AM563+CALC_EBalance!AM931","v":0},{"$f":"INP_EBalance!AN563+CALC_EBalance!AN931","v":0},{"$f":"INP_EBalance!AO563+CALC_EBalance!AO931","v":0},{"$f":"INP_EBalance!AP563+CALC_EBalance!AP931","v":0},{"$f":"INP_EBalance!AQ563+CALC_EBalance!AQ931","v":0},{"$f":"INP_EBalance!AR563+CALC_EBalance!AR931","v":0},{"$f":"INP_EBalance!AS563+CALC_EBalance!AS931","v":0},{"$f":"INP_EBalance!AT563+CALC_EBalance!AT931","v":0},{"$f":"INP_EBalance!AU563+CALC_EBalance!AU931","v":0},{"$f":"INP_EBalance!AV563+CALC_EBalance!AV931","v":0},{"$f":"INP_EBalance!AW563+CALC_EBalance!AW931","v":0},{"$f":"INP_EBalance!AX563+CALC_EBalance!AX931","v":0},{"$f":"INP_EBalance!AY563+CALC_EBalance!AY931","v":0},{"$f":"INP_EBalance!AZ563+CALC_EBalance!AZ931","v":0},{"$f":"INP_EBalance!BA563+CALC_EBalance!BA931","v":0},{"$f":"INP_EBalance!BB563+CALC_EBalance!BB931","v":0},{"$f":"INP_EBalance!BC563+CALC_EBalance!BC931","v":0},{"$f":"INP_EBalance!BD563+CALC_EBalance!BD931","v":0},{"$f":"INP_EBalance!BE563+CALC_EBalance!BE931","v":0},{"$f":"INP_EBalance!BF563+CALC_EBalance!BF931","v":0},{"$f":"INP_EBalance!BG563+CALC_EBalance!BG931","v":0},{"$f":"INP_EBalance!BH563+CALC_EBalance!BH931","v":0},{"$f":"INP_EBalance!BI563+CALC_EBalance!BI931","v":0},{"$f":"INP_EBalance!BJ563+CALC_EBalance!BJ931","v":0},{"$f":"INP_EBalance!BK563+CALC_EBalance!BK931","v":0},{"$f":"INP_EBalance!BL563+CALC_EBalance!BL931","v":0},{"$f":"INP_EBalance!BM563+CALC_EBalance!BM931","v":0},{"$f":"INP_EBalance!BN563+CALC_EBalance!BN931","v":0},{"$f":"INP_EBalance!BO563+CALC_EBalance!BO931","v":0},{"$f":"INP_EBalance!BP563+CALC_EBalance!BP931","v":0},{"$f":"INP_EBalance!BQ563+CALC_EBalance!BQ931","v":0},{"$f":"INP_EBalance!BR563+CALC_EBalance!BR931","v":0},{"$f":"INP_EBalance!BS563+CALC_EBalance!BS931","v":0},{"$f":"INP_EBalance!BT563+CALC_EBalance!BT931","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E20)+1","v":8},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M564+CALC_EBalance!M932","v":0},{"$f":"INP_EBalance!N564+CALC_EBalance!N932","v":0},{"$f":"INP_EBalance!O564+CALC_EBalance!O932","v":0},{"$f":"INP_EBalance!P564+CALC_EBalance!P932","v":0},{"$f":"INP_EBalance!Q564+CALC_EBalance!Q932","v":0},{"$f":"INP_EBalance!R564+CALC_EBalance!R932","v":0},{"$f":"INP_EBalance!S564+CALC_EBalance!S932","v":0},{"$f":"INP_EBalance!T564+CALC_EBalance!T932","v":0},{"$f":"INP_EBalance!U564+CALC_EBalance!U932","v":0},{"$f":"INP_EBalance!V564+CALC_EBalance!V932","v":0},{"$f":"INP_EBalance!W564+CALC_EBalance!W932","v":0},{"$f":"INP_EBalance!X564+CALC_EBalance!X932","v":0},{"$f":"INP_EBalance!Y564+CALC_EBalance!Y932","v":0},{"$f":"INP_EBalance!Z564+CALC_EBalance!Z932","v":0},{"$f":"INP_EBalance!AA564+CALC_EBalance!AA932","v":0},{"$f":"INP_EBalance!AB564+CALC_EBalance!AB932","v":0},{"$f":"INP_EBalance!AC564+CALC_EBalance!AC932","v":0},{"$f":"INP_EBalance!AD564+CALC_EBalance!AD932","v":0},{"$f":"INP_EBalance!AE564+CALC_EBalance!AE932","v":0},{"$f":"INP_EBalance!AF564+CALC_EBalance!AF932","v":0},{"$f":"INP_EBalance!AG564+CALC_EBalance!AG932","v":0},{"$f":"INP_EBalance!AH564+CALC_EBalance!AH932","v":0},{"$f":"INP_EBalance!AI564+CALC_EBalance!AI932","v":0},{"$f":"INP_EBalance!AJ564+CALC_EBalance!AJ932","v":0},{"$f":"INP_EBalance!AK564+CALC_EBalance!AK932","v":0},{"$f":"INP_EBalance!AL564+CALC_EBalance!AL932","v":0},{"$f":"INP_EBalance!AM564+CALC_EBalance!AM932","v":0},{"$f":"INP_EBalance!AN564+CALC_EBalance!AN932","v":0},{"$f":"INP_EBalance!AO564+CALC_EBalance!AO932","v":0},{"$f":"INP_EBalance!AP564+CALC_EBalance!AP932","v":0},{"$f":"INP_EBalance!AQ564+CALC_EBalance!AQ932","v":0},{"$f":"INP_EBalance!AR564+CALC_EBalance!AR932","v":0},{"$f":"INP_EBalance!AS564+CALC_EBalance!AS932","v":0},{"$f":"INP_EBalance!AT564+CALC_EBalance!AT932","v":0},{"$f":"INP_EBalance!AU564+CALC_EBalance!AU932","v":0},{"$f":"INP_EBalance!AV564+CALC_EBalance!AV932","v":0},{"$f":"INP_EBalance!AW564+CALC_EBalance!AW932","v":0},{"$f":"INP_EBalance!AX564+CALC_EBalance!AX932","v":0},{"$f":"INP_EBalance!AY564+CALC_EBalance!AY932","v":0},{"$f":"INP_EBalance!AZ564+CALC_EBalance!AZ932","v":0},{"$f":"INP_EBalance!BA564+CALC_EBalance!BA932","v":0},{"$f":"INP_EBalance!BB564+CALC_EBalance!BB932","v":0},{"$f":"INP_EBalance!BC564+CALC_EBalance!BC932","v":0},{"$f":"INP_EBalance!BD564+CALC_EBalance!BD932","v":0},{"$f":"INP_EBalance!BE564+CALC_EBalance!BE932","v":0},{"$f":"INP_EBalance!BF564+CALC_EBalance!BF932","v":0},{"$f":"INP_EBalance!BG564+CALC_EBalance!BG932","v":0},{"$f":"INP_EBalance!BH564+CALC_EBalance!BH932","v":0},{"$f":"INP_EBalance!BI564+CALC_EBalance!BI932","v":0},{"$f":"INP_EBalance!BJ564+CALC_EBalance!BJ932","v":0},{"$f":"INP_EBalance!BK564+CALC_EBalance!BK932","v":0},{"$f":"INP_EBalance!BL564+CALC_EBalance!BL932","v":0},{"$f":"INP_EBalance!BM564+CALC_EBalance!BM932","v":0},{"$f":"INP_EBalance!BN564+CALC_EBalance!BN932","v":0},{"$f":"INP_EBalance!BO564+CALC_EBalance!BO932","v":0},{"$f":"INP_EBalance!BP564+CALC_EBalance!BP932","v":0},{"$f":"INP_EBalance!BQ564+CALC_EBalance!BQ932","v":0},{"$f":"INP_EBalance!BR564+CALC_EBalance!BR932","v":0},{"$f":"INP_EBalance!BS564+CALC_EBalance!BS932","v":0},{"$f":"INP_EBalance!BT564+CALC_EBalance!BT932","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E21)+1","v":9},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M565+CALC_EBalance!M933","v":0},{"$f":"INP_EBalance!N565+CALC_EBalance!N933","v":0},{"$f":"INP_EBalance!O565+CALC_EBalance!O933","v":0},{"$f":"INP_EBalance!P565+CALC_EBalance!P933","v":0},{"$f":"INP_EBalance!Q565+CALC_EBalance!Q933","v":0},{"$f":"INP_EBalance!R565+CALC_EBalance!R933","v":0},{"$f":"INP_EBalance!S565+CALC_EBalance!S933","v":0},{"$f":"INP_EBalance!T565+CALC_EBalance!T933","v":0},{"$f":"INP_EBalance!U565+CALC_EBalance!U933","v":0},{"$f":"INP_EBalance!V565+CALC_EBalance!V933","v":0},{"$f":"INP_EBalance!W565+CALC_EBalance!W933","v":0},{"$f":"INP_EBalance!X565+CALC_EBalance!X933","v":0},{"$f":"INP_EBalance!Y565+CALC_EBalance!Y933","v":0},{"$f":"INP_EBalance!Z565+CALC_EBalance!Z933","v":0},{"$f":"INP_EBalance!AA565+CALC_EBalance!AA933","v":0},{"$f":"INP_EBalance!AB565+CALC_EBalance!AB933","v":0},{"$f":"INP_EBalance!AC565+CALC_EBalance!AC933","v":0},{"$f":"INP_EBalance!AD565+CALC_EBalance!AD933","v":0},{"$f":"INP_EBalance!AE565+CALC_EBalance!AE933","v":0},{"$f":"INP_EBalance!AF565+CALC_EBalance!AF933","v":0},{"$f":"INP_EBalance!AG565+CALC_EBalance!AG933","v":0},{"$f":"INP_EBalance!AH565+CALC_EBalance!AH933","v":0},{"$f":"INP_EBalance!AI565+CALC_EBalance!AI933","v":0},{"$f":"INP_EBalance!AJ565+CALC_EBalance!AJ933","v":0},{"$f":"INP_EBalance!AK565+CALC_EBalance!AK933","v":0},{"$f":"INP_EBalance!AL565+CALC_EBalance!AL933","v":0},{"$f":"INP_EBalance!AM565+CALC_EBalance!AM933","v":0},{"$f":"INP_EBalance!AN565+CALC_EBalance!AN933","v":0},{"$f":"INP_EBalance!AO565+CALC_EBalance!AO933","v":0},{"$f":"INP_EBalance!AP565+CALC_EBalance!AP933","v":0},{"$f":"INP_EBalance!AQ565+CALC_EBalance!AQ933","v":0},{"$f":"INP_EBalance!AR565+CALC_EBalance!AR933","v":0},{"$f":"INP_EBalance!AS565+CALC_EBalance!AS933","v":0},{"$f":"INP_EBalance!AT565+CALC_EBalance!AT933","v":0},{"$f":"INP_EBalance!AU565+CALC_EBalance!AU933","v":0},{"$f":"INP_EBalance!AV565+CALC_EBalance!AV933","v":0},{"$f":"INP_EBalance!AW565+CALC_EBalance!AW933","v":0},{"$f":"INP_EBalance!AX565+CALC_EBalance!AX933","v":0},{"$f":"INP_EBalance!AY565+CALC_EBalance!AY933","v":0},{"$f":"INP_EBalance!AZ565+CALC_EBalance!AZ933","v":0},{"$f":"INP_EBalance!BA565+CALC_EBalance!BA933","v":0},{"$f":"INP_EBalance!BB565+CALC_EBalance!BB933","v":0},{"$f":"INP_EBalance!BC565+CALC_EBalance!BC933","v":0},{"$f":"INP_EBalance!BD565+CALC_EBalance!BD933","v":0},{"$f":"INP_EBalance!BE565+CALC_EBalance!BE933","v":0},{"$f":"INP_EBalance!BF565+CALC_EBalance!BF933","v":0},{"$f":"INP_EBalance!BG565+CALC_EBalance!BG933","v":0},{"$f":"INP_EBalance!BH565+CALC_EBalance!BH933","v":0},{"$f":"INP_EBalance!BI565+CALC_EBalance!BI933","v":0},{"$f":"INP_EBalance!BJ565+CALC_EBalance!BJ933","v":0},{"$f":"INP_EBalance!BK565+CALC_EBalance!BK933","v":0},{"$f":"INP_EBalance!BL565+CALC_EBalance!BL933","v":0},{"$f":"INP_EBalance!BM565+CALC_EBalance!BM933","v":0},{"$f":"INP_EBalance!BN565+CALC_EBalance!BN933","v":0},{"$f":"INP_EBalance!BO565+CALC_EBalance!BO933","v":0},{"$f":"INP_EBalance!BP565+CALC_EBalance!BP933","v":0},{"$f":"INP_EBalance!BQ565+CALC_EBalance!BQ933","v":0},{"$f":"INP_EBalance!BR565+CALC_EBalance!BR933","v":0},{"$f":"INP_EBalance!BS565+CALC_EBalance!BS933","v":0},{"$f":"INP_EBalance!BT565+CALC_EBalance!BT933","v":0}]
[null,null,null,0,{"$f":"MAX(E13:E22)+1","v":10},"kWh",null,null,null,null,0,null,{"$f":"INP_EBalance!M566+CALC_EBalance!M934","v":0},{"$f":"INP_EBalance!N566+CALC_EBalance!N934","v":0},{"$f":"INP_EBalance!O566+CALC_EBalance!O934","v":0},{"$f":"INP_EBalance!P566+CALC_EBalance!P934","v":0},{"$f":"INP_EBalance!Q566+CALC_EBalance!Q934","v":0},{"$f":"INP_EBalance!R566+CALC_EBalance!R934","v":0},{"$f":"INP_EBalance!S566+CALC_EBalance!S934","v":0},{"$f":"INP_EBalance!T566+CALC_EBalance!T934","v":0},{"$f":"INP_EBalance!U566+CALC_EBalance!U934","v":0},{"$f":"INP_EBalance!V566+CALC_EBalance!V934","v":0},{"$f":"INP_EBalance!W566+CALC_EBalance!W934","v":0},{"$f":"INP_EBalance!X566+CALC_EBalance!X934","v":0},{"$f":"INP_EBalance!Y566+CALC_EBalance!Y934","v":0},{"$f":"INP_EBalance!Z566+CALC_EBalance!Z934","v":0},{"$f":"INP_EBalance!AA566+CALC_EBalance!AA934","v":0},{"$f":"INP_EBalance!AB566+CALC_EBalance!AB934","v":0},{"$f":"INP_EBalance!AC566+CALC_EBalance!AC934","v":0},{"$f":"INP_EBalance!AD566+CALC_EBalance!AD934","v":0},{"$f":"INP_EBalance!AE566+CALC_EBalance!AE934","v":0},{"$f":"INP_EBalance!AF566+CALC_EBalance!AF934","v":0},{"$f":"INP_EBalance!AG566+CALC_EBalance!AG934","v":0},{"$f":"INP_EBalance!AH566+CALC_EBalance!AH934","v":0},{"$f":"INP_EBalance!AI566+CALC_EBalance!AI934","v":0},{"$f":"INP_EBalance!AJ566+CALC_EBalance!AJ934","v":0},{"$f":"INP_EBalance!AK566+CALC_EBalance!AK934","v":0},{"$f":"INP_EBalance!AL566+CALC_EBalance!AL934","v":0},{"$f":"INP_EBalance!AM566+CALC_EBalance!AM934","v":0},{"$f":"INP_EBalance!AN566+CALC_EBalance!AN934","v":0},{"$f":"INP_EBalance!AO566+CALC_EBalance!AO934","v":0},{"$f":"INP_EBalance!AP566+CALC_EBalance!AP934","v":0},{"$f":"INP_EBalance!AQ566+CALC_EBalance!AQ934","v":0},{"$f":"INP_EBalance!AR566+CALC_EBalance!AR934","v":0},{"$f":"INP_EBalance!AS566+CALC_EBalance!AS934","v":0},{"$f":"INP_EBalance!AT566+CALC_EBalance!AT934","v":0},{"$f":"INP_EBalance!AU566+CALC_EBalance!AU934","v":0},{"$f":"INP_EBalance!AV566+CALC_EBalance!AV934","v":0},{"$f":"INP_EBalance!AW566+CALC_EBalance!AW934","v":0},{"$f":"INP_EBalance!AX566+CALC_EBalance!AX934","v":0},{"$f":"INP_EBalance!AY566+CALC_EBalance!AY934","v":0},{"$f":"INP_EBalance!AZ566+CALC_EBalance!AZ934","v":0},{"$f":"INP_EBalance!BA566+CALC_EBalance!BA934","v":0},{"$f":"INP_EBalance!BB566+CALC_EBalance!BB934","v":0},{"$f":"INP_EBalance!BC566+CALC_EBalance!BC934","v":0},{"$f":"INP_EBalance!BD566+CALC_EBalance!BD934","v":0},{"$f":"INP_EBalance!BE566+CALC_EBalance!BE934","v":0},{"$f":"INP_EBalance!BF566+CALC_EBalance!BF934","v":0},{"$f":"INP_EBalance!BG566+CALC_EBalance!BG934","v":0},{"$f":"INP_EBalance!BH566+CALC_EBalance!BH934","v":0},{"$f":"INP_EBalance!BI566+CALC_EBalance!BI934","v":0},{"$f":"INP_EBalance!BJ566+CALC_EBalance!BJ934","v":0},{"$f":"INP_EBalance!BK566+CALC_EBalance!BK934","v":0},{"$f":"INP_EBalance!BL566+CALC_EBalance!BL934","v":0},{"$f":"INP_EBalance!BM566+CALC_EBalance!BM934","v":0},{"$f":"INP_EBalance!BN566+CALC_EBalance!BN934","v":0},{"$f":"INP_EBalance!BO566+CALC_EBalance!BO934","v":0},{"$f":"INP_EBalance!BP566+CALC_EBalance!BP934","v":0},{"$f":"INP_EBalance!BQ566+CALC_EBalance!BQ934","v":0},{"$f":"INP_EBalance!BR566+CALC_EBalance!BR934","v":0},{"$f":"INP_EBalance!BS566+CALC_EBalance!BS934","v":0},{"$f":"INP_EBalance!BT566+CALC_EBalance!BT934","v":0}]
[null,null,null,"Total imports",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(M14:M23)","v":0},{"$f":"SUM(N14:N23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First period of operation",null,"Flag",null,{"$f":"SUMPRODUCT($M$3:$BT$3,$M26:$BT26)","v":0},null,null,null,null,{"$f":"(SUM(M14:M23)>0)*(SUM($L26:L26)=0)*1","v":0},{"$f":"(SUM(N14:N23)>0)*(SUM($L26:M26)=0)*1","v":0},{"$f":"(SUM(O14:O23)>0)*(SUM($L26:N26)=0)*1","v":0},{"$f":"(SUM(P14:P23)>0)*(SUM($L26:O26)=0)*1","v":0},{"$f":"(SUM(Q14:Q23)>0)*(SUM($L26:P26)=0)*1","v":0},{"$f":"(SUM(R14:R23)>0)*(SUM($L26:Q26)=0)*1","v":0},{"$f":"(SUM(S14:S23)>0)*(SUM($L26:R26)=0)*1","v":0},{"$f":"(SUM(T14:T23)>0)*(SUM($L26:S26)=0)*1","v":0},{"$f":"(SUM(U14:U23)>0)*(SUM($L26:T26)=0)*1","v":0},{"$f":"(SUM(V14:V23)>0)*(SUM($L26:U26)=0)*1","v":0},{"$f":"(SUM(W14:W23)>0)*(SUM($L26:V26)=0)*1","v":0},{"$f":"(SUM(X14:X23)>0)*(SUM($L26:W26)=0)*1","v":0},{"$f":"(SUM(Y14:Y23)>0)*(SUM($L26:X26)=0)*1","v":0},{"$f":"(SUM(Z14:Z23)>0)*(SUM($L26:Y26)=0)*1","v":0},{"$f":"(SUM(AA14:AA23)>0)*(SUM($L26:Z26)=0)*1","v":0},{"$f":"(SUM(AB14:AB23)>0)*(SUM($L26:AA26)=0)*1","v":0},{"$f":"(SUM(AC14:AC23)>0)*(SUM($L26:AB26)=0)*1","v":0},{"$f":"(SUM(AD14:AD23)>0)*(SUM($L26:AC26)=0)*1","v":0},{"$f":"(SUM(AE14:AE23)>0)*(SUM($L26:AD26)=0)*1","v":0},{"$f":"(SUM(AF14:AF23)>0)*(SUM($L26:AE26)=0)*1","v":0},{"$f":"(SUM(AG14:AG23)>0)*(SUM($L26:AF26)=0)*1","v":0},{"$f":"(SUM(AH14:AH23)>0)*(SUM($L26:AG26)=0)*1","v":0},{"$f":"(SUM(AI14:AI23)>0)*(SUM($L26:AH26)=0)*1","v":0},{"$f":"(SUM(AJ14:AJ23)>0)*(SUM($L26:AI26)=0)*1","v":0},{"$f":"(SUM(AK14:AK23)>0)*(SUM($L26:AJ26)=0)*1","v":0},{"$f":"(SUM(AL14:AL23)>0)*(SUM($L26:AK26)=0)*1","v":0},{"$f":"(SUM(AM14:AM23)>0)*(SUM($L26:AL26)=0)*1","v":0},{"$f":"(SUM(AN14:AN23)>0)*(SUM($L26:AM26)=0)*1","v":0},{"$f":"(SUM(AO14:AO23)>0)*(SUM($L26:AN26)=0)*1","v":0},{"$f":"(SUM(AP14:AP23)>0)*(SUM($L26:AO26)=0)*1","v":0},{"$f":"(SUM(AQ14:AQ23)>0)*(SUM($L26:AP26)=0)*1","v":0},{"$f":"(SUM(AR14:AR23)>0)*(SUM($L26:AQ26)=0)*1","v":0},{"$f":"(SUM(AS14:AS23)>0)*(SUM($L26:AR26)=0)*1","v":0},{"$f":"(SUM(AT14:AT23)>0)*(SUM($L26:AS26)=0)*1","v":0},{"$f":"(SUM(AU14:AU23)>0)*(SUM($L26:AT26)=0)*1","v":0},{"$f":"(SUM(AV14:AV23)>0)*(SUM($L26:AU26)=0)*1","v":0},{"$f":"(SUM(AW14:AW23)>0)*(SUM($L26:AV26)=0)*1","v":0},{"$f":"(SUM(AX14:AX23)>0)*(SUM($L26:AW26)=0)*1","v":0},{"$f":"(SUM(AY14:AY23)>0)*(SUM($L26:AX26)=0)*1","v":0},{"$f":"(SUM(AZ14:AZ23)>0)*(SUM($L26:AY26)=0)*1","v":0},{"$f":"(SUM(BA14:BA23)>0)*(SUM($L26:AZ26)=0)*1","v":0},{"$f":"(SUM(BB14:BB23)>0)*(SUM($L26:BA26)=0)*1","v":0},{"$f":"(SUM(BC14:BC23)>0)*(SUM($L26:BB26)=0)*1","v":0},{"$f":"(SUM(BD14:BD23)>0)*(SUM($L26:BC26)=0)*1","v":0},{"$f":"(SUM(BE14:BE23)>0)*(SUM($L26:BD26)=0)*1","v":0},{"$f":"(SUM(BF14:BF23)>0)*(SUM($L26:BE26)=0)*1","v":0},{"$f":"(SUM(BG14:BG23)>0)*(SUM($L26:BF26)=0)*1","v":0},{"$f":"(SUM(BH14:BH23)>0)*(SUM($L26:BG26)=0)*1","v":0},{"$f":"(SUM(BI14:BI23)>0)*(SUM($L26:BH26)=0)*1","v":0},{"$f":"(SUM(BJ14:BJ23)>0)*(SUM($L26:BI26)=0)*1","v":0},{"$f":"(SUM(BK14:BK23)>0)*(SUM($L26:BJ26)=0)*1","v":0},{"$f":"(SUM(BL14:BL23)>0)*(SUM($L26:BK26)=0)*1","v":0},{"$f":"(SUM(BM14:BM23)>0)*(SUM($L26:BL26)=0)*1","v":0},{"$f":"(SUM(BN14:BN23)>0)*(SUM($L26:BM26)=0)*1","v":0},{"$f":"(SUM(BO14:BO23)>0)*(SUM($L26:BN26)=0)*1","v":0},{"$f":"(SUM(BP14:BP23)>0)*(SUM($L26:BO26)=0)*1","v":0},{"$f":"(SUM(BQ14:BQ23)>0)*(SUM($L26:BP26)=0)*1","v":0},{"$f":"(SUM(BR14:BR23)>0)*(SUM($L26:BQ26)=0)*1","v":0},{"$f":"(SUM(BS14:BS23)>0)*(SUM($L26:BR26)=0)*1","v":0},{"$f":"(SUM(BT14:BT23)>0)*(SUM($L26:BS26)=0)*1","v":0}]
[null,null,null,"Last period of operation",null,"Flag",null,{"$f":"SUMPRODUCT($M$3:$BT$3,$M27:$BT27)","v":2023},null,null,null,null,{"$f":"IF(OR(SUM(M14:$BT23)=0,M$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:L27)=0)","v":1},{"$f":"IF(OR(SUM(N14:$BT23)=0,N$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:M27)=0)","v":0},{"$f":"IF(OR(SUM(O14:$BT23)=0,O$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:N27)=0)","v":0},{"$f":"IF(OR(SUM(P14:$BT23)=0,P$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:O27)=0)","v":0},{"$f":"IF(OR(SUM(Q14:$BT23)=0,Q$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:P27)=0)","v":0},{"$f":"IF(OR(SUM(R14:$BT23)=0,R$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:Q27)=0)","v":0},{"$f":"IF(OR(SUM(S14:$BT23)=0,S$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:R27)=0)","v":0},{"$f":"IF(OR(SUM(T14:$BT23)=0,T$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:S27)=0)","v":0},{"$f":"IF(OR(SUM(U14:$BT23)=0,U$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:T27)=0)","v":0},{"$f":"IF(OR(SUM(V14:$BT23)=0,V$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:U27)=0)","v":0},{"$f":"IF(OR(SUM(W14:$BT23)=0,W$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:V27)=0)","v":0},{"$f":"IF(OR(SUM(X14:$BT23)=0,X$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:W27)=0)","v":0},{"$f":"IF(OR(SUM(Y14:$BT23)=0,Y$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:X27)=0)","v":0},{"$f":"IF(OR(SUM(Z14:$BT23)=0,Z$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:Y27)=0)","v":0},{"$f":"IF(OR(SUM(AA14:$BT23)=0,AA$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:Z27)=0)","v":0},{"$f":"IF(OR(SUM(AB14:$BT23)=0,AB$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AA27)=0)","v":0},{"$f":"IF(OR(SUM(AC14:$BT23)=0,AC$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AB27)=0)","v":0},{"$f":"IF(OR(SUM(AD14:$BT23)=0,AD$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AC27)=0)","v":0},{"$f":"IF(OR(SUM(AE14:$BT23)=0,AE$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AD27)=0)","v":0},{"$f":"IF(OR(SUM(AF14:$BT23)=0,AF$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AE27)=0)","v":0},{"$f":"IF(OR(SUM(AG14:$BT23)=0,AG$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AF27)=0)","v":0},{"$f":"IF(OR(SUM(AH14:$BT23)=0,AH$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AG27)=0)","v":0},{"$f":"IF(OR(SUM(AI14:$BT23)=0,AI$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AH27)=0)","v":0},{"$f":"IF(OR(SUM(AJ14:$BT23)=0,AJ$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AI27)=0)","v":0},{"$f":"IF(OR(SUM(AK14:$BT23)=0,AK$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AJ27)=0)","v":0},{"$f":"IF(OR(SUM(AL14:$BT23)=0,AL$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AK27)=0)","v":0},{"$f":"IF(OR(SUM(AM14:$BT23)=0,AM$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AL27)=0)","v":0},{"$f":"IF(OR(SUM(AN14:$BT23)=0,AN$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AM27)=0)","v":0},{"$f":"IF(OR(SUM(AO14:$BT23)=0,AO$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AN27)=0)","v":0},{"$f":"IF(OR(SUM(AP14:$BT23)=0,AP$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AO27)=0)","v":0},{"$f":"IF(OR(SUM(AQ14:$BT23)=0,AQ$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AP27)=0)","v":0},{"$f":"IF(OR(SUM(AR14:$BT23)=0,AR$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AQ27)=0)","v":0},{"$f":"IF(OR(SUM(AS14:$BT23)=0,AS$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AR27)=0)","v":0},{"$f":"IF(OR(SUM(AT14:$BT23)=0,AT$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AS27)=0)","v":0},{"$f":"IF(OR(SUM(AU14:$BT23)=0,AU$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AT27)=0)","v":0},{"$f":"IF(OR(SUM(AV14:$BT23)=0,AV$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AU27)=0)","v":0},{"$f":"IF(OR(SUM(AW14:$BT23)=0,AW$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AV27)=0)","v":0},{"$f":"IF(OR(SUM(AX14:$BT23)=0,AX$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AW27)=0)","v":0},{"$f":"IF(OR(SUM(AY14:$BT23)=0,AY$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AX27)=0)","v":0},{"$f":"IF(OR(SUM(AZ14:$BT23)=0,AZ$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AY27)=0)","v":0},{"$f":"IF(OR(SUM(BA14:$BT23)=0,BA$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:AZ27)=0)","v":0},{"$f":"IF(OR(SUM(BB14:$BT23)=0,BB$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BA27)=0)","v":0},{"$f":"IF(OR(SUM(BC14:$BT23)=0,BC$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BB27)=0)","v":0},{"$f":"IF(OR(SUM(BD14:$BT23)=0,BD$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BC27)=0)","v":0},{"$f":"IF(OR(SUM(BE14:$BT23)=0,BE$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BD27)=0)","v":0},{"$f":"IF(OR(SUM(BF14:$BT23)=0,BF$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BE27)=0)","v":0},{"$f":"IF(OR(SUM(BG14:$BT23)=0,BG$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BF27)=0)","v":0},{"$f":"IF(OR(SUM(BH14:$BT23)=0,BH$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BG27)=0)","v":0},{"$f":"IF(OR(SUM(BI14:$BT23)=0,BI$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BH27)=0)","v":0},{"$f":"IF(OR(SUM(BJ14:$BT23)=0,BJ$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BI27)=0)","v":0},{"$f":"IF(OR(SUM(BK14:$BT23)=0,BK$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BJ27)=0)","v":0},{"$f":"IF(OR(SUM(BL14:$BT23)=0,BL$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BK27)=0)","v":0},{"$f":"IF(OR(SUM(BM14:$BT23)=0,BM$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BL27)=0)","v":0},{"$f":"IF(OR(SUM(BN14:$BT23)=0,BN$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BM27)=0)","v":0},{"$f":"IF(OR(SUM(BO14:$BT23)=0,BO$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BN27)=0)","v":0},{"$f":"IF(OR(SUM(BP14:$BT23)=0,BP$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BO27)=0)","v":0},{"$f":"IF(OR(SUM(BQ14:$BT23)=0,BQ$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BP27)=0)","v":0},{"$f":"IF(OR(SUM(BR14:$BT23)=0,BR$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BQ27)=0)","v":0},{"$f":"IF(OR(SUM(BS14:$BT23)=0,BS$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BR27)=0)","v":0},{"$f":"IF(OR(SUM(BT14:$BT23)=0,BT$6=SYS_TimeLine!$H$21),1,0)*(SUM($L27:BS27)=0)","v":0}]
[null,null,null,"Operating period",null,"Flag",null,null,null,null,null,null,{"$f":"MAX(SUM($M26:M26)-SUM($M27:M27),0)","v":0},{"$f":"MAX(SUM($M26:N26)-SUM($M27:N27),0)","v":0},{"$f":"MAX(SUM($M26:O26)-SUM($M27:O27),0)","v":0},{"$f":"MAX(SUM($M26:P26)-SUM($M27:P27),0)","v":0},{"$f":"MAX(SUM($M26:Q26)-SUM($M27:Q27),0)","v":0},{"$f":"MAX(SUM($M26:R26)-SUM($M27:R27),0)","v":0},{"$f":"MAX(SUM($M26:S26)-SUM($M27:S27),0)","v":0},{"$f":"MAX(SUM($M26:T26)-SUM($M27:T27),0)","v":0},{"$f":"MAX(SUM($M26:U26)-SUM($M27:U27),0)","v":0},{"$f":"MAX(SUM($M26:V26)-SUM($M27:V27),0)","v":0},{"$f":"MAX(SUM($M26:W26)-SUM($M27:W27),0)","v":0},{"$f":"MAX(SUM($M26:X26)-SUM($M27:X27),0)","v":0},{"$f":"MAX(SUM($M26:Y26)-SUM($M27:Y27),0)","v":0},{"$f":"MAX(SUM($M26:Z26)-SUM($M27:Z27),0)","v":0},{"$f":"MAX(SUM($M26:AA26)-SUM($M27:AA27),0)","v":0},{"$f":"MAX(SUM($M26:AB26)-SUM($M27:AB27),0)","v":0},{"$f":"MAX(SUM($M26:AC26)-SUM($M27:AC27),0)","v":0},{"$f":"MAX(SUM($M26:AD26)-SUM($M27:AD27),0)","v":0},{"$f":"MAX(SUM($M26:AE26)-SUM($M27:AE27),0)","v":0},{"$f":"MAX(SUM($M26:AF26)-SUM($M27:AF27),0)","v":0},{"$f":"MAX(SUM($M26:AG26)-SUM($M27:AG27),0)","v":0},{"$f":"MAX(SUM($M26:AH26)-SUM($M27:AH27),0)","v":0},{"$f":"MAX(SUM($M26:AI26)-SUM($M27:AI27),0)","v":0},{"$f":"MAX(SUM($M26:AJ26)-SUM($M27:AJ27),0)","v":0},{"$f":"MAX(SUM($M26:AK26)-SUM($M27:AK27),0)","v":0},{"$f":"MAX(SUM($M26:AL26)-SUM($M27:AL27),0)","v":0},{"$f":"MAX(SUM($M26:AM26)-SUM($M27:AM27),0)","v":0},{"$f":"MAX(SUM($M26:AN26)-SUM($M27:AN27),0)","v":0},{"$f":"MAX(SUM($M26:AO26)-SUM($M27:AO27),0)","v":0},{"$f":"MAX(SUM($M26:AP26)-SUM($M27:AP27),0)","v":0},{"$f":"MAX(SUM($M26:AQ26)-SUM($M27:AQ27),0)","v":0},{"$f":"MAX(SUM($M26:AR26)-SUM($M27:AR27),0)","v":0},{"$f":"MAX(SUM($M26:AS26)-SUM($M27:AS27),0)","v":0},{"$f":"MAX(SUM($M26:AT26)-SUM($M27:AT27),0)","v":0},{"$f":"MAX(SUM($M26:AU26)-SUM($M27:AU27),0)","v":0},{"$f":"MAX(SUM($M26:AV26)-SUM($M27:AV27),0)","v":0},{"$f":"MAX(SUM($M26:AW26)-SUM($M27:AW27),0)","v":0},{"$f":"MAX(SUM($M26:AX26)-SUM($M27:AX27),0)","v":0},{"$f":"MAX(SUM($M26:AY26)-SUM($M27:AY27),0)","v":0},{"$f":"MAX(SUM($M26:AZ26)-SUM($M27:AZ27),0)","v":0},{"$f":"MAX(SUM($M26:BA26)-SUM($M27:BA27),0)","v":0},{"$f":"MAX(SUM($M26:BB26)-SUM($M27:BB27),0)","v":0},{"$f":"MAX(SUM($M26:BC26)-SUM($M27:BC27),0)","v":0},{"$f":"MAX(SUM($M26:BD26)-SUM($M27:BD27),0)","v":0},{"$f":"MAX(SUM($M26:BE26)-SUM($M27:BE27),0)","v":0},{"$f":"MAX(SUM($M26:BF26)-SUM($M27:BF27),0)","v":0},{"$f":"MAX(SUM($M26:BG26)-SUM($M27:BG27),0)","v":0},{"$f":"MAX(SUM($M26:BH26)-SUM($M27:BH27),0)","v":0},{"$f":"MAX(SUM($M26:BI26)-SUM($M27:BI27),0)","v":0},{"$f":"MAX(SUM($M26:BJ26)-SUM($M27:BJ27),0)","v":0},{"$f":"MAX(SUM($M26:BK26)-SUM($M27:BK27),0)","v":0},{"$f":"MAX(SUM($M26:BL26)-SUM($M27:BL27),0)","v":0},{"$f":"MAX(SUM($M26:BM26)-SUM($M27:BM27),0)","v":0},{"$f":"MAX(SUM($M26:BN26)-SUM($M27:BN27),0)","v":0},{"$f":"MAX(SUM($M26:BO26)-SUM($M27:BO27),0)","v":0},{"$f":"MAX(SUM($M26:BP26)-SUM($M27:BP27),0)","v":0},{"$f":"MAX(SUM($M26:BQ26)-SUM($M27:BQ27),0)","v":0},{"$f":"MAX(SUM($M26:BR26)-SUM($M27:BR27),0)","v":0},{"$f":"MAX(SUM($M26:BS26)-SUM($M27:BS27),0)","v":0},{"$f":"MAX(SUM($M26:BT26)-SUM($M27:BT27),0)","v":0}]
[null,null,null,"Full stage start",null,"Flag",null,{"$f":"SUMPRODUCT($M$3:$BT$3,$M29:$BT29)","v":0},null,null,null,null,{"$f":"IF(ABS(M24-IFERROR(AVERAGEIF(M$28:$BT$28,1,M$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:L29)=0)*M28","v":0},{"$f":"IF(ABS(N24-IFERROR(AVERAGEIF(N$28:$BT$28,1,N$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:M29)=0)*N28","v":0},{"$f":"IF(ABS(O24-IFERROR(AVERAGEIF(O$28:$BT$28,1,O$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:N29)=0)*O28","v":0},{"$f":"IF(ABS(P24-IFERROR(AVERAGEIF(P$28:$BT$28,1,P$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:O29)=0)*P28","v":0},{"$f":"IF(ABS(Q24-IFERROR(AVERAGEIF(Q$28:$BT$28,1,Q$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:P29)=0)*Q28","v":0},{"$f":"IF(ABS(R24-IFERROR(AVERAGEIF(R$28:$BT$28,1,R$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:Q29)=0)*R28","v":0},{"$f":"IF(ABS(S24-IFERROR(AVERAGEIF(S$28:$BT$28,1,S$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:R29)=0)*S28","v":0},{"$f":"IF(ABS(T24-IFERROR(AVERAGEIF(T$28:$BT$28,1,T$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:S29)=0)*T28","v":0},{"$f":"IF(ABS(U24-IFERROR(AVERAGEIF(U$28:$BT$28,1,U$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:T29)=0)*U28","v":0},{"$f":"IF(ABS(V24-IFERROR(AVERAGEIF(V$28:$BT$28,1,V$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:U29)=0)*V28","v":0},{"$f":"IF(ABS(W24-IFERROR(AVERAGEIF(W$28:$BT$28,1,W$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:V29)=0)*W28","v":0},{"$f":"IF(ABS(X24-IFERROR(AVERAGEIF(X$28:$BT$28,1,X$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:W29)=0)*X28","v":0},{"$f":"IF(ABS(Y24-IFERROR(AVERAGEIF(Y$28:$BT$28,1,Y$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:X29)=0)*Y28","v":0},{"$f":"IF(ABS(Z24-IFERROR(AVERAGEIF(Z$28:$BT$28,1,Z$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:Y29)=0)*Z28","v":0},{"$f":"IF(ABS(AA24-IFERROR(AVERAGEIF(AA$28:$BT$28,1,AA$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:Z29)=0)*AA28","v":0},{"$f":"IF(ABS(AB24-IFERROR(AVERAGEIF(AB$28:$BT$28,1,AB$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AA29)=0)*AB28","v":0},{"$f":"IF(ABS(AC24-IFERROR(AVERAGEIF(AC$28:$BT$28,1,AC$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AB29)=0)*AC28","v":0},{"$f":"IF(ABS(AD24-IFERROR(AVERAGEIF(AD$28:$BT$28,1,AD$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AC29)=0)*AD28","v":0},{"$f":"IF(ABS(AE24-IFERROR(AVERAGEIF(AE$28:$BT$28,1,AE$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AD29)=0)*AE28","v":0},{"$f":"IF(ABS(AF24-IFERROR(AVERAGEIF(AF$28:$BT$28,1,AF$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AE29)=0)*AF28","v":0},{"$f":"IF(ABS(AG24-IFERROR(AVERAGEIF(AG$28:$BT$28,1,AG$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AF29)=0)*AG28","v":0},{"$f":"IF(ABS(AH24-IFERROR(AVERAGEIF(AH$28:$BT$28,1,AH$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AG29)=0)*AH28","v":0},{"$f":"IF(ABS(AI24-IFERROR(AVERAGEIF(AI$28:$BT$28,1,AI$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AH29)=0)*AI28","v":0},{"$f":"IF(ABS(AJ24-IFERROR(AVERAGEIF(AJ$28:$BT$28,1,AJ$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AI29)=0)*AJ28","v":0},{"$f":"IF(ABS(AK24-IFERROR(AVERAGEIF(AK$28:$BT$28,1,AK$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AJ29)=0)*AK28","v":0},{"$f":"IF(ABS(AL24-IFERROR(AVERAGEIF(AL$28:$BT$28,1,AL$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AK29)=0)*AL28","v":0},{"$f":"IF(ABS(AM24-IFERROR(AVERAGEIF(AM$28:$BT$28,1,AM$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AL29)=0)*AM28","v":0},{"$f":"IF(ABS(AN24-IFERROR(AVERAGEIF(AN$28:$BT$28,1,AN$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AM29)=0)*AN28","v":0},{"$f":"IF(ABS(AO24-IFERROR(AVERAGEIF(AO$28:$BT$28,1,AO$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AN29)=0)*AO28","v":0},{"$f":"IF(ABS(AP24-IFERROR(AVERAGEIF(AP$28:$BT$28,1,AP$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AO29)=0)*AP28","v":0},{"$f":"IF(ABS(AQ24-IFERROR(AVERAGEIF(AQ$28:$BT$28,1,AQ$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AP29)=0)*AQ28","v":0},{"$f":"IF(ABS(AR24-IFERROR(AVERAGEIF(AR$28:$BT$28,1,AR$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AQ29)=0)*AR28","v":0},{"$f":"IF(ABS(AS24-IFERROR(AVERAGEIF(AS$28:$BT$28,1,AS$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AR29)=0)*AS28","v":0},{"$f":"IF(ABS(AT24-IFERROR(AVERAGEIF(AT$28:$BT$28,1,AT$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AS29)=0)*AT28","v":0},{"$f":"IF(ABS(AU24-IFERROR(AVERAGEIF(AU$28:$BT$28,1,AU$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AT29)=0)*AU28","v":0},{"$f":"IF(ABS(AV24-IFERROR(AVERAGEIF(AV$28:$BT$28,1,AV$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AU29)=0)*AV28","v":0},{"$f":"IF(ABS(AW24-IFERROR(AVERAGEIF(AW$28:$BT$28,1,AW$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AV29)=0)*AW28","v":0},{"$f":"IF(ABS(AX24-IFERROR(AVERAGEIF(AX$28:$BT$28,1,AX$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AW29)=0)*AX28","v":0},{"$f":"IF(ABS(AY24-IFERROR(AVERAGEIF(AY$28:$BT$28,1,AY$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AX29)=0)*AY28","v":0},{"$f":"IF(ABS(AZ24-IFERROR(AVERAGEIF(AZ$28:$BT$28,1,AZ$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AY29)=0)*AZ28","v":0},{"$f":"IF(ABS(BA24-IFERROR(AVERAGEIF(BA$28:$BT$28,1,BA$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:AZ29)=0)*BA28","v":0},{"$f":"IF(ABS(BB24-IFERROR(AVERAGEIF(BB$28:$BT$28,1,BB$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BA29)=0)*BB28","v":0},{"$f":"IF(ABS(BC24-IFERROR(AVERAGEIF(BC$28:$BT$28,1,BC$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BB29)=0)*BC28","v":0},{"$f":"IF(ABS(BD24-IFERROR(AVERAGEIF(BD$28:$BT$28,1,BD$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BC29)=0)*BD28","v":0},{"$f":"IF(ABS(BE24-IFERROR(AVERAGEIF(BE$28:$BT$28,1,BE$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BD29)=0)*BE28","v":0},{"$f":"IF(ABS(BF24-IFERROR(AVERAGEIF(BF$28:$BT$28,1,BF$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BE29)=0)*BF28","v":0},{"$f":"IF(ABS(BG24-IFERROR(AVERAGEIF(BG$28:$BT$28,1,BG$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BF29)=0)*BG28","v":0},{"$f":"IF(ABS(BH24-IFERROR(AVERAGEIF(BH$28:$BT$28,1,BH$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BG29)=0)*BH28","v":0},{"$f":"IF(ABS(BI24-IFERROR(AVERAGEIF(BI$28:$BT$28,1,BI$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BH29)=0)*BI28","v":0},{"$f":"IF(ABS(BJ24-IFERROR(AVERAGEIF(BJ$28:$BT$28,1,BJ$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BI29)=0)*BJ28","v":0},{"$f":"IF(ABS(BK24-IFERROR(AVERAGEIF(BK$28:$BT$28,1,BK$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BJ29)=0)*BK28","v":0},{"$f":"IF(ABS(BL24-IFERROR(AVERAGEIF(BL$28:$BT$28,1,BL$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BK29)=0)*BL28","v":0},{"$f":"IF(ABS(BM24-IFERROR(AVERAGEIF(BM$28:$BT$28,1,BM$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BL29)=0)*BM28","v":0},{"$f":"IF(ABS(BN24-IFERROR(AVERAGEIF(BN$28:$BT$28,1,BN$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BM29)=0)*BN28","v":0},{"$f":"IF(ABS(BO24-IFERROR(AVERAGEIF(BO$28:$BT$28,1,BO$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BN29)=0)*BO28","v":0},{"$f":"IF(ABS(BP24-IFERROR(AVERAGEIF(BP$28:$BT$28,1,BP$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BO29)=0)*BP28","v":0},{"$f":"IF(ABS(BQ24-IFERROR(AVERAGEIF(BQ$28:$BT$28,1,BQ$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BP29)=0)*BQ28","v":0},{"$f":"IF(ABS(BR24-IFERROR(AVERAGEIF(BR$28:$BT$28,1,BR$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BQ29)=0)*BR28","v":0},{"$f":"IF(ABS(BS24-IFERROR(AVERAGEIF(BS$28:$BT$28,1,BS$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BR29)=0)*BS28","v":0},{"$f":"IF(ABS(BT24-IFERROR(AVERAGEIF(BT$28:$BT$28,1,BT$24:$BT$24),0))<dcTolerance,1,0)*(SUM($L$29:BS29)=0)*BT28","v":0}]
[null,null,null,"Full stage period",null,"Flag",null,null,null,null,null,null,{"$f":"SUM($M29:M29)*M28","v":0},{"$f":"SUM($M29:N29)*N28","v":0},{"$f":"SUM($M29:O29)*O28","v":0},{"$f":"SUM($M29:P29)*P28","v":0},{"$f":"SUM($M29:Q29)*Q28","v":0},{"$f":"SUM($M29:R29)*R28","v":0},{"$f":"SUM($M29:S29)*S28","v":0},{"$f":"SUM($M29:T29)*T28","v":0},{"$f":"SUM($M29:U29)*U28","v":0},{"$f":"SUM($M29:V29)*V28","v":0},{"$f":"SUM($M29:W29)*W28","v":0},{"$f":"SUM($M29:X29)*X28","v":0},{"$f":"SUM($M29:Y29)*Y28","v":0},{"$f":"SUM($M29:Z29)*Z28","v":0},{"$f":"SUM($M29:AA29)*AA28","v":0},{"$f":"SUM($M29:AB29)*AB28","v":0},{"$f":"SUM($M29:AC29)*AC28","v":0},{"$f":"SUM($M29:AD29)*AD28","v":0},{"$f":"SUM($M29:AE29)*AE28","v":0},{"$f":"SUM($M29:AF29)*AF28","v":0},{"$f":"SUM($M29:AG29)*AG28","v":0},{"$f":"SUM($M29:AH29)*AH28","v":0},{"$f":"SUM($M29:AI29)*AI28","v":0},{"$f":"SUM($M29:AJ29)*AJ28","v":0},{"$f":"SUM($M29:AK29)*AK28","v":0},{"$f":"SUM($M29:AL29)*AL28","v":0},{"$f":"SUM($M29:AM29)*AM28","v":0},{"$f":"SUM($M29:AN29)*AN28","v":0},{"$f":"SUM($M29:AO29)*AO28","v":0},{"$f":"SUM($M29:AP29)*AP28","v":0},{"$f":"SUM($M29:AQ29)*AQ28","v":0},{"$f":"SUM($M29:AR29)*AR28","v":0},{"$f":"SUM($M29:AS29)*AS28","v":0},{"$f":"SUM($M29:AT29)*AT28","v":0},{"$f":"SUM($M29:AU29)*AU28","v":0},{"$f":"SUM($M29:AV29)*AV28","v":0},{"$f":"SUM($M29:AW29)*AW28","v":0},{"$f":"SUM($M29:AX29)*AX28","v":0},{"$f":"SUM($M29:AY29)*AY28","v":0},{"$f":"SUM($M29:AZ29)*AZ28","v":0},{"$f":"SUM($M29:BA29)*BA28","v":0},{"$f":"SUM($M29:BB29)*BB28","v":0},{"$f":"SUM($M29:BC29)*BC28","v":0},{"$f":"SUM($M29:BD29)*BD28","v":0},{"$f":"SUM($M29:BE29)*BE28","v":0},{"$f":"SUM($M29:BF29)*BF28","v":0},{"$f":"SUM($M29:BG29)*BG28","v":0},{"$f":"SUM($M29:BH29)*BH28","v":0},{"$f":"SUM($M29:BI29)*BI28","v":0},{"$f":"SUM($M29:BJ29)*BJ28","v":0},{"$f":"SUM($M29:BK29)*BK28","v":0},{"$f":"SUM($M29:BL29)*BL28","v":0},{"$f":"SUM($M29:BM29)*BM28","v":0},{"$f":"SUM($M29:BN29)*BN28","v":0},{"$f":"SUM($M29:BO29)*BO28","v":0},{"$f":"SUM($M29:BP29)*BP28","v":0},{"$f":"SUM($M29:BQ29)*BQ28","v":0},{"$f":"SUM($M29:BR29)*BR28","v":0},{"$f":"SUM($M29:BS29)*BS28","v":0},{"$f":"SUM($M29:BT29)*BT28","v":0}]
[null,null,null,"Initial to full stage",null,"Flag",null,null,null,null,null,null,{"$f":"M28-M30","v":0},{"$f":"N28-N30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Real cost - marginal",null,null,null,null,"Sensitivity"]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D14","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D34,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J34<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J34,1),0)","v":0},{"$f":"IFERROR(MATCH(D14,lstImportFull,0),0)","v":1},null,null,{"$f":"IF($H34=0,0,INDEX(INP_General!M$16:M$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!N$16:N$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!O$16:O$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!P$16:P$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!Q$16:Q$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!R$16:R$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!S$16:S$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!T$16:T$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!U$16:U$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!V$16:V$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!W$16:W$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!X$16:X$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!Y$16:Y$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!Z$16:Z$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AA$16:AA$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AB$16:AB$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AC$16:AC$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AD$16:AD$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AE$16:AE$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AF$16:AF$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AG$16:AG$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AH$16:AH$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AI$16:AI$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AJ$16:AJ$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AK$16:AK$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AL$16:AL$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AM$16:AM$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AN$16:AN$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AO$16:AO$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AP$16:AP$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AQ$16:AQ$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AR$16:AR$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AS$16:AS$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AT$16:AT$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AU$16:AU$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AV$16:AV$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AW$16:AW$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AX$16:AX$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AY$16:AY$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!AZ$16:AZ$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BA$16:BA$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BB$16:BB$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BC$16:BC$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BD$16:BD$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BE$16:BE$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BF$16:BF$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BG$16:BG$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BH$16:BH$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BI$16:BI$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BJ$16:BJ$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BK$16:BK$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BL$16:BL$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BM$16:BM$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BN$16:BN$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BO$16:BO$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BP$16:BP$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BQ$16:BQ$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BR$16:BR$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BS$16:BS$44,$H34,1))*(1+$I34)","v":0},{"$f":"IF($H34=0,0,INDEX(INP_General!BT$16:BT$44,$H34,1))*(1+$I34)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D15","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D35,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J35<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J35,1),0)","v":0},1,null,null,{"$f":"IF($H35=0,0,INDEX(INP_General!M$16:M$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!N$16:N$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!O$16:O$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!P$16:P$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!Q$16:Q$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!R$16:R$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!S$16:S$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!T$16:T$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!U$16:U$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!V$16:V$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!W$16:W$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!X$16:X$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!Y$16:Y$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!Z$16:Z$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AA$16:AA$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AB$16:AB$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AC$16:AC$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AD$16:AD$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AE$16:AE$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AF$16:AF$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AG$16:AG$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AH$16:AH$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AI$16:AI$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AJ$16:AJ$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AK$16:AK$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AL$16:AL$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AM$16:AM$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AN$16:AN$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AO$16:AO$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AP$16:AP$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AQ$16:AQ$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AR$16:AR$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AS$16:AS$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AT$16:AT$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AU$16:AU$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AV$16:AV$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AW$16:AW$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AX$16:AX$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AY$16:AY$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!AZ$16:AZ$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BA$16:BA$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BB$16:BB$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BC$16:BC$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BD$16:BD$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BE$16:BE$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BF$16:BF$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BG$16:BG$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BH$16:BH$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BI$16:BI$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BJ$16:BJ$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BK$16:BK$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BL$16:BL$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BM$16:BM$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BN$16:BN$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BO$16:BO$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BP$16:BP$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BQ$16:BQ$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BR$16:BR$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BS$16:BS$44,$H35,1))*(1+$I35)","v":0},{"$f":"IF($H35=0,0,INDEX(INP_General!BT$16:BT$44,$H35,1))*(1+$I35)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D16","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D36,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J36<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J36,1),0)","v":0},1,null,null,{"$f":"IF($H36=0,0,INDEX(INP_General!M$16:M$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!N$16:N$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!O$16:O$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!P$16:P$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!Q$16:Q$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!R$16:R$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!S$16:S$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!T$16:T$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!U$16:U$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!V$16:V$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!W$16:W$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!X$16:X$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!Y$16:Y$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!Z$16:Z$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AA$16:AA$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AB$16:AB$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AC$16:AC$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AD$16:AD$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AE$16:AE$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AF$16:AF$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AG$16:AG$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AH$16:AH$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AI$16:AI$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AJ$16:AJ$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AK$16:AK$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AL$16:AL$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AM$16:AM$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AN$16:AN$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AO$16:AO$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AP$16:AP$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AQ$16:AQ$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AR$16:AR$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AS$16:AS$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AT$16:AT$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AU$16:AU$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AV$16:AV$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AW$16:AW$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AX$16:AX$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AY$16:AY$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!AZ$16:AZ$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BA$16:BA$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BB$16:BB$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BC$16:BC$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BD$16:BD$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BE$16:BE$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BF$16:BF$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BG$16:BG$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BH$16:BH$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BI$16:BI$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BJ$16:BJ$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BK$16:BK$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BL$16:BL$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BM$16:BM$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BN$16:BN$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BO$16:BO$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BP$16:BP$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BQ$16:BQ$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BR$16:BR$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BS$16:BS$44,$H36,1))*(1+$I36)","v":0},{"$f":"IF($H36=0,0,INDEX(INP_General!BT$16:BT$44,$H36,1))*(1+$I36)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D17","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D37,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J37<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J37,1),0)","v":0},1,null,null,{"$f":"IF($H37=0,0,INDEX(INP_General!M$16:M$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!N$16:N$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!O$16:O$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!P$16:P$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!Q$16:Q$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!R$16:R$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!S$16:S$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!T$16:T$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!U$16:U$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!V$16:V$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!W$16:W$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!X$16:X$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!Y$16:Y$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!Z$16:Z$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AA$16:AA$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AB$16:AB$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AC$16:AC$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AD$16:AD$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AE$16:AE$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AF$16:AF$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AG$16:AG$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AH$16:AH$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AI$16:AI$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AJ$16:AJ$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AK$16:AK$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AL$16:AL$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AM$16:AM$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AN$16:AN$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AO$16:AO$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AP$16:AP$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AQ$16:AQ$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AR$16:AR$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AS$16:AS$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AT$16:AT$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AU$16:AU$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AV$16:AV$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AW$16:AW$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AX$16:AX$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AY$16:AY$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!AZ$16:AZ$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BA$16:BA$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BB$16:BB$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BC$16:BC$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BD$16:BD$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BE$16:BE$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BF$16:BF$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BG$16:BG$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BH$16:BH$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BI$16:BI$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BJ$16:BJ$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BK$16:BK$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BL$16:BL$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BM$16:BM$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BN$16:BN$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BO$16:BO$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BP$16:BP$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BQ$16:BQ$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BR$16:BR$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BS$16:BS$44,$H37,1))*(1+$I37)","v":0},{"$f":"IF($H37=0,0,INDEX(INP_General!BT$16:BT$44,$H37,1))*(1+$I37)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D18","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D38,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J38<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J38,1),0)","v":0},1,null,null,{"$f":"IF($H38=0,0,INDEX(INP_General!M$16:M$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!N$16:N$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!O$16:O$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!P$16:P$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!Q$16:Q$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!R$16:R$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!S$16:S$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!T$16:T$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!U$16:U$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!V$16:V$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!W$16:W$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!X$16:X$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!Y$16:Y$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!Z$16:Z$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AA$16:AA$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AB$16:AB$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AC$16:AC$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AD$16:AD$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AE$16:AE$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AF$16:AF$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AG$16:AG$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AH$16:AH$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AI$16:AI$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AJ$16:AJ$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AK$16:AK$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AL$16:AL$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AM$16:AM$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AN$16:AN$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AO$16:AO$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AP$16:AP$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AQ$16:AQ$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AR$16:AR$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AS$16:AS$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AT$16:AT$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AU$16:AU$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AV$16:AV$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AW$16:AW$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AX$16:AX$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AY$16:AY$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!AZ$16:AZ$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BA$16:BA$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BB$16:BB$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BC$16:BC$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BD$16:BD$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BE$16:BE$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BF$16:BF$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BG$16:BG$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BH$16:BH$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BI$16:BI$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BJ$16:BJ$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BK$16:BK$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BL$16:BL$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BM$16:BM$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BN$16:BN$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BO$16:BO$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BP$16:BP$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BQ$16:BQ$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BR$16:BR$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BS$16:BS$44,$H38,1))*(1+$I38)","v":0},{"$f":"IF($H38=0,0,INDEX(INP_General!BT$16:BT$44,$H38,1))*(1+$I38)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D19","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D39,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J39<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J39,1),0)","v":0},1,null,null,{"$f":"IF($H39=0,0,INDEX(INP_General!M$16:M$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!N$16:N$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!O$16:O$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!P$16:P$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!Q$16:Q$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!R$16:R$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!S$16:S$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!T$16:T$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!U$16:U$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!V$16:V$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!W$16:W$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!X$16:X$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!Y$16:Y$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!Z$16:Z$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AA$16:AA$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AB$16:AB$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AC$16:AC$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AD$16:AD$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AE$16:AE$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AF$16:AF$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AG$16:AG$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AH$16:AH$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AI$16:AI$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AJ$16:AJ$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AK$16:AK$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AL$16:AL$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AM$16:AM$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AN$16:AN$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AO$16:AO$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AP$16:AP$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AQ$16:AQ$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AR$16:AR$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AS$16:AS$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AT$16:AT$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AU$16:AU$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AV$16:AV$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AW$16:AW$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AX$16:AX$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AY$16:AY$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!AZ$16:AZ$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BA$16:BA$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BB$16:BB$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BC$16:BC$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BD$16:BD$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BE$16:BE$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BF$16:BF$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BG$16:BG$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BH$16:BH$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BI$16:BI$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BJ$16:BJ$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BK$16:BK$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BL$16:BL$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BM$16:BM$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BN$16:BN$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BO$16:BO$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BP$16:BP$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BQ$16:BQ$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BR$16:BR$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BS$16:BS$44,$H39,1))*(1+$I39)","v":0},{"$f":"IF($H39=0,0,INDEX(INP_General!BT$16:BT$44,$H39,1))*(1+$I39)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D20","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D40,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J40<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J40,1),0)","v":0},1,null,null,{"$f":"IF($H40=0,0,INDEX(INP_General!M$16:M$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!N$16:N$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!O$16:O$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!P$16:P$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!Q$16:Q$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!R$16:R$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!S$16:S$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!T$16:T$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!U$16:U$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!V$16:V$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!W$16:W$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!X$16:X$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!Y$16:Y$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!Z$16:Z$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AA$16:AA$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AB$16:AB$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AC$16:AC$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AD$16:AD$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AE$16:AE$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AF$16:AF$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AG$16:AG$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AH$16:AH$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AI$16:AI$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AJ$16:AJ$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AK$16:AK$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AL$16:AL$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AM$16:AM$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AN$16:AN$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AO$16:AO$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AP$16:AP$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AQ$16:AQ$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AR$16:AR$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AS$16:AS$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AT$16:AT$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AU$16:AU$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AV$16:AV$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AW$16:AW$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AX$16:AX$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AY$16:AY$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!AZ$16:AZ$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BA$16:BA$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BB$16:BB$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BC$16:BC$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BD$16:BD$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BE$16:BE$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BF$16:BF$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BG$16:BG$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BH$16:BH$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BI$16:BI$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BJ$16:BJ$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BK$16:BK$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BL$16:BL$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BM$16:BM$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BN$16:BN$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BO$16:BO$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BP$16:BP$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BQ$16:BQ$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BR$16:BR$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BS$16:BS$44,$H40,1))*(1+$I40)","v":0},{"$f":"IF($H40=0,0,INDEX(INP_General!BT$16:BT$44,$H40,1))*(1+$I40)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D21","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D41,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J41<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J41,1),0)","v":0},1,null,null,{"$f":"IF($H41=0,0,INDEX(INP_General!M$16:M$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!N$16:N$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!O$16:O$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!P$16:P$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!Q$16:Q$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!R$16:R$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!S$16:S$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!T$16:T$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!U$16:U$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!V$16:V$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!W$16:W$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!X$16:X$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!Y$16:Y$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!Z$16:Z$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AA$16:AA$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AB$16:AB$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AC$16:AC$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AD$16:AD$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AE$16:AE$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AF$16:AF$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AG$16:AG$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AH$16:AH$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AI$16:AI$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AJ$16:AJ$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AK$16:AK$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AL$16:AL$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AM$16:AM$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AN$16:AN$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AO$16:AO$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AP$16:AP$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AQ$16:AQ$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AR$16:AR$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AS$16:AS$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AT$16:AT$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AU$16:AU$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AV$16:AV$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AW$16:AW$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AX$16:AX$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AY$16:AY$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!AZ$16:AZ$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BA$16:BA$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BB$16:BB$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BC$16:BC$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BD$16:BD$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BE$16:BE$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BF$16:BF$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BG$16:BG$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BH$16:BH$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BI$16:BI$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BJ$16:BJ$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BK$16:BK$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BL$16:BL$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BM$16:BM$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BN$16:BN$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BO$16:BO$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BP$16:BP$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BQ$16:BQ$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BR$16:BR$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BS$16:BS$44,$H41,1))*(1+$I41)","v":0},{"$f":"IF($H41=0,0,INDEX(INP_General!BT$16:BT$44,$H41,1))*(1+$I41)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D22","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D42,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J42<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J42,1),0)","v":0},1,null,null,{"$f":"IF($H42=0,0,INDEX(INP_General!M$16:M$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!N$16:N$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!O$16:O$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!P$16:P$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!Q$16:Q$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!R$16:R$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!S$16:S$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!T$16:T$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!U$16:U$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!V$16:V$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!W$16:W$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!X$16:X$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!Y$16:Y$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!Z$16:Z$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AA$16:AA$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AB$16:AB$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AC$16:AC$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AD$16:AD$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AE$16:AE$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AF$16:AF$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AG$16:AG$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AH$16:AH$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AI$16:AI$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AJ$16:AJ$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AK$16:AK$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AL$16:AL$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AM$16:AM$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AN$16:AN$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AO$16:AO$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AP$16:AP$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AQ$16:AQ$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AR$16:AR$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AS$16:AS$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AT$16:AT$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AU$16:AU$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AV$16:AV$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AW$16:AW$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AX$16:AX$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AY$16:AY$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!AZ$16:AZ$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BA$16:BA$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BB$16:BB$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BC$16:BC$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BD$16:BD$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BE$16:BE$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BF$16:BF$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BG$16:BG$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BH$16:BH$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BI$16:BI$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BJ$16:BJ$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BK$16:BK$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BL$16:BL$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BM$16:BM$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BN$16:BN$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BO$16:BO$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BP$16:BP$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BQ$16:BQ$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BR$16:BR$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BS$16:BS$44,$H42,1))*(1+$I42)","v":0},{"$f":"IF($H42=0,0,INDEX(INP_General!BT$16:BT$44,$H42,1))*(1+$I42)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D23","v":"Marginal-Cost of-0"},null,"p/kWh","Real",{"$f":"IFERROR(MATCH(D43,INP_General!$J$16:$J$63,0),0)","v":2},{"$f":"IF(J43<>0,INDEX(SYS_Sensitivity!$G$119:$G$128,J43,1),0)","v":0},1,null,null,{"$f":"IF($H43=0,0,INDEX(INP_General!M$16:M$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!N$16:N$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!O$16:O$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!P$16:P$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!Q$16:Q$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!R$16:R$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!S$16:S$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!T$16:T$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!U$16:U$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!V$16:V$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!W$16:W$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!X$16:X$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!Y$16:Y$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!Z$16:Z$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AA$16:AA$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AB$16:AB$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AC$16:AC$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AD$16:AD$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AE$16:AE$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AF$16:AF$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AG$16:AG$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AH$16:AH$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AI$16:AI$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AJ$16:AJ$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AK$16:AK$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AL$16:AL$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AM$16:AM$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AN$16:AN$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AO$16:AO$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AP$16:AP$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AQ$16:AQ$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AR$16:AR$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AS$16:AS$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AT$16:AT$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AU$16:AU$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AV$16:AV$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AW$16:AW$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AX$16:AX$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AY$16:AY$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!AZ$16:AZ$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BA$16:BA$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BB$16:BB$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BC$16:BC$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BD$16:BD$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BE$16:BE$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BF$16:BF$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BG$16:BG$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BH$16:BH$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BI$16:BI$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BJ$16:BJ$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BK$16:BK$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BL$16:BL$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BM$16:BM$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BN$16:BN$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BO$16:BO$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BP$16:BP$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BQ$16:BQ$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BR$16:BR$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BS$16:BS$44,$H43,1))*(1+$I43)","v":0},{"$f":"IF($H43=0,0,INDEX(INP_General!BT$16:BT$44,$H43,1))*(1+$I43)","v":0}]
[]
[null,null,null,{"$f":"D34","v":"Marginal-Cost of-0"},{"$f":"$D$14","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F15","v":0},{"$f":"H45=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M14*M34/10^5*$I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS14*AS34/10^5*$I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D35","v":"Marginal-Cost of-0"},{"$f":"$D$15","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F16","v":0},{"$f":"H46=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M15*M35/10^5*$I46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS15*AS35/10^5*$I46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$16","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F17","v":0},{"$f":"H47=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M16*M36/10^5*$I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS16*AS36/10^5*$I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$17","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F18","v":0},{"$f":"H48=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M17*M37/10^5*$I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS17*AS37/10^5*$I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$18","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F19","v":0},{"$f":"H49=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M18*M38/10^5*$I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS18*AS38/10^5*$I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$19","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F20","v":0},{"$f":"H50=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M19*M39/10^5*$I50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS19*AS39/10^5*$I50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$20","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F21","v":0},{"$f":"H51=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M20*M40/10^5*$I51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS20*AS40/10^5*$I51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$21","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F22","v":0},{"$f":"H52=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M21*M41/10^5*$I52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS21*AS41/10^5*$I52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$22","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F23","v":0},{"$f":"H53=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M22*M42/10^5*$I53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS22*AS42/10^5*$I53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marginal-Cost of-0",{"$f":"$D$23","v":0},"£000","Real",{"$f":"INP_EnergyTypes!F24","v":0},{"$f":"H54=SYS_Admin!$D$112","v":false},null,null,null,{"$f":"M23*M43/10^5*$I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS23*AS43/10^5*$I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Real cost - FIXED",null,null,null,null,"Sensitivity"]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D14","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D57,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J57<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J57,1),0)","v":0},{"$f":"J34","v":1},null,null,{"$f":"IF($H57=0,0,INDEX(INP_General!M$16:M$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!N$16:N$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!O$16:O$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!P$16:P$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!Q$16:Q$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!R$16:R$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!S$16:S$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!T$16:T$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!U$16:U$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!V$16:V$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!W$16:W$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!X$16:X$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!Y$16:Y$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!Z$16:Z$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AA$16:AA$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AB$16:AB$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AC$16:AC$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AD$16:AD$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AE$16:AE$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AF$16:AF$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AG$16:AG$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AH$16:AH$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AI$16:AI$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AJ$16:AJ$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AK$16:AK$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AL$16:AL$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AM$16:AM$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AN$16:AN$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AO$16:AO$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AP$16:AP$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AQ$16:AQ$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AR$16:AR$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AS$16:AS$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AT$16:AT$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AU$16:AU$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AV$16:AV$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AW$16:AW$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AX$16:AX$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AY$16:AY$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!AZ$16:AZ$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BA$16:BA$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BB$16:BB$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BC$16:BC$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BD$16:BD$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BE$16:BE$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BF$16:BF$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BG$16:BG$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BH$16:BH$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BI$16:BI$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BJ$16:BJ$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BK$16:BK$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BL$16:BL$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BM$16:BM$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BN$16:BN$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BO$16:BO$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BP$16:BP$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BQ$16:BQ$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BR$16:BR$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BS$16:BS$44,$H57,1))*(1+$I57)","v":0},{"$f":"IF($H57=0,0,INDEX(INP_General!BT$16:BT$44,$H57,1))*(1+$I57)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D15","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D58,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J58<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J58,1),0)","v":0},{"$f":"J35","v":1},null,null,{"$f":"IF($H58=0,0,INDEX(INP_General!M$16:M$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!N$16:N$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!O$16:O$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!P$16:P$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!Q$16:Q$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!R$16:R$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!S$16:S$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!T$16:T$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!U$16:U$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!V$16:V$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!W$16:W$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!X$16:X$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!Y$16:Y$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!Z$16:Z$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AA$16:AA$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AB$16:AB$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AC$16:AC$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AD$16:AD$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AE$16:AE$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AF$16:AF$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AG$16:AG$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AH$16:AH$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AI$16:AI$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AJ$16:AJ$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AK$16:AK$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AL$16:AL$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AM$16:AM$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AN$16:AN$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AO$16:AO$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AP$16:AP$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AQ$16:AQ$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AR$16:AR$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AS$16:AS$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AT$16:AT$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AU$16:AU$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AV$16:AV$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AW$16:AW$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AX$16:AX$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AY$16:AY$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!AZ$16:AZ$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BA$16:BA$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BB$16:BB$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BC$16:BC$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BD$16:BD$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BE$16:BE$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BF$16:BF$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BG$16:BG$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BH$16:BH$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BI$16:BI$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BJ$16:BJ$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BK$16:BK$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BL$16:BL$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BM$16:BM$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BN$16:BN$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BO$16:BO$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BP$16:BP$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BQ$16:BQ$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BR$16:BR$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BS$16:BS$44,$H58,1))*(1+$I58)","v":0},{"$f":"IF($H58=0,0,INDEX(INP_General!BT$16:BT$44,$H58,1))*(1+$I58)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D16","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D59,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J59<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J59,1),0)","v":0},1,null,null,{"$f":"IF($H59=0,0,INDEX(INP_General!M$16:M$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!N$16:N$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!O$16:O$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!P$16:P$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!Q$16:Q$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!R$16:R$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!S$16:S$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!T$16:T$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!U$16:U$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!V$16:V$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!W$16:W$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!X$16:X$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!Y$16:Y$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!Z$16:Z$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AA$16:AA$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AB$16:AB$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AC$16:AC$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AD$16:AD$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AE$16:AE$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AF$16:AF$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AG$16:AG$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AH$16:AH$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AI$16:AI$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AJ$16:AJ$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AK$16:AK$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AL$16:AL$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AM$16:AM$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AN$16:AN$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AO$16:AO$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AP$16:AP$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AQ$16:AQ$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AR$16:AR$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AS$16:AS$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AT$16:AT$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AU$16:AU$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AV$16:AV$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AW$16:AW$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AX$16:AX$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AY$16:AY$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!AZ$16:AZ$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BA$16:BA$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BB$16:BB$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BC$16:BC$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BD$16:BD$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BE$16:BE$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BF$16:BF$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BG$16:BG$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BH$16:BH$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BI$16:BI$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BJ$16:BJ$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BK$16:BK$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BL$16:BL$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BM$16:BM$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BN$16:BN$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BO$16:BO$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BP$16:BP$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BQ$16:BQ$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BR$16:BR$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BS$16:BS$44,$H59,1))*(1+$I59)","v":0},{"$f":"IF($H59=0,0,INDEX(INP_General!BT$16:BT$44,$H59,1))*(1+$I59)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D17","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D60,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J60<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J60,1),0)","v":0},1,null,null,{"$f":"IF($H60=0,0,INDEX(INP_General!M$16:M$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!N$16:N$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!O$16:O$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!P$16:P$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!Q$16:Q$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!R$16:R$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!S$16:S$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!T$16:T$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!U$16:U$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!V$16:V$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!W$16:W$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!X$16:X$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!Y$16:Y$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!Z$16:Z$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AA$16:AA$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AB$16:AB$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AC$16:AC$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AD$16:AD$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AE$16:AE$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AF$16:AF$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AG$16:AG$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AH$16:AH$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AI$16:AI$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AJ$16:AJ$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AK$16:AK$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AL$16:AL$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AM$16:AM$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AN$16:AN$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AO$16:AO$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AP$16:AP$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AQ$16:AQ$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AR$16:AR$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AS$16:AS$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AT$16:AT$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AU$16:AU$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AV$16:AV$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AW$16:AW$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AX$16:AX$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AY$16:AY$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!AZ$16:AZ$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BA$16:BA$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BB$16:BB$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BC$16:BC$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BD$16:BD$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BE$16:BE$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BF$16:BF$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BG$16:BG$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BH$16:BH$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BI$16:BI$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BJ$16:BJ$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BK$16:BK$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BL$16:BL$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BM$16:BM$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BN$16:BN$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BO$16:BO$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BP$16:BP$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BQ$16:BQ$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BR$16:BR$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BS$16:BS$44,$H60,1))*(1+$I60)","v":0},{"$f":"IF($H60=0,0,INDEX(INP_General!BT$16:BT$44,$H60,1))*(1+$I60)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D18","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D61,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J61<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J61,1),0)","v":0},1,null,null,{"$f":"IF($H61=0,0,INDEX(INP_General!M$16:M$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!N$16:N$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!O$16:O$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!P$16:P$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!Q$16:Q$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!R$16:R$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!S$16:S$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!T$16:T$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!U$16:U$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!V$16:V$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!W$16:W$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!X$16:X$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!Y$16:Y$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!Z$16:Z$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AA$16:AA$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AB$16:AB$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AC$16:AC$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AD$16:AD$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AE$16:AE$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AF$16:AF$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AG$16:AG$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AH$16:AH$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AI$16:AI$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AJ$16:AJ$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AK$16:AK$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AL$16:AL$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AM$16:AM$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AN$16:AN$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AO$16:AO$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AP$16:AP$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AQ$16:AQ$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AR$16:AR$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AS$16:AS$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AT$16:AT$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AU$16:AU$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AV$16:AV$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AW$16:AW$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AX$16:AX$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AY$16:AY$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!AZ$16:AZ$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BA$16:BA$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BB$16:BB$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BC$16:BC$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BD$16:BD$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BE$16:BE$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BF$16:BF$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BG$16:BG$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BH$16:BH$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BI$16:BI$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BJ$16:BJ$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BK$16:BK$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BL$16:BL$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BM$16:BM$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BN$16:BN$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BO$16:BO$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BP$16:BP$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BQ$16:BQ$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BR$16:BR$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BS$16:BS$44,$H61,1))*(1+$I61)","v":0},{"$f":"IF($H61=0,0,INDEX(INP_General!BT$16:BT$44,$H61,1))*(1+$I61)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D19","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D62,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J62<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J62,1),0)","v":0},1,null,null,{"$f":"IF($H62=0,0,INDEX(INP_General!M$16:M$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!N$16:N$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!O$16:O$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!P$16:P$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!Q$16:Q$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!R$16:R$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!S$16:S$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!T$16:T$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!U$16:U$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!V$16:V$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!W$16:W$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!X$16:X$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!Y$16:Y$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!Z$16:Z$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AA$16:AA$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AB$16:AB$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AC$16:AC$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AD$16:AD$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AE$16:AE$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AF$16:AF$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AG$16:AG$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AH$16:AH$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AI$16:AI$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AJ$16:AJ$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AK$16:AK$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AL$16:AL$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AM$16:AM$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AN$16:AN$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AO$16:AO$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AP$16:AP$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AQ$16:AQ$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AR$16:AR$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AS$16:AS$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AT$16:AT$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AU$16:AU$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AV$16:AV$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AW$16:AW$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AX$16:AX$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AY$16:AY$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!AZ$16:AZ$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BA$16:BA$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BB$16:BB$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BC$16:BC$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BD$16:BD$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BE$16:BE$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BF$16:BF$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BG$16:BG$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BH$16:BH$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BI$16:BI$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BJ$16:BJ$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BK$16:BK$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BL$16:BL$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BM$16:BM$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BN$16:BN$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BO$16:BO$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BP$16:BP$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BQ$16:BQ$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BR$16:BR$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BS$16:BS$44,$H62,1))*(1+$I62)","v":0},{"$f":"IF($H62=0,0,INDEX(INP_General!BT$16:BT$44,$H62,1))*(1+$I62)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D20","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D63,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J63<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J63,1),0)","v":0},1,null,null,{"$f":"IF($H63=0,0,INDEX(INP_General!M$16:M$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!N$16:N$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!O$16:O$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!P$16:P$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!Q$16:Q$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!R$16:R$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!S$16:S$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!T$16:T$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!U$16:U$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!V$16:V$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!W$16:W$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!X$16:X$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!Y$16:Y$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!Z$16:Z$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AA$16:AA$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AB$16:AB$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AC$16:AC$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AD$16:AD$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AE$16:AE$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AF$16:AF$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AG$16:AG$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AH$16:AH$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AI$16:AI$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AJ$16:AJ$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AK$16:AK$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AL$16:AL$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AM$16:AM$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AN$16:AN$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AO$16:AO$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AP$16:AP$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AQ$16:AQ$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AR$16:AR$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AS$16:AS$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AT$16:AT$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AU$16:AU$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AV$16:AV$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AW$16:AW$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AX$16:AX$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AY$16:AY$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!AZ$16:AZ$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BA$16:BA$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BB$16:BB$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BC$16:BC$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BD$16:BD$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BE$16:BE$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BF$16:BF$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BG$16:BG$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BH$16:BH$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BI$16:BI$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BJ$16:BJ$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BK$16:BK$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BL$16:BL$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BM$16:BM$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BN$16:BN$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BO$16:BO$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BP$16:BP$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BQ$16:BQ$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BR$16:BR$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BS$16:BS$44,$H63,1))*(1+$I63)","v":0},{"$f":"IF($H63=0,0,INDEX(INP_General!BT$16:BT$44,$H63,1))*(1+$I63)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D21","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D64,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J64<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J64,1),0)","v":0},1,null,null,{"$f":"IF($H64=0,0,INDEX(INP_General!M$16:M$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!N$16:N$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!O$16:O$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!P$16:P$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!Q$16:Q$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!R$16:R$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!S$16:S$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!T$16:T$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!U$16:U$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!V$16:V$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!W$16:W$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!X$16:X$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!Y$16:Y$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!Z$16:Z$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AA$16:AA$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AB$16:AB$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AC$16:AC$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AD$16:AD$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AE$16:AE$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AF$16:AF$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AG$16:AG$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AH$16:AH$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AI$16:AI$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AJ$16:AJ$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AK$16:AK$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AL$16:AL$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AM$16:AM$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AN$16:AN$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AO$16:AO$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AP$16:AP$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AQ$16:AQ$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AR$16:AR$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AS$16:AS$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AT$16:AT$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AU$16:AU$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AV$16:AV$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AW$16:AW$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AX$16:AX$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AY$16:AY$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!AZ$16:AZ$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BA$16:BA$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BB$16:BB$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BC$16:BC$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BD$16:BD$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BE$16:BE$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BF$16:BF$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BG$16:BG$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BH$16:BH$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BI$16:BI$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BJ$16:BJ$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BK$16:BK$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BL$16:BL$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BM$16:BM$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BN$16:BN$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BO$16:BO$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BP$16:BP$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BQ$16:BQ$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BR$16:BR$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BS$16:BS$44,$H64,1))*(1+$I64)","v":0},{"$f":"IF($H64=0,0,INDEX(INP_General!BT$16:BT$44,$H64,1))*(1+$I64)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D22","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D65,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J65<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J65,1),0)","v":0},1,null,null,{"$f":"IF($H65=0,0,INDEX(INP_General!M$16:M$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!N$16:N$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!O$16:O$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!P$16:P$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!Q$16:Q$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!R$16:R$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!S$16:S$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!T$16:T$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!U$16:U$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!V$16:V$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!W$16:W$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!X$16:X$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!Y$16:Y$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!Z$16:Z$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AA$16:AA$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AB$16:AB$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AC$16:AC$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AD$16:AD$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AE$16:AE$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AF$16:AF$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AG$16:AG$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AH$16:AH$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AI$16:AI$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AJ$16:AJ$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AK$16:AK$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AL$16:AL$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AM$16:AM$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AN$16:AN$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AO$16:AO$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AP$16:AP$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AQ$16:AQ$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AR$16:AR$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AS$16:AS$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AT$16:AT$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AU$16:AU$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AV$16:AV$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AW$16:AW$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AX$16:AX$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AY$16:AY$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!AZ$16:AZ$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BA$16:BA$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BB$16:BB$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BC$16:BC$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BD$16:BD$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BE$16:BE$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BF$16:BF$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BG$16:BG$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BH$16:BH$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BI$16:BI$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BJ$16:BJ$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BK$16:BK$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BL$16:BL$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BM$16:BM$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BN$16:BN$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BO$16:BO$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BP$16:BP$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BQ$16:BQ$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BR$16:BR$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BS$16:BS$44,$H65,1))*(1+$I65)","v":0},{"$f":"IF($H65=0,0,INDEX(INP_General!BT$16:BT$44,$H65,1))*(1+$I65)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D23","v":"Fixed-Cost of-0"},null,"£/Day","Real",{"$f":"IFERROR(MATCH(D66,INP_General!$J$16:$J$63,0),0)","v":1},{"$f":"IF(J66<>0,INDEX(SYS_Sensitivity!$G$132:$G$141,J66,1),0)","v":0},1,null,null,{"$f":"IF($H66=0,0,INDEX(INP_General!M$16:M$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!N$16:N$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!O$16:O$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!P$16:P$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!Q$16:Q$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!R$16:R$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!S$16:S$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!T$16:T$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!U$16:U$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!V$16:V$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!W$16:W$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!X$16:X$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!Y$16:Y$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!Z$16:Z$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AA$16:AA$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AB$16:AB$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AC$16:AC$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AD$16:AD$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AE$16:AE$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AF$16:AF$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AG$16:AG$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AH$16:AH$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AI$16:AI$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AJ$16:AJ$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AK$16:AK$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AL$16:AL$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AM$16:AM$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AN$16:AN$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AO$16:AO$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AP$16:AP$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AQ$16:AQ$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AR$16:AR$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AS$16:AS$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AT$16:AT$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AU$16:AU$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AV$16:AV$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AW$16:AW$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AX$16:AX$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AY$16:AY$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!AZ$16:AZ$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BA$16:BA$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BB$16:BB$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BC$16:BC$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BD$16:BD$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BE$16:BE$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BF$16:BF$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BG$16:BG$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BH$16:BH$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BI$16:BI$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BJ$16:BJ$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BK$16:BK$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BL$16:BL$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BM$16:BM$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BN$16:BN$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BO$16:BO$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BP$16:BP$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BQ$16:BQ$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BR$16:BR$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BS$16:BS$44,$H66,1))*(1+$I66)","v":0},{"$f":"IF($H66=0,0,INDEX(INP_General!BT$16:BT$44,$H66,1))*(1+$I66)","v":0}]
[]
[null,null,null,{"$f":"D57","v":"Fixed-Cost of-0"},{"$f":"$D$14","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M14<>0,M$7*M57/10^3,0)","v":0},{"$f":"IF(N14<>0,N$7*N57/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D58","v":"Fixed-Cost of-0"},{"$f":"$D$15","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M15<>0,M$7*M58/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$16","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M16<>0,M$7*M59/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$17","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M17<>0,M$7*M60/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$18","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M18<>0,M$7*M61/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$19","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M19<>0,M$7*M62/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$20","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M20<>0,M$7*M63/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$21","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M21<>0,M$7*M64/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$22","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M22<>0,M$7*M65/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed-Cost of-0",{"$f":"$D$23","v":0},"£000","Real",null,null,null,null,null,{"$f":"IF(M23<>0,M$7*M66/10^3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"COMBINED REAL COST OF IMPORTED FUEL"]
[null,null,null,{"$f":"$D$14","v":0},null,"£000","Real",null,null,null,null,null,{"$f":"M45+M68","v":0},{"$f":"N45+N68","v":0},{"$f":"O45+O68","v":0},0,{"$f":"Q45+Q68","v":0},0,0,0,0,{"$f":"V45+V68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$15","v":0},null,"£000","Real",null,null,null,null,null,{"$f":"M46+M69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$16","v":0},null,"£000","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$17","v":0},null,"£000","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$18","v":0},null,"£000","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$19","v":0},null,"£000","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB50+AB73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$20","v":0},null,"£000","Real",null,null,null,null,null,{"$f":"M51+M74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$21","v":0},null,"£000","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$22","v":0},null,"£000","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$23","v":0},null,"£000","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Full cost of imports - fixed & variable - expressed as p/kWh"]
[null,null,null,{"$f":"$D$14","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M80*(10^5)/M14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS80*(10^5)/AS14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$15","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M81*(10^5)/M15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS81*(10^5)/AS15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$16","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M82*(10^5)/M16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS82*(10^5)/AS16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$17","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M83*(10^5)/M17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS83*(10^5)/AS17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$18","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M84*(10^5)/M18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS84*(10^5)/AS18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$19","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M85*(10^5)/M19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS85*(10^5)/AS19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$20","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M86*(10^5)/M20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS86*(10^5)/AS20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$21","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M87*(10^5)/M21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS87*(10^5)/AS21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$22","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M88*(10^5)/M22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS88*(10^5)/AS22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$23","v":0},null,"p/kWh",null,null,null,null,null,null,{"$f":"IFERROR(M89*(10^5)/M23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS89*(10^5)/AS23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C90)+1","v":2},"IMPORTED FUEL - REAL & NOMINAL COST"]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J105,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J104)+1","v":1},null,null,{"$f":"SUMIF($D$80:$D$89,$D105,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D105,N$80:N$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D105,O$80:O$89)","v":0},0,0,0,0,0,0,{"$f":"SUMIF($D$80:$D$89,$D105,V$80:V$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D105","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D106,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H106,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G107,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D105,$K$14:$K$23)>0,H107=0)*1","v":0},null,null,null,{"$f":"IF($H107=0,0,INDEX(INP_General!M$229:M$238,$H107,1))","v":1},{"$f":"IF($H107=0,0,INDEX(INP_General!N$229:N$238,$H107,1))","v":1.0149999999999999},{"$f":"IF($H107=0,0,INDEX(INP_General!O$229:O$238,$H107,1))","v":1.0302249999999997},{"$f":"IF($H107=0,0,INDEX(INP_General!P$229:P$238,$H107,1))","v":1.0456783749999996},{"$f":"IF($H107=0,0,INDEX(INP_General!Q$229:Q$238,$H107,1))","v":1.0613635506249994},{"$f":"IF($H107=0,0,INDEX(INP_General!R$229:R$238,$H107,1))","v":1.0772840038843743},{"$f":"IF($H107=0,0,INDEX(INP_General!S$229:S$238,$H107,1))","v":1.0934432639426397},{"$f":"IF($H107=0,0,INDEX(INP_General!T$229:T$238,$H107,1))","v":1.1098449129017791},{"$f":"IF($H107=0,0,INDEX(INP_General!U$229:U$238,$H107,1))","v":1.1264925865953057},{"$f":"IF($H107=0,0,INDEX(INP_General!V$229:V$238,$H107,1))","v":1.1433899753942351},{"$f":"IF($H107=0,0,INDEX(INP_General!W$229:W$238,$H107,1))","v":1.1605408250251485},{"$f":"IF($H107=0,0,INDEX(INP_General!X$229:X$238,$H107,1))","v":1.1779489374005256},{"$f":"IF($H107=0,0,INDEX(INP_General!Y$229:Y$238,$H107,1))","v":1.1956181714615335},{"$f":"IF($H107=0,0,INDEX(INP_General!Z$229:Z$238,$H107,1))","v":1.2135524440334564},{"$f":"IF($H107=0,0,INDEX(INP_General!AA$229:AA$238,$H107,1))","v":1.2317557306939582},{"$f":"IF($H107=0,0,INDEX(INP_General!AB$229:AB$238,$H107,1))","v":1.2502320666543674},{"$f":"IF($H107=0,0,INDEX(INP_General!AC$229:AC$238,$H107,1))","v":1.2689855476541827},{"$f":"IF($H107=0,0,INDEX(INP_General!AD$229:AD$238,$H107,1))","v":1.2880203308689953},{"$f":"IF($H107=0,0,INDEX(INP_General!AE$229:AE$238,$H107,1))","v":1.3073406358320301},{"$f":"IF($H107=0,0,INDEX(INP_General!AF$229:AF$238,$H107,1))","v":1.3269507453695104},{"$f":"IF($H107=0,0,INDEX(INP_General!AG$229:AG$238,$H107,1))","v":1.3468550065500529},{"$f":"IF($H107=0,0,INDEX(INP_General!AH$229:AH$238,$H107,1))","v":1.3670578316483035},{"$f":"IF($H107=0,0,INDEX(INP_General!AI$229:AI$238,$H107,1))","v":1.387563699123028},{"$f":"IF($H107=0,0,INDEX(INP_General!AJ$229:AJ$238,$H107,1))","v":1.4083771546098733},{"$f":"IF($H107=0,0,INDEX(INP_General!AK$229:AK$238,$H107,1))","v":1.4295028119290214},{"$f":"IF($H107=0,0,INDEX(INP_General!AL$229:AL$238,$H107,1))","v":1.4509453541079567},{"$f":"IF($H107=0,0,INDEX(INP_General!AM$229:AM$238,$H107,1))","v":1.472709534419576},{"$f":"IF($H107=0,0,INDEX(INP_General!AN$229:AN$238,$H107,1))","v":1.4948001774358695},{"$f":"IF($H107=0,0,INDEX(INP_General!AO$229:AO$238,$H107,1))","v":1.5172221800974073},{"$f":"IF($H107=0,0,INDEX(INP_General!AP$229:AP$238,$H107,1))","v":1.5399805127988682},{"$f":"IF($H107=0,0,INDEX(INP_General!AQ$229:AQ$238,$H107,1))","v":1.5630802204908509},{"$f":"IF($H107=0,0,INDEX(INP_General!AR$229:AR$238,$H107,1))","v":1.5865264237982135},{"$f":"IF($H107=0,0,INDEX(INP_General!AS$229:AS$238,$H107,1))","v":1.6103243201551867},{"$f":"IF($H107=0,0,INDEX(INP_General!AT$229:AT$238,$H107,1))","v":1.6344791849575142},{"$f":"IF($H107=0,0,INDEX(INP_General!AU$229:AU$238,$H107,1))","v":1.6589963727318768},{"$f":"IF($H107=0,0,INDEX(INP_General!AV$229:AV$238,$H107,1))","v":1.6838813183228549},{"$f":"IF($H107=0,0,INDEX(INP_General!AW$229:AW$238,$H107,1))","v":1.7091395380976975},{"$f":"IF($H107=0,0,INDEX(INP_General!AX$229:AX$238,$H107,1))","v":1.7347766311691628},{"$f":"IF($H107=0,0,INDEX(INP_General!AY$229:AY$238,$H107,1))","v":1.7607982806367002},{"$f":"IF($H107=0,0,INDEX(INP_General!AZ$229:AZ$238,$H107,1))","v":1.7872102548462505},{"$f":"IF($H107=0,0,INDEX(INP_General!BA$229:BA$238,$H107,1))","v":1.8140184086689441},{"$f":"IF($H107=0,0,INDEX(INP_General!BB$229:BB$238,$H107,1))","v":1.8412286847989781},{"$f":"IF($H107=0,0,INDEX(INP_General!BC$229:BC$238,$H107,1))","v":1.8688471150709625},{"$f":"IF($H107=0,0,INDEX(INP_General!BD$229:BD$238,$H107,1))","v":1.8968798217970266},{"$f":"IF($H107=0,0,INDEX(INP_General!BE$229:BE$238,$H107,1))","v":1.9253330191239819},{"$f":"IF($H107=0,0,INDEX(INP_General!BF$229:BF$238,$H107,1))","v":1.9542130144108414},{"$f":"IF($H107=0,0,INDEX(INP_General!BG$229:BG$238,$H107,1))","v":1.9835262096270039},{"$f":"IF($H107=0,0,INDEX(INP_General!BH$229:BH$238,$H107,1))","v":2.0132791027714085},{"$f":"IF($H107=0,0,INDEX(INP_General!BI$229:BI$238,$H107,1))","v":2.0434782893129793},{"$f":"IF($H107=0,0,INDEX(INP_General!BJ$229:BJ$238,$H107,1))","v":2.0741304636526738},{"$f":"IF($H107=0,0,INDEX(INP_General!BK$229:BK$238,$H107,1))","v":2.1052424206074636},{"$f":"IF($H107=0,0,INDEX(INP_General!BL$229:BL$238,$H107,1))","v":2.1368210569165753},{"$f":"IF($H107=0,0,INDEX(INP_General!BM$229:BM$238,$H107,1))","v":2.1688733727703235},{"$f":"IF($H107=0,0,INDEX(INP_General!BN$229:BN$238,$H107,1))","v":2.2014064733618781},{"$f":"IF($H107=0,0,INDEX(INP_General!BO$229:BO$238,$H107,1))","v":2.234427570462306},{"$f":"IF($H107=0,0,INDEX(INP_General!BP$229:BP$238,$H107,1))","v":2.2679439840192406},{"$f":"IF($H107=0,0,INDEX(INP_General!BQ$229:BQ$238,$H107,1))","v":2.3019631437795289},{"$f":"IF($H107=0,0,INDEX(INP_General!BR$229:BR$238,$H107,1))","v":2.3364925909362215},{"$f":"IF($H107=0,0,INDEX(INP_General!BS$229:BS$238,$H107,1))","v":2.3715399798002648},{"$f":"IF($H107=0,0,INDEX(INP_General!BT$229:BT$238,$H107,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H106,1)","v":2023},{"$f":"SUMPRODUCT(M107:BT107,M108:BT108)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D105,$K$14:$K$23)>0,G108<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G108)*1","v":1},{"$f":"(N$3=$G108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M107:BT107,M109:BT109)","v":1},null,null,null,null,{"$f":"(M$3=$G109)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D105","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M105*$H109/$H108,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(V105*$H109/$H108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M109=1,1,N111*M107/N107),0)","v":1},{"$f":"IFERROR(IF(N109=1,1,O111*N107/O107),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L112*M107/L107,0)+M109","v":1},{"$f":"IFERROR(M112*N107/M107,0)+N109","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M109=1,1,SUM(M111:M112)),1)","v":1},{"$f":"IF($I$4,IF(N109=1,1,SUM(N111:N112)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D105","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G110)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M110*M113","v":0},{"$f":"N110*N113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC110*BC113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J116,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J115)+1","v":2},null,null,{"$f":"SUMIF($D$80:$D$89,$D116,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D116,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D116","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D117,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H117,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G118,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D116,$K$14:$K$23)>0,H118=0)*1","v":0},null,null,null,{"$f":"IF($H118=0,0,INDEX(INP_General!M$229:M$238,$H118,1))","v":1},{"$f":"IF($H118=0,0,INDEX(INP_General!N$229:N$238,$H118,1))","v":1.0149999999999999},{"$f":"IF($H118=0,0,INDEX(INP_General!O$229:O$238,$H118,1))","v":1.0302249999999997},{"$f":"IF($H118=0,0,INDEX(INP_General!P$229:P$238,$H118,1))","v":1.0456783749999996},{"$f":"IF($H118=0,0,INDEX(INP_General!Q$229:Q$238,$H118,1))","v":1.0613635506249994},{"$f":"IF($H118=0,0,INDEX(INP_General!R$229:R$238,$H118,1))","v":1.0772840038843743},{"$f":"IF($H118=0,0,INDEX(INP_General!S$229:S$238,$H118,1))","v":1.0934432639426397},{"$f":"IF($H118=0,0,INDEX(INP_General!T$229:T$238,$H118,1))","v":1.1098449129017791},{"$f":"IF($H118=0,0,INDEX(INP_General!U$229:U$238,$H118,1))","v":1.1264925865953057},{"$f":"IF($H118=0,0,INDEX(INP_General!V$229:V$238,$H118,1))","v":1.1433899753942351},{"$f":"IF($H118=0,0,INDEX(INP_General!W$229:W$238,$H118,1))","v":1.1605408250251485},{"$f":"IF($H118=0,0,INDEX(INP_General!X$229:X$238,$H118,1))","v":1.1779489374005256},{"$f":"IF($H118=0,0,INDEX(INP_General!Y$229:Y$238,$H118,1))","v":1.1956181714615335},{"$f":"IF($H118=0,0,INDEX(INP_General!Z$229:Z$238,$H118,1))","v":1.2135524440334564},{"$f":"IF($H118=0,0,INDEX(INP_General!AA$229:AA$238,$H118,1))","v":1.2317557306939582},{"$f":"IF($H118=0,0,INDEX(INP_General!AB$229:AB$238,$H118,1))","v":1.2502320666543674},{"$f":"IF($H118=0,0,INDEX(INP_General!AC$229:AC$238,$H118,1))","v":1.2689855476541827},{"$f":"IF($H118=0,0,INDEX(INP_General!AD$229:AD$238,$H118,1))","v":1.2880203308689953},{"$f":"IF($H118=0,0,INDEX(INP_General!AE$229:AE$238,$H118,1))","v":1.3073406358320301},{"$f":"IF($H118=0,0,INDEX(INP_General!AF$229:AF$238,$H118,1))","v":1.3269507453695104},{"$f":"IF($H118=0,0,INDEX(INP_General!AG$229:AG$238,$H118,1))","v":1.3468550065500529},{"$f":"IF($H118=0,0,INDEX(INP_General!AH$229:AH$238,$H118,1))","v":1.3670578316483035},{"$f":"IF($H118=0,0,INDEX(INP_General!AI$229:AI$238,$H118,1))","v":1.387563699123028},{"$f":"IF($H118=0,0,INDEX(INP_General!AJ$229:AJ$238,$H118,1))","v":1.4083771546098733},{"$f":"IF($H118=0,0,INDEX(INP_General!AK$229:AK$238,$H118,1))","v":1.4295028119290214},{"$f":"IF($H118=0,0,INDEX(INP_General!AL$229:AL$238,$H118,1))","v":1.4509453541079567},{"$f":"IF($H118=0,0,INDEX(INP_General!AM$229:AM$238,$H118,1))","v":1.472709534419576},{"$f":"IF($H118=0,0,INDEX(INP_General!AN$229:AN$238,$H118,1))","v":1.4948001774358695},{"$f":"IF($H118=0,0,INDEX(INP_General!AO$229:AO$238,$H118,1))","v":1.5172221800974073},{"$f":"IF($H118=0,0,INDEX(INP_General!AP$229:AP$238,$H118,1))","v":1.5399805127988682},{"$f":"IF($H118=0,0,INDEX(INP_General!AQ$229:AQ$238,$H118,1))","v":1.5630802204908509},{"$f":"IF($H118=0,0,INDEX(INP_General!AR$229:AR$238,$H118,1))","v":1.5865264237982135},{"$f":"IF($H118=0,0,INDEX(INP_General!AS$229:AS$238,$H118,1))","v":1.6103243201551867},{"$f":"IF($H118=0,0,INDEX(INP_General!AT$229:AT$238,$H118,1))","v":1.6344791849575142},{"$f":"IF($H118=0,0,INDEX(INP_General!AU$229:AU$238,$H118,1))","v":1.6589963727318768},{"$f":"IF($H118=0,0,INDEX(INP_General!AV$229:AV$238,$H118,1))","v":1.6838813183228549},{"$f":"IF($H118=0,0,INDEX(INP_General!AW$229:AW$238,$H118,1))","v":1.7091395380976975},{"$f":"IF($H118=0,0,INDEX(INP_General!AX$229:AX$238,$H118,1))","v":1.7347766311691628},{"$f":"IF($H118=0,0,INDEX(INP_General!AY$229:AY$238,$H118,1))","v":1.7607982806367002},{"$f":"IF($H118=0,0,INDEX(INP_General!AZ$229:AZ$238,$H118,1))","v":1.7872102548462505},{"$f":"IF($H118=0,0,INDEX(INP_General!BA$229:BA$238,$H118,1))","v":1.8140184086689441},{"$f":"IF($H118=0,0,INDEX(INP_General!BB$229:BB$238,$H118,1))","v":1.8412286847989781},{"$f":"IF($H118=0,0,INDEX(INP_General!BC$229:BC$238,$H118,1))","v":1.8688471150709625},{"$f":"IF($H118=0,0,INDEX(INP_General!BD$229:BD$238,$H118,1))","v":1.8968798217970266},{"$f":"IF($H118=0,0,INDEX(INP_General!BE$229:BE$238,$H118,1))","v":1.9253330191239819},{"$f":"IF($H118=0,0,INDEX(INP_General!BF$229:BF$238,$H118,1))","v":1.9542130144108414},{"$f":"IF($H118=0,0,INDEX(INP_General!BG$229:BG$238,$H118,1))","v":1.9835262096270039},{"$f":"IF($H118=0,0,INDEX(INP_General!BH$229:BH$238,$H118,1))","v":2.0132791027714085},{"$f":"IF($H118=0,0,INDEX(INP_General!BI$229:BI$238,$H118,1))","v":2.0434782893129793},{"$f":"IF($H118=0,0,INDEX(INP_General!BJ$229:BJ$238,$H118,1))","v":2.0741304636526738},{"$f":"IF($H118=0,0,INDEX(INP_General!BK$229:BK$238,$H118,1))","v":2.1052424206074636},{"$f":"IF($H118=0,0,INDEX(INP_General!BL$229:BL$238,$H118,1))","v":2.1368210569165753},{"$f":"IF($H118=0,0,INDEX(INP_General!BM$229:BM$238,$H118,1))","v":2.1688733727703235},{"$f":"IF($H118=0,0,INDEX(INP_General!BN$229:BN$238,$H118,1))","v":2.2014064733618781},{"$f":"IF($H118=0,0,INDEX(INP_General!BO$229:BO$238,$H118,1))","v":2.234427570462306},{"$f":"IF($H118=0,0,INDEX(INP_General!BP$229:BP$238,$H118,1))","v":2.2679439840192406},{"$f":"IF($H118=0,0,INDEX(INP_General!BQ$229:BQ$238,$H118,1))","v":2.3019631437795289},{"$f":"IF($H118=0,0,INDEX(INP_General!BR$229:BR$238,$H118,1))","v":2.3364925909362215},{"$f":"IF($H118=0,0,INDEX(INP_General!BS$229:BS$238,$H118,1))","v":2.3715399798002648},{"$f":"IF($H118=0,0,INDEX(INP_General!BT$229:BT$238,$H118,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H117,1)","v":2023},{"$f":"SUMPRODUCT(M118:BT118,M119:BT119)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D116,$K$14:$K$23)>0,G119<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G119)*1","v":1},{"$f":"(N$3=$G119)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M118:BT118,M120:BT120)","v":1},null,null,null,null,{"$f":"(M$3=$G120)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D116","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M116*$H120/$H119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M120=1,1,N122*M118/N118),0)","v":1},{"$f":"IFERROR(IF(N120=1,1,O122*N118/O118),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L123*M118/L118,0)+M120","v":1},{"$f":"IFERROR(M123*N118/M118,0)+N120","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M120=1,1,SUM(M122:M123)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS120=1,1,SUM(AS122:AS123)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D116","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G121)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M121*M124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J127,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J126)+1","v":3},null,null,{"$f":"SUMIF($D$80:$D$89,$D127,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D127,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D127","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D128,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H128,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G129,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D127,$K$14:$K$23)>0,H129=0)*1","v":0},null,null,null,{"$f":"IF($H129=0,0,INDEX(INP_General!M$229:M$238,$H129,1))","v":1},{"$f":"IF($H129=0,0,INDEX(INP_General!N$229:N$238,$H129,1))","v":1.0149999999999999},{"$f":"IF($H129=0,0,INDEX(INP_General!O$229:O$238,$H129,1))","v":1.0302249999999997},{"$f":"IF($H129=0,0,INDEX(INP_General!P$229:P$238,$H129,1))","v":1.0456783749999996},{"$f":"IF($H129=0,0,INDEX(INP_General!Q$229:Q$238,$H129,1))","v":1.0613635506249994},{"$f":"IF($H129=0,0,INDEX(INP_General!R$229:R$238,$H129,1))","v":1.0772840038843743},{"$f":"IF($H129=0,0,INDEX(INP_General!S$229:S$238,$H129,1))","v":1.0934432639426397},{"$f":"IF($H129=0,0,INDEX(INP_General!T$229:T$238,$H129,1))","v":1.1098449129017791},{"$f":"IF($H129=0,0,INDEX(INP_General!U$229:U$238,$H129,1))","v":1.1264925865953057},{"$f":"IF($H129=0,0,INDEX(INP_General!V$229:V$238,$H129,1))","v":1.1433899753942351},{"$f":"IF($H129=0,0,INDEX(INP_General!W$229:W$238,$H129,1))","v":1.1605408250251485},{"$f":"IF($H129=0,0,INDEX(INP_General!X$229:X$238,$H129,1))","v":1.1779489374005256},{"$f":"IF($H129=0,0,INDEX(INP_General!Y$229:Y$238,$H129,1))","v":1.1956181714615335},{"$f":"IF($H129=0,0,INDEX(INP_General!Z$229:Z$238,$H129,1))","v":1.2135524440334564},{"$f":"IF($H129=0,0,INDEX(INP_General!AA$229:AA$238,$H129,1))","v":1.2317557306939582},{"$f":"IF($H129=0,0,INDEX(INP_General!AB$229:AB$238,$H129,1))","v":1.2502320666543674},{"$f":"IF($H129=0,0,INDEX(INP_General!AC$229:AC$238,$H129,1))","v":1.2689855476541827},{"$f":"IF($H129=0,0,INDEX(INP_General!AD$229:AD$238,$H129,1))","v":1.2880203308689953},{"$f":"IF($H129=0,0,INDEX(INP_General!AE$229:AE$238,$H129,1))","v":1.3073406358320301},{"$f":"IF($H129=0,0,INDEX(INP_General!AF$229:AF$238,$H129,1))","v":1.3269507453695104},{"$f":"IF($H129=0,0,INDEX(INP_General!AG$229:AG$238,$H129,1))","v":1.3468550065500529},{"$f":"IF($H129=0,0,INDEX(INP_General!AH$229:AH$238,$H129,1))","v":1.3670578316483035},{"$f":"IF($H129=0,0,INDEX(INP_General!AI$229:AI$238,$H129,1))","v":1.387563699123028},{"$f":"IF($H129=0,0,INDEX(INP_General!AJ$229:AJ$238,$H129,1))","v":1.4083771546098733},{"$f":"IF($H129=0,0,INDEX(INP_General!AK$229:AK$238,$H129,1))","v":1.4295028119290214},{"$f":"IF($H129=0,0,INDEX(INP_General!AL$229:AL$238,$H129,1))","v":1.4509453541079567},{"$f":"IF($H129=0,0,INDEX(INP_General!AM$229:AM$238,$H129,1))","v":1.472709534419576},{"$f":"IF($H129=0,0,INDEX(INP_General!AN$229:AN$238,$H129,1))","v":1.4948001774358695},{"$f":"IF($H129=0,0,INDEX(INP_General!AO$229:AO$238,$H129,1))","v":1.5172221800974073},{"$f":"IF($H129=0,0,INDEX(INP_General!AP$229:AP$238,$H129,1))","v":1.5399805127988682},{"$f":"IF($H129=0,0,INDEX(INP_General!AQ$229:AQ$238,$H129,1))","v":1.5630802204908509},{"$f":"IF($H129=0,0,INDEX(INP_General!AR$229:AR$238,$H129,1))","v":1.5865264237982135},{"$f":"IF($H129=0,0,INDEX(INP_General!AS$229:AS$238,$H129,1))","v":1.6103243201551867},{"$f":"IF($H129=0,0,INDEX(INP_General!AT$229:AT$238,$H129,1))","v":1.6344791849575142},{"$f":"IF($H129=0,0,INDEX(INP_General!AU$229:AU$238,$H129,1))","v":1.6589963727318768},{"$f":"IF($H129=0,0,INDEX(INP_General!AV$229:AV$238,$H129,1))","v":1.6838813183228549},{"$f":"IF($H129=0,0,INDEX(INP_General!AW$229:AW$238,$H129,1))","v":1.7091395380976975},{"$f":"IF($H129=0,0,INDEX(INP_General!AX$229:AX$238,$H129,1))","v":1.7347766311691628},{"$f":"IF($H129=0,0,INDEX(INP_General!AY$229:AY$238,$H129,1))","v":1.7607982806367002},{"$f":"IF($H129=0,0,INDEX(INP_General!AZ$229:AZ$238,$H129,1))","v":1.7872102548462505},{"$f":"IF($H129=0,0,INDEX(INP_General!BA$229:BA$238,$H129,1))","v":1.8140184086689441},{"$f":"IF($H129=0,0,INDEX(INP_General!BB$229:BB$238,$H129,1))","v":1.8412286847989781},{"$f":"IF($H129=0,0,INDEX(INP_General!BC$229:BC$238,$H129,1))","v":1.8688471150709625},{"$f":"IF($H129=0,0,INDEX(INP_General!BD$229:BD$238,$H129,1))","v":1.8968798217970266},{"$f":"IF($H129=0,0,INDEX(INP_General!BE$229:BE$238,$H129,1))","v":1.9253330191239819},{"$f":"IF($H129=0,0,INDEX(INP_General!BF$229:BF$238,$H129,1))","v":1.9542130144108414},{"$f":"IF($H129=0,0,INDEX(INP_General!BG$229:BG$238,$H129,1))","v":1.9835262096270039},{"$f":"IF($H129=0,0,INDEX(INP_General!BH$229:BH$238,$H129,1))","v":2.0132791027714085},{"$f":"IF($H129=0,0,INDEX(INP_General!BI$229:BI$238,$H129,1))","v":2.0434782893129793},{"$f":"IF($H129=0,0,INDEX(INP_General!BJ$229:BJ$238,$H129,1))","v":2.0741304636526738},{"$f":"IF($H129=0,0,INDEX(INP_General!BK$229:BK$238,$H129,1))","v":2.1052424206074636},{"$f":"IF($H129=0,0,INDEX(INP_General!BL$229:BL$238,$H129,1))","v":2.1368210569165753},{"$f":"IF($H129=0,0,INDEX(INP_General!BM$229:BM$238,$H129,1))","v":2.1688733727703235},{"$f":"IF($H129=0,0,INDEX(INP_General!BN$229:BN$238,$H129,1))","v":2.2014064733618781},{"$f":"IF($H129=0,0,INDEX(INP_General!BO$229:BO$238,$H129,1))","v":2.234427570462306},{"$f":"IF($H129=0,0,INDEX(INP_General!BP$229:BP$238,$H129,1))","v":2.2679439840192406},{"$f":"IF($H129=0,0,INDEX(INP_General!BQ$229:BQ$238,$H129,1))","v":2.3019631437795289},{"$f":"IF($H129=0,0,INDEX(INP_General!BR$229:BR$238,$H129,1))","v":2.3364925909362215},{"$f":"IF($H129=0,0,INDEX(INP_General!BS$229:BS$238,$H129,1))","v":2.3715399798002648},{"$f":"IF($H129=0,0,INDEX(INP_General!BT$229:BT$238,$H129,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H128,1)","v":2023},{"$f":"SUMPRODUCT(M129:BT129,M130:BT130)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D127,$K$14:$K$23)>0,G130<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G130)*1","v":1},{"$f":"(N$3=$G130)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M129:BT129,M131:BT131)","v":1},null,null,null,null,{"$f":"(M$3=$G131)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D127","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M127*$H131/$H130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M131=1,1,N133*M129/N129),0)","v":1},{"$f":"IFERROR(IF(N131=1,1,O133*N129/O129),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L134*M129/L129,0)+M131","v":1},{"$f":"IFERROR(M134*N129/M129,0)+N131","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M131=1,1,SUM(M133:M134)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS131=1,1,SUM(AS133:AS134)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D127","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G132)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M132*M135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J138,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J137)+1","v":4},null,null,{"$f":"SUMIF($D$80:$D$89,$D138,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D138,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D138","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D139,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H139,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G140,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D138,$K$14:$K$23)>0,H140=0)*1","v":0},null,null,null,{"$f":"IF($H140=0,0,INDEX(INP_General!M$229:M$238,$H140,1))","v":1},{"$f":"IF($H140=0,0,INDEX(INP_General!N$229:N$238,$H140,1))","v":1.0149999999999999},{"$f":"IF($H140=0,0,INDEX(INP_General!O$229:O$238,$H140,1))","v":1.0302249999999997},{"$f":"IF($H140=0,0,INDEX(INP_General!P$229:P$238,$H140,1))","v":1.0456783749999996},{"$f":"IF($H140=0,0,INDEX(INP_General!Q$229:Q$238,$H140,1))","v":1.0613635506249994},{"$f":"IF($H140=0,0,INDEX(INP_General!R$229:R$238,$H140,1))","v":1.0772840038843743},{"$f":"IF($H140=0,0,INDEX(INP_General!S$229:S$238,$H140,1))","v":1.0934432639426397},{"$f":"IF($H140=0,0,INDEX(INP_General!T$229:T$238,$H140,1))","v":1.1098449129017791},{"$f":"IF($H140=0,0,INDEX(INP_General!U$229:U$238,$H140,1))","v":1.1264925865953057},{"$f":"IF($H140=0,0,INDEX(INP_General!V$229:V$238,$H140,1))","v":1.1433899753942351},{"$f":"IF($H140=0,0,INDEX(INP_General!W$229:W$238,$H140,1))","v":1.1605408250251485},{"$f":"IF($H140=0,0,INDEX(INP_General!X$229:X$238,$H140,1))","v":1.1779489374005256},{"$f":"IF($H140=0,0,INDEX(INP_General!Y$229:Y$238,$H140,1))","v":1.1956181714615335},{"$f":"IF($H140=0,0,INDEX(INP_General!Z$229:Z$238,$H140,1))","v":1.2135524440334564},{"$f":"IF($H140=0,0,INDEX(INP_General!AA$229:AA$238,$H140,1))","v":1.2317557306939582},{"$f":"IF($H140=0,0,INDEX(INP_General!AB$229:AB$238,$H140,1))","v":1.2502320666543674},{"$f":"IF($H140=0,0,INDEX(INP_General!AC$229:AC$238,$H140,1))","v":1.2689855476541827},{"$f":"IF($H140=0,0,INDEX(INP_General!AD$229:AD$238,$H140,1))","v":1.2880203308689953},{"$f":"IF($H140=0,0,INDEX(INP_General!AE$229:AE$238,$H140,1))","v":1.3073406358320301},{"$f":"IF($H140=0,0,INDEX(INP_General!AF$229:AF$238,$H140,1))","v":1.3269507453695104},{"$f":"IF($H140=0,0,INDEX(INP_General!AG$229:AG$238,$H140,1))","v":1.3468550065500529},{"$f":"IF($H140=0,0,INDEX(INP_General!AH$229:AH$238,$H140,1))","v":1.3670578316483035},{"$f":"IF($H140=0,0,INDEX(INP_General!AI$229:AI$238,$H140,1))","v":1.387563699123028},{"$f":"IF($H140=0,0,INDEX(INP_General!AJ$229:AJ$238,$H140,1))","v":1.4083771546098733},{"$f":"IF($H140=0,0,INDEX(INP_General!AK$229:AK$238,$H140,1))","v":1.4295028119290214},{"$f":"IF($H140=0,0,INDEX(INP_General!AL$229:AL$238,$H140,1))","v":1.4509453541079567},{"$f":"IF($H140=0,0,INDEX(INP_General!AM$229:AM$238,$H140,1))","v":1.472709534419576},{"$f":"IF($H140=0,0,INDEX(INP_General!AN$229:AN$238,$H140,1))","v":1.4948001774358695},{"$f":"IF($H140=0,0,INDEX(INP_General!AO$229:AO$238,$H140,1))","v":1.5172221800974073},{"$f":"IF($H140=0,0,INDEX(INP_General!AP$229:AP$238,$H140,1))","v":1.5399805127988682},{"$f":"IF($H140=0,0,INDEX(INP_General!AQ$229:AQ$238,$H140,1))","v":1.5630802204908509},{"$f":"IF($H140=0,0,INDEX(INP_General!AR$229:AR$238,$H140,1))","v":1.5865264237982135},{"$f":"IF($H140=0,0,INDEX(INP_General!AS$229:AS$238,$H140,1))","v":1.6103243201551867},{"$f":"IF($H140=0,0,INDEX(INP_General!AT$229:AT$238,$H140,1))","v":1.6344791849575142},{"$f":"IF($H140=0,0,INDEX(INP_General!AU$229:AU$238,$H140,1))","v":1.6589963727318768},{"$f":"IF($H140=0,0,INDEX(INP_General!AV$229:AV$238,$H140,1))","v":1.6838813183228549},{"$f":"IF($H140=0,0,INDEX(INP_General!AW$229:AW$238,$H140,1))","v":1.7091395380976975},{"$f":"IF($H140=0,0,INDEX(INP_General!AX$229:AX$238,$H140,1))","v":1.7347766311691628},{"$f":"IF($H140=0,0,INDEX(INP_General!AY$229:AY$238,$H140,1))","v":1.7607982806367002},{"$f":"IF($H140=0,0,INDEX(INP_General!AZ$229:AZ$238,$H140,1))","v":1.7872102548462505},{"$f":"IF($H140=0,0,INDEX(INP_General!BA$229:BA$238,$H140,1))","v":1.8140184086689441},{"$f":"IF($H140=0,0,INDEX(INP_General!BB$229:BB$238,$H140,1))","v":1.8412286847989781},{"$f":"IF($H140=0,0,INDEX(INP_General!BC$229:BC$238,$H140,1))","v":1.8688471150709625},{"$f":"IF($H140=0,0,INDEX(INP_General!BD$229:BD$238,$H140,1))","v":1.8968798217970266},{"$f":"IF($H140=0,0,INDEX(INP_General!BE$229:BE$238,$H140,1))","v":1.9253330191239819},{"$f":"IF($H140=0,0,INDEX(INP_General!BF$229:BF$238,$H140,1))","v":1.9542130144108414},{"$f":"IF($H140=0,0,INDEX(INP_General!BG$229:BG$238,$H140,1))","v":1.9835262096270039},{"$f":"IF($H140=0,0,INDEX(INP_General!BH$229:BH$238,$H140,1))","v":2.0132791027714085},{"$f":"IF($H140=0,0,INDEX(INP_General!BI$229:BI$238,$H140,1))","v":2.0434782893129793},{"$f":"IF($H140=0,0,INDEX(INP_General!BJ$229:BJ$238,$H140,1))","v":2.0741304636526738},{"$f":"IF($H140=0,0,INDEX(INP_General!BK$229:BK$238,$H140,1))","v":2.1052424206074636},{"$f":"IF($H140=0,0,INDEX(INP_General!BL$229:BL$238,$H140,1))","v":2.1368210569165753},{"$f":"IF($H140=0,0,INDEX(INP_General!BM$229:BM$238,$H140,1))","v":2.1688733727703235},{"$f":"IF($H140=0,0,INDEX(INP_General!BN$229:BN$238,$H140,1))","v":2.2014064733618781},{"$f":"IF($H140=0,0,INDEX(INP_General!BO$229:BO$238,$H140,1))","v":2.234427570462306},{"$f":"IF($H140=0,0,INDEX(INP_General!BP$229:BP$238,$H140,1))","v":2.2679439840192406},{"$f":"IF($H140=0,0,INDEX(INP_General!BQ$229:BQ$238,$H140,1))","v":2.3019631437795289},{"$f":"IF($H140=0,0,INDEX(INP_General!BR$229:BR$238,$H140,1))","v":2.3364925909362215},{"$f":"IF($H140=0,0,INDEX(INP_General!BS$229:BS$238,$H140,1))","v":2.3715399798002648},{"$f":"IF($H140=0,0,INDEX(INP_General!BT$229:BT$238,$H140,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H139,1)","v":2023},{"$f":"SUMPRODUCT(M140:BT140,M141:BT141)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D138,$K$14:$K$23)>0,G141<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G141)*1","v":1},{"$f":"(N$3=$G141)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M140:BT140,M142:BT142)","v":1},null,null,null,null,{"$f":"(M$3=$G142)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D138","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M138*$H142/$H141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M142=1,1,N144*M140/N140),0)","v":1},{"$f":"IFERROR(IF(N142=1,1,O144*N140/O140),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L145*M140/L140,0)+M142","v":1},{"$f":"IFERROR(M145*N140/M140,0)+N142","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M142=1,1,SUM(M144:M145)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS142=1,1,SUM(AS144:AS145)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D138","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G143)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M143*M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J149,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J148)+1","v":5},null,null,{"$f":"SUMIF($D$80:$D$89,$D149,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D149,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D149","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D150,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H150,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G151,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D149,$K$14:$K$23)>0,H151=0)*1","v":0},null,null,null,{"$f":"IF($H151=0,0,INDEX(INP_General!M$229:M$238,$H151,1))","v":1},{"$f":"IF($H151=0,0,INDEX(INP_General!N$229:N$238,$H151,1))","v":1.0149999999999999},{"$f":"IF($H151=0,0,INDEX(INP_General!O$229:O$238,$H151,1))","v":1.0302249999999997},{"$f":"IF($H151=0,0,INDEX(INP_General!P$229:P$238,$H151,1))","v":1.0456783749999996},{"$f":"IF($H151=0,0,INDEX(INP_General!Q$229:Q$238,$H151,1))","v":1.0613635506249994},{"$f":"IF($H151=0,0,INDEX(INP_General!R$229:R$238,$H151,1))","v":1.0772840038843743},{"$f":"IF($H151=0,0,INDEX(INP_General!S$229:S$238,$H151,1))","v":1.0934432639426397},{"$f":"IF($H151=0,0,INDEX(INP_General!T$229:T$238,$H151,1))","v":1.1098449129017791},{"$f":"IF($H151=0,0,INDEX(INP_General!U$229:U$238,$H151,1))","v":1.1264925865953057},{"$f":"IF($H151=0,0,INDEX(INP_General!V$229:V$238,$H151,1))","v":1.1433899753942351},{"$f":"IF($H151=0,0,INDEX(INP_General!W$229:W$238,$H151,1))","v":1.1605408250251485},{"$f":"IF($H151=0,0,INDEX(INP_General!X$229:X$238,$H151,1))","v":1.1779489374005256},{"$f":"IF($H151=0,0,INDEX(INP_General!Y$229:Y$238,$H151,1))","v":1.1956181714615335},{"$f":"IF($H151=0,0,INDEX(INP_General!Z$229:Z$238,$H151,1))","v":1.2135524440334564},{"$f":"IF($H151=0,0,INDEX(INP_General!AA$229:AA$238,$H151,1))","v":1.2317557306939582},{"$f":"IF($H151=0,0,INDEX(INP_General!AB$229:AB$238,$H151,1))","v":1.2502320666543674},{"$f":"IF($H151=0,0,INDEX(INP_General!AC$229:AC$238,$H151,1))","v":1.2689855476541827},{"$f":"IF($H151=0,0,INDEX(INP_General!AD$229:AD$238,$H151,1))","v":1.2880203308689953},{"$f":"IF($H151=0,0,INDEX(INP_General!AE$229:AE$238,$H151,1))","v":1.3073406358320301},{"$f":"IF($H151=0,0,INDEX(INP_General!AF$229:AF$238,$H151,1))","v":1.3269507453695104},{"$f":"IF($H151=0,0,INDEX(INP_General!AG$229:AG$238,$H151,1))","v":1.3468550065500529},{"$f":"IF($H151=0,0,INDEX(INP_General!AH$229:AH$238,$H151,1))","v":1.3670578316483035},{"$f":"IF($H151=0,0,INDEX(INP_General!AI$229:AI$238,$H151,1))","v":1.387563699123028},{"$f":"IF($H151=0,0,INDEX(INP_General!AJ$229:AJ$238,$H151,1))","v":1.4083771546098733},{"$f":"IF($H151=0,0,INDEX(INP_General!AK$229:AK$238,$H151,1))","v":1.4295028119290214},{"$f":"IF($H151=0,0,INDEX(INP_General!AL$229:AL$238,$H151,1))","v":1.4509453541079567},{"$f":"IF($H151=0,0,INDEX(INP_General!AM$229:AM$238,$H151,1))","v":1.472709534419576},{"$f":"IF($H151=0,0,INDEX(INP_General!AN$229:AN$238,$H151,1))","v":1.4948001774358695},{"$f":"IF($H151=0,0,INDEX(INP_General!AO$229:AO$238,$H151,1))","v":1.5172221800974073},{"$f":"IF($H151=0,0,INDEX(INP_General!AP$229:AP$238,$H151,1))","v":1.5399805127988682},{"$f":"IF($H151=0,0,INDEX(INP_General!AQ$229:AQ$238,$H151,1))","v":1.5630802204908509},{"$f":"IF($H151=0,0,INDEX(INP_General!AR$229:AR$238,$H151,1))","v":1.5865264237982135},{"$f":"IF($H151=0,0,INDEX(INP_General!AS$229:AS$238,$H151,1))","v":1.6103243201551867},{"$f":"IF($H151=0,0,INDEX(INP_General!AT$229:AT$238,$H151,1))","v":1.6344791849575142},{"$f":"IF($H151=0,0,INDEX(INP_General!AU$229:AU$238,$H151,1))","v":1.6589963727318768},{"$f":"IF($H151=0,0,INDEX(INP_General!AV$229:AV$238,$H151,1))","v":1.6838813183228549},{"$f":"IF($H151=0,0,INDEX(INP_General!AW$229:AW$238,$H151,1))","v":1.7091395380976975},{"$f":"IF($H151=0,0,INDEX(INP_General!AX$229:AX$238,$H151,1))","v":1.7347766311691628},{"$f":"IF($H151=0,0,INDEX(INP_General!AY$229:AY$238,$H151,1))","v":1.7607982806367002},{"$f":"IF($H151=0,0,INDEX(INP_General!AZ$229:AZ$238,$H151,1))","v":1.7872102548462505},{"$f":"IF($H151=0,0,INDEX(INP_General!BA$229:BA$238,$H151,1))","v":1.8140184086689441},{"$f":"IF($H151=0,0,INDEX(INP_General!BB$229:BB$238,$H151,1))","v":1.8412286847989781},{"$f":"IF($H151=0,0,INDEX(INP_General!BC$229:BC$238,$H151,1))","v":1.8688471150709625},{"$f":"IF($H151=0,0,INDEX(INP_General!BD$229:BD$238,$H151,1))","v":1.8968798217970266},{"$f":"IF($H151=0,0,INDEX(INP_General!BE$229:BE$238,$H151,1))","v":1.9253330191239819},{"$f":"IF($H151=0,0,INDEX(INP_General!BF$229:BF$238,$H151,1))","v":1.9542130144108414},{"$f":"IF($H151=0,0,INDEX(INP_General!BG$229:BG$238,$H151,1))","v":1.9835262096270039},{"$f":"IF($H151=0,0,INDEX(INP_General!BH$229:BH$238,$H151,1))","v":2.0132791027714085},{"$f":"IF($H151=0,0,INDEX(INP_General!BI$229:BI$238,$H151,1))","v":2.0434782893129793},{"$f":"IF($H151=0,0,INDEX(INP_General!BJ$229:BJ$238,$H151,1))","v":2.0741304636526738},{"$f":"IF($H151=0,0,INDEX(INP_General!BK$229:BK$238,$H151,1))","v":2.1052424206074636},{"$f":"IF($H151=0,0,INDEX(INP_General!BL$229:BL$238,$H151,1))","v":2.1368210569165753},{"$f":"IF($H151=0,0,INDEX(INP_General!BM$229:BM$238,$H151,1))","v":2.1688733727703235},{"$f":"IF($H151=0,0,INDEX(INP_General!BN$229:BN$238,$H151,1))","v":2.2014064733618781},{"$f":"IF($H151=0,0,INDEX(INP_General!BO$229:BO$238,$H151,1))","v":2.234427570462306},{"$f":"IF($H151=0,0,INDEX(INP_General!BP$229:BP$238,$H151,1))","v":2.2679439840192406},{"$f":"IF($H151=0,0,INDEX(INP_General!BQ$229:BQ$238,$H151,1))","v":2.3019631437795289},{"$f":"IF($H151=0,0,INDEX(INP_General!BR$229:BR$238,$H151,1))","v":2.3364925909362215},{"$f":"IF($H151=0,0,INDEX(INP_General!BS$229:BS$238,$H151,1))","v":2.3715399798002648},{"$f":"IF($H151=0,0,INDEX(INP_General!BT$229:BT$238,$H151,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H150,1)","v":2023},{"$f":"SUMPRODUCT(M151:BT151,M152:BT152)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D149,$K$14:$K$23)>0,G152<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G152)*1","v":1},{"$f":"(N$3=$G152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M151:BT151,M153:BT153)","v":1},null,null,null,null,{"$f":"(M$3=$G153)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D149","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M149*$H153/$H152,0)","v":0},{"$f":"IFERROR(N149*$H153/$H152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M153=1,1,N155*M151/N151),0)","v":1},{"$f":"IFERROR(IF(N153=1,1,O155*N151/O151),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L156*M151/L151,0)+M153","v":1},{"$f":"IFERROR(M156*N151/M151,0)+N153","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M153=1,1,SUM(M155:M156)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS153=1,1,SUM(AS155:AS156)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D149","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G154)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M154*M157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J160,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J159)+1","v":6},null,null,{"$f":"SUMIF($D$80:$D$89,$D160,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D160,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D160","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D161,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H161,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G162,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D160,$K$14:$K$23)>0,H162=0)*1","v":0},null,null,null,{"$f":"IF($H162=0,0,INDEX(INP_General!M$229:M$238,$H162,1))","v":1},{"$f":"IF($H162=0,0,INDEX(INP_General!N$229:N$238,$H162,1))","v":1.0149999999999999},{"$f":"IF($H162=0,0,INDEX(INP_General!O$229:O$238,$H162,1))","v":1.0302249999999997},{"$f":"IF($H162=0,0,INDEX(INP_General!P$229:P$238,$H162,1))","v":1.0456783749999996},{"$f":"IF($H162=0,0,INDEX(INP_General!Q$229:Q$238,$H162,1))","v":1.0613635506249994},{"$f":"IF($H162=0,0,INDEX(INP_General!R$229:R$238,$H162,1))","v":1.0772840038843743},{"$f":"IF($H162=0,0,INDEX(INP_General!S$229:S$238,$H162,1))","v":1.0934432639426397},{"$f":"IF($H162=0,0,INDEX(INP_General!T$229:T$238,$H162,1))","v":1.1098449129017791},{"$f":"IF($H162=0,0,INDEX(INP_General!U$229:U$238,$H162,1))","v":1.1264925865953057},{"$f":"IF($H162=0,0,INDEX(INP_General!V$229:V$238,$H162,1))","v":1.1433899753942351},{"$f":"IF($H162=0,0,INDEX(INP_General!W$229:W$238,$H162,1))","v":1.1605408250251485},{"$f":"IF($H162=0,0,INDEX(INP_General!X$229:X$238,$H162,1))","v":1.1779489374005256},{"$f":"IF($H162=0,0,INDEX(INP_General!Y$229:Y$238,$H162,1))","v":1.1956181714615335},{"$f":"IF($H162=0,0,INDEX(INP_General!Z$229:Z$238,$H162,1))","v":1.2135524440334564},{"$f":"IF($H162=0,0,INDEX(INP_General!AA$229:AA$238,$H162,1))","v":1.2317557306939582},{"$f":"IF($H162=0,0,INDEX(INP_General!AB$229:AB$238,$H162,1))","v":1.2502320666543674},{"$f":"IF($H162=0,0,INDEX(INP_General!AC$229:AC$238,$H162,1))","v":1.2689855476541827},{"$f":"IF($H162=0,0,INDEX(INP_General!AD$229:AD$238,$H162,1))","v":1.2880203308689953},{"$f":"IF($H162=0,0,INDEX(INP_General!AE$229:AE$238,$H162,1))","v":1.3073406358320301},{"$f":"IF($H162=0,0,INDEX(INP_General!AF$229:AF$238,$H162,1))","v":1.3269507453695104},{"$f":"IF($H162=0,0,INDEX(INP_General!AG$229:AG$238,$H162,1))","v":1.3468550065500529},{"$f":"IF($H162=0,0,INDEX(INP_General!AH$229:AH$238,$H162,1))","v":1.3670578316483035},{"$f":"IF($H162=0,0,INDEX(INP_General!AI$229:AI$238,$H162,1))","v":1.387563699123028},{"$f":"IF($H162=0,0,INDEX(INP_General!AJ$229:AJ$238,$H162,1))","v":1.4083771546098733},{"$f":"IF($H162=0,0,INDEX(INP_General!AK$229:AK$238,$H162,1))","v":1.4295028119290214},{"$f":"IF($H162=0,0,INDEX(INP_General!AL$229:AL$238,$H162,1))","v":1.4509453541079567},{"$f":"IF($H162=0,0,INDEX(INP_General!AM$229:AM$238,$H162,1))","v":1.472709534419576},{"$f":"IF($H162=0,0,INDEX(INP_General!AN$229:AN$238,$H162,1))","v":1.4948001774358695},{"$f":"IF($H162=0,0,INDEX(INP_General!AO$229:AO$238,$H162,1))","v":1.5172221800974073},{"$f":"IF($H162=0,0,INDEX(INP_General!AP$229:AP$238,$H162,1))","v":1.5399805127988682},{"$f":"IF($H162=0,0,INDEX(INP_General!AQ$229:AQ$238,$H162,1))","v":1.5630802204908509},{"$f":"IF($H162=0,0,INDEX(INP_General!AR$229:AR$238,$H162,1))","v":1.5865264237982135},{"$f":"IF($H162=0,0,INDEX(INP_General!AS$229:AS$238,$H162,1))","v":1.6103243201551867},{"$f":"IF($H162=0,0,INDEX(INP_General!AT$229:AT$238,$H162,1))","v":1.6344791849575142},{"$f":"IF($H162=0,0,INDEX(INP_General!AU$229:AU$238,$H162,1))","v":1.6589963727318768},{"$f":"IF($H162=0,0,INDEX(INP_General!AV$229:AV$238,$H162,1))","v":1.6838813183228549},{"$f":"IF($H162=0,0,INDEX(INP_General!AW$229:AW$238,$H162,1))","v":1.7091395380976975},{"$f":"IF($H162=0,0,INDEX(INP_General!AX$229:AX$238,$H162,1))","v":1.7347766311691628},{"$f":"IF($H162=0,0,INDEX(INP_General!AY$229:AY$238,$H162,1))","v":1.7607982806367002},{"$f":"IF($H162=0,0,INDEX(INP_General!AZ$229:AZ$238,$H162,1))","v":1.7872102548462505},{"$f":"IF($H162=0,0,INDEX(INP_General!BA$229:BA$238,$H162,1))","v":1.8140184086689441},{"$f":"IF($H162=0,0,INDEX(INP_General!BB$229:BB$238,$H162,1))","v":1.8412286847989781},{"$f":"IF($H162=0,0,INDEX(INP_General!BC$229:BC$238,$H162,1))","v":1.8688471150709625},{"$f":"IF($H162=0,0,INDEX(INP_General!BD$229:BD$238,$H162,1))","v":1.8968798217970266},{"$f":"IF($H162=0,0,INDEX(INP_General!BE$229:BE$238,$H162,1))","v":1.9253330191239819},{"$f":"IF($H162=0,0,INDEX(INP_General!BF$229:BF$238,$H162,1))","v":1.9542130144108414},{"$f":"IF($H162=0,0,INDEX(INP_General!BG$229:BG$238,$H162,1))","v":1.9835262096270039},{"$f":"IF($H162=0,0,INDEX(INP_General!BH$229:BH$238,$H162,1))","v":2.0132791027714085},{"$f":"IF($H162=0,0,INDEX(INP_General!BI$229:BI$238,$H162,1))","v":2.0434782893129793},{"$f":"IF($H162=0,0,INDEX(INP_General!BJ$229:BJ$238,$H162,1))","v":2.0741304636526738},{"$f":"IF($H162=0,0,INDEX(INP_General!BK$229:BK$238,$H162,1))","v":2.1052424206074636},{"$f":"IF($H162=0,0,INDEX(INP_General!BL$229:BL$238,$H162,1))","v":2.1368210569165753},{"$f":"IF($H162=0,0,INDEX(INP_General!BM$229:BM$238,$H162,1))","v":2.1688733727703235},{"$f":"IF($H162=0,0,INDEX(INP_General!BN$229:BN$238,$H162,1))","v":2.2014064733618781},{"$f":"IF($H162=0,0,INDEX(INP_General!BO$229:BO$238,$H162,1))","v":2.234427570462306},{"$f":"IF($H162=0,0,INDEX(INP_General!BP$229:BP$238,$H162,1))","v":2.2679439840192406},{"$f":"IF($H162=0,0,INDEX(INP_General!BQ$229:BQ$238,$H162,1))","v":2.3019631437795289},{"$f":"IF($H162=0,0,INDEX(INP_General!BR$229:BR$238,$H162,1))","v":2.3364925909362215},{"$f":"IF($H162=0,0,INDEX(INP_General!BS$229:BS$238,$H162,1))","v":2.3715399798002648},{"$f":"IF($H162=0,0,INDEX(INP_General!BT$229:BT$238,$H162,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H161,1)","v":2023},{"$f":"SUMPRODUCT(M162:BT162,M163:BT163)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D160,$K$14:$K$23)>0,G163<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G163)*1","v":1},{"$f":"(N$3=$G163)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M162:BT162,M164:BT164)","v":1},null,null,null,null,{"$f":"(M$3=$G164)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D160","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M160*$H164/$H163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M164=1,1,N166*M162/N162),0)","v":1},{"$f":"IFERROR(IF(N164=1,1,O166*N162/O162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L167*M162/L162,0)+M164","v":1},{"$f":"IFERROR(M167*N162/M162,0)+N164","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M164=1,1,SUM(M166:M167)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS164=1,1,SUM(AS166:AS167)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D160","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G165)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M165*M168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J171,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J170)+1","v":7},null,null,{"$f":"SUMIF($D$80:$D$89,$D171,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D171,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D171","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D172,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H172,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G173,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D171,$K$14:$K$23)>0,H173=0)*1","v":0},null,null,null,{"$f":"IF($H173=0,0,INDEX(INP_General!M$229:M$238,$H173,1))","v":1},{"$f":"IF($H173=0,0,INDEX(INP_General!N$229:N$238,$H173,1))","v":1.0149999999999999},{"$f":"IF($H173=0,0,INDEX(INP_General!O$229:O$238,$H173,1))","v":1.0302249999999997},{"$f":"IF($H173=0,0,INDEX(INP_General!P$229:P$238,$H173,1))","v":1.0456783749999996},{"$f":"IF($H173=0,0,INDEX(INP_General!Q$229:Q$238,$H173,1))","v":1.0613635506249994},{"$f":"IF($H173=0,0,INDEX(INP_General!R$229:R$238,$H173,1))","v":1.0772840038843743},{"$f":"IF($H173=0,0,INDEX(INP_General!S$229:S$238,$H173,1))","v":1.0934432639426397},{"$f":"IF($H173=0,0,INDEX(INP_General!T$229:T$238,$H173,1))","v":1.1098449129017791},{"$f":"IF($H173=0,0,INDEX(INP_General!U$229:U$238,$H173,1))","v":1.1264925865953057},{"$f":"IF($H173=0,0,INDEX(INP_General!V$229:V$238,$H173,1))","v":1.1433899753942351},{"$f":"IF($H173=0,0,INDEX(INP_General!W$229:W$238,$H173,1))","v":1.1605408250251485},{"$f":"IF($H173=0,0,INDEX(INP_General!X$229:X$238,$H173,1))","v":1.1779489374005256},{"$f":"IF($H173=0,0,INDEX(INP_General!Y$229:Y$238,$H173,1))","v":1.1956181714615335},{"$f":"IF($H173=0,0,INDEX(INP_General!Z$229:Z$238,$H173,1))","v":1.2135524440334564},{"$f":"IF($H173=0,0,INDEX(INP_General!AA$229:AA$238,$H173,1))","v":1.2317557306939582},{"$f":"IF($H173=0,0,INDEX(INP_General!AB$229:AB$238,$H173,1))","v":1.2502320666543674},{"$f":"IF($H173=0,0,INDEX(INP_General!AC$229:AC$238,$H173,1))","v":1.2689855476541827},{"$f":"IF($H173=0,0,INDEX(INP_General!AD$229:AD$238,$H173,1))","v":1.2880203308689953},{"$f":"IF($H173=0,0,INDEX(INP_General!AE$229:AE$238,$H173,1))","v":1.3073406358320301},{"$f":"IF($H173=0,0,INDEX(INP_General!AF$229:AF$238,$H173,1))","v":1.3269507453695104},{"$f":"IF($H173=0,0,INDEX(INP_General!AG$229:AG$238,$H173,1))","v":1.3468550065500529},{"$f":"IF($H173=0,0,INDEX(INP_General!AH$229:AH$238,$H173,1))","v":1.3670578316483035},{"$f":"IF($H173=0,0,INDEX(INP_General!AI$229:AI$238,$H173,1))","v":1.387563699123028},{"$f":"IF($H173=0,0,INDEX(INP_General!AJ$229:AJ$238,$H173,1))","v":1.4083771546098733},{"$f":"IF($H173=0,0,INDEX(INP_General!AK$229:AK$238,$H173,1))","v":1.4295028119290214},{"$f":"IF($H173=0,0,INDEX(INP_General!AL$229:AL$238,$H173,1))","v":1.4509453541079567},{"$f":"IF($H173=0,0,INDEX(INP_General!AM$229:AM$238,$H173,1))","v":1.472709534419576},{"$f":"IF($H173=0,0,INDEX(INP_General!AN$229:AN$238,$H173,1))","v":1.4948001774358695},{"$f":"IF($H173=0,0,INDEX(INP_General!AO$229:AO$238,$H173,1))","v":1.5172221800974073},{"$f":"IF($H173=0,0,INDEX(INP_General!AP$229:AP$238,$H173,1))","v":1.5399805127988682},{"$f":"IF($H173=0,0,INDEX(INP_General!AQ$229:AQ$238,$H173,1))","v":1.5630802204908509},{"$f":"IF($H173=0,0,INDEX(INP_General!AR$229:AR$238,$H173,1))","v":1.5865264237982135},{"$f":"IF($H173=0,0,INDEX(INP_General!AS$229:AS$238,$H173,1))","v":1.6103243201551867},{"$f":"IF($H173=0,0,INDEX(INP_General!AT$229:AT$238,$H173,1))","v":1.6344791849575142},{"$f":"IF($H173=0,0,INDEX(INP_General!AU$229:AU$238,$H173,1))","v":1.6589963727318768},{"$f":"IF($H173=0,0,INDEX(INP_General!AV$229:AV$238,$H173,1))","v":1.6838813183228549},{"$f":"IF($H173=0,0,INDEX(INP_General!AW$229:AW$238,$H173,1))","v":1.7091395380976975},{"$f":"IF($H173=0,0,INDEX(INP_General!AX$229:AX$238,$H173,1))","v":1.7347766311691628},{"$f":"IF($H173=0,0,INDEX(INP_General!AY$229:AY$238,$H173,1))","v":1.7607982806367002},{"$f":"IF($H173=0,0,INDEX(INP_General!AZ$229:AZ$238,$H173,1))","v":1.7872102548462505},{"$f":"IF($H173=0,0,INDEX(INP_General!BA$229:BA$238,$H173,1))","v":1.8140184086689441},{"$f":"IF($H173=0,0,INDEX(INP_General!BB$229:BB$238,$H173,1))","v":1.8412286847989781},{"$f":"IF($H173=0,0,INDEX(INP_General!BC$229:BC$238,$H173,1))","v":1.8688471150709625},{"$f":"IF($H173=0,0,INDEX(INP_General!BD$229:BD$238,$H173,1))","v":1.8968798217970266},{"$f":"IF($H173=0,0,INDEX(INP_General!BE$229:BE$238,$H173,1))","v":1.9253330191239819},{"$f":"IF($H173=0,0,INDEX(INP_General!BF$229:BF$238,$H173,1))","v":1.9542130144108414},{"$f":"IF($H173=0,0,INDEX(INP_General!BG$229:BG$238,$H173,1))","v":1.9835262096270039},{"$f":"IF($H173=0,0,INDEX(INP_General!BH$229:BH$238,$H173,1))","v":2.0132791027714085},{"$f":"IF($H173=0,0,INDEX(INP_General!BI$229:BI$238,$H173,1))","v":2.0434782893129793},{"$f":"IF($H173=0,0,INDEX(INP_General!BJ$229:BJ$238,$H173,1))","v":2.0741304636526738},{"$f":"IF($H173=0,0,INDEX(INP_General!BK$229:BK$238,$H173,1))","v":2.1052424206074636},{"$f":"IF($H173=0,0,INDEX(INP_General!BL$229:BL$238,$H173,1))","v":2.1368210569165753},{"$f":"IF($H173=0,0,INDEX(INP_General!BM$229:BM$238,$H173,1))","v":2.1688733727703235},{"$f":"IF($H173=0,0,INDEX(INP_General!BN$229:BN$238,$H173,1))","v":2.2014064733618781},{"$f":"IF($H173=0,0,INDEX(INP_General!BO$229:BO$238,$H173,1))","v":2.234427570462306},{"$f":"IF($H173=0,0,INDEX(INP_General!BP$229:BP$238,$H173,1))","v":2.2679439840192406},{"$f":"IF($H173=0,0,INDEX(INP_General!BQ$229:BQ$238,$H173,1))","v":2.3019631437795289},{"$f":"IF($H173=0,0,INDEX(INP_General!BR$229:BR$238,$H173,1))","v":2.3364925909362215},{"$f":"IF($H173=0,0,INDEX(INP_General!BS$229:BS$238,$H173,1))","v":2.3715399798002648},{"$f":"IF($H173=0,0,INDEX(INP_General!BT$229:BT$238,$H173,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H172,1)","v":2023},{"$f":"SUMPRODUCT(M173:BT173,M174:BT174)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D171,$K$14:$K$23)>0,G174<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G174)*1","v":1},{"$f":"(N$3=$G174)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M173:BT173,M175:BT175)","v":1},null,null,null,null,{"$f":"(M$3=$G175)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D171","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M171*$H175/$H174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M175=1,1,N177*M173/N173),0)","v":1},{"$f":"IFERROR(IF(N175=1,1,O177*N173/O173),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L178*M173/L173,0)+M175","v":1},{"$f":"IFERROR(M178*N173/M173,0)+N175","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M175=1,1,SUM(M177:M178)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS175=1,1,SUM(AS177:AS178)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D171","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G176)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M176*M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J182,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J181)+1","v":8},null,null,{"$f":"SUMIF($D$80:$D$89,$D182,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D182,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D182","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D183,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H183,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G184,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D182,$K$14:$K$23)>0,H184=0)*1","v":0},null,null,null,{"$f":"IF($H184=0,0,INDEX(INP_General!M$229:M$238,$H184,1))","v":1},{"$f":"IF($H184=0,0,INDEX(INP_General!N$229:N$238,$H184,1))","v":1.0149999999999999},{"$f":"IF($H184=0,0,INDEX(INP_General!O$229:O$238,$H184,1))","v":1.0302249999999997},{"$f":"IF($H184=0,0,INDEX(INP_General!P$229:P$238,$H184,1))","v":1.0456783749999996},{"$f":"IF($H184=0,0,INDEX(INP_General!Q$229:Q$238,$H184,1))","v":1.0613635506249994},{"$f":"IF($H184=0,0,INDEX(INP_General!R$229:R$238,$H184,1))","v":1.0772840038843743},{"$f":"IF($H184=0,0,INDEX(INP_General!S$229:S$238,$H184,1))","v":1.0934432639426397},{"$f":"IF($H184=0,0,INDEX(INP_General!T$229:T$238,$H184,1))","v":1.1098449129017791},{"$f":"IF($H184=0,0,INDEX(INP_General!U$229:U$238,$H184,1))","v":1.1264925865953057},{"$f":"IF($H184=0,0,INDEX(INP_General!V$229:V$238,$H184,1))","v":1.1433899753942351},{"$f":"IF($H184=0,0,INDEX(INP_General!W$229:W$238,$H184,1))","v":1.1605408250251485},{"$f":"IF($H184=0,0,INDEX(INP_General!X$229:X$238,$H184,1))","v":1.1779489374005256},{"$f":"IF($H184=0,0,INDEX(INP_General!Y$229:Y$238,$H184,1))","v":1.1956181714615335},{"$f":"IF($H184=0,0,INDEX(INP_General!Z$229:Z$238,$H184,1))","v":1.2135524440334564},{"$f":"IF($H184=0,0,INDEX(INP_General!AA$229:AA$238,$H184,1))","v":1.2317557306939582},{"$f":"IF($H184=0,0,INDEX(INP_General!AB$229:AB$238,$H184,1))","v":1.2502320666543674},{"$f":"IF($H184=0,0,INDEX(INP_General!AC$229:AC$238,$H184,1))","v":1.2689855476541827},{"$f":"IF($H184=0,0,INDEX(INP_General!AD$229:AD$238,$H184,1))","v":1.2880203308689953},{"$f":"IF($H184=0,0,INDEX(INP_General!AE$229:AE$238,$H184,1))","v":1.3073406358320301},{"$f":"IF($H184=0,0,INDEX(INP_General!AF$229:AF$238,$H184,1))","v":1.3269507453695104},{"$f":"IF($H184=0,0,INDEX(INP_General!AG$229:AG$238,$H184,1))","v":1.3468550065500529},{"$f":"IF($H184=0,0,INDEX(INP_General!AH$229:AH$238,$H184,1))","v":1.3670578316483035},{"$f":"IF($H184=0,0,INDEX(INP_General!AI$229:AI$238,$H184,1))","v":1.387563699123028},{"$f":"IF($H184=0,0,INDEX(INP_General!AJ$229:AJ$238,$H184,1))","v":1.4083771546098733},{"$f":"IF($H184=0,0,INDEX(INP_General!AK$229:AK$238,$H184,1))","v":1.4295028119290214},{"$f":"IF($H184=0,0,INDEX(INP_General!AL$229:AL$238,$H184,1))","v":1.4509453541079567},{"$f":"IF($H184=0,0,INDEX(INP_General!AM$229:AM$238,$H184,1))","v":1.472709534419576},{"$f":"IF($H184=0,0,INDEX(INP_General!AN$229:AN$238,$H184,1))","v":1.4948001774358695},{"$f":"IF($H184=0,0,INDEX(INP_General!AO$229:AO$238,$H184,1))","v":1.5172221800974073},{"$f":"IF($H184=0,0,INDEX(INP_General!AP$229:AP$238,$H184,1))","v":1.5399805127988682},{"$f":"IF($H184=0,0,INDEX(INP_General!AQ$229:AQ$238,$H184,1))","v":1.5630802204908509},{"$f":"IF($H184=0,0,INDEX(INP_General!AR$229:AR$238,$H184,1))","v":1.5865264237982135},{"$f":"IF($H184=0,0,INDEX(INP_General!AS$229:AS$238,$H184,1))","v":1.6103243201551867},{"$f":"IF($H184=0,0,INDEX(INP_General!AT$229:AT$238,$H184,1))","v":1.6344791849575142},{"$f":"IF($H184=0,0,INDEX(INP_General!AU$229:AU$238,$H184,1))","v":1.6589963727318768},{"$f":"IF($H184=0,0,INDEX(INP_General!AV$229:AV$238,$H184,1))","v":1.6838813183228549},{"$f":"IF($H184=0,0,INDEX(INP_General!AW$229:AW$238,$H184,1))","v":1.7091395380976975},{"$f":"IF($H184=0,0,INDEX(INP_General!AX$229:AX$238,$H184,1))","v":1.7347766311691628},{"$f":"IF($H184=0,0,INDEX(INP_General!AY$229:AY$238,$H184,1))","v":1.7607982806367002},{"$f":"IF($H184=0,0,INDEX(INP_General!AZ$229:AZ$238,$H184,1))","v":1.7872102548462505},{"$f":"IF($H184=0,0,INDEX(INP_General!BA$229:BA$238,$H184,1))","v":1.8140184086689441},{"$f":"IF($H184=0,0,INDEX(INP_General!BB$229:BB$238,$H184,1))","v":1.8412286847989781},{"$f":"IF($H184=0,0,INDEX(INP_General!BC$229:BC$238,$H184,1))","v":1.8688471150709625},{"$f":"IF($H184=0,0,INDEX(INP_General!BD$229:BD$238,$H184,1))","v":1.8968798217970266},{"$f":"IF($H184=0,0,INDEX(INP_General!BE$229:BE$238,$H184,1))","v":1.9253330191239819},{"$f":"IF($H184=0,0,INDEX(INP_General!BF$229:BF$238,$H184,1))","v":1.9542130144108414},{"$f":"IF($H184=0,0,INDEX(INP_General!BG$229:BG$238,$H184,1))","v":1.9835262096270039},{"$f":"IF($H184=0,0,INDEX(INP_General!BH$229:BH$238,$H184,1))","v":2.0132791027714085},{"$f":"IF($H184=0,0,INDEX(INP_General!BI$229:BI$238,$H184,1))","v":2.0434782893129793},{"$f":"IF($H184=0,0,INDEX(INP_General!BJ$229:BJ$238,$H184,1))","v":2.0741304636526738},{"$f":"IF($H184=0,0,INDEX(INP_General!BK$229:BK$238,$H184,1))","v":2.1052424206074636},{"$f":"IF($H184=0,0,INDEX(INP_General!BL$229:BL$238,$H184,1))","v":2.1368210569165753},{"$f":"IF($H184=0,0,INDEX(INP_General!BM$229:BM$238,$H184,1))","v":2.1688733727703235},{"$f":"IF($H184=0,0,INDEX(INP_General!BN$229:BN$238,$H184,1))","v":2.2014064733618781},{"$f":"IF($H184=0,0,INDEX(INP_General!BO$229:BO$238,$H184,1))","v":2.234427570462306},{"$f":"IF($H184=0,0,INDEX(INP_General!BP$229:BP$238,$H184,1))","v":2.2679439840192406},{"$f":"IF($H184=0,0,INDEX(INP_General!BQ$229:BQ$238,$H184,1))","v":2.3019631437795289},{"$f":"IF($H184=0,0,INDEX(INP_General!BR$229:BR$238,$H184,1))","v":2.3364925909362215},{"$f":"IF($H184=0,0,INDEX(INP_General!BS$229:BS$238,$H184,1))","v":2.3715399798002648},{"$f":"IF($H184=0,0,INDEX(INP_General!BT$229:BT$238,$H184,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H183,1)","v":2023},{"$f":"SUMPRODUCT(M184:BT184,M185:BT185)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D182,$K$14:$K$23)>0,G185<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G185)*1","v":1},{"$f":"(N$3=$G185)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M184:BT184,M186:BT186)","v":1},null,null,null,null,{"$f":"(M$3=$G186)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D182","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M182*$H186/$H185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M186=1,1,N188*M184/N184),0)","v":1},{"$f":"IFERROR(IF(N186=1,1,O188*N184/O184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L189*M184/L184,0)+M186","v":1},{"$f":"IFERROR(M189*N184/M184,0)+N186","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M186=1,1,SUM(M188:M189)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS186=1,1,SUM(AS188:AS189)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D182","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G187)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M187*M190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J193,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J192)+1","v":9},null,null,{"$f":"SUMIF($D$80:$D$89,$D193,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D193,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D193","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D194,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H194,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G195,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D193,$K$14:$K$23)>0,H195=0)*1","v":0},null,null,null,{"$f":"IF($H195=0,0,INDEX(INP_General!M$229:M$238,$H195,1))","v":1},{"$f":"IF($H195=0,0,INDEX(INP_General!N$229:N$238,$H195,1))","v":1.0149999999999999},{"$f":"IF($H195=0,0,INDEX(INP_General!O$229:O$238,$H195,1))","v":1.0302249999999997},{"$f":"IF($H195=0,0,INDEX(INP_General!P$229:P$238,$H195,1))","v":1.0456783749999996},{"$f":"IF($H195=0,0,INDEX(INP_General!Q$229:Q$238,$H195,1))","v":1.0613635506249994},{"$f":"IF($H195=0,0,INDEX(INP_General!R$229:R$238,$H195,1))","v":1.0772840038843743},{"$f":"IF($H195=0,0,INDEX(INP_General!S$229:S$238,$H195,1))","v":1.0934432639426397},{"$f":"IF($H195=0,0,INDEX(INP_General!T$229:T$238,$H195,1))","v":1.1098449129017791},{"$f":"IF($H195=0,0,INDEX(INP_General!U$229:U$238,$H195,1))","v":1.1264925865953057},{"$f":"IF($H195=0,0,INDEX(INP_General!V$229:V$238,$H195,1))","v":1.1433899753942351},{"$f":"IF($H195=0,0,INDEX(INP_General!W$229:W$238,$H195,1))","v":1.1605408250251485},{"$f":"IF($H195=0,0,INDEX(INP_General!X$229:X$238,$H195,1))","v":1.1779489374005256},{"$f":"IF($H195=0,0,INDEX(INP_General!Y$229:Y$238,$H195,1))","v":1.1956181714615335},{"$f":"IF($H195=0,0,INDEX(INP_General!Z$229:Z$238,$H195,1))","v":1.2135524440334564},{"$f":"IF($H195=0,0,INDEX(INP_General!AA$229:AA$238,$H195,1))","v":1.2317557306939582},{"$f":"IF($H195=0,0,INDEX(INP_General!AB$229:AB$238,$H195,1))","v":1.2502320666543674},{"$f":"IF($H195=0,0,INDEX(INP_General!AC$229:AC$238,$H195,1))","v":1.2689855476541827},{"$f":"IF($H195=0,0,INDEX(INP_General!AD$229:AD$238,$H195,1))","v":1.2880203308689953},{"$f":"IF($H195=0,0,INDEX(INP_General!AE$229:AE$238,$H195,1))","v":1.3073406358320301},{"$f":"IF($H195=0,0,INDEX(INP_General!AF$229:AF$238,$H195,1))","v":1.3269507453695104},{"$f":"IF($H195=0,0,INDEX(INP_General!AG$229:AG$238,$H195,1))","v":1.3468550065500529},{"$f":"IF($H195=0,0,INDEX(INP_General!AH$229:AH$238,$H195,1))","v":1.3670578316483035},{"$f":"IF($H195=0,0,INDEX(INP_General!AI$229:AI$238,$H195,1))","v":1.387563699123028},{"$f":"IF($H195=0,0,INDEX(INP_General!AJ$229:AJ$238,$H195,1))","v":1.4083771546098733},{"$f":"IF($H195=0,0,INDEX(INP_General!AK$229:AK$238,$H195,1))","v":1.4295028119290214},{"$f":"IF($H195=0,0,INDEX(INP_General!AL$229:AL$238,$H195,1))","v":1.4509453541079567},{"$f":"IF($H195=0,0,INDEX(INP_General!AM$229:AM$238,$H195,1))","v":1.472709534419576},{"$f":"IF($H195=0,0,INDEX(INP_General!AN$229:AN$238,$H195,1))","v":1.4948001774358695},{"$f":"IF($H195=0,0,INDEX(INP_General!AO$229:AO$238,$H195,1))","v":1.5172221800974073},{"$f":"IF($H195=0,0,INDEX(INP_General!AP$229:AP$238,$H195,1))","v":1.5399805127988682},{"$f":"IF($H195=0,0,INDEX(INP_General!AQ$229:AQ$238,$H195,1))","v":1.5630802204908509},{"$f":"IF($H195=0,0,INDEX(INP_General!AR$229:AR$238,$H195,1))","v":1.5865264237982135},{"$f":"IF($H195=0,0,INDEX(INP_General!AS$229:AS$238,$H195,1))","v":1.6103243201551867},{"$f":"IF($H195=0,0,INDEX(INP_General!AT$229:AT$238,$H195,1))","v":1.6344791849575142},{"$f":"IF($H195=0,0,INDEX(INP_General!AU$229:AU$238,$H195,1))","v":1.6589963727318768},{"$f":"IF($H195=0,0,INDEX(INP_General!AV$229:AV$238,$H195,1))","v":1.6838813183228549},{"$f":"IF($H195=0,0,INDEX(INP_General!AW$229:AW$238,$H195,1))","v":1.7091395380976975},{"$f":"IF($H195=0,0,INDEX(INP_General!AX$229:AX$238,$H195,1))","v":1.7347766311691628},{"$f":"IF($H195=0,0,INDEX(INP_General!AY$229:AY$238,$H195,1))","v":1.7607982806367002},{"$f":"IF($H195=0,0,INDEX(INP_General!AZ$229:AZ$238,$H195,1))","v":1.7872102548462505},{"$f":"IF($H195=0,0,INDEX(INP_General!BA$229:BA$238,$H195,1))","v":1.8140184086689441},{"$f":"IF($H195=0,0,INDEX(INP_General!BB$229:BB$238,$H195,1))","v":1.8412286847989781},{"$f":"IF($H195=0,0,INDEX(INP_General!BC$229:BC$238,$H195,1))","v":1.8688471150709625},{"$f":"IF($H195=0,0,INDEX(INP_General!BD$229:BD$238,$H195,1))","v":1.8968798217970266},{"$f":"IF($H195=0,0,INDEX(INP_General!BE$229:BE$238,$H195,1))","v":1.9253330191239819},{"$f":"IF($H195=0,0,INDEX(INP_General!BF$229:BF$238,$H195,1))","v":1.9542130144108414},{"$f":"IF($H195=0,0,INDEX(INP_General!BG$229:BG$238,$H195,1))","v":1.9835262096270039},{"$f":"IF($H195=0,0,INDEX(INP_General!BH$229:BH$238,$H195,1))","v":2.0132791027714085},{"$f":"IF($H195=0,0,INDEX(INP_General!BI$229:BI$238,$H195,1))","v":2.0434782893129793},{"$f":"IF($H195=0,0,INDEX(INP_General!BJ$229:BJ$238,$H195,1))","v":2.0741304636526738},{"$f":"IF($H195=0,0,INDEX(INP_General!BK$229:BK$238,$H195,1))","v":2.1052424206074636},{"$f":"IF($H195=0,0,INDEX(INP_General!BL$229:BL$238,$H195,1))","v":2.1368210569165753},{"$f":"IF($H195=0,0,INDEX(INP_General!BM$229:BM$238,$H195,1))","v":2.1688733727703235},{"$f":"IF($H195=0,0,INDEX(INP_General!BN$229:BN$238,$H195,1))","v":2.2014064733618781},{"$f":"IF($H195=0,0,INDEX(INP_General!BO$229:BO$238,$H195,1))","v":2.234427570462306},{"$f":"IF($H195=0,0,INDEX(INP_General!BP$229:BP$238,$H195,1))","v":2.2679439840192406},{"$f":"IF($H195=0,0,INDEX(INP_General!BQ$229:BQ$238,$H195,1))","v":2.3019631437795289},{"$f":"IF($H195=0,0,INDEX(INP_General!BR$229:BR$238,$H195,1))","v":2.3364925909362215},{"$f":"IF($H195=0,0,INDEX(INP_General!BS$229:BS$238,$H195,1))","v":2.3715399798002648},{"$f":"IF($H195=0,0,INDEX(INP_General!BT$229:BT$238,$H195,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H194,1)","v":2023},{"$f":"SUMPRODUCT(M195:BT195,M196:BT196)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D193,$K$14:$K$23)>0,G196<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G196)*1","v":1},{"$f":"(N$3=$G196)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M195:BT195,M197:BT197)","v":1},null,null,null,null,{"$f":"(M$3=$G197)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D193","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M193*$H197/$H196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M197=1,1,N199*M195/N195),0)","v":1},{"$f":"IFERROR(IF(N197=1,1,O199*N195/O195),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L200*M195/L195,0)+M197","v":1},{"$f":"IFERROR(M200*N195/M195,0)+N197","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M197=1,1,SUM(M199:M200)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS197=1,1,SUM(AS199:AS200)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D193","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G198)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M198*M201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstImportFull,J204,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"MAX(J$104:J203)+1","v":10},null,null,{"$f":"SUMIF($D$80:$D$89,$D204,M$80:M$89)","v":0},{"$f":"SUMIF($D$80:$D$89,$D204,N$80:N$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$718&\"-\"&SYS_Admin!$G$716&\"-\"&D204","v":"Fixed-Cost of-0"},null,"Match",null,{"$f":"IFERROR(MATCH(D205,INP_General!$J$16:$J$63,0),0)","v":1}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$G$16:$G$44,H205,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G206,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D204,$K$14:$K$23)>0,H206=0)*1","v":0},null,null,null,{"$f":"IF($H206=0,0,INDEX(INP_General!M$229:M$238,$H206,1))","v":1},{"$f":"IF($H206=0,0,INDEX(INP_General!N$229:N$238,$H206,1))","v":1.0149999999999999},{"$f":"IF($H206=0,0,INDEX(INP_General!O$229:O$238,$H206,1))","v":1.0302249999999997},{"$f":"IF($H206=0,0,INDEX(INP_General!P$229:P$238,$H206,1))","v":1.0456783749999996},{"$f":"IF($H206=0,0,INDEX(INP_General!Q$229:Q$238,$H206,1))","v":1.0613635506249994},{"$f":"IF($H206=0,0,INDEX(INP_General!R$229:R$238,$H206,1))","v":1.0772840038843743},{"$f":"IF($H206=0,0,INDEX(INP_General!S$229:S$238,$H206,1))","v":1.0934432639426397},{"$f":"IF($H206=0,0,INDEX(INP_General!T$229:T$238,$H206,1))","v":1.1098449129017791},{"$f":"IF($H206=0,0,INDEX(INP_General!U$229:U$238,$H206,1))","v":1.1264925865953057},{"$f":"IF($H206=0,0,INDEX(INP_General!V$229:V$238,$H206,1))","v":1.1433899753942351},{"$f":"IF($H206=0,0,INDEX(INP_General!W$229:W$238,$H206,1))","v":1.1605408250251485},{"$f":"IF($H206=0,0,INDEX(INP_General!X$229:X$238,$H206,1))","v":1.1779489374005256},{"$f":"IF($H206=0,0,INDEX(INP_General!Y$229:Y$238,$H206,1))","v":1.1956181714615335},{"$f":"IF($H206=0,0,INDEX(INP_General!Z$229:Z$238,$H206,1))","v":1.2135524440334564},{"$f":"IF($H206=0,0,INDEX(INP_General!AA$229:AA$238,$H206,1))","v":1.2317557306939582},{"$f":"IF($H206=0,0,INDEX(INP_General!AB$229:AB$238,$H206,1))","v":1.2502320666543674},{"$f":"IF($H206=0,0,INDEX(INP_General!AC$229:AC$238,$H206,1))","v":1.2689855476541827},{"$f":"IF($H206=0,0,INDEX(INP_General!AD$229:AD$238,$H206,1))","v":1.2880203308689953},{"$f":"IF($H206=0,0,INDEX(INP_General!AE$229:AE$238,$H206,1))","v":1.3073406358320301},{"$f":"IF($H206=0,0,INDEX(INP_General!AF$229:AF$238,$H206,1))","v":1.3269507453695104},{"$f":"IF($H206=0,0,INDEX(INP_General!AG$229:AG$238,$H206,1))","v":1.3468550065500529},{"$f":"IF($H206=0,0,INDEX(INP_General!AH$229:AH$238,$H206,1))","v":1.3670578316483035},{"$f":"IF($H206=0,0,INDEX(INP_General!AI$229:AI$238,$H206,1))","v":1.387563699123028},{"$f":"IF($H206=0,0,INDEX(INP_General!AJ$229:AJ$238,$H206,1))","v":1.4083771546098733},{"$f":"IF($H206=0,0,INDEX(INP_General!AK$229:AK$238,$H206,1))","v":1.4295028119290214},{"$f":"IF($H206=0,0,INDEX(INP_General!AL$229:AL$238,$H206,1))","v":1.4509453541079567},{"$f":"IF($H206=0,0,INDEX(INP_General!AM$229:AM$238,$H206,1))","v":1.472709534419576},{"$f":"IF($H206=0,0,INDEX(INP_General!AN$229:AN$238,$H206,1))","v":1.4948001774358695},{"$f":"IF($H206=0,0,INDEX(INP_General!AO$229:AO$238,$H206,1))","v":1.5172221800974073},{"$f":"IF($H206=0,0,INDEX(INP_General!AP$229:AP$238,$H206,1))","v":1.5399805127988682},{"$f":"IF($H206=0,0,INDEX(INP_General!AQ$229:AQ$238,$H206,1))","v":1.5630802204908509},{"$f":"IF($H206=0,0,INDEX(INP_General!AR$229:AR$238,$H206,1))","v":1.5865264237982135},{"$f":"IF($H206=0,0,INDEX(INP_General!AS$229:AS$238,$H206,1))","v":1.6103243201551867},{"$f":"IF($H206=0,0,INDEX(INP_General!AT$229:AT$238,$H206,1))","v":1.6344791849575142},{"$f":"IF($H206=0,0,INDEX(INP_General!AU$229:AU$238,$H206,1))","v":1.6589963727318768},{"$f":"IF($H206=0,0,INDEX(INP_General!AV$229:AV$238,$H206,1))","v":1.6838813183228549},{"$f":"IF($H206=0,0,INDEX(INP_General!AW$229:AW$238,$H206,1))","v":1.7091395380976975},{"$f":"IF($H206=0,0,INDEX(INP_General!AX$229:AX$238,$H206,1))","v":1.7347766311691628},{"$f":"IF($H206=0,0,INDEX(INP_General!AY$229:AY$238,$H206,1))","v":1.7607982806367002},{"$f":"IF($H206=0,0,INDEX(INP_General!AZ$229:AZ$238,$H206,1))","v":1.7872102548462505},{"$f":"IF($H206=0,0,INDEX(INP_General!BA$229:BA$238,$H206,1))","v":1.8140184086689441},{"$f":"IF($H206=0,0,INDEX(INP_General!BB$229:BB$238,$H206,1))","v":1.8412286847989781},{"$f":"IF($H206=0,0,INDEX(INP_General!BC$229:BC$238,$H206,1))","v":1.8688471150709625},{"$f":"IF($H206=0,0,INDEX(INP_General!BD$229:BD$238,$H206,1))","v":1.8968798217970266},{"$f":"IF($H206=0,0,INDEX(INP_General!BE$229:BE$238,$H206,1))","v":1.9253330191239819},{"$f":"IF($H206=0,0,INDEX(INP_General!BF$229:BF$238,$H206,1))","v":1.9542130144108414},{"$f":"IF($H206=0,0,INDEX(INP_General!BG$229:BG$238,$H206,1))","v":1.9835262096270039},{"$f":"IF($H206=0,0,INDEX(INP_General!BH$229:BH$238,$H206,1))","v":2.0132791027714085},{"$f":"IF($H206=0,0,INDEX(INP_General!BI$229:BI$238,$H206,1))","v":2.0434782893129793},{"$f":"IF($H206=0,0,INDEX(INP_General!BJ$229:BJ$238,$H206,1))","v":2.0741304636526738},{"$f":"IF($H206=0,0,INDEX(INP_General!BK$229:BK$238,$H206,1))","v":2.1052424206074636},{"$f":"IF($H206=0,0,INDEX(INP_General!BL$229:BL$238,$H206,1))","v":2.1368210569165753},{"$f":"IF($H206=0,0,INDEX(INP_General!BM$229:BM$238,$H206,1))","v":2.1688733727703235},{"$f":"IF($H206=0,0,INDEX(INP_General!BN$229:BN$238,$H206,1))","v":2.2014064733618781},{"$f":"IF($H206=0,0,INDEX(INP_General!BO$229:BO$238,$H206,1))","v":2.234427570462306},{"$f":"IF($H206=0,0,INDEX(INP_General!BP$229:BP$238,$H206,1))","v":2.2679439840192406},{"$f":"IF($H206=0,0,INDEX(INP_General!BQ$229:BQ$238,$H206,1))","v":2.3019631437795289},{"$f":"IF($H206=0,0,INDEX(INP_General!BR$229:BR$238,$H206,1))","v":2.3364925909362215},{"$f":"IF($H206=0,0,INDEX(INP_General!BS$229:BS$238,$H206,1))","v":2.3715399798002648},{"$f":"IF($H206=0,0,INDEX(INP_General!BT$229:BT$238,$H206,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$16:$F$44,H205,1)","v":2023},{"$f":"SUMPRODUCT(M206:BT206,M207:BT207)","v":1},{"$f":"AND(SUMIF($D$14:$D$23,D204,$K$14:$K$23)>0,G207<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G207)*1","v":1},{"$f":"(N$3=$G207)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M206:BT206,M208:BT208)","v":1},null,null,null,null,{"$f":"(M$3=$G208)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D204","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,null,null,null,{"$f":"IFERROR(M204*$H208/$H207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M208=1,1,N210*M206/N206),0)","v":1},{"$f":"IFERROR(IF(N208=1,1,O210*N206/O206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L211*M206/L206,0)+M208","v":1},{"$f":"IFERROR(M211*N206/M206,0)+N208","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M208=1,1,SUM(M210:M211)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,{"$f":"IF($I$4,IF(AS208=1,1,SUM(AS210:AS211)),1)","v":1.6103243201551867},1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D204","v":"Nominal-Cost of-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G209)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,null,null,null,{"$f":"M209*M212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL COST SUMMARY"]
[null,null,null,"full cost"]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E217,1)","v":0},{"$f":"MAX(E216)+1","v":1},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D217","v":"Real-Cost of-0"},null,null,null,null,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,M$105:M$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,M$14:M$23)),0)","v":0},{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,N$105:N$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,N$14:N$23)),0)","v":0},{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,O$105:O$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,O$14:O$23)),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,W$105:W$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,W$14:W$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,AG$105:AG$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,AG$14:AG$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,AQ$105:AQ$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,AQ$14:AQ$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,BA$105:BA$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,BA$14:BA$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H217,BK$105:BK$213)*(10^5)/(SUMIF($D$14:$D$23,$D217,BK$14:BK$23)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E217)+1","v":2},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D218","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E218)+1","v":3},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D219","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E219)+1","v":4},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D220","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E220)+1","v":5},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D221","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E221)+1","v":6},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D222","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E222)+1","v":7},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D223","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E223)+1","v":8},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D224","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E224)+1","v":9},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D225","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E216:E225)+1","v":10},"p/kWh",null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D226","v":"Real-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"marginal cost"]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E229,1)","v":0},{"$f":"MAX(E228)+1","v":1},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D229","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H229,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E229)+1","v":2},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D230","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H230,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E230)+1","v":3},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D231","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H231,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E231)+1","v":4},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D232","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H232,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E232)+1","v":5},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D233","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H233,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E233)+1","v":6},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D234","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H234,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E234)+1","v":7},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D235","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H235,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E235)+1","v":8},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D236","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H236,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E236)+1","v":9},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D237","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H237,INP_General!BT$16:BT$44)","v":0}]
[null,null,null,0,{"$f":"MAX(E228:E237)+1","v":10},"p/kWh",null,{"$f":"SYS_Admin!$G$717&\"-\"&SYS_Admin!$G$716&\"-\"&D238","v":"Marginal-Cost of-0"},null,null,null,null,{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!M$16:M$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!N$16:N$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!O$16:O$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!P$16:P$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!Q$16:Q$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!R$16:R$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!S$16:S$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!T$16:T$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!U$16:U$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!V$16:V$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!W$16:W$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!X$16:X$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!Y$16:Y$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!Z$16:Z$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AA$16:AA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AB$16:AB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AC$16:AC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AD$16:AD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AE$16:AE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AF$16:AF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AG$16:AG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AH$16:AH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AI$16:AI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AJ$16:AJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AK$16:AK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AL$16:AL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AM$16:AM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AN$16:AN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AO$16:AO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AP$16:AP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AQ$16:AQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AR$16:AR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AS$16:AS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AT$16:AT$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AU$16:AU$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AV$16:AV$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AW$16:AW$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AX$16:AX$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AY$16:AY$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!AZ$16:AZ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BA$16:BA$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BB$16:BB$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BC$16:BC$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BD$16:BD$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BE$16:BE$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BF$16:BF$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BG$16:BG$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BH$16:BH$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BI$16:BI$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BJ$16:BJ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BK$16:BK$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BL$16:BL$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BM$16:BM$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BN$16:BN$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BO$16:BO$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BP$16:BP$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BQ$16:BQ$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BR$16:BR$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BS$16:BS$44)","v":0},{"$f":"SUMIF(INP_General!$J$16:$J$44,$H238,INP_General!BT$16:BT$44)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E240,1)","v":0},{"$f":"MAX(E239)+1","v":1},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,{"$f":"IF(OR(M229=0,L229=0),L240,M229/L229*L240)","v":1},1,{"$f":"IF(OR(O229=0,N229=0),N240,O229/N229*N240)","v":1},1,1,1,1,1,1,{"$f":"IF(OR(V229=0,U229=0),U240,V229/U229*U240)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E240)+1","v":2},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,1,{"$f":"IF(OR(N230=0,M230=0),M241,N230/M230*M241)","v":1},{"$f":"IF(OR(O230=0,N230=0),N241,O230/N230*N241)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E241)+1","v":3},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,{"$f":"IF(OR(M231=0,L231=0),L242,M231/L231*L242)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E242)+1","v":4},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,{"$f":"IF(OR(M232=0,L232=0),L243,M232/L232*L243)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E243)+1","v":5},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E244)+1","v":6},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E245)+1","v":7},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E246)+1","v":8},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OR(AB236=0,AA236=0),AA247,AB236/AA236*AA247)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E247)+1","v":9},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,{"$f":"IF(OR(M237=0,L237=0),L248,M237/L237*L248)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,{"$f":"MAX(E239:E248)+1","v":10},"Index",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E251,1)","v":0},{"$f":"MAX(E250)+1","v":1},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D251","v":"Nominal-Cost of-0"},null,null,null,null,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H251,M$105:M$213)*(10^5)/(SUMIF($D$14:$D$23,$D251,M$14:M$23)),0)","v":0},0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H251,O$105:O$213)*(10^5)/(SUMIF($D$14:$D$23,$D251,O$14:O$23)),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H251,W$105:W$213)*(10^5)/(SUMIF($D$14:$D$23,$D251,W$14:W$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H251,AG$105:AG$213)*(10^5)/(SUMIF($D$14:$D$23,$D251,AG$14:AG$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H251,AQ$105:AQ$213)*(10^5)/(SUMIF($D$14:$D$23,$D251,AQ$14:AQ$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H251,BA$105:BA$213)*(10^5)/(SUMIF($D$14:$D$23,$D251,BA$14:BA$23)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIF($D$105:$D$213,$H251,BK$105:BK$213)*(10^5)/(SUMIF($D$14:$D$23,$D251,BK$14:BK$23)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E251)+1","v":2},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D252","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E252)+1","v":3},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D253","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E253)+1","v":4},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D254","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E254)+1","v":5},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D255","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E255)+1","v":6},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D256","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E256)+1","v":7},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D257","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E257)+1","v":8},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D258","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E258)+1","v":9},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D259","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E250:E259)+1","v":10},"p/kWh",null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D260","v":"Nominal-Cost of-0"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Real-Cost of-Fuel"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($H$105:$H$213,$D262,M$105:M$213)","v":0},{"$f":"SUMIF($H$105:$H$213,$D262,N$105:N$213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D262","v":"Real-Cost of-Fuel"},null,"p/kWh",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"IFERROR(AVERAGEIF(M263:BT263,\"<>0\"),0)","v":0},null,null,null,null,{"$f":"IFERROR(M262*10^5/SUM(M$14:M$23),0)","v":0},{"$f":"IFERROR(N262*10^5/SUM(N$14:N$23),0)","v":0},{"$f":"IFERROR(O262*10^5/SUM(O$14:O$23),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(W262*10^5/SUM(W$14:W$23),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel real price inflation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M263/L263-1,0)","v":0},{"$f":"IFERROR(N263/M263-1,0)","v":0},{"$f":"IFERROR(O263/N263-1,0)","v":0},{"$f":"IFERROR(P263/O263-1,0)","v":0},{"$f":"IFERROR(Q263/P263-1,0)","v":0},{"$f":"IFERROR(R263/Q263-1,0)","v":0},0,0,0,0,{"$f":"IFERROR(W263/V263-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Compound fuel real price inflation",null,"Index",null,null,null,null,null,1,{"$f":"L265*(1+M264)","v":1},{"$f":"M265*(1+N264)","v":1},{"$f":"N265*(1+O264)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&SYS_Admin!$G$684","v":"Nominal-Cost of-Fuel"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($H$105:$H$213,$D267,M$105:M$213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267","v":"Nominal-Cost of-Fuel"},null,"p/kWh",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"IFERROR(AVERAGEIF(M268:BT268,\"<>0\"),0)","v":0},null,null,null,null,{"$f":"IFERROR(M267*10^5/SUM(M$14:M$23),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS267*10^5/SUM(AS$14:AS$23),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel nominal price inflation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M268/L268-1,0)","v":0},{"$f":"IFERROR(N268/M268-1,0)","v":0},{"$f":"IFERROR(O268/N268-1,0)","v":0},{"$f":"IFERROR(P268/O268-1,0)","v":0},{"$f":"IFERROR(Q268/P268-1,0)","v":0},{"$f":"IFERROR(R268/Q268-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Compound fuel nominal price inflation",null,"Index",null,null,null,null,null,1,{"$f":"L270*(1+M269)","v":1},{"$f":"M270*(1+N269)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,{"$f":"MAX(C$11:C262)+1","v":3},"FUEL ACCOUNTING SUMMARY"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L278","v":0},{"$f":"M278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M278-SUM(M275:M276)","v":0},{"$f":"N278-SUM(N275:N276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M276*$G280/M$7","v":0},{"$f":"N276*$G280/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating cost payable days",null,"days",{"$f":"INP_General!$F$569","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L286","v":0},{"$f":"M286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M267","v":0},{"$f":"-N267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M286-SUM(M283:M284)","v":0},{"$f":"N286-SUM(N283:N284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M284*$G288/M$7","v":0},{"$f":"N284*$G288/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating cost payable days",null,"days",{"$f":"INP_General!$F$569","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B290)+1","v":2},null,"CAPITAL COST"]
[]
[null,null,{"$f":"MAX(C$291:C292)+1","v":1},{"$f":"INP_General!$D$253","v":"GENERATING PLANT"}]
[]
[null,null,null,{"$f":"INDEX(INP_General!$D$256:$D$270,J295,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$256:$J$270,J295,1)","v":"Generation"},null,{"$f":"MAX(J$293:J294)+1","v":1},null,null,{"$f":"INDEX(INP_General!M$256:M$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!N$256:N$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!O$256:O$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!P$256:P$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!Q$256:Q$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!R$256:R$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!S$256:S$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!T$256:T$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!U$256:U$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!V$256:V$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!W$256:W$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!X$256:X$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!Y$256:Y$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!Z$256:Z$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AA$256:AA$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AB$256:AB$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AC$256:AC$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AD$256:AD$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AE$256:AE$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AF$256:AF$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AG$256:AG$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AH$256:AH$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AI$256:AI$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AJ$256:AJ$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AK$256:AK$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AL$256:AL$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AM$256:AM$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AN$256:AN$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AO$256:AO$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AP$256:AP$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AQ$256:AQ$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AR$256:AR$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AS$256:AS$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AT$256:AT$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AU$256:AU$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AV$256:AV$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AW$256:AW$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AX$256:AX$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AY$256:AY$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!AZ$256:AZ$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BA$256:BA$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BB$256:BB$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BC$256:BC$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BD$256:BD$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BE$256:BE$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BF$256:BF$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BG$256:BG$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BH$256:BH$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BI$256:BI$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BJ$256:BJ$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BK$256:BK$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BL$256:BL$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BM$256:BM$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BN$256:BN$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BO$256:BO$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BP$256:BP$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BQ$256:BQ$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BR$256:BR$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BS$256:BS$270,$J295,1)","v":0},{"$f":"INDEX(INP_General!BT$256:BT$270,$J295,1)","v":0}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$H$256:$H$270,J295,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G296,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M295:BT295)<>0,H296=0)*1","v":0},null,null,null,{"$f":"IF($H296=0,0,INDEX(INP_General!M$229:M$238,$H296,1))","v":1},{"$f":"IF($H296=0,0,INDEX(INP_General!N$229:N$238,$H296,1))","v":1.0149999999999999},{"$f":"IF($H296=0,0,INDEX(INP_General!O$229:O$238,$H296,1))","v":1.0302249999999997},{"$f":"IF($H296=0,0,INDEX(INP_General!P$229:P$238,$H296,1))","v":1.0456783749999996},{"$f":"IF($H296=0,0,INDEX(INP_General!Q$229:Q$238,$H296,1))","v":1.0613635506249994},{"$f":"IF($H296=0,0,INDEX(INP_General!R$229:R$238,$H296,1))","v":1.0772840038843743},{"$f":"IF($H296=0,0,INDEX(INP_General!S$229:S$238,$H296,1))","v":1.0934432639426397},{"$f":"IF($H296=0,0,INDEX(INP_General!T$229:T$238,$H296,1))","v":1.1098449129017791},{"$f":"IF($H296=0,0,INDEX(INP_General!U$229:U$238,$H296,1))","v":1.1264925865953057},{"$f":"IF($H296=0,0,INDEX(INP_General!V$229:V$238,$H296,1))","v":1.1433899753942351},{"$f":"IF($H296=0,0,INDEX(INP_General!W$229:W$238,$H296,1))","v":1.1605408250251485},{"$f":"IF($H296=0,0,INDEX(INP_General!X$229:X$238,$H296,1))","v":1.1779489374005256},{"$f":"IF($H296=0,0,INDEX(INP_General!Y$229:Y$238,$H296,1))","v":1.1956181714615335},{"$f":"IF($H296=0,0,INDEX(INP_General!Z$229:Z$238,$H296,1))","v":1.2135524440334564},{"$f":"IF($H296=0,0,INDEX(INP_General!AA$229:AA$238,$H296,1))","v":1.2317557306939582},{"$f":"IF($H296=0,0,INDEX(INP_General!AB$229:AB$238,$H296,1))","v":1.2502320666543674},{"$f":"IF($H296=0,0,INDEX(INP_General!AC$229:AC$238,$H296,1))","v":1.2689855476541827},{"$f":"IF($H296=0,0,INDEX(INP_General!AD$229:AD$238,$H296,1))","v":1.2880203308689953},{"$f":"IF($H296=0,0,INDEX(INP_General!AE$229:AE$238,$H296,1))","v":1.3073406358320301},{"$f":"IF($H296=0,0,INDEX(INP_General!AF$229:AF$238,$H296,1))","v":1.3269507453695104},{"$f":"IF($H296=0,0,INDEX(INP_General!AG$229:AG$238,$H296,1))","v":1.3468550065500529},{"$f":"IF($H296=0,0,INDEX(INP_General!AH$229:AH$238,$H296,1))","v":1.3670578316483035},{"$f":"IF($H296=0,0,INDEX(INP_General!AI$229:AI$238,$H296,1))","v":1.387563699123028},{"$f":"IF($H296=0,0,INDEX(INP_General!AJ$229:AJ$238,$H296,1))","v":1.4083771546098733},{"$f":"IF($H296=0,0,INDEX(INP_General!AK$229:AK$238,$H296,1))","v":1.4295028119290214},{"$f":"IF($H296=0,0,INDEX(INP_General!AL$229:AL$238,$H296,1))","v":1.4509453541079567},{"$f":"IF($H296=0,0,INDEX(INP_General!AM$229:AM$238,$H296,1))","v":1.472709534419576},{"$f":"IF($H296=0,0,INDEX(INP_General!AN$229:AN$238,$H296,1))","v":1.4948001774358695},{"$f":"IF($H296=0,0,INDEX(INP_General!AO$229:AO$238,$H296,1))","v":1.5172221800974073},{"$f":"IF($H296=0,0,INDEX(INP_General!AP$229:AP$238,$H296,1))","v":1.5399805127988682},{"$f":"IF($H296=0,0,INDEX(INP_General!AQ$229:AQ$238,$H296,1))","v":1.5630802204908509},{"$f":"IF($H296=0,0,INDEX(INP_General!AR$229:AR$238,$H296,1))","v":1.5865264237982135},{"$f":"IF($H296=0,0,INDEX(INP_General!AS$229:AS$238,$H296,1))","v":1.6103243201551867},{"$f":"IF($H296=0,0,INDEX(INP_General!AT$229:AT$238,$H296,1))","v":1.6344791849575142},{"$f":"IF($H296=0,0,INDEX(INP_General!AU$229:AU$238,$H296,1))","v":1.6589963727318768},{"$f":"IF($H296=0,0,INDEX(INP_General!AV$229:AV$238,$H296,1))","v":1.6838813183228549},{"$f":"IF($H296=0,0,INDEX(INP_General!AW$229:AW$238,$H296,1))","v":1.7091395380976975},{"$f":"IF($H296=0,0,INDEX(INP_General!AX$229:AX$238,$H296,1))","v":1.7347766311691628},{"$f":"IF($H296=0,0,INDEX(INP_General!AY$229:AY$238,$H296,1))","v":1.7607982806367002},{"$f":"IF($H296=0,0,INDEX(INP_General!AZ$229:AZ$238,$H296,1))","v":1.7872102548462505},{"$f":"IF($H296=0,0,INDEX(INP_General!BA$229:BA$238,$H296,1))","v":1.8140184086689441},{"$f":"IF($H296=0,0,INDEX(INP_General!BB$229:BB$238,$H296,1))","v":1.8412286847989781},{"$f":"IF($H296=0,0,INDEX(INP_General!BC$229:BC$238,$H296,1))","v":1.8688471150709625},{"$f":"IF($H296=0,0,INDEX(INP_General!BD$229:BD$238,$H296,1))","v":1.8968798217970266},{"$f":"IF($H296=0,0,INDEX(INP_General!BE$229:BE$238,$H296,1))","v":1.9253330191239819},{"$f":"IF($H296=0,0,INDEX(INP_General!BF$229:BF$238,$H296,1))","v":1.9542130144108414},{"$f":"IF($H296=0,0,INDEX(INP_General!BG$229:BG$238,$H296,1))","v":1.9835262096270039},{"$f":"IF($H296=0,0,INDEX(INP_General!BH$229:BH$238,$H296,1))","v":2.0132791027714085},{"$f":"IF($H296=0,0,INDEX(INP_General!BI$229:BI$238,$H296,1))","v":2.0434782893129793},{"$f":"IF($H296=0,0,INDEX(INP_General!BJ$229:BJ$238,$H296,1))","v":2.0741304636526738},{"$f":"IF($H296=0,0,INDEX(INP_General!BK$229:BK$238,$H296,1))","v":2.1052424206074636},{"$f":"IF($H296=0,0,INDEX(INP_General!BL$229:BL$238,$H296,1))","v":2.1368210569165753},{"$f":"IF($H296=0,0,INDEX(INP_General!BM$229:BM$238,$H296,1))","v":2.1688733727703235},{"$f":"IF($H296=0,0,INDEX(INP_General!BN$229:BN$238,$H296,1))","v":2.2014064733618781},{"$f":"IF($H296=0,0,INDEX(INP_General!BO$229:BO$238,$H296,1))","v":2.234427570462306},{"$f":"IF($H296=0,0,INDEX(INP_General!BP$229:BP$238,$H296,1))","v":2.2679439840192406},{"$f":"IF($H296=0,0,INDEX(INP_General!BQ$229:BQ$238,$H296,1))","v":2.3019631437795289},{"$f":"IF($H296=0,0,INDEX(INP_General!BR$229:BR$238,$H296,1))","v":2.3364925909362215},{"$f":"IF($H296=0,0,INDEX(INP_General!BS$229:BS$238,$H296,1))","v":2.3715399798002648},{"$f":"IF($H296=0,0,INDEX(INP_General!BT$229:BT$238,$H296,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$256:$G$270,J295,1)","v":2023},{"$f":"SUMPRODUCT(M296:BT296,M297:BT297)","v":1},{"$f":"AND(SUM(M295:BT295)<>0,G297<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G297)*1","v":1},{"$f":"(N$3=$G297)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M296:BT296,M298:BT298)","v":1},null,null,null,null,{"$f":"(M$3=$G298)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D295","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M295*$H298/$H297,0)","v":0},{"$f":"IFERROR(N295*$H298/$H297,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M298=1,1,N300*M296/N296),0)","v":1},{"$f":"IFERROR(IF(N298=1,1,O300*N296/O296),0)","v":0},{"$f":"IFERROR(IF(O298=1,1,P300*O296/P296),0)","v":0},{"$f":"IFERROR(IF(P298=1,1,Q300*P296/Q296),0)","v":0},{"$f":"IFERROR(IF(Q298=1,1,R300*Q296/R296),0)","v":0},{"$f":"IFERROR(IF(R298=1,1,S300*R296/S296),0)","v":0},{"$f":"IFERROR(IF(S298=1,1,T300*S296/T296),0)","v":0},{"$f":"IFERROR(IF(T298=1,1,U300*T296/U296),0)","v":0},{"$f":"IFERROR(IF(U298=1,1,V300*U296/V296),0)","v":0},{"$f":"IFERROR(IF(V298=1,1,W300*V296/W296),0)","v":0},{"$f":"IFERROR(IF(W298=1,1,X300*W296/X296),0)","v":0},{"$f":"IFERROR(IF(X298=1,1,Y300*X296/Y296),0)","v":0},{"$f":"IFERROR(IF(Y298=1,1,Z300*Y296/Z296),0)","v":0},{"$f":"IFERROR(IF(Z298=1,1,AA300*Z296/AA296),0)","v":0},{"$f":"IFERROR(IF(AA298=1,1,AB300*AA296/AB296),0)","v":0},{"$f":"IFERROR(IF(AB298=1,1,AC300*AB296/AC296),0)","v":0},{"$f":"IFERROR(IF(AC298=1,1,AD300*AC296/AD296),0)","v":0},{"$f":"IFERROR(IF(AD298=1,1,AE300*AD296/AE296),0)","v":0},{"$f":"IFERROR(IF(AE298=1,1,AF300*AE296/AF296),0)","v":0},{"$f":"IFERROR(IF(AF298=1,1,AG300*AF296/AG296),0)","v":0},{"$f":"IFERROR(IF(AG298=1,1,AH300*AG296/AH296),0)","v":0},{"$f":"IFERROR(IF(AH298=1,1,AI300*AH296/AI296),0)","v":0},{"$f":"IFERROR(IF(AI298=1,1,AJ300*AI296/AJ296),0)","v":0},{"$f":"IFERROR(IF(AJ298=1,1,AK300*AJ296/AK296),0)","v":0},{"$f":"IFERROR(IF(AK298=1,1,AL300*AK296/AL296),0)","v":0},{"$f":"IFERROR(IF(AL298=1,1,AM300*AL296/AM296),0)","v":0},{"$f":"IFERROR(IF(AM298=1,1,AN300*AM296/AN296),0)","v":0},{"$f":"IFERROR(IF(AN298=1,1,AO300*AN296/AO296),0)","v":0},{"$f":"IFERROR(IF(AO298=1,1,AP300*AO296/AP296),0)","v":0},{"$f":"IFERROR(IF(AP298=1,1,AQ300*AP296/AQ296),0)","v":0},{"$f":"IFERROR(IF(AQ298=1,1,AR300*AQ296/AR296),0)","v":0},{"$f":"IFERROR(IF(AR298=1,1,AS300*AR296/AS296),0)","v":0},{"$f":"IFERROR(IF(AS298=1,1,AT300*AS296/AT296),0)","v":0},{"$f":"IFERROR(IF(AT298=1,1,AU300*AT296/AU296),0)","v":0},{"$f":"IFERROR(IF(AU298=1,1,AV300*AU296/AV296),0)","v":0},{"$f":"IFERROR(IF(AV298=1,1,AW300*AV296/AW296),0)","v":0},{"$f":"IFERROR(IF(AW298=1,1,AX300*AW296/AX296),0)","v":0},{"$f":"IFERROR(IF(AX298=1,1,AY300*AX296/AY296),0)","v":0},{"$f":"IFERROR(IF(AY298=1,1,AZ300*AY296/AZ296),0)","v":0},{"$f":"IFERROR(IF(AZ298=1,1,BA300*AZ296/BA296),0)","v":0},{"$f":"IFERROR(IF(BA298=1,1,BB300*BA296/BB296),0)","v":0},{"$f":"IFERROR(IF(BB298=1,1,BC300*BB296/BC296),0)","v":0},{"$f":"IFERROR(IF(BC298=1,1,BD300*BC296/BD296),0)","v":0},{"$f":"IFERROR(IF(BD298=1,1,BE300*BD296/BE296),0)","v":0},{"$f":"IFERROR(IF(BE298=1,1,BF300*BE296/BF296),0)","v":0},{"$f":"IFERROR(IF(BF298=1,1,BG300*BF296/BG296),0)","v":0},{"$f":"IFERROR(IF(BG298=1,1,BH300*BG296/BH296),0)","v":0},{"$f":"IFERROR(IF(BH298=1,1,BI300*BH296/BI296),0)","v":0},{"$f":"IFERROR(IF(BI298=1,1,BJ300*BI296/BJ296),0)","v":0},{"$f":"IFERROR(IF(BJ298=1,1,BK300*BJ296/BK296),0)","v":0},{"$f":"IFERROR(IF(BK298=1,1,BL300*BK296/BL296),0)","v":0},{"$f":"IFERROR(IF(BL298=1,1,BM300*BL296/BM296),0)","v":0},{"$f":"IFERROR(IF(BM298=1,1,BN300*BM296/BN296),0)","v":0},{"$f":"IFERROR(IF(BN298=1,1,BO300*BN296/BO296),0)","v":0},{"$f":"IFERROR(IF(BO298=1,1,BP300*BO296/BP296),0)","v":0},{"$f":"IFERROR(IF(BP298=1,1,BQ300*BP296/BQ296),0)","v":0},{"$f":"IFERROR(IF(BQ298=1,1,BR300*BQ296/BR296),0)","v":0},{"$f":"IFERROR(IF(BR298=1,1,BS300*BR296/BS296),0)","v":0},{"$f":"IFERROR(IF(BS298=1,1,BT300*BS296/BT296),0)","v":0},{"$f":"IFERROR(IF(BT298=1,1,BU300*BT296/BU296),0)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L301*M296/L296,0)+M298","v":1},{"$f":"IFERROR(M301*N296/M296,0)+N298","v":1.0149999999999999},{"$f":"IFERROR(N301*O296/N296,0)+O298","v":1.0302249999999997},{"$f":"IFERROR(O301*P296/O296,0)+P298","v":1.0456783749999996},{"$f":"IFERROR(P301*Q296/P296,0)+Q298","v":1.0613635506249994},{"$f":"IFERROR(Q301*R296/Q296,0)+R298","v":1.0772840038843743},{"$f":"IFERROR(R301*S296/R296,0)+S298","v":1.0934432639426397},{"$f":"IFERROR(S301*T296/S296,0)+T298","v":1.1098449129017791},{"$f":"IFERROR(T301*U296/T296,0)+U298","v":1.1264925865953057},{"$f":"IFERROR(U301*V296/U296,0)+V298","v":1.1433899753942351},{"$f":"IFERROR(V301*W296/V296,0)+W298","v":1.1605408250251485},{"$f":"IFERROR(W301*X296/W296,0)+X298","v":1.1779489374005256},{"$f":"IFERROR(X301*Y296/X296,0)+Y298","v":1.1956181714615335},{"$f":"IFERROR(Y301*Z296/Y296,0)+Z298","v":1.2135524440334564},{"$f":"IFERROR(Z301*AA296/Z296,0)+AA298","v":1.2317557306939582},{"$f":"IFERROR(AA301*AB296/AA296,0)+AB298","v":1.2502320666543674},{"$f":"IFERROR(AB301*AC296/AB296,0)+AC298","v":1.2689855476541827},{"$f":"IFERROR(AC301*AD296/AC296,0)+AD298","v":1.2880203308689953},{"$f":"IFERROR(AD301*AE296/AD296,0)+AE298","v":1.3073406358320301},{"$f":"IFERROR(AE301*AF296/AE296,0)+AF298","v":1.3269507453695104},{"$f":"IFERROR(AF301*AG296/AF296,0)+AG298","v":1.3468550065500529},{"$f":"IFERROR(AG301*AH296/AG296,0)+AH298","v":1.3670578316483035},{"$f":"IFERROR(AH301*AI296/AH296,0)+AI298","v":1.387563699123028},{"$f":"IFERROR(AI301*AJ296/AI296,0)+AJ298","v":1.4083771546098733},{"$f":"IFERROR(AJ301*AK296/AJ296,0)+AK298","v":1.4295028119290214},{"$f":"IFERROR(AK301*AL296/AK296,0)+AL298","v":1.4509453541079567},{"$f":"IFERROR(AL301*AM296/AL296,0)+AM298","v":1.472709534419576},{"$f":"IFERROR(AM301*AN296/AM296,0)+AN298","v":1.4948001774358695},{"$f":"IFERROR(AN301*AO296/AN296,0)+AO298","v":1.5172221800974073},{"$f":"IFERROR(AO301*AP296/AO296,0)+AP298","v":1.5399805127988682},{"$f":"IFERROR(AP301*AQ296/AP296,0)+AQ298","v":1.5630802204908509},{"$f":"IFERROR(AQ301*AR296/AQ296,0)+AR298","v":1.5865264237982135},{"$f":"IFERROR(AR301*AS296/AR296,0)+AS298","v":1.6103243201551867},{"$f":"IFERROR(AS301*AT296/AS296,0)+AT298","v":1.6344791849575142},{"$f":"IFERROR(AT301*AU296/AT296,0)+AU298","v":1.6589963727318768},{"$f":"IFERROR(AU301*AV296/AU296,0)+AV298","v":1.6838813183228549},{"$f":"IFERROR(AV301*AW296/AV296,0)+AW298","v":1.7091395380976975},{"$f":"IFERROR(AW301*AX296/AW296,0)+AX298","v":1.7347766311691628},{"$f":"IFERROR(AX301*AY296/AX296,0)+AY298","v":1.7607982806367002},{"$f":"IFERROR(AY301*AZ296/AY296,0)+AZ298","v":1.7872102548462505},{"$f":"IFERROR(AZ301*BA296/AZ296,0)+BA298","v":1.8140184086689441},{"$f":"IFERROR(BA301*BB296/BA296,0)+BB298","v":1.8412286847989781},{"$f":"IFERROR(BB301*BC296/BB296,0)+BC298","v":1.8688471150709625},{"$f":"IFERROR(BC301*BD296/BC296,0)+BD298","v":1.8968798217970266},{"$f":"IFERROR(BD301*BE296/BD296,0)+BE298","v":1.9253330191239819},{"$f":"IFERROR(BE301*BF296/BE296,0)+BF298","v":1.9542130144108414},{"$f":"IFERROR(BF301*BG296/BF296,0)+BG298","v":1.9835262096270039},{"$f":"IFERROR(BG301*BH296/BG296,0)+BH298","v":2.0132791027714085},{"$f":"IFERROR(BH301*BI296/BH296,0)+BI298","v":2.0434782893129793},{"$f":"IFERROR(BI301*BJ296/BI296,0)+BJ298","v":2.0741304636526738},{"$f":"IFERROR(BJ301*BK296/BJ296,0)+BK298","v":2.1052424206074636},{"$f":"IFERROR(BK301*BL296/BK296,0)+BL298","v":2.1368210569165753},{"$f":"IFERROR(BL301*BM296/BL296,0)+BM298","v":2.1688733727703235},{"$f":"IFERROR(BM301*BN296/BM296,0)+BN298","v":2.2014064733618781},{"$f":"IFERROR(BN301*BO296/BN296,0)+BO298","v":2.234427570462306},{"$f":"IFERROR(BO301*BP296/BO296,0)+BP298","v":2.2679439840192406},{"$f":"IFERROR(BP301*BQ296/BP296,0)+BQ298","v":2.3019631437795289},{"$f":"IFERROR(BQ301*BR296/BQ296,0)+BR298","v":2.3364925909362215},{"$f":"IFERROR(BR301*BS296/BR296,0)+BS298","v":2.3715399798002648},{"$f":"IFERROR(BS301*BT296/BS296,0)+BT298","v":2.4901169787902782}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M298=1,1,SUM(M300:M301)),1)","v":1},{"$f":"IF($I$4,IF(N298=1,1,SUM(N300:N301)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"First capex",null,"Flag",null,null,null,null,null,null,{"$f":"1*(M295>0)*(SUM($L303:L303)=0)","v":0},{"$f":"1*(N295>0)*(SUM($L303:M303)=0)","v":0},{"$f":"1*(O295>0)*(SUM($L303:N303)=0)","v":0},{"$f":"1*(P295>0)*(SUM($L303:O303)=0)","v":0},{"$f":"1*(Q295>0)*(SUM($L303:P303)=0)","v":0},{"$f":"1*(R295>0)*(SUM($L303:Q303)=0)","v":0},{"$f":"1*(S295>0)*(SUM($L303:R303)=0)","v":0},{"$f":"1*(T295>0)*(SUM($L303:S303)=0)","v":0},{"$f":"1*(U295>0)*(SUM($L303:T303)=0)","v":0},{"$f":"1*(V295>0)*(SUM($L303:U303)=0)","v":0},{"$f":"1*(W295>0)*(SUM($L303:V303)=0)","v":0},{"$f":"1*(X295>0)*(SUM($L303:W303)=0)","v":0},{"$f":"1*(Y295>0)*(SUM($L303:X303)=0)","v":0},{"$f":"1*(Z295>0)*(SUM($L303:Y303)=0)","v":0},{"$f":"1*(AA295>0)*(SUM($L303:Z303)=0)","v":0},{"$f":"1*(AB295>0)*(SUM($L303:AA303)=0)","v":0},{"$f":"1*(AC295>0)*(SUM($L303:AB303)=0)","v":0},{"$f":"1*(AD295>0)*(SUM($L303:AC303)=0)","v":0},{"$f":"1*(AE295>0)*(SUM($L303:AD303)=0)","v":0},{"$f":"1*(AF295>0)*(SUM($L303:AE303)=0)","v":0},{"$f":"1*(AG295>0)*(SUM($L303:AF303)=0)","v":0},{"$f":"1*(AH295>0)*(SUM($L303:AG303)=0)","v":0},{"$f":"1*(AI295>0)*(SUM($L303:AH303)=0)","v":0},{"$f":"1*(AJ295>0)*(SUM($L303:AI303)=0)","v":0},{"$f":"1*(AK295>0)*(SUM($L303:AJ303)=0)","v":0},{"$f":"1*(AL295>0)*(SUM($L303:AK303)=0)","v":0},{"$f":"1*(AM295>0)*(SUM($L303:AL303)=0)","v":0},{"$f":"1*(AN295>0)*(SUM($L303:AM303)=0)","v":0},{"$f":"1*(AO295>0)*(SUM($L303:AN303)=0)","v":0},{"$f":"1*(AP295>0)*(SUM($L303:AO303)=0)","v":0},{"$f":"1*(AQ295>0)*(SUM($L303:AP303)=0)","v":0},{"$f":"1*(AR295>0)*(SUM($L303:AQ303)=0)","v":0},{"$f":"1*(AS295>0)*(SUM($L303:AR303)=0)","v":0},{"$f":"1*(AT295>0)*(SUM($L303:AS303)=0)","v":0},{"$f":"1*(AU295>0)*(SUM($L303:AT303)=0)","v":0},{"$f":"1*(AV295>0)*(SUM($L303:AU303)=0)","v":0},{"$f":"1*(AW295>0)*(SUM($L303:AV303)=0)","v":0},{"$f":"1*(AX295>0)*(SUM($L303:AW303)=0)","v":0},{"$f":"1*(AY295>0)*(SUM($L303:AX303)=0)","v":0},{"$f":"1*(AZ295>0)*(SUM($L303:AY303)=0)","v":0},{"$f":"1*(BA295>0)*(SUM($L303:AZ303)=0)","v":0},{"$f":"1*(BB295>0)*(SUM($L303:BA303)=0)","v":0},{"$f":"1*(BC295>0)*(SUM($L303:BB303)=0)","v":0},{"$f":"1*(BD295>0)*(SUM($L303:BC303)=0)","v":0},{"$f":"1*(BE295>0)*(SUM($L303:BD303)=0)","v":0},{"$f":"1*(BF295>0)*(SUM($L303:BE303)=0)","v":0},{"$f":"1*(BG295>0)*(SUM($L303:BF303)=0)","v":0},{"$f":"1*(BH295>0)*(SUM($L303:BG303)=0)","v":0},{"$f":"1*(BI295>0)*(SUM($L303:BH303)=0)","v":0},{"$f":"1*(BJ295>0)*(SUM($L303:BI303)=0)","v":0},{"$f":"1*(BK295>0)*(SUM($L303:BJ303)=0)","v":0},{"$f":"1*(BL295>0)*(SUM($L303:BK303)=0)","v":0},{"$f":"1*(BM295>0)*(SUM($L303:BL303)=0)","v":0},{"$f":"1*(BN295>0)*(SUM($L303:BM303)=0)","v":0},{"$f":"1*(BO295>0)*(SUM($L303:BN303)=0)","v":0},{"$f":"1*(BP295>0)*(SUM($L303:BO303)=0)","v":0},{"$f":"1*(BQ295>0)*(SUM($L303:BP303)=0)","v":0},{"$f":"1*(BR295>0)*(SUM($L303:BQ303)=0)","v":0},{"$f":"1*(BS295>0)*(SUM($L303:BR303)=0)","v":0},{"$f":"1*(BT295>0)*(SUM($L303:BS303)=0)","v":0}]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H295,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G313)","v":0},{"$f":"1*(N$3=$H$26+$G313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M313-($K313*(SUM($M304:M304)=0)),-M$6)","v":0},{"$f":"MAX(-N313-($K313*(SUM($M304:N304)=0)),-N$6)","v":0},{"$f":"MAX(-O313-($K313*(SUM($M304:O304)=0)),-O$6)","v":0},{"$f":"MAX(-P313-($K313*(SUM($M304:P304)=0)),-P$6)","v":0},{"$f":"MAX(-Q313-($K313*(SUM($M304:Q304)=0)),-Q$6)","v":0},{"$f":"MAX(-R313-($K313*(SUM($M304:R304)=0)),-R$6)","v":0},{"$f":"MAX(-S313-($K313*(SUM($M304:S304)=0)),-S$6)","v":0},{"$f":"MAX(-T313-($K313*(SUM($M304:T304)=0)),-T$6)","v":0},{"$f":"MAX(-U313-($K313*(SUM($M304:U304)=0)),-U$6)","v":0},{"$f":"MAX(-V313-($K313*(SUM($M304:V304)=0)),-V$6)","v":0},{"$f":"MAX(-W313-($K313*(SUM($M304:W304)=0)),-W$6)","v":0},{"$f":"MAX(-X313-($K313*(SUM($M304:X304)=0)),-X$6)","v":0},{"$f":"MAX(-Y313-($K313*(SUM($M304:Y304)=0)),-Y$6)","v":0},{"$f":"MAX(-Z313-($K313*(SUM($M304:Z304)=0)),-Z$6)","v":0},{"$f":"MAX(-AA313-($K313*(SUM($M304:AA304)=0)),-AA$6)","v":0},{"$f":"MAX(-AB313-($K313*(SUM($M304:AB304)=0)),-AB$6)","v":0},{"$f":"MAX(-AC313-($K313*(SUM($M304:AC304)=0)),-AC$6)","v":0},{"$f":"MAX(-AD313-($K313*(SUM($M304:AD304)=0)),-AD$6)","v":0},{"$f":"MAX(-AE313-($K313*(SUM($M304:AE304)=0)),-AE$6)","v":0},{"$f":"MAX(-AF313-($K313*(SUM($M304:AF304)=0)),-AF$6)","v":0},{"$f":"MAX(-AG313-($K313*(SUM($M304:AG304)=0)),-AG$6)","v":0},{"$f":"MAX(-AH313-($K313*(SUM($M304:AH304)=0)),-AH$6)","v":0},{"$f":"MAX(-AI313-($K313*(SUM($M304:AI304)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ313-($K313*(SUM($M304:AJ304)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK313-($K313*(SUM($M304:AK304)=0)),-AK$6)","v":0},{"$f":"MAX(-AL313-($K313*(SUM($M304:AL304)=0)),-AL$6)","v":0},{"$f":"MAX(-AM313-($K313*(SUM($M304:AM304)=0)),-AM$6)","v":0},{"$f":"MAX(-AN313-($K313*(SUM($M304:AN304)=0)),-AN$6)","v":0},{"$f":"MAX(-AO313-($K313*(SUM($M304:AO304)=0)),-AO$6)","v":0},{"$f":"MAX(-AP313-($K313*(SUM($M304:AP304)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ313-($K313*(SUM($M304:AQ304)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR313-($K313*(SUM($M304:AR304)=0)),-AR$6)","v":0},{"$f":"MAX(-AS313-($K313*(SUM($M304:AS304)=0)),-AS$6)","v":0},{"$f":"MAX(-AT313-($K313*(SUM($M304:AT304)=0)),-AT$6)","v":0},{"$f":"MAX(-AU313-($K313*(SUM($M304:AU304)=0)),-AU$6)","v":0},{"$f":"MAX(-AV313-($K313*(SUM($M304:AV304)=0)),-AV$6)","v":0},{"$f":"MAX(-AW313-($K313*(SUM($M304:AW304)=0)),-AW$6)","v":0},{"$f":"MAX(-AX313-($K313*(SUM($M304:AX304)=0)),-AX$6)","v":0},{"$f":"MAX(-AY313-($K313*(SUM($M304:AY304)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ313-($K313*(SUM($M304:AZ304)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA313-($K313*(SUM($M304:BA304)=0)),-BA$6)","v":0},{"$f":"MAX(-BB313-($K313*(SUM($M304:BB304)=0)),-BB$6)","v":0},{"$f":"MAX(-BC313-($K313*(SUM($M304:BC304)=0)),-BC$6)","v":0},{"$f":"MAX(-BD313-($K313*(SUM($M304:BD304)=0)),-BD$6)","v":0},{"$f":"MAX(-BE313-($K313*(SUM($M304:BE304)=0)),-BE$6)","v":0},{"$f":"MAX(-BF313-($K313*(SUM($M304:BF304)=0)),-BF$6)","v":0},{"$f":"MAX(-BG313-($K313*(SUM($M304:BG304)=0)),-BG$6)","v":0},{"$f":"MAX(-BH313-($K313*(SUM($M304:BH304)=0)),-BH$6)","v":0},{"$f":"MAX(-BI313-($K313*(SUM($M304:BI304)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ313-($K313*(SUM($M304:BJ304)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK313-($K313*(SUM($M304:BK304)=0)),-BK$6)","v":0},{"$f":"MAX(-BL313-($K313*(SUM($M304:BL304)=0)),-BL$6)","v":0},{"$f":"MAX(-BM313-($K313*(SUM($M304:BM304)=0)),-BM$6)","v":0},{"$f":"MAX(-BN313-($K313*(SUM($M304:BN304)=0)),-BN$6)","v":0},{"$f":"MAX(-BO313-($K313*(SUM($M304:BO304)=0)),-BO$6)","v":0},{"$f":"MAX(-BP313-($K313*(SUM($M304:BP304)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ313-($K313*(SUM($M304:BQ304)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR313-($K313*(SUM($M304:BR304)=0)),-BR$6)","v":0},{"$f":"MAX(-BS313-($K313*(SUM($M304:BS304)=0)),-BS$6)","v":0},{"$f":"MAX(-BT313-($K313*(SUM($M304:BT304)=0)),-BT$6)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L311","v":0},{"$f":"M311","v":0},{"$f":"N311","v":0},{"$f":"O311","v":0},{"$f":"P311","v":0},{"$f":"Q311","v":0},{"$f":"R311","v":0},{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"U311","v":0},{"$f":"V311","v":0},{"$f":"W311","v":0},{"$f":"X311","v":0},{"$f":"Y311","v":0},{"$f":"Z311","v":0},{"$f":"AA311","v":0},{"$f":"AB311","v":0},{"$f":"AC311","v":0},{"$f":"AD311","v":0},{"$f":"AE311","v":0},{"$f":"AF311","v":0},{"$f":"AG311","v":0},{"$f":"AH311","v":0},{"$f":"AI311","v":0},{"$f":"AJ311","v":0},{"$f":"AK311","v":0},{"$f":"AL311","v":0},{"$f":"AM311","v":0},{"$f":"AN311","v":0},{"$f":"AO311","v":0},{"$f":"AP311","v":0},{"$f":"AQ311","v":0},{"$f":"AR311","v":0},{"$f":"AS311","v":0},{"$f":"AT311","v":0},{"$f":"AU311","v":0},{"$f":"AV311","v":0},{"$f":"AW311","v":0},{"$f":"AX311","v":0},{"$f":"AY311","v":0},{"$f":"AZ311","v":0},{"$f":"BA311","v":0},{"$f":"BB311","v":0},{"$f":"BC311","v":0},{"$f":"BD311","v":0},{"$f":"BE311","v":0},{"$f":"BF311","v":0},{"$f":"BG311","v":0},{"$f":"BH311","v":0},{"$f":"BI311","v":0},{"$f":"BJ311","v":0},{"$f":"BK311","v":0},{"$f":"BL311","v":0},{"$f":"BM311","v":0},{"$f":"BN311","v":0},{"$f":"BO311","v":0},{"$f":"BP311","v":0},{"$f":"BQ311","v":0},{"$f":"BR311","v":0},{"$f":"BS311","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&H295","v":"Real-Capex-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D295","v":"Real-Capex-0"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721","v":"Real-Capex"},{"$f":"SUM(M308:BT308)","v":0},null,{"$f":"(M314+M299)*(1+$G304)","v":0},0,0,{"$f":"(P314+P299)*(1+$G304)","v":0},{"$f":"(Q314+Q299)*(1+$G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&H295","v":"Real-depreciation-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&D295","v":"Real-depreciation-0"},null,{"$f":"SUM(M309:BT309)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M308,,M305+1,,-M305))/$G313,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N308,,N305+1,,-N305))/$G313,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O308,,O305+1,,-O305))/$G313,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P308,,P305+1,,-P305))/$G313,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q308,,Q305+1,,-Q305))/$G313,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R308,,R305+1,,-R305))/$G313,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S308,,S305+1,,-S305))/$G313,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T308,,T305+1,,-T305))/$G313,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U308,,U305+1,,-U305))/$G313,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V308,,V305+1,,-V305))/$G313,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W308,,W305+1,,-W305))/$G313,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X308,,X305+1,,-X305))/$G313,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y308,,Y305+1,,-Y305))/$G313,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z308,,Z305+1,,-Z305))/$G313,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA308,,AA305+1,,-AA305))/$G313,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB308,,AB305+1,,-AB305))/$G313,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC308,,AC305+1,,-AC305))/$G313,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD308,,AD305+1,,-AD305))/$G313,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE308,,AE305+1,,-AE305))/$G313,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF308,,AF305+1,,-AF305))/$G313,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG308,,AG305+1,,-AG305))/$G313,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH308,,AH305+1,,-AH305))/$G313,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI308,,AI305+1,,-AI305))/$G313,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ308,,AJ305+1,,-AJ305))/$G313,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK308,,AK305+1,,-AK305))/$G313,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL308,,AL305+1,,-AL305))/$G313,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM308,,AM305+1,,-AM305))/$G313,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN308,,AN305+1,,-AN305))/$G313,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO308,,AO305+1,,-AO305))/$G313,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP308,,AP305+1,,-AP305))/$G313,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ308,,AQ305+1,,-AQ305))/$G313,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR308,,AR305+1,,-AR305))/$G313,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS308,,AS305+1,,-AS305))/$G313,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT308,,AT305+1,,-AT305))/$G313,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU308,,AU305+1,,-AU305))/$G313,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV308,,AV305+1,,-AV305))/$G313,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW308,,AW305+1,,-AW305))/$G313,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX308,,AX305+1,,-AX305))/$G313,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY308,,AY305+1,,-AY305))/$G313,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ308,,AZ305+1,,-AZ305))/$G313,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA308,,BA305+1,,-BA305))/$G313,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB308,,BB305+1,,-BB305))/$G313,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC308,,BC305+1,,-BC305))/$G313,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD308,,BD305+1,,-BD305))/$G313,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE308,,BE305+1,,-BE305))/$G313,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF308,,BF305+1,,-BF305))/$G313,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG308,,BG305+1,,-BG305))/$G313,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH308,,BH305+1,,-BH305))/$G313,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI308,,BI305+1,,-BI305))/$G313,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ308,,BJ305+1,,-BJ305))/$G313,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK308,,BK305+1,,-BK305))/$G313,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL308,,BL305+1,,-BL305))/$G313,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM308,,BM305+1,,-BM305))/$G313,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN308,,BN305+1,,-BN305))/$G313,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO308,,BO305+1,,-BO305))/$G313,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP308,,BP305+1,,-BP305))/$G313,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ308,,BQ305+1,,-BQ305))/$G313,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR308,,BR305+1,,-BR305))/$G313,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS308,,BS305+1,,-BS305))/$G313,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT308,,BT305+1,,-BT305))/$G313,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&H295","v":"Real-final write off-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&D295","v":"Real-final write off-0"},null,{"$f":"SUM(M310:BT310)","v":0},null,{"$f":"-SUM(M307:M309)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N307:N309)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O307:O309)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P307:P309)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q307:Q309)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R307:R309)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S307:S309)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T307:T309)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U307:U309)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V307:V309)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W307:W309)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X307:X309)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y307:Y309)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z307:Z309)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA307:AA309)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB307:AB309)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC307:AC309)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD307:AD309)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE307:AE309)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF307:AF309)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG307:AG309)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH307:AH309)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI307:AI309)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ307:AJ309)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK307:AK309)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL307:AL309)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM307:AM309)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN307:AN309)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO307:AO309)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP307:AP309)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ307:AQ309)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR307:AR309)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS307:AS309)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT307:AT309)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU307:AU309)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV307:AV309)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW307:AW309)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX307:AX309)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY307:AY309)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ307:AZ309)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA307:BA309)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB307:BB309)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC307:BC309)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD307:BD309)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE307:BE309)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF307:BF309)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG307:BG309)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH307:BH309)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI307:BI309)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ307:BJ309)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK307:BK309)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL307:BL309)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM307:BM309)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN307:BN309)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO307:BO309)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP307:BP309)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ307:BQ309)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR307:BR309)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS307:BS309)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT307:BT309)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D311&\"-\"&D295","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M307:M310)","v":0},{"$f":"SUM(N307:N310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"years to first opp"]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"INDEX(INP_General!$F$256:$F$270,J295,1)","v":20},{"$f":"INP_General!$G$245","v":true},null,null,{"$f":"MAX(SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-SUMPRODUCT($M$6:$BT$6,$M303:$BT303),0)","v":0},null,{"$f":"MIN($G313,L313+1)*(SUM($M303:M303))","v":0},{"$f":"MIN($G313,M313+1)*(SUM($M303:N303))","v":0},{"$f":"MIN($G313,N313+1)*(SUM($M303:O303))","v":0},{"$f":"MIN($G313,O313+1)*(SUM($M303:P303))","v":0},{"$f":"MIN($G313,P313+1)*(SUM($M303:Q303))","v":0},{"$f":"MIN($G313,Q313+1)*(SUM($M303:R303))","v":0},{"$f":"MIN($G313,R313+1)*(SUM($M303:S303))","v":0},{"$f":"MIN($G313,S313+1)*(SUM($M303:T303))","v":0},{"$f":"MIN($G313,T313+1)*(SUM($M303:U303))","v":0},{"$f":"MIN($G313,U313+1)*(SUM($M303:V303))","v":0},{"$f":"MIN($G313,V313+1)*(SUM($M303:W303))","v":0},{"$f":"MIN($G313,W313+1)*(SUM($M303:X303))","v":0},{"$f":"MIN($G313,X313+1)*(SUM($M303:Y303))","v":0},{"$f":"MIN($G313,Y313+1)*(SUM($M303:Z303))","v":0},{"$f":"MIN($G313,Z313+1)*(SUM($M303:AA303))","v":0},{"$f":"MIN($G313,AA313+1)*(SUM($M303:AB303))","v":0},{"$f":"MIN($G313,AB313+1)*(SUM($M303:AC303))","v":0},{"$f":"MIN($G313,AC313+1)*(SUM($M303:AD303))","v":0},{"$f":"MIN($G313,AD313+1)*(SUM($M303:AE303))","v":0},{"$f":"MIN($G313,AE313+1)*(SUM($M303:AF303))","v":0},{"$f":"MIN($G313,AF313+1)*(SUM($M303:AG303))","v":0},{"$f":"MIN($G313,AG313+1)*(SUM($M303:AH303))","v":0},{"$f":"MIN($G313,AH313+1)*(SUM($M303:AI303))","v":0},{"$f":"MIN($G313,AI313+1)*(SUM($M303:AJ303))","v":0},{"$f":"MIN($G313,AJ313+1)*(SUM($M303:AK303))","v":0},{"$f":"MIN($G313,AK313+1)*(SUM($M303:AL303))","v":0},{"$f":"MIN($G313,AL313+1)*(SUM($M303:AM303))","v":0},{"$f":"MIN($G313,AM313+1)*(SUM($M303:AN303))","v":0},{"$f":"MIN($G313,AN313+1)*(SUM($M303:AO303))","v":0},{"$f":"MIN($G313,AO313+1)*(SUM($M303:AP303))","v":0},{"$f":"MIN($G313,AP313+1)*(SUM($M303:AQ303))","v":0},{"$f":"MIN($G313,AQ313+1)*(SUM($M303:AR303))","v":0},{"$f":"MIN($G313,AR313+1)*(SUM($M303:AS303))","v":0},{"$f":"MIN($G313,AS313+1)*(SUM($M303:AT303))","v":0},{"$f":"MIN($G313,AT313+1)*(SUM($M303:AU303))","v":0},{"$f":"MIN($G313,AU313+1)*(SUM($M303:AV303))","v":0},{"$f":"MIN($G313,AV313+1)*(SUM($M303:AW303))","v":0},{"$f":"MIN($G313,AW313+1)*(SUM($M303:AX303))","v":0},{"$f":"MIN($G313,AX313+1)*(SUM($M303:AY303))","v":0},{"$f":"MIN($G313,AY313+1)*(SUM($M303:AZ303))","v":0},{"$f":"MIN($G313,AZ313+1)*(SUM($M303:BA303))","v":0},{"$f":"MIN($G313,BA313+1)*(SUM($M303:BB303))","v":0},{"$f":"MIN($G313,BB313+1)*(SUM($M303:BC303))","v":0},{"$f":"MIN($G313,BC313+1)*(SUM($M303:BD303))","v":0},{"$f":"MIN($G313,BD313+1)*(SUM($M303:BE303))","v":0},{"$f":"MIN($G313,BE313+1)*(SUM($M303:BF303))","v":0},{"$f":"MIN($G313,BF313+1)*(SUM($M303:BG303))","v":0},{"$f":"MIN($G313,BG313+1)*(SUM($M303:BH303))","v":0},{"$f":"MIN($G313,BH313+1)*(SUM($M303:BI303))","v":0},{"$f":"MIN($G313,BI313+1)*(SUM($M303:BJ303))","v":0},{"$f":"MIN($G313,BJ313+1)*(SUM($M303:BK303))","v":0},{"$f":"MIN($G313,BK313+1)*(SUM($M303:BL303))","v":0},{"$f":"MIN($G313,BL313+1)*(SUM($M303:BM303))","v":0},{"$f":"MIN($G313,BM313+1)*(SUM($M303:BN303))","v":0},{"$f":"MIN($G313,BN313+1)*(SUM($M303:BO303))","v":0},{"$f":"MIN($G313,BO313+1)*(SUM($M303:BP303))","v":0},{"$f":"MIN($G313,BP313+1)*(SUM($M303:BQ303))","v":0},{"$f":"MIN($G313,BQ313+1)*(SUM($M303:BR303))","v":0},{"$f":"MIN($G313,BR313+1)*(SUM($M303:BS303))","v":0},{"$f":"MIN($G313,BS313+1)*(SUM($M303:BT303))","v":0}]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$256:$I$270,J295,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M313<>0,(SUM(OFFSET(M299,,-M313-$K313*M304,,MAX(($K313+1)*M304,1)))*($H314)*(M313=$G313) + (OFFSET(L314,,-M313+1)*(SUM(M$14:M$23)<>0)))*$H313*SUM($M304:M304),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N313<>0,(SUM(OFFSET(N299,,-N313-$K313*N304,,MAX(($K313+1)*N304,1)))*($H314)*(N313=$G313) + (OFFSET(M314,,-N313+1)*(SUM(N$14:N$23)<>0)))*$H313*SUM($M304:N304),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O313<>0,(SUM(OFFSET(O299,,-O313-$K313*O304,,MAX(($K313+1)*O304,1)))*($H314)*(O313=$G313) + (OFFSET(N314,,-O313+1)*(SUM(O$14:O$23)<>0)))*$H313*SUM($M304:O304),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P313<>0,(SUM(OFFSET(P299,,-P313-$K313*P304,,MAX(($K313+1)*P304,1)))*($H314)*(P313=$G313) + (OFFSET(O314,,-P313+1)*(SUM(P$14:P$23)<>0)))*$H313*SUM($M304:P304),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q313<>0,(SUM(OFFSET(Q299,,-Q313-$K313*Q304,,MAX(($K313+1)*Q304,1)))*($H314)*(Q313=$G313) + (OFFSET(P314,,-Q313+1)*(SUM(Q$14:Q$23)<>0)))*$H313*SUM($M304:Q304),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R313<>0,(SUM(OFFSET(R299,,-R313-$K313*R304,,MAX(($K313+1)*R304,1)))*($H314)*(R313=$G313) + (OFFSET(Q314,,-R313+1)*(SUM(R$14:R$23)<>0)))*$H313*SUM($M304:R304),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S313<>0,(SUM(OFFSET(S299,,-S313-$K313*S304,,MAX(($K313+1)*S304,1)))*($H314)*(S313=$G313) + (OFFSET(R314,,-S313+1)*(SUM(S$14:S$23)<>0)))*$H313*SUM($M304:S304),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T313<>0,(SUM(OFFSET(T299,,-T313-$K313*T304,,MAX(($K313+1)*T304,1)))*($H314)*(T313=$G313) + (OFFSET(S314,,-T313+1)*(SUM(T$14:T$23)<>0)))*$H313*SUM($M304:T304),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U313<>0,(SUM(OFFSET(U299,,-U313-$K313*U304,,MAX(($K313+1)*U304,1)))*($H314)*(U313=$G313) + (OFFSET(T314,,-U313+1)*(SUM(U$14:U$23)<>0)))*$H313*SUM($M304:U304),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V313<>0,(SUM(OFFSET(V299,,-V313-$K313*V304,,MAX(($K313+1)*V304,1)))*($H314)*(V313=$G313) + (OFFSET(U314,,-V313+1)*(SUM(V$14:V$23)<>0)))*$H313*SUM($M304:V304),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W313<>0,(SUM(OFFSET(W299,,-W313-$K313*W304,,MAX(($K313+1)*W304,1)))*($H314)*(W313=$G313) + (OFFSET(V314,,-W313+1)*(SUM(W$14:W$23)<>0)))*$H313*SUM($M304:W304),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X313<>0,(SUM(OFFSET(X299,,-X313-$K313*X304,,MAX(($K313+1)*X304,1)))*($H314)*(X313=$G313) + (OFFSET(W314,,-X313+1)*(SUM(X$14:X$23)<>0)))*$H313*SUM($M304:X304),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y313<>0,(SUM(OFFSET(Y299,,-Y313-$K313*Y304,,MAX(($K313+1)*Y304,1)))*($H314)*(Y313=$G313) + (OFFSET(X314,,-Y313+1)*(SUM(Y$14:Y$23)<>0)))*$H313*SUM($M304:Y304),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z313<>0,(SUM(OFFSET(Z299,,-Z313-$K313*Z304,,MAX(($K313+1)*Z304,1)))*($H314)*(Z313=$G313) + (OFFSET(Y314,,-Z313+1)*(SUM(Z$14:Z$23)<>0)))*$H313*SUM($M304:Z304),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA313<>0,(SUM(OFFSET(AA299,,-AA313-$K313*AA304,,MAX(($K313+1)*AA304,1)))*($H314)*(AA313=$G313) + (OFFSET(Z314,,-AA313+1)*(SUM(AA$14:AA$23)<>0)))*$H313*SUM($M304:AA304),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB313<>0,(SUM(OFFSET(AB299,,-AB313-$K313*AB304,,MAX(($K313+1)*AB304,1)))*($H314)*(AB313=$G313) + (OFFSET(AA314,,-AB313+1)*(SUM(AB$14:AB$23)<>0)))*$H313*SUM($M304:AB304),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC313<>0,(SUM(OFFSET(AC299,,-AC313-$K313*AC304,,MAX(($K313+1)*AC304,1)))*($H314)*(AC313=$G313) + (OFFSET(AB314,,-AC313+1)*(SUM(AC$14:AC$23)<>0)))*$H313*SUM($M304:AC304),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD313<>0,(SUM(OFFSET(AD299,,-AD313-$K313*AD304,,MAX(($K313+1)*AD304,1)))*($H314)*(AD313=$G313) + (OFFSET(AC314,,-AD313+1)*(SUM(AD$14:AD$23)<>0)))*$H313*SUM($M304:AD304),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE313<>0,(SUM(OFFSET(AE299,,-AE313-$K313*AE304,,MAX(($K313+1)*AE304,1)))*($H314)*(AE313=$G313) + (OFFSET(AD314,,-AE313+1)*(SUM(AE$14:AE$23)<>0)))*$H313*SUM($M304:AE304),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF313<>0,(SUM(OFFSET(AF299,,-AF313-$K313*AF304,,MAX(($K313+1)*AF304,1)))*($H314)*(AF313=$G313) + (OFFSET(AE314,,-AF313+1)*(SUM(AF$14:AF$23)<>0)))*$H313*SUM($M304:AF304),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG313<>0,(SUM(OFFSET(AG299,,-AG313-$K313*AG304,,MAX(($K313+1)*AG304,1)))*($H314)*(AG313=$G313) + (OFFSET(AF314,,-AG313+1)*(SUM(AG$14:AG$23)<>0)))*$H313*SUM($M304:AG304),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH313<>0,(SUM(OFFSET(AH299,,-AH313-$K313*AH304,,MAX(($K313+1)*AH304,1)))*($H314)*(AH313=$G313) + (OFFSET(AG314,,-AH313+1)*(SUM(AH$14:AH$23)<>0)))*$H313*SUM($M304:AH304),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI313<>0,(SUM(OFFSET(AI299,,-AI313-$K313*AI304,,MAX(($K313+1)*AI304,1)))*($H314)*(AI313=$G313) + (OFFSET(AH314,,-AI313+1)*(SUM(AI$14:AI$23)<>0)))*$H313*SUM($M304:AI304),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ313<>0,(SUM(OFFSET(AJ299,,-AJ313-$K313*AJ304,,MAX(($K313+1)*AJ304,1)))*($H314)*(AJ313=$G313) + (OFFSET(AI314,,-AJ313+1)*(SUM(AJ$14:AJ$23)<>0)))*$H313*SUM($M304:AJ304),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK313<>0,(SUM(OFFSET(AK299,,-AK313-$K313*AK304,,MAX(($K313+1)*AK304,1)))*($H314)*(AK313=$G313) + (OFFSET(AJ314,,-AK313+1)*(SUM(AK$14:AK$23)<>0)))*$H313*SUM($M304:AK304),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL313<>0,(SUM(OFFSET(AL299,,-AL313-$K313*AL304,,MAX(($K313+1)*AL304,1)))*($H314)*(AL313=$G313) + (OFFSET(AK314,,-AL313+1)*(SUM(AL$14:AL$23)<>0)))*$H313*SUM($M304:AL304),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM313<>0,(SUM(OFFSET(AM299,,-AM313-$K313*AM304,,MAX(($K313+1)*AM304,1)))*($H314)*(AM313=$G313) + (OFFSET(AL314,,-AM313+1)*(SUM(AM$14:AM$23)<>0)))*$H313*SUM($M304:AM304),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN313<>0,(SUM(OFFSET(AN299,,-AN313-$K313*AN304,,MAX(($K313+1)*AN304,1)))*($H314)*(AN313=$G313) + (OFFSET(AM314,,-AN313+1)*(SUM(AN$14:AN$23)<>0)))*$H313*SUM($M304:AN304),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO313<>0,(SUM(OFFSET(AO299,,-AO313-$K313*AO304,,MAX(($K313+1)*AO304,1)))*($H314)*(AO313=$G313) + (OFFSET(AN314,,-AO313+1)*(SUM(AO$14:AO$23)<>0)))*$H313*SUM($M304:AO304),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP313<>0,(SUM(OFFSET(AP299,,-AP313-$K313*AP304,,MAX(($K313+1)*AP304,1)))*($H314)*(AP313=$G313) + (OFFSET(AO314,,-AP313+1)*(SUM(AP$14:AP$23)<>0)))*$H313*SUM($M304:AP304),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ313<>0,(SUM(OFFSET(AQ299,,-AQ313-$K313*AQ304,,MAX(($K313+1)*AQ304,1)))*($H314)*(AQ313=$G313) + (OFFSET(AP314,,-AQ313+1)*(SUM(AQ$14:AQ$23)<>0)))*$H313*SUM($M304:AQ304),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR313<>0,(SUM(OFFSET(AR299,,-AR313-$K313*AR304,,MAX(($K313+1)*AR304,1)))*($H314)*(AR313=$G313) + (OFFSET(AQ314,,-AR313+1)*(SUM(AR$14:AR$23)<>0)))*$H313*SUM($M304:AR304),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS313<>0,(SUM(OFFSET(AS299,,-AS313-$K313*AS304,,MAX(($K313+1)*AS304,1)))*($H314)*(AS313=$G313) + (OFFSET(AR314,,-AS313+1)*(SUM(AS$14:AS$23)<>0)))*$H313*SUM($M304:AS304),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT313<>0,(SUM(OFFSET(AT299,,-AT313-$K313*AT304,,MAX(($K313+1)*AT304,1)))*($H314)*(AT313=$G313) + (OFFSET(AS314,,-AT313+1)*(SUM(AT$14:AT$23)<>0)))*$H313*SUM($M304:AT304),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU313<>0,(SUM(OFFSET(AU299,,-AU313-$K313*AU304,,MAX(($K313+1)*AU304,1)))*($H314)*(AU313=$G313) + (OFFSET(AT314,,-AU313+1)*(SUM(AU$14:AU$23)<>0)))*$H313*SUM($M304:AU304),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV313<>0,(SUM(OFFSET(AV299,,-AV313-$K313*AV304,,MAX(($K313+1)*AV304,1)))*($H314)*(AV313=$G313) + (OFFSET(AU314,,-AV313+1)*(SUM(AV$14:AV$23)<>0)))*$H313*SUM($M304:AV304),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW313<>0,(SUM(OFFSET(AW299,,-AW313-$K313*AW304,,MAX(($K313+1)*AW304,1)))*($H314)*(AW313=$G313) + (OFFSET(AV314,,-AW313+1)*(SUM(AW$14:AW$23)<>0)))*$H313*SUM($M304:AW304),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX313<>0,(SUM(OFFSET(AX299,,-AX313-$K313*AX304,,MAX(($K313+1)*AX304,1)))*($H314)*(AX313=$G313) + (OFFSET(AW314,,-AX313+1)*(SUM(AX$14:AX$23)<>0)))*$H313*SUM($M304:AX304),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY313<>0,(SUM(OFFSET(AY299,,-AY313-$K313*AY304,,MAX(($K313+1)*AY304,1)))*($H314)*(AY313=$G313) + (OFFSET(AX314,,-AY313+1)*(SUM(AY$14:AY$23)<>0)))*$H313*SUM($M304:AY304),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ313<>0,(SUM(OFFSET(AZ299,,-AZ313-$K313*AZ304,,MAX(($K313+1)*AZ304,1)))*($H314)*(AZ313=$G313) + (OFFSET(AY314,,-AZ313+1)*(SUM(AZ$14:AZ$23)<>0)))*$H313*SUM($M304:AZ304),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA313<>0,(SUM(OFFSET(BA299,,-BA313-$K313*BA304,,MAX(($K313+1)*BA304,1)))*($H314)*(BA313=$G313) + (OFFSET(AZ314,,-BA313+1)*(SUM(BA$14:BA$23)<>0)))*$H313*SUM($M304:BA304),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB313<>0,(SUM(OFFSET(BB299,,-BB313-$K313*BB304,,MAX(($K313+1)*BB304,1)))*($H314)*(BB313=$G313) + (OFFSET(BA314,,-BB313+1)*(SUM(BB$14:BB$23)<>0)))*$H313*SUM($M304:BB304),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC313<>0,(SUM(OFFSET(BC299,,-BC313-$K313*BC304,,MAX(($K313+1)*BC304,1)))*($H314)*(BC313=$G313) + (OFFSET(BB314,,-BC313+1)*(SUM(BC$14:BC$23)<>0)))*$H313*SUM($M304:BC304),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD313<>0,(SUM(OFFSET(BD299,,-BD313-$K313*BD304,,MAX(($K313+1)*BD304,1)))*($H314)*(BD313=$G313) + (OFFSET(BC314,,-BD313+1)*(SUM(BD$14:BD$23)<>0)))*$H313*SUM($M304:BD304),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE313<>0,(SUM(OFFSET(BE299,,-BE313-$K313*BE304,,MAX(($K313+1)*BE304,1)))*($H314)*(BE313=$G313) + (OFFSET(BD314,,-BE313+1)*(SUM(BE$14:BE$23)<>0)))*$H313*SUM($M304:BE304),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF313<>0,(SUM(OFFSET(BF299,,-BF313-$K313*BF304,,MAX(($K313+1)*BF304,1)))*($H314)*(BF313=$G313) + (OFFSET(BE314,,-BF313+1)*(SUM(BF$14:BF$23)<>0)))*$H313*SUM($M304:BF304),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG313<>0,(SUM(OFFSET(BG299,,-BG313-$K313*BG304,,MAX(($K313+1)*BG304,1)))*($H314)*(BG313=$G313) + (OFFSET(BF314,,-BG313+1)*(SUM(BG$14:BG$23)<>0)))*$H313*SUM($M304:BG304),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH313<>0,(SUM(OFFSET(BH299,,-BH313-$K313*BH304,,MAX(($K313+1)*BH304,1)))*($H314)*(BH313=$G313) + (OFFSET(BG314,,-BH313+1)*(SUM(BH$14:BH$23)<>0)))*$H313*SUM($M304:BH304),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI313<>0,(SUM(OFFSET(BI299,,-BI313-$K313*BI304,,MAX(($K313+1)*BI304,1)))*($H314)*(BI313=$G313) + (OFFSET(BH314,,-BI313+1)*(SUM(BI$14:BI$23)<>0)))*$H313*SUM($M304:BI304),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ313<>0,(SUM(OFFSET(BJ299,,-BJ313-$K313*BJ304,,MAX(($K313+1)*BJ304,1)))*($H314)*(BJ313=$G313) + (OFFSET(BI314,,-BJ313+1)*(SUM(BJ$14:BJ$23)<>0)))*$H313*SUM($M304:BJ304),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK313<>0,(SUM(OFFSET(BK299,,-BK313-$K313*BK304,,MAX(($K313+1)*BK304,1)))*($H314)*(BK313=$G313) + (OFFSET(BJ314,,-BK313+1)*(SUM(BK$14:BK$23)<>0)))*$H313*SUM($M304:BK304),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL313<>0,(SUM(OFFSET(BL299,,-BL313-$K313*BL304,,MAX(($K313+1)*BL304,1)))*($H314)*(BL313=$G313) + (OFFSET(BK314,,-BL313+1)*(SUM(BL$14:BL$23)<>0)))*$H313*SUM($M304:BL304),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM313<>0,(SUM(OFFSET(BM299,,-BM313-$K313*BM304,,MAX(($K313+1)*BM304,1)))*($H314)*(BM313=$G313) + (OFFSET(BL314,,-BM313+1)*(SUM(BM$14:BM$23)<>0)))*$H313*SUM($M304:BM304),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN313<>0,(SUM(OFFSET(BN299,,-BN313-$K313*BN304,,MAX(($K313+1)*BN304,1)))*($H314)*(BN313=$G313) + (OFFSET(BM314,,-BN313+1)*(SUM(BN$14:BN$23)<>0)))*$H313*SUM($M304:BN304),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO313<>0,(SUM(OFFSET(BO299,,-BO313-$K313*BO304,,MAX(($K313+1)*BO304,1)))*($H314)*(BO313=$G313) + (OFFSET(BN314,,-BO313+1)*(SUM(BO$14:BO$23)<>0)))*$H313*SUM($M304:BO304),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP313<>0,(SUM(OFFSET(BP299,,-BP313-$K313*BP304,,MAX(($K313+1)*BP304,1)))*($H314)*(BP313=$G313) + (OFFSET(BO314,,-BP313+1)*(SUM(BP$14:BP$23)<>0)))*$H313*SUM($M304:BP304),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ313<>0,(SUM(OFFSET(BQ299,,-BQ313-$K313*BQ304,,MAX(($K313+1)*BQ304,1)))*($H314)*(BQ313=$G313) + (OFFSET(BP314,,-BQ313+1)*(SUM(BQ$14:BQ$23)<>0)))*$H313*SUM($M304:BQ304),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR313<>0,(SUM(OFFSET(BR299,,-BR313-$K313*BR304,,MAX(($K313+1)*BR304,1)))*($H314)*(BR313=$G313) + (OFFSET(BQ314,,-BR313+1)*(SUM(BR$14:BR$23)<>0)))*$H313*SUM($M304:BR304),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS313<>0,(SUM(OFFSET(BS299,,-BS313-$K313*BS304,,MAX(($K313+1)*BS304,1)))*($H314)*(BS313=$G313) + (OFFSET(BR314,,-BS313+1)*(SUM(BS$14:BS$23)<>0)))*$H313*SUM($M304:BS304),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT313<>0,(SUM(OFFSET(BT299,,-BT313-$K313*BT304,,MAX(($K313+1)*BT304,1)))*($H314)*(BT313=$G313) + (OFFSET(BS314,,-BT313+1)*(SUM(BT$14:BT$23)<>0)))*$H313*SUM($M304:BT304),0)*(SUM($M$27:BT$27)=0)","v":0}]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L319","v":0},{"$f":"M319","v":0},{"$f":"N319","v":0},{"$f":"O319","v":0},{"$f":"P319","v":0},{"$f":"Q319","v":0},{"$f":"R319","v":0},{"$f":"S319","v":0},{"$f":"T319","v":0},{"$f":"U319","v":0},{"$f":"V319","v":0},{"$f":"W319","v":0},{"$f":"X319","v":0},{"$f":"Y319","v":0},{"$f":"Z319","v":0},{"$f":"AA319","v":0},{"$f":"AB319","v":0},{"$f":"AC319","v":0},{"$f":"AD319","v":0},{"$f":"AE319","v":0},{"$f":"AF319","v":0},{"$f":"AG319","v":0},{"$f":"AH319","v":0},{"$f":"AI319","v":0},{"$f":"AJ319","v":0},{"$f":"AK319","v":0},{"$f":"AL319","v":0},{"$f":"AM319","v":0},{"$f":"AN319","v":0},{"$f":"AO319","v":0},{"$f":"AP319","v":0},{"$f":"AQ319","v":0},{"$f":"AR319","v":0},{"$f":"AS319","v":0},{"$f":"AT319","v":0},{"$f":"AU319","v":0},{"$f":"AV319","v":0},{"$f":"AW319","v":0},{"$f":"AX319","v":0},{"$f":"AY319","v":0},{"$f":"AZ319","v":0},{"$f":"BA319","v":0},{"$f":"BB319","v":0},{"$f":"BC319","v":0},{"$f":"BD319","v":0},{"$f":"BE319","v":0},{"$f":"BF319","v":0},{"$f":"BG319","v":0},{"$f":"BH319","v":0},{"$f":"BI319","v":0},{"$f":"BJ319","v":0},{"$f":"BK319","v":0},{"$f":"BL319","v":0},{"$f":"BM319","v":0},{"$f":"BN319","v":0},{"$f":"BO319","v":0},{"$f":"BP319","v":0},{"$f":"BQ319","v":0},{"$f":"BR319","v":0},{"$f":"BS319","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H295","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M317:BT317)","v":0},null,{"$f":"-M308","v":0},{"$f":"-N308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H295","v":"Real-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M318:BT318)","v":0},null,{"$f":"M319-SUM(M316:M317)","v":0},{"$f":"N319-SUM(N316:N317)","v":0},{"$f":"O319-SUM(O316:O317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M317*$G321/M$7","v":0},{"$f":"N317*$G321/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L328","v":0},{"$f":"M328","v":0},{"$f":"N328","v":0},{"$f":"O328","v":0},{"$f":"P328","v":0},{"$f":"Q328","v":0},{"$f":"R328","v":0},{"$f":"S328","v":0},{"$f":"T328","v":0},{"$f":"U328","v":0},{"$f":"V328","v":0},{"$f":"W328","v":0},{"$f":"X328","v":0},{"$f":"Y328","v":0},{"$f":"Z328","v":0},{"$f":"AA328","v":0},{"$f":"AB328","v":0},{"$f":"AC328","v":0},{"$f":"AD328","v":0},{"$f":"AE328","v":0},{"$f":"AF328","v":0},{"$f":"AG328","v":0},{"$f":"AH328","v":0},{"$f":"AI328","v":0},{"$f":"AJ328","v":0},{"$f":"AK328","v":0},{"$f":"AL328","v":0},{"$f":"AM328","v":0},{"$f":"AN328","v":0},{"$f":"AO328","v":0},{"$f":"AP328","v":0},{"$f":"AQ328","v":0},{"$f":"AR328","v":0},{"$f":"AS328","v":0},{"$f":"AT328","v":0},{"$f":"AU328","v":0},{"$f":"AV328","v":0},{"$f":"AW328","v":0},{"$f":"AX328","v":0},{"$f":"AY328","v":0},{"$f":"AZ328","v":0},{"$f":"BA328","v":0},{"$f":"BB328","v":0},{"$f":"BC328","v":0},{"$f":"BD328","v":0},{"$f":"BE328","v":0},{"$f":"BF328","v":0},{"$f":"BG328","v":0},{"$f":"BH328","v":0},{"$f":"BI328","v":0},{"$f":"BJ328","v":0},{"$f":"BK328","v":0},{"$f":"BL328","v":0},{"$f":"BM328","v":0},{"$f":"BN328","v":0},{"$f":"BO328","v":0},{"$f":"BP328","v":0},{"$f":"BQ328","v":0},{"$f":"BR328","v":0},{"$f":"BS328","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H295","v":"Nominal-Capex-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D295","v":"Nominal-Capex-0"},null,{"$f":"SUM(M325:BT325)","v":0},null,{"$f":"M308*M302","v":0},{"$f":"N308*N302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&H295","v":"Nominal-depreciation-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D295","v":"Nominal-depreciation-0"},null,{"$f":"SUM(M326:BT326)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M325,,M305+1,,-M305))/$G313,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N325,,N305+1,,-N305))/$G313,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O325,,O305+1,,-O305))/$G313,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P325,,P305+1,,-P305))/$G313,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q325,,Q305+1,,-Q305))/$G313,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R325,,R305+1,,-R305))/$G313,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S325,,S305+1,,-S305))/$G313,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T325,,T305+1,,-T305))/$G313,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U325,,U305+1,,-U305))/$G313,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V325,,V305+1,,-V305))/$G313,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W325,,W305+1,,-W305))/$G313,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X325,,X305+1,,-X305))/$G313,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y325,,Y305+1,,-Y305))/$G313,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z325,,Z305+1,,-Z305))/$G313,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA325,,AA305+1,,-AA305))/$G313,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB325,,AB305+1,,-AB305))/$G313,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC325,,AC305+1,,-AC305))/$G313,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD325,,AD305+1,,-AD305))/$G313,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE325,,AE305+1,,-AE305))/$G313,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF325,,AF305+1,,-AF305))/$G313,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG325,,AG305+1,,-AG305))/$G313,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH325,,AH305+1,,-AH305))/$G313,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI325,,AI305+1,,-AI305))/$G313,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ325,,AJ305+1,,-AJ305))/$G313,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK325,,AK305+1,,-AK305))/$G313,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL325,,AL305+1,,-AL305))/$G313,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM325,,AM305+1,,-AM305))/$G313,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN325,,AN305+1,,-AN305))/$G313,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO325,,AO305+1,,-AO305))/$G313,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP325,,AP305+1,,-AP305))/$G313,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ325,,AQ305+1,,-AQ305))/$G313,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR325,,AR305+1,,-AR305))/$G313,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS325,,AS305+1,,-AS305))/$G313,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT325,,AT305+1,,-AT305))/$G313,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU325,,AU305+1,,-AU305))/$G313,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV325,,AV305+1,,-AV305))/$G313,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW325,,AW305+1,,-AW305))/$G313,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX325,,AX305+1,,-AX305))/$G313,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY325,,AY305+1,,-AY305))/$G313,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ325,,AZ305+1,,-AZ305))/$G313,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA325,,BA305+1,,-BA305))/$G313,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB325,,BB305+1,,-BB305))/$G313,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC325,,BC305+1,,-BC305))/$G313,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD325,,BD305+1,,-BD305))/$G313,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE325,,BE305+1,,-BE305))/$G313,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF325,,BF305+1,,-BF305))/$G313,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG325,,BG305+1,,-BG305))/$G313,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH325,,BH305+1,,-BH305))/$G313,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI325,,BI305+1,,-BI305))/$G313,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ325,,BJ305+1,,-BJ305))/$G313,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK325,,BK305+1,,-BK305))/$G313,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL325,,BL305+1,,-BL305))/$G313,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM325,,BM305+1,,-BM305))/$G313,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN325,,BN305+1,,-BN305))/$G313,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO325,,BO305+1,,-BO305))/$G313,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP325,,BP305+1,,-BP305))/$G313,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ325,,BQ305+1,,-BQ305))/$G313,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR325,,BR305+1,,-BR305))/$G313,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS325,,BS305+1,,-BS305))/$G313,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT325,,BT305+1,,-BT305))/$G313,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&H295","v":"Nominal-final write off-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&D295","v":"Nominal-final write off-0"},null,{"$f":"SUM(M327:BT327)","v":0},null,{"$f":"-SUM(M324:M326)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N324:N326)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O324:O326)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P324:P326)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q324:Q326)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R324:R326)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S324:S326)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T324:T326)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U324:U326)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V324:V326)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W324:W326)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X324:X326)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y324:Y326)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z324:Z326)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA324:AA326)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB324:AB326)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC324:AC326)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD324:AD326)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE324:AE326)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF324:AF326)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG324:AG326)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH324:AH326)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI324:AI326)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ324:AJ326)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK324:AK326)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL324:AL326)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM324:AM326)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN324:AN326)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO324:AO326)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP324:AP326)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ324:AQ326)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR324:AR326)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS324:AS326)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT324:AT326)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU324:AU326)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV324:AV326)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW324:AW326)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX324:AX326)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY324:AY326)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ324:AZ326)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA324:BA326)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB324:BB326)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC324:BC326)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD324:BD326)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE324:BE326)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF324:BF326)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG324:BG326)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH324:BH326)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI324:BI326)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ324:BJ326)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK324:BK326)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL324:BL326)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM324:BM326)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN324:BN326)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO324:BO326)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP324:BP326)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ324:BQ326)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR324:BR326)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS324:BS326)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT324:BT326)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D328&\"-\"&D295","v":"Nominal-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M324:M327)","v":0},{"$f":"SUM(N324:N327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L333","v":0},{"$f":"M333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H295","v":"Nominal-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M331:BT331)","v":0},null,{"$f":"-M325","v":0},{"$f":"-N325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H295","v":"Nominal-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M332:BT332)","v":0},null,{"$f":"M333-SUM(M330:M331)","v":0},{"$f":"N333-SUM(N330:N331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M331*$G321/M$7","v":0},{"$f":"N331*$G321/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(INP_General!$D$256:$D$270,J335,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$256:$J$270,J335,1)","v":"Generation"},null,{"$f":"MAX(J$293:J334)+1","v":2},null,null,{"$f":"INDEX(INP_General!M$256:M$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!N$256:N$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!O$256:O$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!P$256:P$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!Q$256:Q$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!R$256:R$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!S$256:S$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!T$256:T$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!U$256:U$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!V$256:V$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!W$256:W$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!X$256:X$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!Y$256:Y$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!Z$256:Z$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AA$256:AA$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AB$256:AB$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AC$256:AC$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AD$256:AD$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AE$256:AE$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AF$256:AF$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AG$256:AG$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AH$256:AH$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AI$256:AI$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AJ$256:AJ$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AK$256:AK$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AL$256:AL$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AM$256:AM$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AN$256:AN$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AO$256:AO$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AP$256:AP$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AQ$256:AQ$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AR$256:AR$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AS$256:AS$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AT$256:AT$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AU$256:AU$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AV$256:AV$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AW$256:AW$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AX$256:AX$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AY$256:AY$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!AZ$256:AZ$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BA$256:BA$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BB$256:BB$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BC$256:BC$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BD$256:BD$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BE$256:BE$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BF$256:BF$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BG$256:BG$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BH$256:BH$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BI$256:BI$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BJ$256:BJ$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BK$256:BK$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BL$256:BL$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BM$256:BM$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BN$256:BN$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BO$256:BO$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BP$256:BP$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BQ$256:BQ$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BR$256:BR$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BS$256:BS$270,$J335,1)","v":0},{"$f":"INDEX(INP_General!BT$256:BT$270,$J335,1)","v":0}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$H$256:$H$270,J335,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G336,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M335:BT335)<>0,H336=0)*1","v":0},null,null,null,{"$f":"IF($H336=0,0,INDEX(INP_General!M$229:M$238,$H336,1))","v":1},{"$f":"IF($H336=0,0,INDEX(INP_General!N$229:N$238,$H336,1))","v":1.0149999999999999},{"$f":"IF($H336=0,0,INDEX(INP_General!O$229:O$238,$H336,1))","v":1.0302249999999997},{"$f":"IF($H336=0,0,INDEX(INP_General!P$229:P$238,$H336,1))","v":1.0456783749999996},{"$f":"IF($H336=0,0,INDEX(INP_General!Q$229:Q$238,$H336,1))","v":1.0613635506249994},{"$f":"IF($H336=0,0,INDEX(INP_General!R$229:R$238,$H336,1))","v":1.0772840038843743},{"$f":"IF($H336=0,0,INDEX(INP_General!S$229:S$238,$H336,1))","v":1.0934432639426397},{"$f":"IF($H336=0,0,INDEX(INP_General!T$229:T$238,$H336,1))","v":1.1098449129017791},{"$f":"IF($H336=0,0,INDEX(INP_General!U$229:U$238,$H336,1))","v":1.1264925865953057},{"$f":"IF($H336=0,0,INDEX(INP_General!V$229:V$238,$H336,1))","v":1.1433899753942351},{"$f":"IF($H336=0,0,INDEX(INP_General!W$229:W$238,$H336,1))","v":1.1605408250251485},{"$f":"IF($H336=0,0,INDEX(INP_General!X$229:X$238,$H336,1))","v":1.1779489374005256},{"$f":"IF($H336=0,0,INDEX(INP_General!Y$229:Y$238,$H336,1))","v":1.1956181714615335},{"$f":"IF($H336=0,0,INDEX(INP_General!Z$229:Z$238,$H336,1))","v":1.2135524440334564},{"$f":"IF($H336=0,0,INDEX(INP_General!AA$229:AA$238,$H336,1))","v":1.2317557306939582},{"$f":"IF($H336=0,0,INDEX(INP_General!AB$229:AB$238,$H336,1))","v":1.2502320666543674},{"$f":"IF($H336=0,0,INDEX(INP_General!AC$229:AC$238,$H336,1))","v":1.2689855476541827},{"$f":"IF($H336=0,0,INDEX(INP_General!AD$229:AD$238,$H336,1))","v":1.2880203308689953},{"$f":"IF($H336=0,0,INDEX(INP_General!AE$229:AE$238,$H336,1))","v":1.3073406358320301},{"$f":"IF($H336=0,0,INDEX(INP_General!AF$229:AF$238,$H336,1))","v":1.3269507453695104},{"$f":"IF($H336=0,0,INDEX(INP_General!AG$229:AG$238,$H336,1))","v":1.3468550065500529},{"$f":"IF($H336=0,0,INDEX(INP_General!AH$229:AH$238,$H336,1))","v":1.3670578316483035},{"$f":"IF($H336=0,0,INDEX(INP_General!AI$229:AI$238,$H336,1))","v":1.387563699123028},{"$f":"IF($H336=0,0,INDEX(INP_General!AJ$229:AJ$238,$H336,1))","v":1.4083771546098733},{"$f":"IF($H336=0,0,INDEX(INP_General!AK$229:AK$238,$H336,1))","v":1.4295028119290214},{"$f":"IF($H336=0,0,INDEX(INP_General!AL$229:AL$238,$H336,1))","v":1.4509453541079567},{"$f":"IF($H336=0,0,INDEX(INP_General!AM$229:AM$238,$H336,1))","v":1.472709534419576},{"$f":"IF($H336=0,0,INDEX(INP_General!AN$229:AN$238,$H336,1))","v":1.4948001774358695},{"$f":"IF($H336=0,0,INDEX(INP_General!AO$229:AO$238,$H336,1))","v":1.5172221800974073},{"$f":"IF($H336=0,0,INDEX(INP_General!AP$229:AP$238,$H336,1))","v":1.5399805127988682},{"$f":"IF($H336=0,0,INDEX(INP_General!AQ$229:AQ$238,$H336,1))","v":1.5630802204908509},{"$f":"IF($H336=0,0,INDEX(INP_General!AR$229:AR$238,$H336,1))","v":1.5865264237982135},{"$f":"IF($H336=0,0,INDEX(INP_General!AS$229:AS$238,$H336,1))","v":1.6103243201551867},{"$f":"IF($H336=0,0,INDEX(INP_General!AT$229:AT$238,$H336,1))","v":1.6344791849575142},{"$f":"IF($H336=0,0,INDEX(INP_General!AU$229:AU$238,$H336,1))","v":1.6589963727318768},{"$f":"IF($H336=0,0,INDEX(INP_General!AV$229:AV$238,$H336,1))","v":1.6838813183228549},{"$f":"IF($H336=0,0,INDEX(INP_General!AW$229:AW$238,$H336,1))","v":1.7091395380976975},{"$f":"IF($H336=0,0,INDEX(INP_General!AX$229:AX$238,$H336,1))","v":1.7347766311691628},{"$f":"IF($H336=0,0,INDEX(INP_General!AY$229:AY$238,$H336,1))","v":1.7607982806367002},{"$f":"IF($H336=0,0,INDEX(INP_General!AZ$229:AZ$238,$H336,1))","v":1.7872102548462505},{"$f":"IF($H336=0,0,INDEX(INP_General!BA$229:BA$238,$H336,1))","v":1.8140184086689441},{"$f":"IF($H336=0,0,INDEX(INP_General!BB$229:BB$238,$H336,1))","v":1.8412286847989781},{"$f":"IF($H336=0,0,INDEX(INP_General!BC$229:BC$238,$H336,1))","v":1.8688471150709625},{"$f":"IF($H336=0,0,INDEX(INP_General!BD$229:BD$238,$H336,1))","v":1.8968798217970266},{"$f":"IF($H336=0,0,INDEX(INP_General!BE$229:BE$238,$H336,1))","v":1.9253330191239819},{"$f":"IF($H336=0,0,INDEX(INP_General!BF$229:BF$238,$H336,1))","v":1.9542130144108414},{"$f":"IF($H336=0,0,INDEX(INP_General!BG$229:BG$238,$H336,1))","v":1.9835262096270039},{"$f":"IF($H336=0,0,INDEX(INP_General!BH$229:BH$238,$H336,1))","v":2.0132791027714085},{"$f":"IF($H336=0,0,INDEX(INP_General!BI$229:BI$238,$H336,1))","v":2.0434782893129793},{"$f":"IF($H336=0,0,INDEX(INP_General!BJ$229:BJ$238,$H336,1))","v":2.0741304636526738},{"$f":"IF($H336=0,0,INDEX(INP_General!BK$229:BK$238,$H336,1))","v":2.1052424206074636},{"$f":"IF($H336=0,0,INDEX(INP_General!BL$229:BL$238,$H336,1))","v":2.1368210569165753},{"$f":"IF($H336=0,0,INDEX(INP_General!BM$229:BM$238,$H336,1))","v":2.1688733727703235},{"$f":"IF($H336=0,0,INDEX(INP_General!BN$229:BN$238,$H336,1))","v":2.2014064733618781},{"$f":"IF($H336=0,0,INDEX(INP_General!BO$229:BO$238,$H336,1))","v":2.234427570462306},{"$f":"IF($H336=0,0,INDEX(INP_General!BP$229:BP$238,$H336,1))","v":2.2679439840192406},{"$f":"IF($H336=0,0,INDEX(INP_General!BQ$229:BQ$238,$H336,1))","v":2.3019631437795289},{"$f":"IF($H336=0,0,INDEX(INP_General!BR$229:BR$238,$H336,1))","v":2.3364925909362215},{"$f":"IF($H336=0,0,INDEX(INP_General!BS$229:BS$238,$H336,1))","v":2.3715399798002648},{"$f":"IF($H336=0,0,INDEX(INP_General!BT$229:BT$238,$H336,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$256:$G$270,J335,1)","v":2023},{"$f":"SUMPRODUCT(M336:BT336,M337:BT337)","v":1},{"$f":"AND(SUM(M335:BT335)<>0,G337<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G337)*1","v":1},{"$f":"(N$3=$G337)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M336:BT336,M338:BT338)","v":1},null,null,null,null,{"$f":"(M$3=$G338)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D335","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M335*$H338/$H337,0)","v":0},{"$f":"IFERROR(N335*$H338/$H337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M338=1,1,N340*M336/N336),0)","v":1},{"$f":"IFERROR(IF(N338=1,1,O340*N336/O336),0)","v":0},{"$f":"IFERROR(IF(O338=1,1,P340*O336/P336),0)","v":0},{"$f":"IFERROR(IF(P338=1,1,Q340*P336/Q336),0)","v":0},{"$f":"IFERROR(IF(Q338=1,1,R340*Q336/R336),0)","v":0},{"$f":"IFERROR(IF(R338=1,1,S340*R336/S336),0)","v":0},{"$f":"IFERROR(IF(S338=1,1,T340*S336/T336),0)","v":0},{"$f":"IFERROR(IF(T338=1,1,U340*T336/U336),0)","v":0},{"$f":"IFERROR(IF(U338=1,1,V340*U336/V336),0)","v":0},{"$f":"IFERROR(IF(V338=1,1,W340*V336/W336),0)","v":0},{"$f":"IFERROR(IF(W338=1,1,X340*W336/X336),0)","v":0},{"$f":"IFERROR(IF(X338=1,1,Y340*X336/Y336),0)","v":0},{"$f":"IFERROR(IF(Y338=1,1,Z340*Y336/Z336),0)","v":0},{"$f":"IFERROR(IF(Z338=1,1,AA340*Z336/AA336),0)","v":0},{"$f":"IFERROR(IF(AA338=1,1,AB340*AA336/AB336),0)","v":0},{"$f":"IFERROR(IF(AB338=1,1,AC340*AB336/AC336),0)","v":0},{"$f":"IFERROR(IF(AC338=1,1,AD340*AC336/AD336),0)","v":0},{"$f":"IFERROR(IF(AD338=1,1,AE340*AD336/AE336),0)","v":0},{"$f":"IFERROR(IF(AE338=1,1,AF340*AE336/AF336),0)","v":0},{"$f":"IFERROR(IF(AF338=1,1,AG340*AF336/AG336),0)","v":0},{"$f":"IFERROR(IF(AG338=1,1,AH340*AG336/AH336),0)","v":0},{"$f":"IFERROR(IF(AH338=1,1,AI340*AH336/AI336),0)","v":0},{"$f":"IFERROR(IF(AI338=1,1,AJ340*AI336/AJ336),0)","v":0},{"$f":"IFERROR(IF(AJ338=1,1,AK340*AJ336/AK336),0)","v":0},{"$f":"IFERROR(IF(AK338=1,1,AL340*AK336/AL336),0)","v":0},{"$f":"IFERROR(IF(AL338=1,1,AM340*AL336/AM336),0)","v":0},{"$f":"IFERROR(IF(AM338=1,1,AN340*AM336/AN336),0)","v":0},{"$f":"IFERROR(IF(AN338=1,1,AO340*AN336/AO336),0)","v":0},{"$f":"IFERROR(IF(AO338=1,1,AP340*AO336/AP336),0)","v":0},{"$f":"IFERROR(IF(AP338=1,1,AQ340*AP336/AQ336),0)","v":0},{"$f":"IFERROR(IF(AQ338=1,1,AR340*AQ336/AR336),0)","v":0},{"$f":"IFERROR(IF(AR338=1,1,AS340*AR336/AS336),0)","v":0},{"$f":"IFERROR(IF(AS338=1,1,AT340*AS336/AT336),0)","v":0},{"$f":"IFERROR(IF(AT338=1,1,AU340*AT336/AU336),0)","v":0},{"$f":"IFERROR(IF(AU338=1,1,AV340*AU336/AV336),0)","v":0},{"$f":"IFERROR(IF(AV338=1,1,AW340*AV336/AW336),0)","v":0},{"$f":"IFERROR(IF(AW338=1,1,AX340*AW336/AX336),0)","v":0},{"$f":"IFERROR(IF(AX338=1,1,AY340*AX336/AY336),0)","v":0},{"$f":"IFERROR(IF(AY338=1,1,AZ340*AY336/AZ336),0)","v":0},{"$f":"IFERROR(IF(AZ338=1,1,BA340*AZ336/BA336),0)","v":0},{"$f":"IFERROR(IF(BA338=1,1,BB340*BA336/BB336),0)","v":0},{"$f":"IFERROR(IF(BB338=1,1,BC340*BB336/BC336),0)","v":0},{"$f":"IFERROR(IF(BC338=1,1,BD340*BC336/BD336),0)","v":0},{"$f":"IFERROR(IF(BD338=1,1,BE340*BD336/BE336),0)","v":0},{"$f":"IFERROR(IF(BE338=1,1,BF340*BE336/BF336),0)","v":0},{"$f":"IFERROR(IF(BF338=1,1,BG340*BF336/BG336),0)","v":0},{"$f":"IFERROR(IF(BG338=1,1,BH340*BG336/BH336),0)","v":0},{"$f":"IFERROR(IF(BH338=1,1,BI340*BH336/BI336),0)","v":0},{"$f":"IFERROR(IF(BI338=1,1,BJ340*BI336/BJ336),0)","v":0},{"$f":"IFERROR(IF(BJ338=1,1,BK340*BJ336/BK336),0)","v":0},{"$f":"IFERROR(IF(BK338=1,1,BL340*BK336/BL336),0)","v":0},{"$f":"IFERROR(IF(BL338=1,1,BM340*BL336/BM336),0)","v":0},{"$f":"IFERROR(IF(BM338=1,1,BN340*BM336/BN336),0)","v":0},{"$f":"IFERROR(IF(BN338=1,1,BO340*BN336/BO336),0)","v":0},{"$f":"IFERROR(IF(BO338=1,1,BP340*BO336/BP336),0)","v":0},{"$f":"IFERROR(IF(BP338=1,1,BQ340*BP336/BQ336),0)","v":0},{"$f":"IFERROR(IF(BQ338=1,1,BR340*BQ336/BR336),0)","v":0},{"$f":"IFERROR(IF(BR338=1,1,BS340*BR336/BS336),0)","v":0},{"$f":"IFERROR(IF(BS338=1,1,BT340*BS336/BT336),0)","v":0},{"$f":"IFERROR(IF(BT338=1,1,BU340*BT336/BU336),0)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L341*M336/L336,0)+M338","v":1},{"$f":"IFERROR(M341*N336/M336,0)+N338","v":1.0149999999999999},{"$f":"IFERROR(N341*O336/N336,0)+O338","v":1.0302249999999997},{"$f":"IFERROR(O341*P336/O336,0)+P338","v":1.0456783749999996},{"$f":"IFERROR(P341*Q336/P336,0)+Q338","v":1.0613635506249994},{"$f":"IFERROR(Q341*R336/Q336,0)+R338","v":1.0772840038843743},{"$f":"IFERROR(R341*S336/R336,0)+S338","v":1.0934432639426397},{"$f":"IFERROR(S341*T336/S336,0)+T338","v":1.1098449129017791},{"$f":"IFERROR(T341*U336/T336,0)+U338","v":1.1264925865953057},{"$f":"IFERROR(U341*V336/U336,0)+V338","v":1.1433899753942351},{"$f":"IFERROR(V341*W336/V336,0)+W338","v":1.1605408250251485},{"$f":"IFERROR(W341*X336/W336,0)+X338","v":1.1779489374005256},{"$f":"IFERROR(X341*Y336/X336,0)+Y338","v":1.1956181714615335},{"$f":"IFERROR(Y341*Z336/Y336,0)+Z338","v":1.2135524440334564},{"$f":"IFERROR(Z341*AA336/Z336,0)+AA338","v":1.2317557306939582},{"$f":"IFERROR(AA341*AB336/AA336,0)+AB338","v":1.2502320666543674},{"$f":"IFERROR(AB341*AC336/AB336,0)+AC338","v":1.2689855476541827},{"$f":"IFERROR(AC341*AD336/AC336,0)+AD338","v":1.2880203308689953},{"$f":"IFERROR(AD341*AE336/AD336,0)+AE338","v":1.3073406358320301},{"$f":"IFERROR(AE341*AF336/AE336,0)+AF338","v":1.3269507453695104},{"$f":"IFERROR(AF341*AG336/AF336,0)+AG338","v":1.3468550065500529},{"$f":"IFERROR(AG341*AH336/AG336,0)+AH338","v":1.3670578316483035},{"$f":"IFERROR(AH341*AI336/AH336,0)+AI338","v":1.387563699123028},{"$f":"IFERROR(AI341*AJ336/AI336,0)+AJ338","v":1.4083771546098733},{"$f":"IFERROR(AJ341*AK336/AJ336,0)+AK338","v":1.4295028119290214},{"$f":"IFERROR(AK341*AL336/AK336,0)+AL338","v":1.4509453541079567},{"$f":"IFERROR(AL341*AM336/AL336,0)+AM338","v":1.472709534419576},{"$f":"IFERROR(AM341*AN336/AM336,0)+AN338","v":1.4948001774358695},{"$f":"IFERROR(AN341*AO336/AN336,0)+AO338","v":1.5172221800974073},{"$f":"IFERROR(AO341*AP336/AO336,0)+AP338","v":1.5399805127988682},{"$f":"IFERROR(AP341*AQ336/AP336,0)+AQ338","v":1.5630802204908509},{"$f":"IFERROR(AQ341*AR336/AQ336,0)+AR338","v":1.5865264237982135},{"$f":"IFERROR(AR341*AS336/AR336,0)+AS338","v":1.6103243201551867},{"$f":"IFERROR(AS341*AT336/AS336,0)+AT338","v":1.6344791849575142},{"$f":"IFERROR(AT341*AU336/AT336,0)+AU338","v":1.6589963727318768},{"$f":"IFERROR(AU341*AV336/AU336,0)+AV338","v":1.6838813183228549},{"$f":"IFERROR(AV341*AW336/AV336,0)+AW338","v":1.7091395380976975},{"$f":"IFERROR(AW341*AX336/AW336,0)+AX338","v":1.7347766311691628},{"$f":"IFERROR(AX341*AY336/AX336,0)+AY338","v":1.7607982806367002},{"$f":"IFERROR(AY341*AZ336/AY336,0)+AZ338","v":1.7872102548462505},{"$f":"IFERROR(AZ341*BA336/AZ336,0)+BA338","v":1.8140184086689441},{"$f":"IFERROR(BA341*BB336/BA336,0)+BB338","v":1.8412286847989781},{"$f":"IFERROR(BB341*BC336/BB336,0)+BC338","v":1.8688471150709625},{"$f":"IFERROR(BC341*BD336/BC336,0)+BD338","v":1.8968798217970266},{"$f":"IFERROR(BD341*BE336/BD336,0)+BE338","v":1.9253330191239819},{"$f":"IFERROR(BE341*BF336/BE336,0)+BF338","v":1.9542130144108414},{"$f":"IFERROR(BF341*BG336/BF336,0)+BG338","v":1.9835262096270039},{"$f":"IFERROR(BG341*BH336/BG336,0)+BH338","v":2.0132791027714085},{"$f":"IFERROR(BH341*BI336/BH336,0)+BI338","v":2.0434782893129793},{"$f":"IFERROR(BI341*BJ336/BI336,0)+BJ338","v":2.0741304636526738},{"$f":"IFERROR(BJ341*BK336/BJ336,0)+BK338","v":2.1052424206074636},{"$f":"IFERROR(BK341*BL336/BK336,0)+BL338","v":2.1368210569165753},{"$f":"IFERROR(BL341*BM336/BL336,0)+BM338","v":2.1688733727703235},{"$f":"IFERROR(BM341*BN336/BM336,0)+BN338","v":2.2014064733618781},{"$f":"IFERROR(BN341*BO336/BN336,0)+BO338","v":2.234427570462306},{"$f":"IFERROR(BO341*BP336/BO336,0)+BP338","v":2.2679439840192406},{"$f":"IFERROR(BP341*BQ336/BP336,0)+BQ338","v":2.3019631437795289},{"$f":"IFERROR(BQ341*BR336/BQ336,0)+BR338","v":2.3364925909362215},{"$f":"IFERROR(BR341*BS336/BR336,0)+BS338","v":2.3715399798002648},{"$f":"IFERROR(BS341*BT336/BS336,0)+BT338","v":2.4901169787902782}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M338=1,1,SUM(M340:M341)),1)","v":1},{"$f":"IF($I$4,IF(N338=1,1,SUM(N340:N341)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"First capex",null,"Flag",null,null,null,null,null,null,{"$f":"1*(M335>0)*(SUM($L343:L343)=0)","v":0},{"$f":"1*(N335>0)*(SUM($L343:M343)=0)","v":0},{"$f":"1*(O335>0)*(SUM($L343:N343)=0)","v":0},{"$f":"1*(P335>0)*(SUM($L343:O343)=0)","v":0},{"$f":"1*(Q335>0)*(SUM($L343:P343)=0)","v":0},{"$f":"1*(R335>0)*(SUM($L343:Q343)=0)","v":0},{"$f":"1*(S335>0)*(SUM($L343:R343)=0)","v":0},{"$f":"1*(T335>0)*(SUM($L343:S343)=0)","v":0},{"$f":"1*(U335>0)*(SUM($L343:T343)=0)","v":0},{"$f":"1*(V335>0)*(SUM($L343:U343)=0)","v":0},{"$f":"1*(W335>0)*(SUM($L343:V343)=0)","v":0},{"$f":"1*(X335>0)*(SUM($L343:W343)=0)","v":0},{"$f":"1*(Y335>0)*(SUM($L343:X343)=0)","v":0},{"$f":"1*(Z335>0)*(SUM($L343:Y343)=0)","v":0},{"$f":"1*(AA335>0)*(SUM($L343:Z343)=0)","v":0},{"$f":"1*(AB335>0)*(SUM($L343:AA343)=0)","v":0},{"$f":"1*(AC335>0)*(SUM($L343:AB343)=0)","v":0},{"$f":"1*(AD335>0)*(SUM($L343:AC343)=0)","v":0},{"$f":"1*(AE335>0)*(SUM($L343:AD343)=0)","v":0},{"$f":"1*(AF335>0)*(SUM($L343:AE343)=0)","v":0},{"$f":"1*(AG335>0)*(SUM($L343:AF343)=0)","v":0},{"$f":"1*(AH335>0)*(SUM($L343:AG343)=0)","v":0},{"$f":"1*(AI335>0)*(SUM($L343:AH343)=0)","v":0},{"$f":"1*(AJ335>0)*(SUM($L343:AI343)=0)","v":0},{"$f":"1*(AK335>0)*(SUM($L343:AJ343)=0)","v":0},{"$f":"1*(AL335>0)*(SUM($L343:AK343)=0)","v":0},{"$f":"1*(AM335>0)*(SUM($L343:AL343)=0)","v":0},{"$f":"1*(AN335>0)*(SUM($L343:AM343)=0)","v":0},{"$f":"1*(AO335>0)*(SUM($L343:AN343)=0)","v":0},{"$f":"1*(AP335>0)*(SUM($L343:AO343)=0)","v":0},{"$f":"1*(AQ335>0)*(SUM($L343:AP343)=0)","v":0},{"$f":"1*(AR335>0)*(SUM($L343:AQ343)=0)","v":0},{"$f":"1*(AS335>0)*(SUM($L343:AR343)=0)","v":0},{"$f":"1*(AT335>0)*(SUM($L343:AS343)=0)","v":0},{"$f":"1*(AU335>0)*(SUM($L343:AT343)=0)","v":0},{"$f":"1*(AV335>0)*(SUM($L343:AU343)=0)","v":0},{"$f":"1*(AW335>0)*(SUM($L343:AV343)=0)","v":0},{"$f":"1*(AX335>0)*(SUM($L343:AW343)=0)","v":0},{"$f":"1*(AY335>0)*(SUM($L343:AX343)=0)","v":0},{"$f":"1*(AZ335>0)*(SUM($L343:AY343)=0)","v":0},{"$f":"1*(BA335>0)*(SUM($L343:AZ343)=0)","v":0},{"$f":"1*(BB335>0)*(SUM($L343:BA343)=0)","v":0},{"$f":"1*(BC335>0)*(SUM($L343:BB343)=0)","v":0},{"$f":"1*(BD335>0)*(SUM($L343:BC343)=0)","v":0},{"$f":"1*(BE335>0)*(SUM($L343:BD343)=0)","v":0},{"$f":"1*(BF335>0)*(SUM($L343:BE343)=0)","v":0},{"$f":"1*(BG335>0)*(SUM($L343:BF343)=0)","v":0},{"$f":"1*(BH335>0)*(SUM($L343:BG343)=0)","v":0},{"$f":"1*(BI335>0)*(SUM($L343:BH343)=0)","v":0},{"$f":"1*(BJ335>0)*(SUM($L343:BI343)=0)","v":0},{"$f":"1*(BK335>0)*(SUM($L343:BJ343)=0)","v":0},{"$f":"1*(BL335>0)*(SUM($L343:BK343)=0)","v":0},{"$f":"1*(BM335>0)*(SUM($L343:BL343)=0)","v":0},{"$f":"1*(BN335>0)*(SUM($L343:BM343)=0)","v":0},{"$f":"1*(BO335>0)*(SUM($L343:BN343)=0)","v":0},{"$f":"1*(BP335>0)*(SUM($L343:BO343)=0)","v":0},{"$f":"1*(BQ335>0)*(SUM($L343:BP343)=0)","v":0},{"$f":"1*(BR335>0)*(SUM($L343:BQ343)=0)","v":0},{"$f":"1*(BS335>0)*(SUM($L343:BR343)=0)","v":0},{"$f":"1*(BT335>0)*(SUM($L343:BS343)=0)","v":0}]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H335,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G353)","v":0},{"$f":"1*(N$3=$H$26+$G353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M353-($K353*(SUM($M344:M344)=0)),-M$6)","v":0},{"$f":"MAX(-N353-($K353*(SUM($M344:N344)=0)),-N$6)","v":0},{"$f":"MAX(-O353-($K353*(SUM($M344:O344)=0)),-O$6)","v":0},{"$f":"MAX(-P353-($K353*(SUM($M344:P344)=0)),-P$6)","v":0},{"$f":"MAX(-Q353-($K353*(SUM($M344:Q344)=0)),-Q$6)","v":0},{"$f":"MAX(-R353-($K353*(SUM($M344:R344)=0)),-R$6)","v":0},{"$f":"MAX(-S353-($K353*(SUM($M344:S344)=0)),-S$6)","v":0},{"$f":"MAX(-T353-($K353*(SUM($M344:T344)=0)),-T$6)","v":0},{"$f":"MAX(-U353-($K353*(SUM($M344:U344)=0)),-U$6)","v":0},{"$f":"MAX(-V353-($K353*(SUM($M344:V344)=0)),-V$6)","v":0},{"$f":"MAX(-W353-($K353*(SUM($M344:W344)=0)),-W$6)","v":0},{"$f":"MAX(-X353-($K353*(SUM($M344:X344)=0)),-X$6)","v":0},{"$f":"MAX(-Y353-($K353*(SUM($M344:Y344)=0)),-Y$6)","v":0},{"$f":"MAX(-Z353-($K353*(SUM($M344:Z344)=0)),-Z$6)","v":0},{"$f":"MAX(-AA353-($K353*(SUM($M344:AA344)=0)),-AA$6)","v":0},{"$f":"MAX(-AB353-($K353*(SUM($M344:AB344)=0)),-AB$6)","v":0},{"$f":"MAX(-AC353-($K353*(SUM($M344:AC344)=0)),-AC$6)","v":0},{"$f":"MAX(-AD353-($K353*(SUM($M344:AD344)=0)),-AD$6)","v":0},{"$f":"MAX(-AE353-($K353*(SUM($M344:AE344)=0)),-AE$6)","v":0},{"$f":"MAX(-AF353-($K353*(SUM($M344:AF344)=0)),-AF$6)","v":0},{"$f":"MAX(-AG353-($K353*(SUM($M344:AG344)=0)),-AG$6)","v":0},{"$f":"MAX(-AH353-($K353*(SUM($M344:AH344)=0)),-AH$6)","v":0},{"$f":"MAX(-AI353-($K353*(SUM($M344:AI344)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ353-($K353*(SUM($M344:AJ344)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK353-($K353*(SUM($M344:AK344)=0)),-AK$6)","v":0},{"$f":"MAX(-AL353-($K353*(SUM($M344:AL344)=0)),-AL$6)","v":0},{"$f":"MAX(-AM353-($K353*(SUM($M344:AM344)=0)),-AM$6)","v":0},{"$f":"MAX(-AN353-($K353*(SUM($M344:AN344)=0)),-AN$6)","v":0},{"$f":"MAX(-AO353-($K353*(SUM($M344:AO344)=0)),-AO$6)","v":0},{"$f":"MAX(-AP353-($K353*(SUM($M344:AP344)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ353-($K353*(SUM($M344:AQ344)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR353-($K353*(SUM($M344:AR344)=0)),-AR$6)","v":0},{"$f":"MAX(-AS353-($K353*(SUM($M344:AS344)=0)),-AS$6)","v":0},{"$f":"MAX(-AT353-($K353*(SUM($M344:AT344)=0)),-AT$6)","v":0},{"$f":"MAX(-AU353-($K353*(SUM($M344:AU344)=0)),-AU$6)","v":0},{"$f":"MAX(-AV353-($K353*(SUM($M344:AV344)=0)),-AV$6)","v":0},{"$f":"MAX(-AW353-($K353*(SUM($M344:AW344)=0)),-AW$6)","v":0},{"$f":"MAX(-AX353-($K353*(SUM($M344:AX344)=0)),-AX$6)","v":0},{"$f":"MAX(-AY353-($K353*(SUM($M344:AY344)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ353-($K353*(SUM($M344:AZ344)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA353-($K353*(SUM($M344:BA344)=0)),-BA$6)","v":0},{"$f":"MAX(-BB353-($K353*(SUM($M344:BB344)=0)),-BB$6)","v":0},{"$f":"MAX(-BC353-($K353*(SUM($M344:BC344)=0)),-BC$6)","v":0},{"$f":"MAX(-BD353-($K353*(SUM($M344:BD344)=0)),-BD$6)","v":0},{"$f":"MAX(-BE353-($K353*(SUM($M344:BE344)=0)),-BE$6)","v":0},{"$f":"MAX(-BF353-($K353*(SUM($M344:BF344)=0)),-BF$6)","v":0},{"$f":"MAX(-BG353-($K353*(SUM($M344:BG344)=0)),-BG$6)","v":0},{"$f":"MAX(-BH353-($K353*(SUM($M344:BH344)=0)),-BH$6)","v":0},{"$f":"MAX(-BI353-($K353*(SUM($M344:BI344)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ353-($K353*(SUM($M344:BJ344)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK353-($K353*(SUM($M344:BK344)=0)),-BK$6)","v":0},{"$f":"MAX(-BL353-($K353*(SUM($M344:BL344)=0)),-BL$6)","v":0},{"$f":"MAX(-BM353-($K353*(SUM($M344:BM344)=0)),-BM$6)","v":0},{"$f":"MAX(-BN353-($K353*(SUM($M344:BN344)=0)),-BN$6)","v":0},{"$f":"MAX(-BO353-($K353*(SUM($M344:BO344)=0)),-BO$6)","v":0},{"$f":"MAX(-BP353-($K353*(SUM($M344:BP344)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ353-($K353*(SUM($M344:BQ344)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR353-($K353*(SUM($M344:BR344)=0)),-BR$6)","v":0},{"$f":"MAX(-BS353-($K353*(SUM($M344:BS344)=0)),-BS$6)","v":0},{"$f":"MAX(-BT353-($K353*(SUM($M344:BT344)=0)),-BT$6)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L351","v":0},{"$f":"M351","v":0},{"$f":"N351","v":0},{"$f":"O351","v":0},{"$f":"P351","v":0},{"$f":"Q351","v":0},{"$f":"R351","v":0},{"$f":"S351","v":0},{"$f":"T351","v":0},{"$f":"U351","v":0},{"$f":"V351","v":0},{"$f":"W351","v":0},{"$f":"X351","v":0},{"$f":"Y351","v":0},{"$f":"Z351","v":0},{"$f":"AA351","v":0},{"$f":"AB351","v":0},{"$f":"AC351","v":0},{"$f":"AD351","v":0},{"$f":"AE351","v":0},{"$f":"AF351","v":0},{"$f":"AG351","v":0},{"$f":"AH351","v":0},{"$f":"AI351","v":0},{"$f":"AJ351","v":0},{"$f":"AK351","v":0},{"$f":"AL351","v":0},{"$f":"AM351","v":0},{"$f":"AN351","v":0},{"$f":"AO351","v":0},{"$f":"AP351","v":0},{"$f":"AQ351","v":0},{"$f":"AR351","v":0},{"$f":"AS351","v":0},{"$f":"AT351","v":0},{"$f":"AU351","v":0},{"$f":"AV351","v":0},{"$f":"AW351","v":0},{"$f":"AX351","v":0},{"$f":"AY351","v":0},{"$f":"AZ351","v":0},{"$f":"BA351","v":0},{"$f":"BB351","v":0},{"$f":"BC351","v":0},{"$f":"BD351","v":0},{"$f":"BE351","v":0},{"$f":"BF351","v":0},{"$f":"BG351","v":0},{"$f":"BH351","v":0},{"$f":"BI351","v":0},{"$f":"BJ351","v":0},{"$f":"BK351","v":0},{"$f":"BL351","v":0},{"$f":"BM351","v":0},{"$f":"BN351","v":0},{"$f":"BO351","v":0},{"$f":"BP351","v":0},{"$f":"BQ351","v":0},{"$f":"BR351","v":0},{"$f":"BS351","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&H335","v":"Real-Capex-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D335","v":"Real-Capex-0"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721","v":"Real-Capex"},{"$f":"SUM(M348:BT348)","v":0},null,{"$f":"(M354+M339)*(1+$G344)","v":0},0,0,{"$f":"(P354+P339)*(1+$G344)","v":0},{"$f":"(Q354+Q339)*(1+$G344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&H335","v":"Real-depreciation-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&D335","v":"Real-depreciation-0"},null,{"$f":"SUM(M349:BT349)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M348,,M345+1,,-M345))/$G353,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N348,,N345+1,,-N345))/$G353,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O348,,O345+1,,-O345))/$G353,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P348,,P345+1,,-P345))/$G353,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q348,,Q345+1,,-Q345))/$G353,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R348,,R345+1,,-R345))/$G353,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S348,,S345+1,,-S345))/$G353,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T348,,T345+1,,-T345))/$G353,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U348,,U345+1,,-U345))/$G353,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V348,,V345+1,,-V345))/$G353,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W348,,W345+1,,-W345))/$G353,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X348,,X345+1,,-X345))/$G353,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y348,,Y345+1,,-Y345))/$G353,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z348,,Z345+1,,-Z345))/$G353,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA348,,AA345+1,,-AA345))/$G353,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB348,,AB345+1,,-AB345))/$G353,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC348,,AC345+1,,-AC345))/$G353,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD348,,AD345+1,,-AD345))/$G353,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE348,,AE345+1,,-AE345))/$G353,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF348,,AF345+1,,-AF345))/$G353,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG348,,AG345+1,,-AG345))/$G353,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH348,,AH345+1,,-AH345))/$G353,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI348,,AI345+1,,-AI345))/$G353,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ348,,AJ345+1,,-AJ345))/$G353,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK348,,AK345+1,,-AK345))/$G353,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL348,,AL345+1,,-AL345))/$G353,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM348,,AM345+1,,-AM345))/$G353,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN348,,AN345+1,,-AN345))/$G353,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO348,,AO345+1,,-AO345))/$G353,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP348,,AP345+1,,-AP345))/$G353,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ348,,AQ345+1,,-AQ345))/$G353,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR348,,AR345+1,,-AR345))/$G353,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS348,,AS345+1,,-AS345))/$G353,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT348,,AT345+1,,-AT345))/$G353,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU348,,AU345+1,,-AU345))/$G353,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV348,,AV345+1,,-AV345))/$G353,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW348,,AW345+1,,-AW345))/$G353,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX348,,AX345+1,,-AX345))/$G353,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY348,,AY345+1,,-AY345))/$G353,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ348,,AZ345+1,,-AZ345))/$G353,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA348,,BA345+1,,-BA345))/$G353,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB348,,BB345+1,,-BB345))/$G353,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC348,,BC345+1,,-BC345))/$G353,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD348,,BD345+1,,-BD345))/$G353,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE348,,BE345+1,,-BE345))/$G353,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF348,,BF345+1,,-BF345))/$G353,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG348,,BG345+1,,-BG345))/$G353,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH348,,BH345+1,,-BH345))/$G353,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI348,,BI345+1,,-BI345))/$G353,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ348,,BJ345+1,,-BJ345))/$G353,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK348,,BK345+1,,-BK345))/$G353,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL348,,BL345+1,,-BL345))/$G353,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM348,,BM345+1,,-BM345))/$G353,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN348,,BN345+1,,-BN345))/$G353,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO348,,BO345+1,,-BO345))/$G353,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP348,,BP345+1,,-BP345))/$G353,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ348,,BQ345+1,,-BQ345))/$G353,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR348,,BR345+1,,-BR345))/$G353,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS348,,BS345+1,,-BS345))/$G353,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT348,,BT345+1,,-BT345))/$G353,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&H335","v":"Real-final write off-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&D335","v":"Real-final write off-0"},null,{"$f":"SUM(M350:BT350)","v":0},null,{"$f":"-SUM(M347:M349)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N347:N349)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O347:O349)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P347:P349)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q347:Q349)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R347:R349)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S347:S349)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T347:T349)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U347:U349)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V347:V349)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W347:W349)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X347:X349)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y347:Y349)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z347:Z349)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA347:AA349)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB347:AB349)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC347:AC349)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD347:AD349)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE347:AE349)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF347:AF349)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG347:AG349)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH347:AH349)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI347:AI349)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ347:AJ349)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK347:AK349)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL347:AL349)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM347:AM349)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN347:AN349)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO347:AO349)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP347:AP349)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ347:AQ349)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR347:AR349)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS347:AS349)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT347:AT349)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU347:AU349)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV347:AV349)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW347:AW349)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX347:AX349)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY347:AY349)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ347:AZ349)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA347:BA349)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB347:BB349)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC347:BC349)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD347:BD349)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE347:BE349)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF347:BF349)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG347:BG349)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH347:BH349)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI347:BI349)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ347:BJ349)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK347:BK349)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL347:BL349)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM347:BM349)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN347:BN349)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO347:BO349)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP347:BP349)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ347:BQ349)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR347:BR349)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS347:BS349)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT347:BT349)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D351&\"-\"&D335","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M347:M350)","v":0},{"$f":"SUM(N347:N350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"years to first opp"]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"INDEX(INP_General!$F$256:$F$270,J335,1)","v":20},{"$f":"INP_General!$G$245","v":true},null,null,{"$f":"MAX(SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-SUMPRODUCT($M$6:$BT$6,$M343:$BT343),0)","v":0},null,{"$f":"MIN($G353,L353+1)*(SUM($M343:M343))","v":0},{"$f":"MIN($G353,M353+1)*(SUM($M343:N343))","v":0},{"$f":"MIN($G353,N353+1)*(SUM($M343:O343))","v":0},{"$f":"MIN($G353,O353+1)*(SUM($M343:P343))","v":0},{"$f":"MIN($G353,P353+1)*(SUM($M343:Q343))","v":0},{"$f":"MIN($G353,Q353+1)*(SUM($M343:R343))","v":0},{"$f":"MIN($G353,R353+1)*(SUM($M343:S343))","v":0},{"$f":"MIN($G353,S353+1)*(SUM($M343:T343))","v":0},{"$f":"MIN($G353,T353+1)*(SUM($M343:U343))","v":0},{"$f":"MIN($G353,U353+1)*(SUM($M343:V343))","v":0},{"$f":"MIN($G353,V353+1)*(SUM($M343:W343))","v":0},{"$f":"MIN($G353,W353+1)*(SUM($M343:X343))","v":0},{"$f":"MIN($G353,X353+1)*(SUM($M343:Y343))","v":0},{"$f":"MIN($G353,Y353+1)*(SUM($M343:Z343))","v":0},{"$f":"MIN($G353,Z353+1)*(SUM($M343:AA343))","v":0},{"$f":"MIN($G353,AA353+1)*(SUM($M343:AB343))","v":0},{"$f":"MIN($G353,AB353+1)*(SUM($M343:AC343))","v":0},{"$f":"MIN($G353,AC353+1)*(SUM($M343:AD343))","v":0},{"$f":"MIN($G353,AD353+1)*(SUM($M343:AE343))","v":0},{"$f":"MIN($G353,AE353+1)*(SUM($M343:AF343))","v":0},{"$f":"MIN($G353,AF353+1)*(SUM($M343:AG343))","v":0},{"$f":"MIN($G353,AG353+1)*(SUM($M343:AH343))","v":0},{"$f":"MIN($G353,AH353+1)*(SUM($M343:AI343))","v":0},{"$f":"MIN($G353,AI353+1)*(SUM($M343:AJ343))","v":0},{"$f":"MIN($G353,AJ353+1)*(SUM($M343:AK343))","v":0},{"$f":"MIN($G353,AK353+1)*(SUM($M343:AL343))","v":0},{"$f":"MIN($G353,AL353+1)*(SUM($M343:AM343))","v":0},{"$f":"MIN($G353,AM353+1)*(SUM($M343:AN343))","v":0},{"$f":"MIN($G353,AN353+1)*(SUM($M343:AO343))","v":0},{"$f":"MIN($G353,AO353+1)*(SUM($M343:AP343))","v":0},{"$f":"MIN($G353,AP353+1)*(SUM($M343:AQ343))","v":0},{"$f":"MIN($G353,AQ353+1)*(SUM($M343:AR343))","v":0},{"$f":"MIN($G353,AR353+1)*(SUM($M343:AS343))","v":0},{"$f":"MIN($G353,AS353+1)*(SUM($M343:AT343))","v":0},{"$f":"MIN($G353,AT353+1)*(SUM($M343:AU343))","v":0},{"$f":"MIN($G353,AU353+1)*(SUM($M343:AV343))","v":0},{"$f":"MIN($G353,AV353+1)*(SUM($M343:AW343))","v":0},{"$f":"MIN($G353,AW353+1)*(SUM($M343:AX343))","v":0},{"$f":"MIN($G353,AX353+1)*(SUM($M343:AY343))","v":0},{"$f":"MIN($G353,AY353+1)*(SUM($M343:AZ343))","v":0},{"$f":"MIN($G353,AZ353+1)*(SUM($M343:BA343))","v":0},{"$f":"MIN($G353,BA353+1)*(SUM($M343:BB343))","v":0},{"$f":"MIN($G353,BB353+1)*(SUM($M343:BC343))","v":0},{"$f":"MIN($G353,BC353+1)*(SUM($M343:BD343))","v":0},{"$f":"MIN($G353,BD353+1)*(SUM($M343:BE343))","v":0},{"$f":"MIN($G353,BE353+1)*(SUM($M343:BF343))","v":0},{"$f":"MIN($G353,BF353+1)*(SUM($M343:BG343))","v":0},{"$f":"MIN($G353,BG353+1)*(SUM($M343:BH343))","v":0},{"$f":"MIN($G353,BH353+1)*(SUM($M343:BI343))","v":0},{"$f":"MIN($G353,BI353+1)*(SUM($M343:BJ343))","v":0},{"$f":"MIN($G353,BJ353+1)*(SUM($M343:BK343))","v":0},{"$f":"MIN($G353,BK353+1)*(SUM($M343:BL343))","v":0},{"$f":"MIN($G353,BL353+1)*(SUM($M343:BM343))","v":0},{"$f":"MIN($G353,BM353+1)*(SUM($M343:BN343))","v":0},{"$f":"MIN($G353,BN353+1)*(SUM($M343:BO343))","v":0},{"$f":"MIN($G353,BO353+1)*(SUM($M343:BP343))","v":0},{"$f":"MIN($G353,BP353+1)*(SUM($M343:BQ343))","v":0},{"$f":"MIN($G353,BQ353+1)*(SUM($M343:BR343))","v":0},{"$f":"MIN($G353,BR353+1)*(SUM($M343:BS343))","v":0},{"$f":"MIN($G353,BS353+1)*(SUM($M343:BT343))","v":0}]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$256:$I$270,J335,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M353<>0,(SUM(OFFSET(M339,,-M353-$K353*M344,,MAX(($K353+1)*M344,1)))*($H354)*(M353=$G353) + (OFFSET(L354,,-M353+1)*(SUM(M$14:M$23)<>0)))*$H353*SUM($M344:M344),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N353<>0,(SUM(OFFSET(N339,,-N353-$K353*N344,,MAX(($K353+1)*N344,1)))*($H354)*(N353=$G353) + (OFFSET(M354,,-N353+1)*(SUM(N$14:N$23)<>0)))*$H353*SUM($M344:N344),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O353<>0,(SUM(OFFSET(O339,,-O353-$K353*O344,,MAX(($K353+1)*O344,1)))*($H354)*(O353=$G353) + (OFFSET(N354,,-O353+1)*(SUM(O$14:O$23)<>0)))*$H353*SUM($M344:O344),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P353<>0,(SUM(OFFSET(P339,,-P353-$K353*P344,,MAX(($K353+1)*P344,1)))*($H354)*(P353=$G353) + (OFFSET(O354,,-P353+1)*(SUM(P$14:P$23)<>0)))*$H353*SUM($M344:P344),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q353<>0,(SUM(OFFSET(Q339,,-Q353-$K353*Q344,,MAX(($K353+1)*Q344,1)))*($H354)*(Q353=$G353) + (OFFSET(P354,,-Q353+1)*(SUM(Q$14:Q$23)<>0)))*$H353*SUM($M344:Q344),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R353<>0,(SUM(OFFSET(R339,,-R353-$K353*R344,,MAX(($K353+1)*R344,1)))*($H354)*(R353=$G353) + (OFFSET(Q354,,-R353+1)*(SUM(R$14:R$23)<>0)))*$H353*SUM($M344:R344),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S353<>0,(SUM(OFFSET(S339,,-S353-$K353*S344,,MAX(($K353+1)*S344,1)))*($H354)*(S353=$G353) + (OFFSET(R354,,-S353+1)*(SUM(S$14:S$23)<>0)))*$H353*SUM($M344:S344),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T353<>0,(SUM(OFFSET(T339,,-T353-$K353*T344,,MAX(($K353+1)*T344,1)))*($H354)*(T353=$G353) + (OFFSET(S354,,-T353+1)*(SUM(T$14:T$23)<>0)))*$H353*SUM($M344:T344),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U353<>0,(SUM(OFFSET(U339,,-U353-$K353*U344,,MAX(($K353+1)*U344,1)))*($H354)*(U353=$G353) + (OFFSET(T354,,-U353+1)*(SUM(U$14:U$23)<>0)))*$H353*SUM($M344:U344),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V353<>0,(SUM(OFFSET(V339,,-V353-$K353*V344,,MAX(($K353+1)*V344,1)))*($H354)*(V353=$G353) + (OFFSET(U354,,-V353+1)*(SUM(V$14:V$23)<>0)))*$H353*SUM($M344:V344),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W353<>0,(SUM(OFFSET(W339,,-W353-$K353*W344,,MAX(($K353+1)*W344,1)))*($H354)*(W353=$G353) + (OFFSET(V354,,-W353+1)*(SUM(W$14:W$23)<>0)))*$H353*SUM($M344:W344),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X353<>0,(SUM(OFFSET(X339,,-X353-$K353*X344,,MAX(($K353+1)*X344,1)))*($H354)*(X353=$G353) + (OFFSET(W354,,-X353+1)*(SUM(X$14:X$23)<>0)))*$H353*SUM($M344:X344),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y353<>0,(SUM(OFFSET(Y339,,-Y353-$K353*Y344,,MAX(($K353+1)*Y344,1)))*($H354)*(Y353=$G353) + (OFFSET(X354,,-Y353+1)*(SUM(Y$14:Y$23)<>0)))*$H353*SUM($M344:Y344),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z353<>0,(SUM(OFFSET(Z339,,-Z353-$K353*Z344,,MAX(($K353+1)*Z344,1)))*($H354)*(Z353=$G353) + (OFFSET(Y354,,-Z353+1)*(SUM(Z$14:Z$23)<>0)))*$H353*SUM($M344:Z344),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA353<>0,(SUM(OFFSET(AA339,,-AA353-$K353*AA344,,MAX(($K353+1)*AA344,1)))*($H354)*(AA353=$G353) + (OFFSET(Z354,,-AA353+1)*(SUM(AA$14:AA$23)<>0)))*$H353*SUM($M344:AA344),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB353<>0,(SUM(OFFSET(AB339,,-AB353-$K353*AB344,,MAX(($K353+1)*AB344,1)))*($H354)*(AB353=$G353) + (OFFSET(AA354,,-AB353+1)*(SUM(AB$14:AB$23)<>0)))*$H353*SUM($M344:AB344),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC353<>0,(SUM(OFFSET(AC339,,-AC353-$K353*AC344,,MAX(($K353+1)*AC344,1)))*($H354)*(AC353=$G353) + (OFFSET(AB354,,-AC353+1)*(SUM(AC$14:AC$23)<>0)))*$H353*SUM($M344:AC344),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD353<>0,(SUM(OFFSET(AD339,,-AD353-$K353*AD344,,MAX(($K353+1)*AD344,1)))*($H354)*(AD353=$G353) + (OFFSET(AC354,,-AD353+1)*(SUM(AD$14:AD$23)<>0)))*$H353*SUM($M344:AD344),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE353<>0,(SUM(OFFSET(AE339,,-AE353-$K353*AE344,,MAX(($K353+1)*AE344,1)))*($H354)*(AE353=$G353) + (OFFSET(AD354,,-AE353+1)*(SUM(AE$14:AE$23)<>0)))*$H353*SUM($M344:AE344),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF353<>0,(SUM(OFFSET(AF339,,-AF353-$K353*AF344,,MAX(($K353+1)*AF344,1)))*($H354)*(AF353=$G353) + (OFFSET(AE354,,-AF353+1)*(SUM(AF$14:AF$23)<>0)))*$H353*SUM($M344:AF344),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG353<>0,(SUM(OFFSET(AG339,,-AG353-$K353*AG344,,MAX(($K353+1)*AG344,1)))*($H354)*(AG353=$G353) + (OFFSET(AF354,,-AG353+1)*(SUM(AG$14:AG$23)<>0)))*$H353*SUM($M344:AG344),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH353<>0,(SUM(OFFSET(AH339,,-AH353-$K353*AH344,,MAX(($K353+1)*AH344,1)))*($H354)*(AH353=$G353) + (OFFSET(AG354,,-AH353+1)*(SUM(AH$14:AH$23)<>0)))*$H353*SUM($M344:AH344),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI353<>0,(SUM(OFFSET(AI339,,-AI353-$K353*AI344,,MAX(($K353+1)*AI344,1)))*($H354)*(AI353=$G353) + (OFFSET(AH354,,-AI353+1)*(SUM(AI$14:AI$23)<>0)))*$H353*SUM($M344:AI344),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ353<>0,(SUM(OFFSET(AJ339,,-AJ353-$K353*AJ344,,MAX(($K353+1)*AJ344,1)))*($H354)*(AJ353=$G353) + (OFFSET(AI354,,-AJ353+1)*(SUM(AJ$14:AJ$23)<>0)))*$H353*SUM($M344:AJ344),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK353<>0,(SUM(OFFSET(AK339,,-AK353-$K353*AK344,,MAX(($K353+1)*AK344,1)))*($H354)*(AK353=$G353) + (OFFSET(AJ354,,-AK353+1)*(SUM(AK$14:AK$23)<>0)))*$H353*SUM($M344:AK344),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL353<>0,(SUM(OFFSET(AL339,,-AL353-$K353*AL344,,MAX(($K353+1)*AL344,1)))*($H354)*(AL353=$G353) + (OFFSET(AK354,,-AL353+1)*(SUM(AL$14:AL$23)<>0)))*$H353*SUM($M344:AL344),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM353<>0,(SUM(OFFSET(AM339,,-AM353-$K353*AM344,,MAX(($K353+1)*AM344,1)))*($H354)*(AM353=$G353) + (OFFSET(AL354,,-AM353+1)*(SUM(AM$14:AM$23)<>0)))*$H353*SUM($M344:AM344),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN353<>0,(SUM(OFFSET(AN339,,-AN353-$K353*AN344,,MAX(($K353+1)*AN344,1)))*($H354)*(AN353=$G353) + (OFFSET(AM354,,-AN353+1)*(SUM(AN$14:AN$23)<>0)))*$H353*SUM($M344:AN344),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO353<>0,(SUM(OFFSET(AO339,,-AO353-$K353*AO344,,MAX(($K353+1)*AO344,1)))*($H354)*(AO353=$G353) + (OFFSET(AN354,,-AO353+1)*(SUM(AO$14:AO$23)<>0)))*$H353*SUM($M344:AO344),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP353<>0,(SUM(OFFSET(AP339,,-AP353-$K353*AP344,,MAX(($K353+1)*AP344,1)))*($H354)*(AP353=$G353) + (OFFSET(AO354,,-AP353+1)*(SUM(AP$14:AP$23)<>0)))*$H353*SUM($M344:AP344),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ353<>0,(SUM(OFFSET(AQ339,,-AQ353-$K353*AQ344,,MAX(($K353+1)*AQ344,1)))*($H354)*(AQ353=$G353) + (OFFSET(AP354,,-AQ353+1)*(SUM(AQ$14:AQ$23)<>0)))*$H353*SUM($M344:AQ344),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR353<>0,(SUM(OFFSET(AR339,,-AR353-$K353*AR344,,MAX(($K353+1)*AR344,1)))*($H354)*(AR353=$G353) + (OFFSET(AQ354,,-AR353+1)*(SUM(AR$14:AR$23)<>0)))*$H353*SUM($M344:AR344),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS353<>0,(SUM(OFFSET(AS339,,-AS353-$K353*AS344,,MAX(($K353+1)*AS344,1)))*($H354)*(AS353=$G353) + (OFFSET(AR354,,-AS353+1)*(SUM(AS$14:AS$23)<>0)))*$H353*SUM($M344:AS344),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT353<>0,(SUM(OFFSET(AT339,,-AT353-$K353*AT344,,MAX(($K353+1)*AT344,1)))*($H354)*(AT353=$G353) + (OFFSET(AS354,,-AT353+1)*(SUM(AT$14:AT$23)<>0)))*$H353*SUM($M344:AT344),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU353<>0,(SUM(OFFSET(AU339,,-AU353-$K353*AU344,,MAX(($K353+1)*AU344,1)))*($H354)*(AU353=$G353) + (OFFSET(AT354,,-AU353+1)*(SUM(AU$14:AU$23)<>0)))*$H353*SUM($M344:AU344),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV353<>0,(SUM(OFFSET(AV339,,-AV353-$K353*AV344,,MAX(($K353+1)*AV344,1)))*($H354)*(AV353=$G353) + (OFFSET(AU354,,-AV353+1)*(SUM(AV$14:AV$23)<>0)))*$H353*SUM($M344:AV344),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW353<>0,(SUM(OFFSET(AW339,,-AW353-$K353*AW344,,MAX(($K353+1)*AW344,1)))*($H354)*(AW353=$G353) + (OFFSET(AV354,,-AW353+1)*(SUM(AW$14:AW$23)<>0)))*$H353*SUM($M344:AW344),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX353<>0,(SUM(OFFSET(AX339,,-AX353-$K353*AX344,,MAX(($K353+1)*AX344,1)))*($H354)*(AX353=$G353) + (OFFSET(AW354,,-AX353+1)*(SUM(AX$14:AX$23)<>0)))*$H353*SUM($M344:AX344),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY353<>0,(SUM(OFFSET(AY339,,-AY353-$K353*AY344,,MAX(($K353+1)*AY344,1)))*($H354)*(AY353=$G353) + (OFFSET(AX354,,-AY353+1)*(SUM(AY$14:AY$23)<>0)))*$H353*SUM($M344:AY344),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ353<>0,(SUM(OFFSET(AZ339,,-AZ353-$K353*AZ344,,MAX(($K353+1)*AZ344,1)))*($H354)*(AZ353=$G353) + (OFFSET(AY354,,-AZ353+1)*(SUM(AZ$14:AZ$23)<>0)))*$H353*SUM($M344:AZ344),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA353<>0,(SUM(OFFSET(BA339,,-BA353-$K353*BA344,,MAX(($K353+1)*BA344,1)))*($H354)*(BA353=$G353) + (OFFSET(AZ354,,-BA353+1)*(SUM(BA$14:BA$23)<>0)))*$H353*SUM($M344:BA344),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB353<>0,(SUM(OFFSET(BB339,,-BB353-$K353*BB344,,MAX(($K353+1)*BB344,1)))*($H354)*(BB353=$G353) + (OFFSET(BA354,,-BB353+1)*(SUM(BB$14:BB$23)<>0)))*$H353*SUM($M344:BB344),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC353<>0,(SUM(OFFSET(BC339,,-BC353-$K353*BC344,,MAX(($K353+1)*BC344,1)))*($H354)*(BC353=$G353) + (OFFSET(BB354,,-BC353+1)*(SUM(BC$14:BC$23)<>0)))*$H353*SUM($M344:BC344),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD353<>0,(SUM(OFFSET(BD339,,-BD353-$K353*BD344,,MAX(($K353+1)*BD344,1)))*($H354)*(BD353=$G353) + (OFFSET(BC354,,-BD353+1)*(SUM(BD$14:BD$23)<>0)))*$H353*SUM($M344:BD344),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE353<>0,(SUM(OFFSET(BE339,,-BE353-$K353*BE344,,MAX(($K353+1)*BE344,1)))*($H354)*(BE353=$G353) + (OFFSET(BD354,,-BE353+1)*(SUM(BE$14:BE$23)<>0)))*$H353*SUM($M344:BE344),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF353<>0,(SUM(OFFSET(BF339,,-BF353-$K353*BF344,,MAX(($K353+1)*BF344,1)))*($H354)*(BF353=$G353) + (OFFSET(BE354,,-BF353+1)*(SUM(BF$14:BF$23)<>0)))*$H353*SUM($M344:BF344),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG353<>0,(SUM(OFFSET(BG339,,-BG353-$K353*BG344,,MAX(($K353+1)*BG344,1)))*($H354)*(BG353=$G353) + (OFFSET(BF354,,-BG353+1)*(SUM(BG$14:BG$23)<>0)))*$H353*SUM($M344:BG344),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH353<>0,(SUM(OFFSET(BH339,,-BH353-$K353*BH344,,MAX(($K353+1)*BH344,1)))*($H354)*(BH353=$G353) + (OFFSET(BG354,,-BH353+1)*(SUM(BH$14:BH$23)<>0)))*$H353*SUM($M344:BH344),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI353<>0,(SUM(OFFSET(BI339,,-BI353-$K353*BI344,,MAX(($K353+1)*BI344,1)))*($H354)*(BI353=$G353) + (OFFSET(BH354,,-BI353+1)*(SUM(BI$14:BI$23)<>0)))*$H353*SUM($M344:BI344),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ353<>0,(SUM(OFFSET(BJ339,,-BJ353-$K353*BJ344,,MAX(($K353+1)*BJ344,1)))*($H354)*(BJ353=$G353) + (OFFSET(BI354,,-BJ353+1)*(SUM(BJ$14:BJ$23)<>0)))*$H353*SUM($M344:BJ344),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK353<>0,(SUM(OFFSET(BK339,,-BK353-$K353*BK344,,MAX(($K353+1)*BK344,1)))*($H354)*(BK353=$G353) + (OFFSET(BJ354,,-BK353+1)*(SUM(BK$14:BK$23)<>0)))*$H353*SUM($M344:BK344),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL353<>0,(SUM(OFFSET(BL339,,-BL353-$K353*BL344,,MAX(($K353+1)*BL344,1)))*($H354)*(BL353=$G353) + (OFFSET(BK354,,-BL353+1)*(SUM(BL$14:BL$23)<>0)))*$H353*SUM($M344:BL344),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM353<>0,(SUM(OFFSET(BM339,,-BM353-$K353*BM344,,MAX(($K353+1)*BM344,1)))*($H354)*(BM353=$G353) + (OFFSET(BL354,,-BM353+1)*(SUM(BM$14:BM$23)<>0)))*$H353*SUM($M344:BM344),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN353<>0,(SUM(OFFSET(BN339,,-BN353-$K353*BN344,,MAX(($K353+1)*BN344,1)))*($H354)*(BN353=$G353) + (OFFSET(BM354,,-BN353+1)*(SUM(BN$14:BN$23)<>0)))*$H353*SUM($M344:BN344),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO353<>0,(SUM(OFFSET(BO339,,-BO353-$K353*BO344,,MAX(($K353+1)*BO344,1)))*($H354)*(BO353=$G353) + (OFFSET(BN354,,-BO353+1)*(SUM(BO$14:BO$23)<>0)))*$H353*SUM($M344:BO344),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP353<>0,(SUM(OFFSET(BP339,,-BP353-$K353*BP344,,MAX(($K353+1)*BP344,1)))*($H354)*(BP353=$G353) + (OFFSET(BO354,,-BP353+1)*(SUM(BP$14:BP$23)<>0)))*$H353*SUM($M344:BP344),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ353<>0,(SUM(OFFSET(BQ339,,-BQ353-$K353*BQ344,,MAX(($K353+1)*BQ344,1)))*($H354)*(BQ353=$G353) + (OFFSET(BP354,,-BQ353+1)*(SUM(BQ$14:BQ$23)<>0)))*$H353*SUM($M344:BQ344),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR353<>0,(SUM(OFFSET(BR339,,-BR353-$K353*BR344,,MAX(($K353+1)*BR344,1)))*($H354)*(BR353=$G353) + (OFFSET(BQ354,,-BR353+1)*(SUM(BR$14:BR$23)<>0)))*$H353*SUM($M344:BR344),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS353<>0,(SUM(OFFSET(BS339,,-BS353-$K353*BS344,,MAX(($K353+1)*BS344,1)))*($H354)*(BS353=$G353) + (OFFSET(BR354,,-BS353+1)*(SUM(BS$14:BS$23)<>0)))*$H353*SUM($M344:BS344),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT353<>0,(SUM(OFFSET(BT339,,-BT353-$K353*BT344,,MAX(($K353+1)*BT344,1)))*($H354)*(BT353=$G353) + (OFFSET(BS354,,-BT353+1)*(SUM(BT$14:BT$23)<>0)))*$H353*SUM($M344:BT344),0)*(SUM($M$27:BT$27)=0)","v":0}]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},{"$f":"AC359","v":0},{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0},{"$f":"AH359","v":0},{"$f":"AI359","v":0},{"$f":"AJ359","v":0},{"$f":"AK359","v":0},{"$f":"AL359","v":0},{"$f":"AM359","v":0},{"$f":"AN359","v":0},{"$f":"AO359","v":0},{"$f":"AP359","v":0},{"$f":"AQ359","v":0},{"$f":"AR359","v":0},{"$f":"AS359","v":0},{"$f":"AT359","v":0},{"$f":"AU359","v":0},{"$f":"AV359","v":0},{"$f":"AW359","v":0},{"$f":"AX359","v":0},{"$f":"AY359","v":0},{"$f":"AZ359","v":0},{"$f":"BA359","v":0},{"$f":"BB359","v":0},{"$f":"BC359","v":0},{"$f":"BD359","v":0},{"$f":"BE359","v":0},{"$f":"BF359","v":0},{"$f":"BG359","v":0},{"$f":"BH359","v":0},{"$f":"BI359","v":0},{"$f":"BJ359","v":0},{"$f":"BK359","v":0},{"$f":"BL359","v":0},{"$f":"BM359","v":0},{"$f":"BN359","v":0},{"$f":"BO359","v":0},{"$f":"BP359","v":0},{"$f":"BQ359","v":0},{"$f":"BR359","v":0},{"$f":"BS359","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H335","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M357:BT357)","v":0},null,{"$f":"-M348","v":0},{"$f":"-N348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H335","v":"Real-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M358:BT358)","v":0},null,{"$f":"M359-SUM(M356:M357)","v":0},{"$f":"N359-SUM(N356:N357)","v":0},{"$f":"O359-SUM(O356:O357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M357*$G361/M$7","v":0},{"$f":"N357*$G361/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L368","v":0},{"$f":"M368","v":0},{"$f":"N368","v":0},{"$f":"O368","v":0},{"$f":"P368","v":0},{"$f":"Q368","v":0},{"$f":"R368","v":0},{"$f":"S368","v":0},{"$f":"T368","v":0},{"$f":"U368","v":0},{"$f":"V368","v":0},{"$f":"W368","v":0},{"$f":"X368","v":0},{"$f":"Y368","v":0},{"$f":"Z368","v":0},{"$f":"AA368","v":0},{"$f":"AB368","v":0},{"$f":"AC368","v":0},{"$f":"AD368","v":0},{"$f":"AE368","v":0},{"$f":"AF368","v":0},{"$f":"AG368","v":0},{"$f":"AH368","v":0},{"$f":"AI368","v":0},{"$f":"AJ368","v":0},{"$f":"AK368","v":0},{"$f":"AL368","v":0},{"$f":"AM368","v":0},{"$f":"AN368","v":0},{"$f":"AO368","v":0},{"$f":"AP368","v":0},{"$f":"AQ368","v":0},{"$f":"AR368","v":0},{"$f":"AS368","v":0},{"$f":"AT368","v":0},{"$f":"AU368","v":0},{"$f":"AV368","v":0},{"$f":"AW368","v":0},{"$f":"AX368","v":0},{"$f":"AY368","v":0},{"$f":"AZ368","v":0},{"$f":"BA368","v":0},{"$f":"BB368","v":0},{"$f":"BC368","v":0},{"$f":"BD368","v":0},{"$f":"BE368","v":0},{"$f":"BF368","v":0},{"$f":"BG368","v":0},{"$f":"BH368","v":0},{"$f":"BI368","v":0},{"$f":"BJ368","v":0},{"$f":"BK368","v":0},{"$f":"BL368","v":0},{"$f":"BM368","v":0},{"$f":"BN368","v":0},{"$f":"BO368","v":0},{"$f":"BP368","v":0},{"$f":"BQ368","v":0},{"$f":"BR368","v":0},{"$f":"BS368","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H335","v":"Nominal-Capex-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D335","v":"Nominal-Capex-0"},null,{"$f":"SUM(M365:BT365)","v":0},null,{"$f":"M348*M342","v":0},{"$f":"N348*N342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&H335","v":"Nominal-depreciation-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D335","v":"Nominal-depreciation-0"},null,{"$f":"SUM(M366:BT366)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M365,,M345+1,,-M345))/$G353,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N365,,N345+1,,-N345))/$G353,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O365,,O345+1,,-O345))/$G353,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P365,,P345+1,,-P345))/$G353,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q365,,Q345+1,,-Q345))/$G353,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R365,,R345+1,,-R345))/$G353,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S365,,S345+1,,-S345))/$G353,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T365,,T345+1,,-T345))/$G353,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U365,,U345+1,,-U345))/$G353,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V365,,V345+1,,-V345))/$G353,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W365,,W345+1,,-W345))/$G353,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X365,,X345+1,,-X345))/$G353,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y365,,Y345+1,,-Y345))/$G353,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z365,,Z345+1,,-Z345))/$G353,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA365,,AA345+1,,-AA345))/$G353,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB365,,AB345+1,,-AB345))/$G353,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC365,,AC345+1,,-AC345))/$G353,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD365,,AD345+1,,-AD345))/$G353,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE365,,AE345+1,,-AE345))/$G353,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF365,,AF345+1,,-AF345))/$G353,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG365,,AG345+1,,-AG345))/$G353,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH365,,AH345+1,,-AH345))/$G353,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI365,,AI345+1,,-AI345))/$G353,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ365,,AJ345+1,,-AJ345))/$G353,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK365,,AK345+1,,-AK345))/$G353,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL365,,AL345+1,,-AL345))/$G353,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM365,,AM345+1,,-AM345))/$G353,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN365,,AN345+1,,-AN345))/$G353,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO365,,AO345+1,,-AO345))/$G353,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP365,,AP345+1,,-AP345))/$G353,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ365,,AQ345+1,,-AQ345))/$G353,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR365,,AR345+1,,-AR345))/$G353,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS365,,AS345+1,,-AS345))/$G353,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT365,,AT345+1,,-AT345))/$G353,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU365,,AU345+1,,-AU345))/$G353,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV365,,AV345+1,,-AV345))/$G353,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW365,,AW345+1,,-AW345))/$G353,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX365,,AX345+1,,-AX345))/$G353,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY365,,AY345+1,,-AY345))/$G353,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ365,,AZ345+1,,-AZ345))/$G353,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA365,,BA345+1,,-BA345))/$G353,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB365,,BB345+1,,-BB345))/$G353,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC365,,BC345+1,,-BC345))/$G353,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD365,,BD345+1,,-BD345))/$G353,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE365,,BE345+1,,-BE345))/$G353,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF365,,BF345+1,,-BF345))/$G353,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG365,,BG345+1,,-BG345))/$G353,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH365,,BH345+1,,-BH345))/$G353,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI365,,BI345+1,,-BI345))/$G353,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ365,,BJ345+1,,-BJ345))/$G353,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK365,,BK345+1,,-BK345))/$G353,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL365,,BL345+1,,-BL345))/$G353,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM365,,BM345+1,,-BM345))/$G353,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN365,,BN345+1,,-BN345))/$G353,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO365,,BO345+1,,-BO345))/$G353,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP365,,BP345+1,,-BP345))/$G353,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ365,,BQ345+1,,-BQ345))/$G353,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR365,,BR345+1,,-BR345))/$G353,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS365,,BS345+1,,-BS345))/$G353,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT365,,BT345+1,,-BT345))/$G353,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&H335","v":"Nominal-final write off-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&D335","v":"Nominal-final write off-0"},null,{"$f":"SUM(M367:BT367)","v":0},null,{"$f":"-SUM(M364:M366)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N364:N366)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O364:O366)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P364:P366)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q364:Q366)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R364:R366)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S364:S366)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T364:T366)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U364:U366)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V364:V366)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W364:W366)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X364:X366)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y364:Y366)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z364:Z366)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA364:AA366)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB364:AB366)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC364:AC366)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD364:AD366)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE364:AE366)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF364:AF366)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG364:AG366)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH364:AH366)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI364:AI366)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ364:AJ366)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK364:AK366)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL364:AL366)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM364:AM366)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN364:AN366)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO364:AO366)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP364:AP366)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ364:AQ366)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR364:AR366)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS364:AS366)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT364:AT366)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU364:AU366)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV364:AV366)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW364:AW366)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX364:AX366)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY364:AY366)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ364:AZ366)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA364:BA366)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB364:BB366)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC364:BC366)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD364:BD366)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE364:BE366)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF364:BF366)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG364:BG366)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH364:BH366)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI364:BI366)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ364:BJ366)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK364:BK366)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL364:BL366)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM364:BM366)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN364:BN366)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO364:BO366)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP364:BP366)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ364:BQ366)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR364:BR366)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS364:BS366)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT364:BT366)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D368&\"-\"&D335","v":"Nominal-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M364:M367)","v":0},{"$f":"SUM(N364:N367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H335","v":"Nominal-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M371:BT371)","v":0},null,{"$f":"-M365","v":0},{"$f":"-N365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H335","v":"Nominal-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M372:BT372)","v":0},null,{"$f":"M373-SUM(M370:M371)","v":0},{"$f":"N373-SUM(N370:N371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M371*$G361/M$7","v":0},{"$f":"N371*$G361/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(INP_General!$D$256:$D$270,J375,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$256:$J$270,J375,1)","v":"Generation"},null,{"$f":"MAX(J$293:J374)+1","v":3},null,null,{"$f":"INDEX(INP_General!M$256:M$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!N$256:N$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!O$256:O$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!P$256:P$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!Q$256:Q$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!R$256:R$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!S$256:S$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!T$256:T$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!U$256:U$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!V$256:V$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!W$256:W$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!X$256:X$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!Y$256:Y$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!Z$256:Z$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AA$256:AA$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AB$256:AB$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AC$256:AC$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AD$256:AD$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AE$256:AE$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AF$256:AF$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AG$256:AG$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AH$256:AH$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AI$256:AI$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AJ$256:AJ$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AK$256:AK$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AL$256:AL$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AM$256:AM$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AN$256:AN$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AO$256:AO$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AP$256:AP$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AQ$256:AQ$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AR$256:AR$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AS$256:AS$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AT$256:AT$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AU$256:AU$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AV$256:AV$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AW$256:AW$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AX$256:AX$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AY$256:AY$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!AZ$256:AZ$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BA$256:BA$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BB$256:BB$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BC$256:BC$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BD$256:BD$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BE$256:BE$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BF$256:BF$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BG$256:BG$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BH$256:BH$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BI$256:BI$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BJ$256:BJ$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BK$256:BK$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BL$256:BL$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BM$256:BM$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BN$256:BN$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BO$256:BO$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BP$256:BP$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BQ$256:BQ$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BR$256:BR$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BS$256:BS$270,$J375,1)","v":0},{"$f":"INDEX(INP_General!BT$256:BT$270,$J375,1)","v":0}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$H$256:$H$270,J375,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G376,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M375:BT375)<>0,H376=0)*1","v":0},null,null,null,{"$f":"IF($H376=0,0,INDEX(INP_General!M$229:M$238,$H376,1))","v":1},{"$f":"IF($H376=0,0,INDEX(INP_General!N$229:N$238,$H376,1))","v":1.0149999999999999},{"$f":"IF($H376=0,0,INDEX(INP_General!O$229:O$238,$H376,1))","v":1.0302249999999997},{"$f":"IF($H376=0,0,INDEX(INP_General!P$229:P$238,$H376,1))","v":1.0456783749999996},{"$f":"IF($H376=0,0,INDEX(INP_General!Q$229:Q$238,$H376,1))","v":1.0613635506249994},{"$f":"IF($H376=0,0,INDEX(INP_General!R$229:R$238,$H376,1))","v":1.0772840038843743},{"$f":"IF($H376=0,0,INDEX(INP_General!S$229:S$238,$H376,1))","v":1.0934432639426397},{"$f":"IF($H376=0,0,INDEX(INP_General!T$229:T$238,$H376,1))","v":1.1098449129017791},{"$f":"IF($H376=0,0,INDEX(INP_General!U$229:U$238,$H376,1))","v":1.1264925865953057},{"$f":"IF($H376=0,0,INDEX(INP_General!V$229:V$238,$H376,1))","v":1.1433899753942351},{"$f":"IF($H376=0,0,INDEX(INP_General!W$229:W$238,$H376,1))","v":1.1605408250251485},{"$f":"IF($H376=0,0,INDEX(INP_General!X$229:X$238,$H376,1))","v":1.1779489374005256},{"$f":"IF($H376=0,0,INDEX(INP_General!Y$229:Y$238,$H376,1))","v":1.1956181714615335},{"$f":"IF($H376=0,0,INDEX(INP_General!Z$229:Z$238,$H376,1))","v":1.2135524440334564},{"$f":"IF($H376=0,0,INDEX(INP_General!AA$229:AA$238,$H376,1))","v":1.2317557306939582},{"$f":"IF($H376=0,0,INDEX(INP_General!AB$229:AB$238,$H376,1))","v":1.2502320666543674},{"$f":"IF($H376=0,0,INDEX(INP_General!AC$229:AC$238,$H376,1))","v":1.2689855476541827},{"$f":"IF($H376=0,0,INDEX(INP_General!AD$229:AD$238,$H376,1))","v":1.2880203308689953},{"$f":"IF($H376=0,0,INDEX(INP_General!AE$229:AE$238,$H376,1))","v":1.3073406358320301},{"$f":"IF($H376=0,0,INDEX(INP_General!AF$229:AF$238,$H376,1))","v":1.3269507453695104},{"$f":"IF($H376=0,0,INDEX(INP_General!AG$229:AG$238,$H376,1))","v":1.3468550065500529},{"$f":"IF($H376=0,0,INDEX(INP_General!AH$229:AH$238,$H376,1))","v":1.3670578316483035},{"$f":"IF($H376=0,0,INDEX(INP_General!AI$229:AI$238,$H376,1))","v":1.387563699123028},{"$f":"IF($H376=0,0,INDEX(INP_General!AJ$229:AJ$238,$H376,1))","v":1.4083771546098733},{"$f":"IF($H376=0,0,INDEX(INP_General!AK$229:AK$238,$H376,1))","v":1.4295028119290214},{"$f":"IF($H376=0,0,INDEX(INP_General!AL$229:AL$238,$H376,1))","v":1.4509453541079567},{"$f":"IF($H376=0,0,INDEX(INP_General!AM$229:AM$238,$H376,1))","v":1.472709534419576},{"$f":"IF($H376=0,0,INDEX(INP_General!AN$229:AN$238,$H376,1))","v":1.4948001774358695},{"$f":"IF($H376=0,0,INDEX(INP_General!AO$229:AO$238,$H376,1))","v":1.5172221800974073},{"$f":"IF($H376=0,0,INDEX(INP_General!AP$229:AP$238,$H376,1))","v":1.5399805127988682},{"$f":"IF($H376=0,0,INDEX(INP_General!AQ$229:AQ$238,$H376,1))","v":1.5630802204908509},{"$f":"IF($H376=0,0,INDEX(INP_General!AR$229:AR$238,$H376,1))","v":1.5865264237982135},{"$f":"IF($H376=0,0,INDEX(INP_General!AS$229:AS$238,$H376,1))","v":1.6103243201551867},{"$f":"IF($H376=0,0,INDEX(INP_General!AT$229:AT$238,$H376,1))","v":1.6344791849575142},{"$f":"IF($H376=0,0,INDEX(INP_General!AU$229:AU$238,$H376,1))","v":1.6589963727318768},{"$f":"IF($H376=0,0,INDEX(INP_General!AV$229:AV$238,$H376,1))","v":1.6838813183228549},{"$f":"IF($H376=0,0,INDEX(INP_General!AW$229:AW$238,$H376,1))","v":1.7091395380976975},{"$f":"IF($H376=0,0,INDEX(INP_General!AX$229:AX$238,$H376,1))","v":1.7347766311691628},{"$f":"IF($H376=0,0,INDEX(INP_General!AY$229:AY$238,$H376,1))","v":1.7607982806367002},{"$f":"IF($H376=0,0,INDEX(INP_General!AZ$229:AZ$238,$H376,1))","v":1.7872102548462505},{"$f":"IF($H376=0,0,INDEX(INP_General!BA$229:BA$238,$H376,1))","v":1.8140184086689441},{"$f":"IF($H376=0,0,INDEX(INP_General!BB$229:BB$238,$H376,1))","v":1.8412286847989781},{"$f":"IF($H376=0,0,INDEX(INP_General!BC$229:BC$238,$H376,1))","v":1.8688471150709625},{"$f":"IF($H376=0,0,INDEX(INP_General!BD$229:BD$238,$H376,1))","v":1.8968798217970266},{"$f":"IF($H376=0,0,INDEX(INP_General!BE$229:BE$238,$H376,1))","v":1.9253330191239819},{"$f":"IF($H376=0,0,INDEX(INP_General!BF$229:BF$238,$H376,1))","v":1.9542130144108414},{"$f":"IF($H376=0,0,INDEX(INP_General!BG$229:BG$238,$H376,1))","v":1.9835262096270039},{"$f":"IF($H376=0,0,INDEX(INP_General!BH$229:BH$238,$H376,1))","v":2.0132791027714085},{"$f":"IF($H376=0,0,INDEX(INP_General!BI$229:BI$238,$H376,1))","v":2.0434782893129793},{"$f":"IF($H376=0,0,INDEX(INP_General!BJ$229:BJ$238,$H376,1))","v":2.0741304636526738},{"$f":"IF($H376=0,0,INDEX(INP_General!BK$229:BK$238,$H376,1))","v":2.1052424206074636},{"$f":"IF($H376=0,0,INDEX(INP_General!BL$229:BL$238,$H376,1))","v":2.1368210569165753},{"$f":"IF($H376=0,0,INDEX(INP_General!BM$229:BM$238,$H376,1))","v":2.1688733727703235},{"$f":"IF($H376=0,0,INDEX(INP_General!BN$229:BN$238,$H376,1))","v":2.2014064733618781},{"$f":"IF($H376=0,0,INDEX(INP_General!BO$229:BO$238,$H376,1))","v":2.234427570462306},{"$f":"IF($H376=0,0,INDEX(INP_General!BP$229:BP$238,$H376,1))","v":2.2679439840192406},{"$f":"IF($H376=0,0,INDEX(INP_General!BQ$229:BQ$238,$H376,1))","v":2.3019631437795289},{"$f":"IF($H376=0,0,INDEX(INP_General!BR$229:BR$238,$H376,1))","v":2.3364925909362215},{"$f":"IF($H376=0,0,INDEX(INP_General!BS$229:BS$238,$H376,1))","v":2.3715399798002648},{"$f":"IF($H376=0,0,INDEX(INP_General!BT$229:BT$238,$H376,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$256:$G$270,J375,1)","v":2023},{"$f":"SUMPRODUCT(M376:BT376,M377:BT377)","v":1},{"$f":"AND(SUM(M375:BT375)<>0,G377<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G377)*1","v":1},{"$f":"(N$3=$G377)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M376:BT376,M378:BT378)","v":1},null,null,null,null,{"$f":"(M$3=$G378)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D375","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M375*$H378/$H377,0)","v":0},{"$f":"IFERROR(N375*$H378/$H377,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M378=1,1,N380*M376/N376),0)","v":1},{"$f":"IFERROR(IF(N378=1,1,O380*N376/O376),0)","v":0},{"$f":"IFERROR(IF(O378=1,1,P380*O376/P376),0)","v":0},{"$f":"IFERROR(IF(P378=1,1,Q380*P376/Q376),0)","v":0},{"$f":"IFERROR(IF(Q378=1,1,R380*Q376/R376),0)","v":0},{"$f":"IFERROR(IF(R378=1,1,S380*R376/S376),0)","v":0},{"$f":"IFERROR(IF(S378=1,1,T380*S376/T376),0)","v":0},{"$f":"IFERROR(IF(T378=1,1,U380*T376/U376),0)","v":0},{"$f":"IFERROR(IF(U378=1,1,V380*U376/V376),0)","v":0},{"$f":"IFERROR(IF(V378=1,1,W380*V376/W376),0)","v":0},{"$f":"IFERROR(IF(W378=1,1,X380*W376/X376),0)","v":0},{"$f":"IFERROR(IF(X378=1,1,Y380*X376/Y376),0)","v":0},{"$f":"IFERROR(IF(Y378=1,1,Z380*Y376/Z376),0)","v":0},{"$f":"IFERROR(IF(Z378=1,1,AA380*Z376/AA376),0)","v":0},{"$f":"IFERROR(IF(AA378=1,1,AB380*AA376/AB376),0)","v":0},{"$f":"IFERROR(IF(AB378=1,1,AC380*AB376/AC376),0)","v":0},{"$f":"IFERROR(IF(AC378=1,1,AD380*AC376/AD376),0)","v":0},{"$f":"IFERROR(IF(AD378=1,1,AE380*AD376/AE376),0)","v":0},{"$f":"IFERROR(IF(AE378=1,1,AF380*AE376/AF376),0)","v":0},{"$f":"IFERROR(IF(AF378=1,1,AG380*AF376/AG376),0)","v":0},{"$f":"IFERROR(IF(AG378=1,1,AH380*AG376/AH376),0)","v":0},{"$f":"IFERROR(IF(AH378=1,1,AI380*AH376/AI376),0)","v":0},{"$f":"IFERROR(IF(AI378=1,1,AJ380*AI376/AJ376),0)","v":0},{"$f":"IFERROR(IF(AJ378=1,1,AK380*AJ376/AK376),0)","v":0},{"$f":"IFERROR(IF(AK378=1,1,AL380*AK376/AL376),0)","v":0},{"$f":"IFERROR(IF(AL378=1,1,AM380*AL376/AM376),0)","v":0},{"$f":"IFERROR(IF(AM378=1,1,AN380*AM376/AN376),0)","v":0},{"$f":"IFERROR(IF(AN378=1,1,AO380*AN376/AO376),0)","v":0},{"$f":"IFERROR(IF(AO378=1,1,AP380*AO376/AP376),0)","v":0},{"$f":"IFERROR(IF(AP378=1,1,AQ380*AP376/AQ376),0)","v":0},{"$f":"IFERROR(IF(AQ378=1,1,AR380*AQ376/AR376),0)","v":0},{"$f":"IFERROR(IF(AR378=1,1,AS380*AR376/AS376),0)","v":0},{"$f":"IFERROR(IF(AS378=1,1,AT380*AS376/AT376),0)","v":0},{"$f":"IFERROR(IF(AT378=1,1,AU380*AT376/AU376),0)","v":0},{"$f":"IFERROR(IF(AU378=1,1,AV380*AU376/AV376),0)","v":0},{"$f":"IFERROR(IF(AV378=1,1,AW380*AV376/AW376),0)","v":0},{"$f":"IFERROR(IF(AW378=1,1,AX380*AW376/AX376),0)","v":0},{"$f":"IFERROR(IF(AX378=1,1,AY380*AX376/AY376),0)","v":0},{"$f":"IFERROR(IF(AY378=1,1,AZ380*AY376/AZ376),0)","v":0},{"$f":"IFERROR(IF(AZ378=1,1,BA380*AZ376/BA376),0)","v":0},{"$f":"IFERROR(IF(BA378=1,1,BB380*BA376/BB376),0)","v":0},{"$f":"IFERROR(IF(BB378=1,1,BC380*BB376/BC376),0)","v":0},{"$f":"IFERROR(IF(BC378=1,1,BD380*BC376/BD376),0)","v":0},{"$f":"IFERROR(IF(BD378=1,1,BE380*BD376/BE376),0)","v":0},{"$f":"IFERROR(IF(BE378=1,1,BF380*BE376/BF376),0)","v":0},{"$f":"IFERROR(IF(BF378=1,1,BG380*BF376/BG376),0)","v":0},{"$f":"IFERROR(IF(BG378=1,1,BH380*BG376/BH376),0)","v":0},{"$f":"IFERROR(IF(BH378=1,1,BI380*BH376/BI376),0)","v":0},{"$f":"IFERROR(IF(BI378=1,1,BJ380*BI376/BJ376),0)","v":0},{"$f":"IFERROR(IF(BJ378=1,1,BK380*BJ376/BK376),0)","v":0},{"$f":"IFERROR(IF(BK378=1,1,BL380*BK376/BL376),0)","v":0},{"$f":"IFERROR(IF(BL378=1,1,BM380*BL376/BM376),0)","v":0},{"$f":"IFERROR(IF(BM378=1,1,BN380*BM376/BN376),0)","v":0},{"$f":"IFERROR(IF(BN378=1,1,BO380*BN376/BO376),0)","v":0},{"$f":"IFERROR(IF(BO378=1,1,BP380*BO376/BP376),0)","v":0},{"$f":"IFERROR(IF(BP378=1,1,BQ380*BP376/BQ376),0)","v":0},{"$f":"IFERROR(IF(BQ378=1,1,BR380*BQ376/BR376),0)","v":0},{"$f":"IFERROR(IF(BR378=1,1,BS380*BR376/BS376),0)","v":0},{"$f":"IFERROR(IF(BS378=1,1,BT380*BS376/BT376),0)","v":0},{"$f":"IFERROR(IF(BT378=1,1,BU380*BT376/BU376),0)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L381*M376/L376,0)+M378","v":1},{"$f":"IFERROR(M381*N376/M376,0)+N378","v":1.0149999999999999},{"$f":"IFERROR(N381*O376/N376,0)+O378","v":1.0302249999999997},{"$f":"IFERROR(O381*P376/O376,0)+P378","v":1.0456783749999996},{"$f":"IFERROR(P381*Q376/P376,0)+Q378","v":1.0613635506249994},{"$f":"IFERROR(Q381*R376/Q376,0)+R378","v":1.0772840038843743},{"$f":"IFERROR(R381*S376/R376,0)+S378","v":1.0934432639426397},{"$f":"IFERROR(S381*T376/S376,0)+T378","v":1.1098449129017791},{"$f":"IFERROR(T381*U376/T376,0)+U378","v":1.1264925865953057},{"$f":"IFERROR(U381*V376/U376,0)+V378","v":1.1433899753942351},{"$f":"IFERROR(V381*W376/V376,0)+W378","v":1.1605408250251485},{"$f":"IFERROR(W381*X376/W376,0)+X378","v":1.1779489374005256},{"$f":"IFERROR(X381*Y376/X376,0)+Y378","v":1.1956181714615335},{"$f":"IFERROR(Y381*Z376/Y376,0)+Z378","v":1.2135524440334564},{"$f":"IFERROR(Z381*AA376/Z376,0)+AA378","v":1.2317557306939582},{"$f":"IFERROR(AA381*AB376/AA376,0)+AB378","v":1.2502320666543674},{"$f":"IFERROR(AB381*AC376/AB376,0)+AC378","v":1.2689855476541827},{"$f":"IFERROR(AC381*AD376/AC376,0)+AD378","v":1.2880203308689953},{"$f":"IFERROR(AD381*AE376/AD376,0)+AE378","v":1.3073406358320301},{"$f":"IFERROR(AE381*AF376/AE376,0)+AF378","v":1.3269507453695104},{"$f":"IFERROR(AF381*AG376/AF376,0)+AG378","v":1.3468550065500529},{"$f":"IFERROR(AG381*AH376/AG376,0)+AH378","v":1.3670578316483035},{"$f":"IFERROR(AH381*AI376/AH376,0)+AI378","v":1.387563699123028},{"$f":"IFERROR(AI381*AJ376/AI376,0)+AJ378","v":1.4083771546098733},{"$f":"IFERROR(AJ381*AK376/AJ376,0)+AK378","v":1.4295028119290214},{"$f":"IFERROR(AK381*AL376/AK376,0)+AL378","v":1.4509453541079567},{"$f":"IFERROR(AL381*AM376/AL376,0)+AM378","v":1.472709534419576},{"$f":"IFERROR(AM381*AN376/AM376,0)+AN378","v":1.4948001774358695},{"$f":"IFERROR(AN381*AO376/AN376,0)+AO378","v":1.5172221800974073},{"$f":"IFERROR(AO381*AP376/AO376,0)+AP378","v":1.5399805127988682},{"$f":"IFERROR(AP381*AQ376/AP376,0)+AQ378","v":1.5630802204908509},{"$f":"IFERROR(AQ381*AR376/AQ376,0)+AR378","v":1.5865264237982135},{"$f":"IFERROR(AR381*AS376/AR376,0)+AS378","v":1.6103243201551867},{"$f":"IFERROR(AS381*AT376/AS376,0)+AT378","v":1.6344791849575142},{"$f":"IFERROR(AT381*AU376/AT376,0)+AU378","v":1.6589963727318768},{"$f":"IFERROR(AU381*AV376/AU376,0)+AV378","v":1.6838813183228549},{"$f":"IFERROR(AV381*AW376/AV376,0)+AW378","v":1.7091395380976975},{"$f":"IFERROR(AW381*AX376/AW376,0)+AX378","v":1.7347766311691628},{"$f":"IFERROR(AX381*AY376/AX376,0)+AY378","v":1.7607982806367002},{"$f":"IFERROR(AY381*AZ376/AY376,0)+AZ378","v":1.7872102548462505},{"$f":"IFERROR(AZ381*BA376/AZ376,0)+BA378","v":1.8140184086689441},{"$f":"IFERROR(BA381*BB376/BA376,0)+BB378","v":1.8412286847989781},{"$f":"IFERROR(BB381*BC376/BB376,0)+BC378","v":1.8688471150709625},{"$f":"IFERROR(BC381*BD376/BC376,0)+BD378","v":1.8968798217970266},{"$f":"IFERROR(BD381*BE376/BD376,0)+BE378","v":1.9253330191239819},{"$f":"IFERROR(BE381*BF376/BE376,0)+BF378","v":1.9542130144108414},{"$f":"IFERROR(BF381*BG376/BF376,0)+BG378","v":1.9835262096270039},{"$f":"IFERROR(BG381*BH376/BG376,0)+BH378","v":2.0132791027714085},{"$f":"IFERROR(BH381*BI376/BH376,0)+BI378","v":2.0434782893129793},{"$f":"IFERROR(BI381*BJ376/BI376,0)+BJ378","v":2.0741304636526738},{"$f":"IFERROR(BJ381*BK376/BJ376,0)+BK378","v":2.1052424206074636},{"$f":"IFERROR(BK381*BL376/BK376,0)+BL378","v":2.1368210569165753},{"$f":"IFERROR(BL381*BM376/BL376,0)+BM378","v":2.1688733727703235},{"$f":"IFERROR(BM381*BN376/BM376,0)+BN378","v":2.2014064733618781},{"$f":"IFERROR(BN381*BO376/BN376,0)+BO378","v":2.234427570462306},{"$f":"IFERROR(BO381*BP376/BO376,0)+BP378","v":2.2679439840192406},{"$f":"IFERROR(BP381*BQ376/BP376,0)+BQ378","v":2.3019631437795289},{"$f":"IFERROR(BQ381*BR376/BQ376,0)+BR378","v":2.3364925909362215},{"$f":"IFERROR(BR381*BS376/BR376,0)+BS378","v":2.3715399798002648},{"$f":"IFERROR(BS381*BT376/BS376,0)+BT378","v":2.4901169787902782}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M378=1,1,SUM(M380:M381)),1)","v":1},{"$f":"IF($I$4,IF(N378=1,1,SUM(N380:N381)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"First capex",null,"Flag",null,null,null,null,null,null,{"$f":"1*(M375>0)*(SUM($L383:L383)=0)","v":0},{"$f":"1*(N375>0)*(SUM($L383:M383)=0)","v":0},{"$f":"1*(O375>0)*(SUM($L383:N383)=0)","v":0},{"$f":"1*(P375>0)*(SUM($L383:O383)=0)","v":0},{"$f":"1*(Q375>0)*(SUM($L383:P383)=0)","v":0},{"$f":"1*(R375>0)*(SUM($L383:Q383)=0)","v":0},{"$f":"1*(S375>0)*(SUM($L383:R383)=0)","v":0},{"$f":"1*(T375>0)*(SUM($L383:S383)=0)","v":0},{"$f":"1*(U375>0)*(SUM($L383:T383)=0)","v":0},{"$f":"1*(V375>0)*(SUM($L383:U383)=0)","v":0},{"$f":"1*(W375>0)*(SUM($L383:V383)=0)","v":0},{"$f":"1*(X375>0)*(SUM($L383:W383)=0)","v":0},{"$f":"1*(Y375>0)*(SUM($L383:X383)=0)","v":0},{"$f":"1*(Z375>0)*(SUM($L383:Y383)=0)","v":0},{"$f":"1*(AA375>0)*(SUM($L383:Z383)=0)","v":0},{"$f":"1*(AB375>0)*(SUM($L383:AA383)=0)","v":0},{"$f":"1*(AC375>0)*(SUM($L383:AB383)=0)","v":0},{"$f":"1*(AD375>0)*(SUM($L383:AC383)=0)","v":0},{"$f":"1*(AE375>0)*(SUM($L383:AD383)=0)","v":0},{"$f":"1*(AF375>0)*(SUM($L383:AE383)=0)","v":0},{"$f":"1*(AG375>0)*(SUM($L383:AF383)=0)","v":0},{"$f":"1*(AH375>0)*(SUM($L383:AG383)=0)","v":0},{"$f":"1*(AI375>0)*(SUM($L383:AH383)=0)","v":0},{"$f":"1*(AJ375>0)*(SUM($L383:AI383)=0)","v":0},{"$f":"1*(AK375>0)*(SUM($L383:AJ383)=0)","v":0},{"$f":"1*(AL375>0)*(SUM($L383:AK383)=0)","v":0},{"$f":"1*(AM375>0)*(SUM($L383:AL383)=0)","v":0},{"$f":"1*(AN375>0)*(SUM($L383:AM383)=0)","v":0},{"$f":"1*(AO375>0)*(SUM($L383:AN383)=0)","v":0},{"$f":"1*(AP375>0)*(SUM($L383:AO383)=0)","v":0},{"$f":"1*(AQ375>0)*(SUM($L383:AP383)=0)","v":0},{"$f":"1*(AR375>0)*(SUM($L383:AQ383)=0)","v":0},{"$f":"1*(AS375>0)*(SUM($L383:AR383)=0)","v":0},{"$f":"1*(AT375>0)*(SUM($L383:AS383)=0)","v":0},{"$f":"1*(AU375>0)*(SUM($L383:AT383)=0)","v":0},{"$f":"1*(AV375>0)*(SUM($L383:AU383)=0)","v":0},{"$f":"1*(AW375>0)*(SUM($L383:AV383)=0)","v":0},{"$f":"1*(AX375>0)*(SUM($L383:AW383)=0)","v":0},{"$f":"1*(AY375>0)*(SUM($L383:AX383)=0)","v":0},{"$f":"1*(AZ375>0)*(SUM($L383:AY383)=0)","v":0},{"$f":"1*(BA375>0)*(SUM($L383:AZ383)=0)","v":0},{"$f":"1*(BB375>0)*(SUM($L383:BA383)=0)","v":0},{"$f":"1*(BC375>0)*(SUM($L383:BB383)=0)","v":0},{"$f":"1*(BD375>0)*(SUM($L383:BC383)=0)","v":0},{"$f":"1*(BE375>0)*(SUM($L383:BD383)=0)","v":0},{"$f":"1*(BF375>0)*(SUM($L383:BE383)=0)","v":0},{"$f":"1*(BG375>0)*(SUM($L383:BF383)=0)","v":0},{"$f":"1*(BH375>0)*(SUM($L383:BG383)=0)","v":0},{"$f":"1*(BI375>0)*(SUM($L383:BH383)=0)","v":0},{"$f":"1*(BJ375>0)*(SUM($L383:BI383)=0)","v":0},{"$f":"1*(BK375>0)*(SUM($L383:BJ383)=0)","v":0},{"$f":"1*(BL375>0)*(SUM($L383:BK383)=0)","v":0},{"$f":"1*(BM375>0)*(SUM($L383:BL383)=0)","v":0},{"$f":"1*(BN375>0)*(SUM($L383:BM383)=0)","v":0},{"$f":"1*(BO375>0)*(SUM($L383:BN383)=0)","v":0},{"$f":"1*(BP375>0)*(SUM($L383:BO383)=0)","v":0},{"$f":"1*(BQ375>0)*(SUM($L383:BP383)=0)","v":0},{"$f":"1*(BR375>0)*(SUM($L383:BQ383)=0)","v":0},{"$f":"1*(BS375>0)*(SUM($L383:BR383)=0)","v":0},{"$f":"1*(BT375>0)*(SUM($L383:BS383)=0)","v":0}]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H375,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G393)","v":0},{"$f":"1*(N$3=$H$26+$G393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M393-($K393*(SUM($M384:M384)=0)),-M$6)","v":0},{"$f":"MAX(-N393-($K393*(SUM($M384:N384)=0)),-N$6)","v":0},{"$f":"MAX(-O393-($K393*(SUM($M384:O384)=0)),-O$6)","v":0},{"$f":"MAX(-P393-($K393*(SUM($M384:P384)=0)),-P$6)","v":0},{"$f":"MAX(-Q393-($K393*(SUM($M384:Q384)=0)),-Q$6)","v":0},{"$f":"MAX(-R393-($K393*(SUM($M384:R384)=0)),-R$6)","v":0},{"$f":"MAX(-S393-($K393*(SUM($M384:S384)=0)),-S$6)","v":0},{"$f":"MAX(-T393-($K393*(SUM($M384:T384)=0)),-T$6)","v":0},{"$f":"MAX(-U393-($K393*(SUM($M384:U384)=0)),-U$6)","v":0},{"$f":"MAX(-V393-($K393*(SUM($M384:V384)=0)),-V$6)","v":0},{"$f":"MAX(-W393-($K393*(SUM($M384:W384)=0)),-W$6)","v":0},{"$f":"MAX(-X393-($K393*(SUM($M384:X384)=0)),-X$6)","v":0},{"$f":"MAX(-Y393-($K393*(SUM($M384:Y384)=0)),-Y$6)","v":0},{"$f":"MAX(-Z393-($K393*(SUM($M384:Z384)=0)),-Z$6)","v":0},{"$f":"MAX(-AA393-($K393*(SUM($M384:AA384)=0)),-AA$6)","v":0},{"$f":"MAX(-AB393-($K393*(SUM($M384:AB384)=0)),-AB$6)","v":0},{"$f":"MAX(-AC393-($K393*(SUM($M384:AC384)=0)),-AC$6)","v":0},{"$f":"MAX(-AD393-($K393*(SUM($M384:AD384)=0)),-AD$6)","v":0},{"$f":"MAX(-AE393-($K393*(SUM($M384:AE384)=0)),-AE$6)","v":0},{"$f":"MAX(-AF393-($K393*(SUM($M384:AF384)=0)),-AF$6)","v":0},{"$f":"MAX(-AG393-($K393*(SUM($M384:AG384)=0)),-AG$6)","v":0},{"$f":"MAX(-AH393-($K393*(SUM($M384:AH384)=0)),-AH$6)","v":0},{"$f":"MAX(-AI393-($K393*(SUM($M384:AI384)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ393-($K393*(SUM($M384:AJ384)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK393-($K393*(SUM($M384:AK384)=0)),-AK$6)","v":0},{"$f":"MAX(-AL393-($K393*(SUM($M384:AL384)=0)),-AL$6)","v":0},{"$f":"MAX(-AM393-($K393*(SUM($M384:AM384)=0)),-AM$6)","v":0},{"$f":"MAX(-AN393-($K393*(SUM($M384:AN384)=0)),-AN$6)","v":0},{"$f":"MAX(-AO393-($K393*(SUM($M384:AO384)=0)),-AO$6)","v":0},{"$f":"MAX(-AP393-($K393*(SUM($M384:AP384)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ393-($K393*(SUM($M384:AQ384)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR393-($K393*(SUM($M384:AR384)=0)),-AR$6)","v":0},{"$f":"MAX(-AS393-($K393*(SUM($M384:AS384)=0)),-AS$6)","v":0},{"$f":"MAX(-AT393-($K393*(SUM($M384:AT384)=0)),-AT$6)","v":0},{"$f":"MAX(-AU393-($K393*(SUM($M384:AU384)=0)),-AU$6)","v":0},{"$f":"MAX(-AV393-($K393*(SUM($M384:AV384)=0)),-AV$6)","v":0},{"$f":"MAX(-AW393-($K393*(SUM($M384:AW384)=0)),-AW$6)","v":0},{"$f":"MAX(-AX393-($K393*(SUM($M384:AX384)=0)),-AX$6)","v":0},{"$f":"MAX(-AY393-($K393*(SUM($M384:AY384)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ393-($K393*(SUM($M384:AZ384)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA393-($K393*(SUM($M384:BA384)=0)),-BA$6)","v":0},{"$f":"MAX(-BB393-($K393*(SUM($M384:BB384)=0)),-BB$6)","v":0},{"$f":"MAX(-BC393-($K393*(SUM($M384:BC384)=0)),-BC$6)","v":0},{"$f":"MAX(-BD393-($K393*(SUM($M384:BD384)=0)),-BD$6)","v":0},{"$f":"MAX(-BE393-($K393*(SUM($M384:BE384)=0)),-BE$6)","v":0},{"$f":"MAX(-BF393-($K393*(SUM($M384:BF384)=0)),-BF$6)","v":0},{"$f":"MAX(-BG393-($K393*(SUM($M384:BG384)=0)),-BG$6)","v":0},{"$f":"MAX(-BH393-($K393*(SUM($M384:BH384)=0)),-BH$6)","v":0},{"$f":"MAX(-BI393-($K393*(SUM($M384:BI384)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ393-($K393*(SUM($M384:BJ384)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK393-($K393*(SUM($M384:BK384)=0)),-BK$6)","v":0},{"$f":"MAX(-BL393-($K393*(SUM($M384:BL384)=0)),-BL$6)","v":0},{"$f":"MAX(-BM393-($K393*(SUM($M384:BM384)=0)),-BM$6)","v":0},{"$f":"MAX(-BN393-($K393*(SUM($M384:BN384)=0)),-BN$6)","v":0},{"$f":"MAX(-BO393-($K393*(SUM($M384:BO384)=0)),-BO$6)","v":0},{"$f":"MAX(-BP393-($K393*(SUM($M384:BP384)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ393-($K393*(SUM($M384:BQ384)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR393-($K393*(SUM($M384:BR384)=0)),-BR$6)","v":0},{"$f":"MAX(-BS393-($K393*(SUM($M384:BS384)=0)),-BS$6)","v":0},{"$f":"MAX(-BT393-($K393*(SUM($M384:BT384)=0)),-BT$6)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L391","v":0},{"$f":"M391","v":0},{"$f":"N391","v":0},{"$f":"O391","v":0},{"$f":"P391","v":0},{"$f":"Q391","v":0},{"$f":"R391","v":0},{"$f":"S391","v":0},{"$f":"T391","v":0},{"$f":"U391","v":0},{"$f":"V391","v":0},{"$f":"W391","v":0},{"$f":"X391","v":0},{"$f":"Y391","v":0},{"$f":"Z391","v":0},{"$f":"AA391","v":0},{"$f":"AB391","v":0},{"$f":"AC391","v":0},{"$f":"AD391","v":0},{"$f":"AE391","v":0},{"$f":"AF391","v":0},{"$f":"AG391","v":0},{"$f":"AH391","v":0},{"$f":"AI391","v":0},{"$f":"AJ391","v":0},{"$f":"AK391","v":0},{"$f":"AL391","v":0},{"$f":"AM391","v":0},{"$f":"AN391","v":0},{"$f":"AO391","v":0},{"$f":"AP391","v":0},{"$f":"AQ391","v":0},{"$f":"AR391","v":0},{"$f":"AS391","v":0},{"$f":"AT391","v":0},{"$f":"AU391","v":0},{"$f":"AV391","v":0},{"$f":"AW391","v":0},{"$f":"AX391","v":0},{"$f":"AY391","v":0},{"$f":"AZ391","v":0},{"$f":"BA391","v":0},{"$f":"BB391","v":0},{"$f":"BC391","v":0},{"$f":"BD391","v":0},{"$f":"BE391","v":0},{"$f":"BF391","v":0},{"$f":"BG391","v":0},{"$f":"BH391","v":0},{"$f":"BI391","v":0},{"$f":"BJ391","v":0},{"$f":"BK391","v":0},{"$f":"BL391","v":0},{"$f":"BM391","v":0},{"$f":"BN391","v":0},{"$f":"BO391","v":0},{"$f":"BP391","v":0},{"$f":"BQ391","v":0},{"$f":"BR391","v":0},{"$f":"BS391","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&H375","v":"Real-Capex-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D375","v":"Real-Capex-0"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721","v":"Real-Capex"},{"$f":"SUM(M388:BT388)","v":0},null,{"$f":"(M394+M379)*(1+$G384)","v":0},0,0,{"$f":"(P394+P379)*(1+$G384)","v":0},{"$f":"(Q394+Q379)*(1+$G384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&H375","v":"Real-depreciation-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&D375","v":"Real-depreciation-0"},null,{"$f":"SUM(M389:BT389)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M388,,M385+1,,-M385))/$G393,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N388,,N385+1,,-N385))/$G393,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O388,,O385+1,,-O385))/$G393,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P388,,P385+1,,-P385))/$G393,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q388,,Q385+1,,-Q385))/$G393,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R388,,R385+1,,-R385))/$G393,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S388,,S385+1,,-S385))/$G393,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T388,,T385+1,,-T385))/$G393,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U388,,U385+1,,-U385))/$G393,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V388,,V385+1,,-V385))/$G393,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W388,,W385+1,,-W385))/$G393,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X388,,X385+1,,-X385))/$G393,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y388,,Y385+1,,-Y385))/$G393,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z388,,Z385+1,,-Z385))/$G393,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA388,,AA385+1,,-AA385))/$G393,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB388,,AB385+1,,-AB385))/$G393,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC388,,AC385+1,,-AC385))/$G393,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD388,,AD385+1,,-AD385))/$G393,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE388,,AE385+1,,-AE385))/$G393,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF388,,AF385+1,,-AF385))/$G393,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG388,,AG385+1,,-AG385))/$G393,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH388,,AH385+1,,-AH385))/$G393,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI388,,AI385+1,,-AI385))/$G393,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ388,,AJ385+1,,-AJ385))/$G393,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK388,,AK385+1,,-AK385))/$G393,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL388,,AL385+1,,-AL385))/$G393,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM388,,AM385+1,,-AM385))/$G393,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN388,,AN385+1,,-AN385))/$G393,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO388,,AO385+1,,-AO385))/$G393,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP388,,AP385+1,,-AP385))/$G393,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ388,,AQ385+1,,-AQ385))/$G393,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR388,,AR385+1,,-AR385))/$G393,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS388,,AS385+1,,-AS385))/$G393,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT388,,AT385+1,,-AT385))/$G393,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU388,,AU385+1,,-AU385))/$G393,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV388,,AV385+1,,-AV385))/$G393,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW388,,AW385+1,,-AW385))/$G393,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX388,,AX385+1,,-AX385))/$G393,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY388,,AY385+1,,-AY385))/$G393,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ388,,AZ385+1,,-AZ385))/$G393,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA388,,BA385+1,,-BA385))/$G393,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB388,,BB385+1,,-BB385))/$G393,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC388,,BC385+1,,-BC385))/$G393,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD388,,BD385+1,,-BD385))/$G393,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE388,,BE385+1,,-BE385))/$G393,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF388,,BF385+1,,-BF385))/$G393,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG388,,BG385+1,,-BG385))/$G393,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH388,,BH385+1,,-BH385))/$G393,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI388,,BI385+1,,-BI385))/$G393,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ388,,BJ385+1,,-BJ385))/$G393,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK388,,BK385+1,,-BK385))/$G393,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL388,,BL385+1,,-BL385))/$G393,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM388,,BM385+1,,-BM385))/$G393,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN388,,BN385+1,,-BN385))/$G393,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO388,,BO385+1,,-BO385))/$G393,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP388,,BP385+1,,-BP385))/$G393,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ388,,BQ385+1,,-BQ385))/$G393,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR388,,BR385+1,,-BR385))/$G393,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS388,,BS385+1,,-BS385))/$G393,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT388,,BT385+1,,-BT385))/$G393,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&H375","v":"Real-final write off-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&D375","v":"Real-final write off-0"},null,{"$f":"SUM(M390:BT390)","v":0},null,{"$f":"-SUM(M387:M389)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N387:N389)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O387:O389)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P387:P389)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q387:Q389)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R387:R389)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S387:S389)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T387:T389)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U387:U389)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V387:V389)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W387:W389)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X387:X389)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y387:Y389)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z387:Z389)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA387:AA389)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB387:AB389)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC387:AC389)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD387:AD389)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE387:AE389)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF387:AF389)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG387:AG389)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH387:AH389)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI387:AI389)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ387:AJ389)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK387:AK389)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL387:AL389)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM387:AM389)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN387:AN389)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO387:AO389)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP387:AP389)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ387:AQ389)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR387:AR389)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS387:AS389)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT387:AT389)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU387:AU389)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV387:AV389)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW387:AW389)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX387:AX389)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY387:AY389)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ387:AZ389)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA387:BA389)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB387:BB389)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC387:BC389)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD387:BD389)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE387:BE389)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF387:BF389)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG387:BG389)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH387:BH389)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI387:BI389)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ387:BJ389)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK387:BK389)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL387:BL389)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM387:BM389)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN387:BN389)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO387:BO389)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP387:BP389)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ387:BQ389)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR387:BR389)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS387:BS389)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT387:BT389)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D391&\"-\"&D375","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M387:M390)","v":0},{"$f":"SUM(N387:N390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"years to first opp"]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"INDEX(INP_General!$F$256:$F$270,J375,1)","v":20},{"$f":"INP_General!$G$245","v":true},null,null,{"$f":"MAX(SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-SUMPRODUCT($M$6:$BT$6,$M383:$BT383),0)","v":0},null,{"$f":"MIN($G393,L393+1)*(SUM($M383:M383))","v":0},{"$f":"MIN($G393,M393+1)*(SUM($M383:N383))","v":0},{"$f":"MIN($G393,N393+1)*(SUM($M383:O383))","v":0},{"$f":"MIN($G393,O393+1)*(SUM($M383:P383))","v":0},{"$f":"MIN($G393,P393+1)*(SUM($M383:Q383))","v":0},{"$f":"MIN($G393,Q393+1)*(SUM($M383:R383))","v":0},{"$f":"MIN($G393,R393+1)*(SUM($M383:S383))","v":0},{"$f":"MIN($G393,S393+1)*(SUM($M383:T383))","v":0},{"$f":"MIN($G393,T393+1)*(SUM($M383:U383))","v":0},{"$f":"MIN($G393,U393+1)*(SUM($M383:V383))","v":0},{"$f":"MIN($G393,V393+1)*(SUM($M383:W383))","v":0},{"$f":"MIN($G393,W393+1)*(SUM($M383:X383))","v":0},{"$f":"MIN($G393,X393+1)*(SUM($M383:Y383))","v":0},{"$f":"MIN($G393,Y393+1)*(SUM($M383:Z383))","v":0},{"$f":"MIN($G393,Z393+1)*(SUM($M383:AA383))","v":0},{"$f":"MIN($G393,AA393+1)*(SUM($M383:AB383))","v":0},{"$f":"MIN($G393,AB393+1)*(SUM($M383:AC383))","v":0},{"$f":"MIN($G393,AC393+1)*(SUM($M383:AD383))","v":0},{"$f":"MIN($G393,AD393+1)*(SUM($M383:AE383))","v":0},{"$f":"MIN($G393,AE393+1)*(SUM($M383:AF383))","v":0},{"$f":"MIN($G393,AF393+1)*(SUM($M383:AG383))","v":0},{"$f":"MIN($G393,AG393+1)*(SUM($M383:AH383))","v":0},{"$f":"MIN($G393,AH393+1)*(SUM($M383:AI383))","v":0},{"$f":"MIN($G393,AI393+1)*(SUM($M383:AJ383))","v":0},{"$f":"MIN($G393,AJ393+1)*(SUM($M383:AK383))","v":0},{"$f":"MIN($G393,AK393+1)*(SUM($M383:AL383))","v":0},{"$f":"MIN($G393,AL393+1)*(SUM($M383:AM383))","v":0},{"$f":"MIN($G393,AM393+1)*(SUM($M383:AN383))","v":0},{"$f":"MIN($G393,AN393+1)*(SUM($M383:AO383))","v":0},{"$f":"MIN($G393,AO393+1)*(SUM($M383:AP383))","v":0},{"$f":"MIN($G393,AP393+1)*(SUM($M383:AQ383))","v":0},{"$f":"MIN($G393,AQ393+1)*(SUM($M383:AR383))","v":0},{"$f":"MIN($G393,AR393+1)*(SUM($M383:AS383))","v":0},{"$f":"MIN($G393,AS393+1)*(SUM($M383:AT383))","v":0},{"$f":"MIN($G393,AT393+1)*(SUM($M383:AU383))","v":0},{"$f":"MIN($G393,AU393+1)*(SUM($M383:AV383))","v":0},{"$f":"MIN($G393,AV393+1)*(SUM($M383:AW383))","v":0},{"$f":"MIN($G393,AW393+1)*(SUM($M383:AX383))","v":0},{"$f":"MIN($G393,AX393+1)*(SUM($M383:AY383))","v":0},{"$f":"MIN($G393,AY393+1)*(SUM($M383:AZ383))","v":0},{"$f":"MIN($G393,AZ393+1)*(SUM($M383:BA383))","v":0},{"$f":"MIN($G393,BA393+1)*(SUM($M383:BB383))","v":0},{"$f":"MIN($G393,BB393+1)*(SUM($M383:BC383))","v":0},{"$f":"MIN($G393,BC393+1)*(SUM($M383:BD383))","v":0},{"$f":"MIN($G393,BD393+1)*(SUM($M383:BE383))","v":0},{"$f":"MIN($G393,BE393+1)*(SUM($M383:BF383))","v":0},{"$f":"MIN($G393,BF393+1)*(SUM($M383:BG383))","v":0},{"$f":"MIN($G393,BG393+1)*(SUM($M383:BH383))","v":0},{"$f":"MIN($G393,BH393+1)*(SUM($M383:BI383))","v":0},{"$f":"MIN($G393,BI393+1)*(SUM($M383:BJ383))","v":0},{"$f":"MIN($G393,BJ393+1)*(SUM($M383:BK383))","v":0},{"$f":"MIN($G393,BK393+1)*(SUM($M383:BL383))","v":0},{"$f":"MIN($G393,BL393+1)*(SUM($M383:BM383))","v":0},{"$f":"MIN($G393,BM393+1)*(SUM($M383:BN383))","v":0},{"$f":"MIN($G393,BN393+1)*(SUM($M383:BO383))","v":0},{"$f":"MIN($G393,BO393+1)*(SUM($M383:BP383))","v":0},{"$f":"MIN($G393,BP393+1)*(SUM($M383:BQ383))","v":0},{"$f":"MIN($G393,BQ393+1)*(SUM($M383:BR383))","v":0},{"$f":"MIN($G393,BR393+1)*(SUM($M383:BS383))","v":0},{"$f":"MIN($G393,BS393+1)*(SUM($M383:BT383))","v":0}]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$256:$I$270,J375,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M393<>0,(SUM(OFFSET(M379,,-M393-$K393*M384,,MAX(($K393+1)*M384,1)))*($H394)*(M393=$G393) + (OFFSET(L394,,-M393+1)*(SUM(M$14:M$23)<>0)))*$H393*SUM($M384:M384),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N393<>0,(SUM(OFFSET(N379,,-N393-$K393*N384,,MAX(($K393+1)*N384,1)))*($H394)*(N393=$G393) + (OFFSET(M394,,-N393+1)*(SUM(N$14:N$23)<>0)))*$H393*SUM($M384:N384),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O393<>0,(SUM(OFFSET(O379,,-O393-$K393*O384,,MAX(($K393+1)*O384,1)))*($H394)*(O393=$G393) + (OFFSET(N394,,-O393+1)*(SUM(O$14:O$23)<>0)))*$H393*SUM($M384:O384),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P393<>0,(SUM(OFFSET(P379,,-P393-$K393*P384,,MAX(($K393+1)*P384,1)))*($H394)*(P393=$G393) + (OFFSET(O394,,-P393+1)*(SUM(P$14:P$23)<>0)))*$H393*SUM($M384:P384),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q393<>0,(SUM(OFFSET(Q379,,-Q393-$K393*Q384,,MAX(($K393+1)*Q384,1)))*($H394)*(Q393=$G393) + (OFFSET(P394,,-Q393+1)*(SUM(Q$14:Q$23)<>0)))*$H393*SUM($M384:Q384),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R393<>0,(SUM(OFFSET(R379,,-R393-$K393*R384,,MAX(($K393+1)*R384,1)))*($H394)*(R393=$G393) + (OFFSET(Q394,,-R393+1)*(SUM(R$14:R$23)<>0)))*$H393*SUM($M384:R384),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S393<>0,(SUM(OFFSET(S379,,-S393-$K393*S384,,MAX(($K393+1)*S384,1)))*($H394)*(S393=$G393) + (OFFSET(R394,,-S393+1)*(SUM(S$14:S$23)<>0)))*$H393*SUM($M384:S384),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T393<>0,(SUM(OFFSET(T379,,-T393-$K393*T384,,MAX(($K393+1)*T384,1)))*($H394)*(T393=$G393) + (OFFSET(S394,,-T393+1)*(SUM(T$14:T$23)<>0)))*$H393*SUM($M384:T384),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U393<>0,(SUM(OFFSET(U379,,-U393-$K393*U384,,MAX(($K393+1)*U384,1)))*($H394)*(U393=$G393) + (OFFSET(T394,,-U393+1)*(SUM(U$14:U$23)<>0)))*$H393*SUM($M384:U384),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V393<>0,(SUM(OFFSET(V379,,-V393-$K393*V384,,MAX(($K393+1)*V384,1)))*($H394)*(V393=$G393) + (OFFSET(U394,,-V393+1)*(SUM(V$14:V$23)<>0)))*$H393*SUM($M384:V384),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W393<>0,(SUM(OFFSET(W379,,-W393-$K393*W384,,MAX(($K393+1)*W384,1)))*($H394)*(W393=$G393) + (OFFSET(V394,,-W393+1)*(SUM(W$14:W$23)<>0)))*$H393*SUM($M384:W384),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X393<>0,(SUM(OFFSET(X379,,-X393-$K393*X384,,MAX(($K393+1)*X384,1)))*($H394)*(X393=$G393) + (OFFSET(W394,,-X393+1)*(SUM(X$14:X$23)<>0)))*$H393*SUM($M384:X384),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y393<>0,(SUM(OFFSET(Y379,,-Y393-$K393*Y384,,MAX(($K393+1)*Y384,1)))*($H394)*(Y393=$G393) + (OFFSET(X394,,-Y393+1)*(SUM(Y$14:Y$23)<>0)))*$H393*SUM($M384:Y384),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z393<>0,(SUM(OFFSET(Z379,,-Z393-$K393*Z384,,MAX(($K393+1)*Z384,1)))*($H394)*(Z393=$G393) + (OFFSET(Y394,,-Z393+1)*(SUM(Z$14:Z$23)<>0)))*$H393*SUM($M384:Z384),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA393<>0,(SUM(OFFSET(AA379,,-AA393-$K393*AA384,,MAX(($K393+1)*AA384,1)))*($H394)*(AA393=$G393) + (OFFSET(Z394,,-AA393+1)*(SUM(AA$14:AA$23)<>0)))*$H393*SUM($M384:AA384),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB393<>0,(SUM(OFFSET(AB379,,-AB393-$K393*AB384,,MAX(($K393+1)*AB384,1)))*($H394)*(AB393=$G393) + (OFFSET(AA394,,-AB393+1)*(SUM(AB$14:AB$23)<>0)))*$H393*SUM($M384:AB384),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC393<>0,(SUM(OFFSET(AC379,,-AC393-$K393*AC384,,MAX(($K393+1)*AC384,1)))*($H394)*(AC393=$G393) + (OFFSET(AB394,,-AC393+1)*(SUM(AC$14:AC$23)<>0)))*$H393*SUM($M384:AC384),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD393<>0,(SUM(OFFSET(AD379,,-AD393-$K393*AD384,,MAX(($K393+1)*AD384,1)))*($H394)*(AD393=$G393) + (OFFSET(AC394,,-AD393+1)*(SUM(AD$14:AD$23)<>0)))*$H393*SUM($M384:AD384),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE393<>0,(SUM(OFFSET(AE379,,-AE393-$K393*AE384,,MAX(($K393+1)*AE384,1)))*($H394)*(AE393=$G393) + (OFFSET(AD394,,-AE393+1)*(SUM(AE$14:AE$23)<>0)))*$H393*SUM($M384:AE384),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF393<>0,(SUM(OFFSET(AF379,,-AF393-$K393*AF384,,MAX(($K393+1)*AF384,1)))*($H394)*(AF393=$G393) + (OFFSET(AE394,,-AF393+1)*(SUM(AF$14:AF$23)<>0)))*$H393*SUM($M384:AF384),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG393<>0,(SUM(OFFSET(AG379,,-AG393-$K393*AG384,,MAX(($K393+1)*AG384,1)))*($H394)*(AG393=$G393) + (OFFSET(AF394,,-AG393+1)*(SUM(AG$14:AG$23)<>0)))*$H393*SUM($M384:AG384),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH393<>0,(SUM(OFFSET(AH379,,-AH393-$K393*AH384,,MAX(($K393+1)*AH384,1)))*($H394)*(AH393=$G393) + (OFFSET(AG394,,-AH393+1)*(SUM(AH$14:AH$23)<>0)))*$H393*SUM($M384:AH384),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI393<>0,(SUM(OFFSET(AI379,,-AI393-$K393*AI384,,MAX(($K393+1)*AI384,1)))*($H394)*(AI393=$G393) + (OFFSET(AH394,,-AI393+1)*(SUM(AI$14:AI$23)<>0)))*$H393*SUM($M384:AI384),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ393<>0,(SUM(OFFSET(AJ379,,-AJ393-$K393*AJ384,,MAX(($K393+1)*AJ384,1)))*($H394)*(AJ393=$G393) + (OFFSET(AI394,,-AJ393+1)*(SUM(AJ$14:AJ$23)<>0)))*$H393*SUM($M384:AJ384),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK393<>0,(SUM(OFFSET(AK379,,-AK393-$K393*AK384,,MAX(($K393+1)*AK384,1)))*($H394)*(AK393=$G393) + (OFFSET(AJ394,,-AK393+1)*(SUM(AK$14:AK$23)<>0)))*$H393*SUM($M384:AK384),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL393<>0,(SUM(OFFSET(AL379,,-AL393-$K393*AL384,,MAX(($K393+1)*AL384,1)))*($H394)*(AL393=$G393) + (OFFSET(AK394,,-AL393+1)*(SUM(AL$14:AL$23)<>0)))*$H393*SUM($M384:AL384),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM393<>0,(SUM(OFFSET(AM379,,-AM393-$K393*AM384,,MAX(($K393+1)*AM384,1)))*($H394)*(AM393=$G393) + (OFFSET(AL394,,-AM393+1)*(SUM(AM$14:AM$23)<>0)))*$H393*SUM($M384:AM384),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN393<>0,(SUM(OFFSET(AN379,,-AN393-$K393*AN384,,MAX(($K393+1)*AN384,1)))*($H394)*(AN393=$G393) + (OFFSET(AM394,,-AN393+1)*(SUM(AN$14:AN$23)<>0)))*$H393*SUM($M384:AN384),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO393<>0,(SUM(OFFSET(AO379,,-AO393-$K393*AO384,,MAX(($K393+1)*AO384,1)))*($H394)*(AO393=$G393) + (OFFSET(AN394,,-AO393+1)*(SUM(AO$14:AO$23)<>0)))*$H393*SUM($M384:AO384),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP393<>0,(SUM(OFFSET(AP379,,-AP393-$K393*AP384,,MAX(($K393+1)*AP384,1)))*($H394)*(AP393=$G393) + (OFFSET(AO394,,-AP393+1)*(SUM(AP$14:AP$23)<>0)))*$H393*SUM($M384:AP384),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ393<>0,(SUM(OFFSET(AQ379,,-AQ393-$K393*AQ384,,MAX(($K393+1)*AQ384,1)))*($H394)*(AQ393=$G393) + (OFFSET(AP394,,-AQ393+1)*(SUM(AQ$14:AQ$23)<>0)))*$H393*SUM($M384:AQ384),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR393<>0,(SUM(OFFSET(AR379,,-AR393-$K393*AR384,,MAX(($K393+1)*AR384,1)))*($H394)*(AR393=$G393) + (OFFSET(AQ394,,-AR393+1)*(SUM(AR$14:AR$23)<>0)))*$H393*SUM($M384:AR384),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS393<>0,(SUM(OFFSET(AS379,,-AS393-$K393*AS384,,MAX(($K393+1)*AS384,1)))*($H394)*(AS393=$G393) + (OFFSET(AR394,,-AS393+1)*(SUM(AS$14:AS$23)<>0)))*$H393*SUM($M384:AS384),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT393<>0,(SUM(OFFSET(AT379,,-AT393-$K393*AT384,,MAX(($K393+1)*AT384,1)))*($H394)*(AT393=$G393) + (OFFSET(AS394,,-AT393+1)*(SUM(AT$14:AT$23)<>0)))*$H393*SUM($M384:AT384),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU393<>0,(SUM(OFFSET(AU379,,-AU393-$K393*AU384,,MAX(($K393+1)*AU384,1)))*($H394)*(AU393=$G393) + (OFFSET(AT394,,-AU393+1)*(SUM(AU$14:AU$23)<>0)))*$H393*SUM($M384:AU384),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV393<>0,(SUM(OFFSET(AV379,,-AV393-$K393*AV384,,MAX(($K393+1)*AV384,1)))*($H394)*(AV393=$G393) + (OFFSET(AU394,,-AV393+1)*(SUM(AV$14:AV$23)<>0)))*$H393*SUM($M384:AV384),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW393<>0,(SUM(OFFSET(AW379,,-AW393-$K393*AW384,,MAX(($K393+1)*AW384,1)))*($H394)*(AW393=$G393) + (OFFSET(AV394,,-AW393+1)*(SUM(AW$14:AW$23)<>0)))*$H393*SUM($M384:AW384),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX393<>0,(SUM(OFFSET(AX379,,-AX393-$K393*AX384,,MAX(($K393+1)*AX384,1)))*($H394)*(AX393=$G393) + (OFFSET(AW394,,-AX393+1)*(SUM(AX$14:AX$23)<>0)))*$H393*SUM($M384:AX384),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY393<>0,(SUM(OFFSET(AY379,,-AY393-$K393*AY384,,MAX(($K393+1)*AY384,1)))*($H394)*(AY393=$G393) + (OFFSET(AX394,,-AY393+1)*(SUM(AY$14:AY$23)<>0)))*$H393*SUM($M384:AY384),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ393<>0,(SUM(OFFSET(AZ379,,-AZ393-$K393*AZ384,,MAX(($K393+1)*AZ384,1)))*($H394)*(AZ393=$G393) + (OFFSET(AY394,,-AZ393+1)*(SUM(AZ$14:AZ$23)<>0)))*$H393*SUM($M384:AZ384),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA393<>0,(SUM(OFFSET(BA379,,-BA393-$K393*BA384,,MAX(($K393+1)*BA384,1)))*($H394)*(BA393=$G393) + (OFFSET(AZ394,,-BA393+1)*(SUM(BA$14:BA$23)<>0)))*$H393*SUM($M384:BA384),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB393<>0,(SUM(OFFSET(BB379,,-BB393-$K393*BB384,,MAX(($K393+1)*BB384,1)))*($H394)*(BB393=$G393) + (OFFSET(BA394,,-BB393+1)*(SUM(BB$14:BB$23)<>0)))*$H393*SUM($M384:BB384),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC393<>0,(SUM(OFFSET(BC379,,-BC393-$K393*BC384,,MAX(($K393+1)*BC384,1)))*($H394)*(BC393=$G393) + (OFFSET(BB394,,-BC393+1)*(SUM(BC$14:BC$23)<>0)))*$H393*SUM($M384:BC384),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD393<>0,(SUM(OFFSET(BD379,,-BD393-$K393*BD384,,MAX(($K393+1)*BD384,1)))*($H394)*(BD393=$G393) + (OFFSET(BC394,,-BD393+1)*(SUM(BD$14:BD$23)<>0)))*$H393*SUM($M384:BD384),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE393<>0,(SUM(OFFSET(BE379,,-BE393-$K393*BE384,,MAX(($K393+1)*BE384,1)))*($H394)*(BE393=$G393) + (OFFSET(BD394,,-BE393+1)*(SUM(BE$14:BE$23)<>0)))*$H393*SUM($M384:BE384),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF393<>0,(SUM(OFFSET(BF379,,-BF393-$K393*BF384,,MAX(($K393+1)*BF384,1)))*($H394)*(BF393=$G393) + (OFFSET(BE394,,-BF393+1)*(SUM(BF$14:BF$23)<>0)))*$H393*SUM($M384:BF384),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG393<>0,(SUM(OFFSET(BG379,,-BG393-$K393*BG384,,MAX(($K393+1)*BG384,1)))*($H394)*(BG393=$G393) + (OFFSET(BF394,,-BG393+1)*(SUM(BG$14:BG$23)<>0)))*$H393*SUM($M384:BG384),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH393<>0,(SUM(OFFSET(BH379,,-BH393-$K393*BH384,,MAX(($K393+1)*BH384,1)))*($H394)*(BH393=$G393) + (OFFSET(BG394,,-BH393+1)*(SUM(BH$14:BH$23)<>0)))*$H393*SUM($M384:BH384),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI393<>0,(SUM(OFFSET(BI379,,-BI393-$K393*BI384,,MAX(($K393+1)*BI384,1)))*($H394)*(BI393=$G393) + (OFFSET(BH394,,-BI393+1)*(SUM(BI$14:BI$23)<>0)))*$H393*SUM($M384:BI384),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ393<>0,(SUM(OFFSET(BJ379,,-BJ393-$K393*BJ384,,MAX(($K393+1)*BJ384,1)))*($H394)*(BJ393=$G393) + (OFFSET(BI394,,-BJ393+1)*(SUM(BJ$14:BJ$23)<>0)))*$H393*SUM($M384:BJ384),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK393<>0,(SUM(OFFSET(BK379,,-BK393-$K393*BK384,,MAX(($K393+1)*BK384,1)))*($H394)*(BK393=$G393) + (OFFSET(BJ394,,-BK393+1)*(SUM(BK$14:BK$23)<>0)))*$H393*SUM($M384:BK384),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL393<>0,(SUM(OFFSET(BL379,,-BL393-$K393*BL384,,MAX(($K393+1)*BL384,1)))*($H394)*(BL393=$G393) + (OFFSET(BK394,,-BL393+1)*(SUM(BL$14:BL$23)<>0)))*$H393*SUM($M384:BL384),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM393<>0,(SUM(OFFSET(BM379,,-BM393-$K393*BM384,,MAX(($K393+1)*BM384,1)))*($H394)*(BM393=$G393) + (OFFSET(BL394,,-BM393+1)*(SUM(BM$14:BM$23)<>0)))*$H393*SUM($M384:BM384),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN393<>0,(SUM(OFFSET(BN379,,-BN393-$K393*BN384,,MAX(($K393+1)*BN384,1)))*($H394)*(BN393=$G393) + (OFFSET(BM394,,-BN393+1)*(SUM(BN$14:BN$23)<>0)))*$H393*SUM($M384:BN384),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO393<>0,(SUM(OFFSET(BO379,,-BO393-$K393*BO384,,MAX(($K393+1)*BO384,1)))*($H394)*(BO393=$G393) + (OFFSET(BN394,,-BO393+1)*(SUM(BO$14:BO$23)<>0)))*$H393*SUM($M384:BO384),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP393<>0,(SUM(OFFSET(BP379,,-BP393-$K393*BP384,,MAX(($K393+1)*BP384,1)))*($H394)*(BP393=$G393) + (OFFSET(BO394,,-BP393+1)*(SUM(BP$14:BP$23)<>0)))*$H393*SUM($M384:BP384),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ393<>0,(SUM(OFFSET(BQ379,,-BQ393-$K393*BQ384,,MAX(($K393+1)*BQ384,1)))*($H394)*(BQ393=$G393) + (OFFSET(BP394,,-BQ393+1)*(SUM(BQ$14:BQ$23)<>0)))*$H393*SUM($M384:BQ384),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR393<>0,(SUM(OFFSET(BR379,,-BR393-$K393*BR384,,MAX(($K393+1)*BR384,1)))*($H394)*(BR393=$G393) + (OFFSET(BQ394,,-BR393+1)*(SUM(BR$14:BR$23)<>0)))*$H393*SUM($M384:BR384),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS393<>0,(SUM(OFFSET(BS379,,-BS393-$K393*BS384,,MAX(($K393+1)*BS384,1)))*($H394)*(BS393=$G393) + (OFFSET(BR394,,-BS393+1)*(SUM(BS$14:BS$23)<>0)))*$H393*SUM($M384:BS384),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT393<>0,(SUM(OFFSET(BT379,,-BT393-$K393*BT384,,MAX(($K393+1)*BT384,1)))*($H394)*(BT393=$G393) + (OFFSET(BS394,,-BT393+1)*(SUM(BT$14:BT$23)<>0)))*$H393*SUM($M384:BT384),0)*(SUM($M$27:BT$27)=0)","v":0}]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L399","v":0},{"$f":"M399","v":0},{"$f":"N399","v":0},{"$f":"O399","v":0},{"$f":"P399","v":0},{"$f":"Q399","v":0},{"$f":"R399","v":0},{"$f":"S399","v":0},{"$f":"T399","v":0},{"$f":"U399","v":0},{"$f":"V399","v":0},{"$f":"W399","v":0},{"$f":"X399","v":0},{"$f":"Y399","v":0},{"$f":"Z399","v":0},{"$f":"AA399","v":0},{"$f":"AB399","v":0},{"$f":"AC399","v":0},{"$f":"AD399","v":0},{"$f":"AE399","v":0},{"$f":"AF399","v":0},{"$f":"AG399","v":0},{"$f":"AH399","v":0},{"$f":"AI399","v":0},{"$f":"AJ399","v":0},{"$f":"AK399","v":0},{"$f":"AL399","v":0},{"$f":"AM399","v":0},{"$f":"AN399","v":0},{"$f":"AO399","v":0},{"$f":"AP399","v":0},{"$f":"AQ399","v":0},{"$f":"AR399","v":0},{"$f":"AS399","v":0},{"$f":"AT399","v":0},{"$f":"AU399","v":0},{"$f":"AV399","v":0},{"$f":"AW399","v":0},{"$f":"AX399","v":0},{"$f":"AY399","v":0},{"$f":"AZ399","v":0},{"$f":"BA399","v":0},{"$f":"BB399","v":0},{"$f":"BC399","v":0},{"$f":"BD399","v":0},{"$f":"BE399","v":0},{"$f":"BF399","v":0},{"$f":"BG399","v":0},{"$f":"BH399","v":0},{"$f":"BI399","v":0},{"$f":"BJ399","v":0},{"$f":"BK399","v":0},{"$f":"BL399","v":0},{"$f":"BM399","v":0},{"$f":"BN399","v":0},{"$f":"BO399","v":0},{"$f":"BP399","v":0},{"$f":"BQ399","v":0},{"$f":"BR399","v":0},{"$f":"BS399","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H375","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M397:BT397)","v":0},null,{"$f":"-M388","v":0},{"$f":"-N388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H375","v":"Real-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M398:BT398)","v":0},null,{"$f":"M399-SUM(M396:M397)","v":0},{"$f":"N399-SUM(N396:N397)","v":0},{"$f":"O399-SUM(O396:O397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M397*$G401/M$7","v":0},{"$f":"N397*$G401/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L408","v":0},{"$f":"M408","v":0},{"$f":"N408","v":0},{"$f":"O408","v":0},{"$f":"P408","v":0},{"$f":"Q408","v":0},{"$f":"R408","v":0},{"$f":"S408","v":0},{"$f":"T408","v":0},{"$f":"U408","v":0},{"$f":"V408","v":0},{"$f":"W408","v":0},{"$f":"X408","v":0},{"$f":"Y408","v":0},{"$f":"Z408","v":0},{"$f":"AA408","v":0},{"$f":"AB408","v":0},{"$f":"AC408","v":0},{"$f":"AD408","v":0},{"$f":"AE408","v":0},{"$f":"AF408","v":0},{"$f":"AG408","v":0},{"$f":"AH408","v":0},{"$f":"AI408","v":0},{"$f":"AJ408","v":0},{"$f":"AK408","v":0},{"$f":"AL408","v":0},{"$f":"AM408","v":0},{"$f":"AN408","v":0},{"$f":"AO408","v":0},{"$f":"AP408","v":0},{"$f":"AQ408","v":0},{"$f":"AR408","v":0},{"$f":"AS408","v":0},{"$f":"AT408","v":0},{"$f":"AU408","v":0},{"$f":"AV408","v":0},{"$f":"AW408","v":0},{"$f":"AX408","v":0},{"$f":"AY408","v":0},{"$f":"AZ408","v":0},{"$f":"BA408","v":0},{"$f":"BB408","v":0},{"$f":"BC408","v":0},{"$f":"BD408","v":0},{"$f":"BE408","v":0},{"$f":"BF408","v":0},{"$f":"BG408","v":0},{"$f":"BH408","v":0},{"$f":"BI408","v":0},{"$f":"BJ408","v":0},{"$f":"BK408","v":0},{"$f":"BL408","v":0},{"$f":"BM408","v":0},{"$f":"BN408","v":0},{"$f":"BO408","v":0},{"$f":"BP408","v":0},{"$f":"BQ408","v":0},{"$f":"BR408","v":0},{"$f":"BS408","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H375","v":"Nominal-Capex-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D375","v":"Nominal-Capex-0"},null,{"$f":"SUM(M405:BT405)","v":0},null,{"$f":"M388*M382","v":0},{"$f":"N388*N382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&H375","v":"Nominal-depreciation-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D375","v":"Nominal-depreciation-0"},null,{"$f":"SUM(M406:BT406)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M405,,M385+1,,-M385))/$G393,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N405,,N385+1,,-N385))/$G393,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O405,,O385+1,,-O385))/$G393,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P405,,P385+1,,-P385))/$G393,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q405,,Q385+1,,-Q385))/$G393,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R405,,R385+1,,-R385))/$G393,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S405,,S385+1,,-S385))/$G393,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T405,,T385+1,,-T385))/$G393,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U405,,U385+1,,-U385))/$G393,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V405,,V385+1,,-V385))/$G393,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W405,,W385+1,,-W385))/$G393,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X405,,X385+1,,-X385))/$G393,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y405,,Y385+1,,-Y385))/$G393,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z405,,Z385+1,,-Z385))/$G393,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA405,,AA385+1,,-AA385))/$G393,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB405,,AB385+1,,-AB385))/$G393,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC405,,AC385+1,,-AC385))/$G393,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD405,,AD385+1,,-AD385))/$G393,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE405,,AE385+1,,-AE385))/$G393,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF405,,AF385+1,,-AF385))/$G393,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG405,,AG385+1,,-AG385))/$G393,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH405,,AH385+1,,-AH385))/$G393,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI405,,AI385+1,,-AI385))/$G393,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ405,,AJ385+1,,-AJ385))/$G393,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK405,,AK385+1,,-AK385))/$G393,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL405,,AL385+1,,-AL385))/$G393,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM405,,AM385+1,,-AM385))/$G393,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN405,,AN385+1,,-AN385))/$G393,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO405,,AO385+1,,-AO385))/$G393,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP405,,AP385+1,,-AP385))/$G393,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ405,,AQ385+1,,-AQ385))/$G393,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR405,,AR385+1,,-AR385))/$G393,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS405,,AS385+1,,-AS385))/$G393,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT405,,AT385+1,,-AT385))/$G393,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU405,,AU385+1,,-AU385))/$G393,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV405,,AV385+1,,-AV385))/$G393,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW405,,AW385+1,,-AW385))/$G393,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX405,,AX385+1,,-AX385))/$G393,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY405,,AY385+1,,-AY385))/$G393,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ405,,AZ385+1,,-AZ385))/$G393,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA405,,BA385+1,,-BA385))/$G393,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB405,,BB385+1,,-BB385))/$G393,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC405,,BC385+1,,-BC385))/$G393,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD405,,BD385+1,,-BD385))/$G393,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE405,,BE385+1,,-BE385))/$G393,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF405,,BF385+1,,-BF385))/$G393,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG405,,BG385+1,,-BG385))/$G393,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH405,,BH385+1,,-BH385))/$G393,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI405,,BI385+1,,-BI385))/$G393,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ405,,BJ385+1,,-BJ385))/$G393,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK405,,BK385+1,,-BK385))/$G393,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL405,,BL385+1,,-BL385))/$G393,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM405,,BM385+1,,-BM385))/$G393,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN405,,BN385+1,,-BN385))/$G393,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO405,,BO385+1,,-BO385))/$G393,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP405,,BP385+1,,-BP385))/$G393,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ405,,BQ385+1,,-BQ385))/$G393,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR405,,BR385+1,,-BR385))/$G393,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS405,,BS385+1,,-BS385))/$G393,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT405,,BT385+1,,-BT385))/$G393,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&H375","v":"Nominal-final write off-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&D375","v":"Nominal-final write off-0"},null,{"$f":"SUM(M407:BT407)","v":0},null,{"$f":"-SUM(M404:M406)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N404:N406)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O404:O406)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P404:P406)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q404:Q406)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R404:R406)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S404:S406)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T404:T406)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U404:U406)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V404:V406)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W404:W406)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X404:X406)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y404:Y406)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z404:Z406)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA404:AA406)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB404:AB406)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC404:AC406)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD404:AD406)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE404:AE406)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF404:AF406)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG404:AG406)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH404:AH406)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI404:AI406)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ404:AJ406)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK404:AK406)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL404:AL406)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM404:AM406)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN404:AN406)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO404:AO406)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP404:AP406)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ404:AQ406)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR404:AR406)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS404:AS406)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT404:AT406)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU404:AU406)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV404:AV406)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW404:AW406)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX404:AX406)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY404:AY406)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ404:AZ406)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA404:BA406)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB404:BB406)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC404:BC406)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD404:BD406)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE404:BE406)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF404:BF406)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG404:BG406)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH404:BH406)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI404:BI406)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ404:BJ406)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK404:BK406)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL404:BL406)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM404:BM406)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN404:BN406)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO404:BO406)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP404:BP406)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ404:BQ406)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR404:BR406)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS404:BS406)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT404:BT406)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D408&\"-\"&D375","v":"Nominal-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M404:M407)","v":0},{"$f":"SUM(N404:N407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H375","v":"Nominal-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M411:BT411)","v":0},null,{"$f":"-M405","v":0},{"$f":"-N405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H375","v":"Nominal-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M412:BT412)","v":0},null,{"$f":"M413-SUM(M410:M411)","v":0},{"$f":"N413-SUM(N410:N411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M411*$G401/M$7","v":0},{"$f":"N411*$G401/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(INP_General!$D$256:$D$270,J415,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$256:$J$270,J415,1)","v":"Generation"},null,{"$f":"MAX(J$293:J414)+1","v":4},null,null,{"$f":"INDEX(INP_General!M$256:M$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!N$256:N$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!O$256:O$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!P$256:P$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!Q$256:Q$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!R$256:R$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!S$256:S$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!T$256:T$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!U$256:U$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!V$256:V$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!W$256:W$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!X$256:X$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!Y$256:Y$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!Z$256:Z$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AA$256:AA$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AB$256:AB$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AC$256:AC$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AD$256:AD$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AE$256:AE$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AF$256:AF$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AG$256:AG$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AH$256:AH$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AI$256:AI$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AJ$256:AJ$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AK$256:AK$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AL$256:AL$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AM$256:AM$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AN$256:AN$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AO$256:AO$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AP$256:AP$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AQ$256:AQ$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AR$256:AR$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AS$256:AS$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AT$256:AT$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AU$256:AU$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AV$256:AV$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AW$256:AW$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AX$256:AX$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AY$256:AY$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!AZ$256:AZ$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BA$256:BA$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BB$256:BB$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BC$256:BC$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BD$256:BD$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BE$256:BE$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BF$256:BF$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BG$256:BG$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BH$256:BH$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BI$256:BI$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BJ$256:BJ$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BK$256:BK$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BL$256:BL$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BM$256:BM$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BN$256:BN$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BO$256:BO$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BP$256:BP$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BQ$256:BQ$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BR$256:BR$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BS$256:BS$270,$J415,1)","v":0},{"$f":"INDEX(INP_General!BT$256:BT$270,$J415,1)","v":0}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$H$256:$H$270,J415,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G416,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M415:BT415)<>0,H416=0)*1","v":0},null,null,null,{"$f":"IF($H416=0,0,INDEX(INP_General!M$229:M$238,$H416,1))","v":1},{"$f":"IF($H416=0,0,INDEX(INP_General!N$229:N$238,$H416,1))","v":1.0149999999999999},{"$f":"IF($H416=0,0,INDEX(INP_General!O$229:O$238,$H416,1))","v":1.0302249999999997},{"$f":"IF($H416=0,0,INDEX(INP_General!P$229:P$238,$H416,1))","v":1.0456783749999996},{"$f":"IF($H416=0,0,INDEX(INP_General!Q$229:Q$238,$H416,1))","v":1.0613635506249994},{"$f":"IF($H416=0,0,INDEX(INP_General!R$229:R$238,$H416,1))","v":1.0772840038843743},{"$f":"IF($H416=0,0,INDEX(INP_General!S$229:S$238,$H416,1))","v":1.0934432639426397},{"$f":"IF($H416=0,0,INDEX(INP_General!T$229:T$238,$H416,1))","v":1.1098449129017791},{"$f":"IF($H416=0,0,INDEX(INP_General!U$229:U$238,$H416,1))","v":1.1264925865953057},{"$f":"IF($H416=0,0,INDEX(INP_General!V$229:V$238,$H416,1))","v":1.1433899753942351},{"$f":"IF($H416=0,0,INDEX(INP_General!W$229:W$238,$H416,1))","v":1.1605408250251485},{"$f":"IF($H416=0,0,INDEX(INP_General!X$229:X$238,$H416,1))","v":1.1779489374005256},{"$f":"IF($H416=0,0,INDEX(INP_General!Y$229:Y$238,$H416,1))","v":1.1956181714615335},{"$f":"IF($H416=0,0,INDEX(INP_General!Z$229:Z$238,$H416,1))","v":1.2135524440334564},{"$f":"IF($H416=0,0,INDEX(INP_General!AA$229:AA$238,$H416,1))","v":1.2317557306939582},{"$f":"IF($H416=0,0,INDEX(INP_General!AB$229:AB$238,$H416,1))","v":1.2502320666543674},{"$f":"IF($H416=0,0,INDEX(INP_General!AC$229:AC$238,$H416,1))","v":1.2689855476541827},{"$f":"IF($H416=0,0,INDEX(INP_General!AD$229:AD$238,$H416,1))","v":1.2880203308689953},{"$f":"IF($H416=0,0,INDEX(INP_General!AE$229:AE$238,$H416,1))","v":1.3073406358320301},{"$f":"IF($H416=0,0,INDEX(INP_General!AF$229:AF$238,$H416,1))","v":1.3269507453695104},{"$f":"IF($H416=0,0,INDEX(INP_General!AG$229:AG$238,$H416,1))","v":1.3468550065500529},{"$f":"IF($H416=0,0,INDEX(INP_General!AH$229:AH$238,$H416,1))","v":1.3670578316483035},{"$f":"IF($H416=0,0,INDEX(INP_General!AI$229:AI$238,$H416,1))","v":1.387563699123028},{"$f":"IF($H416=0,0,INDEX(INP_General!AJ$229:AJ$238,$H416,1))","v":1.4083771546098733},{"$f":"IF($H416=0,0,INDEX(INP_General!AK$229:AK$238,$H416,1))","v":1.4295028119290214},{"$f":"IF($H416=0,0,INDEX(INP_General!AL$229:AL$238,$H416,1))","v":1.4509453541079567},{"$f":"IF($H416=0,0,INDEX(INP_General!AM$229:AM$238,$H416,1))","v":1.472709534419576},{"$f":"IF($H416=0,0,INDEX(INP_General!AN$229:AN$238,$H416,1))","v":1.4948001774358695},{"$f":"IF($H416=0,0,INDEX(INP_General!AO$229:AO$238,$H416,1))","v":1.5172221800974073},{"$f":"IF($H416=0,0,INDEX(INP_General!AP$229:AP$238,$H416,1))","v":1.5399805127988682},{"$f":"IF($H416=0,0,INDEX(INP_General!AQ$229:AQ$238,$H416,1))","v":1.5630802204908509},{"$f":"IF($H416=0,0,INDEX(INP_General!AR$229:AR$238,$H416,1))","v":1.5865264237982135},{"$f":"IF($H416=0,0,INDEX(INP_General!AS$229:AS$238,$H416,1))","v":1.6103243201551867},{"$f":"IF($H416=0,0,INDEX(INP_General!AT$229:AT$238,$H416,1))","v":1.6344791849575142},{"$f":"IF($H416=0,0,INDEX(INP_General!AU$229:AU$238,$H416,1))","v":1.6589963727318768},{"$f":"IF($H416=0,0,INDEX(INP_General!AV$229:AV$238,$H416,1))","v":1.6838813183228549},{"$f":"IF($H416=0,0,INDEX(INP_General!AW$229:AW$238,$H416,1))","v":1.7091395380976975},{"$f":"IF($H416=0,0,INDEX(INP_General!AX$229:AX$238,$H416,1))","v":1.7347766311691628},{"$f":"IF($H416=0,0,INDEX(INP_General!AY$229:AY$238,$H416,1))","v":1.7607982806367002},{"$f":"IF($H416=0,0,INDEX(INP_General!AZ$229:AZ$238,$H416,1))","v":1.7872102548462505},{"$f":"IF($H416=0,0,INDEX(INP_General!BA$229:BA$238,$H416,1))","v":1.8140184086689441},{"$f":"IF($H416=0,0,INDEX(INP_General!BB$229:BB$238,$H416,1))","v":1.8412286847989781},{"$f":"IF($H416=0,0,INDEX(INP_General!BC$229:BC$238,$H416,1))","v":1.8688471150709625},{"$f":"IF($H416=0,0,INDEX(INP_General!BD$229:BD$238,$H416,1))","v":1.8968798217970266},{"$f":"IF($H416=0,0,INDEX(INP_General!BE$229:BE$238,$H416,1))","v":1.9253330191239819},{"$f":"IF($H416=0,0,INDEX(INP_General!BF$229:BF$238,$H416,1))","v":1.9542130144108414},{"$f":"IF($H416=0,0,INDEX(INP_General!BG$229:BG$238,$H416,1))","v":1.9835262096270039},{"$f":"IF($H416=0,0,INDEX(INP_General!BH$229:BH$238,$H416,1))","v":2.0132791027714085},{"$f":"IF($H416=0,0,INDEX(INP_General!BI$229:BI$238,$H416,1))","v":2.0434782893129793},{"$f":"IF($H416=0,0,INDEX(INP_General!BJ$229:BJ$238,$H416,1))","v":2.0741304636526738},{"$f":"IF($H416=0,0,INDEX(INP_General!BK$229:BK$238,$H416,1))","v":2.1052424206074636},{"$f":"IF($H416=0,0,INDEX(INP_General!BL$229:BL$238,$H416,1))","v":2.1368210569165753},{"$f":"IF($H416=0,0,INDEX(INP_General!BM$229:BM$238,$H416,1))","v":2.1688733727703235},{"$f":"IF($H416=0,0,INDEX(INP_General!BN$229:BN$238,$H416,1))","v":2.2014064733618781},{"$f":"IF($H416=0,0,INDEX(INP_General!BO$229:BO$238,$H416,1))","v":2.234427570462306},{"$f":"IF($H416=0,0,INDEX(INP_General!BP$229:BP$238,$H416,1))","v":2.2679439840192406},{"$f":"IF($H416=0,0,INDEX(INP_General!BQ$229:BQ$238,$H416,1))","v":2.3019631437795289},{"$f":"IF($H416=0,0,INDEX(INP_General!BR$229:BR$238,$H416,1))","v":2.3364925909362215},{"$f":"IF($H416=0,0,INDEX(INP_General!BS$229:BS$238,$H416,1))","v":2.3715399798002648},{"$f":"IF($H416=0,0,INDEX(INP_General!BT$229:BT$238,$H416,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$256:$G$270,J415,1)","v":2023},{"$f":"SUMPRODUCT(M416:BT416,M417:BT417)","v":1},{"$f":"AND(SUM(M415:BT415)<>0,G417<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G417)*1","v":1},{"$f":"(N$3=$G417)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M416:BT416,M418:BT418)","v":1},null,null,null,null,{"$f":"(M$3=$G418)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D415","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M415*$H418/$H417,0)","v":0},{"$f":"IFERROR(N415*$H418/$H417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M418=1,1,N420*M416/N416),0)","v":1},{"$f":"IFERROR(IF(N418=1,1,O420*N416/O416),0)","v":0},{"$f":"IFERROR(IF(O418=1,1,P420*O416/P416),0)","v":0},{"$f":"IFERROR(IF(P418=1,1,Q420*P416/Q416),0)","v":0},{"$f":"IFERROR(IF(Q418=1,1,R420*Q416/R416),0)","v":0},{"$f":"IFERROR(IF(R418=1,1,S420*R416/S416),0)","v":0},{"$f":"IFERROR(IF(S418=1,1,T420*S416/T416),0)","v":0},{"$f":"IFERROR(IF(T418=1,1,U420*T416/U416),0)","v":0},{"$f":"IFERROR(IF(U418=1,1,V420*U416/V416),0)","v":0},{"$f":"IFERROR(IF(V418=1,1,W420*V416/W416),0)","v":0},{"$f":"IFERROR(IF(W418=1,1,X420*W416/X416),0)","v":0},{"$f":"IFERROR(IF(X418=1,1,Y420*X416/Y416),0)","v":0},{"$f":"IFERROR(IF(Y418=1,1,Z420*Y416/Z416),0)","v":0},{"$f":"IFERROR(IF(Z418=1,1,AA420*Z416/AA416),0)","v":0},{"$f":"IFERROR(IF(AA418=1,1,AB420*AA416/AB416),0)","v":0},{"$f":"IFERROR(IF(AB418=1,1,AC420*AB416/AC416),0)","v":0},{"$f":"IFERROR(IF(AC418=1,1,AD420*AC416/AD416),0)","v":0},{"$f":"IFERROR(IF(AD418=1,1,AE420*AD416/AE416),0)","v":0},{"$f":"IFERROR(IF(AE418=1,1,AF420*AE416/AF416),0)","v":0},{"$f":"IFERROR(IF(AF418=1,1,AG420*AF416/AG416),0)","v":0},{"$f":"IFERROR(IF(AG418=1,1,AH420*AG416/AH416),0)","v":0},{"$f":"IFERROR(IF(AH418=1,1,AI420*AH416/AI416),0)","v":0},{"$f":"IFERROR(IF(AI418=1,1,AJ420*AI416/AJ416),0)","v":0},{"$f":"IFERROR(IF(AJ418=1,1,AK420*AJ416/AK416),0)","v":0},{"$f":"IFERROR(IF(AK418=1,1,AL420*AK416/AL416),0)","v":0},{"$f":"IFERROR(IF(AL418=1,1,AM420*AL416/AM416),0)","v":0},{"$f":"IFERROR(IF(AM418=1,1,AN420*AM416/AN416),0)","v":0},{"$f":"IFERROR(IF(AN418=1,1,AO420*AN416/AO416),0)","v":0},{"$f":"IFERROR(IF(AO418=1,1,AP420*AO416/AP416),0)","v":0},{"$f":"IFERROR(IF(AP418=1,1,AQ420*AP416/AQ416),0)","v":0},{"$f":"IFERROR(IF(AQ418=1,1,AR420*AQ416/AR416),0)","v":0},{"$f":"IFERROR(IF(AR418=1,1,AS420*AR416/AS416),0)","v":0},{"$f":"IFERROR(IF(AS418=1,1,AT420*AS416/AT416),0)","v":0},{"$f":"IFERROR(IF(AT418=1,1,AU420*AT416/AU416),0)","v":0},{"$f":"IFERROR(IF(AU418=1,1,AV420*AU416/AV416),0)","v":0},{"$f":"IFERROR(IF(AV418=1,1,AW420*AV416/AW416),0)","v":0},{"$f":"IFERROR(IF(AW418=1,1,AX420*AW416/AX416),0)","v":0},{"$f":"IFERROR(IF(AX418=1,1,AY420*AX416/AY416),0)","v":0},{"$f":"IFERROR(IF(AY418=1,1,AZ420*AY416/AZ416),0)","v":0},{"$f":"IFERROR(IF(AZ418=1,1,BA420*AZ416/BA416),0)","v":0},{"$f":"IFERROR(IF(BA418=1,1,BB420*BA416/BB416),0)","v":0},{"$f":"IFERROR(IF(BB418=1,1,BC420*BB416/BC416),0)","v":0},{"$f":"IFERROR(IF(BC418=1,1,BD420*BC416/BD416),0)","v":0},{"$f":"IFERROR(IF(BD418=1,1,BE420*BD416/BE416),0)","v":0},{"$f":"IFERROR(IF(BE418=1,1,BF420*BE416/BF416),0)","v":0},{"$f":"IFERROR(IF(BF418=1,1,BG420*BF416/BG416),0)","v":0},{"$f":"IFERROR(IF(BG418=1,1,BH420*BG416/BH416),0)","v":0},{"$f":"IFERROR(IF(BH418=1,1,BI420*BH416/BI416),0)","v":0},{"$f":"IFERROR(IF(BI418=1,1,BJ420*BI416/BJ416),0)","v":0},{"$f":"IFERROR(IF(BJ418=1,1,BK420*BJ416/BK416),0)","v":0},{"$f":"IFERROR(IF(BK418=1,1,BL420*BK416/BL416),0)","v":0},{"$f":"IFERROR(IF(BL418=1,1,BM420*BL416/BM416),0)","v":0},{"$f":"IFERROR(IF(BM418=1,1,BN420*BM416/BN416),0)","v":0},{"$f":"IFERROR(IF(BN418=1,1,BO420*BN416/BO416),0)","v":0},{"$f":"IFERROR(IF(BO418=1,1,BP420*BO416/BP416),0)","v":0},{"$f":"IFERROR(IF(BP418=1,1,BQ420*BP416/BQ416),0)","v":0},{"$f":"IFERROR(IF(BQ418=1,1,BR420*BQ416/BR416),0)","v":0},{"$f":"IFERROR(IF(BR418=1,1,BS420*BR416/BS416),0)","v":0},{"$f":"IFERROR(IF(BS418=1,1,BT420*BS416/BT416),0)","v":0},{"$f":"IFERROR(IF(BT418=1,1,BU420*BT416/BU416),0)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L421*M416/L416,0)+M418","v":1},{"$f":"IFERROR(M421*N416/M416,0)+N418","v":1.0149999999999999},{"$f":"IFERROR(N421*O416/N416,0)+O418","v":1.0302249999999997},{"$f":"IFERROR(O421*P416/O416,0)+P418","v":1.0456783749999996},{"$f":"IFERROR(P421*Q416/P416,0)+Q418","v":1.0613635506249994},{"$f":"IFERROR(Q421*R416/Q416,0)+R418","v":1.0772840038843743},{"$f":"IFERROR(R421*S416/R416,0)+S418","v":1.0934432639426397},{"$f":"IFERROR(S421*T416/S416,0)+T418","v":1.1098449129017791},{"$f":"IFERROR(T421*U416/T416,0)+U418","v":1.1264925865953057},{"$f":"IFERROR(U421*V416/U416,0)+V418","v":1.1433899753942351},{"$f":"IFERROR(V421*W416/V416,0)+W418","v":1.1605408250251485},{"$f":"IFERROR(W421*X416/W416,0)+X418","v":1.1779489374005256},{"$f":"IFERROR(X421*Y416/X416,0)+Y418","v":1.1956181714615335},{"$f":"IFERROR(Y421*Z416/Y416,0)+Z418","v":1.2135524440334564},{"$f":"IFERROR(Z421*AA416/Z416,0)+AA418","v":1.2317557306939582},{"$f":"IFERROR(AA421*AB416/AA416,0)+AB418","v":1.2502320666543674},{"$f":"IFERROR(AB421*AC416/AB416,0)+AC418","v":1.2689855476541827},{"$f":"IFERROR(AC421*AD416/AC416,0)+AD418","v":1.2880203308689953},{"$f":"IFERROR(AD421*AE416/AD416,0)+AE418","v":1.3073406358320301},{"$f":"IFERROR(AE421*AF416/AE416,0)+AF418","v":1.3269507453695104},{"$f":"IFERROR(AF421*AG416/AF416,0)+AG418","v":1.3468550065500529},{"$f":"IFERROR(AG421*AH416/AG416,0)+AH418","v":1.3670578316483035},{"$f":"IFERROR(AH421*AI416/AH416,0)+AI418","v":1.387563699123028},{"$f":"IFERROR(AI421*AJ416/AI416,0)+AJ418","v":1.4083771546098733},{"$f":"IFERROR(AJ421*AK416/AJ416,0)+AK418","v":1.4295028119290214},{"$f":"IFERROR(AK421*AL416/AK416,0)+AL418","v":1.4509453541079567},{"$f":"IFERROR(AL421*AM416/AL416,0)+AM418","v":1.472709534419576},{"$f":"IFERROR(AM421*AN416/AM416,0)+AN418","v":1.4948001774358695},{"$f":"IFERROR(AN421*AO416/AN416,0)+AO418","v":1.5172221800974073},{"$f":"IFERROR(AO421*AP416/AO416,0)+AP418","v":1.5399805127988682},{"$f":"IFERROR(AP421*AQ416/AP416,0)+AQ418","v":1.5630802204908509},{"$f":"IFERROR(AQ421*AR416/AQ416,0)+AR418","v":1.5865264237982135},{"$f":"IFERROR(AR421*AS416/AR416,0)+AS418","v":1.6103243201551867},{"$f":"IFERROR(AS421*AT416/AS416,0)+AT418","v":1.6344791849575142},{"$f":"IFERROR(AT421*AU416/AT416,0)+AU418","v":1.6589963727318768},{"$f":"IFERROR(AU421*AV416/AU416,0)+AV418","v":1.6838813183228549},{"$f":"IFERROR(AV421*AW416/AV416,0)+AW418","v":1.7091395380976975},{"$f":"IFERROR(AW421*AX416/AW416,0)+AX418","v":1.7347766311691628},{"$f":"IFERROR(AX421*AY416/AX416,0)+AY418","v":1.7607982806367002},{"$f":"IFERROR(AY421*AZ416/AY416,0)+AZ418","v":1.7872102548462505},{"$f":"IFERROR(AZ421*BA416/AZ416,0)+BA418","v":1.8140184086689441},{"$f":"IFERROR(BA421*BB416/BA416,0)+BB418","v":1.8412286847989781},{"$f":"IFERROR(BB421*BC416/BB416,0)+BC418","v":1.8688471150709625},{"$f":"IFERROR(BC421*BD416/BC416,0)+BD418","v":1.8968798217970266},{"$f":"IFERROR(BD421*BE416/BD416,0)+BE418","v":1.9253330191239819},{"$f":"IFERROR(BE421*BF416/BE416,0)+BF418","v":1.9542130144108414},{"$f":"IFERROR(BF421*BG416/BF416,0)+BG418","v":1.9835262096270039},{"$f":"IFERROR(BG421*BH416/BG416,0)+BH418","v":2.0132791027714085},{"$f":"IFERROR(BH421*BI416/BH416,0)+BI418","v":2.0434782893129793},{"$f":"IFERROR(BI421*BJ416/BI416,0)+BJ418","v":2.0741304636526738},{"$f":"IFERROR(BJ421*BK416/BJ416,0)+BK418","v":2.1052424206074636},{"$f":"IFERROR(BK421*BL416/BK416,0)+BL418","v":2.1368210569165753},{"$f":"IFERROR(BL421*BM416/BL416,0)+BM418","v":2.1688733727703235},{"$f":"IFERROR(BM421*BN416/BM416,0)+BN418","v":2.2014064733618781},{"$f":"IFERROR(BN421*BO416/BN416,0)+BO418","v":2.234427570462306},{"$f":"IFERROR(BO421*BP416/BO416,0)+BP418","v":2.2679439840192406},{"$f":"IFERROR(BP421*BQ416/BP416,0)+BQ418","v":2.3019631437795289},{"$f":"IFERROR(BQ421*BR416/BQ416,0)+BR418","v":2.3364925909362215},{"$f":"IFERROR(BR421*BS416/BR416,0)+BS418","v":2.3715399798002648},{"$f":"IFERROR(BS421*BT416/BS416,0)+BT418","v":2.4901169787902782}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M418=1,1,SUM(M420:M421)),1)","v":1},{"$f":"IF($I$4,IF(N418=1,1,SUM(N420:N421)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"First capex",null,"Flag",null,null,null,null,null,null,{"$f":"1*(M415>0)*(SUM($L423:L423)=0)","v":0},{"$f":"1*(N415>0)*(SUM($L423:M423)=0)","v":0},{"$f":"1*(O415>0)*(SUM($L423:N423)=0)","v":0},{"$f":"1*(P415>0)*(SUM($L423:O423)=0)","v":0},{"$f":"1*(Q415>0)*(SUM($L423:P423)=0)","v":0},{"$f":"1*(R415>0)*(SUM($L423:Q423)=0)","v":0},{"$f":"1*(S415>0)*(SUM($L423:R423)=0)","v":0},{"$f":"1*(T415>0)*(SUM($L423:S423)=0)","v":0},{"$f":"1*(U415>0)*(SUM($L423:T423)=0)","v":0},{"$f":"1*(V415>0)*(SUM($L423:U423)=0)","v":0},{"$f":"1*(W415>0)*(SUM($L423:V423)=0)","v":0},{"$f":"1*(X415>0)*(SUM($L423:W423)=0)","v":0},{"$f":"1*(Y415>0)*(SUM($L423:X423)=0)","v":0},{"$f":"1*(Z415>0)*(SUM($L423:Y423)=0)","v":0},{"$f":"1*(AA415>0)*(SUM($L423:Z423)=0)","v":0},{"$f":"1*(AB415>0)*(SUM($L423:AA423)=0)","v":0},{"$f":"1*(AC415>0)*(SUM($L423:AB423)=0)","v":0},{"$f":"1*(AD415>0)*(SUM($L423:AC423)=0)","v":0},{"$f":"1*(AE415>0)*(SUM($L423:AD423)=0)","v":0},{"$f":"1*(AF415>0)*(SUM($L423:AE423)=0)","v":0},{"$f":"1*(AG415>0)*(SUM($L423:AF423)=0)","v":0},{"$f":"1*(AH415>0)*(SUM($L423:AG423)=0)","v":0},{"$f":"1*(AI415>0)*(SUM($L423:AH423)=0)","v":0},{"$f":"1*(AJ415>0)*(SUM($L423:AI423)=0)","v":0},{"$f":"1*(AK415>0)*(SUM($L423:AJ423)=0)","v":0},{"$f":"1*(AL415>0)*(SUM($L423:AK423)=0)","v":0},{"$f":"1*(AM415>0)*(SUM($L423:AL423)=0)","v":0},{"$f":"1*(AN415>0)*(SUM($L423:AM423)=0)","v":0},{"$f":"1*(AO415>0)*(SUM($L423:AN423)=0)","v":0},{"$f":"1*(AP415>0)*(SUM($L423:AO423)=0)","v":0},{"$f":"1*(AQ415>0)*(SUM($L423:AP423)=0)","v":0},{"$f":"1*(AR415>0)*(SUM($L423:AQ423)=0)","v":0},{"$f":"1*(AS415>0)*(SUM($L423:AR423)=0)","v":0},{"$f":"1*(AT415>0)*(SUM($L423:AS423)=0)","v":0},{"$f":"1*(AU415>0)*(SUM($L423:AT423)=0)","v":0},{"$f":"1*(AV415>0)*(SUM($L423:AU423)=0)","v":0},{"$f":"1*(AW415>0)*(SUM($L423:AV423)=0)","v":0},{"$f":"1*(AX415>0)*(SUM($L423:AW423)=0)","v":0},{"$f":"1*(AY415>0)*(SUM($L423:AX423)=0)","v":0},{"$f":"1*(AZ415>0)*(SUM($L423:AY423)=0)","v":0},{"$f":"1*(BA415>0)*(SUM($L423:AZ423)=0)","v":0},{"$f":"1*(BB415>0)*(SUM($L423:BA423)=0)","v":0},{"$f":"1*(BC415>0)*(SUM($L423:BB423)=0)","v":0},{"$f":"1*(BD415>0)*(SUM($L423:BC423)=0)","v":0},{"$f":"1*(BE415>0)*(SUM($L423:BD423)=0)","v":0},{"$f":"1*(BF415>0)*(SUM($L423:BE423)=0)","v":0},{"$f":"1*(BG415>0)*(SUM($L423:BF423)=0)","v":0},{"$f":"1*(BH415>0)*(SUM($L423:BG423)=0)","v":0},{"$f":"1*(BI415>0)*(SUM($L423:BH423)=0)","v":0},{"$f":"1*(BJ415>0)*(SUM($L423:BI423)=0)","v":0},{"$f":"1*(BK415>0)*(SUM($L423:BJ423)=0)","v":0},{"$f":"1*(BL415>0)*(SUM($L423:BK423)=0)","v":0},{"$f":"1*(BM415>0)*(SUM($L423:BL423)=0)","v":0},{"$f":"1*(BN415>0)*(SUM($L423:BM423)=0)","v":0},{"$f":"1*(BO415>0)*(SUM($L423:BN423)=0)","v":0},{"$f":"1*(BP415>0)*(SUM($L423:BO423)=0)","v":0},{"$f":"1*(BQ415>0)*(SUM($L423:BP423)=0)","v":0},{"$f":"1*(BR415>0)*(SUM($L423:BQ423)=0)","v":0},{"$f":"1*(BS415>0)*(SUM($L423:BR423)=0)","v":0},{"$f":"1*(BT415>0)*(SUM($L423:BS423)=0)","v":0}]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H415,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G433)","v":0},{"$f":"1*(N$3=$H$26+$G433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M433-($K433*(SUM($M424:M424)=0)),-M$6)","v":0},{"$f":"MAX(-N433-($K433*(SUM($M424:N424)=0)),-N$6)","v":0},{"$f":"MAX(-O433-($K433*(SUM($M424:O424)=0)),-O$6)","v":0},{"$f":"MAX(-P433-($K433*(SUM($M424:P424)=0)),-P$6)","v":0},{"$f":"MAX(-Q433-($K433*(SUM($M424:Q424)=0)),-Q$6)","v":0},{"$f":"MAX(-R433-($K433*(SUM($M424:R424)=0)),-R$6)","v":0},{"$f":"MAX(-S433-($K433*(SUM($M424:S424)=0)),-S$6)","v":0},{"$f":"MAX(-T433-($K433*(SUM($M424:T424)=0)),-T$6)","v":0},{"$f":"MAX(-U433-($K433*(SUM($M424:U424)=0)),-U$6)","v":0},{"$f":"MAX(-V433-($K433*(SUM($M424:V424)=0)),-V$6)","v":0},{"$f":"MAX(-W433-($K433*(SUM($M424:W424)=0)),-W$6)","v":0},{"$f":"MAX(-X433-($K433*(SUM($M424:X424)=0)),-X$6)","v":0},{"$f":"MAX(-Y433-($K433*(SUM($M424:Y424)=0)),-Y$6)","v":0},{"$f":"MAX(-Z433-($K433*(SUM($M424:Z424)=0)),-Z$6)","v":0},{"$f":"MAX(-AA433-($K433*(SUM($M424:AA424)=0)),-AA$6)","v":0},{"$f":"MAX(-AB433-($K433*(SUM($M424:AB424)=0)),-AB$6)","v":0},{"$f":"MAX(-AC433-($K433*(SUM($M424:AC424)=0)),-AC$6)","v":0},{"$f":"MAX(-AD433-($K433*(SUM($M424:AD424)=0)),-AD$6)","v":0},{"$f":"MAX(-AE433-($K433*(SUM($M424:AE424)=0)),-AE$6)","v":0},{"$f":"MAX(-AF433-($K433*(SUM($M424:AF424)=0)),-AF$6)","v":0},{"$f":"MAX(-AG433-($K433*(SUM($M424:AG424)=0)),-AG$6)","v":0},{"$f":"MAX(-AH433-($K433*(SUM($M424:AH424)=0)),-AH$6)","v":0},{"$f":"MAX(-AI433-($K433*(SUM($M424:AI424)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ433-($K433*(SUM($M424:AJ424)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK433-($K433*(SUM($M424:AK424)=0)),-AK$6)","v":0},{"$f":"MAX(-AL433-($K433*(SUM($M424:AL424)=0)),-AL$6)","v":0},{"$f":"MAX(-AM433-($K433*(SUM($M424:AM424)=0)),-AM$6)","v":0},{"$f":"MAX(-AN433-($K433*(SUM($M424:AN424)=0)),-AN$6)","v":0},{"$f":"MAX(-AO433-($K433*(SUM($M424:AO424)=0)),-AO$6)","v":0},{"$f":"MAX(-AP433-($K433*(SUM($M424:AP424)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ433-($K433*(SUM($M424:AQ424)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR433-($K433*(SUM($M424:AR424)=0)),-AR$6)","v":0},{"$f":"MAX(-AS433-($K433*(SUM($M424:AS424)=0)),-AS$6)","v":0},{"$f":"MAX(-AT433-($K433*(SUM($M424:AT424)=0)),-AT$6)","v":0},{"$f":"MAX(-AU433-($K433*(SUM($M424:AU424)=0)),-AU$6)","v":0},{"$f":"MAX(-AV433-($K433*(SUM($M424:AV424)=0)),-AV$6)","v":0},{"$f":"MAX(-AW433-($K433*(SUM($M424:AW424)=0)),-AW$6)","v":0},{"$f":"MAX(-AX433-($K433*(SUM($M424:AX424)=0)),-AX$6)","v":0},{"$f":"MAX(-AY433-($K433*(SUM($M424:AY424)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ433-($K433*(SUM($M424:AZ424)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA433-($K433*(SUM($M424:BA424)=0)),-BA$6)","v":0},{"$f":"MAX(-BB433-($K433*(SUM($M424:BB424)=0)),-BB$6)","v":0},{"$f":"MAX(-BC433-($K433*(SUM($M424:BC424)=0)),-BC$6)","v":0},{"$f":"MAX(-BD433-($K433*(SUM($M424:BD424)=0)),-BD$6)","v":0},{"$f":"MAX(-BE433-($K433*(SUM($M424:BE424)=0)),-BE$6)","v":0},{"$f":"MAX(-BF433-($K433*(SUM($M424:BF424)=0)),-BF$6)","v":0},{"$f":"MAX(-BG433-($K433*(SUM($M424:BG424)=0)),-BG$6)","v":0},{"$f":"MAX(-BH433-($K433*(SUM($M424:BH424)=0)),-BH$6)","v":0},{"$f":"MAX(-BI433-($K433*(SUM($M424:BI424)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ433-($K433*(SUM($M424:BJ424)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK433-($K433*(SUM($M424:BK424)=0)),-BK$6)","v":0},{"$f":"MAX(-BL433-($K433*(SUM($M424:BL424)=0)),-BL$6)","v":0},{"$f":"MAX(-BM433-($K433*(SUM($M424:BM424)=0)),-BM$6)","v":0},{"$f":"MAX(-BN433-($K433*(SUM($M424:BN424)=0)),-BN$6)","v":0},{"$f":"MAX(-BO433-($K433*(SUM($M424:BO424)=0)),-BO$6)","v":0},{"$f":"MAX(-BP433-($K433*(SUM($M424:BP424)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ433-($K433*(SUM($M424:BQ424)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR433-($K433*(SUM($M424:BR424)=0)),-BR$6)","v":0},{"$f":"MAX(-BS433-($K433*(SUM($M424:BS424)=0)),-BS$6)","v":0},{"$f":"MAX(-BT433-($K433*(SUM($M424:BT424)=0)),-BT$6)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L431","v":0},{"$f":"M431","v":0},{"$f":"N431","v":0},{"$f":"O431","v":0},{"$f":"P431","v":0},{"$f":"Q431","v":0},{"$f":"R431","v":0},{"$f":"S431","v":0},{"$f":"T431","v":0},{"$f":"U431","v":0},{"$f":"V431","v":0},{"$f":"W431","v":0},{"$f":"X431","v":0},{"$f":"Y431","v":0},{"$f":"Z431","v":0},{"$f":"AA431","v":0},{"$f":"AB431","v":0},{"$f":"AC431","v":0},{"$f":"AD431","v":0},{"$f":"AE431","v":0},{"$f":"AF431","v":0},{"$f":"AG431","v":0},{"$f":"AH431","v":0},{"$f":"AI431","v":0},{"$f":"AJ431","v":0},{"$f":"AK431","v":0},{"$f":"AL431","v":0},{"$f":"AM431","v":0},{"$f":"AN431","v":0},{"$f":"AO431","v":0},{"$f":"AP431","v":0},{"$f":"AQ431","v":0},{"$f":"AR431","v":0},{"$f":"AS431","v":0},{"$f":"AT431","v":0},{"$f":"AU431","v":0},{"$f":"AV431","v":0},{"$f":"AW431","v":0},{"$f":"AX431","v":0},{"$f":"AY431","v":0},{"$f":"AZ431","v":0},{"$f":"BA431","v":0},{"$f":"BB431","v":0},{"$f":"BC431","v":0},{"$f":"BD431","v":0},{"$f":"BE431","v":0},{"$f":"BF431","v":0},{"$f":"BG431","v":0},{"$f":"BH431","v":0},{"$f":"BI431","v":0},{"$f":"BJ431","v":0},{"$f":"BK431","v":0},{"$f":"BL431","v":0},{"$f":"BM431","v":0},{"$f":"BN431","v":0},{"$f":"BO431","v":0},{"$f":"BP431","v":0},{"$f":"BQ431","v":0},{"$f":"BR431","v":0},{"$f":"BS431","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&H415","v":"Real-Capex-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D415","v":"Real-Capex-0"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721","v":"Real-Capex"},{"$f":"SUM(M428:BT428)","v":0},null,{"$f":"(M434+M419)*(1+$G424)","v":0},0,0,{"$f":"(P434+P419)*(1+$G424)","v":0},{"$f":"(Q434+Q419)*(1+$G424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&H415","v":"Real-depreciation-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&D415","v":"Real-depreciation-0"},null,{"$f":"SUM(M429:BT429)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M428,,M425+1,,-M425))/$G433,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N428,,N425+1,,-N425))/$G433,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O428,,O425+1,,-O425))/$G433,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P428,,P425+1,,-P425))/$G433,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q428,,Q425+1,,-Q425))/$G433,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R428,,R425+1,,-R425))/$G433,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S428,,S425+1,,-S425))/$G433,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T428,,T425+1,,-T425))/$G433,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U428,,U425+1,,-U425))/$G433,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V428,,V425+1,,-V425))/$G433,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W428,,W425+1,,-W425))/$G433,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X428,,X425+1,,-X425))/$G433,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y428,,Y425+1,,-Y425))/$G433,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z428,,Z425+1,,-Z425))/$G433,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA428,,AA425+1,,-AA425))/$G433,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB428,,AB425+1,,-AB425))/$G433,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC428,,AC425+1,,-AC425))/$G433,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD428,,AD425+1,,-AD425))/$G433,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE428,,AE425+1,,-AE425))/$G433,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF428,,AF425+1,,-AF425))/$G433,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG428,,AG425+1,,-AG425))/$G433,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH428,,AH425+1,,-AH425))/$G433,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI428,,AI425+1,,-AI425))/$G433,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ428,,AJ425+1,,-AJ425))/$G433,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK428,,AK425+1,,-AK425))/$G433,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL428,,AL425+1,,-AL425))/$G433,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM428,,AM425+1,,-AM425))/$G433,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN428,,AN425+1,,-AN425))/$G433,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO428,,AO425+1,,-AO425))/$G433,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP428,,AP425+1,,-AP425))/$G433,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ428,,AQ425+1,,-AQ425))/$G433,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR428,,AR425+1,,-AR425))/$G433,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS428,,AS425+1,,-AS425))/$G433,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT428,,AT425+1,,-AT425))/$G433,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU428,,AU425+1,,-AU425))/$G433,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV428,,AV425+1,,-AV425))/$G433,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW428,,AW425+1,,-AW425))/$G433,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX428,,AX425+1,,-AX425))/$G433,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY428,,AY425+1,,-AY425))/$G433,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ428,,AZ425+1,,-AZ425))/$G433,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA428,,BA425+1,,-BA425))/$G433,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB428,,BB425+1,,-BB425))/$G433,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC428,,BC425+1,,-BC425))/$G433,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD428,,BD425+1,,-BD425))/$G433,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE428,,BE425+1,,-BE425))/$G433,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF428,,BF425+1,,-BF425))/$G433,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG428,,BG425+1,,-BG425))/$G433,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH428,,BH425+1,,-BH425))/$G433,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI428,,BI425+1,,-BI425))/$G433,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ428,,BJ425+1,,-BJ425))/$G433,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK428,,BK425+1,,-BK425))/$G433,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL428,,BL425+1,,-BL425))/$G433,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM428,,BM425+1,,-BM425))/$G433,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN428,,BN425+1,,-BN425))/$G433,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO428,,BO425+1,,-BO425))/$G433,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP428,,BP425+1,,-BP425))/$G433,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ428,,BQ425+1,,-BQ425))/$G433,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR428,,BR425+1,,-BR425))/$G433,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS428,,BS425+1,,-BS425))/$G433,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT428,,BT425+1,,-BT425))/$G433,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&H415","v":"Real-final write off-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&D415","v":"Real-final write off-0"},null,{"$f":"SUM(M430:BT430)","v":0},null,{"$f":"-SUM(M427:M429)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N427:N429)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O427:O429)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P427:P429)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q427:Q429)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R427:R429)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S427:S429)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T427:T429)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U427:U429)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V427:V429)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W427:W429)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X427:X429)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y427:Y429)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z427:Z429)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA427:AA429)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB427:AB429)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC427:AC429)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD427:AD429)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE427:AE429)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF427:AF429)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG427:AG429)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH427:AH429)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI427:AI429)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ427:AJ429)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK427:AK429)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL427:AL429)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM427:AM429)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN427:AN429)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO427:AO429)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP427:AP429)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ427:AQ429)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR427:AR429)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS427:AS429)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT427:AT429)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU427:AU429)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV427:AV429)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW427:AW429)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX427:AX429)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY427:AY429)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ427:AZ429)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA427:BA429)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB427:BB429)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC427:BC429)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD427:BD429)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE427:BE429)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF427:BF429)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG427:BG429)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH427:BH429)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI427:BI429)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ427:BJ429)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK427:BK429)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL427:BL429)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM427:BM429)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN427:BN429)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO427:BO429)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP427:BP429)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ427:BQ429)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR427:BR429)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS427:BS429)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT427:BT429)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D431&\"-\"&D415","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M427:M430)","v":0},{"$f":"SUM(N427:N430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"years to first opp"]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"INDEX(INP_General!$F$256:$F$270,J415,1)","v":20},{"$f":"INP_General!$G$245","v":true},null,null,{"$f":"MAX(SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-SUMPRODUCT($M$6:$BT$6,$M423:$BT423),0)","v":0},null,{"$f":"MIN($G433,L433+1)*(SUM($M423:M423))","v":0},{"$f":"MIN($G433,M433+1)*(SUM($M423:N423))","v":0},{"$f":"MIN($G433,N433+1)*(SUM($M423:O423))","v":0},{"$f":"MIN($G433,O433+1)*(SUM($M423:P423))","v":0},{"$f":"MIN($G433,P433+1)*(SUM($M423:Q423))","v":0},{"$f":"MIN($G433,Q433+1)*(SUM($M423:R423))","v":0},{"$f":"MIN($G433,R433+1)*(SUM($M423:S423))","v":0},{"$f":"MIN($G433,S433+1)*(SUM($M423:T423))","v":0},{"$f":"MIN($G433,T433+1)*(SUM($M423:U423))","v":0},{"$f":"MIN($G433,U433+1)*(SUM($M423:V423))","v":0},{"$f":"MIN($G433,V433+1)*(SUM($M423:W423))","v":0},{"$f":"MIN($G433,W433+1)*(SUM($M423:X423))","v":0},{"$f":"MIN($G433,X433+1)*(SUM($M423:Y423))","v":0},{"$f":"MIN($G433,Y433+1)*(SUM($M423:Z423))","v":0},{"$f":"MIN($G433,Z433+1)*(SUM($M423:AA423))","v":0},{"$f":"MIN($G433,AA433+1)*(SUM($M423:AB423))","v":0},{"$f":"MIN($G433,AB433+1)*(SUM($M423:AC423))","v":0},{"$f":"MIN($G433,AC433+1)*(SUM($M423:AD423))","v":0},{"$f":"MIN($G433,AD433+1)*(SUM($M423:AE423))","v":0},{"$f":"MIN($G433,AE433+1)*(SUM($M423:AF423))","v":0},{"$f":"MIN($G433,AF433+1)*(SUM($M423:AG423))","v":0},{"$f":"MIN($G433,AG433+1)*(SUM($M423:AH423))","v":0},{"$f":"MIN($G433,AH433+1)*(SUM($M423:AI423))","v":0},{"$f":"MIN($G433,AI433+1)*(SUM($M423:AJ423))","v":0},{"$f":"MIN($G433,AJ433+1)*(SUM($M423:AK423))","v":0},{"$f":"MIN($G433,AK433+1)*(SUM($M423:AL423))","v":0},{"$f":"MIN($G433,AL433+1)*(SUM($M423:AM423))","v":0},{"$f":"MIN($G433,AM433+1)*(SUM($M423:AN423))","v":0},{"$f":"MIN($G433,AN433+1)*(SUM($M423:AO423))","v":0},{"$f":"MIN($G433,AO433+1)*(SUM($M423:AP423))","v":0},{"$f":"MIN($G433,AP433+1)*(SUM($M423:AQ423))","v":0},{"$f":"MIN($G433,AQ433+1)*(SUM($M423:AR423))","v":0},{"$f":"MIN($G433,AR433+1)*(SUM($M423:AS423))","v":0},{"$f":"MIN($G433,AS433+1)*(SUM($M423:AT423))","v":0},{"$f":"MIN($G433,AT433+1)*(SUM($M423:AU423))","v":0},{"$f":"MIN($G433,AU433+1)*(SUM($M423:AV423))","v":0},{"$f":"MIN($G433,AV433+1)*(SUM($M423:AW423))","v":0},{"$f":"MIN($G433,AW433+1)*(SUM($M423:AX423))","v":0},{"$f":"MIN($G433,AX433+1)*(SUM($M423:AY423))","v":0},{"$f":"MIN($G433,AY433+1)*(SUM($M423:AZ423))","v":0},{"$f":"MIN($G433,AZ433+1)*(SUM($M423:BA423))","v":0},{"$f":"MIN($G433,BA433+1)*(SUM($M423:BB423))","v":0},{"$f":"MIN($G433,BB433+1)*(SUM($M423:BC423))","v":0},{"$f":"MIN($G433,BC433+1)*(SUM($M423:BD423))","v":0},{"$f":"MIN($G433,BD433+1)*(SUM($M423:BE423))","v":0},{"$f":"MIN($G433,BE433+1)*(SUM($M423:BF423))","v":0},{"$f":"MIN($G433,BF433+1)*(SUM($M423:BG423))","v":0},{"$f":"MIN($G433,BG433+1)*(SUM($M423:BH423))","v":0},{"$f":"MIN($G433,BH433+1)*(SUM($M423:BI423))","v":0},{"$f":"MIN($G433,BI433+1)*(SUM($M423:BJ423))","v":0},{"$f":"MIN($G433,BJ433+1)*(SUM($M423:BK423))","v":0},{"$f":"MIN($G433,BK433+1)*(SUM($M423:BL423))","v":0},{"$f":"MIN($G433,BL433+1)*(SUM($M423:BM423))","v":0},{"$f":"MIN($G433,BM433+1)*(SUM($M423:BN423))","v":0},{"$f":"MIN($G433,BN433+1)*(SUM($M423:BO423))","v":0},{"$f":"MIN($G433,BO433+1)*(SUM($M423:BP423))","v":0},{"$f":"MIN($G433,BP433+1)*(SUM($M423:BQ423))","v":0},{"$f":"MIN($G433,BQ433+1)*(SUM($M423:BR423))","v":0},{"$f":"MIN($G433,BR433+1)*(SUM($M423:BS423))","v":0},{"$f":"MIN($G433,BS433+1)*(SUM($M423:BT423))","v":0}]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$256:$I$270,J415,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M433<>0,(SUM(OFFSET(M419,,-M433-$K433*M424,,MAX(($K433+1)*M424,1)))*($H434)*(M433=$G433) + (OFFSET(L434,,-M433+1)*(SUM(M$14:M$23)<>0)))*$H433*SUM($M424:M424),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N433<>0,(SUM(OFFSET(N419,,-N433-$K433*N424,,MAX(($K433+1)*N424,1)))*($H434)*(N433=$G433) + (OFFSET(M434,,-N433+1)*(SUM(N$14:N$23)<>0)))*$H433*SUM($M424:N424),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O433<>0,(SUM(OFFSET(O419,,-O433-$K433*O424,,MAX(($K433+1)*O424,1)))*($H434)*(O433=$G433) + (OFFSET(N434,,-O433+1)*(SUM(O$14:O$23)<>0)))*$H433*SUM($M424:O424),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P433<>0,(SUM(OFFSET(P419,,-P433-$K433*P424,,MAX(($K433+1)*P424,1)))*($H434)*(P433=$G433) + (OFFSET(O434,,-P433+1)*(SUM(P$14:P$23)<>0)))*$H433*SUM($M424:P424),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q433<>0,(SUM(OFFSET(Q419,,-Q433-$K433*Q424,,MAX(($K433+1)*Q424,1)))*($H434)*(Q433=$G433) + (OFFSET(P434,,-Q433+1)*(SUM(Q$14:Q$23)<>0)))*$H433*SUM($M424:Q424),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R433<>0,(SUM(OFFSET(R419,,-R433-$K433*R424,,MAX(($K433+1)*R424,1)))*($H434)*(R433=$G433) + (OFFSET(Q434,,-R433+1)*(SUM(R$14:R$23)<>0)))*$H433*SUM($M424:R424),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S433<>0,(SUM(OFFSET(S419,,-S433-$K433*S424,,MAX(($K433+1)*S424,1)))*($H434)*(S433=$G433) + (OFFSET(R434,,-S433+1)*(SUM(S$14:S$23)<>0)))*$H433*SUM($M424:S424),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T433<>0,(SUM(OFFSET(T419,,-T433-$K433*T424,,MAX(($K433+1)*T424,1)))*($H434)*(T433=$G433) + (OFFSET(S434,,-T433+1)*(SUM(T$14:T$23)<>0)))*$H433*SUM($M424:T424),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U433<>0,(SUM(OFFSET(U419,,-U433-$K433*U424,,MAX(($K433+1)*U424,1)))*($H434)*(U433=$G433) + (OFFSET(T434,,-U433+1)*(SUM(U$14:U$23)<>0)))*$H433*SUM($M424:U424),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V433<>0,(SUM(OFFSET(V419,,-V433-$K433*V424,,MAX(($K433+1)*V424,1)))*($H434)*(V433=$G433) + (OFFSET(U434,,-V433+1)*(SUM(V$14:V$23)<>0)))*$H433*SUM($M424:V424),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W433<>0,(SUM(OFFSET(W419,,-W433-$K433*W424,,MAX(($K433+1)*W424,1)))*($H434)*(W433=$G433) + (OFFSET(V434,,-W433+1)*(SUM(W$14:W$23)<>0)))*$H433*SUM($M424:W424),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X433<>0,(SUM(OFFSET(X419,,-X433-$K433*X424,,MAX(($K433+1)*X424,1)))*($H434)*(X433=$G433) + (OFFSET(W434,,-X433+1)*(SUM(X$14:X$23)<>0)))*$H433*SUM($M424:X424),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y433<>0,(SUM(OFFSET(Y419,,-Y433-$K433*Y424,,MAX(($K433+1)*Y424,1)))*($H434)*(Y433=$G433) + (OFFSET(X434,,-Y433+1)*(SUM(Y$14:Y$23)<>0)))*$H433*SUM($M424:Y424),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z433<>0,(SUM(OFFSET(Z419,,-Z433-$K433*Z424,,MAX(($K433+1)*Z424,1)))*($H434)*(Z433=$G433) + (OFFSET(Y434,,-Z433+1)*(SUM(Z$14:Z$23)<>0)))*$H433*SUM($M424:Z424),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA433<>0,(SUM(OFFSET(AA419,,-AA433-$K433*AA424,,MAX(($K433+1)*AA424,1)))*($H434)*(AA433=$G433) + (OFFSET(Z434,,-AA433+1)*(SUM(AA$14:AA$23)<>0)))*$H433*SUM($M424:AA424),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB433<>0,(SUM(OFFSET(AB419,,-AB433-$K433*AB424,,MAX(($K433+1)*AB424,1)))*($H434)*(AB433=$G433) + (OFFSET(AA434,,-AB433+1)*(SUM(AB$14:AB$23)<>0)))*$H433*SUM($M424:AB424),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC433<>0,(SUM(OFFSET(AC419,,-AC433-$K433*AC424,,MAX(($K433+1)*AC424,1)))*($H434)*(AC433=$G433) + (OFFSET(AB434,,-AC433+1)*(SUM(AC$14:AC$23)<>0)))*$H433*SUM($M424:AC424),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD433<>0,(SUM(OFFSET(AD419,,-AD433-$K433*AD424,,MAX(($K433+1)*AD424,1)))*($H434)*(AD433=$G433) + (OFFSET(AC434,,-AD433+1)*(SUM(AD$14:AD$23)<>0)))*$H433*SUM($M424:AD424),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE433<>0,(SUM(OFFSET(AE419,,-AE433-$K433*AE424,,MAX(($K433+1)*AE424,1)))*($H434)*(AE433=$G433) + (OFFSET(AD434,,-AE433+1)*(SUM(AE$14:AE$23)<>0)))*$H433*SUM($M424:AE424),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF433<>0,(SUM(OFFSET(AF419,,-AF433-$K433*AF424,,MAX(($K433+1)*AF424,1)))*($H434)*(AF433=$G433) + (OFFSET(AE434,,-AF433+1)*(SUM(AF$14:AF$23)<>0)))*$H433*SUM($M424:AF424),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG433<>0,(SUM(OFFSET(AG419,,-AG433-$K433*AG424,,MAX(($K433+1)*AG424,1)))*($H434)*(AG433=$G433) + (OFFSET(AF434,,-AG433+1)*(SUM(AG$14:AG$23)<>0)))*$H433*SUM($M424:AG424),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH433<>0,(SUM(OFFSET(AH419,,-AH433-$K433*AH424,,MAX(($K433+1)*AH424,1)))*($H434)*(AH433=$G433) + (OFFSET(AG434,,-AH433+1)*(SUM(AH$14:AH$23)<>0)))*$H433*SUM($M424:AH424),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI433<>0,(SUM(OFFSET(AI419,,-AI433-$K433*AI424,,MAX(($K433+1)*AI424,1)))*($H434)*(AI433=$G433) + (OFFSET(AH434,,-AI433+1)*(SUM(AI$14:AI$23)<>0)))*$H433*SUM($M424:AI424),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ433<>0,(SUM(OFFSET(AJ419,,-AJ433-$K433*AJ424,,MAX(($K433+1)*AJ424,1)))*($H434)*(AJ433=$G433) + (OFFSET(AI434,,-AJ433+1)*(SUM(AJ$14:AJ$23)<>0)))*$H433*SUM($M424:AJ424),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK433<>0,(SUM(OFFSET(AK419,,-AK433-$K433*AK424,,MAX(($K433+1)*AK424,1)))*($H434)*(AK433=$G433) + (OFFSET(AJ434,,-AK433+1)*(SUM(AK$14:AK$23)<>0)))*$H433*SUM($M424:AK424),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL433<>0,(SUM(OFFSET(AL419,,-AL433-$K433*AL424,,MAX(($K433+1)*AL424,1)))*($H434)*(AL433=$G433) + (OFFSET(AK434,,-AL433+1)*(SUM(AL$14:AL$23)<>0)))*$H433*SUM($M424:AL424),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM433<>0,(SUM(OFFSET(AM419,,-AM433-$K433*AM424,,MAX(($K433+1)*AM424,1)))*($H434)*(AM433=$G433) + (OFFSET(AL434,,-AM433+1)*(SUM(AM$14:AM$23)<>0)))*$H433*SUM($M424:AM424),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN433<>0,(SUM(OFFSET(AN419,,-AN433-$K433*AN424,,MAX(($K433+1)*AN424,1)))*($H434)*(AN433=$G433) + (OFFSET(AM434,,-AN433+1)*(SUM(AN$14:AN$23)<>0)))*$H433*SUM($M424:AN424),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO433<>0,(SUM(OFFSET(AO419,,-AO433-$K433*AO424,,MAX(($K433+1)*AO424,1)))*($H434)*(AO433=$G433) + (OFFSET(AN434,,-AO433+1)*(SUM(AO$14:AO$23)<>0)))*$H433*SUM($M424:AO424),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP433<>0,(SUM(OFFSET(AP419,,-AP433-$K433*AP424,,MAX(($K433+1)*AP424,1)))*($H434)*(AP433=$G433) + (OFFSET(AO434,,-AP433+1)*(SUM(AP$14:AP$23)<>0)))*$H433*SUM($M424:AP424),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ433<>0,(SUM(OFFSET(AQ419,,-AQ433-$K433*AQ424,,MAX(($K433+1)*AQ424,1)))*($H434)*(AQ433=$G433) + (OFFSET(AP434,,-AQ433+1)*(SUM(AQ$14:AQ$23)<>0)))*$H433*SUM($M424:AQ424),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR433<>0,(SUM(OFFSET(AR419,,-AR433-$K433*AR424,,MAX(($K433+1)*AR424,1)))*($H434)*(AR433=$G433) + (OFFSET(AQ434,,-AR433+1)*(SUM(AR$14:AR$23)<>0)))*$H433*SUM($M424:AR424),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS433<>0,(SUM(OFFSET(AS419,,-AS433-$K433*AS424,,MAX(($K433+1)*AS424,1)))*($H434)*(AS433=$G433) + (OFFSET(AR434,,-AS433+1)*(SUM(AS$14:AS$23)<>0)))*$H433*SUM($M424:AS424),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT433<>0,(SUM(OFFSET(AT419,,-AT433-$K433*AT424,,MAX(($K433+1)*AT424,1)))*($H434)*(AT433=$G433) + (OFFSET(AS434,,-AT433+1)*(SUM(AT$14:AT$23)<>0)))*$H433*SUM($M424:AT424),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU433<>0,(SUM(OFFSET(AU419,,-AU433-$K433*AU424,,MAX(($K433+1)*AU424,1)))*($H434)*(AU433=$G433) + (OFFSET(AT434,,-AU433+1)*(SUM(AU$14:AU$23)<>0)))*$H433*SUM($M424:AU424),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV433<>0,(SUM(OFFSET(AV419,,-AV433-$K433*AV424,,MAX(($K433+1)*AV424,1)))*($H434)*(AV433=$G433) + (OFFSET(AU434,,-AV433+1)*(SUM(AV$14:AV$23)<>0)))*$H433*SUM($M424:AV424),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW433<>0,(SUM(OFFSET(AW419,,-AW433-$K433*AW424,,MAX(($K433+1)*AW424,1)))*($H434)*(AW433=$G433) + (OFFSET(AV434,,-AW433+1)*(SUM(AW$14:AW$23)<>0)))*$H433*SUM($M424:AW424),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX433<>0,(SUM(OFFSET(AX419,,-AX433-$K433*AX424,,MAX(($K433+1)*AX424,1)))*($H434)*(AX433=$G433) + (OFFSET(AW434,,-AX433+1)*(SUM(AX$14:AX$23)<>0)))*$H433*SUM($M424:AX424),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY433<>0,(SUM(OFFSET(AY419,,-AY433-$K433*AY424,,MAX(($K433+1)*AY424,1)))*($H434)*(AY433=$G433) + (OFFSET(AX434,,-AY433+1)*(SUM(AY$14:AY$23)<>0)))*$H433*SUM($M424:AY424),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ433<>0,(SUM(OFFSET(AZ419,,-AZ433-$K433*AZ424,,MAX(($K433+1)*AZ424,1)))*($H434)*(AZ433=$G433) + (OFFSET(AY434,,-AZ433+1)*(SUM(AZ$14:AZ$23)<>0)))*$H433*SUM($M424:AZ424),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA433<>0,(SUM(OFFSET(BA419,,-BA433-$K433*BA424,,MAX(($K433+1)*BA424,1)))*($H434)*(BA433=$G433) + (OFFSET(AZ434,,-BA433+1)*(SUM(BA$14:BA$23)<>0)))*$H433*SUM($M424:BA424),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB433<>0,(SUM(OFFSET(BB419,,-BB433-$K433*BB424,,MAX(($K433+1)*BB424,1)))*($H434)*(BB433=$G433) + (OFFSET(BA434,,-BB433+1)*(SUM(BB$14:BB$23)<>0)))*$H433*SUM($M424:BB424),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC433<>0,(SUM(OFFSET(BC419,,-BC433-$K433*BC424,,MAX(($K433+1)*BC424,1)))*($H434)*(BC433=$G433) + (OFFSET(BB434,,-BC433+1)*(SUM(BC$14:BC$23)<>0)))*$H433*SUM($M424:BC424),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD433<>0,(SUM(OFFSET(BD419,,-BD433-$K433*BD424,,MAX(($K433+1)*BD424,1)))*($H434)*(BD433=$G433) + (OFFSET(BC434,,-BD433+1)*(SUM(BD$14:BD$23)<>0)))*$H433*SUM($M424:BD424),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE433<>0,(SUM(OFFSET(BE419,,-BE433-$K433*BE424,,MAX(($K433+1)*BE424,1)))*($H434)*(BE433=$G433) + (OFFSET(BD434,,-BE433+1)*(SUM(BE$14:BE$23)<>0)))*$H433*SUM($M424:BE424),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF433<>0,(SUM(OFFSET(BF419,,-BF433-$K433*BF424,,MAX(($K433+1)*BF424,1)))*($H434)*(BF433=$G433) + (OFFSET(BE434,,-BF433+1)*(SUM(BF$14:BF$23)<>0)))*$H433*SUM($M424:BF424),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG433<>0,(SUM(OFFSET(BG419,,-BG433-$K433*BG424,,MAX(($K433+1)*BG424,1)))*($H434)*(BG433=$G433) + (OFFSET(BF434,,-BG433+1)*(SUM(BG$14:BG$23)<>0)))*$H433*SUM($M424:BG424),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH433<>0,(SUM(OFFSET(BH419,,-BH433-$K433*BH424,,MAX(($K433+1)*BH424,1)))*($H434)*(BH433=$G433) + (OFFSET(BG434,,-BH433+1)*(SUM(BH$14:BH$23)<>0)))*$H433*SUM($M424:BH424),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI433<>0,(SUM(OFFSET(BI419,,-BI433-$K433*BI424,,MAX(($K433+1)*BI424,1)))*($H434)*(BI433=$G433) + (OFFSET(BH434,,-BI433+1)*(SUM(BI$14:BI$23)<>0)))*$H433*SUM($M424:BI424),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ433<>0,(SUM(OFFSET(BJ419,,-BJ433-$K433*BJ424,,MAX(($K433+1)*BJ424,1)))*($H434)*(BJ433=$G433) + (OFFSET(BI434,,-BJ433+1)*(SUM(BJ$14:BJ$23)<>0)))*$H433*SUM($M424:BJ424),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK433<>0,(SUM(OFFSET(BK419,,-BK433-$K433*BK424,,MAX(($K433+1)*BK424,1)))*($H434)*(BK433=$G433) + (OFFSET(BJ434,,-BK433+1)*(SUM(BK$14:BK$23)<>0)))*$H433*SUM($M424:BK424),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL433<>0,(SUM(OFFSET(BL419,,-BL433-$K433*BL424,,MAX(($K433+1)*BL424,1)))*($H434)*(BL433=$G433) + (OFFSET(BK434,,-BL433+1)*(SUM(BL$14:BL$23)<>0)))*$H433*SUM($M424:BL424),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM433<>0,(SUM(OFFSET(BM419,,-BM433-$K433*BM424,,MAX(($K433+1)*BM424,1)))*($H434)*(BM433=$G433) + (OFFSET(BL434,,-BM433+1)*(SUM(BM$14:BM$23)<>0)))*$H433*SUM($M424:BM424),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN433<>0,(SUM(OFFSET(BN419,,-BN433-$K433*BN424,,MAX(($K433+1)*BN424,1)))*($H434)*(BN433=$G433) + (OFFSET(BM434,,-BN433+1)*(SUM(BN$14:BN$23)<>0)))*$H433*SUM($M424:BN424),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO433<>0,(SUM(OFFSET(BO419,,-BO433-$K433*BO424,,MAX(($K433+1)*BO424,1)))*($H434)*(BO433=$G433) + (OFFSET(BN434,,-BO433+1)*(SUM(BO$14:BO$23)<>0)))*$H433*SUM($M424:BO424),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP433<>0,(SUM(OFFSET(BP419,,-BP433-$K433*BP424,,MAX(($K433+1)*BP424,1)))*($H434)*(BP433=$G433) + (OFFSET(BO434,,-BP433+1)*(SUM(BP$14:BP$23)<>0)))*$H433*SUM($M424:BP424),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ433<>0,(SUM(OFFSET(BQ419,,-BQ433-$K433*BQ424,,MAX(($K433+1)*BQ424,1)))*($H434)*(BQ433=$G433) + (OFFSET(BP434,,-BQ433+1)*(SUM(BQ$14:BQ$23)<>0)))*$H433*SUM($M424:BQ424),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR433<>0,(SUM(OFFSET(BR419,,-BR433-$K433*BR424,,MAX(($K433+1)*BR424,1)))*($H434)*(BR433=$G433) + (OFFSET(BQ434,,-BR433+1)*(SUM(BR$14:BR$23)<>0)))*$H433*SUM($M424:BR424),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS433<>0,(SUM(OFFSET(BS419,,-BS433-$K433*BS424,,MAX(($K433+1)*BS424,1)))*($H434)*(BS433=$G433) + (OFFSET(BR434,,-BS433+1)*(SUM(BS$14:BS$23)<>0)))*$H433*SUM($M424:BS424),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT433<>0,(SUM(OFFSET(BT419,,-BT433-$K433*BT424,,MAX(($K433+1)*BT424,1)))*($H434)*(BT433=$G433) + (OFFSET(BS434,,-BT433+1)*(SUM(BT$14:BT$23)<>0)))*$H433*SUM($M424:BT424),0)*(SUM($M$27:BT$27)=0)","v":0}]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L439","v":0},{"$f":"M439","v":0},{"$f":"N439","v":0},{"$f":"O439","v":0},{"$f":"P439","v":0},{"$f":"Q439","v":0},{"$f":"R439","v":0},{"$f":"S439","v":0},{"$f":"T439","v":0},{"$f":"U439","v":0},{"$f":"V439","v":0},{"$f":"W439","v":0},{"$f":"X439","v":0},{"$f":"Y439","v":0},{"$f":"Z439","v":0},{"$f":"AA439","v":0},{"$f":"AB439","v":0},{"$f":"AC439","v":0},{"$f":"AD439","v":0},{"$f":"AE439","v":0},{"$f":"AF439","v":0},{"$f":"AG439","v":0},{"$f":"AH439","v":0},{"$f":"AI439","v":0},{"$f":"AJ439","v":0},{"$f":"AK439","v":0},{"$f":"AL439","v":0},{"$f":"AM439","v":0},{"$f":"AN439","v":0},{"$f":"AO439","v":0},{"$f":"AP439","v":0},{"$f":"AQ439","v":0},{"$f":"AR439","v":0},{"$f":"AS439","v":0},{"$f":"AT439","v":0},{"$f":"AU439","v":0},{"$f":"AV439","v":0},{"$f":"AW439","v":0},{"$f":"AX439","v":0},{"$f":"AY439","v":0},{"$f":"AZ439","v":0},{"$f":"BA439","v":0},{"$f":"BB439","v":0},{"$f":"BC439","v":0},{"$f":"BD439","v":0},{"$f":"BE439","v":0},{"$f":"BF439","v":0},{"$f":"BG439","v":0},{"$f":"BH439","v":0},{"$f":"BI439","v":0},{"$f":"BJ439","v":0},{"$f":"BK439","v":0},{"$f":"BL439","v":0},{"$f":"BM439","v":0},{"$f":"BN439","v":0},{"$f":"BO439","v":0},{"$f":"BP439","v":0},{"$f":"BQ439","v":0},{"$f":"BR439","v":0},{"$f":"BS439","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H415","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M437:BT437)","v":0},null,{"$f":"-M428","v":0},{"$f":"-N428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H415","v":"Real-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M438:BT438)","v":0},null,{"$f":"M439-SUM(M436:M437)","v":0},{"$f":"N439-SUM(N436:N437)","v":0},{"$f":"O439-SUM(O436:O437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M437*$G441/M$7","v":0},{"$f":"N437*$G441/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L448","v":0},{"$f":"M448","v":0},{"$f":"N448","v":0},{"$f":"O448","v":0},{"$f":"P448","v":0},{"$f":"Q448","v":0},{"$f":"R448","v":0},{"$f":"S448","v":0},{"$f":"T448","v":0},{"$f":"U448","v":0},{"$f":"V448","v":0},{"$f":"W448","v":0},{"$f":"X448","v":0},{"$f":"Y448","v":0},{"$f":"Z448","v":0},{"$f":"AA448","v":0},{"$f":"AB448","v":0},{"$f":"AC448","v":0},{"$f":"AD448","v":0},{"$f":"AE448","v":0},{"$f":"AF448","v":0},{"$f":"AG448","v":0},{"$f":"AH448","v":0},{"$f":"AI448","v":0},{"$f":"AJ448","v":0},{"$f":"AK448","v":0},{"$f":"AL448","v":0},{"$f":"AM448","v":0},{"$f":"AN448","v":0},{"$f":"AO448","v":0},{"$f":"AP448","v":0},{"$f":"AQ448","v":0},{"$f":"AR448","v":0},{"$f":"AS448","v":0},{"$f":"AT448","v":0},{"$f":"AU448","v":0},{"$f":"AV448","v":0},{"$f":"AW448","v":0},{"$f":"AX448","v":0},{"$f":"AY448","v":0},{"$f":"AZ448","v":0},{"$f":"BA448","v":0},{"$f":"BB448","v":0},{"$f":"BC448","v":0},{"$f":"BD448","v":0},{"$f":"BE448","v":0},{"$f":"BF448","v":0},{"$f":"BG448","v":0},{"$f":"BH448","v":0},{"$f":"BI448","v":0},{"$f":"BJ448","v":0},{"$f":"BK448","v":0},{"$f":"BL448","v":0},{"$f":"BM448","v":0},{"$f":"BN448","v":0},{"$f":"BO448","v":0},{"$f":"BP448","v":0},{"$f":"BQ448","v":0},{"$f":"BR448","v":0},{"$f":"BS448","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H415","v":"Nominal-Capex-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D415","v":"Nominal-Capex-0"},null,{"$f":"SUM(M445:BT445)","v":0},null,{"$f":"M428*M422","v":0},{"$f":"N428*N422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&H415","v":"Nominal-depreciation-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D415","v":"Nominal-depreciation-0"},null,{"$f":"SUM(M446:BT446)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M445,,M425+1,,-M425))/$G433,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N445,,N425+1,,-N425))/$G433,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O445,,O425+1,,-O425))/$G433,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P445,,P425+1,,-P425))/$G433,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q445,,Q425+1,,-Q425))/$G433,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R445,,R425+1,,-R425))/$G433,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S445,,S425+1,,-S425))/$G433,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T445,,T425+1,,-T425))/$G433,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U445,,U425+1,,-U425))/$G433,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V445,,V425+1,,-V425))/$G433,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W445,,W425+1,,-W425))/$G433,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X445,,X425+1,,-X425))/$G433,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y445,,Y425+1,,-Y425))/$G433,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z445,,Z425+1,,-Z425))/$G433,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA445,,AA425+1,,-AA425))/$G433,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB445,,AB425+1,,-AB425))/$G433,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC445,,AC425+1,,-AC425))/$G433,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD445,,AD425+1,,-AD425))/$G433,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE445,,AE425+1,,-AE425))/$G433,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF445,,AF425+1,,-AF425))/$G433,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG445,,AG425+1,,-AG425))/$G433,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH445,,AH425+1,,-AH425))/$G433,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI445,,AI425+1,,-AI425))/$G433,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ445,,AJ425+1,,-AJ425))/$G433,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK445,,AK425+1,,-AK425))/$G433,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL445,,AL425+1,,-AL425))/$G433,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM445,,AM425+1,,-AM425))/$G433,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN445,,AN425+1,,-AN425))/$G433,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO445,,AO425+1,,-AO425))/$G433,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP445,,AP425+1,,-AP425))/$G433,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ445,,AQ425+1,,-AQ425))/$G433,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR445,,AR425+1,,-AR425))/$G433,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS445,,AS425+1,,-AS425))/$G433,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT445,,AT425+1,,-AT425))/$G433,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU445,,AU425+1,,-AU425))/$G433,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV445,,AV425+1,,-AV425))/$G433,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW445,,AW425+1,,-AW425))/$G433,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX445,,AX425+1,,-AX425))/$G433,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY445,,AY425+1,,-AY425))/$G433,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ445,,AZ425+1,,-AZ425))/$G433,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA445,,BA425+1,,-BA425))/$G433,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB445,,BB425+1,,-BB425))/$G433,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC445,,BC425+1,,-BC425))/$G433,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD445,,BD425+1,,-BD425))/$G433,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE445,,BE425+1,,-BE425))/$G433,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF445,,BF425+1,,-BF425))/$G433,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG445,,BG425+1,,-BG425))/$G433,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH445,,BH425+1,,-BH425))/$G433,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI445,,BI425+1,,-BI425))/$G433,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ445,,BJ425+1,,-BJ425))/$G433,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK445,,BK425+1,,-BK425))/$G433,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL445,,BL425+1,,-BL425))/$G433,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM445,,BM425+1,,-BM425))/$G433,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN445,,BN425+1,,-BN425))/$G433,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO445,,BO425+1,,-BO425))/$G433,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP445,,BP425+1,,-BP425))/$G433,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ445,,BQ425+1,,-BQ425))/$G433,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR445,,BR425+1,,-BR425))/$G433,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS445,,BS425+1,,-BS425))/$G433,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT445,,BT425+1,,-BT425))/$G433,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&H415","v":"Nominal-final write off-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&D415","v":"Nominal-final write off-0"},null,{"$f":"SUM(M447:BT447)","v":0},null,{"$f":"-SUM(M444:M446)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N444:N446)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O444:O446)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P444:P446)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q444:Q446)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R444:R446)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S444:S446)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T444:T446)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U444:U446)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V444:V446)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W444:W446)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X444:X446)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y444:Y446)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z444:Z446)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA444:AA446)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB444:AB446)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC444:AC446)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD444:AD446)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE444:AE446)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF444:AF446)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG444:AG446)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH444:AH446)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI444:AI446)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ444:AJ446)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK444:AK446)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL444:AL446)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM444:AM446)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN444:AN446)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO444:AO446)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP444:AP446)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ444:AQ446)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR444:AR446)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS444:AS446)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT444:AT446)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU444:AU446)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV444:AV446)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW444:AW446)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX444:AX446)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY444:AY446)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ444:AZ446)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA444:BA446)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB444:BB446)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC444:BC446)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD444:BD446)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE444:BE446)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF444:BF446)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG444:BG446)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH444:BH446)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI444:BI446)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ444:BJ446)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK444:BK446)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL444:BL446)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM444:BM446)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN444:BN446)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO444:BO446)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP444:BP446)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ444:BQ446)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR444:BR446)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS444:BS446)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT444:BT446)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D448&\"-\"&D415","v":"Nominal-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M444:M447)","v":0},{"$f":"SUM(N444:N447)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H415","v":"Nominal-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M451:BT451)","v":0},null,{"$f":"-M445","v":0},{"$f":"-N445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H415","v":"Nominal-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M452:BT452)","v":0},null,{"$f":"M453-SUM(M450:M451)","v":0},{"$f":"N453-SUM(N450:N451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M451*$G441/M$7","v":0},{"$f":"N451*$G441/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(INP_General!$D$256:$D$270,J455,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$256:$J$270,J455,1)","v":"Generation"},null,{"$f":"MAX(J$293:J454)+1","v":5},null,null,{"$f":"INDEX(INP_General!M$256:M$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!N$256:N$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!O$256:O$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!P$256:P$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!Q$256:Q$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!R$256:R$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!S$256:S$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!T$256:T$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!U$256:U$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!V$256:V$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!W$256:W$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!X$256:X$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!Y$256:Y$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!Z$256:Z$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AA$256:AA$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AB$256:AB$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AC$256:AC$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AD$256:AD$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AE$256:AE$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AF$256:AF$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AG$256:AG$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AH$256:AH$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AI$256:AI$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AJ$256:AJ$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AK$256:AK$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AL$256:AL$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AM$256:AM$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AN$256:AN$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AO$256:AO$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AP$256:AP$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AQ$256:AQ$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AR$256:AR$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AS$256:AS$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AT$256:AT$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AU$256:AU$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AV$256:AV$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AW$256:AW$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AX$256:AX$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AY$256:AY$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!AZ$256:AZ$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BA$256:BA$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BB$256:BB$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BC$256:BC$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BD$256:BD$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BE$256:BE$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BF$256:BF$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BG$256:BG$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BH$256:BH$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BI$256:BI$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BJ$256:BJ$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BK$256:BK$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BL$256:BL$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BM$256:BM$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BN$256:BN$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BO$256:BO$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BP$256:BP$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BQ$256:BQ$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BR$256:BR$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BS$256:BS$270,$J455,1)","v":0},{"$f":"INDEX(INP_General!BT$256:BT$270,$J455,1)","v":0}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$H$256:$H$270,J455,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G456,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M455:BT455)<>0,H456=0)*1","v":0},null,null,null,{"$f":"IF($H456=0,0,INDEX(INP_General!M$229:M$238,$H456,1))","v":1},{"$f":"IF($H456=0,0,INDEX(INP_General!N$229:N$238,$H456,1))","v":1.0149999999999999},{"$f":"IF($H456=0,0,INDEX(INP_General!O$229:O$238,$H456,1))","v":1.0302249999999997},{"$f":"IF($H456=0,0,INDEX(INP_General!P$229:P$238,$H456,1))","v":1.0456783749999996},{"$f":"IF($H456=0,0,INDEX(INP_General!Q$229:Q$238,$H456,1))","v":1.0613635506249994},{"$f":"IF($H456=0,0,INDEX(INP_General!R$229:R$238,$H456,1))","v":1.0772840038843743},{"$f":"IF($H456=0,0,INDEX(INP_General!S$229:S$238,$H456,1))","v":1.0934432639426397},{"$f":"IF($H456=0,0,INDEX(INP_General!T$229:T$238,$H456,1))","v":1.1098449129017791},{"$f":"IF($H456=0,0,INDEX(INP_General!U$229:U$238,$H456,1))","v":1.1264925865953057},{"$f":"IF($H456=0,0,INDEX(INP_General!V$229:V$238,$H456,1))","v":1.1433899753942351},{"$f":"IF($H456=0,0,INDEX(INP_General!W$229:W$238,$H456,1))","v":1.1605408250251485},{"$f":"IF($H456=0,0,INDEX(INP_General!X$229:X$238,$H456,1))","v":1.1779489374005256},{"$f":"IF($H456=0,0,INDEX(INP_General!Y$229:Y$238,$H456,1))","v":1.1956181714615335},{"$f":"IF($H456=0,0,INDEX(INP_General!Z$229:Z$238,$H456,1))","v":1.2135524440334564},{"$f":"IF($H456=0,0,INDEX(INP_General!AA$229:AA$238,$H456,1))","v":1.2317557306939582},{"$f":"IF($H456=0,0,INDEX(INP_General!AB$229:AB$238,$H456,1))","v":1.2502320666543674},{"$f":"IF($H456=0,0,INDEX(INP_General!AC$229:AC$238,$H456,1))","v":1.2689855476541827},{"$f":"IF($H456=0,0,INDEX(INP_General!AD$229:AD$238,$H456,1))","v":1.2880203308689953},{"$f":"IF($H456=0,0,INDEX(INP_General!AE$229:AE$238,$H456,1))","v":1.3073406358320301},{"$f":"IF($H456=0,0,INDEX(INP_General!AF$229:AF$238,$H456,1))","v":1.3269507453695104},{"$f":"IF($H456=0,0,INDEX(INP_General!AG$229:AG$238,$H456,1))","v":1.3468550065500529},{"$f":"IF($H456=0,0,INDEX(INP_General!AH$229:AH$238,$H456,1))","v":1.3670578316483035},{"$f":"IF($H456=0,0,INDEX(INP_General!AI$229:AI$238,$H456,1))","v":1.387563699123028},{"$f":"IF($H456=0,0,INDEX(INP_General!AJ$229:AJ$238,$H456,1))","v":1.4083771546098733},{"$f":"IF($H456=0,0,INDEX(INP_General!AK$229:AK$238,$H456,1))","v":1.4295028119290214},{"$f":"IF($H456=0,0,INDEX(INP_General!AL$229:AL$238,$H456,1))","v":1.4509453541079567},{"$f":"IF($H456=0,0,INDEX(INP_General!AM$229:AM$238,$H456,1))","v":1.472709534419576},{"$f":"IF($H456=0,0,INDEX(INP_General!AN$229:AN$238,$H456,1))","v":1.4948001774358695},{"$f":"IF($H456=0,0,INDEX(INP_General!AO$229:AO$238,$H456,1))","v":1.5172221800974073},{"$f":"IF($H456=0,0,INDEX(INP_General!AP$229:AP$238,$H456,1))","v":1.5399805127988682},{"$f":"IF($H456=0,0,INDEX(INP_General!AQ$229:AQ$238,$H456,1))","v":1.5630802204908509},{"$f":"IF($H456=0,0,INDEX(INP_General!AR$229:AR$238,$H456,1))","v":1.5865264237982135},{"$f":"IF($H456=0,0,INDEX(INP_General!AS$229:AS$238,$H456,1))","v":1.6103243201551867},{"$f":"IF($H456=0,0,INDEX(INP_General!AT$229:AT$238,$H456,1))","v":1.6344791849575142},{"$f":"IF($H456=0,0,INDEX(INP_General!AU$229:AU$238,$H456,1))","v":1.6589963727318768},{"$f":"IF($H456=0,0,INDEX(INP_General!AV$229:AV$238,$H456,1))","v":1.6838813183228549},{"$f":"IF($H456=0,0,INDEX(INP_General!AW$229:AW$238,$H456,1))","v":1.7091395380976975},{"$f":"IF($H456=0,0,INDEX(INP_General!AX$229:AX$238,$H456,1))","v":1.7347766311691628},{"$f":"IF($H456=0,0,INDEX(INP_General!AY$229:AY$238,$H456,1))","v":1.7607982806367002},{"$f":"IF($H456=0,0,INDEX(INP_General!AZ$229:AZ$238,$H456,1))","v":1.7872102548462505},{"$f":"IF($H456=0,0,INDEX(INP_General!BA$229:BA$238,$H456,1))","v":1.8140184086689441},{"$f":"IF($H456=0,0,INDEX(INP_General!BB$229:BB$238,$H456,1))","v":1.8412286847989781},{"$f":"IF($H456=0,0,INDEX(INP_General!BC$229:BC$238,$H456,1))","v":1.8688471150709625},{"$f":"IF($H456=0,0,INDEX(INP_General!BD$229:BD$238,$H456,1))","v":1.8968798217970266},{"$f":"IF($H456=0,0,INDEX(INP_General!BE$229:BE$238,$H456,1))","v":1.9253330191239819},{"$f":"IF($H456=0,0,INDEX(INP_General!BF$229:BF$238,$H456,1))","v":1.9542130144108414},{"$f":"IF($H456=0,0,INDEX(INP_General!BG$229:BG$238,$H456,1))","v":1.9835262096270039},{"$f":"IF($H456=0,0,INDEX(INP_General!BH$229:BH$238,$H456,1))","v":2.0132791027714085},{"$f":"IF($H456=0,0,INDEX(INP_General!BI$229:BI$238,$H456,1))","v":2.0434782893129793},{"$f":"IF($H456=0,0,INDEX(INP_General!BJ$229:BJ$238,$H456,1))","v":2.0741304636526738},{"$f":"IF($H456=0,0,INDEX(INP_General!BK$229:BK$238,$H456,1))","v":2.1052424206074636},{"$f":"IF($H456=0,0,INDEX(INP_General!BL$229:BL$238,$H456,1))","v":2.1368210569165753},{"$f":"IF($H456=0,0,INDEX(INP_General!BM$229:BM$238,$H456,1))","v":2.1688733727703235},{"$f":"IF($H456=0,0,INDEX(INP_General!BN$229:BN$238,$H456,1))","v":2.2014064733618781},{"$f":"IF($H456=0,0,INDEX(INP_General!BO$229:BO$238,$H456,1))","v":2.234427570462306},{"$f":"IF($H456=0,0,INDEX(INP_General!BP$229:BP$238,$H456,1))","v":2.2679439840192406},{"$f":"IF($H456=0,0,INDEX(INP_General!BQ$229:BQ$238,$H456,1))","v":2.3019631437795289},{"$f":"IF($H456=0,0,INDEX(INP_General!BR$229:BR$238,$H456,1))","v":2.3364925909362215},{"$f":"IF($H456=0,0,INDEX(INP_General!BS$229:BS$238,$H456,1))","v":2.3715399798002648},{"$f":"IF($H456=0,0,INDEX(INP_General!BT$229:BT$238,$H456,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$256:$G$270,J455,1)","v":2023},{"$f":"SUMPRODUCT(M456:BT456,M457:BT457)","v":1},{"$f":"AND(SUM(M455:BT455)<>0,G457<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G457)*1","v":1},{"$f":"(N$3=$G457)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M456:BT456,M458:BT458)","v":1},null,null,null,null,{"$f":"(M$3=$G458)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D455","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M455*$H458/$H457,0)","v":0},{"$f":"IFERROR(N455*$H458/$H457,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M458=1,1,N460*M456/N456),0)","v":1},{"$f":"IFERROR(IF(N458=1,1,O460*N456/O456),0)","v":0},{"$f":"IFERROR(IF(O458=1,1,P460*O456/P456),0)","v":0},{"$f":"IFERROR(IF(P458=1,1,Q460*P456/Q456),0)","v":0},{"$f":"IFERROR(IF(Q458=1,1,R460*Q456/R456),0)","v":0},{"$f":"IFERROR(IF(R458=1,1,S460*R456/S456),0)","v":0},{"$f":"IFERROR(IF(S458=1,1,T460*S456/T456),0)","v":0},{"$f":"IFERROR(IF(T458=1,1,U460*T456/U456),0)","v":0},{"$f":"IFERROR(IF(U458=1,1,V460*U456/V456),0)","v":0},{"$f":"IFERROR(IF(V458=1,1,W460*V456/W456),0)","v":0},{"$f":"IFERROR(IF(W458=1,1,X460*W456/X456),0)","v":0},{"$f":"IFERROR(IF(X458=1,1,Y460*X456/Y456),0)","v":0},{"$f":"IFERROR(IF(Y458=1,1,Z460*Y456/Z456),0)","v":0},{"$f":"IFERROR(IF(Z458=1,1,AA460*Z456/AA456),0)","v":0},{"$f":"IFERROR(IF(AA458=1,1,AB460*AA456/AB456),0)","v":0},{"$f":"IFERROR(IF(AB458=1,1,AC460*AB456/AC456),0)","v":0},{"$f":"IFERROR(IF(AC458=1,1,AD460*AC456/AD456),0)","v":0},{"$f":"IFERROR(IF(AD458=1,1,AE460*AD456/AE456),0)","v":0},{"$f":"IFERROR(IF(AE458=1,1,AF460*AE456/AF456),0)","v":0},{"$f":"IFERROR(IF(AF458=1,1,AG460*AF456/AG456),0)","v":0},{"$f":"IFERROR(IF(AG458=1,1,AH460*AG456/AH456),0)","v":0},{"$f":"IFERROR(IF(AH458=1,1,AI460*AH456/AI456),0)","v":0},{"$f":"IFERROR(IF(AI458=1,1,AJ460*AI456/AJ456),0)","v":0},{"$f":"IFERROR(IF(AJ458=1,1,AK460*AJ456/AK456),0)","v":0},{"$f":"IFERROR(IF(AK458=1,1,AL460*AK456/AL456),0)","v":0},{"$f":"IFERROR(IF(AL458=1,1,AM460*AL456/AM456),0)","v":0},{"$f":"IFERROR(IF(AM458=1,1,AN460*AM456/AN456),0)","v":0},{"$f":"IFERROR(IF(AN458=1,1,AO460*AN456/AO456),0)","v":0},{"$f":"IFERROR(IF(AO458=1,1,AP460*AO456/AP456),0)","v":0},{"$f":"IFERROR(IF(AP458=1,1,AQ460*AP456/AQ456),0)","v":0},{"$f":"IFERROR(IF(AQ458=1,1,AR460*AQ456/AR456),0)","v":0},{"$f":"IFERROR(IF(AR458=1,1,AS460*AR456/AS456),0)","v":0},{"$f":"IFERROR(IF(AS458=1,1,AT460*AS456/AT456),0)","v":0},{"$f":"IFERROR(IF(AT458=1,1,AU460*AT456/AU456),0)","v":0},{"$f":"IFERROR(IF(AU458=1,1,AV460*AU456/AV456),0)","v":0},{"$f":"IFERROR(IF(AV458=1,1,AW460*AV456/AW456),0)","v":0},{"$f":"IFERROR(IF(AW458=1,1,AX460*AW456/AX456),0)","v":0},{"$f":"IFERROR(IF(AX458=1,1,AY460*AX456/AY456),0)","v":0},{"$f":"IFERROR(IF(AY458=1,1,AZ460*AY456/AZ456),0)","v":0},{"$f":"IFERROR(IF(AZ458=1,1,BA460*AZ456/BA456),0)","v":0},{"$f":"IFERROR(IF(BA458=1,1,BB460*BA456/BB456),0)","v":0},{"$f":"IFERROR(IF(BB458=1,1,BC460*BB456/BC456),0)","v":0},{"$f":"IFERROR(IF(BC458=1,1,BD460*BC456/BD456),0)","v":0},{"$f":"IFERROR(IF(BD458=1,1,BE460*BD456/BE456),0)","v":0},{"$f":"IFERROR(IF(BE458=1,1,BF460*BE456/BF456),0)","v":0},{"$f":"IFERROR(IF(BF458=1,1,BG460*BF456/BG456),0)","v":0},{"$f":"IFERROR(IF(BG458=1,1,BH460*BG456/BH456),0)","v":0},{"$f":"IFERROR(IF(BH458=1,1,BI460*BH456/BI456),0)","v":0},{"$f":"IFERROR(IF(BI458=1,1,BJ460*BI456/BJ456),0)","v":0},{"$f":"IFERROR(IF(BJ458=1,1,BK460*BJ456/BK456),0)","v":0},{"$f":"IFERROR(IF(BK458=1,1,BL460*BK456/BL456),0)","v":0},{"$f":"IFERROR(IF(BL458=1,1,BM460*BL456/BM456),0)","v":0},{"$f":"IFERROR(IF(BM458=1,1,BN460*BM456/BN456),0)","v":0},{"$f":"IFERROR(IF(BN458=1,1,BO460*BN456/BO456),0)","v":0},{"$f":"IFERROR(IF(BO458=1,1,BP460*BO456/BP456),0)","v":0},{"$f":"IFERROR(IF(BP458=1,1,BQ460*BP456/BQ456),0)","v":0},{"$f":"IFERROR(IF(BQ458=1,1,BR460*BQ456/BR456),0)","v":0},{"$f":"IFERROR(IF(BR458=1,1,BS460*BR456/BS456),0)","v":0},{"$f":"IFERROR(IF(BS458=1,1,BT460*BS456/BT456),0)","v":0},{"$f":"IFERROR(IF(BT458=1,1,BU460*BT456/BU456),0)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L461*M456/L456,0)+M458","v":1},{"$f":"IFERROR(M461*N456/M456,0)+N458","v":1.0149999999999999},{"$f":"IFERROR(N461*O456/N456,0)+O458","v":1.0302249999999997},{"$f":"IFERROR(O461*P456/O456,0)+P458","v":1.0456783749999996},{"$f":"IFERROR(P461*Q456/P456,0)+Q458","v":1.0613635506249994},{"$f":"IFERROR(Q461*R456/Q456,0)+R458","v":1.0772840038843743},{"$f":"IFERROR(R461*S456/R456,0)+S458","v":1.0934432639426397},{"$f":"IFERROR(S461*T456/S456,0)+T458","v":1.1098449129017791},{"$f":"IFERROR(T461*U456/T456,0)+U458","v":1.1264925865953057},{"$f":"IFERROR(U461*V456/U456,0)+V458","v":1.1433899753942351},{"$f":"IFERROR(V461*W456/V456,0)+W458","v":1.1605408250251485},{"$f":"IFERROR(W461*X456/W456,0)+X458","v":1.1779489374005256},{"$f":"IFERROR(X461*Y456/X456,0)+Y458","v":1.1956181714615335},{"$f":"IFERROR(Y461*Z456/Y456,0)+Z458","v":1.2135524440334564},{"$f":"IFERROR(Z461*AA456/Z456,0)+AA458","v":1.2317557306939582},{"$f":"IFERROR(AA461*AB456/AA456,0)+AB458","v":1.2502320666543674},{"$f":"IFERROR(AB461*AC456/AB456,0)+AC458","v":1.2689855476541827},{"$f":"IFERROR(AC461*AD456/AC456,0)+AD458","v":1.2880203308689953},{"$f":"IFERROR(AD461*AE456/AD456,0)+AE458","v":1.3073406358320301},{"$f":"IFERROR(AE461*AF456/AE456,0)+AF458","v":1.3269507453695104},{"$f":"IFERROR(AF461*AG456/AF456,0)+AG458","v":1.3468550065500529},{"$f":"IFERROR(AG461*AH456/AG456,0)+AH458","v":1.3670578316483035},{"$f":"IFERROR(AH461*AI456/AH456,0)+AI458","v":1.387563699123028},{"$f":"IFERROR(AI461*AJ456/AI456,0)+AJ458","v":1.4083771546098733},{"$f":"IFERROR(AJ461*AK456/AJ456,0)+AK458","v":1.4295028119290214},{"$f":"IFERROR(AK461*AL456/AK456,0)+AL458","v":1.4509453541079567},{"$f":"IFERROR(AL461*AM456/AL456,0)+AM458","v":1.472709534419576},{"$f":"IFERROR(AM461*AN456/AM456,0)+AN458","v":1.4948001774358695},{"$f":"IFERROR(AN461*AO456/AN456,0)+AO458","v":1.5172221800974073},{"$f":"IFERROR(AO461*AP456/AO456,0)+AP458","v":1.5399805127988682},{"$f":"IFERROR(AP461*AQ456/AP456,0)+AQ458","v":1.5630802204908509},{"$f":"IFERROR(AQ461*AR456/AQ456,0)+AR458","v":1.5865264237982135},{"$f":"IFERROR(AR461*AS456/AR456,0)+AS458","v":1.6103243201551867},{"$f":"IFERROR(AS461*AT456/AS456,0)+AT458","v":1.6344791849575142},{"$f":"IFERROR(AT461*AU456/AT456,0)+AU458","v":1.6589963727318768},{"$f":"IFERROR(AU461*AV456/AU456,0)+AV458","v":1.6838813183228549},{"$f":"IFERROR(AV461*AW456/AV456,0)+AW458","v":1.7091395380976975},{"$f":"IFERROR(AW461*AX456/AW456,0)+AX458","v":1.7347766311691628},{"$f":"IFERROR(AX461*AY456/AX456,0)+AY458","v":1.7607982806367002},{"$f":"IFERROR(AY461*AZ456/AY456,0)+AZ458","v":1.7872102548462505},{"$f":"IFERROR(AZ461*BA456/AZ456,0)+BA458","v":1.8140184086689441},{"$f":"IFERROR(BA461*BB456/BA456,0)+BB458","v":1.8412286847989781},{"$f":"IFERROR(BB461*BC456/BB456,0)+BC458","v":1.8688471150709625},{"$f":"IFERROR(BC461*BD456/BC456,0)+BD458","v":1.8968798217970266},{"$f":"IFERROR(BD461*BE456/BD456,0)+BE458","v":1.9253330191239819},{"$f":"IFERROR(BE461*BF456/BE456,0)+BF458","v":1.9542130144108414},{"$f":"IFERROR(BF461*BG456/BF456,0)+BG458","v":1.9835262096270039},{"$f":"IFERROR(BG461*BH456/BG456,0)+BH458","v":2.0132791027714085},{"$f":"IFERROR(BH461*BI456/BH456,0)+BI458","v":2.0434782893129793},{"$f":"IFERROR(BI461*BJ456/BI456,0)+BJ458","v":2.0741304636526738},{"$f":"IFERROR(BJ461*BK456/BJ456,0)+BK458","v":2.1052424206074636},{"$f":"IFERROR(BK461*BL456/BK456,0)+BL458","v":2.1368210569165753},{"$f":"IFERROR(BL461*BM456/BL456,0)+BM458","v":2.1688733727703235},{"$f":"IFERROR(BM461*BN456/BM456,0)+BN458","v":2.2014064733618781},{"$f":"IFERROR(BN461*BO456/BN456,0)+BO458","v":2.234427570462306},{"$f":"IFERROR(BO461*BP456/BO456,0)+BP458","v":2.2679439840192406},{"$f":"IFERROR(BP461*BQ456/BP456,0)+BQ458","v":2.3019631437795289},{"$f":"IFERROR(BQ461*BR456/BQ456,0)+BR458","v":2.3364925909362215},{"$f":"IFERROR(BR461*BS456/BR456,0)+BS458","v":2.3715399798002648},{"$f":"IFERROR(BS461*BT456/BS456,0)+BT458","v":2.4901169787902782}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M458=1,1,SUM(M460:M461)),1)","v":1},{"$f":"IF($I$4,IF(N458=1,1,SUM(N460:N461)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"First capex",null,"Flag",null,null,null,null,null,null,{"$f":"1*(M455>0)*(SUM($L463:L463)=0)","v":0},{"$f":"1*(N455>0)*(SUM($L463:M463)=0)","v":0},{"$f":"1*(O455>0)*(SUM($L463:N463)=0)","v":0},{"$f":"1*(P455>0)*(SUM($L463:O463)=0)","v":0},{"$f":"1*(Q455>0)*(SUM($L463:P463)=0)","v":0},{"$f":"1*(R455>0)*(SUM($L463:Q463)=0)","v":0},{"$f":"1*(S455>0)*(SUM($L463:R463)=0)","v":0},{"$f":"1*(T455>0)*(SUM($L463:S463)=0)","v":0},{"$f":"1*(U455>0)*(SUM($L463:T463)=0)","v":0},{"$f":"1*(V455>0)*(SUM($L463:U463)=0)","v":0},{"$f":"1*(W455>0)*(SUM($L463:V463)=0)","v":0},{"$f":"1*(X455>0)*(SUM($L463:W463)=0)","v":0},{"$f":"1*(Y455>0)*(SUM($L463:X463)=0)","v":0},{"$f":"1*(Z455>0)*(SUM($L463:Y463)=0)","v":0},{"$f":"1*(AA455>0)*(SUM($L463:Z463)=0)","v":0},{"$f":"1*(AB455>0)*(SUM($L463:AA463)=0)","v":0},{"$f":"1*(AC455>0)*(SUM($L463:AB463)=0)","v":0},{"$f":"1*(AD455>0)*(SUM($L463:AC463)=0)","v":0},{"$f":"1*(AE455>0)*(SUM($L463:AD463)=0)","v":0},{"$f":"1*(AF455>0)*(SUM($L463:AE463)=0)","v":0},{"$f":"1*(AG455>0)*(SUM($L463:AF463)=0)","v":0},{"$f":"1*(AH455>0)*(SUM($L463:AG463)=0)","v":0},{"$f":"1*(AI455>0)*(SUM($L463:AH463)=0)","v":0},{"$f":"1*(AJ455>0)*(SUM($L463:AI463)=0)","v":0},{"$f":"1*(AK455>0)*(SUM($L463:AJ463)=0)","v":0},{"$f":"1*(AL455>0)*(SUM($L463:AK463)=0)","v":0},{"$f":"1*(AM455>0)*(SUM($L463:AL463)=0)","v":0},{"$f":"1*(AN455>0)*(SUM($L463:AM463)=0)","v":0},{"$f":"1*(AO455>0)*(SUM($L463:AN463)=0)","v":0},{"$f":"1*(AP455>0)*(SUM($L463:AO463)=0)","v":0},{"$f":"1*(AQ455>0)*(SUM($L463:AP463)=0)","v":0},{"$f":"1*(AR455>0)*(SUM($L463:AQ463)=0)","v":0},{"$f":"1*(AS455>0)*(SUM($L463:AR463)=0)","v":0},{"$f":"1*(AT455>0)*(SUM($L463:AS463)=0)","v":0},{"$f":"1*(AU455>0)*(SUM($L463:AT463)=0)","v":0},{"$f":"1*(AV455>0)*(SUM($L463:AU463)=0)","v":0},{"$f":"1*(AW455>0)*(SUM($L463:AV463)=0)","v":0},{"$f":"1*(AX455>0)*(SUM($L463:AW463)=0)","v":0},{"$f":"1*(AY455>0)*(SUM($L463:AX463)=0)","v":0},{"$f":"1*(AZ455>0)*(SUM($L463:AY463)=0)","v":0},{"$f":"1*(BA455>0)*(SUM($L463:AZ463)=0)","v":0},{"$f":"1*(BB455>0)*(SUM($L463:BA463)=0)","v":0},{"$f":"1*(BC455>0)*(SUM($L463:BB463)=0)","v":0},{"$f":"1*(BD455>0)*(SUM($L463:BC463)=0)","v":0},{"$f":"1*(BE455>0)*(SUM($L463:BD463)=0)","v":0},{"$f":"1*(BF455>0)*(SUM($L463:BE463)=0)","v":0},{"$f":"1*(BG455>0)*(SUM($L463:BF463)=0)","v":0},{"$f":"1*(BH455>0)*(SUM($L463:BG463)=0)","v":0},{"$f":"1*(BI455>0)*(SUM($L463:BH463)=0)","v":0},{"$f":"1*(BJ455>0)*(SUM($L463:BI463)=0)","v":0},{"$f":"1*(BK455>0)*(SUM($L463:BJ463)=0)","v":0},{"$f":"1*(BL455>0)*(SUM($L463:BK463)=0)","v":0},{"$f":"1*(BM455>0)*(SUM($L463:BL463)=0)","v":0},{"$f":"1*(BN455>0)*(SUM($L463:BM463)=0)","v":0},{"$f":"1*(BO455>0)*(SUM($L463:BN463)=0)","v":0},{"$f":"1*(BP455>0)*(SUM($L463:BO463)=0)","v":0},{"$f":"1*(BQ455>0)*(SUM($L463:BP463)=0)","v":0},{"$f":"1*(BR455>0)*(SUM($L463:BQ463)=0)","v":0},{"$f":"1*(BS455>0)*(SUM($L463:BR463)=0)","v":0},{"$f":"1*(BT455>0)*(SUM($L463:BS463)=0)","v":0}]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H455,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G473)","v":0},{"$f":"1*(N$3=$H$26+$G473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M473-($K473*(SUM($M464:M464)=0)),-M$6)","v":0},{"$f":"MAX(-N473-($K473*(SUM($M464:N464)=0)),-N$6)","v":0},{"$f":"MAX(-O473-($K473*(SUM($M464:O464)=0)),-O$6)","v":0},{"$f":"MAX(-P473-($K473*(SUM($M464:P464)=0)),-P$6)","v":0},{"$f":"MAX(-Q473-($K473*(SUM($M464:Q464)=0)),-Q$6)","v":0},{"$f":"MAX(-R473-($K473*(SUM($M464:R464)=0)),-R$6)","v":0},{"$f":"MAX(-S473-($K473*(SUM($M464:S464)=0)),-S$6)","v":0},{"$f":"MAX(-T473-($K473*(SUM($M464:T464)=0)),-T$6)","v":0},{"$f":"MAX(-U473-($K473*(SUM($M464:U464)=0)),-U$6)","v":0},{"$f":"MAX(-V473-($K473*(SUM($M464:V464)=0)),-V$6)","v":0},{"$f":"MAX(-W473-($K473*(SUM($M464:W464)=0)),-W$6)","v":0},{"$f":"MAX(-X473-($K473*(SUM($M464:X464)=0)),-X$6)","v":0},{"$f":"MAX(-Y473-($K473*(SUM($M464:Y464)=0)),-Y$6)","v":0},{"$f":"MAX(-Z473-($K473*(SUM($M464:Z464)=0)),-Z$6)","v":0},{"$f":"MAX(-AA473-($K473*(SUM($M464:AA464)=0)),-AA$6)","v":0},{"$f":"MAX(-AB473-($K473*(SUM($M464:AB464)=0)),-AB$6)","v":0},{"$f":"MAX(-AC473-($K473*(SUM($M464:AC464)=0)),-AC$6)","v":0},{"$f":"MAX(-AD473-($K473*(SUM($M464:AD464)=0)),-AD$6)","v":0},{"$f":"MAX(-AE473-($K473*(SUM($M464:AE464)=0)),-AE$6)","v":0},{"$f":"MAX(-AF473-($K473*(SUM($M464:AF464)=0)),-AF$6)","v":0},{"$f":"MAX(-AG473-($K473*(SUM($M464:AG464)=0)),-AG$6)","v":0},{"$f":"MAX(-AH473-($K473*(SUM($M464:AH464)=0)),-AH$6)","v":0},{"$f":"MAX(-AI473-($K473*(SUM($M464:AI464)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ473-($K473*(SUM($M464:AJ464)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK473-($K473*(SUM($M464:AK464)=0)),-AK$6)","v":0},{"$f":"MAX(-AL473-($K473*(SUM($M464:AL464)=0)),-AL$6)","v":0},{"$f":"MAX(-AM473-($K473*(SUM($M464:AM464)=0)),-AM$6)","v":0},{"$f":"MAX(-AN473-($K473*(SUM($M464:AN464)=0)),-AN$6)","v":0},{"$f":"MAX(-AO473-($K473*(SUM($M464:AO464)=0)),-AO$6)","v":0},{"$f":"MAX(-AP473-($K473*(SUM($M464:AP464)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ473-($K473*(SUM($M464:AQ464)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR473-($K473*(SUM($M464:AR464)=0)),-AR$6)","v":0},{"$f":"MAX(-AS473-($K473*(SUM($M464:AS464)=0)),-AS$6)","v":0},{"$f":"MAX(-AT473-($K473*(SUM($M464:AT464)=0)),-AT$6)","v":0},{"$f":"MAX(-AU473-($K473*(SUM($M464:AU464)=0)),-AU$6)","v":0},{"$f":"MAX(-AV473-($K473*(SUM($M464:AV464)=0)),-AV$6)","v":0},{"$f":"MAX(-AW473-($K473*(SUM($M464:AW464)=0)),-AW$6)","v":0},{"$f":"MAX(-AX473-($K473*(SUM($M464:AX464)=0)),-AX$6)","v":0},{"$f":"MAX(-AY473-($K473*(SUM($M464:AY464)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ473-($K473*(SUM($M464:AZ464)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA473-($K473*(SUM($M464:BA464)=0)),-BA$6)","v":0},{"$f":"MAX(-BB473-($K473*(SUM($M464:BB464)=0)),-BB$6)","v":0},{"$f":"MAX(-BC473-($K473*(SUM($M464:BC464)=0)),-BC$6)","v":0},{"$f":"MAX(-BD473-($K473*(SUM($M464:BD464)=0)),-BD$6)","v":0},{"$f":"MAX(-BE473-($K473*(SUM($M464:BE464)=0)),-BE$6)","v":0},{"$f":"MAX(-BF473-($K473*(SUM($M464:BF464)=0)),-BF$6)","v":0},{"$f":"MAX(-BG473-($K473*(SUM($M464:BG464)=0)),-BG$6)","v":0},{"$f":"MAX(-BH473-($K473*(SUM($M464:BH464)=0)),-BH$6)","v":0},{"$f":"MAX(-BI473-($K473*(SUM($M464:BI464)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ473-($K473*(SUM($M464:BJ464)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK473-($K473*(SUM($M464:BK464)=0)),-BK$6)","v":0},{"$f":"MAX(-BL473-($K473*(SUM($M464:BL464)=0)),-BL$6)","v":0},{"$f":"MAX(-BM473-($K473*(SUM($M464:BM464)=0)),-BM$6)","v":0},{"$f":"MAX(-BN473-($K473*(SUM($M464:BN464)=0)),-BN$6)","v":0},{"$f":"MAX(-BO473-($K473*(SUM($M464:BO464)=0)),-BO$6)","v":0},{"$f":"MAX(-BP473-($K473*(SUM($M464:BP464)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ473-($K473*(SUM($M464:BQ464)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR473-($K473*(SUM($M464:BR464)=0)),-BR$6)","v":0},{"$f":"MAX(-BS473-($K473*(SUM($M464:BS464)=0)),-BS$6)","v":0},{"$f":"MAX(-BT473-($K473*(SUM($M464:BT464)=0)),-BT$6)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L471","v":0},{"$f":"M471","v":0},{"$f":"N471","v":0},{"$f":"O471","v":0},{"$f":"P471","v":0},{"$f":"Q471","v":0},{"$f":"R471","v":0},{"$f":"S471","v":0},{"$f":"T471","v":0},{"$f":"U471","v":0},{"$f":"V471","v":0},{"$f":"W471","v":0},{"$f":"X471","v":0},{"$f":"Y471","v":0},{"$f":"Z471","v":0},{"$f":"AA471","v":0},{"$f":"AB471","v":0},{"$f":"AC471","v":0},{"$f":"AD471","v":0},{"$f":"AE471","v":0},{"$f":"AF471","v":0},{"$f":"AG471","v":0},{"$f":"AH471","v":0},{"$f":"AI471","v":0},{"$f":"AJ471","v":0},{"$f":"AK471","v":0},{"$f":"AL471","v":0},{"$f":"AM471","v":0},{"$f":"AN471","v":0},{"$f":"AO471","v":0},{"$f":"AP471","v":0},{"$f":"AQ471","v":0},{"$f":"AR471","v":0},{"$f":"AS471","v":0},{"$f":"AT471","v":0},{"$f":"AU471","v":0},{"$f":"AV471","v":0},{"$f":"AW471","v":0},{"$f":"AX471","v":0},{"$f":"AY471","v":0},{"$f":"AZ471","v":0},{"$f":"BA471","v":0},{"$f":"BB471","v":0},{"$f":"BC471","v":0},{"$f":"BD471","v":0},{"$f":"BE471","v":0},{"$f":"BF471","v":0},{"$f":"BG471","v":0},{"$f":"BH471","v":0},{"$f":"BI471","v":0},{"$f":"BJ471","v":0},{"$f":"BK471","v":0},{"$f":"BL471","v":0},{"$f":"BM471","v":0},{"$f":"BN471","v":0},{"$f":"BO471","v":0},{"$f":"BP471","v":0},{"$f":"BQ471","v":0},{"$f":"BR471","v":0},{"$f":"BS471","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&H455","v":"Real-Capex-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D455","v":"Real-Capex-0"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721","v":"Real-Capex"},{"$f":"SUM(M468:BT468)","v":0},null,{"$f":"(M474+M459)*(1+$G464)","v":0},0,0,{"$f":"(P474+P459)*(1+$G464)","v":0},{"$f":"(Q474+Q459)*(1+$G464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&H455","v":"Real-depreciation-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&D455","v":"Real-depreciation-0"},null,{"$f":"SUM(M469:BT469)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M468,,M465+1,,-M465))/$G473,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N468,,N465+1,,-N465))/$G473,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O468,,O465+1,,-O465))/$G473,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P468,,P465+1,,-P465))/$G473,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q468,,Q465+1,,-Q465))/$G473,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R468,,R465+1,,-R465))/$G473,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S468,,S465+1,,-S465))/$G473,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T468,,T465+1,,-T465))/$G473,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U468,,U465+1,,-U465))/$G473,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V468,,V465+1,,-V465))/$G473,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W468,,W465+1,,-W465))/$G473,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X468,,X465+1,,-X465))/$G473,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y468,,Y465+1,,-Y465))/$G473,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z468,,Z465+1,,-Z465))/$G473,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA468,,AA465+1,,-AA465))/$G473,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB468,,AB465+1,,-AB465))/$G473,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC468,,AC465+1,,-AC465))/$G473,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD468,,AD465+1,,-AD465))/$G473,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE468,,AE465+1,,-AE465))/$G473,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF468,,AF465+1,,-AF465))/$G473,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG468,,AG465+1,,-AG465))/$G473,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH468,,AH465+1,,-AH465))/$G473,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI468,,AI465+1,,-AI465))/$G473,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ468,,AJ465+1,,-AJ465))/$G473,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK468,,AK465+1,,-AK465))/$G473,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL468,,AL465+1,,-AL465))/$G473,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM468,,AM465+1,,-AM465))/$G473,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN468,,AN465+1,,-AN465))/$G473,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO468,,AO465+1,,-AO465))/$G473,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP468,,AP465+1,,-AP465))/$G473,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ468,,AQ465+1,,-AQ465))/$G473,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR468,,AR465+1,,-AR465))/$G473,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS468,,AS465+1,,-AS465))/$G473,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT468,,AT465+1,,-AT465))/$G473,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU468,,AU465+1,,-AU465))/$G473,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV468,,AV465+1,,-AV465))/$G473,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW468,,AW465+1,,-AW465))/$G473,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX468,,AX465+1,,-AX465))/$G473,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY468,,AY465+1,,-AY465))/$G473,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ468,,AZ465+1,,-AZ465))/$G473,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA468,,BA465+1,,-BA465))/$G473,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB468,,BB465+1,,-BB465))/$G473,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC468,,BC465+1,,-BC465))/$G473,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD468,,BD465+1,,-BD465))/$G473,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE468,,BE465+1,,-BE465))/$G473,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF468,,BF465+1,,-BF465))/$G473,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG468,,BG465+1,,-BG465))/$G473,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH468,,BH465+1,,-BH465))/$G473,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI468,,BI465+1,,-BI465))/$G473,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ468,,BJ465+1,,-BJ465))/$G473,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK468,,BK465+1,,-BK465))/$G473,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL468,,BL465+1,,-BL465))/$G473,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM468,,BM465+1,,-BM465))/$G473,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN468,,BN465+1,,-BN465))/$G473,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO468,,BO465+1,,-BO465))/$G473,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP468,,BP465+1,,-BP465))/$G473,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ468,,BQ465+1,,-BQ465))/$G473,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR468,,BR465+1,,-BR465))/$G473,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS468,,BS465+1,,-BS465))/$G473,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT468,,BT465+1,,-BT465))/$G473,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&H455","v":"Real-final write off-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&D455","v":"Real-final write off-0"},null,{"$f":"SUM(M470:BT470)","v":0},null,{"$f":"-SUM(M467:M469)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N467:N469)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O467:O469)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P467:P469)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q467:Q469)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R467:R469)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S467:S469)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T467:T469)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U467:U469)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V467:V469)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W467:W469)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X467:X469)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y467:Y469)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z467:Z469)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA467:AA469)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB467:AB469)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC467:AC469)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD467:AD469)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE467:AE469)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF467:AF469)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG467:AG469)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH467:AH469)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI467:AI469)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ467:AJ469)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK467:AK469)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL467:AL469)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM467:AM469)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN467:AN469)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO467:AO469)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP467:AP469)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ467:AQ469)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR467:AR469)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS467:AS469)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT467:AT469)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU467:AU469)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV467:AV469)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW467:AW469)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX467:AX469)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY467:AY469)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ467:AZ469)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA467:BA469)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB467:BB469)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC467:BC469)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD467:BD469)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE467:BE469)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF467:BF469)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG467:BG469)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH467:BH469)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI467:BI469)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ467:BJ469)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK467:BK469)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL467:BL469)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM467:BM469)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN467:BN469)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO467:BO469)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP467:BP469)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ467:BQ469)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR467:BR469)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS467:BS469)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT467:BT469)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D471&\"-\"&D455","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M467:M470)","v":0},{"$f":"SUM(N467:N470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"years to first opp"]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"INDEX(INP_General!$F$256:$F$270,J455,1)","v":20},{"$f":"INP_General!$G$245","v":true},null,null,{"$f":"MAX(SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-SUMPRODUCT($M$6:$BT$6,$M463:$BT463),0)","v":0},null,{"$f":"MIN($G473,L473+1)*(SUM($M463:M463))","v":0},{"$f":"MIN($G473,M473+1)*(SUM($M463:N463))","v":0},{"$f":"MIN($G473,N473+1)*(SUM($M463:O463))","v":0},{"$f":"MIN($G473,O473+1)*(SUM($M463:P463))","v":0},{"$f":"MIN($G473,P473+1)*(SUM($M463:Q463))","v":0},{"$f":"MIN($G473,Q473+1)*(SUM($M463:R463))","v":0},{"$f":"MIN($G473,R473+1)*(SUM($M463:S463))","v":0},{"$f":"MIN($G473,S473+1)*(SUM($M463:T463))","v":0},{"$f":"MIN($G473,T473+1)*(SUM($M463:U463))","v":0},{"$f":"MIN($G473,U473+1)*(SUM($M463:V463))","v":0},{"$f":"MIN($G473,V473+1)*(SUM($M463:W463))","v":0},{"$f":"MIN($G473,W473+1)*(SUM($M463:X463))","v":0},{"$f":"MIN($G473,X473+1)*(SUM($M463:Y463))","v":0},{"$f":"MIN($G473,Y473+1)*(SUM($M463:Z463))","v":0},{"$f":"MIN($G473,Z473+1)*(SUM($M463:AA463))","v":0},{"$f":"MIN($G473,AA473+1)*(SUM($M463:AB463))","v":0},{"$f":"MIN($G473,AB473+1)*(SUM($M463:AC463))","v":0},{"$f":"MIN($G473,AC473+1)*(SUM($M463:AD463))","v":0},{"$f":"MIN($G473,AD473+1)*(SUM($M463:AE463))","v":0},{"$f":"MIN($G473,AE473+1)*(SUM($M463:AF463))","v":0},{"$f":"MIN($G473,AF473+1)*(SUM($M463:AG463))","v":0},{"$f":"MIN($G473,AG473+1)*(SUM($M463:AH463))","v":0},{"$f":"MIN($G473,AH473+1)*(SUM($M463:AI463))","v":0},{"$f":"MIN($G473,AI473+1)*(SUM($M463:AJ463))","v":0},{"$f":"MIN($G473,AJ473+1)*(SUM($M463:AK463))","v":0},{"$f":"MIN($G473,AK473+1)*(SUM($M463:AL463))","v":0},{"$f":"MIN($G473,AL473+1)*(SUM($M463:AM463))","v":0},{"$f":"MIN($G473,AM473+1)*(SUM($M463:AN463))","v":0},{"$f":"MIN($G473,AN473+1)*(SUM($M463:AO463))","v":0},{"$f":"MIN($G473,AO473+1)*(SUM($M463:AP463))","v":0},{"$f":"MIN($G473,AP473+1)*(SUM($M463:AQ463))","v":0},{"$f":"MIN($G473,AQ473+1)*(SUM($M463:AR463))","v":0},{"$f":"MIN($G473,AR473+1)*(SUM($M463:AS463))","v":0},{"$f":"MIN($G473,AS473+1)*(SUM($M463:AT463))","v":0},{"$f":"MIN($G473,AT473+1)*(SUM($M463:AU463))","v":0},{"$f":"MIN($G473,AU473+1)*(SUM($M463:AV463))","v":0},{"$f":"MIN($G473,AV473+1)*(SUM($M463:AW463))","v":0},{"$f":"MIN($G473,AW473+1)*(SUM($M463:AX463))","v":0},{"$f":"MIN($G473,AX473+1)*(SUM($M463:AY463))","v":0},{"$f":"MIN($G473,AY473+1)*(SUM($M463:AZ463))","v":0},{"$f":"MIN($G473,AZ473+1)*(SUM($M463:BA463))","v":0},{"$f":"MIN($G473,BA473+1)*(SUM($M463:BB463))","v":0},{"$f":"MIN($G473,BB473+1)*(SUM($M463:BC463))","v":0},{"$f":"MIN($G473,BC473+1)*(SUM($M463:BD463))","v":0},{"$f":"MIN($G473,BD473+1)*(SUM($M463:BE463))","v":0},{"$f":"MIN($G473,BE473+1)*(SUM($M463:BF463))","v":0},{"$f":"MIN($G473,BF473+1)*(SUM($M463:BG463))","v":0},{"$f":"MIN($G473,BG473+1)*(SUM($M463:BH463))","v":0},{"$f":"MIN($G473,BH473+1)*(SUM($M463:BI463))","v":0},{"$f":"MIN($G473,BI473+1)*(SUM($M463:BJ463))","v":0},{"$f":"MIN($G473,BJ473+1)*(SUM($M463:BK463))","v":0},{"$f":"MIN($G473,BK473+1)*(SUM($M463:BL463))","v":0},{"$f":"MIN($G473,BL473+1)*(SUM($M463:BM463))","v":0},{"$f":"MIN($G473,BM473+1)*(SUM($M463:BN463))","v":0},{"$f":"MIN($G473,BN473+1)*(SUM($M463:BO463))","v":0},{"$f":"MIN($G473,BO473+1)*(SUM($M463:BP463))","v":0},{"$f":"MIN($G473,BP473+1)*(SUM($M463:BQ463))","v":0},{"$f":"MIN($G473,BQ473+1)*(SUM($M463:BR463))","v":0},{"$f":"MIN($G473,BR473+1)*(SUM($M463:BS463))","v":0},{"$f":"MIN($G473,BS473+1)*(SUM($M463:BT463))","v":0}]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$256:$I$270,J455,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M473<>0,(SUM(OFFSET(M459,,-M473-$K473*M464,,MAX(($K473+1)*M464,1)))*($H474)*(M473=$G473) + (OFFSET(L474,,-M473+1)*(SUM(M$14:M$23)<>0)))*$H473*SUM($M464:M464),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N473<>0,(SUM(OFFSET(N459,,-N473-$K473*N464,,MAX(($K473+1)*N464,1)))*($H474)*(N473=$G473) + (OFFSET(M474,,-N473+1)*(SUM(N$14:N$23)<>0)))*$H473*SUM($M464:N464),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O473<>0,(SUM(OFFSET(O459,,-O473-$K473*O464,,MAX(($K473+1)*O464,1)))*($H474)*(O473=$G473) + (OFFSET(N474,,-O473+1)*(SUM(O$14:O$23)<>0)))*$H473*SUM($M464:O464),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P473<>0,(SUM(OFFSET(P459,,-P473-$K473*P464,,MAX(($K473+1)*P464,1)))*($H474)*(P473=$G473) + (OFFSET(O474,,-P473+1)*(SUM(P$14:P$23)<>0)))*$H473*SUM($M464:P464),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q473<>0,(SUM(OFFSET(Q459,,-Q473-$K473*Q464,,MAX(($K473+1)*Q464,1)))*($H474)*(Q473=$G473) + (OFFSET(P474,,-Q473+1)*(SUM(Q$14:Q$23)<>0)))*$H473*SUM($M464:Q464),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R473<>0,(SUM(OFFSET(R459,,-R473-$K473*R464,,MAX(($K473+1)*R464,1)))*($H474)*(R473=$G473) + (OFFSET(Q474,,-R473+1)*(SUM(R$14:R$23)<>0)))*$H473*SUM($M464:R464),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S473<>0,(SUM(OFFSET(S459,,-S473-$K473*S464,,MAX(($K473+1)*S464,1)))*($H474)*(S473=$G473) + (OFFSET(R474,,-S473+1)*(SUM(S$14:S$23)<>0)))*$H473*SUM($M464:S464),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T473<>0,(SUM(OFFSET(T459,,-T473-$K473*T464,,MAX(($K473+1)*T464,1)))*($H474)*(T473=$G473) + (OFFSET(S474,,-T473+1)*(SUM(T$14:T$23)<>0)))*$H473*SUM($M464:T464),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U473<>0,(SUM(OFFSET(U459,,-U473-$K473*U464,,MAX(($K473+1)*U464,1)))*($H474)*(U473=$G473) + (OFFSET(T474,,-U473+1)*(SUM(U$14:U$23)<>0)))*$H473*SUM($M464:U464),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V473<>0,(SUM(OFFSET(V459,,-V473-$K473*V464,,MAX(($K473+1)*V464,1)))*($H474)*(V473=$G473) + (OFFSET(U474,,-V473+1)*(SUM(V$14:V$23)<>0)))*$H473*SUM($M464:V464),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W473<>0,(SUM(OFFSET(W459,,-W473-$K473*W464,,MAX(($K473+1)*W464,1)))*($H474)*(W473=$G473) + (OFFSET(V474,,-W473+1)*(SUM(W$14:W$23)<>0)))*$H473*SUM($M464:W464),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X473<>0,(SUM(OFFSET(X459,,-X473-$K473*X464,,MAX(($K473+1)*X464,1)))*($H474)*(X473=$G473) + (OFFSET(W474,,-X473+1)*(SUM(X$14:X$23)<>0)))*$H473*SUM($M464:X464),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y473<>0,(SUM(OFFSET(Y459,,-Y473-$K473*Y464,,MAX(($K473+1)*Y464,1)))*($H474)*(Y473=$G473) + (OFFSET(X474,,-Y473+1)*(SUM(Y$14:Y$23)<>0)))*$H473*SUM($M464:Y464),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z473<>0,(SUM(OFFSET(Z459,,-Z473-$K473*Z464,,MAX(($K473+1)*Z464,1)))*($H474)*(Z473=$G473) + (OFFSET(Y474,,-Z473+1)*(SUM(Z$14:Z$23)<>0)))*$H473*SUM($M464:Z464),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA473<>0,(SUM(OFFSET(AA459,,-AA473-$K473*AA464,,MAX(($K473+1)*AA464,1)))*($H474)*(AA473=$G473) + (OFFSET(Z474,,-AA473+1)*(SUM(AA$14:AA$23)<>0)))*$H473*SUM($M464:AA464),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB473<>0,(SUM(OFFSET(AB459,,-AB473-$K473*AB464,,MAX(($K473+1)*AB464,1)))*($H474)*(AB473=$G473) + (OFFSET(AA474,,-AB473+1)*(SUM(AB$14:AB$23)<>0)))*$H473*SUM($M464:AB464),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC473<>0,(SUM(OFFSET(AC459,,-AC473-$K473*AC464,,MAX(($K473+1)*AC464,1)))*($H474)*(AC473=$G473) + (OFFSET(AB474,,-AC473+1)*(SUM(AC$14:AC$23)<>0)))*$H473*SUM($M464:AC464),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD473<>0,(SUM(OFFSET(AD459,,-AD473-$K473*AD464,,MAX(($K473+1)*AD464,1)))*($H474)*(AD473=$G473) + (OFFSET(AC474,,-AD473+1)*(SUM(AD$14:AD$23)<>0)))*$H473*SUM($M464:AD464),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE473<>0,(SUM(OFFSET(AE459,,-AE473-$K473*AE464,,MAX(($K473+1)*AE464,1)))*($H474)*(AE473=$G473) + (OFFSET(AD474,,-AE473+1)*(SUM(AE$14:AE$23)<>0)))*$H473*SUM($M464:AE464),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF473<>0,(SUM(OFFSET(AF459,,-AF473-$K473*AF464,,MAX(($K473+1)*AF464,1)))*($H474)*(AF473=$G473) + (OFFSET(AE474,,-AF473+1)*(SUM(AF$14:AF$23)<>0)))*$H473*SUM($M464:AF464),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG473<>0,(SUM(OFFSET(AG459,,-AG473-$K473*AG464,,MAX(($K473+1)*AG464,1)))*($H474)*(AG473=$G473) + (OFFSET(AF474,,-AG473+1)*(SUM(AG$14:AG$23)<>0)))*$H473*SUM($M464:AG464),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH473<>0,(SUM(OFFSET(AH459,,-AH473-$K473*AH464,,MAX(($K473+1)*AH464,1)))*($H474)*(AH473=$G473) + (OFFSET(AG474,,-AH473+1)*(SUM(AH$14:AH$23)<>0)))*$H473*SUM($M464:AH464),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI473<>0,(SUM(OFFSET(AI459,,-AI473-$K473*AI464,,MAX(($K473+1)*AI464,1)))*($H474)*(AI473=$G473) + (OFFSET(AH474,,-AI473+1)*(SUM(AI$14:AI$23)<>0)))*$H473*SUM($M464:AI464),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ473<>0,(SUM(OFFSET(AJ459,,-AJ473-$K473*AJ464,,MAX(($K473+1)*AJ464,1)))*($H474)*(AJ473=$G473) + (OFFSET(AI474,,-AJ473+1)*(SUM(AJ$14:AJ$23)<>0)))*$H473*SUM($M464:AJ464),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK473<>0,(SUM(OFFSET(AK459,,-AK473-$K473*AK464,,MAX(($K473+1)*AK464,1)))*($H474)*(AK473=$G473) + (OFFSET(AJ474,,-AK473+1)*(SUM(AK$14:AK$23)<>0)))*$H473*SUM($M464:AK464),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL473<>0,(SUM(OFFSET(AL459,,-AL473-$K473*AL464,,MAX(($K473+1)*AL464,1)))*($H474)*(AL473=$G473) + (OFFSET(AK474,,-AL473+1)*(SUM(AL$14:AL$23)<>0)))*$H473*SUM($M464:AL464),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM473<>0,(SUM(OFFSET(AM459,,-AM473-$K473*AM464,,MAX(($K473+1)*AM464,1)))*($H474)*(AM473=$G473) + (OFFSET(AL474,,-AM473+1)*(SUM(AM$14:AM$23)<>0)))*$H473*SUM($M464:AM464),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN473<>0,(SUM(OFFSET(AN459,,-AN473-$K473*AN464,,MAX(($K473+1)*AN464,1)))*($H474)*(AN473=$G473) + (OFFSET(AM474,,-AN473+1)*(SUM(AN$14:AN$23)<>0)))*$H473*SUM($M464:AN464),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO473<>0,(SUM(OFFSET(AO459,,-AO473-$K473*AO464,,MAX(($K473+1)*AO464,1)))*($H474)*(AO473=$G473) + (OFFSET(AN474,,-AO473+1)*(SUM(AO$14:AO$23)<>0)))*$H473*SUM($M464:AO464),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP473<>0,(SUM(OFFSET(AP459,,-AP473-$K473*AP464,,MAX(($K473+1)*AP464,1)))*($H474)*(AP473=$G473) + (OFFSET(AO474,,-AP473+1)*(SUM(AP$14:AP$23)<>0)))*$H473*SUM($M464:AP464),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ473<>0,(SUM(OFFSET(AQ459,,-AQ473-$K473*AQ464,,MAX(($K473+1)*AQ464,1)))*($H474)*(AQ473=$G473) + (OFFSET(AP474,,-AQ473+1)*(SUM(AQ$14:AQ$23)<>0)))*$H473*SUM($M464:AQ464),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR473<>0,(SUM(OFFSET(AR459,,-AR473-$K473*AR464,,MAX(($K473+1)*AR464,1)))*($H474)*(AR473=$G473) + (OFFSET(AQ474,,-AR473+1)*(SUM(AR$14:AR$23)<>0)))*$H473*SUM($M464:AR464),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS473<>0,(SUM(OFFSET(AS459,,-AS473-$K473*AS464,,MAX(($K473+1)*AS464,1)))*($H474)*(AS473=$G473) + (OFFSET(AR474,,-AS473+1)*(SUM(AS$14:AS$23)<>0)))*$H473*SUM($M464:AS464),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT473<>0,(SUM(OFFSET(AT459,,-AT473-$K473*AT464,,MAX(($K473+1)*AT464,1)))*($H474)*(AT473=$G473) + (OFFSET(AS474,,-AT473+1)*(SUM(AT$14:AT$23)<>0)))*$H473*SUM($M464:AT464),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU473<>0,(SUM(OFFSET(AU459,,-AU473-$K473*AU464,,MAX(($K473+1)*AU464,1)))*($H474)*(AU473=$G473) + (OFFSET(AT474,,-AU473+1)*(SUM(AU$14:AU$23)<>0)))*$H473*SUM($M464:AU464),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV473<>0,(SUM(OFFSET(AV459,,-AV473-$K473*AV464,,MAX(($K473+1)*AV464,1)))*($H474)*(AV473=$G473) + (OFFSET(AU474,,-AV473+1)*(SUM(AV$14:AV$23)<>0)))*$H473*SUM($M464:AV464),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW473<>0,(SUM(OFFSET(AW459,,-AW473-$K473*AW464,,MAX(($K473+1)*AW464,1)))*($H474)*(AW473=$G473) + (OFFSET(AV474,,-AW473+1)*(SUM(AW$14:AW$23)<>0)))*$H473*SUM($M464:AW464),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX473<>0,(SUM(OFFSET(AX459,,-AX473-$K473*AX464,,MAX(($K473+1)*AX464,1)))*($H474)*(AX473=$G473) + (OFFSET(AW474,,-AX473+1)*(SUM(AX$14:AX$23)<>0)))*$H473*SUM($M464:AX464),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY473<>0,(SUM(OFFSET(AY459,,-AY473-$K473*AY464,,MAX(($K473+1)*AY464,1)))*($H474)*(AY473=$G473) + (OFFSET(AX474,,-AY473+1)*(SUM(AY$14:AY$23)<>0)))*$H473*SUM($M464:AY464),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ473<>0,(SUM(OFFSET(AZ459,,-AZ473-$K473*AZ464,,MAX(($K473+1)*AZ464,1)))*($H474)*(AZ473=$G473) + (OFFSET(AY474,,-AZ473+1)*(SUM(AZ$14:AZ$23)<>0)))*$H473*SUM($M464:AZ464),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA473<>0,(SUM(OFFSET(BA459,,-BA473-$K473*BA464,,MAX(($K473+1)*BA464,1)))*($H474)*(BA473=$G473) + (OFFSET(AZ474,,-BA473+1)*(SUM(BA$14:BA$23)<>0)))*$H473*SUM($M464:BA464),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB473<>0,(SUM(OFFSET(BB459,,-BB473-$K473*BB464,,MAX(($K473+1)*BB464,1)))*($H474)*(BB473=$G473) + (OFFSET(BA474,,-BB473+1)*(SUM(BB$14:BB$23)<>0)))*$H473*SUM($M464:BB464),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC473<>0,(SUM(OFFSET(BC459,,-BC473-$K473*BC464,,MAX(($K473+1)*BC464,1)))*($H474)*(BC473=$G473) + (OFFSET(BB474,,-BC473+1)*(SUM(BC$14:BC$23)<>0)))*$H473*SUM($M464:BC464),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD473<>0,(SUM(OFFSET(BD459,,-BD473-$K473*BD464,,MAX(($K473+1)*BD464,1)))*($H474)*(BD473=$G473) + (OFFSET(BC474,,-BD473+1)*(SUM(BD$14:BD$23)<>0)))*$H473*SUM($M464:BD464),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE473<>0,(SUM(OFFSET(BE459,,-BE473-$K473*BE464,,MAX(($K473+1)*BE464,1)))*($H474)*(BE473=$G473) + (OFFSET(BD474,,-BE473+1)*(SUM(BE$14:BE$23)<>0)))*$H473*SUM($M464:BE464),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF473<>0,(SUM(OFFSET(BF459,,-BF473-$K473*BF464,,MAX(($K473+1)*BF464,1)))*($H474)*(BF473=$G473) + (OFFSET(BE474,,-BF473+1)*(SUM(BF$14:BF$23)<>0)))*$H473*SUM($M464:BF464),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG473<>0,(SUM(OFFSET(BG459,,-BG473-$K473*BG464,,MAX(($K473+1)*BG464,1)))*($H474)*(BG473=$G473) + (OFFSET(BF474,,-BG473+1)*(SUM(BG$14:BG$23)<>0)))*$H473*SUM($M464:BG464),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH473<>0,(SUM(OFFSET(BH459,,-BH473-$K473*BH464,,MAX(($K473+1)*BH464,1)))*($H474)*(BH473=$G473) + (OFFSET(BG474,,-BH473+1)*(SUM(BH$14:BH$23)<>0)))*$H473*SUM($M464:BH464),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI473<>0,(SUM(OFFSET(BI459,,-BI473-$K473*BI464,,MAX(($K473+1)*BI464,1)))*($H474)*(BI473=$G473) + (OFFSET(BH474,,-BI473+1)*(SUM(BI$14:BI$23)<>0)))*$H473*SUM($M464:BI464),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ473<>0,(SUM(OFFSET(BJ459,,-BJ473-$K473*BJ464,,MAX(($K473+1)*BJ464,1)))*($H474)*(BJ473=$G473) + (OFFSET(BI474,,-BJ473+1)*(SUM(BJ$14:BJ$23)<>0)))*$H473*SUM($M464:BJ464),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK473<>0,(SUM(OFFSET(BK459,,-BK473-$K473*BK464,,MAX(($K473+1)*BK464,1)))*($H474)*(BK473=$G473) + (OFFSET(BJ474,,-BK473+1)*(SUM(BK$14:BK$23)<>0)))*$H473*SUM($M464:BK464),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL473<>0,(SUM(OFFSET(BL459,,-BL473-$K473*BL464,,MAX(($K473+1)*BL464,1)))*($H474)*(BL473=$G473) + (OFFSET(BK474,,-BL473+1)*(SUM(BL$14:BL$23)<>0)))*$H473*SUM($M464:BL464),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM473<>0,(SUM(OFFSET(BM459,,-BM473-$K473*BM464,,MAX(($K473+1)*BM464,1)))*($H474)*(BM473=$G473) + (OFFSET(BL474,,-BM473+1)*(SUM(BM$14:BM$23)<>0)))*$H473*SUM($M464:BM464),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN473<>0,(SUM(OFFSET(BN459,,-BN473-$K473*BN464,,MAX(($K473+1)*BN464,1)))*($H474)*(BN473=$G473) + (OFFSET(BM474,,-BN473+1)*(SUM(BN$14:BN$23)<>0)))*$H473*SUM($M464:BN464),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO473<>0,(SUM(OFFSET(BO459,,-BO473-$K473*BO464,,MAX(($K473+1)*BO464,1)))*($H474)*(BO473=$G473) + (OFFSET(BN474,,-BO473+1)*(SUM(BO$14:BO$23)<>0)))*$H473*SUM($M464:BO464),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP473<>0,(SUM(OFFSET(BP459,,-BP473-$K473*BP464,,MAX(($K473+1)*BP464,1)))*($H474)*(BP473=$G473) + (OFFSET(BO474,,-BP473+1)*(SUM(BP$14:BP$23)<>0)))*$H473*SUM($M464:BP464),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ473<>0,(SUM(OFFSET(BQ459,,-BQ473-$K473*BQ464,,MAX(($K473+1)*BQ464,1)))*($H474)*(BQ473=$G473) + (OFFSET(BP474,,-BQ473+1)*(SUM(BQ$14:BQ$23)<>0)))*$H473*SUM($M464:BQ464),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR473<>0,(SUM(OFFSET(BR459,,-BR473-$K473*BR464,,MAX(($K473+1)*BR464,1)))*($H474)*(BR473=$G473) + (OFFSET(BQ474,,-BR473+1)*(SUM(BR$14:BR$23)<>0)))*$H473*SUM($M464:BR464),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS473<>0,(SUM(OFFSET(BS459,,-BS473-$K473*BS464,,MAX(($K473+1)*BS464,1)))*($H474)*(BS473=$G473) + (OFFSET(BR474,,-BS473+1)*(SUM(BS$14:BS$23)<>0)))*$H473*SUM($M464:BS464),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT473<>0,(SUM(OFFSET(BT459,,-BT473-$K473*BT464,,MAX(($K473+1)*BT464,1)))*($H474)*(BT473=$G473) + (OFFSET(BS474,,-BT473+1)*(SUM(BT$14:BT$23)<>0)))*$H473*SUM($M464:BT464),0)*(SUM($M$27:BT$27)=0)","v":0}]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L479","v":0},{"$f":"M479","v":0},{"$f":"N479","v":0},{"$f":"O479","v":0},{"$f":"P479","v":0},{"$f":"Q479","v":0},{"$f":"R479","v":0},{"$f":"S479","v":0},{"$f":"T479","v":0},{"$f":"U479","v":0},{"$f":"V479","v":0},{"$f":"W479","v":0},{"$f":"X479","v":0},{"$f":"Y479","v":0},{"$f":"Z479","v":0},{"$f":"AA479","v":0},{"$f":"AB479","v":0},{"$f":"AC479","v":0},{"$f":"AD479","v":0},{"$f":"AE479","v":0},{"$f":"AF479","v":0},{"$f":"AG479","v":0},{"$f":"AH479","v":0},{"$f":"AI479","v":0},{"$f":"AJ479","v":0},{"$f":"AK479","v":0},{"$f":"AL479","v":0},{"$f":"AM479","v":0},{"$f":"AN479","v":0},{"$f":"AO479","v":0},{"$f":"AP479","v":0},{"$f":"AQ479","v":0},{"$f":"AR479","v":0},{"$f":"AS479","v":0},{"$f":"AT479","v":0},{"$f":"AU479","v":0},{"$f":"AV479","v":0},{"$f":"AW479","v":0},{"$f":"AX479","v":0},{"$f":"AY479","v":0},{"$f":"AZ479","v":0},{"$f":"BA479","v":0},{"$f":"BB479","v":0},{"$f":"BC479","v":0},{"$f":"BD479","v":0},{"$f":"BE479","v":0},{"$f":"BF479","v":0},{"$f":"BG479","v":0},{"$f":"BH479","v":0},{"$f":"BI479","v":0},{"$f":"BJ479","v":0},{"$f":"BK479","v":0},{"$f":"BL479","v":0},{"$f":"BM479","v":0},{"$f":"BN479","v":0},{"$f":"BO479","v":0},{"$f":"BP479","v":0},{"$f":"BQ479","v":0},{"$f":"BR479","v":0},{"$f":"BS479","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H455","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M477:BT477)","v":0},null,{"$f":"-M468","v":0},{"$f":"-N468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H455","v":"Real-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M478:BT478)","v":0},null,{"$f":"M479-SUM(M476:M477)","v":0},{"$f":"N479-SUM(N476:N477)","v":0},{"$f":"O479-SUM(O476:O477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M477*$G481/M$7","v":0},{"$f":"N477*$G481/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L488","v":0},{"$f":"M488","v":0},{"$f":"N488","v":0},{"$f":"O488","v":0},{"$f":"P488","v":0},{"$f":"Q488","v":0},{"$f":"R488","v":0},{"$f":"S488","v":0},{"$f":"T488","v":0},{"$f":"U488","v":0},{"$f":"V488","v":0},{"$f":"W488","v":0},{"$f":"X488","v":0},{"$f":"Y488","v":0},{"$f":"Z488","v":0},{"$f":"AA488","v":0},{"$f":"AB488","v":0},{"$f":"AC488","v":0},{"$f":"AD488","v":0},{"$f":"AE488","v":0},{"$f":"AF488","v":0},{"$f":"AG488","v":0},{"$f":"AH488","v":0},{"$f":"AI488","v":0},{"$f":"AJ488","v":0},{"$f":"AK488","v":0},{"$f":"AL488","v":0},{"$f":"AM488","v":0},{"$f":"AN488","v":0},{"$f":"AO488","v":0},{"$f":"AP488","v":0},{"$f":"AQ488","v":0},{"$f":"AR488","v":0},{"$f":"AS488","v":0},{"$f":"AT488","v":0},{"$f":"AU488","v":0},{"$f":"AV488","v":0},{"$f":"AW488","v":0},{"$f":"AX488","v":0},{"$f":"AY488","v":0},{"$f":"AZ488","v":0},{"$f":"BA488","v":0},{"$f":"BB488","v":0},{"$f":"BC488","v":0},{"$f":"BD488","v":0},{"$f":"BE488","v":0},{"$f":"BF488","v":0},{"$f":"BG488","v":0},{"$f":"BH488","v":0},{"$f":"BI488","v":0},{"$f":"BJ488","v":0},{"$f":"BK488","v":0},{"$f":"BL488","v":0},{"$f":"BM488","v":0},{"$f":"BN488","v":0},{"$f":"BO488","v":0},{"$f":"BP488","v":0},{"$f":"BQ488","v":0},{"$f":"BR488","v":0},{"$f":"BS488","v":0}]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H455","v":"Nominal-Capex-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D455","v":"Nominal-Capex-0"},null,{"$f":"SUM(M485:BT485)","v":0},null,{"$f":"M468*M462","v":0},{"$f":"N468*N462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&H455","v":"Nominal-depreciation-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D455","v":"Nominal-depreciation-0"},null,{"$f":"SUM(M486:BT486)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M485,,M465+1,,-M465))/$G473,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N485,,N465+1,,-N465))/$G473,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O485,,O465+1,,-O465))/$G473,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P485,,P465+1,,-P465))/$G473,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q485,,Q465+1,,-Q465))/$G473,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R485,,R465+1,,-R465))/$G473,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S485,,S465+1,,-S465))/$G473,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T485,,T465+1,,-T465))/$G473,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U485,,U465+1,,-U465))/$G473,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V485,,V465+1,,-V465))/$G473,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W485,,W465+1,,-W465))/$G473,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X485,,X465+1,,-X465))/$G473,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y485,,Y465+1,,-Y465))/$G473,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z485,,Z465+1,,-Z465))/$G473,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA485,,AA465+1,,-AA465))/$G473,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB485,,AB465+1,,-AB465))/$G473,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC485,,AC465+1,,-AC465))/$G473,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD485,,AD465+1,,-AD465))/$G473,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE485,,AE465+1,,-AE465))/$G473,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF485,,AF465+1,,-AF465))/$G473,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG485,,AG465+1,,-AG465))/$G473,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH485,,AH465+1,,-AH465))/$G473,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI485,,AI465+1,,-AI465))/$G473,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ485,,AJ465+1,,-AJ465))/$G473,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK485,,AK465+1,,-AK465))/$G473,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL485,,AL465+1,,-AL465))/$G473,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM485,,AM465+1,,-AM465))/$G473,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN485,,AN465+1,,-AN465))/$G473,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO485,,AO465+1,,-AO465))/$G473,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP485,,AP465+1,,-AP465))/$G473,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ485,,AQ465+1,,-AQ465))/$G473,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR485,,AR465+1,,-AR465))/$G473,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS485,,AS465+1,,-AS465))/$G473,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT485,,AT465+1,,-AT465))/$G473,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU485,,AU465+1,,-AU465))/$G473,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV485,,AV465+1,,-AV465))/$G473,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW485,,AW465+1,,-AW465))/$G473,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX485,,AX465+1,,-AX465))/$G473,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY485,,AY465+1,,-AY465))/$G473,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ485,,AZ465+1,,-AZ465))/$G473,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA485,,BA465+1,,-BA465))/$G473,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB485,,BB465+1,,-BB465))/$G473,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC485,,BC465+1,,-BC465))/$G473,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD485,,BD465+1,,-BD465))/$G473,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE485,,BE465+1,,-BE465))/$G473,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF485,,BF465+1,,-BF465))/$G473,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG485,,BG465+1,,-BG465))/$G473,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH485,,BH465+1,,-BH465))/$G473,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI485,,BI465+1,,-BI465))/$G473,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ485,,BJ465+1,,-BJ465))/$G473,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK485,,BK465+1,,-BK465))/$G473,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL485,,BL465+1,,-BL465))/$G473,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM485,,BM465+1,,-BM465))/$G473,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN485,,BN465+1,,-BN465))/$G473,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO485,,BO465+1,,-BO465))/$G473,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP485,,BP465+1,,-BP465))/$G473,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ485,,BQ465+1,,-BQ465))/$G473,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR485,,BR465+1,,-BR465))/$G473,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS485,,BS465+1,,-BS465))/$G473,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT485,,BT465+1,,-BT465))/$G473,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&H455","v":"Nominal-final write off-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&D455","v":"Nominal-final write off-0"},null,{"$f":"SUM(M487:BT487)","v":0},null,{"$f":"-SUM(M484:M486)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N484:N486)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O484:O486)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P484:P486)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q484:Q486)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R484:R486)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S484:S486)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T484:T486)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U484:U486)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V484:V486)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W484:W486)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X484:X486)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y484:Y486)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z484:Z486)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA484:AA486)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB484:AB486)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC484:AC486)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD484:AD486)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE484:AE486)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF484:AF486)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG484:AG486)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH484:AH486)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI484:AI486)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ484:AJ486)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK484:AK486)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL484:AL486)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM484:AM486)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN484:AN486)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO484:AO486)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP484:AP486)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ484:AQ486)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR484:AR486)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS484:AS486)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT484:AT486)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU484:AU486)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV484:AV486)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW484:AW486)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX484:AX486)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY484:AY486)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ484:AZ486)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA484:BA486)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB484:BB486)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC484:BC486)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD484:BD486)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE484:BE486)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF484:BF486)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG484:BG486)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH484:BH486)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI484:BI486)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ484:BJ486)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK484:BK486)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL484:BL486)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM484:BM486)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN484:BN486)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO484:BO486)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP484:BP486)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ484:BQ486)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR484:BR486)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS484:BS486)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT484:BT486)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D488&\"-\"&D455","v":"Nominal-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M484:M487)","v":0},{"$f":"SUM(N484:N487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H455","v":"Nominal-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M491:BT491)","v":0},null,{"$f":"-M485","v":0},{"$f":"-N485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H455","v":"Nominal-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M492:BT492)","v":0},null,{"$f":"M493-SUM(M490:M491)","v":0},{"$f":"N493-SUM(N490:N491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M491*$G481/M$7","v":0},{"$f":"N491*$G481/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(INP_General!$D$256:$D$270,J495,1)","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$256:$J$270,J495,1)","v":"Generation"},null,{"$f":"MAX(J$293:J494)+1","v":6},null,null,{"$f":"INDEX(INP_General!M$256:M$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!N$256:N$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!O$256:O$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!P$256:P$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!Q$256:Q$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!R$256:R$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!S$256:S$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!T$256:T$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!U$256:U$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!V$256:V$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!W$256:W$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!X$256:X$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!Y$256:Y$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!Z$256:Z$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AA$256:AA$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AB$256:AB$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AC$256:AC$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AD$256:AD$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AE$256:AE$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AF$256:AF$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AG$256:AG$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AH$256:AH$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AI$256:AI$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AJ$256:AJ$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AK$256:AK$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AL$256:AL$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AM$256:AM$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AN$256:AN$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AO$256:AO$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AP$256:AP$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AQ$256:AQ$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AR$256:AR$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AS$256:AS$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AT$256:AT$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AU$256:AU$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AV$256:AV$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AW$256:AW$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AX$256:AX$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AY$256:AY$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!AZ$256:AZ$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BA$256:BA$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BB$256:BB$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BC$256:BC$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BD$256:BD$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BE$256:BE$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BF$256:BF$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BG$256:BG$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BH$256:BH$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BI$256:BI$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BJ$256:BJ$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BK$256:BK$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BL$256:BL$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BM$256:BM$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BN$256:BN$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BO$256:BO$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BP$256:BP$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BQ$256:BQ$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BR$256:BR$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BS$256:BS$270,$J495,1)","v":0},{"$f":"INDEX(INP_General!BT$256:BT$270,$J495,1)","v":0}]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$H$256:$H$270,J495,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G496,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M495:BT495)<>0,H496=0)*1","v":0},null,null,null,{"$f":"IF($H496=0,0,INDEX(INP_General!M$229:M$238,$H496,1))","v":1},{"$f":"IF($H496=0,0,INDEX(INP_General!N$229:N$238,$H496,1))","v":1.0149999999999999},{"$f":"IF($H496=0,0,INDEX(INP_General!O$229:O$238,$H496,1))","v":1.0302249999999997},{"$f":"IF($H496=0,0,INDEX(INP_General!P$229:P$238,$H496,1))","v":1.0456783749999996},{"$f":"IF($H496=0,0,INDEX(INP_General!Q$229:Q$238,$H496,1))","v":1.0613635506249994},{"$f":"IF($H496=0,0,INDEX(INP_General!R$229:R$238,$H496,1))","v":1.0772840038843743},{"$f":"IF($H496=0,0,INDEX(INP_General!S$229:S$238,$H496,1))","v":1.0934432639426397},{"$f":"IF($H496=0,0,INDEX(INP_General!T$229:T$238,$H496,1))","v":1.1098449129017791},{"$f":"IF($H496=0,0,INDEX(INP_General!U$229:U$238,$H496,1))","v":1.1264925865953057},{"$f":"IF($H496=0,0,INDEX(INP_General!V$229:V$238,$H496,1))","v":1.1433899753942351},{"$f":"IF($H496=0,0,INDEX(INP_General!W$229:W$238,$H496,1))","v":1.1605408250251485},{"$f":"IF($H496=0,0,INDEX(INP_General!X$229:X$238,$H496,1))","v":1.1779489374005256},{"$f":"IF($H496=0,0,INDEX(INP_General!Y$229:Y$238,$H496,1))","v":1.1956181714615335},{"$f":"IF($H496=0,0,INDEX(INP_General!Z$229:Z$238,$H496,1))","v":1.2135524440334564},{"$f":"IF($H496=0,0,INDEX(INP_General!AA$229:AA$238,$H496,1))","v":1.2317557306939582},{"$f":"IF($H496=0,0,INDEX(INP_General!AB$229:AB$238,$H496,1))","v":1.2502320666543674},{"$f":"IF($H496=0,0,INDEX(INP_General!AC$229:AC$238,$H496,1))","v":1.2689855476541827},{"$f":"IF($H496=0,0,INDEX(INP_General!AD$229:AD$238,$H496,1))","v":1.2880203308689953},{"$f":"IF($H496=0,0,INDEX(INP_General!AE$229:AE$238,$H496,1))","v":1.3073406358320301},{"$f":"IF($H496=0,0,INDEX(INP_General!AF$229:AF$238,$H496,1))","v":1.3269507453695104},{"$f":"IF($H496=0,0,INDEX(INP_General!AG$229:AG$238,$H496,1))","v":1.3468550065500529},{"$f":"IF($H496=0,0,INDEX(INP_General!AH$229:AH$238,$H496,1))","v":1.3670578316483035},{"$f":"IF($H496=0,0,INDEX(INP_General!AI$229:AI$238,$H496,1))","v":1.387563699123028},{"$f":"IF($H496=0,0,INDEX(INP_General!AJ$229:AJ$238,$H496,1))","v":1.4083771546098733},{"$f":"IF($H496=0,0,INDEX(INP_General!AK$229:AK$238,$H496,1))","v":1.4295028119290214},{"$f":"IF($H496=0,0,INDEX(INP_General!AL$229:AL$238,$H496,1))","v":1.4509453541079567},{"$f":"IF($H496=0,0,INDEX(INP_General!AM$229:AM$238,$H496,1))","v":1.472709534419576},{"$f":"IF($H496=0,0,INDEX(INP_General!AN$229:AN$238,$H496,1))","v":1.4948001774358695},{"$f":"IF($H496=0,0,INDEX(INP_General!AO$229:AO$238,$H496,1))","v":1.5172221800974073},{"$f":"IF($H496=0,0,INDEX(INP_General!AP$229:AP$238,$H496,1))","v":1.5399805127988682},{"$f":"IF($H496=0,0,INDEX(INP_General!AQ$229:AQ$238,$H496,1))","v":1.5630802204908509},{"$f":"IF($H496=0,0,INDEX(INP_General!AR$229:AR$238,$H496,1))","v":1.5865264237982135},{"$f":"IF($H496=0,0,INDEX(INP_General!AS$229:AS$238,$H496,1))","v":1.6103243201551867},{"$f":"IF($H496=0,0,INDEX(INP_General!AT$229:AT$238,$H496,1))","v":1.6344791849575142},{"$f":"IF($H496=0,0,INDEX(INP_General!AU$229:AU$238,$H496,1))","v":1.6589963727318768},{"$f":"IF($H496=0,0,INDEX(INP_General!AV$229:AV$238,$H496,1))","v":1.6838813183228549},{"$f":"IF($H496=0,0,INDEX(INP_General!AW$229:AW$238,$H496,1))","v":1.7091395380976975},{"$f":"IF($H496=0,0,INDEX(INP_General!AX$229:AX$238,$H496,1))","v":1.7347766311691628},{"$f":"IF($H496=0,0,INDEX(INP_General!AY$229:AY$238,$H496,1))","v":1.7607982806367002},{"$f":"IF($H496=0,0,INDEX(INP_General!AZ$229:AZ$238,$H496,1))","v":1.7872102548462505},{"$f":"IF($H496=0,0,INDEX(INP_General!BA$229:BA$238,$H496,1))","v":1.8140184086689441},{"$f":"IF($H496=0,0,INDEX(INP_General!BB$229:BB$238,$H496,1))","v":1.8412286847989781},{"$f":"IF($H496=0,0,INDEX(INP_General!BC$229:BC$238,$H496,1))","v":1.8688471150709625},{"$f":"IF($H496=0,0,INDEX(INP_General!BD$229:BD$238,$H496,1))","v":1.8968798217970266},{"$f":"IF($H496=0,0,INDEX(INP_General!BE$229:BE$238,$H496,1))","v":1.9253330191239819},{"$f":"IF($H496=0,0,INDEX(INP_General!BF$229:BF$238,$H496,1))","v":1.9542130144108414},{"$f":"IF($H496=0,0,INDEX(INP_General!BG$229:BG$238,$H496,1))","v":1.9835262096270039},{"$f":"IF($H496=0,0,INDEX(INP_General!BH$229:BH$238,$H496,1))","v":2.0132791027714085},{"$f":"IF($H496=0,0,INDEX(INP_General!BI$229:BI$238,$H496,1))","v":2.0434782893129793},{"$f":"IF($H496=0,0,INDEX(INP_General!BJ$229:BJ$238,$H496,1))","v":2.0741304636526738},{"$f":"IF($H496=0,0,INDEX(INP_General!BK$229:BK$238,$H496,1))","v":2.1052424206074636},{"$f":"IF($H496=0,0,INDEX(INP_General!BL$229:BL$238,$H496,1))","v":2.1368210569165753},{"$f":"IF($H496=0,0,INDEX(INP_General!BM$229:BM$238,$H496,1))","v":2.1688733727703235},{"$f":"IF($H496=0,0,INDEX(INP_General!BN$229:BN$238,$H496,1))","v":2.2014064733618781},{"$f":"IF($H496=0,0,INDEX(INP_General!BO$229:BO$238,$H496,1))","v":2.234427570462306},{"$f":"IF($H496=0,0,INDEX(INP_General!BP$229:BP$238,$H496,1))","v":2.2679439840192406},{"$f":"IF($H496=0,0,INDEX(INP_General!BQ$229:BQ$238,$H496,1))","v":2.3019631437795289},{"$f":"IF($H496=0,0,INDEX(INP_General!BR$229:BR$238,$H496,1))","v":2.3364925909362215},{"$f":"IF($H496=0,0,INDEX(INP_General!BS$229:BS$238,$H496,1))","v":2.3715399798002648},{"$f":"IF($H496=0,0,INDEX(INP_General!BT$229:BT$238,$H496,1))","v":2.4901169787902782}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$256:$G$270,J495,1)","v":2023},{"$f":"SUMPRODUCT(M496:BT496,M497:BT497)","v":1},{"$f":"AND(SUM(M495:BT495)<>0,G497<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G497)*1","v":1},{"$f":"(N$3=$G497)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M496:BT496,M498:BT498)","v":1},null,null,null,null,{"$f":"(M$3=$G498)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D495","v":"Real-Cost of-0"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M495*$H498/$H497,0)","v":0},{"$f":"IFERROR(N495*$H498/$H497,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M498=1,1,N500*M496/N496),0)","v":1},{"$f":"IFERROR(IF(N498=1,1,O500*N496/O496),0)","v":0},{"$f":"IFERROR(IF(O498=1,1,P500*O496/P496),0)","v":0},{"$f":"IFERROR(IF(P498=1,1,Q500*P496/Q496),0)","v":0},{"$f":"IFERROR(IF(Q498=1,1,R500*Q496/R496),0)","v":0},{"$f":"IFERROR(IF(R498=1,1,S500*R496/S496),0)","v":0},{"$f":"IFERROR(IF(S498=1,1,T500*S496/T496),0)","v":0},{"$f":"IFERROR(IF(T498=1,1,U500*T496/U496),0)","v":0},{"$f":"IFERROR(IF(U498=1,1,V500*U496/V496),0)","v":0},{"$f":"IFERROR(IF(V498=1,1,W500*V496/W496),0)","v":0},{"$f":"IFERROR(IF(W498=1,1,X500*W496/X496),0)","v":0},{"$f":"IFERROR(IF(X498=1,1,Y500*X496/Y496),0)","v":0},{"$f":"IFERROR(IF(Y498=1,1,Z500*Y496/Z496),0)","v":0},{"$f":"IFERROR(IF(Z498=1,1,AA500*Z496/AA496),0)","v":0},{"$f":"IFERROR(IF(AA498=1,1,AB500*AA496/AB496),0)","v":0},{"$f":"IFERROR(IF(AB498=1,1,AC500*AB496/AC496),0)","v":0},{"$f":"IFERROR(IF(AC498=1,1,AD500*AC496/AD496),0)","v":0},{"$f":"IFERROR(IF(AD498=1,1,AE500*AD496/AE496),0)","v":0},{"$f":"IFERROR(IF(AE498=1,1,AF500*AE496/AF496),0)","v":0},{"$f":"IFERROR(IF(AF498=1,1,AG500*AF496/AG496),0)","v":0},{"$f":"IFERROR(IF(AG498=1,1,AH500*AG496/AH496),0)","v":0},{"$f":"IFERROR(IF(AH498=1,1,AI500*AH496/AI496),0)","v":0},{"$f":"IFERROR(IF(AI498=1,1,AJ500*AI496/AJ496),0)","v":0},{"$f":"IFERROR(IF(AJ498=1,1,AK500*AJ496/AK496),0)","v":0},{"$f":"IFERROR(IF(AK498=1,1,AL500*AK496/AL496),0)","v":0},{"$f":"IFERROR(IF(AL498=1,1,AM500*AL496/AM496),0)","v":0},{"$f":"IFERROR(IF(AM498=1,1,AN500*AM496/AN496),0)","v":0},{"$f":"IFERROR(IF(AN498=1,1,AO500*AN496/AO496),0)","v":0},{"$f":"IFERROR(IF(AO498=1,1,AP500*AO496/AP496),0)","v":0},{"$f":"IFERROR(IF(AP498=1,1,AQ500*AP496/AQ496),0)","v":0},{"$f":"IFERROR(IF(AQ498=1,1,AR500*AQ496/AR496),0)","v":0},{"$f":"IFERROR(IF(AR498=1,1,AS500*AR496/AS496),0)","v":0},{"$f":"IFERROR(IF(AS498=1,1,AT500*AS496/AT496),0)","v":0},{"$f":"IFERROR(IF(AT498=1,1,AU500*AT496/AU496),0)","v":0},{"$f":"IFERROR(IF(AU498=1,1,AV500*AU496/AV496),0)","v":0},{"$f":"IFERROR(IF(AV498=1,1,AW500*AV496/AW496),0)","v":0},{"$f":"IFERROR(IF(AW498=1,1,AX500*AW496/AX496),0)","v":0},{"$f":"IFERROR(IF(AX498=1,1,AY500*AX496/AY496),0)","v":0},{"$f":"IFERROR(IF(AY498=1,1,AZ500*AY496/AZ496),0)","v":0},{"$f":"IFERROR(IF(AZ498=1,1,BA500*AZ496/BA496),0)","v":0},{"$f":"IFERROR(IF(BA498=1,1,BB500*BA496/BB496),0)","v":0},{"$f":"IFERROR(IF(BB498=1,1,BC500*BB496/BC496),0)","v":0},{"$f":"IFERROR(IF(BC498=1,1,BD500*BC496/BD496),0)","v":0},{"$f":"IFERROR(IF(BD498=1,1,BE500*BD496/BE496),0)","v":0},{"$f":"IFERROR(IF(BE498=1,1,BF500*BE496/BF496),0)","v":0},{"$f":"IFERROR(IF(BF498=1,1,BG500*BF496/BG496),0)","v":0},{"$f":"IFERROR(IF(BG498=1,1,BH500*BG496/BH496),0)","v":0},{"$f":"IFERROR(IF(BH498=1,1,BI500*BH496/BI496),0)","v":0},{"$f":"IFERROR(IF(BI498=1,1,BJ500*BI496/BJ496),0)","v":0},{"$f":"IFERROR(IF(BJ498=1,1,BK500*BJ496/BK496),0)","v":0},{"$f":"IFERROR(IF(BK498=1,1,BL500*BK496/BL496),0)","v":0},{"$f":"IFERROR(IF(BL498=1,1,BM500*BL496/BM496),0)","v":0},{"$f":"IFERROR(IF(BM498=1,1,BN500*BM496/BN496),0)","v":0},{"$f":"IFERROR(IF(BN498=1,1,BO500*BN496/BO496),0)","v":0},{"$f":"IFERROR(IF(BO498=1,1,BP500*BO496/BP496),0)","v":0},{"$f":"IFERROR(IF(BP498=1,1,BQ500*BP496/BQ496),0)","v":0},{"$f":"IFERROR(IF(BQ498=1,1,BR500*BQ496/BR496),0)","v":0},{"$f":"IFERROR(IF(BR498=1,1,BS500*BR496/BS496),0)","v":0},{"$f":"IFERROR(IF(BS498=1,1,BT500*BS496/BT496),0)","v":0},{"$f":"IFERROR(IF(BT498=1,1,BU500*BT496/BU496),0)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&H495","v":"Real-final write off-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&D495","v":"Real-final write off-0"},null,{"$f":"SUM(M510:BT510)","v":0},null,{"$f":"-SUM(M507:M509)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N507:N509)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O507:O509)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P507:P509)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q507:Q509)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R507:R509)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S507:S509)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T507:T509)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U507:U509)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V507:V509)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W507:W509)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X507:X509)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y507:Y509)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z507:Z509)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA507:AA509)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB507:AB509)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC507:AC509)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD507:AD509)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE507:AE509)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF507:AF509)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG507:AG509)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH507:AH509)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI507:AI509)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ507:AJ509)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK507:AK509)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL507:AL509)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM507:AM509)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN507:AN509)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO507:AO509)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP507:AP509)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ507:AQ509)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR507:AR509)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS507:AS509)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT507:AT509)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU507:AU509)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV507:AV509)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW507:AW509)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX507:AX509)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY507:AY509)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ507:AZ509)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA507:BA509)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB507:BB509)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC507:BC509)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD507:BD509)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE507:BE509)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF507:BF509)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG507:BG509)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH507:BH509)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI507:BI509)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ507:BJ509)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK507:BK509)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL507:BL509)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM507:BM509)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN507:BN509)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO507:BO509)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP507:BP509)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ507:BQ509)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR507:BR509)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS507:BS509)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT507:BT509)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&H495","v":"Nominal-final write off-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&D495","v":"Nominal-final write off-0"},null,{"$f":"SUM(M527:BT527)","v":0},null,{"$f":"-SUM(M524:M526)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N524:N526)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O524:O526)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P524:P526)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q524:Q526)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R524:R526)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S524:S526)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T524:T526)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U524:U526)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V524:V526)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W524:W526)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X524:X526)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y524:Y526)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z524:Z526)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA524:AA526)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB524:AB526)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC524:AC526)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD524:AD526)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE524:AE526)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF524:AF526)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG524:AG526)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH524:AH526)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI524:AI526)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ524:AJ526)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK524:AK526)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL524:AL526)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM524:AM526)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN524:AN526)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO524:AO526)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP524:AP526)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ524:AQ526)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR524:AR526)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS524:AS526)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT524:AT526)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU524:AU526)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV524:AV526)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW524:AW526)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX524:AX526)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY524:AY526)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ524:AZ526)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA524:BA526)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB524:BB526)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC524:BC526)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD524:BD526)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE524:BE526)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF524:BF526)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG524:BG526)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH524:BH526)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI524:BI526)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ524:BJ526)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK524:BK526)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL524:BL526)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM524:BM526)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN524:BN526)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO524:BO526)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP524:BP526)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ524:BQ526)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR524:BR526)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS524:BS526)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT524:BT526)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H535,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G553)","v":0},{"$f":"1*(N$3=$H$26+$G553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M576:BT576,M578:BT578)","v":1},null,null,null,null,{"$f":"(M$3=$G578)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M611*$G601/M$7","v":0},{"$f":"N611*$G601/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D631&\"-\"&D615","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M627:M630)","v":0},{"$f":"SUM(N627:N630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D648&\"-\"&D615","v":"Nominal-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M644:M647)","v":0},{"$f":"SUM(N644:N647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M673-($K673*(SUM($M664:M664)=0)),-M$6)","v":0},{"$f":"MAX(-N673-($K673*(SUM($M664:N664)=0)),-N$6)","v":0},{"$f":"MAX(-O673-($K673*(SUM($M664:O664)=0)),-O$6)","v":0},{"$f":"MAX(-P673-($K673*(SUM($M664:P664)=0)),-P$6)","v":0},{"$f":"MAX(-Q673-($K673*(SUM($M664:Q664)=0)),-Q$6)","v":0},{"$f":"MAX(-R673-($K673*(SUM($M664:R664)=0)),-R$6)","v":0},{"$f":"MAX(-S673-($K673*(SUM($M664:S664)=0)),-S$6)","v":0},{"$f":"MAX(-T673-($K673*(SUM($M664:T664)=0)),-T$6)","v":0},{"$f":"MAX(-U673-($K673*(SUM($M664:U664)=0)),-U$6)","v":0},{"$f":"MAX(-V673-($K673*(SUM($M664:V664)=0)),-V$6)","v":0},{"$f":"MAX(-W673-($K673*(SUM($M664:W664)=0)),-W$6)","v":0},{"$f":"MAX(-X673-($K673*(SUM($M664:X664)=0)),-X$6)","v":0},{"$f":"MAX(-Y673-($K673*(SUM($M664:Y664)=0)),-Y$6)","v":0},{"$f":"MAX(-Z673-($K673*(SUM($M664:Z664)=0)),-Z$6)","v":0},{"$f":"MAX(-AA673-($K673*(SUM($M664:AA664)=0)),-AA$6)","v":0},{"$f":"MAX(-AB673-($K673*(SUM($M664:AB664)=0)),-AB$6)","v":0},{"$f":"MAX(-AC673-($K673*(SUM($M664:AC664)=0)),-AC$6)","v":0},{"$f":"MAX(-AD673-($K673*(SUM($M664:AD664)=0)),-AD$6)","v":0},{"$f":"MAX(-AE673-($K673*(SUM($M664:AE664)=0)),-AE$6)","v":0},{"$f":"MAX(-AF673-($K673*(SUM($M664:AF664)=0)),-AF$6)","v":0},{"$f":"MAX(-AG673-($K673*(SUM($M664:AG664)=0)),-AG$6)","v":0},{"$f":"MAX(-AH673-($K673*(SUM($M664:AH664)=0)),-AH$6)","v":0},{"$f":"MAX(-AI673-($K673*(SUM($M664:AI664)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ673-($K673*(SUM($M664:AJ664)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK673-($K673*(SUM($M664:AK664)=0)),-AK$6)","v":0},{"$f":"MAX(-AL673-($K673*(SUM($M664:AL664)=0)),-AL$6)","v":0},{"$f":"MAX(-AM673-($K673*(SUM($M664:AM664)=0)),-AM$6)","v":0},{"$f":"MAX(-AN673-($K673*(SUM($M664:AN664)=0)),-AN$6)","v":0},{"$f":"MAX(-AO673-($K673*(SUM($M664:AO664)=0)),-AO$6)","v":0},{"$f":"MAX(-AP673-($K673*(SUM($M664:AP664)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ673-($K673*(SUM($M664:AQ664)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR673-($K673*(SUM($M664:AR664)=0)),-AR$6)","v":0},{"$f":"MAX(-AS673-($K673*(SUM($M664:AS664)=0)),-AS$6)","v":0},{"$f":"MAX(-AT673-($K673*(SUM($M664:AT664)=0)),-AT$6)","v":0},{"$f":"MAX(-AU673-($K673*(SUM($M664:AU664)=0)),-AU$6)","v":0},{"$f":"MAX(-AV673-($K673*(SUM($M664:AV664)=0)),-AV$6)","v":0},{"$f":"MAX(-AW673-($K673*(SUM($M664:AW664)=0)),-AW$6)","v":0},{"$f":"MAX(-AX673-($K673*(SUM($M664:AX664)=0)),-AX$6)","v":0},{"$f":"MAX(-AY673-($K673*(SUM($M664:AY664)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ673-($K673*(SUM($M664:AZ664)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA673-($K673*(SUM($M664:BA664)=0)),-BA$6)","v":0},{"$f":"MAX(-BB673-($K673*(SUM($M664:BB664)=0)),-BB$6)","v":0},{"$f":"MAX(-BC673-($K673*(SUM($M664:BC664)=0)),-BC$6)","v":0},{"$f":"MAX(-BD673-($K673*(SUM($M664:BD664)=0)),-BD$6)","v":0},{"$f":"MAX(-BE673-($K673*(SUM($M664:BE664)=0)),-BE$6)","v":0},{"$f":"MAX(-BF673-($K673*(SUM($M664:BF664)=0)),-BF$6)","v":0},{"$f":"MAX(-BG673-($K673*(SUM($M664:BG664)=0)),-BG$6)","v":0},{"$f":"MAX(-BH673-($K673*(SUM($M664:BH664)=0)),-BH$6)","v":0},{"$f":"MAX(-BI673-($K673*(SUM($M664:BI664)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ673-($K673*(SUM($M664:BJ664)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK673-($K673*(SUM($M664:BK664)=0)),-BK$6)","v":0},{"$f":"MAX(-BL673-($K673*(SUM($M664:BL664)=0)),-BL$6)","v":0},{"$f":"MAX(-BM673-($K673*(SUM($M664:BM664)=0)),-BM$6)","v":0},{"$f":"MAX(-BN673-($K673*(SUM($M664:BN664)=0)),-BN$6)","v":0},{"$f":"MAX(-BO673-($K673*(SUM($M664:BO664)=0)),-BO$6)","v":0},{"$f":"MAX(-BP673-($K673*(SUM($M664:BP664)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ673-($K673*(SUM($M664:BQ664)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR673-($K673*(SUM($M664:BR664)=0)),-BR$6)","v":0},{"$f":"MAX(-BS673-($K673*(SUM($M664:BS664)=0)),-BS$6)","v":0},{"$f":"MAX(-BT673-($K673*(SUM($M664:BT664)=0)),-BT$6)","v":0}]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&H655","v":"Nominal-depreciation-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D655","v":"Nominal-depreciation-0"},null,{"$f":"SUM(M686:BT686)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M685,,M665+1,,-M665))/$G673,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N685,,N665+1,,-N665))/$G673,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O685,,O665+1,,-O665))/$G673,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P685,,P665+1,,-P665))/$G673,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q685,,Q665+1,,-Q665))/$G673,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R685,,R665+1,,-R665))/$G673,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S685,,S665+1,,-S665))/$G673,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T685,,T665+1,,-T665))/$G673,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U685,,U665+1,,-U665))/$G673,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V685,,V665+1,,-V665))/$G673,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W685,,W665+1,,-W665))/$G673,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X685,,X665+1,,-X665))/$G673,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y685,,Y665+1,,-Y665))/$G673,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z685,,Z665+1,,-Z665))/$G673,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA685,,AA665+1,,-AA665))/$G673,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB685,,AB665+1,,-AB665))/$G673,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC685,,AC665+1,,-AC665))/$G673,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD685,,AD665+1,,-AD665))/$G673,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE685,,AE665+1,,-AE665))/$G673,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF685,,AF665+1,,-AF665))/$G673,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG685,,AG665+1,,-AG665))/$G673,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH685,,AH665+1,,-AH665))/$G673,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI685,,AI665+1,,-AI665))/$G673,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ685,,AJ665+1,,-AJ665))/$G673,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK685,,AK665+1,,-AK665))/$G673,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL685,,AL665+1,,-AL665))/$G673,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM685,,AM665+1,,-AM665))/$G673,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN685,,AN665+1,,-AN665))/$G673,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO685,,AO665+1,,-AO665))/$G673,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP685,,AP665+1,,-AP665))/$G673,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ685,,AQ665+1,,-AQ665))/$G673,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR685,,AR665+1,,-AR665))/$G673,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS685,,AS665+1,,-AS665))/$G673,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT685,,AT665+1,,-AT665))/$G673,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU685,,AU665+1,,-AU665))/$G673,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV685,,AV665+1,,-AV665))/$G673,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW685,,AW665+1,,-AW665))/$G673,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX685,,AX665+1,,-AX665))/$G673,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY685,,AY665+1,,-AY665))/$G673,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ685,,AZ665+1,,-AZ665))/$G673,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA685,,BA665+1,,-BA665))/$G673,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB685,,BB665+1,,-BB665))/$G673,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC685,,BC665+1,,-BC665))/$G673,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD685,,BD665+1,,-BD665))/$G673,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE685,,BE665+1,,-BE665))/$G673,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF685,,BF665+1,,-BF665))/$G673,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG685,,BG665+1,,-BG665))/$G673,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH685,,BH665+1,,-BH665))/$G673,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI685,,BI665+1,,-BI665))/$G673,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ685,,BJ665+1,,-BJ665))/$G673,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK685,,BK665+1,,-BK665))/$G673,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL685,,BL665+1,,-BL665))/$G673,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM685,,BM665+1,,-BM665))/$G673,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN685,,BN665+1,,-BN665))/$G673,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO685,,BO665+1,,-BO665))/$G673,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP685,,BP665+1,,-BP665))/$G673,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ685,,BQ665+1,,-BQ665))/$G673,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR685,,BR665+1,,-BR665))/$G673,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS685,,BS665+1,,-BS665))/$G673,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT685,,BT665+1,,-BT665))/$G673,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M698=1,1,N700*M696/N696),0)","v":1},{"$f":"IFERROR(IF(N698=1,1,O700*N696/O696),0)","v":0},{"$f":"IFERROR(IF(O698=1,1,P700*O696/P696),0)","v":0},{"$f":"IFERROR(IF(P698=1,1,Q700*P696/Q696),0)","v":0},{"$f":"IFERROR(IF(Q698=1,1,R700*Q696/R696),0)","v":0},{"$f":"IFERROR(IF(R698=1,1,S700*R696/S696),0)","v":0},{"$f":"IFERROR(IF(S698=1,1,T700*S696/T696),0)","v":0},{"$f":"IFERROR(IF(T698=1,1,U700*T696/U696),0)","v":0},{"$f":"IFERROR(IF(U698=1,1,V700*U696/V696),0)","v":0},{"$f":"IFERROR(IF(V698=1,1,W700*V696/W696),0)","v":0},{"$f":"IFERROR(IF(W698=1,1,X700*W696/X696),0)","v":0},{"$f":"IFERROR(IF(X698=1,1,Y700*X696/Y696),0)","v":0},{"$f":"IFERROR(IF(Y698=1,1,Z700*Y696/Z696),0)","v":0},{"$f":"IFERROR(IF(Z698=1,1,AA700*Z696/AA696),0)","v":0},{"$f":"IFERROR(IF(AA698=1,1,AB700*AA696/AB696),0)","v":0},{"$f":"IFERROR(IF(AB698=1,1,AC700*AB696/AC696),0)","v":0},{"$f":"IFERROR(IF(AC698=1,1,AD700*AC696/AD696),0)","v":0},{"$f":"IFERROR(IF(AD698=1,1,AE700*AD696/AE696),0)","v":0},{"$f":"IFERROR(IF(AE698=1,1,AF700*AE696/AF696),0)","v":0},{"$f":"IFERROR(IF(AF698=1,1,AG700*AF696/AG696),0)","v":0},{"$f":"IFERROR(IF(AG698=1,1,AH700*AG696/AH696),0)","v":0},{"$f":"IFERROR(IF(AH698=1,1,AI700*AH696/AI696),0)","v":0},{"$f":"IFERROR(IF(AI698=1,1,AJ700*AI696/AJ696),0)","v":0},{"$f":"IFERROR(IF(AJ698=1,1,AK700*AJ696/AK696),0)","v":0},{"$f":"IFERROR(IF(AK698=1,1,AL700*AK696/AL696),0)","v":0},{"$f":"IFERROR(IF(AL698=1,1,AM700*AL696/AM696),0)","v":0},{"$f":"IFERROR(IF(AM698=1,1,AN700*AM696/AN696),0)","v":0},{"$f":"IFERROR(IF(AN698=1,1,AO700*AN696/AO696),0)","v":0},{"$f":"IFERROR(IF(AO698=1,1,AP700*AO696/AP696),0)","v":0},{"$f":"IFERROR(IF(AP698=1,1,AQ700*AP696/AQ696),0)","v":0},{"$f":"IFERROR(IF(AQ698=1,1,AR700*AQ696/AR696),0)","v":0},{"$f":"IFERROR(IF(AR698=1,1,AS700*AR696/AS696),0)","v":0},{"$f":"IFERROR(IF(AS698=1,1,AT700*AS696/AT696),0)","v":0},{"$f":"IFERROR(IF(AT698=1,1,AU700*AT696/AU696),0)","v":0},{"$f":"IFERROR(IF(AU698=1,1,AV700*AU696/AV696),0)","v":0},{"$f":"IFERROR(IF(AV698=1,1,AW700*AV696/AW696),0)","v":0},{"$f":"IFERROR(IF(AW698=1,1,AX700*AW696/AX696),0)","v":0},{"$f":"IFERROR(IF(AX698=1,1,AY700*AX696/AY696),0)","v":0},{"$f":"IFERROR(IF(AY698=1,1,AZ700*AY696/AZ696),0)","v":0},{"$f":"IFERROR(IF(AZ698=1,1,BA700*AZ696/BA696),0)","v":0},{"$f":"IFERROR(IF(BA698=1,1,BB700*BA696/BB696),0)","v":0},{"$f":"IFERROR(IF(BB698=1,1,BC700*BB696/BC696),0)","v":0},{"$f":"IFERROR(IF(BC698=1,1,BD700*BC696/BD696),0)","v":0},{"$f":"IFERROR(IF(BD698=1,1,BE700*BD696/BE696),0)","v":0},{"$f":"IFERROR(IF(BE698=1,1,BF700*BE696/BF696),0)","v":0},{"$f":"IFERROR(IF(BF698=1,1,BG700*BF696/BG696),0)","v":0},{"$f":"IFERROR(IF(BG698=1,1,BH700*BG696/BH696),0)","v":0},{"$f":"IFERROR(IF(BH698=1,1,BI700*BH696/BI696),0)","v":0},{"$f":"IFERROR(IF(BI698=1,1,BJ700*BI696/BJ696),0)","v":0},{"$f":"IFERROR(IF(BJ698=1,1,BK700*BJ696/BK696),0)","v":0},{"$f":"IFERROR(IF(BK698=1,1,BL700*BK696/BL696),0)","v":0},{"$f":"IFERROR(IF(BL698=1,1,BM700*BL696/BM696),0)","v":0},{"$f":"IFERROR(IF(BM698=1,1,BN700*BM696/BN696),0)","v":0},{"$f":"IFERROR(IF(BN698=1,1,BO700*BN696/BO696),0)","v":0},{"$f":"IFERROR(IF(BO698=1,1,BP700*BO696/BP696),0)","v":0},{"$f":"IFERROR(IF(BP698=1,1,BQ700*BP696/BQ696),0)","v":0},{"$f":"IFERROR(IF(BQ698=1,1,BR700*BQ696/BR696),0)","v":0},{"$f":"IFERROR(IF(BR698=1,1,BS700*BR696/BS696),0)","v":0},{"$f":"IFERROR(IF(BS698=1,1,BT700*BS696/BT696),0)","v":0},{"$f":"IFERROR(IF(BT698=1,1,BU700*BT696/BU696),0)","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H695","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M717:BT717)","v":0},null,{"$f":"-M708","v":0},{"$f":"-N708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D751&\"-\"&D735","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M747:M750)","v":0},{"$f":"SUM(N747:N750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D768&\"-\"&D735","v":"Nominal-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M764:M767)","v":0},{"$f":"SUM(N764:N767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M793-($K793*(SUM($M784:M784)=0)),-M$6)","v":0},{"$f":"MAX(-N793-($K793*(SUM($M784:N784)=0)),-N$6)","v":0},{"$f":"MAX(-O793-($K793*(SUM($M784:O784)=0)),-O$6)","v":0},{"$f":"MAX(-P793-($K793*(SUM($M784:P784)=0)),-P$6)","v":0},{"$f":"MAX(-Q793-($K793*(SUM($M784:Q784)=0)),-Q$6)","v":0},{"$f":"MAX(-R793-($K793*(SUM($M784:R784)=0)),-R$6)","v":0},{"$f":"MAX(-S793-($K793*(SUM($M784:S784)=0)),-S$6)","v":0},{"$f":"MAX(-T793-($K793*(SUM($M784:T784)=0)),-T$6)","v":0},{"$f":"MAX(-U793-($K793*(SUM($M784:U784)=0)),-U$6)","v":0},{"$f":"MAX(-V793-($K793*(SUM($M784:V784)=0)),-V$6)","v":0},{"$f":"MAX(-W793-($K793*(SUM($M784:W784)=0)),-W$6)","v":0},{"$f":"MAX(-X793-($K793*(SUM($M784:X784)=0)),-X$6)","v":0},{"$f":"MAX(-Y793-($K793*(SUM($M784:Y784)=0)),-Y$6)","v":0},{"$f":"MAX(-Z793-($K793*(SUM($M784:Z784)=0)),-Z$6)","v":0},{"$f":"MAX(-AA793-($K793*(SUM($M784:AA784)=0)),-AA$6)","v":0},{"$f":"MAX(-AB793-($K793*(SUM($M784:AB784)=0)),-AB$6)","v":0},{"$f":"MAX(-AC793-($K793*(SUM($M784:AC784)=0)),-AC$6)","v":0},{"$f":"MAX(-AD793-($K793*(SUM($M784:AD784)=0)),-AD$6)","v":0},{"$f":"MAX(-AE793-($K793*(SUM($M784:AE784)=0)),-AE$6)","v":0},{"$f":"MAX(-AF793-($K793*(SUM($M784:AF784)=0)),-AF$6)","v":0},{"$f":"MAX(-AG793-($K793*(SUM($M784:AG784)=0)),-AG$6)","v":0},{"$f":"MAX(-AH793-($K793*(SUM($M784:AH784)=0)),-AH$6)","v":0},{"$f":"MAX(-AI793-($K793*(SUM($M784:AI784)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ793-($K793*(SUM($M784:AJ784)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK793-($K793*(SUM($M784:AK784)=0)),-AK$6)","v":0},{"$f":"MAX(-AL793-($K793*(SUM($M784:AL784)=0)),-AL$6)","v":0},{"$f":"MAX(-AM793-($K793*(SUM($M784:AM784)=0)),-AM$6)","v":0},{"$f":"MAX(-AN793-($K793*(SUM($M784:AN784)=0)),-AN$6)","v":0},{"$f":"MAX(-AO793-($K793*(SUM($M784:AO784)=0)),-AO$6)","v":0},{"$f":"MAX(-AP793-($K793*(SUM($M784:AP784)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ793-($K793*(SUM($M784:AQ784)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR793-($K793*(SUM($M784:AR784)=0)),-AR$6)","v":0},{"$f":"MAX(-AS793-($K793*(SUM($M784:AS784)=0)),-AS$6)","v":0},{"$f":"MAX(-AT793-($K793*(SUM($M784:AT784)=0)),-AT$6)","v":0},{"$f":"MAX(-AU793-($K793*(SUM($M784:AU784)=0)),-AU$6)","v":0},{"$f":"MAX(-AV793-($K793*(SUM($M784:AV784)=0)),-AV$6)","v":0},{"$f":"MAX(-AW793-($K793*(SUM($M784:AW784)=0)),-AW$6)","v":0},{"$f":"MAX(-AX793-($K793*(SUM($M784:AX784)=0)),-AX$6)","v":0},{"$f":"MAX(-AY793-($K793*(SUM($M784:AY784)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ793-($K793*(SUM($M784:AZ784)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA793-($K793*(SUM($M784:BA784)=0)),-BA$6)","v":0},{"$f":"MAX(-BB793-($K793*(SUM($M784:BB784)=0)),-BB$6)","v":0},{"$f":"MAX(-BC793-($K793*(SUM($M784:BC784)=0)),-BC$6)","v":0},{"$f":"MAX(-BD793-($K793*(SUM($M784:BD784)=0)),-BD$6)","v":0},{"$f":"MAX(-BE793-($K793*(SUM($M784:BE784)=0)),-BE$6)","v":0},{"$f":"MAX(-BF793-($K793*(SUM($M784:BF784)=0)),-BF$6)","v":0},{"$f":"MAX(-BG793-($K793*(SUM($M784:BG784)=0)),-BG$6)","v":0},{"$f":"MAX(-BH793-($K793*(SUM($M784:BH784)=0)),-BH$6)","v":0},{"$f":"MAX(-BI793-($K793*(SUM($M784:BI784)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ793-($K793*(SUM($M784:BJ784)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK793-($K793*(SUM($M784:BK784)=0)),-BK$6)","v":0},{"$f":"MAX(-BL793-($K793*(SUM($M784:BL784)=0)),-BL$6)","v":0},{"$f":"MAX(-BM793-($K793*(SUM($M784:BM784)=0)),-BM$6)","v":0},{"$f":"MAX(-BN793-($K793*(SUM($M784:BN784)=0)),-BN$6)","v":0},{"$f":"MAX(-BO793-($K793*(SUM($M784:BO784)=0)),-BO$6)","v":0},{"$f":"MAX(-BP793-($K793*(SUM($M784:BP784)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ793-($K793*(SUM($M784:BQ784)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR793-($K793*(SUM($M784:BR784)=0)),-BR$6)","v":0},{"$f":"MAX(-BS793-($K793*(SUM($M784:BS784)=0)),-BS$6)","v":0},{"$f":"MAX(-BT793-($K793*(SUM($M784:BT784)=0)),-BT$6)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M818=1,1,N820*M816/N816),0)","v":1},{"$f":"IFERROR(IF(N818=1,1,O820*N816/O816),0)","v":0},{"$f":"IFERROR(IF(O818=1,1,P820*O816/P816),0)","v":0},{"$f":"IFERROR(IF(P818=1,1,Q820*P816/Q816),0)","v":0},{"$f":"IFERROR(IF(Q818=1,1,R820*Q816/R816),0)","v":0},{"$f":"IFERROR(IF(R818=1,1,S820*R816/S816),0)","v":0},{"$f":"IFERROR(IF(S818=1,1,T820*S816/T816),0)","v":0},{"$f":"IFERROR(IF(T818=1,1,U820*T816/U816),0)","v":0},{"$f":"IFERROR(IF(U818=1,1,V820*U816/V816),0)","v":0},{"$f":"IFERROR(IF(V818=1,1,W820*V816/W816),0)","v":0},{"$f":"IFERROR(IF(W818=1,1,X820*W816/X816),0)","v":0},{"$f":"IFERROR(IF(X818=1,1,Y820*X816/Y816),0)","v":0},{"$f":"IFERROR(IF(Y818=1,1,Z820*Y816/Z816),0)","v":0},{"$f":"IFERROR(IF(Z818=1,1,AA820*Z816/AA816),0)","v":0},{"$f":"IFERROR(IF(AA818=1,1,AB820*AA816/AB816),0)","v":0},{"$f":"IFERROR(IF(AB818=1,1,AC820*AB816/AC816),0)","v":0},{"$f":"IFERROR(IF(AC818=1,1,AD820*AC816/AD816),0)","v":0},{"$f":"IFERROR(IF(AD818=1,1,AE820*AD816/AE816),0)","v":0},{"$f":"IFERROR(IF(AE818=1,1,AF820*AE816/AF816),0)","v":0},{"$f":"IFERROR(IF(AF818=1,1,AG820*AF816/AG816),0)","v":0},{"$f":"IFERROR(IF(AG818=1,1,AH820*AG816/AH816),0)","v":0},{"$f":"IFERROR(IF(AH818=1,1,AI820*AH816/AI816),0)","v":0},{"$f":"IFERROR(IF(AI818=1,1,AJ820*AI816/AJ816),0)","v":0},{"$f":"IFERROR(IF(AJ818=1,1,AK820*AJ816/AK816),0)","v":0},{"$f":"IFERROR(IF(AK818=1,1,AL820*AK816/AL816),0)","v":0},{"$f":"IFERROR(IF(AL818=1,1,AM820*AL816/AM816),0)","v":0},{"$f":"IFERROR(IF(AM818=1,1,AN820*AM816/AN816),0)","v":0},{"$f":"IFERROR(IF(AN818=1,1,AO820*AN816/AO816),0)","v":0},{"$f":"IFERROR(IF(AO818=1,1,AP820*AO816/AP816),0)","v":0},{"$f":"IFERROR(IF(AP818=1,1,AQ820*AP816/AQ816),0)","v":0},{"$f":"IFERROR(IF(AQ818=1,1,AR820*AQ816/AR816),0)","v":0},{"$f":"IFERROR(IF(AR818=1,1,AS820*AR816/AS816),0)","v":0},{"$f":"IFERROR(IF(AS818=1,1,AT820*AS816/AT816),0)","v":0},{"$f":"IFERROR(IF(AT818=1,1,AU820*AT816/AU816),0)","v":0},{"$f":"IFERROR(IF(AU818=1,1,AV820*AU816/AV816),0)","v":0},{"$f":"IFERROR(IF(AV818=1,1,AW820*AV816/AW816),0)","v":0},{"$f":"IFERROR(IF(AW818=1,1,AX820*AW816/AX816),0)","v":0},{"$f":"IFERROR(IF(AX818=1,1,AY820*AX816/AY816),0)","v":0},{"$f":"IFERROR(IF(AY818=1,1,AZ820*AY816/AZ816),0)","v":0},{"$f":"IFERROR(IF(AZ818=1,1,BA820*AZ816/BA816),0)","v":0},{"$f":"IFERROR(IF(BA818=1,1,BB820*BA816/BB816),0)","v":0},{"$f":"IFERROR(IF(BB818=1,1,BC820*BB816/BC816),0)","v":0},{"$f":"IFERROR(IF(BC818=1,1,BD820*BC816/BD816),0)","v":0},{"$f":"IFERROR(IF(BD818=1,1,BE820*BD816/BE816),0)","v":0},{"$f":"IFERROR(IF(BE818=1,1,BF820*BE816/BF816),0)","v":0},{"$f":"IFERROR(IF(BF818=1,1,BG820*BF816/BG816),0)","v":0},{"$f":"IFERROR(IF(BG818=1,1,BH820*BG816/BH816),0)","v":0},{"$f":"IFERROR(IF(BH818=1,1,BI820*BH816/BI816),0)","v":0},{"$f":"IFERROR(IF(BI818=1,1,BJ820*BI816/BJ816),0)","v":0},{"$f":"IFERROR(IF(BJ818=1,1,BK820*BJ816/BK816),0)","v":0},{"$f":"IFERROR(IF(BK818=1,1,BL820*BK816/BL816),0)","v":0},{"$f":"IFERROR(IF(BL818=1,1,BM820*BL816/BM816),0)","v":0},{"$f":"IFERROR(IF(BM818=1,1,BN820*BM816/BN816),0)","v":0},{"$f":"IFERROR(IF(BN818=1,1,BO820*BN816/BO816),0)","v":0},{"$f":"IFERROR(IF(BO818=1,1,BP820*BO816/BP816),0)","v":0},{"$f":"IFERROR(IF(BP818=1,1,BQ820*BP816/BQ816),0)","v":0},{"$f":"IFERROR(IF(BQ818=1,1,BR820*BQ816/BR816),0)","v":0},{"$f":"IFERROR(IF(BR818=1,1,BS820*BR816/BS816),0)","v":0},{"$f":"IFERROR(IF(BS818=1,1,BT820*BS816/BT816),0)","v":0},{"$f":"IFERROR(IF(BT818=1,1,BU820*BT816/BU816),0)","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H815","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M837:BT837)","v":0},null,{"$f":"-M828","v":0},{"$f":"-N828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$777","v":"c/f ASSET balance (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D871&\"-\"&D855","v":"Real-c/f ASSET balance (BS)-0"},null,null,null,{"$f":"SUM(M867:M870)","v":0},{"$f":"SUM(N867:N870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L888","v":0},{"$f":"M888","v":0},{"$f":"N888","v":0},{"$f":"O888","v":0},{"$f":"P888","v":0},{"$f":"Q888","v":0},{"$f":"R888","v":0},{"$f":"S888","v":0},{"$f":"T888","v":0},{"$f":"U888","v":0},{"$f":"V888","v":0},{"$f":"W888","v":0},{"$f":"X888","v":0},{"$f":"Y888","v":0},{"$f":"Z888","v":0},{"$f":"AA888","v":0},{"$f":"AB888","v":0},{"$f":"AC888","v":0},{"$f":"AD888","v":0},{"$f":"AE888","v":0},{"$f":"AF888","v":0},{"$f":"AG888","v":0},{"$f":"AH888","v":0},{"$f":"AI888","v":0},{"$f":"AJ888","v":0},{"$f":"AK888","v":0},{"$f":"AL888","v":0},{"$f":"AM888","v":0},{"$f":"AN888","v":0},{"$f":"AO888","v":0},{"$f":"AP888","v":0},{"$f":"AQ888","v":0},{"$f":"AR888","v":0},{"$f":"AS888","v":0},{"$f":"AT888","v":0},{"$f":"AU888","v":0},{"$f":"AV888","v":0},{"$f":"AW888","v":0},{"$f":"AX888","v":0},{"$f":"AY888","v":0},{"$f":"AZ888","v":0},{"$f":"BA888","v":0},{"$f":"BB888","v":0},{"$f":"BC888","v":0},{"$f":"BD888","v":0},{"$f":"BE888","v":0},{"$f":"BF888","v":0},{"$f":"BG888","v":0},{"$f":"BH888","v":0},{"$f":"BI888","v":0},{"$f":"BJ888","v":0},{"$f":"BK888","v":0},{"$f":"BL888","v":0},{"$f":"BM888","v":0},{"$f":"BN888","v":0},{"$f":"BO888","v":0},{"$f":"BP888","v":0},{"$f":"BQ888","v":0},{"$f":"BR888","v":0},{"$f":"BS888","v":0}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L893","v":0},{"$f":"M893","v":0},{"$f":"N893","v":0},{"$f":"O893","v":0},{"$f":"P893","v":0},{"$f":"Q893","v":0},{"$f":"R893","v":0},{"$f":"S893","v":0},{"$f":"T893","v":0},{"$f":"U893","v":0},{"$f":"V893","v":0},{"$f":"W893","v":0},{"$f":"X893","v":0},{"$f":"Y893","v":0},{"$f":"Z893","v":0},{"$f":"AA893","v":0},{"$f":"AB893","v":0},{"$f":"AC893","v":0},{"$f":"AD893","v":0},{"$f":"AE893","v":0},{"$f":"AF893","v":0},{"$f":"AG893","v":0},{"$f":"AH893","v":0},{"$f":"AI893","v":0},{"$f":"AJ893","v":0},{"$f":"AK893","v":0},{"$f":"AL893","v":0},{"$f":"AM893","v":0},{"$f":"AN893","v":0},{"$f":"AO893","v":0},{"$f":"AP893","v":0},{"$f":"AQ893","v":0},{"$f":"AR893","v":0},{"$f":"AS893","v":0},{"$f":"AT893","v":0},{"$f":"AU893","v":0},{"$f":"AV893","v":0},{"$f":"AW893","v":0},{"$f":"AX893","v":0},{"$f":"AY893","v":0},{"$f":"AZ893","v":0},{"$f":"BA893","v":0},{"$f":"BB893","v":0},{"$f":"BC893","v":0},{"$f":"BD893","v":0},{"$f":"BE893","v":0},{"$f":"BF893","v":0},{"$f":"BG893","v":0},{"$f":"BH893","v":0},{"$f":"BI893","v":0},{"$f":"BJ893","v":0},{"$f":"BK893","v":0},{"$f":"BL893","v":0},{"$f":"BM893","v":0},{"$f":"BN893","v":0},{"$f":"BO893","v":0},{"$f":"BP893","v":0},{"$f":"BQ893","v":0},{"$f":"BR893","v":0},{"$f":"BS893","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M915-($K915*(SUM($M906:M906)=0)),-M$6)","v":0},{"$f":"MAX(-N915-($K915*(SUM($M906:N906)=0)),-N$6)","v":0},{"$f":"MAX(-O915-($K915*(SUM($M906:O906)=0)),-O$6)","v":0},{"$f":"MAX(-P915-($K915*(SUM($M906:P906)=0)),-P$6)","v":0},{"$f":"MAX(-Q915-($K915*(SUM($M906:Q906)=0)),-Q$6)","v":0},{"$f":"MAX(-R915-($K915*(SUM($M906:R906)=0)),-R$6)","v":0},{"$f":"MAX(-S915-($K915*(SUM($M906:S906)=0)),-S$6)","v":0},{"$f":"MAX(-T915-($K915*(SUM($M906:T906)=0)),-T$6)","v":0},{"$f":"MAX(-U915-($K915*(SUM($M906:U906)=0)),-U$6)","v":0},{"$f":"MAX(-V915-($K915*(SUM($M906:V906)=0)),-V$6)","v":0},{"$f":"MAX(-W915-($K915*(SUM($M906:W906)=0)),-W$6)","v":0},{"$f":"MAX(-X915-($K915*(SUM($M906:X906)=0)),-X$6)","v":0},{"$f":"MAX(-Y915-($K915*(SUM($M906:Y906)=0)),-Y$6)","v":0},{"$f":"MAX(-Z915-($K915*(SUM($M906:Z906)=0)),-Z$6)","v":0},{"$f":"MAX(-AA915-($K915*(SUM($M906:AA906)=0)),-AA$6)","v":0},{"$f":"MAX(-AB915-($K915*(SUM($M906:AB906)=0)),-AB$6)","v":0},{"$f":"MAX(-AC915-($K915*(SUM($M906:AC906)=0)),-AC$6)","v":0},{"$f":"MAX(-AD915-($K915*(SUM($M906:AD906)=0)),-AD$6)","v":0},{"$f":"MAX(-AE915-($K915*(SUM($M906:AE906)=0)),-AE$6)","v":0},{"$f":"MAX(-AF915-($K915*(SUM($M906:AF906)=0)),-AF$6)","v":0},{"$f":"MAX(-AG915-($K915*(SUM($M906:AG906)=0)),-AG$6)","v":0},{"$f":"MAX(-AH915-($K915*(SUM($M906:AH906)=0)),-AH$6)","v":0},{"$f":"MAX(-AI915-($K915*(SUM($M906:AI906)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ915-($K915*(SUM($M906:AJ906)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK915-($K915*(SUM($M906:AK906)=0)),-AK$6)","v":0},{"$f":"MAX(-AL915-($K915*(SUM($M906:AL906)=0)),-AL$6)","v":0},{"$f":"MAX(-AM915-($K915*(SUM($M906:AM906)=0)),-AM$6)","v":0},{"$f":"MAX(-AN915-($K915*(SUM($M906:AN906)=0)),-AN$6)","v":0},{"$f":"MAX(-AO915-($K915*(SUM($M906:AO906)=0)),-AO$6)","v":0},{"$f":"MAX(-AP915-($K915*(SUM($M906:AP906)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ915-($K915*(SUM($M906:AQ906)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR915-($K915*(SUM($M906:AR906)=0)),-AR$6)","v":0},{"$f":"MAX(-AS915-($K915*(SUM($M906:AS906)=0)),-AS$6)","v":0},{"$f":"MAX(-AT915-($K915*(SUM($M906:AT906)=0)),-AT$6)","v":0},{"$f":"MAX(-AU915-($K915*(SUM($M906:AU906)=0)),-AU$6)","v":0},{"$f":"MAX(-AV915-($K915*(SUM($M906:AV906)=0)),-AV$6)","v":0},{"$f":"MAX(-AW915-($K915*(SUM($M906:AW906)=0)),-AW$6)","v":0},{"$f":"MAX(-AX915-($K915*(SUM($M906:AX906)=0)),-AX$6)","v":0},{"$f":"MAX(-AY915-($K915*(SUM($M906:AY906)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ915-($K915*(SUM($M906:AZ906)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA915-($K915*(SUM($M906:BA906)=0)),-BA$6)","v":0},{"$f":"MAX(-BB915-($K915*(SUM($M906:BB906)=0)),-BB$6)","v":0},{"$f":"MAX(-BC915-($K915*(SUM($M906:BC906)=0)),-BC$6)","v":0},{"$f":"MAX(-BD915-($K915*(SUM($M906:BD906)=0)),-BD$6)","v":0},{"$f":"MAX(-BE915-($K915*(SUM($M906:BE906)=0)),-BE$6)","v":0},{"$f":"MAX(-BF915-($K915*(SUM($M906:BF906)=0)),-BF$6)","v":0},{"$f":"MAX(-BG915-($K915*(SUM($M906:BG906)=0)),-BG$6)","v":0},{"$f":"MAX(-BH915-($K915*(SUM($M906:BH906)=0)),-BH$6)","v":0},{"$f":"MAX(-BI915-($K915*(SUM($M906:BI906)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ915-($K915*(SUM($M906:BJ906)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK915-($K915*(SUM($M906:BK906)=0)),-BK$6)","v":0},{"$f":"MAX(-BL915-($K915*(SUM($M906:BL906)=0)),-BL$6)","v":0},{"$f":"MAX(-BM915-($K915*(SUM($M906:BM906)=0)),-BM$6)","v":0},{"$f":"MAX(-BN915-($K915*(SUM($M906:BN906)=0)),-BN$6)","v":0},{"$f":"MAX(-BO915-($K915*(SUM($M906:BO906)=0)),-BO$6)","v":0},{"$f":"MAX(-BP915-($K915*(SUM($M906:BP906)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ915-($K915*(SUM($M906:BQ906)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR915-($K915*(SUM($M906:BR906)=0)),-BR$6)","v":0},{"$f":"MAX(-BS915-($K915*(SUM($M906:BS906)=0)),-BS$6)","v":0},{"$f":"MAX(-BT915-($K915*(SUM($M906:BT906)=0)),-BT$6)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D937","v":"Real-Cost of-EC core & shell & land cost"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M937*$H940/$H939,0)","v":0},{"$f":"IFERROR(N937*$H940/$H939,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L961","v":0},{"$f":"M961","v":0},{"$f":"N961","v":0},{"$f":"O961","v":0},{"$f":"P961","v":0},{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},{"$f":"AC961","v":0},{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0},{"$f":"AH961","v":0},{"$f":"AI961","v":0},{"$f":"AJ961","v":0},{"$f":"AK961","v":0},{"$f":"AL961","v":0},{"$f":"AM961","v":0},{"$f":"AN961","v":0},{"$f":"AO961","v":0},{"$f":"AP961","v":0},{"$f":"AQ961","v":0},{"$f":"AR961","v":0},{"$f":"AS961","v":0},{"$f":"AT961","v":0},{"$f":"AU961","v":0},{"$f":"AV961","v":0},{"$f":"AW961","v":0},{"$f":"AX961","v":0},{"$f":"AY961","v":0},{"$f":"AZ961","v":0},{"$f":"BA961","v":0},{"$f":"BB961","v":0},{"$f":"BC961","v":0},{"$f":"BD961","v":0},{"$f":"BE961","v":0},{"$f":"BF961","v":0},{"$f":"BG961","v":0},{"$f":"BH961","v":0},{"$f":"BI961","v":0},{"$f":"BJ961","v":0},{"$f":"BK961","v":0},{"$f":"BL961","v":0},{"$f":"BM961","v":0},{"$f":"BN961","v":0},{"$f":"BO961","v":0},{"$f":"BP961","v":0},{"$f":"BQ961","v":0},{"$f":"BR961","v":0},{"$f":"BS961","v":0}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M980=1,1,SUM(M982:M983)),1)","v":1},{"$f":"IF($I$4,IF(N980=1,1,SUM(N982:N983)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D993&\"-\"&D977","v":"Real-c/f ASSET balance (BS)-EC civils"},null,null,null,{"$f":"SUM(M989:M992)","v":0},{"$f":"SUM(N989:N992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1010&\"-\"&D977","v":"Nominal-c/f ASSET balance (BS)-EC civils"},null,null,null,{"$f":"SUM(M1006:M1009)","v":0},{"$f":"SUM(N1006:N1009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Depreciation offset:",null,{"$f":"MAX(-M1035-($K1035*(SUM($M1026:M1026)=0)),-M$6)","v":0},{"$f":"MAX(-N1035-($K1035*(SUM($M1026:N1026)=0)),-N$6)","v":0},{"$f":"MAX(-O1035-($K1035*(SUM($M1026:O1026)=0)),-O$6)","v":0},{"$f":"MAX(-P1035-($K1035*(SUM($M1026:P1026)=0)),-P$6)","v":0},{"$f":"MAX(-Q1035-($K1035*(SUM($M1026:Q1026)=0)),-Q$6)","v":0},{"$f":"MAX(-R1035-($K1035*(SUM($M1026:R1026)=0)),-R$6)","v":0},{"$f":"MAX(-S1035-($K1035*(SUM($M1026:S1026)=0)),-S$6)","v":0},{"$f":"MAX(-T1035-($K1035*(SUM($M1026:T1026)=0)),-T$6)","v":0},{"$f":"MAX(-U1035-($K1035*(SUM($M1026:U1026)=0)),-U$6)","v":0},{"$f":"MAX(-V1035-($K1035*(SUM($M1026:V1026)=0)),-V$6)","v":0},{"$f":"MAX(-W1035-($K1035*(SUM($M1026:W1026)=0)),-W$6)","v":0},{"$f":"MAX(-X1035-($K1035*(SUM($M1026:X1026)=0)),-X$6)","v":0},{"$f":"MAX(-Y1035-($K1035*(SUM($M1026:Y1026)=0)),-Y$6)","v":0},{"$f":"MAX(-Z1035-($K1035*(SUM($M1026:Z1026)=0)),-Z$6)","v":0},{"$f":"MAX(-AA1035-($K1035*(SUM($M1026:AA1026)=0)),-AA$6)","v":0},{"$f":"MAX(-AB1035-($K1035*(SUM($M1026:AB1026)=0)),-AB$6)","v":0},{"$f":"MAX(-AC1035-($K1035*(SUM($M1026:AC1026)=0)),-AC$6)","v":0},{"$f":"MAX(-AD1035-($K1035*(SUM($M1026:AD1026)=0)),-AD$6)","v":0},{"$f":"MAX(-AE1035-($K1035*(SUM($M1026:AE1026)=0)),-AE$6)","v":0},{"$f":"MAX(-AF1035-($K1035*(SUM($M1026:AF1026)=0)),-AF$6)","v":0},{"$f":"MAX(-AG1035-($K1035*(SUM($M1026:AG1026)=0)),-AG$6)","v":0},{"$f":"MAX(-AH1035-($K1035*(SUM($M1026:AH1026)=0)),-AH$6)","v":0},{"$f":"MAX(-AI1035-($K1035*(SUM($M1026:AI1026)=0)),-AI$6)","v":0},{"$f":"MAX(-AJ1035-($K1035*(SUM($M1026:AJ1026)=0)),-AJ$6)","v":0},{"$f":"MAX(-AK1035-($K1035*(SUM($M1026:AK1026)=0)),-AK$6)","v":0},{"$f":"MAX(-AL1035-($K1035*(SUM($M1026:AL1026)=0)),-AL$6)","v":0},{"$f":"MAX(-AM1035-($K1035*(SUM($M1026:AM1026)=0)),-AM$6)","v":0},{"$f":"MAX(-AN1035-($K1035*(SUM($M1026:AN1026)=0)),-AN$6)","v":0},{"$f":"MAX(-AO1035-($K1035*(SUM($M1026:AO1026)=0)),-AO$6)","v":0},{"$f":"MAX(-AP1035-($K1035*(SUM($M1026:AP1026)=0)),-AP$6)","v":0},{"$f":"MAX(-AQ1035-($K1035*(SUM($M1026:AQ1026)=0)),-AQ$6)","v":0},{"$f":"MAX(-AR1035-($K1035*(SUM($M1026:AR1026)=0)),-AR$6)","v":0},{"$f":"MAX(-AS1035-($K1035*(SUM($M1026:AS1026)=0)),-AS$6)","v":0},{"$f":"MAX(-AT1035-($K1035*(SUM($M1026:AT1026)=0)),-AT$6)","v":0},{"$f":"MAX(-AU1035-($K1035*(SUM($M1026:AU1026)=0)),-AU$6)","v":0},{"$f":"MAX(-AV1035-($K1035*(SUM($M1026:AV1026)=0)),-AV$6)","v":0},{"$f":"MAX(-AW1035-($K1035*(SUM($M1026:AW1026)=0)),-AW$6)","v":0},{"$f":"MAX(-AX1035-($K1035*(SUM($M1026:AX1026)=0)),-AX$6)","v":0},{"$f":"MAX(-AY1035-($K1035*(SUM($M1026:AY1026)=0)),-AY$6)","v":0},{"$f":"MAX(-AZ1035-($K1035*(SUM($M1026:AZ1026)=0)),-AZ$6)","v":0},{"$f":"MAX(-BA1035-($K1035*(SUM($M1026:BA1026)=0)),-BA$6)","v":0},{"$f":"MAX(-BB1035-($K1035*(SUM($M1026:BB1026)=0)),-BB$6)","v":0},{"$f":"MAX(-BC1035-($K1035*(SUM($M1026:BC1026)=0)),-BC$6)","v":0},{"$f":"MAX(-BD1035-($K1035*(SUM($M1026:BD1026)=0)),-BD$6)","v":0},{"$f":"MAX(-BE1035-($K1035*(SUM($M1026:BE1026)=0)),-BE$6)","v":0},{"$f":"MAX(-BF1035-($K1035*(SUM($M1026:BF1026)=0)),-BF$6)","v":0},{"$f":"MAX(-BG1035-($K1035*(SUM($M1026:BG1026)=0)),-BG$6)","v":0},{"$f":"MAX(-BH1035-($K1035*(SUM($M1026:BH1026)=0)),-BH$6)","v":0},{"$f":"MAX(-BI1035-($K1035*(SUM($M1026:BI1026)=0)),-BI$6)","v":0},{"$f":"MAX(-BJ1035-($K1035*(SUM($M1026:BJ1026)=0)),-BJ$6)","v":0},{"$f":"MAX(-BK1035-($K1035*(SUM($M1026:BK1026)=0)),-BK$6)","v":0},{"$f":"MAX(-BL1035-($K1035*(SUM($M1026:BL1026)=0)),-BL$6)","v":0},{"$f":"MAX(-BM1035-($K1035*(SUM($M1026:BM1026)=0)),-BM$6)","v":0},{"$f":"MAX(-BN1035-($K1035*(SUM($M1026:BN1026)=0)),-BN$6)","v":0},{"$f":"MAX(-BO1035-($K1035*(SUM($M1026:BO1026)=0)),-BO$6)","v":0},{"$f":"MAX(-BP1035-($K1035*(SUM($M1026:BP1026)=0)),-BP$6)","v":0},{"$f":"MAX(-BQ1035-($K1035*(SUM($M1026:BQ1026)=0)),-BQ$6)","v":0},{"$f":"MAX(-BR1035-($K1035*(SUM($M1026:BR1026)=0)),-BR$6)","v":0},{"$f":"MAX(-BS1035-($K1035*(SUM($M1026:BS1026)=0)),-BS$6)","v":0},{"$f":"MAX(-BT1035-($K1035*(SUM($M1026:BT1026)=0)),-BT$6)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D1057","v":"Real-Cost of-EC Electrical"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M1057*$H1060/$H1059,0)","v":0},{"$f":"IFERROR(N1057*$H1060/$H1059,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H1057,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G1075)","v":0},{"$f":"1*(N$3=$H$26+$G1075)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1113&\"-\"&D1097","v":"Real-c/f ASSET balance (BS)-EC electrical switch gear & cabling for PW"},null,null,null,{"$f":"SUM(M1109:M1112)","v":0},{"$f":"SUM(N1109:N1112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1130&\"-\"&D1097","v":"Nominal-c/f ASSET balance (BS)-EC electrical switch gear & cabling for PW"},null,null,null,{"$f":"SUM(M1126:M1129)","v":0},{"$f":"SUM(N1126:N1129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D1179","v":"Real-Cost of-Installation and cabling"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M1179*$H1182/$H1181,0)","v":0},{"$f":"IFERROR(N1179*$H1182/$H1181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1203","v":0},{"$f":"M1203","v":0},{"$f":"N1203","v":0},{"$f":"O1203","v":0},{"$f":"P1203","v":0},{"$f":"Q1203","v":0},{"$f":"R1203","v":0},{"$f":"S1203","v":0},{"$f":"T1203","v":0},{"$f":"U1203","v":0},{"$f":"V1203","v":0},{"$f":"W1203","v":0},{"$f":"X1203","v":0},{"$f":"Y1203","v":0},{"$f":"Z1203","v":0},{"$f":"AA1203","v":0},{"$f":"AB1203","v":0},{"$f":"AC1203","v":0},{"$f":"AD1203","v":0},{"$f":"AE1203","v":0},{"$f":"AF1203","v":0},{"$f":"AG1203","v":0},{"$f":"AH1203","v":0},{"$f":"AI1203","v":0},{"$f":"AJ1203","v":0},{"$f":"AK1203","v":0},{"$f":"AL1203","v":0},{"$f":"AM1203","v":0},{"$f":"AN1203","v":0},{"$f":"AO1203","v":0},{"$f":"AP1203","v":0},{"$f":"AQ1203","v":0},{"$f":"AR1203","v":0},{"$f":"AS1203","v":0},{"$f":"AT1203","v":0},{"$f":"AU1203","v":0},{"$f":"AV1203","v":0},{"$f":"AW1203","v":0},{"$f":"AX1203","v":0},{"$f":"AY1203","v":0},{"$f":"AZ1203","v":0},{"$f":"BA1203","v":0},{"$f":"BB1203","v":0},{"$f":"BC1203","v":0},{"$f":"BD1203","v":0},{"$f":"BE1203","v":0},{"$f":"BF1203","v":0},{"$f":"BG1203","v":0},{"$f":"BH1203","v":0},{"$f":"BI1203","v":0},{"$f":"BJ1203","v":0},{"$f":"BK1203","v":0},{"$f":"BL1203","v":0},{"$f":"BM1203","v":0},{"$f":"BN1203","v":0},{"$f":"BO1203","v":0},{"$f":"BP1203","v":0},{"$f":"BQ1203","v":0},{"$f":"BR1203","v":0},{"$f":"BS1203","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M1215*$G1205/M$7","v":0},{"$f":"N1215*$G1205/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&H1219","v":"Real-final write off-Generation"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$723&\"-\"&D1219","v":"Real-final write off-Transformers and customer switchgears"},null,{"$f":"SUM(M1234:BT1234)","v":0},null,{"$f":"-SUM(M1231:M1233)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N1231:N1233)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O1231:O1233)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P1231:P1233)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q1231:Q1233)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R1231:R1233)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S1231:S1233)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T1231:T1233)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U1231:U1233)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V1231:V1233)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W1231:W1233)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X1231:X1233)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y1231:Y1233)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z1231:Z1233)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA1231:AA1233)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB1231:AB1233)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC1231:AC1233)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD1231:AD1233)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE1231:AE1233)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF1231:AF1233)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG1231:AG1233)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH1231:AH1233)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI1231:AI1233)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ1231:AJ1233)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK1231:AK1233)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL1231:AL1233)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM1231:AM1233)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN1231:AN1233)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO1231:AO1233)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP1231:AP1233)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ1231:AQ1233)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR1231:AR1233)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS1231:AS1233)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT1231:AT1233)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU1231:AU1233)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV1231:AV1233)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW1231:AW1233)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX1231:AX1233)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY1231:AY1233)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ1231:AZ1233)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA1231:BA1233)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB1231:BB1233)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC1231:BC1233)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD1231:BD1233)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE1231:BE1233)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF1231:BF1233)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG1231:BG1233)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH1231:BH1233)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI1231:BI1233)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ1231:BJ1233)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK1231:BK1233)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL1231:BL1233)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM1231:BM1233)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN1231:BN1233)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO1231:BO1233)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP1231:BP1233)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ1231:BQ1233)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR1231:BR1233)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS1231:BS1233)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT1231:BT1233)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,"Final write off (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&H1219","v":"Nominal-final write off-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$723&\"-\"&D1219","v":"Nominal-final write off-Transformers and customer switchgears"},null,{"$f":"SUM(M1251:BT1251)","v":0},null,{"$f":"-SUM(M1248:M1250)*OR(M$27,M$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(N1248:N1250)*OR(N$27,N$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(O1248:O1250)*OR(O$27,O$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(P1248:P1250)*OR(P$27,P$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Q1248:Q1250)*OR(Q$27,Q$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(R1248:R1250)*OR(R$27,R$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(S1248:S1250)*OR(S$27,S$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(T1248:T1250)*OR(T$27,T$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(U1248:U1250)*OR(U$27,U$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(V1248:V1250)*OR(V$27,V$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(W1248:W1250)*OR(W$27,W$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(X1248:X1250)*OR(X$27,X$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Y1248:Y1250)*OR(Y$27,Y$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(Z1248:Z1250)*OR(Z$27,Z$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AA1248:AA1250)*OR(AA$27,AA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AB1248:AB1250)*OR(AB$27,AB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AC1248:AC1250)*OR(AC$27,AC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AD1248:AD1250)*OR(AD$27,AD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AE1248:AE1250)*OR(AE$27,AE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AF1248:AF1250)*OR(AF$27,AF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AG1248:AG1250)*OR(AG$27,AG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AH1248:AH1250)*OR(AH$27,AH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AI1248:AI1250)*OR(AI$27,AI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AJ1248:AJ1250)*OR(AJ$27,AJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AK1248:AK1250)*OR(AK$27,AK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AL1248:AL1250)*OR(AL$27,AL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AM1248:AM1250)*OR(AM$27,AM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AN1248:AN1250)*OR(AN$27,AN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AO1248:AO1250)*OR(AO$27,AO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AP1248:AP1250)*OR(AP$27,AP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AQ1248:AQ1250)*OR(AQ$27,AQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AR1248:AR1250)*OR(AR$27,AR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AS1248:AS1250)*OR(AS$27,AS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AT1248:AT1250)*OR(AT$27,AT$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AU1248:AU1250)*OR(AU$27,AU$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AV1248:AV1250)*OR(AV$27,AV$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AW1248:AW1250)*OR(AW$27,AW$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AX1248:AX1250)*OR(AX$27,AX$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AY1248:AY1250)*OR(AY$27,AY$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(AZ1248:AZ1250)*OR(AZ$27,AZ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BA1248:BA1250)*OR(BA$27,BA$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BB1248:BB1250)*OR(BB$27,BB$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BC1248:BC1250)*OR(BC$27,BC$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BD1248:BD1250)*OR(BD$27,BD$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BE1248:BE1250)*OR(BE$27,BE$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BF1248:BF1250)*OR(BF$27,BF$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BG1248:BG1250)*OR(BG$27,BG$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BH1248:BH1250)*OR(BH$27,BH$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BI1248:BI1250)*OR(BI$27,BI$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BJ1248:BJ1250)*OR(BJ$27,BJ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BK1248:BK1250)*OR(BK$27,BK$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BL1248:BL1250)*OR(BL$27,BL$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BM1248:BM1250)*OR(BM$27,BM$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BN1248:BN1250)*OR(BN$27,BN$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BO1248:BO1250)*OR(BO$27,BO$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BP1248:BP1250)*OR(BP$27,BP$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BQ1248:BQ1250)*OR(BQ$27,BQ$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BR1248:BR1250)*OR(BR$27,BR$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BS1248:BS1250)*OR(BS$27,BS$6=SYS_TimeLine!$H$21)","v":0},{"$f":"-SUM(BT1248:BT1250)*OR(BT$27,BT$6=SYS_TimeLine!$H$21)","v":0}]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M1262=1,1,N1264*M1260/N1260),0)","v":1},{"$f":"IFERROR(IF(N1262=1,1,O1264*N1260/O1260),0)","v":0},{"$f":"IFERROR(IF(O1262=1,1,P1264*O1260/P1260),0)","v":0},{"$f":"IFERROR(IF(P1262=1,1,Q1264*P1260/Q1260),0)","v":0},{"$f":"IFERROR(IF(Q1262=1,1,R1264*Q1260/R1260),0)","v":0},{"$f":"IFERROR(IF(R1262=1,1,S1264*R1260/S1260),0)","v":0},{"$f":"IFERROR(IF(S1262=1,1,T1264*S1260/T1260),0)","v":0},{"$f":"IFERROR(IF(T1262=1,1,U1264*T1260/U1260),0)","v":0},{"$f":"IFERROR(IF(U1262=1,1,V1264*U1260/V1260),0)","v":0},{"$f":"IFERROR(IF(V1262=1,1,W1264*V1260/W1260),0)","v":0},{"$f":"IFERROR(IF(W1262=1,1,X1264*W1260/X1260),0)","v":0},{"$f":"IFERROR(IF(X1262=1,1,Y1264*X1260/Y1260),0)","v":0},{"$f":"IFERROR(IF(Y1262=1,1,Z1264*Y1260/Z1260),0)","v":0},{"$f":"IFERROR(IF(Z1262=1,1,AA1264*Z1260/AA1260),0)","v":0},{"$f":"IFERROR(IF(AA1262=1,1,AB1264*AA1260/AB1260),0)","v":0},{"$f":"IFERROR(IF(AB1262=1,1,AC1264*AB1260/AC1260),0)","v":0},{"$f":"IFERROR(IF(AC1262=1,1,AD1264*AC1260/AD1260),0)","v":0},{"$f":"IFERROR(IF(AD1262=1,1,AE1264*AD1260/AE1260),0)","v":0},{"$f":"IFERROR(IF(AE1262=1,1,AF1264*AE1260/AF1260),0)","v":0},{"$f":"IFERROR(IF(AF1262=1,1,AG1264*AF1260/AG1260),0)","v":0},{"$f":"IFERROR(IF(AG1262=1,1,AH1264*AG1260/AH1260),0)","v":0},{"$f":"IFERROR(IF(AH1262=1,1,AI1264*AH1260/AI1260),0)","v":0},{"$f":"IFERROR(IF(AI1262=1,1,AJ1264*AI1260/AJ1260),0)","v":0},{"$f":"IFERROR(IF(AJ1262=1,1,AK1264*AJ1260/AK1260),0)","v":0},{"$f":"IFERROR(IF(AK1262=1,1,AL1264*AK1260/AL1260),0)","v":0},{"$f":"IFERROR(IF(AL1262=1,1,AM1264*AL1260/AM1260),0)","v":0},{"$f":"IFERROR(IF(AM1262=1,1,AN1264*AM1260/AN1260),0)","v":0},{"$f":"IFERROR(IF(AN1262=1,1,AO1264*AN1260/AO1260),0)","v":0},{"$f":"IFERROR(IF(AO1262=1,1,AP1264*AO1260/AP1260),0)","v":0},{"$f":"IFERROR(IF(AP1262=1,1,AQ1264*AP1260/AQ1260),0)","v":0},{"$f":"IFERROR(IF(AQ1262=1,1,AR1264*AQ1260/AR1260),0)","v":0},{"$f":"IFERROR(IF(AR1262=1,1,AS1264*AR1260/AS1260),0)","v":0},{"$f":"IFERROR(IF(AS1262=1,1,AT1264*AS1260/AT1260),0)","v":0},{"$f":"IFERROR(IF(AT1262=1,1,AU1264*AT1260/AU1260),0)","v":0},{"$f":"IFERROR(IF(AU1262=1,1,AV1264*AU1260/AV1260),0)","v":0},{"$f":"IFERROR(IF(AV1262=1,1,AW1264*AV1260/AW1260),0)","v":0},{"$f":"IFERROR(IF(AW1262=1,1,AX1264*AW1260/AX1260),0)","v":0},{"$f":"IFERROR(IF(AX1262=1,1,AY1264*AX1260/AY1260),0)","v":0},{"$f":"IFERROR(IF(AY1262=1,1,AZ1264*AY1260/AZ1260),0)","v":0},{"$f":"IFERROR(IF(AZ1262=1,1,BA1264*AZ1260/BA1260),0)","v":0},{"$f":"IFERROR(IF(BA1262=1,1,BB1264*BA1260/BB1260),0)","v":0},{"$f":"IFERROR(IF(BB1262=1,1,BC1264*BB1260/BC1260),0)","v":0},{"$f":"IFERROR(IF(BC1262=1,1,BD1264*BC1260/BD1260),0)","v":0},{"$f":"IFERROR(IF(BD1262=1,1,BE1264*BD1260/BE1260),0)","v":0},{"$f":"IFERROR(IF(BE1262=1,1,BF1264*BE1260/BF1260),0)","v":0},{"$f":"IFERROR(IF(BF1262=1,1,BG1264*BF1260/BG1260),0)","v":0},{"$f":"IFERROR(IF(BG1262=1,1,BH1264*BG1260/BH1260),0)","v":0},{"$f":"IFERROR(IF(BH1262=1,1,BI1264*BH1260/BI1260),0)","v":0},{"$f":"IFERROR(IF(BI1262=1,1,BJ1264*BI1260/BJ1260),0)","v":0},{"$f":"IFERROR(IF(BJ1262=1,1,BK1264*BJ1260/BK1260),0)","v":0},{"$f":"IFERROR(IF(BK1262=1,1,BL1264*BK1260/BL1260),0)","v":0},{"$f":"IFERROR(IF(BL1262=1,1,BM1264*BL1260/BM1260),0)","v":0},{"$f":"IFERROR(IF(BM1262=1,1,BN1264*BM1260/BN1260),0)","v":0},{"$f":"IFERROR(IF(BN1262=1,1,BO1264*BN1260/BO1260),0)","v":0},{"$f":"IFERROR(IF(BO1262=1,1,BP1264*BO1260/BP1260),0)","v":0},{"$f":"IFERROR(IF(BP1262=1,1,BQ1264*BP1260/BQ1260),0)","v":0},{"$f":"IFERROR(IF(BQ1262=1,1,BR1264*BQ1260/BR1260),0)","v":0},{"$f":"IFERROR(IF(BR1262=1,1,BS1264*BR1260/BS1260),0)","v":0},{"$f":"IFERROR(IF(BS1262=1,1,BT1264*BS1260/BT1260),0)","v":0},{"$f":"IFERROR(IF(BT1262=1,1,BU1264*BT1260/BU1260),0)","v":0}]
[]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$297:$G$300,J1301,1)","v":2023},{"$f":"SUMPRODUCT(M1302:BT1302,M1303:BT1303)","v":1},{"$f":"AND(SUM(M1301:BT1301)<>0,G1303<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G1303)*1","v":1},{"$f":"(N$3=$G1303)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$297:$I$300,J1301,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M1319<>0,(SUM(OFFSET(M1305,,-M1319-$K1319*M1310,,MAX(($K1319+1)*M1310,1)))*($H1320)*(M1319=$G1319) + (OFFSET(L1320,,-M1319+1)*(SUM(M$14:M$23)<>0)))*$H1319*SUM($M1310:M1310),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N1319<>0,(SUM(OFFSET(N1305,,-N1319-$K1319*N1310,,MAX(($K1319+1)*N1310,1)))*($H1320)*(N1319=$G1319) + (OFFSET(M1320,,-N1319+1)*(SUM(N$14:N$23)<>0)))*$H1319*SUM($M1310:N1310),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O1319<>0,(SUM(OFFSET(O1305,,-O1319-$K1319*O1310,,MAX(($K1319+1)*O1310,1)))*($H1320)*(O1319=$G1319) + (OFFSET(N1320,,-O1319+1)*(SUM(O$14:O$23)<>0)))*$H1319*SUM($M1310:O1310),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P1319<>0,(SUM(OFFSET(P1305,,-P1319-$K1319*P1310,,MAX(($K1319+1)*P1310,1)))*($H1320)*(P1319=$G1319) + (OFFSET(O1320,,-P1319+1)*(SUM(P$14:P$23)<>0)))*$H1319*SUM($M1310:P1310),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q1319<>0,(SUM(OFFSET(Q1305,,-Q1319-$K1319*Q1310,,MAX(($K1319+1)*Q1310,1)))*($H1320)*(Q1319=$G1319) + (OFFSET(P1320,,-Q1319+1)*(SUM(Q$14:Q$23)<>0)))*$H1319*SUM($M1310:Q1310),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R1319<>0,(SUM(OFFSET(R1305,,-R1319-$K1319*R1310,,MAX(($K1319+1)*R1310,1)))*($H1320)*(R1319=$G1319) + (OFFSET(Q1320,,-R1319+1)*(SUM(R$14:R$23)<>0)))*$H1319*SUM($M1310:R1310),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S1319<>0,(SUM(OFFSET(S1305,,-S1319-$K1319*S1310,,MAX(($K1319+1)*S1310,1)))*($H1320)*(S1319=$G1319) + (OFFSET(R1320,,-S1319+1)*(SUM(S$14:S$23)<>0)))*$H1319*SUM($M1310:S1310),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T1319<>0,(SUM(OFFSET(T1305,,-T1319-$K1319*T1310,,MAX(($K1319+1)*T1310,1)))*($H1320)*(T1319=$G1319) + (OFFSET(S1320,,-T1319+1)*(SUM(T$14:T$23)<>0)))*$H1319*SUM($M1310:T1310),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U1319<>0,(SUM(OFFSET(U1305,,-U1319-$K1319*U1310,,MAX(($K1319+1)*U1310,1)))*($H1320)*(U1319=$G1319) + (OFFSET(T1320,,-U1319+1)*(SUM(U$14:U$23)<>0)))*$H1319*SUM($M1310:U1310),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V1319<>0,(SUM(OFFSET(V1305,,-V1319-$K1319*V1310,,MAX(($K1319+1)*V1310,1)))*($H1320)*(V1319=$G1319) + (OFFSET(U1320,,-V1319+1)*(SUM(V$14:V$23)<>0)))*$H1319*SUM($M1310:V1310),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W1319<>0,(SUM(OFFSET(W1305,,-W1319-$K1319*W1310,,MAX(($K1319+1)*W1310,1)))*($H1320)*(W1319=$G1319) + (OFFSET(V1320,,-W1319+1)*(SUM(W$14:W$23)<>0)))*$H1319*SUM($M1310:W1310),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X1319<>0,(SUM(OFFSET(X1305,,-X1319-$K1319*X1310,,MAX(($K1319+1)*X1310,1)))*($H1320)*(X1319=$G1319) + (OFFSET(W1320,,-X1319+1)*(SUM(X$14:X$23)<>0)))*$H1319*SUM($M1310:X1310),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y1319<>0,(SUM(OFFSET(Y1305,,-Y1319-$K1319*Y1310,,MAX(($K1319+1)*Y1310,1)))*($H1320)*(Y1319=$G1319) + (OFFSET(X1320,,-Y1319+1)*(SUM(Y$14:Y$23)<>0)))*$H1319*SUM($M1310:Y1310),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z1319<>0,(SUM(OFFSET(Z1305,,-Z1319-$K1319*Z1310,,MAX(($K1319+1)*Z1310,1)))*($H1320)*(Z1319=$G1319) + (OFFSET(Y1320,,-Z1319+1)*(SUM(Z$14:Z$23)<>0)))*$H1319*SUM($M1310:Z1310),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA1319<>0,(SUM(OFFSET(AA1305,,-AA1319-$K1319*AA1310,,MAX(($K1319+1)*AA1310,1)))*($H1320)*(AA1319=$G1319) + (OFFSET(Z1320,,-AA1319+1)*(SUM(AA$14:AA$23)<>0)))*$H1319*SUM($M1310:AA1310),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB1319<>0,(SUM(OFFSET(AB1305,,-AB1319-$K1319*AB1310,,MAX(($K1319+1)*AB1310,1)))*($H1320)*(AB1319=$G1319) + (OFFSET(AA1320,,-AB1319+1)*(SUM(AB$14:AB$23)<>0)))*$H1319*SUM($M1310:AB1310),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC1319<>0,(SUM(OFFSET(AC1305,,-AC1319-$K1319*AC1310,,MAX(($K1319+1)*AC1310,1)))*($H1320)*(AC1319=$G1319) + (OFFSET(AB1320,,-AC1319+1)*(SUM(AC$14:AC$23)<>0)))*$H1319*SUM($M1310:AC1310),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD1319<>0,(SUM(OFFSET(AD1305,,-AD1319-$K1319*AD1310,,MAX(($K1319+1)*AD1310,1)))*($H1320)*(AD1319=$G1319) + (OFFSET(AC1320,,-AD1319+1)*(SUM(AD$14:AD$23)<>0)))*$H1319*SUM($M1310:AD1310),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE1319<>0,(SUM(OFFSET(AE1305,,-AE1319-$K1319*AE1310,,MAX(($K1319+1)*AE1310,1)))*($H1320)*(AE1319=$G1319) + (OFFSET(AD1320,,-AE1319+1)*(SUM(AE$14:AE$23)<>0)))*$H1319*SUM($M1310:AE1310),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF1319<>0,(SUM(OFFSET(AF1305,,-AF1319-$K1319*AF1310,,MAX(($K1319+1)*AF1310,1)))*($H1320)*(AF1319=$G1319) + (OFFSET(AE1320,,-AF1319+1)*(SUM(AF$14:AF$23)<>0)))*$H1319*SUM($M1310:AF1310),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG1319<>0,(SUM(OFFSET(AG1305,,-AG1319-$K1319*AG1310,,MAX(($K1319+1)*AG1310,1)))*($H1320)*(AG1319=$G1319) + (OFFSET(AF1320,,-AG1319+1)*(SUM(AG$14:AG$23)<>0)))*$H1319*SUM($M1310:AG1310),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH1319<>0,(SUM(OFFSET(AH1305,,-AH1319-$K1319*AH1310,,MAX(($K1319+1)*AH1310,1)))*($H1320)*(AH1319=$G1319) + (OFFSET(AG1320,,-AH1319+1)*(SUM(AH$14:AH$23)<>0)))*$H1319*SUM($M1310:AH1310),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI1319<>0,(SUM(OFFSET(AI1305,,-AI1319-$K1319*AI1310,,MAX(($K1319+1)*AI1310,1)))*($H1320)*(AI1319=$G1319) + (OFFSET(AH1320,,-AI1319+1)*(SUM(AI$14:AI$23)<>0)))*$H1319*SUM($M1310:AI1310),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ1319<>0,(SUM(OFFSET(AJ1305,,-AJ1319-$K1319*AJ1310,,MAX(($K1319+1)*AJ1310,1)))*($H1320)*(AJ1319=$G1319) + (OFFSET(AI1320,,-AJ1319+1)*(SUM(AJ$14:AJ$23)<>0)))*$H1319*SUM($M1310:AJ1310),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK1319<>0,(SUM(OFFSET(AK1305,,-AK1319-$K1319*AK1310,,MAX(($K1319+1)*AK1310,1)))*($H1320)*(AK1319=$G1319) + (OFFSET(AJ1320,,-AK1319+1)*(SUM(AK$14:AK$23)<>0)))*$H1319*SUM($M1310:AK1310),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL1319<>0,(SUM(OFFSET(AL1305,,-AL1319-$K1319*AL1310,,MAX(($K1319+1)*AL1310,1)))*($H1320)*(AL1319=$G1319) + (OFFSET(AK1320,,-AL1319+1)*(SUM(AL$14:AL$23)<>0)))*$H1319*SUM($M1310:AL1310),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM1319<>0,(SUM(OFFSET(AM1305,,-AM1319-$K1319*AM1310,,MAX(($K1319+1)*AM1310,1)))*($H1320)*(AM1319=$G1319) + (OFFSET(AL1320,,-AM1319+1)*(SUM(AM$14:AM$23)<>0)))*$H1319*SUM($M1310:AM1310),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN1319<>0,(SUM(OFFSET(AN1305,,-AN1319-$K1319*AN1310,,MAX(($K1319+1)*AN1310,1)))*($H1320)*(AN1319=$G1319) + (OFFSET(AM1320,,-AN1319+1)*(SUM(AN$14:AN$23)<>0)))*$H1319*SUM($M1310:AN1310),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO1319<>0,(SUM(OFFSET(AO1305,,-AO1319-$K1319*AO1310,,MAX(($K1319+1)*AO1310,1)))*($H1320)*(AO1319=$G1319) + (OFFSET(AN1320,,-AO1319+1)*(SUM(AO$14:AO$23)<>0)))*$H1319*SUM($M1310:AO1310),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP1319<>0,(SUM(OFFSET(AP1305,,-AP1319-$K1319*AP1310,,MAX(($K1319+1)*AP1310,1)))*($H1320)*(AP1319=$G1319) + (OFFSET(AO1320,,-AP1319+1)*(SUM(AP$14:AP$23)<>0)))*$H1319*SUM($M1310:AP1310),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ1319<>0,(SUM(OFFSET(AQ1305,,-AQ1319-$K1319*AQ1310,,MAX(($K1319+1)*AQ1310,1)))*($H1320)*(AQ1319=$G1319) + (OFFSET(AP1320,,-AQ1319+1)*(SUM(AQ$14:AQ$23)<>0)))*$H1319*SUM($M1310:AQ1310),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR1319<>0,(SUM(OFFSET(AR1305,,-AR1319-$K1319*AR1310,,MAX(($K1319+1)*AR1310,1)))*($H1320)*(AR1319=$G1319) + (OFFSET(AQ1320,,-AR1319+1)*(SUM(AR$14:AR$23)<>0)))*$H1319*SUM($M1310:AR1310),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS1319<>0,(SUM(OFFSET(AS1305,,-AS1319-$K1319*AS1310,,MAX(($K1319+1)*AS1310,1)))*($H1320)*(AS1319=$G1319) + (OFFSET(AR1320,,-AS1319+1)*(SUM(AS$14:AS$23)<>0)))*$H1319*SUM($M1310:AS1310),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT1319<>0,(SUM(OFFSET(AT1305,,-AT1319-$K1319*AT1310,,MAX(($K1319+1)*AT1310,1)))*($H1320)*(AT1319=$G1319) + (OFFSET(AS1320,,-AT1319+1)*(SUM(AT$14:AT$23)<>0)))*$H1319*SUM($M1310:AT1310),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU1319<>0,(SUM(OFFSET(AU1305,,-AU1319-$K1319*AU1310,,MAX(($K1319+1)*AU1310,1)))*($H1320)*(AU1319=$G1319) + (OFFSET(AT1320,,-AU1319+1)*(SUM(AU$14:AU$23)<>0)))*$H1319*SUM($M1310:AU1310),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV1319<>0,(SUM(OFFSET(AV1305,,-AV1319-$K1319*AV1310,,MAX(($K1319+1)*AV1310,1)))*($H1320)*(AV1319=$G1319) + (OFFSET(AU1320,,-AV1319+1)*(SUM(AV$14:AV$23)<>0)))*$H1319*SUM($M1310:AV1310),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW1319<>0,(SUM(OFFSET(AW1305,,-AW1319-$K1319*AW1310,,MAX(($K1319+1)*AW1310,1)))*($H1320)*(AW1319=$G1319) + (OFFSET(AV1320,,-AW1319+1)*(SUM(AW$14:AW$23)<>0)))*$H1319*SUM($M1310:AW1310),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX1319<>0,(SUM(OFFSET(AX1305,,-AX1319-$K1319*AX1310,,MAX(($K1319+1)*AX1310,1)))*($H1320)*(AX1319=$G1319) + (OFFSET(AW1320,,-AX1319+1)*(SUM(AX$14:AX$23)<>0)))*$H1319*SUM($M1310:AX1310),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY1319<>0,(SUM(OFFSET(AY1305,,-AY1319-$K1319*AY1310,,MAX(($K1319+1)*AY1310,1)))*($H1320)*(AY1319=$G1319) + (OFFSET(AX1320,,-AY1319+1)*(SUM(AY$14:AY$23)<>0)))*$H1319*SUM($M1310:AY1310),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ1319<>0,(SUM(OFFSET(AZ1305,,-AZ1319-$K1319*AZ1310,,MAX(($K1319+1)*AZ1310,1)))*($H1320)*(AZ1319=$G1319) + (OFFSET(AY1320,,-AZ1319+1)*(SUM(AZ$14:AZ$23)<>0)))*$H1319*SUM($M1310:AZ1310),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA1319<>0,(SUM(OFFSET(BA1305,,-BA1319-$K1319*BA1310,,MAX(($K1319+1)*BA1310,1)))*($H1320)*(BA1319=$G1319) + (OFFSET(AZ1320,,-BA1319+1)*(SUM(BA$14:BA$23)<>0)))*$H1319*SUM($M1310:BA1310),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB1319<>0,(SUM(OFFSET(BB1305,,-BB1319-$K1319*BB1310,,MAX(($K1319+1)*BB1310,1)))*($H1320)*(BB1319=$G1319) + (OFFSET(BA1320,,-BB1319+1)*(SUM(BB$14:BB$23)<>0)))*$H1319*SUM($M1310:BB1310),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC1319<>0,(SUM(OFFSET(BC1305,,-BC1319-$K1319*BC1310,,MAX(($K1319+1)*BC1310,1)))*($H1320)*(BC1319=$G1319) + (OFFSET(BB1320,,-BC1319+1)*(SUM(BC$14:BC$23)<>0)))*$H1319*SUM($M1310:BC1310),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD1319<>0,(SUM(OFFSET(BD1305,,-BD1319-$K1319*BD1310,,MAX(($K1319+1)*BD1310,1)))*($H1320)*(BD1319=$G1319) + (OFFSET(BC1320,,-BD1319+1)*(SUM(BD$14:BD$23)<>0)))*$H1319*SUM($M1310:BD1310),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE1319<>0,(SUM(OFFSET(BE1305,,-BE1319-$K1319*BE1310,,MAX(($K1319+1)*BE1310,1)))*($H1320)*(BE1319=$G1319) + (OFFSET(BD1320,,-BE1319+1)*(SUM(BE$14:BE$23)<>0)))*$H1319*SUM($M1310:BE1310),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF1319<>0,(SUM(OFFSET(BF1305,,-BF1319-$K1319*BF1310,,MAX(($K1319+1)*BF1310,1)))*($H1320)*(BF1319=$G1319) + (OFFSET(BE1320,,-BF1319+1)*(SUM(BF$14:BF$23)<>0)))*$H1319*SUM($M1310:BF1310),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG1319<>0,(SUM(OFFSET(BG1305,,-BG1319-$K1319*BG1310,,MAX(($K1319+1)*BG1310,1)))*($H1320)*(BG1319=$G1319) + (OFFSET(BF1320,,-BG1319+1)*(SUM(BG$14:BG$23)<>0)))*$H1319*SUM($M1310:BG1310),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH1319<>0,(SUM(OFFSET(BH1305,,-BH1319-$K1319*BH1310,,MAX(($K1319+1)*BH1310,1)))*($H1320)*(BH1319=$G1319) + (OFFSET(BG1320,,-BH1319+1)*(SUM(BH$14:BH$23)<>0)))*$H1319*SUM($M1310:BH1310),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI1319<>0,(SUM(OFFSET(BI1305,,-BI1319-$K1319*BI1310,,MAX(($K1319+1)*BI1310,1)))*($H1320)*(BI1319=$G1319) + (OFFSET(BH1320,,-BI1319+1)*(SUM(BI$14:BI$23)<>0)))*$H1319*SUM($M1310:BI1310),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ1319<>0,(SUM(OFFSET(BJ1305,,-BJ1319-$K1319*BJ1310,,MAX(($K1319+1)*BJ1310,1)))*($H1320)*(BJ1319=$G1319) + (OFFSET(BI1320,,-BJ1319+1)*(SUM(BJ$14:BJ$23)<>0)))*$H1319*SUM($M1310:BJ1310),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK1319<>0,(SUM(OFFSET(BK1305,,-BK1319-$K1319*BK1310,,MAX(($K1319+1)*BK1310,1)))*($H1320)*(BK1319=$G1319) + (OFFSET(BJ1320,,-BK1319+1)*(SUM(BK$14:BK$23)<>0)))*$H1319*SUM($M1310:BK1310),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL1319<>0,(SUM(OFFSET(BL1305,,-BL1319-$K1319*BL1310,,MAX(($K1319+1)*BL1310,1)))*($H1320)*(BL1319=$G1319) + (OFFSET(BK1320,,-BL1319+1)*(SUM(BL$14:BL$23)<>0)))*$H1319*SUM($M1310:BL1310),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM1319<>0,(SUM(OFFSET(BM1305,,-BM1319-$K1319*BM1310,,MAX(($K1319+1)*BM1310,1)))*($H1320)*(BM1319=$G1319) + (OFFSET(BL1320,,-BM1319+1)*(SUM(BM$14:BM$23)<>0)))*$H1319*SUM($M1310:BM1310),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN1319<>0,(SUM(OFFSET(BN1305,,-BN1319-$K1319*BN1310,,MAX(($K1319+1)*BN1310,1)))*($H1320)*(BN1319=$G1319) + (OFFSET(BM1320,,-BN1319+1)*(SUM(BN$14:BN$23)<>0)))*$H1319*SUM($M1310:BN1310),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO1319<>0,(SUM(OFFSET(BO1305,,-BO1319-$K1319*BO1310,,MAX(($K1319+1)*BO1310,1)))*($H1320)*(BO1319=$G1319) + (OFFSET(BN1320,,-BO1319+1)*(SUM(BO$14:BO$23)<>0)))*$H1319*SUM($M1310:BO1310),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP1319<>0,(SUM(OFFSET(BP1305,,-BP1319-$K1319*BP1310,,MAX(($K1319+1)*BP1310,1)))*($H1320)*(BP1319=$G1319) + (OFFSET(BO1320,,-BP1319+1)*(SUM(BP$14:BP$23)<>0)))*$H1319*SUM($M1310:BP1310),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ1319<>0,(SUM(OFFSET(BQ1305,,-BQ1319-$K1319*BQ1310,,MAX(($K1319+1)*BQ1310,1)))*($H1320)*(BQ1319=$G1319) + (OFFSET(BP1320,,-BQ1319+1)*(SUM(BQ$14:BQ$23)<>0)))*$H1319*SUM($M1310:BQ1310),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR1319<>0,(SUM(OFFSET(BR1305,,-BR1319-$K1319*BR1310,,MAX(($K1319+1)*BR1310,1)))*($H1320)*(BR1319=$G1319) + (OFFSET(BQ1320,,-BR1319+1)*(SUM(BR$14:BR$23)<>0)))*$H1319*SUM($M1310:BR1310),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS1319<>0,(SUM(OFFSET(BS1305,,-BS1319-$K1319*BS1310,,MAX(($K1319+1)*BS1310,1)))*($H1320)*(BS1319=$G1319) + (OFFSET(BR1320,,-BS1319+1)*(SUM(BS$14:BS$23)<>0)))*$H1319*SUM($M1310:BS1310),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT1319<>0,(SUM(OFFSET(BT1305,,-BT1319-$K1319*BT1310,,MAX(($K1319+1)*BT1310,1)))*($H1320)*(BT1319=$G1319) + (OFFSET(BS1320,,-BT1319+1)*(SUM(BT$14:BT$23)<>0)))*$H1319*SUM($M1310:BT1310),0)*(SUM($M$27:BT$27)=0)","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H1301","v":"Nominal-Capex-liability recognised-Distribution"},null,null,{"$f":"SUM(M1337:BT1337)","v":0},null,{"$f":"-M1331","v":0},{"$f":"-N1331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L1347*M1342/L1342,0)+M1344","v":1},{"$f":"IFERROR(M1347*N1342/M1342,0)+N1344","v":1.0149999999999999},{"$f":"IFERROR(N1347*O1342/N1342,0)+O1344","v":1.0302249999999997},{"$f":"IFERROR(O1347*P1342/O1342,0)+P1344","v":1.0456783749999996},{"$f":"IFERROR(P1347*Q1342/P1342,0)+Q1344","v":1.0613635506249994},{"$f":"IFERROR(Q1347*R1342/Q1342,0)+R1344","v":1.0772840038843743},{"$f":"IFERROR(R1347*S1342/R1342,0)+S1344","v":1.0934432639426397},{"$f":"IFERROR(S1347*T1342/S1342,0)+T1344","v":1.1098449129017791},{"$f":"IFERROR(T1347*U1342/T1342,0)+U1344","v":1.1264925865953057},{"$f":"IFERROR(U1347*V1342/U1342,0)+V1344","v":1.1433899753942351},{"$f":"IFERROR(V1347*W1342/V1342,0)+W1344","v":1.1605408250251485},{"$f":"IFERROR(W1347*X1342/W1342,0)+X1344","v":1.1779489374005256},{"$f":"IFERROR(X1347*Y1342/X1342,0)+Y1344","v":1.1956181714615335},{"$f":"IFERROR(Y1347*Z1342/Y1342,0)+Z1344","v":1.2135524440334564},{"$f":"IFERROR(Z1347*AA1342/Z1342,0)+AA1344","v":1.2317557306939582},{"$f":"IFERROR(AA1347*AB1342/AA1342,0)+AB1344","v":1.2502320666543674},{"$f":"IFERROR(AB1347*AC1342/AB1342,0)+AC1344","v":1.2689855476541827},{"$f":"IFERROR(AC1347*AD1342/AC1342,0)+AD1344","v":1.2880203308689953},{"$f":"IFERROR(AD1347*AE1342/AD1342,0)+AE1344","v":1.3073406358320301},{"$f":"IFERROR(AE1347*AF1342/AE1342,0)+AF1344","v":1.3269507453695104},{"$f":"IFERROR(AF1347*AG1342/AF1342,0)+AG1344","v":1.3468550065500529},{"$f":"IFERROR(AG1347*AH1342/AG1342,0)+AH1344","v":1.3670578316483035},{"$f":"IFERROR(AH1347*AI1342/AH1342,0)+AI1344","v":1.387563699123028},{"$f":"IFERROR(AI1347*AJ1342/AI1342,0)+AJ1344","v":1.4083771546098733},{"$f":"IFERROR(AJ1347*AK1342/AJ1342,0)+AK1344","v":1.4295028119290214},{"$f":"IFERROR(AK1347*AL1342/AK1342,0)+AL1344","v":1.4509453541079567},{"$f":"IFERROR(AL1347*AM1342/AL1342,0)+AM1344","v":1.472709534419576},{"$f":"IFERROR(AM1347*AN1342/AM1342,0)+AN1344","v":1.4948001774358695},{"$f":"IFERROR(AN1347*AO1342/AN1342,0)+AO1344","v":1.5172221800974073},{"$f":"IFERROR(AO1347*AP1342/AO1342,0)+AP1344","v":1.5399805127988682},{"$f":"IFERROR(AP1347*AQ1342/AP1342,0)+AQ1344","v":1.5630802204908509},{"$f":"IFERROR(AQ1347*AR1342/AQ1342,0)+AR1344","v":1.5865264237982135},{"$f":"IFERROR(AR1347*AS1342/AR1342,0)+AS1344","v":1.6103243201551867},{"$f":"IFERROR(AS1347*AT1342/AS1342,0)+AT1344","v":1.6344791849575142},{"$f":"IFERROR(AT1347*AU1342/AT1342,0)+AU1344","v":1.6589963727318768},{"$f":"IFERROR(AU1347*AV1342/AU1342,0)+AV1344","v":1.6838813183228549},{"$f":"IFERROR(AV1347*AW1342/AV1342,0)+AW1344","v":1.7091395380976975},{"$f":"IFERROR(AW1347*AX1342/AW1342,0)+AX1344","v":1.7347766311691628},{"$f":"IFERROR(AX1347*AY1342/AX1342,0)+AY1344","v":1.7607982806367002},{"$f":"IFERROR(AY1347*AZ1342/AY1342,0)+AZ1344","v":1.7872102548462505},{"$f":"IFERROR(AZ1347*BA1342/AZ1342,0)+BA1344","v":1.8140184086689441},{"$f":"IFERROR(BA1347*BB1342/BA1342,0)+BB1344","v":1.8412286847989781},{"$f":"IFERROR(BB1347*BC1342/BB1342,0)+BC1344","v":1.8688471150709625},{"$f":"IFERROR(BC1347*BD1342/BC1342,0)+BD1344","v":1.8968798217970266},{"$f":"IFERROR(BD1347*BE1342/BD1342,0)+BE1344","v":1.9253330191239819},{"$f":"IFERROR(BE1347*BF1342/BE1342,0)+BF1344","v":1.9542130144108414},{"$f":"IFERROR(BF1347*BG1342/BF1342,0)+BG1344","v":1.9835262096270039},{"$f":"IFERROR(BG1347*BH1342/BG1342,0)+BH1344","v":2.0132791027714085},{"$f":"IFERROR(BH1347*BI1342/BH1342,0)+BI1344","v":2.0434782893129793},{"$f":"IFERROR(BI1347*BJ1342/BI1342,0)+BJ1344","v":2.0741304636526738},{"$f":"IFERROR(BJ1347*BK1342/BJ1342,0)+BK1344","v":2.1052424206074636},{"$f":"IFERROR(BK1347*BL1342/BK1342,0)+BL1344","v":2.1368210569165753},{"$f":"IFERROR(BL1347*BM1342/BL1342,0)+BM1344","v":2.1688733727703235},{"$f":"IFERROR(BM1347*BN1342/BM1342,0)+BN1344","v":2.2014064733618781},{"$f":"IFERROR(BN1347*BO1342/BN1342,0)+BO1344","v":2.234427570462306},{"$f":"IFERROR(BO1347*BP1342/BO1342,0)+BP1344","v":2.2679439840192406},{"$f":"IFERROR(BP1347*BQ1342/BP1342,0)+BQ1344","v":2.3019631437795289},{"$f":"IFERROR(BQ1347*BR1342/BQ1342,0)+BR1344","v":2.3364925909362215},{"$f":"IFERROR(BR1347*BS1342/BR1342,0)+BS1344","v":2.3715399798002648},{"$f":"IFERROR(BS1347*BT1342/BS1342,0)+BT1344","v":2.4901169787902782}]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&H1341","v":"Nominal-depreciation-Distribution"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D1341","v":"Nominal-depreciation-Chill distribution - installation and civils"},null,{"$f":"SUM(M1372:BT1372)","v":0},null,{"$f":"IFERROR(-SUM(OFFSET(M1371,,M1351+1,,-M1351))/$G1359,0)*(1-SUM($M$27:M$27))*SUM($M$26:M$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N1371,,N1351+1,,-N1351))/$G1359,0)*(1-SUM($M$27:N$27))*SUM($M$26:N$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O1371,,O1351+1,,-O1351))/$G1359,0)*(1-SUM($M$27:O$27))*SUM($M$26:O$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P1371,,P1351+1,,-P1351))/$G1359,0)*(1-SUM($M$27:P$27))*SUM($M$26:P$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q1371,,Q1351+1,,-Q1351))/$G1359,0)*(1-SUM($M$27:Q$27))*SUM($M$26:Q$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R1371,,R1351+1,,-R1351))/$G1359,0)*(1-SUM($M$27:R$27))*SUM($M$26:R$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S1371,,S1351+1,,-S1351))/$G1359,0)*(1-SUM($M$27:S$27))*SUM($M$26:S$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T1371,,T1351+1,,-T1351))/$G1359,0)*(1-SUM($M$27:T$27))*SUM($M$26:T$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U1371,,U1351+1,,-U1351))/$G1359,0)*(1-SUM($M$27:U$27))*SUM($M$26:U$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V1371,,V1351+1,,-V1351))/$G1359,0)*(1-SUM($M$27:V$27))*SUM($M$26:V$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W1371,,W1351+1,,-W1351))/$G1359,0)*(1-SUM($M$27:W$27))*SUM($M$26:W$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X1371,,X1351+1,,-X1351))/$G1359,0)*(1-SUM($M$27:X$27))*SUM($M$26:X$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y1371,,Y1351+1,,-Y1351))/$G1359,0)*(1-SUM($M$27:Y$27))*SUM($M$26:Y$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z1371,,Z1351+1,,-Z1351))/$G1359,0)*(1-SUM($M$27:Z$27))*SUM($M$26:Z$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA1371,,AA1351+1,,-AA1351))/$G1359,0)*(1-SUM($M$27:AA$27))*SUM($M$26:AA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB1371,,AB1351+1,,-AB1351))/$G1359,0)*(1-SUM($M$27:AB$27))*SUM($M$26:AB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC1371,,AC1351+1,,-AC1351))/$G1359,0)*(1-SUM($M$27:AC$27))*SUM($M$26:AC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD1371,,AD1351+1,,-AD1351))/$G1359,0)*(1-SUM($M$27:AD$27))*SUM($M$26:AD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE1371,,AE1351+1,,-AE1351))/$G1359,0)*(1-SUM($M$27:AE$27))*SUM($M$26:AE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF1371,,AF1351+1,,-AF1351))/$G1359,0)*(1-SUM($M$27:AF$27))*SUM($M$26:AF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG1371,,AG1351+1,,-AG1351))/$G1359,0)*(1-SUM($M$27:AG$27))*SUM($M$26:AG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH1371,,AH1351+1,,-AH1351))/$G1359,0)*(1-SUM($M$27:AH$27))*SUM($M$26:AH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI1371,,AI1351+1,,-AI1351))/$G1359,0)*(1-SUM($M$27:AI$27))*SUM($M$26:AI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ1371,,AJ1351+1,,-AJ1351))/$G1359,0)*(1-SUM($M$27:AJ$27))*SUM($M$26:AJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK1371,,AK1351+1,,-AK1351))/$G1359,0)*(1-SUM($M$27:AK$27))*SUM($M$26:AK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL1371,,AL1351+1,,-AL1351))/$G1359,0)*(1-SUM($M$27:AL$27))*SUM($M$26:AL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM1371,,AM1351+1,,-AM1351))/$G1359,0)*(1-SUM($M$27:AM$27))*SUM($M$26:AM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN1371,,AN1351+1,,-AN1351))/$G1359,0)*(1-SUM($M$27:AN$27))*SUM($M$26:AN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO1371,,AO1351+1,,-AO1351))/$G1359,0)*(1-SUM($M$27:AO$27))*SUM($M$26:AO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP1371,,AP1351+1,,-AP1351))/$G1359,0)*(1-SUM($M$27:AP$27))*SUM($M$26:AP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ1371,,AQ1351+1,,-AQ1351))/$G1359,0)*(1-SUM($M$27:AQ$27))*SUM($M$26:AQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR1371,,AR1351+1,,-AR1351))/$G1359,0)*(1-SUM($M$27:AR$27))*SUM($M$26:AR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS1371,,AS1351+1,,-AS1351))/$G1359,0)*(1-SUM($M$27:AS$27))*SUM($M$26:AS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT1371,,AT1351+1,,-AT1351))/$G1359,0)*(1-SUM($M$27:AT$27))*SUM($M$26:AT$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU1371,,AU1351+1,,-AU1351))/$G1359,0)*(1-SUM($M$27:AU$27))*SUM($M$26:AU$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV1371,,AV1351+1,,-AV1351))/$G1359,0)*(1-SUM($M$27:AV$27))*SUM($M$26:AV$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW1371,,AW1351+1,,-AW1351))/$G1359,0)*(1-SUM($M$27:AW$27))*SUM($M$26:AW$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX1371,,AX1351+1,,-AX1351))/$G1359,0)*(1-SUM($M$27:AX$27))*SUM($M$26:AX$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY1371,,AY1351+1,,-AY1351))/$G1359,0)*(1-SUM($M$27:AY$27))*SUM($M$26:AY$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ1371,,AZ1351+1,,-AZ1351))/$G1359,0)*(1-SUM($M$27:AZ$27))*SUM($M$26:AZ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA1371,,BA1351+1,,-BA1351))/$G1359,0)*(1-SUM($M$27:BA$27))*SUM($M$26:BA$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB1371,,BB1351+1,,-BB1351))/$G1359,0)*(1-SUM($M$27:BB$27))*SUM($M$26:BB$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC1371,,BC1351+1,,-BC1351))/$G1359,0)*(1-SUM($M$27:BC$27))*SUM($M$26:BC$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD1371,,BD1351+1,,-BD1351))/$G1359,0)*(1-SUM($M$27:BD$27))*SUM($M$26:BD$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE1371,,BE1351+1,,-BE1351))/$G1359,0)*(1-SUM($M$27:BE$27))*SUM($M$26:BE$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF1371,,BF1351+1,,-BF1351))/$G1359,0)*(1-SUM($M$27:BF$27))*SUM($M$26:BF$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG1371,,BG1351+1,,-BG1351))/$G1359,0)*(1-SUM($M$27:BG$27))*SUM($M$26:BG$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH1371,,BH1351+1,,-BH1351))/$G1359,0)*(1-SUM($M$27:BH$27))*SUM($M$26:BH$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI1371,,BI1351+1,,-BI1351))/$G1359,0)*(1-SUM($M$27:BI$27))*SUM($M$26:BI$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ1371,,BJ1351+1,,-BJ1351))/$G1359,0)*(1-SUM($M$27:BJ$27))*SUM($M$26:BJ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK1371,,BK1351+1,,-BK1351))/$G1359,0)*(1-SUM($M$27:BK$27))*SUM($M$26:BK$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL1371,,BL1351+1,,-BL1351))/$G1359,0)*(1-SUM($M$27:BL$27))*SUM($M$26:BL$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM1371,,BM1351+1,,-BM1351))/$G1359,0)*(1-SUM($M$27:BM$27))*SUM($M$26:BM$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN1371,,BN1351+1,,-BN1351))/$G1359,0)*(1-SUM($M$27:BN$27))*SUM($M$26:BN$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO1371,,BO1351+1,,-BO1351))/$G1359,0)*(1-SUM($M$27:BO$27))*SUM($M$26:BO$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP1371,,BP1351+1,,-BP1351))/$G1359,0)*(1-SUM($M$27:BP$27))*SUM($M$26:BP$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ1371,,BQ1351+1,,-BQ1351))/$G1359,0)*(1-SUM($M$27:BQ$27))*SUM($M$26:BQ$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BR1371,,BR1351+1,,-BR1351))/$G1359,0)*(1-SUM($M$27:BR$27))*SUM($M$26:BR$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BS1371,,BS1351+1,,-BS1351))/$G1359,0)*(1-SUM($M$27:BS$27))*SUM($M$26:BS$26)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BT1371,,BT1351+1,,-BT1351))/$G1359,0)*(1-SUM($M$27:BT$27))*SUM($M$26:BT$26)","v":0}]
[null,null,null,"First capex",null,"Flag",null,null,null,null,null,null,{"$f":"1*(M1381>0)*(SUM($L1389:L1389)=0)","v":0},{"$f":"1*(N1381>0)*(SUM($L1389:M1389)=0)","v":0},{"$f":"1*(O1381>0)*(SUM($L1389:N1389)=0)","v":0},{"$f":"1*(P1381>0)*(SUM($L1389:O1389)=0)","v":0},{"$f":"1*(Q1381>0)*(SUM($L1389:P1389)=0)","v":0},{"$f":"1*(R1381>0)*(SUM($L1389:Q1389)=0)","v":0},{"$f":"1*(S1381>0)*(SUM($L1389:R1389)=0)","v":0},{"$f":"1*(T1381>0)*(SUM($L1389:S1389)=0)","v":0},{"$f":"1*(U1381>0)*(SUM($L1389:T1389)=0)","v":0},{"$f":"1*(V1381>0)*(SUM($L1389:U1389)=0)","v":0},{"$f":"1*(W1381>0)*(SUM($L1389:V1389)=0)","v":0},{"$f":"1*(X1381>0)*(SUM($L1389:W1389)=0)","v":0},{"$f":"1*(Y1381>0)*(SUM($L1389:X1389)=0)","v":0},{"$f":"1*(Z1381>0)*(SUM($L1389:Y1389)=0)","v":0},{"$f":"1*(AA1381>0)*(SUM($L1389:Z1389)=0)","v":0},{"$f":"1*(AB1381>0)*(SUM($L1389:AA1389)=0)","v":0},{"$f":"1*(AC1381>0)*(SUM($L1389:AB1389)=0)","v":0},{"$f":"1*(AD1381>0)*(SUM($L1389:AC1389)=0)","v":0},{"$f":"1*(AE1381>0)*(SUM($L1389:AD1389)=0)","v":0},{"$f":"1*(AF1381>0)*(SUM($L1389:AE1389)=0)","v":0},{"$f":"1*(AG1381>0)*(SUM($L1389:AF1389)=0)","v":0},{"$f":"1*(AH1381>0)*(SUM($L1389:AG1389)=0)","v":0},{"$f":"1*(AI1381>0)*(SUM($L1389:AH1389)=0)","v":0},{"$f":"1*(AJ1381>0)*(SUM($L1389:AI1389)=0)","v":0},{"$f":"1*(AK1381>0)*(SUM($L1389:AJ1389)=0)","v":0},{"$f":"1*(AL1381>0)*(SUM($L1389:AK1389)=0)","v":0},{"$f":"1*(AM1381>0)*(SUM($L1389:AL1389)=0)","v":0},{"$f":"1*(AN1381>0)*(SUM($L1389:AM1389)=0)","v":0},{"$f":"1*(AO1381>0)*(SUM($L1389:AN1389)=0)","v":0},{"$f":"1*(AP1381>0)*(SUM($L1389:AO1389)=0)","v":0},{"$f":"1*(AQ1381>0)*(SUM($L1389:AP1389)=0)","v":0},{"$f":"1*(AR1381>0)*(SUM($L1389:AQ1389)=0)","v":0},{"$f":"1*(AS1381>0)*(SUM($L1389:AR1389)=0)","v":0},{"$f":"1*(AT1381>0)*(SUM($L1389:AS1389)=0)","v":0},{"$f":"1*(AU1381>0)*(SUM($L1389:AT1389)=0)","v":0},{"$f":"1*(AV1381>0)*(SUM($L1389:AU1389)=0)","v":0},{"$f":"1*(AW1381>0)*(SUM($L1389:AV1389)=0)","v":0},{"$f":"1*(AX1381>0)*(SUM($L1389:AW1389)=0)","v":0},{"$f":"1*(AY1381>0)*(SUM($L1389:AX1389)=0)","v":0},{"$f":"1*(AZ1381>0)*(SUM($L1389:AY1389)=0)","v":0},{"$f":"1*(BA1381>0)*(SUM($L1389:AZ1389)=0)","v":0},{"$f":"1*(BB1381>0)*(SUM($L1389:BA1389)=0)","v":0},{"$f":"1*(BC1381>0)*(SUM($L1389:BB1389)=0)","v":0},{"$f":"1*(BD1381>0)*(SUM($L1389:BC1389)=0)","v":0},{"$f":"1*(BE1381>0)*(SUM($L1389:BD1389)=0)","v":0},{"$f":"1*(BF1381>0)*(SUM($L1389:BE1389)=0)","v":0},{"$f":"1*(BG1381>0)*(SUM($L1389:BF1389)=0)","v":0},{"$f":"1*(BH1381>0)*(SUM($L1389:BG1389)=0)","v":0},{"$f":"1*(BI1381>0)*(SUM($L1389:BH1389)=0)","v":0},{"$f":"1*(BJ1381>0)*(SUM($L1389:BI1389)=0)","v":0},{"$f":"1*(BK1381>0)*(SUM($L1389:BJ1389)=0)","v":0},{"$f":"1*(BL1381>0)*(SUM($L1389:BK1389)=0)","v":0},{"$f":"1*(BM1381>0)*(SUM($L1389:BL1389)=0)","v":0},{"$f":"1*(BN1381>0)*(SUM($L1389:BM1389)=0)","v":0},{"$f":"1*(BO1381>0)*(SUM($L1389:BN1389)=0)","v":0},{"$f":"1*(BP1381>0)*(SUM($L1389:BO1389)=0)","v":0},{"$f":"1*(BQ1381>0)*(SUM($L1389:BP1389)=0)","v":0},{"$f":"1*(BR1381>0)*(SUM($L1389:BQ1389)=0)","v":0},{"$f":"1*(BS1381>0)*(SUM($L1389:BR1389)=0)","v":0},{"$f":"1*(BT1381>0)*(SUM($L1389:BS1389)=0)","v":0}]
[null,null,null,"Sensitivity",null,"%",{"$f":"IFERROR(INDEX(SYS_Sensitivity!$G$145:$G$147,MATCH(H1381,lstType,0),1),0)","v":0},null,null,null,"First Replacement:",null,{"$f":"1*(M$3=$H$26+$G1399)","v":0},{"$f":"1*(N$3=$H$26+$G1399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M1422:BT1422,M1424:BT1424)","v":1},null,null,null,null,{"$f":"(M$3=$G1424)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M1457*$G1447/M$7","v":0},{"$f":"N1457*$G1447/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&H1463","v":"Real-Capex-Retail"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D1463","v":"Real-Capex-Customer HIUs - heat"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721","v":"Real-Capex"},{"$f":"SUM(M1476:BT1476)","v":0},null,{"$f":"(M1482+M1467)*(1+$G1472)","v":0},0,0,{"$f":"(P1482+P1467)*(1+$G1472)","v":0},{"$f":"(Q1482+Q1467)*(1+$G1472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H1463","v":"Nominal-Capex-Retail"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D1463","v":"Nominal-Capex-Customer HIUs - heat"},null,{"$f":"SUM(M1493:BT1493)","v":0},null,{"$f":"M1476*M1470","v":0},{"$f":"N1476*N1470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M1506=1,1,SUM(M1508:M1509)),1)","v":1},{"$f":"IF($I$4,IF(N1506=1,1,SUM(N1508:N1509)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M1525*$G1529/M$7","v":0},{"$f":"N1525*$G1529/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M1544:BT1544,M1546:BT1546)","v":1},null,null,null,null,{"$f":"(M$3=$G1546)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$306:$I$311,J1543,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M1561<>0,(SUM(OFFSET(M1547,,-M1561-$K1561*M1552,,MAX(($K1561+1)*M1552,1)))*($H1562)*(M1561=$G1561) + (OFFSET(L1562,,-M1561+1)*(SUM(M$14:M$23)<>0)))*$H1561*SUM($M1552:M1552),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N1561<>0,(SUM(OFFSET(N1547,,-N1561-$K1561*N1552,,MAX(($K1561+1)*N1552,1)))*($H1562)*(N1561=$G1561) + (OFFSET(M1562,,-N1561+1)*(SUM(N$14:N$23)<>0)))*$H1561*SUM($M1552:N1552),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O1561<>0,(SUM(OFFSET(O1547,,-O1561-$K1561*O1552,,MAX(($K1561+1)*O1552,1)))*($H1562)*(O1561=$G1561) + (OFFSET(N1562,,-O1561+1)*(SUM(O$14:O$23)<>0)))*$H1561*SUM($M1552:O1552),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P1561<>0,(SUM(OFFSET(P1547,,-P1561-$K1561*P1552,,MAX(($K1561+1)*P1552,1)))*($H1562)*(P1561=$G1561) + (OFFSET(O1562,,-P1561+1)*(SUM(P$14:P$23)<>0)))*$H1561*SUM($M1552:P1552),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q1561<>0,(SUM(OFFSET(Q1547,,-Q1561-$K1561*Q1552,,MAX(($K1561+1)*Q1552,1)))*($H1562)*(Q1561=$G1561) + (OFFSET(P1562,,-Q1561+1)*(SUM(Q$14:Q$23)<>0)))*$H1561*SUM($M1552:Q1552),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R1561<>0,(SUM(OFFSET(R1547,,-R1561-$K1561*R1552,,MAX(($K1561+1)*R1552,1)))*($H1562)*(R1561=$G1561) + (OFFSET(Q1562,,-R1561+1)*(SUM(R$14:R$23)<>0)))*$H1561*SUM($M1552:R1552),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S1561<>0,(SUM(OFFSET(S1547,,-S1561-$K1561*S1552,,MAX(($K1561+1)*S1552,1)))*($H1562)*(S1561=$G1561) + (OFFSET(R1562,,-S1561+1)*(SUM(S$14:S$23)<>0)))*$H1561*SUM($M1552:S1552),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T1561<>0,(SUM(OFFSET(T1547,,-T1561-$K1561*T1552,,MAX(($K1561+1)*T1552,1)))*($H1562)*(T1561=$G1561) + (OFFSET(S1562,,-T1561+1)*(SUM(T$14:T$23)<>0)))*$H1561*SUM($M1552:T1552),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U1561<>0,(SUM(OFFSET(U1547,,-U1561-$K1561*U1552,,MAX(($K1561+1)*U1552,1)))*($H1562)*(U1561=$G1561) + (OFFSET(T1562,,-U1561+1)*(SUM(U$14:U$23)<>0)))*$H1561*SUM($M1552:U1552),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V1561<>0,(SUM(OFFSET(V1547,,-V1561-$K1561*V1552,,MAX(($K1561+1)*V1552,1)))*($H1562)*(V1561=$G1561) + (OFFSET(U1562,,-V1561+1)*(SUM(V$14:V$23)<>0)))*$H1561*SUM($M1552:V1552),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W1561<>0,(SUM(OFFSET(W1547,,-W1561-$K1561*W1552,,MAX(($K1561+1)*W1552,1)))*($H1562)*(W1561=$G1561) + (OFFSET(V1562,,-W1561+1)*(SUM(W$14:W$23)<>0)))*$H1561*SUM($M1552:W1552),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X1561<>0,(SUM(OFFSET(X1547,,-X1561-$K1561*X1552,,MAX(($K1561+1)*X1552,1)))*($H1562)*(X1561=$G1561) + (OFFSET(W1562,,-X1561+1)*(SUM(X$14:X$23)<>0)))*$H1561*SUM($M1552:X1552),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y1561<>0,(SUM(OFFSET(Y1547,,-Y1561-$K1561*Y1552,,MAX(($K1561+1)*Y1552,1)))*($H1562)*(Y1561=$G1561) + (OFFSET(X1562,,-Y1561+1)*(SUM(Y$14:Y$23)<>0)))*$H1561*SUM($M1552:Y1552),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z1561<>0,(SUM(OFFSET(Z1547,,-Z1561-$K1561*Z1552,,MAX(($K1561+1)*Z1552,1)))*($H1562)*(Z1561=$G1561) + (OFFSET(Y1562,,-Z1561+1)*(SUM(Z$14:Z$23)<>0)))*$H1561*SUM($M1552:Z1552),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA1561<>0,(SUM(OFFSET(AA1547,,-AA1561-$K1561*AA1552,,MAX(($K1561+1)*AA1552,1)))*($H1562)*(AA1561=$G1561) + (OFFSET(Z1562,,-AA1561+1)*(SUM(AA$14:AA$23)<>0)))*$H1561*SUM($M1552:AA1552),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB1561<>0,(SUM(OFFSET(AB1547,,-AB1561-$K1561*AB1552,,MAX(($K1561+1)*AB1552,1)))*($H1562)*(AB1561=$G1561) + (OFFSET(AA1562,,-AB1561+1)*(SUM(AB$14:AB$23)<>0)))*$H1561*SUM($M1552:AB1552),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC1561<>0,(SUM(OFFSET(AC1547,,-AC1561-$K1561*AC1552,,MAX(($K1561+1)*AC1552,1)))*($H1562)*(AC1561=$G1561) + (OFFSET(AB1562,,-AC1561+1)*(SUM(AC$14:AC$23)<>0)))*$H1561*SUM($M1552:AC1552),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD1561<>0,(SUM(OFFSET(AD1547,,-AD1561-$K1561*AD1552,,MAX(($K1561+1)*AD1552,1)))*($H1562)*(AD1561=$G1561) + (OFFSET(AC1562,,-AD1561+1)*(SUM(AD$14:AD$23)<>0)))*$H1561*SUM($M1552:AD1552),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE1561<>0,(SUM(OFFSET(AE1547,,-AE1561-$K1561*AE1552,,MAX(($K1561+1)*AE1552,1)))*($H1562)*(AE1561=$G1561) + (OFFSET(AD1562,,-AE1561+1)*(SUM(AE$14:AE$23)<>0)))*$H1561*SUM($M1552:AE1552),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF1561<>0,(SUM(OFFSET(AF1547,,-AF1561-$K1561*AF1552,,MAX(($K1561+1)*AF1552,1)))*($H1562)*(AF1561=$G1561) + (OFFSET(AE1562,,-AF1561+1)*(SUM(AF$14:AF$23)<>0)))*$H1561*SUM($M1552:AF1552),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG1561<>0,(SUM(OFFSET(AG1547,,-AG1561-$K1561*AG1552,,MAX(($K1561+1)*AG1552,1)))*($H1562)*(AG1561=$G1561) + (OFFSET(AF1562,,-AG1561+1)*(SUM(AG$14:AG$23)<>0)))*$H1561*SUM($M1552:AG1552),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH1561<>0,(SUM(OFFSET(AH1547,,-AH1561-$K1561*AH1552,,MAX(($K1561+1)*AH1552,1)))*($H1562)*(AH1561=$G1561) + (OFFSET(AG1562,,-AH1561+1)*(SUM(AH$14:AH$23)<>0)))*$H1561*SUM($M1552:AH1552),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI1561<>0,(SUM(OFFSET(AI1547,,-AI1561-$K1561*AI1552,,MAX(($K1561+1)*AI1552,1)))*($H1562)*(AI1561=$G1561) + (OFFSET(AH1562,,-AI1561+1)*(SUM(AI$14:AI$23)<>0)))*$H1561*SUM($M1552:AI1552),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ1561<>0,(SUM(OFFSET(AJ1547,,-AJ1561-$K1561*AJ1552,,MAX(($K1561+1)*AJ1552,1)))*($H1562)*(AJ1561=$G1561) + (OFFSET(AI1562,,-AJ1561+1)*(SUM(AJ$14:AJ$23)<>0)))*$H1561*SUM($M1552:AJ1552),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK1561<>0,(SUM(OFFSET(AK1547,,-AK1561-$K1561*AK1552,,MAX(($K1561+1)*AK1552,1)))*($H1562)*(AK1561=$G1561) + (OFFSET(AJ1562,,-AK1561+1)*(SUM(AK$14:AK$23)<>0)))*$H1561*SUM($M1552:AK1552),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL1561<>0,(SUM(OFFSET(AL1547,,-AL1561-$K1561*AL1552,,MAX(($K1561+1)*AL1552,1)))*($H1562)*(AL1561=$G1561) + (OFFSET(AK1562,,-AL1561+1)*(SUM(AL$14:AL$23)<>0)))*$H1561*SUM($M1552:AL1552),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM1561<>0,(SUM(OFFSET(AM1547,,-AM1561-$K1561*AM1552,,MAX(($K1561+1)*AM1552,1)))*($H1562)*(AM1561=$G1561) + (OFFSET(AL1562,,-AM1561+1)*(SUM(AM$14:AM$23)<>0)))*$H1561*SUM($M1552:AM1552),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN1561<>0,(SUM(OFFSET(AN1547,,-AN1561-$K1561*AN1552,,MAX(($K1561+1)*AN1552,1)))*($H1562)*(AN1561=$G1561) + (OFFSET(AM1562,,-AN1561+1)*(SUM(AN$14:AN$23)<>0)))*$H1561*SUM($M1552:AN1552),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO1561<>0,(SUM(OFFSET(AO1547,,-AO1561-$K1561*AO1552,,MAX(($K1561+1)*AO1552,1)))*($H1562)*(AO1561=$G1561) + (OFFSET(AN1562,,-AO1561+1)*(SUM(AO$14:AO$23)<>0)))*$H1561*SUM($M1552:AO1552),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP1561<>0,(SUM(OFFSET(AP1547,,-AP1561-$K1561*AP1552,,MAX(($K1561+1)*AP1552,1)))*($H1562)*(AP1561=$G1561) + (OFFSET(AO1562,,-AP1561+1)*(SUM(AP$14:AP$23)<>0)))*$H1561*SUM($M1552:AP1552),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ1561<>0,(SUM(OFFSET(AQ1547,,-AQ1561-$K1561*AQ1552,,MAX(($K1561+1)*AQ1552,1)))*($H1562)*(AQ1561=$G1561) + (OFFSET(AP1562,,-AQ1561+1)*(SUM(AQ$14:AQ$23)<>0)))*$H1561*SUM($M1552:AQ1552),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR1561<>0,(SUM(OFFSET(AR1547,,-AR1561-$K1561*AR1552,,MAX(($K1561+1)*AR1552,1)))*($H1562)*(AR1561=$G1561) + (OFFSET(AQ1562,,-AR1561+1)*(SUM(AR$14:AR$23)<>0)))*$H1561*SUM($M1552:AR1552),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS1561<>0,(SUM(OFFSET(AS1547,,-AS1561-$K1561*AS1552,,MAX(($K1561+1)*AS1552,1)))*($H1562)*(AS1561=$G1561) + (OFFSET(AR1562,,-AS1561+1)*(SUM(AS$14:AS$23)<>0)))*$H1561*SUM($M1552:AS1552),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT1561<>0,(SUM(OFFSET(AT1547,,-AT1561-$K1561*AT1552,,MAX(($K1561+1)*AT1552,1)))*($H1562)*(AT1561=$G1561) + (OFFSET(AS1562,,-AT1561+1)*(SUM(AT$14:AT$23)<>0)))*$H1561*SUM($M1552:AT1552),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU1561<>0,(SUM(OFFSET(AU1547,,-AU1561-$K1561*AU1552,,MAX(($K1561+1)*AU1552,1)))*($H1562)*(AU1561=$G1561) + (OFFSET(AT1562,,-AU1561+1)*(SUM(AU$14:AU$23)<>0)))*$H1561*SUM($M1552:AU1552),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV1561<>0,(SUM(OFFSET(AV1547,,-AV1561-$K1561*AV1552,,MAX(($K1561+1)*AV1552,1)))*($H1562)*(AV1561=$G1561) + (OFFSET(AU1562,,-AV1561+1)*(SUM(AV$14:AV$23)<>0)))*$H1561*SUM($M1552:AV1552),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW1561<>0,(SUM(OFFSET(AW1547,,-AW1561-$K1561*AW1552,,MAX(($K1561+1)*AW1552,1)))*($H1562)*(AW1561=$G1561) + (OFFSET(AV1562,,-AW1561+1)*(SUM(AW$14:AW$23)<>0)))*$H1561*SUM($M1552:AW1552),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX1561<>0,(SUM(OFFSET(AX1547,,-AX1561-$K1561*AX1552,,MAX(($K1561+1)*AX1552,1)))*($H1562)*(AX1561=$G1561) + (OFFSET(AW1562,,-AX1561+1)*(SUM(AX$14:AX$23)<>0)))*$H1561*SUM($M1552:AX1552),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY1561<>0,(SUM(OFFSET(AY1547,,-AY1561-$K1561*AY1552,,MAX(($K1561+1)*AY1552,1)))*($H1562)*(AY1561=$G1561) + (OFFSET(AX1562,,-AY1561+1)*(SUM(AY$14:AY$23)<>0)))*$H1561*SUM($M1552:AY1552),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ1561<>0,(SUM(OFFSET(AZ1547,,-AZ1561-$K1561*AZ1552,,MAX(($K1561+1)*AZ1552,1)))*($H1562)*(AZ1561=$G1561) + (OFFSET(AY1562,,-AZ1561+1)*(SUM(AZ$14:AZ$23)<>0)))*$H1561*SUM($M1552:AZ1552),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA1561<>0,(SUM(OFFSET(BA1547,,-BA1561-$K1561*BA1552,,MAX(($K1561+1)*BA1552,1)))*($H1562)*(BA1561=$G1561) + (OFFSET(AZ1562,,-BA1561+1)*(SUM(BA$14:BA$23)<>0)))*$H1561*SUM($M1552:BA1552),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB1561<>0,(SUM(OFFSET(BB1547,,-BB1561-$K1561*BB1552,,MAX(($K1561+1)*BB1552,1)))*($H1562)*(BB1561=$G1561) + (OFFSET(BA1562,,-BB1561+1)*(SUM(BB$14:BB$23)<>0)))*$H1561*SUM($M1552:BB1552),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC1561<>0,(SUM(OFFSET(BC1547,,-BC1561-$K1561*BC1552,,MAX(($K1561+1)*BC1552,1)))*($H1562)*(BC1561=$G1561) + (OFFSET(BB1562,,-BC1561+1)*(SUM(BC$14:BC$23)<>0)))*$H1561*SUM($M1552:BC1552),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD1561<>0,(SUM(OFFSET(BD1547,,-BD1561-$K1561*BD1552,,MAX(($K1561+1)*BD1552,1)))*($H1562)*(BD1561=$G1561) + (OFFSET(BC1562,,-BD1561+1)*(SUM(BD$14:BD$23)<>0)))*$H1561*SUM($M1552:BD1552),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE1561<>0,(SUM(OFFSET(BE1547,,-BE1561-$K1561*BE1552,,MAX(($K1561+1)*BE1552,1)))*($H1562)*(BE1561=$G1561) + (OFFSET(BD1562,,-BE1561+1)*(SUM(BE$14:BE$23)<>0)))*$H1561*SUM($M1552:BE1552),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF1561<>0,(SUM(OFFSET(BF1547,,-BF1561-$K1561*BF1552,,MAX(($K1561+1)*BF1552,1)))*($H1562)*(BF1561=$G1561) + (OFFSET(BE1562,,-BF1561+1)*(SUM(BF$14:BF$23)<>0)))*$H1561*SUM($M1552:BF1552),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG1561<>0,(SUM(OFFSET(BG1547,,-BG1561-$K1561*BG1552,,MAX(($K1561+1)*BG1552,1)))*($H1562)*(BG1561=$G1561) + (OFFSET(BF1562,,-BG1561+1)*(SUM(BG$14:BG$23)<>0)))*$H1561*SUM($M1552:BG1552),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH1561<>0,(SUM(OFFSET(BH1547,,-BH1561-$K1561*BH1552,,MAX(($K1561+1)*BH1552,1)))*($H1562)*(BH1561=$G1561) + (OFFSET(BG1562,,-BH1561+1)*(SUM(BH$14:BH$23)<>0)))*$H1561*SUM($M1552:BH1552),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI1561<>0,(SUM(OFFSET(BI1547,,-BI1561-$K1561*BI1552,,MAX(($K1561+1)*BI1552,1)))*($H1562)*(BI1561=$G1561) + (OFFSET(BH1562,,-BI1561+1)*(SUM(BI$14:BI$23)<>0)))*$H1561*SUM($M1552:BI1552),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ1561<>0,(SUM(OFFSET(BJ1547,,-BJ1561-$K1561*BJ1552,,MAX(($K1561+1)*BJ1552,1)))*($H1562)*(BJ1561=$G1561) + (OFFSET(BI1562,,-BJ1561+1)*(SUM(BJ$14:BJ$23)<>0)))*$H1561*SUM($M1552:BJ1552),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK1561<>0,(SUM(OFFSET(BK1547,,-BK1561-$K1561*BK1552,,MAX(($K1561+1)*BK1552,1)))*($H1562)*(BK1561=$G1561) + (OFFSET(BJ1562,,-BK1561+1)*(SUM(BK$14:BK$23)<>0)))*$H1561*SUM($M1552:BK1552),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL1561<>0,(SUM(OFFSET(BL1547,,-BL1561-$K1561*BL1552,,MAX(($K1561+1)*BL1552,1)))*($H1562)*(BL1561=$G1561) + (OFFSET(BK1562,,-BL1561+1)*(SUM(BL$14:BL$23)<>0)))*$H1561*SUM($M1552:BL1552),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM1561<>0,(SUM(OFFSET(BM1547,,-BM1561-$K1561*BM1552,,MAX(($K1561+1)*BM1552,1)))*($H1562)*(BM1561=$G1561) + (OFFSET(BL1562,,-BM1561+1)*(SUM(BM$14:BM$23)<>0)))*$H1561*SUM($M1552:BM1552),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN1561<>0,(SUM(OFFSET(BN1547,,-BN1561-$K1561*BN1552,,MAX(($K1561+1)*BN1552,1)))*($H1562)*(BN1561=$G1561) + (OFFSET(BM1562,,-BN1561+1)*(SUM(BN$14:BN$23)<>0)))*$H1561*SUM($M1552:BN1552),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO1561<>0,(SUM(OFFSET(BO1547,,-BO1561-$K1561*BO1552,,MAX(($K1561+1)*BO1552,1)))*($H1562)*(BO1561=$G1561) + (OFFSET(BN1562,,-BO1561+1)*(SUM(BO$14:BO$23)<>0)))*$H1561*SUM($M1552:BO1552),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP1561<>0,(SUM(OFFSET(BP1547,,-BP1561-$K1561*BP1552,,MAX(($K1561+1)*BP1552,1)))*($H1562)*(BP1561=$G1561) + (OFFSET(BO1562,,-BP1561+1)*(SUM(BP$14:BP$23)<>0)))*$H1561*SUM($M1552:BP1552),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ1561<>0,(SUM(OFFSET(BQ1547,,-BQ1561-$K1561*BQ1552,,MAX(($K1561+1)*BQ1552,1)))*($H1562)*(BQ1561=$G1561) + (OFFSET(BP1562,,-BQ1561+1)*(SUM(BQ$14:BQ$23)<>0)))*$H1561*SUM($M1552:BQ1552),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR1561<>0,(SUM(OFFSET(BR1547,,-BR1561-$K1561*BR1552,,MAX(($K1561+1)*BR1552,1)))*($H1562)*(BR1561=$G1561) + (OFFSET(BQ1562,,-BR1561+1)*(SUM(BR$14:BR$23)<>0)))*$H1561*SUM($M1552:BR1552),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS1561<>0,(SUM(OFFSET(BS1547,,-BS1561-$K1561*BS1552,,MAX(($K1561+1)*BS1552,1)))*($H1562)*(BS1561=$G1561) + (OFFSET(BR1562,,-BS1561+1)*(SUM(BS$14:BS$23)<>0)))*$H1561*SUM($M1552:BS1552),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT1561<>0,(SUM(OFFSET(BT1547,,-BT1561-$K1561*BT1552,,MAX(($K1561+1)*BT1552,1)))*($H1562)*(BT1561=$G1561) + (OFFSET(BS1562,,-BT1561+1)*(SUM(BT$14:BT$23)<>0)))*$H1561*SUM($M1552:BT1552),0)*(SUM($M$27:BT$27)=0)","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H1543","v":"Nominal-Capex-liability recognised-Distribution"},null,null,{"$f":"SUM(M1579:BT1579)","v":0},null,{"$f":"-M1573","v":0},{"$f":"-N1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&H1583","v":"Real-Capex-Distribution"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D1583","v":"Real-Capex-Building substations - chill"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721","v":"Real-Capex"},{"$f":"SUM(M1596:BT1596)","v":0},null,{"$f":"(M1602+M1587)*(1+$G1592)","v":0},0,0,{"$f":"(P1602+P1587)*(1+$G1592)","v":0},{"$f":"(Q1602+Q1587)*(1+$G1592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H1583","v":"Nominal-Capex-Distribution"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D1583","v":"Nominal-Capex-Building substations - chill"},null,{"$f":"SUM(M1613:BT1613)","v":0},null,{"$f":"M1596*M1590","v":0},{"$f":"N1596*N1590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M1626=1,1,SUM(M1628:M1629)),1)","v":1},{"$f":"IF($I$4,IF(N1626=1,1,SUM(N1628:N1629)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H1623","v":"Real-Capex-liability recognised-Distribution"},null,null,{"$f":"SUM(M1645:BT1645)","v":0},null,{"$f":"-M1636","v":0},{"$f":"-N1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M1664:BT1664,M1666:BT1666)","v":1},null,null,null,null,{"$f":"(M$3=$G1666)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H1663","v":"Nominal-Capex-cash paid-Distribution"},null,null,{"$f":"SUM(M1700:BT1700)","v":0},null,{"$f":"M1701-SUM(M1698:M1699)","v":0},{"$f":"N1701-SUM(N1698:N1699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1721","v":0},{"$f":"M1721","v":0},{"$f":"N1721","v":0},{"$f":"O1721","v":0},{"$f":"P1721","v":0},{"$f":"Q1721","v":0},{"$f":"R1721","v":0},{"$f":"S1721","v":0},{"$f":"T1721","v":0},{"$f":"U1721","v":0},{"$f":"V1721","v":0},{"$f":"W1721","v":0},{"$f":"X1721","v":0},{"$f":"Y1721","v":0},{"$f":"Z1721","v":0},{"$f":"AA1721","v":0},{"$f":"AB1721","v":0},{"$f":"AC1721","v":0},{"$f":"AD1721","v":0},{"$f":"AE1721","v":0},{"$f":"AF1721","v":0},{"$f":"AG1721","v":0},{"$f":"AH1721","v":0},{"$f":"AI1721","v":0},{"$f":"AJ1721","v":0},{"$f":"AK1721","v":0},{"$f":"AL1721","v":0},{"$f":"AM1721","v":0},{"$f":"AN1721","v":0},{"$f":"AO1721","v":0},{"$f":"AP1721","v":0},{"$f":"AQ1721","v":0},{"$f":"AR1721","v":0},{"$f":"AS1721","v":0},{"$f":"AT1721","v":0},{"$f":"AU1721","v":0},{"$f":"AV1721","v":0},{"$f":"AW1721","v":0},{"$f":"AX1721","v":0},{"$f":"AY1721","v":0},{"$f":"AZ1721","v":0},{"$f":"BA1721","v":0},{"$f":"BB1721","v":0},{"$f":"BC1721","v":0},{"$f":"BD1721","v":0},{"$f":"BE1721","v":0},{"$f":"BF1721","v":0},{"$f":"BG1721","v":0},{"$f":"BH1721","v":0},{"$f":"BI1721","v":0},{"$f":"BJ1721","v":0},{"$f":"BK1721","v":0},{"$f":"BL1721","v":0},{"$f":"BM1721","v":0},{"$f":"BN1721","v":0},{"$f":"BO1721","v":0},{"$f":"BP1721","v":0},{"$f":"BQ1721","v":0},{"$f":"BR1721","v":0},{"$f":"BS1721","v":0}]
[null,null,null,{"$f":"INDEX(INP_General!$D$317:$D$320,J1745,1)","v":"Preliminaries"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$317:$J$320,J1745,1)","v":"Generation"},null,{"$f":"MAX(J$1703:J1744)+1","v":2},null,null,{"$f":"INDEX(INP_General!M$317:M$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!N$317:N$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!O$317:O$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!P$317:P$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!Q$317:Q$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!R$317:R$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!S$317:S$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!T$317:T$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!U$317:U$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!V$317:V$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!W$317:W$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!X$317:X$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!Y$317:Y$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!Z$317:Z$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AA$317:AA$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AB$317:AB$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AC$317:AC$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AD$317:AD$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AE$317:AE$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AF$317:AF$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AG$317:AG$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AH$317:AH$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AI$317:AI$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AJ$317:AJ$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AK$317:AK$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AL$317:AL$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AM$317:AM$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AN$317:AN$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AO$317:AO$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AP$317:AP$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AQ$317:AQ$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AR$317:AR$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AS$317:AS$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AT$317:AT$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AU$317:AU$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AV$317:AV$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AW$317:AW$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AX$317:AX$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AY$317:AY$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!AZ$317:AZ$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BA$317:BA$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BB$317:BB$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BC$317:BC$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BD$317:BD$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BE$317:BE$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BF$317:BF$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BG$317:BG$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BH$317:BH$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BI$317:BI$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BJ$317:BJ$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BK$317:BK$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BL$317:BL$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BM$317:BM$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BN$317:BN$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BO$317:BO$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BP$317:BP$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BQ$317:BQ$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BR$317:BR$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BS$317:BS$320,$J1745,1)","v":0},{"$f":"INDEX(INP_General!BT$317:BT$320,$J1745,1)","v":0}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M1748=1,1,SUM(M1750:M1751)),1)","v":1},{"$f":"IF($I$4,IF(N1748=1,1,SUM(N1750:N1751)),1)","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M1767*$G1771/M$7","v":0},{"$f":"N1767*$G1771/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_General!$H$317:$H$320,J1785,1)","v":"CPI"},{"$f":"IFERROR(MATCH(G1786,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M1785:BT1785)<>0,H1786=0)*1","v":0},null,null,null,{"$f":"IF($H1786=0,0,INDEX(INP_General!M$229:M$238,$H1786,1))","v":1},{"$f":"IF($H1786=0,0,INDEX(INP_General!N$229:N$238,$H1786,1))","v":1.0149999999999999},{"$f":"IF($H1786=0,0,INDEX(INP_General!O$229:O$238,$H1786,1))","v":1.0302249999999997},{"$f":"IF($H1786=0,0,INDEX(INP_General!P$229:P$238,$H1786,1))","v":1.0456783749999996},{"$f":"IF($H1786=0,0,INDEX(INP_General!Q$229:Q$238,$H1786,1))","v":1.0613635506249994},{"$f":"IF($H1786=0,0,INDEX(INP_General!R$229:R$238,$H1786,1))","v":1.0772840038843743},{"$f":"IF($H1786=0,0,INDEX(INP_General!S$229:S$238,$H1786,1))","v":1.0934432639426397},{"$f":"IF($H1786=0,0,INDEX(INP_General!T$229:T$238,$H1786,1))","v":1.1098449129017791},{"$f":"IF($H1786=0,0,INDEX(INP_General!U$229:U$238,$H1786,1))","v":1.1264925865953057},{"$f":"IF($H1786=0,0,INDEX(INP_General!V$229:V$238,$H1786,1))","v":1.1433899753942351},{"$f":"IF($H1786=0,0,INDEX(INP_General!W$229:W$238,$H1786,1))","v":1.1605408250251485},{"$f":"IF($H1786=0,0,INDEX(INP_General!X$229:X$238,$H1786,1))","v":1.1779489374005256},{"$f":"IF($H1786=0,0,INDEX(INP_General!Y$229:Y$238,$H1786,1))","v":1.1956181714615335},{"$f":"IF($H1786=0,0,INDEX(INP_General!Z$229:Z$238,$H1786,1))","v":1.2135524440334564},{"$f":"IF($H1786=0,0,INDEX(INP_General!AA$229:AA$238,$H1786,1))","v":1.2317557306939582},{"$f":"IF($H1786=0,0,INDEX(INP_General!AB$229:AB$238,$H1786,1))","v":1.2502320666543674},{"$f":"IF($H1786=0,0,INDEX(INP_General!AC$229:AC$238,$H1786,1))","v":1.2689855476541827},{"$f":"IF($H1786=0,0,INDEX(INP_General!AD$229:AD$238,$H1786,1))","v":1.2880203308689953},{"$f":"IF($H1786=0,0,INDEX(INP_General!AE$229:AE$238,$H1786,1))","v":1.3073406358320301},{"$f":"IF($H1786=0,0,INDEX(INP_General!AF$229:AF$238,$H1786,1))","v":1.3269507453695104},{"$f":"IF($H1786=0,0,INDEX(INP_General!AG$229:AG$238,$H1786,1))","v":1.3468550065500529},{"$f":"IF($H1786=0,0,INDEX(INP_General!AH$229:AH$238,$H1786,1))","v":1.3670578316483035},{"$f":"IF($H1786=0,0,INDEX(INP_General!AI$229:AI$238,$H1786,1))","v":1.387563699123028},{"$f":"IF($H1786=0,0,INDEX(INP_General!AJ$229:AJ$238,$H1786,1))","v":1.4083771546098733},{"$f":"IF($H1786=0,0,INDEX(INP_General!AK$229:AK$238,$H1786,1))","v":1.4295028119290214},{"$f":"IF($H1786=0,0,INDEX(INP_General!AL$229:AL$238,$H1786,1))","v":1.4509453541079567},{"$f":"IF($H1786=0,0,INDEX(INP_General!AM$229:AM$238,$H1786,1))","v":1.472709534419576},{"$f":"IF($H1786=0,0,INDEX(INP_General!AN$229:AN$238,$H1786,1))","v":1.4948001774358695},{"$f":"IF($H1786=0,0,INDEX(INP_General!AO$229:AO$238,$H1786,1))","v":1.5172221800974073},{"$f":"IF($H1786=0,0,INDEX(INP_General!AP$229:AP$238,$H1786,1))","v":1.5399805127988682},{"$f":"IF($H1786=0,0,INDEX(INP_General!AQ$229:AQ$238,$H1786,1))","v":1.5630802204908509},{"$f":"IF($H1786=0,0,INDEX(INP_General!AR$229:AR$238,$H1786,1))","v":1.5865264237982135},{"$f":"IF($H1786=0,0,INDEX(INP_General!AS$229:AS$238,$H1786,1))","v":1.6103243201551867},{"$f":"IF($H1786=0,0,INDEX(INP_General!AT$229:AT$238,$H1786,1))","v":1.6344791849575142},{"$f":"IF($H1786=0,0,INDEX(INP_General!AU$229:AU$238,$H1786,1))","v":1.6589963727318768},{"$f":"IF($H1786=0,0,INDEX(INP_General!AV$229:AV$238,$H1786,1))","v":1.6838813183228549},{"$f":"IF($H1786=0,0,INDEX(INP_General!AW$229:AW$238,$H1786,1))","v":1.7091395380976975},{"$f":"IF($H1786=0,0,INDEX(INP_General!AX$229:AX$238,$H1786,1))","v":1.7347766311691628},{"$f":"IF($H1786=0,0,INDEX(INP_General!AY$229:AY$238,$H1786,1))","v":1.7607982806367002},{"$f":"IF($H1786=0,0,INDEX(INP_General!AZ$229:AZ$238,$H1786,1))","v":1.7872102548462505},{"$f":"IF($H1786=0,0,INDEX(INP_General!BA$229:BA$238,$H1786,1))","v":1.8140184086689441},{"$f":"IF($H1786=0,0,INDEX(INP_General!BB$229:BB$238,$H1786,1))","v":1.8412286847989781},{"$f":"IF($H1786=0,0,INDEX(INP_General!BC$229:BC$238,$H1786,1))","v":1.8688471150709625},{"$f":"IF($H1786=0,0,INDEX(INP_General!BD$229:BD$238,$H1786,1))","v":1.8968798217970266},{"$f":"IF($H1786=0,0,INDEX(INP_General!BE$229:BE$238,$H1786,1))","v":1.9253330191239819},{"$f":"IF($H1786=0,0,INDEX(INP_General!BF$229:BF$238,$H1786,1))","v":1.9542130144108414},{"$f":"IF($H1786=0,0,INDEX(INP_General!BG$229:BG$238,$H1786,1))","v":1.9835262096270039},{"$f":"IF($H1786=0,0,INDEX(INP_General!BH$229:BH$238,$H1786,1))","v":2.0132791027714085},{"$f":"IF($H1786=0,0,INDEX(INP_General!BI$229:BI$238,$H1786,1))","v":2.0434782893129793},{"$f":"IF($H1786=0,0,INDEX(INP_General!BJ$229:BJ$238,$H1786,1))","v":2.0741304636526738},{"$f":"IF($H1786=0,0,INDEX(INP_General!BK$229:BK$238,$H1786,1))","v":2.1052424206074636},{"$f":"IF($H1786=0,0,INDEX(INP_General!BL$229:BL$238,$H1786,1))","v":2.1368210569165753},{"$f":"IF($H1786=0,0,INDEX(INP_General!BM$229:BM$238,$H1786,1))","v":2.1688733727703235},{"$f":"IF($H1786=0,0,INDEX(INP_General!BN$229:BN$238,$H1786,1))","v":2.2014064733618781},{"$f":"IF($H1786=0,0,INDEX(INP_General!BO$229:BO$238,$H1786,1))","v":2.234427570462306},{"$f":"IF($H1786=0,0,INDEX(INP_General!BP$229:BP$238,$H1786,1))","v":2.2679439840192406},{"$f":"IF($H1786=0,0,INDEX(INP_General!BQ$229:BQ$238,$H1786,1))","v":2.3019631437795289},{"$f":"IF($H1786=0,0,INDEX(INP_General!BR$229:BR$238,$H1786,1))","v":2.3364925909362215},{"$f":"IF($H1786=0,0,INDEX(INP_General!BS$229:BS$238,$H1786,1))","v":2.3715399798002648},{"$f":"IF($H1786=0,0,INDEX(INP_General!BT$229:BT$238,$H1786,1))","v":2.4901169787902782}]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"INDEX(INP_General!$F$317:$F$320,J1785,1)","v":50},{"$f":"INP_General!$G$245","v":true},null,null,{"$f":"MAX(SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-SUMPRODUCT($M$6:$BT$6,$M1793:$BT1793),0)","v":0},null,{"$f":"MIN($G1803,L1803+1)*(SUM($M1793:M1793))","v":0},{"$f":"MIN($G1803,M1803+1)*(SUM($M1793:N1793))","v":0},{"$f":"MIN($G1803,N1803+1)*(SUM($M1793:O1793))","v":0},{"$f":"MIN($G1803,O1803+1)*(SUM($M1793:P1793))","v":0},{"$f":"MIN($G1803,P1803+1)*(SUM($M1793:Q1793))","v":0},{"$f":"MIN($G1803,Q1803+1)*(SUM($M1793:R1793))","v":0},{"$f":"MIN($G1803,R1803+1)*(SUM($M1793:S1793))","v":0},{"$f":"MIN($G1803,S1803+1)*(SUM($M1793:T1793))","v":0},{"$f":"MIN($G1803,T1803+1)*(SUM($M1793:U1793))","v":0},{"$f":"MIN($G1803,U1803+1)*(SUM($M1793:V1793))","v":0},{"$f":"MIN($G1803,V1803+1)*(SUM($M1793:W1793))","v":0},{"$f":"MIN($G1803,W1803+1)*(SUM($M1793:X1793))","v":0},{"$f":"MIN($G1803,X1803+1)*(SUM($M1793:Y1793))","v":0},{"$f":"MIN($G1803,Y1803+1)*(SUM($M1793:Z1793))","v":0},{"$f":"MIN($G1803,Z1803+1)*(SUM($M1793:AA1793))","v":0},{"$f":"MIN($G1803,AA1803+1)*(SUM($M1793:AB1793))","v":0},{"$f":"MIN($G1803,AB1803+1)*(SUM($M1793:AC1793))","v":0},{"$f":"MIN($G1803,AC1803+1)*(SUM($M1793:AD1793))","v":0},{"$f":"MIN($G1803,AD1803+1)*(SUM($M1793:AE1793))","v":0},{"$f":"MIN($G1803,AE1803+1)*(SUM($M1793:AF1793))","v":0},{"$f":"MIN($G1803,AF1803+1)*(SUM($M1793:AG1793))","v":0},{"$f":"MIN($G1803,AG1803+1)*(SUM($M1793:AH1793))","v":0},{"$f":"MIN($G1803,AH1803+1)*(SUM($M1793:AI1793))","v":0},{"$f":"MIN($G1803,AI1803+1)*(SUM($M1793:AJ1793))","v":0},{"$f":"MIN($G1803,AJ1803+1)*(SUM($M1793:AK1793))","v":0},{"$f":"MIN($G1803,AK1803+1)*(SUM($M1793:AL1793))","v":0},{"$f":"MIN($G1803,AL1803+1)*(SUM($M1793:AM1793))","v":0},{"$f":"MIN($G1803,AM1803+1)*(SUM($M1793:AN1793))","v":0},{"$f":"MIN($G1803,AN1803+1)*(SUM($M1793:AO1793))","v":0},{"$f":"MIN($G1803,AO1803+1)*(SUM($M1793:AP1793))","v":0},{"$f":"MIN($G1803,AP1803+1)*(SUM($M1793:AQ1793))","v":0},{"$f":"MIN($G1803,AQ1803+1)*(SUM($M1793:AR1793))","v":0},{"$f":"MIN($G1803,AR1803+1)*(SUM($M1793:AS1793))","v":0},{"$f":"MIN($G1803,AS1803+1)*(SUM($M1793:AT1793))","v":0},{"$f":"MIN($G1803,AT1803+1)*(SUM($M1793:AU1793))","v":0},{"$f":"MIN($G1803,AU1803+1)*(SUM($M1793:AV1793))","v":0},{"$f":"MIN($G1803,AV1803+1)*(SUM($M1793:AW1793))","v":0},{"$f":"MIN($G1803,AW1803+1)*(SUM($M1793:AX1793))","v":0},{"$f":"MIN($G1803,AX1803+1)*(SUM($M1793:AY1793))","v":0},{"$f":"MIN($G1803,AY1803+1)*(SUM($M1793:AZ1793))","v":0},{"$f":"MIN($G1803,AZ1803+1)*(SUM($M1793:BA1793))","v":0},{"$f":"MIN($G1803,BA1803+1)*(SUM($M1793:BB1793))","v":0},{"$f":"MIN($G1803,BB1803+1)*(SUM($M1793:BC1793))","v":0},{"$f":"MIN($G1803,BC1803+1)*(SUM($M1793:BD1793))","v":0},{"$f":"MIN($G1803,BD1803+1)*(SUM($M1793:BE1793))","v":0},{"$f":"MIN($G1803,BE1803+1)*(SUM($M1793:BF1793))","v":0},{"$f":"MIN($G1803,BF1803+1)*(SUM($M1793:BG1793))","v":0},{"$f":"MIN($G1803,BG1803+1)*(SUM($M1793:BH1793))","v":0},{"$f":"MIN($G1803,BH1803+1)*(SUM($M1793:BI1793))","v":0},{"$f":"MIN($G1803,BI1803+1)*(SUM($M1793:BJ1793))","v":0},{"$f":"MIN($G1803,BJ1803+1)*(SUM($M1793:BK1793))","v":0},{"$f":"MIN($G1803,BK1803+1)*(SUM($M1793:BL1793))","v":0},{"$f":"MIN($G1803,BL1803+1)*(SUM($M1793:BM1793))","v":0},{"$f":"MIN($G1803,BM1803+1)*(SUM($M1793:BN1793))","v":0},{"$f":"MIN($G1803,BN1803+1)*(SUM($M1793:BO1793))","v":0},{"$f":"MIN($G1803,BO1803+1)*(SUM($M1793:BP1793))","v":0},{"$f":"MIN($G1803,BP1803+1)*(SUM($M1793:BQ1793))","v":0},{"$f":"MIN($G1803,BQ1803+1)*(SUM($M1793:BR1793))","v":0},{"$f":"MIN($G1803,BR1803+1)*(SUM($M1793:BS1793))","v":0},{"$f":"MIN($G1803,BS1803+1)*(SUM($M1793:BT1793))","v":0}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1823","v":0},{"$f":"M1823","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$G$317:$G$320,J1825,1)","v":2023},{"$f":"SUMPRODUCT(M1826:BT1826,M1827:BT1827)","v":1},{"$f":"AND(SUM(M1825:BT1825)<>0,G1827<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G1827)*1","v":1},{"$f":"(N$3=$G1827)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&H1825","v":"Nominal-Capex-Generation"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D1825","v":"Nominal-Capex-Other advisory costs"},null,{"$f":"SUM(M1855:BT1855)","v":0},null,{"$f":"M1838*M1832","v":0},{"$f":"N1838*N1832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M1870=1,1,N1872*M1868/N1868),0)","v":1},{"$f":"IFERROR(IF(N1870=1,1,O1872*N1868/O1868),0)","v":0},{"$f":"IFERROR(IF(O1870=1,1,P1872*O1868/P1868),0)","v":0},{"$f":"IFERROR(IF(P1870=1,1,Q1872*P1868/Q1868),0)","v":0},{"$f":"IFERROR(IF(Q1870=1,1,R1872*Q1868/R1868),0)","v":0},{"$f":"IFERROR(IF(R1870=1,1,S1872*R1868/S1868),0)","v":0},{"$f":"IFERROR(IF(S1870=1,1,T1872*S1868/T1868),0)","v":0},{"$f":"IFERROR(IF(T1870=1,1,U1872*T1868/U1868),0)","v":0},{"$f":"IFERROR(IF(U1870=1,1,V1872*U1868/V1868),0)","v":0},{"$f":"IFERROR(IF(V1870=1,1,W1872*V1868/W1868),0)","v":0},{"$f":"IFERROR(IF(W1870=1,1,X1872*W1868/X1868),0)","v":0},{"$f":"IFERROR(IF(X1870=1,1,Y1872*X1868/Y1868),0)","v":0},{"$f":"IFERROR(IF(Y1870=1,1,Z1872*Y1868/Z1868),0)","v":0},{"$f":"IFERROR(IF(Z1870=1,1,AA1872*Z1868/AA1868),0)","v":0},{"$f":"IFERROR(IF(AA1870=1,1,AB1872*AA1868/AB1868),0)","v":0},{"$f":"IFERROR(IF(AB1870=1,1,AC1872*AB1868/AC1868),0)","v":0},{"$f":"IFERROR(IF(AC1870=1,1,AD1872*AC1868/AD1868),0)","v":0},{"$f":"IFERROR(IF(AD1870=1,1,AE1872*AD1868/AE1868),0)","v":0},{"$f":"IFERROR(IF(AE1870=1,1,AF1872*AE1868/AF1868),0)","v":0},{"$f":"IFERROR(IF(AF1870=1,1,AG1872*AF1868/AG1868),0)","v":0},{"$f":"IFERROR(IF(AG1870=1,1,AH1872*AG1868/AH1868),0)","v":0},{"$f":"IFERROR(IF(AH1870=1,1,AI1872*AH1868/AI1868),0)","v":0},{"$f":"IFERROR(IF(AI1870=1,1,AJ1872*AI1868/AJ1868),0)","v":0},{"$f":"IFERROR(IF(AJ1870=1,1,AK1872*AJ1868/AK1868),0)","v":0},{"$f":"IFERROR(IF(AK1870=1,1,AL1872*AK1868/AL1868),0)","v":0},{"$f":"IFERROR(IF(AL1870=1,1,AM1872*AL1868/AM1868),0)","v":0},{"$f":"IFERROR(IF(AM1870=1,1,AN1872*AM1868/AN1868),0)","v":0},{"$f":"IFERROR(IF(AN1870=1,1,AO1872*AN1868/AO1868),0)","v":0},{"$f":"IFERROR(IF(AO1870=1,1,AP1872*AO1868/AP1868),0)","v":0},{"$f":"IFERROR(IF(AP1870=1,1,AQ1872*AP1868/AQ1868),0)","v":0},{"$f":"IFERROR(IF(AQ1870=1,1,AR1872*AQ1868/AR1868),0)","v":0},{"$f":"IFERROR(IF(AR1870=1,1,AS1872*AR1868/AS1868),0)","v":0},{"$f":"IFERROR(IF(AS1870=1,1,AT1872*AS1868/AT1868),0)","v":0},{"$f":"IFERROR(IF(AT1870=1,1,AU1872*AT1868/AU1868),0)","v":0},{"$f":"IFERROR(IF(AU1870=1,1,AV1872*AU1868/AV1868),0)","v":0},{"$f":"IFERROR(IF(AV1870=1,1,AW1872*AV1868/AW1868),0)","v":0},{"$f":"IFERROR(IF(AW1870=1,1,AX1872*AW1868/AX1868),0)","v":0},{"$f":"IFERROR(IF(AX1870=1,1,AY1872*AX1868/AY1868),0)","v":0},{"$f":"IFERROR(IF(AY1870=1,1,AZ1872*AY1868/AZ1868),0)","v":0},{"$f":"IFERROR(IF(AZ1870=1,1,BA1872*AZ1868/BA1868),0)","v":0},{"$f":"IFERROR(IF(BA1870=1,1,BB1872*BA1868/BB1868),0)","v":0},{"$f":"IFERROR(IF(BB1870=1,1,BC1872*BB1868/BC1868),0)","v":0},{"$f":"IFERROR(IF(BC1870=1,1,BD1872*BC1868/BD1868),0)","v":0},{"$f":"IFERROR(IF(BD1870=1,1,BE1872*BD1868/BE1868),0)","v":0},{"$f":"IFERROR(IF(BE1870=1,1,BF1872*BE1868/BF1868),0)","v":0},{"$f":"IFERROR(IF(BF1870=1,1,BG1872*BF1868/BG1868),0)","v":0},{"$f":"IFERROR(IF(BG1870=1,1,BH1872*BG1868/BH1868),0)","v":0},{"$f":"IFERROR(IF(BH1870=1,1,BI1872*BH1868/BI1868),0)","v":0},{"$f":"IFERROR(IF(BI1870=1,1,BJ1872*BI1868/BJ1868),0)","v":0},{"$f":"IFERROR(IF(BJ1870=1,1,BK1872*BJ1868/BK1868),0)","v":0},{"$f":"IFERROR(IF(BK1870=1,1,BL1872*BK1868/BL1868),0)","v":0},{"$f":"IFERROR(IF(BL1870=1,1,BM1872*BL1868/BM1868),0)","v":0},{"$f":"IFERROR(IF(BM1870=1,1,BN1872*BM1868/BN1868),0)","v":0},{"$f":"IFERROR(IF(BN1870=1,1,BO1872*BN1868/BO1868),0)","v":0},{"$f":"IFERROR(IF(BO1870=1,1,BP1872*BO1868/BP1868),0)","v":0},{"$f":"IFERROR(IF(BP1870=1,1,BQ1872*BP1868/BQ1868),0)","v":0},{"$f":"IFERROR(IF(BQ1870=1,1,BR1872*BQ1868/BR1868),0)","v":0},{"$f":"IFERROR(IF(BR1870=1,1,BS1872*BR1868/BS1868),0)","v":0},{"$f":"IFERROR(IF(BS1870=1,1,BT1872*BS1868/BT1868),0)","v":0},{"$f":"IFERROR(IF(BT1870=1,1,BU1872*BT1868/BU1868),0)","v":0}]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&H1867","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M1889:BT1889)","v":0},null,{"$f":"-M1880","v":0},{"$f":"-N1880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(INP_General!$D$327:$D$332,J1907,1)","v":"Heat distribution contingency"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$327:$J$332,J1907,1)","v":"Distribution"},null,{"$f":"MAX(J$1865:J1906)+1","v":2},null,null,{"$f":"INDEX(INP_General!M$327:M$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!N$327:N$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!O$327:O$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!P$327:P$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!Q$327:Q$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!R$327:R$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!S$327:S$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!T$327:T$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!U$327:U$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!V$327:V$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!W$327:W$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!X$327:X$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!Y$327:Y$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!Z$327:Z$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AA$327:AA$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AB$327:AB$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AC$327:AC$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AD$327:AD$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AE$327:AE$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AF$327:AF$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AG$327:AG$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AH$327:AH$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AI$327:AI$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AJ$327:AJ$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AK$327:AK$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AL$327:AL$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AM$327:AM$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AN$327:AN$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AO$327:AO$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AP$327:AP$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AQ$327:AQ$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AR$327:AR$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AS$327:AS$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AT$327:AT$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AU$327:AU$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AV$327:AV$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AW$327:AW$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AX$327:AX$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AY$327:AY$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!AZ$327:AZ$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BA$327:BA$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BB$327:BB$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BC$327:BC$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BD$327:BD$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BE$327:BE$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BF$327:BF$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BG$327:BG$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BH$327:BH$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BI$327:BI$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BJ$327:BJ$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BK$327:BK$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BL$327:BL$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BM$327:BM$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BN$327:BN$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BO$327:BO$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BP$327:BP$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BQ$327:BQ$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BR$327:BR$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BS$327:BS$332,$J1907,1)","v":0},{"$f":"INDEX(INP_General!BT$327:BT$332,$J1907,1)","v":0}]
[null,null,null,"Repex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$I$327:$I$332,J1907,1)","v":1},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$807","v":"Real-repex"},null,{"$f":"SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-1","v":-1},null,{"$f":"IF(M1925<>0,(SUM(OFFSET(M1911,,-M1925-$K1925*M1916,,MAX(($K1925+1)*M1916,1)))*($H1926)*(M1925=$G1925) + (OFFSET(L1926,,-M1925+1)*(SUM(M$14:M$23)<>0)))*$H1925*SUM($M1916:M1916),0)*(SUM($M$27:M$27)=0)","v":0},{"$f":"IF(N1925<>0,(SUM(OFFSET(N1911,,-N1925-$K1925*N1916,,MAX(($K1925+1)*N1916,1)))*($H1926)*(N1925=$G1925) + (OFFSET(M1926,,-N1925+1)*(SUM(N$14:N$23)<>0)))*$H1925*SUM($M1916:N1916),0)*(SUM($M$27:N$27)=0)","v":0},{"$f":"IF(O1925<>0,(SUM(OFFSET(O1911,,-O1925-$K1925*O1916,,MAX(($K1925+1)*O1916,1)))*($H1926)*(O1925=$G1925) + (OFFSET(N1926,,-O1925+1)*(SUM(O$14:O$23)<>0)))*$H1925*SUM($M1916:O1916),0)*(SUM($M$27:O$27)=0)","v":0},{"$f":"IF(P1925<>0,(SUM(OFFSET(P1911,,-P1925-$K1925*P1916,,MAX(($K1925+1)*P1916,1)))*($H1926)*(P1925=$G1925) + (OFFSET(O1926,,-P1925+1)*(SUM(P$14:P$23)<>0)))*$H1925*SUM($M1916:P1916),0)*(SUM($M$27:P$27)=0)","v":0},{"$f":"IF(Q1925<>0,(SUM(OFFSET(Q1911,,-Q1925-$K1925*Q1916,,MAX(($K1925+1)*Q1916,1)))*($H1926)*(Q1925=$G1925) + (OFFSET(P1926,,-Q1925+1)*(SUM(Q$14:Q$23)<>0)))*$H1925*SUM($M1916:Q1916),0)*(SUM($M$27:Q$27)=0)","v":0},{"$f":"IF(R1925<>0,(SUM(OFFSET(R1911,,-R1925-$K1925*R1916,,MAX(($K1925+1)*R1916,1)))*($H1926)*(R1925=$G1925) + (OFFSET(Q1926,,-R1925+1)*(SUM(R$14:R$23)<>0)))*$H1925*SUM($M1916:R1916),0)*(SUM($M$27:R$27)=0)","v":0},{"$f":"IF(S1925<>0,(SUM(OFFSET(S1911,,-S1925-$K1925*S1916,,MAX(($K1925+1)*S1916,1)))*($H1926)*(S1925=$G1925) + (OFFSET(R1926,,-S1925+1)*(SUM(S$14:S$23)<>0)))*$H1925*SUM($M1916:S1916),0)*(SUM($M$27:S$27)=0)","v":0},{"$f":"IF(T1925<>0,(SUM(OFFSET(T1911,,-T1925-$K1925*T1916,,MAX(($K1925+1)*T1916,1)))*($H1926)*(T1925=$G1925) + (OFFSET(S1926,,-T1925+1)*(SUM(T$14:T$23)<>0)))*$H1925*SUM($M1916:T1916),0)*(SUM($M$27:T$27)=0)","v":0},{"$f":"IF(U1925<>0,(SUM(OFFSET(U1911,,-U1925-$K1925*U1916,,MAX(($K1925+1)*U1916,1)))*($H1926)*(U1925=$G1925) + (OFFSET(T1926,,-U1925+1)*(SUM(U$14:U$23)<>0)))*$H1925*SUM($M1916:U1916),0)*(SUM($M$27:U$27)=0)","v":0},{"$f":"IF(V1925<>0,(SUM(OFFSET(V1911,,-V1925-$K1925*V1916,,MAX(($K1925+1)*V1916,1)))*($H1926)*(V1925=$G1925) + (OFFSET(U1926,,-V1925+1)*(SUM(V$14:V$23)<>0)))*$H1925*SUM($M1916:V1916),0)*(SUM($M$27:V$27)=0)","v":0},{"$f":"IF(W1925<>0,(SUM(OFFSET(W1911,,-W1925-$K1925*W1916,,MAX(($K1925+1)*W1916,1)))*($H1926)*(W1925=$G1925) + (OFFSET(V1926,,-W1925+1)*(SUM(W$14:W$23)<>0)))*$H1925*SUM($M1916:W1916),0)*(SUM($M$27:W$27)=0)","v":0},{"$f":"IF(X1925<>0,(SUM(OFFSET(X1911,,-X1925-$K1925*X1916,,MAX(($K1925+1)*X1916,1)))*($H1926)*(X1925=$G1925) + (OFFSET(W1926,,-X1925+1)*(SUM(X$14:X$23)<>0)))*$H1925*SUM($M1916:X1916),0)*(SUM($M$27:X$27)=0)","v":0},{"$f":"IF(Y1925<>0,(SUM(OFFSET(Y1911,,-Y1925-$K1925*Y1916,,MAX(($K1925+1)*Y1916,1)))*($H1926)*(Y1925=$G1925) + (OFFSET(X1926,,-Y1925+1)*(SUM(Y$14:Y$23)<>0)))*$H1925*SUM($M1916:Y1916),0)*(SUM($M$27:Y$27)=0)","v":0},{"$f":"IF(Z1925<>0,(SUM(OFFSET(Z1911,,-Z1925-$K1925*Z1916,,MAX(($K1925+1)*Z1916,1)))*($H1926)*(Z1925=$G1925) + (OFFSET(Y1926,,-Z1925+1)*(SUM(Z$14:Z$23)<>0)))*$H1925*SUM($M1916:Z1916),0)*(SUM($M$27:Z$27)=0)","v":0},{"$f":"IF(AA1925<>0,(SUM(OFFSET(AA1911,,-AA1925-$K1925*AA1916,,MAX(($K1925+1)*AA1916,1)))*($H1926)*(AA1925=$G1925) + (OFFSET(Z1926,,-AA1925+1)*(SUM(AA$14:AA$23)<>0)))*$H1925*SUM($M1916:AA1916),0)*(SUM($M$27:AA$27)=0)","v":0},{"$f":"IF(AB1925<>0,(SUM(OFFSET(AB1911,,-AB1925-$K1925*AB1916,,MAX(($K1925+1)*AB1916,1)))*($H1926)*(AB1925=$G1925) + (OFFSET(AA1926,,-AB1925+1)*(SUM(AB$14:AB$23)<>0)))*$H1925*SUM($M1916:AB1916),0)*(SUM($M$27:AB$27)=0)","v":0},{"$f":"IF(AC1925<>0,(SUM(OFFSET(AC1911,,-AC1925-$K1925*AC1916,,MAX(($K1925+1)*AC1916,1)))*($H1926)*(AC1925=$G1925) + (OFFSET(AB1926,,-AC1925+1)*(SUM(AC$14:AC$23)<>0)))*$H1925*SUM($M1916:AC1916),0)*(SUM($M$27:AC$27)=0)","v":0},{"$f":"IF(AD1925<>0,(SUM(OFFSET(AD1911,,-AD1925-$K1925*AD1916,,MAX(($K1925+1)*AD1916,1)))*($H1926)*(AD1925=$G1925) + (OFFSET(AC1926,,-AD1925+1)*(SUM(AD$14:AD$23)<>0)))*$H1925*SUM($M1916:AD1916),0)*(SUM($M$27:AD$27)=0)","v":0},{"$f":"IF(AE1925<>0,(SUM(OFFSET(AE1911,,-AE1925-$K1925*AE1916,,MAX(($K1925+1)*AE1916,1)))*($H1926)*(AE1925=$G1925) + (OFFSET(AD1926,,-AE1925+1)*(SUM(AE$14:AE$23)<>0)))*$H1925*SUM($M1916:AE1916),0)*(SUM($M$27:AE$27)=0)","v":0},{"$f":"IF(AF1925<>0,(SUM(OFFSET(AF1911,,-AF1925-$K1925*AF1916,,MAX(($K1925+1)*AF1916,1)))*($H1926)*(AF1925=$G1925) + (OFFSET(AE1926,,-AF1925+1)*(SUM(AF$14:AF$23)<>0)))*$H1925*SUM($M1916:AF1916),0)*(SUM($M$27:AF$27)=0)","v":0},{"$f":"IF(AG1925<>0,(SUM(OFFSET(AG1911,,-AG1925-$K1925*AG1916,,MAX(($K1925+1)*AG1916,1)))*($H1926)*(AG1925=$G1925) + (OFFSET(AF1926,,-AG1925+1)*(SUM(AG$14:AG$23)<>0)))*$H1925*SUM($M1916:AG1916),0)*(SUM($M$27:AG$27)=0)","v":0},{"$f":"IF(AH1925<>0,(SUM(OFFSET(AH1911,,-AH1925-$K1925*AH1916,,MAX(($K1925+1)*AH1916,1)))*($H1926)*(AH1925=$G1925) + (OFFSET(AG1926,,-AH1925+1)*(SUM(AH$14:AH$23)<>0)))*$H1925*SUM($M1916:AH1916),0)*(SUM($M$27:AH$27)=0)","v":0},{"$f":"IF(AI1925<>0,(SUM(OFFSET(AI1911,,-AI1925-$K1925*AI1916,,MAX(($K1925+1)*AI1916,1)))*($H1926)*(AI1925=$G1925) + (OFFSET(AH1926,,-AI1925+1)*(SUM(AI$14:AI$23)<>0)))*$H1925*SUM($M1916:AI1916),0)*(SUM($M$27:AI$27)=0)","v":0},{"$f":"IF(AJ1925<>0,(SUM(OFFSET(AJ1911,,-AJ1925-$K1925*AJ1916,,MAX(($K1925+1)*AJ1916,1)))*($H1926)*(AJ1925=$G1925) + (OFFSET(AI1926,,-AJ1925+1)*(SUM(AJ$14:AJ$23)<>0)))*$H1925*SUM($M1916:AJ1916),0)*(SUM($M$27:AJ$27)=0)","v":0},{"$f":"IF(AK1925<>0,(SUM(OFFSET(AK1911,,-AK1925-$K1925*AK1916,,MAX(($K1925+1)*AK1916,1)))*($H1926)*(AK1925=$G1925) + (OFFSET(AJ1926,,-AK1925+1)*(SUM(AK$14:AK$23)<>0)))*$H1925*SUM($M1916:AK1916),0)*(SUM($M$27:AK$27)=0)","v":0},{"$f":"IF(AL1925<>0,(SUM(OFFSET(AL1911,,-AL1925-$K1925*AL1916,,MAX(($K1925+1)*AL1916,1)))*($H1926)*(AL1925=$G1925) + (OFFSET(AK1926,,-AL1925+1)*(SUM(AL$14:AL$23)<>0)))*$H1925*SUM($M1916:AL1916),0)*(SUM($M$27:AL$27)=0)","v":0},{"$f":"IF(AM1925<>0,(SUM(OFFSET(AM1911,,-AM1925-$K1925*AM1916,,MAX(($K1925+1)*AM1916,1)))*($H1926)*(AM1925=$G1925) + (OFFSET(AL1926,,-AM1925+1)*(SUM(AM$14:AM$23)<>0)))*$H1925*SUM($M1916:AM1916),0)*(SUM($M$27:AM$27)=0)","v":0},{"$f":"IF(AN1925<>0,(SUM(OFFSET(AN1911,,-AN1925-$K1925*AN1916,,MAX(($K1925+1)*AN1916,1)))*($H1926)*(AN1925=$G1925) + (OFFSET(AM1926,,-AN1925+1)*(SUM(AN$14:AN$23)<>0)))*$H1925*SUM($M1916:AN1916),0)*(SUM($M$27:AN$27)=0)","v":0},{"$f":"IF(AO1925<>0,(SUM(OFFSET(AO1911,,-AO1925-$K1925*AO1916,,MAX(($K1925+1)*AO1916,1)))*($H1926)*(AO1925=$G1925) + (OFFSET(AN1926,,-AO1925+1)*(SUM(AO$14:AO$23)<>0)))*$H1925*SUM($M1916:AO1916),0)*(SUM($M$27:AO$27)=0)","v":0},{"$f":"IF(AP1925<>0,(SUM(OFFSET(AP1911,,-AP1925-$K1925*AP1916,,MAX(($K1925+1)*AP1916,1)))*($H1926)*(AP1925=$G1925) + (OFFSET(AO1926,,-AP1925+1)*(SUM(AP$14:AP$23)<>0)))*$H1925*SUM($M1916:AP1916),0)*(SUM($M$27:AP$27)=0)","v":0},{"$f":"IF(AQ1925<>0,(SUM(OFFSET(AQ1911,,-AQ1925-$K1925*AQ1916,,MAX(($K1925+1)*AQ1916,1)))*($H1926)*(AQ1925=$G1925) + (OFFSET(AP1926,,-AQ1925+1)*(SUM(AQ$14:AQ$23)<>0)))*$H1925*SUM($M1916:AQ1916),0)*(SUM($M$27:AQ$27)=0)","v":0},{"$f":"IF(AR1925<>0,(SUM(OFFSET(AR1911,,-AR1925-$K1925*AR1916,,MAX(($K1925+1)*AR1916,1)))*($H1926)*(AR1925=$G1925) + (OFFSET(AQ1926,,-AR1925+1)*(SUM(AR$14:AR$23)<>0)))*$H1925*SUM($M1916:AR1916),0)*(SUM($M$27:AR$27)=0)","v":0},{"$f":"IF(AS1925<>0,(SUM(OFFSET(AS1911,,-AS1925-$K1925*AS1916,,MAX(($K1925+1)*AS1916,1)))*($H1926)*(AS1925=$G1925) + (OFFSET(AR1926,,-AS1925+1)*(SUM(AS$14:AS$23)<>0)))*$H1925*SUM($M1916:AS1916),0)*(SUM($M$27:AS$27)=0)","v":0},{"$f":"IF(AT1925<>0,(SUM(OFFSET(AT1911,,-AT1925-$K1925*AT1916,,MAX(($K1925+1)*AT1916,1)))*($H1926)*(AT1925=$G1925) + (OFFSET(AS1926,,-AT1925+1)*(SUM(AT$14:AT$23)<>0)))*$H1925*SUM($M1916:AT1916),0)*(SUM($M$27:AT$27)=0)","v":0},{"$f":"IF(AU1925<>0,(SUM(OFFSET(AU1911,,-AU1925-$K1925*AU1916,,MAX(($K1925+1)*AU1916,1)))*($H1926)*(AU1925=$G1925) + (OFFSET(AT1926,,-AU1925+1)*(SUM(AU$14:AU$23)<>0)))*$H1925*SUM($M1916:AU1916),0)*(SUM($M$27:AU$27)=0)","v":0},{"$f":"IF(AV1925<>0,(SUM(OFFSET(AV1911,,-AV1925-$K1925*AV1916,,MAX(($K1925+1)*AV1916,1)))*($H1926)*(AV1925=$G1925) + (OFFSET(AU1926,,-AV1925+1)*(SUM(AV$14:AV$23)<>0)))*$H1925*SUM($M1916:AV1916),0)*(SUM($M$27:AV$27)=0)","v":0},{"$f":"IF(AW1925<>0,(SUM(OFFSET(AW1911,,-AW1925-$K1925*AW1916,,MAX(($K1925+1)*AW1916,1)))*($H1926)*(AW1925=$G1925) + (OFFSET(AV1926,,-AW1925+1)*(SUM(AW$14:AW$23)<>0)))*$H1925*SUM($M1916:AW1916),0)*(SUM($M$27:AW$27)=0)","v":0},{"$f":"IF(AX1925<>0,(SUM(OFFSET(AX1911,,-AX1925-$K1925*AX1916,,MAX(($K1925+1)*AX1916,1)))*($H1926)*(AX1925=$G1925) + (OFFSET(AW1926,,-AX1925+1)*(SUM(AX$14:AX$23)<>0)))*$H1925*SUM($M1916:AX1916),0)*(SUM($M$27:AX$27)=0)","v":0},{"$f":"IF(AY1925<>0,(SUM(OFFSET(AY1911,,-AY1925-$K1925*AY1916,,MAX(($K1925+1)*AY1916,1)))*($H1926)*(AY1925=$G1925) + (OFFSET(AX1926,,-AY1925+1)*(SUM(AY$14:AY$23)<>0)))*$H1925*SUM($M1916:AY1916),0)*(SUM($M$27:AY$27)=0)","v":0},{"$f":"IF(AZ1925<>0,(SUM(OFFSET(AZ1911,,-AZ1925-$K1925*AZ1916,,MAX(($K1925+1)*AZ1916,1)))*($H1926)*(AZ1925=$G1925) + (OFFSET(AY1926,,-AZ1925+1)*(SUM(AZ$14:AZ$23)<>0)))*$H1925*SUM($M1916:AZ1916),0)*(SUM($M$27:AZ$27)=0)","v":0},{"$f":"IF(BA1925<>0,(SUM(OFFSET(BA1911,,-BA1925-$K1925*BA1916,,MAX(($K1925+1)*BA1916,1)))*($H1926)*(BA1925=$G1925) + (OFFSET(AZ1926,,-BA1925+1)*(SUM(BA$14:BA$23)<>0)))*$H1925*SUM($M1916:BA1916),0)*(SUM($M$27:BA$27)=0)","v":0},{"$f":"IF(BB1925<>0,(SUM(OFFSET(BB1911,,-BB1925-$K1925*BB1916,,MAX(($K1925+1)*BB1916,1)))*($H1926)*(BB1925=$G1925) + (OFFSET(BA1926,,-BB1925+1)*(SUM(BB$14:BB$23)<>0)))*$H1925*SUM($M1916:BB1916),0)*(SUM($M$27:BB$27)=0)","v":0},{"$f":"IF(BC1925<>0,(SUM(OFFSET(BC1911,,-BC1925-$K1925*BC1916,,MAX(($K1925+1)*BC1916,1)))*($H1926)*(BC1925=$G1925) + (OFFSET(BB1926,,-BC1925+1)*(SUM(BC$14:BC$23)<>0)))*$H1925*SUM($M1916:BC1916),0)*(SUM($M$27:BC$27)=0)","v":0},{"$f":"IF(BD1925<>0,(SUM(OFFSET(BD1911,,-BD1925-$K1925*BD1916,,MAX(($K1925+1)*BD1916,1)))*($H1926)*(BD1925=$G1925) + (OFFSET(BC1926,,-BD1925+1)*(SUM(BD$14:BD$23)<>0)))*$H1925*SUM($M1916:BD1916),0)*(SUM($M$27:BD$27)=0)","v":0},{"$f":"IF(BE1925<>0,(SUM(OFFSET(BE1911,,-BE1925-$K1925*BE1916,,MAX(($K1925+1)*BE1916,1)))*($H1926)*(BE1925=$G1925) + (OFFSET(BD1926,,-BE1925+1)*(SUM(BE$14:BE$23)<>0)))*$H1925*SUM($M1916:BE1916),0)*(SUM($M$27:BE$27)=0)","v":0},{"$f":"IF(BF1925<>0,(SUM(OFFSET(BF1911,,-BF1925-$K1925*BF1916,,MAX(($K1925+1)*BF1916,1)))*($H1926)*(BF1925=$G1925) + (OFFSET(BE1926,,-BF1925+1)*(SUM(BF$14:BF$23)<>0)))*$H1925*SUM($M1916:BF1916),0)*(SUM($M$27:BF$27)=0)","v":0},{"$f":"IF(BG1925<>0,(SUM(OFFSET(BG1911,,-BG1925-$K1925*BG1916,,MAX(($K1925+1)*BG1916,1)))*($H1926)*(BG1925=$G1925) + (OFFSET(BF1926,,-BG1925+1)*(SUM(BG$14:BG$23)<>0)))*$H1925*SUM($M1916:BG1916),0)*(SUM($M$27:BG$27)=0)","v":0},{"$f":"IF(BH1925<>0,(SUM(OFFSET(BH1911,,-BH1925-$K1925*BH1916,,MAX(($K1925+1)*BH1916,1)))*($H1926)*(BH1925=$G1925) + (OFFSET(BG1926,,-BH1925+1)*(SUM(BH$14:BH$23)<>0)))*$H1925*SUM($M1916:BH1916),0)*(SUM($M$27:BH$27)=0)","v":0},{"$f":"IF(BI1925<>0,(SUM(OFFSET(BI1911,,-BI1925-$K1925*BI1916,,MAX(($K1925+1)*BI1916,1)))*($H1926)*(BI1925=$G1925) + (OFFSET(BH1926,,-BI1925+1)*(SUM(BI$14:BI$23)<>0)))*$H1925*SUM($M1916:BI1916),0)*(SUM($M$27:BI$27)=0)","v":0},{"$f":"IF(BJ1925<>0,(SUM(OFFSET(BJ1911,,-BJ1925-$K1925*BJ1916,,MAX(($K1925+1)*BJ1916,1)))*($H1926)*(BJ1925=$G1925) + (OFFSET(BI1926,,-BJ1925+1)*(SUM(BJ$14:BJ$23)<>0)))*$H1925*SUM($M1916:BJ1916),0)*(SUM($M$27:BJ$27)=0)","v":0},{"$f":"IF(BK1925<>0,(SUM(OFFSET(BK1911,,-BK1925-$K1925*BK1916,,MAX(($K1925+1)*BK1916,1)))*($H1926)*(BK1925=$G1925) + (OFFSET(BJ1926,,-BK1925+1)*(SUM(BK$14:BK$23)<>0)))*$H1925*SUM($M1916:BK1916),0)*(SUM($M$27:BK$27)=0)","v":0},{"$f":"IF(BL1925<>0,(SUM(OFFSET(BL1911,,-BL1925-$K1925*BL1916,,MAX(($K1925+1)*BL1916,1)))*($H1926)*(BL1925=$G1925) + (OFFSET(BK1926,,-BL1925+1)*(SUM(BL$14:BL$23)<>0)))*$H1925*SUM($M1916:BL1916),0)*(SUM($M$27:BL$27)=0)","v":0},{"$f":"IF(BM1925<>0,(SUM(OFFSET(BM1911,,-BM1925-$K1925*BM1916,,MAX(($K1925+1)*BM1916,1)))*($H1926)*(BM1925=$G1925) + (OFFSET(BL1926,,-BM1925+1)*(SUM(BM$14:BM$23)<>0)))*$H1925*SUM($M1916:BM1916),0)*(SUM($M$27:BM$27)=0)","v":0},{"$f":"IF(BN1925<>0,(SUM(OFFSET(BN1911,,-BN1925-$K1925*BN1916,,MAX(($K1925+1)*BN1916,1)))*($H1926)*(BN1925=$G1925) + (OFFSET(BM1926,,-BN1925+1)*(SUM(BN$14:BN$23)<>0)))*$H1925*SUM($M1916:BN1916),0)*(SUM($M$27:BN$27)=0)","v":0},{"$f":"IF(BO1925<>0,(SUM(OFFSET(BO1911,,-BO1925-$K1925*BO1916,,MAX(($K1925+1)*BO1916,1)))*($H1926)*(BO1925=$G1925) + (OFFSET(BN1926,,-BO1925+1)*(SUM(BO$14:BO$23)<>0)))*$H1925*SUM($M1916:BO1916),0)*(SUM($M$27:BO$27)=0)","v":0},{"$f":"IF(BP1925<>0,(SUM(OFFSET(BP1911,,-BP1925-$K1925*BP1916,,MAX(($K1925+1)*BP1916,1)))*($H1926)*(BP1925=$G1925) + (OFFSET(BO1926,,-BP1925+1)*(SUM(BP$14:BP$23)<>0)))*$H1925*SUM($M1916:BP1916),0)*(SUM($M$27:BP$27)=0)","v":0},{"$f":"IF(BQ1925<>0,(SUM(OFFSET(BQ1911,,-BQ1925-$K1925*BQ1916,,MAX(($K1925+1)*BQ1916,1)))*($H1926)*(BQ1925=$G1925) + (OFFSET(BP1926,,-BQ1925+1)*(SUM(BQ$14:BQ$23)<>0)))*$H1925*SUM($M1916:BQ1916),0)*(SUM($M$27:BQ$27)=0)","v":0},{"$f":"IF(BR1925<>0,(SUM(OFFSET(BR1911,,-BR1925-$K1925*BR1916,,MAX(($K1925+1)*BR1916,1)))*($H1926)*(BR1925=$G1925) + (OFFSET(BQ1926,,-BR1925+1)*(SUM(BR$14:BR$23)<>0)))*$H1925*SUM($M1916:BR1916),0)*(SUM($M$27:BR$27)=0)","v":0},{"$f":"IF(BS1925<>0,(SUM(OFFSET(BS1911,,-BS1925-$K1925*BS1916,,MAX(($K1925+1)*BS1916,1)))*($H1926)*(BS1925=$G1925) + (OFFSET(BR1926,,-BS1925+1)*(SUM(BS$14:BS$23)<>0)))*$H1925*SUM($M1916:BS1916),0)*(SUM($M$27:BS$27)=0)","v":0},{"$f":"IF(BT1925<>0,(SUM(OFFSET(BT1911,,-BT1925-$K1925*BT1916,,MAX(($K1925+1)*BT1916,1)))*($H1926)*(BT1925=$G1925) + (OFFSET(BS1926,,-BT1925+1)*(SUM(BT$14:BT$23)<>0)))*$H1925*SUM($M1916:BT1916),0)*(SUM($M$27:BT$27)=0)","v":0}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1945","v":0},{"$f":"M1945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1963","v":0},{"$f":"M1963","v":0},{"$f":"N1963","v":0},{"$f":"O1963","v":0},{"$f":"P1963","v":0},{"$f":"Q1963","v":0},{"$f":"R1963","v":0},{"$f":"S1963","v":0},{"$f":"T1963","v":0},{"$f":"U1963","v":0},{"$f":"V1963","v":0},{"$f":"W1963","v":0},{"$f":"X1963","v":0},{"$f":"Y1963","v":0},{"$f":"Z1963","v":0},{"$f":"AA1963","v":0},{"$f":"AB1963","v":0},{"$f":"AC1963","v":0},{"$f":"AD1963","v":0},{"$f":"AE1963","v":0},{"$f":"AF1963","v":0},{"$f":"AG1963","v":0},{"$f":"AH1963","v":0},{"$f":"AI1963","v":0},{"$f":"AJ1963","v":0},{"$f":"AK1963","v":0},{"$f":"AL1963","v":0},{"$f":"AM1963","v":0},{"$f":"AN1963","v":0},{"$f":"AO1963","v":0},{"$f":"AP1963","v":0},{"$f":"AQ1963","v":0},{"$f":"AR1963","v":0},{"$f":"AS1963","v":0},{"$f":"AT1963","v":0},{"$f":"AU1963","v":0},{"$f":"AV1963","v":0},{"$f":"AW1963","v":0},{"$f":"AX1963","v":0},{"$f":"AY1963","v":0},{"$f":"AZ1963","v":0},{"$f":"BA1963","v":0},{"$f":"BB1963","v":0},{"$f":"BC1963","v":0},{"$f":"BD1963","v":0},{"$f":"BE1963","v":0},{"$f":"BF1963","v":0},{"$f":"BG1963","v":0},{"$f":"BH1963","v":0},{"$f":"BI1963","v":0},{"$f":"BJ1963","v":0},{"$f":"BK1963","v":0},{"$f":"BL1963","v":0},{"$f":"BM1963","v":0},{"$f":"BN1963","v":0},{"$f":"BO1963","v":0},{"$f":"BP1963","v":0},{"$f":"BQ1963","v":0},{"$f":"BR1963","v":0},{"$f":"BS1963","v":0}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1980","v":0},{"$f":"M1980","v":0},{"$f":"N1980","v":0},{"$f":"O1980","v":0},{"$f":"P1980","v":0},{"$f":"Q1980","v":0},{"$f":"R1980","v":0},{"$f":"S1980","v":0},{"$f":"T1980","v":0},{"$f":"U1980","v":0},{"$f":"V1980","v":0},{"$f":"W1980","v":0},{"$f":"X1980","v":0},{"$f":"Y1980","v":0},{"$f":"Z1980","v":0},{"$f":"AA1980","v":0},{"$f":"AB1980","v":0},{"$f":"AC1980","v":0},{"$f":"AD1980","v":0},{"$f":"AE1980","v":0},{"$f":"AF1980","v":0},{"$f":"AG1980","v":0},{"$f":"AH1980","v":0},{"$f":"AI1980","v":0},{"$f":"AJ1980","v":0},{"$f":"AK1980","v":0},{"$f":"AL1980","v":0},{"$f":"AM1980","v":0},{"$f":"AN1980","v":0},{"$f":"AO1980","v":0},{"$f":"AP1980","v":0},{"$f":"AQ1980","v":0},{"$f":"AR1980","v":0},{"$f":"AS1980","v":0},{"$f":"AT1980","v":0},{"$f":"AU1980","v":0},{"$f":"AV1980","v":0},{"$f":"AW1980","v":0},{"$f":"AX1980","v":0},{"$f":"AY1980","v":0},{"$f":"AZ1980","v":0},{"$f":"BA1980","v":0},{"$f":"BB1980","v":0},{"$f":"BC1980","v":0},{"$f":"BD1980","v":0},{"$f":"BE1980","v":0},{"$f":"BF1980","v":0},{"$f":"BG1980","v":0},{"$f":"BH1980","v":0},{"$f":"BI1980","v":0},{"$f":"BJ1980","v":0},{"$f":"BK1980","v":0},{"$f":"BL1980","v":0},{"$f":"BM1980","v":0},{"$f":"BN1980","v":0},{"$f":"BO1980","v":0},{"$f":"BP1980","v":0},{"$f":"BQ1980","v":0},{"$f":"BR1980","v":0},{"$f":"BS1980","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L1993*M1988/L1988,0)+M1990","v":1},{"$f":"IFERROR(M1993*N1988/M1988,0)+N1990","v":1.0149999999999999},{"$f":"IFERROR(N1993*O1988/N1988,0)+O1990","v":1.0302249999999997},{"$f":"IFERROR(O1993*P1988/O1988,0)+P1990","v":1.0456783749999996},{"$f":"IFERROR(P1993*Q1988/P1988,0)+Q1990","v":1.0613635506249994},{"$f":"IFERROR(Q1993*R1988/Q1988,0)+R1990","v":1.0772840038843743},{"$f":"IFERROR(R1993*S1988/R1988,0)+S1990","v":1.0934432639426397},{"$f":"IFERROR(S1993*T1988/S1988,0)+T1990","v":1.1098449129017791},{"$f":"IFERROR(T1993*U1988/T1988,0)+U1990","v":1.1264925865953057},{"$f":"IFERROR(U1993*V1988/U1988,0)+V1990","v":1.1433899753942351},{"$f":"IFERROR(V1993*W1988/V1988,0)+W1990","v":1.1605408250251485},{"$f":"IFERROR(W1993*X1988/W1988,0)+X1990","v":1.1779489374005256},{"$f":"IFERROR(X1993*Y1988/X1988,0)+Y1990","v":1.1956181714615335},{"$f":"IFERROR(Y1993*Z1988/Y1988,0)+Z1990","v":1.2135524440334564},{"$f":"IFERROR(Z1993*AA1988/Z1988,0)+AA1990","v":1.2317557306939582},{"$f":"IFERROR(AA1993*AB1988/AA1988,0)+AB1990","v":1.2502320666543674},{"$f":"IFERROR(AB1993*AC1988/AB1988,0)+AC1990","v":1.2689855476541827},{"$f":"IFERROR(AC1993*AD1988/AC1988,0)+AD1990","v":1.2880203308689953},{"$f":"IFERROR(AD1993*AE1988/AD1988,0)+AE1990","v":1.3073406358320301},{"$f":"IFERROR(AE1993*AF1988/AE1988,0)+AF1990","v":1.3269507453695104},{"$f":"IFERROR(AF1993*AG1988/AF1988,0)+AG1990","v":1.3468550065500529},{"$f":"IFERROR(AG1993*AH1988/AG1988,0)+AH1990","v":1.3670578316483035},{"$f":"IFERROR(AH1993*AI1988/AH1988,0)+AI1990","v":1.387563699123028},{"$f":"IFERROR(AI1993*AJ1988/AI1988,0)+AJ1990","v":1.4083771546098733},{"$f":"IFERROR(AJ1993*AK1988/AJ1988,0)+AK1990","v":1.4295028119290214},{"$f":"IFERROR(AK1993*AL1988/AK1988,0)+AL1990","v":1.4509453541079567},{"$f":"IFERROR(AL1993*AM1988/AL1988,0)+AM1990","v":1.472709534419576},{"$f":"IFERROR(AM1993*AN1988/AM1988,0)+AN1990","v":1.4948001774358695},{"$f":"IFERROR(AN1993*AO1988/AN1988,0)+AO1990","v":1.5172221800974073},{"$f":"IFERROR(AO1993*AP1988/AO1988,0)+AP1990","v":1.5399805127988682},{"$f":"IFERROR(AP1993*AQ1988/AP1988,0)+AQ1990","v":1.5630802204908509},{"$f":"IFERROR(AQ1993*AR1988/AQ1988,0)+AR1990","v":1.5865264237982135},{"$f":"IFERROR(AR1993*AS1988/AR1988,0)+AS1990","v":1.6103243201551867},{"$f":"IFERROR(AS1993*AT1988/AS1988,0)+AT1990","v":1.6344791849575142},{"$f":"IFERROR(AT1993*AU1988/AT1988,0)+AU1990","v":1.6589963727318768},{"$f":"IFERROR(AU1993*AV1988/AU1988,0)+AV1990","v":1.6838813183228549},{"$f":"IFERROR(AV1993*AW1988/AV1988,0)+AW1990","v":1.7091395380976975},{"$f":"IFERROR(AW1993*AX1988/AW1988,0)+AX1990","v":1.7347766311691628},{"$f":"IFERROR(AX1993*AY1988/AX1988,0)+AY1990","v":1.7607982806367002},{"$f":"IFERROR(AY1993*AZ1988/AY1988,0)+AZ1990","v":1.7872102548462505},{"$f":"IFERROR(AZ1993*BA1988/AZ1988,0)+BA1990","v":1.8140184086689441},{"$f":"IFERROR(BA1993*BB1988/BA1988,0)+BB1990","v":1.8412286847989781},{"$f":"IFERROR(BB1993*BC1988/BB1988,0)+BC1990","v":1.8688471150709625},{"$f":"IFERROR(BC1993*BD1988/BC1988,0)+BD1990","v":1.8968798217970266},{"$f":"IFERROR(BD1993*BE1988/BD1988,0)+BE1990","v":1.9253330191239819},{"$f":"IFERROR(BE1993*BF1988/BE1988,0)+BF1990","v":1.9542130144108414},{"$f":"IFERROR(BF1993*BG1988/BF1988,0)+BG1990","v":1.9835262096270039},{"$f":"IFERROR(BG1993*BH1988/BG1988,0)+BH1990","v":2.0132791027714085},{"$f":"IFERROR(BH1993*BI1988/BH1988,0)+BI1990","v":2.0434782893129793},{"$f":"IFERROR(BI1993*BJ1988/BI1988,0)+BJ1990","v":2.0741304636526738},{"$f":"IFERROR(BJ1993*BK1988/BJ1988,0)+BK1990","v":2.1052424206074636},{"$f":"IFERROR(BK1993*BL1988/BK1988,0)+BL1990","v":2.1368210569165753},{"$f":"IFERROR(BL1993*BM1988/BL1988,0)+BM1990","v":2.1688733727703235},{"$f":"IFERROR(BM1993*BN1988/BM1988,0)+BN1990","v":2.2014064733618781},{"$f":"IFERROR(BN1993*BO1988/BN1988,0)+BO1990","v":2.234427570462306},{"$f":"IFERROR(BO1993*BP1988/BO1988,0)+BP1990","v":2.2679439840192406},{"$f":"IFERROR(BP1993*BQ1988/BP1988,0)+BQ1990","v":2.3019631437795289},{"$f":"IFERROR(BQ1993*BR1988/BQ1988,0)+BR1990","v":2.3364925909362215},{"$f":"IFERROR(BR1993*BS1988/BR1988,0)+BS1990","v":2.3715399798002648},{"$f":"IFERROR(BS1993*BT1988/BS1988,0)+BT1990","v":2.4901169787902782}]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&H1987","v":"Real-Capex-cash paid-Generation"},null,null,{"$f":"SUM(M2010:BT2010)","v":0},null,{"$f":"M2011-SUM(M2008:M2009)","v":0},{"$f":"N2011-SUM(N2008:N2009)","v":0},{"$f":"O2011-SUM(O2008:O2009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2023*$G2013/M$7","v":0},{"$f":"N2023*$G2013/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"INDEX(INP_General!$F$327:$F$332,J2027,1)","v":40},{"$f":"INP_General!$G$245","v":true},null,null,{"$f":"MAX(SUMPRODUCT($M$6:$BT$6,$M$26:$BT$26)-SUMPRODUCT($M$6:$BT$6,$M2035:$BT2035),0)","v":0},null,{"$f":"MIN($G2045,L2045+1)*(SUM($M2035:M2035))","v":0},{"$f":"MIN($G2045,M2045+1)*(SUM($M2035:N2035))","v":0},{"$f":"MIN($G2045,N2045+1)*(SUM($M2035:O2035))","v":0},{"$f":"MIN($G2045,O2045+1)*(SUM($M2035:P2035))","v":0},{"$f":"MIN($G2045,P2045+1)*(SUM($M2035:Q2035))","v":0},{"$f":"MIN($G2045,Q2045+1)*(SUM($M2035:R2035))","v":0},{"$f":"MIN($G2045,R2045+1)*(SUM($M2035:S2035))","v":0},{"$f":"MIN($G2045,S2045+1)*(SUM($M2035:T2035))","v":0},{"$f":"MIN($G2045,T2045+1)*(SUM($M2035:U2035))","v":0},{"$f":"MIN($G2045,U2045+1)*(SUM($M2035:V2035))","v":0},{"$f":"MIN($G2045,V2045+1)*(SUM($M2035:W2035))","v":0},{"$f":"MIN($G2045,W2045+1)*(SUM($M2035:X2035))","v":0},{"$f":"MIN($G2045,X2045+1)*(SUM($M2035:Y2035))","v":0},{"$f":"MIN($G2045,Y2045+1)*(SUM($M2035:Z2035))","v":0},{"$f":"MIN($G2045,Z2045+1)*(SUM($M2035:AA2035))","v":0},{"$f":"MIN($G2045,AA2045+1)*(SUM($M2035:AB2035))","v":0},{"$f":"MIN($G2045,AB2045+1)*(SUM($M2035:AC2035))","v":0},{"$f":"MIN($G2045,AC2045+1)*(SUM($M2035:AD2035))","v":0},{"$f":"MIN($G2045,AD2045+1)*(SUM($M2035:AE2035))","v":0},{"$f":"MIN($G2045,AE2045+1)*(SUM($M2035:AF2035))","v":0},{"$f":"MIN($G2045,AF2045+1)*(SUM($M2035:AG2035))","v":0},{"$f":"MIN($G2045,AG2045+1)*(SUM($M2035:AH2035))","v":0},{"$f":"MIN($G2045,AH2045+1)*(SUM($M2035:AI2035))","v":0},{"$f":"MIN($G2045,AI2045+1)*(SUM($M2035:AJ2035))","v":0},{"$f":"MIN($G2045,AJ2045+1)*(SUM($M2035:AK2035))","v":0},{"$f":"MIN($G2045,AK2045+1)*(SUM($M2035:AL2035))","v":0},{"$f":"MIN($G2045,AL2045+1)*(SUM($M2035:AM2035))","v":0},{"$f":"MIN($G2045,AM2045+1)*(SUM($M2035:AN2035))","v":0},{"$f":"MIN($G2045,AN2045+1)*(SUM($M2035:AO2035))","v":0},{"$f":"MIN($G2045,AO2045+1)*(SUM($M2035:AP2035))","v":0},{"$f":"MIN($G2045,AP2045+1)*(SUM($M2035:AQ2035))","v":0},{"$f":"MIN($G2045,AQ2045+1)*(SUM($M2035:AR2035))","v":0},{"$f":"MIN($G2045,AR2045+1)*(SUM($M2035:AS2035))","v":0},{"$f":"MIN($G2045,AS2045+1)*(SUM($M2035:AT2035))","v":0},{"$f":"MIN($G2045,AT2045+1)*(SUM($M2035:AU2035))","v":0},{"$f":"MIN($G2045,AU2045+1)*(SUM($M2035:AV2035))","v":0},{"$f":"MIN($G2045,AV2045+1)*(SUM($M2035:AW2035))","v":0},{"$f":"MIN($G2045,AW2045+1)*(SUM($M2035:AX2035))","v":0},{"$f":"MIN($G2045,AX2045+1)*(SUM($M2035:AY2035))","v":0},{"$f":"MIN($G2045,AY2045+1)*(SUM($M2035:AZ2035))","v":0},{"$f":"MIN($G2045,AZ2045+1)*(SUM($M2035:BA2035))","v":0},{"$f":"MIN($G2045,BA2045+1)*(SUM($M2035:BB2035))","v":0},{"$f":"MIN($G2045,BB2045+1)*(SUM($M2035:BC2035))","v":0},{"$f":"MIN($G2045,BC2045+1)*(SUM($M2035:BD2035))","v":0},{"$f":"MIN($G2045,BD2045+1)*(SUM($M2035:BE2035))","v":0},{"$f":"MIN($G2045,BE2045+1)*(SUM($M2035:BF2035))","v":0},{"$f":"MIN($G2045,BF2045+1)*(SUM($M2035:BG2035))","v":0},{"$f":"MIN($G2045,BG2045+1)*(SUM($M2035:BH2035))","v":0},{"$f":"MIN($G2045,BH2045+1)*(SUM($M2035:BI2035))","v":0},{"$f":"MIN($G2045,BI2045+1)*(SUM($M2035:BJ2035))","v":0},{"$f":"MIN($G2045,BJ2045+1)*(SUM($M2035:BK2035))","v":0},{"$f":"MIN($G2045,BK2045+1)*(SUM($M2035:BL2035))","v":0},{"$f":"MIN($G2045,BL2045+1)*(SUM($M2035:BM2035))","v":0},{"$f":"MIN($G2045,BM2045+1)*(SUM($M2035:BN2035))","v":0},{"$f":"MIN($G2045,BN2045+1)*(SUM($M2035:BO2035))","v":0},{"$f":"MIN($G2045,BO2045+1)*(SUM($M2035:BP2035))","v":0},{"$f":"MIN($G2045,BP2045+1)*(SUM($M2035:BQ2035))","v":0},{"$f":"MIN($G2045,BQ2045+1)*(SUM($M2035:BR2035))","v":0},{"$f":"MIN($G2045,BR2045+1)*(SUM($M2035:BS2035))","v":0},{"$f":"MIN($G2045,BS2045+1)*(SUM($M2035:BT2035))","v":0}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L2065","v":0},{"$f":"M2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L2083","v":0},{"$f":"M2083","v":0},{"$f":"N2083","v":0},{"$f":"O2083","v":0},{"$f":"P2083","v":0},{"$f":"Q2083","v":0},{"$f":"R2083","v":0},{"$f":"S2083","v":0},{"$f":"T2083","v":0},{"$f":"U2083","v":0},{"$f":"V2083","v":0},{"$f":"W2083","v":0},{"$f":"X2083","v":0},{"$f":"Y2083","v":0},{"$f":"Z2083","v":0},{"$f":"AA2083","v":0},{"$f":"AB2083","v":0},{"$f":"AC2083","v":0},{"$f":"AD2083","v":0},{"$f":"AE2083","v":0},{"$f":"AF2083","v":0},{"$f":"AG2083","v":0},{"$f":"AH2083","v":0},{"$f":"AI2083","v":0},{"$f":"AJ2083","v":0},{"$f":"AK2083","v":0},{"$f":"AL2083","v":0},{"$f":"AM2083","v":0},{"$f":"AN2083","v":0},{"$f":"AO2083","v":0},{"$f":"AP2083","v":0},{"$f":"AQ2083","v":0},{"$f":"AR2083","v":0},{"$f":"AS2083","v":0},{"$f":"AT2083","v":0},{"$f":"AU2083","v":0},{"$f":"AV2083","v":0},{"$f":"AW2083","v":0},{"$f":"AX2083","v":0},{"$f":"AY2083","v":0},{"$f":"AZ2083","v":0},{"$f":"BA2083","v":0},{"$f":"BB2083","v":0},{"$f":"BC2083","v":0},{"$f":"BD2083","v":0},{"$f":"BE2083","v":0},{"$f":"BF2083","v":0},{"$f":"BG2083","v":0},{"$f":"BH2083","v":0},{"$f":"BI2083","v":0},{"$f":"BJ2083","v":0},{"$f":"BK2083","v":0},{"$f":"BL2083","v":0},{"$f":"BM2083","v":0},{"$f":"BN2083","v":0},{"$f":"BO2083","v":0},{"$f":"BP2083","v":0},{"$f":"BQ2083","v":0},{"$f":"BR2083","v":0},{"$f":"BS2083","v":0}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L2100","v":0},{"$f":"M2100","v":0},{"$f":"N2100","v":0},{"$f":"O2100","v":0},{"$f":"P2100","v":0},{"$f":"Q2100","v":0},{"$f":"R2100","v":0},{"$f":"S2100","v":0},{"$f":"T2100","v":0},{"$f":"U2100","v":0},{"$f":"V2100","v":0},{"$f":"W2100","v":0},{"$f":"X2100","v":0},{"$f":"Y2100","v":0},{"$f":"Z2100","v":0},{"$f":"AA2100","v":0},{"$f":"AB2100","v":0},{"$f":"AC2100","v":0},{"$f":"AD2100","v":0},{"$f":"AE2100","v":0},{"$f":"AF2100","v":0},{"$f":"AG2100","v":0},{"$f":"AH2100","v":0},{"$f":"AI2100","v":0},{"$f":"AJ2100","v":0},{"$f":"AK2100","v":0},{"$f":"AL2100","v":0},{"$f":"AM2100","v":0},{"$f":"AN2100","v":0},{"$f":"AO2100","v":0},{"$f":"AP2100","v":0},{"$f":"AQ2100","v":0},{"$f":"AR2100","v":0},{"$f":"AS2100","v":0},{"$f":"AT2100","v":0},{"$f":"AU2100","v":0},{"$f":"AV2100","v":0},{"$f":"AW2100","v":0},{"$f":"AX2100","v":0},{"$f":"AY2100","v":0},{"$f":"AZ2100","v":0},{"$f":"BA2100","v":0},{"$f":"BB2100","v":0},{"$f":"BC2100","v":0},{"$f":"BD2100","v":0},{"$f":"BE2100","v":0},{"$f":"BF2100","v":0},{"$f":"BG2100","v":0},{"$f":"BH2100","v":0},{"$f":"BI2100","v":0},{"$f":"BJ2100","v":0},{"$f":"BK2100","v":0},{"$f":"BL2100","v":0},{"$f":"BM2100","v":0},{"$f":"BN2100","v":0},{"$f":"BO2100","v":0},{"$f":"BP2100","v":0},{"$f":"BQ2100","v":0},{"$f":"BR2100","v":0},{"$f":"BS2100","v":0}]
[]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&D2109","v":"Nominal-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M2131:BT2131)","v":0},null,{"$f":"SUMIF($H$291:$H$2107,$H2131,M$291:M$2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$291:$H$2107,$H2131,AC$291:AC$2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D2161","v":"Real-Capex-Retail"},null,null,{"$f":"SUM(M2165:BT2165)","v":0},null,{"$f":"SUMIF($H$291:$H$2107,$H2165,M$291:M$2107)","v":0},{"$f":"SUMIF($H$291:$H$2107,$H2165,N$291:N$2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$722&\"-\"&D2161","v":"Real-depreciation-Retail"},null,null,{"$f":"SUM(M2166:BT2166)","v":0},null,{"$f":"SUMIF($H$291:$H$2107,$H2166,M$291:M$2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$291:$H$2107,$H2166,AJ$291:AJ$2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&D2161","v":"Nominal-Capex-liability recognised-Retail"},null,null,{"$f":"SUM(M2183:BT2183)","v":0},null,{"$f":"SUMIF($H$291:$H$2107,$H2183,M$291:M$2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$291:$H$2107,$H2183,AC$291:AC$2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sensitivity",null,"%",{"$f":"SYS_Sensitivity!$G$151","v":0}]
[]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_General!$F$341:$F$343,J2231,1)","v":2023},{"$f":"SUMPRODUCT(M2234:BT2234,M2235:BT2235)","v":1},{"$f":"AND(SUM(M2231:BT2231)<>0,G2235<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G2235)*1","v":1},{"$f":"(N$3=$G2235)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M2250=1,1,N2252*M2248/N2248),0)","v":1},{"$f":"IFERROR(IF(N2250=1,1,O2252*N2248/O2248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(INP_General!$D$349:$D$351,J2269,1)","v":"Retail overheads"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$J$349:$J$351,J2269,1)","v":"Retail"},null,{"$f":"MAX(J$2243:J2268)+1","v":3},null,null,{"$f":"INDEX(INP_General!M$349:M$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!N$349:N$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!O$349:O$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!P$349:P$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!Q$349:Q$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!R$349:R$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!S$349:S$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!T$349:T$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!U$349:U$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!V$349:V$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!W$349:W$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!X$349:X$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!Y$349:Y$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!Z$349:Z$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AA$349:AA$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AB$349:AB$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AC$349:AC$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AD$349:AD$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AE$349:AE$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AF$349:AF$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AG$349:AG$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AH$349:AH$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AI$349:AI$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AJ$349:AJ$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AK$349:AK$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AL$349:AL$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AM$349:AM$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AN$349:AN$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AO$349:AO$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AP$349:AP$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AQ$349:AQ$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AR$349:AR$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AS$349:AS$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AT$349:AT$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AU$349:AU$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AV$349:AV$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AW$349:AW$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AX$349:AX$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AY$349:AY$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!AZ$349:AZ$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BA$349:BA$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BB$349:BB$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BC$349:BC$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BD$349:BD$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BE$349:BE$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BF$349:BF$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BG$349:BG$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BH$349:BH$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BI$349:BI$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BJ$349:BJ$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BK$349:BK$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BL$349:BL$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BM$349:BM$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BN$349:BN$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BO$349:BO$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BP$349:BP$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BQ$349:BQ$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BR$349:BR$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BS$349:BS$351,$J2269,1)","v":0},{"$f":"INDEX(INP_General!BT$349:BT$351,$J2269,1)","v":0}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L2289","v":0},{"$f":"M2289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2305*$G2309/M$7","v":0},{"$f":"N2305*$G2309/N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,{"$f":"MAX(C$2353:C2354)+1","v":1},"SOCIAL COST OF CARBON"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$17","v":0},null,"TCO2e",null,null,null,null,null,null,{"$f":"INP_General!M360*CALC_EBalance!M873/(10^3)","v":0},{"$f":"INP_General!N360*CALC_EBalance!N873/(10^3)","v":0},{"$f":"INP_General!O360*CALC_EBalance!O873/(10^3)","v":0},{"$f":"INP_General!P360*CALC_EBalance!P873/(10^3)","v":0},{"$f":"INP_General!Q360*CALC_EBalance!Q873/(10^3)","v":0},{"$f":"INP_General!R360*CALC_EBalance!R873/(10^3)","v":0},{"$f":"INP_General!S360*CALC_EBalance!S873/(10^3)","v":0},{"$f":"INP_General!T360*CALC_EBalance!T873/(10^3)","v":0},{"$f":"INP_General!U360*CALC_EBalance!U873/(10^3)","v":0},{"$f":"INP_General!V360*CALC_EBalance!V873/(10^3)","v":0},{"$f":"INP_General!W360*CALC_EBalance!W873/(10^3)","v":0},{"$f":"INP_General!X360*CALC_EBalance!X873/(10^3)","v":0},{"$f":"INP_General!Y360*CALC_EBalance!Y873/(10^3)","v":0},{"$f":"INP_General!Z360*CALC_EBalance!Z873/(10^3)","v":0},{"$f":"INP_General!AA360*CALC_EBalance!AA873/(10^3)","v":0},{"$f":"INP_General!AB360*CALC_EBalance!AB873/(10^3)","v":0},{"$f":"INP_General!AC360*CALC_EBalance!AC873/(10^3)","v":0},{"$f":"INP_General!AD360*CALC_EBalance!AD873/(10^3)","v":0},{"$f":"INP_General!AE360*CALC_EBalance!AE873/(10^3)","v":0},{"$f":"INP_General!AF360*CALC_EBalance!AF873/(10^3)","v":0},{"$f":"INP_General!AG360*CALC_EBalance!AG873/(10^3)","v":0},{"$f":"INP_General!AH360*CALC_EBalance!AH873/(10^3)","v":0},{"$f":"INP_General!AI360*CALC_EBalance!AI873/(10^3)","v":0},{"$f":"INP_General!AJ360*CALC_EBalance!AJ873/(10^3)","v":0},{"$f":"INP_General!AK360*CALC_EBalance!AK873/(10^3)","v":0},{"$f":"INP_General!AL360*CALC_EBalance!AL873/(10^3)","v":0},{"$f":"INP_General!AM360*CALC_EBalance!AM873/(10^3)","v":0},{"$f":"INP_General!AN360*CALC_EBalance!AN873/(10^3)","v":0},{"$f":"INP_General!AO360*CALC_EBalance!AO873/(10^3)","v":0},{"$f":"INP_General!AP360*CALC_EBalance!AP873/(10^3)","v":0},{"$f":"INP_General!AQ360*CALC_EBalance!AQ873/(10^3)","v":0},{"$f":"INP_General!AR360*CALC_EBalance!AR873/(10^3)","v":0},{"$f":"INP_General!AS360*CALC_EBalance!AS873/(10^3)","v":0},{"$f":"INP_General!AT360*CALC_EBalance!AT873/(10^3)","v":0},{"$f":"INP_General!AU360*CALC_EBalance!AU873/(10^3)","v":0},{"$f":"INP_General!AV360*CALC_EBalance!AV873/(10^3)","v":0},{"$f":"INP_General!AW360*CALC_EBalance!AW873/(10^3)","v":0},{"$f":"INP_General!AX360*CALC_EBalance!AX873/(10^3)","v":0},{"$f":"INP_General!AY360*CALC_EBalance!AY873/(10^3)","v":0},{"$f":"INP_General!AZ360*CALC_EBalance!AZ873/(10^3)","v":0},{"$f":"INP_General!BA360*CALC_EBalance!BA873/(10^3)","v":0},{"$f":"INP_General!BB360*CALC_EBalance!BB873/(10^3)","v":0},{"$f":"INP_General!BC360*CALC_EBalance!BC873/(10^3)","v":0},{"$f":"INP_General!BD360*CALC_EBalance!BD873/(10^3)","v":0},{"$f":"INP_General!BE360*CALC_EBalance!BE873/(10^3)","v":0},{"$f":"INP_General!BF360*CALC_EBalance!BF873/(10^3)","v":0},{"$f":"INP_General!BG360*CALC_EBalance!BG873/(10^3)","v":0},{"$f":"INP_General!BH360*CALC_EBalance!BH873/(10^3)","v":0},{"$f":"INP_General!BI360*CALC_EBalance!BI873/(10^3)","v":0},{"$f":"INP_General!BJ360*CALC_EBalance!BJ873/(10^3)","v":0},{"$f":"INP_General!BK360*CALC_EBalance!BK873/(10^3)","v":0},{"$f":"INP_General!BL360*CALC_EBalance!BL873/(10^3)","v":0},{"$f":"INP_General!BM360*CALC_EBalance!BM873/(10^3)","v":0},{"$f":"INP_General!BN360*CALC_EBalance!BN873/(10^3)","v":0},{"$f":"INP_General!BO360*CALC_EBalance!BO873/(10^3)","v":0},{"$f":"INP_General!BP360*CALC_EBalance!BP873/(10^3)","v":0},{"$f":"INP_General!BQ360*CALC_EBalance!BQ873/(10^3)","v":0},{"$f":"INP_General!BR360*CALC_EBalance!BR873/(10^3)","v":0},{"$f":"INP_General!BS360*CALC_EBalance!BS873/(10^3)","v":0},{"$f":"INP_General!BT360*CALC_EBalance!BT873/(10^3)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$22","v":0},null,"TCO2e",null,null,null,null,null,null,{"$f":"M2365-M2377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$15","v":0},null,"TCO2e",null,null,null,null,null,null,{"$f":"M2382-M2394","v":0},{"$f":"N2382-N2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$20","v":0},null,"TCO2e",null,null,null,null,null,null,{"$f":"CHOOSE($H$2419,M2387,M2399,M2411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$21","v":0},null,"TCO2e",null,null,null,null,null,null,{"$f":"CHOOSE($H$2419,M2388,M2400,M2412)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D20","v":0},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,null,null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,null,null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0]
[null,null,null,{"$f":"SYS_Admin!K105","v":0},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M2474=1,1,N2476*M2472/N2472),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E2494:E2504)+1","v":10},"£000",null,null,null,null,null,null,{"$f":"-CALC_EBalance!M880*INP_General!M394/(10^5)","v":0},{"$f":"-CALC_EBalance!N880*INP_General!N394/(10^5)","v":0},{"$f":"-CALC_EBalance!O880*INP_General!O394/(10^5)","v":0},{"$f":"-CALC_EBalance!P880*INP_General!P394/(10^5)","v":0},{"$f":"-CALC_EBalance!Q880*INP_General!Q394/(10^5)","v":0},{"$f":"-CALC_EBalance!R880*INP_General!R394/(10^5)","v":0},{"$f":"-CALC_EBalance!S880*INP_General!S394/(10^5)","v":0},{"$f":"-CALC_EBalance!T880*INP_General!T394/(10^5)","v":0},{"$f":"-CALC_EBalance!U880*INP_General!U394/(10^5)","v":0},{"$f":"-CALC_EBalance!V880*INP_General!V394/(10^5)","v":0},{"$f":"-CALC_EBalance!W880*INP_General!W394/(10^5)","v":0},{"$f":"-CALC_EBalance!X880*INP_General!X394/(10^5)","v":0},{"$f":"-CALC_EBalance!Y880*INP_General!Y394/(10^5)","v":0},{"$f":"-CALC_EBalance!Z880*INP_General!Z394/(10^5)","v":0},{"$f":"-CALC_EBalance!AA880*INP_General!AA394/(10^5)","v":0},{"$f":"-CALC_EBalance!AB880*INP_General!AB394/(10^5)","v":0},{"$f":"-CALC_EBalance!AC880*INP_General!AC394/(10^5)","v":0},{"$f":"-CALC_EBalance!AD880*INP_General!AD394/(10^5)","v":0},{"$f":"-CALC_EBalance!AE880*INP_General!AE394/(10^5)","v":0},{"$f":"-CALC_EBalance!AF880*INP_General!AF394/(10^5)","v":0},{"$f":"-CALC_EBalance!AG880*INP_General!AG394/(10^5)","v":0},{"$f":"-CALC_EBalance!AH880*INP_General!AH394/(10^5)","v":0},{"$f":"-CALC_EBalance!AI880*INP_General!AI394/(10^5)","v":0},{"$f":"-CALC_EBalance!AJ880*INP_General!AJ394/(10^5)","v":0},{"$f":"-CALC_EBalance!AK880*INP_General!AK394/(10^5)","v":0},{"$f":"-CALC_EBalance!AL880*INP_General!AL394/(10^5)","v":0},{"$f":"-CALC_EBalance!AM880*INP_General!AM394/(10^5)","v":0},{"$f":"-CALC_EBalance!AN880*INP_General!AN394/(10^5)","v":0},{"$f":"-CALC_EBalance!AO880*INP_General!AO394/(10^5)","v":0},{"$f":"-CALC_EBalance!AP880*INP_General!AP394/(10^5)","v":0},{"$f":"-CALC_EBalance!AQ880*INP_General!AQ394/(10^5)","v":0},{"$f":"-CALC_EBalance!AR880*INP_General!AR394/(10^5)","v":0},{"$f":"-CALC_EBalance!AS880*INP_General!AS394/(10^5)","v":0},{"$f":"-CALC_EBalance!AT880*INP_General!AT394/(10^5)","v":0},{"$f":"-CALC_EBalance!AU880*INP_General!AU394/(10^5)","v":0},{"$f":"-CALC_EBalance!AV880*INP_General!AV394/(10^5)","v":0},{"$f":"-CALC_EBalance!AW880*INP_General!AW394/(10^5)","v":0},{"$f":"-CALC_EBalance!AX880*INP_General!AX394/(10^5)","v":0},{"$f":"-CALC_EBalance!AY880*INP_General!AY394/(10^5)","v":0},{"$f":"-CALC_EBalance!AZ880*INP_General!AZ394/(10^5)","v":0},{"$f":"-CALC_EBalance!BA880*INP_General!BA394/(10^5)","v":0},{"$f":"-CALC_EBalance!BB880*INP_General!BB394/(10^5)","v":0},{"$f":"-CALC_EBalance!BC880*INP_General!BC394/(10^5)","v":0},{"$f":"-CALC_EBalance!BD880*INP_General!BD394/(10^5)","v":0},{"$f":"-CALC_EBalance!BE880*INP_General!BE394/(10^5)","v":0},{"$f":"-CALC_EBalance!BF880*INP_General!BF394/(10^5)","v":0},{"$f":"-CALC_EBalance!BG880*INP_General!BG394/(10^5)","v":0},{"$f":"-CALC_EBalance!BH880*INP_General!BH394/(10^5)","v":0},{"$f":"-CALC_EBalance!BI880*INP_General!BI394/(10^5)","v":0},{"$f":"-CALC_EBalance!BJ880*INP_General!BJ394/(10^5)","v":0},{"$f":"-CALC_EBalance!BK880*INP_General!BK394/(10^5)","v":0},{"$f":"-CALC_EBalance!BL880*INP_General!BL394/(10^5)","v":0},{"$f":"-CALC_EBalance!BM880*INP_General!BM394/(10^5)","v":0},{"$f":"-CALC_EBalance!BN880*INP_General!BN394/(10^5)","v":0},{"$f":"-CALC_EBalance!BO880*INP_General!BO394/(10^5)","v":0},{"$f":"-CALC_EBalance!BP880*INP_General!BP394/(10^5)","v":0},{"$f":"-CALC_EBalance!BQ880*INP_General!BQ394/(10^5)","v":0},{"$f":"-CALC_EBalance!BR880*INP_General!BR394/(10^5)","v":0},{"$f":"-CALC_EBalance!BS880*INP_General!BS394/(10^5)","v":0},{"$f":"-CALC_EBalance!BT880*INP_General!BT394/(10^5)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D2507","v":"Real-Air quality cost of energy generation"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M2507*$H2510/$H2509,0)","v":0},{"$f":"IFERROR(N2507*$H2510/$H2509,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(INP_EnergyTypes!$F$31:$F$45,J2544,1)","v":0},null,"kWh",{"$f":"D2544&\"-\"&D2545","v":"0-0"},{"$f":"(D2545=INP_General!$D$557)*1","v":0},{"$f":"(D2545=INP_General!$D$558)*1","v":0},null,null,null,{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!M$12:M$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!N$12:N$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!O$12:O$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!P$12:P$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!Q$12:Q$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!R$12:R$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!S$12:S$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!T$12:T$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!U$12:U$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!V$12:V$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!W$12:W$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!X$12:X$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!Y$12:Y$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!Z$12:Z$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AA$12:AA$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AB$12:AB$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AC$12:AC$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AD$12:AD$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AE$12:AE$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AF$12:AF$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AG$12:AG$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AH$12:AH$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AI$12:AI$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AJ$12:AJ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AK$12:AK$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AL$12:AL$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AM$12:AM$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AN$12:AN$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AO$12:AO$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AP$12:AP$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AQ$12:AQ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AR$12:AR$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AS$12:AS$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AT$12:AT$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AU$12:AU$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AV$12:AV$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AW$12:AW$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AX$12:AX$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AY$12:AY$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!AZ$12:AZ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BA$12:BA$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BB$12:BB$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BC$12:BC$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BD$12:BD$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BE$12:BE$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BF$12:BF$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BG$12:BG$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BH$12:BH$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BI$12:BI$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BJ$12:BJ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BK$12:BK$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BL$12:BL$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BM$12:BM$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BN$12:BN$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BO$12:BO$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BP$12:BP$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BQ$12:BQ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BR$12:BR$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BS$12:BS$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2545,CALC_EBalance!BT$12:BT$473)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$728","v":"Input electricity liable to CCL"},null,"kWh",null,null,null,null,null,null,{"$f":"SUMPRODUCT(M2556:M2558,$H2556:$H2558)*M2560","v":0},{"$f":"SUMPRODUCT(N2556:N2558,$H2556:$H2558)*N2560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(INP_EnergyTypes!$G$31:$G$45,J2577,1)","v":0},null,"kWh",{"$f":"D2577&\"-\"&D2579","v":"0-0"},{"$f":"(D2579=INP_General!$D$557)*1","v":0},{"$f":"(D2579=INP_General!$D$558)*1","v":0},null,null,null,{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!M$12:M$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!N$12:N$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!O$12:O$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!P$12:P$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!Q$12:Q$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!R$12:R$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!S$12:S$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!T$12:T$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!U$12:U$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!V$12:V$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!W$12:W$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!X$12:X$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!Y$12:Y$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!Z$12:Z$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AA$12:AA$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AB$12:AB$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AC$12:AC$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AD$12:AD$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AE$12:AE$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AF$12:AF$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AG$12:AG$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AH$12:AH$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AI$12:AI$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AJ$12:AJ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AK$12:AK$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AL$12:AL$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AM$12:AM$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AN$12:AN$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AO$12:AO$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AP$12:AP$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AQ$12:AQ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AR$12:AR$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AS$12:AS$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AT$12:AT$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AU$12:AU$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AV$12:AV$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AW$12:AW$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AX$12:AX$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AY$12:AY$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!AZ$12:AZ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BA$12:BA$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BB$12:BB$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BC$12:BC$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BD$12:BD$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BE$12:BE$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BF$12:BF$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BG$12:BG$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BH$12:BH$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BI$12:BI$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BJ$12:BJ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BK$12:BK$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BL$12:BL$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BM$12:BM$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BN$12:BN$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BO$12:BO$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BP$12:BP$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BQ$12:BQ$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BR$12:BR$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BS$12:BS$473)","v":0},{"$f":"SUMIF(CALC_EBalance!$I$12:$I$473,$G2579,CALC_EBalance!BT$12:BT$473)","v":0}]
[null,null,null,{"$f":"INDEX(lstPlant,J2588,1,1)","v":0},null,"flag",null,"Electricity","Gas",{"$f":"MAX(J$2520:J2587)+1","v":7},null,null,{"$f":"(SUM(M2589:M2591)>0)*1","v":0},{"$f":"(SUM(N2589:N2591)>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"\"% of \" & INP_General!$D$557 &\" liable to CCL\"","v":"% of Electricity liable to CCL"},null,"%",null,null,null,null,null,null,{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1},{"$f":"INDEX(INP_General!$M$540:$M$554,$J2643,1)","v":1}]
[null,null,null,{"$f":"INDEX(lstPlant,J2665,1,1)","v":0},null,"flag",null,"Electricity","Gas",{"$f":"MAX(J$2520:J2664)+1","v":14},null,null,{"$f":"(SUM(M2666:M2668)>0)*1","v":0},{"$f":"(SUM(N2666:N2668)>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M2699=1,1,N2701*M2697/N2697),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,0,4,"Flag",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,4,"kW",{"$f":"SUMIF(INP_EnergyTypes!$R34:$T34,G$2748,INP_EnergyTypes!$L34:$N34)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Period prior to core asset replacement",null,"Flag",{"$f":"INP_General!$G$414","v":0},null,null,null,null,null,{"$f":"AND(SUM(M2765:M2766)<>0,SUM($L2769:L2769)=0)*1","v":0},{"$f":"AND(SUM(N2765:N2766)<>0,SUM($L2769:M2769)=0)*1","v":0},{"$f":"AND(SUM(O2765:O2766)<>0,SUM($L2769:N2769)=0)*1","v":0},{"$f":"AND(SUM(P2765:P2766)<>0,SUM($L2769:O2769)=0)*1","v":0},{"$f":"AND(SUM(Q2765:Q2766)<>0,SUM($L2769:P2769)=0)*1","v":0},{"$f":"AND(SUM(R2765:R2766)<>0,SUM($L2769:Q2769)=0)*1","v":0},{"$f":"AND(SUM(S2765:S2766)<>0,SUM($L2769:R2769)=0)*1","v":0},{"$f":"AND(SUM(T2765:T2766)<>0,SUM($L2769:S2769)=0)*1","v":0},{"$f":"AND(SUM(U2765:U2766)<>0,SUM($L2769:T2769)=0)*1","v":0},{"$f":"AND(SUM(V2765:V2766)<>0,SUM($L2769:U2769)=0)*1","v":0},{"$f":"AND(SUM(W2765:W2766)<>0,SUM($L2769:V2769)=0)*1","v":0},{"$f":"AND(SUM(X2765:X2766)<>0,SUM($L2769:W2769)=0)*1","v":0},{"$f":"AND(SUM(Y2765:Y2766)<>0,SUM($L2769:X2769)=0)*1","v":0},{"$f":"AND(SUM(Z2765:Z2766)<>0,SUM($L2769:Y2769)=0)*1","v":0},{"$f":"AND(SUM(AA2765:AA2766)<>0,SUM($L2769:Z2769)=0)*1","v":0},{"$f":"AND(SUM(AB2765:AB2766)<>0,SUM($L2769:AA2769)=0)*1","v":0},{"$f":"AND(SUM(AC2765:AC2766)<>0,SUM($L2769:AB2769)=0)*1","v":0},{"$f":"AND(SUM(AD2765:AD2766)<>0,SUM($L2769:AC2769)=0)*1","v":0},{"$f":"AND(SUM(AE2765:AE2766)<>0,SUM($L2769:AD2769)=0)*1","v":0},{"$f":"AND(SUM(AF2765:AF2766)<>0,SUM($L2769:AE2769)=0)*1","v":0},{"$f":"AND(SUM(AG2765:AG2766)<>0,SUM($L2769:AF2769)=0)*1","v":0},{"$f":"AND(SUM(AH2765:AH2766)<>0,SUM($L2769:AG2769)=0)*1","v":0},{"$f":"AND(SUM(AI2765:AI2766)<>0,SUM($L2769:AH2769)=0)*1","v":0},{"$f":"AND(SUM(AJ2765:AJ2766)<>0,SUM($L2769:AI2769)=0)*1","v":0},{"$f":"AND(SUM(AK2765:AK2766)<>0,SUM($L2769:AJ2769)=0)*1","v":0},{"$f":"AND(SUM(AL2765:AL2766)<>0,SUM($L2769:AK2769)=0)*1","v":0},{"$f":"AND(SUM(AM2765:AM2766)<>0,SUM($L2769:AL2769)=0)*1","v":0},{"$f":"AND(SUM(AN2765:AN2766)<>0,SUM($L2769:AM2769)=0)*1","v":0},{"$f":"AND(SUM(AO2765:AO2766)<>0,SUM($L2769:AN2769)=0)*1","v":0},{"$f":"AND(SUM(AP2765:AP2766)<>0,SUM($L2769:AO2769)=0)*1","v":0},{"$f":"AND(SUM(AQ2765:AQ2766)<>0,SUM($L2769:AP2769)=0)*1","v":0},{"$f":"AND(SUM(AR2765:AR2766)<>0,SUM($L2769:AQ2769)=0)*1","v":0},{"$f":"AND(SUM(AS2765:AS2766)<>0,SUM($L2769:AR2769)=0)*1","v":0},{"$f":"AND(SUM(AT2765:AT2766)<>0,SUM($L2769:AS2769)=0)*1","v":0},{"$f":"AND(SUM(AU2765:AU2766)<>0,SUM($L2769:AT2769)=0)*1","v":0},{"$f":"AND(SUM(AV2765:AV2766)<>0,SUM($L2769:AU2769)=0)*1","v":0},{"$f":"AND(SUM(AW2765:AW2766)<>0,SUM($L2769:AV2769)=0)*1","v":0},{"$f":"AND(SUM(AX2765:AX2766)<>0,SUM($L2769:AW2769)=0)*1","v":0},{"$f":"AND(SUM(AY2765:AY2766)<>0,SUM($L2769:AX2769)=0)*1","v":0},{"$f":"AND(SUM(AZ2765:AZ2766)<>0,SUM($L2769:AY2769)=0)*1","v":0},{"$f":"AND(SUM(BA2765:BA2766)<>0,SUM($L2769:AZ2769)=0)*1","v":0},{"$f":"AND(SUM(BB2765:BB2766)<>0,SUM($L2769:BA2769)=0)*1","v":0},{"$f":"AND(SUM(BC2765:BC2766)<>0,SUM($L2769:BB2769)=0)*1","v":0},{"$f":"AND(SUM(BD2765:BD2766)<>0,SUM($L2769:BC2769)=0)*1","v":0},{"$f":"AND(SUM(BE2765:BE2766)<>0,SUM($L2769:BD2769)=0)*1","v":0},{"$f":"AND(SUM(BF2765:BF2766)<>0,SUM($L2769:BE2769)=0)*1","v":0},{"$f":"AND(SUM(BG2765:BG2766)<>0,SUM($L2769:BF2769)=0)*1","v":0},{"$f":"AND(SUM(BH2765:BH2766)<>0,SUM($L2769:BG2769)=0)*1","v":0},{"$f":"AND(SUM(BI2765:BI2766)<>0,SUM($L2769:BH2769)=0)*1","v":0},{"$f":"AND(SUM(BJ2765:BJ2766)<>0,SUM($L2769:BI2769)=0)*1","v":0},{"$f":"AND(SUM(BK2765:BK2766)<>0,SUM($L2769:BJ2769)=0)*1","v":0},{"$f":"AND(SUM(BL2765:BL2766)<>0,SUM($L2769:BK2769)=0)*1","v":0},{"$f":"AND(SUM(BM2765:BM2766)<>0,SUM($L2769:BL2769)=0)*1","v":0},{"$f":"AND(SUM(BN2765:BN2766)<>0,SUM($L2769:BM2769)=0)*1","v":0},{"$f":"AND(SUM(BO2765:BO2766)<>0,SUM($L2769:BN2769)=0)*1","v":0},{"$f":"AND(SUM(BP2765:BP2766)<>0,SUM($L2769:BO2769)=0)*1","v":0},{"$f":"AND(SUM(BQ2765:BQ2766)<>0,SUM($L2769:BP2769)=0)*1","v":0},{"$f":"AND(SUM(BR2765:BR2766)<>0,SUM($L2769:BQ2769)=0)*1","v":0},{"$f":"AND(SUM(BS2765:BS2766)<>0,SUM($L2769:BR2769)=0)*1","v":0},{"$f":"AND(SUM(BT2765:BT2766)<>0,SUM($L2769:BS2769)=0)*1","v":0}]
[null,null,null,"Cost of replacement technology",{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",{"$f":"INP_General!$G$420","v":0},null,null,null,null,null,{"$f":"M2781*$G2786/(10^3)*M2774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC2781*$G2786/(10^3)*AC2774","v":0},{"$f":"AD2781*$G2786/(10^3)*AD2774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2781*$G2786/(10^3)*AS2774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial technology fuel",null,"kWh",{"$f":"INP_General!$G$410","v":0},null,null,null,null,null,{"$f":"IFERROR(M$2801/$G2803,0)*M$2772","v":0},{"$f":"IFERROR(N$2801/$G2803,0)*N$2772","v":0},{"$f":"IFERROR(O$2801/$G2803,0)*O$2772","v":0},{"$f":"IFERROR(P$2801/$G2803,0)*P$2773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AV$2801/$G2803,0)*AV$2773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Index",null,"Index",{"$f":"INP_General!$G$407","v":"CPI"},{"$f":"IFERROR(MATCH(G2821,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M2820:BT2820)<>0,H2821=0)*1","v":0},null,null,null,{"$f":"IF($H2821=0,0,INDEX(INP_General!M$229:M$238,$H2821,1))","v":1},{"$f":"IF($H2821=0,0,INDEX(INP_General!N$229:N$238,$H2821,1))","v":1.0149999999999999},{"$f":"IF($H2821=0,0,INDEX(INP_General!O$229:O$238,$H2821,1))","v":1.0302249999999997},{"$f":"IF($H2821=0,0,INDEX(INP_General!P$229:P$238,$H2821,1))","v":1.0456783749999996},{"$f":"IF($H2821=0,0,INDEX(INP_General!Q$229:Q$238,$H2821,1))","v":1.0613635506249994},{"$f":"IF($H2821=0,0,INDEX(INP_General!R$229:R$238,$H2821,1))","v":1.0772840038843743},{"$f":"IF($H2821=0,0,INDEX(INP_General!S$229:S$238,$H2821,1))","v":1.0934432639426397},{"$f":"IF($H2821=0,0,INDEX(INP_General!T$229:T$238,$H2821,1))","v":1.1098449129017791},{"$f":"IF($H2821=0,0,INDEX(INP_General!U$229:U$238,$H2821,1))","v":1.1264925865953057},{"$f":"IF($H2821=0,0,INDEX(INP_General!V$229:V$238,$H2821,1))","v":1.1433899753942351},{"$f":"IF($H2821=0,0,INDEX(INP_General!W$229:W$238,$H2821,1))","v":1.1605408250251485},{"$f":"IF($H2821=0,0,INDEX(INP_General!X$229:X$238,$H2821,1))","v":1.1779489374005256},{"$f":"IF($H2821=0,0,INDEX(INP_General!Y$229:Y$238,$H2821,1))","v":1.1956181714615335},{"$f":"IF($H2821=0,0,INDEX(INP_General!Z$229:Z$238,$H2821,1))","v":1.2135524440334564},{"$f":"IF($H2821=0,0,INDEX(INP_General!AA$229:AA$238,$H2821,1))","v":1.2317557306939582},{"$f":"IF($H2821=0,0,INDEX(INP_General!AB$229:AB$238,$H2821,1))","v":1.2502320666543674},{"$f":"IF($H2821=0,0,INDEX(INP_General!AC$229:AC$238,$H2821,1))","v":1.2689855476541827},{"$f":"IF($H2821=0,0,INDEX(INP_General!AD$229:AD$238,$H2821,1))","v":1.2880203308689953},{"$f":"IF($H2821=0,0,INDEX(INP_General!AE$229:AE$238,$H2821,1))","v":1.3073406358320301},{"$f":"IF($H2821=0,0,INDEX(INP_General!AF$229:AF$238,$H2821,1))","v":1.3269507453695104},{"$f":"IF($H2821=0,0,INDEX(INP_General!AG$229:AG$238,$H2821,1))","v":1.3468550065500529},{"$f":"IF($H2821=0,0,INDEX(INP_General!AH$229:AH$238,$H2821,1))","v":1.3670578316483035},{"$f":"IF($H2821=0,0,INDEX(INP_General!AI$229:AI$238,$H2821,1))","v":1.387563699123028},{"$f":"IF($H2821=0,0,INDEX(INP_General!AJ$229:AJ$238,$H2821,1))","v":1.4083771546098733},{"$f":"IF($H2821=0,0,INDEX(INP_General!AK$229:AK$238,$H2821,1))","v":1.4295028119290214},{"$f":"IF($H2821=0,0,INDEX(INP_General!AL$229:AL$238,$H2821,1))","v":1.4509453541079567},{"$f":"IF($H2821=0,0,INDEX(INP_General!AM$229:AM$238,$H2821,1))","v":1.472709534419576},{"$f":"IF($H2821=0,0,INDEX(INP_General!AN$229:AN$238,$H2821,1))","v":1.4948001774358695},{"$f":"IF($H2821=0,0,INDEX(INP_General!AO$229:AO$238,$H2821,1))","v":1.5172221800974073},{"$f":"IF($H2821=0,0,INDEX(INP_General!AP$229:AP$238,$H2821,1))","v":1.5399805127988682},{"$f":"IF($H2821=0,0,INDEX(INP_General!AQ$229:AQ$238,$H2821,1))","v":1.5630802204908509},{"$f":"IF($H2821=0,0,INDEX(INP_General!AR$229:AR$238,$H2821,1))","v":1.5865264237982135},{"$f":"IF($H2821=0,0,INDEX(INP_General!AS$229:AS$238,$H2821,1))","v":1.6103243201551867},{"$f":"IF($H2821=0,0,INDEX(INP_General!AT$229:AT$238,$H2821,1))","v":1.6344791849575142},{"$f":"IF($H2821=0,0,INDEX(INP_General!AU$229:AU$238,$H2821,1))","v":1.6589963727318768},{"$f":"IF($H2821=0,0,INDEX(INP_General!AV$229:AV$238,$H2821,1))","v":1.6838813183228549},{"$f":"IF($H2821=0,0,INDEX(INP_General!AW$229:AW$238,$H2821,1))","v":1.7091395380976975},{"$f":"IF($H2821=0,0,INDEX(INP_General!AX$229:AX$238,$H2821,1))","v":1.7347766311691628},{"$f":"IF($H2821=0,0,INDEX(INP_General!AY$229:AY$238,$H2821,1))","v":1.7607982806367002},{"$f":"IF($H2821=0,0,INDEX(INP_General!AZ$229:AZ$238,$H2821,1))","v":1.7872102548462505},{"$f":"IF($H2821=0,0,INDEX(INP_General!BA$229:BA$238,$H2821,1))","v":1.8140184086689441},{"$f":"IF($H2821=0,0,INDEX(INP_General!BB$229:BB$238,$H2821,1))","v":1.8412286847989781},{"$f":"IF($H2821=0,0,INDEX(INP_General!BC$229:BC$238,$H2821,1))","v":1.8688471150709625},{"$f":"IF($H2821=0,0,INDEX(INP_General!BD$229:BD$238,$H2821,1))","v":1.8968798217970266},{"$f":"IF($H2821=0,0,INDEX(INP_General!BE$229:BE$238,$H2821,1))","v":1.9253330191239819},{"$f":"IF($H2821=0,0,INDEX(INP_General!BF$229:BF$238,$H2821,1))","v":1.9542130144108414},{"$f":"IF($H2821=0,0,INDEX(INP_General!BG$229:BG$238,$H2821,1))","v":1.9835262096270039},{"$f":"IF($H2821=0,0,INDEX(INP_General!BH$229:BH$238,$H2821,1))","v":2.0132791027714085},{"$f":"IF($H2821=0,0,INDEX(INP_General!BI$229:BI$238,$H2821,1))","v":2.0434782893129793},{"$f":"IF($H2821=0,0,INDEX(INP_General!BJ$229:BJ$238,$H2821,1))","v":2.0741304636526738},{"$f":"IF($H2821=0,0,INDEX(INP_General!BK$229:BK$238,$H2821,1))","v":2.1052424206074636},{"$f":"IF($H2821=0,0,INDEX(INP_General!BL$229:BL$238,$H2821,1))","v":2.1368210569165753},{"$f":"IF($H2821=0,0,INDEX(INP_General!BM$229:BM$238,$H2821,1))","v":2.1688733727703235},{"$f":"IF($H2821=0,0,INDEX(INP_General!BN$229:BN$238,$H2821,1))","v":2.2014064733618781},{"$f":"IF($H2821=0,0,INDEX(INP_General!BO$229:BO$238,$H2821,1))","v":2.234427570462306},{"$f":"IF($H2821=0,0,INDEX(INP_General!BP$229:BP$238,$H2821,1))","v":2.2679439840192406},{"$f":"IF($H2821=0,0,INDEX(INP_General!BQ$229:BQ$238,$H2821,1))","v":2.3019631437795289},{"$f":"IF($H2821=0,0,INDEX(INP_General!BR$229:BR$238,$H2821,1))","v":2.3364925909362215},{"$f":"IF($H2821=0,0,INDEX(INP_General!BS$229:BS$238,$H2821,1))","v":2.3715399798002648},{"$f":"IF($H2821=0,0,INDEX(INP_General!BT$229:BT$238,$H2821,1))","v":2.4901169787902782}]
[]
[null,null,null,"Air quality cost of initial fuel",null,"p/kWh",{"$f":"INP_General!$G$410","v":0},null,null,null,null,null,{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!M$385:M$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!N$385:N$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!O$385:O$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!P$385:P$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!Q$385:Q$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!R$385:R$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!S$385:S$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!T$385:T$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!U$385:U$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!V$385:V$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!W$385:W$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!X$385:X$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!Y$385:Y$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!Z$385:Z$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AA$385:AA$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AB$385:AB$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AC$385:AC$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AD$385:AD$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AE$385:AE$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AF$385:AF$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AG$385:AG$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AH$385:AH$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AI$385:AI$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AJ$385:AJ$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AK$385:AK$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AL$385:AL$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AM$385:AM$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AN$385:AN$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AO$385:AO$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AP$385:AP$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AQ$385:AQ$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AR$385:AR$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AS$385:AS$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AT$385:AT$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AU$385:AU$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AV$385:AV$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AW$385:AW$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AX$385:AX$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AY$385:AY$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!AZ$385:AZ$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BA$385:BA$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BB$385:BB$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BC$385:BC$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BD$385:BD$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BE$385:BE$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BF$385:BF$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BG$385:BG$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BH$385:BH$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BI$385:BI$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BJ$385:BJ$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BK$385:BK$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BL$385:BL$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BM$385:BM$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BN$385:BN$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BO$385:BO$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BP$385:BP$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BQ$385:BQ$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BR$385:BR$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BS$385:BS$394)","v":0},{"$f":"SUMIF(INP_General!$D$385:$D$394,$G2855,INP_General!BT$385:BT$394)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,"Discounted","Whole Life","T0"]
[null,null,null,"Income from energy type",{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",{"$f":"INP_General!$G$404","v":"Heat"},null,null,null,null,null,{"$f":"SUMIF($C$5649:$C$5768,$G2886,M$5649:M$5768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$5649:$C$5768,$G2886,AS$5649:AS$5768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy demanded",null,"kWh","NPV",null,{"$f":"SUMPRODUCT(M2883:BT2883,$M$2906:$BT$2906,$M$2881:$BT$2881)","v":0}]
[]
[null,null,null,"Saving / (cost)",{"$f":"$H$2997","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"M2940-M2939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2940-AS2939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variable charge",{"$f":"IF($I$4,SYS_Admin!$D$117,E2946)","v":"Nominal"},"£000",{"$f":"Dashboard!$AF$148","v":{"$error":"#N/A"}},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variable charge","PV","£000",null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"M2969*M$2973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$2992:C2993)+1","v":1},"DASHBOARD SELECTIONS"]
[null,null,null,"End of life of first replacement","Flag",null,{"$f":"MAX(G3010,1)","v":1},null,null,null,null,null,{"$f":"OFFSET(M3010,,-MIN(M6,$G3011))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AS3010,,-MIN(AS6,$G3011))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Subsequent technology demand profile combined with init. Replacement","kWh",null,null,{"$f":"IFERROR(AVERAGEIF(M3028:BT3028,\"<>0\"),0)","v":0},null,null,null,null,{"$f":"(M3025-M3027)*M3015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS3025-AS3027)*AS3015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$2992:C3044)+1","v":3},"Network scenario levelised tariff - financial"]
[null,null,{"$f":"MAX(C$2992:C3067)+1","v":4},"Network scenario levelised tariff - social cost"]
[]
[null,null,null,"Selected capital cost of counterfactual","£000",{"$f":"$H$2997","v":"Real"},null,null,null,null,null,null,{"$f":"CHOOSE($I$2997,M3091,M3094)","v":0},{"$f":"CHOOSE($I$2997,N3091,N3094)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3113","v":"Marginal-Cost of-0"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"M3110*M3113/(10^5)","v":0},0,0,{"$f":"P3110*P3113/(10^5)","v":0},{"$f":"Q3110*Q3113/(10^5)","v":0},{"$f":"R3110*R3113/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M3127=1,1,SUM(M3129:M3130)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Selected cost of carbon","£000",{"$f":"$H$2997","v":"Real"},null,null,null,null,null,null,{"$f":"CHOOSE($I$2997,M3146,M3147)","v":0},{"$f":"CHOOSE($I$2997,N3146,N3147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$3169:C3182)+1","v":2},"CONNECTION CHARGES"]
[{"$f":"INP_EBalance!I29","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3200,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D29","v":0},{"$f":"IFERROR(MATCH(H3200,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3200:BT3200>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F29","v":0},{"$f":"INP_EBalance!G29","v":0},{"$f":"IF(E3200=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3200,1)*(1+INDEX($G$3372:$G$3401,E3200,1))))","v":0},0,null,{"$f":"INP_General!M82","v":0},{"$f":"INP_General!N82","v":0},{"$f":"INP_General!O82","v":0},{"$f":"INP_General!P82","v":0},{"$f":"INP_General!Q82","v":0},{"$f":"INP_General!R82","v":0},{"$f":"INP_General!S82","v":0},{"$f":"INP_General!T82","v":0},{"$f":"INP_General!U82","v":0},{"$f":"INP_General!V82","v":0},{"$f":"INP_General!W82","v":0},{"$f":"INP_General!X82","v":0},{"$f":"INP_General!Y82","v":0},{"$f":"INP_General!Z82","v":0},{"$f":"INP_General!AA82","v":0},{"$f":"INP_General!AB82","v":0},{"$f":"INP_General!AC82","v":0},{"$f":"INP_General!AD82","v":0},{"$f":"INP_General!AE82","v":0},{"$f":"INP_General!AF82","v":0},{"$f":"INP_General!AG82","v":0},{"$f":"INP_General!AH82","v":0},{"$f":"INP_General!AI82","v":0},{"$f":"INP_General!AJ82","v":0},{"$f":"INP_General!AK82","v":0},{"$f":"INP_General!AL82","v":0},{"$f":"INP_General!AM82","v":0},{"$f":"INP_General!AN82","v":0},{"$f":"INP_General!AO82","v":0},{"$f":"INP_General!AP82","v":0},{"$f":"INP_General!AQ82","v":0},{"$f":"INP_General!AR82","v":0},{"$f":"INP_General!AS82","v":0},{"$f":"INP_General!AT82","v":0},{"$f":"INP_General!AU82","v":0},{"$f":"INP_General!AV82","v":0},{"$f":"INP_General!AW82","v":0},{"$f":"INP_General!AX82","v":0},{"$f":"INP_General!AY82","v":0},{"$f":"INP_General!AZ82","v":0},{"$f":"INP_General!BA82","v":0},{"$f":"INP_General!BB82","v":0},{"$f":"INP_General!BC82","v":0},{"$f":"INP_General!BD82","v":0},{"$f":"INP_General!BE82","v":0},{"$f":"INP_General!BF82","v":0},{"$f":"INP_General!BG82","v":0},{"$f":"INP_General!BH82","v":0},{"$f":"INP_General!BI82","v":0},{"$f":"INP_General!BJ82","v":0},{"$f":"INP_General!BK82","v":0},{"$f":"INP_General!BL82","v":0},{"$f":"INP_General!BM82","v":0},{"$f":"INP_General!BN82","v":0},{"$f":"INP_General!BO82","v":0},{"$f":"INP_General!BP82","v":0},{"$f":"INP_General!BQ82","v":0},{"$f":"INP_General!BR82","v":0},{"$f":"INP_General!BS82","v":0},{"$f":"INP_General!BT82","v":0}]
[{"$f":"INP_EBalance!I30","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3201,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D30","v":0},{"$f":"IFERROR(MATCH(H3201,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3201:BT3201>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F30","v":0},{"$f":"INP_EBalance!G30","v":0},{"$f":"IF(E3201=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3201,1)*(1+INDEX($G$3372:$G$3401,E3201,1))))","v":0},0,null,{"$f":"INP_General!M83","v":0},{"$f":"INP_General!N83","v":0},{"$f":"INP_General!O83","v":0},{"$f":"INP_General!P83","v":0},{"$f":"INP_General!Q83","v":0},{"$f":"INP_General!R83","v":0},{"$f":"INP_General!S83","v":0},{"$f":"INP_General!T83","v":0},{"$f":"INP_General!U83","v":0},{"$f":"INP_General!V83","v":0},{"$f":"INP_General!W83","v":0},{"$f":"INP_General!X83","v":0},{"$f":"INP_General!Y83","v":0},{"$f":"INP_General!Z83","v":0},{"$f":"INP_General!AA83","v":0},{"$f":"INP_General!AB83","v":0},{"$f":"INP_General!AC83","v":0},{"$f":"INP_General!AD83","v":0},{"$f":"INP_General!AE83","v":0},{"$f":"INP_General!AF83","v":0},{"$f":"INP_General!AG83","v":0},{"$f":"INP_General!AH83","v":0},{"$f":"INP_General!AI83","v":0},{"$f":"INP_General!AJ83","v":0},{"$f":"INP_General!AK83","v":0},{"$f":"INP_General!AL83","v":0},{"$f":"INP_General!AM83","v":0},{"$f":"INP_General!AN83","v":0},{"$f":"INP_General!AO83","v":0},{"$f":"INP_General!AP83","v":0},{"$f":"INP_General!AQ83","v":0},{"$f":"INP_General!AR83","v":0},{"$f":"INP_General!AS83","v":0},{"$f":"INP_General!AT83","v":0},{"$f":"INP_General!AU83","v":0},{"$f":"INP_General!AV83","v":0},{"$f":"INP_General!AW83","v":0},{"$f":"INP_General!AX83","v":0},{"$f":"INP_General!AY83","v":0},{"$f":"INP_General!AZ83","v":0},{"$f":"INP_General!BA83","v":0},{"$f":"INP_General!BB83","v":0},{"$f":"INP_General!BC83","v":0},{"$f":"INP_General!BD83","v":0},{"$f":"INP_General!BE83","v":0},{"$f":"INP_General!BF83","v":0},{"$f":"INP_General!BG83","v":0},{"$f":"INP_General!BH83","v":0},{"$f":"INP_General!BI83","v":0},{"$f":"INP_General!BJ83","v":0},{"$f":"INP_General!BK83","v":0},{"$f":"INP_General!BL83","v":0},{"$f":"INP_General!BM83","v":0},{"$f":"INP_General!BN83","v":0},{"$f":"INP_General!BO83","v":0},{"$f":"INP_General!BP83","v":0},{"$f":"INP_General!BQ83","v":0},{"$f":"INP_General!BR83","v":0},{"$f":"INP_General!BS83","v":0},{"$f":"INP_General!BT83","v":0}]
[{"$f":"INP_EBalance!I47","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3218,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D47","v":0},{"$f":"IFERROR(MATCH(H3218,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3218:BT3218>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F47","v":0},{"$f":"INP_EBalance!G47","v":0},{"$f":"IF(E3218=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3218,1)*(1+INDEX($G$3372:$G$3401,E3218,1))))","v":0},0,null,{"$f":"INP_General!M100","v":0},{"$f":"INP_General!N100","v":0},{"$f":"INP_General!O100","v":0},{"$f":"INP_General!P100","v":0},{"$f":"INP_General!Q100","v":0},{"$f":"INP_General!R100","v":0},{"$f":"INP_General!S100","v":0},{"$f":"INP_General!T100","v":0},{"$f":"INP_General!U100","v":0},{"$f":"INP_General!V100","v":0},{"$f":"INP_General!W100","v":0},{"$f":"INP_General!X100","v":0},{"$f":"INP_General!Y100","v":0},{"$f":"INP_General!Z100","v":0},{"$f":"INP_General!AA100","v":0},{"$f":"INP_General!AB100","v":0},{"$f":"INP_General!AC100","v":0},{"$f":"INP_General!AD100","v":0},{"$f":"INP_General!AE100","v":0},{"$f":"INP_General!AF100","v":0},{"$f":"INP_General!AG100","v":0},{"$f":"INP_General!AH100","v":0},{"$f":"INP_General!AI100","v":0},{"$f":"INP_General!AJ100","v":0},{"$f":"INP_General!AK100","v":0},{"$f":"INP_General!AL100","v":0},{"$f":"INP_General!AM100","v":0},{"$f":"INP_General!AN100","v":0},{"$f":"INP_General!AO100","v":0},{"$f":"INP_General!AP100","v":0},{"$f":"INP_General!AQ100","v":0},{"$f":"INP_General!AR100","v":0},{"$f":"INP_General!AS100","v":0},{"$f":"INP_General!AT100","v":0},{"$f":"INP_General!AU100","v":0},{"$f":"INP_General!AV100","v":0},{"$f":"INP_General!AW100","v":0},{"$f":"INP_General!AX100","v":0},{"$f":"INP_General!AY100","v":0},{"$f":"INP_General!AZ100","v":0},{"$f":"INP_General!BA100","v":0},{"$f":"INP_General!BB100","v":0},{"$f":"INP_General!BC100","v":0},{"$f":"INP_General!BD100","v":0},{"$f":"INP_General!BE100","v":0},{"$f":"INP_General!BF100","v":0},{"$f":"INP_General!BG100","v":0},{"$f":"INP_General!BH100","v":0},{"$f":"INP_General!BI100","v":0},{"$f":"INP_General!BJ100","v":0},{"$f":"INP_General!BK100","v":0},{"$f":"INP_General!BL100","v":0},{"$f":"INP_General!BM100","v":0},{"$f":"INP_General!BN100","v":0},{"$f":"INP_General!BO100","v":0},{"$f":"INP_General!BP100","v":0},{"$f":"INP_General!BQ100","v":0},{"$f":"INP_General!BR100","v":0},{"$f":"INP_General!BS100","v":0},{"$f":"INP_General!BT100","v":0}]
[{"$f":"INP_EBalance!I64","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3235,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D64","v":0},{"$f":"IFERROR(MATCH(H3235,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3235:BT3235>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F64","v":0},{"$f":"INP_EBalance!G64","v":0},{"$f":"IF(E3235=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3235,1)*(1+INDEX($G$3372:$G$3401,E3235,1))))","v":0},0,null,{"$f":"INP_General!M117","v":0},{"$f":"INP_General!N117","v":0},{"$f":"INP_General!O117","v":0},{"$f":"INP_General!P117","v":0},{"$f":"INP_General!Q117","v":0},{"$f":"INP_General!R117","v":0},{"$f":"INP_General!S117","v":0},{"$f":"INP_General!T117","v":0},{"$f":"INP_General!U117","v":0},{"$f":"INP_General!V117","v":0},{"$f":"INP_General!W117","v":0},{"$f":"INP_General!X117","v":0},{"$f":"INP_General!Y117","v":0},{"$f":"INP_General!Z117","v":0},{"$f":"INP_General!AA117","v":0},{"$f":"INP_General!AB117","v":0},{"$f":"INP_General!AC117","v":0},{"$f":"INP_General!AD117","v":0},{"$f":"INP_General!AE117","v":0},{"$f":"INP_General!AF117","v":0},{"$f":"INP_General!AG117","v":0},{"$f":"INP_General!AH117","v":0},{"$f":"INP_General!AI117","v":0},{"$f":"INP_General!AJ117","v":0},{"$f":"INP_General!AK117","v":0},{"$f":"INP_General!AL117","v":0},{"$f":"INP_General!AM117","v":0},{"$f":"INP_General!AN117","v":0},{"$f":"INP_General!AO117","v":0},{"$f":"INP_General!AP117","v":0},{"$f":"INP_General!AQ117","v":0},{"$f":"INP_General!AR117","v":0},{"$f":"INP_General!AS117","v":0},{"$f":"INP_General!AT117","v":0},{"$f":"INP_General!AU117","v":0},{"$f":"INP_General!AV117","v":0},{"$f":"INP_General!AW117","v":0},{"$f":"INP_General!AX117","v":0},{"$f":"INP_General!AY117","v":0},{"$f":"INP_General!AZ117","v":0},{"$f":"INP_General!BA117","v":0},{"$f":"INP_General!BB117","v":0},{"$f":"INP_General!BC117","v":0},{"$f":"INP_General!BD117","v":0},{"$f":"INP_General!BE117","v":0},{"$f":"INP_General!BF117","v":0},{"$f":"INP_General!BG117","v":0},{"$f":"INP_General!BH117","v":0},{"$f":"INP_General!BI117","v":0},{"$f":"INP_General!BJ117","v":0},{"$f":"INP_General!BK117","v":0},{"$f":"INP_General!BL117","v":0},{"$f":"INP_General!BM117","v":0},{"$f":"INP_General!BN117","v":0},{"$f":"INP_General!BO117","v":0},{"$f":"INP_General!BP117","v":0},{"$f":"INP_General!BQ117","v":0},{"$f":"INP_General!BR117","v":0},{"$f":"INP_General!BS117","v":0},{"$f":"INP_General!BT117","v":0}]
[{"$f":"INP_EBalance!I78","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3249,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D78","v":0},{"$f":"IFERROR(MATCH(H3249,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3249:BT3249>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F78","v":0},{"$f":"INP_EBalance!G78","v":0},{"$f":"IF(E3249=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3249,1)*(1+INDEX($G$3372:$G$3401,E3249,1))))","v":0},0,null,{"$f":"INP_General!M131","v":0},{"$f":"INP_General!N131","v":0},{"$f":"INP_General!O131","v":0},{"$f":"INP_General!P131","v":0},{"$f":"INP_General!Q131","v":0},{"$f":"INP_General!R131","v":0},{"$f":"INP_General!S131","v":0},{"$f":"INP_General!T131","v":0},{"$f":"INP_General!U131","v":0},{"$f":"INP_General!V131","v":0},{"$f":"INP_General!W131","v":0},{"$f":"INP_General!X131","v":0},{"$f":"INP_General!Y131","v":0},{"$f":"INP_General!Z131","v":0},{"$f":"INP_General!AA131","v":0},{"$f":"INP_General!AB131","v":0},{"$f":"INP_General!AC131","v":0},{"$f":"INP_General!AD131","v":0},{"$f":"INP_General!AE131","v":0},{"$f":"INP_General!AF131","v":0},{"$f":"INP_General!AG131","v":0},{"$f":"INP_General!AH131","v":0},{"$f":"INP_General!AI131","v":0},{"$f":"INP_General!AJ131","v":0},{"$f":"INP_General!AK131","v":0},{"$f":"INP_General!AL131","v":0},{"$f":"INP_General!AM131","v":0},{"$f":"INP_General!AN131","v":0},{"$f":"INP_General!AO131","v":0},{"$f":"INP_General!AP131","v":0},{"$f":"INP_General!AQ131","v":0},{"$f":"INP_General!AR131","v":0},{"$f":"INP_General!AS131","v":0},{"$f":"INP_General!AT131","v":0},{"$f":"INP_General!AU131","v":0},{"$f":"INP_General!AV131","v":0},{"$f":"INP_General!AW131","v":0},{"$f":"INP_General!AX131","v":0},{"$f":"INP_General!AY131","v":0},{"$f":"INP_General!AZ131","v":0},{"$f":"INP_General!BA131","v":0},{"$f":"INP_General!BB131","v":0},{"$f":"INP_General!BC131","v":0},{"$f":"INP_General!BD131","v":0},{"$f":"INP_General!BE131","v":0},{"$f":"INP_General!BF131","v":0},{"$f":"INP_General!BG131","v":0},{"$f":"INP_General!BH131","v":0},{"$f":"INP_General!BI131","v":0},{"$f":"INP_General!BJ131","v":0},{"$f":"INP_General!BK131","v":0},{"$f":"INP_General!BL131","v":0},{"$f":"INP_General!BM131","v":0},{"$f":"INP_General!BN131","v":0},{"$f":"INP_General!BO131","v":0},{"$f":"INP_General!BP131","v":0},{"$f":"INP_General!BQ131","v":0},{"$f":"INP_General!BR131","v":0},{"$f":"INP_General!BS131","v":0},{"$f":"INP_General!BT131","v":0}]
[{"$f":"INP_EBalance!I99","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3270,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D99","v":0},{"$f":"IFERROR(MATCH(H3270,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3270:BT3270>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F99","v":0},{"$f":"INP_EBalance!G99","v":0},{"$f":"IF(E3270=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3270,1)*(1+INDEX($G$3372:$G$3401,E3270,1))))","v":0},0,null,{"$f":"INP_General!M152","v":0},{"$f":"INP_General!N152","v":0},{"$f":"INP_General!O152","v":0},{"$f":"INP_General!P152","v":0},{"$f":"INP_General!Q152","v":0},{"$f":"INP_General!R152","v":0},{"$f":"INP_General!S152","v":0},{"$f":"INP_General!T152","v":0},{"$f":"INP_General!U152","v":0},{"$f":"INP_General!V152","v":0},{"$f":"INP_General!W152","v":0},{"$f":"INP_General!X152","v":0},{"$f":"INP_General!Y152","v":0},{"$f":"INP_General!Z152","v":0},{"$f":"INP_General!AA152","v":0},{"$f":"INP_General!AB152","v":0},{"$f":"INP_General!AC152","v":0},{"$f":"INP_General!AD152","v":0},{"$f":"INP_General!AE152","v":0},{"$f":"INP_General!AF152","v":0},{"$f":"INP_General!AG152","v":0},{"$f":"INP_General!AH152","v":0},{"$f":"INP_General!AI152","v":0},{"$f":"INP_General!AJ152","v":0},{"$f":"INP_General!AK152","v":0},{"$f":"INP_General!AL152","v":0},{"$f":"INP_General!AM152","v":0},{"$f":"INP_General!AN152","v":0},{"$f":"INP_General!AO152","v":0},{"$f":"INP_General!AP152","v":0},{"$f":"INP_General!AQ152","v":0},{"$f":"INP_General!AR152","v":0},{"$f":"INP_General!AS152","v":0},{"$f":"INP_General!AT152","v":0},{"$f":"INP_General!AU152","v":0},{"$f":"INP_General!AV152","v":0},{"$f":"INP_General!AW152","v":0},{"$f":"INP_General!AX152","v":0},{"$f":"INP_General!AY152","v":0},{"$f":"INP_General!AZ152","v":0},{"$f":"INP_General!BA152","v":0},{"$f":"INP_General!BB152","v":0},{"$f":"INP_General!BC152","v":0},{"$f":"INP_General!BD152","v":0},{"$f":"INP_General!BE152","v":0},{"$f":"INP_General!BF152","v":0},{"$f":"INP_General!BG152","v":0},{"$f":"INP_General!BH152","v":0},{"$f":"INP_General!BI152","v":0},{"$f":"INP_General!BJ152","v":0},{"$f":"INP_General!BK152","v":0},{"$f":"INP_General!BL152","v":0},{"$f":"INP_General!BM152","v":0},{"$f":"INP_General!BN152","v":0},{"$f":"INP_General!BO152","v":0},{"$f":"INP_General!BP152","v":0},{"$f":"INP_General!BQ152","v":0},{"$f":"INP_General!BR152","v":0},{"$f":"INP_General!BS152","v":0},{"$f":"INP_General!BT152","v":0}]
[{"$f":"INP_EBalance!I116","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3287,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D116","v":0},{"$f":"IFERROR(MATCH(H3287,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3287:BT3287>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F116","v":0},{"$f":"INP_EBalance!G116","v":0},{"$f":"IF(E3287=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3287,1)*(1+INDEX($G$3372:$G$3401,E3287,1))))","v":0},0,null,{"$f":"INP_General!M169","v":0},{"$f":"INP_General!N169","v":0},{"$f":"INP_General!O169","v":0},{"$f":"INP_General!P169","v":0},{"$f":"INP_General!Q169","v":0},{"$f":"INP_General!R169","v":0},{"$f":"INP_General!S169","v":0},{"$f":"INP_General!T169","v":0},{"$f":"INP_General!U169","v":0},{"$f":"INP_General!V169","v":0},{"$f":"INP_General!W169","v":0},{"$f":"INP_General!X169","v":0},{"$f":"INP_General!Y169","v":0},{"$f":"INP_General!Z169","v":0},{"$f":"INP_General!AA169","v":0},{"$f":"INP_General!AB169","v":0},{"$f":"INP_General!AC169","v":0},{"$f":"INP_General!AD169","v":0},{"$f":"INP_General!AE169","v":0},{"$f":"INP_General!AF169","v":0},{"$f":"INP_General!AG169","v":0},{"$f":"INP_General!AH169","v":0},{"$f":"INP_General!AI169","v":0},{"$f":"INP_General!AJ169","v":0},{"$f":"INP_General!AK169","v":0},{"$f":"INP_General!AL169","v":0},{"$f":"INP_General!AM169","v":0},{"$f":"INP_General!AN169","v":0},{"$f":"INP_General!AO169","v":0},{"$f":"INP_General!AP169","v":0},{"$f":"INP_General!AQ169","v":0},{"$f":"INP_General!AR169","v":0},{"$f":"INP_General!AS169","v":0},{"$f":"INP_General!AT169","v":0},{"$f":"INP_General!AU169","v":0},{"$f":"INP_General!AV169","v":0},{"$f":"INP_General!AW169","v":0},{"$f":"INP_General!AX169","v":0},{"$f":"INP_General!AY169","v":0},{"$f":"INP_General!AZ169","v":0},{"$f":"INP_General!BA169","v":0},{"$f":"INP_General!BB169","v":0},{"$f":"INP_General!BC169","v":0},{"$f":"INP_General!BD169","v":0},{"$f":"INP_General!BE169","v":0},{"$f":"INP_General!BF169","v":0},{"$f":"INP_General!BG169","v":0},{"$f":"INP_General!BH169","v":0},{"$f":"INP_General!BI169","v":0},{"$f":"INP_General!BJ169","v":0},{"$f":"INP_General!BK169","v":0},{"$f":"INP_General!BL169","v":0},{"$f":"INP_General!BM169","v":0},{"$f":"INP_General!BN169","v":0},{"$f":"INP_General!BO169","v":0},{"$f":"INP_General!BP169","v":0},{"$f":"INP_General!BQ169","v":0},{"$f":"INP_General!BR169","v":0},{"$f":"INP_General!BS169","v":0},{"$f":"INP_General!BT169","v":0}]
[{"$f":"INP_EBalance!I133","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3304,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D133","v":0},{"$f":"IFERROR(MATCH(H3304,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3304:BT3304>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F133","v":0},{"$f":"INP_EBalance!G133","v":0},{"$f":"IF(E3304=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3304,1)*(1+INDEX($G$3372:$G$3401,E3304,1))))","v":0},0,null,{"$f":"INP_General!M186","v":0},{"$f":"INP_General!N186","v":0},{"$f":"INP_General!O186","v":0},{"$f":"INP_General!P186","v":0},{"$f":"INP_General!Q186","v":0},{"$f":"INP_General!R186","v":0},{"$f":"INP_General!S186","v":0},{"$f":"INP_General!T186","v":0},{"$f":"INP_General!U186","v":0},{"$f":"INP_General!V186","v":0},{"$f":"INP_General!W186","v":0},{"$f":"INP_General!X186","v":0},{"$f":"INP_General!Y186","v":0},{"$f":"INP_General!Z186","v":0},{"$f":"INP_General!AA186","v":0},{"$f":"INP_General!AB186","v":0},{"$f":"INP_General!AC186","v":0},{"$f":"INP_General!AD186","v":0},{"$f":"INP_General!AE186","v":0},{"$f":"INP_General!AF186","v":0},{"$f":"INP_General!AG186","v":0},{"$f":"INP_General!AH186","v":0},{"$f":"INP_General!AI186","v":0},{"$f":"INP_General!AJ186","v":0},{"$f":"INP_General!AK186","v":0},{"$f":"INP_General!AL186","v":0},{"$f":"INP_General!AM186","v":0},{"$f":"INP_General!AN186","v":0},{"$f":"INP_General!AO186","v":0},{"$f":"INP_General!AP186","v":0},{"$f":"INP_General!AQ186","v":0},{"$f":"INP_General!AR186","v":0},{"$f":"INP_General!AS186","v":0},{"$f":"INP_General!AT186","v":0},{"$f":"INP_General!AU186","v":0},{"$f":"INP_General!AV186","v":0},{"$f":"INP_General!AW186","v":0},{"$f":"INP_General!AX186","v":0},{"$f":"INP_General!AY186","v":0},{"$f":"INP_General!AZ186","v":0},{"$f":"INP_General!BA186","v":0},{"$f":"INP_General!BB186","v":0},{"$f":"INP_General!BC186","v":0},{"$f":"INP_General!BD186","v":0},{"$f":"INP_General!BE186","v":0},{"$f":"INP_General!BF186","v":0},{"$f":"INP_General!BG186","v":0},{"$f":"INP_General!BH186","v":0},{"$f":"INP_General!BI186","v":0},{"$f":"INP_General!BJ186","v":0},{"$f":"INP_General!BK186","v":0},{"$f":"INP_General!BL186","v":0},{"$f":"INP_General!BM186","v":0},{"$f":"INP_General!BN186","v":0},{"$f":"INP_General!BO186","v":0},{"$f":"INP_General!BP186","v":0},{"$f":"INP_General!BQ186","v":0},{"$f":"INP_General!BR186","v":0},{"$f":"INP_General!BS186","v":0},{"$f":"INP_General!BT186","v":0}]
[{"$f":"INP_EBalance!I150","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,MATCH(H3321,INP_EnergyTypes!$D$59:$D$88,0),1),0)","v":0},null,{"$f":"INP_EBalance!D150","v":0},{"$f":"IFERROR(MATCH(H3321,INP_EnergyTypes!$D$59:$D$88,0),0)","v":0},"Connections",{"$f":"MIN(IF(M3321:BT3321>0,$M$3:$BT$3))","v":0},{"$f":"INP_EBalance!F150","v":0},{"$f":"INP_EBalance!G150","v":0},{"$f":"IF(E3321=0,0,(INDEX(INP_EnergyTypes!$J$59:$J$88,E3321,1)*(1+INDEX($G$3372:$G$3401,E3321,1))))","v":0},0,null,{"$f":"INP_General!M203","v":0},{"$f":"INP_General!N203","v":0},{"$f":"INP_General!O203","v":0},{"$f":"INP_General!P203","v":0},{"$f":"INP_General!Q203","v":0},{"$f":"INP_General!R203","v":0},{"$f":"INP_General!S203","v":0},{"$f":"INP_General!T203","v":0},{"$f":"INP_General!U203","v":0},{"$f":"INP_General!V203","v":0},{"$f":"INP_General!W203","v":0},{"$f":"INP_General!X203","v":0},{"$f":"INP_General!Y203","v":0},{"$f":"INP_General!Z203","v":0},{"$f":"INP_General!AA203","v":0},{"$f":"INP_General!AB203","v":0},{"$f":"INP_General!AC203","v":0},{"$f":"INP_General!AD203","v":0},{"$f":"INP_General!AE203","v":0},{"$f":"INP_General!AF203","v":0},{"$f":"INP_General!AG203","v":0},{"$f":"INP_General!AH203","v":0},{"$f":"INP_General!AI203","v":0},{"$f":"INP_General!AJ203","v":0},{"$f":"INP_General!AK203","v":0},{"$f":"INP_General!AL203","v":0},{"$f":"INP_General!AM203","v":0},{"$f":"INP_General!AN203","v":0},{"$f":"INP_General!AO203","v":0},{"$f":"INP_General!AP203","v":0},{"$f":"INP_General!AQ203","v":0},{"$f":"INP_General!AR203","v":0},{"$f":"INP_General!AS203","v":0},{"$f":"INP_General!AT203","v":0},{"$f":"INP_General!AU203","v":0},{"$f":"INP_General!AV203","v":0},{"$f":"INP_General!AW203","v":0},{"$f":"INP_General!AX203","v":0},{"$f":"INP_General!AY203","v":0},{"$f":"INP_General!AZ203","v":0},{"$f":"INP_General!BA203","v":0},{"$f":"INP_General!BB203","v":0},{"$f":"INP_General!BC203","v":0},{"$f":"INP_General!BD203","v":0},{"$f":"INP_General!BE203","v":0},{"$f":"INP_General!BF203","v":0},{"$f":"INP_General!BG203","v":0},{"$f":"INP_General!BH203","v":0},{"$f":"INP_General!BI203","v":0},{"$f":"INP_General!BJ203","v":0},{"$f":"INP_General!BK203","v":0},{"$f":"INP_General!BL203","v":0},{"$f":"INP_General!BM203","v":0},{"$f":"INP_General!BN203","v":0},{"$f":"INP_General!BO203","v":0},{"$f":"INP_General!BP203","v":0},{"$f":"INP_General!BQ203","v":0},{"$f":"INP_General!BR203","v":0},{"$f":"INP_General!BS203","v":0},{"$f":"INP_General!BT203","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D59","v":0},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",{"$f":"INP_EnergyTypes!J59","v":0},null,null,null,null,null,{"$f":"$G3338*SUMIF($H$3186:$H$3335,$D3338,M$3186:M$3335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G3338*SUMIF($H$3186:$H$3335,$D3338,AS$3186:AS$3335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D70","v":0},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",{"$f":"INP_EnergyTypes!J70","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D60","v":0},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",{"$f":"SYS_Sensitivity!G19","v":0},{"$f":"INP_EnergyTypes!E60","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H3373,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,{"$f":"IFERROR(AVERAGEIF(M3373:BT3373,\"<>0\"),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D77","v":0},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",{"$f":"SYS_Sensitivity!G36","v":0},{"$f":"INP_EnergyTypes!E77","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H3390,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},null,0,null,{"$f":"M3356*(1+$G3390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$731","v":"Connection charges"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUM(M3372:M3401)","v":0},{"$f":"SUM(N3372:N3401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS3372:AS3401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total cost base",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M3422:M3423)","v":0},{"$f":"SUM(N3422:N3423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D3434&\"-\"&D3433","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G3433","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D3434","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M3434*$H3447/$H3446,0)*M3444","v":0},0,{"$f":"IFERROR(O3434*$H3447/$H3446,0)*O3444","v":0},0,{"$f":"IFERROR(Q3434*$H3447/$H3446,0)*Q3444","v":0},{"$f":"IFERROR(R3434*$H3447/$H3446,0)*R3444","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD3434*$H3447/$H3446,0)*AD3444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Allocated \"&$D$3419","v":"Allocated Real price fuel indexation"},null,"%",{"$f":"INDEX(INP_EnergyTypes!$O$59:$O$88,J3456,1)","v":0},null,null,null,null,null,{"$f":"IFERROR((M3465/L3465-1)*$G3460,0)","v":0},{"$f":"IFERROR((N3465/M3465-1)*$G3460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D3458&\"-\"&D3456","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G3456","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G3472)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D3458","v":"Nominal-At risk"},null,null,null,null,{"$f":"M3472*M3475","v":0},{"$f":"N3472*N3475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D3480&\"-\"&D3479","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G3479","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D3480","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M3480*$H3493/$H3492,0)*M3490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Input commodity indexation",null,"Index",{"$f":"INDEX(INP_EnergyTypes!$R$59:$R$88,J3502,1)","v":0},{"$f":"IFERROR(MATCH(G3511,lstEnergy,0),0)","v":1},null,null,null,null,{"$f":"IF($H3511=0,0,INDEX(M$240:M$249,$H3511,1))","v":1},{"$f":"IF($H3511=0,0,INDEX(N$240:N$249,$H3511,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D3549&\"-\"&D3548","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G3548","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D3549","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M3549*$H3562/$H3561,0)*M3559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Input commodity indexation",null,"Index",{"$f":"INDEX(INP_EnergyTypes!$R$59:$R$88,J3571,1)","v":0},{"$f":"IFERROR(MATCH(G3580,lstEnergy,0),0)","v":1},null,null,null,null,{"$f":"IF($H3580=0,0,INDEX(M$240:M$249,$H3580,1))","v":1},{"$f":"IF($H3580=0,0,INDEX(N$240:N$249,$H3580,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D3595&\"-\"&D3594","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G3594","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G3609)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D3595","v":"Nominal-Not at risk"},null,null,null,null,{"$f":"M3609*M3613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M3629:BT3629,M3631:BT3631)","v":1},null,null,null,null,{"$f":"(M$3=$G3631)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Compound \"&D3646","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L3647*(1+M3646)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D3664&\"-\"&D3663","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G3663","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G3678)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D3664","v":"Nominal-Not at risk"},null,null,null,null,{"$f":"M3678*M3682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M3698:BT3698,M3700:BT3700)","v":1},null,null,null,null,{"$f":"(M$3=$G3700)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D3711&\"-\"&D3709","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G3709","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G3725)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D3711","v":"Nominal-At risk"},null,null,null,null,{"$f":"M3725*M3728","v":0},{"$f":"N3725*N3728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Allocated \"&$D$3419","v":"Allocated Real price fuel indexation"},null,"%",{"$f":"INDEX(INP_EnergyTypes!$O$59:$O$88,J3732,1)","v":0},null,null,null,null,null,{"$f":"IFERROR((M3741/L3741-1)*$G3736,0)","v":0},{"$f":"IFERROR((N3741/M3741-1)*$G3736,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D3734&\"-\"&D3732","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G3732","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G3748)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D3734","v":"Nominal-At risk"},null,null,null,null,{"$f":"M3748*M3751","v":0},{"$f":"N3748*N3751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D3756&\"-\"&D3755","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G3755","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D3756","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M3756*$H3769/$H3768,0)*M3766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Input commodity indexation",null,"Index",{"$f":"INDEX(INP_EnergyTypes!$R$59:$R$88,J3778,1)","v":0},{"$f":"IFERROR(MATCH(G3787,lstEnergy,0),0)","v":1},null,null,null,null,{"$f":"IF($H3787=0,0,INDEX(M$240:M$249,$H3787,1))","v":1},{"$f":"IF($H3787=0,0,INDEX(N$240:N$249,$H3787,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"\"Allocated \"&$D$3420","v":"Allocated Real price operating cost indexation"},null,"%",{"$f":"INDEX(INP_EnergyTypes!$P$59:$P$88,J3824,1)","v":0},null,null,null,null,null,{"$f":"M$3420*$G3829","v":0},{"$f":"N$3420*$G3829","v":0},{"$f":"O$3420*$G3829","v":0},{"$f":"P$3420*$G3829","v":0},{"$f":"Q$3420*$G3829","v":0},{"$f":"R$3420*$G3829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D3825&\"-\"&D3824","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G3824","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D3825","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M3825*$H3838/$H3837,0)*M3835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Input commodity indexation",null,"Index",{"$f":"INDEX(INP_EnergyTypes!$R$59:$R$88,J3847,1)","v":0},{"$f":"IFERROR(MATCH(G3856,lstEnergy,0),0)","v":1},null,null,null,null,{"$f":"IF($H3856=0,0,INDEX(M$240:M$249,$H3856,1))","v":1},{"$f":"IF($H3856=0,0,INDEX(N$240:N$249,$H3856,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D3871&\"-\"&D3870","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G3870","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G3885)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D3871","v":"Nominal-Not at risk"},null,null,null,null,{"$f":"M3885*M3889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M3905:BT3905,M3907:BT3907)","v":1},null,null,null,null,{"$f":"(M$3=$G3907)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Money Index",null,"Index",{"$f":"INP_EnergyTypes!$G$53","v":"CPI"},{"$f":"IFERROR(MATCH(G3928,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M3917:BT3918)<>0,H3928=0)*1","v":0},null,null,null,{"$f":"IF($H3928=0,0,INDEX(INP_General!M$229:M$238,$H3928,1))","v":1},{"$f":"IF($H3928=0,0,INDEX(INP_General!N$229:N$238,$H3928,1))","v":1.0149999999999999},{"$f":"IF($H3928=0,0,INDEX(INP_General!O$229:O$238,$H3928,1))","v":1.0302249999999997},{"$f":"IF($H3928=0,0,INDEX(INP_General!P$229:P$238,$H3928,1))","v":1.0456783749999996},{"$f":"IF($H3928=0,0,INDEX(INP_General!Q$229:Q$238,$H3928,1))","v":1.0613635506249994},{"$f":"IF($H3928=0,0,INDEX(INP_General!R$229:R$238,$H3928,1))","v":1.0772840038843743},{"$f":"IF($H3928=0,0,INDEX(INP_General!S$229:S$238,$H3928,1))","v":1.0934432639426397},{"$f":"IF($H3928=0,0,INDEX(INP_General!T$229:T$238,$H3928,1))","v":1.1098449129017791},{"$f":"IF($H3928=0,0,INDEX(INP_General!U$229:U$238,$H3928,1))","v":1.1264925865953057},{"$f":"IF($H3928=0,0,INDEX(INP_General!V$229:V$238,$H3928,1))","v":1.1433899753942351},{"$f":"IF($H3928=0,0,INDEX(INP_General!W$229:W$238,$H3928,1))","v":1.1605408250251485},{"$f":"IF($H3928=0,0,INDEX(INP_General!X$229:X$238,$H3928,1))","v":1.1779489374005256},{"$f":"IF($H3928=0,0,INDEX(INP_General!Y$229:Y$238,$H3928,1))","v":1.1956181714615335},{"$f":"IF($H3928=0,0,INDEX(INP_General!Z$229:Z$238,$H3928,1))","v":1.2135524440334564},{"$f":"IF($H3928=0,0,INDEX(INP_General!AA$229:AA$238,$H3928,1))","v":1.2317557306939582},{"$f":"IF($H3928=0,0,INDEX(INP_General!AB$229:AB$238,$H3928,1))","v":1.2502320666543674},{"$f":"IF($H3928=0,0,INDEX(INP_General!AC$229:AC$238,$H3928,1))","v":1.2689855476541827},{"$f":"IF($H3928=0,0,INDEX(INP_General!AD$229:AD$238,$H3928,1))","v":1.2880203308689953},{"$f":"IF($H3928=0,0,INDEX(INP_General!AE$229:AE$238,$H3928,1))","v":1.3073406358320301},{"$f":"IF($H3928=0,0,INDEX(INP_General!AF$229:AF$238,$H3928,1))","v":1.3269507453695104},{"$f":"IF($H3928=0,0,INDEX(INP_General!AG$229:AG$238,$H3928,1))","v":1.3468550065500529},{"$f":"IF($H3928=0,0,INDEX(INP_General!AH$229:AH$238,$H3928,1))","v":1.3670578316483035},{"$f":"IF($H3928=0,0,INDEX(INP_General!AI$229:AI$238,$H3928,1))","v":1.387563699123028},{"$f":"IF($H3928=0,0,INDEX(INP_General!AJ$229:AJ$238,$H3928,1))","v":1.4083771546098733},{"$f":"IF($H3928=0,0,INDEX(INP_General!AK$229:AK$238,$H3928,1))","v":1.4295028119290214},{"$f":"IF($H3928=0,0,INDEX(INP_General!AL$229:AL$238,$H3928,1))","v":1.4509453541079567},{"$f":"IF($H3928=0,0,INDEX(INP_General!AM$229:AM$238,$H3928,1))","v":1.472709534419576},{"$f":"IF($H3928=0,0,INDEX(INP_General!AN$229:AN$238,$H3928,1))","v":1.4948001774358695},{"$f":"IF($H3928=0,0,INDEX(INP_General!AO$229:AO$238,$H3928,1))","v":1.5172221800974073},{"$f":"IF($H3928=0,0,INDEX(INP_General!AP$229:AP$238,$H3928,1))","v":1.5399805127988682},{"$f":"IF($H3928=0,0,INDEX(INP_General!AQ$229:AQ$238,$H3928,1))","v":1.5630802204908509},{"$f":"IF($H3928=0,0,INDEX(INP_General!AR$229:AR$238,$H3928,1))","v":1.5865264237982135},{"$f":"IF($H3928=0,0,INDEX(INP_General!AS$229:AS$238,$H3928,1))","v":1.6103243201551867},{"$f":"IF($H3928=0,0,INDEX(INP_General!AT$229:AT$238,$H3928,1))","v":1.6344791849575142},{"$f":"IF($H3928=0,0,INDEX(INP_General!AU$229:AU$238,$H3928,1))","v":1.6589963727318768},{"$f":"IF($H3928=0,0,INDEX(INP_General!AV$229:AV$238,$H3928,1))","v":1.6838813183228549},{"$f":"IF($H3928=0,0,INDEX(INP_General!AW$229:AW$238,$H3928,1))","v":1.7091395380976975},{"$f":"IF($H3928=0,0,INDEX(INP_General!AX$229:AX$238,$H3928,1))","v":1.7347766311691628},{"$f":"IF($H3928=0,0,INDEX(INP_General!AY$229:AY$238,$H3928,1))","v":1.7607982806367002},{"$f":"IF($H3928=0,0,INDEX(INP_General!AZ$229:AZ$238,$H3928,1))","v":1.7872102548462505},{"$f":"IF($H3928=0,0,INDEX(INP_General!BA$229:BA$238,$H3928,1))","v":1.8140184086689441},{"$f":"IF($H3928=0,0,INDEX(INP_General!BB$229:BB$238,$H3928,1))","v":1.8412286847989781},{"$f":"IF($H3928=0,0,INDEX(INP_General!BC$229:BC$238,$H3928,1))","v":1.8688471150709625},{"$f":"IF($H3928=0,0,INDEX(INP_General!BD$229:BD$238,$H3928,1))","v":1.8968798217970266},{"$f":"IF($H3928=0,0,INDEX(INP_General!BE$229:BE$238,$H3928,1))","v":1.9253330191239819},{"$f":"IF($H3928=0,0,INDEX(INP_General!BF$229:BF$238,$H3928,1))","v":1.9542130144108414},{"$f":"IF($H3928=0,0,INDEX(INP_General!BG$229:BG$238,$H3928,1))","v":1.9835262096270039},{"$f":"IF($H3928=0,0,INDEX(INP_General!BH$229:BH$238,$H3928,1))","v":2.0132791027714085},{"$f":"IF($H3928=0,0,INDEX(INP_General!BI$229:BI$238,$H3928,1))","v":2.0434782893129793},{"$f":"IF($H3928=0,0,INDEX(INP_General!BJ$229:BJ$238,$H3928,1))","v":2.0741304636526738},{"$f":"IF($H3928=0,0,INDEX(INP_General!BK$229:BK$238,$H3928,1))","v":2.1052424206074636},{"$f":"IF($H3928=0,0,INDEX(INP_General!BL$229:BL$238,$H3928,1))","v":2.1368210569165753},{"$f":"IF($H3928=0,0,INDEX(INP_General!BM$229:BM$238,$H3928,1))","v":2.1688733727703235},{"$f":"IF($H3928=0,0,INDEX(INP_General!BN$229:BN$238,$H3928,1))","v":2.2014064733618781},{"$f":"IF($H3928=0,0,INDEX(INP_General!BO$229:BO$238,$H3928,1))","v":2.234427570462306},{"$f":"IF($H3928=0,0,INDEX(INP_General!BP$229:BP$238,$H3928,1))","v":2.2679439840192406},{"$f":"IF($H3928=0,0,INDEX(INP_General!BQ$229:BQ$238,$H3928,1))","v":2.3019631437795289},{"$f":"IF($H3928=0,0,INDEX(INP_General!BR$229:BR$238,$H3928,1))","v":2.3364925909362215},{"$f":"IF($H3928=0,0,INDEX(INP_General!BS$229:BS$238,$H3928,1))","v":2.3715399798002648},{"$f":"IF($H3928=0,0,INDEX(INP_General!BT$229:BT$238,$H3928,1))","v":2.4901169787902782}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D3940&\"-\"&D3939","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G3939","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G3954)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D3940","v":"Nominal-Not at risk"},null,null,null,null,{"$f":"M3954*M3958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M3974:BT3974,M3976:BT3976)","v":1},null,null,null,null,{"$f":"(M$3=$G3976)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D3963&\"-\"&D3962","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G3962","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D3963","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M3963*$H3976/$H3975,0)*M3973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Input commodity indexation",null,"Index",{"$f":"INDEX(INP_EnergyTypes!$R$59:$R$88,J3985,1)","v":0},{"$f":"IFERROR(MATCH(G3994,lstEnergy,0),0)","v":1},null,null,null,null,{"$f":"IF($H3994=0,0,INDEX(M$240:M$249,$H3994,1))","v":1},{"$f":"IF($H3994=0,0,INDEX(N$240:N$249,$H3994,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$903:M$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$903:N$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$903:O$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$903:P$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$903:Q$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$903:R$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$903:S$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$903:T$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$903:U$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$903:V$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$903:W$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$903:X$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$903:Y$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$903:Z$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$903:AA$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$903:AB$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$903:AC$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$903:AD$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$903:AE$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$903:AF$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$903:AG$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$903:AH$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$903:AI$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$903:AJ$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$903:AK$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$903:AL$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$903:AM$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$903:AN$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$903:AO$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$903:AP$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$903:AQ$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$903:AR$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$903:AS$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$903:AT$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$903:AU$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$903:AV$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$903:AW$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$903:AX$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$903:AY$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$903:AZ$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$903:BA$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$903:BB$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$903:BC$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$903:BD$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$903:BE$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$903:BF$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$903:BG$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$903:BH$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$903:BI$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$903:BJ$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$903:BK$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$903:BL$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$903:BM$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$903:BN$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$903:BO$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$903:BP$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$903:BQ$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$903:BR$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$903:BS$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$903:BT$962,CALC_Customers_ANN!$D$903:$D$962,$D4008,CALC_Customers_ANN!$H$903:$H$962,$D4010)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D4010&\"-\"&D4008","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G4008","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G4024)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D4010","v":"Nominal-At risk"},null,null,null,null,{"$f":"M4024*M4027","v":0},{"$f":"N4024*N4027","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D4032&\"-\"&D4031","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G4031","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D4032","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M4032*$H4045/$H4044,0)*M4042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Input commodity indexation",null,"Index",{"$f":"INDEX(INP_EnergyTypes!$R$59:$R$88,J4054,1)","v":0},{"$f":"IFERROR(MATCH(G4063,lstEnergy,0),0)","v":1},null,null,null,null,{"$f":"IF($H4063=0,0,INDEX(M$240:M$249,$H4063,1))","v":1},{"$f":"IF($H4063=0,0,INDEX(N$240:N$249,$H4063,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&D4078&\"-\"&D4077","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$117&\"-\"&G4077","v":"Nominal-FALSE"},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G4092)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&D4078","v":"Nominal-Not at risk"},null,null,null,null,{"$f":"M4092*M4096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Compound \"&D4131","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L4132*(1+M4131)","v":1},{"$f":"M4132*(1+N4131)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4148,CALC_Customers_ANN!$H$1095:$H$1154,$D4149)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L4166*M4160/L4160,0)+M4162","v":1},{"$f":"IFERROR(M4166*N4160/M4160,0)+N4162","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Money Index",null,"Index",{"$f":"INP_EnergyTypes!$G$53","v":"CPI"},{"$f":"IFERROR(MATCH(G4183,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M4172:BT4173)<>0,H4183=0)*1","v":0},null,null,null,{"$f":"IF($H4183=0,0,INDEX(INP_General!M$229:M$238,$H4183,1))","v":1},{"$f":"IF($H4183=0,0,INDEX(INP_General!N$229:N$238,$H4183,1))","v":1.0149999999999999},{"$f":"IF($H4183=0,0,INDEX(INP_General!O$229:O$238,$H4183,1))","v":1.0302249999999997},{"$f":"IF($H4183=0,0,INDEX(INP_General!P$229:P$238,$H4183,1))","v":1.0456783749999996},{"$f":"IF($H4183=0,0,INDEX(INP_General!Q$229:Q$238,$H4183,1))","v":1.0613635506249994},{"$f":"IF($H4183=0,0,INDEX(INP_General!R$229:R$238,$H4183,1))","v":1.0772840038843743},{"$f":"IF($H4183=0,0,INDEX(INP_General!S$229:S$238,$H4183,1))","v":1.0934432639426397},{"$f":"IF($H4183=0,0,INDEX(INP_General!T$229:T$238,$H4183,1))","v":1.1098449129017791},{"$f":"IF($H4183=0,0,INDEX(INP_General!U$229:U$238,$H4183,1))","v":1.1264925865953057},{"$f":"IF($H4183=0,0,INDEX(INP_General!V$229:V$238,$H4183,1))","v":1.1433899753942351},{"$f":"IF($H4183=0,0,INDEX(INP_General!W$229:W$238,$H4183,1))","v":1.1605408250251485},{"$f":"IF($H4183=0,0,INDEX(INP_General!X$229:X$238,$H4183,1))","v":1.1779489374005256},{"$f":"IF($H4183=0,0,INDEX(INP_General!Y$229:Y$238,$H4183,1))","v":1.1956181714615335},{"$f":"IF($H4183=0,0,INDEX(INP_General!Z$229:Z$238,$H4183,1))","v":1.2135524440334564},{"$f":"IF($H4183=0,0,INDEX(INP_General!AA$229:AA$238,$H4183,1))","v":1.2317557306939582},{"$f":"IF($H4183=0,0,INDEX(INP_General!AB$229:AB$238,$H4183,1))","v":1.2502320666543674},{"$f":"IF($H4183=0,0,INDEX(INP_General!AC$229:AC$238,$H4183,1))","v":1.2689855476541827},{"$f":"IF($H4183=0,0,INDEX(INP_General!AD$229:AD$238,$H4183,1))","v":1.2880203308689953},{"$f":"IF($H4183=0,0,INDEX(INP_General!AE$229:AE$238,$H4183,1))","v":1.3073406358320301},{"$f":"IF($H4183=0,0,INDEX(INP_General!AF$229:AF$238,$H4183,1))","v":1.3269507453695104},{"$f":"IF($H4183=0,0,INDEX(INP_General!AG$229:AG$238,$H4183,1))","v":1.3468550065500529},{"$f":"IF($H4183=0,0,INDEX(INP_General!AH$229:AH$238,$H4183,1))","v":1.3670578316483035},{"$f":"IF($H4183=0,0,INDEX(INP_General!AI$229:AI$238,$H4183,1))","v":1.387563699123028},{"$f":"IF($H4183=0,0,INDEX(INP_General!AJ$229:AJ$238,$H4183,1))","v":1.4083771546098733},{"$f":"IF($H4183=0,0,INDEX(INP_General!AK$229:AK$238,$H4183,1))","v":1.4295028119290214},{"$f":"IF($H4183=0,0,INDEX(INP_General!AL$229:AL$238,$H4183,1))","v":1.4509453541079567},{"$f":"IF($H4183=0,0,INDEX(INP_General!AM$229:AM$238,$H4183,1))","v":1.472709534419576},{"$f":"IF($H4183=0,0,INDEX(INP_General!AN$229:AN$238,$H4183,1))","v":1.4948001774358695},{"$f":"IF($H4183=0,0,INDEX(INP_General!AO$229:AO$238,$H4183,1))","v":1.5172221800974073},{"$f":"IF($H4183=0,0,INDEX(INP_General!AP$229:AP$238,$H4183,1))","v":1.5399805127988682},{"$f":"IF($H4183=0,0,INDEX(INP_General!AQ$229:AQ$238,$H4183,1))","v":1.5630802204908509},{"$f":"IF($H4183=0,0,INDEX(INP_General!AR$229:AR$238,$H4183,1))","v":1.5865264237982135},{"$f":"IF($H4183=0,0,INDEX(INP_General!AS$229:AS$238,$H4183,1))","v":1.6103243201551867},{"$f":"IF($H4183=0,0,INDEX(INP_General!AT$229:AT$238,$H4183,1))","v":1.6344791849575142},{"$f":"IF($H4183=0,0,INDEX(INP_General!AU$229:AU$238,$H4183,1))","v":1.6589963727318768},{"$f":"IF($H4183=0,0,INDEX(INP_General!AV$229:AV$238,$H4183,1))","v":1.6838813183228549},{"$f":"IF($H4183=0,0,INDEX(INP_General!AW$229:AW$238,$H4183,1))","v":1.7091395380976975},{"$f":"IF($H4183=0,0,INDEX(INP_General!AX$229:AX$238,$H4183,1))","v":1.7347766311691628},{"$f":"IF($H4183=0,0,INDEX(INP_General!AY$229:AY$238,$H4183,1))","v":1.7607982806367002},{"$f":"IF($H4183=0,0,INDEX(INP_General!AZ$229:AZ$238,$H4183,1))","v":1.7872102548462505},{"$f":"IF($H4183=0,0,INDEX(INP_General!BA$229:BA$238,$H4183,1))","v":1.8140184086689441},{"$f":"IF($H4183=0,0,INDEX(INP_General!BB$229:BB$238,$H4183,1))","v":1.8412286847989781},{"$f":"IF($H4183=0,0,INDEX(INP_General!BC$229:BC$238,$H4183,1))","v":1.8688471150709625},{"$f":"IF($H4183=0,0,INDEX(INP_General!BD$229:BD$238,$H4183,1))","v":1.8968798217970266},{"$f":"IF($H4183=0,0,INDEX(INP_General!BE$229:BE$238,$H4183,1))","v":1.9253330191239819},{"$f":"IF($H4183=0,0,INDEX(INP_General!BF$229:BF$238,$H4183,1))","v":1.9542130144108414},{"$f":"IF($H4183=0,0,INDEX(INP_General!BG$229:BG$238,$H4183,1))","v":1.9835262096270039},{"$f":"IF($H4183=0,0,INDEX(INP_General!BH$229:BH$238,$H4183,1))","v":2.0132791027714085},{"$f":"IF($H4183=0,0,INDEX(INP_General!BI$229:BI$238,$H4183,1))","v":2.0434782893129793},{"$f":"IF($H4183=0,0,INDEX(INP_General!BJ$229:BJ$238,$H4183,1))","v":2.0741304636526738},{"$f":"IF($H4183=0,0,INDEX(INP_General!BK$229:BK$238,$H4183,1))","v":2.1052424206074636},{"$f":"IF($H4183=0,0,INDEX(INP_General!BL$229:BL$238,$H4183,1))","v":2.1368210569165753},{"$f":"IF($H4183=0,0,INDEX(INP_General!BM$229:BM$238,$H4183,1))","v":2.1688733727703235},{"$f":"IF($H4183=0,0,INDEX(INP_General!BN$229:BN$238,$H4183,1))","v":2.2014064733618781},{"$f":"IF($H4183=0,0,INDEX(INP_General!BO$229:BO$238,$H4183,1))","v":2.234427570462306},{"$f":"IF($H4183=0,0,INDEX(INP_General!BP$229:BP$238,$H4183,1))","v":2.2679439840192406},{"$f":"IF($H4183=0,0,INDEX(INP_General!BQ$229:BQ$238,$H4183,1))","v":2.3019631437795289},{"$f":"IF($H4183=0,0,INDEX(INP_General!BR$229:BR$238,$H4183,1))","v":2.3364925909362215},{"$f":"IF($H4183=0,0,INDEX(INP_General!BS$229:BS$238,$H4183,1))","v":2.3715399798002648},{"$f":"IF($H4183=0,0,INDEX(INP_General!BT$229:BT$238,$H4183,1))","v":2.4901169787902782}]
[null,null,null,"Allocated real price inflation",null,"%",null,null,null,null,null,null,{"$f":"SUM(M4198:M4199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS4198:AS4199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D4195&\"-\"&D4194","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$116&\"-\"&G4194","v":"Real-FALSE"},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&D4195","v":"Real-Not at risk"},null,null,null,null,{"$f":"IFERROR(M4195*$H4208/$H4207,0)*M4205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L4235*M4229/L4229,0)+M4231","v":1},{"$f":"IFERROR(M4235*N4229/M4229,0)+N4231","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M4231=1,1,SUM(M4234:M4235)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INP_EnergyTypes!$G$52","v":2023},{"$f":"SUMPRODUCT(M4252:BT4252,M4253:BT4253)","v":1},{"$f":"AND(SUM(M4241:BT4242)<>0,G4253<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G4253)*1","v":1},{"$f":"(N$3=$G4253)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Compound \"&D4269","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L4270*(1+M4269)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4286,CALC_Customers_ANN!$H$1095:$H$1154,$D4287)","v":0}]
[]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INP_EnergyTypes!$G$52","v":2023},{"$f":"SUMPRODUCT(M4321:BT4321,M4322:BT4322)","v":1},{"$f":"AND(SUM(M4310:BT4311)<>0,G4322<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G4322)*1","v":1},{"$f":"(N$3=$G4322)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Compound \"&D4338","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L4339*(1+M4338)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4355,CALC_Customers_ANN!$H$1095:$H$1154,$D4356)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L4373*M4367/L4367,0)+M4369","v":1},{"$f":"IFERROR(M4373*N4367/M4367,0)+N4369","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Money Index",null,"Index",{"$f":"INP_EnergyTypes!$G$53","v":"CPI"},{"$f":"IFERROR(MATCH(G4390,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M4379:BT4380)<>0,H4390=0)*1","v":0},null,null,null,{"$f":"IF($H4390=0,0,INDEX(INP_General!M$229:M$238,$H4390,1))","v":1},{"$f":"IF($H4390=0,0,INDEX(INP_General!N$229:N$238,$H4390,1))","v":1.0149999999999999},{"$f":"IF($H4390=0,0,INDEX(INP_General!O$229:O$238,$H4390,1))","v":1.0302249999999997},{"$f":"IF($H4390=0,0,INDEX(INP_General!P$229:P$238,$H4390,1))","v":1.0456783749999996},{"$f":"IF($H4390=0,0,INDEX(INP_General!Q$229:Q$238,$H4390,1))","v":1.0613635506249994},{"$f":"IF($H4390=0,0,INDEX(INP_General!R$229:R$238,$H4390,1))","v":1.0772840038843743},{"$f":"IF($H4390=0,0,INDEX(INP_General!S$229:S$238,$H4390,1))","v":1.0934432639426397},{"$f":"IF($H4390=0,0,INDEX(INP_General!T$229:T$238,$H4390,1))","v":1.1098449129017791},{"$f":"IF($H4390=0,0,INDEX(INP_General!U$229:U$238,$H4390,1))","v":1.1264925865953057},{"$f":"IF($H4390=0,0,INDEX(INP_General!V$229:V$238,$H4390,1))","v":1.1433899753942351},{"$f":"IF($H4390=0,0,INDEX(INP_General!W$229:W$238,$H4390,1))","v":1.1605408250251485},{"$f":"IF($H4390=0,0,INDEX(INP_General!X$229:X$238,$H4390,1))","v":1.1779489374005256},{"$f":"IF($H4390=0,0,INDEX(INP_General!Y$229:Y$238,$H4390,1))","v":1.1956181714615335},{"$f":"IF($H4390=0,0,INDEX(INP_General!Z$229:Z$238,$H4390,1))","v":1.2135524440334564},{"$f":"IF($H4390=0,0,INDEX(INP_General!AA$229:AA$238,$H4390,1))","v":1.2317557306939582},{"$f":"IF($H4390=0,0,INDEX(INP_General!AB$229:AB$238,$H4390,1))","v":1.2502320666543674},{"$f":"IF($H4390=0,0,INDEX(INP_General!AC$229:AC$238,$H4390,1))","v":1.2689855476541827},{"$f":"IF($H4390=0,0,INDEX(INP_General!AD$229:AD$238,$H4390,1))","v":1.2880203308689953},{"$f":"IF($H4390=0,0,INDEX(INP_General!AE$229:AE$238,$H4390,1))","v":1.3073406358320301},{"$f":"IF($H4390=0,0,INDEX(INP_General!AF$229:AF$238,$H4390,1))","v":1.3269507453695104},{"$f":"IF($H4390=0,0,INDEX(INP_General!AG$229:AG$238,$H4390,1))","v":1.3468550065500529},{"$f":"IF($H4390=0,0,INDEX(INP_General!AH$229:AH$238,$H4390,1))","v":1.3670578316483035},{"$f":"IF($H4390=0,0,INDEX(INP_General!AI$229:AI$238,$H4390,1))","v":1.387563699123028},{"$f":"IF($H4390=0,0,INDEX(INP_General!AJ$229:AJ$238,$H4390,1))","v":1.4083771546098733},{"$f":"IF($H4390=0,0,INDEX(INP_General!AK$229:AK$238,$H4390,1))","v":1.4295028119290214},{"$f":"IF($H4390=0,0,INDEX(INP_General!AL$229:AL$238,$H4390,1))","v":1.4509453541079567},{"$f":"IF($H4390=0,0,INDEX(INP_General!AM$229:AM$238,$H4390,1))","v":1.472709534419576},{"$f":"IF($H4390=0,0,INDEX(INP_General!AN$229:AN$238,$H4390,1))","v":1.4948001774358695},{"$f":"IF($H4390=0,0,INDEX(INP_General!AO$229:AO$238,$H4390,1))","v":1.5172221800974073},{"$f":"IF($H4390=0,0,INDEX(INP_General!AP$229:AP$238,$H4390,1))","v":1.5399805127988682},{"$f":"IF($H4390=0,0,INDEX(INP_General!AQ$229:AQ$238,$H4390,1))","v":1.5630802204908509},{"$f":"IF($H4390=0,0,INDEX(INP_General!AR$229:AR$238,$H4390,1))","v":1.5865264237982135},{"$f":"IF($H4390=0,0,INDEX(INP_General!AS$229:AS$238,$H4390,1))","v":1.6103243201551867},{"$f":"IF($H4390=0,0,INDEX(INP_General!AT$229:AT$238,$H4390,1))","v":1.6344791849575142},{"$f":"IF($H4390=0,0,INDEX(INP_General!AU$229:AU$238,$H4390,1))","v":1.6589963727318768},{"$f":"IF($H4390=0,0,INDEX(INP_General!AV$229:AV$238,$H4390,1))","v":1.6838813183228549},{"$f":"IF($H4390=0,0,INDEX(INP_General!AW$229:AW$238,$H4390,1))","v":1.7091395380976975},{"$f":"IF($H4390=0,0,INDEX(INP_General!AX$229:AX$238,$H4390,1))","v":1.7347766311691628},{"$f":"IF($H4390=0,0,INDEX(INP_General!AY$229:AY$238,$H4390,1))","v":1.7607982806367002},{"$f":"IF($H4390=0,0,INDEX(INP_General!AZ$229:AZ$238,$H4390,1))","v":1.7872102548462505},{"$f":"IF($H4390=0,0,INDEX(INP_General!BA$229:BA$238,$H4390,1))","v":1.8140184086689441},{"$f":"IF($H4390=0,0,INDEX(INP_General!BB$229:BB$238,$H4390,1))","v":1.8412286847989781},{"$f":"IF($H4390=0,0,INDEX(INP_General!BC$229:BC$238,$H4390,1))","v":1.8688471150709625},{"$f":"IF($H4390=0,0,INDEX(INP_General!BD$229:BD$238,$H4390,1))","v":1.8968798217970266},{"$f":"IF($H4390=0,0,INDEX(INP_General!BE$229:BE$238,$H4390,1))","v":1.9253330191239819},{"$f":"IF($H4390=0,0,INDEX(INP_General!BF$229:BF$238,$H4390,1))","v":1.9542130144108414},{"$f":"IF($H4390=0,0,INDEX(INP_General!BG$229:BG$238,$H4390,1))","v":1.9835262096270039},{"$f":"IF($H4390=0,0,INDEX(INP_General!BH$229:BH$238,$H4390,1))","v":2.0132791027714085},{"$f":"IF($H4390=0,0,INDEX(INP_General!BI$229:BI$238,$H4390,1))","v":2.0434782893129793},{"$f":"IF($H4390=0,0,INDEX(INP_General!BJ$229:BJ$238,$H4390,1))","v":2.0741304636526738},{"$f":"IF($H4390=0,0,INDEX(INP_General!BK$229:BK$238,$H4390,1))","v":2.1052424206074636},{"$f":"IF($H4390=0,0,INDEX(INP_General!BL$229:BL$238,$H4390,1))","v":2.1368210569165753},{"$f":"IF($H4390=0,0,INDEX(INP_General!BM$229:BM$238,$H4390,1))","v":2.1688733727703235},{"$f":"IF($H4390=0,0,INDEX(INP_General!BN$229:BN$238,$H4390,1))","v":2.2014064733618781},{"$f":"IF($H4390=0,0,INDEX(INP_General!BO$229:BO$238,$H4390,1))","v":2.234427570462306},{"$f":"IF($H4390=0,0,INDEX(INP_General!BP$229:BP$238,$H4390,1))","v":2.2679439840192406},{"$f":"IF($H4390=0,0,INDEX(INP_General!BQ$229:BQ$238,$H4390,1))","v":2.3019631437795289},{"$f":"IF($H4390=0,0,INDEX(INP_General!BR$229:BR$238,$H4390,1))","v":2.3364925909362215},{"$f":"IF($H4390=0,0,INDEX(INP_General!BS$229:BS$238,$H4390,1))","v":2.3715399798002648},{"$f":"IF($H4390=0,0,INDEX(INP_General!BT$229:BT$238,$H4390,1))","v":2.4901169787902782}]
[null,null,null,{"$f":"\"Compound \"&D4407","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L4408*(1+M4407)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4424,CALC_Customers_ANN!$H$1095:$H$1154,$D4425)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L4442*M4436/L4436,0)+M4438","v":1},{"$f":"IFERROR(M4442*N4436/M4436,0)+N4438","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Money Index",null,"Index",{"$f":"INP_EnergyTypes!$G$53","v":"CPI"},{"$f":"IFERROR(MATCH(G4459,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M4448:BT4449)<>0,H4459=0)*1","v":0},null,null,null,{"$f":"IF($H4459=0,0,INDEX(INP_General!M$229:M$238,$H4459,1))","v":1},{"$f":"IF($H4459=0,0,INDEX(INP_General!N$229:N$238,$H4459,1))","v":1.0149999999999999},{"$f":"IF($H4459=0,0,INDEX(INP_General!O$229:O$238,$H4459,1))","v":1.0302249999999997},{"$f":"IF($H4459=0,0,INDEX(INP_General!P$229:P$238,$H4459,1))","v":1.0456783749999996},{"$f":"IF($H4459=0,0,INDEX(INP_General!Q$229:Q$238,$H4459,1))","v":1.0613635506249994},{"$f":"IF($H4459=0,0,INDEX(INP_General!R$229:R$238,$H4459,1))","v":1.0772840038843743},{"$f":"IF($H4459=0,0,INDEX(INP_General!S$229:S$238,$H4459,1))","v":1.0934432639426397},{"$f":"IF($H4459=0,0,INDEX(INP_General!T$229:T$238,$H4459,1))","v":1.1098449129017791},{"$f":"IF($H4459=0,0,INDEX(INP_General!U$229:U$238,$H4459,1))","v":1.1264925865953057},{"$f":"IF($H4459=0,0,INDEX(INP_General!V$229:V$238,$H4459,1))","v":1.1433899753942351},{"$f":"IF($H4459=0,0,INDEX(INP_General!W$229:W$238,$H4459,1))","v":1.1605408250251485},{"$f":"IF($H4459=0,0,INDEX(INP_General!X$229:X$238,$H4459,1))","v":1.1779489374005256},{"$f":"IF($H4459=0,0,INDEX(INP_General!Y$229:Y$238,$H4459,1))","v":1.1956181714615335},{"$f":"IF($H4459=0,0,INDEX(INP_General!Z$229:Z$238,$H4459,1))","v":1.2135524440334564},{"$f":"IF($H4459=0,0,INDEX(INP_General!AA$229:AA$238,$H4459,1))","v":1.2317557306939582},{"$f":"IF($H4459=0,0,INDEX(INP_General!AB$229:AB$238,$H4459,1))","v":1.2502320666543674},{"$f":"IF($H4459=0,0,INDEX(INP_General!AC$229:AC$238,$H4459,1))","v":1.2689855476541827},{"$f":"IF($H4459=0,0,INDEX(INP_General!AD$229:AD$238,$H4459,1))","v":1.2880203308689953},{"$f":"IF($H4459=0,0,INDEX(INP_General!AE$229:AE$238,$H4459,1))","v":1.3073406358320301},{"$f":"IF($H4459=0,0,INDEX(INP_General!AF$229:AF$238,$H4459,1))","v":1.3269507453695104},{"$f":"IF($H4459=0,0,INDEX(INP_General!AG$229:AG$238,$H4459,1))","v":1.3468550065500529},{"$f":"IF($H4459=0,0,INDEX(INP_General!AH$229:AH$238,$H4459,1))","v":1.3670578316483035},{"$f":"IF($H4459=0,0,INDEX(INP_General!AI$229:AI$238,$H4459,1))","v":1.387563699123028},{"$f":"IF($H4459=0,0,INDEX(INP_General!AJ$229:AJ$238,$H4459,1))","v":1.4083771546098733},{"$f":"IF($H4459=0,0,INDEX(INP_General!AK$229:AK$238,$H4459,1))","v":1.4295028119290214},{"$f":"IF($H4459=0,0,INDEX(INP_General!AL$229:AL$238,$H4459,1))","v":1.4509453541079567},{"$f":"IF($H4459=0,0,INDEX(INP_General!AM$229:AM$238,$H4459,1))","v":1.472709534419576},{"$f":"IF($H4459=0,0,INDEX(INP_General!AN$229:AN$238,$H4459,1))","v":1.4948001774358695},{"$f":"IF($H4459=0,0,INDEX(INP_General!AO$229:AO$238,$H4459,1))","v":1.5172221800974073},{"$f":"IF($H4459=0,0,INDEX(INP_General!AP$229:AP$238,$H4459,1))","v":1.5399805127988682},{"$f":"IF($H4459=0,0,INDEX(INP_General!AQ$229:AQ$238,$H4459,1))","v":1.5630802204908509},{"$f":"IF($H4459=0,0,INDEX(INP_General!AR$229:AR$238,$H4459,1))","v":1.5865264237982135},{"$f":"IF($H4459=0,0,INDEX(INP_General!AS$229:AS$238,$H4459,1))","v":1.6103243201551867},{"$f":"IF($H4459=0,0,INDEX(INP_General!AT$229:AT$238,$H4459,1))","v":1.6344791849575142},{"$f":"IF($H4459=0,0,INDEX(INP_General!AU$229:AU$238,$H4459,1))","v":1.6589963727318768},{"$f":"IF($H4459=0,0,INDEX(INP_General!AV$229:AV$238,$H4459,1))","v":1.6838813183228549},{"$f":"IF($H4459=0,0,INDEX(INP_General!AW$229:AW$238,$H4459,1))","v":1.7091395380976975},{"$f":"IF($H4459=0,0,INDEX(INP_General!AX$229:AX$238,$H4459,1))","v":1.7347766311691628},{"$f":"IF($H4459=0,0,INDEX(INP_General!AY$229:AY$238,$H4459,1))","v":1.7607982806367002},{"$f":"IF($H4459=0,0,INDEX(INP_General!AZ$229:AZ$238,$H4459,1))","v":1.7872102548462505},{"$f":"IF($H4459=0,0,INDEX(INP_General!BA$229:BA$238,$H4459,1))","v":1.8140184086689441},{"$f":"IF($H4459=0,0,INDEX(INP_General!BB$229:BB$238,$H4459,1))","v":1.8412286847989781},{"$f":"IF($H4459=0,0,INDEX(INP_General!BC$229:BC$238,$H4459,1))","v":1.8688471150709625},{"$f":"IF($H4459=0,0,INDEX(INP_General!BD$229:BD$238,$H4459,1))","v":1.8968798217970266},{"$f":"IF($H4459=0,0,INDEX(INP_General!BE$229:BE$238,$H4459,1))","v":1.9253330191239819},{"$f":"IF($H4459=0,0,INDEX(INP_General!BF$229:BF$238,$H4459,1))","v":1.9542130144108414},{"$f":"IF($H4459=0,0,INDEX(INP_General!BG$229:BG$238,$H4459,1))","v":1.9835262096270039},{"$f":"IF($H4459=0,0,INDEX(INP_General!BH$229:BH$238,$H4459,1))","v":2.0132791027714085},{"$f":"IF($H4459=0,0,INDEX(INP_General!BI$229:BI$238,$H4459,1))","v":2.0434782893129793},{"$f":"IF($H4459=0,0,INDEX(INP_General!BJ$229:BJ$238,$H4459,1))","v":2.0741304636526738},{"$f":"IF($H4459=0,0,INDEX(INP_General!BK$229:BK$238,$H4459,1))","v":2.1052424206074636},{"$f":"IF($H4459=0,0,INDEX(INP_General!BL$229:BL$238,$H4459,1))","v":2.1368210569165753},{"$f":"IF($H4459=0,0,INDEX(INP_General!BM$229:BM$238,$H4459,1))","v":2.1688733727703235},{"$f":"IF($H4459=0,0,INDEX(INP_General!BN$229:BN$238,$H4459,1))","v":2.2014064733618781},{"$f":"IF($H4459=0,0,INDEX(INP_General!BO$229:BO$238,$H4459,1))","v":2.234427570462306},{"$f":"IF($H4459=0,0,INDEX(INP_General!BP$229:BP$238,$H4459,1))","v":2.2679439840192406},{"$f":"IF($H4459=0,0,INDEX(INP_General!BQ$229:BQ$238,$H4459,1))","v":2.3019631437795289},{"$f":"IF($H4459=0,0,INDEX(INP_General!BR$229:BR$238,$H4459,1))","v":2.3364925909362215},{"$f":"IF($H4459=0,0,INDEX(INP_General!BS$229:BS$238,$H4459,1))","v":2.3715399798002648},{"$f":"IF($H4459=0,0,INDEX(INP_General!BT$229:BT$238,$H4459,1))","v":2.4901169787902782}]
[null,null,null,"Allocated real price inflation",null,"%",null,null,null,null,null,null,{"$f":"SUM(M4474:M4475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS4474:AS4475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstTariffsFull,J4493,1)","v":0},null,null,{"$f":"IFERROR(INDEX(INP_EnergyTypes!$V$59:$V$88,J4493,1),0)","v":false},null,null,{"$f":"MAX(J$4123:J4492)+1","v":17}]
[null,null,null,"Model Base Year",null,"Flag",{"$f":"INP_General!$F$225","v":2023},{"$f":"SUMPRODUCT(M4505:BT4505,M4507:BT4507)","v":1},null,null,null,null,{"$f":"(M$3=$G4507)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M4507=1,1,SUM(M4510:M4511)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INP_EnergyTypes!$G$52","v":2023},{"$f":"SUMPRODUCT(M4528:BT4528,M4529:BT4529)","v":1},{"$f":"AND(SUM(M4517:BT4518)<>0,G4529<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G4529)*1","v":1},{"$f":"(N$3=$G4529)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Compound \"&D4545","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L4546*(1+M4545)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4562,CALC_Customers_ANN!$H$1095:$H$1154,$D4563)","v":0}]
[null,null,null,{"$f":"\"Allocated \"&$D$3420","v":"Allocated Real price operating cost indexation"},null,"%",{"$f":"INDEX(INP_EnergyTypes!$M$59:$M$88,J4585,1)","v":0},null,null,null,null,null,{"$f":"M$3420*$G4590","v":0},{"$f":"N$3420*$G4590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INP_EnergyTypes!$G$52","v":2023},{"$f":"SUMPRODUCT(M4597:BT4597,M4598:BT4598)","v":1},{"$f":"AND(SUM(M4586:BT4587)<>0,G4598<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G4598)*1","v":1},{"$f":"(N$3=$G4598)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Compound \"&D4614","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L4615*(1+M4614)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4631,CALC_Customers_ANN!$H$1095:$H$1154,$D4632)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L4649*M4643/L4643,0)+M4645","v":1},{"$f":"IFERROR(M4649*N4643/M4643,0)+N4645","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Money Index",null,"Index",{"$f":"INP_EnergyTypes!$G$53","v":"CPI"},{"$f":"IFERROR(MATCH(G4666,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M4655:BT4656)<>0,H4666=0)*1","v":0},null,null,null,{"$f":"IF($H4666=0,0,INDEX(INP_General!M$229:M$238,$H4666,1))","v":1},{"$f":"IF($H4666=0,0,INDEX(INP_General!N$229:N$238,$H4666,1))","v":1.0149999999999999},{"$f":"IF($H4666=0,0,INDEX(INP_General!O$229:O$238,$H4666,1))","v":1.0302249999999997},{"$f":"IF($H4666=0,0,INDEX(INP_General!P$229:P$238,$H4666,1))","v":1.0456783749999996},{"$f":"IF($H4666=0,0,INDEX(INP_General!Q$229:Q$238,$H4666,1))","v":1.0613635506249994},{"$f":"IF($H4666=0,0,INDEX(INP_General!R$229:R$238,$H4666,1))","v":1.0772840038843743},{"$f":"IF($H4666=0,0,INDEX(INP_General!S$229:S$238,$H4666,1))","v":1.0934432639426397},{"$f":"IF($H4666=0,0,INDEX(INP_General!T$229:T$238,$H4666,1))","v":1.1098449129017791},{"$f":"IF($H4666=0,0,INDEX(INP_General!U$229:U$238,$H4666,1))","v":1.1264925865953057},{"$f":"IF($H4666=0,0,INDEX(INP_General!V$229:V$238,$H4666,1))","v":1.1433899753942351},{"$f":"IF($H4666=0,0,INDEX(INP_General!W$229:W$238,$H4666,1))","v":1.1605408250251485},{"$f":"IF($H4666=0,0,INDEX(INP_General!X$229:X$238,$H4666,1))","v":1.1779489374005256},{"$f":"IF($H4666=0,0,INDEX(INP_General!Y$229:Y$238,$H4666,1))","v":1.1956181714615335},{"$f":"IF($H4666=0,0,INDEX(INP_General!Z$229:Z$238,$H4666,1))","v":1.2135524440334564},{"$f":"IF($H4666=0,0,INDEX(INP_General!AA$229:AA$238,$H4666,1))","v":1.2317557306939582},{"$f":"IF($H4666=0,0,INDEX(INP_General!AB$229:AB$238,$H4666,1))","v":1.2502320666543674},{"$f":"IF($H4666=0,0,INDEX(INP_General!AC$229:AC$238,$H4666,1))","v":1.2689855476541827},{"$f":"IF($H4666=0,0,INDEX(INP_General!AD$229:AD$238,$H4666,1))","v":1.2880203308689953},{"$f":"IF($H4666=0,0,INDEX(INP_General!AE$229:AE$238,$H4666,1))","v":1.3073406358320301},{"$f":"IF($H4666=0,0,INDEX(INP_General!AF$229:AF$238,$H4666,1))","v":1.3269507453695104},{"$f":"IF($H4666=0,0,INDEX(INP_General!AG$229:AG$238,$H4666,1))","v":1.3468550065500529},{"$f":"IF($H4666=0,0,INDEX(INP_General!AH$229:AH$238,$H4666,1))","v":1.3670578316483035},{"$f":"IF($H4666=0,0,INDEX(INP_General!AI$229:AI$238,$H4666,1))","v":1.387563699123028},{"$f":"IF($H4666=0,0,INDEX(INP_General!AJ$229:AJ$238,$H4666,1))","v":1.4083771546098733},{"$f":"IF($H4666=0,0,INDEX(INP_General!AK$229:AK$238,$H4666,1))","v":1.4295028119290214},{"$f":"IF($H4666=0,0,INDEX(INP_General!AL$229:AL$238,$H4666,1))","v":1.4509453541079567},{"$f":"IF($H4666=0,0,INDEX(INP_General!AM$229:AM$238,$H4666,1))","v":1.472709534419576},{"$f":"IF($H4666=0,0,INDEX(INP_General!AN$229:AN$238,$H4666,1))","v":1.4948001774358695},{"$f":"IF($H4666=0,0,INDEX(INP_General!AO$229:AO$238,$H4666,1))","v":1.5172221800974073},{"$f":"IF($H4666=0,0,INDEX(INP_General!AP$229:AP$238,$H4666,1))","v":1.5399805127988682},{"$f":"IF($H4666=0,0,INDEX(INP_General!AQ$229:AQ$238,$H4666,1))","v":1.5630802204908509},{"$f":"IF($H4666=0,0,INDEX(INP_General!AR$229:AR$238,$H4666,1))","v":1.5865264237982135},{"$f":"IF($H4666=0,0,INDEX(INP_General!AS$229:AS$238,$H4666,1))","v":1.6103243201551867},{"$f":"IF($H4666=0,0,INDEX(INP_General!AT$229:AT$238,$H4666,1))","v":1.6344791849575142},{"$f":"IF($H4666=0,0,INDEX(INP_General!AU$229:AU$238,$H4666,1))","v":1.6589963727318768},{"$f":"IF($H4666=0,0,INDEX(INP_General!AV$229:AV$238,$H4666,1))","v":1.6838813183228549},{"$f":"IF($H4666=0,0,INDEX(INP_General!AW$229:AW$238,$H4666,1))","v":1.7091395380976975},{"$f":"IF($H4666=0,0,INDEX(INP_General!AX$229:AX$238,$H4666,1))","v":1.7347766311691628},{"$f":"IF($H4666=0,0,INDEX(INP_General!AY$229:AY$238,$H4666,1))","v":1.7607982806367002},{"$f":"IF($H4666=0,0,INDEX(INP_General!AZ$229:AZ$238,$H4666,1))","v":1.7872102548462505},{"$f":"IF($H4666=0,0,INDEX(INP_General!BA$229:BA$238,$H4666,1))","v":1.8140184086689441},{"$f":"IF($H4666=0,0,INDEX(INP_General!BB$229:BB$238,$H4666,1))","v":1.8412286847989781},{"$f":"IF($H4666=0,0,INDEX(INP_General!BC$229:BC$238,$H4666,1))","v":1.8688471150709625},{"$f":"IF($H4666=0,0,INDEX(INP_General!BD$229:BD$238,$H4666,1))","v":1.8968798217970266},{"$f":"IF($H4666=0,0,INDEX(INP_General!BE$229:BE$238,$H4666,1))","v":1.9253330191239819},{"$f":"IF($H4666=0,0,INDEX(INP_General!BF$229:BF$238,$H4666,1))","v":1.9542130144108414},{"$f":"IF($H4666=0,0,INDEX(INP_General!BG$229:BG$238,$H4666,1))","v":1.9835262096270039},{"$f":"IF($H4666=0,0,INDEX(INP_General!BH$229:BH$238,$H4666,1))","v":2.0132791027714085},{"$f":"IF($H4666=0,0,INDEX(INP_General!BI$229:BI$238,$H4666,1))","v":2.0434782893129793},{"$f":"IF($H4666=0,0,INDEX(INP_General!BJ$229:BJ$238,$H4666,1))","v":2.0741304636526738},{"$f":"IF($H4666=0,0,INDEX(INP_General!BK$229:BK$238,$H4666,1))","v":2.1052424206074636},{"$f":"IF($H4666=0,0,INDEX(INP_General!BL$229:BL$238,$H4666,1))","v":2.1368210569165753},{"$f":"IF($H4666=0,0,INDEX(INP_General!BM$229:BM$238,$H4666,1))","v":2.1688733727703235},{"$f":"IF($H4666=0,0,INDEX(INP_General!BN$229:BN$238,$H4666,1))","v":2.2014064733618781},{"$f":"IF($H4666=0,0,INDEX(INP_General!BO$229:BO$238,$H4666,1))","v":2.234427570462306},{"$f":"IF($H4666=0,0,INDEX(INP_General!BP$229:BP$238,$H4666,1))","v":2.2679439840192406},{"$f":"IF($H4666=0,0,INDEX(INP_General!BQ$229:BQ$238,$H4666,1))","v":2.3019631437795289},{"$f":"IF($H4666=0,0,INDEX(INP_General!BR$229:BR$238,$H4666,1))","v":2.3364925909362215},{"$f":"IF($H4666=0,0,INDEX(INP_General!BS$229:BS$238,$H4666,1))","v":2.3715399798002648},{"$f":"IF($H4666=0,0,INDEX(INP_General!BT$229:BT$238,$H4666,1))","v":2.4901169787902782}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L4672*M4666/L4666,0)+M4668","v":1},{"$f":"IFERROR(M4672*N4666/M4666,0)+N4668","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4700,CALC_Customers_ANN!$H$1095:$H$1154,$D4701)","v":0}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L4718*M4712/L4712,0)+M4714","v":1},{"$f":"IFERROR(M4718*N4712/M4712,0)+N4714","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Money Index",null,"Index",{"$f":"INP_EnergyTypes!$G$53","v":"CPI"},{"$f":"IFERROR(MATCH(G4735,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M4724:BT4725)<>0,H4735=0)*1","v":0},null,null,null,{"$f":"IF($H4735=0,0,INDEX(INP_General!M$229:M$238,$H4735,1))","v":1},{"$f":"IF($H4735=0,0,INDEX(INP_General!N$229:N$238,$H4735,1))","v":1.0149999999999999},{"$f":"IF($H4735=0,0,INDEX(INP_General!O$229:O$238,$H4735,1))","v":1.0302249999999997},{"$f":"IF($H4735=0,0,INDEX(INP_General!P$229:P$238,$H4735,1))","v":1.0456783749999996},{"$f":"IF($H4735=0,0,INDEX(INP_General!Q$229:Q$238,$H4735,1))","v":1.0613635506249994},{"$f":"IF($H4735=0,0,INDEX(INP_General!R$229:R$238,$H4735,1))","v":1.0772840038843743},{"$f":"IF($H4735=0,0,INDEX(INP_General!S$229:S$238,$H4735,1))","v":1.0934432639426397},{"$f":"IF($H4735=0,0,INDEX(INP_General!T$229:T$238,$H4735,1))","v":1.1098449129017791},{"$f":"IF($H4735=0,0,INDEX(INP_General!U$229:U$238,$H4735,1))","v":1.1264925865953057},{"$f":"IF($H4735=0,0,INDEX(INP_General!V$229:V$238,$H4735,1))","v":1.1433899753942351},{"$f":"IF($H4735=0,0,INDEX(INP_General!W$229:W$238,$H4735,1))","v":1.1605408250251485},{"$f":"IF($H4735=0,0,INDEX(INP_General!X$229:X$238,$H4735,1))","v":1.1779489374005256},{"$f":"IF($H4735=0,0,INDEX(INP_General!Y$229:Y$238,$H4735,1))","v":1.1956181714615335},{"$f":"IF($H4735=0,0,INDEX(INP_General!Z$229:Z$238,$H4735,1))","v":1.2135524440334564},{"$f":"IF($H4735=0,0,INDEX(INP_General!AA$229:AA$238,$H4735,1))","v":1.2317557306939582},{"$f":"IF($H4735=0,0,INDEX(INP_General!AB$229:AB$238,$H4735,1))","v":1.2502320666543674},{"$f":"IF($H4735=0,0,INDEX(INP_General!AC$229:AC$238,$H4735,1))","v":1.2689855476541827},{"$f":"IF($H4735=0,0,INDEX(INP_General!AD$229:AD$238,$H4735,1))","v":1.2880203308689953},{"$f":"IF($H4735=0,0,INDEX(INP_General!AE$229:AE$238,$H4735,1))","v":1.3073406358320301},{"$f":"IF($H4735=0,0,INDEX(INP_General!AF$229:AF$238,$H4735,1))","v":1.3269507453695104},{"$f":"IF($H4735=0,0,INDEX(INP_General!AG$229:AG$238,$H4735,1))","v":1.3468550065500529},{"$f":"IF($H4735=0,0,INDEX(INP_General!AH$229:AH$238,$H4735,1))","v":1.3670578316483035},{"$f":"IF($H4735=0,0,INDEX(INP_General!AI$229:AI$238,$H4735,1))","v":1.387563699123028},{"$f":"IF($H4735=0,0,INDEX(INP_General!AJ$229:AJ$238,$H4735,1))","v":1.4083771546098733},{"$f":"IF($H4735=0,0,INDEX(INP_General!AK$229:AK$238,$H4735,1))","v":1.4295028119290214},{"$f":"IF($H4735=0,0,INDEX(INP_General!AL$229:AL$238,$H4735,1))","v":1.4509453541079567},{"$f":"IF($H4735=0,0,INDEX(INP_General!AM$229:AM$238,$H4735,1))","v":1.472709534419576},{"$f":"IF($H4735=0,0,INDEX(INP_General!AN$229:AN$238,$H4735,1))","v":1.4948001774358695},{"$f":"IF($H4735=0,0,INDEX(INP_General!AO$229:AO$238,$H4735,1))","v":1.5172221800974073},{"$f":"IF($H4735=0,0,INDEX(INP_General!AP$229:AP$238,$H4735,1))","v":1.5399805127988682},{"$f":"IF($H4735=0,0,INDEX(INP_General!AQ$229:AQ$238,$H4735,1))","v":1.5630802204908509},{"$f":"IF($H4735=0,0,INDEX(INP_General!AR$229:AR$238,$H4735,1))","v":1.5865264237982135},{"$f":"IF($H4735=0,0,INDEX(INP_General!AS$229:AS$238,$H4735,1))","v":1.6103243201551867},{"$f":"IF($H4735=0,0,INDEX(INP_General!AT$229:AT$238,$H4735,1))","v":1.6344791849575142},{"$f":"IF($H4735=0,0,INDEX(INP_General!AU$229:AU$238,$H4735,1))","v":1.6589963727318768},{"$f":"IF($H4735=0,0,INDEX(INP_General!AV$229:AV$238,$H4735,1))","v":1.6838813183228549},{"$f":"IF($H4735=0,0,INDEX(INP_General!AW$229:AW$238,$H4735,1))","v":1.7091395380976975},{"$f":"IF($H4735=0,0,INDEX(INP_General!AX$229:AX$238,$H4735,1))","v":1.7347766311691628},{"$f":"IF($H4735=0,0,INDEX(INP_General!AY$229:AY$238,$H4735,1))","v":1.7607982806367002},{"$f":"IF($H4735=0,0,INDEX(INP_General!AZ$229:AZ$238,$H4735,1))","v":1.7872102548462505},{"$f":"IF($H4735=0,0,INDEX(INP_General!BA$229:BA$238,$H4735,1))","v":1.8140184086689441},{"$f":"IF($H4735=0,0,INDEX(INP_General!BB$229:BB$238,$H4735,1))","v":1.8412286847989781},{"$f":"IF($H4735=0,0,INDEX(INP_General!BC$229:BC$238,$H4735,1))","v":1.8688471150709625},{"$f":"IF($H4735=0,0,INDEX(INP_General!BD$229:BD$238,$H4735,1))","v":1.8968798217970266},{"$f":"IF($H4735=0,0,INDEX(INP_General!BE$229:BE$238,$H4735,1))","v":1.9253330191239819},{"$f":"IF($H4735=0,0,INDEX(INP_General!BF$229:BF$238,$H4735,1))","v":1.9542130144108414},{"$f":"IF($H4735=0,0,INDEX(INP_General!BG$229:BG$238,$H4735,1))","v":1.9835262096270039},{"$f":"IF($H4735=0,0,INDEX(INP_General!BH$229:BH$238,$H4735,1))","v":2.0132791027714085},{"$f":"IF($H4735=0,0,INDEX(INP_General!BI$229:BI$238,$H4735,1))","v":2.0434782893129793},{"$f":"IF($H4735=0,0,INDEX(INP_General!BJ$229:BJ$238,$H4735,1))","v":2.0741304636526738},{"$f":"IF($H4735=0,0,INDEX(INP_General!BK$229:BK$238,$H4735,1))","v":2.1052424206074636},{"$f":"IF($H4735=0,0,INDEX(INP_General!BL$229:BL$238,$H4735,1))","v":2.1368210569165753},{"$f":"IF($H4735=0,0,INDEX(INP_General!BM$229:BM$238,$H4735,1))","v":2.1688733727703235},{"$f":"IF($H4735=0,0,INDEX(INP_General!BN$229:BN$238,$H4735,1))","v":2.2014064733618781},{"$f":"IF($H4735=0,0,INDEX(INP_General!BO$229:BO$238,$H4735,1))","v":2.234427570462306},{"$f":"IF($H4735=0,0,INDEX(INP_General!BP$229:BP$238,$H4735,1))","v":2.2679439840192406},{"$f":"IF($H4735=0,0,INDEX(INP_General!BQ$229:BQ$238,$H4735,1))","v":2.3019631437795289},{"$f":"IF($H4735=0,0,INDEX(INP_General!BR$229:BR$238,$H4735,1))","v":2.3364925909362215},{"$f":"IF($H4735=0,0,INDEX(INP_General!BS$229:BS$238,$H4735,1))","v":2.3715399798002648},{"$f":"IF($H4735=0,0,INDEX(INP_General!BT$229:BT$238,$H4735,1))","v":2.4901169787902782}]
[null,null,null,"Allocated real price inflation",null,"%",null,null,null,null,null,null,{"$f":"SUM(M4750:M4751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS4750:AS4751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Compound \"&D4752","v":"Compound Allocated real price inflation"},null,"Index",null,null,null,null,null,1,{"$f":"L4753*(1+M4752)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIFS(CALC_Customers_ANN!M$1095:M$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!N$1095:N$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!O$1095:O$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!P$1095:P$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Q$1095:Q$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!R$1095:R$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!S$1095:S$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!T$1095:T$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!U$1095:U$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!V$1095:V$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!W$1095:W$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!X$1095:X$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Y$1095:Y$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!Z$1095:Z$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AA$1095:AA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AB$1095:AB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AC$1095:AC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AD$1095:AD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AE$1095:AE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AF$1095:AF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AG$1095:AG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AH$1095:AH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AI$1095:AI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AJ$1095:AJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AK$1095:AK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AL$1095:AL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AM$1095:AM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AN$1095:AN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AO$1095:AO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AP$1095:AP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AQ$1095:AQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AR$1095:AR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AS$1095:AS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AT$1095:AT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AU$1095:AU$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AV$1095:AV$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AW$1095:AW$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AX$1095:AX$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AY$1095:AY$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!AZ$1095:AZ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BA$1095:BA$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BB$1095:BB$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BC$1095:BC$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BD$1095:BD$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BE$1095:BE$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BF$1095:BF$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BG$1095:BG$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BH$1095:BH$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BI$1095:BI$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BJ$1095:BJ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BK$1095:BK$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BL$1095:BL$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BM$1095:BM$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BN$1095:BN$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BO$1095:BO$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BP$1095:BP$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BQ$1095:BQ$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BR$1095:BR$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BS$1095:BS$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0},{"$f":"SUMIFS(CALC_Customers_ANN!BT$1095:BT$1154,CALC_Customers_ANN!$D$1095:$D$1154,$D4769,CALC_Customers_ANN!$H$1095:$H$1154,$D4771)","v":0}]
[null,null,null,"Combined index",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$4,IF(M4783=1,1,SUM(M4786:M4787)),1)","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INP_EnergyTypes!$G$52","v":2023},{"$f":"SUMPRODUCT(M4804:BT4804,M4805:BT4805)","v":1},{"$f":"AND(SUM(M4793:BT4794)<>0,G4805<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G4805)*1","v":1},{"$f":"(N$3=$G4805)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Customer (at risk) fixed income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$273","v":"Real-At risk"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G4851)","v":"Nominal"},null,null,null,null,null,{"$f":"M4857-SUM(M4853:M4855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS4857-SUM(AS4853:AS4855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E4865:E4870)+1","v":6},"kWh",null,{"$f":"INP_EnergyTypes!H20=SYS_Admin!$D$249","v":false},"Elec?",null,null,null,{"$f":"CALC_EBalance!M876","v":0},{"$f":"CALC_EBalance!N876","v":0},{"$f":"CALC_EBalance!O876","v":0},{"$f":"CALC_EBalance!P876","v":0},{"$f":"CALC_EBalance!Q876","v":0},{"$f":"CALC_EBalance!R876","v":0},{"$f":"CALC_EBalance!S876","v":0},{"$f":"CALC_EBalance!T876","v":0},{"$f":"CALC_EBalance!U876","v":0},{"$f":"CALC_EBalance!V876","v":0},{"$f":"CALC_EBalance!W876","v":0},{"$f":"CALC_EBalance!X876","v":0},{"$f":"CALC_EBalance!Y876","v":0},{"$f":"CALC_EBalance!Z876","v":0},{"$f":"CALC_EBalance!AA876","v":0},{"$f":"CALC_EBalance!AB876","v":0},{"$f":"CALC_EBalance!AC876","v":0},{"$f":"CALC_EBalance!AD876","v":0},{"$f":"CALC_EBalance!AE876","v":0},{"$f":"CALC_EBalance!AF876","v":0},{"$f":"CALC_EBalance!AG876","v":0},{"$f":"CALC_EBalance!AH876","v":0},{"$f":"CALC_EBalance!AI876","v":0},{"$f":"CALC_EBalance!AJ876","v":0},{"$f":"CALC_EBalance!AK876","v":0},{"$f":"CALC_EBalance!AL876","v":0},{"$f":"CALC_EBalance!AM876","v":0},{"$f":"CALC_EBalance!AN876","v":0},{"$f":"CALC_EBalance!AO876","v":0},{"$f":"CALC_EBalance!AP876","v":0},{"$f":"CALC_EBalance!AQ876","v":0},{"$f":"CALC_EBalance!AR876","v":0},{"$f":"CALC_EBalance!AS876","v":0},{"$f":"CALC_EBalance!AT876","v":0},{"$f":"CALC_EBalance!AU876","v":0},{"$f":"CALC_EBalance!AV876","v":0},{"$f":"CALC_EBalance!AW876","v":0},{"$f":"CALC_EBalance!AX876","v":0},{"$f":"CALC_EBalance!AY876","v":0},{"$f":"CALC_EBalance!AZ876","v":0},{"$f":"CALC_EBalance!BA876","v":0},{"$f":"CALC_EBalance!BB876","v":0},{"$f":"CALC_EBalance!BC876","v":0},{"$f":"CALC_EBalance!BD876","v":0},{"$f":"CALC_EBalance!BE876","v":0},{"$f":"CALC_EBalance!BF876","v":0},{"$f":"CALC_EBalance!BG876","v":0},{"$f":"CALC_EBalance!BH876","v":0},{"$f":"CALC_EBalance!BI876","v":0},{"$f":"CALC_EBalance!BJ876","v":0},{"$f":"CALC_EBalance!BK876","v":0},{"$f":"CALC_EBalance!BL876","v":0},{"$f":"CALC_EBalance!BM876","v":0},{"$f":"CALC_EBalance!BN876","v":0},{"$f":"CALC_EBalance!BO876","v":0},{"$f":"CALC_EBalance!BP876","v":0},{"$f":"CALC_EBalance!BQ876","v":0},{"$f":"CALC_EBalance!BR876","v":0},{"$f":"CALC_EBalance!BS876","v":0},{"$f":"CALC_EBalance!BT876","v":0}]
[null,null,null,0,{"$f":"MAX(E4889:E4890)+1","v":2},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4867*M4879/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(IF(M4906=1,1,N4908*M4904/N4904),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E4915:E4924)+1","v":10},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_EnergyTypes!H24","v":0},null,null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E4937:E4941)+1","v":5},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_EnergyTypes!H19","v":0},null,null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Index",null,"Index",{"$f":"IF(H4966=0,0,INDEX(INP_General!$G$12:$G$45,H4966,1))","v":"CPI"},{"$f":"IFERROR(MATCH(G4970,INP_General!$D$229:$D$238,0),0)","v":1},{"$f":"AND(SUM(M4968:BT4968)<>0,H4970=0)*1","v":0},null,null,null,{"$f":"IF($H4970=0,0,INDEX(INP_General!M$229:M$238,$H4970,1))","v":1},{"$f":"IF($H4970=0,0,INDEX(INP_General!N$229:N$238,$H4970,1))","v":1.0149999999999999},{"$f":"IF($H4970=0,0,INDEX(INP_General!O$229:O$238,$H4970,1))","v":1.0302249999999997},{"$f":"IF($H4970=0,0,INDEX(INP_General!P$229:P$238,$H4970,1))","v":1.0456783749999996},{"$f":"IF($H4970=0,0,INDEX(INP_General!Q$229:Q$238,$H4970,1))","v":1.0613635506249994},{"$f":"IF($H4970=0,0,INDEX(INP_General!R$229:R$238,$H4970,1))","v":1.0772840038843743},{"$f":"IF($H4970=0,0,INDEX(INP_General!S$229:S$238,$H4970,1))","v":1.0934432639426397},{"$f":"IF($H4970=0,0,INDEX(INP_General!T$229:T$238,$H4970,1))","v":1.1098449129017791},{"$f":"IF($H4970=0,0,INDEX(INP_General!U$229:U$238,$H4970,1))","v":1.1264925865953057},{"$f":"IF($H4970=0,0,INDEX(INP_General!V$229:V$238,$H4970,1))","v":1.1433899753942351},{"$f":"IF($H4970=0,0,INDEX(INP_General!W$229:W$238,$H4970,1))","v":1.1605408250251485},{"$f":"IF($H4970=0,0,INDEX(INP_General!X$229:X$238,$H4970,1))","v":1.1779489374005256},{"$f":"IF($H4970=0,0,INDEX(INP_General!Y$229:Y$238,$H4970,1))","v":1.1956181714615335},{"$f":"IF($H4970=0,0,INDEX(INP_General!Z$229:Z$238,$H4970,1))","v":1.2135524440334564},{"$f":"IF($H4970=0,0,INDEX(INP_General!AA$229:AA$238,$H4970,1))","v":1.2317557306939582},{"$f":"IF($H4970=0,0,INDEX(INP_General!AB$229:AB$238,$H4970,1))","v":1.2502320666543674},{"$f":"IF($H4970=0,0,INDEX(INP_General!AC$229:AC$238,$H4970,1))","v":1.2689855476541827},{"$f":"IF($H4970=0,0,INDEX(INP_General!AD$229:AD$238,$H4970,1))","v":1.2880203308689953},{"$f":"IF($H4970=0,0,INDEX(INP_General!AE$229:AE$238,$H4970,1))","v":1.3073406358320301},{"$f":"IF($H4970=0,0,INDEX(INP_General!AF$229:AF$238,$H4970,1))","v":1.3269507453695104},{"$f":"IF($H4970=0,0,INDEX(INP_General!AG$229:AG$238,$H4970,1))","v":1.3468550065500529},{"$f":"IF($H4970=0,0,INDEX(INP_General!AH$229:AH$238,$H4970,1))","v":1.3670578316483035},{"$f":"IF($H4970=0,0,INDEX(INP_General!AI$229:AI$238,$H4970,1))","v":1.387563699123028},{"$f":"IF($H4970=0,0,INDEX(INP_General!AJ$229:AJ$238,$H4970,1))","v":1.4083771546098733},{"$f":"IF($H4970=0,0,INDEX(INP_General!AK$229:AK$238,$H4970,1))","v":1.4295028119290214},{"$f":"IF($H4970=0,0,INDEX(INP_General!AL$229:AL$238,$H4970,1))","v":1.4509453541079567},{"$f":"IF($H4970=0,0,INDEX(INP_General!AM$229:AM$238,$H4970,1))","v":1.472709534419576},{"$f":"IF($H4970=0,0,INDEX(INP_General!AN$229:AN$238,$H4970,1))","v":1.4948001774358695},{"$f":"IF($H4970=0,0,INDEX(INP_General!AO$229:AO$238,$H4970,1))","v":1.5172221800974073},{"$f":"IF($H4970=0,0,INDEX(INP_General!AP$229:AP$238,$H4970,1))","v":1.5399805127988682},{"$f":"IF($H4970=0,0,INDEX(INP_General!AQ$229:AQ$238,$H4970,1))","v":1.5630802204908509},{"$f":"IF($H4970=0,0,INDEX(INP_General!AR$229:AR$238,$H4970,1))","v":1.5865264237982135},{"$f":"IF($H4970=0,0,INDEX(INP_General!AS$229:AS$238,$H4970,1))","v":1.6103243201551867},{"$f":"IF($H4970=0,0,INDEX(INP_General!AT$229:AT$238,$H4970,1))","v":1.6344791849575142},{"$f":"IF($H4970=0,0,INDEX(INP_General!AU$229:AU$238,$H4970,1))","v":1.6589963727318768},{"$f":"IF($H4970=0,0,INDEX(INP_General!AV$229:AV$238,$H4970,1))","v":1.6838813183228549},{"$f":"IF($H4970=0,0,INDEX(INP_General!AW$229:AW$238,$H4970,1))","v":1.7091395380976975},{"$f":"IF($H4970=0,0,INDEX(INP_General!AX$229:AX$238,$H4970,1))","v":1.7347766311691628},{"$f":"IF($H4970=0,0,INDEX(INP_General!AY$229:AY$238,$H4970,1))","v":1.7607982806367002},{"$f":"IF($H4970=0,0,INDEX(INP_General!AZ$229:AZ$238,$H4970,1))","v":1.7872102548462505},{"$f":"IF($H4970=0,0,INDEX(INP_General!BA$229:BA$238,$H4970,1))","v":1.8140184086689441},{"$f":"IF($H4970=0,0,INDEX(INP_General!BB$229:BB$238,$H4970,1))","v":1.8412286847989781},{"$f":"IF($H4970=0,0,INDEX(INP_General!BC$229:BC$238,$H4970,1))","v":1.8688471150709625},{"$f":"IF($H4970=0,0,INDEX(INP_General!BD$229:BD$238,$H4970,1))","v":1.8968798217970266},{"$f":"IF($H4970=0,0,INDEX(INP_General!BE$229:BE$238,$H4970,1))","v":1.9253330191239819},{"$f":"IF($H4970=0,0,INDEX(INP_General!BF$229:BF$238,$H4970,1))","v":1.9542130144108414},{"$f":"IF($H4970=0,0,INDEX(INP_General!BG$229:BG$238,$H4970,1))","v":1.9835262096270039},{"$f":"IF($H4970=0,0,INDEX(INP_General!BH$229:BH$238,$H4970,1))","v":2.0132791027714085},{"$f":"IF($H4970=0,0,INDEX(INP_General!BI$229:BI$238,$H4970,1))","v":2.0434782893129793},{"$f":"IF($H4970=0,0,INDEX(INP_General!BJ$229:BJ$238,$H4970,1))","v":2.0741304636526738},{"$f":"IF($H4970=0,0,INDEX(INP_General!BK$229:BK$238,$H4970,1))","v":2.1052424206074636},{"$f":"IF($H4970=0,0,INDEX(INP_General!BL$229:BL$238,$H4970,1))","v":2.1368210569165753},{"$f":"IF($H4970=0,0,INDEX(INP_General!BM$229:BM$238,$H4970,1))","v":2.1688733727703235},{"$f":"IF($H4970=0,0,INDEX(INP_General!BN$229:BN$238,$H4970,1))","v":2.2014064733618781},{"$f":"IF($H4970=0,0,INDEX(INP_General!BO$229:BO$238,$H4970,1))","v":2.234427570462306},{"$f":"IF($H4970=0,0,INDEX(INP_General!BP$229:BP$238,$H4970,1))","v":2.2679439840192406},{"$f":"IF($H4970=0,0,INDEX(INP_General!BQ$229:BQ$238,$H4970,1))","v":2.3019631437795289},{"$f":"IF($H4970=0,0,INDEX(INP_General!BR$229:BR$238,$H4970,1))","v":2.3364925909362215},{"$f":"IF($H4970=0,0,INDEX(INP_General!BS$229:BS$238,$H4970,1))","v":2.3715399798002648},{"$f":"IF($H4970=0,0,INDEX(INP_General!BT$229:BT$238,$H4970,1))","v":2.4901169787902782}]
[]
[null,null,null,"Capex payable days",null,"days",{"$f":"INP_General!$F$568","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$716&\"-\"&D5026&\"-\"&I5026","v":"Nominal-Cost of-Operating cost of intervention borne by ESCo-0"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M5028*M4993","v":0},{"$f":"N5028*N4993","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L5046*M5041/L5041,0)+M5043","v":1},{"$f":"IFERROR(M5046*N5041/M5041,0)+N5043","v":1.0149999999999999},{"$f":"IFERROR(N5046*O5041/N5041,0)+O5043","v":1.0302249999999997},{"$f":"IFERROR(O5046*P5041/O5041,0)+P5043","v":1.0456783749999996},{"$f":"IFERROR(P5046*Q5041/P5041,0)+Q5043","v":1.0613635506249994},{"$f":"IFERROR(Q5046*R5041/Q5041,0)+R5043","v":1.0772840038843743},{"$f":"IFERROR(R5046*S5041/R5041,0)+S5043","v":1.0934432639426397},{"$f":"IFERROR(S5046*T5041/S5041,0)+T5043","v":1.1098449129017791},{"$f":"IFERROR(T5046*U5041/T5041,0)+U5043","v":1.1264925865953057},{"$f":"IFERROR(U5046*V5041/U5041,0)+V5043","v":1.1433899753942351},{"$f":"IFERROR(V5046*W5041/V5041,0)+W5043","v":1.1605408250251485},{"$f":"IFERROR(W5046*X5041/W5041,0)+X5043","v":1.1779489374005256},{"$f":"IFERROR(X5046*Y5041/X5041,0)+Y5043","v":1.1956181714615335},{"$f":"IFERROR(Y5046*Z5041/Y5041,0)+Z5043","v":1.2135524440334564},{"$f":"IFERROR(Z5046*AA5041/Z5041,0)+AA5043","v":1.2317557306939582},{"$f":"IFERROR(AA5046*AB5041/AA5041,0)+AB5043","v":1.2502320666543674},{"$f":"IFERROR(AB5046*AC5041/AB5041,0)+AC5043","v":1.2689855476541827},{"$f":"IFERROR(AC5046*AD5041/AC5041,0)+AD5043","v":1.2880203308689953},{"$f":"IFERROR(AD5046*AE5041/AD5041,0)+AE5043","v":1.3073406358320301},{"$f":"IFERROR(AE5046*AF5041/AE5041,0)+AF5043","v":1.3269507453695104},{"$f":"IFERROR(AF5046*AG5041/AF5041,0)+AG5043","v":1.3468550065500529},{"$f":"IFERROR(AG5046*AH5041/AG5041,0)+AH5043","v":1.3670578316483035},{"$f":"IFERROR(AH5046*AI5041/AH5041,0)+AI5043","v":1.387563699123028},{"$f":"IFERROR(AI5046*AJ5041/AI5041,0)+AJ5043","v":1.4083771546098733},{"$f":"IFERROR(AJ5046*AK5041/AJ5041,0)+AK5043","v":1.4295028119290214},{"$f":"IFERROR(AK5046*AL5041/AK5041,0)+AL5043","v":1.4509453541079567},{"$f":"IFERROR(AL5046*AM5041/AL5041,0)+AM5043","v":1.472709534419576},{"$f":"IFERROR(AM5046*AN5041/AM5041,0)+AN5043","v":1.4948001774358695},{"$f":"IFERROR(AN5046*AO5041/AN5041,0)+AO5043","v":1.5172221800974073},{"$f":"IFERROR(AO5046*AP5041/AO5041,0)+AP5043","v":1.5399805127988682},{"$f":"IFERROR(AP5046*AQ5041/AP5041,0)+AQ5043","v":1.5630802204908509},{"$f":"IFERROR(AQ5046*AR5041/AQ5041,0)+AR5043","v":1.5865264237982135},{"$f":"IFERROR(AR5046*AS5041/AR5041,0)+AS5043","v":1.6103243201551867},{"$f":"IFERROR(AS5046*AT5041/AS5041,0)+AT5043","v":1.6344791849575142},{"$f":"IFERROR(AT5046*AU5041/AT5041,0)+AU5043","v":1.6589963727318768},{"$f":"IFERROR(AU5046*AV5041/AU5041,0)+AV5043","v":1.6838813183228549},{"$f":"IFERROR(AV5046*AW5041/AV5041,0)+AW5043","v":1.7091395380976975},{"$f":"IFERROR(AW5046*AX5041/AW5041,0)+AX5043","v":1.7347766311691628},{"$f":"IFERROR(AX5046*AY5041/AX5041,0)+AY5043","v":1.7607982806367002},{"$f":"IFERROR(AY5046*AZ5041/AY5041,0)+AZ5043","v":1.7872102548462505},{"$f":"IFERROR(AZ5046*BA5041/AZ5041,0)+BA5043","v":1.8140184086689441},{"$f":"IFERROR(BA5046*BB5041/BA5041,0)+BB5043","v":1.8412286847989781},{"$f":"IFERROR(BB5046*BC5041/BB5041,0)+BC5043","v":1.8688471150709625},{"$f":"IFERROR(BC5046*BD5041/BC5041,0)+BD5043","v":1.8968798217970266},{"$f":"IFERROR(BD5046*BE5041/BD5041,0)+BE5043","v":1.9253330191239819},{"$f":"IFERROR(BE5046*BF5041/BE5041,0)+BF5043","v":1.9542130144108414},{"$f":"IFERROR(BF5046*BG5041/BF5041,0)+BG5043","v":1.9835262096270039},{"$f":"IFERROR(BG5046*BH5041/BG5041,0)+BH5043","v":2.0132791027714085},{"$f":"IFERROR(BH5046*BI5041/BH5041,0)+BI5043","v":2.0434782893129793},{"$f":"IFERROR(BI5046*BJ5041/BI5041,0)+BJ5043","v":2.0741304636526738},{"$f":"IFERROR(BJ5046*BK5041/BJ5041,0)+BK5043","v":2.1052424206074636},{"$f":"IFERROR(BK5046*BL5041/BK5041,0)+BL5043","v":2.1368210569165753},{"$f":"IFERROR(BL5046*BM5041/BL5041,0)+BM5043","v":2.1688733727703235},{"$f":"IFERROR(BM5046*BN5041/BM5041,0)+BN5043","v":2.2014064733618781},{"$f":"IFERROR(BN5046*BO5041/BN5041,0)+BO5043","v":2.234427570462306},{"$f":"IFERROR(BO5046*BP5041/BO5041,0)+BP5043","v":2.2679439840192406},{"$f":"IFERROR(BP5046*BQ5041/BP5041,0)+BQ5043","v":2.3019631437795289},{"$f":"IFERROR(BQ5046*BR5041/BQ5041,0)+BR5043","v":2.3364925909362215},{"$f":"IFERROR(BR5046*BS5041/BR5041,0)+BS5043","v":2.3715399798002648},{"$f":"IFERROR(BS5046*BT5041/BS5041,0)+BT5043","v":2.4901169787902782}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L5073","v":0},{"$f":"M5073","v":0},{"$f":"N5073","v":0},{"$f":"O5073","v":0},{"$f":"P5073","v":0},{"$f":"Q5073","v":0},{"$f":"R5073","v":0},{"$f":"S5073","v":0},{"$f":"T5073","v":0},{"$f":"U5073","v":0},{"$f":"V5073","v":0},{"$f":"W5073","v":0},{"$f":"X5073","v":0},{"$f":"Y5073","v":0},{"$f":"Z5073","v":0},{"$f":"AA5073","v":0},{"$f":"AB5073","v":0},{"$f":"AC5073","v":0},{"$f":"AD5073","v":0},{"$f":"AE5073","v":0},{"$f":"AF5073","v":0},{"$f":"AG5073","v":0},{"$f":"AH5073","v":0},{"$f":"AI5073","v":0},{"$f":"AJ5073","v":0},{"$f":"AK5073","v":0},{"$f":"AL5073","v":0},{"$f":"AM5073","v":0},{"$f":"AN5073","v":0},{"$f":"AO5073","v":0},{"$f":"AP5073","v":0},{"$f":"AQ5073","v":0},{"$f":"AR5073","v":0},{"$f":"AS5073","v":0},{"$f":"AT5073","v":0},{"$f":"AU5073","v":0},{"$f":"AV5073","v":0},{"$f":"AW5073","v":0},{"$f":"AX5073","v":0},{"$f":"AY5073","v":0},{"$f":"AZ5073","v":0},{"$f":"BA5073","v":0},{"$f":"BB5073","v":0},{"$f":"BC5073","v":0},{"$f":"BD5073","v":0},{"$f":"BE5073","v":0},{"$f":"BF5073","v":0},{"$f":"BG5073","v":0},{"$f":"BH5073","v":0},{"$f":"BI5073","v":0},{"$f":"BJ5073","v":0},{"$f":"BK5073","v":0},{"$f":"BL5073","v":0},{"$f":"BM5073","v":0},{"$f":"BN5073","v":0},{"$f":"BO5073","v":0},{"$f":"BP5073","v":0},{"$f":"BQ5073","v":0},{"$f":"BR5073","v":0},{"$f":"BS5073","v":0}]
[]
[null,null,null,"Sensitivity",null,"%",{"$f":"SYS_Sensitivity!$G$151","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D5110","v":"Real-Total saving to customer"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M5110*$H5114/$H5113,0)","v":0},{"$f":"IFERROR(N5110*$H5114/$H5113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$716&\"-\"&D5128","v":"Real-Cost of-Capital cost of intervention borne by ESCo"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M5128*$H5131/$H5130,0)","v":0},{"$f":"IFERROR(N5128*$H5131/$H5130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&I5128","v":"Real-Capex-liability recognised-0"},null,null,{"$f":"SUM(M5149:BT5149)","v":0},null,{"$f":"-M5141","v":0},{"$f":"-N5141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sensitivity",null,"%",{"$f":"SYS_Sensitivity!$G$151","v":0}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"IF(H5179=0,0,INDEX(INP_General!$F$12:$F$45,H5179,1))","v":2023},{"$f":"SUMPRODUCT(M5183:BT5183,M5184:BT5184)","v":1},{"$f":"AND(SUM(M5181:BT5181)<>0,G5184<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G5184)*1","v":1},{"$f":"(N$3=$G5184)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INDEX(INP_EBalance!$G$322:$G$401,H5199,1)","v":0},{"$f":"SUMPRODUCT(M5200:BT5200,M5201:BT5201)","v":0},{"$f":"AND(SUM(M5199:BT5199)<>0,G5201<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G5201)*1","v":0},{"$f":"(N$3=$G5201)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$725&\"-\"&I5199","v":"Nominal-Capex-cash paid-0"},null,null,{"$f":"SUM(M5235:BT5235)","v":0},null,{"$f":"M5236-SUM(M5233:M5234)","v":0},{"$f":"N5236-SUM(N5233:N5234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$740","v":"Total saving to customer"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"M5251","v":0},{"$f":"N5251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Index",null,"Index",{"$f":"INDEX(INP_EBalance!$H$322:$H$401,H5270,1)","v":0},{"$f":"IFERROR(MATCH(G5271,INP_General!$D$229:$D$238,0),0)","v":0},{"$f":"AND(SUM(M5270:BT5270)<>0,H5271=0)*1","v":0},null,null,null,{"$f":"IF($H5271=0,0,INDEX(INP_General!M$229:M$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!N$229:N$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!O$229:O$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!P$229:P$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!Q$229:Q$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!R$229:R$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!S$229:S$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!T$229:T$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!U$229:U$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!V$229:V$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!W$229:W$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!X$229:X$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!Y$229:Y$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!Z$229:Z$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AA$229:AA$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AB$229:AB$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AC$229:AC$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AD$229:AD$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AE$229:AE$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AF$229:AF$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AG$229:AG$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AH$229:AH$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AI$229:AI$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AJ$229:AJ$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AK$229:AK$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AL$229:AL$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AM$229:AM$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AN$229:AN$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AO$229:AO$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AP$229:AP$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AQ$229:AQ$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AR$229:AR$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AS$229:AS$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AT$229:AT$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AU$229:AU$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AV$229:AV$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AW$229:AW$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AX$229:AX$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AY$229:AY$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!AZ$229:AZ$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BA$229:BA$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BB$229:BB$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BC$229:BC$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BD$229:BD$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BE$229:BE$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BF$229:BF$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BG$229:BG$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BH$229:BH$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BI$229:BI$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BJ$229:BJ$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BK$229:BK$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BL$229:BL$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BM$229:BM$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BN$229:BN$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BO$229:BO$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BP$229:BP$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BQ$229:BQ$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BR$229:BR$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BS$229:BS$238,$H5271,1))","v":0},{"$f":"IF($H5271=0,0,INDEX(INP_General!BT$229:BT$238,$H5271,1))","v":0}]
[null,null,null,"Useful economic life",null,"Offset flag",{"$f":"MIN(INDEX(INP_EBalance!$F$322:$F$401,H5270,1),G5263)","v":0},null,null,null,null,null,{"$f":"MIN($G5288,M$6)","v":0},{"$f":"MIN($G5288,N$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&I5270","v":"Nominal-Capex-liability recognised-0"},null,null,{"$f":"SUM(M5305:BT5305)","v":0},null,{"$f":"-M5299","v":0},{"$f":"-N5299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&SYS_Admin!$G$724&\"-\"&D5317","v":"Real-Capex-liability recognised-Generation"},null,null,{"$f":"SUM(M5351:BT5351)","v":0},null,{"$f":"SUMIF($H$4960:$H$5315,$H5351,M$4960:M$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5351,W$4960:W$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5351,AG$4960:AG$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5351,AQ$4960:AQ$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5351,BA$4960:BA$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5351,BK$4960:BK$5315)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D5317","v":"Nominal-Capex-Generation"},null,null,{"$f":"SUM(M5357:BT5357)","v":0},null,{"$f":"SUMIF($H$4960:$H$5315,$H5357,M$4960:M$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5357,W$4960:W$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5357,AG$4960:AG$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5357,AQ$4960:AQ$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5357,BA$4960:BA$5315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5315,$H5357,BK$4960:BK$5315)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating cost payable days",null,"days",{"$f":"INP_General!$F$570","v":0}]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$G$739&\"-\"&SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$740&\"-\"&D5384","v":"ESCo-Real-Total saving to customer-Distribution"},null,null,null,null,{"$f":"SUMIF($H$4960:$H$5313,$H5391,M$4960:M$5314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$4960:$H$5313,$H5391,AS$4960:AS$5314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation (P&L)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$722&\"-\"&D5384","v":"Nominal-depreciation-Distribution"},null,null,{"$f":"SUM(M5425:BT5425)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M5461-SUM(M5457:M5459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS5461-SUM(AS5457:AS5459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(K5491:K5493))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M5490:M5493)","v":0},{"$f":"SUM(N5490:N5493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,G5507)","v":"Nominal"},null,null,null,null,null,{"$f":"L5514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INP_General!D597","v":0},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",{"$f":"INP_General!H597","v":"Generation"},null,null,null,null,null,{"$f":"INP_General!M597","v":0},{"$f":"INP_General!N597","v":0},{"$f":"INP_General!O597","v":0},{"$f":"INP_General!P597","v":0},{"$f":"INP_General!Q597","v":0},{"$f":"INP_General!R597","v":0},{"$f":"INP_General!S597","v":0},{"$f":"INP_General!T597","v":0},{"$f":"INP_General!U597","v":0},{"$f":"INP_General!V597","v":0},{"$f":"INP_General!W597","v":0},{"$f":"INP_General!X597","v":0},{"$f":"INP_General!Y597","v":0},{"$f":"INP_General!Z597","v":0},{"$f":"INP_General!AA597","v":0},{"$f":"INP_General!AB597","v":0},{"$f":"INP_General!AC597","v":0},{"$f":"INP_General!AD597","v":0},{"$f":"INP_General!AE597","v":0},{"$f":"INP_General!AF597","v":0},{"$f":"INP_General!AG597","v":0},{"$f":"INP_General!AH597","v":0},{"$f":"INP_General!AI597","v":0},{"$f":"INP_General!AJ597","v":0},{"$f":"INP_General!AK597","v":0},{"$f":"INP_General!AL597","v":0},{"$f":"INP_General!AM597","v":0},{"$f":"INP_General!AN597","v":0},{"$f":"INP_General!AO597","v":0},{"$f":"INP_General!AP597","v":0},{"$f":"INP_General!AQ597","v":0},{"$f":"INP_General!AR597","v":0},{"$f":"INP_General!AS597","v":0},{"$f":"INP_General!AT597","v":0},{"$f":"INP_General!AU597","v":0},{"$f":"INP_General!AV597","v":0},{"$f":"INP_General!AW597","v":0},{"$f":"INP_General!AX597","v":0},{"$f":"INP_General!AY597","v":0},{"$f":"INP_General!AZ597","v":0},{"$f":"INP_General!BA597","v":0},{"$f":"INP_General!BB597","v":0},{"$f":"INP_General!BC597","v":0},{"$f":"INP_General!BD597","v":0},{"$f":"INP_General!BE597","v":0},{"$f":"INP_General!BF597","v":0},{"$f":"INP_General!BG597","v":0},{"$f":"INP_General!BH597","v":0},{"$f":"INP_General!BI597","v":0},{"$f":"INP_General!BJ597","v":0},{"$f":"INP_General!BK597","v":0},{"$f":"INP_General!BL597","v":0},{"$f":"INP_General!BM597","v":0},{"$f":"INP_General!BN597","v":0},{"$f":"INP_General!BO597","v":0},{"$f":"INP_General!BP597","v":0},{"$f":"INP_General!BQ597","v":0},{"$f":"INP_General!BR597","v":0},{"$f":"INP_General!BS597","v":0},{"$f":"INP_General!BT597","v":0}]
[null,null,null,"Cost Base Year",null,"Flag",{"$f":"INP_General!$F$593","v":2023},{"$f":"SUMPRODUCT(M5546:BT5546,M5547:BT5547)","v":1},{"$f":"AND(SUM(M5545:BT5545)<>0,G5547<$M$3)*1","v":0},null,null,null,{"$f":"(M$3=$G5547)*1","v":1},{"$f":"(N$3=$G5547)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$578","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&D5577","v":"Real-Total other income - DISTRIBUTION"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M5577*$H5580/$H5579,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"Inflate from model base year",null,"Index",null,null,null,null,null,null,{"$f":"IFERROR(L5615*M5610/L5610,0)+M5612","v":1},{"$f":"IFERROR(M5615*N5610/M5610,0)+N5612","v":1.0149999999999999},1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,2.2679439840192406,2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4901169787902782]
[]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5650,lstEnergyFull,0),1)","v":0},{"$f":"I5650&\"-FIXED\"","v":"Real-Not at risk-0-FIXED"},{"$f":"E5649","v":1},"£000",{"$f":"G5649","v":0},{"$f":"H5649","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$274&\"-\"&G5650","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$4123:$D$4815,$I5650,M$4123:M$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,N$4123:N$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,O$4123:O$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,P$4123:P$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,Q$4123:Q$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,R$4123:R$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,S$4123:S$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,T$4123:T$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,U$4123:U$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,V$4123:V$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,W$4123:W$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,X$4123:X$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,Y$4123:Y$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,Z$4123:Z$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AA$4123:AA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AB$4123:AB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AC$4123:AC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AD$4123:AD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AE$4123:AE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AF$4123:AF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AG$4123:AG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AH$4123:AH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AI$4123:AI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AJ$4123:AJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AK$4123:AK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AL$4123:AL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AM$4123:AM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AN$4123:AN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AO$4123:AO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AP$4123:AP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AQ$4123:AQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AR$4123:AR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AS$4123:AS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AT$4123:AT$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AU$4123:AU$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AV$4123:AV$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AW$4123:AW$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AX$4123:AX$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AY$4123:AY$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,AZ$4123:AZ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BA$4123:BA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BB$4123:BB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BC$4123:BC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BD$4123:BD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BE$4123:BE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BF$4123:BF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BG$4123:BG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BH$4123:BH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BI$4123:BI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BJ$4123:BJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BK$4123:BK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BL$4123:BL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BM$4123:BM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BN$4123:BN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BO$4123:BO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BP$4123:BP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BQ$4123:BQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BR$4123:BR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BS$4123:BS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5650,BT$4123:BT$4815)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5667,lstEnergyFull,0),1)","v":0},{"$f":"I5667&\"-VARIABLE\"","v":"Real-At risk-0-VARIABLE"},{"$f":"E5665","v":5},"£000",{"$f":"G5665","v":0},{"$f":"H5665","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$273&\"-\"&G5667","v":"Real-At risk-0"},{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$3431:$D$4123,$I5667,M$3431:M$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,N$3431:N$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,O$3431:O$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,P$3431:P$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,Q$3431:Q$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,R$3431:R$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,S$3431:S$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,T$3431:T$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,U$3431:U$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,V$3431:V$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,W$3431:W$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,X$3431:X$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,Y$3431:Y$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,Z$3431:Z$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AA$3431:AA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AB$3431:AB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AC$3431:AC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AD$3431:AD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AE$3431:AE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AF$3431:AF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AG$3431:AG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AH$3431:AH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AI$3431:AI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AJ$3431:AJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AK$3431:AK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AL$3431:AL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AM$3431:AM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AN$3431:AN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AO$3431:AO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AP$3431:AP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AQ$3431:AQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AR$3431:AR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AS$3431:AS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AT$3431:AT$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AU$3431:AU$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AV$3431:AV$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AW$3431:AW$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AX$3431:AX$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AY$3431:AY$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,AZ$3431:AZ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BA$3431:BA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BB$3431:BB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BC$3431:BC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BD$3431:BD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BE$3431:BE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BF$3431:BF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BG$3431:BG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BH$3431:BH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BI$3431:BI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BJ$3431:BJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BK$3431:BK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BL$3431:BL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BM$3431:BM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BN$3431:BN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BO$3431:BO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BP$3431:BP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BQ$3431:BQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BR$3431:BR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BS$3431:BS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5667,BT$3431:BT$4123)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5684,lstEnergyFull,0),1)","v":0},{"$f":"I5684&\"-VARIABLE\"","v":"Real-Not at risk-0-VARIABLE"},{"$f":"E5681","v":9},"£000",{"$f":"G5681","v":0},{"$f":"H5681","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$274&\"-\"&G5684","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$3431:$D$4123,$I5684,M$3431:M$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,N$3431:N$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,O$3431:O$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,P$3431:P$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,Q$3431:Q$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,R$3431:R$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,S$3431:S$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,T$3431:T$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,U$3431:U$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,V$3431:V$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,W$3431:W$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,X$3431:X$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,Y$3431:Y$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,Z$3431:Z$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AA$3431:AA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AB$3431:AB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AC$3431:AC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AD$3431:AD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AE$3431:AE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AF$3431:AF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AG$3431:AG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AH$3431:AH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AI$3431:AI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AJ$3431:AJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AK$3431:AK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AL$3431:AL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AM$3431:AM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AN$3431:AN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AO$3431:AO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AP$3431:AP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AQ$3431:AQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AR$3431:AR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AS$3431:AS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AT$3431:AT$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AU$3431:AU$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AV$3431:AV$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AW$3431:AW$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AX$3431:AX$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AY$3431:AY$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,AZ$3431:AZ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BA$3431:BA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BB$3431:BB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BC$3431:BC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BD$3431:BD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BE$3431:BE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BF$3431:BF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BG$3431:BG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BH$3431:BH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BI$3431:BI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BJ$3431:BJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BK$3431:BK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BL$3431:BL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BM$3431:BM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BN$3431:BN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BO$3431:BO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BP$3431:BP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BQ$3431:BQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BR$3431:BR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BS$3431:BS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5684,BT$3431:BT$4123)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5701,lstEnergyFull,0),1)","v":0},{"$f":"I5701&\"-FIXED\"","v":"Real-At risk-0-FIXED"},{"$f":"E5700+1","v":14},"£000",{"$f":"INDEX(lstTariffsFull,E5701,1)","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,E5701,1)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$273&\"-\"&G5701","v":"Real-At risk-0"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$4123:$D$4815,$I5701,M$4123:M$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,N$4123:N$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,O$4123:O$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,P$4123:P$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,Q$4123:Q$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,R$4123:R$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,S$4123:S$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,T$4123:T$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,U$4123:U$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,V$4123:V$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,W$4123:W$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,X$4123:X$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,Y$4123:Y$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,Z$4123:Z$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AA$4123:AA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AB$4123:AB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AC$4123:AC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AD$4123:AD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AE$4123:AE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AF$4123:AF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AG$4123:AG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AH$4123:AH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AI$4123:AI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AJ$4123:AJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AK$4123:AK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AL$4123:AL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AM$4123:AM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AN$4123:AN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AO$4123:AO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AP$4123:AP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AQ$4123:AQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AR$4123:AR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AS$4123:AS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AT$4123:AT$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AU$4123:AU$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AV$4123:AV$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AW$4123:AW$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AX$4123:AX$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AY$4123:AY$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,AZ$4123:AZ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BA$4123:BA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BB$4123:BB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BC$4123:BC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BD$4123:BD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BE$4123:BE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BF$4123:BF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BG$4123:BG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BH$4123:BH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BI$4123:BI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BJ$4123:BJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BK$4123:BK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BL$4123:BL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BM$4123:BM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BN$4123:BN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BO$4123:BO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BP$4123:BP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BQ$4123:BQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BR$4123:BR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BS$4123:BS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5701,BT$4123:BT$4815)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5718,lstEnergyFull,0),1)","v":0},{"$f":"I5718&\"-FIXED\"","v":"Real-Not at risk-0-FIXED"},{"$f":"E5717","v":18},"£000",{"$f":"G5717","v":0},{"$f":"H5717","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$274&\"-\"&G5718","v":"Real-Not at risk-0"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$4123:$D$4815,$I5718,M$4123:M$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,N$4123:N$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,O$4123:O$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,P$4123:P$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,Q$4123:Q$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,R$4123:R$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,S$4123:S$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,T$4123:T$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,U$4123:U$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,V$4123:V$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,W$4123:W$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,X$4123:X$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,Y$4123:Y$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,Z$4123:Z$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AA$4123:AA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AB$4123:AB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AC$4123:AC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AD$4123:AD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AE$4123:AE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AF$4123:AF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AG$4123:AG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AH$4123:AH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AI$4123:AI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AJ$4123:AJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AK$4123:AK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AL$4123:AL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AM$4123:AM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AN$4123:AN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AO$4123:AO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AP$4123:AP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AQ$4123:AQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AR$4123:AR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AS$4123:AS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AT$4123:AT$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AU$4123:AU$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AV$4123:AV$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AW$4123:AW$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AX$4123:AX$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AY$4123:AY$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,AZ$4123:AZ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BA$4123:BA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BB$4123:BB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BC$4123:BC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BD$4123:BD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BE$4123:BE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BF$4123:BF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BG$4123:BG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BH$4123:BH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BI$4123:BI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BJ$4123:BJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BK$4123:BK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BL$4123:BL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BM$4123:BM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BN$4123:BN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BO$4123:BO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BP$4123:BP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BQ$4123:BQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BR$4123:BR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BS$4123:BS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5718,BT$4123:BT$4815)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5731,lstEnergyFull,0),1)","v":0},{"$f":"I5731&\"-VARIABLE\"","v":"Real-At risk-0-VARIABLE"},{"$f":"E5729","v":21},"£000",{"$f":"G5729","v":0},{"$f":"H5729","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$273&\"-\"&G5731","v":"Real-At risk-0"},{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$3431:$D$4123,$I5731,M$3431:M$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,N$3431:N$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,O$3431:O$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,P$3431:P$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,Q$3431:Q$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,R$3431:R$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,S$3431:S$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,T$3431:T$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,U$3431:U$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,V$3431:V$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,W$3431:W$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,X$3431:X$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,Y$3431:Y$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,Z$3431:Z$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AA$3431:AA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AB$3431:AB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AC$3431:AC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AD$3431:AD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AE$3431:AE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AF$3431:AF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AG$3431:AG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AH$3431:AH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AI$3431:AI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AJ$3431:AJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AK$3431:AK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AL$3431:AL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AM$3431:AM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AN$3431:AN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AO$3431:AO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AP$3431:AP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AQ$3431:AQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AR$3431:AR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AS$3431:AS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AT$3431:AT$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AU$3431:AU$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AV$3431:AV$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AW$3431:AW$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AX$3431:AX$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AY$3431:AY$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,AZ$3431:AZ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BA$3431:BA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BB$3431:BB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BC$3431:BC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BD$3431:BD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BE$3431:BE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BF$3431:BF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BG$3431:BG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BH$3431:BH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BI$3431:BI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BJ$3431:BJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BK$3431:BK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BL$3431:BL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BM$3431:BM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BN$3431:BN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BO$3431:BO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BP$3431:BP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BQ$3431:BQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BR$3431:BR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BS$3431:BS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5731,BT$3431:BT$4123)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5753,lstEnergyFull,0),1)","v":0},{"$f":"I5753&\"-FIXED\"","v":"Real-At risk-0-FIXED"},{"$f":"E5752+1","v":27},"£000",{"$f":"INDEX(lstTariffsFull,E5753,1)","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,E5753,1)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$D$273&\"-\"&G5753","v":"Real-At risk-0"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$4123:$D$4815,$I5753,M$4123:M$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,N$4123:N$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,O$4123:O$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,P$4123:P$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,Q$4123:Q$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,R$4123:R$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,S$4123:S$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,T$4123:T$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,U$4123:U$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,V$4123:V$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,W$4123:W$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,X$4123:X$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,Y$4123:Y$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,Z$4123:Z$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AA$4123:AA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AB$4123:AB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AC$4123:AC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AD$4123:AD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AE$4123:AE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AF$4123:AF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AG$4123:AG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AH$4123:AH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AI$4123:AI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AJ$4123:AJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AK$4123:AK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AL$4123:AL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AM$4123:AM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AN$4123:AN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AO$4123:AO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AP$4123:AP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AQ$4123:AQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AR$4123:AR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AS$4123:AS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AT$4123:AT$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AU$4123:AU$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AV$4123:AV$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AW$4123:AW$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AX$4123:AX$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AY$4123:AY$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,AZ$4123:AZ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BA$4123:BA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BB$4123:BB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BC$4123:BC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BD$4123:BD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BE$4123:BE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BF$4123:BF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BG$4123:BG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BH$4123:BH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BI$4123:BI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BJ$4123:BJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BK$4123:BK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BL$4123:BL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BM$4123:BM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BN$4123:BN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BO$4123:BO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BP$4123:BP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BQ$4123:BQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BR$4123:BR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BS$4123:BS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5753,BT$4123:BT$4815)*(1-INP_General!$F$583)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-Grid Exports\"","v":"Real-Grid Exports"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,{"$f":"AVERAGEIF($M$28:$BT$28,1,$M5770:$BT5770)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M4928:M4929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS4928:AS4929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&\"CAPEX - \"&SYS_Admin!$D$243&\"-Energy Efficiency\"","v":"Real-CAPEX - Retail-Energy Efficiency"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M5479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS5479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-Energy Efficiency Income\"&\"-\"&SYS_Admin!$D$243","v":"Real-Energy Efficiency Income-Retail"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M5460-SUM(M5458:M5459)","v":0},0,{"$f":"-O5460-SUM(O5458:O5459)","v":0},{"$f":"-P5460-SUM(P5458:P5459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less Inter-company sales/purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$G$815","v":"IC Paid"},null,null,null,null,{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!M$377:M$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!M$377:M$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!M$377:M$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!N$377:N$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!N$377:N$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!N$377:N$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!O$377:O$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!O$377:O$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!O$377:O$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!P$377:P$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!P$377:P$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!P$377:P$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!Q$377:Q$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!Q$377:Q$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!Q$377:Q$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!R$377:R$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!R$377:R$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!R$377:R$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!S$377:S$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!S$377:S$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!S$377:S$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!T$377:T$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!T$377:T$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!T$377:T$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!U$377:U$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!U$377:U$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!U$377:U$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!V$377:V$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!V$377:V$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!V$377:V$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!W$377:W$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!W$377:W$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!W$377:W$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!X$377:X$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!X$377:X$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!X$377:X$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!Y$377:Y$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!Y$377:Y$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!Y$377:Y$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!Z$377:Z$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!Z$377:Z$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!Z$377:Z$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AA$377:AA$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AA$377:AA$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AA$377:AA$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AB$377:AB$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AB$377:AB$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AB$377:AB$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AC$377:AC$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AC$377:AC$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AC$377:AC$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AD$377:AD$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AD$377:AD$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AD$377:AD$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AE$377:AE$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AE$377:AE$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AE$377:AE$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AF$377:AF$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AF$377:AF$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AF$377:AF$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AG$377:AG$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AG$377:AG$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AG$377:AG$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AH$377:AH$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AH$377:AH$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AH$377:AH$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AI$377:AI$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AI$377:AI$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AI$377:AI$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AJ$377:AJ$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AJ$377:AJ$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AJ$377:AJ$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AK$377:AK$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AK$377:AK$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AK$377:AK$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AL$377:AL$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AL$377:AL$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AL$377:AL$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AM$377:AM$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AM$377:AM$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AM$377:AM$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AN$377:AN$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AN$377:AN$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AN$377:AN$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AO$377:AO$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AO$377:AO$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AO$377:AO$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AP$377:AP$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AP$377:AP$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AP$377:AP$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AQ$377:AQ$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AQ$377:AQ$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AQ$377:AQ$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AR$377:AR$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AR$377:AR$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AR$377:AR$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AS$377:AS$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AS$377:AS$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AS$377:AS$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AT$377:AT$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AT$377:AT$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AT$377:AT$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AU$377:AU$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AU$377:AU$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AU$377:AU$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AV$377:AV$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AV$377:AV$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AV$377:AV$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AW$377:AW$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AW$377:AW$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AW$377:AW$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AX$377:AX$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AX$377:AX$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AX$377:AX$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AY$377:AY$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AY$377:AY$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AY$377:AY$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!AZ$377:AZ$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!AZ$377:AZ$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!AZ$377:AZ$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BA$377:BA$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BA$377:BA$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BA$377:BA$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BB$377:BB$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BB$377:BB$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BB$377:BB$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BC$377:BC$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BC$377:BC$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BC$377:BC$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BD$377:BD$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BD$377:BD$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BD$377:BD$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BE$377:BE$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BE$377:BE$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BE$377:BE$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BF$377:BF$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BF$377:BF$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BF$377:BF$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BG$377:BG$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BG$377:BG$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BG$377:BG$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BH$377:BH$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BH$377:BH$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BH$377:BH$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BI$377:BI$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BI$377:BI$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BI$377:BI$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BJ$377:BJ$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BJ$377:BJ$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BJ$377:BJ$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BK$377:BK$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BK$377:BK$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BK$377:BK$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BL$377:BL$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BL$377:BL$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BL$377:BL$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BM$377:BM$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BM$377:BM$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BM$377:BM$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BN$377:BN$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BN$377:BN$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BN$377:BN$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BO$377:BO$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BO$377:BO$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BO$377:BO$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BP$377:BP$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BP$377:BP$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BP$377:BP$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BQ$377:BQ$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BQ$377:BQ$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BQ$377:BQ$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BR$377:BR$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BR$377:BR$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BR$377:BR$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BS$377:BS$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BS$377:BS$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BS$377:BS$398)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$377:$A$398,$H5830,OpCo1_FS!BT$377:BT$398) -SUMIF(OpCo2_FS!$A$377:$A$398,$H5830,OpCo2_FS!BT$377:BT$398) -SUMIF(OpCo3_FS!$A$377:$A$398,$H5830,OpCo3_FS!BT$377:BT$398)","v":0}]
[null,null,null,"If including CF purchase, O&M & Fuel: remove inc.",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$401","v":false},null,null,{"$error":"#DIV/0!"},null,{"$f":"-SUM(M5647:M5768)*$H5840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS5647:AS5768)*$H5840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5857,lstEnergyFull,0),1)","v":0},{"$f":"I5857&\"-FIXED\"","v":"Nominal-At risk-0-FIXED"},{"$f":"E5856+1","v":3},"£000",{"$f":"INDEX(lstTariffsFull,E5857,1)","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,E5857,1)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$273&\"-\"&G5857","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$4123:$D$4815,$I5857,M$4123:M$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,N$4123:N$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,O$4123:O$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,P$4123:P$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,Q$4123:Q$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,R$4123:R$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,S$4123:S$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,T$4123:T$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,U$4123:U$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,V$4123:V$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,W$4123:W$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,X$4123:X$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,Y$4123:Y$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,Z$4123:Z$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AA$4123:AA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AB$4123:AB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AC$4123:AC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AD$4123:AD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AE$4123:AE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AF$4123:AF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AG$4123:AG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AH$4123:AH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AI$4123:AI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AJ$4123:AJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AK$4123:AK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AL$4123:AL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AM$4123:AM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AN$4123:AN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AO$4123:AO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AP$4123:AP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AQ$4123:AQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AR$4123:AR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AS$4123:AS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AT$4123:AT$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AU$4123:AU$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AV$4123:AV$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AW$4123:AW$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AX$4123:AX$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AY$4123:AY$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,AZ$4123:AZ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BA$4123:BA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BB$4123:BB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BC$4123:BC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BD$4123:BD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BE$4123:BE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BF$4123:BF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BG$4123:BG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BH$4123:BH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BI$4123:BI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BJ$4123:BJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BK$4123:BK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BL$4123:BL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BM$4123:BM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BN$4123:BN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BO$4123:BO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BP$4123:BP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BQ$4123:BQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BR$4123:BR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BS$4123:BS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5857,BT$4123:BT$4815)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5874,lstEnergyFull,0),1)","v":0},{"$f":"I5874&\"-FIXED\"","v":"Nominal-Not at risk-0-FIXED"},{"$f":"E5873","v":7},"£000",{"$f":"G5873","v":0},{"$f":"H5873","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$274&\"-\"&G5874","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$4123:$D$4815,$I5874,M$4123:M$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,N$4123:N$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,O$4123:O$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,P$4123:P$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,Q$4123:Q$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,R$4123:R$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,S$4123:S$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,T$4123:T$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,U$4123:U$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,V$4123:V$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,W$4123:W$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,X$4123:X$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,Y$4123:Y$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,Z$4123:Z$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AA$4123:AA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AB$4123:AB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AC$4123:AC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AD$4123:AD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AE$4123:AE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AF$4123:AF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AG$4123:AG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AH$4123:AH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AI$4123:AI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AJ$4123:AJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AK$4123:AK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AL$4123:AL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AM$4123:AM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AN$4123:AN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AO$4123:AO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AP$4123:AP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AQ$4123:AQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AR$4123:AR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AS$4123:AS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AT$4123:AT$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AU$4123:AU$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AV$4123:AV$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AW$4123:AW$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AX$4123:AX$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AY$4123:AY$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,AZ$4123:AZ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BA$4123:BA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BB$4123:BB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BC$4123:BC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BD$4123:BD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BE$4123:BE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BF$4123:BF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BG$4123:BG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BH$4123:BH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BI$4123:BI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BJ$4123:BJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BK$4123:BK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BL$4123:BL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BM$4123:BM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BN$4123:BN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BO$4123:BO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BP$4123:BP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BQ$4123:BQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BR$4123:BR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BS$4123:BS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5874,BT$4123:BT$4815)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5891,lstEnergyFull,0),1)","v":0},{"$f":"I5891&\"-VARIABLE\"","v":"Nominal-At risk-0-VARIABLE"},{"$f":"E5889","v":11},"£000",{"$f":"G5889","v":0},{"$f":"H5889","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$273&\"-\"&G5891","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$3431:$D$4123,$I5891,M$3431:M$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,N$3431:N$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,O$3431:O$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,P$3431:P$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,Q$3431:Q$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,R$3431:R$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,S$3431:S$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,T$3431:T$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,U$3431:U$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,V$3431:V$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,W$3431:W$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,X$3431:X$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,Y$3431:Y$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,Z$3431:Z$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AA$3431:AA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AB$3431:AB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AC$3431:AC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AD$3431:AD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AE$3431:AE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AF$3431:AF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AG$3431:AG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AH$3431:AH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AI$3431:AI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AJ$3431:AJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AK$3431:AK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AL$3431:AL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AM$3431:AM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AN$3431:AN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AO$3431:AO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AP$3431:AP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AQ$3431:AQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AR$3431:AR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AS$3431:AS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AT$3431:AT$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AU$3431:AU$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AV$3431:AV$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AW$3431:AW$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AX$3431:AX$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AY$3431:AY$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,AZ$3431:AZ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BA$3431:BA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BB$3431:BB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BC$3431:BC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BD$3431:BD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BE$3431:BE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BF$3431:BF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BG$3431:BG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BH$3431:BH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BI$3431:BI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BJ$3431:BJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BK$3431:BK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BL$3431:BL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BM$3431:BM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BN$3431:BN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BO$3431:BO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BP$3431:BP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BQ$3431:BQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BR$3431:BR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BS$3431:BS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5891,BT$3431:BT$4123)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5908,lstEnergyFull,0),1)","v":0},{"$f":"I5908&\"-VARIABLE\"","v":"Nominal-Not at risk-0-VARIABLE"},{"$f":"E5905","v":15},"£000",{"$f":"G5905","v":0},{"$f":"H5905","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$274&\"-\"&G5908","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$3431:$D$4123,$I5908,M$3431:M$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,N$3431:N$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,O$3431:O$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,P$3431:P$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,Q$3431:Q$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,R$3431:R$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,S$3431:S$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,T$3431:T$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,U$3431:U$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,V$3431:V$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,W$3431:W$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,X$3431:X$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,Y$3431:Y$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,Z$3431:Z$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AA$3431:AA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AB$3431:AB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AC$3431:AC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AD$3431:AD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AE$3431:AE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AF$3431:AF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AG$3431:AG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AH$3431:AH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AI$3431:AI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AJ$3431:AJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AK$3431:AK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AL$3431:AL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AM$3431:AM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AN$3431:AN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AO$3431:AO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AP$3431:AP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AQ$3431:AQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AR$3431:AR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AS$3431:AS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AT$3431:AT$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AU$3431:AU$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AV$3431:AV$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AW$3431:AW$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AX$3431:AX$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AY$3431:AY$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,AZ$3431:AZ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BA$3431:BA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BB$3431:BB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BC$3431:BC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BD$3431:BD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BE$3431:BE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BF$3431:BF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BG$3431:BG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BH$3431:BH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BI$3431:BI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BJ$3431:BJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BK$3431:BK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BL$3431:BL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BM$3431:BM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BN$3431:BN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BO$3431:BO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BP$3431:BP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BQ$3431:BQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BR$3431:BR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BS$3431:BS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5908,BT$3431:BT$4123)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5929,lstEnergyFull,0),1)","v":0},{"$f":"I5929&\"-FIXED\"","v":"Nominal-At risk-0-FIXED"},{"$f":"E5928+1","v":21},"£000",{"$f":"INDEX(lstTariffsFull,E5929,1)","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,E5929,1)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$273&\"-\"&G5929","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$586","v":"Fixed"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$4123:$D$4815,$I5929,M$4123:M$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,N$4123:N$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,O$4123:O$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,P$4123:P$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,Q$4123:Q$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,R$4123:R$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,S$4123:S$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,T$4123:T$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,U$4123:U$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,V$4123:V$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,W$4123:W$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,X$4123:X$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,Y$4123:Y$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,Z$4123:Z$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AA$4123:AA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AB$4123:AB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AC$4123:AC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AD$4123:AD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AE$4123:AE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AF$4123:AF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AG$4123:AG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AH$4123:AH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AI$4123:AI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AJ$4123:AJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AK$4123:AK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AL$4123:AL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AM$4123:AM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AN$4123:AN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AO$4123:AO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AP$4123:AP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AQ$4123:AQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AR$4123:AR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AS$4123:AS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AT$4123:AT$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AU$4123:AU$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AV$4123:AV$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AW$4123:AW$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AX$4123:AX$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AY$4123:AY$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,AZ$4123:AZ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BA$4123:BA$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BB$4123:BB$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BC$4123:BC$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BD$4123:BD$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BE$4123:BE$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BF$4123:BF$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BG$4123:BG$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BH$4123:BH$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BI$4123:BI$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BJ$4123:BJ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BK$4123:BK$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BL$4123:BL$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BM$4123:BM$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BN$4123:BN$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BO$4123:BO$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BP$4123:BP$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BQ$4123:BQ$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BR$4123:BR$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BS$4123:BS$4815)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$4123:$D$4815,$I5929,BT$4123:BT$4815)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5943,lstEnergyFull,0),1)","v":0},{"$f":"I5943&\"-VARIABLE\"","v":"Nominal-At risk-0-VARIABLE"},{"$f":"E5941","v":24},"£000",{"$f":"G5941","v":0},{"$f":"H5941","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$273&\"-\"&G5943","v":"Nominal-At risk-0"},{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$273","v":"At risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$3431:$D$4123,$I5943,M$3431:M$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,N$3431:N$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,O$3431:O$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,P$3431:P$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,Q$3431:Q$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,R$3431:R$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,S$3431:S$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,T$3431:T$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,U$3431:U$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,V$3431:V$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,W$3431:W$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,X$3431:X$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,Y$3431:Y$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,Z$3431:Z$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AA$3431:AA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AB$3431:AB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AC$3431:AC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AD$3431:AD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AE$3431:AE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AF$3431:AF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AG$3431:AG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AH$3431:AH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AI$3431:AI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AJ$3431:AJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AK$3431:AK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AL$3431:AL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AM$3431:AM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AN$3431:AN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AO$3431:AO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AP$3431:AP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AQ$3431:AQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AR$3431:AR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AS$3431:AS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AT$3431:AT$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AU$3431:AU$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AV$3431:AV$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AW$3431:AW$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AX$3431:AX$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AY$3431:AY$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,AZ$3431:AZ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BA$3431:BA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BB$3431:BB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BC$3431:BC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BD$3431:BD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BE$3431:BE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BF$3431:BF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BG$3431:BG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BH$3431:BH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BI$3431:BI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BJ$3431:BJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BK$3431:BK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BL$3431:BL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BM$3431:BM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BN$3431:BN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BO$3431:BO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BP$3431:BP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BQ$3431:BQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BR$3431:BR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BS$3431:BS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5943,BT$3431:BT$4123)*(1-INP_General!$F$583)","v":0}]
[null,null,{"$f":"INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H5960,lstEnergyFull,0),1)","v":0},{"$f":"I5960&\"-VARIABLE\"","v":"Nominal-Not at risk-0-VARIABLE"},{"$f":"E5957","v":28},"£000",{"$f":"G5957","v":0},{"$f":"H5957","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$274&\"-\"&G5960","v":"Nominal-Not at risk-0"},{"$f":"SYS_Admin!$D$587","v":"Variable"},{"$f":"SYS_Admin!$D$274","v":"Not at risk"},{"$error":"#DIV/0!"},{"$f":"SUMIF($D$3431:$D$4123,$I5960,M$3431:M$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,N$3431:N$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,O$3431:O$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,P$3431:P$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,Q$3431:Q$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,R$3431:R$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,S$3431:S$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,T$3431:T$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,U$3431:U$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,V$3431:V$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,W$3431:W$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,X$3431:X$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,Y$3431:Y$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,Z$3431:Z$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AA$3431:AA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AB$3431:AB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AC$3431:AC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AD$3431:AD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AE$3431:AE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AF$3431:AF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AG$3431:AG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AH$3431:AH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AI$3431:AI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AJ$3431:AJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AK$3431:AK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AL$3431:AL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AM$3431:AM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AN$3431:AN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AO$3431:AO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AP$3431:AP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AQ$3431:AQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AR$3431:AR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AS$3431:AS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AT$3431:AT$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AU$3431:AU$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AV$3431:AV$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AW$3431:AW$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AX$3431:AX$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AY$3431:AY$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,AZ$3431:AZ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BA$3431:BA$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BB$3431:BB$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BC$3431:BC$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BD$3431:BD$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BE$3431:BE$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BF$3431:BF$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BG$3431:BG$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BH$3431:BH$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BI$3431:BI$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BJ$3431:BJ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BK$3431:BK$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BL$3431:BL$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BM$3431:BM$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BN$3431:BN$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BO$3431:BO$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BP$3431:BP$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BQ$3431:BQ$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BR$3431:BR$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BS$3431:BS$4123)*(1-INP_General!$F$583)","v":0},{"$f":"SUMIF($D$3431:$D$4123,$I5960,BT$3431:BT$4123)*(1-INP_General!$F$583)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-Other Income\"&\"-\"&SYS_Admin!$D$242","v":"Nominal-Other Income-Distribution"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,{"$f":"AVERAGEIF($M$28:$BT$28,1,$M5977:$BT5977)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M5602:M5603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS5602:AS5603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&\"O&M - \"&SYS_Admin!$D$241&\"-Energy Efficiency\"","v":"Nominal-O&M - Generation-Energy Efficiency"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,{"$error":"#DIV/0!"},null,{"$f":"M5378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS5378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&\"CAPEX - \"&SYS_Admin!$D$243","v":"Nominal-CAPEX - Retail"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2184-M2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2184-AS2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less taxes",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$G$816","v":"Taxes Paid"},null,null,null,null,{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!M$163:M$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!M$163:M$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!M$163:M$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!N$163:N$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!N$163:N$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!N$163:N$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!O$163:O$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!O$163:O$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!O$163:O$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!P$163:P$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!P$163:P$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!P$163:P$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!Q$163:Q$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!Q$163:Q$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!Q$163:Q$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!R$163:R$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!R$163:R$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!R$163:R$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!S$163:S$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!S$163:S$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!S$163:S$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!T$163:T$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!T$163:T$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!T$163:T$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!U$163:U$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!U$163:U$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!U$163:U$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!V$163:V$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!V$163:V$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!V$163:V$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!W$163:W$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!W$163:W$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!W$163:W$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!X$163:X$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!X$163:X$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!X$163:X$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!Y$163:Y$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!Y$163:Y$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!Y$163:Y$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!Z$163:Z$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!Z$163:Z$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!Z$163:Z$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AA$163:AA$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AA$163:AA$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AA$163:AA$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AB$163:AB$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AB$163:AB$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AB$163:AB$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AC$163:AC$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AC$163:AC$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AC$163:AC$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AD$163:AD$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AD$163:AD$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AD$163:AD$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AE$163:AE$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AE$163:AE$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AE$163:AE$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AF$163:AF$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AF$163:AF$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AF$163:AF$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AG$163:AG$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AG$163:AG$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AG$163:AG$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AH$163:AH$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AH$163:AH$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AH$163:AH$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AI$163:AI$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AI$163:AI$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AI$163:AI$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AJ$163:AJ$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AJ$163:AJ$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AJ$163:AJ$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AK$163:AK$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AK$163:AK$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AK$163:AK$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AL$163:AL$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AL$163:AL$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AL$163:AL$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AM$163:AM$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AM$163:AM$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AM$163:AM$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AN$163:AN$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AN$163:AN$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AN$163:AN$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AO$163:AO$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AO$163:AO$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AO$163:AO$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AP$163:AP$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AP$163:AP$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AP$163:AP$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AQ$163:AQ$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AQ$163:AQ$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AQ$163:AQ$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AR$163:AR$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AR$163:AR$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AR$163:AR$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AS$163:AS$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AS$163:AS$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AS$163:AS$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AT$163:AT$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AT$163:AT$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AT$163:AT$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AU$163:AU$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AU$163:AU$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AU$163:AU$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AV$163:AV$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AV$163:AV$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AV$163:AV$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AW$163:AW$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AW$163:AW$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AW$163:AW$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AX$163:AX$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AX$163:AX$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AX$163:AX$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AY$163:AY$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AY$163:AY$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AY$163:AY$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!AZ$163:AZ$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!AZ$163:AZ$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!AZ$163:AZ$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BA$163:BA$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BA$163:BA$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BA$163:BA$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BB$163:BB$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BB$163:BB$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BB$163:BB$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BC$163:BC$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BC$163:BC$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BC$163:BC$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BD$163:BD$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BD$163:BD$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BD$163:BD$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BE$163:BE$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BE$163:BE$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BE$163:BE$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BF$163:BF$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BF$163:BF$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BF$163:BF$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BG$163:BG$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BG$163:BG$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BG$163:BG$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BH$163:BH$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BH$163:BH$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BH$163:BH$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BI$163:BI$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BI$163:BI$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BI$163:BI$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BJ$163:BJ$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BJ$163:BJ$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BJ$163:BJ$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BK$163:BK$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BK$163:BK$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BK$163:BK$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BL$163:BL$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BL$163:BL$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BL$163:BL$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BM$163:BM$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BM$163:BM$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BM$163:BM$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BN$163:BN$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BN$163:BN$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BN$163:BN$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BO$163:BO$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BO$163:BO$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BO$163:BO$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BP$163:BP$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BP$163:BP$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BP$163:BP$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BQ$163:BQ$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BQ$163:BQ$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BQ$163:BQ$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BR$163:BR$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BR$163:BR$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BR$163:BR$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BS$163:BS$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BS$163:BS$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BS$163:BS$191)","v":0},{"$f":"-SUMIF(OpCo1_FS!$A$163:$A$191,$H6029,OpCo1_FS!BT$163:BT$191)-SUMIF(OpCo2_FS!$A$163:$A$191,$H6029,OpCo2_FS!BT$163:BT$191)-SUMIF(OpCo3_FS!$A$163:$A$191,$H6029,OpCo3_FS!BT$163:BT$191)","v":0}]
[null,null,{"$f":"MAX(C$5643:C6044)+1","v":2},"PRE-TAX REAL PROJECT/SOCIAL IRR, NPV and PAYBACK"]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M6079:M6079)>0)*SUM($M6080:M6080)*(SUM($L6081:L6081)=0)","v":0},{"$f":"1*(SUM($M6079:N6079)>0)*SUM($M6080:N6080)*(SUM($L6081:M6081)=0)","v":0},{"$f":"1*(SUM($M6079:O6079)>0)*SUM($M6080:O6080)*(SUM($L6081:N6081)=0)","v":0},{"$f":"1*(SUM($M6079:P6079)>0)*SUM($M6080:P6080)*(SUM($L6081:O6081)=0)","v":0},{"$f":"1*(SUM($M6079:Q6079)>0)*SUM($M6080:Q6080)*(SUM($L6081:P6081)=0)","v":0},{"$f":"1*(SUM($M6079:R6079)>0)*SUM($M6080:R6080)*(SUM($L6081:Q6081)=0)","v":0},{"$f":"1*(SUM($M6079:S6079)>0)*SUM($M6080:S6080)*(SUM($L6081:R6081)=0)","v":0},{"$f":"1*(SUM($M6079:T6079)>0)*SUM($M6080:T6080)*(SUM($L6081:S6081)=0)","v":0},{"$f":"1*(SUM($M6079:U6079)>0)*SUM($M6080:U6080)*(SUM($L6081:T6081)=0)","v":0},{"$f":"1*(SUM($M6079:V6079)>0)*SUM($M6080:V6080)*(SUM($L6081:U6081)=0)","v":0},{"$f":"1*(SUM($M6079:W6079)>0)*SUM($M6080:W6080)*(SUM($L6081:V6081)=0)","v":0},{"$f":"1*(SUM($M6079:X6079)>0)*SUM($M6080:X6080)*(SUM($L6081:W6081)=0)","v":0},{"$f":"1*(SUM($M6079:Y6079)>0)*SUM($M6080:Y6080)*(SUM($L6081:X6081)=0)","v":0},{"$f":"1*(SUM($M6079:Z6079)>0)*SUM($M6080:Z6080)*(SUM($L6081:Y6081)=0)","v":0},{"$f":"1*(SUM($M6079:AA6079)>0)*SUM($M6080:AA6080)*(SUM($L6081:Z6081)=0)","v":0},{"$f":"1*(SUM($M6079:AB6079)>0)*SUM($M6080:AB6080)*(SUM($L6081:AA6081)=0)","v":0},{"$f":"1*(SUM($M6079:AC6079)>0)*SUM($M6080:AC6080)*(SUM($L6081:AB6081)=0)","v":0},{"$f":"1*(SUM($M6079:AD6079)>0)*SUM($M6080:AD6080)*(SUM($L6081:AC6081)=0)","v":0},{"$f":"1*(SUM($M6079:AE6079)>0)*SUM($M6080:AE6080)*(SUM($L6081:AD6081)=0)","v":0},{"$f":"1*(SUM($M6079:AF6079)>0)*SUM($M6080:AF6080)*(SUM($L6081:AE6081)=0)","v":0},{"$f":"1*(SUM($M6079:AG6079)>0)*SUM($M6080:AG6080)*(SUM($L6081:AF6081)=0)","v":0},{"$f":"1*(SUM($M6079:AH6079)>0)*SUM($M6080:AH6080)*(SUM($L6081:AG6081)=0)","v":0},{"$f":"1*(SUM($M6079:AI6079)>0)*SUM($M6080:AI6080)*(SUM($L6081:AH6081)=0)","v":0},{"$f":"1*(SUM($M6079:AJ6079)>0)*SUM($M6080:AJ6080)*(SUM($L6081:AI6081)=0)","v":0},{"$f":"1*(SUM($M6079:AK6079)>0)*SUM($M6080:AK6080)*(SUM($L6081:AJ6081)=0)","v":0},{"$f":"1*(SUM($M6079:AL6079)>0)*SUM($M6080:AL6080)*(SUM($L6081:AK6081)=0)","v":0},{"$f":"1*(SUM($M6079:AM6079)>0)*SUM($M6080:AM6080)*(SUM($L6081:AL6081)=0)","v":0},{"$f":"1*(SUM($M6079:AN6079)>0)*SUM($M6080:AN6080)*(SUM($L6081:AM6081)=0)","v":0},{"$f":"1*(SUM($M6079:AO6079)>0)*SUM($M6080:AO6080)*(SUM($L6081:AN6081)=0)","v":0},{"$f":"1*(SUM($M6079:AP6079)>0)*SUM($M6080:AP6080)*(SUM($L6081:AO6081)=0)","v":0},{"$f":"1*(SUM($M6079:AQ6079)>0)*SUM($M6080:AQ6080)*(SUM($L6081:AP6081)=0)","v":0},{"$f":"1*(SUM($M6079:AR6079)>0)*SUM($M6080:AR6080)*(SUM($L6081:AQ6081)=0)","v":0},{"$f":"1*(SUM($M6079:AS6079)>0)*SUM($M6080:AS6080)*(SUM($L6081:AR6081)=0)","v":0},{"$f":"1*(SUM($M6079:AT6079)>0)*SUM($M6080:AT6080)*(SUM($L6081:AS6081)=0)","v":0},{"$f":"1*(SUM($M6079:AU6079)>0)*SUM($M6080:AU6080)*(SUM($L6081:AT6081)=0)","v":0},{"$f":"1*(SUM($M6079:AV6079)>0)*SUM($M6080:AV6080)*(SUM($L6081:AU6081)=0)","v":0},{"$f":"1*(SUM($M6079:AW6079)>0)*SUM($M6080:AW6080)*(SUM($L6081:AV6081)=0)","v":0},{"$f":"1*(SUM($M6079:AX6079)>0)*SUM($M6080:AX6080)*(SUM($L6081:AW6081)=0)","v":0},{"$f":"1*(SUM($M6079:AY6079)>0)*SUM($M6080:AY6080)*(SUM($L6081:AX6081)=0)","v":0},{"$f":"1*(SUM($M6079:AZ6079)>0)*SUM($M6080:AZ6080)*(SUM($L6081:AY6081)=0)","v":0},{"$f":"1*(SUM($M6079:BA6079)>0)*SUM($M6080:BA6080)*(SUM($L6081:AZ6081)=0)","v":0},{"$f":"1*(SUM($M6079:BB6079)>0)*SUM($M6080:BB6080)*(SUM($L6081:BA6081)=0)","v":0},{"$f":"1*(SUM($M6079:BC6079)>0)*SUM($M6080:BC6080)*(SUM($L6081:BB6081)=0)","v":0},{"$f":"1*(SUM($M6079:BD6079)>0)*SUM($M6080:BD6080)*(SUM($L6081:BC6081)=0)","v":0},{"$f":"1*(SUM($M6079:BE6079)>0)*SUM($M6080:BE6080)*(SUM($L6081:BD6081)=0)","v":0},{"$f":"1*(SUM($M6079:BF6079)>0)*SUM($M6080:BF6080)*(SUM($L6081:BE6081)=0)","v":0},{"$f":"1*(SUM($M6079:BG6079)>0)*SUM($M6080:BG6080)*(SUM($L6081:BF6081)=0)","v":0},{"$f":"1*(SUM($M6079:BH6079)>0)*SUM($M6080:BH6080)*(SUM($L6081:BG6081)=0)","v":0},{"$f":"1*(SUM($M6079:BI6079)>0)*SUM($M6080:BI6080)*(SUM($L6081:BH6081)=0)","v":0},{"$f":"1*(SUM($M6079:BJ6079)>0)*SUM($M6080:BJ6080)*(SUM($L6081:BI6081)=0)","v":0},{"$f":"1*(SUM($M6079:BK6079)>0)*SUM($M6080:BK6080)*(SUM($L6081:BJ6081)=0)","v":0},{"$f":"1*(SUM($M6079:BL6079)>0)*SUM($M6080:BL6080)*(SUM($L6081:BK6081)=0)","v":0},{"$f":"1*(SUM($M6079:BM6079)>0)*SUM($M6080:BM6080)*(SUM($L6081:BL6081)=0)","v":0},{"$f":"1*(SUM($M6079:BN6079)>0)*SUM($M6080:BN6080)*(SUM($L6081:BM6081)=0)","v":0},{"$f":"1*(SUM($M6079:BO6079)>0)*SUM($M6080:BO6080)*(SUM($L6081:BN6081)=0)","v":0},{"$f":"1*(SUM($M6079:BP6079)>0)*SUM($M6080:BP6080)*(SUM($L6081:BO6081)=0)","v":0},{"$f":"1*(SUM($M6079:BQ6079)>0)*SUM($M6080:BQ6080)*(SUM($L6081:BP6081)=0)","v":0},{"$f":"1*(SUM($M6079:BR6079)>0)*SUM($M6080:BR6080)*(SUM($L6081:BQ6081)=0)","v":0},{"$f":"1*(SUM($M6079:BS6079)>0)*SUM($M6080:BS6080)*(SUM($L6081:BR6081)=0)","v":0},{"$f":"1*(SUM($M6079:BT6079)>0)*SUM($M6080:BT6080)*(SUM($L6081:BS6081)=0)","v":0}]
[]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M6109:M6109)>0)*SUM($M6110:M6110)*(SUM($L6111:L6111)=0)","v":0},{"$f":"1*(SUM($M6109:N6109)>0)*SUM($M6110:N6110)*(SUM($L6111:M6111)=0)","v":0},{"$f":"1*(SUM($M6109:O6109)>0)*SUM($M6110:O6110)*(SUM($L6111:N6111)=0)","v":0},{"$f":"1*(SUM($M6109:P6109)>0)*SUM($M6110:P6110)*(SUM($L6111:O6111)=0)","v":0},{"$f":"1*(SUM($M6109:Q6109)>0)*SUM($M6110:Q6110)*(SUM($L6111:P6111)=0)","v":0},{"$f":"1*(SUM($M6109:R6109)>0)*SUM($M6110:R6110)*(SUM($L6111:Q6111)=0)","v":0},{"$f":"1*(SUM($M6109:S6109)>0)*SUM($M6110:S6110)*(SUM($L6111:R6111)=0)","v":0},{"$f":"1*(SUM($M6109:T6109)>0)*SUM($M6110:T6110)*(SUM($L6111:S6111)=0)","v":0},{"$f":"1*(SUM($M6109:U6109)>0)*SUM($M6110:U6110)*(SUM($L6111:T6111)=0)","v":0},{"$f":"1*(SUM($M6109:V6109)>0)*SUM($M6110:V6110)*(SUM($L6111:U6111)=0)","v":0},{"$f":"1*(SUM($M6109:W6109)>0)*SUM($M6110:W6110)*(SUM($L6111:V6111)=0)","v":0},{"$f":"1*(SUM($M6109:X6109)>0)*SUM($M6110:X6110)*(SUM($L6111:W6111)=0)","v":0},{"$f":"1*(SUM($M6109:Y6109)>0)*SUM($M6110:Y6110)*(SUM($L6111:X6111)=0)","v":0},{"$f":"1*(SUM($M6109:Z6109)>0)*SUM($M6110:Z6110)*(SUM($L6111:Y6111)=0)","v":0},{"$f":"1*(SUM($M6109:AA6109)>0)*SUM($M6110:AA6110)*(SUM($L6111:Z6111)=0)","v":0},{"$f":"1*(SUM($M6109:AB6109)>0)*SUM($M6110:AB6110)*(SUM($L6111:AA6111)=0)","v":0},{"$f":"1*(SUM($M6109:AC6109)>0)*SUM($M6110:AC6110)*(SUM($L6111:AB6111)=0)","v":0},{"$f":"1*(SUM($M6109:AD6109)>0)*SUM($M6110:AD6110)*(SUM($L6111:AC6111)=0)","v":0},{"$f":"1*(SUM($M6109:AE6109)>0)*SUM($M6110:AE6110)*(SUM($L6111:AD6111)=0)","v":0},{"$f":"1*(SUM($M6109:AF6109)>0)*SUM($M6110:AF6110)*(SUM($L6111:AE6111)=0)","v":0},{"$f":"1*(SUM($M6109:AG6109)>0)*SUM($M6110:AG6110)*(SUM($L6111:AF6111)=0)","v":0},{"$f":"1*(SUM($M6109:AH6109)>0)*SUM($M6110:AH6110)*(SUM($L6111:AG6111)=0)","v":0},{"$f":"1*(SUM($M6109:AI6109)>0)*SUM($M6110:AI6110)*(SUM($L6111:AH6111)=0)","v":0},{"$f":"1*(SUM($M6109:AJ6109)>0)*SUM($M6110:AJ6110)*(SUM($L6111:AI6111)=0)","v":0},{"$f":"1*(SUM($M6109:AK6109)>0)*SUM($M6110:AK6110)*(SUM($L6111:AJ6111)=0)","v":0},{"$f":"1*(SUM($M6109:AL6109)>0)*SUM($M6110:AL6110)*(SUM($L6111:AK6111)=0)","v":0},{"$f":"1*(SUM($M6109:AM6109)>0)*SUM($M6110:AM6110)*(SUM($L6111:AL6111)=0)","v":0},{"$f":"1*(SUM($M6109:AN6109)>0)*SUM($M6110:AN6110)*(SUM($L6111:AM6111)=0)","v":0},{"$f":"1*(SUM($M6109:AO6109)>0)*SUM($M6110:AO6110)*(SUM($L6111:AN6111)=0)","v":0},{"$f":"1*(SUM($M6109:AP6109)>0)*SUM($M6110:AP6110)*(SUM($L6111:AO6111)=0)","v":0},{"$f":"1*(SUM($M6109:AQ6109)>0)*SUM($M6110:AQ6110)*(SUM($L6111:AP6111)=0)","v":0},{"$f":"1*(SUM($M6109:AR6109)>0)*SUM($M6110:AR6110)*(SUM($L6111:AQ6111)=0)","v":0},{"$f":"1*(SUM($M6109:AS6109)>0)*SUM($M6110:AS6110)*(SUM($L6111:AR6111)=0)","v":0},{"$f":"1*(SUM($M6109:AT6109)>0)*SUM($M6110:AT6110)*(SUM($L6111:AS6111)=0)","v":0},{"$f":"1*(SUM($M6109:AU6109)>0)*SUM($M6110:AU6110)*(SUM($L6111:AT6111)=0)","v":0},{"$f":"1*(SUM($M6109:AV6109)>0)*SUM($M6110:AV6110)*(SUM($L6111:AU6111)=0)","v":0},{"$f":"1*(SUM($M6109:AW6109)>0)*SUM($M6110:AW6110)*(SUM($L6111:AV6111)=0)","v":0},{"$f":"1*(SUM($M6109:AX6109)>0)*SUM($M6110:AX6110)*(SUM($L6111:AW6111)=0)","v":0},{"$f":"1*(SUM($M6109:AY6109)>0)*SUM($M6110:AY6110)*(SUM($L6111:AX6111)=0)","v":0},{"$f":"1*(SUM($M6109:AZ6109)>0)*SUM($M6110:AZ6110)*(SUM($L6111:AY6111)=0)","v":0},{"$f":"1*(SUM($M6109:BA6109)>0)*SUM($M6110:BA6110)*(SUM($L6111:AZ6111)=0)","v":0},{"$f":"1*(SUM($M6109:BB6109)>0)*SUM($M6110:BB6110)*(SUM($L6111:BA6111)=0)","v":0},{"$f":"1*(SUM($M6109:BC6109)>0)*SUM($M6110:BC6110)*(SUM($L6111:BB6111)=0)","v":0},{"$f":"1*(SUM($M6109:BD6109)>0)*SUM($M6110:BD6110)*(SUM($L6111:BC6111)=0)","v":0},{"$f":"1*(SUM($M6109:BE6109)>0)*SUM($M6110:BE6110)*(SUM($L6111:BD6111)=0)","v":0},{"$f":"1*(SUM($M6109:BF6109)>0)*SUM($M6110:BF6110)*(SUM($L6111:BE6111)=0)","v":0},{"$f":"1*(SUM($M6109:BG6109)>0)*SUM($M6110:BG6110)*(SUM($L6111:BF6111)=0)","v":0},{"$f":"1*(SUM($M6109:BH6109)>0)*SUM($M6110:BH6110)*(SUM($L6111:BG6111)=0)","v":0},{"$f":"1*(SUM($M6109:BI6109)>0)*SUM($M6110:BI6110)*(SUM($L6111:BH6111)=0)","v":0},{"$f":"1*(SUM($M6109:BJ6109)>0)*SUM($M6110:BJ6110)*(SUM($L6111:BI6111)=0)","v":0},{"$f":"1*(SUM($M6109:BK6109)>0)*SUM($M6110:BK6110)*(SUM($L6111:BJ6111)=0)","v":0},{"$f":"1*(SUM($M6109:BL6109)>0)*SUM($M6110:BL6110)*(SUM($L6111:BK6111)=0)","v":0},{"$f":"1*(SUM($M6109:BM6109)>0)*SUM($M6110:BM6110)*(SUM($L6111:BL6111)=0)","v":0},{"$f":"1*(SUM($M6109:BN6109)>0)*SUM($M6110:BN6110)*(SUM($L6111:BM6111)=0)","v":0},{"$f":"1*(SUM($M6109:BO6109)>0)*SUM($M6110:BO6110)*(SUM($L6111:BN6111)=0)","v":0},{"$f":"1*(SUM($M6109:BP6109)>0)*SUM($M6110:BP6110)*(SUM($L6111:BO6111)=0)","v":0},{"$f":"1*(SUM($M6109:BQ6109)>0)*SUM($M6110:BQ6110)*(SUM($L6111:BP6111)=0)","v":0},{"$f":"1*(SUM($M6109:BR6109)>0)*SUM($M6110:BR6110)*(SUM($L6111:BQ6111)=0)","v":0},{"$f":"1*(SUM($M6109:BS6109)>0)*SUM($M6110:BS6110)*(SUM($L6111:BR6111)=0)","v":0},{"$f":"1*(SUM($M6109:BT6109)>0)*SUM($M6110:BT6110)*(SUM($L6111:BS6111)=0)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT6130=1,\"n/a\",K6130+K6132)","v":0}]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M6044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS6044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Nominal-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M6167:BT6167)","v":0},null,{"$f":"M6165*M6166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M6180:M6180)*SUM(M6182:N6182)","v":0},{"$f":"SUM($M6180:N6180)*SUM(N6182:O6182)","v":0},{"$f":"SUM($M6180:O6180)*SUM(O6182:P6182)","v":0},{"$f":"SUM($M6180:P6180)*SUM(P6182:Q6182)","v":0},{"$f":"SUM($M6180:Q6180)*SUM(Q6182:R6182)","v":0},{"$f":"SUM($M6180:R6180)*SUM(R6182:S6182)","v":0},{"$f":"SUM($M6180:S6180)*SUM(S6182:T6182)","v":0},{"$f":"SUM($M6180:T6180)*SUM(T6182:U6182)","v":0},{"$f":"SUM($M6180:U6180)*SUM(U6182:V6182)","v":0},{"$f":"SUM($M6180:V6180)*SUM(V6182:W6182)","v":0},{"$f":"SUM($M6180:W6180)*SUM(W6182:X6182)","v":0},{"$f":"SUM($M6180:X6180)*SUM(X6182:Y6182)","v":0},{"$f":"SUM($M6180:Y6180)*SUM(Y6182:Z6182)","v":0},{"$f":"SUM($M6180:Z6180)*SUM(Z6182:AA6182)","v":0},{"$f":"SUM($M6180:AA6180)*SUM(AA6182:AB6182)","v":0},{"$f":"SUM($M6180:AB6180)*SUM(AB6182:AC6182)","v":0},{"$f":"SUM($M6180:AC6180)*SUM(AC6182:AD6182)","v":0},{"$f":"SUM($M6180:AD6180)*SUM(AD6182:AE6182)","v":0},{"$f":"SUM($M6180:AE6180)*SUM(AE6182:AF6182)","v":0},{"$f":"SUM($M6180:AF6180)*SUM(AF6182:AG6182)","v":0},{"$f":"SUM($M6180:AG6180)*SUM(AG6182:AH6182)","v":0},{"$f":"SUM($M6180:AH6180)*SUM(AH6182:AI6182)","v":0},{"$f":"SUM($M6180:AI6180)*SUM(AI6182:AJ6182)","v":0},{"$f":"SUM($M6180:AJ6180)*SUM(AJ6182:AK6182)","v":0},{"$f":"SUM($M6180:AK6180)*SUM(AK6182:AL6182)","v":0},{"$f":"SUM($M6180:AL6180)*SUM(AL6182:AM6182)","v":0},{"$f":"SUM($M6180:AM6180)*SUM(AM6182:AN6182)","v":0},{"$f":"SUM($M6180:AN6180)*SUM(AN6182:AO6182)","v":0},{"$f":"SUM($M6180:AO6180)*SUM(AO6182:AP6182)","v":0},{"$f":"SUM($M6180:AP6180)*SUM(AP6182:AQ6182)","v":0},{"$f":"SUM($M6180:AQ6180)*SUM(AQ6182:AR6182)","v":0},{"$f":"SUM($M6180:AR6180)*SUM(AR6182:AS6182)","v":0},{"$f":"SUM($M6180:AS6180)*SUM(AS6182:AT6182)","v":0},{"$f":"SUM($M6180:AT6180)*SUM(AT6182:AU6182)","v":0},{"$f":"SUM($M6180:AU6180)*SUM(AU6182:AV6182)","v":0},{"$f":"SUM($M6180:AV6180)*SUM(AV6182:AW6182)","v":0},{"$f":"SUM($M6180:AW6180)*SUM(AW6182:AX6182)","v":0},{"$f":"SUM($M6180:AX6180)*SUM(AX6182:AY6182)","v":0},{"$f":"SUM($M6180:AY6180)*SUM(AY6182:AZ6182)","v":0},{"$f":"SUM($M6180:AZ6180)*SUM(AZ6182:BA6182)","v":0},{"$f":"SUM($M6180:BA6180)*SUM(BA6182:BB6182)","v":0},{"$f":"SUM($M6180:BB6180)*SUM(BB6182:BC6182)","v":0},{"$f":"SUM($M6180:BC6180)*SUM(BC6182:BD6182)","v":0},{"$f":"SUM($M6180:BD6180)*SUM(BD6182:BE6182)","v":0},{"$f":"SUM($M6180:BE6180)*SUM(BE6182:BF6182)","v":0},{"$f":"SUM($M6180:BF6180)*SUM(BF6182:BG6182)","v":0},{"$f":"SUM($M6180:BG6180)*SUM(BG6182:BH6182)","v":0},{"$f":"SUM($M6180:BH6180)*SUM(BH6182:BI6182)","v":0},{"$f":"SUM($M6180:BI6180)*SUM(BI6182:BJ6182)","v":0},{"$f":"SUM($M6180:BJ6180)*SUM(BJ6182:BK6182)","v":0},{"$f":"SUM($M6180:BK6180)*SUM(BK6182:BL6182)","v":0},{"$f":"SUM($M6180:BL6180)*SUM(BL6182:BM6182)","v":0},{"$f":"SUM($M6180:BM6180)*SUM(BM6182:BN6182)","v":0},{"$f":"SUM($M6180:BN6180)*SUM(BN6182:BO6182)","v":0},{"$f":"SUM($M6180:BO6180)*SUM(BO6182:BP6182)","v":0},{"$f":"SUM($M6180:BP6180)*SUM(BP6182:BQ6182)","v":0},{"$f":"SUM($M6180:BQ6180)*SUM(BQ6182:BR6182)","v":0},{"$f":"SUM($M6180:BR6180)*SUM(BR6182:BS6182)","v":0},{"$f":"SUM($M6180:BS6180)*SUM(BS6182:BT6182)","v":0},{"$f":"SUM($M6180:BT6180)*SUM(BT6182:BU6182)","v":0}]
[null,null,null,"Irrecoverable VAT on O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo1!M2881,OpCo2!M2881,OpCo3!M2881)","v":0},{"$f":"-SUM(OpCo1!N2881,OpCo2!N2881,OpCo3!N2881)","v":0},{"$f":"-SUM(OpCo1!O2881,OpCo2!O2881,OpCo3!O2881)","v":0},{"$f":"-SUM(OpCo1!P2881,OpCo2!P2881,OpCo3!P2881)","v":0},{"$f":"-SUM(OpCo1!Q2881,OpCo2!Q2881,OpCo3!Q2881)","v":0},{"$f":"-SUM(OpCo1!R2881,OpCo2!R2881,OpCo3!R2881)","v":0},{"$f":"-SUM(OpCo1!S2881,OpCo2!S2881,OpCo3!S2881)","v":0},{"$f":"-SUM(OpCo1!T2881,OpCo2!T2881,OpCo3!T2881)","v":0},{"$f":"-SUM(OpCo1!U2881,OpCo2!U2881,OpCo3!U2881)","v":0},{"$f":"-SUM(OpCo1!V2881,OpCo2!V2881,OpCo3!V2881)","v":0},{"$f":"-SUM(OpCo1!W2881,OpCo2!W2881,OpCo3!W2881)","v":0},{"$f":"-SUM(OpCo1!X2881,OpCo2!X2881,OpCo3!X2881)","v":0},{"$f":"-SUM(OpCo1!Y2881,OpCo2!Y2881,OpCo3!Y2881)","v":0},{"$f":"-SUM(OpCo1!Z2881,OpCo2!Z2881,OpCo3!Z2881)","v":0},{"$f":"-SUM(OpCo1!AA2881,OpCo2!AA2881,OpCo3!AA2881)","v":0},{"$f":"-SUM(OpCo1!AB2881,OpCo2!AB2881,OpCo3!AB2881)","v":0},{"$f":"-SUM(OpCo1!AC2881,OpCo2!AC2881,OpCo3!AC2881)","v":0},{"$f":"-SUM(OpCo1!AD2881,OpCo2!AD2881,OpCo3!AD2881)","v":0},{"$f":"-SUM(OpCo1!AE2881,OpCo2!AE2881,OpCo3!AE2881)","v":0},{"$f":"-SUM(OpCo1!AF2881,OpCo2!AF2881,OpCo3!AF2881)","v":0},{"$f":"-SUM(OpCo1!AG2881,OpCo2!AG2881,OpCo3!AG2881)","v":0},{"$f":"-SUM(OpCo1!AH2881,OpCo2!AH2881,OpCo3!AH2881)","v":0},{"$f":"-SUM(OpCo1!AI2881,OpCo2!AI2881,OpCo3!AI2881)","v":0},{"$f":"-SUM(OpCo1!AJ2881,OpCo2!AJ2881,OpCo3!AJ2881)","v":0},{"$f":"-SUM(OpCo1!AK2881,OpCo2!AK2881,OpCo3!AK2881)","v":0},{"$f":"-SUM(OpCo1!AL2881,OpCo2!AL2881,OpCo3!AL2881)","v":0},{"$f":"-SUM(OpCo1!AM2881,OpCo2!AM2881,OpCo3!AM2881)","v":0},{"$f":"-SUM(OpCo1!AN2881,OpCo2!AN2881,OpCo3!AN2881)","v":0},{"$f":"-SUM(OpCo1!AO2881,OpCo2!AO2881,OpCo3!AO2881)","v":0},{"$f":"-SUM(OpCo1!AP2881,OpCo2!AP2881,OpCo3!AP2881)","v":0},{"$f":"-SUM(OpCo1!AQ2881,OpCo2!AQ2881,OpCo3!AQ2881)","v":0},{"$f":"-SUM(OpCo1!AR2881,OpCo2!AR2881,OpCo3!AR2881)","v":0},{"$f":"-SUM(OpCo1!AS2881,OpCo2!AS2881,OpCo3!AS2881)","v":0},{"$f":"-SUM(OpCo1!AT2881,OpCo2!AT2881,OpCo3!AT2881)","v":0},{"$f":"-SUM(OpCo1!AU2881,OpCo2!AU2881,OpCo3!AU2881)","v":0},{"$f":"-SUM(OpCo1!AV2881,OpCo2!AV2881,OpCo3!AV2881)","v":0},{"$f":"-SUM(OpCo1!AW2881,OpCo2!AW2881,OpCo3!AW2881)","v":0},{"$f":"-SUM(OpCo1!AX2881,OpCo2!AX2881,OpCo3!AX2881)","v":0},{"$f":"-SUM(OpCo1!AY2881,OpCo2!AY2881,OpCo3!AY2881)","v":0},{"$f":"-SUM(OpCo1!AZ2881,OpCo2!AZ2881,OpCo3!AZ2881)","v":0},{"$f":"-SUM(OpCo1!BA2881,OpCo2!BA2881,OpCo3!BA2881)","v":0},{"$f":"-SUM(OpCo1!BB2881,OpCo2!BB2881,OpCo3!BB2881)","v":0},{"$f":"-SUM(OpCo1!BC2881,OpCo2!BC2881,OpCo3!BC2881)","v":0},{"$f":"-SUM(OpCo1!BD2881,OpCo2!BD2881,OpCo3!BD2881)","v":0},{"$f":"-SUM(OpCo1!BE2881,OpCo2!BE2881,OpCo3!BE2881)","v":0},{"$f":"-SUM(OpCo1!BF2881,OpCo2!BF2881,OpCo3!BF2881)","v":0},{"$f":"-SUM(OpCo1!BG2881,OpCo2!BG2881,OpCo3!BG2881)","v":0},{"$f":"-SUM(OpCo1!BH2881,OpCo2!BH2881,OpCo3!BH2881)","v":0},{"$f":"-SUM(OpCo1!BI2881,OpCo2!BI2881,OpCo3!BI2881)","v":0},{"$f":"-SUM(OpCo1!BJ2881,OpCo2!BJ2881,OpCo3!BJ2881)","v":0},{"$f":"-SUM(OpCo1!BK2881,OpCo2!BK2881,OpCo3!BK2881)","v":0},{"$f":"-SUM(OpCo1!BL2881,OpCo2!BL2881,OpCo3!BL2881)","v":0},{"$f":"-SUM(OpCo1!BM2881,OpCo2!BM2881,OpCo3!BM2881)","v":0},{"$f":"-SUM(OpCo1!BN2881,OpCo2!BN2881,OpCo3!BN2881)","v":0},{"$f":"-SUM(OpCo1!BO2881,OpCo2!BO2881,OpCo3!BO2881)","v":0},{"$f":"-SUM(OpCo1!BP2881,OpCo2!BP2881,OpCo3!BP2881)","v":0},{"$f":"-SUM(OpCo1!BQ2881,OpCo2!BQ2881,OpCo3!BQ2881)","v":0},{"$f":"-SUM(OpCo1!BR2881,OpCo2!BR2881,OpCo3!BR2881)","v":0},{"$f":"-SUM(OpCo1!BS2881,OpCo2!BS2881,OpCo3!BS2881)","v":0},{"$f":"-SUM(OpCo1!BT2881,OpCo2!BT2881,OpCo3!BT2881)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M6219:BT6219)","v":0},null,{"$f":"SUM($M6217:M6217)-SUM($M6218:M6218)","v":0},{"$f":"SUM($M6217:N6217)-SUM($M6218:N6218)","v":0},{"$f":"SUM($M6217:O6217)-SUM($M6218:O6218)","v":0},{"$f":"SUM($M6217:P6217)-SUM($M6218:P6218)","v":0},{"$f":"SUM($M6217:Q6217)-SUM($M6218:Q6218)","v":0},{"$f":"SUM($M6217:R6217)-SUM($M6218:R6218)","v":0},{"$f":"SUM($M6217:S6217)-SUM($M6218:S6218)","v":0},{"$f":"SUM($M6217:T6217)-SUM($M6218:T6218)","v":0},{"$f":"SUM($M6217:U6217)-SUM($M6218:U6218)","v":0},{"$f":"SUM($M6217:V6217)-SUM($M6218:V6218)","v":0},{"$f":"SUM($M6217:W6217)-SUM($M6218:W6218)","v":0},{"$f":"SUM($M6217:X6217)-SUM($M6218:X6218)","v":0},{"$f":"SUM($M6217:Y6217)-SUM($M6218:Y6218)","v":0},{"$f":"SUM($M6217:Z6217)-SUM($M6218:Z6218)","v":0},{"$f":"SUM($M6217:AA6217)-SUM($M6218:AA6218)","v":0},{"$f":"SUM($M6217:AB6217)-SUM($M6218:AB6218)","v":0},{"$f":"SUM($M6217:AC6217)-SUM($M6218:AC6218)","v":0},{"$f":"SUM($M6217:AD6217)-SUM($M6218:AD6218)","v":0},{"$f":"SUM($M6217:AE6217)-SUM($M6218:AE6218)","v":0},{"$f":"SUM($M6217:AF6217)-SUM($M6218:AF6218)","v":0},{"$f":"SUM($M6217:AG6217)-SUM($M6218:AG6218)","v":0},{"$f":"SUM($M6217:AH6217)-SUM($M6218:AH6218)","v":0},{"$f":"SUM($M6217:AI6217)-SUM($M6218:AI6218)","v":0},{"$f":"SUM($M6217:AJ6217)-SUM($M6218:AJ6218)","v":0},{"$f":"SUM($M6217:AK6217)-SUM($M6218:AK6218)","v":0},{"$f":"SUM($M6217:AL6217)-SUM($M6218:AL6218)","v":0},{"$f":"SUM($M6217:AM6217)-SUM($M6218:AM6218)","v":0},{"$f":"SUM($M6217:AN6217)-SUM($M6218:AN6218)","v":0},{"$f":"SUM($M6217:AO6217)-SUM($M6218:AO6218)","v":0},{"$f":"SUM($M6217:AP6217)-SUM($M6218:AP6218)","v":0},{"$f":"SUM($M6217:AQ6217)-SUM($M6218:AQ6218)","v":0},{"$f":"SUM($M6217:AR6217)-SUM($M6218:AR6218)","v":0},{"$f":"SUM($M6217:AS6217)-SUM($M6218:AS6218)","v":0},{"$f":"SUM($M6217:AT6217)-SUM($M6218:AT6218)","v":0},{"$f":"SUM($M6217:AU6217)-SUM($M6218:AU6218)","v":0},{"$f":"SUM($M6217:AV6217)-SUM($M6218:AV6218)","v":0},{"$f":"SUM($M6217:AW6217)-SUM($M6218:AW6218)","v":0},{"$f":"SUM($M6217:AX6217)-SUM($M6218:AX6218)","v":0},{"$f":"SUM($M6217:AY6217)-SUM($M6218:AY6218)","v":0},{"$f":"SUM($M6217:AZ6217)-SUM($M6218:AZ6218)","v":0},{"$f":"SUM($M6217:BA6217)-SUM($M6218:BA6218)","v":0},{"$f":"SUM($M6217:BB6217)-SUM($M6218:BB6218)","v":0},{"$f":"SUM($M6217:BC6217)-SUM($M6218:BC6218)","v":0},{"$f":"SUM($M6217:BD6217)-SUM($M6218:BD6218)","v":0},{"$f":"SUM($M6217:BE6217)-SUM($M6218:BE6218)","v":0},{"$f":"SUM($M6217:BF6217)-SUM($M6218:BF6218)","v":0},{"$f":"SUM($M6217:BG6217)-SUM($M6218:BG6218)","v":0},{"$f":"SUM($M6217:BH6217)-SUM($M6218:BH6218)","v":0},{"$f":"SUM($M6217:BI6217)-SUM($M6218:BI6218)","v":0},{"$f":"SUM($M6217:BJ6217)-SUM($M6218:BJ6218)","v":0},{"$f":"SUM($M6217:BK6217)-SUM($M6218:BK6218)","v":0},{"$f":"SUM($M6217:BL6217)-SUM($M6218:BL6218)","v":0},{"$f":"SUM($M6217:BM6217)-SUM($M6218:BM6218)","v":0},{"$f":"SUM($M6217:BN6217)-SUM($M6218:BN6218)","v":0},{"$f":"SUM($M6217:BO6217)-SUM($M6218:BO6218)","v":0},{"$f":"SUM($M6217:BP6217)-SUM($M6218:BP6218)","v":0},{"$f":"SUM($M6217:BQ6217)-SUM($M6218:BQ6218)","v":0},{"$f":"SUM($M6217:BR6217)-SUM($M6218:BR6218)","v":0},{"$f":"SUM($M6217:BS6217)-SUM($M6218:BS6218)","v":0},{"$f":"SUM($M6217:BT6217)-SUM($M6218:BT6218)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT6233=1,\"n/a\",K6233+K6235)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M6251:M6251)>0)*SUM($M6252:M6252)*(SUM($L6253:L6253)=0)","v":0},{"$f":"1*(SUM($M6251:N6251)>0)*SUM($M6252:N6252)*(SUM($L6253:M6253)=0)","v":0},{"$f":"1*(SUM($M6251:O6251)>0)*SUM($M6252:O6252)*(SUM($L6253:N6253)=0)","v":0},{"$f":"1*(SUM($M6251:P6251)>0)*SUM($M6252:P6252)*(SUM($L6253:O6253)=0)","v":0},{"$f":"1*(SUM($M6251:Q6251)>0)*SUM($M6252:Q6252)*(SUM($L6253:P6253)=0)","v":0},{"$f":"1*(SUM($M6251:R6251)>0)*SUM($M6252:R6252)*(SUM($L6253:Q6253)=0)","v":0},{"$f":"1*(SUM($M6251:S6251)>0)*SUM($M6252:S6252)*(SUM($L6253:R6253)=0)","v":0},{"$f":"1*(SUM($M6251:T6251)>0)*SUM($M6252:T6252)*(SUM($L6253:S6253)=0)","v":0},{"$f":"1*(SUM($M6251:U6251)>0)*SUM($M6252:U6252)*(SUM($L6253:T6253)=0)","v":0},{"$f":"1*(SUM($M6251:V6251)>0)*SUM($M6252:V6252)*(SUM($L6253:U6253)=0)","v":0},{"$f":"1*(SUM($M6251:W6251)>0)*SUM($M6252:W6252)*(SUM($L6253:V6253)=0)","v":0},{"$f":"1*(SUM($M6251:X6251)>0)*SUM($M6252:X6252)*(SUM($L6253:W6253)=0)","v":0},{"$f":"1*(SUM($M6251:Y6251)>0)*SUM($M6252:Y6252)*(SUM($L6253:X6253)=0)","v":0},{"$f":"1*(SUM($M6251:Z6251)>0)*SUM($M6252:Z6252)*(SUM($L6253:Y6253)=0)","v":0},{"$f":"1*(SUM($M6251:AA6251)>0)*SUM($M6252:AA6252)*(SUM($L6253:Z6253)=0)","v":0},{"$f":"1*(SUM($M6251:AB6251)>0)*SUM($M6252:AB6252)*(SUM($L6253:AA6253)=0)","v":0},{"$f":"1*(SUM($M6251:AC6251)>0)*SUM($M6252:AC6252)*(SUM($L6253:AB6253)=0)","v":0},{"$f":"1*(SUM($M6251:AD6251)>0)*SUM($M6252:AD6252)*(SUM($L6253:AC6253)=0)","v":0},{"$f":"1*(SUM($M6251:AE6251)>0)*SUM($M6252:AE6252)*(SUM($L6253:AD6253)=0)","v":0},{"$f":"1*(SUM($M6251:AF6251)>0)*SUM($M6252:AF6252)*(SUM($L6253:AE6253)=0)","v":0},{"$f":"1*(SUM($M6251:AG6251)>0)*SUM($M6252:AG6252)*(SUM($L6253:AF6253)=0)","v":0},{"$f":"1*(SUM($M6251:AH6251)>0)*SUM($M6252:AH6252)*(SUM($L6253:AG6253)=0)","v":0},{"$f":"1*(SUM($M6251:AI6251)>0)*SUM($M6252:AI6252)*(SUM($L6253:AH6253)=0)","v":0},{"$f":"1*(SUM($M6251:AJ6251)>0)*SUM($M6252:AJ6252)*(SUM($L6253:AI6253)=0)","v":0},{"$f":"1*(SUM($M6251:AK6251)>0)*SUM($M6252:AK6252)*(SUM($L6253:AJ6253)=0)","v":0},{"$f":"1*(SUM($M6251:AL6251)>0)*SUM($M6252:AL6252)*(SUM($L6253:AK6253)=0)","v":0},{"$f":"1*(SUM($M6251:AM6251)>0)*SUM($M6252:AM6252)*(SUM($L6253:AL6253)=0)","v":0},{"$f":"1*(SUM($M6251:AN6251)>0)*SUM($M6252:AN6252)*(SUM($L6253:AM6253)=0)","v":0},{"$f":"1*(SUM($M6251:AO6251)>0)*SUM($M6252:AO6252)*(SUM($L6253:AN6253)=0)","v":0},{"$f":"1*(SUM($M6251:AP6251)>0)*SUM($M6252:AP6252)*(SUM($L6253:AO6253)=0)","v":0},{"$f":"1*(SUM($M6251:AQ6251)>0)*SUM($M6252:AQ6252)*(SUM($L6253:AP6253)=0)","v":0},{"$f":"1*(SUM($M6251:AR6251)>0)*SUM($M6252:AR6252)*(SUM($L6253:AQ6253)=0)","v":0},{"$f":"1*(SUM($M6251:AS6251)>0)*SUM($M6252:AS6252)*(SUM($L6253:AR6253)=0)","v":0},{"$f":"1*(SUM($M6251:AT6251)>0)*SUM($M6252:AT6252)*(SUM($L6253:AS6253)=0)","v":0},{"$f":"1*(SUM($M6251:AU6251)>0)*SUM($M6252:AU6252)*(SUM($L6253:AT6253)=0)","v":0},{"$f":"1*(SUM($M6251:AV6251)>0)*SUM($M6252:AV6252)*(SUM($L6253:AU6253)=0)","v":0},{"$f":"1*(SUM($M6251:AW6251)>0)*SUM($M6252:AW6252)*(SUM($L6253:AV6253)=0)","v":0},{"$f":"1*(SUM($M6251:AX6251)>0)*SUM($M6252:AX6252)*(SUM($L6253:AW6253)=0)","v":0},{"$f":"1*(SUM($M6251:AY6251)>0)*SUM($M6252:AY6252)*(SUM($L6253:AX6253)=0)","v":0},{"$f":"1*(SUM($M6251:AZ6251)>0)*SUM($M6252:AZ6252)*(SUM($L6253:AY6253)=0)","v":0},{"$f":"1*(SUM($M6251:BA6251)>0)*SUM($M6252:BA6252)*(SUM($L6253:AZ6253)=0)","v":0},{"$f":"1*(SUM($M6251:BB6251)>0)*SUM($M6252:BB6252)*(SUM($L6253:BA6253)=0)","v":0},{"$f":"1*(SUM($M6251:BC6251)>0)*SUM($M6252:BC6252)*(SUM($L6253:BB6253)=0)","v":0},{"$f":"1*(SUM($M6251:BD6251)>0)*SUM($M6252:BD6252)*(SUM($L6253:BC6253)=0)","v":0},{"$f":"1*(SUM($M6251:BE6251)>0)*SUM($M6252:BE6252)*(SUM($L6253:BD6253)=0)","v":0},{"$f":"1*(SUM($M6251:BF6251)>0)*SUM($M6252:BF6252)*(SUM($L6253:BE6253)=0)","v":0},{"$f":"1*(SUM($M6251:BG6251)>0)*SUM($M6252:BG6252)*(SUM($L6253:BF6253)=0)","v":0},{"$f":"1*(SUM($M6251:BH6251)>0)*SUM($M6252:BH6252)*(SUM($L6253:BG6253)=0)","v":0},{"$f":"1*(SUM($M6251:BI6251)>0)*SUM($M6252:BI6252)*(SUM($L6253:BH6253)=0)","v":0},{"$f":"1*(SUM($M6251:BJ6251)>0)*SUM($M6252:BJ6252)*(SUM($L6253:BI6253)=0)","v":0},{"$f":"1*(SUM($M6251:BK6251)>0)*SUM($M6252:BK6252)*(SUM($L6253:BJ6253)=0)","v":0},{"$f":"1*(SUM($M6251:BL6251)>0)*SUM($M6252:BL6252)*(SUM($L6253:BK6253)=0)","v":0},{"$f":"1*(SUM($M6251:BM6251)>0)*SUM($M6252:BM6252)*(SUM($L6253:BL6253)=0)","v":0},{"$f":"1*(SUM($M6251:BN6251)>0)*SUM($M6252:BN6252)*(SUM($L6253:BM6253)=0)","v":0},{"$f":"1*(SUM($M6251:BO6251)>0)*SUM($M6252:BO6252)*(SUM($L6253:BN6253)=0)","v":0},{"$f":"1*(SUM($M6251:BP6251)>0)*SUM($M6252:BP6252)*(SUM($L6253:BO6253)=0)","v":0},{"$f":"1*(SUM($M6251:BQ6251)>0)*SUM($M6252:BQ6252)*(SUM($L6253:BP6253)=0)","v":0},{"$f":"1*(SUM($M6251:BR6251)>0)*SUM($M6252:BR6252)*(SUM($L6253:BQ6253)=0)","v":0},{"$f":"1*(SUM($M6251:BS6251)>0)*SUM($M6252:BS6252)*(SUM($L6253:BR6253)=0)","v":0},{"$f":"1*(SUM($M6251:BT6251)>0)*SUM($M6252:BT6252)*(SUM($L6253:BS6253)=0)","v":0}]
[null,null,null,{"$f":"D6024","v":"Nominal-Project Cash Flows"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M6024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS6024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M6279","v":0},{"$f":"N6279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT6290=1,\"n/a\",K6290+K6292)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$746&\" \"&SYS_Admin!$G$745","v":"Nominal-pre-tax project-Social NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M6306:BT6306)","v":0},null,{"$f":"M6305*M6282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nominal pre-tax post-grant cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M6320:M6322)","v":0},{"$f":"SUM(N6320:N6322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M6331*M6326","v":0},{"$f":"N6331*N6326","v":0},{"$f":"O6331*O6326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Grant","£000","NPV",null,null,null,null,{"$f":"SUM(M6374:BT6374)","v":0},null,{"$f":"M6364*M$6051","v":0},{"$f":"N6364*N$6051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS6364*AS$6051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Non-LTHW (export) income",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M6373:BT6373,M6386:BT6386)*(10^5))/SUMPRODUCT(M6383:BT6383,M6386:BT6386),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6373:BT6373,M6387:BT6387)*(10^5))/SUMPRODUCT(M6383:BT6383,M6387:BT6387),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6373:BT6373,M6388:BT6388)*(10^5))/SUMPRODUCT(M6383:BT6383,M6388:BT6388),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6373:BT6373,M6389:BT6389)*(10^5))/SUMPRODUCT(M6383:BT6383,M6389:BT6389),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6373:BT6373,M6390:BT6390)*(10^5))/SUMPRODUCT(M6383:BT6383,M6390:BT6390),0)","v":0}]
[null,null,null,"Inflation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M6408/L6408-1,0)","v":0},{"$f":"IFERROR(N6408/M6408-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Column 4 - NET INCOME",null,null,null,null,null,{"$f":"(ABS(K6426)>dcTolerance)*1","v":0},{"$f":"SUMPRODUCT($M6426:$BT6426,$M$6051:$BT$6051)","v":0},null,{"$f":"(-SUM(J6415:J6420)*M6382*M6410/(10^5)+M6370)*M6389","v":0},{"$f":"(-SUM(J6415:J6420)*N6382*N6410/(10^5)+N6370)*N6389","v":0},{"$f":"(-SUM(J6415:J6420)*O6382*O6410/(10^5)+O6370)*O6389","v":0},{"$f":"(-SUM(J6415:J6420)*P6382*P6410/(10^5)+P6370)*P6389","v":0},{"$f":"(-SUM(J6415:J6420)*Q6382*Q6410/(10^5)+Q6370)*Q6389","v":0},{"$f":"(-SUM(J6415:J6420)*R6382*R6410/(10^5)+R6370)*R6389","v":0},{"$f":"(-SUM(J6415:J6420)*S6382*S6410/(10^5)+S6370)*S6389","v":0},{"$f":"(-SUM(J6415:J6420)*T6382*T6410/(10^5)+T6370)*T6389","v":0},{"$f":"(-SUM(J6415:J6420)*U6382*U6410/(10^5)+U6370)*U6389","v":0},{"$f":"(-SUM(J6415:J6420)*V6382*V6410/(10^5)+V6370)*V6389","v":0},{"$f":"(-SUM(J6415:J6420)*W6382*W6410/(10^5)+W6370)*W6389","v":0},{"$f":"(-SUM(J6415:J6420)*X6382*X6410/(10^5)+X6370)*X6389","v":0},{"$f":"(-SUM(J6415:J6420)*Y6382*Y6410/(10^5)+Y6370)*Y6389","v":0},{"$f":"(-SUM(J6415:J6420)*Z6382*Z6410/(10^5)+Z6370)*Z6389","v":0},{"$f":"(-SUM(J6415:J6420)*AA6382*AA6410/(10^5)+AA6370)*AA6389","v":0},{"$f":"(-SUM(J6415:J6420)*AB6382*AB6410/(10^5)+AB6370)*AB6389","v":0},{"$f":"(-SUM(J6415:J6420)*AC6382*AC6410/(10^5)+AC6370)*AC6389","v":0},{"$f":"(-SUM(J6415:J6420)*AD6382*AD6410/(10^5)+AD6370)*AD6389","v":0},{"$f":"(-SUM(J6415:J6420)*AE6382*AE6410/(10^5)+AE6370)*AE6389","v":0},{"$f":"(-SUM(J6415:J6420)*AF6382*AF6410/(10^5)+AF6370)*AF6389","v":0},{"$f":"(-SUM(J6415:J6420)*AG6382*AG6410/(10^5)+AG6370)*AG6389","v":0},{"$f":"(-SUM(J6415:J6420)*AH6382*AH6410/(10^5)+AH6370)*AH6389","v":0},{"$f":"(-SUM(J6415:J6420)*AI6382*AI6410/(10^5)+AI6370)*AI6389","v":0},{"$f":"(-SUM(J6415:J6420)*AJ6382*AJ6410/(10^5)+AJ6370)*AJ6389","v":0},{"$f":"(-SUM(J6415:J6420)*AK6382*AK6410/(10^5)+AK6370)*AK6389","v":0},{"$f":"(-SUM(J6415:J6420)*AL6382*AL6410/(10^5)+AL6370)*AL6389","v":0},{"$f":"(-SUM(J6415:J6420)*AM6382*AM6410/(10^5)+AM6370)*AM6389","v":0},{"$f":"(-SUM(J6415:J6420)*AN6382*AN6410/(10^5)+AN6370)*AN6389","v":0},{"$f":"(-SUM(J6415:J6420)*AO6382*AO6410/(10^5)+AO6370)*AO6389","v":0},{"$f":"(-SUM(J6415:J6420)*AP6382*AP6410/(10^5)+AP6370)*AP6389","v":0},{"$f":"(-SUM(J6415:J6420)*AQ6382*AQ6410/(10^5)+AQ6370)*AQ6389","v":0},{"$f":"(-SUM(J6415:J6420)*AR6382*AR6410/(10^5)+AR6370)*AR6389","v":0},{"$f":"(-SUM(J6415:J6420)*AS6382*AS6410/(10^5)+AS6370)*AS6389","v":0},{"$f":"(-SUM(J6415:J6420)*AT6382*AT6410/(10^5)+AT6370)*AT6389","v":0},{"$f":"(-SUM(J6415:J6420)*AU6382*AU6410/(10^5)+AU6370)*AU6389","v":0},{"$f":"(-SUM(J6415:J6420)*AV6382*AV6410/(10^5)+AV6370)*AV6389","v":0},{"$f":"(-SUM(J6415:J6420)*AW6382*AW6410/(10^5)+AW6370)*AW6389","v":0},{"$f":"(-SUM(J6415:J6420)*AX6382*AX6410/(10^5)+AX6370)*AX6389","v":0},{"$f":"(-SUM(J6415:J6420)*AY6382*AY6410/(10^5)+AY6370)*AY6389","v":0},{"$f":"(-SUM(J6415:J6420)*AZ6382*AZ6410/(10^5)+AZ6370)*AZ6389","v":0},{"$f":"(-SUM(J6415:J6420)*BA6382*BA6410/(10^5)+BA6370)*BA6389","v":0},{"$f":"(-SUM(J6415:J6420)*BB6382*BB6410/(10^5)+BB6370)*BB6389","v":0},{"$f":"(-SUM(J6415:J6420)*BC6382*BC6410/(10^5)+BC6370)*BC6389","v":0},{"$f":"(-SUM(J6415:J6420)*BD6382*BD6410/(10^5)+BD6370)*BD6389","v":0},{"$f":"(-SUM(J6415:J6420)*BE6382*BE6410/(10^5)+BE6370)*BE6389","v":0},{"$f":"(-SUM(J6415:J6420)*BF6382*BF6410/(10^5)+BF6370)*BF6389","v":0},{"$f":"(-SUM(J6415:J6420)*BG6382*BG6410/(10^5)+BG6370)*BG6389","v":0},{"$f":"(-SUM(J6415:J6420)*BH6382*BH6410/(10^5)+BH6370)*BH6389","v":0},{"$f":"(-SUM(J6415:J6420)*BI6382*BI6410/(10^5)+BI6370)*BI6389","v":0},{"$f":"(-SUM(J6415:J6420)*BJ6382*BJ6410/(10^5)+BJ6370)*BJ6389","v":0},{"$f":"(-SUM(J6415:J6420)*BK6382*BK6410/(10^5)+BK6370)*BK6389","v":0},{"$f":"(-SUM(J6415:J6420)*BL6382*BL6410/(10^5)+BL6370)*BL6389","v":0},{"$f":"(-SUM(J6415:J6420)*BM6382*BM6410/(10^5)+BM6370)*BM6389","v":0},{"$f":"(-SUM(J6415:J6420)*BN6382*BN6410/(10^5)+BN6370)*BN6389","v":0},{"$f":"(-SUM(J6415:J6420)*BO6382*BO6410/(10^5)+BO6370)*BO6389","v":0},{"$f":"(-SUM(J6415:J6420)*BP6382*BP6410/(10^5)+BP6370)*BP6389","v":0},{"$f":"(-SUM(J6415:J6420)*BQ6382*BQ6410/(10^5)+BQ6370)*BQ6389","v":0},{"$f":"(-SUM(J6415:J6420)*BR6382*BR6410/(10^5)+BR6370)*BR6389","v":0},{"$f":"(-SUM(J6415:J6420)*BS6382*BS6410/(10^5)+BS6370)*BS6389","v":0},{"$f":"(-SUM(J6415:J6420)*BT6382*BT6410/(10^5)+BT6370)*BT6389","v":0}]
[null,null,null,"Grant","£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,null,{"$f":"OpCo1!M628 + OpCo2!M628 + OpCo3!M628","v":0},{"$f":"OpCo1!N628 + OpCo2!N628 + OpCo3!N628","v":0},{"$f":"OpCo1!O628 + OpCo2!O628 + OpCo3!O628","v":0},{"$f":"OpCo1!P628 + OpCo2!P628 + OpCo3!P628","v":0},{"$f":"OpCo1!Q628 + OpCo2!Q628 + OpCo3!Q628","v":0},{"$f":"OpCo1!R628 + OpCo2!R628 + OpCo3!R628","v":0},{"$f":"OpCo1!S628 + OpCo2!S628 + OpCo3!S628","v":0},{"$f":"OpCo1!T628 + OpCo2!T628 + OpCo3!T628","v":0},{"$f":"OpCo1!U628 + OpCo2!U628 + OpCo3!U628","v":0},{"$f":"OpCo1!V628 + OpCo2!V628 + OpCo3!V628","v":0},{"$f":"OpCo1!W628 + OpCo2!W628 + OpCo3!W628","v":0},{"$f":"OpCo1!X628 + OpCo2!X628 + OpCo3!X628","v":0},{"$f":"OpCo1!Y628 + OpCo2!Y628 + OpCo3!Y628","v":0},{"$f":"OpCo1!Z628 + OpCo2!Z628 + OpCo3!Z628","v":0},{"$f":"OpCo1!AA628 + OpCo2!AA628 + OpCo3!AA628","v":0},{"$f":"OpCo1!AB628 + OpCo2!AB628 + OpCo3!AB628","v":0},{"$f":"OpCo1!AC628 + OpCo2!AC628 + OpCo3!AC628","v":0},{"$f":"OpCo1!AD628 + OpCo2!AD628 + OpCo3!AD628","v":0},{"$f":"OpCo1!AE628 + OpCo2!AE628 + OpCo3!AE628","v":0},{"$f":"OpCo1!AF628 + OpCo2!AF628 + OpCo3!AF628","v":0},{"$f":"OpCo1!AG628 + OpCo2!AG628 + OpCo3!AG628","v":0},{"$f":"OpCo1!AH628 + OpCo2!AH628 + OpCo3!AH628","v":0},{"$f":"OpCo1!AI628 + OpCo2!AI628 + OpCo3!AI628","v":0},{"$f":"OpCo1!AJ628 + OpCo2!AJ628 + OpCo3!AJ628","v":0},{"$f":"OpCo1!AK628 + OpCo2!AK628 + OpCo3!AK628","v":0},{"$f":"OpCo1!AL628 + OpCo2!AL628 + OpCo3!AL628","v":0},{"$f":"OpCo1!AM628 + OpCo2!AM628 + OpCo3!AM628","v":0},{"$f":"OpCo1!AN628 + OpCo2!AN628 + OpCo3!AN628","v":0},{"$f":"OpCo1!AO628 + OpCo2!AO628 + OpCo3!AO628","v":0},{"$f":"OpCo1!AP628 + OpCo2!AP628 + OpCo3!AP628","v":0},{"$f":"OpCo1!AQ628 + OpCo2!AQ628 + OpCo3!AQ628","v":0},{"$f":"OpCo1!AR628 + OpCo2!AR628 + OpCo3!AR628","v":0},{"$f":"OpCo1!AS628 + OpCo2!AS628 + OpCo3!AS628","v":0},{"$f":"OpCo1!AT628 + OpCo2!AT628 + OpCo3!AT628","v":0},{"$f":"OpCo1!AU628 + OpCo2!AU628 + OpCo3!AU628","v":0},{"$f":"OpCo1!AV628 + OpCo2!AV628 + OpCo3!AV628","v":0},{"$f":"OpCo1!AW628 + OpCo2!AW628 + OpCo3!AW628","v":0},{"$f":"OpCo1!AX628 + OpCo2!AX628 + OpCo3!AX628","v":0},{"$f":"OpCo1!AY628 + OpCo2!AY628 + OpCo3!AY628","v":0},{"$f":"OpCo1!AZ628 + OpCo2!AZ628 + OpCo3!AZ628","v":0},{"$f":"OpCo1!BA628 + OpCo2!BA628 + OpCo3!BA628","v":0},{"$f":"OpCo1!BB628 + OpCo2!BB628 + OpCo3!BB628","v":0},{"$f":"OpCo1!BC628 + OpCo2!BC628 + OpCo3!BC628","v":0},{"$f":"OpCo1!BD628 + OpCo2!BD628 + OpCo3!BD628","v":0},{"$f":"OpCo1!BE628 + OpCo2!BE628 + OpCo3!BE628","v":0},{"$f":"OpCo1!BF628 + OpCo2!BF628 + OpCo3!BF628","v":0},{"$f":"OpCo1!BG628 + OpCo2!BG628 + OpCo3!BG628","v":0},{"$f":"OpCo1!BH628 + OpCo2!BH628 + OpCo3!BH628","v":0},{"$f":"OpCo1!BI628 + OpCo2!BI628 + OpCo3!BI628","v":0},{"$f":"OpCo1!BJ628 + OpCo2!BJ628 + OpCo3!BJ628","v":0},{"$f":"OpCo1!BK628 + OpCo2!BK628 + OpCo3!BK628","v":0},{"$f":"OpCo1!BL628 + OpCo2!BL628 + OpCo3!BL628","v":0},{"$f":"OpCo1!BM628 + OpCo2!BM628 + OpCo3!BM628","v":0},{"$f":"OpCo1!BN628 + OpCo2!BN628 + OpCo3!BN628","v":0},{"$f":"OpCo1!BO628 + OpCo2!BO628 + OpCo3!BO628","v":0},{"$f":"OpCo1!BP628 + OpCo2!BP628 + OpCo3!BP628","v":0},{"$f":"OpCo1!BQ628 + OpCo2!BQ628 + OpCo3!BQ628","v":0},{"$f":"OpCo1!BR628 + OpCo2!BR628 + OpCo3!BR628","v":0},{"$f":"OpCo1!BS628 + OpCo2!BS628 + OpCo3!BS628","v":0},{"$f":"OpCo1!BT628 + OpCo2!BT628 + OpCo3!BT628","v":0}]
[]
[null,null,null,"Taxes & Levies",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M6457:BT6457,M6465:BT6465)*(10^5))/SUMPRODUCT(M6462:BT6462,M6465:BT6465),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6457:BT6457,M6466:BT6466)*(10^5))/SUMPRODUCT(M6462:BT6462,M6466:BT6466),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6457:BT6457,M6467:BT6467)*(10^5))/SUMPRODUCT(M6462:BT6462,M6467:BT6467),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6457:BT6457,M6468:BT6468)*(10^5))/SUMPRODUCT(M6462:BT6462,M6468:BT6468),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6457:BT6457,M6469:BT6469)*(10^5))/SUMPRODUCT(M6462:BT6462,M6469:BT6469),0)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$D$120","v":"Nominal-Whole life"},null,null,{"$f":"G6511+1","v":3},{"$f":"D6512=$G$6508","v":false}]
[null,null,null,"Income from connections","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"Dashboard!$S$31","v":"LTHW"},null,null,null,null,null,{"$f":"SUMIF($H$3372:$H$3401,$G6529,M$3372:M$3401)","v":0},{"$f":"SUMIF($H$3372:$H$3401,$G6529,N$3372:N$3401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Energy income as p/kWh",null,"p/kWh",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IFERROR(SUM(M6568:M6569)*(10^5)/M6575,0)","v":0},{"$f":"IFERROR(SUM(N6568:N6569)*(10^5)/N6575,0)","v":0},0,0,{"$f":"IFERROR(SUM(Q6568:Q6569)*(10^5)/Q6575,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levelised fixed tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M6572:BT6572,M6579:BT6579)*(10^5))/SUMPRODUCT(M6595:BT6595,M6579:BT6579),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6572:BT6572,M6580:BT6580)*(10^5))/SUMPRODUCT(M6595:BT6595,M6580:BT6580),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6572:BT6572,M6581:BT6581)*(10^5))/SUMPRODUCT(M6595:BT6595,M6581:BT6581),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6572:BT6572,M6582:BT6582)*(10^5))/SUMPRODUCT(M6595:BT6595,M6582:BT6582),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6572:BT6572,M6583:BT6583)*(10^5))/SUMPRODUCT(M6595:BT6595,M6583:BT6583),0)","v":0}]
[]
[null,null,null,"Income from variable charge","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"G6631","v":0},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,{"$f":"SUMIFS(M$5649:M$5768,$J$5649:$J$5768,$H6633,$G$5649:$G$5768,$G6633)","v":0},{"$f":"SUMIFS(N$5649:N$5768,$J$5649:$J$5768,$H6633,$G$5649:$G$5768,$G6633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$5649:AD$5768,$J$5649:$J$5768,$H6633,$G$5649:$G$5768,$G6633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AT$5649:AT$5768,$J$5649:$J$5768,$H6633,$G$5649:$G$5768,$G6633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BJ$5649:BJ$5768,$J$5649:$J$5768,$H6633,$G$5649:$G$5768,$G6633)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income from fixed charge","£000",{"$f":"CHOOSE($H$6625,F6632,F6640)","v":"Real"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$6625,AS6632,AS6640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LEVELISED TARIFF - WHOLE LIFE - REAL",null,null,{"$f":"$G$6386","v":15},{"$f":"$G$6387","v":25},{"$f":"$G$6388","v":35},{"$f":"$G$6389","v":40},{"$f":"$G$6390","v":60}]
[null,null,null,"WHOLE LIFE CALCULATIONS"]
[]
[]
[null,null,null,"Discount rate for generation",null,"Index",null,null,null,null,null,null,{"$f":"M6735*CHOOSE($H$6625,M$6051,M$6122)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS6735*CHOOSE($H$6625,AS$6051,AS$6122)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Income from variable charge","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"G6751","v":0},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,{"$f":"SUMIFS(M$5649:M$5768,$J$5649:$J$5768,$H6753,$G$5649:$G$5768,$G6753)","v":0},{"$f":"SUMIFS(N$5649:N$5768,$J$5649:$J$5768,$H6753,$G$5649:$G$5768,$G6753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income from fixed charge","£000",{"$f":"CHOOSE($H$6625,F6752,F6760)","v":"Real"},null,null,null,null,null,null,{"$f":"CHOOSE($H$6625,M6752,M6760)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levelised variable tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M6775:BT6775,M6781:BT6781)*(10^5))/SUMPRODUCT(M6778:BT6778,M6781:BT6781),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6775:BT6775,M6782:BT6782)*(10^5))/SUMPRODUCT(M6778:BT6778,M6782:BT6782),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6775:BT6775,M6783:BT6783)*(10^5))/SUMPRODUCT(M6778:BT6778,M6783:BT6783),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6775:BT6775,M6784:BT6784)*(10^5))/SUMPRODUCT(M6778:BT6778,M6784:BT6784),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6775:BT6775,M6785:BT6785)*(10^5))/SUMPRODUCT(M6778:BT6778,M6785:BT6785),0)","v":0}]
[null,null,null,{"$f":"D6748&\"-\"&H6752","v":"0-Fixed"},null,"p/kWh",{"$f":"CHOOSE($H$6626,G6789,G6801)","v":0},{"$f":"CHOOSE($H$6626,H6789,H6801)","v":0},{"$f":"CHOOSE($H$6626,I6789,I6801)","v":0},0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$813","v":"Disc. Connection charge"},"£000","NPV",{"$f":"D6823 & ($H$6625=2)","v":"Disc. Connection chargeFALSE"},{"$f":"G6823&G6808","v":"Disc. Connection chargeFALSEFALSE"},null,null,{"$f":"SUM(M6823:BT6823)","v":0},null,{"$f":"M6819*M$6122","v":0},{"$f":"N6819*N$6122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DASHBOARD FLAGS"]
[null,null,null,{"$f":"SYS_Admin!$G$812","v":"Disc. Energy demanded"},"kWh","NPV",{"$f":"D6857 & ($H$6626=2)","v":"Disc. Energy demandedFALSE"},{"$f":"G6857&G6808","v":"Disc. Energy demandedFALSEFALSE"},null,null,null,null,{"$f":"M6837*M6856","v":0},{"$f":"N6837*N6856","v":0},{"$f":"O6837*O6856","v":0},{"$f":"P6837*P6856","v":0},{"$f":"Q6837*Q6856","v":0},{"$f":"R6837*R6856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income from fixed charge","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"G6871","v":0},{"$f":"SYS_Admin!$D$586","v":"Fixed"},null,null,null,null,{"$f":"SUMIFS(M$5649:M$5768,$J$5649:$J$5768,$H6872,$G$5649:$G$5768,$G6872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$5649:AS$5768,$J$5649:$J$5768,$H6872,$G$5649:$G$5768,$G6872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Levelised fixed tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M6894:BT6894,M6901:BT6901)*(10^5))/SUMPRODUCT(M6898:BT6898,M6901:BT6901),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6894:BT6894,M6902:BT6902)*(10^5))/SUMPRODUCT(M6898:BT6898,M6902:BT6902),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6894:BT6894,M6903:BT6903)*(10^5))/SUMPRODUCT(M6898:BT6898,M6903:BT6903),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6894:BT6894,M6904:BT6904)*(10^5))/SUMPRODUCT(M6898:BT6898,M6904:BT6904),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M6894:BT6894,M6905:BT6905)*(10^5))/SUMPRODUCT(M6898:BT6898,M6905:BT6905),0)","v":0}]
[null,null,null,{"$f":"D6868&\"-\"&H6873","v":"0-Variable"},null,"p/kWh",{"$f":"CHOOSE($H$6626,G6910,G6922)","v":0},{"$f":"CHOOSE($H$6626,H6910,H6922)","v":0},0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$813","v":"Disc. Connection charge"},"£000","NPV",{"$f":"D6943 & ($H$6625=2)","v":"Disc. Connection chargeFALSE"},{"$f":"G6943&G6928","v":"Disc. Connection chargeFALSEFALSE"},null,null,{"$f":"SUM(M6943:BT6943)","v":0},null,{"$f":"M6939*M$6122","v":0},{"$f":"N6939*N$6122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Disc. Income from variable charge","£000","NPV",null,null,null,null,{"$f":"SUM(M6955:BT6955)","v":0},null,{"$f":"CHOOSE($H$6625,M6937,M6945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$813","v":"Disc. Connection charge"},"£000","NPV",{"$f":"D6995 & ($H$6625=1)","v":"Disc. Connection chargeTRUE"},{"$f":"G6995&G6988","v":"Disc. Connection chargeTRUEFALSE"},null,null,{"$f":"SUM(M6995:BT6995)","v":0},null,{"$f":"M6991*M$6051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Levelised fixed tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M7014:BT7014,M7021:BT7021)*(10^5))/SUMPRODUCT(M7018:BT7018,M7021:BT7021),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7014:BT7014,M7022:BT7022)*(10^5))/SUMPRODUCT(M7018:BT7018,M7022:BT7022),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7014:BT7014,M7023:BT7023)*(10^5))/SUMPRODUCT(M7018:BT7018,M7023:BT7023),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7014:BT7014,M7024:BT7024)*(10^5))/SUMPRODUCT(M7018:BT7018,M7024:BT7024),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7014:BT7014,M7025:BT7025)*(10^5))/SUMPRODUCT(M7018:BT7018,M7025:BT7025),0)","v":0}]
[null,null,null,{"$f":"D6988&\"-\"&H6993","v":"0-Variable"},null,"p/kWh",{"$f":"CHOOSE($H$6626,G7030,G7042)","v":0},{"$f":"CHOOSE($H$6626,H7030,H7042)","v":0},0,0,0]
[]
[null,null,null,"Column 1",null,"Flag",{"$f":"Dashboard!M$35","v":15},null,null,null,null,null,{"$f":"(SUM($L7081:L7081)<$G7081)*(SUM($M$6057:M$6057))","v":0},{"$f":"(SUM($L7081:M7081)<$G7081)*(SUM($M$6057:N$6057))","v":0},{"$f":"(SUM($L7081:N7081)<$G7081)*(SUM($M$6057:O$6057))","v":0},{"$f":"(SUM($L7081:O7081)<$G7081)*(SUM($M$6057:P$6057))","v":0},{"$f":"(SUM($L7081:P7081)<$G7081)*(SUM($M$6057:Q$6057))","v":0},{"$f":"(SUM($L7081:Q7081)<$G7081)*(SUM($M$6057:R$6057))","v":0},{"$f":"(SUM($L7081:R7081)<$G7081)*(SUM($M$6057:S$6057))","v":0},{"$f":"(SUM($L7081:S7081)<$G7081)*(SUM($M$6057:T$6057))","v":0},{"$f":"(SUM($L7081:T7081)<$G7081)*(SUM($M$6057:U$6057))","v":0},{"$f":"(SUM($L7081:U7081)<$G7081)*(SUM($M$6057:V$6057))","v":0},{"$f":"(SUM($L7081:V7081)<$G7081)*(SUM($M$6057:W$6057))","v":0},{"$f":"(SUM($L7081:W7081)<$G7081)*(SUM($M$6057:X$6057))","v":0},{"$f":"(SUM($L7081:X7081)<$G7081)*(SUM($M$6057:Y$6057))","v":0},{"$f":"(SUM($L7081:Y7081)<$G7081)*(SUM($M$6057:Z$6057))","v":0},{"$f":"(SUM($L7081:Z7081)<$G7081)*(SUM($M$6057:AA$6057))","v":0},{"$f":"(SUM($L7081:AA7081)<$G7081)*(SUM($M$6057:AB$6057))","v":0},{"$f":"(SUM($L7081:AB7081)<$G7081)*(SUM($M$6057:AC$6057))","v":0},{"$f":"(SUM($L7081:AC7081)<$G7081)*(SUM($M$6057:AD$6057))","v":0},{"$f":"(SUM($L7081:AD7081)<$G7081)*(SUM($M$6057:AE$6057))","v":0},{"$f":"(SUM($L7081:AE7081)<$G7081)*(SUM($M$6057:AF$6057))","v":0},{"$f":"(SUM($L7081:AF7081)<$G7081)*(SUM($M$6057:AG$6057))","v":0},{"$f":"(SUM($L7081:AG7081)<$G7081)*(SUM($M$6057:AH$6057))","v":0},{"$f":"(SUM($L7081:AH7081)<$G7081)*(SUM($M$6057:AI$6057))","v":0},{"$f":"(SUM($L7081:AI7081)<$G7081)*(SUM($M$6057:AJ$6057))","v":0},{"$f":"(SUM($L7081:AJ7081)<$G7081)*(SUM($M$6057:AK$6057))","v":0},{"$f":"(SUM($L7081:AK7081)<$G7081)*(SUM($M$6057:AL$6057))","v":0},{"$f":"(SUM($L7081:AL7081)<$G7081)*(SUM($M$6057:AM$6057))","v":0},{"$f":"(SUM($L7081:AM7081)<$G7081)*(SUM($M$6057:AN$6057))","v":0},{"$f":"(SUM($L7081:AN7081)<$G7081)*(SUM($M$6057:AO$6057))","v":0},{"$f":"(SUM($L7081:AO7081)<$G7081)*(SUM($M$6057:AP$6057))","v":0},{"$f":"(SUM($L7081:AP7081)<$G7081)*(SUM($M$6057:AQ$6057))","v":0},{"$f":"(SUM($L7081:AQ7081)<$G7081)*(SUM($M$6057:AR$6057))","v":0},{"$f":"(SUM($L7081:AR7081)<$G7081)*(SUM($M$6057:AS$6057))","v":0},{"$f":"(SUM($L7081:AS7081)<$G7081)*(SUM($M$6057:AT$6057))","v":0},{"$f":"(SUM($L7081:AT7081)<$G7081)*(SUM($M$6057:AU$6057))","v":0},{"$f":"(SUM($L7081:AU7081)<$G7081)*(SUM($M$6057:AV$6057))","v":0},{"$f":"(SUM($L7081:AV7081)<$G7081)*(SUM($M$6057:AW$6057))","v":0},{"$f":"(SUM($L7081:AW7081)<$G7081)*(SUM($M$6057:AX$6057))","v":0},{"$f":"(SUM($L7081:AX7081)<$G7081)*(SUM($M$6057:AY$6057))","v":0},{"$f":"(SUM($L7081:AY7081)<$G7081)*(SUM($M$6057:AZ$6057))","v":0},{"$f":"(SUM($L7081:AZ7081)<$G7081)*(SUM($M$6057:BA$6057))","v":0},{"$f":"(SUM($L7081:BA7081)<$G7081)*(SUM($M$6057:BB$6057))","v":0},{"$f":"(SUM($L7081:BB7081)<$G7081)*(SUM($M$6057:BC$6057))","v":0},{"$f":"(SUM($L7081:BC7081)<$G7081)*(SUM($M$6057:BD$6057))","v":0},{"$f":"(SUM($L7081:BD7081)<$G7081)*(SUM($M$6057:BE$6057))","v":0},{"$f":"(SUM($L7081:BE7081)<$G7081)*(SUM($M$6057:BF$6057))","v":0},{"$f":"(SUM($L7081:BF7081)<$G7081)*(SUM($M$6057:BG$6057))","v":0},{"$f":"(SUM($L7081:BG7081)<$G7081)*(SUM($M$6057:BH$6057))","v":0},{"$f":"(SUM($L7081:BH7081)<$G7081)*(SUM($M$6057:BI$6057))","v":0},{"$f":"(SUM($L7081:BI7081)<$G7081)*(SUM($M$6057:BJ$6057))","v":0},{"$f":"(SUM($L7081:BJ7081)<$G7081)*(SUM($M$6057:BK$6057))","v":0},{"$f":"(SUM($L7081:BK7081)<$G7081)*(SUM($M$6057:BL$6057))","v":0},{"$f":"(SUM($L7081:BL7081)<$G7081)*(SUM($M$6057:BM$6057))","v":0},{"$f":"(SUM($L7081:BM7081)<$G7081)*(SUM($M$6057:BN$6057))","v":0},{"$f":"(SUM($L7081:BN7081)<$G7081)*(SUM($M$6057:BO$6057))","v":0},{"$f":"(SUM($L7081:BO7081)<$G7081)*(SUM($M$6057:BP$6057))","v":0},{"$f":"(SUM($L7081:BP7081)<$G7081)*(SUM($M$6057:BQ$6057))","v":0},{"$f":"(SUM($L7081:BQ7081)<$G7081)*(SUM($M$6057:BR$6057))","v":0},{"$f":"(SUM($L7081:BR7081)<$G7081)*(SUM($M$6057:BS$6057))","v":0},{"$f":"(SUM($L7081:BS7081)<$G7081)*(SUM($M$6057:BT$6057))","v":0}]
[null,null,null,"Column 2",null,"Flag",{"$f":"Dashboard!O$35","v":25},null,null,null,null,null,{"$f":"(SUM($L7082:L7082)<$G7082)*(SUM($M$6057:M$6057))","v":0},{"$f":"(SUM($L7082:M7082)<$G7082)*(SUM($M$6057:N$6057))","v":0},{"$f":"(SUM($L7082:N7082)<$G7082)*(SUM($M$6057:O$6057))","v":0},{"$f":"(SUM($L7082:O7082)<$G7082)*(SUM($M$6057:P$6057))","v":0},{"$f":"(SUM($L7082:P7082)<$G7082)*(SUM($M$6057:Q$6057))","v":0},{"$f":"(SUM($L7082:Q7082)<$G7082)*(SUM($M$6057:R$6057))","v":0},{"$f":"(SUM($L7082:R7082)<$G7082)*(SUM($M$6057:S$6057))","v":0},{"$f":"(SUM($L7082:S7082)<$G7082)*(SUM($M$6057:T$6057))","v":0},{"$f":"(SUM($L7082:T7082)<$G7082)*(SUM($M$6057:U$6057))","v":0},{"$f":"(SUM($L7082:U7082)<$G7082)*(SUM($M$6057:V$6057))","v":0},{"$f":"(SUM($L7082:V7082)<$G7082)*(SUM($M$6057:W$6057))","v":0},{"$f":"(SUM($L7082:W7082)<$G7082)*(SUM($M$6057:X$6057))","v":0},{"$f":"(SUM($L7082:X7082)<$G7082)*(SUM($M$6057:Y$6057))","v":0},{"$f":"(SUM($L7082:Y7082)<$G7082)*(SUM($M$6057:Z$6057))","v":0},{"$f":"(SUM($L7082:Z7082)<$G7082)*(SUM($M$6057:AA$6057))","v":0},{"$f":"(SUM($L7082:AA7082)<$G7082)*(SUM($M$6057:AB$6057))","v":0},{"$f":"(SUM($L7082:AB7082)<$G7082)*(SUM($M$6057:AC$6057))","v":0},{"$f":"(SUM($L7082:AC7082)<$G7082)*(SUM($M$6057:AD$6057))","v":0},{"$f":"(SUM($L7082:AD7082)<$G7082)*(SUM($M$6057:AE$6057))","v":0},{"$f":"(SUM($L7082:AE7082)<$G7082)*(SUM($M$6057:AF$6057))","v":0},{"$f":"(SUM($L7082:AF7082)<$G7082)*(SUM($M$6057:AG$6057))","v":0},{"$f":"(SUM($L7082:AG7082)<$G7082)*(SUM($M$6057:AH$6057))","v":0},{"$f":"(SUM($L7082:AH7082)<$G7082)*(SUM($M$6057:AI$6057))","v":0},{"$f":"(SUM($L7082:AI7082)<$G7082)*(SUM($M$6057:AJ$6057))","v":0},{"$f":"(SUM($L7082:AJ7082)<$G7082)*(SUM($M$6057:AK$6057))","v":0},{"$f":"(SUM($L7082:AK7082)<$G7082)*(SUM($M$6057:AL$6057))","v":0},{"$f":"(SUM($L7082:AL7082)<$G7082)*(SUM($M$6057:AM$6057))","v":0},{"$f":"(SUM($L7082:AM7082)<$G7082)*(SUM($M$6057:AN$6057))","v":0},{"$f":"(SUM($L7082:AN7082)<$G7082)*(SUM($M$6057:AO$6057))","v":0},{"$f":"(SUM($L7082:AO7082)<$G7082)*(SUM($M$6057:AP$6057))","v":0},{"$f":"(SUM($L7082:AP7082)<$G7082)*(SUM($M$6057:AQ$6057))","v":0},{"$f":"(SUM($L7082:AQ7082)<$G7082)*(SUM($M$6057:AR$6057))","v":0},{"$f":"(SUM($L7082:AR7082)<$G7082)*(SUM($M$6057:AS$6057))","v":0},{"$f":"(SUM($L7082:AS7082)<$G7082)*(SUM($M$6057:AT$6057))","v":0},{"$f":"(SUM($L7082:AT7082)<$G7082)*(SUM($M$6057:AU$6057))","v":0},{"$f":"(SUM($L7082:AU7082)<$G7082)*(SUM($M$6057:AV$6057))","v":0},{"$f":"(SUM($L7082:AV7082)<$G7082)*(SUM($M$6057:AW$6057))","v":0},{"$f":"(SUM($L7082:AW7082)<$G7082)*(SUM($M$6057:AX$6057))","v":0},{"$f":"(SUM($L7082:AX7082)<$G7082)*(SUM($M$6057:AY$6057))","v":0},{"$f":"(SUM($L7082:AY7082)<$G7082)*(SUM($M$6057:AZ$6057))","v":0},{"$f":"(SUM($L7082:AZ7082)<$G7082)*(SUM($M$6057:BA$6057))","v":0},{"$f":"(SUM($L7082:BA7082)<$G7082)*(SUM($M$6057:BB$6057))","v":0},{"$f":"(SUM($L7082:BB7082)<$G7082)*(SUM($M$6057:BC$6057))","v":0},{"$f":"(SUM($L7082:BC7082)<$G7082)*(SUM($M$6057:BD$6057))","v":0},{"$f":"(SUM($L7082:BD7082)<$G7082)*(SUM($M$6057:BE$6057))","v":0},{"$f":"(SUM($L7082:BE7082)<$G7082)*(SUM($M$6057:BF$6057))","v":0},{"$f":"(SUM($L7082:BF7082)<$G7082)*(SUM($M$6057:BG$6057))","v":0},{"$f":"(SUM($L7082:BG7082)<$G7082)*(SUM($M$6057:BH$6057))","v":0},{"$f":"(SUM($L7082:BH7082)<$G7082)*(SUM($M$6057:BI$6057))","v":0},{"$f":"(SUM($L7082:BI7082)<$G7082)*(SUM($M$6057:BJ$6057))","v":0},{"$f":"(SUM($L7082:BJ7082)<$G7082)*(SUM($M$6057:BK$6057))","v":0},{"$f":"(SUM($L7082:BK7082)<$G7082)*(SUM($M$6057:BL$6057))","v":0},{"$f":"(SUM($L7082:BL7082)<$G7082)*(SUM($M$6057:BM$6057))","v":0},{"$f":"(SUM($L7082:BM7082)<$G7082)*(SUM($M$6057:BN$6057))","v":0},{"$f":"(SUM($L7082:BN7082)<$G7082)*(SUM($M$6057:BO$6057))","v":0},{"$f":"(SUM($L7082:BO7082)<$G7082)*(SUM($M$6057:BP$6057))","v":0},{"$f":"(SUM($L7082:BP7082)<$G7082)*(SUM($M$6057:BQ$6057))","v":0},{"$f":"(SUM($L7082:BQ7082)<$G7082)*(SUM($M$6057:BR$6057))","v":0},{"$f":"(SUM($L7082:BR7082)<$G7082)*(SUM($M$6057:BS$6057))","v":0},{"$f":"(SUM($L7082:BS7082)<$G7082)*(SUM($M$6057:BT$6057))","v":0}]
[null,null,null,"LEVELISED COST - T0 - REAL",null,null,{"$f":"$G$6386","v":15},{"$f":"$G$6387","v":25},{"$f":"$G$6388","v":35},{"$f":"$G$6389","v":40},{"$f":"$G$6390","v":60}]
[null,null,null,{"$f":"SYS_Admin!$G$809","v":"Disc. Income from fixed charge"},"£000","NPV",{"$f":"D7116 & ($H$6625=1)","v":"Disc. Income from fixed chargeTRUE"},{"$f":"G7116&G7108","v":"Disc. Income from fixed chargeTRUEFALSE"},null,null,{"$f":"SUM(M7116:BT7116)","v":0},null,{"$f":"M7112*M$6051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Disc. Connection charge","£000","NPV",null,null,null,null,{"$f":"SUM(M7133:BT7133)","v":0},null,{"$f":"CHOOSE($H$6625,M7115,M7123)","v":0},{"$f":"CHOOSE($H$6625,N7115,N7123)","v":0},{"$f":"CHOOSE($H$6625,O7115,O7123)","v":0},{"$f":"CHOOSE($H$6625,P7115,P7123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy income as p/kWh","p/kWh",{"$f":"CHOOSE($H$6625,F7112,F7120)","v":"Real"},null,null,null,null,null,null,{"$f":"IFERROR(SUM(M7130:M7131)*(10^5)/M7137,0)","v":0},{"$f":"IFERROR(SUM(N7130:N7131)*(10^5)/N7137,0)","v":0},{"$f":"IFERROR(SUM(O7130:O7131)*(10^5)/O7137,0)","v":0},{"$f":"IFERROR(SUM(P7130:P7131)*(10^5)/P7137,0)","v":0},{"$f":"IFERROR(SUM(Q7130:Q7131)*(10^5)/Q7137,0)","v":0},{"$f":"IFERROR(SUM(R7130:R7131)*(10^5)/R7137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstTariffsFull,F7168,1)","v":0},null,{"$f":"MAX(F$6624:F7164)+1","v":10},{"$f":"INDEX(INP_EnergyTypes!$V$59:$V$88,F7168,1)","v":false}]
[null,null,null,{"$f":"SYS_Admin!$G$810","v":"Disc. Income from variable charge"},"£000","NPV",{"$f":"D7185 & ($H$6625=2)","v":"Disc. Income from variable chargeFALSE"},{"$f":"G7185&G7168","v":"Disc. Income from variable chargeFALSEFALSE"},null,null,{"$f":"SUM(M7185:BT7185)","v":0},null,{"$f":"M7181*M$6122","v":0},{"$f":"N7181*N$6122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Column 2",null,"Flag",{"$f":"Dashboard!O$35","v":25},null,null,null,null,null,{"$f":"(SUM($L7202:L7202)<$G7202)*(SUM($M$6057:M$6057))","v":0},{"$f":"(SUM($L7202:M7202)<$G7202)*(SUM($M$6057:N$6057))","v":0},{"$f":"(SUM($L7202:N7202)<$G7202)*(SUM($M$6057:O$6057))","v":0},{"$f":"(SUM($L7202:O7202)<$G7202)*(SUM($M$6057:P$6057))","v":0},{"$f":"(SUM($L7202:P7202)<$G7202)*(SUM($M$6057:Q$6057))","v":0},{"$f":"(SUM($L7202:Q7202)<$G7202)*(SUM($M$6057:R$6057))","v":0},{"$f":"(SUM($L7202:R7202)<$G7202)*(SUM($M$6057:S$6057))","v":0},{"$f":"(SUM($L7202:S7202)<$G7202)*(SUM($M$6057:T$6057))","v":0},{"$f":"(SUM($L7202:T7202)<$G7202)*(SUM($M$6057:U$6057))","v":0},{"$f":"(SUM($L7202:U7202)<$G7202)*(SUM($M$6057:V$6057))","v":0},{"$f":"(SUM($L7202:V7202)<$G7202)*(SUM($M$6057:W$6057))","v":0},{"$f":"(SUM($L7202:W7202)<$G7202)*(SUM($M$6057:X$6057))","v":0},{"$f":"(SUM($L7202:X7202)<$G7202)*(SUM($M$6057:Y$6057))","v":0},{"$f":"(SUM($L7202:Y7202)<$G7202)*(SUM($M$6057:Z$6057))","v":0},{"$f":"(SUM($L7202:Z7202)<$G7202)*(SUM($M$6057:AA$6057))","v":0},{"$f":"(SUM($L7202:AA7202)<$G7202)*(SUM($M$6057:AB$6057))","v":0},{"$f":"(SUM($L7202:AB7202)<$G7202)*(SUM($M$6057:AC$6057))","v":0},{"$f":"(SUM($L7202:AC7202)<$G7202)*(SUM($M$6057:AD$6057))","v":0},{"$f":"(SUM($L7202:AD7202)<$G7202)*(SUM($M$6057:AE$6057))","v":0},{"$f":"(SUM($L7202:AE7202)<$G7202)*(SUM($M$6057:AF$6057))","v":0},{"$f":"(SUM($L7202:AF7202)<$G7202)*(SUM($M$6057:AG$6057))","v":0},{"$f":"(SUM($L7202:AG7202)<$G7202)*(SUM($M$6057:AH$6057))","v":0},{"$f":"(SUM($L7202:AH7202)<$G7202)*(SUM($M$6057:AI$6057))","v":0},{"$f":"(SUM($L7202:AI7202)<$G7202)*(SUM($M$6057:AJ$6057))","v":0},{"$f":"(SUM($L7202:AJ7202)<$G7202)*(SUM($M$6057:AK$6057))","v":0},{"$f":"(SUM($L7202:AK7202)<$G7202)*(SUM($M$6057:AL$6057))","v":0},{"$f":"(SUM($L7202:AL7202)<$G7202)*(SUM($M$6057:AM$6057))","v":0},{"$f":"(SUM($L7202:AM7202)<$G7202)*(SUM($M$6057:AN$6057))","v":0},{"$f":"(SUM($L7202:AN7202)<$G7202)*(SUM($M$6057:AO$6057))","v":0},{"$f":"(SUM($L7202:AO7202)<$G7202)*(SUM($M$6057:AP$6057))","v":0},{"$f":"(SUM($L7202:AP7202)<$G7202)*(SUM($M$6057:AQ$6057))","v":0},{"$f":"(SUM($L7202:AQ7202)<$G7202)*(SUM($M$6057:AR$6057))","v":0},{"$f":"(SUM($L7202:AR7202)<$G7202)*(SUM($M$6057:AS$6057))","v":0},{"$f":"(SUM($L7202:AS7202)<$G7202)*(SUM($M$6057:AT$6057))","v":0},{"$f":"(SUM($L7202:AT7202)<$G7202)*(SUM($M$6057:AU$6057))","v":0},{"$f":"(SUM($L7202:AU7202)<$G7202)*(SUM($M$6057:AV$6057))","v":0},{"$f":"(SUM($L7202:AV7202)<$G7202)*(SUM($M$6057:AW$6057))","v":0},{"$f":"(SUM($L7202:AW7202)<$G7202)*(SUM($M$6057:AX$6057))","v":0},{"$f":"(SUM($L7202:AX7202)<$G7202)*(SUM($M$6057:AY$6057))","v":0},{"$f":"(SUM($L7202:AY7202)<$G7202)*(SUM($M$6057:AZ$6057))","v":0},{"$f":"(SUM($L7202:AZ7202)<$G7202)*(SUM($M$6057:BA$6057))","v":0},{"$f":"(SUM($L7202:BA7202)<$G7202)*(SUM($M$6057:BB$6057))","v":0},{"$f":"(SUM($L7202:BB7202)<$G7202)*(SUM($M$6057:BC$6057))","v":0},{"$f":"(SUM($L7202:BC7202)<$G7202)*(SUM($M$6057:BD$6057))","v":0},{"$f":"(SUM($L7202:BD7202)<$G7202)*(SUM($M$6057:BE$6057))","v":0},{"$f":"(SUM($L7202:BE7202)<$G7202)*(SUM($M$6057:BF$6057))","v":0},{"$f":"(SUM($L7202:BF7202)<$G7202)*(SUM($M$6057:BG$6057))","v":0},{"$f":"(SUM($L7202:BG7202)<$G7202)*(SUM($M$6057:BH$6057))","v":0},{"$f":"(SUM($L7202:BH7202)<$G7202)*(SUM($M$6057:BI$6057))","v":0},{"$f":"(SUM($L7202:BI7202)<$G7202)*(SUM($M$6057:BJ$6057))","v":0},{"$f":"(SUM($L7202:BJ7202)<$G7202)*(SUM($M$6057:BK$6057))","v":0},{"$f":"(SUM($L7202:BK7202)<$G7202)*(SUM($M$6057:BL$6057))","v":0},{"$f":"(SUM($L7202:BL7202)<$G7202)*(SUM($M$6057:BM$6057))","v":0},{"$f":"(SUM($L7202:BM7202)<$G7202)*(SUM($M$6057:BN$6057))","v":0},{"$f":"(SUM($L7202:BN7202)<$G7202)*(SUM($M$6057:BO$6057))","v":0},{"$f":"(SUM($L7202:BO7202)<$G7202)*(SUM($M$6057:BP$6057))","v":0},{"$f":"(SUM($L7202:BP7202)<$G7202)*(SUM($M$6057:BQ$6057))","v":0},{"$f":"(SUM($L7202:BQ7202)<$G7202)*(SUM($M$6057:BR$6057))","v":0},{"$f":"(SUM($L7202:BR7202)<$G7202)*(SUM($M$6057:BS$6057))","v":0},{"$f":"(SUM($L7202:BS7202)<$G7202)*(SUM($M$6057:BT$6057))","v":0}]
[null,null,null,"LEVELISED COST - T0 - REAL",null,null,{"$f":"$G$6386","v":15},{"$f":"$G$6387","v":25},{"$f":"$G$6388","v":35},{"$f":"$G$6389","v":40},{"$f":"$G$6390","v":60}]
[null,null,null,{"$f":"SYS_Admin!$G$809","v":"Disc. Income from fixed charge"},"£000","NPV",{"$f":"D7236 & ($H$6625=1)","v":"Disc. Income from fixed chargeTRUE"},{"$f":"G7236&G7228","v":"Disc. Income from fixed chargeTRUEFALSE"},null,null,{"$f":"SUM(M7236:BT7236)","v":0},null,{"$f":"M7232*M$6051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Disc. Connection charge","£000","NPV",null,null,null,null,{"$f":"SUM(M7253:BT7253)","v":0},null,{"$f":"CHOOSE($H$6625,M7235,M7243)","v":0},{"$f":"CHOOSE($H$6625,N7235,N7243)","v":0},{"$f":"CHOOSE($H$6625,O7235,O7243)","v":0},{"$f":"CHOOSE($H$6625,P7235,P7243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstTariffsFull,F7288,1)","v":0},null,{"$f":"MAX(F$6624:F7284)+1","v":12},{"$f":"INDEX(INP_EnergyTypes!$V$59:$V$88,F7288,1)","v":false}]
[null,null,null,{"$f":"SYS_Admin!$G$810","v":"Disc. Income from variable charge"},"£000","NPV",{"$f":"D7305 & ($H$6625=2)","v":"Disc. Income from variable chargeFALSE"},{"$f":"G7305&G7288","v":"Disc. Income from variable chargeFALSEFALSE"},null,null,{"$f":"SUM(M7305:BT7305)","v":0},null,{"$f":"M7301*M$6122","v":0},{"$f":"N7301*N$6122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Column 2",null,"Flag",{"$f":"Dashboard!O$35","v":25},null,null,null,null,null,{"$f":"(SUM($L7322:L7322)<$G7322)*(SUM($M$6057:M$6057))","v":0},{"$f":"(SUM($L7322:M7322)<$G7322)*(SUM($M$6057:N$6057))","v":0},{"$f":"(SUM($L7322:N7322)<$G7322)*(SUM($M$6057:O$6057))","v":0},{"$f":"(SUM($L7322:O7322)<$G7322)*(SUM($M$6057:P$6057))","v":0},{"$f":"(SUM($L7322:P7322)<$G7322)*(SUM($M$6057:Q$6057))","v":0},{"$f":"(SUM($L7322:Q7322)<$G7322)*(SUM($M$6057:R$6057))","v":0},{"$f":"(SUM($L7322:R7322)<$G7322)*(SUM($M$6057:S$6057))","v":0},{"$f":"(SUM($L7322:S7322)<$G7322)*(SUM($M$6057:T$6057))","v":0},{"$f":"(SUM($L7322:T7322)<$G7322)*(SUM($M$6057:U$6057))","v":0},{"$f":"(SUM($L7322:U7322)<$G7322)*(SUM($M$6057:V$6057))","v":0},{"$f":"(SUM($L7322:V7322)<$G7322)*(SUM($M$6057:W$6057))","v":0},{"$f":"(SUM($L7322:W7322)<$G7322)*(SUM($M$6057:X$6057))","v":0},{"$f":"(SUM($L7322:X7322)<$G7322)*(SUM($M$6057:Y$6057))","v":0},{"$f":"(SUM($L7322:Y7322)<$G7322)*(SUM($M$6057:Z$6057))","v":0},{"$f":"(SUM($L7322:Z7322)<$G7322)*(SUM($M$6057:AA$6057))","v":0},{"$f":"(SUM($L7322:AA7322)<$G7322)*(SUM($M$6057:AB$6057))","v":0},{"$f":"(SUM($L7322:AB7322)<$G7322)*(SUM($M$6057:AC$6057))","v":0},{"$f":"(SUM($L7322:AC7322)<$G7322)*(SUM($M$6057:AD$6057))","v":0},{"$f":"(SUM($L7322:AD7322)<$G7322)*(SUM($M$6057:AE$6057))","v":0},{"$f":"(SUM($L7322:AE7322)<$G7322)*(SUM($M$6057:AF$6057))","v":0},{"$f":"(SUM($L7322:AF7322)<$G7322)*(SUM($M$6057:AG$6057))","v":0},{"$f":"(SUM($L7322:AG7322)<$G7322)*(SUM($M$6057:AH$6057))","v":0},{"$f":"(SUM($L7322:AH7322)<$G7322)*(SUM($M$6057:AI$6057))","v":0},{"$f":"(SUM($L7322:AI7322)<$G7322)*(SUM($M$6057:AJ$6057))","v":0},{"$f":"(SUM($L7322:AJ7322)<$G7322)*(SUM($M$6057:AK$6057))","v":0},{"$f":"(SUM($L7322:AK7322)<$G7322)*(SUM($M$6057:AL$6057))","v":0},{"$f":"(SUM($L7322:AL7322)<$G7322)*(SUM($M$6057:AM$6057))","v":0},{"$f":"(SUM($L7322:AM7322)<$G7322)*(SUM($M$6057:AN$6057))","v":0},{"$f":"(SUM($L7322:AN7322)<$G7322)*(SUM($M$6057:AO$6057))","v":0},{"$f":"(SUM($L7322:AO7322)<$G7322)*(SUM($M$6057:AP$6057))","v":0},{"$f":"(SUM($L7322:AP7322)<$G7322)*(SUM($M$6057:AQ$6057))","v":0},{"$f":"(SUM($L7322:AQ7322)<$G7322)*(SUM($M$6057:AR$6057))","v":0},{"$f":"(SUM($L7322:AR7322)<$G7322)*(SUM($M$6057:AS$6057))","v":0},{"$f":"(SUM($L7322:AS7322)<$G7322)*(SUM($M$6057:AT$6057))","v":0},{"$f":"(SUM($L7322:AT7322)<$G7322)*(SUM($M$6057:AU$6057))","v":0},{"$f":"(SUM($L7322:AU7322)<$G7322)*(SUM($M$6057:AV$6057))","v":0},{"$f":"(SUM($L7322:AV7322)<$G7322)*(SUM($M$6057:AW$6057))","v":0},{"$f":"(SUM($L7322:AW7322)<$G7322)*(SUM($M$6057:AX$6057))","v":0},{"$f":"(SUM($L7322:AX7322)<$G7322)*(SUM($M$6057:AY$6057))","v":0},{"$f":"(SUM($L7322:AY7322)<$G7322)*(SUM($M$6057:AZ$6057))","v":0},{"$f":"(SUM($L7322:AZ7322)<$G7322)*(SUM($M$6057:BA$6057))","v":0},{"$f":"(SUM($L7322:BA7322)<$G7322)*(SUM($M$6057:BB$6057))","v":0},{"$f":"(SUM($L7322:BB7322)<$G7322)*(SUM($M$6057:BC$6057))","v":0},{"$f":"(SUM($L7322:BC7322)<$G7322)*(SUM($M$6057:BD$6057))","v":0},{"$f":"(SUM($L7322:BD7322)<$G7322)*(SUM($M$6057:BE$6057))","v":0},{"$f":"(SUM($L7322:BE7322)<$G7322)*(SUM($M$6057:BF$6057))","v":0},{"$f":"(SUM($L7322:BF7322)<$G7322)*(SUM($M$6057:BG$6057))","v":0},{"$f":"(SUM($L7322:BG7322)<$G7322)*(SUM($M$6057:BH$6057))","v":0},{"$f":"(SUM($L7322:BH7322)<$G7322)*(SUM($M$6057:BI$6057))","v":0},{"$f":"(SUM($L7322:BI7322)<$G7322)*(SUM($M$6057:BJ$6057))","v":0},{"$f":"(SUM($L7322:BJ7322)<$G7322)*(SUM($M$6057:BK$6057))","v":0},{"$f":"(SUM($L7322:BK7322)<$G7322)*(SUM($M$6057:BL$6057))","v":0},{"$f":"(SUM($L7322:BL7322)<$G7322)*(SUM($M$6057:BM$6057))","v":0},{"$f":"(SUM($L7322:BM7322)<$G7322)*(SUM($M$6057:BN$6057))","v":0},{"$f":"(SUM($L7322:BN7322)<$G7322)*(SUM($M$6057:BO$6057))","v":0},{"$f":"(SUM($L7322:BO7322)<$G7322)*(SUM($M$6057:BP$6057))","v":0},{"$f":"(SUM($L7322:BP7322)<$G7322)*(SUM($M$6057:BQ$6057))","v":0},{"$f":"(SUM($L7322:BQ7322)<$G7322)*(SUM($M$6057:BR$6057))","v":0},{"$f":"(SUM($L7322:BR7322)<$G7322)*(SUM($M$6057:BS$6057))","v":0},{"$f":"(SUM($L7322:BS7322)<$G7322)*(SUM($M$6057:BT$6057))","v":0}]
[null,null,null,"LEVELISED COST - T0 - REAL",null,null,{"$f":"$G$6386","v":15},{"$f":"$G$6387","v":25},{"$f":"$G$6388","v":35},{"$f":"$G$6389","v":40},{"$f":"$G$6390","v":60}]
[null,null,null,"Income from fixed charge","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"G7351","v":0},{"$f":"SYS_Admin!$D$586","v":"Fixed"},null,null,null,null,{"$f":"SUMIFS(M$5649:M$5768,$J$5649:$J$5768,$H7352,$G$5649:$G$5768,$G7352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$5649:AS$5768,$J$5649:$J$5768,$H7352,$G$5649:$G$5768,$G7352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Disc. Income from variable charge","£000","NPV",null,null,null,null,{"$f":"SUM(M7375:BT7375)","v":0},null,{"$f":"CHOOSE($H$6625,M7357,M7365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 CALCULATIONS"]
[]
[]
[]
[null,null,null,"Levelised fixed tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M7434:BT7434,M7441:BT7441)*(10^5))/SUMPRODUCT(M7457:BT7457,M7441:BT7441),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7434:BT7434,M7442:BT7442)*(10^5))/SUMPRODUCT(M7457:BT7457,M7442:BT7442),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7434:BT7434,M7443:BT7443)*(10^5))/SUMPRODUCT(M7457:BT7457,M7443:BT7443),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7434:BT7434,M7444:BT7444)*(10^5))/SUMPRODUCT(M7457:BT7457,M7444:BT7444),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7434:BT7434,M7445:BT7445)*(10^5))/SUMPRODUCT(M7457:BT7457,M7445:BT7445),0)","v":0}]
[]
[null,null,null,"Disc. Income from variable charge","£000","NPV",null,null,null,null,{"$f":"SUM(M7495:BT7495)","v":0},null,{"$f":"CHOOSE($H$6625,M7477,M7485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 CALCULATIONS"]
[]
[]
[null,null,null,"Column 4",null,"Flag",{"$f":"Dashboard!S$35","v":40},null,null,null,null,null,{"$f":"(SUM($L7564:L7564)<$G7564)*(SUM($M$6057:M$6057))","v":0},{"$f":"(SUM($L7564:M7564)<$G7564)*(SUM($M$6057:N$6057))","v":0},{"$f":"(SUM($L7564:N7564)<$G7564)*(SUM($M$6057:O$6057))","v":0},{"$f":"(SUM($L7564:O7564)<$G7564)*(SUM($M$6057:P$6057))","v":0},{"$f":"(SUM($L7564:P7564)<$G7564)*(SUM($M$6057:Q$6057))","v":0},{"$f":"(SUM($L7564:Q7564)<$G7564)*(SUM($M$6057:R$6057))","v":0},{"$f":"(SUM($L7564:R7564)<$G7564)*(SUM($M$6057:S$6057))","v":0},{"$f":"(SUM($L7564:S7564)<$G7564)*(SUM($M$6057:T$6057))","v":0},{"$f":"(SUM($L7564:T7564)<$G7564)*(SUM($M$6057:U$6057))","v":0},{"$f":"(SUM($L7564:U7564)<$G7564)*(SUM($M$6057:V$6057))","v":0},{"$f":"(SUM($L7564:V7564)<$G7564)*(SUM($M$6057:W$6057))","v":0},{"$f":"(SUM($L7564:W7564)<$G7564)*(SUM($M$6057:X$6057))","v":0},{"$f":"(SUM($L7564:X7564)<$G7564)*(SUM($M$6057:Y$6057))","v":0},{"$f":"(SUM($L7564:Y7564)<$G7564)*(SUM($M$6057:Z$6057))","v":0},{"$f":"(SUM($L7564:Z7564)<$G7564)*(SUM($M$6057:AA$6057))","v":0},{"$f":"(SUM($L7564:AA7564)<$G7564)*(SUM($M$6057:AB$6057))","v":0},{"$f":"(SUM($L7564:AB7564)<$G7564)*(SUM($M$6057:AC$6057))","v":0},{"$f":"(SUM($L7564:AC7564)<$G7564)*(SUM($M$6057:AD$6057))","v":0},{"$f":"(SUM($L7564:AD7564)<$G7564)*(SUM($M$6057:AE$6057))","v":0},{"$f":"(SUM($L7564:AE7564)<$G7564)*(SUM($M$6057:AF$6057))","v":0},{"$f":"(SUM($L7564:AF7564)<$G7564)*(SUM($M$6057:AG$6057))","v":0},{"$f":"(SUM($L7564:AG7564)<$G7564)*(SUM($M$6057:AH$6057))","v":0},{"$f":"(SUM($L7564:AH7564)<$G7564)*(SUM($M$6057:AI$6057))","v":0},{"$f":"(SUM($L7564:AI7564)<$G7564)*(SUM($M$6057:AJ$6057))","v":0},{"$f":"(SUM($L7564:AJ7564)<$G7564)*(SUM($M$6057:AK$6057))","v":0},{"$f":"(SUM($L7564:AK7564)<$G7564)*(SUM($M$6057:AL$6057))","v":0},{"$f":"(SUM($L7564:AL7564)<$G7564)*(SUM($M$6057:AM$6057))","v":0},{"$f":"(SUM($L7564:AM7564)<$G7564)*(SUM($M$6057:AN$6057))","v":0},{"$f":"(SUM($L7564:AN7564)<$G7564)*(SUM($M$6057:AO$6057))","v":0},{"$f":"(SUM($L7564:AO7564)<$G7564)*(SUM($M$6057:AP$6057))","v":0},{"$f":"(SUM($L7564:AP7564)<$G7564)*(SUM($M$6057:AQ$6057))","v":0},{"$f":"(SUM($L7564:AQ7564)<$G7564)*(SUM($M$6057:AR$6057))","v":0},{"$f":"(SUM($L7564:AR7564)<$G7564)*(SUM($M$6057:AS$6057))","v":0},{"$f":"(SUM($L7564:AS7564)<$G7564)*(SUM($M$6057:AT$6057))","v":0},{"$f":"(SUM($L7564:AT7564)<$G7564)*(SUM($M$6057:AU$6057))","v":0},{"$f":"(SUM($L7564:AU7564)<$G7564)*(SUM($M$6057:AV$6057))","v":0},{"$f":"(SUM($L7564:AV7564)<$G7564)*(SUM($M$6057:AW$6057))","v":0},{"$f":"(SUM($L7564:AW7564)<$G7564)*(SUM($M$6057:AX$6057))","v":0},{"$f":"(SUM($L7564:AX7564)<$G7564)*(SUM($M$6057:AY$6057))","v":0},{"$f":"(SUM($L7564:AY7564)<$G7564)*(SUM($M$6057:AZ$6057))","v":0},{"$f":"(SUM($L7564:AZ7564)<$G7564)*(SUM($M$6057:BA$6057))","v":0},{"$f":"(SUM($L7564:BA7564)<$G7564)*(SUM($M$6057:BB$6057))","v":0},{"$f":"(SUM($L7564:BB7564)<$G7564)*(SUM($M$6057:BC$6057))","v":0},{"$f":"(SUM($L7564:BC7564)<$G7564)*(SUM($M$6057:BD$6057))","v":0},{"$f":"(SUM($L7564:BD7564)<$G7564)*(SUM($M$6057:BE$6057))","v":0},{"$f":"(SUM($L7564:BE7564)<$G7564)*(SUM($M$6057:BF$6057))","v":0},{"$f":"(SUM($L7564:BF7564)<$G7564)*(SUM($M$6057:BG$6057))","v":0},{"$f":"(SUM($L7564:BG7564)<$G7564)*(SUM($M$6057:BH$6057))","v":0},{"$f":"(SUM($L7564:BH7564)<$G7564)*(SUM($M$6057:BI$6057))","v":0},{"$f":"(SUM($L7564:BI7564)<$G7564)*(SUM($M$6057:BJ$6057))","v":0},{"$f":"(SUM($L7564:BJ7564)<$G7564)*(SUM($M$6057:BK$6057))","v":0},{"$f":"(SUM($L7564:BK7564)<$G7564)*(SUM($M$6057:BL$6057))","v":0},{"$f":"(SUM($L7564:BL7564)<$G7564)*(SUM($M$6057:BM$6057))","v":0},{"$f":"(SUM($L7564:BM7564)<$G7564)*(SUM($M$6057:BN$6057))","v":0},{"$f":"(SUM($L7564:BN7564)<$G7564)*(SUM($M$6057:BO$6057))","v":0},{"$f":"(SUM($L7564:BO7564)<$G7564)*(SUM($M$6057:BP$6057))","v":0},{"$f":"(SUM($L7564:BP7564)<$G7564)*(SUM($M$6057:BQ$6057))","v":0},{"$f":"(SUM($L7564:BQ7564)<$G7564)*(SUM($M$6057:BR$6057))","v":0},{"$f":"(SUM($L7564:BR7564)<$G7564)*(SUM($M$6057:BS$6057))","v":0},{"$f":"(SUM($L7564:BS7564)<$G7564)*(SUM($M$6057:BT$6057))","v":0}]
[null,null,null,"Levelised fixed tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M7554:BT7554,M7561:BT7561)*(10^5))/SUMPRODUCT(M7577:BT7577,M7561:BT7561),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7554:BT7554,M7562:BT7562)*(10^5))/SUMPRODUCT(M7577:BT7577,M7562:BT7562),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7554:BT7554,M7563:BT7563)*(10^5))/SUMPRODUCT(M7577:BT7577,M7563:BT7563),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7554:BT7554,M7564:BT7564)*(10^5))/SUMPRODUCT(M7577:BT7577,M7564:BT7564),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7554:BT7554,M7565:BT7565)*(10^5))/SUMPRODUCT(M7577:BT7577,M7565:BT7565),0)","v":0}]
[]
[null,null,null,"Income from connection charge","£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},{"$f":"D7588","v":0},{"$f":"SYS_Admin!$G$814","v":"Connection"},null,null,null,null,{"$f":"M7591*M$3414","v":0},{"$f":"N7591*N$3414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy income as p/kWh","p/kWh",{"$f":"CHOOSE($H$6625,F7592,F7600)","v":"Real"},null,null,null,null,null,null,{"$f":"IFERROR(SUM(M7610:M7611)*(10^5)/M7617,0)","v":0},{"$f":"IFERROR(SUM(N7610:N7611)*(10^5)/N7617,0)","v":0},{"$f":"IFERROR(SUM(O7610:O7611)*(10^5)/O7617,0)","v":0},{"$f":"IFERROR(SUM(P7610:P7611)*(10^5)/P7617,0)","v":0},{"$f":"IFERROR(SUM(Q7610:Q7611)*(10^5)/Q7617,0)","v":0},{"$f":"IFERROR(SUM(R7610:R7611)*(10^5)/R7617,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income from connections","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D7648","v":0},{"$f":"SYS_Admin!$G$814","v":"Connection"},null,null,null,null,{"$f":"INDEX(M$3372:M$3401,$F7648,1)","v":0},{"$f":"INDEX(N$3372:N$3401,$F7648,1)","v":0},{"$f":"INDEX(O$3372:O$3401,$F7648,1)","v":0},{"$f":"INDEX(P$3372:P$3401,$F7648,1)","v":0},{"$f":"INDEX(Q$3372:Q$3401,$F7648,1)","v":0},{"$f":"INDEX(R$3372:R$3401,$F7648,1)","v":0},{"$f":"INDEX(S$3372:S$3401,$F7648,1)","v":0},{"$f":"INDEX(T$3372:T$3401,$F7648,1)","v":0},{"$f":"INDEX(U$3372:U$3401,$F7648,1)","v":0},{"$f":"INDEX(V$3372:V$3401,$F7648,1)","v":0},{"$f":"INDEX(W$3372:W$3401,$F7648,1)","v":0},{"$f":"INDEX(X$3372:X$3401,$F7648,1)","v":0},{"$f":"INDEX(Y$3372:Y$3401,$F7648,1)","v":0},{"$f":"INDEX(Z$3372:Z$3401,$F7648,1)","v":0},{"$f":"INDEX(AA$3372:AA$3401,$F7648,1)","v":0},{"$f":"INDEX(AB$3372:AB$3401,$F7648,1)","v":0},{"$f":"INDEX(AC$3372:AC$3401,$F7648,1)","v":0},{"$f":"INDEX(AD$3372:AD$3401,$F7648,1)","v":0},{"$f":"INDEX(AE$3372:AE$3401,$F7648,1)","v":0},{"$f":"INDEX(AF$3372:AF$3401,$F7648,1)","v":0},{"$f":"INDEX(AG$3372:AG$3401,$F7648,1)","v":0},{"$f":"INDEX(AH$3372:AH$3401,$F7648,1)","v":0},{"$f":"INDEX(AI$3372:AI$3401,$F7648,1)","v":0},{"$f":"INDEX(AJ$3372:AJ$3401,$F7648,1)","v":0},{"$f":"INDEX(AK$3372:AK$3401,$F7648,1)","v":0},{"$f":"INDEX(AL$3372:AL$3401,$F7648,1)","v":0},{"$f":"INDEX(AM$3372:AM$3401,$F7648,1)","v":0},{"$f":"INDEX(AN$3372:AN$3401,$F7648,1)","v":0},{"$f":"INDEX(AO$3372:AO$3401,$F7648,1)","v":0},{"$f":"INDEX(AP$3372:AP$3401,$F7648,1)","v":0},{"$f":"INDEX(AQ$3372:AQ$3401,$F7648,1)","v":0},{"$f":"INDEX(AR$3372:AR$3401,$F7648,1)","v":0},{"$f":"INDEX(AS$3372:AS$3401,$F7648,1)","v":0},{"$f":"INDEX(AT$3372:AT$3401,$F7648,1)","v":0},{"$f":"INDEX(AU$3372:AU$3401,$F7648,1)","v":0},{"$f":"INDEX(AV$3372:AV$3401,$F7648,1)","v":0},{"$f":"INDEX(AW$3372:AW$3401,$F7648,1)","v":0},{"$f":"INDEX(AX$3372:AX$3401,$F7648,1)","v":0},{"$f":"INDEX(AY$3372:AY$3401,$F7648,1)","v":0},{"$f":"INDEX(AZ$3372:AZ$3401,$F7648,1)","v":0},{"$f":"INDEX(BA$3372:BA$3401,$F7648,1)","v":0},{"$f":"INDEX(BB$3372:BB$3401,$F7648,1)","v":0},{"$f":"INDEX(BC$3372:BC$3401,$F7648,1)","v":0},{"$f":"INDEX(BD$3372:BD$3401,$F7648,1)","v":0},{"$f":"INDEX(BE$3372:BE$3401,$F7648,1)","v":0},{"$f":"INDEX(BF$3372:BF$3401,$F7648,1)","v":0},{"$f":"INDEX(BG$3372:BG$3401,$F7648,1)","v":0},{"$f":"INDEX(BH$3372:BH$3401,$F7648,1)","v":0},{"$f":"INDEX(BI$3372:BI$3401,$F7648,1)","v":0},{"$f":"INDEX(BJ$3372:BJ$3401,$F7648,1)","v":0},{"$f":"INDEX(BK$3372:BK$3401,$F7648,1)","v":0},{"$f":"INDEX(BL$3372:BL$3401,$F7648,1)","v":0},{"$f":"INDEX(BM$3372:BM$3401,$F7648,1)","v":0},{"$f":"INDEX(BN$3372:BN$3401,$F7648,1)","v":0},{"$f":"INDEX(BO$3372:BO$3401,$F7648,1)","v":0},{"$f":"INDEX(BP$3372:BP$3401,$F7648,1)","v":0},{"$f":"INDEX(BQ$3372:BQ$3401,$F7648,1)","v":0},{"$f":"INDEX(BR$3372:BR$3401,$F7648,1)","v":0},{"$f":"INDEX(BS$3372:BS$3401,$F7648,1)","v":0},{"$f":"INDEX(BT$3372:BT$3401,$F7648,1)","v":0}]
[]
[null,null,null,"Column 5",null,"Flag",{"$f":"Dashboard!U$35","v":60},null,null,null,null,null,{"$f":"(SUM($L7685:L7685)<$G7685)*(SUM($M$6057:M$6057))","v":0},{"$f":"(SUM($L7685:M7685)<$G7685)*(SUM($M$6057:N$6057))","v":0},{"$f":"(SUM($L7685:N7685)<$G7685)*(SUM($M$6057:O$6057))","v":0},{"$f":"(SUM($L7685:O7685)<$G7685)*(SUM($M$6057:P$6057))","v":0},{"$f":"(SUM($L7685:P7685)<$G7685)*(SUM($M$6057:Q$6057))","v":0},{"$f":"(SUM($L7685:Q7685)<$G7685)*(SUM($M$6057:R$6057))","v":0},{"$f":"(SUM($L7685:R7685)<$G7685)*(SUM($M$6057:S$6057))","v":0},{"$f":"(SUM($L7685:S7685)<$G7685)*(SUM($M$6057:T$6057))","v":0},{"$f":"(SUM($L7685:T7685)<$G7685)*(SUM($M$6057:U$6057))","v":0},{"$f":"(SUM($L7685:U7685)<$G7685)*(SUM($M$6057:V$6057))","v":0},{"$f":"(SUM($L7685:V7685)<$G7685)*(SUM($M$6057:W$6057))","v":0},{"$f":"(SUM($L7685:W7685)<$G7685)*(SUM($M$6057:X$6057))","v":0},{"$f":"(SUM($L7685:X7685)<$G7685)*(SUM($M$6057:Y$6057))","v":0},{"$f":"(SUM($L7685:Y7685)<$G7685)*(SUM($M$6057:Z$6057))","v":0},{"$f":"(SUM($L7685:Z7685)<$G7685)*(SUM($M$6057:AA$6057))","v":0},{"$f":"(SUM($L7685:AA7685)<$G7685)*(SUM($M$6057:AB$6057))","v":0},{"$f":"(SUM($L7685:AB7685)<$G7685)*(SUM($M$6057:AC$6057))","v":0},{"$f":"(SUM($L7685:AC7685)<$G7685)*(SUM($M$6057:AD$6057))","v":0},{"$f":"(SUM($L7685:AD7685)<$G7685)*(SUM($M$6057:AE$6057))","v":0},{"$f":"(SUM($L7685:AE7685)<$G7685)*(SUM($M$6057:AF$6057))","v":0},{"$f":"(SUM($L7685:AF7685)<$G7685)*(SUM($M$6057:AG$6057))","v":0},{"$f":"(SUM($L7685:AG7685)<$G7685)*(SUM($M$6057:AH$6057))","v":0},{"$f":"(SUM($L7685:AH7685)<$G7685)*(SUM($M$6057:AI$6057))","v":0},{"$f":"(SUM($L7685:AI7685)<$G7685)*(SUM($M$6057:AJ$6057))","v":0},{"$f":"(SUM($L7685:AJ7685)<$G7685)*(SUM($M$6057:AK$6057))","v":0},{"$f":"(SUM($L7685:AK7685)<$G7685)*(SUM($M$6057:AL$6057))","v":0},{"$f":"(SUM($L7685:AL7685)<$G7685)*(SUM($M$6057:AM$6057))","v":0},{"$f":"(SUM($L7685:AM7685)<$G7685)*(SUM($M$6057:AN$6057))","v":0},{"$f":"(SUM($L7685:AN7685)<$G7685)*(SUM($M$6057:AO$6057))","v":0},{"$f":"(SUM($L7685:AO7685)<$G7685)*(SUM($M$6057:AP$6057))","v":0},{"$f":"(SUM($L7685:AP7685)<$G7685)*(SUM($M$6057:AQ$6057))","v":0},{"$f":"(SUM($L7685:AQ7685)<$G7685)*(SUM($M$6057:AR$6057))","v":0},{"$f":"(SUM($L7685:AR7685)<$G7685)*(SUM($M$6057:AS$6057))","v":0},{"$f":"(SUM($L7685:AS7685)<$G7685)*(SUM($M$6057:AT$6057))","v":0},{"$f":"(SUM($L7685:AT7685)<$G7685)*(SUM($M$6057:AU$6057))","v":0},{"$f":"(SUM($L7685:AU7685)<$G7685)*(SUM($M$6057:AV$6057))","v":0},{"$f":"(SUM($L7685:AV7685)<$G7685)*(SUM($M$6057:AW$6057))","v":0},{"$f":"(SUM($L7685:AW7685)<$G7685)*(SUM($M$6057:AX$6057))","v":0},{"$f":"(SUM($L7685:AX7685)<$G7685)*(SUM($M$6057:AY$6057))","v":0},{"$f":"(SUM($L7685:AY7685)<$G7685)*(SUM($M$6057:AZ$6057))","v":0},{"$f":"(SUM($L7685:AZ7685)<$G7685)*(SUM($M$6057:BA$6057))","v":0},{"$f":"(SUM($L7685:BA7685)<$G7685)*(SUM($M$6057:BB$6057))","v":0},{"$f":"(SUM($L7685:BB7685)<$G7685)*(SUM($M$6057:BC$6057))","v":0},{"$f":"(SUM($L7685:BC7685)<$G7685)*(SUM($M$6057:BD$6057))","v":0},{"$f":"(SUM($L7685:BD7685)<$G7685)*(SUM($M$6057:BE$6057))","v":0},{"$f":"(SUM($L7685:BE7685)<$G7685)*(SUM($M$6057:BF$6057))","v":0},{"$f":"(SUM($L7685:BF7685)<$G7685)*(SUM($M$6057:BG$6057))","v":0},{"$f":"(SUM($L7685:BG7685)<$G7685)*(SUM($M$6057:BH$6057))","v":0},{"$f":"(SUM($L7685:BH7685)<$G7685)*(SUM($M$6057:BI$6057))","v":0},{"$f":"(SUM($L7685:BI7685)<$G7685)*(SUM($M$6057:BJ$6057))","v":0},{"$f":"(SUM($L7685:BJ7685)<$G7685)*(SUM($M$6057:BK$6057))","v":0},{"$f":"(SUM($L7685:BK7685)<$G7685)*(SUM($M$6057:BL$6057))","v":0},{"$f":"(SUM($L7685:BL7685)<$G7685)*(SUM($M$6057:BM$6057))","v":0},{"$f":"(SUM($L7685:BM7685)<$G7685)*(SUM($M$6057:BN$6057))","v":0},{"$f":"(SUM($L7685:BN7685)<$G7685)*(SUM($M$6057:BO$6057))","v":0},{"$f":"(SUM($L7685:BO7685)<$G7685)*(SUM($M$6057:BP$6057))","v":0},{"$f":"(SUM($L7685:BP7685)<$G7685)*(SUM($M$6057:BQ$6057))","v":0},{"$f":"(SUM($L7685:BQ7685)<$G7685)*(SUM($M$6057:BR$6057))","v":0},{"$f":"(SUM($L7685:BR7685)<$G7685)*(SUM($M$6057:BS$6057))","v":0},{"$f":"(SUM($L7685:BS7685)<$G7685)*(SUM($M$6057:BT$6057))","v":0}]
[null,null,null,"Levelised variable tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M7675:BT7675,M7681:BT7681)*(10^5))/SUMPRODUCT(M7697:BT7697,M7681:BT7681),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7675:BT7675,M7682:BT7682)*(10^5))/SUMPRODUCT(M7697:BT7697,M7682:BT7682),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7675:BT7675,M7683:BT7683)*(10^5))/SUMPRODUCT(M7697:BT7697,M7683:BT7683),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7675:BT7675,M7684:BT7684)*(10^5))/SUMPRODUCT(M7697:BT7697,M7684:BT7684),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M7675:BT7675,M7685:BT7685)*(10^5))/SUMPRODUCT(M7697:BT7697,M7685:BT7685),0)","v":0}]
[null,null,null,"Income from connection charge","£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},{"$f":"D7708","v":0},{"$f":"SYS_Admin!$G$814","v":"Connection"},null,null,null,null,{"$f":"M7711*M$3414","v":0},{"$f":"N7711*N$3414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M7753/L7753-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS7753/AR7753-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income from connections","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D7768","v":0},{"$f":"SYS_Admin!$G$814","v":"Connection"},null,null,null,null,{"$f":"INDEX(M$3372:M$3401,$F7768,1)","v":0},{"$f":"INDEX(N$3372:N$3401,$F7768,1)","v":0},{"$f":"INDEX(O$3372:O$3401,$F7768,1)","v":0},{"$f":"INDEX(P$3372:P$3401,$F7768,1)","v":0},{"$f":"INDEX(Q$3372:Q$3401,$F7768,1)","v":0},{"$f":"INDEX(R$3372:R$3401,$F7768,1)","v":0},{"$f":"INDEX(S$3372:S$3401,$F7768,1)","v":0},{"$f":"INDEX(T$3372:T$3401,$F7768,1)","v":0},{"$f":"INDEX(U$3372:U$3401,$F7768,1)","v":0},{"$f":"INDEX(V$3372:V$3401,$F7768,1)","v":0},{"$f":"INDEX(W$3372:W$3401,$F7768,1)","v":0},{"$f":"INDEX(X$3372:X$3401,$F7768,1)","v":0},{"$f":"INDEX(Y$3372:Y$3401,$F7768,1)","v":0},{"$f":"INDEX(Z$3372:Z$3401,$F7768,1)","v":0},{"$f":"INDEX(AA$3372:AA$3401,$F7768,1)","v":0},{"$f":"INDEX(AB$3372:AB$3401,$F7768,1)","v":0},{"$f":"INDEX(AC$3372:AC$3401,$F7768,1)","v":0},{"$f":"INDEX(AD$3372:AD$3401,$F7768,1)","v":0},{"$f":"INDEX(AE$3372:AE$3401,$F7768,1)","v":0},{"$f":"INDEX(AF$3372:AF$3401,$F7768,1)","v":0},{"$f":"INDEX(AG$3372:AG$3401,$F7768,1)","v":0},{"$f":"INDEX(AH$3372:AH$3401,$F7768,1)","v":0},{"$f":"INDEX(AI$3372:AI$3401,$F7768,1)","v":0},{"$f":"INDEX(AJ$3372:AJ$3401,$F7768,1)","v":0},{"$f":"INDEX(AK$3372:AK$3401,$F7768,1)","v":0},{"$f":"INDEX(AL$3372:AL$3401,$F7768,1)","v":0},{"$f":"INDEX(AM$3372:AM$3401,$F7768,1)","v":0},{"$f":"INDEX(AN$3372:AN$3401,$F7768,1)","v":0},{"$f":"INDEX(AO$3372:AO$3401,$F7768,1)","v":0},{"$f":"INDEX(AP$3372:AP$3401,$F7768,1)","v":0},{"$f":"INDEX(AQ$3372:AQ$3401,$F7768,1)","v":0},{"$f":"INDEX(AR$3372:AR$3401,$F7768,1)","v":0},{"$f":"INDEX(AS$3372:AS$3401,$F7768,1)","v":0},{"$f":"INDEX(AT$3372:AT$3401,$F7768,1)","v":0},{"$f":"INDEX(AU$3372:AU$3401,$F7768,1)","v":0},{"$f":"INDEX(AV$3372:AV$3401,$F7768,1)","v":0},{"$f":"INDEX(AW$3372:AW$3401,$F7768,1)","v":0},{"$f":"INDEX(AX$3372:AX$3401,$F7768,1)","v":0},{"$f":"INDEX(AY$3372:AY$3401,$F7768,1)","v":0},{"$f":"INDEX(AZ$3372:AZ$3401,$F7768,1)","v":0},{"$f":"INDEX(BA$3372:BA$3401,$F7768,1)","v":0},{"$f":"INDEX(BB$3372:BB$3401,$F7768,1)","v":0},{"$f":"INDEX(BC$3372:BC$3401,$F7768,1)","v":0},{"$f":"INDEX(BD$3372:BD$3401,$F7768,1)","v":0},{"$f":"INDEX(BE$3372:BE$3401,$F7768,1)","v":0},{"$f":"INDEX(BF$3372:BF$3401,$F7768,1)","v":0},{"$f":"INDEX(BG$3372:BG$3401,$F7768,1)","v":0},{"$f":"INDEX(BH$3372:BH$3401,$F7768,1)","v":0},{"$f":"INDEX(BI$3372:BI$3401,$F7768,1)","v":0},{"$f":"INDEX(BJ$3372:BJ$3401,$F7768,1)","v":0},{"$f":"INDEX(BK$3372:BK$3401,$F7768,1)","v":0},{"$f":"INDEX(BL$3372:BL$3401,$F7768,1)","v":0},{"$f":"INDEX(BM$3372:BM$3401,$F7768,1)","v":0},{"$f":"INDEX(BN$3372:BN$3401,$F7768,1)","v":0},{"$f":"INDEX(BO$3372:BO$3401,$F7768,1)","v":0},{"$f":"INDEX(BP$3372:BP$3401,$F7768,1)","v":0},{"$f":"INDEX(BQ$3372:BQ$3401,$F7768,1)","v":0},{"$f":"INDEX(BR$3372:BR$3401,$F7768,1)","v":0},{"$f":"INDEX(BS$3372:BS$3401,$F7768,1)","v":0},{"$f":"INDEX(BT$3372:BT$3401,$F7768,1)","v":0}]
[]
[null,null,null,"Column 5",null,"Flag",{"$f":"Dashboard!U$35","v":60},null,null,null,null,null,{"$f":"(SUM($L7805:L7805)<$G7805)*(SUM($M$6057:M$6057))","v":0},{"$f":"(SUM($L7805:M7805)<$G7805)*(SUM($M$6057:N$6057))","v":0},{"$f":"(SUM($L7805:N7805)<$G7805)*(SUM($M$6057:O$6057))","v":0},{"$f":"(SUM($L7805:O7805)<$G7805)*(SUM($M$6057:P$6057))","v":0},{"$f":"(SUM($L7805:P7805)<$G7805)*(SUM($M$6057:Q$6057))","v":0},{"$f":"(SUM($L7805:Q7805)<$G7805)*(SUM($M$6057:R$6057))","v":0},{"$f":"(SUM($L7805:R7805)<$G7805)*(SUM($M$6057:S$6057))","v":0},{"$f":"(SUM($L7805:S7805)<$G7805)*(SUM($M$6057:T$6057))","v":0},{"$f":"(SUM($L7805:T7805)<$G7805)*(SUM($M$6057:U$6057))","v":0},{"$f":"(SUM($L7805:U7805)<$G7805)*(SUM($M$6057:V$6057))","v":0},{"$f":"(SUM($L7805:V7805)<$G7805)*(SUM($M$6057:W$6057))","v":0},{"$f":"(SUM($L7805:W7805)<$G7805)*(SUM($M$6057:X$6057))","v":0},{"$f":"(SUM($L7805:X7805)<$G7805)*(SUM($M$6057:Y$6057))","v":0},{"$f":"(SUM($L7805:Y7805)<$G7805)*(SUM($M$6057:Z$6057))","v":0},{"$f":"(SUM($L7805:Z7805)<$G7805)*(SUM($M$6057:AA$6057))","v":0},{"$f":"(SUM($L7805:AA7805)<$G7805)*(SUM($M$6057:AB$6057))","v":0},{"$f":"(SUM($L7805:AB7805)<$G7805)*(SUM($M$6057:AC$6057))","v":0},{"$f":"(SUM($L7805:AC7805)<$G7805)*(SUM($M$6057:AD$6057))","v":0},{"$f":"(SUM($L7805:AD7805)<$G7805)*(SUM($M$6057:AE$6057))","v":0},{"$f":"(SUM($L7805:AE7805)<$G7805)*(SUM($M$6057:AF$6057))","v":0},{"$f":"(SUM($L7805:AF7805)<$G7805)*(SUM($M$6057:AG$6057))","v":0},{"$f":"(SUM($L7805:AG7805)<$G7805)*(SUM($M$6057:AH$6057))","v":0},{"$f":"(SUM($L7805:AH7805)<$G7805)*(SUM($M$6057:AI$6057))","v":0},{"$f":"(SUM($L7805:AI7805)<$G7805)*(SUM($M$6057:AJ$6057))","v":0},{"$f":"(SUM($L7805:AJ7805)<$G7805)*(SUM($M$6057:AK$6057))","v":0},{"$f":"(SUM($L7805:AK7805)<$G7805)*(SUM($M$6057:AL$6057))","v":0},{"$f":"(SUM($L7805:AL7805)<$G7805)*(SUM($M$6057:AM$6057))","v":0},{"$f":"(SUM($L7805:AM7805)<$G7805)*(SUM($M$6057:AN$6057))","v":0},{"$f":"(SUM($L7805:AN7805)<$G7805)*(SUM($M$6057:AO$6057))","v":0},{"$f":"(SUM($L7805:AO7805)<$G7805)*(SUM($M$6057:AP$6057))","v":0},{"$f":"(SUM($L7805:AP7805)<$G7805)*(SUM($M$6057:AQ$6057))","v":0},{"$f":"(SUM($L7805:AQ7805)<$G7805)*(SUM($M$6057:AR$6057))","v":0},{"$f":"(SUM($L7805:AR7805)<$G7805)*(SUM($M$6057:AS$6057))","v":0},{"$f":"(SUM($L7805:AS7805)<$G7805)*(SUM($M$6057:AT$6057))","v":0},{"$f":"(SUM($L7805:AT7805)<$G7805)*(SUM($M$6057:AU$6057))","v":0},{"$f":"(SUM($L7805:AU7805)<$G7805)*(SUM($M$6057:AV$6057))","v":0},{"$f":"(SUM($L7805:AV7805)<$G7805)*(SUM($M$6057:AW$6057))","v":0},{"$f":"(SUM($L7805:AW7805)<$G7805)*(SUM($M$6057:AX$6057))","v":0},{"$f":"(SUM($L7805:AX7805)<$G7805)*(SUM($M$6057:AY$6057))","v":0},{"$f":"(SUM($L7805:AY7805)<$G7805)*(SUM($M$6057:AZ$6057))","v":0},{"$f":"(SUM($L7805:AZ7805)<$G7805)*(SUM($M$6057:BA$6057))","v":0},{"$f":"(SUM($L7805:BA7805)<$G7805)*(SUM($M$6057:BB$6057))","v":0},{"$f":"(SUM($L7805:BB7805)<$G7805)*(SUM($M$6057:BC$6057))","v":0},{"$f":"(SUM($L7805:BC7805)<$G7805)*(SUM($M$6057:BD$6057))","v":0},{"$f":"(SUM($L7805:BD7805)<$G7805)*(SUM($M$6057:BE$6057))","v":0},{"$f":"(SUM($L7805:BE7805)<$G7805)*(SUM($M$6057:BF$6057))","v":0},{"$f":"(SUM($L7805:BF7805)<$G7805)*(SUM($M$6057:BG$6057))","v":0},{"$f":"(SUM($L7805:BG7805)<$G7805)*(SUM($M$6057:BH$6057))","v":0},{"$f":"(SUM($L7805:BH7805)<$G7805)*(SUM($M$6057:BI$6057))","v":0},{"$f":"(SUM($L7805:BI7805)<$G7805)*(SUM($M$6057:BJ$6057))","v":0},{"$f":"(SUM($L7805:BJ7805)<$G7805)*(SUM($M$6057:BK$6057))","v":0},{"$f":"(SUM($L7805:BK7805)<$G7805)*(SUM($M$6057:BL$6057))","v":0},{"$f":"(SUM($L7805:BL7805)<$G7805)*(SUM($M$6057:BM$6057))","v":0},{"$f":"(SUM($L7805:BM7805)<$G7805)*(SUM($M$6057:BN$6057))","v":0},{"$f":"(SUM($L7805:BN7805)<$G7805)*(SUM($M$6057:BO$6057))","v":0},{"$f":"(SUM($L7805:BO7805)<$G7805)*(SUM($M$6057:BP$6057))","v":0},{"$f":"(SUM($L7805:BP7805)<$G7805)*(SUM($M$6057:BQ$6057))","v":0},{"$f":"(SUM($L7805:BQ7805)<$G7805)*(SUM($M$6057:BR$6057))","v":0},{"$f":"(SUM($L7805:BR7805)<$G7805)*(SUM($M$6057:BS$6057))","v":0},{"$f":"(SUM($L7805:BS7805)<$G7805)*(SUM($M$6057:BT$6057))","v":0}]
[null,null,null,"Real price inflation index for revenue",null,"Index",null,null,null,null,null,1,{"$f":"L7815*(1+M7814)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR7815*(1+AS7814)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Income from fixed charge","£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},{"$f":"G7839","v":0},{"$f":"SYS_Admin!$D$586","v":"Fixed"},null,null,null,null,{"$f":"SUMIFS(M$5849:M$5968,$G$5849:$G$5968,$G7840,$J$5849:$J$5968,$H7840)","v":0},{"$f":"SUMIFS(N$5849:N$5968,$G$5849:$G$5968,$G7840,$J$5849:$J$5968,$H7840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$811","v":"Energy demanded"},"kWh",null,{"$f":"D7828","v":0},{"$f":"D7857&G7828","v":"Energy demandedFALSE"},null,null,{"$f":"SUM(M7857:BT7857)","v":0},null,{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!M$403:M$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!N$403:N$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!O$403:O$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!P$403:P$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!Q$403:Q$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!R$403:R$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!S$403:S$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!T$403:T$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!U$403:U$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!V$403:V$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!W$403:W$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!X$403:X$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!Y$403:Y$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!Z$403:Z$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AA$403:AA$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AB$403:AB$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AC$403:AC$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AD$403:AD$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AE$403:AE$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AF$403:AF$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AG$403:AG$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AH$403:AH$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AI$403:AI$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AJ$403:AJ$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AK$403:AK$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AL$403:AL$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AM$403:AM$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AN$403:AN$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AO$403:AO$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AP$403:AP$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AQ$403:AQ$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AR$403:AR$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AS$403:AS$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AT$403:AT$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AU$403:AU$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AV$403:AV$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AW$403:AW$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AX$403:AX$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AY$403:AY$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!AZ$403:AZ$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BA$403:BA$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BB$403:BB$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BC$403:BC$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BD$403:BD$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BE$403:BE$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BF$403:BF$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BG$403:BG$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BH$403:BH$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BI$403:BI$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BJ$403:BJ$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BK$403:BK$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BL$403:BL$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BM$403:BM$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BN$403:BN$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BO$403:BO$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BP$403:BP$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BQ$403:BQ$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BR$403:BR$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BS$403:BS$432)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$403:$D$432,$G7857,CALC_Customers_ANN!BT$403:BT$432)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$812","v":"Disc. Energy demanded"},"kWh","NPV",{"$f":"D7858 & ($H$6626=1)","v":"Disc. Energy demandedTRUE"},{"$f":"G7858&G7828","v":"Disc. Energy demandedTRUEFALSE"},null,null,{"$f":"SUM(M7858:BT7858)","v":0},null,{"$f":"M7857*CHOOSE($H$6625,M$6051,M$6122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS7857*CHOOSE($H$6625,AS$6051,AS$6122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Real price inflation index for revenue",null,"Index",null,null,null,null,null,1,{"$f":"L7875*(1+M7874)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR7875*(1+AS7874)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Income from fixed charge","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"G7891","v":0},{"$f":"SYS_Admin!$D$586","v":"Fixed"},null,null,null,null,{"$f":"SUMIFS(M$5649:M$5768,$J$5649:$J$5768,$H7892,$G$5649:$G$5768,$G7892)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AS$5649:AS$5768,$J$5649:$J$5768,$H7892,$G$5649:$G$5768,$G7892)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Disc. Income from fixed charge","£000","NPV",null,null,null,null,{"$f":"SUM(M7914:BT7914)","v":0},null,{"$f":"CHOOSE($H$6625,M7896,M7904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LEVELISED TARIFF - WHOLE LIFE - REAL",null,null,{"$f":"$G$6386","v":15},{"$f":"$G$6387","v":25},{"$f":"$G$6388","v":35},{"$f":"$G$6389","v":40},{"$f":"$G$6390","v":60}]
[null,null,null,{"$f":"D7888&\"-\"&H7891","v":"0-Connection"},null,"p/kWh",{"$f":"CHOOSE($H$6626,G7928,G7940)","v":0},{"$f":"CHOOSE($H$6626,H7928,H7940)","v":0},{"$f":"CHOOSE($H$6626,I7928,I7940)","v":0},{"$f":"CHOOSE($H$6626,J7928,J7940)","v":0},{"$f":"CHOOSE($H$6626,K7928,K7940)","v":0}]
[null,null,null,"Income from variable charge","£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},{"$f":"G7959","v":0},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,{"$f":"SUMIFS(M$5849:M$5968,$G$5849:$G$5968,$G7961,$J$5849:$J$5968,$H7961)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$812","v":"Disc. Energy demanded"},"kWh","NPV",{"$f":"D7978 & ($H$6626=1)","v":"Disc. Energy demandedTRUE"},{"$f":"G7978&G7948","v":"Disc. Energy demandedTRUEFALSE"},null,null,{"$f":"SUM(M7978:BT7978)","v":0},null,{"$f":"M7977*CHOOSE($H$6625,M$6051,M$6122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS7977*CHOOSE($H$6625,AS$6051,AS$6122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Real price inflation index for revenue",null,"Index",null,null,null,null,null,1,{"$f":"L7995*(1+M7994)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR7995*(1+AS7994)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Income from fixed charge","£000",{"$f":"CHOOSE($H$6625,F8012,F8020)","v":"Real"},null,null,null,null,null,null,{"$f":"CHOOSE($H$6625,M8012,M8020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LEVELISED TARIFF - WHOLE LIFE - REAL",null,null,{"$f":"$G$6386","v":15},{"$f":"$G$6387","v":25},{"$f":"$G$6388","v":35},{"$f":"$G$6389","v":40},{"$f":"$G$6390","v":60}]
[null,null,null,{"$f":"D8008&\"-\"&H8011","v":"0-Connection"},null,"p/kWh",{"$f":"CHOOSE($H$6626,G8048,G8060)","v":0},{"$f":"CHOOSE($H$6626,H8048,H8060)","v":0},{"$f":"CHOOSE($H$6626,I8048,I8060)","v":0},{"$f":"CHOOSE($H$6626,J8048,J8060)","v":0},{"$f":"CHOOSE($H$6626,K8048,K8060)","v":0}]
[null,null,null,"Income from variable charge","£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},{"$f":"G8079","v":0},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,{"$f":"SUMIFS(M$5849:M$5968,$G$5849:$G$5968,$G8081,$J$5849:$J$5968,$H8081)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$812","v":"Disc. Energy demanded"},"kWh","NPV",{"$f":"D8098 & ($H$6626=1)","v":"Disc. Energy demandedTRUE"},{"$f":"G8098&G8068","v":"Disc. Energy demandedTRUEFALSE"},null,null,{"$f":"SUM(M8098:BT8098)","v":0},null,{"$f":"M8097*CHOOSE($H$6625,M$6051,M$6122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS8097*CHOOSE($H$6625,AS$6051,AS$6122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy income as p/kWh","p/kWh",{"$f":"CHOOSE($H$6625,F8072,F8080)","v":"Real"},null,null,null,null,null,null,{"$f":"IFERROR(SUM(M8090:M8091)*(10^5)/M8097,0)","v":0},{"$f":"IFERROR(SUM(N8090:N8091)*(10^5)/N8097,0)","v":0},{"$f":"IFERROR(SUM(O8090:O8091)*(10^5)/O8097,0)","v":0},{"$f":"IFERROR(SUM(P8090:P8091)*(10^5)/P8097,0)","v":0},{"$f":"IFERROR(SUM(Q8090:Q8091)*(10^5)/Q8097,0)","v":0},{"$f":"IFERROR(SUM(R8090:R8091)*(10^5)/R8097,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$812","v":"Disc. Energy demanded"},"kWh","NPV",{"$f":"D8117 & ($H$6626=2)","v":"Disc. Energy demandedFALSE"},{"$f":"G8117&G8068","v":"Disc. Energy demandedFALSEFALSE"},null,null,null,null,{"$f":"M8097*M8116","v":0},{"$f":"N8097*N8116","v":0},{"$f":"O8097*O8116","v":0},{"$f":"P8097*P8116","v":0},{"$f":"Q8097*Q8116","v":0},{"$f":"R8097*R8116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Income from variable charge","£000",{"$f":"CHOOSE($H$6625,F8133,F8141)","v":"Real"},null,null,null,null,null,null,{"$f":"CHOOSE($H$6625,M8133,M8141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levelised connection charge",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M8153:BT8153,M8161:BT8161)*(10^5))/SUMPRODUCT(M8158:BT8158,M8161:BT8161),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8153:BT8153,M8162:BT8162)*(10^5))/SUMPRODUCT(M8158:BT8158,M8162:BT8162),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8153:BT8153,M8163:BT8163)*(10^5))/SUMPRODUCT(M8158:BT8158,M8163:BT8163),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8153:BT8153,M8164:BT8164)*(10^5))/SUMPRODUCT(M8158:BT8158,M8164:BT8164),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8153:BT8153,M8165:BT8165)*(10^5))/SUMPRODUCT(M8158:BT8158,M8165:BT8165),0)","v":0}]
[null,null,null,{"$f":"D8128&\"-\"&H8132","v":"0-Fixed"},null,"p/kWh",{"$f":"CHOOSE($H$6626,G8169,G8181)","v":0},{"$f":"CHOOSE($H$6626,H8169,H8181)","v":0},{"$f":"CHOOSE($H$6626,I8169,I8181)","v":0},0,0]
[]
[null,null,null,"DASHBOARD FLAGS"]
[null,null,null,{"$f":"SYS_Admin!$G$812","v":"Disc. Energy demanded"},"kWh","NPV",{"$f":"D8237 & ($H$6626=2)","v":"Disc. Energy demandedFALSE"},{"$f":"G8237&G8188","v":"Disc. Energy demandedFALSEFALSE"},null,null,null,null,{"$f":"M8217*M8236","v":0},{"$f":"N8217*N8236","v":0},{"$f":"O8217*O8236","v":0},{"$f":"P8217*P8236","v":0},{"$f":"Q8217*Q8236","v":0},{"$f":"R8217*R8236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Income from variable charge","£000",{"$f":"CHOOSE($H$6625,F8253,F8261)","v":"Real"},null,null,null,null,null,null,{"$f":"CHOOSE($H$6625,M8253,M8261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levelised connection charge",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M8273:BT8273,M8281:BT8281)*(10^5))/SUMPRODUCT(M8278:BT8278,M8281:BT8281),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8273:BT8273,M8282:BT8282)*(10^5))/SUMPRODUCT(M8278:BT8278,M8282:BT8282),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8273:BT8273,M8283:BT8283)*(10^5))/SUMPRODUCT(M8278:BT8278,M8283:BT8283),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8273:BT8273,M8284:BT8284)*(10^5))/SUMPRODUCT(M8278:BT8278,M8284:BT8284),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8273:BT8273,M8285:BT8285)*(10^5))/SUMPRODUCT(M8278:BT8278,M8285:BT8285),0)","v":0}]
[null,null,null,"Real price inflation index for revenue",null,"Index",null,null,null,null,null,1,{"$f":"L8295*(1+M8294)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR8295*(1+AS8294)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$G$813","v":"Disc. Connection charge"},"£000","NPV",{"$f":"D8323 & ($H$6625=2)","v":"Disc. Connection chargeFALSE"},{"$f":"G8323&G8308","v":"Disc. Connection chargeFALSEFALSE"},null,null,{"$f":"SUM(M8323:BT8323)","v":0},null,{"$f":"M8319*M$6122","v":0},{"$f":"N8319*N$6122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DASHBOARD FLAGS"]
[null,null,null,{"$f":"SYS_Admin!$G$812","v":"Disc. Energy demanded"},"kWh","NPV",{"$f":"D8357 & ($H$6626=2)","v":"Disc. Energy demandedFALSE"},{"$f":"G8357&G8308","v":"Disc. Energy demandedFALSEFALSE"},null,null,null,null,{"$f":"M8337*M8356","v":0},{"$f":"N8337*N8356","v":0},{"$f":"O8337*O8356","v":0},{"$f":"P8337*P8356","v":0},{"$f":"Q8337*Q8356","v":0},{"$f":"R8337*R8356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$813","v":"Disc. Connection charge"},"£000","NPV",{"$f":"D8375 & ($H$6625=1)","v":"Disc. Connection chargeTRUE"},{"$f":"G8375&G8368","v":"Disc. Connection chargeTRUEFALSE"},null,null,{"$f":"SUM(M8375:BT8375)","v":0},null,{"$f":"M8371*M$6051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Disc. Income from fixed charge","£000","NPV",null,null,null,null,{"$f":"SUM(M8394:BT8394)","v":0},null,{"$f":"CHOOSE($H$6625,M8376,M8384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levelised variable tariff",null,"p/kWh",{"$f":"IFERROR((SUMPRODUCT(M8395:BT8395,M8401:BT8401)*(10^5))/SUMPRODUCT(M8398:BT8398,M8401:BT8401),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8395:BT8395,M8402:BT8402)*(10^5))/SUMPRODUCT(M8398:BT8398,M8402:BT8402),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8395:BT8395,M8403:BT8403)*(10^5))/SUMPRODUCT(M8398:BT8398,M8403:BT8403),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8395:BT8395,M8404:BT8404)*(10^5))/SUMPRODUCT(M8398:BT8398,M8404:BT8404),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(M8395:BT8395,M8405:BT8405)*(10^5))/SUMPRODUCT(M8398:BT8398,M8405:BT8405),0)","v":0}]
[]
[null,null,null,{"$f":"D8443","v":0},null,"p/kWh",0,0,0,0,0,null,{"$f":"D8444&\"-\"&SYS_Admin!$D$586","v":"0-Fixed"}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E8461,1)","v":0},{"$f":"MAX(E$8430:E8460)+1","v":11},"p/kWh",{"$f":"SUMIF($D$6628:$D$8427,$M8461,G$6628:G$8427)","v":0},0,0,0,0,null,{"$f":"D8461&\"-\"&SYS_Admin!$G$814","v":"0-Connection"}]
[null,null,null,{"$f":"D8476","v":0},null,"p/kWh",0,0,0,0,0,null,{"$f":"D8478&\"-\"&SYS_Admin!$D$587","v":"0-Variable"}]
[null,null,null,{"$f":"D8491","v":0},null,"p/kWh",0,0,0,0,0,null,{"$f":"D8493&\"-\"&SYS_Admin!$D$587","v":"0-Variable"}]
[null,null,null,{"$f":"D8512","v":0},null,"p/kWh",0,0,0,0,0,null,{"$f":"D8513&\"-\"&SYS_Admin!$D$586","v":"0-Fixed"}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E8530,1)","v":0},{"$f":"MAX(E$8523:E8529)+1","v":7},null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E8547,1)","v":0},{"$f":"MAX(E$8523:E8546)+1","v":24},null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[]
[null,null,null,"Per total calculation of LCOH",null,"£000","NPV",null,null,null,null,null,{"$f":"M6620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS6620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variance",null,"£000","NPV",null,null,null,null,null,{"$f":"M8583-M8584","v":0},{"$f":"N8583-N8584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Within tolerance?",null,"Check",null,null,{"$f":"SUM(M8587:BT8587)","v":0},null,null,null,{"$f":"(ABS(M8586)>dcTolerance)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ABS(AS8586)>dcTolerance)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B6523)+1","v":13},null,"DASHBOARD SUPPLEMENTARY ANALYSIS"]
[]
[null,null,{"$f":"MAX(C$8591:C8591)+1","v":1},"OPERATING MARGIN ANALYSIS"]
[]
[null,null,null,"Year analysed",null,"Year",{"$f":"Dashboard!$AN$215","v":2030},null,null,null,null,null,{"$f":"1*(M$3=$G8594)","v":0},{"$f":"1*(N$3=$G8594)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Money terms of cash flows",null,"Match",{"$f":"Dashboard!$AH$215","v":"Real"},{"$f":"MATCH(G8595,lstMoneyVals,0)","v":1}]
[]
[null,null,null,"REAL"]
[null,null,null,"Heat Customers",null,"£000",{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"SUMPRODUCT(M8598:BT8598,$M$8594:$BT$8594)","v":0},null,null,null,null,{"$f":"SUMIF($C$5649:$C$5768,$G8598,M$5649:M$5768)","v":0},{"$f":"SUMIF($C$5649:$C$5768,$G8598,N$5649:N$5768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cooling Customers",null,"£000",{"$f":"SYS_Admin!$D$248","v":"Cooling"},0,null,null,null,null,{"$f":"SUMIF($C$5649:$C$5768,$G8599,M$5649:M$5768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private Wire Customers",null,"£000",{"$f":"SYS_Admin!$D$249","v":"Electricity"},0,null,null,null,null,{"$f":"SUMIF($C$5649:$C$5768,$G8600,M$5649:M$5768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Exported electricity sales",null,"£000",null,0,null,null,null,null,{"$f":"M5770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS5770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Connection charges",null,"£000",null,0,null,null,null,null,{"$f":"CALC_Project_ANN!M5647","v":0},{"$f":"CALC_Project_ANN!N5647","v":0},{"$f":"CALC_Project_ANN!O5647","v":0},{"$f":"CALC_Project_ANN!P5647","v":0},{"$f":"CALC_Project_ANN!Q5647","v":0},{"$f":"CALC_Project_ANN!R5647","v":0},{"$f":"CALC_Project_ANN!S5647","v":0},{"$f":"CALC_Project_ANN!T5647","v":0},{"$f":"CALC_Project_ANN!U5647","v":0},{"$f":"CALC_Project_ANN!V5647","v":0},{"$f":"CALC_Project_ANN!W5647","v":0},{"$f":"CALC_Project_ANN!X5647","v":0},{"$f":"CALC_Project_ANN!Y5647","v":0},{"$f":"CALC_Project_ANN!Z5647","v":0},{"$f":"CALC_Project_ANN!AA5647","v":0},{"$f":"CALC_Project_ANN!AB5647","v":0},{"$f":"CALC_Project_ANN!AC5647","v":0},{"$f":"CALC_Project_ANN!AD5647","v":0},{"$f":"CALC_Project_ANN!AE5647","v":0},{"$f":"CALC_Project_ANN!AF5647","v":0},{"$f":"CALC_Project_ANN!AG5647","v":0},{"$f":"CALC_Project_ANN!AH5647","v":0},{"$f":"CALC_Project_ANN!AI5647","v":0},{"$f":"CALC_Project_ANN!AJ5647","v":0},{"$f":"CALC_Project_ANN!AK5647","v":0},{"$f":"CALC_Project_ANN!AL5647","v":0},{"$f":"CALC_Project_ANN!AM5647","v":0},{"$f":"CALC_Project_ANN!AN5647","v":0},{"$f":"CALC_Project_ANN!AO5647","v":0},{"$f":"CALC_Project_ANN!AP5647","v":0},{"$f":"CALC_Project_ANN!AQ5647","v":0},{"$f":"CALC_Project_ANN!AR5647","v":0},{"$f":"CALC_Project_ANN!AS5647","v":0},{"$f":"CALC_Project_ANN!AT5647","v":0},{"$f":"CALC_Project_ANN!AU5647","v":0},{"$f":"CALC_Project_ANN!AV5647","v":0},{"$f":"CALC_Project_ANN!AW5647","v":0},{"$f":"CALC_Project_ANN!AX5647","v":0},{"$f":"CALC_Project_ANN!AY5647","v":0},{"$f":"CALC_Project_ANN!AZ5647","v":0},{"$f":"CALC_Project_ANN!BA5647","v":0},{"$f":"CALC_Project_ANN!BB5647","v":0},{"$f":"CALC_Project_ANN!BC5647","v":0},{"$f":"CALC_Project_ANN!BD5647","v":0},{"$f":"CALC_Project_ANN!BE5647","v":0},{"$f":"CALC_Project_ANN!BF5647","v":0},{"$f":"CALC_Project_ANN!BG5647","v":0},{"$f":"CALC_Project_ANN!BH5647","v":0},{"$f":"CALC_Project_ANN!BI5647","v":0},{"$f":"CALC_Project_ANN!BJ5647","v":0},{"$f":"CALC_Project_ANN!BK5647","v":0},{"$f":"CALC_Project_ANN!BL5647","v":0},{"$f":"CALC_Project_ANN!BM5647","v":0},{"$f":"CALC_Project_ANN!BN5647","v":0},{"$f":"CALC_Project_ANN!BO5647","v":0},{"$f":"CALC_Project_ANN!BP5647","v":0},{"$f":"CALC_Project_ANN!BQ5647","v":0},{"$f":"CALC_Project_ANN!BR5647","v":0},{"$f":"CALC_Project_ANN!BS5647","v":0},{"$f":"CALC_Project_ANN!BT5647","v":0}]
[null,null,null,"Energy efficiency income",null,"£000",null,0,null,null,null,null,{"$f":"SUM(M5772:M5774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS5772:AS5774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",null,0,null,null,null,null,{"$f":"SUM(M5776:M5778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS5776:AS5778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",null,0,null,null,null,null,{"$f":"-M2339-M5523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2339-AS5523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",null,0,null,null,null,null,{"$f":"-M5789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS5789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levies",null,"£000",null,0,null,null,null,null,{"$f":"-M5798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS5798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Admin Costs",null,"£000",null,0,null,null,null,null,{"$f":"-M2342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Business rates",null,"£000",null,0,null,null,null,null,{"$f":"-SUM(OpCo1!M2477,OpCo2!M2477,OpCo3!M2477)","v":0},{"$f":"-SUM(OpCo1!N2477,OpCo2!N2477,OpCo3!N2477)","v":0},{"$f":"-SUM(OpCo1!O2477,OpCo2!O2477,OpCo3!O2477)","v":0},{"$f":"-SUM(OpCo1!P2477,OpCo2!P2477,OpCo3!P2477)","v":0},{"$f":"-SUM(OpCo1!Q2477,OpCo2!Q2477,OpCo3!Q2477)","v":0},{"$f":"-SUM(OpCo1!R2477,OpCo2!R2477,OpCo3!R2477)","v":0},{"$f":"-SUM(OpCo1!S2477,OpCo2!S2477,OpCo3!S2477)","v":0},{"$f":"-SUM(OpCo1!T2477,OpCo2!T2477,OpCo3!T2477)","v":0},{"$f":"-SUM(OpCo1!U2477,OpCo2!U2477,OpCo3!U2477)","v":0},{"$f":"-SUM(OpCo1!V2477,OpCo2!V2477,OpCo3!V2477)","v":0},{"$f":"-SUM(OpCo1!W2477,OpCo2!W2477,OpCo3!W2477)","v":0},{"$f":"-SUM(OpCo1!X2477,OpCo2!X2477,OpCo3!X2477)","v":0},{"$f":"-SUM(OpCo1!Y2477,OpCo2!Y2477,OpCo3!Y2477)","v":0},{"$f":"-SUM(OpCo1!Z2477,OpCo2!Z2477,OpCo3!Z2477)","v":0},{"$f":"-SUM(OpCo1!AA2477,OpCo2!AA2477,OpCo3!AA2477)","v":0},{"$f":"-SUM(OpCo1!AB2477,OpCo2!AB2477,OpCo3!AB2477)","v":0},{"$f":"-SUM(OpCo1!AC2477,OpCo2!AC2477,OpCo3!AC2477)","v":0},{"$f":"-SUM(OpCo1!AD2477,OpCo2!AD2477,OpCo3!AD2477)","v":0},{"$f":"-SUM(OpCo1!AE2477,OpCo2!AE2477,OpCo3!AE2477)","v":0},{"$f":"-SUM(OpCo1!AF2477,OpCo2!AF2477,OpCo3!AF2477)","v":0},{"$f":"-SUM(OpCo1!AG2477,OpCo2!AG2477,OpCo3!AG2477)","v":0},{"$f":"-SUM(OpCo1!AH2477,OpCo2!AH2477,OpCo3!AH2477)","v":0},{"$f":"-SUM(OpCo1!AI2477,OpCo2!AI2477,OpCo3!AI2477)","v":0},{"$f":"-SUM(OpCo1!AJ2477,OpCo2!AJ2477,OpCo3!AJ2477)","v":0},{"$f":"-SUM(OpCo1!AK2477,OpCo2!AK2477,OpCo3!AK2477)","v":0},{"$f":"-SUM(OpCo1!AL2477,OpCo2!AL2477,OpCo3!AL2477)","v":0},{"$f":"-SUM(OpCo1!AM2477,OpCo2!AM2477,OpCo3!AM2477)","v":0},{"$f":"-SUM(OpCo1!AN2477,OpCo2!AN2477,OpCo3!AN2477)","v":0},{"$f":"-SUM(OpCo1!AO2477,OpCo2!AO2477,OpCo3!AO2477)","v":0},{"$f":"-SUM(OpCo1!AP2477,OpCo2!AP2477,OpCo3!AP2477)","v":0},{"$f":"-SUM(OpCo1!AQ2477,OpCo2!AQ2477,OpCo3!AQ2477)","v":0},{"$f":"-SUM(OpCo1!AR2477,OpCo2!AR2477,OpCo3!AR2477)","v":0},{"$f":"-SUM(OpCo1!AS2477,OpCo2!AS2477,OpCo3!AS2477)","v":0},{"$f":"-SUM(OpCo1!AT2477,OpCo2!AT2477,OpCo3!AT2477)","v":0},{"$f":"-SUM(OpCo1!AU2477,OpCo2!AU2477,OpCo3!AU2477)","v":0},{"$f":"-SUM(OpCo1!AV2477,OpCo2!AV2477,OpCo3!AV2477)","v":0},{"$f":"-SUM(OpCo1!AW2477,OpCo2!AW2477,OpCo3!AW2477)","v":0},{"$f":"-SUM(OpCo1!AX2477,OpCo2!AX2477,OpCo3!AX2477)","v":0},{"$f":"-SUM(OpCo1!AY2477,OpCo2!AY2477,OpCo3!AY2477)","v":0},{"$f":"-SUM(OpCo1!AZ2477,OpCo2!AZ2477,OpCo3!AZ2477)","v":0},{"$f":"-SUM(OpCo1!BA2477,OpCo2!BA2477,OpCo3!BA2477)","v":0},{"$f":"-SUM(OpCo1!BB2477,OpCo2!BB2477,OpCo3!BB2477)","v":0},{"$f":"-SUM(OpCo1!BC2477,OpCo2!BC2477,OpCo3!BC2477)","v":0},{"$f":"-SUM(OpCo1!BD2477,OpCo2!BD2477,OpCo3!BD2477)","v":0},{"$f":"-SUM(OpCo1!BE2477,OpCo2!BE2477,OpCo3!BE2477)","v":0},{"$f":"-SUM(OpCo1!BF2477,OpCo2!BF2477,OpCo3!BF2477)","v":0},{"$f":"-SUM(OpCo1!BG2477,OpCo2!BG2477,OpCo3!BG2477)","v":0},{"$f":"-SUM(OpCo1!BH2477,OpCo2!BH2477,OpCo3!BH2477)","v":0},{"$f":"-SUM(OpCo1!BI2477,OpCo2!BI2477,OpCo3!BI2477)","v":0},{"$f":"-SUM(OpCo1!BJ2477,OpCo2!BJ2477,OpCo3!BJ2477)","v":0},{"$f":"-SUM(OpCo1!BK2477,OpCo2!BK2477,OpCo3!BK2477)","v":0},{"$f":"-SUM(OpCo1!BL2477,OpCo2!BL2477,OpCo3!BL2477)","v":0},{"$f":"-SUM(OpCo1!BM2477,OpCo2!BM2477,OpCo3!BM2477)","v":0},{"$f":"-SUM(OpCo1!BN2477,OpCo2!BN2477,OpCo3!BN2477)","v":0},{"$f":"-SUM(OpCo1!BO2477,OpCo2!BO2477,OpCo3!BO2477)","v":0},{"$f":"-SUM(OpCo1!BP2477,OpCo2!BP2477,OpCo3!BP2477)","v":0},{"$f":"-SUM(OpCo1!BQ2477,OpCo2!BQ2477,OpCo3!BQ2477)","v":0},{"$f":"-SUM(OpCo1!BR2477,OpCo2!BR2477,OpCo3!BR2477)","v":0},{"$f":"-SUM(OpCo1!BS2477,OpCo2!BS2477,OpCo3!BS2477)","v":0},{"$f":"-SUM(OpCo1!BT2477,OpCo2!BT2477,OpCo3!BT2477)","v":0}]
[null,null,null,"Corporation tax",null,"£000",null,0,null,null,null,null,{"$f":"-SUM(OpCo1!M3248,OpCo2!M3248,OpCo3!M3248)","v":0},{"$f":"-SUM(OpCo1!N3248,OpCo2!N3248,OpCo3!N3248)","v":0},{"$f":"-SUM(OpCo1!O3248,OpCo2!O3248,OpCo3!O3248)","v":0},{"$f":"-SUM(OpCo1!P3248,OpCo2!P3248,OpCo3!P3248)","v":0},{"$f":"-SUM(OpCo1!Q3248,OpCo2!Q3248,OpCo3!Q3248)","v":0},{"$f":"-SUM(OpCo1!R3248,OpCo2!R3248,OpCo3!R3248)","v":0},{"$f":"-SUM(OpCo1!S3248,OpCo2!S3248,OpCo3!S3248)","v":0},{"$f":"-SUM(OpCo1!T3248,OpCo2!T3248,OpCo3!T3248)","v":0},{"$f":"-SUM(OpCo1!U3248,OpCo2!U3248,OpCo3!U3248)","v":0},{"$f":"-SUM(OpCo1!V3248,OpCo2!V3248,OpCo3!V3248)","v":0},{"$f":"-SUM(OpCo1!W3248,OpCo2!W3248,OpCo3!W3248)","v":0},{"$f":"-SUM(OpCo1!X3248,OpCo2!X3248,OpCo3!X3248)","v":0},{"$f":"-SUM(OpCo1!Y3248,OpCo2!Y3248,OpCo3!Y3248)","v":0},{"$f":"-SUM(OpCo1!Z3248,OpCo2!Z3248,OpCo3!Z3248)","v":0},{"$f":"-SUM(OpCo1!AA3248,OpCo2!AA3248,OpCo3!AA3248)","v":0},{"$f":"-SUM(OpCo1!AB3248,OpCo2!AB3248,OpCo3!AB3248)","v":0},{"$f":"-SUM(OpCo1!AC3248,OpCo2!AC3248,OpCo3!AC3248)","v":0},{"$f":"-SUM(OpCo1!AD3248,OpCo2!AD3248,OpCo3!AD3248)","v":0},{"$f":"-SUM(OpCo1!AE3248,OpCo2!AE3248,OpCo3!AE3248)","v":0},{"$f":"-SUM(OpCo1!AF3248,OpCo2!AF3248,OpCo3!AF3248)","v":0},{"$f":"-SUM(OpCo1!AG3248,OpCo2!AG3248,OpCo3!AG3248)","v":0},{"$f":"-SUM(OpCo1!AH3248,OpCo2!AH3248,OpCo3!AH3248)","v":0},{"$f":"-SUM(OpCo1!AI3248,OpCo2!AI3248,OpCo3!AI3248)","v":0},{"$f":"-SUM(OpCo1!AJ3248,OpCo2!AJ3248,OpCo3!AJ3248)","v":0},{"$f":"-SUM(OpCo1!AK3248,OpCo2!AK3248,OpCo3!AK3248)","v":0},{"$f":"-SUM(OpCo1!AL3248,OpCo2!AL3248,OpCo3!AL3248)","v":0},{"$f":"-SUM(OpCo1!AM3248,OpCo2!AM3248,OpCo3!AM3248)","v":0},{"$f":"-SUM(OpCo1!AN3248,OpCo2!AN3248,OpCo3!AN3248)","v":0},{"$f":"-SUM(OpCo1!AO3248,OpCo2!AO3248,OpCo3!AO3248)","v":0},{"$f":"-SUM(OpCo1!AP3248,OpCo2!AP3248,OpCo3!AP3248)","v":0},{"$f":"-SUM(OpCo1!AQ3248,OpCo2!AQ3248,OpCo3!AQ3248)","v":0},{"$f":"-SUM(OpCo1!AR3248,OpCo2!AR3248,OpCo3!AR3248)","v":0},{"$f":"-SUM(OpCo1!AS3248,OpCo2!AS3248,OpCo3!AS3248)","v":0},{"$f":"-SUM(OpCo1!AT3248,OpCo2!AT3248,OpCo3!AT3248)","v":0},{"$f":"-SUM(OpCo1!AU3248,OpCo2!AU3248,OpCo3!AU3248)","v":0},{"$f":"-SUM(OpCo1!AV3248,OpCo2!AV3248,OpCo3!AV3248)","v":0},{"$f":"-SUM(OpCo1!AW3248,OpCo2!AW3248,OpCo3!AW3248)","v":0},{"$f":"-SUM(OpCo1!AX3248,OpCo2!AX3248,OpCo3!AX3248)","v":0},{"$f":"-SUM(OpCo1!AY3248,OpCo2!AY3248,OpCo3!AY3248)","v":0},{"$f":"-SUM(OpCo1!AZ3248,OpCo2!AZ3248,OpCo3!AZ3248)","v":0},{"$f":"-SUM(OpCo1!BA3248,OpCo2!BA3248,OpCo3!BA3248)","v":0},{"$f":"-SUM(OpCo1!BB3248,OpCo2!BB3248,OpCo3!BB3248)","v":0},{"$f":"-SUM(OpCo1!BC3248,OpCo2!BC3248,OpCo3!BC3248)","v":0},{"$f":"-SUM(OpCo1!BD3248,OpCo2!BD3248,OpCo3!BD3248)","v":0},{"$f":"-SUM(OpCo1!BE3248,OpCo2!BE3248,OpCo3!BE3248)","v":0},{"$f":"-SUM(OpCo1!BF3248,OpCo2!BF3248,OpCo3!BF3248)","v":0},{"$f":"-SUM(OpCo1!BG3248,OpCo2!BG3248,OpCo3!BG3248)","v":0},{"$f":"-SUM(OpCo1!BH3248,OpCo2!BH3248,OpCo3!BH3248)","v":0},{"$f":"-SUM(OpCo1!BI3248,OpCo2!BI3248,OpCo3!BI3248)","v":0},{"$f":"-SUM(OpCo1!BJ3248,OpCo2!BJ3248,OpCo3!BJ3248)","v":0},{"$f":"-SUM(OpCo1!BK3248,OpCo2!BK3248,OpCo3!BK3248)","v":0},{"$f":"-SUM(OpCo1!BL3248,OpCo2!BL3248,OpCo3!BL3248)","v":0},{"$f":"-SUM(OpCo1!BM3248,OpCo2!BM3248,OpCo3!BM3248)","v":0},{"$f":"-SUM(OpCo1!BN3248,OpCo2!BN3248,OpCo3!BN3248)","v":0},{"$f":"-SUM(OpCo1!BO3248,OpCo2!BO3248,OpCo3!BO3248)","v":0},{"$f":"-SUM(OpCo1!BP3248,OpCo2!BP3248,OpCo3!BP3248)","v":0},{"$f":"-SUM(OpCo1!BQ3248,OpCo2!BQ3248,OpCo3!BQ3248)","v":0},{"$f":"-SUM(OpCo1!BR3248,OpCo2!BR3248,OpCo3!BR3248)","v":0},{"$f":"-SUM(OpCo1!BS3248,OpCo2!BS3248,OpCo3!BS3248)","v":0},{"$f":"-SUM(OpCo1!BT3248,OpCo2!BT3248,OpCo3!BT3248)","v":0}]
[]
[null,null,null,"NOMINAL"]
[null,null,null,"Heat Customers",null,"£000",{"$f":"SYS_Admin!$D$247","v":"Heat"},{"$f":"SUMPRODUCT(M8613:BT8613,$M$8594:$BT$8594)","v":0},null,null,null,null,{"$f":"SUMIF($C$5849:$C$5968,$G8613,M$5849:M$5968)","v":0},{"$f":"SUMIF($C$5849:$C$5968,$G8613,N$5849:N$5968)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cooling Customers",null,"£000",{"$f":"SYS_Admin!$D$248","v":"Cooling"},0,null,null,null,null,{"$f":"SUMIF($C$5849:$C$5968,$G8614,M$5849:M$5968)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private Wire Customers",null,"£000",{"$f":"SYS_Admin!$D$249","v":"Electricity"},0,null,null,null,null,{"$f":"SUMIF($C$5849:$C$5968,$G8615,M$5849:M$5968)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Exported electricity sales",null,"£000",null,0,null,null,null,null,{"$f":"M5970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS5970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Connection charges",null,"£000",null,0,null,null,null,null,{"$f":"M5847","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS5847","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",null,0,null,null,null,null,{"$f":"SUM(M5972:M5974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS5972:AS5974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",null,0,null,null,null,null,{"$f":"SUM(M5976:M5978)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS5976:AS5978)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",null,0,null,null,null,null,{"$f":"-M2340-M5524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2340-AS5524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",null,0,null,null,null,null,{"$f":"-M5989","v":0},{"$f":"-N5989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levies",null,"£000",null,0,null,null,null,null,{"$f":"-M5998","v":0},{"$f":"-N5998","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Admin Costs",null,"£000",null,0,null,null,null,null,{"$f":"-M2343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Business rates",null,"£000",null,0,null,null,null,null,{"$f":"-SUM(OpCo1!M2483,OpCo2!M2483,OpCo3!M2483)","v":0},{"$f":"-SUM(OpCo1!N2483,OpCo2!N2483,OpCo3!N2483)","v":0},{"$f":"-SUM(OpCo1!O2483,OpCo2!O2483,OpCo3!O2483)","v":0},{"$f":"-SUM(OpCo1!P2483,OpCo2!P2483,OpCo3!P2483)","v":0},{"$f":"-SUM(OpCo1!Q2483,OpCo2!Q2483,OpCo3!Q2483)","v":0},{"$f":"-SUM(OpCo1!R2483,OpCo2!R2483,OpCo3!R2483)","v":0},{"$f":"-SUM(OpCo1!S2483,OpCo2!S2483,OpCo3!S2483)","v":0},{"$f":"-SUM(OpCo1!T2483,OpCo2!T2483,OpCo3!T2483)","v":0},{"$f":"-SUM(OpCo1!U2483,OpCo2!U2483,OpCo3!U2483)","v":0},{"$f":"-SUM(OpCo1!V2483,OpCo2!V2483,OpCo3!V2483)","v":0},{"$f":"-SUM(OpCo1!W2483,OpCo2!W2483,OpCo3!W2483)","v":0},{"$f":"-SUM(OpCo1!X2483,OpCo2!X2483,OpCo3!X2483)","v":0},{"$f":"-SUM(OpCo1!Y2483,OpCo2!Y2483,OpCo3!Y2483)","v":0},{"$f":"-SUM(OpCo1!Z2483,OpCo2!Z2483,OpCo3!Z2483)","v":0},{"$f":"-SUM(OpCo1!AA2483,OpCo2!AA2483,OpCo3!AA2483)","v":0},{"$f":"-SUM(OpCo1!AB2483,OpCo2!AB2483,OpCo3!AB2483)","v":0},{"$f":"-SUM(OpCo1!AC2483,OpCo2!AC2483,OpCo3!AC2483)","v":0},{"$f":"-SUM(OpCo1!AD2483,OpCo2!AD2483,OpCo3!AD2483)","v":0},{"$f":"-SUM(OpCo1!AE2483,OpCo2!AE2483,OpCo3!AE2483)","v":0},{"$f":"-SUM(OpCo1!AF2483,OpCo2!AF2483,OpCo3!AF2483)","v":0},{"$f":"-SUM(OpCo1!AG2483,OpCo2!AG2483,OpCo3!AG2483)","v":0},{"$f":"-SUM(OpCo1!AH2483,OpCo2!AH2483,OpCo3!AH2483)","v":0},{"$f":"-SUM(OpCo1!AI2483,OpCo2!AI2483,OpCo3!AI2483)","v":0},{"$f":"-SUM(OpCo1!AJ2483,OpCo2!AJ2483,OpCo3!AJ2483)","v":0},{"$f":"-SUM(OpCo1!AK2483,OpCo2!AK2483,OpCo3!AK2483)","v":0},{"$f":"-SUM(OpCo1!AL2483,OpCo2!AL2483,OpCo3!AL2483)","v":0},{"$f":"-SUM(OpCo1!AM2483,OpCo2!AM2483,OpCo3!AM2483)","v":0},{"$f":"-SUM(OpCo1!AN2483,OpCo2!AN2483,OpCo3!AN2483)","v":0},{"$f":"-SUM(OpCo1!AO2483,OpCo2!AO2483,OpCo3!AO2483)","v":0},{"$f":"-SUM(OpCo1!AP2483,OpCo2!AP2483,OpCo3!AP2483)","v":0},{"$f":"-SUM(OpCo1!AQ2483,OpCo2!AQ2483,OpCo3!AQ2483)","v":0},{"$f":"-SUM(OpCo1!AR2483,OpCo2!AR2483,OpCo3!AR2483)","v":0},{"$f":"-SUM(OpCo1!AS2483,OpCo2!AS2483,OpCo3!AS2483)","v":0},{"$f":"-SUM(OpCo1!AT2483,OpCo2!AT2483,OpCo3!AT2483)","v":0},{"$f":"-SUM(OpCo1!AU2483,OpCo2!AU2483,OpCo3!AU2483)","v":0},{"$f":"-SUM(OpCo1!AV2483,OpCo2!AV2483,OpCo3!AV2483)","v":0},{"$f":"-SUM(OpCo1!AW2483,OpCo2!AW2483,OpCo3!AW2483)","v":0},{"$f":"-SUM(OpCo1!AX2483,OpCo2!AX2483,OpCo3!AX2483)","v":0},{"$f":"-SUM(OpCo1!AY2483,OpCo2!AY2483,OpCo3!AY2483)","v":0},{"$f":"-SUM(OpCo1!AZ2483,OpCo2!AZ2483,OpCo3!AZ2483)","v":0},{"$f":"-SUM(OpCo1!BA2483,OpCo2!BA2483,OpCo3!BA2483)","v":0},{"$f":"-SUM(OpCo1!BB2483,OpCo2!BB2483,OpCo3!BB2483)","v":0},{"$f":"-SUM(OpCo1!BC2483,OpCo2!BC2483,OpCo3!BC2483)","v":0},{"$f":"-SUM(OpCo1!BD2483,OpCo2!BD2483,OpCo3!BD2483)","v":0},{"$f":"-SUM(OpCo1!BE2483,OpCo2!BE2483,OpCo3!BE2483)","v":0},{"$f":"-SUM(OpCo1!BF2483,OpCo2!BF2483,OpCo3!BF2483)","v":0},{"$f":"-SUM(OpCo1!BG2483,OpCo2!BG2483,OpCo3!BG2483)","v":0},{"$f":"-SUM(OpCo1!BH2483,OpCo2!BH2483,OpCo3!BH2483)","v":0},{"$f":"-SUM(OpCo1!BI2483,OpCo2!BI2483,OpCo3!BI2483)","v":0},{"$f":"-SUM(OpCo1!BJ2483,OpCo2!BJ2483,OpCo3!BJ2483)","v":0},{"$f":"-SUM(OpCo1!BK2483,OpCo2!BK2483,OpCo3!BK2483)","v":0},{"$f":"-SUM(OpCo1!BL2483,OpCo2!BL2483,OpCo3!BL2483)","v":0},{"$f":"-SUM(OpCo1!BM2483,OpCo2!BM2483,OpCo3!BM2483)","v":0},{"$f":"-SUM(OpCo1!BN2483,OpCo2!BN2483,OpCo3!BN2483)","v":0},{"$f":"-SUM(OpCo1!BO2483,OpCo2!BO2483,OpCo3!BO2483)","v":0},{"$f":"-SUM(OpCo1!BP2483,OpCo2!BP2483,OpCo3!BP2483)","v":0},{"$f":"-SUM(OpCo1!BQ2483,OpCo2!BQ2483,OpCo3!BQ2483)","v":0},{"$f":"-SUM(OpCo1!BR2483,OpCo2!BR2483,OpCo3!BR2483)","v":0},{"$f":"-SUM(OpCo1!BS2483,OpCo2!BS2483,OpCo3!BS2483)","v":0},{"$f":"-SUM(OpCo1!BT2483,OpCo2!BT2483,OpCo3!BT2483)","v":0}]
[null,null,null,"Corporation tax",null,"£000",null,0,null,null,null,null,{"$f":"-SUM(OpCo1!M3254,OpCo2!M3254,OpCo3!M3254)","v":0},{"$f":"-SUM(OpCo1!N3254,OpCo2!N3254,OpCo3!N3254)","v":0},{"$f":"-SUM(OpCo1!O3254,OpCo2!O3254,OpCo3!O3254)","v":0},{"$f":"-SUM(OpCo1!P3254,OpCo2!P3254,OpCo3!P3254)","v":0},{"$f":"-SUM(OpCo1!Q3254,OpCo2!Q3254,OpCo3!Q3254)","v":0},{"$f":"-SUM(OpCo1!R3254,OpCo2!R3254,OpCo3!R3254)","v":0},{"$f":"-SUM(OpCo1!S3254,OpCo2!S3254,OpCo3!S3254)","v":0},{"$f":"-SUM(OpCo1!T3254,OpCo2!T3254,OpCo3!T3254)","v":0},{"$f":"-SUM(OpCo1!U3254,OpCo2!U3254,OpCo3!U3254)","v":0},{"$f":"-SUM(OpCo1!V3254,OpCo2!V3254,OpCo3!V3254)","v":0},{"$f":"-SUM(OpCo1!W3254,OpCo2!W3254,OpCo3!W3254)","v":0},{"$f":"-SUM(OpCo1!X3254,OpCo2!X3254,OpCo3!X3254)","v":0},{"$f":"-SUM(OpCo1!Y3254,OpCo2!Y3254,OpCo3!Y3254)","v":0},{"$f":"-SUM(OpCo1!Z3254,OpCo2!Z3254,OpCo3!Z3254)","v":0},{"$f":"-SUM(OpCo1!AA3254,OpCo2!AA3254,OpCo3!AA3254)","v":0},{"$f":"-SUM(OpCo1!AB3254,OpCo2!AB3254,OpCo3!AB3254)","v":0},{"$f":"-SUM(OpCo1!AC3254,OpCo2!AC3254,OpCo3!AC3254)","v":0},{"$f":"-SUM(OpCo1!AD3254,OpCo2!AD3254,OpCo3!AD3254)","v":0},{"$f":"-SUM(OpCo1!AE3254,OpCo2!AE3254,OpCo3!AE3254)","v":0},{"$f":"-SUM(OpCo1!AF3254,OpCo2!AF3254,OpCo3!AF3254)","v":0},{"$f":"-SUM(OpCo1!AG3254,OpCo2!AG3254,OpCo3!AG3254)","v":0},{"$f":"-SUM(OpCo1!AH3254,OpCo2!AH3254,OpCo3!AH3254)","v":0},{"$f":"-SUM(OpCo1!AI3254,OpCo2!AI3254,OpCo3!AI3254)","v":0},{"$f":"-SUM(OpCo1!AJ3254,OpCo2!AJ3254,OpCo3!AJ3254)","v":0},{"$f":"-SUM(OpCo1!AK3254,OpCo2!AK3254,OpCo3!AK3254)","v":0},{"$f":"-SUM(OpCo1!AL3254,OpCo2!AL3254,OpCo3!AL3254)","v":0},{"$f":"-SUM(OpCo1!AM3254,OpCo2!AM3254,OpCo3!AM3254)","v":0},{"$f":"-SUM(OpCo1!AN3254,OpCo2!AN3254,OpCo3!AN3254)","v":0},{"$f":"-SUM(OpCo1!AO3254,OpCo2!AO3254,OpCo3!AO3254)","v":0},{"$f":"-SUM(OpCo1!AP3254,OpCo2!AP3254,OpCo3!AP3254)","v":0},{"$f":"-SUM(OpCo1!AQ3254,OpCo2!AQ3254,OpCo3!AQ3254)","v":0},{"$f":"-SUM(OpCo1!AR3254,OpCo2!AR3254,OpCo3!AR3254)","v":0},{"$f":"-SUM(OpCo1!AS3254,OpCo2!AS3254,OpCo3!AS3254)","v":0},{"$f":"-SUM(OpCo1!AT3254,OpCo2!AT3254,OpCo3!AT3254)","v":0},{"$f":"-SUM(OpCo1!AU3254,OpCo2!AU3254,OpCo3!AU3254)","v":0},{"$f":"-SUM(OpCo1!AV3254,OpCo2!AV3254,OpCo3!AV3254)","v":0},{"$f":"-SUM(OpCo1!AW3254,OpCo2!AW3254,OpCo3!AW3254)","v":0},{"$f":"-SUM(OpCo1!AX3254,OpCo2!AX3254,OpCo3!AX3254)","v":0},{"$f":"-SUM(OpCo1!AY3254,OpCo2!AY3254,OpCo3!AY3254)","v":0},{"$f":"-SUM(OpCo1!AZ3254,OpCo2!AZ3254,OpCo3!AZ3254)","v":0},{"$f":"-SUM(OpCo1!BA3254,OpCo2!BA3254,OpCo3!BA3254)","v":0},{"$f":"-SUM(OpCo1!BB3254,OpCo2!BB3254,OpCo3!BB3254)","v":0},{"$f":"-SUM(OpCo1!BC3254,OpCo2!BC3254,OpCo3!BC3254)","v":0},{"$f":"-SUM(OpCo1!BD3254,OpCo2!BD3254,OpCo3!BD3254)","v":0},{"$f":"-SUM(OpCo1!BE3254,OpCo2!BE3254,OpCo3!BE3254)","v":0},{"$f":"-SUM(OpCo1!BF3254,OpCo2!BF3254,OpCo3!BF3254)","v":0},{"$f":"-SUM(OpCo1!BG3254,OpCo2!BG3254,OpCo3!BG3254)","v":0},{"$f":"-SUM(OpCo1!BH3254,OpCo2!BH3254,OpCo3!BH3254)","v":0},{"$f":"-SUM(OpCo1!BI3254,OpCo2!BI3254,OpCo3!BI3254)","v":0},{"$f":"-SUM(OpCo1!BJ3254,OpCo2!BJ3254,OpCo3!BJ3254)","v":0},{"$f":"-SUM(OpCo1!BK3254,OpCo2!BK3254,OpCo3!BK3254)","v":0},{"$f":"-SUM(OpCo1!BL3254,OpCo2!BL3254,OpCo3!BL3254)","v":0},{"$f":"-SUM(OpCo1!BM3254,OpCo2!BM3254,OpCo3!BM3254)","v":0},{"$f":"-SUM(OpCo1!BN3254,OpCo2!BN3254,OpCo3!BN3254)","v":0},{"$f":"-SUM(OpCo1!BO3254,OpCo2!BO3254,OpCo3!BO3254)","v":0},{"$f":"-SUM(OpCo1!BP3254,OpCo2!BP3254,OpCo3!BP3254)","v":0},{"$f":"-SUM(OpCo1!BQ3254,OpCo2!BQ3254,OpCo3!BQ3254)","v":0},{"$f":"-SUM(OpCo1!BR3254,OpCo2!BR3254,OpCo3!BR3254)","v":0},{"$f":"-SUM(OpCo1!BS3254,OpCo2!BS3254,OpCo3!BS3254)","v":0},{"$f":"-SUM(OpCo1!BT3254,OpCo2!BT3254,OpCo3!BT3254)","v":0}]
[]
[null,null,null,"DASHBOARD"]
[null,null,null,"Heat Customers",null,"£000",null,{"$f":"CHOOSE($H$8595,H8598,H8613)","v":0},null,null,null,null,{"$f":"CHOOSE($H$8595,M8598,M8613)","v":0},0,{"$f":"CHOOSE($H$8595,O8598,O8613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8598,AS8613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cooling Customers",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8599,M8614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8599,AS8614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Private Wire Customers",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8600,M8615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8600,AS8615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Exported electricity sales",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8601,M8616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8601,AS8616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Connection charges",null,"£000",null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8603,M8618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8603,AS8618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8604,M8619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8604,AS8619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8605,M8620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8605,AS8620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8606,M8621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8606,AS8621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levies",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8607,M8622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8607,AS8622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Admin Costs",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8608,M8623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8608,AS8623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Business rates",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8609,M8624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8609,AS8624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporation tax",null,"£000",null,0,null,null,null,null,{"$f":"CHOOSE($H$8595,M8610,M8625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8595,AS8610,AS8625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$8591:C8641)+1","v":2},"PLANT MARGIN ANALYSIS"]
[]
[null,null,null,"Dashboard selection",null,{"$f":"CALC_EBalance!E672","v":"Match"},{"$f":"CALC_EBalance!G672","v":"WSHP - WWTW"},{"$f":"CALC_EBalance!H672","v":0}]
[null,null,null,"Dashboard year analysed",null,"Year",{"$f":"Dashboard!$M$388","v":2026},null,null,null,null,null,{"$f":"1*(M$3=$G8645)","v":0},{"$f":"1*(N$3=$G8645)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Money terms:",null,"Match",{"$f":"Dashboard!T388","v":"Real"},{"$f":"MATCH(G8646,lstMoneyVals,0)","v":1}]
[]
[null,null,null,"Full cost of imported energy expressed as p/kWh"]
[null,null,null,{"$f":"CALC_EBalance!G674","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"CHOOSE($H$8646,SUMIF($D$80:$D$89,$D8649,M$34:M$43),SUMIF($D$251:$D$260,$D8649,M$251:M$260))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$80:$D$89,$D8649,W$34:W$43),SUMIF($D$251:$D$260,$D8649,W$251:W$260))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$80:$D$89,$D8649,AG$34:AG$43),SUMIF($D$251:$D$260,$D8649,AG$251:AG$260))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$80:$D$89,$D8649,AQ$34:AQ$43),SUMIF($D$251:$D$260,$D8649,AQ$251:AQ$260))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$80:$D$89,$D8649,BA$34:BA$43),SUMIF($D$251:$D$260,$D8649,BA$251:BA$260))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$80:$D$89,$D8649,BK$34:BK$43),SUMIF($D$251:$D$260,$D8649,BK$251:BK$260))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CALC_EBalance!G675","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CALC_EBalance!G676","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Imported energy for plant item selected"]
[null,null,null,{"$f":"D8649","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M674","v":0},{"$f":"CALC_EBalance!N674","v":0},{"$f":"CALC_EBalance!O674","v":0},{"$f":"CALC_EBalance!P674","v":0},{"$f":"CALC_EBalance!Q674","v":0},{"$f":"CALC_EBalance!R674","v":0},{"$f":"CALC_EBalance!S674","v":0},{"$f":"CALC_EBalance!T674","v":0},{"$f":"CALC_EBalance!U674","v":0},{"$f":"CALC_EBalance!V674","v":0},{"$f":"CALC_EBalance!W674","v":0},{"$f":"CALC_EBalance!X674","v":0},{"$f":"CALC_EBalance!Y674","v":0},{"$f":"CALC_EBalance!Z674","v":0},{"$f":"CALC_EBalance!AA674","v":0},{"$f":"CALC_EBalance!AB674","v":0},{"$f":"CALC_EBalance!AC674","v":0},{"$f":"CALC_EBalance!AD674","v":0},{"$f":"CALC_EBalance!AE674","v":0},{"$f":"CALC_EBalance!AF674","v":0},{"$f":"CALC_EBalance!AG674","v":0},{"$f":"CALC_EBalance!AH674","v":0},{"$f":"CALC_EBalance!AI674","v":0},{"$f":"CALC_EBalance!AJ674","v":0},{"$f":"CALC_EBalance!AK674","v":0},{"$f":"CALC_EBalance!AL674","v":0},{"$f":"CALC_EBalance!AM674","v":0},{"$f":"CALC_EBalance!AN674","v":0},{"$f":"CALC_EBalance!AO674","v":0},{"$f":"CALC_EBalance!AP674","v":0},{"$f":"CALC_EBalance!AQ674","v":0},{"$f":"CALC_EBalance!AR674","v":0},{"$f":"CALC_EBalance!AS674","v":0},{"$f":"CALC_EBalance!AT674","v":0},{"$f":"CALC_EBalance!AU674","v":0},{"$f":"CALC_EBalance!AV674","v":0},{"$f":"CALC_EBalance!AW674","v":0},{"$f":"CALC_EBalance!AX674","v":0},{"$f":"CALC_EBalance!AY674","v":0},{"$f":"CALC_EBalance!AZ674","v":0},{"$f":"CALC_EBalance!BA674","v":0},{"$f":"CALC_EBalance!BB674","v":0},{"$f":"CALC_EBalance!BC674","v":0},{"$f":"CALC_EBalance!BD674","v":0},{"$f":"CALC_EBalance!BE674","v":0},{"$f":"CALC_EBalance!BF674","v":0},{"$f":"CALC_EBalance!BG674","v":0},{"$f":"CALC_EBalance!BH674","v":0},{"$f":"CALC_EBalance!BI674","v":0},{"$f":"CALC_EBalance!BJ674","v":0},{"$f":"CALC_EBalance!BK674","v":0},{"$f":"CALC_EBalance!BL674","v":0},{"$f":"CALC_EBalance!BM674","v":0},{"$f":"CALC_EBalance!BN674","v":0},{"$f":"CALC_EBalance!BO674","v":0},{"$f":"CALC_EBalance!BP674","v":0},{"$f":"CALC_EBalance!BQ674","v":0},{"$f":"CALC_EBalance!BR674","v":0},{"$f":"CALC_EBalance!BS674","v":0},{"$f":"CALC_EBalance!BT674","v":0}]
[null,null,null,{"$f":"D8650","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M675","v":0},{"$f":"CALC_EBalance!N675","v":0},{"$f":"CALC_EBalance!O675","v":0},{"$f":"CALC_EBalance!P675","v":0},{"$f":"CALC_EBalance!Q675","v":0},{"$f":"CALC_EBalance!R675","v":0},{"$f":"CALC_EBalance!S675","v":0},{"$f":"CALC_EBalance!T675","v":0},{"$f":"CALC_EBalance!U675","v":0},{"$f":"CALC_EBalance!V675","v":0},{"$f":"CALC_EBalance!W675","v":0},{"$f":"CALC_EBalance!X675","v":0},{"$f":"CALC_EBalance!Y675","v":0},{"$f":"CALC_EBalance!Z675","v":0},{"$f":"CALC_EBalance!AA675","v":0},{"$f":"CALC_EBalance!AB675","v":0},{"$f":"CALC_EBalance!AC675","v":0},{"$f":"CALC_EBalance!AD675","v":0},{"$f":"CALC_EBalance!AE675","v":0},{"$f":"CALC_EBalance!AF675","v":0},{"$f":"CALC_EBalance!AG675","v":0},{"$f":"CALC_EBalance!AH675","v":0},{"$f":"CALC_EBalance!AI675","v":0},{"$f":"CALC_EBalance!AJ675","v":0},{"$f":"CALC_EBalance!AK675","v":0},{"$f":"CALC_EBalance!AL675","v":0},{"$f":"CALC_EBalance!AM675","v":0},{"$f":"CALC_EBalance!AN675","v":0},{"$f":"CALC_EBalance!AO675","v":0},{"$f":"CALC_EBalance!AP675","v":0},{"$f":"CALC_EBalance!AQ675","v":0},{"$f":"CALC_EBalance!AR675","v":0},{"$f":"CALC_EBalance!AS675","v":0},{"$f":"CALC_EBalance!AT675","v":0},{"$f":"CALC_EBalance!AU675","v":0},{"$f":"CALC_EBalance!AV675","v":0},{"$f":"CALC_EBalance!AW675","v":0},{"$f":"CALC_EBalance!AX675","v":0},{"$f":"CALC_EBalance!AY675","v":0},{"$f":"CALC_EBalance!AZ675","v":0},{"$f":"CALC_EBalance!BA675","v":0},{"$f":"CALC_EBalance!BB675","v":0},{"$f":"CALC_EBalance!BC675","v":0},{"$f":"CALC_EBalance!BD675","v":0},{"$f":"CALC_EBalance!BE675","v":0},{"$f":"CALC_EBalance!BF675","v":0},{"$f":"CALC_EBalance!BG675","v":0},{"$f":"CALC_EBalance!BH675","v":0},{"$f":"CALC_EBalance!BI675","v":0},{"$f":"CALC_EBalance!BJ675","v":0},{"$f":"CALC_EBalance!BK675","v":0},{"$f":"CALC_EBalance!BL675","v":0},{"$f":"CALC_EBalance!BM675","v":0},{"$f":"CALC_EBalance!BN675","v":0},{"$f":"CALC_EBalance!BO675","v":0},{"$f":"CALC_EBalance!BP675","v":0},{"$f":"CALC_EBalance!BQ675","v":0},{"$f":"CALC_EBalance!BR675","v":0},{"$f":"CALC_EBalance!BS675","v":0},{"$f":"CALC_EBalance!BT675","v":0}]
[null,null,null,{"$f":"D8651","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M676","v":0},{"$f":"CALC_EBalance!N676","v":0},{"$f":"CALC_EBalance!O676","v":0},{"$f":"CALC_EBalance!P676","v":0},{"$f":"CALC_EBalance!Q676","v":0},{"$f":"CALC_EBalance!R676","v":0},{"$f":"CALC_EBalance!S676","v":0},{"$f":"CALC_EBalance!T676","v":0},{"$f":"CALC_EBalance!U676","v":0},{"$f":"CALC_EBalance!V676","v":0},{"$f":"CALC_EBalance!W676","v":0},{"$f":"CALC_EBalance!X676","v":0},{"$f":"CALC_EBalance!Y676","v":0},{"$f":"CALC_EBalance!Z676","v":0},{"$f":"CALC_EBalance!AA676","v":0},{"$f":"CALC_EBalance!AB676","v":0},{"$f":"CALC_EBalance!AC676","v":0},{"$f":"CALC_EBalance!AD676","v":0},{"$f":"CALC_EBalance!AE676","v":0},{"$f":"CALC_EBalance!AF676","v":0},{"$f":"CALC_EBalance!AG676","v":0},{"$f":"CALC_EBalance!AH676","v":0},{"$f":"CALC_EBalance!AI676","v":0},{"$f":"CALC_EBalance!AJ676","v":0},{"$f":"CALC_EBalance!AK676","v":0},{"$f":"CALC_EBalance!AL676","v":0},{"$f":"CALC_EBalance!AM676","v":0},{"$f":"CALC_EBalance!AN676","v":0},{"$f":"CALC_EBalance!AO676","v":0},{"$f":"CALC_EBalance!AP676","v":0},{"$f":"CALC_EBalance!AQ676","v":0},{"$f":"CALC_EBalance!AR676","v":0},{"$f":"CALC_EBalance!AS676","v":0},{"$f":"CALC_EBalance!AT676","v":0},{"$f":"CALC_EBalance!AU676","v":0},{"$f":"CALC_EBalance!AV676","v":0},{"$f":"CALC_EBalance!AW676","v":0},{"$f":"CALC_EBalance!AX676","v":0},{"$f":"CALC_EBalance!AY676","v":0},{"$f":"CALC_EBalance!AZ676","v":0},{"$f":"CALC_EBalance!BA676","v":0},{"$f":"CALC_EBalance!BB676","v":0},{"$f":"CALC_EBalance!BC676","v":0},{"$f":"CALC_EBalance!BD676","v":0},{"$f":"CALC_EBalance!BE676","v":0},{"$f":"CALC_EBalance!BF676","v":0},{"$f":"CALC_EBalance!BG676","v":0},{"$f":"CALC_EBalance!BH676","v":0},{"$f":"CALC_EBalance!BI676","v":0},{"$f":"CALC_EBalance!BJ676","v":0},{"$f":"CALC_EBalance!BK676","v":0},{"$f":"CALC_EBalance!BL676","v":0},{"$f":"CALC_EBalance!BM676","v":0},{"$f":"CALC_EBalance!BN676","v":0},{"$f":"CALC_EBalance!BO676","v":0},{"$f":"CALC_EBalance!BP676","v":0},{"$f":"CALC_EBalance!BQ676","v":0},{"$f":"CALC_EBalance!BR676","v":0},{"$f":"CALC_EBalance!BS676","v":0},{"$f":"CALC_EBalance!BT676","v":0}]
[]
[null,null,null,"Cost of imported energy"]
[null,null,null,{"$f":"D8649","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SUMPRODUCT($M$8645:$BT$8645,$M8659:$BT8659)","v":0},null,null,null,null,{"$f":"M8649*M8654/(10^5)","v":0},{"$f":"N8649*N8654/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8650","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SUMPRODUCT($M$8645:$BT$8645,$M8660:$BT8660)","v":0},null,null,null,null,{"$f":"M8650*M8655/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8651","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SUMPRODUCT($M$8645:$BT$8645,$M8661:$BT8661)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"VALUE OF EXPORTED ENERGY"]
[null,null,null,"Private network sales - total"]
[null,null,null,{"$f":"CALC_EBalance!G678","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8665,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"CALC_EBalance!G679","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8666,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[null,null,null,{"$f":"CALC_EBalance!G680","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!M$336:M$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!N$336:N$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!O$336:O$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!P$336:P$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!Q$336:Q$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!R$336:R$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!S$336:S$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!T$336:T$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!U$336:U$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!V$336:V$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!W$336:W$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!X$336:X$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!Y$336:Y$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!Z$336:Z$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AA$336:AA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AB$336:AB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AC$336:AC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AD$336:AD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AE$336:AE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AF$336:AF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AG$336:AG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AH$336:AH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AI$336:AI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AJ$336:AJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AK$336:AK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AL$336:AL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AM$336:AM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AN$336:AN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AO$336:AO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AP$336:AP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AQ$336:AQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AR$336:AR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AS$336:AS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AT$336:AT$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AU$336:AU$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AV$336:AV$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AW$336:AW$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AX$336:AX$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AY$336:AY$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!AZ$336:AZ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BA$336:BA$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BB$336:BB$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BC$336:BC$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BD$336:BD$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BE$336:BE$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BF$336:BF$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BG$336:BG$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BH$336:BH$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BI$336:BI$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BJ$336:BJ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BK$336:BK$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BL$336:BL$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BM$336:BM$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BN$336:BN$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BO$336:BO$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BP$336:BP$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BQ$336:BQ$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BR$336:BR$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BS$336:BS$395)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$G$336:$G$395,$D8667,CALC_Customers_ANN!BT$336:BT$395)","v":0}]
[]
[null,null,null,"Private network sales - total"]
[null,null,null,{"$f":"D8665","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,{"$f":"CHOOSE($H$8646,SUMIFS(M$5649:M$5768,$J$5649:$J$5768,$H8670,$H$5649:$H$5768,$D8670),SUMIFS(M$5849:M$5968,$J$5849:$J$5968,$H8670,$H$5849:$H$5968,$D8670))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIFS(W$5649:W$5768,$J$5649:$J$5768,$H8670,$H$5649:$H$5768,$D8670),SUMIFS(W$5849:W$5968,$J$5849:$J$5968,$H8670,$H$5849:$H$5968,$D8670))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIFS(AG$5649:AG$5768,$J$5649:$J$5768,$H8670,$H$5649:$H$5768,$D8670),SUMIFS(AG$5849:AG$5968,$J$5849:$J$5968,$H8670,$H$5849:$H$5968,$D8670))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIFS(AQ$5649:AQ$5768,$J$5649:$J$5768,$H8670,$H$5649:$H$5768,$D8670),SUMIFS(AQ$5849:AQ$5968,$J$5849:$J$5968,$H8670,$H$5849:$H$5968,$D8670))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIFS(BA$5649:BA$5768,$J$5649:$J$5768,$H8670,$H$5649:$H$5768,$D8670),SUMIFS(BA$5849:BA$5968,$J$5849:$J$5968,$H8670,$H$5849:$H$5968,$D8670))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIFS(BK$5649:BK$5768,$J$5649:$J$5768,$H8670,$H$5649:$H$5768,$D8670),SUMIFS(BK$5849:BK$5968,$J$5849:$J$5968,$H8670,$H$5849:$H$5968,$D8670))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8666","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8667","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Private network sales - p/kWh value"]
[null,null,null,{"$f":"D8665","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"IFERROR((M8670*(10^5))/M8665,0)","v":0},{"$f":"IFERROR((N8670*(10^5))/N8665,0)","v":0},0,{"$f":"IFERROR((P8670*(10^5))/P8665,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8666","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"IFERROR((M8671*(10^5))/M8666,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8667","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Grid export sales - total"]
[null,null,null,{"$f":"CALC_EBalance!G678","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!M$871:M$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!N$871:N$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!O$871:O$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!P$871:P$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!Q$871:Q$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!R$871:R$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!S$871:S$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!T$871:T$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!U$871:U$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!V$871:V$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!W$871:W$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!X$871:X$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!Y$871:Y$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!Z$871:Z$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AA$871:AA$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AB$871:AB$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AC$871:AC$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AD$871:AD$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AE$871:AE$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AF$871:AF$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AG$871:AG$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AH$871:AH$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AI$871:AI$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AJ$871:AJ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AK$871:AK$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AL$871:AL$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AM$871:AM$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AN$871:AN$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AO$871:AO$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AP$871:AP$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AQ$871:AQ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AR$871:AR$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AS$871:AS$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AT$871:AT$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AU$871:AU$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AV$871:AV$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AW$871:AW$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AX$871:AX$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AY$871:AY$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!AZ$871:AZ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BA$871:BA$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BB$871:BB$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BC$871:BC$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BD$871:BD$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BE$871:BE$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BF$871:BF$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BG$871:BG$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BH$871:BH$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BI$871:BI$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BJ$871:BJ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BK$871:BK$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BL$871:BL$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BM$871:BM$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BN$871:BN$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BO$871:BO$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BP$871:BP$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BQ$871:BQ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BR$871:BR$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BS$871:BS$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8680,CALC_EBalance!BT$871:BT$880)","v":0}]
[null,null,null,{"$f":"CALC_EBalance!G679","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!M$871:M$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!N$871:N$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!O$871:O$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!P$871:P$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!Q$871:Q$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!R$871:R$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!S$871:S$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!T$871:T$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!U$871:U$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!V$871:V$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!W$871:W$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!X$871:X$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!Y$871:Y$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!Z$871:Z$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AA$871:AA$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AB$871:AB$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AC$871:AC$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AD$871:AD$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AE$871:AE$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AF$871:AF$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AG$871:AG$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AH$871:AH$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AI$871:AI$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AJ$871:AJ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AK$871:AK$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AL$871:AL$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AM$871:AM$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AN$871:AN$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AO$871:AO$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AP$871:AP$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AQ$871:AQ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AR$871:AR$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AS$871:AS$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AT$871:AT$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AU$871:AU$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AV$871:AV$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AW$871:AW$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AX$871:AX$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AY$871:AY$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!AZ$871:AZ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BA$871:BA$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BB$871:BB$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BC$871:BC$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BD$871:BD$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BE$871:BE$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BF$871:BF$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BG$871:BG$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BH$871:BH$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BI$871:BI$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BJ$871:BJ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BK$871:BK$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BL$871:BL$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BM$871:BM$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BN$871:BN$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BO$871:BO$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BP$871:BP$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BQ$871:BQ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BR$871:BR$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BS$871:BS$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8681,CALC_EBalance!BT$871:BT$880)","v":0}]
[null,null,null,{"$f":"CALC_EBalance!G680","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!M$871:M$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!N$871:N$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!O$871:O$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!P$871:P$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!Q$871:Q$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!R$871:R$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!S$871:S$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!T$871:T$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!U$871:U$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!V$871:V$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!W$871:W$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!X$871:X$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!Y$871:Y$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!Z$871:Z$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AA$871:AA$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AB$871:AB$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AC$871:AC$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AD$871:AD$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AE$871:AE$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AF$871:AF$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AG$871:AG$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AH$871:AH$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AI$871:AI$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AJ$871:AJ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AK$871:AK$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AL$871:AL$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AM$871:AM$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AN$871:AN$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AO$871:AO$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AP$871:AP$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AQ$871:AQ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AR$871:AR$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AS$871:AS$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AT$871:AT$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AU$871:AU$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AV$871:AV$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AW$871:AW$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AX$871:AX$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AY$871:AY$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!AZ$871:AZ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BA$871:BA$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BB$871:BB$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BC$871:BC$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BD$871:BD$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BE$871:BE$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BF$871:BF$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BG$871:BG$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BH$871:BH$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BI$871:BI$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BJ$871:BJ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BK$871:BK$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BL$871:BL$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BM$871:BM$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BN$871:BN$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BO$871:BO$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BP$871:BP$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BQ$871:BQ$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BR$871:BR$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BS$871:BS$880)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$871:$D$880,$D8682,CALC_EBalance!BT$871:BT$880)","v":0}]
[]
[null,null,null,"Grid export sales - total"]
[null,null,null,{"$f":"D8680","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"CHOOSE($H$8646,SUMIF($D$4916:$D$4925,$D8685,M$4916:M$4925),SUMIF($D$4938:$D$4947,$D8685,M$4938:M$4947))*(1-$G$4914)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$4916:$D$4925,$D8685,W$4916:W$4925),SUMIF($D$4938:$D$4947,$D8685,W$4938:W$4947))*(1-$G$4914)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$4916:$D$4925,$D8685,AG$4916:AG$4925),SUMIF($D$4938:$D$4947,$D8685,AG$4938:AG$4947))*(1-$G$4914)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$4916:$D$4925,$D8685,AQ$4916:AQ$4925),SUMIF($D$4938:$D$4947,$D8685,AQ$4938:AQ$4947))*(1-$G$4914)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$4916:$D$4925,$D8685,BA$4916:BA$4925),SUMIF($D$4938:$D$4947,$D8685,BA$4938:BA$4947))*(1-$G$4914)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$8646,SUMIF($D$4916:$D$4925,$D8685,BK$4916:BK$4925),SUMIF($D$4938:$D$4947,$D8685,BK$4938:BK$4947))*(1-$G$4914)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8681","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8682","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Grid export sales - p/kWh value"]
[null,null,null,{"$f":"D8680","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"IFERROR((M8685*(10^5))/M8680,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AS8685*(10^5))/AS8680,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8681","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"IFERROR((M8686*(10^5))/M8681,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AS8686*(10^5))/AS8681,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8682","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"IFERROR((M8687*(10^5))/M8682,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AS8687*(10^5))/AS8682,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Weighted average export value - p/kWh value"]
[null,null,null,{"$f":"CALC_EBalance!G678","v":0},null,"p/kWh",{"$f":"$G$8646","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M8675*(M8665/(M8665+M8680)) + M8690*(M8680/(M8665+M8680)),0)","v":0},{"$f":"IFERROR(N8675*(N8665/(N8665+N8680)) + N8690*(N8680/(N8665+N8680)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CALC_EBalance!G679","v":0},null,"p/kWh","Real",null,null,null,null,null,{"$f":"IFERROR(M8676*(M8666/(M8666+M8681)) + M8691*(M8681/(M8666+M8681)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CALC_EBalance!G680","v":0},null,"p/kWh","Real",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Plant selected export"]
[null,null,null,{"$f":"D8665","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M678","v":0},{"$f":"CALC_EBalance!N678","v":0},{"$f":"CALC_EBalance!O678","v":0},{"$f":"CALC_EBalance!P678","v":0},{"$f":"CALC_EBalance!Q678","v":0},{"$f":"CALC_EBalance!R678","v":0},{"$f":"CALC_EBalance!S678","v":0},{"$f":"CALC_EBalance!T678","v":0},{"$f":"CALC_EBalance!U678","v":0},{"$f":"CALC_EBalance!V678","v":0},{"$f":"CALC_EBalance!W678","v":0},{"$f":"CALC_EBalance!X678","v":0},{"$f":"CALC_EBalance!Y678","v":0},{"$f":"CALC_EBalance!Z678","v":0},{"$f":"CALC_EBalance!AA678","v":0},{"$f":"CALC_EBalance!AB678","v":0},{"$f":"CALC_EBalance!AC678","v":0},{"$f":"CALC_EBalance!AD678","v":0},{"$f":"CALC_EBalance!AE678","v":0},{"$f":"CALC_EBalance!AF678","v":0},{"$f":"CALC_EBalance!AG678","v":0},{"$f":"CALC_EBalance!AH678","v":0},{"$f":"CALC_EBalance!AI678","v":0},{"$f":"CALC_EBalance!AJ678","v":0},{"$f":"CALC_EBalance!AK678","v":0},{"$f":"CALC_EBalance!AL678","v":0},{"$f":"CALC_EBalance!AM678","v":0},{"$f":"CALC_EBalance!AN678","v":0},{"$f":"CALC_EBalance!AO678","v":0},{"$f":"CALC_EBalance!AP678","v":0},{"$f":"CALC_EBalance!AQ678","v":0},{"$f":"CALC_EBalance!AR678","v":0},{"$f":"CALC_EBalance!AS678","v":0},{"$f":"CALC_EBalance!AT678","v":0},{"$f":"CALC_EBalance!AU678","v":0},{"$f":"CALC_EBalance!AV678","v":0},{"$f":"CALC_EBalance!AW678","v":0},{"$f":"CALC_EBalance!AX678","v":0},{"$f":"CALC_EBalance!AY678","v":0},{"$f":"CALC_EBalance!AZ678","v":0},{"$f":"CALC_EBalance!BA678","v":0},{"$f":"CALC_EBalance!BB678","v":0},{"$f":"CALC_EBalance!BC678","v":0},{"$f":"CALC_EBalance!BD678","v":0},{"$f":"CALC_EBalance!BE678","v":0},{"$f":"CALC_EBalance!BF678","v":0},{"$f":"CALC_EBalance!BG678","v":0},{"$f":"CALC_EBalance!BH678","v":0},{"$f":"CALC_EBalance!BI678","v":0},{"$f":"CALC_EBalance!BJ678","v":0},{"$f":"CALC_EBalance!BK678","v":0},{"$f":"CALC_EBalance!BL678","v":0},{"$f":"CALC_EBalance!BM678","v":0},{"$f":"CALC_EBalance!BN678","v":0},{"$f":"CALC_EBalance!BO678","v":0},{"$f":"CALC_EBalance!BP678","v":0},{"$f":"CALC_EBalance!BQ678","v":0},{"$f":"CALC_EBalance!BR678","v":0},{"$f":"CALC_EBalance!BS678","v":0},{"$f":"CALC_EBalance!BT678","v":0}]
[null,null,null,{"$f":"D8666","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M679","v":0},{"$f":"CALC_EBalance!N679","v":0},{"$f":"CALC_EBalance!O679","v":0},{"$f":"CALC_EBalance!P679","v":0},{"$f":"CALC_EBalance!Q679","v":0},{"$f":"CALC_EBalance!R679","v":0},{"$f":"CALC_EBalance!S679","v":0},{"$f":"CALC_EBalance!T679","v":0},{"$f":"CALC_EBalance!U679","v":0},{"$f":"CALC_EBalance!V679","v":0},{"$f":"CALC_EBalance!W679","v":0},{"$f":"CALC_EBalance!X679","v":0},{"$f":"CALC_EBalance!Y679","v":0},{"$f":"CALC_EBalance!Z679","v":0},{"$f":"CALC_EBalance!AA679","v":0},{"$f":"CALC_EBalance!AB679","v":0},{"$f":"CALC_EBalance!AC679","v":0},{"$f":"CALC_EBalance!AD679","v":0},{"$f":"CALC_EBalance!AE679","v":0},{"$f":"CALC_EBalance!AF679","v":0},{"$f":"CALC_EBalance!AG679","v":0},{"$f":"CALC_EBalance!AH679","v":0},{"$f":"CALC_EBalance!AI679","v":0},{"$f":"CALC_EBalance!AJ679","v":0},{"$f":"CALC_EBalance!AK679","v":0},{"$f":"CALC_EBalance!AL679","v":0},{"$f":"CALC_EBalance!AM679","v":0},{"$f":"CALC_EBalance!AN679","v":0},{"$f":"CALC_EBalance!AO679","v":0},{"$f":"CALC_EBalance!AP679","v":0},{"$f":"CALC_EBalance!AQ679","v":0},{"$f":"CALC_EBalance!AR679","v":0},{"$f":"CALC_EBalance!AS679","v":0},{"$f":"CALC_EBalance!AT679","v":0},{"$f":"CALC_EBalance!AU679","v":0},{"$f":"CALC_EBalance!AV679","v":0},{"$f":"CALC_EBalance!AW679","v":0},{"$f":"CALC_EBalance!AX679","v":0},{"$f":"CALC_EBalance!AY679","v":0},{"$f":"CALC_EBalance!AZ679","v":0},{"$f":"CALC_EBalance!BA679","v":0},{"$f":"CALC_EBalance!BB679","v":0},{"$f":"CALC_EBalance!BC679","v":0},{"$f":"CALC_EBalance!BD679","v":0},{"$f":"CALC_EBalance!BE679","v":0},{"$f":"CALC_EBalance!BF679","v":0},{"$f":"CALC_EBalance!BG679","v":0},{"$f":"CALC_EBalance!BH679","v":0},{"$f":"CALC_EBalance!BI679","v":0},{"$f":"CALC_EBalance!BJ679","v":0},{"$f":"CALC_EBalance!BK679","v":0},{"$f":"CALC_EBalance!BL679","v":0},{"$f":"CALC_EBalance!BM679","v":0},{"$f":"CALC_EBalance!BN679","v":0},{"$f":"CALC_EBalance!BO679","v":0},{"$f":"CALC_EBalance!BP679","v":0},{"$f":"CALC_EBalance!BQ679","v":0},{"$f":"CALC_EBalance!BR679","v":0},{"$f":"CALC_EBalance!BS679","v":0},{"$f":"CALC_EBalance!BT679","v":0}]
[null,null,null,{"$f":"D8667","v":0},null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M680","v":0},{"$f":"CALC_EBalance!N680","v":0},{"$f":"CALC_EBalance!O680","v":0},{"$f":"CALC_EBalance!P680","v":0},{"$f":"CALC_EBalance!Q680","v":0},{"$f":"CALC_EBalance!R680","v":0},{"$f":"CALC_EBalance!S680","v":0},{"$f":"CALC_EBalance!T680","v":0},{"$f":"CALC_EBalance!U680","v":0},{"$f":"CALC_EBalance!V680","v":0},{"$f":"CALC_EBalance!W680","v":0},{"$f":"CALC_EBalance!X680","v":0},{"$f":"CALC_EBalance!Y680","v":0},{"$f":"CALC_EBalance!Z680","v":0},{"$f":"CALC_EBalance!AA680","v":0},{"$f":"CALC_EBalance!AB680","v":0},{"$f":"CALC_EBalance!AC680","v":0},{"$f":"CALC_EBalance!AD680","v":0},{"$f":"CALC_EBalance!AE680","v":0},{"$f":"CALC_EBalance!AF680","v":0},{"$f":"CALC_EBalance!AG680","v":0},{"$f":"CALC_EBalance!AH680","v":0},{"$f":"CALC_EBalance!AI680","v":0},{"$f":"CALC_EBalance!AJ680","v":0},{"$f":"CALC_EBalance!AK680","v":0},{"$f":"CALC_EBalance!AL680","v":0},{"$f":"CALC_EBalance!AM680","v":0},{"$f":"CALC_EBalance!AN680","v":0},{"$f":"CALC_EBalance!AO680","v":0},{"$f":"CALC_EBalance!AP680","v":0},{"$f":"CALC_EBalance!AQ680","v":0},{"$f":"CALC_EBalance!AR680","v":0},{"$f":"CALC_EBalance!AS680","v":0},{"$f":"CALC_EBalance!AT680","v":0},{"$f":"CALC_EBalance!AU680","v":0},{"$f":"CALC_EBalance!AV680","v":0},{"$f":"CALC_EBalance!AW680","v":0},{"$f":"CALC_EBalance!AX680","v":0},{"$f":"CALC_EBalance!AY680","v":0},{"$f":"CALC_EBalance!AZ680","v":0},{"$f":"CALC_EBalance!BA680","v":0},{"$f":"CALC_EBalance!BB680","v":0},{"$f":"CALC_EBalance!BC680","v":0},{"$f":"CALC_EBalance!BD680","v":0},{"$f":"CALC_EBalance!BE680","v":0},{"$f":"CALC_EBalance!BF680","v":0},{"$f":"CALC_EBalance!BG680","v":0},{"$f":"CALC_EBalance!BH680","v":0},{"$f":"CALC_EBalance!BI680","v":0},{"$f":"CALC_EBalance!BJ680","v":0},{"$f":"CALC_EBalance!BK680","v":0},{"$f":"CALC_EBalance!BL680","v":0},{"$f":"CALC_EBalance!BM680","v":0},{"$f":"CALC_EBalance!BN680","v":0},{"$f":"CALC_EBalance!BO680","v":0},{"$f":"CALC_EBalance!BP680","v":0},{"$f":"CALC_EBalance!BQ680","v":0},{"$f":"CALC_EBalance!BR680","v":0},{"$f":"CALC_EBalance!BS680","v":0},{"$f":"CALC_EBalance!BT680","v":0}]
[]
[null,null,null,"Plant selected export value"]
[null,null,null,{"$f":"D8665","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SUMPRODUCT($M$8645:$BT$8645,$M8705:$BT8705)","v":0},null,null,null,null,{"$f":"M8695*M8700/(10^5)","v":0},{"$f":"N8695*N8700/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8666","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SUMPRODUCT($M$8645:$BT$8645,$M8706:$BT8706)","v":0},null,null,null,null,{"$f":"M8696*M8701/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D8667","v":0},null,"£000",{"$f":"$G$8646","v":"Real"},{"$f":"SUMPRODUCT($M$8645:$BT$8645,$M8707:$BT8707)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B8709)+1","v":14},null,"END OF SHEET"]

{"sheet":"CALC_Solves","index":20,"n_rows":641,"n_cols":72,"rows_kept":641,"cut":false,"hidden":true,"merged":[[623,6,623,8],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(J397:J411)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CALC_Solves"},null,null,null,null,null,null,null,null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,{"$f":"INP_General!$G$224","v":true},null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"CALIBRATE TARIFF"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"DASHBOARD CALL UPS"]
[]
[null,null,null,"Solve with:",null,null,{"$f":"Dashboard!M138","v":"Fixed + Variable"},{"$f":"MATCH(G14,lstTariffSolve,0)","v":6}]
[]
[null,null,null,null,null,null,null,"Connection","Fixed","Variable"]
[null,null,null,{"$f":"SYS_Admin!D180","v":"Connection"},null,"T/F",null,true,false,false]
[null,null,null,{"$f":"SYS_Admin!D181","v":"Fixed"},null,"T/F",null,false,true,false]
[null,null,null,{"$f":"SYS_Admin!D182","v":"Variable"},null,"T/F",null,false,false,true]
[null,null,null,{"$f":"SYS_Admin!D183","v":"Connection + Fixed"},null,"T/F",null,true,true,false]
[null,null,null,{"$f":"SYS_Admin!D184","v":"Connection + Variable"},null,"T/F",null,true,false,true]
[null,null,null,{"$f":"SYS_Admin!D185","v":"Fixed + Variable"},null,"T/F",null,false,true,true]
[null,null,null,{"$f":"SYS_Admin!D186","v":"Total"},null,"T/F",null,true,true,true]
[]
[null,null,null,"User selection (drop down for quick tariff selection)",null,null,null,1]
[]
[null,null,null,"Tariffs selected",null,null,null,"User selected","Solve for","Connection"]
[null,null,null,{"$f":"SYS_Admin!D298","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K28,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},{"$f":"AND(H28,I28)","v":false},{"$f":"K27+1","v":1}]
[null,null,null,{"$f":"SYS_Admin!D299","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K29,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,{"$f":"K28+1","v":2}]
[null,null,null,{"$f":"SYS_Admin!D300","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K30,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,3]
[null,null,null,{"$f":"SYS_Admin!D301","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K31,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,4]
[null,null,null,{"$f":"SYS_Admin!D302","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K32,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,5]
[null,null,null,{"$f":"SYS_Admin!D303","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K33,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,6]
[null,null,null,{"$f":"SYS_Admin!D304","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K34,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,7]
[null,null,null,{"$f":"SYS_Admin!D305","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K35,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,8]
[null,null,null,{"$f":"SYS_Admin!D306","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K36,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,9]
[null,null,null,{"$f":"SYS_Admin!D307","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K37,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,10]
[null,null,null,{"$f":"SYS_Admin!D308","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K38,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,11]
[null,null,null,{"$f":"SYS_Admin!D309","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K39,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,12]
[null,null,null,{"$f":"SYS_Admin!D310","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K40,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,13]
[null,null,null,{"$f":"SYS_Admin!D311","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K41,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,14]
[null,null,null,{"$f":"SYS_Admin!D312","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K42,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,15]
[null,null,null,{"$f":"SYS_Admin!D313","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K43,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,16]
[null,null,null,{"$f":"SYS_Admin!D314","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K44,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,17]
[null,null,null,{"$f":"SYS_Admin!D315","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K45,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,18]
[null,null,null,{"$f":"SYS_Admin!D316","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K46,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,19]
[null,null,null,{"$f":"SYS_Admin!D317","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K47,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,20]
[null,null,null,{"$f":"SYS_Admin!D318","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K48,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,21]
[null,null,null,{"$f":"SYS_Admin!D319","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K49,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,22]
[null,null,null,{"$f":"SYS_Admin!D320","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K50,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,23]
[null,null,null,{"$f":"SYS_Admin!D321","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K51,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,24]
[null,null,null,{"$f":"SYS_Admin!D322","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K52,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,25]
[null,null,null,{"$f":"SYS_Admin!D323","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K53,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,26]
[null,null,null,{"$f":"SYS_Admin!D324","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K54,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,27]
[null,null,null,{"$f":"SYS_Admin!D325","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K55,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,28]
[null,null,null,{"$f":"SYS_Admin!D326","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K56,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,29]
[null,null,null,{"$f":"SYS_Admin!D327","v":0},{"$f":"INDEX(INP_EnergyTypes!$E$59:$E$88,K57,1)","v":0},"£000",{"$f":"Dashboard!$M$136","v":"Real"},null,{"$f":"INDEX($H$17:$H$23,$H$14,1)","v":false},false,30]
[]
[null,null,null,"Connection charges selected",null,"£000",{"$f":"Dashboard!$M$136","v":"Real"}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$586","v":"Fixed"},null,null,null,"User selected","Solve for",{"$f":"D61","v":"Fixed"}]
[null,null,null,{"$f":"SYS_Admin!D298","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},{"$f":"H28","v":0},{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},{"$f":"AND(H62,I62)","v":false}]
[null,null,null,{"$f":"SYS_Admin!D299","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},{"$f":"H29","v":0},{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},{"$f":"AND(H63,I63)","v":false}]
[null,null,null,{"$f":"SYS_Admin!D300","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D301","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D302","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D303","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D304","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D305","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D306","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D307","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D308","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D309","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D310","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D311","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D312","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D313","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D314","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D315","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D316","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D317","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D318","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D319","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D320","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D321","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D322","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D323","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D324","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D325","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D326","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D327","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($I$17:$I$23,$H$14,1)","v":true},false]
[]
[null,null,null,"Fixed charges selected",null,"£000",{"$f":"Dashboard!$M$136","v":"Real"}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$587","v":"Variable"},null,null,null,"User selected","Solve for",{"$f":"D95","v":"Variable"}]
[null,null,null,{"$f":"SYS_Admin!D298","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},{"$f":"H28","v":0},{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},{"$f":"AND(H96,I96)","v":false}]
[null,null,null,{"$f":"SYS_Admin!D299","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},{"$f":"H29","v":0},{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D300","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D301","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D302","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D303","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D304","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D305","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D306","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D307","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D308","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D309","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D310","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D311","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D312","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D313","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D314","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D315","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D316","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D317","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D318","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D319","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D320","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D321","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D322","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D323","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D324","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D325","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D326","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[null,null,null,{"$f":"SYS_Admin!D327","v":0},null,"£000",{"$f":"Dashboard!$M$136","v":"Real"},0,{"$f":"INDEX($J$17:$J$23,$H$14,1)","v":true},false]
[]
[null,null,null,"Variable charges selected",null,"£000",{"$f":"Dashboard!$M$136","v":"Real"}]
[]
[null,null,{"$f":"MAX(C$11:C128)+1","v":2},"SOLVE"]
[]
[null,null,null,"Solve to:",null,null,null,{"$f":"Dashboard!M139","v":"Project_real_pre_tax_post_grant"},null,{"$f":"MATCH(H131,lstTariffSolveTo,0)","v":2}]
[]
[null,null,null,{"$f":"SYS_Admin!D189","v":"Project_real_pre_tax_pre_grant"},null,"£000","NPV",{"$f":"Dashboard!K21","v":0}]
[null,null,null,{"$f":"SYS_Admin!D190","v":"Project_real_pre_tax_post_grant"},null,"£000","NPV",{"$f":"Dashboard!K22","v":0}]
[null,null,null,{"$f":"SYS_Admin!D191","v":"Project_real_post_tax_pre_grant"},null,"£000","NPV",{"$f":"Dashboard!Q21","v":0}]
[null,null,null,{"$f":"SYS_Admin!D192","v":"Project_real_post_tax_post_grant"},null,"£000","NPV",{"$f":"Dashboard!Q22","v":0}]
[null,null,null,{"$f":"SYS_Admin!D193","v":"Project_nominal_pre_tax_pre_grant"},null,"£000","NPV",{"$f":"Dashboard!N21","v":0}]
[null,null,null,{"$f":"SYS_Admin!D194","v":"Project_nominal_pre_tax_post_grant"},null,"£000","NPV",{"$f":"Dashboard!N22","v":0}]
[null,null,null,{"$f":"SYS_Admin!D195","v":"Project_nominal_post_tax_pre_grant"},null,"£000","NPV",{"$f":"Dashboard!T21","v":0}]
[null,null,null,{"$f":"SYS_Admin!D196","v":"Project_nominal_post_tax_post_grant"},null,"£000","NPV",{"$f":"Dashboard!T22","v":0}]
[null,null,null,{"$f":"SYS_Admin!D197","v":"Social_real_pre_tax"},null,"£000","NPV",{"$f":"Dashboard!K23","v":0}]
[null,null,null,{"$f":"SYS_Admin!D198","v":"Social_real_post_tax"},null,"£000","NPV",{"$f":"Dashboard!Q23","v":0}]
[null,null,null,{"$f":"SYS_Admin!D199","v":"Social_nominal_pre_tax"},null,"£000","NPV",{"$f":"Dashboard!N23","v":0}]
[null,null,null,{"$f":"SYS_Admin!D200","v":"Social_nominal_post_tax"},null,"£000","NPV",{"$f":"Dashboard!T23","v":0}]
[null,null,null,{"$f":"SYS_Admin!D201","v":"Levered_NPV"},null,"£000","NPV",{"$f":"CHOOSE(K145,Dashboard!AI452,Dashboard!AL452,Dashboard!AO452)","v":0},null,{"$f":"Dashboard!AF137","v":"OpCo1"},{"$f":"MATCH(J145,lstOpCos,0)","v":1}]
[null,null,null,{"$f":"SYS_Admin!D202","v":"Social Equity NPV"},null,"£000","NPV",{"$f":"CHOOSE(K146,Dashboard!AI456,Dashboard!AL456,Dashboard!AO456)","v":0},null,{"$f":"Dashboard!AF138","v":"OpCo1"},{"$f":"MATCH(J146,lstOpCos,0)","v":1}]
[null,null,null,{"$f":"SYS_Admin!D203","v":"Investor NPV @ cost of equity"},null,"£000","NPV",{"$f":"Dashboard!O499","v":0}]
[null,null,null,{"$f":"SYS_Admin!D204","v":"Blended Investor NPV"},null,"£000","NPV",{"$f":"Dashboard!O502","v":0}]
[]
[null,null,null,"Targeted",null,"£000","NPV",{"$f":"INDEX(H133:H148,J131,1)","v":0}]
[null,null,null,"Target",null,"£000","NPV",0]
[null,null,null,"Sensitivity",null,"List item",null,{"$f":"SYS_Sensitivity!V11","v":"Individual tariff"},null,{"$f":"MATCH(H152,lstSensitivities,0)","v":4}]
[]
[null,null,{"$f":"MAX(C$11:C153)+1","v":3},"TARIFF MIGRATION"]
[]
[null,null,null,null,null,"FIXED","VARIABLE","CONNECTION"]
[null,null,null,null,null,"£/day","p/kWh","£000/conn"]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E158,1)","v":0},{"$f":"E157+1","v":1},{"$f":"IF($D158=0,\"\",INP_EnergyTypes!H59*(1+(SYS_Sensitivity!G84*SYS_Sensitivity!$Q84)))","v":""},{"$f":"IF($D158=0,\"\",INP_EnergyTypes!I59*(1+(SYS_Sensitivity!$G51*SYS_Sensitivity!$Q51)))","v":""},{"$f":"IF($D158=0,\"\",INP_EnergyTypes!J59*(1+(SYS_Sensitivity!G18*SYS_Sensitivity!Q18)))","v":""}]
[null,null,null,0,{"$f":"E158+1","v":2},{"$f":"IF($D159=0,\"\",INP_EnergyTypes!H60*(1+(SYS_Sensitivity!G85*SYS_Sensitivity!$Q85)))","v":""},{"$f":"IF($D159=0,\"\",INP_EnergyTypes!I60*(1+(SYS_Sensitivity!$G52*SYS_Sensitivity!$Q52)))","v":""},{"$f":"IF($D159=0,\"\",INP_EnergyTypes!J60*(1+(SYS_Sensitivity!G19*SYS_Sensitivity!Q19)))","v":""}]
[null,null,null,0,3,{"$f":"IF($D160=0,\"\",INP_EnergyTypes!H61*(1+(SYS_Sensitivity!G86*SYS_Sensitivity!$Q86)))","v":""},{"$f":"IF($D160=0,\"\",INP_EnergyTypes!I61*(1+(SYS_Sensitivity!$G53*SYS_Sensitivity!$Q53)))","v":""},{"$f":"IF($D160=0,\"\",INP_EnergyTypes!J61*(1+(SYS_Sensitivity!G20*SYS_Sensitivity!Q20)))","v":""}]
[null,null,null,0,4,{"$f":"IF($D161=0,\"\",INP_EnergyTypes!H62*(1+(SYS_Sensitivity!G87*SYS_Sensitivity!$Q87)))","v":""},{"$f":"IF($D161=0,\"\",INP_EnergyTypes!I62*(1+(SYS_Sensitivity!$G54*SYS_Sensitivity!$Q54)))","v":""},{"$f":"IF($D161=0,\"\",INP_EnergyTypes!J62*(1+(SYS_Sensitivity!G21*SYS_Sensitivity!Q21)))","v":""}]
[null,null,null,0,5,{"$f":"IF($D162=0,\"\",INP_EnergyTypes!H63*(1+(SYS_Sensitivity!G88*SYS_Sensitivity!$Q88)))","v":""},{"$f":"IF($D162=0,\"\",INP_EnergyTypes!I63*(1+(SYS_Sensitivity!$G55*SYS_Sensitivity!$Q55)))","v":""},{"$f":"IF($D162=0,\"\",INP_EnergyTypes!J63*(1+(SYS_Sensitivity!G22*SYS_Sensitivity!Q22)))","v":""}]
[null,null,null,0,6,{"$f":"IF($D163=0,\"\",INP_EnergyTypes!H64*(1+(SYS_Sensitivity!G89*SYS_Sensitivity!$Q89)))","v":""},{"$f":"IF($D163=0,\"\",INP_EnergyTypes!I64*(1+(SYS_Sensitivity!$G56*SYS_Sensitivity!$Q56)))","v":""},{"$f":"IF($D163=0,\"\",INP_EnergyTypes!J64*(1+(SYS_Sensitivity!G23*SYS_Sensitivity!Q23)))","v":""}]
[null,null,null,0,7,{"$f":"IF($D164=0,\"\",INP_EnergyTypes!H65*(1+(SYS_Sensitivity!G90*SYS_Sensitivity!$Q90)))","v":""},{"$f":"IF($D164=0,\"\",INP_EnergyTypes!I65*(1+(SYS_Sensitivity!$G57*SYS_Sensitivity!$Q57)))","v":""},{"$f":"IF($D164=0,\"\",INP_EnergyTypes!J65*(1+(SYS_Sensitivity!G24*SYS_Sensitivity!Q24)))","v":""}]
[null,null,null,0,8,{"$f":"IF($D165=0,\"\",INP_EnergyTypes!H66*(1+(SYS_Sensitivity!G91*SYS_Sensitivity!$Q91)))","v":""},{"$f":"IF($D165=0,\"\",INP_EnergyTypes!I66*(1+(SYS_Sensitivity!$G58*SYS_Sensitivity!$Q58)))","v":""},{"$f":"IF($D165=0,\"\",INP_EnergyTypes!J66*(1+(SYS_Sensitivity!G25*SYS_Sensitivity!Q25)))","v":""}]
[null,null,null,0,9,{"$f":"IF($D166=0,\"\",INP_EnergyTypes!H67*(1+(SYS_Sensitivity!G92*SYS_Sensitivity!$Q92)))","v":""},{"$f":"IF($D166=0,\"\",INP_EnergyTypes!I67*(1+(SYS_Sensitivity!$G59*SYS_Sensitivity!$Q59)))","v":""},{"$f":"IF($D166=0,\"\",INP_EnergyTypes!J67*(1+(SYS_Sensitivity!G26*SYS_Sensitivity!Q26)))","v":""}]
[null,null,null,0,10,{"$f":"IF($D167=0,\"\",INP_EnergyTypes!H68*(1+(SYS_Sensitivity!G93*SYS_Sensitivity!$Q93)))","v":""},{"$f":"IF($D167=0,\"\",INP_EnergyTypes!I68*(1+(SYS_Sensitivity!$G60*SYS_Sensitivity!$Q60)))","v":""},{"$f":"IF($D167=0,\"\",INP_EnergyTypes!J68*(1+(SYS_Sensitivity!G27*SYS_Sensitivity!Q27)))","v":""}]
[null,null,null,0,11,{"$f":"IF($D168=0,\"\",INP_EnergyTypes!H69*(1+(SYS_Sensitivity!G94*SYS_Sensitivity!$Q94)))","v":""},{"$f":"IF($D168=0,\"\",INP_EnergyTypes!I69*(1+(SYS_Sensitivity!$G61*SYS_Sensitivity!$Q61)))","v":""},{"$f":"IF($D168=0,\"\",INP_EnergyTypes!J69*(1+(SYS_Sensitivity!G28*SYS_Sensitivity!Q28)))","v":""}]
[null,null,null,0,12,{"$f":"IF($D169=0,\"\",INP_EnergyTypes!H70*(1+(SYS_Sensitivity!G95*SYS_Sensitivity!$Q95)))","v":""},{"$f":"IF($D169=0,\"\",INP_EnergyTypes!I70*(1+(SYS_Sensitivity!$G62*SYS_Sensitivity!$Q62)))","v":""},{"$f":"IF($D169=0,\"\",INP_EnergyTypes!J70*(1+(SYS_Sensitivity!G29*SYS_Sensitivity!Q29)))","v":""}]
[null,null,null,0,13,{"$f":"IF($D170=0,\"\",INP_EnergyTypes!H71*(1+(SYS_Sensitivity!G96*SYS_Sensitivity!$Q96)))","v":""},{"$f":"IF($D170=0,\"\",INP_EnergyTypes!I71*(1+(SYS_Sensitivity!$G63*SYS_Sensitivity!$Q63)))","v":""},{"$f":"IF($D170=0,\"\",INP_EnergyTypes!J71*(1+(SYS_Sensitivity!G30*SYS_Sensitivity!Q30)))","v":""}]
[null,null,null,0,14,{"$f":"IF($D171=0,\"\",INP_EnergyTypes!H72*(1+(SYS_Sensitivity!G97*SYS_Sensitivity!$Q97)))","v":""},{"$f":"IF($D171=0,\"\",INP_EnergyTypes!I72*(1+(SYS_Sensitivity!$G64*SYS_Sensitivity!$Q64)))","v":""},{"$f":"IF($D171=0,\"\",INP_EnergyTypes!J72*(1+(SYS_Sensitivity!G31*SYS_Sensitivity!Q31)))","v":""}]
[null,null,null,0,15,{"$f":"IF($D172=0,\"\",INP_EnergyTypes!H73*(1+(SYS_Sensitivity!G98*SYS_Sensitivity!$Q98)))","v":""},{"$f":"IF($D172=0,\"\",INP_EnergyTypes!I73*(1+(SYS_Sensitivity!$G65*SYS_Sensitivity!$Q65)))","v":""},{"$f":"IF($D172=0,\"\",INP_EnergyTypes!J73*(1+(SYS_Sensitivity!G32*SYS_Sensitivity!Q32)))","v":""}]
[null,null,null,0,16,{"$f":"IF($D173=0,\"\",INP_EnergyTypes!H74*(1+(SYS_Sensitivity!G99*SYS_Sensitivity!$Q99)))","v":""},{"$f":"IF($D173=0,\"\",INP_EnergyTypes!I74*(1+(SYS_Sensitivity!$G66*SYS_Sensitivity!$Q66)))","v":""},{"$f":"IF($D173=0,\"\",INP_EnergyTypes!J74*(1+(SYS_Sensitivity!G33*SYS_Sensitivity!Q33)))","v":""}]
[null,null,null,0,17,{"$f":"IF($D174=0,\"\",INP_EnergyTypes!H75*(1+(SYS_Sensitivity!G100*SYS_Sensitivity!$Q100)))","v":""},{"$f":"IF($D174=0,\"\",INP_EnergyTypes!I75*(1+(SYS_Sensitivity!$G67*SYS_Sensitivity!$Q67)))","v":""},{"$f":"IF($D174=0,\"\",INP_EnergyTypes!J75*(1+(SYS_Sensitivity!G34*SYS_Sensitivity!Q34)))","v":""}]
[null,null,null,0,18,{"$f":"IF($D175=0,\"\",INP_EnergyTypes!H76*(1+(SYS_Sensitivity!G101*SYS_Sensitivity!$Q101)))","v":""},{"$f":"IF($D175=0,\"\",INP_EnergyTypes!I76*(1+(SYS_Sensitivity!$G68*SYS_Sensitivity!$Q68)))","v":""},{"$f":"IF($D175=0,\"\",INP_EnergyTypes!J76*(1+(SYS_Sensitivity!G35*SYS_Sensitivity!Q35)))","v":""}]
[null,null,null,0,19,{"$f":"IF($D176=0,\"\",INP_EnergyTypes!H77*(1+(SYS_Sensitivity!G102*SYS_Sensitivity!$Q102)))","v":""},{"$f":"IF($D176=0,\"\",INP_EnergyTypes!I77*(1+(SYS_Sensitivity!$G69*SYS_Sensitivity!$Q69)))","v":""},{"$f":"IF($D176=0,\"\",INP_EnergyTypes!J77*(1+(SYS_Sensitivity!G36*SYS_Sensitivity!Q36)))","v":""}]
[null,null,null,0,20,{"$f":"IF($D177=0,\"\",INP_EnergyTypes!H78*(1+(SYS_Sensitivity!G103*SYS_Sensitivity!$Q103)))","v":""},{"$f":"IF($D177=0,\"\",INP_EnergyTypes!I78*(1+(SYS_Sensitivity!$G70*SYS_Sensitivity!$Q70)))","v":""},{"$f":"IF($D177=0,\"\",INP_EnergyTypes!J78*(1+(SYS_Sensitivity!G37*SYS_Sensitivity!Q37)))","v":""}]
[null,null,null,0,21,{"$f":"IF($D178=0,\"\",INP_EnergyTypes!H79*(1+(SYS_Sensitivity!G104*SYS_Sensitivity!$Q104)))","v":""},{"$f":"IF($D178=0,\"\",INP_EnergyTypes!I79*(1+(SYS_Sensitivity!$G71*SYS_Sensitivity!$Q71)))","v":""},{"$f":"IF($D178=0,\"\",INP_EnergyTypes!J79*(1+(SYS_Sensitivity!G38*SYS_Sensitivity!Q38)))","v":""}]
[null,null,null,0,22,{"$f":"IF($D179=0,\"\",INP_EnergyTypes!H80*(1+(SYS_Sensitivity!G105*SYS_Sensitivity!$Q105)))","v":""},{"$f":"IF($D179=0,\"\",INP_EnergyTypes!I80*(1+(SYS_Sensitivity!$G72*SYS_Sensitivity!$Q72)))","v":""},{"$f":"IF($D179=0,\"\",INP_EnergyTypes!J80*(1+(SYS_Sensitivity!G39*SYS_Sensitivity!Q39)))","v":""}]
[null,null,null,0,23,{"$f":"IF($D180=0,\"\",INP_EnergyTypes!H81*(1+(SYS_Sensitivity!G106*SYS_Sensitivity!$Q106)))","v":""},{"$f":"IF($D180=0,\"\",INP_EnergyTypes!I81*(1+(SYS_Sensitivity!$G73*SYS_Sensitivity!$Q73)))","v":""},{"$f":"IF($D180=0,\"\",INP_EnergyTypes!J81*(1+(SYS_Sensitivity!G40*SYS_Sensitivity!Q40)))","v":""}]
[null,null,null,0,24,{"$f":"IF($D181=0,\"\",INP_EnergyTypes!H82*(1+(SYS_Sensitivity!G107*SYS_Sensitivity!$Q107)))","v":""},{"$f":"IF($D181=0,\"\",INP_EnergyTypes!I82*(1+(SYS_Sensitivity!$G74*SYS_Sensitivity!$Q74)))","v":""},{"$f":"IF($D181=0,\"\",INP_EnergyTypes!J82*(1+(SYS_Sensitivity!G41*SYS_Sensitivity!Q41)))","v":""}]
[null,null,null,0,25,{"$f":"IF($D182=0,\"\",INP_EnergyTypes!H83*(1+(SYS_Sensitivity!G108*SYS_Sensitivity!$Q108)))","v":""},{"$f":"IF($D182=0,\"\",INP_EnergyTypes!I83*(1+(SYS_Sensitivity!$G75*SYS_Sensitivity!$Q75)))","v":""},{"$f":"IF($D182=0,\"\",INP_EnergyTypes!J83*(1+(SYS_Sensitivity!G42*SYS_Sensitivity!Q42)))","v":""}]
[null,null,null,0,26,{"$f":"IF($D183=0,\"\",INP_EnergyTypes!H84*(1+(SYS_Sensitivity!G109*SYS_Sensitivity!$Q109)))","v":""},{"$f":"IF($D183=0,\"\",INP_EnergyTypes!I84*(1+(SYS_Sensitivity!$G76*SYS_Sensitivity!$Q76)))","v":""},{"$f":"IF($D183=0,\"\",INP_EnergyTypes!J84*(1+(SYS_Sensitivity!G43*SYS_Sensitivity!Q43)))","v":""}]
[null,null,null,0,27,{"$f":"IF($D184=0,\"\",INP_EnergyTypes!H85*(1+(SYS_Sensitivity!G110*SYS_Sensitivity!$Q110)))","v":""},{"$f":"IF($D184=0,\"\",INP_EnergyTypes!I85*(1+(SYS_Sensitivity!$G77*SYS_Sensitivity!$Q77)))","v":""},{"$f":"IF($D184=0,\"\",INP_EnergyTypes!J85*(1+(SYS_Sensitivity!G44*SYS_Sensitivity!Q44)))","v":""}]
[null,null,null,0,28,{"$f":"IF($D185=0,\"\",INP_EnergyTypes!H86*(1+(SYS_Sensitivity!G111*SYS_Sensitivity!$Q111)))","v":""},{"$f":"IF($D185=0,\"\",INP_EnergyTypes!I86*(1+(SYS_Sensitivity!$G78*SYS_Sensitivity!$Q78)))","v":""},{"$f":"IF($D185=0,\"\",INP_EnergyTypes!J86*(1+(SYS_Sensitivity!G45*SYS_Sensitivity!Q45)))","v":""}]
[null,null,null,0,29,{"$f":"IF($D186=0,\"\",INP_EnergyTypes!H87*(1+(SYS_Sensitivity!G112*SYS_Sensitivity!$Q112)))","v":""},{"$f":"IF($D186=0,\"\",INP_EnergyTypes!I87*(1+(SYS_Sensitivity!$G79*SYS_Sensitivity!$Q79)))","v":""},{"$f":"IF($D186=0,\"\",INP_EnergyTypes!J87*(1+(SYS_Sensitivity!G46*SYS_Sensitivity!Q46)))","v":""}]
[null,null,null,0,30,{"$f":"IF($D187=0,\"\",INP_EnergyTypes!H88*(1+(SYS_Sensitivity!G113*SYS_Sensitivity!$Q113)))","v":""},{"$f":"IF($D187=0,\"\",INP_EnergyTypes!I88*(1+(SYS_Sensitivity!$G80*SYS_Sensitivity!$Q80)))","v":""},{"$f":"IF($D187=0,\"\",INP_EnergyTypes!J88*(1+(SYS_Sensitivity!G47*SYS_Sensitivity!Q47)))","v":""}]
[]
[null,null,{"$f":"MAX(C$11:C188)+1","v":4},"TARGET TARIFF SOLVE"]
[]
[null,null,null,"DASHBOARD Call Ups"]
[]
[null,null,null,"Solve with selected:",null,{"$f":"Dashboard!M138","v":"Fixed + Variable"}]
[null,null,null,"Match",null,{"$f":"MATCH(F193,lstTariffSolve,0)","v":6}]
[]
[null,null,null,"Sensitivity",null,{"$f":"SYS_Sensitivity!$W$11","v":"Solve to tariff"},{"$f":"MATCH(F196,lstSensitivities,0)","v":5}]
[null,null,null,{"$f":"Dashboard!C144","v":"Solve to all tariffs combined?"},null,{"$f":"Dashboard!M144","v":true}]
[]
[null,null,null,null,null,"Connection","Fixed","Variable","Total"]
[null,null,null,"Highlight on dashboard",null,{"$f":"IF($F$193<>SYS_Admin!$D$186,INDEX(H$17:H$23,$F$194,1),FALSE)","v":false},{"$f":"IF($F$193<>SYS_Admin!$D$186,INDEX(I$17:I$23,$F$194,1),FALSE)","v":true},{"$f":"IF($F$193<>SYS_Admin!$D$186,INDEX(J$17:J$23,$F$194,1),FALSE)","v":true},{"$f":"F193=SYS_Admin!$D$186","v":false}]
[]
[null,null,null,null,null,"Connection","Fixed","Variable","Total","Included?"]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E203,1)","v":0},{"$f":"E202+1","v":1},{"$f":"IF(OR(F$200,$I203)*$H28,TRUE,FALSE)","v":false},false,false,{"$f":"IF(I$200*H28,TRUE,FALSE)","v":false},{"$f":"OR(F203,G203,H203,I203)","v":false}]
[null,null,null,0,{"$f":"E203+1","v":2},false,false,false,false,{"$f":"OR(F204,G204,H204,I204)","v":false}]
[null,null,null,0,3,false,false,false,false,false]
[null,null,null,0,4,false,false,false,false,false]
[null,null,null,0,5,false,false,false,false,false]
[null,null,null,0,6,false,false,false,false,false]
[null,null,null,0,7,false,false,false,false,false]
[null,null,null,0,8,false,false,false,false,false]
[null,null,null,0,9,false,false,false,false,false]
[null,null,null,0,10,false,false,false,false,false]
[null,null,null,0,11,false,false,false,false,false]
[null,null,null,0,12,false,false,false,false,false]
[null,null,null,0,13,false,false,false,false,false]
[null,null,null,0,14,false,false,false,false,false]
[null,null,null,0,15,false,false,false,false,false]
[null,null,null,0,16,false,false,false,false,false]
[null,null,null,0,17,false,false,false,false,false]
[null,null,null,0,18,false,false,false,false,false]
[null,null,null,0,19,false,false,false,false,false]
[null,null,null,0,20,false,false,false,false,false]
[null,null,null,0,21,false,false,false,false,false]
[null,null,null,0,22,false,false,false,false,false]
[null,null,null,0,23,false,false,false,false,false]
[null,null,null,0,24,false,false,false,false,false]
[null,null,null,0,25,false,false,false,false,false]
[null,null,null,0,26,false,false,false,false,false]
[null,null,null,0,27,false,false,false,false,false]
[null,null,null,0,28,false,false,false,false,false]
[null,null,null,0,29,false,false,false,false,false]
[null,null,null,0,30,false,false,false,false,false]
[]
[null,null,null,"Connection income",null,null,null,null,{"$f":"Dashboard!$S$33","v":"Real"}]
[]
[null,null,null,"Real price indexation",null,"Index",null,{"$f":"CALC_Project_ANN!H3410/CALC_Project_ANN!H3409","v":1}]
[null,null,null,"Nominal indexation",null,"Index",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3414","v":1},{"$f":"CALC_Project_ANN!N3414","v":1.0149999999999999},{"$f":"CALC_Project_ANN!O3414","v":1.0302249999999997},{"$f":"CALC_Project_ANN!P3414","v":1.0456783749999996},{"$f":"CALC_Project_ANN!Q3414","v":1.0613635506249994},{"$f":"CALC_Project_ANN!R3414","v":1.0772840038843743},{"$f":"CALC_Project_ANN!S3414","v":1.0934432639426397},{"$f":"CALC_Project_ANN!T3414","v":1.1098449129017791},{"$f":"CALC_Project_ANN!U3414","v":1.1264925865953057},{"$f":"CALC_Project_ANN!V3414","v":1.1433899753942351},{"$f":"CALC_Project_ANN!W3414","v":1.1605408250251485},{"$f":"CALC_Project_ANN!X3414","v":1.1779489374005256},{"$f":"CALC_Project_ANN!Y3414","v":1.1956181714615335},{"$f":"CALC_Project_ANN!Z3414","v":1.2135524440334564},{"$f":"CALC_Project_ANN!AA3414","v":1.2317557306939582},{"$f":"CALC_Project_ANN!AB3414","v":1.2502320666543674},{"$f":"CALC_Project_ANN!AC3414","v":1.2689855476541827},{"$f":"CALC_Project_ANN!AD3414","v":1.2880203308689953},{"$f":"CALC_Project_ANN!AE3414","v":1.3073406358320301},{"$f":"CALC_Project_ANN!AF3414","v":1.3269507453695104},{"$f":"CALC_Project_ANN!AG3414","v":1.3468550065500529},{"$f":"CALC_Project_ANN!AH3414","v":1.3670578316483035},{"$f":"CALC_Project_ANN!AI3414","v":1.387563699123028},{"$f":"CALC_Project_ANN!AJ3414","v":1.4083771546098733},{"$f":"CALC_Project_ANN!AK3414","v":1.4295028119290214},{"$f":"CALC_Project_ANN!AL3414","v":1.4509453541079567},{"$f":"CALC_Project_ANN!AM3414","v":1.472709534419576},{"$f":"CALC_Project_ANN!AN3414","v":1.4948001774358695},{"$f":"CALC_Project_ANN!AO3414","v":1.5172221800974073},{"$f":"CALC_Project_ANN!AP3414","v":1.5399805127988682},{"$f":"CALC_Project_ANN!AQ3414","v":1.5630802204908509},{"$f":"CALC_Project_ANN!AR3414","v":1.5865264237982135},{"$f":"CALC_Project_ANN!AS3414","v":1.6103243201551867},{"$f":"CALC_Project_ANN!AT3414","v":1.6344791849575142},{"$f":"CALC_Project_ANN!AU3414","v":1.6589963727318768},{"$f":"CALC_Project_ANN!AV3414","v":1.6838813183228549},{"$f":"CALC_Project_ANN!AW3414","v":1.7091395380976975},{"$f":"CALC_Project_ANN!AX3414","v":1.7347766311691628},{"$f":"CALC_Project_ANN!AY3414","v":1.7607982806367002},{"$f":"CALC_Project_ANN!AZ3414","v":1.7872102548462505},{"$f":"CALC_Project_ANN!BA3414","v":1.8140184086689441},{"$f":"CALC_Project_ANN!BB3414","v":1.8412286847989781},{"$f":"CALC_Project_ANN!BC3414","v":1.8688471150709625},{"$f":"CALC_Project_ANN!BD3414","v":1.8968798217970266},{"$f":"CALC_Project_ANN!BE3414","v":1.9253330191239819},{"$f":"CALC_Project_ANN!BF3414","v":1.9542130144108414},{"$f":"CALC_Project_ANN!BG3414","v":1.9835262096270039},{"$f":"CALC_Project_ANN!BH3414","v":2.0132791027714085},{"$f":"CALC_Project_ANN!BI3414","v":2.0434782893129793},{"$f":"CALC_Project_ANN!BJ3414","v":2.0741304636526738},{"$f":"CALC_Project_ANN!BK3414","v":2.1052424206074636},{"$f":"CALC_Project_ANN!BL3414","v":2.1368210569165753},{"$f":"CALC_Project_ANN!BM3414","v":2.1688733727703235},{"$f":"CALC_Project_ANN!BN3414","v":2.2014064733618781},{"$f":"CALC_Project_ANN!BO3414","v":2.234427570462306},{"$f":"CALC_Project_ANN!BP3414","v":2.2679439840192406},{"$f":"CALC_Project_ANN!BQ3414","v":2.3019631437795289},{"$f":"CALC_Project_ANN!BR3414","v":2.3364925909362215},{"$f":"CALC_Project_ANN!BS3414","v":2.3715399798002648},{"$f":"CALC_Project_ANN!BT3414","v":2.4901169787902782}]
[]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E239,1)","v":0},{"$f":"E235+1","v":1},"£000",{"$f":"F203","v":false},null,null,null,null,null,{"$f":"CALC_Project_ANN!M3372*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!N3372*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!O3372*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!P3372*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!Q3372*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!R3372*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!S3372*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!T3372*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!U3372*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!V3372*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!W3372*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!X3372*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!Y3372*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!Z3372*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AA3372*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AB3372*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AC3372*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AD3372*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AE3372*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AF3372*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AG3372*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AH3372*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AI3372*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AJ3372*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AK3372*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AL3372*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AM3372*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AN3372*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AO3372*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AP3372*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AQ3372*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AR3372*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AS3372*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AT3372*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AU3372*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AV3372*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AW3372*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AX3372*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AY3372*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!AZ3372*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BA3372*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BB3372*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BC3372*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BD3372*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BE3372*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BF3372*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BG3372*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BH3372*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BI3372*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BJ3372*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BK3372*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BL3372*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BM3372*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BN3372*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BO3372*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BP3372*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BQ3372*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BR3372*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BS3372*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G239","v":0},{"$f":"CALC_Project_ANN!BT3372*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G239","v":0}]
[null,null,null,0,{"$f":"E239+1","v":2},"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3373*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!N3373*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!O3373*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!P3373*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!Q3373*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!R3373*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!S3373*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!T3373*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!U3373*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!V3373*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!W3373*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!X3373*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!Y3373*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!Z3373*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AA3373*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AB3373*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AC3373*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AD3373*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AE3373*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AF3373*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AG3373*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AH3373*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AI3373*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AJ3373*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AK3373*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AL3373*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AM3373*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AN3373*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AO3373*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AP3373*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AQ3373*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AR3373*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AS3373*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AT3373*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AU3373*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AV3373*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AW3373*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AX3373*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AY3373*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!AZ3373*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BA3373*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BB3373*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BC3373*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BD3373*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BE3373*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BF3373*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BG3373*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BH3373*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BI3373*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BJ3373*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BK3373*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BL3373*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BM3373*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BN3373*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BO3373*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BP3373*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BQ3373*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BR3373*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BS3373*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G240","v":0},{"$f":"CALC_Project_ANN!BT3373*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G240","v":0}]
[null,null,null,0,3,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3374*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!N3374*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!O3374*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!P3374*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!Q3374*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!R3374*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!S3374*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!T3374*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!U3374*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!V3374*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!W3374*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!X3374*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!Y3374*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!Z3374*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AA3374*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AB3374*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AC3374*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AD3374*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AE3374*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AF3374*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AG3374*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AH3374*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AI3374*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AJ3374*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AK3374*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AL3374*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AM3374*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AN3374*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AO3374*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AP3374*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AQ3374*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AR3374*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AS3374*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AT3374*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AU3374*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AV3374*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AW3374*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AX3374*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AY3374*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!AZ3374*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BA3374*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BB3374*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BC3374*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BD3374*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BE3374*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BF3374*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BG3374*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BH3374*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BI3374*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BJ3374*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BK3374*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BL3374*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BM3374*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BN3374*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BO3374*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BP3374*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BQ3374*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BR3374*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BS3374*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G241","v":0},{"$f":"CALC_Project_ANN!BT3374*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G241","v":0}]
[null,null,null,0,4,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3375*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!N3375*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!O3375*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!P3375*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!Q3375*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!R3375*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!S3375*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!T3375*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!U3375*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!V3375*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!W3375*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!X3375*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!Y3375*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!Z3375*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AA3375*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AB3375*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AC3375*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AD3375*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AE3375*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AF3375*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AG3375*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AH3375*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AI3375*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AJ3375*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AK3375*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AL3375*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AM3375*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AN3375*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AO3375*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AP3375*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AQ3375*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AR3375*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AS3375*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AT3375*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AU3375*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AV3375*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AW3375*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AX3375*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AY3375*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!AZ3375*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BA3375*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BB3375*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BC3375*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BD3375*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BE3375*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BF3375*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BG3375*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BH3375*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BI3375*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BJ3375*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BK3375*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BL3375*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BM3375*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BN3375*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BO3375*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BP3375*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BQ3375*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BR3375*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BS3375*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G242","v":0},{"$f":"CALC_Project_ANN!BT3375*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G242","v":0}]
[null,null,null,0,5,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3376*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!N3376*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!O3376*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!P3376*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!Q3376*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!R3376*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!S3376*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!T3376*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!U3376*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!V3376*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!W3376*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!X3376*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!Y3376*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!Z3376*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AA3376*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AB3376*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AC3376*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AD3376*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AE3376*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AF3376*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AG3376*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AH3376*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AI3376*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AJ3376*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AK3376*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AL3376*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AM3376*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AN3376*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AO3376*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AP3376*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AQ3376*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AR3376*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AS3376*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AT3376*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AU3376*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AV3376*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AW3376*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AX3376*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AY3376*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!AZ3376*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BA3376*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BB3376*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BC3376*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BD3376*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BE3376*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BF3376*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BG3376*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BH3376*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BI3376*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BJ3376*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BK3376*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BL3376*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BM3376*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BN3376*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BO3376*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BP3376*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BQ3376*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BR3376*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BS3376*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G243","v":0},{"$f":"CALC_Project_ANN!BT3376*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G243","v":0}]
[null,null,null,0,6,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3377*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!N3377*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!O3377*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!P3377*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!Q3377*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!R3377*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!S3377*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!T3377*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!U3377*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!V3377*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!W3377*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!X3377*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!Y3377*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!Z3377*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AA3377*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AB3377*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AC3377*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AD3377*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AE3377*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AF3377*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AG3377*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AH3377*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AI3377*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AJ3377*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AK3377*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AL3377*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AM3377*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AN3377*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AO3377*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AP3377*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AQ3377*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AR3377*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AS3377*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AT3377*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AU3377*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AV3377*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AW3377*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AX3377*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AY3377*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!AZ3377*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BA3377*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BB3377*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BC3377*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BD3377*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BE3377*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BF3377*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BG3377*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BH3377*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BI3377*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BJ3377*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BK3377*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BL3377*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BM3377*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BN3377*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BO3377*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BP3377*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BQ3377*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BR3377*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BS3377*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G244","v":0},{"$f":"CALC_Project_ANN!BT3377*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G244","v":0}]
[null,null,null,0,7,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3378*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!N3378*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!O3378*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!P3378*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!Q3378*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!R3378*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!S3378*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!T3378*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!U3378*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!V3378*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!W3378*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!X3378*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!Y3378*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!Z3378*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AA3378*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AB3378*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AC3378*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AD3378*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AE3378*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AF3378*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AG3378*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AH3378*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AI3378*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AJ3378*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AK3378*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AL3378*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AM3378*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AN3378*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AO3378*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AP3378*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AQ3378*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AR3378*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AS3378*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AT3378*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AU3378*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AV3378*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AW3378*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AX3378*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AY3378*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!AZ3378*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BA3378*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BB3378*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BC3378*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BD3378*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BE3378*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BF3378*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BG3378*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BH3378*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BI3378*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BJ3378*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BK3378*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BL3378*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BM3378*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BN3378*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BO3378*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BP3378*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BQ3378*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BR3378*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BS3378*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G245","v":0},{"$f":"CALC_Project_ANN!BT3378*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G245","v":0}]
[null,null,null,0,8,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3379*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!N3379*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!O3379*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!P3379*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!Q3379*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!R3379*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!S3379*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!T3379*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!U3379*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!V3379*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!W3379*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!X3379*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!Y3379*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!Z3379*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AA3379*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AB3379*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AC3379*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AD3379*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AE3379*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AF3379*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AG3379*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AH3379*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AI3379*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AJ3379*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AK3379*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AL3379*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AM3379*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AN3379*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AO3379*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AP3379*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AQ3379*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AR3379*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AS3379*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AT3379*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AU3379*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AV3379*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AW3379*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AX3379*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AY3379*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!AZ3379*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BA3379*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BB3379*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BC3379*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BD3379*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BE3379*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BF3379*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BG3379*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BH3379*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BI3379*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BJ3379*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BK3379*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BL3379*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BM3379*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BN3379*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BO3379*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BP3379*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BQ3379*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BR3379*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BS3379*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G246","v":0},{"$f":"CALC_Project_ANN!BT3379*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G246","v":0}]
[null,null,null,0,9,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3380*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!N3380*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!O3380*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!P3380*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!Q3380*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!R3380*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!S3380*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!T3380*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!U3380*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!V3380*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!W3380*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!X3380*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!Y3380*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!Z3380*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AA3380*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AB3380*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AC3380*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AD3380*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AE3380*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AF3380*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AG3380*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AH3380*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AI3380*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AJ3380*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AK3380*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AL3380*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AM3380*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AN3380*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AO3380*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AP3380*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AQ3380*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AR3380*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AS3380*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AT3380*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AU3380*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AV3380*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AW3380*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AX3380*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AY3380*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!AZ3380*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BA3380*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BB3380*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BC3380*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BD3380*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BE3380*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BF3380*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BG3380*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BH3380*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BI3380*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BJ3380*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BK3380*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BL3380*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BM3380*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BN3380*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BO3380*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BP3380*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BQ3380*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BR3380*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BS3380*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G247","v":0},{"$f":"CALC_Project_ANN!BT3380*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G247","v":0}]
[null,null,null,0,10,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3381*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!N3381*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!O3381*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!P3381*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!Q3381*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!R3381*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!S3381*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!T3381*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!U3381*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!V3381*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!W3381*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!X3381*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!Y3381*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!Z3381*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AA3381*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AB3381*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AC3381*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AD3381*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AE3381*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AF3381*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AG3381*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AH3381*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AI3381*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AJ3381*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AK3381*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AL3381*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AM3381*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AN3381*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AO3381*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AP3381*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AQ3381*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AR3381*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AS3381*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AT3381*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AU3381*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AV3381*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AW3381*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AX3381*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AY3381*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!AZ3381*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BA3381*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BB3381*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BC3381*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BD3381*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BE3381*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BF3381*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BG3381*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BH3381*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BI3381*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BJ3381*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BK3381*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BL3381*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BM3381*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BN3381*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BO3381*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BP3381*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BQ3381*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BR3381*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BS3381*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G248","v":0},{"$f":"CALC_Project_ANN!BT3381*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G248","v":0}]
[null,null,null,0,11,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3382*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!N3382*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!O3382*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!P3382*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!Q3382*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!R3382*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!S3382*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!T3382*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!U3382*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!V3382*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!W3382*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!X3382*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!Y3382*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!Z3382*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AA3382*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AB3382*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AC3382*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AD3382*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AE3382*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AF3382*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AG3382*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AH3382*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AI3382*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AJ3382*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AK3382*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AL3382*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AM3382*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AN3382*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AO3382*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AP3382*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AQ3382*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AR3382*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AS3382*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AT3382*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AU3382*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AV3382*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AW3382*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AX3382*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AY3382*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!AZ3382*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BA3382*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BB3382*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BC3382*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BD3382*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BE3382*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BF3382*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BG3382*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BH3382*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BI3382*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BJ3382*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BK3382*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BL3382*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BM3382*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BN3382*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BO3382*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BP3382*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BQ3382*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BR3382*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BS3382*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G249","v":0},{"$f":"CALC_Project_ANN!BT3382*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G249","v":0}]
[null,null,null,0,12,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3383*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!N3383*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!O3383*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!P3383*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!Q3383*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!R3383*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!S3383*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!T3383*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!U3383*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!V3383*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!W3383*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!X3383*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!Y3383*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!Z3383*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AA3383*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AB3383*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AC3383*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AD3383*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AE3383*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AF3383*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AG3383*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AH3383*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AI3383*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AJ3383*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AK3383*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AL3383*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AM3383*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AN3383*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AO3383*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AP3383*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AQ3383*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AR3383*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AS3383*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AT3383*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AU3383*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AV3383*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AW3383*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AX3383*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AY3383*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!AZ3383*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BA3383*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BB3383*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BC3383*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BD3383*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BE3383*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BF3383*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BG3383*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BH3383*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BI3383*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BJ3383*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BK3383*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BL3383*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BM3383*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BN3383*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BO3383*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BP3383*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BQ3383*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BR3383*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BS3383*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G250","v":0},{"$f":"CALC_Project_ANN!BT3383*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G250","v":0}]
[null,null,null,0,13,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3384*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!N3384*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!O3384*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!P3384*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!Q3384*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!R3384*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!S3384*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!T3384*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!U3384*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!V3384*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!W3384*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!X3384*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!Y3384*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!Z3384*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AA3384*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AB3384*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AC3384*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AD3384*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AE3384*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AF3384*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AG3384*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AH3384*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AI3384*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AJ3384*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AK3384*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AL3384*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AM3384*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AN3384*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AO3384*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AP3384*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AQ3384*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AR3384*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AS3384*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AT3384*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AU3384*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AV3384*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AW3384*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AX3384*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AY3384*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!AZ3384*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BA3384*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BB3384*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BC3384*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BD3384*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BE3384*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BF3384*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BG3384*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BH3384*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BI3384*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BJ3384*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BK3384*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BL3384*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BM3384*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BN3384*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BO3384*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BP3384*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BQ3384*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BR3384*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BS3384*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G251","v":0},{"$f":"CALC_Project_ANN!BT3384*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G251","v":0}]
[null,null,null,0,14,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3385*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!N3385*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!O3385*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!P3385*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!Q3385*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!R3385*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!S3385*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!T3385*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!U3385*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!V3385*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!W3385*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!X3385*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!Y3385*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!Z3385*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AA3385*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AB3385*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AC3385*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AD3385*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AE3385*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AF3385*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AG3385*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AH3385*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AI3385*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AJ3385*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AK3385*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AL3385*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AM3385*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AN3385*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AO3385*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AP3385*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AQ3385*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AR3385*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AS3385*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AT3385*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AU3385*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AV3385*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AW3385*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AX3385*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AY3385*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!AZ3385*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BA3385*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BB3385*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BC3385*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BD3385*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BE3385*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BF3385*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BG3385*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BH3385*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BI3385*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BJ3385*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BK3385*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BL3385*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BM3385*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BN3385*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BO3385*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BP3385*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BQ3385*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BR3385*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BS3385*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G252","v":0},{"$f":"CALC_Project_ANN!BT3385*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G252","v":0}]
[null,null,null,0,15,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3386*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!N3386*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!O3386*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!P3386*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!Q3386*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!R3386*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!S3386*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!T3386*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!U3386*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!V3386*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!W3386*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!X3386*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!Y3386*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!Z3386*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AA3386*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AB3386*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AC3386*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AD3386*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AE3386*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AF3386*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AG3386*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AH3386*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AI3386*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AJ3386*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AK3386*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AL3386*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AM3386*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AN3386*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AO3386*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AP3386*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AQ3386*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AR3386*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AS3386*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AT3386*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AU3386*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AV3386*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AW3386*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AX3386*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AY3386*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!AZ3386*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BA3386*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BB3386*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BC3386*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BD3386*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BE3386*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BF3386*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BG3386*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BH3386*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BI3386*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BJ3386*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BK3386*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BL3386*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BM3386*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BN3386*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BO3386*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BP3386*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BQ3386*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BR3386*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BS3386*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G253","v":0},{"$f":"CALC_Project_ANN!BT3386*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G253","v":0}]
[null,null,null,0,16,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3387*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!N3387*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!O3387*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!P3387*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!Q3387*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!R3387*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!S3387*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!T3387*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!U3387*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!V3387*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!W3387*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!X3387*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!Y3387*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!Z3387*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AA3387*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AB3387*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AC3387*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AD3387*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AE3387*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AF3387*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AG3387*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AH3387*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AI3387*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AJ3387*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AK3387*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AL3387*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AM3387*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AN3387*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AO3387*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AP3387*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AQ3387*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AR3387*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AS3387*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AT3387*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AU3387*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AV3387*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AW3387*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AX3387*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AY3387*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!AZ3387*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BA3387*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BB3387*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BC3387*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BD3387*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BE3387*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BF3387*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BG3387*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BH3387*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BI3387*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BJ3387*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BK3387*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BL3387*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BM3387*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BN3387*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BO3387*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BP3387*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BQ3387*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BR3387*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BS3387*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G254","v":0},{"$f":"CALC_Project_ANN!BT3387*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G254","v":0}]
[null,null,null,0,17,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3388*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!N3388*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!O3388*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!P3388*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!Q3388*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!R3388*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!S3388*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!T3388*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!U3388*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!V3388*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!W3388*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!X3388*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!Y3388*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!Z3388*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AA3388*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AB3388*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AC3388*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AD3388*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AE3388*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AF3388*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AG3388*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AH3388*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AI3388*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AJ3388*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AK3388*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AL3388*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AM3388*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AN3388*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AO3388*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AP3388*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AQ3388*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AR3388*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AS3388*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AT3388*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AU3388*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AV3388*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AW3388*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AX3388*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AY3388*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!AZ3388*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BA3388*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BB3388*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BC3388*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BD3388*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BE3388*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BF3388*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BG3388*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BH3388*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BI3388*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BJ3388*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BK3388*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BL3388*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BM3388*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BN3388*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BO3388*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BP3388*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BQ3388*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BR3388*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BS3388*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G255","v":0},{"$f":"CALC_Project_ANN!BT3388*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G255","v":0}]
[null,null,null,0,18,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3389*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!N3389*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!O3389*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!P3389*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!Q3389*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!R3389*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!S3389*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!T3389*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!U3389*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!V3389*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!W3389*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!X3389*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!Y3389*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!Z3389*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AA3389*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AB3389*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AC3389*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AD3389*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AE3389*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AF3389*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AG3389*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AH3389*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AI3389*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AJ3389*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AK3389*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AL3389*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AM3389*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AN3389*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AO3389*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AP3389*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AQ3389*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AR3389*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AS3389*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AT3389*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AU3389*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AV3389*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AW3389*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AX3389*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AY3389*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!AZ3389*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BA3389*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BB3389*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BC3389*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BD3389*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BE3389*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BF3389*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BG3389*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BH3389*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BI3389*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BJ3389*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BK3389*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BL3389*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BM3389*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BN3389*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BO3389*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BP3389*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BQ3389*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BR3389*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BS3389*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G256","v":0},{"$f":"CALC_Project_ANN!BT3389*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G256","v":0}]
[null,null,null,0,19,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3390*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!N3390*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!O3390*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!P3390*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!Q3390*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!R3390*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!S3390*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!T3390*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!U3390*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!V3390*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!W3390*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!X3390*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!Y3390*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!Z3390*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AA3390*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AB3390*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AC3390*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AD3390*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AE3390*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AF3390*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AG3390*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AH3390*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AI3390*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AJ3390*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AK3390*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AL3390*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AM3390*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AN3390*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AO3390*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AP3390*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AQ3390*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AR3390*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AS3390*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AT3390*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AU3390*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AV3390*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AW3390*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AX3390*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AY3390*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!AZ3390*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BA3390*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BB3390*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BC3390*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BD3390*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BE3390*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BF3390*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BG3390*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BH3390*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BI3390*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BJ3390*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BK3390*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BL3390*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BM3390*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BN3390*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BO3390*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BP3390*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BQ3390*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BR3390*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BS3390*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G257","v":0},{"$f":"CALC_Project_ANN!BT3390*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G257","v":0}]
[null,null,null,0,20,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3391*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!N3391*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!O3391*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!P3391*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!Q3391*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!R3391*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!S3391*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!T3391*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!U3391*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!V3391*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!W3391*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!X3391*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!Y3391*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!Z3391*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AA3391*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AB3391*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AC3391*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AD3391*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AE3391*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AF3391*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AG3391*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AH3391*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AI3391*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AJ3391*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AK3391*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AL3391*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AM3391*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AN3391*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AO3391*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AP3391*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AQ3391*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AR3391*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AS3391*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AT3391*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AU3391*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AV3391*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AW3391*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AX3391*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AY3391*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!AZ3391*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BA3391*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BB3391*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BC3391*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BD3391*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BE3391*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BF3391*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BG3391*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BH3391*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BI3391*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BJ3391*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BK3391*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BL3391*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BM3391*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BN3391*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BO3391*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BP3391*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BQ3391*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BR3391*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BS3391*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G258","v":0},{"$f":"CALC_Project_ANN!BT3391*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G258","v":0}]
[null,null,null,0,21,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3392*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!N3392*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!O3392*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!P3392*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!Q3392*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!R3392*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!S3392*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!T3392*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!U3392*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!V3392*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!W3392*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!X3392*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!Y3392*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!Z3392*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AA3392*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AB3392*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AC3392*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AD3392*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AE3392*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AF3392*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AG3392*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AH3392*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AI3392*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AJ3392*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AK3392*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AL3392*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AM3392*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AN3392*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AO3392*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AP3392*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AQ3392*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AR3392*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AS3392*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AT3392*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AU3392*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AV3392*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AW3392*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AX3392*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AY3392*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!AZ3392*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BA3392*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BB3392*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BC3392*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BD3392*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BE3392*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BF3392*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BG3392*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BH3392*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BI3392*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BJ3392*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BK3392*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BL3392*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BM3392*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BN3392*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BO3392*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BP3392*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BQ3392*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BR3392*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BS3392*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G259","v":0},{"$f":"CALC_Project_ANN!BT3392*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G259","v":0}]
[null,null,null,0,22,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3393*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!N3393*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!O3393*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!P3393*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!Q3393*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!R3393*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!S3393*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!T3393*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!U3393*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!V3393*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!W3393*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!X3393*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!Y3393*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!Z3393*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AA3393*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AB3393*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AC3393*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AD3393*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AE3393*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AF3393*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AG3393*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AH3393*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AI3393*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AJ3393*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AK3393*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AL3393*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AM3393*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AN3393*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AO3393*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AP3393*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AQ3393*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AR3393*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AS3393*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AT3393*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AU3393*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AV3393*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AW3393*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AX3393*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AY3393*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!AZ3393*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BA3393*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BB3393*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BC3393*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BD3393*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BE3393*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BF3393*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BG3393*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BH3393*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BI3393*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BJ3393*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BK3393*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BL3393*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BM3393*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BN3393*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BO3393*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BP3393*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BQ3393*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BR3393*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BS3393*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G260","v":0},{"$f":"CALC_Project_ANN!BT3393*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G260","v":0}]
[null,null,null,0,23,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3394*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!N3394*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!O3394*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!P3394*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!Q3394*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!R3394*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!S3394*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!T3394*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!U3394*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!V3394*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!W3394*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!X3394*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!Y3394*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!Z3394*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AA3394*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AB3394*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AC3394*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AD3394*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AE3394*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AF3394*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AG3394*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AH3394*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AI3394*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AJ3394*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AK3394*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AL3394*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AM3394*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AN3394*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AO3394*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AP3394*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AQ3394*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AR3394*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AS3394*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AT3394*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AU3394*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AV3394*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AW3394*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AX3394*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AY3394*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!AZ3394*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BA3394*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BB3394*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BC3394*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BD3394*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BE3394*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BF3394*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BG3394*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BH3394*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BI3394*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BJ3394*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BK3394*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BL3394*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BM3394*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BN3394*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BO3394*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BP3394*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BQ3394*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BR3394*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BS3394*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G261","v":0},{"$f":"CALC_Project_ANN!BT3394*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G261","v":0}]
[null,null,null,0,24,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3395*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!N3395*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!O3395*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!P3395*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!Q3395*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!R3395*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!S3395*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!T3395*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!U3395*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!V3395*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!W3395*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!X3395*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!Y3395*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!Z3395*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AA3395*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AB3395*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AC3395*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AD3395*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AE3395*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AF3395*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AG3395*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AH3395*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AI3395*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AJ3395*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AK3395*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AL3395*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AM3395*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AN3395*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AO3395*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AP3395*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AQ3395*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AR3395*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AS3395*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AT3395*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AU3395*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AV3395*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AW3395*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AX3395*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AY3395*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!AZ3395*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BA3395*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BB3395*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BC3395*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BD3395*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BE3395*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BF3395*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BG3395*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BH3395*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BI3395*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BJ3395*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BK3395*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BL3395*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BM3395*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BN3395*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BO3395*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BP3395*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BQ3395*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BR3395*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BS3395*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G262","v":0},{"$f":"CALC_Project_ANN!BT3395*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G262","v":0}]
[null,null,null,0,25,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3396*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!N3396*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!O3396*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!P3396*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!Q3396*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!R3396*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!S3396*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!T3396*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!U3396*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!V3396*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!W3396*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!X3396*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!Y3396*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!Z3396*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AA3396*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AB3396*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AC3396*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AD3396*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AE3396*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AF3396*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AG3396*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AH3396*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AI3396*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AJ3396*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AK3396*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AL3396*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AM3396*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AN3396*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AO3396*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AP3396*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AQ3396*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AR3396*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AS3396*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AT3396*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AU3396*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AV3396*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AW3396*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AX3396*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AY3396*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!AZ3396*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BA3396*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BB3396*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BC3396*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BD3396*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BE3396*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BF3396*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BG3396*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BH3396*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BI3396*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BJ3396*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BK3396*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BL3396*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BM3396*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BN3396*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BO3396*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BP3396*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BQ3396*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BR3396*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BS3396*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G263","v":0},{"$f":"CALC_Project_ANN!BT3396*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G263","v":0}]
[null,null,null,0,26,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3397*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!N3397*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!O3397*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!P3397*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!Q3397*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!R3397*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!S3397*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!T3397*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!U3397*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!V3397*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!W3397*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!X3397*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!Y3397*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!Z3397*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AA3397*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AB3397*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AC3397*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AD3397*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AE3397*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AF3397*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AG3397*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AH3397*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AI3397*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AJ3397*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AK3397*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AL3397*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AM3397*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AN3397*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AO3397*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AP3397*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AQ3397*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AR3397*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AS3397*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AT3397*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AU3397*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AV3397*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AW3397*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AX3397*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AY3397*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!AZ3397*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BA3397*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BB3397*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BC3397*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BD3397*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BE3397*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BF3397*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BG3397*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BH3397*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BI3397*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BJ3397*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BK3397*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BL3397*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BM3397*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BN3397*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BO3397*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BP3397*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BQ3397*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BR3397*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BS3397*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G264","v":0},{"$f":"CALC_Project_ANN!BT3397*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G264","v":0}]
[null,null,null,0,27,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3398*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!N3398*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!O3398*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!P3398*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!Q3398*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!R3398*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!S3398*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!T3398*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!U3398*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!V3398*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!W3398*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!X3398*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!Y3398*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!Z3398*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AA3398*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AB3398*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AC3398*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AD3398*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AE3398*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AF3398*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AG3398*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AH3398*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AI3398*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AJ3398*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AK3398*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AL3398*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AM3398*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AN3398*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AO3398*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AP3398*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AQ3398*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AR3398*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AS3398*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AT3398*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AU3398*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AV3398*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AW3398*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AX3398*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AY3398*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!AZ3398*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BA3398*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BB3398*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BC3398*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BD3398*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BE3398*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BF3398*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BG3398*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BH3398*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BI3398*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BJ3398*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BK3398*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BL3398*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BM3398*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BN3398*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BO3398*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BP3398*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BQ3398*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BR3398*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BS3398*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G265","v":0},{"$f":"CALC_Project_ANN!BT3398*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G265","v":0}]
[null,null,null,0,28,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3399*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!N3399*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!O3399*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!P3399*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!Q3399*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!R3399*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!S3399*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!T3399*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!U3399*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!V3399*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!W3399*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!X3399*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!Y3399*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!Z3399*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AA3399*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AB3399*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AC3399*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AD3399*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AE3399*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AF3399*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AG3399*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AH3399*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AI3399*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AJ3399*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AK3399*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AL3399*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AM3399*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AN3399*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AO3399*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AP3399*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AQ3399*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AR3399*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AS3399*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AT3399*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AU3399*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AV3399*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AW3399*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AX3399*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AY3399*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!AZ3399*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BA3399*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BB3399*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BC3399*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BD3399*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BE3399*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BF3399*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BG3399*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BH3399*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BI3399*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BJ3399*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BK3399*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BL3399*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BM3399*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BN3399*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BO3399*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BP3399*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BQ3399*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BR3399*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BS3399*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G266","v":0},{"$f":"CALC_Project_ANN!BT3399*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G266","v":0}]
[null,null,null,0,29,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3400*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!N3400*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!O3400*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!P3400*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!Q3400*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!R3400*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!S3400*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!T3400*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!U3400*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!V3400*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!W3400*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!X3400*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!Y3400*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!Z3400*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AA3400*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AB3400*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AC3400*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AD3400*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AE3400*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AF3400*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AG3400*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AH3400*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AI3400*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AJ3400*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AK3400*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AL3400*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AM3400*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AN3400*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AO3400*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AP3400*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AQ3400*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AR3400*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AS3400*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AT3400*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AU3400*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AV3400*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AW3400*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AX3400*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AY3400*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!AZ3400*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BA3400*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BB3400*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BC3400*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BD3400*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BE3400*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BF3400*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BG3400*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BH3400*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BI3400*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BJ3400*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BK3400*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BL3400*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BM3400*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BN3400*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BO3400*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BP3400*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BQ3400*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BR3400*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BS3400*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G267","v":0},{"$f":"CALC_Project_ANN!BT3400*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G267","v":0}]
[null,null,null,0,30,"£000",false,null,null,null,null,null,{"$f":"CALC_Project_ANN!M3401*$H$236*IF($I$234=SYS_Admin!$D$117,M$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!N3401*$H$236*IF($I$234=SYS_Admin!$D$117,N$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!O3401*$H$236*IF($I$234=SYS_Admin!$D$117,O$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!P3401*$H$236*IF($I$234=SYS_Admin!$D$117,P$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!Q3401*$H$236*IF($I$234=SYS_Admin!$D$117,Q$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!R3401*$H$236*IF($I$234=SYS_Admin!$D$117,R$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!S3401*$H$236*IF($I$234=SYS_Admin!$D$117,S$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!T3401*$H$236*IF($I$234=SYS_Admin!$D$117,T$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!U3401*$H$236*IF($I$234=SYS_Admin!$D$117,U$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!V3401*$H$236*IF($I$234=SYS_Admin!$D$117,V$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!W3401*$H$236*IF($I$234=SYS_Admin!$D$117,W$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!X3401*$H$236*IF($I$234=SYS_Admin!$D$117,X$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!Y3401*$H$236*IF($I$234=SYS_Admin!$D$117,Y$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!Z3401*$H$236*IF($I$234=SYS_Admin!$D$117,Z$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AA3401*$H$236*IF($I$234=SYS_Admin!$D$117,AA$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AB3401*$H$236*IF($I$234=SYS_Admin!$D$117,AB$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AC3401*$H$236*IF($I$234=SYS_Admin!$D$117,AC$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AD3401*$H$236*IF($I$234=SYS_Admin!$D$117,AD$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AE3401*$H$236*IF($I$234=SYS_Admin!$D$117,AE$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AF3401*$H$236*IF($I$234=SYS_Admin!$D$117,AF$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AG3401*$H$236*IF($I$234=SYS_Admin!$D$117,AG$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AH3401*$H$236*IF($I$234=SYS_Admin!$D$117,AH$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AI3401*$H$236*IF($I$234=SYS_Admin!$D$117,AI$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AJ3401*$H$236*IF($I$234=SYS_Admin!$D$117,AJ$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AK3401*$H$236*IF($I$234=SYS_Admin!$D$117,AK$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AL3401*$H$236*IF($I$234=SYS_Admin!$D$117,AL$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AM3401*$H$236*IF($I$234=SYS_Admin!$D$117,AM$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AN3401*$H$236*IF($I$234=SYS_Admin!$D$117,AN$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AO3401*$H$236*IF($I$234=SYS_Admin!$D$117,AO$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AP3401*$H$236*IF($I$234=SYS_Admin!$D$117,AP$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AQ3401*$H$236*IF($I$234=SYS_Admin!$D$117,AQ$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AR3401*$H$236*IF($I$234=SYS_Admin!$D$117,AR$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AS3401*$H$236*IF($I$234=SYS_Admin!$D$117,AS$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AT3401*$H$236*IF($I$234=SYS_Admin!$D$117,AT$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AU3401*$H$236*IF($I$234=SYS_Admin!$D$117,AU$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AV3401*$H$236*IF($I$234=SYS_Admin!$D$117,AV$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AW3401*$H$236*IF($I$234=SYS_Admin!$D$117,AW$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AX3401*$H$236*IF($I$234=SYS_Admin!$D$117,AX$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AY3401*$H$236*IF($I$234=SYS_Admin!$D$117,AY$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!AZ3401*$H$236*IF($I$234=SYS_Admin!$D$117,AZ$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BA3401*$H$236*IF($I$234=SYS_Admin!$D$117,BA$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BB3401*$H$236*IF($I$234=SYS_Admin!$D$117,BB$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BC3401*$H$236*IF($I$234=SYS_Admin!$D$117,BC$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BD3401*$H$236*IF($I$234=SYS_Admin!$D$117,BD$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BE3401*$H$236*IF($I$234=SYS_Admin!$D$117,BE$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BF3401*$H$236*IF($I$234=SYS_Admin!$D$117,BF$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BG3401*$H$236*IF($I$234=SYS_Admin!$D$117,BG$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BH3401*$H$236*IF($I$234=SYS_Admin!$D$117,BH$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BI3401*$H$236*IF($I$234=SYS_Admin!$D$117,BI$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BJ3401*$H$236*IF($I$234=SYS_Admin!$D$117,BJ$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BK3401*$H$236*IF($I$234=SYS_Admin!$D$117,BK$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BL3401*$H$236*IF($I$234=SYS_Admin!$D$117,BL$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BM3401*$H$236*IF($I$234=SYS_Admin!$D$117,BM$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BN3401*$H$236*IF($I$234=SYS_Admin!$D$117,BN$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BO3401*$H$236*IF($I$234=SYS_Admin!$D$117,BO$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BP3401*$H$236*IF($I$234=SYS_Admin!$D$117,BP$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BQ3401*$H$236*IF($I$234=SYS_Admin!$D$117,BQ$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BR3401*$H$236*IF($I$234=SYS_Admin!$D$117,BR$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BS3401*$H$236*IF($I$234=SYS_Admin!$D$117,BS$237,1)*$G268","v":0},{"$f":"CALC_Project_ANN!BT3401*$H$236*IF($I$234=SYS_Admin!$D$117,BT$237,1)*$G268","v":0}]
[]
[null,null,null,"Connection income selected",null,"£000",null,null,null,null,null,null,{"$f":"SUM(M239:M269)","v":0},{"$f":"SUM(N239:N269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fixed income",null,null,null,null,{"$f":"Dashboard!$S$33","v":"Real"}]
[]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E274,1)","v":0},{"$f":"E270+1","v":1},"£000",{"$f":"G203","v":false},{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D274","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D274","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!M$4125:M$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!N$4125:N$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!O$4125:O$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!P$4125:P$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!Q$4125:Q$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!R$4125:R$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!S$4125:S$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!T$4125:T$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!U$4125:U$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!V$4125:V$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!W$4125:W$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!X$4125:X$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!Y$4125:Y$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!Z$4125:Z$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AA$4125:AA$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AB$4125:AB$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AC$4125:AC$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AD$4125:AD$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AE$4125:AE$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AF$4125:AF$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AG$4125:AG$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AH$4125:AH$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AI$4125:AI$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AJ$4125:AJ$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AK$4125:AK$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AL$4125:AL$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AM$4125:AM$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AN$4125:AN$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AO$4125:AO$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AP$4125:AP$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AQ$4125:AQ$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AR$4125:AR$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AS$4125:AS$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AT$4125:AT$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AU$4125:AU$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AV$4125:AV$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AW$4125:AW$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AX$4125:AX$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AY$4125:AY$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!AZ$4125:AZ$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BA$4125:BA$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BB$4125:BB$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BC$4125:BC$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BD$4125:BD$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BE$4125:BE$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BF$4125:BF$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BG$4125:BG$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BH$4125:BH$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BI$4125:BI$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BJ$4125:BJ$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BK$4125:BK$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BL$4125:BL$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BM$4125:BM$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BN$4125:BN$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BO$4125:BO$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BP$4125:BP$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BQ$4125:BQ$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BR$4125:BR$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BS$4125:BS$4860))*$G274","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H274,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I274,CALC_Project_ANN!BT$4125:BT$4860))*$G274","v":0}]
[null,null,null,0,{"$f":"E274+1","v":2},"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D275","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D275","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!M$4125:M$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!N$4125:N$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!O$4125:O$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!P$4125:P$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!Q$4125:Q$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!R$4125:R$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!S$4125:S$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!T$4125:T$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!U$4125:U$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!V$4125:V$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!W$4125:W$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!X$4125:X$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!Y$4125:Y$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!Z$4125:Z$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AA$4125:AA$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AB$4125:AB$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AC$4125:AC$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AD$4125:AD$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AE$4125:AE$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AF$4125:AF$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AG$4125:AG$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AH$4125:AH$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AI$4125:AI$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AJ$4125:AJ$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AK$4125:AK$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AL$4125:AL$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AM$4125:AM$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AN$4125:AN$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AO$4125:AO$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AP$4125:AP$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AQ$4125:AQ$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AR$4125:AR$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AS$4125:AS$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AT$4125:AT$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AU$4125:AU$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AV$4125:AV$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AW$4125:AW$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AX$4125:AX$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AY$4125:AY$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!AZ$4125:AZ$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BA$4125:BA$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BB$4125:BB$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BC$4125:BC$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BD$4125:BD$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BE$4125:BE$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BF$4125:BF$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BG$4125:BG$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BH$4125:BH$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BI$4125:BI$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BJ$4125:BJ$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BK$4125:BK$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BL$4125:BL$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BM$4125:BM$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BN$4125:BN$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BO$4125:BO$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BP$4125:BP$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BQ$4125:BQ$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BR$4125:BR$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BS$4125:BS$4860))*$G275","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H275,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I275,CALC_Project_ANN!BT$4125:BT$4860))*$G275","v":0}]
[null,null,null,0,3,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D276","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D276","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!M$4125:M$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!N$4125:N$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!O$4125:O$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!P$4125:P$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!Q$4125:Q$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!R$4125:R$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!S$4125:S$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!T$4125:T$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!U$4125:U$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!V$4125:V$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!W$4125:W$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!X$4125:X$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!Y$4125:Y$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!Z$4125:Z$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AA$4125:AA$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AB$4125:AB$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AC$4125:AC$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AD$4125:AD$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AE$4125:AE$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AF$4125:AF$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AG$4125:AG$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AH$4125:AH$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AI$4125:AI$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AJ$4125:AJ$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AK$4125:AK$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AL$4125:AL$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AM$4125:AM$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AN$4125:AN$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AO$4125:AO$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AP$4125:AP$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AQ$4125:AQ$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AR$4125:AR$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AS$4125:AS$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AT$4125:AT$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AU$4125:AU$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AV$4125:AV$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AW$4125:AW$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AX$4125:AX$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AY$4125:AY$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!AZ$4125:AZ$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BA$4125:BA$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BB$4125:BB$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BC$4125:BC$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BD$4125:BD$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BE$4125:BE$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BF$4125:BF$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BG$4125:BG$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BH$4125:BH$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BI$4125:BI$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BJ$4125:BJ$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BK$4125:BK$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BL$4125:BL$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BM$4125:BM$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BN$4125:BN$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BO$4125:BO$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BP$4125:BP$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BQ$4125:BQ$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BR$4125:BR$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BS$4125:BS$4860))*$G276","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H276,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I276,CALC_Project_ANN!BT$4125:BT$4860))*$G276","v":0}]
[null,null,null,0,4,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D277","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D277","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!M$4125:M$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!N$4125:N$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!O$4125:O$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!P$4125:P$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!Q$4125:Q$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!R$4125:R$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!S$4125:S$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!T$4125:T$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!U$4125:U$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!V$4125:V$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!W$4125:W$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!X$4125:X$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!Y$4125:Y$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!Z$4125:Z$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AA$4125:AA$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AB$4125:AB$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AC$4125:AC$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AD$4125:AD$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AE$4125:AE$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AF$4125:AF$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AG$4125:AG$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AH$4125:AH$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AI$4125:AI$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AJ$4125:AJ$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AK$4125:AK$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AL$4125:AL$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AM$4125:AM$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AN$4125:AN$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AO$4125:AO$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AP$4125:AP$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AQ$4125:AQ$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AR$4125:AR$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AS$4125:AS$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AT$4125:AT$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AU$4125:AU$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AV$4125:AV$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AW$4125:AW$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AX$4125:AX$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AY$4125:AY$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!AZ$4125:AZ$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BA$4125:BA$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BB$4125:BB$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BC$4125:BC$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BD$4125:BD$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BE$4125:BE$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BF$4125:BF$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BG$4125:BG$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BH$4125:BH$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BI$4125:BI$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BJ$4125:BJ$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BK$4125:BK$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BL$4125:BL$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BM$4125:BM$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BN$4125:BN$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BO$4125:BO$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BP$4125:BP$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BQ$4125:BQ$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BR$4125:BR$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BS$4125:BS$4860))*$G277","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H277,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I277,CALC_Project_ANN!BT$4125:BT$4860))*$G277","v":0}]
[null,null,null,0,5,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D278","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D278","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!M$4125:M$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!N$4125:N$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!O$4125:O$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!P$4125:P$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!Q$4125:Q$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!R$4125:R$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!S$4125:S$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!T$4125:T$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!U$4125:U$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!V$4125:V$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!W$4125:W$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!X$4125:X$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!Y$4125:Y$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!Z$4125:Z$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AA$4125:AA$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AB$4125:AB$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AC$4125:AC$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AD$4125:AD$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AE$4125:AE$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AF$4125:AF$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AG$4125:AG$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AH$4125:AH$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AI$4125:AI$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AJ$4125:AJ$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AK$4125:AK$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AL$4125:AL$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AM$4125:AM$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AN$4125:AN$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AO$4125:AO$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AP$4125:AP$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AQ$4125:AQ$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AR$4125:AR$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AS$4125:AS$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AT$4125:AT$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AU$4125:AU$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AV$4125:AV$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AW$4125:AW$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AX$4125:AX$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AY$4125:AY$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!AZ$4125:AZ$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BA$4125:BA$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BB$4125:BB$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BC$4125:BC$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BD$4125:BD$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BE$4125:BE$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BF$4125:BF$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BG$4125:BG$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BH$4125:BH$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BI$4125:BI$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BJ$4125:BJ$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BK$4125:BK$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BL$4125:BL$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BM$4125:BM$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BN$4125:BN$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BO$4125:BO$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BP$4125:BP$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BQ$4125:BQ$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BR$4125:BR$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BS$4125:BS$4860))*$G278","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H278,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I278,CALC_Project_ANN!BT$4125:BT$4860))*$G278","v":0}]
[null,null,null,0,6,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D279","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D279","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!M$4125:M$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!N$4125:N$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!O$4125:O$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!P$4125:P$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!Q$4125:Q$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!R$4125:R$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!S$4125:S$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!T$4125:T$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!U$4125:U$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!V$4125:V$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!W$4125:W$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!X$4125:X$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!Y$4125:Y$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!Z$4125:Z$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AA$4125:AA$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AB$4125:AB$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AC$4125:AC$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AD$4125:AD$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AE$4125:AE$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AF$4125:AF$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AG$4125:AG$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AH$4125:AH$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AI$4125:AI$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AJ$4125:AJ$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AK$4125:AK$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AL$4125:AL$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AM$4125:AM$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AN$4125:AN$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AO$4125:AO$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AP$4125:AP$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AQ$4125:AQ$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AR$4125:AR$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AS$4125:AS$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AT$4125:AT$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AU$4125:AU$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AV$4125:AV$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AW$4125:AW$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AX$4125:AX$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AY$4125:AY$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!AZ$4125:AZ$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BA$4125:BA$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BB$4125:BB$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BC$4125:BC$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BD$4125:BD$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BE$4125:BE$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BF$4125:BF$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BG$4125:BG$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BH$4125:BH$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BI$4125:BI$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BJ$4125:BJ$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BK$4125:BK$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BL$4125:BL$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BM$4125:BM$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BN$4125:BN$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BO$4125:BO$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BP$4125:BP$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BQ$4125:BQ$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BR$4125:BR$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BS$4125:BS$4860))*$G279","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H279,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I279,CALC_Project_ANN!BT$4125:BT$4860))*$G279","v":0}]
[null,null,null,0,7,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D280","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D280","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!M$4125:M$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!N$4125:N$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!O$4125:O$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!P$4125:P$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!Q$4125:Q$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!R$4125:R$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!S$4125:S$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!T$4125:T$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!U$4125:U$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!V$4125:V$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!W$4125:W$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!X$4125:X$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!Y$4125:Y$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!Z$4125:Z$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AA$4125:AA$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AB$4125:AB$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AC$4125:AC$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AD$4125:AD$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AE$4125:AE$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AF$4125:AF$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AG$4125:AG$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AH$4125:AH$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AI$4125:AI$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AJ$4125:AJ$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AK$4125:AK$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AL$4125:AL$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AM$4125:AM$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AN$4125:AN$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AO$4125:AO$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AP$4125:AP$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AQ$4125:AQ$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AR$4125:AR$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AS$4125:AS$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AT$4125:AT$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AU$4125:AU$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AV$4125:AV$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AW$4125:AW$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AX$4125:AX$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AY$4125:AY$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!AZ$4125:AZ$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BA$4125:BA$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BB$4125:BB$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BC$4125:BC$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BD$4125:BD$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BE$4125:BE$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BF$4125:BF$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BG$4125:BG$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BH$4125:BH$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BI$4125:BI$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BJ$4125:BJ$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BK$4125:BK$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BL$4125:BL$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BM$4125:BM$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BN$4125:BN$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BO$4125:BO$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BP$4125:BP$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BQ$4125:BQ$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BR$4125:BR$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BS$4125:BS$4860))*$G280","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H280,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I280,CALC_Project_ANN!BT$4125:BT$4860))*$G280","v":0}]
[null,null,null,0,8,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D281","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D281","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!M$4125:M$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!N$4125:N$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!O$4125:O$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!P$4125:P$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!Q$4125:Q$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!R$4125:R$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!S$4125:S$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!T$4125:T$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!U$4125:U$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!V$4125:V$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!W$4125:W$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!X$4125:X$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!Y$4125:Y$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!Z$4125:Z$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AA$4125:AA$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AB$4125:AB$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AC$4125:AC$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AD$4125:AD$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AE$4125:AE$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AF$4125:AF$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AG$4125:AG$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AH$4125:AH$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AI$4125:AI$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AJ$4125:AJ$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AK$4125:AK$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AL$4125:AL$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AM$4125:AM$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AN$4125:AN$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AO$4125:AO$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AP$4125:AP$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AQ$4125:AQ$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AR$4125:AR$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AS$4125:AS$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AT$4125:AT$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AU$4125:AU$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AV$4125:AV$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AW$4125:AW$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AX$4125:AX$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AY$4125:AY$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!AZ$4125:AZ$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BA$4125:BA$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BB$4125:BB$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BC$4125:BC$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BD$4125:BD$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BE$4125:BE$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BF$4125:BF$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BG$4125:BG$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BH$4125:BH$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BI$4125:BI$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BJ$4125:BJ$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BK$4125:BK$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BL$4125:BL$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BM$4125:BM$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BN$4125:BN$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BO$4125:BO$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BP$4125:BP$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BQ$4125:BQ$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BR$4125:BR$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BS$4125:BS$4860))*$G281","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H281,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I281,CALC_Project_ANN!BT$4125:BT$4860))*$G281","v":0}]
[null,null,null,0,9,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D282","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D282","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!M$4125:M$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!N$4125:N$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!O$4125:O$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!P$4125:P$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!Q$4125:Q$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!R$4125:R$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!S$4125:S$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!T$4125:T$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!U$4125:U$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!V$4125:V$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!W$4125:W$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!X$4125:X$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!Y$4125:Y$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!Z$4125:Z$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AA$4125:AA$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AB$4125:AB$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AC$4125:AC$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AD$4125:AD$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AE$4125:AE$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AF$4125:AF$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AG$4125:AG$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AH$4125:AH$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AI$4125:AI$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AJ$4125:AJ$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AK$4125:AK$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AL$4125:AL$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AM$4125:AM$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AN$4125:AN$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AO$4125:AO$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AP$4125:AP$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AQ$4125:AQ$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AR$4125:AR$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AS$4125:AS$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AT$4125:AT$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AU$4125:AU$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AV$4125:AV$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AW$4125:AW$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AX$4125:AX$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AY$4125:AY$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!AZ$4125:AZ$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BA$4125:BA$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BB$4125:BB$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BC$4125:BC$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BD$4125:BD$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BE$4125:BE$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BF$4125:BF$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BG$4125:BG$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BH$4125:BH$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BI$4125:BI$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BJ$4125:BJ$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BK$4125:BK$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BL$4125:BL$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BM$4125:BM$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BN$4125:BN$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BO$4125:BO$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BP$4125:BP$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BQ$4125:BQ$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BR$4125:BR$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BS$4125:BS$4860))*$G282","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H282,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I282,CALC_Project_ANN!BT$4125:BT$4860))*$G282","v":0}]
[null,null,null,0,10,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D283","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D283","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!M$4125:M$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!N$4125:N$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!O$4125:O$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!P$4125:P$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!Q$4125:Q$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!R$4125:R$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!S$4125:S$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!T$4125:T$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!U$4125:U$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!V$4125:V$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!W$4125:W$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!X$4125:X$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!Y$4125:Y$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!Z$4125:Z$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AA$4125:AA$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AB$4125:AB$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AC$4125:AC$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AD$4125:AD$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AE$4125:AE$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AF$4125:AF$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AG$4125:AG$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AH$4125:AH$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AI$4125:AI$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AJ$4125:AJ$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AK$4125:AK$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AL$4125:AL$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AM$4125:AM$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AN$4125:AN$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AO$4125:AO$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AP$4125:AP$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AQ$4125:AQ$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AR$4125:AR$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AS$4125:AS$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AT$4125:AT$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AU$4125:AU$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AV$4125:AV$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AW$4125:AW$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AX$4125:AX$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AY$4125:AY$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!AZ$4125:AZ$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BA$4125:BA$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BB$4125:BB$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BC$4125:BC$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BD$4125:BD$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BE$4125:BE$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BF$4125:BF$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BG$4125:BG$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BH$4125:BH$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BI$4125:BI$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BJ$4125:BJ$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BK$4125:BK$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BL$4125:BL$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BM$4125:BM$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BN$4125:BN$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BO$4125:BO$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BP$4125:BP$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BQ$4125:BQ$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BR$4125:BR$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BS$4125:BS$4860))*$G283","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H283,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I283,CALC_Project_ANN!BT$4125:BT$4860))*$G283","v":0}]
[null,null,null,0,11,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D284","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D284","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!M$4125:M$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!N$4125:N$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!O$4125:O$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!P$4125:P$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!Q$4125:Q$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!R$4125:R$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!S$4125:S$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!T$4125:T$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!U$4125:U$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!V$4125:V$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!W$4125:W$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!X$4125:X$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!Y$4125:Y$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!Z$4125:Z$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AA$4125:AA$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AB$4125:AB$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AC$4125:AC$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AD$4125:AD$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AE$4125:AE$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AF$4125:AF$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AG$4125:AG$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AH$4125:AH$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AI$4125:AI$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AJ$4125:AJ$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AK$4125:AK$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AL$4125:AL$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AM$4125:AM$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AN$4125:AN$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AO$4125:AO$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AP$4125:AP$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AQ$4125:AQ$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AR$4125:AR$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AS$4125:AS$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AT$4125:AT$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AU$4125:AU$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AV$4125:AV$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AW$4125:AW$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AX$4125:AX$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AY$4125:AY$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!AZ$4125:AZ$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BA$4125:BA$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BB$4125:BB$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BC$4125:BC$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BD$4125:BD$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BE$4125:BE$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BF$4125:BF$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BG$4125:BG$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BH$4125:BH$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BI$4125:BI$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BJ$4125:BJ$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BK$4125:BK$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BL$4125:BL$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BM$4125:BM$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BN$4125:BN$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BO$4125:BO$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BP$4125:BP$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BQ$4125:BQ$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BR$4125:BR$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BS$4125:BS$4860))*$G284","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H284,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I284,CALC_Project_ANN!BT$4125:BT$4860))*$G284","v":0}]
[null,null,null,0,12,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D285","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D285","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!M$4125:M$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!N$4125:N$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!O$4125:O$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!P$4125:P$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!Q$4125:Q$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!R$4125:R$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!S$4125:S$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!T$4125:T$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!U$4125:U$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!V$4125:V$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!W$4125:W$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!X$4125:X$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!Y$4125:Y$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!Z$4125:Z$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AA$4125:AA$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AB$4125:AB$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AC$4125:AC$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AD$4125:AD$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AE$4125:AE$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AF$4125:AF$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AG$4125:AG$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AH$4125:AH$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AI$4125:AI$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AJ$4125:AJ$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AK$4125:AK$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AL$4125:AL$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AM$4125:AM$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AN$4125:AN$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AO$4125:AO$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AP$4125:AP$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AQ$4125:AQ$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AR$4125:AR$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AS$4125:AS$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AT$4125:AT$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AU$4125:AU$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AV$4125:AV$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AW$4125:AW$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AX$4125:AX$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AY$4125:AY$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!AZ$4125:AZ$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BA$4125:BA$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BB$4125:BB$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BC$4125:BC$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BD$4125:BD$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BE$4125:BE$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BF$4125:BF$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BG$4125:BG$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BH$4125:BH$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BI$4125:BI$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BJ$4125:BJ$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BK$4125:BK$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BL$4125:BL$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BM$4125:BM$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BN$4125:BN$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BO$4125:BO$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BP$4125:BP$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BQ$4125:BQ$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BR$4125:BR$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BS$4125:BS$4860))*$G285","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H285,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I285,CALC_Project_ANN!BT$4125:BT$4860))*$G285","v":0}]
[null,null,null,0,13,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D286","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D286","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!M$4125:M$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!N$4125:N$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!O$4125:O$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!P$4125:P$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!Q$4125:Q$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!R$4125:R$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!S$4125:S$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!T$4125:T$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!U$4125:U$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!V$4125:V$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!W$4125:W$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!X$4125:X$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!Y$4125:Y$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!Z$4125:Z$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AA$4125:AA$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AB$4125:AB$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AC$4125:AC$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AD$4125:AD$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AE$4125:AE$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AF$4125:AF$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AG$4125:AG$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AH$4125:AH$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AI$4125:AI$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AJ$4125:AJ$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AK$4125:AK$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AL$4125:AL$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AM$4125:AM$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AN$4125:AN$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AO$4125:AO$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AP$4125:AP$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AQ$4125:AQ$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AR$4125:AR$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AS$4125:AS$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AT$4125:AT$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AU$4125:AU$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AV$4125:AV$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AW$4125:AW$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AX$4125:AX$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AY$4125:AY$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!AZ$4125:AZ$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BA$4125:BA$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BB$4125:BB$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BC$4125:BC$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BD$4125:BD$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BE$4125:BE$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BF$4125:BF$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BG$4125:BG$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BH$4125:BH$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BI$4125:BI$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BJ$4125:BJ$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BK$4125:BK$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BL$4125:BL$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BM$4125:BM$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BN$4125:BN$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BO$4125:BO$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BP$4125:BP$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BQ$4125:BQ$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BR$4125:BR$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BS$4125:BS$4860))*$G286","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H286,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I286,CALC_Project_ANN!BT$4125:BT$4860))*$G286","v":0}]
[null,null,null,0,14,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D287","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D287","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!M$4125:M$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!N$4125:N$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!O$4125:O$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!P$4125:P$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!Q$4125:Q$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!R$4125:R$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!S$4125:S$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!T$4125:T$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!U$4125:U$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!V$4125:V$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!W$4125:W$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!X$4125:X$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!Y$4125:Y$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!Z$4125:Z$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AA$4125:AA$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AB$4125:AB$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AC$4125:AC$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AD$4125:AD$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AE$4125:AE$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AF$4125:AF$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AG$4125:AG$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AH$4125:AH$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AI$4125:AI$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AJ$4125:AJ$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AK$4125:AK$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AL$4125:AL$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AM$4125:AM$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AN$4125:AN$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AO$4125:AO$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AP$4125:AP$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AQ$4125:AQ$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AR$4125:AR$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AS$4125:AS$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AT$4125:AT$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AU$4125:AU$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AV$4125:AV$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AW$4125:AW$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AX$4125:AX$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AY$4125:AY$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!AZ$4125:AZ$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BA$4125:BA$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BB$4125:BB$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BC$4125:BC$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BD$4125:BD$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BE$4125:BE$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BF$4125:BF$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BG$4125:BG$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BH$4125:BH$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BI$4125:BI$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BJ$4125:BJ$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BK$4125:BK$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BL$4125:BL$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BM$4125:BM$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BN$4125:BN$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BO$4125:BO$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BP$4125:BP$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BQ$4125:BQ$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BR$4125:BR$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BS$4125:BS$4860))*$G287","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H287,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I287,CALC_Project_ANN!BT$4125:BT$4860))*$G287","v":0}]
[null,null,null,0,15,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D288","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D288","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!M$4125:M$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!N$4125:N$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!O$4125:O$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!P$4125:P$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!Q$4125:Q$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!R$4125:R$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!S$4125:S$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!T$4125:T$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!U$4125:U$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!V$4125:V$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!W$4125:W$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!X$4125:X$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!Y$4125:Y$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!Z$4125:Z$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AA$4125:AA$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AB$4125:AB$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AC$4125:AC$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AD$4125:AD$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AE$4125:AE$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AF$4125:AF$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AG$4125:AG$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AH$4125:AH$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AI$4125:AI$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AJ$4125:AJ$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AK$4125:AK$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AL$4125:AL$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AM$4125:AM$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AN$4125:AN$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AO$4125:AO$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AP$4125:AP$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AQ$4125:AQ$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AR$4125:AR$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AS$4125:AS$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AT$4125:AT$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AU$4125:AU$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AV$4125:AV$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AW$4125:AW$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AX$4125:AX$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AY$4125:AY$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!AZ$4125:AZ$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BA$4125:BA$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BB$4125:BB$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BC$4125:BC$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BD$4125:BD$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BE$4125:BE$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BF$4125:BF$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BG$4125:BG$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BH$4125:BH$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BI$4125:BI$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BJ$4125:BJ$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BK$4125:BK$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BL$4125:BL$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BM$4125:BM$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BN$4125:BN$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BO$4125:BO$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BP$4125:BP$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BQ$4125:BQ$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BR$4125:BR$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BS$4125:BS$4860))*$G288","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H288,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I288,CALC_Project_ANN!BT$4125:BT$4860))*$G288","v":0}]
[null,null,null,0,16,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D289","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D289","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!M$4125:M$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!N$4125:N$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!O$4125:O$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!P$4125:P$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!Q$4125:Q$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!R$4125:R$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!S$4125:S$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!T$4125:T$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!U$4125:U$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!V$4125:V$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!W$4125:W$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!X$4125:X$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!Y$4125:Y$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!Z$4125:Z$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AA$4125:AA$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AB$4125:AB$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AC$4125:AC$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AD$4125:AD$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AE$4125:AE$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AF$4125:AF$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AG$4125:AG$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AH$4125:AH$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AI$4125:AI$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AJ$4125:AJ$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AK$4125:AK$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AL$4125:AL$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AM$4125:AM$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AN$4125:AN$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AO$4125:AO$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AP$4125:AP$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AQ$4125:AQ$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AR$4125:AR$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AS$4125:AS$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AT$4125:AT$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AU$4125:AU$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AV$4125:AV$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AW$4125:AW$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AX$4125:AX$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AY$4125:AY$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!AZ$4125:AZ$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BA$4125:BA$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BB$4125:BB$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BC$4125:BC$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BD$4125:BD$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BE$4125:BE$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BF$4125:BF$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BG$4125:BG$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BH$4125:BH$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BI$4125:BI$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BJ$4125:BJ$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BK$4125:BK$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BL$4125:BL$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BM$4125:BM$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BN$4125:BN$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BO$4125:BO$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BP$4125:BP$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BQ$4125:BQ$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BR$4125:BR$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BS$4125:BS$4860))*$G289","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H289,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I289,CALC_Project_ANN!BT$4125:BT$4860))*$G289","v":0}]
[null,null,null,0,17,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D290","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D290","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!M$4125:M$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!N$4125:N$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!O$4125:O$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!P$4125:P$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!Q$4125:Q$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!R$4125:R$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!S$4125:S$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!T$4125:T$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!U$4125:U$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!V$4125:V$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!W$4125:W$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!X$4125:X$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!Y$4125:Y$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!Z$4125:Z$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AA$4125:AA$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AB$4125:AB$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AC$4125:AC$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AD$4125:AD$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AE$4125:AE$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AF$4125:AF$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AG$4125:AG$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AH$4125:AH$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AI$4125:AI$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AJ$4125:AJ$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AK$4125:AK$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AL$4125:AL$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AM$4125:AM$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AN$4125:AN$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AO$4125:AO$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AP$4125:AP$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AQ$4125:AQ$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AR$4125:AR$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AS$4125:AS$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AT$4125:AT$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AU$4125:AU$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AV$4125:AV$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AW$4125:AW$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AX$4125:AX$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AY$4125:AY$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!AZ$4125:AZ$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BA$4125:BA$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BB$4125:BB$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BC$4125:BC$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BD$4125:BD$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BE$4125:BE$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BF$4125:BF$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BG$4125:BG$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BH$4125:BH$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BI$4125:BI$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BJ$4125:BJ$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BK$4125:BK$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BL$4125:BL$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BM$4125:BM$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BN$4125:BN$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BO$4125:BO$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BP$4125:BP$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BQ$4125:BQ$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BR$4125:BR$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BS$4125:BS$4860))*$G290","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H290,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I290,CALC_Project_ANN!BT$4125:BT$4860))*$G290","v":0}]
[null,null,null,0,18,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D291","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D291","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!M$4125:M$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!N$4125:N$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!O$4125:O$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!P$4125:P$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!Q$4125:Q$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!R$4125:R$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!S$4125:S$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!T$4125:T$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!U$4125:U$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!V$4125:V$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!W$4125:W$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!X$4125:X$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!Y$4125:Y$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!Z$4125:Z$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AA$4125:AA$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AB$4125:AB$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AC$4125:AC$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AD$4125:AD$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AE$4125:AE$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AF$4125:AF$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AG$4125:AG$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AH$4125:AH$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AI$4125:AI$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AJ$4125:AJ$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AK$4125:AK$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AL$4125:AL$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AM$4125:AM$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AN$4125:AN$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AO$4125:AO$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AP$4125:AP$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AQ$4125:AQ$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AR$4125:AR$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AS$4125:AS$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AT$4125:AT$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AU$4125:AU$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AV$4125:AV$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AW$4125:AW$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AX$4125:AX$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AY$4125:AY$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!AZ$4125:AZ$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BA$4125:BA$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BB$4125:BB$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BC$4125:BC$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BD$4125:BD$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BE$4125:BE$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BF$4125:BF$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BG$4125:BG$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BH$4125:BH$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BI$4125:BI$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BJ$4125:BJ$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BK$4125:BK$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BL$4125:BL$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BM$4125:BM$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BN$4125:BN$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BO$4125:BO$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BP$4125:BP$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BQ$4125:BQ$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BR$4125:BR$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BS$4125:BS$4860))*$G291","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H291,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I291,CALC_Project_ANN!BT$4125:BT$4860))*$G291","v":0}]
[null,null,null,0,19,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D292","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D292","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!M$4125:M$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!N$4125:N$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!O$4125:O$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!P$4125:P$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!Q$4125:Q$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!R$4125:R$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!S$4125:S$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!T$4125:T$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!U$4125:U$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!V$4125:V$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!W$4125:W$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!X$4125:X$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!Y$4125:Y$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!Z$4125:Z$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AA$4125:AA$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AB$4125:AB$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AC$4125:AC$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AD$4125:AD$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AE$4125:AE$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AF$4125:AF$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AG$4125:AG$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AH$4125:AH$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AI$4125:AI$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AJ$4125:AJ$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AK$4125:AK$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AL$4125:AL$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AM$4125:AM$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AN$4125:AN$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AO$4125:AO$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AP$4125:AP$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AQ$4125:AQ$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AR$4125:AR$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AS$4125:AS$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AT$4125:AT$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AU$4125:AU$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AV$4125:AV$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AW$4125:AW$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AX$4125:AX$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AY$4125:AY$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!AZ$4125:AZ$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BA$4125:BA$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BB$4125:BB$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BC$4125:BC$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BD$4125:BD$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BE$4125:BE$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BF$4125:BF$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BG$4125:BG$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BH$4125:BH$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BI$4125:BI$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BJ$4125:BJ$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BK$4125:BK$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BL$4125:BL$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BM$4125:BM$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BN$4125:BN$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BO$4125:BO$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BP$4125:BP$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BQ$4125:BQ$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BR$4125:BR$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BS$4125:BS$4860))*$G292","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H292,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I292,CALC_Project_ANN!BT$4125:BT$4860))*$G292","v":0}]
[null,null,null,0,20,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D293","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D293","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!M$4125:M$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!N$4125:N$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!O$4125:O$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!P$4125:P$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!Q$4125:Q$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!R$4125:R$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!S$4125:S$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!T$4125:T$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!U$4125:U$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!V$4125:V$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!W$4125:W$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!X$4125:X$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!Y$4125:Y$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!Z$4125:Z$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AA$4125:AA$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AB$4125:AB$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AC$4125:AC$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AD$4125:AD$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AE$4125:AE$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AF$4125:AF$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AG$4125:AG$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AH$4125:AH$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AI$4125:AI$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AJ$4125:AJ$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AK$4125:AK$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AL$4125:AL$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AM$4125:AM$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AN$4125:AN$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AO$4125:AO$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AP$4125:AP$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AQ$4125:AQ$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AR$4125:AR$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AS$4125:AS$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AT$4125:AT$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AU$4125:AU$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AV$4125:AV$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AW$4125:AW$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AX$4125:AX$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AY$4125:AY$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!AZ$4125:AZ$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BA$4125:BA$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BB$4125:BB$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BC$4125:BC$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BD$4125:BD$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BE$4125:BE$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BF$4125:BF$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BG$4125:BG$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BH$4125:BH$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BI$4125:BI$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BJ$4125:BJ$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BK$4125:BK$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BL$4125:BL$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BM$4125:BM$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BN$4125:BN$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BO$4125:BO$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BP$4125:BP$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BQ$4125:BQ$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BR$4125:BR$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BS$4125:BS$4860))*$G293","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H293,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I293,CALC_Project_ANN!BT$4125:BT$4860))*$G293","v":0}]
[null,null,null,0,21,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D294","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D294","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!M$4125:M$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!N$4125:N$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!O$4125:O$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!P$4125:P$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!Q$4125:Q$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!R$4125:R$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!S$4125:S$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!T$4125:T$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!U$4125:U$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!V$4125:V$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!W$4125:W$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!X$4125:X$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!Y$4125:Y$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!Z$4125:Z$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AA$4125:AA$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AB$4125:AB$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AC$4125:AC$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AD$4125:AD$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AE$4125:AE$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AF$4125:AF$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AG$4125:AG$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AH$4125:AH$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AI$4125:AI$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AJ$4125:AJ$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AK$4125:AK$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AL$4125:AL$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AM$4125:AM$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AN$4125:AN$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AO$4125:AO$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AP$4125:AP$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AQ$4125:AQ$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AR$4125:AR$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AS$4125:AS$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AT$4125:AT$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AU$4125:AU$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AV$4125:AV$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AW$4125:AW$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AX$4125:AX$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AY$4125:AY$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!AZ$4125:AZ$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BA$4125:BA$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BB$4125:BB$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BC$4125:BC$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BD$4125:BD$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BE$4125:BE$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BF$4125:BF$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BG$4125:BG$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BH$4125:BH$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BI$4125:BI$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BJ$4125:BJ$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BK$4125:BK$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BL$4125:BL$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BM$4125:BM$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BN$4125:BN$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BO$4125:BO$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BP$4125:BP$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BQ$4125:BQ$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BR$4125:BR$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BS$4125:BS$4860))*$G294","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H294,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I294,CALC_Project_ANN!BT$4125:BT$4860))*$G294","v":0}]
[null,null,null,0,22,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D295","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D295","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!M$4125:M$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!N$4125:N$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!O$4125:O$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!P$4125:P$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!Q$4125:Q$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!R$4125:R$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!S$4125:S$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!T$4125:T$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!U$4125:U$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!V$4125:V$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!W$4125:W$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!X$4125:X$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!Y$4125:Y$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!Z$4125:Z$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AA$4125:AA$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AB$4125:AB$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AC$4125:AC$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AD$4125:AD$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AE$4125:AE$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AF$4125:AF$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AG$4125:AG$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AH$4125:AH$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AI$4125:AI$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AJ$4125:AJ$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AK$4125:AK$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AL$4125:AL$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AM$4125:AM$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AN$4125:AN$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AO$4125:AO$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AP$4125:AP$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AQ$4125:AQ$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AR$4125:AR$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AS$4125:AS$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AT$4125:AT$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AU$4125:AU$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AV$4125:AV$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AW$4125:AW$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AX$4125:AX$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AY$4125:AY$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!AZ$4125:AZ$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BA$4125:BA$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BB$4125:BB$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BC$4125:BC$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BD$4125:BD$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BE$4125:BE$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BF$4125:BF$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BG$4125:BG$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BH$4125:BH$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BI$4125:BI$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BJ$4125:BJ$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BK$4125:BK$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BL$4125:BL$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BM$4125:BM$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BN$4125:BN$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BO$4125:BO$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BP$4125:BP$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BQ$4125:BQ$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BR$4125:BR$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BS$4125:BS$4860))*$G295","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H295,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I295,CALC_Project_ANN!BT$4125:BT$4860))*$G295","v":0}]
[null,null,null,0,23,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D296","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D296","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!M$4125:M$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!N$4125:N$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!O$4125:O$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!P$4125:P$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!Q$4125:Q$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!R$4125:R$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!S$4125:S$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!T$4125:T$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!U$4125:U$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!V$4125:V$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!W$4125:W$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!X$4125:X$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!Y$4125:Y$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!Z$4125:Z$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AA$4125:AA$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AB$4125:AB$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AC$4125:AC$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AD$4125:AD$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AE$4125:AE$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AF$4125:AF$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AG$4125:AG$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AH$4125:AH$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AI$4125:AI$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AJ$4125:AJ$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AK$4125:AK$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AL$4125:AL$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AM$4125:AM$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AN$4125:AN$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AO$4125:AO$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AP$4125:AP$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AQ$4125:AQ$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AR$4125:AR$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AS$4125:AS$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AT$4125:AT$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AU$4125:AU$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AV$4125:AV$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AW$4125:AW$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AX$4125:AX$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AY$4125:AY$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!AZ$4125:AZ$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BA$4125:BA$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BB$4125:BB$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BC$4125:BC$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BD$4125:BD$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BE$4125:BE$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BF$4125:BF$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BG$4125:BG$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BH$4125:BH$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BI$4125:BI$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BJ$4125:BJ$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BK$4125:BK$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BL$4125:BL$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BM$4125:BM$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BN$4125:BN$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BO$4125:BO$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BP$4125:BP$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BQ$4125:BQ$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BR$4125:BR$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BS$4125:BS$4860))*$G296","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H296,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I296,CALC_Project_ANN!BT$4125:BT$4860))*$G296","v":0}]
[null,null,null,0,24,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D297","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D297","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!M$4125:M$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!N$4125:N$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!O$4125:O$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!P$4125:P$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!Q$4125:Q$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!R$4125:R$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!S$4125:S$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!T$4125:T$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!U$4125:U$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!V$4125:V$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!W$4125:W$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!X$4125:X$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!Y$4125:Y$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!Z$4125:Z$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AA$4125:AA$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AB$4125:AB$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AC$4125:AC$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AD$4125:AD$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AE$4125:AE$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AF$4125:AF$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AG$4125:AG$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AH$4125:AH$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AI$4125:AI$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AJ$4125:AJ$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AK$4125:AK$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AL$4125:AL$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AM$4125:AM$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AN$4125:AN$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AO$4125:AO$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AP$4125:AP$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AQ$4125:AQ$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AR$4125:AR$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AS$4125:AS$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AT$4125:AT$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AU$4125:AU$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AV$4125:AV$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AW$4125:AW$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AX$4125:AX$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AY$4125:AY$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!AZ$4125:AZ$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BA$4125:BA$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BB$4125:BB$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BC$4125:BC$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BD$4125:BD$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BE$4125:BE$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BF$4125:BF$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BG$4125:BG$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BH$4125:BH$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BI$4125:BI$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BJ$4125:BJ$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BK$4125:BK$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BL$4125:BL$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BM$4125:BM$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BN$4125:BN$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BO$4125:BO$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BP$4125:BP$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BQ$4125:BQ$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BR$4125:BR$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BS$4125:BS$4860))*$G297","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H297,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I297,CALC_Project_ANN!BT$4125:BT$4860))*$G297","v":0}]
[null,null,null,0,25,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D298","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D298","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!M$4125:M$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!N$4125:N$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!O$4125:O$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!P$4125:P$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!Q$4125:Q$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!R$4125:R$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!S$4125:S$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!T$4125:T$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!U$4125:U$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!V$4125:V$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!W$4125:W$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!X$4125:X$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!Y$4125:Y$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!Z$4125:Z$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AA$4125:AA$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AB$4125:AB$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AC$4125:AC$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AD$4125:AD$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AE$4125:AE$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AF$4125:AF$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AG$4125:AG$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AH$4125:AH$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AI$4125:AI$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AJ$4125:AJ$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AK$4125:AK$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AL$4125:AL$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AM$4125:AM$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AN$4125:AN$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AO$4125:AO$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AP$4125:AP$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AQ$4125:AQ$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AR$4125:AR$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AS$4125:AS$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AT$4125:AT$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AU$4125:AU$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AV$4125:AV$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AW$4125:AW$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AX$4125:AX$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AY$4125:AY$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!AZ$4125:AZ$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BA$4125:BA$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BB$4125:BB$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BC$4125:BC$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BD$4125:BD$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BE$4125:BE$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BF$4125:BF$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BG$4125:BG$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BH$4125:BH$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BI$4125:BI$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BJ$4125:BJ$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BK$4125:BK$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BL$4125:BL$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BM$4125:BM$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BN$4125:BN$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BO$4125:BO$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BP$4125:BP$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BQ$4125:BQ$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BR$4125:BR$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BS$4125:BS$4860))*$G298","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H298,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I298,CALC_Project_ANN!BT$4125:BT$4860))*$G298","v":0}]
[null,null,null,0,26,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D299","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D299","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!M$4125:M$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!N$4125:N$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!O$4125:O$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!P$4125:P$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!Q$4125:Q$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!R$4125:R$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!S$4125:S$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!T$4125:T$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!U$4125:U$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!V$4125:V$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!W$4125:W$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!X$4125:X$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!Y$4125:Y$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!Z$4125:Z$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AA$4125:AA$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AB$4125:AB$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AC$4125:AC$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AD$4125:AD$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AE$4125:AE$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AF$4125:AF$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AG$4125:AG$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AH$4125:AH$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AI$4125:AI$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AJ$4125:AJ$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AK$4125:AK$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AL$4125:AL$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AM$4125:AM$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AN$4125:AN$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AO$4125:AO$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AP$4125:AP$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AQ$4125:AQ$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AR$4125:AR$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AS$4125:AS$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AT$4125:AT$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AU$4125:AU$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AV$4125:AV$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AW$4125:AW$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AX$4125:AX$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AY$4125:AY$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!AZ$4125:AZ$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BA$4125:BA$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BB$4125:BB$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BC$4125:BC$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BD$4125:BD$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BE$4125:BE$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BF$4125:BF$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BG$4125:BG$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BH$4125:BH$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BI$4125:BI$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BJ$4125:BJ$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BK$4125:BK$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BL$4125:BL$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BM$4125:BM$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BN$4125:BN$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BO$4125:BO$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BP$4125:BP$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BQ$4125:BQ$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BR$4125:BR$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BS$4125:BS$4860))*$G299","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H299,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I299,CALC_Project_ANN!BT$4125:BT$4860))*$G299","v":0}]
[null,null,null,0,27,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D300","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D300","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!M$4125:M$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!N$4125:N$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!O$4125:O$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!P$4125:P$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!Q$4125:Q$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!R$4125:R$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!S$4125:S$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!T$4125:T$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!U$4125:U$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!V$4125:V$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!W$4125:W$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!X$4125:X$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!Y$4125:Y$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!Z$4125:Z$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AA$4125:AA$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AB$4125:AB$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AC$4125:AC$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AD$4125:AD$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AE$4125:AE$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AF$4125:AF$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AG$4125:AG$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AH$4125:AH$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AI$4125:AI$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AJ$4125:AJ$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AK$4125:AK$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AL$4125:AL$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AM$4125:AM$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AN$4125:AN$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AO$4125:AO$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AP$4125:AP$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AQ$4125:AQ$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AR$4125:AR$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AS$4125:AS$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AT$4125:AT$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AU$4125:AU$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AV$4125:AV$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AW$4125:AW$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AX$4125:AX$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AY$4125:AY$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!AZ$4125:AZ$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BA$4125:BA$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BB$4125:BB$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BC$4125:BC$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BD$4125:BD$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BE$4125:BE$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BF$4125:BF$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BG$4125:BG$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BH$4125:BH$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BI$4125:BI$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BJ$4125:BJ$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BK$4125:BK$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BL$4125:BL$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BM$4125:BM$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BN$4125:BN$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BO$4125:BO$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BP$4125:BP$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BQ$4125:BQ$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BR$4125:BR$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BS$4125:BS$4860))*$G300","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H300,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I300,CALC_Project_ANN!BT$4125:BT$4860))*$G300","v":0}]
[null,null,null,0,28,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D301","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D301","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!M$4125:M$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!N$4125:N$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!O$4125:O$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!P$4125:P$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!Q$4125:Q$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!R$4125:R$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!S$4125:S$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!T$4125:T$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!U$4125:U$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!V$4125:V$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!W$4125:W$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!X$4125:X$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!Y$4125:Y$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!Z$4125:Z$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AA$4125:AA$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AB$4125:AB$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AC$4125:AC$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AD$4125:AD$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AE$4125:AE$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AF$4125:AF$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AG$4125:AG$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AH$4125:AH$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AI$4125:AI$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AJ$4125:AJ$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AK$4125:AK$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AL$4125:AL$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AM$4125:AM$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AN$4125:AN$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AO$4125:AO$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AP$4125:AP$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AQ$4125:AQ$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AR$4125:AR$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AS$4125:AS$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AT$4125:AT$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AU$4125:AU$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AV$4125:AV$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AW$4125:AW$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AX$4125:AX$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AY$4125:AY$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!AZ$4125:AZ$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BA$4125:BA$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BB$4125:BB$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BC$4125:BC$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BD$4125:BD$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BE$4125:BE$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BF$4125:BF$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BG$4125:BG$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BH$4125:BH$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BI$4125:BI$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BJ$4125:BJ$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BK$4125:BK$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BL$4125:BL$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BM$4125:BM$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BN$4125:BN$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BO$4125:BO$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BP$4125:BP$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BQ$4125:BQ$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BR$4125:BR$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BS$4125:BS$4860))*$G301","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H301,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I301,CALC_Project_ANN!BT$4125:BT$4860))*$G301","v":0}]
[null,null,null,0,29,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D302","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D302","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!M$4125:M$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!N$4125:N$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!O$4125:O$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!P$4125:P$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!Q$4125:Q$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!R$4125:R$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!S$4125:S$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!T$4125:T$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!U$4125:U$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!V$4125:V$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!W$4125:W$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!X$4125:X$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!Y$4125:Y$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!Z$4125:Z$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AA$4125:AA$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AB$4125:AB$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AC$4125:AC$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AD$4125:AD$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AE$4125:AE$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AF$4125:AF$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AG$4125:AG$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AH$4125:AH$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AI$4125:AI$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AJ$4125:AJ$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AK$4125:AK$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AL$4125:AL$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AM$4125:AM$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AN$4125:AN$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AO$4125:AO$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AP$4125:AP$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AQ$4125:AQ$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AR$4125:AR$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AS$4125:AS$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AT$4125:AT$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AU$4125:AU$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AV$4125:AV$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AW$4125:AW$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AX$4125:AX$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AY$4125:AY$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!AZ$4125:AZ$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BA$4125:BA$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BB$4125:BB$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BC$4125:BC$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BD$4125:BD$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BE$4125:BE$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BF$4125:BF$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BG$4125:BG$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BH$4125:BH$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BI$4125:BI$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BJ$4125:BJ$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BK$4125:BK$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BL$4125:BL$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BM$4125:BM$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BN$4125:BN$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BO$4125:BO$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BP$4125:BP$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BQ$4125:BQ$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BR$4125:BR$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BS$4125:BS$4860))*$G302","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H302,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I302,CALC_Project_ANN!BT$4125:BT$4860))*$G302","v":0}]
[null,null,null,0,30,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D303","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D303","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!M$4125:M$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!M$4125:M$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!N$4125:N$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!N$4125:N$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!O$4125:O$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!O$4125:O$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!P$4125:P$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!P$4125:P$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!Q$4125:Q$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!Q$4125:Q$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!R$4125:R$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!R$4125:R$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!S$4125:S$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!S$4125:S$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!T$4125:T$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!T$4125:T$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!U$4125:U$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!U$4125:U$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!V$4125:V$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!V$4125:V$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!W$4125:W$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!W$4125:W$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!X$4125:X$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!X$4125:X$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!Y$4125:Y$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!Y$4125:Y$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!Z$4125:Z$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!Z$4125:Z$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AA$4125:AA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AA$4125:AA$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AB$4125:AB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AB$4125:AB$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AC$4125:AC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AC$4125:AC$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AD$4125:AD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AD$4125:AD$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AE$4125:AE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AE$4125:AE$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AF$4125:AF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AF$4125:AF$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AG$4125:AG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AG$4125:AG$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AH$4125:AH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AH$4125:AH$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AI$4125:AI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AI$4125:AI$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AJ$4125:AJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AJ$4125:AJ$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AK$4125:AK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AK$4125:AK$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AL$4125:AL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AL$4125:AL$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AM$4125:AM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AM$4125:AM$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AN$4125:AN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AN$4125:AN$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AO$4125:AO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AO$4125:AO$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AP$4125:AP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AP$4125:AP$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AQ$4125:AQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AQ$4125:AQ$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AR$4125:AR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AR$4125:AR$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AS$4125:AS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AS$4125:AS$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AT$4125:AT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AT$4125:AT$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AU$4125:AU$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AU$4125:AU$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AV$4125:AV$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AV$4125:AV$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AW$4125:AW$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AW$4125:AW$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AX$4125:AX$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AX$4125:AX$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AY$4125:AY$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AY$4125:AY$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!AZ$4125:AZ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!AZ$4125:AZ$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BA$4125:BA$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BA$4125:BA$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BB$4125:BB$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BB$4125:BB$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BC$4125:BC$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BC$4125:BC$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BD$4125:BD$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BD$4125:BD$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BE$4125:BE$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BE$4125:BE$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BF$4125:BF$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BF$4125:BF$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BG$4125:BG$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BG$4125:BG$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BH$4125:BH$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BH$4125:BH$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BI$4125:BI$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BI$4125:BI$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BJ$4125:BJ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BJ$4125:BJ$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BK$4125:BK$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BK$4125:BK$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BL$4125:BL$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BL$4125:BL$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BM$4125:BM$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BM$4125:BM$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BN$4125:BN$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BN$4125:BN$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BO$4125:BO$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BO$4125:BO$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BP$4125:BP$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BP$4125:BP$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BQ$4125:BQ$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BQ$4125:BQ$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BR$4125:BR$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BR$4125:BR$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BS$4125:BS$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BS$4125:BS$4860))*$G303","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$H303,CALC_Project_ANN!BT$4125:BT$4860) + SUMIF(CALC_Project_ANN!$D$4125:$D$4860,$I303,CALC_Project_ANN!BT$4125:BT$4860))*$G303","v":0}]
[]
[null,null,null,"Fixed income selected",null,"£000",null,null,null,null,null,null,{"$f":"SUM(M274:M304)","v":0},{"$f":"SUM(N274:N304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variable income",null,null,null,null,{"$f":"Dashboard!$S$33","v":"Real"}]
[]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E309,1)","v":0},{"$f":"E305+1","v":1},"£000",{"$f":"H203","v":false},{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D309","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D309","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!M$3433:M$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!N$3433:N$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!O$3433:O$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!P$3433:P$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!Q$3433:Q$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!R$3433:R$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!S$3433:S$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!T$3433:T$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!U$3433:U$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!V$3433:V$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!W$3433:W$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!X$3433:X$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!Y$3433:Y$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!Z$3433:Z$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AA$3433:AA$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AB$3433:AB$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AC$3433:AC$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AD$3433:AD$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AE$3433:AE$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AF$3433:AF$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AG$3433:AG$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AH$3433:AH$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AI$3433:AI$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AJ$3433:AJ$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AK$3433:AK$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AL$3433:AL$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AM$3433:AM$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AN$3433:AN$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AO$3433:AO$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AP$3433:AP$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AQ$3433:AQ$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AR$3433:AR$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AS$3433:AS$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AT$3433:AT$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AU$3433:AU$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AV$3433:AV$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AW$3433:AW$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AX$3433:AX$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AY$3433:AY$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!AZ$3433:AZ$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BA$3433:BA$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BB$3433:BB$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BC$3433:BC$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BD$3433:BD$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BE$3433:BE$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BF$3433:BF$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BG$3433:BG$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BH$3433:BH$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BI$3433:BI$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BJ$3433:BJ$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BK$3433:BK$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BL$3433:BL$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BM$3433:BM$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BN$3433:BN$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BO$3433:BO$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BP$3433:BP$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BQ$3433:BQ$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BR$3433:BR$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BS$3433:BS$4122))*$G309","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H309,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I309,CALC_Project_ANN!BT$3433:BT$4122))*$G309","v":0}]
[null,null,null,0,{"$f":"E309+1","v":2},"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D310","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D310","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!M$3433:M$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!N$3433:N$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!O$3433:O$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!P$3433:P$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!Q$3433:Q$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!R$3433:R$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!S$3433:S$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!T$3433:T$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!U$3433:U$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!V$3433:V$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!W$3433:W$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!X$3433:X$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!Y$3433:Y$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!Z$3433:Z$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AA$3433:AA$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AB$3433:AB$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AC$3433:AC$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AD$3433:AD$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AE$3433:AE$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AF$3433:AF$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AG$3433:AG$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AH$3433:AH$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AI$3433:AI$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AJ$3433:AJ$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AK$3433:AK$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AL$3433:AL$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AM$3433:AM$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AN$3433:AN$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AO$3433:AO$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AP$3433:AP$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AQ$3433:AQ$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AR$3433:AR$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AS$3433:AS$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AT$3433:AT$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AU$3433:AU$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AV$3433:AV$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AW$3433:AW$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AX$3433:AX$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AY$3433:AY$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!AZ$3433:AZ$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BA$3433:BA$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BB$3433:BB$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BC$3433:BC$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BD$3433:BD$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BE$3433:BE$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BF$3433:BF$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BG$3433:BG$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BH$3433:BH$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BI$3433:BI$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BJ$3433:BJ$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BK$3433:BK$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BL$3433:BL$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BM$3433:BM$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BN$3433:BN$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BO$3433:BO$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BP$3433:BP$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BQ$3433:BQ$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BR$3433:BR$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BS$3433:BS$4122))*$G310","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H310,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I310,CALC_Project_ANN!BT$3433:BT$4122))*$G310","v":0}]
[null,null,null,0,3,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D311","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D311","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!M$3433:M$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!N$3433:N$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!O$3433:O$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!P$3433:P$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!Q$3433:Q$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!R$3433:R$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!S$3433:S$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!T$3433:T$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!U$3433:U$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!V$3433:V$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!W$3433:W$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!X$3433:X$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!Y$3433:Y$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!Z$3433:Z$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AA$3433:AA$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AB$3433:AB$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AC$3433:AC$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AD$3433:AD$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AE$3433:AE$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AF$3433:AF$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AG$3433:AG$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AH$3433:AH$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AI$3433:AI$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AJ$3433:AJ$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AK$3433:AK$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AL$3433:AL$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AM$3433:AM$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AN$3433:AN$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AO$3433:AO$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AP$3433:AP$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AQ$3433:AQ$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AR$3433:AR$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AS$3433:AS$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AT$3433:AT$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AU$3433:AU$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AV$3433:AV$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AW$3433:AW$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AX$3433:AX$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AY$3433:AY$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!AZ$3433:AZ$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BA$3433:BA$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BB$3433:BB$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BC$3433:BC$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BD$3433:BD$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BE$3433:BE$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BF$3433:BF$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BG$3433:BG$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BH$3433:BH$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BI$3433:BI$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BJ$3433:BJ$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BK$3433:BK$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BL$3433:BL$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BM$3433:BM$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BN$3433:BN$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BO$3433:BO$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BP$3433:BP$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BQ$3433:BQ$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BR$3433:BR$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BS$3433:BS$4122))*$G311","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H311,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I311,CALC_Project_ANN!BT$3433:BT$4122))*$G311","v":0}]
[null,null,null,0,4,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D312","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D312","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!M$3433:M$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!N$3433:N$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!O$3433:O$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!P$3433:P$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!Q$3433:Q$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!R$3433:R$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!S$3433:S$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!T$3433:T$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!U$3433:U$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!V$3433:V$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!W$3433:W$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!X$3433:X$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!Y$3433:Y$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!Z$3433:Z$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AA$3433:AA$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AB$3433:AB$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AC$3433:AC$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AD$3433:AD$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AE$3433:AE$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AF$3433:AF$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AG$3433:AG$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AH$3433:AH$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AI$3433:AI$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AJ$3433:AJ$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AK$3433:AK$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AL$3433:AL$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AM$3433:AM$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AN$3433:AN$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AO$3433:AO$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AP$3433:AP$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AQ$3433:AQ$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AR$3433:AR$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AS$3433:AS$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AT$3433:AT$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AU$3433:AU$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AV$3433:AV$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AW$3433:AW$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AX$3433:AX$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AY$3433:AY$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!AZ$3433:AZ$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BA$3433:BA$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BB$3433:BB$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BC$3433:BC$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BD$3433:BD$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BE$3433:BE$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BF$3433:BF$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BG$3433:BG$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BH$3433:BH$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BI$3433:BI$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BJ$3433:BJ$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BK$3433:BK$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BL$3433:BL$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BM$3433:BM$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BN$3433:BN$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BO$3433:BO$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BP$3433:BP$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BQ$3433:BQ$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BR$3433:BR$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BS$3433:BS$4122))*$G312","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H312,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I312,CALC_Project_ANN!BT$3433:BT$4122))*$G312","v":0}]
[null,null,null,0,5,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D313","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D313","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!M$3433:M$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!N$3433:N$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!O$3433:O$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!P$3433:P$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!Q$3433:Q$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!R$3433:R$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!S$3433:S$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!T$3433:T$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!U$3433:U$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!V$3433:V$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!W$3433:W$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!X$3433:X$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!Y$3433:Y$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!Z$3433:Z$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AA$3433:AA$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AB$3433:AB$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AC$3433:AC$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AD$3433:AD$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AE$3433:AE$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AF$3433:AF$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AG$3433:AG$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AH$3433:AH$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AI$3433:AI$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AJ$3433:AJ$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AK$3433:AK$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AL$3433:AL$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AM$3433:AM$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AN$3433:AN$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AO$3433:AO$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AP$3433:AP$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AQ$3433:AQ$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AR$3433:AR$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AS$3433:AS$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AT$3433:AT$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AU$3433:AU$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AV$3433:AV$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AW$3433:AW$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AX$3433:AX$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AY$3433:AY$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!AZ$3433:AZ$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BA$3433:BA$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BB$3433:BB$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BC$3433:BC$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BD$3433:BD$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BE$3433:BE$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BF$3433:BF$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BG$3433:BG$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BH$3433:BH$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BI$3433:BI$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BJ$3433:BJ$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BK$3433:BK$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BL$3433:BL$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BM$3433:BM$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BN$3433:BN$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BO$3433:BO$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BP$3433:BP$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BQ$3433:BQ$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BR$3433:BR$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BS$3433:BS$4122))*$G313","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H313,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I313,CALC_Project_ANN!BT$3433:BT$4122))*$G313","v":0}]
[null,null,null,0,6,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D314","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D314","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!M$3433:M$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!N$3433:N$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!O$3433:O$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!P$3433:P$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!Q$3433:Q$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!R$3433:R$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!S$3433:S$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!T$3433:T$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!U$3433:U$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!V$3433:V$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!W$3433:W$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!X$3433:X$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!Y$3433:Y$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!Z$3433:Z$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AA$3433:AA$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AB$3433:AB$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AC$3433:AC$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AD$3433:AD$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AE$3433:AE$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AF$3433:AF$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AG$3433:AG$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AH$3433:AH$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AI$3433:AI$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AJ$3433:AJ$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AK$3433:AK$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AL$3433:AL$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AM$3433:AM$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AN$3433:AN$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AO$3433:AO$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AP$3433:AP$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AQ$3433:AQ$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AR$3433:AR$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AS$3433:AS$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AT$3433:AT$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AU$3433:AU$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AV$3433:AV$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AW$3433:AW$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AX$3433:AX$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AY$3433:AY$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!AZ$3433:AZ$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BA$3433:BA$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BB$3433:BB$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BC$3433:BC$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BD$3433:BD$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BE$3433:BE$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BF$3433:BF$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BG$3433:BG$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BH$3433:BH$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BI$3433:BI$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BJ$3433:BJ$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BK$3433:BK$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BL$3433:BL$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BM$3433:BM$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BN$3433:BN$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BO$3433:BO$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BP$3433:BP$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BQ$3433:BQ$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BR$3433:BR$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BS$3433:BS$4122))*$G314","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H314,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I314,CALC_Project_ANN!BT$3433:BT$4122))*$G314","v":0}]
[null,null,null,0,7,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D315","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D315","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!M$3433:M$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!N$3433:N$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!O$3433:O$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!P$3433:P$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!Q$3433:Q$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!R$3433:R$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!S$3433:S$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!T$3433:T$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!U$3433:U$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!V$3433:V$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!W$3433:W$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!X$3433:X$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!Y$3433:Y$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!Z$3433:Z$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AA$3433:AA$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AB$3433:AB$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AC$3433:AC$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AD$3433:AD$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AE$3433:AE$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AF$3433:AF$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AG$3433:AG$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AH$3433:AH$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AI$3433:AI$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AJ$3433:AJ$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AK$3433:AK$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AL$3433:AL$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AM$3433:AM$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AN$3433:AN$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AO$3433:AO$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AP$3433:AP$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AQ$3433:AQ$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AR$3433:AR$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AS$3433:AS$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AT$3433:AT$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AU$3433:AU$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AV$3433:AV$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AW$3433:AW$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AX$3433:AX$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AY$3433:AY$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!AZ$3433:AZ$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BA$3433:BA$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BB$3433:BB$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BC$3433:BC$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BD$3433:BD$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BE$3433:BE$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BF$3433:BF$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BG$3433:BG$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BH$3433:BH$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BI$3433:BI$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BJ$3433:BJ$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BK$3433:BK$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BL$3433:BL$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BM$3433:BM$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BN$3433:BN$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BO$3433:BO$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BP$3433:BP$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BQ$3433:BQ$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BR$3433:BR$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BS$3433:BS$4122))*$G315","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H315,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I315,CALC_Project_ANN!BT$3433:BT$4122))*$G315","v":0}]
[null,null,null,0,8,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D316","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D316","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!M$3433:M$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!N$3433:N$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!O$3433:O$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!P$3433:P$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!Q$3433:Q$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!R$3433:R$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!S$3433:S$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!T$3433:T$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!U$3433:U$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!V$3433:V$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!W$3433:W$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!X$3433:X$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!Y$3433:Y$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!Z$3433:Z$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AA$3433:AA$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AB$3433:AB$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AC$3433:AC$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AD$3433:AD$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AE$3433:AE$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AF$3433:AF$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AG$3433:AG$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AH$3433:AH$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AI$3433:AI$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AJ$3433:AJ$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AK$3433:AK$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AL$3433:AL$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AM$3433:AM$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AN$3433:AN$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AO$3433:AO$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AP$3433:AP$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AQ$3433:AQ$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AR$3433:AR$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AS$3433:AS$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AT$3433:AT$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AU$3433:AU$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AV$3433:AV$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AW$3433:AW$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AX$3433:AX$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AY$3433:AY$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!AZ$3433:AZ$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BA$3433:BA$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BB$3433:BB$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BC$3433:BC$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BD$3433:BD$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BE$3433:BE$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BF$3433:BF$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BG$3433:BG$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BH$3433:BH$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BI$3433:BI$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BJ$3433:BJ$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BK$3433:BK$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BL$3433:BL$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BM$3433:BM$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BN$3433:BN$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BO$3433:BO$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BP$3433:BP$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BQ$3433:BQ$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BR$3433:BR$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BS$3433:BS$4122))*$G316","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H316,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I316,CALC_Project_ANN!BT$3433:BT$4122))*$G316","v":0}]
[null,null,null,0,9,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D317","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D317","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!M$3433:M$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!N$3433:N$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!O$3433:O$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!P$3433:P$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!Q$3433:Q$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!R$3433:R$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!S$3433:S$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!T$3433:T$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!U$3433:U$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!V$3433:V$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!W$3433:W$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!X$3433:X$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!Y$3433:Y$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!Z$3433:Z$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AA$3433:AA$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AB$3433:AB$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AC$3433:AC$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AD$3433:AD$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AE$3433:AE$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AF$3433:AF$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AG$3433:AG$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AH$3433:AH$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AI$3433:AI$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AJ$3433:AJ$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AK$3433:AK$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AL$3433:AL$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AM$3433:AM$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AN$3433:AN$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AO$3433:AO$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AP$3433:AP$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AQ$3433:AQ$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AR$3433:AR$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AS$3433:AS$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AT$3433:AT$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AU$3433:AU$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AV$3433:AV$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AW$3433:AW$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AX$3433:AX$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AY$3433:AY$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!AZ$3433:AZ$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BA$3433:BA$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BB$3433:BB$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BC$3433:BC$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BD$3433:BD$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BE$3433:BE$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BF$3433:BF$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BG$3433:BG$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BH$3433:BH$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BI$3433:BI$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BJ$3433:BJ$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BK$3433:BK$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BL$3433:BL$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BM$3433:BM$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BN$3433:BN$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BO$3433:BO$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BP$3433:BP$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BQ$3433:BQ$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BR$3433:BR$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BS$3433:BS$4122))*$G317","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H317,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I317,CALC_Project_ANN!BT$3433:BT$4122))*$G317","v":0}]
[null,null,null,0,10,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D318","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D318","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!M$3433:M$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!N$3433:N$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!O$3433:O$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!P$3433:P$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!Q$3433:Q$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!R$3433:R$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!S$3433:S$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!T$3433:T$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!U$3433:U$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!V$3433:V$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!W$3433:W$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!X$3433:X$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!Y$3433:Y$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!Z$3433:Z$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AA$3433:AA$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AB$3433:AB$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AC$3433:AC$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AD$3433:AD$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AE$3433:AE$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AF$3433:AF$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AG$3433:AG$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AH$3433:AH$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AI$3433:AI$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AJ$3433:AJ$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AK$3433:AK$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AL$3433:AL$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AM$3433:AM$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AN$3433:AN$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AO$3433:AO$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AP$3433:AP$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AQ$3433:AQ$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AR$3433:AR$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AS$3433:AS$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AT$3433:AT$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AU$3433:AU$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AV$3433:AV$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AW$3433:AW$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AX$3433:AX$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AY$3433:AY$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!AZ$3433:AZ$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BA$3433:BA$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BB$3433:BB$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BC$3433:BC$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BD$3433:BD$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BE$3433:BE$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BF$3433:BF$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BG$3433:BG$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BH$3433:BH$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BI$3433:BI$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BJ$3433:BJ$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BK$3433:BK$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BL$3433:BL$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BM$3433:BM$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BN$3433:BN$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BO$3433:BO$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BP$3433:BP$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BQ$3433:BQ$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BR$3433:BR$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BS$3433:BS$4122))*$G318","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H318,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I318,CALC_Project_ANN!BT$3433:BT$4122))*$G318","v":0}]
[null,null,null,0,11,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D319","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D319","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!M$3433:M$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!N$3433:N$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!O$3433:O$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!P$3433:P$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!Q$3433:Q$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!R$3433:R$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!S$3433:S$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!T$3433:T$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!U$3433:U$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!V$3433:V$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!W$3433:W$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!X$3433:X$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!Y$3433:Y$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!Z$3433:Z$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AA$3433:AA$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AB$3433:AB$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AC$3433:AC$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AD$3433:AD$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AE$3433:AE$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AF$3433:AF$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AG$3433:AG$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AH$3433:AH$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AI$3433:AI$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AJ$3433:AJ$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AK$3433:AK$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AL$3433:AL$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AM$3433:AM$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AN$3433:AN$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AO$3433:AO$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AP$3433:AP$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AQ$3433:AQ$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AR$3433:AR$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AS$3433:AS$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AT$3433:AT$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AU$3433:AU$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AV$3433:AV$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AW$3433:AW$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AX$3433:AX$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AY$3433:AY$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!AZ$3433:AZ$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BA$3433:BA$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BB$3433:BB$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BC$3433:BC$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BD$3433:BD$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BE$3433:BE$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BF$3433:BF$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BG$3433:BG$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BH$3433:BH$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BI$3433:BI$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BJ$3433:BJ$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BK$3433:BK$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BL$3433:BL$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BM$3433:BM$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BN$3433:BN$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BO$3433:BO$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BP$3433:BP$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BQ$3433:BQ$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BR$3433:BR$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BS$3433:BS$4122))*$G319","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H319,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I319,CALC_Project_ANN!BT$3433:BT$4122))*$G319","v":0}]
[null,null,null,0,12,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D320","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D320","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!M$3433:M$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!N$3433:N$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!O$3433:O$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!P$3433:P$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!Q$3433:Q$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!R$3433:R$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!S$3433:S$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!T$3433:T$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!U$3433:U$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!V$3433:V$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!W$3433:W$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!X$3433:X$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!Y$3433:Y$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!Z$3433:Z$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AA$3433:AA$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AB$3433:AB$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AC$3433:AC$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AD$3433:AD$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AE$3433:AE$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AF$3433:AF$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AG$3433:AG$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AH$3433:AH$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AI$3433:AI$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AJ$3433:AJ$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AK$3433:AK$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AL$3433:AL$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AM$3433:AM$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AN$3433:AN$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AO$3433:AO$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AP$3433:AP$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AQ$3433:AQ$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AR$3433:AR$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AS$3433:AS$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AT$3433:AT$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AU$3433:AU$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AV$3433:AV$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AW$3433:AW$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AX$3433:AX$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AY$3433:AY$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!AZ$3433:AZ$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BA$3433:BA$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BB$3433:BB$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BC$3433:BC$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BD$3433:BD$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BE$3433:BE$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BF$3433:BF$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BG$3433:BG$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BH$3433:BH$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BI$3433:BI$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BJ$3433:BJ$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BK$3433:BK$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BL$3433:BL$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BM$3433:BM$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BN$3433:BN$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BO$3433:BO$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BP$3433:BP$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BQ$3433:BQ$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BR$3433:BR$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BS$3433:BS$4122))*$G320","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H320,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I320,CALC_Project_ANN!BT$3433:BT$4122))*$G320","v":0}]
[null,null,null,0,13,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D321","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D321","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!M$3433:M$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!N$3433:N$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!O$3433:O$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!P$3433:P$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!Q$3433:Q$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!R$3433:R$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!S$3433:S$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!T$3433:T$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!U$3433:U$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!V$3433:V$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!W$3433:W$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!X$3433:X$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!Y$3433:Y$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!Z$3433:Z$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AA$3433:AA$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AB$3433:AB$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AC$3433:AC$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AD$3433:AD$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AE$3433:AE$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AF$3433:AF$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AG$3433:AG$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AH$3433:AH$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AI$3433:AI$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AJ$3433:AJ$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AK$3433:AK$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AL$3433:AL$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AM$3433:AM$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AN$3433:AN$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AO$3433:AO$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AP$3433:AP$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AQ$3433:AQ$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AR$3433:AR$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AS$3433:AS$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AT$3433:AT$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AU$3433:AU$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AV$3433:AV$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AW$3433:AW$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AX$3433:AX$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AY$3433:AY$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!AZ$3433:AZ$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BA$3433:BA$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BB$3433:BB$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BC$3433:BC$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BD$3433:BD$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BE$3433:BE$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BF$3433:BF$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BG$3433:BG$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BH$3433:BH$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BI$3433:BI$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BJ$3433:BJ$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BK$3433:BK$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BL$3433:BL$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BM$3433:BM$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BN$3433:BN$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BO$3433:BO$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BP$3433:BP$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BQ$3433:BQ$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BR$3433:BR$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BS$3433:BS$4122))*$G321","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H321,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I321,CALC_Project_ANN!BT$3433:BT$4122))*$G321","v":0}]
[null,null,null,0,14,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D322","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D322","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!M$3433:M$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!N$3433:N$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!O$3433:O$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!P$3433:P$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!Q$3433:Q$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!R$3433:R$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!S$3433:S$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!T$3433:T$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!U$3433:U$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!V$3433:V$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!W$3433:W$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!X$3433:X$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!Y$3433:Y$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!Z$3433:Z$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AA$3433:AA$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AB$3433:AB$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AC$3433:AC$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AD$3433:AD$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AE$3433:AE$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AF$3433:AF$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AG$3433:AG$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AH$3433:AH$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AI$3433:AI$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AJ$3433:AJ$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AK$3433:AK$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AL$3433:AL$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AM$3433:AM$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AN$3433:AN$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AO$3433:AO$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AP$3433:AP$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AQ$3433:AQ$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AR$3433:AR$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AS$3433:AS$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AT$3433:AT$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AU$3433:AU$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AV$3433:AV$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AW$3433:AW$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AX$3433:AX$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AY$3433:AY$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!AZ$3433:AZ$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BA$3433:BA$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BB$3433:BB$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BC$3433:BC$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BD$3433:BD$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BE$3433:BE$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BF$3433:BF$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BG$3433:BG$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BH$3433:BH$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BI$3433:BI$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BJ$3433:BJ$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BK$3433:BK$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BL$3433:BL$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BM$3433:BM$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BN$3433:BN$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BO$3433:BO$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BP$3433:BP$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BQ$3433:BQ$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BR$3433:BR$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BS$3433:BS$4122))*$G322","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H322,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I322,CALC_Project_ANN!BT$3433:BT$4122))*$G322","v":0}]
[null,null,null,0,15,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D323","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D323","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!M$3433:M$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!N$3433:N$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!O$3433:O$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!P$3433:P$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!Q$3433:Q$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!R$3433:R$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!S$3433:S$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!T$3433:T$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!U$3433:U$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!V$3433:V$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!W$3433:W$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!X$3433:X$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!Y$3433:Y$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!Z$3433:Z$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AA$3433:AA$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AB$3433:AB$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AC$3433:AC$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AD$3433:AD$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AE$3433:AE$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AF$3433:AF$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AG$3433:AG$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AH$3433:AH$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AI$3433:AI$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AJ$3433:AJ$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AK$3433:AK$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AL$3433:AL$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AM$3433:AM$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AN$3433:AN$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AO$3433:AO$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AP$3433:AP$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AQ$3433:AQ$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AR$3433:AR$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AS$3433:AS$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AT$3433:AT$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AU$3433:AU$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AV$3433:AV$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AW$3433:AW$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AX$3433:AX$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AY$3433:AY$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!AZ$3433:AZ$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BA$3433:BA$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BB$3433:BB$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BC$3433:BC$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BD$3433:BD$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BE$3433:BE$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BF$3433:BF$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BG$3433:BG$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BH$3433:BH$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BI$3433:BI$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BJ$3433:BJ$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BK$3433:BK$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BL$3433:BL$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BM$3433:BM$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BN$3433:BN$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BO$3433:BO$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BP$3433:BP$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BQ$3433:BQ$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BR$3433:BR$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BS$3433:BS$4122))*$G323","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H323,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I323,CALC_Project_ANN!BT$3433:BT$4122))*$G323","v":0}]
[null,null,null,0,16,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D324","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D324","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!M$3433:M$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!N$3433:N$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!O$3433:O$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!P$3433:P$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!Q$3433:Q$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!R$3433:R$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!S$3433:S$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!T$3433:T$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!U$3433:U$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!V$3433:V$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!W$3433:W$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!X$3433:X$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!Y$3433:Y$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!Z$3433:Z$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AA$3433:AA$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AB$3433:AB$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AC$3433:AC$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AD$3433:AD$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AE$3433:AE$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AF$3433:AF$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AG$3433:AG$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AH$3433:AH$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AI$3433:AI$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AJ$3433:AJ$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AK$3433:AK$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AL$3433:AL$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AM$3433:AM$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AN$3433:AN$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AO$3433:AO$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AP$3433:AP$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AQ$3433:AQ$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AR$3433:AR$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AS$3433:AS$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AT$3433:AT$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AU$3433:AU$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AV$3433:AV$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AW$3433:AW$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AX$3433:AX$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AY$3433:AY$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!AZ$3433:AZ$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BA$3433:BA$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BB$3433:BB$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BC$3433:BC$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BD$3433:BD$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BE$3433:BE$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BF$3433:BF$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BG$3433:BG$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BH$3433:BH$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BI$3433:BI$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BJ$3433:BJ$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BK$3433:BK$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BL$3433:BL$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BM$3433:BM$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BN$3433:BN$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BO$3433:BO$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BP$3433:BP$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BQ$3433:BQ$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BR$3433:BR$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BS$3433:BS$4122))*$G324","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H324,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I324,CALC_Project_ANN!BT$3433:BT$4122))*$G324","v":0}]
[null,null,null,0,17,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D325","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D325","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!M$3433:M$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!N$3433:N$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!O$3433:O$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!P$3433:P$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!Q$3433:Q$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!R$3433:R$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!S$3433:S$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!T$3433:T$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!U$3433:U$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!V$3433:V$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!W$3433:W$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!X$3433:X$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!Y$3433:Y$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!Z$3433:Z$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AA$3433:AA$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AB$3433:AB$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AC$3433:AC$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AD$3433:AD$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AE$3433:AE$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AF$3433:AF$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AG$3433:AG$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AH$3433:AH$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AI$3433:AI$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AJ$3433:AJ$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AK$3433:AK$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AL$3433:AL$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AM$3433:AM$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AN$3433:AN$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AO$3433:AO$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AP$3433:AP$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AQ$3433:AQ$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AR$3433:AR$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AS$3433:AS$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AT$3433:AT$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AU$3433:AU$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AV$3433:AV$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AW$3433:AW$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AX$3433:AX$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AY$3433:AY$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!AZ$3433:AZ$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BA$3433:BA$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BB$3433:BB$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BC$3433:BC$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BD$3433:BD$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BE$3433:BE$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BF$3433:BF$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BG$3433:BG$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BH$3433:BH$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BI$3433:BI$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BJ$3433:BJ$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BK$3433:BK$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BL$3433:BL$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BM$3433:BM$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BN$3433:BN$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BO$3433:BO$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BP$3433:BP$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BQ$3433:BQ$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BR$3433:BR$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BS$3433:BS$4122))*$G325","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H325,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I325,CALC_Project_ANN!BT$3433:BT$4122))*$G325","v":0}]
[null,null,null,0,18,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D326","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D326","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!M$3433:M$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!N$3433:N$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!O$3433:O$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!P$3433:P$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!Q$3433:Q$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!R$3433:R$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!S$3433:S$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!T$3433:T$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!U$3433:U$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!V$3433:V$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!W$3433:W$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!X$3433:X$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!Y$3433:Y$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!Z$3433:Z$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AA$3433:AA$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AB$3433:AB$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AC$3433:AC$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AD$3433:AD$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AE$3433:AE$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AF$3433:AF$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AG$3433:AG$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AH$3433:AH$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AI$3433:AI$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AJ$3433:AJ$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AK$3433:AK$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AL$3433:AL$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AM$3433:AM$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AN$3433:AN$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AO$3433:AO$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AP$3433:AP$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AQ$3433:AQ$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AR$3433:AR$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AS$3433:AS$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AT$3433:AT$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AU$3433:AU$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AV$3433:AV$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AW$3433:AW$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AX$3433:AX$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AY$3433:AY$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!AZ$3433:AZ$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BA$3433:BA$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BB$3433:BB$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BC$3433:BC$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BD$3433:BD$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BE$3433:BE$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BF$3433:BF$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BG$3433:BG$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BH$3433:BH$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BI$3433:BI$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BJ$3433:BJ$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BK$3433:BK$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BL$3433:BL$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BM$3433:BM$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BN$3433:BN$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BO$3433:BO$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BP$3433:BP$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BQ$3433:BQ$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BR$3433:BR$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BS$3433:BS$4122))*$G326","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H326,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I326,CALC_Project_ANN!BT$3433:BT$4122))*$G326","v":0}]
[null,null,null,0,19,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D327","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D327","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!M$3433:M$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!N$3433:N$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!O$3433:O$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!P$3433:P$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!Q$3433:Q$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!R$3433:R$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!S$3433:S$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!T$3433:T$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!U$3433:U$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!V$3433:V$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!W$3433:W$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!X$3433:X$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!Y$3433:Y$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!Z$3433:Z$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AA$3433:AA$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AB$3433:AB$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AC$3433:AC$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AD$3433:AD$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AE$3433:AE$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AF$3433:AF$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AG$3433:AG$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AH$3433:AH$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AI$3433:AI$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AJ$3433:AJ$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AK$3433:AK$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AL$3433:AL$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AM$3433:AM$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AN$3433:AN$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AO$3433:AO$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AP$3433:AP$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AQ$3433:AQ$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AR$3433:AR$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AS$3433:AS$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AT$3433:AT$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AU$3433:AU$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AV$3433:AV$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AW$3433:AW$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AX$3433:AX$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AY$3433:AY$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!AZ$3433:AZ$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BA$3433:BA$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BB$3433:BB$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BC$3433:BC$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BD$3433:BD$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BE$3433:BE$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BF$3433:BF$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BG$3433:BG$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BH$3433:BH$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BI$3433:BI$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BJ$3433:BJ$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BK$3433:BK$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BL$3433:BL$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BM$3433:BM$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BN$3433:BN$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BO$3433:BO$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BP$3433:BP$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BQ$3433:BQ$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BR$3433:BR$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BS$3433:BS$4122))*$G327","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H327,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I327,CALC_Project_ANN!BT$3433:BT$4122))*$G327","v":0}]
[null,null,null,0,20,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D328","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D328","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!M$3433:M$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!N$3433:N$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!O$3433:O$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!P$3433:P$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!Q$3433:Q$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!R$3433:R$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!S$3433:S$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!T$3433:T$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!U$3433:U$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!V$3433:V$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!W$3433:W$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!X$3433:X$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!Y$3433:Y$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!Z$3433:Z$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AA$3433:AA$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AB$3433:AB$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AC$3433:AC$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AD$3433:AD$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AE$3433:AE$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AF$3433:AF$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AG$3433:AG$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AH$3433:AH$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AI$3433:AI$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AJ$3433:AJ$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AK$3433:AK$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AL$3433:AL$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AM$3433:AM$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AN$3433:AN$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AO$3433:AO$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AP$3433:AP$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AQ$3433:AQ$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AR$3433:AR$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AS$3433:AS$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AT$3433:AT$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AU$3433:AU$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AV$3433:AV$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AW$3433:AW$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AX$3433:AX$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AY$3433:AY$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!AZ$3433:AZ$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BA$3433:BA$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BB$3433:BB$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BC$3433:BC$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BD$3433:BD$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BE$3433:BE$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BF$3433:BF$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BG$3433:BG$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BH$3433:BH$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BI$3433:BI$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BJ$3433:BJ$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BK$3433:BK$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BL$3433:BL$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BM$3433:BM$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BN$3433:BN$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BO$3433:BO$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BP$3433:BP$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BQ$3433:BQ$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BR$3433:BR$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BS$3433:BS$4122))*$G328","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H328,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I328,CALC_Project_ANN!BT$3433:BT$4122))*$G328","v":0}]
[null,null,null,0,21,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D329","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D329","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!M$3433:M$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!N$3433:N$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!O$3433:O$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!P$3433:P$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!Q$3433:Q$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!R$3433:R$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!S$3433:S$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!T$3433:T$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!U$3433:U$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!V$3433:V$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!W$3433:W$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!X$3433:X$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!Y$3433:Y$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!Z$3433:Z$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AA$3433:AA$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AB$3433:AB$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AC$3433:AC$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AD$3433:AD$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AE$3433:AE$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AF$3433:AF$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AG$3433:AG$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AH$3433:AH$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AI$3433:AI$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AJ$3433:AJ$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AK$3433:AK$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AL$3433:AL$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AM$3433:AM$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AN$3433:AN$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AO$3433:AO$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AP$3433:AP$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AQ$3433:AQ$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AR$3433:AR$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AS$3433:AS$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AT$3433:AT$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AU$3433:AU$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AV$3433:AV$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AW$3433:AW$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AX$3433:AX$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AY$3433:AY$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!AZ$3433:AZ$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BA$3433:BA$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BB$3433:BB$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BC$3433:BC$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BD$3433:BD$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BE$3433:BE$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BF$3433:BF$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BG$3433:BG$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BH$3433:BH$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BI$3433:BI$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BJ$3433:BJ$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BK$3433:BK$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BL$3433:BL$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BM$3433:BM$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BN$3433:BN$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BO$3433:BO$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BP$3433:BP$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BQ$3433:BQ$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BR$3433:BR$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BS$3433:BS$4122))*$G329","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H329,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I329,CALC_Project_ANN!BT$3433:BT$4122))*$G329","v":0}]
[null,null,null,0,22,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D330","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D330","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!M$3433:M$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!N$3433:N$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!O$3433:O$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!P$3433:P$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!Q$3433:Q$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!R$3433:R$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!S$3433:S$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!T$3433:T$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!U$3433:U$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!V$3433:V$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!W$3433:W$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!X$3433:X$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!Y$3433:Y$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!Z$3433:Z$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AA$3433:AA$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AB$3433:AB$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AC$3433:AC$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AD$3433:AD$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AE$3433:AE$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AF$3433:AF$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AG$3433:AG$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AH$3433:AH$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AI$3433:AI$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AJ$3433:AJ$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AK$3433:AK$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AL$3433:AL$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AM$3433:AM$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AN$3433:AN$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AO$3433:AO$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AP$3433:AP$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AQ$3433:AQ$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AR$3433:AR$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AS$3433:AS$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AT$3433:AT$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AU$3433:AU$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AV$3433:AV$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AW$3433:AW$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AX$3433:AX$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AY$3433:AY$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!AZ$3433:AZ$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BA$3433:BA$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BB$3433:BB$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BC$3433:BC$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BD$3433:BD$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BE$3433:BE$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BF$3433:BF$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BG$3433:BG$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BH$3433:BH$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BI$3433:BI$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BJ$3433:BJ$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BK$3433:BK$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BL$3433:BL$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BM$3433:BM$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BN$3433:BN$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BO$3433:BO$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BP$3433:BP$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BQ$3433:BQ$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BR$3433:BR$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BS$3433:BS$4122))*$G330","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H330,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I330,CALC_Project_ANN!BT$3433:BT$4122))*$G330","v":0}]
[null,null,null,0,23,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D331","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D331","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!M$3433:M$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!N$3433:N$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!O$3433:O$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!P$3433:P$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!Q$3433:Q$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!R$3433:R$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!S$3433:S$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!T$3433:T$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!U$3433:U$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!V$3433:V$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!W$3433:W$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!X$3433:X$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!Y$3433:Y$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!Z$3433:Z$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AA$3433:AA$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AB$3433:AB$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AC$3433:AC$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AD$3433:AD$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AE$3433:AE$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AF$3433:AF$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AG$3433:AG$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AH$3433:AH$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AI$3433:AI$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AJ$3433:AJ$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AK$3433:AK$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AL$3433:AL$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AM$3433:AM$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AN$3433:AN$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AO$3433:AO$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AP$3433:AP$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AQ$3433:AQ$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AR$3433:AR$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AS$3433:AS$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AT$3433:AT$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AU$3433:AU$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AV$3433:AV$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AW$3433:AW$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AX$3433:AX$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AY$3433:AY$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!AZ$3433:AZ$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BA$3433:BA$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BB$3433:BB$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BC$3433:BC$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BD$3433:BD$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BE$3433:BE$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BF$3433:BF$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BG$3433:BG$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BH$3433:BH$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BI$3433:BI$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BJ$3433:BJ$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BK$3433:BK$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BL$3433:BL$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BM$3433:BM$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BN$3433:BN$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BO$3433:BO$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BP$3433:BP$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BQ$3433:BQ$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BR$3433:BR$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BS$3433:BS$4122))*$G331","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H331,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I331,CALC_Project_ANN!BT$3433:BT$4122))*$G331","v":0}]
[null,null,null,0,24,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D332","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D332","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!M$3433:M$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!N$3433:N$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!O$3433:O$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!P$3433:P$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!Q$3433:Q$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!R$3433:R$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!S$3433:S$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!T$3433:T$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!U$3433:U$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!V$3433:V$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!W$3433:W$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!X$3433:X$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!Y$3433:Y$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!Z$3433:Z$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AA$3433:AA$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AB$3433:AB$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AC$3433:AC$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AD$3433:AD$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AE$3433:AE$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AF$3433:AF$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AG$3433:AG$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AH$3433:AH$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AI$3433:AI$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AJ$3433:AJ$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AK$3433:AK$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AL$3433:AL$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AM$3433:AM$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AN$3433:AN$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AO$3433:AO$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AP$3433:AP$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AQ$3433:AQ$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AR$3433:AR$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AS$3433:AS$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AT$3433:AT$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AU$3433:AU$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AV$3433:AV$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AW$3433:AW$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AX$3433:AX$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AY$3433:AY$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!AZ$3433:AZ$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BA$3433:BA$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BB$3433:BB$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BC$3433:BC$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BD$3433:BD$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BE$3433:BE$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BF$3433:BF$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BG$3433:BG$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BH$3433:BH$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BI$3433:BI$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BJ$3433:BJ$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BK$3433:BK$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BL$3433:BL$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BM$3433:BM$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BN$3433:BN$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BO$3433:BO$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BP$3433:BP$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BQ$3433:BQ$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BR$3433:BR$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BS$3433:BS$4122))*$G332","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H332,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I332,CALC_Project_ANN!BT$3433:BT$4122))*$G332","v":0}]
[null,null,null,0,25,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D333","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D333","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!M$3433:M$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!N$3433:N$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!O$3433:O$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!P$3433:P$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!Q$3433:Q$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!R$3433:R$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!S$3433:S$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!T$3433:T$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!U$3433:U$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!V$3433:V$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!W$3433:W$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!X$3433:X$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!Y$3433:Y$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!Z$3433:Z$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AA$3433:AA$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AB$3433:AB$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AC$3433:AC$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AD$3433:AD$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AE$3433:AE$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AF$3433:AF$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AG$3433:AG$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AH$3433:AH$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AI$3433:AI$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AJ$3433:AJ$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AK$3433:AK$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AL$3433:AL$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AM$3433:AM$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AN$3433:AN$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AO$3433:AO$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AP$3433:AP$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AQ$3433:AQ$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AR$3433:AR$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AS$3433:AS$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AT$3433:AT$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AU$3433:AU$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AV$3433:AV$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AW$3433:AW$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AX$3433:AX$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AY$3433:AY$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!AZ$3433:AZ$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BA$3433:BA$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BB$3433:BB$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BC$3433:BC$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BD$3433:BD$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BE$3433:BE$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BF$3433:BF$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BG$3433:BG$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BH$3433:BH$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BI$3433:BI$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BJ$3433:BJ$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BK$3433:BK$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BL$3433:BL$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BM$3433:BM$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BN$3433:BN$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BO$3433:BO$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BP$3433:BP$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BQ$3433:BQ$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BR$3433:BR$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BS$3433:BS$4122))*$G333","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H333,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I333,CALC_Project_ANN!BT$3433:BT$4122))*$G333","v":0}]
[null,null,null,0,26,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D334","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D334","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!M$3433:M$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!N$3433:N$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!O$3433:O$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!P$3433:P$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!Q$3433:Q$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!R$3433:R$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!S$3433:S$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!T$3433:T$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!U$3433:U$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!V$3433:V$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!W$3433:W$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!X$3433:X$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!Y$3433:Y$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!Z$3433:Z$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AA$3433:AA$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AB$3433:AB$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AC$3433:AC$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AD$3433:AD$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AE$3433:AE$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AF$3433:AF$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AG$3433:AG$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AH$3433:AH$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AI$3433:AI$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AJ$3433:AJ$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AK$3433:AK$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AL$3433:AL$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AM$3433:AM$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AN$3433:AN$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AO$3433:AO$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AP$3433:AP$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AQ$3433:AQ$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AR$3433:AR$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AS$3433:AS$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AT$3433:AT$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AU$3433:AU$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AV$3433:AV$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AW$3433:AW$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AX$3433:AX$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AY$3433:AY$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!AZ$3433:AZ$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BA$3433:BA$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BB$3433:BB$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BC$3433:BC$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BD$3433:BD$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BE$3433:BE$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BF$3433:BF$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BG$3433:BG$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BH$3433:BH$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BI$3433:BI$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BJ$3433:BJ$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BK$3433:BK$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BL$3433:BL$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BM$3433:BM$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BN$3433:BN$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BO$3433:BO$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BP$3433:BP$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BQ$3433:BQ$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BR$3433:BR$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BS$3433:BS$4122))*$G334","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H334,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I334,CALC_Project_ANN!BT$3433:BT$4122))*$G334","v":0}]
[null,null,null,0,27,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D335","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D335","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!M$3433:M$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!N$3433:N$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!O$3433:O$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!P$3433:P$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!Q$3433:Q$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!R$3433:R$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!S$3433:S$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!T$3433:T$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!U$3433:U$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!V$3433:V$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!W$3433:W$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!X$3433:X$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!Y$3433:Y$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!Z$3433:Z$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AA$3433:AA$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AB$3433:AB$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AC$3433:AC$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AD$3433:AD$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AE$3433:AE$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AF$3433:AF$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AG$3433:AG$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AH$3433:AH$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AI$3433:AI$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AJ$3433:AJ$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AK$3433:AK$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AL$3433:AL$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AM$3433:AM$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AN$3433:AN$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AO$3433:AO$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AP$3433:AP$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AQ$3433:AQ$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AR$3433:AR$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AS$3433:AS$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AT$3433:AT$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AU$3433:AU$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AV$3433:AV$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AW$3433:AW$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AX$3433:AX$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AY$3433:AY$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!AZ$3433:AZ$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BA$3433:BA$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BB$3433:BB$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BC$3433:BC$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BD$3433:BD$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BE$3433:BE$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BF$3433:BF$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BG$3433:BG$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BH$3433:BH$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BI$3433:BI$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BJ$3433:BJ$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BK$3433:BK$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BL$3433:BL$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BM$3433:BM$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BN$3433:BN$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BO$3433:BO$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BP$3433:BP$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BQ$3433:BQ$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BR$3433:BR$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BS$3433:BS$4122))*$G335","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H335,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I335,CALC_Project_ANN!BT$3433:BT$4122))*$G335","v":0}]
[null,null,null,0,28,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D336","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D336","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!M$3433:M$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!N$3433:N$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!O$3433:O$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!P$3433:P$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!Q$3433:Q$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!R$3433:R$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!S$3433:S$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!T$3433:T$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!U$3433:U$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!V$3433:V$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!W$3433:W$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!X$3433:X$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!Y$3433:Y$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!Z$3433:Z$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AA$3433:AA$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AB$3433:AB$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AC$3433:AC$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AD$3433:AD$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AE$3433:AE$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AF$3433:AF$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AG$3433:AG$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AH$3433:AH$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AI$3433:AI$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AJ$3433:AJ$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AK$3433:AK$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AL$3433:AL$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AM$3433:AM$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AN$3433:AN$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AO$3433:AO$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AP$3433:AP$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AQ$3433:AQ$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AR$3433:AR$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AS$3433:AS$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AT$3433:AT$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AU$3433:AU$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AV$3433:AV$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AW$3433:AW$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AX$3433:AX$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AY$3433:AY$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!AZ$3433:AZ$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BA$3433:BA$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BB$3433:BB$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BC$3433:BC$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BD$3433:BD$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BE$3433:BE$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BF$3433:BF$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BG$3433:BG$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BH$3433:BH$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BI$3433:BI$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BJ$3433:BJ$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BK$3433:BK$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BL$3433:BL$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BM$3433:BM$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BN$3433:BN$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BO$3433:BO$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BP$3433:BP$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BQ$3433:BQ$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BR$3433:BR$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BS$3433:BS$4122))*$G336","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H336,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I336,CALC_Project_ANN!BT$3433:BT$4122))*$G336","v":0}]
[null,null,null,0,29,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D337","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D337","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!M$3433:M$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!N$3433:N$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!O$3433:O$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!P$3433:P$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!Q$3433:Q$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!R$3433:R$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!S$3433:S$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!T$3433:T$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!U$3433:U$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!V$3433:V$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!W$3433:W$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!X$3433:X$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!Y$3433:Y$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!Z$3433:Z$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AA$3433:AA$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AB$3433:AB$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AC$3433:AC$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AD$3433:AD$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AE$3433:AE$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AF$3433:AF$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AG$3433:AG$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AH$3433:AH$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AI$3433:AI$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AJ$3433:AJ$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AK$3433:AK$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AL$3433:AL$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AM$3433:AM$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AN$3433:AN$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AO$3433:AO$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AP$3433:AP$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AQ$3433:AQ$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AR$3433:AR$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AS$3433:AS$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AT$3433:AT$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AU$3433:AU$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AV$3433:AV$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AW$3433:AW$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AX$3433:AX$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AY$3433:AY$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!AZ$3433:AZ$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BA$3433:BA$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BB$3433:BB$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BC$3433:BC$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BD$3433:BD$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BE$3433:BE$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BF$3433:BF$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BG$3433:BG$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BH$3433:BH$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BI$3433:BI$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BJ$3433:BJ$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BK$3433:BK$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BL$3433:BL$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BM$3433:BM$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BN$3433:BN$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BO$3433:BO$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BP$3433:BP$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BQ$3433:BQ$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BR$3433:BR$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BS$3433:BS$4122))*$G337","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H337,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I337,CALC_Project_ANN!BT$3433:BT$4122))*$G337","v":0}]
[null,null,null,0,30,"£000",false,{"$f":"$I$272&\"-\"&SYS_Admin!$D$273&\"-\"&D338","v":"Real-At risk-0"},{"$f":"$I$272&\"-\"&SYS_Admin!$D$274&\"-\"&D338","v":"Real-Not at risk-0"},null,null,null,{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!M$3433:M$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!M$3433:M$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!N$3433:N$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!N$3433:N$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!O$3433:O$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!O$3433:O$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!P$3433:P$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!P$3433:P$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!Q$3433:Q$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!Q$3433:Q$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!R$3433:R$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!R$3433:R$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!S$3433:S$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!S$3433:S$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!T$3433:T$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!T$3433:T$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!U$3433:U$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!U$3433:U$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!V$3433:V$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!V$3433:V$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!W$3433:W$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!W$3433:W$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!X$3433:X$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!X$3433:X$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!Y$3433:Y$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!Y$3433:Y$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!Z$3433:Z$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!Z$3433:Z$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AA$3433:AA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AA$3433:AA$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AB$3433:AB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AB$3433:AB$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AC$3433:AC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AC$3433:AC$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AD$3433:AD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AD$3433:AD$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AE$3433:AE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AE$3433:AE$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AF$3433:AF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AF$3433:AF$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AG$3433:AG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AG$3433:AG$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AH$3433:AH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AH$3433:AH$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AI$3433:AI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AI$3433:AI$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AJ$3433:AJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AJ$3433:AJ$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AK$3433:AK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AK$3433:AK$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AL$3433:AL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AL$3433:AL$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AM$3433:AM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AM$3433:AM$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AN$3433:AN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AN$3433:AN$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AO$3433:AO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AO$3433:AO$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AP$3433:AP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AP$3433:AP$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AQ$3433:AQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AQ$3433:AQ$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AR$3433:AR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AR$3433:AR$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AS$3433:AS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AS$3433:AS$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AT$3433:AT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AT$3433:AT$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AU$3433:AU$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AU$3433:AU$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AV$3433:AV$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AV$3433:AV$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AW$3433:AW$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AW$3433:AW$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AX$3433:AX$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AX$3433:AX$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AY$3433:AY$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AY$3433:AY$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!AZ$3433:AZ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!AZ$3433:AZ$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BA$3433:BA$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BA$3433:BA$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BB$3433:BB$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BB$3433:BB$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BC$3433:BC$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BC$3433:BC$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BD$3433:BD$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BD$3433:BD$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BE$3433:BE$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BE$3433:BE$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BF$3433:BF$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BF$3433:BF$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BG$3433:BG$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BG$3433:BG$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BH$3433:BH$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BH$3433:BH$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BI$3433:BI$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BI$3433:BI$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BJ$3433:BJ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BJ$3433:BJ$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BK$3433:BK$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BK$3433:BK$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BL$3433:BL$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BL$3433:BL$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BM$3433:BM$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BM$3433:BM$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BN$3433:BN$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BN$3433:BN$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BO$3433:BO$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BO$3433:BO$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BP$3433:BP$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BP$3433:BP$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BQ$3433:BQ$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BQ$3433:BQ$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BR$3433:BR$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BR$3433:BR$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BS$3433:BS$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BS$3433:BS$4122))*$G338","v":0},{"$f":"(SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$H338,CALC_Project_ANN!BT$3433:BT$4122) + SUMIF(CALC_Project_ANN!$D$3433:$D$4122,$I338,CALC_Project_ANN!BT$3433:BT$4122))*$G338","v":0}]
[]
[null,null,null,"Variable income selected",null,"£000",null,null,null,null,null,null,{"$f":"SUM(M309:M339)","v":0},{"$f":"SUM(N309:N339)","v":0},{"$f":"SUM(O309:O339)","v":0},{"$f":"SUM(P309:P339)","v":0},{"$f":"SUM(Q309:Q339)","v":0},{"$f":"SUM(R309:R339)","v":0},{"$f":"SUM(S309:S339)","v":0},{"$f":"SUM(T309:T339)","v":0},{"$f":"SUM(U309:U339)","v":0},{"$f":"SUM(V309:V339)","v":0},{"$f":"SUM(W309:W339)","v":0},{"$f":"SUM(X309:X339)","v":0},{"$f":"SUM(Y309:Y339)","v":0},{"$f":"SUM(Z309:Z339)","v":0},{"$f":"SUM(AA309:AA339)","v":0},{"$f":"SUM(AB309:AB339)","v":0},{"$f":"SUM(AC309:AC339)","v":0},{"$f":"SUM(AD309:AD339)","v":0},{"$f":"SUM(AE309:AE339)","v":0},{"$f":"SUM(AF309:AF339)","v":0},{"$f":"SUM(AG309:AG339)","v":0},{"$f":"SUM(AH309:AH339)","v":0},{"$f":"SUM(AI309:AI339)","v":0},{"$f":"SUM(AJ309:AJ339)","v":0},{"$f":"SUM(AK309:AK339)","v":0},{"$f":"SUM(AL309:AL339)","v":0},{"$f":"SUM(AM309:AM339)","v":0},{"$f":"SUM(AN309:AN339)","v":0},{"$f":"SUM(AO309:AO339)","v":0},{"$f":"SUM(AP309:AP339)","v":0},{"$f":"SUM(AQ309:AQ339)","v":0},{"$f":"SUM(AR309:AR339)","v":0},{"$f":"SUM(AS309:AS339)","v":0},{"$f":"SUM(AT309:AT339)","v":0},{"$f":"SUM(AU309:AU339)","v":0},{"$f":"SUM(AV309:AV339)","v":0},{"$f":"SUM(AW309:AW339)","v":0},{"$f":"SUM(AX309:AX339)","v":0},{"$f":"SUM(AY309:AY339)","v":0},{"$f":"SUM(AZ309:AZ339)","v":0},{"$f":"SUM(BA309:BA339)","v":0},{"$f":"SUM(BB309:BB339)","v":0},{"$f":"SUM(BC309:BC339)","v":0},{"$f":"SUM(BD309:BD339)","v":0},{"$f":"SUM(BE309:BE339)","v":0},{"$f":"SUM(BF309:BF339)","v":0},{"$f":"SUM(BG309:BG339)","v":0},{"$f":"SUM(BH309:BH339)","v":0},{"$f":"SUM(BI309:BI339)","v":0},{"$f":"SUM(BJ309:BJ339)","v":0},{"$f":"SUM(BK309:BK339)","v":0},{"$f":"SUM(BL309:BL339)","v":0},{"$f":"SUM(BM309:BM339)","v":0},{"$f":"SUM(BN309:BN339)","v":0},{"$f":"SUM(BO309:BO339)","v":0},{"$f":"SUM(BP309:BP339)","v":0},{"$f":"SUM(BQ309:BQ339)","v":0},{"$f":"SUM(BR309:BR339)","v":0},{"$f":"SUM(BS309:BS339)","v":0},{"$f":"SUM(BT309:BT339)","v":0}]
[]
[null,null,null,"Energy demanded by customer selected"]
[]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E344,1)","v":0},{"$f":"E340+1","v":1},"kWh",{"$f":"J203","v":false},null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!M$336:M$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!N$336:N$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!O$336:O$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!P$336:P$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!Q$336:Q$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!R$336:R$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!S$336:S$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!T$336:T$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!U$336:U$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!V$336:V$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!W$336:W$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!X$336:X$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!Y$336:Y$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!Z$336:Z$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AA$336:AA$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AB$336:AB$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AC$336:AC$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AD$336:AD$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AE$336:AE$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AF$336:AF$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AG$336:AG$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AH$336:AH$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AI$336:AI$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AJ$336:AJ$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AK$336:AK$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AL$336:AL$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AM$336:AM$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AN$336:AN$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AO$336:AO$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AP$336:AP$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AQ$336:AQ$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AR$336:AR$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AS$336:AS$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AT$336:AT$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AU$336:AU$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AV$336:AV$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AW$336:AW$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AX$336:AX$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AY$336:AY$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!AZ$336:AZ$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BA$336:BA$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BB$336:BB$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BC$336:BC$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BD$336:BD$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BE$336:BE$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BF$336:BF$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BG$336:BG$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BH$336:BH$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BI$336:BI$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BJ$336:BJ$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BK$336:BK$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BL$336:BL$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BM$336:BM$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BN$336:BN$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BO$336:BO$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BP$336:BP$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BQ$336:BQ$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BR$336:BR$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BS$336:BS$395)*$G344","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D344,CALC_Customers_ANN!BT$336:BT$395)*$G344","v":0}]
[null,null,null,0,{"$f":"E344+1","v":2},"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!M$336:M$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!N$336:N$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!O$336:O$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!P$336:P$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!Q$336:Q$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!R$336:R$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!S$336:S$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!T$336:T$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!U$336:U$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!V$336:V$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!W$336:W$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!X$336:X$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!Y$336:Y$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!Z$336:Z$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AA$336:AA$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AB$336:AB$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AC$336:AC$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AD$336:AD$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AE$336:AE$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AF$336:AF$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AG$336:AG$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AH$336:AH$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AI$336:AI$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AJ$336:AJ$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AK$336:AK$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AL$336:AL$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AM$336:AM$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AN$336:AN$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AO$336:AO$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AP$336:AP$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AQ$336:AQ$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AR$336:AR$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AS$336:AS$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AT$336:AT$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AU$336:AU$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AV$336:AV$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AW$336:AW$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AX$336:AX$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AY$336:AY$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!AZ$336:AZ$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BA$336:BA$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BB$336:BB$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BC$336:BC$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BD$336:BD$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BE$336:BE$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BF$336:BF$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BG$336:BG$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BH$336:BH$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BI$336:BI$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BJ$336:BJ$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BK$336:BK$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BL$336:BL$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BM$336:BM$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BN$336:BN$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BO$336:BO$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BP$336:BP$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BQ$336:BQ$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BR$336:BR$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BS$336:BS$395)*$G345","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D345,CALC_Customers_ANN!BT$336:BT$395)*$G345","v":0}]
[null,null,null,0,3,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!M$336:M$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!N$336:N$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!O$336:O$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!P$336:P$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!Q$336:Q$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!R$336:R$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!S$336:S$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!T$336:T$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!U$336:U$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!V$336:V$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!W$336:W$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!X$336:X$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!Y$336:Y$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!Z$336:Z$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AA$336:AA$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AB$336:AB$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AC$336:AC$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AD$336:AD$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AE$336:AE$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AF$336:AF$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AG$336:AG$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AH$336:AH$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AI$336:AI$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AJ$336:AJ$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AK$336:AK$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AL$336:AL$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AM$336:AM$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AN$336:AN$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AO$336:AO$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AP$336:AP$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AQ$336:AQ$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AR$336:AR$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AS$336:AS$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AT$336:AT$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AU$336:AU$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AV$336:AV$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AW$336:AW$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AX$336:AX$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AY$336:AY$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!AZ$336:AZ$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BA$336:BA$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BB$336:BB$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BC$336:BC$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BD$336:BD$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BE$336:BE$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BF$336:BF$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BG$336:BG$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BH$336:BH$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BI$336:BI$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BJ$336:BJ$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BK$336:BK$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BL$336:BL$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BM$336:BM$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BN$336:BN$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BO$336:BO$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BP$336:BP$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BQ$336:BQ$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BR$336:BR$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BS$336:BS$395)*$G346","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D346,CALC_Customers_ANN!BT$336:BT$395)*$G346","v":0}]
[null,null,null,0,4,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!M$336:M$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!N$336:N$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!O$336:O$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!P$336:P$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!Q$336:Q$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!R$336:R$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!S$336:S$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!T$336:T$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!U$336:U$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!V$336:V$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!W$336:W$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!X$336:X$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!Y$336:Y$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!Z$336:Z$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AA$336:AA$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AB$336:AB$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AC$336:AC$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AD$336:AD$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AE$336:AE$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AF$336:AF$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AG$336:AG$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AH$336:AH$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AI$336:AI$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AJ$336:AJ$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AK$336:AK$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AL$336:AL$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AM$336:AM$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AN$336:AN$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AO$336:AO$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AP$336:AP$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AQ$336:AQ$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AR$336:AR$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AS$336:AS$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AT$336:AT$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AU$336:AU$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AV$336:AV$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AW$336:AW$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AX$336:AX$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AY$336:AY$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!AZ$336:AZ$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BA$336:BA$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BB$336:BB$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BC$336:BC$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BD$336:BD$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BE$336:BE$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BF$336:BF$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BG$336:BG$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BH$336:BH$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BI$336:BI$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BJ$336:BJ$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BK$336:BK$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BL$336:BL$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BM$336:BM$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BN$336:BN$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BO$336:BO$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BP$336:BP$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BQ$336:BQ$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BR$336:BR$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BS$336:BS$395)*$G347","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D347,CALC_Customers_ANN!BT$336:BT$395)*$G347","v":0}]
[null,null,null,0,5,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!M$336:M$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!N$336:N$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!O$336:O$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!P$336:P$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!Q$336:Q$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!R$336:R$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!S$336:S$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!T$336:T$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!U$336:U$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!V$336:V$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!W$336:W$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!X$336:X$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!Y$336:Y$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!Z$336:Z$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AA$336:AA$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AB$336:AB$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AC$336:AC$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AD$336:AD$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AE$336:AE$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AF$336:AF$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AG$336:AG$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AH$336:AH$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AI$336:AI$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AJ$336:AJ$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AK$336:AK$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AL$336:AL$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AM$336:AM$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AN$336:AN$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AO$336:AO$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AP$336:AP$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AQ$336:AQ$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AR$336:AR$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AS$336:AS$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AT$336:AT$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AU$336:AU$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AV$336:AV$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AW$336:AW$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AX$336:AX$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AY$336:AY$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!AZ$336:AZ$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BA$336:BA$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BB$336:BB$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BC$336:BC$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BD$336:BD$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BE$336:BE$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BF$336:BF$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BG$336:BG$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BH$336:BH$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BI$336:BI$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BJ$336:BJ$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BK$336:BK$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BL$336:BL$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BM$336:BM$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BN$336:BN$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BO$336:BO$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BP$336:BP$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BQ$336:BQ$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BR$336:BR$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BS$336:BS$395)*$G348","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D348,CALC_Customers_ANN!BT$336:BT$395)*$G348","v":0}]
[null,null,null,0,6,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!M$336:M$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!N$336:N$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!O$336:O$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!P$336:P$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!Q$336:Q$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!R$336:R$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!S$336:S$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!T$336:T$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!U$336:U$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!V$336:V$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!W$336:W$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!X$336:X$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!Y$336:Y$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!Z$336:Z$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AA$336:AA$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AB$336:AB$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AC$336:AC$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AD$336:AD$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AE$336:AE$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AF$336:AF$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AG$336:AG$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AH$336:AH$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AI$336:AI$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AJ$336:AJ$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AK$336:AK$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AL$336:AL$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AM$336:AM$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AN$336:AN$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AO$336:AO$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AP$336:AP$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AQ$336:AQ$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AR$336:AR$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AS$336:AS$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AT$336:AT$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AU$336:AU$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AV$336:AV$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AW$336:AW$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AX$336:AX$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AY$336:AY$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!AZ$336:AZ$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BA$336:BA$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BB$336:BB$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BC$336:BC$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BD$336:BD$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BE$336:BE$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BF$336:BF$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BG$336:BG$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BH$336:BH$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BI$336:BI$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BJ$336:BJ$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BK$336:BK$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BL$336:BL$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BM$336:BM$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BN$336:BN$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BO$336:BO$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BP$336:BP$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BQ$336:BQ$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BR$336:BR$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BS$336:BS$395)*$G349","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D349,CALC_Customers_ANN!BT$336:BT$395)*$G349","v":0}]
[null,null,null,0,7,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!M$336:M$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!N$336:N$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!O$336:O$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!P$336:P$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!Q$336:Q$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!R$336:R$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!S$336:S$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!T$336:T$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!U$336:U$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!V$336:V$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!W$336:W$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!X$336:X$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!Y$336:Y$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!Z$336:Z$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AA$336:AA$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AB$336:AB$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AC$336:AC$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AD$336:AD$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AE$336:AE$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AF$336:AF$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AG$336:AG$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AH$336:AH$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AI$336:AI$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AJ$336:AJ$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AK$336:AK$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AL$336:AL$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AM$336:AM$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AN$336:AN$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AO$336:AO$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AP$336:AP$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AQ$336:AQ$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AR$336:AR$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AS$336:AS$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AT$336:AT$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AU$336:AU$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AV$336:AV$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AW$336:AW$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AX$336:AX$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AY$336:AY$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!AZ$336:AZ$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BA$336:BA$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BB$336:BB$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BC$336:BC$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BD$336:BD$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BE$336:BE$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BF$336:BF$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BG$336:BG$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BH$336:BH$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BI$336:BI$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BJ$336:BJ$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BK$336:BK$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BL$336:BL$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BM$336:BM$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BN$336:BN$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BO$336:BO$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BP$336:BP$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BQ$336:BQ$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BR$336:BR$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BS$336:BS$395)*$G350","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D350,CALC_Customers_ANN!BT$336:BT$395)*$G350","v":0}]
[null,null,null,0,8,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!M$336:M$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!N$336:N$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!O$336:O$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!P$336:P$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!Q$336:Q$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!R$336:R$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!S$336:S$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!T$336:T$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!U$336:U$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!V$336:V$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!W$336:W$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!X$336:X$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!Y$336:Y$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!Z$336:Z$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AA$336:AA$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AB$336:AB$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AC$336:AC$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AD$336:AD$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AE$336:AE$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AF$336:AF$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AG$336:AG$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AH$336:AH$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AI$336:AI$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AJ$336:AJ$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AK$336:AK$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AL$336:AL$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AM$336:AM$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AN$336:AN$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AO$336:AO$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AP$336:AP$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AQ$336:AQ$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AR$336:AR$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AS$336:AS$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AT$336:AT$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AU$336:AU$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AV$336:AV$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AW$336:AW$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AX$336:AX$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AY$336:AY$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!AZ$336:AZ$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BA$336:BA$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BB$336:BB$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BC$336:BC$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BD$336:BD$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BE$336:BE$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BF$336:BF$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BG$336:BG$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BH$336:BH$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BI$336:BI$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BJ$336:BJ$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BK$336:BK$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BL$336:BL$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BM$336:BM$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BN$336:BN$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BO$336:BO$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BP$336:BP$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BQ$336:BQ$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BR$336:BR$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BS$336:BS$395)*$G351","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D351,CALC_Customers_ANN!BT$336:BT$395)*$G351","v":0}]
[null,null,null,0,9,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!M$336:M$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!N$336:N$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!O$336:O$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!P$336:P$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!Q$336:Q$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!R$336:R$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!S$336:S$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!T$336:T$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!U$336:U$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!V$336:V$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!W$336:W$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!X$336:X$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!Y$336:Y$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!Z$336:Z$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AA$336:AA$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AB$336:AB$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AC$336:AC$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AD$336:AD$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AE$336:AE$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AF$336:AF$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AG$336:AG$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AH$336:AH$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AI$336:AI$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AJ$336:AJ$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AK$336:AK$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AL$336:AL$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AM$336:AM$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AN$336:AN$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AO$336:AO$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AP$336:AP$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AQ$336:AQ$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AR$336:AR$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AS$336:AS$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AT$336:AT$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AU$336:AU$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AV$336:AV$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AW$336:AW$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AX$336:AX$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AY$336:AY$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!AZ$336:AZ$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BA$336:BA$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BB$336:BB$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BC$336:BC$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BD$336:BD$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BE$336:BE$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BF$336:BF$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BG$336:BG$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BH$336:BH$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BI$336:BI$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BJ$336:BJ$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BK$336:BK$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BL$336:BL$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BM$336:BM$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BN$336:BN$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BO$336:BO$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BP$336:BP$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BQ$336:BQ$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BR$336:BR$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BS$336:BS$395)*$G352","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D352,CALC_Customers_ANN!BT$336:BT$395)*$G352","v":0}]
[null,null,null,0,10,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!M$336:M$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!N$336:N$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!O$336:O$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!P$336:P$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!Q$336:Q$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!R$336:R$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!S$336:S$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!T$336:T$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!U$336:U$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!V$336:V$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!W$336:W$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!X$336:X$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!Y$336:Y$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!Z$336:Z$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AA$336:AA$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AB$336:AB$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AC$336:AC$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AD$336:AD$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AE$336:AE$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AF$336:AF$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AG$336:AG$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AH$336:AH$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AI$336:AI$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AJ$336:AJ$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AK$336:AK$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AL$336:AL$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AM$336:AM$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AN$336:AN$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AO$336:AO$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AP$336:AP$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AQ$336:AQ$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AR$336:AR$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AS$336:AS$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AT$336:AT$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AU$336:AU$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AV$336:AV$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AW$336:AW$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AX$336:AX$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AY$336:AY$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!AZ$336:AZ$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BA$336:BA$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BB$336:BB$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BC$336:BC$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BD$336:BD$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BE$336:BE$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BF$336:BF$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BG$336:BG$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BH$336:BH$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BI$336:BI$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BJ$336:BJ$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BK$336:BK$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BL$336:BL$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BM$336:BM$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BN$336:BN$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BO$336:BO$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BP$336:BP$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BQ$336:BQ$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BR$336:BR$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BS$336:BS$395)*$G353","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D353,CALC_Customers_ANN!BT$336:BT$395)*$G353","v":0}]
[null,null,null,0,11,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!M$336:M$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!N$336:N$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!O$336:O$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!P$336:P$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!Q$336:Q$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!R$336:R$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!S$336:S$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!T$336:T$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!U$336:U$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!V$336:V$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!W$336:W$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!X$336:X$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!Y$336:Y$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!Z$336:Z$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AA$336:AA$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AB$336:AB$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AC$336:AC$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AD$336:AD$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AE$336:AE$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AF$336:AF$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AG$336:AG$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AH$336:AH$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AI$336:AI$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AJ$336:AJ$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AK$336:AK$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AL$336:AL$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AM$336:AM$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AN$336:AN$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AO$336:AO$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AP$336:AP$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AQ$336:AQ$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AR$336:AR$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AS$336:AS$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AT$336:AT$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AU$336:AU$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AV$336:AV$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AW$336:AW$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AX$336:AX$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AY$336:AY$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!AZ$336:AZ$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BA$336:BA$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BB$336:BB$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BC$336:BC$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BD$336:BD$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BE$336:BE$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BF$336:BF$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BG$336:BG$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BH$336:BH$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BI$336:BI$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BJ$336:BJ$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BK$336:BK$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BL$336:BL$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BM$336:BM$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BN$336:BN$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BO$336:BO$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BP$336:BP$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BQ$336:BQ$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BR$336:BR$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BS$336:BS$395)*$G354","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D354,CALC_Customers_ANN!BT$336:BT$395)*$G354","v":0}]
[null,null,null,0,12,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!M$336:M$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!N$336:N$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!O$336:O$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!P$336:P$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!Q$336:Q$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!R$336:R$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!S$336:S$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!T$336:T$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!U$336:U$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!V$336:V$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!W$336:W$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!X$336:X$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!Y$336:Y$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!Z$336:Z$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AA$336:AA$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AB$336:AB$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AC$336:AC$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AD$336:AD$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AE$336:AE$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AF$336:AF$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AG$336:AG$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AH$336:AH$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AI$336:AI$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AJ$336:AJ$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AK$336:AK$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AL$336:AL$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AM$336:AM$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AN$336:AN$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AO$336:AO$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AP$336:AP$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AQ$336:AQ$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AR$336:AR$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AS$336:AS$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AT$336:AT$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AU$336:AU$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AV$336:AV$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AW$336:AW$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AX$336:AX$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AY$336:AY$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!AZ$336:AZ$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BA$336:BA$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BB$336:BB$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BC$336:BC$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BD$336:BD$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BE$336:BE$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BF$336:BF$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BG$336:BG$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BH$336:BH$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BI$336:BI$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BJ$336:BJ$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BK$336:BK$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BL$336:BL$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BM$336:BM$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BN$336:BN$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BO$336:BO$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BP$336:BP$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BQ$336:BQ$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BR$336:BR$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BS$336:BS$395)*$G355","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D355,CALC_Customers_ANN!BT$336:BT$395)*$G355","v":0}]
[null,null,null,0,13,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!M$336:M$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!N$336:N$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!O$336:O$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!P$336:P$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!Q$336:Q$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!R$336:R$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!S$336:S$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!T$336:T$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!U$336:U$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!V$336:V$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!W$336:W$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!X$336:X$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!Y$336:Y$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!Z$336:Z$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AA$336:AA$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AB$336:AB$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AC$336:AC$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AD$336:AD$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AE$336:AE$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AF$336:AF$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AG$336:AG$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AH$336:AH$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AI$336:AI$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AJ$336:AJ$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AK$336:AK$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AL$336:AL$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AM$336:AM$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AN$336:AN$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AO$336:AO$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AP$336:AP$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AQ$336:AQ$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AR$336:AR$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AS$336:AS$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AT$336:AT$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AU$336:AU$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AV$336:AV$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AW$336:AW$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AX$336:AX$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AY$336:AY$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!AZ$336:AZ$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BA$336:BA$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BB$336:BB$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BC$336:BC$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BD$336:BD$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BE$336:BE$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BF$336:BF$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BG$336:BG$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BH$336:BH$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BI$336:BI$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BJ$336:BJ$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BK$336:BK$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BL$336:BL$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BM$336:BM$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BN$336:BN$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BO$336:BO$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BP$336:BP$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BQ$336:BQ$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BR$336:BR$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BS$336:BS$395)*$G356","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D356,CALC_Customers_ANN!BT$336:BT$395)*$G356","v":0}]
[null,null,null,0,14,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!M$336:M$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!N$336:N$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!O$336:O$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!P$336:P$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!Q$336:Q$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!R$336:R$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!S$336:S$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!T$336:T$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!U$336:U$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!V$336:V$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!W$336:W$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!X$336:X$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!Y$336:Y$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!Z$336:Z$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AA$336:AA$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AB$336:AB$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AC$336:AC$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AD$336:AD$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AE$336:AE$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AF$336:AF$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AG$336:AG$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AH$336:AH$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AI$336:AI$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AJ$336:AJ$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AK$336:AK$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AL$336:AL$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AM$336:AM$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AN$336:AN$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AO$336:AO$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AP$336:AP$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AQ$336:AQ$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AR$336:AR$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AS$336:AS$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AT$336:AT$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AU$336:AU$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AV$336:AV$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AW$336:AW$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AX$336:AX$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AY$336:AY$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!AZ$336:AZ$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BA$336:BA$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BB$336:BB$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BC$336:BC$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BD$336:BD$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BE$336:BE$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BF$336:BF$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BG$336:BG$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BH$336:BH$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BI$336:BI$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BJ$336:BJ$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BK$336:BK$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BL$336:BL$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BM$336:BM$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BN$336:BN$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BO$336:BO$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BP$336:BP$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BQ$336:BQ$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BR$336:BR$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BS$336:BS$395)*$G357","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D357,CALC_Customers_ANN!BT$336:BT$395)*$G357","v":0}]
[null,null,null,0,15,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!M$336:M$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!N$336:N$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!O$336:O$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!P$336:P$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!Q$336:Q$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!R$336:R$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!S$336:S$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!T$336:T$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!U$336:U$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!V$336:V$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!W$336:W$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!X$336:X$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!Y$336:Y$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!Z$336:Z$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AA$336:AA$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AB$336:AB$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AC$336:AC$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AD$336:AD$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AE$336:AE$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AF$336:AF$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AG$336:AG$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AH$336:AH$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AI$336:AI$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AJ$336:AJ$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AK$336:AK$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AL$336:AL$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AM$336:AM$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AN$336:AN$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AO$336:AO$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AP$336:AP$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AQ$336:AQ$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AR$336:AR$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AS$336:AS$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AT$336:AT$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AU$336:AU$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AV$336:AV$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AW$336:AW$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AX$336:AX$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AY$336:AY$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!AZ$336:AZ$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BA$336:BA$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BB$336:BB$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BC$336:BC$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BD$336:BD$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BE$336:BE$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BF$336:BF$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BG$336:BG$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BH$336:BH$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BI$336:BI$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BJ$336:BJ$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BK$336:BK$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BL$336:BL$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BM$336:BM$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BN$336:BN$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BO$336:BO$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BP$336:BP$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BQ$336:BQ$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BR$336:BR$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BS$336:BS$395)*$G358","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D358,CALC_Customers_ANN!BT$336:BT$395)*$G358","v":0}]
[null,null,null,0,16,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!M$336:M$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!N$336:N$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!O$336:O$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!P$336:P$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!Q$336:Q$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!R$336:R$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!S$336:S$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!T$336:T$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!U$336:U$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!V$336:V$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!W$336:W$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!X$336:X$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!Y$336:Y$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!Z$336:Z$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AA$336:AA$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AB$336:AB$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AC$336:AC$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AD$336:AD$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AE$336:AE$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AF$336:AF$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AG$336:AG$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AH$336:AH$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AI$336:AI$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AJ$336:AJ$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AK$336:AK$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AL$336:AL$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AM$336:AM$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AN$336:AN$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AO$336:AO$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AP$336:AP$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AQ$336:AQ$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AR$336:AR$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AS$336:AS$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AT$336:AT$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AU$336:AU$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AV$336:AV$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AW$336:AW$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AX$336:AX$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AY$336:AY$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!AZ$336:AZ$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BA$336:BA$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BB$336:BB$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BC$336:BC$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BD$336:BD$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BE$336:BE$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BF$336:BF$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BG$336:BG$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BH$336:BH$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BI$336:BI$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BJ$336:BJ$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BK$336:BK$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BL$336:BL$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BM$336:BM$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BN$336:BN$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BO$336:BO$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BP$336:BP$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BQ$336:BQ$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BR$336:BR$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BS$336:BS$395)*$G359","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D359,CALC_Customers_ANN!BT$336:BT$395)*$G359","v":0}]
[null,null,null,0,17,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!M$336:M$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!N$336:N$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!O$336:O$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!P$336:P$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!Q$336:Q$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!R$336:R$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!S$336:S$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!T$336:T$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!U$336:U$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!V$336:V$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!W$336:W$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!X$336:X$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!Y$336:Y$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!Z$336:Z$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AA$336:AA$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AB$336:AB$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AC$336:AC$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AD$336:AD$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AE$336:AE$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AF$336:AF$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AG$336:AG$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AH$336:AH$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AI$336:AI$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AJ$336:AJ$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AK$336:AK$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AL$336:AL$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AM$336:AM$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AN$336:AN$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AO$336:AO$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AP$336:AP$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AQ$336:AQ$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AR$336:AR$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AS$336:AS$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AT$336:AT$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AU$336:AU$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AV$336:AV$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AW$336:AW$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AX$336:AX$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AY$336:AY$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!AZ$336:AZ$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BA$336:BA$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BB$336:BB$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BC$336:BC$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BD$336:BD$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BE$336:BE$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BF$336:BF$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BG$336:BG$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BH$336:BH$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BI$336:BI$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BJ$336:BJ$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BK$336:BK$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BL$336:BL$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BM$336:BM$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BN$336:BN$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BO$336:BO$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BP$336:BP$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BQ$336:BQ$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BR$336:BR$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BS$336:BS$395)*$G360","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D360,CALC_Customers_ANN!BT$336:BT$395)*$G360","v":0}]
[null,null,null,0,18,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!M$336:M$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!N$336:N$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!O$336:O$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!P$336:P$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!Q$336:Q$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!R$336:R$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!S$336:S$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!T$336:T$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!U$336:U$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!V$336:V$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!W$336:W$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!X$336:X$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!Y$336:Y$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!Z$336:Z$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AA$336:AA$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AB$336:AB$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AC$336:AC$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AD$336:AD$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AE$336:AE$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AF$336:AF$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AG$336:AG$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AH$336:AH$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AI$336:AI$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AJ$336:AJ$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AK$336:AK$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AL$336:AL$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AM$336:AM$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AN$336:AN$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AO$336:AO$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AP$336:AP$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AQ$336:AQ$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AR$336:AR$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AS$336:AS$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AT$336:AT$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AU$336:AU$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AV$336:AV$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AW$336:AW$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AX$336:AX$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AY$336:AY$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!AZ$336:AZ$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BA$336:BA$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BB$336:BB$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BC$336:BC$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BD$336:BD$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BE$336:BE$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BF$336:BF$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BG$336:BG$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BH$336:BH$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BI$336:BI$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BJ$336:BJ$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BK$336:BK$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BL$336:BL$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BM$336:BM$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BN$336:BN$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BO$336:BO$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BP$336:BP$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BQ$336:BQ$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BR$336:BR$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BS$336:BS$395)*$G361","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D361,CALC_Customers_ANN!BT$336:BT$395)*$G361","v":0}]
[null,null,null,0,19,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!M$336:M$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!N$336:N$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!O$336:O$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!P$336:P$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!Q$336:Q$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!R$336:R$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!S$336:S$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!T$336:T$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!U$336:U$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!V$336:V$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!W$336:W$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!X$336:X$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!Y$336:Y$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!Z$336:Z$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AA$336:AA$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AB$336:AB$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AC$336:AC$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AD$336:AD$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AE$336:AE$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AF$336:AF$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AG$336:AG$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AH$336:AH$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AI$336:AI$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AJ$336:AJ$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AK$336:AK$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AL$336:AL$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AM$336:AM$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AN$336:AN$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AO$336:AO$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AP$336:AP$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AQ$336:AQ$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AR$336:AR$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AS$336:AS$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AT$336:AT$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AU$336:AU$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AV$336:AV$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AW$336:AW$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AX$336:AX$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AY$336:AY$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!AZ$336:AZ$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BA$336:BA$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BB$336:BB$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BC$336:BC$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BD$336:BD$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BE$336:BE$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BF$336:BF$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BG$336:BG$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BH$336:BH$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BI$336:BI$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BJ$336:BJ$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BK$336:BK$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BL$336:BL$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BM$336:BM$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BN$336:BN$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BO$336:BO$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BP$336:BP$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BQ$336:BQ$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BR$336:BR$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BS$336:BS$395)*$G362","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D362,CALC_Customers_ANN!BT$336:BT$395)*$G362","v":0}]
[null,null,null,0,20,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!M$336:M$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!N$336:N$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!O$336:O$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!P$336:P$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!Q$336:Q$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!R$336:R$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!S$336:S$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!T$336:T$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!U$336:U$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!V$336:V$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!W$336:W$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!X$336:X$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!Y$336:Y$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!Z$336:Z$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AA$336:AA$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AB$336:AB$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AC$336:AC$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AD$336:AD$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AE$336:AE$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AF$336:AF$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AG$336:AG$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AH$336:AH$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AI$336:AI$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AJ$336:AJ$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AK$336:AK$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AL$336:AL$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AM$336:AM$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AN$336:AN$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AO$336:AO$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AP$336:AP$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AQ$336:AQ$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AR$336:AR$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AS$336:AS$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AT$336:AT$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AU$336:AU$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AV$336:AV$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AW$336:AW$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AX$336:AX$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AY$336:AY$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!AZ$336:AZ$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BA$336:BA$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BB$336:BB$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BC$336:BC$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BD$336:BD$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BE$336:BE$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BF$336:BF$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BG$336:BG$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BH$336:BH$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BI$336:BI$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BJ$336:BJ$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BK$336:BK$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BL$336:BL$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BM$336:BM$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BN$336:BN$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BO$336:BO$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BP$336:BP$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BQ$336:BQ$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BR$336:BR$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BS$336:BS$395)*$G363","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D363,CALC_Customers_ANN!BT$336:BT$395)*$G363","v":0}]
[null,null,null,0,21,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!M$336:M$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!N$336:N$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!O$336:O$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!P$336:P$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!Q$336:Q$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!R$336:R$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!S$336:S$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!T$336:T$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!U$336:U$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!V$336:V$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!W$336:W$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!X$336:X$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!Y$336:Y$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!Z$336:Z$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AA$336:AA$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AB$336:AB$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AC$336:AC$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AD$336:AD$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AE$336:AE$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AF$336:AF$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AG$336:AG$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AH$336:AH$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AI$336:AI$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AJ$336:AJ$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AK$336:AK$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AL$336:AL$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AM$336:AM$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AN$336:AN$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AO$336:AO$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AP$336:AP$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AQ$336:AQ$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AR$336:AR$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AS$336:AS$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AT$336:AT$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AU$336:AU$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AV$336:AV$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AW$336:AW$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AX$336:AX$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AY$336:AY$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!AZ$336:AZ$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BA$336:BA$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BB$336:BB$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BC$336:BC$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BD$336:BD$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BE$336:BE$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BF$336:BF$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BG$336:BG$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BH$336:BH$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BI$336:BI$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BJ$336:BJ$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BK$336:BK$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BL$336:BL$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BM$336:BM$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BN$336:BN$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BO$336:BO$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BP$336:BP$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BQ$336:BQ$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BR$336:BR$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BS$336:BS$395)*$G364","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D364,CALC_Customers_ANN!BT$336:BT$395)*$G364","v":0}]
[null,null,null,0,22,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!M$336:M$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!N$336:N$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!O$336:O$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!P$336:P$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!Q$336:Q$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!R$336:R$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!S$336:S$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!T$336:T$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!U$336:U$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!V$336:V$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!W$336:W$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!X$336:X$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!Y$336:Y$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!Z$336:Z$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AA$336:AA$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AB$336:AB$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AC$336:AC$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AD$336:AD$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AE$336:AE$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AF$336:AF$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AG$336:AG$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AH$336:AH$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AI$336:AI$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AJ$336:AJ$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AK$336:AK$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AL$336:AL$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AM$336:AM$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AN$336:AN$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AO$336:AO$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AP$336:AP$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AQ$336:AQ$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AR$336:AR$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AS$336:AS$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AT$336:AT$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AU$336:AU$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AV$336:AV$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AW$336:AW$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AX$336:AX$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AY$336:AY$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!AZ$336:AZ$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BA$336:BA$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BB$336:BB$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BC$336:BC$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BD$336:BD$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BE$336:BE$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BF$336:BF$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BG$336:BG$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BH$336:BH$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BI$336:BI$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BJ$336:BJ$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BK$336:BK$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BL$336:BL$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BM$336:BM$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BN$336:BN$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BO$336:BO$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BP$336:BP$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BQ$336:BQ$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BR$336:BR$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BS$336:BS$395)*$G365","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D365,CALC_Customers_ANN!BT$336:BT$395)*$G365","v":0}]
[null,null,null,0,23,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!M$336:M$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!N$336:N$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!O$336:O$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!P$336:P$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!Q$336:Q$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!R$336:R$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!S$336:S$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!T$336:T$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!U$336:U$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!V$336:V$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!W$336:W$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!X$336:X$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!Y$336:Y$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!Z$336:Z$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AA$336:AA$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AB$336:AB$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AC$336:AC$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AD$336:AD$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AE$336:AE$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AF$336:AF$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AG$336:AG$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AH$336:AH$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AI$336:AI$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AJ$336:AJ$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AK$336:AK$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AL$336:AL$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AM$336:AM$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AN$336:AN$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AO$336:AO$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AP$336:AP$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AQ$336:AQ$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AR$336:AR$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AS$336:AS$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AT$336:AT$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AU$336:AU$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AV$336:AV$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AW$336:AW$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AX$336:AX$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AY$336:AY$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!AZ$336:AZ$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BA$336:BA$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BB$336:BB$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BC$336:BC$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BD$336:BD$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BE$336:BE$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BF$336:BF$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BG$336:BG$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BH$336:BH$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BI$336:BI$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BJ$336:BJ$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BK$336:BK$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BL$336:BL$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BM$336:BM$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BN$336:BN$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BO$336:BO$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BP$336:BP$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BQ$336:BQ$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BR$336:BR$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BS$336:BS$395)*$G366","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D366,CALC_Customers_ANN!BT$336:BT$395)*$G366","v":0}]
[null,null,null,0,24,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!M$336:M$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!N$336:N$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!O$336:O$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!P$336:P$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!Q$336:Q$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!R$336:R$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!S$336:S$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!T$336:T$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!U$336:U$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!V$336:V$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!W$336:W$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!X$336:X$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!Y$336:Y$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!Z$336:Z$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AA$336:AA$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AB$336:AB$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AC$336:AC$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AD$336:AD$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AE$336:AE$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AF$336:AF$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AG$336:AG$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AH$336:AH$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AI$336:AI$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AJ$336:AJ$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AK$336:AK$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AL$336:AL$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AM$336:AM$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AN$336:AN$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AO$336:AO$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AP$336:AP$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AQ$336:AQ$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AR$336:AR$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AS$336:AS$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AT$336:AT$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AU$336:AU$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AV$336:AV$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AW$336:AW$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AX$336:AX$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AY$336:AY$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!AZ$336:AZ$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BA$336:BA$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BB$336:BB$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BC$336:BC$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BD$336:BD$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BE$336:BE$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BF$336:BF$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BG$336:BG$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BH$336:BH$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BI$336:BI$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BJ$336:BJ$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BK$336:BK$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BL$336:BL$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BM$336:BM$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BN$336:BN$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BO$336:BO$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BP$336:BP$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BQ$336:BQ$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BR$336:BR$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BS$336:BS$395)*$G367","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D367,CALC_Customers_ANN!BT$336:BT$395)*$G367","v":0}]
[null,null,null,0,25,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!M$336:M$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!N$336:N$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!O$336:O$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!P$336:P$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!Q$336:Q$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!R$336:R$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!S$336:S$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!T$336:T$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!U$336:U$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!V$336:V$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!W$336:W$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!X$336:X$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!Y$336:Y$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!Z$336:Z$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AA$336:AA$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AB$336:AB$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AC$336:AC$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AD$336:AD$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AE$336:AE$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AF$336:AF$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AG$336:AG$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AH$336:AH$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AI$336:AI$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AJ$336:AJ$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AK$336:AK$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AL$336:AL$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AM$336:AM$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AN$336:AN$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AO$336:AO$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AP$336:AP$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AQ$336:AQ$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AR$336:AR$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AS$336:AS$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AT$336:AT$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AU$336:AU$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AV$336:AV$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AW$336:AW$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AX$336:AX$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AY$336:AY$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!AZ$336:AZ$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BA$336:BA$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BB$336:BB$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BC$336:BC$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BD$336:BD$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BE$336:BE$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BF$336:BF$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BG$336:BG$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BH$336:BH$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BI$336:BI$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BJ$336:BJ$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BK$336:BK$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BL$336:BL$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BM$336:BM$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BN$336:BN$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BO$336:BO$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BP$336:BP$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BQ$336:BQ$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BR$336:BR$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BS$336:BS$395)*$G368","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D368,CALC_Customers_ANN!BT$336:BT$395)*$G368","v":0}]
[null,null,null,0,26,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!M$336:M$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!N$336:N$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!O$336:O$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!P$336:P$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!Q$336:Q$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!R$336:R$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!S$336:S$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!T$336:T$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!U$336:U$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!V$336:V$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!W$336:W$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!X$336:X$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!Y$336:Y$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!Z$336:Z$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AA$336:AA$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AB$336:AB$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AC$336:AC$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AD$336:AD$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AE$336:AE$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AF$336:AF$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AG$336:AG$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AH$336:AH$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AI$336:AI$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AJ$336:AJ$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AK$336:AK$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AL$336:AL$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AM$336:AM$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AN$336:AN$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AO$336:AO$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AP$336:AP$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AQ$336:AQ$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AR$336:AR$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AS$336:AS$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AT$336:AT$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AU$336:AU$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AV$336:AV$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AW$336:AW$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AX$336:AX$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AY$336:AY$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!AZ$336:AZ$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BA$336:BA$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BB$336:BB$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BC$336:BC$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BD$336:BD$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BE$336:BE$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BF$336:BF$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BG$336:BG$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BH$336:BH$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BI$336:BI$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BJ$336:BJ$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BK$336:BK$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BL$336:BL$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BM$336:BM$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BN$336:BN$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BO$336:BO$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BP$336:BP$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BQ$336:BQ$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BR$336:BR$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BS$336:BS$395)*$G369","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D369,CALC_Customers_ANN!BT$336:BT$395)*$G369","v":0}]
[null,null,null,0,27,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!M$336:M$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!N$336:N$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!O$336:O$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!P$336:P$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!Q$336:Q$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!R$336:R$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!S$336:S$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!T$336:T$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!U$336:U$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!V$336:V$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!W$336:W$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!X$336:X$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!Y$336:Y$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!Z$336:Z$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AA$336:AA$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AB$336:AB$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AC$336:AC$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AD$336:AD$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AE$336:AE$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AF$336:AF$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AG$336:AG$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AH$336:AH$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AI$336:AI$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AJ$336:AJ$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AK$336:AK$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AL$336:AL$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AM$336:AM$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AN$336:AN$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AO$336:AO$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AP$336:AP$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AQ$336:AQ$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AR$336:AR$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AS$336:AS$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AT$336:AT$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AU$336:AU$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AV$336:AV$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AW$336:AW$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AX$336:AX$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AY$336:AY$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!AZ$336:AZ$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BA$336:BA$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BB$336:BB$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BC$336:BC$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BD$336:BD$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BE$336:BE$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BF$336:BF$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BG$336:BG$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BH$336:BH$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BI$336:BI$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BJ$336:BJ$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BK$336:BK$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BL$336:BL$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BM$336:BM$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BN$336:BN$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BO$336:BO$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BP$336:BP$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BQ$336:BQ$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BR$336:BR$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BS$336:BS$395)*$G370","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D370,CALC_Customers_ANN!BT$336:BT$395)*$G370","v":0}]
[null,null,null,0,28,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!M$336:M$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!N$336:N$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!O$336:O$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!P$336:P$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!Q$336:Q$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!R$336:R$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!S$336:S$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!T$336:T$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!U$336:U$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!V$336:V$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!W$336:W$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!X$336:X$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!Y$336:Y$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!Z$336:Z$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AA$336:AA$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AB$336:AB$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AC$336:AC$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AD$336:AD$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AE$336:AE$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AF$336:AF$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AG$336:AG$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AH$336:AH$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AI$336:AI$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AJ$336:AJ$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AK$336:AK$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AL$336:AL$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AM$336:AM$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AN$336:AN$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AO$336:AO$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AP$336:AP$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AQ$336:AQ$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AR$336:AR$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AS$336:AS$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AT$336:AT$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AU$336:AU$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AV$336:AV$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AW$336:AW$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AX$336:AX$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AY$336:AY$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!AZ$336:AZ$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BA$336:BA$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BB$336:BB$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BC$336:BC$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BD$336:BD$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BE$336:BE$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BF$336:BF$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BG$336:BG$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BH$336:BH$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BI$336:BI$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BJ$336:BJ$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BK$336:BK$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BL$336:BL$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BM$336:BM$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BN$336:BN$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BO$336:BO$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BP$336:BP$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BQ$336:BQ$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BR$336:BR$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BS$336:BS$395)*$G371","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D371,CALC_Customers_ANN!BT$336:BT$395)*$G371","v":0}]
[null,null,null,0,29,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!M$336:M$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!N$336:N$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!O$336:O$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!P$336:P$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!Q$336:Q$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!R$336:R$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!S$336:S$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!T$336:T$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!U$336:U$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!V$336:V$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!W$336:W$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!X$336:X$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!Y$336:Y$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!Z$336:Z$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AA$336:AA$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AB$336:AB$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AC$336:AC$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AD$336:AD$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AE$336:AE$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AF$336:AF$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AG$336:AG$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AH$336:AH$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AI$336:AI$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AJ$336:AJ$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AK$336:AK$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AL$336:AL$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AM$336:AM$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AN$336:AN$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AO$336:AO$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AP$336:AP$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AQ$336:AQ$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AR$336:AR$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AS$336:AS$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AT$336:AT$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AU$336:AU$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AV$336:AV$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AW$336:AW$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AX$336:AX$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AY$336:AY$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!AZ$336:AZ$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BA$336:BA$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BB$336:BB$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BC$336:BC$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BD$336:BD$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BE$336:BE$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BF$336:BF$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BG$336:BG$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BH$336:BH$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BI$336:BI$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BJ$336:BJ$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BK$336:BK$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BL$336:BL$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BM$336:BM$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BN$336:BN$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BO$336:BO$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BP$336:BP$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BQ$336:BQ$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BR$336:BR$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BS$336:BS$395)*$G372","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D372,CALC_Customers_ANN!BT$336:BT$395)*$G372","v":0}]
[null,null,null,0,30,"kWh",false,null,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!M$336:M$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!N$336:N$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!O$336:O$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!P$336:P$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!Q$336:Q$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!R$336:R$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!S$336:S$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!T$336:T$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!U$336:U$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!V$336:V$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!W$336:W$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!X$336:X$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!Y$336:Y$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!Z$336:Z$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AA$336:AA$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AB$336:AB$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AC$336:AC$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AD$336:AD$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AE$336:AE$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AF$336:AF$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AG$336:AG$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AH$336:AH$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AI$336:AI$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AJ$336:AJ$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AK$336:AK$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AL$336:AL$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AM$336:AM$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AN$336:AN$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AO$336:AO$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AP$336:AP$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AQ$336:AQ$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AR$336:AR$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AS$336:AS$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AT$336:AT$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AU$336:AU$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AV$336:AV$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AW$336:AW$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AX$336:AX$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AY$336:AY$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!AZ$336:AZ$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BA$336:BA$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BB$336:BB$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BC$336:BC$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BD$336:BD$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BE$336:BE$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BF$336:BF$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BG$336:BG$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BH$336:BH$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BI$336:BI$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BJ$336:BJ$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BK$336:BK$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BL$336:BL$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BM$336:BM$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BN$336:BN$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BO$336:BO$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BP$336:BP$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BQ$336:BQ$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BR$336:BR$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BS$336:BS$395)*$G373","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D373,CALC_Customers_ANN!BT$336:BT$395)*$G373","v":0}]
[]
[null,null,null,"Energy demanded",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(M344:M374)","v":0},{"$f":"SUM(N344:N374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Levelised cost calculations",null,null,null,null,{"$f":"Dashboard!$S$33","v":"Real"}]
[]
[null,null,null,"Appraisal period",null,"Flag",{"$f":"Dashboard!M135","v":40},{"$f":"Dashboard!AT148","v":4},null,null,null,null,{"$f":"INDEX(CALC_Project_ANN!M$6386:M$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!N$6386:N$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!O$6386:O$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!P$6386:P$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!Q$6386:Q$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!R$6386:R$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!S$6386:S$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!T$6386:T$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!U$6386:U$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!V$6386:V$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!W$6386:W$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!X$6386:X$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!Y$6386:Y$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!Z$6386:Z$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AA$6386:AA$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AB$6386:AB$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AC$6386:AC$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AD$6386:AD$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AE$6386:AE$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AF$6386:AF$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AG$6386:AG$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AH$6386:AH$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AI$6386:AI$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AJ$6386:AJ$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AK$6386:AK$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AL$6386:AL$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AM$6386:AM$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AN$6386:AN$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AO$6386:AO$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AP$6386:AP$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AQ$6386:AQ$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AR$6386:AR$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AS$6386:AS$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AT$6386:AT$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AU$6386:AU$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AV$6386:AV$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AW$6386:AW$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AX$6386:AX$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AY$6386:AY$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!AZ$6386:AZ$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BA$6386:BA$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BB$6386:BB$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BC$6386:BC$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BD$6386:BD$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BE$6386:BE$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BF$6386:BF$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BG$6386:BG$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BH$6386:BH$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BI$6386:BI$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BJ$6386:BJ$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BK$6386:BK$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BL$6386:BL$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BM$6386:BM$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BN$6386:BN$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BO$6386:BO$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BP$6386:BP$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BQ$6386:BQ$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BR$6386:BR$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BS$6386:BS$6390,$H379,1)","v":0},{"$f":"INDEX(CALC_Project_ANN!BT$6386:BT$6390,$H379,1)","v":0}]
[]
[null,null,null,"Connection",null,"£000",null,null,null,null,null,null,{"$f":"M270","v":0},{"$f":"N270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed",null,"£000",null,null,null,null,null,null,{"$f":"M305","v":0},{"$f":"N305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variable",null,"£000",null,null,null,null,null,null,{"$f":"M340","v":0},{"$f":"N340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income selected",null,"£000",null,null,null,null,null,null,{"$f":"SUM(M381:M383)","v":0},{"$f":"SUM(N381:N383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",null,null,null,null,null,null,{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!M$6051,CALC_Project_ANN!M$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!N$6051,CALC_Project_ANN!N$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!O$6051,CALC_Project_ANN!O$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!P$6051,CALC_Project_ANN!P$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!Q$6051,CALC_Project_ANN!Q$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!R$6051,CALC_Project_ANN!R$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!S$6051,CALC_Project_ANN!S$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!T$6051,CALC_Project_ANN!T$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!U$6051,CALC_Project_ANN!U$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!V$6051,CALC_Project_ANN!V$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!W$6051,CALC_Project_ANN!W$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!X$6051,CALC_Project_ANN!X$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!Y$6051,CALC_Project_ANN!Y$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!Z$6051,CALC_Project_ANN!Z$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AA$6051,CALC_Project_ANN!AA$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AB$6051,CALC_Project_ANN!AB$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AC$6051,CALC_Project_ANN!AC$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AD$6051,CALC_Project_ANN!AD$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AE$6051,CALC_Project_ANN!AE$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AF$6051,CALC_Project_ANN!AF$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AG$6051,CALC_Project_ANN!AG$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AH$6051,CALC_Project_ANN!AH$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AI$6051,CALC_Project_ANN!AI$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AJ$6051,CALC_Project_ANN!AJ$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AK$6051,CALC_Project_ANN!AK$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AL$6051,CALC_Project_ANN!AL$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AM$6051,CALC_Project_ANN!AM$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AN$6051,CALC_Project_ANN!AN$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AO$6051,CALC_Project_ANN!AO$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AP$6051,CALC_Project_ANN!AP$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AQ$6051,CALC_Project_ANN!AQ$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AR$6051,CALC_Project_ANN!AR$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AS$6051,CALC_Project_ANN!AS$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AT$6051,CALC_Project_ANN!AT$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AU$6051,CALC_Project_ANN!AU$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AV$6051,CALC_Project_ANN!AV$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AW$6051,CALC_Project_ANN!AW$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AX$6051,CALC_Project_ANN!AX$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AY$6051,CALC_Project_ANN!AY$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!AZ$6051,CALC_Project_ANN!AZ$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BA$6051,CALC_Project_ANN!BA$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BB$6051,CALC_Project_ANN!BB$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BC$6051,CALC_Project_ANN!BC$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BD$6051,CALC_Project_ANN!BD$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BE$6051,CALC_Project_ANN!BE$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BF$6051,CALC_Project_ANN!BF$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BG$6051,CALC_Project_ANN!BG$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BH$6051,CALC_Project_ANN!BH$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BI$6051,CALC_Project_ANN!BI$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BJ$6051,CALC_Project_ANN!BJ$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BK$6051,CALC_Project_ANN!BK$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BL$6051,CALC_Project_ANN!BL$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BM$6051,CALC_Project_ANN!BM$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BN$6051,CALC_Project_ANN!BN$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BO$6051,CALC_Project_ANN!BO$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BP$6051,CALC_Project_ANN!BP$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BQ$6051,CALC_Project_ANN!BQ$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BR$6051,CALC_Project_ANN!BR$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BS$6051,CALC_Project_ANN!BS$6122)","v":1},{"$f":"IF($I$377=SYS_Admin!$D$116,CALC_Project_ANN!BT$6051,CALC_Project_ANN!BT$6122)","v":1}]
[null,null,null,"Discounted connection",null,"£000 PV",null,{"$f":"SUM(M386:BT386)","v":0},null,null,null,null,{"$f":"M381*M$385*M$379","v":0},{"$f":"N381*N$385*N$379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted fixed",null,"£000 PV",null,0,null,null,null,null,{"$f":"M382*M$385*M$379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted variable",null,"£000 PV",null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted income",null,"£000 PV",null,{"$f":"SUM(M389:BT389)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD384*BD$385*BD$379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Real discount rate",null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M6051","v":1},{"$f":"CALC_Project_ANN!N6051","v":1},{"$f":"CALC_Project_ANN!O6051","v":1},{"$f":"CALC_Project_ANN!P6051","v":1},{"$f":"CALC_Project_ANN!Q6051","v":1},{"$f":"CALC_Project_ANN!R6051","v":1},{"$f":"CALC_Project_ANN!S6051","v":1},{"$f":"CALC_Project_ANN!T6051","v":1},{"$f":"CALC_Project_ANN!U6051","v":1},{"$f":"CALC_Project_ANN!V6051","v":1},{"$f":"CALC_Project_ANN!W6051","v":1},{"$f":"CALC_Project_ANN!X6051","v":1},{"$f":"CALC_Project_ANN!Y6051","v":1},{"$f":"CALC_Project_ANN!Z6051","v":1},{"$f":"CALC_Project_ANN!AA6051","v":1},{"$f":"CALC_Project_ANN!AB6051","v":1},{"$f":"CALC_Project_ANN!AC6051","v":1},{"$f":"CALC_Project_ANN!AD6051","v":1},{"$f":"CALC_Project_ANN!AE6051","v":1},{"$f":"CALC_Project_ANN!AF6051","v":1},{"$f":"CALC_Project_ANN!AG6051","v":1},{"$f":"CALC_Project_ANN!AH6051","v":1},{"$f":"CALC_Project_ANN!AI6051","v":1},{"$f":"CALC_Project_ANN!AJ6051","v":1},{"$f":"CALC_Project_ANN!AK6051","v":1},{"$f":"CALC_Project_ANN!AL6051","v":1},{"$f":"CALC_Project_ANN!AM6051","v":1},{"$f":"CALC_Project_ANN!AN6051","v":1},{"$f":"CALC_Project_ANN!AO6051","v":1},{"$f":"CALC_Project_ANN!AP6051","v":1},{"$f":"CALC_Project_ANN!AQ6051","v":1},{"$f":"CALC_Project_ANN!AR6051","v":1},{"$f":"CALC_Project_ANN!AS6051","v":1},{"$f":"CALC_Project_ANN!AT6051","v":1},{"$f":"CALC_Project_ANN!AU6051","v":1},{"$f":"CALC_Project_ANN!AV6051","v":1},{"$f":"CALC_Project_ANN!AW6051","v":1},{"$f":"CALC_Project_ANN!AX6051","v":1},{"$f":"CALC_Project_ANN!AY6051","v":1},{"$f":"CALC_Project_ANN!AZ6051","v":1},{"$f":"CALC_Project_ANN!BA6051","v":1},{"$f":"CALC_Project_ANN!BB6051","v":1},{"$f":"CALC_Project_ANN!BC6051","v":1},{"$f":"CALC_Project_ANN!BD6051","v":1},{"$f":"CALC_Project_ANN!BE6051","v":1},{"$f":"CALC_Project_ANN!BF6051","v":1},{"$f":"CALC_Project_ANN!BG6051","v":1},{"$f":"CALC_Project_ANN!BH6051","v":1},{"$f":"CALC_Project_ANN!BI6051","v":1},{"$f":"CALC_Project_ANN!BJ6051","v":1},{"$f":"CALC_Project_ANN!BK6051","v":1},{"$f":"CALC_Project_ANN!BL6051","v":1},{"$f":"CALC_Project_ANN!BM6051","v":1},{"$f":"CALC_Project_ANN!BN6051","v":1},{"$f":"CALC_Project_ANN!BO6051","v":1},{"$f":"CALC_Project_ANN!BP6051","v":1},{"$f":"CALC_Project_ANN!BQ6051","v":1},{"$f":"CALC_Project_ANN!BR6051","v":1},{"$f":"CALC_Project_ANN!BS6051","v":1},{"$f":"CALC_Project_ANN!BT6051","v":1}]
[null,null,null,"Discounted energy",null,"kWh PV",null,{"$f":"SUM(M392:BT392)","v":0},null,null,null,null,{"$f":"M375*M391*M379","v":0},{"$f":"N375*N391*N379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Levelised connection (whole life)",null,"p/kWh",null,{"$f":"IFERROR(H386*(10^5)/H$392,0)","v":0}]
[null,null,null,"Levelised fixed (whole life)",null,"p/kWh",null,{"$f":"IFERROR(H387*(10^5)/H$392,0)","v":0}]
[null,null,null,"Levelised variable (whole life)",null,"p/kWh",null,0]
[null,null,null,"Levelised Income (whole life)",null,"p/kWh",null,0,null,{"$f":"1*(ABS(SUM(H394:H396)-H397)>dcTolerance)","v":0}]
[null,null,null,"Proof",null,"£000 PV",null,{"$f":"SUM(M398:BT398)","v":0},null,{"$f":"1*(ABS(H398-H389)>dcTolerance)","v":0},null,null,{"$f":"M375*$H397*M385/(10^5)*M379","v":0},{"$f":"N375*$H397*N385/(10^5)*N379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"T0 CALCULATIONS"]
[null,null,null,"Energy income as p/kWh",null,"p/kWh",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(M384*(10^5)/M375,0)*M379","v":0},0,0,0,{"$f":"IFERROR(Q384*(10^5)/Q375,0)*Q379","v":0},{"$f":"IFERROR(R384*(10^5)/R375,0)*R379","v":0},{"$f":"IFERROR(S384*(10^5)/S375,0)*S379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M401/L401-1,0)","v":0},{"$f":"IFERROR(N401/M401-1,0)","v":0},0,0,0,{"$f":"IFERROR(R401/Q401-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Real price inflation index for revenue",null,"Index",null,null,null,null,null,1,{"$f":"L403*(1+M402)","v":1},{"$f":"M403*(1+N402)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Discount rate for generation",null,"Index",null,null,null,null,null,null,{"$f":"M403*M391","v":1},{"$f":"N403*N391","v":1},1,{"$f":"P403*P391","v":1},{"$f":"Q403*Q391","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Energy demanded",null,"kWh","NPV",{"$f":"SUM(M405:BT405)","v":0},null,null,null,null,{"$f":"M375*M404*M379","v":0},0,0,{"$f":"P375*P404*P379","v":0},{"$f":"Q375*Q404*Q379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Levelised connection (T0)",null,"p/kWh",null,{"$f":"IFERROR(H386*(10^5)/H$405,0)","v":0}]
[null,null,null,"Levelised fixed (T0)",null,"p/kWh",null,{"$f":"IFERROR(H387*(10^5)/H$405,0)","v":0}]
[null,null,null,"Levelised variable (T0)",null,"p/kWh",null,0]
[null,null,null,"Levelised Income (T0)",null,"p/kWh",null,0,null,{"$f":"1*(ABS(SUM(H407:H409)-H410)>dcTolerance)","v":0},null,null,{"$f":"IF(AND(M379=1,L379=0),$H410,L410*(1+M402))","v":0},{"$f":"IF(AND(N379=1,M379=0),$H410,M410*(1+N402))","v":0},0,0,{"$f":"IF(AND(Q379=1,P379=0),$H410,P410*(1+Q402))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BD379=1,BC379=0),$H410,BC410*(1+BD402))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Proof",null,"£000 PV",null,{"$f":"SUM(M411:BT411)","v":0},null,{"$f":"1*(ABS(H411-H389)>dcTolerance)","v":0},null,null,{"$f":"M410*M375*M385/(10^5)","v":0},{"$f":"N410*N375*N385/(10^5)","v":0},0,0,{"$f":"Q410*Q375*Q385/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY410*AY375*AY385/(10^5)","v":0},0,0,0,0,{"$f":"BD410*BD375*BD385/(10^5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tariff Solve"]
[]
[null,null,null,"User selected method",null,"Method",{"$f":"Dashboard!M137","v":"Whole life"},{"$f":"MATCH(G415,lstLCOEMethod,0)","v":1}]
[null,null,null,"Value targeted",null,"p/kWh*10^3",null,{"$f":"J421*10^3","v":0}]
[null,null,null,"Target value",null,null,null,{"$f":"Dashboard!M143*(10^3)","v":0}]
[]
[null,null,null,null,null,null,"Connection","Fixed","Variable","Total"]
[null,null,null,"Levelised income of tariffs selected",null,"p/kWh",{"$f":"CHOOSE($H$415,H394,H407)","v":0},{"$f":"CHOOSE($H$415,H395,H408)","v":0},{"$f":"CHOOSE($H$415,H396,H409)","v":0},{"$f":"CHOOSE($H$415,H397,H410)","v":0}]
[null,null,null,"Dashboard presentation",null,"p/kWh",{"$f":"IF($F$197,Dashboard!V121*OR(F200,I200),G420)","v":0},{"$f":"IF($F$197,Dashboard!Y121*OR(G200,I200),H420)","v":0},{"$f":"IF($F$197,Dashboard!AB121*OR(H200,I200),I420)","v":0},{"$f":"SUM(G421:I421)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B423)+1","v":2},null,"TARIFF SENSITIVITY ON DASHBOARD"]
[]
[null,null,{"$f":"MAX(C$425:C425)+1","v":1},"DASHBOARD CALL UPS"]
[]
[null,null,null,"Money terms being solved to:",null,"select",{"$f":"Dashboard!AI219","v":"Real"},{"$f":"IFERROR(MATCH(G428,lstMoneyVals,0),0)","v":1},null,"Sensitivity","Scenario"]
[]
[null,null,null,"Sensitivity to apply to tariff",null,"select",{"$f":"Dashboard!T223","v":-0.1},-0.1,"Previous:",0,5]
[]
[null,null,{"$f":"MAX(C$425:C431)+1","v":2},"MACRO OUTPUTS"]
[]
[null,null,null,"LIVE CALCUALTIONS"]
[null,null,null,null,null,null,"Live",null,"Real","Nominal"]
[null,null,null,"Impact of change on:"]
[null,null,null,"Av. Annual Fuel costs",null,null,{"$f":"IF($H$428=0,0,INDEX(I437:J437,1,$H$428))","v":{"$error":"#DIV/0!"}},null,{"$f":"CALC_Project_ANN!K5789","v":{"$error":"#DIV/0!"}},{"$f":"CALC_Project_ANN!K5989","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Av. Annual Electricity income",null,{"$f":"SYS_Admin!D249","v":"Electricity"},{"$f":"IF($H$428=0,0,INDEX(I438:J438,1,$H$428))","v":0},null,{"$f":"SUMIF(CALC_Project_ANN!$C$5649:$C$5768,F438,CALC_Project_ANN!L$5649:L$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$C$5849:$C$5968,F438,CALC_Project_ANN!$L$5849:$L$5968)","v":0}]
[null,null,null,"Av. Annual Heat income",null,{"$f":"SYS_Admin!D247","v":"Heat"},{"$f":"IF($H$428=0,0,INDEX(I439:J439,1,$H$428))","v":0},null,{"$f":"SUMIF(CALC_Project_ANN!$C$5649:$C$5768,F439,CALC_Project_ANN!L$5649:L$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$C$5849:$C$5968,F439,CALC_Project_ANN!$L$5849:$L$5968)","v":0}]
[null,null,null,"Av. Annual Cooling income",null,{"$f":"SYS_Admin!D248","v":"Cooling"},{"$f":"IF($H$428=0,0,INDEX(I440:J440,1,$H$428))","v":0},null,{"$f":"SUMIF(CALC_Project_ANN!$C$5649:$C$5768,F440,CALC_Project_ANN!L$5649:L$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$C$5849:$C$5968,F440,CALC_Project_ANN!$L$5849:$L$5968)","v":0}]
[null,null,null,"Project NPV (pre-tax)",null,null,{"$f":"IF($H$428=0,0,INDEX(I441:J441,1,$H$428))","v":0},null,{"$f":"Dashboard!K21","v":0},{"$f":"Dashboard!N21","v":0}]
[null,null,null,"Carbon impact - 15Yr Total (TCO2e)",null,null,{"$f":"Dashboard!M419","v":0}]
[]
[]
[null,null,null,"TARIFF IMPACT EXTRACTS"]
[null,null,null,"Efficiency Sensitivity",null,"Match",{"$f":"SYS_Sensitivity!$X$11","v":"Tariffs"},{"$f":"IF(G446=0,0,MATCH(G446,lstSensitivities,0))","v":6}]
[null,null,null,"Impact of change on:",null,null,"Pre-Sens","No-Sens","Post-Sens"]
[null,null,null,"Av. Annual Fuel costs",null,null,-501.5938969269734,-501.5938969269734,-501.5938969269734]
[null,null,null,"Av. Annual Electricity income",null,null,0,0,0]
[null,null,null,"Av. Annual Heat income",null,null,1895.0537225863534,1895.0537225863534,1705.5483503277178]
[null,null,null,"Av. Annual Cooling income",null,null,287.66997823835857,287.66997823835857,258.90298041452297]
[null,null,null,"Project NPV (pre-tax)",null,null,5325.1109869496822,5325.1109869496822,1651.7261180688672]
[null,null,null,"Carbon impact - 15Yr Total (TCO2e)",null,null,21412.592527871191,21412.592527871191,21412.592527871191]
[]
[null,null,null,"Percentage of grid export"]
[null,null,null,"Is the Project NPV within tolerance of live?",null,null,{"$f":"(ABS(G452-$G$441)>dcTolerance)*1","v":1},{"$f":"(ABS(H452-$G$441)>dcTolerance)*1","v":1},{"$f":"(ABS(I452-$G$441)>dcTolerance)*1","v":1},{"$f":"1*(OR(SUM(G456:I456)=3,dcTariffSens<>H430))","v":1}]
[]
[null,null,{"$f":"MAX(C$425:C457)+1","v":3},"TARIFF TORNADO CHART"]
[]
[null,null,null,"Sensitivity selected",null,"Match",{"$f":"SYS_Sensitivity!$Y$11","v":"Tariff Tornado"},{"$f":"MATCH(G460,lstSensitivities,0)","v":7}]
[null,null,null,"Live Project NPV",null,null,{"$f":"CHOOSE($H$428,I441,J441)","v":0}]
[null,null,null,"No-sens NPV",null,null,5325.1109869496822,null,null,null,null,null,{"$f":"(ABS(G462-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"Pre-sens NPV",null,null,5325.1109869496822,null,null,null,null,null,{"$f":"(ABS(G463-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"Sensitivity to apply",null,"select",{"$f":"Dashboard!T223","v":-0.1},-0.1,null,null,null,null,{"$f":"1*(OR(SUM(M462:M463)=2,dcTariffTornSensVal<>H464))","v":1}]
[]
[null,null,null,null,null,null,"Sensitivity","Scenario"]
[null,null,null,"Previous:",null,null,0,5]
[]
[null,null,null,"Tariff",null,null,"NPV after sens","NPV impact","ABS","Rank","Rank unique"]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E470,1)","v":0},{"$f":"E469+1","v":1},null,2928.193263070481,{"$f":"G470-$G$462","v":-2396.9177238792013},{"$f":"ABS(H470)","v":2396.9177238792013},{"$f":"RANK(I470,$I$470:$I$499)","v":1},{"$f":"IF(COUNTIF(J$470:J470,J470)>1,J470+COUNTIF(J$470:J470,J470)-1,J470)","v":1}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E471,1)","v":0},{"$f":"E470+1","v":2},null,5095.7198701681664,{"$f":"G471-$G$462","v":-229.39111678151585},{"$f":"ABS(H471)","v":229.39111678151585},{"$f":"RANK(I471,$I$470:$I$499)","v":4},{"$f":"IF(COUNTIF(J$470:J471,J471)>1,J471+COUNTIF(J$470:J471,J471)-1,J471)","v":4}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E472,1)","v":0},3,null,4846.4661865840917,{"$f":"G472-$G$462","v":-478.64480036559053},478.64480036559053,3,{"$f":"IF(COUNTIF(J$470:J472,J472)>1,J472+COUNTIF(J$470:J472,J472)-1,J472)","v":3}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E473,1)","v":0},4,null,4756.6797590951564,-568.43122785452579,568.43122785452579,2,{"$f":"IF(COUNTIF(J$470:J473,J473)>1,J473+COUNTIF(J$470:J473,J473)-1,J473)","v":2}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E474,1)","v":0},5,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J474,J474)>1,J474+COUNTIF(J$470:J474,J474)-1,J474)","v":5}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E475,1)","v":0},6,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J475,J475)>1,J475+COUNTIF(J$470:J475,J475)-1,J475)","v":6}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E476,1)","v":0},7,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J476,J476)>1,J476+COUNTIF(J$470:J476,J476)-1,J476)","v":7}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E477,1)","v":0},8,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J477,J477)>1,J477+COUNTIF(J$470:J477,J477)-1,J477)","v":8}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E478,1)","v":0},9,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J478,J478)>1,J478+COUNTIF(J$470:J478,J478)-1,J478)","v":9}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E479,1)","v":0},10,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J479,J479)>1,J479+COUNTIF(J$470:J479,J479)-1,J479)","v":10}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E480,1)","v":0},11,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J480,J480)>1,J480+COUNTIF(J$470:J480,J480)-1,J480)","v":11}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E481,1)","v":0},12,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J481,J481)>1,J481+COUNTIF(J$470:J481,J481)-1,J481)","v":12}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E482,1)","v":0},13,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J482,J482)>1,J482+COUNTIF(J$470:J482,J482)-1,J482)","v":13}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E483,1)","v":0},14,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J483,J483)>1,J483+COUNTIF(J$470:J483,J483)-1,J483)","v":14}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E484,1)","v":0},15,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J484,J484)>1,J484+COUNTIF(J$470:J484,J484)-1,J484)","v":15}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E485,1)","v":0},16,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J485,J485)>1,J485+COUNTIF(J$470:J485,J485)-1,J485)","v":16}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E486,1)","v":0},17,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J486,J486)>1,J486+COUNTIF(J$470:J486,J486)-1,J486)","v":17}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E487,1)","v":0},18,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J487,J487)>1,J487+COUNTIF(J$470:J487,J487)-1,J487)","v":18}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E488,1)","v":0},19,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J488,J488)>1,J488+COUNTIF(J$470:J488,J488)-1,J488)","v":19}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E489,1)","v":0},20,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J489,J489)>1,J489+COUNTIF(J$470:J489,J489)-1,J489)","v":20}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E490,1)","v":0},21,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J490,J490)>1,J490+COUNTIF(J$470:J490,J490)-1,J490)","v":21}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E491,1)","v":0},22,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J491,J491)>1,J491+COUNTIF(J$470:J491,J491)-1,J491)","v":22}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E492,1)","v":0},23,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J492,J492)>1,J492+COUNTIF(J$470:J492,J492)-1,J492)","v":23}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E493,1)","v":0},24,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J493,J493)>1,J493+COUNTIF(J$470:J493,J493)-1,J493)","v":24}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E494,1)","v":0},25,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J494,J494)>1,J494+COUNTIF(J$470:J494,J494)-1,J494)","v":25}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E495,1)","v":0},26,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J495,J495)>1,J495+COUNTIF(J$470:J495,J495)-1,J495)","v":26}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E496,1)","v":0},27,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J496,J496)>1,J496+COUNTIF(J$470:J496,J496)-1,J496)","v":27}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E497,1)","v":0},28,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J497,J497)>1,J497+COUNTIF(J$470:J497,J497)-1,J497)","v":28}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E498,1)","v":0},29,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J498,J498)>1,J498+COUNTIF(J$470:J498,J498)-1,J498)","v":29}]
[null,null,null,{"$f":"INDEX(lstTariffsFull,E499,1)","v":0},30,null,5325.1109869496822,0,0,5,{"$f":"IF(COUNTIF(J$470:J499,J499)>1,J499+COUNTIF(J$470:J499,J499)-1,J499)","v":30}]
[]
[]
[null,{"$f":"MAX(B$9:B501)+1","v":3},null,"CAPEX SENSITIVITY ON DASHBOARD"]
[]
[null,null,{"$f":"MAX(C$503:C503)+1","v":1},"CAPEX CALL UP AND DISCOUNTS"]
[]
[null,null,null,"REAL CAPEX",null,null,null,"NPV"]
[null,null,null,{"$f":"CALC_Project_ANN!D5782","v":"Real-CAPEX - Generation"},null,{"$f":"CALC_Project_ANN!F5782","v":"£000"},null,{"$f":"SUMPRODUCT(M507:BT507,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5782","v":0},{"$f":"CALC_Project_ANN!N5782","v":0},{"$f":"CALC_Project_ANN!O5782","v":0},{"$f":"CALC_Project_ANN!P5782","v":0},{"$f":"CALC_Project_ANN!Q5782","v":0},{"$f":"CALC_Project_ANN!R5782","v":0},{"$f":"CALC_Project_ANN!S5782","v":0},{"$f":"CALC_Project_ANN!T5782","v":0},{"$f":"CALC_Project_ANN!U5782","v":0},{"$f":"CALC_Project_ANN!V5782","v":0},{"$f":"CALC_Project_ANN!W5782","v":0},{"$f":"CALC_Project_ANN!X5782","v":0},{"$f":"CALC_Project_ANN!Y5782","v":0},{"$f":"CALC_Project_ANN!Z5782","v":0},{"$f":"CALC_Project_ANN!AA5782","v":0},{"$f":"CALC_Project_ANN!AB5782","v":0},{"$f":"CALC_Project_ANN!AC5782","v":0},{"$f":"CALC_Project_ANN!AD5782","v":0},{"$f":"CALC_Project_ANN!AE5782","v":0},{"$f":"CALC_Project_ANN!AF5782","v":0},{"$f":"CALC_Project_ANN!AG5782","v":0},{"$f":"CALC_Project_ANN!AH5782","v":0},{"$f":"CALC_Project_ANN!AI5782","v":0},{"$f":"CALC_Project_ANN!AJ5782","v":0},{"$f":"CALC_Project_ANN!AK5782","v":0},{"$f":"CALC_Project_ANN!AL5782","v":0},{"$f":"CALC_Project_ANN!AM5782","v":0},{"$f":"CALC_Project_ANN!AN5782","v":0},{"$f":"CALC_Project_ANN!AO5782","v":0},{"$f":"CALC_Project_ANN!AP5782","v":0},{"$f":"CALC_Project_ANN!AQ5782","v":0},{"$f":"CALC_Project_ANN!AR5782","v":0},{"$f":"CALC_Project_ANN!AS5782","v":0},{"$f":"CALC_Project_ANN!AT5782","v":0},{"$f":"CALC_Project_ANN!AU5782","v":0},{"$f":"CALC_Project_ANN!AV5782","v":0},{"$f":"CALC_Project_ANN!AW5782","v":0},{"$f":"CALC_Project_ANN!AX5782","v":0},{"$f":"CALC_Project_ANN!AY5782","v":0},{"$f":"CALC_Project_ANN!AZ5782","v":0},{"$f":"CALC_Project_ANN!BA5782","v":0},{"$f":"CALC_Project_ANN!BB5782","v":0},{"$f":"CALC_Project_ANN!BC5782","v":0},{"$f":"CALC_Project_ANN!BD5782","v":0},{"$f":"CALC_Project_ANN!BE5782","v":0},{"$f":"CALC_Project_ANN!BF5782","v":0},{"$f":"CALC_Project_ANN!BG5782","v":0},{"$f":"CALC_Project_ANN!BH5782","v":0},{"$f":"CALC_Project_ANN!BI5782","v":0},{"$f":"CALC_Project_ANN!BJ5782","v":0},{"$f":"CALC_Project_ANN!BK5782","v":0},{"$f":"CALC_Project_ANN!BL5782","v":0},{"$f":"CALC_Project_ANN!BM5782","v":0},{"$f":"CALC_Project_ANN!BN5782","v":0},{"$f":"CALC_Project_ANN!BO5782","v":0},{"$f":"CALC_Project_ANN!BP5782","v":0},{"$f":"CALC_Project_ANN!BQ5782","v":0},{"$f":"CALC_Project_ANN!BR5782","v":0},{"$f":"CALC_Project_ANN!BS5782","v":0},{"$f":"CALC_Project_ANN!BT5782","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5783","v":"Real-CAPEX - Distribution"},null,{"$f":"CALC_Project_ANN!F5783","v":"£000"},null,{"$f":"SUMPRODUCT(M508:BT508,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5783","v":0},{"$f":"CALC_Project_ANN!N5783","v":0},{"$f":"CALC_Project_ANN!O5783","v":0},{"$f":"CALC_Project_ANN!P5783","v":0},{"$f":"CALC_Project_ANN!Q5783","v":0},{"$f":"CALC_Project_ANN!R5783","v":0},{"$f":"CALC_Project_ANN!S5783","v":0},{"$f":"CALC_Project_ANN!T5783","v":0},{"$f":"CALC_Project_ANN!U5783","v":0},{"$f":"CALC_Project_ANN!V5783","v":0},{"$f":"CALC_Project_ANN!W5783","v":0},{"$f":"CALC_Project_ANN!X5783","v":0},{"$f":"CALC_Project_ANN!Y5783","v":0},{"$f":"CALC_Project_ANN!Z5783","v":0},{"$f":"CALC_Project_ANN!AA5783","v":0},{"$f":"CALC_Project_ANN!AB5783","v":0},{"$f":"CALC_Project_ANN!AC5783","v":0},{"$f":"CALC_Project_ANN!AD5783","v":0},{"$f":"CALC_Project_ANN!AE5783","v":0},{"$f":"CALC_Project_ANN!AF5783","v":0},{"$f":"CALC_Project_ANN!AG5783","v":0},{"$f":"CALC_Project_ANN!AH5783","v":0},{"$f":"CALC_Project_ANN!AI5783","v":0},{"$f":"CALC_Project_ANN!AJ5783","v":0},{"$f":"CALC_Project_ANN!AK5783","v":0},{"$f":"CALC_Project_ANN!AL5783","v":0},{"$f":"CALC_Project_ANN!AM5783","v":0},{"$f":"CALC_Project_ANN!AN5783","v":0},{"$f":"CALC_Project_ANN!AO5783","v":0},{"$f":"CALC_Project_ANN!AP5783","v":0},{"$f":"CALC_Project_ANN!AQ5783","v":0},{"$f":"CALC_Project_ANN!AR5783","v":0},{"$f":"CALC_Project_ANN!AS5783","v":0},{"$f":"CALC_Project_ANN!AT5783","v":0},{"$f":"CALC_Project_ANN!AU5783","v":0},{"$f":"CALC_Project_ANN!AV5783","v":0},{"$f":"CALC_Project_ANN!AW5783","v":0},{"$f":"CALC_Project_ANN!AX5783","v":0},{"$f":"CALC_Project_ANN!AY5783","v":0},{"$f":"CALC_Project_ANN!AZ5783","v":0},{"$f":"CALC_Project_ANN!BA5783","v":0},{"$f":"CALC_Project_ANN!BB5783","v":0},{"$f":"CALC_Project_ANN!BC5783","v":0},{"$f":"CALC_Project_ANN!BD5783","v":0},{"$f":"CALC_Project_ANN!BE5783","v":0},{"$f":"CALC_Project_ANN!BF5783","v":0},{"$f":"CALC_Project_ANN!BG5783","v":0},{"$f":"CALC_Project_ANN!BH5783","v":0},{"$f":"CALC_Project_ANN!BI5783","v":0},{"$f":"CALC_Project_ANN!BJ5783","v":0},{"$f":"CALC_Project_ANN!BK5783","v":0},{"$f":"CALC_Project_ANN!BL5783","v":0},{"$f":"CALC_Project_ANN!BM5783","v":0},{"$f":"CALC_Project_ANN!BN5783","v":0},{"$f":"CALC_Project_ANN!BO5783","v":0},{"$f":"CALC_Project_ANN!BP5783","v":0},{"$f":"CALC_Project_ANN!BQ5783","v":0},{"$f":"CALC_Project_ANN!BR5783","v":0},{"$f":"CALC_Project_ANN!BS5783","v":0},{"$f":"CALC_Project_ANN!BT5783","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5784","v":"Real-CAPEX - Retail"},null,{"$f":"CALC_Project_ANN!F5784","v":"£000"},null,{"$f":"SUMPRODUCT(M509:BT509,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5784","v":0},{"$f":"CALC_Project_ANN!N5784","v":0},{"$f":"CALC_Project_ANN!O5784","v":0},{"$f":"CALC_Project_ANN!P5784","v":0},{"$f":"CALC_Project_ANN!Q5784","v":0},{"$f":"CALC_Project_ANN!R5784","v":0},{"$f":"CALC_Project_ANN!S5784","v":0},{"$f":"CALC_Project_ANN!T5784","v":0},{"$f":"CALC_Project_ANN!U5784","v":0},{"$f":"CALC_Project_ANN!V5784","v":0},{"$f":"CALC_Project_ANN!W5784","v":0},{"$f":"CALC_Project_ANN!X5784","v":0},{"$f":"CALC_Project_ANN!Y5784","v":0},{"$f":"CALC_Project_ANN!Z5784","v":0},{"$f":"CALC_Project_ANN!AA5784","v":0},{"$f":"CALC_Project_ANN!AB5784","v":0},{"$f":"CALC_Project_ANN!AC5784","v":0},{"$f":"CALC_Project_ANN!AD5784","v":0},{"$f":"CALC_Project_ANN!AE5784","v":0},{"$f":"CALC_Project_ANN!AF5784","v":0},{"$f":"CALC_Project_ANN!AG5784","v":0},{"$f":"CALC_Project_ANN!AH5784","v":0},{"$f":"CALC_Project_ANN!AI5784","v":0},{"$f":"CALC_Project_ANN!AJ5784","v":0},{"$f":"CALC_Project_ANN!AK5784","v":0},{"$f":"CALC_Project_ANN!AL5784","v":0},{"$f":"CALC_Project_ANN!AM5784","v":0},{"$f":"CALC_Project_ANN!AN5784","v":0},{"$f":"CALC_Project_ANN!AO5784","v":0},{"$f":"CALC_Project_ANN!AP5784","v":0},{"$f":"CALC_Project_ANN!AQ5784","v":0},{"$f":"CALC_Project_ANN!AR5784","v":0},{"$f":"CALC_Project_ANN!AS5784","v":0},{"$f":"CALC_Project_ANN!AT5784","v":0},{"$f":"CALC_Project_ANN!AU5784","v":0},{"$f":"CALC_Project_ANN!AV5784","v":0},{"$f":"CALC_Project_ANN!AW5784","v":0},{"$f":"CALC_Project_ANN!AX5784","v":0},{"$f":"CALC_Project_ANN!AY5784","v":0},{"$f":"CALC_Project_ANN!AZ5784","v":0},{"$f":"CALC_Project_ANN!BA5784","v":0},{"$f":"CALC_Project_ANN!BB5784","v":0},{"$f":"CALC_Project_ANN!BC5784","v":0},{"$f":"CALC_Project_ANN!BD5784","v":0},{"$f":"CALC_Project_ANN!BE5784","v":0},{"$f":"CALC_Project_ANN!BF5784","v":0},{"$f":"CALC_Project_ANN!BG5784","v":0},{"$f":"CALC_Project_ANN!BH5784","v":0},{"$f":"CALC_Project_ANN!BI5784","v":0},{"$f":"CALC_Project_ANN!BJ5784","v":0},{"$f":"CALC_Project_ANN!BK5784","v":0},{"$f":"CALC_Project_ANN!BL5784","v":0},{"$f":"CALC_Project_ANN!BM5784","v":0},{"$f":"CALC_Project_ANN!BN5784","v":0},{"$f":"CALC_Project_ANN!BO5784","v":0},{"$f":"CALC_Project_ANN!BP5784","v":0},{"$f":"CALC_Project_ANN!BQ5784","v":0},{"$f":"CALC_Project_ANN!BR5784","v":0},{"$f":"CALC_Project_ANN!BS5784","v":0},{"$f":"CALC_Project_ANN!BT5784","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5785","v":"Real-CAPEX - Generation-Energy Efficiency"},null,{"$f":"CALC_Project_ANN!F5785","v":"£000"},null,{"$f":"SUMPRODUCT(M510:BT510,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5785","v":0},{"$f":"CALC_Project_ANN!N5785","v":0},{"$f":"CALC_Project_ANN!O5785","v":0},{"$f":"CALC_Project_ANN!P5785","v":0},{"$f":"CALC_Project_ANN!Q5785","v":0},{"$f":"CALC_Project_ANN!R5785","v":0},{"$f":"CALC_Project_ANN!S5785","v":0},{"$f":"CALC_Project_ANN!T5785","v":0},{"$f":"CALC_Project_ANN!U5785","v":0},{"$f":"CALC_Project_ANN!V5785","v":0},{"$f":"CALC_Project_ANN!W5785","v":0},{"$f":"CALC_Project_ANN!X5785","v":0},{"$f":"CALC_Project_ANN!Y5785","v":0},{"$f":"CALC_Project_ANN!Z5785","v":0},{"$f":"CALC_Project_ANN!AA5785","v":0},{"$f":"CALC_Project_ANN!AB5785","v":0},{"$f":"CALC_Project_ANN!AC5785","v":0},{"$f":"CALC_Project_ANN!AD5785","v":0},{"$f":"CALC_Project_ANN!AE5785","v":0},{"$f":"CALC_Project_ANN!AF5785","v":0},{"$f":"CALC_Project_ANN!AG5785","v":0},{"$f":"CALC_Project_ANN!AH5785","v":0},{"$f":"CALC_Project_ANN!AI5785","v":0},{"$f":"CALC_Project_ANN!AJ5785","v":0},{"$f":"CALC_Project_ANN!AK5785","v":0},{"$f":"CALC_Project_ANN!AL5785","v":0},{"$f":"CALC_Project_ANN!AM5785","v":0},{"$f":"CALC_Project_ANN!AN5785","v":0},{"$f":"CALC_Project_ANN!AO5785","v":0},{"$f":"CALC_Project_ANN!AP5785","v":0},{"$f":"CALC_Project_ANN!AQ5785","v":0},{"$f":"CALC_Project_ANN!AR5785","v":0},{"$f":"CALC_Project_ANN!AS5785","v":0},{"$f":"CALC_Project_ANN!AT5785","v":0},{"$f":"CALC_Project_ANN!AU5785","v":0},{"$f":"CALC_Project_ANN!AV5785","v":0},{"$f":"CALC_Project_ANN!AW5785","v":0},{"$f":"CALC_Project_ANN!AX5785","v":0},{"$f":"CALC_Project_ANN!AY5785","v":0},{"$f":"CALC_Project_ANN!AZ5785","v":0},{"$f":"CALC_Project_ANN!BA5785","v":0},{"$f":"CALC_Project_ANN!BB5785","v":0},{"$f":"CALC_Project_ANN!BC5785","v":0},{"$f":"CALC_Project_ANN!BD5785","v":0},{"$f":"CALC_Project_ANN!BE5785","v":0},{"$f":"CALC_Project_ANN!BF5785","v":0},{"$f":"CALC_Project_ANN!BG5785","v":0},{"$f":"CALC_Project_ANN!BH5785","v":0},{"$f":"CALC_Project_ANN!BI5785","v":0},{"$f":"CALC_Project_ANN!BJ5785","v":0},{"$f":"CALC_Project_ANN!BK5785","v":0},{"$f":"CALC_Project_ANN!BL5785","v":0},{"$f":"CALC_Project_ANN!BM5785","v":0},{"$f":"CALC_Project_ANN!BN5785","v":0},{"$f":"CALC_Project_ANN!BO5785","v":0},{"$f":"CALC_Project_ANN!BP5785","v":0},{"$f":"CALC_Project_ANN!BQ5785","v":0},{"$f":"CALC_Project_ANN!BR5785","v":0},{"$f":"CALC_Project_ANN!BS5785","v":0},{"$f":"CALC_Project_ANN!BT5785","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5786","v":"Real-CAPEX - Distribution-Energy Efficiency"},null,{"$f":"CALC_Project_ANN!F5786","v":"£000"},null,{"$f":"SUMPRODUCT(M511:BT511,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5786","v":0},{"$f":"CALC_Project_ANN!N5786","v":0},{"$f":"CALC_Project_ANN!O5786","v":0},{"$f":"CALC_Project_ANN!P5786","v":0},{"$f":"CALC_Project_ANN!Q5786","v":0},{"$f":"CALC_Project_ANN!R5786","v":0},{"$f":"CALC_Project_ANN!S5786","v":0},{"$f":"CALC_Project_ANN!T5786","v":0},{"$f":"CALC_Project_ANN!U5786","v":0},{"$f":"CALC_Project_ANN!V5786","v":0},{"$f":"CALC_Project_ANN!W5786","v":0},{"$f":"CALC_Project_ANN!X5786","v":0},{"$f":"CALC_Project_ANN!Y5786","v":0},{"$f":"CALC_Project_ANN!Z5786","v":0},{"$f":"CALC_Project_ANN!AA5786","v":0},{"$f":"CALC_Project_ANN!AB5786","v":0},{"$f":"CALC_Project_ANN!AC5786","v":0},{"$f":"CALC_Project_ANN!AD5786","v":0},{"$f":"CALC_Project_ANN!AE5786","v":0},{"$f":"CALC_Project_ANN!AF5786","v":0},{"$f":"CALC_Project_ANN!AG5786","v":0},{"$f":"CALC_Project_ANN!AH5786","v":0},{"$f":"CALC_Project_ANN!AI5786","v":0},{"$f":"CALC_Project_ANN!AJ5786","v":0},{"$f":"CALC_Project_ANN!AK5786","v":0},{"$f":"CALC_Project_ANN!AL5786","v":0},{"$f":"CALC_Project_ANN!AM5786","v":0},{"$f":"CALC_Project_ANN!AN5786","v":0},{"$f":"CALC_Project_ANN!AO5786","v":0},{"$f":"CALC_Project_ANN!AP5786","v":0},{"$f":"CALC_Project_ANN!AQ5786","v":0},{"$f":"CALC_Project_ANN!AR5786","v":0},{"$f":"CALC_Project_ANN!AS5786","v":0},{"$f":"CALC_Project_ANN!AT5786","v":0},{"$f":"CALC_Project_ANN!AU5786","v":0},{"$f":"CALC_Project_ANN!AV5786","v":0},{"$f":"CALC_Project_ANN!AW5786","v":0},{"$f":"CALC_Project_ANN!AX5786","v":0},{"$f":"CALC_Project_ANN!AY5786","v":0},{"$f":"CALC_Project_ANN!AZ5786","v":0},{"$f":"CALC_Project_ANN!BA5786","v":0},{"$f":"CALC_Project_ANN!BB5786","v":0},{"$f":"CALC_Project_ANN!BC5786","v":0},{"$f":"CALC_Project_ANN!BD5786","v":0},{"$f":"CALC_Project_ANN!BE5786","v":0},{"$f":"CALC_Project_ANN!BF5786","v":0},{"$f":"CALC_Project_ANN!BG5786","v":0},{"$f":"CALC_Project_ANN!BH5786","v":0},{"$f":"CALC_Project_ANN!BI5786","v":0},{"$f":"CALC_Project_ANN!BJ5786","v":0},{"$f":"CALC_Project_ANN!BK5786","v":0},{"$f":"CALC_Project_ANN!BL5786","v":0},{"$f":"CALC_Project_ANN!BM5786","v":0},{"$f":"CALC_Project_ANN!BN5786","v":0},{"$f":"CALC_Project_ANN!BO5786","v":0},{"$f":"CALC_Project_ANN!BP5786","v":0},{"$f":"CALC_Project_ANN!BQ5786","v":0},{"$f":"CALC_Project_ANN!BR5786","v":0},{"$f":"CALC_Project_ANN!BS5786","v":0},{"$f":"CALC_Project_ANN!BT5786","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5787","v":"Real-CAPEX - Retail-Energy Efficiency"},null,{"$f":"CALC_Project_ANN!F5787","v":"£000"},null,{"$f":"SUMPRODUCT(M512:BT512,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5787","v":0},{"$f":"CALC_Project_ANN!N5787","v":0},{"$f":"CALC_Project_ANN!O5787","v":0},{"$f":"CALC_Project_ANN!P5787","v":0},{"$f":"CALC_Project_ANN!Q5787","v":0},{"$f":"CALC_Project_ANN!R5787","v":0},{"$f":"CALC_Project_ANN!S5787","v":0},{"$f":"CALC_Project_ANN!T5787","v":0},{"$f":"CALC_Project_ANN!U5787","v":0},{"$f":"CALC_Project_ANN!V5787","v":0},{"$f":"CALC_Project_ANN!W5787","v":0},{"$f":"CALC_Project_ANN!X5787","v":0},{"$f":"CALC_Project_ANN!Y5787","v":0},{"$f":"CALC_Project_ANN!Z5787","v":0},{"$f":"CALC_Project_ANN!AA5787","v":0},{"$f":"CALC_Project_ANN!AB5787","v":0},{"$f":"CALC_Project_ANN!AC5787","v":0},{"$f":"CALC_Project_ANN!AD5787","v":0},{"$f":"CALC_Project_ANN!AE5787","v":0},{"$f":"CALC_Project_ANN!AF5787","v":0},{"$f":"CALC_Project_ANN!AG5787","v":0},{"$f":"CALC_Project_ANN!AH5787","v":0},{"$f":"CALC_Project_ANN!AI5787","v":0},{"$f":"CALC_Project_ANN!AJ5787","v":0},{"$f":"CALC_Project_ANN!AK5787","v":0},{"$f":"CALC_Project_ANN!AL5787","v":0},{"$f":"CALC_Project_ANN!AM5787","v":0},{"$f":"CALC_Project_ANN!AN5787","v":0},{"$f":"CALC_Project_ANN!AO5787","v":0},{"$f":"CALC_Project_ANN!AP5787","v":0},{"$f":"CALC_Project_ANN!AQ5787","v":0},{"$f":"CALC_Project_ANN!AR5787","v":0},{"$f":"CALC_Project_ANN!AS5787","v":0},{"$f":"CALC_Project_ANN!AT5787","v":0},{"$f":"CALC_Project_ANN!AU5787","v":0},{"$f":"CALC_Project_ANN!AV5787","v":0},{"$f":"CALC_Project_ANN!AW5787","v":0},{"$f":"CALC_Project_ANN!AX5787","v":0},{"$f":"CALC_Project_ANN!AY5787","v":0},{"$f":"CALC_Project_ANN!AZ5787","v":0},{"$f":"CALC_Project_ANN!BA5787","v":0},{"$f":"CALC_Project_ANN!BB5787","v":0},{"$f":"CALC_Project_ANN!BC5787","v":0},{"$f":"CALC_Project_ANN!BD5787","v":0},{"$f":"CALC_Project_ANN!BE5787","v":0},{"$f":"CALC_Project_ANN!BF5787","v":0},{"$f":"CALC_Project_ANN!BG5787","v":0},{"$f":"CALC_Project_ANN!BH5787","v":0},{"$f":"CALC_Project_ANN!BI5787","v":0},{"$f":"CALC_Project_ANN!BJ5787","v":0},{"$f":"CALC_Project_ANN!BK5787","v":0},{"$f":"CALC_Project_ANN!BL5787","v":0},{"$f":"CALC_Project_ANN!BM5787","v":0},{"$f":"CALC_Project_ANN!BN5787","v":0},{"$f":"CALC_Project_ANN!BO5787","v":0},{"$f":"CALC_Project_ANN!BP5787","v":0},{"$f":"CALC_Project_ANN!BQ5787","v":0},{"$f":"CALC_Project_ANN!BR5787","v":0},{"$f":"CALC_Project_ANN!BS5787","v":0},{"$f":"CALC_Project_ANN!BT5787","v":0}]
[]
[null,null,null,"Discounted real capex - live",null,"£000 NPV",null,{"$f":"SUM(H507:H512)","v":0}]
[null,null,null,"Real Project NPV",null,"£000 NPV",null,{"$f":"Dashboard!K21","v":0}]
[]
[null,null,null,"NOMINAL CAPEX"]
[null,null,null,{"$f":"CALC_Project_ANN!D5982","v":"Nominal-CAPEX - Generation"},null,{"$f":"CALC_Project_ANN!F5982","v":"£000"},null,{"$f":"SUMPRODUCT(M518:BT518,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5982","v":0},{"$f":"CALC_Project_ANN!N5982","v":0},{"$f":"CALC_Project_ANN!O5982","v":0},{"$f":"CALC_Project_ANN!P5982","v":0},{"$f":"CALC_Project_ANN!Q5982","v":0},{"$f":"CALC_Project_ANN!R5982","v":0},{"$f":"CALC_Project_ANN!S5982","v":0},{"$f":"CALC_Project_ANN!T5982","v":0},{"$f":"CALC_Project_ANN!U5982","v":0},{"$f":"CALC_Project_ANN!V5982","v":0},{"$f":"CALC_Project_ANN!W5982","v":0},{"$f":"CALC_Project_ANN!X5982","v":0},{"$f":"CALC_Project_ANN!Y5982","v":0},{"$f":"CALC_Project_ANN!Z5982","v":0},{"$f":"CALC_Project_ANN!AA5982","v":0},{"$f":"CALC_Project_ANN!AB5982","v":0},{"$f":"CALC_Project_ANN!AC5982","v":0},{"$f":"CALC_Project_ANN!AD5982","v":0},{"$f":"CALC_Project_ANN!AE5982","v":0},{"$f":"CALC_Project_ANN!AF5982","v":0},{"$f":"CALC_Project_ANN!AG5982","v":0},{"$f":"CALC_Project_ANN!AH5982","v":0},{"$f":"CALC_Project_ANN!AI5982","v":0},{"$f":"CALC_Project_ANN!AJ5982","v":0},{"$f":"CALC_Project_ANN!AK5982","v":0},{"$f":"CALC_Project_ANN!AL5982","v":0},{"$f":"CALC_Project_ANN!AM5982","v":0},{"$f":"CALC_Project_ANN!AN5982","v":0},{"$f":"CALC_Project_ANN!AO5982","v":0},{"$f":"CALC_Project_ANN!AP5982","v":0},{"$f":"CALC_Project_ANN!AQ5982","v":0},{"$f":"CALC_Project_ANN!AR5982","v":0},{"$f":"CALC_Project_ANN!AS5982","v":0},{"$f":"CALC_Project_ANN!AT5982","v":0},{"$f":"CALC_Project_ANN!AU5982","v":0},{"$f":"CALC_Project_ANN!AV5982","v":0},{"$f":"CALC_Project_ANN!AW5982","v":0},{"$f":"CALC_Project_ANN!AX5982","v":0},{"$f":"CALC_Project_ANN!AY5982","v":0},{"$f":"CALC_Project_ANN!AZ5982","v":0},{"$f":"CALC_Project_ANN!BA5982","v":0},{"$f":"CALC_Project_ANN!BB5982","v":0},{"$f":"CALC_Project_ANN!BC5982","v":0},{"$f":"CALC_Project_ANN!BD5982","v":0},{"$f":"CALC_Project_ANN!BE5982","v":0},{"$f":"CALC_Project_ANN!BF5982","v":0},{"$f":"CALC_Project_ANN!BG5982","v":0},{"$f":"CALC_Project_ANN!BH5982","v":0},{"$f":"CALC_Project_ANN!BI5982","v":0},{"$f":"CALC_Project_ANN!BJ5982","v":0},{"$f":"CALC_Project_ANN!BK5982","v":0},{"$f":"CALC_Project_ANN!BL5982","v":0},{"$f":"CALC_Project_ANN!BM5982","v":0},{"$f":"CALC_Project_ANN!BN5982","v":0},{"$f":"CALC_Project_ANN!BO5982","v":0},{"$f":"CALC_Project_ANN!BP5982","v":0},{"$f":"CALC_Project_ANN!BQ5982","v":0},{"$f":"CALC_Project_ANN!BR5982","v":0},{"$f":"CALC_Project_ANN!BS5982","v":0},{"$f":"CALC_Project_ANN!BT5982","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5983","v":"Nominal-CAPEX - Distribution"},null,{"$f":"CALC_Project_ANN!F5983","v":"£000"},null,{"$f":"SUMPRODUCT(M519:BT519,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5983","v":0},{"$f":"CALC_Project_ANN!N5983","v":0},{"$f":"CALC_Project_ANN!O5983","v":0},{"$f":"CALC_Project_ANN!P5983","v":0},{"$f":"CALC_Project_ANN!Q5983","v":0},{"$f":"CALC_Project_ANN!R5983","v":0},{"$f":"CALC_Project_ANN!S5983","v":0},{"$f":"CALC_Project_ANN!T5983","v":0},{"$f":"CALC_Project_ANN!U5983","v":0},{"$f":"CALC_Project_ANN!V5983","v":0},{"$f":"CALC_Project_ANN!W5983","v":0},{"$f":"CALC_Project_ANN!X5983","v":0},{"$f":"CALC_Project_ANN!Y5983","v":0},{"$f":"CALC_Project_ANN!Z5983","v":0},{"$f":"CALC_Project_ANN!AA5983","v":0},{"$f":"CALC_Project_ANN!AB5983","v":0},{"$f":"CALC_Project_ANN!AC5983","v":0},{"$f":"CALC_Project_ANN!AD5983","v":0},{"$f":"CALC_Project_ANN!AE5983","v":0},{"$f":"CALC_Project_ANN!AF5983","v":0},{"$f":"CALC_Project_ANN!AG5983","v":0},{"$f":"CALC_Project_ANN!AH5983","v":0},{"$f":"CALC_Project_ANN!AI5983","v":0},{"$f":"CALC_Project_ANN!AJ5983","v":0},{"$f":"CALC_Project_ANN!AK5983","v":0},{"$f":"CALC_Project_ANN!AL5983","v":0},{"$f":"CALC_Project_ANN!AM5983","v":0},{"$f":"CALC_Project_ANN!AN5983","v":0},{"$f":"CALC_Project_ANN!AO5983","v":0},{"$f":"CALC_Project_ANN!AP5983","v":0},{"$f":"CALC_Project_ANN!AQ5983","v":0},{"$f":"CALC_Project_ANN!AR5983","v":0},{"$f":"CALC_Project_ANN!AS5983","v":0},{"$f":"CALC_Project_ANN!AT5983","v":0},{"$f":"CALC_Project_ANN!AU5983","v":0},{"$f":"CALC_Project_ANN!AV5983","v":0},{"$f":"CALC_Project_ANN!AW5983","v":0},{"$f":"CALC_Project_ANN!AX5983","v":0},{"$f":"CALC_Project_ANN!AY5983","v":0},{"$f":"CALC_Project_ANN!AZ5983","v":0},{"$f":"CALC_Project_ANN!BA5983","v":0},{"$f":"CALC_Project_ANN!BB5983","v":0},{"$f":"CALC_Project_ANN!BC5983","v":0},{"$f":"CALC_Project_ANN!BD5983","v":0},{"$f":"CALC_Project_ANN!BE5983","v":0},{"$f":"CALC_Project_ANN!BF5983","v":0},{"$f":"CALC_Project_ANN!BG5983","v":0},{"$f":"CALC_Project_ANN!BH5983","v":0},{"$f":"CALC_Project_ANN!BI5983","v":0},{"$f":"CALC_Project_ANN!BJ5983","v":0},{"$f":"CALC_Project_ANN!BK5983","v":0},{"$f":"CALC_Project_ANN!BL5983","v":0},{"$f":"CALC_Project_ANN!BM5983","v":0},{"$f":"CALC_Project_ANN!BN5983","v":0},{"$f":"CALC_Project_ANN!BO5983","v":0},{"$f":"CALC_Project_ANN!BP5983","v":0},{"$f":"CALC_Project_ANN!BQ5983","v":0},{"$f":"CALC_Project_ANN!BR5983","v":0},{"$f":"CALC_Project_ANN!BS5983","v":0},{"$f":"CALC_Project_ANN!BT5983","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5984","v":"Nominal-CAPEX - Retail"},null,{"$f":"CALC_Project_ANN!F5984","v":"£000"},null,{"$f":"SUMPRODUCT(M520:BT520,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5984","v":0},{"$f":"CALC_Project_ANN!N5984","v":0},{"$f":"CALC_Project_ANN!O5984","v":0},{"$f":"CALC_Project_ANN!P5984","v":0},{"$f":"CALC_Project_ANN!Q5984","v":0},{"$f":"CALC_Project_ANN!R5984","v":0},{"$f":"CALC_Project_ANN!S5984","v":0},{"$f":"CALC_Project_ANN!T5984","v":0},{"$f":"CALC_Project_ANN!U5984","v":0},{"$f":"CALC_Project_ANN!V5984","v":0},{"$f":"CALC_Project_ANN!W5984","v":0},{"$f":"CALC_Project_ANN!X5984","v":0},{"$f":"CALC_Project_ANN!Y5984","v":0},{"$f":"CALC_Project_ANN!Z5984","v":0},{"$f":"CALC_Project_ANN!AA5984","v":0},{"$f":"CALC_Project_ANN!AB5984","v":0},{"$f":"CALC_Project_ANN!AC5984","v":0},{"$f":"CALC_Project_ANN!AD5984","v":0},{"$f":"CALC_Project_ANN!AE5984","v":0},{"$f":"CALC_Project_ANN!AF5984","v":0},{"$f":"CALC_Project_ANN!AG5984","v":0},{"$f":"CALC_Project_ANN!AH5984","v":0},{"$f":"CALC_Project_ANN!AI5984","v":0},{"$f":"CALC_Project_ANN!AJ5984","v":0},{"$f":"CALC_Project_ANN!AK5984","v":0},{"$f":"CALC_Project_ANN!AL5984","v":0},{"$f":"CALC_Project_ANN!AM5984","v":0},{"$f":"CALC_Project_ANN!AN5984","v":0},{"$f":"CALC_Project_ANN!AO5984","v":0},{"$f":"CALC_Project_ANN!AP5984","v":0},{"$f":"CALC_Project_ANN!AQ5984","v":0},{"$f":"CALC_Project_ANN!AR5984","v":0},{"$f":"CALC_Project_ANN!AS5984","v":0},{"$f":"CALC_Project_ANN!AT5984","v":0},{"$f":"CALC_Project_ANN!AU5984","v":0},{"$f":"CALC_Project_ANN!AV5984","v":0},{"$f":"CALC_Project_ANN!AW5984","v":0},{"$f":"CALC_Project_ANN!AX5984","v":0},{"$f":"CALC_Project_ANN!AY5984","v":0},{"$f":"CALC_Project_ANN!AZ5984","v":0},{"$f":"CALC_Project_ANN!BA5984","v":0},{"$f":"CALC_Project_ANN!BB5984","v":0},{"$f":"CALC_Project_ANN!BC5984","v":0},{"$f":"CALC_Project_ANN!BD5984","v":0},{"$f":"CALC_Project_ANN!BE5984","v":0},{"$f":"CALC_Project_ANN!BF5984","v":0},{"$f":"CALC_Project_ANN!BG5984","v":0},{"$f":"CALC_Project_ANN!BH5984","v":0},{"$f":"CALC_Project_ANN!BI5984","v":0},{"$f":"CALC_Project_ANN!BJ5984","v":0},{"$f":"CALC_Project_ANN!BK5984","v":0},{"$f":"CALC_Project_ANN!BL5984","v":0},{"$f":"CALC_Project_ANN!BM5984","v":0},{"$f":"CALC_Project_ANN!BN5984","v":0},{"$f":"CALC_Project_ANN!BO5984","v":0},{"$f":"CALC_Project_ANN!BP5984","v":0},{"$f":"CALC_Project_ANN!BQ5984","v":0},{"$f":"CALC_Project_ANN!BR5984","v":0},{"$f":"CALC_Project_ANN!BS5984","v":0},{"$f":"CALC_Project_ANN!BT5984","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5985","v":"Nominal-CAPEX - Generation-Energy Efficiency"},null,{"$f":"CALC_Project_ANN!F5985","v":"£000"},null,{"$f":"SUMPRODUCT(M521:BT521,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5985","v":0},{"$f":"CALC_Project_ANN!N5985","v":0},{"$f":"CALC_Project_ANN!O5985","v":0},{"$f":"CALC_Project_ANN!P5985","v":0},{"$f":"CALC_Project_ANN!Q5985","v":0},{"$f":"CALC_Project_ANN!R5985","v":0},{"$f":"CALC_Project_ANN!S5985","v":0},{"$f":"CALC_Project_ANN!T5985","v":0},{"$f":"CALC_Project_ANN!U5985","v":0},{"$f":"CALC_Project_ANN!V5985","v":0},{"$f":"CALC_Project_ANN!W5985","v":0},{"$f":"CALC_Project_ANN!X5985","v":0},{"$f":"CALC_Project_ANN!Y5985","v":0},{"$f":"CALC_Project_ANN!Z5985","v":0},{"$f":"CALC_Project_ANN!AA5985","v":0},{"$f":"CALC_Project_ANN!AB5985","v":0},{"$f":"CALC_Project_ANN!AC5985","v":0},{"$f":"CALC_Project_ANN!AD5985","v":0},{"$f":"CALC_Project_ANN!AE5985","v":0},{"$f":"CALC_Project_ANN!AF5985","v":0},{"$f":"CALC_Project_ANN!AG5985","v":0},{"$f":"CALC_Project_ANN!AH5985","v":0},{"$f":"CALC_Project_ANN!AI5985","v":0},{"$f":"CALC_Project_ANN!AJ5985","v":0},{"$f":"CALC_Project_ANN!AK5985","v":0},{"$f":"CALC_Project_ANN!AL5985","v":0},{"$f":"CALC_Project_ANN!AM5985","v":0},{"$f":"CALC_Project_ANN!AN5985","v":0},{"$f":"CALC_Project_ANN!AO5985","v":0},{"$f":"CALC_Project_ANN!AP5985","v":0},{"$f":"CALC_Project_ANN!AQ5985","v":0},{"$f":"CALC_Project_ANN!AR5985","v":0},{"$f":"CALC_Project_ANN!AS5985","v":0},{"$f":"CALC_Project_ANN!AT5985","v":0},{"$f":"CALC_Project_ANN!AU5985","v":0},{"$f":"CALC_Project_ANN!AV5985","v":0},{"$f":"CALC_Project_ANN!AW5985","v":0},{"$f":"CALC_Project_ANN!AX5985","v":0},{"$f":"CALC_Project_ANN!AY5985","v":0},{"$f":"CALC_Project_ANN!AZ5985","v":0},{"$f":"CALC_Project_ANN!BA5985","v":0},{"$f":"CALC_Project_ANN!BB5985","v":0},{"$f":"CALC_Project_ANN!BC5985","v":0},{"$f":"CALC_Project_ANN!BD5985","v":0},{"$f":"CALC_Project_ANN!BE5985","v":0},{"$f":"CALC_Project_ANN!BF5985","v":0},{"$f":"CALC_Project_ANN!BG5985","v":0},{"$f":"CALC_Project_ANN!BH5985","v":0},{"$f":"CALC_Project_ANN!BI5985","v":0},{"$f":"CALC_Project_ANN!BJ5985","v":0},{"$f":"CALC_Project_ANN!BK5985","v":0},{"$f":"CALC_Project_ANN!BL5985","v":0},{"$f":"CALC_Project_ANN!BM5985","v":0},{"$f":"CALC_Project_ANN!BN5985","v":0},{"$f":"CALC_Project_ANN!BO5985","v":0},{"$f":"CALC_Project_ANN!BP5985","v":0},{"$f":"CALC_Project_ANN!BQ5985","v":0},{"$f":"CALC_Project_ANN!BR5985","v":0},{"$f":"CALC_Project_ANN!BS5985","v":0},{"$f":"CALC_Project_ANN!BT5985","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5986","v":"Nominal-CAPEX - Distribution-Energy Efficiency"},null,{"$f":"CALC_Project_ANN!F5986","v":"£000"},null,{"$f":"SUMPRODUCT(M522:BT522,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5986","v":0},{"$f":"CALC_Project_ANN!N5986","v":0},{"$f":"CALC_Project_ANN!O5986","v":0},{"$f":"CALC_Project_ANN!P5986","v":0},{"$f":"CALC_Project_ANN!Q5986","v":0},{"$f":"CALC_Project_ANN!R5986","v":0},{"$f":"CALC_Project_ANN!S5986","v":0},{"$f":"CALC_Project_ANN!T5986","v":0},{"$f":"CALC_Project_ANN!U5986","v":0},{"$f":"CALC_Project_ANN!V5986","v":0},{"$f":"CALC_Project_ANN!W5986","v":0},{"$f":"CALC_Project_ANN!X5986","v":0},{"$f":"CALC_Project_ANN!Y5986","v":0},{"$f":"CALC_Project_ANN!Z5986","v":0},{"$f":"CALC_Project_ANN!AA5986","v":0},{"$f":"CALC_Project_ANN!AB5986","v":0},{"$f":"CALC_Project_ANN!AC5986","v":0},{"$f":"CALC_Project_ANN!AD5986","v":0},{"$f":"CALC_Project_ANN!AE5986","v":0},{"$f":"CALC_Project_ANN!AF5986","v":0},{"$f":"CALC_Project_ANN!AG5986","v":0},{"$f":"CALC_Project_ANN!AH5986","v":0},{"$f":"CALC_Project_ANN!AI5986","v":0},{"$f":"CALC_Project_ANN!AJ5986","v":0},{"$f":"CALC_Project_ANN!AK5986","v":0},{"$f":"CALC_Project_ANN!AL5986","v":0},{"$f":"CALC_Project_ANN!AM5986","v":0},{"$f":"CALC_Project_ANN!AN5986","v":0},{"$f":"CALC_Project_ANN!AO5986","v":0},{"$f":"CALC_Project_ANN!AP5986","v":0},{"$f":"CALC_Project_ANN!AQ5986","v":0},{"$f":"CALC_Project_ANN!AR5986","v":0},{"$f":"CALC_Project_ANN!AS5986","v":0},{"$f":"CALC_Project_ANN!AT5986","v":0},{"$f":"CALC_Project_ANN!AU5986","v":0},{"$f":"CALC_Project_ANN!AV5986","v":0},{"$f":"CALC_Project_ANN!AW5986","v":0},{"$f":"CALC_Project_ANN!AX5986","v":0},{"$f":"CALC_Project_ANN!AY5986","v":0},{"$f":"CALC_Project_ANN!AZ5986","v":0},{"$f":"CALC_Project_ANN!BA5986","v":0},{"$f":"CALC_Project_ANN!BB5986","v":0},{"$f":"CALC_Project_ANN!BC5986","v":0},{"$f":"CALC_Project_ANN!BD5986","v":0},{"$f":"CALC_Project_ANN!BE5986","v":0},{"$f":"CALC_Project_ANN!BF5986","v":0},{"$f":"CALC_Project_ANN!BG5986","v":0},{"$f":"CALC_Project_ANN!BH5986","v":0},{"$f":"CALC_Project_ANN!BI5986","v":0},{"$f":"CALC_Project_ANN!BJ5986","v":0},{"$f":"CALC_Project_ANN!BK5986","v":0},{"$f":"CALC_Project_ANN!BL5986","v":0},{"$f":"CALC_Project_ANN!BM5986","v":0},{"$f":"CALC_Project_ANN!BN5986","v":0},{"$f":"CALC_Project_ANN!BO5986","v":0},{"$f":"CALC_Project_ANN!BP5986","v":0},{"$f":"CALC_Project_ANN!BQ5986","v":0},{"$f":"CALC_Project_ANN!BR5986","v":0},{"$f":"CALC_Project_ANN!BS5986","v":0},{"$f":"CALC_Project_ANN!BT5986","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D5987","v":"Nominal-CAPEX - Retail-Energy Efficiency"},null,{"$f":"CALC_Project_ANN!F5987","v":"£000"},null,{"$f":"SUMPRODUCT(M523:BT523,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"CALC_Project_ANN!M5987","v":0},{"$f":"CALC_Project_ANN!N5987","v":0},{"$f":"CALC_Project_ANN!O5987","v":0},{"$f":"CALC_Project_ANN!P5987","v":0},{"$f":"CALC_Project_ANN!Q5987","v":0},{"$f":"CALC_Project_ANN!R5987","v":0},{"$f":"CALC_Project_ANN!S5987","v":0},{"$f":"CALC_Project_ANN!T5987","v":0},{"$f":"CALC_Project_ANN!U5987","v":0},{"$f":"CALC_Project_ANN!V5987","v":0},{"$f":"CALC_Project_ANN!W5987","v":0},{"$f":"CALC_Project_ANN!X5987","v":0},{"$f":"CALC_Project_ANN!Y5987","v":0},{"$f":"CALC_Project_ANN!Z5987","v":0},{"$f":"CALC_Project_ANN!AA5987","v":0},{"$f":"CALC_Project_ANN!AB5987","v":0},{"$f":"CALC_Project_ANN!AC5987","v":0},{"$f":"CALC_Project_ANN!AD5987","v":0},{"$f":"CALC_Project_ANN!AE5987","v":0},{"$f":"CALC_Project_ANN!AF5987","v":0},{"$f":"CALC_Project_ANN!AG5987","v":0},{"$f":"CALC_Project_ANN!AH5987","v":0},{"$f":"CALC_Project_ANN!AI5987","v":0},{"$f":"CALC_Project_ANN!AJ5987","v":0},{"$f":"CALC_Project_ANN!AK5987","v":0},{"$f":"CALC_Project_ANN!AL5987","v":0},{"$f":"CALC_Project_ANN!AM5987","v":0},{"$f":"CALC_Project_ANN!AN5987","v":0},{"$f":"CALC_Project_ANN!AO5987","v":0},{"$f":"CALC_Project_ANN!AP5987","v":0},{"$f":"CALC_Project_ANN!AQ5987","v":0},{"$f":"CALC_Project_ANN!AR5987","v":0},{"$f":"CALC_Project_ANN!AS5987","v":0},{"$f":"CALC_Project_ANN!AT5987","v":0},{"$f":"CALC_Project_ANN!AU5987","v":0},{"$f":"CALC_Project_ANN!AV5987","v":0},{"$f":"CALC_Project_ANN!AW5987","v":0},{"$f":"CALC_Project_ANN!AX5987","v":0},{"$f":"CALC_Project_ANN!AY5987","v":0},{"$f":"CALC_Project_ANN!AZ5987","v":0},{"$f":"CALC_Project_ANN!BA5987","v":0},{"$f":"CALC_Project_ANN!BB5987","v":0},{"$f":"CALC_Project_ANN!BC5987","v":0},{"$f":"CALC_Project_ANN!BD5987","v":0},{"$f":"CALC_Project_ANN!BE5987","v":0},{"$f":"CALC_Project_ANN!BF5987","v":0},{"$f":"CALC_Project_ANN!BG5987","v":0},{"$f":"CALC_Project_ANN!BH5987","v":0},{"$f":"CALC_Project_ANN!BI5987","v":0},{"$f":"CALC_Project_ANN!BJ5987","v":0},{"$f":"CALC_Project_ANN!BK5987","v":0},{"$f":"CALC_Project_ANN!BL5987","v":0},{"$f":"CALC_Project_ANN!BM5987","v":0},{"$f":"CALC_Project_ANN!BN5987","v":0},{"$f":"CALC_Project_ANN!BO5987","v":0},{"$f":"CALC_Project_ANN!BP5987","v":0},{"$f":"CALC_Project_ANN!BQ5987","v":0},{"$f":"CALC_Project_ANN!BR5987","v":0},{"$f":"CALC_Project_ANN!BS5987","v":0},{"$f":"CALC_Project_ANN!BT5987","v":0}]
[]
[null,null,null,"Discounted real capex - live",null,"£000 NPV",null,{"$f":"SUM(H518:H523)","v":0}]
[null,null,null,"Real Project NPV",null,"£000 NPV",null,{"$f":"Dashboard!N21","v":0}]
[]
[null,null,{"$f":"MAX(C$503:C527)+1","v":2},"MACRO STORED VALUES"]
[]
[null,null,null,"Dashboard sensitivity",null,"%",{"$f":"Dashboard!T232","v":0.1},0.1]
[null,null,null,"Sensitivity selected",null,"Match",{"$f":"SYS_Sensitivity!$AA$11","v":"Capex"},{"$f":"MATCH(G531,lstSensitivities,0)","v":9}]
[null,null,null,null,null,null,"Sensitivity","Scenario"]
[null,null,null,"Previous:",null,null,0,5]
[]
[null,null,null,"Sleeted outputs",null,"£000 NPV",{"$f":"CHOOSE($H$428,H514,H525)","v":0},{"$f":"CHOOSE($H$428,H515,H526)","v":0}]
[]
[null,null,null,null,null,null,"Capex NPV","Project NPV"]
[null,null,null,"Pre-sensitivity stored",null,"£000 NPV",-28098.262095349332,5325.1109869496822,null,{"$f":"(ABS(H538-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"No-sensitivity stored",null,"£000 NPV",-28098.262095349332,5325.1109869496822,null,{"$f":"(ABS(H539-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"Post-sensitivity stored",null,"£000 NPV",-30908.088304884259,2530.8899586352659,null,{"$f":"(ABS(H540-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"1*(OR(SUM(J538:J540)=3,H530<>dcCapexSensVal))","v":1}]
[]
[null,{"$f":"MAX(B$9:B542)+1","v":4},null,"FUEL SENSITIVITY ON DASHBOARD"]
[]
[null,null,{"$f":"MAX(C$544:C544)+1","v":1},"DISCOUNTED FUEL COST"]
[]
[null,null,null,null,null,null,null,"NPV"]
[null,null,null,"Real cost of fuel",null,"£000",null,{"$f":"SUMPRODUCT(M548:BT548,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"-CALC_Project_ANN!M5789","v":0},{"$f":"-CALC_Project_ANN!N5789","v":0},{"$f":"-CALC_Project_ANN!O5789","v":0},{"$f":"-CALC_Project_ANN!P5789","v":0},{"$f":"-CALC_Project_ANN!Q5789","v":0},{"$f":"-CALC_Project_ANN!R5789","v":0},{"$f":"-CALC_Project_ANN!S5789","v":0},{"$f":"-CALC_Project_ANN!T5789","v":0},{"$f":"-CALC_Project_ANN!U5789","v":0},{"$f":"-CALC_Project_ANN!V5789","v":0},{"$f":"-CALC_Project_ANN!W5789","v":0},{"$f":"-CALC_Project_ANN!X5789","v":0},{"$f":"-CALC_Project_ANN!Y5789","v":0},{"$f":"-CALC_Project_ANN!Z5789","v":0},{"$f":"-CALC_Project_ANN!AA5789","v":0},{"$f":"-CALC_Project_ANN!AB5789","v":0},{"$f":"-CALC_Project_ANN!AC5789","v":0},{"$f":"-CALC_Project_ANN!AD5789","v":0},{"$f":"-CALC_Project_ANN!AE5789","v":0},{"$f":"-CALC_Project_ANN!AF5789","v":0},{"$f":"-CALC_Project_ANN!AG5789","v":0},{"$f":"-CALC_Project_ANN!AH5789","v":0},{"$f":"-CALC_Project_ANN!AI5789","v":0},{"$f":"-CALC_Project_ANN!AJ5789","v":0},{"$f":"-CALC_Project_ANN!AK5789","v":0},{"$f":"-CALC_Project_ANN!AL5789","v":0},{"$f":"-CALC_Project_ANN!AM5789","v":0},{"$f":"-CALC_Project_ANN!AN5789","v":0},{"$f":"-CALC_Project_ANN!AO5789","v":0},{"$f":"-CALC_Project_ANN!AP5789","v":0},{"$f":"-CALC_Project_ANN!AQ5789","v":0},{"$f":"-CALC_Project_ANN!AR5789","v":0},{"$f":"-CALC_Project_ANN!AS5789","v":0},{"$f":"-CALC_Project_ANN!AT5789","v":0},{"$f":"-CALC_Project_ANN!AU5789","v":0},{"$f":"-CALC_Project_ANN!AV5789","v":0},{"$f":"-CALC_Project_ANN!AW5789","v":0},{"$f":"-CALC_Project_ANN!AX5789","v":0},{"$f":"-CALC_Project_ANN!AY5789","v":0},{"$f":"-CALC_Project_ANN!AZ5789","v":0},{"$f":"-CALC_Project_ANN!BA5789","v":0},{"$f":"-CALC_Project_ANN!BB5789","v":0},{"$f":"-CALC_Project_ANN!BC5789","v":0},{"$f":"-CALC_Project_ANN!BD5789","v":0},{"$f":"-CALC_Project_ANN!BE5789","v":0},{"$f":"-CALC_Project_ANN!BF5789","v":0},{"$f":"-CALC_Project_ANN!BG5789","v":0},{"$f":"-CALC_Project_ANN!BH5789","v":0},{"$f":"-CALC_Project_ANN!BI5789","v":0},{"$f":"-CALC_Project_ANN!BJ5789","v":0},{"$f":"-CALC_Project_ANN!BK5789","v":0},{"$f":"-CALC_Project_ANN!BL5789","v":0},{"$f":"-CALC_Project_ANN!BM5789","v":0},{"$f":"-CALC_Project_ANN!BN5789","v":0},{"$f":"-CALC_Project_ANN!BO5789","v":0},{"$f":"-CALC_Project_ANN!BP5789","v":0},{"$f":"-CALC_Project_ANN!BQ5789","v":0},{"$f":"-CALC_Project_ANN!BR5789","v":0},{"$f":"-CALC_Project_ANN!BS5789","v":0},{"$f":"-CALC_Project_ANN!BT5789","v":0}]
[null,null,null,"Nominal cost of fuel",null,"£000",null,{"$f":"SUMPRODUCT(M549:BT549,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"-CALC_Project_ANN!M5989","v":0},{"$f":"-CALC_Project_ANN!N5989","v":0},{"$f":"-CALC_Project_ANN!O5989","v":0},{"$f":"-CALC_Project_ANN!P5989","v":0},{"$f":"-CALC_Project_ANN!Q5989","v":0},{"$f":"-CALC_Project_ANN!R5989","v":0},{"$f":"-CALC_Project_ANN!S5989","v":0},{"$f":"-CALC_Project_ANN!T5989","v":0},{"$f":"-CALC_Project_ANN!U5989","v":0},{"$f":"-CALC_Project_ANN!V5989","v":0},{"$f":"-CALC_Project_ANN!W5989","v":0},{"$f":"-CALC_Project_ANN!X5989","v":0},{"$f":"-CALC_Project_ANN!Y5989","v":0},{"$f":"-CALC_Project_ANN!Z5989","v":0},{"$f":"-CALC_Project_ANN!AA5989","v":0},{"$f":"-CALC_Project_ANN!AB5989","v":0},{"$f":"-CALC_Project_ANN!AC5989","v":0},{"$f":"-CALC_Project_ANN!AD5989","v":0},{"$f":"-CALC_Project_ANN!AE5989","v":0},{"$f":"-CALC_Project_ANN!AF5989","v":0},{"$f":"-CALC_Project_ANN!AG5989","v":0},{"$f":"-CALC_Project_ANN!AH5989","v":0},{"$f":"-CALC_Project_ANN!AI5989","v":0},{"$f":"-CALC_Project_ANN!AJ5989","v":0},{"$f":"-CALC_Project_ANN!AK5989","v":0},{"$f":"-CALC_Project_ANN!AL5989","v":0},{"$f":"-CALC_Project_ANN!AM5989","v":0},{"$f":"-CALC_Project_ANN!AN5989","v":0},{"$f":"-CALC_Project_ANN!AO5989","v":0},{"$f":"-CALC_Project_ANN!AP5989","v":0},{"$f":"-CALC_Project_ANN!AQ5989","v":0},{"$f":"-CALC_Project_ANN!AR5989","v":0},{"$f":"-CALC_Project_ANN!AS5989","v":0},{"$f":"-CALC_Project_ANN!AT5989","v":0},{"$f":"-CALC_Project_ANN!AU5989","v":0},{"$f":"-CALC_Project_ANN!AV5989","v":0},{"$f":"-CALC_Project_ANN!AW5989","v":0},{"$f":"-CALC_Project_ANN!AX5989","v":0},{"$f":"-CALC_Project_ANN!AY5989","v":0},{"$f":"-CALC_Project_ANN!AZ5989","v":0},{"$f":"-CALC_Project_ANN!BA5989","v":0},{"$f":"-CALC_Project_ANN!BB5989","v":0},{"$f":"-CALC_Project_ANN!BC5989","v":0},{"$f":"-CALC_Project_ANN!BD5989","v":0},{"$f":"-CALC_Project_ANN!BE5989","v":0},{"$f":"-CALC_Project_ANN!BF5989","v":0},{"$f":"-CALC_Project_ANN!BG5989","v":0},{"$f":"-CALC_Project_ANN!BH5989","v":0},{"$f":"-CALC_Project_ANN!BI5989","v":0},{"$f":"-CALC_Project_ANN!BJ5989","v":0},{"$f":"-CALC_Project_ANN!BK5989","v":0},{"$f":"-CALC_Project_ANN!BL5989","v":0},{"$f":"-CALC_Project_ANN!BM5989","v":0},{"$f":"-CALC_Project_ANN!BN5989","v":0},{"$f":"-CALC_Project_ANN!BO5989","v":0},{"$f":"-CALC_Project_ANN!BP5989","v":0},{"$f":"-CALC_Project_ANN!BQ5989","v":0},{"$f":"-CALC_Project_ANN!BR5989","v":0},{"$f":"-CALC_Project_ANN!BS5989","v":0},{"$f":"-CALC_Project_ANN!BT5989","v":0}]
[]
[null,null,{"$f":"MAX(C$544:C550)+1","v":2},"MACRO STORED VALUES"]
[]
[null,null,null,"Dashboard sensitivity",null,"%",{"$f":"Dashboard!T239","v":0.1},0.1]
[null,null,null,"Sensitivity selected",null,"Match",{"$f":"SYS_Sensitivity!$Z$11","v":"Fuel"},{"$f":"MATCH(G554,lstSensitivities,0)","v":8}]
[null,null,null,null,null,null,"Sensitivity","Scenario"]
[null,null,null,"Previous:",null,null,0,5]
[]
[null,null,null,"Sleeted outputs",null,"£000 NPV",{"$f":"CHOOSE($H$428,H548,H549)","v":0},{"$f":"CHOOSE($H$428,H515,H526)","v":0}]
[]
[null,null,null,null,null,null,"Fuel NPV","Project NPV"]
[null,null,null,"Pre-sensitivity stored",null,"£000 NPV",8838.3136818210169,5325.1109869496822,null,{"$f":"(ABS(H561-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"No-sensitivity stored",null,"£000 NPV",8838.3136818210169,5325.1109869496822,null,{"$f":"(ABS(H562-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"Post-sensitivity stored",null,"£000 NPV",9722.1450500031169,4578.2079700486047,null,{"$f":"(ABS(H563-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"1*(OR(SUM(J561:J563)=3,dcFuelSensVal<>H553))","v":1}]
[]
[null,{"$f":"MAX(B$9:B565)+1","v":5},null,"O&M SENSITIVITY ON DASHBOARD"]
[]
[null,null,{"$f":"MAX(C$567:C567)+1","v":1},"DISCOUNTED O&M COST"]
[]
[null,null,null,null,null,null,null,"NPV"]
[null,null,null,"Real cost of O&M",null,"£000",null,{"$f":"SUMPRODUCT(M571:BT571,CALC_Project_ANN!$M$6051:$BT$6051)","v":0},null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5791:M5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5791:N5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5791:O5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5791:P5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5791:Q5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5791:R5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5791:S5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5791:T5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5791:U5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5791:V5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5791:W5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5791:X5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5791:Y5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5791:Z5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5791:AA5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5791:AB5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5791:AC5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5791:AD5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5791:AE5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5791:AF5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5791:AG5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5791:AH5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5791:AI5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5791:AJ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5791:AK5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5791:AL5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5791:AM5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5791:AN5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5791:AO5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5791:AP5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5791:AQ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5791:AR5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5791:AS5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5791:AT5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5791:AU5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5791:AV5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5791:AW5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5791:AX5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5791:AY5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5791:AZ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5791:BA5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5791:BB5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5791:BC5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5791:BD5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5791:BE5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5791:BF5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5791:BG5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5791:BH5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5791:BI5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5791:BJ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5791:BK5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5791:BL5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5791:BM5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5791:BN5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5791:BO5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5791:BP5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5791:BQ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5791:BR5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5791:BS5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5791:BT5796)","v":0}]
[null,null,null,"Nominal cost of O&M",null,"£000",null,{"$f":"SUMPRODUCT(M572:BT572,CALC_Project_ANN!$M$6122:$BT$6122)","v":0},null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5991:M5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5991:N5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5991:O5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5991:P5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5991:Q5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5991:R5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5991:S5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5991:T5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5991:U5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5991:V5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5991:W5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5991:X5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5991:Y5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5991:Z5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5991:AA5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5991:AB5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5991:AC5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5991:AD5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5991:AE5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5991:AF5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5991:AG5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5991:AH5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5991:AI5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5991:AJ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5991:AK5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5991:AL5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5991:AM5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5991:AN5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5991:AO5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5991:AP5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5991:AQ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5991:AR5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5991:AS5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5991:AT5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5991:AU5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5991:AV5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5991:AW5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5991:AX5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5991:AY5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5991:AZ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5991:BA5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5991:BB5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5991:BC5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5991:BD5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5991:BE5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5991:BF5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5991:BG5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5991:BH5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5991:BI5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5991:BJ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5991:BK5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5991:BL5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5991:BM5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5991:BN5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5991:BO5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5991:BP5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5991:BQ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5991:BR5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5991:BS5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5991:BT5996)","v":0}]
[]
[null,null,{"$f":"MAX(C$567:C573)+1","v":2},"MACRO STORED VALUES"]
[]
[null,null,null,"Dashboard sensitivity",null,"%",{"$f":"Dashboard!$T$246","v":0.1},0.1]
[null,null,null,"Sensitivity selected",null,"Match",{"$f":"SYS_Sensitivity!$AC$11","v":"O&M"},{"$f":"MATCH(G577,lstSensitivities,0)","v":11}]
[null,null,null,null,null,null,"Sensitivity","Scenario"]
[null,null,null,"Previous:",null,null,0,5]
[]
[null,null,null,"Sleeted outputs",null,"£000 NPV",{"$f":"CHOOSE($H$428,H571,H572)","v":0},{"$f":"CHOOSE($H$428,H515,H526)","v":0}]
[]
[null,null,null,null,null,null,"O&M NPV","Project NPV"]
[null,null,null,"Pre-sensitivity stored",null,"£000 NPV",9528.6005448976193,5325.1109869496822,null,{"$f":"(ABS(H584-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"No-sensitivity stored",null,"£000 NPV",9528.6005448976193,5325.1109869496822,null,{"$f":"(ABS(H585-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,"Post-sensitivity stored",null,"£000 NPV",10481.460599387383,4335.8786926046314,null,{"$f":"(ABS(H586-$G$441)>dcTolerance)*1","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"1*(OR(SUM(J584:J586)=3,dcOMSensVal<>H576))","v":1}]
[]
[null,{"$f":"MAX(B$9:B588)+1","v":6},null,"PROJECT SOLVER"]
[]
[null,null,{"$f":"MAX(C$590:C590)+1","v":1},"Targets and outputs"]
[]
[null,null,null,null,null,null,null,null,"NPV £000","Target"]
[null,null,null,{"$f":"SYS_Admin!D189","v":"Project_real_pre_tax_pre_grant"},null,null,null,null,{"$f":"H133","v":0},0]
[null,null,null,{"$f":"SYS_Admin!D190","v":"Project_real_pre_tax_post_grant"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D191","v":"Project_real_post_tax_pre_grant"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D192","v":"Project_real_post_tax_post_grant"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D193","v":"Project_nominal_pre_tax_pre_grant"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D194","v":"Project_nominal_pre_tax_post_grant"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D195","v":"Project_nominal_post_tax_pre_grant"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D196","v":"Project_nominal_post_tax_post_grant"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D197","v":"Social_real_pre_tax"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D198","v":"Social_real_post_tax"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D199","v":"Social_nominal_pre_tax"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D200","v":"Social_nominal_post_tax"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D201","v":"Levered_NPV"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D202","v":"Social Equity NPV"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D203","v":"Investor NPV @ cost of equity"},null,null,null,null,0,0]
[null,null,null,{"$f":"SYS_Admin!D204","v":"Blended Investor NPV"},null,null,null,null,0,0]
[]
[null,null,null,"Dashboard selection",null,null,{"$f":"Dashboard!$AK$247","v":"Project_real_pre_tax_post_grant"},{"$f":"IFERROR(MATCH(G611,lstTariffSolveTo,0),1)","v":2},{"$f":"INDEX(I594:I609,$H611,1)","v":0},{"$f":"INDEX(J594:J609,$H611,1)","v":0}]
[null,null,null,"Solver scenario",null,null,{"$f":"SYS_Sensitivity!$AB$11","v":"Project Model Solver"},{"$f":"MATCH(G612,lstSensitivities,0)","v":10}]
[]
[null,null,{"$f":"MAX(C$590:C613)+1","v":2},"RESTORE"]
[]
[null,null,null,"Pre-solve sensitivity selected:",null,"Match",10]
[null,null,null,"Pre-solve sensitivity applied:",null,"%",0]
[]
[]
[null,{"$f":"MAX(B$9:B619)+1","v":7},null,"MODEL FINANCING SOLVER"]
[]
[null,null,{"$f":"MAX(C$621:C621)+1","v":1},"Targets and outputs"]
[]
[null,null,null,"Solve by:",null,null,{"$f":"Dashboard!AK500","v":"Pure equity returns"},null,null,{"$f":"MATCH(G624,lstBlendedOrEquity,0)","v":1}]
[]
[null,null,null,null,null,null,"Equity","Blended","Selected","Target"]
[null,null,null,{"$f":"SYS_Admin!$D$130","v":"NPV=0"},null,"NPV £000",{"$f":"CALC_Graph_Ann!K1374","v":0},{"$f":"CALC_Graph_Ann!K1442","v":0},{"$f":"INDEX(G627:H627,1,$J$624)","v":0},0]
[null,null,null,{"$f":"SYS_Admin!$D$131","v":"SNPV=0"},null,"NPV £000",{"$f":"CALC_Graph_Ann!K1410","v":0},{"$f":"CALC_Graph_Ann!K1474","v":0},{"$f":"INDEX(G628:H628,1,$J$624)","v":0},0]
[null,null,null,{"$f":"SYS_Admin!$D$132","v":"Simple payback"},null,"Years",{"$f":"CALC_Graph_Ann!H1384","v":0},{"$f":"CALC_Graph_Ann!H1452","v":0},{"$f":"INDEX(G629:H629,1,$J$624)","v":0},{"$f":"CALC_Graph_Ann!H1435","v":40}]
[null,null,null,{"$f":"SYS_Admin!$D$133","v":"Simple social payback"},null,"Years",{"$f":"CALC_Graph_Ann!H1429","v":0},{"$f":"CALC_Graph_Ann!H1484","v":0},{"$f":"INDEX(G630:H630,1,$J$624)","v":0},{"$f":"CALC_Graph_Ann!H1467","v":40}]
[]
[null,null,null,"Dashboard selection",null,null,{"$f":"Dashboard!$AK$501","v":"NPV=0"},{"$f":"IFERROR(MATCH(G632,lstBreakEven,0),1)","v":1},{"$f":"INDEX(I627:I630,$H632,1)","v":0},{"$f":"INDEX(J627:J630,$H632,1)","v":0}]
[null,null,null,"Solver scenario",null,null,{"$f":"Dashboard!$AK$499","v":"Loan sensitivity"},{"$f":"MATCH(G633,lstSensitivities,0)","v":13}]
[]
[null,null,{"$f":"MAX(C$621:C634)+1","v":2},"RESTORE"]
[]
[null,null,null,"Pre-solve sensitivity selected:",null,"Match",10]
[null,null,null,"Pre-solve sensitivity applied:",null,"%",0]
[]
[]
[null,null,"END OF SHEET"]

{"sheet":"CALC_Graph_Ann","index":21,"n_rows":1743,"n_cols":72,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"I501","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CALC_Graph_Ann"},null,null,null,"Sheet Warnings:",null,null,null,null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,{"$f":"INP_General!$G$224","v":true},null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"GRAPH 1 - PROJECT CASH FLOW ANALYSIS"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"CALL UPS"]
[]
[null,null,null,"REAL CASH FLOWS"]
[null,null,null,"Project income",{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M5780","v":0},{"$f":"CALC_Project_ANN!N5780","v":0},{"$f":"CALC_Project_ANN!O5780","v":0},{"$f":"CALC_Project_ANN!P5780","v":0},{"$f":"CALC_Project_ANN!Q5780","v":0},{"$f":"CALC_Project_ANN!R5780","v":0},{"$f":"CALC_Project_ANN!S5780","v":0},{"$f":"CALC_Project_ANN!T5780","v":0},{"$f":"CALC_Project_ANN!U5780","v":0},{"$f":"CALC_Project_ANN!V5780","v":0},{"$f":"CALC_Project_ANN!W5780","v":0},{"$f":"CALC_Project_ANN!X5780","v":0},{"$f":"CALC_Project_ANN!Y5780","v":0},{"$f":"CALC_Project_ANN!Z5780","v":0},{"$f":"CALC_Project_ANN!AA5780","v":0},{"$f":"CALC_Project_ANN!AB5780","v":0},{"$f":"CALC_Project_ANN!AC5780","v":0},{"$f":"CALC_Project_ANN!AD5780","v":0},{"$f":"CALC_Project_ANN!AE5780","v":0},{"$f":"CALC_Project_ANN!AF5780","v":0},{"$f":"CALC_Project_ANN!AG5780","v":0},{"$f":"CALC_Project_ANN!AH5780","v":0},{"$f":"CALC_Project_ANN!AI5780","v":0},{"$f":"CALC_Project_ANN!AJ5780","v":0},{"$f":"CALC_Project_ANN!AK5780","v":0},{"$f":"CALC_Project_ANN!AL5780","v":0},{"$f":"CALC_Project_ANN!AM5780","v":0},{"$f":"CALC_Project_ANN!AN5780","v":0},{"$f":"CALC_Project_ANN!AO5780","v":0},{"$f":"CALC_Project_ANN!AP5780","v":0},{"$f":"CALC_Project_ANN!AQ5780","v":0},{"$f":"CALC_Project_ANN!AR5780","v":0},{"$f":"CALC_Project_ANN!AS5780","v":0},{"$f":"CALC_Project_ANN!AT5780","v":0},{"$f":"CALC_Project_ANN!AU5780","v":0},{"$f":"CALC_Project_ANN!AV5780","v":0},{"$f":"CALC_Project_ANN!AW5780","v":0},{"$f":"CALC_Project_ANN!AX5780","v":0},{"$f":"CALC_Project_ANN!AY5780","v":0},{"$f":"CALC_Project_ANN!AZ5780","v":0},{"$f":"CALC_Project_ANN!BA5780","v":0},{"$f":"CALC_Project_ANN!BB5780","v":0},{"$f":"CALC_Project_ANN!BC5780","v":0},{"$f":"CALC_Project_ANN!BD5780","v":0},{"$f":"CALC_Project_ANN!BE5780","v":0},{"$f":"CALC_Project_ANN!BF5780","v":0},{"$f":"CALC_Project_ANN!BG5780","v":0},{"$f":"CALC_Project_ANN!BH5780","v":0},{"$f":"CALC_Project_ANN!BI5780","v":0},{"$f":"CALC_Project_ANN!BJ5780","v":0},{"$f":"CALC_Project_ANN!BK5780","v":0},{"$f":"CALC_Project_ANN!BL5780","v":0},{"$f":"CALC_Project_ANN!BM5780","v":0},{"$f":"CALC_Project_ANN!BN5780","v":0},{"$f":"CALC_Project_ANN!BO5780","v":0},{"$f":"CALC_Project_ANN!BP5780","v":0},{"$f":"CALC_Project_ANN!BQ5780","v":0},{"$f":"CALC_Project_ANN!BR5780","v":0},{"$f":"CALC_Project_ANN!BS5780","v":0},{"$f":"CALC_Project_ANN!BT5780","v":0}]
[null,null,null,"Operating costs",{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5791:M5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5791:N5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5791:O5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5791:P5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5791:Q5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5791:R5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5791:S5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5791:T5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5791:U5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5791:V5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5791:W5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5791:X5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5791:Y5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5791:Z5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5791:AA5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5791:AB5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5791:AC5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5791:AD5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5791:AE5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5791:AF5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5791:AG5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5791:AH5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5791:AI5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5791:AJ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5791:AK5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5791:AL5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5791:AM5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5791:AN5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5791:AO5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5791:AP5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5791:AQ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5791:AR5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5791:AS5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5791:AT5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5791:AU5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5791:AV5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5791:AW5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5791:AX5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5791:AY5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5791:AZ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5791:BA5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5791:BB5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5791:BC5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5791:BD5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5791:BE5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5791:BF5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5791:BG5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5791:BH5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5791:BI5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5791:BJ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5791:BK5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5791:BL5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5791:BM5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5791:BN5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5791:BO5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5791:BP5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5791:BQ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5791:BR5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5791:BS5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5791:BT5796)","v":0}]
[null,null,null,"Fuel costs",{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M5789","v":0},{"$f":"-CALC_Project_ANN!N5789","v":0},{"$f":"-CALC_Project_ANN!O5789","v":0},{"$f":"-CALC_Project_ANN!P5789","v":0},{"$f":"-CALC_Project_ANN!Q5789","v":0},{"$f":"-CALC_Project_ANN!R5789","v":0},{"$f":"-CALC_Project_ANN!S5789","v":0},{"$f":"-CALC_Project_ANN!T5789","v":0},{"$f":"-CALC_Project_ANN!U5789","v":0},{"$f":"-CALC_Project_ANN!V5789","v":0},{"$f":"-CALC_Project_ANN!W5789","v":0},{"$f":"-CALC_Project_ANN!X5789","v":0},{"$f":"-CALC_Project_ANN!Y5789","v":0},{"$f":"-CALC_Project_ANN!Z5789","v":0},{"$f":"-CALC_Project_ANN!AA5789","v":0},{"$f":"-CALC_Project_ANN!AB5789","v":0},{"$f":"-CALC_Project_ANN!AC5789","v":0},{"$f":"-CALC_Project_ANN!AD5789","v":0},{"$f":"-CALC_Project_ANN!AE5789","v":0},{"$f":"-CALC_Project_ANN!AF5789","v":0},{"$f":"-CALC_Project_ANN!AG5789","v":0},{"$f":"-CALC_Project_ANN!AH5789","v":0},{"$f":"-CALC_Project_ANN!AI5789","v":0},{"$f":"-CALC_Project_ANN!AJ5789","v":0},{"$f":"-CALC_Project_ANN!AK5789","v":0},{"$f":"-CALC_Project_ANN!AL5789","v":0},{"$f":"-CALC_Project_ANN!AM5789","v":0},{"$f":"-CALC_Project_ANN!AN5789","v":0},{"$f":"-CALC_Project_ANN!AO5789","v":0},{"$f":"-CALC_Project_ANN!AP5789","v":0},{"$f":"-CALC_Project_ANN!AQ5789","v":0},{"$f":"-CALC_Project_ANN!AR5789","v":0},{"$f":"-CALC_Project_ANN!AS5789","v":0},{"$f":"-CALC_Project_ANN!AT5789","v":0},{"$f":"-CALC_Project_ANN!AU5789","v":0},{"$f":"-CALC_Project_ANN!AV5789","v":0},{"$f":"-CALC_Project_ANN!AW5789","v":0},{"$f":"-CALC_Project_ANN!AX5789","v":0},{"$f":"-CALC_Project_ANN!AY5789","v":0},{"$f":"-CALC_Project_ANN!AZ5789","v":0},{"$f":"-CALC_Project_ANN!BA5789","v":0},{"$f":"-CALC_Project_ANN!BB5789","v":0},{"$f":"-CALC_Project_ANN!BC5789","v":0},{"$f":"-CALC_Project_ANN!BD5789","v":0},{"$f":"-CALC_Project_ANN!BE5789","v":0},{"$f":"-CALC_Project_ANN!BF5789","v":0},{"$f":"-CALC_Project_ANN!BG5789","v":0},{"$f":"-CALC_Project_ANN!BH5789","v":0},{"$f":"-CALC_Project_ANN!BI5789","v":0},{"$f":"-CALC_Project_ANN!BJ5789","v":0},{"$f":"-CALC_Project_ANN!BK5789","v":0},{"$f":"-CALC_Project_ANN!BL5789","v":0},{"$f":"-CALC_Project_ANN!BM5789","v":0},{"$f":"-CALC_Project_ANN!BN5789","v":0},{"$f":"-CALC_Project_ANN!BO5789","v":0},{"$f":"-CALC_Project_ANN!BP5789","v":0},{"$f":"-CALC_Project_ANN!BQ5789","v":0},{"$f":"-CALC_Project_ANN!BR5789","v":0},{"$f":"-CALC_Project_ANN!BS5789","v":0},{"$f":"-CALC_Project_ANN!BT5789","v":0}]
[null,null,null,"Taxes & Levies",{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M6362","v":0},{"$f":"-CALC_Project_ANN!N6362","v":0},{"$f":"-CALC_Project_ANN!O6362","v":0},{"$f":"-CALC_Project_ANN!P6362","v":0},{"$f":"-CALC_Project_ANN!Q6362","v":0},{"$f":"-CALC_Project_ANN!R6362","v":0},{"$f":"-CALC_Project_ANN!S6362","v":0},{"$f":"-CALC_Project_ANN!T6362","v":0},{"$f":"-CALC_Project_ANN!U6362","v":0},{"$f":"-CALC_Project_ANN!V6362","v":0},{"$f":"-CALC_Project_ANN!W6362","v":0},{"$f":"-CALC_Project_ANN!X6362","v":0},{"$f":"-CALC_Project_ANN!Y6362","v":0},{"$f":"-CALC_Project_ANN!Z6362","v":0},{"$f":"-CALC_Project_ANN!AA6362","v":0},{"$f":"-CALC_Project_ANN!AB6362","v":0},{"$f":"-CALC_Project_ANN!AC6362","v":0},{"$f":"-CALC_Project_ANN!AD6362","v":0},{"$f":"-CALC_Project_ANN!AE6362","v":0},{"$f":"-CALC_Project_ANN!AF6362","v":0},{"$f":"-CALC_Project_ANN!AG6362","v":0},{"$f":"-CALC_Project_ANN!AH6362","v":0},{"$f":"-CALC_Project_ANN!AI6362","v":0},{"$f":"-CALC_Project_ANN!AJ6362","v":0},{"$f":"-CALC_Project_ANN!AK6362","v":0},{"$f":"-CALC_Project_ANN!AL6362","v":0},{"$f":"-CALC_Project_ANN!AM6362","v":0},{"$f":"-CALC_Project_ANN!AN6362","v":0},{"$f":"-CALC_Project_ANN!AO6362","v":0},{"$f":"-CALC_Project_ANN!AP6362","v":0},{"$f":"-CALC_Project_ANN!AQ6362","v":0},{"$f":"-CALC_Project_ANN!AR6362","v":0},{"$f":"-CALC_Project_ANN!AS6362","v":0},{"$f":"-CALC_Project_ANN!AT6362","v":0},{"$f":"-CALC_Project_ANN!AU6362","v":0},{"$f":"-CALC_Project_ANN!AV6362","v":0},{"$f":"-CALC_Project_ANN!AW6362","v":0},{"$f":"-CALC_Project_ANN!AX6362","v":0},{"$f":"-CALC_Project_ANN!AY6362","v":0},{"$f":"-CALC_Project_ANN!AZ6362","v":0},{"$f":"-CALC_Project_ANN!BA6362","v":0},{"$f":"-CALC_Project_ANN!BB6362","v":0},{"$f":"-CALC_Project_ANN!BC6362","v":0},{"$f":"-CALC_Project_ANN!BD6362","v":0},{"$f":"-CALC_Project_ANN!BE6362","v":0},{"$f":"-CALC_Project_ANN!BF6362","v":0},{"$f":"-CALC_Project_ANN!BG6362","v":0},{"$f":"-CALC_Project_ANN!BH6362","v":0},{"$f":"-CALC_Project_ANN!BI6362","v":0},{"$f":"-CALC_Project_ANN!BJ6362","v":0},{"$f":"-CALC_Project_ANN!BK6362","v":0},{"$f":"-CALC_Project_ANN!BL6362","v":0},{"$f":"-CALC_Project_ANN!BM6362","v":0},{"$f":"-CALC_Project_ANN!BN6362","v":0},{"$f":"-CALC_Project_ANN!BO6362","v":0},{"$f":"-CALC_Project_ANN!BP6362","v":0},{"$f":"-CALC_Project_ANN!BQ6362","v":0},{"$f":"-CALC_Project_ANN!BR6362","v":0},{"$f":"-CALC_Project_ANN!BS6362","v":0},{"$f":"-CALC_Project_ANN!BT6362","v":0}]
[null,null,null,"Capex",{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5782:M5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5782:N5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5782:O5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5782:P5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5782:Q5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5782:R5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5782:S5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5782:T5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5782:U5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5782:V5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5782:W5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5782:X5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5782:Y5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5782:Z5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5782:AA5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5782:AB5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5782:AC5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5782:AD5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5782:AE5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5782:AF5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5782:AG5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5782:AH5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5782:AI5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5782:AJ5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5782:AK5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5782:AL5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5782:AM5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5782:AN5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5782:AO5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5782:AP5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5782:AQ5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5782:AR5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5782:AS5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5782:AT5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5782:AU5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5782:AV5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5782:AW5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5782:AX5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5782:AY5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5782:AZ5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5782:BA5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5782:BB5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5782:BC5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5782:BD5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5782:BE5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5782:BF5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5782:BG5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5782:BH5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5782:BI5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5782:BJ5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5782:BK5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5782:BL5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5782:BM5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5782:BN5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5782:BO5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5782:BP5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5782:BQ5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5782:BR5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5782:BS5787)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5782:BT5787)","v":0}]
[]
[null,null,null,"NOMINAL CASH FLOWS"]
[null,null,null,"Project income",{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M5980","v":0},{"$f":"CALC_Project_ANN!N5980","v":0},{"$f":"CALC_Project_ANN!O5980","v":0},{"$f":"CALC_Project_ANN!P5980","v":0},{"$f":"CALC_Project_ANN!Q5980","v":0},{"$f":"CALC_Project_ANN!R5980","v":0},{"$f":"CALC_Project_ANN!S5980","v":0},{"$f":"CALC_Project_ANN!T5980","v":0},{"$f":"CALC_Project_ANN!U5980","v":0},{"$f":"CALC_Project_ANN!V5980","v":0},{"$f":"CALC_Project_ANN!W5980","v":0},{"$f":"CALC_Project_ANN!X5980","v":0},{"$f":"CALC_Project_ANN!Y5980","v":0},{"$f":"CALC_Project_ANN!Z5980","v":0},{"$f":"CALC_Project_ANN!AA5980","v":0},{"$f":"CALC_Project_ANN!AB5980","v":0},{"$f":"CALC_Project_ANN!AC5980","v":0},{"$f":"CALC_Project_ANN!AD5980","v":0},{"$f":"CALC_Project_ANN!AE5980","v":0},{"$f":"CALC_Project_ANN!AF5980","v":0},{"$f":"CALC_Project_ANN!AG5980","v":0},{"$f":"CALC_Project_ANN!AH5980","v":0},{"$f":"CALC_Project_ANN!AI5980","v":0},{"$f":"CALC_Project_ANN!AJ5980","v":0},{"$f":"CALC_Project_ANN!AK5980","v":0},{"$f":"CALC_Project_ANN!AL5980","v":0},{"$f":"CALC_Project_ANN!AM5980","v":0},{"$f":"CALC_Project_ANN!AN5980","v":0},{"$f":"CALC_Project_ANN!AO5980","v":0},{"$f":"CALC_Project_ANN!AP5980","v":0},{"$f":"CALC_Project_ANN!AQ5980","v":0},{"$f":"CALC_Project_ANN!AR5980","v":0},{"$f":"CALC_Project_ANN!AS5980","v":0},{"$f":"CALC_Project_ANN!AT5980","v":0},{"$f":"CALC_Project_ANN!AU5980","v":0},{"$f":"CALC_Project_ANN!AV5980","v":0},{"$f":"CALC_Project_ANN!AW5980","v":0},{"$f":"CALC_Project_ANN!AX5980","v":0},{"$f":"CALC_Project_ANN!AY5980","v":0},{"$f":"CALC_Project_ANN!AZ5980","v":0},{"$f":"CALC_Project_ANN!BA5980","v":0},{"$f":"CALC_Project_ANN!BB5980","v":0},{"$f":"CALC_Project_ANN!BC5980","v":0},{"$f":"CALC_Project_ANN!BD5980","v":0},{"$f":"CALC_Project_ANN!BE5980","v":0},{"$f":"CALC_Project_ANN!BF5980","v":0},{"$f":"CALC_Project_ANN!BG5980","v":0},{"$f":"CALC_Project_ANN!BH5980","v":0},{"$f":"CALC_Project_ANN!BI5980","v":0},{"$f":"CALC_Project_ANN!BJ5980","v":0},{"$f":"CALC_Project_ANN!BK5980","v":0},{"$f":"CALC_Project_ANN!BL5980","v":0},{"$f":"CALC_Project_ANN!BM5980","v":0},{"$f":"CALC_Project_ANN!BN5980","v":0},{"$f":"CALC_Project_ANN!BO5980","v":0},{"$f":"CALC_Project_ANN!BP5980","v":0},{"$f":"CALC_Project_ANN!BQ5980","v":0},{"$f":"CALC_Project_ANN!BR5980","v":0},{"$f":"CALC_Project_ANN!BS5980","v":0},{"$f":"CALC_Project_ANN!BT5980","v":0}]
[null,null,null,"Operating costs",{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5991:M5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5991:N5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5991:O5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5991:P5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5991:Q5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5991:R5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5991:S5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5991:T5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5991:U5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5991:V5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5991:W5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5991:X5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5991:Y5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5991:Z5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5991:AA5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5991:AB5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5991:AC5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5991:AD5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5991:AE5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5991:AF5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5991:AG5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5991:AH5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5991:AI5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5991:AJ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5991:AK5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5991:AL5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5991:AM5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5991:AN5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5991:AO5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5991:AP5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5991:AQ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5991:AR5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5991:AS5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5991:AT5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5991:AU5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5991:AV5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5991:AW5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5991:AX5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5991:AY5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5991:AZ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5991:BA5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5991:BB5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5991:BC5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5991:BD5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5991:BE5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5991:BF5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5991:BG5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5991:BH5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5991:BI5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5991:BJ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5991:BK5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5991:BL5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5991:BM5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5991:BN5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5991:BO5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5991:BP5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5991:BQ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5991:BR5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5991:BS5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5991:BT5996)","v":0}]
[null,null,null,"Fuel costs",{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M5989","v":0},{"$f":"-CALC_Project_ANN!N5989","v":0},{"$f":"-CALC_Project_ANN!O5989","v":0},{"$f":"-CALC_Project_ANN!P5989","v":0},{"$f":"-CALC_Project_ANN!Q5989","v":0},{"$f":"-CALC_Project_ANN!R5989","v":0},{"$f":"-CALC_Project_ANN!S5989","v":0},{"$f":"-CALC_Project_ANN!T5989","v":0},{"$f":"-CALC_Project_ANN!U5989","v":0},{"$f":"-CALC_Project_ANN!V5989","v":0},{"$f":"-CALC_Project_ANN!W5989","v":0},{"$f":"-CALC_Project_ANN!X5989","v":0},{"$f":"-CALC_Project_ANN!Y5989","v":0},{"$f":"-CALC_Project_ANN!Z5989","v":0},{"$f":"-CALC_Project_ANN!AA5989","v":0},{"$f":"-CALC_Project_ANN!AB5989","v":0},{"$f":"-CALC_Project_ANN!AC5989","v":0},{"$f":"-CALC_Project_ANN!AD5989","v":0},{"$f":"-CALC_Project_ANN!AE5989","v":0},{"$f":"-CALC_Project_ANN!AF5989","v":0},{"$f":"-CALC_Project_ANN!AG5989","v":0},{"$f":"-CALC_Project_ANN!AH5989","v":0},{"$f":"-CALC_Project_ANN!AI5989","v":0},{"$f":"-CALC_Project_ANN!AJ5989","v":0},{"$f":"-CALC_Project_ANN!AK5989","v":0},{"$f":"-CALC_Project_ANN!AL5989","v":0},{"$f":"-CALC_Project_ANN!AM5989","v":0},{"$f":"-CALC_Project_ANN!AN5989","v":0},{"$f":"-CALC_Project_ANN!AO5989","v":0},{"$f":"-CALC_Project_ANN!AP5989","v":0},{"$f":"-CALC_Project_ANN!AQ5989","v":0},{"$f":"-CALC_Project_ANN!AR5989","v":0},{"$f":"-CALC_Project_ANN!AS5989","v":0},{"$f":"-CALC_Project_ANN!AT5989","v":0},{"$f":"-CALC_Project_ANN!AU5989","v":0},{"$f":"-CALC_Project_ANN!AV5989","v":0},{"$f":"-CALC_Project_ANN!AW5989","v":0},{"$f":"-CALC_Project_ANN!AX5989","v":0},{"$f":"-CALC_Project_ANN!AY5989","v":0},{"$f":"-CALC_Project_ANN!AZ5989","v":0},{"$f":"-CALC_Project_ANN!BA5989","v":0},{"$f":"-CALC_Project_ANN!BB5989","v":0},{"$f":"-CALC_Project_ANN!BC5989","v":0},{"$f":"-CALC_Project_ANN!BD5989","v":0},{"$f":"-CALC_Project_ANN!BE5989","v":0},{"$f":"-CALC_Project_ANN!BF5989","v":0},{"$f":"-CALC_Project_ANN!BG5989","v":0},{"$f":"-CALC_Project_ANN!BH5989","v":0},{"$f":"-CALC_Project_ANN!BI5989","v":0},{"$f":"-CALC_Project_ANN!BJ5989","v":0},{"$f":"-CALC_Project_ANN!BK5989","v":0},{"$f":"-CALC_Project_ANN!BL5989","v":0},{"$f":"-CALC_Project_ANN!BM5989","v":0},{"$f":"-CALC_Project_ANN!BN5989","v":0},{"$f":"-CALC_Project_ANN!BO5989","v":0},{"$f":"-CALC_Project_ANN!BP5989","v":0},{"$f":"-CALC_Project_ANN!BQ5989","v":0},{"$f":"-CALC_Project_ANN!BR5989","v":0},{"$f":"-CALC_Project_ANN!BS5989","v":0},{"$f":"-CALC_Project_ANN!BT5989","v":0}]
[null,null,null,"Taxes & Levies",{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M6441","v":0},{"$f":"-CALC_Project_ANN!N6441","v":0},{"$f":"-CALC_Project_ANN!O6441","v":0},{"$f":"-CALC_Project_ANN!P6441","v":0},{"$f":"-CALC_Project_ANN!Q6441","v":0},{"$f":"-CALC_Project_ANN!R6441","v":0},{"$f":"-CALC_Project_ANN!S6441","v":0},{"$f":"-CALC_Project_ANN!T6441","v":0},{"$f":"-CALC_Project_ANN!U6441","v":0},{"$f":"-CALC_Project_ANN!V6441","v":0},{"$f":"-CALC_Project_ANN!W6441","v":0},{"$f":"-CALC_Project_ANN!X6441","v":0},{"$f":"-CALC_Project_ANN!Y6441","v":0},{"$f":"-CALC_Project_ANN!Z6441","v":0},{"$f":"-CALC_Project_ANN!AA6441","v":0},{"$f":"-CALC_Project_ANN!AB6441","v":0},{"$f":"-CALC_Project_ANN!AC6441","v":0},{"$f":"-CALC_Project_ANN!AD6441","v":0},{"$f":"-CALC_Project_ANN!AE6441","v":0},{"$f":"-CALC_Project_ANN!AF6441","v":0},{"$f":"-CALC_Project_ANN!AG6441","v":0},{"$f":"-CALC_Project_ANN!AH6441","v":0},{"$f":"-CALC_Project_ANN!AI6441","v":0},{"$f":"-CALC_Project_ANN!AJ6441","v":0},{"$f":"-CALC_Project_ANN!AK6441","v":0},{"$f":"-CALC_Project_ANN!AL6441","v":0},{"$f":"-CALC_Project_ANN!AM6441","v":0},{"$f":"-CALC_Project_ANN!AN6441","v":0},{"$f":"-CALC_Project_ANN!AO6441","v":0},{"$f":"-CALC_Project_ANN!AP6441","v":0},{"$f":"-CALC_Project_ANN!AQ6441","v":0},{"$f":"-CALC_Project_ANN!AR6441","v":0},{"$f":"-CALC_Project_ANN!AS6441","v":0},{"$f":"-CALC_Project_ANN!AT6441","v":0},{"$f":"-CALC_Project_ANN!AU6441","v":0},{"$f":"-CALC_Project_ANN!AV6441","v":0},{"$f":"-CALC_Project_ANN!AW6441","v":0},{"$f":"-CALC_Project_ANN!AX6441","v":0},{"$f":"-CALC_Project_ANN!AY6441","v":0},{"$f":"-CALC_Project_ANN!AZ6441","v":0},{"$f":"-CALC_Project_ANN!BA6441","v":0},{"$f":"-CALC_Project_ANN!BB6441","v":0},{"$f":"-CALC_Project_ANN!BC6441","v":0},{"$f":"-CALC_Project_ANN!BD6441","v":0},{"$f":"-CALC_Project_ANN!BE6441","v":0},{"$f":"-CALC_Project_ANN!BF6441","v":0},{"$f":"-CALC_Project_ANN!BG6441","v":0},{"$f":"-CALC_Project_ANN!BH6441","v":0},{"$f":"-CALC_Project_ANN!BI6441","v":0},{"$f":"-CALC_Project_ANN!BJ6441","v":0},{"$f":"-CALC_Project_ANN!BK6441","v":0},{"$f":"-CALC_Project_ANN!BL6441","v":0},{"$f":"-CALC_Project_ANN!BM6441","v":0},{"$f":"-CALC_Project_ANN!BN6441","v":0},{"$f":"-CALC_Project_ANN!BO6441","v":0},{"$f":"-CALC_Project_ANN!BP6441","v":0},{"$f":"-CALC_Project_ANN!BQ6441","v":0},{"$f":"-CALC_Project_ANN!BR6441","v":0},{"$f":"-CALC_Project_ANN!BS6441","v":0},{"$f":"-CALC_Project_ANN!BT6441","v":0}]
[null,null,null,"Capex",{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5982:M5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5982:N5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5982:O5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5982:P5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5982:Q5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5982:R5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5982:S5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5982:T5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5982:U5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5982:V5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5982:W5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5982:X5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5982:Y5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5982:Z5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5982:AA5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5982:AB5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5982:AC5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5982:AD5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5982:AE5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5982:AF5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5982:AG5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5982:AH5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5982:AI5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5982:AJ5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5982:AK5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5982:AL5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5982:AM5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5982:AN5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5982:AO5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5982:AP5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5982:AQ5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5982:AR5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5982:AS5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5982:AT5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5982:AU5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5982:AV5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5982:AW5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5982:AX5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5982:AY5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5982:AZ5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5982:BA5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5982:BB5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5982:BC5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5982:BD5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5982:BE5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5982:BF5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5982:BG5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5982:BH5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5982:BI5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5982:BJ5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5982:BK5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5982:BL5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5982:BM5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5982:BN5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5982:BO5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5982:BP5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5982:BQ5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5982:BR5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5982:BS5987)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5982:BT5987)","v":0}]
[]
[null,null,{"$f":"MAX(C$11:C27)+1","v":2},"DASHBOARD SELECTION"]
[]
[null,null,null,"Real or nominal cash flows?",null,"Match",{"$f":"Dashboard!$AE$13","v":"Real"},{"$f":"MATCH(G30,lstMoneyVals,0)","v":1}]
[null,null,null,"Start year",null,"Year",{"$f":"Dashboard!$AO$13","v":2021},null,null,null,null,null,{"$f":"(M$3=$G31)*1","v":0},{"$f":"(N$3=$G31)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AD$3=$G31)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT$3=$G31)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BJ$3=$G31)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"End year",null,"Year",{"$f":"Dashboard!$AO$14","v":2035},null,null,null,null,null,{"$f":"(M$3=$G32)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M33:BT33)-1","v":-1},null,null,null,null,{"$f":"M$6*M31","v":0},{"$f":"N$6*N31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph Width",null,"Years",{"$f":"MAX(H34-H33,1)","v":14},{"$f":"SUM(M34:BT34)","v":13},null,null,null,null,{"$f":"M$6*M32","v":0},0,0,0,0,0,0,0,0,0,0,0,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Selected:",null,null,null,null,null,null,null,null,{"$f":"M3","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"AS3","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,"Project income",{"$f":"CHOOSE($H$30,E15,E22)","v":"Real"},"£000",null,null,null,null,null,{"$f":"D37","v":"Project income"},{"$f":"CHOOSE($H$30,M15,M22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$30,AS15,AS22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating costs",{"$f":"CHOOSE($H$30,E16,E23)","v":"Real"},"£000",null,null,null,null,null,"Operating costs",{"$f":"CHOOSE($H$30,M16,M23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$30,AS16,AS23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel costs",{"$f":"CHOOSE($H$30,E17,E24)","v":"Real"},"£000",null,null,null,null,null,"Fuel costs",{"$f":"CHOOSE($H$30,M17,M24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$30,AS17,AS24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes & Levies",{"$f":"CHOOSE($H$30,E18,E25)","v":"Real"},"£000",null,null,null,null,null,"Taxes & Levies",{"$f":"CHOOSE($H$30,M18,M25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$30,AS18,AS25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex",{"$f":"CHOOSE($H$30,E19,E26)","v":"Real"},"£000",null,null,null,null,null,"Capex",{"$f":"CHOOSE($H$30,M19,M26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$30,AS19,AS26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grant",null,"£000",null,null,null,null,null,"Grant",{"$f":"OpCo1!M628 + OpCo2!M628 + OpCo3!M628","v":0},{"$f":"OpCo1!N628 + OpCo2!N628 + OpCo3!N628","v":0},{"$f":"OpCo1!O628 + OpCo2!O628 + OpCo3!O628","v":0},{"$f":"OpCo1!P628 + OpCo2!P628 + OpCo3!P628","v":0},{"$f":"OpCo1!Q628 + OpCo2!Q628 + OpCo3!Q628","v":0},{"$f":"OpCo1!R628 + OpCo2!R628 + OpCo3!R628","v":0},{"$f":"OpCo1!S628 + OpCo2!S628 + OpCo3!S628","v":0},{"$f":"OpCo1!T628 + OpCo2!T628 + OpCo3!T628","v":0},{"$f":"OpCo1!U628 + OpCo2!U628 + OpCo3!U628","v":0},{"$f":"OpCo1!V628 + OpCo2!V628 + OpCo3!V628","v":0},{"$f":"OpCo1!W628 + OpCo2!W628 + OpCo3!W628","v":0},{"$f":"OpCo1!X628 + OpCo2!X628 + OpCo3!X628","v":0},{"$f":"OpCo1!Y628 + OpCo2!Y628 + OpCo3!Y628","v":0},{"$f":"OpCo1!Z628 + OpCo2!Z628 + OpCo3!Z628","v":0},{"$f":"OpCo1!AA628 + OpCo2!AA628 + OpCo3!AA628","v":0},{"$f":"OpCo1!AB628 + OpCo2!AB628 + OpCo3!AB628","v":0},{"$f":"OpCo1!AC628 + OpCo2!AC628 + OpCo3!AC628","v":0},{"$f":"OpCo1!AD628 + OpCo2!AD628 + OpCo3!AD628","v":0},{"$f":"OpCo1!AE628 + OpCo2!AE628 + OpCo3!AE628","v":0},{"$f":"OpCo1!AF628 + OpCo2!AF628 + OpCo3!AF628","v":0},{"$f":"OpCo1!AG628 + OpCo2!AG628 + OpCo3!AG628","v":0},{"$f":"OpCo1!AH628 + OpCo2!AH628 + OpCo3!AH628","v":0},{"$f":"OpCo1!AI628 + OpCo2!AI628 + OpCo3!AI628","v":0},{"$f":"OpCo1!AJ628 + OpCo2!AJ628 + OpCo3!AJ628","v":0},{"$f":"OpCo1!AK628 + OpCo2!AK628 + OpCo3!AK628","v":0},{"$f":"OpCo1!AL628 + OpCo2!AL628 + OpCo3!AL628","v":0},{"$f":"OpCo1!AM628 + OpCo2!AM628 + OpCo3!AM628","v":0},{"$f":"OpCo1!AN628 + OpCo2!AN628 + OpCo3!AN628","v":0},{"$f":"OpCo1!AO628 + OpCo2!AO628 + OpCo3!AO628","v":0},{"$f":"OpCo1!AP628 + OpCo2!AP628 + OpCo3!AP628","v":0},{"$f":"OpCo1!AQ628 + OpCo2!AQ628 + OpCo3!AQ628","v":0},{"$f":"OpCo1!AR628 + OpCo2!AR628 + OpCo3!AR628","v":0},{"$f":"OpCo1!AS628 + OpCo2!AS628 + OpCo3!AS628","v":0},{"$f":"OpCo1!AT628 + OpCo2!AT628 + OpCo3!AT628","v":0},{"$f":"OpCo1!AU628 + OpCo2!AU628 + OpCo3!AU628","v":0},{"$f":"OpCo1!AV628 + OpCo2!AV628 + OpCo3!AV628","v":0},{"$f":"OpCo1!AW628 + OpCo2!AW628 + OpCo3!AW628","v":0},{"$f":"OpCo1!AX628 + OpCo2!AX628 + OpCo3!AX628","v":0},{"$f":"OpCo1!AY628 + OpCo2!AY628 + OpCo3!AY628","v":0},{"$f":"OpCo1!AZ628 + OpCo2!AZ628 + OpCo3!AZ628","v":0},{"$f":"OpCo1!BA628 + OpCo2!BA628 + OpCo3!BA628","v":0},{"$f":"OpCo1!BB628 + OpCo2!BB628 + OpCo3!BB628","v":0},{"$f":"OpCo1!BC628 + OpCo2!BC628 + OpCo3!BC628","v":0},{"$f":"OpCo1!BD628 + OpCo2!BD628 + OpCo3!BD628","v":0},{"$f":"OpCo1!BE628 + OpCo2!BE628 + OpCo3!BE628","v":0},{"$f":"OpCo1!BF628 + OpCo2!BF628 + OpCo3!BF628","v":0},{"$f":"OpCo1!BG628 + OpCo2!BG628 + OpCo3!BG628","v":0},{"$f":"OpCo1!BH628 + OpCo2!BH628 + OpCo3!BH628","v":0},{"$f":"OpCo1!BI628 + OpCo2!BI628 + OpCo3!BI628","v":0},{"$f":"OpCo1!BJ628 + OpCo2!BJ628 + OpCo3!BJ628","v":0},{"$f":"OpCo1!BK628 + OpCo2!BK628 + OpCo3!BK628","v":0},{"$f":"OpCo1!BL628 + OpCo2!BL628 + OpCo3!BL628","v":0},{"$f":"OpCo1!BM628 + OpCo2!BM628 + OpCo3!BM628","v":0},{"$f":"OpCo1!BN628 + OpCo2!BN628 + OpCo3!BN628","v":0},{"$f":"OpCo1!BO628 + OpCo2!BO628 + OpCo3!BO628","v":0},{"$f":"OpCo1!BP628 + OpCo2!BP628 + OpCo3!BP628","v":0},{"$f":"OpCo1!BQ628 + OpCo2!BQ628 + OpCo3!BQ628","v":0},{"$f":"OpCo1!BR628 + OpCo2!BR628 + OpCo3!BR628","v":0},{"$f":"OpCo1!BS628 + OpCo2!BS628 + OpCo3!BS628","v":0},{"$f":"OpCo1!BT628 + OpCo2!BT628 + OpCo3!BT628","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"G30&\" Project Cash Flows\"","v":"Real Project Cash Flows"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B61)+1","v":2},null,"GRAPH 2 - MONTHLY REAL TARIFF"]
[]
[null,null,{"$f":"MAX(C$63:C63)+1","v":1},"Graph Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(lstMonthShort,M$6,1)","v":"JAN"},{"$f":"INDEX(lstMonthShort,N$6,1)","v":"FEB"},{"$f":"INDEX(lstMonthShort,O$6,1)","v":"MAR"},{"$f":"INDEX(lstMonthShort,P$6,1)","v":"APR"},{"$f":"INDEX(lstMonthShort,Q$6,1)","v":"MAY"},{"$f":"INDEX(lstMonthShort,R$6,1)","v":"JUN"},{"$f":"INDEX(lstMonthShort,S$6,1)","v":"JUL"},{"$f":"INDEX(lstMonthShort,T$6,1)","v":"AUG"},{"$f":"INDEX(lstMonthShort,U$6,1)","v":"SEP"},{"$f":"INDEX(lstMonthShort,V$6,1)","v":"OCT"},{"$f":"INDEX(lstMonthShort,W$6,1)","v":"NOV"},{"$f":"INDEX(lstMonthShort,X$6,1)","v":"DEC"}]
[null,null,null,null,null,"MONTHLY MODEL ONLY",null,null,null,null,null,{"$f":"D66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"D67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B94)+1","v":3},null,"GRAPH 3 - REAL VS NOMINAL OPERATING MARGIN"]
[]
[null,null,{"$f":"MAX(C$96:C96)+1","v":1},"Graph Data"]
[]
[null,null,null,"Start year",null,"Year",{"$f":"Dashboard!$AB$123","v":0},null,null,null,null,null,{"$f":"(M$3=$G99)*1","v":0},{"$f":"(N$3=$G99)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AD$3=$G99)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT$3=$G99)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BJ$3=$G99)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"End year",null,"Year",{"$f":"Dashboard!$AJ$123","v":0},null,null,null,null,null,{"$f":"(M$3=$G100)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M101:BT101)-1","v":-1},null,null,null,null,{"$f":"M$6*M99","v":0},{"$f":"N$6*N99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph Width",null,"Years",{"$f":"MAX(H102-H101,1)","v":1},{"$f":"SUM(M102:BT102)","v":0},null,null,null,null,{"$f":"M$6*M100","v":0},{"$f":"N$6*N100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$3","v":2023},{"$f":"N$3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,"Real operating margin (£000)",null,"£000",null,null,null,null,null,{"$f":"D105","v":"Real operating margin (£000)"},{"$f":"CALC_Project_ANN!M5824-SUM(CALC_Project_ANN!M5782:M5787)","v":0},{"$f":"CALC_Project_ANN!N5824-SUM(CALC_Project_ANN!N5782:N5787)","v":0},{"$f":"CALC_Project_ANN!O5824-SUM(CALC_Project_ANN!O5782:O5787)","v":0},{"$f":"CALC_Project_ANN!P5824-SUM(CALC_Project_ANN!P5782:P5787)","v":0},{"$f":"CALC_Project_ANN!Q5824-SUM(CALC_Project_ANN!Q5782:Q5787)","v":0},{"$f":"CALC_Project_ANN!R5824-SUM(CALC_Project_ANN!R5782:R5787)","v":0},{"$f":"CALC_Project_ANN!S5824-SUM(CALC_Project_ANN!S5782:S5787)","v":0},{"$f":"CALC_Project_ANN!T5824-SUM(CALC_Project_ANN!T5782:T5787)","v":0},{"$f":"CALC_Project_ANN!U5824-SUM(CALC_Project_ANN!U5782:U5787)","v":0},{"$f":"CALC_Project_ANN!V5824-SUM(CALC_Project_ANN!V5782:V5787)","v":0},{"$f":"CALC_Project_ANN!W5824-SUM(CALC_Project_ANN!W5782:W5787)","v":0},{"$f":"CALC_Project_ANN!X5824-SUM(CALC_Project_ANN!X5782:X5787)","v":0},{"$f":"CALC_Project_ANN!Y5824-SUM(CALC_Project_ANN!Y5782:Y5787)","v":0},{"$f":"CALC_Project_ANN!Z5824-SUM(CALC_Project_ANN!Z5782:Z5787)","v":0},{"$f":"CALC_Project_ANN!AA5824-SUM(CALC_Project_ANN!AA5782:AA5787)","v":0},{"$f":"CALC_Project_ANN!AB5824-SUM(CALC_Project_ANN!AB5782:AB5787)","v":0},{"$f":"CALC_Project_ANN!AC5824-SUM(CALC_Project_ANN!AC5782:AC5787)","v":0},{"$f":"CALC_Project_ANN!AD5824-SUM(CALC_Project_ANN!AD5782:AD5787)","v":0},{"$f":"CALC_Project_ANN!AE5824-SUM(CALC_Project_ANN!AE5782:AE5787)","v":0},{"$f":"CALC_Project_ANN!AF5824-SUM(CALC_Project_ANN!AF5782:AF5787)","v":0},{"$f":"CALC_Project_ANN!AG5824-SUM(CALC_Project_ANN!AG5782:AG5787)","v":0},{"$f":"CALC_Project_ANN!AH5824-SUM(CALC_Project_ANN!AH5782:AH5787)","v":0},{"$f":"CALC_Project_ANN!AI5824-SUM(CALC_Project_ANN!AI5782:AI5787)","v":0},{"$f":"CALC_Project_ANN!AJ5824-SUM(CALC_Project_ANN!AJ5782:AJ5787)","v":0},{"$f":"CALC_Project_ANN!AK5824-SUM(CALC_Project_ANN!AK5782:AK5787)","v":0},{"$f":"CALC_Project_ANN!AL5824-SUM(CALC_Project_ANN!AL5782:AL5787)","v":0},{"$f":"CALC_Project_ANN!AM5824-SUM(CALC_Project_ANN!AM5782:AM5787)","v":0},{"$f":"CALC_Project_ANN!AN5824-SUM(CALC_Project_ANN!AN5782:AN5787)","v":0},{"$f":"CALC_Project_ANN!AO5824-SUM(CALC_Project_ANN!AO5782:AO5787)","v":0},{"$f":"CALC_Project_ANN!AP5824-SUM(CALC_Project_ANN!AP5782:AP5787)","v":0},{"$f":"CALC_Project_ANN!AQ5824-SUM(CALC_Project_ANN!AQ5782:AQ5787)","v":0},{"$f":"CALC_Project_ANN!AR5824-SUM(CALC_Project_ANN!AR5782:AR5787)","v":0},{"$f":"CALC_Project_ANN!AS5824-SUM(CALC_Project_ANN!AS5782:AS5787)","v":0},{"$f":"CALC_Project_ANN!AT5824-SUM(CALC_Project_ANN!AT5782:AT5787)","v":0},{"$f":"CALC_Project_ANN!AU5824-SUM(CALC_Project_ANN!AU5782:AU5787)","v":0},{"$f":"CALC_Project_ANN!AV5824-SUM(CALC_Project_ANN!AV5782:AV5787)","v":0},{"$f":"CALC_Project_ANN!AW5824-SUM(CALC_Project_ANN!AW5782:AW5787)","v":0},{"$f":"CALC_Project_ANN!AX5824-SUM(CALC_Project_ANN!AX5782:AX5787)","v":0},{"$f":"CALC_Project_ANN!AY5824-SUM(CALC_Project_ANN!AY5782:AY5787)","v":0},{"$f":"CALC_Project_ANN!AZ5824-SUM(CALC_Project_ANN!AZ5782:AZ5787)","v":0},{"$f":"CALC_Project_ANN!BA5824-SUM(CALC_Project_ANN!BA5782:BA5787)","v":0},{"$f":"CALC_Project_ANN!BB5824-SUM(CALC_Project_ANN!BB5782:BB5787)","v":0},{"$f":"CALC_Project_ANN!BC5824-SUM(CALC_Project_ANN!BC5782:BC5787)","v":0},{"$f":"CALC_Project_ANN!BD5824-SUM(CALC_Project_ANN!BD5782:BD5787)","v":0},{"$f":"CALC_Project_ANN!BE5824-SUM(CALC_Project_ANN!BE5782:BE5787)","v":0},{"$f":"CALC_Project_ANN!BF5824-SUM(CALC_Project_ANN!BF5782:BF5787)","v":0},{"$f":"CALC_Project_ANN!BG5824-SUM(CALC_Project_ANN!BG5782:BG5787)","v":0},{"$f":"CALC_Project_ANN!BH5824-SUM(CALC_Project_ANN!BH5782:BH5787)","v":0},{"$f":"CALC_Project_ANN!BI5824-SUM(CALC_Project_ANN!BI5782:BI5787)","v":0},{"$f":"CALC_Project_ANN!BJ5824-SUM(CALC_Project_ANN!BJ5782:BJ5787)","v":0},{"$f":"CALC_Project_ANN!BK5824-SUM(CALC_Project_ANN!BK5782:BK5787)","v":0},{"$f":"CALC_Project_ANN!BL5824-SUM(CALC_Project_ANN!BL5782:BL5787)","v":0},{"$f":"CALC_Project_ANN!BM5824-SUM(CALC_Project_ANN!BM5782:BM5787)","v":0},{"$f":"CALC_Project_ANN!BN5824-SUM(CALC_Project_ANN!BN5782:BN5787)","v":0},{"$f":"CALC_Project_ANN!BO5824-SUM(CALC_Project_ANN!BO5782:BO5787)","v":0},{"$f":"CALC_Project_ANN!BP5824-SUM(CALC_Project_ANN!BP5782:BP5787)","v":0},{"$f":"CALC_Project_ANN!BQ5824-SUM(CALC_Project_ANN!BQ5782:BQ5787)","v":0},{"$f":"CALC_Project_ANN!BR5824-SUM(CALC_Project_ANN!BR5782:BR5787)","v":0},{"$f":"CALC_Project_ANN!BS5824-SUM(CALC_Project_ANN!BS5782:BS5787)","v":0},{"$f":"CALC_Project_ANN!BT5824-SUM(CALC_Project_ANN!BT5782:BT5787)","v":0}]
[null,null,null,"Nominal operating margin (£000)",null,"£000",null,null,null,null,null,{"$f":"D106","v":"Nominal operating margin (£000)"},{"$f":"CALC_Project_ANN!M6024-SUM(CALC_Project_ANN!M5982:M5987)","v":0},{"$f":"CALC_Project_ANN!N6024-SUM(CALC_Project_ANN!N5982:N5987)","v":0},{"$f":"CALC_Project_ANN!O6024-SUM(CALC_Project_ANN!O5982:O5987)","v":0},{"$f":"CALC_Project_ANN!P6024-SUM(CALC_Project_ANN!P5982:P5987)","v":0},{"$f":"CALC_Project_ANN!Q6024-SUM(CALC_Project_ANN!Q5982:Q5987)","v":0},{"$f":"CALC_Project_ANN!R6024-SUM(CALC_Project_ANN!R5982:R5987)","v":0},{"$f":"CALC_Project_ANN!S6024-SUM(CALC_Project_ANN!S5982:S5987)","v":0},{"$f":"CALC_Project_ANN!T6024-SUM(CALC_Project_ANN!T5982:T5987)","v":0},{"$f":"CALC_Project_ANN!U6024-SUM(CALC_Project_ANN!U5982:U5987)","v":0},{"$f":"CALC_Project_ANN!V6024-SUM(CALC_Project_ANN!V5982:V5987)","v":0},{"$f":"CALC_Project_ANN!W6024-SUM(CALC_Project_ANN!W5982:W5987)","v":0},{"$f":"CALC_Project_ANN!X6024-SUM(CALC_Project_ANN!X5982:X5987)","v":0},{"$f":"CALC_Project_ANN!Y6024-SUM(CALC_Project_ANN!Y5982:Y5987)","v":0},{"$f":"CALC_Project_ANN!Z6024-SUM(CALC_Project_ANN!Z5982:Z5987)","v":0},{"$f":"CALC_Project_ANN!AA6024-SUM(CALC_Project_ANN!AA5982:AA5987)","v":0},{"$f":"CALC_Project_ANN!AB6024-SUM(CALC_Project_ANN!AB5982:AB5987)","v":0},{"$f":"CALC_Project_ANN!AC6024-SUM(CALC_Project_ANN!AC5982:AC5987)","v":0},{"$f":"CALC_Project_ANN!AD6024-SUM(CALC_Project_ANN!AD5982:AD5987)","v":0},{"$f":"CALC_Project_ANN!AE6024-SUM(CALC_Project_ANN!AE5982:AE5987)","v":0},{"$f":"CALC_Project_ANN!AF6024-SUM(CALC_Project_ANN!AF5982:AF5987)","v":0},{"$f":"CALC_Project_ANN!AG6024-SUM(CALC_Project_ANN!AG5982:AG5987)","v":0},{"$f":"CALC_Project_ANN!AH6024-SUM(CALC_Project_ANN!AH5982:AH5987)","v":0},{"$f":"CALC_Project_ANN!AI6024-SUM(CALC_Project_ANN!AI5982:AI5987)","v":0},{"$f":"CALC_Project_ANN!AJ6024-SUM(CALC_Project_ANN!AJ5982:AJ5987)","v":0},{"$f":"CALC_Project_ANN!AK6024-SUM(CALC_Project_ANN!AK5982:AK5987)","v":0},{"$f":"CALC_Project_ANN!AL6024-SUM(CALC_Project_ANN!AL5982:AL5987)","v":0},{"$f":"CALC_Project_ANN!AM6024-SUM(CALC_Project_ANN!AM5982:AM5987)","v":0},{"$f":"CALC_Project_ANN!AN6024-SUM(CALC_Project_ANN!AN5982:AN5987)","v":0},{"$f":"CALC_Project_ANN!AO6024-SUM(CALC_Project_ANN!AO5982:AO5987)","v":0},{"$f":"CALC_Project_ANN!AP6024-SUM(CALC_Project_ANN!AP5982:AP5987)","v":0},{"$f":"CALC_Project_ANN!AQ6024-SUM(CALC_Project_ANN!AQ5982:AQ5987)","v":0},{"$f":"CALC_Project_ANN!AR6024-SUM(CALC_Project_ANN!AR5982:AR5987)","v":0},{"$f":"CALC_Project_ANN!AS6024-SUM(CALC_Project_ANN!AS5982:AS5987)","v":0},{"$f":"CALC_Project_ANN!AT6024-SUM(CALC_Project_ANN!AT5982:AT5987)","v":0},{"$f":"CALC_Project_ANN!AU6024-SUM(CALC_Project_ANN!AU5982:AU5987)","v":0},{"$f":"CALC_Project_ANN!AV6024-SUM(CALC_Project_ANN!AV5982:AV5987)","v":0},{"$f":"CALC_Project_ANN!AW6024-SUM(CALC_Project_ANN!AW5982:AW5987)","v":0},{"$f":"CALC_Project_ANN!AX6024-SUM(CALC_Project_ANN!AX5982:AX5987)","v":0},{"$f":"CALC_Project_ANN!AY6024-SUM(CALC_Project_ANN!AY5982:AY5987)","v":0},{"$f":"CALC_Project_ANN!AZ6024-SUM(CALC_Project_ANN!AZ5982:AZ5987)","v":0},{"$f":"CALC_Project_ANN!BA6024-SUM(CALC_Project_ANN!BA5982:BA5987)","v":0},{"$f":"CALC_Project_ANN!BB6024-SUM(CALC_Project_ANN!BB5982:BB5987)","v":0},{"$f":"CALC_Project_ANN!BC6024-SUM(CALC_Project_ANN!BC5982:BC5987)","v":0},{"$f":"CALC_Project_ANN!BD6024-SUM(CALC_Project_ANN!BD5982:BD5987)","v":0},{"$f":"CALC_Project_ANN!BE6024-SUM(CALC_Project_ANN!BE5982:BE5987)","v":0},{"$f":"CALC_Project_ANN!BF6024-SUM(CALC_Project_ANN!BF5982:BF5987)","v":0},{"$f":"CALC_Project_ANN!BG6024-SUM(CALC_Project_ANN!BG5982:BG5987)","v":0},{"$f":"CALC_Project_ANN!BH6024-SUM(CALC_Project_ANN!BH5982:BH5987)","v":0},{"$f":"CALC_Project_ANN!BI6024-SUM(CALC_Project_ANN!BI5982:BI5987)","v":0},{"$f":"CALC_Project_ANN!BJ6024-SUM(CALC_Project_ANN!BJ5982:BJ5987)","v":0},{"$f":"CALC_Project_ANN!BK6024-SUM(CALC_Project_ANN!BK5982:BK5987)","v":0},{"$f":"CALC_Project_ANN!BL6024-SUM(CALC_Project_ANN!BL5982:BL5987)","v":0},{"$f":"CALC_Project_ANN!BM6024-SUM(CALC_Project_ANN!BM5982:BM5987)","v":0},{"$f":"CALC_Project_ANN!BN6024-SUM(CALC_Project_ANN!BN5982:BN5987)","v":0},{"$f":"CALC_Project_ANN!BO6024-SUM(CALC_Project_ANN!BO5982:BO5987)","v":0},{"$f":"CALC_Project_ANN!BP6024-SUM(CALC_Project_ANN!BP5982:BP5987)","v":0},{"$f":"CALC_Project_ANN!BQ6024-SUM(CALC_Project_ANN!BQ5982:BQ5987)","v":0},{"$f":"CALC_Project_ANN!BR6024-SUM(CALC_Project_ANN!BR5982:BR5987)","v":0},{"$f":"CALC_Project_ANN!BS6024-SUM(CALC_Project_ANN!BS5982:BS5987)","v":0},{"$f":"CALC_Project_ANN!BT6024-SUM(CALC_Project_ANN!BT5982:BT5987)","v":0}]
[null,null,null,"Nominal as % of real cash flow",null,"%",null,null,null,null,null,{"$f":"D107","v":"Nominal as % of real cash flow"},{"$f":"IFERROR(M106/M105-1,0)","v":0},{"$f":"IFERROR(N106/N105-1,0)","v":0},{"$f":"IFERROR(O106/O105-1,0)","v":0},{"$f":"IFERROR(P106/P105-1,0)","v":0},{"$f":"IFERROR(Q106/Q105-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Growth rate of difference (%)",null,"%",null,null,null,null,null,{"$f":"D108","v":"Growth rate of difference (%)"},{"$f":"IFERROR(M107/L107-1,0)","v":0},{"$f":"IFERROR(N107/M107-1,0)","v":0},{"$f":"IFERROR(O107/N107-1,0)","v":0},{"$f":"IFERROR(P107/O107-1,0)","v":0},{"$f":"IFERROR(Q107/P107-1,0)","v":0},{"$f":"IFERROR(R107/Q107-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B128)+1","v":4},null,"GRAPH 4 - REAL VS NOMINAL DETAILED ANALYSIS"]
[]
[null,null,{"$f":"MAX(C$130:C130)+1","v":1},"LIST BOX DATA"]
[]
[null,null,null,"Dashboard selection",null,"match",{"$f":"Dashboard!H176","v":"Energy"},{"$f":"MATCH(G133,lstEnergyOrTariff,0)","v":2}]
[null,null,null,"Nominal / Real terms",null,"match",{"$f":"Dashboard!$T$175","v":"Real"},{"$f":"MATCH(G134,lstMoneyVals,0)","v":1}]
[]
[null,null,null,"INCOME",null,null,null,null,null,null,null,null,"Demand"]
[null,null,null,"Tariffs","Energy",null,"Selected","LB Selected"]
[null,null,null,{"$f":"SYS_Admin!D298","v":0},{"$f":"SYS_Admin!L98","v":0},null,{"$f":"CHOOSE(dcG4ListOffset,D138,E138)","v":0},false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D138,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E138,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D299","v":0},{"$f":"SYS_Admin!L99","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D139,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E139,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D300","v":0},{"$f":"SYS_Admin!L100","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D140,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E140,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D301","v":0},{"$f":"SYS_Admin!L101","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D141,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E141,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D302","v":0},{"$f":"SYS_Admin!L102","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D142,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E142,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D303","v":0},{"$f":"SYS_Admin!L103","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D143,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E143,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D304","v":0},{"$f":"SYS_Admin!L104","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D144,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E144,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D305","v":0},{"$f":"SYS_Admin!L105","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D145,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E145,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D306","v":0},{"$f":"SYS_Admin!L106","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D146,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E146,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D307","v":0},{"$f":"SYS_Admin!L107","v":0},null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D147,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E147,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D308","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D148,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E148,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D309","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D149,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E149,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D310","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D150,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E150,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D311","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D151,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E151,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D312","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D152,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E152,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D313","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D153,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E153,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D314","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D154,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E154,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D315","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D155,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E155,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D316","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D156,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E156,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D317","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D157,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E157,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D318","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D158,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E158,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D319","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D159,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E159,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D320","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D160,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E160,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D321","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D161,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E161,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D322","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D162,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E162,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D323","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D163,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E163,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D324","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D164,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E164,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D325","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D165,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E165,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D326","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D166,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E166,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[null,null,null,{"$f":"SYS_Admin!D327","v":0},null,null,0,false,null,null,null,null,{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!M$336:M$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!N$336:N$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!O$336:O$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!P$336:P$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!Q$336:Q$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!R$336:R$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!S$336:S$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!T$336:T$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!U$336:U$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!V$336:V$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!W$336:W$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!X$336:X$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!Y$336:Y$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!Z$336:Z$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AA$336:AA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AB$336:AB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AC$336:AC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AD$336:AD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AE$336:AE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AF$336:AF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AG$336:AG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AH$336:AH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AI$336:AI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AJ$336:AJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AK$336:AK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AL$336:AL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AM$336:AM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AN$336:AN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AO$336:AO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AP$336:AP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AQ$336:AQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AR$336:AR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AS$336:AS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AT$336:AT$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AU$336:AU$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AV$336:AV$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AW$336:AW$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AX$336:AX$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AY$336:AY$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!AZ$336:AZ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BA$336:BA$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BB$336:BB$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BC$336:BC$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BD$336:BD$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BE$336:BE$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BF$336:BF$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BG$336:BG$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BH$336:BH$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BI$336:BI$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BJ$336:BJ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BK$336:BK$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BL$336:BL$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BM$336:BM$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BN$336:BN$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BO$336:BO$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BP$336:BP$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BQ$336:BQ$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BR$336:BR$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BS$336:BS$395)*(dcG4ListOffset=2)","v":0},{"$f":"SUMIF(CALC_Customers_ANN!$D$336:$D$395,$D167,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=1) + SUMIF(CALC_Customers_ANN!$G$336:$G$395,$E167,CALC_Customers_ANN!BT$336:BT$395)*(dcG4ListOffset=2)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"COUNTIF(G138:G167,\"<>0\")","v":0}]
[]
[null,null,null,"OPERATING COSTS",null,null,null,"LB Selected"]
[null,null,null,"O&M",null,null,null,true]
[null,null,null,"Fuel",null,null,null,true]
[null,null,null,"Levies",null,null,null,false]
[]
[null,null,{"$f":"MAX(C$130:C175)+1","v":2},"GRAPH DATA"]
[]
[null,null,null,"REAL"]
[null,null,null,{"$f":"G138","v":0},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D179,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D179,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,{"$f":"G139","v":0},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D180,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D180,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D181,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D181,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D182,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D182,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D183,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D183,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D184,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D184,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D185,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D185,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D186,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D186,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D187,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D187,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D188,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D188,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D189,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D189,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D190,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D190,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D191,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D191,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D192,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D192,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D193,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D193,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D194,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D194,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D195,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D195,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D196,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D196,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D197,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D197,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D198,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D198,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D199,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D199,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D200,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D200,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D201,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D201,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D202,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D202,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D203,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D203,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D204,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D204,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D205,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D205,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D206,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D206,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D207,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D207,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!M$5649:M$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!M$5649:M$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!N$5649:N$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!N$5649:N$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!O$5649:O$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!O$5649:O$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!P$5649:P$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!P$5649:P$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!Q$5649:Q$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!Q$5649:Q$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!R$5649:R$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!R$5649:R$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!S$5649:S$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!S$5649:S$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!T$5649:T$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!T$5649:T$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!U$5649:U$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!U$5649:U$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!V$5649:V$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!V$5649:V$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!W$5649:W$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!W$5649:W$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!X$5649:X$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!X$5649:X$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!Y$5649:Y$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!Y$5649:Y$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!Z$5649:Z$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!Z$5649:Z$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AA$5649:AA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AA$5649:AA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AB$5649:AB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AB$5649:AB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AC$5649:AC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AC$5649:AC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AD$5649:AD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AD$5649:AD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AE$5649:AE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AE$5649:AE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AF$5649:AF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AF$5649:AF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AG$5649:AG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AG$5649:AG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AH$5649:AH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AH$5649:AH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AI$5649:AI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AI$5649:AI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AJ$5649:AJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AJ$5649:AJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AK$5649:AK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AK$5649:AK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AL$5649:AL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AL$5649:AL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AM$5649:AM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AM$5649:AM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AN$5649:AN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AN$5649:AN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AO$5649:AO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AO$5649:AO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AP$5649:AP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AP$5649:AP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AQ$5649:AQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AQ$5649:AQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AR$5649:AR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AR$5649:AR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AS$5649:AS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AS$5649:AS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AT$5649:AT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AT$5649:AT$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AU$5649:AU$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AU$5649:AU$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AV$5649:AV$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AV$5649:AV$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AW$5649:AW$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AW$5649:AW$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AX$5649:AX$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AX$5649:AX$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AY$5649:AY$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AY$5649:AY$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!AZ$5649:AZ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!AZ$5649:AZ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BA$5649:BA$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BA$5649:BA$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BB$5649:BB$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BB$5649:BB$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BC$5649:BC$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BC$5649:BC$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BD$5649:BD$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BD$5649:BD$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BE$5649:BE$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BE$5649:BE$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BF$5649:BF$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BF$5649:BF$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BG$5649:BG$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BG$5649:BG$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BH$5649:BH$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BH$5649:BH$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BI$5649:BI$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BI$5649:BI$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BJ$5649:BJ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BJ$5649:BJ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BK$5649:BK$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BK$5649:BK$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BL$5649:BL$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BL$5649:BL$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BM$5649:BM$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BM$5649:BM$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BN$5649:BN$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BN$5649:BN$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BO$5649:BO$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BO$5649:BO$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BP$5649:BP$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BP$5649:BP$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BQ$5649:BQ$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BQ$5649:BQ$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BR$5649:BR$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BR$5649:BR$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BS$5649:BS$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BS$5649:BS$5768)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5649:$G$5768,$D208,CALC_Project_ANN!BT$5649:BT$5768)+SUMIF(CALC_Project_ANN!$H$5649:$H$5768,$D208,CALC_Project_ANN!BT$5649:BT$5768)","v":0}]
[null,null,null,{"$f":"D172","v":"O&M"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5791:M5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5791:N5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5791:O5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5791:P5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5791:Q5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5791:R5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5791:S5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5791:T5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5791:U5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5791:V5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5791:W5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5791:X5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5791:Y5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5791:Z5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5791:AA5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5791:AB5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5791:AC5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5791:AD5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5791:AE5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5791:AF5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5791:AG5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5791:AH5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5791:AI5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5791:AJ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5791:AK5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5791:AL5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5791:AM5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5791:AN5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5791:AO5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5791:AP5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5791:AQ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5791:AR5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5791:AS5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5791:AT5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5791:AU5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5791:AV5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5791:AW5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5791:AX5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5791:AY5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5791:AZ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5791:BA5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5791:BB5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5791:BC5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5791:BD5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5791:BE5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5791:BF5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5791:BG5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5791:BH5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5791:BI5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5791:BJ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5791:BK5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5791:BL5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5791:BM5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5791:BN5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5791:BO5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5791:BP5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5791:BQ5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5791:BR5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5791:BS5796)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5791:BT5796)","v":0}]
[null,null,null,{"$f":"D173","v":"Fuel"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M5789","v":0},{"$f":"-CALC_Project_ANN!N5789","v":0},{"$f":"-CALC_Project_ANN!O5789","v":0},{"$f":"-CALC_Project_ANN!P5789","v":0},{"$f":"-CALC_Project_ANN!Q5789","v":0},{"$f":"-CALC_Project_ANN!R5789","v":0},{"$f":"-CALC_Project_ANN!S5789","v":0},{"$f":"-CALC_Project_ANN!T5789","v":0},{"$f":"-CALC_Project_ANN!U5789","v":0},{"$f":"-CALC_Project_ANN!V5789","v":0},{"$f":"-CALC_Project_ANN!W5789","v":0},{"$f":"-CALC_Project_ANN!X5789","v":0},{"$f":"-CALC_Project_ANN!Y5789","v":0},{"$f":"-CALC_Project_ANN!Z5789","v":0},{"$f":"-CALC_Project_ANN!AA5789","v":0},{"$f":"-CALC_Project_ANN!AB5789","v":0},{"$f":"-CALC_Project_ANN!AC5789","v":0},{"$f":"-CALC_Project_ANN!AD5789","v":0},{"$f":"-CALC_Project_ANN!AE5789","v":0},{"$f":"-CALC_Project_ANN!AF5789","v":0},{"$f":"-CALC_Project_ANN!AG5789","v":0},{"$f":"-CALC_Project_ANN!AH5789","v":0},{"$f":"-CALC_Project_ANN!AI5789","v":0},{"$f":"-CALC_Project_ANN!AJ5789","v":0},{"$f":"-CALC_Project_ANN!AK5789","v":0},{"$f":"-CALC_Project_ANN!AL5789","v":0},{"$f":"-CALC_Project_ANN!AM5789","v":0},{"$f":"-CALC_Project_ANN!AN5789","v":0},{"$f":"-CALC_Project_ANN!AO5789","v":0},{"$f":"-CALC_Project_ANN!AP5789","v":0},{"$f":"-CALC_Project_ANN!AQ5789","v":0},{"$f":"-CALC_Project_ANN!AR5789","v":0},{"$f":"-CALC_Project_ANN!AS5789","v":0},{"$f":"-CALC_Project_ANN!AT5789","v":0},{"$f":"-CALC_Project_ANN!AU5789","v":0},{"$f":"-CALC_Project_ANN!AV5789","v":0},{"$f":"-CALC_Project_ANN!AW5789","v":0},{"$f":"-CALC_Project_ANN!AX5789","v":0},{"$f":"-CALC_Project_ANN!AY5789","v":0},{"$f":"-CALC_Project_ANN!AZ5789","v":0},{"$f":"-CALC_Project_ANN!BA5789","v":0},{"$f":"-CALC_Project_ANN!BB5789","v":0},{"$f":"-CALC_Project_ANN!BC5789","v":0},{"$f":"-CALC_Project_ANN!BD5789","v":0},{"$f":"-CALC_Project_ANN!BE5789","v":0},{"$f":"-CALC_Project_ANN!BF5789","v":0},{"$f":"-CALC_Project_ANN!BG5789","v":0},{"$f":"-CALC_Project_ANN!BH5789","v":0},{"$f":"-CALC_Project_ANN!BI5789","v":0},{"$f":"-CALC_Project_ANN!BJ5789","v":0},{"$f":"-CALC_Project_ANN!BK5789","v":0},{"$f":"-CALC_Project_ANN!BL5789","v":0},{"$f":"-CALC_Project_ANN!BM5789","v":0},{"$f":"-CALC_Project_ANN!BN5789","v":0},{"$f":"-CALC_Project_ANN!BO5789","v":0},{"$f":"-CALC_Project_ANN!BP5789","v":0},{"$f":"-CALC_Project_ANN!BQ5789","v":0},{"$f":"-CALC_Project_ANN!BR5789","v":0},{"$f":"-CALC_Project_ANN!BS5789","v":0},{"$f":"-CALC_Project_ANN!BT5789","v":0}]
[null,null,null,{"$f":"D174","v":"Levies"},{"$f":"SYS_Admin!$D$116","v":"Real"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M5798","v":0},{"$f":"-CALC_Project_ANN!N5798","v":0},{"$f":"-CALC_Project_ANN!O5798","v":0},{"$f":"-CALC_Project_ANN!P5798","v":0},{"$f":"-CALC_Project_ANN!Q5798","v":0},{"$f":"-CALC_Project_ANN!R5798","v":0},{"$f":"-CALC_Project_ANN!S5798","v":0},{"$f":"-CALC_Project_ANN!T5798","v":0},{"$f":"-CALC_Project_ANN!U5798","v":0},{"$f":"-CALC_Project_ANN!V5798","v":0},{"$f":"-CALC_Project_ANN!W5798","v":0},{"$f":"-CALC_Project_ANN!X5798","v":0},{"$f":"-CALC_Project_ANN!Y5798","v":0},{"$f":"-CALC_Project_ANN!Z5798","v":0},{"$f":"-CALC_Project_ANN!AA5798","v":0},{"$f":"-CALC_Project_ANN!AB5798","v":0},{"$f":"-CALC_Project_ANN!AC5798","v":0},{"$f":"-CALC_Project_ANN!AD5798","v":0},{"$f":"-CALC_Project_ANN!AE5798","v":0},{"$f":"-CALC_Project_ANN!AF5798","v":0},{"$f":"-CALC_Project_ANN!AG5798","v":0},{"$f":"-CALC_Project_ANN!AH5798","v":0},{"$f":"-CALC_Project_ANN!AI5798","v":0},{"$f":"-CALC_Project_ANN!AJ5798","v":0},{"$f":"-CALC_Project_ANN!AK5798","v":0},{"$f":"-CALC_Project_ANN!AL5798","v":0},{"$f":"-CALC_Project_ANN!AM5798","v":0},{"$f":"-CALC_Project_ANN!AN5798","v":0},{"$f":"-CALC_Project_ANN!AO5798","v":0},{"$f":"-CALC_Project_ANN!AP5798","v":0},{"$f":"-CALC_Project_ANN!AQ5798","v":0},{"$f":"-CALC_Project_ANN!AR5798","v":0},{"$f":"-CALC_Project_ANN!AS5798","v":0},{"$f":"-CALC_Project_ANN!AT5798","v":0},{"$f":"-CALC_Project_ANN!AU5798","v":0},{"$f":"-CALC_Project_ANN!AV5798","v":0},{"$f":"-CALC_Project_ANN!AW5798","v":0},{"$f":"-CALC_Project_ANN!AX5798","v":0},{"$f":"-CALC_Project_ANN!AY5798","v":0},{"$f":"-CALC_Project_ANN!AZ5798","v":0},{"$f":"-CALC_Project_ANN!BA5798","v":0},{"$f":"-CALC_Project_ANN!BB5798","v":0},{"$f":"-CALC_Project_ANN!BC5798","v":0},{"$f":"-CALC_Project_ANN!BD5798","v":0},{"$f":"-CALC_Project_ANN!BE5798","v":0},{"$f":"-CALC_Project_ANN!BF5798","v":0},{"$f":"-CALC_Project_ANN!BG5798","v":0},{"$f":"-CALC_Project_ANN!BH5798","v":0},{"$f":"-CALC_Project_ANN!BI5798","v":0},{"$f":"-CALC_Project_ANN!BJ5798","v":0},{"$f":"-CALC_Project_ANN!BK5798","v":0},{"$f":"-CALC_Project_ANN!BL5798","v":0},{"$f":"-CALC_Project_ANN!BM5798","v":0},{"$f":"-CALC_Project_ANN!BN5798","v":0},{"$f":"-CALC_Project_ANN!BO5798","v":0},{"$f":"-CALC_Project_ANN!BP5798","v":0},{"$f":"-CALC_Project_ANN!BQ5798","v":0},{"$f":"-CALC_Project_ANN!BR5798","v":0},{"$f":"-CALC_Project_ANN!BS5798","v":0},{"$f":"-CALC_Project_ANN!BT5798","v":0}]
[]
[null,null,null,"NOMINAL"]
[null,null,null,{"$f":"G138","v":0},{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D214,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D214,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,{"$f":"G139","v":0},{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D215,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D215,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D216,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D216,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D217,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D217,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D218,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D218,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D219,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D219,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D220,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D220,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D221,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D221,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D222,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D222,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D223,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D223,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D224,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D224,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D225,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D225,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D226,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D226,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D227,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D227,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D228,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D228,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D229,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D229,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D230,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D230,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D231,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D231,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D232,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D232,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D233,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D233,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D234,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D234,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D235,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D235,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D236,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D236,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D237,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D237,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D238,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D238,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D239,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D239,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D240,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D240,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D241,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D241,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D242,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D242,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,0,{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!M$5849:M$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!M$5849:M$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!N$5849:N$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!N$5849:N$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!O$5849:O$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!O$5849:O$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!P$5849:P$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!P$5849:P$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!Q$5849:Q$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!Q$5849:Q$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!R$5849:R$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!R$5849:R$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!S$5849:S$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!S$5849:S$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!T$5849:T$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!T$5849:T$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!U$5849:U$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!U$5849:U$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!V$5849:V$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!V$5849:V$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!W$5849:W$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!W$5849:W$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!X$5849:X$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!X$5849:X$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!Y$5849:Y$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!Y$5849:Y$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!Z$5849:Z$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!Z$5849:Z$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AA$5849:AA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AA$5849:AA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AB$5849:AB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AB$5849:AB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AC$5849:AC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AC$5849:AC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AD$5849:AD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AD$5849:AD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AE$5849:AE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AE$5849:AE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AF$5849:AF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AF$5849:AF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AG$5849:AG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AG$5849:AG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AH$5849:AH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AH$5849:AH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AI$5849:AI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AI$5849:AI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AJ$5849:AJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AJ$5849:AJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AK$5849:AK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AK$5849:AK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AL$5849:AL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AL$5849:AL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AM$5849:AM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AM$5849:AM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AN$5849:AN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AN$5849:AN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AO$5849:AO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AO$5849:AO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AP$5849:AP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AP$5849:AP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AQ$5849:AQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AQ$5849:AQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AR$5849:AR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AR$5849:AR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AS$5849:AS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AS$5849:AS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AT$5849:AT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AT$5849:AT$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AU$5849:AU$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AU$5849:AU$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AV$5849:AV$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AV$5849:AV$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AW$5849:AW$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AW$5849:AW$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AX$5849:AX$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AX$5849:AX$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AY$5849:AY$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AY$5849:AY$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!AZ$5849:AZ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!AZ$5849:AZ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BA$5849:BA$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BA$5849:BA$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BB$5849:BB$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BB$5849:BB$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BC$5849:BC$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BC$5849:BC$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BD$5849:BD$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BD$5849:BD$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BE$5849:BE$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BE$5849:BE$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BF$5849:BF$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BF$5849:BF$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BG$5849:BG$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BG$5849:BG$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BH$5849:BH$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BH$5849:BH$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BI$5849:BI$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BI$5849:BI$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BJ$5849:BJ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BJ$5849:BJ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BK$5849:BK$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BK$5849:BK$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BL$5849:BL$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BL$5849:BL$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BM$5849:BM$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BM$5849:BM$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BN$5849:BN$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BN$5849:BN$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BO$5849:BO$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BO$5849:BO$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BP$5849:BP$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BP$5849:BP$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BQ$5849:BQ$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BQ$5849:BQ$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BR$5849:BR$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BR$5849:BR$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BS$5849:BS$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BS$5849:BS$5968)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$G$5849:$G$5968,$D243,CALC_Project_ANN!BT$5849:BT$5968)+SUMIF(CALC_Project_ANN!$H$5849:$H$5968,$D243,CALC_Project_ANN!BT$5849:BT$5968)","v":0}]
[null,null,null,{"$f":"D172","v":"O&M"},{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"-SUM(CALC_Project_ANN!M5991:M5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!N5991:N5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!O5991:O5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!P5991:P5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Q5991:Q5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!R5991:R5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!S5991:S5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!T5991:T5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!U5991:U5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!V5991:V5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!W5991:W5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!X5991:X5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Y5991:Y5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!Z5991:Z5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AA5991:AA5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AB5991:AB5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AC5991:AC5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AD5991:AD5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AE5991:AE5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AF5991:AF5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AG5991:AG5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AH5991:AH5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AI5991:AI5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AJ5991:AJ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AK5991:AK5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AL5991:AL5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AM5991:AM5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AN5991:AN5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AO5991:AO5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AP5991:AP5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AQ5991:AQ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AR5991:AR5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AS5991:AS5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AT5991:AT5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AU5991:AU5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AV5991:AV5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AW5991:AW5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AX5991:AX5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AY5991:AY5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!AZ5991:AZ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BA5991:BA5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BB5991:BB5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BC5991:BC5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BD5991:BD5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BE5991:BE5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BF5991:BF5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BG5991:BG5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BH5991:BH5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BI5991:BI5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BJ5991:BJ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BK5991:BK5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BL5991:BL5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BM5991:BM5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BN5991:BN5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BO5991:BO5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BP5991:BP5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BQ5991:BQ5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BR5991:BR5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BS5991:BS5996)","v":0},{"$f":"-SUM(CALC_Project_ANN!BT5991:BT5996)","v":0}]
[null,null,null,{"$f":"D173","v":"Fuel"},{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M5989","v":0},{"$f":"-CALC_Project_ANN!N5989","v":0},{"$f":"-CALC_Project_ANN!O5989","v":0},{"$f":"-CALC_Project_ANN!P5989","v":0},{"$f":"-CALC_Project_ANN!Q5989","v":0},{"$f":"-CALC_Project_ANN!R5989","v":0},{"$f":"-CALC_Project_ANN!S5989","v":0},{"$f":"-CALC_Project_ANN!T5989","v":0},{"$f":"-CALC_Project_ANN!U5989","v":0},{"$f":"-CALC_Project_ANN!V5989","v":0},{"$f":"-CALC_Project_ANN!W5989","v":0},{"$f":"-CALC_Project_ANN!X5989","v":0},{"$f":"-CALC_Project_ANN!Y5989","v":0},{"$f":"-CALC_Project_ANN!Z5989","v":0},{"$f":"-CALC_Project_ANN!AA5989","v":0},{"$f":"-CALC_Project_ANN!AB5989","v":0},{"$f":"-CALC_Project_ANN!AC5989","v":0},{"$f":"-CALC_Project_ANN!AD5989","v":0},{"$f":"-CALC_Project_ANN!AE5989","v":0},{"$f":"-CALC_Project_ANN!AF5989","v":0},{"$f":"-CALC_Project_ANN!AG5989","v":0},{"$f":"-CALC_Project_ANN!AH5989","v":0},{"$f":"-CALC_Project_ANN!AI5989","v":0},{"$f":"-CALC_Project_ANN!AJ5989","v":0},{"$f":"-CALC_Project_ANN!AK5989","v":0},{"$f":"-CALC_Project_ANN!AL5989","v":0},{"$f":"-CALC_Project_ANN!AM5989","v":0},{"$f":"-CALC_Project_ANN!AN5989","v":0},{"$f":"-CALC_Project_ANN!AO5989","v":0},{"$f":"-CALC_Project_ANN!AP5989","v":0},{"$f":"-CALC_Project_ANN!AQ5989","v":0},{"$f":"-CALC_Project_ANN!AR5989","v":0},{"$f":"-CALC_Project_ANN!AS5989","v":0},{"$f":"-CALC_Project_ANN!AT5989","v":0},{"$f":"-CALC_Project_ANN!AU5989","v":0},{"$f":"-CALC_Project_ANN!AV5989","v":0},{"$f":"-CALC_Project_ANN!AW5989","v":0},{"$f":"-CALC_Project_ANN!AX5989","v":0},{"$f":"-CALC_Project_ANN!AY5989","v":0},{"$f":"-CALC_Project_ANN!AZ5989","v":0},{"$f":"-CALC_Project_ANN!BA5989","v":0},{"$f":"-CALC_Project_ANN!BB5989","v":0},{"$f":"-CALC_Project_ANN!BC5989","v":0},{"$f":"-CALC_Project_ANN!BD5989","v":0},{"$f":"-CALC_Project_ANN!BE5989","v":0},{"$f":"-CALC_Project_ANN!BF5989","v":0},{"$f":"-CALC_Project_ANN!BG5989","v":0},{"$f":"-CALC_Project_ANN!BH5989","v":0},{"$f":"-CALC_Project_ANN!BI5989","v":0},{"$f":"-CALC_Project_ANN!BJ5989","v":0},{"$f":"-CALC_Project_ANN!BK5989","v":0},{"$f":"-CALC_Project_ANN!BL5989","v":0},{"$f":"-CALC_Project_ANN!BM5989","v":0},{"$f":"-CALC_Project_ANN!BN5989","v":0},{"$f":"-CALC_Project_ANN!BO5989","v":0},{"$f":"-CALC_Project_ANN!BP5989","v":0},{"$f":"-CALC_Project_ANN!BQ5989","v":0},{"$f":"-CALC_Project_ANN!BR5989","v":0},{"$f":"-CALC_Project_ANN!BS5989","v":0},{"$f":"-CALC_Project_ANN!BT5989","v":0}]
[null,null,null,{"$f":"D174","v":"Levies"},{"$f":"SYS_Admin!$D$117","v":"Nominal"},"£000",null,null,null,null,null,null,{"$f":"-CALC_Project_ANN!M5998","v":0},{"$f":"-CALC_Project_ANN!N5998","v":0},{"$f":"-CALC_Project_ANN!O5998","v":0},{"$f":"-CALC_Project_ANN!P5998","v":0},{"$f":"-CALC_Project_ANN!Q5998","v":0},{"$f":"-CALC_Project_ANN!R5998","v":0},{"$f":"-CALC_Project_ANN!S5998","v":0},{"$f":"-CALC_Project_ANN!T5998","v":0},{"$f":"-CALC_Project_ANN!U5998","v":0},{"$f":"-CALC_Project_ANN!V5998","v":0},{"$f":"-CALC_Project_ANN!W5998","v":0},{"$f":"-CALC_Project_ANN!X5998","v":0},{"$f":"-CALC_Project_ANN!Y5998","v":0},{"$f":"-CALC_Project_ANN!Z5998","v":0},{"$f":"-CALC_Project_ANN!AA5998","v":0},{"$f":"-CALC_Project_ANN!AB5998","v":0},{"$f":"-CALC_Project_ANN!AC5998","v":0},{"$f":"-CALC_Project_ANN!AD5998","v":0},{"$f":"-CALC_Project_ANN!AE5998","v":0},{"$f":"-CALC_Project_ANN!AF5998","v":0},{"$f":"-CALC_Project_ANN!AG5998","v":0},{"$f":"-CALC_Project_ANN!AH5998","v":0},{"$f":"-CALC_Project_ANN!AI5998","v":0},{"$f":"-CALC_Project_ANN!AJ5998","v":0},{"$f":"-CALC_Project_ANN!AK5998","v":0},{"$f":"-CALC_Project_ANN!AL5998","v":0},{"$f":"-CALC_Project_ANN!AM5998","v":0},{"$f":"-CALC_Project_ANN!AN5998","v":0},{"$f":"-CALC_Project_ANN!AO5998","v":0},{"$f":"-CALC_Project_ANN!AP5998","v":0},{"$f":"-CALC_Project_ANN!AQ5998","v":0},{"$f":"-CALC_Project_ANN!AR5998","v":0},{"$f":"-CALC_Project_ANN!AS5998","v":0},{"$f":"-CALC_Project_ANN!AT5998","v":0},{"$f":"-CALC_Project_ANN!AU5998","v":0},{"$f":"-CALC_Project_ANN!AV5998","v":0},{"$f":"-CALC_Project_ANN!AW5998","v":0},{"$f":"-CALC_Project_ANN!AX5998","v":0},{"$f":"-CALC_Project_ANN!AY5998","v":0},{"$f":"-CALC_Project_ANN!AZ5998","v":0},{"$f":"-CALC_Project_ANN!BA5998","v":0},{"$f":"-CALC_Project_ANN!BB5998","v":0},{"$f":"-CALC_Project_ANN!BC5998","v":0},{"$f":"-CALC_Project_ANN!BD5998","v":0},{"$f":"-CALC_Project_ANN!BE5998","v":0},{"$f":"-CALC_Project_ANN!BF5998","v":0},{"$f":"-CALC_Project_ANN!BG5998","v":0},{"$f":"-CALC_Project_ANN!BH5998","v":0},{"$f":"-CALC_Project_ANN!BI5998","v":0},{"$f":"-CALC_Project_ANN!BJ5998","v":0},{"$f":"-CALC_Project_ANN!BK5998","v":0},{"$f":"-CALC_Project_ANN!BL5998","v":0},{"$f":"-CALC_Project_ANN!BM5998","v":0},{"$f":"-CALC_Project_ANN!BN5998","v":0},{"$f":"-CALC_Project_ANN!BO5998","v":0},{"$f":"-CALC_Project_ANN!BP5998","v":0},{"$f":"-CALC_Project_ANN!BQ5998","v":0},{"$f":"-CALC_Project_ANN!BR5998","v":0},{"$f":"-CALC_Project_ANN!BS5998","v":0},{"$f":"-CALC_Project_ANN!BT5998","v":0}]
[]
[null,null,null,"Total energy demand",null,"kWh",null,null,null,null,null,null,{"$f":"CALC_Customers_ANN!M397","v":0},{"$f":"CALC_Customers_ANN!N397","v":0},{"$f":"CALC_Customers_ANN!O397","v":0},{"$f":"CALC_Customers_ANN!P397","v":0},{"$f":"CALC_Customers_ANN!Q397","v":0},{"$f":"CALC_Customers_ANN!R397","v":0},{"$f":"CALC_Customers_ANN!S397","v":0},{"$f":"CALC_Customers_ANN!T397","v":0},{"$f":"CALC_Customers_ANN!U397","v":0},{"$f":"CALC_Customers_ANN!V397","v":0},{"$f":"CALC_Customers_ANN!W397","v":0},{"$f":"CALC_Customers_ANN!X397","v":0},{"$f":"CALC_Customers_ANN!Y397","v":0},{"$f":"CALC_Customers_ANN!Z397","v":0},{"$f":"CALC_Customers_ANN!AA397","v":0},{"$f":"CALC_Customers_ANN!AB397","v":0},{"$f":"CALC_Customers_ANN!AC397","v":0},{"$f":"CALC_Customers_ANN!AD397","v":0},{"$f":"CALC_Customers_ANN!AE397","v":0},{"$f":"CALC_Customers_ANN!AF397","v":0},{"$f":"CALC_Customers_ANN!AG397","v":0},{"$f":"CALC_Customers_ANN!AH397","v":0},{"$f":"CALC_Customers_ANN!AI397","v":0},{"$f":"CALC_Customers_ANN!AJ397","v":0},{"$f":"CALC_Customers_ANN!AK397","v":0},{"$f":"CALC_Customers_ANN!AL397","v":0},{"$f":"CALC_Customers_ANN!AM397","v":0},{"$f":"CALC_Customers_ANN!AN397","v":0},{"$f":"CALC_Customers_ANN!AO397","v":0},{"$f":"CALC_Customers_ANN!AP397","v":0},{"$f":"CALC_Customers_ANN!AQ397","v":0},{"$f":"CALC_Customers_ANN!AR397","v":0},{"$f":"CALC_Customers_ANN!AS397","v":0},{"$f":"CALC_Customers_ANN!AT397","v":0},{"$f":"CALC_Customers_ANN!AU397","v":0},{"$f":"CALC_Customers_ANN!AV397","v":0},{"$f":"CALC_Customers_ANN!AW397","v":0},{"$f":"CALC_Customers_ANN!AX397","v":0},{"$f":"CALC_Customers_ANN!AY397","v":0},{"$f":"CALC_Customers_ANN!AZ397","v":0},{"$f":"CALC_Customers_ANN!BA397","v":0},{"$f":"CALC_Customers_ANN!BB397","v":0},{"$f":"CALC_Customers_ANN!BC397","v":0},{"$f":"CALC_Customers_ANN!BD397","v":0},{"$f":"CALC_Customers_ANN!BE397","v":0},{"$f":"CALC_Customers_ANN!BF397","v":0},{"$f":"CALC_Customers_ANN!BG397","v":0},{"$f":"CALC_Customers_ANN!BH397","v":0},{"$f":"CALC_Customers_ANN!BI397","v":0},{"$f":"CALC_Customers_ANN!BJ397","v":0},{"$f":"CALC_Customers_ANN!BK397","v":0},{"$f":"CALC_Customers_ANN!BL397","v":0},{"$f":"CALC_Customers_ANN!BM397","v":0},{"$f":"CALC_Customers_ANN!BN397","v":0},{"$f":"CALC_Customers_ANN!BO397","v":0},{"$f":"CALC_Customers_ANN!BP397","v":0},{"$f":"CALC_Customers_ANN!BQ397","v":0},{"$f":"CALC_Customers_ANN!BR397","v":0},{"$f":"CALC_Customers_ANN!BS397","v":0},{"$f":"CALC_Customers_ANN!BT397","v":0}]
[]
[null,null,null,"SELECTED"]
[null,null,null,"Start year",null,"Year",{"$f":"Dashboard!$H$175","v":2023},null,null,null,null,null,{"$f":"(M$3=$G251)*1","v":1},{"$f":"(N$3=$G251)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AD$3=$G251)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT$3=$G251)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BJ$3=$G251)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"End year",null,"Year",{"$f":"Dashboard!$P$175","v":2040},null,null,null,null,null,{"$f":"(M$3=$G252)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M253:BT253)-1","v":0},null,null,null,null,{"$f":"M$6*M251","v":1},{"$f":"N$6*N251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph Width",null,"Years",{"$f":"MAX(H254-H253,1)","v":18},{"$f":"SUM(M254:BT254)","v":18},null,null,null,null,{"$f":"M$6*M252","v":0},{"$f":"N$6*N252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$3","v":2023},{"$f":"N$3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,{"$f":"CHOOSE($H$134,D179,D214)","v":0},"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M179,M214)*(10^5)/M138,0)","v":0},{"$f":"IFERROR(CHOOSE($H$134,N179,N214)*(10^5)/N138,0)","v":0},{"$f":"IFERROR(CHOOSE($H$134,O179,O214)*(10^5)/O138,0)","v":0},{"$f":"IFERROR(CHOOSE($H$134,P179,P214)*(10^5)/P138,0)","v":0},{"$f":"IFERROR(CHOOSE($H$134,Q179,Q214)*(10^5)/Q138,0)","v":0},{"$f":"IFERROR(CHOOSE($H$134,R179,R214)*(10^5)/R138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M180,M215)*(10^5)/M139,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M181,M216)*(10^5)/M140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M182,M217)*(10^5)/M141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M183,M218)*(10^5)/M142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M184,M219)*(10^5)/M143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M185,M220)*(10^5)/M144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M186,M221)*(10^5)/M145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M187,M222)*(10^5)/M146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M188,M223)*(10^5)/M147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M189,M224)*(10^5)/M148,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M190,M225)*(10^5)/M149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M191,M226)*(10^5)/M150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M192,M227)*(10^5)/M151,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M193,M228)*(10^5)/M152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M194,M229)*(10^5)/M153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M195,M230)*(10^5)/M154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M196,M231)*(10^5)/M155,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M197,M232)*(10^5)/M156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M198,M233)*(10^5)/M157,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CHOOSE($H$134,D199,D234)","v":0},"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M199,M234)*(10^5)/M158,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M200,M235)*(10^5)/M159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M201,M236)*(10^5)/M160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M202,M237)*(10^5)/M161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M203,M238)*(10^5)/M162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M204,M239)*(10^5)/M163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M205,M240)*(10^5)/M164,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M206,M241)*(10^5)/M165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M207,M242)*(10^5)/M166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M208,M243)*(10^5)/M167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M","Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M209,M244)*(10^5)/M$248,0)","v":0},0,0,0,{"$f":"IFERROR(CHOOSE($H$134,Q209,Q244)*(10^5)/Q$248,0)","v":0},0,0,0,{"$f":"IFERROR(CHOOSE($H$134,U209,U244)*(10^5)/U$248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel","Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M210,M245)*(10^5)/M$248,0)","v":0},0,0,{"$f":"IFERROR(CHOOSE($H$134,P210,P245)*(10^5)/P$248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Levies","Real","p/kWh energy imported",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($H$134,M211,M246)*(10^5)/M$248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"GROWH RATE",null,null,null,null,null,null,null,null,{"$f":"M$3","v":2023},{"$f":"N$3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,{"$f":"CHOOSE($H$134,D179,D214)","v":0},null,"%",{"$f":"H138","v":false},null,null,null,null,{"$f":"D292","v":0},1,{"$f":"IFERROR(N257/M257*M292,M292)","v":1},{"$f":"IFERROR(O257/N257*N292,N292)","v":1},{"$f":"IFERROR(P257/O257*O292,O292)","v":1},{"$f":"IFERROR(Q257/P257*P292,P292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N258/M258*M293,M293)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N259/M259*M294,M294)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N260/M260*M295,M295)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N261/M261*M296,M296)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N262/M262*M297,M297)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N263/M263*M298,M298)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N264/M264*M299,M299)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N265/M265*M300,M300)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N266/M266*M301,M301)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N267/M267*M302,M302)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N268/M268*M303,M303)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N269/M269*M304,M304)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N270/M270*M305,M305)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N271/M271*M306,M306)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N272/M272*M307,M307)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N273/M273*M308,M308)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N274/M274*M309,M309)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N275/M275*M310,M310)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N276/M276*M311,M311)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N277/M277*M312,M312)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N278/M278*M313,M313)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N279/M279*M314,M314)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N280/M280*M315,M315)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N281/M281*M316,M316)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N282/M282*M317,M317)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N283/M283*M318,M318)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N284/M284*M319,M319)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N285/M285*M320,M320)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,null,"%",false,null,null,null,null,0,1,{"$f":"IFERROR(N286/M286*M321,M321)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"O&M",null,"%",{"$f":"H172","v":true},null,null,null,null,"O&M",1,{"$f":"IFERROR(N287/M287*M322,M322)","v":1},1,1,{"$f":"IFERROR(Q287/P287*P322,P322)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AR287/AQ287*AQ322,AQ322)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Fuel",null,"%",{"$f":"H173","v":true},null,null,null,null,"Fuel",1,{"$f":"IFERROR(N288/M288*M323,M323)","v":1},1,1,{"$f":"IFERROR(Q288/P288*P323,P323)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Levies",null,"%",{"$f":"H174","v":false},null,null,null,null,"Levies",1,{"$f":"IFERROR(N289/M289*M324,M324)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!T175&\" Indexation Analysis\"","v":"Real Indexation Analysis"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B343)+1","v":5},null,"GRAPH 5 - REVENUE STACK AND COST STACK"]
[]
[null,null,{"$f":"MAX(C$345:C345)+1","v":1},"GRAPH DATA"]
[]
[null,null,null,"Start year",null,"Year",{"$f":"Dashboard!AD191","v":2021},null,null,null,null,null,{"$f":"(M$3=$G348)*1","v":0},{"$f":"(N$3=$G348)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AD$3=$G348)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT$3=$G348)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BJ$3=$G348)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"End year",null,"Year",{"$f":"Dashboard!AO191","v":2040},null,null,null,null,null,{"$f":"(M$3=$G349)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M350:BT350)-1","v":-1},null,null,null,null,{"$f":"M$6*M348","v":0},{"$f":"N$6*N348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph Width",null,"Years",{"$f":"MAX(H351-H350,1)","v":19},{"$f":"SUM(M351:BT351)","v":18},null,null,null,null,{"$f":"M$6*M349","v":0},{"$f":"N$6*N349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Max value for Y axis",null,{"$f":"CALC_Project_ANN!F8625","v":"£000"},{"$f":"MAX(OFFSET(M368:M369,,gphG5Offset,,gphG5Width))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$3","v":2023},{"$f":"N$3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,{"$f":"CALC_Project_ANN!D8628","v":"Heat Customers"},null,{"$f":"CALC_Project_ANN!F8628","v":"£000"},null,null,null,null,null,{"$f":"D354","v":"Heat Customers"},{"$f":"CALC_Project_ANN!M8628","v":0},{"$f":"CALC_Project_ANN!N8628","v":0},{"$f":"CALC_Project_ANN!O8628","v":0},{"$f":"CALC_Project_ANN!P8628","v":0},{"$f":"CALC_Project_ANN!Q8628","v":0},{"$f":"CALC_Project_ANN!R8628","v":0},{"$f":"CALC_Project_ANN!S8628","v":0},{"$f":"CALC_Project_ANN!T8628","v":0},{"$f":"CALC_Project_ANN!U8628","v":0},{"$f":"CALC_Project_ANN!V8628","v":0},{"$f":"CALC_Project_ANN!W8628","v":0},{"$f":"CALC_Project_ANN!X8628","v":0},{"$f":"CALC_Project_ANN!Y8628","v":0},{"$f":"CALC_Project_ANN!Z8628","v":0},{"$f":"CALC_Project_ANN!AA8628","v":0},{"$f":"CALC_Project_ANN!AB8628","v":0},{"$f":"CALC_Project_ANN!AC8628","v":0},{"$f":"CALC_Project_ANN!AD8628","v":0},{"$f":"CALC_Project_ANN!AE8628","v":0},{"$f":"CALC_Project_ANN!AF8628","v":0},{"$f":"CALC_Project_ANN!AG8628","v":0},{"$f":"CALC_Project_ANN!AH8628","v":0},{"$f":"CALC_Project_ANN!AI8628","v":0},{"$f":"CALC_Project_ANN!AJ8628","v":0},{"$f":"CALC_Project_ANN!AK8628","v":0},{"$f":"CALC_Project_ANN!AL8628","v":0},{"$f":"CALC_Project_ANN!AM8628","v":0},{"$f":"CALC_Project_ANN!AN8628","v":0},{"$f":"CALC_Project_ANN!AO8628","v":0},{"$f":"CALC_Project_ANN!AP8628","v":0},{"$f":"CALC_Project_ANN!AQ8628","v":0},{"$f":"CALC_Project_ANN!AR8628","v":0},{"$f":"CALC_Project_ANN!AS8628","v":0},{"$f":"CALC_Project_ANN!AT8628","v":0},{"$f":"CALC_Project_ANN!AU8628","v":0},{"$f":"CALC_Project_ANN!AV8628","v":0},{"$f":"CALC_Project_ANN!AW8628","v":0},{"$f":"CALC_Project_ANN!AX8628","v":0},{"$f":"CALC_Project_ANN!AY8628","v":0},{"$f":"CALC_Project_ANN!AZ8628","v":0},{"$f":"CALC_Project_ANN!BA8628","v":0},{"$f":"CALC_Project_ANN!BB8628","v":0},{"$f":"CALC_Project_ANN!BC8628","v":0},{"$f":"CALC_Project_ANN!BD8628","v":0},{"$f":"CALC_Project_ANN!BE8628","v":0},{"$f":"CALC_Project_ANN!BF8628","v":0},{"$f":"CALC_Project_ANN!BG8628","v":0},{"$f":"CALC_Project_ANN!BH8628","v":0},{"$f":"CALC_Project_ANN!BI8628","v":0},{"$f":"CALC_Project_ANN!BJ8628","v":0},{"$f":"CALC_Project_ANN!BK8628","v":0},{"$f":"CALC_Project_ANN!BL8628","v":0},{"$f":"CALC_Project_ANN!BM8628","v":0},{"$f":"CALC_Project_ANN!BN8628","v":0},{"$f":"CALC_Project_ANN!BO8628","v":0},{"$f":"CALC_Project_ANN!BP8628","v":0},{"$f":"CALC_Project_ANN!BQ8628","v":0},{"$f":"CALC_Project_ANN!BR8628","v":0},{"$f":"CALC_Project_ANN!BS8628","v":0},{"$f":"CALC_Project_ANN!BT8628","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8629","v":"Cooling Customers"},null,{"$f":"CALC_Project_ANN!F8629","v":"£000"},null,null,null,null,null,{"$f":"D355","v":"Cooling Customers"},{"$f":"CALC_Project_ANN!M8629","v":0},{"$f":"CALC_Project_ANN!N8629","v":0},{"$f":"CALC_Project_ANN!O8629","v":0},{"$f":"CALC_Project_ANN!P8629","v":0},{"$f":"CALC_Project_ANN!Q8629","v":0},{"$f":"CALC_Project_ANN!R8629","v":0},{"$f":"CALC_Project_ANN!S8629","v":0},{"$f":"CALC_Project_ANN!T8629","v":0},{"$f":"CALC_Project_ANN!U8629","v":0},{"$f":"CALC_Project_ANN!V8629","v":0},{"$f":"CALC_Project_ANN!W8629","v":0},{"$f":"CALC_Project_ANN!X8629","v":0},{"$f":"CALC_Project_ANN!Y8629","v":0},{"$f":"CALC_Project_ANN!Z8629","v":0},{"$f":"CALC_Project_ANN!AA8629","v":0},{"$f":"CALC_Project_ANN!AB8629","v":0},{"$f":"CALC_Project_ANN!AC8629","v":0},{"$f":"CALC_Project_ANN!AD8629","v":0},{"$f":"CALC_Project_ANN!AE8629","v":0},{"$f":"CALC_Project_ANN!AF8629","v":0},{"$f":"CALC_Project_ANN!AG8629","v":0},{"$f":"CALC_Project_ANN!AH8629","v":0},{"$f":"CALC_Project_ANN!AI8629","v":0},{"$f":"CALC_Project_ANN!AJ8629","v":0},{"$f":"CALC_Project_ANN!AK8629","v":0},{"$f":"CALC_Project_ANN!AL8629","v":0},{"$f":"CALC_Project_ANN!AM8629","v":0},{"$f":"CALC_Project_ANN!AN8629","v":0},{"$f":"CALC_Project_ANN!AO8629","v":0},{"$f":"CALC_Project_ANN!AP8629","v":0},{"$f":"CALC_Project_ANN!AQ8629","v":0},{"$f":"CALC_Project_ANN!AR8629","v":0},{"$f":"CALC_Project_ANN!AS8629","v":0},{"$f":"CALC_Project_ANN!AT8629","v":0},{"$f":"CALC_Project_ANN!AU8629","v":0},{"$f":"CALC_Project_ANN!AV8629","v":0},{"$f":"CALC_Project_ANN!AW8629","v":0},{"$f":"CALC_Project_ANN!AX8629","v":0},{"$f":"CALC_Project_ANN!AY8629","v":0},{"$f":"CALC_Project_ANN!AZ8629","v":0},{"$f":"CALC_Project_ANN!BA8629","v":0},{"$f":"CALC_Project_ANN!BB8629","v":0},{"$f":"CALC_Project_ANN!BC8629","v":0},{"$f":"CALC_Project_ANN!BD8629","v":0},{"$f":"CALC_Project_ANN!BE8629","v":0},{"$f":"CALC_Project_ANN!BF8629","v":0},{"$f":"CALC_Project_ANN!BG8629","v":0},{"$f":"CALC_Project_ANN!BH8629","v":0},{"$f":"CALC_Project_ANN!BI8629","v":0},{"$f":"CALC_Project_ANN!BJ8629","v":0},{"$f":"CALC_Project_ANN!BK8629","v":0},{"$f":"CALC_Project_ANN!BL8629","v":0},{"$f":"CALC_Project_ANN!BM8629","v":0},{"$f":"CALC_Project_ANN!BN8629","v":0},{"$f":"CALC_Project_ANN!BO8629","v":0},{"$f":"CALC_Project_ANN!BP8629","v":0},{"$f":"CALC_Project_ANN!BQ8629","v":0},{"$f":"CALC_Project_ANN!BR8629","v":0},{"$f":"CALC_Project_ANN!BS8629","v":0},{"$f":"CALC_Project_ANN!BT8629","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8630","v":"Private Wire Customers"},null,{"$f":"CALC_Project_ANN!F8630","v":"£000"},null,null,null,null,null,"Private Wire Customers",{"$f":"CALC_Project_ANN!M8630","v":0},{"$f":"CALC_Project_ANN!N8630","v":0},{"$f":"CALC_Project_ANN!O8630","v":0},{"$f":"CALC_Project_ANN!P8630","v":0},{"$f":"CALC_Project_ANN!Q8630","v":0},{"$f":"CALC_Project_ANN!R8630","v":0},{"$f":"CALC_Project_ANN!S8630","v":0},{"$f":"CALC_Project_ANN!T8630","v":0},{"$f":"CALC_Project_ANN!U8630","v":0},{"$f":"CALC_Project_ANN!V8630","v":0},{"$f":"CALC_Project_ANN!W8630","v":0},{"$f":"CALC_Project_ANN!X8630","v":0},{"$f":"CALC_Project_ANN!Y8630","v":0},{"$f":"CALC_Project_ANN!Z8630","v":0},{"$f":"CALC_Project_ANN!AA8630","v":0},{"$f":"CALC_Project_ANN!AB8630","v":0},{"$f":"CALC_Project_ANN!AC8630","v":0},{"$f":"CALC_Project_ANN!AD8630","v":0},{"$f":"CALC_Project_ANN!AE8630","v":0},{"$f":"CALC_Project_ANN!AF8630","v":0},{"$f":"CALC_Project_ANN!AG8630","v":0},{"$f":"CALC_Project_ANN!AH8630","v":0},{"$f":"CALC_Project_ANN!AI8630","v":0},{"$f":"CALC_Project_ANN!AJ8630","v":0},{"$f":"CALC_Project_ANN!AK8630","v":0},{"$f":"CALC_Project_ANN!AL8630","v":0},{"$f":"CALC_Project_ANN!AM8630","v":0},{"$f":"CALC_Project_ANN!AN8630","v":0},{"$f":"CALC_Project_ANN!AO8630","v":0},{"$f":"CALC_Project_ANN!AP8630","v":0},{"$f":"CALC_Project_ANN!AQ8630","v":0},{"$f":"CALC_Project_ANN!AR8630","v":0},{"$f":"CALC_Project_ANN!AS8630","v":0},{"$f":"CALC_Project_ANN!AT8630","v":0},{"$f":"CALC_Project_ANN!AU8630","v":0},{"$f":"CALC_Project_ANN!AV8630","v":0},{"$f":"CALC_Project_ANN!AW8630","v":0},{"$f":"CALC_Project_ANN!AX8630","v":0},{"$f":"CALC_Project_ANN!AY8630","v":0},{"$f":"CALC_Project_ANN!AZ8630","v":0},{"$f":"CALC_Project_ANN!BA8630","v":0},{"$f":"CALC_Project_ANN!BB8630","v":0},{"$f":"CALC_Project_ANN!BC8630","v":0},{"$f":"CALC_Project_ANN!BD8630","v":0},{"$f":"CALC_Project_ANN!BE8630","v":0},{"$f":"CALC_Project_ANN!BF8630","v":0},{"$f":"CALC_Project_ANN!BG8630","v":0},{"$f":"CALC_Project_ANN!BH8630","v":0},{"$f":"CALC_Project_ANN!BI8630","v":0},{"$f":"CALC_Project_ANN!BJ8630","v":0},{"$f":"CALC_Project_ANN!BK8630","v":0},{"$f":"CALC_Project_ANN!BL8630","v":0},{"$f":"CALC_Project_ANN!BM8630","v":0},{"$f":"CALC_Project_ANN!BN8630","v":0},{"$f":"CALC_Project_ANN!BO8630","v":0},{"$f":"CALC_Project_ANN!BP8630","v":0},{"$f":"CALC_Project_ANN!BQ8630","v":0},{"$f":"CALC_Project_ANN!BR8630","v":0},{"$f":"CALC_Project_ANN!BS8630","v":0},{"$f":"CALC_Project_ANN!BT8630","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8631","v":"Exported electricity sales"},null,{"$f":"CALC_Project_ANN!F8631","v":"£000"},null,null,null,null,null,"Exported electricity sales",{"$f":"CALC_Project_ANN!M8631","v":0},{"$f":"CALC_Project_ANN!N8631","v":0},{"$f":"CALC_Project_ANN!O8631","v":0},{"$f":"CALC_Project_ANN!P8631","v":0},{"$f":"CALC_Project_ANN!Q8631","v":0},{"$f":"CALC_Project_ANN!R8631","v":0},{"$f":"CALC_Project_ANN!S8631","v":0},{"$f":"CALC_Project_ANN!T8631","v":0},{"$f":"CALC_Project_ANN!U8631","v":0},{"$f":"CALC_Project_ANN!V8631","v":0},{"$f":"CALC_Project_ANN!W8631","v":0},{"$f":"CALC_Project_ANN!X8631","v":0},{"$f":"CALC_Project_ANN!Y8631","v":0},{"$f":"CALC_Project_ANN!Z8631","v":0},{"$f":"CALC_Project_ANN!AA8631","v":0},{"$f":"CALC_Project_ANN!AB8631","v":0},{"$f":"CALC_Project_ANN!AC8631","v":0},{"$f":"CALC_Project_ANN!AD8631","v":0},{"$f":"CALC_Project_ANN!AE8631","v":0},{"$f":"CALC_Project_ANN!AF8631","v":0},{"$f":"CALC_Project_ANN!AG8631","v":0},{"$f":"CALC_Project_ANN!AH8631","v":0},{"$f":"CALC_Project_ANN!AI8631","v":0},{"$f":"CALC_Project_ANN!AJ8631","v":0},{"$f":"CALC_Project_ANN!AK8631","v":0},{"$f":"CALC_Project_ANN!AL8631","v":0},{"$f":"CALC_Project_ANN!AM8631","v":0},{"$f":"CALC_Project_ANN!AN8631","v":0},{"$f":"CALC_Project_ANN!AO8631","v":0},{"$f":"CALC_Project_ANN!AP8631","v":0},{"$f":"CALC_Project_ANN!AQ8631","v":0},{"$f":"CALC_Project_ANN!AR8631","v":0},{"$f":"CALC_Project_ANN!AS8631","v":0},{"$f":"CALC_Project_ANN!AT8631","v":0},{"$f":"CALC_Project_ANN!AU8631","v":0},{"$f":"CALC_Project_ANN!AV8631","v":0},{"$f":"CALC_Project_ANN!AW8631","v":0},{"$f":"CALC_Project_ANN!AX8631","v":0},{"$f":"CALC_Project_ANN!AY8631","v":0},{"$f":"CALC_Project_ANN!AZ8631","v":0},{"$f":"CALC_Project_ANN!BA8631","v":0},{"$f":"CALC_Project_ANN!BB8631","v":0},{"$f":"CALC_Project_ANN!BC8631","v":0},{"$f":"CALC_Project_ANN!BD8631","v":0},{"$f":"CALC_Project_ANN!BE8631","v":0},{"$f":"CALC_Project_ANN!BF8631","v":0},{"$f":"CALC_Project_ANN!BG8631","v":0},{"$f":"CALC_Project_ANN!BH8631","v":0},{"$f":"CALC_Project_ANN!BI8631","v":0},{"$f":"CALC_Project_ANN!BJ8631","v":0},{"$f":"CALC_Project_ANN!BK8631","v":0},{"$f":"CALC_Project_ANN!BL8631","v":0},{"$f":"CALC_Project_ANN!BM8631","v":0},{"$f":"CALC_Project_ANN!BN8631","v":0},{"$f":"CALC_Project_ANN!BO8631","v":0},{"$f":"CALC_Project_ANN!BP8631","v":0},{"$f":"CALC_Project_ANN!BQ8631","v":0},{"$f":"CALC_Project_ANN!BR8631","v":0},{"$f":"CALC_Project_ANN!BS8631","v":0},{"$f":"CALC_Project_ANN!BT8631","v":0}]
[null,null,null,"Connection charges",null,{"$f":"CALC_Project_ANN!F8633","v":"£000"},null,null,null,null,null,"Connection charges",{"$f":"CALC_Project_ANN!M8632","v":0},{"$f":"CALC_Project_ANN!N8632","v":0},{"$f":"CALC_Project_ANN!O8632","v":0},{"$f":"CALC_Project_ANN!P8632","v":0},{"$f":"CALC_Project_ANN!Q8632","v":0},{"$f":"CALC_Project_ANN!R8632","v":0},{"$f":"CALC_Project_ANN!S8632","v":0},{"$f":"CALC_Project_ANN!T8632","v":0},{"$f":"CALC_Project_ANN!U8632","v":0},{"$f":"CALC_Project_ANN!V8632","v":0},{"$f":"CALC_Project_ANN!W8632","v":0},{"$f":"CALC_Project_ANN!X8632","v":0},{"$f":"CALC_Project_ANN!Y8632","v":0},{"$f":"CALC_Project_ANN!Z8632","v":0},{"$f":"CALC_Project_ANN!AA8632","v":0},{"$f":"CALC_Project_ANN!AB8632","v":0},{"$f":"CALC_Project_ANN!AC8632","v":0},{"$f":"CALC_Project_ANN!AD8632","v":0},{"$f":"CALC_Project_ANN!AE8632","v":0},{"$f":"CALC_Project_ANN!AF8632","v":0},{"$f":"CALC_Project_ANN!AG8632","v":0},{"$f":"CALC_Project_ANN!AH8632","v":0},{"$f":"CALC_Project_ANN!AI8632","v":0},{"$f":"CALC_Project_ANN!AJ8632","v":0},{"$f":"CALC_Project_ANN!AK8632","v":0},{"$f":"CALC_Project_ANN!AL8632","v":0},{"$f":"CALC_Project_ANN!AM8632","v":0},{"$f":"CALC_Project_ANN!AN8632","v":0},{"$f":"CALC_Project_ANN!AO8632","v":0},{"$f":"CALC_Project_ANN!AP8632","v":0},{"$f":"CALC_Project_ANN!AQ8632","v":0},{"$f":"CALC_Project_ANN!AR8632","v":0},{"$f":"CALC_Project_ANN!AS8632","v":0},{"$f":"CALC_Project_ANN!AT8632","v":0},{"$f":"CALC_Project_ANN!AU8632","v":0},{"$f":"CALC_Project_ANN!AV8632","v":0},{"$f":"CALC_Project_ANN!AW8632","v":0},{"$f":"CALC_Project_ANN!AX8632","v":0},{"$f":"CALC_Project_ANN!AY8632","v":0},{"$f":"CALC_Project_ANN!AZ8632","v":0},{"$f":"CALC_Project_ANN!BA8632","v":0},{"$f":"CALC_Project_ANN!BB8632","v":0},{"$f":"CALC_Project_ANN!BC8632","v":0},{"$f":"CALC_Project_ANN!BD8632","v":0},{"$f":"CALC_Project_ANN!BE8632","v":0},{"$f":"CALC_Project_ANN!BF8632","v":0},{"$f":"CALC_Project_ANN!BG8632","v":0},{"$f":"CALC_Project_ANN!BH8632","v":0},{"$f":"CALC_Project_ANN!BI8632","v":0},{"$f":"CALC_Project_ANN!BJ8632","v":0},{"$f":"CALC_Project_ANN!BK8632","v":0},{"$f":"CALC_Project_ANN!BL8632","v":0},{"$f":"CALC_Project_ANN!BM8632","v":0},{"$f":"CALC_Project_ANN!BN8632","v":0},{"$f":"CALC_Project_ANN!BO8632","v":0},{"$f":"CALC_Project_ANN!BP8632","v":0},{"$f":"CALC_Project_ANN!BQ8632","v":0},{"$f":"CALC_Project_ANN!BR8632","v":0},{"$f":"CALC_Project_ANN!BS8632","v":0},{"$f":"CALC_Project_ANN!BT8632","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8633","v":"Energy efficiency income"},null,{"$f":"CALC_Project_ANN!F8633","v":"£000"},null,null,null,null,null,"Energy efficiency income",{"$f":"CALC_Project_ANN!M8633","v":0},{"$f":"CALC_Project_ANN!N8633","v":0},{"$f":"CALC_Project_ANN!O8633","v":0},{"$f":"CALC_Project_ANN!P8633","v":0},{"$f":"CALC_Project_ANN!Q8633","v":0},{"$f":"CALC_Project_ANN!R8633","v":0},{"$f":"CALC_Project_ANN!S8633","v":0},{"$f":"CALC_Project_ANN!T8633","v":0},{"$f":"CALC_Project_ANN!U8633","v":0},{"$f":"CALC_Project_ANN!V8633","v":0},{"$f":"CALC_Project_ANN!W8633","v":0},{"$f":"CALC_Project_ANN!X8633","v":0},{"$f":"CALC_Project_ANN!Y8633","v":0},{"$f":"CALC_Project_ANN!Z8633","v":0},{"$f":"CALC_Project_ANN!AA8633","v":0},{"$f":"CALC_Project_ANN!AB8633","v":0},{"$f":"CALC_Project_ANN!AC8633","v":0},{"$f":"CALC_Project_ANN!AD8633","v":0},{"$f":"CALC_Project_ANN!AE8633","v":0},{"$f":"CALC_Project_ANN!AF8633","v":0},{"$f":"CALC_Project_ANN!AG8633","v":0},{"$f":"CALC_Project_ANN!AH8633","v":0},{"$f":"CALC_Project_ANN!AI8633","v":0},{"$f":"CALC_Project_ANN!AJ8633","v":0},{"$f":"CALC_Project_ANN!AK8633","v":0},{"$f":"CALC_Project_ANN!AL8633","v":0},{"$f":"CALC_Project_ANN!AM8633","v":0},{"$f":"CALC_Project_ANN!AN8633","v":0},{"$f":"CALC_Project_ANN!AO8633","v":0},{"$f":"CALC_Project_ANN!AP8633","v":0},{"$f":"CALC_Project_ANN!AQ8633","v":0},{"$f":"CALC_Project_ANN!AR8633","v":0},{"$f":"CALC_Project_ANN!AS8633","v":0},{"$f":"CALC_Project_ANN!AT8633","v":0},{"$f":"CALC_Project_ANN!AU8633","v":0},{"$f":"CALC_Project_ANN!AV8633","v":0},{"$f":"CALC_Project_ANN!AW8633","v":0},{"$f":"CALC_Project_ANN!AX8633","v":0},{"$f":"CALC_Project_ANN!AY8633","v":0},{"$f":"CALC_Project_ANN!AZ8633","v":0},{"$f":"CALC_Project_ANN!BA8633","v":0},{"$f":"CALC_Project_ANN!BB8633","v":0},{"$f":"CALC_Project_ANN!BC8633","v":0},{"$f":"CALC_Project_ANN!BD8633","v":0},{"$f":"CALC_Project_ANN!BE8633","v":0},{"$f":"CALC_Project_ANN!BF8633","v":0},{"$f":"CALC_Project_ANN!BG8633","v":0},{"$f":"CALC_Project_ANN!BH8633","v":0},{"$f":"CALC_Project_ANN!BI8633","v":0},{"$f":"CALC_Project_ANN!BJ8633","v":0},{"$f":"CALC_Project_ANN!BK8633","v":0},{"$f":"CALC_Project_ANN!BL8633","v":0},{"$f":"CALC_Project_ANN!BM8633","v":0},{"$f":"CALC_Project_ANN!BN8633","v":0},{"$f":"CALC_Project_ANN!BO8633","v":0},{"$f":"CALC_Project_ANN!BP8633","v":0},{"$f":"CALC_Project_ANN!BQ8633","v":0},{"$f":"CALC_Project_ANN!BR8633","v":0},{"$f":"CALC_Project_ANN!BS8633","v":0},{"$f":"CALC_Project_ANN!BT8633","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8634","v":"Other income"},null,{"$f":"CALC_Project_ANN!F8634","v":"£000"},null,null,null,null,null,"Other income",{"$f":"CALC_Project_ANN!M8634","v":0},{"$f":"CALC_Project_ANN!N8634","v":0},{"$f":"CALC_Project_ANN!O8634","v":0},{"$f":"CALC_Project_ANN!P8634","v":0},{"$f":"CALC_Project_ANN!Q8634","v":0},{"$f":"CALC_Project_ANN!R8634","v":0},{"$f":"CALC_Project_ANN!S8634","v":0},{"$f":"CALC_Project_ANN!T8634","v":0},{"$f":"CALC_Project_ANN!U8634","v":0},{"$f":"CALC_Project_ANN!V8634","v":0},{"$f":"CALC_Project_ANN!W8634","v":0},{"$f":"CALC_Project_ANN!X8634","v":0},{"$f":"CALC_Project_ANN!Y8634","v":0},{"$f":"CALC_Project_ANN!Z8634","v":0},{"$f":"CALC_Project_ANN!AA8634","v":0},{"$f":"CALC_Project_ANN!AB8634","v":0},{"$f":"CALC_Project_ANN!AC8634","v":0},{"$f":"CALC_Project_ANN!AD8634","v":0},{"$f":"CALC_Project_ANN!AE8634","v":0},{"$f":"CALC_Project_ANN!AF8634","v":0},{"$f":"CALC_Project_ANN!AG8634","v":0},{"$f":"CALC_Project_ANN!AH8634","v":0},{"$f":"CALC_Project_ANN!AI8634","v":0},{"$f":"CALC_Project_ANN!AJ8634","v":0},{"$f":"CALC_Project_ANN!AK8634","v":0},{"$f":"CALC_Project_ANN!AL8634","v":0},{"$f":"CALC_Project_ANN!AM8634","v":0},{"$f":"CALC_Project_ANN!AN8634","v":0},{"$f":"CALC_Project_ANN!AO8634","v":0},{"$f":"CALC_Project_ANN!AP8634","v":0},{"$f":"CALC_Project_ANN!AQ8634","v":0},{"$f":"CALC_Project_ANN!AR8634","v":0},{"$f":"CALC_Project_ANN!AS8634","v":0},{"$f":"CALC_Project_ANN!AT8634","v":0},{"$f":"CALC_Project_ANN!AU8634","v":0},{"$f":"CALC_Project_ANN!AV8634","v":0},{"$f":"CALC_Project_ANN!AW8634","v":0},{"$f":"CALC_Project_ANN!AX8634","v":0},{"$f":"CALC_Project_ANN!AY8634","v":0},{"$f":"CALC_Project_ANN!AZ8634","v":0},{"$f":"CALC_Project_ANN!BA8634","v":0},{"$f":"CALC_Project_ANN!BB8634","v":0},{"$f":"CALC_Project_ANN!BC8634","v":0},{"$f":"CALC_Project_ANN!BD8634","v":0},{"$f":"CALC_Project_ANN!BE8634","v":0},{"$f":"CALC_Project_ANN!BF8634","v":0},{"$f":"CALC_Project_ANN!BG8634","v":0},{"$f":"CALC_Project_ANN!BH8634","v":0},{"$f":"CALC_Project_ANN!BI8634","v":0},{"$f":"CALC_Project_ANN!BJ8634","v":0},{"$f":"CALC_Project_ANN!BK8634","v":0},{"$f":"CALC_Project_ANN!BL8634","v":0},{"$f":"CALC_Project_ANN!BM8634","v":0},{"$f":"CALC_Project_ANN!BN8634","v":0},{"$f":"CALC_Project_ANN!BO8634","v":0},{"$f":"CALC_Project_ANN!BP8634","v":0},{"$f":"CALC_Project_ANN!BQ8634","v":0},{"$f":"CALC_Project_ANN!BR8634","v":0},{"$f":"CALC_Project_ANN!BS8634","v":0},{"$f":"CALC_Project_ANN!BT8634","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8635","v":"O&M"},null,{"$f":"CALC_Project_ANN!F8635","v":"£000"},null,null,null,null,null,"O&M",{"$f":"CALC_Project_ANN!M8635","v":0},{"$f":"CALC_Project_ANN!N8635","v":0},{"$f":"CALC_Project_ANN!O8635","v":0},{"$f":"CALC_Project_ANN!P8635","v":0},{"$f":"CALC_Project_ANN!Q8635","v":0},{"$f":"CALC_Project_ANN!R8635","v":0},{"$f":"CALC_Project_ANN!S8635","v":0},{"$f":"CALC_Project_ANN!T8635","v":0},{"$f":"CALC_Project_ANN!U8635","v":0},{"$f":"CALC_Project_ANN!V8635","v":0},{"$f":"CALC_Project_ANN!W8635","v":0},{"$f":"CALC_Project_ANN!X8635","v":0},{"$f":"CALC_Project_ANN!Y8635","v":0},{"$f":"CALC_Project_ANN!Z8635","v":0},{"$f":"CALC_Project_ANN!AA8635","v":0},{"$f":"CALC_Project_ANN!AB8635","v":0},{"$f":"CALC_Project_ANN!AC8635","v":0},{"$f":"CALC_Project_ANN!AD8635","v":0},{"$f":"CALC_Project_ANN!AE8635","v":0},{"$f":"CALC_Project_ANN!AF8635","v":0},{"$f":"CALC_Project_ANN!AG8635","v":0},{"$f":"CALC_Project_ANN!AH8635","v":0},{"$f":"CALC_Project_ANN!AI8635","v":0},{"$f":"CALC_Project_ANN!AJ8635","v":0},{"$f":"CALC_Project_ANN!AK8635","v":0},{"$f":"CALC_Project_ANN!AL8635","v":0},{"$f":"CALC_Project_ANN!AM8635","v":0},{"$f":"CALC_Project_ANN!AN8635","v":0},{"$f":"CALC_Project_ANN!AO8635","v":0},{"$f":"CALC_Project_ANN!AP8635","v":0},{"$f":"CALC_Project_ANN!AQ8635","v":0},{"$f":"CALC_Project_ANN!AR8635","v":0},{"$f":"CALC_Project_ANN!AS8635","v":0},{"$f":"CALC_Project_ANN!AT8635","v":0},{"$f":"CALC_Project_ANN!AU8635","v":0},{"$f":"CALC_Project_ANN!AV8635","v":0},{"$f":"CALC_Project_ANN!AW8635","v":0},{"$f":"CALC_Project_ANN!AX8635","v":0},{"$f":"CALC_Project_ANN!AY8635","v":0},{"$f":"CALC_Project_ANN!AZ8635","v":0},{"$f":"CALC_Project_ANN!BA8635","v":0},{"$f":"CALC_Project_ANN!BB8635","v":0},{"$f":"CALC_Project_ANN!BC8635","v":0},{"$f":"CALC_Project_ANN!BD8635","v":0},{"$f":"CALC_Project_ANN!BE8635","v":0},{"$f":"CALC_Project_ANN!BF8635","v":0},{"$f":"CALC_Project_ANN!BG8635","v":0},{"$f":"CALC_Project_ANN!BH8635","v":0},{"$f":"CALC_Project_ANN!BI8635","v":0},{"$f":"CALC_Project_ANN!BJ8635","v":0},{"$f":"CALC_Project_ANN!BK8635","v":0},{"$f":"CALC_Project_ANN!BL8635","v":0},{"$f":"CALC_Project_ANN!BM8635","v":0},{"$f":"CALC_Project_ANN!BN8635","v":0},{"$f":"CALC_Project_ANN!BO8635","v":0},{"$f":"CALC_Project_ANN!BP8635","v":0},{"$f":"CALC_Project_ANN!BQ8635","v":0},{"$f":"CALC_Project_ANN!BR8635","v":0},{"$f":"CALC_Project_ANN!BS8635","v":0},{"$f":"CALC_Project_ANN!BT8635","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8636","v":"Fuel"},null,{"$f":"CALC_Project_ANN!F8636","v":"£000"},null,null,null,null,null,"Fuel",{"$f":"CALC_Project_ANN!M8636","v":0},{"$f":"CALC_Project_ANN!N8636","v":0},{"$f":"CALC_Project_ANN!O8636","v":0},{"$f":"CALC_Project_ANN!P8636","v":0},{"$f":"CALC_Project_ANN!Q8636","v":0},{"$f":"CALC_Project_ANN!R8636","v":0},{"$f":"CALC_Project_ANN!S8636","v":0},{"$f":"CALC_Project_ANN!T8636","v":0},{"$f":"CALC_Project_ANN!U8636","v":0},{"$f":"CALC_Project_ANN!V8636","v":0},{"$f":"CALC_Project_ANN!W8636","v":0},{"$f":"CALC_Project_ANN!X8636","v":0},{"$f":"CALC_Project_ANN!Y8636","v":0},{"$f":"CALC_Project_ANN!Z8636","v":0},{"$f":"CALC_Project_ANN!AA8636","v":0},{"$f":"CALC_Project_ANN!AB8636","v":0},{"$f":"CALC_Project_ANN!AC8636","v":0},{"$f":"CALC_Project_ANN!AD8636","v":0},{"$f":"CALC_Project_ANN!AE8636","v":0},{"$f":"CALC_Project_ANN!AF8636","v":0},{"$f":"CALC_Project_ANN!AG8636","v":0},{"$f":"CALC_Project_ANN!AH8636","v":0},{"$f":"CALC_Project_ANN!AI8636","v":0},{"$f":"CALC_Project_ANN!AJ8636","v":0},{"$f":"CALC_Project_ANN!AK8636","v":0},{"$f":"CALC_Project_ANN!AL8636","v":0},{"$f":"CALC_Project_ANN!AM8636","v":0},{"$f":"CALC_Project_ANN!AN8636","v":0},{"$f":"CALC_Project_ANN!AO8636","v":0},{"$f":"CALC_Project_ANN!AP8636","v":0},{"$f":"CALC_Project_ANN!AQ8636","v":0},{"$f":"CALC_Project_ANN!AR8636","v":0},{"$f":"CALC_Project_ANN!AS8636","v":0},{"$f":"CALC_Project_ANN!AT8636","v":0},{"$f":"CALC_Project_ANN!AU8636","v":0},{"$f":"CALC_Project_ANN!AV8636","v":0},{"$f":"CALC_Project_ANN!AW8636","v":0},{"$f":"CALC_Project_ANN!AX8636","v":0},{"$f":"CALC_Project_ANN!AY8636","v":0},{"$f":"CALC_Project_ANN!AZ8636","v":0},{"$f":"CALC_Project_ANN!BA8636","v":0},{"$f":"CALC_Project_ANN!BB8636","v":0},{"$f":"CALC_Project_ANN!BC8636","v":0},{"$f":"CALC_Project_ANN!BD8636","v":0},{"$f":"CALC_Project_ANN!BE8636","v":0},{"$f":"CALC_Project_ANN!BF8636","v":0},{"$f":"CALC_Project_ANN!BG8636","v":0},{"$f":"CALC_Project_ANN!BH8636","v":0},{"$f":"CALC_Project_ANN!BI8636","v":0},{"$f":"CALC_Project_ANN!BJ8636","v":0},{"$f":"CALC_Project_ANN!BK8636","v":0},{"$f":"CALC_Project_ANN!BL8636","v":0},{"$f":"CALC_Project_ANN!BM8636","v":0},{"$f":"CALC_Project_ANN!BN8636","v":0},{"$f":"CALC_Project_ANN!BO8636","v":0},{"$f":"CALC_Project_ANN!BP8636","v":0},{"$f":"CALC_Project_ANN!BQ8636","v":0},{"$f":"CALC_Project_ANN!BR8636","v":0},{"$f":"CALC_Project_ANN!BS8636","v":0},{"$f":"CALC_Project_ANN!BT8636","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8637","v":"Levies"},null,{"$f":"CALC_Project_ANN!F8637","v":"£000"},null,null,null,null,null,"Levies",{"$f":"CALC_Project_ANN!M8637","v":0},{"$f":"CALC_Project_ANN!N8637","v":0},{"$f":"CALC_Project_ANN!O8637","v":0},{"$f":"CALC_Project_ANN!P8637","v":0},{"$f":"CALC_Project_ANN!Q8637","v":0},{"$f":"CALC_Project_ANN!R8637","v":0},{"$f":"CALC_Project_ANN!S8637","v":0},{"$f":"CALC_Project_ANN!T8637","v":0},{"$f":"CALC_Project_ANN!U8637","v":0},{"$f":"CALC_Project_ANN!V8637","v":0},{"$f":"CALC_Project_ANN!W8637","v":0},{"$f":"CALC_Project_ANN!X8637","v":0},{"$f":"CALC_Project_ANN!Y8637","v":0},{"$f":"CALC_Project_ANN!Z8637","v":0},{"$f":"CALC_Project_ANN!AA8637","v":0},{"$f":"CALC_Project_ANN!AB8637","v":0},{"$f":"CALC_Project_ANN!AC8637","v":0},{"$f":"CALC_Project_ANN!AD8637","v":0},{"$f":"CALC_Project_ANN!AE8637","v":0},{"$f":"CALC_Project_ANN!AF8637","v":0},{"$f":"CALC_Project_ANN!AG8637","v":0},{"$f":"CALC_Project_ANN!AH8637","v":0},{"$f":"CALC_Project_ANN!AI8637","v":0},{"$f":"CALC_Project_ANN!AJ8637","v":0},{"$f":"CALC_Project_ANN!AK8637","v":0},{"$f":"CALC_Project_ANN!AL8637","v":0},{"$f":"CALC_Project_ANN!AM8637","v":0},{"$f":"CALC_Project_ANN!AN8637","v":0},{"$f":"CALC_Project_ANN!AO8637","v":0},{"$f":"CALC_Project_ANN!AP8637","v":0},{"$f":"CALC_Project_ANN!AQ8637","v":0},{"$f":"CALC_Project_ANN!AR8637","v":0},{"$f":"CALC_Project_ANN!AS8637","v":0},{"$f":"CALC_Project_ANN!AT8637","v":0},{"$f":"CALC_Project_ANN!AU8637","v":0},{"$f":"CALC_Project_ANN!AV8637","v":0},{"$f":"CALC_Project_ANN!AW8637","v":0},{"$f":"CALC_Project_ANN!AX8637","v":0},{"$f":"CALC_Project_ANN!AY8637","v":0},{"$f":"CALC_Project_ANN!AZ8637","v":0},{"$f":"CALC_Project_ANN!BA8637","v":0},{"$f":"CALC_Project_ANN!BB8637","v":0},{"$f":"CALC_Project_ANN!BC8637","v":0},{"$f":"CALC_Project_ANN!BD8637","v":0},{"$f":"CALC_Project_ANN!BE8637","v":0},{"$f":"CALC_Project_ANN!BF8637","v":0},{"$f":"CALC_Project_ANN!BG8637","v":0},{"$f":"CALC_Project_ANN!BH8637","v":0},{"$f":"CALC_Project_ANN!BI8637","v":0},{"$f":"CALC_Project_ANN!BJ8637","v":0},{"$f":"CALC_Project_ANN!BK8637","v":0},{"$f":"CALC_Project_ANN!BL8637","v":0},{"$f":"CALC_Project_ANN!BM8637","v":0},{"$f":"CALC_Project_ANN!BN8637","v":0},{"$f":"CALC_Project_ANN!BO8637","v":0},{"$f":"CALC_Project_ANN!BP8637","v":0},{"$f":"CALC_Project_ANN!BQ8637","v":0},{"$f":"CALC_Project_ANN!BR8637","v":0},{"$f":"CALC_Project_ANN!BS8637","v":0},{"$f":"CALC_Project_ANN!BT8637","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8638","v":"Admin Costs"},null,{"$f":"CALC_Project_ANN!F8638","v":"£000"},null,null,null,null,null,{"$f":"D364","v":"Admin Costs"},{"$f":"CALC_Project_ANN!M8638","v":0},{"$f":"CALC_Project_ANN!N8638","v":0},{"$f":"CALC_Project_ANN!O8638","v":0},{"$f":"CALC_Project_ANN!P8638","v":0},{"$f":"CALC_Project_ANN!Q8638","v":0},{"$f":"CALC_Project_ANN!R8638","v":0},{"$f":"CALC_Project_ANN!S8638","v":0},{"$f":"CALC_Project_ANN!T8638","v":0},{"$f":"CALC_Project_ANN!U8638","v":0},{"$f":"CALC_Project_ANN!V8638","v":0},{"$f":"CALC_Project_ANN!W8638","v":0},{"$f":"CALC_Project_ANN!X8638","v":0},{"$f":"CALC_Project_ANN!Y8638","v":0},{"$f":"CALC_Project_ANN!Z8638","v":0},{"$f":"CALC_Project_ANN!AA8638","v":0},{"$f":"CALC_Project_ANN!AB8638","v":0},{"$f":"CALC_Project_ANN!AC8638","v":0},{"$f":"CALC_Project_ANN!AD8638","v":0},{"$f":"CALC_Project_ANN!AE8638","v":0},{"$f":"CALC_Project_ANN!AF8638","v":0},{"$f":"CALC_Project_ANN!AG8638","v":0},{"$f":"CALC_Project_ANN!AH8638","v":0},{"$f":"CALC_Project_ANN!AI8638","v":0},{"$f":"CALC_Project_ANN!AJ8638","v":0},{"$f":"CALC_Project_ANN!AK8638","v":0},{"$f":"CALC_Project_ANN!AL8638","v":0},{"$f":"CALC_Project_ANN!AM8638","v":0},{"$f":"CALC_Project_ANN!AN8638","v":0},{"$f":"CALC_Project_ANN!AO8638","v":0},{"$f":"CALC_Project_ANN!AP8638","v":0},{"$f":"CALC_Project_ANN!AQ8638","v":0},{"$f":"CALC_Project_ANN!AR8638","v":0},{"$f":"CALC_Project_ANN!AS8638","v":0},{"$f":"CALC_Project_ANN!AT8638","v":0},{"$f":"CALC_Project_ANN!AU8638","v":0},{"$f":"CALC_Project_ANN!AV8638","v":0},{"$f":"CALC_Project_ANN!AW8638","v":0},{"$f":"CALC_Project_ANN!AX8638","v":0},{"$f":"CALC_Project_ANN!AY8638","v":0},{"$f":"CALC_Project_ANN!AZ8638","v":0},{"$f":"CALC_Project_ANN!BA8638","v":0},{"$f":"CALC_Project_ANN!BB8638","v":0},{"$f":"CALC_Project_ANN!BC8638","v":0},{"$f":"CALC_Project_ANN!BD8638","v":0},{"$f":"CALC_Project_ANN!BE8638","v":0},{"$f":"CALC_Project_ANN!BF8638","v":0},{"$f":"CALC_Project_ANN!BG8638","v":0},{"$f":"CALC_Project_ANN!BH8638","v":0},{"$f":"CALC_Project_ANN!BI8638","v":0},{"$f":"CALC_Project_ANN!BJ8638","v":0},{"$f":"CALC_Project_ANN!BK8638","v":0},{"$f":"CALC_Project_ANN!BL8638","v":0},{"$f":"CALC_Project_ANN!BM8638","v":0},{"$f":"CALC_Project_ANN!BN8638","v":0},{"$f":"CALC_Project_ANN!BO8638","v":0},{"$f":"CALC_Project_ANN!BP8638","v":0},{"$f":"CALC_Project_ANN!BQ8638","v":0},{"$f":"CALC_Project_ANN!BR8638","v":0},{"$f":"CALC_Project_ANN!BS8638","v":0},{"$f":"CALC_Project_ANN!BT8638","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8639","v":"Business rates"},null,{"$f":"CALC_Project_ANN!F8639","v":"£000"},null,null,null,null,null,"Business rates",{"$f":"CALC_Project_ANN!M8639","v":0},{"$f":"CALC_Project_ANN!N8639","v":0},{"$f":"CALC_Project_ANN!O8639","v":0},{"$f":"CALC_Project_ANN!P8639","v":0},{"$f":"CALC_Project_ANN!Q8639","v":0},{"$f":"CALC_Project_ANN!R8639","v":0},{"$f":"CALC_Project_ANN!S8639","v":0},{"$f":"CALC_Project_ANN!T8639","v":0},{"$f":"CALC_Project_ANN!U8639","v":0},{"$f":"CALC_Project_ANN!V8639","v":0},{"$f":"CALC_Project_ANN!W8639","v":0},{"$f":"CALC_Project_ANN!X8639","v":0},{"$f":"CALC_Project_ANN!Y8639","v":0},{"$f":"CALC_Project_ANN!Z8639","v":0},{"$f":"CALC_Project_ANN!AA8639","v":0},{"$f":"CALC_Project_ANN!AB8639","v":0},{"$f":"CALC_Project_ANN!AC8639","v":0},{"$f":"CALC_Project_ANN!AD8639","v":0},{"$f":"CALC_Project_ANN!AE8639","v":0},{"$f":"CALC_Project_ANN!AF8639","v":0},{"$f":"CALC_Project_ANN!AG8639","v":0},{"$f":"CALC_Project_ANN!AH8639","v":0},{"$f":"CALC_Project_ANN!AI8639","v":0},{"$f":"CALC_Project_ANN!AJ8639","v":0},{"$f":"CALC_Project_ANN!AK8639","v":0},{"$f":"CALC_Project_ANN!AL8639","v":0},{"$f":"CALC_Project_ANN!AM8639","v":0},{"$f":"CALC_Project_ANN!AN8639","v":0},{"$f":"CALC_Project_ANN!AO8639","v":0},{"$f":"CALC_Project_ANN!AP8639","v":0},{"$f":"CALC_Project_ANN!AQ8639","v":0},{"$f":"CALC_Project_ANN!AR8639","v":0},{"$f":"CALC_Project_ANN!AS8639","v":0},{"$f":"CALC_Project_ANN!AT8639","v":0},{"$f":"CALC_Project_ANN!AU8639","v":0},{"$f":"CALC_Project_ANN!AV8639","v":0},{"$f":"CALC_Project_ANN!AW8639","v":0},{"$f":"CALC_Project_ANN!AX8639","v":0},{"$f":"CALC_Project_ANN!AY8639","v":0},{"$f":"CALC_Project_ANN!AZ8639","v":0},{"$f":"CALC_Project_ANN!BA8639","v":0},{"$f":"CALC_Project_ANN!BB8639","v":0},{"$f":"CALC_Project_ANN!BC8639","v":0},{"$f":"CALC_Project_ANN!BD8639","v":0},{"$f":"CALC_Project_ANN!BE8639","v":0},{"$f":"CALC_Project_ANN!BF8639","v":0},{"$f":"CALC_Project_ANN!BG8639","v":0},{"$f":"CALC_Project_ANN!BH8639","v":0},{"$f":"CALC_Project_ANN!BI8639","v":0},{"$f":"CALC_Project_ANN!BJ8639","v":0},{"$f":"CALC_Project_ANN!BK8639","v":0},{"$f":"CALC_Project_ANN!BL8639","v":0},{"$f":"CALC_Project_ANN!BM8639","v":0},{"$f":"CALC_Project_ANN!BN8639","v":0},{"$f":"CALC_Project_ANN!BO8639","v":0},{"$f":"CALC_Project_ANN!BP8639","v":0},{"$f":"CALC_Project_ANN!BQ8639","v":0},{"$f":"CALC_Project_ANN!BR8639","v":0},{"$f":"CALC_Project_ANN!BS8639","v":0},{"$f":"CALC_Project_ANN!BT8639","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D8640","v":"Corporation tax"},null,{"$f":"CALC_Project_ANN!F8640","v":"£000"},null,null,null,null,null,"Corporation tax",{"$f":"CALC_Project_ANN!M8640","v":0},{"$f":"CALC_Project_ANN!N8640","v":0},{"$f":"CALC_Project_ANN!O8640","v":0},{"$f":"CALC_Project_ANN!P8640","v":0},{"$f":"CALC_Project_ANN!Q8640","v":0},{"$f":"CALC_Project_ANN!R8640","v":0},{"$f":"CALC_Project_ANN!S8640","v":0},{"$f":"CALC_Project_ANN!T8640","v":0},{"$f":"CALC_Project_ANN!U8640","v":0},{"$f":"CALC_Project_ANN!V8640","v":0},{"$f":"CALC_Project_ANN!W8640","v":0},{"$f":"CALC_Project_ANN!X8640","v":0},{"$f":"CALC_Project_ANN!Y8640","v":0},{"$f":"CALC_Project_ANN!Z8640","v":0},{"$f":"CALC_Project_ANN!AA8640","v":0},{"$f":"CALC_Project_ANN!AB8640","v":0},{"$f":"CALC_Project_ANN!AC8640","v":0},{"$f":"CALC_Project_ANN!AD8640","v":0},{"$f":"CALC_Project_ANN!AE8640","v":0},{"$f":"CALC_Project_ANN!AF8640","v":0},{"$f":"CALC_Project_ANN!AG8640","v":0},{"$f":"CALC_Project_ANN!AH8640","v":0},{"$f":"CALC_Project_ANN!AI8640","v":0},{"$f":"CALC_Project_ANN!AJ8640","v":0},{"$f":"CALC_Project_ANN!AK8640","v":0},{"$f":"CALC_Project_ANN!AL8640","v":0},{"$f":"CALC_Project_ANN!AM8640","v":0},{"$f":"CALC_Project_ANN!AN8640","v":0},{"$f":"CALC_Project_ANN!AO8640","v":0},{"$f":"CALC_Project_ANN!AP8640","v":0},{"$f":"CALC_Project_ANN!AQ8640","v":0},{"$f":"CALC_Project_ANN!AR8640","v":0},{"$f":"CALC_Project_ANN!AS8640","v":0},{"$f":"CALC_Project_ANN!AT8640","v":0},{"$f":"CALC_Project_ANN!AU8640","v":0},{"$f":"CALC_Project_ANN!AV8640","v":0},{"$f":"CALC_Project_ANN!AW8640","v":0},{"$f":"CALC_Project_ANN!AX8640","v":0},{"$f":"CALC_Project_ANN!AY8640","v":0},{"$f":"CALC_Project_ANN!AZ8640","v":0},{"$f":"CALC_Project_ANN!BA8640","v":0},{"$f":"CALC_Project_ANN!BB8640","v":0},{"$f":"CALC_Project_ANN!BC8640","v":0},{"$f":"CALC_Project_ANN!BD8640","v":0},{"$f":"CALC_Project_ANN!BE8640","v":0},{"$f":"CALC_Project_ANN!BF8640","v":0},{"$f":"CALC_Project_ANN!BG8640","v":0},{"$f":"CALC_Project_ANN!BH8640","v":0},{"$f":"CALC_Project_ANN!BI8640","v":0},{"$f":"CALC_Project_ANN!BJ8640","v":0},{"$f":"CALC_Project_ANN!BK8640","v":0},{"$f":"CALC_Project_ANN!BL8640","v":0},{"$f":"CALC_Project_ANN!BM8640","v":0},{"$f":"CALC_Project_ANN!BN8640","v":0},{"$f":"CALC_Project_ANN!BO8640","v":0},{"$f":"CALC_Project_ANN!BP8640","v":0},{"$f":"CALC_Project_ANN!BQ8640","v":0},{"$f":"CALC_Project_ANN!BR8640","v":0},{"$f":"CALC_Project_ANN!BS8640","v":0},{"$f":"CALC_Project_ANN!BT8640","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Max Primary",null,{"$f":"SUM(M354:M360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS354:AS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Max Secondary",null,{"$f":"SUM(M361:M366)","v":0},{"$f":"SUM(N361:N366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B384)+1","v":6},null,"SENSITIVITY CHARTS"]
[]
[null,null,{"$f":"MAX(C$345:C386)+1","v":2},"GRAPH 6: TARIFF IMPACT"]
[]
[null,null,null,null,null,null,"Match",null,{"$f":"\"Project NPV Impact - \" & ROUND(CALC_Solves!$G$464*100,0)&\"% change in tariff\"","v":"Project NPV Impact - -10% change in tariff"}]
[null,null,null,{"$f":"IF(G390=0,0,INDEX(CALC_Solves!$D$470:$D$499,G390,1))","v":0},10,null,{"$f":"IFERROR(MATCH(E390,CALC_Solves!$K$470:$K$499,0),0)","v":10},{"$f":"D390","v":0},{"$f":"IF(G390=0,0,INDEX(CALC_Solves!$H$470:$H$499,G390,1))","v":0}]
[null,null,null,{"$f":"IF(G391=0,0,INDEX(CALC_Solves!$D$470:$D$499,G391,1))","v":0},{"$f":"E390-1","v":9},null,{"$f":"IFERROR(MATCH(E391,CALC_Solves!$K$470:$K$499,0),0)","v":9},{"$f":"D391","v":0},{"$f":"IF(G391=0,0,INDEX(CALC_Solves!$H$470:$H$499,G391,1))","v":0}]
[null,null,null,{"$f":"IF(G392=0,0,INDEX(CALC_Solves!$D$470:$D$499,G392,1))","v":0},{"$f":"E391-1","v":8},null,{"$f":"IFERROR(MATCH(E392,CALC_Solves!$K$470:$K$499,0),0)","v":8},0,{"$f":"IF(G392=0,0,INDEX(CALC_Solves!$H$470:$H$499,G392,1))","v":0}]
[null,null,null,{"$f":"IF(G393=0,0,INDEX(CALC_Solves!$D$470:$D$499,G393,1))","v":0},7,null,{"$f":"IFERROR(MATCH(E393,CALC_Solves!$K$470:$K$499,0),0)","v":7},0,{"$f":"IF(G393=0,0,INDEX(CALC_Solves!$H$470:$H$499,G393,1))","v":0}]
[null,null,null,{"$f":"IF(G394=0,0,INDEX(CALC_Solves!$D$470:$D$499,G394,1))","v":0},6,null,{"$f":"IFERROR(MATCH(E394,CALC_Solves!$K$470:$K$499,0),0)","v":6},0,{"$f":"IF(G394=0,0,INDEX(CALC_Solves!$H$470:$H$499,G394,1))","v":0}]
[null,null,null,{"$f":"IF(G395=0,0,INDEX(CALC_Solves!$D$470:$D$499,G395,1))","v":0},5,null,{"$f":"IFERROR(MATCH(E395,CALC_Solves!$K$470:$K$499,0),0)","v":5},0,{"$f":"IF(G395=0,0,INDEX(CALC_Solves!$H$470:$H$499,G395,1))","v":0}]
[null,null,null,{"$f":"IF(G396=0,0,INDEX(CALC_Solves!$D$470:$D$499,G396,1))","v":0},4,null,{"$f":"IFERROR(MATCH(E396,CALC_Solves!$K$470:$K$499,0),0)","v":2},0,{"$f":"IF(G396=0,0,INDEX(CALC_Solves!$H$470:$H$499,G396,1))","v":-229.39111678151585}]
[null,null,null,{"$f":"IF(G397=0,0,INDEX(CALC_Solves!$D$470:$D$499,G397,1))","v":0},3,null,{"$f":"IFERROR(MATCH(E397,CALC_Solves!$K$470:$K$499,0),0)","v":3},0,{"$f":"IF(G397=0,0,INDEX(CALC_Solves!$H$470:$H$499,G397,1))","v":-478.64480036559053}]
[null,null,null,{"$f":"IF(G398=0,0,INDEX(CALC_Solves!$D$470:$D$499,G398,1))","v":0},2,null,{"$f":"IFERROR(MATCH(E398,CALC_Solves!$K$470:$K$499,0),0)","v":4},0,{"$f":"IF(G398=0,0,INDEX(CALC_Solves!$H$470:$H$499,G398,1))","v":-568.43122785452579}]
[null,null,null,{"$f":"IF(G399=0,0,INDEX(CALC_Solves!$D$470:$D$499,G399,1))","v":0},1,null,{"$f":"IFERROR(MATCH(E399,CALC_Solves!$K$470:$K$499,0),0)","v":1},0,{"$f":"IF(G399=0,0,INDEX(CALC_Solves!$H$470:$H$499,G399,1))","v":-2396.9177238792013}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MAX(C$345:C418)+1","v":3},"GRAPH 7: DEMAND RISK"]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Project NPV impact +\"&drngNPVDemandSens*100&\"%\"","v":{"$error":"#NAME?"}},{"$f":"\"Social NPV impact +\"&drngNPVDemandSens*100&\"%\"","v":{"$error":"#NAME?"}},{"$f":"\"Project NPV impact -\"&drngNPVDemandSens*100&\"%\"","v":{"$error":"#NAME?"}},{"$f":"\"Social NPV impact -\"&drngNPVDemandSens*100&\"%\"","v":{"$error":"#NAME?"}}]
[null,null,null,{"$f":"IF(G422=0,0,INDEX(CALC_Solves!#REF!,G422,1))","v":0},10]
[null,null,null,{"$f":"IF(G423=0,0,INDEX(CALC_Solves!#REF!,G423,1))","v":0},{"$f":"E422-1","v":9}]
[null,null,null,{"$f":"IF(G424=0,0,INDEX(CALC_Solves!#REF!,G424,1))","v":0},{"$f":"E423-1","v":8}]
[null,null,null,{"$f":"IF(G425=0,0,INDEX(CALC_Solves!#REF!,G425,1))","v":0},7]
[null,null,null,{"$f":"IF(G426=0,0,INDEX(CALC_Solves!#REF!,G426,1))","v":0},6]
[null,null,null,{"$f":"IF(G427=0,0,INDEX(CALC_Solves!#REF!,G427,1))","v":0},5]
[null,null,null,{"$f":"IF(G428=0,0,INDEX(CALC_Solves!#REF!,G428,1))","v":0},4]
[null,null,null,{"$f":"IF(G429=0,0,INDEX(CALC_Solves!#REF!,G429,1))","v":0},3]
[null,null,null,{"$f":"IF(G430=0,0,INDEX(CALC_Solves!#REF!,G430,1))","v":0},2]
[null,null,null,{"$f":"IF(G431=0,0,INDEX(CALC_Solves!#REF!,G431,1))","v":0},1]
[]
[]
[null,null,null,"MONTHLY MODEL ONLY"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MAX(C$345:C450)+1","v":4},"GRAPH 8: CUSTOMER RENEWAL RISK"]
[]
[null,null,null,null,null,null,null,null,"Project NPV Impact","Social NPV Impact"]
[null,null,null,{"$f":"IF(G454=0,0,INDEX(CALC_Solves!#REF!,G454,1))","v":0},10]
[null,null,null,{"$f":"IF(G455=0,0,INDEX(CALC_Solves!#REF!,G455,1))","v":0},{"$f":"E454-1","v":9}]
[null,null,null,{"$f":"IF(G456=0,0,INDEX(CALC_Solves!#REF!,G456,1))","v":0},{"$f":"E455-1","v":8}]
[null,null,null,{"$f":"IF(G457=0,0,INDEX(CALC_Solves!#REF!,G457,1))","v":0},7]
[null,null,null,{"$f":"IF(G458=0,0,INDEX(CALC_Solves!#REF!,G458,1))","v":0},6]
[null,null,null,{"$f":"IF(G459=0,0,INDEX(CALC_Solves!#REF!,G459,1))","v":0},5]
[null,null,null,{"$f":"IF(G460=0,0,INDEX(CALC_Solves!#REF!,G460,1))","v":0},4]
[null,null,null,{"$f":"IF(G461=0,0,INDEX(CALC_Solves!#REF!,G461,1))","v":0},3]
[null,null,null,{"$f":"IF(G462=0,0,INDEX(CALC_Solves!#REF!,G462,1))","v":0},2]
[null,null,null,{"$f":"IF(G463=0,0,INDEX(CALC_Solves!#REF!,G463,1))","v":0},1]
[]
[]
[null,null,null,"MONTHLY MODEL ONLY"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B482)+1","v":7},null,"CHART 9: Fuel vs Energy conversion"]
[]
[null,null,{"$f":"MAX(C$484:C484)+1","v":1},"GRAPH DATA"]
[]
[null,null,null,"Start year",null,"Year",{"$f":"Dashboard!J291","v":2023},null,null,null,null,null,{"$f":"(M$3=$G487)*1","v":1},{"$f":"(N$3=$G487)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AD$3=$G487)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT$3=$G487)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BJ$3=$G487)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"End year",null,"Year",{"$f":"Dashboard!S291","v":2035},null,null,null,null,null,{"$f":"(M$3=$G488)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M489:BT489)-1","v":0},null,null,null,null,{"$f":"M$6*M487","v":1},{"$f":"N$6*N487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph Width",null,"Years",{"$f":"MAX(H490-H489,1)","v":13},{"$f":"SUM(M490:BT490)","v":13},null,null,null,null,{"$f":"M$6*M488","v":0},{"$f":"N$6*N488","v":0},0,0,0,0,0,0,0,0,0,0,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$3","v":2023},{"$f":"N$3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,"Total Fuel imports",null,"GWh",null,null,null,null,null,{"$f":"D493","v":"Total Fuel imports"},{"$f":"SUM(CALC_Project_ANN!M14:M23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!N14:N23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!O14:O23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!P14:P23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!Q14:Q23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!R14:R23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!S14:S23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!T14:T23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!U14:U23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!V14:V23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!W14:W23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!X14:X23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!Y14:Y23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!Z14:Z23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AA14:AA23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AB14:AB23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AC14:AC23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AD14:AD23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AE14:AE23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AF14:AF23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AG14:AG23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AH14:AH23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AI14:AI23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ14:AJ23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AK14:AK23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AL14:AL23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AM14:AM23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AN14:AN23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AO14:AO23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AP14:AP23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ14:AQ23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AR14:AR23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AS14:AS23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AT14:AT23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AU14:AU23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AV14:AV23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AW14:AW23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AX14:AX23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AY14:AY23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ14:AZ23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BA14:BA23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BB14:BB23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BC14:BC23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BD14:BD23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BE14:BE23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BF14:BF23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BG14:BG23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BH14:BH23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BI14:BI23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ14:BJ23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BK14:BK23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BL14:BL23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BM14:BM23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BN14:BN23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BO14:BO23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BP14:BP23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ14:BQ23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BR14:BR23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BS14:BS23)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BT14:BT23)/(10^6)","v":0}]
[null,null,null,"Private network sales",null,"GWh",null,null,null,null,null,{"$f":"D494","v":"Private network sales"},{"$f":"SUM(CALC_Customers_ANN!M403:M432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!N403:N432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!O403:O432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!P403:P432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!Q403:Q432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!R403:R432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!S403:S432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!T403:T432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!U403:U432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!V403:V432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!W403:W432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!X403:X432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!Y403:Y432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!Z403:Z432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AA403:AA432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AB403:AB432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AC403:AC432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AD403:AD432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AE403:AE432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AF403:AF432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AG403:AG432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AH403:AH432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AI403:AI432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AJ403:AJ432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AK403:AK432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AL403:AL432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AM403:AM432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AN403:AN432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AO403:AO432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AP403:AP432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AQ403:AQ432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AR403:AR432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AS403:AS432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AT403:AT432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AU403:AU432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AV403:AV432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AW403:AW432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AX403:AX432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AY403:AY432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!AZ403:AZ432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BA403:BA432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BB403:BB432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BC403:BC432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BD403:BD432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BE403:BE432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BF403:BF432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BG403:BG432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BH403:BH432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BI403:BI432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BJ403:BJ432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BK403:BK432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BL403:BL432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BM403:BM432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BN403:BN432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BO403:BO432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BP403:BP432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BQ403:BQ432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BR403:BR432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BS403:BS432)/(10^6)","v":0},{"$f":"SUM(CALC_Customers_ANN!BT403:BT432)/(10^6)","v":0}]
[null,null,null,"Grid sales",null,"GWh",null,null,null,null,null,"Grid sales",{"$f":"SUM(CALC_Project_ANN!M4866:M4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!N4866:N4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!O4866:O4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!P4866:P4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!Q4866:Q4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!R4866:R4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!S4866:S4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!T4866:T4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!U4866:U4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!V4866:V4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!W4866:W4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!X4866:X4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!Y4866:Y4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!Z4866:Z4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AA4866:AA4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AB4866:AB4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AC4866:AC4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AD4866:AD4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AE4866:AE4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AF4866:AF4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AG4866:AG4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AH4866:AH4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AI4866:AI4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ4866:AJ4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AK4866:AK4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AL4866:AL4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AM4866:AM4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AN4866:AN4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AO4866:AO4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AP4866:AP4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ4866:AQ4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AR4866:AR4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AS4866:AS4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AT4866:AT4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AU4866:AU4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AV4866:AV4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AW4866:AW4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AX4866:AX4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AY4866:AY4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ4866:AZ4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BA4866:BA4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BB4866:BB4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BC4866:BC4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BD4866:BD4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BE4866:BE4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BF4866:BF4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BG4866:BG4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BH4866:BH4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BI4866:BI4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ4866:BJ4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BK4866:BK4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BL4866:BL4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BM4866:BM4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BN4866:BN4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BO4866:BO4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BP4866:BP4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ4866:BQ4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BR4866:BR4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BS4866:BS4875)/(10^6)","v":0},{"$f":"SUM(CALC_Project_ANN!BT4866:BT4875)/(10^6)","v":0}]
[null,null,null,"Conversion losses",null,"GWh",null,null,null,null,null,"Conversion losses",{"$f":"SUM(CALC_EBalance!M656:M665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!N656:N665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!O656:O665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!P656:P665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Q656:Q665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!R656:R665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!S656:S665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!T656:T665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!U656:U665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!V656:V665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!W656:W665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!X656:X665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Y656:Y665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Z656:Z665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AA656:AA665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AB656:AB665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AC656:AC665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AD656:AD665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AE656:AE665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AF656:AF665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AG656:AG665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AH656:AH665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AI656:AI665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AJ656:AJ665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AK656:AK665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AL656:AL665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AM656:AM665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AN656:AN665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AO656:AO665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AP656:AP665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AQ656:AQ665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AR656:AR665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AS656:AS665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AT656:AT665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AU656:AU665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AV656:AV665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AW656:AW665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AX656:AX665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AY656:AY665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AZ656:AZ665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BA656:BA665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BB656:BB665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BC656:BC665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BD656:BD665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BE656:BE665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BF656:BF665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BG656:BG665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BH656:BH665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BI656:BI665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BJ656:BJ665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BK656:BK665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BL656:BL665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BM656:BM665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BN656:BN665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BO656:BO665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BP656:BP665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BQ656:BQ665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BR656:BR665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BS656:BS665)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BT656:BT665)/(10^6)","v":0}]
[null,null,null,"Distribution losses",null,"GWh",null,null,null,null,null,"Distribution losses",{"$f":"SUM(CALC_EBalance!M777:M786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!N777:N786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!O777:O786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!P777:P786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Q777:Q786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!R777:R786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!S777:S786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!T777:T786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!U777:U786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!V777:V786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!W777:W786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!X777:X786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Y777:Y786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Z777:Z786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AA777:AA786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AB777:AB786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AC777:AC786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AD777:AD786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AE777:AE786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AF777:AF786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AG777:AG786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AH777:AH786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AI777:AI786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AJ777:AJ786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AK777:AK786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AL777:AL786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AM777:AM786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AN777:AN786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AO777:AO786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AP777:AP786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AQ777:AQ786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AR777:AR786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AS777:AS786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AT777:AT786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AU777:AU786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AV777:AV786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AW777:AW786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AX777:AX786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AY777:AY786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AZ777:AZ786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BA777:BA786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BB777:BB786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BC777:BC786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BD777:BD786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BE777:BE786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BF777:BF786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BG777:BG786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BH777:BH786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BI777:BI786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BJ777:BJ786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BK777:BK786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BL777:BL786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BM777:BM786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BN777:BN786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BO777:BO786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BP777:BP786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BQ777:BQ786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BR777:BR786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BS777:BS786)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BT777:BT786)/(10^6)","v":0}]
[null,null,null,"Parasitics",null,"GWh",null,null,null,null,null,"Parasitics",{"$f":"SUM(CALC_EBalance!M925:M934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!N925:N934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!O925:O934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!P925:P934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Q925:Q934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!R925:R934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!S925:S934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!T925:T934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!U925:U934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!V925:V934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!W925:W934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!X925:X934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Y925:Y934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Z925:Z934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AA925:AA934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AB925:AB934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AC925:AC934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AD925:AD934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AE925:AE934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AF925:AF934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AG925:AG934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AH925:AH934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AI925:AI934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AJ925:AJ934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AK925:AK934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AL925:AL934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AM925:AM934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AN925:AN934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AO925:AO934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AP925:AP934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AQ925:AQ934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AR925:AR934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AS925:AS934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AT925:AT934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AU925:AU934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AV925:AV934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AW925:AW934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AX925:AX934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AY925:AY934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AZ925:AZ934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BA925:BA934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BB925:BB934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BC925:BC934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BD925:BD934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BE925:BE934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BF925:BF934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BG925:BG934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BH925:BH934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BI925:BI934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BJ925:BJ934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BK925:BK934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BL925:BL934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BM925:BM934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BN925:BN934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BO925:BO934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BP925:BP934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BQ925:BQ934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BR925:BR934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BS925:BS934)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BT925:BT934)/(10^6)","v":0}]
[null,null,null,"Energy spill",null,"GWh",null,null,null,null,null,"Energy spill",{"$f":"SUM(CALC_EBalance!M893:M902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!N893:N902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!O893:O902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!P893:P902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Q893:Q902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!R893:R902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!S893:S902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!T893:T902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!U893:U902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!V893:V902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!W893:W902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!X893:X902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Y893:Y902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!Z893:Z902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AA893:AA902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AB893:AB902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AC893:AC902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AD893:AD902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AE893:AE902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AF893:AF902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AG893:AG902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AH893:AH902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AI893:AI902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AJ893:AJ902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AK893:AK902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AL893:AL902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AM893:AM902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AN893:AN902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AO893:AO902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AP893:AP902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AQ893:AQ902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AR893:AR902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AS893:AS902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AT893:AT902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AU893:AU902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AV893:AV902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AW893:AW902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AX893:AX902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AY893:AY902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!AZ893:AZ902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BA893:BA902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BB893:BB902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BC893:BC902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BD893:BD902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BE893:BE902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BF893:BF902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BG893:BG902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BH893:BH902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BI893:BI902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BJ893:BJ902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BK893:BK902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BL893:BL902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BM893:BM902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BN893:BN902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BO893:BO902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BP893:BP902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BQ893:BQ902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BR893:BR902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BS893:BS902)/(10^6)","v":0},{"$f":"SUM(CALC_EBalance!BT893:BT902)/(10^6)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B520)+1","v":8},null,"CHARTS 11 & 12: Energy prices and Plant margins"]
[]
[null,null,null,"Chart at front:",null,"Match",2]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M529:BT529)-1","v":0},null,null,null,null,{"$f":"M$6*M527","v":1},{"$f":"N$6*N527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph Width",null,"Years",{"$f":"MAX(H530-H529,1)","v":13},{"$f":"SUM(M530:BT530)","v":13},null,null,null,null,{"$f":"M$6*M528","v":0},{"$f":"N$6*N528","v":0},0,0,0,0,0,0,0,0,0,0,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"REAL"]
[null,null,null,0,{"$f":"MAX(E534:E536)+1","v":3},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M36","v":0},{"$f":"CALC_Project_ANN!N36","v":0},{"$f":"CALC_Project_ANN!O36","v":0},{"$f":"CALC_Project_ANN!P36","v":0},{"$f":"CALC_Project_ANN!Q36","v":0},{"$f":"CALC_Project_ANN!R36","v":0},{"$f":"CALC_Project_ANN!S36","v":0},{"$f":"CALC_Project_ANN!T36","v":0},{"$f":"CALC_Project_ANN!U36","v":0},{"$f":"CALC_Project_ANN!V36","v":0},{"$f":"CALC_Project_ANN!W36","v":0},{"$f":"CALC_Project_ANN!X36","v":0},{"$f":"CALC_Project_ANN!Y36","v":0},{"$f":"CALC_Project_ANN!Z36","v":0},{"$f":"CALC_Project_ANN!AA36","v":0},{"$f":"CALC_Project_ANN!AB36","v":0},{"$f":"CALC_Project_ANN!AC36","v":0},{"$f":"CALC_Project_ANN!AD36","v":0},{"$f":"CALC_Project_ANN!AE36","v":0},{"$f":"CALC_Project_ANN!AF36","v":0},{"$f":"CALC_Project_ANN!AG36","v":0},{"$f":"CALC_Project_ANN!AH36","v":0},{"$f":"CALC_Project_ANN!AI36","v":0},{"$f":"CALC_Project_ANN!AJ36","v":0},{"$f":"CALC_Project_ANN!AK36","v":0},{"$f":"CALC_Project_ANN!AL36","v":0},{"$f":"CALC_Project_ANN!AM36","v":0},{"$f":"CALC_Project_ANN!AN36","v":0},{"$f":"CALC_Project_ANN!AO36","v":0},{"$f":"CALC_Project_ANN!AP36","v":0},{"$f":"CALC_Project_ANN!AQ36","v":0},{"$f":"CALC_Project_ANN!AR36","v":0},{"$f":"CALC_Project_ANN!AS36","v":0},{"$f":"CALC_Project_ANN!AT36","v":0},{"$f":"CALC_Project_ANN!AU36","v":0},{"$f":"CALC_Project_ANN!AV36","v":0},{"$f":"CALC_Project_ANN!AW36","v":0},{"$f":"CALC_Project_ANN!AX36","v":0},{"$f":"CALC_Project_ANN!AY36","v":0},{"$f":"CALC_Project_ANN!AZ36","v":0},{"$f":"CALC_Project_ANN!BA36","v":0},{"$f":"CALC_Project_ANN!BB36","v":0},{"$f":"CALC_Project_ANN!BC36","v":0},{"$f":"CALC_Project_ANN!BD36","v":0},{"$f":"CALC_Project_ANN!BE36","v":0},{"$f":"CALC_Project_ANN!BF36","v":0},{"$f":"CALC_Project_ANN!BG36","v":0},{"$f":"CALC_Project_ANN!BH36","v":0},{"$f":"CALC_Project_ANN!BI36","v":0},{"$f":"CALC_Project_ANN!BJ36","v":0},{"$f":"CALC_Project_ANN!BK36","v":0},{"$f":"CALC_Project_ANN!BL36","v":0},{"$f":"CALC_Project_ANN!BM36","v":0},{"$f":"CALC_Project_ANN!BN36","v":0},{"$f":"CALC_Project_ANN!BO36","v":0},{"$f":"CALC_Project_ANN!BP36","v":0},{"$f":"CALC_Project_ANN!BQ36","v":0},{"$f":"CALC_Project_ANN!BR36","v":0},{"$f":"CALC_Project_ANN!BS36","v":0},{"$f":"CALC_Project_ANN!BT36","v":0}]
[null,null,null,0,{"$f":"MAX(E534:E538)+1","v":5},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M38","v":0},{"$f":"CALC_Project_ANN!N38","v":0},{"$f":"CALC_Project_ANN!O38","v":0},{"$f":"CALC_Project_ANN!P38","v":0},{"$f":"CALC_Project_ANN!Q38","v":0},{"$f":"CALC_Project_ANN!R38","v":0},{"$f":"CALC_Project_ANN!S38","v":0},{"$f":"CALC_Project_ANN!T38","v":0},{"$f":"CALC_Project_ANN!U38","v":0},{"$f":"CALC_Project_ANN!V38","v":0},{"$f":"CALC_Project_ANN!W38","v":0},{"$f":"CALC_Project_ANN!X38","v":0},{"$f":"CALC_Project_ANN!Y38","v":0},{"$f":"CALC_Project_ANN!Z38","v":0},{"$f":"CALC_Project_ANN!AA38","v":0},{"$f":"CALC_Project_ANN!AB38","v":0},{"$f":"CALC_Project_ANN!AC38","v":0},{"$f":"CALC_Project_ANN!AD38","v":0},{"$f":"CALC_Project_ANN!AE38","v":0},{"$f":"CALC_Project_ANN!AF38","v":0},{"$f":"CALC_Project_ANN!AG38","v":0},{"$f":"CALC_Project_ANN!AH38","v":0},{"$f":"CALC_Project_ANN!AI38","v":0},{"$f":"CALC_Project_ANN!AJ38","v":0},{"$f":"CALC_Project_ANN!AK38","v":0},{"$f":"CALC_Project_ANN!AL38","v":0},{"$f":"CALC_Project_ANN!AM38","v":0},{"$f":"CALC_Project_ANN!AN38","v":0},{"$f":"CALC_Project_ANN!AO38","v":0},{"$f":"CALC_Project_ANN!AP38","v":0},{"$f":"CALC_Project_ANN!AQ38","v":0},{"$f":"CALC_Project_ANN!AR38","v":0},{"$f":"CALC_Project_ANN!AS38","v":0},{"$f":"CALC_Project_ANN!AT38","v":0},{"$f":"CALC_Project_ANN!AU38","v":0},{"$f":"CALC_Project_ANN!AV38","v":0},{"$f":"CALC_Project_ANN!AW38","v":0},{"$f":"CALC_Project_ANN!AX38","v":0},{"$f":"CALC_Project_ANN!AY38","v":0},{"$f":"CALC_Project_ANN!AZ38","v":0},{"$f":"CALC_Project_ANN!BA38","v":0},{"$f":"CALC_Project_ANN!BB38","v":0},{"$f":"CALC_Project_ANN!BC38","v":0},{"$f":"CALC_Project_ANN!BD38","v":0},{"$f":"CALC_Project_ANN!BE38","v":0},{"$f":"CALC_Project_ANN!BF38","v":0},{"$f":"CALC_Project_ANN!BG38","v":0},{"$f":"CALC_Project_ANN!BH38","v":0},{"$f":"CALC_Project_ANN!BI38","v":0},{"$f":"CALC_Project_ANN!BJ38","v":0},{"$f":"CALC_Project_ANN!BK38","v":0},{"$f":"CALC_Project_ANN!BL38","v":0},{"$f":"CALC_Project_ANN!BM38","v":0},{"$f":"CALC_Project_ANN!BN38","v":0},{"$f":"CALC_Project_ANN!BO38","v":0},{"$f":"CALC_Project_ANN!BP38","v":0},{"$f":"CALC_Project_ANN!BQ38","v":0},{"$f":"CALC_Project_ANN!BR38","v":0},{"$f":"CALC_Project_ANN!BS38","v":0},{"$f":"CALC_Project_ANN!BT38","v":0}]
[null,null,null,0,{"$f":"MAX(E534:E541)+1","v":8},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M41","v":0},{"$f":"CALC_Project_ANN!N41","v":0},{"$f":"CALC_Project_ANN!O41","v":0},{"$f":"CALC_Project_ANN!P41","v":0},{"$f":"CALC_Project_ANN!Q41","v":0},{"$f":"CALC_Project_ANN!R41","v":0},{"$f":"CALC_Project_ANN!S41","v":0},{"$f":"CALC_Project_ANN!T41","v":0},{"$f":"CALC_Project_ANN!U41","v":0},{"$f":"CALC_Project_ANN!V41","v":0},{"$f":"CALC_Project_ANN!W41","v":0},{"$f":"CALC_Project_ANN!X41","v":0},{"$f":"CALC_Project_ANN!Y41","v":0},{"$f":"CALC_Project_ANN!Z41","v":0},{"$f":"CALC_Project_ANN!AA41","v":0},{"$f":"CALC_Project_ANN!AB41","v":0},{"$f":"CALC_Project_ANN!AC41","v":0},{"$f":"CALC_Project_ANN!AD41","v":0},{"$f":"CALC_Project_ANN!AE41","v":0},{"$f":"CALC_Project_ANN!AF41","v":0},{"$f":"CALC_Project_ANN!AG41","v":0},{"$f":"CALC_Project_ANN!AH41","v":0},{"$f":"CALC_Project_ANN!AI41","v":0},{"$f":"CALC_Project_ANN!AJ41","v":0},{"$f":"CALC_Project_ANN!AK41","v":0},{"$f":"CALC_Project_ANN!AL41","v":0},{"$f":"CALC_Project_ANN!AM41","v":0},{"$f":"CALC_Project_ANN!AN41","v":0},{"$f":"CALC_Project_ANN!AO41","v":0},{"$f":"CALC_Project_ANN!AP41","v":0},{"$f":"CALC_Project_ANN!AQ41","v":0},{"$f":"CALC_Project_ANN!AR41","v":0},{"$f":"CALC_Project_ANN!AS41","v":0},{"$f":"CALC_Project_ANN!AT41","v":0},{"$f":"CALC_Project_ANN!AU41","v":0},{"$f":"CALC_Project_ANN!AV41","v":0},{"$f":"CALC_Project_ANN!AW41","v":0},{"$f":"CALC_Project_ANN!AX41","v":0},{"$f":"CALC_Project_ANN!AY41","v":0},{"$f":"CALC_Project_ANN!AZ41","v":0},{"$f":"CALC_Project_ANN!BA41","v":0},{"$f":"CALC_Project_ANN!BB41","v":0},{"$f":"CALC_Project_ANN!BC41","v":0},{"$f":"CALC_Project_ANN!BD41","v":0},{"$f":"CALC_Project_ANN!BE41","v":0},{"$f":"CALC_Project_ANN!BF41","v":0},{"$f":"CALC_Project_ANN!BG41","v":0},{"$f":"CALC_Project_ANN!BH41","v":0},{"$f":"CALC_Project_ANN!BI41","v":0},{"$f":"CALC_Project_ANN!BJ41","v":0},{"$f":"CALC_Project_ANN!BK41","v":0},{"$f":"CALC_Project_ANN!BL41","v":0},{"$f":"CALC_Project_ANN!BM41","v":0},{"$f":"CALC_Project_ANN!BN41","v":0},{"$f":"CALC_Project_ANN!BO41","v":0},{"$f":"CALC_Project_ANN!BP41","v":0},{"$f":"CALC_Project_ANN!BQ41","v":0},{"$f":"CALC_Project_ANN!BR41","v":0},{"$f":"CALC_Project_ANN!BS41","v":0},{"$f":"CALC_Project_ANN!BT41","v":0}]
[null,null,null,0,{"$f":"MAX(E534:E542)+1","v":9},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M42","v":0},{"$f":"CALC_Project_ANN!N42","v":0},{"$f":"CALC_Project_ANN!O42","v":0},{"$f":"CALC_Project_ANN!P42","v":0},{"$f":"CALC_Project_ANN!Q42","v":0},{"$f":"CALC_Project_ANN!R42","v":0},{"$f":"CALC_Project_ANN!S42","v":0},{"$f":"CALC_Project_ANN!T42","v":0},{"$f":"CALC_Project_ANN!U42","v":0},{"$f":"CALC_Project_ANN!V42","v":0},{"$f":"CALC_Project_ANN!W42","v":0},{"$f":"CALC_Project_ANN!X42","v":0},{"$f":"CALC_Project_ANN!Y42","v":0},{"$f":"CALC_Project_ANN!Z42","v":0},{"$f":"CALC_Project_ANN!AA42","v":0},{"$f":"CALC_Project_ANN!AB42","v":0},{"$f":"CALC_Project_ANN!AC42","v":0},{"$f":"CALC_Project_ANN!AD42","v":0},{"$f":"CALC_Project_ANN!AE42","v":0},{"$f":"CALC_Project_ANN!AF42","v":0},{"$f":"CALC_Project_ANN!AG42","v":0},{"$f":"CALC_Project_ANN!AH42","v":0},{"$f":"CALC_Project_ANN!AI42","v":0},{"$f":"CALC_Project_ANN!AJ42","v":0},{"$f":"CALC_Project_ANN!AK42","v":0},{"$f":"CALC_Project_ANN!AL42","v":0},{"$f":"CALC_Project_ANN!AM42","v":0},{"$f":"CALC_Project_ANN!AN42","v":0},{"$f":"CALC_Project_ANN!AO42","v":0},{"$f":"CALC_Project_ANN!AP42","v":0},{"$f":"CALC_Project_ANN!AQ42","v":0},{"$f":"CALC_Project_ANN!AR42","v":0},{"$f":"CALC_Project_ANN!AS42","v":0},{"$f":"CALC_Project_ANN!AT42","v":0},{"$f":"CALC_Project_ANN!AU42","v":0},{"$f":"CALC_Project_ANN!AV42","v":0},{"$f":"CALC_Project_ANN!AW42","v":0},{"$f":"CALC_Project_ANN!AX42","v":0},{"$f":"CALC_Project_ANN!AY42","v":0},{"$f":"CALC_Project_ANN!AZ42","v":0},{"$f":"CALC_Project_ANN!BA42","v":0},{"$f":"CALC_Project_ANN!BB42","v":0},{"$f":"CALC_Project_ANN!BC42","v":0},{"$f":"CALC_Project_ANN!BD42","v":0},{"$f":"CALC_Project_ANN!BE42","v":0},{"$f":"CALC_Project_ANN!BF42","v":0},{"$f":"CALC_Project_ANN!BG42","v":0},{"$f":"CALC_Project_ANN!BH42","v":0},{"$f":"CALC_Project_ANN!BI42","v":0},{"$f":"CALC_Project_ANN!BJ42","v":0},{"$f":"CALC_Project_ANN!BK42","v":0},{"$f":"CALC_Project_ANN!BL42","v":0},{"$f":"CALC_Project_ANN!BM42","v":0},{"$f":"CALC_Project_ANN!BN42","v":0},{"$f":"CALC_Project_ANN!BO42","v":0},{"$f":"CALC_Project_ANN!BP42","v":0},{"$f":"CALC_Project_ANN!BQ42","v":0},{"$f":"CALC_Project_ANN!BR42","v":0},{"$f":"CALC_Project_ANN!BS42","v":0},{"$f":"CALC_Project_ANN!BT42","v":0}]
[null,null,null,"NOMINAL"]
[null,null,null,{"$f":"INDEX(lstEnergyFull,E547,1)","v":0},{"$f":"MAX(E546:E546)+1","v":1},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M251","v":0},{"$f":"CALC_Project_ANN!N251","v":0},{"$f":"CALC_Project_ANN!O251","v":0},{"$f":"CALC_Project_ANN!P251","v":0},{"$f":"CALC_Project_ANN!Q251","v":0},{"$f":"CALC_Project_ANN!R251","v":0},{"$f":"CALC_Project_ANN!S251","v":0},{"$f":"CALC_Project_ANN!T251","v":0},{"$f":"CALC_Project_ANN!U251","v":0},{"$f":"CALC_Project_ANN!V251","v":0},{"$f":"CALC_Project_ANN!W251","v":0},{"$f":"CALC_Project_ANN!X251","v":0},{"$f":"CALC_Project_ANN!Y251","v":0},{"$f":"CALC_Project_ANN!Z251","v":0},{"$f":"CALC_Project_ANN!AA251","v":0},{"$f":"CALC_Project_ANN!AB251","v":0},{"$f":"CALC_Project_ANN!AC251","v":0},{"$f":"CALC_Project_ANN!AD251","v":0},{"$f":"CALC_Project_ANN!AE251","v":0},{"$f":"CALC_Project_ANN!AF251","v":0},{"$f":"CALC_Project_ANN!AG251","v":0},{"$f":"CALC_Project_ANN!AH251","v":0},{"$f":"CALC_Project_ANN!AI251","v":0},{"$f":"CALC_Project_ANN!AJ251","v":0},{"$f":"CALC_Project_ANN!AK251","v":0},{"$f":"CALC_Project_ANN!AL251","v":0},{"$f":"CALC_Project_ANN!AM251","v":0},{"$f":"CALC_Project_ANN!AN251","v":0},{"$f":"CALC_Project_ANN!AO251","v":0},{"$f":"CALC_Project_ANN!AP251","v":0},{"$f":"CALC_Project_ANN!AQ251","v":0},{"$f":"CALC_Project_ANN!AR251","v":0},{"$f":"CALC_Project_ANN!AS251","v":0},{"$f":"CALC_Project_ANN!AT251","v":0},{"$f":"CALC_Project_ANN!AU251","v":0},{"$f":"CALC_Project_ANN!AV251","v":0},{"$f":"CALC_Project_ANN!AW251","v":0},{"$f":"CALC_Project_ANN!AX251","v":0},{"$f":"CALC_Project_ANN!AY251","v":0},{"$f":"CALC_Project_ANN!AZ251","v":0},{"$f":"CALC_Project_ANN!BA251","v":0},{"$f":"CALC_Project_ANN!BB251","v":0},{"$f":"CALC_Project_ANN!BC251","v":0},{"$f":"CALC_Project_ANN!BD251","v":0},{"$f":"CALC_Project_ANN!BE251","v":0},{"$f":"CALC_Project_ANN!BF251","v":0},{"$f":"CALC_Project_ANN!BG251","v":0},{"$f":"CALC_Project_ANN!BH251","v":0},{"$f":"CALC_Project_ANN!BI251","v":0},{"$f":"CALC_Project_ANN!BJ251","v":0},{"$f":"CALC_Project_ANN!BK251","v":0},{"$f":"CALC_Project_ANN!BL251","v":0},{"$f":"CALC_Project_ANN!BM251","v":0},{"$f":"CALC_Project_ANN!BN251","v":0},{"$f":"CALC_Project_ANN!BO251","v":0},{"$f":"CALC_Project_ANN!BP251","v":0},{"$f":"CALC_Project_ANN!BQ251","v":0},{"$f":"CALC_Project_ANN!BR251","v":0},{"$f":"CALC_Project_ANN!BS251","v":0},{"$f":"CALC_Project_ANN!BT251","v":0}]
[null,null,null,0,{"$f":"MAX(E546:E550)+1","v":5},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M255","v":0},{"$f":"CALC_Project_ANN!N255","v":0},{"$f":"CALC_Project_ANN!O255","v":0},{"$f":"CALC_Project_ANN!P255","v":0},{"$f":"CALC_Project_ANN!Q255","v":0},{"$f":"CALC_Project_ANN!R255","v":0},{"$f":"CALC_Project_ANN!S255","v":0},{"$f":"CALC_Project_ANN!T255","v":0},{"$f":"CALC_Project_ANN!U255","v":0},{"$f":"CALC_Project_ANN!V255","v":0},{"$f":"CALC_Project_ANN!W255","v":0},{"$f":"CALC_Project_ANN!X255","v":0},{"$f":"CALC_Project_ANN!Y255","v":0},{"$f":"CALC_Project_ANN!Z255","v":0},{"$f":"CALC_Project_ANN!AA255","v":0},{"$f":"CALC_Project_ANN!AB255","v":0},{"$f":"CALC_Project_ANN!AC255","v":0},{"$f":"CALC_Project_ANN!AD255","v":0},{"$f":"CALC_Project_ANN!AE255","v":0},{"$f":"CALC_Project_ANN!AF255","v":0},{"$f":"CALC_Project_ANN!AG255","v":0},{"$f":"CALC_Project_ANN!AH255","v":0},{"$f":"CALC_Project_ANN!AI255","v":0},{"$f":"CALC_Project_ANN!AJ255","v":0},{"$f":"CALC_Project_ANN!AK255","v":0},{"$f":"CALC_Project_ANN!AL255","v":0},{"$f":"CALC_Project_ANN!AM255","v":0},{"$f":"CALC_Project_ANN!AN255","v":0},{"$f":"CALC_Project_ANN!AO255","v":0},{"$f":"CALC_Project_ANN!AP255","v":0},{"$f":"CALC_Project_ANN!AQ255","v":0},{"$f":"CALC_Project_ANN!AR255","v":0},{"$f":"CALC_Project_ANN!AS255","v":0},{"$f":"CALC_Project_ANN!AT255","v":0},{"$f":"CALC_Project_ANN!AU255","v":0},{"$f":"CALC_Project_ANN!AV255","v":0},{"$f":"CALC_Project_ANN!AW255","v":0},{"$f":"CALC_Project_ANN!AX255","v":0},{"$f":"CALC_Project_ANN!AY255","v":0},{"$f":"CALC_Project_ANN!AZ255","v":0},{"$f":"CALC_Project_ANN!BA255","v":0},{"$f":"CALC_Project_ANN!BB255","v":0},{"$f":"CALC_Project_ANN!BC255","v":0},{"$f":"CALC_Project_ANN!BD255","v":0},{"$f":"CALC_Project_ANN!BE255","v":0},{"$f":"CALC_Project_ANN!BF255","v":0},{"$f":"CALC_Project_ANN!BG255","v":0},{"$f":"CALC_Project_ANN!BH255","v":0},{"$f":"CALC_Project_ANN!BI255","v":0},{"$f":"CALC_Project_ANN!BJ255","v":0},{"$f":"CALC_Project_ANN!BK255","v":0},{"$f":"CALC_Project_ANN!BL255","v":0},{"$f":"CALC_Project_ANN!BM255","v":0},{"$f":"CALC_Project_ANN!BN255","v":0},{"$f":"CALC_Project_ANN!BO255","v":0},{"$f":"CALC_Project_ANN!BP255","v":0},{"$f":"CALC_Project_ANN!BQ255","v":0},{"$f":"CALC_Project_ANN!BR255","v":0},{"$f":"CALC_Project_ANN!BS255","v":0},{"$f":"CALC_Project_ANN!BT255","v":0}]
[null,null,null,0,{"$f":"MAX(E546:E551)+1","v":6},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M256","v":0},{"$f":"CALC_Project_ANN!N256","v":0},{"$f":"CALC_Project_ANN!O256","v":0},{"$f":"CALC_Project_ANN!P256","v":0},{"$f":"CALC_Project_ANN!Q256","v":0},{"$f":"CALC_Project_ANN!R256","v":0},{"$f":"CALC_Project_ANN!S256","v":0},{"$f":"CALC_Project_ANN!T256","v":0},{"$f":"CALC_Project_ANN!U256","v":0},{"$f":"CALC_Project_ANN!V256","v":0},{"$f":"CALC_Project_ANN!W256","v":0},{"$f":"CALC_Project_ANN!X256","v":0},{"$f":"CALC_Project_ANN!Y256","v":0},{"$f":"CALC_Project_ANN!Z256","v":0},{"$f":"CALC_Project_ANN!AA256","v":0},{"$f":"CALC_Project_ANN!AB256","v":0},{"$f":"CALC_Project_ANN!AC256","v":0},{"$f":"CALC_Project_ANN!AD256","v":0},{"$f":"CALC_Project_ANN!AE256","v":0},{"$f":"CALC_Project_ANN!AF256","v":0},{"$f":"CALC_Project_ANN!AG256","v":0},{"$f":"CALC_Project_ANN!AH256","v":0},{"$f":"CALC_Project_ANN!AI256","v":0},{"$f":"CALC_Project_ANN!AJ256","v":0},{"$f":"CALC_Project_ANN!AK256","v":0},{"$f":"CALC_Project_ANN!AL256","v":0},{"$f":"CALC_Project_ANN!AM256","v":0},{"$f":"CALC_Project_ANN!AN256","v":0},{"$f":"CALC_Project_ANN!AO256","v":0},{"$f":"CALC_Project_ANN!AP256","v":0},{"$f":"CALC_Project_ANN!AQ256","v":0},{"$f":"CALC_Project_ANN!AR256","v":0},{"$f":"CALC_Project_ANN!AS256","v":0},{"$f":"CALC_Project_ANN!AT256","v":0},{"$f":"CALC_Project_ANN!AU256","v":0},{"$f":"CALC_Project_ANN!AV256","v":0},{"$f":"CALC_Project_ANN!AW256","v":0},{"$f":"CALC_Project_ANN!AX256","v":0},{"$f":"CALC_Project_ANN!AY256","v":0},{"$f":"CALC_Project_ANN!AZ256","v":0},{"$f":"CALC_Project_ANN!BA256","v":0},{"$f":"CALC_Project_ANN!BB256","v":0},{"$f":"CALC_Project_ANN!BC256","v":0},{"$f":"CALC_Project_ANN!BD256","v":0},{"$f":"CALC_Project_ANN!BE256","v":0},{"$f":"CALC_Project_ANN!BF256","v":0},{"$f":"CALC_Project_ANN!BG256","v":0},{"$f":"CALC_Project_ANN!BH256","v":0},{"$f":"CALC_Project_ANN!BI256","v":0},{"$f":"CALC_Project_ANN!BJ256","v":0},{"$f":"CALC_Project_ANN!BK256","v":0},{"$f":"CALC_Project_ANN!BL256","v":0},{"$f":"CALC_Project_ANN!BM256","v":0},{"$f":"CALC_Project_ANN!BN256","v":0},{"$f":"CALC_Project_ANN!BO256","v":0},{"$f":"CALC_Project_ANN!BP256","v":0},{"$f":"CALC_Project_ANN!BQ256","v":0},{"$f":"CALC_Project_ANN!BR256","v":0},{"$f":"CALC_Project_ANN!BS256","v":0},{"$f":"CALC_Project_ANN!BT256","v":0}]
[null,null,null,0,{"$f":"MAX(E546:E554)+1","v":9},"kWh",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M259","v":0},{"$f":"CALC_Project_ANN!N259","v":0},{"$f":"CALC_Project_ANN!O259","v":0},{"$f":"CALC_Project_ANN!P259","v":0},{"$f":"CALC_Project_ANN!Q259","v":0},{"$f":"CALC_Project_ANN!R259","v":0},{"$f":"CALC_Project_ANN!S259","v":0},{"$f":"CALC_Project_ANN!T259","v":0},{"$f":"CALC_Project_ANN!U259","v":0},{"$f":"CALC_Project_ANN!V259","v":0},{"$f":"CALC_Project_ANN!W259","v":0},{"$f":"CALC_Project_ANN!X259","v":0},{"$f":"CALC_Project_ANN!Y259","v":0},{"$f":"CALC_Project_ANN!Z259","v":0},{"$f":"CALC_Project_ANN!AA259","v":0},{"$f":"CALC_Project_ANN!AB259","v":0},{"$f":"CALC_Project_ANN!AC259","v":0},{"$f":"CALC_Project_ANN!AD259","v":0},{"$f":"CALC_Project_ANN!AE259","v":0},{"$f":"CALC_Project_ANN!AF259","v":0},{"$f":"CALC_Project_ANN!AG259","v":0},{"$f":"CALC_Project_ANN!AH259","v":0},{"$f":"CALC_Project_ANN!AI259","v":0},{"$f":"CALC_Project_ANN!AJ259","v":0},{"$f":"CALC_Project_ANN!AK259","v":0},{"$f":"CALC_Project_ANN!AL259","v":0},{"$f":"CALC_Project_ANN!AM259","v":0},{"$f":"CALC_Project_ANN!AN259","v":0},{"$f":"CALC_Project_ANN!AO259","v":0},{"$f":"CALC_Project_ANN!AP259","v":0},{"$f":"CALC_Project_ANN!AQ259","v":0},{"$f":"CALC_Project_ANN!AR259","v":0},{"$f":"CALC_Project_ANN!AS259","v":0},{"$f":"CALC_Project_ANN!AT259","v":0},{"$f":"CALC_Project_ANN!AU259","v":0},{"$f":"CALC_Project_ANN!AV259","v":0},{"$f":"CALC_Project_ANN!AW259","v":0},{"$f":"CALC_Project_ANN!AX259","v":0},{"$f":"CALC_Project_ANN!AY259","v":0},{"$f":"CALC_Project_ANN!AZ259","v":0},{"$f":"CALC_Project_ANN!BA259","v":0},{"$f":"CALC_Project_ANN!BB259","v":0},{"$f":"CALC_Project_ANN!BC259","v":0},{"$f":"CALC_Project_ANN!BD259","v":0},{"$f":"CALC_Project_ANN!BE259","v":0},{"$f":"CALC_Project_ANN!BF259","v":0},{"$f":"CALC_Project_ANN!BG259","v":0},{"$f":"CALC_Project_ANN!BH259","v":0},{"$f":"CALC_Project_ANN!BI259","v":0},{"$f":"CALC_Project_ANN!BJ259","v":0},{"$f":"CALC_Project_ANN!BK259","v":0},{"$f":"CALC_Project_ANN!BL259","v":0},{"$f":"CALC_Project_ANN!BM259","v":0},{"$f":"CALC_Project_ANN!BN259","v":0},{"$f":"CALC_Project_ANN!BO259","v":0},{"$f":"CALC_Project_ANN!BP259","v":0},{"$f":"CALC_Project_ANN!BQ259","v":0},{"$f":"CALC_Project_ANN!BR259","v":0},{"$f":"CALC_Project_ANN!BS259","v":0},{"$f":"CALC_Project_ANN!BT259","v":0}]
[]
[null,null,null,0,{"$f":"MAX(E558:E559)+1","v":2},"kWh",null,{"$f":"IF(SUM(M560:BT560)=0,0,1)","v":0},null,null,null,{"$f":"D560","v":0},{"$f":"CHOOSE($H$526,M536,M548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E558:E560)+1","v":3},"kWh",null,0,null,null,null,0,{"$f":"CHOOSE($H$526,M537,M549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E558:E563)+1","v":6},"kWh",null,0,null,null,null,0,{"$f":"CHOOSE($H$526,M540,M552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"MAX(E558:E564)+1","v":7},"kWh",null,0,null,null,null,0,{"$f":"CHOOSE($H$526,M541,M553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,{"$f":"\"ENERGY PRICES: \"&G526","v":"ENERGY PRICES: Real"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Cost",null,"£000",{"$f":"CALC_Project_ANN!$G$8646","v":"Real"},null,null,null,null,{"$f":"D591","v":"Cost"},{"$f":"SUM(CALC_Project_ANN!M8659:M8661)","v":0},{"$f":"SUM(CALC_Project_ANN!N8659:N8661)","v":0},{"$f":"SUM(CALC_Project_ANN!O8659:O8661)","v":0},{"$f":"SUM(CALC_Project_ANN!P8659:P8661)","v":0},{"$f":"SUM(CALC_Project_ANN!Q8659:Q8661)","v":0},{"$f":"SUM(CALC_Project_ANN!R8659:R8661)","v":0},{"$f":"SUM(CALC_Project_ANN!S8659:S8661)","v":0},{"$f":"SUM(CALC_Project_ANN!T8659:T8661)","v":0},{"$f":"SUM(CALC_Project_ANN!U8659:U8661)","v":0},{"$f":"SUM(CALC_Project_ANN!V8659:V8661)","v":0},{"$f":"SUM(CALC_Project_ANN!W8659:W8661)","v":0},{"$f":"SUM(CALC_Project_ANN!X8659:X8661)","v":0},{"$f":"SUM(CALC_Project_ANN!Y8659:Y8661)","v":0},{"$f":"SUM(CALC_Project_ANN!Z8659:Z8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AA8659:AA8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AB8659:AB8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AC8659:AC8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AD8659:AD8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AE8659:AE8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AF8659:AF8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AG8659:AG8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AH8659:AH8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AI8659:AI8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ8659:AJ8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AK8659:AK8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AL8659:AL8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AM8659:AM8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AN8659:AN8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AO8659:AO8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AP8659:AP8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ8659:AQ8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AR8659:AR8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AS8659:AS8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AT8659:AT8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AU8659:AU8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AV8659:AV8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AW8659:AW8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AX8659:AX8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AY8659:AY8661)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ8659:AZ8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BA8659:BA8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BB8659:BB8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BC8659:BC8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BD8659:BD8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BE8659:BE8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BF8659:BF8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BG8659:BG8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BH8659:BH8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BI8659:BI8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ8659:BJ8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BK8659:BK8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BL8659:BL8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BM8659:BM8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BN8659:BN8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BO8659:BO8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BP8659:BP8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ8659:BQ8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BR8659:BR8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BS8659:BS8661)","v":0},{"$f":"SUM(CALC_Project_ANN!BT8659:BT8661)","v":0}]
[null,null,null,"Operating Margin",null,"%",{"$f":"CALC_Project_ANN!$G$8646","v":"Real"},null,null,null,null,{"$f":"D592","v":"Operating Margin"},{"$f":"IFERROR((M590-M591)/M591,0)","v":0},{"$f":"IFERROR((N590-N591)/N591,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MAX(C$613:C613)+1","v":1},"CHART 13: CARBON STACK BY IMPORTED FUEL"]
[]
[null,null,null,"End year",null,"Year",{"$f":"Dashboard!AO404","v":2030},null,null,null,null,null,{"$f":"(M$3=$G618)*1","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M619:BT619)-1","v":0},null,null,null,null,{"$f":"M$6*M617","v":1},{"$f":"N$6*N617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Hide? (1=false,0=true)",null,null,null,null,{"$f":"M$3","v":2023},{"$f":"N$3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,{"$f":"SYS_Admin!K99","v":0},null,"TCO2e",null,0,null,null,null,{"$f":"D624","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!M$2419:M$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!N$2419:N$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!O$2419:O$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!P$2419:P$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!Q$2419:Q$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!R$2419:R$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!S$2419:S$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!T$2419:T$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!U$2419:U$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!V$2419:V$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!W$2419:W$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!X$2419:X$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!Y$2419:Y$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!Z$2419:Z$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AA$2419:AA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AB$2419:AB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AC$2419:AC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AD$2419:AD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AE$2419:AE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AF$2419:AF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AG$2419:AG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AH$2419:AH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AI$2419:AI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AJ$2419:AJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AK$2419:AK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AL$2419:AL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AM$2419:AM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AN$2419:AN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AO$2419:AO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AP$2419:AP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AQ$2419:AQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AR$2419:AR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AS$2419:AS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AT$2419:AT$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AU$2419:AU$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AV$2419:AV$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AW$2419:AW$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AX$2419:AX$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AY$2419:AY$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!AZ$2419:AZ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BA$2419:BA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BB$2419:BB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BC$2419:BC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BD$2419:BD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BE$2419:BE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BF$2419:BF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BG$2419:BG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BH$2419:BH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BI$2419:BI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BJ$2419:BJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BK$2419:BK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BL$2419:BL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BM$2419:BM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BN$2419:BN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BO$2419:BO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BP$2419:BP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BQ$2419:BQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BR$2419:BR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BS$2419:BS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D624,CALC_Project_ANN!BT$2419:BT$2428)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K102","v":0},null,"TCO2e",null,0,null,null,null,0,{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!M$2419:M$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!N$2419:N$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!O$2419:O$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!P$2419:P$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!Q$2419:Q$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!R$2419:R$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!S$2419:S$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!T$2419:T$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!U$2419:U$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!V$2419:V$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!W$2419:W$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!X$2419:X$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!Y$2419:Y$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!Z$2419:Z$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AA$2419:AA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AB$2419:AB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AC$2419:AC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AD$2419:AD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AE$2419:AE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AF$2419:AF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AG$2419:AG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AH$2419:AH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AI$2419:AI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AJ$2419:AJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AK$2419:AK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AL$2419:AL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AM$2419:AM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AN$2419:AN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AO$2419:AO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AP$2419:AP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AQ$2419:AQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AR$2419:AR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AS$2419:AS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AT$2419:AT$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AU$2419:AU$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AV$2419:AV$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AW$2419:AW$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AX$2419:AX$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AY$2419:AY$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!AZ$2419:AZ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BA$2419:BA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BB$2419:BB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BC$2419:BC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BD$2419:BD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BE$2419:BE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BF$2419:BF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BG$2419:BG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BH$2419:BH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BI$2419:BI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BJ$2419:BJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BK$2419:BK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BL$2419:BL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BM$2419:BM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BN$2419:BN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BO$2419:BO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BP$2419:BP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BQ$2419:BQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BR$2419:BR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BS$2419:BS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D627,CALC_Project_ANN!BT$2419:BT$2428)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K103","v":0},null,"TCO2e",null,0,null,null,null,0,{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!M$2419:M$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!N$2419:N$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!O$2419:O$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!P$2419:P$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!Q$2419:Q$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!R$2419:R$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!S$2419:S$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!T$2419:T$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!U$2419:U$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!V$2419:V$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!W$2419:W$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!X$2419:X$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!Y$2419:Y$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!Z$2419:Z$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AA$2419:AA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AB$2419:AB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AC$2419:AC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AD$2419:AD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AE$2419:AE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AF$2419:AF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AG$2419:AG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AH$2419:AH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AI$2419:AI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AJ$2419:AJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AK$2419:AK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AL$2419:AL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AM$2419:AM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AN$2419:AN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AO$2419:AO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AP$2419:AP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AQ$2419:AQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AR$2419:AR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AS$2419:AS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AT$2419:AT$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AU$2419:AU$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AV$2419:AV$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AW$2419:AW$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AX$2419:AX$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AY$2419:AY$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!AZ$2419:AZ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BA$2419:BA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BB$2419:BB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BC$2419:BC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BD$2419:BD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BE$2419:BE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BF$2419:BF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BG$2419:BG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BH$2419:BH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BI$2419:BI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BJ$2419:BJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BK$2419:BK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BL$2419:BL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BM$2419:BM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BN$2419:BN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BO$2419:BO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BP$2419:BP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BQ$2419:BQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BR$2419:BR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BS$2419:BS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D628,CALC_Project_ANN!BT$2419:BT$2428)","v":0}]
[null,null,null,{"$f":"SYS_Admin!K106","v":0},null,"TCO2e",null,0,null,null,null,0,{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!M$2419:M$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!N$2419:N$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!O$2419:O$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!P$2419:P$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!Q$2419:Q$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!R$2419:R$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!S$2419:S$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!T$2419:T$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!U$2419:U$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!V$2419:V$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!W$2419:W$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!X$2419:X$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!Y$2419:Y$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!Z$2419:Z$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AA$2419:AA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AB$2419:AB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AC$2419:AC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AD$2419:AD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AE$2419:AE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AF$2419:AF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AG$2419:AG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AH$2419:AH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AI$2419:AI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AJ$2419:AJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AK$2419:AK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AL$2419:AL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AM$2419:AM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AN$2419:AN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AO$2419:AO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AP$2419:AP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AQ$2419:AQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AR$2419:AR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AS$2419:AS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AT$2419:AT$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AU$2419:AU$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AV$2419:AV$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AW$2419:AW$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AX$2419:AX$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AY$2419:AY$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!AZ$2419:AZ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BA$2419:BA$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BB$2419:BB$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BC$2419:BC$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BD$2419:BD$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BE$2419:BE$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BF$2419:BF$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BG$2419:BG$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BH$2419:BH$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BI$2419:BI$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BJ$2419:BJ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BK$2419:BK$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BL$2419:BL$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BM$2419:BM$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BN$2419:BN$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BO$2419:BO$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BP$2419:BP$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BQ$2419:BQ$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BR$2419:BR$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BS$2419:BS$2428)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$D$2419:$D$2428,$D631,CALC_Project_ANN!BT$2419:BT$2428)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MAX(C$613:C651)+1","v":2},"CHART 14: INSTALLED THERMAL CAPACITY"]
[null,null,null,null,"Heat?",null,null,"Capacity",null,null,"Thermal capacity"]
[null,null,null,null,"Output 1","Output 2","Output 3","Output 1","Output 2","Output 3"]
[null,null,null,{"$f":"INP_EnergyTypes!D33","v":0},{"$f":"(INP_EnergyTypes!R33=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!S33=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!T33=SYS_Admin!$D$247)*1","v":0},{"$f":"INP_EnergyTypes!L33","v":0},{"$f":"INP_EnergyTypes!M33","v":0},{"$f":"INP_EnergyTypes!N33","v":0},0,null,{"$f":"$K658*(CALC_Project_ANN!M2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!N2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!O2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!P2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!Q2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!R2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!S2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!T2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!U2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!V2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!W2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!X2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!Y2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!Z2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AA2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AB2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AC2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AD2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AE2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AF2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AG2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AH2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AI2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AJ2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AK2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AL2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AM2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AN2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AO2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AP2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AQ2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AR2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AS2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AT2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AU2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AV2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AW2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AX2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AY2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!AZ2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BA2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BB2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BC2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BD2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BE2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BF2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BG2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BH2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BI2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BJ2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BK2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BL2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BM2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BN2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BO2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BP2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BQ2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BR2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BS2751<>0)","v":0},{"$f":"$K658*(CALC_Project_ANN!BT2751<>0)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},{"$f":"(INP_EnergyTypes!R34=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!S34=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!T34=SYS_Admin!$D$247)*1","v":0},{"$f":"INP_EnergyTypes!L34","v":0},{"$f":"INP_EnergyTypes!M34","v":0},{"$f":"INP_EnergyTypes!N34","v":0},0,null,{"$f":"$K659*(CALC_Project_ANN!M2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!N2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!O2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!P2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!Q2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!R2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!S2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!T2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!U2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!V2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!W2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!X2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!Y2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!Z2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AA2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AB2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AC2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AD2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AE2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AF2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AG2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AH2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AI2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AJ2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AK2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AL2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AM2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AN2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AO2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AP2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AQ2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AR2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AS2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AT2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AU2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AV2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AW2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AX2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AY2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!AZ2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BA2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BB2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BC2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BD2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BE2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BF2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BG2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BH2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BI2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BJ2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BK2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BL2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BM2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BN2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BO2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BP2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BQ2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BR2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BS2752<>0)","v":0},{"$f":"$K659*(CALC_Project_ANN!BT2752<>0)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D37","v":0},{"$f":"(INP_EnergyTypes!R37=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!S37=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!T37=SYS_Admin!$D$247)*1","v":0},{"$f":"INP_EnergyTypes!L37","v":0},{"$f":"INP_EnergyTypes!M37","v":0},{"$f":"INP_EnergyTypes!N37","v":0},0,null,{"$f":"$K662*(CALC_Project_ANN!M2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!N2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!O2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!P2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!Q2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!R2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!S2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!T2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!U2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!V2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!W2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!X2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!Y2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!Z2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AA2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AB2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AC2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AD2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AE2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AF2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AG2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AH2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AI2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AJ2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AK2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AL2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AM2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AN2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AO2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AP2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AQ2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AR2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AS2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AT2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AU2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AV2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AW2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AX2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AY2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!AZ2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BA2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BB2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BC2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BD2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BE2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BF2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BG2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BH2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BI2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BJ2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BK2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BL2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BM2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BN2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BO2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BP2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BQ2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BR2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BS2755<>0)","v":0},{"$f":"$K662*(CALC_Project_ANN!BT2755<>0)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D39","v":0},{"$f":"(INP_EnergyTypes!R39=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!S39=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!T39=SYS_Admin!$D$247)*1","v":0},{"$f":"INP_EnergyTypes!L39","v":0},{"$f":"INP_EnergyTypes!M39","v":0},{"$f":"INP_EnergyTypes!N39","v":0},0,null,{"$f":"$K664*(CALC_Project_ANN!M2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!N2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!O2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!P2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!Q2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!R2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!S2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!T2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!U2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!V2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!W2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!X2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!Y2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!Z2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AA2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AB2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AC2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AD2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AE2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AF2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AG2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AH2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AI2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AJ2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AK2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AL2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AM2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AN2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AO2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AP2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AQ2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AR2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AS2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AT2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AU2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AV2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AW2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AX2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AY2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!AZ2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BA2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BB2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BC2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BD2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BE2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BF2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BG2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BH2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BI2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BJ2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BK2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BL2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BM2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BN2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BO2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BP2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BQ2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BR2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BS2757<>0)","v":0},{"$f":"$K664*(CALC_Project_ANN!BT2757<>0)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D42","v":0},{"$f":"(INP_EnergyTypes!R42=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!S42=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!T42=SYS_Admin!$D$247)*1","v":0},{"$f":"INP_EnergyTypes!L42","v":0},{"$f":"INP_EnergyTypes!M42","v":0},{"$f":"INP_EnergyTypes!N42","v":0},0,null,{"$f":"$K667*(CALC_Project_ANN!M2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!N2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!O2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!P2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!Q2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!R2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!S2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!T2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!U2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!V2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!W2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!X2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!Y2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!Z2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AA2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AB2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AC2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AD2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AE2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AF2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AG2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AH2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AI2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AJ2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AK2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AL2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AM2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AN2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AO2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AP2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AQ2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AR2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AS2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AT2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AU2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AV2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AW2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AX2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AY2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!AZ2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BA2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BB2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BC2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BD2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BE2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BF2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BG2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BH2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BI2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BJ2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BK2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BL2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BM2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BN2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BO2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BP2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BQ2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BR2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BS2760<>0)","v":0},{"$f":"$K667*(CALC_Project_ANN!BT2760<>0)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D43","v":0},{"$f":"(INP_EnergyTypes!R43=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!S43=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!T43=SYS_Admin!$D$247)*1","v":0},{"$f":"INP_EnergyTypes!L43","v":0},{"$f":"INP_EnergyTypes!M43","v":0},{"$f":"INP_EnergyTypes!N43","v":0},0,null,{"$f":"$K668*(CALC_Project_ANN!M2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!N2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!O2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!P2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!Q2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!R2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!S2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!T2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!U2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!V2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!W2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!X2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!Y2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!Z2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AA2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AB2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AC2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AD2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AE2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AF2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AG2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AH2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AI2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AJ2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AK2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AL2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AM2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AN2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AO2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AP2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AQ2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AR2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AS2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AT2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AU2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AV2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AW2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AX2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AY2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!AZ2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BA2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BB2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BC2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BD2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BE2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BF2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BG2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BH2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BI2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BJ2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BK2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BL2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BM2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BN2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BO2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BP2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BQ2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BR2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BS2761<>0)","v":0},{"$f":"$K668*(CALC_Project_ANN!BT2761<>0)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D45","v":0},{"$f":"(INP_EnergyTypes!R45=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!S45=SYS_Admin!$D$247)*1","v":0},{"$f":"(INP_EnergyTypes!T45=SYS_Admin!$D$247)*1","v":0},{"$f":"INP_EnergyTypes!L45","v":0},{"$f":"INP_EnergyTypes!M45","v":0},{"$f":"INP_EnergyTypes!N45","v":0},0,null,{"$f":"$K670*(CALC_Project_ANN!M2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!N2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!O2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!P2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!Q2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!R2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!S2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!T2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!U2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!V2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!W2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!X2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!Y2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!Z2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AA2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AB2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AC2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AD2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AE2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AF2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AG2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AH2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AI2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AJ2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AK2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AL2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AM2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AN2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AO2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AP2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AQ2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AR2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AS2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AT2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AU2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AV2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AW2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AX2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AY2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!AZ2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BA2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BB2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BC2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BD2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BE2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BF2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BG2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BH2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BI2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BJ2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BK2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BL2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BM2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BN2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BO2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BP2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BQ2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BR2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BS2763<>0)","v":0},{"$f":"$K670*(CALC_Project_ANN!BT2763<>0)","v":0}]
[null,null,null,"Installed thermal capacity",null,"kW",null,null,null,null,null,{"$f":"D673","v":"Installed thermal capacity"},{"$f":"SUM(M656:M670)","v":0},{"$f":"SUM(N656:N670)","v":0},{"$f":"SUM(O656:O670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Project carbon",null,"TCO2e",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M2465","v":0},{"$f":"CALC_Project_ANN!N2465","v":0},{"$f":"CALC_Project_ANN!O2465","v":0},{"$f":"CALC_Project_ANN!P2465","v":0},{"$f":"CALC_Project_ANN!Q2465","v":0},{"$f":"CALC_Project_ANN!R2465","v":0},{"$f":"CALC_Project_ANN!S2465","v":0},{"$f":"CALC_Project_ANN!T2465","v":0},{"$f":"CALC_Project_ANN!U2465","v":0},{"$f":"CALC_Project_ANN!V2465","v":0},{"$f":"CALC_Project_ANN!W2465","v":0},{"$f":"CALC_Project_ANN!X2465","v":0},{"$f":"CALC_Project_ANN!Y2465","v":0},{"$f":"CALC_Project_ANN!Z2465","v":0},{"$f":"CALC_Project_ANN!AA2465","v":0},{"$f":"CALC_Project_ANN!AB2465","v":0},{"$f":"CALC_Project_ANN!AC2465","v":0},{"$f":"CALC_Project_ANN!AD2465","v":0},{"$f":"CALC_Project_ANN!AE2465","v":0},{"$f":"CALC_Project_ANN!AF2465","v":0},{"$f":"CALC_Project_ANN!AG2465","v":0},{"$f":"CALC_Project_ANN!AH2465","v":0},{"$f":"CALC_Project_ANN!AI2465","v":0},{"$f":"CALC_Project_ANN!AJ2465","v":0},{"$f":"CALC_Project_ANN!AK2465","v":0},{"$f":"CALC_Project_ANN!AL2465","v":0},{"$f":"CALC_Project_ANN!AM2465","v":0},{"$f":"CALC_Project_ANN!AN2465","v":0},{"$f":"CALC_Project_ANN!AO2465","v":0},{"$f":"CALC_Project_ANN!AP2465","v":0},{"$f":"CALC_Project_ANN!AQ2465","v":0},{"$f":"CALC_Project_ANN!AR2465","v":0},{"$f":"CALC_Project_ANN!AS2465","v":0},{"$f":"CALC_Project_ANN!AT2465","v":0},{"$f":"CALC_Project_ANN!AU2465","v":0},{"$f":"CALC_Project_ANN!AV2465","v":0},{"$f":"CALC_Project_ANN!AW2465","v":0},{"$f":"CALC_Project_ANN!AX2465","v":0},{"$f":"CALC_Project_ANN!AY2465","v":0},{"$f":"CALC_Project_ANN!AZ2465","v":0},{"$f":"CALC_Project_ANN!BA2465","v":0},{"$f":"CALC_Project_ANN!BB2465","v":0},{"$f":"CALC_Project_ANN!BC2465","v":0},{"$f":"CALC_Project_ANN!BD2465","v":0},{"$f":"CALC_Project_ANN!BE2465","v":0},{"$f":"CALC_Project_ANN!BF2465","v":0},{"$f":"CALC_Project_ANN!BG2465","v":0},{"$f":"CALC_Project_ANN!BH2465","v":0},{"$f":"CALC_Project_ANN!BI2465","v":0},{"$f":"CALC_Project_ANN!BJ2465","v":0},{"$f":"CALC_Project_ANN!BK2465","v":0},{"$f":"CALC_Project_ANN!BL2465","v":0},{"$f":"CALC_Project_ANN!BM2465","v":0},{"$f":"CALC_Project_ANN!BN2465","v":0},{"$f":"CALC_Project_ANN!BO2465","v":0},{"$f":"CALC_Project_ANN!BP2465","v":0},{"$f":"CALC_Project_ANN!BQ2465","v":0},{"$f":"CALC_Project_ANN!BR2465","v":0},{"$f":"CALC_Project_ANN!BS2465","v":0},{"$f":"CALC_Project_ANN!BT2465","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$3","v":2023},{"$f":"N$3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$15","v":0},null,"kWh",{"$f":"D720","v":"Heat"},{"$f":"SYS_Admin!$G$675&\"-\"&G722&\"-\"&D722","v":"Fuel Input -Heat-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H722,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$18","v":0},null,"kWh",{"$f":"D720","v":"Heat"},{"$f":"SYS_Admin!$G$675&\"-\"&G725&\"-\"&D725","v":"Fuel Input -Heat-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H725,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$19","v":0},null,"kWh",{"$f":"D720","v":"Heat"},{"$f":"SYS_Admin!$G$675&\"-\"&G726&\"-\"&D726","v":"Fuel Input -Heat-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H726,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$23","v":0},null,"kWh",{"$f":"D720","v":"Heat"},{"$f":"SYS_Admin!$G$675&\"-\"&G730&\"-\"&D730","v":"Fuel Input -Heat-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H730,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$24","v":0},null,"kWh",{"$f":"D720","v":"Heat"},{"$f":"SYS_Admin!$G$675&\"-\"&G731&\"-\"&D731","v":"Fuel Input -Heat-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H731,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,"Heat demand",null,"kWh",null,null,null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!M$816:M$825)+CALC_EBalance!M882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!N$816:N$825)+CALC_EBalance!N882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!O$816:O$825)+CALC_EBalance!O882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!P$816:P$825)+CALC_EBalance!P882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!Q$816:Q$825)+CALC_EBalance!Q882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!R$816:R$825)+CALC_EBalance!R882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!S$816:S$825)+CALC_EBalance!S882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!T$816:T$825)+CALC_EBalance!T882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!U$816:U$825)+CALC_EBalance!U882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!V$816:V$825)+CALC_EBalance!V882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!W$816:W$825)+CALC_EBalance!W882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!X$816:X$825)+CALC_EBalance!X882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!Y$816:Y$825)+CALC_EBalance!Y882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!Z$816:Z$825)+CALC_EBalance!Z882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AA$816:AA$825)+CALC_EBalance!AA882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AB$816:AB$825)+CALC_EBalance!AB882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AC$816:AC$825)+CALC_EBalance!AC882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AD$816:AD$825)+CALC_EBalance!AD882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AE$816:AE$825)+CALC_EBalance!AE882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AF$816:AF$825)+CALC_EBalance!AF882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AG$816:AG$825)+CALC_EBalance!AG882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AH$816:AH$825)+CALC_EBalance!AH882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AI$816:AI$825)+CALC_EBalance!AI882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AJ$816:AJ$825)+CALC_EBalance!AJ882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AK$816:AK$825)+CALC_EBalance!AK882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AL$816:AL$825)+CALC_EBalance!AL882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AM$816:AM$825)+CALC_EBalance!AM882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AN$816:AN$825)+CALC_EBalance!AN882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AO$816:AO$825)+CALC_EBalance!AO882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AP$816:AP$825)+CALC_EBalance!AP882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AQ$816:AQ$825)+CALC_EBalance!AQ882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AR$816:AR$825)+CALC_EBalance!AR882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AS$816:AS$825)+CALC_EBalance!AS882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AT$816:AT$825)+CALC_EBalance!AT882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AU$816:AU$825)+CALC_EBalance!AU882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AV$816:AV$825)+CALC_EBalance!AV882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AW$816:AW$825)+CALC_EBalance!AW882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AX$816:AX$825)+CALC_EBalance!AX882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AY$816:AY$825)+CALC_EBalance!AY882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!AZ$816:AZ$825)+CALC_EBalance!AZ882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BA$816:BA$825)+CALC_EBalance!BA882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BB$816:BB$825)+CALC_EBalance!BB882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BC$816:BC$825)+CALC_EBalance!BC882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BD$816:BD$825)+CALC_EBalance!BD882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BE$816:BE$825)+CALC_EBalance!BE882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BF$816:BF$825)+CALC_EBalance!BF882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BG$816:BG$825)+CALC_EBalance!BG882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BH$816:BH$825)+CALC_EBalance!BH882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BI$816:BI$825)+CALC_EBalance!BI882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BJ$816:BJ$825)+CALC_EBalance!BJ882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BK$816:BK$825)+CALC_EBalance!BK882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BL$816:BL$825)+CALC_EBalance!BL882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BM$816:BM$825)+CALC_EBalance!BM882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BN$816:BN$825)+CALC_EBalance!BN882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BO$816:BO$825)+CALC_EBalance!BO882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BP$816:BP$825)+CALC_EBalance!BP882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BQ$816:BQ$825)+CALC_EBalance!BQ882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BR$816:BR$825)+CALC_EBalance!BR882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BS$816:BS$825)+CALC_EBalance!BS882","v":0},{"$f":"SUMIF(CALC_EBalance!$H$816:$H$825,$D720,CALC_EBalance!BT$816:BT$825)+CALC_EBalance!BT882","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$16","v":0},null,"kWh",{"$f":"D736","v":"Cooling"},{"$f":"SYS_Admin!$G$675&\"-\"&G739&\"-\"&D739","v":"Fuel Input -Cooling-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H739,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$17","v":0},null,"kWh",{"$f":"D736","v":"Cooling"},{"$f":"SYS_Admin!$G$675&\"-\"&G740&\"-\"&D740","v":"Fuel Input -Cooling-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H740,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$20","v":0},null,"kWh",{"$f":"D736","v":"Cooling"},{"$f":"SYS_Admin!$G$675&\"-\"&G743&\"-\"&D743","v":"Fuel Input -Cooling-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H743,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$21","v":0},null,"kWh",{"$f":"D736","v":"Cooling"},{"$f":"SYS_Admin!$G$675&\"-\"&G744&\"-\"&D744","v":"Fuel Input -Cooling-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H744,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$24","v":0},null,"kWh",{"$f":"D736","v":"Cooling"},{"$f":"SYS_Admin!$G$675&\"-\"&G747&\"-\"&D747","v":"Fuel Input -Cooling-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H747,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,"Carbon associated with Cooling",null,"TCO2e",null,null,null,null,null,null,{"$f":"SUMPRODUCT(M738:M747,INP_General!M$358:M$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(N738:N747,INP_General!N$358:N$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(O738:O747,INP_General!O$358:O$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(P738:P747,INP_General!P$358:P$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(Q738:Q747,INP_General!Q$358:Q$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(R738:R747,INP_General!R$358:R$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(S738:S747,INP_General!S$358:S$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(T738:T747,INP_General!T$358:T$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(U738:U747,INP_General!U$358:U$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(V738:V747,INP_General!V$358:V$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(W738:W747,INP_General!W$358:W$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(X738:X747,INP_General!X$358:X$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(Y738:Y747,INP_General!Y$358:Y$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(Z738:Z747,INP_General!Z$358:Z$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AA738:AA747,INP_General!AA$358:AA$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AB738:AB747,INP_General!AB$358:AB$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AC738:AC747,INP_General!AC$358:AC$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AD738:AD747,INP_General!AD$358:AD$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AE738:AE747,INP_General!AE$358:AE$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AF738:AF747,INP_General!AF$358:AF$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AG738:AG747,INP_General!AG$358:AG$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AH738:AH747,INP_General!AH$358:AH$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AI738:AI747,INP_General!AI$358:AI$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AJ738:AJ747,INP_General!AJ$358:AJ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AK738:AK747,INP_General!AK$358:AK$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AL738:AL747,INP_General!AL$358:AL$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AM738:AM747,INP_General!AM$358:AM$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AN738:AN747,INP_General!AN$358:AN$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AO738:AO747,INP_General!AO$358:AO$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AP738:AP747,INP_General!AP$358:AP$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AQ738:AQ747,INP_General!AQ$358:AQ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AR738:AR747,INP_General!AR$358:AR$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AS738:AS747,INP_General!AS$358:AS$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AT738:AT747,INP_General!AT$358:AT$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AU738:AU747,INP_General!AU$358:AU$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AV738:AV747,INP_General!AV$358:AV$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AW738:AW747,INP_General!AW$358:AW$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AX738:AX747,INP_General!AX$358:AX$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AY738:AY747,INP_General!AY$358:AY$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AZ738:AZ747,INP_General!AZ$358:AZ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BA738:BA747,INP_General!BA$358:BA$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BB738:BB747,INP_General!BB$358:BB$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BC738:BC747,INP_General!BC$358:BC$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BD738:BD747,INP_General!BD$358:BD$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BE738:BE747,INP_General!BE$358:BE$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BF738:BF747,INP_General!BF$358:BF$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BG738:BG747,INP_General!BG$358:BG$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BH738:BH747,INP_General!BH$358:BH$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BI738:BI747,INP_General!BI$358:BI$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BJ738:BJ747,INP_General!BJ$358:BJ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BK738:BK747,INP_General!BK$358:BK$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BL738:BL747,INP_General!BL$358:BL$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BM738:BM747,INP_General!BM$358:BM$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BN738:BN747,INP_General!BN$358:BN$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BO738:BO747,INP_General!BO$358:BO$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BP738:BP747,INP_General!BP$358:BP$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BQ738:BQ747,INP_General!BQ$358:BQ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BR738:BR747,INP_General!BR$358:BR$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BS738:BS747,INP_General!BS$358:BS$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BT738:BT747,INP_General!BT$358:BT$367)/(10^3)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$249","v":"Electricity"}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$18","v":0},null,"kWh",{"$f":"D752","v":"Electricity"},{"$f":"SYS_Admin!$G$675&\"-\"&G757&\"-\"&D757","v":"Fuel Input -Electricity-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H757,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$19","v":0},null,"kWh",{"$f":"D752","v":"Electricity"},{"$f":"SYS_Admin!$G$675&\"-\"&G758&\"-\"&D758","v":"Fuel Input -Electricity-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H758,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$22","v":0},null,"kWh",{"$f":"D752","v":"Electricity"},{"$f":"SYS_Admin!$G$675&\"-\"&G761&\"-\"&D761","v":"Fuel Input -Electricity-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H761,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$23","v":0},null,"kWh",{"$f":"D752","v":"Electricity"},{"$f":"SYS_Admin!$G$675&\"-\"&G762&\"-\"&D762","v":"Fuel Input -Electricity-0"},null,null,null,null,{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!M$12:M$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!N$12:N$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!O$12:O$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!P$12:P$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!Q$12:Q$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!R$12:R$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!S$12:S$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!T$12:T$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!U$12:U$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!V$12:V$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!W$12:W$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!X$12:X$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!Y$12:Y$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!Z$12:Z$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AA$12:AA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AB$12:AB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AC$12:AC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AD$12:AD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AE$12:AE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AF$12:AF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AG$12:AG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AH$12:AH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AI$12:AI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AJ$12:AJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AK$12:AK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AL$12:AL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AM$12:AM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AN$12:AN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AO$12:AO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AP$12:AP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AQ$12:AQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AR$12:AR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AS$12:AS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AT$12:AT$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AU$12:AU$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AV$12:AV$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AW$12:AW$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AX$12:AX$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AY$12:AY$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!AZ$12:AZ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BA$12:BA$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BB$12:BB$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BC$12:BC$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BD$12:BD$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BE$12:BE$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BF$12:BF$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BG$12:BG$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BH$12:BH$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BI$12:BI$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BJ$12:BJ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BK$12:BK$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BL$12:BL$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BM$12:BM$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BN$12:BN$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BO$12:BO$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BP$12:BP$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BQ$12:BQ$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BR$12:BR$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BS$12:BS$479)","v":0},{"$f":"SUMIF(CALC_EBalance!$D$12:$D$479,$H762,CALC_EBalance!BT$12:BT$479)","v":0}]
[null,null,null,"Carbon associated with electricity",null,"TCO2e",null,null,null,null,null,null,{"$f":"SUMPRODUCT(M754:M763,INP_General!M$358:M$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(N754:N763,INP_General!N$358:N$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(O754:O763,INP_General!O$358:O$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(P754:P763,INP_General!P$358:P$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(Q754:Q763,INP_General!Q$358:Q$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(R754:R763,INP_General!R$358:R$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(S754:S763,INP_General!S$358:S$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(T754:T763,INP_General!T$358:T$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(U754:U763,INP_General!U$358:U$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(V754:V763,INP_General!V$358:V$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(W754:W763,INP_General!W$358:W$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(X754:X763,INP_General!X$358:X$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(Y754:Y763,INP_General!Y$358:Y$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(Z754:Z763,INP_General!Z$358:Z$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AA754:AA763,INP_General!AA$358:AA$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AB754:AB763,INP_General!AB$358:AB$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AC754:AC763,INP_General!AC$358:AC$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AD754:AD763,INP_General!AD$358:AD$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AE754:AE763,INP_General!AE$358:AE$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AF754:AF763,INP_General!AF$358:AF$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AG754:AG763,INP_General!AG$358:AG$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AH754:AH763,INP_General!AH$358:AH$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AI754:AI763,INP_General!AI$358:AI$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AJ754:AJ763,INP_General!AJ$358:AJ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AK754:AK763,INP_General!AK$358:AK$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AL754:AL763,INP_General!AL$358:AL$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AM754:AM763,INP_General!AM$358:AM$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AN754:AN763,INP_General!AN$358:AN$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AO754:AO763,INP_General!AO$358:AO$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AP754:AP763,INP_General!AP$358:AP$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AQ754:AQ763,INP_General!AQ$358:AQ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AR754:AR763,INP_General!AR$358:AR$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AS754:AS763,INP_General!AS$358:AS$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AT754:AT763,INP_General!AT$358:AT$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AU754:AU763,INP_General!AU$358:AU$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AV754:AV763,INP_General!AV$358:AV$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AW754:AW763,INP_General!AW$358:AW$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AX754:AX763,INP_General!AX$358:AX$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AY754:AY763,INP_General!AY$358:AY$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(AZ754:AZ763,INP_General!AZ$358:AZ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BA754:BA763,INP_General!BA$358:BA$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BB754:BB763,INP_General!BB$358:BB$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BC754:BC763,INP_General!BC$358:BC$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BD754:BD763,INP_General!BD$358:BD$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BE754:BE763,INP_General!BE$358:BE$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BF754:BF763,INP_General!BF$358:BF$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BG754:BG763,INP_General!BG$358:BG$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BH754:BH763,INP_General!BH$358:BH$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BI754:BI763,INP_General!BI$358:BI$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BJ754:BJ763,INP_General!BJ$358:BJ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BK754:BK763,INP_General!BK$358:BK$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BL754:BL763,INP_General!BL$358:BL$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BM754:BM763,INP_General!BM$358:BM$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BN754:BN763,INP_General!BN$358:BN$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BO754:BO763,INP_General!BO$358:BO$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BP754:BP763,INP_General!BP$358:BP$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BQ754:BQ763,INP_General!BQ$358:BQ$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BR754:BR763,INP_General!BR$358:BR$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BS754:BS763,INP_General!BS$358:BS$367)/(10^3)","v":0},{"$f":"SUMPRODUCT(BT754:BT763,INP_General!BT$358:BT$367)/(10^3)","v":0}]
[]
[null,null,null,"Heat carbon intensity",null,"gCO2e/kWh",null,null,null,null,null,{"$f":"D770","v":"Heat carbon intensity"},{"$f":"IFERROR(M733*(10^6) / M734, 0)","v":0},{"$f":"IFERROR(N733*(10^6) / N734, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cooling carbon intensity",null,"gCO2e/kWh",null,null,null,null,null,{"$f":"D771","v":"Cooling carbon intensity"},{"$f":"IFERROR(M749*(10^6) / M750, 0)","v":0},{"$f":"IFERROR(N749*(10^6) / N750, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B692)+1","v":10},null,"CAPEX BREAKDOWN"]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!D243","v":"Retail"},null,"£000",{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D801","v":"Real-Capex-Retail"},null,null,{"$f":"D801","v":"Retail"},{"$f":"SUM(M801:BT801)","v":0},null,{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!M$2109:M$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!N$2109:N$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!O$2109:O$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!P$2109:P$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!Q$2109:Q$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!R$2109:R$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!S$2109:S$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!T$2109:T$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!U$2109:U$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!V$2109:V$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!W$2109:W$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!X$2109:X$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!Y$2109:Y$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!Z$2109:Z$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AA$2109:AA$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AB$2109:AB$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AC$2109:AC$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AD$2109:AD$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AE$2109:AE$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AF$2109:AF$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AG$2109:AG$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AH$2109:AH$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AI$2109:AI$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AJ$2109:AJ$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AK$2109:AK$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AL$2109:AL$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AM$2109:AM$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AN$2109:AN$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AO$2109:AO$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AP$2109:AP$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AQ$2109:AQ$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AR$2109:AR$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AS$2109:AS$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AT$2109:AT$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AU$2109:AU$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AV$2109:AV$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AW$2109:AW$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AX$2109:AX$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AY$2109:AY$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!AZ$2109:AZ$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BA$2109:BA$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BB$2109:BB$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BC$2109:BC$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BD$2109:BD$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BE$2109:BE$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BF$2109:BF$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BG$2109:BG$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BH$2109:BH$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BI$2109:BI$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BJ$2109:BJ$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BK$2109:BK$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BL$2109:BL$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BM$2109:BM$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BN$2109:BN$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BO$2109:BO$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BP$2109:BP$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BQ$2109:BQ$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BR$2109:BR$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BS$2109:BS$2187)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$H$2109:$H$2187,$G801,CALC_Project_ANN!BT$2109:BT$2187)","v":0}]
[null,null,null,{"$f":"\"Other \"&D799","v":"Other Generation"},null,"£000",null,null,null,null,null,null,{"$f":"M799-SUM(M804:M818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS799-SUM(AS804:AS818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D33","v":0},null,"£000",{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D806","v":"Real-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G806,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},null,"£000",{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D807","v":"Real-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G807,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D810","v":"Real-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G810,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D38","v":0},null,"£000",{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D811","v":"Real-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G811,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D815","v":"Real-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G815,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D43","v":0},null,"£000",{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D816","v":"Real-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G816,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[]
[null,null,null,{"$f":"\"Other \"&D821","v":"Other Generation"},null,"£000",null,null,null,null,null,null,{"$f":"M821-SUM(M826:M840)","v":0},{"$f":"N821-SUM(N826:N840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D33","v":0},null,"£000",{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D828","v":"Nominal-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G828,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},null,"£000",{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D829","v":"Nominal-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G829,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D36","v":0},null,"£000",{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D831","v":"Nominal-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G831,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D39","v":0},null,"£000",{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D834","v":"Nominal-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G834,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D42","v":0},null,"£000",{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D837","v":"Nominal-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G837,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D43","v":0},null,"£000",{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D838","v":"Nominal-Capex-0"},null,null,null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!M$293:M$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!N$293:N$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!O$293:O$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!P$293:P$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!Q$293:Q$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!R$293:R$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!S$293:S$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!T$293:T$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!U$293:U$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!V$293:V$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!W$293:W$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!X$293:X$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!Y$293:Y$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!Z$293:Z$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AA$293:AA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AB$293:AB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AC$293:AC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AD$293:AD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AE$293:AE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AF$293:AF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AG$293:AG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AH$293:AH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AI$293:AI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AJ$293:AJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AK$293:AK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AL$293:AL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AM$293:AM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AN$293:AN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AO$293:AO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AP$293:AP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AQ$293:AQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AR$293:AR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AS$293:AS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AT$293:AT$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AU$293:AU$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AV$293:AV$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AW$293:AW$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AX$293:AX$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AY$293:AY$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!AZ$293:AZ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BA$293:BA$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BB$293:BB$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BC$293:BC$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BD$293:BD$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BE$293:BE$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BF$293:BF$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BG$293:BG$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BH$293:BH$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BI$293:BI$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BJ$293:BJ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BK$293:BK$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BL$293:BL$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BM$293:BM$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BN$293:BN$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BO$293:BO$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BP$293:BP$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BQ$293:BQ$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BR$293:BR$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BS$293:BS$894)","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$G838,CALC_Project_ANN!BT$293:BT$894)","v":0}]
[null,null,null,"Selected",null,null,{"$f":"Dashboard!J59","v":"Real"},{"$f":"IFERROR(MATCH(G842,lstMoneyVals,0),1)","v":1}]
[]
[null,null,null,{"$f":"SYS_Admin!D243","v":"Retail"},null,"£000",null,null,null,{"$f":"D846","v":"Retail"},0,null,{"$f":"CHOOSE($H$842,M801,M823)*M$796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INP_EnergyTypes!D31","v":0},null,"£000",null,null,null,{"$f":"D849","v":0},0,null,{"$f":"CHOOSE($H$842,M804,M826)*M$796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},null,"£000",null,null,null,0,0,null,{"$f":"CHOOSE($H$842,M807,M829)*M$796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D37","v":0},null,"£000",null,null,null,0,0,null,{"$f":"CHOOSE($H$842,M810,M832)*M$796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D38","v":0},null,"£000",null,null,null,0,0,null,{"$f":"CHOOSE($H$842,M811,M833)*M$796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D41","v":0},null,"£000",null,null,null,0,0,null,{"$f":"CHOOSE($H$842,M814,M836)*M$796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D44","v":0},null,"£000",null,null,null,0,0,null,{"$f":"CHOOSE($H$842,M817,M839)*M$796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"J845","v":"Distribution"},{"$f":"K845","v":0}]
[]
[]
[]
[]
[null,null,null,"Real pre-tax",null,null,null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M6051","v":1},{"$f":"CALC_Project_ANN!N6051","v":1},{"$f":"CALC_Project_ANN!O6051","v":1},{"$f":"CALC_Project_ANN!P6051","v":1},{"$f":"CALC_Project_ANN!Q6051","v":1},{"$f":"CALC_Project_ANN!R6051","v":1},{"$f":"CALC_Project_ANN!S6051","v":1},{"$f":"CALC_Project_ANN!T6051","v":1},{"$f":"CALC_Project_ANN!U6051","v":1},{"$f":"CALC_Project_ANN!V6051","v":1},{"$f":"CALC_Project_ANN!W6051","v":1},{"$f":"CALC_Project_ANN!X6051","v":1},{"$f":"CALC_Project_ANN!Y6051","v":1},{"$f":"CALC_Project_ANN!Z6051","v":1},{"$f":"CALC_Project_ANN!AA6051","v":1},{"$f":"CALC_Project_ANN!AB6051","v":1},{"$f":"CALC_Project_ANN!AC6051","v":1},{"$f":"CALC_Project_ANN!AD6051","v":1},{"$f":"CALC_Project_ANN!AE6051","v":1},{"$f":"CALC_Project_ANN!AF6051","v":1},{"$f":"CALC_Project_ANN!AG6051","v":1},{"$f":"CALC_Project_ANN!AH6051","v":1},{"$f":"CALC_Project_ANN!AI6051","v":1},{"$f":"CALC_Project_ANN!AJ6051","v":1},{"$f":"CALC_Project_ANN!AK6051","v":1},{"$f":"CALC_Project_ANN!AL6051","v":1},{"$f":"CALC_Project_ANN!AM6051","v":1},{"$f":"CALC_Project_ANN!AN6051","v":1},{"$f":"CALC_Project_ANN!AO6051","v":1},{"$f":"CALC_Project_ANN!AP6051","v":1},{"$f":"CALC_Project_ANN!AQ6051","v":1},{"$f":"CALC_Project_ANN!AR6051","v":1},{"$f":"CALC_Project_ANN!AS6051","v":1},{"$f":"CALC_Project_ANN!AT6051","v":1},{"$f":"CALC_Project_ANN!AU6051","v":1},{"$f":"CALC_Project_ANN!AV6051","v":1},{"$f":"CALC_Project_ANN!AW6051","v":1},{"$f":"CALC_Project_ANN!AX6051","v":1},{"$f":"CALC_Project_ANN!AY6051","v":1},{"$f":"CALC_Project_ANN!AZ6051","v":1},{"$f":"CALC_Project_ANN!BA6051","v":1},{"$f":"CALC_Project_ANN!BB6051","v":1},{"$f":"CALC_Project_ANN!BC6051","v":1},{"$f":"CALC_Project_ANN!BD6051","v":1},{"$f":"CALC_Project_ANN!BE6051","v":1},{"$f":"CALC_Project_ANN!BF6051","v":1},{"$f":"CALC_Project_ANN!BG6051","v":1},{"$f":"CALC_Project_ANN!BH6051","v":1},{"$f":"CALC_Project_ANN!BI6051","v":1},{"$f":"CALC_Project_ANN!BJ6051","v":1},{"$f":"CALC_Project_ANN!BK6051","v":1},{"$f":"CALC_Project_ANN!BL6051","v":1},{"$f":"CALC_Project_ANN!BM6051","v":1},{"$f":"CALC_Project_ANN!BN6051","v":1},{"$f":"CALC_Project_ANN!BO6051","v":1},{"$f":"CALC_Project_ANN!BP6051","v":1},{"$f":"CALC_Project_ANN!BQ6051","v":1},{"$f":"CALC_Project_ANN!BR6051","v":1},{"$f":"CALC_Project_ANN!BS6051","v":1},{"$f":"CALC_Project_ANN!BT6051","v":1}]
[null,null,null,"Selected",null,null,null,null,null,null,null,null,{"$f":"CHOOSE($H$842,M880,M881)","v":1},{"$f":"CHOOSE($H$842,N880,N881)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"D846","v":"Retail"},"NPV","£000",null,null,null,null,{"$f":"SUM(M886:BT886)","v":0},null,{"$f":"M846*M$882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"D866","v":"Energy generating plant"},{"$f":"SUM(M892:BT892)","v":0},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$842,SUM(M804:M818),SUM(M826:M840))","v":0},{"$f":"CHOOSE($H$842,SUM(N804:N818),SUM(N826:N840))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D869","v":"Retail"},{"$f":"SUM(M895:BT895)","v":0},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$842,M801,M823)","v":0},{"$f":"CHOOSE($H$842,N801,N823)","v":0},{"$f":"CHOOSE($H$842,O801,O823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$842,BB801,BB823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D844","v":"Generation"},"NPV","£000",null,null,null,null,{"$f":"SUM(M898:BT898)","v":0},null,{"$f":"SUM(M892:M893)*M$882","v":0},{"$f":"SUM(N892:N893)*N$882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D846","v":"Retail"},"NPV","£000",null,null,null,null,{"$f":"SUM(M900:BT900)","v":0},null,{"$f":"M895*M$882","v":0},{"$f":"N895*N$882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Primary list"]
[null,null,null,{"$f":"INP_General!D253","v":"GENERATING PLANT"},null,null,null,null,null,null,null,null,{"$f":"L923+1","v":1},2,3,4,5,6,7]
[null,null,null,{"$f":"INP_General!D293","v":"PRIMARY DISTRIBUTION NETWORK"},null,null,null,null,null,null,null,null,{"$f":"INP_General!D256","v":0},{"$f":"INP_General!D277","v":"Thermal stores"},{"$f":"INP_General!D289","v":"Installation and cabling"},{"$f":"INP_General!D297","v":"Heat distribution - installation and civils"},{"$f":"INP_General!D306","v":"Customer HIUs - heat"},{"$f":"INP_General!D317","v":"Design costs"},{"$f":"INP_General!D327","v":"Heat generation contingency"}]
[null,null,null,{"$f":"INP_General!D313","v":"ENGINEERING, PROCUREMENT & PROJECT MANAGEMENT"},null,null,null,null,null,null,null,null,{"$f":"INP_General!D258","v":0},{"$f":"INP_General!D279","v":"EC civils"},{"$f":"INP_General!D291","v":"HV substation and DNO reinforcement costs"},{"$f":"INP_General!D299","v":"Heat distribution ancilliaries"},{"$f":"INP_General!D308","v":"Building substations - heat"},{"$f":"INP_General!D319","v":"Overheads and profit"},{"$f":"INP_General!D329","v":"Heat supply contingency"}]
[null,null,null,"Selected from list box",null,1,null,null,null,null,null,null,{"$f":"INP_General!D261","v":0},{"$f":"INP_General!D282","v":"EC electrical switch gear & cabling for PW"},0,0,{"$f":"INP_General!D311","v":"Chill distribution - secondary network"},0,{"$f":"INP_General!D332","v":"Chill supply contingency"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INP_General!D262","v":0},{"$f":"INP_General!D283","v":"EC utility connections"},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INP_General!D264","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INP_General!D267","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INP_General!D270","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstSecondaryConstruction,E944,dcPrimaryConSelect)","v":0},2,null,{"$f":"$G$842&\"-\"&SYS_Admin!$G$721&\"-\"&D944","v":"Real-Capex-0"},null,{"$f":"SUM(M944:BT944)","v":0},{"$f":"SUMPRODUCT(M944:BT944,$M$882:$BT$882)","v":0},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!M$293:M$2107)*M$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!N$293:N$2107)*N$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!O$293:O$2107)*O$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!P$293:P$2107)*P$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!Q$293:Q$2107)*Q$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!R$293:R$2107)*R$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!S$293:S$2107)*S$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!T$293:T$2107)*T$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!U$293:U$2107)*U$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!V$293:V$2107)*V$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!W$293:W$2107)*W$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!X$293:X$2107)*X$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!Y$293:Y$2107)*Y$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!Z$293:Z$2107)*Z$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AA$293:AA$2107)*AA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AB$293:AB$2107)*AB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AC$293:AC$2107)*AC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AD$293:AD$2107)*AD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AE$293:AE$2107)*AE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AF$293:AF$2107)*AF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AG$293:AG$2107)*AG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AH$293:AH$2107)*AH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AI$293:AI$2107)*AI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AJ$293:AJ$2107)*AJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AK$293:AK$2107)*AK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AL$293:AL$2107)*AL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AM$293:AM$2107)*AM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AN$293:AN$2107)*AN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AO$293:AO$2107)*AO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AP$293:AP$2107)*AP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AQ$293:AQ$2107)*AQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AR$293:AR$2107)*AR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AS$293:AS$2107)*AS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AT$293:AT$2107)*AT$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AU$293:AU$2107)*AU$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AV$293:AV$2107)*AV$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AW$293:AW$2107)*AW$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AX$293:AX$2107)*AX$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AY$293:AY$2107)*AY$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!AZ$293:AZ$2107)*AZ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BA$293:BA$2107)*BA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BB$293:BB$2107)*BB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BC$293:BC$2107)*BC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BD$293:BD$2107)*BD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BE$293:BE$2107)*BE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BF$293:BF$2107)*BF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BG$293:BG$2107)*BG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BH$293:BH$2107)*BH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BI$293:BI$2107)*BI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BJ$293:BJ$2107)*BJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BK$293:BK$2107)*BK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BL$293:BL$2107)*BL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BM$293:BM$2107)*BM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BN$293:BN$2107)*BN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BO$293:BO$2107)*BO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BP$293:BP$2107)*BP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BQ$293:BQ$2107)*BQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BR$293:BR$2107)*BR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BS$293:BS$2107)*BS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G944,CALC_Project_ANN!BT$293:BT$2107)*BT$796","v":0}]
[null,null,null,{"$f":"INDEX(lstSecondaryConstruction,E947,dcPrimaryConSelect)","v":0},5,null,{"$f":"$G$842&\"-\"&SYS_Admin!$G$721&\"-\"&D947","v":"Real-Capex-0"},null,0,0,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!M$293:M$2107)*M$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!N$293:N$2107)*N$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!O$293:O$2107)*O$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!P$293:P$2107)*P$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!Q$293:Q$2107)*Q$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!R$293:R$2107)*R$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!S$293:S$2107)*S$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!T$293:T$2107)*T$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!U$293:U$2107)*U$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!V$293:V$2107)*V$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!W$293:W$2107)*W$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!X$293:X$2107)*X$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!Y$293:Y$2107)*Y$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!Z$293:Z$2107)*Z$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AA$293:AA$2107)*AA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AB$293:AB$2107)*AB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AC$293:AC$2107)*AC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AD$293:AD$2107)*AD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AE$293:AE$2107)*AE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AF$293:AF$2107)*AF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AG$293:AG$2107)*AG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AH$293:AH$2107)*AH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AI$293:AI$2107)*AI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AJ$293:AJ$2107)*AJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AK$293:AK$2107)*AK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AL$293:AL$2107)*AL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AM$293:AM$2107)*AM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AN$293:AN$2107)*AN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AO$293:AO$2107)*AO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AP$293:AP$2107)*AP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AQ$293:AQ$2107)*AQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AR$293:AR$2107)*AR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AS$293:AS$2107)*AS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AT$293:AT$2107)*AT$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AU$293:AU$2107)*AU$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AV$293:AV$2107)*AV$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AW$293:AW$2107)*AW$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AX$293:AX$2107)*AX$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AY$293:AY$2107)*AY$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!AZ$293:AZ$2107)*AZ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BA$293:BA$2107)*BA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BB$293:BB$2107)*BB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BC$293:BC$2107)*BC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BD$293:BD$2107)*BD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BE$293:BE$2107)*BE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BF$293:BF$2107)*BF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BG$293:BG$2107)*BG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BH$293:BH$2107)*BH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BI$293:BI$2107)*BI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BJ$293:BJ$2107)*BJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BK$293:BK$2107)*BK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BL$293:BL$2107)*BL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BM$293:BM$2107)*BM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BN$293:BN$2107)*BN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BO$293:BO$2107)*BO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BP$293:BP$2107)*BP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BQ$293:BQ$2107)*BQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BR$293:BR$2107)*BR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BS$293:BS$2107)*BS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G947,CALC_Project_ANN!BT$293:BT$2107)*BT$796","v":0}]
[null,null,null,{"$f":"INDEX(lstSecondaryConstruction,E949,dcPrimaryConSelect)","v":0},7,null,{"$f":"$G$842&\"-\"&SYS_Admin!$G$721&\"-\"&D949","v":"Real-Capex-0"},null,0,0,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!M$293:M$2107)*M$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!N$293:N$2107)*N$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!O$293:O$2107)*O$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!P$293:P$2107)*P$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!Q$293:Q$2107)*Q$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!R$293:R$2107)*R$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!S$293:S$2107)*S$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!T$293:T$2107)*T$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!U$293:U$2107)*U$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!V$293:V$2107)*V$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!W$293:W$2107)*W$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!X$293:X$2107)*X$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!Y$293:Y$2107)*Y$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!Z$293:Z$2107)*Z$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AA$293:AA$2107)*AA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AB$293:AB$2107)*AB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AC$293:AC$2107)*AC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AD$293:AD$2107)*AD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AE$293:AE$2107)*AE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AF$293:AF$2107)*AF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AG$293:AG$2107)*AG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AH$293:AH$2107)*AH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AI$293:AI$2107)*AI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AJ$293:AJ$2107)*AJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AK$293:AK$2107)*AK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AL$293:AL$2107)*AL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AM$293:AM$2107)*AM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AN$293:AN$2107)*AN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AO$293:AO$2107)*AO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AP$293:AP$2107)*AP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AQ$293:AQ$2107)*AQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AR$293:AR$2107)*AR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AS$293:AS$2107)*AS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AT$293:AT$2107)*AT$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AU$293:AU$2107)*AU$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AV$293:AV$2107)*AV$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AW$293:AW$2107)*AW$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AX$293:AX$2107)*AX$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AY$293:AY$2107)*AY$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!AZ$293:AZ$2107)*AZ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BA$293:BA$2107)*BA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BB$293:BB$2107)*BB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BC$293:BC$2107)*BC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BD$293:BD$2107)*BD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BE$293:BE$2107)*BE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BF$293:BF$2107)*BF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BG$293:BG$2107)*BG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BH$293:BH$2107)*BH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BI$293:BI$2107)*BI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BJ$293:BJ$2107)*BJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BK$293:BK$2107)*BK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BL$293:BL$2107)*BL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BM$293:BM$2107)*BM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BN$293:BN$2107)*BN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BO$293:BO$2107)*BO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BP$293:BP$2107)*BP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BQ$293:BQ$2107)*BQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BR$293:BR$2107)*BR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BS$293:BS$2107)*BS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G949,CALC_Project_ANN!BT$293:BT$2107)*BT$796","v":0}]
[null,null,null,{"$f":"INDEX(lstSecondaryConstruction,E950,dcPrimaryConSelect)","v":0},8,null,{"$f":"$G$842&\"-\"&SYS_Admin!$G$721&\"-\"&D950","v":"Real-Capex-0"},null,0,0,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!M$293:M$2107)*M$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!N$293:N$2107)*N$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!O$293:O$2107)*O$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!P$293:P$2107)*P$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!Q$293:Q$2107)*Q$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!R$293:R$2107)*R$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!S$293:S$2107)*S$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!T$293:T$2107)*T$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!U$293:U$2107)*U$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!V$293:V$2107)*V$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!W$293:W$2107)*W$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!X$293:X$2107)*X$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!Y$293:Y$2107)*Y$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!Z$293:Z$2107)*Z$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AA$293:AA$2107)*AA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AB$293:AB$2107)*AB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AC$293:AC$2107)*AC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AD$293:AD$2107)*AD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AE$293:AE$2107)*AE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AF$293:AF$2107)*AF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AG$293:AG$2107)*AG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AH$293:AH$2107)*AH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AI$293:AI$2107)*AI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AJ$293:AJ$2107)*AJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AK$293:AK$2107)*AK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AL$293:AL$2107)*AL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AM$293:AM$2107)*AM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AN$293:AN$2107)*AN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AO$293:AO$2107)*AO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AP$293:AP$2107)*AP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AQ$293:AQ$2107)*AQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AR$293:AR$2107)*AR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AS$293:AS$2107)*AS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AT$293:AT$2107)*AT$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AU$293:AU$2107)*AU$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AV$293:AV$2107)*AV$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AW$293:AW$2107)*AW$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AX$293:AX$2107)*AX$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AY$293:AY$2107)*AY$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!AZ$293:AZ$2107)*AZ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BA$293:BA$2107)*BA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BB$293:BB$2107)*BB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BC$293:BC$2107)*BC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BD$293:BD$2107)*BD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BE$293:BE$2107)*BE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BF$293:BF$2107)*BF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BG$293:BG$2107)*BG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BH$293:BH$2107)*BH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BI$293:BI$2107)*BI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BJ$293:BJ$2107)*BJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BK$293:BK$2107)*BK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BL$293:BL$2107)*BL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BM$293:BM$2107)*BM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BN$293:BN$2107)*BN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BO$293:BO$2107)*BO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BP$293:BP$2107)*BP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BQ$293:BQ$2107)*BQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BR$293:BR$2107)*BR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BS$293:BS$2107)*BS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G950,CALC_Project_ANN!BT$293:BT$2107)*BT$796","v":0}]
[null,null,null,{"$f":"INDEX(lstSecondaryConstruction,E953,dcPrimaryConSelect)","v":0},11,null,{"$f":"$G$842&\"-\"&SYS_Admin!$G$721&\"-\"&D953","v":"Real-Capex-0"},null,0,0,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!M$293:M$2107)*M$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!N$293:N$2107)*N$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!O$293:O$2107)*O$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!P$293:P$2107)*P$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!Q$293:Q$2107)*Q$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!R$293:R$2107)*R$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!S$293:S$2107)*S$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!T$293:T$2107)*T$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!U$293:U$2107)*U$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!V$293:V$2107)*V$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!W$293:W$2107)*W$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!X$293:X$2107)*X$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!Y$293:Y$2107)*Y$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!Z$293:Z$2107)*Z$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AA$293:AA$2107)*AA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AB$293:AB$2107)*AB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AC$293:AC$2107)*AC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AD$293:AD$2107)*AD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AE$293:AE$2107)*AE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AF$293:AF$2107)*AF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AG$293:AG$2107)*AG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AH$293:AH$2107)*AH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AI$293:AI$2107)*AI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AJ$293:AJ$2107)*AJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AK$293:AK$2107)*AK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AL$293:AL$2107)*AL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AM$293:AM$2107)*AM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AN$293:AN$2107)*AN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AO$293:AO$2107)*AO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AP$293:AP$2107)*AP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AQ$293:AQ$2107)*AQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AR$293:AR$2107)*AR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AS$293:AS$2107)*AS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AT$293:AT$2107)*AT$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AU$293:AU$2107)*AU$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AV$293:AV$2107)*AV$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AW$293:AW$2107)*AW$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AX$293:AX$2107)*AX$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AY$293:AY$2107)*AY$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!AZ$293:AZ$2107)*AZ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BA$293:BA$2107)*BA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BB$293:BB$2107)*BB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BC$293:BC$2107)*BC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BD$293:BD$2107)*BD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BE$293:BE$2107)*BE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BF$293:BF$2107)*BF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BG$293:BG$2107)*BG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BH$293:BH$2107)*BH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BI$293:BI$2107)*BI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BJ$293:BJ$2107)*BJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BK$293:BK$2107)*BK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BL$293:BL$2107)*BL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BM$293:BM$2107)*BM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BN$293:BN$2107)*BN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BO$293:BO$2107)*BO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BP$293:BP$2107)*BP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BQ$293:BQ$2107)*BQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BR$293:BR$2107)*BR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BS$293:BS$2107)*BS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G953,CALC_Project_ANN!BT$293:BT$2107)*BT$796","v":0}]
[null,null,null,{"$f":"INDEX(lstSecondaryConstruction,E954,dcPrimaryConSelect)","v":0},12,null,{"$f":"$G$842&\"-\"&SYS_Admin!$G$721&\"-\"&D954","v":"Real-Capex-0"},null,0,0,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!M$293:M$2107)*M$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!N$293:N$2107)*N$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!O$293:O$2107)*O$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!P$293:P$2107)*P$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!Q$293:Q$2107)*Q$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!R$293:R$2107)*R$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!S$293:S$2107)*S$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!T$293:T$2107)*T$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!U$293:U$2107)*U$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!V$293:V$2107)*V$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!W$293:W$2107)*W$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!X$293:X$2107)*X$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!Y$293:Y$2107)*Y$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!Z$293:Z$2107)*Z$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AA$293:AA$2107)*AA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AB$293:AB$2107)*AB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AC$293:AC$2107)*AC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AD$293:AD$2107)*AD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AE$293:AE$2107)*AE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AF$293:AF$2107)*AF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AG$293:AG$2107)*AG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AH$293:AH$2107)*AH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AI$293:AI$2107)*AI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AJ$293:AJ$2107)*AJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AK$293:AK$2107)*AK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AL$293:AL$2107)*AL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AM$293:AM$2107)*AM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AN$293:AN$2107)*AN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AO$293:AO$2107)*AO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AP$293:AP$2107)*AP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AQ$293:AQ$2107)*AQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AR$293:AR$2107)*AR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AS$293:AS$2107)*AS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AT$293:AT$2107)*AT$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AU$293:AU$2107)*AU$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AV$293:AV$2107)*AV$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AW$293:AW$2107)*AW$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AX$293:AX$2107)*AX$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AY$293:AY$2107)*AY$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!AZ$293:AZ$2107)*AZ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BA$293:BA$2107)*BA$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BB$293:BB$2107)*BB$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BC$293:BC$2107)*BC$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BD$293:BD$2107)*BD$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BE$293:BE$2107)*BE$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BF$293:BF$2107)*BF$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BG$293:BG$2107)*BG$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BH$293:BH$2107)*BH$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BI$293:BI$2107)*BI$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BJ$293:BJ$2107)*BJ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BK$293:BK$2107)*BK$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BL$293:BL$2107)*BL$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BM$293:BM$2107)*BM$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BN$293:BN$2107)*BN$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BO$293:BO$2107)*BO$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BP$293:BP$2107)*BP$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BQ$293:BQ$2107)*BQ$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BR$293:BR$2107)*BR$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BS$293:BS$2107)*BS$796","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$2107,$G954,CALC_Project_ANN!BT$293:BT$2107)*BT$796","v":0}]
[]
[]
[null,null,{"$f":"MAX(C$961:C961)+1","v":1},"SUMMARY INVESTOR METRICS"]
[]
[null,null,null,"Investor 1",{"$f":"E966+1","v":1},null,{"$f":"INDEX(INP_General!$G$986:$I$990,E967,dcCoSelect)","v":"Local Authority"},{"$f":"R967","v":1},{"$f":"INDEX(INP_General!$G$1015:$I$1019,$E967,dcCoSelect)","v":1},{"$f":"IFERROR(MATCH(G967,lstInvestorsFull,0),0)","v":2},{"$f":"IF(J967=0,0,INDEX(INP_General!$F$608:$F$627,J967,1))","v":3.5000000000000003E-2},null,{"$f":"IF(J967=0,0,INDEX(INP_General!$G$608:$G$627,J967,1))","v":40},null,{"$f":"IF(G967<>0,MAX(O$966:O966)+1,0)","v":1},null,{"$f":"INDEX(INP_General!$G$1025:$I$1029,$E967,dcCoSelect)","v":1},{"$f":"IFERROR(IF(G967=R$966,Q967*(1+S$966),Q967-(1-SUMIF($G$967:$G$971,\"<>\"&$R$966,$Q$967:$Q$971))*$S$966/(S$972-1)*(Q967<>0)),0)","v":1}]
[null,null,null,"Investor 2",{"$f":"E967+1","v":2},null,{"$f":"INDEX(INP_General!$G$986:$I$990,E968,dcCoSelect)","v":0},{"$f":"R968","v":0},{"$f":"INDEX(INP_General!$G$1015:$I$1019,$E968,dcCoSelect)","v":0},{"$f":"IFERROR(MATCH(G968,lstInvestorsFull,0),0)","v":3},{"$f":"IF(J968=0,0,INDEX(INP_General!$F$608:$F$627,J968,1))","v":0},null,{"$f":"IF(J968=0,0,INDEX(INP_General!$G$608:$G$627,J968,1))","v":0},null,{"$f":"IF(G968<>0,MAX(O$966:O967)+1,0)","v":0},null,{"$f":"INDEX(INP_General!$G$1025:$I$1029,$E968,dcCoSelect)","v":0},{"$f":"IFERROR(IF(G968=R$966,Q968*(1+S$966),Q968-(1-SUMIF($G$967:$G$971,\"<>\"&$R$966,$Q$967:$Q$971))*$S$966/(S$972-1)*(Q968<>0)),0)","v":0}]
[null,null,null,"Investor 5",{"$f":"E970+1","v":5},null,{"$f":"INDEX(INP_General!$G$986:$I$990,E971,dcCoSelect)","v":0},{"$f":"R971","v":0},{"$f":"INDEX(INP_General!$G$1015:$I$1019,$E971,dcCoSelect)","v":0},{"$f":"IFERROR(MATCH(G971,lstInvestorsFull,0),0)","v":3},{"$f":"IF(J971=0,0,INDEX(INP_General!$F$608:$F$627,J971,1))","v":0},null,{"$f":"IF(J971=0,0,INDEX(INP_General!$G$608:$G$627,J971,1))","v":0},null,{"$f":"IF(G971<>0,MAX(O$966:O970)+1,0)","v":0},null,{"$f":"INDEX(INP_General!$G$1025:$I$1029,$E971,dcCoSelect)","v":0},{"$f":"IFERROR(IF(G971=R$966,Q971*(1+S$966),Q971-(1-SUMIF($G$967:$G$971,\"<>\"&$R$966,$Q$967:$Q$971))*$S$966/(S$972-1)*(Q971<>0)),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(G967:G971,\"<>0\")","v":1}]
[null,null,null,{"$f":"\"Loan \"&E976&INP_General!$D$745","v":"Loan 2Loan issuer"},{"$f":"E975+1","v":2},{"$f":"MATCH(D976,INP_General!$H$745:$H$942,0)","v":26},{"$f":"INDEX(INP_General!$F$745:$F$942,F976,1)","v":0},null,{"$f":"AND(G977=$G$964,ISERROR(MATCH(G976,$G$967:$G$971,0)))","v":false},{"$f":"IF(I976,MAX(J$973:J975)+1,0)","v":0},null,null,null,null,{"$f":"J976","v":0}]
[null,null,null,{"$f":"\"Loan \"&E977&INP_General!$D$746","v":"Loan 2Loan receiver"},{"$f":"E976","v":2},{"$f":"MATCH(D977,INP_General!$H$745:$H$942,0)","v":27},{"$f":"INDEX(INP_General!$F$745:$F$942,F977,1)","v":0}]
[null,null,null,{"$f":"\"Loan \"&E980&INP_General!$D$745","v":"Loan 4Loan issuer"},{"$f":"E979+1","v":4},{"$f":"MATCH(D980,INP_General!$H$745:$H$942,0)","v":76},{"$f":"INDEX(INP_General!$F$745:$F$942,F980,1)","v":0},null,{"$f":"AND(G981=$G$964,ISERROR(MATCH(G980,$G$967:$G$971,0)))","v":false},{"$f":"IF(I980,MAX(J$973:J979)+1,0)","v":0},null,null,null,null,{"$f":"J980","v":0}]
[null,null,null,{"$f":"\"Loan \"&E981&INP_General!$D$746","v":"Loan 4Loan receiver"},{"$f":"E980","v":4},{"$f":"MATCH(D981,INP_General!$H$745:$H$942,0)","v":77},{"$f":"INDEX(INP_General!$F$745:$F$942,F981,1)","v":0}]
[null,null,null,{"$f":"\"Loan \"&E985&INP_General!$D$746","v":"Loan 6Loan receiver"},{"$f":"E984","v":6},{"$f":"MATCH(D985,INP_General!$H$745:$H$942,0)","v":127},{"$f":"INDEX(INP_General!$F$745:$F$942,F985,1)","v":0}]
[null,null,null,{"$f":"\"Loan \"&E986&INP_General!$D$745","v":"Loan 7Loan issuer"},{"$f":"E985+1","v":7},{"$f":"MATCH(D986,INP_General!$H$745:$H$942,0)","v":151},{"$f":"INDEX(INP_General!$F$745:$F$942,F986,1)","v":0},null,{"$f":"AND(G987=$G$964,ISERROR(MATCH(G986,$G$967:$G$971,0)))","v":false},{"$f":"IF(I986,MAX(J$973:J985)+1,0)","v":0},null,null,null,null,{"$f":"J986","v":0}]
[null,null,null,{"$f":"\"Loan \"&E989&INP_General!$D$746","v":"Loan 8Loan receiver"},{"$f":"E988","v":8},{"$f":"MATCH(D989,INP_General!$H$745:$H$942,0)","v":177},{"$f":"INDEX(INP_General!$F$745:$F$942,F989,1)","v":0}]
[]
[null,null,null,{"$f":"IFERROR(INDEX($G$967:$G$989,MATCH(E993,$O$967:$O$989,0),1),0)","v":"Local Authority"},{"$f":"E992+1","v":1}]
[null,null,null,0,3]
[null,null,null,0,6]
[null,null,null,0,7]
[null,null,null,0,11]
[null,null,null,0,12]
[]
[null,null,null,{"$f":"MAX(COUNTIF(D993:D1006,\"<>0\"),1)","v":1}]
[]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1016,1)&\": \"&SYS_Admin!$G$770","v":"GHNF: Principal drawdown"},null,"£000",{"$f":"MAX(G$1015:G1015)+1","v":1},null,null,null,null,null,{"$f":"OpCo1!M2203*(dcCoSelect=1) + OpCo2!M2203*(dcCoSelect=2) + OpCo3!M2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2203*(dcCoSelect=1) + OpCo2!N2203*(dcCoSelect=2) + OpCo3!N2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2203*(dcCoSelect=1) + OpCo2!O2203*(dcCoSelect=2) + OpCo3!O2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2203*(dcCoSelect=1) + OpCo2!P2203*(dcCoSelect=2) + OpCo3!P2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2203*(dcCoSelect=1) + OpCo2!Q2203*(dcCoSelect=2) + OpCo3!Q2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2203*(dcCoSelect=1) + OpCo2!R2203*(dcCoSelect=2) + OpCo3!R2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2203*(dcCoSelect=1) + OpCo2!S2203*(dcCoSelect=2) + OpCo3!S2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2203*(dcCoSelect=1) + OpCo2!T2203*(dcCoSelect=2) + OpCo3!T2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2203*(dcCoSelect=1) + OpCo2!U2203*(dcCoSelect=2) + OpCo3!U2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2203*(dcCoSelect=1) + OpCo2!V2203*(dcCoSelect=2) + OpCo3!V2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2203*(dcCoSelect=1) + OpCo2!W2203*(dcCoSelect=2) + OpCo3!W2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2203*(dcCoSelect=1) + OpCo2!X2203*(dcCoSelect=2) + OpCo3!X2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2203*(dcCoSelect=1) + OpCo2!Y2203*(dcCoSelect=2) + OpCo3!Y2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2203*(dcCoSelect=1) + OpCo2!Z2203*(dcCoSelect=2) + OpCo3!Z2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2203*(dcCoSelect=1) + OpCo2!AA2203*(dcCoSelect=2) + OpCo3!AA2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2203*(dcCoSelect=1) + OpCo2!AB2203*(dcCoSelect=2) + OpCo3!AB2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2203*(dcCoSelect=1) + OpCo2!AC2203*(dcCoSelect=2) + OpCo3!AC2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2203*(dcCoSelect=1) + OpCo2!AD2203*(dcCoSelect=2) + OpCo3!AD2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2203*(dcCoSelect=1) + OpCo2!AE2203*(dcCoSelect=2) + OpCo3!AE2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2203*(dcCoSelect=1) + OpCo2!AF2203*(dcCoSelect=2) + OpCo3!AF2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2203*(dcCoSelect=1) + OpCo2!AG2203*(dcCoSelect=2) + OpCo3!AG2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2203*(dcCoSelect=1) + OpCo2!AH2203*(dcCoSelect=2) + OpCo3!AH2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2203*(dcCoSelect=1) + OpCo2!AI2203*(dcCoSelect=2) + OpCo3!AI2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2203*(dcCoSelect=1) + OpCo2!AJ2203*(dcCoSelect=2) + OpCo3!AJ2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2203*(dcCoSelect=1) + OpCo2!AK2203*(dcCoSelect=2) + OpCo3!AK2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2203*(dcCoSelect=1) + OpCo2!AL2203*(dcCoSelect=2) + OpCo3!AL2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2203*(dcCoSelect=1) + OpCo2!AM2203*(dcCoSelect=2) + OpCo3!AM2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2203*(dcCoSelect=1) + OpCo2!AN2203*(dcCoSelect=2) + OpCo3!AN2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2203*(dcCoSelect=1) + OpCo2!AO2203*(dcCoSelect=2) + OpCo3!AO2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2203*(dcCoSelect=1) + OpCo2!AP2203*(dcCoSelect=2) + OpCo3!AP2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2203*(dcCoSelect=1) + OpCo2!AQ2203*(dcCoSelect=2) + OpCo3!AQ2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2203*(dcCoSelect=1) + OpCo2!AR2203*(dcCoSelect=2) + OpCo3!AR2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2203*(dcCoSelect=1) + OpCo2!AS2203*(dcCoSelect=2) + OpCo3!AS2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2203*(dcCoSelect=1) + OpCo2!AT2203*(dcCoSelect=2) + OpCo3!AT2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2203*(dcCoSelect=1) + OpCo2!AU2203*(dcCoSelect=2) + OpCo3!AU2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2203*(dcCoSelect=1) + OpCo2!AV2203*(dcCoSelect=2) + OpCo3!AV2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2203*(dcCoSelect=1) + OpCo2!AW2203*(dcCoSelect=2) + OpCo3!AW2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2203*(dcCoSelect=1) + OpCo2!AX2203*(dcCoSelect=2) + OpCo3!AX2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2203*(dcCoSelect=1) + OpCo2!AY2203*(dcCoSelect=2) + OpCo3!AY2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2203*(dcCoSelect=1) + OpCo2!AZ2203*(dcCoSelect=2) + OpCo3!AZ2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2203*(dcCoSelect=1) + OpCo2!BA2203*(dcCoSelect=2) + OpCo3!BA2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2203*(dcCoSelect=1) + OpCo2!BB2203*(dcCoSelect=2) + OpCo3!BB2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2203*(dcCoSelect=1) + OpCo2!BC2203*(dcCoSelect=2) + OpCo3!BC2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2203*(dcCoSelect=1) + OpCo2!BD2203*(dcCoSelect=2) + OpCo3!BD2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2203*(dcCoSelect=1) + OpCo2!BE2203*(dcCoSelect=2) + OpCo3!BE2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2203*(dcCoSelect=1) + OpCo2!BF2203*(dcCoSelect=2) + OpCo3!BF2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2203*(dcCoSelect=1) + OpCo2!BG2203*(dcCoSelect=2) + OpCo3!BG2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2203*(dcCoSelect=1) + OpCo2!BH2203*(dcCoSelect=2) + OpCo3!BH2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2203*(dcCoSelect=1) + OpCo2!BI2203*(dcCoSelect=2) + OpCo3!BI2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2203*(dcCoSelect=1) + OpCo2!BJ2203*(dcCoSelect=2) + OpCo3!BJ2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2203*(dcCoSelect=1) + OpCo2!BK2203*(dcCoSelect=2) + OpCo3!BK2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2203*(dcCoSelect=1) + OpCo2!BL2203*(dcCoSelect=2) + OpCo3!BL2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2203*(dcCoSelect=1) + OpCo2!BM2203*(dcCoSelect=2) + OpCo3!BM2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2203*(dcCoSelect=1) + OpCo2!BN2203*(dcCoSelect=2) + OpCo3!BN2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2203*(dcCoSelect=1) + OpCo2!BO2203*(dcCoSelect=2) + OpCo3!BO2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2203*(dcCoSelect=1) + OpCo2!BP2203*(dcCoSelect=2) + OpCo3!BP2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2203*(dcCoSelect=1) + OpCo2!BQ2203*(dcCoSelect=2) + OpCo3!BQ2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2203*(dcCoSelect=1) + OpCo2!BR2203*(dcCoSelect=2) + OpCo3!BR2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2203*(dcCoSelect=1) + OpCo2!BS2203*(dcCoSelect=2) + OpCo3!BS2203*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2203*(dcCoSelect=1) + OpCo2!BT2203*(dcCoSelect=2) + OpCo3!BT2203*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1017,1)&\": \"&SYS_Admin!$G$771","v":"GHNF: Principal repayment"},null,"£000",{"$f":"G1016","v":1},null,null,null,null,null,{"$f":"OpCo1!M2204*(dcCoSelect=1) + OpCo2!M2204*(dcCoSelect=2) + OpCo3!M2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2204*(dcCoSelect=1) + OpCo2!N2204*(dcCoSelect=2) + OpCo3!N2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2204*(dcCoSelect=1) + OpCo2!O2204*(dcCoSelect=2) + OpCo3!O2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2204*(dcCoSelect=1) + OpCo2!P2204*(dcCoSelect=2) + OpCo3!P2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2204*(dcCoSelect=1) + OpCo2!Q2204*(dcCoSelect=2) + OpCo3!Q2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2204*(dcCoSelect=1) + OpCo2!R2204*(dcCoSelect=2) + OpCo3!R2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2204*(dcCoSelect=1) + OpCo2!S2204*(dcCoSelect=2) + OpCo3!S2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2204*(dcCoSelect=1) + OpCo2!T2204*(dcCoSelect=2) + OpCo3!T2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2204*(dcCoSelect=1) + OpCo2!U2204*(dcCoSelect=2) + OpCo3!U2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2204*(dcCoSelect=1) + OpCo2!V2204*(dcCoSelect=2) + OpCo3!V2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2204*(dcCoSelect=1) + OpCo2!W2204*(dcCoSelect=2) + OpCo3!W2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2204*(dcCoSelect=1) + OpCo2!X2204*(dcCoSelect=2) + OpCo3!X2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2204*(dcCoSelect=1) + OpCo2!Y2204*(dcCoSelect=2) + OpCo3!Y2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2204*(dcCoSelect=1) + OpCo2!Z2204*(dcCoSelect=2) + OpCo3!Z2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2204*(dcCoSelect=1) + OpCo2!AA2204*(dcCoSelect=2) + OpCo3!AA2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2204*(dcCoSelect=1) + OpCo2!AB2204*(dcCoSelect=2) + OpCo3!AB2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2204*(dcCoSelect=1) + OpCo2!AC2204*(dcCoSelect=2) + OpCo3!AC2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2204*(dcCoSelect=1) + OpCo2!AD2204*(dcCoSelect=2) + OpCo3!AD2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2204*(dcCoSelect=1) + OpCo2!AE2204*(dcCoSelect=2) + OpCo3!AE2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2204*(dcCoSelect=1) + OpCo2!AF2204*(dcCoSelect=2) + OpCo3!AF2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2204*(dcCoSelect=1) + OpCo2!AG2204*(dcCoSelect=2) + OpCo3!AG2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2204*(dcCoSelect=1) + OpCo2!AH2204*(dcCoSelect=2) + OpCo3!AH2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2204*(dcCoSelect=1) + OpCo2!AI2204*(dcCoSelect=2) + OpCo3!AI2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2204*(dcCoSelect=1) + OpCo2!AJ2204*(dcCoSelect=2) + OpCo3!AJ2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2204*(dcCoSelect=1) + OpCo2!AK2204*(dcCoSelect=2) + OpCo3!AK2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2204*(dcCoSelect=1) + OpCo2!AL2204*(dcCoSelect=2) + OpCo3!AL2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2204*(dcCoSelect=1) + OpCo2!AM2204*(dcCoSelect=2) + OpCo3!AM2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2204*(dcCoSelect=1) + OpCo2!AN2204*(dcCoSelect=2) + OpCo3!AN2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2204*(dcCoSelect=1) + OpCo2!AO2204*(dcCoSelect=2) + OpCo3!AO2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2204*(dcCoSelect=1) + OpCo2!AP2204*(dcCoSelect=2) + OpCo3!AP2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2204*(dcCoSelect=1) + OpCo2!AQ2204*(dcCoSelect=2) + OpCo3!AQ2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2204*(dcCoSelect=1) + OpCo2!AR2204*(dcCoSelect=2) + OpCo3!AR2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2204*(dcCoSelect=1) + OpCo2!AS2204*(dcCoSelect=2) + OpCo3!AS2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2204*(dcCoSelect=1) + OpCo2!AT2204*(dcCoSelect=2) + OpCo3!AT2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2204*(dcCoSelect=1) + OpCo2!AU2204*(dcCoSelect=2) + OpCo3!AU2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2204*(dcCoSelect=1) + OpCo2!AV2204*(dcCoSelect=2) + OpCo3!AV2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2204*(dcCoSelect=1) + OpCo2!AW2204*(dcCoSelect=2) + OpCo3!AW2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2204*(dcCoSelect=1) + OpCo2!AX2204*(dcCoSelect=2) + OpCo3!AX2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2204*(dcCoSelect=1) + OpCo2!AY2204*(dcCoSelect=2) + OpCo3!AY2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2204*(dcCoSelect=1) + OpCo2!AZ2204*(dcCoSelect=2) + OpCo3!AZ2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2204*(dcCoSelect=1) + OpCo2!BA2204*(dcCoSelect=2) + OpCo3!BA2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2204*(dcCoSelect=1) + OpCo2!BB2204*(dcCoSelect=2) + OpCo3!BB2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2204*(dcCoSelect=1) + OpCo2!BC2204*(dcCoSelect=2) + OpCo3!BC2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2204*(dcCoSelect=1) + OpCo2!BD2204*(dcCoSelect=2) + OpCo3!BD2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2204*(dcCoSelect=1) + OpCo2!BE2204*(dcCoSelect=2) + OpCo3!BE2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2204*(dcCoSelect=1) + OpCo2!BF2204*(dcCoSelect=2) + OpCo3!BF2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2204*(dcCoSelect=1) + OpCo2!BG2204*(dcCoSelect=2) + OpCo3!BG2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2204*(dcCoSelect=1) + OpCo2!BH2204*(dcCoSelect=2) + OpCo3!BH2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2204*(dcCoSelect=1) + OpCo2!BI2204*(dcCoSelect=2) + OpCo3!BI2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2204*(dcCoSelect=1) + OpCo2!BJ2204*(dcCoSelect=2) + OpCo3!BJ2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2204*(dcCoSelect=1) + OpCo2!BK2204*(dcCoSelect=2) + OpCo3!BK2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2204*(dcCoSelect=1) + OpCo2!BL2204*(dcCoSelect=2) + OpCo3!BL2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2204*(dcCoSelect=1) + OpCo2!BM2204*(dcCoSelect=2) + OpCo3!BM2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2204*(dcCoSelect=1) + OpCo2!BN2204*(dcCoSelect=2) + OpCo3!BN2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2204*(dcCoSelect=1) + OpCo2!BO2204*(dcCoSelect=2) + OpCo3!BO2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2204*(dcCoSelect=1) + OpCo2!BP2204*(dcCoSelect=2) + OpCo3!BP2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2204*(dcCoSelect=1) + OpCo2!BQ2204*(dcCoSelect=2) + OpCo3!BQ2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2204*(dcCoSelect=1) + OpCo2!BR2204*(dcCoSelect=2) + OpCo3!BR2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2204*(dcCoSelect=1) + OpCo2!BS2204*(dcCoSelect=2) + OpCo3!BS2204*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2204*(dcCoSelect=1) + OpCo2!BT2204*(dcCoSelect=2) + OpCo3!BT2204*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1019,1)&\": \"&SYS_Admin!$G$817","v":"GHNF: Fees wrapped into debt"},null,"£000",{"$f":"G1019","v":1},null,null,null,null,null,{"$f":"OpCo1!M2207*(dcCoSelect=1) + OpCo2!M2207*(dcCoSelect=2) + OpCo3!M2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2207*(dcCoSelect=1) + OpCo2!N2207*(dcCoSelect=2) + OpCo3!N2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2207*(dcCoSelect=1) + OpCo2!O2207*(dcCoSelect=2) + OpCo3!O2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2207*(dcCoSelect=1) + OpCo2!P2207*(dcCoSelect=2) + OpCo3!P2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2207*(dcCoSelect=1) + OpCo2!Q2207*(dcCoSelect=2) + OpCo3!Q2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2207*(dcCoSelect=1) + OpCo2!R2207*(dcCoSelect=2) + OpCo3!R2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2207*(dcCoSelect=1) + OpCo2!S2207*(dcCoSelect=2) + OpCo3!S2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2207*(dcCoSelect=1) + OpCo2!T2207*(dcCoSelect=2) + OpCo3!T2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2207*(dcCoSelect=1) + OpCo2!U2207*(dcCoSelect=2) + OpCo3!U2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2207*(dcCoSelect=1) + OpCo2!V2207*(dcCoSelect=2) + OpCo3!V2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2207*(dcCoSelect=1) + OpCo2!W2207*(dcCoSelect=2) + OpCo3!W2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2207*(dcCoSelect=1) + OpCo2!X2207*(dcCoSelect=2) + OpCo3!X2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2207*(dcCoSelect=1) + OpCo2!Y2207*(dcCoSelect=2) + OpCo3!Y2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2207*(dcCoSelect=1) + OpCo2!Z2207*(dcCoSelect=2) + OpCo3!Z2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2207*(dcCoSelect=1) + OpCo2!AA2207*(dcCoSelect=2) + OpCo3!AA2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2207*(dcCoSelect=1) + OpCo2!AB2207*(dcCoSelect=2) + OpCo3!AB2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2207*(dcCoSelect=1) + OpCo2!AC2207*(dcCoSelect=2) + OpCo3!AC2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2207*(dcCoSelect=1) + OpCo2!AD2207*(dcCoSelect=2) + OpCo3!AD2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2207*(dcCoSelect=1) + OpCo2!AE2207*(dcCoSelect=2) + OpCo3!AE2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2207*(dcCoSelect=1) + OpCo2!AF2207*(dcCoSelect=2) + OpCo3!AF2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2207*(dcCoSelect=1) + OpCo2!AG2207*(dcCoSelect=2) + OpCo3!AG2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2207*(dcCoSelect=1) + OpCo2!AH2207*(dcCoSelect=2) + OpCo3!AH2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2207*(dcCoSelect=1) + OpCo2!AI2207*(dcCoSelect=2) + OpCo3!AI2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2207*(dcCoSelect=1) + OpCo2!AJ2207*(dcCoSelect=2) + OpCo3!AJ2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2207*(dcCoSelect=1) + OpCo2!AK2207*(dcCoSelect=2) + OpCo3!AK2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2207*(dcCoSelect=1) + OpCo2!AL2207*(dcCoSelect=2) + OpCo3!AL2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2207*(dcCoSelect=1) + OpCo2!AM2207*(dcCoSelect=2) + OpCo3!AM2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2207*(dcCoSelect=1) + OpCo2!AN2207*(dcCoSelect=2) + OpCo3!AN2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2207*(dcCoSelect=1) + OpCo2!AO2207*(dcCoSelect=2) + OpCo3!AO2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2207*(dcCoSelect=1) + OpCo2!AP2207*(dcCoSelect=2) + OpCo3!AP2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2207*(dcCoSelect=1) + OpCo2!AQ2207*(dcCoSelect=2) + OpCo3!AQ2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2207*(dcCoSelect=1) + OpCo2!AR2207*(dcCoSelect=2) + OpCo3!AR2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2207*(dcCoSelect=1) + OpCo2!AS2207*(dcCoSelect=2) + OpCo3!AS2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2207*(dcCoSelect=1) + OpCo2!AT2207*(dcCoSelect=2) + OpCo3!AT2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2207*(dcCoSelect=1) + OpCo2!AU2207*(dcCoSelect=2) + OpCo3!AU2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2207*(dcCoSelect=1) + OpCo2!AV2207*(dcCoSelect=2) + OpCo3!AV2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2207*(dcCoSelect=1) + OpCo2!AW2207*(dcCoSelect=2) + OpCo3!AW2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2207*(dcCoSelect=1) + OpCo2!AX2207*(dcCoSelect=2) + OpCo3!AX2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2207*(dcCoSelect=1) + OpCo2!AY2207*(dcCoSelect=2) + OpCo3!AY2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2207*(dcCoSelect=1) + OpCo2!AZ2207*(dcCoSelect=2) + OpCo3!AZ2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2207*(dcCoSelect=1) + OpCo2!BA2207*(dcCoSelect=2) + OpCo3!BA2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2207*(dcCoSelect=1) + OpCo2!BB2207*(dcCoSelect=2) + OpCo3!BB2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2207*(dcCoSelect=1) + OpCo2!BC2207*(dcCoSelect=2) + OpCo3!BC2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2207*(dcCoSelect=1) + OpCo2!BD2207*(dcCoSelect=2) + OpCo3!BD2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2207*(dcCoSelect=1) + OpCo2!BE2207*(dcCoSelect=2) + OpCo3!BE2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2207*(dcCoSelect=1) + OpCo2!BF2207*(dcCoSelect=2) + OpCo3!BF2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2207*(dcCoSelect=1) + OpCo2!BG2207*(dcCoSelect=2) + OpCo3!BG2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2207*(dcCoSelect=1) + OpCo2!BH2207*(dcCoSelect=2) + OpCo3!BH2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2207*(dcCoSelect=1) + OpCo2!BI2207*(dcCoSelect=2) + OpCo3!BI2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2207*(dcCoSelect=1) + OpCo2!BJ2207*(dcCoSelect=2) + OpCo3!BJ2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2207*(dcCoSelect=1) + OpCo2!BK2207*(dcCoSelect=2) + OpCo3!BK2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2207*(dcCoSelect=1) + OpCo2!BL2207*(dcCoSelect=2) + OpCo3!BL2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2207*(dcCoSelect=1) + OpCo2!BM2207*(dcCoSelect=2) + OpCo3!BM2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2207*(dcCoSelect=1) + OpCo2!BN2207*(dcCoSelect=2) + OpCo3!BN2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2207*(dcCoSelect=1) + OpCo2!BO2207*(dcCoSelect=2) + OpCo3!BO2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2207*(dcCoSelect=1) + OpCo2!BP2207*(dcCoSelect=2) + OpCo3!BP2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2207*(dcCoSelect=1) + OpCo2!BQ2207*(dcCoSelect=2) + OpCo3!BQ2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2207*(dcCoSelect=1) + OpCo2!BR2207*(dcCoSelect=2) + OpCo3!BR2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2207*(dcCoSelect=1) + OpCo2!BS2207*(dcCoSelect=2) + OpCo3!BS2207*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2207*(dcCoSelect=1) + OpCo2!BT2207*(dcCoSelect=2) + OpCo3!BT2207*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1023,1)&\": \"&SYS_Admin!$G$771","v":"Local Authority: Principal repayment"},null,"£000",{"$f":"G1022","v":2},null,null,null,null,null,{"$f":"OpCo1!M2210*(dcCoSelect=1) + OpCo2!M2210*(dcCoSelect=2) + OpCo3!M2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2210*(dcCoSelect=1) + OpCo2!N2210*(dcCoSelect=2) + OpCo3!N2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2210*(dcCoSelect=1) + OpCo2!O2210*(dcCoSelect=2) + OpCo3!O2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2210*(dcCoSelect=1) + OpCo2!P2210*(dcCoSelect=2) + OpCo3!P2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2210*(dcCoSelect=1) + OpCo2!Q2210*(dcCoSelect=2) + OpCo3!Q2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2210*(dcCoSelect=1) + OpCo2!R2210*(dcCoSelect=2) + OpCo3!R2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2210*(dcCoSelect=1) + OpCo2!S2210*(dcCoSelect=2) + OpCo3!S2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2210*(dcCoSelect=1) + OpCo2!T2210*(dcCoSelect=2) + OpCo3!T2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2210*(dcCoSelect=1) + OpCo2!U2210*(dcCoSelect=2) + OpCo3!U2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2210*(dcCoSelect=1) + OpCo2!V2210*(dcCoSelect=2) + OpCo3!V2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2210*(dcCoSelect=1) + OpCo2!W2210*(dcCoSelect=2) + OpCo3!W2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2210*(dcCoSelect=1) + OpCo2!X2210*(dcCoSelect=2) + OpCo3!X2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2210*(dcCoSelect=1) + OpCo2!Y2210*(dcCoSelect=2) + OpCo3!Y2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2210*(dcCoSelect=1) + OpCo2!Z2210*(dcCoSelect=2) + OpCo3!Z2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2210*(dcCoSelect=1) + OpCo2!AA2210*(dcCoSelect=2) + OpCo3!AA2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2210*(dcCoSelect=1) + OpCo2!AB2210*(dcCoSelect=2) + OpCo3!AB2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2210*(dcCoSelect=1) + OpCo2!AC2210*(dcCoSelect=2) + OpCo3!AC2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2210*(dcCoSelect=1) + OpCo2!AD2210*(dcCoSelect=2) + OpCo3!AD2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2210*(dcCoSelect=1) + OpCo2!AE2210*(dcCoSelect=2) + OpCo3!AE2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2210*(dcCoSelect=1) + OpCo2!AF2210*(dcCoSelect=2) + OpCo3!AF2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2210*(dcCoSelect=1) + OpCo2!AG2210*(dcCoSelect=2) + OpCo3!AG2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2210*(dcCoSelect=1) + OpCo2!AH2210*(dcCoSelect=2) + OpCo3!AH2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2210*(dcCoSelect=1) + OpCo2!AI2210*(dcCoSelect=2) + OpCo3!AI2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2210*(dcCoSelect=1) + OpCo2!AJ2210*(dcCoSelect=2) + OpCo3!AJ2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2210*(dcCoSelect=1) + OpCo2!AK2210*(dcCoSelect=2) + OpCo3!AK2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2210*(dcCoSelect=1) + OpCo2!AL2210*(dcCoSelect=2) + OpCo3!AL2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2210*(dcCoSelect=1) + OpCo2!AM2210*(dcCoSelect=2) + OpCo3!AM2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2210*(dcCoSelect=1) + OpCo2!AN2210*(dcCoSelect=2) + OpCo3!AN2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2210*(dcCoSelect=1) + OpCo2!AO2210*(dcCoSelect=2) + OpCo3!AO2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2210*(dcCoSelect=1) + OpCo2!AP2210*(dcCoSelect=2) + OpCo3!AP2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2210*(dcCoSelect=1) + OpCo2!AQ2210*(dcCoSelect=2) + OpCo3!AQ2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2210*(dcCoSelect=1) + OpCo2!AR2210*(dcCoSelect=2) + OpCo3!AR2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2210*(dcCoSelect=1) + OpCo2!AS2210*(dcCoSelect=2) + OpCo3!AS2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2210*(dcCoSelect=1) + OpCo2!AT2210*(dcCoSelect=2) + OpCo3!AT2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2210*(dcCoSelect=1) + OpCo2!AU2210*(dcCoSelect=2) + OpCo3!AU2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2210*(dcCoSelect=1) + OpCo2!AV2210*(dcCoSelect=2) + OpCo3!AV2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2210*(dcCoSelect=1) + OpCo2!AW2210*(dcCoSelect=2) + OpCo3!AW2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2210*(dcCoSelect=1) + OpCo2!AX2210*(dcCoSelect=2) + OpCo3!AX2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2210*(dcCoSelect=1) + OpCo2!AY2210*(dcCoSelect=2) + OpCo3!AY2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2210*(dcCoSelect=1) + OpCo2!AZ2210*(dcCoSelect=2) + OpCo3!AZ2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2210*(dcCoSelect=1) + OpCo2!BA2210*(dcCoSelect=2) + OpCo3!BA2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2210*(dcCoSelect=1) + OpCo2!BB2210*(dcCoSelect=2) + OpCo3!BB2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2210*(dcCoSelect=1) + OpCo2!BC2210*(dcCoSelect=2) + OpCo3!BC2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2210*(dcCoSelect=1) + OpCo2!BD2210*(dcCoSelect=2) + OpCo3!BD2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2210*(dcCoSelect=1) + OpCo2!BE2210*(dcCoSelect=2) + OpCo3!BE2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2210*(dcCoSelect=1) + OpCo2!BF2210*(dcCoSelect=2) + OpCo3!BF2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2210*(dcCoSelect=1) + OpCo2!BG2210*(dcCoSelect=2) + OpCo3!BG2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2210*(dcCoSelect=1) + OpCo2!BH2210*(dcCoSelect=2) + OpCo3!BH2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2210*(dcCoSelect=1) + OpCo2!BI2210*(dcCoSelect=2) + OpCo3!BI2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2210*(dcCoSelect=1) + OpCo2!BJ2210*(dcCoSelect=2) + OpCo3!BJ2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2210*(dcCoSelect=1) + OpCo2!BK2210*(dcCoSelect=2) + OpCo3!BK2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2210*(dcCoSelect=1) + OpCo2!BL2210*(dcCoSelect=2) + OpCo3!BL2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2210*(dcCoSelect=1) + OpCo2!BM2210*(dcCoSelect=2) + OpCo3!BM2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2210*(dcCoSelect=1) + OpCo2!BN2210*(dcCoSelect=2) + OpCo3!BN2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2210*(dcCoSelect=1) + OpCo2!BO2210*(dcCoSelect=2) + OpCo3!BO2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2210*(dcCoSelect=1) + OpCo2!BP2210*(dcCoSelect=2) + OpCo3!BP2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2210*(dcCoSelect=1) + OpCo2!BQ2210*(dcCoSelect=2) + OpCo3!BQ2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2210*(dcCoSelect=1) + OpCo2!BR2210*(dcCoSelect=2) + OpCo3!BR2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2210*(dcCoSelect=1) + OpCo2!BS2210*(dcCoSelect=2) + OpCo3!BS2210*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2210*(dcCoSelect=1) + OpCo2!BT2210*(dcCoSelect=2) + OpCo3!BT2210*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1025,1)&\": \"&SYS_Admin!$G$808","v":"Local Authority: Interest wrapped into debt (EoP)"},null,"£000",{"$f":"G1024","v":2},null,null,null,null,null,{"$f":"OpCo1!M2212*(dcCoSelect=1) + OpCo2!M2212*(dcCoSelect=2) + OpCo3!M2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2212*(dcCoSelect=1) + OpCo2!N2212*(dcCoSelect=2) + OpCo3!N2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2212*(dcCoSelect=1) + OpCo2!O2212*(dcCoSelect=2) + OpCo3!O2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2212*(dcCoSelect=1) + OpCo2!P2212*(dcCoSelect=2) + OpCo3!P2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2212*(dcCoSelect=1) + OpCo2!Q2212*(dcCoSelect=2) + OpCo3!Q2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2212*(dcCoSelect=1) + OpCo2!R2212*(dcCoSelect=2) + OpCo3!R2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2212*(dcCoSelect=1) + OpCo2!S2212*(dcCoSelect=2) + OpCo3!S2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2212*(dcCoSelect=1) + OpCo2!T2212*(dcCoSelect=2) + OpCo3!T2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2212*(dcCoSelect=1) + OpCo2!U2212*(dcCoSelect=2) + OpCo3!U2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2212*(dcCoSelect=1) + OpCo2!V2212*(dcCoSelect=2) + OpCo3!V2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2212*(dcCoSelect=1) + OpCo2!W2212*(dcCoSelect=2) + OpCo3!W2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2212*(dcCoSelect=1) + OpCo2!X2212*(dcCoSelect=2) + OpCo3!X2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2212*(dcCoSelect=1) + OpCo2!Y2212*(dcCoSelect=2) + OpCo3!Y2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2212*(dcCoSelect=1) + OpCo2!Z2212*(dcCoSelect=2) + OpCo3!Z2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2212*(dcCoSelect=1) + OpCo2!AA2212*(dcCoSelect=2) + OpCo3!AA2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2212*(dcCoSelect=1) + OpCo2!AB2212*(dcCoSelect=2) + OpCo3!AB2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2212*(dcCoSelect=1) + OpCo2!AC2212*(dcCoSelect=2) + OpCo3!AC2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2212*(dcCoSelect=1) + OpCo2!AD2212*(dcCoSelect=2) + OpCo3!AD2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2212*(dcCoSelect=1) + OpCo2!AE2212*(dcCoSelect=2) + OpCo3!AE2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2212*(dcCoSelect=1) + OpCo2!AF2212*(dcCoSelect=2) + OpCo3!AF2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2212*(dcCoSelect=1) + OpCo2!AG2212*(dcCoSelect=2) + OpCo3!AG2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2212*(dcCoSelect=1) + OpCo2!AH2212*(dcCoSelect=2) + OpCo3!AH2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2212*(dcCoSelect=1) + OpCo2!AI2212*(dcCoSelect=2) + OpCo3!AI2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2212*(dcCoSelect=1) + OpCo2!AJ2212*(dcCoSelect=2) + OpCo3!AJ2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2212*(dcCoSelect=1) + OpCo2!AK2212*(dcCoSelect=2) + OpCo3!AK2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2212*(dcCoSelect=1) + OpCo2!AL2212*(dcCoSelect=2) + OpCo3!AL2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2212*(dcCoSelect=1) + OpCo2!AM2212*(dcCoSelect=2) + OpCo3!AM2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2212*(dcCoSelect=1) + OpCo2!AN2212*(dcCoSelect=2) + OpCo3!AN2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2212*(dcCoSelect=1) + OpCo2!AO2212*(dcCoSelect=2) + OpCo3!AO2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2212*(dcCoSelect=1) + OpCo2!AP2212*(dcCoSelect=2) + OpCo3!AP2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2212*(dcCoSelect=1) + OpCo2!AQ2212*(dcCoSelect=2) + OpCo3!AQ2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2212*(dcCoSelect=1) + OpCo2!AR2212*(dcCoSelect=2) + OpCo3!AR2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2212*(dcCoSelect=1) + OpCo2!AS2212*(dcCoSelect=2) + OpCo3!AS2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2212*(dcCoSelect=1) + OpCo2!AT2212*(dcCoSelect=2) + OpCo3!AT2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2212*(dcCoSelect=1) + OpCo2!AU2212*(dcCoSelect=2) + OpCo3!AU2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2212*(dcCoSelect=1) + OpCo2!AV2212*(dcCoSelect=2) + OpCo3!AV2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2212*(dcCoSelect=1) + OpCo2!AW2212*(dcCoSelect=2) + OpCo3!AW2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2212*(dcCoSelect=1) + OpCo2!AX2212*(dcCoSelect=2) + OpCo3!AX2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2212*(dcCoSelect=1) + OpCo2!AY2212*(dcCoSelect=2) + OpCo3!AY2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2212*(dcCoSelect=1) + OpCo2!AZ2212*(dcCoSelect=2) + OpCo3!AZ2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2212*(dcCoSelect=1) + OpCo2!BA2212*(dcCoSelect=2) + OpCo3!BA2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2212*(dcCoSelect=1) + OpCo2!BB2212*(dcCoSelect=2) + OpCo3!BB2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2212*(dcCoSelect=1) + OpCo2!BC2212*(dcCoSelect=2) + OpCo3!BC2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2212*(dcCoSelect=1) + OpCo2!BD2212*(dcCoSelect=2) + OpCo3!BD2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2212*(dcCoSelect=1) + OpCo2!BE2212*(dcCoSelect=2) + OpCo3!BE2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2212*(dcCoSelect=1) + OpCo2!BF2212*(dcCoSelect=2) + OpCo3!BF2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2212*(dcCoSelect=1) + OpCo2!BG2212*(dcCoSelect=2) + OpCo3!BG2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2212*(dcCoSelect=1) + OpCo2!BH2212*(dcCoSelect=2) + OpCo3!BH2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2212*(dcCoSelect=1) + OpCo2!BI2212*(dcCoSelect=2) + OpCo3!BI2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2212*(dcCoSelect=1) + OpCo2!BJ2212*(dcCoSelect=2) + OpCo3!BJ2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2212*(dcCoSelect=1) + OpCo2!BK2212*(dcCoSelect=2) + OpCo3!BK2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2212*(dcCoSelect=1) + OpCo2!BL2212*(dcCoSelect=2) + OpCo3!BL2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2212*(dcCoSelect=1) + OpCo2!BM2212*(dcCoSelect=2) + OpCo3!BM2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2212*(dcCoSelect=1) + OpCo2!BN2212*(dcCoSelect=2) + OpCo3!BN2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2212*(dcCoSelect=1) + OpCo2!BO2212*(dcCoSelect=2) + OpCo3!BO2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2212*(dcCoSelect=1) + OpCo2!BP2212*(dcCoSelect=2) + OpCo3!BP2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2212*(dcCoSelect=1) + OpCo2!BQ2212*(dcCoSelect=2) + OpCo3!BQ2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2212*(dcCoSelect=1) + OpCo2!BR2212*(dcCoSelect=2) + OpCo3!BR2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2212*(dcCoSelect=1) + OpCo2!BS2212*(dcCoSelect=2) + OpCo3!BS2212*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2212*(dcCoSelect=1) + OpCo2!BT2212*(dcCoSelect=2) + OpCo3!BT2212*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1025,1)&\": \"&SYS_Admin!$G$817","v":"Local Authority: Fees wrapped into debt"},null,"£000",{"$f":"G1025","v":2},null,null,null,null,null,{"$f":"OpCo1!M2213*(dcCoSelect=1) + OpCo2!M2213*(dcCoSelect=2) + OpCo3!M2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2213*(dcCoSelect=1) + OpCo2!N2213*(dcCoSelect=2) + OpCo3!N2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2213*(dcCoSelect=1) + OpCo2!O2213*(dcCoSelect=2) + OpCo3!O2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2213*(dcCoSelect=1) + OpCo2!P2213*(dcCoSelect=2) + OpCo3!P2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2213*(dcCoSelect=1) + OpCo2!Q2213*(dcCoSelect=2) + OpCo3!Q2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2213*(dcCoSelect=1) + OpCo2!R2213*(dcCoSelect=2) + OpCo3!R2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2213*(dcCoSelect=1) + OpCo2!S2213*(dcCoSelect=2) + OpCo3!S2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2213*(dcCoSelect=1) + OpCo2!T2213*(dcCoSelect=2) + OpCo3!T2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2213*(dcCoSelect=1) + OpCo2!U2213*(dcCoSelect=2) + OpCo3!U2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2213*(dcCoSelect=1) + OpCo2!V2213*(dcCoSelect=2) + OpCo3!V2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2213*(dcCoSelect=1) + OpCo2!W2213*(dcCoSelect=2) + OpCo3!W2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2213*(dcCoSelect=1) + OpCo2!X2213*(dcCoSelect=2) + OpCo3!X2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2213*(dcCoSelect=1) + OpCo2!Y2213*(dcCoSelect=2) + OpCo3!Y2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2213*(dcCoSelect=1) + OpCo2!Z2213*(dcCoSelect=2) + OpCo3!Z2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2213*(dcCoSelect=1) + OpCo2!AA2213*(dcCoSelect=2) + OpCo3!AA2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2213*(dcCoSelect=1) + OpCo2!AB2213*(dcCoSelect=2) + OpCo3!AB2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2213*(dcCoSelect=1) + OpCo2!AC2213*(dcCoSelect=2) + OpCo3!AC2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2213*(dcCoSelect=1) + OpCo2!AD2213*(dcCoSelect=2) + OpCo3!AD2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2213*(dcCoSelect=1) + OpCo2!AE2213*(dcCoSelect=2) + OpCo3!AE2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2213*(dcCoSelect=1) + OpCo2!AF2213*(dcCoSelect=2) + OpCo3!AF2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2213*(dcCoSelect=1) + OpCo2!AG2213*(dcCoSelect=2) + OpCo3!AG2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2213*(dcCoSelect=1) + OpCo2!AH2213*(dcCoSelect=2) + OpCo3!AH2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2213*(dcCoSelect=1) + OpCo2!AI2213*(dcCoSelect=2) + OpCo3!AI2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2213*(dcCoSelect=1) + OpCo2!AJ2213*(dcCoSelect=2) + OpCo3!AJ2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2213*(dcCoSelect=1) + OpCo2!AK2213*(dcCoSelect=2) + OpCo3!AK2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2213*(dcCoSelect=1) + OpCo2!AL2213*(dcCoSelect=2) + OpCo3!AL2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2213*(dcCoSelect=1) + OpCo2!AM2213*(dcCoSelect=2) + OpCo3!AM2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2213*(dcCoSelect=1) + OpCo2!AN2213*(dcCoSelect=2) + OpCo3!AN2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2213*(dcCoSelect=1) + OpCo2!AO2213*(dcCoSelect=2) + OpCo3!AO2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2213*(dcCoSelect=1) + OpCo2!AP2213*(dcCoSelect=2) + OpCo3!AP2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2213*(dcCoSelect=1) + OpCo2!AQ2213*(dcCoSelect=2) + OpCo3!AQ2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2213*(dcCoSelect=1) + OpCo2!AR2213*(dcCoSelect=2) + OpCo3!AR2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2213*(dcCoSelect=1) + OpCo2!AS2213*(dcCoSelect=2) + OpCo3!AS2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2213*(dcCoSelect=1) + OpCo2!AT2213*(dcCoSelect=2) + OpCo3!AT2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2213*(dcCoSelect=1) + OpCo2!AU2213*(dcCoSelect=2) + OpCo3!AU2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2213*(dcCoSelect=1) + OpCo2!AV2213*(dcCoSelect=2) + OpCo3!AV2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2213*(dcCoSelect=1) + OpCo2!AW2213*(dcCoSelect=2) + OpCo3!AW2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2213*(dcCoSelect=1) + OpCo2!AX2213*(dcCoSelect=2) + OpCo3!AX2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2213*(dcCoSelect=1) + OpCo2!AY2213*(dcCoSelect=2) + OpCo3!AY2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2213*(dcCoSelect=1) + OpCo2!AZ2213*(dcCoSelect=2) + OpCo3!AZ2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2213*(dcCoSelect=1) + OpCo2!BA2213*(dcCoSelect=2) + OpCo3!BA2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2213*(dcCoSelect=1) + OpCo2!BB2213*(dcCoSelect=2) + OpCo3!BB2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2213*(dcCoSelect=1) + OpCo2!BC2213*(dcCoSelect=2) + OpCo3!BC2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2213*(dcCoSelect=1) + OpCo2!BD2213*(dcCoSelect=2) + OpCo3!BD2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2213*(dcCoSelect=1) + OpCo2!BE2213*(dcCoSelect=2) + OpCo3!BE2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2213*(dcCoSelect=1) + OpCo2!BF2213*(dcCoSelect=2) + OpCo3!BF2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2213*(dcCoSelect=1) + OpCo2!BG2213*(dcCoSelect=2) + OpCo3!BG2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2213*(dcCoSelect=1) + OpCo2!BH2213*(dcCoSelect=2) + OpCo3!BH2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2213*(dcCoSelect=1) + OpCo2!BI2213*(dcCoSelect=2) + OpCo3!BI2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2213*(dcCoSelect=1) + OpCo2!BJ2213*(dcCoSelect=2) + OpCo3!BJ2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2213*(dcCoSelect=1) + OpCo2!BK2213*(dcCoSelect=2) + OpCo3!BK2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2213*(dcCoSelect=1) + OpCo2!BL2213*(dcCoSelect=2) + OpCo3!BL2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2213*(dcCoSelect=1) + OpCo2!BM2213*(dcCoSelect=2) + OpCo3!BM2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2213*(dcCoSelect=1) + OpCo2!BN2213*(dcCoSelect=2) + OpCo3!BN2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2213*(dcCoSelect=1) + OpCo2!BO2213*(dcCoSelect=2) + OpCo3!BO2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2213*(dcCoSelect=1) + OpCo2!BP2213*(dcCoSelect=2) + OpCo3!BP2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2213*(dcCoSelect=1) + OpCo2!BQ2213*(dcCoSelect=2) + OpCo3!BQ2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2213*(dcCoSelect=1) + OpCo2!BR2213*(dcCoSelect=2) + OpCo3!BR2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2213*(dcCoSelect=1) + OpCo2!BS2213*(dcCoSelect=2) + OpCo3!BS2213*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2213*(dcCoSelect=1) + OpCo2!BT2213*(dcCoSelect=2) + OpCo3!BT2213*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1029,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1028","v":3},null,null,null,null,null,{"$f":"OpCo1!M2216*(dcCoSelect=1) + OpCo2!M2216*(dcCoSelect=2) + OpCo3!M2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2216*(dcCoSelect=1) + OpCo2!N2216*(dcCoSelect=2) + OpCo3!N2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2216*(dcCoSelect=1) + OpCo2!O2216*(dcCoSelect=2) + OpCo3!O2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2216*(dcCoSelect=1) + OpCo2!P2216*(dcCoSelect=2) + OpCo3!P2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2216*(dcCoSelect=1) + OpCo2!Q2216*(dcCoSelect=2) + OpCo3!Q2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2216*(dcCoSelect=1) + OpCo2!R2216*(dcCoSelect=2) + OpCo3!R2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2216*(dcCoSelect=1) + OpCo2!S2216*(dcCoSelect=2) + OpCo3!S2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2216*(dcCoSelect=1) + OpCo2!T2216*(dcCoSelect=2) + OpCo3!T2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2216*(dcCoSelect=1) + OpCo2!U2216*(dcCoSelect=2) + OpCo3!U2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2216*(dcCoSelect=1) + OpCo2!V2216*(dcCoSelect=2) + OpCo3!V2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2216*(dcCoSelect=1) + OpCo2!W2216*(dcCoSelect=2) + OpCo3!W2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2216*(dcCoSelect=1) + OpCo2!X2216*(dcCoSelect=2) + OpCo3!X2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2216*(dcCoSelect=1) + OpCo2!Y2216*(dcCoSelect=2) + OpCo3!Y2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2216*(dcCoSelect=1) + OpCo2!Z2216*(dcCoSelect=2) + OpCo3!Z2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2216*(dcCoSelect=1) + OpCo2!AA2216*(dcCoSelect=2) + OpCo3!AA2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2216*(dcCoSelect=1) + OpCo2!AB2216*(dcCoSelect=2) + OpCo3!AB2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2216*(dcCoSelect=1) + OpCo2!AC2216*(dcCoSelect=2) + OpCo3!AC2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2216*(dcCoSelect=1) + OpCo2!AD2216*(dcCoSelect=2) + OpCo3!AD2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2216*(dcCoSelect=1) + OpCo2!AE2216*(dcCoSelect=2) + OpCo3!AE2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2216*(dcCoSelect=1) + OpCo2!AF2216*(dcCoSelect=2) + OpCo3!AF2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2216*(dcCoSelect=1) + OpCo2!AG2216*(dcCoSelect=2) + OpCo3!AG2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2216*(dcCoSelect=1) + OpCo2!AH2216*(dcCoSelect=2) + OpCo3!AH2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2216*(dcCoSelect=1) + OpCo2!AI2216*(dcCoSelect=2) + OpCo3!AI2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2216*(dcCoSelect=1) + OpCo2!AJ2216*(dcCoSelect=2) + OpCo3!AJ2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2216*(dcCoSelect=1) + OpCo2!AK2216*(dcCoSelect=2) + OpCo3!AK2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2216*(dcCoSelect=1) + OpCo2!AL2216*(dcCoSelect=2) + OpCo3!AL2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2216*(dcCoSelect=1) + OpCo2!AM2216*(dcCoSelect=2) + OpCo3!AM2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2216*(dcCoSelect=1) + OpCo2!AN2216*(dcCoSelect=2) + OpCo3!AN2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2216*(dcCoSelect=1) + OpCo2!AO2216*(dcCoSelect=2) + OpCo3!AO2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2216*(dcCoSelect=1) + OpCo2!AP2216*(dcCoSelect=2) + OpCo3!AP2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2216*(dcCoSelect=1) + OpCo2!AQ2216*(dcCoSelect=2) + OpCo3!AQ2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2216*(dcCoSelect=1) + OpCo2!AR2216*(dcCoSelect=2) + OpCo3!AR2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2216*(dcCoSelect=1) + OpCo2!AS2216*(dcCoSelect=2) + OpCo3!AS2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2216*(dcCoSelect=1) + OpCo2!AT2216*(dcCoSelect=2) + OpCo3!AT2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2216*(dcCoSelect=1) + OpCo2!AU2216*(dcCoSelect=2) + OpCo3!AU2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2216*(dcCoSelect=1) + OpCo2!AV2216*(dcCoSelect=2) + OpCo3!AV2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2216*(dcCoSelect=1) + OpCo2!AW2216*(dcCoSelect=2) + OpCo3!AW2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2216*(dcCoSelect=1) + OpCo2!AX2216*(dcCoSelect=2) + OpCo3!AX2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2216*(dcCoSelect=1) + OpCo2!AY2216*(dcCoSelect=2) + OpCo3!AY2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2216*(dcCoSelect=1) + OpCo2!AZ2216*(dcCoSelect=2) + OpCo3!AZ2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2216*(dcCoSelect=1) + OpCo2!BA2216*(dcCoSelect=2) + OpCo3!BA2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2216*(dcCoSelect=1) + OpCo2!BB2216*(dcCoSelect=2) + OpCo3!BB2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2216*(dcCoSelect=1) + OpCo2!BC2216*(dcCoSelect=2) + OpCo3!BC2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2216*(dcCoSelect=1) + OpCo2!BD2216*(dcCoSelect=2) + OpCo3!BD2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2216*(dcCoSelect=1) + OpCo2!BE2216*(dcCoSelect=2) + OpCo3!BE2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2216*(dcCoSelect=1) + OpCo2!BF2216*(dcCoSelect=2) + OpCo3!BF2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2216*(dcCoSelect=1) + OpCo2!BG2216*(dcCoSelect=2) + OpCo3!BG2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2216*(dcCoSelect=1) + OpCo2!BH2216*(dcCoSelect=2) + OpCo3!BH2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2216*(dcCoSelect=1) + OpCo2!BI2216*(dcCoSelect=2) + OpCo3!BI2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2216*(dcCoSelect=1) + OpCo2!BJ2216*(dcCoSelect=2) + OpCo3!BJ2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2216*(dcCoSelect=1) + OpCo2!BK2216*(dcCoSelect=2) + OpCo3!BK2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2216*(dcCoSelect=1) + OpCo2!BL2216*(dcCoSelect=2) + OpCo3!BL2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2216*(dcCoSelect=1) + OpCo2!BM2216*(dcCoSelect=2) + OpCo3!BM2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2216*(dcCoSelect=1) + OpCo2!BN2216*(dcCoSelect=2) + OpCo3!BN2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2216*(dcCoSelect=1) + OpCo2!BO2216*(dcCoSelect=2) + OpCo3!BO2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2216*(dcCoSelect=1) + OpCo2!BP2216*(dcCoSelect=2) + OpCo3!BP2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2216*(dcCoSelect=1) + OpCo2!BQ2216*(dcCoSelect=2) + OpCo3!BQ2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2216*(dcCoSelect=1) + OpCo2!BR2216*(dcCoSelect=2) + OpCo3!BR2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2216*(dcCoSelect=1) + OpCo2!BS2216*(dcCoSelect=2) + OpCo3!BS2216*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2216*(dcCoSelect=1) + OpCo2!BT2216*(dcCoSelect=2) + OpCo3!BT2216*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1031,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},null,"£000",{"$f":"G1030","v":3},null,null,null,null,null,{"$f":"OpCo1!M2218*(dcCoSelect=1) + OpCo2!M2218*(dcCoSelect=2) + OpCo3!M2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2218*(dcCoSelect=1) + OpCo2!N2218*(dcCoSelect=2) + OpCo3!N2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2218*(dcCoSelect=1) + OpCo2!O2218*(dcCoSelect=2) + OpCo3!O2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2218*(dcCoSelect=1) + OpCo2!P2218*(dcCoSelect=2) + OpCo3!P2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2218*(dcCoSelect=1) + OpCo2!Q2218*(dcCoSelect=2) + OpCo3!Q2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2218*(dcCoSelect=1) + OpCo2!R2218*(dcCoSelect=2) + OpCo3!R2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2218*(dcCoSelect=1) + OpCo2!S2218*(dcCoSelect=2) + OpCo3!S2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2218*(dcCoSelect=1) + OpCo2!T2218*(dcCoSelect=2) + OpCo3!T2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2218*(dcCoSelect=1) + OpCo2!U2218*(dcCoSelect=2) + OpCo3!U2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2218*(dcCoSelect=1) + OpCo2!V2218*(dcCoSelect=2) + OpCo3!V2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2218*(dcCoSelect=1) + OpCo2!W2218*(dcCoSelect=2) + OpCo3!W2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2218*(dcCoSelect=1) + OpCo2!X2218*(dcCoSelect=2) + OpCo3!X2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2218*(dcCoSelect=1) + OpCo2!Y2218*(dcCoSelect=2) + OpCo3!Y2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2218*(dcCoSelect=1) + OpCo2!Z2218*(dcCoSelect=2) + OpCo3!Z2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2218*(dcCoSelect=1) + OpCo2!AA2218*(dcCoSelect=2) + OpCo3!AA2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2218*(dcCoSelect=1) + OpCo2!AB2218*(dcCoSelect=2) + OpCo3!AB2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2218*(dcCoSelect=1) + OpCo2!AC2218*(dcCoSelect=2) + OpCo3!AC2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2218*(dcCoSelect=1) + OpCo2!AD2218*(dcCoSelect=2) + OpCo3!AD2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2218*(dcCoSelect=1) + OpCo2!AE2218*(dcCoSelect=2) + OpCo3!AE2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2218*(dcCoSelect=1) + OpCo2!AF2218*(dcCoSelect=2) + OpCo3!AF2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2218*(dcCoSelect=1) + OpCo2!AG2218*(dcCoSelect=2) + OpCo3!AG2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2218*(dcCoSelect=1) + OpCo2!AH2218*(dcCoSelect=2) + OpCo3!AH2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2218*(dcCoSelect=1) + OpCo2!AI2218*(dcCoSelect=2) + OpCo3!AI2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2218*(dcCoSelect=1) + OpCo2!AJ2218*(dcCoSelect=2) + OpCo3!AJ2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2218*(dcCoSelect=1) + OpCo2!AK2218*(dcCoSelect=2) + OpCo3!AK2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2218*(dcCoSelect=1) + OpCo2!AL2218*(dcCoSelect=2) + OpCo3!AL2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2218*(dcCoSelect=1) + OpCo2!AM2218*(dcCoSelect=2) + OpCo3!AM2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2218*(dcCoSelect=1) + OpCo2!AN2218*(dcCoSelect=2) + OpCo3!AN2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2218*(dcCoSelect=1) + OpCo2!AO2218*(dcCoSelect=2) + OpCo3!AO2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2218*(dcCoSelect=1) + OpCo2!AP2218*(dcCoSelect=2) + OpCo3!AP2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2218*(dcCoSelect=1) + OpCo2!AQ2218*(dcCoSelect=2) + OpCo3!AQ2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2218*(dcCoSelect=1) + OpCo2!AR2218*(dcCoSelect=2) + OpCo3!AR2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2218*(dcCoSelect=1) + OpCo2!AS2218*(dcCoSelect=2) + OpCo3!AS2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2218*(dcCoSelect=1) + OpCo2!AT2218*(dcCoSelect=2) + OpCo3!AT2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2218*(dcCoSelect=1) + OpCo2!AU2218*(dcCoSelect=2) + OpCo3!AU2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2218*(dcCoSelect=1) + OpCo2!AV2218*(dcCoSelect=2) + OpCo3!AV2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2218*(dcCoSelect=1) + OpCo2!AW2218*(dcCoSelect=2) + OpCo3!AW2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2218*(dcCoSelect=1) + OpCo2!AX2218*(dcCoSelect=2) + OpCo3!AX2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2218*(dcCoSelect=1) + OpCo2!AY2218*(dcCoSelect=2) + OpCo3!AY2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2218*(dcCoSelect=1) + OpCo2!AZ2218*(dcCoSelect=2) + OpCo3!AZ2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2218*(dcCoSelect=1) + OpCo2!BA2218*(dcCoSelect=2) + OpCo3!BA2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2218*(dcCoSelect=1) + OpCo2!BB2218*(dcCoSelect=2) + OpCo3!BB2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2218*(dcCoSelect=1) + OpCo2!BC2218*(dcCoSelect=2) + OpCo3!BC2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2218*(dcCoSelect=1) + OpCo2!BD2218*(dcCoSelect=2) + OpCo3!BD2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2218*(dcCoSelect=1) + OpCo2!BE2218*(dcCoSelect=2) + OpCo3!BE2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2218*(dcCoSelect=1) + OpCo2!BF2218*(dcCoSelect=2) + OpCo3!BF2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2218*(dcCoSelect=1) + OpCo2!BG2218*(dcCoSelect=2) + OpCo3!BG2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2218*(dcCoSelect=1) + OpCo2!BH2218*(dcCoSelect=2) + OpCo3!BH2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2218*(dcCoSelect=1) + OpCo2!BI2218*(dcCoSelect=2) + OpCo3!BI2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2218*(dcCoSelect=1) + OpCo2!BJ2218*(dcCoSelect=2) + OpCo3!BJ2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2218*(dcCoSelect=1) + OpCo2!BK2218*(dcCoSelect=2) + OpCo3!BK2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2218*(dcCoSelect=1) + OpCo2!BL2218*(dcCoSelect=2) + OpCo3!BL2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2218*(dcCoSelect=1) + OpCo2!BM2218*(dcCoSelect=2) + OpCo3!BM2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2218*(dcCoSelect=1) + OpCo2!BN2218*(dcCoSelect=2) + OpCo3!BN2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2218*(dcCoSelect=1) + OpCo2!BO2218*(dcCoSelect=2) + OpCo3!BO2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2218*(dcCoSelect=1) + OpCo2!BP2218*(dcCoSelect=2) + OpCo3!BP2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2218*(dcCoSelect=1) + OpCo2!BQ2218*(dcCoSelect=2) + OpCo3!BQ2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2218*(dcCoSelect=1) + OpCo2!BR2218*(dcCoSelect=2) + OpCo3!BR2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2218*(dcCoSelect=1) + OpCo2!BS2218*(dcCoSelect=2) + OpCo3!BS2218*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2218*(dcCoSelect=1) + OpCo2!BT2218*(dcCoSelect=2) + OpCo3!BT2218*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1034,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},null,"£000",{"$f":"MAX(G$1015:G1033)+1","v":4},null,null,null,null,null,{"$f":"OpCo1!M2221*(dcCoSelect=1) + OpCo2!M2221*(dcCoSelect=2) + OpCo3!M2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2221*(dcCoSelect=1) + OpCo2!N2221*(dcCoSelect=2) + OpCo3!N2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2221*(dcCoSelect=1) + OpCo2!O2221*(dcCoSelect=2) + OpCo3!O2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2221*(dcCoSelect=1) + OpCo2!P2221*(dcCoSelect=2) + OpCo3!P2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2221*(dcCoSelect=1) + OpCo2!Q2221*(dcCoSelect=2) + OpCo3!Q2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2221*(dcCoSelect=1) + OpCo2!R2221*(dcCoSelect=2) + OpCo3!R2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2221*(dcCoSelect=1) + OpCo2!S2221*(dcCoSelect=2) + OpCo3!S2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2221*(dcCoSelect=1) + OpCo2!T2221*(dcCoSelect=2) + OpCo3!T2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2221*(dcCoSelect=1) + OpCo2!U2221*(dcCoSelect=2) + OpCo3!U2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2221*(dcCoSelect=1) + OpCo2!V2221*(dcCoSelect=2) + OpCo3!V2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2221*(dcCoSelect=1) + OpCo2!W2221*(dcCoSelect=2) + OpCo3!W2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2221*(dcCoSelect=1) + OpCo2!X2221*(dcCoSelect=2) + OpCo3!X2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2221*(dcCoSelect=1) + OpCo2!Y2221*(dcCoSelect=2) + OpCo3!Y2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2221*(dcCoSelect=1) + OpCo2!Z2221*(dcCoSelect=2) + OpCo3!Z2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2221*(dcCoSelect=1) + OpCo2!AA2221*(dcCoSelect=2) + OpCo3!AA2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2221*(dcCoSelect=1) + OpCo2!AB2221*(dcCoSelect=2) + OpCo3!AB2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2221*(dcCoSelect=1) + OpCo2!AC2221*(dcCoSelect=2) + OpCo3!AC2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2221*(dcCoSelect=1) + OpCo2!AD2221*(dcCoSelect=2) + OpCo3!AD2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2221*(dcCoSelect=1) + OpCo2!AE2221*(dcCoSelect=2) + OpCo3!AE2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2221*(dcCoSelect=1) + OpCo2!AF2221*(dcCoSelect=2) + OpCo3!AF2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2221*(dcCoSelect=1) + OpCo2!AG2221*(dcCoSelect=2) + OpCo3!AG2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2221*(dcCoSelect=1) + OpCo2!AH2221*(dcCoSelect=2) + OpCo3!AH2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2221*(dcCoSelect=1) + OpCo2!AI2221*(dcCoSelect=2) + OpCo3!AI2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2221*(dcCoSelect=1) + OpCo2!AJ2221*(dcCoSelect=2) + OpCo3!AJ2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2221*(dcCoSelect=1) + OpCo2!AK2221*(dcCoSelect=2) + OpCo3!AK2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2221*(dcCoSelect=1) + OpCo2!AL2221*(dcCoSelect=2) + OpCo3!AL2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2221*(dcCoSelect=1) + OpCo2!AM2221*(dcCoSelect=2) + OpCo3!AM2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2221*(dcCoSelect=1) + OpCo2!AN2221*(dcCoSelect=2) + OpCo3!AN2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2221*(dcCoSelect=1) + OpCo2!AO2221*(dcCoSelect=2) + OpCo3!AO2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2221*(dcCoSelect=1) + OpCo2!AP2221*(dcCoSelect=2) + OpCo3!AP2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2221*(dcCoSelect=1) + OpCo2!AQ2221*(dcCoSelect=2) + OpCo3!AQ2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2221*(dcCoSelect=1) + OpCo2!AR2221*(dcCoSelect=2) + OpCo3!AR2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2221*(dcCoSelect=1) + OpCo2!AS2221*(dcCoSelect=2) + OpCo3!AS2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2221*(dcCoSelect=1) + OpCo2!AT2221*(dcCoSelect=2) + OpCo3!AT2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2221*(dcCoSelect=1) + OpCo2!AU2221*(dcCoSelect=2) + OpCo3!AU2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2221*(dcCoSelect=1) + OpCo2!AV2221*(dcCoSelect=2) + OpCo3!AV2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2221*(dcCoSelect=1) + OpCo2!AW2221*(dcCoSelect=2) + OpCo3!AW2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2221*(dcCoSelect=1) + OpCo2!AX2221*(dcCoSelect=2) + OpCo3!AX2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2221*(dcCoSelect=1) + OpCo2!AY2221*(dcCoSelect=2) + OpCo3!AY2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2221*(dcCoSelect=1) + OpCo2!AZ2221*(dcCoSelect=2) + OpCo3!AZ2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2221*(dcCoSelect=1) + OpCo2!BA2221*(dcCoSelect=2) + OpCo3!BA2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2221*(dcCoSelect=1) + OpCo2!BB2221*(dcCoSelect=2) + OpCo3!BB2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2221*(dcCoSelect=1) + OpCo2!BC2221*(dcCoSelect=2) + OpCo3!BC2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2221*(dcCoSelect=1) + OpCo2!BD2221*(dcCoSelect=2) + OpCo3!BD2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2221*(dcCoSelect=1) + OpCo2!BE2221*(dcCoSelect=2) + OpCo3!BE2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2221*(dcCoSelect=1) + OpCo2!BF2221*(dcCoSelect=2) + OpCo3!BF2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2221*(dcCoSelect=1) + OpCo2!BG2221*(dcCoSelect=2) + OpCo3!BG2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2221*(dcCoSelect=1) + OpCo2!BH2221*(dcCoSelect=2) + OpCo3!BH2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2221*(dcCoSelect=1) + OpCo2!BI2221*(dcCoSelect=2) + OpCo3!BI2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2221*(dcCoSelect=1) + OpCo2!BJ2221*(dcCoSelect=2) + OpCo3!BJ2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2221*(dcCoSelect=1) + OpCo2!BK2221*(dcCoSelect=2) + OpCo3!BK2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2221*(dcCoSelect=1) + OpCo2!BL2221*(dcCoSelect=2) + OpCo3!BL2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2221*(dcCoSelect=1) + OpCo2!BM2221*(dcCoSelect=2) + OpCo3!BM2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2221*(dcCoSelect=1) + OpCo2!BN2221*(dcCoSelect=2) + OpCo3!BN2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2221*(dcCoSelect=1) + OpCo2!BO2221*(dcCoSelect=2) + OpCo3!BO2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2221*(dcCoSelect=1) + OpCo2!BP2221*(dcCoSelect=2) + OpCo3!BP2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2221*(dcCoSelect=1) + OpCo2!BQ2221*(dcCoSelect=2) + OpCo3!BQ2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2221*(dcCoSelect=1) + OpCo2!BR2221*(dcCoSelect=2) + OpCo3!BR2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2221*(dcCoSelect=1) + OpCo2!BS2221*(dcCoSelect=2) + OpCo3!BS2221*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2221*(dcCoSelect=1) + OpCo2!BT2221*(dcCoSelect=2) + OpCo3!BT2221*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1035,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1034","v":4},null,null,null,null,null,{"$f":"OpCo1!M2222*(dcCoSelect=1) + OpCo2!M2222*(dcCoSelect=2) + OpCo3!M2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2222*(dcCoSelect=1) + OpCo2!N2222*(dcCoSelect=2) + OpCo3!N2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2222*(dcCoSelect=1) + OpCo2!O2222*(dcCoSelect=2) + OpCo3!O2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2222*(dcCoSelect=1) + OpCo2!P2222*(dcCoSelect=2) + OpCo3!P2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2222*(dcCoSelect=1) + OpCo2!Q2222*(dcCoSelect=2) + OpCo3!Q2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2222*(dcCoSelect=1) + OpCo2!R2222*(dcCoSelect=2) + OpCo3!R2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2222*(dcCoSelect=1) + OpCo2!S2222*(dcCoSelect=2) + OpCo3!S2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2222*(dcCoSelect=1) + OpCo2!T2222*(dcCoSelect=2) + OpCo3!T2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2222*(dcCoSelect=1) + OpCo2!U2222*(dcCoSelect=2) + OpCo3!U2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2222*(dcCoSelect=1) + OpCo2!V2222*(dcCoSelect=2) + OpCo3!V2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2222*(dcCoSelect=1) + OpCo2!W2222*(dcCoSelect=2) + OpCo3!W2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2222*(dcCoSelect=1) + OpCo2!X2222*(dcCoSelect=2) + OpCo3!X2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2222*(dcCoSelect=1) + OpCo2!Y2222*(dcCoSelect=2) + OpCo3!Y2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2222*(dcCoSelect=1) + OpCo2!Z2222*(dcCoSelect=2) + OpCo3!Z2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2222*(dcCoSelect=1) + OpCo2!AA2222*(dcCoSelect=2) + OpCo3!AA2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2222*(dcCoSelect=1) + OpCo2!AB2222*(dcCoSelect=2) + OpCo3!AB2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2222*(dcCoSelect=1) + OpCo2!AC2222*(dcCoSelect=2) + OpCo3!AC2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2222*(dcCoSelect=1) + OpCo2!AD2222*(dcCoSelect=2) + OpCo3!AD2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2222*(dcCoSelect=1) + OpCo2!AE2222*(dcCoSelect=2) + OpCo3!AE2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2222*(dcCoSelect=1) + OpCo2!AF2222*(dcCoSelect=2) + OpCo3!AF2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2222*(dcCoSelect=1) + OpCo2!AG2222*(dcCoSelect=2) + OpCo3!AG2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2222*(dcCoSelect=1) + OpCo2!AH2222*(dcCoSelect=2) + OpCo3!AH2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2222*(dcCoSelect=1) + OpCo2!AI2222*(dcCoSelect=2) + OpCo3!AI2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2222*(dcCoSelect=1) + OpCo2!AJ2222*(dcCoSelect=2) + OpCo3!AJ2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2222*(dcCoSelect=1) + OpCo2!AK2222*(dcCoSelect=2) + OpCo3!AK2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2222*(dcCoSelect=1) + OpCo2!AL2222*(dcCoSelect=2) + OpCo3!AL2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2222*(dcCoSelect=1) + OpCo2!AM2222*(dcCoSelect=2) + OpCo3!AM2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2222*(dcCoSelect=1) + OpCo2!AN2222*(dcCoSelect=2) + OpCo3!AN2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2222*(dcCoSelect=1) + OpCo2!AO2222*(dcCoSelect=2) + OpCo3!AO2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2222*(dcCoSelect=1) + OpCo2!AP2222*(dcCoSelect=2) + OpCo3!AP2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2222*(dcCoSelect=1) + OpCo2!AQ2222*(dcCoSelect=2) + OpCo3!AQ2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2222*(dcCoSelect=1) + OpCo2!AR2222*(dcCoSelect=2) + OpCo3!AR2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2222*(dcCoSelect=1) + OpCo2!AS2222*(dcCoSelect=2) + OpCo3!AS2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2222*(dcCoSelect=1) + OpCo2!AT2222*(dcCoSelect=2) + OpCo3!AT2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2222*(dcCoSelect=1) + OpCo2!AU2222*(dcCoSelect=2) + OpCo3!AU2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2222*(dcCoSelect=1) + OpCo2!AV2222*(dcCoSelect=2) + OpCo3!AV2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2222*(dcCoSelect=1) + OpCo2!AW2222*(dcCoSelect=2) + OpCo3!AW2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2222*(dcCoSelect=1) + OpCo2!AX2222*(dcCoSelect=2) + OpCo3!AX2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2222*(dcCoSelect=1) + OpCo2!AY2222*(dcCoSelect=2) + OpCo3!AY2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2222*(dcCoSelect=1) + OpCo2!AZ2222*(dcCoSelect=2) + OpCo3!AZ2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2222*(dcCoSelect=1) + OpCo2!BA2222*(dcCoSelect=2) + OpCo3!BA2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2222*(dcCoSelect=1) + OpCo2!BB2222*(dcCoSelect=2) + OpCo3!BB2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2222*(dcCoSelect=1) + OpCo2!BC2222*(dcCoSelect=2) + OpCo3!BC2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2222*(dcCoSelect=1) + OpCo2!BD2222*(dcCoSelect=2) + OpCo3!BD2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2222*(dcCoSelect=1) + OpCo2!BE2222*(dcCoSelect=2) + OpCo3!BE2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2222*(dcCoSelect=1) + OpCo2!BF2222*(dcCoSelect=2) + OpCo3!BF2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2222*(dcCoSelect=1) + OpCo2!BG2222*(dcCoSelect=2) + OpCo3!BG2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2222*(dcCoSelect=1) + OpCo2!BH2222*(dcCoSelect=2) + OpCo3!BH2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2222*(dcCoSelect=1) + OpCo2!BI2222*(dcCoSelect=2) + OpCo3!BI2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2222*(dcCoSelect=1) + OpCo2!BJ2222*(dcCoSelect=2) + OpCo3!BJ2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2222*(dcCoSelect=1) + OpCo2!BK2222*(dcCoSelect=2) + OpCo3!BK2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2222*(dcCoSelect=1) + OpCo2!BL2222*(dcCoSelect=2) + OpCo3!BL2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2222*(dcCoSelect=1) + OpCo2!BM2222*(dcCoSelect=2) + OpCo3!BM2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2222*(dcCoSelect=1) + OpCo2!BN2222*(dcCoSelect=2) + OpCo3!BN2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2222*(dcCoSelect=1) + OpCo2!BO2222*(dcCoSelect=2) + OpCo3!BO2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2222*(dcCoSelect=1) + OpCo2!BP2222*(dcCoSelect=2) + OpCo3!BP2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2222*(dcCoSelect=1) + OpCo2!BQ2222*(dcCoSelect=2) + OpCo3!BQ2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2222*(dcCoSelect=1) + OpCo2!BR2222*(dcCoSelect=2) + OpCo3!BR2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2222*(dcCoSelect=1) + OpCo2!BS2222*(dcCoSelect=2) + OpCo3!BS2222*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2222*(dcCoSelect=1) + OpCo2!BT2222*(dcCoSelect=2) + OpCo3!BT2222*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1037,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1037","v":4},null,null,null,null,null,{"$f":"OpCo1!M2225*(dcCoSelect=1) + OpCo2!M2225*(dcCoSelect=2) + OpCo3!M2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2225*(dcCoSelect=1) + OpCo2!N2225*(dcCoSelect=2) + OpCo3!N2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2225*(dcCoSelect=1) + OpCo2!O2225*(dcCoSelect=2) + OpCo3!O2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2225*(dcCoSelect=1) + OpCo2!P2225*(dcCoSelect=2) + OpCo3!P2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2225*(dcCoSelect=1) + OpCo2!Q2225*(dcCoSelect=2) + OpCo3!Q2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2225*(dcCoSelect=1) + OpCo2!R2225*(dcCoSelect=2) + OpCo3!R2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2225*(dcCoSelect=1) + OpCo2!S2225*(dcCoSelect=2) + OpCo3!S2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2225*(dcCoSelect=1) + OpCo2!T2225*(dcCoSelect=2) + OpCo3!T2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2225*(dcCoSelect=1) + OpCo2!U2225*(dcCoSelect=2) + OpCo3!U2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2225*(dcCoSelect=1) + OpCo2!V2225*(dcCoSelect=2) + OpCo3!V2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2225*(dcCoSelect=1) + OpCo2!W2225*(dcCoSelect=2) + OpCo3!W2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2225*(dcCoSelect=1) + OpCo2!X2225*(dcCoSelect=2) + OpCo3!X2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2225*(dcCoSelect=1) + OpCo2!Y2225*(dcCoSelect=2) + OpCo3!Y2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2225*(dcCoSelect=1) + OpCo2!Z2225*(dcCoSelect=2) + OpCo3!Z2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2225*(dcCoSelect=1) + OpCo2!AA2225*(dcCoSelect=2) + OpCo3!AA2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2225*(dcCoSelect=1) + OpCo2!AB2225*(dcCoSelect=2) + OpCo3!AB2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2225*(dcCoSelect=1) + OpCo2!AC2225*(dcCoSelect=2) + OpCo3!AC2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2225*(dcCoSelect=1) + OpCo2!AD2225*(dcCoSelect=2) + OpCo3!AD2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2225*(dcCoSelect=1) + OpCo2!AE2225*(dcCoSelect=2) + OpCo3!AE2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2225*(dcCoSelect=1) + OpCo2!AF2225*(dcCoSelect=2) + OpCo3!AF2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2225*(dcCoSelect=1) + OpCo2!AG2225*(dcCoSelect=2) + OpCo3!AG2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2225*(dcCoSelect=1) + OpCo2!AH2225*(dcCoSelect=2) + OpCo3!AH2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2225*(dcCoSelect=1) + OpCo2!AI2225*(dcCoSelect=2) + OpCo3!AI2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2225*(dcCoSelect=1) + OpCo2!AJ2225*(dcCoSelect=2) + OpCo3!AJ2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2225*(dcCoSelect=1) + OpCo2!AK2225*(dcCoSelect=2) + OpCo3!AK2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2225*(dcCoSelect=1) + OpCo2!AL2225*(dcCoSelect=2) + OpCo3!AL2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2225*(dcCoSelect=1) + OpCo2!AM2225*(dcCoSelect=2) + OpCo3!AM2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2225*(dcCoSelect=1) + OpCo2!AN2225*(dcCoSelect=2) + OpCo3!AN2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2225*(dcCoSelect=1) + OpCo2!AO2225*(dcCoSelect=2) + OpCo3!AO2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2225*(dcCoSelect=1) + OpCo2!AP2225*(dcCoSelect=2) + OpCo3!AP2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2225*(dcCoSelect=1) + OpCo2!AQ2225*(dcCoSelect=2) + OpCo3!AQ2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2225*(dcCoSelect=1) + OpCo2!AR2225*(dcCoSelect=2) + OpCo3!AR2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2225*(dcCoSelect=1) + OpCo2!AS2225*(dcCoSelect=2) + OpCo3!AS2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2225*(dcCoSelect=1) + OpCo2!AT2225*(dcCoSelect=2) + OpCo3!AT2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2225*(dcCoSelect=1) + OpCo2!AU2225*(dcCoSelect=2) + OpCo3!AU2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2225*(dcCoSelect=1) + OpCo2!AV2225*(dcCoSelect=2) + OpCo3!AV2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2225*(dcCoSelect=1) + OpCo2!AW2225*(dcCoSelect=2) + OpCo3!AW2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2225*(dcCoSelect=1) + OpCo2!AX2225*(dcCoSelect=2) + OpCo3!AX2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2225*(dcCoSelect=1) + OpCo2!AY2225*(dcCoSelect=2) + OpCo3!AY2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2225*(dcCoSelect=1) + OpCo2!AZ2225*(dcCoSelect=2) + OpCo3!AZ2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2225*(dcCoSelect=1) + OpCo2!BA2225*(dcCoSelect=2) + OpCo3!BA2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2225*(dcCoSelect=1) + OpCo2!BB2225*(dcCoSelect=2) + OpCo3!BB2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2225*(dcCoSelect=1) + OpCo2!BC2225*(dcCoSelect=2) + OpCo3!BC2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2225*(dcCoSelect=1) + OpCo2!BD2225*(dcCoSelect=2) + OpCo3!BD2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2225*(dcCoSelect=1) + OpCo2!BE2225*(dcCoSelect=2) + OpCo3!BE2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2225*(dcCoSelect=1) + OpCo2!BF2225*(dcCoSelect=2) + OpCo3!BF2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2225*(dcCoSelect=1) + OpCo2!BG2225*(dcCoSelect=2) + OpCo3!BG2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2225*(dcCoSelect=1) + OpCo2!BH2225*(dcCoSelect=2) + OpCo3!BH2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2225*(dcCoSelect=1) + OpCo2!BI2225*(dcCoSelect=2) + OpCo3!BI2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2225*(dcCoSelect=1) + OpCo2!BJ2225*(dcCoSelect=2) + OpCo3!BJ2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2225*(dcCoSelect=1) + OpCo2!BK2225*(dcCoSelect=2) + OpCo3!BK2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2225*(dcCoSelect=1) + OpCo2!BL2225*(dcCoSelect=2) + OpCo3!BL2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2225*(dcCoSelect=1) + OpCo2!BM2225*(dcCoSelect=2) + OpCo3!BM2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2225*(dcCoSelect=1) + OpCo2!BN2225*(dcCoSelect=2) + OpCo3!BN2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2225*(dcCoSelect=1) + OpCo2!BO2225*(dcCoSelect=2) + OpCo3!BO2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2225*(dcCoSelect=1) + OpCo2!BP2225*(dcCoSelect=2) + OpCo3!BP2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2225*(dcCoSelect=1) + OpCo2!BQ2225*(dcCoSelect=2) + OpCo3!BQ2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2225*(dcCoSelect=1) + OpCo2!BR2225*(dcCoSelect=2) + OpCo3!BR2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2225*(dcCoSelect=1) + OpCo2!BS2225*(dcCoSelect=2) + OpCo3!BS2225*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2225*(dcCoSelect=1) + OpCo2!BT2225*(dcCoSelect=2) + OpCo3!BT2225*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1043,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},null,"£000",{"$f":"G1042","v":5},null,null,null,null,null,{"$f":"OpCo1!M2230*(dcCoSelect=1) + OpCo2!M2230*(dcCoSelect=2) + OpCo3!M2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2230*(dcCoSelect=1) + OpCo2!N2230*(dcCoSelect=2) + OpCo3!N2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2230*(dcCoSelect=1) + OpCo2!O2230*(dcCoSelect=2) + OpCo3!O2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2230*(dcCoSelect=1) + OpCo2!P2230*(dcCoSelect=2) + OpCo3!P2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2230*(dcCoSelect=1) + OpCo2!Q2230*(dcCoSelect=2) + OpCo3!Q2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2230*(dcCoSelect=1) + OpCo2!R2230*(dcCoSelect=2) + OpCo3!R2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2230*(dcCoSelect=1) + OpCo2!S2230*(dcCoSelect=2) + OpCo3!S2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2230*(dcCoSelect=1) + OpCo2!T2230*(dcCoSelect=2) + OpCo3!T2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2230*(dcCoSelect=1) + OpCo2!U2230*(dcCoSelect=2) + OpCo3!U2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2230*(dcCoSelect=1) + OpCo2!V2230*(dcCoSelect=2) + OpCo3!V2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2230*(dcCoSelect=1) + OpCo2!W2230*(dcCoSelect=2) + OpCo3!W2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2230*(dcCoSelect=1) + OpCo2!X2230*(dcCoSelect=2) + OpCo3!X2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2230*(dcCoSelect=1) + OpCo2!Y2230*(dcCoSelect=2) + OpCo3!Y2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2230*(dcCoSelect=1) + OpCo2!Z2230*(dcCoSelect=2) + OpCo3!Z2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2230*(dcCoSelect=1) + OpCo2!AA2230*(dcCoSelect=2) + OpCo3!AA2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2230*(dcCoSelect=1) + OpCo2!AB2230*(dcCoSelect=2) + OpCo3!AB2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2230*(dcCoSelect=1) + OpCo2!AC2230*(dcCoSelect=2) + OpCo3!AC2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2230*(dcCoSelect=1) + OpCo2!AD2230*(dcCoSelect=2) + OpCo3!AD2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2230*(dcCoSelect=1) + OpCo2!AE2230*(dcCoSelect=2) + OpCo3!AE2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2230*(dcCoSelect=1) + OpCo2!AF2230*(dcCoSelect=2) + OpCo3!AF2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2230*(dcCoSelect=1) + OpCo2!AG2230*(dcCoSelect=2) + OpCo3!AG2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2230*(dcCoSelect=1) + OpCo2!AH2230*(dcCoSelect=2) + OpCo3!AH2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2230*(dcCoSelect=1) + OpCo2!AI2230*(dcCoSelect=2) + OpCo3!AI2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2230*(dcCoSelect=1) + OpCo2!AJ2230*(dcCoSelect=2) + OpCo3!AJ2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2230*(dcCoSelect=1) + OpCo2!AK2230*(dcCoSelect=2) + OpCo3!AK2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2230*(dcCoSelect=1) + OpCo2!AL2230*(dcCoSelect=2) + OpCo3!AL2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2230*(dcCoSelect=1) + OpCo2!AM2230*(dcCoSelect=2) + OpCo3!AM2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2230*(dcCoSelect=1) + OpCo2!AN2230*(dcCoSelect=2) + OpCo3!AN2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2230*(dcCoSelect=1) + OpCo2!AO2230*(dcCoSelect=2) + OpCo3!AO2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2230*(dcCoSelect=1) + OpCo2!AP2230*(dcCoSelect=2) + OpCo3!AP2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2230*(dcCoSelect=1) + OpCo2!AQ2230*(dcCoSelect=2) + OpCo3!AQ2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2230*(dcCoSelect=1) + OpCo2!AR2230*(dcCoSelect=2) + OpCo3!AR2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2230*(dcCoSelect=1) + OpCo2!AS2230*(dcCoSelect=2) + OpCo3!AS2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2230*(dcCoSelect=1) + OpCo2!AT2230*(dcCoSelect=2) + OpCo3!AT2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2230*(dcCoSelect=1) + OpCo2!AU2230*(dcCoSelect=2) + OpCo3!AU2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2230*(dcCoSelect=1) + OpCo2!AV2230*(dcCoSelect=2) + OpCo3!AV2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2230*(dcCoSelect=1) + OpCo2!AW2230*(dcCoSelect=2) + OpCo3!AW2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2230*(dcCoSelect=1) + OpCo2!AX2230*(dcCoSelect=2) + OpCo3!AX2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2230*(dcCoSelect=1) + OpCo2!AY2230*(dcCoSelect=2) + OpCo3!AY2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2230*(dcCoSelect=1) + OpCo2!AZ2230*(dcCoSelect=2) + OpCo3!AZ2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2230*(dcCoSelect=1) + OpCo2!BA2230*(dcCoSelect=2) + OpCo3!BA2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2230*(dcCoSelect=1) + OpCo2!BB2230*(dcCoSelect=2) + OpCo3!BB2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2230*(dcCoSelect=1) + OpCo2!BC2230*(dcCoSelect=2) + OpCo3!BC2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2230*(dcCoSelect=1) + OpCo2!BD2230*(dcCoSelect=2) + OpCo3!BD2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2230*(dcCoSelect=1) + OpCo2!BE2230*(dcCoSelect=2) + OpCo3!BE2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2230*(dcCoSelect=1) + OpCo2!BF2230*(dcCoSelect=2) + OpCo3!BF2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2230*(dcCoSelect=1) + OpCo2!BG2230*(dcCoSelect=2) + OpCo3!BG2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2230*(dcCoSelect=1) + OpCo2!BH2230*(dcCoSelect=2) + OpCo3!BH2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2230*(dcCoSelect=1) + OpCo2!BI2230*(dcCoSelect=2) + OpCo3!BI2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2230*(dcCoSelect=1) + OpCo2!BJ2230*(dcCoSelect=2) + OpCo3!BJ2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2230*(dcCoSelect=1) + OpCo2!BK2230*(dcCoSelect=2) + OpCo3!BK2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2230*(dcCoSelect=1) + OpCo2!BL2230*(dcCoSelect=2) + OpCo3!BL2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2230*(dcCoSelect=1) + OpCo2!BM2230*(dcCoSelect=2) + OpCo3!BM2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2230*(dcCoSelect=1) + OpCo2!BN2230*(dcCoSelect=2) + OpCo3!BN2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2230*(dcCoSelect=1) + OpCo2!BO2230*(dcCoSelect=2) + OpCo3!BO2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2230*(dcCoSelect=1) + OpCo2!BP2230*(dcCoSelect=2) + OpCo3!BP2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2230*(dcCoSelect=1) + OpCo2!BQ2230*(dcCoSelect=2) + OpCo3!BQ2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2230*(dcCoSelect=1) + OpCo2!BR2230*(dcCoSelect=2) + OpCo3!BR2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2230*(dcCoSelect=1) + OpCo2!BS2230*(dcCoSelect=2) + OpCo3!BS2230*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2230*(dcCoSelect=1) + OpCo2!BT2230*(dcCoSelect=2) + OpCo3!BT2230*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1043,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1043","v":5},null,null,null,null,null,{"$f":"OpCo1!M2231*(dcCoSelect=1) + OpCo2!M2231*(dcCoSelect=2) + OpCo3!M2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2231*(dcCoSelect=1) + OpCo2!N2231*(dcCoSelect=2) + OpCo3!N2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2231*(dcCoSelect=1) + OpCo2!O2231*(dcCoSelect=2) + OpCo3!O2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2231*(dcCoSelect=1) + OpCo2!P2231*(dcCoSelect=2) + OpCo3!P2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2231*(dcCoSelect=1) + OpCo2!Q2231*(dcCoSelect=2) + OpCo3!Q2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2231*(dcCoSelect=1) + OpCo2!R2231*(dcCoSelect=2) + OpCo3!R2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2231*(dcCoSelect=1) + OpCo2!S2231*(dcCoSelect=2) + OpCo3!S2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2231*(dcCoSelect=1) + OpCo2!T2231*(dcCoSelect=2) + OpCo3!T2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2231*(dcCoSelect=1) + OpCo2!U2231*(dcCoSelect=2) + OpCo3!U2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2231*(dcCoSelect=1) + OpCo2!V2231*(dcCoSelect=2) + OpCo3!V2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2231*(dcCoSelect=1) + OpCo2!W2231*(dcCoSelect=2) + OpCo3!W2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2231*(dcCoSelect=1) + OpCo2!X2231*(dcCoSelect=2) + OpCo3!X2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2231*(dcCoSelect=1) + OpCo2!Y2231*(dcCoSelect=2) + OpCo3!Y2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2231*(dcCoSelect=1) + OpCo2!Z2231*(dcCoSelect=2) + OpCo3!Z2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2231*(dcCoSelect=1) + OpCo2!AA2231*(dcCoSelect=2) + OpCo3!AA2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2231*(dcCoSelect=1) + OpCo2!AB2231*(dcCoSelect=2) + OpCo3!AB2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2231*(dcCoSelect=1) + OpCo2!AC2231*(dcCoSelect=2) + OpCo3!AC2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2231*(dcCoSelect=1) + OpCo2!AD2231*(dcCoSelect=2) + OpCo3!AD2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2231*(dcCoSelect=1) + OpCo2!AE2231*(dcCoSelect=2) + OpCo3!AE2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2231*(dcCoSelect=1) + OpCo2!AF2231*(dcCoSelect=2) + OpCo3!AF2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2231*(dcCoSelect=1) + OpCo2!AG2231*(dcCoSelect=2) + OpCo3!AG2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2231*(dcCoSelect=1) + OpCo2!AH2231*(dcCoSelect=2) + OpCo3!AH2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2231*(dcCoSelect=1) + OpCo2!AI2231*(dcCoSelect=2) + OpCo3!AI2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2231*(dcCoSelect=1) + OpCo2!AJ2231*(dcCoSelect=2) + OpCo3!AJ2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2231*(dcCoSelect=1) + OpCo2!AK2231*(dcCoSelect=2) + OpCo3!AK2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2231*(dcCoSelect=1) + OpCo2!AL2231*(dcCoSelect=2) + OpCo3!AL2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2231*(dcCoSelect=1) + OpCo2!AM2231*(dcCoSelect=2) + OpCo3!AM2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2231*(dcCoSelect=1) + OpCo2!AN2231*(dcCoSelect=2) + OpCo3!AN2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2231*(dcCoSelect=1) + OpCo2!AO2231*(dcCoSelect=2) + OpCo3!AO2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2231*(dcCoSelect=1) + OpCo2!AP2231*(dcCoSelect=2) + OpCo3!AP2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2231*(dcCoSelect=1) + OpCo2!AQ2231*(dcCoSelect=2) + OpCo3!AQ2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2231*(dcCoSelect=1) + OpCo2!AR2231*(dcCoSelect=2) + OpCo3!AR2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2231*(dcCoSelect=1) + OpCo2!AS2231*(dcCoSelect=2) + OpCo3!AS2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2231*(dcCoSelect=1) + OpCo2!AT2231*(dcCoSelect=2) + OpCo3!AT2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2231*(dcCoSelect=1) + OpCo2!AU2231*(dcCoSelect=2) + OpCo3!AU2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2231*(dcCoSelect=1) + OpCo2!AV2231*(dcCoSelect=2) + OpCo3!AV2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2231*(dcCoSelect=1) + OpCo2!AW2231*(dcCoSelect=2) + OpCo3!AW2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2231*(dcCoSelect=1) + OpCo2!AX2231*(dcCoSelect=2) + OpCo3!AX2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2231*(dcCoSelect=1) + OpCo2!AY2231*(dcCoSelect=2) + OpCo3!AY2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2231*(dcCoSelect=1) + OpCo2!AZ2231*(dcCoSelect=2) + OpCo3!AZ2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2231*(dcCoSelect=1) + OpCo2!BA2231*(dcCoSelect=2) + OpCo3!BA2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2231*(dcCoSelect=1) + OpCo2!BB2231*(dcCoSelect=2) + OpCo3!BB2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2231*(dcCoSelect=1) + OpCo2!BC2231*(dcCoSelect=2) + OpCo3!BC2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2231*(dcCoSelect=1) + OpCo2!BD2231*(dcCoSelect=2) + OpCo3!BD2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2231*(dcCoSelect=1) + OpCo2!BE2231*(dcCoSelect=2) + OpCo3!BE2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2231*(dcCoSelect=1) + OpCo2!BF2231*(dcCoSelect=2) + OpCo3!BF2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2231*(dcCoSelect=1) + OpCo2!BG2231*(dcCoSelect=2) + OpCo3!BG2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2231*(dcCoSelect=1) + OpCo2!BH2231*(dcCoSelect=2) + OpCo3!BH2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2231*(dcCoSelect=1) + OpCo2!BI2231*(dcCoSelect=2) + OpCo3!BI2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2231*(dcCoSelect=1) + OpCo2!BJ2231*(dcCoSelect=2) + OpCo3!BJ2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2231*(dcCoSelect=1) + OpCo2!BK2231*(dcCoSelect=2) + OpCo3!BK2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2231*(dcCoSelect=1) + OpCo2!BL2231*(dcCoSelect=2) + OpCo3!BL2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2231*(dcCoSelect=1) + OpCo2!BM2231*(dcCoSelect=2) + OpCo3!BM2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2231*(dcCoSelect=1) + OpCo2!BN2231*(dcCoSelect=2) + OpCo3!BN2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2231*(dcCoSelect=1) + OpCo2!BO2231*(dcCoSelect=2) + OpCo3!BO2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2231*(dcCoSelect=1) + OpCo2!BP2231*(dcCoSelect=2) + OpCo3!BP2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2231*(dcCoSelect=1) + OpCo2!BQ2231*(dcCoSelect=2) + OpCo3!BQ2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2231*(dcCoSelect=1) + OpCo2!BR2231*(dcCoSelect=2) + OpCo3!BR2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2231*(dcCoSelect=1) + OpCo2!BS2231*(dcCoSelect=2) + OpCo3!BS2231*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2231*(dcCoSelect=1) + OpCo2!BT2231*(dcCoSelect=2) + OpCo3!BT2231*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1047,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1046","v":6},null,null,null,null,null,{"$f":"OpCo1!M2234*(dcCoSelect=1) + OpCo2!M2234*(dcCoSelect=2) + OpCo3!M2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2234*(dcCoSelect=1) + OpCo2!N2234*(dcCoSelect=2) + OpCo3!N2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2234*(dcCoSelect=1) + OpCo2!O2234*(dcCoSelect=2) + OpCo3!O2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2234*(dcCoSelect=1) + OpCo2!P2234*(dcCoSelect=2) + OpCo3!P2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2234*(dcCoSelect=1) + OpCo2!Q2234*(dcCoSelect=2) + OpCo3!Q2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2234*(dcCoSelect=1) + OpCo2!R2234*(dcCoSelect=2) + OpCo3!R2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2234*(dcCoSelect=1) + OpCo2!S2234*(dcCoSelect=2) + OpCo3!S2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2234*(dcCoSelect=1) + OpCo2!T2234*(dcCoSelect=2) + OpCo3!T2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2234*(dcCoSelect=1) + OpCo2!U2234*(dcCoSelect=2) + OpCo3!U2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2234*(dcCoSelect=1) + OpCo2!V2234*(dcCoSelect=2) + OpCo3!V2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2234*(dcCoSelect=1) + OpCo2!W2234*(dcCoSelect=2) + OpCo3!W2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2234*(dcCoSelect=1) + OpCo2!X2234*(dcCoSelect=2) + OpCo3!X2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2234*(dcCoSelect=1) + OpCo2!Y2234*(dcCoSelect=2) + OpCo3!Y2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2234*(dcCoSelect=1) + OpCo2!Z2234*(dcCoSelect=2) + OpCo3!Z2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2234*(dcCoSelect=1) + OpCo2!AA2234*(dcCoSelect=2) + OpCo3!AA2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2234*(dcCoSelect=1) + OpCo2!AB2234*(dcCoSelect=2) + OpCo3!AB2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2234*(dcCoSelect=1) + OpCo2!AC2234*(dcCoSelect=2) + OpCo3!AC2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2234*(dcCoSelect=1) + OpCo2!AD2234*(dcCoSelect=2) + OpCo3!AD2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2234*(dcCoSelect=1) + OpCo2!AE2234*(dcCoSelect=2) + OpCo3!AE2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2234*(dcCoSelect=1) + OpCo2!AF2234*(dcCoSelect=2) + OpCo3!AF2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2234*(dcCoSelect=1) + OpCo2!AG2234*(dcCoSelect=2) + OpCo3!AG2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2234*(dcCoSelect=1) + OpCo2!AH2234*(dcCoSelect=2) + OpCo3!AH2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2234*(dcCoSelect=1) + OpCo2!AI2234*(dcCoSelect=2) + OpCo3!AI2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2234*(dcCoSelect=1) + OpCo2!AJ2234*(dcCoSelect=2) + OpCo3!AJ2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2234*(dcCoSelect=1) + OpCo2!AK2234*(dcCoSelect=2) + OpCo3!AK2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2234*(dcCoSelect=1) + OpCo2!AL2234*(dcCoSelect=2) + OpCo3!AL2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2234*(dcCoSelect=1) + OpCo2!AM2234*(dcCoSelect=2) + OpCo3!AM2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2234*(dcCoSelect=1) + OpCo2!AN2234*(dcCoSelect=2) + OpCo3!AN2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2234*(dcCoSelect=1) + OpCo2!AO2234*(dcCoSelect=2) + OpCo3!AO2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2234*(dcCoSelect=1) + OpCo2!AP2234*(dcCoSelect=2) + OpCo3!AP2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2234*(dcCoSelect=1) + OpCo2!AQ2234*(dcCoSelect=2) + OpCo3!AQ2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2234*(dcCoSelect=1) + OpCo2!AR2234*(dcCoSelect=2) + OpCo3!AR2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2234*(dcCoSelect=1) + OpCo2!AS2234*(dcCoSelect=2) + OpCo3!AS2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2234*(dcCoSelect=1) + OpCo2!AT2234*(dcCoSelect=2) + OpCo3!AT2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2234*(dcCoSelect=1) + OpCo2!AU2234*(dcCoSelect=2) + OpCo3!AU2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2234*(dcCoSelect=1) + OpCo2!AV2234*(dcCoSelect=2) + OpCo3!AV2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2234*(dcCoSelect=1) + OpCo2!AW2234*(dcCoSelect=2) + OpCo3!AW2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2234*(dcCoSelect=1) + OpCo2!AX2234*(dcCoSelect=2) + OpCo3!AX2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2234*(dcCoSelect=1) + OpCo2!AY2234*(dcCoSelect=2) + OpCo3!AY2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2234*(dcCoSelect=1) + OpCo2!AZ2234*(dcCoSelect=2) + OpCo3!AZ2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2234*(dcCoSelect=1) + OpCo2!BA2234*(dcCoSelect=2) + OpCo3!BA2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2234*(dcCoSelect=1) + OpCo2!BB2234*(dcCoSelect=2) + OpCo3!BB2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2234*(dcCoSelect=1) + OpCo2!BC2234*(dcCoSelect=2) + OpCo3!BC2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2234*(dcCoSelect=1) + OpCo2!BD2234*(dcCoSelect=2) + OpCo3!BD2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2234*(dcCoSelect=1) + OpCo2!BE2234*(dcCoSelect=2) + OpCo3!BE2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2234*(dcCoSelect=1) + OpCo2!BF2234*(dcCoSelect=2) + OpCo3!BF2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2234*(dcCoSelect=1) + OpCo2!BG2234*(dcCoSelect=2) + OpCo3!BG2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2234*(dcCoSelect=1) + OpCo2!BH2234*(dcCoSelect=2) + OpCo3!BH2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2234*(dcCoSelect=1) + OpCo2!BI2234*(dcCoSelect=2) + OpCo3!BI2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2234*(dcCoSelect=1) + OpCo2!BJ2234*(dcCoSelect=2) + OpCo3!BJ2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2234*(dcCoSelect=1) + OpCo2!BK2234*(dcCoSelect=2) + OpCo3!BK2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2234*(dcCoSelect=1) + OpCo2!BL2234*(dcCoSelect=2) + OpCo3!BL2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2234*(dcCoSelect=1) + OpCo2!BM2234*(dcCoSelect=2) + OpCo3!BM2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2234*(dcCoSelect=1) + OpCo2!BN2234*(dcCoSelect=2) + OpCo3!BN2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2234*(dcCoSelect=1) + OpCo2!BO2234*(dcCoSelect=2) + OpCo3!BO2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2234*(dcCoSelect=1) + OpCo2!BP2234*(dcCoSelect=2) + OpCo3!BP2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2234*(dcCoSelect=1) + OpCo2!BQ2234*(dcCoSelect=2) + OpCo3!BQ2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2234*(dcCoSelect=1) + OpCo2!BR2234*(dcCoSelect=2) + OpCo3!BR2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2234*(dcCoSelect=1) + OpCo2!BS2234*(dcCoSelect=2) + OpCo3!BS2234*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2234*(dcCoSelect=1) + OpCo2!BT2234*(dcCoSelect=2) + OpCo3!BT2234*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1049,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},null,"£000",{"$f":"G1048","v":6},null,null,null,null,null,{"$f":"OpCo1!M2236*(dcCoSelect=1) + OpCo2!M2236*(dcCoSelect=2) + OpCo3!M2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2236*(dcCoSelect=1) + OpCo2!N2236*(dcCoSelect=2) + OpCo3!N2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2236*(dcCoSelect=1) + OpCo2!O2236*(dcCoSelect=2) + OpCo3!O2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2236*(dcCoSelect=1) + OpCo2!P2236*(dcCoSelect=2) + OpCo3!P2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2236*(dcCoSelect=1) + OpCo2!Q2236*(dcCoSelect=2) + OpCo3!Q2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2236*(dcCoSelect=1) + OpCo2!R2236*(dcCoSelect=2) + OpCo3!R2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2236*(dcCoSelect=1) + OpCo2!S2236*(dcCoSelect=2) + OpCo3!S2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2236*(dcCoSelect=1) + OpCo2!T2236*(dcCoSelect=2) + OpCo3!T2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2236*(dcCoSelect=1) + OpCo2!U2236*(dcCoSelect=2) + OpCo3!U2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2236*(dcCoSelect=1) + OpCo2!V2236*(dcCoSelect=2) + OpCo3!V2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2236*(dcCoSelect=1) + OpCo2!W2236*(dcCoSelect=2) + OpCo3!W2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2236*(dcCoSelect=1) + OpCo2!X2236*(dcCoSelect=2) + OpCo3!X2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2236*(dcCoSelect=1) + OpCo2!Y2236*(dcCoSelect=2) + OpCo3!Y2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2236*(dcCoSelect=1) + OpCo2!Z2236*(dcCoSelect=2) + OpCo3!Z2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2236*(dcCoSelect=1) + OpCo2!AA2236*(dcCoSelect=2) + OpCo3!AA2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2236*(dcCoSelect=1) + OpCo2!AB2236*(dcCoSelect=2) + OpCo3!AB2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2236*(dcCoSelect=1) + OpCo2!AC2236*(dcCoSelect=2) + OpCo3!AC2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2236*(dcCoSelect=1) + OpCo2!AD2236*(dcCoSelect=2) + OpCo3!AD2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2236*(dcCoSelect=1) + OpCo2!AE2236*(dcCoSelect=2) + OpCo3!AE2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2236*(dcCoSelect=1) + OpCo2!AF2236*(dcCoSelect=2) + OpCo3!AF2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2236*(dcCoSelect=1) + OpCo2!AG2236*(dcCoSelect=2) + OpCo3!AG2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2236*(dcCoSelect=1) + OpCo2!AH2236*(dcCoSelect=2) + OpCo3!AH2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2236*(dcCoSelect=1) + OpCo2!AI2236*(dcCoSelect=2) + OpCo3!AI2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2236*(dcCoSelect=1) + OpCo2!AJ2236*(dcCoSelect=2) + OpCo3!AJ2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2236*(dcCoSelect=1) + OpCo2!AK2236*(dcCoSelect=2) + OpCo3!AK2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2236*(dcCoSelect=1) + OpCo2!AL2236*(dcCoSelect=2) + OpCo3!AL2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2236*(dcCoSelect=1) + OpCo2!AM2236*(dcCoSelect=2) + OpCo3!AM2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2236*(dcCoSelect=1) + OpCo2!AN2236*(dcCoSelect=2) + OpCo3!AN2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2236*(dcCoSelect=1) + OpCo2!AO2236*(dcCoSelect=2) + OpCo3!AO2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2236*(dcCoSelect=1) + OpCo2!AP2236*(dcCoSelect=2) + OpCo3!AP2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2236*(dcCoSelect=1) + OpCo2!AQ2236*(dcCoSelect=2) + OpCo3!AQ2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2236*(dcCoSelect=1) + OpCo2!AR2236*(dcCoSelect=2) + OpCo3!AR2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2236*(dcCoSelect=1) + OpCo2!AS2236*(dcCoSelect=2) + OpCo3!AS2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2236*(dcCoSelect=1) + OpCo2!AT2236*(dcCoSelect=2) + OpCo3!AT2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2236*(dcCoSelect=1) + OpCo2!AU2236*(dcCoSelect=2) + OpCo3!AU2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2236*(dcCoSelect=1) + OpCo2!AV2236*(dcCoSelect=2) + OpCo3!AV2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2236*(dcCoSelect=1) + OpCo2!AW2236*(dcCoSelect=2) + OpCo3!AW2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2236*(dcCoSelect=1) + OpCo2!AX2236*(dcCoSelect=2) + OpCo3!AX2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2236*(dcCoSelect=1) + OpCo2!AY2236*(dcCoSelect=2) + OpCo3!AY2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2236*(dcCoSelect=1) + OpCo2!AZ2236*(dcCoSelect=2) + OpCo3!AZ2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2236*(dcCoSelect=1) + OpCo2!BA2236*(dcCoSelect=2) + OpCo3!BA2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2236*(dcCoSelect=1) + OpCo2!BB2236*(dcCoSelect=2) + OpCo3!BB2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2236*(dcCoSelect=1) + OpCo2!BC2236*(dcCoSelect=2) + OpCo3!BC2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2236*(dcCoSelect=1) + OpCo2!BD2236*(dcCoSelect=2) + OpCo3!BD2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2236*(dcCoSelect=1) + OpCo2!BE2236*(dcCoSelect=2) + OpCo3!BE2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2236*(dcCoSelect=1) + OpCo2!BF2236*(dcCoSelect=2) + OpCo3!BF2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2236*(dcCoSelect=1) + OpCo2!BG2236*(dcCoSelect=2) + OpCo3!BG2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2236*(dcCoSelect=1) + OpCo2!BH2236*(dcCoSelect=2) + OpCo3!BH2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2236*(dcCoSelect=1) + OpCo2!BI2236*(dcCoSelect=2) + OpCo3!BI2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2236*(dcCoSelect=1) + OpCo2!BJ2236*(dcCoSelect=2) + OpCo3!BJ2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2236*(dcCoSelect=1) + OpCo2!BK2236*(dcCoSelect=2) + OpCo3!BK2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2236*(dcCoSelect=1) + OpCo2!BL2236*(dcCoSelect=2) + OpCo3!BL2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2236*(dcCoSelect=1) + OpCo2!BM2236*(dcCoSelect=2) + OpCo3!BM2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2236*(dcCoSelect=1) + OpCo2!BN2236*(dcCoSelect=2) + OpCo3!BN2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2236*(dcCoSelect=1) + OpCo2!BO2236*(dcCoSelect=2) + OpCo3!BO2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2236*(dcCoSelect=1) + OpCo2!BP2236*(dcCoSelect=2) + OpCo3!BP2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2236*(dcCoSelect=1) + OpCo2!BQ2236*(dcCoSelect=2) + OpCo3!BQ2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2236*(dcCoSelect=1) + OpCo2!BR2236*(dcCoSelect=2) + OpCo3!BR2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2236*(dcCoSelect=1) + OpCo2!BS2236*(dcCoSelect=2) + OpCo3!BS2236*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2236*(dcCoSelect=1) + OpCo2!BT2236*(dcCoSelect=2) + OpCo3!BT2236*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1052,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},null,"£000",{"$f":"MAX(G$1015:G1051)+1","v":7},null,null,null,null,null,{"$f":"OpCo1!M2239*(dcCoSelect=1) + OpCo2!M2239*(dcCoSelect=2) + OpCo3!M2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2239*(dcCoSelect=1) + OpCo2!N2239*(dcCoSelect=2) + OpCo3!N2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2239*(dcCoSelect=1) + OpCo2!O2239*(dcCoSelect=2) + OpCo3!O2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2239*(dcCoSelect=1) + OpCo2!P2239*(dcCoSelect=2) + OpCo3!P2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2239*(dcCoSelect=1) + OpCo2!Q2239*(dcCoSelect=2) + OpCo3!Q2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2239*(dcCoSelect=1) + OpCo2!R2239*(dcCoSelect=2) + OpCo3!R2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2239*(dcCoSelect=1) + OpCo2!S2239*(dcCoSelect=2) + OpCo3!S2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2239*(dcCoSelect=1) + OpCo2!T2239*(dcCoSelect=2) + OpCo3!T2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2239*(dcCoSelect=1) + OpCo2!U2239*(dcCoSelect=2) + OpCo3!U2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2239*(dcCoSelect=1) + OpCo2!V2239*(dcCoSelect=2) + OpCo3!V2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2239*(dcCoSelect=1) + OpCo2!W2239*(dcCoSelect=2) + OpCo3!W2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2239*(dcCoSelect=1) + OpCo2!X2239*(dcCoSelect=2) + OpCo3!X2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2239*(dcCoSelect=1) + OpCo2!Y2239*(dcCoSelect=2) + OpCo3!Y2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2239*(dcCoSelect=1) + OpCo2!Z2239*(dcCoSelect=2) + OpCo3!Z2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2239*(dcCoSelect=1) + OpCo2!AA2239*(dcCoSelect=2) + OpCo3!AA2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2239*(dcCoSelect=1) + OpCo2!AB2239*(dcCoSelect=2) + OpCo3!AB2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2239*(dcCoSelect=1) + OpCo2!AC2239*(dcCoSelect=2) + OpCo3!AC2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2239*(dcCoSelect=1) + OpCo2!AD2239*(dcCoSelect=2) + OpCo3!AD2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2239*(dcCoSelect=1) + OpCo2!AE2239*(dcCoSelect=2) + OpCo3!AE2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2239*(dcCoSelect=1) + OpCo2!AF2239*(dcCoSelect=2) + OpCo3!AF2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2239*(dcCoSelect=1) + OpCo2!AG2239*(dcCoSelect=2) + OpCo3!AG2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2239*(dcCoSelect=1) + OpCo2!AH2239*(dcCoSelect=2) + OpCo3!AH2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2239*(dcCoSelect=1) + OpCo2!AI2239*(dcCoSelect=2) + OpCo3!AI2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2239*(dcCoSelect=1) + OpCo2!AJ2239*(dcCoSelect=2) + OpCo3!AJ2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2239*(dcCoSelect=1) + OpCo2!AK2239*(dcCoSelect=2) + OpCo3!AK2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2239*(dcCoSelect=1) + OpCo2!AL2239*(dcCoSelect=2) + OpCo3!AL2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2239*(dcCoSelect=1) + OpCo2!AM2239*(dcCoSelect=2) + OpCo3!AM2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2239*(dcCoSelect=1) + OpCo2!AN2239*(dcCoSelect=2) + OpCo3!AN2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2239*(dcCoSelect=1) + OpCo2!AO2239*(dcCoSelect=2) + OpCo3!AO2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2239*(dcCoSelect=1) + OpCo2!AP2239*(dcCoSelect=2) + OpCo3!AP2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2239*(dcCoSelect=1) + OpCo2!AQ2239*(dcCoSelect=2) + OpCo3!AQ2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2239*(dcCoSelect=1) + OpCo2!AR2239*(dcCoSelect=2) + OpCo3!AR2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2239*(dcCoSelect=1) + OpCo2!AS2239*(dcCoSelect=2) + OpCo3!AS2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2239*(dcCoSelect=1) + OpCo2!AT2239*(dcCoSelect=2) + OpCo3!AT2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2239*(dcCoSelect=1) + OpCo2!AU2239*(dcCoSelect=2) + OpCo3!AU2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2239*(dcCoSelect=1) + OpCo2!AV2239*(dcCoSelect=2) + OpCo3!AV2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2239*(dcCoSelect=1) + OpCo2!AW2239*(dcCoSelect=2) + OpCo3!AW2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2239*(dcCoSelect=1) + OpCo2!AX2239*(dcCoSelect=2) + OpCo3!AX2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2239*(dcCoSelect=1) + OpCo2!AY2239*(dcCoSelect=2) + OpCo3!AY2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2239*(dcCoSelect=1) + OpCo2!AZ2239*(dcCoSelect=2) + OpCo3!AZ2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2239*(dcCoSelect=1) + OpCo2!BA2239*(dcCoSelect=2) + OpCo3!BA2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2239*(dcCoSelect=1) + OpCo2!BB2239*(dcCoSelect=2) + OpCo3!BB2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2239*(dcCoSelect=1) + OpCo2!BC2239*(dcCoSelect=2) + OpCo3!BC2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2239*(dcCoSelect=1) + OpCo2!BD2239*(dcCoSelect=2) + OpCo3!BD2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2239*(dcCoSelect=1) + OpCo2!BE2239*(dcCoSelect=2) + OpCo3!BE2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2239*(dcCoSelect=1) + OpCo2!BF2239*(dcCoSelect=2) + OpCo3!BF2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2239*(dcCoSelect=1) + OpCo2!BG2239*(dcCoSelect=2) + OpCo3!BG2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2239*(dcCoSelect=1) + OpCo2!BH2239*(dcCoSelect=2) + OpCo3!BH2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2239*(dcCoSelect=1) + OpCo2!BI2239*(dcCoSelect=2) + OpCo3!BI2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2239*(dcCoSelect=1) + OpCo2!BJ2239*(dcCoSelect=2) + OpCo3!BJ2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2239*(dcCoSelect=1) + OpCo2!BK2239*(dcCoSelect=2) + OpCo3!BK2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2239*(dcCoSelect=1) + OpCo2!BL2239*(dcCoSelect=2) + OpCo3!BL2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2239*(dcCoSelect=1) + OpCo2!BM2239*(dcCoSelect=2) + OpCo3!BM2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2239*(dcCoSelect=1) + OpCo2!BN2239*(dcCoSelect=2) + OpCo3!BN2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2239*(dcCoSelect=1) + OpCo2!BO2239*(dcCoSelect=2) + OpCo3!BO2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2239*(dcCoSelect=1) + OpCo2!BP2239*(dcCoSelect=2) + OpCo3!BP2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2239*(dcCoSelect=1) + OpCo2!BQ2239*(dcCoSelect=2) + OpCo3!BQ2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2239*(dcCoSelect=1) + OpCo2!BR2239*(dcCoSelect=2) + OpCo3!BR2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2239*(dcCoSelect=1) + OpCo2!BS2239*(dcCoSelect=2) + OpCo3!BS2239*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2239*(dcCoSelect=1) + OpCo2!BT2239*(dcCoSelect=2) + OpCo3!BT2239*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1053,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1052","v":7},null,null,null,null,null,{"$f":"OpCo1!M2240*(dcCoSelect=1) + OpCo2!M2240*(dcCoSelect=2) + OpCo3!M2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2240*(dcCoSelect=1) + OpCo2!N2240*(dcCoSelect=2) + OpCo3!N2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2240*(dcCoSelect=1) + OpCo2!O2240*(dcCoSelect=2) + OpCo3!O2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2240*(dcCoSelect=1) + OpCo2!P2240*(dcCoSelect=2) + OpCo3!P2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2240*(dcCoSelect=1) + OpCo2!Q2240*(dcCoSelect=2) + OpCo3!Q2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2240*(dcCoSelect=1) + OpCo2!R2240*(dcCoSelect=2) + OpCo3!R2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2240*(dcCoSelect=1) + OpCo2!S2240*(dcCoSelect=2) + OpCo3!S2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2240*(dcCoSelect=1) + OpCo2!T2240*(dcCoSelect=2) + OpCo3!T2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2240*(dcCoSelect=1) + OpCo2!U2240*(dcCoSelect=2) + OpCo3!U2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2240*(dcCoSelect=1) + OpCo2!V2240*(dcCoSelect=2) + OpCo3!V2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2240*(dcCoSelect=1) + OpCo2!W2240*(dcCoSelect=2) + OpCo3!W2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2240*(dcCoSelect=1) + OpCo2!X2240*(dcCoSelect=2) + OpCo3!X2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2240*(dcCoSelect=1) + OpCo2!Y2240*(dcCoSelect=2) + OpCo3!Y2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2240*(dcCoSelect=1) + OpCo2!Z2240*(dcCoSelect=2) + OpCo3!Z2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2240*(dcCoSelect=1) + OpCo2!AA2240*(dcCoSelect=2) + OpCo3!AA2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2240*(dcCoSelect=1) + OpCo2!AB2240*(dcCoSelect=2) + OpCo3!AB2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2240*(dcCoSelect=1) + OpCo2!AC2240*(dcCoSelect=2) + OpCo3!AC2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2240*(dcCoSelect=1) + OpCo2!AD2240*(dcCoSelect=2) + OpCo3!AD2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2240*(dcCoSelect=1) + OpCo2!AE2240*(dcCoSelect=2) + OpCo3!AE2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2240*(dcCoSelect=1) + OpCo2!AF2240*(dcCoSelect=2) + OpCo3!AF2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2240*(dcCoSelect=1) + OpCo2!AG2240*(dcCoSelect=2) + OpCo3!AG2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2240*(dcCoSelect=1) + OpCo2!AH2240*(dcCoSelect=2) + OpCo3!AH2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2240*(dcCoSelect=1) + OpCo2!AI2240*(dcCoSelect=2) + OpCo3!AI2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2240*(dcCoSelect=1) + OpCo2!AJ2240*(dcCoSelect=2) + OpCo3!AJ2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2240*(dcCoSelect=1) + OpCo2!AK2240*(dcCoSelect=2) + OpCo3!AK2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2240*(dcCoSelect=1) + OpCo2!AL2240*(dcCoSelect=2) + OpCo3!AL2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2240*(dcCoSelect=1) + OpCo2!AM2240*(dcCoSelect=2) + OpCo3!AM2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2240*(dcCoSelect=1) + OpCo2!AN2240*(dcCoSelect=2) + OpCo3!AN2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2240*(dcCoSelect=1) + OpCo2!AO2240*(dcCoSelect=2) + OpCo3!AO2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2240*(dcCoSelect=1) + OpCo2!AP2240*(dcCoSelect=2) + OpCo3!AP2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2240*(dcCoSelect=1) + OpCo2!AQ2240*(dcCoSelect=2) + OpCo3!AQ2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2240*(dcCoSelect=1) + OpCo2!AR2240*(dcCoSelect=2) + OpCo3!AR2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2240*(dcCoSelect=1) + OpCo2!AS2240*(dcCoSelect=2) + OpCo3!AS2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2240*(dcCoSelect=1) + OpCo2!AT2240*(dcCoSelect=2) + OpCo3!AT2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2240*(dcCoSelect=1) + OpCo2!AU2240*(dcCoSelect=2) + OpCo3!AU2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2240*(dcCoSelect=1) + OpCo2!AV2240*(dcCoSelect=2) + OpCo3!AV2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2240*(dcCoSelect=1) + OpCo2!AW2240*(dcCoSelect=2) + OpCo3!AW2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2240*(dcCoSelect=1) + OpCo2!AX2240*(dcCoSelect=2) + OpCo3!AX2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2240*(dcCoSelect=1) + OpCo2!AY2240*(dcCoSelect=2) + OpCo3!AY2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2240*(dcCoSelect=1) + OpCo2!AZ2240*(dcCoSelect=2) + OpCo3!AZ2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2240*(dcCoSelect=1) + OpCo2!BA2240*(dcCoSelect=2) + OpCo3!BA2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2240*(dcCoSelect=1) + OpCo2!BB2240*(dcCoSelect=2) + OpCo3!BB2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2240*(dcCoSelect=1) + OpCo2!BC2240*(dcCoSelect=2) + OpCo3!BC2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2240*(dcCoSelect=1) + OpCo2!BD2240*(dcCoSelect=2) + OpCo3!BD2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2240*(dcCoSelect=1) + OpCo2!BE2240*(dcCoSelect=2) + OpCo3!BE2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2240*(dcCoSelect=1) + OpCo2!BF2240*(dcCoSelect=2) + OpCo3!BF2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2240*(dcCoSelect=1) + OpCo2!BG2240*(dcCoSelect=2) + OpCo3!BG2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2240*(dcCoSelect=1) + OpCo2!BH2240*(dcCoSelect=2) + OpCo3!BH2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2240*(dcCoSelect=1) + OpCo2!BI2240*(dcCoSelect=2) + OpCo3!BI2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2240*(dcCoSelect=1) + OpCo2!BJ2240*(dcCoSelect=2) + OpCo3!BJ2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2240*(dcCoSelect=1) + OpCo2!BK2240*(dcCoSelect=2) + OpCo3!BK2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2240*(dcCoSelect=1) + OpCo2!BL2240*(dcCoSelect=2) + OpCo3!BL2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2240*(dcCoSelect=1) + OpCo2!BM2240*(dcCoSelect=2) + OpCo3!BM2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2240*(dcCoSelect=1) + OpCo2!BN2240*(dcCoSelect=2) + OpCo3!BN2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2240*(dcCoSelect=1) + OpCo2!BO2240*(dcCoSelect=2) + OpCo3!BO2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2240*(dcCoSelect=1) + OpCo2!BP2240*(dcCoSelect=2) + OpCo3!BP2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2240*(dcCoSelect=1) + OpCo2!BQ2240*(dcCoSelect=2) + OpCo3!BQ2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2240*(dcCoSelect=1) + OpCo2!BR2240*(dcCoSelect=2) + OpCo3!BR2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2240*(dcCoSelect=1) + OpCo2!BS2240*(dcCoSelect=2) + OpCo3!BS2240*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2240*(dcCoSelect=1) + OpCo2!BT2240*(dcCoSelect=2) + OpCo3!BT2240*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1055,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1055","v":7},null,null,null,null,null,{"$f":"OpCo1!M2243*(dcCoSelect=1) + OpCo2!M2243*(dcCoSelect=2) + OpCo3!M2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2243*(dcCoSelect=1) + OpCo2!N2243*(dcCoSelect=2) + OpCo3!N2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2243*(dcCoSelect=1) + OpCo2!O2243*(dcCoSelect=2) + OpCo3!O2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2243*(dcCoSelect=1) + OpCo2!P2243*(dcCoSelect=2) + OpCo3!P2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2243*(dcCoSelect=1) + OpCo2!Q2243*(dcCoSelect=2) + OpCo3!Q2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2243*(dcCoSelect=1) + OpCo2!R2243*(dcCoSelect=2) + OpCo3!R2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2243*(dcCoSelect=1) + OpCo2!S2243*(dcCoSelect=2) + OpCo3!S2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2243*(dcCoSelect=1) + OpCo2!T2243*(dcCoSelect=2) + OpCo3!T2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2243*(dcCoSelect=1) + OpCo2!U2243*(dcCoSelect=2) + OpCo3!U2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2243*(dcCoSelect=1) + OpCo2!V2243*(dcCoSelect=2) + OpCo3!V2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2243*(dcCoSelect=1) + OpCo2!W2243*(dcCoSelect=2) + OpCo3!W2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2243*(dcCoSelect=1) + OpCo2!X2243*(dcCoSelect=2) + OpCo3!X2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2243*(dcCoSelect=1) + OpCo2!Y2243*(dcCoSelect=2) + OpCo3!Y2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2243*(dcCoSelect=1) + OpCo2!Z2243*(dcCoSelect=2) + OpCo3!Z2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2243*(dcCoSelect=1) + OpCo2!AA2243*(dcCoSelect=2) + OpCo3!AA2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2243*(dcCoSelect=1) + OpCo2!AB2243*(dcCoSelect=2) + OpCo3!AB2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2243*(dcCoSelect=1) + OpCo2!AC2243*(dcCoSelect=2) + OpCo3!AC2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2243*(dcCoSelect=1) + OpCo2!AD2243*(dcCoSelect=2) + OpCo3!AD2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2243*(dcCoSelect=1) + OpCo2!AE2243*(dcCoSelect=2) + OpCo3!AE2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2243*(dcCoSelect=1) + OpCo2!AF2243*(dcCoSelect=2) + OpCo3!AF2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2243*(dcCoSelect=1) + OpCo2!AG2243*(dcCoSelect=2) + OpCo3!AG2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2243*(dcCoSelect=1) + OpCo2!AH2243*(dcCoSelect=2) + OpCo3!AH2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2243*(dcCoSelect=1) + OpCo2!AI2243*(dcCoSelect=2) + OpCo3!AI2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2243*(dcCoSelect=1) + OpCo2!AJ2243*(dcCoSelect=2) + OpCo3!AJ2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2243*(dcCoSelect=1) + OpCo2!AK2243*(dcCoSelect=2) + OpCo3!AK2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2243*(dcCoSelect=1) + OpCo2!AL2243*(dcCoSelect=2) + OpCo3!AL2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2243*(dcCoSelect=1) + OpCo2!AM2243*(dcCoSelect=2) + OpCo3!AM2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2243*(dcCoSelect=1) + OpCo2!AN2243*(dcCoSelect=2) + OpCo3!AN2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2243*(dcCoSelect=1) + OpCo2!AO2243*(dcCoSelect=2) + OpCo3!AO2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2243*(dcCoSelect=1) + OpCo2!AP2243*(dcCoSelect=2) + OpCo3!AP2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2243*(dcCoSelect=1) + OpCo2!AQ2243*(dcCoSelect=2) + OpCo3!AQ2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2243*(dcCoSelect=1) + OpCo2!AR2243*(dcCoSelect=2) + OpCo3!AR2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2243*(dcCoSelect=1) + OpCo2!AS2243*(dcCoSelect=2) + OpCo3!AS2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2243*(dcCoSelect=1) + OpCo2!AT2243*(dcCoSelect=2) + OpCo3!AT2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2243*(dcCoSelect=1) + OpCo2!AU2243*(dcCoSelect=2) + OpCo3!AU2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2243*(dcCoSelect=1) + OpCo2!AV2243*(dcCoSelect=2) + OpCo3!AV2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2243*(dcCoSelect=1) + OpCo2!AW2243*(dcCoSelect=2) + OpCo3!AW2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2243*(dcCoSelect=1) + OpCo2!AX2243*(dcCoSelect=2) + OpCo3!AX2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2243*(dcCoSelect=1) + OpCo2!AY2243*(dcCoSelect=2) + OpCo3!AY2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2243*(dcCoSelect=1) + OpCo2!AZ2243*(dcCoSelect=2) + OpCo3!AZ2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2243*(dcCoSelect=1) + OpCo2!BA2243*(dcCoSelect=2) + OpCo3!BA2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2243*(dcCoSelect=1) + OpCo2!BB2243*(dcCoSelect=2) + OpCo3!BB2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2243*(dcCoSelect=1) + OpCo2!BC2243*(dcCoSelect=2) + OpCo3!BC2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2243*(dcCoSelect=1) + OpCo2!BD2243*(dcCoSelect=2) + OpCo3!BD2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2243*(dcCoSelect=1) + OpCo2!BE2243*(dcCoSelect=2) + OpCo3!BE2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2243*(dcCoSelect=1) + OpCo2!BF2243*(dcCoSelect=2) + OpCo3!BF2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2243*(dcCoSelect=1) + OpCo2!BG2243*(dcCoSelect=2) + OpCo3!BG2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2243*(dcCoSelect=1) + OpCo2!BH2243*(dcCoSelect=2) + OpCo3!BH2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2243*(dcCoSelect=1) + OpCo2!BI2243*(dcCoSelect=2) + OpCo3!BI2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2243*(dcCoSelect=1) + OpCo2!BJ2243*(dcCoSelect=2) + OpCo3!BJ2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2243*(dcCoSelect=1) + OpCo2!BK2243*(dcCoSelect=2) + OpCo3!BK2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2243*(dcCoSelect=1) + OpCo2!BL2243*(dcCoSelect=2) + OpCo3!BL2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2243*(dcCoSelect=1) + OpCo2!BM2243*(dcCoSelect=2) + OpCo3!BM2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2243*(dcCoSelect=1) + OpCo2!BN2243*(dcCoSelect=2) + OpCo3!BN2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2243*(dcCoSelect=1) + OpCo2!BO2243*(dcCoSelect=2) + OpCo3!BO2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2243*(dcCoSelect=1) + OpCo2!BP2243*(dcCoSelect=2) + OpCo3!BP2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2243*(dcCoSelect=1) + OpCo2!BQ2243*(dcCoSelect=2) + OpCo3!BQ2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2243*(dcCoSelect=1) + OpCo2!BR2243*(dcCoSelect=2) + OpCo3!BR2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2243*(dcCoSelect=1) + OpCo2!BS2243*(dcCoSelect=2) + OpCo3!BS2243*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2243*(dcCoSelect=1) + OpCo2!BT2243*(dcCoSelect=2) + OpCo3!BT2243*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1061,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},null,"£000",{"$f":"G1060","v":8},null,null,null,null,null,{"$f":"OpCo1!M2248*(dcCoSelect=1) + OpCo2!M2248*(dcCoSelect=2) + OpCo3!M2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2248*(dcCoSelect=1) + OpCo2!N2248*(dcCoSelect=2) + OpCo3!N2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2248*(dcCoSelect=1) + OpCo2!O2248*(dcCoSelect=2) + OpCo3!O2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2248*(dcCoSelect=1) + OpCo2!P2248*(dcCoSelect=2) + OpCo3!P2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2248*(dcCoSelect=1) + OpCo2!Q2248*(dcCoSelect=2) + OpCo3!Q2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2248*(dcCoSelect=1) + OpCo2!R2248*(dcCoSelect=2) + OpCo3!R2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2248*(dcCoSelect=1) + OpCo2!S2248*(dcCoSelect=2) + OpCo3!S2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2248*(dcCoSelect=1) + OpCo2!T2248*(dcCoSelect=2) + OpCo3!T2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2248*(dcCoSelect=1) + OpCo2!U2248*(dcCoSelect=2) + OpCo3!U2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2248*(dcCoSelect=1) + OpCo2!V2248*(dcCoSelect=2) + OpCo3!V2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2248*(dcCoSelect=1) + OpCo2!W2248*(dcCoSelect=2) + OpCo3!W2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2248*(dcCoSelect=1) + OpCo2!X2248*(dcCoSelect=2) + OpCo3!X2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2248*(dcCoSelect=1) + OpCo2!Y2248*(dcCoSelect=2) + OpCo3!Y2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2248*(dcCoSelect=1) + OpCo2!Z2248*(dcCoSelect=2) + OpCo3!Z2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2248*(dcCoSelect=1) + OpCo2!AA2248*(dcCoSelect=2) + OpCo3!AA2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2248*(dcCoSelect=1) + OpCo2!AB2248*(dcCoSelect=2) + OpCo3!AB2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2248*(dcCoSelect=1) + OpCo2!AC2248*(dcCoSelect=2) + OpCo3!AC2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2248*(dcCoSelect=1) + OpCo2!AD2248*(dcCoSelect=2) + OpCo3!AD2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2248*(dcCoSelect=1) + OpCo2!AE2248*(dcCoSelect=2) + OpCo3!AE2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2248*(dcCoSelect=1) + OpCo2!AF2248*(dcCoSelect=2) + OpCo3!AF2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2248*(dcCoSelect=1) + OpCo2!AG2248*(dcCoSelect=2) + OpCo3!AG2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2248*(dcCoSelect=1) + OpCo2!AH2248*(dcCoSelect=2) + OpCo3!AH2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2248*(dcCoSelect=1) + OpCo2!AI2248*(dcCoSelect=2) + OpCo3!AI2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2248*(dcCoSelect=1) + OpCo2!AJ2248*(dcCoSelect=2) + OpCo3!AJ2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2248*(dcCoSelect=1) + OpCo2!AK2248*(dcCoSelect=2) + OpCo3!AK2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2248*(dcCoSelect=1) + OpCo2!AL2248*(dcCoSelect=2) + OpCo3!AL2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2248*(dcCoSelect=1) + OpCo2!AM2248*(dcCoSelect=2) + OpCo3!AM2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2248*(dcCoSelect=1) + OpCo2!AN2248*(dcCoSelect=2) + OpCo3!AN2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2248*(dcCoSelect=1) + OpCo2!AO2248*(dcCoSelect=2) + OpCo3!AO2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2248*(dcCoSelect=1) + OpCo2!AP2248*(dcCoSelect=2) + OpCo3!AP2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2248*(dcCoSelect=1) + OpCo2!AQ2248*(dcCoSelect=2) + OpCo3!AQ2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2248*(dcCoSelect=1) + OpCo2!AR2248*(dcCoSelect=2) + OpCo3!AR2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2248*(dcCoSelect=1) + OpCo2!AS2248*(dcCoSelect=2) + OpCo3!AS2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2248*(dcCoSelect=1) + OpCo2!AT2248*(dcCoSelect=2) + OpCo3!AT2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2248*(dcCoSelect=1) + OpCo2!AU2248*(dcCoSelect=2) + OpCo3!AU2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2248*(dcCoSelect=1) + OpCo2!AV2248*(dcCoSelect=2) + OpCo3!AV2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2248*(dcCoSelect=1) + OpCo2!AW2248*(dcCoSelect=2) + OpCo3!AW2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2248*(dcCoSelect=1) + OpCo2!AX2248*(dcCoSelect=2) + OpCo3!AX2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2248*(dcCoSelect=1) + OpCo2!AY2248*(dcCoSelect=2) + OpCo3!AY2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2248*(dcCoSelect=1) + OpCo2!AZ2248*(dcCoSelect=2) + OpCo3!AZ2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2248*(dcCoSelect=1) + OpCo2!BA2248*(dcCoSelect=2) + OpCo3!BA2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2248*(dcCoSelect=1) + OpCo2!BB2248*(dcCoSelect=2) + OpCo3!BB2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2248*(dcCoSelect=1) + OpCo2!BC2248*(dcCoSelect=2) + OpCo3!BC2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2248*(dcCoSelect=1) + OpCo2!BD2248*(dcCoSelect=2) + OpCo3!BD2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2248*(dcCoSelect=1) + OpCo2!BE2248*(dcCoSelect=2) + OpCo3!BE2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2248*(dcCoSelect=1) + OpCo2!BF2248*(dcCoSelect=2) + OpCo3!BF2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2248*(dcCoSelect=1) + OpCo2!BG2248*(dcCoSelect=2) + OpCo3!BG2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2248*(dcCoSelect=1) + OpCo2!BH2248*(dcCoSelect=2) + OpCo3!BH2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2248*(dcCoSelect=1) + OpCo2!BI2248*(dcCoSelect=2) + OpCo3!BI2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2248*(dcCoSelect=1) + OpCo2!BJ2248*(dcCoSelect=2) + OpCo3!BJ2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2248*(dcCoSelect=1) + OpCo2!BK2248*(dcCoSelect=2) + OpCo3!BK2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2248*(dcCoSelect=1) + OpCo2!BL2248*(dcCoSelect=2) + OpCo3!BL2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2248*(dcCoSelect=1) + OpCo2!BM2248*(dcCoSelect=2) + OpCo3!BM2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2248*(dcCoSelect=1) + OpCo2!BN2248*(dcCoSelect=2) + OpCo3!BN2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2248*(dcCoSelect=1) + OpCo2!BO2248*(dcCoSelect=2) + OpCo3!BO2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2248*(dcCoSelect=1) + OpCo2!BP2248*(dcCoSelect=2) + OpCo3!BP2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2248*(dcCoSelect=1) + OpCo2!BQ2248*(dcCoSelect=2) + OpCo3!BQ2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2248*(dcCoSelect=1) + OpCo2!BR2248*(dcCoSelect=2) + OpCo3!BR2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2248*(dcCoSelect=1) + OpCo2!BS2248*(dcCoSelect=2) + OpCo3!BS2248*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2248*(dcCoSelect=1) + OpCo2!BT2248*(dcCoSelect=2) + OpCo3!BT2248*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1061,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1061","v":8},null,null,null,null,null,{"$f":"OpCo1!M2249*(dcCoSelect=1) + OpCo2!M2249*(dcCoSelect=2) + OpCo3!M2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2249*(dcCoSelect=1) + OpCo2!N2249*(dcCoSelect=2) + OpCo3!N2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2249*(dcCoSelect=1) + OpCo2!O2249*(dcCoSelect=2) + OpCo3!O2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2249*(dcCoSelect=1) + OpCo2!P2249*(dcCoSelect=2) + OpCo3!P2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2249*(dcCoSelect=1) + OpCo2!Q2249*(dcCoSelect=2) + OpCo3!Q2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2249*(dcCoSelect=1) + OpCo2!R2249*(dcCoSelect=2) + OpCo3!R2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2249*(dcCoSelect=1) + OpCo2!S2249*(dcCoSelect=2) + OpCo3!S2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2249*(dcCoSelect=1) + OpCo2!T2249*(dcCoSelect=2) + OpCo3!T2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2249*(dcCoSelect=1) + OpCo2!U2249*(dcCoSelect=2) + OpCo3!U2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2249*(dcCoSelect=1) + OpCo2!V2249*(dcCoSelect=2) + OpCo3!V2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2249*(dcCoSelect=1) + OpCo2!W2249*(dcCoSelect=2) + OpCo3!W2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2249*(dcCoSelect=1) + OpCo2!X2249*(dcCoSelect=2) + OpCo3!X2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2249*(dcCoSelect=1) + OpCo2!Y2249*(dcCoSelect=2) + OpCo3!Y2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2249*(dcCoSelect=1) + OpCo2!Z2249*(dcCoSelect=2) + OpCo3!Z2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2249*(dcCoSelect=1) + OpCo2!AA2249*(dcCoSelect=2) + OpCo3!AA2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2249*(dcCoSelect=1) + OpCo2!AB2249*(dcCoSelect=2) + OpCo3!AB2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2249*(dcCoSelect=1) + OpCo2!AC2249*(dcCoSelect=2) + OpCo3!AC2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2249*(dcCoSelect=1) + OpCo2!AD2249*(dcCoSelect=2) + OpCo3!AD2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2249*(dcCoSelect=1) + OpCo2!AE2249*(dcCoSelect=2) + OpCo3!AE2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2249*(dcCoSelect=1) + OpCo2!AF2249*(dcCoSelect=2) + OpCo3!AF2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2249*(dcCoSelect=1) + OpCo2!AG2249*(dcCoSelect=2) + OpCo3!AG2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2249*(dcCoSelect=1) + OpCo2!AH2249*(dcCoSelect=2) + OpCo3!AH2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2249*(dcCoSelect=1) + OpCo2!AI2249*(dcCoSelect=2) + OpCo3!AI2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2249*(dcCoSelect=1) + OpCo2!AJ2249*(dcCoSelect=2) + OpCo3!AJ2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2249*(dcCoSelect=1) + OpCo2!AK2249*(dcCoSelect=2) + OpCo3!AK2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2249*(dcCoSelect=1) + OpCo2!AL2249*(dcCoSelect=2) + OpCo3!AL2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2249*(dcCoSelect=1) + OpCo2!AM2249*(dcCoSelect=2) + OpCo3!AM2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2249*(dcCoSelect=1) + OpCo2!AN2249*(dcCoSelect=2) + OpCo3!AN2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2249*(dcCoSelect=1) + OpCo2!AO2249*(dcCoSelect=2) + OpCo3!AO2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2249*(dcCoSelect=1) + OpCo2!AP2249*(dcCoSelect=2) + OpCo3!AP2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2249*(dcCoSelect=1) + OpCo2!AQ2249*(dcCoSelect=2) + OpCo3!AQ2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2249*(dcCoSelect=1) + OpCo2!AR2249*(dcCoSelect=2) + OpCo3!AR2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2249*(dcCoSelect=1) + OpCo2!AS2249*(dcCoSelect=2) + OpCo3!AS2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2249*(dcCoSelect=1) + OpCo2!AT2249*(dcCoSelect=2) + OpCo3!AT2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2249*(dcCoSelect=1) + OpCo2!AU2249*(dcCoSelect=2) + OpCo3!AU2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2249*(dcCoSelect=1) + OpCo2!AV2249*(dcCoSelect=2) + OpCo3!AV2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2249*(dcCoSelect=1) + OpCo2!AW2249*(dcCoSelect=2) + OpCo3!AW2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2249*(dcCoSelect=1) + OpCo2!AX2249*(dcCoSelect=2) + OpCo3!AX2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2249*(dcCoSelect=1) + OpCo2!AY2249*(dcCoSelect=2) + OpCo3!AY2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2249*(dcCoSelect=1) + OpCo2!AZ2249*(dcCoSelect=2) + OpCo3!AZ2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2249*(dcCoSelect=1) + OpCo2!BA2249*(dcCoSelect=2) + OpCo3!BA2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2249*(dcCoSelect=1) + OpCo2!BB2249*(dcCoSelect=2) + OpCo3!BB2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2249*(dcCoSelect=1) + OpCo2!BC2249*(dcCoSelect=2) + OpCo3!BC2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2249*(dcCoSelect=1) + OpCo2!BD2249*(dcCoSelect=2) + OpCo3!BD2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2249*(dcCoSelect=1) + OpCo2!BE2249*(dcCoSelect=2) + OpCo3!BE2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2249*(dcCoSelect=1) + OpCo2!BF2249*(dcCoSelect=2) + OpCo3!BF2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2249*(dcCoSelect=1) + OpCo2!BG2249*(dcCoSelect=2) + OpCo3!BG2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2249*(dcCoSelect=1) + OpCo2!BH2249*(dcCoSelect=2) + OpCo3!BH2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2249*(dcCoSelect=1) + OpCo2!BI2249*(dcCoSelect=2) + OpCo3!BI2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2249*(dcCoSelect=1) + OpCo2!BJ2249*(dcCoSelect=2) + OpCo3!BJ2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2249*(dcCoSelect=1) + OpCo2!BK2249*(dcCoSelect=2) + OpCo3!BK2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2249*(dcCoSelect=1) + OpCo2!BL2249*(dcCoSelect=2) + OpCo3!BL2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2249*(dcCoSelect=1) + OpCo2!BM2249*(dcCoSelect=2) + OpCo3!BM2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2249*(dcCoSelect=1) + OpCo2!BN2249*(dcCoSelect=2) + OpCo3!BN2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2249*(dcCoSelect=1) + OpCo2!BO2249*(dcCoSelect=2) + OpCo3!BO2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2249*(dcCoSelect=1) + OpCo2!BP2249*(dcCoSelect=2) + OpCo3!BP2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2249*(dcCoSelect=1) + OpCo2!BQ2249*(dcCoSelect=2) + OpCo3!BQ2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2249*(dcCoSelect=1) + OpCo2!BR2249*(dcCoSelect=2) + OpCo3!BR2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2249*(dcCoSelect=1) + OpCo2!BS2249*(dcCoSelect=2) + OpCo3!BS2249*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2249*(dcCoSelect=1) + OpCo2!BT2249*(dcCoSelect=2) + OpCo3!BT2249*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1065,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1064","v":9},null,null,null,null,null,{"$f":"OpCo1!M2252*(dcCoSelect=1) + OpCo2!M2252*(dcCoSelect=2) + OpCo3!M2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2252*(dcCoSelect=1) + OpCo2!N2252*(dcCoSelect=2) + OpCo3!N2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2252*(dcCoSelect=1) + OpCo2!O2252*(dcCoSelect=2) + OpCo3!O2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2252*(dcCoSelect=1) + OpCo2!P2252*(dcCoSelect=2) + OpCo3!P2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2252*(dcCoSelect=1) + OpCo2!Q2252*(dcCoSelect=2) + OpCo3!Q2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2252*(dcCoSelect=1) + OpCo2!R2252*(dcCoSelect=2) + OpCo3!R2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2252*(dcCoSelect=1) + OpCo2!S2252*(dcCoSelect=2) + OpCo3!S2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2252*(dcCoSelect=1) + OpCo2!T2252*(dcCoSelect=2) + OpCo3!T2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2252*(dcCoSelect=1) + OpCo2!U2252*(dcCoSelect=2) + OpCo3!U2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2252*(dcCoSelect=1) + OpCo2!V2252*(dcCoSelect=2) + OpCo3!V2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2252*(dcCoSelect=1) + OpCo2!W2252*(dcCoSelect=2) + OpCo3!W2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2252*(dcCoSelect=1) + OpCo2!X2252*(dcCoSelect=2) + OpCo3!X2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2252*(dcCoSelect=1) + OpCo2!Y2252*(dcCoSelect=2) + OpCo3!Y2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2252*(dcCoSelect=1) + OpCo2!Z2252*(dcCoSelect=2) + OpCo3!Z2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2252*(dcCoSelect=1) + OpCo2!AA2252*(dcCoSelect=2) + OpCo3!AA2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2252*(dcCoSelect=1) + OpCo2!AB2252*(dcCoSelect=2) + OpCo3!AB2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2252*(dcCoSelect=1) + OpCo2!AC2252*(dcCoSelect=2) + OpCo3!AC2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2252*(dcCoSelect=1) + OpCo2!AD2252*(dcCoSelect=2) + OpCo3!AD2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2252*(dcCoSelect=1) + OpCo2!AE2252*(dcCoSelect=2) + OpCo3!AE2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2252*(dcCoSelect=1) + OpCo2!AF2252*(dcCoSelect=2) + OpCo3!AF2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2252*(dcCoSelect=1) + OpCo2!AG2252*(dcCoSelect=2) + OpCo3!AG2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2252*(dcCoSelect=1) + OpCo2!AH2252*(dcCoSelect=2) + OpCo3!AH2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2252*(dcCoSelect=1) + OpCo2!AI2252*(dcCoSelect=2) + OpCo3!AI2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2252*(dcCoSelect=1) + OpCo2!AJ2252*(dcCoSelect=2) + OpCo3!AJ2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2252*(dcCoSelect=1) + OpCo2!AK2252*(dcCoSelect=2) + OpCo3!AK2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2252*(dcCoSelect=1) + OpCo2!AL2252*(dcCoSelect=2) + OpCo3!AL2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2252*(dcCoSelect=1) + OpCo2!AM2252*(dcCoSelect=2) + OpCo3!AM2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2252*(dcCoSelect=1) + OpCo2!AN2252*(dcCoSelect=2) + OpCo3!AN2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2252*(dcCoSelect=1) + OpCo2!AO2252*(dcCoSelect=2) + OpCo3!AO2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2252*(dcCoSelect=1) + OpCo2!AP2252*(dcCoSelect=2) + OpCo3!AP2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2252*(dcCoSelect=1) + OpCo2!AQ2252*(dcCoSelect=2) + OpCo3!AQ2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2252*(dcCoSelect=1) + OpCo2!AR2252*(dcCoSelect=2) + OpCo3!AR2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2252*(dcCoSelect=1) + OpCo2!AS2252*(dcCoSelect=2) + OpCo3!AS2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2252*(dcCoSelect=1) + OpCo2!AT2252*(dcCoSelect=2) + OpCo3!AT2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2252*(dcCoSelect=1) + OpCo2!AU2252*(dcCoSelect=2) + OpCo3!AU2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2252*(dcCoSelect=1) + OpCo2!AV2252*(dcCoSelect=2) + OpCo3!AV2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2252*(dcCoSelect=1) + OpCo2!AW2252*(dcCoSelect=2) + OpCo3!AW2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2252*(dcCoSelect=1) + OpCo2!AX2252*(dcCoSelect=2) + OpCo3!AX2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2252*(dcCoSelect=1) + OpCo2!AY2252*(dcCoSelect=2) + OpCo3!AY2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2252*(dcCoSelect=1) + OpCo2!AZ2252*(dcCoSelect=2) + OpCo3!AZ2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2252*(dcCoSelect=1) + OpCo2!BA2252*(dcCoSelect=2) + OpCo3!BA2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2252*(dcCoSelect=1) + OpCo2!BB2252*(dcCoSelect=2) + OpCo3!BB2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2252*(dcCoSelect=1) + OpCo2!BC2252*(dcCoSelect=2) + OpCo3!BC2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2252*(dcCoSelect=1) + OpCo2!BD2252*(dcCoSelect=2) + OpCo3!BD2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2252*(dcCoSelect=1) + OpCo2!BE2252*(dcCoSelect=2) + OpCo3!BE2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2252*(dcCoSelect=1) + OpCo2!BF2252*(dcCoSelect=2) + OpCo3!BF2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2252*(dcCoSelect=1) + OpCo2!BG2252*(dcCoSelect=2) + OpCo3!BG2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2252*(dcCoSelect=1) + OpCo2!BH2252*(dcCoSelect=2) + OpCo3!BH2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2252*(dcCoSelect=1) + OpCo2!BI2252*(dcCoSelect=2) + OpCo3!BI2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2252*(dcCoSelect=1) + OpCo2!BJ2252*(dcCoSelect=2) + OpCo3!BJ2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2252*(dcCoSelect=1) + OpCo2!BK2252*(dcCoSelect=2) + OpCo3!BK2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2252*(dcCoSelect=1) + OpCo2!BL2252*(dcCoSelect=2) + OpCo3!BL2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2252*(dcCoSelect=1) + OpCo2!BM2252*(dcCoSelect=2) + OpCo3!BM2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2252*(dcCoSelect=1) + OpCo2!BN2252*(dcCoSelect=2) + OpCo3!BN2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2252*(dcCoSelect=1) + OpCo2!BO2252*(dcCoSelect=2) + OpCo3!BO2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2252*(dcCoSelect=1) + OpCo2!BP2252*(dcCoSelect=2) + OpCo3!BP2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2252*(dcCoSelect=1) + OpCo2!BQ2252*(dcCoSelect=2) + OpCo3!BQ2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2252*(dcCoSelect=1) + OpCo2!BR2252*(dcCoSelect=2) + OpCo3!BR2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2252*(dcCoSelect=1) + OpCo2!BS2252*(dcCoSelect=2) + OpCo3!BS2252*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2252*(dcCoSelect=1) + OpCo2!BT2252*(dcCoSelect=2) + OpCo3!BT2252*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1066,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1065","v":9},null,null,null,null,null,{"$f":"OpCo1!M2253*(dcCoSelect=1) + OpCo2!M2253*(dcCoSelect=2) + OpCo3!M2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2253*(dcCoSelect=1) + OpCo2!N2253*(dcCoSelect=2) + OpCo3!N2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2253*(dcCoSelect=1) + OpCo2!O2253*(dcCoSelect=2) + OpCo3!O2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2253*(dcCoSelect=1) + OpCo2!P2253*(dcCoSelect=2) + OpCo3!P2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2253*(dcCoSelect=1) + OpCo2!Q2253*(dcCoSelect=2) + OpCo3!Q2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2253*(dcCoSelect=1) + OpCo2!R2253*(dcCoSelect=2) + OpCo3!R2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2253*(dcCoSelect=1) + OpCo2!S2253*(dcCoSelect=2) + OpCo3!S2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2253*(dcCoSelect=1) + OpCo2!T2253*(dcCoSelect=2) + OpCo3!T2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2253*(dcCoSelect=1) + OpCo2!U2253*(dcCoSelect=2) + OpCo3!U2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2253*(dcCoSelect=1) + OpCo2!V2253*(dcCoSelect=2) + OpCo3!V2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2253*(dcCoSelect=1) + OpCo2!W2253*(dcCoSelect=2) + OpCo3!W2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2253*(dcCoSelect=1) + OpCo2!X2253*(dcCoSelect=2) + OpCo3!X2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2253*(dcCoSelect=1) + OpCo2!Y2253*(dcCoSelect=2) + OpCo3!Y2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2253*(dcCoSelect=1) + OpCo2!Z2253*(dcCoSelect=2) + OpCo3!Z2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2253*(dcCoSelect=1) + OpCo2!AA2253*(dcCoSelect=2) + OpCo3!AA2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2253*(dcCoSelect=1) + OpCo2!AB2253*(dcCoSelect=2) + OpCo3!AB2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2253*(dcCoSelect=1) + OpCo2!AC2253*(dcCoSelect=2) + OpCo3!AC2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2253*(dcCoSelect=1) + OpCo2!AD2253*(dcCoSelect=2) + OpCo3!AD2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2253*(dcCoSelect=1) + OpCo2!AE2253*(dcCoSelect=2) + OpCo3!AE2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2253*(dcCoSelect=1) + OpCo2!AF2253*(dcCoSelect=2) + OpCo3!AF2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2253*(dcCoSelect=1) + OpCo2!AG2253*(dcCoSelect=2) + OpCo3!AG2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2253*(dcCoSelect=1) + OpCo2!AH2253*(dcCoSelect=2) + OpCo3!AH2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2253*(dcCoSelect=1) + OpCo2!AI2253*(dcCoSelect=2) + OpCo3!AI2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2253*(dcCoSelect=1) + OpCo2!AJ2253*(dcCoSelect=2) + OpCo3!AJ2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2253*(dcCoSelect=1) + OpCo2!AK2253*(dcCoSelect=2) + OpCo3!AK2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2253*(dcCoSelect=1) + OpCo2!AL2253*(dcCoSelect=2) + OpCo3!AL2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2253*(dcCoSelect=1) + OpCo2!AM2253*(dcCoSelect=2) + OpCo3!AM2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2253*(dcCoSelect=1) + OpCo2!AN2253*(dcCoSelect=2) + OpCo3!AN2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2253*(dcCoSelect=1) + OpCo2!AO2253*(dcCoSelect=2) + OpCo3!AO2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2253*(dcCoSelect=1) + OpCo2!AP2253*(dcCoSelect=2) + OpCo3!AP2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2253*(dcCoSelect=1) + OpCo2!AQ2253*(dcCoSelect=2) + OpCo3!AQ2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2253*(dcCoSelect=1) + OpCo2!AR2253*(dcCoSelect=2) + OpCo3!AR2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2253*(dcCoSelect=1) + OpCo2!AS2253*(dcCoSelect=2) + OpCo3!AS2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2253*(dcCoSelect=1) + OpCo2!AT2253*(dcCoSelect=2) + OpCo3!AT2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2253*(dcCoSelect=1) + OpCo2!AU2253*(dcCoSelect=2) + OpCo3!AU2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2253*(dcCoSelect=1) + OpCo2!AV2253*(dcCoSelect=2) + OpCo3!AV2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2253*(dcCoSelect=1) + OpCo2!AW2253*(dcCoSelect=2) + OpCo3!AW2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2253*(dcCoSelect=1) + OpCo2!AX2253*(dcCoSelect=2) + OpCo3!AX2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2253*(dcCoSelect=1) + OpCo2!AY2253*(dcCoSelect=2) + OpCo3!AY2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2253*(dcCoSelect=1) + OpCo2!AZ2253*(dcCoSelect=2) + OpCo3!AZ2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2253*(dcCoSelect=1) + OpCo2!BA2253*(dcCoSelect=2) + OpCo3!BA2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2253*(dcCoSelect=1) + OpCo2!BB2253*(dcCoSelect=2) + OpCo3!BB2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2253*(dcCoSelect=1) + OpCo2!BC2253*(dcCoSelect=2) + OpCo3!BC2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2253*(dcCoSelect=1) + OpCo2!BD2253*(dcCoSelect=2) + OpCo3!BD2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2253*(dcCoSelect=1) + OpCo2!BE2253*(dcCoSelect=2) + OpCo3!BE2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2253*(dcCoSelect=1) + OpCo2!BF2253*(dcCoSelect=2) + OpCo3!BF2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2253*(dcCoSelect=1) + OpCo2!BG2253*(dcCoSelect=2) + OpCo3!BG2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2253*(dcCoSelect=1) + OpCo2!BH2253*(dcCoSelect=2) + OpCo3!BH2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2253*(dcCoSelect=1) + OpCo2!BI2253*(dcCoSelect=2) + OpCo3!BI2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2253*(dcCoSelect=1) + OpCo2!BJ2253*(dcCoSelect=2) + OpCo3!BJ2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2253*(dcCoSelect=1) + OpCo2!BK2253*(dcCoSelect=2) + OpCo3!BK2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2253*(dcCoSelect=1) + OpCo2!BL2253*(dcCoSelect=2) + OpCo3!BL2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2253*(dcCoSelect=1) + OpCo2!BM2253*(dcCoSelect=2) + OpCo3!BM2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2253*(dcCoSelect=1) + OpCo2!BN2253*(dcCoSelect=2) + OpCo3!BN2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2253*(dcCoSelect=1) + OpCo2!BO2253*(dcCoSelect=2) + OpCo3!BO2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2253*(dcCoSelect=1) + OpCo2!BP2253*(dcCoSelect=2) + OpCo3!BP2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2253*(dcCoSelect=1) + OpCo2!BQ2253*(dcCoSelect=2) + OpCo3!BQ2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2253*(dcCoSelect=1) + OpCo2!BR2253*(dcCoSelect=2) + OpCo3!BR2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2253*(dcCoSelect=1) + OpCo2!BS2253*(dcCoSelect=2) + OpCo3!BS2253*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2253*(dcCoSelect=1) + OpCo2!BT2253*(dcCoSelect=2) + OpCo3!BT2253*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1070,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},null,"£000",{"$f":"MAX(G$1015:G1069)+1","v":10},null,null,null,null,null,{"$f":"OpCo1!M2257*(dcCoSelect=1) + OpCo2!M2257*(dcCoSelect=2) + OpCo3!M2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2257*(dcCoSelect=1) + OpCo2!N2257*(dcCoSelect=2) + OpCo3!N2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2257*(dcCoSelect=1) + OpCo2!O2257*(dcCoSelect=2) + OpCo3!O2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2257*(dcCoSelect=1) + OpCo2!P2257*(dcCoSelect=2) + OpCo3!P2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2257*(dcCoSelect=1) + OpCo2!Q2257*(dcCoSelect=2) + OpCo3!Q2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2257*(dcCoSelect=1) + OpCo2!R2257*(dcCoSelect=2) + OpCo3!R2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2257*(dcCoSelect=1) + OpCo2!S2257*(dcCoSelect=2) + OpCo3!S2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2257*(dcCoSelect=1) + OpCo2!T2257*(dcCoSelect=2) + OpCo3!T2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2257*(dcCoSelect=1) + OpCo2!U2257*(dcCoSelect=2) + OpCo3!U2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2257*(dcCoSelect=1) + OpCo2!V2257*(dcCoSelect=2) + OpCo3!V2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2257*(dcCoSelect=1) + OpCo2!W2257*(dcCoSelect=2) + OpCo3!W2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2257*(dcCoSelect=1) + OpCo2!X2257*(dcCoSelect=2) + OpCo3!X2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2257*(dcCoSelect=1) + OpCo2!Y2257*(dcCoSelect=2) + OpCo3!Y2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2257*(dcCoSelect=1) + OpCo2!Z2257*(dcCoSelect=2) + OpCo3!Z2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2257*(dcCoSelect=1) + OpCo2!AA2257*(dcCoSelect=2) + OpCo3!AA2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2257*(dcCoSelect=1) + OpCo2!AB2257*(dcCoSelect=2) + OpCo3!AB2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2257*(dcCoSelect=1) + OpCo2!AC2257*(dcCoSelect=2) + OpCo3!AC2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2257*(dcCoSelect=1) + OpCo2!AD2257*(dcCoSelect=2) + OpCo3!AD2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2257*(dcCoSelect=1) + OpCo2!AE2257*(dcCoSelect=2) + OpCo3!AE2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2257*(dcCoSelect=1) + OpCo2!AF2257*(dcCoSelect=2) + OpCo3!AF2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2257*(dcCoSelect=1) + OpCo2!AG2257*(dcCoSelect=2) + OpCo3!AG2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2257*(dcCoSelect=1) + OpCo2!AH2257*(dcCoSelect=2) + OpCo3!AH2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2257*(dcCoSelect=1) + OpCo2!AI2257*(dcCoSelect=2) + OpCo3!AI2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2257*(dcCoSelect=1) + OpCo2!AJ2257*(dcCoSelect=2) + OpCo3!AJ2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2257*(dcCoSelect=1) + OpCo2!AK2257*(dcCoSelect=2) + OpCo3!AK2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2257*(dcCoSelect=1) + OpCo2!AL2257*(dcCoSelect=2) + OpCo3!AL2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2257*(dcCoSelect=1) + OpCo2!AM2257*(dcCoSelect=2) + OpCo3!AM2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2257*(dcCoSelect=1) + OpCo2!AN2257*(dcCoSelect=2) + OpCo3!AN2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2257*(dcCoSelect=1) + OpCo2!AO2257*(dcCoSelect=2) + OpCo3!AO2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2257*(dcCoSelect=1) + OpCo2!AP2257*(dcCoSelect=2) + OpCo3!AP2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2257*(dcCoSelect=1) + OpCo2!AQ2257*(dcCoSelect=2) + OpCo3!AQ2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2257*(dcCoSelect=1) + OpCo2!AR2257*(dcCoSelect=2) + OpCo3!AR2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2257*(dcCoSelect=1) + OpCo2!AS2257*(dcCoSelect=2) + OpCo3!AS2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2257*(dcCoSelect=1) + OpCo2!AT2257*(dcCoSelect=2) + OpCo3!AT2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2257*(dcCoSelect=1) + OpCo2!AU2257*(dcCoSelect=2) + OpCo3!AU2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2257*(dcCoSelect=1) + OpCo2!AV2257*(dcCoSelect=2) + OpCo3!AV2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2257*(dcCoSelect=1) + OpCo2!AW2257*(dcCoSelect=2) + OpCo3!AW2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2257*(dcCoSelect=1) + OpCo2!AX2257*(dcCoSelect=2) + OpCo3!AX2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2257*(dcCoSelect=1) + OpCo2!AY2257*(dcCoSelect=2) + OpCo3!AY2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2257*(dcCoSelect=1) + OpCo2!AZ2257*(dcCoSelect=2) + OpCo3!AZ2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2257*(dcCoSelect=1) + OpCo2!BA2257*(dcCoSelect=2) + OpCo3!BA2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2257*(dcCoSelect=1) + OpCo2!BB2257*(dcCoSelect=2) + OpCo3!BB2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2257*(dcCoSelect=1) + OpCo2!BC2257*(dcCoSelect=2) + OpCo3!BC2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2257*(dcCoSelect=1) + OpCo2!BD2257*(dcCoSelect=2) + OpCo3!BD2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2257*(dcCoSelect=1) + OpCo2!BE2257*(dcCoSelect=2) + OpCo3!BE2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2257*(dcCoSelect=1) + OpCo2!BF2257*(dcCoSelect=2) + OpCo3!BF2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2257*(dcCoSelect=1) + OpCo2!BG2257*(dcCoSelect=2) + OpCo3!BG2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2257*(dcCoSelect=1) + OpCo2!BH2257*(dcCoSelect=2) + OpCo3!BH2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2257*(dcCoSelect=1) + OpCo2!BI2257*(dcCoSelect=2) + OpCo3!BI2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2257*(dcCoSelect=1) + OpCo2!BJ2257*(dcCoSelect=2) + OpCo3!BJ2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2257*(dcCoSelect=1) + OpCo2!BK2257*(dcCoSelect=2) + OpCo3!BK2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2257*(dcCoSelect=1) + OpCo2!BL2257*(dcCoSelect=2) + OpCo3!BL2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2257*(dcCoSelect=1) + OpCo2!BM2257*(dcCoSelect=2) + OpCo3!BM2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2257*(dcCoSelect=1) + OpCo2!BN2257*(dcCoSelect=2) + OpCo3!BN2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2257*(dcCoSelect=1) + OpCo2!BO2257*(dcCoSelect=2) + OpCo3!BO2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2257*(dcCoSelect=1) + OpCo2!BP2257*(dcCoSelect=2) + OpCo3!BP2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2257*(dcCoSelect=1) + OpCo2!BQ2257*(dcCoSelect=2) + OpCo3!BQ2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2257*(dcCoSelect=1) + OpCo2!BR2257*(dcCoSelect=2) + OpCo3!BR2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2257*(dcCoSelect=1) + OpCo2!BS2257*(dcCoSelect=2) + OpCo3!BS2257*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2257*(dcCoSelect=1) + OpCo2!BT2257*(dcCoSelect=2) + OpCo3!BT2257*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1071,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1070","v":10},null,null,null,null,null,{"$f":"OpCo1!M2258*(dcCoSelect=1) + OpCo2!M2258*(dcCoSelect=2) + OpCo3!M2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2258*(dcCoSelect=1) + OpCo2!N2258*(dcCoSelect=2) + OpCo3!N2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2258*(dcCoSelect=1) + OpCo2!O2258*(dcCoSelect=2) + OpCo3!O2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2258*(dcCoSelect=1) + OpCo2!P2258*(dcCoSelect=2) + OpCo3!P2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2258*(dcCoSelect=1) + OpCo2!Q2258*(dcCoSelect=2) + OpCo3!Q2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2258*(dcCoSelect=1) + OpCo2!R2258*(dcCoSelect=2) + OpCo3!R2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2258*(dcCoSelect=1) + OpCo2!S2258*(dcCoSelect=2) + OpCo3!S2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2258*(dcCoSelect=1) + OpCo2!T2258*(dcCoSelect=2) + OpCo3!T2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2258*(dcCoSelect=1) + OpCo2!U2258*(dcCoSelect=2) + OpCo3!U2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2258*(dcCoSelect=1) + OpCo2!V2258*(dcCoSelect=2) + OpCo3!V2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2258*(dcCoSelect=1) + OpCo2!W2258*(dcCoSelect=2) + OpCo3!W2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2258*(dcCoSelect=1) + OpCo2!X2258*(dcCoSelect=2) + OpCo3!X2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2258*(dcCoSelect=1) + OpCo2!Y2258*(dcCoSelect=2) + OpCo3!Y2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2258*(dcCoSelect=1) + OpCo2!Z2258*(dcCoSelect=2) + OpCo3!Z2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2258*(dcCoSelect=1) + OpCo2!AA2258*(dcCoSelect=2) + OpCo3!AA2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2258*(dcCoSelect=1) + OpCo2!AB2258*(dcCoSelect=2) + OpCo3!AB2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2258*(dcCoSelect=1) + OpCo2!AC2258*(dcCoSelect=2) + OpCo3!AC2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2258*(dcCoSelect=1) + OpCo2!AD2258*(dcCoSelect=2) + OpCo3!AD2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2258*(dcCoSelect=1) + OpCo2!AE2258*(dcCoSelect=2) + OpCo3!AE2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2258*(dcCoSelect=1) + OpCo2!AF2258*(dcCoSelect=2) + OpCo3!AF2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2258*(dcCoSelect=1) + OpCo2!AG2258*(dcCoSelect=2) + OpCo3!AG2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2258*(dcCoSelect=1) + OpCo2!AH2258*(dcCoSelect=2) + OpCo3!AH2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2258*(dcCoSelect=1) + OpCo2!AI2258*(dcCoSelect=2) + OpCo3!AI2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2258*(dcCoSelect=1) + OpCo2!AJ2258*(dcCoSelect=2) + OpCo3!AJ2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2258*(dcCoSelect=1) + OpCo2!AK2258*(dcCoSelect=2) + OpCo3!AK2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2258*(dcCoSelect=1) + OpCo2!AL2258*(dcCoSelect=2) + OpCo3!AL2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2258*(dcCoSelect=1) + OpCo2!AM2258*(dcCoSelect=2) + OpCo3!AM2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2258*(dcCoSelect=1) + OpCo2!AN2258*(dcCoSelect=2) + OpCo3!AN2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2258*(dcCoSelect=1) + OpCo2!AO2258*(dcCoSelect=2) + OpCo3!AO2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2258*(dcCoSelect=1) + OpCo2!AP2258*(dcCoSelect=2) + OpCo3!AP2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2258*(dcCoSelect=1) + OpCo2!AQ2258*(dcCoSelect=2) + OpCo3!AQ2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2258*(dcCoSelect=1) + OpCo2!AR2258*(dcCoSelect=2) + OpCo3!AR2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2258*(dcCoSelect=1) + OpCo2!AS2258*(dcCoSelect=2) + OpCo3!AS2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2258*(dcCoSelect=1) + OpCo2!AT2258*(dcCoSelect=2) + OpCo3!AT2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2258*(dcCoSelect=1) + OpCo2!AU2258*(dcCoSelect=2) + OpCo3!AU2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2258*(dcCoSelect=1) + OpCo2!AV2258*(dcCoSelect=2) + OpCo3!AV2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2258*(dcCoSelect=1) + OpCo2!AW2258*(dcCoSelect=2) + OpCo3!AW2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2258*(dcCoSelect=1) + OpCo2!AX2258*(dcCoSelect=2) + OpCo3!AX2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2258*(dcCoSelect=1) + OpCo2!AY2258*(dcCoSelect=2) + OpCo3!AY2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2258*(dcCoSelect=1) + OpCo2!AZ2258*(dcCoSelect=2) + OpCo3!AZ2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2258*(dcCoSelect=1) + OpCo2!BA2258*(dcCoSelect=2) + OpCo3!BA2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2258*(dcCoSelect=1) + OpCo2!BB2258*(dcCoSelect=2) + OpCo3!BB2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2258*(dcCoSelect=1) + OpCo2!BC2258*(dcCoSelect=2) + OpCo3!BC2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2258*(dcCoSelect=1) + OpCo2!BD2258*(dcCoSelect=2) + OpCo3!BD2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2258*(dcCoSelect=1) + OpCo2!BE2258*(dcCoSelect=2) + OpCo3!BE2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2258*(dcCoSelect=1) + OpCo2!BF2258*(dcCoSelect=2) + OpCo3!BF2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2258*(dcCoSelect=1) + OpCo2!BG2258*(dcCoSelect=2) + OpCo3!BG2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2258*(dcCoSelect=1) + OpCo2!BH2258*(dcCoSelect=2) + OpCo3!BH2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2258*(dcCoSelect=1) + OpCo2!BI2258*(dcCoSelect=2) + OpCo3!BI2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2258*(dcCoSelect=1) + OpCo2!BJ2258*(dcCoSelect=2) + OpCo3!BJ2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2258*(dcCoSelect=1) + OpCo2!BK2258*(dcCoSelect=2) + OpCo3!BK2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2258*(dcCoSelect=1) + OpCo2!BL2258*(dcCoSelect=2) + OpCo3!BL2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2258*(dcCoSelect=1) + OpCo2!BM2258*(dcCoSelect=2) + OpCo3!BM2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2258*(dcCoSelect=1) + OpCo2!BN2258*(dcCoSelect=2) + OpCo3!BN2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2258*(dcCoSelect=1) + OpCo2!BO2258*(dcCoSelect=2) + OpCo3!BO2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2258*(dcCoSelect=1) + OpCo2!BP2258*(dcCoSelect=2) + OpCo3!BP2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2258*(dcCoSelect=1) + OpCo2!BQ2258*(dcCoSelect=2) + OpCo3!BQ2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2258*(dcCoSelect=1) + OpCo2!BR2258*(dcCoSelect=2) + OpCo3!BR2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2258*(dcCoSelect=1) + OpCo2!BS2258*(dcCoSelect=2) + OpCo3!BS2258*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2258*(dcCoSelect=1) + OpCo2!BT2258*(dcCoSelect=2) + OpCo3!BT2258*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1073,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1073","v":10},null,null,null,null,null,{"$f":"OpCo1!M2261*(dcCoSelect=1) + OpCo2!M2261*(dcCoSelect=2) + OpCo3!M2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2261*(dcCoSelect=1) + OpCo2!N2261*(dcCoSelect=2) + OpCo3!N2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2261*(dcCoSelect=1) + OpCo2!O2261*(dcCoSelect=2) + OpCo3!O2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2261*(dcCoSelect=1) + OpCo2!P2261*(dcCoSelect=2) + OpCo3!P2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2261*(dcCoSelect=1) + OpCo2!Q2261*(dcCoSelect=2) + OpCo3!Q2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2261*(dcCoSelect=1) + OpCo2!R2261*(dcCoSelect=2) + OpCo3!R2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2261*(dcCoSelect=1) + OpCo2!S2261*(dcCoSelect=2) + OpCo3!S2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2261*(dcCoSelect=1) + OpCo2!T2261*(dcCoSelect=2) + OpCo3!T2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2261*(dcCoSelect=1) + OpCo2!U2261*(dcCoSelect=2) + OpCo3!U2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2261*(dcCoSelect=1) + OpCo2!V2261*(dcCoSelect=2) + OpCo3!V2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2261*(dcCoSelect=1) + OpCo2!W2261*(dcCoSelect=2) + OpCo3!W2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2261*(dcCoSelect=1) + OpCo2!X2261*(dcCoSelect=2) + OpCo3!X2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2261*(dcCoSelect=1) + OpCo2!Y2261*(dcCoSelect=2) + OpCo3!Y2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2261*(dcCoSelect=1) + OpCo2!Z2261*(dcCoSelect=2) + OpCo3!Z2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2261*(dcCoSelect=1) + OpCo2!AA2261*(dcCoSelect=2) + OpCo3!AA2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2261*(dcCoSelect=1) + OpCo2!AB2261*(dcCoSelect=2) + OpCo3!AB2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2261*(dcCoSelect=1) + OpCo2!AC2261*(dcCoSelect=2) + OpCo3!AC2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2261*(dcCoSelect=1) + OpCo2!AD2261*(dcCoSelect=2) + OpCo3!AD2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2261*(dcCoSelect=1) + OpCo2!AE2261*(dcCoSelect=2) + OpCo3!AE2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2261*(dcCoSelect=1) + OpCo2!AF2261*(dcCoSelect=2) + OpCo3!AF2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2261*(dcCoSelect=1) + OpCo2!AG2261*(dcCoSelect=2) + OpCo3!AG2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2261*(dcCoSelect=1) + OpCo2!AH2261*(dcCoSelect=2) + OpCo3!AH2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2261*(dcCoSelect=1) + OpCo2!AI2261*(dcCoSelect=2) + OpCo3!AI2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2261*(dcCoSelect=1) + OpCo2!AJ2261*(dcCoSelect=2) + OpCo3!AJ2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2261*(dcCoSelect=1) + OpCo2!AK2261*(dcCoSelect=2) + OpCo3!AK2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2261*(dcCoSelect=1) + OpCo2!AL2261*(dcCoSelect=2) + OpCo3!AL2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2261*(dcCoSelect=1) + OpCo2!AM2261*(dcCoSelect=2) + OpCo3!AM2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2261*(dcCoSelect=1) + OpCo2!AN2261*(dcCoSelect=2) + OpCo3!AN2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2261*(dcCoSelect=1) + OpCo2!AO2261*(dcCoSelect=2) + OpCo3!AO2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2261*(dcCoSelect=1) + OpCo2!AP2261*(dcCoSelect=2) + OpCo3!AP2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2261*(dcCoSelect=1) + OpCo2!AQ2261*(dcCoSelect=2) + OpCo3!AQ2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2261*(dcCoSelect=1) + OpCo2!AR2261*(dcCoSelect=2) + OpCo3!AR2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2261*(dcCoSelect=1) + OpCo2!AS2261*(dcCoSelect=2) + OpCo3!AS2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2261*(dcCoSelect=1) + OpCo2!AT2261*(dcCoSelect=2) + OpCo3!AT2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2261*(dcCoSelect=1) + OpCo2!AU2261*(dcCoSelect=2) + OpCo3!AU2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2261*(dcCoSelect=1) + OpCo2!AV2261*(dcCoSelect=2) + OpCo3!AV2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2261*(dcCoSelect=1) + OpCo2!AW2261*(dcCoSelect=2) + OpCo3!AW2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2261*(dcCoSelect=1) + OpCo2!AX2261*(dcCoSelect=2) + OpCo3!AX2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2261*(dcCoSelect=1) + OpCo2!AY2261*(dcCoSelect=2) + OpCo3!AY2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2261*(dcCoSelect=1) + OpCo2!AZ2261*(dcCoSelect=2) + OpCo3!AZ2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2261*(dcCoSelect=1) + OpCo2!BA2261*(dcCoSelect=2) + OpCo3!BA2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2261*(dcCoSelect=1) + OpCo2!BB2261*(dcCoSelect=2) + OpCo3!BB2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2261*(dcCoSelect=1) + OpCo2!BC2261*(dcCoSelect=2) + OpCo3!BC2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2261*(dcCoSelect=1) + OpCo2!BD2261*(dcCoSelect=2) + OpCo3!BD2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2261*(dcCoSelect=1) + OpCo2!BE2261*(dcCoSelect=2) + OpCo3!BE2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2261*(dcCoSelect=1) + OpCo2!BF2261*(dcCoSelect=2) + OpCo3!BF2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2261*(dcCoSelect=1) + OpCo2!BG2261*(dcCoSelect=2) + OpCo3!BG2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2261*(dcCoSelect=1) + OpCo2!BH2261*(dcCoSelect=2) + OpCo3!BH2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2261*(dcCoSelect=1) + OpCo2!BI2261*(dcCoSelect=2) + OpCo3!BI2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2261*(dcCoSelect=1) + OpCo2!BJ2261*(dcCoSelect=2) + OpCo3!BJ2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2261*(dcCoSelect=1) + OpCo2!BK2261*(dcCoSelect=2) + OpCo3!BK2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2261*(dcCoSelect=1) + OpCo2!BL2261*(dcCoSelect=2) + OpCo3!BL2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2261*(dcCoSelect=1) + OpCo2!BM2261*(dcCoSelect=2) + OpCo3!BM2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2261*(dcCoSelect=1) + OpCo2!BN2261*(dcCoSelect=2) + OpCo3!BN2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2261*(dcCoSelect=1) + OpCo2!BO2261*(dcCoSelect=2) + OpCo3!BO2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2261*(dcCoSelect=1) + OpCo2!BP2261*(dcCoSelect=2) + OpCo3!BP2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2261*(dcCoSelect=1) + OpCo2!BQ2261*(dcCoSelect=2) + OpCo3!BQ2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2261*(dcCoSelect=1) + OpCo2!BR2261*(dcCoSelect=2) + OpCo3!BR2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2261*(dcCoSelect=1) + OpCo2!BS2261*(dcCoSelect=2) + OpCo3!BS2261*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2261*(dcCoSelect=1) + OpCo2!BT2261*(dcCoSelect=2) + OpCo3!BT2261*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1077,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1076","v":11},null,null,null,null,null,{"$f":"OpCo1!M2264*(dcCoSelect=1) + OpCo2!M2264*(dcCoSelect=2) + OpCo3!M2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2264*(dcCoSelect=1) + OpCo2!N2264*(dcCoSelect=2) + OpCo3!N2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2264*(dcCoSelect=1) + OpCo2!O2264*(dcCoSelect=2) + OpCo3!O2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2264*(dcCoSelect=1) + OpCo2!P2264*(dcCoSelect=2) + OpCo3!P2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2264*(dcCoSelect=1) + OpCo2!Q2264*(dcCoSelect=2) + OpCo3!Q2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2264*(dcCoSelect=1) + OpCo2!R2264*(dcCoSelect=2) + OpCo3!R2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2264*(dcCoSelect=1) + OpCo2!S2264*(dcCoSelect=2) + OpCo3!S2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2264*(dcCoSelect=1) + OpCo2!T2264*(dcCoSelect=2) + OpCo3!T2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2264*(dcCoSelect=1) + OpCo2!U2264*(dcCoSelect=2) + OpCo3!U2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2264*(dcCoSelect=1) + OpCo2!V2264*(dcCoSelect=2) + OpCo3!V2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2264*(dcCoSelect=1) + OpCo2!W2264*(dcCoSelect=2) + OpCo3!W2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2264*(dcCoSelect=1) + OpCo2!X2264*(dcCoSelect=2) + OpCo3!X2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2264*(dcCoSelect=1) + OpCo2!Y2264*(dcCoSelect=2) + OpCo3!Y2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2264*(dcCoSelect=1) + OpCo2!Z2264*(dcCoSelect=2) + OpCo3!Z2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2264*(dcCoSelect=1) + OpCo2!AA2264*(dcCoSelect=2) + OpCo3!AA2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2264*(dcCoSelect=1) + OpCo2!AB2264*(dcCoSelect=2) + OpCo3!AB2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2264*(dcCoSelect=1) + OpCo2!AC2264*(dcCoSelect=2) + OpCo3!AC2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2264*(dcCoSelect=1) + OpCo2!AD2264*(dcCoSelect=2) + OpCo3!AD2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2264*(dcCoSelect=1) + OpCo2!AE2264*(dcCoSelect=2) + OpCo3!AE2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2264*(dcCoSelect=1) + OpCo2!AF2264*(dcCoSelect=2) + OpCo3!AF2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2264*(dcCoSelect=1) + OpCo2!AG2264*(dcCoSelect=2) + OpCo3!AG2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2264*(dcCoSelect=1) + OpCo2!AH2264*(dcCoSelect=2) + OpCo3!AH2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2264*(dcCoSelect=1) + OpCo2!AI2264*(dcCoSelect=2) + OpCo3!AI2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2264*(dcCoSelect=1) + OpCo2!AJ2264*(dcCoSelect=2) + OpCo3!AJ2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2264*(dcCoSelect=1) + OpCo2!AK2264*(dcCoSelect=2) + OpCo3!AK2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2264*(dcCoSelect=1) + OpCo2!AL2264*(dcCoSelect=2) + OpCo3!AL2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2264*(dcCoSelect=1) + OpCo2!AM2264*(dcCoSelect=2) + OpCo3!AM2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2264*(dcCoSelect=1) + OpCo2!AN2264*(dcCoSelect=2) + OpCo3!AN2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2264*(dcCoSelect=1) + OpCo2!AO2264*(dcCoSelect=2) + OpCo3!AO2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2264*(dcCoSelect=1) + OpCo2!AP2264*(dcCoSelect=2) + OpCo3!AP2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2264*(dcCoSelect=1) + OpCo2!AQ2264*(dcCoSelect=2) + OpCo3!AQ2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2264*(dcCoSelect=1) + OpCo2!AR2264*(dcCoSelect=2) + OpCo3!AR2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2264*(dcCoSelect=1) + OpCo2!AS2264*(dcCoSelect=2) + OpCo3!AS2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2264*(dcCoSelect=1) + OpCo2!AT2264*(dcCoSelect=2) + OpCo3!AT2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2264*(dcCoSelect=1) + OpCo2!AU2264*(dcCoSelect=2) + OpCo3!AU2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2264*(dcCoSelect=1) + OpCo2!AV2264*(dcCoSelect=2) + OpCo3!AV2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2264*(dcCoSelect=1) + OpCo2!AW2264*(dcCoSelect=2) + OpCo3!AW2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2264*(dcCoSelect=1) + OpCo2!AX2264*(dcCoSelect=2) + OpCo3!AX2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2264*(dcCoSelect=1) + OpCo2!AY2264*(dcCoSelect=2) + OpCo3!AY2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2264*(dcCoSelect=1) + OpCo2!AZ2264*(dcCoSelect=2) + OpCo3!AZ2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2264*(dcCoSelect=1) + OpCo2!BA2264*(dcCoSelect=2) + OpCo3!BA2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2264*(dcCoSelect=1) + OpCo2!BB2264*(dcCoSelect=2) + OpCo3!BB2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2264*(dcCoSelect=1) + OpCo2!BC2264*(dcCoSelect=2) + OpCo3!BC2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2264*(dcCoSelect=1) + OpCo2!BD2264*(dcCoSelect=2) + OpCo3!BD2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2264*(dcCoSelect=1) + OpCo2!BE2264*(dcCoSelect=2) + OpCo3!BE2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2264*(dcCoSelect=1) + OpCo2!BF2264*(dcCoSelect=2) + OpCo3!BF2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2264*(dcCoSelect=1) + OpCo2!BG2264*(dcCoSelect=2) + OpCo3!BG2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2264*(dcCoSelect=1) + OpCo2!BH2264*(dcCoSelect=2) + OpCo3!BH2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2264*(dcCoSelect=1) + OpCo2!BI2264*(dcCoSelect=2) + OpCo3!BI2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2264*(dcCoSelect=1) + OpCo2!BJ2264*(dcCoSelect=2) + OpCo3!BJ2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2264*(dcCoSelect=1) + OpCo2!BK2264*(dcCoSelect=2) + OpCo3!BK2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2264*(dcCoSelect=1) + OpCo2!BL2264*(dcCoSelect=2) + OpCo3!BL2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2264*(dcCoSelect=1) + OpCo2!BM2264*(dcCoSelect=2) + OpCo3!BM2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2264*(dcCoSelect=1) + OpCo2!BN2264*(dcCoSelect=2) + OpCo3!BN2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2264*(dcCoSelect=1) + OpCo2!BO2264*(dcCoSelect=2) + OpCo3!BO2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2264*(dcCoSelect=1) + OpCo2!BP2264*(dcCoSelect=2) + OpCo3!BP2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2264*(dcCoSelect=1) + OpCo2!BQ2264*(dcCoSelect=2) + OpCo3!BQ2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2264*(dcCoSelect=1) + OpCo2!BR2264*(dcCoSelect=2) + OpCo3!BR2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2264*(dcCoSelect=1) + OpCo2!BS2264*(dcCoSelect=2) + OpCo3!BS2264*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2264*(dcCoSelect=1) + OpCo2!BT2264*(dcCoSelect=2) + OpCo3!BT2264*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1079,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1079","v":11},null,null,null,null,null,{"$f":"OpCo1!M2267*(dcCoSelect=1) + OpCo2!M2267*(dcCoSelect=2) + OpCo3!M2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2267*(dcCoSelect=1) + OpCo2!N2267*(dcCoSelect=2) + OpCo3!N2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2267*(dcCoSelect=1) + OpCo2!O2267*(dcCoSelect=2) + OpCo3!O2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2267*(dcCoSelect=1) + OpCo2!P2267*(dcCoSelect=2) + OpCo3!P2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2267*(dcCoSelect=1) + OpCo2!Q2267*(dcCoSelect=2) + OpCo3!Q2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2267*(dcCoSelect=1) + OpCo2!R2267*(dcCoSelect=2) + OpCo3!R2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2267*(dcCoSelect=1) + OpCo2!S2267*(dcCoSelect=2) + OpCo3!S2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2267*(dcCoSelect=1) + OpCo2!T2267*(dcCoSelect=2) + OpCo3!T2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2267*(dcCoSelect=1) + OpCo2!U2267*(dcCoSelect=2) + OpCo3!U2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2267*(dcCoSelect=1) + OpCo2!V2267*(dcCoSelect=2) + OpCo3!V2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2267*(dcCoSelect=1) + OpCo2!W2267*(dcCoSelect=2) + OpCo3!W2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2267*(dcCoSelect=1) + OpCo2!X2267*(dcCoSelect=2) + OpCo3!X2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2267*(dcCoSelect=1) + OpCo2!Y2267*(dcCoSelect=2) + OpCo3!Y2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2267*(dcCoSelect=1) + OpCo2!Z2267*(dcCoSelect=2) + OpCo3!Z2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2267*(dcCoSelect=1) + OpCo2!AA2267*(dcCoSelect=2) + OpCo3!AA2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2267*(dcCoSelect=1) + OpCo2!AB2267*(dcCoSelect=2) + OpCo3!AB2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2267*(dcCoSelect=1) + OpCo2!AC2267*(dcCoSelect=2) + OpCo3!AC2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2267*(dcCoSelect=1) + OpCo2!AD2267*(dcCoSelect=2) + OpCo3!AD2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2267*(dcCoSelect=1) + OpCo2!AE2267*(dcCoSelect=2) + OpCo3!AE2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2267*(dcCoSelect=1) + OpCo2!AF2267*(dcCoSelect=2) + OpCo3!AF2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2267*(dcCoSelect=1) + OpCo2!AG2267*(dcCoSelect=2) + OpCo3!AG2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2267*(dcCoSelect=1) + OpCo2!AH2267*(dcCoSelect=2) + OpCo3!AH2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2267*(dcCoSelect=1) + OpCo2!AI2267*(dcCoSelect=2) + OpCo3!AI2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2267*(dcCoSelect=1) + OpCo2!AJ2267*(dcCoSelect=2) + OpCo3!AJ2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2267*(dcCoSelect=1) + OpCo2!AK2267*(dcCoSelect=2) + OpCo3!AK2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2267*(dcCoSelect=1) + OpCo2!AL2267*(dcCoSelect=2) + OpCo3!AL2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2267*(dcCoSelect=1) + OpCo2!AM2267*(dcCoSelect=2) + OpCo3!AM2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2267*(dcCoSelect=1) + OpCo2!AN2267*(dcCoSelect=2) + OpCo3!AN2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2267*(dcCoSelect=1) + OpCo2!AO2267*(dcCoSelect=2) + OpCo3!AO2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2267*(dcCoSelect=1) + OpCo2!AP2267*(dcCoSelect=2) + OpCo3!AP2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2267*(dcCoSelect=1) + OpCo2!AQ2267*(dcCoSelect=2) + OpCo3!AQ2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2267*(dcCoSelect=1) + OpCo2!AR2267*(dcCoSelect=2) + OpCo3!AR2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2267*(dcCoSelect=1) + OpCo2!AS2267*(dcCoSelect=2) + OpCo3!AS2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2267*(dcCoSelect=1) + OpCo2!AT2267*(dcCoSelect=2) + OpCo3!AT2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2267*(dcCoSelect=1) + OpCo2!AU2267*(dcCoSelect=2) + OpCo3!AU2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2267*(dcCoSelect=1) + OpCo2!AV2267*(dcCoSelect=2) + OpCo3!AV2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2267*(dcCoSelect=1) + OpCo2!AW2267*(dcCoSelect=2) + OpCo3!AW2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2267*(dcCoSelect=1) + OpCo2!AX2267*(dcCoSelect=2) + OpCo3!AX2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2267*(dcCoSelect=1) + OpCo2!AY2267*(dcCoSelect=2) + OpCo3!AY2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2267*(dcCoSelect=1) + OpCo2!AZ2267*(dcCoSelect=2) + OpCo3!AZ2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2267*(dcCoSelect=1) + OpCo2!BA2267*(dcCoSelect=2) + OpCo3!BA2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2267*(dcCoSelect=1) + OpCo2!BB2267*(dcCoSelect=2) + OpCo3!BB2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2267*(dcCoSelect=1) + OpCo2!BC2267*(dcCoSelect=2) + OpCo3!BC2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2267*(dcCoSelect=1) + OpCo2!BD2267*(dcCoSelect=2) + OpCo3!BD2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2267*(dcCoSelect=1) + OpCo2!BE2267*(dcCoSelect=2) + OpCo3!BE2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2267*(dcCoSelect=1) + OpCo2!BF2267*(dcCoSelect=2) + OpCo3!BF2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2267*(dcCoSelect=1) + OpCo2!BG2267*(dcCoSelect=2) + OpCo3!BG2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2267*(dcCoSelect=1) + OpCo2!BH2267*(dcCoSelect=2) + OpCo3!BH2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2267*(dcCoSelect=1) + OpCo2!BI2267*(dcCoSelect=2) + OpCo3!BI2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2267*(dcCoSelect=1) + OpCo2!BJ2267*(dcCoSelect=2) + OpCo3!BJ2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2267*(dcCoSelect=1) + OpCo2!BK2267*(dcCoSelect=2) + OpCo3!BK2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2267*(dcCoSelect=1) + OpCo2!BL2267*(dcCoSelect=2) + OpCo3!BL2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2267*(dcCoSelect=1) + OpCo2!BM2267*(dcCoSelect=2) + OpCo3!BM2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2267*(dcCoSelect=1) + OpCo2!BN2267*(dcCoSelect=2) + OpCo3!BN2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2267*(dcCoSelect=1) + OpCo2!BO2267*(dcCoSelect=2) + OpCo3!BO2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2267*(dcCoSelect=1) + OpCo2!BP2267*(dcCoSelect=2) + OpCo3!BP2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2267*(dcCoSelect=1) + OpCo2!BQ2267*(dcCoSelect=2) + OpCo3!BQ2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2267*(dcCoSelect=1) + OpCo2!BR2267*(dcCoSelect=2) + OpCo3!BR2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2267*(dcCoSelect=1) + OpCo2!BS2267*(dcCoSelect=2) + OpCo3!BS2267*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2267*(dcCoSelect=1) + OpCo2!BT2267*(dcCoSelect=2) + OpCo3!BT2267*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1083,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1082","v":12},null,null,null,null,null,{"$f":"OpCo1!M2270*(dcCoSelect=1) + OpCo2!M2270*(dcCoSelect=2) + OpCo3!M2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2270*(dcCoSelect=1) + OpCo2!N2270*(dcCoSelect=2) + OpCo3!N2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2270*(dcCoSelect=1) + OpCo2!O2270*(dcCoSelect=2) + OpCo3!O2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2270*(dcCoSelect=1) + OpCo2!P2270*(dcCoSelect=2) + OpCo3!P2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2270*(dcCoSelect=1) + OpCo2!Q2270*(dcCoSelect=2) + OpCo3!Q2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2270*(dcCoSelect=1) + OpCo2!R2270*(dcCoSelect=2) + OpCo3!R2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2270*(dcCoSelect=1) + OpCo2!S2270*(dcCoSelect=2) + OpCo3!S2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2270*(dcCoSelect=1) + OpCo2!T2270*(dcCoSelect=2) + OpCo3!T2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2270*(dcCoSelect=1) + OpCo2!U2270*(dcCoSelect=2) + OpCo3!U2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2270*(dcCoSelect=1) + OpCo2!V2270*(dcCoSelect=2) + OpCo3!V2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2270*(dcCoSelect=1) + OpCo2!W2270*(dcCoSelect=2) + OpCo3!W2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2270*(dcCoSelect=1) + OpCo2!X2270*(dcCoSelect=2) + OpCo3!X2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2270*(dcCoSelect=1) + OpCo2!Y2270*(dcCoSelect=2) + OpCo3!Y2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2270*(dcCoSelect=1) + OpCo2!Z2270*(dcCoSelect=2) + OpCo3!Z2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2270*(dcCoSelect=1) + OpCo2!AA2270*(dcCoSelect=2) + OpCo3!AA2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2270*(dcCoSelect=1) + OpCo2!AB2270*(dcCoSelect=2) + OpCo3!AB2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2270*(dcCoSelect=1) + OpCo2!AC2270*(dcCoSelect=2) + OpCo3!AC2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2270*(dcCoSelect=1) + OpCo2!AD2270*(dcCoSelect=2) + OpCo3!AD2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2270*(dcCoSelect=1) + OpCo2!AE2270*(dcCoSelect=2) + OpCo3!AE2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2270*(dcCoSelect=1) + OpCo2!AF2270*(dcCoSelect=2) + OpCo3!AF2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2270*(dcCoSelect=1) + OpCo2!AG2270*(dcCoSelect=2) + OpCo3!AG2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2270*(dcCoSelect=1) + OpCo2!AH2270*(dcCoSelect=2) + OpCo3!AH2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2270*(dcCoSelect=1) + OpCo2!AI2270*(dcCoSelect=2) + OpCo3!AI2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2270*(dcCoSelect=1) + OpCo2!AJ2270*(dcCoSelect=2) + OpCo3!AJ2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2270*(dcCoSelect=1) + OpCo2!AK2270*(dcCoSelect=2) + OpCo3!AK2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2270*(dcCoSelect=1) + OpCo2!AL2270*(dcCoSelect=2) + OpCo3!AL2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2270*(dcCoSelect=1) + OpCo2!AM2270*(dcCoSelect=2) + OpCo3!AM2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2270*(dcCoSelect=1) + OpCo2!AN2270*(dcCoSelect=2) + OpCo3!AN2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2270*(dcCoSelect=1) + OpCo2!AO2270*(dcCoSelect=2) + OpCo3!AO2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2270*(dcCoSelect=1) + OpCo2!AP2270*(dcCoSelect=2) + OpCo3!AP2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2270*(dcCoSelect=1) + OpCo2!AQ2270*(dcCoSelect=2) + OpCo3!AQ2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2270*(dcCoSelect=1) + OpCo2!AR2270*(dcCoSelect=2) + OpCo3!AR2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2270*(dcCoSelect=1) + OpCo2!AS2270*(dcCoSelect=2) + OpCo3!AS2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2270*(dcCoSelect=1) + OpCo2!AT2270*(dcCoSelect=2) + OpCo3!AT2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2270*(dcCoSelect=1) + OpCo2!AU2270*(dcCoSelect=2) + OpCo3!AU2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2270*(dcCoSelect=1) + OpCo2!AV2270*(dcCoSelect=2) + OpCo3!AV2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2270*(dcCoSelect=1) + OpCo2!AW2270*(dcCoSelect=2) + OpCo3!AW2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2270*(dcCoSelect=1) + OpCo2!AX2270*(dcCoSelect=2) + OpCo3!AX2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2270*(dcCoSelect=1) + OpCo2!AY2270*(dcCoSelect=2) + OpCo3!AY2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2270*(dcCoSelect=1) + OpCo2!AZ2270*(dcCoSelect=2) + OpCo3!AZ2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2270*(dcCoSelect=1) + OpCo2!BA2270*(dcCoSelect=2) + OpCo3!BA2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2270*(dcCoSelect=1) + OpCo2!BB2270*(dcCoSelect=2) + OpCo3!BB2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2270*(dcCoSelect=1) + OpCo2!BC2270*(dcCoSelect=2) + OpCo3!BC2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2270*(dcCoSelect=1) + OpCo2!BD2270*(dcCoSelect=2) + OpCo3!BD2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2270*(dcCoSelect=1) + OpCo2!BE2270*(dcCoSelect=2) + OpCo3!BE2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2270*(dcCoSelect=1) + OpCo2!BF2270*(dcCoSelect=2) + OpCo3!BF2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2270*(dcCoSelect=1) + OpCo2!BG2270*(dcCoSelect=2) + OpCo3!BG2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2270*(dcCoSelect=1) + OpCo2!BH2270*(dcCoSelect=2) + OpCo3!BH2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2270*(dcCoSelect=1) + OpCo2!BI2270*(dcCoSelect=2) + OpCo3!BI2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2270*(dcCoSelect=1) + OpCo2!BJ2270*(dcCoSelect=2) + OpCo3!BJ2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2270*(dcCoSelect=1) + OpCo2!BK2270*(dcCoSelect=2) + OpCo3!BK2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2270*(dcCoSelect=1) + OpCo2!BL2270*(dcCoSelect=2) + OpCo3!BL2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2270*(dcCoSelect=1) + OpCo2!BM2270*(dcCoSelect=2) + OpCo3!BM2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2270*(dcCoSelect=1) + OpCo2!BN2270*(dcCoSelect=2) + OpCo3!BN2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2270*(dcCoSelect=1) + OpCo2!BO2270*(dcCoSelect=2) + OpCo3!BO2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2270*(dcCoSelect=1) + OpCo2!BP2270*(dcCoSelect=2) + OpCo3!BP2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2270*(dcCoSelect=1) + OpCo2!BQ2270*(dcCoSelect=2) + OpCo3!BQ2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2270*(dcCoSelect=1) + OpCo2!BR2270*(dcCoSelect=2) + OpCo3!BR2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2270*(dcCoSelect=1) + OpCo2!BS2270*(dcCoSelect=2) + OpCo3!BS2270*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2270*(dcCoSelect=1) + OpCo2!BT2270*(dcCoSelect=2) + OpCo3!BT2270*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1084,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1083","v":12},null,null,null,null,null,{"$f":"OpCo1!M2271*(dcCoSelect=1) + OpCo2!M2271*(dcCoSelect=2) + OpCo3!M2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2271*(dcCoSelect=1) + OpCo2!N2271*(dcCoSelect=2) + OpCo3!N2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2271*(dcCoSelect=1) + OpCo2!O2271*(dcCoSelect=2) + OpCo3!O2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2271*(dcCoSelect=1) + OpCo2!P2271*(dcCoSelect=2) + OpCo3!P2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2271*(dcCoSelect=1) + OpCo2!Q2271*(dcCoSelect=2) + OpCo3!Q2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2271*(dcCoSelect=1) + OpCo2!R2271*(dcCoSelect=2) + OpCo3!R2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2271*(dcCoSelect=1) + OpCo2!S2271*(dcCoSelect=2) + OpCo3!S2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2271*(dcCoSelect=1) + OpCo2!T2271*(dcCoSelect=2) + OpCo3!T2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2271*(dcCoSelect=1) + OpCo2!U2271*(dcCoSelect=2) + OpCo3!U2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2271*(dcCoSelect=1) + OpCo2!V2271*(dcCoSelect=2) + OpCo3!V2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2271*(dcCoSelect=1) + OpCo2!W2271*(dcCoSelect=2) + OpCo3!W2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2271*(dcCoSelect=1) + OpCo2!X2271*(dcCoSelect=2) + OpCo3!X2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2271*(dcCoSelect=1) + OpCo2!Y2271*(dcCoSelect=2) + OpCo3!Y2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2271*(dcCoSelect=1) + OpCo2!Z2271*(dcCoSelect=2) + OpCo3!Z2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2271*(dcCoSelect=1) + OpCo2!AA2271*(dcCoSelect=2) + OpCo3!AA2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2271*(dcCoSelect=1) + OpCo2!AB2271*(dcCoSelect=2) + OpCo3!AB2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2271*(dcCoSelect=1) + OpCo2!AC2271*(dcCoSelect=2) + OpCo3!AC2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2271*(dcCoSelect=1) + OpCo2!AD2271*(dcCoSelect=2) + OpCo3!AD2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2271*(dcCoSelect=1) + OpCo2!AE2271*(dcCoSelect=2) + OpCo3!AE2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2271*(dcCoSelect=1) + OpCo2!AF2271*(dcCoSelect=2) + OpCo3!AF2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2271*(dcCoSelect=1) + OpCo2!AG2271*(dcCoSelect=2) + OpCo3!AG2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2271*(dcCoSelect=1) + OpCo2!AH2271*(dcCoSelect=2) + OpCo3!AH2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2271*(dcCoSelect=1) + OpCo2!AI2271*(dcCoSelect=2) + OpCo3!AI2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2271*(dcCoSelect=1) + OpCo2!AJ2271*(dcCoSelect=2) + OpCo3!AJ2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2271*(dcCoSelect=1) + OpCo2!AK2271*(dcCoSelect=2) + OpCo3!AK2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2271*(dcCoSelect=1) + OpCo2!AL2271*(dcCoSelect=2) + OpCo3!AL2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2271*(dcCoSelect=1) + OpCo2!AM2271*(dcCoSelect=2) + OpCo3!AM2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2271*(dcCoSelect=1) + OpCo2!AN2271*(dcCoSelect=2) + OpCo3!AN2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2271*(dcCoSelect=1) + OpCo2!AO2271*(dcCoSelect=2) + OpCo3!AO2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2271*(dcCoSelect=1) + OpCo2!AP2271*(dcCoSelect=2) + OpCo3!AP2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2271*(dcCoSelect=1) + OpCo2!AQ2271*(dcCoSelect=2) + OpCo3!AQ2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2271*(dcCoSelect=1) + OpCo2!AR2271*(dcCoSelect=2) + OpCo3!AR2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2271*(dcCoSelect=1) + OpCo2!AS2271*(dcCoSelect=2) + OpCo3!AS2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2271*(dcCoSelect=1) + OpCo2!AT2271*(dcCoSelect=2) + OpCo3!AT2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2271*(dcCoSelect=1) + OpCo2!AU2271*(dcCoSelect=2) + OpCo3!AU2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2271*(dcCoSelect=1) + OpCo2!AV2271*(dcCoSelect=2) + OpCo3!AV2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2271*(dcCoSelect=1) + OpCo2!AW2271*(dcCoSelect=2) + OpCo3!AW2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2271*(dcCoSelect=1) + OpCo2!AX2271*(dcCoSelect=2) + OpCo3!AX2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2271*(dcCoSelect=1) + OpCo2!AY2271*(dcCoSelect=2) + OpCo3!AY2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2271*(dcCoSelect=1) + OpCo2!AZ2271*(dcCoSelect=2) + OpCo3!AZ2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2271*(dcCoSelect=1) + OpCo2!BA2271*(dcCoSelect=2) + OpCo3!BA2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2271*(dcCoSelect=1) + OpCo2!BB2271*(dcCoSelect=2) + OpCo3!BB2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2271*(dcCoSelect=1) + OpCo2!BC2271*(dcCoSelect=2) + OpCo3!BC2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2271*(dcCoSelect=1) + OpCo2!BD2271*(dcCoSelect=2) + OpCo3!BD2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2271*(dcCoSelect=1) + OpCo2!BE2271*(dcCoSelect=2) + OpCo3!BE2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2271*(dcCoSelect=1) + OpCo2!BF2271*(dcCoSelect=2) + OpCo3!BF2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2271*(dcCoSelect=1) + OpCo2!BG2271*(dcCoSelect=2) + OpCo3!BG2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2271*(dcCoSelect=1) + OpCo2!BH2271*(dcCoSelect=2) + OpCo3!BH2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2271*(dcCoSelect=1) + OpCo2!BI2271*(dcCoSelect=2) + OpCo3!BI2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2271*(dcCoSelect=1) + OpCo2!BJ2271*(dcCoSelect=2) + OpCo3!BJ2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2271*(dcCoSelect=1) + OpCo2!BK2271*(dcCoSelect=2) + OpCo3!BK2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2271*(dcCoSelect=1) + OpCo2!BL2271*(dcCoSelect=2) + OpCo3!BL2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2271*(dcCoSelect=1) + OpCo2!BM2271*(dcCoSelect=2) + OpCo3!BM2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2271*(dcCoSelect=1) + OpCo2!BN2271*(dcCoSelect=2) + OpCo3!BN2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2271*(dcCoSelect=1) + OpCo2!BO2271*(dcCoSelect=2) + OpCo3!BO2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2271*(dcCoSelect=1) + OpCo2!BP2271*(dcCoSelect=2) + OpCo3!BP2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2271*(dcCoSelect=1) + OpCo2!BQ2271*(dcCoSelect=2) + OpCo3!BQ2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2271*(dcCoSelect=1) + OpCo2!BR2271*(dcCoSelect=2) + OpCo3!BR2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2271*(dcCoSelect=1) + OpCo2!BS2271*(dcCoSelect=2) + OpCo3!BS2271*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2271*(dcCoSelect=1) + OpCo2!BT2271*(dcCoSelect=2) + OpCo3!BT2271*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1088,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},null,"£000",{"$f":"MAX(G$1015:G1087)+1","v":13},null,null,null,null,null,{"$f":"OpCo1!M2275*(dcCoSelect=1) + OpCo2!M2275*(dcCoSelect=2) + OpCo3!M2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2275*(dcCoSelect=1) + OpCo2!N2275*(dcCoSelect=2) + OpCo3!N2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2275*(dcCoSelect=1) + OpCo2!O2275*(dcCoSelect=2) + OpCo3!O2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2275*(dcCoSelect=1) + OpCo2!P2275*(dcCoSelect=2) + OpCo3!P2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2275*(dcCoSelect=1) + OpCo2!Q2275*(dcCoSelect=2) + OpCo3!Q2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2275*(dcCoSelect=1) + OpCo2!R2275*(dcCoSelect=2) + OpCo3!R2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2275*(dcCoSelect=1) + OpCo2!S2275*(dcCoSelect=2) + OpCo3!S2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2275*(dcCoSelect=1) + OpCo2!T2275*(dcCoSelect=2) + OpCo3!T2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2275*(dcCoSelect=1) + OpCo2!U2275*(dcCoSelect=2) + OpCo3!U2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2275*(dcCoSelect=1) + OpCo2!V2275*(dcCoSelect=2) + OpCo3!V2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2275*(dcCoSelect=1) + OpCo2!W2275*(dcCoSelect=2) + OpCo3!W2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2275*(dcCoSelect=1) + OpCo2!X2275*(dcCoSelect=2) + OpCo3!X2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2275*(dcCoSelect=1) + OpCo2!Y2275*(dcCoSelect=2) + OpCo3!Y2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2275*(dcCoSelect=1) + OpCo2!Z2275*(dcCoSelect=2) + OpCo3!Z2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2275*(dcCoSelect=1) + OpCo2!AA2275*(dcCoSelect=2) + OpCo3!AA2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2275*(dcCoSelect=1) + OpCo2!AB2275*(dcCoSelect=2) + OpCo3!AB2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2275*(dcCoSelect=1) + OpCo2!AC2275*(dcCoSelect=2) + OpCo3!AC2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2275*(dcCoSelect=1) + OpCo2!AD2275*(dcCoSelect=2) + OpCo3!AD2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2275*(dcCoSelect=1) + OpCo2!AE2275*(dcCoSelect=2) + OpCo3!AE2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2275*(dcCoSelect=1) + OpCo2!AF2275*(dcCoSelect=2) + OpCo3!AF2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2275*(dcCoSelect=1) + OpCo2!AG2275*(dcCoSelect=2) + OpCo3!AG2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2275*(dcCoSelect=1) + OpCo2!AH2275*(dcCoSelect=2) + OpCo3!AH2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2275*(dcCoSelect=1) + OpCo2!AI2275*(dcCoSelect=2) + OpCo3!AI2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2275*(dcCoSelect=1) + OpCo2!AJ2275*(dcCoSelect=2) + OpCo3!AJ2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2275*(dcCoSelect=1) + OpCo2!AK2275*(dcCoSelect=2) + OpCo3!AK2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2275*(dcCoSelect=1) + OpCo2!AL2275*(dcCoSelect=2) + OpCo3!AL2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2275*(dcCoSelect=1) + OpCo2!AM2275*(dcCoSelect=2) + OpCo3!AM2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2275*(dcCoSelect=1) + OpCo2!AN2275*(dcCoSelect=2) + OpCo3!AN2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2275*(dcCoSelect=1) + OpCo2!AO2275*(dcCoSelect=2) + OpCo3!AO2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2275*(dcCoSelect=1) + OpCo2!AP2275*(dcCoSelect=2) + OpCo3!AP2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2275*(dcCoSelect=1) + OpCo2!AQ2275*(dcCoSelect=2) + OpCo3!AQ2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2275*(dcCoSelect=1) + OpCo2!AR2275*(dcCoSelect=2) + OpCo3!AR2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2275*(dcCoSelect=1) + OpCo2!AS2275*(dcCoSelect=2) + OpCo3!AS2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2275*(dcCoSelect=1) + OpCo2!AT2275*(dcCoSelect=2) + OpCo3!AT2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2275*(dcCoSelect=1) + OpCo2!AU2275*(dcCoSelect=2) + OpCo3!AU2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2275*(dcCoSelect=1) + OpCo2!AV2275*(dcCoSelect=2) + OpCo3!AV2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2275*(dcCoSelect=1) + OpCo2!AW2275*(dcCoSelect=2) + OpCo3!AW2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2275*(dcCoSelect=1) + OpCo2!AX2275*(dcCoSelect=2) + OpCo3!AX2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2275*(dcCoSelect=1) + OpCo2!AY2275*(dcCoSelect=2) + OpCo3!AY2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2275*(dcCoSelect=1) + OpCo2!AZ2275*(dcCoSelect=2) + OpCo3!AZ2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2275*(dcCoSelect=1) + OpCo2!BA2275*(dcCoSelect=2) + OpCo3!BA2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2275*(dcCoSelect=1) + OpCo2!BB2275*(dcCoSelect=2) + OpCo3!BB2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2275*(dcCoSelect=1) + OpCo2!BC2275*(dcCoSelect=2) + OpCo3!BC2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2275*(dcCoSelect=1) + OpCo2!BD2275*(dcCoSelect=2) + OpCo3!BD2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2275*(dcCoSelect=1) + OpCo2!BE2275*(dcCoSelect=2) + OpCo3!BE2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2275*(dcCoSelect=1) + OpCo2!BF2275*(dcCoSelect=2) + OpCo3!BF2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2275*(dcCoSelect=1) + OpCo2!BG2275*(dcCoSelect=2) + OpCo3!BG2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2275*(dcCoSelect=1) + OpCo2!BH2275*(dcCoSelect=2) + OpCo3!BH2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2275*(dcCoSelect=1) + OpCo2!BI2275*(dcCoSelect=2) + OpCo3!BI2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2275*(dcCoSelect=1) + OpCo2!BJ2275*(dcCoSelect=2) + OpCo3!BJ2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2275*(dcCoSelect=1) + OpCo2!BK2275*(dcCoSelect=2) + OpCo3!BK2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2275*(dcCoSelect=1) + OpCo2!BL2275*(dcCoSelect=2) + OpCo3!BL2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2275*(dcCoSelect=1) + OpCo2!BM2275*(dcCoSelect=2) + OpCo3!BM2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2275*(dcCoSelect=1) + OpCo2!BN2275*(dcCoSelect=2) + OpCo3!BN2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2275*(dcCoSelect=1) + OpCo2!BO2275*(dcCoSelect=2) + OpCo3!BO2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2275*(dcCoSelect=1) + OpCo2!BP2275*(dcCoSelect=2) + OpCo3!BP2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2275*(dcCoSelect=1) + OpCo2!BQ2275*(dcCoSelect=2) + OpCo3!BQ2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2275*(dcCoSelect=1) + OpCo2!BR2275*(dcCoSelect=2) + OpCo3!BR2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2275*(dcCoSelect=1) + OpCo2!BS2275*(dcCoSelect=2) + OpCo3!BS2275*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2275*(dcCoSelect=1) + OpCo2!BT2275*(dcCoSelect=2) + OpCo3!BT2275*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1089,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1088","v":13},null,null,null,null,null,{"$f":"OpCo1!M2276*(dcCoSelect=1) + OpCo2!M2276*(dcCoSelect=2) + OpCo3!M2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2276*(dcCoSelect=1) + OpCo2!N2276*(dcCoSelect=2) + OpCo3!N2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2276*(dcCoSelect=1) + OpCo2!O2276*(dcCoSelect=2) + OpCo3!O2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2276*(dcCoSelect=1) + OpCo2!P2276*(dcCoSelect=2) + OpCo3!P2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2276*(dcCoSelect=1) + OpCo2!Q2276*(dcCoSelect=2) + OpCo3!Q2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2276*(dcCoSelect=1) + OpCo2!R2276*(dcCoSelect=2) + OpCo3!R2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2276*(dcCoSelect=1) + OpCo2!S2276*(dcCoSelect=2) + OpCo3!S2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2276*(dcCoSelect=1) + OpCo2!T2276*(dcCoSelect=2) + OpCo3!T2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2276*(dcCoSelect=1) + OpCo2!U2276*(dcCoSelect=2) + OpCo3!U2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2276*(dcCoSelect=1) + OpCo2!V2276*(dcCoSelect=2) + OpCo3!V2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2276*(dcCoSelect=1) + OpCo2!W2276*(dcCoSelect=2) + OpCo3!W2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2276*(dcCoSelect=1) + OpCo2!X2276*(dcCoSelect=2) + OpCo3!X2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2276*(dcCoSelect=1) + OpCo2!Y2276*(dcCoSelect=2) + OpCo3!Y2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2276*(dcCoSelect=1) + OpCo2!Z2276*(dcCoSelect=2) + OpCo3!Z2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2276*(dcCoSelect=1) + OpCo2!AA2276*(dcCoSelect=2) + OpCo3!AA2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2276*(dcCoSelect=1) + OpCo2!AB2276*(dcCoSelect=2) + OpCo3!AB2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2276*(dcCoSelect=1) + OpCo2!AC2276*(dcCoSelect=2) + OpCo3!AC2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2276*(dcCoSelect=1) + OpCo2!AD2276*(dcCoSelect=2) + OpCo3!AD2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2276*(dcCoSelect=1) + OpCo2!AE2276*(dcCoSelect=2) + OpCo3!AE2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2276*(dcCoSelect=1) + OpCo2!AF2276*(dcCoSelect=2) + OpCo3!AF2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2276*(dcCoSelect=1) + OpCo2!AG2276*(dcCoSelect=2) + OpCo3!AG2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2276*(dcCoSelect=1) + OpCo2!AH2276*(dcCoSelect=2) + OpCo3!AH2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2276*(dcCoSelect=1) + OpCo2!AI2276*(dcCoSelect=2) + OpCo3!AI2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2276*(dcCoSelect=1) + OpCo2!AJ2276*(dcCoSelect=2) + OpCo3!AJ2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2276*(dcCoSelect=1) + OpCo2!AK2276*(dcCoSelect=2) + OpCo3!AK2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2276*(dcCoSelect=1) + OpCo2!AL2276*(dcCoSelect=2) + OpCo3!AL2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2276*(dcCoSelect=1) + OpCo2!AM2276*(dcCoSelect=2) + OpCo3!AM2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2276*(dcCoSelect=1) + OpCo2!AN2276*(dcCoSelect=2) + OpCo3!AN2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2276*(dcCoSelect=1) + OpCo2!AO2276*(dcCoSelect=2) + OpCo3!AO2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2276*(dcCoSelect=1) + OpCo2!AP2276*(dcCoSelect=2) + OpCo3!AP2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2276*(dcCoSelect=1) + OpCo2!AQ2276*(dcCoSelect=2) + OpCo3!AQ2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2276*(dcCoSelect=1) + OpCo2!AR2276*(dcCoSelect=2) + OpCo3!AR2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2276*(dcCoSelect=1) + OpCo2!AS2276*(dcCoSelect=2) + OpCo3!AS2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2276*(dcCoSelect=1) + OpCo2!AT2276*(dcCoSelect=2) + OpCo3!AT2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2276*(dcCoSelect=1) + OpCo2!AU2276*(dcCoSelect=2) + OpCo3!AU2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2276*(dcCoSelect=1) + OpCo2!AV2276*(dcCoSelect=2) + OpCo3!AV2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2276*(dcCoSelect=1) + OpCo2!AW2276*(dcCoSelect=2) + OpCo3!AW2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2276*(dcCoSelect=1) + OpCo2!AX2276*(dcCoSelect=2) + OpCo3!AX2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2276*(dcCoSelect=1) + OpCo2!AY2276*(dcCoSelect=2) + OpCo3!AY2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2276*(dcCoSelect=1) + OpCo2!AZ2276*(dcCoSelect=2) + OpCo3!AZ2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2276*(dcCoSelect=1) + OpCo2!BA2276*(dcCoSelect=2) + OpCo3!BA2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2276*(dcCoSelect=1) + OpCo2!BB2276*(dcCoSelect=2) + OpCo3!BB2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2276*(dcCoSelect=1) + OpCo2!BC2276*(dcCoSelect=2) + OpCo3!BC2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2276*(dcCoSelect=1) + OpCo2!BD2276*(dcCoSelect=2) + OpCo3!BD2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2276*(dcCoSelect=1) + OpCo2!BE2276*(dcCoSelect=2) + OpCo3!BE2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2276*(dcCoSelect=1) + OpCo2!BF2276*(dcCoSelect=2) + OpCo3!BF2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2276*(dcCoSelect=1) + OpCo2!BG2276*(dcCoSelect=2) + OpCo3!BG2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2276*(dcCoSelect=1) + OpCo2!BH2276*(dcCoSelect=2) + OpCo3!BH2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2276*(dcCoSelect=1) + OpCo2!BI2276*(dcCoSelect=2) + OpCo3!BI2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2276*(dcCoSelect=1) + OpCo2!BJ2276*(dcCoSelect=2) + OpCo3!BJ2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2276*(dcCoSelect=1) + OpCo2!BK2276*(dcCoSelect=2) + OpCo3!BK2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2276*(dcCoSelect=1) + OpCo2!BL2276*(dcCoSelect=2) + OpCo3!BL2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2276*(dcCoSelect=1) + OpCo2!BM2276*(dcCoSelect=2) + OpCo3!BM2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2276*(dcCoSelect=1) + OpCo2!BN2276*(dcCoSelect=2) + OpCo3!BN2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2276*(dcCoSelect=1) + OpCo2!BO2276*(dcCoSelect=2) + OpCo3!BO2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2276*(dcCoSelect=1) + OpCo2!BP2276*(dcCoSelect=2) + OpCo3!BP2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2276*(dcCoSelect=1) + OpCo2!BQ2276*(dcCoSelect=2) + OpCo3!BQ2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2276*(dcCoSelect=1) + OpCo2!BR2276*(dcCoSelect=2) + OpCo3!BR2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2276*(dcCoSelect=1) + OpCo2!BS2276*(dcCoSelect=2) + OpCo3!BS2276*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2276*(dcCoSelect=1) + OpCo2!BT2276*(dcCoSelect=2) + OpCo3!BT2276*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1091,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1091","v":13},null,null,null,null,null,{"$f":"OpCo1!M2279*(dcCoSelect=1) + OpCo2!M2279*(dcCoSelect=2) + OpCo3!M2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2279*(dcCoSelect=1) + OpCo2!N2279*(dcCoSelect=2) + OpCo3!N2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2279*(dcCoSelect=1) + OpCo2!O2279*(dcCoSelect=2) + OpCo3!O2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2279*(dcCoSelect=1) + OpCo2!P2279*(dcCoSelect=2) + OpCo3!P2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2279*(dcCoSelect=1) + OpCo2!Q2279*(dcCoSelect=2) + OpCo3!Q2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2279*(dcCoSelect=1) + OpCo2!R2279*(dcCoSelect=2) + OpCo3!R2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2279*(dcCoSelect=1) + OpCo2!S2279*(dcCoSelect=2) + OpCo3!S2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2279*(dcCoSelect=1) + OpCo2!T2279*(dcCoSelect=2) + OpCo3!T2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2279*(dcCoSelect=1) + OpCo2!U2279*(dcCoSelect=2) + OpCo3!U2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2279*(dcCoSelect=1) + OpCo2!V2279*(dcCoSelect=2) + OpCo3!V2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2279*(dcCoSelect=1) + OpCo2!W2279*(dcCoSelect=2) + OpCo3!W2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2279*(dcCoSelect=1) + OpCo2!X2279*(dcCoSelect=2) + OpCo3!X2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2279*(dcCoSelect=1) + OpCo2!Y2279*(dcCoSelect=2) + OpCo3!Y2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2279*(dcCoSelect=1) + OpCo2!Z2279*(dcCoSelect=2) + OpCo3!Z2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2279*(dcCoSelect=1) + OpCo2!AA2279*(dcCoSelect=2) + OpCo3!AA2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2279*(dcCoSelect=1) + OpCo2!AB2279*(dcCoSelect=2) + OpCo3!AB2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2279*(dcCoSelect=1) + OpCo2!AC2279*(dcCoSelect=2) + OpCo3!AC2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2279*(dcCoSelect=1) + OpCo2!AD2279*(dcCoSelect=2) + OpCo3!AD2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2279*(dcCoSelect=1) + OpCo2!AE2279*(dcCoSelect=2) + OpCo3!AE2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2279*(dcCoSelect=1) + OpCo2!AF2279*(dcCoSelect=2) + OpCo3!AF2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2279*(dcCoSelect=1) + OpCo2!AG2279*(dcCoSelect=2) + OpCo3!AG2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2279*(dcCoSelect=1) + OpCo2!AH2279*(dcCoSelect=2) + OpCo3!AH2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2279*(dcCoSelect=1) + OpCo2!AI2279*(dcCoSelect=2) + OpCo3!AI2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2279*(dcCoSelect=1) + OpCo2!AJ2279*(dcCoSelect=2) + OpCo3!AJ2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2279*(dcCoSelect=1) + OpCo2!AK2279*(dcCoSelect=2) + OpCo3!AK2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2279*(dcCoSelect=1) + OpCo2!AL2279*(dcCoSelect=2) + OpCo3!AL2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2279*(dcCoSelect=1) + OpCo2!AM2279*(dcCoSelect=2) + OpCo3!AM2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2279*(dcCoSelect=1) + OpCo2!AN2279*(dcCoSelect=2) + OpCo3!AN2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2279*(dcCoSelect=1) + OpCo2!AO2279*(dcCoSelect=2) + OpCo3!AO2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2279*(dcCoSelect=1) + OpCo2!AP2279*(dcCoSelect=2) + OpCo3!AP2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2279*(dcCoSelect=1) + OpCo2!AQ2279*(dcCoSelect=2) + OpCo3!AQ2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2279*(dcCoSelect=1) + OpCo2!AR2279*(dcCoSelect=2) + OpCo3!AR2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2279*(dcCoSelect=1) + OpCo2!AS2279*(dcCoSelect=2) + OpCo3!AS2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2279*(dcCoSelect=1) + OpCo2!AT2279*(dcCoSelect=2) + OpCo3!AT2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2279*(dcCoSelect=1) + OpCo2!AU2279*(dcCoSelect=2) + OpCo3!AU2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2279*(dcCoSelect=1) + OpCo2!AV2279*(dcCoSelect=2) + OpCo3!AV2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2279*(dcCoSelect=1) + OpCo2!AW2279*(dcCoSelect=2) + OpCo3!AW2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2279*(dcCoSelect=1) + OpCo2!AX2279*(dcCoSelect=2) + OpCo3!AX2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2279*(dcCoSelect=1) + OpCo2!AY2279*(dcCoSelect=2) + OpCo3!AY2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2279*(dcCoSelect=1) + OpCo2!AZ2279*(dcCoSelect=2) + OpCo3!AZ2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2279*(dcCoSelect=1) + OpCo2!BA2279*(dcCoSelect=2) + OpCo3!BA2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2279*(dcCoSelect=1) + OpCo2!BB2279*(dcCoSelect=2) + OpCo3!BB2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2279*(dcCoSelect=1) + OpCo2!BC2279*(dcCoSelect=2) + OpCo3!BC2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2279*(dcCoSelect=1) + OpCo2!BD2279*(dcCoSelect=2) + OpCo3!BD2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2279*(dcCoSelect=1) + OpCo2!BE2279*(dcCoSelect=2) + OpCo3!BE2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2279*(dcCoSelect=1) + OpCo2!BF2279*(dcCoSelect=2) + OpCo3!BF2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2279*(dcCoSelect=1) + OpCo2!BG2279*(dcCoSelect=2) + OpCo3!BG2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2279*(dcCoSelect=1) + OpCo2!BH2279*(dcCoSelect=2) + OpCo3!BH2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2279*(dcCoSelect=1) + OpCo2!BI2279*(dcCoSelect=2) + OpCo3!BI2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2279*(dcCoSelect=1) + OpCo2!BJ2279*(dcCoSelect=2) + OpCo3!BJ2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2279*(dcCoSelect=1) + OpCo2!BK2279*(dcCoSelect=2) + OpCo3!BK2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2279*(dcCoSelect=1) + OpCo2!BL2279*(dcCoSelect=2) + OpCo3!BL2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2279*(dcCoSelect=1) + OpCo2!BM2279*(dcCoSelect=2) + OpCo3!BM2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2279*(dcCoSelect=1) + OpCo2!BN2279*(dcCoSelect=2) + OpCo3!BN2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2279*(dcCoSelect=1) + OpCo2!BO2279*(dcCoSelect=2) + OpCo3!BO2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2279*(dcCoSelect=1) + OpCo2!BP2279*(dcCoSelect=2) + OpCo3!BP2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2279*(dcCoSelect=1) + OpCo2!BQ2279*(dcCoSelect=2) + OpCo3!BQ2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2279*(dcCoSelect=1) + OpCo2!BR2279*(dcCoSelect=2) + OpCo3!BR2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2279*(dcCoSelect=1) + OpCo2!BS2279*(dcCoSelect=2) + OpCo3!BS2279*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2279*(dcCoSelect=1) + OpCo2!BT2279*(dcCoSelect=2) + OpCo3!BT2279*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1095,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1094","v":14},null,null,null,null,null,{"$f":"OpCo1!M2282*(dcCoSelect=1) + OpCo2!M2282*(dcCoSelect=2) + OpCo3!M2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2282*(dcCoSelect=1) + OpCo2!N2282*(dcCoSelect=2) + OpCo3!N2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2282*(dcCoSelect=1) + OpCo2!O2282*(dcCoSelect=2) + OpCo3!O2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2282*(dcCoSelect=1) + OpCo2!P2282*(dcCoSelect=2) + OpCo3!P2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2282*(dcCoSelect=1) + OpCo2!Q2282*(dcCoSelect=2) + OpCo3!Q2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2282*(dcCoSelect=1) + OpCo2!R2282*(dcCoSelect=2) + OpCo3!R2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2282*(dcCoSelect=1) + OpCo2!S2282*(dcCoSelect=2) + OpCo3!S2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2282*(dcCoSelect=1) + OpCo2!T2282*(dcCoSelect=2) + OpCo3!T2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2282*(dcCoSelect=1) + OpCo2!U2282*(dcCoSelect=2) + OpCo3!U2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2282*(dcCoSelect=1) + OpCo2!V2282*(dcCoSelect=2) + OpCo3!V2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2282*(dcCoSelect=1) + OpCo2!W2282*(dcCoSelect=2) + OpCo3!W2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2282*(dcCoSelect=1) + OpCo2!X2282*(dcCoSelect=2) + OpCo3!X2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2282*(dcCoSelect=1) + OpCo2!Y2282*(dcCoSelect=2) + OpCo3!Y2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2282*(dcCoSelect=1) + OpCo2!Z2282*(dcCoSelect=2) + OpCo3!Z2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2282*(dcCoSelect=1) + OpCo2!AA2282*(dcCoSelect=2) + OpCo3!AA2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2282*(dcCoSelect=1) + OpCo2!AB2282*(dcCoSelect=2) + OpCo3!AB2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2282*(dcCoSelect=1) + OpCo2!AC2282*(dcCoSelect=2) + OpCo3!AC2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2282*(dcCoSelect=1) + OpCo2!AD2282*(dcCoSelect=2) + OpCo3!AD2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2282*(dcCoSelect=1) + OpCo2!AE2282*(dcCoSelect=2) + OpCo3!AE2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2282*(dcCoSelect=1) + OpCo2!AF2282*(dcCoSelect=2) + OpCo3!AF2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2282*(dcCoSelect=1) + OpCo2!AG2282*(dcCoSelect=2) + OpCo3!AG2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2282*(dcCoSelect=1) + OpCo2!AH2282*(dcCoSelect=2) + OpCo3!AH2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2282*(dcCoSelect=1) + OpCo2!AI2282*(dcCoSelect=2) + OpCo3!AI2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2282*(dcCoSelect=1) + OpCo2!AJ2282*(dcCoSelect=2) + OpCo3!AJ2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2282*(dcCoSelect=1) + OpCo2!AK2282*(dcCoSelect=2) + OpCo3!AK2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2282*(dcCoSelect=1) + OpCo2!AL2282*(dcCoSelect=2) + OpCo3!AL2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2282*(dcCoSelect=1) + OpCo2!AM2282*(dcCoSelect=2) + OpCo3!AM2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2282*(dcCoSelect=1) + OpCo2!AN2282*(dcCoSelect=2) + OpCo3!AN2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2282*(dcCoSelect=1) + OpCo2!AO2282*(dcCoSelect=2) + OpCo3!AO2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2282*(dcCoSelect=1) + OpCo2!AP2282*(dcCoSelect=2) + OpCo3!AP2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2282*(dcCoSelect=1) + OpCo2!AQ2282*(dcCoSelect=2) + OpCo3!AQ2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2282*(dcCoSelect=1) + OpCo2!AR2282*(dcCoSelect=2) + OpCo3!AR2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2282*(dcCoSelect=1) + OpCo2!AS2282*(dcCoSelect=2) + OpCo3!AS2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2282*(dcCoSelect=1) + OpCo2!AT2282*(dcCoSelect=2) + OpCo3!AT2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2282*(dcCoSelect=1) + OpCo2!AU2282*(dcCoSelect=2) + OpCo3!AU2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2282*(dcCoSelect=1) + OpCo2!AV2282*(dcCoSelect=2) + OpCo3!AV2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2282*(dcCoSelect=1) + OpCo2!AW2282*(dcCoSelect=2) + OpCo3!AW2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2282*(dcCoSelect=1) + OpCo2!AX2282*(dcCoSelect=2) + OpCo3!AX2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2282*(dcCoSelect=1) + OpCo2!AY2282*(dcCoSelect=2) + OpCo3!AY2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2282*(dcCoSelect=1) + OpCo2!AZ2282*(dcCoSelect=2) + OpCo3!AZ2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2282*(dcCoSelect=1) + OpCo2!BA2282*(dcCoSelect=2) + OpCo3!BA2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2282*(dcCoSelect=1) + OpCo2!BB2282*(dcCoSelect=2) + OpCo3!BB2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2282*(dcCoSelect=1) + OpCo2!BC2282*(dcCoSelect=2) + OpCo3!BC2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2282*(dcCoSelect=1) + OpCo2!BD2282*(dcCoSelect=2) + OpCo3!BD2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2282*(dcCoSelect=1) + OpCo2!BE2282*(dcCoSelect=2) + OpCo3!BE2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2282*(dcCoSelect=1) + OpCo2!BF2282*(dcCoSelect=2) + OpCo3!BF2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2282*(dcCoSelect=1) + OpCo2!BG2282*(dcCoSelect=2) + OpCo3!BG2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2282*(dcCoSelect=1) + OpCo2!BH2282*(dcCoSelect=2) + OpCo3!BH2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2282*(dcCoSelect=1) + OpCo2!BI2282*(dcCoSelect=2) + OpCo3!BI2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2282*(dcCoSelect=1) + OpCo2!BJ2282*(dcCoSelect=2) + OpCo3!BJ2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2282*(dcCoSelect=1) + OpCo2!BK2282*(dcCoSelect=2) + OpCo3!BK2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2282*(dcCoSelect=1) + OpCo2!BL2282*(dcCoSelect=2) + OpCo3!BL2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2282*(dcCoSelect=1) + OpCo2!BM2282*(dcCoSelect=2) + OpCo3!BM2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2282*(dcCoSelect=1) + OpCo2!BN2282*(dcCoSelect=2) + OpCo3!BN2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2282*(dcCoSelect=1) + OpCo2!BO2282*(dcCoSelect=2) + OpCo3!BO2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2282*(dcCoSelect=1) + OpCo2!BP2282*(dcCoSelect=2) + OpCo3!BP2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2282*(dcCoSelect=1) + OpCo2!BQ2282*(dcCoSelect=2) + OpCo3!BQ2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2282*(dcCoSelect=1) + OpCo2!BR2282*(dcCoSelect=2) + OpCo3!BR2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2282*(dcCoSelect=1) + OpCo2!BS2282*(dcCoSelect=2) + OpCo3!BS2282*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2282*(dcCoSelect=1) + OpCo2!BT2282*(dcCoSelect=2) + OpCo3!BT2282*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1097,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1097","v":14},null,null,null,null,null,{"$f":"OpCo1!M2285*(dcCoSelect=1) + OpCo2!M2285*(dcCoSelect=2) + OpCo3!M2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2285*(dcCoSelect=1) + OpCo2!N2285*(dcCoSelect=2) + OpCo3!N2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2285*(dcCoSelect=1) + OpCo2!O2285*(dcCoSelect=2) + OpCo3!O2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2285*(dcCoSelect=1) + OpCo2!P2285*(dcCoSelect=2) + OpCo3!P2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2285*(dcCoSelect=1) + OpCo2!Q2285*(dcCoSelect=2) + OpCo3!Q2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2285*(dcCoSelect=1) + OpCo2!R2285*(dcCoSelect=2) + OpCo3!R2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2285*(dcCoSelect=1) + OpCo2!S2285*(dcCoSelect=2) + OpCo3!S2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2285*(dcCoSelect=1) + OpCo2!T2285*(dcCoSelect=2) + OpCo3!T2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2285*(dcCoSelect=1) + OpCo2!U2285*(dcCoSelect=2) + OpCo3!U2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2285*(dcCoSelect=1) + OpCo2!V2285*(dcCoSelect=2) + OpCo3!V2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2285*(dcCoSelect=1) + OpCo2!W2285*(dcCoSelect=2) + OpCo3!W2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2285*(dcCoSelect=1) + OpCo2!X2285*(dcCoSelect=2) + OpCo3!X2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2285*(dcCoSelect=1) + OpCo2!Y2285*(dcCoSelect=2) + OpCo3!Y2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2285*(dcCoSelect=1) + OpCo2!Z2285*(dcCoSelect=2) + OpCo3!Z2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2285*(dcCoSelect=1) + OpCo2!AA2285*(dcCoSelect=2) + OpCo3!AA2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2285*(dcCoSelect=1) + OpCo2!AB2285*(dcCoSelect=2) + OpCo3!AB2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2285*(dcCoSelect=1) + OpCo2!AC2285*(dcCoSelect=2) + OpCo3!AC2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2285*(dcCoSelect=1) + OpCo2!AD2285*(dcCoSelect=2) + OpCo3!AD2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2285*(dcCoSelect=1) + OpCo2!AE2285*(dcCoSelect=2) + OpCo3!AE2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2285*(dcCoSelect=1) + OpCo2!AF2285*(dcCoSelect=2) + OpCo3!AF2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2285*(dcCoSelect=1) + OpCo2!AG2285*(dcCoSelect=2) + OpCo3!AG2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2285*(dcCoSelect=1) + OpCo2!AH2285*(dcCoSelect=2) + OpCo3!AH2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2285*(dcCoSelect=1) + OpCo2!AI2285*(dcCoSelect=2) + OpCo3!AI2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2285*(dcCoSelect=1) + OpCo2!AJ2285*(dcCoSelect=2) + OpCo3!AJ2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2285*(dcCoSelect=1) + OpCo2!AK2285*(dcCoSelect=2) + OpCo3!AK2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2285*(dcCoSelect=1) + OpCo2!AL2285*(dcCoSelect=2) + OpCo3!AL2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2285*(dcCoSelect=1) + OpCo2!AM2285*(dcCoSelect=2) + OpCo3!AM2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2285*(dcCoSelect=1) + OpCo2!AN2285*(dcCoSelect=2) + OpCo3!AN2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2285*(dcCoSelect=1) + OpCo2!AO2285*(dcCoSelect=2) + OpCo3!AO2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2285*(dcCoSelect=1) + OpCo2!AP2285*(dcCoSelect=2) + OpCo3!AP2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2285*(dcCoSelect=1) + OpCo2!AQ2285*(dcCoSelect=2) + OpCo3!AQ2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2285*(dcCoSelect=1) + OpCo2!AR2285*(dcCoSelect=2) + OpCo3!AR2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2285*(dcCoSelect=1) + OpCo2!AS2285*(dcCoSelect=2) + OpCo3!AS2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2285*(dcCoSelect=1) + OpCo2!AT2285*(dcCoSelect=2) + OpCo3!AT2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2285*(dcCoSelect=1) + OpCo2!AU2285*(dcCoSelect=2) + OpCo3!AU2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2285*(dcCoSelect=1) + OpCo2!AV2285*(dcCoSelect=2) + OpCo3!AV2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2285*(dcCoSelect=1) + OpCo2!AW2285*(dcCoSelect=2) + OpCo3!AW2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2285*(dcCoSelect=1) + OpCo2!AX2285*(dcCoSelect=2) + OpCo3!AX2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2285*(dcCoSelect=1) + OpCo2!AY2285*(dcCoSelect=2) + OpCo3!AY2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2285*(dcCoSelect=1) + OpCo2!AZ2285*(dcCoSelect=2) + OpCo3!AZ2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2285*(dcCoSelect=1) + OpCo2!BA2285*(dcCoSelect=2) + OpCo3!BA2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2285*(dcCoSelect=1) + OpCo2!BB2285*(dcCoSelect=2) + OpCo3!BB2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2285*(dcCoSelect=1) + OpCo2!BC2285*(dcCoSelect=2) + OpCo3!BC2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2285*(dcCoSelect=1) + OpCo2!BD2285*(dcCoSelect=2) + OpCo3!BD2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2285*(dcCoSelect=1) + OpCo2!BE2285*(dcCoSelect=2) + OpCo3!BE2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2285*(dcCoSelect=1) + OpCo2!BF2285*(dcCoSelect=2) + OpCo3!BF2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2285*(dcCoSelect=1) + OpCo2!BG2285*(dcCoSelect=2) + OpCo3!BG2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2285*(dcCoSelect=1) + OpCo2!BH2285*(dcCoSelect=2) + OpCo3!BH2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2285*(dcCoSelect=1) + OpCo2!BI2285*(dcCoSelect=2) + OpCo3!BI2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2285*(dcCoSelect=1) + OpCo2!BJ2285*(dcCoSelect=2) + OpCo3!BJ2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2285*(dcCoSelect=1) + OpCo2!BK2285*(dcCoSelect=2) + OpCo3!BK2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2285*(dcCoSelect=1) + OpCo2!BL2285*(dcCoSelect=2) + OpCo3!BL2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2285*(dcCoSelect=1) + OpCo2!BM2285*(dcCoSelect=2) + OpCo3!BM2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2285*(dcCoSelect=1) + OpCo2!BN2285*(dcCoSelect=2) + OpCo3!BN2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2285*(dcCoSelect=1) + OpCo2!BO2285*(dcCoSelect=2) + OpCo3!BO2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2285*(dcCoSelect=1) + OpCo2!BP2285*(dcCoSelect=2) + OpCo3!BP2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2285*(dcCoSelect=1) + OpCo2!BQ2285*(dcCoSelect=2) + OpCo3!BQ2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2285*(dcCoSelect=1) + OpCo2!BR2285*(dcCoSelect=2) + OpCo3!BR2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2285*(dcCoSelect=1) + OpCo2!BS2285*(dcCoSelect=2) + OpCo3!BS2285*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2285*(dcCoSelect=1) + OpCo2!BT2285*(dcCoSelect=2) + OpCo3!BT2285*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1101,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1100","v":15},null,null,null,null,null,{"$f":"OpCo1!M2288*(dcCoSelect=1) + OpCo2!M2288*(dcCoSelect=2) + OpCo3!M2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2288*(dcCoSelect=1) + OpCo2!N2288*(dcCoSelect=2) + OpCo3!N2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2288*(dcCoSelect=1) + OpCo2!O2288*(dcCoSelect=2) + OpCo3!O2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2288*(dcCoSelect=1) + OpCo2!P2288*(dcCoSelect=2) + OpCo3!P2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2288*(dcCoSelect=1) + OpCo2!Q2288*(dcCoSelect=2) + OpCo3!Q2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2288*(dcCoSelect=1) + OpCo2!R2288*(dcCoSelect=2) + OpCo3!R2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2288*(dcCoSelect=1) + OpCo2!S2288*(dcCoSelect=2) + OpCo3!S2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2288*(dcCoSelect=1) + OpCo2!T2288*(dcCoSelect=2) + OpCo3!T2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2288*(dcCoSelect=1) + OpCo2!U2288*(dcCoSelect=2) + OpCo3!U2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2288*(dcCoSelect=1) + OpCo2!V2288*(dcCoSelect=2) + OpCo3!V2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2288*(dcCoSelect=1) + OpCo2!W2288*(dcCoSelect=2) + OpCo3!W2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2288*(dcCoSelect=1) + OpCo2!X2288*(dcCoSelect=2) + OpCo3!X2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2288*(dcCoSelect=1) + OpCo2!Y2288*(dcCoSelect=2) + OpCo3!Y2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2288*(dcCoSelect=1) + OpCo2!Z2288*(dcCoSelect=2) + OpCo3!Z2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2288*(dcCoSelect=1) + OpCo2!AA2288*(dcCoSelect=2) + OpCo3!AA2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2288*(dcCoSelect=1) + OpCo2!AB2288*(dcCoSelect=2) + OpCo3!AB2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2288*(dcCoSelect=1) + OpCo2!AC2288*(dcCoSelect=2) + OpCo3!AC2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2288*(dcCoSelect=1) + OpCo2!AD2288*(dcCoSelect=2) + OpCo3!AD2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2288*(dcCoSelect=1) + OpCo2!AE2288*(dcCoSelect=2) + OpCo3!AE2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2288*(dcCoSelect=1) + OpCo2!AF2288*(dcCoSelect=2) + OpCo3!AF2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2288*(dcCoSelect=1) + OpCo2!AG2288*(dcCoSelect=2) + OpCo3!AG2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2288*(dcCoSelect=1) + OpCo2!AH2288*(dcCoSelect=2) + OpCo3!AH2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2288*(dcCoSelect=1) + OpCo2!AI2288*(dcCoSelect=2) + OpCo3!AI2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2288*(dcCoSelect=1) + OpCo2!AJ2288*(dcCoSelect=2) + OpCo3!AJ2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2288*(dcCoSelect=1) + OpCo2!AK2288*(dcCoSelect=2) + OpCo3!AK2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2288*(dcCoSelect=1) + OpCo2!AL2288*(dcCoSelect=2) + OpCo3!AL2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2288*(dcCoSelect=1) + OpCo2!AM2288*(dcCoSelect=2) + OpCo3!AM2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2288*(dcCoSelect=1) + OpCo2!AN2288*(dcCoSelect=2) + OpCo3!AN2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2288*(dcCoSelect=1) + OpCo2!AO2288*(dcCoSelect=2) + OpCo3!AO2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2288*(dcCoSelect=1) + OpCo2!AP2288*(dcCoSelect=2) + OpCo3!AP2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2288*(dcCoSelect=1) + OpCo2!AQ2288*(dcCoSelect=2) + OpCo3!AQ2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2288*(dcCoSelect=1) + OpCo2!AR2288*(dcCoSelect=2) + OpCo3!AR2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2288*(dcCoSelect=1) + OpCo2!AS2288*(dcCoSelect=2) + OpCo3!AS2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2288*(dcCoSelect=1) + OpCo2!AT2288*(dcCoSelect=2) + OpCo3!AT2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2288*(dcCoSelect=1) + OpCo2!AU2288*(dcCoSelect=2) + OpCo3!AU2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2288*(dcCoSelect=1) + OpCo2!AV2288*(dcCoSelect=2) + OpCo3!AV2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2288*(dcCoSelect=1) + OpCo2!AW2288*(dcCoSelect=2) + OpCo3!AW2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2288*(dcCoSelect=1) + OpCo2!AX2288*(dcCoSelect=2) + OpCo3!AX2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2288*(dcCoSelect=1) + OpCo2!AY2288*(dcCoSelect=2) + OpCo3!AY2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2288*(dcCoSelect=1) + OpCo2!AZ2288*(dcCoSelect=2) + OpCo3!AZ2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2288*(dcCoSelect=1) + OpCo2!BA2288*(dcCoSelect=2) + OpCo3!BA2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2288*(dcCoSelect=1) + OpCo2!BB2288*(dcCoSelect=2) + OpCo3!BB2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2288*(dcCoSelect=1) + OpCo2!BC2288*(dcCoSelect=2) + OpCo3!BC2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2288*(dcCoSelect=1) + OpCo2!BD2288*(dcCoSelect=2) + OpCo3!BD2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2288*(dcCoSelect=1) + OpCo2!BE2288*(dcCoSelect=2) + OpCo3!BE2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2288*(dcCoSelect=1) + OpCo2!BF2288*(dcCoSelect=2) + OpCo3!BF2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2288*(dcCoSelect=1) + OpCo2!BG2288*(dcCoSelect=2) + OpCo3!BG2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2288*(dcCoSelect=1) + OpCo2!BH2288*(dcCoSelect=2) + OpCo3!BH2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2288*(dcCoSelect=1) + OpCo2!BI2288*(dcCoSelect=2) + OpCo3!BI2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2288*(dcCoSelect=1) + OpCo2!BJ2288*(dcCoSelect=2) + OpCo3!BJ2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2288*(dcCoSelect=1) + OpCo2!BK2288*(dcCoSelect=2) + OpCo3!BK2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2288*(dcCoSelect=1) + OpCo2!BL2288*(dcCoSelect=2) + OpCo3!BL2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2288*(dcCoSelect=1) + OpCo2!BM2288*(dcCoSelect=2) + OpCo3!BM2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2288*(dcCoSelect=1) + OpCo2!BN2288*(dcCoSelect=2) + OpCo3!BN2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2288*(dcCoSelect=1) + OpCo2!BO2288*(dcCoSelect=2) + OpCo3!BO2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2288*(dcCoSelect=1) + OpCo2!BP2288*(dcCoSelect=2) + OpCo3!BP2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2288*(dcCoSelect=1) + OpCo2!BQ2288*(dcCoSelect=2) + OpCo3!BQ2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2288*(dcCoSelect=1) + OpCo2!BR2288*(dcCoSelect=2) + OpCo3!BR2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2288*(dcCoSelect=1) + OpCo2!BS2288*(dcCoSelect=2) + OpCo3!BS2288*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2288*(dcCoSelect=1) + OpCo2!BT2288*(dcCoSelect=2) + OpCo3!BT2288*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1102,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1101","v":15},null,null,null,null,null,{"$f":"OpCo1!M2289*(dcCoSelect=1) + OpCo2!M2289*(dcCoSelect=2) + OpCo3!M2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2289*(dcCoSelect=1) + OpCo2!N2289*(dcCoSelect=2) + OpCo3!N2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2289*(dcCoSelect=1) + OpCo2!O2289*(dcCoSelect=2) + OpCo3!O2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2289*(dcCoSelect=1) + OpCo2!P2289*(dcCoSelect=2) + OpCo3!P2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2289*(dcCoSelect=1) + OpCo2!Q2289*(dcCoSelect=2) + OpCo3!Q2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2289*(dcCoSelect=1) + OpCo2!R2289*(dcCoSelect=2) + OpCo3!R2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2289*(dcCoSelect=1) + OpCo2!S2289*(dcCoSelect=2) + OpCo3!S2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2289*(dcCoSelect=1) + OpCo2!T2289*(dcCoSelect=2) + OpCo3!T2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2289*(dcCoSelect=1) + OpCo2!U2289*(dcCoSelect=2) + OpCo3!U2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2289*(dcCoSelect=1) + OpCo2!V2289*(dcCoSelect=2) + OpCo3!V2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2289*(dcCoSelect=1) + OpCo2!W2289*(dcCoSelect=2) + OpCo3!W2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2289*(dcCoSelect=1) + OpCo2!X2289*(dcCoSelect=2) + OpCo3!X2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2289*(dcCoSelect=1) + OpCo2!Y2289*(dcCoSelect=2) + OpCo3!Y2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2289*(dcCoSelect=1) + OpCo2!Z2289*(dcCoSelect=2) + OpCo3!Z2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2289*(dcCoSelect=1) + OpCo2!AA2289*(dcCoSelect=2) + OpCo3!AA2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2289*(dcCoSelect=1) + OpCo2!AB2289*(dcCoSelect=2) + OpCo3!AB2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2289*(dcCoSelect=1) + OpCo2!AC2289*(dcCoSelect=2) + OpCo3!AC2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2289*(dcCoSelect=1) + OpCo2!AD2289*(dcCoSelect=2) + OpCo3!AD2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2289*(dcCoSelect=1) + OpCo2!AE2289*(dcCoSelect=2) + OpCo3!AE2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2289*(dcCoSelect=1) + OpCo2!AF2289*(dcCoSelect=2) + OpCo3!AF2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2289*(dcCoSelect=1) + OpCo2!AG2289*(dcCoSelect=2) + OpCo3!AG2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2289*(dcCoSelect=1) + OpCo2!AH2289*(dcCoSelect=2) + OpCo3!AH2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2289*(dcCoSelect=1) + OpCo2!AI2289*(dcCoSelect=2) + OpCo3!AI2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2289*(dcCoSelect=1) + OpCo2!AJ2289*(dcCoSelect=2) + OpCo3!AJ2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2289*(dcCoSelect=1) + OpCo2!AK2289*(dcCoSelect=2) + OpCo3!AK2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2289*(dcCoSelect=1) + OpCo2!AL2289*(dcCoSelect=2) + OpCo3!AL2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2289*(dcCoSelect=1) + OpCo2!AM2289*(dcCoSelect=2) + OpCo3!AM2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2289*(dcCoSelect=1) + OpCo2!AN2289*(dcCoSelect=2) + OpCo3!AN2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2289*(dcCoSelect=1) + OpCo2!AO2289*(dcCoSelect=2) + OpCo3!AO2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2289*(dcCoSelect=1) + OpCo2!AP2289*(dcCoSelect=2) + OpCo3!AP2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2289*(dcCoSelect=1) + OpCo2!AQ2289*(dcCoSelect=2) + OpCo3!AQ2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2289*(dcCoSelect=1) + OpCo2!AR2289*(dcCoSelect=2) + OpCo3!AR2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2289*(dcCoSelect=1) + OpCo2!AS2289*(dcCoSelect=2) + OpCo3!AS2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2289*(dcCoSelect=1) + OpCo2!AT2289*(dcCoSelect=2) + OpCo3!AT2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2289*(dcCoSelect=1) + OpCo2!AU2289*(dcCoSelect=2) + OpCo3!AU2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2289*(dcCoSelect=1) + OpCo2!AV2289*(dcCoSelect=2) + OpCo3!AV2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2289*(dcCoSelect=1) + OpCo2!AW2289*(dcCoSelect=2) + OpCo3!AW2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2289*(dcCoSelect=1) + OpCo2!AX2289*(dcCoSelect=2) + OpCo3!AX2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2289*(dcCoSelect=1) + OpCo2!AY2289*(dcCoSelect=2) + OpCo3!AY2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2289*(dcCoSelect=1) + OpCo2!AZ2289*(dcCoSelect=2) + OpCo3!AZ2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2289*(dcCoSelect=1) + OpCo2!BA2289*(dcCoSelect=2) + OpCo3!BA2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2289*(dcCoSelect=1) + OpCo2!BB2289*(dcCoSelect=2) + OpCo3!BB2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2289*(dcCoSelect=1) + OpCo2!BC2289*(dcCoSelect=2) + OpCo3!BC2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2289*(dcCoSelect=1) + OpCo2!BD2289*(dcCoSelect=2) + OpCo3!BD2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2289*(dcCoSelect=1) + OpCo2!BE2289*(dcCoSelect=2) + OpCo3!BE2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2289*(dcCoSelect=1) + OpCo2!BF2289*(dcCoSelect=2) + OpCo3!BF2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2289*(dcCoSelect=1) + OpCo2!BG2289*(dcCoSelect=2) + OpCo3!BG2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2289*(dcCoSelect=1) + OpCo2!BH2289*(dcCoSelect=2) + OpCo3!BH2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2289*(dcCoSelect=1) + OpCo2!BI2289*(dcCoSelect=2) + OpCo3!BI2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2289*(dcCoSelect=1) + OpCo2!BJ2289*(dcCoSelect=2) + OpCo3!BJ2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2289*(dcCoSelect=1) + OpCo2!BK2289*(dcCoSelect=2) + OpCo3!BK2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2289*(dcCoSelect=1) + OpCo2!BL2289*(dcCoSelect=2) + OpCo3!BL2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2289*(dcCoSelect=1) + OpCo2!BM2289*(dcCoSelect=2) + OpCo3!BM2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2289*(dcCoSelect=1) + OpCo2!BN2289*(dcCoSelect=2) + OpCo3!BN2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2289*(dcCoSelect=1) + OpCo2!BO2289*(dcCoSelect=2) + OpCo3!BO2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2289*(dcCoSelect=1) + OpCo2!BP2289*(dcCoSelect=2) + OpCo3!BP2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2289*(dcCoSelect=1) + OpCo2!BQ2289*(dcCoSelect=2) + OpCo3!BQ2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2289*(dcCoSelect=1) + OpCo2!BR2289*(dcCoSelect=2) + OpCo3!BR2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2289*(dcCoSelect=1) + OpCo2!BS2289*(dcCoSelect=2) + OpCo3!BS2289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2289*(dcCoSelect=1) + OpCo2!BT2289*(dcCoSelect=2) + OpCo3!BT2289*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1108,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1107","v":16},null,null,null,null,null,{"$f":"OpCo1!M2295*(dcCoSelect=1) + OpCo2!M2295*(dcCoSelect=2) + OpCo3!M2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2295*(dcCoSelect=1) + OpCo2!N2295*(dcCoSelect=2) + OpCo3!N2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2295*(dcCoSelect=1) + OpCo2!O2295*(dcCoSelect=2) + OpCo3!O2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2295*(dcCoSelect=1) + OpCo2!P2295*(dcCoSelect=2) + OpCo3!P2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2295*(dcCoSelect=1) + OpCo2!Q2295*(dcCoSelect=2) + OpCo3!Q2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2295*(dcCoSelect=1) + OpCo2!R2295*(dcCoSelect=2) + OpCo3!R2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2295*(dcCoSelect=1) + OpCo2!S2295*(dcCoSelect=2) + OpCo3!S2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2295*(dcCoSelect=1) + OpCo2!T2295*(dcCoSelect=2) + OpCo3!T2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2295*(dcCoSelect=1) + OpCo2!U2295*(dcCoSelect=2) + OpCo3!U2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2295*(dcCoSelect=1) + OpCo2!V2295*(dcCoSelect=2) + OpCo3!V2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2295*(dcCoSelect=1) + OpCo2!W2295*(dcCoSelect=2) + OpCo3!W2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2295*(dcCoSelect=1) + OpCo2!X2295*(dcCoSelect=2) + OpCo3!X2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2295*(dcCoSelect=1) + OpCo2!Y2295*(dcCoSelect=2) + OpCo3!Y2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2295*(dcCoSelect=1) + OpCo2!Z2295*(dcCoSelect=2) + OpCo3!Z2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2295*(dcCoSelect=1) + OpCo2!AA2295*(dcCoSelect=2) + OpCo3!AA2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2295*(dcCoSelect=1) + OpCo2!AB2295*(dcCoSelect=2) + OpCo3!AB2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2295*(dcCoSelect=1) + OpCo2!AC2295*(dcCoSelect=2) + OpCo3!AC2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2295*(dcCoSelect=1) + OpCo2!AD2295*(dcCoSelect=2) + OpCo3!AD2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2295*(dcCoSelect=1) + OpCo2!AE2295*(dcCoSelect=2) + OpCo3!AE2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2295*(dcCoSelect=1) + OpCo2!AF2295*(dcCoSelect=2) + OpCo3!AF2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2295*(dcCoSelect=1) + OpCo2!AG2295*(dcCoSelect=2) + OpCo3!AG2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2295*(dcCoSelect=1) + OpCo2!AH2295*(dcCoSelect=2) + OpCo3!AH2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2295*(dcCoSelect=1) + OpCo2!AI2295*(dcCoSelect=2) + OpCo3!AI2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2295*(dcCoSelect=1) + OpCo2!AJ2295*(dcCoSelect=2) + OpCo3!AJ2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2295*(dcCoSelect=1) + OpCo2!AK2295*(dcCoSelect=2) + OpCo3!AK2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2295*(dcCoSelect=1) + OpCo2!AL2295*(dcCoSelect=2) + OpCo3!AL2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2295*(dcCoSelect=1) + OpCo2!AM2295*(dcCoSelect=2) + OpCo3!AM2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2295*(dcCoSelect=1) + OpCo2!AN2295*(dcCoSelect=2) + OpCo3!AN2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2295*(dcCoSelect=1) + OpCo2!AO2295*(dcCoSelect=2) + OpCo3!AO2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2295*(dcCoSelect=1) + OpCo2!AP2295*(dcCoSelect=2) + OpCo3!AP2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2295*(dcCoSelect=1) + OpCo2!AQ2295*(dcCoSelect=2) + OpCo3!AQ2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2295*(dcCoSelect=1) + OpCo2!AR2295*(dcCoSelect=2) + OpCo3!AR2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2295*(dcCoSelect=1) + OpCo2!AS2295*(dcCoSelect=2) + OpCo3!AS2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2295*(dcCoSelect=1) + OpCo2!AT2295*(dcCoSelect=2) + OpCo3!AT2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2295*(dcCoSelect=1) + OpCo2!AU2295*(dcCoSelect=2) + OpCo3!AU2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2295*(dcCoSelect=1) + OpCo2!AV2295*(dcCoSelect=2) + OpCo3!AV2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2295*(dcCoSelect=1) + OpCo2!AW2295*(dcCoSelect=2) + OpCo3!AW2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2295*(dcCoSelect=1) + OpCo2!AX2295*(dcCoSelect=2) + OpCo3!AX2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2295*(dcCoSelect=1) + OpCo2!AY2295*(dcCoSelect=2) + OpCo3!AY2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2295*(dcCoSelect=1) + OpCo2!AZ2295*(dcCoSelect=2) + OpCo3!AZ2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2295*(dcCoSelect=1) + OpCo2!BA2295*(dcCoSelect=2) + OpCo3!BA2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2295*(dcCoSelect=1) + OpCo2!BB2295*(dcCoSelect=2) + OpCo3!BB2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2295*(dcCoSelect=1) + OpCo2!BC2295*(dcCoSelect=2) + OpCo3!BC2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2295*(dcCoSelect=1) + OpCo2!BD2295*(dcCoSelect=2) + OpCo3!BD2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2295*(dcCoSelect=1) + OpCo2!BE2295*(dcCoSelect=2) + OpCo3!BE2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2295*(dcCoSelect=1) + OpCo2!BF2295*(dcCoSelect=2) + OpCo3!BF2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2295*(dcCoSelect=1) + OpCo2!BG2295*(dcCoSelect=2) + OpCo3!BG2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2295*(dcCoSelect=1) + OpCo2!BH2295*(dcCoSelect=2) + OpCo3!BH2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2295*(dcCoSelect=1) + OpCo2!BI2295*(dcCoSelect=2) + OpCo3!BI2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2295*(dcCoSelect=1) + OpCo2!BJ2295*(dcCoSelect=2) + OpCo3!BJ2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2295*(dcCoSelect=1) + OpCo2!BK2295*(dcCoSelect=2) + OpCo3!BK2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2295*(dcCoSelect=1) + OpCo2!BL2295*(dcCoSelect=2) + OpCo3!BL2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2295*(dcCoSelect=1) + OpCo2!BM2295*(dcCoSelect=2) + OpCo3!BM2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2295*(dcCoSelect=1) + OpCo2!BN2295*(dcCoSelect=2) + OpCo3!BN2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2295*(dcCoSelect=1) + OpCo2!BO2295*(dcCoSelect=2) + OpCo3!BO2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2295*(dcCoSelect=1) + OpCo2!BP2295*(dcCoSelect=2) + OpCo3!BP2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2295*(dcCoSelect=1) + OpCo2!BQ2295*(dcCoSelect=2) + OpCo3!BQ2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2295*(dcCoSelect=1) + OpCo2!BR2295*(dcCoSelect=2) + OpCo3!BR2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2295*(dcCoSelect=1) + OpCo2!BS2295*(dcCoSelect=2) + OpCo3!BS2295*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2295*(dcCoSelect=1) + OpCo2!BT2295*(dcCoSelect=2) + OpCo3!BT2295*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1109,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1109","v":16},null,null,null,null,null,{"$f":"OpCo1!M2297*(dcCoSelect=1) + OpCo2!M2297*(dcCoSelect=2) + OpCo3!M2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2297*(dcCoSelect=1) + OpCo2!N2297*(dcCoSelect=2) + OpCo3!N2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2297*(dcCoSelect=1) + OpCo2!O2297*(dcCoSelect=2) + OpCo3!O2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2297*(dcCoSelect=1) + OpCo2!P2297*(dcCoSelect=2) + OpCo3!P2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2297*(dcCoSelect=1) + OpCo2!Q2297*(dcCoSelect=2) + OpCo3!Q2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2297*(dcCoSelect=1) + OpCo2!R2297*(dcCoSelect=2) + OpCo3!R2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2297*(dcCoSelect=1) + OpCo2!S2297*(dcCoSelect=2) + OpCo3!S2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2297*(dcCoSelect=1) + OpCo2!T2297*(dcCoSelect=2) + OpCo3!T2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2297*(dcCoSelect=1) + OpCo2!U2297*(dcCoSelect=2) + OpCo3!U2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2297*(dcCoSelect=1) + OpCo2!V2297*(dcCoSelect=2) + OpCo3!V2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2297*(dcCoSelect=1) + OpCo2!W2297*(dcCoSelect=2) + OpCo3!W2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2297*(dcCoSelect=1) + OpCo2!X2297*(dcCoSelect=2) + OpCo3!X2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2297*(dcCoSelect=1) + OpCo2!Y2297*(dcCoSelect=2) + OpCo3!Y2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2297*(dcCoSelect=1) + OpCo2!Z2297*(dcCoSelect=2) + OpCo3!Z2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2297*(dcCoSelect=1) + OpCo2!AA2297*(dcCoSelect=2) + OpCo3!AA2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2297*(dcCoSelect=1) + OpCo2!AB2297*(dcCoSelect=2) + OpCo3!AB2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2297*(dcCoSelect=1) + OpCo2!AC2297*(dcCoSelect=2) + OpCo3!AC2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2297*(dcCoSelect=1) + OpCo2!AD2297*(dcCoSelect=2) + OpCo3!AD2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2297*(dcCoSelect=1) + OpCo2!AE2297*(dcCoSelect=2) + OpCo3!AE2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2297*(dcCoSelect=1) + OpCo2!AF2297*(dcCoSelect=2) + OpCo3!AF2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2297*(dcCoSelect=1) + OpCo2!AG2297*(dcCoSelect=2) + OpCo3!AG2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2297*(dcCoSelect=1) + OpCo2!AH2297*(dcCoSelect=2) + OpCo3!AH2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2297*(dcCoSelect=1) + OpCo2!AI2297*(dcCoSelect=2) + OpCo3!AI2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2297*(dcCoSelect=1) + OpCo2!AJ2297*(dcCoSelect=2) + OpCo3!AJ2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2297*(dcCoSelect=1) + OpCo2!AK2297*(dcCoSelect=2) + OpCo3!AK2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2297*(dcCoSelect=1) + OpCo2!AL2297*(dcCoSelect=2) + OpCo3!AL2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2297*(dcCoSelect=1) + OpCo2!AM2297*(dcCoSelect=2) + OpCo3!AM2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2297*(dcCoSelect=1) + OpCo2!AN2297*(dcCoSelect=2) + OpCo3!AN2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2297*(dcCoSelect=1) + OpCo2!AO2297*(dcCoSelect=2) + OpCo3!AO2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2297*(dcCoSelect=1) + OpCo2!AP2297*(dcCoSelect=2) + OpCo3!AP2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2297*(dcCoSelect=1) + OpCo2!AQ2297*(dcCoSelect=2) + OpCo3!AQ2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2297*(dcCoSelect=1) + OpCo2!AR2297*(dcCoSelect=2) + OpCo3!AR2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2297*(dcCoSelect=1) + OpCo2!AS2297*(dcCoSelect=2) + OpCo3!AS2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2297*(dcCoSelect=1) + OpCo2!AT2297*(dcCoSelect=2) + OpCo3!AT2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2297*(dcCoSelect=1) + OpCo2!AU2297*(dcCoSelect=2) + OpCo3!AU2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2297*(dcCoSelect=1) + OpCo2!AV2297*(dcCoSelect=2) + OpCo3!AV2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2297*(dcCoSelect=1) + OpCo2!AW2297*(dcCoSelect=2) + OpCo3!AW2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2297*(dcCoSelect=1) + OpCo2!AX2297*(dcCoSelect=2) + OpCo3!AX2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2297*(dcCoSelect=1) + OpCo2!AY2297*(dcCoSelect=2) + OpCo3!AY2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2297*(dcCoSelect=1) + OpCo2!AZ2297*(dcCoSelect=2) + OpCo3!AZ2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2297*(dcCoSelect=1) + OpCo2!BA2297*(dcCoSelect=2) + OpCo3!BA2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2297*(dcCoSelect=1) + OpCo2!BB2297*(dcCoSelect=2) + OpCo3!BB2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2297*(dcCoSelect=1) + OpCo2!BC2297*(dcCoSelect=2) + OpCo3!BC2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2297*(dcCoSelect=1) + OpCo2!BD2297*(dcCoSelect=2) + OpCo3!BD2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2297*(dcCoSelect=1) + OpCo2!BE2297*(dcCoSelect=2) + OpCo3!BE2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2297*(dcCoSelect=1) + OpCo2!BF2297*(dcCoSelect=2) + OpCo3!BF2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2297*(dcCoSelect=1) + OpCo2!BG2297*(dcCoSelect=2) + OpCo3!BG2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2297*(dcCoSelect=1) + OpCo2!BH2297*(dcCoSelect=2) + OpCo3!BH2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2297*(dcCoSelect=1) + OpCo2!BI2297*(dcCoSelect=2) + OpCo3!BI2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2297*(dcCoSelect=1) + OpCo2!BJ2297*(dcCoSelect=2) + OpCo3!BJ2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2297*(dcCoSelect=1) + OpCo2!BK2297*(dcCoSelect=2) + OpCo3!BK2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2297*(dcCoSelect=1) + OpCo2!BL2297*(dcCoSelect=2) + OpCo3!BL2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2297*(dcCoSelect=1) + OpCo2!BM2297*(dcCoSelect=2) + OpCo3!BM2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2297*(dcCoSelect=1) + OpCo2!BN2297*(dcCoSelect=2) + OpCo3!BN2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2297*(dcCoSelect=1) + OpCo2!BO2297*(dcCoSelect=2) + OpCo3!BO2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2297*(dcCoSelect=1) + OpCo2!BP2297*(dcCoSelect=2) + OpCo3!BP2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2297*(dcCoSelect=1) + OpCo2!BQ2297*(dcCoSelect=2) + OpCo3!BQ2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2297*(dcCoSelect=1) + OpCo2!BR2297*(dcCoSelect=2) + OpCo3!BR2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2297*(dcCoSelect=1) + OpCo2!BS2297*(dcCoSelect=2) + OpCo3!BS2297*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2297*(dcCoSelect=1) + OpCo2!BT2297*(dcCoSelect=2) + OpCo3!BT2297*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1114,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1113","v":17},null,null,null,null,null,{"$f":"OpCo1!M2301*(dcCoSelect=1) + OpCo2!M2301*(dcCoSelect=2) + OpCo3!M2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2301*(dcCoSelect=1) + OpCo2!N2301*(dcCoSelect=2) + OpCo3!N2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2301*(dcCoSelect=1) + OpCo2!O2301*(dcCoSelect=2) + OpCo3!O2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2301*(dcCoSelect=1) + OpCo2!P2301*(dcCoSelect=2) + OpCo3!P2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2301*(dcCoSelect=1) + OpCo2!Q2301*(dcCoSelect=2) + OpCo3!Q2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2301*(dcCoSelect=1) + OpCo2!R2301*(dcCoSelect=2) + OpCo3!R2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2301*(dcCoSelect=1) + OpCo2!S2301*(dcCoSelect=2) + OpCo3!S2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2301*(dcCoSelect=1) + OpCo2!T2301*(dcCoSelect=2) + OpCo3!T2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2301*(dcCoSelect=1) + OpCo2!U2301*(dcCoSelect=2) + OpCo3!U2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2301*(dcCoSelect=1) + OpCo2!V2301*(dcCoSelect=2) + OpCo3!V2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2301*(dcCoSelect=1) + OpCo2!W2301*(dcCoSelect=2) + OpCo3!W2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2301*(dcCoSelect=1) + OpCo2!X2301*(dcCoSelect=2) + OpCo3!X2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2301*(dcCoSelect=1) + OpCo2!Y2301*(dcCoSelect=2) + OpCo3!Y2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2301*(dcCoSelect=1) + OpCo2!Z2301*(dcCoSelect=2) + OpCo3!Z2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2301*(dcCoSelect=1) + OpCo2!AA2301*(dcCoSelect=2) + OpCo3!AA2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2301*(dcCoSelect=1) + OpCo2!AB2301*(dcCoSelect=2) + OpCo3!AB2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2301*(dcCoSelect=1) + OpCo2!AC2301*(dcCoSelect=2) + OpCo3!AC2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2301*(dcCoSelect=1) + OpCo2!AD2301*(dcCoSelect=2) + OpCo3!AD2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2301*(dcCoSelect=1) + OpCo2!AE2301*(dcCoSelect=2) + OpCo3!AE2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2301*(dcCoSelect=1) + OpCo2!AF2301*(dcCoSelect=2) + OpCo3!AF2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2301*(dcCoSelect=1) + OpCo2!AG2301*(dcCoSelect=2) + OpCo3!AG2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2301*(dcCoSelect=1) + OpCo2!AH2301*(dcCoSelect=2) + OpCo3!AH2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2301*(dcCoSelect=1) + OpCo2!AI2301*(dcCoSelect=2) + OpCo3!AI2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2301*(dcCoSelect=1) + OpCo2!AJ2301*(dcCoSelect=2) + OpCo3!AJ2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2301*(dcCoSelect=1) + OpCo2!AK2301*(dcCoSelect=2) + OpCo3!AK2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2301*(dcCoSelect=1) + OpCo2!AL2301*(dcCoSelect=2) + OpCo3!AL2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2301*(dcCoSelect=1) + OpCo2!AM2301*(dcCoSelect=2) + OpCo3!AM2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2301*(dcCoSelect=1) + OpCo2!AN2301*(dcCoSelect=2) + OpCo3!AN2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2301*(dcCoSelect=1) + OpCo2!AO2301*(dcCoSelect=2) + OpCo3!AO2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2301*(dcCoSelect=1) + OpCo2!AP2301*(dcCoSelect=2) + OpCo3!AP2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2301*(dcCoSelect=1) + OpCo2!AQ2301*(dcCoSelect=2) + OpCo3!AQ2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2301*(dcCoSelect=1) + OpCo2!AR2301*(dcCoSelect=2) + OpCo3!AR2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2301*(dcCoSelect=1) + OpCo2!AS2301*(dcCoSelect=2) + OpCo3!AS2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2301*(dcCoSelect=1) + OpCo2!AT2301*(dcCoSelect=2) + OpCo3!AT2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2301*(dcCoSelect=1) + OpCo2!AU2301*(dcCoSelect=2) + OpCo3!AU2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2301*(dcCoSelect=1) + OpCo2!AV2301*(dcCoSelect=2) + OpCo3!AV2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2301*(dcCoSelect=1) + OpCo2!AW2301*(dcCoSelect=2) + OpCo3!AW2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2301*(dcCoSelect=1) + OpCo2!AX2301*(dcCoSelect=2) + OpCo3!AX2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2301*(dcCoSelect=1) + OpCo2!AY2301*(dcCoSelect=2) + OpCo3!AY2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2301*(dcCoSelect=1) + OpCo2!AZ2301*(dcCoSelect=2) + OpCo3!AZ2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2301*(dcCoSelect=1) + OpCo2!BA2301*(dcCoSelect=2) + OpCo3!BA2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2301*(dcCoSelect=1) + OpCo2!BB2301*(dcCoSelect=2) + OpCo3!BB2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2301*(dcCoSelect=1) + OpCo2!BC2301*(dcCoSelect=2) + OpCo3!BC2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2301*(dcCoSelect=1) + OpCo2!BD2301*(dcCoSelect=2) + OpCo3!BD2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2301*(dcCoSelect=1) + OpCo2!BE2301*(dcCoSelect=2) + OpCo3!BE2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2301*(dcCoSelect=1) + OpCo2!BF2301*(dcCoSelect=2) + OpCo3!BF2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2301*(dcCoSelect=1) + OpCo2!BG2301*(dcCoSelect=2) + OpCo3!BG2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2301*(dcCoSelect=1) + OpCo2!BH2301*(dcCoSelect=2) + OpCo3!BH2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2301*(dcCoSelect=1) + OpCo2!BI2301*(dcCoSelect=2) + OpCo3!BI2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2301*(dcCoSelect=1) + OpCo2!BJ2301*(dcCoSelect=2) + OpCo3!BJ2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2301*(dcCoSelect=1) + OpCo2!BK2301*(dcCoSelect=2) + OpCo3!BK2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2301*(dcCoSelect=1) + OpCo2!BL2301*(dcCoSelect=2) + OpCo3!BL2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2301*(dcCoSelect=1) + OpCo2!BM2301*(dcCoSelect=2) + OpCo3!BM2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2301*(dcCoSelect=1) + OpCo2!BN2301*(dcCoSelect=2) + OpCo3!BN2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2301*(dcCoSelect=1) + OpCo2!BO2301*(dcCoSelect=2) + OpCo3!BO2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2301*(dcCoSelect=1) + OpCo2!BP2301*(dcCoSelect=2) + OpCo3!BP2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2301*(dcCoSelect=1) + OpCo2!BQ2301*(dcCoSelect=2) + OpCo3!BQ2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2301*(dcCoSelect=1) + OpCo2!BR2301*(dcCoSelect=2) + OpCo3!BR2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2301*(dcCoSelect=1) + OpCo2!BS2301*(dcCoSelect=2) + OpCo3!BS2301*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2301*(dcCoSelect=1) + OpCo2!BT2301*(dcCoSelect=2) + OpCo3!BT2301*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1115,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1115","v":17},null,null,null,null,null,{"$f":"OpCo1!M2303*(dcCoSelect=1) + OpCo2!M2303*(dcCoSelect=2) + OpCo3!M2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2303*(dcCoSelect=1) + OpCo2!N2303*(dcCoSelect=2) + OpCo3!N2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2303*(dcCoSelect=1) + OpCo2!O2303*(dcCoSelect=2) + OpCo3!O2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2303*(dcCoSelect=1) + OpCo2!P2303*(dcCoSelect=2) + OpCo3!P2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2303*(dcCoSelect=1) + OpCo2!Q2303*(dcCoSelect=2) + OpCo3!Q2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2303*(dcCoSelect=1) + OpCo2!R2303*(dcCoSelect=2) + OpCo3!R2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2303*(dcCoSelect=1) + OpCo2!S2303*(dcCoSelect=2) + OpCo3!S2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2303*(dcCoSelect=1) + OpCo2!T2303*(dcCoSelect=2) + OpCo3!T2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2303*(dcCoSelect=1) + OpCo2!U2303*(dcCoSelect=2) + OpCo3!U2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2303*(dcCoSelect=1) + OpCo2!V2303*(dcCoSelect=2) + OpCo3!V2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2303*(dcCoSelect=1) + OpCo2!W2303*(dcCoSelect=2) + OpCo3!W2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2303*(dcCoSelect=1) + OpCo2!X2303*(dcCoSelect=2) + OpCo3!X2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2303*(dcCoSelect=1) + OpCo2!Y2303*(dcCoSelect=2) + OpCo3!Y2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2303*(dcCoSelect=1) + OpCo2!Z2303*(dcCoSelect=2) + OpCo3!Z2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2303*(dcCoSelect=1) + OpCo2!AA2303*(dcCoSelect=2) + OpCo3!AA2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2303*(dcCoSelect=1) + OpCo2!AB2303*(dcCoSelect=2) + OpCo3!AB2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2303*(dcCoSelect=1) + OpCo2!AC2303*(dcCoSelect=2) + OpCo3!AC2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2303*(dcCoSelect=1) + OpCo2!AD2303*(dcCoSelect=2) + OpCo3!AD2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2303*(dcCoSelect=1) + OpCo2!AE2303*(dcCoSelect=2) + OpCo3!AE2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2303*(dcCoSelect=1) + OpCo2!AF2303*(dcCoSelect=2) + OpCo3!AF2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2303*(dcCoSelect=1) + OpCo2!AG2303*(dcCoSelect=2) + OpCo3!AG2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2303*(dcCoSelect=1) + OpCo2!AH2303*(dcCoSelect=2) + OpCo3!AH2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2303*(dcCoSelect=1) + OpCo2!AI2303*(dcCoSelect=2) + OpCo3!AI2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2303*(dcCoSelect=1) + OpCo2!AJ2303*(dcCoSelect=2) + OpCo3!AJ2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2303*(dcCoSelect=1) + OpCo2!AK2303*(dcCoSelect=2) + OpCo3!AK2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2303*(dcCoSelect=1) + OpCo2!AL2303*(dcCoSelect=2) + OpCo3!AL2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2303*(dcCoSelect=1) + OpCo2!AM2303*(dcCoSelect=2) + OpCo3!AM2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2303*(dcCoSelect=1) + OpCo2!AN2303*(dcCoSelect=2) + OpCo3!AN2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2303*(dcCoSelect=1) + OpCo2!AO2303*(dcCoSelect=2) + OpCo3!AO2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2303*(dcCoSelect=1) + OpCo2!AP2303*(dcCoSelect=2) + OpCo3!AP2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2303*(dcCoSelect=1) + OpCo2!AQ2303*(dcCoSelect=2) + OpCo3!AQ2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2303*(dcCoSelect=1) + OpCo2!AR2303*(dcCoSelect=2) + OpCo3!AR2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2303*(dcCoSelect=1) + OpCo2!AS2303*(dcCoSelect=2) + OpCo3!AS2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2303*(dcCoSelect=1) + OpCo2!AT2303*(dcCoSelect=2) + OpCo3!AT2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2303*(dcCoSelect=1) + OpCo2!AU2303*(dcCoSelect=2) + OpCo3!AU2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2303*(dcCoSelect=1) + OpCo2!AV2303*(dcCoSelect=2) + OpCo3!AV2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2303*(dcCoSelect=1) + OpCo2!AW2303*(dcCoSelect=2) + OpCo3!AW2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2303*(dcCoSelect=1) + OpCo2!AX2303*(dcCoSelect=2) + OpCo3!AX2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2303*(dcCoSelect=1) + OpCo2!AY2303*(dcCoSelect=2) + OpCo3!AY2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2303*(dcCoSelect=1) + OpCo2!AZ2303*(dcCoSelect=2) + OpCo3!AZ2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2303*(dcCoSelect=1) + OpCo2!BA2303*(dcCoSelect=2) + OpCo3!BA2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2303*(dcCoSelect=1) + OpCo2!BB2303*(dcCoSelect=2) + OpCo3!BB2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2303*(dcCoSelect=1) + OpCo2!BC2303*(dcCoSelect=2) + OpCo3!BC2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2303*(dcCoSelect=1) + OpCo2!BD2303*(dcCoSelect=2) + OpCo3!BD2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2303*(dcCoSelect=1) + OpCo2!BE2303*(dcCoSelect=2) + OpCo3!BE2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2303*(dcCoSelect=1) + OpCo2!BF2303*(dcCoSelect=2) + OpCo3!BF2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2303*(dcCoSelect=1) + OpCo2!BG2303*(dcCoSelect=2) + OpCo3!BG2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2303*(dcCoSelect=1) + OpCo2!BH2303*(dcCoSelect=2) + OpCo3!BH2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2303*(dcCoSelect=1) + OpCo2!BI2303*(dcCoSelect=2) + OpCo3!BI2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2303*(dcCoSelect=1) + OpCo2!BJ2303*(dcCoSelect=2) + OpCo3!BJ2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2303*(dcCoSelect=1) + OpCo2!BK2303*(dcCoSelect=2) + OpCo3!BK2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2303*(dcCoSelect=1) + OpCo2!BL2303*(dcCoSelect=2) + OpCo3!BL2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2303*(dcCoSelect=1) + OpCo2!BM2303*(dcCoSelect=2) + OpCo3!BM2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2303*(dcCoSelect=1) + OpCo2!BN2303*(dcCoSelect=2) + OpCo3!BN2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2303*(dcCoSelect=1) + OpCo2!BO2303*(dcCoSelect=2) + OpCo3!BO2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2303*(dcCoSelect=1) + OpCo2!BP2303*(dcCoSelect=2) + OpCo3!BP2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2303*(dcCoSelect=1) + OpCo2!BQ2303*(dcCoSelect=2) + OpCo3!BQ2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2303*(dcCoSelect=1) + OpCo2!BR2303*(dcCoSelect=2) + OpCo3!BR2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2303*(dcCoSelect=1) + OpCo2!BS2303*(dcCoSelect=2) + OpCo3!BS2303*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2303*(dcCoSelect=1) + OpCo2!BT2303*(dcCoSelect=2) + OpCo3!BT2303*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1119,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},null,"£000",{"$f":"G1118","v":18},null,null,null,null,null,{"$f":"OpCo1!M2306*(dcCoSelect=1) + OpCo2!M2306*(dcCoSelect=2) + OpCo3!M2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2306*(dcCoSelect=1) + OpCo2!N2306*(dcCoSelect=2) + OpCo3!N2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2306*(dcCoSelect=1) + OpCo2!O2306*(dcCoSelect=2) + OpCo3!O2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2306*(dcCoSelect=1) + OpCo2!P2306*(dcCoSelect=2) + OpCo3!P2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2306*(dcCoSelect=1) + OpCo2!Q2306*(dcCoSelect=2) + OpCo3!Q2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2306*(dcCoSelect=1) + OpCo2!R2306*(dcCoSelect=2) + OpCo3!R2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2306*(dcCoSelect=1) + OpCo2!S2306*(dcCoSelect=2) + OpCo3!S2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2306*(dcCoSelect=1) + OpCo2!T2306*(dcCoSelect=2) + OpCo3!T2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2306*(dcCoSelect=1) + OpCo2!U2306*(dcCoSelect=2) + OpCo3!U2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2306*(dcCoSelect=1) + OpCo2!V2306*(dcCoSelect=2) + OpCo3!V2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2306*(dcCoSelect=1) + OpCo2!W2306*(dcCoSelect=2) + OpCo3!W2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2306*(dcCoSelect=1) + OpCo2!X2306*(dcCoSelect=2) + OpCo3!X2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2306*(dcCoSelect=1) + OpCo2!Y2306*(dcCoSelect=2) + OpCo3!Y2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2306*(dcCoSelect=1) + OpCo2!Z2306*(dcCoSelect=2) + OpCo3!Z2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2306*(dcCoSelect=1) + OpCo2!AA2306*(dcCoSelect=2) + OpCo3!AA2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2306*(dcCoSelect=1) + OpCo2!AB2306*(dcCoSelect=2) + OpCo3!AB2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2306*(dcCoSelect=1) + OpCo2!AC2306*(dcCoSelect=2) + OpCo3!AC2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2306*(dcCoSelect=1) + OpCo2!AD2306*(dcCoSelect=2) + OpCo3!AD2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2306*(dcCoSelect=1) + OpCo2!AE2306*(dcCoSelect=2) + OpCo3!AE2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2306*(dcCoSelect=1) + OpCo2!AF2306*(dcCoSelect=2) + OpCo3!AF2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2306*(dcCoSelect=1) + OpCo2!AG2306*(dcCoSelect=2) + OpCo3!AG2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2306*(dcCoSelect=1) + OpCo2!AH2306*(dcCoSelect=2) + OpCo3!AH2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2306*(dcCoSelect=1) + OpCo2!AI2306*(dcCoSelect=2) + OpCo3!AI2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2306*(dcCoSelect=1) + OpCo2!AJ2306*(dcCoSelect=2) + OpCo3!AJ2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2306*(dcCoSelect=1) + OpCo2!AK2306*(dcCoSelect=2) + OpCo3!AK2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2306*(dcCoSelect=1) + OpCo2!AL2306*(dcCoSelect=2) + OpCo3!AL2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2306*(dcCoSelect=1) + OpCo2!AM2306*(dcCoSelect=2) + OpCo3!AM2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2306*(dcCoSelect=1) + OpCo2!AN2306*(dcCoSelect=2) + OpCo3!AN2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2306*(dcCoSelect=1) + OpCo2!AO2306*(dcCoSelect=2) + OpCo3!AO2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2306*(dcCoSelect=1) + OpCo2!AP2306*(dcCoSelect=2) + OpCo3!AP2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2306*(dcCoSelect=1) + OpCo2!AQ2306*(dcCoSelect=2) + OpCo3!AQ2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2306*(dcCoSelect=1) + OpCo2!AR2306*(dcCoSelect=2) + OpCo3!AR2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2306*(dcCoSelect=1) + OpCo2!AS2306*(dcCoSelect=2) + OpCo3!AS2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2306*(dcCoSelect=1) + OpCo2!AT2306*(dcCoSelect=2) + OpCo3!AT2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2306*(dcCoSelect=1) + OpCo2!AU2306*(dcCoSelect=2) + OpCo3!AU2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2306*(dcCoSelect=1) + OpCo2!AV2306*(dcCoSelect=2) + OpCo3!AV2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2306*(dcCoSelect=1) + OpCo2!AW2306*(dcCoSelect=2) + OpCo3!AW2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2306*(dcCoSelect=1) + OpCo2!AX2306*(dcCoSelect=2) + OpCo3!AX2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2306*(dcCoSelect=1) + OpCo2!AY2306*(dcCoSelect=2) + OpCo3!AY2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2306*(dcCoSelect=1) + OpCo2!AZ2306*(dcCoSelect=2) + OpCo3!AZ2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2306*(dcCoSelect=1) + OpCo2!BA2306*(dcCoSelect=2) + OpCo3!BA2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2306*(dcCoSelect=1) + OpCo2!BB2306*(dcCoSelect=2) + OpCo3!BB2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2306*(dcCoSelect=1) + OpCo2!BC2306*(dcCoSelect=2) + OpCo3!BC2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2306*(dcCoSelect=1) + OpCo2!BD2306*(dcCoSelect=2) + OpCo3!BD2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2306*(dcCoSelect=1) + OpCo2!BE2306*(dcCoSelect=2) + OpCo3!BE2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2306*(dcCoSelect=1) + OpCo2!BF2306*(dcCoSelect=2) + OpCo3!BF2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2306*(dcCoSelect=1) + OpCo2!BG2306*(dcCoSelect=2) + OpCo3!BG2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2306*(dcCoSelect=1) + OpCo2!BH2306*(dcCoSelect=2) + OpCo3!BH2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2306*(dcCoSelect=1) + OpCo2!BI2306*(dcCoSelect=2) + OpCo3!BI2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2306*(dcCoSelect=1) + OpCo2!BJ2306*(dcCoSelect=2) + OpCo3!BJ2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2306*(dcCoSelect=1) + OpCo2!BK2306*(dcCoSelect=2) + OpCo3!BK2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2306*(dcCoSelect=1) + OpCo2!BL2306*(dcCoSelect=2) + OpCo3!BL2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2306*(dcCoSelect=1) + OpCo2!BM2306*(dcCoSelect=2) + OpCo3!BM2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2306*(dcCoSelect=1) + OpCo2!BN2306*(dcCoSelect=2) + OpCo3!BN2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2306*(dcCoSelect=1) + OpCo2!BO2306*(dcCoSelect=2) + OpCo3!BO2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2306*(dcCoSelect=1) + OpCo2!BP2306*(dcCoSelect=2) + OpCo3!BP2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2306*(dcCoSelect=1) + OpCo2!BQ2306*(dcCoSelect=2) + OpCo3!BQ2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2306*(dcCoSelect=1) + OpCo2!BR2306*(dcCoSelect=2) + OpCo3!BR2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2306*(dcCoSelect=1) + OpCo2!BS2306*(dcCoSelect=2) + OpCo3!BS2306*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2306*(dcCoSelect=1) + OpCo2!BT2306*(dcCoSelect=2) + OpCo3!BT2306*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1120,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1119","v":18},null,null,null,null,null,{"$f":"OpCo1!M2307*(dcCoSelect=1) + OpCo2!M2307*(dcCoSelect=2) + OpCo3!M2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2307*(dcCoSelect=1) + OpCo2!N2307*(dcCoSelect=2) + OpCo3!N2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2307*(dcCoSelect=1) + OpCo2!O2307*(dcCoSelect=2) + OpCo3!O2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2307*(dcCoSelect=1) + OpCo2!P2307*(dcCoSelect=2) + OpCo3!P2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2307*(dcCoSelect=1) + OpCo2!Q2307*(dcCoSelect=2) + OpCo3!Q2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2307*(dcCoSelect=1) + OpCo2!R2307*(dcCoSelect=2) + OpCo3!R2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2307*(dcCoSelect=1) + OpCo2!S2307*(dcCoSelect=2) + OpCo3!S2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2307*(dcCoSelect=1) + OpCo2!T2307*(dcCoSelect=2) + OpCo3!T2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2307*(dcCoSelect=1) + OpCo2!U2307*(dcCoSelect=2) + OpCo3!U2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2307*(dcCoSelect=1) + OpCo2!V2307*(dcCoSelect=2) + OpCo3!V2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2307*(dcCoSelect=1) + OpCo2!W2307*(dcCoSelect=2) + OpCo3!W2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2307*(dcCoSelect=1) + OpCo2!X2307*(dcCoSelect=2) + OpCo3!X2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2307*(dcCoSelect=1) + OpCo2!Y2307*(dcCoSelect=2) + OpCo3!Y2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2307*(dcCoSelect=1) + OpCo2!Z2307*(dcCoSelect=2) + OpCo3!Z2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2307*(dcCoSelect=1) + OpCo2!AA2307*(dcCoSelect=2) + OpCo3!AA2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2307*(dcCoSelect=1) + OpCo2!AB2307*(dcCoSelect=2) + OpCo3!AB2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2307*(dcCoSelect=1) + OpCo2!AC2307*(dcCoSelect=2) + OpCo3!AC2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2307*(dcCoSelect=1) + OpCo2!AD2307*(dcCoSelect=2) + OpCo3!AD2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2307*(dcCoSelect=1) + OpCo2!AE2307*(dcCoSelect=2) + OpCo3!AE2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2307*(dcCoSelect=1) + OpCo2!AF2307*(dcCoSelect=2) + OpCo3!AF2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2307*(dcCoSelect=1) + OpCo2!AG2307*(dcCoSelect=2) + OpCo3!AG2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2307*(dcCoSelect=1) + OpCo2!AH2307*(dcCoSelect=2) + OpCo3!AH2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2307*(dcCoSelect=1) + OpCo2!AI2307*(dcCoSelect=2) + OpCo3!AI2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2307*(dcCoSelect=1) + OpCo2!AJ2307*(dcCoSelect=2) + OpCo3!AJ2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2307*(dcCoSelect=1) + OpCo2!AK2307*(dcCoSelect=2) + OpCo3!AK2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2307*(dcCoSelect=1) + OpCo2!AL2307*(dcCoSelect=2) + OpCo3!AL2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2307*(dcCoSelect=1) + OpCo2!AM2307*(dcCoSelect=2) + OpCo3!AM2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2307*(dcCoSelect=1) + OpCo2!AN2307*(dcCoSelect=2) + OpCo3!AN2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2307*(dcCoSelect=1) + OpCo2!AO2307*(dcCoSelect=2) + OpCo3!AO2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2307*(dcCoSelect=1) + OpCo2!AP2307*(dcCoSelect=2) + OpCo3!AP2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2307*(dcCoSelect=1) + OpCo2!AQ2307*(dcCoSelect=2) + OpCo3!AQ2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2307*(dcCoSelect=1) + OpCo2!AR2307*(dcCoSelect=2) + OpCo3!AR2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2307*(dcCoSelect=1) + OpCo2!AS2307*(dcCoSelect=2) + OpCo3!AS2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2307*(dcCoSelect=1) + OpCo2!AT2307*(dcCoSelect=2) + OpCo3!AT2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2307*(dcCoSelect=1) + OpCo2!AU2307*(dcCoSelect=2) + OpCo3!AU2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2307*(dcCoSelect=1) + OpCo2!AV2307*(dcCoSelect=2) + OpCo3!AV2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2307*(dcCoSelect=1) + OpCo2!AW2307*(dcCoSelect=2) + OpCo3!AW2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2307*(dcCoSelect=1) + OpCo2!AX2307*(dcCoSelect=2) + OpCo3!AX2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2307*(dcCoSelect=1) + OpCo2!AY2307*(dcCoSelect=2) + OpCo3!AY2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2307*(dcCoSelect=1) + OpCo2!AZ2307*(dcCoSelect=2) + OpCo3!AZ2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2307*(dcCoSelect=1) + OpCo2!BA2307*(dcCoSelect=2) + OpCo3!BA2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2307*(dcCoSelect=1) + OpCo2!BB2307*(dcCoSelect=2) + OpCo3!BB2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2307*(dcCoSelect=1) + OpCo2!BC2307*(dcCoSelect=2) + OpCo3!BC2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2307*(dcCoSelect=1) + OpCo2!BD2307*(dcCoSelect=2) + OpCo3!BD2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2307*(dcCoSelect=1) + OpCo2!BE2307*(dcCoSelect=2) + OpCo3!BE2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2307*(dcCoSelect=1) + OpCo2!BF2307*(dcCoSelect=2) + OpCo3!BF2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2307*(dcCoSelect=1) + OpCo2!BG2307*(dcCoSelect=2) + OpCo3!BG2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2307*(dcCoSelect=1) + OpCo2!BH2307*(dcCoSelect=2) + OpCo3!BH2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2307*(dcCoSelect=1) + OpCo2!BI2307*(dcCoSelect=2) + OpCo3!BI2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2307*(dcCoSelect=1) + OpCo2!BJ2307*(dcCoSelect=2) + OpCo3!BJ2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2307*(dcCoSelect=1) + OpCo2!BK2307*(dcCoSelect=2) + OpCo3!BK2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2307*(dcCoSelect=1) + OpCo2!BL2307*(dcCoSelect=2) + OpCo3!BL2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2307*(dcCoSelect=1) + OpCo2!BM2307*(dcCoSelect=2) + OpCo3!BM2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2307*(dcCoSelect=1) + OpCo2!BN2307*(dcCoSelect=2) + OpCo3!BN2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2307*(dcCoSelect=1) + OpCo2!BO2307*(dcCoSelect=2) + OpCo3!BO2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2307*(dcCoSelect=1) + OpCo2!BP2307*(dcCoSelect=2) + OpCo3!BP2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2307*(dcCoSelect=1) + OpCo2!BQ2307*(dcCoSelect=2) + OpCo3!BQ2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2307*(dcCoSelect=1) + OpCo2!BR2307*(dcCoSelect=2) + OpCo3!BR2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2307*(dcCoSelect=1) + OpCo2!BS2307*(dcCoSelect=2) + OpCo3!BS2307*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2307*(dcCoSelect=1) + OpCo2!BT2307*(dcCoSelect=2) + OpCo3!BT2307*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1126,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1125","v":19},null,null,null,null,null,{"$f":"OpCo1!M2313*(dcCoSelect=1) + OpCo2!M2313*(dcCoSelect=2) + OpCo3!M2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2313*(dcCoSelect=1) + OpCo2!N2313*(dcCoSelect=2) + OpCo3!N2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2313*(dcCoSelect=1) + OpCo2!O2313*(dcCoSelect=2) + OpCo3!O2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2313*(dcCoSelect=1) + OpCo2!P2313*(dcCoSelect=2) + OpCo3!P2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2313*(dcCoSelect=1) + OpCo2!Q2313*(dcCoSelect=2) + OpCo3!Q2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2313*(dcCoSelect=1) + OpCo2!R2313*(dcCoSelect=2) + OpCo3!R2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2313*(dcCoSelect=1) + OpCo2!S2313*(dcCoSelect=2) + OpCo3!S2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2313*(dcCoSelect=1) + OpCo2!T2313*(dcCoSelect=2) + OpCo3!T2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2313*(dcCoSelect=1) + OpCo2!U2313*(dcCoSelect=2) + OpCo3!U2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2313*(dcCoSelect=1) + OpCo2!V2313*(dcCoSelect=2) + OpCo3!V2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2313*(dcCoSelect=1) + OpCo2!W2313*(dcCoSelect=2) + OpCo3!W2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2313*(dcCoSelect=1) + OpCo2!X2313*(dcCoSelect=2) + OpCo3!X2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2313*(dcCoSelect=1) + OpCo2!Y2313*(dcCoSelect=2) + OpCo3!Y2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2313*(dcCoSelect=1) + OpCo2!Z2313*(dcCoSelect=2) + OpCo3!Z2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2313*(dcCoSelect=1) + OpCo2!AA2313*(dcCoSelect=2) + OpCo3!AA2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2313*(dcCoSelect=1) + OpCo2!AB2313*(dcCoSelect=2) + OpCo3!AB2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2313*(dcCoSelect=1) + OpCo2!AC2313*(dcCoSelect=2) + OpCo3!AC2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2313*(dcCoSelect=1) + OpCo2!AD2313*(dcCoSelect=2) + OpCo3!AD2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2313*(dcCoSelect=1) + OpCo2!AE2313*(dcCoSelect=2) + OpCo3!AE2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2313*(dcCoSelect=1) + OpCo2!AF2313*(dcCoSelect=2) + OpCo3!AF2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2313*(dcCoSelect=1) + OpCo2!AG2313*(dcCoSelect=2) + OpCo3!AG2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2313*(dcCoSelect=1) + OpCo2!AH2313*(dcCoSelect=2) + OpCo3!AH2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2313*(dcCoSelect=1) + OpCo2!AI2313*(dcCoSelect=2) + OpCo3!AI2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2313*(dcCoSelect=1) + OpCo2!AJ2313*(dcCoSelect=2) + OpCo3!AJ2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2313*(dcCoSelect=1) + OpCo2!AK2313*(dcCoSelect=2) + OpCo3!AK2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2313*(dcCoSelect=1) + OpCo2!AL2313*(dcCoSelect=2) + OpCo3!AL2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2313*(dcCoSelect=1) + OpCo2!AM2313*(dcCoSelect=2) + OpCo3!AM2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2313*(dcCoSelect=1) + OpCo2!AN2313*(dcCoSelect=2) + OpCo3!AN2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2313*(dcCoSelect=1) + OpCo2!AO2313*(dcCoSelect=2) + OpCo3!AO2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2313*(dcCoSelect=1) + OpCo2!AP2313*(dcCoSelect=2) + OpCo3!AP2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2313*(dcCoSelect=1) + OpCo2!AQ2313*(dcCoSelect=2) + OpCo3!AQ2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2313*(dcCoSelect=1) + OpCo2!AR2313*(dcCoSelect=2) + OpCo3!AR2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2313*(dcCoSelect=1) + OpCo2!AS2313*(dcCoSelect=2) + OpCo3!AS2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2313*(dcCoSelect=1) + OpCo2!AT2313*(dcCoSelect=2) + OpCo3!AT2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2313*(dcCoSelect=1) + OpCo2!AU2313*(dcCoSelect=2) + OpCo3!AU2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2313*(dcCoSelect=1) + OpCo2!AV2313*(dcCoSelect=2) + OpCo3!AV2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2313*(dcCoSelect=1) + OpCo2!AW2313*(dcCoSelect=2) + OpCo3!AW2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2313*(dcCoSelect=1) + OpCo2!AX2313*(dcCoSelect=2) + OpCo3!AX2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2313*(dcCoSelect=1) + OpCo2!AY2313*(dcCoSelect=2) + OpCo3!AY2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2313*(dcCoSelect=1) + OpCo2!AZ2313*(dcCoSelect=2) + OpCo3!AZ2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2313*(dcCoSelect=1) + OpCo2!BA2313*(dcCoSelect=2) + OpCo3!BA2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2313*(dcCoSelect=1) + OpCo2!BB2313*(dcCoSelect=2) + OpCo3!BB2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2313*(dcCoSelect=1) + OpCo2!BC2313*(dcCoSelect=2) + OpCo3!BC2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2313*(dcCoSelect=1) + OpCo2!BD2313*(dcCoSelect=2) + OpCo3!BD2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2313*(dcCoSelect=1) + OpCo2!BE2313*(dcCoSelect=2) + OpCo3!BE2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2313*(dcCoSelect=1) + OpCo2!BF2313*(dcCoSelect=2) + OpCo3!BF2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2313*(dcCoSelect=1) + OpCo2!BG2313*(dcCoSelect=2) + OpCo3!BG2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2313*(dcCoSelect=1) + OpCo2!BH2313*(dcCoSelect=2) + OpCo3!BH2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2313*(dcCoSelect=1) + OpCo2!BI2313*(dcCoSelect=2) + OpCo3!BI2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2313*(dcCoSelect=1) + OpCo2!BJ2313*(dcCoSelect=2) + OpCo3!BJ2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2313*(dcCoSelect=1) + OpCo2!BK2313*(dcCoSelect=2) + OpCo3!BK2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2313*(dcCoSelect=1) + OpCo2!BL2313*(dcCoSelect=2) + OpCo3!BL2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2313*(dcCoSelect=1) + OpCo2!BM2313*(dcCoSelect=2) + OpCo3!BM2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2313*(dcCoSelect=1) + OpCo2!BN2313*(dcCoSelect=2) + OpCo3!BN2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2313*(dcCoSelect=1) + OpCo2!BO2313*(dcCoSelect=2) + OpCo3!BO2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2313*(dcCoSelect=1) + OpCo2!BP2313*(dcCoSelect=2) + OpCo3!BP2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2313*(dcCoSelect=1) + OpCo2!BQ2313*(dcCoSelect=2) + OpCo3!BQ2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2313*(dcCoSelect=1) + OpCo2!BR2313*(dcCoSelect=2) + OpCo3!BR2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2313*(dcCoSelect=1) + OpCo2!BS2313*(dcCoSelect=2) + OpCo3!BS2313*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2313*(dcCoSelect=1) + OpCo2!BT2313*(dcCoSelect=2) + OpCo3!BT2313*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1127,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1127","v":19},null,null,null,null,null,{"$f":"OpCo1!M2315*(dcCoSelect=1) + OpCo2!M2315*(dcCoSelect=2) + OpCo3!M2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2315*(dcCoSelect=1) + OpCo2!N2315*(dcCoSelect=2) + OpCo3!N2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2315*(dcCoSelect=1) + OpCo2!O2315*(dcCoSelect=2) + OpCo3!O2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2315*(dcCoSelect=1) + OpCo2!P2315*(dcCoSelect=2) + OpCo3!P2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2315*(dcCoSelect=1) + OpCo2!Q2315*(dcCoSelect=2) + OpCo3!Q2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2315*(dcCoSelect=1) + OpCo2!R2315*(dcCoSelect=2) + OpCo3!R2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2315*(dcCoSelect=1) + OpCo2!S2315*(dcCoSelect=2) + OpCo3!S2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2315*(dcCoSelect=1) + OpCo2!T2315*(dcCoSelect=2) + OpCo3!T2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2315*(dcCoSelect=1) + OpCo2!U2315*(dcCoSelect=2) + OpCo3!U2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2315*(dcCoSelect=1) + OpCo2!V2315*(dcCoSelect=2) + OpCo3!V2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2315*(dcCoSelect=1) + OpCo2!W2315*(dcCoSelect=2) + OpCo3!W2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2315*(dcCoSelect=1) + OpCo2!X2315*(dcCoSelect=2) + OpCo3!X2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2315*(dcCoSelect=1) + OpCo2!Y2315*(dcCoSelect=2) + OpCo3!Y2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2315*(dcCoSelect=1) + OpCo2!Z2315*(dcCoSelect=2) + OpCo3!Z2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2315*(dcCoSelect=1) + OpCo2!AA2315*(dcCoSelect=2) + OpCo3!AA2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2315*(dcCoSelect=1) + OpCo2!AB2315*(dcCoSelect=2) + OpCo3!AB2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2315*(dcCoSelect=1) + OpCo2!AC2315*(dcCoSelect=2) + OpCo3!AC2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2315*(dcCoSelect=1) + OpCo2!AD2315*(dcCoSelect=2) + OpCo3!AD2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2315*(dcCoSelect=1) + OpCo2!AE2315*(dcCoSelect=2) + OpCo3!AE2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2315*(dcCoSelect=1) + OpCo2!AF2315*(dcCoSelect=2) + OpCo3!AF2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2315*(dcCoSelect=1) + OpCo2!AG2315*(dcCoSelect=2) + OpCo3!AG2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2315*(dcCoSelect=1) + OpCo2!AH2315*(dcCoSelect=2) + OpCo3!AH2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2315*(dcCoSelect=1) + OpCo2!AI2315*(dcCoSelect=2) + OpCo3!AI2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2315*(dcCoSelect=1) + OpCo2!AJ2315*(dcCoSelect=2) + OpCo3!AJ2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2315*(dcCoSelect=1) + OpCo2!AK2315*(dcCoSelect=2) + OpCo3!AK2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2315*(dcCoSelect=1) + OpCo2!AL2315*(dcCoSelect=2) + OpCo3!AL2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2315*(dcCoSelect=1) + OpCo2!AM2315*(dcCoSelect=2) + OpCo3!AM2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2315*(dcCoSelect=1) + OpCo2!AN2315*(dcCoSelect=2) + OpCo3!AN2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2315*(dcCoSelect=1) + OpCo2!AO2315*(dcCoSelect=2) + OpCo3!AO2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2315*(dcCoSelect=1) + OpCo2!AP2315*(dcCoSelect=2) + OpCo3!AP2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2315*(dcCoSelect=1) + OpCo2!AQ2315*(dcCoSelect=2) + OpCo3!AQ2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2315*(dcCoSelect=1) + OpCo2!AR2315*(dcCoSelect=2) + OpCo3!AR2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2315*(dcCoSelect=1) + OpCo2!AS2315*(dcCoSelect=2) + OpCo3!AS2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2315*(dcCoSelect=1) + OpCo2!AT2315*(dcCoSelect=2) + OpCo3!AT2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2315*(dcCoSelect=1) + OpCo2!AU2315*(dcCoSelect=2) + OpCo3!AU2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2315*(dcCoSelect=1) + OpCo2!AV2315*(dcCoSelect=2) + OpCo3!AV2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2315*(dcCoSelect=1) + OpCo2!AW2315*(dcCoSelect=2) + OpCo3!AW2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2315*(dcCoSelect=1) + OpCo2!AX2315*(dcCoSelect=2) + OpCo3!AX2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2315*(dcCoSelect=1) + OpCo2!AY2315*(dcCoSelect=2) + OpCo3!AY2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2315*(dcCoSelect=1) + OpCo2!AZ2315*(dcCoSelect=2) + OpCo3!AZ2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2315*(dcCoSelect=1) + OpCo2!BA2315*(dcCoSelect=2) + OpCo3!BA2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2315*(dcCoSelect=1) + OpCo2!BB2315*(dcCoSelect=2) + OpCo3!BB2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2315*(dcCoSelect=1) + OpCo2!BC2315*(dcCoSelect=2) + OpCo3!BC2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2315*(dcCoSelect=1) + OpCo2!BD2315*(dcCoSelect=2) + OpCo3!BD2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2315*(dcCoSelect=1) + OpCo2!BE2315*(dcCoSelect=2) + OpCo3!BE2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2315*(dcCoSelect=1) + OpCo2!BF2315*(dcCoSelect=2) + OpCo3!BF2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2315*(dcCoSelect=1) + OpCo2!BG2315*(dcCoSelect=2) + OpCo3!BG2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2315*(dcCoSelect=1) + OpCo2!BH2315*(dcCoSelect=2) + OpCo3!BH2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2315*(dcCoSelect=1) + OpCo2!BI2315*(dcCoSelect=2) + OpCo3!BI2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2315*(dcCoSelect=1) + OpCo2!BJ2315*(dcCoSelect=2) + OpCo3!BJ2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2315*(dcCoSelect=1) + OpCo2!BK2315*(dcCoSelect=2) + OpCo3!BK2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2315*(dcCoSelect=1) + OpCo2!BL2315*(dcCoSelect=2) + OpCo3!BL2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2315*(dcCoSelect=1) + OpCo2!BM2315*(dcCoSelect=2) + OpCo3!BM2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2315*(dcCoSelect=1) + OpCo2!BN2315*(dcCoSelect=2) + OpCo3!BN2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2315*(dcCoSelect=1) + OpCo2!BO2315*(dcCoSelect=2) + OpCo3!BO2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2315*(dcCoSelect=1) + OpCo2!BP2315*(dcCoSelect=2) + OpCo3!BP2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2315*(dcCoSelect=1) + OpCo2!BQ2315*(dcCoSelect=2) + OpCo3!BQ2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2315*(dcCoSelect=1) + OpCo2!BR2315*(dcCoSelect=2) + OpCo3!BR2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2315*(dcCoSelect=1) + OpCo2!BS2315*(dcCoSelect=2) + OpCo3!BS2315*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2315*(dcCoSelect=1) + OpCo2!BT2315*(dcCoSelect=2) + OpCo3!BT2315*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1132,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},null,"£000",{"$f":"G1131","v":20},null,null,null,null,null,{"$f":"OpCo1!M2319*(dcCoSelect=1) + OpCo2!M2319*(dcCoSelect=2) + OpCo3!M2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2319*(dcCoSelect=1) + OpCo2!N2319*(dcCoSelect=2) + OpCo3!N2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2319*(dcCoSelect=1) + OpCo2!O2319*(dcCoSelect=2) + OpCo3!O2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2319*(dcCoSelect=1) + OpCo2!P2319*(dcCoSelect=2) + OpCo3!P2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2319*(dcCoSelect=1) + OpCo2!Q2319*(dcCoSelect=2) + OpCo3!Q2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2319*(dcCoSelect=1) + OpCo2!R2319*(dcCoSelect=2) + OpCo3!R2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2319*(dcCoSelect=1) + OpCo2!S2319*(dcCoSelect=2) + OpCo3!S2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2319*(dcCoSelect=1) + OpCo2!T2319*(dcCoSelect=2) + OpCo3!T2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2319*(dcCoSelect=1) + OpCo2!U2319*(dcCoSelect=2) + OpCo3!U2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2319*(dcCoSelect=1) + OpCo2!V2319*(dcCoSelect=2) + OpCo3!V2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2319*(dcCoSelect=1) + OpCo2!W2319*(dcCoSelect=2) + OpCo3!W2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2319*(dcCoSelect=1) + OpCo2!X2319*(dcCoSelect=2) + OpCo3!X2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2319*(dcCoSelect=1) + OpCo2!Y2319*(dcCoSelect=2) + OpCo3!Y2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2319*(dcCoSelect=1) + OpCo2!Z2319*(dcCoSelect=2) + OpCo3!Z2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2319*(dcCoSelect=1) + OpCo2!AA2319*(dcCoSelect=2) + OpCo3!AA2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2319*(dcCoSelect=1) + OpCo2!AB2319*(dcCoSelect=2) + OpCo3!AB2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2319*(dcCoSelect=1) + OpCo2!AC2319*(dcCoSelect=2) + OpCo3!AC2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2319*(dcCoSelect=1) + OpCo2!AD2319*(dcCoSelect=2) + OpCo3!AD2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2319*(dcCoSelect=1) + OpCo2!AE2319*(dcCoSelect=2) + OpCo3!AE2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2319*(dcCoSelect=1) + OpCo2!AF2319*(dcCoSelect=2) + OpCo3!AF2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2319*(dcCoSelect=1) + OpCo2!AG2319*(dcCoSelect=2) + OpCo3!AG2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2319*(dcCoSelect=1) + OpCo2!AH2319*(dcCoSelect=2) + OpCo3!AH2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2319*(dcCoSelect=1) + OpCo2!AI2319*(dcCoSelect=2) + OpCo3!AI2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2319*(dcCoSelect=1) + OpCo2!AJ2319*(dcCoSelect=2) + OpCo3!AJ2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2319*(dcCoSelect=1) + OpCo2!AK2319*(dcCoSelect=2) + OpCo3!AK2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2319*(dcCoSelect=1) + OpCo2!AL2319*(dcCoSelect=2) + OpCo3!AL2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2319*(dcCoSelect=1) + OpCo2!AM2319*(dcCoSelect=2) + OpCo3!AM2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2319*(dcCoSelect=1) + OpCo2!AN2319*(dcCoSelect=2) + OpCo3!AN2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2319*(dcCoSelect=1) + OpCo2!AO2319*(dcCoSelect=2) + OpCo3!AO2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2319*(dcCoSelect=1) + OpCo2!AP2319*(dcCoSelect=2) + OpCo3!AP2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2319*(dcCoSelect=1) + OpCo2!AQ2319*(dcCoSelect=2) + OpCo3!AQ2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2319*(dcCoSelect=1) + OpCo2!AR2319*(dcCoSelect=2) + OpCo3!AR2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2319*(dcCoSelect=1) + OpCo2!AS2319*(dcCoSelect=2) + OpCo3!AS2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2319*(dcCoSelect=1) + OpCo2!AT2319*(dcCoSelect=2) + OpCo3!AT2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2319*(dcCoSelect=1) + OpCo2!AU2319*(dcCoSelect=2) + OpCo3!AU2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2319*(dcCoSelect=1) + OpCo2!AV2319*(dcCoSelect=2) + OpCo3!AV2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2319*(dcCoSelect=1) + OpCo2!AW2319*(dcCoSelect=2) + OpCo3!AW2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2319*(dcCoSelect=1) + OpCo2!AX2319*(dcCoSelect=2) + OpCo3!AX2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2319*(dcCoSelect=1) + OpCo2!AY2319*(dcCoSelect=2) + OpCo3!AY2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2319*(dcCoSelect=1) + OpCo2!AZ2319*(dcCoSelect=2) + OpCo3!AZ2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2319*(dcCoSelect=1) + OpCo2!BA2319*(dcCoSelect=2) + OpCo3!BA2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2319*(dcCoSelect=1) + OpCo2!BB2319*(dcCoSelect=2) + OpCo3!BB2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2319*(dcCoSelect=1) + OpCo2!BC2319*(dcCoSelect=2) + OpCo3!BC2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2319*(dcCoSelect=1) + OpCo2!BD2319*(dcCoSelect=2) + OpCo3!BD2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2319*(dcCoSelect=1) + OpCo2!BE2319*(dcCoSelect=2) + OpCo3!BE2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2319*(dcCoSelect=1) + OpCo2!BF2319*(dcCoSelect=2) + OpCo3!BF2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2319*(dcCoSelect=1) + OpCo2!BG2319*(dcCoSelect=2) + OpCo3!BG2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2319*(dcCoSelect=1) + OpCo2!BH2319*(dcCoSelect=2) + OpCo3!BH2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2319*(dcCoSelect=1) + OpCo2!BI2319*(dcCoSelect=2) + OpCo3!BI2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2319*(dcCoSelect=1) + OpCo2!BJ2319*(dcCoSelect=2) + OpCo3!BJ2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2319*(dcCoSelect=1) + OpCo2!BK2319*(dcCoSelect=2) + OpCo3!BK2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2319*(dcCoSelect=1) + OpCo2!BL2319*(dcCoSelect=2) + OpCo3!BL2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2319*(dcCoSelect=1) + OpCo2!BM2319*(dcCoSelect=2) + OpCo3!BM2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2319*(dcCoSelect=1) + OpCo2!BN2319*(dcCoSelect=2) + OpCo3!BN2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2319*(dcCoSelect=1) + OpCo2!BO2319*(dcCoSelect=2) + OpCo3!BO2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2319*(dcCoSelect=1) + OpCo2!BP2319*(dcCoSelect=2) + OpCo3!BP2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2319*(dcCoSelect=1) + OpCo2!BQ2319*(dcCoSelect=2) + OpCo3!BQ2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2319*(dcCoSelect=1) + OpCo2!BR2319*(dcCoSelect=2) + OpCo3!BR2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2319*(dcCoSelect=1) + OpCo2!BS2319*(dcCoSelect=2) + OpCo3!BS2319*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2319*(dcCoSelect=1) + OpCo2!BT2319*(dcCoSelect=2) + OpCo3!BT2319*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,G1133,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},null,"£000",{"$f":"G1133","v":20},null,null,null,null,null,{"$f":"OpCo1!M2321*(dcCoSelect=1) + OpCo2!M2321*(dcCoSelect=2) + OpCo3!M2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2321*(dcCoSelect=1) + OpCo2!N2321*(dcCoSelect=2) + OpCo3!N2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2321*(dcCoSelect=1) + OpCo2!O2321*(dcCoSelect=2) + OpCo3!O2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2321*(dcCoSelect=1) + OpCo2!P2321*(dcCoSelect=2) + OpCo3!P2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2321*(dcCoSelect=1) + OpCo2!Q2321*(dcCoSelect=2) + OpCo3!Q2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2321*(dcCoSelect=1) + OpCo2!R2321*(dcCoSelect=2) + OpCo3!R2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2321*(dcCoSelect=1) + OpCo2!S2321*(dcCoSelect=2) + OpCo3!S2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2321*(dcCoSelect=1) + OpCo2!T2321*(dcCoSelect=2) + OpCo3!T2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2321*(dcCoSelect=1) + OpCo2!U2321*(dcCoSelect=2) + OpCo3!U2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2321*(dcCoSelect=1) + OpCo2!V2321*(dcCoSelect=2) + OpCo3!V2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2321*(dcCoSelect=1) + OpCo2!W2321*(dcCoSelect=2) + OpCo3!W2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2321*(dcCoSelect=1) + OpCo2!X2321*(dcCoSelect=2) + OpCo3!X2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2321*(dcCoSelect=1) + OpCo2!Y2321*(dcCoSelect=2) + OpCo3!Y2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2321*(dcCoSelect=1) + OpCo2!Z2321*(dcCoSelect=2) + OpCo3!Z2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2321*(dcCoSelect=1) + OpCo2!AA2321*(dcCoSelect=2) + OpCo3!AA2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2321*(dcCoSelect=1) + OpCo2!AB2321*(dcCoSelect=2) + OpCo3!AB2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2321*(dcCoSelect=1) + OpCo2!AC2321*(dcCoSelect=2) + OpCo3!AC2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2321*(dcCoSelect=1) + OpCo2!AD2321*(dcCoSelect=2) + OpCo3!AD2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2321*(dcCoSelect=1) + OpCo2!AE2321*(dcCoSelect=2) + OpCo3!AE2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2321*(dcCoSelect=1) + OpCo2!AF2321*(dcCoSelect=2) + OpCo3!AF2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2321*(dcCoSelect=1) + OpCo2!AG2321*(dcCoSelect=2) + OpCo3!AG2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2321*(dcCoSelect=1) + OpCo2!AH2321*(dcCoSelect=2) + OpCo3!AH2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2321*(dcCoSelect=1) + OpCo2!AI2321*(dcCoSelect=2) + OpCo3!AI2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2321*(dcCoSelect=1) + OpCo2!AJ2321*(dcCoSelect=2) + OpCo3!AJ2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2321*(dcCoSelect=1) + OpCo2!AK2321*(dcCoSelect=2) + OpCo3!AK2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2321*(dcCoSelect=1) + OpCo2!AL2321*(dcCoSelect=2) + OpCo3!AL2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2321*(dcCoSelect=1) + OpCo2!AM2321*(dcCoSelect=2) + OpCo3!AM2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2321*(dcCoSelect=1) + OpCo2!AN2321*(dcCoSelect=2) + OpCo3!AN2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2321*(dcCoSelect=1) + OpCo2!AO2321*(dcCoSelect=2) + OpCo3!AO2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2321*(dcCoSelect=1) + OpCo2!AP2321*(dcCoSelect=2) + OpCo3!AP2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2321*(dcCoSelect=1) + OpCo2!AQ2321*(dcCoSelect=2) + OpCo3!AQ2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2321*(dcCoSelect=1) + OpCo2!AR2321*(dcCoSelect=2) + OpCo3!AR2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2321*(dcCoSelect=1) + OpCo2!AS2321*(dcCoSelect=2) + OpCo3!AS2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2321*(dcCoSelect=1) + OpCo2!AT2321*(dcCoSelect=2) + OpCo3!AT2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2321*(dcCoSelect=1) + OpCo2!AU2321*(dcCoSelect=2) + OpCo3!AU2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2321*(dcCoSelect=1) + OpCo2!AV2321*(dcCoSelect=2) + OpCo3!AV2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2321*(dcCoSelect=1) + OpCo2!AW2321*(dcCoSelect=2) + OpCo3!AW2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2321*(dcCoSelect=1) + OpCo2!AX2321*(dcCoSelect=2) + OpCo3!AX2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2321*(dcCoSelect=1) + OpCo2!AY2321*(dcCoSelect=2) + OpCo3!AY2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2321*(dcCoSelect=1) + OpCo2!AZ2321*(dcCoSelect=2) + OpCo3!AZ2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2321*(dcCoSelect=1) + OpCo2!BA2321*(dcCoSelect=2) + OpCo3!BA2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2321*(dcCoSelect=1) + OpCo2!BB2321*(dcCoSelect=2) + OpCo3!BB2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2321*(dcCoSelect=1) + OpCo2!BC2321*(dcCoSelect=2) + OpCo3!BC2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2321*(dcCoSelect=1) + OpCo2!BD2321*(dcCoSelect=2) + OpCo3!BD2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2321*(dcCoSelect=1) + OpCo2!BE2321*(dcCoSelect=2) + OpCo3!BE2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2321*(dcCoSelect=1) + OpCo2!BF2321*(dcCoSelect=2) + OpCo3!BF2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2321*(dcCoSelect=1) + OpCo2!BG2321*(dcCoSelect=2) + OpCo3!BG2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2321*(dcCoSelect=1) + OpCo2!BH2321*(dcCoSelect=2) + OpCo3!BH2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2321*(dcCoSelect=1) + OpCo2!BI2321*(dcCoSelect=2) + OpCo3!BI2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2321*(dcCoSelect=1) + OpCo2!BJ2321*(dcCoSelect=2) + OpCo3!BJ2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2321*(dcCoSelect=1) + OpCo2!BK2321*(dcCoSelect=2) + OpCo3!BK2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2321*(dcCoSelect=1) + OpCo2!BL2321*(dcCoSelect=2) + OpCo3!BL2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2321*(dcCoSelect=1) + OpCo2!BM2321*(dcCoSelect=2) + OpCo3!BM2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2321*(dcCoSelect=1) + OpCo2!BN2321*(dcCoSelect=2) + OpCo3!BN2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2321*(dcCoSelect=1) + OpCo2!BO2321*(dcCoSelect=2) + OpCo3!BO2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2321*(dcCoSelect=1) + OpCo2!BP2321*(dcCoSelect=2) + OpCo3!BP2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2321*(dcCoSelect=1) + OpCo2!BQ2321*(dcCoSelect=2) + OpCo3!BQ2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2321*(dcCoSelect=1) + OpCo2!BR2321*(dcCoSelect=2) + OpCo3!BR2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2321*(dcCoSelect=1) + OpCo2!BS2321*(dcCoSelect=2) + OpCo3!BS2321*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2321*(dcCoSelect=1) + OpCo2!BT2321*(dcCoSelect=2) + OpCo3!BT2321*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"$G$1010&\": \"&SYS_Admin!$G$770","v":"Local Authority: Principal drawdown"},null,"£000",null,null,null,null,null,null,{"$f":"SUMIF($D$1016:$D$1135,$D1138,M$1016:M$1135)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$1016:$D$1135,$D1138,W$1016:W$1135)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$1016:$D$1135,$D1138,AG$1016:AG$1135)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$1016:$D$1135,$D1138,AQ$1016:AQ$1135)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$1016:$D$1135,$D1138,BA$1016:BA$1135)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$1016:$D$1135,$D1138,BK$1016:BK$1135)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$G$1010&\": \"&SYS_Admin!$G$808","v":"Local Authority: Interest wrapped into debt (EoP)"},null,"£000",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$G$1010&\": \"&SYS_Admin!$G$817","v":"Local Authority: Fees wrapped into debt"},null,"£000",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f principal issued",null,"£000",null,null,null,null,null,null,{"$f":"L1149","v":0},{"$f":"M1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees wrapped into debt",null,"£000",null,null,null,null,null,null,{"$f":"-M1142","v":0},{"$f":"-N1142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest wrapped and paid",null,"£000",null,null,null,null,null,null,{"$f":"IF(AND(M1149=0,SUM(M1144:M1148)<0),-SUM(M1144:M1148),0)","v":0},0,{"$f":"IF(AND(O1149=0,SUM(O1144:O1148)<0),-SUM(O1144:O1148),0)","v":0},0,0,0,0,{"$f":"IF(AND(T1149=0,SUM(T1144:T1148)<0),-SUM(T1144:T1148),0)","v":0},{"$f":"IF(AND(U1149=0,SUM(U1144:U1148)<0),-SUM(U1144:U1148),0)","v":0},{"$f":"IF(AND(V1149=0,SUM(V1144:V1148)<0),-SUM(V1144:V1148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year of peak debt",null,"Year",null,{"$f":"SUMIF($M$6:$BT$6,I1153,$M$3:$BT$3)","v":0}]
[null,null,null,"Interest as % of b/f o/s debt",null,"%",null,null,null,null,null,null,{"$f":"IFERROR((M1140+M1146)/SUM(M1144:M1145),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR((T1140+T1146)/SUM(T1144:T1145),0)","v":0},{"$f":"IFERROR((U1140+U1146)/SUM(U1144:U1145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR",null,"ratio",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M2195*(dcCoSelect=1) + OpCo2!M2195*(dcCoSelect=2) + OpCo3!M2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2195*(dcCoSelect=1) + OpCo2!N2195*(dcCoSelect=2) + OpCo3!N2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2195*(dcCoSelect=1) + OpCo2!O2195*(dcCoSelect=2) + OpCo3!O2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2195*(dcCoSelect=1) + OpCo2!P2195*(dcCoSelect=2) + OpCo3!P2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2195*(dcCoSelect=1) + OpCo2!Q2195*(dcCoSelect=2) + OpCo3!Q2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2195*(dcCoSelect=1) + OpCo2!R2195*(dcCoSelect=2) + OpCo3!R2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2195*(dcCoSelect=1) + OpCo2!S2195*(dcCoSelect=2) + OpCo3!S2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2195*(dcCoSelect=1) + OpCo2!T2195*(dcCoSelect=2) + OpCo3!T2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2195*(dcCoSelect=1) + OpCo2!U2195*(dcCoSelect=2) + OpCo3!U2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2195*(dcCoSelect=1) + OpCo2!V2195*(dcCoSelect=2) + OpCo3!V2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2195*(dcCoSelect=1) + OpCo2!W2195*(dcCoSelect=2) + OpCo3!W2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2195*(dcCoSelect=1) + OpCo2!X2195*(dcCoSelect=2) + OpCo3!X2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2195*(dcCoSelect=1) + OpCo2!Y2195*(dcCoSelect=2) + OpCo3!Y2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2195*(dcCoSelect=1) + OpCo2!Z2195*(dcCoSelect=2) + OpCo3!Z2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2195*(dcCoSelect=1) + OpCo2!AA2195*(dcCoSelect=2) + OpCo3!AA2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2195*(dcCoSelect=1) + OpCo2!AB2195*(dcCoSelect=2) + OpCo3!AB2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2195*(dcCoSelect=1) + OpCo2!AC2195*(dcCoSelect=2) + OpCo3!AC2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2195*(dcCoSelect=1) + OpCo2!AD2195*(dcCoSelect=2) + OpCo3!AD2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2195*(dcCoSelect=1) + OpCo2!AE2195*(dcCoSelect=2) + OpCo3!AE2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2195*(dcCoSelect=1) + OpCo2!AF2195*(dcCoSelect=2) + OpCo3!AF2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2195*(dcCoSelect=1) + OpCo2!AG2195*(dcCoSelect=2) + OpCo3!AG2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2195*(dcCoSelect=1) + OpCo2!AH2195*(dcCoSelect=2) + OpCo3!AH2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2195*(dcCoSelect=1) + OpCo2!AI2195*(dcCoSelect=2) + OpCo3!AI2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2195*(dcCoSelect=1) + OpCo2!AJ2195*(dcCoSelect=2) + OpCo3!AJ2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2195*(dcCoSelect=1) + OpCo2!AK2195*(dcCoSelect=2) + OpCo3!AK2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2195*(dcCoSelect=1) + OpCo2!AL2195*(dcCoSelect=2) + OpCo3!AL2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2195*(dcCoSelect=1) + OpCo2!AM2195*(dcCoSelect=2) + OpCo3!AM2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2195*(dcCoSelect=1) + OpCo2!AN2195*(dcCoSelect=2) + OpCo3!AN2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2195*(dcCoSelect=1) + OpCo2!AO2195*(dcCoSelect=2) + OpCo3!AO2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2195*(dcCoSelect=1) + OpCo2!AP2195*(dcCoSelect=2) + OpCo3!AP2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2195*(dcCoSelect=1) + OpCo2!AQ2195*(dcCoSelect=2) + OpCo3!AQ2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2195*(dcCoSelect=1) + OpCo2!AR2195*(dcCoSelect=2) + OpCo3!AR2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2195*(dcCoSelect=1) + OpCo2!AS2195*(dcCoSelect=2) + OpCo3!AS2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2195*(dcCoSelect=1) + OpCo2!AT2195*(dcCoSelect=2) + OpCo3!AT2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2195*(dcCoSelect=1) + OpCo2!AU2195*(dcCoSelect=2) + OpCo3!AU2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2195*(dcCoSelect=1) + OpCo2!AV2195*(dcCoSelect=2) + OpCo3!AV2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2195*(dcCoSelect=1) + OpCo2!AW2195*(dcCoSelect=2) + OpCo3!AW2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2195*(dcCoSelect=1) + OpCo2!AX2195*(dcCoSelect=2) + OpCo3!AX2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2195*(dcCoSelect=1) + OpCo2!AY2195*(dcCoSelect=2) + OpCo3!AY2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2195*(dcCoSelect=1) + OpCo2!AZ2195*(dcCoSelect=2) + OpCo3!AZ2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2195*(dcCoSelect=1) + OpCo2!BA2195*(dcCoSelect=2) + OpCo3!BA2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2195*(dcCoSelect=1) + OpCo2!BB2195*(dcCoSelect=2) + OpCo3!BB2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2195*(dcCoSelect=1) + OpCo2!BC2195*(dcCoSelect=2) + OpCo3!BC2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2195*(dcCoSelect=1) + OpCo2!BD2195*(dcCoSelect=2) + OpCo3!BD2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2195*(dcCoSelect=1) + OpCo2!BE2195*(dcCoSelect=2) + OpCo3!BE2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2195*(dcCoSelect=1) + OpCo2!BF2195*(dcCoSelect=2) + OpCo3!BF2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2195*(dcCoSelect=1) + OpCo2!BG2195*(dcCoSelect=2) + OpCo3!BG2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2195*(dcCoSelect=1) + OpCo2!BH2195*(dcCoSelect=2) + OpCo3!BH2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2195*(dcCoSelect=1) + OpCo2!BI2195*(dcCoSelect=2) + OpCo3!BI2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2195*(dcCoSelect=1) + OpCo2!BJ2195*(dcCoSelect=2) + OpCo3!BJ2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2195*(dcCoSelect=1) + OpCo2!BK2195*(dcCoSelect=2) + OpCo3!BK2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2195*(dcCoSelect=1) + OpCo2!BL2195*(dcCoSelect=2) + OpCo3!BL2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2195*(dcCoSelect=1) + OpCo2!BM2195*(dcCoSelect=2) + OpCo3!BM2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2195*(dcCoSelect=1) + OpCo2!BN2195*(dcCoSelect=2) + OpCo3!BN2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2195*(dcCoSelect=1) + OpCo2!BO2195*(dcCoSelect=2) + OpCo3!BO2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2195*(dcCoSelect=1) + OpCo2!BP2195*(dcCoSelect=2) + OpCo3!BP2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2195*(dcCoSelect=1) + OpCo2!BQ2195*(dcCoSelect=2) + OpCo3!BQ2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2195*(dcCoSelect=1) + OpCo2!BR2195*(dcCoSelect=2) + OpCo3!BR2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2195*(dcCoSelect=1) + OpCo2!BS2195*(dcCoSelect=2) + OpCo3!BS2195*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2195*(dcCoSelect=1) + OpCo2!BT2195*(dcCoSelect=2) + OpCo3!BT2195*(dcCoSelect=3)","v":0}]
[null,null,null,"DSCR",null,"ratio",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M2196*(dcCoSelect=1) + OpCo2!M2196*(dcCoSelect=2) + OpCo3!M2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N2196*(dcCoSelect=1) + OpCo2!N2196*(dcCoSelect=2) + OpCo3!N2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O2196*(dcCoSelect=1) + OpCo2!O2196*(dcCoSelect=2) + OpCo3!O2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P2196*(dcCoSelect=1) + OpCo2!P2196*(dcCoSelect=2) + OpCo3!P2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q2196*(dcCoSelect=1) + OpCo2!Q2196*(dcCoSelect=2) + OpCo3!Q2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R2196*(dcCoSelect=1) + OpCo2!R2196*(dcCoSelect=2) + OpCo3!R2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S2196*(dcCoSelect=1) + OpCo2!S2196*(dcCoSelect=2) + OpCo3!S2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T2196*(dcCoSelect=1) + OpCo2!T2196*(dcCoSelect=2) + OpCo3!T2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U2196*(dcCoSelect=1) + OpCo2!U2196*(dcCoSelect=2) + OpCo3!U2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V2196*(dcCoSelect=1) + OpCo2!V2196*(dcCoSelect=2) + OpCo3!V2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W2196*(dcCoSelect=1) + OpCo2!W2196*(dcCoSelect=2) + OpCo3!W2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X2196*(dcCoSelect=1) + OpCo2!X2196*(dcCoSelect=2) + OpCo3!X2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y2196*(dcCoSelect=1) + OpCo2!Y2196*(dcCoSelect=2) + OpCo3!Y2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z2196*(dcCoSelect=1) + OpCo2!Z2196*(dcCoSelect=2) + OpCo3!Z2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA2196*(dcCoSelect=1) + OpCo2!AA2196*(dcCoSelect=2) + OpCo3!AA2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB2196*(dcCoSelect=1) + OpCo2!AB2196*(dcCoSelect=2) + OpCo3!AB2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC2196*(dcCoSelect=1) + OpCo2!AC2196*(dcCoSelect=2) + OpCo3!AC2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD2196*(dcCoSelect=1) + OpCo2!AD2196*(dcCoSelect=2) + OpCo3!AD2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE2196*(dcCoSelect=1) + OpCo2!AE2196*(dcCoSelect=2) + OpCo3!AE2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF2196*(dcCoSelect=1) + OpCo2!AF2196*(dcCoSelect=2) + OpCo3!AF2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG2196*(dcCoSelect=1) + OpCo2!AG2196*(dcCoSelect=2) + OpCo3!AG2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH2196*(dcCoSelect=1) + OpCo2!AH2196*(dcCoSelect=2) + OpCo3!AH2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI2196*(dcCoSelect=1) + OpCo2!AI2196*(dcCoSelect=2) + OpCo3!AI2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ2196*(dcCoSelect=1) + OpCo2!AJ2196*(dcCoSelect=2) + OpCo3!AJ2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK2196*(dcCoSelect=1) + OpCo2!AK2196*(dcCoSelect=2) + OpCo3!AK2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL2196*(dcCoSelect=1) + OpCo2!AL2196*(dcCoSelect=2) + OpCo3!AL2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM2196*(dcCoSelect=1) + OpCo2!AM2196*(dcCoSelect=2) + OpCo3!AM2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN2196*(dcCoSelect=1) + OpCo2!AN2196*(dcCoSelect=2) + OpCo3!AN2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO2196*(dcCoSelect=1) + OpCo2!AO2196*(dcCoSelect=2) + OpCo3!AO2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP2196*(dcCoSelect=1) + OpCo2!AP2196*(dcCoSelect=2) + OpCo3!AP2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ2196*(dcCoSelect=1) + OpCo2!AQ2196*(dcCoSelect=2) + OpCo3!AQ2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR2196*(dcCoSelect=1) + OpCo2!AR2196*(dcCoSelect=2) + OpCo3!AR2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS2196*(dcCoSelect=1) + OpCo2!AS2196*(dcCoSelect=2) + OpCo3!AS2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT2196*(dcCoSelect=1) + OpCo2!AT2196*(dcCoSelect=2) + OpCo3!AT2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU2196*(dcCoSelect=1) + OpCo2!AU2196*(dcCoSelect=2) + OpCo3!AU2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV2196*(dcCoSelect=1) + OpCo2!AV2196*(dcCoSelect=2) + OpCo3!AV2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW2196*(dcCoSelect=1) + OpCo2!AW2196*(dcCoSelect=2) + OpCo3!AW2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX2196*(dcCoSelect=1) + OpCo2!AX2196*(dcCoSelect=2) + OpCo3!AX2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY2196*(dcCoSelect=1) + OpCo2!AY2196*(dcCoSelect=2) + OpCo3!AY2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ2196*(dcCoSelect=1) + OpCo2!AZ2196*(dcCoSelect=2) + OpCo3!AZ2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA2196*(dcCoSelect=1) + OpCo2!BA2196*(dcCoSelect=2) + OpCo3!BA2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB2196*(dcCoSelect=1) + OpCo2!BB2196*(dcCoSelect=2) + OpCo3!BB2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC2196*(dcCoSelect=1) + OpCo2!BC2196*(dcCoSelect=2) + OpCo3!BC2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD2196*(dcCoSelect=1) + OpCo2!BD2196*(dcCoSelect=2) + OpCo3!BD2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE2196*(dcCoSelect=1) + OpCo2!BE2196*(dcCoSelect=2) + OpCo3!BE2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF2196*(dcCoSelect=1) + OpCo2!BF2196*(dcCoSelect=2) + OpCo3!BF2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG2196*(dcCoSelect=1) + OpCo2!BG2196*(dcCoSelect=2) + OpCo3!BG2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH2196*(dcCoSelect=1) + OpCo2!BH2196*(dcCoSelect=2) + OpCo3!BH2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI2196*(dcCoSelect=1) + OpCo2!BI2196*(dcCoSelect=2) + OpCo3!BI2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ2196*(dcCoSelect=1) + OpCo2!BJ2196*(dcCoSelect=2) + OpCo3!BJ2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK2196*(dcCoSelect=1) + OpCo2!BK2196*(dcCoSelect=2) + OpCo3!BK2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL2196*(dcCoSelect=1) + OpCo2!BL2196*(dcCoSelect=2) + OpCo3!BL2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM2196*(dcCoSelect=1) + OpCo2!BM2196*(dcCoSelect=2) + OpCo3!BM2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN2196*(dcCoSelect=1) + OpCo2!BN2196*(dcCoSelect=2) + OpCo3!BN2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO2196*(dcCoSelect=1) + OpCo2!BO2196*(dcCoSelect=2) + OpCo3!BO2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP2196*(dcCoSelect=1) + OpCo2!BP2196*(dcCoSelect=2) + OpCo3!BP2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ2196*(dcCoSelect=1) + OpCo2!BQ2196*(dcCoSelect=2) + OpCo3!BQ2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR2196*(dcCoSelect=1) + OpCo2!BR2196*(dcCoSelect=2) + OpCo3!BR2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS2196*(dcCoSelect=1) + OpCo2!BS2196*(dcCoSelect=2) + OpCo3!BS2196*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT2196*(dcCoSelect=1) + OpCo2!BT2196*(dcCoSelect=2) + OpCo3!BT2196*(dcCoSelect=3)","v":0}]
[null,null,null,"User selected (real vs nominal)",null,"ratio",null,{"$f":"Dashboard!R473","v":"Nominal"},{"$f":"IFERROR(MATCH(H1162,lstMoneyVals,0),1)","v":2},null,null,null,{"$f":"CHOOSE($I1162,M1159,M1160)","v":0},{"$f":"CHOOSE($I1162,N1159,N1160)","v":0},0,0,0,0,{"$f":"CHOOSE($I1162,S1159,S1160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SHARE CAPITAL"]
[]
[null,null,null,{"$f":"INP_General!$D$609","v":"Local Authority"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1172&\"-\"&SYS_Admin!$G$800","v":"Real-Local Authority-Equity"},null,null,null,{"$f":"OpCo1!M3707*(dcCoSelect=1) + OpCo2!M3707*(dcCoSelect=2) + OpCo3!M3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3707*(dcCoSelect=1) + OpCo2!N3707*(dcCoSelect=2) + OpCo3!N3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3707*(dcCoSelect=1) + OpCo2!O3707*(dcCoSelect=2) + OpCo3!O3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3707*(dcCoSelect=1) + OpCo2!P3707*(dcCoSelect=2) + OpCo3!P3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3707*(dcCoSelect=1) + OpCo2!Q3707*(dcCoSelect=2) + OpCo3!Q3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3707*(dcCoSelect=1) + OpCo2!R3707*(dcCoSelect=2) + OpCo3!R3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3707*(dcCoSelect=1) + OpCo2!S3707*(dcCoSelect=2) + OpCo3!S3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3707*(dcCoSelect=1) + OpCo2!T3707*(dcCoSelect=2) + OpCo3!T3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3707*(dcCoSelect=1) + OpCo2!U3707*(dcCoSelect=2) + OpCo3!U3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3707*(dcCoSelect=1) + OpCo2!V3707*(dcCoSelect=2) + OpCo3!V3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3707*(dcCoSelect=1) + OpCo2!W3707*(dcCoSelect=2) + OpCo3!W3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3707*(dcCoSelect=1) + OpCo2!X3707*(dcCoSelect=2) + OpCo3!X3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3707*(dcCoSelect=1) + OpCo2!Y3707*(dcCoSelect=2) + OpCo3!Y3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3707*(dcCoSelect=1) + OpCo2!Z3707*(dcCoSelect=2) + OpCo3!Z3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3707*(dcCoSelect=1) + OpCo2!AA3707*(dcCoSelect=2) + OpCo3!AA3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3707*(dcCoSelect=1) + OpCo2!AB3707*(dcCoSelect=2) + OpCo3!AB3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3707*(dcCoSelect=1) + OpCo2!AC3707*(dcCoSelect=2) + OpCo3!AC3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3707*(dcCoSelect=1) + OpCo2!AD3707*(dcCoSelect=2) + OpCo3!AD3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3707*(dcCoSelect=1) + OpCo2!AE3707*(dcCoSelect=2) + OpCo3!AE3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3707*(dcCoSelect=1) + OpCo2!AF3707*(dcCoSelect=2) + OpCo3!AF3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3707*(dcCoSelect=1) + OpCo2!AG3707*(dcCoSelect=2) + OpCo3!AG3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3707*(dcCoSelect=1) + OpCo2!AH3707*(dcCoSelect=2) + OpCo3!AH3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3707*(dcCoSelect=1) + OpCo2!AI3707*(dcCoSelect=2) + OpCo3!AI3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3707*(dcCoSelect=1) + OpCo2!AJ3707*(dcCoSelect=2) + OpCo3!AJ3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3707*(dcCoSelect=1) + OpCo2!AK3707*(dcCoSelect=2) + OpCo3!AK3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3707*(dcCoSelect=1) + OpCo2!AL3707*(dcCoSelect=2) + OpCo3!AL3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3707*(dcCoSelect=1) + OpCo2!AM3707*(dcCoSelect=2) + OpCo3!AM3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3707*(dcCoSelect=1) + OpCo2!AN3707*(dcCoSelect=2) + OpCo3!AN3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3707*(dcCoSelect=1) + OpCo2!AO3707*(dcCoSelect=2) + OpCo3!AO3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3707*(dcCoSelect=1) + OpCo2!AP3707*(dcCoSelect=2) + OpCo3!AP3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3707*(dcCoSelect=1) + OpCo2!AQ3707*(dcCoSelect=2) + OpCo3!AQ3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3707*(dcCoSelect=1) + OpCo2!AR3707*(dcCoSelect=2) + OpCo3!AR3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3707*(dcCoSelect=1) + OpCo2!AS3707*(dcCoSelect=2) + OpCo3!AS3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3707*(dcCoSelect=1) + OpCo2!AT3707*(dcCoSelect=2) + OpCo3!AT3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3707*(dcCoSelect=1) + OpCo2!AU3707*(dcCoSelect=2) + OpCo3!AU3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3707*(dcCoSelect=1) + OpCo2!AV3707*(dcCoSelect=2) + OpCo3!AV3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3707*(dcCoSelect=1) + OpCo2!AW3707*(dcCoSelect=2) + OpCo3!AW3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3707*(dcCoSelect=1) + OpCo2!AX3707*(dcCoSelect=2) + OpCo3!AX3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3707*(dcCoSelect=1) + OpCo2!AY3707*(dcCoSelect=2) + OpCo3!AY3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3707*(dcCoSelect=1) + OpCo2!AZ3707*(dcCoSelect=2) + OpCo3!AZ3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3707*(dcCoSelect=1) + OpCo2!BA3707*(dcCoSelect=2) + OpCo3!BA3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3707*(dcCoSelect=1) + OpCo2!BB3707*(dcCoSelect=2) + OpCo3!BB3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3707*(dcCoSelect=1) + OpCo2!BC3707*(dcCoSelect=2) + OpCo3!BC3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3707*(dcCoSelect=1) + OpCo2!BD3707*(dcCoSelect=2) + OpCo3!BD3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3707*(dcCoSelect=1) + OpCo2!BE3707*(dcCoSelect=2) + OpCo3!BE3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3707*(dcCoSelect=1) + OpCo2!BF3707*(dcCoSelect=2) + OpCo3!BF3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3707*(dcCoSelect=1) + OpCo2!BG3707*(dcCoSelect=2) + OpCo3!BG3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3707*(dcCoSelect=1) + OpCo2!BH3707*(dcCoSelect=2) + OpCo3!BH3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3707*(dcCoSelect=1) + OpCo2!BI3707*(dcCoSelect=2) + OpCo3!BI3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3707*(dcCoSelect=1) + OpCo2!BJ3707*(dcCoSelect=2) + OpCo3!BJ3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3707*(dcCoSelect=1) + OpCo2!BK3707*(dcCoSelect=2) + OpCo3!BK3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3707*(dcCoSelect=1) + OpCo2!BL3707*(dcCoSelect=2) + OpCo3!BL3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3707*(dcCoSelect=1) + OpCo2!BM3707*(dcCoSelect=2) + OpCo3!BM3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3707*(dcCoSelect=1) + OpCo2!BN3707*(dcCoSelect=2) + OpCo3!BN3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3707*(dcCoSelect=1) + OpCo2!BO3707*(dcCoSelect=2) + OpCo3!BO3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3707*(dcCoSelect=1) + OpCo2!BP3707*(dcCoSelect=2) + OpCo3!BP3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3707*(dcCoSelect=1) + OpCo2!BQ3707*(dcCoSelect=2) + OpCo3!BQ3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3707*(dcCoSelect=1) + OpCo2!BR3707*(dcCoSelect=2) + OpCo3!BR3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3707*(dcCoSelect=1) + OpCo2!BS3707*(dcCoSelect=2) + OpCo3!BS3707*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3707*(dcCoSelect=1) + OpCo2!BT3707*(dcCoSelect=2) + OpCo3!BT3707*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1174&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3709*(dcCoSelect=1) + OpCo2!M3709*(dcCoSelect=2) + OpCo3!M3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3709*(dcCoSelect=1) + OpCo2!N3709*(dcCoSelect=2) + OpCo3!N3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3709*(dcCoSelect=1) + OpCo2!O3709*(dcCoSelect=2) + OpCo3!O3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3709*(dcCoSelect=1) + OpCo2!P3709*(dcCoSelect=2) + OpCo3!P3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3709*(dcCoSelect=1) + OpCo2!Q3709*(dcCoSelect=2) + OpCo3!Q3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3709*(dcCoSelect=1) + OpCo2!R3709*(dcCoSelect=2) + OpCo3!R3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3709*(dcCoSelect=1) + OpCo2!S3709*(dcCoSelect=2) + OpCo3!S3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3709*(dcCoSelect=1) + OpCo2!T3709*(dcCoSelect=2) + OpCo3!T3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3709*(dcCoSelect=1) + OpCo2!U3709*(dcCoSelect=2) + OpCo3!U3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3709*(dcCoSelect=1) + OpCo2!V3709*(dcCoSelect=2) + OpCo3!V3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3709*(dcCoSelect=1) + OpCo2!W3709*(dcCoSelect=2) + OpCo3!W3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3709*(dcCoSelect=1) + OpCo2!X3709*(dcCoSelect=2) + OpCo3!X3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3709*(dcCoSelect=1) + OpCo2!Y3709*(dcCoSelect=2) + OpCo3!Y3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3709*(dcCoSelect=1) + OpCo2!Z3709*(dcCoSelect=2) + OpCo3!Z3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3709*(dcCoSelect=1) + OpCo2!AA3709*(dcCoSelect=2) + OpCo3!AA3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3709*(dcCoSelect=1) + OpCo2!AB3709*(dcCoSelect=2) + OpCo3!AB3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3709*(dcCoSelect=1) + OpCo2!AC3709*(dcCoSelect=2) + OpCo3!AC3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3709*(dcCoSelect=1) + OpCo2!AD3709*(dcCoSelect=2) + OpCo3!AD3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3709*(dcCoSelect=1) + OpCo2!AE3709*(dcCoSelect=2) + OpCo3!AE3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3709*(dcCoSelect=1) + OpCo2!AF3709*(dcCoSelect=2) + OpCo3!AF3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3709*(dcCoSelect=1) + OpCo2!AG3709*(dcCoSelect=2) + OpCo3!AG3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3709*(dcCoSelect=1) + OpCo2!AH3709*(dcCoSelect=2) + OpCo3!AH3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3709*(dcCoSelect=1) + OpCo2!AI3709*(dcCoSelect=2) + OpCo3!AI3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3709*(dcCoSelect=1) + OpCo2!AJ3709*(dcCoSelect=2) + OpCo3!AJ3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3709*(dcCoSelect=1) + OpCo2!AK3709*(dcCoSelect=2) + OpCo3!AK3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3709*(dcCoSelect=1) + OpCo2!AL3709*(dcCoSelect=2) + OpCo3!AL3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3709*(dcCoSelect=1) + OpCo2!AM3709*(dcCoSelect=2) + OpCo3!AM3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3709*(dcCoSelect=1) + OpCo2!AN3709*(dcCoSelect=2) + OpCo3!AN3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3709*(dcCoSelect=1) + OpCo2!AO3709*(dcCoSelect=2) + OpCo3!AO3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3709*(dcCoSelect=1) + OpCo2!AP3709*(dcCoSelect=2) + OpCo3!AP3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3709*(dcCoSelect=1) + OpCo2!AQ3709*(dcCoSelect=2) + OpCo3!AQ3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3709*(dcCoSelect=1) + OpCo2!AR3709*(dcCoSelect=2) + OpCo3!AR3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3709*(dcCoSelect=1) + OpCo2!AS3709*(dcCoSelect=2) + OpCo3!AS3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3709*(dcCoSelect=1) + OpCo2!AT3709*(dcCoSelect=2) + OpCo3!AT3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3709*(dcCoSelect=1) + OpCo2!AU3709*(dcCoSelect=2) + OpCo3!AU3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3709*(dcCoSelect=1) + OpCo2!AV3709*(dcCoSelect=2) + OpCo3!AV3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3709*(dcCoSelect=1) + OpCo2!AW3709*(dcCoSelect=2) + OpCo3!AW3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3709*(dcCoSelect=1) + OpCo2!AX3709*(dcCoSelect=2) + OpCo3!AX3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3709*(dcCoSelect=1) + OpCo2!AY3709*(dcCoSelect=2) + OpCo3!AY3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3709*(dcCoSelect=1) + OpCo2!AZ3709*(dcCoSelect=2) + OpCo3!AZ3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3709*(dcCoSelect=1) + OpCo2!BA3709*(dcCoSelect=2) + OpCo3!BA3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3709*(dcCoSelect=1) + OpCo2!BB3709*(dcCoSelect=2) + OpCo3!BB3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3709*(dcCoSelect=1) + OpCo2!BC3709*(dcCoSelect=2) + OpCo3!BC3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3709*(dcCoSelect=1) + OpCo2!BD3709*(dcCoSelect=2) + OpCo3!BD3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3709*(dcCoSelect=1) + OpCo2!BE3709*(dcCoSelect=2) + OpCo3!BE3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3709*(dcCoSelect=1) + OpCo2!BF3709*(dcCoSelect=2) + OpCo3!BF3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3709*(dcCoSelect=1) + OpCo2!BG3709*(dcCoSelect=2) + OpCo3!BG3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3709*(dcCoSelect=1) + OpCo2!BH3709*(dcCoSelect=2) + OpCo3!BH3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3709*(dcCoSelect=1) + OpCo2!BI3709*(dcCoSelect=2) + OpCo3!BI3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3709*(dcCoSelect=1) + OpCo2!BJ3709*(dcCoSelect=2) + OpCo3!BJ3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3709*(dcCoSelect=1) + OpCo2!BK3709*(dcCoSelect=2) + OpCo3!BK3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3709*(dcCoSelect=1) + OpCo2!BL3709*(dcCoSelect=2) + OpCo3!BL3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3709*(dcCoSelect=1) + OpCo2!BM3709*(dcCoSelect=2) + OpCo3!BM3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3709*(dcCoSelect=1) + OpCo2!BN3709*(dcCoSelect=2) + OpCo3!BN3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3709*(dcCoSelect=1) + OpCo2!BO3709*(dcCoSelect=2) + OpCo3!BO3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3709*(dcCoSelect=1) + OpCo2!BP3709*(dcCoSelect=2) + OpCo3!BP3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3709*(dcCoSelect=1) + OpCo2!BQ3709*(dcCoSelect=2) + OpCo3!BQ3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3709*(dcCoSelect=1) + OpCo2!BR3709*(dcCoSelect=2) + OpCo3!BR3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3709*(dcCoSelect=1) + OpCo2!BS3709*(dcCoSelect=2) + OpCo3!BS3709*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3709*(dcCoSelect=1) + OpCo2!BT3709*(dcCoSelect=2) + OpCo3!BT3709*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$614","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1177&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3712*(dcCoSelect=1) + OpCo2!M3712*(dcCoSelect=2) + OpCo3!M3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3712*(dcCoSelect=1) + OpCo2!N3712*(dcCoSelect=2) + OpCo3!N3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3712*(dcCoSelect=1) + OpCo2!O3712*(dcCoSelect=2) + OpCo3!O3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3712*(dcCoSelect=1) + OpCo2!P3712*(dcCoSelect=2) + OpCo3!P3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3712*(dcCoSelect=1) + OpCo2!Q3712*(dcCoSelect=2) + OpCo3!Q3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3712*(dcCoSelect=1) + OpCo2!R3712*(dcCoSelect=2) + OpCo3!R3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3712*(dcCoSelect=1) + OpCo2!S3712*(dcCoSelect=2) + OpCo3!S3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3712*(dcCoSelect=1) + OpCo2!T3712*(dcCoSelect=2) + OpCo3!T3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3712*(dcCoSelect=1) + OpCo2!U3712*(dcCoSelect=2) + OpCo3!U3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3712*(dcCoSelect=1) + OpCo2!V3712*(dcCoSelect=2) + OpCo3!V3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3712*(dcCoSelect=1) + OpCo2!W3712*(dcCoSelect=2) + OpCo3!W3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3712*(dcCoSelect=1) + OpCo2!X3712*(dcCoSelect=2) + OpCo3!X3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3712*(dcCoSelect=1) + OpCo2!Y3712*(dcCoSelect=2) + OpCo3!Y3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3712*(dcCoSelect=1) + OpCo2!Z3712*(dcCoSelect=2) + OpCo3!Z3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3712*(dcCoSelect=1) + OpCo2!AA3712*(dcCoSelect=2) + OpCo3!AA3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3712*(dcCoSelect=1) + OpCo2!AB3712*(dcCoSelect=2) + OpCo3!AB3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3712*(dcCoSelect=1) + OpCo2!AC3712*(dcCoSelect=2) + OpCo3!AC3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3712*(dcCoSelect=1) + OpCo2!AD3712*(dcCoSelect=2) + OpCo3!AD3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3712*(dcCoSelect=1) + OpCo2!AE3712*(dcCoSelect=2) + OpCo3!AE3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3712*(dcCoSelect=1) + OpCo2!AF3712*(dcCoSelect=2) + OpCo3!AF3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3712*(dcCoSelect=1) + OpCo2!AG3712*(dcCoSelect=2) + OpCo3!AG3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3712*(dcCoSelect=1) + OpCo2!AH3712*(dcCoSelect=2) + OpCo3!AH3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3712*(dcCoSelect=1) + OpCo2!AI3712*(dcCoSelect=2) + OpCo3!AI3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3712*(dcCoSelect=1) + OpCo2!AJ3712*(dcCoSelect=2) + OpCo3!AJ3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3712*(dcCoSelect=1) + OpCo2!AK3712*(dcCoSelect=2) + OpCo3!AK3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3712*(dcCoSelect=1) + OpCo2!AL3712*(dcCoSelect=2) + OpCo3!AL3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3712*(dcCoSelect=1) + OpCo2!AM3712*(dcCoSelect=2) + OpCo3!AM3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3712*(dcCoSelect=1) + OpCo2!AN3712*(dcCoSelect=2) + OpCo3!AN3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3712*(dcCoSelect=1) + OpCo2!AO3712*(dcCoSelect=2) + OpCo3!AO3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3712*(dcCoSelect=1) + OpCo2!AP3712*(dcCoSelect=2) + OpCo3!AP3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3712*(dcCoSelect=1) + OpCo2!AQ3712*(dcCoSelect=2) + OpCo3!AQ3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3712*(dcCoSelect=1) + OpCo2!AR3712*(dcCoSelect=2) + OpCo3!AR3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3712*(dcCoSelect=1) + OpCo2!AS3712*(dcCoSelect=2) + OpCo3!AS3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3712*(dcCoSelect=1) + OpCo2!AT3712*(dcCoSelect=2) + OpCo3!AT3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3712*(dcCoSelect=1) + OpCo2!AU3712*(dcCoSelect=2) + OpCo3!AU3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3712*(dcCoSelect=1) + OpCo2!AV3712*(dcCoSelect=2) + OpCo3!AV3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3712*(dcCoSelect=1) + OpCo2!AW3712*(dcCoSelect=2) + OpCo3!AW3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3712*(dcCoSelect=1) + OpCo2!AX3712*(dcCoSelect=2) + OpCo3!AX3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3712*(dcCoSelect=1) + OpCo2!AY3712*(dcCoSelect=2) + OpCo3!AY3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3712*(dcCoSelect=1) + OpCo2!AZ3712*(dcCoSelect=2) + OpCo3!AZ3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3712*(dcCoSelect=1) + OpCo2!BA3712*(dcCoSelect=2) + OpCo3!BA3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3712*(dcCoSelect=1) + OpCo2!BB3712*(dcCoSelect=2) + OpCo3!BB3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3712*(dcCoSelect=1) + OpCo2!BC3712*(dcCoSelect=2) + OpCo3!BC3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3712*(dcCoSelect=1) + OpCo2!BD3712*(dcCoSelect=2) + OpCo3!BD3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3712*(dcCoSelect=1) + OpCo2!BE3712*(dcCoSelect=2) + OpCo3!BE3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3712*(dcCoSelect=1) + OpCo2!BF3712*(dcCoSelect=2) + OpCo3!BF3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3712*(dcCoSelect=1) + OpCo2!BG3712*(dcCoSelect=2) + OpCo3!BG3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3712*(dcCoSelect=1) + OpCo2!BH3712*(dcCoSelect=2) + OpCo3!BH3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3712*(dcCoSelect=1) + OpCo2!BI3712*(dcCoSelect=2) + OpCo3!BI3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3712*(dcCoSelect=1) + OpCo2!BJ3712*(dcCoSelect=2) + OpCo3!BJ3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3712*(dcCoSelect=1) + OpCo2!BK3712*(dcCoSelect=2) + OpCo3!BK3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3712*(dcCoSelect=1) + OpCo2!BL3712*(dcCoSelect=2) + OpCo3!BL3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3712*(dcCoSelect=1) + OpCo2!BM3712*(dcCoSelect=2) + OpCo3!BM3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3712*(dcCoSelect=1) + OpCo2!BN3712*(dcCoSelect=2) + OpCo3!BN3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3712*(dcCoSelect=1) + OpCo2!BO3712*(dcCoSelect=2) + OpCo3!BO3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3712*(dcCoSelect=1) + OpCo2!BP3712*(dcCoSelect=2) + OpCo3!BP3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3712*(dcCoSelect=1) + OpCo2!BQ3712*(dcCoSelect=2) + OpCo3!BQ3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3712*(dcCoSelect=1) + OpCo2!BR3712*(dcCoSelect=2) + OpCo3!BR3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3712*(dcCoSelect=1) + OpCo2!BS3712*(dcCoSelect=2) + OpCo3!BS3712*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3712*(dcCoSelect=1) + OpCo2!BT3712*(dcCoSelect=2) + OpCo3!BT3712*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$615","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1178&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3713*(dcCoSelect=1) + OpCo2!M3713*(dcCoSelect=2) + OpCo3!M3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3713*(dcCoSelect=1) + OpCo2!N3713*(dcCoSelect=2) + OpCo3!N3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3713*(dcCoSelect=1) + OpCo2!O3713*(dcCoSelect=2) + OpCo3!O3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3713*(dcCoSelect=1) + OpCo2!P3713*(dcCoSelect=2) + OpCo3!P3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3713*(dcCoSelect=1) + OpCo2!Q3713*(dcCoSelect=2) + OpCo3!Q3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3713*(dcCoSelect=1) + OpCo2!R3713*(dcCoSelect=2) + OpCo3!R3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3713*(dcCoSelect=1) + OpCo2!S3713*(dcCoSelect=2) + OpCo3!S3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3713*(dcCoSelect=1) + OpCo2!T3713*(dcCoSelect=2) + OpCo3!T3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3713*(dcCoSelect=1) + OpCo2!U3713*(dcCoSelect=2) + OpCo3!U3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3713*(dcCoSelect=1) + OpCo2!V3713*(dcCoSelect=2) + OpCo3!V3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3713*(dcCoSelect=1) + OpCo2!W3713*(dcCoSelect=2) + OpCo3!W3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3713*(dcCoSelect=1) + OpCo2!X3713*(dcCoSelect=2) + OpCo3!X3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3713*(dcCoSelect=1) + OpCo2!Y3713*(dcCoSelect=2) + OpCo3!Y3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3713*(dcCoSelect=1) + OpCo2!Z3713*(dcCoSelect=2) + OpCo3!Z3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3713*(dcCoSelect=1) + OpCo2!AA3713*(dcCoSelect=2) + OpCo3!AA3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3713*(dcCoSelect=1) + OpCo2!AB3713*(dcCoSelect=2) + OpCo3!AB3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3713*(dcCoSelect=1) + OpCo2!AC3713*(dcCoSelect=2) + OpCo3!AC3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3713*(dcCoSelect=1) + OpCo2!AD3713*(dcCoSelect=2) + OpCo3!AD3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3713*(dcCoSelect=1) + OpCo2!AE3713*(dcCoSelect=2) + OpCo3!AE3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3713*(dcCoSelect=1) + OpCo2!AF3713*(dcCoSelect=2) + OpCo3!AF3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3713*(dcCoSelect=1) + OpCo2!AG3713*(dcCoSelect=2) + OpCo3!AG3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3713*(dcCoSelect=1) + OpCo2!AH3713*(dcCoSelect=2) + OpCo3!AH3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3713*(dcCoSelect=1) + OpCo2!AI3713*(dcCoSelect=2) + OpCo3!AI3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3713*(dcCoSelect=1) + OpCo2!AJ3713*(dcCoSelect=2) + OpCo3!AJ3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3713*(dcCoSelect=1) + OpCo2!AK3713*(dcCoSelect=2) + OpCo3!AK3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3713*(dcCoSelect=1) + OpCo2!AL3713*(dcCoSelect=2) + OpCo3!AL3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3713*(dcCoSelect=1) + OpCo2!AM3713*(dcCoSelect=2) + OpCo3!AM3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3713*(dcCoSelect=1) + OpCo2!AN3713*(dcCoSelect=2) + OpCo3!AN3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3713*(dcCoSelect=1) + OpCo2!AO3713*(dcCoSelect=2) + OpCo3!AO3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3713*(dcCoSelect=1) + OpCo2!AP3713*(dcCoSelect=2) + OpCo3!AP3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3713*(dcCoSelect=1) + OpCo2!AQ3713*(dcCoSelect=2) + OpCo3!AQ3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3713*(dcCoSelect=1) + OpCo2!AR3713*(dcCoSelect=2) + OpCo3!AR3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3713*(dcCoSelect=1) + OpCo2!AS3713*(dcCoSelect=2) + OpCo3!AS3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3713*(dcCoSelect=1) + OpCo2!AT3713*(dcCoSelect=2) + OpCo3!AT3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3713*(dcCoSelect=1) + OpCo2!AU3713*(dcCoSelect=2) + OpCo3!AU3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3713*(dcCoSelect=1) + OpCo2!AV3713*(dcCoSelect=2) + OpCo3!AV3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3713*(dcCoSelect=1) + OpCo2!AW3713*(dcCoSelect=2) + OpCo3!AW3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3713*(dcCoSelect=1) + OpCo2!AX3713*(dcCoSelect=2) + OpCo3!AX3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3713*(dcCoSelect=1) + OpCo2!AY3713*(dcCoSelect=2) + OpCo3!AY3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3713*(dcCoSelect=1) + OpCo2!AZ3713*(dcCoSelect=2) + OpCo3!AZ3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3713*(dcCoSelect=1) + OpCo2!BA3713*(dcCoSelect=2) + OpCo3!BA3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3713*(dcCoSelect=1) + OpCo2!BB3713*(dcCoSelect=2) + OpCo3!BB3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3713*(dcCoSelect=1) + OpCo2!BC3713*(dcCoSelect=2) + OpCo3!BC3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3713*(dcCoSelect=1) + OpCo2!BD3713*(dcCoSelect=2) + OpCo3!BD3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3713*(dcCoSelect=1) + OpCo2!BE3713*(dcCoSelect=2) + OpCo3!BE3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3713*(dcCoSelect=1) + OpCo2!BF3713*(dcCoSelect=2) + OpCo3!BF3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3713*(dcCoSelect=1) + OpCo2!BG3713*(dcCoSelect=2) + OpCo3!BG3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3713*(dcCoSelect=1) + OpCo2!BH3713*(dcCoSelect=2) + OpCo3!BH3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3713*(dcCoSelect=1) + OpCo2!BI3713*(dcCoSelect=2) + OpCo3!BI3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3713*(dcCoSelect=1) + OpCo2!BJ3713*(dcCoSelect=2) + OpCo3!BJ3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3713*(dcCoSelect=1) + OpCo2!BK3713*(dcCoSelect=2) + OpCo3!BK3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3713*(dcCoSelect=1) + OpCo2!BL3713*(dcCoSelect=2) + OpCo3!BL3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3713*(dcCoSelect=1) + OpCo2!BM3713*(dcCoSelect=2) + OpCo3!BM3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3713*(dcCoSelect=1) + OpCo2!BN3713*(dcCoSelect=2) + OpCo3!BN3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3713*(dcCoSelect=1) + OpCo2!BO3713*(dcCoSelect=2) + OpCo3!BO3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3713*(dcCoSelect=1) + OpCo2!BP3713*(dcCoSelect=2) + OpCo3!BP3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3713*(dcCoSelect=1) + OpCo2!BQ3713*(dcCoSelect=2) + OpCo3!BQ3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3713*(dcCoSelect=1) + OpCo2!BR3713*(dcCoSelect=2) + OpCo3!BR3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3713*(dcCoSelect=1) + OpCo2!BS3713*(dcCoSelect=2) + OpCo3!BS3713*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3713*(dcCoSelect=1) + OpCo2!BT3713*(dcCoSelect=2) + OpCo3!BT3713*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$618","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1181&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3716*(dcCoSelect=1) + OpCo2!M3716*(dcCoSelect=2) + OpCo3!M3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3716*(dcCoSelect=1) + OpCo2!N3716*(dcCoSelect=2) + OpCo3!N3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3716*(dcCoSelect=1) + OpCo2!O3716*(dcCoSelect=2) + OpCo3!O3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3716*(dcCoSelect=1) + OpCo2!P3716*(dcCoSelect=2) + OpCo3!P3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3716*(dcCoSelect=1) + OpCo2!Q3716*(dcCoSelect=2) + OpCo3!Q3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3716*(dcCoSelect=1) + OpCo2!R3716*(dcCoSelect=2) + OpCo3!R3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3716*(dcCoSelect=1) + OpCo2!S3716*(dcCoSelect=2) + OpCo3!S3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3716*(dcCoSelect=1) + OpCo2!T3716*(dcCoSelect=2) + OpCo3!T3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3716*(dcCoSelect=1) + OpCo2!U3716*(dcCoSelect=2) + OpCo3!U3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3716*(dcCoSelect=1) + OpCo2!V3716*(dcCoSelect=2) + OpCo3!V3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3716*(dcCoSelect=1) + OpCo2!W3716*(dcCoSelect=2) + OpCo3!W3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3716*(dcCoSelect=1) + OpCo2!X3716*(dcCoSelect=2) + OpCo3!X3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3716*(dcCoSelect=1) + OpCo2!Y3716*(dcCoSelect=2) + OpCo3!Y3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3716*(dcCoSelect=1) + OpCo2!Z3716*(dcCoSelect=2) + OpCo3!Z3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3716*(dcCoSelect=1) + OpCo2!AA3716*(dcCoSelect=2) + OpCo3!AA3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3716*(dcCoSelect=1) + OpCo2!AB3716*(dcCoSelect=2) + OpCo3!AB3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3716*(dcCoSelect=1) + OpCo2!AC3716*(dcCoSelect=2) + OpCo3!AC3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3716*(dcCoSelect=1) + OpCo2!AD3716*(dcCoSelect=2) + OpCo3!AD3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3716*(dcCoSelect=1) + OpCo2!AE3716*(dcCoSelect=2) + OpCo3!AE3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3716*(dcCoSelect=1) + OpCo2!AF3716*(dcCoSelect=2) + OpCo3!AF3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3716*(dcCoSelect=1) + OpCo2!AG3716*(dcCoSelect=2) + OpCo3!AG3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3716*(dcCoSelect=1) + OpCo2!AH3716*(dcCoSelect=2) + OpCo3!AH3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3716*(dcCoSelect=1) + OpCo2!AI3716*(dcCoSelect=2) + OpCo3!AI3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3716*(dcCoSelect=1) + OpCo2!AJ3716*(dcCoSelect=2) + OpCo3!AJ3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3716*(dcCoSelect=1) + OpCo2!AK3716*(dcCoSelect=2) + OpCo3!AK3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3716*(dcCoSelect=1) + OpCo2!AL3716*(dcCoSelect=2) + OpCo3!AL3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3716*(dcCoSelect=1) + OpCo2!AM3716*(dcCoSelect=2) + OpCo3!AM3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3716*(dcCoSelect=1) + OpCo2!AN3716*(dcCoSelect=2) + OpCo3!AN3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3716*(dcCoSelect=1) + OpCo2!AO3716*(dcCoSelect=2) + OpCo3!AO3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3716*(dcCoSelect=1) + OpCo2!AP3716*(dcCoSelect=2) + OpCo3!AP3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3716*(dcCoSelect=1) + OpCo2!AQ3716*(dcCoSelect=2) + OpCo3!AQ3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3716*(dcCoSelect=1) + OpCo2!AR3716*(dcCoSelect=2) + OpCo3!AR3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3716*(dcCoSelect=1) + OpCo2!AS3716*(dcCoSelect=2) + OpCo3!AS3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3716*(dcCoSelect=1) + OpCo2!AT3716*(dcCoSelect=2) + OpCo3!AT3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3716*(dcCoSelect=1) + OpCo2!AU3716*(dcCoSelect=2) + OpCo3!AU3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3716*(dcCoSelect=1) + OpCo2!AV3716*(dcCoSelect=2) + OpCo3!AV3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3716*(dcCoSelect=1) + OpCo2!AW3716*(dcCoSelect=2) + OpCo3!AW3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3716*(dcCoSelect=1) + OpCo2!AX3716*(dcCoSelect=2) + OpCo3!AX3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3716*(dcCoSelect=1) + OpCo2!AY3716*(dcCoSelect=2) + OpCo3!AY3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3716*(dcCoSelect=1) + OpCo2!AZ3716*(dcCoSelect=2) + OpCo3!AZ3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3716*(dcCoSelect=1) + OpCo2!BA3716*(dcCoSelect=2) + OpCo3!BA3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3716*(dcCoSelect=1) + OpCo2!BB3716*(dcCoSelect=2) + OpCo3!BB3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3716*(dcCoSelect=1) + OpCo2!BC3716*(dcCoSelect=2) + OpCo3!BC3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3716*(dcCoSelect=1) + OpCo2!BD3716*(dcCoSelect=2) + OpCo3!BD3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3716*(dcCoSelect=1) + OpCo2!BE3716*(dcCoSelect=2) + OpCo3!BE3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3716*(dcCoSelect=1) + OpCo2!BF3716*(dcCoSelect=2) + OpCo3!BF3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3716*(dcCoSelect=1) + OpCo2!BG3716*(dcCoSelect=2) + OpCo3!BG3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3716*(dcCoSelect=1) + OpCo2!BH3716*(dcCoSelect=2) + OpCo3!BH3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3716*(dcCoSelect=1) + OpCo2!BI3716*(dcCoSelect=2) + OpCo3!BI3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3716*(dcCoSelect=1) + OpCo2!BJ3716*(dcCoSelect=2) + OpCo3!BJ3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3716*(dcCoSelect=1) + OpCo2!BK3716*(dcCoSelect=2) + OpCo3!BK3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3716*(dcCoSelect=1) + OpCo2!BL3716*(dcCoSelect=2) + OpCo3!BL3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3716*(dcCoSelect=1) + OpCo2!BM3716*(dcCoSelect=2) + OpCo3!BM3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3716*(dcCoSelect=1) + OpCo2!BN3716*(dcCoSelect=2) + OpCo3!BN3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3716*(dcCoSelect=1) + OpCo2!BO3716*(dcCoSelect=2) + OpCo3!BO3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3716*(dcCoSelect=1) + OpCo2!BP3716*(dcCoSelect=2) + OpCo3!BP3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3716*(dcCoSelect=1) + OpCo2!BQ3716*(dcCoSelect=2) + OpCo3!BQ3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3716*(dcCoSelect=1) + OpCo2!BR3716*(dcCoSelect=2) + OpCo3!BR3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3716*(dcCoSelect=1) + OpCo2!BS3716*(dcCoSelect=2) + OpCo3!BS3716*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3716*(dcCoSelect=1) + OpCo2!BT3716*(dcCoSelect=2) + OpCo3!BT3716*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1182&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3717*(dcCoSelect=1) + OpCo2!M3717*(dcCoSelect=2) + OpCo3!M3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3717*(dcCoSelect=1) + OpCo2!N3717*(dcCoSelect=2) + OpCo3!N3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3717*(dcCoSelect=1) + OpCo2!O3717*(dcCoSelect=2) + OpCo3!O3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3717*(dcCoSelect=1) + OpCo2!P3717*(dcCoSelect=2) + OpCo3!P3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3717*(dcCoSelect=1) + OpCo2!Q3717*(dcCoSelect=2) + OpCo3!Q3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3717*(dcCoSelect=1) + OpCo2!R3717*(dcCoSelect=2) + OpCo3!R3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3717*(dcCoSelect=1) + OpCo2!S3717*(dcCoSelect=2) + OpCo3!S3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3717*(dcCoSelect=1) + OpCo2!T3717*(dcCoSelect=2) + OpCo3!T3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3717*(dcCoSelect=1) + OpCo2!U3717*(dcCoSelect=2) + OpCo3!U3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3717*(dcCoSelect=1) + OpCo2!V3717*(dcCoSelect=2) + OpCo3!V3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3717*(dcCoSelect=1) + OpCo2!W3717*(dcCoSelect=2) + OpCo3!W3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3717*(dcCoSelect=1) + OpCo2!X3717*(dcCoSelect=2) + OpCo3!X3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3717*(dcCoSelect=1) + OpCo2!Y3717*(dcCoSelect=2) + OpCo3!Y3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3717*(dcCoSelect=1) + OpCo2!Z3717*(dcCoSelect=2) + OpCo3!Z3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3717*(dcCoSelect=1) + OpCo2!AA3717*(dcCoSelect=2) + OpCo3!AA3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3717*(dcCoSelect=1) + OpCo2!AB3717*(dcCoSelect=2) + OpCo3!AB3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3717*(dcCoSelect=1) + OpCo2!AC3717*(dcCoSelect=2) + OpCo3!AC3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3717*(dcCoSelect=1) + OpCo2!AD3717*(dcCoSelect=2) + OpCo3!AD3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3717*(dcCoSelect=1) + OpCo2!AE3717*(dcCoSelect=2) + OpCo3!AE3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3717*(dcCoSelect=1) + OpCo2!AF3717*(dcCoSelect=2) + OpCo3!AF3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3717*(dcCoSelect=1) + OpCo2!AG3717*(dcCoSelect=2) + OpCo3!AG3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3717*(dcCoSelect=1) + OpCo2!AH3717*(dcCoSelect=2) + OpCo3!AH3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3717*(dcCoSelect=1) + OpCo2!AI3717*(dcCoSelect=2) + OpCo3!AI3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3717*(dcCoSelect=1) + OpCo2!AJ3717*(dcCoSelect=2) + OpCo3!AJ3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3717*(dcCoSelect=1) + OpCo2!AK3717*(dcCoSelect=2) + OpCo3!AK3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3717*(dcCoSelect=1) + OpCo2!AL3717*(dcCoSelect=2) + OpCo3!AL3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3717*(dcCoSelect=1) + OpCo2!AM3717*(dcCoSelect=2) + OpCo3!AM3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3717*(dcCoSelect=1) + OpCo2!AN3717*(dcCoSelect=2) + OpCo3!AN3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3717*(dcCoSelect=1) + OpCo2!AO3717*(dcCoSelect=2) + OpCo3!AO3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3717*(dcCoSelect=1) + OpCo2!AP3717*(dcCoSelect=2) + OpCo3!AP3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3717*(dcCoSelect=1) + OpCo2!AQ3717*(dcCoSelect=2) + OpCo3!AQ3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3717*(dcCoSelect=1) + OpCo2!AR3717*(dcCoSelect=2) + OpCo3!AR3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3717*(dcCoSelect=1) + OpCo2!AS3717*(dcCoSelect=2) + OpCo3!AS3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3717*(dcCoSelect=1) + OpCo2!AT3717*(dcCoSelect=2) + OpCo3!AT3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3717*(dcCoSelect=1) + OpCo2!AU3717*(dcCoSelect=2) + OpCo3!AU3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3717*(dcCoSelect=1) + OpCo2!AV3717*(dcCoSelect=2) + OpCo3!AV3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3717*(dcCoSelect=1) + OpCo2!AW3717*(dcCoSelect=2) + OpCo3!AW3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3717*(dcCoSelect=1) + OpCo2!AX3717*(dcCoSelect=2) + OpCo3!AX3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3717*(dcCoSelect=1) + OpCo2!AY3717*(dcCoSelect=2) + OpCo3!AY3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3717*(dcCoSelect=1) + OpCo2!AZ3717*(dcCoSelect=2) + OpCo3!AZ3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3717*(dcCoSelect=1) + OpCo2!BA3717*(dcCoSelect=2) + OpCo3!BA3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3717*(dcCoSelect=1) + OpCo2!BB3717*(dcCoSelect=2) + OpCo3!BB3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3717*(dcCoSelect=1) + OpCo2!BC3717*(dcCoSelect=2) + OpCo3!BC3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3717*(dcCoSelect=1) + OpCo2!BD3717*(dcCoSelect=2) + OpCo3!BD3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3717*(dcCoSelect=1) + OpCo2!BE3717*(dcCoSelect=2) + OpCo3!BE3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3717*(dcCoSelect=1) + OpCo2!BF3717*(dcCoSelect=2) + OpCo3!BF3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3717*(dcCoSelect=1) + OpCo2!BG3717*(dcCoSelect=2) + OpCo3!BG3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3717*(dcCoSelect=1) + OpCo2!BH3717*(dcCoSelect=2) + OpCo3!BH3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3717*(dcCoSelect=1) + OpCo2!BI3717*(dcCoSelect=2) + OpCo3!BI3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3717*(dcCoSelect=1) + OpCo2!BJ3717*(dcCoSelect=2) + OpCo3!BJ3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3717*(dcCoSelect=1) + OpCo2!BK3717*(dcCoSelect=2) + OpCo3!BK3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3717*(dcCoSelect=1) + OpCo2!BL3717*(dcCoSelect=2) + OpCo3!BL3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3717*(dcCoSelect=1) + OpCo2!BM3717*(dcCoSelect=2) + OpCo3!BM3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3717*(dcCoSelect=1) + OpCo2!BN3717*(dcCoSelect=2) + OpCo3!BN3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3717*(dcCoSelect=1) + OpCo2!BO3717*(dcCoSelect=2) + OpCo3!BO3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3717*(dcCoSelect=1) + OpCo2!BP3717*(dcCoSelect=2) + OpCo3!BP3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3717*(dcCoSelect=1) + OpCo2!BQ3717*(dcCoSelect=2) + OpCo3!BQ3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3717*(dcCoSelect=1) + OpCo2!BR3717*(dcCoSelect=2) + OpCo3!BR3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3717*(dcCoSelect=1) + OpCo2!BS3717*(dcCoSelect=2) + OpCo3!BS3717*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3717*(dcCoSelect=1) + OpCo2!BT3717*(dcCoSelect=2) + OpCo3!BT3717*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$623","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1186&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3721*(dcCoSelect=1) + OpCo2!M3721*(dcCoSelect=2) + OpCo3!M3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3721*(dcCoSelect=1) + OpCo2!N3721*(dcCoSelect=2) + OpCo3!N3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3721*(dcCoSelect=1) + OpCo2!O3721*(dcCoSelect=2) + OpCo3!O3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3721*(dcCoSelect=1) + OpCo2!P3721*(dcCoSelect=2) + OpCo3!P3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3721*(dcCoSelect=1) + OpCo2!Q3721*(dcCoSelect=2) + OpCo3!Q3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3721*(dcCoSelect=1) + OpCo2!R3721*(dcCoSelect=2) + OpCo3!R3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3721*(dcCoSelect=1) + OpCo2!S3721*(dcCoSelect=2) + OpCo3!S3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3721*(dcCoSelect=1) + OpCo2!T3721*(dcCoSelect=2) + OpCo3!T3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3721*(dcCoSelect=1) + OpCo2!U3721*(dcCoSelect=2) + OpCo3!U3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3721*(dcCoSelect=1) + OpCo2!V3721*(dcCoSelect=2) + OpCo3!V3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3721*(dcCoSelect=1) + OpCo2!W3721*(dcCoSelect=2) + OpCo3!W3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3721*(dcCoSelect=1) + OpCo2!X3721*(dcCoSelect=2) + OpCo3!X3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3721*(dcCoSelect=1) + OpCo2!Y3721*(dcCoSelect=2) + OpCo3!Y3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3721*(dcCoSelect=1) + OpCo2!Z3721*(dcCoSelect=2) + OpCo3!Z3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3721*(dcCoSelect=1) + OpCo2!AA3721*(dcCoSelect=2) + OpCo3!AA3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3721*(dcCoSelect=1) + OpCo2!AB3721*(dcCoSelect=2) + OpCo3!AB3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3721*(dcCoSelect=1) + OpCo2!AC3721*(dcCoSelect=2) + OpCo3!AC3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3721*(dcCoSelect=1) + OpCo2!AD3721*(dcCoSelect=2) + OpCo3!AD3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3721*(dcCoSelect=1) + OpCo2!AE3721*(dcCoSelect=2) + OpCo3!AE3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3721*(dcCoSelect=1) + OpCo2!AF3721*(dcCoSelect=2) + OpCo3!AF3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3721*(dcCoSelect=1) + OpCo2!AG3721*(dcCoSelect=2) + OpCo3!AG3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3721*(dcCoSelect=1) + OpCo2!AH3721*(dcCoSelect=2) + OpCo3!AH3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3721*(dcCoSelect=1) + OpCo2!AI3721*(dcCoSelect=2) + OpCo3!AI3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3721*(dcCoSelect=1) + OpCo2!AJ3721*(dcCoSelect=2) + OpCo3!AJ3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3721*(dcCoSelect=1) + OpCo2!AK3721*(dcCoSelect=2) + OpCo3!AK3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3721*(dcCoSelect=1) + OpCo2!AL3721*(dcCoSelect=2) + OpCo3!AL3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3721*(dcCoSelect=1) + OpCo2!AM3721*(dcCoSelect=2) + OpCo3!AM3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3721*(dcCoSelect=1) + OpCo2!AN3721*(dcCoSelect=2) + OpCo3!AN3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3721*(dcCoSelect=1) + OpCo2!AO3721*(dcCoSelect=2) + OpCo3!AO3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3721*(dcCoSelect=1) + OpCo2!AP3721*(dcCoSelect=2) + OpCo3!AP3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3721*(dcCoSelect=1) + OpCo2!AQ3721*(dcCoSelect=2) + OpCo3!AQ3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3721*(dcCoSelect=1) + OpCo2!AR3721*(dcCoSelect=2) + OpCo3!AR3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3721*(dcCoSelect=1) + OpCo2!AS3721*(dcCoSelect=2) + OpCo3!AS3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3721*(dcCoSelect=1) + OpCo2!AT3721*(dcCoSelect=2) + OpCo3!AT3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3721*(dcCoSelect=1) + OpCo2!AU3721*(dcCoSelect=2) + OpCo3!AU3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3721*(dcCoSelect=1) + OpCo2!AV3721*(dcCoSelect=2) + OpCo3!AV3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3721*(dcCoSelect=1) + OpCo2!AW3721*(dcCoSelect=2) + OpCo3!AW3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3721*(dcCoSelect=1) + OpCo2!AX3721*(dcCoSelect=2) + OpCo3!AX3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3721*(dcCoSelect=1) + OpCo2!AY3721*(dcCoSelect=2) + OpCo3!AY3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3721*(dcCoSelect=1) + OpCo2!AZ3721*(dcCoSelect=2) + OpCo3!AZ3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3721*(dcCoSelect=1) + OpCo2!BA3721*(dcCoSelect=2) + OpCo3!BA3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3721*(dcCoSelect=1) + OpCo2!BB3721*(dcCoSelect=2) + OpCo3!BB3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3721*(dcCoSelect=1) + OpCo2!BC3721*(dcCoSelect=2) + OpCo3!BC3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3721*(dcCoSelect=1) + OpCo2!BD3721*(dcCoSelect=2) + OpCo3!BD3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3721*(dcCoSelect=1) + OpCo2!BE3721*(dcCoSelect=2) + OpCo3!BE3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3721*(dcCoSelect=1) + OpCo2!BF3721*(dcCoSelect=2) + OpCo3!BF3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3721*(dcCoSelect=1) + OpCo2!BG3721*(dcCoSelect=2) + OpCo3!BG3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3721*(dcCoSelect=1) + OpCo2!BH3721*(dcCoSelect=2) + OpCo3!BH3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3721*(dcCoSelect=1) + OpCo2!BI3721*(dcCoSelect=2) + OpCo3!BI3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3721*(dcCoSelect=1) + OpCo2!BJ3721*(dcCoSelect=2) + OpCo3!BJ3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3721*(dcCoSelect=1) + OpCo2!BK3721*(dcCoSelect=2) + OpCo3!BK3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3721*(dcCoSelect=1) + OpCo2!BL3721*(dcCoSelect=2) + OpCo3!BL3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3721*(dcCoSelect=1) + OpCo2!BM3721*(dcCoSelect=2) + OpCo3!BM3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3721*(dcCoSelect=1) + OpCo2!BN3721*(dcCoSelect=2) + OpCo3!BN3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3721*(dcCoSelect=1) + OpCo2!BO3721*(dcCoSelect=2) + OpCo3!BO3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3721*(dcCoSelect=1) + OpCo2!BP3721*(dcCoSelect=2) + OpCo3!BP3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3721*(dcCoSelect=1) + OpCo2!BQ3721*(dcCoSelect=2) + OpCo3!BQ3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3721*(dcCoSelect=1) + OpCo2!BR3721*(dcCoSelect=2) + OpCo3!BR3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3721*(dcCoSelect=1) + OpCo2!BS3721*(dcCoSelect=2) + OpCo3!BS3721*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3721*(dcCoSelect=1) + OpCo2!BT3721*(dcCoSelect=2) + OpCo3!BT3721*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1187&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3722*(dcCoSelect=1) + OpCo2!M3722*(dcCoSelect=2) + OpCo3!M3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3722*(dcCoSelect=1) + OpCo2!N3722*(dcCoSelect=2) + OpCo3!N3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3722*(dcCoSelect=1) + OpCo2!O3722*(dcCoSelect=2) + OpCo3!O3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3722*(dcCoSelect=1) + OpCo2!P3722*(dcCoSelect=2) + OpCo3!P3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3722*(dcCoSelect=1) + OpCo2!Q3722*(dcCoSelect=2) + OpCo3!Q3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3722*(dcCoSelect=1) + OpCo2!R3722*(dcCoSelect=2) + OpCo3!R3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3722*(dcCoSelect=1) + OpCo2!S3722*(dcCoSelect=2) + OpCo3!S3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3722*(dcCoSelect=1) + OpCo2!T3722*(dcCoSelect=2) + OpCo3!T3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3722*(dcCoSelect=1) + OpCo2!U3722*(dcCoSelect=2) + OpCo3!U3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3722*(dcCoSelect=1) + OpCo2!V3722*(dcCoSelect=2) + OpCo3!V3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3722*(dcCoSelect=1) + OpCo2!W3722*(dcCoSelect=2) + OpCo3!W3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3722*(dcCoSelect=1) + OpCo2!X3722*(dcCoSelect=2) + OpCo3!X3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3722*(dcCoSelect=1) + OpCo2!Y3722*(dcCoSelect=2) + OpCo3!Y3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3722*(dcCoSelect=1) + OpCo2!Z3722*(dcCoSelect=2) + OpCo3!Z3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3722*(dcCoSelect=1) + OpCo2!AA3722*(dcCoSelect=2) + OpCo3!AA3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3722*(dcCoSelect=1) + OpCo2!AB3722*(dcCoSelect=2) + OpCo3!AB3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3722*(dcCoSelect=1) + OpCo2!AC3722*(dcCoSelect=2) + OpCo3!AC3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3722*(dcCoSelect=1) + OpCo2!AD3722*(dcCoSelect=2) + OpCo3!AD3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3722*(dcCoSelect=1) + OpCo2!AE3722*(dcCoSelect=2) + OpCo3!AE3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3722*(dcCoSelect=1) + OpCo2!AF3722*(dcCoSelect=2) + OpCo3!AF3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3722*(dcCoSelect=1) + OpCo2!AG3722*(dcCoSelect=2) + OpCo3!AG3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3722*(dcCoSelect=1) + OpCo2!AH3722*(dcCoSelect=2) + OpCo3!AH3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3722*(dcCoSelect=1) + OpCo2!AI3722*(dcCoSelect=2) + OpCo3!AI3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3722*(dcCoSelect=1) + OpCo2!AJ3722*(dcCoSelect=2) + OpCo3!AJ3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3722*(dcCoSelect=1) + OpCo2!AK3722*(dcCoSelect=2) + OpCo3!AK3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3722*(dcCoSelect=1) + OpCo2!AL3722*(dcCoSelect=2) + OpCo3!AL3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3722*(dcCoSelect=1) + OpCo2!AM3722*(dcCoSelect=2) + OpCo3!AM3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3722*(dcCoSelect=1) + OpCo2!AN3722*(dcCoSelect=2) + OpCo3!AN3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3722*(dcCoSelect=1) + OpCo2!AO3722*(dcCoSelect=2) + OpCo3!AO3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3722*(dcCoSelect=1) + OpCo2!AP3722*(dcCoSelect=2) + OpCo3!AP3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3722*(dcCoSelect=1) + OpCo2!AQ3722*(dcCoSelect=2) + OpCo3!AQ3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3722*(dcCoSelect=1) + OpCo2!AR3722*(dcCoSelect=2) + OpCo3!AR3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3722*(dcCoSelect=1) + OpCo2!AS3722*(dcCoSelect=2) + OpCo3!AS3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3722*(dcCoSelect=1) + OpCo2!AT3722*(dcCoSelect=2) + OpCo3!AT3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3722*(dcCoSelect=1) + OpCo2!AU3722*(dcCoSelect=2) + OpCo3!AU3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3722*(dcCoSelect=1) + OpCo2!AV3722*(dcCoSelect=2) + OpCo3!AV3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3722*(dcCoSelect=1) + OpCo2!AW3722*(dcCoSelect=2) + OpCo3!AW3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3722*(dcCoSelect=1) + OpCo2!AX3722*(dcCoSelect=2) + OpCo3!AX3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3722*(dcCoSelect=1) + OpCo2!AY3722*(dcCoSelect=2) + OpCo3!AY3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3722*(dcCoSelect=1) + OpCo2!AZ3722*(dcCoSelect=2) + OpCo3!AZ3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3722*(dcCoSelect=1) + OpCo2!BA3722*(dcCoSelect=2) + OpCo3!BA3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3722*(dcCoSelect=1) + OpCo2!BB3722*(dcCoSelect=2) + OpCo3!BB3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3722*(dcCoSelect=1) + OpCo2!BC3722*(dcCoSelect=2) + OpCo3!BC3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3722*(dcCoSelect=1) + OpCo2!BD3722*(dcCoSelect=2) + OpCo3!BD3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3722*(dcCoSelect=1) + OpCo2!BE3722*(dcCoSelect=2) + OpCo3!BE3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3722*(dcCoSelect=1) + OpCo2!BF3722*(dcCoSelect=2) + OpCo3!BF3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3722*(dcCoSelect=1) + OpCo2!BG3722*(dcCoSelect=2) + OpCo3!BG3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3722*(dcCoSelect=1) + OpCo2!BH3722*(dcCoSelect=2) + OpCo3!BH3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3722*(dcCoSelect=1) + OpCo2!BI3722*(dcCoSelect=2) + OpCo3!BI3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3722*(dcCoSelect=1) + OpCo2!BJ3722*(dcCoSelect=2) + OpCo3!BJ3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3722*(dcCoSelect=1) + OpCo2!BK3722*(dcCoSelect=2) + OpCo3!BK3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3722*(dcCoSelect=1) + OpCo2!BL3722*(dcCoSelect=2) + OpCo3!BL3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3722*(dcCoSelect=1) + OpCo2!BM3722*(dcCoSelect=2) + OpCo3!BM3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3722*(dcCoSelect=1) + OpCo2!BN3722*(dcCoSelect=2) + OpCo3!BN3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3722*(dcCoSelect=1) + OpCo2!BO3722*(dcCoSelect=2) + OpCo3!BO3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3722*(dcCoSelect=1) + OpCo2!BP3722*(dcCoSelect=2) + OpCo3!BP3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3722*(dcCoSelect=1) + OpCo2!BQ3722*(dcCoSelect=2) + OpCo3!BQ3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3722*(dcCoSelect=1) + OpCo2!BR3722*(dcCoSelect=2) + OpCo3!BR3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3722*(dcCoSelect=1) + OpCo2!BS3722*(dcCoSelect=2) + OpCo3!BS3722*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3722*(dcCoSelect=1) + OpCo2!BT3722*(dcCoSelect=2) + OpCo3!BT3722*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$627","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1190&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,{"$f":"OpCo1!M3725*(dcCoSelect=1) + OpCo2!M3725*(dcCoSelect=2) + OpCo3!M3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3725*(dcCoSelect=1) + OpCo2!N3725*(dcCoSelect=2) + OpCo3!N3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3725*(dcCoSelect=1) + OpCo2!O3725*(dcCoSelect=2) + OpCo3!O3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3725*(dcCoSelect=1) + OpCo2!P3725*(dcCoSelect=2) + OpCo3!P3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3725*(dcCoSelect=1) + OpCo2!Q3725*(dcCoSelect=2) + OpCo3!Q3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3725*(dcCoSelect=1) + OpCo2!R3725*(dcCoSelect=2) + OpCo3!R3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3725*(dcCoSelect=1) + OpCo2!S3725*(dcCoSelect=2) + OpCo3!S3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3725*(dcCoSelect=1) + OpCo2!T3725*(dcCoSelect=2) + OpCo3!T3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3725*(dcCoSelect=1) + OpCo2!U3725*(dcCoSelect=2) + OpCo3!U3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3725*(dcCoSelect=1) + OpCo2!V3725*(dcCoSelect=2) + OpCo3!V3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3725*(dcCoSelect=1) + OpCo2!W3725*(dcCoSelect=2) + OpCo3!W3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3725*(dcCoSelect=1) + OpCo2!X3725*(dcCoSelect=2) + OpCo3!X3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3725*(dcCoSelect=1) + OpCo2!Y3725*(dcCoSelect=2) + OpCo3!Y3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3725*(dcCoSelect=1) + OpCo2!Z3725*(dcCoSelect=2) + OpCo3!Z3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3725*(dcCoSelect=1) + OpCo2!AA3725*(dcCoSelect=2) + OpCo3!AA3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3725*(dcCoSelect=1) + OpCo2!AB3725*(dcCoSelect=2) + OpCo3!AB3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3725*(dcCoSelect=1) + OpCo2!AC3725*(dcCoSelect=2) + OpCo3!AC3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3725*(dcCoSelect=1) + OpCo2!AD3725*(dcCoSelect=2) + OpCo3!AD3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3725*(dcCoSelect=1) + OpCo2!AE3725*(dcCoSelect=2) + OpCo3!AE3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3725*(dcCoSelect=1) + OpCo2!AF3725*(dcCoSelect=2) + OpCo3!AF3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3725*(dcCoSelect=1) + OpCo2!AG3725*(dcCoSelect=2) + OpCo3!AG3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3725*(dcCoSelect=1) + OpCo2!AH3725*(dcCoSelect=2) + OpCo3!AH3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3725*(dcCoSelect=1) + OpCo2!AI3725*(dcCoSelect=2) + OpCo3!AI3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3725*(dcCoSelect=1) + OpCo2!AJ3725*(dcCoSelect=2) + OpCo3!AJ3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3725*(dcCoSelect=1) + OpCo2!AK3725*(dcCoSelect=2) + OpCo3!AK3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3725*(dcCoSelect=1) + OpCo2!AL3725*(dcCoSelect=2) + OpCo3!AL3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3725*(dcCoSelect=1) + OpCo2!AM3725*(dcCoSelect=2) + OpCo3!AM3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3725*(dcCoSelect=1) + OpCo2!AN3725*(dcCoSelect=2) + OpCo3!AN3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3725*(dcCoSelect=1) + OpCo2!AO3725*(dcCoSelect=2) + OpCo3!AO3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3725*(dcCoSelect=1) + OpCo2!AP3725*(dcCoSelect=2) + OpCo3!AP3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3725*(dcCoSelect=1) + OpCo2!AQ3725*(dcCoSelect=2) + OpCo3!AQ3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3725*(dcCoSelect=1) + OpCo2!AR3725*(dcCoSelect=2) + OpCo3!AR3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3725*(dcCoSelect=1) + OpCo2!AS3725*(dcCoSelect=2) + OpCo3!AS3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3725*(dcCoSelect=1) + OpCo2!AT3725*(dcCoSelect=2) + OpCo3!AT3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3725*(dcCoSelect=1) + OpCo2!AU3725*(dcCoSelect=2) + OpCo3!AU3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3725*(dcCoSelect=1) + OpCo2!AV3725*(dcCoSelect=2) + OpCo3!AV3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3725*(dcCoSelect=1) + OpCo2!AW3725*(dcCoSelect=2) + OpCo3!AW3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3725*(dcCoSelect=1) + OpCo2!AX3725*(dcCoSelect=2) + OpCo3!AX3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3725*(dcCoSelect=1) + OpCo2!AY3725*(dcCoSelect=2) + OpCo3!AY3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3725*(dcCoSelect=1) + OpCo2!AZ3725*(dcCoSelect=2) + OpCo3!AZ3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3725*(dcCoSelect=1) + OpCo2!BA3725*(dcCoSelect=2) + OpCo3!BA3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3725*(dcCoSelect=1) + OpCo2!BB3725*(dcCoSelect=2) + OpCo3!BB3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3725*(dcCoSelect=1) + OpCo2!BC3725*(dcCoSelect=2) + OpCo3!BC3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3725*(dcCoSelect=1) + OpCo2!BD3725*(dcCoSelect=2) + OpCo3!BD3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3725*(dcCoSelect=1) + OpCo2!BE3725*(dcCoSelect=2) + OpCo3!BE3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3725*(dcCoSelect=1) + OpCo2!BF3725*(dcCoSelect=2) + OpCo3!BF3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3725*(dcCoSelect=1) + OpCo2!BG3725*(dcCoSelect=2) + OpCo3!BG3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3725*(dcCoSelect=1) + OpCo2!BH3725*(dcCoSelect=2) + OpCo3!BH3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3725*(dcCoSelect=1) + OpCo2!BI3725*(dcCoSelect=2) + OpCo3!BI3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3725*(dcCoSelect=1) + OpCo2!BJ3725*(dcCoSelect=2) + OpCo3!BJ3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3725*(dcCoSelect=1) + OpCo2!BK3725*(dcCoSelect=2) + OpCo3!BK3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3725*(dcCoSelect=1) + OpCo2!BL3725*(dcCoSelect=2) + OpCo3!BL3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3725*(dcCoSelect=1) + OpCo2!BM3725*(dcCoSelect=2) + OpCo3!BM3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3725*(dcCoSelect=1) + OpCo2!BN3725*(dcCoSelect=2) + OpCo3!BN3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3725*(dcCoSelect=1) + OpCo2!BO3725*(dcCoSelect=2) + OpCo3!BO3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3725*(dcCoSelect=1) + OpCo2!BP3725*(dcCoSelect=2) + OpCo3!BP3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3725*(dcCoSelect=1) + OpCo2!BQ3725*(dcCoSelect=2) + OpCo3!BQ3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3725*(dcCoSelect=1) + OpCo2!BR3725*(dcCoSelect=2) + OpCo3!BR3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3725*(dcCoSelect=1) + OpCo2!BS3725*(dcCoSelect=2) + OpCo3!BS3725*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3725*(dcCoSelect=1) + OpCo2!BT3725*(dcCoSelect=2) + OpCo3!BT3725*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1193&\"-\"&SYS_Admin!$G$800","v":"Nominal-GHNF-Equity"},null,null,null,{"$f":"OpCo1!M3728*(dcCoSelect=1) + OpCo2!M3728*(dcCoSelect=2) + OpCo3!M3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3728*(dcCoSelect=1) + OpCo2!N3728*(dcCoSelect=2) + OpCo3!N3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3728*(dcCoSelect=1) + OpCo2!O3728*(dcCoSelect=2) + OpCo3!O3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3728*(dcCoSelect=1) + OpCo2!P3728*(dcCoSelect=2) + OpCo3!P3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3728*(dcCoSelect=1) + OpCo2!Q3728*(dcCoSelect=2) + OpCo3!Q3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3728*(dcCoSelect=1) + OpCo2!R3728*(dcCoSelect=2) + OpCo3!R3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3728*(dcCoSelect=1) + OpCo2!S3728*(dcCoSelect=2) + OpCo3!S3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3728*(dcCoSelect=1) + OpCo2!T3728*(dcCoSelect=2) + OpCo3!T3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3728*(dcCoSelect=1) + OpCo2!U3728*(dcCoSelect=2) + OpCo3!U3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3728*(dcCoSelect=1) + OpCo2!V3728*(dcCoSelect=2) + OpCo3!V3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3728*(dcCoSelect=1) + OpCo2!W3728*(dcCoSelect=2) + OpCo3!W3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3728*(dcCoSelect=1) + OpCo2!X3728*(dcCoSelect=2) + OpCo3!X3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3728*(dcCoSelect=1) + OpCo2!Y3728*(dcCoSelect=2) + OpCo3!Y3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3728*(dcCoSelect=1) + OpCo2!Z3728*(dcCoSelect=2) + OpCo3!Z3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3728*(dcCoSelect=1) + OpCo2!AA3728*(dcCoSelect=2) + OpCo3!AA3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3728*(dcCoSelect=1) + OpCo2!AB3728*(dcCoSelect=2) + OpCo3!AB3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3728*(dcCoSelect=1) + OpCo2!AC3728*(dcCoSelect=2) + OpCo3!AC3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3728*(dcCoSelect=1) + OpCo2!AD3728*(dcCoSelect=2) + OpCo3!AD3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3728*(dcCoSelect=1) + OpCo2!AE3728*(dcCoSelect=2) + OpCo3!AE3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3728*(dcCoSelect=1) + OpCo2!AF3728*(dcCoSelect=2) + OpCo3!AF3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3728*(dcCoSelect=1) + OpCo2!AG3728*(dcCoSelect=2) + OpCo3!AG3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3728*(dcCoSelect=1) + OpCo2!AH3728*(dcCoSelect=2) + OpCo3!AH3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3728*(dcCoSelect=1) + OpCo2!AI3728*(dcCoSelect=2) + OpCo3!AI3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3728*(dcCoSelect=1) + OpCo2!AJ3728*(dcCoSelect=2) + OpCo3!AJ3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3728*(dcCoSelect=1) + OpCo2!AK3728*(dcCoSelect=2) + OpCo3!AK3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3728*(dcCoSelect=1) + OpCo2!AL3728*(dcCoSelect=2) + OpCo3!AL3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3728*(dcCoSelect=1) + OpCo2!AM3728*(dcCoSelect=2) + OpCo3!AM3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3728*(dcCoSelect=1) + OpCo2!AN3728*(dcCoSelect=2) + OpCo3!AN3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3728*(dcCoSelect=1) + OpCo2!AO3728*(dcCoSelect=2) + OpCo3!AO3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3728*(dcCoSelect=1) + OpCo2!AP3728*(dcCoSelect=2) + OpCo3!AP3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3728*(dcCoSelect=1) + OpCo2!AQ3728*(dcCoSelect=2) + OpCo3!AQ3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3728*(dcCoSelect=1) + OpCo2!AR3728*(dcCoSelect=2) + OpCo3!AR3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3728*(dcCoSelect=1) + OpCo2!AS3728*(dcCoSelect=2) + OpCo3!AS3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3728*(dcCoSelect=1) + OpCo2!AT3728*(dcCoSelect=2) + OpCo3!AT3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3728*(dcCoSelect=1) + OpCo2!AU3728*(dcCoSelect=2) + OpCo3!AU3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3728*(dcCoSelect=1) + OpCo2!AV3728*(dcCoSelect=2) + OpCo3!AV3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3728*(dcCoSelect=1) + OpCo2!AW3728*(dcCoSelect=2) + OpCo3!AW3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3728*(dcCoSelect=1) + OpCo2!AX3728*(dcCoSelect=2) + OpCo3!AX3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3728*(dcCoSelect=1) + OpCo2!AY3728*(dcCoSelect=2) + OpCo3!AY3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3728*(dcCoSelect=1) + OpCo2!AZ3728*(dcCoSelect=2) + OpCo3!AZ3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3728*(dcCoSelect=1) + OpCo2!BA3728*(dcCoSelect=2) + OpCo3!BA3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3728*(dcCoSelect=1) + OpCo2!BB3728*(dcCoSelect=2) + OpCo3!BB3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3728*(dcCoSelect=1) + OpCo2!BC3728*(dcCoSelect=2) + OpCo3!BC3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3728*(dcCoSelect=1) + OpCo2!BD3728*(dcCoSelect=2) + OpCo3!BD3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3728*(dcCoSelect=1) + OpCo2!BE3728*(dcCoSelect=2) + OpCo3!BE3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3728*(dcCoSelect=1) + OpCo2!BF3728*(dcCoSelect=2) + OpCo3!BF3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3728*(dcCoSelect=1) + OpCo2!BG3728*(dcCoSelect=2) + OpCo3!BG3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3728*(dcCoSelect=1) + OpCo2!BH3728*(dcCoSelect=2) + OpCo3!BH3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3728*(dcCoSelect=1) + OpCo2!BI3728*(dcCoSelect=2) + OpCo3!BI3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3728*(dcCoSelect=1) + OpCo2!BJ3728*(dcCoSelect=2) + OpCo3!BJ3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3728*(dcCoSelect=1) + OpCo2!BK3728*(dcCoSelect=2) + OpCo3!BK3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3728*(dcCoSelect=1) + OpCo2!BL3728*(dcCoSelect=2) + OpCo3!BL3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3728*(dcCoSelect=1) + OpCo2!BM3728*(dcCoSelect=2) + OpCo3!BM3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3728*(dcCoSelect=1) + OpCo2!BN3728*(dcCoSelect=2) + OpCo3!BN3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3728*(dcCoSelect=1) + OpCo2!BO3728*(dcCoSelect=2) + OpCo3!BO3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3728*(dcCoSelect=1) + OpCo2!BP3728*(dcCoSelect=2) + OpCo3!BP3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3728*(dcCoSelect=1) + OpCo2!BQ3728*(dcCoSelect=2) + OpCo3!BQ3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3728*(dcCoSelect=1) + OpCo2!BR3728*(dcCoSelect=2) + OpCo3!BR3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3728*(dcCoSelect=1) + OpCo2!BS3728*(dcCoSelect=2) + OpCo3!BS3728*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3728*(dcCoSelect=1) + OpCo2!BT3728*(dcCoSelect=2) + OpCo3!BT3728*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1195&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3730*(dcCoSelect=1) + OpCo2!M3730*(dcCoSelect=2) + OpCo3!M3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3730*(dcCoSelect=1) + OpCo2!N3730*(dcCoSelect=2) + OpCo3!N3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3730*(dcCoSelect=1) + OpCo2!O3730*(dcCoSelect=2) + OpCo3!O3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3730*(dcCoSelect=1) + OpCo2!P3730*(dcCoSelect=2) + OpCo3!P3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3730*(dcCoSelect=1) + OpCo2!Q3730*(dcCoSelect=2) + OpCo3!Q3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3730*(dcCoSelect=1) + OpCo2!R3730*(dcCoSelect=2) + OpCo3!R3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3730*(dcCoSelect=1) + OpCo2!S3730*(dcCoSelect=2) + OpCo3!S3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3730*(dcCoSelect=1) + OpCo2!T3730*(dcCoSelect=2) + OpCo3!T3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3730*(dcCoSelect=1) + OpCo2!U3730*(dcCoSelect=2) + OpCo3!U3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3730*(dcCoSelect=1) + OpCo2!V3730*(dcCoSelect=2) + OpCo3!V3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3730*(dcCoSelect=1) + OpCo2!W3730*(dcCoSelect=2) + OpCo3!W3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3730*(dcCoSelect=1) + OpCo2!X3730*(dcCoSelect=2) + OpCo3!X3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3730*(dcCoSelect=1) + OpCo2!Y3730*(dcCoSelect=2) + OpCo3!Y3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3730*(dcCoSelect=1) + OpCo2!Z3730*(dcCoSelect=2) + OpCo3!Z3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3730*(dcCoSelect=1) + OpCo2!AA3730*(dcCoSelect=2) + OpCo3!AA3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3730*(dcCoSelect=1) + OpCo2!AB3730*(dcCoSelect=2) + OpCo3!AB3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3730*(dcCoSelect=1) + OpCo2!AC3730*(dcCoSelect=2) + OpCo3!AC3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3730*(dcCoSelect=1) + OpCo2!AD3730*(dcCoSelect=2) + OpCo3!AD3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3730*(dcCoSelect=1) + OpCo2!AE3730*(dcCoSelect=2) + OpCo3!AE3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3730*(dcCoSelect=1) + OpCo2!AF3730*(dcCoSelect=2) + OpCo3!AF3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3730*(dcCoSelect=1) + OpCo2!AG3730*(dcCoSelect=2) + OpCo3!AG3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3730*(dcCoSelect=1) + OpCo2!AH3730*(dcCoSelect=2) + OpCo3!AH3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3730*(dcCoSelect=1) + OpCo2!AI3730*(dcCoSelect=2) + OpCo3!AI3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3730*(dcCoSelect=1) + OpCo2!AJ3730*(dcCoSelect=2) + OpCo3!AJ3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3730*(dcCoSelect=1) + OpCo2!AK3730*(dcCoSelect=2) + OpCo3!AK3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3730*(dcCoSelect=1) + OpCo2!AL3730*(dcCoSelect=2) + OpCo3!AL3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3730*(dcCoSelect=1) + OpCo2!AM3730*(dcCoSelect=2) + OpCo3!AM3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3730*(dcCoSelect=1) + OpCo2!AN3730*(dcCoSelect=2) + OpCo3!AN3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3730*(dcCoSelect=1) + OpCo2!AO3730*(dcCoSelect=2) + OpCo3!AO3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3730*(dcCoSelect=1) + OpCo2!AP3730*(dcCoSelect=2) + OpCo3!AP3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3730*(dcCoSelect=1) + OpCo2!AQ3730*(dcCoSelect=2) + OpCo3!AQ3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3730*(dcCoSelect=1) + OpCo2!AR3730*(dcCoSelect=2) + OpCo3!AR3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3730*(dcCoSelect=1) + OpCo2!AS3730*(dcCoSelect=2) + OpCo3!AS3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3730*(dcCoSelect=1) + OpCo2!AT3730*(dcCoSelect=2) + OpCo3!AT3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3730*(dcCoSelect=1) + OpCo2!AU3730*(dcCoSelect=2) + OpCo3!AU3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3730*(dcCoSelect=1) + OpCo2!AV3730*(dcCoSelect=2) + OpCo3!AV3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3730*(dcCoSelect=1) + OpCo2!AW3730*(dcCoSelect=2) + OpCo3!AW3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3730*(dcCoSelect=1) + OpCo2!AX3730*(dcCoSelect=2) + OpCo3!AX3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3730*(dcCoSelect=1) + OpCo2!AY3730*(dcCoSelect=2) + OpCo3!AY3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3730*(dcCoSelect=1) + OpCo2!AZ3730*(dcCoSelect=2) + OpCo3!AZ3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3730*(dcCoSelect=1) + OpCo2!BA3730*(dcCoSelect=2) + OpCo3!BA3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3730*(dcCoSelect=1) + OpCo2!BB3730*(dcCoSelect=2) + OpCo3!BB3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3730*(dcCoSelect=1) + OpCo2!BC3730*(dcCoSelect=2) + OpCo3!BC3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3730*(dcCoSelect=1) + OpCo2!BD3730*(dcCoSelect=2) + OpCo3!BD3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3730*(dcCoSelect=1) + OpCo2!BE3730*(dcCoSelect=2) + OpCo3!BE3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3730*(dcCoSelect=1) + OpCo2!BF3730*(dcCoSelect=2) + OpCo3!BF3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3730*(dcCoSelect=1) + OpCo2!BG3730*(dcCoSelect=2) + OpCo3!BG3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3730*(dcCoSelect=1) + OpCo2!BH3730*(dcCoSelect=2) + OpCo3!BH3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3730*(dcCoSelect=1) + OpCo2!BI3730*(dcCoSelect=2) + OpCo3!BI3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3730*(dcCoSelect=1) + OpCo2!BJ3730*(dcCoSelect=2) + OpCo3!BJ3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3730*(dcCoSelect=1) + OpCo2!BK3730*(dcCoSelect=2) + OpCo3!BK3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3730*(dcCoSelect=1) + OpCo2!BL3730*(dcCoSelect=2) + OpCo3!BL3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3730*(dcCoSelect=1) + OpCo2!BM3730*(dcCoSelect=2) + OpCo3!BM3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3730*(dcCoSelect=1) + OpCo2!BN3730*(dcCoSelect=2) + OpCo3!BN3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3730*(dcCoSelect=1) + OpCo2!BO3730*(dcCoSelect=2) + OpCo3!BO3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3730*(dcCoSelect=1) + OpCo2!BP3730*(dcCoSelect=2) + OpCo3!BP3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3730*(dcCoSelect=1) + OpCo2!BQ3730*(dcCoSelect=2) + OpCo3!BQ3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3730*(dcCoSelect=1) + OpCo2!BR3730*(dcCoSelect=2) + OpCo3!BR3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3730*(dcCoSelect=1) + OpCo2!BS3730*(dcCoSelect=2) + OpCo3!BS3730*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3730*(dcCoSelect=1) + OpCo2!BT3730*(dcCoSelect=2) + OpCo3!BT3730*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1196&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3731*(dcCoSelect=1) + OpCo2!M3731*(dcCoSelect=2) + OpCo3!M3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3731*(dcCoSelect=1) + OpCo2!N3731*(dcCoSelect=2) + OpCo3!N3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3731*(dcCoSelect=1) + OpCo2!O3731*(dcCoSelect=2) + OpCo3!O3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3731*(dcCoSelect=1) + OpCo2!P3731*(dcCoSelect=2) + OpCo3!P3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3731*(dcCoSelect=1) + OpCo2!Q3731*(dcCoSelect=2) + OpCo3!Q3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3731*(dcCoSelect=1) + OpCo2!R3731*(dcCoSelect=2) + OpCo3!R3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3731*(dcCoSelect=1) + OpCo2!S3731*(dcCoSelect=2) + OpCo3!S3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3731*(dcCoSelect=1) + OpCo2!T3731*(dcCoSelect=2) + OpCo3!T3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3731*(dcCoSelect=1) + OpCo2!U3731*(dcCoSelect=2) + OpCo3!U3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3731*(dcCoSelect=1) + OpCo2!V3731*(dcCoSelect=2) + OpCo3!V3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3731*(dcCoSelect=1) + OpCo2!W3731*(dcCoSelect=2) + OpCo3!W3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3731*(dcCoSelect=1) + OpCo2!X3731*(dcCoSelect=2) + OpCo3!X3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3731*(dcCoSelect=1) + OpCo2!Y3731*(dcCoSelect=2) + OpCo3!Y3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3731*(dcCoSelect=1) + OpCo2!Z3731*(dcCoSelect=2) + OpCo3!Z3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3731*(dcCoSelect=1) + OpCo2!AA3731*(dcCoSelect=2) + OpCo3!AA3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3731*(dcCoSelect=1) + OpCo2!AB3731*(dcCoSelect=2) + OpCo3!AB3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3731*(dcCoSelect=1) + OpCo2!AC3731*(dcCoSelect=2) + OpCo3!AC3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3731*(dcCoSelect=1) + OpCo2!AD3731*(dcCoSelect=2) + OpCo3!AD3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3731*(dcCoSelect=1) + OpCo2!AE3731*(dcCoSelect=2) + OpCo3!AE3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3731*(dcCoSelect=1) + OpCo2!AF3731*(dcCoSelect=2) + OpCo3!AF3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3731*(dcCoSelect=1) + OpCo2!AG3731*(dcCoSelect=2) + OpCo3!AG3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3731*(dcCoSelect=1) + OpCo2!AH3731*(dcCoSelect=2) + OpCo3!AH3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3731*(dcCoSelect=1) + OpCo2!AI3731*(dcCoSelect=2) + OpCo3!AI3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3731*(dcCoSelect=1) + OpCo2!AJ3731*(dcCoSelect=2) + OpCo3!AJ3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3731*(dcCoSelect=1) + OpCo2!AK3731*(dcCoSelect=2) + OpCo3!AK3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3731*(dcCoSelect=1) + OpCo2!AL3731*(dcCoSelect=2) + OpCo3!AL3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3731*(dcCoSelect=1) + OpCo2!AM3731*(dcCoSelect=2) + OpCo3!AM3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3731*(dcCoSelect=1) + OpCo2!AN3731*(dcCoSelect=2) + OpCo3!AN3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3731*(dcCoSelect=1) + OpCo2!AO3731*(dcCoSelect=2) + OpCo3!AO3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3731*(dcCoSelect=1) + OpCo2!AP3731*(dcCoSelect=2) + OpCo3!AP3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3731*(dcCoSelect=1) + OpCo2!AQ3731*(dcCoSelect=2) + OpCo3!AQ3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3731*(dcCoSelect=1) + OpCo2!AR3731*(dcCoSelect=2) + OpCo3!AR3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3731*(dcCoSelect=1) + OpCo2!AS3731*(dcCoSelect=2) + OpCo3!AS3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3731*(dcCoSelect=1) + OpCo2!AT3731*(dcCoSelect=2) + OpCo3!AT3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3731*(dcCoSelect=1) + OpCo2!AU3731*(dcCoSelect=2) + OpCo3!AU3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3731*(dcCoSelect=1) + OpCo2!AV3731*(dcCoSelect=2) + OpCo3!AV3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3731*(dcCoSelect=1) + OpCo2!AW3731*(dcCoSelect=2) + OpCo3!AW3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3731*(dcCoSelect=1) + OpCo2!AX3731*(dcCoSelect=2) + OpCo3!AX3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3731*(dcCoSelect=1) + OpCo2!AY3731*(dcCoSelect=2) + OpCo3!AY3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3731*(dcCoSelect=1) + OpCo2!AZ3731*(dcCoSelect=2) + OpCo3!AZ3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3731*(dcCoSelect=1) + OpCo2!BA3731*(dcCoSelect=2) + OpCo3!BA3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3731*(dcCoSelect=1) + OpCo2!BB3731*(dcCoSelect=2) + OpCo3!BB3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3731*(dcCoSelect=1) + OpCo2!BC3731*(dcCoSelect=2) + OpCo3!BC3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3731*(dcCoSelect=1) + OpCo2!BD3731*(dcCoSelect=2) + OpCo3!BD3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3731*(dcCoSelect=1) + OpCo2!BE3731*(dcCoSelect=2) + OpCo3!BE3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3731*(dcCoSelect=1) + OpCo2!BF3731*(dcCoSelect=2) + OpCo3!BF3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3731*(dcCoSelect=1) + OpCo2!BG3731*(dcCoSelect=2) + OpCo3!BG3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3731*(dcCoSelect=1) + OpCo2!BH3731*(dcCoSelect=2) + OpCo3!BH3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3731*(dcCoSelect=1) + OpCo2!BI3731*(dcCoSelect=2) + OpCo3!BI3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3731*(dcCoSelect=1) + OpCo2!BJ3731*(dcCoSelect=2) + OpCo3!BJ3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3731*(dcCoSelect=1) + OpCo2!BK3731*(dcCoSelect=2) + OpCo3!BK3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3731*(dcCoSelect=1) + OpCo2!BL3731*(dcCoSelect=2) + OpCo3!BL3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3731*(dcCoSelect=1) + OpCo2!BM3731*(dcCoSelect=2) + OpCo3!BM3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3731*(dcCoSelect=1) + OpCo2!BN3731*(dcCoSelect=2) + OpCo3!BN3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3731*(dcCoSelect=1) + OpCo2!BO3731*(dcCoSelect=2) + OpCo3!BO3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3731*(dcCoSelect=1) + OpCo2!BP3731*(dcCoSelect=2) + OpCo3!BP3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3731*(dcCoSelect=1) + OpCo2!BQ3731*(dcCoSelect=2) + OpCo3!BQ3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3731*(dcCoSelect=1) + OpCo2!BR3731*(dcCoSelect=2) + OpCo3!BR3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3731*(dcCoSelect=1) + OpCo2!BS3731*(dcCoSelect=2) + OpCo3!BS3731*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3731*(dcCoSelect=1) + OpCo2!BT3731*(dcCoSelect=2) + OpCo3!BT3731*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$614","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1199&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3734*(dcCoSelect=1) + OpCo2!M3734*(dcCoSelect=2) + OpCo3!M3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3734*(dcCoSelect=1) + OpCo2!N3734*(dcCoSelect=2) + OpCo3!N3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3734*(dcCoSelect=1) + OpCo2!O3734*(dcCoSelect=2) + OpCo3!O3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3734*(dcCoSelect=1) + OpCo2!P3734*(dcCoSelect=2) + OpCo3!P3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3734*(dcCoSelect=1) + OpCo2!Q3734*(dcCoSelect=2) + OpCo3!Q3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3734*(dcCoSelect=1) + OpCo2!R3734*(dcCoSelect=2) + OpCo3!R3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3734*(dcCoSelect=1) + OpCo2!S3734*(dcCoSelect=2) + OpCo3!S3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3734*(dcCoSelect=1) + OpCo2!T3734*(dcCoSelect=2) + OpCo3!T3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3734*(dcCoSelect=1) + OpCo2!U3734*(dcCoSelect=2) + OpCo3!U3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3734*(dcCoSelect=1) + OpCo2!V3734*(dcCoSelect=2) + OpCo3!V3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3734*(dcCoSelect=1) + OpCo2!W3734*(dcCoSelect=2) + OpCo3!W3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3734*(dcCoSelect=1) + OpCo2!X3734*(dcCoSelect=2) + OpCo3!X3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3734*(dcCoSelect=1) + OpCo2!Y3734*(dcCoSelect=2) + OpCo3!Y3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3734*(dcCoSelect=1) + OpCo2!Z3734*(dcCoSelect=2) + OpCo3!Z3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3734*(dcCoSelect=1) + OpCo2!AA3734*(dcCoSelect=2) + OpCo3!AA3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3734*(dcCoSelect=1) + OpCo2!AB3734*(dcCoSelect=2) + OpCo3!AB3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3734*(dcCoSelect=1) + OpCo2!AC3734*(dcCoSelect=2) + OpCo3!AC3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3734*(dcCoSelect=1) + OpCo2!AD3734*(dcCoSelect=2) + OpCo3!AD3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3734*(dcCoSelect=1) + OpCo2!AE3734*(dcCoSelect=2) + OpCo3!AE3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3734*(dcCoSelect=1) + OpCo2!AF3734*(dcCoSelect=2) + OpCo3!AF3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3734*(dcCoSelect=1) + OpCo2!AG3734*(dcCoSelect=2) + OpCo3!AG3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3734*(dcCoSelect=1) + OpCo2!AH3734*(dcCoSelect=2) + OpCo3!AH3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3734*(dcCoSelect=1) + OpCo2!AI3734*(dcCoSelect=2) + OpCo3!AI3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3734*(dcCoSelect=1) + OpCo2!AJ3734*(dcCoSelect=2) + OpCo3!AJ3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3734*(dcCoSelect=1) + OpCo2!AK3734*(dcCoSelect=2) + OpCo3!AK3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3734*(dcCoSelect=1) + OpCo2!AL3734*(dcCoSelect=2) + OpCo3!AL3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3734*(dcCoSelect=1) + OpCo2!AM3734*(dcCoSelect=2) + OpCo3!AM3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3734*(dcCoSelect=1) + OpCo2!AN3734*(dcCoSelect=2) + OpCo3!AN3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3734*(dcCoSelect=1) + OpCo2!AO3734*(dcCoSelect=2) + OpCo3!AO3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3734*(dcCoSelect=1) + OpCo2!AP3734*(dcCoSelect=2) + OpCo3!AP3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3734*(dcCoSelect=1) + OpCo2!AQ3734*(dcCoSelect=2) + OpCo3!AQ3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3734*(dcCoSelect=1) + OpCo2!AR3734*(dcCoSelect=2) + OpCo3!AR3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3734*(dcCoSelect=1) + OpCo2!AS3734*(dcCoSelect=2) + OpCo3!AS3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3734*(dcCoSelect=1) + OpCo2!AT3734*(dcCoSelect=2) + OpCo3!AT3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3734*(dcCoSelect=1) + OpCo2!AU3734*(dcCoSelect=2) + OpCo3!AU3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3734*(dcCoSelect=1) + OpCo2!AV3734*(dcCoSelect=2) + OpCo3!AV3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3734*(dcCoSelect=1) + OpCo2!AW3734*(dcCoSelect=2) + OpCo3!AW3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3734*(dcCoSelect=1) + OpCo2!AX3734*(dcCoSelect=2) + OpCo3!AX3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3734*(dcCoSelect=1) + OpCo2!AY3734*(dcCoSelect=2) + OpCo3!AY3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3734*(dcCoSelect=1) + OpCo2!AZ3734*(dcCoSelect=2) + OpCo3!AZ3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3734*(dcCoSelect=1) + OpCo2!BA3734*(dcCoSelect=2) + OpCo3!BA3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3734*(dcCoSelect=1) + OpCo2!BB3734*(dcCoSelect=2) + OpCo3!BB3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3734*(dcCoSelect=1) + OpCo2!BC3734*(dcCoSelect=2) + OpCo3!BC3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3734*(dcCoSelect=1) + OpCo2!BD3734*(dcCoSelect=2) + OpCo3!BD3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3734*(dcCoSelect=1) + OpCo2!BE3734*(dcCoSelect=2) + OpCo3!BE3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3734*(dcCoSelect=1) + OpCo2!BF3734*(dcCoSelect=2) + OpCo3!BF3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3734*(dcCoSelect=1) + OpCo2!BG3734*(dcCoSelect=2) + OpCo3!BG3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3734*(dcCoSelect=1) + OpCo2!BH3734*(dcCoSelect=2) + OpCo3!BH3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3734*(dcCoSelect=1) + OpCo2!BI3734*(dcCoSelect=2) + OpCo3!BI3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3734*(dcCoSelect=1) + OpCo2!BJ3734*(dcCoSelect=2) + OpCo3!BJ3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3734*(dcCoSelect=1) + OpCo2!BK3734*(dcCoSelect=2) + OpCo3!BK3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3734*(dcCoSelect=1) + OpCo2!BL3734*(dcCoSelect=2) + OpCo3!BL3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3734*(dcCoSelect=1) + OpCo2!BM3734*(dcCoSelect=2) + OpCo3!BM3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3734*(dcCoSelect=1) + OpCo2!BN3734*(dcCoSelect=2) + OpCo3!BN3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3734*(dcCoSelect=1) + OpCo2!BO3734*(dcCoSelect=2) + OpCo3!BO3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3734*(dcCoSelect=1) + OpCo2!BP3734*(dcCoSelect=2) + OpCo3!BP3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3734*(dcCoSelect=1) + OpCo2!BQ3734*(dcCoSelect=2) + OpCo3!BQ3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3734*(dcCoSelect=1) + OpCo2!BR3734*(dcCoSelect=2) + OpCo3!BR3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3734*(dcCoSelect=1) + OpCo2!BS3734*(dcCoSelect=2) + OpCo3!BS3734*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3734*(dcCoSelect=1) + OpCo2!BT3734*(dcCoSelect=2) + OpCo3!BT3734*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$615","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1200&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3735*(dcCoSelect=1) + OpCo2!M3735*(dcCoSelect=2) + OpCo3!M3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3735*(dcCoSelect=1) + OpCo2!N3735*(dcCoSelect=2) + OpCo3!N3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3735*(dcCoSelect=1) + OpCo2!O3735*(dcCoSelect=2) + OpCo3!O3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3735*(dcCoSelect=1) + OpCo2!P3735*(dcCoSelect=2) + OpCo3!P3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3735*(dcCoSelect=1) + OpCo2!Q3735*(dcCoSelect=2) + OpCo3!Q3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3735*(dcCoSelect=1) + OpCo2!R3735*(dcCoSelect=2) + OpCo3!R3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3735*(dcCoSelect=1) + OpCo2!S3735*(dcCoSelect=2) + OpCo3!S3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3735*(dcCoSelect=1) + OpCo2!T3735*(dcCoSelect=2) + OpCo3!T3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3735*(dcCoSelect=1) + OpCo2!U3735*(dcCoSelect=2) + OpCo3!U3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3735*(dcCoSelect=1) + OpCo2!V3735*(dcCoSelect=2) + OpCo3!V3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3735*(dcCoSelect=1) + OpCo2!W3735*(dcCoSelect=2) + OpCo3!W3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3735*(dcCoSelect=1) + OpCo2!X3735*(dcCoSelect=2) + OpCo3!X3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3735*(dcCoSelect=1) + OpCo2!Y3735*(dcCoSelect=2) + OpCo3!Y3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3735*(dcCoSelect=1) + OpCo2!Z3735*(dcCoSelect=2) + OpCo3!Z3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3735*(dcCoSelect=1) + OpCo2!AA3735*(dcCoSelect=2) + OpCo3!AA3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3735*(dcCoSelect=1) + OpCo2!AB3735*(dcCoSelect=2) + OpCo3!AB3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3735*(dcCoSelect=1) + OpCo2!AC3735*(dcCoSelect=2) + OpCo3!AC3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3735*(dcCoSelect=1) + OpCo2!AD3735*(dcCoSelect=2) + OpCo3!AD3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3735*(dcCoSelect=1) + OpCo2!AE3735*(dcCoSelect=2) + OpCo3!AE3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3735*(dcCoSelect=1) + OpCo2!AF3735*(dcCoSelect=2) + OpCo3!AF3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3735*(dcCoSelect=1) + OpCo2!AG3735*(dcCoSelect=2) + OpCo3!AG3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3735*(dcCoSelect=1) + OpCo2!AH3735*(dcCoSelect=2) + OpCo3!AH3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3735*(dcCoSelect=1) + OpCo2!AI3735*(dcCoSelect=2) + OpCo3!AI3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3735*(dcCoSelect=1) + OpCo2!AJ3735*(dcCoSelect=2) + OpCo3!AJ3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3735*(dcCoSelect=1) + OpCo2!AK3735*(dcCoSelect=2) + OpCo3!AK3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3735*(dcCoSelect=1) + OpCo2!AL3735*(dcCoSelect=2) + OpCo3!AL3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3735*(dcCoSelect=1) + OpCo2!AM3735*(dcCoSelect=2) + OpCo3!AM3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3735*(dcCoSelect=1) + OpCo2!AN3735*(dcCoSelect=2) + OpCo3!AN3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3735*(dcCoSelect=1) + OpCo2!AO3735*(dcCoSelect=2) + OpCo3!AO3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3735*(dcCoSelect=1) + OpCo2!AP3735*(dcCoSelect=2) + OpCo3!AP3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3735*(dcCoSelect=1) + OpCo2!AQ3735*(dcCoSelect=2) + OpCo3!AQ3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3735*(dcCoSelect=1) + OpCo2!AR3735*(dcCoSelect=2) + OpCo3!AR3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3735*(dcCoSelect=1) + OpCo2!AS3735*(dcCoSelect=2) + OpCo3!AS3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3735*(dcCoSelect=1) + OpCo2!AT3735*(dcCoSelect=2) + OpCo3!AT3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3735*(dcCoSelect=1) + OpCo2!AU3735*(dcCoSelect=2) + OpCo3!AU3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3735*(dcCoSelect=1) + OpCo2!AV3735*(dcCoSelect=2) + OpCo3!AV3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3735*(dcCoSelect=1) + OpCo2!AW3735*(dcCoSelect=2) + OpCo3!AW3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3735*(dcCoSelect=1) + OpCo2!AX3735*(dcCoSelect=2) + OpCo3!AX3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3735*(dcCoSelect=1) + OpCo2!AY3735*(dcCoSelect=2) + OpCo3!AY3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3735*(dcCoSelect=1) + OpCo2!AZ3735*(dcCoSelect=2) + OpCo3!AZ3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3735*(dcCoSelect=1) + OpCo2!BA3735*(dcCoSelect=2) + OpCo3!BA3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3735*(dcCoSelect=1) + OpCo2!BB3735*(dcCoSelect=2) + OpCo3!BB3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3735*(dcCoSelect=1) + OpCo2!BC3735*(dcCoSelect=2) + OpCo3!BC3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3735*(dcCoSelect=1) + OpCo2!BD3735*(dcCoSelect=2) + OpCo3!BD3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3735*(dcCoSelect=1) + OpCo2!BE3735*(dcCoSelect=2) + OpCo3!BE3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3735*(dcCoSelect=1) + OpCo2!BF3735*(dcCoSelect=2) + OpCo3!BF3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3735*(dcCoSelect=1) + OpCo2!BG3735*(dcCoSelect=2) + OpCo3!BG3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3735*(dcCoSelect=1) + OpCo2!BH3735*(dcCoSelect=2) + OpCo3!BH3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3735*(dcCoSelect=1) + OpCo2!BI3735*(dcCoSelect=2) + OpCo3!BI3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3735*(dcCoSelect=1) + OpCo2!BJ3735*(dcCoSelect=2) + OpCo3!BJ3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3735*(dcCoSelect=1) + OpCo2!BK3735*(dcCoSelect=2) + OpCo3!BK3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3735*(dcCoSelect=1) + OpCo2!BL3735*(dcCoSelect=2) + OpCo3!BL3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3735*(dcCoSelect=1) + OpCo2!BM3735*(dcCoSelect=2) + OpCo3!BM3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3735*(dcCoSelect=1) + OpCo2!BN3735*(dcCoSelect=2) + OpCo3!BN3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3735*(dcCoSelect=1) + OpCo2!BO3735*(dcCoSelect=2) + OpCo3!BO3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3735*(dcCoSelect=1) + OpCo2!BP3735*(dcCoSelect=2) + OpCo3!BP3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3735*(dcCoSelect=1) + OpCo2!BQ3735*(dcCoSelect=2) + OpCo3!BQ3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3735*(dcCoSelect=1) + OpCo2!BR3735*(dcCoSelect=2) + OpCo3!BR3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3735*(dcCoSelect=1) + OpCo2!BS3735*(dcCoSelect=2) + OpCo3!BS3735*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3735*(dcCoSelect=1) + OpCo2!BT3735*(dcCoSelect=2) + OpCo3!BT3735*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1204&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3739*(dcCoSelect=1) + OpCo2!M3739*(dcCoSelect=2) + OpCo3!M3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3739*(dcCoSelect=1) + OpCo2!N3739*(dcCoSelect=2) + OpCo3!N3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3739*(dcCoSelect=1) + OpCo2!O3739*(dcCoSelect=2) + OpCo3!O3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3739*(dcCoSelect=1) + OpCo2!P3739*(dcCoSelect=2) + OpCo3!P3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3739*(dcCoSelect=1) + OpCo2!Q3739*(dcCoSelect=2) + OpCo3!Q3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3739*(dcCoSelect=1) + OpCo2!R3739*(dcCoSelect=2) + OpCo3!R3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3739*(dcCoSelect=1) + OpCo2!S3739*(dcCoSelect=2) + OpCo3!S3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3739*(dcCoSelect=1) + OpCo2!T3739*(dcCoSelect=2) + OpCo3!T3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3739*(dcCoSelect=1) + OpCo2!U3739*(dcCoSelect=2) + OpCo3!U3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3739*(dcCoSelect=1) + OpCo2!V3739*(dcCoSelect=2) + OpCo3!V3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3739*(dcCoSelect=1) + OpCo2!W3739*(dcCoSelect=2) + OpCo3!W3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3739*(dcCoSelect=1) + OpCo2!X3739*(dcCoSelect=2) + OpCo3!X3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3739*(dcCoSelect=1) + OpCo2!Y3739*(dcCoSelect=2) + OpCo3!Y3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3739*(dcCoSelect=1) + OpCo2!Z3739*(dcCoSelect=2) + OpCo3!Z3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3739*(dcCoSelect=1) + OpCo2!AA3739*(dcCoSelect=2) + OpCo3!AA3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3739*(dcCoSelect=1) + OpCo2!AB3739*(dcCoSelect=2) + OpCo3!AB3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3739*(dcCoSelect=1) + OpCo2!AC3739*(dcCoSelect=2) + OpCo3!AC3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3739*(dcCoSelect=1) + OpCo2!AD3739*(dcCoSelect=2) + OpCo3!AD3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3739*(dcCoSelect=1) + OpCo2!AE3739*(dcCoSelect=2) + OpCo3!AE3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3739*(dcCoSelect=1) + OpCo2!AF3739*(dcCoSelect=2) + OpCo3!AF3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3739*(dcCoSelect=1) + OpCo2!AG3739*(dcCoSelect=2) + OpCo3!AG3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3739*(dcCoSelect=1) + OpCo2!AH3739*(dcCoSelect=2) + OpCo3!AH3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3739*(dcCoSelect=1) + OpCo2!AI3739*(dcCoSelect=2) + OpCo3!AI3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3739*(dcCoSelect=1) + OpCo2!AJ3739*(dcCoSelect=2) + OpCo3!AJ3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3739*(dcCoSelect=1) + OpCo2!AK3739*(dcCoSelect=2) + OpCo3!AK3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3739*(dcCoSelect=1) + OpCo2!AL3739*(dcCoSelect=2) + OpCo3!AL3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3739*(dcCoSelect=1) + OpCo2!AM3739*(dcCoSelect=2) + OpCo3!AM3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3739*(dcCoSelect=1) + OpCo2!AN3739*(dcCoSelect=2) + OpCo3!AN3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3739*(dcCoSelect=1) + OpCo2!AO3739*(dcCoSelect=2) + OpCo3!AO3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3739*(dcCoSelect=1) + OpCo2!AP3739*(dcCoSelect=2) + OpCo3!AP3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3739*(dcCoSelect=1) + OpCo2!AQ3739*(dcCoSelect=2) + OpCo3!AQ3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3739*(dcCoSelect=1) + OpCo2!AR3739*(dcCoSelect=2) + OpCo3!AR3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3739*(dcCoSelect=1) + OpCo2!AS3739*(dcCoSelect=2) + OpCo3!AS3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3739*(dcCoSelect=1) + OpCo2!AT3739*(dcCoSelect=2) + OpCo3!AT3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3739*(dcCoSelect=1) + OpCo2!AU3739*(dcCoSelect=2) + OpCo3!AU3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3739*(dcCoSelect=1) + OpCo2!AV3739*(dcCoSelect=2) + OpCo3!AV3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3739*(dcCoSelect=1) + OpCo2!AW3739*(dcCoSelect=2) + OpCo3!AW3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3739*(dcCoSelect=1) + OpCo2!AX3739*(dcCoSelect=2) + OpCo3!AX3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3739*(dcCoSelect=1) + OpCo2!AY3739*(dcCoSelect=2) + OpCo3!AY3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3739*(dcCoSelect=1) + OpCo2!AZ3739*(dcCoSelect=2) + OpCo3!AZ3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3739*(dcCoSelect=1) + OpCo2!BA3739*(dcCoSelect=2) + OpCo3!BA3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3739*(dcCoSelect=1) + OpCo2!BB3739*(dcCoSelect=2) + OpCo3!BB3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3739*(dcCoSelect=1) + OpCo2!BC3739*(dcCoSelect=2) + OpCo3!BC3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3739*(dcCoSelect=1) + OpCo2!BD3739*(dcCoSelect=2) + OpCo3!BD3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3739*(dcCoSelect=1) + OpCo2!BE3739*(dcCoSelect=2) + OpCo3!BE3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3739*(dcCoSelect=1) + OpCo2!BF3739*(dcCoSelect=2) + OpCo3!BF3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3739*(dcCoSelect=1) + OpCo2!BG3739*(dcCoSelect=2) + OpCo3!BG3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3739*(dcCoSelect=1) + OpCo2!BH3739*(dcCoSelect=2) + OpCo3!BH3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3739*(dcCoSelect=1) + OpCo2!BI3739*(dcCoSelect=2) + OpCo3!BI3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3739*(dcCoSelect=1) + OpCo2!BJ3739*(dcCoSelect=2) + OpCo3!BJ3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3739*(dcCoSelect=1) + OpCo2!BK3739*(dcCoSelect=2) + OpCo3!BK3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3739*(dcCoSelect=1) + OpCo2!BL3739*(dcCoSelect=2) + OpCo3!BL3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3739*(dcCoSelect=1) + OpCo2!BM3739*(dcCoSelect=2) + OpCo3!BM3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3739*(dcCoSelect=1) + OpCo2!BN3739*(dcCoSelect=2) + OpCo3!BN3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3739*(dcCoSelect=1) + OpCo2!BO3739*(dcCoSelect=2) + OpCo3!BO3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3739*(dcCoSelect=1) + OpCo2!BP3739*(dcCoSelect=2) + OpCo3!BP3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3739*(dcCoSelect=1) + OpCo2!BQ3739*(dcCoSelect=2) + OpCo3!BQ3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3739*(dcCoSelect=1) + OpCo2!BR3739*(dcCoSelect=2) + OpCo3!BR3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3739*(dcCoSelect=1) + OpCo2!BS3739*(dcCoSelect=2) + OpCo3!BS3739*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3739*(dcCoSelect=1) + OpCo2!BT3739*(dcCoSelect=2) + OpCo3!BT3739*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$620","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1205&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3740*(dcCoSelect=1) + OpCo2!M3740*(dcCoSelect=2) + OpCo3!M3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3740*(dcCoSelect=1) + OpCo2!N3740*(dcCoSelect=2) + OpCo3!N3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3740*(dcCoSelect=1) + OpCo2!O3740*(dcCoSelect=2) + OpCo3!O3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3740*(dcCoSelect=1) + OpCo2!P3740*(dcCoSelect=2) + OpCo3!P3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3740*(dcCoSelect=1) + OpCo2!Q3740*(dcCoSelect=2) + OpCo3!Q3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3740*(dcCoSelect=1) + OpCo2!R3740*(dcCoSelect=2) + OpCo3!R3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3740*(dcCoSelect=1) + OpCo2!S3740*(dcCoSelect=2) + OpCo3!S3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3740*(dcCoSelect=1) + OpCo2!T3740*(dcCoSelect=2) + OpCo3!T3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3740*(dcCoSelect=1) + OpCo2!U3740*(dcCoSelect=2) + OpCo3!U3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3740*(dcCoSelect=1) + OpCo2!V3740*(dcCoSelect=2) + OpCo3!V3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3740*(dcCoSelect=1) + OpCo2!W3740*(dcCoSelect=2) + OpCo3!W3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3740*(dcCoSelect=1) + OpCo2!X3740*(dcCoSelect=2) + OpCo3!X3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3740*(dcCoSelect=1) + OpCo2!Y3740*(dcCoSelect=2) + OpCo3!Y3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3740*(dcCoSelect=1) + OpCo2!Z3740*(dcCoSelect=2) + OpCo3!Z3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3740*(dcCoSelect=1) + OpCo2!AA3740*(dcCoSelect=2) + OpCo3!AA3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3740*(dcCoSelect=1) + OpCo2!AB3740*(dcCoSelect=2) + OpCo3!AB3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3740*(dcCoSelect=1) + OpCo2!AC3740*(dcCoSelect=2) + OpCo3!AC3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3740*(dcCoSelect=1) + OpCo2!AD3740*(dcCoSelect=2) + OpCo3!AD3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3740*(dcCoSelect=1) + OpCo2!AE3740*(dcCoSelect=2) + OpCo3!AE3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3740*(dcCoSelect=1) + OpCo2!AF3740*(dcCoSelect=2) + OpCo3!AF3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3740*(dcCoSelect=1) + OpCo2!AG3740*(dcCoSelect=2) + OpCo3!AG3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3740*(dcCoSelect=1) + OpCo2!AH3740*(dcCoSelect=2) + OpCo3!AH3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3740*(dcCoSelect=1) + OpCo2!AI3740*(dcCoSelect=2) + OpCo3!AI3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3740*(dcCoSelect=1) + OpCo2!AJ3740*(dcCoSelect=2) + OpCo3!AJ3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3740*(dcCoSelect=1) + OpCo2!AK3740*(dcCoSelect=2) + OpCo3!AK3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3740*(dcCoSelect=1) + OpCo2!AL3740*(dcCoSelect=2) + OpCo3!AL3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3740*(dcCoSelect=1) + OpCo2!AM3740*(dcCoSelect=2) + OpCo3!AM3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3740*(dcCoSelect=1) + OpCo2!AN3740*(dcCoSelect=2) + OpCo3!AN3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3740*(dcCoSelect=1) + OpCo2!AO3740*(dcCoSelect=2) + OpCo3!AO3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3740*(dcCoSelect=1) + OpCo2!AP3740*(dcCoSelect=2) + OpCo3!AP3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3740*(dcCoSelect=1) + OpCo2!AQ3740*(dcCoSelect=2) + OpCo3!AQ3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3740*(dcCoSelect=1) + OpCo2!AR3740*(dcCoSelect=2) + OpCo3!AR3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3740*(dcCoSelect=1) + OpCo2!AS3740*(dcCoSelect=2) + OpCo3!AS3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3740*(dcCoSelect=1) + OpCo2!AT3740*(dcCoSelect=2) + OpCo3!AT3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3740*(dcCoSelect=1) + OpCo2!AU3740*(dcCoSelect=2) + OpCo3!AU3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3740*(dcCoSelect=1) + OpCo2!AV3740*(dcCoSelect=2) + OpCo3!AV3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3740*(dcCoSelect=1) + OpCo2!AW3740*(dcCoSelect=2) + OpCo3!AW3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3740*(dcCoSelect=1) + OpCo2!AX3740*(dcCoSelect=2) + OpCo3!AX3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3740*(dcCoSelect=1) + OpCo2!AY3740*(dcCoSelect=2) + OpCo3!AY3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3740*(dcCoSelect=1) + OpCo2!AZ3740*(dcCoSelect=2) + OpCo3!AZ3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3740*(dcCoSelect=1) + OpCo2!BA3740*(dcCoSelect=2) + OpCo3!BA3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3740*(dcCoSelect=1) + OpCo2!BB3740*(dcCoSelect=2) + OpCo3!BB3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3740*(dcCoSelect=1) + OpCo2!BC3740*(dcCoSelect=2) + OpCo3!BC3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3740*(dcCoSelect=1) + OpCo2!BD3740*(dcCoSelect=2) + OpCo3!BD3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3740*(dcCoSelect=1) + OpCo2!BE3740*(dcCoSelect=2) + OpCo3!BE3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3740*(dcCoSelect=1) + OpCo2!BF3740*(dcCoSelect=2) + OpCo3!BF3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3740*(dcCoSelect=1) + OpCo2!BG3740*(dcCoSelect=2) + OpCo3!BG3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3740*(dcCoSelect=1) + OpCo2!BH3740*(dcCoSelect=2) + OpCo3!BH3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3740*(dcCoSelect=1) + OpCo2!BI3740*(dcCoSelect=2) + OpCo3!BI3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3740*(dcCoSelect=1) + OpCo2!BJ3740*(dcCoSelect=2) + OpCo3!BJ3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3740*(dcCoSelect=1) + OpCo2!BK3740*(dcCoSelect=2) + OpCo3!BK3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3740*(dcCoSelect=1) + OpCo2!BL3740*(dcCoSelect=2) + OpCo3!BL3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3740*(dcCoSelect=1) + OpCo2!BM3740*(dcCoSelect=2) + OpCo3!BM3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3740*(dcCoSelect=1) + OpCo2!BN3740*(dcCoSelect=2) + OpCo3!BN3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3740*(dcCoSelect=1) + OpCo2!BO3740*(dcCoSelect=2) + OpCo3!BO3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3740*(dcCoSelect=1) + OpCo2!BP3740*(dcCoSelect=2) + OpCo3!BP3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3740*(dcCoSelect=1) + OpCo2!BQ3740*(dcCoSelect=2) + OpCo3!BQ3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3740*(dcCoSelect=1) + OpCo2!BR3740*(dcCoSelect=2) + OpCo3!BR3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3740*(dcCoSelect=1) + OpCo2!BS3740*(dcCoSelect=2) + OpCo3!BS3740*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3740*(dcCoSelect=1) + OpCo2!BT3740*(dcCoSelect=2) + OpCo3!BT3740*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$623","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1208&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3743*(dcCoSelect=1) + OpCo2!M3743*(dcCoSelect=2) + OpCo3!M3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3743*(dcCoSelect=1) + OpCo2!N3743*(dcCoSelect=2) + OpCo3!N3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3743*(dcCoSelect=1) + OpCo2!O3743*(dcCoSelect=2) + OpCo3!O3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3743*(dcCoSelect=1) + OpCo2!P3743*(dcCoSelect=2) + OpCo3!P3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3743*(dcCoSelect=1) + OpCo2!Q3743*(dcCoSelect=2) + OpCo3!Q3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3743*(dcCoSelect=1) + OpCo2!R3743*(dcCoSelect=2) + OpCo3!R3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3743*(dcCoSelect=1) + OpCo2!S3743*(dcCoSelect=2) + OpCo3!S3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3743*(dcCoSelect=1) + OpCo2!T3743*(dcCoSelect=2) + OpCo3!T3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3743*(dcCoSelect=1) + OpCo2!U3743*(dcCoSelect=2) + OpCo3!U3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3743*(dcCoSelect=1) + OpCo2!V3743*(dcCoSelect=2) + OpCo3!V3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3743*(dcCoSelect=1) + OpCo2!W3743*(dcCoSelect=2) + OpCo3!W3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3743*(dcCoSelect=1) + OpCo2!X3743*(dcCoSelect=2) + OpCo3!X3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3743*(dcCoSelect=1) + OpCo2!Y3743*(dcCoSelect=2) + OpCo3!Y3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3743*(dcCoSelect=1) + OpCo2!Z3743*(dcCoSelect=2) + OpCo3!Z3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3743*(dcCoSelect=1) + OpCo2!AA3743*(dcCoSelect=2) + OpCo3!AA3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3743*(dcCoSelect=1) + OpCo2!AB3743*(dcCoSelect=2) + OpCo3!AB3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3743*(dcCoSelect=1) + OpCo2!AC3743*(dcCoSelect=2) + OpCo3!AC3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3743*(dcCoSelect=1) + OpCo2!AD3743*(dcCoSelect=2) + OpCo3!AD3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3743*(dcCoSelect=1) + OpCo2!AE3743*(dcCoSelect=2) + OpCo3!AE3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3743*(dcCoSelect=1) + OpCo2!AF3743*(dcCoSelect=2) + OpCo3!AF3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3743*(dcCoSelect=1) + OpCo2!AG3743*(dcCoSelect=2) + OpCo3!AG3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3743*(dcCoSelect=1) + OpCo2!AH3743*(dcCoSelect=2) + OpCo3!AH3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3743*(dcCoSelect=1) + OpCo2!AI3743*(dcCoSelect=2) + OpCo3!AI3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3743*(dcCoSelect=1) + OpCo2!AJ3743*(dcCoSelect=2) + OpCo3!AJ3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3743*(dcCoSelect=1) + OpCo2!AK3743*(dcCoSelect=2) + OpCo3!AK3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3743*(dcCoSelect=1) + OpCo2!AL3743*(dcCoSelect=2) + OpCo3!AL3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3743*(dcCoSelect=1) + OpCo2!AM3743*(dcCoSelect=2) + OpCo3!AM3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3743*(dcCoSelect=1) + OpCo2!AN3743*(dcCoSelect=2) + OpCo3!AN3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3743*(dcCoSelect=1) + OpCo2!AO3743*(dcCoSelect=2) + OpCo3!AO3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3743*(dcCoSelect=1) + OpCo2!AP3743*(dcCoSelect=2) + OpCo3!AP3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3743*(dcCoSelect=1) + OpCo2!AQ3743*(dcCoSelect=2) + OpCo3!AQ3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3743*(dcCoSelect=1) + OpCo2!AR3743*(dcCoSelect=2) + OpCo3!AR3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3743*(dcCoSelect=1) + OpCo2!AS3743*(dcCoSelect=2) + OpCo3!AS3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3743*(dcCoSelect=1) + OpCo2!AT3743*(dcCoSelect=2) + OpCo3!AT3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3743*(dcCoSelect=1) + OpCo2!AU3743*(dcCoSelect=2) + OpCo3!AU3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3743*(dcCoSelect=1) + OpCo2!AV3743*(dcCoSelect=2) + OpCo3!AV3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3743*(dcCoSelect=1) + OpCo2!AW3743*(dcCoSelect=2) + OpCo3!AW3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3743*(dcCoSelect=1) + OpCo2!AX3743*(dcCoSelect=2) + OpCo3!AX3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3743*(dcCoSelect=1) + OpCo2!AY3743*(dcCoSelect=2) + OpCo3!AY3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3743*(dcCoSelect=1) + OpCo2!AZ3743*(dcCoSelect=2) + OpCo3!AZ3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3743*(dcCoSelect=1) + OpCo2!BA3743*(dcCoSelect=2) + OpCo3!BA3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3743*(dcCoSelect=1) + OpCo2!BB3743*(dcCoSelect=2) + OpCo3!BB3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3743*(dcCoSelect=1) + OpCo2!BC3743*(dcCoSelect=2) + OpCo3!BC3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3743*(dcCoSelect=1) + OpCo2!BD3743*(dcCoSelect=2) + OpCo3!BD3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3743*(dcCoSelect=1) + OpCo2!BE3743*(dcCoSelect=2) + OpCo3!BE3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3743*(dcCoSelect=1) + OpCo2!BF3743*(dcCoSelect=2) + OpCo3!BF3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3743*(dcCoSelect=1) + OpCo2!BG3743*(dcCoSelect=2) + OpCo3!BG3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3743*(dcCoSelect=1) + OpCo2!BH3743*(dcCoSelect=2) + OpCo3!BH3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3743*(dcCoSelect=1) + OpCo2!BI3743*(dcCoSelect=2) + OpCo3!BI3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3743*(dcCoSelect=1) + OpCo2!BJ3743*(dcCoSelect=2) + OpCo3!BJ3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3743*(dcCoSelect=1) + OpCo2!BK3743*(dcCoSelect=2) + OpCo3!BK3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3743*(dcCoSelect=1) + OpCo2!BL3743*(dcCoSelect=2) + OpCo3!BL3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3743*(dcCoSelect=1) + OpCo2!BM3743*(dcCoSelect=2) + OpCo3!BM3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3743*(dcCoSelect=1) + OpCo2!BN3743*(dcCoSelect=2) + OpCo3!BN3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3743*(dcCoSelect=1) + OpCo2!BO3743*(dcCoSelect=2) + OpCo3!BO3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3743*(dcCoSelect=1) + OpCo2!BP3743*(dcCoSelect=2) + OpCo3!BP3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3743*(dcCoSelect=1) + OpCo2!BQ3743*(dcCoSelect=2) + OpCo3!BQ3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3743*(dcCoSelect=1) + OpCo2!BR3743*(dcCoSelect=2) + OpCo3!BR3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3743*(dcCoSelect=1) + OpCo2!BS3743*(dcCoSelect=2) + OpCo3!BS3743*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3743*(dcCoSelect=1) + OpCo2!BT3743*(dcCoSelect=2) + OpCo3!BT3743*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$626","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1211&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,{"$f":"OpCo1!M3746*(dcCoSelect=1) + OpCo2!M3746*(dcCoSelect=2) + OpCo3!M3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3746*(dcCoSelect=1) + OpCo2!N3746*(dcCoSelect=2) + OpCo3!N3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3746*(dcCoSelect=1) + OpCo2!O3746*(dcCoSelect=2) + OpCo3!O3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3746*(dcCoSelect=1) + OpCo2!P3746*(dcCoSelect=2) + OpCo3!P3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3746*(dcCoSelect=1) + OpCo2!Q3746*(dcCoSelect=2) + OpCo3!Q3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3746*(dcCoSelect=1) + OpCo2!R3746*(dcCoSelect=2) + OpCo3!R3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3746*(dcCoSelect=1) + OpCo2!S3746*(dcCoSelect=2) + OpCo3!S3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3746*(dcCoSelect=1) + OpCo2!T3746*(dcCoSelect=2) + OpCo3!T3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3746*(dcCoSelect=1) + OpCo2!U3746*(dcCoSelect=2) + OpCo3!U3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3746*(dcCoSelect=1) + OpCo2!V3746*(dcCoSelect=2) + OpCo3!V3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3746*(dcCoSelect=1) + OpCo2!W3746*(dcCoSelect=2) + OpCo3!W3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3746*(dcCoSelect=1) + OpCo2!X3746*(dcCoSelect=2) + OpCo3!X3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3746*(dcCoSelect=1) + OpCo2!Y3746*(dcCoSelect=2) + OpCo3!Y3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3746*(dcCoSelect=1) + OpCo2!Z3746*(dcCoSelect=2) + OpCo3!Z3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3746*(dcCoSelect=1) + OpCo2!AA3746*(dcCoSelect=2) + OpCo3!AA3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3746*(dcCoSelect=1) + OpCo2!AB3746*(dcCoSelect=2) + OpCo3!AB3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3746*(dcCoSelect=1) + OpCo2!AC3746*(dcCoSelect=2) + OpCo3!AC3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3746*(dcCoSelect=1) + OpCo2!AD3746*(dcCoSelect=2) + OpCo3!AD3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3746*(dcCoSelect=1) + OpCo2!AE3746*(dcCoSelect=2) + OpCo3!AE3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3746*(dcCoSelect=1) + OpCo2!AF3746*(dcCoSelect=2) + OpCo3!AF3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3746*(dcCoSelect=1) + OpCo2!AG3746*(dcCoSelect=2) + OpCo3!AG3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3746*(dcCoSelect=1) + OpCo2!AH3746*(dcCoSelect=2) + OpCo3!AH3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3746*(dcCoSelect=1) + OpCo2!AI3746*(dcCoSelect=2) + OpCo3!AI3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3746*(dcCoSelect=1) + OpCo2!AJ3746*(dcCoSelect=2) + OpCo3!AJ3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3746*(dcCoSelect=1) + OpCo2!AK3746*(dcCoSelect=2) + OpCo3!AK3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3746*(dcCoSelect=1) + OpCo2!AL3746*(dcCoSelect=2) + OpCo3!AL3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3746*(dcCoSelect=1) + OpCo2!AM3746*(dcCoSelect=2) + OpCo3!AM3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3746*(dcCoSelect=1) + OpCo2!AN3746*(dcCoSelect=2) + OpCo3!AN3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3746*(dcCoSelect=1) + OpCo2!AO3746*(dcCoSelect=2) + OpCo3!AO3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3746*(dcCoSelect=1) + OpCo2!AP3746*(dcCoSelect=2) + OpCo3!AP3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3746*(dcCoSelect=1) + OpCo2!AQ3746*(dcCoSelect=2) + OpCo3!AQ3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3746*(dcCoSelect=1) + OpCo2!AR3746*(dcCoSelect=2) + OpCo3!AR3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3746*(dcCoSelect=1) + OpCo2!AS3746*(dcCoSelect=2) + OpCo3!AS3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3746*(dcCoSelect=1) + OpCo2!AT3746*(dcCoSelect=2) + OpCo3!AT3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3746*(dcCoSelect=1) + OpCo2!AU3746*(dcCoSelect=2) + OpCo3!AU3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3746*(dcCoSelect=1) + OpCo2!AV3746*(dcCoSelect=2) + OpCo3!AV3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3746*(dcCoSelect=1) + OpCo2!AW3746*(dcCoSelect=2) + OpCo3!AW3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3746*(dcCoSelect=1) + OpCo2!AX3746*(dcCoSelect=2) + OpCo3!AX3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3746*(dcCoSelect=1) + OpCo2!AY3746*(dcCoSelect=2) + OpCo3!AY3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3746*(dcCoSelect=1) + OpCo2!AZ3746*(dcCoSelect=2) + OpCo3!AZ3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3746*(dcCoSelect=1) + OpCo2!BA3746*(dcCoSelect=2) + OpCo3!BA3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3746*(dcCoSelect=1) + OpCo2!BB3746*(dcCoSelect=2) + OpCo3!BB3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3746*(dcCoSelect=1) + OpCo2!BC3746*(dcCoSelect=2) + OpCo3!BC3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3746*(dcCoSelect=1) + OpCo2!BD3746*(dcCoSelect=2) + OpCo3!BD3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3746*(dcCoSelect=1) + OpCo2!BE3746*(dcCoSelect=2) + OpCo3!BE3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3746*(dcCoSelect=1) + OpCo2!BF3746*(dcCoSelect=2) + OpCo3!BF3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3746*(dcCoSelect=1) + OpCo2!BG3746*(dcCoSelect=2) + OpCo3!BG3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3746*(dcCoSelect=1) + OpCo2!BH3746*(dcCoSelect=2) + OpCo3!BH3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3746*(dcCoSelect=1) + OpCo2!BI3746*(dcCoSelect=2) + OpCo3!BI3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3746*(dcCoSelect=1) + OpCo2!BJ3746*(dcCoSelect=2) + OpCo3!BJ3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3746*(dcCoSelect=1) + OpCo2!BK3746*(dcCoSelect=2) + OpCo3!BK3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3746*(dcCoSelect=1) + OpCo2!BL3746*(dcCoSelect=2) + OpCo3!BL3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3746*(dcCoSelect=1) + OpCo2!BM3746*(dcCoSelect=2) + OpCo3!BM3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3746*(dcCoSelect=1) + OpCo2!BN3746*(dcCoSelect=2) + OpCo3!BN3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3746*(dcCoSelect=1) + OpCo2!BO3746*(dcCoSelect=2) + OpCo3!BO3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3746*(dcCoSelect=1) + OpCo2!BP3746*(dcCoSelect=2) + OpCo3!BP3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3746*(dcCoSelect=1) + OpCo2!BQ3746*(dcCoSelect=2) + OpCo3!BQ3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3746*(dcCoSelect=1) + OpCo2!BR3746*(dcCoSelect=2) + OpCo3!BR3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3746*(dcCoSelect=1) + OpCo2!BS3746*(dcCoSelect=2) + OpCo3!BS3746*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3746*(dcCoSelect=1) + OpCo2!BT3746*(dcCoSelect=2) + OpCo3!BT3746*(dcCoSelect=3)","v":0}]
[]
[null,null,null,"CONTINGENT EQUITY"]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1217&\"-\"&SYS_Admin!$G$801","v":"Real-GHNF-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3752*(dcCoSelect=1) + OpCo2!M3752*(dcCoSelect=2) + OpCo3!M3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3752*(dcCoSelect=1) + OpCo2!N3752*(dcCoSelect=2) + OpCo3!N3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3752*(dcCoSelect=1) + OpCo2!O3752*(dcCoSelect=2) + OpCo3!O3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3752*(dcCoSelect=1) + OpCo2!P3752*(dcCoSelect=2) + OpCo3!P3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3752*(dcCoSelect=1) + OpCo2!Q3752*(dcCoSelect=2) + OpCo3!Q3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3752*(dcCoSelect=1) + OpCo2!R3752*(dcCoSelect=2) + OpCo3!R3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3752*(dcCoSelect=1) + OpCo2!S3752*(dcCoSelect=2) + OpCo3!S3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3752*(dcCoSelect=1) + OpCo2!T3752*(dcCoSelect=2) + OpCo3!T3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3752*(dcCoSelect=1) + OpCo2!U3752*(dcCoSelect=2) + OpCo3!U3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3752*(dcCoSelect=1) + OpCo2!V3752*(dcCoSelect=2) + OpCo3!V3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3752*(dcCoSelect=1) + OpCo2!W3752*(dcCoSelect=2) + OpCo3!W3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3752*(dcCoSelect=1) + OpCo2!X3752*(dcCoSelect=2) + OpCo3!X3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3752*(dcCoSelect=1) + OpCo2!Y3752*(dcCoSelect=2) + OpCo3!Y3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3752*(dcCoSelect=1) + OpCo2!Z3752*(dcCoSelect=2) + OpCo3!Z3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3752*(dcCoSelect=1) + OpCo2!AA3752*(dcCoSelect=2) + OpCo3!AA3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3752*(dcCoSelect=1) + OpCo2!AB3752*(dcCoSelect=2) + OpCo3!AB3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3752*(dcCoSelect=1) + OpCo2!AC3752*(dcCoSelect=2) + OpCo3!AC3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3752*(dcCoSelect=1) + OpCo2!AD3752*(dcCoSelect=2) + OpCo3!AD3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3752*(dcCoSelect=1) + OpCo2!AE3752*(dcCoSelect=2) + OpCo3!AE3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3752*(dcCoSelect=1) + OpCo2!AF3752*(dcCoSelect=2) + OpCo3!AF3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3752*(dcCoSelect=1) + OpCo2!AG3752*(dcCoSelect=2) + OpCo3!AG3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3752*(dcCoSelect=1) + OpCo2!AH3752*(dcCoSelect=2) + OpCo3!AH3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3752*(dcCoSelect=1) + OpCo2!AI3752*(dcCoSelect=2) + OpCo3!AI3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3752*(dcCoSelect=1) + OpCo2!AJ3752*(dcCoSelect=2) + OpCo3!AJ3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3752*(dcCoSelect=1) + OpCo2!AK3752*(dcCoSelect=2) + OpCo3!AK3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3752*(dcCoSelect=1) + OpCo2!AL3752*(dcCoSelect=2) + OpCo3!AL3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3752*(dcCoSelect=1) + OpCo2!AM3752*(dcCoSelect=2) + OpCo3!AM3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3752*(dcCoSelect=1) + OpCo2!AN3752*(dcCoSelect=2) + OpCo3!AN3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3752*(dcCoSelect=1) + OpCo2!AO3752*(dcCoSelect=2) + OpCo3!AO3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3752*(dcCoSelect=1) + OpCo2!AP3752*(dcCoSelect=2) + OpCo3!AP3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3752*(dcCoSelect=1) + OpCo2!AQ3752*(dcCoSelect=2) + OpCo3!AQ3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3752*(dcCoSelect=1) + OpCo2!AR3752*(dcCoSelect=2) + OpCo3!AR3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3752*(dcCoSelect=1) + OpCo2!AS3752*(dcCoSelect=2) + OpCo3!AS3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3752*(dcCoSelect=1) + OpCo2!AT3752*(dcCoSelect=2) + OpCo3!AT3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3752*(dcCoSelect=1) + OpCo2!AU3752*(dcCoSelect=2) + OpCo3!AU3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3752*(dcCoSelect=1) + OpCo2!AV3752*(dcCoSelect=2) + OpCo3!AV3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3752*(dcCoSelect=1) + OpCo2!AW3752*(dcCoSelect=2) + OpCo3!AW3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3752*(dcCoSelect=1) + OpCo2!AX3752*(dcCoSelect=2) + OpCo3!AX3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3752*(dcCoSelect=1) + OpCo2!AY3752*(dcCoSelect=2) + OpCo3!AY3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3752*(dcCoSelect=1) + OpCo2!AZ3752*(dcCoSelect=2) + OpCo3!AZ3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3752*(dcCoSelect=1) + OpCo2!BA3752*(dcCoSelect=2) + OpCo3!BA3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3752*(dcCoSelect=1) + OpCo2!BB3752*(dcCoSelect=2) + OpCo3!BB3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3752*(dcCoSelect=1) + OpCo2!BC3752*(dcCoSelect=2) + OpCo3!BC3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3752*(dcCoSelect=1) + OpCo2!BD3752*(dcCoSelect=2) + OpCo3!BD3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3752*(dcCoSelect=1) + OpCo2!BE3752*(dcCoSelect=2) + OpCo3!BE3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3752*(dcCoSelect=1) + OpCo2!BF3752*(dcCoSelect=2) + OpCo3!BF3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3752*(dcCoSelect=1) + OpCo2!BG3752*(dcCoSelect=2) + OpCo3!BG3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3752*(dcCoSelect=1) + OpCo2!BH3752*(dcCoSelect=2) + OpCo3!BH3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3752*(dcCoSelect=1) + OpCo2!BI3752*(dcCoSelect=2) + OpCo3!BI3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3752*(dcCoSelect=1) + OpCo2!BJ3752*(dcCoSelect=2) + OpCo3!BJ3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3752*(dcCoSelect=1) + OpCo2!BK3752*(dcCoSelect=2) + OpCo3!BK3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3752*(dcCoSelect=1) + OpCo2!BL3752*(dcCoSelect=2) + OpCo3!BL3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3752*(dcCoSelect=1) + OpCo2!BM3752*(dcCoSelect=2) + OpCo3!BM3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3752*(dcCoSelect=1) + OpCo2!BN3752*(dcCoSelect=2) + OpCo3!BN3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3752*(dcCoSelect=1) + OpCo2!BO3752*(dcCoSelect=2) + OpCo3!BO3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3752*(dcCoSelect=1) + OpCo2!BP3752*(dcCoSelect=2) + OpCo3!BP3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3752*(dcCoSelect=1) + OpCo2!BQ3752*(dcCoSelect=2) + OpCo3!BQ3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3752*(dcCoSelect=1) + OpCo2!BR3752*(dcCoSelect=2) + OpCo3!BR3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3752*(dcCoSelect=1) + OpCo2!BS3752*(dcCoSelect=2) + OpCo3!BS3752*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3752*(dcCoSelect=1) + OpCo2!BT3752*(dcCoSelect=2) + OpCo3!BT3752*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$609","v":"Local Authority"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1218&\"-\"&SYS_Admin!$G$801","v":"Real-Local Authority-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3753*(dcCoSelect=1) + OpCo2!M3753*(dcCoSelect=2) + OpCo3!M3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3753*(dcCoSelect=1) + OpCo2!N3753*(dcCoSelect=2) + OpCo3!N3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3753*(dcCoSelect=1) + OpCo2!O3753*(dcCoSelect=2) + OpCo3!O3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3753*(dcCoSelect=1) + OpCo2!P3753*(dcCoSelect=2) + OpCo3!P3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3753*(dcCoSelect=1) + OpCo2!Q3753*(dcCoSelect=2) + OpCo3!Q3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3753*(dcCoSelect=1) + OpCo2!R3753*(dcCoSelect=2) + OpCo3!R3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3753*(dcCoSelect=1) + OpCo2!S3753*(dcCoSelect=2) + OpCo3!S3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3753*(dcCoSelect=1) + OpCo2!T3753*(dcCoSelect=2) + OpCo3!T3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3753*(dcCoSelect=1) + OpCo2!U3753*(dcCoSelect=2) + OpCo3!U3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3753*(dcCoSelect=1) + OpCo2!V3753*(dcCoSelect=2) + OpCo3!V3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3753*(dcCoSelect=1) + OpCo2!W3753*(dcCoSelect=2) + OpCo3!W3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3753*(dcCoSelect=1) + OpCo2!X3753*(dcCoSelect=2) + OpCo3!X3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3753*(dcCoSelect=1) + OpCo2!Y3753*(dcCoSelect=2) + OpCo3!Y3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3753*(dcCoSelect=1) + OpCo2!Z3753*(dcCoSelect=2) + OpCo3!Z3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3753*(dcCoSelect=1) + OpCo2!AA3753*(dcCoSelect=2) + OpCo3!AA3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3753*(dcCoSelect=1) + OpCo2!AB3753*(dcCoSelect=2) + OpCo3!AB3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3753*(dcCoSelect=1) + OpCo2!AC3753*(dcCoSelect=2) + OpCo3!AC3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3753*(dcCoSelect=1) + OpCo2!AD3753*(dcCoSelect=2) + OpCo3!AD3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3753*(dcCoSelect=1) + OpCo2!AE3753*(dcCoSelect=2) + OpCo3!AE3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3753*(dcCoSelect=1) + OpCo2!AF3753*(dcCoSelect=2) + OpCo3!AF3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3753*(dcCoSelect=1) + OpCo2!AG3753*(dcCoSelect=2) + OpCo3!AG3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3753*(dcCoSelect=1) + OpCo2!AH3753*(dcCoSelect=2) + OpCo3!AH3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3753*(dcCoSelect=1) + OpCo2!AI3753*(dcCoSelect=2) + OpCo3!AI3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3753*(dcCoSelect=1) + OpCo2!AJ3753*(dcCoSelect=2) + OpCo3!AJ3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3753*(dcCoSelect=1) + OpCo2!AK3753*(dcCoSelect=2) + OpCo3!AK3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3753*(dcCoSelect=1) + OpCo2!AL3753*(dcCoSelect=2) + OpCo3!AL3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3753*(dcCoSelect=1) + OpCo2!AM3753*(dcCoSelect=2) + OpCo3!AM3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3753*(dcCoSelect=1) + OpCo2!AN3753*(dcCoSelect=2) + OpCo3!AN3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3753*(dcCoSelect=1) + OpCo2!AO3753*(dcCoSelect=2) + OpCo3!AO3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3753*(dcCoSelect=1) + OpCo2!AP3753*(dcCoSelect=2) + OpCo3!AP3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3753*(dcCoSelect=1) + OpCo2!AQ3753*(dcCoSelect=2) + OpCo3!AQ3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3753*(dcCoSelect=1) + OpCo2!AR3753*(dcCoSelect=2) + OpCo3!AR3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3753*(dcCoSelect=1) + OpCo2!AS3753*(dcCoSelect=2) + OpCo3!AS3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3753*(dcCoSelect=1) + OpCo2!AT3753*(dcCoSelect=2) + OpCo3!AT3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3753*(dcCoSelect=1) + OpCo2!AU3753*(dcCoSelect=2) + OpCo3!AU3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3753*(dcCoSelect=1) + OpCo2!AV3753*(dcCoSelect=2) + OpCo3!AV3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3753*(dcCoSelect=1) + OpCo2!AW3753*(dcCoSelect=2) + OpCo3!AW3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3753*(dcCoSelect=1) + OpCo2!AX3753*(dcCoSelect=2) + OpCo3!AX3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3753*(dcCoSelect=1) + OpCo2!AY3753*(dcCoSelect=2) + OpCo3!AY3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3753*(dcCoSelect=1) + OpCo2!AZ3753*(dcCoSelect=2) + OpCo3!AZ3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3753*(dcCoSelect=1) + OpCo2!BA3753*(dcCoSelect=2) + OpCo3!BA3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3753*(dcCoSelect=1) + OpCo2!BB3753*(dcCoSelect=2) + OpCo3!BB3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3753*(dcCoSelect=1) + OpCo2!BC3753*(dcCoSelect=2) + OpCo3!BC3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3753*(dcCoSelect=1) + OpCo2!BD3753*(dcCoSelect=2) + OpCo3!BD3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3753*(dcCoSelect=1) + OpCo2!BE3753*(dcCoSelect=2) + OpCo3!BE3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3753*(dcCoSelect=1) + OpCo2!BF3753*(dcCoSelect=2) + OpCo3!BF3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3753*(dcCoSelect=1) + OpCo2!BG3753*(dcCoSelect=2) + OpCo3!BG3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3753*(dcCoSelect=1) + OpCo2!BH3753*(dcCoSelect=2) + OpCo3!BH3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3753*(dcCoSelect=1) + OpCo2!BI3753*(dcCoSelect=2) + OpCo3!BI3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3753*(dcCoSelect=1) + OpCo2!BJ3753*(dcCoSelect=2) + OpCo3!BJ3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3753*(dcCoSelect=1) + OpCo2!BK3753*(dcCoSelect=2) + OpCo3!BK3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3753*(dcCoSelect=1) + OpCo2!BL3753*(dcCoSelect=2) + OpCo3!BL3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3753*(dcCoSelect=1) + OpCo2!BM3753*(dcCoSelect=2) + OpCo3!BM3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3753*(dcCoSelect=1) + OpCo2!BN3753*(dcCoSelect=2) + OpCo3!BN3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3753*(dcCoSelect=1) + OpCo2!BO3753*(dcCoSelect=2) + OpCo3!BO3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3753*(dcCoSelect=1) + OpCo2!BP3753*(dcCoSelect=2) + OpCo3!BP3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3753*(dcCoSelect=1) + OpCo2!BQ3753*(dcCoSelect=2) + OpCo3!BQ3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3753*(dcCoSelect=1) + OpCo2!BR3753*(dcCoSelect=2) + OpCo3!BR3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3753*(dcCoSelect=1) + OpCo2!BS3753*(dcCoSelect=2) + OpCo3!BS3753*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3753*(dcCoSelect=1) + OpCo2!BT3753*(dcCoSelect=2) + OpCo3!BT3753*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1220&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3755*(dcCoSelect=1) + OpCo2!M3755*(dcCoSelect=2) + OpCo3!M3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3755*(dcCoSelect=1) + OpCo2!N3755*(dcCoSelect=2) + OpCo3!N3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3755*(dcCoSelect=1) + OpCo2!O3755*(dcCoSelect=2) + OpCo3!O3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3755*(dcCoSelect=1) + OpCo2!P3755*(dcCoSelect=2) + OpCo3!P3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3755*(dcCoSelect=1) + OpCo2!Q3755*(dcCoSelect=2) + OpCo3!Q3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3755*(dcCoSelect=1) + OpCo2!R3755*(dcCoSelect=2) + OpCo3!R3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3755*(dcCoSelect=1) + OpCo2!S3755*(dcCoSelect=2) + OpCo3!S3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3755*(dcCoSelect=1) + OpCo2!T3755*(dcCoSelect=2) + OpCo3!T3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3755*(dcCoSelect=1) + OpCo2!U3755*(dcCoSelect=2) + OpCo3!U3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3755*(dcCoSelect=1) + OpCo2!V3755*(dcCoSelect=2) + OpCo3!V3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3755*(dcCoSelect=1) + OpCo2!W3755*(dcCoSelect=2) + OpCo3!W3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3755*(dcCoSelect=1) + OpCo2!X3755*(dcCoSelect=2) + OpCo3!X3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3755*(dcCoSelect=1) + OpCo2!Y3755*(dcCoSelect=2) + OpCo3!Y3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3755*(dcCoSelect=1) + OpCo2!Z3755*(dcCoSelect=2) + OpCo3!Z3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3755*(dcCoSelect=1) + OpCo2!AA3755*(dcCoSelect=2) + OpCo3!AA3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3755*(dcCoSelect=1) + OpCo2!AB3755*(dcCoSelect=2) + OpCo3!AB3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3755*(dcCoSelect=1) + OpCo2!AC3755*(dcCoSelect=2) + OpCo3!AC3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3755*(dcCoSelect=1) + OpCo2!AD3755*(dcCoSelect=2) + OpCo3!AD3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3755*(dcCoSelect=1) + OpCo2!AE3755*(dcCoSelect=2) + OpCo3!AE3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3755*(dcCoSelect=1) + OpCo2!AF3755*(dcCoSelect=2) + OpCo3!AF3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3755*(dcCoSelect=1) + OpCo2!AG3755*(dcCoSelect=2) + OpCo3!AG3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3755*(dcCoSelect=1) + OpCo2!AH3755*(dcCoSelect=2) + OpCo3!AH3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3755*(dcCoSelect=1) + OpCo2!AI3755*(dcCoSelect=2) + OpCo3!AI3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3755*(dcCoSelect=1) + OpCo2!AJ3755*(dcCoSelect=2) + OpCo3!AJ3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3755*(dcCoSelect=1) + OpCo2!AK3755*(dcCoSelect=2) + OpCo3!AK3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3755*(dcCoSelect=1) + OpCo2!AL3755*(dcCoSelect=2) + OpCo3!AL3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3755*(dcCoSelect=1) + OpCo2!AM3755*(dcCoSelect=2) + OpCo3!AM3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3755*(dcCoSelect=1) + OpCo2!AN3755*(dcCoSelect=2) + OpCo3!AN3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3755*(dcCoSelect=1) + OpCo2!AO3755*(dcCoSelect=2) + OpCo3!AO3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3755*(dcCoSelect=1) + OpCo2!AP3755*(dcCoSelect=2) + OpCo3!AP3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3755*(dcCoSelect=1) + OpCo2!AQ3755*(dcCoSelect=2) + OpCo3!AQ3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3755*(dcCoSelect=1) + OpCo2!AR3755*(dcCoSelect=2) + OpCo3!AR3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3755*(dcCoSelect=1) + OpCo2!AS3755*(dcCoSelect=2) + OpCo3!AS3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3755*(dcCoSelect=1) + OpCo2!AT3755*(dcCoSelect=2) + OpCo3!AT3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3755*(dcCoSelect=1) + OpCo2!AU3755*(dcCoSelect=2) + OpCo3!AU3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3755*(dcCoSelect=1) + OpCo2!AV3755*(dcCoSelect=2) + OpCo3!AV3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3755*(dcCoSelect=1) + OpCo2!AW3755*(dcCoSelect=2) + OpCo3!AW3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3755*(dcCoSelect=1) + OpCo2!AX3755*(dcCoSelect=2) + OpCo3!AX3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3755*(dcCoSelect=1) + OpCo2!AY3755*(dcCoSelect=2) + OpCo3!AY3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3755*(dcCoSelect=1) + OpCo2!AZ3755*(dcCoSelect=2) + OpCo3!AZ3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3755*(dcCoSelect=1) + OpCo2!BA3755*(dcCoSelect=2) + OpCo3!BA3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3755*(dcCoSelect=1) + OpCo2!BB3755*(dcCoSelect=2) + OpCo3!BB3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3755*(dcCoSelect=1) + OpCo2!BC3755*(dcCoSelect=2) + OpCo3!BC3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3755*(dcCoSelect=1) + OpCo2!BD3755*(dcCoSelect=2) + OpCo3!BD3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3755*(dcCoSelect=1) + OpCo2!BE3755*(dcCoSelect=2) + OpCo3!BE3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3755*(dcCoSelect=1) + OpCo2!BF3755*(dcCoSelect=2) + OpCo3!BF3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3755*(dcCoSelect=1) + OpCo2!BG3755*(dcCoSelect=2) + OpCo3!BG3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3755*(dcCoSelect=1) + OpCo2!BH3755*(dcCoSelect=2) + OpCo3!BH3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3755*(dcCoSelect=1) + OpCo2!BI3755*(dcCoSelect=2) + OpCo3!BI3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3755*(dcCoSelect=1) + OpCo2!BJ3755*(dcCoSelect=2) + OpCo3!BJ3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3755*(dcCoSelect=1) + OpCo2!BK3755*(dcCoSelect=2) + OpCo3!BK3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3755*(dcCoSelect=1) + OpCo2!BL3755*(dcCoSelect=2) + OpCo3!BL3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3755*(dcCoSelect=1) + OpCo2!BM3755*(dcCoSelect=2) + OpCo3!BM3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3755*(dcCoSelect=1) + OpCo2!BN3755*(dcCoSelect=2) + OpCo3!BN3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3755*(dcCoSelect=1) + OpCo2!BO3755*(dcCoSelect=2) + OpCo3!BO3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3755*(dcCoSelect=1) + OpCo2!BP3755*(dcCoSelect=2) + OpCo3!BP3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3755*(dcCoSelect=1) + OpCo2!BQ3755*(dcCoSelect=2) + OpCo3!BQ3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3755*(dcCoSelect=1) + OpCo2!BR3755*(dcCoSelect=2) + OpCo3!BR3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3755*(dcCoSelect=1) + OpCo2!BS3755*(dcCoSelect=2) + OpCo3!BS3755*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3755*(dcCoSelect=1) + OpCo2!BT3755*(dcCoSelect=2) + OpCo3!BT3755*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$614","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1223&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3758*(dcCoSelect=1) + OpCo2!M3758*(dcCoSelect=2) + OpCo3!M3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3758*(dcCoSelect=1) + OpCo2!N3758*(dcCoSelect=2) + OpCo3!N3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3758*(dcCoSelect=1) + OpCo2!O3758*(dcCoSelect=2) + OpCo3!O3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3758*(dcCoSelect=1) + OpCo2!P3758*(dcCoSelect=2) + OpCo3!P3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3758*(dcCoSelect=1) + OpCo2!Q3758*(dcCoSelect=2) + OpCo3!Q3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3758*(dcCoSelect=1) + OpCo2!R3758*(dcCoSelect=2) + OpCo3!R3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3758*(dcCoSelect=1) + OpCo2!S3758*(dcCoSelect=2) + OpCo3!S3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3758*(dcCoSelect=1) + OpCo2!T3758*(dcCoSelect=2) + OpCo3!T3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3758*(dcCoSelect=1) + OpCo2!U3758*(dcCoSelect=2) + OpCo3!U3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3758*(dcCoSelect=1) + OpCo2!V3758*(dcCoSelect=2) + OpCo3!V3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3758*(dcCoSelect=1) + OpCo2!W3758*(dcCoSelect=2) + OpCo3!W3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3758*(dcCoSelect=1) + OpCo2!X3758*(dcCoSelect=2) + OpCo3!X3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3758*(dcCoSelect=1) + OpCo2!Y3758*(dcCoSelect=2) + OpCo3!Y3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3758*(dcCoSelect=1) + OpCo2!Z3758*(dcCoSelect=2) + OpCo3!Z3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3758*(dcCoSelect=1) + OpCo2!AA3758*(dcCoSelect=2) + OpCo3!AA3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3758*(dcCoSelect=1) + OpCo2!AB3758*(dcCoSelect=2) + OpCo3!AB3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3758*(dcCoSelect=1) + OpCo2!AC3758*(dcCoSelect=2) + OpCo3!AC3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3758*(dcCoSelect=1) + OpCo2!AD3758*(dcCoSelect=2) + OpCo3!AD3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3758*(dcCoSelect=1) + OpCo2!AE3758*(dcCoSelect=2) + OpCo3!AE3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3758*(dcCoSelect=1) + OpCo2!AF3758*(dcCoSelect=2) + OpCo3!AF3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3758*(dcCoSelect=1) + OpCo2!AG3758*(dcCoSelect=2) + OpCo3!AG3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3758*(dcCoSelect=1) + OpCo2!AH3758*(dcCoSelect=2) + OpCo3!AH3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3758*(dcCoSelect=1) + OpCo2!AI3758*(dcCoSelect=2) + OpCo3!AI3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3758*(dcCoSelect=1) + OpCo2!AJ3758*(dcCoSelect=2) + OpCo3!AJ3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3758*(dcCoSelect=1) + OpCo2!AK3758*(dcCoSelect=2) + OpCo3!AK3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3758*(dcCoSelect=1) + OpCo2!AL3758*(dcCoSelect=2) + OpCo3!AL3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3758*(dcCoSelect=1) + OpCo2!AM3758*(dcCoSelect=2) + OpCo3!AM3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3758*(dcCoSelect=1) + OpCo2!AN3758*(dcCoSelect=2) + OpCo3!AN3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3758*(dcCoSelect=1) + OpCo2!AO3758*(dcCoSelect=2) + OpCo3!AO3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3758*(dcCoSelect=1) + OpCo2!AP3758*(dcCoSelect=2) + OpCo3!AP3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3758*(dcCoSelect=1) + OpCo2!AQ3758*(dcCoSelect=2) + OpCo3!AQ3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3758*(dcCoSelect=1) + OpCo2!AR3758*(dcCoSelect=2) + OpCo3!AR3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3758*(dcCoSelect=1) + OpCo2!AS3758*(dcCoSelect=2) + OpCo3!AS3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3758*(dcCoSelect=1) + OpCo2!AT3758*(dcCoSelect=2) + OpCo3!AT3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3758*(dcCoSelect=1) + OpCo2!AU3758*(dcCoSelect=2) + OpCo3!AU3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3758*(dcCoSelect=1) + OpCo2!AV3758*(dcCoSelect=2) + OpCo3!AV3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3758*(dcCoSelect=1) + OpCo2!AW3758*(dcCoSelect=2) + OpCo3!AW3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3758*(dcCoSelect=1) + OpCo2!AX3758*(dcCoSelect=2) + OpCo3!AX3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3758*(dcCoSelect=1) + OpCo2!AY3758*(dcCoSelect=2) + OpCo3!AY3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3758*(dcCoSelect=1) + OpCo2!AZ3758*(dcCoSelect=2) + OpCo3!AZ3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3758*(dcCoSelect=1) + OpCo2!BA3758*(dcCoSelect=2) + OpCo3!BA3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3758*(dcCoSelect=1) + OpCo2!BB3758*(dcCoSelect=2) + OpCo3!BB3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3758*(dcCoSelect=1) + OpCo2!BC3758*(dcCoSelect=2) + OpCo3!BC3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3758*(dcCoSelect=1) + OpCo2!BD3758*(dcCoSelect=2) + OpCo3!BD3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3758*(dcCoSelect=1) + OpCo2!BE3758*(dcCoSelect=2) + OpCo3!BE3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3758*(dcCoSelect=1) + OpCo2!BF3758*(dcCoSelect=2) + OpCo3!BF3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3758*(dcCoSelect=1) + OpCo2!BG3758*(dcCoSelect=2) + OpCo3!BG3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3758*(dcCoSelect=1) + OpCo2!BH3758*(dcCoSelect=2) + OpCo3!BH3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3758*(dcCoSelect=1) + OpCo2!BI3758*(dcCoSelect=2) + OpCo3!BI3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3758*(dcCoSelect=1) + OpCo2!BJ3758*(dcCoSelect=2) + OpCo3!BJ3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3758*(dcCoSelect=1) + OpCo2!BK3758*(dcCoSelect=2) + OpCo3!BK3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3758*(dcCoSelect=1) + OpCo2!BL3758*(dcCoSelect=2) + OpCo3!BL3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3758*(dcCoSelect=1) + OpCo2!BM3758*(dcCoSelect=2) + OpCo3!BM3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3758*(dcCoSelect=1) + OpCo2!BN3758*(dcCoSelect=2) + OpCo3!BN3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3758*(dcCoSelect=1) + OpCo2!BO3758*(dcCoSelect=2) + OpCo3!BO3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3758*(dcCoSelect=1) + OpCo2!BP3758*(dcCoSelect=2) + OpCo3!BP3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3758*(dcCoSelect=1) + OpCo2!BQ3758*(dcCoSelect=2) + OpCo3!BQ3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3758*(dcCoSelect=1) + OpCo2!BR3758*(dcCoSelect=2) + OpCo3!BR3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3758*(dcCoSelect=1) + OpCo2!BS3758*(dcCoSelect=2) + OpCo3!BS3758*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3758*(dcCoSelect=1) + OpCo2!BT3758*(dcCoSelect=2) + OpCo3!BT3758*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$617","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1226&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3761*(dcCoSelect=1) + OpCo2!M3761*(dcCoSelect=2) + OpCo3!M3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3761*(dcCoSelect=1) + OpCo2!N3761*(dcCoSelect=2) + OpCo3!N3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3761*(dcCoSelect=1) + OpCo2!O3761*(dcCoSelect=2) + OpCo3!O3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3761*(dcCoSelect=1) + OpCo2!P3761*(dcCoSelect=2) + OpCo3!P3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3761*(dcCoSelect=1) + OpCo2!Q3761*(dcCoSelect=2) + OpCo3!Q3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3761*(dcCoSelect=1) + OpCo2!R3761*(dcCoSelect=2) + OpCo3!R3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3761*(dcCoSelect=1) + OpCo2!S3761*(dcCoSelect=2) + OpCo3!S3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3761*(dcCoSelect=1) + OpCo2!T3761*(dcCoSelect=2) + OpCo3!T3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3761*(dcCoSelect=1) + OpCo2!U3761*(dcCoSelect=2) + OpCo3!U3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3761*(dcCoSelect=1) + OpCo2!V3761*(dcCoSelect=2) + OpCo3!V3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3761*(dcCoSelect=1) + OpCo2!W3761*(dcCoSelect=2) + OpCo3!W3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3761*(dcCoSelect=1) + OpCo2!X3761*(dcCoSelect=2) + OpCo3!X3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3761*(dcCoSelect=1) + OpCo2!Y3761*(dcCoSelect=2) + OpCo3!Y3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3761*(dcCoSelect=1) + OpCo2!Z3761*(dcCoSelect=2) + OpCo3!Z3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3761*(dcCoSelect=1) + OpCo2!AA3761*(dcCoSelect=2) + OpCo3!AA3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3761*(dcCoSelect=1) + OpCo2!AB3761*(dcCoSelect=2) + OpCo3!AB3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3761*(dcCoSelect=1) + OpCo2!AC3761*(dcCoSelect=2) + OpCo3!AC3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3761*(dcCoSelect=1) + OpCo2!AD3761*(dcCoSelect=2) + OpCo3!AD3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3761*(dcCoSelect=1) + OpCo2!AE3761*(dcCoSelect=2) + OpCo3!AE3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3761*(dcCoSelect=1) + OpCo2!AF3761*(dcCoSelect=2) + OpCo3!AF3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3761*(dcCoSelect=1) + OpCo2!AG3761*(dcCoSelect=2) + OpCo3!AG3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3761*(dcCoSelect=1) + OpCo2!AH3761*(dcCoSelect=2) + OpCo3!AH3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3761*(dcCoSelect=1) + OpCo2!AI3761*(dcCoSelect=2) + OpCo3!AI3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3761*(dcCoSelect=1) + OpCo2!AJ3761*(dcCoSelect=2) + OpCo3!AJ3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3761*(dcCoSelect=1) + OpCo2!AK3761*(dcCoSelect=2) + OpCo3!AK3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3761*(dcCoSelect=1) + OpCo2!AL3761*(dcCoSelect=2) + OpCo3!AL3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3761*(dcCoSelect=1) + OpCo2!AM3761*(dcCoSelect=2) + OpCo3!AM3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3761*(dcCoSelect=1) + OpCo2!AN3761*(dcCoSelect=2) + OpCo3!AN3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3761*(dcCoSelect=1) + OpCo2!AO3761*(dcCoSelect=2) + OpCo3!AO3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3761*(dcCoSelect=1) + OpCo2!AP3761*(dcCoSelect=2) + OpCo3!AP3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3761*(dcCoSelect=1) + OpCo2!AQ3761*(dcCoSelect=2) + OpCo3!AQ3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3761*(dcCoSelect=1) + OpCo2!AR3761*(dcCoSelect=2) + OpCo3!AR3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3761*(dcCoSelect=1) + OpCo2!AS3761*(dcCoSelect=2) + OpCo3!AS3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3761*(dcCoSelect=1) + OpCo2!AT3761*(dcCoSelect=2) + OpCo3!AT3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3761*(dcCoSelect=1) + OpCo2!AU3761*(dcCoSelect=2) + OpCo3!AU3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3761*(dcCoSelect=1) + OpCo2!AV3761*(dcCoSelect=2) + OpCo3!AV3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3761*(dcCoSelect=1) + OpCo2!AW3761*(dcCoSelect=2) + OpCo3!AW3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3761*(dcCoSelect=1) + OpCo2!AX3761*(dcCoSelect=2) + OpCo3!AX3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3761*(dcCoSelect=1) + OpCo2!AY3761*(dcCoSelect=2) + OpCo3!AY3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3761*(dcCoSelect=1) + OpCo2!AZ3761*(dcCoSelect=2) + OpCo3!AZ3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3761*(dcCoSelect=1) + OpCo2!BA3761*(dcCoSelect=2) + OpCo3!BA3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3761*(dcCoSelect=1) + OpCo2!BB3761*(dcCoSelect=2) + OpCo3!BB3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3761*(dcCoSelect=1) + OpCo2!BC3761*(dcCoSelect=2) + OpCo3!BC3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3761*(dcCoSelect=1) + OpCo2!BD3761*(dcCoSelect=2) + OpCo3!BD3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3761*(dcCoSelect=1) + OpCo2!BE3761*(dcCoSelect=2) + OpCo3!BE3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3761*(dcCoSelect=1) + OpCo2!BF3761*(dcCoSelect=2) + OpCo3!BF3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3761*(dcCoSelect=1) + OpCo2!BG3761*(dcCoSelect=2) + OpCo3!BG3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3761*(dcCoSelect=1) + OpCo2!BH3761*(dcCoSelect=2) + OpCo3!BH3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3761*(dcCoSelect=1) + OpCo2!BI3761*(dcCoSelect=2) + OpCo3!BI3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3761*(dcCoSelect=1) + OpCo2!BJ3761*(dcCoSelect=2) + OpCo3!BJ3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3761*(dcCoSelect=1) + OpCo2!BK3761*(dcCoSelect=2) + OpCo3!BK3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3761*(dcCoSelect=1) + OpCo2!BL3761*(dcCoSelect=2) + OpCo3!BL3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3761*(dcCoSelect=1) + OpCo2!BM3761*(dcCoSelect=2) + OpCo3!BM3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3761*(dcCoSelect=1) + OpCo2!BN3761*(dcCoSelect=2) + OpCo3!BN3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3761*(dcCoSelect=1) + OpCo2!BO3761*(dcCoSelect=2) + OpCo3!BO3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3761*(dcCoSelect=1) + OpCo2!BP3761*(dcCoSelect=2) + OpCo3!BP3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3761*(dcCoSelect=1) + OpCo2!BQ3761*(dcCoSelect=2) + OpCo3!BQ3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3761*(dcCoSelect=1) + OpCo2!BR3761*(dcCoSelect=2) + OpCo3!BR3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3761*(dcCoSelect=1) + OpCo2!BS3761*(dcCoSelect=2) + OpCo3!BS3761*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3761*(dcCoSelect=1) + OpCo2!BT3761*(dcCoSelect=2) + OpCo3!BT3761*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$618","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1227&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3762*(dcCoSelect=1) + OpCo2!M3762*(dcCoSelect=2) + OpCo3!M3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3762*(dcCoSelect=1) + OpCo2!N3762*(dcCoSelect=2) + OpCo3!N3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3762*(dcCoSelect=1) + OpCo2!O3762*(dcCoSelect=2) + OpCo3!O3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3762*(dcCoSelect=1) + OpCo2!P3762*(dcCoSelect=2) + OpCo3!P3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3762*(dcCoSelect=1) + OpCo2!Q3762*(dcCoSelect=2) + OpCo3!Q3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3762*(dcCoSelect=1) + OpCo2!R3762*(dcCoSelect=2) + OpCo3!R3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3762*(dcCoSelect=1) + OpCo2!S3762*(dcCoSelect=2) + OpCo3!S3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3762*(dcCoSelect=1) + OpCo2!T3762*(dcCoSelect=2) + OpCo3!T3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3762*(dcCoSelect=1) + OpCo2!U3762*(dcCoSelect=2) + OpCo3!U3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3762*(dcCoSelect=1) + OpCo2!V3762*(dcCoSelect=2) + OpCo3!V3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3762*(dcCoSelect=1) + OpCo2!W3762*(dcCoSelect=2) + OpCo3!W3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3762*(dcCoSelect=1) + OpCo2!X3762*(dcCoSelect=2) + OpCo3!X3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3762*(dcCoSelect=1) + OpCo2!Y3762*(dcCoSelect=2) + OpCo3!Y3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3762*(dcCoSelect=1) + OpCo2!Z3762*(dcCoSelect=2) + OpCo3!Z3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3762*(dcCoSelect=1) + OpCo2!AA3762*(dcCoSelect=2) + OpCo3!AA3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3762*(dcCoSelect=1) + OpCo2!AB3762*(dcCoSelect=2) + OpCo3!AB3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3762*(dcCoSelect=1) + OpCo2!AC3762*(dcCoSelect=2) + OpCo3!AC3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3762*(dcCoSelect=1) + OpCo2!AD3762*(dcCoSelect=2) + OpCo3!AD3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3762*(dcCoSelect=1) + OpCo2!AE3762*(dcCoSelect=2) + OpCo3!AE3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3762*(dcCoSelect=1) + OpCo2!AF3762*(dcCoSelect=2) + OpCo3!AF3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3762*(dcCoSelect=1) + OpCo2!AG3762*(dcCoSelect=2) + OpCo3!AG3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3762*(dcCoSelect=1) + OpCo2!AH3762*(dcCoSelect=2) + OpCo3!AH3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3762*(dcCoSelect=1) + OpCo2!AI3762*(dcCoSelect=2) + OpCo3!AI3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3762*(dcCoSelect=1) + OpCo2!AJ3762*(dcCoSelect=2) + OpCo3!AJ3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3762*(dcCoSelect=1) + OpCo2!AK3762*(dcCoSelect=2) + OpCo3!AK3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3762*(dcCoSelect=1) + OpCo2!AL3762*(dcCoSelect=2) + OpCo3!AL3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3762*(dcCoSelect=1) + OpCo2!AM3762*(dcCoSelect=2) + OpCo3!AM3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3762*(dcCoSelect=1) + OpCo2!AN3762*(dcCoSelect=2) + OpCo3!AN3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3762*(dcCoSelect=1) + OpCo2!AO3762*(dcCoSelect=2) + OpCo3!AO3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3762*(dcCoSelect=1) + OpCo2!AP3762*(dcCoSelect=2) + OpCo3!AP3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3762*(dcCoSelect=1) + OpCo2!AQ3762*(dcCoSelect=2) + OpCo3!AQ3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3762*(dcCoSelect=1) + OpCo2!AR3762*(dcCoSelect=2) + OpCo3!AR3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3762*(dcCoSelect=1) + OpCo2!AS3762*(dcCoSelect=2) + OpCo3!AS3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3762*(dcCoSelect=1) + OpCo2!AT3762*(dcCoSelect=2) + OpCo3!AT3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3762*(dcCoSelect=1) + OpCo2!AU3762*(dcCoSelect=2) + OpCo3!AU3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3762*(dcCoSelect=1) + OpCo2!AV3762*(dcCoSelect=2) + OpCo3!AV3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3762*(dcCoSelect=1) + OpCo2!AW3762*(dcCoSelect=2) + OpCo3!AW3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3762*(dcCoSelect=1) + OpCo2!AX3762*(dcCoSelect=2) + OpCo3!AX3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3762*(dcCoSelect=1) + OpCo2!AY3762*(dcCoSelect=2) + OpCo3!AY3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3762*(dcCoSelect=1) + OpCo2!AZ3762*(dcCoSelect=2) + OpCo3!AZ3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3762*(dcCoSelect=1) + OpCo2!BA3762*(dcCoSelect=2) + OpCo3!BA3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3762*(dcCoSelect=1) + OpCo2!BB3762*(dcCoSelect=2) + OpCo3!BB3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3762*(dcCoSelect=1) + OpCo2!BC3762*(dcCoSelect=2) + OpCo3!BC3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3762*(dcCoSelect=1) + OpCo2!BD3762*(dcCoSelect=2) + OpCo3!BD3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3762*(dcCoSelect=1) + OpCo2!BE3762*(dcCoSelect=2) + OpCo3!BE3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3762*(dcCoSelect=1) + OpCo2!BF3762*(dcCoSelect=2) + OpCo3!BF3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3762*(dcCoSelect=1) + OpCo2!BG3762*(dcCoSelect=2) + OpCo3!BG3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3762*(dcCoSelect=1) + OpCo2!BH3762*(dcCoSelect=2) + OpCo3!BH3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3762*(dcCoSelect=1) + OpCo2!BI3762*(dcCoSelect=2) + OpCo3!BI3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3762*(dcCoSelect=1) + OpCo2!BJ3762*(dcCoSelect=2) + OpCo3!BJ3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3762*(dcCoSelect=1) + OpCo2!BK3762*(dcCoSelect=2) + OpCo3!BK3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3762*(dcCoSelect=1) + OpCo2!BL3762*(dcCoSelect=2) + OpCo3!BL3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3762*(dcCoSelect=1) + OpCo2!BM3762*(dcCoSelect=2) + OpCo3!BM3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3762*(dcCoSelect=1) + OpCo2!BN3762*(dcCoSelect=2) + OpCo3!BN3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3762*(dcCoSelect=1) + OpCo2!BO3762*(dcCoSelect=2) + OpCo3!BO3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3762*(dcCoSelect=1) + OpCo2!BP3762*(dcCoSelect=2) + OpCo3!BP3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3762*(dcCoSelect=1) + OpCo2!BQ3762*(dcCoSelect=2) + OpCo3!BQ3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3762*(dcCoSelect=1) + OpCo2!BR3762*(dcCoSelect=2) + OpCo3!BR3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3762*(dcCoSelect=1) + OpCo2!BS3762*(dcCoSelect=2) + OpCo3!BS3762*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3762*(dcCoSelect=1) + OpCo2!BT3762*(dcCoSelect=2) + OpCo3!BT3762*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1231&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3766*(dcCoSelect=1) + OpCo2!M3766*(dcCoSelect=2) + OpCo3!M3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3766*(dcCoSelect=1) + OpCo2!N3766*(dcCoSelect=2) + OpCo3!N3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3766*(dcCoSelect=1) + OpCo2!O3766*(dcCoSelect=2) + OpCo3!O3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3766*(dcCoSelect=1) + OpCo2!P3766*(dcCoSelect=2) + OpCo3!P3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3766*(dcCoSelect=1) + OpCo2!Q3766*(dcCoSelect=2) + OpCo3!Q3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3766*(dcCoSelect=1) + OpCo2!R3766*(dcCoSelect=2) + OpCo3!R3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3766*(dcCoSelect=1) + OpCo2!S3766*(dcCoSelect=2) + OpCo3!S3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3766*(dcCoSelect=1) + OpCo2!T3766*(dcCoSelect=2) + OpCo3!T3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3766*(dcCoSelect=1) + OpCo2!U3766*(dcCoSelect=2) + OpCo3!U3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3766*(dcCoSelect=1) + OpCo2!V3766*(dcCoSelect=2) + OpCo3!V3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3766*(dcCoSelect=1) + OpCo2!W3766*(dcCoSelect=2) + OpCo3!W3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3766*(dcCoSelect=1) + OpCo2!X3766*(dcCoSelect=2) + OpCo3!X3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3766*(dcCoSelect=1) + OpCo2!Y3766*(dcCoSelect=2) + OpCo3!Y3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3766*(dcCoSelect=1) + OpCo2!Z3766*(dcCoSelect=2) + OpCo3!Z3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3766*(dcCoSelect=1) + OpCo2!AA3766*(dcCoSelect=2) + OpCo3!AA3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3766*(dcCoSelect=1) + OpCo2!AB3766*(dcCoSelect=2) + OpCo3!AB3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3766*(dcCoSelect=1) + OpCo2!AC3766*(dcCoSelect=2) + OpCo3!AC3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3766*(dcCoSelect=1) + OpCo2!AD3766*(dcCoSelect=2) + OpCo3!AD3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3766*(dcCoSelect=1) + OpCo2!AE3766*(dcCoSelect=2) + OpCo3!AE3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3766*(dcCoSelect=1) + OpCo2!AF3766*(dcCoSelect=2) + OpCo3!AF3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3766*(dcCoSelect=1) + OpCo2!AG3766*(dcCoSelect=2) + OpCo3!AG3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3766*(dcCoSelect=1) + OpCo2!AH3766*(dcCoSelect=2) + OpCo3!AH3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3766*(dcCoSelect=1) + OpCo2!AI3766*(dcCoSelect=2) + OpCo3!AI3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3766*(dcCoSelect=1) + OpCo2!AJ3766*(dcCoSelect=2) + OpCo3!AJ3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3766*(dcCoSelect=1) + OpCo2!AK3766*(dcCoSelect=2) + OpCo3!AK3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3766*(dcCoSelect=1) + OpCo2!AL3766*(dcCoSelect=2) + OpCo3!AL3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3766*(dcCoSelect=1) + OpCo2!AM3766*(dcCoSelect=2) + OpCo3!AM3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3766*(dcCoSelect=1) + OpCo2!AN3766*(dcCoSelect=2) + OpCo3!AN3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3766*(dcCoSelect=1) + OpCo2!AO3766*(dcCoSelect=2) + OpCo3!AO3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3766*(dcCoSelect=1) + OpCo2!AP3766*(dcCoSelect=2) + OpCo3!AP3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3766*(dcCoSelect=1) + OpCo2!AQ3766*(dcCoSelect=2) + OpCo3!AQ3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3766*(dcCoSelect=1) + OpCo2!AR3766*(dcCoSelect=2) + OpCo3!AR3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3766*(dcCoSelect=1) + OpCo2!AS3766*(dcCoSelect=2) + OpCo3!AS3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3766*(dcCoSelect=1) + OpCo2!AT3766*(dcCoSelect=2) + OpCo3!AT3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3766*(dcCoSelect=1) + OpCo2!AU3766*(dcCoSelect=2) + OpCo3!AU3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3766*(dcCoSelect=1) + OpCo2!AV3766*(dcCoSelect=2) + OpCo3!AV3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3766*(dcCoSelect=1) + OpCo2!AW3766*(dcCoSelect=2) + OpCo3!AW3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3766*(dcCoSelect=1) + OpCo2!AX3766*(dcCoSelect=2) + OpCo3!AX3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3766*(dcCoSelect=1) + OpCo2!AY3766*(dcCoSelect=2) + OpCo3!AY3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3766*(dcCoSelect=1) + OpCo2!AZ3766*(dcCoSelect=2) + OpCo3!AZ3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3766*(dcCoSelect=1) + OpCo2!BA3766*(dcCoSelect=2) + OpCo3!BA3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3766*(dcCoSelect=1) + OpCo2!BB3766*(dcCoSelect=2) + OpCo3!BB3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3766*(dcCoSelect=1) + OpCo2!BC3766*(dcCoSelect=2) + OpCo3!BC3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3766*(dcCoSelect=1) + OpCo2!BD3766*(dcCoSelect=2) + OpCo3!BD3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3766*(dcCoSelect=1) + OpCo2!BE3766*(dcCoSelect=2) + OpCo3!BE3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3766*(dcCoSelect=1) + OpCo2!BF3766*(dcCoSelect=2) + OpCo3!BF3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3766*(dcCoSelect=1) + OpCo2!BG3766*(dcCoSelect=2) + OpCo3!BG3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3766*(dcCoSelect=1) + OpCo2!BH3766*(dcCoSelect=2) + OpCo3!BH3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3766*(dcCoSelect=1) + OpCo2!BI3766*(dcCoSelect=2) + OpCo3!BI3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3766*(dcCoSelect=1) + OpCo2!BJ3766*(dcCoSelect=2) + OpCo3!BJ3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3766*(dcCoSelect=1) + OpCo2!BK3766*(dcCoSelect=2) + OpCo3!BK3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3766*(dcCoSelect=1) + OpCo2!BL3766*(dcCoSelect=2) + OpCo3!BL3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3766*(dcCoSelect=1) + OpCo2!BM3766*(dcCoSelect=2) + OpCo3!BM3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3766*(dcCoSelect=1) + OpCo2!BN3766*(dcCoSelect=2) + OpCo3!BN3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3766*(dcCoSelect=1) + OpCo2!BO3766*(dcCoSelect=2) + OpCo3!BO3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3766*(dcCoSelect=1) + OpCo2!BP3766*(dcCoSelect=2) + OpCo3!BP3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3766*(dcCoSelect=1) + OpCo2!BQ3766*(dcCoSelect=2) + OpCo3!BQ3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3766*(dcCoSelect=1) + OpCo2!BR3766*(dcCoSelect=2) + OpCo3!BR3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3766*(dcCoSelect=1) + OpCo2!BS3766*(dcCoSelect=2) + OpCo3!BS3766*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3766*(dcCoSelect=1) + OpCo2!BT3766*(dcCoSelect=2) + OpCo3!BT3766*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$623","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1232&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3767*(dcCoSelect=1) + OpCo2!M3767*(dcCoSelect=2) + OpCo3!M3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3767*(dcCoSelect=1) + OpCo2!N3767*(dcCoSelect=2) + OpCo3!N3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3767*(dcCoSelect=1) + OpCo2!O3767*(dcCoSelect=2) + OpCo3!O3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3767*(dcCoSelect=1) + OpCo2!P3767*(dcCoSelect=2) + OpCo3!P3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3767*(dcCoSelect=1) + OpCo2!Q3767*(dcCoSelect=2) + OpCo3!Q3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3767*(dcCoSelect=1) + OpCo2!R3767*(dcCoSelect=2) + OpCo3!R3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3767*(dcCoSelect=1) + OpCo2!S3767*(dcCoSelect=2) + OpCo3!S3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3767*(dcCoSelect=1) + OpCo2!T3767*(dcCoSelect=2) + OpCo3!T3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3767*(dcCoSelect=1) + OpCo2!U3767*(dcCoSelect=2) + OpCo3!U3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3767*(dcCoSelect=1) + OpCo2!V3767*(dcCoSelect=2) + OpCo3!V3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3767*(dcCoSelect=1) + OpCo2!W3767*(dcCoSelect=2) + OpCo3!W3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3767*(dcCoSelect=1) + OpCo2!X3767*(dcCoSelect=2) + OpCo3!X3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3767*(dcCoSelect=1) + OpCo2!Y3767*(dcCoSelect=2) + OpCo3!Y3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3767*(dcCoSelect=1) + OpCo2!Z3767*(dcCoSelect=2) + OpCo3!Z3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3767*(dcCoSelect=1) + OpCo2!AA3767*(dcCoSelect=2) + OpCo3!AA3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3767*(dcCoSelect=1) + OpCo2!AB3767*(dcCoSelect=2) + OpCo3!AB3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3767*(dcCoSelect=1) + OpCo2!AC3767*(dcCoSelect=2) + OpCo3!AC3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3767*(dcCoSelect=1) + OpCo2!AD3767*(dcCoSelect=2) + OpCo3!AD3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3767*(dcCoSelect=1) + OpCo2!AE3767*(dcCoSelect=2) + OpCo3!AE3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3767*(dcCoSelect=1) + OpCo2!AF3767*(dcCoSelect=2) + OpCo3!AF3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3767*(dcCoSelect=1) + OpCo2!AG3767*(dcCoSelect=2) + OpCo3!AG3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3767*(dcCoSelect=1) + OpCo2!AH3767*(dcCoSelect=2) + OpCo3!AH3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3767*(dcCoSelect=1) + OpCo2!AI3767*(dcCoSelect=2) + OpCo3!AI3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3767*(dcCoSelect=1) + OpCo2!AJ3767*(dcCoSelect=2) + OpCo3!AJ3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3767*(dcCoSelect=1) + OpCo2!AK3767*(dcCoSelect=2) + OpCo3!AK3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3767*(dcCoSelect=1) + OpCo2!AL3767*(dcCoSelect=2) + OpCo3!AL3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3767*(dcCoSelect=1) + OpCo2!AM3767*(dcCoSelect=2) + OpCo3!AM3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3767*(dcCoSelect=1) + OpCo2!AN3767*(dcCoSelect=2) + OpCo3!AN3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3767*(dcCoSelect=1) + OpCo2!AO3767*(dcCoSelect=2) + OpCo3!AO3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3767*(dcCoSelect=1) + OpCo2!AP3767*(dcCoSelect=2) + OpCo3!AP3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3767*(dcCoSelect=1) + OpCo2!AQ3767*(dcCoSelect=2) + OpCo3!AQ3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3767*(dcCoSelect=1) + OpCo2!AR3767*(dcCoSelect=2) + OpCo3!AR3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3767*(dcCoSelect=1) + OpCo2!AS3767*(dcCoSelect=2) + OpCo3!AS3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3767*(dcCoSelect=1) + OpCo2!AT3767*(dcCoSelect=2) + OpCo3!AT3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3767*(dcCoSelect=1) + OpCo2!AU3767*(dcCoSelect=2) + OpCo3!AU3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3767*(dcCoSelect=1) + OpCo2!AV3767*(dcCoSelect=2) + OpCo3!AV3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3767*(dcCoSelect=1) + OpCo2!AW3767*(dcCoSelect=2) + OpCo3!AW3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3767*(dcCoSelect=1) + OpCo2!AX3767*(dcCoSelect=2) + OpCo3!AX3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3767*(dcCoSelect=1) + OpCo2!AY3767*(dcCoSelect=2) + OpCo3!AY3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3767*(dcCoSelect=1) + OpCo2!AZ3767*(dcCoSelect=2) + OpCo3!AZ3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3767*(dcCoSelect=1) + OpCo2!BA3767*(dcCoSelect=2) + OpCo3!BA3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3767*(dcCoSelect=1) + OpCo2!BB3767*(dcCoSelect=2) + OpCo3!BB3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3767*(dcCoSelect=1) + OpCo2!BC3767*(dcCoSelect=2) + OpCo3!BC3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3767*(dcCoSelect=1) + OpCo2!BD3767*(dcCoSelect=2) + OpCo3!BD3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3767*(dcCoSelect=1) + OpCo2!BE3767*(dcCoSelect=2) + OpCo3!BE3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3767*(dcCoSelect=1) + OpCo2!BF3767*(dcCoSelect=2) + OpCo3!BF3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3767*(dcCoSelect=1) + OpCo2!BG3767*(dcCoSelect=2) + OpCo3!BG3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3767*(dcCoSelect=1) + OpCo2!BH3767*(dcCoSelect=2) + OpCo3!BH3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3767*(dcCoSelect=1) + OpCo2!BI3767*(dcCoSelect=2) + OpCo3!BI3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3767*(dcCoSelect=1) + OpCo2!BJ3767*(dcCoSelect=2) + OpCo3!BJ3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3767*(dcCoSelect=1) + OpCo2!BK3767*(dcCoSelect=2) + OpCo3!BK3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3767*(dcCoSelect=1) + OpCo2!BL3767*(dcCoSelect=2) + OpCo3!BL3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3767*(dcCoSelect=1) + OpCo2!BM3767*(dcCoSelect=2) + OpCo3!BM3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3767*(dcCoSelect=1) + OpCo2!BN3767*(dcCoSelect=2) + OpCo3!BN3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3767*(dcCoSelect=1) + OpCo2!BO3767*(dcCoSelect=2) + OpCo3!BO3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3767*(dcCoSelect=1) + OpCo2!BP3767*(dcCoSelect=2) + OpCo3!BP3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3767*(dcCoSelect=1) + OpCo2!BQ3767*(dcCoSelect=2) + OpCo3!BQ3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3767*(dcCoSelect=1) + OpCo2!BR3767*(dcCoSelect=2) + OpCo3!BR3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3767*(dcCoSelect=1) + OpCo2!BS3767*(dcCoSelect=2) + OpCo3!BS3767*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3767*(dcCoSelect=1) + OpCo2!BT3767*(dcCoSelect=2) + OpCo3!BT3767*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$626","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1235&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3770*(dcCoSelect=1) + OpCo2!M3770*(dcCoSelect=2) + OpCo3!M3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3770*(dcCoSelect=1) + OpCo2!N3770*(dcCoSelect=2) + OpCo3!N3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3770*(dcCoSelect=1) + OpCo2!O3770*(dcCoSelect=2) + OpCo3!O3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3770*(dcCoSelect=1) + OpCo2!P3770*(dcCoSelect=2) + OpCo3!P3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3770*(dcCoSelect=1) + OpCo2!Q3770*(dcCoSelect=2) + OpCo3!Q3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3770*(dcCoSelect=1) + OpCo2!R3770*(dcCoSelect=2) + OpCo3!R3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3770*(dcCoSelect=1) + OpCo2!S3770*(dcCoSelect=2) + OpCo3!S3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3770*(dcCoSelect=1) + OpCo2!T3770*(dcCoSelect=2) + OpCo3!T3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3770*(dcCoSelect=1) + OpCo2!U3770*(dcCoSelect=2) + OpCo3!U3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3770*(dcCoSelect=1) + OpCo2!V3770*(dcCoSelect=2) + OpCo3!V3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3770*(dcCoSelect=1) + OpCo2!W3770*(dcCoSelect=2) + OpCo3!W3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3770*(dcCoSelect=1) + OpCo2!X3770*(dcCoSelect=2) + OpCo3!X3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3770*(dcCoSelect=1) + OpCo2!Y3770*(dcCoSelect=2) + OpCo3!Y3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3770*(dcCoSelect=1) + OpCo2!Z3770*(dcCoSelect=2) + OpCo3!Z3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3770*(dcCoSelect=1) + OpCo2!AA3770*(dcCoSelect=2) + OpCo3!AA3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3770*(dcCoSelect=1) + OpCo2!AB3770*(dcCoSelect=2) + OpCo3!AB3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3770*(dcCoSelect=1) + OpCo2!AC3770*(dcCoSelect=2) + OpCo3!AC3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3770*(dcCoSelect=1) + OpCo2!AD3770*(dcCoSelect=2) + OpCo3!AD3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3770*(dcCoSelect=1) + OpCo2!AE3770*(dcCoSelect=2) + OpCo3!AE3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3770*(dcCoSelect=1) + OpCo2!AF3770*(dcCoSelect=2) + OpCo3!AF3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3770*(dcCoSelect=1) + OpCo2!AG3770*(dcCoSelect=2) + OpCo3!AG3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3770*(dcCoSelect=1) + OpCo2!AH3770*(dcCoSelect=2) + OpCo3!AH3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3770*(dcCoSelect=1) + OpCo2!AI3770*(dcCoSelect=2) + OpCo3!AI3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3770*(dcCoSelect=1) + OpCo2!AJ3770*(dcCoSelect=2) + OpCo3!AJ3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3770*(dcCoSelect=1) + OpCo2!AK3770*(dcCoSelect=2) + OpCo3!AK3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3770*(dcCoSelect=1) + OpCo2!AL3770*(dcCoSelect=2) + OpCo3!AL3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3770*(dcCoSelect=1) + OpCo2!AM3770*(dcCoSelect=2) + OpCo3!AM3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3770*(dcCoSelect=1) + OpCo2!AN3770*(dcCoSelect=2) + OpCo3!AN3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3770*(dcCoSelect=1) + OpCo2!AO3770*(dcCoSelect=2) + OpCo3!AO3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3770*(dcCoSelect=1) + OpCo2!AP3770*(dcCoSelect=2) + OpCo3!AP3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3770*(dcCoSelect=1) + OpCo2!AQ3770*(dcCoSelect=2) + OpCo3!AQ3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3770*(dcCoSelect=1) + OpCo2!AR3770*(dcCoSelect=2) + OpCo3!AR3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3770*(dcCoSelect=1) + OpCo2!AS3770*(dcCoSelect=2) + OpCo3!AS3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3770*(dcCoSelect=1) + OpCo2!AT3770*(dcCoSelect=2) + OpCo3!AT3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3770*(dcCoSelect=1) + OpCo2!AU3770*(dcCoSelect=2) + OpCo3!AU3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3770*(dcCoSelect=1) + OpCo2!AV3770*(dcCoSelect=2) + OpCo3!AV3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3770*(dcCoSelect=1) + OpCo2!AW3770*(dcCoSelect=2) + OpCo3!AW3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3770*(dcCoSelect=1) + OpCo2!AX3770*(dcCoSelect=2) + OpCo3!AX3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3770*(dcCoSelect=1) + OpCo2!AY3770*(dcCoSelect=2) + OpCo3!AY3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3770*(dcCoSelect=1) + OpCo2!AZ3770*(dcCoSelect=2) + OpCo3!AZ3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3770*(dcCoSelect=1) + OpCo2!BA3770*(dcCoSelect=2) + OpCo3!BA3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3770*(dcCoSelect=1) + OpCo2!BB3770*(dcCoSelect=2) + OpCo3!BB3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3770*(dcCoSelect=1) + OpCo2!BC3770*(dcCoSelect=2) + OpCo3!BC3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3770*(dcCoSelect=1) + OpCo2!BD3770*(dcCoSelect=2) + OpCo3!BD3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3770*(dcCoSelect=1) + OpCo2!BE3770*(dcCoSelect=2) + OpCo3!BE3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3770*(dcCoSelect=1) + OpCo2!BF3770*(dcCoSelect=2) + OpCo3!BF3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3770*(dcCoSelect=1) + OpCo2!BG3770*(dcCoSelect=2) + OpCo3!BG3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3770*(dcCoSelect=1) + OpCo2!BH3770*(dcCoSelect=2) + OpCo3!BH3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3770*(dcCoSelect=1) + OpCo2!BI3770*(dcCoSelect=2) + OpCo3!BI3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3770*(dcCoSelect=1) + OpCo2!BJ3770*(dcCoSelect=2) + OpCo3!BJ3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3770*(dcCoSelect=1) + OpCo2!BK3770*(dcCoSelect=2) + OpCo3!BK3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3770*(dcCoSelect=1) + OpCo2!BL3770*(dcCoSelect=2) + OpCo3!BL3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3770*(dcCoSelect=1) + OpCo2!BM3770*(dcCoSelect=2) + OpCo3!BM3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3770*(dcCoSelect=1) + OpCo2!BN3770*(dcCoSelect=2) + OpCo3!BN3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3770*(dcCoSelect=1) + OpCo2!BO3770*(dcCoSelect=2) + OpCo3!BO3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3770*(dcCoSelect=1) + OpCo2!BP3770*(dcCoSelect=2) + OpCo3!BP3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3770*(dcCoSelect=1) + OpCo2!BQ3770*(dcCoSelect=2) + OpCo3!BQ3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3770*(dcCoSelect=1) + OpCo2!BR3770*(dcCoSelect=2) + OpCo3!BR3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3770*(dcCoSelect=1) + OpCo2!BS3770*(dcCoSelect=2) + OpCo3!BS3770*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3770*(dcCoSelect=1) + OpCo2!BT3770*(dcCoSelect=2) + OpCo3!BT3770*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$627","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1236&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3771*(dcCoSelect=1) + OpCo2!M3771*(dcCoSelect=2) + OpCo3!M3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3771*(dcCoSelect=1) + OpCo2!N3771*(dcCoSelect=2) + OpCo3!N3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3771*(dcCoSelect=1) + OpCo2!O3771*(dcCoSelect=2) + OpCo3!O3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3771*(dcCoSelect=1) + OpCo2!P3771*(dcCoSelect=2) + OpCo3!P3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3771*(dcCoSelect=1) + OpCo2!Q3771*(dcCoSelect=2) + OpCo3!Q3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3771*(dcCoSelect=1) + OpCo2!R3771*(dcCoSelect=2) + OpCo3!R3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3771*(dcCoSelect=1) + OpCo2!S3771*(dcCoSelect=2) + OpCo3!S3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3771*(dcCoSelect=1) + OpCo2!T3771*(dcCoSelect=2) + OpCo3!T3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3771*(dcCoSelect=1) + OpCo2!U3771*(dcCoSelect=2) + OpCo3!U3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3771*(dcCoSelect=1) + OpCo2!V3771*(dcCoSelect=2) + OpCo3!V3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3771*(dcCoSelect=1) + OpCo2!W3771*(dcCoSelect=2) + OpCo3!W3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3771*(dcCoSelect=1) + OpCo2!X3771*(dcCoSelect=2) + OpCo3!X3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3771*(dcCoSelect=1) + OpCo2!Y3771*(dcCoSelect=2) + OpCo3!Y3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3771*(dcCoSelect=1) + OpCo2!Z3771*(dcCoSelect=2) + OpCo3!Z3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3771*(dcCoSelect=1) + OpCo2!AA3771*(dcCoSelect=2) + OpCo3!AA3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3771*(dcCoSelect=1) + OpCo2!AB3771*(dcCoSelect=2) + OpCo3!AB3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3771*(dcCoSelect=1) + OpCo2!AC3771*(dcCoSelect=2) + OpCo3!AC3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3771*(dcCoSelect=1) + OpCo2!AD3771*(dcCoSelect=2) + OpCo3!AD3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3771*(dcCoSelect=1) + OpCo2!AE3771*(dcCoSelect=2) + OpCo3!AE3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3771*(dcCoSelect=1) + OpCo2!AF3771*(dcCoSelect=2) + OpCo3!AF3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3771*(dcCoSelect=1) + OpCo2!AG3771*(dcCoSelect=2) + OpCo3!AG3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3771*(dcCoSelect=1) + OpCo2!AH3771*(dcCoSelect=2) + OpCo3!AH3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3771*(dcCoSelect=1) + OpCo2!AI3771*(dcCoSelect=2) + OpCo3!AI3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3771*(dcCoSelect=1) + OpCo2!AJ3771*(dcCoSelect=2) + OpCo3!AJ3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3771*(dcCoSelect=1) + OpCo2!AK3771*(dcCoSelect=2) + OpCo3!AK3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3771*(dcCoSelect=1) + OpCo2!AL3771*(dcCoSelect=2) + OpCo3!AL3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3771*(dcCoSelect=1) + OpCo2!AM3771*(dcCoSelect=2) + OpCo3!AM3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3771*(dcCoSelect=1) + OpCo2!AN3771*(dcCoSelect=2) + OpCo3!AN3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3771*(dcCoSelect=1) + OpCo2!AO3771*(dcCoSelect=2) + OpCo3!AO3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3771*(dcCoSelect=1) + OpCo2!AP3771*(dcCoSelect=2) + OpCo3!AP3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3771*(dcCoSelect=1) + OpCo2!AQ3771*(dcCoSelect=2) + OpCo3!AQ3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3771*(dcCoSelect=1) + OpCo2!AR3771*(dcCoSelect=2) + OpCo3!AR3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3771*(dcCoSelect=1) + OpCo2!AS3771*(dcCoSelect=2) + OpCo3!AS3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3771*(dcCoSelect=1) + OpCo2!AT3771*(dcCoSelect=2) + OpCo3!AT3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3771*(dcCoSelect=1) + OpCo2!AU3771*(dcCoSelect=2) + OpCo3!AU3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3771*(dcCoSelect=1) + OpCo2!AV3771*(dcCoSelect=2) + OpCo3!AV3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3771*(dcCoSelect=1) + OpCo2!AW3771*(dcCoSelect=2) + OpCo3!AW3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3771*(dcCoSelect=1) + OpCo2!AX3771*(dcCoSelect=2) + OpCo3!AX3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3771*(dcCoSelect=1) + OpCo2!AY3771*(dcCoSelect=2) + OpCo3!AY3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3771*(dcCoSelect=1) + OpCo2!AZ3771*(dcCoSelect=2) + OpCo3!AZ3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3771*(dcCoSelect=1) + OpCo2!BA3771*(dcCoSelect=2) + OpCo3!BA3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3771*(dcCoSelect=1) + OpCo2!BB3771*(dcCoSelect=2) + OpCo3!BB3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3771*(dcCoSelect=1) + OpCo2!BC3771*(dcCoSelect=2) + OpCo3!BC3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3771*(dcCoSelect=1) + OpCo2!BD3771*(dcCoSelect=2) + OpCo3!BD3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3771*(dcCoSelect=1) + OpCo2!BE3771*(dcCoSelect=2) + OpCo3!BE3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3771*(dcCoSelect=1) + OpCo2!BF3771*(dcCoSelect=2) + OpCo3!BF3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3771*(dcCoSelect=1) + OpCo2!BG3771*(dcCoSelect=2) + OpCo3!BG3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3771*(dcCoSelect=1) + OpCo2!BH3771*(dcCoSelect=2) + OpCo3!BH3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3771*(dcCoSelect=1) + OpCo2!BI3771*(dcCoSelect=2) + OpCo3!BI3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3771*(dcCoSelect=1) + OpCo2!BJ3771*(dcCoSelect=2) + OpCo3!BJ3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3771*(dcCoSelect=1) + OpCo2!BK3771*(dcCoSelect=2) + OpCo3!BK3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3771*(dcCoSelect=1) + OpCo2!BL3771*(dcCoSelect=2) + OpCo3!BL3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3771*(dcCoSelect=1) + OpCo2!BM3771*(dcCoSelect=2) + OpCo3!BM3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3771*(dcCoSelect=1) + OpCo2!BN3771*(dcCoSelect=2) + OpCo3!BN3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3771*(dcCoSelect=1) + OpCo2!BO3771*(dcCoSelect=2) + OpCo3!BO3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3771*(dcCoSelect=1) + OpCo2!BP3771*(dcCoSelect=2) + OpCo3!BP3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3771*(dcCoSelect=1) + OpCo2!BQ3771*(dcCoSelect=2) + OpCo3!BQ3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3771*(dcCoSelect=1) + OpCo2!BR3771*(dcCoSelect=2) + OpCo3!BR3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3771*(dcCoSelect=1) + OpCo2!BS3771*(dcCoSelect=2) + OpCo3!BS3771*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3771*(dcCoSelect=1) + OpCo2!BT3771*(dcCoSelect=2) + OpCo3!BT3771*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1239&\"-\"&SYS_Admin!$G$801","v":"Nominal-GHNF-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3774*(dcCoSelect=1) + OpCo2!M3774*(dcCoSelect=2) + OpCo3!M3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3774*(dcCoSelect=1) + OpCo2!N3774*(dcCoSelect=2) + OpCo3!N3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3774*(dcCoSelect=1) + OpCo2!O3774*(dcCoSelect=2) + OpCo3!O3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3774*(dcCoSelect=1) + OpCo2!P3774*(dcCoSelect=2) + OpCo3!P3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3774*(dcCoSelect=1) + OpCo2!Q3774*(dcCoSelect=2) + OpCo3!Q3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3774*(dcCoSelect=1) + OpCo2!R3774*(dcCoSelect=2) + OpCo3!R3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3774*(dcCoSelect=1) + OpCo2!S3774*(dcCoSelect=2) + OpCo3!S3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3774*(dcCoSelect=1) + OpCo2!T3774*(dcCoSelect=2) + OpCo3!T3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3774*(dcCoSelect=1) + OpCo2!U3774*(dcCoSelect=2) + OpCo3!U3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3774*(dcCoSelect=1) + OpCo2!V3774*(dcCoSelect=2) + OpCo3!V3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3774*(dcCoSelect=1) + OpCo2!W3774*(dcCoSelect=2) + OpCo3!W3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3774*(dcCoSelect=1) + OpCo2!X3774*(dcCoSelect=2) + OpCo3!X3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3774*(dcCoSelect=1) + OpCo2!Y3774*(dcCoSelect=2) + OpCo3!Y3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3774*(dcCoSelect=1) + OpCo2!Z3774*(dcCoSelect=2) + OpCo3!Z3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3774*(dcCoSelect=1) + OpCo2!AA3774*(dcCoSelect=2) + OpCo3!AA3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3774*(dcCoSelect=1) + OpCo2!AB3774*(dcCoSelect=2) + OpCo3!AB3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3774*(dcCoSelect=1) + OpCo2!AC3774*(dcCoSelect=2) + OpCo3!AC3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3774*(dcCoSelect=1) + OpCo2!AD3774*(dcCoSelect=2) + OpCo3!AD3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3774*(dcCoSelect=1) + OpCo2!AE3774*(dcCoSelect=2) + OpCo3!AE3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3774*(dcCoSelect=1) + OpCo2!AF3774*(dcCoSelect=2) + OpCo3!AF3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3774*(dcCoSelect=1) + OpCo2!AG3774*(dcCoSelect=2) + OpCo3!AG3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3774*(dcCoSelect=1) + OpCo2!AH3774*(dcCoSelect=2) + OpCo3!AH3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3774*(dcCoSelect=1) + OpCo2!AI3774*(dcCoSelect=2) + OpCo3!AI3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3774*(dcCoSelect=1) + OpCo2!AJ3774*(dcCoSelect=2) + OpCo3!AJ3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3774*(dcCoSelect=1) + OpCo2!AK3774*(dcCoSelect=2) + OpCo3!AK3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3774*(dcCoSelect=1) + OpCo2!AL3774*(dcCoSelect=2) + OpCo3!AL3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3774*(dcCoSelect=1) + OpCo2!AM3774*(dcCoSelect=2) + OpCo3!AM3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3774*(dcCoSelect=1) + OpCo2!AN3774*(dcCoSelect=2) + OpCo3!AN3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3774*(dcCoSelect=1) + OpCo2!AO3774*(dcCoSelect=2) + OpCo3!AO3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3774*(dcCoSelect=1) + OpCo2!AP3774*(dcCoSelect=2) + OpCo3!AP3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3774*(dcCoSelect=1) + OpCo2!AQ3774*(dcCoSelect=2) + OpCo3!AQ3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3774*(dcCoSelect=1) + OpCo2!AR3774*(dcCoSelect=2) + OpCo3!AR3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3774*(dcCoSelect=1) + OpCo2!AS3774*(dcCoSelect=2) + OpCo3!AS3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3774*(dcCoSelect=1) + OpCo2!AT3774*(dcCoSelect=2) + OpCo3!AT3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3774*(dcCoSelect=1) + OpCo2!AU3774*(dcCoSelect=2) + OpCo3!AU3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3774*(dcCoSelect=1) + OpCo2!AV3774*(dcCoSelect=2) + OpCo3!AV3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3774*(dcCoSelect=1) + OpCo2!AW3774*(dcCoSelect=2) + OpCo3!AW3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3774*(dcCoSelect=1) + OpCo2!AX3774*(dcCoSelect=2) + OpCo3!AX3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3774*(dcCoSelect=1) + OpCo2!AY3774*(dcCoSelect=2) + OpCo3!AY3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3774*(dcCoSelect=1) + OpCo2!AZ3774*(dcCoSelect=2) + OpCo3!AZ3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3774*(dcCoSelect=1) + OpCo2!BA3774*(dcCoSelect=2) + OpCo3!BA3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3774*(dcCoSelect=1) + OpCo2!BB3774*(dcCoSelect=2) + OpCo3!BB3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3774*(dcCoSelect=1) + OpCo2!BC3774*(dcCoSelect=2) + OpCo3!BC3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3774*(dcCoSelect=1) + OpCo2!BD3774*(dcCoSelect=2) + OpCo3!BD3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3774*(dcCoSelect=1) + OpCo2!BE3774*(dcCoSelect=2) + OpCo3!BE3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3774*(dcCoSelect=1) + OpCo2!BF3774*(dcCoSelect=2) + OpCo3!BF3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3774*(dcCoSelect=1) + OpCo2!BG3774*(dcCoSelect=2) + OpCo3!BG3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3774*(dcCoSelect=1) + OpCo2!BH3774*(dcCoSelect=2) + OpCo3!BH3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3774*(dcCoSelect=1) + OpCo2!BI3774*(dcCoSelect=2) + OpCo3!BI3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3774*(dcCoSelect=1) + OpCo2!BJ3774*(dcCoSelect=2) + OpCo3!BJ3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3774*(dcCoSelect=1) + OpCo2!BK3774*(dcCoSelect=2) + OpCo3!BK3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3774*(dcCoSelect=1) + OpCo2!BL3774*(dcCoSelect=2) + OpCo3!BL3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3774*(dcCoSelect=1) + OpCo2!BM3774*(dcCoSelect=2) + OpCo3!BM3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3774*(dcCoSelect=1) + OpCo2!BN3774*(dcCoSelect=2) + OpCo3!BN3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3774*(dcCoSelect=1) + OpCo2!BO3774*(dcCoSelect=2) + OpCo3!BO3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3774*(dcCoSelect=1) + OpCo2!BP3774*(dcCoSelect=2) + OpCo3!BP3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3774*(dcCoSelect=1) + OpCo2!BQ3774*(dcCoSelect=2) + OpCo3!BQ3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3774*(dcCoSelect=1) + OpCo2!BR3774*(dcCoSelect=2) + OpCo3!BR3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3774*(dcCoSelect=1) + OpCo2!BS3774*(dcCoSelect=2) + OpCo3!BS3774*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3774*(dcCoSelect=1) + OpCo2!BT3774*(dcCoSelect=2) + OpCo3!BT3774*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1241&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3776*(dcCoSelect=1) + OpCo2!M3776*(dcCoSelect=2) + OpCo3!M3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3776*(dcCoSelect=1) + OpCo2!N3776*(dcCoSelect=2) + OpCo3!N3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3776*(dcCoSelect=1) + OpCo2!O3776*(dcCoSelect=2) + OpCo3!O3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3776*(dcCoSelect=1) + OpCo2!P3776*(dcCoSelect=2) + OpCo3!P3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3776*(dcCoSelect=1) + OpCo2!Q3776*(dcCoSelect=2) + OpCo3!Q3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3776*(dcCoSelect=1) + OpCo2!R3776*(dcCoSelect=2) + OpCo3!R3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3776*(dcCoSelect=1) + OpCo2!S3776*(dcCoSelect=2) + OpCo3!S3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3776*(dcCoSelect=1) + OpCo2!T3776*(dcCoSelect=2) + OpCo3!T3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3776*(dcCoSelect=1) + OpCo2!U3776*(dcCoSelect=2) + OpCo3!U3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3776*(dcCoSelect=1) + OpCo2!V3776*(dcCoSelect=2) + OpCo3!V3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3776*(dcCoSelect=1) + OpCo2!W3776*(dcCoSelect=2) + OpCo3!W3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3776*(dcCoSelect=1) + OpCo2!X3776*(dcCoSelect=2) + OpCo3!X3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3776*(dcCoSelect=1) + OpCo2!Y3776*(dcCoSelect=2) + OpCo3!Y3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3776*(dcCoSelect=1) + OpCo2!Z3776*(dcCoSelect=2) + OpCo3!Z3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3776*(dcCoSelect=1) + OpCo2!AA3776*(dcCoSelect=2) + OpCo3!AA3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3776*(dcCoSelect=1) + OpCo2!AB3776*(dcCoSelect=2) + OpCo3!AB3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3776*(dcCoSelect=1) + OpCo2!AC3776*(dcCoSelect=2) + OpCo3!AC3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3776*(dcCoSelect=1) + OpCo2!AD3776*(dcCoSelect=2) + OpCo3!AD3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3776*(dcCoSelect=1) + OpCo2!AE3776*(dcCoSelect=2) + OpCo3!AE3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3776*(dcCoSelect=1) + OpCo2!AF3776*(dcCoSelect=2) + OpCo3!AF3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3776*(dcCoSelect=1) + OpCo2!AG3776*(dcCoSelect=2) + OpCo3!AG3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3776*(dcCoSelect=1) + OpCo2!AH3776*(dcCoSelect=2) + OpCo3!AH3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3776*(dcCoSelect=1) + OpCo2!AI3776*(dcCoSelect=2) + OpCo3!AI3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3776*(dcCoSelect=1) + OpCo2!AJ3776*(dcCoSelect=2) + OpCo3!AJ3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3776*(dcCoSelect=1) + OpCo2!AK3776*(dcCoSelect=2) + OpCo3!AK3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3776*(dcCoSelect=1) + OpCo2!AL3776*(dcCoSelect=2) + OpCo3!AL3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3776*(dcCoSelect=1) + OpCo2!AM3776*(dcCoSelect=2) + OpCo3!AM3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3776*(dcCoSelect=1) + OpCo2!AN3776*(dcCoSelect=2) + OpCo3!AN3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3776*(dcCoSelect=1) + OpCo2!AO3776*(dcCoSelect=2) + OpCo3!AO3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3776*(dcCoSelect=1) + OpCo2!AP3776*(dcCoSelect=2) + OpCo3!AP3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3776*(dcCoSelect=1) + OpCo2!AQ3776*(dcCoSelect=2) + OpCo3!AQ3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3776*(dcCoSelect=1) + OpCo2!AR3776*(dcCoSelect=2) + OpCo3!AR3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3776*(dcCoSelect=1) + OpCo2!AS3776*(dcCoSelect=2) + OpCo3!AS3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3776*(dcCoSelect=1) + OpCo2!AT3776*(dcCoSelect=2) + OpCo3!AT3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3776*(dcCoSelect=1) + OpCo2!AU3776*(dcCoSelect=2) + OpCo3!AU3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3776*(dcCoSelect=1) + OpCo2!AV3776*(dcCoSelect=2) + OpCo3!AV3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3776*(dcCoSelect=1) + OpCo2!AW3776*(dcCoSelect=2) + OpCo3!AW3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3776*(dcCoSelect=1) + OpCo2!AX3776*(dcCoSelect=2) + OpCo3!AX3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3776*(dcCoSelect=1) + OpCo2!AY3776*(dcCoSelect=2) + OpCo3!AY3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3776*(dcCoSelect=1) + OpCo2!AZ3776*(dcCoSelect=2) + OpCo3!AZ3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3776*(dcCoSelect=1) + OpCo2!BA3776*(dcCoSelect=2) + OpCo3!BA3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3776*(dcCoSelect=1) + OpCo2!BB3776*(dcCoSelect=2) + OpCo3!BB3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3776*(dcCoSelect=1) + OpCo2!BC3776*(dcCoSelect=2) + OpCo3!BC3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3776*(dcCoSelect=1) + OpCo2!BD3776*(dcCoSelect=2) + OpCo3!BD3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3776*(dcCoSelect=1) + OpCo2!BE3776*(dcCoSelect=2) + OpCo3!BE3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3776*(dcCoSelect=1) + OpCo2!BF3776*(dcCoSelect=2) + OpCo3!BF3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3776*(dcCoSelect=1) + OpCo2!BG3776*(dcCoSelect=2) + OpCo3!BG3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3776*(dcCoSelect=1) + OpCo2!BH3776*(dcCoSelect=2) + OpCo3!BH3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3776*(dcCoSelect=1) + OpCo2!BI3776*(dcCoSelect=2) + OpCo3!BI3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3776*(dcCoSelect=1) + OpCo2!BJ3776*(dcCoSelect=2) + OpCo3!BJ3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3776*(dcCoSelect=1) + OpCo2!BK3776*(dcCoSelect=2) + OpCo3!BK3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3776*(dcCoSelect=1) + OpCo2!BL3776*(dcCoSelect=2) + OpCo3!BL3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3776*(dcCoSelect=1) + OpCo2!BM3776*(dcCoSelect=2) + OpCo3!BM3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3776*(dcCoSelect=1) + OpCo2!BN3776*(dcCoSelect=2) + OpCo3!BN3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3776*(dcCoSelect=1) + OpCo2!BO3776*(dcCoSelect=2) + OpCo3!BO3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3776*(dcCoSelect=1) + OpCo2!BP3776*(dcCoSelect=2) + OpCo3!BP3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3776*(dcCoSelect=1) + OpCo2!BQ3776*(dcCoSelect=2) + OpCo3!BQ3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3776*(dcCoSelect=1) + OpCo2!BR3776*(dcCoSelect=2) + OpCo3!BR3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3776*(dcCoSelect=1) + OpCo2!BS3776*(dcCoSelect=2) + OpCo3!BS3776*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3776*(dcCoSelect=1) + OpCo2!BT3776*(dcCoSelect=2) + OpCo3!BT3776*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$613","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1244&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3779*(dcCoSelect=1) + OpCo2!M3779*(dcCoSelect=2) + OpCo3!M3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3779*(dcCoSelect=1) + OpCo2!N3779*(dcCoSelect=2) + OpCo3!N3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3779*(dcCoSelect=1) + OpCo2!O3779*(dcCoSelect=2) + OpCo3!O3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3779*(dcCoSelect=1) + OpCo2!P3779*(dcCoSelect=2) + OpCo3!P3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3779*(dcCoSelect=1) + OpCo2!Q3779*(dcCoSelect=2) + OpCo3!Q3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3779*(dcCoSelect=1) + OpCo2!R3779*(dcCoSelect=2) + OpCo3!R3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3779*(dcCoSelect=1) + OpCo2!S3779*(dcCoSelect=2) + OpCo3!S3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3779*(dcCoSelect=1) + OpCo2!T3779*(dcCoSelect=2) + OpCo3!T3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3779*(dcCoSelect=1) + OpCo2!U3779*(dcCoSelect=2) + OpCo3!U3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3779*(dcCoSelect=1) + OpCo2!V3779*(dcCoSelect=2) + OpCo3!V3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3779*(dcCoSelect=1) + OpCo2!W3779*(dcCoSelect=2) + OpCo3!W3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3779*(dcCoSelect=1) + OpCo2!X3779*(dcCoSelect=2) + OpCo3!X3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3779*(dcCoSelect=1) + OpCo2!Y3779*(dcCoSelect=2) + OpCo3!Y3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3779*(dcCoSelect=1) + OpCo2!Z3779*(dcCoSelect=2) + OpCo3!Z3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3779*(dcCoSelect=1) + OpCo2!AA3779*(dcCoSelect=2) + OpCo3!AA3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3779*(dcCoSelect=1) + OpCo2!AB3779*(dcCoSelect=2) + OpCo3!AB3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3779*(dcCoSelect=1) + OpCo2!AC3779*(dcCoSelect=2) + OpCo3!AC3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3779*(dcCoSelect=1) + OpCo2!AD3779*(dcCoSelect=2) + OpCo3!AD3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3779*(dcCoSelect=1) + OpCo2!AE3779*(dcCoSelect=2) + OpCo3!AE3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3779*(dcCoSelect=1) + OpCo2!AF3779*(dcCoSelect=2) + OpCo3!AF3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3779*(dcCoSelect=1) + OpCo2!AG3779*(dcCoSelect=2) + OpCo3!AG3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3779*(dcCoSelect=1) + OpCo2!AH3779*(dcCoSelect=2) + OpCo3!AH3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3779*(dcCoSelect=1) + OpCo2!AI3779*(dcCoSelect=2) + OpCo3!AI3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3779*(dcCoSelect=1) + OpCo2!AJ3779*(dcCoSelect=2) + OpCo3!AJ3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3779*(dcCoSelect=1) + OpCo2!AK3779*(dcCoSelect=2) + OpCo3!AK3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3779*(dcCoSelect=1) + OpCo2!AL3779*(dcCoSelect=2) + OpCo3!AL3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3779*(dcCoSelect=1) + OpCo2!AM3779*(dcCoSelect=2) + OpCo3!AM3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3779*(dcCoSelect=1) + OpCo2!AN3779*(dcCoSelect=2) + OpCo3!AN3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3779*(dcCoSelect=1) + OpCo2!AO3779*(dcCoSelect=2) + OpCo3!AO3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3779*(dcCoSelect=1) + OpCo2!AP3779*(dcCoSelect=2) + OpCo3!AP3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3779*(dcCoSelect=1) + OpCo2!AQ3779*(dcCoSelect=2) + OpCo3!AQ3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3779*(dcCoSelect=1) + OpCo2!AR3779*(dcCoSelect=2) + OpCo3!AR3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3779*(dcCoSelect=1) + OpCo2!AS3779*(dcCoSelect=2) + OpCo3!AS3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3779*(dcCoSelect=1) + OpCo2!AT3779*(dcCoSelect=2) + OpCo3!AT3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3779*(dcCoSelect=1) + OpCo2!AU3779*(dcCoSelect=2) + OpCo3!AU3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3779*(dcCoSelect=1) + OpCo2!AV3779*(dcCoSelect=2) + OpCo3!AV3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3779*(dcCoSelect=1) + OpCo2!AW3779*(dcCoSelect=2) + OpCo3!AW3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3779*(dcCoSelect=1) + OpCo2!AX3779*(dcCoSelect=2) + OpCo3!AX3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3779*(dcCoSelect=1) + OpCo2!AY3779*(dcCoSelect=2) + OpCo3!AY3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3779*(dcCoSelect=1) + OpCo2!AZ3779*(dcCoSelect=2) + OpCo3!AZ3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3779*(dcCoSelect=1) + OpCo2!BA3779*(dcCoSelect=2) + OpCo3!BA3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3779*(dcCoSelect=1) + OpCo2!BB3779*(dcCoSelect=2) + OpCo3!BB3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3779*(dcCoSelect=1) + OpCo2!BC3779*(dcCoSelect=2) + OpCo3!BC3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3779*(dcCoSelect=1) + OpCo2!BD3779*(dcCoSelect=2) + OpCo3!BD3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3779*(dcCoSelect=1) + OpCo2!BE3779*(dcCoSelect=2) + OpCo3!BE3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3779*(dcCoSelect=1) + OpCo2!BF3779*(dcCoSelect=2) + OpCo3!BF3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3779*(dcCoSelect=1) + OpCo2!BG3779*(dcCoSelect=2) + OpCo3!BG3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3779*(dcCoSelect=1) + OpCo2!BH3779*(dcCoSelect=2) + OpCo3!BH3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3779*(dcCoSelect=1) + OpCo2!BI3779*(dcCoSelect=2) + OpCo3!BI3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3779*(dcCoSelect=1) + OpCo2!BJ3779*(dcCoSelect=2) + OpCo3!BJ3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3779*(dcCoSelect=1) + OpCo2!BK3779*(dcCoSelect=2) + OpCo3!BK3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3779*(dcCoSelect=1) + OpCo2!BL3779*(dcCoSelect=2) + OpCo3!BL3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3779*(dcCoSelect=1) + OpCo2!BM3779*(dcCoSelect=2) + OpCo3!BM3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3779*(dcCoSelect=1) + OpCo2!BN3779*(dcCoSelect=2) + OpCo3!BN3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3779*(dcCoSelect=1) + OpCo2!BO3779*(dcCoSelect=2) + OpCo3!BO3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3779*(dcCoSelect=1) + OpCo2!BP3779*(dcCoSelect=2) + OpCo3!BP3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3779*(dcCoSelect=1) + OpCo2!BQ3779*(dcCoSelect=2) + OpCo3!BQ3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3779*(dcCoSelect=1) + OpCo2!BR3779*(dcCoSelect=2) + OpCo3!BR3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3779*(dcCoSelect=1) + OpCo2!BS3779*(dcCoSelect=2) + OpCo3!BS3779*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3779*(dcCoSelect=1) + OpCo2!BT3779*(dcCoSelect=2) + OpCo3!BT3779*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$614","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1245&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3780*(dcCoSelect=1) + OpCo2!M3780*(dcCoSelect=2) + OpCo3!M3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3780*(dcCoSelect=1) + OpCo2!N3780*(dcCoSelect=2) + OpCo3!N3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3780*(dcCoSelect=1) + OpCo2!O3780*(dcCoSelect=2) + OpCo3!O3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3780*(dcCoSelect=1) + OpCo2!P3780*(dcCoSelect=2) + OpCo3!P3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3780*(dcCoSelect=1) + OpCo2!Q3780*(dcCoSelect=2) + OpCo3!Q3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3780*(dcCoSelect=1) + OpCo2!R3780*(dcCoSelect=2) + OpCo3!R3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3780*(dcCoSelect=1) + OpCo2!S3780*(dcCoSelect=2) + OpCo3!S3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3780*(dcCoSelect=1) + OpCo2!T3780*(dcCoSelect=2) + OpCo3!T3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3780*(dcCoSelect=1) + OpCo2!U3780*(dcCoSelect=2) + OpCo3!U3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3780*(dcCoSelect=1) + OpCo2!V3780*(dcCoSelect=2) + OpCo3!V3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3780*(dcCoSelect=1) + OpCo2!W3780*(dcCoSelect=2) + OpCo3!W3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3780*(dcCoSelect=1) + OpCo2!X3780*(dcCoSelect=2) + OpCo3!X3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3780*(dcCoSelect=1) + OpCo2!Y3780*(dcCoSelect=2) + OpCo3!Y3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3780*(dcCoSelect=1) + OpCo2!Z3780*(dcCoSelect=2) + OpCo3!Z3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3780*(dcCoSelect=1) + OpCo2!AA3780*(dcCoSelect=2) + OpCo3!AA3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3780*(dcCoSelect=1) + OpCo2!AB3780*(dcCoSelect=2) + OpCo3!AB3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3780*(dcCoSelect=1) + OpCo2!AC3780*(dcCoSelect=2) + OpCo3!AC3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3780*(dcCoSelect=1) + OpCo2!AD3780*(dcCoSelect=2) + OpCo3!AD3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3780*(dcCoSelect=1) + OpCo2!AE3780*(dcCoSelect=2) + OpCo3!AE3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3780*(dcCoSelect=1) + OpCo2!AF3780*(dcCoSelect=2) + OpCo3!AF3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3780*(dcCoSelect=1) + OpCo2!AG3780*(dcCoSelect=2) + OpCo3!AG3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3780*(dcCoSelect=1) + OpCo2!AH3780*(dcCoSelect=2) + OpCo3!AH3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3780*(dcCoSelect=1) + OpCo2!AI3780*(dcCoSelect=2) + OpCo3!AI3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3780*(dcCoSelect=1) + OpCo2!AJ3780*(dcCoSelect=2) + OpCo3!AJ3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3780*(dcCoSelect=1) + OpCo2!AK3780*(dcCoSelect=2) + OpCo3!AK3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3780*(dcCoSelect=1) + OpCo2!AL3780*(dcCoSelect=2) + OpCo3!AL3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3780*(dcCoSelect=1) + OpCo2!AM3780*(dcCoSelect=2) + OpCo3!AM3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3780*(dcCoSelect=1) + OpCo2!AN3780*(dcCoSelect=2) + OpCo3!AN3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3780*(dcCoSelect=1) + OpCo2!AO3780*(dcCoSelect=2) + OpCo3!AO3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3780*(dcCoSelect=1) + OpCo2!AP3780*(dcCoSelect=2) + OpCo3!AP3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3780*(dcCoSelect=1) + OpCo2!AQ3780*(dcCoSelect=2) + OpCo3!AQ3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3780*(dcCoSelect=1) + OpCo2!AR3780*(dcCoSelect=2) + OpCo3!AR3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3780*(dcCoSelect=1) + OpCo2!AS3780*(dcCoSelect=2) + OpCo3!AS3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3780*(dcCoSelect=1) + OpCo2!AT3780*(dcCoSelect=2) + OpCo3!AT3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3780*(dcCoSelect=1) + OpCo2!AU3780*(dcCoSelect=2) + OpCo3!AU3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3780*(dcCoSelect=1) + OpCo2!AV3780*(dcCoSelect=2) + OpCo3!AV3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3780*(dcCoSelect=1) + OpCo2!AW3780*(dcCoSelect=2) + OpCo3!AW3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3780*(dcCoSelect=1) + OpCo2!AX3780*(dcCoSelect=2) + OpCo3!AX3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3780*(dcCoSelect=1) + OpCo2!AY3780*(dcCoSelect=2) + OpCo3!AY3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3780*(dcCoSelect=1) + OpCo2!AZ3780*(dcCoSelect=2) + OpCo3!AZ3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3780*(dcCoSelect=1) + OpCo2!BA3780*(dcCoSelect=2) + OpCo3!BA3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3780*(dcCoSelect=1) + OpCo2!BB3780*(dcCoSelect=2) + OpCo3!BB3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3780*(dcCoSelect=1) + OpCo2!BC3780*(dcCoSelect=2) + OpCo3!BC3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3780*(dcCoSelect=1) + OpCo2!BD3780*(dcCoSelect=2) + OpCo3!BD3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3780*(dcCoSelect=1) + OpCo2!BE3780*(dcCoSelect=2) + OpCo3!BE3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3780*(dcCoSelect=1) + OpCo2!BF3780*(dcCoSelect=2) + OpCo3!BF3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3780*(dcCoSelect=1) + OpCo2!BG3780*(dcCoSelect=2) + OpCo3!BG3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3780*(dcCoSelect=1) + OpCo2!BH3780*(dcCoSelect=2) + OpCo3!BH3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3780*(dcCoSelect=1) + OpCo2!BI3780*(dcCoSelect=2) + OpCo3!BI3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3780*(dcCoSelect=1) + OpCo2!BJ3780*(dcCoSelect=2) + OpCo3!BJ3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3780*(dcCoSelect=1) + OpCo2!BK3780*(dcCoSelect=2) + OpCo3!BK3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3780*(dcCoSelect=1) + OpCo2!BL3780*(dcCoSelect=2) + OpCo3!BL3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3780*(dcCoSelect=1) + OpCo2!BM3780*(dcCoSelect=2) + OpCo3!BM3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3780*(dcCoSelect=1) + OpCo2!BN3780*(dcCoSelect=2) + OpCo3!BN3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3780*(dcCoSelect=1) + OpCo2!BO3780*(dcCoSelect=2) + OpCo3!BO3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3780*(dcCoSelect=1) + OpCo2!BP3780*(dcCoSelect=2) + OpCo3!BP3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3780*(dcCoSelect=1) + OpCo2!BQ3780*(dcCoSelect=2) + OpCo3!BQ3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3780*(dcCoSelect=1) + OpCo2!BR3780*(dcCoSelect=2) + OpCo3!BR3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3780*(dcCoSelect=1) + OpCo2!BS3780*(dcCoSelect=2) + OpCo3!BS3780*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3780*(dcCoSelect=1) + OpCo2!BT3780*(dcCoSelect=2) + OpCo3!BT3780*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$618","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1249&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3784*(dcCoSelect=1) + OpCo2!M3784*(dcCoSelect=2) + OpCo3!M3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3784*(dcCoSelect=1) + OpCo2!N3784*(dcCoSelect=2) + OpCo3!N3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3784*(dcCoSelect=1) + OpCo2!O3784*(dcCoSelect=2) + OpCo3!O3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3784*(dcCoSelect=1) + OpCo2!P3784*(dcCoSelect=2) + OpCo3!P3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3784*(dcCoSelect=1) + OpCo2!Q3784*(dcCoSelect=2) + OpCo3!Q3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3784*(dcCoSelect=1) + OpCo2!R3784*(dcCoSelect=2) + OpCo3!R3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3784*(dcCoSelect=1) + OpCo2!S3784*(dcCoSelect=2) + OpCo3!S3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3784*(dcCoSelect=1) + OpCo2!T3784*(dcCoSelect=2) + OpCo3!T3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3784*(dcCoSelect=1) + OpCo2!U3784*(dcCoSelect=2) + OpCo3!U3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3784*(dcCoSelect=1) + OpCo2!V3784*(dcCoSelect=2) + OpCo3!V3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3784*(dcCoSelect=1) + OpCo2!W3784*(dcCoSelect=2) + OpCo3!W3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3784*(dcCoSelect=1) + OpCo2!X3784*(dcCoSelect=2) + OpCo3!X3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3784*(dcCoSelect=1) + OpCo2!Y3784*(dcCoSelect=2) + OpCo3!Y3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3784*(dcCoSelect=1) + OpCo2!Z3784*(dcCoSelect=2) + OpCo3!Z3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3784*(dcCoSelect=1) + OpCo2!AA3784*(dcCoSelect=2) + OpCo3!AA3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3784*(dcCoSelect=1) + OpCo2!AB3784*(dcCoSelect=2) + OpCo3!AB3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3784*(dcCoSelect=1) + OpCo2!AC3784*(dcCoSelect=2) + OpCo3!AC3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3784*(dcCoSelect=1) + OpCo2!AD3784*(dcCoSelect=2) + OpCo3!AD3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3784*(dcCoSelect=1) + OpCo2!AE3784*(dcCoSelect=2) + OpCo3!AE3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3784*(dcCoSelect=1) + OpCo2!AF3784*(dcCoSelect=2) + OpCo3!AF3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3784*(dcCoSelect=1) + OpCo2!AG3784*(dcCoSelect=2) + OpCo3!AG3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3784*(dcCoSelect=1) + OpCo2!AH3784*(dcCoSelect=2) + OpCo3!AH3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3784*(dcCoSelect=1) + OpCo2!AI3784*(dcCoSelect=2) + OpCo3!AI3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3784*(dcCoSelect=1) + OpCo2!AJ3784*(dcCoSelect=2) + OpCo3!AJ3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3784*(dcCoSelect=1) + OpCo2!AK3784*(dcCoSelect=2) + OpCo3!AK3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3784*(dcCoSelect=1) + OpCo2!AL3784*(dcCoSelect=2) + OpCo3!AL3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3784*(dcCoSelect=1) + OpCo2!AM3784*(dcCoSelect=2) + OpCo3!AM3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3784*(dcCoSelect=1) + OpCo2!AN3784*(dcCoSelect=2) + OpCo3!AN3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3784*(dcCoSelect=1) + OpCo2!AO3784*(dcCoSelect=2) + OpCo3!AO3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3784*(dcCoSelect=1) + OpCo2!AP3784*(dcCoSelect=2) + OpCo3!AP3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3784*(dcCoSelect=1) + OpCo2!AQ3784*(dcCoSelect=2) + OpCo3!AQ3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3784*(dcCoSelect=1) + OpCo2!AR3784*(dcCoSelect=2) + OpCo3!AR3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3784*(dcCoSelect=1) + OpCo2!AS3784*(dcCoSelect=2) + OpCo3!AS3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3784*(dcCoSelect=1) + OpCo2!AT3784*(dcCoSelect=2) + OpCo3!AT3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3784*(dcCoSelect=1) + OpCo2!AU3784*(dcCoSelect=2) + OpCo3!AU3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3784*(dcCoSelect=1) + OpCo2!AV3784*(dcCoSelect=2) + OpCo3!AV3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3784*(dcCoSelect=1) + OpCo2!AW3784*(dcCoSelect=2) + OpCo3!AW3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3784*(dcCoSelect=1) + OpCo2!AX3784*(dcCoSelect=2) + OpCo3!AX3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3784*(dcCoSelect=1) + OpCo2!AY3784*(dcCoSelect=2) + OpCo3!AY3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3784*(dcCoSelect=1) + OpCo2!AZ3784*(dcCoSelect=2) + OpCo3!AZ3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3784*(dcCoSelect=1) + OpCo2!BA3784*(dcCoSelect=2) + OpCo3!BA3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3784*(dcCoSelect=1) + OpCo2!BB3784*(dcCoSelect=2) + OpCo3!BB3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3784*(dcCoSelect=1) + OpCo2!BC3784*(dcCoSelect=2) + OpCo3!BC3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3784*(dcCoSelect=1) + OpCo2!BD3784*(dcCoSelect=2) + OpCo3!BD3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3784*(dcCoSelect=1) + OpCo2!BE3784*(dcCoSelect=2) + OpCo3!BE3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3784*(dcCoSelect=1) + OpCo2!BF3784*(dcCoSelect=2) + OpCo3!BF3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3784*(dcCoSelect=1) + OpCo2!BG3784*(dcCoSelect=2) + OpCo3!BG3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3784*(dcCoSelect=1) + OpCo2!BH3784*(dcCoSelect=2) + OpCo3!BH3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3784*(dcCoSelect=1) + OpCo2!BI3784*(dcCoSelect=2) + OpCo3!BI3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3784*(dcCoSelect=1) + OpCo2!BJ3784*(dcCoSelect=2) + OpCo3!BJ3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3784*(dcCoSelect=1) + OpCo2!BK3784*(dcCoSelect=2) + OpCo3!BK3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3784*(dcCoSelect=1) + OpCo2!BL3784*(dcCoSelect=2) + OpCo3!BL3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3784*(dcCoSelect=1) + OpCo2!BM3784*(dcCoSelect=2) + OpCo3!BM3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3784*(dcCoSelect=1) + OpCo2!BN3784*(dcCoSelect=2) + OpCo3!BN3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3784*(dcCoSelect=1) + OpCo2!BO3784*(dcCoSelect=2) + OpCo3!BO3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3784*(dcCoSelect=1) + OpCo2!BP3784*(dcCoSelect=2) + OpCo3!BP3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3784*(dcCoSelect=1) + OpCo2!BQ3784*(dcCoSelect=2) + OpCo3!BQ3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3784*(dcCoSelect=1) + OpCo2!BR3784*(dcCoSelect=2) + OpCo3!BR3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3784*(dcCoSelect=1) + OpCo2!BS3784*(dcCoSelect=2) + OpCo3!BS3784*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3784*(dcCoSelect=1) + OpCo2!BT3784*(dcCoSelect=2) + OpCo3!BT3784*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1250&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3785*(dcCoSelect=1) + OpCo2!M3785*(dcCoSelect=2) + OpCo3!M3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3785*(dcCoSelect=1) + OpCo2!N3785*(dcCoSelect=2) + OpCo3!N3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3785*(dcCoSelect=1) + OpCo2!O3785*(dcCoSelect=2) + OpCo3!O3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3785*(dcCoSelect=1) + OpCo2!P3785*(dcCoSelect=2) + OpCo3!P3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3785*(dcCoSelect=1) + OpCo2!Q3785*(dcCoSelect=2) + OpCo3!Q3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3785*(dcCoSelect=1) + OpCo2!R3785*(dcCoSelect=2) + OpCo3!R3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3785*(dcCoSelect=1) + OpCo2!S3785*(dcCoSelect=2) + OpCo3!S3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3785*(dcCoSelect=1) + OpCo2!T3785*(dcCoSelect=2) + OpCo3!T3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3785*(dcCoSelect=1) + OpCo2!U3785*(dcCoSelect=2) + OpCo3!U3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3785*(dcCoSelect=1) + OpCo2!V3785*(dcCoSelect=2) + OpCo3!V3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3785*(dcCoSelect=1) + OpCo2!W3785*(dcCoSelect=2) + OpCo3!W3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3785*(dcCoSelect=1) + OpCo2!X3785*(dcCoSelect=2) + OpCo3!X3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3785*(dcCoSelect=1) + OpCo2!Y3785*(dcCoSelect=2) + OpCo3!Y3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3785*(dcCoSelect=1) + OpCo2!Z3785*(dcCoSelect=2) + OpCo3!Z3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3785*(dcCoSelect=1) + OpCo2!AA3785*(dcCoSelect=2) + OpCo3!AA3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3785*(dcCoSelect=1) + OpCo2!AB3785*(dcCoSelect=2) + OpCo3!AB3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3785*(dcCoSelect=1) + OpCo2!AC3785*(dcCoSelect=2) + OpCo3!AC3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3785*(dcCoSelect=1) + OpCo2!AD3785*(dcCoSelect=2) + OpCo3!AD3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3785*(dcCoSelect=1) + OpCo2!AE3785*(dcCoSelect=2) + OpCo3!AE3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3785*(dcCoSelect=1) + OpCo2!AF3785*(dcCoSelect=2) + OpCo3!AF3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3785*(dcCoSelect=1) + OpCo2!AG3785*(dcCoSelect=2) + OpCo3!AG3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3785*(dcCoSelect=1) + OpCo2!AH3785*(dcCoSelect=2) + OpCo3!AH3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3785*(dcCoSelect=1) + OpCo2!AI3785*(dcCoSelect=2) + OpCo3!AI3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3785*(dcCoSelect=1) + OpCo2!AJ3785*(dcCoSelect=2) + OpCo3!AJ3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3785*(dcCoSelect=1) + OpCo2!AK3785*(dcCoSelect=2) + OpCo3!AK3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3785*(dcCoSelect=1) + OpCo2!AL3785*(dcCoSelect=2) + OpCo3!AL3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3785*(dcCoSelect=1) + OpCo2!AM3785*(dcCoSelect=2) + OpCo3!AM3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3785*(dcCoSelect=1) + OpCo2!AN3785*(dcCoSelect=2) + OpCo3!AN3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3785*(dcCoSelect=1) + OpCo2!AO3785*(dcCoSelect=2) + OpCo3!AO3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3785*(dcCoSelect=1) + OpCo2!AP3785*(dcCoSelect=2) + OpCo3!AP3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3785*(dcCoSelect=1) + OpCo2!AQ3785*(dcCoSelect=2) + OpCo3!AQ3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3785*(dcCoSelect=1) + OpCo2!AR3785*(dcCoSelect=2) + OpCo3!AR3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3785*(dcCoSelect=1) + OpCo2!AS3785*(dcCoSelect=2) + OpCo3!AS3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3785*(dcCoSelect=1) + OpCo2!AT3785*(dcCoSelect=2) + OpCo3!AT3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3785*(dcCoSelect=1) + OpCo2!AU3785*(dcCoSelect=2) + OpCo3!AU3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3785*(dcCoSelect=1) + OpCo2!AV3785*(dcCoSelect=2) + OpCo3!AV3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3785*(dcCoSelect=1) + OpCo2!AW3785*(dcCoSelect=2) + OpCo3!AW3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3785*(dcCoSelect=1) + OpCo2!AX3785*(dcCoSelect=2) + OpCo3!AX3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3785*(dcCoSelect=1) + OpCo2!AY3785*(dcCoSelect=2) + OpCo3!AY3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3785*(dcCoSelect=1) + OpCo2!AZ3785*(dcCoSelect=2) + OpCo3!AZ3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3785*(dcCoSelect=1) + OpCo2!BA3785*(dcCoSelect=2) + OpCo3!BA3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3785*(dcCoSelect=1) + OpCo2!BB3785*(dcCoSelect=2) + OpCo3!BB3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3785*(dcCoSelect=1) + OpCo2!BC3785*(dcCoSelect=2) + OpCo3!BC3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3785*(dcCoSelect=1) + OpCo2!BD3785*(dcCoSelect=2) + OpCo3!BD3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3785*(dcCoSelect=1) + OpCo2!BE3785*(dcCoSelect=2) + OpCo3!BE3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3785*(dcCoSelect=1) + OpCo2!BF3785*(dcCoSelect=2) + OpCo3!BF3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3785*(dcCoSelect=1) + OpCo2!BG3785*(dcCoSelect=2) + OpCo3!BG3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3785*(dcCoSelect=1) + OpCo2!BH3785*(dcCoSelect=2) + OpCo3!BH3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3785*(dcCoSelect=1) + OpCo2!BI3785*(dcCoSelect=2) + OpCo3!BI3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3785*(dcCoSelect=1) + OpCo2!BJ3785*(dcCoSelect=2) + OpCo3!BJ3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3785*(dcCoSelect=1) + OpCo2!BK3785*(dcCoSelect=2) + OpCo3!BK3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3785*(dcCoSelect=1) + OpCo2!BL3785*(dcCoSelect=2) + OpCo3!BL3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3785*(dcCoSelect=1) + OpCo2!BM3785*(dcCoSelect=2) + OpCo3!BM3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3785*(dcCoSelect=1) + OpCo2!BN3785*(dcCoSelect=2) + OpCo3!BN3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3785*(dcCoSelect=1) + OpCo2!BO3785*(dcCoSelect=2) + OpCo3!BO3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3785*(dcCoSelect=1) + OpCo2!BP3785*(dcCoSelect=2) + OpCo3!BP3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3785*(dcCoSelect=1) + OpCo2!BQ3785*(dcCoSelect=2) + OpCo3!BQ3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3785*(dcCoSelect=1) + OpCo2!BR3785*(dcCoSelect=2) + OpCo3!BR3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3785*(dcCoSelect=1) + OpCo2!BS3785*(dcCoSelect=2) + OpCo3!BS3785*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3785*(dcCoSelect=1) + OpCo2!BT3785*(dcCoSelect=2) + OpCo3!BT3785*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1253&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3788*(dcCoSelect=1) + OpCo2!M3788*(dcCoSelect=2) + OpCo3!M3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3788*(dcCoSelect=1) + OpCo2!N3788*(dcCoSelect=2) + OpCo3!N3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3788*(dcCoSelect=1) + OpCo2!O3788*(dcCoSelect=2) + OpCo3!O3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3788*(dcCoSelect=1) + OpCo2!P3788*(dcCoSelect=2) + OpCo3!P3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3788*(dcCoSelect=1) + OpCo2!Q3788*(dcCoSelect=2) + OpCo3!Q3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3788*(dcCoSelect=1) + OpCo2!R3788*(dcCoSelect=2) + OpCo3!R3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3788*(dcCoSelect=1) + OpCo2!S3788*(dcCoSelect=2) + OpCo3!S3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3788*(dcCoSelect=1) + OpCo2!T3788*(dcCoSelect=2) + OpCo3!T3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3788*(dcCoSelect=1) + OpCo2!U3788*(dcCoSelect=2) + OpCo3!U3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3788*(dcCoSelect=1) + OpCo2!V3788*(dcCoSelect=2) + OpCo3!V3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3788*(dcCoSelect=1) + OpCo2!W3788*(dcCoSelect=2) + OpCo3!W3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3788*(dcCoSelect=1) + OpCo2!X3788*(dcCoSelect=2) + OpCo3!X3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3788*(dcCoSelect=1) + OpCo2!Y3788*(dcCoSelect=2) + OpCo3!Y3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3788*(dcCoSelect=1) + OpCo2!Z3788*(dcCoSelect=2) + OpCo3!Z3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3788*(dcCoSelect=1) + OpCo2!AA3788*(dcCoSelect=2) + OpCo3!AA3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3788*(dcCoSelect=1) + OpCo2!AB3788*(dcCoSelect=2) + OpCo3!AB3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3788*(dcCoSelect=1) + OpCo2!AC3788*(dcCoSelect=2) + OpCo3!AC3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3788*(dcCoSelect=1) + OpCo2!AD3788*(dcCoSelect=2) + OpCo3!AD3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3788*(dcCoSelect=1) + OpCo2!AE3788*(dcCoSelect=2) + OpCo3!AE3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3788*(dcCoSelect=1) + OpCo2!AF3788*(dcCoSelect=2) + OpCo3!AF3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3788*(dcCoSelect=1) + OpCo2!AG3788*(dcCoSelect=2) + OpCo3!AG3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3788*(dcCoSelect=1) + OpCo2!AH3788*(dcCoSelect=2) + OpCo3!AH3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3788*(dcCoSelect=1) + OpCo2!AI3788*(dcCoSelect=2) + OpCo3!AI3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3788*(dcCoSelect=1) + OpCo2!AJ3788*(dcCoSelect=2) + OpCo3!AJ3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3788*(dcCoSelect=1) + OpCo2!AK3788*(dcCoSelect=2) + OpCo3!AK3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3788*(dcCoSelect=1) + OpCo2!AL3788*(dcCoSelect=2) + OpCo3!AL3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3788*(dcCoSelect=1) + OpCo2!AM3788*(dcCoSelect=2) + OpCo3!AM3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3788*(dcCoSelect=1) + OpCo2!AN3788*(dcCoSelect=2) + OpCo3!AN3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3788*(dcCoSelect=1) + OpCo2!AO3788*(dcCoSelect=2) + OpCo3!AO3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3788*(dcCoSelect=1) + OpCo2!AP3788*(dcCoSelect=2) + OpCo3!AP3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3788*(dcCoSelect=1) + OpCo2!AQ3788*(dcCoSelect=2) + OpCo3!AQ3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3788*(dcCoSelect=1) + OpCo2!AR3788*(dcCoSelect=2) + OpCo3!AR3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3788*(dcCoSelect=1) + OpCo2!AS3788*(dcCoSelect=2) + OpCo3!AS3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3788*(dcCoSelect=1) + OpCo2!AT3788*(dcCoSelect=2) + OpCo3!AT3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3788*(dcCoSelect=1) + OpCo2!AU3788*(dcCoSelect=2) + OpCo3!AU3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3788*(dcCoSelect=1) + OpCo2!AV3788*(dcCoSelect=2) + OpCo3!AV3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3788*(dcCoSelect=1) + OpCo2!AW3788*(dcCoSelect=2) + OpCo3!AW3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3788*(dcCoSelect=1) + OpCo2!AX3788*(dcCoSelect=2) + OpCo3!AX3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3788*(dcCoSelect=1) + OpCo2!AY3788*(dcCoSelect=2) + OpCo3!AY3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3788*(dcCoSelect=1) + OpCo2!AZ3788*(dcCoSelect=2) + OpCo3!AZ3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3788*(dcCoSelect=1) + OpCo2!BA3788*(dcCoSelect=2) + OpCo3!BA3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3788*(dcCoSelect=1) + OpCo2!BB3788*(dcCoSelect=2) + OpCo3!BB3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3788*(dcCoSelect=1) + OpCo2!BC3788*(dcCoSelect=2) + OpCo3!BC3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3788*(dcCoSelect=1) + OpCo2!BD3788*(dcCoSelect=2) + OpCo3!BD3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3788*(dcCoSelect=1) + OpCo2!BE3788*(dcCoSelect=2) + OpCo3!BE3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3788*(dcCoSelect=1) + OpCo2!BF3788*(dcCoSelect=2) + OpCo3!BF3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3788*(dcCoSelect=1) + OpCo2!BG3788*(dcCoSelect=2) + OpCo3!BG3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3788*(dcCoSelect=1) + OpCo2!BH3788*(dcCoSelect=2) + OpCo3!BH3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3788*(dcCoSelect=1) + OpCo2!BI3788*(dcCoSelect=2) + OpCo3!BI3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3788*(dcCoSelect=1) + OpCo2!BJ3788*(dcCoSelect=2) + OpCo3!BJ3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3788*(dcCoSelect=1) + OpCo2!BK3788*(dcCoSelect=2) + OpCo3!BK3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3788*(dcCoSelect=1) + OpCo2!BL3788*(dcCoSelect=2) + OpCo3!BL3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3788*(dcCoSelect=1) + OpCo2!BM3788*(dcCoSelect=2) + OpCo3!BM3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3788*(dcCoSelect=1) + OpCo2!BN3788*(dcCoSelect=2) + OpCo3!BN3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3788*(dcCoSelect=1) + OpCo2!BO3788*(dcCoSelect=2) + OpCo3!BO3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3788*(dcCoSelect=1) + OpCo2!BP3788*(dcCoSelect=2) + OpCo3!BP3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3788*(dcCoSelect=1) + OpCo2!BQ3788*(dcCoSelect=2) + OpCo3!BQ3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3788*(dcCoSelect=1) + OpCo2!BR3788*(dcCoSelect=2) + OpCo3!BR3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3788*(dcCoSelect=1) + OpCo2!BS3788*(dcCoSelect=2) + OpCo3!BS3788*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3788*(dcCoSelect=1) + OpCo2!BT3788*(dcCoSelect=2) + OpCo3!BT3788*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$623","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1254&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3789*(dcCoSelect=1) + OpCo2!M3789*(dcCoSelect=2) + OpCo3!M3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3789*(dcCoSelect=1) + OpCo2!N3789*(dcCoSelect=2) + OpCo3!N3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3789*(dcCoSelect=1) + OpCo2!O3789*(dcCoSelect=2) + OpCo3!O3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3789*(dcCoSelect=1) + OpCo2!P3789*(dcCoSelect=2) + OpCo3!P3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3789*(dcCoSelect=1) + OpCo2!Q3789*(dcCoSelect=2) + OpCo3!Q3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3789*(dcCoSelect=1) + OpCo2!R3789*(dcCoSelect=2) + OpCo3!R3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3789*(dcCoSelect=1) + OpCo2!S3789*(dcCoSelect=2) + OpCo3!S3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3789*(dcCoSelect=1) + OpCo2!T3789*(dcCoSelect=2) + OpCo3!T3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3789*(dcCoSelect=1) + OpCo2!U3789*(dcCoSelect=2) + OpCo3!U3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3789*(dcCoSelect=1) + OpCo2!V3789*(dcCoSelect=2) + OpCo3!V3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3789*(dcCoSelect=1) + OpCo2!W3789*(dcCoSelect=2) + OpCo3!W3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3789*(dcCoSelect=1) + OpCo2!X3789*(dcCoSelect=2) + OpCo3!X3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3789*(dcCoSelect=1) + OpCo2!Y3789*(dcCoSelect=2) + OpCo3!Y3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3789*(dcCoSelect=1) + OpCo2!Z3789*(dcCoSelect=2) + OpCo3!Z3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3789*(dcCoSelect=1) + OpCo2!AA3789*(dcCoSelect=2) + OpCo3!AA3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3789*(dcCoSelect=1) + OpCo2!AB3789*(dcCoSelect=2) + OpCo3!AB3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3789*(dcCoSelect=1) + OpCo2!AC3789*(dcCoSelect=2) + OpCo3!AC3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3789*(dcCoSelect=1) + OpCo2!AD3789*(dcCoSelect=2) + OpCo3!AD3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3789*(dcCoSelect=1) + OpCo2!AE3789*(dcCoSelect=2) + OpCo3!AE3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3789*(dcCoSelect=1) + OpCo2!AF3789*(dcCoSelect=2) + OpCo3!AF3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3789*(dcCoSelect=1) + OpCo2!AG3789*(dcCoSelect=2) + OpCo3!AG3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3789*(dcCoSelect=1) + OpCo2!AH3789*(dcCoSelect=2) + OpCo3!AH3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3789*(dcCoSelect=1) + OpCo2!AI3789*(dcCoSelect=2) + OpCo3!AI3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3789*(dcCoSelect=1) + OpCo2!AJ3789*(dcCoSelect=2) + OpCo3!AJ3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3789*(dcCoSelect=1) + OpCo2!AK3789*(dcCoSelect=2) + OpCo3!AK3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3789*(dcCoSelect=1) + OpCo2!AL3789*(dcCoSelect=2) + OpCo3!AL3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3789*(dcCoSelect=1) + OpCo2!AM3789*(dcCoSelect=2) + OpCo3!AM3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3789*(dcCoSelect=1) + OpCo2!AN3789*(dcCoSelect=2) + OpCo3!AN3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3789*(dcCoSelect=1) + OpCo2!AO3789*(dcCoSelect=2) + OpCo3!AO3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3789*(dcCoSelect=1) + OpCo2!AP3789*(dcCoSelect=2) + OpCo3!AP3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3789*(dcCoSelect=1) + OpCo2!AQ3789*(dcCoSelect=2) + OpCo3!AQ3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3789*(dcCoSelect=1) + OpCo2!AR3789*(dcCoSelect=2) + OpCo3!AR3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3789*(dcCoSelect=1) + OpCo2!AS3789*(dcCoSelect=2) + OpCo3!AS3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3789*(dcCoSelect=1) + OpCo2!AT3789*(dcCoSelect=2) + OpCo3!AT3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3789*(dcCoSelect=1) + OpCo2!AU3789*(dcCoSelect=2) + OpCo3!AU3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3789*(dcCoSelect=1) + OpCo2!AV3789*(dcCoSelect=2) + OpCo3!AV3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3789*(dcCoSelect=1) + OpCo2!AW3789*(dcCoSelect=2) + OpCo3!AW3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3789*(dcCoSelect=1) + OpCo2!AX3789*(dcCoSelect=2) + OpCo3!AX3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3789*(dcCoSelect=1) + OpCo2!AY3789*(dcCoSelect=2) + OpCo3!AY3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3789*(dcCoSelect=1) + OpCo2!AZ3789*(dcCoSelect=2) + OpCo3!AZ3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3789*(dcCoSelect=1) + OpCo2!BA3789*(dcCoSelect=2) + OpCo3!BA3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3789*(dcCoSelect=1) + OpCo2!BB3789*(dcCoSelect=2) + OpCo3!BB3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3789*(dcCoSelect=1) + OpCo2!BC3789*(dcCoSelect=2) + OpCo3!BC3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3789*(dcCoSelect=1) + OpCo2!BD3789*(dcCoSelect=2) + OpCo3!BD3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3789*(dcCoSelect=1) + OpCo2!BE3789*(dcCoSelect=2) + OpCo3!BE3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3789*(dcCoSelect=1) + OpCo2!BF3789*(dcCoSelect=2) + OpCo3!BF3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3789*(dcCoSelect=1) + OpCo2!BG3789*(dcCoSelect=2) + OpCo3!BG3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3789*(dcCoSelect=1) + OpCo2!BH3789*(dcCoSelect=2) + OpCo3!BH3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3789*(dcCoSelect=1) + OpCo2!BI3789*(dcCoSelect=2) + OpCo3!BI3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3789*(dcCoSelect=1) + OpCo2!BJ3789*(dcCoSelect=2) + OpCo3!BJ3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3789*(dcCoSelect=1) + OpCo2!BK3789*(dcCoSelect=2) + OpCo3!BK3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3789*(dcCoSelect=1) + OpCo2!BL3789*(dcCoSelect=2) + OpCo3!BL3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3789*(dcCoSelect=1) + OpCo2!BM3789*(dcCoSelect=2) + OpCo3!BM3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3789*(dcCoSelect=1) + OpCo2!BN3789*(dcCoSelect=2) + OpCo3!BN3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3789*(dcCoSelect=1) + OpCo2!BO3789*(dcCoSelect=2) + OpCo3!BO3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3789*(dcCoSelect=1) + OpCo2!BP3789*(dcCoSelect=2) + OpCo3!BP3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3789*(dcCoSelect=1) + OpCo2!BQ3789*(dcCoSelect=2) + OpCo3!BQ3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3789*(dcCoSelect=1) + OpCo2!BR3789*(dcCoSelect=2) + OpCo3!BR3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3789*(dcCoSelect=1) + OpCo2!BS3789*(dcCoSelect=2) + OpCo3!BS3789*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3789*(dcCoSelect=1) + OpCo2!BT3789*(dcCoSelect=2) + OpCo3!BT3789*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$626","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1257&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,{"$f":"OpCo1!M3792*(dcCoSelect=1) + OpCo2!M3792*(dcCoSelect=2) + OpCo3!M3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3792*(dcCoSelect=1) + OpCo2!N3792*(dcCoSelect=2) + OpCo3!N3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3792*(dcCoSelect=1) + OpCo2!O3792*(dcCoSelect=2) + OpCo3!O3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3792*(dcCoSelect=1) + OpCo2!P3792*(dcCoSelect=2) + OpCo3!P3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3792*(dcCoSelect=1) + OpCo2!Q3792*(dcCoSelect=2) + OpCo3!Q3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3792*(dcCoSelect=1) + OpCo2!R3792*(dcCoSelect=2) + OpCo3!R3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3792*(dcCoSelect=1) + OpCo2!S3792*(dcCoSelect=2) + OpCo3!S3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3792*(dcCoSelect=1) + OpCo2!T3792*(dcCoSelect=2) + OpCo3!T3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3792*(dcCoSelect=1) + OpCo2!U3792*(dcCoSelect=2) + OpCo3!U3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3792*(dcCoSelect=1) + OpCo2!V3792*(dcCoSelect=2) + OpCo3!V3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3792*(dcCoSelect=1) + OpCo2!W3792*(dcCoSelect=2) + OpCo3!W3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3792*(dcCoSelect=1) + OpCo2!X3792*(dcCoSelect=2) + OpCo3!X3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3792*(dcCoSelect=1) + OpCo2!Y3792*(dcCoSelect=2) + OpCo3!Y3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3792*(dcCoSelect=1) + OpCo2!Z3792*(dcCoSelect=2) + OpCo3!Z3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3792*(dcCoSelect=1) + OpCo2!AA3792*(dcCoSelect=2) + OpCo3!AA3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3792*(dcCoSelect=1) + OpCo2!AB3792*(dcCoSelect=2) + OpCo3!AB3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3792*(dcCoSelect=1) + OpCo2!AC3792*(dcCoSelect=2) + OpCo3!AC3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3792*(dcCoSelect=1) + OpCo2!AD3792*(dcCoSelect=2) + OpCo3!AD3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3792*(dcCoSelect=1) + OpCo2!AE3792*(dcCoSelect=2) + OpCo3!AE3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3792*(dcCoSelect=1) + OpCo2!AF3792*(dcCoSelect=2) + OpCo3!AF3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3792*(dcCoSelect=1) + OpCo2!AG3792*(dcCoSelect=2) + OpCo3!AG3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3792*(dcCoSelect=1) + OpCo2!AH3792*(dcCoSelect=2) + OpCo3!AH3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3792*(dcCoSelect=1) + OpCo2!AI3792*(dcCoSelect=2) + OpCo3!AI3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3792*(dcCoSelect=1) + OpCo2!AJ3792*(dcCoSelect=2) + OpCo3!AJ3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3792*(dcCoSelect=1) + OpCo2!AK3792*(dcCoSelect=2) + OpCo3!AK3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3792*(dcCoSelect=1) + OpCo2!AL3792*(dcCoSelect=2) + OpCo3!AL3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3792*(dcCoSelect=1) + OpCo2!AM3792*(dcCoSelect=2) + OpCo3!AM3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3792*(dcCoSelect=1) + OpCo2!AN3792*(dcCoSelect=2) + OpCo3!AN3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3792*(dcCoSelect=1) + OpCo2!AO3792*(dcCoSelect=2) + OpCo3!AO3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3792*(dcCoSelect=1) + OpCo2!AP3792*(dcCoSelect=2) + OpCo3!AP3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3792*(dcCoSelect=1) + OpCo2!AQ3792*(dcCoSelect=2) + OpCo3!AQ3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3792*(dcCoSelect=1) + OpCo2!AR3792*(dcCoSelect=2) + OpCo3!AR3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3792*(dcCoSelect=1) + OpCo2!AS3792*(dcCoSelect=2) + OpCo3!AS3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3792*(dcCoSelect=1) + OpCo2!AT3792*(dcCoSelect=2) + OpCo3!AT3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3792*(dcCoSelect=1) + OpCo2!AU3792*(dcCoSelect=2) + OpCo3!AU3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3792*(dcCoSelect=1) + OpCo2!AV3792*(dcCoSelect=2) + OpCo3!AV3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3792*(dcCoSelect=1) + OpCo2!AW3792*(dcCoSelect=2) + OpCo3!AW3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3792*(dcCoSelect=1) + OpCo2!AX3792*(dcCoSelect=2) + OpCo3!AX3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3792*(dcCoSelect=1) + OpCo2!AY3792*(dcCoSelect=2) + OpCo3!AY3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3792*(dcCoSelect=1) + OpCo2!AZ3792*(dcCoSelect=2) + OpCo3!AZ3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3792*(dcCoSelect=1) + OpCo2!BA3792*(dcCoSelect=2) + OpCo3!BA3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3792*(dcCoSelect=1) + OpCo2!BB3792*(dcCoSelect=2) + OpCo3!BB3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3792*(dcCoSelect=1) + OpCo2!BC3792*(dcCoSelect=2) + OpCo3!BC3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3792*(dcCoSelect=1) + OpCo2!BD3792*(dcCoSelect=2) + OpCo3!BD3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3792*(dcCoSelect=1) + OpCo2!BE3792*(dcCoSelect=2) + OpCo3!BE3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3792*(dcCoSelect=1) + OpCo2!BF3792*(dcCoSelect=2) + OpCo3!BF3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3792*(dcCoSelect=1) + OpCo2!BG3792*(dcCoSelect=2) + OpCo3!BG3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3792*(dcCoSelect=1) + OpCo2!BH3792*(dcCoSelect=2) + OpCo3!BH3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3792*(dcCoSelect=1) + OpCo2!BI3792*(dcCoSelect=2) + OpCo3!BI3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3792*(dcCoSelect=1) + OpCo2!BJ3792*(dcCoSelect=2) + OpCo3!BJ3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3792*(dcCoSelect=1) + OpCo2!BK3792*(dcCoSelect=2) + OpCo3!BK3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3792*(dcCoSelect=1) + OpCo2!BL3792*(dcCoSelect=2) + OpCo3!BL3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3792*(dcCoSelect=1) + OpCo2!BM3792*(dcCoSelect=2) + OpCo3!BM3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3792*(dcCoSelect=1) + OpCo2!BN3792*(dcCoSelect=2) + OpCo3!BN3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3792*(dcCoSelect=1) + OpCo2!BO3792*(dcCoSelect=2) + OpCo3!BO3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3792*(dcCoSelect=1) + OpCo2!BP3792*(dcCoSelect=2) + OpCo3!BP3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3792*(dcCoSelect=1) + OpCo2!BQ3792*(dcCoSelect=2) + OpCo3!BQ3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3792*(dcCoSelect=1) + OpCo2!BR3792*(dcCoSelect=2) + OpCo3!BR3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3792*(dcCoSelect=1) + OpCo2!BS3792*(dcCoSelect=2) + OpCo3!BS3792*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3792*(dcCoSelect=1) + OpCo2!BT3792*(dcCoSelect=2) + OpCo3!BT3792*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1263&\"-\"&SYS_Admin!$G$802","v":"Real-GHNF-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3798*(dcCoSelect=1) + OpCo2!M3798*(dcCoSelect=2) + OpCo3!M3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3798*(dcCoSelect=1) + OpCo2!N3798*(dcCoSelect=2) + OpCo3!N3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3798*(dcCoSelect=1) + OpCo2!O3798*(dcCoSelect=2) + OpCo3!O3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3798*(dcCoSelect=1) + OpCo2!P3798*(dcCoSelect=2) + OpCo3!P3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3798*(dcCoSelect=1) + OpCo2!Q3798*(dcCoSelect=2) + OpCo3!Q3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3798*(dcCoSelect=1) + OpCo2!R3798*(dcCoSelect=2) + OpCo3!R3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3798*(dcCoSelect=1) + OpCo2!S3798*(dcCoSelect=2) + OpCo3!S3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3798*(dcCoSelect=1) + OpCo2!T3798*(dcCoSelect=2) + OpCo3!T3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3798*(dcCoSelect=1) + OpCo2!U3798*(dcCoSelect=2) + OpCo3!U3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3798*(dcCoSelect=1) + OpCo2!V3798*(dcCoSelect=2) + OpCo3!V3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3798*(dcCoSelect=1) + OpCo2!W3798*(dcCoSelect=2) + OpCo3!W3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3798*(dcCoSelect=1) + OpCo2!X3798*(dcCoSelect=2) + OpCo3!X3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3798*(dcCoSelect=1) + OpCo2!Y3798*(dcCoSelect=2) + OpCo3!Y3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3798*(dcCoSelect=1) + OpCo2!Z3798*(dcCoSelect=2) + OpCo3!Z3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3798*(dcCoSelect=1) + OpCo2!AA3798*(dcCoSelect=2) + OpCo3!AA3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3798*(dcCoSelect=1) + OpCo2!AB3798*(dcCoSelect=2) + OpCo3!AB3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3798*(dcCoSelect=1) + OpCo2!AC3798*(dcCoSelect=2) + OpCo3!AC3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3798*(dcCoSelect=1) + OpCo2!AD3798*(dcCoSelect=2) + OpCo3!AD3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3798*(dcCoSelect=1) + OpCo2!AE3798*(dcCoSelect=2) + OpCo3!AE3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3798*(dcCoSelect=1) + OpCo2!AF3798*(dcCoSelect=2) + OpCo3!AF3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3798*(dcCoSelect=1) + OpCo2!AG3798*(dcCoSelect=2) + OpCo3!AG3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3798*(dcCoSelect=1) + OpCo2!AH3798*(dcCoSelect=2) + OpCo3!AH3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3798*(dcCoSelect=1) + OpCo2!AI3798*(dcCoSelect=2) + OpCo3!AI3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3798*(dcCoSelect=1) + OpCo2!AJ3798*(dcCoSelect=2) + OpCo3!AJ3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3798*(dcCoSelect=1) + OpCo2!AK3798*(dcCoSelect=2) + OpCo3!AK3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3798*(dcCoSelect=1) + OpCo2!AL3798*(dcCoSelect=2) + OpCo3!AL3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3798*(dcCoSelect=1) + OpCo2!AM3798*(dcCoSelect=2) + OpCo3!AM3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3798*(dcCoSelect=1) + OpCo2!AN3798*(dcCoSelect=2) + OpCo3!AN3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3798*(dcCoSelect=1) + OpCo2!AO3798*(dcCoSelect=2) + OpCo3!AO3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3798*(dcCoSelect=1) + OpCo2!AP3798*(dcCoSelect=2) + OpCo3!AP3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3798*(dcCoSelect=1) + OpCo2!AQ3798*(dcCoSelect=2) + OpCo3!AQ3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3798*(dcCoSelect=1) + OpCo2!AR3798*(dcCoSelect=2) + OpCo3!AR3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3798*(dcCoSelect=1) + OpCo2!AS3798*(dcCoSelect=2) + OpCo3!AS3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3798*(dcCoSelect=1) + OpCo2!AT3798*(dcCoSelect=2) + OpCo3!AT3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3798*(dcCoSelect=1) + OpCo2!AU3798*(dcCoSelect=2) + OpCo3!AU3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3798*(dcCoSelect=1) + OpCo2!AV3798*(dcCoSelect=2) + OpCo3!AV3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3798*(dcCoSelect=1) + OpCo2!AW3798*(dcCoSelect=2) + OpCo3!AW3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3798*(dcCoSelect=1) + OpCo2!AX3798*(dcCoSelect=2) + OpCo3!AX3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3798*(dcCoSelect=1) + OpCo2!AY3798*(dcCoSelect=2) + OpCo3!AY3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3798*(dcCoSelect=1) + OpCo2!AZ3798*(dcCoSelect=2) + OpCo3!AZ3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3798*(dcCoSelect=1) + OpCo2!BA3798*(dcCoSelect=2) + OpCo3!BA3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3798*(dcCoSelect=1) + OpCo2!BB3798*(dcCoSelect=2) + OpCo3!BB3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3798*(dcCoSelect=1) + OpCo2!BC3798*(dcCoSelect=2) + OpCo3!BC3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3798*(dcCoSelect=1) + OpCo2!BD3798*(dcCoSelect=2) + OpCo3!BD3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3798*(dcCoSelect=1) + OpCo2!BE3798*(dcCoSelect=2) + OpCo3!BE3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3798*(dcCoSelect=1) + OpCo2!BF3798*(dcCoSelect=2) + OpCo3!BF3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3798*(dcCoSelect=1) + OpCo2!BG3798*(dcCoSelect=2) + OpCo3!BG3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3798*(dcCoSelect=1) + OpCo2!BH3798*(dcCoSelect=2) + OpCo3!BH3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3798*(dcCoSelect=1) + OpCo2!BI3798*(dcCoSelect=2) + OpCo3!BI3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3798*(dcCoSelect=1) + OpCo2!BJ3798*(dcCoSelect=2) + OpCo3!BJ3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3798*(dcCoSelect=1) + OpCo2!BK3798*(dcCoSelect=2) + OpCo3!BK3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3798*(dcCoSelect=1) + OpCo2!BL3798*(dcCoSelect=2) + OpCo3!BL3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3798*(dcCoSelect=1) + OpCo2!BM3798*(dcCoSelect=2) + OpCo3!BM3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3798*(dcCoSelect=1) + OpCo2!BN3798*(dcCoSelect=2) + OpCo3!BN3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3798*(dcCoSelect=1) + OpCo2!BO3798*(dcCoSelect=2) + OpCo3!BO3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3798*(dcCoSelect=1) + OpCo2!BP3798*(dcCoSelect=2) + OpCo3!BP3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3798*(dcCoSelect=1) + OpCo2!BQ3798*(dcCoSelect=2) + OpCo3!BQ3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3798*(dcCoSelect=1) + OpCo2!BR3798*(dcCoSelect=2) + OpCo3!BR3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3798*(dcCoSelect=1) + OpCo2!BS3798*(dcCoSelect=2) + OpCo3!BS3798*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3798*(dcCoSelect=1) + OpCo2!BT3798*(dcCoSelect=2) + OpCo3!BT3798*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1266&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3801*(dcCoSelect=1) + OpCo2!M3801*(dcCoSelect=2) + OpCo3!M3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3801*(dcCoSelect=1) + OpCo2!N3801*(dcCoSelect=2) + OpCo3!N3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3801*(dcCoSelect=1) + OpCo2!O3801*(dcCoSelect=2) + OpCo3!O3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3801*(dcCoSelect=1) + OpCo2!P3801*(dcCoSelect=2) + OpCo3!P3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3801*(dcCoSelect=1) + OpCo2!Q3801*(dcCoSelect=2) + OpCo3!Q3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3801*(dcCoSelect=1) + OpCo2!R3801*(dcCoSelect=2) + OpCo3!R3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3801*(dcCoSelect=1) + OpCo2!S3801*(dcCoSelect=2) + OpCo3!S3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3801*(dcCoSelect=1) + OpCo2!T3801*(dcCoSelect=2) + OpCo3!T3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3801*(dcCoSelect=1) + OpCo2!U3801*(dcCoSelect=2) + OpCo3!U3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3801*(dcCoSelect=1) + OpCo2!V3801*(dcCoSelect=2) + OpCo3!V3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3801*(dcCoSelect=1) + OpCo2!W3801*(dcCoSelect=2) + OpCo3!W3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3801*(dcCoSelect=1) + OpCo2!X3801*(dcCoSelect=2) + OpCo3!X3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3801*(dcCoSelect=1) + OpCo2!Y3801*(dcCoSelect=2) + OpCo3!Y3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3801*(dcCoSelect=1) + OpCo2!Z3801*(dcCoSelect=2) + OpCo3!Z3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3801*(dcCoSelect=1) + OpCo2!AA3801*(dcCoSelect=2) + OpCo3!AA3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3801*(dcCoSelect=1) + OpCo2!AB3801*(dcCoSelect=2) + OpCo3!AB3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3801*(dcCoSelect=1) + OpCo2!AC3801*(dcCoSelect=2) + OpCo3!AC3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3801*(dcCoSelect=1) + OpCo2!AD3801*(dcCoSelect=2) + OpCo3!AD3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3801*(dcCoSelect=1) + OpCo2!AE3801*(dcCoSelect=2) + OpCo3!AE3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3801*(dcCoSelect=1) + OpCo2!AF3801*(dcCoSelect=2) + OpCo3!AF3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3801*(dcCoSelect=1) + OpCo2!AG3801*(dcCoSelect=2) + OpCo3!AG3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3801*(dcCoSelect=1) + OpCo2!AH3801*(dcCoSelect=2) + OpCo3!AH3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3801*(dcCoSelect=1) + OpCo2!AI3801*(dcCoSelect=2) + OpCo3!AI3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3801*(dcCoSelect=1) + OpCo2!AJ3801*(dcCoSelect=2) + OpCo3!AJ3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3801*(dcCoSelect=1) + OpCo2!AK3801*(dcCoSelect=2) + OpCo3!AK3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3801*(dcCoSelect=1) + OpCo2!AL3801*(dcCoSelect=2) + OpCo3!AL3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3801*(dcCoSelect=1) + OpCo2!AM3801*(dcCoSelect=2) + OpCo3!AM3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3801*(dcCoSelect=1) + OpCo2!AN3801*(dcCoSelect=2) + OpCo3!AN3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3801*(dcCoSelect=1) + OpCo2!AO3801*(dcCoSelect=2) + OpCo3!AO3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3801*(dcCoSelect=1) + OpCo2!AP3801*(dcCoSelect=2) + OpCo3!AP3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3801*(dcCoSelect=1) + OpCo2!AQ3801*(dcCoSelect=2) + OpCo3!AQ3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3801*(dcCoSelect=1) + OpCo2!AR3801*(dcCoSelect=2) + OpCo3!AR3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3801*(dcCoSelect=1) + OpCo2!AS3801*(dcCoSelect=2) + OpCo3!AS3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3801*(dcCoSelect=1) + OpCo2!AT3801*(dcCoSelect=2) + OpCo3!AT3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3801*(dcCoSelect=1) + OpCo2!AU3801*(dcCoSelect=2) + OpCo3!AU3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3801*(dcCoSelect=1) + OpCo2!AV3801*(dcCoSelect=2) + OpCo3!AV3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3801*(dcCoSelect=1) + OpCo2!AW3801*(dcCoSelect=2) + OpCo3!AW3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3801*(dcCoSelect=1) + OpCo2!AX3801*(dcCoSelect=2) + OpCo3!AX3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3801*(dcCoSelect=1) + OpCo2!AY3801*(dcCoSelect=2) + OpCo3!AY3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3801*(dcCoSelect=1) + OpCo2!AZ3801*(dcCoSelect=2) + OpCo3!AZ3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3801*(dcCoSelect=1) + OpCo2!BA3801*(dcCoSelect=2) + OpCo3!BA3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3801*(dcCoSelect=1) + OpCo2!BB3801*(dcCoSelect=2) + OpCo3!BB3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3801*(dcCoSelect=1) + OpCo2!BC3801*(dcCoSelect=2) + OpCo3!BC3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3801*(dcCoSelect=1) + OpCo2!BD3801*(dcCoSelect=2) + OpCo3!BD3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3801*(dcCoSelect=1) + OpCo2!BE3801*(dcCoSelect=2) + OpCo3!BE3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3801*(dcCoSelect=1) + OpCo2!BF3801*(dcCoSelect=2) + OpCo3!BF3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3801*(dcCoSelect=1) + OpCo2!BG3801*(dcCoSelect=2) + OpCo3!BG3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3801*(dcCoSelect=1) + OpCo2!BH3801*(dcCoSelect=2) + OpCo3!BH3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3801*(dcCoSelect=1) + OpCo2!BI3801*(dcCoSelect=2) + OpCo3!BI3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3801*(dcCoSelect=1) + OpCo2!BJ3801*(dcCoSelect=2) + OpCo3!BJ3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3801*(dcCoSelect=1) + OpCo2!BK3801*(dcCoSelect=2) + OpCo3!BK3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3801*(dcCoSelect=1) + OpCo2!BL3801*(dcCoSelect=2) + OpCo3!BL3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3801*(dcCoSelect=1) + OpCo2!BM3801*(dcCoSelect=2) + OpCo3!BM3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3801*(dcCoSelect=1) + OpCo2!BN3801*(dcCoSelect=2) + OpCo3!BN3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3801*(dcCoSelect=1) + OpCo2!BO3801*(dcCoSelect=2) + OpCo3!BO3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3801*(dcCoSelect=1) + OpCo2!BP3801*(dcCoSelect=2) + OpCo3!BP3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3801*(dcCoSelect=1) + OpCo2!BQ3801*(dcCoSelect=2) + OpCo3!BQ3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3801*(dcCoSelect=1) + OpCo2!BR3801*(dcCoSelect=2) + OpCo3!BR3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3801*(dcCoSelect=1) + OpCo2!BS3801*(dcCoSelect=2) + OpCo3!BS3801*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3801*(dcCoSelect=1) + OpCo2!BT3801*(dcCoSelect=2) + OpCo3!BT3801*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$612","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1267&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3802*(dcCoSelect=1) + OpCo2!M3802*(dcCoSelect=2) + OpCo3!M3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3802*(dcCoSelect=1) + OpCo2!N3802*(dcCoSelect=2) + OpCo3!N3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3802*(dcCoSelect=1) + OpCo2!O3802*(dcCoSelect=2) + OpCo3!O3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3802*(dcCoSelect=1) + OpCo2!P3802*(dcCoSelect=2) + OpCo3!P3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3802*(dcCoSelect=1) + OpCo2!Q3802*(dcCoSelect=2) + OpCo3!Q3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3802*(dcCoSelect=1) + OpCo2!R3802*(dcCoSelect=2) + OpCo3!R3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3802*(dcCoSelect=1) + OpCo2!S3802*(dcCoSelect=2) + OpCo3!S3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3802*(dcCoSelect=1) + OpCo2!T3802*(dcCoSelect=2) + OpCo3!T3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3802*(dcCoSelect=1) + OpCo2!U3802*(dcCoSelect=2) + OpCo3!U3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3802*(dcCoSelect=1) + OpCo2!V3802*(dcCoSelect=2) + OpCo3!V3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3802*(dcCoSelect=1) + OpCo2!W3802*(dcCoSelect=2) + OpCo3!W3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3802*(dcCoSelect=1) + OpCo2!X3802*(dcCoSelect=2) + OpCo3!X3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3802*(dcCoSelect=1) + OpCo2!Y3802*(dcCoSelect=2) + OpCo3!Y3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3802*(dcCoSelect=1) + OpCo2!Z3802*(dcCoSelect=2) + OpCo3!Z3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3802*(dcCoSelect=1) + OpCo2!AA3802*(dcCoSelect=2) + OpCo3!AA3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3802*(dcCoSelect=1) + OpCo2!AB3802*(dcCoSelect=2) + OpCo3!AB3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3802*(dcCoSelect=1) + OpCo2!AC3802*(dcCoSelect=2) + OpCo3!AC3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3802*(dcCoSelect=1) + OpCo2!AD3802*(dcCoSelect=2) + OpCo3!AD3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3802*(dcCoSelect=1) + OpCo2!AE3802*(dcCoSelect=2) + OpCo3!AE3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3802*(dcCoSelect=1) + OpCo2!AF3802*(dcCoSelect=2) + OpCo3!AF3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3802*(dcCoSelect=1) + OpCo2!AG3802*(dcCoSelect=2) + OpCo3!AG3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3802*(dcCoSelect=1) + OpCo2!AH3802*(dcCoSelect=2) + OpCo3!AH3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3802*(dcCoSelect=1) + OpCo2!AI3802*(dcCoSelect=2) + OpCo3!AI3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3802*(dcCoSelect=1) + OpCo2!AJ3802*(dcCoSelect=2) + OpCo3!AJ3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3802*(dcCoSelect=1) + OpCo2!AK3802*(dcCoSelect=2) + OpCo3!AK3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3802*(dcCoSelect=1) + OpCo2!AL3802*(dcCoSelect=2) + OpCo3!AL3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3802*(dcCoSelect=1) + OpCo2!AM3802*(dcCoSelect=2) + OpCo3!AM3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3802*(dcCoSelect=1) + OpCo2!AN3802*(dcCoSelect=2) + OpCo3!AN3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3802*(dcCoSelect=1) + OpCo2!AO3802*(dcCoSelect=2) + OpCo3!AO3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3802*(dcCoSelect=1) + OpCo2!AP3802*(dcCoSelect=2) + OpCo3!AP3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3802*(dcCoSelect=1) + OpCo2!AQ3802*(dcCoSelect=2) + OpCo3!AQ3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3802*(dcCoSelect=1) + OpCo2!AR3802*(dcCoSelect=2) + OpCo3!AR3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3802*(dcCoSelect=1) + OpCo2!AS3802*(dcCoSelect=2) + OpCo3!AS3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3802*(dcCoSelect=1) + OpCo2!AT3802*(dcCoSelect=2) + OpCo3!AT3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3802*(dcCoSelect=1) + OpCo2!AU3802*(dcCoSelect=2) + OpCo3!AU3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3802*(dcCoSelect=1) + OpCo2!AV3802*(dcCoSelect=2) + OpCo3!AV3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3802*(dcCoSelect=1) + OpCo2!AW3802*(dcCoSelect=2) + OpCo3!AW3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3802*(dcCoSelect=1) + OpCo2!AX3802*(dcCoSelect=2) + OpCo3!AX3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3802*(dcCoSelect=1) + OpCo2!AY3802*(dcCoSelect=2) + OpCo3!AY3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3802*(dcCoSelect=1) + OpCo2!AZ3802*(dcCoSelect=2) + OpCo3!AZ3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3802*(dcCoSelect=1) + OpCo2!BA3802*(dcCoSelect=2) + OpCo3!BA3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3802*(dcCoSelect=1) + OpCo2!BB3802*(dcCoSelect=2) + OpCo3!BB3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3802*(dcCoSelect=1) + OpCo2!BC3802*(dcCoSelect=2) + OpCo3!BC3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3802*(dcCoSelect=1) + OpCo2!BD3802*(dcCoSelect=2) + OpCo3!BD3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3802*(dcCoSelect=1) + OpCo2!BE3802*(dcCoSelect=2) + OpCo3!BE3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3802*(dcCoSelect=1) + OpCo2!BF3802*(dcCoSelect=2) + OpCo3!BF3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3802*(dcCoSelect=1) + OpCo2!BG3802*(dcCoSelect=2) + OpCo3!BG3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3802*(dcCoSelect=1) + OpCo2!BH3802*(dcCoSelect=2) + OpCo3!BH3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3802*(dcCoSelect=1) + OpCo2!BI3802*(dcCoSelect=2) + OpCo3!BI3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3802*(dcCoSelect=1) + OpCo2!BJ3802*(dcCoSelect=2) + OpCo3!BJ3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3802*(dcCoSelect=1) + OpCo2!BK3802*(dcCoSelect=2) + OpCo3!BK3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3802*(dcCoSelect=1) + OpCo2!BL3802*(dcCoSelect=2) + OpCo3!BL3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3802*(dcCoSelect=1) + OpCo2!BM3802*(dcCoSelect=2) + OpCo3!BM3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3802*(dcCoSelect=1) + OpCo2!BN3802*(dcCoSelect=2) + OpCo3!BN3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3802*(dcCoSelect=1) + OpCo2!BO3802*(dcCoSelect=2) + OpCo3!BO3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3802*(dcCoSelect=1) + OpCo2!BP3802*(dcCoSelect=2) + OpCo3!BP3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3802*(dcCoSelect=1) + OpCo2!BQ3802*(dcCoSelect=2) + OpCo3!BQ3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3802*(dcCoSelect=1) + OpCo2!BR3802*(dcCoSelect=2) + OpCo3!BR3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3802*(dcCoSelect=1) + OpCo2!BS3802*(dcCoSelect=2) + OpCo3!BS3802*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3802*(dcCoSelect=1) + OpCo2!BT3802*(dcCoSelect=2) + OpCo3!BT3802*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$616","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1271&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3806*(dcCoSelect=1) + OpCo2!M3806*(dcCoSelect=2) + OpCo3!M3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3806*(dcCoSelect=1) + OpCo2!N3806*(dcCoSelect=2) + OpCo3!N3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3806*(dcCoSelect=1) + OpCo2!O3806*(dcCoSelect=2) + OpCo3!O3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3806*(dcCoSelect=1) + OpCo2!P3806*(dcCoSelect=2) + OpCo3!P3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3806*(dcCoSelect=1) + OpCo2!Q3806*(dcCoSelect=2) + OpCo3!Q3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3806*(dcCoSelect=1) + OpCo2!R3806*(dcCoSelect=2) + OpCo3!R3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3806*(dcCoSelect=1) + OpCo2!S3806*(dcCoSelect=2) + OpCo3!S3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3806*(dcCoSelect=1) + OpCo2!T3806*(dcCoSelect=2) + OpCo3!T3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3806*(dcCoSelect=1) + OpCo2!U3806*(dcCoSelect=2) + OpCo3!U3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3806*(dcCoSelect=1) + OpCo2!V3806*(dcCoSelect=2) + OpCo3!V3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3806*(dcCoSelect=1) + OpCo2!W3806*(dcCoSelect=2) + OpCo3!W3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3806*(dcCoSelect=1) + OpCo2!X3806*(dcCoSelect=2) + OpCo3!X3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3806*(dcCoSelect=1) + OpCo2!Y3806*(dcCoSelect=2) + OpCo3!Y3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3806*(dcCoSelect=1) + OpCo2!Z3806*(dcCoSelect=2) + OpCo3!Z3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3806*(dcCoSelect=1) + OpCo2!AA3806*(dcCoSelect=2) + OpCo3!AA3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3806*(dcCoSelect=1) + OpCo2!AB3806*(dcCoSelect=2) + OpCo3!AB3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3806*(dcCoSelect=1) + OpCo2!AC3806*(dcCoSelect=2) + OpCo3!AC3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3806*(dcCoSelect=1) + OpCo2!AD3806*(dcCoSelect=2) + OpCo3!AD3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3806*(dcCoSelect=1) + OpCo2!AE3806*(dcCoSelect=2) + OpCo3!AE3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3806*(dcCoSelect=1) + OpCo2!AF3806*(dcCoSelect=2) + OpCo3!AF3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3806*(dcCoSelect=1) + OpCo2!AG3806*(dcCoSelect=2) + OpCo3!AG3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3806*(dcCoSelect=1) + OpCo2!AH3806*(dcCoSelect=2) + OpCo3!AH3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3806*(dcCoSelect=1) + OpCo2!AI3806*(dcCoSelect=2) + OpCo3!AI3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3806*(dcCoSelect=1) + OpCo2!AJ3806*(dcCoSelect=2) + OpCo3!AJ3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3806*(dcCoSelect=1) + OpCo2!AK3806*(dcCoSelect=2) + OpCo3!AK3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3806*(dcCoSelect=1) + OpCo2!AL3806*(dcCoSelect=2) + OpCo3!AL3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3806*(dcCoSelect=1) + OpCo2!AM3806*(dcCoSelect=2) + OpCo3!AM3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3806*(dcCoSelect=1) + OpCo2!AN3806*(dcCoSelect=2) + OpCo3!AN3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3806*(dcCoSelect=1) + OpCo2!AO3806*(dcCoSelect=2) + OpCo3!AO3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3806*(dcCoSelect=1) + OpCo2!AP3806*(dcCoSelect=2) + OpCo3!AP3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3806*(dcCoSelect=1) + OpCo2!AQ3806*(dcCoSelect=2) + OpCo3!AQ3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3806*(dcCoSelect=1) + OpCo2!AR3806*(dcCoSelect=2) + OpCo3!AR3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3806*(dcCoSelect=1) + OpCo2!AS3806*(dcCoSelect=2) + OpCo3!AS3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3806*(dcCoSelect=1) + OpCo2!AT3806*(dcCoSelect=2) + OpCo3!AT3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3806*(dcCoSelect=1) + OpCo2!AU3806*(dcCoSelect=2) + OpCo3!AU3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3806*(dcCoSelect=1) + OpCo2!AV3806*(dcCoSelect=2) + OpCo3!AV3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3806*(dcCoSelect=1) + OpCo2!AW3806*(dcCoSelect=2) + OpCo3!AW3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3806*(dcCoSelect=1) + OpCo2!AX3806*(dcCoSelect=2) + OpCo3!AX3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3806*(dcCoSelect=1) + OpCo2!AY3806*(dcCoSelect=2) + OpCo3!AY3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3806*(dcCoSelect=1) + OpCo2!AZ3806*(dcCoSelect=2) + OpCo3!AZ3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3806*(dcCoSelect=1) + OpCo2!BA3806*(dcCoSelect=2) + OpCo3!BA3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3806*(dcCoSelect=1) + OpCo2!BB3806*(dcCoSelect=2) + OpCo3!BB3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3806*(dcCoSelect=1) + OpCo2!BC3806*(dcCoSelect=2) + OpCo3!BC3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3806*(dcCoSelect=1) + OpCo2!BD3806*(dcCoSelect=2) + OpCo3!BD3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3806*(dcCoSelect=1) + OpCo2!BE3806*(dcCoSelect=2) + OpCo3!BE3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3806*(dcCoSelect=1) + OpCo2!BF3806*(dcCoSelect=2) + OpCo3!BF3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3806*(dcCoSelect=1) + OpCo2!BG3806*(dcCoSelect=2) + OpCo3!BG3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3806*(dcCoSelect=1) + OpCo2!BH3806*(dcCoSelect=2) + OpCo3!BH3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3806*(dcCoSelect=1) + OpCo2!BI3806*(dcCoSelect=2) + OpCo3!BI3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3806*(dcCoSelect=1) + OpCo2!BJ3806*(dcCoSelect=2) + OpCo3!BJ3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3806*(dcCoSelect=1) + OpCo2!BK3806*(dcCoSelect=2) + OpCo3!BK3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3806*(dcCoSelect=1) + OpCo2!BL3806*(dcCoSelect=2) + OpCo3!BL3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3806*(dcCoSelect=1) + OpCo2!BM3806*(dcCoSelect=2) + OpCo3!BM3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3806*(dcCoSelect=1) + OpCo2!BN3806*(dcCoSelect=2) + OpCo3!BN3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3806*(dcCoSelect=1) + OpCo2!BO3806*(dcCoSelect=2) + OpCo3!BO3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3806*(dcCoSelect=1) + OpCo2!BP3806*(dcCoSelect=2) + OpCo3!BP3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3806*(dcCoSelect=1) + OpCo2!BQ3806*(dcCoSelect=2) + OpCo3!BQ3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3806*(dcCoSelect=1) + OpCo2!BR3806*(dcCoSelect=2) + OpCo3!BR3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3806*(dcCoSelect=1) + OpCo2!BS3806*(dcCoSelect=2) + OpCo3!BS3806*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3806*(dcCoSelect=1) + OpCo2!BT3806*(dcCoSelect=2) + OpCo3!BT3806*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$617","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1272&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3807*(dcCoSelect=1) + OpCo2!M3807*(dcCoSelect=2) + OpCo3!M3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3807*(dcCoSelect=1) + OpCo2!N3807*(dcCoSelect=2) + OpCo3!N3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3807*(dcCoSelect=1) + OpCo2!O3807*(dcCoSelect=2) + OpCo3!O3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3807*(dcCoSelect=1) + OpCo2!P3807*(dcCoSelect=2) + OpCo3!P3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3807*(dcCoSelect=1) + OpCo2!Q3807*(dcCoSelect=2) + OpCo3!Q3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3807*(dcCoSelect=1) + OpCo2!R3807*(dcCoSelect=2) + OpCo3!R3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3807*(dcCoSelect=1) + OpCo2!S3807*(dcCoSelect=2) + OpCo3!S3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3807*(dcCoSelect=1) + OpCo2!T3807*(dcCoSelect=2) + OpCo3!T3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3807*(dcCoSelect=1) + OpCo2!U3807*(dcCoSelect=2) + OpCo3!U3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3807*(dcCoSelect=1) + OpCo2!V3807*(dcCoSelect=2) + OpCo3!V3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3807*(dcCoSelect=1) + OpCo2!W3807*(dcCoSelect=2) + OpCo3!W3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3807*(dcCoSelect=1) + OpCo2!X3807*(dcCoSelect=2) + OpCo3!X3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3807*(dcCoSelect=1) + OpCo2!Y3807*(dcCoSelect=2) + OpCo3!Y3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3807*(dcCoSelect=1) + OpCo2!Z3807*(dcCoSelect=2) + OpCo3!Z3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3807*(dcCoSelect=1) + OpCo2!AA3807*(dcCoSelect=2) + OpCo3!AA3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3807*(dcCoSelect=1) + OpCo2!AB3807*(dcCoSelect=2) + OpCo3!AB3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3807*(dcCoSelect=1) + OpCo2!AC3807*(dcCoSelect=2) + OpCo3!AC3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3807*(dcCoSelect=1) + OpCo2!AD3807*(dcCoSelect=2) + OpCo3!AD3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3807*(dcCoSelect=1) + OpCo2!AE3807*(dcCoSelect=2) + OpCo3!AE3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3807*(dcCoSelect=1) + OpCo2!AF3807*(dcCoSelect=2) + OpCo3!AF3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3807*(dcCoSelect=1) + OpCo2!AG3807*(dcCoSelect=2) + OpCo3!AG3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3807*(dcCoSelect=1) + OpCo2!AH3807*(dcCoSelect=2) + OpCo3!AH3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3807*(dcCoSelect=1) + OpCo2!AI3807*(dcCoSelect=2) + OpCo3!AI3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3807*(dcCoSelect=1) + OpCo2!AJ3807*(dcCoSelect=2) + OpCo3!AJ3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3807*(dcCoSelect=1) + OpCo2!AK3807*(dcCoSelect=2) + OpCo3!AK3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3807*(dcCoSelect=1) + OpCo2!AL3807*(dcCoSelect=2) + OpCo3!AL3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3807*(dcCoSelect=1) + OpCo2!AM3807*(dcCoSelect=2) + OpCo3!AM3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3807*(dcCoSelect=1) + OpCo2!AN3807*(dcCoSelect=2) + OpCo3!AN3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3807*(dcCoSelect=1) + OpCo2!AO3807*(dcCoSelect=2) + OpCo3!AO3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3807*(dcCoSelect=1) + OpCo2!AP3807*(dcCoSelect=2) + OpCo3!AP3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3807*(dcCoSelect=1) + OpCo2!AQ3807*(dcCoSelect=2) + OpCo3!AQ3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3807*(dcCoSelect=1) + OpCo2!AR3807*(dcCoSelect=2) + OpCo3!AR3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3807*(dcCoSelect=1) + OpCo2!AS3807*(dcCoSelect=2) + OpCo3!AS3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3807*(dcCoSelect=1) + OpCo2!AT3807*(dcCoSelect=2) + OpCo3!AT3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3807*(dcCoSelect=1) + OpCo2!AU3807*(dcCoSelect=2) + OpCo3!AU3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3807*(dcCoSelect=1) + OpCo2!AV3807*(dcCoSelect=2) + OpCo3!AV3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3807*(dcCoSelect=1) + OpCo2!AW3807*(dcCoSelect=2) + OpCo3!AW3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3807*(dcCoSelect=1) + OpCo2!AX3807*(dcCoSelect=2) + OpCo3!AX3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3807*(dcCoSelect=1) + OpCo2!AY3807*(dcCoSelect=2) + OpCo3!AY3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3807*(dcCoSelect=1) + OpCo2!AZ3807*(dcCoSelect=2) + OpCo3!AZ3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3807*(dcCoSelect=1) + OpCo2!BA3807*(dcCoSelect=2) + OpCo3!BA3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3807*(dcCoSelect=1) + OpCo2!BB3807*(dcCoSelect=2) + OpCo3!BB3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3807*(dcCoSelect=1) + OpCo2!BC3807*(dcCoSelect=2) + OpCo3!BC3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3807*(dcCoSelect=1) + OpCo2!BD3807*(dcCoSelect=2) + OpCo3!BD3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3807*(dcCoSelect=1) + OpCo2!BE3807*(dcCoSelect=2) + OpCo3!BE3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3807*(dcCoSelect=1) + OpCo2!BF3807*(dcCoSelect=2) + OpCo3!BF3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3807*(dcCoSelect=1) + OpCo2!BG3807*(dcCoSelect=2) + OpCo3!BG3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3807*(dcCoSelect=1) + OpCo2!BH3807*(dcCoSelect=2) + OpCo3!BH3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3807*(dcCoSelect=1) + OpCo2!BI3807*(dcCoSelect=2) + OpCo3!BI3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3807*(dcCoSelect=1) + OpCo2!BJ3807*(dcCoSelect=2) + OpCo3!BJ3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3807*(dcCoSelect=1) + OpCo2!BK3807*(dcCoSelect=2) + OpCo3!BK3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3807*(dcCoSelect=1) + OpCo2!BL3807*(dcCoSelect=2) + OpCo3!BL3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3807*(dcCoSelect=1) + OpCo2!BM3807*(dcCoSelect=2) + OpCo3!BM3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3807*(dcCoSelect=1) + OpCo2!BN3807*(dcCoSelect=2) + OpCo3!BN3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3807*(dcCoSelect=1) + OpCo2!BO3807*(dcCoSelect=2) + OpCo3!BO3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3807*(dcCoSelect=1) + OpCo2!BP3807*(dcCoSelect=2) + OpCo3!BP3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3807*(dcCoSelect=1) + OpCo2!BQ3807*(dcCoSelect=2) + OpCo3!BQ3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3807*(dcCoSelect=1) + OpCo2!BR3807*(dcCoSelect=2) + OpCo3!BR3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3807*(dcCoSelect=1) + OpCo2!BS3807*(dcCoSelect=2) + OpCo3!BS3807*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3807*(dcCoSelect=1) + OpCo2!BT3807*(dcCoSelect=2) + OpCo3!BT3807*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$620","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1275&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3810*(dcCoSelect=1) + OpCo2!M3810*(dcCoSelect=2) + OpCo3!M3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3810*(dcCoSelect=1) + OpCo2!N3810*(dcCoSelect=2) + OpCo3!N3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3810*(dcCoSelect=1) + OpCo2!O3810*(dcCoSelect=2) + OpCo3!O3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3810*(dcCoSelect=1) + OpCo2!P3810*(dcCoSelect=2) + OpCo3!P3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3810*(dcCoSelect=1) + OpCo2!Q3810*(dcCoSelect=2) + OpCo3!Q3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3810*(dcCoSelect=1) + OpCo2!R3810*(dcCoSelect=2) + OpCo3!R3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3810*(dcCoSelect=1) + OpCo2!S3810*(dcCoSelect=2) + OpCo3!S3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3810*(dcCoSelect=1) + OpCo2!T3810*(dcCoSelect=2) + OpCo3!T3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3810*(dcCoSelect=1) + OpCo2!U3810*(dcCoSelect=2) + OpCo3!U3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3810*(dcCoSelect=1) + OpCo2!V3810*(dcCoSelect=2) + OpCo3!V3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3810*(dcCoSelect=1) + OpCo2!W3810*(dcCoSelect=2) + OpCo3!W3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3810*(dcCoSelect=1) + OpCo2!X3810*(dcCoSelect=2) + OpCo3!X3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3810*(dcCoSelect=1) + OpCo2!Y3810*(dcCoSelect=2) + OpCo3!Y3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3810*(dcCoSelect=1) + OpCo2!Z3810*(dcCoSelect=2) + OpCo3!Z3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3810*(dcCoSelect=1) + OpCo2!AA3810*(dcCoSelect=2) + OpCo3!AA3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3810*(dcCoSelect=1) + OpCo2!AB3810*(dcCoSelect=2) + OpCo3!AB3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3810*(dcCoSelect=1) + OpCo2!AC3810*(dcCoSelect=2) + OpCo3!AC3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3810*(dcCoSelect=1) + OpCo2!AD3810*(dcCoSelect=2) + OpCo3!AD3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3810*(dcCoSelect=1) + OpCo2!AE3810*(dcCoSelect=2) + OpCo3!AE3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3810*(dcCoSelect=1) + OpCo2!AF3810*(dcCoSelect=2) + OpCo3!AF3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3810*(dcCoSelect=1) + OpCo2!AG3810*(dcCoSelect=2) + OpCo3!AG3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3810*(dcCoSelect=1) + OpCo2!AH3810*(dcCoSelect=2) + OpCo3!AH3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3810*(dcCoSelect=1) + OpCo2!AI3810*(dcCoSelect=2) + OpCo3!AI3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3810*(dcCoSelect=1) + OpCo2!AJ3810*(dcCoSelect=2) + OpCo3!AJ3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3810*(dcCoSelect=1) + OpCo2!AK3810*(dcCoSelect=2) + OpCo3!AK3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3810*(dcCoSelect=1) + OpCo2!AL3810*(dcCoSelect=2) + OpCo3!AL3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3810*(dcCoSelect=1) + OpCo2!AM3810*(dcCoSelect=2) + OpCo3!AM3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3810*(dcCoSelect=1) + OpCo2!AN3810*(dcCoSelect=2) + OpCo3!AN3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3810*(dcCoSelect=1) + OpCo2!AO3810*(dcCoSelect=2) + OpCo3!AO3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3810*(dcCoSelect=1) + OpCo2!AP3810*(dcCoSelect=2) + OpCo3!AP3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3810*(dcCoSelect=1) + OpCo2!AQ3810*(dcCoSelect=2) + OpCo3!AQ3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3810*(dcCoSelect=1) + OpCo2!AR3810*(dcCoSelect=2) + OpCo3!AR3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3810*(dcCoSelect=1) + OpCo2!AS3810*(dcCoSelect=2) + OpCo3!AS3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3810*(dcCoSelect=1) + OpCo2!AT3810*(dcCoSelect=2) + OpCo3!AT3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3810*(dcCoSelect=1) + OpCo2!AU3810*(dcCoSelect=2) + OpCo3!AU3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3810*(dcCoSelect=1) + OpCo2!AV3810*(dcCoSelect=2) + OpCo3!AV3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3810*(dcCoSelect=1) + OpCo2!AW3810*(dcCoSelect=2) + OpCo3!AW3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3810*(dcCoSelect=1) + OpCo2!AX3810*(dcCoSelect=2) + OpCo3!AX3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3810*(dcCoSelect=1) + OpCo2!AY3810*(dcCoSelect=2) + OpCo3!AY3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3810*(dcCoSelect=1) + OpCo2!AZ3810*(dcCoSelect=2) + OpCo3!AZ3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3810*(dcCoSelect=1) + OpCo2!BA3810*(dcCoSelect=2) + OpCo3!BA3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3810*(dcCoSelect=1) + OpCo2!BB3810*(dcCoSelect=2) + OpCo3!BB3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3810*(dcCoSelect=1) + OpCo2!BC3810*(dcCoSelect=2) + OpCo3!BC3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3810*(dcCoSelect=1) + OpCo2!BD3810*(dcCoSelect=2) + OpCo3!BD3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3810*(dcCoSelect=1) + OpCo2!BE3810*(dcCoSelect=2) + OpCo3!BE3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3810*(dcCoSelect=1) + OpCo2!BF3810*(dcCoSelect=2) + OpCo3!BF3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3810*(dcCoSelect=1) + OpCo2!BG3810*(dcCoSelect=2) + OpCo3!BG3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3810*(dcCoSelect=1) + OpCo2!BH3810*(dcCoSelect=2) + OpCo3!BH3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3810*(dcCoSelect=1) + OpCo2!BI3810*(dcCoSelect=2) + OpCo3!BI3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3810*(dcCoSelect=1) + OpCo2!BJ3810*(dcCoSelect=2) + OpCo3!BJ3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3810*(dcCoSelect=1) + OpCo2!BK3810*(dcCoSelect=2) + OpCo3!BK3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3810*(dcCoSelect=1) + OpCo2!BL3810*(dcCoSelect=2) + OpCo3!BL3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3810*(dcCoSelect=1) + OpCo2!BM3810*(dcCoSelect=2) + OpCo3!BM3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3810*(dcCoSelect=1) + OpCo2!BN3810*(dcCoSelect=2) + OpCo3!BN3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3810*(dcCoSelect=1) + OpCo2!BO3810*(dcCoSelect=2) + OpCo3!BO3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3810*(dcCoSelect=1) + OpCo2!BP3810*(dcCoSelect=2) + OpCo3!BP3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3810*(dcCoSelect=1) + OpCo2!BQ3810*(dcCoSelect=2) + OpCo3!BQ3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3810*(dcCoSelect=1) + OpCo2!BR3810*(dcCoSelect=2) + OpCo3!BR3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3810*(dcCoSelect=1) + OpCo2!BS3810*(dcCoSelect=2) + OpCo3!BS3810*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3810*(dcCoSelect=1) + OpCo2!BT3810*(dcCoSelect=2) + OpCo3!BT3810*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1277&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3812*(dcCoSelect=1) + OpCo2!M3812*(dcCoSelect=2) + OpCo3!M3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3812*(dcCoSelect=1) + OpCo2!N3812*(dcCoSelect=2) + OpCo3!N3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3812*(dcCoSelect=1) + OpCo2!O3812*(dcCoSelect=2) + OpCo3!O3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3812*(dcCoSelect=1) + OpCo2!P3812*(dcCoSelect=2) + OpCo3!P3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3812*(dcCoSelect=1) + OpCo2!Q3812*(dcCoSelect=2) + OpCo3!Q3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3812*(dcCoSelect=1) + OpCo2!R3812*(dcCoSelect=2) + OpCo3!R3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3812*(dcCoSelect=1) + OpCo2!S3812*(dcCoSelect=2) + OpCo3!S3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3812*(dcCoSelect=1) + OpCo2!T3812*(dcCoSelect=2) + OpCo3!T3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3812*(dcCoSelect=1) + OpCo2!U3812*(dcCoSelect=2) + OpCo3!U3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3812*(dcCoSelect=1) + OpCo2!V3812*(dcCoSelect=2) + OpCo3!V3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3812*(dcCoSelect=1) + OpCo2!W3812*(dcCoSelect=2) + OpCo3!W3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3812*(dcCoSelect=1) + OpCo2!X3812*(dcCoSelect=2) + OpCo3!X3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3812*(dcCoSelect=1) + OpCo2!Y3812*(dcCoSelect=2) + OpCo3!Y3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3812*(dcCoSelect=1) + OpCo2!Z3812*(dcCoSelect=2) + OpCo3!Z3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3812*(dcCoSelect=1) + OpCo2!AA3812*(dcCoSelect=2) + OpCo3!AA3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3812*(dcCoSelect=1) + OpCo2!AB3812*(dcCoSelect=2) + OpCo3!AB3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3812*(dcCoSelect=1) + OpCo2!AC3812*(dcCoSelect=2) + OpCo3!AC3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3812*(dcCoSelect=1) + OpCo2!AD3812*(dcCoSelect=2) + OpCo3!AD3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3812*(dcCoSelect=1) + OpCo2!AE3812*(dcCoSelect=2) + OpCo3!AE3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3812*(dcCoSelect=1) + OpCo2!AF3812*(dcCoSelect=2) + OpCo3!AF3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3812*(dcCoSelect=1) + OpCo2!AG3812*(dcCoSelect=2) + OpCo3!AG3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3812*(dcCoSelect=1) + OpCo2!AH3812*(dcCoSelect=2) + OpCo3!AH3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3812*(dcCoSelect=1) + OpCo2!AI3812*(dcCoSelect=2) + OpCo3!AI3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3812*(dcCoSelect=1) + OpCo2!AJ3812*(dcCoSelect=2) + OpCo3!AJ3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3812*(dcCoSelect=1) + OpCo2!AK3812*(dcCoSelect=2) + OpCo3!AK3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3812*(dcCoSelect=1) + OpCo2!AL3812*(dcCoSelect=2) + OpCo3!AL3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3812*(dcCoSelect=1) + OpCo2!AM3812*(dcCoSelect=2) + OpCo3!AM3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3812*(dcCoSelect=1) + OpCo2!AN3812*(dcCoSelect=2) + OpCo3!AN3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3812*(dcCoSelect=1) + OpCo2!AO3812*(dcCoSelect=2) + OpCo3!AO3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3812*(dcCoSelect=1) + OpCo2!AP3812*(dcCoSelect=2) + OpCo3!AP3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3812*(dcCoSelect=1) + OpCo2!AQ3812*(dcCoSelect=2) + OpCo3!AQ3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3812*(dcCoSelect=1) + OpCo2!AR3812*(dcCoSelect=2) + OpCo3!AR3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3812*(dcCoSelect=1) + OpCo2!AS3812*(dcCoSelect=2) + OpCo3!AS3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3812*(dcCoSelect=1) + OpCo2!AT3812*(dcCoSelect=2) + OpCo3!AT3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3812*(dcCoSelect=1) + OpCo2!AU3812*(dcCoSelect=2) + OpCo3!AU3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3812*(dcCoSelect=1) + OpCo2!AV3812*(dcCoSelect=2) + OpCo3!AV3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3812*(dcCoSelect=1) + OpCo2!AW3812*(dcCoSelect=2) + OpCo3!AW3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3812*(dcCoSelect=1) + OpCo2!AX3812*(dcCoSelect=2) + OpCo3!AX3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3812*(dcCoSelect=1) + OpCo2!AY3812*(dcCoSelect=2) + OpCo3!AY3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3812*(dcCoSelect=1) + OpCo2!AZ3812*(dcCoSelect=2) + OpCo3!AZ3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3812*(dcCoSelect=1) + OpCo2!BA3812*(dcCoSelect=2) + OpCo3!BA3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3812*(dcCoSelect=1) + OpCo2!BB3812*(dcCoSelect=2) + OpCo3!BB3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3812*(dcCoSelect=1) + OpCo2!BC3812*(dcCoSelect=2) + OpCo3!BC3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3812*(dcCoSelect=1) + OpCo2!BD3812*(dcCoSelect=2) + OpCo3!BD3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3812*(dcCoSelect=1) + OpCo2!BE3812*(dcCoSelect=2) + OpCo3!BE3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3812*(dcCoSelect=1) + OpCo2!BF3812*(dcCoSelect=2) + OpCo3!BF3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3812*(dcCoSelect=1) + OpCo2!BG3812*(dcCoSelect=2) + OpCo3!BG3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3812*(dcCoSelect=1) + OpCo2!BH3812*(dcCoSelect=2) + OpCo3!BH3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3812*(dcCoSelect=1) + OpCo2!BI3812*(dcCoSelect=2) + OpCo3!BI3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3812*(dcCoSelect=1) + OpCo2!BJ3812*(dcCoSelect=2) + OpCo3!BJ3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3812*(dcCoSelect=1) + OpCo2!BK3812*(dcCoSelect=2) + OpCo3!BK3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3812*(dcCoSelect=1) + OpCo2!BL3812*(dcCoSelect=2) + OpCo3!BL3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3812*(dcCoSelect=1) + OpCo2!BM3812*(dcCoSelect=2) + OpCo3!BM3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3812*(dcCoSelect=1) + OpCo2!BN3812*(dcCoSelect=2) + OpCo3!BN3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3812*(dcCoSelect=1) + OpCo2!BO3812*(dcCoSelect=2) + OpCo3!BO3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3812*(dcCoSelect=1) + OpCo2!BP3812*(dcCoSelect=2) + OpCo3!BP3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3812*(dcCoSelect=1) + OpCo2!BQ3812*(dcCoSelect=2) + OpCo3!BQ3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3812*(dcCoSelect=1) + OpCo2!BR3812*(dcCoSelect=2) + OpCo3!BR3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3812*(dcCoSelect=1) + OpCo2!BS3812*(dcCoSelect=2) + OpCo3!BS3812*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3812*(dcCoSelect=1) + OpCo2!BT3812*(dcCoSelect=2) + OpCo3!BT3812*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1280&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3815*(dcCoSelect=1) + OpCo2!M3815*(dcCoSelect=2) + OpCo3!M3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3815*(dcCoSelect=1) + OpCo2!N3815*(dcCoSelect=2) + OpCo3!N3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3815*(dcCoSelect=1) + OpCo2!O3815*(dcCoSelect=2) + OpCo3!O3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3815*(dcCoSelect=1) + OpCo2!P3815*(dcCoSelect=2) + OpCo3!P3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3815*(dcCoSelect=1) + OpCo2!Q3815*(dcCoSelect=2) + OpCo3!Q3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3815*(dcCoSelect=1) + OpCo2!R3815*(dcCoSelect=2) + OpCo3!R3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3815*(dcCoSelect=1) + OpCo2!S3815*(dcCoSelect=2) + OpCo3!S3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3815*(dcCoSelect=1) + OpCo2!T3815*(dcCoSelect=2) + OpCo3!T3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3815*(dcCoSelect=1) + OpCo2!U3815*(dcCoSelect=2) + OpCo3!U3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3815*(dcCoSelect=1) + OpCo2!V3815*(dcCoSelect=2) + OpCo3!V3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3815*(dcCoSelect=1) + OpCo2!W3815*(dcCoSelect=2) + OpCo3!W3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3815*(dcCoSelect=1) + OpCo2!X3815*(dcCoSelect=2) + OpCo3!X3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3815*(dcCoSelect=1) + OpCo2!Y3815*(dcCoSelect=2) + OpCo3!Y3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3815*(dcCoSelect=1) + OpCo2!Z3815*(dcCoSelect=2) + OpCo3!Z3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3815*(dcCoSelect=1) + OpCo2!AA3815*(dcCoSelect=2) + OpCo3!AA3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3815*(dcCoSelect=1) + OpCo2!AB3815*(dcCoSelect=2) + OpCo3!AB3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3815*(dcCoSelect=1) + OpCo2!AC3815*(dcCoSelect=2) + OpCo3!AC3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3815*(dcCoSelect=1) + OpCo2!AD3815*(dcCoSelect=2) + OpCo3!AD3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3815*(dcCoSelect=1) + OpCo2!AE3815*(dcCoSelect=2) + OpCo3!AE3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3815*(dcCoSelect=1) + OpCo2!AF3815*(dcCoSelect=2) + OpCo3!AF3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3815*(dcCoSelect=1) + OpCo2!AG3815*(dcCoSelect=2) + OpCo3!AG3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3815*(dcCoSelect=1) + OpCo2!AH3815*(dcCoSelect=2) + OpCo3!AH3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3815*(dcCoSelect=1) + OpCo2!AI3815*(dcCoSelect=2) + OpCo3!AI3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3815*(dcCoSelect=1) + OpCo2!AJ3815*(dcCoSelect=2) + OpCo3!AJ3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3815*(dcCoSelect=1) + OpCo2!AK3815*(dcCoSelect=2) + OpCo3!AK3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3815*(dcCoSelect=1) + OpCo2!AL3815*(dcCoSelect=2) + OpCo3!AL3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3815*(dcCoSelect=1) + OpCo2!AM3815*(dcCoSelect=2) + OpCo3!AM3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3815*(dcCoSelect=1) + OpCo2!AN3815*(dcCoSelect=2) + OpCo3!AN3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3815*(dcCoSelect=1) + OpCo2!AO3815*(dcCoSelect=2) + OpCo3!AO3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3815*(dcCoSelect=1) + OpCo2!AP3815*(dcCoSelect=2) + OpCo3!AP3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3815*(dcCoSelect=1) + OpCo2!AQ3815*(dcCoSelect=2) + OpCo3!AQ3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3815*(dcCoSelect=1) + OpCo2!AR3815*(dcCoSelect=2) + OpCo3!AR3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3815*(dcCoSelect=1) + OpCo2!AS3815*(dcCoSelect=2) + OpCo3!AS3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3815*(dcCoSelect=1) + OpCo2!AT3815*(dcCoSelect=2) + OpCo3!AT3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3815*(dcCoSelect=1) + OpCo2!AU3815*(dcCoSelect=2) + OpCo3!AU3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3815*(dcCoSelect=1) + OpCo2!AV3815*(dcCoSelect=2) + OpCo3!AV3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3815*(dcCoSelect=1) + OpCo2!AW3815*(dcCoSelect=2) + OpCo3!AW3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3815*(dcCoSelect=1) + OpCo2!AX3815*(dcCoSelect=2) + OpCo3!AX3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3815*(dcCoSelect=1) + OpCo2!AY3815*(dcCoSelect=2) + OpCo3!AY3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3815*(dcCoSelect=1) + OpCo2!AZ3815*(dcCoSelect=2) + OpCo3!AZ3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3815*(dcCoSelect=1) + OpCo2!BA3815*(dcCoSelect=2) + OpCo3!BA3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3815*(dcCoSelect=1) + OpCo2!BB3815*(dcCoSelect=2) + OpCo3!BB3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3815*(dcCoSelect=1) + OpCo2!BC3815*(dcCoSelect=2) + OpCo3!BC3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3815*(dcCoSelect=1) + OpCo2!BD3815*(dcCoSelect=2) + OpCo3!BD3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3815*(dcCoSelect=1) + OpCo2!BE3815*(dcCoSelect=2) + OpCo3!BE3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3815*(dcCoSelect=1) + OpCo2!BF3815*(dcCoSelect=2) + OpCo3!BF3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3815*(dcCoSelect=1) + OpCo2!BG3815*(dcCoSelect=2) + OpCo3!BG3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3815*(dcCoSelect=1) + OpCo2!BH3815*(dcCoSelect=2) + OpCo3!BH3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3815*(dcCoSelect=1) + OpCo2!BI3815*(dcCoSelect=2) + OpCo3!BI3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3815*(dcCoSelect=1) + OpCo2!BJ3815*(dcCoSelect=2) + OpCo3!BJ3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3815*(dcCoSelect=1) + OpCo2!BK3815*(dcCoSelect=2) + OpCo3!BK3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3815*(dcCoSelect=1) + OpCo2!BL3815*(dcCoSelect=2) + OpCo3!BL3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3815*(dcCoSelect=1) + OpCo2!BM3815*(dcCoSelect=2) + OpCo3!BM3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3815*(dcCoSelect=1) + OpCo2!BN3815*(dcCoSelect=2) + OpCo3!BN3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3815*(dcCoSelect=1) + OpCo2!BO3815*(dcCoSelect=2) + OpCo3!BO3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3815*(dcCoSelect=1) + OpCo2!BP3815*(dcCoSelect=2) + OpCo3!BP3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3815*(dcCoSelect=1) + OpCo2!BQ3815*(dcCoSelect=2) + OpCo3!BQ3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3815*(dcCoSelect=1) + OpCo2!BR3815*(dcCoSelect=2) + OpCo3!BR3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3815*(dcCoSelect=1) + OpCo2!BS3815*(dcCoSelect=2) + OpCo3!BS3815*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3815*(dcCoSelect=1) + OpCo2!BT3815*(dcCoSelect=2) + OpCo3!BT3815*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$626","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1281&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3816*(dcCoSelect=1) + OpCo2!M3816*(dcCoSelect=2) + OpCo3!M3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3816*(dcCoSelect=1) + OpCo2!N3816*(dcCoSelect=2) + OpCo3!N3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3816*(dcCoSelect=1) + OpCo2!O3816*(dcCoSelect=2) + OpCo3!O3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3816*(dcCoSelect=1) + OpCo2!P3816*(dcCoSelect=2) + OpCo3!P3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3816*(dcCoSelect=1) + OpCo2!Q3816*(dcCoSelect=2) + OpCo3!Q3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3816*(dcCoSelect=1) + OpCo2!R3816*(dcCoSelect=2) + OpCo3!R3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3816*(dcCoSelect=1) + OpCo2!S3816*(dcCoSelect=2) + OpCo3!S3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3816*(dcCoSelect=1) + OpCo2!T3816*(dcCoSelect=2) + OpCo3!T3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3816*(dcCoSelect=1) + OpCo2!U3816*(dcCoSelect=2) + OpCo3!U3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3816*(dcCoSelect=1) + OpCo2!V3816*(dcCoSelect=2) + OpCo3!V3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3816*(dcCoSelect=1) + OpCo2!W3816*(dcCoSelect=2) + OpCo3!W3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3816*(dcCoSelect=1) + OpCo2!X3816*(dcCoSelect=2) + OpCo3!X3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3816*(dcCoSelect=1) + OpCo2!Y3816*(dcCoSelect=2) + OpCo3!Y3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3816*(dcCoSelect=1) + OpCo2!Z3816*(dcCoSelect=2) + OpCo3!Z3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3816*(dcCoSelect=1) + OpCo2!AA3816*(dcCoSelect=2) + OpCo3!AA3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3816*(dcCoSelect=1) + OpCo2!AB3816*(dcCoSelect=2) + OpCo3!AB3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3816*(dcCoSelect=1) + OpCo2!AC3816*(dcCoSelect=2) + OpCo3!AC3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3816*(dcCoSelect=1) + OpCo2!AD3816*(dcCoSelect=2) + OpCo3!AD3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3816*(dcCoSelect=1) + OpCo2!AE3816*(dcCoSelect=2) + OpCo3!AE3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3816*(dcCoSelect=1) + OpCo2!AF3816*(dcCoSelect=2) + OpCo3!AF3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3816*(dcCoSelect=1) + OpCo2!AG3816*(dcCoSelect=2) + OpCo3!AG3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3816*(dcCoSelect=1) + OpCo2!AH3816*(dcCoSelect=2) + OpCo3!AH3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3816*(dcCoSelect=1) + OpCo2!AI3816*(dcCoSelect=2) + OpCo3!AI3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3816*(dcCoSelect=1) + OpCo2!AJ3816*(dcCoSelect=2) + OpCo3!AJ3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3816*(dcCoSelect=1) + OpCo2!AK3816*(dcCoSelect=2) + OpCo3!AK3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3816*(dcCoSelect=1) + OpCo2!AL3816*(dcCoSelect=2) + OpCo3!AL3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3816*(dcCoSelect=1) + OpCo2!AM3816*(dcCoSelect=2) + OpCo3!AM3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3816*(dcCoSelect=1) + OpCo2!AN3816*(dcCoSelect=2) + OpCo3!AN3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3816*(dcCoSelect=1) + OpCo2!AO3816*(dcCoSelect=2) + OpCo3!AO3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3816*(dcCoSelect=1) + OpCo2!AP3816*(dcCoSelect=2) + OpCo3!AP3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3816*(dcCoSelect=1) + OpCo2!AQ3816*(dcCoSelect=2) + OpCo3!AQ3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3816*(dcCoSelect=1) + OpCo2!AR3816*(dcCoSelect=2) + OpCo3!AR3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3816*(dcCoSelect=1) + OpCo2!AS3816*(dcCoSelect=2) + OpCo3!AS3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3816*(dcCoSelect=1) + OpCo2!AT3816*(dcCoSelect=2) + OpCo3!AT3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3816*(dcCoSelect=1) + OpCo2!AU3816*(dcCoSelect=2) + OpCo3!AU3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3816*(dcCoSelect=1) + OpCo2!AV3816*(dcCoSelect=2) + OpCo3!AV3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3816*(dcCoSelect=1) + OpCo2!AW3816*(dcCoSelect=2) + OpCo3!AW3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3816*(dcCoSelect=1) + OpCo2!AX3816*(dcCoSelect=2) + OpCo3!AX3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3816*(dcCoSelect=1) + OpCo2!AY3816*(dcCoSelect=2) + OpCo3!AY3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3816*(dcCoSelect=1) + OpCo2!AZ3816*(dcCoSelect=2) + OpCo3!AZ3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3816*(dcCoSelect=1) + OpCo2!BA3816*(dcCoSelect=2) + OpCo3!BA3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3816*(dcCoSelect=1) + OpCo2!BB3816*(dcCoSelect=2) + OpCo3!BB3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3816*(dcCoSelect=1) + OpCo2!BC3816*(dcCoSelect=2) + OpCo3!BC3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3816*(dcCoSelect=1) + OpCo2!BD3816*(dcCoSelect=2) + OpCo3!BD3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3816*(dcCoSelect=1) + OpCo2!BE3816*(dcCoSelect=2) + OpCo3!BE3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3816*(dcCoSelect=1) + OpCo2!BF3816*(dcCoSelect=2) + OpCo3!BF3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3816*(dcCoSelect=1) + OpCo2!BG3816*(dcCoSelect=2) + OpCo3!BG3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3816*(dcCoSelect=1) + OpCo2!BH3816*(dcCoSelect=2) + OpCo3!BH3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3816*(dcCoSelect=1) + OpCo2!BI3816*(dcCoSelect=2) + OpCo3!BI3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3816*(dcCoSelect=1) + OpCo2!BJ3816*(dcCoSelect=2) + OpCo3!BJ3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3816*(dcCoSelect=1) + OpCo2!BK3816*(dcCoSelect=2) + OpCo3!BK3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3816*(dcCoSelect=1) + OpCo2!BL3816*(dcCoSelect=2) + OpCo3!BL3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3816*(dcCoSelect=1) + OpCo2!BM3816*(dcCoSelect=2) + OpCo3!BM3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3816*(dcCoSelect=1) + OpCo2!BN3816*(dcCoSelect=2) + OpCo3!BN3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3816*(dcCoSelect=1) + OpCo2!BO3816*(dcCoSelect=2) + OpCo3!BO3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3816*(dcCoSelect=1) + OpCo2!BP3816*(dcCoSelect=2) + OpCo3!BP3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3816*(dcCoSelect=1) + OpCo2!BQ3816*(dcCoSelect=2) + OpCo3!BQ3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3816*(dcCoSelect=1) + OpCo2!BR3816*(dcCoSelect=2) + OpCo3!BR3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3816*(dcCoSelect=1) + OpCo2!BS3816*(dcCoSelect=2) + OpCo3!BS3816*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3816*(dcCoSelect=1) + OpCo2!BT3816*(dcCoSelect=2) + OpCo3!BT3816*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1285&\"-\"&SYS_Admin!$G$802","v":"Nominal-GHNF-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3820*(dcCoSelect=1) + OpCo2!M3820*(dcCoSelect=2) + OpCo3!M3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3820*(dcCoSelect=1) + OpCo2!N3820*(dcCoSelect=2) + OpCo3!N3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3820*(dcCoSelect=1) + OpCo2!O3820*(dcCoSelect=2) + OpCo3!O3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3820*(dcCoSelect=1) + OpCo2!P3820*(dcCoSelect=2) + OpCo3!P3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3820*(dcCoSelect=1) + OpCo2!Q3820*(dcCoSelect=2) + OpCo3!Q3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3820*(dcCoSelect=1) + OpCo2!R3820*(dcCoSelect=2) + OpCo3!R3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3820*(dcCoSelect=1) + OpCo2!S3820*(dcCoSelect=2) + OpCo3!S3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3820*(dcCoSelect=1) + OpCo2!T3820*(dcCoSelect=2) + OpCo3!T3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3820*(dcCoSelect=1) + OpCo2!U3820*(dcCoSelect=2) + OpCo3!U3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3820*(dcCoSelect=1) + OpCo2!V3820*(dcCoSelect=2) + OpCo3!V3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3820*(dcCoSelect=1) + OpCo2!W3820*(dcCoSelect=2) + OpCo3!W3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3820*(dcCoSelect=1) + OpCo2!X3820*(dcCoSelect=2) + OpCo3!X3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3820*(dcCoSelect=1) + OpCo2!Y3820*(dcCoSelect=2) + OpCo3!Y3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3820*(dcCoSelect=1) + OpCo2!Z3820*(dcCoSelect=2) + OpCo3!Z3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3820*(dcCoSelect=1) + OpCo2!AA3820*(dcCoSelect=2) + OpCo3!AA3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3820*(dcCoSelect=1) + OpCo2!AB3820*(dcCoSelect=2) + OpCo3!AB3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3820*(dcCoSelect=1) + OpCo2!AC3820*(dcCoSelect=2) + OpCo3!AC3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3820*(dcCoSelect=1) + OpCo2!AD3820*(dcCoSelect=2) + OpCo3!AD3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3820*(dcCoSelect=1) + OpCo2!AE3820*(dcCoSelect=2) + OpCo3!AE3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3820*(dcCoSelect=1) + OpCo2!AF3820*(dcCoSelect=2) + OpCo3!AF3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3820*(dcCoSelect=1) + OpCo2!AG3820*(dcCoSelect=2) + OpCo3!AG3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3820*(dcCoSelect=1) + OpCo2!AH3820*(dcCoSelect=2) + OpCo3!AH3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3820*(dcCoSelect=1) + OpCo2!AI3820*(dcCoSelect=2) + OpCo3!AI3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3820*(dcCoSelect=1) + OpCo2!AJ3820*(dcCoSelect=2) + OpCo3!AJ3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3820*(dcCoSelect=1) + OpCo2!AK3820*(dcCoSelect=2) + OpCo3!AK3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3820*(dcCoSelect=1) + OpCo2!AL3820*(dcCoSelect=2) + OpCo3!AL3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3820*(dcCoSelect=1) + OpCo2!AM3820*(dcCoSelect=2) + OpCo3!AM3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3820*(dcCoSelect=1) + OpCo2!AN3820*(dcCoSelect=2) + OpCo3!AN3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3820*(dcCoSelect=1) + OpCo2!AO3820*(dcCoSelect=2) + OpCo3!AO3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3820*(dcCoSelect=1) + OpCo2!AP3820*(dcCoSelect=2) + OpCo3!AP3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3820*(dcCoSelect=1) + OpCo2!AQ3820*(dcCoSelect=2) + OpCo3!AQ3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3820*(dcCoSelect=1) + OpCo2!AR3820*(dcCoSelect=2) + OpCo3!AR3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3820*(dcCoSelect=1) + OpCo2!AS3820*(dcCoSelect=2) + OpCo3!AS3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3820*(dcCoSelect=1) + OpCo2!AT3820*(dcCoSelect=2) + OpCo3!AT3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3820*(dcCoSelect=1) + OpCo2!AU3820*(dcCoSelect=2) + OpCo3!AU3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3820*(dcCoSelect=1) + OpCo2!AV3820*(dcCoSelect=2) + OpCo3!AV3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3820*(dcCoSelect=1) + OpCo2!AW3820*(dcCoSelect=2) + OpCo3!AW3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3820*(dcCoSelect=1) + OpCo2!AX3820*(dcCoSelect=2) + OpCo3!AX3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3820*(dcCoSelect=1) + OpCo2!AY3820*(dcCoSelect=2) + OpCo3!AY3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3820*(dcCoSelect=1) + OpCo2!AZ3820*(dcCoSelect=2) + OpCo3!AZ3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3820*(dcCoSelect=1) + OpCo2!BA3820*(dcCoSelect=2) + OpCo3!BA3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3820*(dcCoSelect=1) + OpCo2!BB3820*(dcCoSelect=2) + OpCo3!BB3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3820*(dcCoSelect=1) + OpCo2!BC3820*(dcCoSelect=2) + OpCo3!BC3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3820*(dcCoSelect=1) + OpCo2!BD3820*(dcCoSelect=2) + OpCo3!BD3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3820*(dcCoSelect=1) + OpCo2!BE3820*(dcCoSelect=2) + OpCo3!BE3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3820*(dcCoSelect=1) + OpCo2!BF3820*(dcCoSelect=2) + OpCo3!BF3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3820*(dcCoSelect=1) + OpCo2!BG3820*(dcCoSelect=2) + OpCo3!BG3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3820*(dcCoSelect=1) + OpCo2!BH3820*(dcCoSelect=2) + OpCo3!BH3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3820*(dcCoSelect=1) + OpCo2!BI3820*(dcCoSelect=2) + OpCo3!BI3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3820*(dcCoSelect=1) + OpCo2!BJ3820*(dcCoSelect=2) + OpCo3!BJ3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3820*(dcCoSelect=1) + OpCo2!BK3820*(dcCoSelect=2) + OpCo3!BK3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3820*(dcCoSelect=1) + OpCo2!BL3820*(dcCoSelect=2) + OpCo3!BL3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3820*(dcCoSelect=1) + OpCo2!BM3820*(dcCoSelect=2) + OpCo3!BM3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3820*(dcCoSelect=1) + OpCo2!BN3820*(dcCoSelect=2) + OpCo3!BN3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3820*(dcCoSelect=1) + OpCo2!BO3820*(dcCoSelect=2) + OpCo3!BO3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3820*(dcCoSelect=1) + OpCo2!BP3820*(dcCoSelect=2) + OpCo3!BP3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3820*(dcCoSelect=1) + OpCo2!BQ3820*(dcCoSelect=2) + OpCo3!BQ3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3820*(dcCoSelect=1) + OpCo2!BR3820*(dcCoSelect=2) + OpCo3!BR3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3820*(dcCoSelect=1) + OpCo2!BS3820*(dcCoSelect=2) + OpCo3!BS3820*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3820*(dcCoSelect=1) + OpCo2!BT3820*(dcCoSelect=2) + OpCo3!BT3820*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$612","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1289&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3824*(dcCoSelect=1) + OpCo2!M3824*(dcCoSelect=2) + OpCo3!M3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3824*(dcCoSelect=1) + OpCo2!N3824*(dcCoSelect=2) + OpCo3!N3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3824*(dcCoSelect=1) + OpCo2!O3824*(dcCoSelect=2) + OpCo3!O3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3824*(dcCoSelect=1) + OpCo2!P3824*(dcCoSelect=2) + OpCo3!P3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3824*(dcCoSelect=1) + OpCo2!Q3824*(dcCoSelect=2) + OpCo3!Q3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3824*(dcCoSelect=1) + OpCo2!R3824*(dcCoSelect=2) + OpCo3!R3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3824*(dcCoSelect=1) + OpCo2!S3824*(dcCoSelect=2) + OpCo3!S3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3824*(dcCoSelect=1) + OpCo2!T3824*(dcCoSelect=2) + OpCo3!T3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3824*(dcCoSelect=1) + OpCo2!U3824*(dcCoSelect=2) + OpCo3!U3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3824*(dcCoSelect=1) + OpCo2!V3824*(dcCoSelect=2) + OpCo3!V3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3824*(dcCoSelect=1) + OpCo2!W3824*(dcCoSelect=2) + OpCo3!W3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3824*(dcCoSelect=1) + OpCo2!X3824*(dcCoSelect=2) + OpCo3!X3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3824*(dcCoSelect=1) + OpCo2!Y3824*(dcCoSelect=2) + OpCo3!Y3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3824*(dcCoSelect=1) + OpCo2!Z3824*(dcCoSelect=2) + OpCo3!Z3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3824*(dcCoSelect=1) + OpCo2!AA3824*(dcCoSelect=2) + OpCo3!AA3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3824*(dcCoSelect=1) + OpCo2!AB3824*(dcCoSelect=2) + OpCo3!AB3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3824*(dcCoSelect=1) + OpCo2!AC3824*(dcCoSelect=2) + OpCo3!AC3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3824*(dcCoSelect=1) + OpCo2!AD3824*(dcCoSelect=2) + OpCo3!AD3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3824*(dcCoSelect=1) + OpCo2!AE3824*(dcCoSelect=2) + OpCo3!AE3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3824*(dcCoSelect=1) + OpCo2!AF3824*(dcCoSelect=2) + OpCo3!AF3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3824*(dcCoSelect=1) + OpCo2!AG3824*(dcCoSelect=2) + OpCo3!AG3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3824*(dcCoSelect=1) + OpCo2!AH3824*(dcCoSelect=2) + OpCo3!AH3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3824*(dcCoSelect=1) + OpCo2!AI3824*(dcCoSelect=2) + OpCo3!AI3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3824*(dcCoSelect=1) + OpCo2!AJ3824*(dcCoSelect=2) + OpCo3!AJ3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3824*(dcCoSelect=1) + OpCo2!AK3824*(dcCoSelect=2) + OpCo3!AK3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3824*(dcCoSelect=1) + OpCo2!AL3824*(dcCoSelect=2) + OpCo3!AL3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3824*(dcCoSelect=1) + OpCo2!AM3824*(dcCoSelect=2) + OpCo3!AM3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3824*(dcCoSelect=1) + OpCo2!AN3824*(dcCoSelect=2) + OpCo3!AN3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3824*(dcCoSelect=1) + OpCo2!AO3824*(dcCoSelect=2) + OpCo3!AO3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3824*(dcCoSelect=1) + OpCo2!AP3824*(dcCoSelect=2) + OpCo3!AP3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3824*(dcCoSelect=1) + OpCo2!AQ3824*(dcCoSelect=2) + OpCo3!AQ3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3824*(dcCoSelect=1) + OpCo2!AR3824*(dcCoSelect=2) + OpCo3!AR3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3824*(dcCoSelect=1) + OpCo2!AS3824*(dcCoSelect=2) + OpCo3!AS3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3824*(dcCoSelect=1) + OpCo2!AT3824*(dcCoSelect=2) + OpCo3!AT3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3824*(dcCoSelect=1) + OpCo2!AU3824*(dcCoSelect=2) + OpCo3!AU3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3824*(dcCoSelect=1) + OpCo2!AV3824*(dcCoSelect=2) + OpCo3!AV3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3824*(dcCoSelect=1) + OpCo2!AW3824*(dcCoSelect=2) + OpCo3!AW3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3824*(dcCoSelect=1) + OpCo2!AX3824*(dcCoSelect=2) + OpCo3!AX3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3824*(dcCoSelect=1) + OpCo2!AY3824*(dcCoSelect=2) + OpCo3!AY3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3824*(dcCoSelect=1) + OpCo2!AZ3824*(dcCoSelect=2) + OpCo3!AZ3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3824*(dcCoSelect=1) + OpCo2!BA3824*(dcCoSelect=2) + OpCo3!BA3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3824*(dcCoSelect=1) + OpCo2!BB3824*(dcCoSelect=2) + OpCo3!BB3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3824*(dcCoSelect=1) + OpCo2!BC3824*(dcCoSelect=2) + OpCo3!BC3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3824*(dcCoSelect=1) + OpCo2!BD3824*(dcCoSelect=2) + OpCo3!BD3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3824*(dcCoSelect=1) + OpCo2!BE3824*(dcCoSelect=2) + OpCo3!BE3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3824*(dcCoSelect=1) + OpCo2!BF3824*(dcCoSelect=2) + OpCo3!BF3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3824*(dcCoSelect=1) + OpCo2!BG3824*(dcCoSelect=2) + OpCo3!BG3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3824*(dcCoSelect=1) + OpCo2!BH3824*(dcCoSelect=2) + OpCo3!BH3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3824*(dcCoSelect=1) + OpCo2!BI3824*(dcCoSelect=2) + OpCo3!BI3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3824*(dcCoSelect=1) + OpCo2!BJ3824*(dcCoSelect=2) + OpCo3!BJ3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3824*(dcCoSelect=1) + OpCo2!BK3824*(dcCoSelect=2) + OpCo3!BK3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3824*(dcCoSelect=1) + OpCo2!BL3824*(dcCoSelect=2) + OpCo3!BL3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3824*(dcCoSelect=1) + OpCo2!BM3824*(dcCoSelect=2) + OpCo3!BM3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3824*(dcCoSelect=1) + OpCo2!BN3824*(dcCoSelect=2) + OpCo3!BN3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3824*(dcCoSelect=1) + OpCo2!BO3824*(dcCoSelect=2) + OpCo3!BO3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3824*(dcCoSelect=1) + OpCo2!BP3824*(dcCoSelect=2) + OpCo3!BP3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3824*(dcCoSelect=1) + OpCo2!BQ3824*(dcCoSelect=2) + OpCo3!BQ3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3824*(dcCoSelect=1) + OpCo2!BR3824*(dcCoSelect=2) + OpCo3!BR3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3824*(dcCoSelect=1) + OpCo2!BS3824*(dcCoSelect=2) + OpCo3!BS3824*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3824*(dcCoSelect=1) + OpCo2!BT3824*(dcCoSelect=2) + OpCo3!BT3824*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$613","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1290&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3825*(dcCoSelect=1) + OpCo2!M3825*(dcCoSelect=2) + OpCo3!M3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3825*(dcCoSelect=1) + OpCo2!N3825*(dcCoSelect=2) + OpCo3!N3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3825*(dcCoSelect=1) + OpCo2!O3825*(dcCoSelect=2) + OpCo3!O3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3825*(dcCoSelect=1) + OpCo2!P3825*(dcCoSelect=2) + OpCo3!P3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3825*(dcCoSelect=1) + OpCo2!Q3825*(dcCoSelect=2) + OpCo3!Q3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3825*(dcCoSelect=1) + OpCo2!R3825*(dcCoSelect=2) + OpCo3!R3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3825*(dcCoSelect=1) + OpCo2!S3825*(dcCoSelect=2) + OpCo3!S3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3825*(dcCoSelect=1) + OpCo2!T3825*(dcCoSelect=2) + OpCo3!T3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3825*(dcCoSelect=1) + OpCo2!U3825*(dcCoSelect=2) + OpCo3!U3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3825*(dcCoSelect=1) + OpCo2!V3825*(dcCoSelect=2) + OpCo3!V3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3825*(dcCoSelect=1) + OpCo2!W3825*(dcCoSelect=2) + OpCo3!W3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3825*(dcCoSelect=1) + OpCo2!X3825*(dcCoSelect=2) + OpCo3!X3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3825*(dcCoSelect=1) + OpCo2!Y3825*(dcCoSelect=2) + OpCo3!Y3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3825*(dcCoSelect=1) + OpCo2!Z3825*(dcCoSelect=2) + OpCo3!Z3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3825*(dcCoSelect=1) + OpCo2!AA3825*(dcCoSelect=2) + OpCo3!AA3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3825*(dcCoSelect=1) + OpCo2!AB3825*(dcCoSelect=2) + OpCo3!AB3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3825*(dcCoSelect=1) + OpCo2!AC3825*(dcCoSelect=2) + OpCo3!AC3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3825*(dcCoSelect=1) + OpCo2!AD3825*(dcCoSelect=2) + OpCo3!AD3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3825*(dcCoSelect=1) + OpCo2!AE3825*(dcCoSelect=2) + OpCo3!AE3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3825*(dcCoSelect=1) + OpCo2!AF3825*(dcCoSelect=2) + OpCo3!AF3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3825*(dcCoSelect=1) + OpCo2!AG3825*(dcCoSelect=2) + OpCo3!AG3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3825*(dcCoSelect=1) + OpCo2!AH3825*(dcCoSelect=2) + OpCo3!AH3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3825*(dcCoSelect=1) + OpCo2!AI3825*(dcCoSelect=2) + OpCo3!AI3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3825*(dcCoSelect=1) + OpCo2!AJ3825*(dcCoSelect=2) + OpCo3!AJ3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3825*(dcCoSelect=1) + OpCo2!AK3825*(dcCoSelect=2) + OpCo3!AK3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3825*(dcCoSelect=1) + OpCo2!AL3825*(dcCoSelect=2) + OpCo3!AL3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3825*(dcCoSelect=1) + OpCo2!AM3825*(dcCoSelect=2) + OpCo3!AM3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3825*(dcCoSelect=1) + OpCo2!AN3825*(dcCoSelect=2) + OpCo3!AN3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3825*(dcCoSelect=1) + OpCo2!AO3825*(dcCoSelect=2) + OpCo3!AO3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3825*(dcCoSelect=1) + OpCo2!AP3825*(dcCoSelect=2) + OpCo3!AP3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3825*(dcCoSelect=1) + OpCo2!AQ3825*(dcCoSelect=2) + OpCo3!AQ3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3825*(dcCoSelect=1) + OpCo2!AR3825*(dcCoSelect=2) + OpCo3!AR3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3825*(dcCoSelect=1) + OpCo2!AS3825*(dcCoSelect=2) + OpCo3!AS3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3825*(dcCoSelect=1) + OpCo2!AT3825*(dcCoSelect=2) + OpCo3!AT3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3825*(dcCoSelect=1) + OpCo2!AU3825*(dcCoSelect=2) + OpCo3!AU3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3825*(dcCoSelect=1) + OpCo2!AV3825*(dcCoSelect=2) + OpCo3!AV3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3825*(dcCoSelect=1) + OpCo2!AW3825*(dcCoSelect=2) + OpCo3!AW3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3825*(dcCoSelect=1) + OpCo2!AX3825*(dcCoSelect=2) + OpCo3!AX3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3825*(dcCoSelect=1) + OpCo2!AY3825*(dcCoSelect=2) + OpCo3!AY3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3825*(dcCoSelect=1) + OpCo2!AZ3825*(dcCoSelect=2) + OpCo3!AZ3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3825*(dcCoSelect=1) + OpCo2!BA3825*(dcCoSelect=2) + OpCo3!BA3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3825*(dcCoSelect=1) + OpCo2!BB3825*(dcCoSelect=2) + OpCo3!BB3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3825*(dcCoSelect=1) + OpCo2!BC3825*(dcCoSelect=2) + OpCo3!BC3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3825*(dcCoSelect=1) + OpCo2!BD3825*(dcCoSelect=2) + OpCo3!BD3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3825*(dcCoSelect=1) + OpCo2!BE3825*(dcCoSelect=2) + OpCo3!BE3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3825*(dcCoSelect=1) + OpCo2!BF3825*(dcCoSelect=2) + OpCo3!BF3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3825*(dcCoSelect=1) + OpCo2!BG3825*(dcCoSelect=2) + OpCo3!BG3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3825*(dcCoSelect=1) + OpCo2!BH3825*(dcCoSelect=2) + OpCo3!BH3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3825*(dcCoSelect=1) + OpCo2!BI3825*(dcCoSelect=2) + OpCo3!BI3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3825*(dcCoSelect=1) + OpCo2!BJ3825*(dcCoSelect=2) + OpCo3!BJ3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3825*(dcCoSelect=1) + OpCo2!BK3825*(dcCoSelect=2) + OpCo3!BK3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3825*(dcCoSelect=1) + OpCo2!BL3825*(dcCoSelect=2) + OpCo3!BL3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3825*(dcCoSelect=1) + OpCo2!BM3825*(dcCoSelect=2) + OpCo3!BM3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3825*(dcCoSelect=1) + OpCo2!BN3825*(dcCoSelect=2) + OpCo3!BN3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3825*(dcCoSelect=1) + OpCo2!BO3825*(dcCoSelect=2) + OpCo3!BO3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3825*(dcCoSelect=1) + OpCo2!BP3825*(dcCoSelect=2) + OpCo3!BP3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3825*(dcCoSelect=1) + OpCo2!BQ3825*(dcCoSelect=2) + OpCo3!BQ3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3825*(dcCoSelect=1) + OpCo2!BR3825*(dcCoSelect=2) + OpCo3!BR3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3825*(dcCoSelect=1) + OpCo2!BS3825*(dcCoSelect=2) + OpCo3!BS3825*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3825*(dcCoSelect=1) + OpCo2!BT3825*(dcCoSelect=2) + OpCo3!BT3825*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1293&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3828*(dcCoSelect=1) + OpCo2!M3828*(dcCoSelect=2) + OpCo3!M3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3828*(dcCoSelect=1) + OpCo2!N3828*(dcCoSelect=2) + OpCo3!N3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3828*(dcCoSelect=1) + OpCo2!O3828*(dcCoSelect=2) + OpCo3!O3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3828*(dcCoSelect=1) + OpCo2!P3828*(dcCoSelect=2) + OpCo3!P3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3828*(dcCoSelect=1) + OpCo2!Q3828*(dcCoSelect=2) + OpCo3!Q3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3828*(dcCoSelect=1) + OpCo2!R3828*(dcCoSelect=2) + OpCo3!R3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3828*(dcCoSelect=1) + OpCo2!S3828*(dcCoSelect=2) + OpCo3!S3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3828*(dcCoSelect=1) + OpCo2!T3828*(dcCoSelect=2) + OpCo3!T3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3828*(dcCoSelect=1) + OpCo2!U3828*(dcCoSelect=2) + OpCo3!U3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3828*(dcCoSelect=1) + OpCo2!V3828*(dcCoSelect=2) + OpCo3!V3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3828*(dcCoSelect=1) + OpCo2!W3828*(dcCoSelect=2) + OpCo3!W3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3828*(dcCoSelect=1) + OpCo2!X3828*(dcCoSelect=2) + OpCo3!X3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3828*(dcCoSelect=1) + OpCo2!Y3828*(dcCoSelect=2) + OpCo3!Y3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3828*(dcCoSelect=1) + OpCo2!Z3828*(dcCoSelect=2) + OpCo3!Z3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3828*(dcCoSelect=1) + OpCo2!AA3828*(dcCoSelect=2) + OpCo3!AA3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3828*(dcCoSelect=1) + OpCo2!AB3828*(dcCoSelect=2) + OpCo3!AB3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3828*(dcCoSelect=1) + OpCo2!AC3828*(dcCoSelect=2) + OpCo3!AC3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3828*(dcCoSelect=1) + OpCo2!AD3828*(dcCoSelect=2) + OpCo3!AD3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3828*(dcCoSelect=1) + OpCo2!AE3828*(dcCoSelect=2) + OpCo3!AE3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3828*(dcCoSelect=1) + OpCo2!AF3828*(dcCoSelect=2) + OpCo3!AF3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3828*(dcCoSelect=1) + OpCo2!AG3828*(dcCoSelect=2) + OpCo3!AG3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3828*(dcCoSelect=1) + OpCo2!AH3828*(dcCoSelect=2) + OpCo3!AH3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3828*(dcCoSelect=1) + OpCo2!AI3828*(dcCoSelect=2) + OpCo3!AI3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3828*(dcCoSelect=1) + OpCo2!AJ3828*(dcCoSelect=2) + OpCo3!AJ3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3828*(dcCoSelect=1) + OpCo2!AK3828*(dcCoSelect=2) + OpCo3!AK3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3828*(dcCoSelect=1) + OpCo2!AL3828*(dcCoSelect=2) + OpCo3!AL3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3828*(dcCoSelect=1) + OpCo2!AM3828*(dcCoSelect=2) + OpCo3!AM3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3828*(dcCoSelect=1) + OpCo2!AN3828*(dcCoSelect=2) + OpCo3!AN3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3828*(dcCoSelect=1) + OpCo2!AO3828*(dcCoSelect=2) + OpCo3!AO3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3828*(dcCoSelect=1) + OpCo2!AP3828*(dcCoSelect=2) + OpCo3!AP3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3828*(dcCoSelect=1) + OpCo2!AQ3828*(dcCoSelect=2) + OpCo3!AQ3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3828*(dcCoSelect=1) + OpCo2!AR3828*(dcCoSelect=2) + OpCo3!AR3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3828*(dcCoSelect=1) + OpCo2!AS3828*(dcCoSelect=2) + OpCo3!AS3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3828*(dcCoSelect=1) + OpCo2!AT3828*(dcCoSelect=2) + OpCo3!AT3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3828*(dcCoSelect=1) + OpCo2!AU3828*(dcCoSelect=2) + OpCo3!AU3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3828*(dcCoSelect=1) + OpCo2!AV3828*(dcCoSelect=2) + OpCo3!AV3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3828*(dcCoSelect=1) + OpCo2!AW3828*(dcCoSelect=2) + OpCo3!AW3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3828*(dcCoSelect=1) + OpCo2!AX3828*(dcCoSelect=2) + OpCo3!AX3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3828*(dcCoSelect=1) + OpCo2!AY3828*(dcCoSelect=2) + OpCo3!AY3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3828*(dcCoSelect=1) + OpCo2!AZ3828*(dcCoSelect=2) + OpCo3!AZ3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3828*(dcCoSelect=1) + OpCo2!BA3828*(dcCoSelect=2) + OpCo3!BA3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3828*(dcCoSelect=1) + OpCo2!BB3828*(dcCoSelect=2) + OpCo3!BB3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3828*(dcCoSelect=1) + OpCo2!BC3828*(dcCoSelect=2) + OpCo3!BC3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3828*(dcCoSelect=1) + OpCo2!BD3828*(dcCoSelect=2) + OpCo3!BD3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3828*(dcCoSelect=1) + OpCo2!BE3828*(dcCoSelect=2) + OpCo3!BE3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3828*(dcCoSelect=1) + OpCo2!BF3828*(dcCoSelect=2) + OpCo3!BF3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3828*(dcCoSelect=1) + OpCo2!BG3828*(dcCoSelect=2) + OpCo3!BG3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3828*(dcCoSelect=1) + OpCo2!BH3828*(dcCoSelect=2) + OpCo3!BH3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3828*(dcCoSelect=1) + OpCo2!BI3828*(dcCoSelect=2) + OpCo3!BI3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3828*(dcCoSelect=1) + OpCo2!BJ3828*(dcCoSelect=2) + OpCo3!BJ3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3828*(dcCoSelect=1) + OpCo2!BK3828*(dcCoSelect=2) + OpCo3!BK3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3828*(dcCoSelect=1) + OpCo2!BL3828*(dcCoSelect=2) + OpCo3!BL3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3828*(dcCoSelect=1) + OpCo2!BM3828*(dcCoSelect=2) + OpCo3!BM3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3828*(dcCoSelect=1) + OpCo2!BN3828*(dcCoSelect=2) + OpCo3!BN3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3828*(dcCoSelect=1) + OpCo2!BO3828*(dcCoSelect=2) + OpCo3!BO3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3828*(dcCoSelect=1) + OpCo2!BP3828*(dcCoSelect=2) + OpCo3!BP3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3828*(dcCoSelect=1) + OpCo2!BQ3828*(dcCoSelect=2) + OpCo3!BQ3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3828*(dcCoSelect=1) + OpCo2!BR3828*(dcCoSelect=2) + OpCo3!BR3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3828*(dcCoSelect=1) + OpCo2!BS3828*(dcCoSelect=2) + OpCo3!BS3828*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3828*(dcCoSelect=1) + OpCo2!BT3828*(dcCoSelect=2) + OpCo3!BT3828*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$618","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1295&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3830*(dcCoSelect=1) + OpCo2!M3830*(dcCoSelect=2) + OpCo3!M3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3830*(dcCoSelect=1) + OpCo2!N3830*(dcCoSelect=2) + OpCo3!N3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3830*(dcCoSelect=1) + OpCo2!O3830*(dcCoSelect=2) + OpCo3!O3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3830*(dcCoSelect=1) + OpCo2!P3830*(dcCoSelect=2) + OpCo3!P3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3830*(dcCoSelect=1) + OpCo2!Q3830*(dcCoSelect=2) + OpCo3!Q3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3830*(dcCoSelect=1) + OpCo2!R3830*(dcCoSelect=2) + OpCo3!R3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3830*(dcCoSelect=1) + OpCo2!S3830*(dcCoSelect=2) + OpCo3!S3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3830*(dcCoSelect=1) + OpCo2!T3830*(dcCoSelect=2) + OpCo3!T3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3830*(dcCoSelect=1) + OpCo2!U3830*(dcCoSelect=2) + OpCo3!U3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3830*(dcCoSelect=1) + OpCo2!V3830*(dcCoSelect=2) + OpCo3!V3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3830*(dcCoSelect=1) + OpCo2!W3830*(dcCoSelect=2) + OpCo3!W3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3830*(dcCoSelect=1) + OpCo2!X3830*(dcCoSelect=2) + OpCo3!X3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3830*(dcCoSelect=1) + OpCo2!Y3830*(dcCoSelect=2) + OpCo3!Y3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3830*(dcCoSelect=1) + OpCo2!Z3830*(dcCoSelect=2) + OpCo3!Z3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3830*(dcCoSelect=1) + OpCo2!AA3830*(dcCoSelect=2) + OpCo3!AA3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3830*(dcCoSelect=1) + OpCo2!AB3830*(dcCoSelect=2) + OpCo3!AB3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3830*(dcCoSelect=1) + OpCo2!AC3830*(dcCoSelect=2) + OpCo3!AC3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3830*(dcCoSelect=1) + OpCo2!AD3830*(dcCoSelect=2) + OpCo3!AD3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3830*(dcCoSelect=1) + OpCo2!AE3830*(dcCoSelect=2) + OpCo3!AE3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3830*(dcCoSelect=1) + OpCo2!AF3830*(dcCoSelect=2) + OpCo3!AF3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3830*(dcCoSelect=1) + OpCo2!AG3830*(dcCoSelect=2) + OpCo3!AG3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3830*(dcCoSelect=1) + OpCo2!AH3830*(dcCoSelect=2) + OpCo3!AH3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3830*(dcCoSelect=1) + OpCo2!AI3830*(dcCoSelect=2) + OpCo3!AI3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3830*(dcCoSelect=1) + OpCo2!AJ3830*(dcCoSelect=2) + OpCo3!AJ3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3830*(dcCoSelect=1) + OpCo2!AK3830*(dcCoSelect=2) + OpCo3!AK3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3830*(dcCoSelect=1) + OpCo2!AL3830*(dcCoSelect=2) + OpCo3!AL3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3830*(dcCoSelect=1) + OpCo2!AM3830*(dcCoSelect=2) + OpCo3!AM3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3830*(dcCoSelect=1) + OpCo2!AN3830*(dcCoSelect=2) + OpCo3!AN3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3830*(dcCoSelect=1) + OpCo2!AO3830*(dcCoSelect=2) + OpCo3!AO3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3830*(dcCoSelect=1) + OpCo2!AP3830*(dcCoSelect=2) + OpCo3!AP3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3830*(dcCoSelect=1) + OpCo2!AQ3830*(dcCoSelect=2) + OpCo3!AQ3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3830*(dcCoSelect=1) + OpCo2!AR3830*(dcCoSelect=2) + OpCo3!AR3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3830*(dcCoSelect=1) + OpCo2!AS3830*(dcCoSelect=2) + OpCo3!AS3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3830*(dcCoSelect=1) + OpCo2!AT3830*(dcCoSelect=2) + OpCo3!AT3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3830*(dcCoSelect=1) + OpCo2!AU3830*(dcCoSelect=2) + OpCo3!AU3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3830*(dcCoSelect=1) + OpCo2!AV3830*(dcCoSelect=2) + OpCo3!AV3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3830*(dcCoSelect=1) + OpCo2!AW3830*(dcCoSelect=2) + OpCo3!AW3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3830*(dcCoSelect=1) + OpCo2!AX3830*(dcCoSelect=2) + OpCo3!AX3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3830*(dcCoSelect=1) + OpCo2!AY3830*(dcCoSelect=2) + OpCo3!AY3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3830*(dcCoSelect=1) + OpCo2!AZ3830*(dcCoSelect=2) + OpCo3!AZ3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3830*(dcCoSelect=1) + OpCo2!BA3830*(dcCoSelect=2) + OpCo3!BA3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3830*(dcCoSelect=1) + OpCo2!BB3830*(dcCoSelect=2) + OpCo3!BB3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3830*(dcCoSelect=1) + OpCo2!BC3830*(dcCoSelect=2) + OpCo3!BC3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3830*(dcCoSelect=1) + OpCo2!BD3830*(dcCoSelect=2) + OpCo3!BD3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3830*(dcCoSelect=1) + OpCo2!BE3830*(dcCoSelect=2) + OpCo3!BE3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3830*(dcCoSelect=1) + OpCo2!BF3830*(dcCoSelect=2) + OpCo3!BF3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3830*(dcCoSelect=1) + OpCo2!BG3830*(dcCoSelect=2) + OpCo3!BG3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3830*(dcCoSelect=1) + OpCo2!BH3830*(dcCoSelect=2) + OpCo3!BH3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3830*(dcCoSelect=1) + OpCo2!BI3830*(dcCoSelect=2) + OpCo3!BI3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3830*(dcCoSelect=1) + OpCo2!BJ3830*(dcCoSelect=2) + OpCo3!BJ3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3830*(dcCoSelect=1) + OpCo2!BK3830*(dcCoSelect=2) + OpCo3!BK3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3830*(dcCoSelect=1) + OpCo2!BL3830*(dcCoSelect=2) + OpCo3!BL3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3830*(dcCoSelect=1) + OpCo2!BM3830*(dcCoSelect=2) + OpCo3!BM3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3830*(dcCoSelect=1) + OpCo2!BN3830*(dcCoSelect=2) + OpCo3!BN3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3830*(dcCoSelect=1) + OpCo2!BO3830*(dcCoSelect=2) + OpCo3!BO3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3830*(dcCoSelect=1) + OpCo2!BP3830*(dcCoSelect=2) + OpCo3!BP3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3830*(dcCoSelect=1) + OpCo2!BQ3830*(dcCoSelect=2) + OpCo3!BQ3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3830*(dcCoSelect=1) + OpCo2!BR3830*(dcCoSelect=2) + OpCo3!BR3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3830*(dcCoSelect=1) + OpCo2!BS3830*(dcCoSelect=2) + OpCo3!BS3830*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3830*(dcCoSelect=1) + OpCo2!BT3830*(dcCoSelect=2) + OpCo3!BT3830*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$621","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1298&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3833*(dcCoSelect=1) + OpCo2!M3833*(dcCoSelect=2) + OpCo3!M3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3833*(dcCoSelect=1) + OpCo2!N3833*(dcCoSelect=2) + OpCo3!N3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3833*(dcCoSelect=1) + OpCo2!O3833*(dcCoSelect=2) + OpCo3!O3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3833*(dcCoSelect=1) + OpCo2!P3833*(dcCoSelect=2) + OpCo3!P3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3833*(dcCoSelect=1) + OpCo2!Q3833*(dcCoSelect=2) + OpCo3!Q3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3833*(dcCoSelect=1) + OpCo2!R3833*(dcCoSelect=2) + OpCo3!R3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3833*(dcCoSelect=1) + OpCo2!S3833*(dcCoSelect=2) + OpCo3!S3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3833*(dcCoSelect=1) + OpCo2!T3833*(dcCoSelect=2) + OpCo3!T3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3833*(dcCoSelect=1) + OpCo2!U3833*(dcCoSelect=2) + OpCo3!U3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3833*(dcCoSelect=1) + OpCo2!V3833*(dcCoSelect=2) + OpCo3!V3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3833*(dcCoSelect=1) + OpCo2!W3833*(dcCoSelect=2) + OpCo3!W3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3833*(dcCoSelect=1) + OpCo2!X3833*(dcCoSelect=2) + OpCo3!X3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3833*(dcCoSelect=1) + OpCo2!Y3833*(dcCoSelect=2) + OpCo3!Y3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3833*(dcCoSelect=1) + OpCo2!Z3833*(dcCoSelect=2) + OpCo3!Z3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3833*(dcCoSelect=1) + OpCo2!AA3833*(dcCoSelect=2) + OpCo3!AA3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3833*(dcCoSelect=1) + OpCo2!AB3833*(dcCoSelect=2) + OpCo3!AB3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3833*(dcCoSelect=1) + OpCo2!AC3833*(dcCoSelect=2) + OpCo3!AC3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3833*(dcCoSelect=1) + OpCo2!AD3833*(dcCoSelect=2) + OpCo3!AD3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3833*(dcCoSelect=1) + OpCo2!AE3833*(dcCoSelect=2) + OpCo3!AE3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3833*(dcCoSelect=1) + OpCo2!AF3833*(dcCoSelect=2) + OpCo3!AF3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3833*(dcCoSelect=1) + OpCo2!AG3833*(dcCoSelect=2) + OpCo3!AG3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3833*(dcCoSelect=1) + OpCo2!AH3833*(dcCoSelect=2) + OpCo3!AH3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3833*(dcCoSelect=1) + OpCo2!AI3833*(dcCoSelect=2) + OpCo3!AI3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3833*(dcCoSelect=1) + OpCo2!AJ3833*(dcCoSelect=2) + OpCo3!AJ3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3833*(dcCoSelect=1) + OpCo2!AK3833*(dcCoSelect=2) + OpCo3!AK3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3833*(dcCoSelect=1) + OpCo2!AL3833*(dcCoSelect=2) + OpCo3!AL3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3833*(dcCoSelect=1) + OpCo2!AM3833*(dcCoSelect=2) + OpCo3!AM3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3833*(dcCoSelect=1) + OpCo2!AN3833*(dcCoSelect=2) + OpCo3!AN3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3833*(dcCoSelect=1) + OpCo2!AO3833*(dcCoSelect=2) + OpCo3!AO3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3833*(dcCoSelect=1) + OpCo2!AP3833*(dcCoSelect=2) + OpCo3!AP3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3833*(dcCoSelect=1) + OpCo2!AQ3833*(dcCoSelect=2) + OpCo3!AQ3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3833*(dcCoSelect=1) + OpCo2!AR3833*(dcCoSelect=2) + OpCo3!AR3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3833*(dcCoSelect=1) + OpCo2!AS3833*(dcCoSelect=2) + OpCo3!AS3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3833*(dcCoSelect=1) + OpCo2!AT3833*(dcCoSelect=2) + OpCo3!AT3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3833*(dcCoSelect=1) + OpCo2!AU3833*(dcCoSelect=2) + OpCo3!AU3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3833*(dcCoSelect=1) + OpCo2!AV3833*(dcCoSelect=2) + OpCo3!AV3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3833*(dcCoSelect=1) + OpCo2!AW3833*(dcCoSelect=2) + OpCo3!AW3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3833*(dcCoSelect=1) + OpCo2!AX3833*(dcCoSelect=2) + OpCo3!AX3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3833*(dcCoSelect=1) + OpCo2!AY3833*(dcCoSelect=2) + OpCo3!AY3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3833*(dcCoSelect=1) + OpCo2!AZ3833*(dcCoSelect=2) + OpCo3!AZ3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3833*(dcCoSelect=1) + OpCo2!BA3833*(dcCoSelect=2) + OpCo3!BA3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3833*(dcCoSelect=1) + OpCo2!BB3833*(dcCoSelect=2) + OpCo3!BB3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3833*(dcCoSelect=1) + OpCo2!BC3833*(dcCoSelect=2) + OpCo3!BC3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3833*(dcCoSelect=1) + OpCo2!BD3833*(dcCoSelect=2) + OpCo3!BD3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3833*(dcCoSelect=1) + OpCo2!BE3833*(dcCoSelect=2) + OpCo3!BE3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3833*(dcCoSelect=1) + OpCo2!BF3833*(dcCoSelect=2) + OpCo3!BF3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3833*(dcCoSelect=1) + OpCo2!BG3833*(dcCoSelect=2) + OpCo3!BG3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3833*(dcCoSelect=1) + OpCo2!BH3833*(dcCoSelect=2) + OpCo3!BH3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3833*(dcCoSelect=1) + OpCo2!BI3833*(dcCoSelect=2) + OpCo3!BI3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3833*(dcCoSelect=1) + OpCo2!BJ3833*(dcCoSelect=2) + OpCo3!BJ3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3833*(dcCoSelect=1) + OpCo2!BK3833*(dcCoSelect=2) + OpCo3!BK3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3833*(dcCoSelect=1) + OpCo2!BL3833*(dcCoSelect=2) + OpCo3!BL3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3833*(dcCoSelect=1) + OpCo2!BM3833*(dcCoSelect=2) + OpCo3!BM3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3833*(dcCoSelect=1) + OpCo2!BN3833*(dcCoSelect=2) + OpCo3!BN3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3833*(dcCoSelect=1) + OpCo2!BO3833*(dcCoSelect=2) + OpCo3!BO3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3833*(dcCoSelect=1) + OpCo2!BP3833*(dcCoSelect=2) + OpCo3!BP3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3833*(dcCoSelect=1) + OpCo2!BQ3833*(dcCoSelect=2) + OpCo3!BQ3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3833*(dcCoSelect=1) + OpCo2!BR3833*(dcCoSelect=2) + OpCo3!BR3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3833*(dcCoSelect=1) + OpCo2!BS3833*(dcCoSelect=2) + OpCo3!BS3833*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3833*(dcCoSelect=1) + OpCo2!BT3833*(dcCoSelect=2) + OpCo3!BT3833*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1299&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3834*(dcCoSelect=1) + OpCo2!M3834*(dcCoSelect=2) + OpCo3!M3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3834*(dcCoSelect=1) + OpCo2!N3834*(dcCoSelect=2) + OpCo3!N3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3834*(dcCoSelect=1) + OpCo2!O3834*(dcCoSelect=2) + OpCo3!O3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3834*(dcCoSelect=1) + OpCo2!P3834*(dcCoSelect=2) + OpCo3!P3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3834*(dcCoSelect=1) + OpCo2!Q3834*(dcCoSelect=2) + OpCo3!Q3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3834*(dcCoSelect=1) + OpCo2!R3834*(dcCoSelect=2) + OpCo3!R3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3834*(dcCoSelect=1) + OpCo2!S3834*(dcCoSelect=2) + OpCo3!S3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3834*(dcCoSelect=1) + OpCo2!T3834*(dcCoSelect=2) + OpCo3!T3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3834*(dcCoSelect=1) + OpCo2!U3834*(dcCoSelect=2) + OpCo3!U3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3834*(dcCoSelect=1) + OpCo2!V3834*(dcCoSelect=2) + OpCo3!V3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3834*(dcCoSelect=1) + OpCo2!W3834*(dcCoSelect=2) + OpCo3!W3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3834*(dcCoSelect=1) + OpCo2!X3834*(dcCoSelect=2) + OpCo3!X3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3834*(dcCoSelect=1) + OpCo2!Y3834*(dcCoSelect=2) + OpCo3!Y3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3834*(dcCoSelect=1) + OpCo2!Z3834*(dcCoSelect=2) + OpCo3!Z3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3834*(dcCoSelect=1) + OpCo2!AA3834*(dcCoSelect=2) + OpCo3!AA3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3834*(dcCoSelect=1) + OpCo2!AB3834*(dcCoSelect=2) + OpCo3!AB3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3834*(dcCoSelect=1) + OpCo2!AC3834*(dcCoSelect=2) + OpCo3!AC3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3834*(dcCoSelect=1) + OpCo2!AD3834*(dcCoSelect=2) + OpCo3!AD3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3834*(dcCoSelect=1) + OpCo2!AE3834*(dcCoSelect=2) + OpCo3!AE3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3834*(dcCoSelect=1) + OpCo2!AF3834*(dcCoSelect=2) + OpCo3!AF3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3834*(dcCoSelect=1) + OpCo2!AG3834*(dcCoSelect=2) + OpCo3!AG3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3834*(dcCoSelect=1) + OpCo2!AH3834*(dcCoSelect=2) + OpCo3!AH3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3834*(dcCoSelect=1) + OpCo2!AI3834*(dcCoSelect=2) + OpCo3!AI3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3834*(dcCoSelect=1) + OpCo2!AJ3834*(dcCoSelect=2) + OpCo3!AJ3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3834*(dcCoSelect=1) + OpCo2!AK3834*(dcCoSelect=2) + OpCo3!AK3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3834*(dcCoSelect=1) + OpCo2!AL3834*(dcCoSelect=2) + OpCo3!AL3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3834*(dcCoSelect=1) + OpCo2!AM3834*(dcCoSelect=2) + OpCo3!AM3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3834*(dcCoSelect=1) + OpCo2!AN3834*(dcCoSelect=2) + OpCo3!AN3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3834*(dcCoSelect=1) + OpCo2!AO3834*(dcCoSelect=2) + OpCo3!AO3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3834*(dcCoSelect=1) + OpCo2!AP3834*(dcCoSelect=2) + OpCo3!AP3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3834*(dcCoSelect=1) + OpCo2!AQ3834*(dcCoSelect=2) + OpCo3!AQ3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3834*(dcCoSelect=1) + OpCo2!AR3834*(dcCoSelect=2) + OpCo3!AR3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3834*(dcCoSelect=1) + OpCo2!AS3834*(dcCoSelect=2) + OpCo3!AS3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3834*(dcCoSelect=1) + OpCo2!AT3834*(dcCoSelect=2) + OpCo3!AT3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3834*(dcCoSelect=1) + OpCo2!AU3834*(dcCoSelect=2) + OpCo3!AU3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3834*(dcCoSelect=1) + OpCo2!AV3834*(dcCoSelect=2) + OpCo3!AV3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3834*(dcCoSelect=1) + OpCo2!AW3834*(dcCoSelect=2) + OpCo3!AW3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3834*(dcCoSelect=1) + OpCo2!AX3834*(dcCoSelect=2) + OpCo3!AX3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3834*(dcCoSelect=1) + OpCo2!AY3834*(dcCoSelect=2) + OpCo3!AY3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3834*(dcCoSelect=1) + OpCo2!AZ3834*(dcCoSelect=2) + OpCo3!AZ3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3834*(dcCoSelect=1) + OpCo2!BA3834*(dcCoSelect=2) + OpCo3!BA3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3834*(dcCoSelect=1) + OpCo2!BB3834*(dcCoSelect=2) + OpCo3!BB3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3834*(dcCoSelect=1) + OpCo2!BC3834*(dcCoSelect=2) + OpCo3!BC3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3834*(dcCoSelect=1) + OpCo2!BD3834*(dcCoSelect=2) + OpCo3!BD3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3834*(dcCoSelect=1) + OpCo2!BE3834*(dcCoSelect=2) + OpCo3!BE3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3834*(dcCoSelect=1) + OpCo2!BF3834*(dcCoSelect=2) + OpCo3!BF3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3834*(dcCoSelect=1) + OpCo2!BG3834*(dcCoSelect=2) + OpCo3!BG3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3834*(dcCoSelect=1) + OpCo2!BH3834*(dcCoSelect=2) + OpCo3!BH3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3834*(dcCoSelect=1) + OpCo2!BI3834*(dcCoSelect=2) + OpCo3!BI3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3834*(dcCoSelect=1) + OpCo2!BJ3834*(dcCoSelect=2) + OpCo3!BJ3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3834*(dcCoSelect=1) + OpCo2!BK3834*(dcCoSelect=2) + OpCo3!BK3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3834*(dcCoSelect=1) + OpCo2!BL3834*(dcCoSelect=2) + OpCo3!BL3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3834*(dcCoSelect=1) + OpCo2!BM3834*(dcCoSelect=2) + OpCo3!BM3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3834*(dcCoSelect=1) + OpCo2!BN3834*(dcCoSelect=2) + OpCo3!BN3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3834*(dcCoSelect=1) + OpCo2!BO3834*(dcCoSelect=2) + OpCo3!BO3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3834*(dcCoSelect=1) + OpCo2!BP3834*(dcCoSelect=2) + OpCo3!BP3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3834*(dcCoSelect=1) + OpCo2!BQ3834*(dcCoSelect=2) + OpCo3!BQ3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3834*(dcCoSelect=1) + OpCo2!BR3834*(dcCoSelect=2) + OpCo3!BR3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3834*(dcCoSelect=1) + OpCo2!BS3834*(dcCoSelect=2) + OpCo3!BS3834*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3834*(dcCoSelect=1) + OpCo2!BT3834*(dcCoSelect=2) + OpCo3!BT3834*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1302&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3837*(dcCoSelect=1) + OpCo2!M3837*(dcCoSelect=2) + OpCo3!M3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3837*(dcCoSelect=1) + OpCo2!N3837*(dcCoSelect=2) + OpCo3!N3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3837*(dcCoSelect=1) + OpCo2!O3837*(dcCoSelect=2) + OpCo3!O3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3837*(dcCoSelect=1) + OpCo2!P3837*(dcCoSelect=2) + OpCo3!P3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3837*(dcCoSelect=1) + OpCo2!Q3837*(dcCoSelect=2) + OpCo3!Q3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3837*(dcCoSelect=1) + OpCo2!R3837*(dcCoSelect=2) + OpCo3!R3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3837*(dcCoSelect=1) + OpCo2!S3837*(dcCoSelect=2) + OpCo3!S3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3837*(dcCoSelect=1) + OpCo2!T3837*(dcCoSelect=2) + OpCo3!T3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3837*(dcCoSelect=1) + OpCo2!U3837*(dcCoSelect=2) + OpCo3!U3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3837*(dcCoSelect=1) + OpCo2!V3837*(dcCoSelect=2) + OpCo3!V3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3837*(dcCoSelect=1) + OpCo2!W3837*(dcCoSelect=2) + OpCo3!W3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3837*(dcCoSelect=1) + OpCo2!X3837*(dcCoSelect=2) + OpCo3!X3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3837*(dcCoSelect=1) + OpCo2!Y3837*(dcCoSelect=2) + OpCo3!Y3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3837*(dcCoSelect=1) + OpCo2!Z3837*(dcCoSelect=2) + OpCo3!Z3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3837*(dcCoSelect=1) + OpCo2!AA3837*(dcCoSelect=2) + OpCo3!AA3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3837*(dcCoSelect=1) + OpCo2!AB3837*(dcCoSelect=2) + OpCo3!AB3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3837*(dcCoSelect=1) + OpCo2!AC3837*(dcCoSelect=2) + OpCo3!AC3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3837*(dcCoSelect=1) + OpCo2!AD3837*(dcCoSelect=2) + OpCo3!AD3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3837*(dcCoSelect=1) + OpCo2!AE3837*(dcCoSelect=2) + OpCo3!AE3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3837*(dcCoSelect=1) + OpCo2!AF3837*(dcCoSelect=2) + OpCo3!AF3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3837*(dcCoSelect=1) + OpCo2!AG3837*(dcCoSelect=2) + OpCo3!AG3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3837*(dcCoSelect=1) + OpCo2!AH3837*(dcCoSelect=2) + OpCo3!AH3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3837*(dcCoSelect=1) + OpCo2!AI3837*(dcCoSelect=2) + OpCo3!AI3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3837*(dcCoSelect=1) + OpCo2!AJ3837*(dcCoSelect=2) + OpCo3!AJ3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3837*(dcCoSelect=1) + OpCo2!AK3837*(dcCoSelect=2) + OpCo3!AK3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3837*(dcCoSelect=1) + OpCo2!AL3837*(dcCoSelect=2) + OpCo3!AL3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3837*(dcCoSelect=1) + OpCo2!AM3837*(dcCoSelect=2) + OpCo3!AM3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3837*(dcCoSelect=1) + OpCo2!AN3837*(dcCoSelect=2) + OpCo3!AN3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3837*(dcCoSelect=1) + OpCo2!AO3837*(dcCoSelect=2) + OpCo3!AO3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3837*(dcCoSelect=1) + OpCo2!AP3837*(dcCoSelect=2) + OpCo3!AP3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3837*(dcCoSelect=1) + OpCo2!AQ3837*(dcCoSelect=2) + OpCo3!AQ3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3837*(dcCoSelect=1) + OpCo2!AR3837*(dcCoSelect=2) + OpCo3!AR3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3837*(dcCoSelect=1) + OpCo2!AS3837*(dcCoSelect=2) + OpCo3!AS3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3837*(dcCoSelect=1) + OpCo2!AT3837*(dcCoSelect=2) + OpCo3!AT3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3837*(dcCoSelect=1) + OpCo2!AU3837*(dcCoSelect=2) + OpCo3!AU3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3837*(dcCoSelect=1) + OpCo2!AV3837*(dcCoSelect=2) + OpCo3!AV3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3837*(dcCoSelect=1) + OpCo2!AW3837*(dcCoSelect=2) + OpCo3!AW3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3837*(dcCoSelect=1) + OpCo2!AX3837*(dcCoSelect=2) + OpCo3!AX3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3837*(dcCoSelect=1) + OpCo2!AY3837*(dcCoSelect=2) + OpCo3!AY3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3837*(dcCoSelect=1) + OpCo2!AZ3837*(dcCoSelect=2) + OpCo3!AZ3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3837*(dcCoSelect=1) + OpCo2!BA3837*(dcCoSelect=2) + OpCo3!BA3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3837*(dcCoSelect=1) + OpCo2!BB3837*(dcCoSelect=2) + OpCo3!BB3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3837*(dcCoSelect=1) + OpCo2!BC3837*(dcCoSelect=2) + OpCo3!BC3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3837*(dcCoSelect=1) + OpCo2!BD3837*(dcCoSelect=2) + OpCo3!BD3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3837*(dcCoSelect=1) + OpCo2!BE3837*(dcCoSelect=2) + OpCo3!BE3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3837*(dcCoSelect=1) + OpCo2!BF3837*(dcCoSelect=2) + OpCo3!BF3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3837*(dcCoSelect=1) + OpCo2!BG3837*(dcCoSelect=2) + OpCo3!BG3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3837*(dcCoSelect=1) + OpCo2!BH3837*(dcCoSelect=2) + OpCo3!BH3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3837*(dcCoSelect=1) + OpCo2!BI3837*(dcCoSelect=2) + OpCo3!BI3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3837*(dcCoSelect=1) + OpCo2!BJ3837*(dcCoSelect=2) + OpCo3!BJ3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3837*(dcCoSelect=1) + OpCo2!BK3837*(dcCoSelect=2) + OpCo3!BK3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3837*(dcCoSelect=1) + OpCo2!BL3837*(dcCoSelect=2) + OpCo3!BL3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3837*(dcCoSelect=1) + OpCo2!BM3837*(dcCoSelect=2) + OpCo3!BM3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3837*(dcCoSelect=1) + OpCo2!BN3837*(dcCoSelect=2) + OpCo3!BN3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3837*(dcCoSelect=1) + OpCo2!BO3837*(dcCoSelect=2) + OpCo3!BO3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3837*(dcCoSelect=1) + OpCo2!BP3837*(dcCoSelect=2) + OpCo3!BP3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3837*(dcCoSelect=1) + OpCo2!BQ3837*(dcCoSelect=2) + OpCo3!BQ3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3837*(dcCoSelect=1) + OpCo2!BR3837*(dcCoSelect=2) + OpCo3!BR3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3837*(dcCoSelect=1) + OpCo2!BS3837*(dcCoSelect=2) + OpCo3!BS3837*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3837*(dcCoSelect=1) + OpCo2!BT3837*(dcCoSelect=2) + OpCo3!BT3837*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$626","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1303&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"OpCo1!M3838*(dcCoSelect=1) + OpCo2!M3838*(dcCoSelect=2) + OpCo3!M3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3838*(dcCoSelect=1) + OpCo2!N3838*(dcCoSelect=2) + OpCo3!N3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3838*(dcCoSelect=1) + OpCo2!O3838*(dcCoSelect=2) + OpCo3!O3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3838*(dcCoSelect=1) + OpCo2!P3838*(dcCoSelect=2) + OpCo3!P3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3838*(dcCoSelect=1) + OpCo2!Q3838*(dcCoSelect=2) + OpCo3!Q3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3838*(dcCoSelect=1) + OpCo2!R3838*(dcCoSelect=2) + OpCo3!R3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3838*(dcCoSelect=1) + OpCo2!S3838*(dcCoSelect=2) + OpCo3!S3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3838*(dcCoSelect=1) + OpCo2!T3838*(dcCoSelect=2) + OpCo3!T3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3838*(dcCoSelect=1) + OpCo2!U3838*(dcCoSelect=2) + OpCo3!U3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3838*(dcCoSelect=1) + OpCo2!V3838*(dcCoSelect=2) + OpCo3!V3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3838*(dcCoSelect=1) + OpCo2!W3838*(dcCoSelect=2) + OpCo3!W3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3838*(dcCoSelect=1) + OpCo2!X3838*(dcCoSelect=2) + OpCo3!X3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3838*(dcCoSelect=1) + OpCo2!Y3838*(dcCoSelect=2) + OpCo3!Y3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3838*(dcCoSelect=1) + OpCo2!Z3838*(dcCoSelect=2) + OpCo3!Z3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3838*(dcCoSelect=1) + OpCo2!AA3838*(dcCoSelect=2) + OpCo3!AA3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3838*(dcCoSelect=1) + OpCo2!AB3838*(dcCoSelect=2) + OpCo3!AB3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3838*(dcCoSelect=1) + OpCo2!AC3838*(dcCoSelect=2) + OpCo3!AC3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3838*(dcCoSelect=1) + OpCo2!AD3838*(dcCoSelect=2) + OpCo3!AD3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3838*(dcCoSelect=1) + OpCo2!AE3838*(dcCoSelect=2) + OpCo3!AE3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3838*(dcCoSelect=1) + OpCo2!AF3838*(dcCoSelect=2) + OpCo3!AF3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3838*(dcCoSelect=1) + OpCo2!AG3838*(dcCoSelect=2) + OpCo3!AG3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3838*(dcCoSelect=1) + OpCo2!AH3838*(dcCoSelect=2) + OpCo3!AH3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3838*(dcCoSelect=1) + OpCo2!AI3838*(dcCoSelect=2) + OpCo3!AI3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3838*(dcCoSelect=1) + OpCo2!AJ3838*(dcCoSelect=2) + OpCo3!AJ3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3838*(dcCoSelect=1) + OpCo2!AK3838*(dcCoSelect=2) + OpCo3!AK3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3838*(dcCoSelect=1) + OpCo2!AL3838*(dcCoSelect=2) + OpCo3!AL3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3838*(dcCoSelect=1) + OpCo2!AM3838*(dcCoSelect=2) + OpCo3!AM3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3838*(dcCoSelect=1) + OpCo2!AN3838*(dcCoSelect=2) + OpCo3!AN3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3838*(dcCoSelect=1) + OpCo2!AO3838*(dcCoSelect=2) + OpCo3!AO3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3838*(dcCoSelect=1) + OpCo2!AP3838*(dcCoSelect=2) + OpCo3!AP3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3838*(dcCoSelect=1) + OpCo2!AQ3838*(dcCoSelect=2) + OpCo3!AQ3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3838*(dcCoSelect=1) + OpCo2!AR3838*(dcCoSelect=2) + OpCo3!AR3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3838*(dcCoSelect=1) + OpCo2!AS3838*(dcCoSelect=2) + OpCo3!AS3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3838*(dcCoSelect=1) + OpCo2!AT3838*(dcCoSelect=2) + OpCo3!AT3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3838*(dcCoSelect=1) + OpCo2!AU3838*(dcCoSelect=2) + OpCo3!AU3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3838*(dcCoSelect=1) + OpCo2!AV3838*(dcCoSelect=2) + OpCo3!AV3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3838*(dcCoSelect=1) + OpCo2!AW3838*(dcCoSelect=2) + OpCo3!AW3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3838*(dcCoSelect=1) + OpCo2!AX3838*(dcCoSelect=2) + OpCo3!AX3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3838*(dcCoSelect=1) + OpCo2!AY3838*(dcCoSelect=2) + OpCo3!AY3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3838*(dcCoSelect=1) + OpCo2!AZ3838*(dcCoSelect=2) + OpCo3!AZ3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3838*(dcCoSelect=1) + OpCo2!BA3838*(dcCoSelect=2) + OpCo3!BA3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3838*(dcCoSelect=1) + OpCo2!BB3838*(dcCoSelect=2) + OpCo3!BB3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3838*(dcCoSelect=1) + OpCo2!BC3838*(dcCoSelect=2) + OpCo3!BC3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3838*(dcCoSelect=1) + OpCo2!BD3838*(dcCoSelect=2) + OpCo3!BD3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3838*(dcCoSelect=1) + OpCo2!BE3838*(dcCoSelect=2) + OpCo3!BE3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3838*(dcCoSelect=1) + OpCo2!BF3838*(dcCoSelect=2) + OpCo3!BF3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3838*(dcCoSelect=1) + OpCo2!BG3838*(dcCoSelect=2) + OpCo3!BG3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3838*(dcCoSelect=1) + OpCo2!BH3838*(dcCoSelect=2) + OpCo3!BH3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3838*(dcCoSelect=1) + OpCo2!BI3838*(dcCoSelect=2) + OpCo3!BI3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3838*(dcCoSelect=1) + OpCo2!BJ3838*(dcCoSelect=2) + OpCo3!BJ3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3838*(dcCoSelect=1) + OpCo2!BK3838*(dcCoSelect=2) + OpCo3!BK3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3838*(dcCoSelect=1) + OpCo2!BL3838*(dcCoSelect=2) + OpCo3!BL3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3838*(dcCoSelect=1) + OpCo2!BM3838*(dcCoSelect=2) + OpCo3!BM3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3838*(dcCoSelect=1) + OpCo2!BN3838*(dcCoSelect=2) + OpCo3!BN3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3838*(dcCoSelect=1) + OpCo2!BO3838*(dcCoSelect=2) + OpCo3!BO3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3838*(dcCoSelect=1) + OpCo2!BP3838*(dcCoSelect=2) + OpCo3!BP3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3838*(dcCoSelect=1) + OpCo2!BQ3838*(dcCoSelect=2) + OpCo3!BQ3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3838*(dcCoSelect=1) + OpCo2!BR3838*(dcCoSelect=2) + OpCo3!BR3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3838*(dcCoSelect=1) + OpCo2!BS3838*(dcCoSelect=2) + OpCo3!BS3838*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3838*(dcCoSelect=1) + OpCo2!BT3838*(dcCoSelect=2) + OpCo3!BT3838*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1311&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3846*(dcCoSelect=1) + OpCo2!M3846*(dcCoSelect=2) + OpCo3!M3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3846*(dcCoSelect=1) + OpCo2!N3846*(dcCoSelect=2) + OpCo3!N3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3846*(dcCoSelect=1) + OpCo2!O3846*(dcCoSelect=2) + OpCo3!O3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3846*(dcCoSelect=1) + OpCo2!P3846*(dcCoSelect=2) + OpCo3!P3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3846*(dcCoSelect=1) + OpCo2!Q3846*(dcCoSelect=2) + OpCo3!Q3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3846*(dcCoSelect=1) + OpCo2!R3846*(dcCoSelect=2) + OpCo3!R3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3846*(dcCoSelect=1) + OpCo2!S3846*(dcCoSelect=2) + OpCo3!S3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3846*(dcCoSelect=1) + OpCo2!T3846*(dcCoSelect=2) + OpCo3!T3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3846*(dcCoSelect=1) + OpCo2!U3846*(dcCoSelect=2) + OpCo3!U3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3846*(dcCoSelect=1) + OpCo2!V3846*(dcCoSelect=2) + OpCo3!V3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3846*(dcCoSelect=1) + OpCo2!W3846*(dcCoSelect=2) + OpCo3!W3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3846*(dcCoSelect=1) + OpCo2!X3846*(dcCoSelect=2) + OpCo3!X3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3846*(dcCoSelect=1) + OpCo2!Y3846*(dcCoSelect=2) + OpCo3!Y3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3846*(dcCoSelect=1) + OpCo2!Z3846*(dcCoSelect=2) + OpCo3!Z3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3846*(dcCoSelect=1) + OpCo2!AA3846*(dcCoSelect=2) + OpCo3!AA3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3846*(dcCoSelect=1) + OpCo2!AB3846*(dcCoSelect=2) + OpCo3!AB3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3846*(dcCoSelect=1) + OpCo2!AC3846*(dcCoSelect=2) + OpCo3!AC3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3846*(dcCoSelect=1) + OpCo2!AD3846*(dcCoSelect=2) + OpCo3!AD3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3846*(dcCoSelect=1) + OpCo2!AE3846*(dcCoSelect=2) + OpCo3!AE3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3846*(dcCoSelect=1) + OpCo2!AF3846*(dcCoSelect=2) + OpCo3!AF3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3846*(dcCoSelect=1) + OpCo2!AG3846*(dcCoSelect=2) + OpCo3!AG3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3846*(dcCoSelect=1) + OpCo2!AH3846*(dcCoSelect=2) + OpCo3!AH3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3846*(dcCoSelect=1) + OpCo2!AI3846*(dcCoSelect=2) + OpCo3!AI3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3846*(dcCoSelect=1) + OpCo2!AJ3846*(dcCoSelect=2) + OpCo3!AJ3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3846*(dcCoSelect=1) + OpCo2!AK3846*(dcCoSelect=2) + OpCo3!AK3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3846*(dcCoSelect=1) + OpCo2!AL3846*(dcCoSelect=2) + OpCo3!AL3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3846*(dcCoSelect=1) + OpCo2!AM3846*(dcCoSelect=2) + OpCo3!AM3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3846*(dcCoSelect=1) + OpCo2!AN3846*(dcCoSelect=2) + OpCo3!AN3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3846*(dcCoSelect=1) + OpCo2!AO3846*(dcCoSelect=2) + OpCo3!AO3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3846*(dcCoSelect=1) + OpCo2!AP3846*(dcCoSelect=2) + OpCo3!AP3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3846*(dcCoSelect=1) + OpCo2!AQ3846*(dcCoSelect=2) + OpCo3!AQ3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3846*(dcCoSelect=1) + OpCo2!AR3846*(dcCoSelect=2) + OpCo3!AR3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3846*(dcCoSelect=1) + OpCo2!AS3846*(dcCoSelect=2) + OpCo3!AS3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3846*(dcCoSelect=1) + OpCo2!AT3846*(dcCoSelect=2) + OpCo3!AT3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3846*(dcCoSelect=1) + OpCo2!AU3846*(dcCoSelect=2) + OpCo3!AU3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3846*(dcCoSelect=1) + OpCo2!AV3846*(dcCoSelect=2) + OpCo3!AV3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3846*(dcCoSelect=1) + OpCo2!AW3846*(dcCoSelect=2) + OpCo3!AW3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3846*(dcCoSelect=1) + OpCo2!AX3846*(dcCoSelect=2) + OpCo3!AX3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3846*(dcCoSelect=1) + OpCo2!AY3846*(dcCoSelect=2) + OpCo3!AY3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3846*(dcCoSelect=1) + OpCo2!AZ3846*(dcCoSelect=2) + OpCo3!AZ3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3846*(dcCoSelect=1) + OpCo2!BA3846*(dcCoSelect=2) + OpCo3!BA3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3846*(dcCoSelect=1) + OpCo2!BB3846*(dcCoSelect=2) + OpCo3!BB3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3846*(dcCoSelect=1) + OpCo2!BC3846*(dcCoSelect=2) + OpCo3!BC3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3846*(dcCoSelect=1) + OpCo2!BD3846*(dcCoSelect=2) + OpCo3!BD3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3846*(dcCoSelect=1) + OpCo2!BE3846*(dcCoSelect=2) + OpCo3!BE3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3846*(dcCoSelect=1) + OpCo2!BF3846*(dcCoSelect=2) + OpCo3!BF3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3846*(dcCoSelect=1) + OpCo2!BG3846*(dcCoSelect=2) + OpCo3!BG3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3846*(dcCoSelect=1) + OpCo2!BH3846*(dcCoSelect=2) + OpCo3!BH3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3846*(dcCoSelect=1) + OpCo2!BI3846*(dcCoSelect=2) + OpCo3!BI3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3846*(dcCoSelect=1) + OpCo2!BJ3846*(dcCoSelect=2) + OpCo3!BJ3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3846*(dcCoSelect=1) + OpCo2!BK3846*(dcCoSelect=2) + OpCo3!BK3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3846*(dcCoSelect=1) + OpCo2!BL3846*(dcCoSelect=2) + OpCo3!BL3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3846*(dcCoSelect=1) + OpCo2!BM3846*(dcCoSelect=2) + OpCo3!BM3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3846*(dcCoSelect=1) + OpCo2!BN3846*(dcCoSelect=2) + OpCo3!BN3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3846*(dcCoSelect=1) + OpCo2!BO3846*(dcCoSelect=2) + OpCo3!BO3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3846*(dcCoSelect=1) + OpCo2!BP3846*(dcCoSelect=2) + OpCo3!BP3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3846*(dcCoSelect=1) + OpCo2!BQ3846*(dcCoSelect=2) + OpCo3!BQ3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3846*(dcCoSelect=1) + OpCo2!BR3846*(dcCoSelect=2) + OpCo3!BR3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3846*(dcCoSelect=1) + OpCo2!BS3846*(dcCoSelect=2) + OpCo3!BS3846*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3846*(dcCoSelect=1) + OpCo2!BT3846*(dcCoSelect=2) + OpCo3!BT3846*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1312&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3847*(dcCoSelect=1) + OpCo2!M3847*(dcCoSelect=2) + OpCo3!M3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3847*(dcCoSelect=1) + OpCo2!N3847*(dcCoSelect=2) + OpCo3!N3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3847*(dcCoSelect=1) + OpCo2!O3847*(dcCoSelect=2) + OpCo3!O3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3847*(dcCoSelect=1) + OpCo2!P3847*(dcCoSelect=2) + OpCo3!P3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3847*(dcCoSelect=1) + OpCo2!Q3847*(dcCoSelect=2) + OpCo3!Q3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3847*(dcCoSelect=1) + OpCo2!R3847*(dcCoSelect=2) + OpCo3!R3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3847*(dcCoSelect=1) + OpCo2!S3847*(dcCoSelect=2) + OpCo3!S3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3847*(dcCoSelect=1) + OpCo2!T3847*(dcCoSelect=2) + OpCo3!T3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3847*(dcCoSelect=1) + OpCo2!U3847*(dcCoSelect=2) + OpCo3!U3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3847*(dcCoSelect=1) + OpCo2!V3847*(dcCoSelect=2) + OpCo3!V3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3847*(dcCoSelect=1) + OpCo2!W3847*(dcCoSelect=2) + OpCo3!W3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3847*(dcCoSelect=1) + OpCo2!X3847*(dcCoSelect=2) + OpCo3!X3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3847*(dcCoSelect=1) + OpCo2!Y3847*(dcCoSelect=2) + OpCo3!Y3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3847*(dcCoSelect=1) + OpCo2!Z3847*(dcCoSelect=2) + OpCo3!Z3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3847*(dcCoSelect=1) + OpCo2!AA3847*(dcCoSelect=2) + OpCo3!AA3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3847*(dcCoSelect=1) + OpCo2!AB3847*(dcCoSelect=2) + OpCo3!AB3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3847*(dcCoSelect=1) + OpCo2!AC3847*(dcCoSelect=2) + OpCo3!AC3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3847*(dcCoSelect=1) + OpCo2!AD3847*(dcCoSelect=2) + OpCo3!AD3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3847*(dcCoSelect=1) + OpCo2!AE3847*(dcCoSelect=2) + OpCo3!AE3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3847*(dcCoSelect=1) + OpCo2!AF3847*(dcCoSelect=2) + OpCo3!AF3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3847*(dcCoSelect=1) + OpCo2!AG3847*(dcCoSelect=2) + OpCo3!AG3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3847*(dcCoSelect=1) + OpCo2!AH3847*(dcCoSelect=2) + OpCo3!AH3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3847*(dcCoSelect=1) + OpCo2!AI3847*(dcCoSelect=2) + OpCo3!AI3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3847*(dcCoSelect=1) + OpCo2!AJ3847*(dcCoSelect=2) + OpCo3!AJ3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3847*(dcCoSelect=1) + OpCo2!AK3847*(dcCoSelect=2) + OpCo3!AK3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3847*(dcCoSelect=1) + OpCo2!AL3847*(dcCoSelect=2) + OpCo3!AL3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3847*(dcCoSelect=1) + OpCo2!AM3847*(dcCoSelect=2) + OpCo3!AM3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3847*(dcCoSelect=1) + OpCo2!AN3847*(dcCoSelect=2) + OpCo3!AN3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3847*(dcCoSelect=1) + OpCo2!AO3847*(dcCoSelect=2) + OpCo3!AO3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3847*(dcCoSelect=1) + OpCo2!AP3847*(dcCoSelect=2) + OpCo3!AP3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3847*(dcCoSelect=1) + OpCo2!AQ3847*(dcCoSelect=2) + OpCo3!AQ3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3847*(dcCoSelect=1) + OpCo2!AR3847*(dcCoSelect=2) + OpCo3!AR3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3847*(dcCoSelect=1) + OpCo2!AS3847*(dcCoSelect=2) + OpCo3!AS3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3847*(dcCoSelect=1) + OpCo2!AT3847*(dcCoSelect=2) + OpCo3!AT3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3847*(dcCoSelect=1) + OpCo2!AU3847*(dcCoSelect=2) + OpCo3!AU3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3847*(dcCoSelect=1) + OpCo2!AV3847*(dcCoSelect=2) + OpCo3!AV3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3847*(dcCoSelect=1) + OpCo2!AW3847*(dcCoSelect=2) + OpCo3!AW3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3847*(dcCoSelect=1) + OpCo2!AX3847*(dcCoSelect=2) + OpCo3!AX3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3847*(dcCoSelect=1) + OpCo2!AY3847*(dcCoSelect=2) + OpCo3!AY3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3847*(dcCoSelect=1) + OpCo2!AZ3847*(dcCoSelect=2) + OpCo3!AZ3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3847*(dcCoSelect=1) + OpCo2!BA3847*(dcCoSelect=2) + OpCo3!BA3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3847*(dcCoSelect=1) + OpCo2!BB3847*(dcCoSelect=2) + OpCo3!BB3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3847*(dcCoSelect=1) + OpCo2!BC3847*(dcCoSelect=2) + OpCo3!BC3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3847*(dcCoSelect=1) + OpCo2!BD3847*(dcCoSelect=2) + OpCo3!BD3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3847*(dcCoSelect=1) + OpCo2!BE3847*(dcCoSelect=2) + OpCo3!BE3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3847*(dcCoSelect=1) + OpCo2!BF3847*(dcCoSelect=2) + OpCo3!BF3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3847*(dcCoSelect=1) + OpCo2!BG3847*(dcCoSelect=2) + OpCo3!BG3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3847*(dcCoSelect=1) + OpCo2!BH3847*(dcCoSelect=2) + OpCo3!BH3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3847*(dcCoSelect=1) + OpCo2!BI3847*(dcCoSelect=2) + OpCo3!BI3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3847*(dcCoSelect=1) + OpCo2!BJ3847*(dcCoSelect=2) + OpCo3!BJ3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3847*(dcCoSelect=1) + OpCo2!BK3847*(dcCoSelect=2) + OpCo3!BK3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3847*(dcCoSelect=1) + OpCo2!BL3847*(dcCoSelect=2) + OpCo3!BL3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3847*(dcCoSelect=1) + OpCo2!BM3847*(dcCoSelect=2) + OpCo3!BM3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3847*(dcCoSelect=1) + OpCo2!BN3847*(dcCoSelect=2) + OpCo3!BN3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3847*(dcCoSelect=1) + OpCo2!BO3847*(dcCoSelect=2) + OpCo3!BO3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3847*(dcCoSelect=1) + OpCo2!BP3847*(dcCoSelect=2) + OpCo3!BP3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3847*(dcCoSelect=1) + OpCo2!BQ3847*(dcCoSelect=2) + OpCo3!BQ3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3847*(dcCoSelect=1) + OpCo2!BR3847*(dcCoSelect=2) + OpCo3!BR3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3847*(dcCoSelect=1) + OpCo2!BS3847*(dcCoSelect=2) + OpCo3!BS3847*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3847*(dcCoSelect=1) + OpCo2!BT3847*(dcCoSelect=2) + OpCo3!BT3847*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$615","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1316&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3851*(dcCoSelect=1) + OpCo2!M3851*(dcCoSelect=2) + OpCo3!M3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3851*(dcCoSelect=1) + OpCo2!N3851*(dcCoSelect=2) + OpCo3!N3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3851*(dcCoSelect=1) + OpCo2!O3851*(dcCoSelect=2) + OpCo3!O3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3851*(dcCoSelect=1) + OpCo2!P3851*(dcCoSelect=2) + OpCo3!P3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3851*(dcCoSelect=1) + OpCo2!Q3851*(dcCoSelect=2) + OpCo3!Q3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3851*(dcCoSelect=1) + OpCo2!R3851*(dcCoSelect=2) + OpCo3!R3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3851*(dcCoSelect=1) + OpCo2!S3851*(dcCoSelect=2) + OpCo3!S3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3851*(dcCoSelect=1) + OpCo2!T3851*(dcCoSelect=2) + OpCo3!T3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3851*(dcCoSelect=1) + OpCo2!U3851*(dcCoSelect=2) + OpCo3!U3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3851*(dcCoSelect=1) + OpCo2!V3851*(dcCoSelect=2) + OpCo3!V3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3851*(dcCoSelect=1) + OpCo2!W3851*(dcCoSelect=2) + OpCo3!W3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3851*(dcCoSelect=1) + OpCo2!X3851*(dcCoSelect=2) + OpCo3!X3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3851*(dcCoSelect=1) + OpCo2!Y3851*(dcCoSelect=2) + OpCo3!Y3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3851*(dcCoSelect=1) + OpCo2!Z3851*(dcCoSelect=2) + OpCo3!Z3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3851*(dcCoSelect=1) + OpCo2!AA3851*(dcCoSelect=2) + OpCo3!AA3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3851*(dcCoSelect=1) + OpCo2!AB3851*(dcCoSelect=2) + OpCo3!AB3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3851*(dcCoSelect=1) + OpCo2!AC3851*(dcCoSelect=2) + OpCo3!AC3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3851*(dcCoSelect=1) + OpCo2!AD3851*(dcCoSelect=2) + OpCo3!AD3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3851*(dcCoSelect=1) + OpCo2!AE3851*(dcCoSelect=2) + OpCo3!AE3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3851*(dcCoSelect=1) + OpCo2!AF3851*(dcCoSelect=2) + OpCo3!AF3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3851*(dcCoSelect=1) + OpCo2!AG3851*(dcCoSelect=2) + OpCo3!AG3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3851*(dcCoSelect=1) + OpCo2!AH3851*(dcCoSelect=2) + OpCo3!AH3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3851*(dcCoSelect=1) + OpCo2!AI3851*(dcCoSelect=2) + OpCo3!AI3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3851*(dcCoSelect=1) + OpCo2!AJ3851*(dcCoSelect=2) + OpCo3!AJ3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3851*(dcCoSelect=1) + OpCo2!AK3851*(dcCoSelect=2) + OpCo3!AK3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3851*(dcCoSelect=1) + OpCo2!AL3851*(dcCoSelect=2) + OpCo3!AL3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3851*(dcCoSelect=1) + OpCo2!AM3851*(dcCoSelect=2) + OpCo3!AM3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3851*(dcCoSelect=1) + OpCo2!AN3851*(dcCoSelect=2) + OpCo3!AN3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3851*(dcCoSelect=1) + OpCo2!AO3851*(dcCoSelect=2) + OpCo3!AO3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3851*(dcCoSelect=1) + OpCo2!AP3851*(dcCoSelect=2) + OpCo3!AP3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3851*(dcCoSelect=1) + OpCo2!AQ3851*(dcCoSelect=2) + OpCo3!AQ3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3851*(dcCoSelect=1) + OpCo2!AR3851*(dcCoSelect=2) + OpCo3!AR3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3851*(dcCoSelect=1) + OpCo2!AS3851*(dcCoSelect=2) + OpCo3!AS3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3851*(dcCoSelect=1) + OpCo2!AT3851*(dcCoSelect=2) + OpCo3!AT3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3851*(dcCoSelect=1) + OpCo2!AU3851*(dcCoSelect=2) + OpCo3!AU3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3851*(dcCoSelect=1) + OpCo2!AV3851*(dcCoSelect=2) + OpCo3!AV3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3851*(dcCoSelect=1) + OpCo2!AW3851*(dcCoSelect=2) + OpCo3!AW3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3851*(dcCoSelect=1) + OpCo2!AX3851*(dcCoSelect=2) + OpCo3!AX3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3851*(dcCoSelect=1) + OpCo2!AY3851*(dcCoSelect=2) + OpCo3!AY3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3851*(dcCoSelect=1) + OpCo2!AZ3851*(dcCoSelect=2) + OpCo3!AZ3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3851*(dcCoSelect=1) + OpCo2!BA3851*(dcCoSelect=2) + OpCo3!BA3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3851*(dcCoSelect=1) + OpCo2!BB3851*(dcCoSelect=2) + OpCo3!BB3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3851*(dcCoSelect=1) + OpCo2!BC3851*(dcCoSelect=2) + OpCo3!BC3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3851*(dcCoSelect=1) + OpCo2!BD3851*(dcCoSelect=2) + OpCo3!BD3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3851*(dcCoSelect=1) + OpCo2!BE3851*(dcCoSelect=2) + OpCo3!BE3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3851*(dcCoSelect=1) + OpCo2!BF3851*(dcCoSelect=2) + OpCo3!BF3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3851*(dcCoSelect=1) + OpCo2!BG3851*(dcCoSelect=2) + OpCo3!BG3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3851*(dcCoSelect=1) + OpCo2!BH3851*(dcCoSelect=2) + OpCo3!BH3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3851*(dcCoSelect=1) + OpCo2!BI3851*(dcCoSelect=2) + OpCo3!BI3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3851*(dcCoSelect=1) + OpCo2!BJ3851*(dcCoSelect=2) + OpCo3!BJ3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3851*(dcCoSelect=1) + OpCo2!BK3851*(dcCoSelect=2) + OpCo3!BK3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3851*(dcCoSelect=1) + OpCo2!BL3851*(dcCoSelect=2) + OpCo3!BL3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3851*(dcCoSelect=1) + OpCo2!BM3851*(dcCoSelect=2) + OpCo3!BM3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3851*(dcCoSelect=1) + OpCo2!BN3851*(dcCoSelect=2) + OpCo3!BN3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3851*(dcCoSelect=1) + OpCo2!BO3851*(dcCoSelect=2) + OpCo3!BO3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3851*(dcCoSelect=1) + OpCo2!BP3851*(dcCoSelect=2) + OpCo3!BP3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3851*(dcCoSelect=1) + OpCo2!BQ3851*(dcCoSelect=2) + OpCo3!BQ3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3851*(dcCoSelect=1) + OpCo2!BR3851*(dcCoSelect=2) + OpCo3!BR3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3851*(dcCoSelect=1) + OpCo2!BS3851*(dcCoSelect=2) + OpCo3!BS3851*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3851*(dcCoSelect=1) + OpCo2!BT3851*(dcCoSelect=2) + OpCo3!BT3851*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$616","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1317&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3852*(dcCoSelect=1) + OpCo2!M3852*(dcCoSelect=2) + OpCo3!M3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3852*(dcCoSelect=1) + OpCo2!N3852*(dcCoSelect=2) + OpCo3!N3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3852*(dcCoSelect=1) + OpCo2!O3852*(dcCoSelect=2) + OpCo3!O3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3852*(dcCoSelect=1) + OpCo2!P3852*(dcCoSelect=2) + OpCo3!P3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3852*(dcCoSelect=1) + OpCo2!Q3852*(dcCoSelect=2) + OpCo3!Q3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3852*(dcCoSelect=1) + OpCo2!R3852*(dcCoSelect=2) + OpCo3!R3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3852*(dcCoSelect=1) + OpCo2!S3852*(dcCoSelect=2) + OpCo3!S3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3852*(dcCoSelect=1) + OpCo2!T3852*(dcCoSelect=2) + OpCo3!T3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3852*(dcCoSelect=1) + OpCo2!U3852*(dcCoSelect=2) + OpCo3!U3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3852*(dcCoSelect=1) + OpCo2!V3852*(dcCoSelect=2) + OpCo3!V3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3852*(dcCoSelect=1) + OpCo2!W3852*(dcCoSelect=2) + OpCo3!W3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3852*(dcCoSelect=1) + OpCo2!X3852*(dcCoSelect=2) + OpCo3!X3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3852*(dcCoSelect=1) + OpCo2!Y3852*(dcCoSelect=2) + OpCo3!Y3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3852*(dcCoSelect=1) + OpCo2!Z3852*(dcCoSelect=2) + OpCo3!Z3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3852*(dcCoSelect=1) + OpCo2!AA3852*(dcCoSelect=2) + OpCo3!AA3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3852*(dcCoSelect=1) + OpCo2!AB3852*(dcCoSelect=2) + OpCo3!AB3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3852*(dcCoSelect=1) + OpCo2!AC3852*(dcCoSelect=2) + OpCo3!AC3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3852*(dcCoSelect=1) + OpCo2!AD3852*(dcCoSelect=2) + OpCo3!AD3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3852*(dcCoSelect=1) + OpCo2!AE3852*(dcCoSelect=2) + OpCo3!AE3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3852*(dcCoSelect=1) + OpCo2!AF3852*(dcCoSelect=2) + OpCo3!AF3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3852*(dcCoSelect=1) + OpCo2!AG3852*(dcCoSelect=2) + OpCo3!AG3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3852*(dcCoSelect=1) + OpCo2!AH3852*(dcCoSelect=2) + OpCo3!AH3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3852*(dcCoSelect=1) + OpCo2!AI3852*(dcCoSelect=2) + OpCo3!AI3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3852*(dcCoSelect=1) + OpCo2!AJ3852*(dcCoSelect=2) + OpCo3!AJ3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3852*(dcCoSelect=1) + OpCo2!AK3852*(dcCoSelect=2) + OpCo3!AK3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3852*(dcCoSelect=1) + OpCo2!AL3852*(dcCoSelect=2) + OpCo3!AL3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3852*(dcCoSelect=1) + OpCo2!AM3852*(dcCoSelect=2) + OpCo3!AM3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3852*(dcCoSelect=1) + OpCo2!AN3852*(dcCoSelect=2) + OpCo3!AN3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3852*(dcCoSelect=1) + OpCo2!AO3852*(dcCoSelect=2) + OpCo3!AO3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3852*(dcCoSelect=1) + OpCo2!AP3852*(dcCoSelect=2) + OpCo3!AP3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3852*(dcCoSelect=1) + OpCo2!AQ3852*(dcCoSelect=2) + OpCo3!AQ3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3852*(dcCoSelect=1) + OpCo2!AR3852*(dcCoSelect=2) + OpCo3!AR3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3852*(dcCoSelect=1) + OpCo2!AS3852*(dcCoSelect=2) + OpCo3!AS3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3852*(dcCoSelect=1) + OpCo2!AT3852*(dcCoSelect=2) + OpCo3!AT3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3852*(dcCoSelect=1) + OpCo2!AU3852*(dcCoSelect=2) + OpCo3!AU3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3852*(dcCoSelect=1) + OpCo2!AV3852*(dcCoSelect=2) + OpCo3!AV3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3852*(dcCoSelect=1) + OpCo2!AW3852*(dcCoSelect=2) + OpCo3!AW3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3852*(dcCoSelect=1) + OpCo2!AX3852*(dcCoSelect=2) + OpCo3!AX3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3852*(dcCoSelect=1) + OpCo2!AY3852*(dcCoSelect=2) + OpCo3!AY3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3852*(dcCoSelect=1) + OpCo2!AZ3852*(dcCoSelect=2) + OpCo3!AZ3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3852*(dcCoSelect=1) + OpCo2!BA3852*(dcCoSelect=2) + OpCo3!BA3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3852*(dcCoSelect=1) + OpCo2!BB3852*(dcCoSelect=2) + OpCo3!BB3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3852*(dcCoSelect=1) + OpCo2!BC3852*(dcCoSelect=2) + OpCo3!BC3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3852*(dcCoSelect=1) + OpCo2!BD3852*(dcCoSelect=2) + OpCo3!BD3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3852*(dcCoSelect=1) + OpCo2!BE3852*(dcCoSelect=2) + OpCo3!BE3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3852*(dcCoSelect=1) + OpCo2!BF3852*(dcCoSelect=2) + OpCo3!BF3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3852*(dcCoSelect=1) + OpCo2!BG3852*(dcCoSelect=2) + OpCo3!BG3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3852*(dcCoSelect=1) + OpCo2!BH3852*(dcCoSelect=2) + OpCo3!BH3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3852*(dcCoSelect=1) + OpCo2!BI3852*(dcCoSelect=2) + OpCo3!BI3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3852*(dcCoSelect=1) + OpCo2!BJ3852*(dcCoSelect=2) + OpCo3!BJ3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3852*(dcCoSelect=1) + OpCo2!BK3852*(dcCoSelect=2) + OpCo3!BK3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3852*(dcCoSelect=1) + OpCo2!BL3852*(dcCoSelect=2) + OpCo3!BL3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3852*(dcCoSelect=1) + OpCo2!BM3852*(dcCoSelect=2) + OpCo3!BM3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3852*(dcCoSelect=1) + OpCo2!BN3852*(dcCoSelect=2) + OpCo3!BN3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3852*(dcCoSelect=1) + OpCo2!BO3852*(dcCoSelect=2) + OpCo3!BO3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3852*(dcCoSelect=1) + OpCo2!BP3852*(dcCoSelect=2) + OpCo3!BP3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3852*(dcCoSelect=1) + OpCo2!BQ3852*(dcCoSelect=2) + OpCo3!BQ3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3852*(dcCoSelect=1) + OpCo2!BR3852*(dcCoSelect=2) + OpCo3!BR3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3852*(dcCoSelect=1) + OpCo2!BS3852*(dcCoSelect=2) + OpCo3!BS3852*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3852*(dcCoSelect=1) + OpCo2!BT3852*(dcCoSelect=2) + OpCo3!BT3852*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1320&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3855*(dcCoSelect=1) + OpCo2!M3855*(dcCoSelect=2) + OpCo3!M3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3855*(dcCoSelect=1) + OpCo2!N3855*(dcCoSelect=2) + OpCo3!N3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3855*(dcCoSelect=1) + OpCo2!O3855*(dcCoSelect=2) + OpCo3!O3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3855*(dcCoSelect=1) + OpCo2!P3855*(dcCoSelect=2) + OpCo3!P3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3855*(dcCoSelect=1) + OpCo2!Q3855*(dcCoSelect=2) + OpCo3!Q3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3855*(dcCoSelect=1) + OpCo2!R3855*(dcCoSelect=2) + OpCo3!R3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3855*(dcCoSelect=1) + OpCo2!S3855*(dcCoSelect=2) + OpCo3!S3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3855*(dcCoSelect=1) + OpCo2!T3855*(dcCoSelect=2) + OpCo3!T3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3855*(dcCoSelect=1) + OpCo2!U3855*(dcCoSelect=2) + OpCo3!U3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3855*(dcCoSelect=1) + OpCo2!V3855*(dcCoSelect=2) + OpCo3!V3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3855*(dcCoSelect=1) + OpCo2!W3855*(dcCoSelect=2) + OpCo3!W3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3855*(dcCoSelect=1) + OpCo2!X3855*(dcCoSelect=2) + OpCo3!X3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3855*(dcCoSelect=1) + OpCo2!Y3855*(dcCoSelect=2) + OpCo3!Y3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3855*(dcCoSelect=1) + OpCo2!Z3855*(dcCoSelect=2) + OpCo3!Z3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3855*(dcCoSelect=1) + OpCo2!AA3855*(dcCoSelect=2) + OpCo3!AA3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3855*(dcCoSelect=1) + OpCo2!AB3855*(dcCoSelect=2) + OpCo3!AB3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3855*(dcCoSelect=1) + OpCo2!AC3855*(dcCoSelect=2) + OpCo3!AC3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3855*(dcCoSelect=1) + OpCo2!AD3855*(dcCoSelect=2) + OpCo3!AD3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3855*(dcCoSelect=1) + OpCo2!AE3855*(dcCoSelect=2) + OpCo3!AE3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3855*(dcCoSelect=1) + OpCo2!AF3855*(dcCoSelect=2) + OpCo3!AF3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3855*(dcCoSelect=1) + OpCo2!AG3855*(dcCoSelect=2) + OpCo3!AG3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3855*(dcCoSelect=1) + OpCo2!AH3855*(dcCoSelect=2) + OpCo3!AH3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3855*(dcCoSelect=1) + OpCo2!AI3855*(dcCoSelect=2) + OpCo3!AI3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3855*(dcCoSelect=1) + OpCo2!AJ3855*(dcCoSelect=2) + OpCo3!AJ3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3855*(dcCoSelect=1) + OpCo2!AK3855*(dcCoSelect=2) + OpCo3!AK3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3855*(dcCoSelect=1) + OpCo2!AL3855*(dcCoSelect=2) + OpCo3!AL3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3855*(dcCoSelect=1) + OpCo2!AM3855*(dcCoSelect=2) + OpCo3!AM3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3855*(dcCoSelect=1) + OpCo2!AN3855*(dcCoSelect=2) + OpCo3!AN3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3855*(dcCoSelect=1) + OpCo2!AO3855*(dcCoSelect=2) + OpCo3!AO3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3855*(dcCoSelect=1) + OpCo2!AP3855*(dcCoSelect=2) + OpCo3!AP3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3855*(dcCoSelect=1) + OpCo2!AQ3855*(dcCoSelect=2) + OpCo3!AQ3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3855*(dcCoSelect=1) + OpCo2!AR3855*(dcCoSelect=2) + OpCo3!AR3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3855*(dcCoSelect=1) + OpCo2!AS3855*(dcCoSelect=2) + OpCo3!AS3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3855*(dcCoSelect=1) + OpCo2!AT3855*(dcCoSelect=2) + OpCo3!AT3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3855*(dcCoSelect=1) + OpCo2!AU3855*(dcCoSelect=2) + OpCo3!AU3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3855*(dcCoSelect=1) + OpCo2!AV3855*(dcCoSelect=2) + OpCo3!AV3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3855*(dcCoSelect=1) + OpCo2!AW3855*(dcCoSelect=2) + OpCo3!AW3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3855*(dcCoSelect=1) + OpCo2!AX3855*(dcCoSelect=2) + OpCo3!AX3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3855*(dcCoSelect=1) + OpCo2!AY3855*(dcCoSelect=2) + OpCo3!AY3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3855*(dcCoSelect=1) + OpCo2!AZ3855*(dcCoSelect=2) + OpCo3!AZ3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3855*(dcCoSelect=1) + OpCo2!BA3855*(dcCoSelect=2) + OpCo3!BA3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3855*(dcCoSelect=1) + OpCo2!BB3855*(dcCoSelect=2) + OpCo3!BB3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3855*(dcCoSelect=1) + OpCo2!BC3855*(dcCoSelect=2) + OpCo3!BC3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3855*(dcCoSelect=1) + OpCo2!BD3855*(dcCoSelect=2) + OpCo3!BD3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3855*(dcCoSelect=1) + OpCo2!BE3855*(dcCoSelect=2) + OpCo3!BE3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3855*(dcCoSelect=1) + OpCo2!BF3855*(dcCoSelect=2) + OpCo3!BF3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3855*(dcCoSelect=1) + OpCo2!BG3855*(dcCoSelect=2) + OpCo3!BG3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3855*(dcCoSelect=1) + OpCo2!BH3855*(dcCoSelect=2) + OpCo3!BH3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3855*(dcCoSelect=1) + OpCo2!BI3855*(dcCoSelect=2) + OpCo3!BI3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3855*(dcCoSelect=1) + OpCo2!BJ3855*(dcCoSelect=2) + OpCo3!BJ3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3855*(dcCoSelect=1) + OpCo2!BK3855*(dcCoSelect=2) + OpCo3!BK3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3855*(dcCoSelect=1) + OpCo2!BL3855*(dcCoSelect=2) + OpCo3!BL3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3855*(dcCoSelect=1) + OpCo2!BM3855*(dcCoSelect=2) + OpCo3!BM3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3855*(dcCoSelect=1) + OpCo2!BN3855*(dcCoSelect=2) + OpCo3!BN3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3855*(dcCoSelect=1) + OpCo2!BO3855*(dcCoSelect=2) + OpCo3!BO3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3855*(dcCoSelect=1) + OpCo2!BP3855*(dcCoSelect=2) + OpCo3!BP3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3855*(dcCoSelect=1) + OpCo2!BQ3855*(dcCoSelect=2) + OpCo3!BQ3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3855*(dcCoSelect=1) + OpCo2!BR3855*(dcCoSelect=2) + OpCo3!BR3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3855*(dcCoSelect=1) + OpCo2!BS3855*(dcCoSelect=2) + OpCo3!BS3855*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3855*(dcCoSelect=1) + OpCo2!BT3855*(dcCoSelect=2) + OpCo3!BT3855*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$620","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1321&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3856*(dcCoSelect=1) + OpCo2!M3856*(dcCoSelect=2) + OpCo3!M3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3856*(dcCoSelect=1) + OpCo2!N3856*(dcCoSelect=2) + OpCo3!N3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3856*(dcCoSelect=1) + OpCo2!O3856*(dcCoSelect=2) + OpCo3!O3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3856*(dcCoSelect=1) + OpCo2!P3856*(dcCoSelect=2) + OpCo3!P3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3856*(dcCoSelect=1) + OpCo2!Q3856*(dcCoSelect=2) + OpCo3!Q3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3856*(dcCoSelect=1) + OpCo2!R3856*(dcCoSelect=2) + OpCo3!R3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3856*(dcCoSelect=1) + OpCo2!S3856*(dcCoSelect=2) + OpCo3!S3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3856*(dcCoSelect=1) + OpCo2!T3856*(dcCoSelect=2) + OpCo3!T3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3856*(dcCoSelect=1) + OpCo2!U3856*(dcCoSelect=2) + OpCo3!U3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3856*(dcCoSelect=1) + OpCo2!V3856*(dcCoSelect=2) + OpCo3!V3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3856*(dcCoSelect=1) + OpCo2!W3856*(dcCoSelect=2) + OpCo3!W3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3856*(dcCoSelect=1) + OpCo2!X3856*(dcCoSelect=2) + OpCo3!X3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3856*(dcCoSelect=1) + OpCo2!Y3856*(dcCoSelect=2) + OpCo3!Y3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3856*(dcCoSelect=1) + OpCo2!Z3856*(dcCoSelect=2) + OpCo3!Z3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3856*(dcCoSelect=1) + OpCo2!AA3856*(dcCoSelect=2) + OpCo3!AA3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3856*(dcCoSelect=1) + OpCo2!AB3856*(dcCoSelect=2) + OpCo3!AB3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3856*(dcCoSelect=1) + OpCo2!AC3856*(dcCoSelect=2) + OpCo3!AC3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3856*(dcCoSelect=1) + OpCo2!AD3856*(dcCoSelect=2) + OpCo3!AD3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3856*(dcCoSelect=1) + OpCo2!AE3856*(dcCoSelect=2) + OpCo3!AE3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3856*(dcCoSelect=1) + OpCo2!AF3856*(dcCoSelect=2) + OpCo3!AF3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3856*(dcCoSelect=1) + OpCo2!AG3856*(dcCoSelect=2) + OpCo3!AG3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3856*(dcCoSelect=1) + OpCo2!AH3856*(dcCoSelect=2) + OpCo3!AH3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3856*(dcCoSelect=1) + OpCo2!AI3856*(dcCoSelect=2) + OpCo3!AI3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3856*(dcCoSelect=1) + OpCo2!AJ3856*(dcCoSelect=2) + OpCo3!AJ3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3856*(dcCoSelect=1) + OpCo2!AK3856*(dcCoSelect=2) + OpCo3!AK3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3856*(dcCoSelect=1) + OpCo2!AL3856*(dcCoSelect=2) + OpCo3!AL3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3856*(dcCoSelect=1) + OpCo2!AM3856*(dcCoSelect=2) + OpCo3!AM3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3856*(dcCoSelect=1) + OpCo2!AN3856*(dcCoSelect=2) + OpCo3!AN3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3856*(dcCoSelect=1) + OpCo2!AO3856*(dcCoSelect=2) + OpCo3!AO3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3856*(dcCoSelect=1) + OpCo2!AP3856*(dcCoSelect=2) + OpCo3!AP3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3856*(dcCoSelect=1) + OpCo2!AQ3856*(dcCoSelect=2) + OpCo3!AQ3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3856*(dcCoSelect=1) + OpCo2!AR3856*(dcCoSelect=2) + OpCo3!AR3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3856*(dcCoSelect=1) + OpCo2!AS3856*(dcCoSelect=2) + OpCo3!AS3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3856*(dcCoSelect=1) + OpCo2!AT3856*(dcCoSelect=2) + OpCo3!AT3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3856*(dcCoSelect=1) + OpCo2!AU3856*(dcCoSelect=2) + OpCo3!AU3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3856*(dcCoSelect=1) + OpCo2!AV3856*(dcCoSelect=2) + OpCo3!AV3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3856*(dcCoSelect=1) + OpCo2!AW3856*(dcCoSelect=2) + OpCo3!AW3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3856*(dcCoSelect=1) + OpCo2!AX3856*(dcCoSelect=2) + OpCo3!AX3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3856*(dcCoSelect=1) + OpCo2!AY3856*(dcCoSelect=2) + OpCo3!AY3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3856*(dcCoSelect=1) + OpCo2!AZ3856*(dcCoSelect=2) + OpCo3!AZ3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3856*(dcCoSelect=1) + OpCo2!BA3856*(dcCoSelect=2) + OpCo3!BA3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3856*(dcCoSelect=1) + OpCo2!BB3856*(dcCoSelect=2) + OpCo3!BB3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3856*(dcCoSelect=1) + OpCo2!BC3856*(dcCoSelect=2) + OpCo3!BC3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3856*(dcCoSelect=1) + OpCo2!BD3856*(dcCoSelect=2) + OpCo3!BD3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3856*(dcCoSelect=1) + OpCo2!BE3856*(dcCoSelect=2) + OpCo3!BE3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3856*(dcCoSelect=1) + OpCo2!BF3856*(dcCoSelect=2) + OpCo3!BF3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3856*(dcCoSelect=1) + OpCo2!BG3856*(dcCoSelect=2) + OpCo3!BG3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3856*(dcCoSelect=1) + OpCo2!BH3856*(dcCoSelect=2) + OpCo3!BH3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3856*(dcCoSelect=1) + OpCo2!BI3856*(dcCoSelect=2) + OpCo3!BI3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3856*(dcCoSelect=1) + OpCo2!BJ3856*(dcCoSelect=2) + OpCo3!BJ3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3856*(dcCoSelect=1) + OpCo2!BK3856*(dcCoSelect=2) + OpCo3!BK3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3856*(dcCoSelect=1) + OpCo2!BL3856*(dcCoSelect=2) + OpCo3!BL3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3856*(dcCoSelect=1) + OpCo2!BM3856*(dcCoSelect=2) + OpCo3!BM3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3856*(dcCoSelect=1) + OpCo2!BN3856*(dcCoSelect=2) + OpCo3!BN3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3856*(dcCoSelect=1) + OpCo2!BO3856*(dcCoSelect=2) + OpCo3!BO3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3856*(dcCoSelect=1) + OpCo2!BP3856*(dcCoSelect=2) + OpCo3!BP3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3856*(dcCoSelect=1) + OpCo2!BQ3856*(dcCoSelect=2) + OpCo3!BQ3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3856*(dcCoSelect=1) + OpCo2!BR3856*(dcCoSelect=2) + OpCo3!BR3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3856*(dcCoSelect=1) + OpCo2!BS3856*(dcCoSelect=2) + OpCo3!BS3856*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3856*(dcCoSelect=1) + OpCo2!BT3856*(dcCoSelect=2) + OpCo3!BT3856*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1323&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3858*(dcCoSelect=1) + OpCo2!M3858*(dcCoSelect=2) + OpCo3!M3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3858*(dcCoSelect=1) + OpCo2!N3858*(dcCoSelect=2) + OpCo3!N3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3858*(dcCoSelect=1) + OpCo2!O3858*(dcCoSelect=2) + OpCo3!O3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3858*(dcCoSelect=1) + OpCo2!P3858*(dcCoSelect=2) + OpCo3!P3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3858*(dcCoSelect=1) + OpCo2!Q3858*(dcCoSelect=2) + OpCo3!Q3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3858*(dcCoSelect=1) + OpCo2!R3858*(dcCoSelect=2) + OpCo3!R3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3858*(dcCoSelect=1) + OpCo2!S3858*(dcCoSelect=2) + OpCo3!S3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3858*(dcCoSelect=1) + OpCo2!T3858*(dcCoSelect=2) + OpCo3!T3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3858*(dcCoSelect=1) + OpCo2!U3858*(dcCoSelect=2) + OpCo3!U3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3858*(dcCoSelect=1) + OpCo2!V3858*(dcCoSelect=2) + OpCo3!V3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3858*(dcCoSelect=1) + OpCo2!W3858*(dcCoSelect=2) + OpCo3!W3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3858*(dcCoSelect=1) + OpCo2!X3858*(dcCoSelect=2) + OpCo3!X3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3858*(dcCoSelect=1) + OpCo2!Y3858*(dcCoSelect=2) + OpCo3!Y3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3858*(dcCoSelect=1) + OpCo2!Z3858*(dcCoSelect=2) + OpCo3!Z3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3858*(dcCoSelect=1) + OpCo2!AA3858*(dcCoSelect=2) + OpCo3!AA3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3858*(dcCoSelect=1) + OpCo2!AB3858*(dcCoSelect=2) + OpCo3!AB3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3858*(dcCoSelect=1) + OpCo2!AC3858*(dcCoSelect=2) + OpCo3!AC3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3858*(dcCoSelect=1) + OpCo2!AD3858*(dcCoSelect=2) + OpCo3!AD3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3858*(dcCoSelect=1) + OpCo2!AE3858*(dcCoSelect=2) + OpCo3!AE3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3858*(dcCoSelect=1) + OpCo2!AF3858*(dcCoSelect=2) + OpCo3!AF3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3858*(dcCoSelect=1) + OpCo2!AG3858*(dcCoSelect=2) + OpCo3!AG3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3858*(dcCoSelect=1) + OpCo2!AH3858*(dcCoSelect=2) + OpCo3!AH3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3858*(dcCoSelect=1) + OpCo2!AI3858*(dcCoSelect=2) + OpCo3!AI3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3858*(dcCoSelect=1) + OpCo2!AJ3858*(dcCoSelect=2) + OpCo3!AJ3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3858*(dcCoSelect=1) + OpCo2!AK3858*(dcCoSelect=2) + OpCo3!AK3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3858*(dcCoSelect=1) + OpCo2!AL3858*(dcCoSelect=2) + OpCo3!AL3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3858*(dcCoSelect=1) + OpCo2!AM3858*(dcCoSelect=2) + OpCo3!AM3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3858*(dcCoSelect=1) + OpCo2!AN3858*(dcCoSelect=2) + OpCo3!AN3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3858*(dcCoSelect=1) + OpCo2!AO3858*(dcCoSelect=2) + OpCo3!AO3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3858*(dcCoSelect=1) + OpCo2!AP3858*(dcCoSelect=2) + OpCo3!AP3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3858*(dcCoSelect=1) + OpCo2!AQ3858*(dcCoSelect=2) + OpCo3!AQ3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3858*(dcCoSelect=1) + OpCo2!AR3858*(dcCoSelect=2) + OpCo3!AR3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3858*(dcCoSelect=1) + OpCo2!AS3858*(dcCoSelect=2) + OpCo3!AS3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3858*(dcCoSelect=1) + OpCo2!AT3858*(dcCoSelect=2) + OpCo3!AT3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3858*(dcCoSelect=1) + OpCo2!AU3858*(dcCoSelect=2) + OpCo3!AU3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3858*(dcCoSelect=1) + OpCo2!AV3858*(dcCoSelect=2) + OpCo3!AV3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3858*(dcCoSelect=1) + OpCo2!AW3858*(dcCoSelect=2) + OpCo3!AW3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3858*(dcCoSelect=1) + OpCo2!AX3858*(dcCoSelect=2) + OpCo3!AX3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3858*(dcCoSelect=1) + OpCo2!AY3858*(dcCoSelect=2) + OpCo3!AY3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3858*(dcCoSelect=1) + OpCo2!AZ3858*(dcCoSelect=2) + OpCo3!AZ3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3858*(dcCoSelect=1) + OpCo2!BA3858*(dcCoSelect=2) + OpCo3!BA3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3858*(dcCoSelect=1) + OpCo2!BB3858*(dcCoSelect=2) + OpCo3!BB3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3858*(dcCoSelect=1) + OpCo2!BC3858*(dcCoSelect=2) + OpCo3!BC3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3858*(dcCoSelect=1) + OpCo2!BD3858*(dcCoSelect=2) + OpCo3!BD3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3858*(dcCoSelect=1) + OpCo2!BE3858*(dcCoSelect=2) + OpCo3!BE3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3858*(dcCoSelect=1) + OpCo2!BF3858*(dcCoSelect=2) + OpCo3!BF3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3858*(dcCoSelect=1) + OpCo2!BG3858*(dcCoSelect=2) + OpCo3!BG3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3858*(dcCoSelect=1) + OpCo2!BH3858*(dcCoSelect=2) + OpCo3!BH3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3858*(dcCoSelect=1) + OpCo2!BI3858*(dcCoSelect=2) + OpCo3!BI3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3858*(dcCoSelect=1) + OpCo2!BJ3858*(dcCoSelect=2) + OpCo3!BJ3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3858*(dcCoSelect=1) + OpCo2!BK3858*(dcCoSelect=2) + OpCo3!BK3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3858*(dcCoSelect=1) + OpCo2!BL3858*(dcCoSelect=2) + OpCo3!BL3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3858*(dcCoSelect=1) + OpCo2!BM3858*(dcCoSelect=2) + OpCo3!BM3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3858*(dcCoSelect=1) + OpCo2!BN3858*(dcCoSelect=2) + OpCo3!BN3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3858*(dcCoSelect=1) + OpCo2!BO3858*(dcCoSelect=2) + OpCo3!BO3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3858*(dcCoSelect=1) + OpCo2!BP3858*(dcCoSelect=2) + OpCo3!BP3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3858*(dcCoSelect=1) + OpCo2!BQ3858*(dcCoSelect=2) + OpCo3!BQ3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3858*(dcCoSelect=1) + OpCo2!BR3858*(dcCoSelect=2) + OpCo3!BR3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3858*(dcCoSelect=1) + OpCo2!BS3858*(dcCoSelect=2) + OpCo3!BS3858*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3858*(dcCoSelect=1) + OpCo2!BT3858*(dcCoSelect=2) + OpCo3!BT3858*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D1326&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"OpCo1!M3861*(dcCoSelect=1) + OpCo2!M3861*(dcCoSelect=2) + OpCo3!M3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3861*(dcCoSelect=1) + OpCo2!N3861*(dcCoSelect=2) + OpCo3!N3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3861*(dcCoSelect=1) + OpCo2!O3861*(dcCoSelect=2) + OpCo3!O3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3861*(dcCoSelect=1) + OpCo2!P3861*(dcCoSelect=2) + OpCo3!P3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3861*(dcCoSelect=1) + OpCo2!Q3861*(dcCoSelect=2) + OpCo3!Q3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3861*(dcCoSelect=1) + OpCo2!R3861*(dcCoSelect=2) + OpCo3!R3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3861*(dcCoSelect=1) + OpCo2!S3861*(dcCoSelect=2) + OpCo3!S3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3861*(dcCoSelect=1) + OpCo2!T3861*(dcCoSelect=2) + OpCo3!T3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3861*(dcCoSelect=1) + OpCo2!U3861*(dcCoSelect=2) + OpCo3!U3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3861*(dcCoSelect=1) + OpCo2!V3861*(dcCoSelect=2) + OpCo3!V3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3861*(dcCoSelect=1) + OpCo2!W3861*(dcCoSelect=2) + OpCo3!W3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3861*(dcCoSelect=1) + OpCo2!X3861*(dcCoSelect=2) + OpCo3!X3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3861*(dcCoSelect=1) + OpCo2!Y3861*(dcCoSelect=2) + OpCo3!Y3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3861*(dcCoSelect=1) + OpCo2!Z3861*(dcCoSelect=2) + OpCo3!Z3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3861*(dcCoSelect=1) + OpCo2!AA3861*(dcCoSelect=2) + OpCo3!AA3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3861*(dcCoSelect=1) + OpCo2!AB3861*(dcCoSelect=2) + OpCo3!AB3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3861*(dcCoSelect=1) + OpCo2!AC3861*(dcCoSelect=2) + OpCo3!AC3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3861*(dcCoSelect=1) + OpCo2!AD3861*(dcCoSelect=2) + OpCo3!AD3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3861*(dcCoSelect=1) + OpCo2!AE3861*(dcCoSelect=2) + OpCo3!AE3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3861*(dcCoSelect=1) + OpCo2!AF3861*(dcCoSelect=2) + OpCo3!AF3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3861*(dcCoSelect=1) + OpCo2!AG3861*(dcCoSelect=2) + OpCo3!AG3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3861*(dcCoSelect=1) + OpCo2!AH3861*(dcCoSelect=2) + OpCo3!AH3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3861*(dcCoSelect=1) + OpCo2!AI3861*(dcCoSelect=2) + OpCo3!AI3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3861*(dcCoSelect=1) + OpCo2!AJ3861*(dcCoSelect=2) + OpCo3!AJ3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3861*(dcCoSelect=1) + OpCo2!AK3861*(dcCoSelect=2) + OpCo3!AK3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3861*(dcCoSelect=1) + OpCo2!AL3861*(dcCoSelect=2) + OpCo3!AL3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3861*(dcCoSelect=1) + OpCo2!AM3861*(dcCoSelect=2) + OpCo3!AM3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3861*(dcCoSelect=1) + OpCo2!AN3861*(dcCoSelect=2) + OpCo3!AN3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3861*(dcCoSelect=1) + OpCo2!AO3861*(dcCoSelect=2) + OpCo3!AO3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3861*(dcCoSelect=1) + OpCo2!AP3861*(dcCoSelect=2) + OpCo3!AP3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3861*(dcCoSelect=1) + OpCo2!AQ3861*(dcCoSelect=2) + OpCo3!AQ3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3861*(dcCoSelect=1) + OpCo2!AR3861*(dcCoSelect=2) + OpCo3!AR3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3861*(dcCoSelect=1) + OpCo2!AS3861*(dcCoSelect=2) + OpCo3!AS3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3861*(dcCoSelect=1) + OpCo2!AT3861*(dcCoSelect=2) + OpCo3!AT3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3861*(dcCoSelect=1) + OpCo2!AU3861*(dcCoSelect=2) + OpCo3!AU3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3861*(dcCoSelect=1) + OpCo2!AV3861*(dcCoSelect=2) + OpCo3!AV3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3861*(dcCoSelect=1) + OpCo2!AW3861*(dcCoSelect=2) + OpCo3!AW3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3861*(dcCoSelect=1) + OpCo2!AX3861*(dcCoSelect=2) + OpCo3!AX3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3861*(dcCoSelect=1) + OpCo2!AY3861*(dcCoSelect=2) + OpCo3!AY3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3861*(dcCoSelect=1) + OpCo2!AZ3861*(dcCoSelect=2) + OpCo3!AZ3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3861*(dcCoSelect=1) + OpCo2!BA3861*(dcCoSelect=2) + OpCo3!BA3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3861*(dcCoSelect=1) + OpCo2!BB3861*(dcCoSelect=2) + OpCo3!BB3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3861*(dcCoSelect=1) + OpCo2!BC3861*(dcCoSelect=2) + OpCo3!BC3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3861*(dcCoSelect=1) + OpCo2!BD3861*(dcCoSelect=2) + OpCo3!BD3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3861*(dcCoSelect=1) + OpCo2!BE3861*(dcCoSelect=2) + OpCo3!BE3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3861*(dcCoSelect=1) + OpCo2!BF3861*(dcCoSelect=2) + OpCo3!BF3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3861*(dcCoSelect=1) + OpCo2!BG3861*(dcCoSelect=2) + OpCo3!BG3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3861*(dcCoSelect=1) + OpCo2!BH3861*(dcCoSelect=2) + OpCo3!BH3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3861*(dcCoSelect=1) + OpCo2!BI3861*(dcCoSelect=2) + OpCo3!BI3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3861*(dcCoSelect=1) + OpCo2!BJ3861*(dcCoSelect=2) + OpCo3!BJ3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3861*(dcCoSelect=1) + OpCo2!BK3861*(dcCoSelect=2) + OpCo3!BK3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3861*(dcCoSelect=1) + OpCo2!BL3861*(dcCoSelect=2) + OpCo3!BL3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3861*(dcCoSelect=1) + OpCo2!BM3861*(dcCoSelect=2) + OpCo3!BM3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3861*(dcCoSelect=1) + OpCo2!BN3861*(dcCoSelect=2) + OpCo3!BN3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3861*(dcCoSelect=1) + OpCo2!BO3861*(dcCoSelect=2) + OpCo3!BO3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3861*(dcCoSelect=1) + OpCo2!BP3861*(dcCoSelect=2) + OpCo3!BP3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3861*(dcCoSelect=1) + OpCo2!BQ3861*(dcCoSelect=2) + OpCo3!BQ3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3861*(dcCoSelect=1) + OpCo2!BR3861*(dcCoSelect=2) + OpCo3!BR3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3861*(dcCoSelect=1) + OpCo2!BS3861*(dcCoSelect=2) + OpCo3!BS3861*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3861*(dcCoSelect=1) + OpCo2!BT3861*(dcCoSelect=2) + OpCo3!BT3861*(dcCoSelect=3)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1334&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3869*(dcCoSelect=1) + OpCo2!M3869*(dcCoSelect=2) + OpCo3!M3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3869*(dcCoSelect=1) + OpCo2!N3869*(dcCoSelect=2) + OpCo3!N3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3869*(dcCoSelect=1) + OpCo2!O3869*(dcCoSelect=2) + OpCo3!O3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3869*(dcCoSelect=1) + OpCo2!P3869*(dcCoSelect=2) + OpCo3!P3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3869*(dcCoSelect=1) + OpCo2!Q3869*(dcCoSelect=2) + OpCo3!Q3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3869*(dcCoSelect=1) + OpCo2!R3869*(dcCoSelect=2) + OpCo3!R3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3869*(dcCoSelect=1) + OpCo2!S3869*(dcCoSelect=2) + OpCo3!S3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3869*(dcCoSelect=1) + OpCo2!T3869*(dcCoSelect=2) + OpCo3!T3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3869*(dcCoSelect=1) + OpCo2!U3869*(dcCoSelect=2) + OpCo3!U3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3869*(dcCoSelect=1) + OpCo2!V3869*(dcCoSelect=2) + OpCo3!V3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3869*(dcCoSelect=1) + OpCo2!W3869*(dcCoSelect=2) + OpCo3!W3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3869*(dcCoSelect=1) + OpCo2!X3869*(dcCoSelect=2) + OpCo3!X3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3869*(dcCoSelect=1) + OpCo2!Y3869*(dcCoSelect=2) + OpCo3!Y3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3869*(dcCoSelect=1) + OpCo2!Z3869*(dcCoSelect=2) + OpCo3!Z3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3869*(dcCoSelect=1) + OpCo2!AA3869*(dcCoSelect=2) + OpCo3!AA3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3869*(dcCoSelect=1) + OpCo2!AB3869*(dcCoSelect=2) + OpCo3!AB3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3869*(dcCoSelect=1) + OpCo2!AC3869*(dcCoSelect=2) + OpCo3!AC3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3869*(dcCoSelect=1) + OpCo2!AD3869*(dcCoSelect=2) + OpCo3!AD3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3869*(dcCoSelect=1) + OpCo2!AE3869*(dcCoSelect=2) + OpCo3!AE3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3869*(dcCoSelect=1) + OpCo2!AF3869*(dcCoSelect=2) + OpCo3!AF3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3869*(dcCoSelect=1) + OpCo2!AG3869*(dcCoSelect=2) + OpCo3!AG3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3869*(dcCoSelect=1) + OpCo2!AH3869*(dcCoSelect=2) + OpCo3!AH3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3869*(dcCoSelect=1) + OpCo2!AI3869*(dcCoSelect=2) + OpCo3!AI3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3869*(dcCoSelect=1) + OpCo2!AJ3869*(dcCoSelect=2) + OpCo3!AJ3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3869*(dcCoSelect=1) + OpCo2!AK3869*(dcCoSelect=2) + OpCo3!AK3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3869*(dcCoSelect=1) + OpCo2!AL3869*(dcCoSelect=2) + OpCo3!AL3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3869*(dcCoSelect=1) + OpCo2!AM3869*(dcCoSelect=2) + OpCo3!AM3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3869*(dcCoSelect=1) + OpCo2!AN3869*(dcCoSelect=2) + OpCo3!AN3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3869*(dcCoSelect=1) + OpCo2!AO3869*(dcCoSelect=2) + OpCo3!AO3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3869*(dcCoSelect=1) + OpCo2!AP3869*(dcCoSelect=2) + OpCo3!AP3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3869*(dcCoSelect=1) + OpCo2!AQ3869*(dcCoSelect=2) + OpCo3!AQ3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3869*(dcCoSelect=1) + OpCo2!AR3869*(dcCoSelect=2) + OpCo3!AR3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3869*(dcCoSelect=1) + OpCo2!AS3869*(dcCoSelect=2) + OpCo3!AS3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3869*(dcCoSelect=1) + OpCo2!AT3869*(dcCoSelect=2) + OpCo3!AT3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3869*(dcCoSelect=1) + OpCo2!AU3869*(dcCoSelect=2) + OpCo3!AU3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3869*(dcCoSelect=1) + OpCo2!AV3869*(dcCoSelect=2) + OpCo3!AV3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3869*(dcCoSelect=1) + OpCo2!AW3869*(dcCoSelect=2) + OpCo3!AW3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3869*(dcCoSelect=1) + OpCo2!AX3869*(dcCoSelect=2) + OpCo3!AX3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3869*(dcCoSelect=1) + OpCo2!AY3869*(dcCoSelect=2) + OpCo3!AY3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3869*(dcCoSelect=1) + OpCo2!AZ3869*(dcCoSelect=2) + OpCo3!AZ3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3869*(dcCoSelect=1) + OpCo2!BA3869*(dcCoSelect=2) + OpCo3!BA3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3869*(dcCoSelect=1) + OpCo2!BB3869*(dcCoSelect=2) + OpCo3!BB3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3869*(dcCoSelect=1) + OpCo2!BC3869*(dcCoSelect=2) + OpCo3!BC3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3869*(dcCoSelect=1) + OpCo2!BD3869*(dcCoSelect=2) + OpCo3!BD3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3869*(dcCoSelect=1) + OpCo2!BE3869*(dcCoSelect=2) + OpCo3!BE3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3869*(dcCoSelect=1) + OpCo2!BF3869*(dcCoSelect=2) + OpCo3!BF3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3869*(dcCoSelect=1) + OpCo2!BG3869*(dcCoSelect=2) + OpCo3!BG3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3869*(dcCoSelect=1) + OpCo2!BH3869*(dcCoSelect=2) + OpCo3!BH3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3869*(dcCoSelect=1) + OpCo2!BI3869*(dcCoSelect=2) + OpCo3!BI3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3869*(dcCoSelect=1) + OpCo2!BJ3869*(dcCoSelect=2) + OpCo3!BJ3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3869*(dcCoSelect=1) + OpCo2!BK3869*(dcCoSelect=2) + OpCo3!BK3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3869*(dcCoSelect=1) + OpCo2!BL3869*(dcCoSelect=2) + OpCo3!BL3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3869*(dcCoSelect=1) + OpCo2!BM3869*(dcCoSelect=2) + OpCo3!BM3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3869*(dcCoSelect=1) + OpCo2!BN3869*(dcCoSelect=2) + OpCo3!BN3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3869*(dcCoSelect=1) + OpCo2!BO3869*(dcCoSelect=2) + OpCo3!BO3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3869*(dcCoSelect=1) + OpCo2!BP3869*(dcCoSelect=2) + OpCo3!BP3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3869*(dcCoSelect=1) + OpCo2!BQ3869*(dcCoSelect=2) + OpCo3!BQ3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3869*(dcCoSelect=1) + OpCo2!BR3869*(dcCoSelect=2) + OpCo3!BR3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3869*(dcCoSelect=1) + OpCo2!BS3869*(dcCoSelect=2) + OpCo3!BS3869*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3869*(dcCoSelect=1) + OpCo2!BT3869*(dcCoSelect=2) + OpCo3!BT3869*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$612","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1335&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3870*(dcCoSelect=1) + OpCo2!M3870*(dcCoSelect=2) + OpCo3!M3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3870*(dcCoSelect=1) + OpCo2!N3870*(dcCoSelect=2) + OpCo3!N3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3870*(dcCoSelect=1) + OpCo2!O3870*(dcCoSelect=2) + OpCo3!O3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3870*(dcCoSelect=1) + OpCo2!P3870*(dcCoSelect=2) + OpCo3!P3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3870*(dcCoSelect=1) + OpCo2!Q3870*(dcCoSelect=2) + OpCo3!Q3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3870*(dcCoSelect=1) + OpCo2!R3870*(dcCoSelect=2) + OpCo3!R3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3870*(dcCoSelect=1) + OpCo2!S3870*(dcCoSelect=2) + OpCo3!S3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3870*(dcCoSelect=1) + OpCo2!T3870*(dcCoSelect=2) + OpCo3!T3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3870*(dcCoSelect=1) + OpCo2!U3870*(dcCoSelect=2) + OpCo3!U3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3870*(dcCoSelect=1) + OpCo2!V3870*(dcCoSelect=2) + OpCo3!V3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3870*(dcCoSelect=1) + OpCo2!W3870*(dcCoSelect=2) + OpCo3!W3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3870*(dcCoSelect=1) + OpCo2!X3870*(dcCoSelect=2) + OpCo3!X3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3870*(dcCoSelect=1) + OpCo2!Y3870*(dcCoSelect=2) + OpCo3!Y3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3870*(dcCoSelect=1) + OpCo2!Z3870*(dcCoSelect=2) + OpCo3!Z3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3870*(dcCoSelect=1) + OpCo2!AA3870*(dcCoSelect=2) + OpCo3!AA3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3870*(dcCoSelect=1) + OpCo2!AB3870*(dcCoSelect=2) + OpCo3!AB3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3870*(dcCoSelect=1) + OpCo2!AC3870*(dcCoSelect=2) + OpCo3!AC3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3870*(dcCoSelect=1) + OpCo2!AD3870*(dcCoSelect=2) + OpCo3!AD3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3870*(dcCoSelect=1) + OpCo2!AE3870*(dcCoSelect=2) + OpCo3!AE3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3870*(dcCoSelect=1) + OpCo2!AF3870*(dcCoSelect=2) + OpCo3!AF3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3870*(dcCoSelect=1) + OpCo2!AG3870*(dcCoSelect=2) + OpCo3!AG3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3870*(dcCoSelect=1) + OpCo2!AH3870*(dcCoSelect=2) + OpCo3!AH3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3870*(dcCoSelect=1) + OpCo2!AI3870*(dcCoSelect=2) + OpCo3!AI3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3870*(dcCoSelect=1) + OpCo2!AJ3870*(dcCoSelect=2) + OpCo3!AJ3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3870*(dcCoSelect=1) + OpCo2!AK3870*(dcCoSelect=2) + OpCo3!AK3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3870*(dcCoSelect=1) + OpCo2!AL3870*(dcCoSelect=2) + OpCo3!AL3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3870*(dcCoSelect=1) + OpCo2!AM3870*(dcCoSelect=2) + OpCo3!AM3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3870*(dcCoSelect=1) + OpCo2!AN3870*(dcCoSelect=2) + OpCo3!AN3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3870*(dcCoSelect=1) + OpCo2!AO3870*(dcCoSelect=2) + OpCo3!AO3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3870*(dcCoSelect=1) + OpCo2!AP3870*(dcCoSelect=2) + OpCo3!AP3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3870*(dcCoSelect=1) + OpCo2!AQ3870*(dcCoSelect=2) + OpCo3!AQ3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3870*(dcCoSelect=1) + OpCo2!AR3870*(dcCoSelect=2) + OpCo3!AR3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3870*(dcCoSelect=1) + OpCo2!AS3870*(dcCoSelect=2) + OpCo3!AS3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3870*(dcCoSelect=1) + OpCo2!AT3870*(dcCoSelect=2) + OpCo3!AT3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3870*(dcCoSelect=1) + OpCo2!AU3870*(dcCoSelect=2) + OpCo3!AU3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3870*(dcCoSelect=1) + OpCo2!AV3870*(dcCoSelect=2) + OpCo3!AV3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3870*(dcCoSelect=1) + OpCo2!AW3870*(dcCoSelect=2) + OpCo3!AW3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3870*(dcCoSelect=1) + OpCo2!AX3870*(dcCoSelect=2) + OpCo3!AX3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3870*(dcCoSelect=1) + OpCo2!AY3870*(dcCoSelect=2) + OpCo3!AY3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3870*(dcCoSelect=1) + OpCo2!AZ3870*(dcCoSelect=2) + OpCo3!AZ3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3870*(dcCoSelect=1) + OpCo2!BA3870*(dcCoSelect=2) + OpCo3!BA3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3870*(dcCoSelect=1) + OpCo2!BB3870*(dcCoSelect=2) + OpCo3!BB3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3870*(dcCoSelect=1) + OpCo2!BC3870*(dcCoSelect=2) + OpCo3!BC3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3870*(dcCoSelect=1) + OpCo2!BD3870*(dcCoSelect=2) + OpCo3!BD3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3870*(dcCoSelect=1) + OpCo2!BE3870*(dcCoSelect=2) + OpCo3!BE3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3870*(dcCoSelect=1) + OpCo2!BF3870*(dcCoSelect=2) + OpCo3!BF3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3870*(dcCoSelect=1) + OpCo2!BG3870*(dcCoSelect=2) + OpCo3!BG3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3870*(dcCoSelect=1) + OpCo2!BH3870*(dcCoSelect=2) + OpCo3!BH3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3870*(dcCoSelect=1) + OpCo2!BI3870*(dcCoSelect=2) + OpCo3!BI3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3870*(dcCoSelect=1) + OpCo2!BJ3870*(dcCoSelect=2) + OpCo3!BJ3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3870*(dcCoSelect=1) + OpCo2!BK3870*(dcCoSelect=2) + OpCo3!BK3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3870*(dcCoSelect=1) + OpCo2!BL3870*(dcCoSelect=2) + OpCo3!BL3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3870*(dcCoSelect=1) + OpCo2!BM3870*(dcCoSelect=2) + OpCo3!BM3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3870*(dcCoSelect=1) + OpCo2!BN3870*(dcCoSelect=2) + OpCo3!BN3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3870*(dcCoSelect=1) + OpCo2!BO3870*(dcCoSelect=2) + OpCo3!BO3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3870*(dcCoSelect=1) + OpCo2!BP3870*(dcCoSelect=2) + OpCo3!BP3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3870*(dcCoSelect=1) + OpCo2!BQ3870*(dcCoSelect=2) + OpCo3!BQ3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3870*(dcCoSelect=1) + OpCo2!BR3870*(dcCoSelect=2) + OpCo3!BR3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3870*(dcCoSelect=1) + OpCo2!BS3870*(dcCoSelect=2) + OpCo3!BS3870*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3870*(dcCoSelect=1) + OpCo2!BT3870*(dcCoSelect=2) + OpCo3!BT3870*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$615","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1338&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3873*(dcCoSelect=1) + OpCo2!M3873*(dcCoSelect=2) + OpCo3!M3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3873*(dcCoSelect=1) + OpCo2!N3873*(dcCoSelect=2) + OpCo3!N3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3873*(dcCoSelect=1) + OpCo2!O3873*(dcCoSelect=2) + OpCo3!O3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3873*(dcCoSelect=1) + OpCo2!P3873*(dcCoSelect=2) + OpCo3!P3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3873*(dcCoSelect=1) + OpCo2!Q3873*(dcCoSelect=2) + OpCo3!Q3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3873*(dcCoSelect=1) + OpCo2!R3873*(dcCoSelect=2) + OpCo3!R3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3873*(dcCoSelect=1) + OpCo2!S3873*(dcCoSelect=2) + OpCo3!S3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3873*(dcCoSelect=1) + OpCo2!T3873*(dcCoSelect=2) + OpCo3!T3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3873*(dcCoSelect=1) + OpCo2!U3873*(dcCoSelect=2) + OpCo3!U3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3873*(dcCoSelect=1) + OpCo2!V3873*(dcCoSelect=2) + OpCo3!V3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3873*(dcCoSelect=1) + OpCo2!W3873*(dcCoSelect=2) + OpCo3!W3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3873*(dcCoSelect=1) + OpCo2!X3873*(dcCoSelect=2) + OpCo3!X3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3873*(dcCoSelect=1) + OpCo2!Y3873*(dcCoSelect=2) + OpCo3!Y3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3873*(dcCoSelect=1) + OpCo2!Z3873*(dcCoSelect=2) + OpCo3!Z3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3873*(dcCoSelect=1) + OpCo2!AA3873*(dcCoSelect=2) + OpCo3!AA3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3873*(dcCoSelect=1) + OpCo2!AB3873*(dcCoSelect=2) + OpCo3!AB3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3873*(dcCoSelect=1) + OpCo2!AC3873*(dcCoSelect=2) + OpCo3!AC3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3873*(dcCoSelect=1) + OpCo2!AD3873*(dcCoSelect=2) + OpCo3!AD3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3873*(dcCoSelect=1) + OpCo2!AE3873*(dcCoSelect=2) + OpCo3!AE3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3873*(dcCoSelect=1) + OpCo2!AF3873*(dcCoSelect=2) + OpCo3!AF3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3873*(dcCoSelect=1) + OpCo2!AG3873*(dcCoSelect=2) + OpCo3!AG3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3873*(dcCoSelect=1) + OpCo2!AH3873*(dcCoSelect=2) + OpCo3!AH3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3873*(dcCoSelect=1) + OpCo2!AI3873*(dcCoSelect=2) + OpCo3!AI3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3873*(dcCoSelect=1) + OpCo2!AJ3873*(dcCoSelect=2) + OpCo3!AJ3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3873*(dcCoSelect=1) + OpCo2!AK3873*(dcCoSelect=2) + OpCo3!AK3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3873*(dcCoSelect=1) + OpCo2!AL3873*(dcCoSelect=2) + OpCo3!AL3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3873*(dcCoSelect=1) + OpCo2!AM3873*(dcCoSelect=2) + OpCo3!AM3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3873*(dcCoSelect=1) + OpCo2!AN3873*(dcCoSelect=2) + OpCo3!AN3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3873*(dcCoSelect=1) + OpCo2!AO3873*(dcCoSelect=2) + OpCo3!AO3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3873*(dcCoSelect=1) + OpCo2!AP3873*(dcCoSelect=2) + OpCo3!AP3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3873*(dcCoSelect=1) + OpCo2!AQ3873*(dcCoSelect=2) + OpCo3!AQ3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3873*(dcCoSelect=1) + OpCo2!AR3873*(dcCoSelect=2) + OpCo3!AR3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3873*(dcCoSelect=1) + OpCo2!AS3873*(dcCoSelect=2) + OpCo3!AS3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3873*(dcCoSelect=1) + OpCo2!AT3873*(dcCoSelect=2) + OpCo3!AT3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3873*(dcCoSelect=1) + OpCo2!AU3873*(dcCoSelect=2) + OpCo3!AU3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3873*(dcCoSelect=1) + OpCo2!AV3873*(dcCoSelect=2) + OpCo3!AV3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3873*(dcCoSelect=1) + OpCo2!AW3873*(dcCoSelect=2) + OpCo3!AW3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3873*(dcCoSelect=1) + OpCo2!AX3873*(dcCoSelect=2) + OpCo3!AX3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3873*(dcCoSelect=1) + OpCo2!AY3873*(dcCoSelect=2) + OpCo3!AY3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3873*(dcCoSelect=1) + OpCo2!AZ3873*(dcCoSelect=2) + OpCo3!AZ3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3873*(dcCoSelect=1) + OpCo2!BA3873*(dcCoSelect=2) + OpCo3!BA3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3873*(dcCoSelect=1) + OpCo2!BB3873*(dcCoSelect=2) + OpCo3!BB3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3873*(dcCoSelect=1) + OpCo2!BC3873*(dcCoSelect=2) + OpCo3!BC3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3873*(dcCoSelect=1) + OpCo2!BD3873*(dcCoSelect=2) + OpCo3!BD3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3873*(dcCoSelect=1) + OpCo2!BE3873*(dcCoSelect=2) + OpCo3!BE3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3873*(dcCoSelect=1) + OpCo2!BF3873*(dcCoSelect=2) + OpCo3!BF3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3873*(dcCoSelect=1) + OpCo2!BG3873*(dcCoSelect=2) + OpCo3!BG3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3873*(dcCoSelect=1) + OpCo2!BH3873*(dcCoSelect=2) + OpCo3!BH3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3873*(dcCoSelect=1) + OpCo2!BI3873*(dcCoSelect=2) + OpCo3!BI3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3873*(dcCoSelect=1) + OpCo2!BJ3873*(dcCoSelect=2) + OpCo3!BJ3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3873*(dcCoSelect=1) + OpCo2!BK3873*(dcCoSelect=2) + OpCo3!BK3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3873*(dcCoSelect=1) + OpCo2!BL3873*(dcCoSelect=2) + OpCo3!BL3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3873*(dcCoSelect=1) + OpCo2!BM3873*(dcCoSelect=2) + OpCo3!BM3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3873*(dcCoSelect=1) + OpCo2!BN3873*(dcCoSelect=2) + OpCo3!BN3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3873*(dcCoSelect=1) + OpCo2!BO3873*(dcCoSelect=2) + OpCo3!BO3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3873*(dcCoSelect=1) + OpCo2!BP3873*(dcCoSelect=2) + OpCo3!BP3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3873*(dcCoSelect=1) + OpCo2!BQ3873*(dcCoSelect=2) + OpCo3!BQ3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3873*(dcCoSelect=1) + OpCo2!BR3873*(dcCoSelect=2) + OpCo3!BR3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3873*(dcCoSelect=1) + OpCo2!BS3873*(dcCoSelect=2) + OpCo3!BS3873*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3873*(dcCoSelect=1) + OpCo2!BT3873*(dcCoSelect=2) + OpCo3!BT3873*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1339&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3874*(dcCoSelect=1) + OpCo2!M3874*(dcCoSelect=2) + OpCo3!M3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3874*(dcCoSelect=1) + OpCo2!N3874*(dcCoSelect=2) + OpCo3!N3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3874*(dcCoSelect=1) + OpCo2!O3874*(dcCoSelect=2) + OpCo3!O3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3874*(dcCoSelect=1) + OpCo2!P3874*(dcCoSelect=2) + OpCo3!P3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3874*(dcCoSelect=1) + OpCo2!Q3874*(dcCoSelect=2) + OpCo3!Q3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3874*(dcCoSelect=1) + OpCo2!R3874*(dcCoSelect=2) + OpCo3!R3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3874*(dcCoSelect=1) + OpCo2!S3874*(dcCoSelect=2) + OpCo3!S3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3874*(dcCoSelect=1) + OpCo2!T3874*(dcCoSelect=2) + OpCo3!T3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3874*(dcCoSelect=1) + OpCo2!U3874*(dcCoSelect=2) + OpCo3!U3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3874*(dcCoSelect=1) + OpCo2!V3874*(dcCoSelect=2) + OpCo3!V3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3874*(dcCoSelect=1) + OpCo2!W3874*(dcCoSelect=2) + OpCo3!W3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3874*(dcCoSelect=1) + OpCo2!X3874*(dcCoSelect=2) + OpCo3!X3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3874*(dcCoSelect=1) + OpCo2!Y3874*(dcCoSelect=2) + OpCo3!Y3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3874*(dcCoSelect=1) + OpCo2!Z3874*(dcCoSelect=2) + OpCo3!Z3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3874*(dcCoSelect=1) + OpCo2!AA3874*(dcCoSelect=2) + OpCo3!AA3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3874*(dcCoSelect=1) + OpCo2!AB3874*(dcCoSelect=2) + OpCo3!AB3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3874*(dcCoSelect=1) + OpCo2!AC3874*(dcCoSelect=2) + OpCo3!AC3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3874*(dcCoSelect=1) + OpCo2!AD3874*(dcCoSelect=2) + OpCo3!AD3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3874*(dcCoSelect=1) + OpCo2!AE3874*(dcCoSelect=2) + OpCo3!AE3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3874*(dcCoSelect=1) + OpCo2!AF3874*(dcCoSelect=2) + OpCo3!AF3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3874*(dcCoSelect=1) + OpCo2!AG3874*(dcCoSelect=2) + OpCo3!AG3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3874*(dcCoSelect=1) + OpCo2!AH3874*(dcCoSelect=2) + OpCo3!AH3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3874*(dcCoSelect=1) + OpCo2!AI3874*(dcCoSelect=2) + OpCo3!AI3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3874*(dcCoSelect=1) + OpCo2!AJ3874*(dcCoSelect=2) + OpCo3!AJ3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3874*(dcCoSelect=1) + OpCo2!AK3874*(dcCoSelect=2) + OpCo3!AK3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3874*(dcCoSelect=1) + OpCo2!AL3874*(dcCoSelect=2) + OpCo3!AL3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3874*(dcCoSelect=1) + OpCo2!AM3874*(dcCoSelect=2) + OpCo3!AM3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3874*(dcCoSelect=1) + OpCo2!AN3874*(dcCoSelect=2) + OpCo3!AN3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3874*(dcCoSelect=1) + OpCo2!AO3874*(dcCoSelect=2) + OpCo3!AO3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3874*(dcCoSelect=1) + OpCo2!AP3874*(dcCoSelect=2) + OpCo3!AP3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3874*(dcCoSelect=1) + OpCo2!AQ3874*(dcCoSelect=2) + OpCo3!AQ3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3874*(dcCoSelect=1) + OpCo2!AR3874*(dcCoSelect=2) + OpCo3!AR3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3874*(dcCoSelect=1) + OpCo2!AS3874*(dcCoSelect=2) + OpCo3!AS3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3874*(dcCoSelect=1) + OpCo2!AT3874*(dcCoSelect=2) + OpCo3!AT3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3874*(dcCoSelect=1) + OpCo2!AU3874*(dcCoSelect=2) + OpCo3!AU3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3874*(dcCoSelect=1) + OpCo2!AV3874*(dcCoSelect=2) + OpCo3!AV3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3874*(dcCoSelect=1) + OpCo2!AW3874*(dcCoSelect=2) + OpCo3!AW3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3874*(dcCoSelect=1) + OpCo2!AX3874*(dcCoSelect=2) + OpCo3!AX3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3874*(dcCoSelect=1) + OpCo2!AY3874*(dcCoSelect=2) + OpCo3!AY3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3874*(dcCoSelect=1) + OpCo2!AZ3874*(dcCoSelect=2) + OpCo3!AZ3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3874*(dcCoSelect=1) + OpCo2!BA3874*(dcCoSelect=2) + OpCo3!BA3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3874*(dcCoSelect=1) + OpCo2!BB3874*(dcCoSelect=2) + OpCo3!BB3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3874*(dcCoSelect=1) + OpCo2!BC3874*(dcCoSelect=2) + OpCo3!BC3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3874*(dcCoSelect=1) + OpCo2!BD3874*(dcCoSelect=2) + OpCo3!BD3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3874*(dcCoSelect=1) + OpCo2!BE3874*(dcCoSelect=2) + OpCo3!BE3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3874*(dcCoSelect=1) + OpCo2!BF3874*(dcCoSelect=2) + OpCo3!BF3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3874*(dcCoSelect=1) + OpCo2!BG3874*(dcCoSelect=2) + OpCo3!BG3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3874*(dcCoSelect=1) + OpCo2!BH3874*(dcCoSelect=2) + OpCo3!BH3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3874*(dcCoSelect=1) + OpCo2!BI3874*(dcCoSelect=2) + OpCo3!BI3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3874*(dcCoSelect=1) + OpCo2!BJ3874*(dcCoSelect=2) + OpCo3!BJ3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3874*(dcCoSelect=1) + OpCo2!BK3874*(dcCoSelect=2) + OpCo3!BK3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3874*(dcCoSelect=1) + OpCo2!BL3874*(dcCoSelect=2) + OpCo3!BL3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3874*(dcCoSelect=1) + OpCo2!BM3874*(dcCoSelect=2) + OpCo3!BM3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3874*(dcCoSelect=1) + OpCo2!BN3874*(dcCoSelect=2) + OpCo3!BN3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3874*(dcCoSelect=1) + OpCo2!BO3874*(dcCoSelect=2) + OpCo3!BO3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3874*(dcCoSelect=1) + OpCo2!BP3874*(dcCoSelect=2) + OpCo3!BP3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3874*(dcCoSelect=1) + OpCo2!BQ3874*(dcCoSelect=2) + OpCo3!BQ3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3874*(dcCoSelect=1) + OpCo2!BR3874*(dcCoSelect=2) + OpCo3!BR3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3874*(dcCoSelect=1) + OpCo2!BS3874*(dcCoSelect=2) + OpCo3!BS3874*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3874*(dcCoSelect=1) + OpCo2!BT3874*(dcCoSelect=2) + OpCo3!BT3874*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1342&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3877*(dcCoSelect=1) + OpCo2!M3877*(dcCoSelect=2) + OpCo3!M3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3877*(dcCoSelect=1) + OpCo2!N3877*(dcCoSelect=2) + OpCo3!N3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3877*(dcCoSelect=1) + OpCo2!O3877*(dcCoSelect=2) + OpCo3!O3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3877*(dcCoSelect=1) + OpCo2!P3877*(dcCoSelect=2) + OpCo3!P3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3877*(dcCoSelect=1) + OpCo2!Q3877*(dcCoSelect=2) + OpCo3!Q3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3877*(dcCoSelect=1) + OpCo2!R3877*(dcCoSelect=2) + OpCo3!R3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3877*(dcCoSelect=1) + OpCo2!S3877*(dcCoSelect=2) + OpCo3!S3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3877*(dcCoSelect=1) + OpCo2!T3877*(dcCoSelect=2) + OpCo3!T3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3877*(dcCoSelect=1) + OpCo2!U3877*(dcCoSelect=2) + OpCo3!U3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3877*(dcCoSelect=1) + OpCo2!V3877*(dcCoSelect=2) + OpCo3!V3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3877*(dcCoSelect=1) + OpCo2!W3877*(dcCoSelect=2) + OpCo3!W3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3877*(dcCoSelect=1) + OpCo2!X3877*(dcCoSelect=2) + OpCo3!X3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3877*(dcCoSelect=1) + OpCo2!Y3877*(dcCoSelect=2) + OpCo3!Y3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3877*(dcCoSelect=1) + OpCo2!Z3877*(dcCoSelect=2) + OpCo3!Z3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3877*(dcCoSelect=1) + OpCo2!AA3877*(dcCoSelect=2) + OpCo3!AA3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3877*(dcCoSelect=1) + OpCo2!AB3877*(dcCoSelect=2) + OpCo3!AB3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3877*(dcCoSelect=1) + OpCo2!AC3877*(dcCoSelect=2) + OpCo3!AC3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3877*(dcCoSelect=1) + OpCo2!AD3877*(dcCoSelect=2) + OpCo3!AD3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3877*(dcCoSelect=1) + OpCo2!AE3877*(dcCoSelect=2) + OpCo3!AE3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3877*(dcCoSelect=1) + OpCo2!AF3877*(dcCoSelect=2) + OpCo3!AF3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3877*(dcCoSelect=1) + OpCo2!AG3877*(dcCoSelect=2) + OpCo3!AG3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3877*(dcCoSelect=1) + OpCo2!AH3877*(dcCoSelect=2) + OpCo3!AH3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3877*(dcCoSelect=1) + OpCo2!AI3877*(dcCoSelect=2) + OpCo3!AI3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3877*(dcCoSelect=1) + OpCo2!AJ3877*(dcCoSelect=2) + OpCo3!AJ3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3877*(dcCoSelect=1) + OpCo2!AK3877*(dcCoSelect=2) + OpCo3!AK3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3877*(dcCoSelect=1) + OpCo2!AL3877*(dcCoSelect=2) + OpCo3!AL3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3877*(dcCoSelect=1) + OpCo2!AM3877*(dcCoSelect=2) + OpCo3!AM3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3877*(dcCoSelect=1) + OpCo2!AN3877*(dcCoSelect=2) + OpCo3!AN3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3877*(dcCoSelect=1) + OpCo2!AO3877*(dcCoSelect=2) + OpCo3!AO3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3877*(dcCoSelect=1) + OpCo2!AP3877*(dcCoSelect=2) + OpCo3!AP3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3877*(dcCoSelect=1) + OpCo2!AQ3877*(dcCoSelect=2) + OpCo3!AQ3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3877*(dcCoSelect=1) + OpCo2!AR3877*(dcCoSelect=2) + OpCo3!AR3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3877*(dcCoSelect=1) + OpCo2!AS3877*(dcCoSelect=2) + OpCo3!AS3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3877*(dcCoSelect=1) + OpCo2!AT3877*(dcCoSelect=2) + OpCo3!AT3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3877*(dcCoSelect=1) + OpCo2!AU3877*(dcCoSelect=2) + OpCo3!AU3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3877*(dcCoSelect=1) + OpCo2!AV3877*(dcCoSelect=2) + OpCo3!AV3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3877*(dcCoSelect=1) + OpCo2!AW3877*(dcCoSelect=2) + OpCo3!AW3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3877*(dcCoSelect=1) + OpCo2!AX3877*(dcCoSelect=2) + OpCo3!AX3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3877*(dcCoSelect=1) + OpCo2!AY3877*(dcCoSelect=2) + OpCo3!AY3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3877*(dcCoSelect=1) + OpCo2!AZ3877*(dcCoSelect=2) + OpCo3!AZ3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3877*(dcCoSelect=1) + OpCo2!BA3877*(dcCoSelect=2) + OpCo3!BA3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3877*(dcCoSelect=1) + OpCo2!BB3877*(dcCoSelect=2) + OpCo3!BB3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3877*(dcCoSelect=1) + OpCo2!BC3877*(dcCoSelect=2) + OpCo3!BC3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3877*(dcCoSelect=1) + OpCo2!BD3877*(dcCoSelect=2) + OpCo3!BD3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3877*(dcCoSelect=1) + OpCo2!BE3877*(dcCoSelect=2) + OpCo3!BE3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3877*(dcCoSelect=1) + OpCo2!BF3877*(dcCoSelect=2) + OpCo3!BF3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3877*(dcCoSelect=1) + OpCo2!BG3877*(dcCoSelect=2) + OpCo3!BG3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3877*(dcCoSelect=1) + OpCo2!BH3877*(dcCoSelect=2) + OpCo3!BH3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3877*(dcCoSelect=1) + OpCo2!BI3877*(dcCoSelect=2) + OpCo3!BI3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3877*(dcCoSelect=1) + OpCo2!BJ3877*(dcCoSelect=2) + OpCo3!BJ3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3877*(dcCoSelect=1) + OpCo2!BK3877*(dcCoSelect=2) + OpCo3!BK3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3877*(dcCoSelect=1) + OpCo2!BL3877*(dcCoSelect=2) + OpCo3!BL3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3877*(dcCoSelect=1) + OpCo2!BM3877*(dcCoSelect=2) + OpCo3!BM3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3877*(dcCoSelect=1) + OpCo2!BN3877*(dcCoSelect=2) + OpCo3!BN3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3877*(dcCoSelect=1) + OpCo2!BO3877*(dcCoSelect=2) + OpCo3!BO3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3877*(dcCoSelect=1) + OpCo2!BP3877*(dcCoSelect=2) + OpCo3!BP3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3877*(dcCoSelect=1) + OpCo2!BQ3877*(dcCoSelect=2) + OpCo3!BQ3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3877*(dcCoSelect=1) + OpCo2!BR3877*(dcCoSelect=2) + OpCo3!BR3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3877*(dcCoSelect=1) + OpCo2!BS3877*(dcCoSelect=2) + OpCo3!BS3877*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3877*(dcCoSelect=1) + OpCo2!BT3877*(dcCoSelect=2) + OpCo3!BT3877*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$621","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1344&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3879*(dcCoSelect=1) + OpCo2!M3879*(dcCoSelect=2) + OpCo3!M3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3879*(dcCoSelect=1) + OpCo2!N3879*(dcCoSelect=2) + OpCo3!N3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3879*(dcCoSelect=1) + OpCo2!O3879*(dcCoSelect=2) + OpCo3!O3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3879*(dcCoSelect=1) + OpCo2!P3879*(dcCoSelect=2) + OpCo3!P3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3879*(dcCoSelect=1) + OpCo2!Q3879*(dcCoSelect=2) + OpCo3!Q3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3879*(dcCoSelect=1) + OpCo2!R3879*(dcCoSelect=2) + OpCo3!R3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3879*(dcCoSelect=1) + OpCo2!S3879*(dcCoSelect=2) + OpCo3!S3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3879*(dcCoSelect=1) + OpCo2!T3879*(dcCoSelect=2) + OpCo3!T3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3879*(dcCoSelect=1) + OpCo2!U3879*(dcCoSelect=2) + OpCo3!U3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3879*(dcCoSelect=1) + OpCo2!V3879*(dcCoSelect=2) + OpCo3!V3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3879*(dcCoSelect=1) + OpCo2!W3879*(dcCoSelect=2) + OpCo3!W3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3879*(dcCoSelect=1) + OpCo2!X3879*(dcCoSelect=2) + OpCo3!X3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3879*(dcCoSelect=1) + OpCo2!Y3879*(dcCoSelect=2) + OpCo3!Y3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3879*(dcCoSelect=1) + OpCo2!Z3879*(dcCoSelect=2) + OpCo3!Z3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3879*(dcCoSelect=1) + OpCo2!AA3879*(dcCoSelect=2) + OpCo3!AA3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3879*(dcCoSelect=1) + OpCo2!AB3879*(dcCoSelect=2) + OpCo3!AB3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3879*(dcCoSelect=1) + OpCo2!AC3879*(dcCoSelect=2) + OpCo3!AC3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3879*(dcCoSelect=1) + OpCo2!AD3879*(dcCoSelect=2) + OpCo3!AD3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3879*(dcCoSelect=1) + OpCo2!AE3879*(dcCoSelect=2) + OpCo3!AE3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3879*(dcCoSelect=1) + OpCo2!AF3879*(dcCoSelect=2) + OpCo3!AF3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3879*(dcCoSelect=1) + OpCo2!AG3879*(dcCoSelect=2) + OpCo3!AG3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3879*(dcCoSelect=1) + OpCo2!AH3879*(dcCoSelect=2) + OpCo3!AH3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3879*(dcCoSelect=1) + OpCo2!AI3879*(dcCoSelect=2) + OpCo3!AI3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3879*(dcCoSelect=1) + OpCo2!AJ3879*(dcCoSelect=2) + OpCo3!AJ3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3879*(dcCoSelect=1) + OpCo2!AK3879*(dcCoSelect=2) + OpCo3!AK3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3879*(dcCoSelect=1) + OpCo2!AL3879*(dcCoSelect=2) + OpCo3!AL3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3879*(dcCoSelect=1) + OpCo2!AM3879*(dcCoSelect=2) + OpCo3!AM3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3879*(dcCoSelect=1) + OpCo2!AN3879*(dcCoSelect=2) + OpCo3!AN3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3879*(dcCoSelect=1) + OpCo2!AO3879*(dcCoSelect=2) + OpCo3!AO3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3879*(dcCoSelect=1) + OpCo2!AP3879*(dcCoSelect=2) + OpCo3!AP3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3879*(dcCoSelect=1) + OpCo2!AQ3879*(dcCoSelect=2) + OpCo3!AQ3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3879*(dcCoSelect=1) + OpCo2!AR3879*(dcCoSelect=2) + OpCo3!AR3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3879*(dcCoSelect=1) + OpCo2!AS3879*(dcCoSelect=2) + OpCo3!AS3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3879*(dcCoSelect=1) + OpCo2!AT3879*(dcCoSelect=2) + OpCo3!AT3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3879*(dcCoSelect=1) + OpCo2!AU3879*(dcCoSelect=2) + OpCo3!AU3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3879*(dcCoSelect=1) + OpCo2!AV3879*(dcCoSelect=2) + OpCo3!AV3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3879*(dcCoSelect=1) + OpCo2!AW3879*(dcCoSelect=2) + OpCo3!AW3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3879*(dcCoSelect=1) + OpCo2!AX3879*(dcCoSelect=2) + OpCo3!AX3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3879*(dcCoSelect=1) + OpCo2!AY3879*(dcCoSelect=2) + OpCo3!AY3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3879*(dcCoSelect=1) + OpCo2!AZ3879*(dcCoSelect=2) + OpCo3!AZ3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3879*(dcCoSelect=1) + OpCo2!BA3879*(dcCoSelect=2) + OpCo3!BA3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3879*(dcCoSelect=1) + OpCo2!BB3879*(dcCoSelect=2) + OpCo3!BB3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3879*(dcCoSelect=1) + OpCo2!BC3879*(dcCoSelect=2) + OpCo3!BC3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3879*(dcCoSelect=1) + OpCo2!BD3879*(dcCoSelect=2) + OpCo3!BD3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3879*(dcCoSelect=1) + OpCo2!BE3879*(dcCoSelect=2) + OpCo3!BE3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3879*(dcCoSelect=1) + OpCo2!BF3879*(dcCoSelect=2) + OpCo3!BF3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3879*(dcCoSelect=1) + OpCo2!BG3879*(dcCoSelect=2) + OpCo3!BG3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3879*(dcCoSelect=1) + OpCo2!BH3879*(dcCoSelect=2) + OpCo3!BH3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3879*(dcCoSelect=1) + OpCo2!BI3879*(dcCoSelect=2) + OpCo3!BI3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3879*(dcCoSelect=1) + OpCo2!BJ3879*(dcCoSelect=2) + OpCo3!BJ3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3879*(dcCoSelect=1) + OpCo2!BK3879*(dcCoSelect=2) + OpCo3!BK3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3879*(dcCoSelect=1) + OpCo2!BL3879*(dcCoSelect=2) + OpCo3!BL3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3879*(dcCoSelect=1) + OpCo2!BM3879*(dcCoSelect=2) + OpCo3!BM3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3879*(dcCoSelect=1) + OpCo2!BN3879*(dcCoSelect=2) + OpCo3!BN3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3879*(dcCoSelect=1) + OpCo2!BO3879*(dcCoSelect=2) + OpCo3!BO3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3879*(dcCoSelect=1) + OpCo2!BP3879*(dcCoSelect=2) + OpCo3!BP3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3879*(dcCoSelect=1) + OpCo2!BQ3879*(dcCoSelect=2) + OpCo3!BQ3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3879*(dcCoSelect=1) + OpCo2!BR3879*(dcCoSelect=2) + OpCo3!BR3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3879*(dcCoSelect=1) + OpCo2!BS3879*(dcCoSelect=2) + OpCo3!BS3879*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3879*(dcCoSelect=1) + OpCo2!BT3879*(dcCoSelect=2) + OpCo3!BT3879*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1347&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3882*(dcCoSelect=1) + OpCo2!M3882*(dcCoSelect=2) + OpCo3!M3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3882*(dcCoSelect=1) + OpCo2!N3882*(dcCoSelect=2) + OpCo3!N3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3882*(dcCoSelect=1) + OpCo2!O3882*(dcCoSelect=2) + OpCo3!O3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3882*(dcCoSelect=1) + OpCo2!P3882*(dcCoSelect=2) + OpCo3!P3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3882*(dcCoSelect=1) + OpCo2!Q3882*(dcCoSelect=2) + OpCo3!Q3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3882*(dcCoSelect=1) + OpCo2!R3882*(dcCoSelect=2) + OpCo3!R3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3882*(dcCoSelect=1) + OpCo2!S3882*(dcCoSelect=2) + OpCo3!S3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3882*(dcCoSelect=1) + OpCo2!T3882*(dcCoSelect=2) + OpCo3!T3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3882*(dcCoSelect=1) + OpCo2!U3882*(dcCoSelect=2) + OpCo3!U3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3882*(dcCoSelect=1) + OpCo2!V3882*(dcCoSelect=2) + OpCo3!V3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3882*(dcCoSelect=1) + OpCo2!W3882*(dcCoSelect=2) + OpCo3!W3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3882*(dcCoSelect=1) + OpCo2!X3882*(dcCoSelect=2) + OpCo3!X3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3882*(dcCoSelect=1) + OpCo2!Y3882*(dcCoSelect=2) + OpCo3!Y3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3882*(dcCoSelect=1) + OpCo2!Z3882*(dcCoSelect=2) + OpCo3!Z3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3882*(dcCoSelect=1) + OpCo2!AA3882*(dcCoSelect=2) + OpCo3!AA3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3882*(dcCoSelect=1) + OpCo2!AB3882*(dcCoSelect=2) + OpCo3!AB3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3882*(dcCoSelect=1) + OpCo2!AC3882*(dcCoSelect=2) + OpCo3!AC3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3882*(dcCoSelect=1) + OpCo2!AD3882*(dcCoSelect=2) + OpCo3!AD3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3882*(dcCoSelect=1) + OpCo2!AE3882*(dcCoSelect=2) + OpCo3!AE3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3882*(dcCoSelect=1) + OpCo2!AF3882*(dcCoSelect=2) + OpCo3!AF3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3882*(dcCoSelect=1) + OpCo2!AG3882*(dcCoSelect=2) + OpCo3!AG3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3882*(dcCoSelect=1) + OpCo2!AH3882*(dcCoSelect=2) + OpCo3!AH3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3882*(dcCoSelect=1) + OpCo2!AI3882*(dcCoSelect=2) + OpCo3!AI3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3882*(dcCoSelect=1) + OpCo2!AJ3882*(dcCoSelect=2) + OpCo3!AJ3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3882*(dcCoSelect=1) + OpCo2!AK3882*(dcCoSelect=2) + OpCo3!AK3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3882*(dcCoSelect=1) + OpCo2!AL3882*(dcCoSelect=2) + OpCo3!AL3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3882*(dcCoSelect=1) + OpCo2!AM3882*(dcCoSelect=2) + OpCo3!AM3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3882*(dcCoSelect=1) + OpCo2!AN3882*(dcCoSelect=2) + OpCo3!AN3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3882*(dcCoSelect=1) + OpCo2!AO3882*(dcCoSelect=2) + OpCo3!AO3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3882*(dcCoSelect=1) + OpCo2!AP3882*(dcCoSelect=2) + OpCo3!AP3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3882*(dcCoSelect=1) + OpCo2!AQ3882*(dcCoSelect=2) + OpCo3!AQ3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3882*(dcCoSelect=1) + OpCo2!AR3882*(dcCoSelect=2) + OpCo3!AR3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3882*(dcCoSelect=1) + OpCo2!AS3882*(dcCoSelect=2) + OpCo3!AS3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3882*(dcCoSelect=1) + OpCo2!AT3882*(dcCoSelect=2) + OpCo3!AT3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3882*(dcCoSelect=1) + OpCo2!AU3882*(dcCoSelect=2) + OpCo3!AU3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3882*(dcCoSelect=1) + OpCo2!AV3882*(dcCoSelect=2) + OpCo3!AV3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3882*(dcCoSelect=1) + OpCo2!AW3882*(dcCoSelect=2) + OpCo3!AW3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3882*(dcCoSelect=1) + OpCo2!AX3882*(dcCoSelect=2) + OpCo3!AX3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3882*(dcCoSelect=1) + OpCo2!AY3882*(dcCoSelect=2) + OpCo3!AY3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3882*(dcCoSelect=1) + OpCo2!AZ3882*(dcCoSelect=2) + OpCo3!AZ3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3882*(dcCoSelect=1) + OpCo2!BA3882*(dcCoSelect=2) + OpCo3!BA3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3882*(dcCoSelect=1) + OpCo2!BB3882*(dcCoSelect=2) + OpCo3!BB3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3882*(dcCoSelect=1) + OpCo2!BC3882*(dcCoSelect=2) + OpCo3!BC3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3882*(dcCoSelect=1) + OpCo2!BD3882*(dcCoSelect=2) + OpCo3!BD3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3882*(dcCoSelect=1) + OpCo2!BE3882*(dcCoSelect=2) + OpCo3!BE3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3882*(dcCoSelect=1) + OpCo2!BF3882*(dcCoSelect=2) + OpCo3!BF3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3882*(dcCoSelect=1) + OpCo2!BG3882*(dcCoSelect=2) + OpCo3!BG3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3882*(dcCoSelect=1) + OpCo2!BH3882*(dcCoSelect=2) + OpCo3!BH3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3882*(dcCoSelect=1) + OpCo2!BI3882*(dcCoSelect=2) + OpCo3!BI3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3882*(dcCoSelect=1) + OpCo2!BJ3882*(dcCoSelect=2) + OpCo3!BJ3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3882*(dcCoSelect=1) + OpCo2!BK3882*(dcCoSelect=2) + OpCo3!BK3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3882*(dcCoSelect=1) + OpCo2!BL3882*(dcCoSelect=2) + OpCo3!BL3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3882*(dcCoSelect=1) + OpCo2!BM3882*(dcCoSelect=2) + OpCo3!BM3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3882*(dcCoSelect=1) + OpCo2!BN3882*(dcCoSelect=2) + OpCo3!BN3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3882*(dcCoSelect=1) + OpCo2!BO3882*(dcCoSelect=2) + OpCo3!BO3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3882*(dcCoSelect=1) + OpCo2!BP3882*(dcCoSelect=2) + OpCo3!BP3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3882*(dcCoSelect=1) + OpCo2!BQ3882*(dcCoSelect=2) + OpCo3!BQ3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3882*(dcCoSelect=1) + OpCo2!BR3882*(dcCoSelect=2) + OpCo3!BR3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3882*(dcCoSelect=1) + OpCo2!BS3882*(dcCoSelect=2) + OpCo3!BS3882*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3882*(dcCoSelect=1) + OpCo2!BT3882*(dcCoSelect=2) + OpCo3!BT3882*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D1348&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,{"$f":"OpCo1!M3883*(dcCoSelect=1) + OpCo2!M3883*(dcCoSelect=2) + OpCo3!M3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3883*(dcCoSelect=1) + OpCo2!N3883*(dcCoSelect=2) + OpCo3!N3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3883*(dcCoSelect=1) + OpCo2!O3883*(dcCoSelect=2) + OpCo3!O3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3883*(dcCoSelect=1) + OpCo2!P3883*(dcCoSelect=2) + OpCo3!P3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3883*(dcCoSelect=1) + OpCo2!Q3883*(dcCoSelect=2) + OpCo3!Q3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3883*(dcCoSelect=1) + OpCo2!R3883*(dcCoSelect=2) + OpCo3!R3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3883*(dcCoSelect=1) + OpCo2!S3883*(dcCoSelect=2) + OpCo3!S3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3883*(dcCoSelect=1) + OpCo2!T3883*(dcCoSelect=2) + OpCo3!T3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3883*(dcCoSelect=1) + OpCo2!U3883*(dcCoSelect=2) + OpCo3!U3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3883*(dcCoSelect=1) + OpCo2!V3883*(dcCoSelect=2) + OpCo3!V3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3883*(dcCoSelect=1) + OpCo2!W3883*(dcCoSelect=2) + OpCo3!W3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3883*(dcCoSelect=1) + OpCo2!X3883*(dcCoSelect=2) + OpCo3!X3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3883*(dcCoSelect=1) + OpCo2!Y3883*(dcCoSelect=2) + OpCo3!Y3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3883*(dcCoSelect=1) + OpCo2!Z3883*(dcCoSelect=2) + OpCo3!Z3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3883*(dcCoSelect=1) + OpCo2!AA3883*(dcCoSelect=2) + OpCo3!AA3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3883*(dcCoSelect=1) + OpCo2!AB3883*(dcCoSelect=2) + OpCo3!AB3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3883*(dcCoSelect=1) + OpCo2!AC3883*(dcCoSelect=2) + OpCo3!AC3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3883*(dcCoSelect=1) + OpCo2!AD3883*(dcCoSelect=2) + OpCo3!AD3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3883*(dcCoSelect=1) + OpCo2!AE3883*(dcCoSelect=2) + OpCo3!AE3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3883*(dcCoSelect=1) + OpCo2!AF3883*(dcCoSelect=2) + OpCo3!AF3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3883*(dcCoSelect=1) + OpCo2!AG3883*(dcCoSelect=2) + OpCo3!AG3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3883*(dcCoSelect=1) + OpCo2!AH3883*(dcCoSelect=2) + OpCo3!AH3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3883*(dcCoSelect=1) + OpCo2!AI3883*(dcCoSelect=2) + OpCo3!AI3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3883*(dcCoSelect=1) + OpCo2!AJ3883*(dcCoSelect=2) + OpCo3!AJ3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3883*(dcCoSelect=1) + OpCo2!AK3883*(dcCoSelect=2) + OpCo3!AK3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3883*(dcCoSelect=1) + OpCo2!AL3883*(dcCoSelect=2) + OpCo3!AL3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3883*(dcCoSelect=1) + OpCo2!AM3883*(dcCoSelect=2) + OpCo3!AM3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3883*(dcCoSelect=1) + OpCo2!AN3883*(dcCoSelect=2) + OpCo3!AN3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3883*(dcCoSelect=1) + OpCo2!AO3883*(dcCoSelect=2) + OpCo3!AO3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3883*(dcCoSelect=1) + OpCo2!AP3883*(dcCoSelect=2) + OpCo3!AP3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3883*(dcCoSelect=1) + OpCo2!AQ3883*(dcCoSelect=2) + OpCo3!AQ3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3883*(dcCoSelect=1) + OpCo2!AR3883*(dcCoSelect=2) + OpCo3!AR3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3883*(dcCoSelect=1) + OpCo2!AS3883*(dcCoSelect=2) + OpCo3!AS3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3883*(dcCoSelect=1) + OpCo2!AT3883*(dcCoSelect=2) + OpCo3!AT3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3883*(dcCoSelect=1) + OpCo2!AU3883*(dcCoSelect=2) + OpCo3!AU3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3883*(dcCoSelect=1) + OpCo2!AV3883*(dcCoSelect=2) + OpCo3!AV3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3883*(dcCoSelect=1) + OpCo2!AW3883*(dcCoSelect=2) + OpCo3!AW3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3883*(dcCoSelect=1) + OpCo2!AX3883*(dcCoSelect=2) + OpCo3!AX3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3883*(dcCoSelect=1) + OpCo2!AY3883*(dcCoSelect=2) + OpCo3!AY3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3883*(dcCoSelect=1) + OpCo2!AZ3883*(dcCoSelect=2) + OpCo3!AZ3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3883*(dcCoSelect=1) + OpCo2!BA3883*(dcCoSelect=2) + OpCo3!BA3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3883*(dcCoSelect=1) + OpCo2!BB3883*(dcCoSelect=2) + OpCo3!BB3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3883*(dcCoSelect=1) + OpCo2!BC3883*(dcCoSelect=2) + OpCo3!BC3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3883*(dcCoSelect=1) + OpCo2!BD3883*(dcCoSelect=2) + OpCo3!BD3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3883*(dcCoSelect=1) + OpCo2!BE3883*(dcCoSelect=2) + OpCo3!BE3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3883*(dcCoSelect=1) + OpCo2!BF3883*(dcCoSelect=2) + OpCo3!BF3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3883*(dcCoSelect=1) + OpCo2!BG3883*(dcCoSelect=2) + OpCo3!BG3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3883*(dcCoSelect=1) + OpCo2!BH3883*(dcCoSelect=2) + OpCo3!BH3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3883*(dcCoSelect=1) + OpCo2!BI3883*(dcCoSelect=2) + OpCo3!BI3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3883*(dcCoSelect=1) + OpCo2!BJ3883*(dcCoSelect=2) + OpCo3!BJ3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3883*(dcCoSelect=1) + OpCo2!BK3883*(dcCoSelect=2) + OpCo3!BK3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3883*(dcCoSelect=1) + OpCo2!BL3883*(dcCoSelect=2) + OpCo3!BL3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3883*(dcCoSelect=1) + OpCo2!BM3883*(dcCoSelect=2) + OpCo3!BM3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3883*(dcCoSelect=1) + OpCo2!BN3883*(dcCoSelect=2) + OpCo3!BN3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3883*(dcCoSelect=1) + OpCo2!BO3883*(dcCoSelect=2) + OpCo3!BO3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3883*(dcCoSelect=1) + OpCo2!BP3883*(dcCoSelect=2) + OpCo3!BP3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3883*(dcCoSelect=1) + OpCo2!BQ3883*(dcCoSelect=2) + OpCo3!BQ3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3883*(dcCoSelect=1) + OpCo2!BR3883*(dcCoSelect=2) + OpCo3!BR3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3883*(dcCoSelect=1) + OpCo2!BS3883*(dcCoSelect=2) + OpCo3!BS3883*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3883*(dcCoSelect=1) + OpCo2!BT3883*(dcCoSelect=2) + OpCo3!BT3883*(dcCoSelect=3)","v":0}]
[]
[null,null,null,"PURE EQUITY RETURNS"]
[null,null,null,{"$f":"$H$1162&\"-\"&$G$1010&\"-\"&I1356","v":"Nominal-Local Authority-Contingent Equity"},null,"£000",{"$f":"$H$1162","v":"Nominal"},null,{"$f":"SYS_Admin!$G$801","v":"Contingent Equity"},null,null,null,{"$f":"SUMIF($I$1171:$I$1350,$D1356,M$1171:M$1350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$H$1162&\"-\"&$G$1010&\"-\"&I1357","v":"Nominal-Local Authority-Equity shortfall"},null,"£000",{"$f":"$H$1162","v":"Nominal"},null,{"$f":"SYS_Admin!$G$802","v":"Equity shortfall"},null,null,null,{"$f":"SUMIF($I$1171:$I$1350,$D1357,M$1171:M$1350)","v":0},0,{"$f":"SUMIF($I$1171:$I$1350,$D1357,O$1171:O$1350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First construction phase",null,"flag",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M2198","v":0},{"$f":"CALC_Project_ANN!N2198","v":0},{"$f":"CALC_Project_ANN!O2198","v":0},{"$f":"CALC_Project_ANN!P2198","v":0},{"$f":"CALC_Project_ANN!Q2198","v":0},{"$f":"CALC_Project_ANN!R2198","v":0},{"$f":"CALC_Project_ANN!S2198","v":0},{"$f":"CALC_Project_ANN!T2198","v":-1},{"$f":"CALC_Project_ANN!U2198","v":-1},{"$f":"CALC_Project_ANN!V2198","v":-1},{"$f":"CALC_Project_ANN!W2198","v":-1},{"$f":"CALC_Project_ANN!X2198","v":-1},{"$f":"CALC_Project_ANN!Y2198","v":-1},{"$f":"CALC_Project_ANN!Z2198","v":-1},{"$f":"CALC_Project_ANN!AA2198","v":-1},{"$f":"CALC_Project_ANN!AB2198","v":-1},{"$f":"CALC_Project_ANN!AC2198","v":-1},{"$f":"CALC_Project_ANN!AD2198","v":-1},{"$f":"CALC_Project_ANN!AE2198","v":-1},{"$f":"CALC_Project_ANN!AF2198","v":-1},{"$f":"CALC_Project_ANN!AG2198","v":-1},{"$f":"CALC_Project_ANN!AH2198","v":-1},{"$f":"CALC_Project_ANN!AI2198","v":-1},{"$f":"CALC_Project_ANN!AJ2198","v":-1},{"$f":"CALC_Project_ANN!AK2198","v":-1},{"$f":"CALC_Project_ANN!AL2198","v":-1},{"$f":"CALC_Project_ANN!AM2198","v":-1},{"$f":"CALC_Project_ANN!AN2198","v":-1},{"$f":"CALC_Project_ANN!AO2198","v":-1},{"$f":"CALC_Project_ANN!AP2198","v":-1},{"$f":"CALC_Project_ANN!AQ2198","v":-1},{"$f":"CALC_Project_ANN!AR2198","v":-1},{"$f":"CALC_Project_ANN!AS2198","v":-1},{"$f":"CALC_Project_ANN!AT2198","v":-1},{"$f":"CALC_Project_ANN!AU2198","v":-1},{"$f":"CALC_Project_ANN!AV2198","v":-1},{"$f":"CALC_Project_ANN!AW2198","v":-1},{"$f":"CALC_Project_ANN!AX2198","v":-1},{"$f":"CALC_Project_ANN!AY2198","v":-1},{"$f":"CALC_Project_ANN!AZ2198","v":-1},{"$f":"CALC_Project_ANN!BA2198","v":-1},{"$f":"CALC_Project_ANN!BB2198","v":-1},{"$f":"CALC_Project_ANN!BC2198","v":-1},{"$f":"CALC_Project_ANN!BD2198","v":-1},{"$f":"CALC_Project_ANN!BE2198","v":-1},{"$f":"CALC_Project_ANN!BF2198","v":-1},{"$f":"CALC_Project_ANN!BG2198","v":-1},{"$f":"CALC_Project_ANN!BH2198","v":-1},{"$f":"CALC_Project_ANN!BI2198","v":-1},{"$f":"CALC_Project_ANN!BJ2198","v":-1},{"$f":"CALC_Project_ANN!BK2198","v":-1},{"$f":"CALC_Project_ANN!BL2198","v":-1},{"$f":"CALC_Project_ANN!BM2198","v":-1},{"$f":"CALC_Project_ANN!BN2198","v":-1},{"$f":"CALC_Project_ANN!BO2198","v":-1},{"$f":"CALC_Project_ANN!BP2198","v":-1},{"$f":"CALC_Project_ANN!BQ2198","v":-1},{"$f":"CALC_Project_ANN!BR2198","v":-1},{"$f":"CALC_Project_ANN!BS2198","v":-1},{"$f":"CALC_Project_ANN!BT2198","v":-1}]
[null,null,null,"Total investment",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,{"$f":"SUM(M1362:BT1362)","v":0},null,{"$f":"-SUM(M1355:M1357)","v":0},{"$f":"-SUM(N1355:N1357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity money cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1355:M1359)","v":0},0,0,{"$f":"SUM(P1355:P1359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT1355:AT1359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,dcCoSelect,1)*M1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,dcCoSelect,1)*N1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,dcCoSelect,1)*O1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,dcCoSelect,1)*P1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,dcCoSelect,1)*Q1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,dcCoSelect,1)*R1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,dcCoSelect,1)*S1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,dcCoSelect,1)*T1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,dcCoSelect,1)*U1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,dcCoSelect,1)*V1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,dcCoSelect,1)*W1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,dcCoSelect,1)*X1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,dcCoSelect,1)*Y1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,dcCoSelect,1)*Z1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,dcCoSelect,1)*AA1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,dcCoSelect,1)*AB1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,dcCoSelect,1)*AC1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,dcCoSelect,1)*AD1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,dcCoSelect,1)*AE1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,dcCoSelect,1)*AF1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,dcCoSelect,1)*AG1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,dcCoSelect,1)*AH1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,dcCoSelect,1)*AI1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,dcCoSelect,1)*AJ1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,dcCoSelect,1)*AK1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,dcCoSelect,1)*AL1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,dcCoSelect,1)*AM1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,dcCoSelect,1)*AN1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,dcCoSelect,1)*AO1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,dcCoSelect,1)*AP1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,dcCoSelect,1)*AQ1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,dcCoSelect,1)*AR1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,dcCoSelect,1)*AS1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,dcCoSelect,1)*AT1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,dcCoSelect,1)*AU1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,dcCoSelect,1)*AV1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,dcCoSelect,1)*AW1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,dcCoSelect,1)*AX1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,dcCoSelect,1)*AY1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,dcCoSelect,1)*AZ1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,dcCoSelect,1)*BA1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,dcCoSelect,1)*BB1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,dcCoSelect,1)*BC1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,dcCoSelect,1)*BD1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,dcCoSelect,1)*BE1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,dcCoSelect,1)*BF1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,dcCoSelect,1)*BG1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,dcCoSelect,1)*BH1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,dcCoSelect,1)*BI1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,dcCoSelect,1)*BJ1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,dcCoSelect,1)*BK1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,dcCoSelect,1)*BL1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,dcCoSelect,1)*BM1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,dcCoSelect,1)*BN1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,dcCoSelect,1)*BO1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,dcCoSelect,1)*BP1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,dcCoSelect,1)*BQ1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,dcCoSelect,1)*BR1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,dcCoSelect,1)*BS1368*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,dcCoSelect,1)*BT1368*$M$1010","v":0}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H1371,M1370+M1369,M1370)","v":0},{"$f":"IF($H1371,N1370+N1369,N1370)","v":0},0,{"$f":"IF($H1371,P1370+P1369,P1370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M1374:BT1374)","v":0},null,{"$f":"M1372*M1373","v":0},{"$f":"N1372*N1373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M1372:BT1372,G1373),\"n/a\")","v":"n/a"}]
[null,null,null,"Cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1370","v":0},{"$f":"N1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M1378:M1378)<0)*(SUM($L1379:L1379)=0)","v":0},{"$f":"1*(SUM($M1378:N1378)<0)*(SUM($L1379:M1379)=0)","v":0},{"$f":"1*(SUM($M1378:O1378)<0)*(SUM($L1379:N1379)=0)","v":0},{"$f":"1*(SUM($M1378:P1378)<0)*(SUM($L1379:O1379)=0)","v":0},{"$f":"1*(SUM($M1378:Q1378)<0)*(SUM($L1379:P1379)=0)","v":0},{"$f":"1*(SUM($M1378:R1378)<0)*(SUM($L1379:Q1379)=0)","v":0},{"$f":"1*(SUM($M1378:S1378)<0)*(SUM($L1379:R1379)=0)","v":0},{"$f":"1*(SUM($M1378:T1378)<0)*(SUM($L1379:S1379)=0)","v":0},{"$f":"1*(SUM($M1378:U1378)<0)*(SUM($L1379:T1379)=0)","v":0},{"$f":"1*(SUM($M1378:V1378)<0)*(SUM($L1379:U1379)=0)","v":0},{"$f":"1*(SUM($M1378:W1378)<0)*(SUM($L1379:V1379)=0)","v":0},{"$f":"1*(SUM($M1378:X1378)<0)*(SUM($L1379:W1379)=0)","v":0},{"$f":"1*(SUM($M1378:Y1378)<0)*(SUM($L1379:X1379)=0)","v":0},{"$f":"1*(SUM($M1378:Z1378)<0)*(SUM($L1379:Y1379)=0)","v":0},{"$f":"1*(SUM($M1378:AA1378)<0)*(SUM($L1379:Z1379)=0)","v":0},{"$f":"1*(SUM($M1378:AB1378)<0)*(SUM($L1379:AA1379)=0)","v":0},{"$f":"1*(SUM($M1378:AC1378)<0)*(SUM($L1379:AB1379)=0)","v":0},{"$f":"1*(SUM($M1378:AD1378)<0)*(SUM($L1379:AC1379)=0)","v":0},{"$f":"1*(SUM($M1378:AE1378)<0)*(SUM($L1379:AD1379)=0)","v":0},{"$f":"1*(SUM($M1378:AF1378)<0)*(SUM($L1379:AE1379)=0)","v":0},{"$f":"1*(SUM($M1378:AG1378)<0)*(SUM($L1379:AF1379)=0)","v":0},{"$f":"1*(SUM($M1378:AH1378)<0)*(SUM($L1379:AG1379)=0)","v":0},{"$f":"1*(SUM($M1378:AI1378)<0)*(SUM($L1379:AH1379)=0)","v":0},{"$f":"1*(SUM($M1378:AJ1378)<0)*(SUM($L1379:AI1379)=0)","v":0},{"$f":"1*(SUM($M1378:AK1378)<0)*(SUM($L1379:AJ1379)=0)","v":0},{"$f":"1*(SUM($M1378:AL1378)<0)*(SUM($L1379:AK1379)=0)","v":0},{"$f":"1*(SUM($M1378:AM1378)<0)*(SUM($L1379:AL1379)=0)","v":0},{"$f":"1*(SUM($M1378:AN1378)<0)*(SUM($L1379:AM1379)=0)","v":0},{"$f":"1*(SUM($M1378:AO1378)<0)*(SUM($L1379:AN1379)=0)","v":0},{"$f":"1*(SUM($M1378:AP1378)<0)*(SUM($L1379:AO1379)=0)","v":0},{"$f":"1*(SUM($M1378:AQ1378)<0)*(SUM($L1379:AP1379)=0)","v":0},{"$f":"1*(SUM($M1378:AR1378)<0)*(SUM($L1379:AQ1379)=0)","v":0},{"$f":"1*(SUM($M1378:AS1378)<0)*(SUM($L1379:AR1379)=0)","v":0},{"$f":"1*(SUM($M1378:AT1378)<0)*(SUM($L1379:AS1379)=0)","v":0},{"$f":"1*(SUM($M1378:AU1378)<0)*(SUM($L1379:AT1379)=0)","v":0},{"$f":"1*(SUM($M1378:AV1378)<0)*(SUM($L1379:AU1379)=0)","v":0},{"$f":"1*(SUM($M1378:AW1378)<0)*(SUM($L1379:AV1379)=0)","v":0},{"$f":"1*(SUM($M1378:AX1378)<0)*(SUM($L1379:AW1379)=0)","v":0},{"$f":"1*(SUM($M1378:AY1378)<0)*(SUM($L1379:AX1379)=0)","v":0},{"$f":"1*(SUM($M1378:AZ1378)<0)*(SUM($L1379:AY1379)=0)","v":0},{"$f":"1*(SUM($M1378:BA1378)<0)*(SUM($L1379:AZ1379)=0)","v":0},{"$f":"1*(SUM($M1378:BB1378)<0)*(SUM($L1379:BA1379)=0)","v":0},{"$f":"1*(SUM($M1378:BC1378)<0)*(SUM($L1379:BB1379)=0)","v":0},{"$f":"1*(SUM($M1378:BD1378)<0)*(SUM($L1379:BC1379)=0)","v":0},{"$f":"1*(SUM($M1378:BE1378)<0)*(SUM($L1379:BD1379)=0)","v":0},{"$f":"1*(SUM($M1378:BF1378)<0)*(SUM($L1379:BE1379)=0)","v":0},{"$f":"1*(SUM($M1378:BG1378)<0)*(SUM($L1379:BF1379)=0)","v":0},{"$f":"1*(SUM($M1378:BH1378)<0)*(SUM($L1379:BG1379)=0)","v":0},{"$f":"1*(SUM($M1378:BI1378)<0)*(SUM($L1379:BH1379)=0)","v":0},{"$f":"1*(SUM($M1378:BJ1378)<0)*(SUM($L1379:BI1379)=0)","v":0},{"$f":"1*(SUM($M1378:BK1378)<0)*(SUM($L1379:BJ1379)=0)","v":0},{"$f":"1*(SUM($M1378:BL1378)<0)*(SUM($L1379:BK1379)=0)","v":0},{"$f":"1*(SUM($M1378:BM1378)<0)*(SUM($L1379:BL1379)=0)","v":0},{"$f":"1*(SUM($M1378:BN1378)<0)*(SUM($L1379:BM1379)=0)","v":0},{"$f":"1*(SUM($M1378:BO1378)<0)*(SUM($L1379:BN1379)=0)","v":0},{"$f":"1*(SUM($M1378:BP1378)<0)*(SUM($L1379:BO1379)=0)","v":0},{"$f":"1*(SUM($M1378:BQ1378)<0)*(SUM($L1379:BP1379)=0)","v":0},{"$f":"1*(SUM($M1378:BR1378)<0)*(SUM($L1379:BQ1379)=0)","v":0},{"$f":"1*(SUM($M1378:BS1378)<0)*(SUM($L1379:BR1379)=0)","v":0},{"$f":"1*(SUM($M1378:BT1378)<0)*(SUM($L1379:BS1379)=0)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M1378:M1378)*SUM(M1380:N1380)","v":0},{"$f":"SUM($M1378:N1378)*SUM(N1380:O1380)","v":0},{"$f":"SUM($M1378:O1378)*SUM(O1380:P1380)","v":0},{"$f":"SUM($M1378:P1378)*SUM(P1380:Q1380)","v":0},{"$f":"SUM($M1378:Q1378)*SUM(Q1380:R1380)","v":0},{"$f":"SUM($M1378:R1378)*SUM(R1380:S1380)","v":0},{"$f":"SUM($M1378:S1378)*SUM(S1380:T1380)","v":0},{"$f":"SUM($M1378:T1378)*SUM(T1380:U1380)","v":0},{"$f":"SUM($M1378:U1378)*SUM(U1380:V1380)","v":0},{"$f":"SUM($M1378:V1378)*SUM(V1380:W1380)","v":0},{"$f":"SUM($M1378:W1378)*SUM(W1380:X1380)","v":0},{"$f":"SUM($M1378:X1378)*SUM(X1380:Y1380)","v":0},{"$f":"SUM($M1378:Y1378)*SUM(Y1380:Z1380)","v":0},{"$f":"SUM($M1378:Z1378)*SUM(Z1380:AA1380)","v":0},{"$f":"SUM($M1378:AA1378)*SUM(AA1380:AB1380)","v":0},{"$f":"SUM($M1378:AB1378)*SUM(AB1380:AC1380)","v":0},{"$f":"SUM($M1378:AC1378)*SUM(AC1380:AD1380)","v":0},{"$f":"SUM($M1378:AD1378)*SUM(AD1380:AE1380)","v":0},{"$f":"SUM($M1378:AE1378)*SUM(AE1380:AF1380)","v":0},{"$f":"SUM($M1378:AF1378)*SUM(AF1380:AG1380)","v":0},{"$f":"SUM($M1378:AG1378)*SUM(AG1380:AH1380)","v":0},{"$f":"SUM($M1378:AH1378)*SUM(AH1380:AI1380)","v":0},{"$f":"SUM($M1378:AI1378)*SUM(AI1380:AJ1380)","v":0},{"$f":"SUM($M1378:AJ1378)*SUM(AJ1380:AK1380)","v":0},{"$f":"SUM($M1378:AK1378)*SUM(AK1380:AL1380)","v":0},{"$f":"SUM($M1378:AL1378)*SUM(AL1380:AM1380)","v":0},{"$f":"SUM($M1378:AM1378)*SUM(AM1380:AN1380)","v":0},{"$f":"SUM($M1378:AN1378)*SUM(AN1380:AO1380)","v":0},{"$f":"SUM($M1378:AO1378)*SUM(AO1380:AP1380)","v":0},{"$f":"SUM($M1378:AP1378)*SUM(AP1380:AQ1380)","v":0},{"$f":"SUM($M1378:AQ1378)*SUM(AQ1380:AR1380)","v":0},{"$f":"SUM($M1378:AR1378)*SUM(AR1380:AS1380)","v":0},{"$f":"SUM($M1378:AS1378)*SUM(AS1380:AT1380)","v":0},{"$f":"SUM($M1378:AT1378)*SUM(AT1380:AU1380)","v":0},{"$f":"SUM($M1378:AU1378)*SUM(AU1380:AV1380)","v":0},{"$f":"SUM($M1378:AV1378)*SUM(AV1380:AW1380)","v":0},{"$f":"SUM($M1378:AW1378)*SUM(AW1380:AX1380)","v":0},{"$f":"SUM($M1378:AX1378)*SUM(AX1380:AY1380)","v":0},{"$f":"SUM($M1378:AY1378)*SUM(AY1380:AZ1380)","v":0},{"$f":"SUM($M1378:AZ1378)*SUM(AZ1380:BA1380)","v":0},{"$f":"SUM($M1378:BA1378)*SUM(BA1380:BB1380)","v":0},{"$f":"SUM($M1378:BB1378)*SUM(BB1380:BC1380)","v":0},{"$f":"SUM($M1378:BC1378)*SUM(BC1380:BD1380)","v":0},{"$f":"SUM($M1378:BD1378)*SUM(BD1380:BE1380)","v":0},{"$f":"SUM($M1378:BE1378)*SUM(BE1380:BF1380)","v":0},{"$f":"SUM($M1378:BF1378)*SUM(BF1380:BG1380)","v":0},{"$f":"SUM($M1378:BG1378)*SUM(BG1380:BH1380)","v":0},{"$f":"SUM($M1378:BH1378)*SUM(BH1380:BI1380)","v":0},{"$f":"SUM($M1378:BI1378)*SUM(BI1380:BJ1380)","v":0},{"$f":"SUM($M1378:BJ1378)*SUM(BJ1380:BK1380)","v":0},{"$f":"SUM($M1378:BK1378)*SUM(BK1380:BL1380)","v":0},{"$f":"SUM($M1378:BL1378)*SUM(BL1380:BM1380)","v":0},{"$f":"SUM($M1378:BM1378)*SUM(BM1380:BN1380)","v":0},{"$f":"SUM($M1378:BN1378)*SUM(BN1380:BO1380)","v":0},{"$f":"SUM($M1378:BO1378)*SUM(BO1380:BP1380)","v":0},{"$f":"SUM($M1378:BP1378)*SUM(BP1380:BQ1380)","v":0},{"$f":"SUM($M1378:BQ1378)*SUM(BQ1380:BR1380)","v":0},{"$f":"SUM($M1378:BR1378)*SUM(BR1380:BS1380)","v":0},{"$f":"SUM($M1378:BS1378)*SUM(BS1380:BT1380)","v":0},{"$f":"SUM($M1378:BT1378)*SUM(BT1380:BU1380)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT1381=1,\"n/a\",K1381+K1383)","v":0}]
[null,null,null,"Cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1378*M1373","v":0},{"$f":"N1378*N1373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M1387:M1387)<0)*(SUM($L1388:L1388)=0)","v":0},{"$f":"1*(SUM($M1387:N1387)<0)*(SUM($L1388:M1388)=0)","v":0},{"$f":"1*(SUM($M1387:O1387)<0)*(SUM($L1388:N1388)=0)","v":0},{"$f":"1*(SUM($M1387:P1387)<0)*(SUM($L1388:O1388)=0)","v":0},{"$f":"1*(SUM($M1387:Q1387)<0)*(SUM($L1388:P1388)=0)","v":0},{"$f":"1*(SUM($M1387:R1387)<0)*(SUM($L1388:Q1388)=0)","v":0},{"$f":"1*(SUM($M1387:S1387)<0)*(SUM($L1388:R1388)=0)","v":0},{"$f":"1*(SUM($M1387:T1387)<0)*(SUM($L1388:S1388)=0)","v":0},{"$f":"1*(SUM($M1387:U1387)<0)*(SUM($L1388:T1388)=0)","v":0},{"$f":"1*(SUM($M1387:V1387)<0)*(SUM($L1388:U1388)=0)","v":0},{"$f":"1*(SUM($M1387:W1387)<0)*(SUM($L1388:V1388)=0)","v":0},{"$f":"1*(SUM($M1387:X1387)<0)*(SUM($L1388:W1388)=0)","v":0},{"$f":"1*(SUM($M1387:Y1387)<0)*(SUM($L1388:X1388)=0)","v":0},{"$f":"1*(SUM($M1387:Z1387)<0)*(SUM($L1388:Y1388)=0)","v":0},{"$f":"1*(SUM($M1387:AA1387)<0)*(SUM($L1388:Z1388)=0)","v":0},{"$f":"1*(SUM($M1387:AB1387)<0)*(SUM($L1388:AA1388)=0)","v":0},{"$f":"1*(SUM($M1387:AC1387)<0)*(SUM($L1388:AB1388)=0)","v":0},{"$f":"1*(SUM($M1387:AD1387)<0)*(SUM($L1388:AC1388)=0)","v":0},{"$f":"1*(SUM($M1387:AE1387)<0)*(SUM($L1388:AD1388)=0)","v":0},{"$f":"1*(SUM($M1387:AF1387)<0)*(SUM($L1388:AE1388)=0)","v":0},{"$f":"1*(SUM($M1387:AG1387)<0)*(SUM($L1388:AF1388)=0)","v":0},{"$f":"1*(SUM($M1387:AH1387)<0)*(SUM($L1388:AG1388)=0)","v":0},{"$f":"1*(SUM($M1387:AI1387)<0)*(SUM($L1388:AH1388)=0)","v":0},{"$f":"1*(SUM($M1387:AJ1387)<0)*(SUM($L1388:AI1388)=0)","v":0},{"$f":"1*(SUM($M1387:AK1387)<0)*(SUM($L1388:AJ1388)=0)","v":0},{"$f":"1*(SUM($M1387:AL1387)<0)*(SUM($L1388:AK1388)=0)","v":0},{"$f":"1*(SUM($M1387:AM1387)<0)*(SUM($L1388:AL1388)=0)","v":0},{"$f":"1*(SUM($M1387:AN1387)<0)*(SUM($L1388:AM1388)=0)","v":0},{"$f":"1*(SUM($M1387:AO1387)<0)*(SUM($L1388:AN1388)=0)","v":0},{"$f":"1*(SUM($M1387:AP1387)<0)*(SUM($L1388:AO1388)=0)","v":0},{"$f":"1*(SUM($M1387:AQ1387)<0)*(SUM($L1388:AP1388)=0)","v":0},{"$f":"1*(SUM($M1387:AR1387)<0)*(SUM($L1388:AQ1388)=0)","v":0},{"$f":"1*(SUM($M1387:AS1387)<0)*(SUM($L1388:AR1388)=0)","v":0},{"$f":"1*(SUM($M1387:AT1387)<0)*(SUM($L1388:AS1388)=0)","v":0},{"$f":"1*(SUM($M1387:AU1387)<0)*(SUM($L1388:AT1388)=0)","v":0},{"$f":"1*(SUM($M1387:AV1387)<0)*(SUM($L1388:AU1388)=0)","v":0},{"$f":"1*(SUM($M1387:AW1387)<0)*(SUM($L1388:AV1388)=0)","v":0},{"$f":"1*(SUM($M1387:AX1387)<0)*(SUM($L1388:AW1388)=0)","v":0},{"$f":"1*(SUM($M1387:AY1387)<0)*(SUM($L1388:AX1388)=0)","v":0},{"$f":"1*(SUM($M1387:AZ1387)<0)*(SUM($L1388:AY1388)=0)","v":0},{"$f":"1*(SUM($M1387:BA1387)<0)*(SUM($L1388:AZ1388)=0)","v":0},{"$f":"1*(SUM($M1387:BB1387)<0)*(SUM($L1388:BA1388)=0)","v":0},{"$f":"1*(SUM($M1387:BC1387)<0)*(SUM($L1388:BB1388)=0)","v":0},{"$f":"1*(SUM($M1387:BD1387)<0)*(SUM($L1388:BC1388)=0)","v":0},{"$f":"1*(SUM($M1387:BE1387)<0)*(SUM($L1388:BD1388)=0)","v":0},{"$f":"1*(SUM($M1387:BF1387)<0)*(SUM($L1388:BE1388)=0)","v":0},{"$f":"1*(SUM($M1387:BG1387)<0)*(SUM($L1388:BF1388)=0)","v":0},{"$f":"1*(SUM($M1387:BH1387)<0)*(SUM($L1388:BG1388)=0)","v":0},{"$f":"1*(SUM($M1387:BI1387)<0)*(SUM($L1388:BH1388)=0)","v":0},{"$f":"1*(SUM($M1387:BJ1387)<0)*(SUM($L1388:BI1388)=0)","v":0},{"$f":"1*(SUM($M1387:BK1387)<0)*(SUM($L1388:BJ1388)=0)","v":0},{"$f":"1*(SUM($M1387:BL1387)<0)*(SUM($L1388:BK1388)=0)","v":0},{"$f":"1*(SUM($M1387:BM1387)<0)*(SUM($L1388:BL1388)=0)","v":0},{"$f":"1*(SUM($M1387:BN1387)<0)*(SUM($L1388:BM1388)=0)","v":0},{"$f":"1*(SUM($M1387:BO1387)<0)*(SUM($L1388:BN1388)=0)","v":0},{"$f":"1*(SUM($M1387:BP1387)<0)*(SUM($L1388:BO1388)=0)","v":0},{"$f":"1*(SUM($M1387:BQ1387)<0)*(SUM($L1388:BP1388)=0)","v":0},{"$f":"1*(SUM($M1387:BR1387)<0)*(SUM($L1388:BQ1388)=0)","v":0},{"$f":"1*(SUM($M1387:BS1387)<0)*(SUM($L1388:BR1388)=0)","v":0},{"$f":"1*(SUM($M1387:BT1387)<0)*(SUM($L1388:BS1388)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M1390:BT1390)","v":0},null,{"$f":"SUM($M1388:M1388)-SUM($M1389:M1389)","v":0},{"$f":"SUM($M1388:N1388)-SUM($M1389:N1389)","v":0},{"$f":"SUM($M1388:O1388)-SUM($M1389:O1389)","v":0},{"$f":"SUM($M1388:P1388)-SUM($M1389:P1389)","v":0},{"$f":"SUM($M1388:Q1388)-SUM($M1389:Q1389)","v":0},{"$f":"SUM($M1388:R1388)-SUM($M1389:R1389)","v":0},{"$f":"SUM($M1388:S1388)-SUM($M1389:S1389)","v":0},{"$f":"SUM($M1388:T1388)-SUM($M1389:T1389)","v":0},{"$f":"SUM($M1388:U1388)-SUM($M1389:U1389)","v":0},{"$f":"SUM($M1388:V1388)-SUM($M1389:V1389)","v":0},{"$f":"SUM($M1388:W1388)-SUM($M1389:W1389)","v":0},{"$f":"SUM($M1388:X1388)-SUM($M1389:X1389)","v":0},{"$f":"SUM($M1388:Y1388)-SUM($M1389:Y1389)","v":0},{"$f":"SUM($M1388:Z1388)-SUM($M1389:Z1389)","v":0},{"$f":"SUM($M1388:AA1388)-SUM($M1389:AA1389)","v":0},{"$f":"SUM($M1388:AB1388)-SUM($M1389:AB1389)","v":0},{"$f":"SUM($M1388:AC1388)-SUM($M1389:AC1389)","v":0},{"$f":"SUM($M1388:AD1388)-SUM($M1389:AD1389)","v":0},{"$f":"SUM($M1388:AE1388)-SUM($M1389:AE1389)","v":0},{"$f":"SUM($M1388:AF1388)-SUM($M1389:AF1389)","v":0},{"$f":"SUM($M1388:AG1388)-SUM($M1389:AG1389)","v":0},{"$f":"SUM($M1388:AH1388)-SUM($M1389:AH1389)","v":0},{"$f":"SUM($M1388:AI1388)-SUM($M1389:AI1389)","v":0},{"$f":"SUM($M1388:AJ1388)-SUM($M1389:AJ1389)","v":0},{"$f":"SUM($M1388:AK1388)-SUM($M1389:AK1389)","v":0},{"$f":"SUM($M1388:AL1388)-SUM($M1389:AL1389)","v":0},{"$f":"SUM($M1388:AM1388)-SUM($M1389:AM1389)","v":0},{"$f":"SUM($M1388:AN1388)-SUM($M1389:AN1389)","v":0},{"$f":"SUM($M1388:AO1388)-SUM($M1389:AO1389)","v":0},{"$f":"SUM($M1388:AP1388)-SUM($M1389:AP1389)","v":0},{"$f":"SUM($M1388:AQ1388)-SUM($M1389:AQ1389)","v":0},{"$f":"SUM($M1388:AR1388)-SUM($M1389:AR1389)","v":0},{"$f":"SUM($M1388:AS1388)-SUM($M1389:AS1389)","v":0},{"$f":"SUM($M1388:AT1388)-SUM($M1389:AT1389)","v":0},{"$f":"SUM($M1388:AU1388)-SUM($M1389:AU1389)","v":0},{"$f":"SUM($M1388:AV1388)-SUM($M1389:AV1389)","v":0},{"$f":"SUM($M1388:AW1388)-SUM($M1389:AW1389)","v":0},{"$f":"SUM($M1388:AX1388)-SUM($M1389:AX1389)","v":0},{"$f":"SUM($M1388:AY1388)-SUM($M1389:AY1389)","v":0},{"$f":"SUM($M1388:AZ1388)-SUM($M1389:AZ1389)","v":0},{"$f":"SUM($M1388:BA1388)-SUM($M1389:BA1389)","v":0},{"$f":"SUM($M1388:BB1388)-SUM($M1389:BB1389)","v":0},{"$f":"SUM($M1388:BC1388)-SUM($M1389:BC1389)","v":0},{"$f":"SUM($M1388:BD1388)-SUM($M1389:BD1389)","v":0},{"$f":"SUM($M1388:BE1388)-SUM($M1389:BE1389)","v":0},{"$f":"SUM($M1388:BF1388)-SUM($M1389:BF1389)","v":0},{"$f":"SUM($M1388:BG1388)-SUM($M1389:BG1389)","v":0},{"$f":"SUM($M1388:BH1388)-SUM($M1389:BH1389)","v":0},{"$f":"SUM($M1388:BI1388)-SUM($M1389:BI1389)","v":0},{"$f":"SUM($M1388:BJ1388)-SUM($M1389:BJ1389)","v":0},{"$f":"SUM($M1388:BK1388)-SUM($M1389:BK1389)","v":0},{"$f":"SUM($M1388:BL1388)-SUM($M1389:BL1389)","v":0},{"$f":"SUM($M1388:BM1388)-SUM($M1389:BM1389)","v":0},{"$f":"SUM($M1388:BN1388)-SUM($M1389:BN1389)","v":0},{"$f":"SUM($M1388:BO1388)-SUM($M1389:BO1389)","v":0},{"$f":"SUM($M1388:BP1388)-SUM($M1389:BP1389)","v":0},{"$f":"SUM($M1388:BQ1388)-SUM($M1389:BQ1389)","v":0},{"$f":"SUM($M1388:BR1388)-SUM($M1389:BR1389)","v":0},{"$f":"SUM($M1388:BS1388)-SUM($M1389:BS1389)","v":0},{"$f":"SUM($M1388:BT1388)-SUM($M1389:BT1389)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT1390=1,\"n/a\",K1390+K1392)","v":0}]
[null,null,null,"Social cash flows allocated to OpCo",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M4289*(dcCoSelect=1) + OpCo2!M4289*(dcCoSelect=2) + OpCo3!M4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N4289*(dcCoSelect=1) + OpCo2!N4289*(dcCoSelect=2) + OpCo3!N4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O4289*(dcCoSelect=1) + OpCo2!O4289*(dcCoSelect=2) + OpCo3!O4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P4289*(dcCoSelect=1) + OpCo2!P4289*(dcCoSelect=2) + OpCo3!P4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q4289*(dcCoSelect=1) + OpCo2!Q4289*(dcCoSelect=2) + OpCo3!Q4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R4289*(dcCoSelect=1) + OpCo2!R4289*(dcCoSelect=2) + OpCo3!R4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S4289*(dcCoSelect=1) + OpCo2!S4289*(dcCoSelect=2) + OpCo3!S4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T4289*(dcCoSelect=1) + OpCo2!T4289*(dcCoSelect=2) + OpCo3!T4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U4289*(dcCoSelect=1) + OpCo2!U4289*(dcCoSelect=2) + OpCo3!U4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V4289*(dcCoSelect=1) + OpCo2!V4289*(dcCoSelect=2) + OpCo3!V4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W4289*(dcCoSelect=1) + OpCo2!W4289*(dcCoSelect=2) + OpCo3!W4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X4289*(dcCoSelect=1) + OpCo2!X4289*(dcCoSelect=2) + OpCo3!X4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y4289*(dcCoSelect=1) + OpCo2!Y4289*(dcCoSelect=2) + OpCo3!Y4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z4289*(dcCoSelect=1) + OpCo2!Z4289*(dcCoSelect=2) + OpCo3!Z4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA4289*(dcCoSelect=1) + OpCo2!AA4289*(dcCoSelect=2) + OpCo3!AA4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB4289*(dcCoSelect=1) + OpCo2!AB4289*(dcCoSelect=2) + OpCo3!AB4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC4289*(dcCoSelect=1) + OpCo2!AC4289*(dcCoSelect=2) + OpCo3!AC4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD4289*(dcCoSelect=1) + OpCo2!AD4289*(dcCoSelect=2) + OpCo3!AD4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE4289*(dcCoSelect=1) + OpCo2!AE4289*(dcCoSelect=2) + OpCo3!AE4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF4289*(dcCoSelect=1) + OpCo2!AF4289*(dcCoSelect=2) + OpCo3!AF4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG4289*(dcCoSelect=1) + OpCo2!AG4289*(dcCoSelect=2) + OpCo3!AG4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH4289*(dcCoSelect=1) + OpCo2!AH4289*(dcCoSelect=2) + OpCo3!AH4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI4289*(dcCoSelect=1) + OpCo2!AI4289*(dcCoSelect=2) + OpCo3!AI4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ4289*(dcCoSelect=1) + OpCo2!AJ4289*(dcCoSelect=2) + OpCo3!AJ4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK4289*(dcCoSelect=1) + OpCo2!AK4289*(dcCoSelect=2) + OpCo3!AK4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL4289*(dcCoSelect=1) + OpCo2!AL4289*(dcCoSelect=2) + OpCo3!AL4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM4289*(dcCoSelect=1) + OpCo2!AM4289*(dcCoSelect=2) + OpCo3!AM4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN4289*(dcCoSelect=1) + OpCo2!AN4289*(dcCoSelect=2) + OpCo3!AN4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO4289*(dcCoSelect=1) + OpCo2!AO4289*(dcCoSelect=2) + OpCo3!AO4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP4289*(dcCoSelect=1) + OpCo2!AP4289*(dcCoSelect=2) + OpCo3!AP4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ4289*(dcCoSelect=1) + OpCo2!AQ4289*(dcCoSelect=2) + OpCo3!AQ4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR4289*(dcCoSelect=1) + OpCo2!AR4289*(dcCoSelect=2) + OpCo3!AR4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS4289*(dcCoSelect=1) + OpCo2!AS4289*(dcCoSelect=2) + OpCo3!AS4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT4289*(dcCoSelect=1) + OpCo2!AT4289*(dcCoSelect=2) + OpCo3!AT4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU4289*(dcCoSelect=1) + OpCo2!AU4289*(dcCoSelect=2) + OpCo3!AU4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV4289*(dcCoSelect=1) + OpCo2!AV4289*(dcCoSelect=2) + OpCo3!AV4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW4289*(dcCoSelect=1) + OpCo2!AW4289*(dcCoSelect=2) + OpCo3!AW4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX4289*(dcCoSelect=1) + OpCo2!AX4289*(dcCoSelect=2) + OpCo3!AX4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY4289*(dcCoSelect=1) + OpCo2!AY4289*(dcCoSelect=2) + OpCo3!AY4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ4289*(dcCoSelect=1) + OpCo2!AZ4289*(dcCoSelect=2) + OpCo3!AZ4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA4289*(dcCoSelect=1) + OpCo2!BA4289*(dcCoSelect=2) + OpCo3!BA4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB4289*(dcCoSelect=1) + OpCo2!BB4289*(dcCoSelect=2) + OpCo3!BB4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC4289*(dcCoSelect=1) + OpCo2!BC4289*(dcCoSelect=2) + OpCo3!BC4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD4289*(dcCoSelect=1) + OpCo2!BD4289*(dcCoSelect=2) + OpCo3!BD4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE4289*(dcCoSelect=1) + OpCo2!BE4289*(dcCoSelect=2) + OpCo3!BE4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF4289*(dcCoSelect=1) + OpCo2!BF4289*(dcCoSelect=2) + OpCo3!BF4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG4289*(dcCoSelect=1) + OpCo2!BG4289*(dcCoSelect=2) + OpCo3!BG4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH4289*(dcCoSelect=1) + OpCo2!BH4289*(dcCoSelect=2) + OpCo3!BH4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI4289*(dcCoSelect=1) + OpCo2!BI4289*(dcCoSelect=2) + OpCo3!BI4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ4289*(dcCoSelect=1) + OpCo2!BJ4289*(dcCoSelect=2) + OpCo3!BJ4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK4289*(dcCoSelect=1) + OpCo2!BK4289*(dcCoSelect=2) + OpCo3!BK4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL4289*(dcCoSelect=1) + OpCo2!BL4289*(dcCoSelect=2) + OpCo3!BL4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM4289*(dcCoSelect=1) + OpCo2!BM4289*(dcCoSelect=2) + OpCo3!BM4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN4289*(dcCoSelect=1) + OpCo2!BN4289*(dcCoSelect=2) + OpCo3!BN4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO4289*(dcCoSelect=1) + OpCo2!BO4289*(dcCoSelect=2) + OpCo3!BO4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP4289*(dcCoSelect=1) + OpCo2!BP4289*(dcCoSelect=2) + OpCo3!BP4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ4289*(dcCoSelect=1) + OpCo2!BQ4289*(dcCoSelect=2) + OpCo3!BQ4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR4289*(dcCoSelect=1) + OpCo2!BR4289*(dcCoSelect=2) + OpCo3!BR4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS4289*(dcCoSelect=1) + OpCo2!BS4289*(dcCoSelect=2) + OpCo3!BS4289*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT4289*(dcCoSelect=1) + OpCo2!BT4289*(dcCoSelect=2) + OpCo3!BT4289*(dcCoSelect=3)","v":0}]
[null,null,null,"Social cash flows allocated to OpCo",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M4327*(dcCoSelect=1) + OpCo2!M4327*(dcCoSelect=2) + OpCo3!M4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N4327*(dcCoSelect=1) + OpCo2!N4327*(dcCoSelect=2) + OpCo3!N4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O4327*(dcCoSelect=1) + OpCo2!O4327*(dcCoSelect=2) + OpCo3!O4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P4327*(dcCoSelect=1) + OpCo2!P4327*(dcCoSelect=2) + OpCo3!P4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q4327*(dcCoSelect=1) + OpCo2!Q4327*(dcCoSelect=2) + OpCo3!Q4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R4327*(dcCoSelect=1) + OpCo2!R4327*(dcCoSelect=2) + OpCo3!R4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S4327*(dcCoSelect=1) + OpCo2!S4327*(dcCoSelect=2) + OpCo3!S4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T4327*(dcCoSelect=1) + OpCo2!T4327*(dcCoSelect=2) + OpCo3!T4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U4327*(dcCoSelect=1) + OpCo2!U4327*(dcCoSelect=2) + OpCo3!U4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V4327*(dcCoSelect=1) + OpCo2!V4327*(dcCoSelect=2) + OpCo3!V4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W4327*(dcCoSelect=1) + OpCo2!W4327*(dcCoSelect=2) + OpCo3!W4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X4327*(dcCoSelect=1) + OpCo2!X4327*(dcCoSelect=2) + OpCo3!X4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y4327*(dcCoSelect=1) + OpCo2!Y4327*(dcCoSelect=2) + OpCo3!Y4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z4327*(dcCoSelect=1) + OpCo2!Z4327*(dcCoSelect=2) + OpCo3!Z4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA4327*(dcCoSelect=1) + OpCo2!AA4327*(dcCoSelect=2) + OpCo3!AA4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB4327*(dcCoSelect=1) + OpCo2!AB4327*(dcCoSelect=2) + OpCo3!AB4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC4327*(dcCoSelect=1) + OpCo2!AC4327*(dcCoSelect=2) + OpCo3!AC4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD4327*(dcCoSelect=1) + OpCo2!AD4327*(dcCoSelect=2) + OpCo3!AD4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE4327*(dcCoSelect=1) + OpCo2!AE4327*(dcCoSelect=2) + OpCo3!AE4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF4327*(dcCoSelect=1) + OpCo2!AF4327*(dcCoSelect=2) + OpCo3!AF4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG4327*(dcCoSelect=1) + OpCo2!AG4327*(dcCoSelect=2) + OpCo3!AG4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH4327*(dcCoSelect=1) + OpCo2!AH4327*(dcCoSelect=2) + OpCo3!AH4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI4327*(dcCoSelect=1) + OpCo2!AI4327*(dcCoSelect=2) + OpCo3!AI4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ4327*(dcCoSelect=1) + OpCo2!AJ4327*(dcCoSelect=2) + OpCo3!AJ4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK4327*(dcCoSelect=1) + OpCo2!AK4327*(dcCoSelect=2) + OpCo3!AK4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL4327*(dcCoSelect=1) + OpCo2!AL4327*(dcCoSelect=2) + OpCo3!AL4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM4327*(dcCoSelect=1) + OpCo2!AM4327*(dcCoSelect=2) + OpCo3!AM4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN4327*(dcCoSelect=1) + OpCo2!AN4327*(dcCoSelect=2) + OpCo3!AN4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO4327*(dcCoSelect=1) + OpCo2!AO4327*(dcCoSelect=2) + OpCo3!AO4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP4327*(dcCoSelect=1) + OpCo2!AP4327*(dcCoSelect=2) + OpCo3!AP4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ4327*(dcCoSelect=1) + OpCo2!AQ4327*(dcCoSelect=2) + OpCo3!AQ4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR4327*(dcCoSelect=1) + OpCo2!AR4327*(dcCoSelect=2) + OpCo3!AR4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS4327*(dcCoSelect=1) + OpCo2!AS4327*(dcCoSelect=2) + OpCo3!AS4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT4327*(dcCoSelect=1) + OpCo2!AT4327*(dcCoSelect=2) + OpCo3!AT4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU4327*(dcCoSelect=1) + OpCo2!AU4327*(dcCoSelect=2) + OpCo3!AU4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV4327*(dcCoSelect=1) + OpCo2!AV4327*(dcCoSelect=2) + OpCo3!AV4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW4327*(dcCoSelect=1) + OpCo2!AW4327*(dcCoSelect=2) + OpCo3!AW4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX4327*(dcCoSelect=1) + OpCo2!AX4327*(dcCoSelect=2) + OpCo3!AX4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY4327*(dcCoSelect=1) + OpCo2!AY4327*(dcCoSelect=2) + OpCo3!AY4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ4327*(dcCoSelect=1) + OpCo2!AZ4327*(dcCoSelect=2) + OpCo3!AZ4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA4327*(dcCoSelect=1) + OpCo2!BA4327*(dcCoSelect=2) + OpCo3!BA4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB4327*(dcCoSelect=1) + OpCo2!BB4327*(dcCoSelect=2) + OpCo3!BB4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC4327*(dcCoSelect=1) + OpCo2!BC4327*(dcCoSelect=2) + OpCo3!BC4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD4327*(dcCoSelect=1) + OpCo2!BD4327*(dcCoSelect=2) + OpCo3!BD4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE4327*(dcCoSelect=1) + OpCo2!BE4327*(dcCoSelect=2) + OpCo3!BE4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF4327*(dcCoSelect=1) + OpCo2!BF4327*(dcCoSelect=2) + OpCo3!BF4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG4327*(dcCoSelect=1) + OpCo2!BG4327*(dcCoSelect=2) + OpCo3!BG4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH4327*(dcCoSelect=1) + OpCo2!BH4327*(dcCoSelect=2) + OpCo3!BH4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI4327*(dcCoSelect=1) + OpCo2!BI4327*(dcCoSelect=2) + OpCo3!BI4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ4327*(dcCoSelect=1) + OpCo2!BJ4327*(dcCoSelect=2) + OpCo3!BJ4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK4327*(dcCoSelect=1) + OpCo2!BK4327*(dcCoSelect=2) + OpCo3!BK4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL4327*(dcCoSelect=1) + OpCo2!BL4327*(dcCoSelect=2) + OpCo3!BL4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM4327*(dcCoSelect=1) + OpCo2!BM4327*(dcCoSelect=2) + OpCo3!BM4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN4327*(dcCoSelect=1) + OpCo2!BN4327*(dcCoSelect=2) + OpCo3!BN4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO4327*(dcCoSelect=1) + OpCo2!BO4327*(dcCoSelect=2) + OpCo3!BO4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP4327*(dcCoSelect=1) + OpCo2!BP4327*(dcCoSelect=2) + OpCo3!BP4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ4327*(dcCoSelect=1) + OpCo2!BQ4327*(dcCoSelect=2) + OpCo3!BQ4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR4327*(dcCoSelect=1) + OpCo2!BR4327*(dcCoSelect=2) + OpCo3!BR4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS4327*(dcCoSelect=1) + OpCo2!BS4327*(dcCoSelect=2) + OpCo3!BS4327*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT4327*(dcCoSelect=1) + OpCo2!BT4327*(dcCoSelect=2) + OpCo3!BT4327*(dcCoSelect=3)","v":0}]
[null,null,null,"Social cashflow attributable to investor",null,"£000",{"$f":"$G$1399","v":"Nominal"},null,null,null,null,null,{"$f":"M1399*M1364","v":0},{"$f":"N1399*N1364","v":0},{"$f":"O1399*O1364","v":0},{"$f":"P1399*P1364","v":0},0,0,{"$f":"S1399*S1364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined equity and social cash flow",null,"£000",{"$f":"$G$1399","v":"Nominal"},null,null,null,null,null,{"$f":"M1400+M1366","v":0},{"$f":"N1400+N1366","v":0},0,0,0,0,{"$f":"S1400+S1366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,dcCoSelect,1)*M1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,dcCoSelect,1)*N1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,dcCoSelect,1)*O1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,dcCoSelect,1)*P1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,dcCoSelect,1)*Q1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,dcCoSelect,1)*R1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,dcCoSelect,1)*S1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,dcCoSelect,1)*T1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,dcCoSelect,1)*U1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,dcCoSelect,1)*V1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,dcCoSelect,1)*W1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,dcCoSelect,1)*X1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,dcCoSelect,1)*Y1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,dcCoSelect,1)*Z1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,dcCoSelect,1)*AA1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,dcCoSelect,1)*AB1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,dcCoSelect,1)*AC1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,dcCoSelect,1)*AD1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,dcCoSelect,1)*AE1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,dcCoSelect,1)*AF1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,dcCoSelect,1)*AG1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,dcCoSelect,1)*AH1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,dcCoSelect,1)*AI1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,dcCoSelect,1)*AJ1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,dcCoSelect,1)*AK1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,dcCoSelect,1)*AL1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,dcCoSelect,1)*AM1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,dcCoSelect,1)*AN1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,dcCoSelect,1)*AO1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,dcCoSelect,1)*AP1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,dcCoSelect,1)*AQ1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,dcCoSelect,1)*AR1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,dcCoSelect,1)*AS1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,dcCoSelect,1)*AT1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,dcCoSelect,1)*AU1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,dcCoSelect,1)*AV1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,dcCoSelect,1)*AW1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,dcCoSelect,1)*AX1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,dcCoSelect,1)*AY1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,dcCoSelect,1)*AZ1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,dcCoSelect,1)*BA1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,dcCoSelect,1)*BB1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,dcCoSelect,1)*BC1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,dcCoSelect,1)*BD1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,dcCoSelect,1)*BE1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,dcCoSelect,1)*BF1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,dcCoSelect,1)*BG1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,dcCoSelect,1)*BH1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,dcCoSelect,1)*BI1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,dcCoSelect,1)*BJ1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,dcCoSelect,1)*BK1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,dcCoSelect,1)*BL1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,dcCoSelect,1)*BM1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,dcCoSelect,1)*BN1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,dcCoSelect,1)*BO1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,dcCoSelect,1)*BP1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,dcCoSelect,1)*BQ1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,dcCoSelect,1)*BR1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,dcCoSelect,1)*BS1404*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,dcCoSelect,1)*BT1404*$M$1010","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1402*M1403","v":0},{"$f":"N1402*N1403","v":0},0,0,0,0,{"$f":"S1402*S1403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H1407,M1406+M1405,M1406)","v":0},{"$f":"IF($H1407,N1406+N1405,N1406)","v":0},0,0,0,0,{"$f":"IF($H1407,S1406+S1405,S1406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M1408:BT1408,G1409),\"n/a\")","v":"n/a"}]
[null,null,null,"Cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1406","v":0},{"$f":"N1406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M1414:M1414)<0)*(SUM($L1415:L1415)=0)","v":0},{"$f":"1*(SUM($M1414:N1414)<0)*(SUM($L1415:M1415)=0)","v":0},{"$f":"1*(SUM($M1414:O1414)<0)*(SUM($L1415:N1415)=0)","v":0},{"$f":"1*(SUM($M1414:P1414)<0)*(SUM($L1415:O1415)=0)","v":0},{"$f":"1*(SUM($M1414:Q1414)<0)*(SUM($L1415:P1415)=0)","v":0},{"$f":"1*(SUM($M1414:R1414)<0)*(SUM($L1415:Q1415)=0)","v":0},{"$f":"1*(SUM($M1414:S1414)<0)*(SUM($L1415:R1415)=0)","v":0},{"$f":"1*(SUM($M1414:T1414)<0)*(SUM($L1415:S1415)=0)","v":0},{"$f":"1*(SUM($M1414:U1414)<0)*(SUM($L1415:T1415)=0)","v":0},{"$f":"1*(SUM($M1414:V1414)<0)*(SUM($L1415:U1415)=0)","v":0},{"$f":"1*(SUM($M1414:W1414)<0)*(SUM($L1415:V1415)=0)","v":0},{"$f":"1*(SUM($M1414:X1414)<0)*(SUM($L1415:W1415)=0)","v":0},{"$f":"1*(SUM($M1414:Y1414)<0)*(SUM($L1415:X1415)=0)","v":0},{"$f":"1*(SUM($M1414:Z1414)<0)*(SUM($L1415:Y1415)=0)","v":0},{"$f":"1*(SUM($M1414:AA1414)<0)*(SUM($L1415:Z1415)=0)","v":0},{"$f":"1*(SUM($M1414:AB1414)<0)*(SUM($L1415:AA1415)=0)","v":0},{"$f":"1*(SUM($M1414:AC1414)<0)*(SUM($L1415:AB1415)=0)","v":0},{"$f":"1*(SUM($M1414:AD1414)<0)*(SUM($L1415:AC1415)=0)","v":0},{"$f":"1*(SUM($M1414:AE1414)<0)*(SUM($L1415:AD1415)=0)","v":0},{"$f":"1*(SUM($M1414:AF1414)<0)*(SUM($L1415:AE1415)=0)","v":0},{"$f":"1*(SUM($M1414:AG1414)<0)*(SUM($L1415:AF1415)=0)","v":0},{"$f":"1*(SUM($M1414:AH1414)<0)*(SUM($L1415:AG1415)=0)","v":0},{"$f":"1*(SUM($M1414:AI1414)<0)*(SUM($L1415:AH1415)=0)","v":0},{"$f":"1*(SUM($M1414:AJ1414)<0)*(SUM($L1415:AI1415)=0)","v":0},{"$f":"1*(SUM($M1414:AK1414)<0)*(SUM($L1415:AJ1415)=0)","v":0},{"$f":"1*(SUM($M1414:AL1414)<0)*(SUM($L1415:AK1415)=0)","v":0},{"$f":"1*(SUM($M1414:AM1414)<0)*(SUM($L1415:AL1415)=0)","v":0},{"$f":"1*(SUM($M1414:AN1414)<0)*(SUM($L1415:AM1415)=0)","v":0},{"$f":"1*(SUM($M1414:AO1414)<0)*(SUM($L1415:AN1415)=0)","v":0},{"$f":"1*(SUM($M1414:AP1414)<0)*(SUM($L1415:AO1415)=0)","v":0},{"$f":"1*(SUM($M1414:AQ1414)<0)*(SUM($L1415:AP1415)=0)","v":0},{"$f":"1*(SUM($M1414:AR1414)<0)*(SUM($L1415:AQ1415)=0)","v":0},{"$f":"1*(SUM($M1414:AS1414)<0)*(SUM($L1415:AR1415)=0)","v":0},{"$f":"1*(SUM($M1414:AT1414)<0)*(SUM($L1415:AS1415)=0)","v":0},{"$f":"1*(SUM($M1414:AU1414)<0)*(SUM($L1415:AT1415)=0)","v":0},{"$f":"1*(SUM($M1414:AV1414)<0)*(SUM($L1415:AU1415)=0)","v":0},{"$f":"1*(SUM($M1414:AW1414)<0)*(SUM($L1415:AV1415)=0)","v":0},{"$f":"1*(SUM($M1414:AX1414)<0)*(SUM($L1415:AW1415)=0)","v":0},{"$f":"1*(SUM($M1414:AY1414)<0)*(SUM($L1415:AX1415)=0)","v":0},{"$f":"1*(SUM($M1414:AZ1414)<0)*(SUM($L1415:AY1415)=0)","v":0},{"$f":"1*(SUM($M1414:BA1414)<0)*(SUM($L1415:AZ1415)=0)","v":0},{"$f":"1*(SUM($M1414:BB1414)<0)*(SUM($L1415:BA1415)=0)","v":0},{"$f":"1*(SUM($M1414:BC1414)<0)*(SUM($L1415:BB1415)=0)","v":0},{"$f":"1*(SUM($M1414:BD1414)<0)*(SUM($L1415:BC1415)=0)","v":0},{"$f":"1*(SUM($M1414:BE1414)<0)*(SUM($L1415:BD1415)=0)","v":0},{"$f":"1*(SUM($M1414:BF1414)<0)*(SUM($L1415:BE1415)=0)","v":0},{"$f":"1*(SUM($M1414:BG1414)<0)*(SUM($L1415:BF1415)=0)","v":0},{"$f":"1*(SUM($M1414:BH1414)<0)*(SUM($L1415:BG1415)=0)","v":0},{"$f":"1*(SUM($M1414:BI1414)<0)*(SUM($L1415:BH1415)=0)","v":0},{"$f":"1*(SUM($M1414:BJ1414)<0)*(SUM($L1415:BI1415)=0)","v":0},{"$f":"1*(SUM($M1414:BK1414)<0)*(SUM($L1415:BJ1415)=0)","v":0},{"$f":"1*(SUM($M1414:BL1414)<0)*(SUM($L1415:BK1415)=0)","v":0},{"$f":"1*(SUM($M1414:BM1414)<0)*(SUM($L1415:BL1415)=0)","v":0},{"$f":"1*(SUM($M1414:BN1414)<0)*(SUM($L1415:BM1415)=0)","v":0},{"$f":"1*(SUM($M1414:BO1414)<0)*(SUM($L1415:BN1415)=0)","v":0},{"$f":"1*(SUM($M1414:BP1414)<0)*(SUM($L1415:BO1415)=0)","v":0},{"$f":"1*(SUM($M1414:BQ1414)<0)*(SUM($L1415:BP1415)=0)","v":0},{"$f":"1*(SUM($M1414:BR1414)<0)*(SUM($L1415:BQ1415)=0)","v":0},{"$f":"1*(SUM($M1414:BS1414)<0)*(SUM($L1415:BR1415)=0)","v":0},{"$f":"1*(SUM($M1414:BT1414)<0)*(SUM($L1415:BS1415)=0)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M1414:M1414)*SUM(M1416:N1416)","v":0},{"$f":"SUM($M1414:N1414)*SUM(N1416:O1416)","v":0},{"$f":"SUM($M1414:O1414)*SUM(O1416:P1416)","v":0},{"$f":"SUM($M1414:P1414)*SUM(P1416:Q1416)","v":0},{"$f":"SUM($M1414:Q1414)*SUM(Q1416:R1416)","v":0},{"$f":"SUM($M1414:R1414)*SUM(R1416:S1416)","v":0},{"$f":"SUM($M1414:S1414)*SUM(S1416:T1416)","v":0},{"$f":"SUM($M1414:T1414)*SUM(T1416:U1416)","v":0},{"$f":"SUM($M1414:U1414)*SUM(U1416:V1416)","v":0},{"$f":"SUM($M1414:V1414)*SUM(V1416:W1416)","v":0},{"$f":"SUM($M1414:W1414)*SUM(W1416:X1416)","v":0},{"$f":"SUM($M1414:X1414)*SUM(X1416:Y1416)","v":0},{"$f":"SUM($M1414:Y1414)*SUM(Y1416:Z1416)","v":0},{"$f":"SUM($M1414:Z1414)*SUM(Z1416:AA1416)","v":0},{"$f":"SUM($M1414:AA1414)*SUM(AA1416:AB1416)","v":0},{"$f":"SUM($M1414:AB1414)*SUM(AB1416:AC1416)","v":0},{"$f":"SUM($M1414:AC1414)*SUM(AC1416:AD1416)","v":0},{"$f":"SUM($M1414:AD1414)*SUM(AD1416:AE1416)","v":0},{"$f":"SUM($M1414:AE1414)*SUM(AE1416:AF1416)","v":0},{"$f":"SUM($M1414:AF1414)*SUM(AF1416:AG1416)","v":0},{"$f":"SUM($M1414:AG1414)*SUM(AG1416:AH1416)","v":0},{"$f":"SUM($M1414:AH1414)*SUM(AH1416:AI1416)","v":0},{"$f":"SUM($M1414:AI1414)*SUM(AI1416:AJ1416)","v":0},{"$f":"SUM($M1414:AJ1414)*SUM(AJ1416:AK1416)","v":0},{"$f":"SUM($M1414:AK1414)*SUM(AK1416:AL1416)","v":0},{"$f":"SUM($M1414:AL1414)*SUM(AL1416:AM1416)","v":0},{"$f":"SUM($M1414:AM1414)*SUM(AM1416:AN1416)","v":0},{"$f":"SUM($M1414:AN1414)*SUM(AN1416:AO1416)","v":0},{"$f":"SUM($M1414:AO1414)*SUM(AO1416:AP1416)","v":0},{"$f":"SUM($M1414:AP1414)*SUM(AP1416:AQ1416)","v":0},{"$f":"SUM($M1414:AQ1414)*SUM(AQ1416:AR1416)","v":0},{"$f":"SUM($M1414:AR1414)*SUM(AR1416:AS1416)","v":0},{"$f":"SUM($M1414:AS1414)*SUM(AS1416:AT1416)","v":0},{"$f":"SUM($M1414:AT1414)*SUM(AT1416:AU1416)","v":0},{"$f":"SUM($M1414:AU1414)*SUM(AU1416:AV1416)","v":0},{"$f":"SUM($M1414:AV1414)*SUM(AV1416:AW1416)","v":0},{"$f":"SUM($M1414:AW1414)*SUM(AW1416:AX1416)","v":0},{"$f":"SUM($M1414:AX1414)*SUM(AX1416:AY1416)","v":0},{"$f":"SUM($M1414:AY1414)*SUM(AY1416:AZ1416)","v":0},{"$f":"SUM($M1414:AZ1414)*SUM(AZ1416:BA1416)","v":0},{"$f":"SUM($M1414:BA1414)*SUM(BA1416:BB1416)","v":0},{"$f":"SUM($M1414:BB1414)*SUM(BB1416:BC1416)","v":0},{"$f":"SUM($M1414:BC1414)*SUM(BC1416:BD1416)","v":0},{"$f":"SUM($M1414:BD1414)*SUM(BD1416:BE1416)","v":0},{"$f":"SUM($M1414:BE1414)*SUM(BE1416:BF1416)","v":0},{"$f":"SUM($M1414:BF1414)*SUM(BF1416:BG1416)","v":0},{"$f":"SUM($M1414:BG1414)*SUM(BG1416:BH1416)","v":0},{"$f":"SUM($M1414:BH1414)*SUM(BH1416:BI1416)","v":0},{"$f":"SUM($M1414:BI1414)*SUM(BI1416:BJ1416)","v":0},{"$f":"SUM($M1414:BJ1414)*SUM(BJ1416:BK1416)","v":0},{"$f":"SUM($M1414:BK1414)*SUM(BK1416:BL1416)","v":0},{"$f":"SUM($M1414:BL1414)*SUM(BL1416:BM1416)","v":0},{"$f":"SUM($M1414:BM1414)*SUM(BM1416:BN1416)","v":0},{"$f":"SUM($M1414:BN1414)*SUM(BN1416:BO1416)","v":0},{"$f":"SUM($M1414:BO1414)*SUM(BO1416:BP1416)","v":0},{"$f":"SUM($M1414:BP1414)*SUM(BP1416:BQ1416)","v":0},{"$f":"SUM($M1414:BQ1414)*SUM(BQ1416:BR1416)","v":0},{"$f":"SUM($M1414:BR1414)*SUM(BR1416:BS1416)","v":0},{"$f":"SUM($M1414:BS1414)*SUM(BS1416:BT1416)","v":0},{"$f":"SUM($M1414:BT1414)*SUM(BT1416:BU1416)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT1417=1,\"n/a\",K1417+K1419)","v":0}]
[null,null,null,"Cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1414*M1409","v":0},{"$f":"N1414*N1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M1423:M1423)<0)*(SUM($L1424:L1424)=0)","v":0},{"$f":"1*(SUM($M1423:N1423)<0)*(SUM($L1424:M1424)=0)","v":0},{"$f":"1*(SUM($M1423:O1423)<0)*(SUM($L1424:N1424)=0)","v":0},{"$f":"1*(SUM($M1423:P1423)<0)*(SUM($L1424:O1424)=0)","v":0},{"$f":"1*(SUM($M1423:Q1423)<0)*(SUM($L1424:P1424)=0)","v":0},{"$f":"1*(SUM($M1423:R1423)<0)*(SUM($L1424:Q1424)=0)","v":0},{"$f":"1*(SUM($M1423:S1423)<0)*(SUM($L1424:R1424)=0)","v":0},{"$f":"1*(SUM($M1423:T1423)<0)*(SUM($L1424:S1424)=0)","v":0},{"$f":"1*(SUM($M1423:U1423)<0)*(SUM($L1424:T1424)=0)","v":0},{"$f":"1*(SUM($M1423:V1423)<0)*(SUM($L1424:U1424)=0)","v":0},{"$f":"1*(SUM($M1423:W1423)<0)*(SUM($L1424:V1424)=0)","v":0},{"$f":"1*(SUM($M1423:X1423)<0)*(SUM($L1424:W1424)=0)","v":0},{"$f":"1*(SUM($M1423:Y1423)<0)*(SUM($L1424:X1424)=0)","v":0},{"$f":"1*(SUM($M1423:Z1423)<0)*(SUM($L1424:Y1424)=0)","v":0},{"$f":"1*(SUM($M1423:AA1423)<0)*(SUM($L1424:Z1424)=0)","v":0},{"$f":"1*(SUM($M1423:AB1423)<0)*(SUM($L1424:AA1424)=0)","v":0},{"$f":"1*(SUM($M1423:AC1423)<0)*(SUM($L1424:AB1424)=0)","v":0},{"$f":"1*(SUM($M1423:AD1423)<0)*(SUM($L1424:AC1424)=0)","v":0},{"$f":"1*(SUM($M1423:AE1423)<0)*(SUM($L1424:AD1424)=0)","v":0},{"$f":"1*(SUM($M1423:AF1423)<0)*(SUM($L1424:AE1424)=0)","v":0},{"$f":"1*(SUM($M1423:AG1423)<0)*(SUM($L1424:AF1424)=0)","v":0},{"$f":"1*(SUM($M1423:AH1423)<0)*(SUM($L1424:AG1424)=0)","v":0},{"$f":"1*(SUM($M1423:AI1423)<0)*(SUM($L1424:AH1424)=0)","v":0},{"$f":"1*(SUM($M1423:AJ1423)<0)*(SUM($L1424:AI1424)=0)","v":0},{"$f":"1*(SUM($M1423:AK1423)<0)*(SUM($L1424:AJ1424)=0)","v":0},{"$f":"1*(SUM($M1423:AL1423)<0)*(SUM($L1424:AK1424)=0)","v":0},{"$f":"1*(SUM($M1423:AM1423)<0)*(SUM($L1424:AL1424)=0)","v":0},{"$f":"1*(SUM($M1423:AN1423)<0)*(SUM($L1424:AM1424)=0)","v":0},{"$f":"1*(SUM($M1423:AO1423)<0)*(SUM($L1424:AN1424)=0)","v":0},{"$f":"1*(SUM($M1423:AP1423)<0)*(SUM($L1424:AO1424)=0)","v":0},{"$f":"1*(SUM($M1423:AQ1423)<0)*(SUM($L1424:AP1424)=0)","v":0},{"$f":"1*(SUM($M1423:AR1423)<0)*(SUM($L1424:AQ1424)=0)","v":0},{"$f":"1*(SUM($M1423:AS1423)<0)*(SUM($L1424:AR1424)=0)","v":0},{"$f":"1*(SUM($M1423:AT1423)<0)*(SUM($L1424:AS1424)=0)","v":0},{"$f":"1*(SUM($M1423:AU1423)<0)*(SUM($L1424:AT1424)=0)","v":0},{"$f":"1*(SUM($M1423:AV1423)<0)*(SUM($L1424:AU1424)=0)","v":0},{"$f":"1*(SUM($M1423:AW1423)<0)*(SUM($L1424:AV1424)=0)","v":0},{"$f":"1*(SUM($M1423:AX1423)<0)*(SUM($L1424:AW1424)=0)","v":0},{"$f":"1*(SUM($M1423:AY1423)<0)*(SUM($L1424:AX1424)=0)","v":0},{"$f":"1*(SUM($M1423:AZ1423)<0)*(SUM($L1424:AY1424)=0)","v":0},{"$f":"1*(SUM($M1423:BA1423)<0)*(SUM($L1424:AZ1424)=0)","v":0},{"$f":"1*(SUM($M1423:BB1423)<0)*(SUM($L1424:BA1424)=0)","v":0},{"$f":"1*(SUM($M1423:BC1423)<0)*(SUM($L1424:BB1424)=0)","v":0},{"$f":"1*(SUM($M1423:BD1423)<0)*(SUM($L1424:BC1424)=0)","v":0},{"$f":"1*(SUM($M1423:BE1423)<0)*(SUM($L1424:BD1424)=0)","v":0},{"$f":"1*(SUM($M1423:BF1423)<0)*(SUM($L1424:BE1424)=0)","v":0},{"$f":"1*(SUM($M1423:BG1423)<0)*(SUM($L1424:BF1424)=0)","v":0},{"$f":"1*(SUM($M1423:BH1423)<0)*(SUM($L1424:BG1424)=0)","v":0},{"$f":"1*(SUM($M1423:BI1423)<0)*(SUM($L1424:BH1424)=0)","v":0},{"$f":"1*(SUM($M1423:BJ1423)<0)*(SUM($L1424:BI1424)=0)","v":0},{"$f":"1*(SUM($M1423:BK1423)<0)*(SUM($L1424:BJ1424)=0)","v":0},{"$f":"1*(SUM($M1423:BL1423)<0)*(SUM($L1424:BK1424)=0)","v":0},{"$f":"1*(SUM($M1423:BM1423)<0)*(SUM($L1424:BL1424)=0)","v":0},{"$f":"1*(SUM($M1423:BN1423)<0)*(SUM($L1424:BM1424)=0)","v":0},{"$f":"1*(SUM($M1423:BO1423)<0)*(SUM($L1424:BN1424)=0)","v":0},{"$f":"1*(SUM($M1423:BP1423)<0)*(SUM($L1424:BO1424)=0)","v":0},{"$f":"1*(SUM($M1423:BQ1423)<0)*(SUM($L1424:BP1424)=0)","v":0},{"$f":"1*(SUM($M1423:BR1423)<0)*(SUM($L1424:BQ1424)=0)","v":0},{"$f":"1*(SUM($M1423:BS1423)<0)*(SUM($L1424:BR1424)=0)","v":0},{"$f":"1*(SUM($M1423:BT1423)<0)*(SUM($L1424:BS1424)=0)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M1423:M1423)*SUM(M1425:N1425)","v":0},{"$f":"SUM($M1423:N1423)*SUM(N1425:O1425)","v":0},{"$f":"SUM($M1423:O1423)*SUM(O1425:P1425)","v":0},{"$f":"SUM($M1423:P1423)*SUM(P1425:Q1425)","v":0},{"$f":"SUM($M1423:Q1423)*SUM(Q1425:R1425)","v":0},{"$f":"SUM($M1423:R1423)*SUM(R1425:S1425)","v":0},{"$f":"SUM($M1423:S1423)*SUM(S1425:T1425)","v":0},{"$f":"SUM($M1423:T1423)*SUM(T1425:U1425)","v":0},{"$f":"SUM($M1423:U1423)*SUM(U1425:V1425)","v":0},{"$f":"SUM($M1423:V1423)*SUM(V1425:W1425)","v":0},{"$f":"SUM($M1423:W1423)*SUM(W1425:X1425)","v":0},{"$f":"SUM($M1423:X1423)*SUM(X1425:Y1425)","v":0},{"$f":"SUM($M1423:Y1423)*SUM(Y1425:Z1425)","v":0},{"$f":"SUM($M1423:Z1423)*SUM(Z1425:AA1425)","v":0},{"$f":"SUM($M1423:AA1423)*SUM(AA1425:AB1425)","v":0},{"$f":"SUM($M1423:AB1423)*SUM(AB1425:AC1425)","v":0},{"$f":"SUM($M1423:AC1423)*SUM(AC1425:AD1425)","v":0},{"$f":"SUM($M1423:AD1423)*SUM(AD1425:AE1425)","v":0},{"$f":"SUM($M1423:AE1423)*SUM(AE1425:AF1425)","v":0},{"$f":"SUM($M1423:AF1423)*SUM(AF1425:AG1425)","v":0},{"$f":"SUM($M1423:AG1423)*SUM(AG1425:AH1425)","v":0},{"$f":"SUM($M1423:AH1423)*SUM(AH1425:AI1425)","v":0},{"$f":"SUM($M1423:AI1423)*SUM(AI1425:AJ1425)","v":0},{"$f":"SUM($M1423:AJ1423)*SUM(AJ1425:AK1425)","v":0},{"$f":"SUM($M1423:AK1423)*SUM(AK1425:AL1425)","v":0},{"$f":"SUM($M1423:AL1423)*SUM(AL1425:AM1425)","v":0},{"$f":"SUM($M1423:AM1423)*SUM(AM1425:AN1425)","v":0},{"$f":"SUM($M1423:AN1423)*SUM(AN1425:AO1425)","v":0},{"$f":"SUM($M1423:AO1423)*SUM(AO1425:AP1425)","v":0},{"$f":"SUM($M1423:AP1423)*SUM(AP1425:AQ1425)","v":0},{"$f":"SUM($M1423:AQ1423)*SUM(AQ1425:AR1425)","v":0},{"$f":"SUM($M1423:AR1423)*SUM(AR1425:AS1425)","v":0},{"$f":"SUM($M1423:AS1423)*SUM(AS1425:AT1425)","v":0},{"$f":"SUM($M1423:AT1423)*SUM(AT1425:AU1425)","v":0},{"$f":"SUM($M1423:AU1423)*SUM(AU1425:AV1425)","v":0},{"$f":"SUM($M1423:AV1423)*SUM(AV1425:AW1425)","v":0},{"$f":"SUM($M1423:AW1423)*SUM(AW1425:AX1425)","v":0},{"$f":"SUM($M1423:AX1423)*SUM(AX1425:AY1425)","v":0},{"$f":"SUM($M1423:AY1423)*SUM(AY1425:AZ1425)","v":0},{"$f":"SUM($M1423:AZ1423)*SUM(AZ1425:BA1425)","v":0},{"$f":"SUM($M1423:BA1423)*SUM(BA1425:BB1425)","v":0},{"$f":"SUM($M1423:BB1423)*SUM(BB1425:BC1425)","v":0},{"$f":"SUM($M1423:BC1423)*SUM(BC1425:BD1425)","v":0},{"$f":"SUM($M1423:BD1423)*SUM(BD1425:BE1425)","v":0},{"$f":"SUM($M1423:BE1423)*SUM(BE1425:BF1425)","v":0},{"$f":"SUM($M1423:BF1423)*SUM(BF1425:BG1425)","v":0},{"$f":"SUM($M1423:BG1423)*SUM(BG1425:BH1425)","v":0},{"$f":"SUM($M1423:BH1423)*SUM(BH1425:BI1425)","v":0},{"$f":"SUM($M1423:BI1423)*SUM(BI1425:BJ1425)","v":0},{"$f":"SUM($M1423:BJ1423)*SUM(BJ1425:BK1425)","v":0},{"$f":"SUM($M1423:BK1423)*SUM(BK1425:BL1425)","v":0},{"$f":"SUM($M1423:BL1423)*SUM(BL1425:BM1425)","v":0},{"$f":"SUM($M1423:BM1423)*SUM(BM1425:BN1425)","v":0},{"$f":"SUM($M1423:BN1423)*SUM(BN1425:BO1425)","v":0},{"$f":"SUM($M1423:BO1423)*SUM(BO1425:BP1425)","v":0},{"$f":"SUM($M1423:BP1423)*SUM(BP1425:BQ1425)","v":0},{"$f":"SUM($M1423:BQ1423)*SUM(BQ1425:BR1425)","v":0},{"$f":"SUM($M1423:BR1423)*SUM(BR1425:BS1425)","v":0},{"$f":"SUM($M1423:BS1423)*SUM(BS1425:BT1425)","v":0},{"$f":"SUM($M1423:BT1423)*SUM(BT1425:BU1425)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M1428:BT1428)","v":0},null,{"$f":"IFERROR(-L1427/(M1427-L1427),0)*M1425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-AR1427/(AS1427-AR1427),0)*AS1425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pure equity cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1366","v":0},{"$f":"N1366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1138:M1140)","v":0},{"$f":"SUM(N1138:N1140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M1435=0,L1435=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AS1435=0,AR1435=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$O$484","v":true}]
[null,null,null,"Discount rate",null,"Index",null,null,null,null,null,1,{"$f":"IF(MAX($M1435:M1435)>0,L1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:N1435)>0,M1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:O1435)>0,N1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:P1435)>0,O1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:Q1435)>0,P1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:R1435)>0,Q1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:S1435)>0,R1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:T1435)>0,S1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:U1435)>0,T1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:V1435)>0,U1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:W1435)>0,V1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:X1435)>0,W1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:Y1435)>0,X1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:Z1435)>0,Y1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AA1435)>0,Z1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AB1435)>0,AA1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AC1435)>0,AB1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AD1435)>0,AC1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AE1435)>0,AD1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AF1435)>0,AE1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AG1435)>0,AF1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AH1435)>0,AG1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AI1435)>0,AH1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AJ1435)>0,AI1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AK1435)>0,AJ1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AL1435)>0,AK1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AM1435)>0,AL1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AN1435)>0,AM1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AO1435)>0,AN1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AP1435)>0,AO1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AQ1435)>0,AP1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AR1435)>0,AQ1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AS1435)>0,AR1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AT1435)>0,AS1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AU1435)>0,AT1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AV1435)>0,AU1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AW1435)>0,AV1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AX1435)>0,AW1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AY1435)>0,AX1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:AZ1435)>0,AY1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BA1435)>0,AZ1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BB1435)>0,BA1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BC1435)>0,BB1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BD1435)>0,BC1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BE1435)>0,BD1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BF1435)>0,BE1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BG1435)>0,BF1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BH1435)>0,BG1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BI1435)>0,BH1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BJ1435)>0,BI1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BK1435)>0,BJ1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BL1435)>0,BK1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BM1435)>0,BL1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BN1435)>0,BM1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BO1435)>0,BN1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BP1435)>0,BO1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BQ1435)>0,BP1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BR1435)>0,BQ1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BS1435)>0,BR1441/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1435:BT1435)>0,BS1441/(1+$J$1010),1)","v":1}]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M1442:BT1442)","v":0},null,{"$f":"M1440*M1441","v":0},{"$f":"N1440*N1441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1438","v":0},{"$f":"N1438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M1446:M1446)*SUM(M1448:N1448)","v":0},{"$f":"SUM($M1446:N1446)*SUM(N1448:O1448)","v":0},{"$f":"SUM($M1446:O1446)*SUM(O1448:P1448)","v":0},{"$f":"SUM($M1446:P1446)*SUM(P1448:Q1448)","v":0},{"$f":"SUM($M1446:Q1446)*SUM(Q1448:R1448)","v":0},{"$f":"SUM($M1446:R1446)*SUM(R1448:S1448)","v":0},{"$f":"SUM($M1446:S1446)*SUM(S1448:T1448)","v":0},{"$f":"SUM($M1446:T1446)*SUM(T1448:U1448)","v":0},{"$f":"SUM($M1446:U1446)*SUM(U1448:V1448)","v":0},{"$f":"SUM($M1446:V1446)*SUM(V1448:W1448)","v":0},{"$f":"SUM($M1446:W1446)*SUM(W1448:X1448)","v":0},{"$f":"SUM($M1446:X1446)*SUM(X1448:Y1448)","v":0},{"$f":"SUM($M1446:Y1446)*SUM(Y1448:Z1448)","v":0},{"$f":"SUM($M1446:Z1446)*SUM(Z1448:AA1448)","v":0},{"$f":"SUM($M1446:AA1446)*SUM(AA1448:AB1448)","v":0},{"$f":"SUM($M1446:AB1446)*SUM(AB1448:AC1448)","v":0},{"$f":"SUM($M1446:AC1446)*SUM(AC1448:AD1448)","v":0},{"$f":"SUM($M1446:AD1446)*SUM(AD1448:AE1448)","v":0},{"$f":"SUM($M1446:AE1446)*SUM(AE1448:AF1448)","v":0},{"$f":"SUM($M1446:AF1446)*SUM(AF1448:AG1448)","v":0},{"$f":"SUM($M1446:AG1446)*SUM(AG1448:AH1448)","v":0},{"$f":"SUM($M1446:AH1446)*SUM(AH1448:AI1448)","v":0},{"$f":"SUM($M1446:AI1446)*SUM(AI1448:AJ1448)","v":0},{"$f":"SUM($M1446:AJ1446)*SUM(AJ1448:AK1448)","v":0},{"$f":"SUM($M1446:AK1446)*SUM(AK1448:AL1448)","v":0},{"$f":"SUM($M1446:AL1446)*SUM(AL1448:AM1448)","v":0},{"$f":"SUM($M1446:AM1446)*SUM(AM1448:AN1448)","v":0},{"$f":"SUM($M1446:AN1446)*SUM(AN1448:AO1448)","v":0},{"$f":"SUM($M1446:AO1446)*SUM(AO1448:AP1448)","v":0},{"$f":"SUM($M1446:AP1446)*SUM(AP1448:AQ1448)","v":0},{"$f":"SUM($M1446:AQ1446)*SUM(AQ1448:AR1448)","v":0},{"$f":"SUM($M1446:AR1446)*SUM(AR1448:AS1448)","v":0},{"$f":"SUM($M1446:AS1446)*SUM(AS1448:AT1448)","v":0},{"$f":"SUM($M1446:AT1446)*SUM(AT1448:AU1448)","v":0},{"$f":"SUM($M1446:AU1446)*SUM(AU1448:AV1448)","v":0},{"$f":"SUM($M1446:AV1446)*SUM(AV1448:AW1448)","v":0},{"$f":"SUM($M1446:AW1446)*SUM(AW1448:AX1448)","v":0},{"$f":"SUM($M1446:AX1446)*SUM(AX1448:AY1448)","v":0},{"$f":"SUM($M1446:AY1446)*SUM(AY1448:AZ1448)","v":0},{"$f":"SUM($M1446:AZ1446)*SUM(AZ1448:BA1448)","v":0},{"$f":"SUM($M1446:BA1446)*SUM(BA1448:BB1448)","v":0},{"$f":"SUM($M1446:BB1446)*SUM(BB1448:BC1448)","v":0},{"$f":"SUM($M1446:BC1446)*SUM(BC1448:BD1448)","v":0},{"$f":"SUM($M1446:BD1446)*SUM(BD1448:BE1448)","v":0},{"$f":"SUM($M1446:BE1446)*SUM(BE1448:BF1448)","v":0},{"$f":"SUM($M1446:BF1446)*SUM(BF1448:BG1448)","v":0},{"$f":"SUM($M1446:BG1446)*SUM(BG1448:BH1448)","v":0},{"$f":"SUM($M1446:BH1446)*SUM(BH1448:BI1448)","v":0},{"$f":"SUM($M1446:BI1446)*SUM(BI1448:BJ1448)","v":0},{"$f":"SUM($M1446:BJ1446)*SUM(BJ1448:BK1448)","v":0},{"$f":"SUM($M1446:BK1446)*SUM(BK1448:BL1448)","v":0},{"$f":"SUM($M1446:BL1446)*SUM(BL1448:BM1448)","v":0},{"$f":"SUM($M1446:BM1446)*SUM(BM1448:BN1448)","v":0},{"$f":"SUM($M1446:BN1446)*SUM(BN1448:BO1448)","v":0},{"$f":"SUM($M1446:BO1446)*SUM(BO1448:BP1448)","v":0},{"$f":"SUM($M1446:BP1446)*SUM(BP1448:BQ1448)","v":0},{"$f":"SUM($M1446:BQ1446)*SUM(BQ1448:BR1448)","v":0},{"$f":"SUM($M1446:BR1446)*SUM(BR1448:BS1448)","v":0},{"$f":"SUM($M1446:BS1446)*SUM(BS1448:BT1448)","v":0},{"$f":"SUM($M1446:BT1446)*SUM(BT1448:BU1448)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M1451:BT1451)","v":0},null,{"$f":"IFERROR(-L1450/(M1450-L1450),0)*M1448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-AR1450/(AS1450-AR1450),0)*AS1448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M1455:M1455)>0)*SUM($M1456:M1456)*(SUM($L1457:L1457)=0)","v":0},{"$f":"1*(SUM($M1455:N1455)>0)*SUM($M1456:N1456)*(SUM($L1457:M1457)=0)","v":0},{"$f":"1*(SUM($M1455:O1455)>0)*SUM($M1456:O1456)*(SUM($L1457:N1457)=0)","v":0},{"$f":"1*(SUM($M1455:P1455)>0)*SUM($M1456:P1456)*(SUM($L1457:O1457)=0)","v":0},{"$f":"1*(SUM($M1455:Q1455)>0)*SUM($M1456:Q1456)*(SUM($L1457:P1457)=0)","v":0},{"$f":"1*(SUM($M1455:R1455)>0)*SUM($M1456:R1456)*(SUM($L1457:Q1457)=0)","v":0},{"$f":"1*(SUM($M1455:S1455)>0)*SUM($M1456:S1456)*(SUM($L1457:R1457)=0)","v":0},{"$f":"1*(SUM($M1455:T1455)>0)*SUM($M1456:T1456)*(SUM($L1457:S1457)=0)","v":0},{"$f":"1*(SUM($M1455:U1455)>0)*SUM($M1456:U1456)*(SUM($L1457:T1457)=0)","v":0},{"$f":"1*(SUM($M1455:V1455)>0)*SUM($M1456:V1456)*(SUM($L1457:U1457)=0)","v":0},{"$f":"1*(SUM($M1455:W1455)>0)*SUM($M1456:W1456)*(SUM($L1457:V1457)=0)","v":0},{"$f":"1*(SUM($M1455:X1455)>0)*SUM($M1456:X1456)*(SUM($L1457:W1457)=0)","v":0},{"$f":"1*(SUM($M1455:Y1455)>0)*SUM($M1456:Y1456)*(SUM($L1457:X1457)=0)","v":0},{"$f":"1*(SUM($M1455:Z1455)>0)*SUM($M1456:Z1456)*(SUM($L1457:Y1457)=0)","v":0},{"$f":"1*(SUM($M1455:AA1455)>0)*SUM($M1456:AA1456)*(SUM($L1457:Z1457)=0)","v":0},{"$f":"1*(SUM($M1455:AB1455)>0)*SUM($M1456:AB1456)*(SUM($L1457:AA1457)=0)","v":0},{"$f":"1*(SUM($M1455:AC1455)>0)*SUM($M1456:AC1456)*(SUM($L1457:AB1457)=0)","v":0},{"$f":"1*(SUM($M1455:AD1455)>0)*SUM($M1456:AD1456)*(SUM($L1457:AC1457)=0)","v":0},{"$f":"1*(SUM($M1455:AE1455)>0)*SUM($M1456:AE1456)*(SUM($L1457:AD1457)=0)","v":0},{"$f":"1*(SUM($M1455:AF1455)>0)*SUM($M1456:AF1456)*(SUM($L1457:AE1457)=0)","v":0},{"$f":"1*(SUM($M1455:AG1455)>0)*SUM($M1456:AG1456)*(SUM($L1457:AF1457)=0)","v":0},{"$f":"1*(SUM($M1455:AH1455)>0)*SUM($M1456:AH1456)*(SUM($L1457:AG1457)=0)","v":0},{"$f":"1*(SUM($M1455:AI1455)>0)*SUM($M1456:AI1456)*(SUM($L1457:AH1457)=0)","v":0},{"$f":"1*(SUM($M1455:AJ1455)>0)*SUM($M1456:AJ1456)*(SUM($L1457:AI1457)=0)","v":0},{"$f":"1*(SUM($M1455:AK1455)>0)*SUM($M1456:AK1456)*(SUM($L1457:AJ1457)=0)","v":0},{"$f":"1*(SUM($M1455:AL1455)>0)*SUM($M1456:AL1456)*(SUM($L1457:AK1457)=0)","v":0},{"$f":"1*(SUM($M1455:AM1455)>0)*SUM($M1456:AM1456)*(SUM($L1457:AL1457)=0)","v":0},{"$f":"1*(SUM($M1455:AN1455)>0)*SUM($M1456:AN1456)*(SUM($L1457:AM1457)=0)","v":0},{"$f":"1*(SUM($M1455:AO1455)>0)*SUM($M1456:AO1456)*(SUM($L1457:AN1457)=0)","v":0},{"$f":"1*(SUM($M1455:AP1455)>0)*SUM($M1456:AP1456)*(SUM($L1457:AO1457)=0)","v":0},{"$f":"1*(SUM($M1455:AQ1455)>0)*SUM($M1456:AQ1456)*(SUM($L1457:AP1457)=0)","v":0},{"$f":"1*(SUM($M1455:AR1455)>0)*SUM($M1456:AR1456)*(SUM($L1457:AQ1457)=0)","v":0},{"$f":"1*(SUM($M1455:AS1455)>0)*SUM($M1456:AS1456)*(SUM($L1457:AR1457)=0)","v":0},{"$f":"1*(SUM($M1455:AT1455)>0)*SUM($M1456:AT1456)*(SUM($L1457:AS1457)=0)","v":0},{"$f":"1*(SUM($M1455:AU1455)>0)*SUM($M1456:AU1456)*(SUM($L1457:AT1457)=0)","v":0},{"$f":"1*(SUM($M1455:AV1455)>0)*SUM($M1456:AV1456)*(SUM($L1457:AU1457)=0)","v":0},{"$f":"1*(SUM($M1455:AW1455)>0)*SUM($M1456:AW1456)*(SUM($L1457:AV1457)=0)","v":0},{"$f":"1*(SUM($M1455:AX1455)>0)*SUM($M1456:AX1456)*(SUM($L1457:AW1457)=0)","v":0},{"$f":"1*(SUM($M1455:AY1455)>0)*SUM($M1456:AY1456)*(SUM($L1457:AX1457)=0)","v":0},{"$f":"1*(SUM($M1455:AZ1455)>0)*SUM($M1456:AZ1456)*(SUM($L1457:AY1457)=0)","v":0},{"$f":"1*(SUM($M1455:BA1455)>0)*SUM($M1456:BA1456)*(SUM($L1457:AZ1457)=0)","v":0},{"$f":"1*(SUM($M1455:BB1455)>0)*SUM($M1456:BB1456)*(SUM($L1457:BA1457)=0)","v":0},{"$f":"1*(SUM($M1455:BC1455)>0)*SUM($M1456:BC1456)*(SUM($L1457:BB1457)=0)","v":0},{"$f":"1*(SUM($M1455:BD1455)>0)*SUM($M1456:BD1456)*(SUM($L1457:BC1457)=0)","v":0},{"$f":"1*(SUM($M1455:BE1455)>0)*SUM($M1456:BE1456)*(SUM($L1457:BD1457)=0)","v":0},{"$f":"1*(SUM($M1455:BF1455)>0)*SUM($M1456:BF1456)*(SUM($L1457:BE1457)=0)","v":0},{"$f":"1*(SUM($M1455:BG1455)>0)*SUM($M1456:BG1456)*(SUM($L1457:BF1457)=0)","v":0},{"$f":"1*(SUM($M1455:BH1455)>0)*SUM($M1456:BH1456)*(SUM($L1457:BG1457)=0)","v":0},{"$f":"1*(SUM($M1455:BI1455)>0)*SUM($M1456:BI1456)*(SUM($L1457:BH1457)=0)","v":0},{"$f":"1*(SUM($M1455:BJ1455)>0)*SUM($M1456:BJ1456)*(SUM($L1457:BI1457)=0)","v":0},{"$f":"1*(SUM($M1455:BK1455)>0)*SUM($M1456:BK1456)*(SUM($L1457:BJ1457)=0)","v":0},{"$f":"1*(SUM($M1455:BL1455)>0)*SUM($M1456:BL1456)*(SUM($L1457:BK1457)=0)","v":0},{"$f":"1*(SUM($M1455:BM1455)>0)*SUM($M1456:BM1456)*(SUM($L1457:BL1457)=0)","v":0},{"$f":"1*(SUM($M1455:BN1455)>0)*SUM($M1456:BN1456)*(SUM($L1457:BM1457)=0)","v":0},{"$f":"1*(SUM($M1455:BO1455)>0)*SUM($M1456:BO1456)*(SUM($L1457:BN1457)=0)","v":0},{"$f":"1*(SUM($M1455:BP1455)>0)*SUM($M1456:BP1456)*(SUM($L1457:BO1457)=0)","v":0},{"$f":"1*(SUM($M1455:BQ1455)>0)*SUM($M1456:BQ1456)*(SUM($L1457:BP1457)=0)","v":0},{"$f":"1*(SUM($M1455:BR1455)>0)*SUM($M1456:BR1456)*(SUM($L1457:BQ1457)=0)","v":0},{"$f":"1*(SUM($M1455:BS1455)>0)*SUM($M1456:BS1456)*(SUM($L1457:BR1457)=0)","v":0},{"$f":"1*(SUM($M1455:BT1455)>0)*SUM($M1456:BT1456)*(SUM($L1457:BS1457)=0)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M1455:M1455)*SUM(M1457:N1457)","v":0},{"$f":"SUM($M1455:N1455)*SUM(N1457:O1457)","v":0},{"$f":"SUM($M1455:O1455)*SUM(O1457:P1457)","v":0},{"$f":"SUM($M1455:P1455)*SUM(P1457:Q1457)","v":0},{"$f":"SUM($M1455:Q1455)*SUM(Q1457:R1457)","v":0},{"$f":"SUM($M1455:R1455)*SUM(R1457:S1457)","v":0},{"$f":"SUM($M1455:S1455)*SUM(S1457:T1457)","v":0},{"$f":"SUM($M1455:T1455)*SUM(T1457:U1457)","v":0},{"$f":"SUM($M1455:U1455)*SUM(U1457:V1457)","v":0},{"$f":"SUM($M1455:V1455)*SUM(V1457:W1457)","v":0},{"$f":"SUM($M1455:W1455)*SUM(W1457:X1457)","v":0},{"$f":"SUM($M1455:X1455)*SUM(X1457:Y1457)","v":0},{"$f":"SUM($M1455:Y1455)*SUM(Y1457:Z1457)","v":0},{"$f":"SUM($M1455:Z1455)*SUM(Z1457:AA1457)","v":0},{"$f":"SUM($M1455:AA1455)*SUM(AA1457:AB1457)","v":0},{"$f":"SUM($M1455:AB1455)*SUM(AB1457:AC1457)","v":0},{"$f":"SUM($M1455:AC1455)*SUM(AC1457:AD1457)","v":0},{"$f":"SUM($M1455:AD1455)*SUM(AD1457:AE1457)","v":0},{"$f":"SUM($M1455:AE1455)*SUM(AE1457:AF1457)","v":0},{"$f":"SUM($M1455:AF1455)*SUM(AF1457:AG1457)","v":0},{"$f":"SUM($M1455:AG1455)*SUM(AG1457:AH1457)","v":0},{"$f":"SUM($M1455:AH1455)*SUM(AH1457:AI1457)","v":0},{"$f":"SUM($M1455:AI1455)*SUM(AI1457:AJ1457)","v":0},{"$f":"SUM($M1455:AJ1455)*SUM(AJ1457:AK1457)","v":0},{"$f":"SUM($M1455:AK1455)*SUM(AK1457:AL1457)","v":0},{"$f":"SUM($M1455:AL1455)*SUM(AL1457:AM1457)","v":0},{"$f":"SUM($M1455:AM1455)*SUM(AM1457:AN1457)","v":0},{"$f":"SUM($M1455:AN1455)*SUM(AN1457:AO1457)","v":0},{"$f":"SUM($M1455:AO1455)*SUM(AO1457:AP1457)","v":0},{"$f":"SUM($M1455:AP1455)*SUM(AP1457:AQ1457)","v":0},{"$f":"SUM($M1455:AQ1455)*SUM(AQ1457:AR1457)","v":0},{"$f":"SUM($M1455:AR1455)*SUM(AR1457:AS1457)","v":0},{"$f":"SUM($M1455:AS1455)*SUM(AS1457:AT1457)","v":0},{"$f":"SUM($M1455:AT1455)*SUM(AT1457:AU1457)","v":0},{"$f":"SUM($M1455:AU1455)*SUM(AU1457:AV1457)","v":0},{"$f":"SUM($M1455:AV1455)*SUM(AV1457:AW1457)","v":0},{"$f":"SUM($M1455:AW1455)*SUM(AW1457:AX1457)","v":0},{"$f":"SUM($M1455:AX1455)*SUM(AX1457:AY1457)","v":0},{"$f":"SUM($M1455:AY1455)*SUM(AY1457:AZ1457)","v":0},{"$f":"SUM($M1455:AZ1455)*SUM(AZ1457:BA1457)","v":0},{"$f":"SUM($M1455:BA1455)*SUM(BA1457:BB1457)","v":0},{"$f":"SUM($M1455:BB1455)*SUM(BB1457:BC1457)","v":0},{"$f":"SUM($M1455:BC1455)*SUM(BC1457:BD1457)","v":0},{"$f":"SUM($M1455:BD1455)*SUM(BD1457:BE1457)","v":0},{"$f":"SUM($M1455:BE1455)*SUM(BE1457:BF1457)","v":0},{"$f":"SUM($M1455:BF1455)*SUM(BF1457:BG1457)","v":0},{"$f":"SUM($M1455:BG1455)*SUM(BG1457:BH1457)","v":0},{"$f":"SUM($M1455:BH1455)*SUM(BH1457:BI1457)","v":0},{"$f":"SUM($M1455:BI1455)*SUM(BI1457:BJ1457)","v":0},{"$f":"SUM($M1455:BJ1455)*SUM(BJ1457:BK1457)","v":0},{"$f":"SUM($M1455:BK1455)*SUM(BK1457:BL1457)","v":0},{"$f":"SUM($M1455:BL1455)*SUM(BL1457:BM1457)","v":0},{"$f":"SUM($M1455:BM1455)*SUM(BM1457:BN1457)","v":0},{"$f":"SUM($M1455:BN1455)*SUM(BN1457:BO1457)","v":0},{"$f":"SUM($M1455:BO1455)*SUM(BO1457:BP1457)","v":0},{"$f":"SUM($M1455:BP1455)*SUM(BP1457:BQ1457)","v":0},{"$f":"SUM($M1455:BQ1455)*SUM(BQ1457:BR1457)","v":0},{"$f":"SUM($M1455:BR1455)*SUM(BR1457:BS1457)","v":0},{"$f":"SUM($M1455:BS1455)*SUM(BS1457:BT1457)","v":0},{"$f":"SUM($M1455:BT1455)*SUM(BT1457:BU1457)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M1460:BT1460)","v":0},null,{"$f":"IFERROR(-L1459/(M1459-L1459),0)*M1457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-AR1459/(AS1459-AR1459),0)*AS1457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"BLENDED SOCIAL INVESTOR RETURNS"]
[null,null,null,"Blended investor cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1434","v":0},{"$f":"N1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,{"$f":"$K$1010","v":40},null,null,null,null,{"$f":"1*(SUM($L1467:L1467)<$H1467)*(SUM($M1466:M1466)<>0)","v":0},{"$f":"1*(SUM($L1467:M1467)<$H1467)*(SUM($M1466:N1466)<>0)","v":0},{"$f":"1*(SUM($L1467:N1467)<$H1467)*(SUM($M1466:O1466)<>0)","v":0},{"$f":"1*(SUM($L1467:O1467)<$H1467)*(SUM($M1466:P1466)<>0)","v":0},{"$f":"1*(SUM($L1467:P1467)<$H1467)*(SUM($M1466:Q1466)<>0)","v":0},{"$f":"1*(SUM($L1467:Q1467)<$H1467)*(SUM($M1466:R1466)<>0)","v":0},{"$f":"1*(SUM($L1467:R1467)<$H1467)*(SUM($M1466:S1466)<>0)","v":0},{"$f":"1*(SUM($L1467:S1467)<$H1467)*(SUM($M1466:T1466)<>0)","v":0},{"$f":"1*(SUM($L1467:T1467)<$H1467)*(SUM($M1466:U1466)<>0)","v":0},{"$f":"1*(SUM($L1467:U1467)<$H1467)*(SUM($M1466:V1466)<>0)","v":0},{"$f":"1*(SUM($L1467:V1467)<$H1467)*(SUM($M1466:W1466)<>0)","v":0},{"$f":"1*(SUM($L1467:W1467)<$H1467)*(SUM($M1466:X1466)<>0)","v":0},{"$f":"1*(SUM($L1467:X1467)<$H1467)*(SUM($M1466:Y1466)<>0)","v":0},{"$f":"1*(SUM($L1467:Y1467)<$H1467)*(SUM($M1466:Z1466)<>0)","v":0},{"$f":"1*(SUM($L1467:Z1467)<$H1467)*(SUM($M1466:AA1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AA1467)<$H1467)*(SUM($M1466:AB1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AB1467)<$H1467)*(SUM($M1466:AC1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AC1467)<$H1467)*(SUM($M1466:AD1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AD1467)<$H1467)*(SUM($M1466:AE1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AE1467)<$H1467)*(SUM($M1466:AF1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AF1467)<$H1467)*(SUM($M1466:AG1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AG1467)<$H1467)*(SUM($M1466:AH1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AH1467)<$H1467)*(SUM($M1466:AI1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AI1467)<$H1467)*(SUM($M1466:AJ1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AJ1467)<$H1467)*(SUM($M1466:AK1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AK1467)<$H1467)*(SUM($M1466:AL1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AL1467)<$H1467)*(SUM($M1466:AM1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AM1467)<$H1467)*(SUM($M1466:AN1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AN1467)<$H1467)*(SUM($M1466:AO1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AO1467)<$H1467)*(SUM($M1466:AP1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AP1467)<$H1467)*(SUM($M1466:AQ1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AQ1467)<$H1467)*(SUM($M1466:AR1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AR1467)<$H1467)*(SUM($M1466:AS1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AS1467)<$H1467)*(SUM($M1466:AT1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AT1467)<$H1467)*(SUM($M1466:AU1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AU1467)<$H1467)*(SUM($M1466:AV1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AV1467)<$H1467)*(SUM($M1466:AW1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AW1467)<$H1467)*(SUM($M1466:AX1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AX1467)<$H1467)*(SUM($M1466:AY1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AY1467)<$H1467)*(SUM($M1466:AZ1466)<>0)","v":0},{"$f":"1*(SUM($L1467:AZ1467)<$H1467)*(SUM($M1466:BA1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BA1467)<$H1467)*(SUM($M1466:BB1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BB1467)<$H1467)*(SUM($M1466:BC1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BC1467)<$H1467)*(SUM($M1466:BD1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BD1467)<$H1467)*(SUM($M1466:BE1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BE1467)<$H1467)*(SUM($M1466:BF1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BF1467)<$H1467)*(SUM($M1466:BG1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BG1467)<$H1467)*(SUM($M1466:BH1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BH1467)<$H1467)*(SUM($M1466:BI1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BI1467)<$H1467)*(SUM($M1466:BJ1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BJ1467)<$H1467)*(SUM($M1466:BK1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BK1467)<$H1467)*(SUM($M1466:BL1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BL1467)<$H1467)*(SUM($M1466:BM1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BM1467)<$H1467)*(SUM($M1466:BN1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BN1467)<$H1467)*(SUM($M1466:BO1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BO1467)<$H1467)*(SUM($M1466:BP1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BP1467)<$H1467)*(SUM($M1466:BQ1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BQ1467)<$H1467)*(SUM($M1466:BR1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BR1467)<$H1467)*(SUM($M1466:BS1466)<>0)","v":0},{"$f":"1*(SUM($L1467:BS1467)<$H1467)*(SUM($M1466:BT1466)<>0)","v":0}]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,dcCoSelect,1)*M1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,dcCoSelect,1)*N1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,dcCoSelect,1)*O1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,dcCoSelect,1)*P1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,dcCoSelect,1)*Q1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,dcCoSelect,1)*R1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,dcCoSelect,1)*S1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,dcCoSelect,1)*T1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,dcCoSelect,1)*U1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,dcCoSelect,1)*V1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,dcCoSelect,1)*W1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,dcCoSelect,1)*X1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,dcCoSelect,1)*Y1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,dcCoSelect,1)*Z1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,dcCoSelect,1)*AA1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,dcCoSelect,1)*AB1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,dcCoSelect,1)*AC1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,dcCoSelect,1)*AD1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,dcCoSelect,1)*AE1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,dcCoSelect,1)*AF1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,dcCoSelect,1)*AG1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,dcCoSelect,1)*AH1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,dcCoSelect,1)*AI1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,dcCoSelect,1)*AJ1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,dcCoSelect,1)*AK1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,dcCoSelect,1)*AL1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,dcCoSelect,1)*AM1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,dcCoSelect,1)*AN1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,dcCoSelect,1)*AO1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,dcCoSelect,1)*AP1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,dcCoSelect,1)*AQ1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,dcCoSelect,1)*AR1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,dcCoSelect,1)*AS1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,dcCoSelect,1)*AT1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,dcCoSelect,1)*AU1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,dcCoSelect,1)*AV1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,dcCoSelect,1)*AW1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,dcCoSelect,1)*AX1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,dcCoSelect,1)*AY1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,dcCoSelect,1)*AZ1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,dcCoSelect,1)*BA1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,dcCoSelect,1)*BB1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,dcCoSelect,1)*BC1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,dcCoSelect,1)*BD1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,dcCoSelect,1)*BE1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,dcCoSelect,1)*BF1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,dcCoSelect,1)*BG1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,dcCoSelect,1)*BH1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,dcCoSelect,1)*BI1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,dcCoSelect,1)*BJ1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,dcCoSelect,1)*BK1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,dcCoSelect,1)*BL1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,dcCoSelect,1)*BM1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,dcCoSelect,1)*BN1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,dcCoSelect,1)*BO1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,dcCoSelect,1)*BP1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,dcCoSelect,1)*BQ1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,dcCoSelect,1)*BR1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,dcCoSelect,1)*BS1468*$M$1010","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,dcCoSelect,1)*BT1468*$M$1010","v":0}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H1471,M1470+M1469,M1470)","v":0},{"$f":"IF($H1471,N1470+N1469,N1470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",null,null,null,null,null,1,{"$f":"IF(MAX($M1467:M1467)>0,L1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:N1467)>0,M1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:O1467)>0,N1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:P1467)>0,O1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:Q1467)>0,P1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:R1467)>0,Q1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:S1467)>0,R1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:T1467)>0,S1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:U1467)>0,T1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:V1467)>0,U1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:W1467)>0,V1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:X1467)>0,W1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:Y1467)>0,X1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:Z1467)>0,Y1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AA1467)>0,Z1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AB1467)>0,AA1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AC1467)>0,AB1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AD1467)>0,AC1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AE1467)>0,AD1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AF1467)>0,AE1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AG1467)>0,AF1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AH1467)>0,AG1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AI1467)>0,AH1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AJ1467)>0,AI1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AK1467)>0,AJ1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AL1467)>0,AK1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AM1467)>0,AL1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AN1467)>0,AM1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AO1467)>0,AN1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AP1467)>0,AO1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AQ1467)>0,AP1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AR1467)>0,AQ1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AS1467)>0,AR1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AT1467)>0,AS1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AU1467)>0,AT1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AV1467)>0,AU1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AW1467)>0,AV1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AX1467)>0,AW1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AY1467)>0,AX1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:AZ1467)>0,AY1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BA1467)>0,AZ1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BB1467)>0,BA1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BC1467)>0,BB1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BD1467)>0,BC1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BE1467)>0,BD1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BF1467)>0,BE1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BG1467)>0,BF1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BH1467)>0,BG1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BI1467)>0,BH1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BJ1467)>0,BI1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BK1467)>0,BJ1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BL1467)>0,BK1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BM1467)>0,BL1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BN1467)>0,BM1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BO1467)>0,BN1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BP1467)>0,BO1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BQ1467)>0,BP1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BR1467)>0,BQ1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BS1467)>0,BR1473/(1+$J$1010),1)","v":1},{"$f":"IF(MAX($M1467:BT1467)>0,BS1473/(1+$J$1010),1)","v":1}]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1470","v":0},{"$f":"N1470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M1481:BT1481)","v":0},null,{"$f":"SUM($M1479:M1479)-SUM($M1480:M1480)","v":0},{"$f":"SUM($M1479:N1479)-SUM($M1480:N1480)","v":0},{"$f":"SUM($M1479:O1479)-SUM($M1480:O1480)","v":0},{"$f":"SUM($M1479:P1479)-SUM($M1480:P1480)","v":0},{"$f":"SUM($M1479:Q1479)-SUM($M1480:Q1480)","v":0},{"$f":"SUM($M1479:R1479)-SUM($M1480:R1480)","v":0},{"$f":"SUM($M1479:S1479)-SUM($M1480:S1480)","v":0},{"$f":"SUM($M1479:T1479)-SUM($M1480:T1480)","v":0},{"$f":"SUM($M1479:U1479)-SUM($M1480:U1480)","v":0},{"$f":"SUM($M1479:V1479)-SUM($M1480:V1480)","v":0},{"$f":"SUM($M1479:W1479)-SUM($M1480:W1480)","v":0},{"$f":"SUM($M1479:X1479)-SUM($M1480:X1480)","v":0},{"$f":"SUM($M1479:Y1479)-SUM($M1480:Y1480)","v":0},{"$f":"SUM($M1479:Z1479)-SUM($M1480:Z1480)","v":0},{"$f":"SUM($M1479:AA1479)-SUM($M1480:AA1480)","v":0},{"$f":"SUM($M1479:AB1479)-SUM($M1480:AB1480)","v":0},{"$f":"SUM($M1479:AC1479)-SUM($M1480:AC1480)","v":0},{"$f":"SUM($M1479:AD1479)-SUM($M1480:AD1480)","v":0},{"$f":"SUM($M1479:AE1479)-SUM($M1480:AE1480)","v":0},{"$f":"SUM($M1479:AF1479)-SUM($M1480:AF1480)","v":0},{"$f":"SUM($M1479:AG1479)-SUM($M1480:AG1480)","v":0},{"$f":"SUM($M1479:AH1479)-SUM($M1480:AH1480)","v":0},{"$f":"SUM($M1479:AI1479)-SUM($M1480:AI1480)","v":0},{"$f":"SUM($M1479:AJ1479)-SUM($M1480:AJ1480)","v":0},{"$f":"SUM($M1479:AK1479)-SUM($M1480:AK1480)","v":0},{"$f":"SUM($M1479:AL1479)-SUM($M1480:AL1480)","v":0},{"$f":"SUM($M1479:AM1479)-SUM($M1480:AM1480)","v":0},{"$f":"SUM($M1479:AN1479)-SUM($M1480:AN1480)","v":0},{"$f":"SUM($M1479:AO1479)-SUM($M1480:AO1480)","v":0},{"$f":"SUM($M1479:AP1479)-SUM($M1480:AP1480)","v":0},{"$f":"SUM($M1479:AQ1479)-SUM($M1480:AQ1480)","v":0},{"$f":"SUM($M1479:AR1479)-SUM($M1480:AR1480)","v":0},{"$f":"SUM($M1479:AS1479)-SUM($M1480:AS1480)","v":0},{"$f":"SUM($M1479:AT1479)-SUM($M1480:AT1480)","v":0},{"$f":"SUM($M1479:AU1479)-SUM($M1480:AU1480)","v":0},{"$f":"SUM($M1479:AV1479)-SUM($M1480:AV1480)","v":0},{"$f":"SUM($M1479:AW1479)-SUM($M1480:AW1480)","v":0},{"$f":"SUM($M1479:AX1479)-SUM($M1480:AX1480)","v":0},{"$f":"SUM($M1479:AY1479)-SUM($M1480:AY1480)","v":0},{"$f":"SUM($M1479:AZ1479)-SUM($M1480:AZ1480)","v":0},{"$f":"SUM($M1479:BA1479)-SUM($M1480:BA1480)","v":0},{"$f":"SUM($M1479:BB1479)-SUM($M1480:BB1480)","v":0},{"$f":"SUM($M1479:BC1479)-SUM($M1480:BC1480)","v":0},{"$f":"SUM($M1479:BD1479)-SUM($M1480:BD1480)","v":0},{"$f":"SUM($M1479:BE1479)-SUM($M1480:BE1480)","v":0},{"$f":"SUM($M1479:BF1479)-SUM($M1480:BF1480)","v":0},{"$f":"SUM($M1479:BG1479)-SUM($M1480:BG1480)","v":0},{"$f":"SUM($M1479:BH1479)-SUM($M1480:BH1480)","v":0},{"$f":"SUM($M1479:BI1479)-SUM($M1480:BI1480)","v":0},{"$f":"SUM($M1479:BJ1479)-SUM($M1480:BJ1480)","v":0},{"$f":"SUM($M1479:BK1479)-SUM($M1480:BK1480)","v":0},{"$f":"SUM($M1479:BL1479)-SUM($M1480:BL1480)","v":0},{"$f":"SUM($M1479:BM1479)-SUM($M1480:BM1480)","v":0},{"$f":"SUM($M1479:BN1479)-SUM($M1480:BN1480)","v":0},{"$f":"SUM($M1479:BO1479)-SUM($M1480:BO1480)","v":0},{"$f":"SUM($M1479:BP1479)-SUM($M1480:BP1480)","v":0},{"$f":"SUM($M1479:BQ1479)-SUM($M1480:BQ1480)","v":0},{"$f":"SUM($M1479:BR1479)-SUM($M1480:BR1480)","v":0},{"$f":"SUM($M1479:BS1479)-SUM($M1480:BS1480)","v":0},{"$f":"SUM($M1479:BT1479)-SUM($M1480:BT1480)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M1478:M1478)*SUM(M1480:N1480)","v":0},{"$f":"SUM($M1478:N1478)*SUM(N1480:O1480)","v":0},{"$f":"SUM($M1478:O1478)*SUM(O1480:P1480)","v":0},{"$f":"SUM($M1478:P1478)*SUM(P1480:Q1480)","v":0},{"$f":"SUM($M1478:Q1478)*SUM(Q1480:R1480)","v":0},{"$f":"SUM($M1478:R1478)*SUM(R1480:S1480)","v":0},{"$f":"SUM($M1478:S1478)*SUM(S1480:T1480)","v":0},{"$f":"SUM($M1478:T1478)*SUM(T1480:U1480)","v":0},{"$f":"SUM($M1478:U1478)*SUM(U1480:V1480)","v":0},{"$f":"SUM($M1478:V1478)*SUM(V1480:W1480)","v":0},{"$f":"SUM($M1478:W1478)*SUM(W1480:X1480)","v":0},{"$f":"SUM($M1478:X1478)*SUM(X1480:Y1480)","v":0},{"$f":"SUM($M1478:Y1478)*SUM(Y1480:Z1480)","v":0},{"$f":"SUM($M1478:Z1478)*SUM(Z1480:AA1480)","v":0},{"$f":"SUM($M1478:AA1478)*SUM(AA1480:AB1480)","v":0},{"$f":"SUM($M1478:AB1478)*SUM(AB1480:AC1480)","v":0},{"$f":"SUM($M1478:AC1478)*SUM(AC1480:AD1480)","v":0},{"$f":"SUM($M1478:AD1478)*SUM(AD1480:AE1480)","v":0},{"$f":"SUM($M1478:AE1478)*SUM(AE1480:AF1480)","v":0},{"$f":"SUM($M1478:AF1478)*SUM(AF1480:AG1480)","v":0},{"$f":"SUM($M1478:AG1478)*SUM(AG1480:AH1480)","v":0},{"$f":"SUM($M1478:AH1478)*SUM(AH1480:AI1480)","v":0},{"$f":"SUM($M1478:AI1478)*SUM(AI1480:AJ1480)","v":0},{"$f":"SUM($M1478:AJ1478)*SUM(AJ1480:AK1480)","v":0},{"$f":"SUM($M1478:AK1478)*SUM(AK1480:AL1480)","v":0},{"$f":"SUM($M1478:AL1478)*SUM(AL1480:AM1480)","v":0},{"$f":"SUM($M1478:AM1478)*SUM(AM1480:AN1480)","v":0},{"$f":"SUM($M1478:AN1478)*SUM(AN1480:AO1480)","v":0},{"$f":"SUM($M1478:AO1478)*SUM(AO1480:AP1480)","v":0},{"$f":"SUM($M1478:AP1478)*SUM(AP1480:AQ1480)","v":0},{"$f":"SUM($M1478:AQ1478)*SUM(AQ1480:AR1480)","v":0},{"$f":"SUM($M1478:AR1478)*SUM(AR1480:AS1480)","v":0},{"$f":"SUM($M1478:AS1478)*SUM(AS1480:AT1480)","v":0},{"$f":"SUM($M1478:AT1478)*SUM(AT1480:AU1480)","v":0},{"$f":"SUM($M1478:AU1478)*SUM(AU1480:AV1480)","v":0},{"$f":"SUM($M1478:AV1478)*SUM(AV1480:AW1480)","v":0},{"$f":"SUM($M1478:AW1478)*SUM(AW1480:AX1480)","v":0},{"$f":"SUM($M1478:AX1478)*SUM(AX1480:AY1480)","v":0},{"$f":"SUM($M1478:AY1478)*SUM(AY1480:AZ1480)","v":0},{"$f":"SUM($M1478:AZ1478)*SUM(AZ1480:BA1480)","v":0},{"$f":"SUM($M1478:BA1478)*SUM(BA1480:BB1480)","v":0},{"$f":"SUM($M1478:BB1478)*SUM(BB1480:BC1480)","v":0},{"$f":"SUM($M1478:BC1478)*SUM(BC1480:BD1480)","v":0},{"$f":"SUM($M1478:BD1478)*SUM(BD1480:BE1480)","v":0},{"$f":"SUM($M1478:BE1478)*SUM(BE1480:BF1480)","v":0},{"$f":"SUM($M1478:BF1478)*SUM(BF1480:BG1480)","v":0},{"$f":"SUM($M1478:BG1478)*SUM(BG1480:BH1480)","v":0},{"$f":"SUM($M1478:BH1478)*SUM(BH1480:BI1480)","v":0},{"$f":"SUM($M1478:BI1478)*SUM(BI1480:BJ1480)","v":0},{"$f":"SUM($M1478:BJ1478)*SUM(BJ1480:BK1480)","v":0},{"$f":"SUM($M1478:BK1478)*SUM(BK1480:BL1480)","v":0},{"$f":"SUM($M1478:BL1478)*SUM(BL1480:BM1480)","v":0},{"$f":"SUM($M1478:BM1478)*SUM(BM1480:BN1480)","v":0},{"$f":"SUM($M1478:BN1478)*SUM(BN1480:BO1480)","v":0},{"$f":"SUM($M1478:BO1478)*SUM(BO1480:BP1480)","v":0},{"$f":"SUM($M1478:BP1478)*SUM(BP1480:BQ1480)","v":0},{"$f":"SUM($M1478:BQ1478)*SUM(BQ1480:BR1480)","v":0},{"$f":"SUM($M1478:BR1478)*SUM(BR1480:BS1480)","v":0},{"$f":"SUM($M1478:BS1478)*SUM(BS1480:BT1480)","v":0},{"$f":"SUM($M1478:BT1478)*SUM(BT1480:BU1480)","v":0}]
[]
[null,null,null,"Cash flows",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"M1478*M1473","v":0},{"$f":"N1478*N1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M1490:BT1490)","v":0},null,{"$f":"SUM($M1488:M1488)-SUM($M1489:M1489)","v":0},{"$f":"SUM($M1488:N1488)-SUM($M1489:N1489)","v":0},{"$f":"SUM($M1488:O1488)-SUM($M1489:O1489)","v":0},{"$f":"SUM($M1488:P1488)-SUM($M1489:P1489)","v":0},{"$f":"SUM($M1488:Q1488)-SUM($M1489:Q1489)","v":0},{"$f":"SUM($M1488:R1488)-SUM($M1489:R1489)","v":0},{"$f":"SUM($M1488:S1488)-SUM($M1489:S1489)","v":0},{"$f":"SUM($M1488:T1488)-SUM($M1489:T1489)","v":0},{"$f":"SUM($M1488:U1488)-SUM($M1489:U1489)","v":0},{"$f":"SUM($M1488:V1488)-SUM($M1489:V1489)","v":0},{"$f":"SUM($M1488:W1488)-SUM($M1489:W1489)","v":0},{"$f":"SUM($M1488:X1488)-SUM($M1489:X1489)","v":0},{"$f":"SUM($M1488:Y1488)-SUM($M1489:Y1489)","v":0},{"$f":"SUM($M1488:Z1488)-SUM($M1489:Z1489)","v":0},{"$f":"SUM($M1488:AA1488)-SUM($M1489:AA1489)","v":0},{"$f":"SUM($M1488:AB1488)-SUM($M1489:AB1489)","v":0},{"$f":"SUM($M1488:AC1488)-SUM($M1489:AC1489)","v":0},{"$f":"SUM($M1488:AD1488)-SUM($M1489:AD1489)","v":0},{"$f":"SUM($M1488:AE1488)-SUM($M1489:AE1489)","v":0},{"$f":"SUM($M1488:AF1488)-SUM($M1489:AF1489)","v":0},{"$f":"SUM($M1488:AG1488)-SUM($M1489:AG1489)","v":0},{"$f":"SUM($M1488:AH1488)-SUM($M1489:AH1489)","v":0},{"$f":"SUM($M1488:AI1488)-SUM($M1489:AI1489)","v":0},{"$f":"SUM($M1488:AJ1488)-SUM($M1489:AJ1489)","v":0},{"$f":"SUM($M1488:AK1488)-SUM($M1489:AK1489)","v":0},{"$f":"SUM($M1488:AL1488)-SUM($M1489:AL1489)","v":0},{"$f":"SUM($M1488:AM1488)-SUM($M1489:AM1489)","v":0},{"$f":"SUM($M1488:AN1488)-SUM($M1489:AN1489)","v":0},{"$f":"SUM($M1488:AO1488)-SUM($M1489:AO1489)","v":0},{"$f":"SUM($M1488:AP1488)-SUM($M1489:AP1489)","v":0},{"$f":"SUM($M1488:AQ1488)-SUM($M1489:AQ1489)","v":0},{"$f":"SUM($M1488:AR1488)-SUM($M1489:AR1489)","v":0},{"$f":"SUM($M1488:AS1488)-SUM($M1489:AS1489)","v":0},{"$f":"SUM($M1488:AT1488)-SUM($M1489:AT1489)","v":0},{"$f":"SUM($M1488:AU1488)-SUM($M1489:AU1489)","v":0},{"$f":"SUM($M1488:AV1488)-SUM($M1489:AV1489)","v":0},{"$f":"SUM($M1488:AW1488)-SUM($M1489:AW1489)","v":0},{"$f":"SUM($M1488:AX1488)-SUM($M1489:AX1489)","v":0},{"$f":"SUM($M1488:AY1488)-SUM($M1489:AY1489)","v":0},{"$f":"SUM($M1488:AZ1488)-SUM($M1489:AZ1489)","v":0},{"$f":"SUM($M1488:BA1488)-SUM($M1489:BA1489)","v":0},{"$f":"SUM($M1488:BB1488)-SUM($M1489:BB1489)","v":0},{"$f":"SUM($M1488:BC1488)-SUM($M1489:BC1489)","v":0},{"$f":"SUM($M1488:BD1488)-SUM($M1489:BD1489)","v":0},{"$f":"SUM($M1488:BE1488)-SUM($M1489:BE1489)","v":0},{"$f":"SUM($M1488:BF1488)-SUM($M1489:BF1489)","v":0},{"$f":"SUM($M1488:BG1488)-SUM($M1489:BG1489)","v":0},{"$f":"SUM($M1488:BH1488)-SUM($M1489:BH1489)","v":0},{"$f":"SUM($M1488:BI1488)-SUM($M1489:BI1489)","v":0},{"$f":"SUM($M1488:BJ1488)-SUM($M1489:BJ1489)","v":0},{"$f":"SUM($M1488:BK1488)-SUM($M1489:BK1489)","v":0},{"$f":"SUM($M1488:BL1488)-SUM($M1489:BL1489)","v":0},{"$f":"SUM($M1488:BM1488)-SUM($M1489:BM1489)","v":0},{"$f":"SUM($M1488:BN1488)-SUM($M1489:BN1489)","v":0},{"$f":"SUM($M1488:BO1488)-SUM($M1489:BO1489)","v":0},{"$f":"SUM($M1488:BP1488)-SUM($M1489:BP1489)","v":0},{"$f":"SUM($M1488:BQ1488)-SUM($M1489:BQ1489)","v":0},{"$f":"SUM($M1488:BR1488)-SUM($M1489:BR1489)","v":0},{"$f":"SUM($M1488:BS1488)-SUM($M1489:BS1489)","v":0},{"$f":"SUM($M1488:BT1488)-SUM($M1489:BT1489)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"$H$1162","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M1487:M1487)*SUM(M1489:N1489)","v":0},{"$f":"SUM($M1487:N1487)*SUM(N1489:O1489)","v":0},{"$f":"SUM($M1487:O1487)*SUM(O1489:P1489)","v":0},{"$f":"SUM($M1487:P1487)*SUM(P1489:Q1489)","v":0},{"$f":"SUM($M1487:Q1487)*SUM(Q1489:R1489)","v":0},{"$f":"SUM($M1487:R1487)*SUM(R1489:S1489)","v":0},{"$f":"SUM($M1487:S1487)*SUM(S1489:T1489)","v":0},{"$f":"SUM($M1487:T1487)*SUM(T1489:U1489)","v":0},{"$f":"SUM($M1487:U1487)*SUM(U1489:V1489)","v":0},{"$f":"SUM($M1487:V1487)*SUM(V1489:W1489)","v":0},{"$f":"SUM($M1487:W1487)*SUM(W1489:X1489)","v":0},{"$f":"SUM($M1487:X1487)*SUM(X1489:Y1489)","v":0},{"$f":"SUM($M1487:Y1487)*SUM(Y1489:Z1489)","v":0},{"$f":"SUM($M1487:Z1487)*SUM(Z1489:AA1489)","v":0},{"$f":"SUM($M1487:AA1487)*SUM(AA1489:AB1489)","v":0},{"$f":"SUM($M1487:AB1487)*SUM(AB1489:AC1489)","v":0},{"$f":"SUM($M1487:AC1487)*SUM(AC1489:AD1489)","v":0},{"$f":"SUM($M1487:AD1487)*SUM(AD1489:AE1489)","v":0},{"$f":"SUM($M1487:AE1487)*SUM(AE1489:AF1489)","v":0},{"$f":"SUM($M1487:AF1487)*SUM(AF1489:AG1489)","v":0},{"$f":"SUM($M1487:AG1487)*SUM(AG1489:AH1489)","v":0},{"$f":"SUM($M1487:AH1487)*SUM(AH1489:AI1489)","v":0},{"$f":"SUM($M1487:AI1487)*SUM(AI1489:AJ1489)","v":0},{"$f":"SUM($M1487:AJ1487)*SUM(AJ1489:AK1489)","v":0},{"$f":"SUM($M1487:AK1487)*SUM(AK1489:AL1489)","v":0},{"$f":"SUM($M1487:AL1487)*SUM(AL1489:AM1489)","v":0},{"$f":"SUM($M1487:AM1487)*SUM(AM1489:AN1489)","v":0},{"$f":"SUM($M1487:AN1487)*SUM(AN1489:AO1489)","v":0},{"$f":"SUM($M1487:AO1487)*SUM(AO1489:AP1489)","v":0},{"$f":"SUM($M1487:AP1487)*SUM(AP1489:AQ1489)","v":0},{"$f":"SUM($M1487:AQ1487)*SUM(AQ1489:AR1489)","v":0},{"$f":"SUM($M1487:AR1487)*SUM(AR1489:AS1489)","v":0},{"$f":"SUM($M1487:AS1487)*SUM(AS1489:AT1489)","v":0},{"$f":"SUM($M1487:AT1487)*SUM(AT1489:AU1489)","v":0},{"$f":"SUM($M1487:AU1487)*SUM(AU1489:AV1489)","v":0},{"$f":"SUM($M1487:AV1487)*SUM(AV1489:AW1489)","v":0},{"$f":"SUM($M1487:AW1487)*SUM(AW1489:AX1489)","v":0},{"$f":"SUM($M1487:AX1487)*SUM(AX1489:AY1489)","v":0},{"$f":"SUM($M1487:AY1487)*SUM(AY1489:AZ1489)","v":0},{"$f":"SUM($M1487:AZ1487)*SUM(AZ1489:BA1489)","v":0},{"$f":"SUM($M1487:BA1487)*SUM(BA1489:BB1489)","v":0},{"$f":"SUM($M1487:BB1487)*SUM(BB1489:BC1489)","v":0},{"$f":"SUM($M1487:BC1487)*SUM(BC1489:BD1489)","v":0},{"$f":"SUM($M1487:BD1487)*SUM(BD1489:BE1489)","v":0},{"$f":"SUM($M1487:BE1487)*SUM(BE1489:BF1489)","v":0},{"$f":"SUM($M1487:BF1487)*SUM(BF1489:BG1489)","v":0},{"$f":"SUM($M1487:BG1487)*SUM(BG1489:BH1489)","v":0},{"$f":"SUM($M1487:BH1487)*SUM(BH1489:BI1489)","v":0},{"$f":"SUM($M1487:BI1487)*SUM(BI1489:BJ1489)","v":0},{"$f":"SUM($M1487:BJ1487)*SUM(BJ1489:BK1489)","v":0},{"$f":"SUM($M1487:BK1487)*SUM(BK1489:BL1489)","v":0},{"$f":"SUM($M1487:BL1487)*SUM(BL1489:BM1489)","v":0},{"$f":"SUM($M1487:BM1487)*SUM(BM1489:BN1489)","v":0},{"$f":"SUM($M1487:BN1487)*SUM(BN1489:BO1489)","v":0},{"$f":"SUM($M1487:BO1487)*SUM(BO1489:BP1489)","v":0},{"$f":"SUM($M1487:BP1487)*SUM(BP1489:BQ1489)","v":0},{"$f":"SUM($M1487:BQ1487)*SUM(BQ1489:BR1489)","v":0},{"$f":"SUM($M1487:BR1487)*SUM(BR1489:BS1489)","v":0},{"$f":"SUM($M1487:BS1487)*SUM(BS1489:BT1489)","v":0},{"$f":"SUM($M1487:BT1487)*SUM(BT1489:BU1489)","v":0}]
[null,null,{"$f":"MAX(C$961:C1494)+1","v":4},"GRAPH 17: SOURCES AND USES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"Asset sales to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1_FS!M404*(dcSAEntity=1) + OpCo2_FS!M404*(dcSAEntity=2) + OpCo3_FS!M404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!N404*(dcSAEntity=1) + OpCo2_FS!N404*(dcSAEntity=2) + OpCo3_FS!N404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!O404*(dcSAEntity=1) + OpCo2_FS!O404*(dcSAEntity=2) + OpCo3_FS!O404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!P404*(dcSAEntity=1) + OpCo2_FS!P404*(dcSAEntity=2) + OpCo3_FS!P404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Q404*(dcSAEntity=1) + OpCo2_FS!Q404*(dcSAEntity=2) + OpCo3_FS!Q404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!R404*(dcSAEntity=1) + OpCo2_FS!R404*(dcSAEntity=2) + OpCo3_FS!R404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!S404*(dcSAEntity=1) + OpCo2_FS!S404*(dcSAEntity=2) + OpCo3_FS!S404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!T404*(dcSAEntity=1) + OpCo2_FS!T404*(dcSAEntity=2) + OpCo3_FS!T404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!U404*(dcSAEntity=1) + OpCo2_FS!U404*(dcSAEntity=2) + OpCo3_FS!U404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!V404*(dcSAEntity=1) + OpCo2_FS!V404*(dcSAEntity=2) + OpCo3_FS!V404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!W404*(dcSAEntity=1) + OpCo2_FS!W404*(dcSAEntity=2) + OpCo3_FS!W404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!X404*(dcSAEntity=1) + OpCo2_FS!X404*(dcSAEntity=2) + OpCo3_FS!X404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Y404*(dcSAEntity=1) + OpCo2_FS!Y404*(dcSAEntity=2) + OpCo3_FS!Y404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Z404*(dcSAEntity=1) + OpCo2_FS!Z404*(dcSAEntity=2) + OpCo3_FS!Z404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AA404*(dcSAEntity=1) + OpCo2_FS!AA404*(dcSAEntity=2) + OpCo3_FS!AA404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AB404*(dcSAEntity=1) + OpCo2_FS!AB404*(dcSAEntity=2) + OpCo3_FS!AB404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AC404*(dcSAEntity=1) + OpCo2_FS!AC404*(dcSAEntity=2) + OpCo3_FS!AC404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AD404*(dcSAEntity=1) + OpCo2_FS!AD404*(dcSAEntity=2) + OpCo3_FS!AD404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AE404*(dcSAEntity=1) + OpCo2_FS!AE404*(dcSAEntity=2) + OpCo3_FS!AE404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AF404*(dcSAEntity=1) + OpCo2_FS!AF404*(dcSAEntity=2) + OpCo3_FS!AF404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AG404*(dcSAEntity=1) + OpCo2_FS!AG404*(dcSAEntity=2) + OpCo3_FS!AG404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AH404*(dcSAEntity=1) + OpCo2_FS!AH404*(dcSAEntity=2) + OpCo3_FS!AH404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AI404*(dcSAEntity=1) + OpCo2_FS!AI404*(dcSAEntity=2) + OpCo3_FS!AI404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AJ404*(dcSAEntity=1) + OpCo2_FS!AJ404*(dcSAEntity=2) + OpCo3_FS!AJ404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AK404*(dcSAEntity=1) + OpCo2_FS!AK404*(dcSAEntity=2) + OpCo3_FS!AK404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AL404*(dcSAEntity=1) + OpCo2_FS!AL404*(dcSAEntity=2) + OpCo3_FS!AL404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AM404*(dcSAEntity=1) + OpCo2_FS!AM404*(dcSAEntity=2) + OpCo3_FS!AM404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AN404*(dcSAEntity=1) + OpCo2_FS!AN404*(dcSAEntity=2) + OpCo3_FS!AN404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AO404*(dcSAEntity=1) + OpCo2_FS!AO404*(dcSAEntity=2) + OpCo3_FS!AO404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AP404*(dcSAEntity=1) + OpCo2_FS!AP404*(dcSAEntity=2) + OpCo3_FS!AP404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AQ404*(dcSAEntity=1) + OpCo2_FS!AQ404*(dcSAEntity=2) + OpCo3_FS!AQ404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AR404*(dcSAEntity=1) + OpCo2_FS!AR404*(dcSAEntity=2) + OpCo3_FS!AR404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AS404*(dcSAEntity=1) + OpCo2_FS!AS404*(dcSAEntity=2) + OpCo3_FS!AS404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AT404*(dcSAEntity=1) + OpCo2_FS!AT404*(dcSAEntity=2) + OpCo3_FS!AT404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AU404*(dcSAEntity=1) + OpCo2_FS!AU404*(dcSAEntity=2) + OpCo3_FS!AU404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AV404*(dcSAEntity=1) + OpCo2_FS!AV404*(dcSAEntity=2) + OpCo3_FS!AV404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AW404*(dcSAEntity=1) + OpCo2_FS!AW404*(dcSAEntity=2) + OpCo3_FS!AW404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AX404*(dcSAEntity=1) + OpCo2_FS!AX404*(dcSAEntity=2) + OpCo3_FS!AX404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AY404*(dcSAEntity=1) + OpCo2_FS!AY404*(dcSAEntity=2) + OpCo3_FS!AY404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AZ404*(dcSAEntity=1) + OpCo2_FS!AZ404*(dcSAEntity=2) + OpCo3_FS!AZ404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BA404*(dcSAEntity=1) + OpCo2_FS!BA404*(dcSAEntity=2) + OpCo3_FS!BA404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BB404*(dcSAEntity=1) + OpCo2_FS!BB404*(dcSAEntity=2) + OpCo3_FS!BB404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BC404*(dcSAEntity=1) + OpCo2_FS!BC404*(dcSAEntity=2) + OpCo3_FS!BC404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BD404*(dcSAEntity=1) + OpCo2_FS!BD404*(dcSAEntity=2) + OpCo3_FS!BD404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BE404*(dcSAEntity=1) + OpCo2_FS!BE404*(dcSAEntity=2) + OpCo3_FS!BE404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BF404*(dcSAEntity=1) + OpCo2_FS!BF404*(dcSAEntity=2) + OpCo3_FS!BF404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BG404*(dcSAEntity=1) + OpCo2_FS!BG404*(dcSAEntity=2) + OpCo3_FS!BG404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BH404*(dcSAEntity=1) + OpCo2_FS!BH404*(dcSAEntity=2) + OpCo3_FS!BH404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BI404*(dcSAEntity=1) + OpCo2_FS!BI404*(dcSAEntity=2) + OpCo3_FS!BI404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BJ404*(dcSAEntity=1) + OpCo2_FS!BJ404*(dcSAEntity=2) + OpCo3_FS!BJ404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BK404*(dcSAEntity=1) + OpCo2_FS!BK404*(dcSAEntity=2) + OpCo3_FS!BK404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BL404*(dcSAEntity=1) + OpCo2_FS!BL404*(dcSAEntity=2) + OpCo3_FS!BL404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BM404*(dcSAEntity=1) + OpCo2_FS!BM404*(dcSAEntity=2) + OpCo3_FS!BM404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BN404*(dcSAEntity=1) + OpCo2_FS!BN404*(dcSAEntity=2) + OpCo3_FS!BN404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BO404*(dcSAEntity=1) + OpCo2_FS!BO404*(dcSAEntity=2) + OpCo3_FS!BO404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BP404*(dcSAEntity=1) + OpCo2_FS!BP404*(dcSAEntity=2) + OpCo3_FS!BP404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BQ404*(dcSAEntity=1) + OpCo2_FS!BQ404*(dcSAEntity=2) + OpCo3_FS!BQ404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BR404*(dcSAEntity=1) + OpCo2_FS!BR404*(dcSAEntity=2) + OpCo3_FS!BR404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BS404*(dcSAEntity=1) + OpCo2_FS!BS404*(dcSAEntity=2) + OpCo3_FS!BS404*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BT404*(dcSAEntity=1) + OpCo2_FS!BT404*(dcSAEntity=2) + OpCo3_FS!BT404*(dcSAEntity=3)","v":0}]
[null,null,null,"Debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1_FS!M413*(dcSAEntity=1) + OpCo2_FS!M413*(dcSAEntity=2) + OpCo3_FS!M413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!N413*(dcSAEntity=1) + OpCo2_FS!N413*(dcSAEntity=2) + OpCo3_FS!N413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!O413*(dcSAEntity=1) + OpCo2_FS!O413*(dcSAEntity=2) + OpCo3_FS!O413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!P413*(dcSAEntity=1) + OpCo2_FS!P413*(dcSAEntity=2) + OpCo3_FS!P413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Q413*(dcSAEntity=1) + OpCo2_FS!Q413*(dcSAEntity=2) + OpCo3_FS!Q413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!R413*(dcSAEntity=1) + OpCo2_FS!R413*(dcSAEntity=2) + OpCo3_FS!R413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!S413*(dcSAEntity=1) + OpCo2_FS!S413*(dcSAEntity=2) + OpCo3_FS!S413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!T413*(dcSAEntity=1) + OpCo2_FS!T413*(dcSAEntity=2) + OpCo3_FS!T413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!U413*(dcSAEntity=1) + OpCo2_FS!U413*(dcSAEntity=2) + OpCo3_FS!U413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!V413*(dcSAEntity=1) + OpCo2_FS!V413*(dcSAEntity=2) + OpCo3_FS!V413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!W413*(dcSAEntity=1) + OpCo2_FS!W413*(dcSAEntity=2) + OpCo3_FS!W413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!X413*(dcSAEntity=1) + OpCo2_FS!X413*(dcSAEntity=2) + OpCo3_FS!X413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Y413*(dcSAEntity=1) + OpCo2_FS!Y413*(dcSAEntity=2) + OpCo3_FS!Y413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Z413*(dcSAEntity=1) + OpCo2_FS!Z413*(dcSAEntity=2) + OpCo3_FS!Z413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AA413*(dcSAEntity=1) + OpCo2_FS!AA413*(dcSAEntity=2) + OpCo3_FS!AA413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AB413*(dcSAEntity=1) + OpCo2_FS!AB413*(dcSAEntity=2) + OpCo3_FS!AB413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AC413*(dcSAEntity=1) + OpCo2_FS!AC413*(dcSAEntity=2) + OpCo3_FS!AC413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AD413*(dcSAEntity=1) + OpCo2_FS!AD413*(dcSAEntity=2) + OpCo3_FS!AD413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AE413*(dcSAEntity=1) + OpCo2_FS!AE413*(dcSAEntity=2) + OpCo3_FS!AE413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AF413*(dcSAEntity=1) + OpCo2_FS!AF413*(dcSAEntity=2) + OpCo3_FS!AF413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AG413*(dcSAEntity=1) + OpCo2_FS!AG413*(dcSAEntity=2) + OpCo3_FS!AG413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AH413*(dcSAEntity=1) + OpCo2_FS!AH413*(dcSAEntity=2) + OpCo3_FS!AH413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AI413*(dcSAEntity=1) + OpCo2_FS!AI413*(dcSAEntity=2) + OpCo3_FS!AI413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AJ413*(dcSAEntity=1) + OpCo2_FS!AJ413*(dcSAEntity=2) + OpCo3_FS!AJ413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AK413*(dcSAEntity=1) + OpCo2_FS!AK413*(dcSAEntity=2) + OpCo3_FS!AK413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AL413*(dcSAEntity=1) + OpCo2_FS!AL413*(dcSAEntity=2) + OpCo3_FS!AL413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AM413*(dcSAEntity=1) + OpCo2_FS!AM413*(dcSAEntity=2) + OpCo3_FS!AM413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AN413*(dcSAEntity=1) + OpCo2_FS!AN413*(dcSAEntity=2) + OpCo3_FS!AN413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AO413*(dcSAEntity=1) + OpCo2_FS!AO413*(dcSAEntity=2) + OpCo3_FS!AO413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AP413*(dcSAEntity=1) + OpCo2_FS!AP413*(dcSAEntity=2) + OpCo3_FS!AP413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AQ413*(dcSAEntity=1) + OpCo2_FS!AQ413*(dcSAEntity=2) + OpCo3_FS!AQ413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AR413*(dcSAEntity=1) + OpCo2_FS!AR413*(dcSAEntity=2) + OpCo3_FS!AR413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AS413*(dcSAEntity=1) + OpCo2_FS!AS413*(dcSAEntity=2) + OpCo3_FS!AS413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AT413*(dcSAEntity=1) + OpCo2_FS!AT413*(dcSAEntity=2) + OpCo3_FS!AT413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AU413*(dcSAEntity=1) + OpCo2_FS!AU413*(dcSAEntity=2) + OpCo3_FS!AU413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AV413*(dcSAEntity=1) + OpCo2_FS!AV413*(dcSAEntity=2) + OpCo3_FS!AV413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AW413*(dcSAEntity=1) + OpCo2_FS!AW413*(dcSAEntity=2) + OpCo3_FS!AW413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AX413*(dcSAEntity=1) + OpCo2_FS!AX413*(dcSAEntity=2) + OpCo3_FS!AX413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AY413*(dcSAEntity=1) + OpCo2_FS!AY413*(dcSAEntity=2) + OpCo3_FS!AY413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AZ413*(dcSAEntity=1) + OpCo2_FS!AZ413*(dcSAEntity=2) + OpCo3_FS!AZ413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BA413*(dcSAEntity=1) + OpCo2_FS!BA413*(dcSAEntity=2) + OpCo3_FS!BA413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BB413*(dcSAEntity=1) + OpCo2_FS!BB413*(dcSAEntity=2) + OpCo3_FS!BB413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BC413*(dcSAEntity=1) + OpCo2_FS!BC413*(dcSAEntity=2) + OpCo3_FS!BC413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BD413*(dcSAEntity=1) + OpCo2_FS!BD413*(dcSAEntity=2) + OpCo3_FS!BD413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BE413*(dcSAEntity=1) + OpCo2_FS!BE413*(dcSAEntity=2) + OpCo3_FS!BE413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BF413*(dcSAEntity=1) + OpCo2_FS!BF413*(dcSAEntity=2) + OpCo3_FS!BF413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BG413*(dcSAEntity=1) + OpCo2_FS!BG413*(dcSAEntity=2) + OpCo3_FS!BG413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BH413*(dcSAEntity=1) + OpCo2_FS!BH413*(dcSAEntity=2) + OpCo3_FS!BH413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BI413*(dcSAEntity=1) + OpCo2_FS!BI413*(dcSAEntity=2) + OpCo3_FS!BI413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BJ413*(dcSAEntity=1) + OpCo2_FS!BJ413*(dcSAEntity=2) + OpCo3_FS!BJ413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BK413*(dcSAEntity=1) + OpCo2_FS!BK413*(dcSAEntity=2) + OpCo3_FS!BK413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BL413*(dcSAEntity=1) + OpCo2_FS!BL413*(dcSAEntity=2) + OpCo3_FS!BL413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BM413*(dcSAEntity=1) + OpCo2_FS!BM413*(dcSAEntity=2) + OpCo3_FS!BM413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BN413*(dcSAEntity=1) + OpCo2_FS!BN413*(dcSAEntity=2) + OpCo3_FS!BN413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BO413*(dcSAEntity=1) + OpCo2_FS!BO413*(dcSAEntity=2) + OpCo3_FS!BO413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BP413*(dcSAEntity=1) + OpCo2_FS!BP413*(dcSAEntity=2) + OpCo3_FS!BP413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BQ413*(dcSAEntity=1) + OpCo2_FS!BQ413*(dcSAEntity=2) + OpCo3_FS!BQ413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BR413*(dcSAEntity=1) + OpCo2_FS!BR413*(dcSAEntity=2) + OpCo3_FS!BR413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BS413*(dcSAEntity=1) + OpCo2_FS!BS413*(dcSAEntity=2) + OpCo3_FS!BS413*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BT413*(dcSAEntity=1) + OpCo2_FS!BT413*(dcSAEntity=2) + OpCo3_FS!BT413*(dcSAEntity=3)","v":0}]
[null,null,null,"USES"]
[null,null,null,"Capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo1_FS!M401:M403,OpCo1_FS!M405)*(dcSAEntity=1) - SUM(OpCo2_FS!M401:M403,OpCo2_FS!M405)*(dcSAEntity=2) - SUM(OpCo3_FS!M401:M403,OpCo3_FS!M405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!N401:N403,OpCo1_FS!N405)*(dcSAEntity=1) - SUM(OpCo2_FS!N401:N403,OpCo2_FS!N405)*(dcSAEntity=2) - SUM(OpCo3_FS!N401:N403,OpCo3_FS!N405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!O401:O403,OpCo1_FS!O405)*(dcSAEntity=1) - SUM(OpCo2_FS!O401:O403,OpCo2_FS!O405)*(dcSAEntity=2) - SUM(OpCo3_FS!O401:O403,OpCo3_FS!O405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!P401:P403,OpCo1_FS!P405)*(dcSAEntity=1) - SUM(OpCo2_FS!P401:P403,OpCo2_FS!P405)*(dcSAEntity=2) - SUM(OpCo3_FS!P401:P403,OpCo3_FS!P405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Q401:Q403,OpCo1_FS!Q405)*(dcSAEntity=1) - SUM(OpCo2_FS!Q401:Q403,OpCo2_FS!Q405)*(dcSAEntity=2) - SUM(OpCo3_FS!Q401:Q403,OpCo3_FS!Q405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!R401:R403,OpCo1_FS!R405)*(dcSAEntity=1) - SUM(OpCo2_FS!R401:R403,OpCo2_FS!R405)*(dcSAEntity=2) - SUM(OpCo3_FS!R401:R403,OpCo3_FS!R405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!S401:S403,OpCo1_FS!S405)*(dcSAEntity=1) - SUM(OpCo2_FS!S401:S403,OpCo2_FS!S405)*(dcSAEntity=2) - SUM(OpCo3_FS!S401:S403,OpCo3_FS!S405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!T401:T403,OpCo1_FS!T405)*(dcSAEntity=1) - SUM(OpCo2_FS!T401:T403,OpCo2_FS!T405)*(dcSAEntity=2) - SUM(OpCo3_FS!T401:T403,OpCo3_FS!T405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!U401:U403,OpCo1_FS!U405)*(dcSAEntity=1) - SUM(OpCo2_FS!U401:U403,OpCo2_FS!U405)*(dcSAEntity=2) - SUM(OpCo3_FS!U401:U403,OpCo3_FS!U405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!V401:V403,OpCo1_FS!V405)*(dcSAEntity=1) - SUM(OpCo2_FS!V401:V403,OpCo2_FS!V405)*(dcSAEntity=2) - SUM(OpCo3_FS!V401:V403,OpCo3_FS!V405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!W401:W403,OpCo1_FS!W405)*(dcSAEntity=1) - SUM(OpCo2_FS!W401:W403,OpCo2_FS!W405)*(dcSAEntity=2) - SUM(OpCo3_FS!W401:W403,OpCo3_FS!W405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!X401:X403,OpCo1_FS!X405)*(dcSAEntity=1) - SUM(OpCo2_FS!X401:X403,OpCo2_FS!X405)*(dcSAEntity=2) - SUM(OpCo3_FS!X401:X403,OpCo3_FS!X405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Y401:Y403,OpCo1_FS!Y405)*(dcSAEntity=1) - SUM(OpCo2_FS!Y401:Y403,OpCo2_FS!Y405)*(dcSAEntity=2) - SUM(OpCo3_FS!Y401:Y403,OpCo3_FS!Y405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Z401:Z403,OpCo1_FS!Z405)*(dcSAEntity=1) - SUM(OpCo2_FS!Z401:Z403,OpCo2_FS!Z405)*(dcSAEntity=2) - SUM(OpCo3_FS!Z401:Z403,OpCo3_FS!Z405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AA401:AA403,OpCo1_FS!AA405)*(dcSAEntity=1) - SUM(OpCo2_FS!AA401:AA403,OpCo2_FS!AA405)*(dcSAEntity=2) - SUM(OpCo3_FS!AA401:AA403,OpCo3_FS!AA405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AB401:AB403,OpCo1_FS!AB405)*(dcSAEntity=1) - SUM(OpCo2_FS!AB401:AB403,OpCo2_FS!AB405)*(dcSAEntity=2) - SUM(OpCo3_FS!AB401:AB403,OpCo3_FS!AB405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AC401:AC403,OpCo1_FS!AC405)*(dcSAEntity=1) - SUM(OpCo2_FS!AC401:AC403,OpCo2_FS!AC405)*(dcSAEntity=2) - SUM(OpCo3_FS!AC401:AC403,OpCo3_FS!AC405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AD401:AD403,OpCo1_FS!AD405)*(dcSAEntity=1) - SUM(OpCo2_FS!AD401:AD403,OpCo2_FS!AD405)*(dcSAEntity=2) - SUM(OpCo3_FS!AD401:AD403,OpCo3_FS!AD405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AE401:AE403,OpCo1_FS!AE405)*(dcSAEntity=1) - SUM(OpCo2_FS!AE401:AE403,OpCo2_FS!AE405)*(dcSAEntity=2) - SUM(OpCo3_FS!AE401:AE403,OpCo3_FS!AE405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AF401:AF403,OpCo1_FS!AF405)*(dcSAEntity=1) - SUM(OpCo2_FS!AF401:AF403,OpCo2_FS!AF405)*(dcSAEntity=2) - SUM(OpCo3_FS!AF401:AF403,OpCo3_FS!AF405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AG401:AG403,OpCo1_FS!AG405)*(dcSAEntity=1) - SUM(OpCo2_FS!AG401:AG403,OpCo2_FS!AG405)*(dcSAEntity=2) - SUM(OpCo3_FS!AG401:AG403,OpCo3_FS!AG405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AH401:AH403,OpCo1_FS!AH405)*(dcSAEntity=1) - SUM(OpCo2_FS!AH401:AH403,OpCo2_FS!AH405)*(dcSAEntity=2) - SUM(OpCo3_FS!AH401:AH403,OpCo3_FS!AH405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AI401:AI403,OpCo1_FS!AI405)*(dcSAEntity=1) - SUM(OpCo2_FS!AI401:AI403,OpCo2_FS!AI405)*(dcSAEntity=2) - SUM(OpCo3_FS!AI401:AI403,OpCo3_FS!AI405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AJ401:AJ403,OpCo1_FS!AJ405)*(dcSAEntity=1) - SUM(OpCo2_FS!AJ401:AJ403,OpCo2_FS!AJ405)*(dcSAEntity=2) - SUM(OpCo3_FS!AJ401:AJ403,OpCo3_FS!AJ405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AK401:AK403,OpCo1_FS!AK405)*(dcSAEntity=1) - SUM(OpCo2_FS!AK401:AK403,OpCo2_FS!AK405)*(dcSAEntity=2) - SUM(OpCo3_FS!AK401:AK403,OpCo3_FS!AK405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AL401:AL403,OpCo1_FS!AL405)*(dcSAEntity=1) - SUM(OpCo2_FS!AL401:AL403,OpCo2_FS!AL405)*(dcSAEntity=2) - SUM(OpCo3_FS!AL401:AL403,OpCo3_FS!AL405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AM401:AM403,OpCo1_FS!AM405)*(dcSAEntity=1) - SUM(OpCo2_FS!AM401:AM403,OpCo2_FS!AM405)*(dcSAEntity=2) - SUM(OpCo3_FS!AM401:AM403,OpCo3_FS!AM405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AN401:AN403,OpCo1_FS!AN405)*(dcSAEntity=1) - SUM(OpCo2_FS!AN401:AN403,OpCo2_FS!AN405)*(dcSAEntity=2) - SUM(OpCo3_FS!AN401:AN403,OpCo3_FS!AN405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AO401:AO403,OpCo1_FS!AO405)*(dcSAEntity=1) - SUM(OpCo2_FS!AO401:AO403,OpCo2_FS!AO405)*(dcSAEntity=2) - SUM(OpCo3_FS!AO401:AO403,OpCo3_FS!AO405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AP401:AP403,OpCo1_FS!AP405)*(dcSAEntity=1) - SUM(OpCo2_FS!AP401:AP403,OpCo2_FS!AP405)*(dcSAEntity=2) - SUM(OpCo3_FS!AP401:AP403,OpCo3_FS!AP405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AQ401:AQ403,OpCo1_FS!AQ405)*(dcSAEntity=1) - SUM(OpCo2_FS!AQ401:AQ403,OpCo2_FS!AQ405)*(dcSAEntity=2) - SUM(OpCo3_FS!AQ401:AQ403,OpCo3_FS!AQ405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AR401:AR403,OpCo1_FS!AR405)*(dcSAEntity=1) - SUM(OpCo2_FS!AR401:AR403,OpCo2_FS!AR405)*(dcSAEntity=2) - SUM(OpCo3_FS!AR401:AR403,OpCo3_FS!AR405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AS401:AS403,OpCo1_FS!AS405)*(dcSAEntity=1) - SUM(OpCo2_FS!AS401:AS403,OpCo2_FS!AS405)*(dcSAEntity=2) - SUM(OpCo3_FS!AS401:AS403,OpCo3_FS!AS405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AT401:AT403,OpCo1_FS!AT405)*(dcSAEntity=1) - SUM(OpCo2_FS!AT401:AT403,OpCo2_FS!AT405)*(dcSAEntity=2) - SUM(OpCo3_FS!AT401:AT403,OpCo3_FS!AT405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AU401:AU403,OpCo1_FS!AU405)*(dcSAEntity=1) - SUM(OpCo2_FS!AU401:AU403,OpCo2_FS!AU405)*(dcSAEntity=2) - SUM(OpCo3_FS!AU401:AU403,OpCo3_FS!AU405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AV401:AV403,OpCo1_FS!AV405)*(dcSAEntity=1) - SUM(OpCo2_FS!AV401:AV403,OpCo2_FS!AV405)*(dcSAEntity=2) - SUM(OpCo3_FS!AV401:AV403,OpCo3_FS!AV405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AW401:AW403,OpCo1_FS!AW405)*(dcSAEntity=1) - SUM(OpCo2_FS!AW401:AW403,OpCo2_FS!AW405)*(dcSAEntity=2) - SUM(OpCo3_FS!AW401:AW403,OpCo3_FS!AW405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AX401:AX403,OpCo1_FS!AX405)*(dcSAEntity=1) - SUM(OpCo2_FS!AX401:AX403,OpCo2_FS!AX405)*(dcSAEntity=2) - SUM(OpCo3_FS!AX401:AX403,OpCo3_FS!AX405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AY401:AY403,OpCo1_FS!AY405)*(dcSAEntity=1) - SUM(OpCo2_FS!AY401:AY403,OpCo2_FS!AY405)*(dcSAEntity=2) - SUM(OpCo3_FS!AY401:AY403,OpCo3_FS!AY405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AZ401:AZ403,OpCo1_FS!AZ405)*(dcSAEntity=1) - SUM(OpCo2_FS!AZ401:AZ403,OpCo2_FS!AZ405)*(dcSAEntity=2) - SUM(OpCo3_FS!AZ401:AZ403,OpCo3_FS!AZ405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BA401:BA403,OpCo1_FS!BA405)*(dcSAEntity=1) - SUM(OpCo2_FS!BA401:BA403,OpCo2_FS!BA405)*(dcSAEntity=2) - SUM(OpCo3_FS!BA401:BA403,OpCo3_FS!BA405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BB401:BB403,OpCo1_FS!BB405)*(dcSAEntity=1) - SUM(OpCo2_FS!BB401:BB403,OpCo2_FS!BB405)*(dcSAEntity=2) - SUM(OpCo3_FS!BB401:BB403,OpCo3_FS!BB405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BC401:BC403,OpCo1_FS!BC405)*(dcSAEntity=1) - SUM(OpCo2_FS!BC401:BC403,OpCo2_FS!BC405)*(dcSAEntity=2) - SUM(OpCo3_FS!BC401:BC403,OpCo3_FS!BC405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BD401:BD403,OpCo1_FS!BD405)*(dcSAEntity=1) - SUM(OpCo2_FS!BD401:BD403,OpCo2_FS!BD405)*(dcSAEntity=2) - SUM(OpCo3_FS!BD401:BD403,OpCo3_FS!BD405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BE401:BE403,OpCo1_FS!BE405)*(dcSAEntity=1) - SUM(OpCo2_FS!BE401:BE403,OpCo2_FS!BE405)*(dcSAEntity=2) - SUM(OpCo3_FS!BE401:BE403,OpCo3_FS!BE405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BF401:BF403,OpCo1_FS!BF405)*(dcSAEntity=1) - SUM(OpCo2_FS!BF401:BF403,OpCo2_FS!BF405)*(dcSAEntity=2) - SUM(OpCo3_FS!BF401:BF403,OpCo3_FS!BF405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BG401:BG403,OpCo1_FS!BG405)*(dcSAEntity=1) - SUM(OpCo2_FS!BG401:BG403,OpCo2_FS!BG405)*(dcSAEntity=2) - SUM(OpCo3_FS!BG401:BG403,OpCo3_FS!BG405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BH401:BH403,OpCo1_FS!BH405)*(dcSAEntity=1) - SUM(OpCo2_FS!BH401:BH403,OpCo2_FS!BH405)*(dcSAEntity=2) - SUM(OpCo3_FS!BH401:BH403,OpCo3_FS!BH405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BI401:BI403,OpCo1_FS!BI405)*(dcSAEntity=1) - SUM(OpCo2_FS!BI401:BI403,OpCo2_FS!BI405)*(dcSAEntity=2) - SUM(OpCo3_FS!BI401:BI403,OpCo3_FS!BI405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BJ401:BJ403,OpCo1_FS!BJ405)*(dcSAEntity=1) - SUM(OpCo2_FS!BJ401:BJ403,OpCo2_FS!BJ405)*(dcSAEntity=2) - SUM(OpCo3_FS!BJ401:BJ403,OpCo3_FS!BJ405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BK401:BK403,OpCo1_FS!BK405)*(dcSAEntity=1) - SUM(OpCo2_FS!BK401:BK403,OpCo2_FS!BK405)*(dcSAEntity=2) - SUM(OpCo3_FS!BK401:BK403,OpCo3_FS!BK405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BL401:BL403,OpCo1_FS!BL405)*(dcSAEntity=1) - SUM(OpCo2_FS!BL401:BL403,OpCo2_FS!BL405)*(dcSAEntity=2) - SUM(OpCo3_FS!BL401:BL403,OpCo3_FS!BL405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BM401:BM403,OpCo1_FS!BM405)*(dcSAEntity=1) - SUM(OpCo2_FS!BM401:BM403,OpCo2_FS!BM405)*(dcSAEntity=2) - SUM(OpCo3_FS!BM401:BM403,OpCo3_FS!BM405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BN401:BN403,OpCo1_FS!BN405)*(dcSAEntity=1) - SUM(OpCo2_FS!BN401:BN403,OpCo2_FS!BN405)*(dcSAEntity=2) - SUM(OpCo3_FS!BN401:BN403,OpCo3_FS!BN405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BO401:BO403,OpCo1_FS!BO405)*(dcSAEntity=1) - SUM(OpCo2_FS!BO401:BO403,OpCo2_FS!BO405)*(dcSAEntity=2) - SUM(OpCo3_FS!BO401:BO403,OpCo3_FS!BO405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BP401:BP403,OpCo1_FS!BP405)*(dcSAEntity=1) - SUM(OpCo2_FS!BP401:BP403,OpCo2_FS!BP405)*(dcSAEntity=2) - SUM(OpCo3_FS!BP401:BP403,OpCo3_FS!BP405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BQ401:BQ403,OpCo1_FS!BQ405)*(dcSAEntity=1) - SUM(OpCo2_FS!BQ401:BQ403,OpCo2_FS!BQ405)*(dcSAEntity=2) - SUM(OpCo3_FS!BQ401:BQ403,OpCo3_FS!BQ405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BR401:BR403,OpCo1_FS!BR405)*(dcSAEntity=1) - SUM(OpCo2_FS!BR401:BR403,OpCo2_FS!BR405)*(dcSAEntity=2) - SUM(OpCo3_FS!BR401:BR403,OpCo3_FS!BR405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BS401:BS403,OpCo1_FS!BS405)*(dcSAEntity=1) - SUM(OpCo2_FS!BS401:BS403,OpCo2_FS!BS405)*(dcSAEntity=2) - SUM(OpCo3_FS!BS401:BS403,OpCo3_FS!BS405)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BT401:BT403,OpCo1_FS!BT405)*(dcSAEntity=1) - SUM(OpCo2_FS!BT401:BT403,OpCo2_FS!BT405)*(dcSAEntity=2) - SUM(OpCo3_FS!BT401:BT403,OpCo3_FS!BT405)*(dcSAEntity=3)","v":0}]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo1_FS!M392:M393)*(dcSAEntity=1) - SUM(OpCo2_FS!M392:M393)*(dcSAEntity=2) - SUM(OpCo3_FS!M392:M393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!N392:N393)*(dcSAEntity=1) - SUM(OpCo2_FS!N392:N393)*(dcSAEntity=2) - SUM(OpCo3_FS!N392:N393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!O392:O393)*(dcSAEntity=1) - SUM(OpCo2_FS!O392:O393)*(dcSAEntity=2) - SUM(OpCo3_FS!O392:O393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!P392:P393)*(dcSAEntity=1) - SUM(OpCo2_FS!P392:P393)*(dcSAEntity=2) - SUM(OpCo3_FS!P392:P393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Q392:Q393)*(dcSAEntity=1) - SUM(OpCo2_FS!Q392:Q393)*(dcSAEntity=2) - SUM(OpCo3_FS!Q392:Q393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!R392:R393)*(dcSAEntity=1) - SUM(OpCo2_FS!R392:R393)*(dcSAEntity=2) - SUM(OpCo3_FS!R392:R393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!S392:S393)*(dcSAEntity=1) - SUM(OpCo2_FS!S392:S393)*(dcSAEntity=2) - SUM(OpCo3_FS!S392:S393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!T392:T393)*(dcSAEntity=1) - SUM(OpCo2_FS!T392:T393)*(dcSAEntity=2) - SUM(OpCo3_FS!T392:T393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!U392:U393)*(dcSAEntity=1) - SUM(OpCo2_FS!U392:U393)*(dcSAEntity=2) - SUM(OpCo3_FS!U392:U393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!V392:V393)*(dcSAEntity=1) - SUM(OpCo2_FS!V392:V393)*(dcSAEntity=2) - SUM(OpCo3_FS!V392:V393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!W392:W393)*(dcSAEntity=1) - SUM(OpCo2_FS!W392:W393)*(dcSAEntity=2) - SUM(OpCo3_FS!W392:W393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!X392:X393)*(dcSAEntity=1) - SUM(OpCo2_FS!X392:X393)*(dcSAEntity=2) - SUM(OpCo3_FS!X392:X393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Y392:Y393)*(dcSAEntity=1) - SUM(OpCo2_FS!Y392:Y393)*(dcSAEntity=2) - SUM(OpCo3_FS!Y392:Y393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Z392:Z393)*(dcSAEntity=1) - SUM(OpCo2_FS!Z392:Z393)*(dcSAEntity=2) - SUM(OpCo3_FS!Z392:Z393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AA392:AA393)*(dcSAEntity=1) - SUM(OpCo2_FS!AA392:AA393)*(dcSAEntity=2) - SUM(OpCo3_FS!AA392:AA393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AB392:AB393)*(dcSAEntity=1) - SUM(OpCo2_FS!AB392:AB393)*(dcSAEntity=2) - SUM(OpCo3_FS!AB392:AB393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AC392:AC393)*(dcSAEntity=1) - SUM(OpCo2_FS!AC392:AC393)*(dcSAEntity=2) - SUM(OpCo3_FS!AC392:AC393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AD392:AD393)*(dcSAEntity=1) - SUM(OpCo2_FS!AD392:AD393)*(dcSAEntity=2) - SUM(OpCo3_FS!AD392:AD393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AE392:AE393)*(dcSAEntity=1) - SUM(OpCo2_FS!AE392:AE393)*(dcSAEntity=2) - SUM(OpCo3_FS!AE392:AE393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AF392:AF393)*(dcSAEntity=1) - SUM(OpCo2_FS!AF392:AF393)*(dcSAEntity=2) - SUM(OpCo3_FS!AF392:AF393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AG392:AG393)*(dcSAEntity=1) - SUM(OpCo2_FS!AG392:AG393)*(dcSAEntity=2) - SUM(OpCo3_FS!AG392:AG393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AH392:AH393)*(dcSAEntity=1) - SUM(OpCo2_FS!AH392:AH393)*(dcSAEntity=2) - SUM(OpCo3_FS!AH392:AH393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AI392:AI393)*(dcSAEntity=1) - SUM(OpCo2_FS!AI392:AI393)*(dcSAEntity=2) - SUM(OpCo3_FS!AI392:AI393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AJ392:AJ393)*(dcSAEntity=1) - SUM(OpCo2_FS!AJ392:AJ393)*(dcSAEntity=2) - SUM(OpCo3_FS!AJ392:AJ393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AK392:AK393)*(dcSAEntity=1) - SUM(OpCo2_FS!AK392:AK393)*(dcSAEntity=2) - SUM(OpCo3_FS!AK392:AK393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AL392:AL393)*(dcSAEntity=1) - SUM(OpCo2_FS!AL392:AL393)*(dcSAEntity=2) - SUM(OpCo3_FS!AL392:AL393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AM392:AM393)*(dcSAEntity=1) - SUM(OpCo2_FS!AM392:AM393)*(dcSAEntity=2) - SUM(OpCo3_FS!AM392:AM393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AN392:AN393)*(dcSAEntity=1) - SUM(OpCo2_FS!AN392:AN393)*(dcSAEntity=2) - SUM(OpCo3_FS!AN392:AN393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AO392:AO393)*(dcSAEntity=1) - SUM(OpCo2_FS!AO392:AO393)*(dcSAEntity=2) - SUM(OpCo3_FS!AO392:AO393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AP392:AP393)*(dcSAEntity=1) - SUM(OpCo2_FS!AP392:AP393)*(dcSAEntity=2) - SUM(OpCo3_FS!AP392:AP393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AQ392:AQ393)*(dcSAEntity=1) - SUM(OpCo2_FS!AQ392:AQ393)*(dcSAEntity=2) - SUM(OpCo3_FS!AQ392:AQ393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AR392:AR393)*(dcSAEntity=1) - SUM(OpCo2_FS!AR392:AR393)*(dcSAEntity=2) - SUM(OpCo3_FS!AR392:AR393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AS392:AS393)*(dcSAEntity=1) - SUM(OpCo2_FS!AS392:AS393)*(dcSAEntity=2) - SUM(OpCo3_FS!AS392:AS393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AT392:AT393)*(dcSAEntity=1) - SUM(OpCo2_FS!AT392:AT393)*(dcSAEntity=2) - SUM(OpCo3_FS!AT392:AT393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AU392:AU393)*(dcSAEntity=1) - SUM(OpCo2_FS!AU392:AU393)*(dcSAEntity=2) - SUM(OpCo3_FS!AU392:AU393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AV392:AV393)*(dcSAEntity=1) - SUM(OpCo2_FS!AV392:AV393)*(dcSAEntity=2) - SUM(OpCo3_FS!AV392:AV393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AW392:AW393)*(dcSAEntity=1) - SUM(OpCo2_FS!AW392:AW393)*(dcSAEntity=2) - SUM(OpCo3_FS!AW392:AW393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AX392:AX393)*(dcSAEntity=1) - SUM(OpCo2_FS!AX392:AX393)*(dcSAEntity=2) - SUM(OpCo3_FS!AX392:AX393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AY392:AY393)*(dcSAEntity=1) - SUM(OpCo2_FS!AY392:AY393)*(dcSAEntity=2) - SUM(OpCo3_FS!AY392:AY393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AZ392:AZ393)*(dcSAEntity=1) - SUM(OpCo2_FS!AZ392:AZ393)*(dcSAEntity=2) - SUM(OpCo3_FS!AZ392:AZ393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BA392:BA393)*(dcSAEntity=1) - SUM(OpCo2_FS!BA392:BA393)*(dcSAEntity=2) - SUM(OpCo3_FS!BA392:BA393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BB392:BB393)*(dcSAEntity=1) - SUM(OpCo2_FS!BB392:BB393)*(dcSAEntity=2) - SUM(OpCo3_FS!BB392:BB393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BC392:BC393)*(dcSAEntity=1) - SUM(OpCo2_FS!BC392:BC393)*(dcSAEntity=2) - SUM(OpCo3_FS!BC392:BC393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BD392:BD393)*(dcSAEntity=1) - SUM(OpCo2_FS!BD392:BD393)*(dcSAEntity=2) - SUM(OpCo3_FS!BD392:BD393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BE392:BE393)*(dcSAEntity=1) - SUM(OpCo2_FS!BE392:BE393)*(dcSAEntity=2) - SUM(OpCo3_FS!BE392:BE393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BF392:BF393)*(dcSAEntity=1) - SUM(OpCo2_FS!BF392:BF393)*(dcSAEntity=2) - SUM(OpCo3_FS!BF392:BF393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BG392:BG393)*(dcSAEntity=1) - SUM(OpCo2_FS!BG392:BG393)*(dcSAEntity=2) - SUM(OpCo3_FS!BG392:BG393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BH392:BH393)*(dcSAEntity=1) - SUM(OpCo2_FS!BH392:BH393)*(dcSAEntity=2) - SUM(OpCo3_FS!BH392:BH393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BI392:BI393)*(dcSAEntity=1) - SUM(OpCo2_FS!BI392:BI393)*(dcSAEntity=2) - SUM(OpCo3_FS!BI392:BI393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BJ392:BJ393)*(dcSAEntity=1) - SUM(OpCo2_FS!BJ392:BJ393)*(dcSAEntity=2) - SUM(OpCo3_FS!BJ392:BJ393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BK392:BK393)*(dcSAEntity=1) - SUM(OpCo2_FS!BK392:BK393)*(dcSAEntity=2) - SUM(OpCo3_FS!BK392:BK393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BL392:BL393)*(dcSAEntity=1) - SUM(OpCo2_FS!BL392:BL393)*(dcSAEntity=2) - SUM(OpCo3_FS!BL392:BL393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BM392:BM393)*(dcSAEntity=1) - SUM(OpCo2_FS!BM392:BM393)*(dcSAEntity=2) - SUM(OpCo3_FS!BM392:BM393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BN392:BN393)*(dcSAEntity=1) - SUM(OpCo2_FS!BN392:BN393)*(dcSAEntity=2) - SUM(OpCo3_FS!BN392:BN393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BO392:BO393)*(dcSAEntity=1) - SUM(OpCo2_FS!BO392:BO393)*(dcSAEntity=2) - SUM(OpCo3_FS!BO392:BO393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BP392:BP393)*(dcSAEntity=1) - SUM(OpCo2_FS!BP392:BP393)*(dcSAEntity=2) - SUM(OpCo3_FS!BP392:BP393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BQ392:BQ393)*(dcSAEntity=1) - SUM(OpCo2_FS!BQ392:BQ393)*(dcSAEntity=2) - SUM(OpCo3_FS!BQ392:BQ393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BR392:BR393)*(dcSAEntity=1) - SUM(OpCo2_FS!BR392:BR393)*(dcSAEntity=2) - SUM(OpCo3_FS!BR392:BR393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BS392:BS393)*(dcSAEntity=1) - SUM(OpCo2_FS!BS392:BS393)*(dcSAEntity=2) - SUM(OpCo3_FS!BS392:BS393)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BT392:BT393)*(dcSAEntity=1) - SUM(OpCo2_FS!BT392:BT393)*(dcSAEntity=2) - SUM(OpCo3_FS!BT392:BT393)*(dcSAEntity=3)","v":0}]
[null,null,null,"Taxes",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(OpCo1_FS!M395:M396)*(dcSAEntity=1) - SUM(OpCo2_FS!M395:M396)*(dcSAEntity=2) - SUM(OpCo3_FS!M395:M396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!N395:N396)*(dcSAEntity=1) - SUM(OpCo2_FS!N395:N396)*(dcSAEntity=2) - SUM(OpCo3_FS!N395:N396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!O395:O396)*(dcSAEntity=1) - SUM(OpCo2_FS!O395:O396)*(dcSAEntity=2) - SUM(OpCo3_FS!O395:O396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!P395:P396)*(dcSAEntity=1) - SUM(OpCo2_FS!P395:P396)*(dcSAEntity=2) - SUM(OpCo3_FS!P395:P396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Q395:Q396)*(dcSAEntity=1) - SUM(OpCo2_FS!Q395:Q396)*(dcSAEntity=2) - SUM(OpCo3_FS!Q395:Q396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!R395:R396)*(dcSAEntity=1) - SUM(OpCo2_FS!R395:R396)*(dcSAEntity=2) - SUM(OpCo3_FS!R395:R396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!S395:S396)*(dcSAEntity=1) - SUM(OpCo2_FS!S395:S396)*(dcSAEntity=2) - SUM(OpCo3_FS!S395:S396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!T395:T396)*(dcSAEntity=1) - SUM(OpCo2_FS!T395:T396)*(dcSAEntity=2) - SUM(OpCo3_FS!T395:T396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!U395:U396)*(dcSAEntity=1) - SUM(OpCo2_FS!U395:U396)*(dcSAEntity=2) - SUM(OpCo3_FS!U395:U396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!V395:V396)*(dcSAEntity=1) - SUM(OpCo2_FS!V395:V396)*(dcSAEntity=2) - SUM(OpCo3_FS!V395:V396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!W395:W396)*(dcSAEntity=1) - SUM(OpCo2_FS!W395:W396)*(dcSAEntity=2) - SUM(OpCo3_FS!W395:W396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!X395:X396)*(dcSAEntity=1) - SUM(OpCo2_FS!X395:X396)*(dcSAEntity=2) - SUM(OpCo3_FS!X395:X396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Y395:Y396)*(dcSAEntity=1) - SUM(OpCo2_FS!Y395:Y396)*(dcSAEntity=2) - SUM(OpCo3_FS!Y395:Y396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Z395:Z396)*(dcSAEntity=1) - SUM(OpCo2_FS!Z395:Z396)*(dcSAEntity=2) - SUM(OpCo3_FS!Z395:Z396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AA395:AA396)*(dcSAEntity=1) - SUM(OpCo2_FS!AA395:AA396)*(dcSAEntity=2) - SUM(OpCo3_FS!AA395:AA396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AB395:AB396)*(dcSAEntity=1) - SUM(OpCo2_FS!AB395:AB396)*(dcSAEntity=2) - SUM(OpCo3_FS!AB395:AB396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AC395:AC396)*(dcSAEntity=1) - SUM(OpCo2_FS!AC395:AC396)*(dcSAEntity=2) - SUM(OpCo3_FS!AC395:AC396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AD395:AD396)*(dcSAEntity=1) - SUM(OpCo2_FS!AD395:AD396)*(dcSAEntity=2) - SUM(OpCo3_FS!AD395:AD396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AE395:AE396)*(dcSAEntity=1) - SUM(OpCo2_FS!AE395:AE396)*(dcSAEntity=2) - SUM(OpCo3_FS!AE395:AE396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AF395:AF396)*(dcSAEntity=1) - SUM(OpCo2_FS!AF395:AF396)*(dcSAEntity=2) - SUM(OpCo3_FS!AF395:AF396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AG395:AG396)*(dcSAEntity=1) - SUM(OpCo2_FS!AG395:AG396)*(dcSAEntity=2) - SUM(OpCo3_FS!AG395:AG396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AH395:AH396)*(dcSAEntity=1) - SUM(OpCo2_FS!AH395:AH396)*(dcSAEntity=2) - SUM(OpCo3_FS!AH395:AH396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AI395:AI396)*(dcSAEntity=1) - SUM(OpCo2_FS!AI395:AI396)*(dcSAEntity=2) - SUM(OpCo3_FS!AI395:AI396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AJ395:AJ396)*(dcSAEntity=1) - SUM(OpCo2_FS!AJ395:AJ396)*(dcSAEntity=2) - SUM(OpCo3_FS!AJ395:AJ396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AK395:AK396)*(dcSAEntity=1) - SUM(OpCo2_FS!AK395:AK396)*(dcSAEntity=2) - SUM(OpCo3_FS!AK395:AK396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AL395:AL396)*(dcSAEntity=1) - SUM(OpCo2_FS!AL395:AL396)*(dcSAEntity=2) - SUM(OpCo3_FS!AL395:AL396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AM395:AM396)*(dcSAEntity=1) - SUM(OpCo2_FS!AM395:AM396)*(dcSAEntity=2) - SUM(OpCo3_FS!AM395:AM396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AN395:AN396)*(dcSAEntity=1) - SUM(OpCo2_FS!AN395:AN396)*(dcSAEntity=2) - SUM(OpCo3_FS!AN395:AN396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AO395:AO396)*(dcSAEntity=1) - SUM(OpCo2_FS!AO395:AO396)*(dcSAEntity=2) - SUM(OpCo3_FS!AO395:AO396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AP395:AP396)*(dcSAEntity=1) - SUM(OpCo2_FS!AP395:AP396)*(dcSAEntity=2) - SUM(OpCo3_FS!AP395:AP396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AQ395:AQ396)*(dcSAEntity=1) - SUM(OpCo2_FS!AQ395:AQ396)*(dcSAEntity=2) - SUM(OpCo3_FS!AQ395:AQ396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AR395:AR396)*(dcSAEntity=1) - SUM(OpCo2_FS!AR395:AR396)*(dcSAEntity=2) - SUM(OpCo3_FS!AR395:AR396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AS395:AS396)*(dcSAEntity=1) - SUM(OpCo2_FS!AS395:AS396)*(dcSAEntity=2) - SUM(OpCo3_FS!AS395:AS396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AT395:AT396)*(dcSAEntity=1) - SUM(OpCo2_FS!AT395:AT396)*(dcSAEntity=2) - SUM(OpCo3_FS!AT395:AT396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AU395:AU396)*(dcSAEntity=1) - SUM(OpCo2_FS!AU395:AU396)*(dcSAEntity=2) - SUM(OpCo3_FS!AU395:AU396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AV395:AV396)*(dcSAEntity=1) - SUM(OpCo2_FS!AV395:AV396)*(dcSAEntity=2) - SUM(OpCo3_FS!AV395:AV396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AW395:AW396)*(dcSAEntity=1) - SUM(OpCo2_FS!AW395:AW396)*(dcSAEntity=2) - SUM(OpCo3_FS!AW395:AW396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AX395:AX396)*(dcSAEntity=1) - SUM(OpCo2_FS!AX395:AX396)*(dcSAEntity=2) - SUM(OpCo3_FS!AX395:AX396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AY395:AY396)*(dcSAEntity=1) - SUM(OpCo2_FS!AY395:AY396)*(dcSAEntity=2) - SUM(OpCo3_FS!AY395:AY396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AZ395:AZ396)*(dcSAEntity=1) - SUM(OpCo2_FS!AZ395:AZ396)*(dcSAEntity=2) - SUM(OpCo3_FS!AZ395:AZ396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BA395:BA396)*(dcSAEntity=1) - SUM(OpCo2_FS!BA395:BA396)*(dcSAEntity=2) - SUM(OpCo3_FS!BA395:BA396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BB395:BB396)*(dcSAEntity=1) - SUM(OpCo2_FS!BB395:BB396)*(dcSAEntity=2) - SUM(OpCo3_FS!BB395:BB396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BC395:BC396)*(dcSAEntity=1) - SUM(OpCo2_FS!BC395:BC396)*(dcSAEntity=2) - SUM(OpCo3_FS!BC395:BC396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BD395:BD396)*(dcSAEntity=1) - SUM(OpCo2_FS!BD395:BD396)*(dcSAEntity=2) - SUM(OpCo3_FS!BD395:BD396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BE395:BE396)*(dcSAEntity=1) - SUM(OpCo2_FS!BE395:BE396)*(dcSAEntity=2) - SUM(OpCo3_FS!BE395:BE396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BF395:BF396)*(dcSAEntity=1) - SUM(OpCo2_FS!BF395:BF396)*(dcSAEntity=2) - SUM(OpCo3_FS!BF395:BF396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BG395:BG396)*(dcSAEntity=1) - SUM(OpCo2_FS!BG395:BG396)*(dcSAEntity=2) - SUM(OpCo3_FS!BG395:BG396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BH395:BH396)*(dcSAEntity=1) - SUM(OpCo2_FS!BH395:BH396)*(dcSAEntity=2) - SUM(OpCo3_FS!BH395:BH396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BI395:BI396)*(dcSAEntity=1) - SUM(OpCo2_FS!BI395:BI396)*(dcSAEntity=2) - SUM(OpCo3_FS!BI395:BI396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BJ395:BJ396)*(dcSAEntity=1) - SUM(OpCo2_FS!BJ395:BJ396)*(dcSAEntity=2) - SUM(OpCo3_FS!BJ395:BJ396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BK395:BK396)*(dcSAEntity=1) - SUM(OpCo2_FS!BK395:BK396)*(dcSAEntity=2) - SUM(OpCo3_FS!BK395:BK396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BL395:BL396)*(dcSAEntity=1) - SUM(OpCo2_FS!BL395:BL396)*(dcSAEntity=2) - SUM(OpCo3_FS!BL395:BL396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BM395:BM396)*(dcSAEntity=1) - SUM(OpCo2_FS!BM395:BM396)*(dcSAEntity=2) - SUM(OpCo3_FS!BM395:BM396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BN395:BN396)*(dcSAEntity=1) - SUM(OpCo2_FS!BN395:BN396)*(dcSAEntity=2) - SUM(OpCo3_FS!BN395:BN396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BO395:BO396)*(dcSAEntity=1) - SUM(OpCo2_FS!BO395:BO396)*(dcSAEntity=2) - SUM(OpCo3_FS!BO395:BO396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BP395:BP396)*(dcSAEntity=1) - SUM(OpCo2_FS!BP395:BP396)*(dcSAEntity=2) - SUM(OpCo3_FS!BP395:BP396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BQ395:BQ396)*(dcSAEntity=1) - SUM(OpCo2_FS!BQ395:BQ396)*(dcSAEntity=2) - SUM(OpCo3_FS!BQ395:BQ396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BR395:BR396)*(dcSAEntity=1) - SUM(OpCo2_FS!BR395:BR396)*(dcSAEntity=2) - SUM(OpCo3_FS!BR395:BR396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BS395:BS396)*(dcSAEntity=1) - SUM(OpCo2_FS!BS395:BS396)*(dcSAEntity=2) - SUM(OpCo3_FS!BS395:BS396)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BT395:BT396)*(dcSAEntity=1) - SUM(OpCo2_FS!BT395:BT396)*(dcSAEntity=2) - SUM(OpCo3_FS!BT395:BT396)*(dcSAEntity=3)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Project income",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(OpCo1_FS!M164:M168)*(dcSAEntity=1) + SUM(OpCo2_FS!M164:M168)*(dcSAEntity=2) + SUM(OpCo3_FS!M164:M168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!N164:N168)*(dcSAEntity=1) + SUM(OpCo2_FS!N164:N168)*(dcSAEntity=2) + SUM(OpCo3_FS!N164:N168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!O164:O168)*(dcSAEntity=1) + SUM(OpCo2_FS!O164:O168)*(dcSAEntity=2) + SUM(OpCo3_FS!O164:O168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!P164:P168)*(dcSAEntity=1) + SUM(OpCo2_FS!P164:P168)*(dcSAEntity=2) + SUM(OpCo3_FS!P164:P168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!Q164:Q168)*(dcSAEntity=1) + SUM(OpCo2_FS!Q164:Q168)*(dcSAEntity=2) + SUM(OpCo3_FS!Q164:Q168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!R164:R168)*(dcSAEntity=1) + SUM(OpCo2_FS!R164:R168)*(dcSAEntity=2) + SUM(OpCo3_FS!R164:R168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!S164:S168)*(dcSAEntity=1) + SUM(OpCo2_FS!S164:S168)*(dcSAEntity=2) + SUM(OpCo3_FS!S164:S168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!T164:T168)*(dcSAEntity=1) + SUM(OpCo2_FS!T164:T168)*(dcSAEntity=2) + SUM(OpCo3_FS!T164:T168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!U164:U168)*(dcSAEntity=1) + SUM(OpCo2_FS!U164:U168)*(dcSAEntity=2) + SUM(OpCo3_FS!U164:U168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!V164:V168)*(dcSAEntity=1) + SUM(OpCo2_FS!V164:V168)*(dcSAEntity=2) + SUM(OpCo3_FS!V164:V168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!W164:W168)*(dcSAEntity=1) + SUM(OpCo2_FS!W164:W168)*(dcSAEntity=2) + SUM(OpCo3_FS!W164:W168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!X164:X168)*(dcSAEntity=1) + SUM(OpCo2_FS!X164:X168)*(dcSAEntity=2) + SUM(OpCo3_FS!X164:X168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!Y164:Y168)*(dcSAEntity=1) + SUM(OpCo2_FS!Y164:Y168)*(dcSAEntity=2) + SUM(OpCo3_FS!Y164:Y168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!Z164:Z168)*(dcSAEntity=1) + SUM(OpCo2_FS!Z164:Z168)*(dcSAEntity=2) + SUM(OpCo3_FS!Z164:Z168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AA164:AA168)*(dcSAEntity=1) + SUM(OpCo2_FS!AA164:AA168)*(dcSAEntity=2) + SUM(OpCo3_FS!AA164:AA168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AB164:AB168)*(dcSAEntity=1) + SUM(OpCo2_FS!AB164:AB168)*(dcSAEntity=2) + SUM(OpCo3_FS!AB164:AB168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AC164:AC168)*(dcSAEntity=1) + SUM(OpCo2_FS!AC164:AC168)*(dcSAEntity=2) + SUM(OpCo3_FS!AC164:AC168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AD164:AD168)*(dcSAEntity=1) + SUM(OpCo2_FS!AD164:AD168)*(dcSAEntity=2) + SUM(OpCo3_FS!AD164:AD168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AE164:AE168)*(dcSAEntity=1) + SUM(OpCo2_FS!AE164:AE168)*(dcSAEntity=2) + SUM(OpCo3_FS!AE164:AE168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AF164:AF168)*(dcSAEntity=1) + SUM(OpCo2_FS!AF164:AF168)*(dcSAEntity=2) + SUM(OpCo3_FS!AF164:AF168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AG164:AG168)*(dcSAEntity=1) + SUM(OpCo2_FS!AG164:AG168)*(dcSAEntity=2) + SUM(OpCo3_FS!AG164:AG168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AH164:AH168)*(dcSAEntity=1) + SUM(OpCo2_FS!AH164:AH168)*(dcSAEntity=2) + SUM(OpCo3_FS!AH164:AH168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AI164:AI168)*(dcSAEntity=1) + SUM(OpCo2_FS!AI164:AI168)*(dcSAEntity=2) + SUM(OpCo3_FS!AI164:AI168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AJ164:AJ168)*(dcSAEntity=1) + SUM(OpCo2_FS!AJ164:AJ168)*(dcSAEntity=2) + SUM(OpCo3_FS!AJ164:AJ168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AK164:AK168)*(dcSAEntity=1) + SUM(OpCo2_FS!AK164:AK168)*(dcSAEntity=2) + SUM(OpCo3_FS!AK164:AK168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AL164:AL168)*(dcSAEntity=1) + SUM(OpCo2_FS!AL164:AL168)*(dcSAEntity=2) + SUM(OpCo3_FS!AL164:AL168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AM164:AM168)*(dcSAEntity=1) + SUM(OpCo2_FS!AM164:AM168)*(dcSAEntity=2) + SUM(OpCo3_FS!AM164:AM168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AN164:AN168)*(dcSAEntity=1) + SUM(OpCo2_FS!AN164:AN168)*(dcSAEntity=2) + SUM(OpCo3_FS!AN164:AN168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AO164:AO168)*(dcSAEntity=1) + SUM(OpCo2_FS!AO164:AO168)*(dcSAEntity=2) + SUM(OpCo3_FS!AO164:AO168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AP164:AP168)*(dcSAEntity=1) + SUM(OpCo2_FS!AP164:AP168)*(dcSAEntity=2) + SUM(OpCo3_FS!AP164:AP168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AQ164:AQ168)*(dcSAEntity=1) + SUM(OpCo2_FS!AQ164:AQ168)*(dcSAEntity=2) + SUM(OpCo3_FS!AQ164:AQ168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AR164:AR168)*(dcSAEntity=1) + SUM(OpCo2_FS!AR164:AR168)*(dcSAEntity=2) + SUM(OpCo3_FS!AR164:AR168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AS164:AS168)*(dcSAEntity=1) + SUM(OpCo2_FS!AS164:AS168)*(dcSAEntity=2) + SUM(OpCo3_FS!AS164:AS168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AT164:AT168)*(dcSAEntity=1) + SUM(OpCo2_FS!AT164:AT168)*(dcSAEntity=2) + SUM(OpCo3_FS!AT164:AT168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AU164:AU168)*(dcSAEntity=1) + SUM(OpCo2_FS!AU164:AU168)*(dcSAEntity=2) + SUM(OpCo3_FS!AU164:AU168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AV164:AV168)*(dcSAEntity=1) + SUM(OpCo2_FS!AV164:AV168)*(dcSAEntity=2) + SUM(OpCo3_FS!AV164:AV168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AW164:AW168)*(dcSAEntity=1) + SUM(OpCo2_FS!AW164:AW168)*(dcSAEntity=2) + SUM(OpCo3_FS!AW164:AW168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AX164:AX168)*(dcSAEntity=1) + SUM(OpCo2_FS!AX164:AX168)*(dcSAEntity=2) + SUM(OpCo3_FS!AX164:AX168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AY164:AY168)*(dcSAEntity=1) + SUM(OpCo2_FS!AY164:AY168)*(dcSAEntity=2) + SUM(OpCo3_FS!AY164:AY168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!AZ164:AZ168)*(dcSAEntity=1) + SUM(OpCo2_FS!AZ164:AZ168)*(dcSAEntity=2) + SUM(OpCo3_FS!AZ164:AZ168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BA164:BA168)*(dcSAEntity=1) + SUM(OpCo2_FS!BA164:BA168)*(dcSAEntity=2) + SUM(OpCo3_FS!BA164:BA168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BB164:BB168)*(dcSAEntity=1) + SUM(OpCo2_FS!BB164:BB168)*(dcSAEntity=2) + SUM(OpCo3_FS!BB164:BB168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BC164:BC168)*(dcSAEntity=1) + SUM(OpCo2_FS!BC164:BC168)*(dcSAEntity=2) + SUM(OpCo3_FS!BC164:BC168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BD164:BD168)*(dcSAEntity=1) + SUM(OpCo2_FS!BD164:BD168)*(dcSAEntity=2) + SUM(OpCo3_FS!BD164:BD168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BE164:BE168)*(dcSAEntity=1) + SUM(OpCo2_FS!BE164:BE168)*(dcSAEntity=2) + SUM(OpCo3_FS!BE164:BE168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BF164:BF168)*(dcSAEntity=1) + SUM(OpCo2_FS!BF164:BF168)*(dcSAEntity=2) + SUM(OpCo3_FS!BF164:BF168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BG164:BG168)*(dcSAEntity=1) + SUM(OpCo2_FS!BG164:BG168)*(dcSAEntity=2) + SUM(OpCo3_FS!BG164:BG168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BH164:BH168)*(dcSAEntity=1) + SUM(OpCo2_FS!BH164:BH168)*(dcSAEntity=2) + SUM(OpCo3_FS!BH164:BH168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BI164:BI168)*(dcSAEntity=1) + SUM(OpCo2_FS!BI164:BI168)*(dcSAEntity=2) + SUM(OpCo3_FS!BI164:BI168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BJ164:BJ168)*(dcSAEntity=1) + SUM(OpCo2_FS!BJ164:BJ168)*(dcSAEntity=2) + SUM(OpCo3_FS!BJ164:BJ168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BK164:BK168)*(dcSAEntity=1) + SUM(OpCo2_FS!BK164:BK168)*(dcSAEntity=2) + SUM(OpCo3_FS!BK164:BK168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BL164:BL168)*(dcSAEntity=1) + SUM(OpCo2_FS!BL164:BL168)*(dcSAEntity=2) + SUM(OpCo3_FS!BL164:BL168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BM164:BM168)*(dcSAEntity=1) + SUM(OpCo2_FS!BM164:BM168)*(dcSAEntity=2) + SUM(OpCo3_FS!BM164:BM168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BN164:BN168)*(dcSAEntity=1) + SUM(OpCo2_FS!BN164:BN168)*(dcSAEntity=2) + SUM(OpCo3_FS!BN164:BN168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BO164:BO168)*(dcSAEntity=1) + SUM(OpCo2_FS!BO164:BO168)*(dcSAEntity=2) + SUM(OpCo3_FS!BO164:BO168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BP164:BP168)*(dcSAEntity=1) + SUM(OpCo2_FS!BP164:BP168)*(dcSAEntity=2) + SUM(OpCo3_FS!BP164:BP168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BQ164:BQ168)*(dcSAEntity=1) + SUM(OpCo2_FS!BQ164:BQ168)*(dcSAEntity=2) + SUM(OpCo3_FS!BQ164:BQ168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BR164:BR168)*(dcSAEntity=1) + SUM(OpCo2_FS!BR164:BR168)*(dcSAEntity=2) + SUM(OpCo3_FS!BR164:BR168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BS164:BS168)*(dcSAEntity=1) + SUM(OpCo2_FS!BS164:BS168)*(dcSAEntity=2) + SUM(OpCo3_FS!BS164:BS168)*(dcSAEntity=3)","v":0},{"$f":"SUM(OpCo1_FS!BT164:BT168)*(dcSAEntity=1) + SUM(OpCo2_FS!BT164:BT168)*(dcSAEntity=2) + SUM(OpCo3_FS!BT164:BT168)*(dcSAEntity=3)","v":0}]
[null,null,null,"Grant awarded",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1_FS!M194*(dcSAEntity=1) + OpCo2_FS!M194*(dcSAEntity=2) + OpCo3_FS!M194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!N194*(dcSAEntity=1) + OpCo2_FS!N194*(dcSAEntity=2) + OpCo3_FS!N194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!O194*(dcSAEntity=1) + OpCo2_FS!O194*(dcSAEntity=2) + OpCo3_FS!O194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!P194*(dcSAEntity=1) + OpCo2_FS!P194*(dcSAEntity=2) + OpCo3_FS!P194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Q194*(dcSAEntity=1) + OpCo2_FS!Q194*(dcSAEntity=2) + OpCo3_FS!Q194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!R194*(dcSAEntity=1) + OpCo2_FS!R194*(dcSAEntity=2) + OpCo3_FS!R194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!S194*(dcSAEntity=1) + OpCo2_FS!S194*(dcSAEntity=2) + OpCo3_FS!S194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!T194*(dcSAEntity=1) + OpCo2_FS!T194*(dcSAEntity=2) + OpCo3_FS!T194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!U194*(dcSAEntity=1) + OpCo2_FS!U194*(dcSAEntity=2) + OpCo3_FS!U194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!V194*(dcSAEntity=1) + OpCo2_FS!V194*(dcSAEntity=2) + OpCo3_FS!V194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!W194*(dcSAEntity=1) + OpCo2_FS!W194*(dcSAEntity=2) + OpCo3_FS!W194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!X194*(dcSAEntity=1) + OpCo2_FS!X194*(dcSAEntity=2) + OpCo3_FS!X194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Y194*(dcSAEntity=1) + OpCo2_FS!Y194*(dcSAEntity=2) + OpCo3_FS!Y194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!Z194*(dcSAEntity=1) + OpCo2_FS!Z194*(dcSAEntity=2) + OpCo3_FS!Z194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AA194*(dcSAEntity=1) + OpCo2_FS!AA194*(dcSAEntity=2) + OpCo3_FS!AA194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AB194*(dcSAEntity=1) + OpCo2_FS!AB194*(dcSAEntity=2) + OpCo3_FS!AB194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AC194*(dcSAEntity=1) + OpCo2_FS!AC194*(dcSAEntity=2) + OpCo3_FS!AC194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AD194*(dcSAEntity=1) + OpCo2_FS!AD194*(dcSAEntity=2) + OpCo3_FS!AD194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AE194*(dcSAEntity=1) + OpCo2_FS!AE194*(dcSAEntity=2) + OpCo3_FS!AE194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AF194*(dcSAEntity=1) + OpCo2_FS!AF194*(dcSAEntity=2) + OpCo3_FS!AF194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AG194*(dcSAEntity=1) + OpCo2_FS!AG194*(dcSAEntity=2) + OpCo3_FS!AG194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AH194*(dcSAEntity=1) + OpCo2_FS!AH194*(dcSAEntity=2) + OpCo3_FS!AH194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AI194*(dcSAEntity=1) + OpCo2_FS!AI194*(dcSAEntity=2) + OpCo3_FS!AI194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AJ194*(dcSAEntity=1) + OpCo2_FS!AJ194*(dcSAEntity=2) + OpCo3_FS!AJ194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AK194*(dcSAEntity=1) + OpCo2_FS!AK194*(dcSAEntity=2) + OpCo3_FS!AK194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AL194*(dcSAEntity=1) + OpCo2_FS!AL194*(dcSAEntity=2) + OpCo3_FS!AL194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AM194*(dcSAEntity=1) + OpCo2_FS!AM194*(dcSAEntity=2) + OpCo3_FS!AM194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AN194*(dcSAEntity=1) + OpCo2_FS!AN194*(dcSAEntity=2) + OpCo3_FS!AN194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AO194*(dcSAEntity=1) + OpCo2_FS!AO194*(dcSAEntity=2) + OpCo3_FS!AO194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AP194*(dcSAEntity=1) + OpCo2_FS!AP194*(dcSAEntity=2) + OpCo3_FS!AP194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AQ194*(dcSAEntity=1) + OpCo2_FS!AQ194*(dcSAEntity=2) + OpCo3_FS!AQ194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AR194*(dcSAEntity=1) + OpCo2_FS!AR194*(dcSAEntity=2) + OpCo3_FS!AR194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AS194*(dcSAEntity=1) + OpCo2_FS!AS194*(dcSAEntity=2) + OpCo3_FS!AS194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AT194*(dcSAEntity=1) + OpCo2_FS!AT194*(dcSAEntity=2) + OpCo3_FS!AT194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AU194*(dcSAEntity=1) + OpCo2_FS!AU194*(dcSAEntity=2) + OpCo3_FS!AU194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AV194*(dcSAEntity=1) + OpCo2_FS!AV194*(dcSAEntity=2) + OpCo3_FS!AV194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AW194*(dcSAEntity=1) + OpCo2_FS!AW194*(dcSAEntity=2) + OpCo3_FS!AW194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AX194*(dcSAEntity=1) + OpCo2_FS!AX194*(dcSAEntity=2) + OpCo3_FS!AX194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AY194*(dcSAEntity=1) + OpCo2_FS!AY194*(dcSAEntity=2) + OpCo3_FS!AY194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!AZ194*(dcSAEntity=1) + OpCo2_FS!AZ194*(dcSAEntity=2) + OpCo3_FS!AZ194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BA194*(dcSAEntity=1) + OpCo2_FS!BA194*(dcSAEntity=2) + OpCo3_FS!BA194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BB194*(dcSAEntity=1) + OpCo2_FS!BB194*(dcSAEntity=2) + OpCo3_FS!BB194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BC194*(dcSAEntity=1) + OpCo2_FS!BC194*(dcSAEntity=2) + OpCo3_FS!BC194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BD194*(dcSAEntity=1) + OpCo2_FS!BD194*(dcSAEntity=2) + OpCo3_FS!BD194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BE194*(dcSAEntity=1) + OpCo2_FS!BE194*(dcSAEntity=2) + OpCo3_FS!BE194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BF194*(dcSAEntity=1) + OpCo2_FS!BF194*(dcSAEntity=2) + OpCo3_FS!BF194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BG194*(dcSAEntity=1) + OpCo2_FS!BG194*(dcSAEntity=2) + OpCo3_FS!BG194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BH194*(dcSAEntity=1) + OpCo2_FS!BH194*(dcSAEntity=2) + OpCo3_FS!BH194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BI194*(dcSAEntity=1) + OpCo2_FS!BI194*(dcSAEntity=2) + OpCo3_FS!BI194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BJ194*(dcSAEntity=1) + OpCo2_FS!BJ194*(dcSAEntity=2) + OpCo3_FS!BJ194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BK194*(dcSAEntity=1) + OpCo2_FS!BK194*(dcSAEntity=2) + OpCo3_FS!BK194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BL194*(dcSAEntity=1) + OpCo2_FS!BL194*(dcSAEntity=2) + OpCo3_FS!BL194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BM194*(dcSAEntity=1) + OpCo2_FS!BM194*(dcSAEntity=2) + OpCo3_FS!BM194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BN194*(dcSAEntity=1) + OpCo2_FS!BN194*(dcSAEntity=2) + OpCo3_FS!BN194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BO194*(dcSAEntity=1) + OpCo2_FS!BO194*(dcSAEntity=2) + OpCo3_FS!BO194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BP194*(dcSAEntity=1) + OpCo2_FS!BP194*(dcSAEntity=2) + OpCo3_FS!BP194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BQ194*(dcSAEntity=1) + OpCo2_FS!BQ194*(dcSAEntity=2) + OpCo3_FS!BQ194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BR194*(dcSAEntity=1) + OpCo2_FS!BR194*(dcSAEntity=2) + OpCo3_FS!BR194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BS194*(dcSAEntity=1) + OpCo2_FS!BS194*(dcSAEntity=2) + OpCo3_FS!BS194*(dcSAEntity=3)","v":0},{"$f":"OpCo1_FS!BT194*(dcSAEntity=1) + OpCo2_FS!BT194*(dcSAEntity=2) + OpCo3_FS!BT194*(dcSAEntity=3)","v":0}]
[]
[null,null,null,"USES"]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo1_FS!M172:M173)*(dcSAEntity=1) - SUM(OpCo2_FS!M172:M173)*(dcSAEntity=2) -SUM(OpCo3_FS!M172:M173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!N172:N173)*(dcSAEntity=1) - SUM(OpCo2_FS!N172:N173)*(dcSAEntity=2) -SUM(OpCo3_FS!N172:N173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!O172:O173)*(dcSAEntity=1) - SUM(OpCo2_FS!O172:O173)*(dcSAEntity=2) -SUM(OpCo3_FS!O172:O173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!P172:P173)*(dcSAEntity=1) - SUM(OpCo2_FS!P172:P173)*(dcSAEntity=2) -SUM(OpCo3_FS!P172:P173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Q172:Q173)*(dcSAEntity=1) - SUM(OpCo2_FS!Q172:Q173)*(dcSAEntity=2) -SUM(OpCo3_FS!Q172:Q173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!R172:R173)*(dcSAEntity=1) - SUM(OpCo2_FS!R172:R173)*(dcSAEntity=2) -SUM(OpCo3_FS!R172:R173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!S172:S173)*(dcSAEntity=1) - SUM(OpCo2_FS!S172:S173)*(dcSAEntity=2) -SUM(OpCo3_FS!S172:S173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!T172:T173)*(dcSAEntity=1) - SUM(OpCo2_FS!T172:T173)*(dcSAEntity=2) -SUM(OpCo3_FS!T172:T173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!U172:U173)*(dcSAEntity=1) - SUM(OpCo2_FS!U172:U173)*(dcSAEntity=2) -SUM(OpCo3_FS!U172:U173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!V172:V173)*(dcSAEntity=1) - SUM(OpCo2_FS!V172:V173)*(dcSAEntity=2) -SUM(OpCo3_FS!V172:V173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!W172:W173)*(dcSAEntity=1) - SUM(OpCo2_FS!W172:W173)*(dcSAEntity=2) -SUM(OpCo3_FS!W172:W173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!X172:X173)*(dcSAEntity=1) - SUM(OpCo2_FS!X172:X173)*(dcSAEntity=2) -SUM(OpCo3_FS!X172:X173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Y172:Y173)*(dcSAEntity=1) - SUM(OpCo2_FS!Y172:Y173)*(dcSAEntity=2) -SUM(OpCo3_FS!Y172:Y173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Z172:Z173)*(dcSAEntity=1) - SUM(OpCo2_FS!Z172:Z173)*(dcSAEntity=2) -SUM(OpCo3_FS!Z172:Z173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AA172:AA173)*(dcSAEntity=1) - SUM(OpCo2_FS!AA172:AA173)*(dcSAEntity=2) -SUM(OpCo3_FS!AA172:AA173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AB172:AB173)*(dcSAEntity=1) - SUM(OpCo2_FS!AB172:AB173)*(dcSAEntity=2) -SUM(OpCo3_FS!AB172:AB173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AC172:AC173)*(dcSAEntity=1) - SUM(OpCo2_FS!AC172:AC173)*(dcSAEntity=2) -SUM(OpCo3_FS!AC172:AC173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AD172:AD173)*(dcSAEntity=1) - SUM(OpCo2_FS!AD172:AD173)*(dcSAEntity=2) -SUM(OpCo3_FS!AD172:AD173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AE172:AE173)*(dcSAEntity=1) - SUM(OpCo2_FS!AE172:AE173)*(dcSAEntity=2) -SUM(OpCo3_FS!AE172:AE173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AF172:AF173)*(dcSAEntity=1) - SUM(OpCo2_FS!AF172:AF173)*(dcSAEntity=2) -SUM(OpCo3_FS!AF172:AF173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AG172:AG173)*(dcSAEntity=1) - SUM(OpCo2_FS!AG172:AG173)*(dcSAEntity=2) -SUM(OpCo3_FS!AG172:AG173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AH172:AH173)*(dcSAEntity=1) - SUM(OpCo2_FS!AH172:AH173)*(dcSAEntity=2) -SUM(OpCo3_FS!AH172:AH173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AI172:AI173)*(dcSAEntity=1) - SUM(OpCo2_FS!AI172:AI173)*(dcSAEntity=2) -SUM(OpCo3_FS!AI172:AI173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AJ172:AJ173)*(dcSAEntity=1) - SUM(OpCo2_FS!AJ172:AJ173)*(dcSAEntity=2) -SUM(OpCo3_FS!AJ172:AJ173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AK172:AK173)*(dcSAEntity=1) - SUM(OpCo2_FS!AK172:AK173)*(dcSAEntity=2) -SUM(OpCo3_FS!AK172:AK173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AL172:AL173)*(dcSAEntity=1) - SUM(OpCo2_FS!AL172:AL173)*(dcSAEntity=2) -SUM(OpCo3_FS!AL172:AL173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AM172:AM173)*(dcSAEntity=1) - SUM(OpCo2_FS!AM172:AM173)*(dcSAEntity=2) -SUM(OpCo3_FS!AM172:AM173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AN172:AN173)*(dcSAEntity=1) - SUM(OpCo2_FS!AN172:AN173)*(dcSAEntity=2) -SUM(OpCo3_FS!AN172:AN173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AO172:AO173)*(dcSAEntity=1) - SUM(OpCo2_FS!AO172:AO173)*(dcSAEntity=2) -SUM(OpCo3_FS!AO172:AO173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AP172:AP173)*(dcSAEntity=1) - SUM(OpCo2_FS!AP172:AP173)*(dcSAEntity=2) -SUM(OpCo3_FS!AP172:AP173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AQ172:AQ173)*(dcSAEntity=1) - SUM(OpCo2_FS!AQ172:AQ173)*(dcSAEntity=2) -SUM(OpCo3_FS!AQ172:AQ173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AR172:AR173)*(dcSAEntity=1) - SUM(OpCo2_FS!AR172:AR173)*(dcSAEntity=2) -SUM(OpCo3_FS!AR172:AR173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AS172:AS173)*(dcSAEntity=1) - SUM(OpCo2_FS!AS172:AS173)*(dcSAEntity=2) -SUM(OpCo3_FS!AS172:AS173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AT172:AT173)*(dcSAEntity=1) - SUM(OpCo2_FS!AT172:AT173)*(dcSAEntity=2) -SUM(OpCo3_FS!AT172:AT173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AU172:AU173)*(dcSAEntity=1) - SUM(OpCo2_FS!AU172:AU173)*(dcSAEntity=2) -SUM(OpCo3_FS!AU172:AU173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AV172:AV173)*(dcSAEntity=1) - SUM(OpCo2_FS!AV172:AV173)*(dcSAEntity=2) -SUM(OpCo3_FS!AV172:AV173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AW172:AW173)*(dcSAEntity=1) - SUM(OpCo2_FS!AW172:AW173)*(dcSAEntity=2) -SUM(OpCo3_FS!AW172:AW173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AX172:AX173)*(dcSAEntity=1) - SUM(OpCo2_FS!AX172:AX173)*(dcSAEntity=2) -SUM(OpCo3_FS!AX172:AX173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AY172:AY173)*(dcSAEntity=1) - SUM(OpCo2_FS!AY172:AY173)*(dcSAEntity=2) -SUM(OpCo3_FS!AY172:AY173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AZ172:AZ173)*(dcSAEntity=1) - SUM(OpCo2_FS!AZ172:AZ173)*(dcSAEntity=2) -SUM(OpCo3_FS!AZ172:AZ173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BA172:BA173)*(dcSAEntity=1) - SUM(OpCo2_FS!BA172:BA173)*(dcSAEntity=2) -SUM(OpCo3_FS!BA172:BA173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BB172:BB173)*(dcSAEntity=1) - SUM(OpCo2_FS!BB172:BB173)*(dcSAEntity=2) -SUM(OpCo3_FS!BB172:BB173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BC172:BC173)*(dcSAEntity=1) - SUM(OpCo2_FS!BC172:BC173)*(dcSAEntity=2) -SUM(OpCo3_FS!BC172:BC173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BD172:BD173)*(dcSAEntity=1) - SUM(OpCo2_FS!BD172:BD173)*(dcSAEntity=2) -SUM(OpCo3_FS!BD172:BD173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BE172:BE173)*(dcSAEntity=1) - SUM(OpCo2_FS!BE172:BE173)*(dcSAEntity=2) -SUM(OpCo3_FS!BE172:BE173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BF172:BF173)*(dcSAEntity=1) - SUM(OpCo2_FS!BF172:BF173)*(dcSAEntity=2) -SUM(OpCo3_FS!BF172:BF173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BG172:BG173)*(dcSAEntity=1) - SUM(OpCo2_FS!BG172:BG173)*(dcSAEntity=2) -SUM(OpCo3_FS!BG172:BG173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BH172:BH173)*(dcSAEntity=1) - SUM(OpCo2_FS!BH172:BH173)*(dcSAEntity=2) -SUM(OpCo3_FS!BH172:BH173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BI172:BI173)*(dcSAEntity=1) - SUM(OpCo2_FS!BI172:BI173)*(dcSAEntity=2) -SUM(OpCo3_FS!BI172:BI173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BJ172:BJ173)*(dcSAEntity=1) - SUM(OpCo2_FS!BJ172:BJ173)*(dcSAEntity=2) -SUM(OpCo3_FS!BJ172:BJ173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BK172:BK173)*(dcSAEntity=1) - SUM(OpCo2_FS!BK172:BK173)*(dcSAEntity=2) -SUM(OpCo3_FS!BK172:BK173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BL172:BL173)*(dcSAEntity=1) - SUM(OpCo2_FS!BL172:BL173)*(dcSAEntity=2) -SUM(OpCo3_FS!BL172:BL173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BM172:BM173)*(dcSAEntity=1) - SUM(OpCo2_FS!BM172:BM173)*(dcSAEntity=2) -SUM(OpCo3_FS!BM172:BM173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BN172:BN173)*(dcSAEntity=1) - SUM(OpCo2_FS!BN172:BN173)*(dcSAEntity=2) -SUM(OpCo3_FS!BN172:BN173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BO172:BO173)*(dcSAEntity=1) - SUM(OpCo2_FS!BO172:BO173)*(dcSAEntity=2) -SUM(OpCo3_FS!BO172:BO173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BP172:BP173)*(dcSAEntity=1) - SUM(OpCo2_FS!BP172:BP173)*(dcSAEntity=2) -SUM(OpCo3_FS!BP172:BP173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BQ172:BQ173)*(dcSAEntity=1) - SUM(OpCo2_FS!BQ172:BQ173)*(dcSAEntity=2) -SUM(OpCo3_FS!BQ172:BQ173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BR172:BR173)*(dcSAEntity=1) - SUM(OpCo2_FS!BR172:BR173)*(dcSAEntity=2) -SUM(OpCo3_FS!BR172:BR173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BS172:BS173)*(dcSAEntity=1) - SUM(OpCo2_FS!BS172:BS173)*(dcSAEntity=2) -SUM(OpCo3_FS!BS172:BS173)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BT172:BT173)*(dcSAEntity=1) - SUM(OpCo2_FS!BT172:BT173)*(dcSAEntity=2) -SUM(OpCo3_FS!BT172:BT173)*(dcSAEntity=3)","v":0}]
[null,null,null,"Inter-company purchases",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(OpCo1_FS!M178:M179)*(dcSAEntity=1) - SUM(OpCo2_FS!M178:M179)*(dcSAEntity=2) -SUM(OpCo3_FS!M178:M179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!N178:N179)*(dcSAEntity=1) - SUM(OpCo2_FS!N178:N179)*(dcSAEntity=2) -SUM(OpCo3_FS!N178:N179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!O178:O179)*(dcSAEntity=1) - SUM(OpCo2_FS!O178:O179)*(dcSAEntity=2) -SUM(OpCo3_FS!O178:O179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!P178:P179)*(dcSAEntity=1) - SUM(OpCo2_FS!P178:P179)*(dcSAEntity=2) -SUM(OpCo3_FS!P178:P179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Q178:Q179)*(dcSAEntity=1) - SUM(OpCo2_FS!Q178:Q179)*(dcSAEntity=2) -SUM(OpCo3_FS!Q178:Q179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!R178:R179)*(dcSAEntity=1) - SUM(OpCo2_FS!R178:R179)*(dcSAEntity=2) -SUM(OpCo3_FS!R178:R179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!S178:S179)*(dcSAEntity=1) - SUM(OpCo2_FS!S178:S179)*(dcSAEntity=2) -SUM(OpCo3_FS!S178:S179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!T178:T179)*(dcSAEntity=1) - SUM(OpCo2_FS!T178:T179)*(dcSAEntity=2) -SUM(OpCo3_FS!T178:T179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!U178:U179)*(dcSAEntity=1) - SUM(OpCo2_FS!U178:U179)*(dcSAEntity=2) -SUM(OpCo3_FS!U178:U179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!V178:V179)*(dcSAEntity=1) - SUM(OpCo2_FS!V178:V179)*(dcSAEntity=2) -SUM(OpCo3_FS!V178:V179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!W178:W179)*(dcSAEntity=1) - SUM(OpCo2_FS!W178:W179)*(dcSAEntity=2) -SUM(OpCo3_FS!W178:W179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!X178:X179)*(dcSAEntity=1) - SUM(OpCo2_FS!X178:X179)*(dcSAEntity=2) -SUM(OpCo3_FS!X178:X179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Y178:Y179)*(dcSAEntity=1) - SUM(OpCo2_FS!Y178:Y179)*(dcSAEntity=2) -SUM(OpCo3_FS!Y178:Y179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!Z178:Z179)*(dcSAEntity=1) - SUM(OpCo2_FS!Z178:Z179)*(dcSAEntity=2) -SUM(OpCo3_FS!Z178:Z179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AA178:AA179)*(dcSAEntity=1) - SUM(OpCo2_FS!AA178:AA179)*(dcSAEntity=2) -SUM(OpCo3_FS!AA178:AA179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AB178:AB179)*(dcSAEntity=1) - SUM(OpCo2_FS!AB178:AB179)*(dcSAEntity=2) -SUM(OpCo3_FS!AB178:AB179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AC178:AC179)*(dcSAEntity=1) - SUM(OpCo2_FS!AC178:AC179)*(dcSAEntity=2) -SUM(OpCo3_FS!AC178:AC179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AD178:AD179)*(dcSAEntity=1) - SUM(OpCo2_FS!AD178:AD179)*(dcSAEntity=2) -SUM(OpCo3_FS!AD178:AD179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AE178:AE179)*(dcSAEntity=1) - SUM(OpCo2_FS!AE178:AE179)*(dcSAEntity=2) -SUM(OpCo3_FS!AE178:AE179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AF178:AF179)*(dcSAEntity=1) - SUM(OpCo2_FS!AF178:AF179)*(dcSAEntity=2) -SUM(OpCo3_FS!AF178:AF179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AG178:AG179)*(dcSAEntity=1) - SUM(OpCo2_FS!AG178:AG179)*(dcSAEntity=2) -SUM(OpCo3_FS!AG178:AG179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AH178:AH179)*(dcSAEntity=1) - SUM(OpCo2_FS!AH178:AH179)*(dcSAEntity=2) -SUM(OpCo3_FS!AH178:AH179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AI178:AI179)*(dcSAEntity=1) - SUM(OpCo2_FS!AI178:AI179)*(dcSAEntity=2) -SUM(OpCo3_FS!AI178:AI179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AJ178:AJ179)*(dcSAEntity=1) - SUM(OpCo2_FS!AJ178:AJ179)*(dcSAEntity=2) -SUM(OpCo3_FS!AJ178:AJ179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AK178:AK179)*(dcSAEntity=1) - SUM(OpCo2_FS!AK178:AK179)*(dcSAEntity=2) -SUM(OpCo3_FS!AK178:AK179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AL178:AL179)*(dcSAEntity=1) - SUM(OpCo2_FS!AL178:AL179)*(dcSAEntity=2) -SUM(OpCo3_FS!AL178:AL179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AM178:AM179)*(dcSAEntity=1) - SUM(OpCo2_FS!AM178:AM179)*(dcSAEntity=2) -SUM(OpCo3_FS!AM178:AM179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AN178:AN179)*(dcSAEntity=1) - SUM(OpCo2_FS!AN178:AN179)*(dcSAEntity=2) -SUM(OpCo3_FS!AN178:AN179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AO178:AO179)*(dcSAEntity=1) - SUM(OpCo2_FS!AO178:AO179)*(dcSAEntity=2) -SUM(OpCo3_FS!AO178:AO179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AP178:AP179)*(dcSAEntity=1) - SUM(OpCo2_FS!AP178:AP179)*(dcSAEntity=2) -SUM(OpCo3_FS!AP178:AP179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AQ178:AQ179)*(dcSAEntity=1) - SUM(OpCo2_FS!AQ178:AQ179)*(dcSAEntity=2) -SUM(OpCo3_FS!AQ178:AQ179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AR178:AR179)*(dcSAEntity=1) - SUM(OpCo2_FS!AR178:AR179)*(dcSAEntity=2) -SUM(OpCo3_FS!AR178:AR179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AS178:AS179)*(dcSAEntity=1) - SUM(OpCo2_FS!AS178:AS179)*(dcSAEntity=2) -SUM(OpCo3_FS!AS178:AS179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AT178:AT179)*(dcSAEntity=1) - SUM(OpCo2_FS!AT178:AT179)*(dcSAEntity=2) -SUM(OpCo3_FS!AT178:AT179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AU178:AU179)*(dcSAEntity=1) - SUM(OpCo2_FS!AU178:AU179)*(dcSAEntity=2) -SUM(OpCo3_FS!AU178:AU179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AV178:AV179)*(dcSAEntity=1) - SUM(OpCo2_FS!AV178:AV179)*(dcSAEntity=2) -SUM(OpCo3_FS!AV178:AV179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AW178:AW179)*(dcSAEntity=1) - SUM(OpCo2_FS!AW178:AW179)*(dcSAEntity=2) -SUM(OpCo3_FS!AW178:AW179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AX178:AX179)*(dcSAEntity=1) - SUM(OpCo2_FS!AX178:AX179)*(dcSAEntity=2) -SUM(OpCo3_FS!AX178:AX179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AY178:AY179)*(dcSAEntity=1) - SUM(OpCo2_FS!AY178:AY179)*(dcSAEntity=2) -SUM(OpCo3_FS!AY178:AY179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!AZ178:AZ179)*(dcSAEntity=1) - SUM(OpCo2_FS!AZ178:AZ179)*(dcSAEntity=2) -SUM(OpCo3_FS!AZ178:AZ179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BA178:BA179)*(dcSAEntity=1) - SUM(OpCo2_FS!BA178:BA179)*(dcSAEntity=2) -SUM(OpCo3_FS!BA178:BA179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BB178:BB179)*(dcSAEntity=1) - SUM(OpCo2_FS!BB178:BB179)*(dcSAEntity=2) -SUM(OpCo3_FS!BB178:BB179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BC178:BC179)*(dcSAEntity=1) - SUM(OpCo2_FS!BC178:BC179)*(dcSAEntity=2) -SUM(OpCo3_FS!BC178:BC179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BD178:BD179)*(dcSAEntity=1) - SUM(OpCo2_FS!BD178:BD179)*(dcSAEntity=2) -SUM(OpCo3_FS!BD178:BD179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BE178:BE179)*(dcSAEntity=1) - SUM(OpCo2_FS!BE178:BE179)*(dcSAEntity=2) -SUM(OpCo3_FS!BE178:BE179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BF178:BF179)*(dcSAEntity=1) - SUM(OpCo2_FS!BF178:BF179)*(dcSAEntity=2) -SUM(OpCo3_FS!BF178:BF179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BG178:BG179)*(dcSAEntity=1) - SUM(OpCo2_FS!BG178:BG179)*(dcSAEntity=2) -SUM(OpCo3_FS!BG178:BG179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BH178:BH179)*(dcSAEntity=1) - SUM(OpCo2_FS!BH178:BH179)*(dcSAEntity=2) -SUM(OpCo3_FS!BH178:BH179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BI178:BI179)*(dcSAEntity=1) - SUM(OpCo2_FS!BI178:BI179)*(dcSAEntity=2) -SUM(OpCo3_FS!BI178:BI179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BJ178:BJ179)*(dcSAEntity=1) - SUM(OpCo2_FS!BJ178:BJ179)*(dcSAEntity=2) -SUM(OpCo3_FS!BJ178:BJ179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BK178:BK179)*(dcSAEntity=1) - SUM(OpCo2_FS!BK178:BK179)*(dcSAEntity=2) -SUM(OpCo3_FS!BK178:BK179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BL178:BL179)*(dcSAEntity=1) - SUM(OpCo2_FS!BL178:BL179)*(dcSAEntity=2) -SUM(OpCo3_FS!BL178:BL179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BM178:BM179)*(dcSAEntity=1) - SUM(OpCo2_FS!BM178:BM179)*(dcSAEntity=2) -SUM(OpCo3_FS!BM178:BM179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BN178:BN179)*(dcSAEntity=1) - SUM(OpCo2_FS!BN178:BN179)*(dcSAEntity=2) -SUM(OpCo3_FS!BN178:BN179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BO178:BO179)*(dcSAEntity=1) - SUM(OpCo2_FS!BO178:BO179)*(dcSAEntity=2) -SUM(OpCo3_FS!BO178:BO179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BP178:BP179)*(dcSAEntity=1) - SUM(OpCo2_FS!BP178:BP179)*(dcSAEntity=2) -SUM(OpCo3_FS!BP178:BP179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BQ178:BQ179)*(dcSAEntity=1) - SUM(OpCo2_FS!BQ178:BQ179)*(dcSAEntity=2) -SUM(OpCo3_FS!BQ178:BQ179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BR178:BR179)*(dcSAEntity=1) - SUM(OpCo2_FS!BR178:BR179)*(dcSAEntity=2) -SUM(OpCo3_FS!BR178:BR179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BS178:BS179)*(dcSAEntity=1) - SUM(OpCo2_FS!BS178:BS179)*(dcSAEntity=2) -SUM(OpCo3_FS!BS178:BS179)*(dcSAEntity=3)","v":0},{"$f":"-SUM(OpCo1_FS!BT178:BT179)*(dcSAEntity=1) - SUM(OpCo2_FS!BT178:BT179)*(dcSAEntity=2) -SUM(OpCo3_FS!BT178:BT179)*(dcSAEntity=3)","v":0}]
[null,null,null,"Dividends",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1_FS!M201*(dcSAEntity=1) - OpCo2_FS!M201*(dcSAEntity=2) - OpCo3_FS!M201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!N201*(dcSAEntity=1) - OpCo2_FS!N201*(dcSAEntity=2) - OpCo3_FS!N201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!O201*(dcSAEntity=1) - OpCo2_FS!O201*(dcSAEntity=2) - OpCo3_FS!O201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!P201*(dcSAEntity=1) - OpCo2_FS!P201*(dcSAEntity=2) - OpCo3_FS!P201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!Q201*(dcSAEntity=1) - OpCo2_FS!Q201*(dcSAEntity=2) - OpCo3_FS!Q201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!R201*(dcSAEntity=1) - OpCo2_FS!R201*(dcSAEntity=2) - OpCo3_FS!R201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!S201*(dcSAEntity=1) - OpCo2_FS!S201*(dcSAEntity=2) - OpCo3_FS!S201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!T201*(dcSAEntity=1) - OpCo2_FS!T201*(dcSAEntity=2) - OpCo3_FS!T201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!U201*(dcSAEntity=1) - OpCo2_FS!U201*(dcSAEntity=2) - OpCo3_FS!U201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!V201*(dcSAEntity=1) - OpCo2_FS!V201*(dcSAEntity=2) - OpCo3_FS!V201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!W201*(dcSAEntity=1) - OpCo2_FS!W201*(dcSAEntity=2) - OpCo3_FS!W201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!X201*(dcSAEntity=1) - OpCo2_FS!X201*(dcSAEntity=2) - OpCo3_FS!X201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!Y201*(dcSAEntity=1) - OpCo2_FS!Y201*(dcSAEntity=2) - OpCo3_FS!Y201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!Z201*(dcSAEntity=1) - OpCo2_FS!Z201*(dcSAEntity=2) - OpCo3_FS!Z201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AA201*(dcSAEntity=1) - OpCo2_FS!AA201*(dcSAEntity=2) - OpCo3_FS!AA201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AB201*(dcSAEntity=1) - OpCo2_FS!AB201*(dcSAEntity=2) - OpCo3_FS!AB201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AC201*(dcSAEntity=1) - OpCo2_FS!AC201*(dcSAEntity=2) - OpCo3_FS!AC201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AD201*(dcSAEntity=1) - OpCo2_FS!AD201*(dcSAEntity=2) - OpCo3_FS!AD201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AE201*(dcSAEntity=1) - OpCo2_FS!AE201*(dcSAEntity=2) - OpCo3_FS!AE201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AF201*(dcSAEntity=1) - OpCo2_FS!AF201*(dcSAEntity=2) - OpCo3_FS!AF201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AG201*(dcSAEntity=1) - OpCo2_FS!AG201*(dcSAEntity=2) - OpCo3_FS!AG201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AH201*(dcSAEntity=1) - OpCo2_FS!AH201*(dcSAEntity=2) - OpCo3_FS!AH201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AI201*(dcSAEntity=1) - OpCo2_FS!AI201*(dcSAEntity=2) - OpCo3_FS!AI201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AJ201*(dcSAEntity=1) - OpCo2_FS!AJ201*(dcSAEntity=2) - OpCo3_FS!AJ201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AK201*(dcSAEntity=1) - OpCo2_FS!AK201*(dcSAEntity=2) - OpCo3_FS!AK201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AL201*(dcSAEntity=1) - OpCo2_FS!AL201*(dcSAEntity=2) - OpCo3_FS!AL201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AM201*(dcSAEntity=1) - OpCo2_FS!AM201*(dcSAEntity=2) - OpCo3_FS!AM201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AN201*(dcSAEntity=1) - OpCo2_FS!AN201*(dcSAEntity=2) - OpCo3_FS!AN201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AO201*(dcSAEntity=1) - OpCo2_FS!AO201*(dcSAEntity=2) - OpCo3_FS!AO201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AP201*(dcSAEntity=1) - OpCo2_FS!AP201*(dcSAEntity=2) - OpCo3_FS!AP201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AQ201*(dcSAEntity=1) - OpCo2_FS!AQ201*(dcSAEntity=2) - OpCo3_FS!AQ201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AR201*(dcSAEntity=1) - OpCo2_FS!AR201*(dcSAEntity=2) - OpCo3_FS!AR201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AS201*(dcSAEntity=1) - OpCo2_FS!AS201*(dcSAEntity=2) - OpCo3_FS!AS201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AT201*(dcSAEntity=1) - OpCo2_FS!AT201*(dcSAEntity=2) - OpCo3_FS!AT201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AU201*(dcSAEntity=1) - OpCo2_FS!AU201*(dcSAEntity=2) - OpCo3_FS!AU201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AV201*(dcSAEntity=1) - OpCo2_FS!AV201*(dcSAEntity=2) - OpCo3_FS!AV201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AW201*(dcSAEntity=1) - OpCo2_FS!AW201*(dcSAEntity=2) - OpCo3_FS!AW201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AX201*(dcSAEntity=1) - OpCo2_FS!AX201*(dcSAEntity=2) - OpCo3_FS!AX201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AY201*(dcSAEntity=1) - OpCo2_FS!AY201*(dcSAEntity=2) - OpCo3_FS!AY201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!AZ201*(dcSAEntity=1) - OpCo2_FS!AZ201*(dcSAEntity=2) - OpCo3_FS!AZ201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BA201*(dcSAEntity=1) - OpCo2_FS!BA201*(dcSAEntity=2) - OpCo3_FS!BA201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BB201*(dcSAEntity=1) - OpCo2_FS!BB201*(dcSAEntity=2) - OpCo3_FS!BB201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BC201*(dcSAEntity=1) - OpCo2_FS!BC201*(dcSAEntity=2) - OpCo3_FS!BC201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BD201*(dcSAEntity=1) - OpCo2_FS!BD201*(dcSAEntity=2) - OpCo3_FS!BD201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BE201*(dcSAEntity=1) - OpCo2_FS!BE201*(dcSAEntity=2) - OpCo3_FS!BE201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BF201*(dcSAEntity=1) - OpCo2_FS!BF201*(dcSAEntity=2) - OpCo3_FS!BF201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BG201*(dcSAEntity=1) - OpCo2_FS!BG201*(dcSAEntity=2) - OpCo3_FS!BG201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BH201*(dcSAEntity=1) - OpCo2_FS!BH201*(dcSAEntity=2) - OpCo3_FS!BH201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BI201*(dcSAEntity=1) - OpCo2_FS!BI201*(dcSAEntity=2) - OpCo3_FS!BI201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BJ201*(dcSAEntity=1) - OpCo2_FS!BJ201*(dcSAEntity=2) - OpCo3_FS!BJ201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BK201*(dcSAEntity=1) - OpCo2_FS!BK201*(dcSAEntity=2) - OpCo3_FS!BK201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BL201*(dcSAEntity=1) - OpCo2_FS!BL201*(dcSAEntity=2) - OpCo3_FS!BL201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BM201*(dcSAEntity=1) - OpCo2_FS!BM201*(dcSAEntity=2) - OpCo3_FS!BM201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BN201*(dcSAEntity=1) - OpCo2_FS!BN201*(dcSAEntity=2) - OpCo3_FS!BN201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BO201*(dcSAEntity=1) - OpCo2_FS!BO201*(dcSAEntity=2) - OpCo3_FS!BO201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BP201*(dcSAEntity=1) - OpCo2_FS!BP201*(dcSAEntity=2) - OpCo3_FS!BP201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BQ201*(dcSAEntity=1) - OpCo2_FS!BQ201*(dcSAEntity=2) - OpCo3_FS!BQ201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BR201*(dcSAEntity=1) - OpCo2_FS!BR201*(dcSAEntity=2) - OpCo3_FS!BR201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BS201*(dcSAEntity=1) - OpCo2_FS!BS201*(dcSAEntity=2) - OpCo3_FS!BS201*(dcSAEntity=3)","v":0},{"$f":"-OpCo1_FS!BT201*(dcSAEntity=1) - OpCo2_FS!BT201*(dcSAEntity=2) - OpCo3_FS!BT201*(dcSAEntity=3)","v":0}]
[]
[null,null,null,"Selected money terms",null,"R/N",{"$f":"Dashboard!$AO$459","v":"Nominal"},{"$f":"IFERROR(MATCH(G1539,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Graph Start",null,"flag",{"$f":"Dashboard!AJ458","v":2020},null,null,null,null,null,{"$f":"1*(M$3=$G1540)","v":0},{"$f":"1*(N$3=$G1540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AD$3=$G1540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AT$3=$G1540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BJ$3=$G1540)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project income",null,"£000",{"$f":"CHOOSE($H$1539,G1502,G1521)","v":"Nominal"},null,null,{"$f":"D1545","v":"Project income"},{"$f":"SUM(M1545:BT1545)","v":0},null,{"$f":"CHOOSE($H$1539,M1502,M1521)*M$1542","v":0},{"$f":"CHOOSE($H$1539,N1502,N1521)*N$1542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt",null,"£000",{"$f":"CHOOSE($H$1539,G1505,G1524)","v":"Nominal"},null,null,{"$f":"D1548","v":"Debt"},{"$f":"SUM(M1548:BT1548)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,"£000",{"$f":"CHOOSE($H$1539,G1506,G1525)","v":"Nominal"},null,null,{"$f":"D1549","v":"Equity"},{"$f":"SUM(M1549:BT1549)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"USES"]
[null,null,null,"O&M",null,"£000","Nominal",null,null,"O&M",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt service",null,"£000","Nominal",null,null,"Debt service",0,null,{"$f":"CHOOSE($H$1539,M1514,M1533)*M$1542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease service",null,"£000","Nominal",null,null,"Lease service",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"G1497&\"-SOURCES-\"&G1539","v":"OpCo1-SOURCES-Nominal"},null,{"$f":"G1497&\"-USES-\"&G1539","v":"OpCo1-USES-Nominal"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MAX(C$961:C1583)+1","v":5},"GRAPH 18: CAPITAL STRUCTURE"]
[]
[null,null,null,{"$f":"$G$964","v":"OpCo1"}]
[null,null,null,"Debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-OpCo1!M3922*(dcCoSelect=1) - OpCo2!M3922*(dcCoSelect=2) - OpCo3!M3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!N3922*(dcCoSelect=1) - OpCo2!N3922*(dcCoSelect=2) - OpCo3!N3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!O3922*(dcCoSelect=1) - OpCo2!O3922*(dcCoSelect=2) - OpCo3!O3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!P3922*(dcCoSelect=1) - OpCo2!P3922*(dcCoSelect=2) - OpCo3!P3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!Q3922*(dcCoSelect=1) - OpCo2!Q3922*(dcCoSelect=2) - OpCo3!Q3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!R3922*(dcCoSelect=1) - OpCo2!R3922*(dcCoSelect=2) - OpCo3!R3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!S3922*(dcCoSelect=1) - OpCo2!S3922*(dcCoSelect=2) - OpCo3!S3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!T3922*(dcCoSelect=1) - OpCo2!T3922*(dcCoSelect=2) - OpCo3!T3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!U3922*(dcCoSelect=1) - OpCo2!U3922*(dcCoSelect=2) - OpCo3!U3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!V3922*(dcCoSelect=1) - OpCo2!V3922*(dcCoSelect=2) - OpCo3!V3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!W3922*(dcCoSelect=1) - OpCo2!W3922*(dcCoSelect=2) - OpCo3!W3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!X3922*(dcCoSelect=1) - OpCo2!X3922*(dcCoSelect=2) - OpCo3!X3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!Y3922*(dcCoSelect=1) - OpCo2!Y3922*(dcCoSelect=2) - OpCo3!Y3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!Z3922*(dcCoSelect=1) - OpCo2!Z3922*(dcCoSelect=2) - OpCo3!Z3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AA3922*(dcCoSelect=1) - OpCo2!AA3922*(dcCoSelect=2) - OpCo3!AA3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AB3922*(dcCoSelect=1) - OpCo2!AB3922*(dcCoSelect=2) - OpCo3!AB3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AC3922*(dcCoSelect=1) - OpCo2!AC3922*(dcCoSelect=2) - OpCo3!AC3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AD3922*(dcCoSelect=1) - OpCo2!AD3922*(dcCoSelect=2) - OpCo3!AD3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AE3922*(dcCoSelect=1) - OpCo2!AE3922*(dcCoSelect=2) - OpCo3!AE3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AF3922*(dcCoSelect=1) - OpCo2!AF3922*(dcCoSelect=2) - OpCo3!AF3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AG3922*(dcCoSelect=1) - OpCo2!AG3922*(dcCoSelect=2) - OpCo3!AG3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AH3922*(dcCoSelect=1) - OpCo2!AH3922*(dcCoSelect=2) - OpCo3!AH3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AI3922*(dcCoSelect=1) - OpCo2!AI3922*(dcCoSelect=2) - OpCo3!AI3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AJ3922*(dcCoSelect=1) - OpCo2!AJ3922*(dcCoSelect=2) - OpCo3!AJ3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AK3922*(dcCoSelect=1) - OpCo2!AK3922*(dcCoSelect=2) - OpCo3!AK3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AL3922*(dcCoSelect=1) - OpCo2!AL3922*(dcCoSelect=2) - OpCo3!AL3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AM3922*(dcCoSelect=1) - OpCo2!AM3922*(dcCoSelect=2) - OpCo3!AM3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AN3922*(dcCoSelect=1) - OpCo2!AN3922*(dcCoSelect=2) - OpCo3!AN3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AO3922*(dcCoSelect=1) - OpCo2!AO3922*(dcCoSelect=2) - OpCo3!AO3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AP3922*(dcCoSelect=1) - OpCo2!AP3922*(dcCoSelect=2) - OpCo3!AP3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AQ3922*(dcCoSelect=1) - OpCo2!AQ3922*(dcCoSelect=2) - OpCo3!AQ3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AR3922*(dcCoSelect=1) - OpCo2!AR3922*(dcCoSelect=2) - OpCo3!AR3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AS3922*(dcCoSelect=1) - OpCo2!AS3922*(dcCoSelect=2) - OpCo3!AS3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AT3922*(dcCoSelect=1) - OpCo2!AT3922*(dcCoSelect=2) - OpCo3!AT3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AU3922*(dcCoSelect=1) - OpCo2!AU3922*(dcCoSelect=2) - OpCo3!AU3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AV3922*(dcCoSelect=1) - OpCo2!AV3922*(dcCoSelect=2) - OpCo3!AV3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AW3922*(dcCoSelect=1) - OpCo2!AW3922*(dcCoSelect=2) - OpCo3!AW3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AX3922*(dcCoSelect=1) - OpCo2!AX3922*(dcCoSelect=2) - OpCo3!AX3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AY3922*(dcCoSelect=1) - OpCo2!AY3922*(dcCoSelect=2) - OpCo3!AY3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AZ3922*(dcCoSelect=1) - OpCo2!AZ3922*(dcCoSelect=2) - OpCo3!AZ3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BA3922*(dcCoSelect=1) - OpCo2!BA3922*(dcCoSelect=2) - OpCo3!BA3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BB3922*(dcCoSelect=1) - OpCo2!BB3922*(dcCoSelect=2) - OpCo3!BB3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BC3922*(dcCoSelect=1) - OpCo2!BC3922*(dcCoSelect=2) - OpCo3!BC3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BD3922*(dcCoSelect=1) - OpCo2!BD3922*(dcCoSelect=2) - OpCo3!BD3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BE3922*(dcCoSelect=1) - OpCo2!BE3922*(dcCoSelect=2) - OpCo3!BE3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BF3922*(dcCoSelect=1) - OpCo2!BF3922*(dcCoSelect=2) - OpCo3!BF3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BG3922*(dcCoSelect=1) - OpCo2!BG3922*(dcCoSelect=2) - OpCo3!BG3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BH3922*(dcCoSelect=1) - OpCo2!BH3922*(dcCoSelect=2) - OpCo3!BH3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BI3922*(dcCoSelect=1) - OpCo2!BI3922*(dcCoSelect=2) - OpCo3!BI3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BJ3922*(dcCoSelect=1) - OpCo2!BJ3922*(dcCoSelect=2) - OpCo3!BJ3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BK3922*(dcCoSelect=1) - OpCo2!BK3922*(dcCoSelect=2) - OpCo3!BK3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BL3922*(dcCoSelect=1) - OpCo2!BL3922*(dcCoSelect=2) - OpCo3!BL3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BM3922*(dcCoSelect=1) - OpCo2!BM3922*(dcCoSelect=2) - OpCo3!BM3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BN3922*(dcCoSelect=1) - OpCo2!BN3922*(dcCoSelect=2) - OpCo3!BN3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BO3922*(dcCoSelect=1) - OpCo2!BO3922*(dcCoSelect=2) - OpCo3!BO3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BP3922*(dcCoSelect=1) - OpCo2!BP3922*(dcCoSelect=2) - OpCo3!BP3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BQ3922*(dcCoSelect=1) - OpCo2!BQ3922*(dcCoSelect=2) - OpCo3!BQ3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BR3922*(dcCoSelect=1) - OpCo2!BR3922*(dcCoSelect=2) - OpCo3!BR3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BS3922*(dcCoSelect=1) - OpCo2!BS3922*(dcCoSelect=2) - OpCo3!BS3922*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BT3922*(dcCoSelect=1) - OpCo2!BT3922*(dcCoSelect=2) - OpCo3!BT3922*(dcCoSelect=3)","v":0}]
[null,null,null,"Total capital (excluding grant)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M1589:M1591)","v":0},{"$f":"SUM(N1589:N1591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of lease",null,"%",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1!M3920*(dcCoSelect=1) + OpCo2!M3920*(dcCoSelect=2) + OpCo3!M3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3920*(dcCoSelect=1) + OpCo2!N3920*(dcCoSelect=2) + OpCo3!N3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3920*(dcCoSelect=1) + OpCo2!O3920*(dcCoSelect=2) + OpCo3!O3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3920*(dcCoSelect=1) + OpCo2!P3920*(dcCoSelect=2) + OpCo3!P3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3920*(dcCoSelect=1) + OpCo2!Q3920*(dcCoSelect=2) + OpCo3!Q3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3920*(dcCoSelect=1) + OpCo2!R3920*(dcCoSelect=2) + OpCo3!R3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3920*(dcCoSelect=1) + OpCo2!S3920*(dcCoSelect=2) + OpCo3!S3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3920*(dcCoSelect=1) + OpCo2!T3920*(dcCoSelect=2) + OpCo3!T3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3920*(dcCoSelect=1) + OpCo2!U3920*(dcCoSelect=2) + OpCo3!U3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3920*(dcCoSelect=1) + OpCo2!V3920*(dcCoSelect=2) + OpCo3!V3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3920*(dcCoSelect=1) + OpCo2!W3920*(dcCoSelect=2) + OpCo3!W3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3920*(dcCoSelect=1) + OpCo2!X3920*(dcCoSelect=2) + OpCo3!X3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3920*(dcCoSelect=1) + OpCo2!Y3920*(dcCoSelect=2) + OpCo3!Y3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3920*(dcCoSelect=1) + OpCo2!Z3920*(dcCoSelect=2) + OpCo3!Z3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3920*(dcCoSelect=1) + OpCo2!AA3920*(dcCoSelect=2) + OpCo3!AA3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3920*(dcCoSelect=1) + OpCo2!AB3920*(dcCoSelect=2) + OpCo3!AB3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3920*(dcCoSelect=1) + OpCo2!AC3920*(dcCoSelect=2) + OpCo3!AC3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3920*(dcCoSelect=1) + OpCo2!AD3920*(dcCoSelect=2) + OpCo3!AD3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3920*(dcCoSelect=1) + OpCo2!AE3920*(dcCoSelect=2) + OpCo3!AE3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3920*(dcCoSelect=1) + OpCo2!AF3920*(dcCoSelect=2) + OpCo3!AF3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3920*(dcCoSelect=1) + OpCo2!AG3920*(dcCoSelect=2) + OpCo3!AG3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3920*(dcCoSelect=1) + OpCo2!AH3920*(dcCoSelect=2) + OpCo3!AH3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3920*(dcCoSelect=1) + OpCo2!AI3920*(dcCoSelect=2) + OpCo3!AI3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3920*(dcCoSelect=1) + OpCo2!AJ3920*(dcCoSelect=2) + OpCo3!AJ3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3920*(dcCoSelect=1) + OpCo2!AK3920*(dcCoSelect=2) + OpCo3!AK3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3920*(dcCoSelect=1) + OpCo2!AL3920*(dcCoSelect=2) + OpCo3!AL3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3920*(dcCoSelect=1) + OpCo2!AM3920*(dcCoSelect=2) + OpCo3!AM3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3920*(dcCoSelect=1) + OpCo2!AN3920*(dcCoSelect=2) + OpCo3!AN3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3920*(dcCoSelect=1) + OpCo2!AO3920*(dcCoSelect=2) + OpCo3!AO3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3920*(dcCoSelect=1) + OpCo2!AP3920*(dcCoSelect=2) + OpCo3!AP3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3920*(dcCoSelect=1) + OpCo2!AQ3920*(dcCoSelect=2) + OpCo3!AQ3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3920*(dcCoSelect=1) + OpCo2!AR3920*(dcCoSelect=2) + OpCo3!AR3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3920*(dcCoSelect=1) + OpCo2!AS3920*(dcCoSelect=2) + OpCo3!AS3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3920*(dcCoSelect=1) + OpCo2!AT3920*(dcCoSelect=2) + OpCo3!AT3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3920*(dcCoSelect=1) + OpCo2!AU3920*(dcCoSelect=2) + OpCo3!AU3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3920*(dcCoSelect=1) + OpCo2!AV3920*(dcCoSelect=2) + OpCo3!AV3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3920*(dcCoSelect=1) + OpCo2!AW3920*(dcCoSelect=2) + OpCo3!AW3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3920*(dcCoSelect=1) + OpCo2!AX3920*(dcCoSelect=2) + OpCo3!AX3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3920*(dcCoSelect=1) + OpCo2!AY3920*(dcCoSelect=2) + OpCo3!AY3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3920*(dcCoSelect=1) + OpCo2!AZ3920*(dcCoSelect=2) + OpCo3!AZ3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3920*(dcCoSelect=1) + OpCo2!BA3920*(dcCoSelect=2) + OpCo3!BA3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3920*(dcCoSelect=1) + OpCo2!BB3920*(dcCoSelect=2) + OpCo3!BB3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3920*(dcCoSelect=1) + OpCo2!BC3920*(dcCoSelect=2) + OpCo3!BC3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3920*(dcCoSelect=1) + OpCo2!BD3920*(dcCoSelect=2) + OpCo3!BD3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3920*(dcCoSelect=1) + OpCo2!BE3920*(dcCoSelect=2) + OpCo3!BE3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3920*(dcCoSelect=1) + OpCo2!BF3920*(dcCoSelect=2) + OpCo3!BF3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3920*(dcCoSelect=1) + OpCo2!BG3920*(dcCoSelect=2) + OpCo3!BG3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3920*(dcCoSelect=1) + OpCo2!BH3920*(dcCoSelect=2) + OpCo3!BH3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3920*(dcCoSelect=1) + OpCo2!BI3920*(dcCoSelect=2) + OpCo3!BI3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3920*(dcCoSelect=1) + OpCo2!BJ3920*(dcCoSelect=2) + OpCo3!BJ3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3920*(dcCoSelect=1) + OpCo2!BK3920*(dcCoSelect=2) + OpCo3!BK3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3920*(dcCoSelect=1) + OpCo2!BL3920*(dcCoSelect=2) + OpCo3!BL3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3920*(dcCoSelect=1) + OpCo2!BM3920*(dcCoSelect=2) + OpCo3!BM3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3920*(dcCoSelect=1) + OpCo2!BN3920*(dcCoSelect=2) + OpCo3!BN3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3920*(dcCoSelect=1) + OpCo2!BO3920*(dcCoSelect=2) + OpCo3!BO3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3920*(dcCoSelect=1) + OpCo2!BP3920*(dcCoSelect=2) + OpCo3!BP3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3920*(dcCoSelect=1) + OpCo2!BQ3920*(dcCoSelect=2) + OpCo3!BQ3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3920*(dcCoSelect=1) + OpCo2!BR3920*(dcCoSelect=2) + OpCo3!BR3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3920*(dcCoSelect=1) + OpCo2!BS3920*(dcCoSelect=2) + OpCo3!BS3920*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3920*(dcCoSelect=1) + OpCo2!BT3920*(dcCoSelect=2) + OpCo3!BT3920*(dcCoSelect=3)","v":0}]
[null,null,null,"Cost of debt",null,"Weighted",null,null,null,null,null,null,{"$f":"IFERROR(M1596*M1590/M1593,0)","v":0},{"$f":"IFERROR(N1596*N1590/N1593,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC",null,"%",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M1599:M1601)","v":0},{"$f":"SUM(N1599:N1601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"Debt",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"M1590","v":0},{"$f":"N1590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease obligations",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"-OpCo1!M3958*(dcCoSelect=1) - OpCo2!M3958*(dcCoSelect=2) - OpCo3!M3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!N3958*(dcCoSelect=1) - OpCo2!N3958*(dcCoSelect=2) - OpCo3!N3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!O3958*(dcCoSelect=1) - OpCo2!O3958*(dcCoSelect=2) - OpCo3!O3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!P3958*(dcCoSelect=1) - OpCo2!P3958*(dcCoSelect=2) - OpCo3!P3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!Q3958*(dcCoSelect=1) - OpCo2!Q3958*(dcCoSelect=2) - OpCo3!Q3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!R3958*(dcCoSelect=1) - OpCo2!R3958*(dcCoSelect=2) - OpCo3!R3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!S3958*(dcCoSelect=1) - OpCo2!S3958*(dcCoSelect=2) - OpCo3!S3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!T3958*(dcCoSelect=1) - OpCo2!T3958*(dcCoSelect=2) - OpCo3!T3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!U3958*(dcCoSelect=1) - OpCo2!U3958*(dcCoSelect=2) - OpCo3!U3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!V3958*(dcCoSelect=1) - OpCo2!V3958*(dcCoSelect=2) - OpCo3!V3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!W3958*(dcCoSelect=1) - OpCo2!W3958*(dcCoSelect=2) - OpCo3!W3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!X3958*(dcCoSelect=1) - OpCo2!X3958*(dcCoSelect=2) - OpCo3!X3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!Y3958*(dcCoSelect=1) - OpCo2!Y3958*(dcCoSelect=2) - OpCo3!Y3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!Z3958*(dcCoSelect=1) - OpCo2!Z3958*(dcCoSelect=2) - OpCo3!Z3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AA3958*(dcCoSelect=1) - OpCo2!AA3958*(dcCoSelect=2) - OpCo3!AA3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AB3958*(dcCoSelect=1) - OpCo2!AB3958*(dcCoSelect=2) - OpCo3!AB3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AC3958*(dcCoSelect=1) - OpCo2!AC3958*(dcCoSelect=2) - OpCo3!AC3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AD3958*(dcCoSelect=1) - OpCo2!AD3958*(dcCoSelect=2) - OpCo3!AD3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AE3958*(dcCoSelect=1) - OpCo2!AE3958*(dcCoSelect=2) - OpCo3!AE3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AF3958*(dcCoSelect=1) - OpCo2!AF3958*(dcCoSelect=2) - OpCo3!AF3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AG3958*(dcCoSelect=1) - OpCo2!AG3958*(dcCoSelect=2) - OpCo3!AG3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AH3958*(dcCoSelect=1) - OpCo2!AH3958*(dcCoSelect=2) - OpCo3!AH3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AI3958*(dcCoSelect=1) - OpCo2!AI3958*(dcCoSelect=2) - OpCo3!AI3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AJ3958*(dcCoSelect=1) - OpCo2!AJ3958*(dcCoSelect=2) - OpCo3!AJ3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AK3958*(dcCoSelect=1) - OpCo2!AK3958*(dcCoSelect=2) - OpCo3!AK3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AL3958*(dcCoSelect=1) - OpCo2!AL3958*(dcCoSelect=2) - OpCo3!AL3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AM3958*(dcCoSelect=1) - OpCo2!AM3958*(dcCoSelect=2) - OpCo3!AM3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AN3958*(dcCoSelect=1) - OpCo2!AN3958*(dcCoSelect=2) - OpCo3!AN3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AO3958*(dcCoSelect=1) - OpCo2!AO3958*(dcCoSelect=2) - OpCo3!AO3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AP3958*(dcCoSelect=1) - OpCo2!AP3958*(dcCoSelect=2) - OpCo3!AP3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AQ3958*(dcCoSelect=1) - OpCo2!AQ3958*(dcCoSelect=2) - OpCo3!AQ3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AR3958*(dcCoSelect=1) - OpCo2!AR3958*(dcCoSelect=2) - OpCo3!AR3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AS3958*(dcCoSelect=1) - OpCo2!AS3958*(dcCoSelect=2) - OpCo3!AS3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AT3958*(dcCoSelect=1) - OpCo2!AT3958*(dcCoSelect=2) - OpCo3!AT3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AU3958*(dcCoSelect=1) - OpCo2!AU3958*(dcCoSelect=2) - OpCo3!AU3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AV3958*(dcCoSelect=1) - OpCo2!AV3958*(dcCoSelect=2) - OpCo3!AV3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AW3958*(dcCoSelect=1) - OpCo2!AW3958*(dcCoSelect=2) - OpCo3!AW3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AX3958*(dcCoSelect=1) - OpCo2!AX3958*(dcCoSelect=2) - OpCo3!AX3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AY3958*(dcCoSelect=1) - OpCo2!AY3958*(dcCoSelect=2) - OpCo3!AY3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!AZ3958*(dcCoSelect=1) - OpCo2!AZ3958*(dcCoSelect=2) - OpCo3!AZ3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BA3958*(dcCoSelect=1) - OpCo2!BA3958*(dcCoSelect=2) - OpCo3!BA3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BB3958*(dcCoSelect=1) - OpCo2!BB3958*(dcCoSelect=2) - OpCo3!BB3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BC3958*(dcCoSelect=1) - OpCo2!BC3958*(dcCoSelect=2) - OpCo3!BC3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BD3958*(dcCoSelect=1) - OpCo2!BD3958*(dcCoSelect=2) - OpCo3!BD3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BE3958*(dcCoSelect=1) - OpCo2!BE3958*(dcCoSelect=2) - OpCo3!BE3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BF3958*(dcCoSelect=1) - OpCo2!BF3958*(dcCoSelect=2) - OpCo3!BF3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BG3958*(dcCoSelect=1) - OpCo2!BG3958*(dcCoSelect=2) - OpCo3!BG3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BH3958*(dcCoSelect=1) - OpCo2!BH3958*(dcCoSelect=2) - OpCo3!BH3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BI3958*(dcCoSelect=1) - OpCo2!BI3958*(dcCoSelect=2) - OpCo3!BI3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BJ3958*(dcCoSelect=1) - OpCo2!BJ3958*(dcCoSelect=2) - OpCo3!BJ3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BK3958*(dcCoSelect=1) - OpCo2!BK3958*(dcCoSelect=2) - OpCo3!BK3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BL3958*(dcCoSelect=1) - OpCo2!BL3958*(dcCoSelect=2) - OpCo3!BL3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BM3958*(dcCoSelect=1) - OpCo2!BM3958*(dcCoSelect=2) - OpCo3!BM3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BN3958*(dcCoSelect=1) - OpCo2!BN3958*(dcCoSelect=2) - OpCo3!BN3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BO3958*(dcCoSelect=1) - OpCo2!BO3958*(dcCoSelect=2) - OpCo3!BO3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BP3958*(dcCoSelect=1) - OpCo2!BP3958*(dcCoSelect=2) - OpCo3!BP3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BQ3958*(dcCoSelect=1) - OpCo2!BQ3958*(dcCoSelect=2) - OpCo3!BQ3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BR3958*(dcCoSelect=1) - OpCo2!BR3958*(dcCoSelect=2) - OpCo3!BR3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BS3958*(dcCoSelect=1) - OpCo2!BS3958*(dcCoSelect=2) - OpCo3!BS3958*(dcCoSelect=3)","v":0},{"$f":"-OpCo1!BT3958*(dcCoSelect=1) - OpCo2!BT3958*(dcCoSelect=2) - OpCo3!BT3958*(dcCoSelect=3)","v":0}]
[]
[null,null,null,"Cost of lease",null,"%",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1!M3961*(dcCoSelect=1) + OpCo2!M3961*(dcCoSelect=2) + OpCo3!M3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!N3961*(dcCoSelect=1) + OpCo2!N3961*(dcCoSelect=2) + OpCo3!N3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!O3961*(dcCoSelect=1) + OpCo2!O3961*(dcCoSelect=2) + OpCo3!O3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!P3961*(dcCoSelect=1) + OpCo2!P3961*(dcCoSelect=2) + OpCo3!P3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Q3961*(dcCoSelect=1) + OpCo2!Q3961*(dcCoSelect=2) + OpCo3!Q3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!R3961*(dcCoSelect=1) + OpCo2!R3961*(dcCoSelect=2) + OpCo3!R3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!S3961*(dcCoSelect=1) + OpCo2!S3961*(dcCoSelect=2) + OpCo3!S3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!T3961*(dcCoSelect=1) + OpCo2!T3961*(dcCoSelect=2) + OpCo3!T3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!U3961*(dcCoSelect=1) + OpCo2!U3961*(dcCoSelect=2) + OpCo3!U3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!V3961*(dcCoSelect=1) + OpCo2!V3961*(dcCoSelect=2) + OpCo3!V3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!W3961*(dcCoSelect=1) + OpCo2!W3961*(dcCoSelect=2) + OpCo3!W3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!X3961*(dcCoSelect=1) + OpCo2!X3961*(dcCoSelect=2) + OpCo3!X3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Y3961*(dcCoSelect=1) + OpCo2!Y3961*(dcCoSelect=2) + OpCo3!Y3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!Z3961*(dcCoSelect=1) + OpCo2!Z3961*(dcCoSelect=2) + OpCo3!Z3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AA3961*(dcCoSelect=1) + OpCo2!AA3961*(dcCoSelect=2) + OpCo3!AA3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AB3961*(dcCoSelect=1) + OpCo2!AB3961*(dcCoSelect=2) + OpCo3!AB3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AC3961*(dcCoSelect=1) + OpCo2!AC3961*(dcCoSelect=2) + OpCo3!AC3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AD3961*(dcCoSelect=1) + OpCo2!AD3961*(dcCoSelect=2) + OpCo3!AD3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AE3961*(dcCoSelect=1) + OpCo2!AE3961*(dcCoSelect=2) + OpCo3!AE3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AF3961*(dcCoSelect=1) + OpCo2!AF3961*(dcCoSelect=2) + OpCo3!AF3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AG3961*(dcCoSelect=1) + OpCo2!AG3961*(dcCoSelect=2) + OpCo3!AG3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AH3961*(dcCoSelect=1) + OpCo2!AH3961*(dcCoSelect=2) + OpCo3!AH3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AI3961*(dcCoSelect=1) + OpCo2!AI3961*(dcCoSelect=2) + OpCo3!AI3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AJ3961*(dcCoSelect=1) + OpCo2!AJ3961*(dcCoSelect=2) + OpCo3!AJ3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AK3961*(dcCoSelect=1) + OpCo2!AK3961*(dcCoSelect=2) + OpCo3!AK3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AL3961*(dcCoSelect=1) + OpCo2!AL3961*(dcCoSelect=2) + OpCo3!AL3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AM3961*(dcCoSelect=1) + OpCo2!AM3961*(dcCoSelect=2) + OpCo3!AM3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AN3961*(dcCoSelect=1) + OpCo2!AN3961*(dcCoSelect=2) + OpCo3!AN3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AO3961*(dcCoSelect=1) + OpCo2!AO3961*(dcCoSelect=2) + OpCo3!AO3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AP3961*(dcCoSelect=1) + OpCo2!AP3961*(dcCoSelect=2) + OpCo3!AP3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AQ3961*(dcCoSelect=1) + OpCo2!AQ3961*(dcCoSelect=2) + OpCo3!AQ3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AR3961*(dcCoSelect=1) + OpCo2!AR3961*(dcCoSelect=2) + OpCo3!AR3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AS3961*(dcCoSelect=1) + OpCo2!AS3961*(dcCoSelect=2) + OpCo3!AS3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AT3961*(dcCoSelect=1) + OpCo2!AT3961*(dcCoSelect=2) + OpCo3!AT3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AU3961*(dcCoSelect=1) + OpCo2!AU3961*(dcCoSelect=2) + OpCo3!AU3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AV3961*(dcCoSelect=1) + OpCo2!AV3961*(dcCoSelect=2) + OpCo3!AV3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AW3961*(dcCoSelect=1) + OpCo2!AW3961*(dcCoSelect=2) + OpCo3!AW3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AX3961*(dcCoSelect=1) + OpCo2!AX3961*(dcCoSelect=2) + OpCo3!AX3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AY3961*(dcCoSelect=1) + OpCo2!AY3961*(dcCoSelect=2) + OpCo3!AY3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!AZ3961*(dcCoSelect=1) + OpCo2!AZ3961*(dcCoSelect=2) + OpCo3!AZ3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BA3961*(dcCoSelect=1) + OpCo2!BA3961*(dcCoSelect=2) + OpCo3!BA3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BB3961*(dcCoSelect=1) + OpCo2!BB3961*(dcCoSelect=2) + OpCo3!BB3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BC3961*(dcCoSelect=1) + OpCo2!BC3961*(dcCoSelect=2) + OpCo3!BC3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BD3961*(dcCoSelect=1) + OpCo2!BD3961*(dcCoSelect=2) + OpCo3!BD3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BE3961*(dcCoSelect=1) + OpCo2!BE3961*(dcCoSelect=2) + OpCo3!BE3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BF3961*(dcCoSelect=1) + OpCo2!BF3961*(dcCoSelect=2) + OpCo3!BF3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BG3961*(dcCoSelect=1) + OpCo2!BG3961*(dcCoSelect=2) + OpCo3!BG3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BH3961*(dcCoSelect=1) + OpCo2!BH3961*(dcCoSelect=2) + OpCo3!BH3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BI3961*(dcCoSelect=1) + OpCo2!BI3961*(dcCoSelect=2) + OpCo3!BI3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BJ3961*(dcCoSelect=1) + OpCo2!BJ3961*(dcCoSelect=2) + OpCo3!BJ3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BK3961*(dcCoSelect=1) + OpCo2!BK3961*(dcCoSelect=2) + OpCo3!BK3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BL3961*(dcCoSelect=1) + OpCo2!BL3961*(dcCoSelect=2) + OpCo3!BL3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BM3961*(dcCoSelect=1) + OpCo2!BM3961*(dcCoSelect=2) + OpCo3!BM3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BN3961*(dcCoSelect=1) + OpCo2!BN3961*(dcCoSelect=2) + OpCo3!BN3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BO3961*(dcCoSelect=1) + OpCo2!BO3961*(dcCoSelect=2) + OpCo3!BO3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BP3961*(dcCoSelect=1) + OpCo2!BP3961*(dcCoSelect=2) + OpCo3!BP3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BQ3961*(dcCoSelect=1) + OpCo2!BQ3961*(dcCoSelect=2) + OpCo3!BQ3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BR3961*(dcCoSelect=1) + OpCo2!BR3961*(dcCoSelect=2) + OpCo3!BR3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BS3961*(dcCoSelect=1) + OpCo2!BS3961*(dcCoSelect=2) + OpCo3!BS3961*(dcCoSelect=3)","v":0},{"$f":"OpCo1!BT3961*(dcCoSelect=1) + OpCo2!BT3961*(dcCoSelect=2) + OpCo3!BT3961*(dcCoSelect=3)","v":0}]
[]
[null,null,null,"Cost of equity",null,"Weighted",null,null,null,null,null,null,{"$f":"IFERROR(M1616*M1610/M1614,0)","v":0},{"$f":"IFERROR(N1616*N1610/N1614,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost of debt",null,"Weighted",null,null,null,null,null,null,{"$f":"IFERROR(M1617*M1611/M1614,0)","v":0},{"$f":"IFERROR(N1617*N1611/N1614,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost of lease",null,"Weighted",null,null,null,null,null,null,{"$f":"IFERROR(M1618*M1612/M1614,0)","v":0},{"$f":"IFERROR(N1618*N1612/N1614,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC",null,"%",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1620:M1622)","v":0},{"$f":"SUM(N1620:N1622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"dcInvestorSelect","v":"Local Authority"}]
[null,null,null,"Share capital",null,"£000",{"$f":"SYS_Admin!$D$117","v":"Nominal"},null,null,null,null,null,{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!M$3972:M$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!M$3972:M$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!M$3972:M$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!N$3972:N$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!N$3972:N$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!N$3972:N$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!O$3972:O$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!O$3972:O$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!O$3972:O$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!P$3972:P$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!P$3972:P$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!P$3972:P$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!Q$3972:Q$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!Q$3972:Q$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!Q$3972:Q$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!R$3972:R$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!R$3972:R$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!R$3972:R$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!S$3972:S$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!S$3972:S$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!S$3972:S$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!T$3972:T$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!T$3972:T$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!T$3972:T$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!U$3972:U$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!U$3972:U$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!U$3972:U$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!V$3972:V$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!V$3972:V$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!V$3972:V$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!W$3972:W$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!W$3972:W$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!W$3972:W$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!X$3972:X$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!X$3972:X$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!X$3972:X$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!Y$3972:Y$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!Y$3972:Y$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!Y$3972:Y$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!Z$3972:Z$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!Z$3972:Z$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!Z$3972:Z$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AA$3972:AA$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AA$3972:AA$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AA$3972:AA$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AB$3972:AB$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AB$3972:AB$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AB$3972:AB$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AC$3972:AC$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AC$3972:AC$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AC$3972:AC$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AD$3972:AD$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AD$3972:AD$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AD$3972:AD$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AE$3972:AE$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AE$3972:AE$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AE$3972:AE$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AF$3972:AF$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AF$3972:AF$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AF$3972:AF$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AG$3972:AG$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AG$3972:AG$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AG$3972:AG$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AH$3972:AH$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AH$3972:AH$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AH$3972:AH$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AI$3972:AI$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AI$3972:AI$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AI$3972:AI$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AJ$3972:AJ$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AJ$3972:AJ$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AJ$3972:AJ$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AK$3972:AK$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AK$3972:AK$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AK$3972:AK$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AL$3972:AL$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AL$3972:AL$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AL$3972:AL$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AM$3972:AM$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AM$3972:AM$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AM$3972:AM$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AN$3972:AN$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AN$3972:AN$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AN$3972:AN$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AO$3972:AO$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AO$3972:AO$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AO$3972:AO$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AP$3972:AP$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AP$3972:AP$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AP$3972:AP$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AQ$3972:AQ$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AQ$3972:AQ$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AQ$3972:AQ$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AR$3972:AR$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AR$3972:AR$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AR$3972:AR$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AS$3972:AS$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AS$3972:AS$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AS$3972:AS$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AT$3972:AT$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AT$3972:AT$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AT$3972:AT$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AU$3972:AU$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AU$3972:AU$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AU$3972:AU$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AV$3972:AV$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AV$3972:AV$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AV$3972:AV$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AW$3972:AW$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AW$3972:AW$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AW$3972:AW$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AX$3972:AX$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AX$3972:AX$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AX$3972:AX$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AY$3972:AY$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AY$3972:AY$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AY$3972:AY$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!AZ$3972:AZ$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!AZ$3972:AZ$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!AZ$3972:AZ$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BA$3972:BA$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BA$3972:BA$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BA$3972:BA$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BB$3972:BB$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BB$3972:BB$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BB$3972:BB$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BC$3972:BC$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BC$3972:BC$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BC$3972:BC$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BD$3972:BD$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BD$3972:BD$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BD$3972:BD$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BE$3972:BE$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BE$3972:BE$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BE$3972:BE$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BF$3972:BF$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BF$3972:BF$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BF$3972:BF$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BG$3972:BG$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BG$3972:BG$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BG$3972:BG$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BH$3972:BH$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BH$3972:BH$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BH$3972:BH$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BI$3972:BI$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BI$3972:BI$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BI$3972:BI$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BJ$3972:BJ$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BJ$3972:BJ$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BJ$3972:BJ$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BK$3972:BK$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BK$3972:BK$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BK$3972:BK$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BL$3972:BL$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BL$3972:BL$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BL$3972:BL$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BM$3972:BM$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BM$3972:BM$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BM$3972:BM$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BN$3972:BN$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BN$3972:BN$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BN$3972:BN$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BO$3972:BO$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BO$3972:BO$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BO$3972:BO$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BP$3972:BP$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BP$3972:BP$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BP$3972:BP$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BQ$3972:BQ$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BQ$3972:BQ$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BQ$3972:BQ$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BR$3972:BR$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BR$3972:BR$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BR$3972:BR$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BS$3972:BS$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BS$3972:BS$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BS$3972:BS$3977)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$3972:$D$3977,$D$1604,OpCo1!BT$3972:BT$3977)*(dcCoSelect=1) - SUMIF(OpCo2!$D$3972:$D$3977,$D$1604,OpCo2!BT$3972:BT$3977)*(dcCoSelect=2) - SUMIF(OpCo3!$D$3972:$D$3977,$D$1604,OpCo3!BT$3972:BT$3977)*(dcCoSelect=3)","v":0}]
[]
[null,null,null,"SELECTED"]
[]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!AO483","v":"Nominal"},{"$f":"IFERROR(MATCH(G1630,lstMoneyVals,0),1)","v":2}]
[]
[null,null,null,"Debt"]
[null,null,null,"b/f principal o/s",null,"£000",null,null,null,null,null,null,{"$f":"L1637","v":0},{"$f":"M1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1604&\": \"&SYS_Admin!$G$770","v":"Local Authority: Principal drawdown"},null,"£000",null,null,null,null,null,null,{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!M$2203:M$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!M$2203:M$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!M$2203:M$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!N$2203:N$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!N$2203:N$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!N$2203:N$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!O$2203:O$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!O$2203:O$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!O$2203:O$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!P$2203:P$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!P$2203:P$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!P$2203:P$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!Q$2203:Q$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!Q$2203:Q$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!Q$2203:Q$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!R$2203:R$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!R$2203:R$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!R$2203:R$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!S$2203:S$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!S$2203:S$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!S$2203:S$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!T$2203:T$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!T$2203:T$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!T$2203:T$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!U$2203:U$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!U$2203:U$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!U$2203:U$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!V$2203:V$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!V$2203:V$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!V$2203:V$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!W$2203:W$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!W$2203:W$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!W$2203:W$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!X$2203:X$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!X$2203:X$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!X$2203:X$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!Y$2203:Y$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!Y$2203:Y$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!Y$2203:Y$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!Z$2203:Z$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!Z$2203:Z$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!Z$2203:Z$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AA$2203:AA$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AA$2203:AA$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AA$2203:AA$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AB$2203:AB$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AB$2203:AB$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AB$2203:AB$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AC$2203:AC$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AC$2203:AC$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AC$2203:AC$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AD$2203:AD$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AD$2203:AD$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AD$2203:AD$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AE$2203:AE$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AE$2203:AE$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AE$2203:AE$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AF$2203:AF$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AF$2203:AF$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AF$2203:AF$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AG$2203:AG$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AG$2203:AG$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AG$2203:AG$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AH$2203:AH$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AH$2203:AH$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AH$2203:AH$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AI$2203:AI$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AI$2203:AI$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AI$2203:AI$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AJ$2203:AJ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AJ$2203:AJ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AJ$2203:AJ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AK$2203:AK$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AK$2203:AK$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AK$2203:AK$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AL$2203:AL$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AL$2203:AL$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AL$2203:AL$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AM$2203:AM$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AM$2203:AM$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AM$2203:AM$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AN$2203:AN$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AN$2203:AN$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AN$2203:AN$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AO$2203:AO$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AO$2203:AO$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AO$2203:AO$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AP$2203:AP$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AP$2203:AP$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AP$2203:AP$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AQ$2203:AQ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AQ$2203:AQ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AQ$2203:AQ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AR$2203:AR$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AR$2203:AR$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AR$2203:AR$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AS$2203:AS$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AS$2203:AS$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AS$2203:AS$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AT$2203:AT$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AT$2203:AT$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AT$2203:AT$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AU$2203:AU$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AU$2203:AU$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AU$2203:AU$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AV$2203:AV$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AV$2203:AV$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AV$2203:AV$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AW$2203:AW$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AW$2203:AW$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AW$2203:AW$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AX$2203:AX$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AX$2203:AX$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AX$2203:AX$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AY$2203:AY$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AY$2203:AY$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AY$2203:AY$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!AZ$2203:AZ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!AZ$2203:AZ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!AZ$2203:AZ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BA$2203:BA$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BA$2203:BA$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BA$2203:BA$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BB$2203:BB$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BB$2203:BB$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BB$2203:BB$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BC$2203:BC$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BC$2203:BC$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BC$2203:BC$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BD$2203:BD$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BD$2203:BD$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BD$2203:BD$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BE$2203:BE$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BE$2203:BE$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BE$2203:BE$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BF$2203:BF$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BF$2203:BF$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BF$2203:BF$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BG$2203:BG$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BG$2203:BG$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BG$2203:BG$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BH$2203:BH$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BH$2203:BH$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BH$2203:BH$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BI$2203:BI$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BI$2203:BI$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BI$2203:BI$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BJ$2203:BJ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BJ$2203:BJ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BJ$2203:BJ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BK$2203:BK$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BK$2203:BK$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BK$2203:BK$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BL$2203:BL$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BL$2203:BL$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BL$2203:BL$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BM$2203:BM$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BM$2203:BM$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BM$2203:BM$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BN$2203:BN$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BN$2203:BN$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BN$2203:BN$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BO$2203:BO$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BO$2203:BO$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BO$2203:BO$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BP$2203:BP$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BP$2203:BP$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BP$2203:BP$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BQ$2203:BQ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BQ$2203:BQ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BQ$2203:BQ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BR$2203:BR$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BR$2203:BR$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BR$2203:BR$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BS$2203:BS$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BS$2203:BS$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BS$2203:BS$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1634,OpCo1!BT$2203:BT$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1634,OpCo2!BT$2203:BT$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1634,OpCo3!BT$2203:BT$2322)*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"D1604&\": \"&SYS_Admin!$G$808","v":"Local Authority: Interest wrapped into debt (EoP)"},null,"£000",null,null,null,null,null,null,{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!M$2203:M$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!M$2203:M$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!M$2203:M$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!N$2203:N$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!N$2203:N$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!N$2203:N$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!O$2203:O$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!O$2203:O$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!O$2203:O$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!P$2203:P$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!P$2203:P$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!P$2203:P$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!Q$2203:Q$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!Q$2203:Q$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!Q$2203:Q$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!R$2203:R$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!R$2203:R$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!R$2203:R$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!S$2203:S$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!S$2203:S$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!S$2203:S$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!T$2203:T$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!T$2203:T$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!T$2203:T$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!U$2203:U$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!U$2203:U$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!U$2203:U$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!V$2203:V$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!V$2203:V$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!V$2203:V$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!W$2203:W$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!W$2203:W$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!W$2203:W$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!X$2203:X$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!X$2203:X$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!X$2203:X$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!Y$2203:Y$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!Y$2203:Y$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!Y$2203:Y$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!Z$2203:Z$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!Z$2203:Z$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!Z$2203:Z$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AA$2203:AA$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AA$2203:AA$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AA$2203:AA$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AB$2203:AB$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AB$2203:AB$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AB$2203:AB$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AC$2203:AC$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AC$2203:AC$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AC$2203:AC$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AD$2203:AD$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AD$2203:AD$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AD$2203:AD$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AE$2203:AE$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AE$2203:AE$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AE$2203:AE$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AF$2203:AF$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AF$2203:AF$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AF$2203:AF$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AG$2203:AG$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AG$2203:AG$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AG$2203:AG$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AH$2203:AH$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AH$2203:AH$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AH$2203:AH$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AI$2203:AI$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AI$2203:AI$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AI$2203:AI$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AJ$2203:AJ$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AJ$2203:AJ$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AJ$2203:AJ$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AK$2203:AK$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AK$2203:AK$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AK$2203:AK$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AL$2203:AL$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AL$2203:AL$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AL$2203:AL$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AM$2203:AM$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AM$2203:AM$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AM$2203:AM$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AN$2203:AN$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AN$2203:AN$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AN$2203:AN$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AO$2203:AO$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AO$2203:AO$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AO$2203:AO$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AP$2203:AP$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AP$2203:AP$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AP$2203:AP$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AQ$2203:AQ$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AQ$2203:AQ$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AQ$2203:AQ$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AR$2203:AR$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AR$2203:AR$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AR$2203:AR$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AS$2203:AS$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AS$2203:AS$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AS$2203:AS$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AT$2203:AT$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AT$2203:AT$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AT$2203:AT$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AU$2203:AU$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AU$2203:AU$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AU$2203:AU$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AV$2203:AV$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AV$2203:AV$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AV$2203:AV$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AW$2203:AW$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AW$2203:AW$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AW$2203:AW$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AX$2203:AX$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AX$2203:AX$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AX$2203:AX$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AY$2203:AY$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AY$2203:AY$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AY$2203:AY$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!AZ$2203:AZ$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!AZ$2203:AZ$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!AZ$2203:AZ$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BA$2203:BA$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BA$2203:BA$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BA$2203:BA$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BB$2203:BB$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BB$2203:BB$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BB$2203:BB$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BC$2203:BC$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BC$2203:BC$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BC$2203:BC$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BD$2203:BD$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BD$2203:BD$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BD$2203:BD$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BE$2203:BE$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BE$2203:BE$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BE$2203:BE$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BF$2203:BF$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BF$2203:BF$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BF$2203:BF$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BG$2203:BG$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BG$2203:BG$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BG$2203:BG$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BH$2203:BH$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BH$2203:BH$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BH$2203:BH$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BI$2203:BI$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BI$2203:BI$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BI$2203:BI$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BJ$2203:BJ$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BJ$2203:BJ$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BJ$2203:BJ$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BK$2203:BK$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BK$2203:BK$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BK$2203:BK$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BL$2203:BL$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BL$2203:BL$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BL$2203:BL$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BM$2203:BM$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BM$2203:BM$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BM$2203:BM$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BN$2203:BN$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BN$2203:BN$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BN$2203:BN$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BO$2203:BO$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BO$2203:BO$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BO$2203:BO$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BP$2203:BP$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BP$2203:BP$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BP$2203:BP$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BQ$2203:BQ$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BQ$2203:BQ$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BQ$2203:BQ$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BR$2203:BR$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BR$2203:BR$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BR$2203:BR$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BS$2203:BS$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BS$2203:BS$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BS$2203:BS$2322)*(dcCoSelect=3)","v":0},{"$f":"-SUMIF(OpCo1!$D$2203:$D$2322,$D1635,OpCo1!BT$2203:BT$2322)*(dcCoSelect=1) - SUMIF(OpCo2!$D$2203:$D$2322,$D1635,OpCo2!BT$2203:BT$2322)*(dcCoSelect=2) - SUMIF(OpCo3!$D$2203:$D$2322,$D1635,OpCo3!BT$2203:BT$2322)*(dcCoSelect=3)","v":0}]
[null,null,null,{"$f":"D1604&\": \"&SYS_Admin!$G$771","v":"Local Authority: Principal repayment"},null,"£000",null,null,null,null,null,null,{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!M$2203:M$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!M$2203:M$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!M$2203:M$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!N$2203:N$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!N$2203:N$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!N$2203:N$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!O$2203:O$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!O$2203:O$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!O$2203:O$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!P$2203:P$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!P$2203:P$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!P$2203:P$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!Q$2203:Q$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!Q$2203:Q$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!Q$2203:Q$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!R$2203:R$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!R$2203:R$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!R$2203:R$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!S$2203:S$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!S$2203:S$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!S$2203:S$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!T$2203:T$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!T$2203:T$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!T$2203:T$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!U$2203:U$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!U$2203:U$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!U$2203:U$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!V$2203:V$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!V$2203:V$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!V$2203:V$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!W$2203:W$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!W$2203:W$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!W$2203:W$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!X$2203:X$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!X$2203:X$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!X$2203:X$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!Y$2203:Y$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!Y$2203:Y$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!Y$2203:Y$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!Z$2203:Z$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!Z$2203:Z$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!Z$2203:Z$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AA$2203:AA$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AA$2203:AA$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AA$2203:AA$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AB$2203:AB$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AB$2203:AB$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AB$2203:AB$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AC$2203:AC$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AC$2203:AC$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AC$2203:AC$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AD$2203:AD$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AD$2203:AD$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AD$2203:AD$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AE$2203:AE$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AE$2203:AE$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AE$2203:AE$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AF$2203:AF$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AF$2203:AF$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AF$2203:AF$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AG$2203:AG$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AG$2203:AG$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AG$2203:AG$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AH$2203:AH$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AH$2203:AH$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AH$2203:AH$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AI$2203:AI$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AI$2203:AI$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AI$2203:AI$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AJ$2203:AJ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AJ$2203:AJ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AJ$2203:AJ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AK$2203:AK$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AK$2203:AK$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AK$2203:AK$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AL$2203:AL$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AL$2203:AL$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AL$2203:AL$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AM$2203:AM$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AM$2203:AM$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AM$2203:AM$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AN$2203:AN$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AN$2203:AN$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AN$2203:AN$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AO$2203:AO$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AO$2203:AO$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AO$2203:AO$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AP$2203:AP$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AP$2203:AP$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AP$2203:AP$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AQ$2203:AQ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AQ$2203:AQ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AQ$2203:AQ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AR$2203:AR$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AR$2203:AR$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AR$2203:AR$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AS$2203:AS$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AS$2203:AS$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AS$2203:AS$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AT$2203:AT$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AT$2203:AT$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AT$2203:AT$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AU$2203:AU$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AU$2203:AU$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AU$2203:AU$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AV$2203:AV$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AV$2203:AV$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AV$2203:AV$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AW$2203:AW$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AW$2203:AW$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AW$2203:AW$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AX$2203:AX$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AX$2203:AX$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AX$2203:AX$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AY$2203:AY$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AY$2203:AY$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AY$2203:AY$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!AZ$2203:AZ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!AZ$2203:AZ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!AZ$2203:AZ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BA$2203:BA$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BA$2203:BA$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BA$2203:BA$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BB$2203:BB$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BB$2203:BB$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BB$2203:BB$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BC$2203:BC$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BC$2203:BC$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BC$2203:BC$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BD$2203:BD$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BD$2203:BD$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BD$2203:BD$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BE$2203:BE$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BE$2203:BE$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BE$2203:BE$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BF$2203:BF$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BF$2203:BF$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BF$2203:BF$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BG$2203:BG$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BG$2203:BG$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BG$2203:BG$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BH$2203:BH$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BH$2203:BH$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BH$2203:BH$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BI$2203:BI$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BI$2203:BI$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BI$2203:BI$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BJ$2203:BJ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BJ$2203:BJ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BJ$2203:BJ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BK$2203:BK$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BK$2203:BK$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BK$2203:BK$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BL$2203:BL$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BL$2203:BL$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BL$2203:BL$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BM$2203:BM$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BM$2203:BM$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BM$2203:BM$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BN$2203:BN$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BN$2203:BN$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BN$2203:BN$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BO$2203:BO$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BO$2203:BO$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BO$2203:BO$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BP$2203:BP$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BP$2203:BP$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BP$2203:BP$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BQ$2203:BQ$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BQ$2203:BQ$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BQ$2203:BQ$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BR$2203:BR$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BR$2203:BR$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BR$2203:BR$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BS$2203:BS$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BS$2203:BS$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BS$2203:BS$2322)*(dcCoSelect=3)","v":0},{"$f":"SUMIF(OpCo1!$D$2203:$D$2322,$D1636,OpCo1!BT$2203:BT$2322)*(dcCoSelect=1) + SUMIF(OpCo2!$D$2203:$D$2322,$D1636,OpCo2!BT$2203:BT$2322)*(dcCoSelect=2) + SUMIF(OpCo3!$D$2203:$D$2322,$D1636,OpCo3!BT$2203:BT$2322)*(dcCoSelect=3)","v":0}]
[null,null,null,"c/f principal o/s",null,"£000",null,null,null,null,null,null,{"$f":"SUM(M1633:M1636)","v":0},{"$f":"SUM(N1633:N1636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Start year",null,"Year",{"$f":"Dashboard!U483","v":2021},null,null,null,null,null,{"$f":"(M$3=$G1639)*1","v":0},{"$f":"(N$3=$G1639)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AD$3=$G1639)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT$3=$G1639)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BJ$3=$G1639)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"End year",null,"Year",{"$f":"Dashboard!Y483","v":2036},null,null,null,null,null,{"$f":"(M$3=$G1640)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph start offset",null,"Years",null,{"$f":"SUM(M1641:BT1641)-1","v":-1},null,null,null,null,{"$f":"M$6*M1639","v":0},{"$f":"N$6*N1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Graph Width",null,"Years",{"$f":"MAX(H1642-H1641,1)","v":15},{"$f":"SUM(M1642:BT1642)","v":14},null,null,null,null,{"$f":"M$6*M1640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M3","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"AS3","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,{"$f":"$D$1609&\"-\"&D1610","v":"OpCo1-Share capital"},null,"£000",{"$f":"CHOOSE($H$1630,G1589,G1610)","v":"Nominal"},"gphG18CF1",null,null,null,{"$f":"D1645","v":"OpCo1-Share capital"},{"$f":"CHOOSE($H$1630,M1589,M1610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$1630,AS1589,AS1610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$1609&\"-\"&D1611","v":"OpCo1-Debt"},null,"£000",{"$f":"CHOOSE($H$1630,G1590,G1611)","v":"Nominal"},null,null,null,null,{"$f":"D1646","v":"OpCo1-Debt"},{"$f":"CHOOSE($H$1630,M1590,M1611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$1630,AS1590,AS1611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$1609&\"-\"&D1612","v":"OpCo1-Lease obligations"},null,"£000",{"$f":"CHOOSE($H$1630,G1591,G1612)","v":"Nominal"},null,null,null,null,"OpCo1-Lease obligations",{"$f":"CHOOSE($H$1630,M1591,M1612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$1630,AS1591,AS1612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"$D$1609&\"-\"&D1613","v":"OpCo1-Unamortised grant"},null,"£000",{"$f":"CHOOSE($H$1630,G1592,G1613)","v":"Nominal"},null,null,null,null,"OpCo1-Unamortised grant",{"$f":"CHOOSE($H$1630,M1592,M1613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$1630,AS1592,AS1613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1625&\"-\"&D1645","v":"Local Authority-OpCo1-Share capital"},null,"£000",{"$f":"CHOOSE($H$1630,G1605,G1626)","v":"Nominal"},null,null,null,null,"Local Authority-OpCo1-Share capital",{"$f":"CHOOSE($H$1630,M1605,M1626)","v":0},{"$f":"CHOOSE($H$1630,N1605,N1626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1625&\"-\"&D1646","v":"Local Authority-OpCo1-Debt"},null,"£000",null,null,null,null,null,"Local Authority-OpCo1-Debt",{"$f":"-M1637","v":0},{"$f":"-N1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC",null,"%",null,null,null,null,null,"WACC",{"$f":"CHOOSE($H$1630,M1602,M1623)","v":0},{"$f":"CHOOSE($H$1630,N1602,N1623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1625&\"-Cum. Blended IRR >0\"","v":"Local Authority-Cum. Blended IRR >0"},null,"%",null,null,null,null,null,"Local Authority-Cum. Blended IRR >0",{"$f":"MAX(0,IFERROR(IRR($M1440:M1440,M1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:N1440,N1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:O1440,O1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:P1440,P1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:Q1440,Q1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:R1440,R1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:S1440,S1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:T1440,T1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:U1440,U1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:V1440,V1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:W1440,W1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:X1440,X1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:Y1440,Y1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:Z1440,Z1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AA1440,AA1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AB1440,AB1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AC1440,AC1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AD1440,AD1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AE1440,AE1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AF1440,AF1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AG1440,AG1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AH1440,AH1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AI1440,AI1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AJ1440,AJ1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AK1440,AK1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AL1440,AL1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AM1440,AM1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AN1440,AN1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AO1440,AO1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AP1440,AP1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AQ1440,AQ1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AR1440,AR1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AS1440,AS1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AT1440,AT1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AU1440,AU1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AV1440,AV1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AW1440,AW1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AX1440,AX1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AY1440,AY1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:AZ1440,AZ1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BA1440,BA1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BB1440,BB1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BC1440,BC1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BD1440,BD1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BE1440,BE1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BF1440,BF1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BG1440,BG1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BH1440,BH1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BI1440,BI1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BJ1440,BJ1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BK1440,BK1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BL1440,BL1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BM1440,BM1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BN1440,BN1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BO1440,BO1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BP1440,BP1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BQ1440,BQ1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BR1440,BR1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BS1440,BS1651),0))","v":0},{"$f":"MAX(0,IFERROR(IRR($M1440:BT1440,BT1651),0))","v":0}]
[]
[null,null,null,{"$f":"D1609&\"-\"&G1630&\"-Capital Structure-\"&D1625&\"-capital overlay\"","v":"OpCo1-Nominal-Capital Structure-Local Authority-capital overlay"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MAX(C$961:C1671)+1","v":6},"GRAPH 19: DSCR"]
[]
[null,null,null,"Graph selected",null,null,null,1]
[null,null,null,"OpCo Selected",null,null,null,{"$f":"dcCoSelect","v":1}]
[]
[null,null,null,"Real"]
[null,null,null,"OpCo1 DSCR",null,null,null,null,null,null,null,null,{"$f":"OpCo1!M$2195","v":0},{"$f":"OpCo1!N$2195","v":0},{"$f":"OpCo1!O$2195","v":0},{"$f":"OpCo1!P$2195","v":0},{"$f":"OpCo1!Q$2195","v":0},{"$f":"OpCo1!R$2195","v":0},{"$f":"OpCo1!S$2195","v":0},{"$f":"OpCo1!T$2195","v":0},{"$f":"OpCo1!U$2195","v":0},{"$f":"OpCo1!V$2195","v":0},{"$f":"OpCo1!W$2195","v":0},{"$f":"OpCo1!X$2195","v":0},{"$f":"OpCo1!Y$2195","v":0},{"$f":"OpCo1!Z$2195","v":0},{"$f":"OpCo1!AA$2195","v":0},{"$f":"OpCo1!AB$2195","v":0},{"$f":"OpCo1!AC$2195","v":0},{"$f":"OpCo1!AD$2195","v":0},{"$f":"OpCo1!AE$2195","v":0},{"$f":"OpCo1!AF$2195","v":0},{"$f":"OpCo1!AG$2195","v":0},{"$f":"OpCo1!AH$2195","v":0},{"$f":"OpCo1!AI$2195","v":0},{"$f":"OpCo1!AJ$2195","v":0},{"$f":"OpCo1!AK$2195","v":0},{"$f":"OpCo1!AL$2195","v":0},{"$f":"OpCo1!AM$2195","v":0},{"$f":"OpCo1!AN$2195","v":0},{"$f":"OpCo1!AO$2195","v":0},{"$f":"OpCo1!AP$2195","v":0},{"$f":"OpCo1!AQ$2195","v":0},{"$f":"OpCo1!AR$2195","v":0},{"$f":"OpCo1!AS$2195","v":0},{"$f":"OpCo1!AT$2195","v":0},{"$f":"OpCo1!AU$2195","v":0},{"$f":"OpCo1!AV$2195","v":0},{"$f":"OpCo1!AW$2195","v":0},{"$f":"OpCo1!AX$2195","v":0},{"$f":"OpCo1!AY$2195","v":0},{"$f":"OpCo1!AZ$2195","v":0},{"$f":"OpCo1!BA$2195","v":0},{"$f":"OpCo1!BB$2195","v":0},{"$f":"OpCo1!BC$2195","v":0},{"$f":"OpCo1!BD$2195","v":0},{"$f":"OpCo1!BE$2195","v":0},{"$f":"OpCo1!BF$2195","v":0},{"$f":"OpCo1!BG$2195","v":0},{"$f":"OpCo1!BH$2195","v":0},{"$f":"OpCo1!BI$2195","v":0},{"$f":"OpCo1!BJ$2195","v":0},{"$f":"OpCo1!BK$2195","v":0},{"$f":"OpCo1!BL$2195","v":0},{"$f":"OpCo1!BM$2195","v":0},{"$f":"OpCo1!BN$2195","v":0},{"$f":"OpCo1!BO$2195","v":0},{"$f":"OpCo1!BP$2195","v":0},{"$f":"OpCo1!BQ$2195","v":0},{"$f":"OpCo1!BR$2195","v":0},{"$f":"OpCo1!BS$2195","v":0},{"$f":"OpCo1!BT$2195","v":0}]
[null,null,null,"OpCo2 DSCR",null,null,null,null,null,null,null,null,{"$f":"OpCo2!M$2195","v":0},{"$f":"OpCo2!N$2195","v":0},{"$f":"OpCo2!O$2195","v":0},{"$f":"OpCo2!P$2195","v":0},{"$f":"OpCo2!Q$2195","v":0},{"$f":"OpCo2!R$2195","v":0},{"$f":"OpCo2!S$2195","v":0},{"$f":"OpCo2!T$2195","v":0},{"$f":"OpCo2!U$2195","v":0},{"$f":"OpCo2!V$2195","v":0},{"$f":"OpCo2!W$2195","v":0},{"$f":"OpCo2!X$2195","v":0},{"$f":"OpCo2!Y$2195","v":0},{"$f":"OpCo2!Z$2195","v":0},{"$f":"OpCo2!AA$2195","v":0},{"$f":"OpCo2!AB$2195","v":0},{"$f":"OpCo2!AC$2195","v":0},{"$f":"OpCo2!AD$2195","v":0},{"$f":"OpCo2!AE$2195","v":0},{"$f":"OpCo2!AF$2195","v":0},{"$f":"OpCo2!AG$2195","v":0},{"$f":"OpCo2!AH$2195","v":0},{"$f":"OpCo2!AI$2195","v":0},{"$f":"OpCo2!AJ$2195","v":0},{"$f":"OpCo2!AK$2195","v":0},{"$f":"OpCo2!AL$2195","v":0},{"$f":"OpCo2!AM$2195","v":0},{"$f":"OpCo2!AN$2195","v":0},{"$f":"OpCo2!AO$2195","v":0},{"$f":"OpCo2!AP$2195","v":0},{"$f":"OpCo2!AQ$2195","v":0},{"$f":"OpCo2!AR$2195","v":0},{"$f":"OpCo2!AS$2195","v":0},{"$f":"OpCo2!AT$2195","v":0},{"$f":"OpCo2!AU$2195","v":0},{"$f":"OpCo2!AV$2195","v":0},{"$f":"OpCo2!AW$2195","v":0},{"$f":"OpCo2!AX$2195","v":0},{"$f":"OpCo2!AY$2195","v":0},{"$f":"OpCo2!AZ$2195","v":0},{"$f":"OpCo2!BA$2195","v":0},{"$f":"OpCo2!BB$2195","v":0},{"$f":"OpCo2!BC$2195","v":0},{"$f":"OpCo2!BD$2195","v":0},{"$f":"OpCo2!BE$2195","v":0},{"$f":"OpCo2!BF$2195","v":0},{"$f":"OpCo2!BG$2195","v":0},{"$f":"OpCo2!BH$2195","v":0},{"$f":"OpCo2!BI$2195","v":0},{"$f":"OpCo2!BJ$2195","v":0},{"$f":"OpCo2!BK$2195","v":0},{"$f":"OpCo2!BL$2195","v":0},{"$f":"OpCo2!BM$2195","v":0},{"$f":"OpCo2!BN$2195","v":0},{"$f":"OpCo2!BO$2195","v":0},{"$f":"OpCo2!BP$2195","v":0},{"$f":"OpCo2!BQ$2195","v":0},{"$f":"OpCo2!BR$2195","v":0},{"$f":"OpCo2!BS$2195","v":0},{"$f":"OpCo2!BT$2195","v":0}]
[null,null,null,"OpCo3 DSCR",null,null,null,null,null,null,null,null,{"$f":"OpCo3!M$2195","v":0},{"$f":"OpCo3!N$2195","v":0},{"$f":"OpCo3!O$2195","v":0},{"$f":"OpCo3!P$2195","v":0},{"$f":"OpCo3!Q$2195","v":0},{"$f":"OpCo3!R$2195","v":0},{"$f":"OpCo3!S$2195","v":0},{"$f":"OpCo3!T$2195","v":0},{"$f":"OpCo3!U$2195","v":0},{"$f":"OpCo3!V$2195","v":0},{"$f":"OpCo3!W$2195","v":0},{"$f":"OpCo3!X$2195","v":0},{"$f":"OpCo3!Y$2195","v":0},{"$f":"OpCo3!Z$2195","v":0},{"$f":"OpCo3!AA$2195","v":0},{"$f":"OpCo3!AB$2195","v":0},{"$f":"OpCo3!AC$2195","v":0},{"$f":"OpCo3!AD$2195","v":0},{"$f":"OpCo3!AE$2195","v":0},{"$f":"OpCo3!AF$2195","v":0},{"$f":"OpCo3!AG$2195","v":0},{"$f":"OpCo3!AH$2195","v":0},{"$f":"OpCo3!AI$2195","v":0},{"$f":"OpCo3!AJ$2195","v":0},{"$f":"OpCo3!AK$2195","v":0},{"$f":"OpCo3!AL$2195","v":0},{"$f":"OpCo3!AM$2195","v":0},{"$f":"OpCo3!AN$2195","v":0},{"$f":"OpCo3!AO$2195","v":0},{"$f":"OpCo3!AP$2195","v":0},{"$f":"OpCo3!AQ$2195","v":0},{"$f":"OpCo3!AR$2195","v":0},{"$f":"OpCo3!AS$2195","v":0},{"$f":"OpCo3!AT$2195","v":0},{"$f":"OpCo3!AU$2195","v":0},{"$f":"OpCo3!AV$2195","v":0},{"$f":"OpCo3!AW$2195","v":0},{"$f":"OpCo3!AX$2195","v":0},{"$f":"OpCo3!AY$2195","v":0},{"$f":"OpCo3!AZ$2195","v":0},{"$f":"OpCo3!BA$2195","v":0},{"$f":"OpCo3!BB$2195","v":0},{"$f":"OpCo3!BC$2195","v":0},{"$f":"OpCo3!BD$2195","v":0},{"$f":"OpCo3!BE$2195","v":0},{"$f":"OpCo3!BF$2195","v":0},{"$f":"OpCo3!BG$2195","v":0},{"$f":"OpCo3!BH$2195","v":0},{"$f":"OpCo3!BI$2195","v":0},{"$f":"OpCo3!BJ$2195","v":0},{"$f":"OpCo3!BK$2195","v":0},{"$f":"OpCo3!BL$2195","v":0},{"$f":"OpCo3!BM$2195","v":0},{"$f":"OpCo3!BN$2195","v":0},{"$f":"OpCo3!BO$2195","v":0},{"$f":"OpCo3!BP$2195","v":0},{"$f":"OpCo3!BQ$2195","v":0},{"$f":"OpCo3!BR$2195","v":0},{"$f":"OpCo3!BS$2195","v":0},{"$f":"OpCo3!BT$2195","v":0}]
[]
[null,null,null,"OpCo Selected on dashboard",null,null,null,null,null,null,null,null,{"$f":"INDEX(M1678:M1680,$H$1675,1)","v":0},{"$f":"INDEX(N1678:N1680,$H$1675,1)","v":0},{"$f":"INDEX(O1678:O1680,$H$1675,1)","v":0},{"$f":"INDEX(P1678:P1680,$H$1675,1)","v":0},{"$f":"INDEX(Q1678:Q1680,$H$1675,1)","v":0},{"$f":"INDEX(R1678:R1680,$H$1675,1)","v":0},{"$f":"INDEX(S1678:S1680,$H$1675,1)","v":0},{"$f":"INDEX(T1678:T1680,$H$1675,1)","v":0},{"$f":"INDEX(U1678:U1680,$H$1675,1)","v":0},{"$f":"INDEX(V1678:V1680,$H$1675,1)","v":0},{"$f":"INDEX(W1678:W1680,$H$1675,1)","v":0},{"$f":"INDEX(X1678:X1680,$H$1675,1)","v":0},{"$f":"INDEX(Y1678:Y1680,$H$1675,1)","v":0},{"$f":"INDEX(Z1678:Z1680,$H$1675,1)","v":0},{"$f":"INDEX(AA1678:AA1680,$H$1675,1)","v":0},{"$f":"INDEX(AB1678:AB1680,$H$1675,1)","v":0},{"$f":"INDEX(AC1678:AC1680,$H$1675,1)","v":0},{"$f":"INDEX(AD1678:AD1680,$H$1675,1)","v":0},{"$f":"INDEX(AE1678:AE1680,$H$1675,1)","v":0},{"$f":"INDEX(AF1678:AF1680,$H$1675,1)","v":0},{"$f":"INDEX(AG1678:AG1680,$H$1675,1)","v":0},{"$f":"INDEX(AH1678:AH1680,$H$1675,1)","v":0},{"$f":"INDEX(AI1678:AI1680,$H$1675,1)","v":0},{"$f":"INDEX(AJ1678:AJ1680,$H$1675,1)","v":0},{"$f":"INDEX(AK1678:AK1680,$H$1675,1)","v":0},{"$f":"INDEX(AL1678:AL1680,$H$1675,1)","v":0},{"$f":"INDEX(AM1678:AM1680,$H$1675,1)","v":0},{"$f":"INDEX(AN1678:AN1680,$H$1675,1)","v":0},{"$f":"INDEX(AO1678:AO1680,$H$1675,1)","v":0},{"$f":"INDEX(AP1678:AP1680,$H$1675,1)","v":0},{"$f":"INDEX(AQ1678:AQ1680,$H$1675,1)","v":0},{"$f":"INDEX(AR1678:AR1680,$H$1675,1)","v":0},{"$f":"INDEX(AS1678:AS1680,$H$1675,1)","v":0},{"$f":"INDEX(AT1678:AT1680,$H$1675,1)","v":0},{"$f":"INDEX(AU1678:AU1680,$H$1675,1)","v":0},{"$f":"INDEX(AV1678:AV1680,$H$1675,1)","v":0},{"$f":"INDEX(AW1678:AW1680,$H$1675,1)","v":0},{"$f":"INDEX(AX1678:AX1680,$H$1675,1)","v":0},{"$f":"INDEX(AY1678:AY1680,$H$1675,1)","v":0},{"$f":"INDEX(AZ1678:AZ1680,$H$1675,1)","v":0},{"$f":"INDEX(BA1678:BA1680,$H$1675,1)","v":0},{"$f":"INDEX(BB1678:BB1680,$H$1675,1)","v":0},{"$f":"INDEX(BC1678:BC1680,$H$1675,1)","v":0},{"$f":"INDEX(BD1678:BD1680,$H$1675,1)","v":0},{"$f":"INDEX(BE1678:BE1680,$H$1675,1)","v":0},{"$f":"INDEX(BF1678:BF1680,$H$1675,1)","v":0},{"$f":"INDEX(BG1678:BG1680,$H$1675,1)","v":0},{"$f":"INDEX(BH1678:BH1680,$H$1675,1)","v":0},{"$f":"INDEX(BI1678:BI1680,$H$1675,1)","v":0},{"$f":"INDEX(BJ1678:BJ1680,$H$1675,1)","v":0},{"$f":"INDEX(BK1678:BK1680,$H$1675,1)","v":0},{"$f":"INDEX(BL1678:BL1680,$H$1675,1)","v":0},{"$f":"INDEX(BM1678:BM1680,$H$1675,1)","v":0},{"$f":"INDEX(BN1678:BN1680,$H$1675,1)","v":0},{"$f":"INDEX(BO1678:BO1680,$H$1675,1)","v":0},{"$f":"INDEX(BP1678:BP1680,$H$1675,1)","v":0},{"$f":"INDEX(BQ1678:BQ1680,$H$1675,1)","v":0},{"$f":"INDEX(BR1678:BR1680,$H$1675,1)","v":0},{"$f":"INDEX(BS1678:BS1680,$H$1675,1)","v":0},{"$f":"INDEX(BT1678:BT1680,$H$1675,1)","v":0}]
[]
[null,null,null,"Nominal"]
[null,null,null,"OpCo1 DSCR",null,null,null,null,null,null,null,null,{"$f":"OpCo1!M$2196","v":0},{"$f":"OpCo1!N$2196","v":0},{"$f":"OpCo1!O$2196","v":0},{"$f":"OpCo1!P$2196","v":0},{"$f":"OpCo1!Q$2196","v":0},{"$f":"OpCo1!R$2196","v":0},{"$f":"OpCo1!S$2196","v":0},{"$f":"OpCo1!T$2196","v":0},{"$f":"OpCo1!U$2196","v":0},{"$f":"OpCo1!V$2196","v":0},{"$f":"OpCo1!W$2196","v":0},{"$f":"OpCo1!X$2196","v":0},{"$f":"OpCo1!Y$2196","v":0},{"$f":"OpCo1!Z$2196","v":0},{"$f":"OpCo1!AA$2196","v":0},{"$f":"OpCo1!AB$2196","v":0},{"$f":"OpCo1!AC$2196","v":0},{"$f":"OpCo1!AD$2196","v":0},{"$f":"OpCo1!AE$2196","v":0},{"$f":"OpCo1!AF$2196","v":0},{"$f":"OpCo1!AG$2196","v":0},{"$f":"OpCo1!AH$2196","v":0},{"$f":"OpCo1!AI$2196","v":0},{"$f":"OpCo1!AJ$2196","v":0},{"$f":"OpCo1!AK$2196","v":0},{"$f":"OpCo1!AL$2196","v":0},{"$f":"OpCo1!AM$2196","v":0},{"$f":"OpCo1!AN$2196","v":0},{"$f":"OpCo1!AO$2196","v":0},{"$f":"OpCo1!AP$2196","v":0},{"$f":"OpCo1!AQ$2196","v":0},{"$f":"OpCo1!AR$2196","v":0},{"$f":"OpCo1!AS$2196","v":0},{"$f":"OpCo1!AT$2196","v":0},{"$f":"OpCo1!AU$2196","v":0},{"$f":"OpCo1!AV$2196","v":0},{"$f":"OpCo1!AW$2196","v":0},{"$f":"OpCo1!AX$2196","v":0},{"$f":"OpCo1!AY$2196","v":0},{"$f":"OpCo1!AZ$2196","v":0},{"$f":"OpCo1!BA$2196","v":0},{"$f":"OpCo1!BB$2196","v":0},{"$f":"OpCo1!BC$2196","v":0},{"$f":"OpCo1!BD$2196","v":0},{"$f":"OpCo1!BE$2196","v":0},{"$f":"OpCo1!BF$2196","v":0},{"$f":"OpCo1!BG$2196","v":0},{"$f":"OpCo1!BH$2196","v":0},{"$f":"OpCo1!BI$2196","v":0},{"$f":"OpCo1!BJ$2196","v":0},{"$f":"OpCo1!BK$2196","v":0},{"$f":"OpCo1!BL$2196","v":0},{"$f":"OpCo1!BM$2196","v":0},{"$f":"OpCo1!BN$2196","v":0},{"$f":"OpCo1!BO$2196","v":0},{"$f":"OpCo1!BP$2196","v":0},{"$f":"OpCo1!BQ$2196","v":0},{"$f":"OpCo1!BR$2196","v":0},{"$f":"OpCo1!BS$2196","v":0},{"$f":"OpCo1!BT$2196","v":0}]
[null,null,null,"OpCo2 DSCR",null,null,null,null,null,null,null,null,{"$f":"OpCo2!M$2196","v":0},{"$f":"OpCo2!N$2196","v":0},{"$f":"OpCo2!O$2196","v":0},{"$f":"OpCo2!P$2196","v":0},{"$f":"OpCo2!Q$2196","v":0},{"$f":"OpCo2!R$2196","v":0},{"$f":"OpCo2!S$2196","v":0},{"$f":"OpCo2!T$2196","v":0},{"$f":"OpCo2!U$2196","v":0},{"$f":"OpCo2!V$2196","v":0},{"$f":"OpCo2!W$2196","v":0},{"$f":"OpCo2!X$2196","v":0},{"$f":"OpCo2!Y$2196","v":0},{"$f":"OpCo2!Z$2196","v":0},{"$f":"OpCo2!AA$2196","v":0},{"$f":"OpCo2!AB$2196","v":0},{"$f":"OpCo2!AC$2196","v":0},{"$f":"OpCo2!AD$2196","v":0},{"$f":"OpCo2!AE$2196","v":0},{"$f":"OpCo2!AF$2196","v":0},{"$f":"OpCo2!AG$2196","v":0},{"$f":"OpCo2!AH$2196","v":0},{"$f":"OpCo2!AI$2196","v":0},{"$f":"OpCo2!AJ$2196","v":0},{"$f":"OpCo2!AK$2196","v":0},{"$f":"OpCo2!AL$2196","v":0},{"$f":"OpCo2!AM$2196","v":0},{"$f":"OpCo2!AN$2196","v":0},{"$f":"OpCo2!AO$2196","v":0},{"$f":"OpCo2!AP$2196","v":0},{"$f":"OpCo2!AQ$2196","v":0},{"$f":"OpCo2!AR$2196","v":0},{"$f":"OpCo2!AS$2196","v":0},{"$f":"OpCo2!AT$2196","v":0},{"$f":"OpCo2!AU$2196","v":0},{"$f":"OpCo2!AV$2196","v":0},{"$f":"OpCo2!AW$2196","v":0},{"$f":"OpCo2!AX$2196","v":0},{"$f":"OpCo2!AY$2196","v":0},{"$f":"OpCo2!AZ$2196","v":0},{"$f":"OpCo2!BA$2196","v":0},{"$f":"OpCo2!BB$2196","v":0},{"$f":"OpCo2!BC$2196","v":0},{"$f":"OpCo2!BD$2196","v":0},{"$f":"OpCo2!BE$2196","v":0},{"$f":"OpCo2!BF$2196","v":0},{"$f":"OpCo2!BG$2196","v":0},{"$f":"OpCo2!BH$2196","v":0},{"$f":"OpCo2!BI$2196","v":0},{"$f":"OpCo2!BJ$2196","v":0},{"$f":"OpCo2!BK$2196","v":0},{"$f":"OpCo2!BL$2196","v":0},{"$f":"OpCo2!BM$2196","v":0},{"$f":"OpCo2!BN$2196","v":0},{"$f":"OpCo2!BO$2196","v":0},{"$f":"OpCo2!BP$2196","v":0},{"$f":"OpCo2!BQ$2196","v":0},{"$f":"OpCo2!BR$2196","v":0},{"$f":"OpCo2!BS$2196","v":0},{"$f":"OpCo2!BT$2196","v":0}]
[null,null,null,"OpCo3 DSCR",null,null,null,null,null,null,null,null,{"$f":"OpCo3!M$2196","v":0},{"$f":"OpCo3!N$2196","v":0},{"$f":"OpCo3!O$2196","v":0},{"$f":"OpCo3!P$2196","v":0},{"$f":"OpCo3!Q$2196","v":0},{"$f":"OpCo3!R$2196","v":0},{"$f":"OpCo3!S$2196","v":0},{"$f":"OpCo3!T$2196","v":0},{"$f":"OpCo3!U$2196","v":0},{"$f":"OpCo3!V$2196","v":0},{"$f":"OpCo3!W$2196","v":0},{"$f":"OpCo3!X$2196","v":0},{"$f":"OpCo3!Y$2196","v":0},{"$f":"OpCo3!Z$2196","v":0},{"$f":"OpCo3!AA$2196","v":0},{"$f":"OpCo3!AB$2196","v":0},{"$f":"OpCo3!AC$2196","v":0},{"$f":"OpCo3!AD$2196","v":0},{"$f":"OpCo3!AE$2196","v":0},{"$f":"OpCo3!AF$2196","v":0},{"$f":"OpCo3!AG$2196","v":0},{"$f":"OpCo3!AH$2196","v":0},{"$f":"OpCo3!AI$2196","v":0},{"$f":"OpCo3!AJ$2196","v":0},{"$f":"OpCo3!AK$2196","v":0},{"$f":"OpCo3!AL$2196","v":0},{"$f":"OpCo3!AM$2196","v":0},{"$f":"OpCo3!AN$2196","v":0},{"$f":"OpCo3!AO$2196","v":0},{"$f":"OpCo3!AP$2196","v":0},{"$f":"OpCo3!AQ$2196","v":0},{"$f":"OpCo3!AR$2196","v":0},{"$f":"OpCo3!AS$2196","v":0},{"$f":"OpCo3!AT$2196","v":0},{"$f":"OpCo3!AU$2196","v":0},{"$f":"OpCo3!AV$2196","v":0},{"$f":"OpCo3!AW$2196","v":0},{"$f":"OpCo3!AX$2196","v":0},{"$f":"OpCo3!AY$2196","v":0},{"$f":"OpCo3!AZ$2196","v":0},{"$f":"OpCo3!BA$2196","v":0},{"$f":"OpCo3!BB$2196","v":0},{"$f":"OpCo3!BC$2196","v":0},{"$f":"OpCo3!BD$2196","v":0},{"$f":"OpCo3!BE$2196","v":0},{"$f":"OpCo3!BF$2196","v":0},{"$f":"OpCo3!BG$2196","v":0},{"$f":"OpCo3!BH$2196","v":0},{"$f":"OpCo3!BI$2196","v":0},{"$f":"OpCo3!BJ$2196","v":0},{"$f":"OpCo3!BK$2196","v":0},{"$f":"OpCo3!BL$2196","v":0},{"$f":"OpCo3!BM$2196","v":0},{"$f":"OpCo3!BN$2196","v":0},{"$f":"OpCo3!BO$2196","v":0},{"$f":"OpCo3!BP$2196","v":0},{"$f":"OpCo3!BQ$2196","v":0},{"$f":"OpCo3!BR$2196","v":0},{"$f":"OpCo3!BS$2196","v":0},{"$f":"OpCo3!BT$2196","v":0}]
[]
[null,null,null,"OpCo Selected on dashboard",null,null,null,null,null,null,null,null,{"$f":"INDEX(M1685:M1687,$H$1675,1)","v":0},{"$f":"INDEX(N1685:N1687,$H$1675,1)","v":0},{"$f":"INDEX(O1685:O1687,$H$1675,1)","v":0},{"$f":"INDEX(P1685:P1687,$H$1675,1)","v":0},{"$f":"INDEX(Q1685:Q1687,$H$1675,1)","v":0},{"$f":"INDEX(R1685:R1687,$H$1675,1)","v":0},{"$f":"INDEX(S1685:S1687,$H$1675,1)","v":0},{"$f":"INDEX(T1685:T1687,$H$1675,1)","v":0},{"$f":"INDEX(U1685:U1687,$H$1675,1)","v":0},{"$f":"INDEX(V1685:V1687,$H$1675,1)","v":0},{"$f":"INDEX(W1685:W1687,$H$1675,1)","v":0},{"$f":"INDEX(X1685:X1687,$H$1675,1)","v":0},{"$f":"INDEX(Y1685:Y1687,$H$1675,1)","v":0},{"$f":"INDEX(Z1685:Z1687,$H$1675,1)","v":0},{"$f":"INDEX(AA1685:AA1687,$H$1675,1)","v":0},{"$f":"INDEX(AB1685:AB1687,$H$1675,1)","v":0},{"$f":"INDEX(AC1685:AC1687,$H$1675,1)","v":0},{"$f":"INDEX(AD1685:AD1687,$H$1675,1)","v":0},{"$f":"INDEX(AE1685:AE1687,$H$1675,1)","v":0},{"$f":"INDEX(AF1685:AF1687,$H$1675,1)","v":0},{"$f":"INDEX(AG1685:AG1687,$H$1675,1)","v":0},{"$f":"INDEX(AH1685:AH1687,$H$1675,1)","v":0},{"$f":"INDEX(AI1685:AI1687,$H$1675,1)","v":0},{"$f":"INDEX(AJ1685:AJ1687,$H$1675,1)","v":0},{"$f":"INDEX(AK1685:AK1687,$H$1675,1)","v":0},{"$f":"INDEX(AL1685:AL1687,$H$1675,1)","v":0},{"$f":"INDEX(AM1685:AM1687,$H$1675,1)","v":0},{"$f":"INDEX(AN1685:AN1687,$H$1675,1)","v":0},{"$f":"INDEX(AO1685:AO1687,$H$1675,1)","v":0},{"$f":"INDEX(AP1685:AP1687,$H$1675,1)","v":0},{"$f":"INDEX(AQ1685:AQ1687,$H$1675,1)","v":0},{"$f":"INDEX(AR1685:AR1687,$H$1675,1)","v":0},{"$f":"INDEX(AS1685:AS1687,$H$1675,1)","v":0},{"$f":"INDEX(AT1685:AT1687,$H$1675,1)","v":0},{"$f":"INDEX(AU1685:AU1687,$H$1675,1)","v":0},{"$f":"INDEX(AV1685:AV1687,$H$1675,1)","v":0},{"$f":"INDEX(AW1685:AW1687,$H$1675,1)","v":0},{"$f":"INDEX(AX1685:AX1687,$H$1675,1)","v":0},{"$f":"INDEX(AY1685:AY1687,$H$1675,1)","v":0},{"$f":"INDEX(AZ1685:AZ1687,$H$1675,1)","v":0},{"$f":"INDEX(BA1685:BA1687,$H$1675,1)","v":0},{"$f":"INDEX(BB1685:BB1687,$H$1675,1)","v":0},{"$f":"INDEX(BC1685:BC1687,$H$1675,1)","v":0},{"$f":"INDEX(BD1685:BD1687,$H$1675,1)","v":0},{"$f":"INDEX(BE1685:BE1687,$H$1675,1)","v":0},{"$f":"INDEX(BF1685:BF1687,$H$1675,1)","v":0},{"$f":"INDEX(BG1685:BG1687,$H$1675,1)","v":0},{"$f":"INDEX(BH1685:BH1687,$H$1675,1)","v":0},{"$f":"INDEX(BI1685:BI1687,$H$1675,1)","v":0},{"$f":"INDEX(BJ1685:BJ1687,$H$1675,1)","v":0},{"$f":"INDEX(BK1685:BK1687,$H$1675,1)","v":0},{"$f":"INDEX(BL1685:BL1687,$H$1675,1)","v":0},{"$f":"INDEX(BM1685:BM1687,$H$1675,1)","v":0},{"$f":"INDEX(BN1685:BN1687,$H$1675,1)","v":0},{"$f":"INDEX(BO1685:BO1687,$H$1675,1)","v":0},{"$f":"INDEX(BP1685:BP1687,$H$1675,1)","v":0},{"$f":"INDEX(BQ1685:BQ1687,$H$1675,1)","v":0},{"$f":"INDEX(BR1685:BR1687,$H$1675,1)","v":0},{"$f":"INDEX(BS1685:BS1687,$H$1675,1)","v":0},{"$f":"INDEX(BT1685:BT1687,$H$1675,1)","v":0}]
[]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AO$483","v":"Nominal"},{"$f":"IFERROR(MATCH(G1691,lstMoneyVals,0),1)","v":2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M3","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"AS3","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,"DSCR Selected",null,null,null,null,null,null,null,{"$f":"\"OpCo\"&H1675&\"-DSCR\"","v":"OpCo1-DSCR"},{"$f":"CHOOSE($H$1691,M1682,M1689)","v":0},{"$f":"CHOOSE($H$1691,N1682,N1689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX(B$9:B1713)+1","v":12},null,"CUSTOMER DETRIMENT"]
[]
[null,null,{"$f":"MAX(C$1714:C1715)+1","v":1},"CHART 20: COMPARISON OF LEVELISED TARIFF VS. INDIVIUDAL LEVELISED TARIFF"]
[]
[null,null,null,"Appraisal period",null,"Years",{"$f":"Dashboard!V149","v":40},{"$f":"MATCH(G1718,lstAppraisal,0)","v":4}]
[]
[null,null,null,null,"All Customers",{"$f":"Dashboard!C157","v":"Residential - Existing"}]
[null,null,null,"Connection charge",{"$f":"Dashboard!$L151","v":{"$error":"#DIV/0!"}},{"$f":"Dashboard!L160","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Fixed charge",{"$f":"Dashboard!$L152","v":{"$error":"#DIV/0!"}},{"$f":"Dashboard!L161","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Variable charge",{"$f":"Dashboard!$L153","v":{"$error":"#DIV/0!"}},{"$f":"Dashboard!L162","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!$L$149&\" \"&F1720&\" levelised tariff comparison @ \" & ROUND(Dashboard!$AO$148*100,2)&\"%\"","v":"Real Residential - Existing levelised tariff comparison @ 10%"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"END OF WORKSHEET"]

{"sheet":"OpCo CALCS>>>","index":22,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DELIBERATELY BLANK"]

{"sheet":"OpCo1","index":23,"n_rows":4364,"n_cols":72,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[3316,13,3316,16],[3316,18,3316,21],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(J430:J475,I2160:I2184,I2846:I2863,I3287,I3313,I3900:I3910)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"OpCo1"},null,null,null,"Sheet Warnings:",null,null,{"$f":"SUM(J685:J1213,J1388:J2072,J2339:J2354,J3250:J3256,J3598,J3647)","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,{"$f":"INP_General!$G$224","v":true},null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,"OpCo",null,null,1,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[null,null,null,null,null,null,null,null,null,null,"Days in year",null,{"$f":"M5-M4+1","v":365},{"$f":"N5-N4+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Remaining periods of operations",null,{"$f":"SUM(CALC_Project_ANN!M$28:$BT$28)*CALC_Project_ANN!M$28","v":0},{"$f":"SUM(CALC_Project_ANN!N$28:$BT$28)*CALC_Project_ANN!N$28","v":0},{"$f":"SUM(CALC_Project_ANN!O$28:$BT$28)*CALC_Project_ANN!O$28","v":0},{"$f":"SUM(CALC_Project_ANN!P$28:$BT$28)*CALC_Project_ANN!P$28","v":0},{"$f":"SUM(CALC_Project_ANN!Q$28:$BT$28)*CALC_Project_ANN!Q$28","v":0},{"$f":"SUM(CALC_Project_ANN!R$28:$BT$28)*CALC_Project_ANN!R$28","v":0},{"$f":"SUM(CALC_Project_ANN!S$28:$BT$28)*CALC_Project_ANN!S$28","v":0},{"$f":"SUM(CALC_Project_ANN!T$28:$BT$28)*CALC_Project_ANN!T$28","v":0},{"$f":"SUM(CALC_Project_ANN!U$28:$BT$28)*CALC_Project_ANN!U$28","v":0},{"$f":"SUM(CALC_Project_ANN!V$28:$BT$28)*CALC_Project_ANN!V$28","v":0},{"$f":"SUM(CALC_Project_ANN!W$28:$BT$28)*CALC_Project_ANN!W$28","v":0},{"$f":"SUM(CALC_Project_ANN!X$28:$BT$28)*CALC_Project_ANN!X$28","v":0},{"$f":"SUM(CALC_Project_ANN!Y$28:$BT$28)*CALC_Project_ANN!Y$28","v":0},{"$f":"SUM(CALC_Project_ANN!Z$28:$BT$28)*CALC_Project_ANN!Z$28","v":0},{"$f":"SUM(CALC_Project_ANN!AA$28:$BT$28)*CALC_Project_ANN!AA$28","v":0},{"$f":"SUM(CALC_Project_ANN!AB$28:$BT$28)*CALC_Project_ANN!AB$28","v":0},{"$f":"SUM(CALC_Project_ANN!AC$28:$BT$28)*CALC_Project_ANN!AC$28","v":0},{"$f":"SUM(CALC_Project_ANN!AD$28:$BT$28)*CALC_Project_ANN!AD$28","v":0},{"$f":"SUM(CALC_Project_ANN!AE$28:$BT$28)*CALC_Project_ANN!AE$28","v":0},{"$f":"SUM(CALC_Project_ANN!AF$28:$BT$28)*CALC_Project_ANN!AF$28","v":0},{"$f":"SUM(CALC_Project_ANN!AG$28:$BT$28)*CALC_Project_ANN!AG$28","v":0},{"$f":"SUM(CALC_Project_ANN!AH$28:$BT$28)*CALC_Project_ANN!AH$28","v":0},{"$f":"SUM(CALC_Project_ANN!AI$28:$BT$28)*CALC_Project_ANN!AI$28","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$28:$BT$28)*CALC_Project_ANN!AJ$28","v":0},{"$f":"SUM(CALC_Project_ANN!AK$28:$BT$28)*CALC_Project_ANN!AK$28","v":0},{"$f":"SUM(CALC_Project_ANN!AL$28:$BT$28)*CALC_Project_ANN!AL$28","v":0},{"$f":"SUM(CALC_Project_ANN!AM$28:$BT$28)*CALC_Project_ANN!AM$28","v":0},{"$f":"SUM(CALC_Project_ANN!AN$28:$BT$28)*CALC_Project_ANN!AN$28","v":0},{"$f":"SUM(CALC_Project_ANN!AO$28:$BT$28)*CALC_Project_ANN!AO$28","v":0},{"$f":"SUM(CALC_Project_ANN!AP$28:$BT$28)*CALC_Project_ANN!AP$28","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$28:$BT$28)*CALC_Project_ANN!AQ$28","v":0},{"$f":"SUM(CALC_Project_ANN!AR$28:$BT$28)*CALC_Project_ANN!AR$28","v":0},{"$f":"SUM(CALC_Project_ANN!AS$28:$BT$28)*CALC_Project_ANN!AS$28","v":0},{"$f":"SUM(CALC_Project_ANN!AT$28:$BT$28)*CALC_Project_ANN!AT$28","v":0},{"$f":"SUM(CALC_Project_ANN!AU$28:$BT$28)*CALC_Project_ANN!AU$28","v":0},{"$f":"SUM(CALC_Project_ANN!AV$28:$BT$28)*CALC_Project_ANN!AV$28","v":0},{"$f":"SUM(CALC_Project_ANN!AW$28:$BT$28)*CALC_Project_ANN!AW$28","v":0},{"$f":"SUM(CALC_Project_ANN!AX$28:$BT$28)*CALC_Project_ANN!AX$28","v":0},{"$f":"SUM(CALC_Project_ANN!AY$28:$BT$28)*CALC_Project_ANN!AY$28","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$28:$BT$28)*CALC_Project_ANN!AZ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BA$28:$BT$28)*CALC_Project_ANN!BA$28","v":0},{"$f":"SUM(CALC_Project_ANN!BB$28:$BT$28)*CALC_Project_ANN!BB$28","v":0},{"$f":"SUM(CALC_Project_ANN!BC$28:$BT$28)*CALC_Project_ANN!BC$28","v":0},{"$f":"SUM(CALC_Project_ANN!BD$28:$BT$28)*CALC_Project_ANN!BD$28","v":0},{"$f":"SUM(CALC_Project_ANN!BE$28:$BT$28)*CALC_Project_ANN!BE$28","v":0},{"$f":"SUM(CALC_Project_ANN!BF$28:$BT$28)*CALC_Project_ANN!BF$28","v":0},{"$f":"SUM(CALC_Project_ANN!BG$28:$BT$28)*CALC_Project_ANN!BG$28","v":0},{"$f":"SUM(CALC_Project_ANN!BH$28:$BT$28)*CALC_Project_ANN!BH$28","v":0},{"$f":"SUM(CALC_Project_ANN!BI$28:$BT$28)*CALC_Project_ANN!BI$28","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$28:$BT$28)*CALC_Project_ANN!BJ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BK$28:$BT$28)*CALC_Project_ANN!BK$28","v":0},{"$f":"SUM(CALC_Project_ANN!BL$28:$BT$28)*CALC_Project_ANN!BL$28","v":0},{"$f":"SUM(CALC_Project_ANN!BM$28:$BT$28)*CALC_Project_ANN!BM$28","v":0},{"$f":"SUM(CALC_Project_ANN!BN$28:$BT$28)*CALC_Project_ANN!BN$28","v":0},{"$f":"SUM(CALC_Project_ANN!BO$28:$BT$28)*CALC_Project_ANN!BO$28","v":0},{"$f":"SUM(CALC_Project_ANN!BP$28:$BT$28)*CALC_Project_ANN!BP$28","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$28:$BT$28)*CALC_Project_ANN!BQ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BR$28:$BT$28)*CALC_Project_ANN!BR$28","v":0},{"$f":"SUM(CALC_Project_ANN!BS$28:$BT$28)*CALC_Project_ANN!BS$28","v":0},{"$f":"SUM(CALC_Project_ANN!BT$28:$BT$28)*CALC_Project_ANN!BT$28","v":0}]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"PROJECT COST BASE AND ASSOCIATED WORKING CAPITAL"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"ALLOCATION OF CASH FLOWS"]
[]
[]
[null,null,null,{"$f":"INP_General!D632","v":"Generation"},null,null,{"$f":"INDEX(INP_General!$F632:$H632,1,$I$5)","v":true}]
[null,null,null,{"$f":"INP_General!D633","v":"Distribution"},null,null,{"$f":"INDEX(INP_General!$F633:$H633,1,$I$5)","v":true}]
[null,null,null,{"$f":"INP_General!D634","v":"Retail"},null,null,{"$f":"INDEX(INP_General!$F634:$H634,1,$I$5)","v":true}]
[]
[null,null,{"$f":"MAX(C$11:C18)+1","v":2},{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2113 + CALC_Project_ANN!M5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2113 + CALC_Project_ANN!N5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2113 + CALC_Project_ANN!O5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2113 + CALC_Project_ANN!P5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2113 + CALC_Project_ANN!Q5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2113 + CALC_Project_ANN!R5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2113 + CALC_Project_ANN!S5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2113 + CALC_Project_ANN!T5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2113 + CALC_Project_ANN!U5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2113 + CALC_Project_ANN!V5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2113 + CALC_Project_ANN!W5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2113 + CALC_Project_ANN!X5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2113 + CALC_Project_ANN!Y5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2113 + CALC_Project_ANN!Z5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2113 + CALC_Project_ANN!AA5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2113 + CALC_Project_ANN!AB5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2113 + CALC_Project_ANN!AC5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2113 + CALC_Project_ANN!AD5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2113 + CALC_Project_ANN!AE5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2113 + CALC_Project_ANN!AF5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2113 + CALC_Project_ANN!AG5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2113 + CALC_Project_ANN!AH5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2113 + CALC_Project_ANN!AI5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2113 + CALC_Project_ANN!AJ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2113 + CALC_Project_ANN!AK5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2113 + CALC_Project_ANN!AL5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2113 + CALC_Project_ANN!AM5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2113 + CALC_Project_ANN!AN5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2113 + CALC_Project_ANN!AO5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2113 + CALC_Project_ANN!AP5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2113 + CALC_Project_ANN!AQ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2113 + CALC_Project_ANN!AR5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2113 + CALC_Project_ANN!AS5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2113 + CALC_Project_ANN!AT5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2113 + CALC_Project_ANN!AU5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2113 + CALC_Project_ANN!AV5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2113 + CALC_Project_ANN!AW5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2113 + CALC_Project_ANN!AX5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2113 + CALC_Project_ANN!AY5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2113 + CALC_Project_ANN!AZ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2113 + CALC_Project_ANN!BA5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2113 + CALC_Project_ANN!BB5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2113 + CALC_Project_ANN!BC5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2113 + CALC_Project_ANN!BD5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2113 + CALC_Project_ANN!BE5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2113 + CALC_Project_ANN!BF5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2113 + CALC_Project_ANN!BG5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2113 + CALC_Project_ANN!BH5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2113 + CALC_Project_ANN!BI5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2113 + CALC_Project_ANN!BJ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2113 + CALC_Project_ANN!BK5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2113 + CALC_Project_ANN!BL5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2113 + CALC_Project_ANN!BM5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2113 + CALC_Project_ANN!BN5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2113 + CALC_Project_ANN!BO5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2113 + CALC_Project_ANN!BP5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2113 + CALC_Project_ANN!BQ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2113 + CALC_Project_ANN!BR5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2113 + CALC_Project_ANN!BS5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2113 + CALC_Project_ANN!BT5345)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2114 + CALC_Project_ANN!M5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2114 + CALC_Project_ANN!N5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2114 + CALC_Project_ANN!O5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2114 + CALC_Project_ANN!P5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2114 + CALC_Project_ANN!Q5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2114 + CALC_Project_ANN!R5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2114 + CALC_Project_ANN!S5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2114 + CALC_Project_ANN!T5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2114 + CALC_Project_ANN!U5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2114 + CALC_Project_ANN!V5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2114 + CALC_Project_ANN!W5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2114 + CALC_Project_ANN!X5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2114 + CALC_Project_ANN!Y5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2114 + CALC_Project_ANN!Z5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2114 + CALC_Project_ANN!AA5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2114 + CALC_Project_ANN!AB5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2114 + CALC_Project_ANN!AC5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2114 + CALC_Project_ANN!AD5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2114 + CALC_Project_ANN!AE5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2114 + CALC_Project_ANN!AF5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2114 + CALC_Project_ANN!AG5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2114 + CALC_Project_ANN!AH5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2114 + CALC_Project_ANN!AI5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2114 + CALC_Project_ANN!AJ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2114 + CALC_Project_ANN!AK5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2114 + CALC_Project_ANN!AL5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2114 + CALC_Project_ANN!AM5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2114 + CALC_Project_ANN!AN5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2114 + CALC_Project_ANN!AO5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2114 + CALC_Project_ANN!AP5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2114 + CALC_Project_ANN!AQ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2114 + CALC_Project_ANN!AR5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2114 + CALC_Project_ANN!AS5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2114 + CALC_Project_ANN!AT5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2114 + CALC_Project_ANN!AU5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2114 + CALC_Project_ANN!AV5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2114 + CALC_Project_ANN!AW5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2114 + CALC_Project_ANN!AX5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2114 + CALC_Project_ANN!AY5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2114 + CALC_Project_ANN!AZ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2114 + CALC_Project_ANN!BA5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2114 + CALC_Project_ANN!BB5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2114 + CALC_Project_ANN!BC5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2114 + CALC_Project_ANN!BD5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2114 + CALC_Project_ANN!BE5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2114 + CALC_Project_ANN!BF5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2114 + CALC_Project_ANN!BG5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2114 + CALC_Project_ANN!BH5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2114 + CALC_Project_ANN!BI5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2114 + CALC_Project_ANN!BJ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2114 + CALC_Project_ANN!BK5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2114 + CALC_Project_ANN!BL5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2114 + CALC_Project_ANN!BM5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2114 + CALC_Project_ANN!BN5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2114 + CALC_Project_ANN!BO5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2114 + CALC_Project_ANN!BP5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2114 + CALC_Project_ANN!BQ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2114 + CALC_Project_ANN!BR5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2114 + CALC_Project_ANN!BS5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2114 + CALC_Project_ANN!BT5346)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2115 + CALC_Project_ANN!M5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2115 + CALC_Project_ANN!N5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2115 + CALC_Project_ANN!O5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2115 + CALC_Project_ANN!P5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2115 + CALC_Project_ANN!Q5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2115 + CALC_Project_ANN!R5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2115 + CALC_Project_ANN!S5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2115 + CALC_Project_ANN!T5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2115 + CALC_Project_ANN!U5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2115 + CALC_Project_ANN!V5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2115 + CALC_Project_ANN!W5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2115 + CALC_Project_ANN!X5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2115 + CALC_Project_ANN!Y5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2115 + CALC_Project_ANN!Z5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2115 + CALC_Project_ANN!AA5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2115 + CALC_Project_ANN!AB5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2115 + CALC_Project_ANN!AC5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2115 + CALC_Project_ANN!AD5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2115 + CALC_Project_ANN!AE5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2115 + CALC_Project_ANN!AF5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2115 + CALC_Project_ANN!AG5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2115 + CALC_Project_ANN!AH5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2115 + CALC_Project_ANN!AI5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2115 + CALC_Project_ANN!AJ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2115 + CALC_Project_ANN!AK5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2115 + CALC_Project_ANN!AL5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2115 + CALC_Project_ANN!AM5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2115 + CALC_Project_ANN!AN5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2115 + CALC_Project_ANN!AO5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2115 + CALC_Project_ANN!AP5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2115 + CALC_Project_ANN!AQ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2115 + CALC_Project_ANN!AR5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2115 + CALC_Project_ANN!AS5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2115 + CALC_Project_ANN!AT5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2115 + CALC_Project_ANN!AU5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2115 + CALC_Project_ANN!AV5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2115 + CALC_Project_ANN!AW5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2115 + CALC_Project_ANN!AX5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2115 + CALC_Project_ANN!AY5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2115 + CALC_Project_ANN!AZ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2115 + CALC_Project_ANN!BA5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2115 + CALC_Project_ANN!BB5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2115 + CALC_Project_ANN!BC5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2115 + CALC_Project_ANN!BD5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2115 + CALC_Project_ANN!BE5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2115 + CALC_Project_ANN!BF5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2115 + CALC_Project_ANN!BG5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2115 + CALC_Project_ANN!BH5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2115 + CALC_Project_ANN!BI5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2115 + CALC_Project_ANN!BJ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2115 + CALC_Project_ANN!BK5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2115 + CALC_Project_ANN!BL5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2115 + CALC_Project_ANN!BM5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2115 + CALC_Project_ANN!BN5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2115 + CALC_Project_ANN!BO5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2115 + CALC_Project_ANN!BP5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2115 + CALC_Project_ANN!BQ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2115 + CALC_Project_ANN!BR5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2115 + CALC_Project_ANN!BS5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2115 + CALC_Project_ANN!BT5347)*$G$15","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M23:M26)","v":0},{"$f":"SUM(N23:N26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2119 + CALC_Project_ANN!M5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2119 + CALC_Project_ANN!N5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2119 + CALC_Project_ANN!O5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2119 + CALC_Project_ANN!P5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2119 + CALC_Project_ANN!Q5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2119 + CALC_Project_ANN!R5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2119 + CALC_Project_ANN!S5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2119 + CALC_Project_ANN!T5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2119 + CALC_Project_ANN!U5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2119 + CALC_Project_ANN!V5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2119 + CALC_Project_ANN!W5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2119 + CALC_Project_ANN!X5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2119 + CALC_Project_ANN!Y5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2119 + CALC_Project_ANN!Z5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2119 + CALC_Project_ANN!AA5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2119 + CALC_Project_ANN!AB5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2119 + CALC_Project_ANN!AC5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2119 + CALC_Project_ANN!AD5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2119 + CALC_Project_ANN!AE5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2119 + CALC_Project_ANN!AF5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2119 + CALC_Project_ANN!AG5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2119 + CALC_Project_ANN!AH5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2119 + CALC_Project_ANN!AI5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2119 + CALC_Project_ANN!AJ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2119 + CALC_Project_ANN!AK5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2119 + CALC_Project_ANN!AL5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2119 + CALC_Project_ANN!AM5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2119 + CALC_Project_ANN!AN5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2119 + CALC_Project_ANN!AO5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2119 + CALC_Project_ANN!AP5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2119 + CALC_Project_ANN!AQ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2119 + CALC_Project_ANN!AR5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2119 + CALC_Project_ANN!AS5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2119 + CALC_Project_ANN!AT5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2119 + CALC_Project_ANN!AU5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2119 + CALC_Project_ANN!AV5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2119 + CALC_Project_ANN!AW5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2119 + CALC_Project_ANN!AX5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2119 + CALC_Project_ANN!AY5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2119 + CALC_Project_ANN!AZ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2119 + CALC_Project_ANN!BA5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2119 + CALC_Project_ANN!BB5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2119 + CALC_Project_ANN!BC5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2119 + CALC_Project_ANN!BD5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2119 + CALC_Project_ANN!BE5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2119 + CALC_Project_ANN!BF5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2119 + CALC_Project_ANN!BG5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2119 + CALC_Project_ANN!BH5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2119 + CALC_Project_ANN!BI5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2119 + CALC_Project_ANN!BJ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2119 + CALC_Project_ANN!BK5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2119 + CALC_Project_ANN!BL5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2119 + CALC_Project_ANN!BM5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2119 + CALC_Project_ANN!BN5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2119 + CALC_Project_ANN!BO5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2119 + CALC_Project_ANN!BP5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2119 + CALC_Project_ANN!BQ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2119 + CALC_Project_ANN!BR5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2119 + CALC_Project_ANN!BS5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2119 + CALC_Project_ANN!BT5351)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2120 + CALC_Project_ANN!M5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2120 + CALC_Project_ANN!N5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2120 + CALC_Project_ANN!O5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2120 + CALC_Project_ANN!P5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2120 + CALC_Project_ANN!Q5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2120 + CALC_Project_ANN!R5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2120 + CALC_Project_ANN!S5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2120 + CALC_Project_ANN!T5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2120 + CALC_Project_ANN!U5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2120 + CALC_Project_ANN!V5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2120 + CALC_Project_ANN!W5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2120 + CALC_Project_ANN!X5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2120 + CALC_Project_ANN!Y5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2120 + CALC_Project_ANN!Z5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2120 + CALC_Project_ANN!AA5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2120 + CALC_Project_ANN!AB5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2120 + CALC_Project_ANN!AC5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2120 + CALC_Project_ANN!AD5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2120 + CALC_Project_ANN!AE5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2120 + CALC_Project_ANN!AF5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2120 + CALC_Project_ANN!AG5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2120 + CALC_Project_ANN!AH5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2120 + CALC_Project_ANN!AI5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2120 + CALC_Project_ANN!AJ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2120 + CALC_Project_ANN!AK5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2120 + CALC_Project_ANN!AL5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2120 + CALC_Project_ANN!AM5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2120 + CALC_Project_ANN!AN5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2120 + CALC_Project_ANN!AO5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2120 + CALC_Project_ANN!AP5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2120 + CALC_Project_ANN!AQ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2120 + CALC_Project_ANN!AR5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2120 + CALC_Project_ANN!AS5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2120 + CALC_Project_ANN!AT5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2120 + CALC_Project_ANN!AU5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2120 + CALC_Project_ANN!AV5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2120 + CALC_Project_ANN!AW5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2120 + CALC_Project_ANN!AX5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2120 + CALC_Project_ANN!AY5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2120 + CALC_Project_ANN!AZ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2120 + CALC_Project_ANN!BA5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2120 + CALC_Project_ANN!BB5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2120 + CALC_Project_ANN!BC5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2120 + CALC_Project_ANN!BD5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2120 + CALC_Project_ANN!BE5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2120 + CALC_Project_ANN!BF5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2120 + CALC_Project_ANN!BG5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2120 + CALC_Project_ANN!BH5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2120 + CALC_Project_ANN!BI5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2120 + CALC_Project_ANN!BJ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2120 + CALC_Project_ANN!BK5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2120 + CALC_Project_ANN!BL5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2120 + CALC_Project_ANN!BM5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2120 + CALC_Project_ANN!BN5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2120 + CALC_Project_ANN!BO5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2120 + CALC_Project_ANN!BP5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2120 + CALC_Project_ANN!BQ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2120 + CALC_Project_ANN!BR5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2120 + CALC_Project_ANN!BS5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2120 + CALC_Project_ANN!BT5352)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M29:M31)","v":0},{"$f":"SUM(N29:N31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2125 + CALC_Project_ANN!M5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2125 + CALC_Project_ANN!N5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2125 + CALC_Project_ANN!O5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2125 + CALC_Project_ANN!P5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2125 + CALC_Project_ANN!Q5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2125 + CALC_Project_ANN!R5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2125 + CALC_Project_ANN!S5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2125 + CALC_Project_ANN!T5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2125 + CALC_Project_ANN!U5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2125 + CALC_Project_ANN!V5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2125 + CALC_Project_ANN!W5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2125 + CALC_Project_ANN!X5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2125 + CALC_Project_ANN!Y5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2125 + CALC_Project_ANN!Z5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2125 + CALC_Project_ANN!AA5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2125 + CALC_Project_ANN!AB5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2125 + CALC_Project_ANN!AC5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2125 + CALC_Project_ANN!AD5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2125 + CALC_Project_ANN!AE5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2125 + CALC_Project_ANN!AF5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2125 + CALC_Project_ANN!AG5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2125 + CALC_Project_ANN!AH5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2125 + CALC_Project_ANN!AI5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2125 + CALC_Project_ANN!AJ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2125 + CALC_Project_ANN!AK5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2125 + CALC_Project_ANN!AL5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2125 + CALC_Project_ANN!AM5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2125 + CALC_Project_ANN!AN5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2125 + CALC_Project_ANN!AO5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2125 + CALC_Project_ANN!AP5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2125 + CALC_Project_ANN!AQ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2125 + CALC_Project_ANN!AR5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2125 + CALC_Project_ANN!AS5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2125 + CALC_Project_ANN!AT5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2125 + CALC_Project_ANN!AU5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2125 + CALC_Project_ANN!AV5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2125 + CALC_Project_ANN!AW5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2125 + CALC_Project_ANN!AX5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2125 + CALC_Project_ANN!AY5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2125 + CALC_Project_ANN!AZ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2125 + CALC_Project_ANN!BA5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2125 + CALC_Project_ANN!BB5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2125 + CALC_Project_ANN!BC5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2125 + CALC_Project_ANN!BD5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2125 + CALC_Project_ANN!BE5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2125 + CALC_Project_ANN!BF5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2125 + CALC_Project_ANN!BG5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2125 + CALC_Project_ANN!BH5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2125 + CALC_Project_ANN!BI5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2125 + CALC_Project_ANN!BJ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2125 + CALC_Project_ANN!BK5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2125 + CALC_Project_ANN!BL5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2125 + CALC_Project_ANN!BM5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2125 + CALC_Project_ANN!BN5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2125 + CALC_Project_ANN!BO5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2125 + CALC_Project_ANN!BP5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2125 + CALC_Project_ANN!BQ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2125 + CALC_Project_ANN!BR5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2125 + CALC_Project_ANN!BS5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2125 + CALC_Project_ANN!BT5357)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2126 + CALC_Project_ANN!M5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2126 + CALC_Project_ANN!N5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2126 + CALC_Project_ANN!O5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2126 + CALC_Project_ANN!P5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2126 + CALC_Project_ANN!Q5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2126 + CALC_Project_ANN!R5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2126 + CALC_Project_ANN!S5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2126 + CALC_Project_ANN!T5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2126 + CALC_Project_ANN!U5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2126 + CALC_Project_ANN!V5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2126 + CALC_Project_ANN!W5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2126 + CALC_Project_ANN!X5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2126 + CALC_Project_ANN!Y5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2126 + CALC_Project_ANN!Z5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2126 + CALC_Project_ANN!AA5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2126 + CALC_Project_ANN!AB5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2126 + CALC_Project_ANN!AC5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2126 + CALC_Project_ANN!AD5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2126 + CALC_Project_ANN!AE5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2126 + CALC_Project_ANN!AF5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2126 + CALC_Project_ANN!AG5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2126 + CALC_Project_ANN!AH5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2126 + CALC_Project_ANN!AI5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2126 + CALC_Project_ANN!AJ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2126 + CALC_Project_ANN!AK5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2126 + CALC_Project_ANN!AL5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2126 + CALC_Project_ANN!AM5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2126 + CALC_Project_ANN!AN5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2126 + CALC_Project_ANN!AO5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2126 + CALC_Project_ANN!AP5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2126 + CALC_Project_ANN!AQ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2126 + CALC_Project_ANN!AR5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2126 + CALC_Project_ANN!AS5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2126 + CALC_Project_ANN!AT5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2126 + CALC_Project_ANN!AU5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2126 + CALC_Project_ANN!AV5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2126 + CALC_Project_ANN!AW5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2126 + CALC_Project_ANN!AX5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2126 + CALC_Project_ANN!AY5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2126 + CALC_Project_ANN!AZ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2126 + CALC_Project_ANN!BA5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2126 + CALC_Project_ANN!BB5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2126 + CALC_Project_ANN!BC5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2126 + CALC_Project_ANN!BD5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2126 + CALC_Project_ANN!BE5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2126 + CALC_Project_ANN!BF5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2126 + CALC_Project_ANN!BG5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2126 + CALC_Project_ANN!BH5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2126 + CALC_Project_ANN!BI5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2126 + CALC_Project_ANN!BJ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2126 + CALC_Project_ANN!BK5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2126 + CALC_Project_ANN!BL5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2126 + CALC_Project_ANN!BM5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2126 + CALC_Project_ANN!BN5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2126 + CALC_Project_ANN!BO5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2126 + CALC_Project_ANN!BP5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2126 + CALC_Project_ANN!BQ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2126 + CALC_Project_ANN!BR5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2126 + CALC_Project_ANN!BS5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2126 + CALC_Project_ANN!BT5358)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2127 + CALC_Project_ANN!M5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2127 + CALC_Project_ANN!N5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2127 + CALC_Project_ANN!O5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2127 + CALC_Project_ANN!P5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2127 + CALC_Project_ANN!Q5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2127 + CALC_Project_ANN!R5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2127 + CALC_Project_ANN!S5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2127 + CALC_Project_ANN!T5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2127 + CALC_Project_ANN!U5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2127 + CALC_Project_ANN!V5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2127 + CALC_Project_ANN!W5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2127 + CALC_Project_ANN!X5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2127 + CALC_Project_ANN!Y5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2127 + CALC_Project_ANN!Z5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2127 + CALC_Project_ANN!AA5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2127 + CALC_Project_ANN!AB5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2127 + CALC_Project_ANN!AC5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2127 + CALC_Project_ANN!AD5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2127 + CALC_Project_ANN!AE5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2127 + CALC_Project_ANN!AF5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2127 + CALC_Project_ANN!AG5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2127 + CALC_Project_ANN!AH5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2127 + CALC_Project_ANN!AI5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2127 + CALC_Project_ANN!AJ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2127 + CALC_Project_ANN!AK5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2127 + CALC_Project_ANN!AL5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2127 + CALC_Project_ANN!AM5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2127 + CALC_Project_ANN!AN5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2127 + CALC_Project_ANN!AO5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2127 + CALC_Project_ANN!AP5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2127 + CALC_Project_ANN!AQ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2127 + CALC_Project_ANN!AR5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2127 + CALC_Project_ANN!AS5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2127 + CALC_Project_ANN!AT5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2127 + CALC_Project_ANN!AU5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2127 + CALC_Project_ANN!AV5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2127 + CALC_Project_ANN!AW5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2127 + CALC_Project_ANN!AX5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2127 + CALC_Project_ANN!AY5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2127 + CALC_Project_ANN!AZ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2127 + CALC_Project_ANN!BA5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2127 + CALC_Project_ANN!BB5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2127 + CALC_Project_ANN!BC5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2127 + CALC_Project_ANN!BD5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2127 + CALC_Project_ANN!BE5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2127 + CALC_Project_ANN!BF5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2127 + CALC_Project_ANN!BG5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2127 + CALC_Project_ANN!BH5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2127 + CALC_Project_ANN!BI5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2127 + CALC_Project_ANN!BJ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2127 + CALC_Project_ANN!BK5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2127 + CALC_Project_ANN!BL5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2127 + CALC_Project_ANN!BM5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2127 + CALC_Project_ANN!BN5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2127 + CALC_Project_ANN!BO5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2127 + CALC_Project_ANN!BP5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2127 + CALC_Project_ANN!BQ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2127 + CALC_Project_ANN!BR5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2127 + CALC_Project_ANN!BS5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2127 + CALC_Project_ANN!BT5359)*$G$15","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M35:M38)","v":0},{"$f":"SUM(N35:N38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2131 + CALC_Project_ANN!M5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2131 + CALC_Project_ANN!N5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2131 + CALC_Project_ANN!O5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2131 + CALC_Project_ANN!P5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2131 + CALC_Project_ANN!Q5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2131 + CALC_Project_ANN!R5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2131 + CALC_Project_ANN!S5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2131 + CALC_Project_ANN!T5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2131 + CALC_Project_ANN!U5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2131 + CALC_Project_ANN!V5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2131 + CALC_Project_ANN!W5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2131 + CALC_Project_ANN!X5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2131 + CALC_Project_ANN!Y5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2131 + CALC_Project_ANN!Z5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2131 + CALC_Project_ANN!AA5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2131 + CALC_Project_ANN!AB5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2131 + CALC_Project_ANN!AC5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2131 + CALC_Project_ANN!AD5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2131 + CALC_Project_ANN!AE5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2131 + CALC_Project_ANN!AF5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2131 + CALC_Project_ANN!AG5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2131 + CALC_Project_ANN!AH5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2131 + CALC_Project_ANN!AI5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2131 + CALC_Project_ANN!AJ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2131 + CALC_Project_ANN!AK5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2131 + CALC_Project_ANN!AL5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2131 + CALC_Project_ANN!AM5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2131 + CALC_Project_ANN!AN5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2131 + CALC_Project_ANN!AO5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2131 + CALC_Project_ANN!AP5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2131 + CALC_Project_ANN!AQ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2131 + CALC_Project_ANN!AR5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2131 + CALC_Project_ANN!AS5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2131 + CALC_Project_ANN!AT5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2131 + CALC_Project_ANN!AU5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2131 + CALC_Project_ANN!AV5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2131 + CALC_Project_ANN!AW5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2131 + CALC_Project_ANN!AX5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2131 + CALC_Project_ANN!AY5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2131 + CALC_Project_ANN!AZ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2131 + CALC_Project_ANN!BA5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2131 + CALC_Project_ANN!BB5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2131 + CALC_Project_ANN!BC5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2131 + CALC_Project_ANN!BD5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2131 + CALC_Project_ANN!BE5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2131 + CALC_Project_ANN!BF5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2131 + CALC_Project_ANN!BG5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2131 + CALC_Project_ANN!BH5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2131 + CALC_Project_ANN!BI5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2131 + CALC_Project_ANN!BJ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2131 + CALC_Project_ANN!BK5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2131 + CALC_Project_ANN!BL5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2131 + CALC_Project_ANN!BM5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2131 + CALC_Project_ANN!BN5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2131 + CALC_Project_ANN!BO5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2131 + CALC_Project_ANN!BP5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2131 + CALC_Project_ANN!BQ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2131 + CALC_Project_ANN!BR5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2131 + CALC_Project_ANN!BS5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2131 + CALC_Project_ANN!BT5363)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2132 + CALC_Project_ANN!M5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2132 + CALC_Project_ANN!N5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2132 + CALC_Project_ANN!O5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2132 + CALC_Project_ANN!P5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2132 + CALC_Project_ANN!Q5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2132 + CALC_Project_ANN!R5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2132 + CALC_Project_ANN!S5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2132 + CALC_Project_ANN!T5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2132 + CALC_Project_ANN!U5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2132 + CALC_Project_ANN!V5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2132 + CALC_Project_ANN!W5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2132 + CALC_Project_ANN!X5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2132 + CALC_Project_ANN!Y5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2132 + CALC_Project_ANN!Z5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2132 + CALC_Project_ANN!AA5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2132 + CALC_Project_ANN!AB5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2132 + CALC_Project_ANN!AC5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2132 + CALC_Project_ANN!AD5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2132 + CALC_Project_ANN!AE5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2132 + CALC_Project_ANN!AF5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2132 + CALC_Project_ANN!AG5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2132 + CALC_Project_ANN!AH5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2132 + CALC_Project_ANN!AI5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2132 + CALC_Project_ANN!AJ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2132 + CALC_Project_ANN!AK5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2132 + CALC_Project_ANN!AL5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2132 + CALC_Project_ANN!AM5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2132 + CALC_Project_ANN!AN5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2132 + CALC_Project_ANN!AO5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2132 + CALC_Project_ANN!AP5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2132 + CALC_Project_ANN!AQ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2132 + CALC_Project_ANN!AR5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2132 + CALC_Project_ANN!AS5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2132 + CALC_Project_ANN!AT5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2132 + CALC_Project_ANN!AU5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2132 + CALC_Project_ANN!AV5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2132 + CALC_Project_ANN!AW5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2132 + CALC_Project_ANN!AX5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2132 + CALC_Project_ANN!AY5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2132 + CALC_Project_ANN!AZ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2132 + CALC_Project_ANN!BA5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2132 + CALC_Project_ANN!BB5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2132 + CALC_Project_ANN!BC5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2132 + CALC_Project_ANN!BD5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2132 + CALC_Project_ANN!BE5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2132 + CALC_Project_ANN!BF5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2132 + CALC_Project_ANN!BG5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2132 + CALC_Project_ANN!BH5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2132 + CALC_Project_ANN!BI5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2132 + CALC_Project_ANN!BJ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2132 + CALC_Project_ANN!BK5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2132 + CALC_Project_ANN!BL5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2132 + CALC_Project_ANN!BM5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2132 + CALC_Project_ANN!BN5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2132 + CALC_Project_ANN!BO5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2132 + CALC_Project_ANN!BP5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2132 + CALC_Project_ANN!BQ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2132 + CALC_Project_ANN!BR5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2132 + CALC_Project_ANN!BS5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2132 + CALC_Project_ANN!BT5364)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M41:M43)","v":0},{"$f":"SUM(N41:N43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2287 + CALC_Project_ANN!M5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2287 + CALC_Project_ANN!N5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2287 + CALC_Project_ANN!O5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2287 + CALC_Project_ANN!P5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2287 + CALC_Project_ANN!Q5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2287 + CALC_Project_ANN!R5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2287 + CALC_Project_ANN!S5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2287 + CALC_Project_ANN!T5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2287 + CALC_Project_ANN!U5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2287 + CALC_Project_ANN!V5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2287 + CALC_Project_ANN!W5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2287 + CALC_Project_ANN!X5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2287 + CALC_Project_ANN!Y5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2287 + CALC_Project_ANN!Z5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2287 + CALC_Project_ANN!AA5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2287 + CALC_Project_ANN!AB5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2287 + CALC_Project_ANN!AC5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2287 + CALC_Project_ANN!AD5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2287 + CALC_Project_ANN!AE5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2287 + CALC_Project_ANN!AF5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2287 + CALC_Project_ANN!AG5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2287 + CALC_Project_ANN!AH5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2287 + CALC_Project_ANN!AI5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2287 + CALC_Project_ANN!AJ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2287 + CALC_Project_ANN!AK5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2287 + CALC_Project_ANN!AL5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2287 + CALC_Project_ANN!AM5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2287 + CALC_Project_ANN!AN5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2287 + CALC_Project_ANN!AO5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2287 + CALC_Project_ANN!AP5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2287 + CALC_Project_ANN!AQ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2287 + CALC_Project_ANN!AR5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2287 + CALC_Project_ANN!AS5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2287 + CALC_Project_ANN!AT5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2287 + CALC_Project_ANN!AU5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2287 + CALC_Project_ANN!AV5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2287 + CALC_Project_ANN!AW5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2287 + CALC_Project_ANN!AX5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2287 + CALC_Project_ANN!AY5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2287 + CALC_Project_ANN!AZ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2287 + CALC_Project_ANN!BA5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2287 + CALC_Project_ANN!BB5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2287 + CALC_Project_ANN!BC5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2287 + CALC_Project_ANN!BD5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2287 + CALC_Project_ANN!BE5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2287 + CALC_Project_ANN!BF5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2287 + CALC_Project_ANN!BG5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2287 + CALC_Project_ANN!BH5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2287 + CALC_Project_ANN!BI5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2287 + CALC_Project_ANN!BJ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2287 + CALC_Project_ANN!BK5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2287 + CALC_Project_ANN!BL5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2287 + CALC_Project_ANN!BM5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2287 + CALC_Project_ANN!BN5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2287 + CALC_Project_ANN!BO5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2287 + CALC_Project_ANN!BP5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2287 + CALC_Project_ANN!BQ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2287 + CALC_Project_ANN!BR5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2287 + CALC_Project_ANN!BS5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2287 + CALC_Project_ANN!BT5370)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2288 + CALC_Project_ANN!M5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2288 + CALC_Project_ANN!N5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2288 + CALC_Project_ANN!O5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2288 + CALC_Project_ANN!P5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2288 + CALC_Project_ANN!Q5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2288 + CALC_Project_ANN!R5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2288 + CALC_Project_ANN!S5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2288 + CALC_Project_ANN!T5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2288 + CALC_Project_ANN!U5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2288 + CALC_Project_ANN!V5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2288 + CALC_Project_ANN!W5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2288 + CALC_Project_ANN!X5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2288 + CALC_Project_ANN!Y5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2288 + CALC_Project_ANN!Z5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2288 + CALC_Project_ANN!AA5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2288 + CALC_Project_ANN!AB5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2288 + CALC_Project_ANN!AC5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2288 + CALC_Project_ANN!AD5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2288 + CALC_Project_ANN!AE5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2288 + CALC_Project_ANN!AF5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2288 + CALC_Project_ANN!AG5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2288 + CALC_Project_ANN!AH5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2288 + CALC_Project_ANN!AI5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2288 + CALC_Project_ANN!AJ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2288 + CALC_Project_ANN!AK5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2288 + CALC_Project_ANN!AL5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2288 + CALC_Project_ANN!AM5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2288 + CALC_Project_ANN!AN5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2288 + CALC_Project_ANN!AO5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2288 + CALC_Project_ANN!AP5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2288 + CALC_Project_ANN!AQ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2288 + CALC_Project_ANN!AR5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2288 + CALC_Project_ANN!AS5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2288 + CALC_Project_ANN!AT5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2288 + CALC_Project_ANN!AU5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2288 + CALC_Project_ANN!AV5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2288 + CALC_Project_ANN!AW5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2288 + CALC_Project_ANN!AX5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2288 + CALC_Project_ANN!AY5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2288 + CALC_Project_ANN!AZ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2288 + CALC_Project_ANN!BA5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2288 + CALC_Project_ANN!BB5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2288 + CALC_Project_ANN!BC5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2288 + CALC_Project_ANN!BD5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2288 + CALC_Project_ANN!BE5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2288 + CALC_Project_ANN!BF5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2288 + CALC_Project_ANN!BG5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2288 + CALC_Project_ANN!BH5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2288 + CALC_Project_ANN!BI5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2288 + CALC_Project_ANN!BJ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2288 + CALC_Project_ANN!BK5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2288 + CALC_Project_ANN!BL5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2288 + CALC_Project_ANN!BM5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2288 + CALC_Project_ANN!BN5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2288 + CALC_Project_ANN!BO5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2288 + CALC_Project_ANN!BP5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2288 + CALC_Project_ANN!BQ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2288 + CALC_Project_ANN!BR5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2288 + CALC_Project_ANN!BS5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2288 + CALC_Project_ANN!BT5371)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M49:M51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS49:AS51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2295 + CALC_Project_ANN!M5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2295 + CALC_Project_ANN!N5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2295 + CALC_Project_ANN!O5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2295 + CALC_Project_ANN!P5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2295 + CALC_Project_ANN!Q5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2295 + CALC_Project_ANN!R5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2295 + CALC_Project_ANN!S5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2295 + CALC_Project_ANN!T5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2295 + CALC_Project_ANN!U5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2295 + CALC_Project_ANN!V5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2295 + CALC_Project_ANN!W5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2295 + CALC_Project_ANN!X5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2295 + CALC_Project_ANN!Y5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2295 + CALC_Project_ANN!Z5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2295 + CALC_Project_ANN!AA5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2295 + CALC_Project_ANN!AB5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2295 + CALC_Project_ANN!AC5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2295 + CALC_Project_ANN!AD5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2295 + CALC_Project_ANN!AE5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2295 + CALC_Project_ANN!AF5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2295 + CALC_Project_ANN!AG5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2295 + CALC_Project_ANN!AH5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2295 + CALC_Project_ANN!AI5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2295 + CALC_Project_ANN!AJ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2295 + CALC_Project_ANN!AK5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2295 + CALC_Project_ANN!AL5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2295 + CALC_Project_ANN!AM5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2295 + CALC_Project_ANN!AN5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2295 + CALC_Project_ANN!AO5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2295 + CALC_Project_ANN!AP5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2295 + CALC_Project_ANN!AQ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2295 + CALC_Project_ANN!AR5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2295 + CALC_Project_ANN!AS5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2295 + CALC_Project_ANN!AT5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2295 + CALC_Project_ANN!AU5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2295 + CALC_Project_ANN!AV5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2295 + CALC_Project_ANN!AW5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2295 + CALC_Project_ANN!AX5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2295 + CALC_Project_ANN!AY5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2295 + CALC_Project_ANN!AZ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2295 + CALC_Project_ANN!BA5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2295 + CALC_Project_ANN!BB5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2295 + CALC_Project_ANN!BC5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2295 + CALC_Project_ANN!BD5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2295 + CALC_Project_ANN!BE5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2295 + CALC_Project_ANN!BF5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2295 + CALC_Project_ANN!BG5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2295 + CALC_Project_ANN!BH5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2295 + CALC_Project_ANN!BI5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2295 + CALC_Project_ANN!BJ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2295 + CALC_Project_ANN!BK5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2295 + CALC_Project_ANN!BL5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2295 + CALC_Project_ANN!BM5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2295 + CALC_Project_ANN!BN5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2295 + CALC_Project_ANN!BO5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2295 + CALC_Project_ANN!BP5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2295 + CALC_Project_ANN!BQ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2295 + CALC_Project_ANN!BR5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2295 + CALC_Project_ANN!BS5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2295 + CALC_Project_ANN!BT5378)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2296 + CALC_Project_ANN!M5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2296 + CALC_Project_ANN!N5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2296 + CALC_Project_ANN!O5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2296 + CALC_Project_ANN!P5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2296 + CALC_Project_ANN!Q5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2296 + CALC_Project_ANN!R5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2296 + CALC_Project_ANN!S5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2296 + CALC_Project_ANN!T5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2296 + CALC_Project_ANN!U5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2296 + CALC_Project_ANN!V5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2296 + CALC_Project_ANN!W5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2296 + CALC_Project_ANN!X5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2296 + CALC_Project_ANN!Y5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2296 + CALC_Project_ANN!Z5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2296 + CALC_Project_ANN!AA5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2296 + CALC_Project_ANN!AB5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2296 + CALC_Project_ANN!AC5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2296 + CALC_Project_ANN!AD5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2296 + CALC_Project_ANN!AE5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2296 + CALC_Project_ANN!AF5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2296 + CALC_Project_ANN!AG5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2296 + CALC_Project_ANN!AH5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2296 + CALC_Project_ANN!AI5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2296 + CALC_Project_ANN!AJ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2296 + CALC_Project_ANN!AK5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2296 + CALC_Project_ANN!AL5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2296 + CALC_Project_ANN!AM5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2296 + CALC_Project_ANN!AN5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2296 + CALC_Project_ANN!AO5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2296 + CALC_Project_ANN!AP5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2296 + CALC_Project_ANN!AQ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2296 + CALC_Project_ANN!AR5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2296 + CALC_Project_ANN!AS5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2296 + CALC_Project_ANN!AT5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2296 + CALC_Project_ANN!AU5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2296 + CALC_Project_ANN!AV5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2296 + CALC_Project_ANN!AW5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2296 + CALC_Project_ANN!AX5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2296 + CALC_Project_ANN!AY5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2296 + CALC_Project_ANN!AZ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2296 + CALC_Project_ANN!BA5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2296 + CALC_Project_ANN!BB5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2296 + CALC_Project_ANN!BC5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2296 + CALC_Project_ANN!BD5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2296 + CALC_Project_ANN!BE5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2296 + CALC_Project_ANN!BF5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2296 + CALC_Project_ANN!BG5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2296 + CALC_Project_ANN!BH5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2296 + CALC_Project_ANN!BI5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2296 + CALC_Project_ANN!BJ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2296 + CALC_Project_ANN!BK5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2296 + CALC_Project_ANN!BL5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2296 + CALC_Project_ANN!BM5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2296 + CALC_Project_ANN!BN5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2296 + CALC_Project_ANN!BO5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2296 + CALC_Project_ANN!BP5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2296 + CALC_Project_ANN!BQ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2296 + CALC_Project_ANN!BR5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2296 + CALC_Project_ANN!BS5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2296 + CALC_Project_ANN!BT5379)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M55:M57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M276*$G$15","v":0},{"$f":"CALC_Project_ANN!N276*$G$15","v":0},{"$f":"CALC_Project_ANN!O276*$G$15","v":0},{"$f":"CALC_Project_ANN!P276*$G$15","v":0},{"$f":"CALC_Project_ANN!Q276*$G$15","v":0},{"$f":"CALC_Project_ANN!R276*$G$15","v":0},{"$f":"CALC_Project_ANN!S276*$G$15","v":0},{"$f":"CALC_Project_ANN!T276*$G$15","v":0},{"$f":"CALC_Project_ANN!U276*$G$15","v":0},{"$f":"CALC_Project_ANN!V276*$G$15","v":0},{"$f":"CALC_Project_ANN!W276*$G$15","v":0},{"$f":"CALC_Project_ANN!X276*$G$15","v":0},{"$f":"CALC_Project_ANN!Y276*$G$15","v":0},{"$f":"CALC_Project_ANN!Z276*$G$15","v":0},{"$f":"CALC_Project_ANN!AA276*$G$15","v":0},{"$f":"CALC_Project_ANN!AB276*$G$15","v":0},{"$f":"CALC_Project_ANN!AC276*$G$15","v":0},{"$f":"CALC_Project_ANN!AD276*$G$15","v":0},{"$f":"CALC_Project_ANN!AE276*$G$15","v":0},{"$f":"CALC_Project_ANN!AF276*$G$15","v":0},{"$f":"CALC_Project_ANN!AG276*$G$15","v":0},{"$f":"CALC_Project_ANN!AH276*$G$15","v":0},{"$f":"CALC_Project_ANN!AI276*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ276*$G$15","v":0},{"$f":"CALC_Project_ANN!AK276*$G$15","v":0},{"$f":"CALC_Project_ANN!AL276*$G$15","v":0},{"$f":"CALC_Project_ANN!AM276*$G$15","v":0},{"$f":"CALC_Project_ANN!AN276*$G$15","v":0},{"$f":"CALC_Project_ANN!AO276*$G$15","v":0},{"$f":"CALC_Project_ANN!AP276*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ276*$G$15","v":0},{"$f":"CALC_Project_ANN!AR276*$G$15","v":0},{"$f":"CALC_Project_ANN!AS276*$G$15","v":0},{"$f":"CALC_Project_ANN!AT276*$G$15","v":0},{"$f":"CALC_Project_ANN!AU276*$G$15","v":0},{"$f":"CALC_Project_ANN!AV276*$G$15","v":0},{"$f":"CALC_Project_ANN!AW276*$G$15","v":0},{"$f":"CALC_Project_ANN!AX276*$G$15","v":0},{"$f":"CALC_Project_ANN!AY276*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BA276*$G$15","v":0},{"$f":"CALC_Project_ANN!BB276*$G$15","v":0},{"$f":"CALC_Project_ANN!BC276*$G$15","v":0},{"$f":"CALC_Project_ANN!BD276*$G$15","v":0},{"$f":"CALC_Project_ANN!BE276*$G$15","v":0},{"$f":"CALC_Project_ANN!BF276*$G$15","v":0},{"$f":"CALC_Project_ANN!BG276*$G$15","v":0},{"$f":"CALC_Project_ANN!BH276*$G$15","v":0},{"$f":"CALC_Project_ANN!BI276*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BK276*$G$15","v":0},{"$f":"CALC_Project_ANN!BL276*$G$15","v":0},{"$f":"CALC_Project_ANN!BM276*$G$15","v":0},{"$f":"CALC_Project_ANN!BN276*$G$15","v":0},{"$f":"CALC_Project_ANN!BO276*$G$15","v":0},{"$f":"CALC_Project_ANN!BP276*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BR276*$G$15","v":0},{"$f":"CALC_Project_ANN!BS276*$G$15","v":0},{"$f":"CALC_Project_ANN!BT276*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$749","v":"Real-Fuel cash"},null,null,null,null,{"$f":"CALC_Project_ANN!M277*$G$15","v":0},{"$f":"CALC_Project_ANN!N277*$G$15","v":0},{"$f":"CALC_Project_ANN!O277*$G$15","v":0},{"$f":"CALC_Project_ANN!P277*$G$15","v":0},{"$f":"CALC_Project_ANN!Q277*$G$15","v":0},{"$f":"CALC_Project_ANN!R277*$G$15","v":0},{"$f":"CALC_Project_ANN!S277*$G$15","v":0},{"$f":"CALC_Project_ANN!T277*$G$15","v":0},{"$f":"CALC_Project_ANN!U277*$G$15","v":0},{"$f":"CALC_Project_ANN!V277*$G$15","v":0},{"$f":"CALC_Project_ANN!W277*$G$15","v":0},{"$f":"CALC_Project_ANN!X277*$G$15","v":0},{"$f":"CALC_Project_ANN!Y277*$G$15","v":0},{"$f":"CALC_Project_ANN!Z277*$G$15","v":0},{"$f":"CALC_Project_ANN!AA277*$G$15","v":0},{"$f":"CALC_Project_ANN!AB277*$G$15","v":0},{"$f":"CALC_Project_ANN!AC277*$G$15","v":0},{"$f":"CALC_Project_ANN!AD277*$G$15","v":0},{"$f":"CALC_Project_ANN!AE277*$G$15","v":0},{"$f":"CALC_Project_ANN!AF277*$G$15","v":0},{"$f":"CALC_Project_ANN!AG277*$G$15","v":0},{"$f":"CALC_Project_ANN!AH277*$G$15","v":0},{"$f":"CALC_Project_ANN!AI277*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ277*$G$15","v":0},{"$f":"CALC_Project_ANN!AK277*$G$15","v":0},{"$f":"CALC_Project_ANN!AL277*$G$15","v":0},{"$f":"CALC_Project_ANN!AM277*$G$15","v":0},{"$f":"CALC_Project_ANN!AN277*$G$15","v":0},{"$f":"CALC_Project_ANN!AO277*$G$15","v":0},{"$f":"CALC_Project_ANN!AP277*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ277*$G$15","v":0},{"$f":"CALC_Project_ANN!AR277*$G$15","v":0},{"$f":"CALC_Project_ANN!AS277*$G$15","v":0},{"$f":"CALC_Project_ANN!AT277*$G$15","v":0},{"$f":"CALC_Project_ANN!AU277*$G$15","v":0},{"$f":"CALC_Project_ANN!AV277*$G$15","v":0},{"$f":"CALC_Project_ANN!AW277*$G$15","v":0},{"$f":"CALC_Project_ANN!AX277*$G$15","v":0},{"$f":"CALC_Project_ANN!AY277*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BA277*$G$15","v":0},{"$f":"CALC_Project_ANN!BB277*$G$15","v":0},{"$f":"CALC_Project_ANN!BC277*$G$15","v":0},{"$f":"CALC_Project_ANN!BD277*$G$15","v":0},{"$f":"CALC_Project_ANN!BE277*$G$15","v":0},{"$f":"CALC_Project_ANN!BF277*$G$15","v":0},{"$f":"CALC_Project_ANN!BG277*$G$15","v":0},{"$f":"CALC_Project_ANN!BH277*$G$15","v":0},{"$f":"CALC_Project_ANN!BI277*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BK277*$G$15","v":0},{"$f":"CALC_Project_ANN!BL277*$G$15","v":0},{"$f":"CALC_Project_ANN!BM277*$G$15","v":0},{"$f":"CALC_Project_ANN!BN277*$G$15","v":0},{"$f":"CALC_Project_ANN!BO277*$G$15","v":0},{"$f":"CALC_Project_ANN!BP277*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BR277*$G$15","v":0},{"$f":"CALC_Project_ANN!BS277*$G$15","v":0},{"$f":"CALC_Project_ANN!BT277*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M63:M65)","v":0},{"$f":"SUM(N63:N65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$766","v":"Nominal Fuel Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M284*$G$15","v":0},{"$f":"CALC_Project_ANN!N284*$G$15","v":0},{"$f":"CALC_Project_ANN!O284*$G$15","v":0},{"$f":"CALC_Project_ANN!P284*$G$15","v":0},{"$f":"CALC_Project_ANN!Q284*$G$15","v":0},{"$f":"CALC_Project_ANN!R284*$G$15","v":0},{"$f":"CALC_Project_ANN!S284*$G$15","v":0},{"$f":"CALC_Project_ANN!T284*$G$15","v":0},{"$f":"CALC_Project_ANN!U284*$G$15","v":0},{"$f":"CALC_Project_ANN!V284*$G$15","v":0},{"$f":"CALC_Project_ANN!W284*$G$15","v":0},{"$f":"CALC_Project_ANN!X284*$G$15","v":0},{"$f":"CALC_Project_ANN!Y284*$G$15","v":0},{"$f":"CALC_Project_ANN!Z284*$G$15","v":0},{"$f":"CALC_Project_ANN!AA284*$G$15","v":0},{"$f":"CALC_Project_ANN!AB284*$G$15","v":0},{"$f":"CALC_Project_ANN!AC284*$G$15","v":0},{"$f":"CALC_Project_ANN!AD284*$G$15","v":0},{"$f":"CALC_Project_ANN!AE284*$G$15","v":0},{"$f":"CALC_Project_ANN!AF284*$G$15","v":0},{"$f":"CALC_Project_ANN!AG284*$G$15","v":0},{"$f":"CALC_Project_ANN!AH284*$G$15","v":0},{"$f":"CALC_Project_ANN!AI284*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ284*$G$15","v":0},{"$f":"CALC_Project_ANN!AK284*$G$15","v":0},{"$f":"CALC_Project_ANN!AL284*$G$15","v":0},{"$f":"CALC_Project_ANN!AM284*$G$15","v":0},{"$f":"CALC_Project_ANN!AN284*$G$15","v":0},{"$f":"CALC_Project_ANN!AO284*$G$15","v":0},{"$f":"CALC_Project_ANN!AP284*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ284*$G$15","v":0},{"$f":"CALC_Project_ANN!AR284*$G$15","v":0},{"$f":"CALC_Project_ANN!AS284*$G$15","v":0},{"$f":"CALC_Project_ANN!AT284*$G$15","v":0},{"$f":"CALC_Project_ANN!AU284*$G$15","v":0},{"$f":"CALC_Project_ANN!AV284*$G$15","v":0},{"$f":"CALC_Project_ANN!AW284*$G$15","v":0},{"$f":"CALC_Project_ANN!AX284*$G$15","v":0},{"$f":"CALC_Project_ANN!AY284*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BA284*$G$15","v":0},{"$f":"CALC_Project_ANN!BB284*$G$15","v":0},{"$f":"CALC_Project_ANN!BC284*$G$15","v":0},{"$f":"CALC_Project_ANN!BD284*$G$15","v":0},{"$f":"CALC_Project_ANN!BE284*$G$15","v":0},{"$f":"CALC_Project_ANN!BF284*$G$15","v":0},{"$f":"CALC_Project_ANN!BG284*$G$15","v":0},{"$f":"CALC_Project_ANN!BH284*$G$15","v":0},{"$f":"CALC_Project_ANN!BI284*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BK284*$G$15","v":0},{"$f":"CALC_Project_ANN!BL284*$G$15","v":0},{"$f":"CALC_Project_ANN!BM284*$G$15","v":0},{"$f":"CALC_Project_ANN!BN284*$G$15","v":0},{"$f":"CALC_Project_ANN!BO284*$G$15","v":0},{"$f":"CALC_Project_ANN!BP284*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BR284*$G$15","v":0},{"$f":"CALC_Project_ANN!BS284*$G$15","v":0},{"$f":"CALC_Project_ANN!BT284*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$767","v":"Nominal Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$749","v":"Nominal-Fuel cash"},null,null,null,null,{"$f":"CALC_Project_ANN!M285*$G$15","v":0},{"$f":"CALC_Project_ANN!N285*$G$15","v":0},{"$f":"CALC_Project_ANN!O285*$G$15","v":0},{"$f":"CALC_Project_ANN!P285*$G$15","v":0},{"$f":"CALC_Project_ANN!Q285*$G$15","v":0},{"$f":"CALC_Project_ANN!R285*$G$15","v":0},{"$f":"CALC_Project_ANN!S285*$G$15","v":0},{"$f":"CALC_Project_ANN!T285*$G$15","v":0},{"$f":"CALC_Project_ANN!U285*$G$15","v":0},{"$f":"CALC_Project_ANN!V285*$G$15","v":0},{"$f":"CALC_Project_ANN!W285*$G$15","v":0},{"$f":"CALC_Project_ANN!X285*$G$15","v":0},{"$f":"CALC_Project_ANN!Y285*$G$15","v":0},{"$f":"CALC_Project_ANN!Z285*$G$15","v":0},{"$f":"CALC_Project_ANN!AA285*$G$15","v":0},{"$f":"CALC_Project_ANN!AB285*$G$15","v":0},{"$f":"CALC_Project_ANN!AC285*$G$15","v":0},{"$f":"CALC_Project_ANN!AD285*$G$15","v":0},{"$f":"CALC_Project_ANN!AE285*$G$15","v":0},{"$f":"CALC_Project_ANN!AF285*$G$15","v":0},{"$f":"CALC_Project_ANN!AG285*$G$15","v":0},{"$f":"CALC_Project_ANN!AH285*$G$15","v":0},{"$f":"CALC_Project_ANN!AI285*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ285*$G$15","v":0},{"$f":"CALC_Project_ANN!AK285*$G$15","v":0},{"$f":"CALC_Project_ANN!AL285*$G$15","v":0},{"$f":"CALC_Project_ANN!AM285*$G$15","v":0},{"$f":"CALC_Project_ANN!AN285*$G$15","v":0},{"$f":"CALC_Project_ANN!AO285*$G$15","v":0},{"$f":"CALC_Project_ANN!AP285*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ285*$G$15","v":0},{"$f":"CALC_Project_ANN!AR285*$G$15","v":0},{"$f":"CALC_Project_ANN!AS285*$G$15","v":0},{"$f":"CALC_Project_ANN!AT285*$G$15","v":0},{"$f":"CALC_Project_ANN!AU285*$G$15","v":0},{"$f":"CALC_Project_ANN!AV285*$G$15","v":0},{"$f":"CALC_Project_ANN!AW285*$G$15","v":0},{"$f":"CALC_Project_ANN!AX285*$G$15","v":0},{"$f":"CALC_Project_ANN!AY285*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BA285*$G$15","v":0},{"$f":"CALC_Project_ANN!BB285*$G$15","v":0},{"$f":"CALC_Project_ANN!BC285*$G$15","v":0},{"$f":"CALC_Project_ANN!BD285*$G$15","v":0},{"$f":"CALC_Project_ANN!BE285*$G$15","v":0},{"$f":"CALC_Project_ANN!BF285*$G$15","v":0},{"$f":"CALC_Project_ANN!BG285*$G$15","v":0},{"$f":"CALC_Project_ANN!BH285*$G$15","v":0},{"$f":"CALC_Project_ANN!BI285*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BK285*$G$15","v":0},{"$f":"CALC_Project_ANN!BL285*$G$15","v":0},{"$f":"CALC_Project_ANN!BM285*$G$15","v":0},{"$f":"CALC_Project_ANN!BN285*$G$15","v":0},{"$f":"CALC_Project_ANN!BO285*$G$15","v":0},{"$f":"CALC_Project_ANN!BP285*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BR285*$G$15","v":0},{"$f":"CALC_Project_ANN!BS285*$G$15","v":0},{"$f":"CALC_Project_ANN!BT285*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M69:M71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C73)+1","v":3},{"$f":"D16","v":"Distribution"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2139 + CALC_Project_ANN!M5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2139 + CALC_Project_ANN!N5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2139 + CALC_Project_ANN!O5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2139 + CALC_Project_ANN!P5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2139 + CALC_Project_ANN!Q5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2139 + CALC_Project_ANN!R5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2139 + CALC_Project_ANN!S5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2139 + CALC_Project_ANN!T5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2139 + CALC_Project_ANN!U5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2139 + CALC_Project_ANN!V5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2139 + CALC_Project_ANN!W5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2139 + CALC_Project_ANN!X5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2139 + CALC_Project_ANN!Y5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2139 + CALC_Project_ANN!Z5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2139 + CALC_Project_ANN!AA5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2139 + CALC_Project_ANN!AB5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2139 + CALC_Project_ANN!AC5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2139 + CALC_Project_ANN!AD5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2139 + CALC_Project_ANN!AE5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2139 + CALC_Project_ANN!AF5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2139 + CALC_Project_ANN!AG5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2139 + CALC_Project_ANN!AH5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2139 + CALC_Project_ANN!AI5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2139 + CALC_Project_ANN!AJ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2139 + CALC_Project_ANN!AK5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2139 + CALC_Project_ANN!AL5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2139 + CALC_Project_ANN!AM5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2139 + CALC_Project_ANN!AN5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2139 + CALC_Project_ANN!AO5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2139 + CALC_Project_ANN!AP5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2139 + CALC_Project_ANN!AQ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2139 + CALC_Project_ANN!AR5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2139 + CALC_Project_ANN!AS5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2139 + CALC_Project_ANN!AT5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2139 + CALC_Project_ANN!AU5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2139 + CALC_Project_ANN!AV5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2139 + CALC_Project_ANN!AW5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2139 + CALC_Project_ANN!AX5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2139 + CALC_Project_ANN!AY5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2139 + CALC_Project_ANN!AZ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2139 + CALC_Project_ANN!BA5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2139 + CALC_Project_ANN!BB5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2139 + CALC_Project_ANN!BC5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2139 + CALC_Project_ANN!BD5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2139 + CALC_Project_ANN!BE5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2139 + CALC_Project_ANN!BF5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2139 + CALC_Project_ANN!BG5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2139 + CALC_Project_ANN!BH5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2139 + CALC_Project_ANN!BI5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2139 + CALC_Project_ANN!BJ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2139 + CALC_Project_ANN!BK5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2139 + CALC_Project_ANN!BL5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2139 + CALC_Project_ANN!BM5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2139 + CALC_Project_ANN!BN5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2139 + CALC_Project_ANN!BO5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2139 + CALC_Project_ANN!BP5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2139 + CALC_Project_ANN!BQ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2139 + CALC_Project_ANN!BR5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2139 + CALC_Project_ANN!BS5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2139 + CALC_Project_ANN!BT5412)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2140 + CALC_Project_ANN!M5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2140 + CALC_Project_ANN!N5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2140 + CALC_Project_ANN!O5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2140 + CALC_Project_ANN!P5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2140 + CALC_Project_ANN!Q5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2140 + CALC_Project_ANN!R5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2140 + CALC_Project_ANN!S5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2140 + CALC_Project_ANN!T5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2140 + CALC_Project_ANN!U5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2140 + CALC_Project_ANN!V5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2140 + CALC_Project_ANN!W5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2140 + CALC_Project_ANN!X5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2140 + CALC_Project_ANN!Y5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2140 + CALC_Project_ANN!Z5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2140 + CALC_Project_ANN!AA5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2140 + CALC_Project_ANN!AB5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2140 + CALC_Project_ANN!AC5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2140 + CALC_Project_ANN!AD5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2140 + CALC_Project_ANN!AE5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2140 + CALC_Project_ANN!AF5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2140 + CALC_Project_ANN!AG5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2140 + CALC_Project_ANN!AH5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2140 + CALC_Project_ANN!AI5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2140 + CALC_Project_ANN!AJ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2140 + CALC_Project_ANN!AK5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2140 + CALC_Project_ANN!AL5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2140 + CALC_Project_ANN!AM5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2140 + CALC_Project_ANN!AN5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2140 + CALC_Project_ANN!AO5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2140 + CALC_Project_ANN!AP5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2140 + CALC_Project_ANN!AQ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2140 + CALC_Project_ANN!AR5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2140 + CALC_Project_ANN!AS5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2140 + CALC_Project_ANN!AT5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2140 + CALC_Project_ANN!AU5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2140 + CALC_Project_ANN!AV5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2140 + CALC_Project_ANN!AW5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2140 + CALC_Project_ANN!AX5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2140 + CALC_Project_ANN!AY5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2140 + CALC_Project_ANN!AZ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2140 + CALC_Project_ANN!BA5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2140 + CALC_Project_ANN!BB5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2140 + CALC_Project_ANN!BC5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2140 + CALC_Project_ANN!BD5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2140 + CALC_Project_ANN!BE5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2140 + CALC_Project_ANN!BF5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2140 + CALC_Project_ANN!BG5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2140 + CALC_Project_ANN!BH5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2140 + CALC_Project_ANN!BI5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2140 + CALC_Project_ANN!BJ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2140 + CALC_Project_ANN!BK5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2140 + CALC_Project_ANN!BL5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2140 + CALC_Project_ANN!BM5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2140 + CALC_Project_ANN!BN5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2140 + CALC_Project_ANN!BO5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2140 + CALC_Project_ANN!BP5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2140 + CALC_Project_ANN!BQ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2140 + CALC_Project_ANN!BR5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2140 + CALC_Project_ANN!BS5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2140 + CALC_Project_ANN!BT5413)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2141 + CALC_Project_ANN!M5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2141 + CALC_Project_ANN!N5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2141 + CALC_Project_ANN!O5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2141 + CALC_Project_ANN!P5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2141 + CALC_Project_ANN!Q5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2141 + CALC_Project_ANN!R5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2141 + CALC_Project_ANN!S5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2141 + CALC_Project_ANN!T5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2141 + CALC_Project_ANN!U5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2141 + CALC_Project_ANN!V5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2141 + CALC_Project_ANN!W5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2141 + CALC_Project_ANN!X5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2141 + CALC_Project_ANN!Y5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2141 + CALC_Project_ANN!Z5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2141 + CALC_Project_ANN!AA5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2141 + CALC_Project_ANN!AB5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2141 + CALC_Project_ANN!AC5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2141 + CALC_Project_ANN!AD5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2141 + CALC_Project_ANN!AE5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2141 + CALC_Project_ANN!AF5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2141 + CALC_Project_ANN!AG5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2141 + CALC_Project_ANN!AH5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2141 + CALC_Project_ANN!AI5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2141 + CALC_Project_ANN!AJ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2141 + CALC_Project_ANN!AK5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2141 + CALC_Project_ANN!AL5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2141 + CALC_Project_ANN!AM5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2141 + CALC_Project_ANN!AN5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2141 + CALC_Project_ANN!AO5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2141 + CALC_Project_ANN!AP5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2141 + CALC_Project_ANN!AQ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2141 + CALC_Project_ANN!AR5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2141 + CALC_Project_ANN!AS5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2141 + CALC_Project_ANN!AT5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2141 + CALC_Project_ANN!AU5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2141 + CALC_Project_ANN!AV5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2141 + CALC_Project_ANN!AW5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2141 + CALC_Project_ANN!AX5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2141 + CALC_Project_ANN!AY5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2141 + CALC_Project_ANN!AZ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2141 + CALC_Project_ANN!BA5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2141 + CALC_Project_ANN!BB5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2141 + CALC_Project_ANN!BC5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2141 + CALC_Project_ANN!BD5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2141 + CALC_Project_ANN!BE5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2141 + CALC_Project_ANN!BF5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2141 + CALC_Project_ANN!BG5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2141 + CALC_Project_ANN!BH5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2141 + CALC_Project_ANN!BI5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2141 + CALC_Project_ANN!BJ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2141 + CALC_Project_ANN!BK5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2141 + CALC_Project_ANN!BL5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2141 + CALC_Project_ANN!BM5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2141 + CALC_Project_ANN!BN5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2141 + CALC_Project_ANN!BO5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2141 + CALC_Project_ANN!BP5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2141 + CALC_Project_ANN!BQ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2141 + CALC_Project_ANN!BR5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2141 + CALC_Project_ANN!BS5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2141 + CALC_Project_ANN!BT5414)*$G$16","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M78:M81)","v":0},{"$f":"SUM(N78:N81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2145 + CALC_Project_ANN!M5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2145 + CALC_Project_ANN!N5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2145 + CALC_Project_ANN!O5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2145 + CALC_Project_ANN!P5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2145 + CALC_Project_ANN!Q5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2145 + CALC_Project_ANN!R5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2145 + CALC_Project_ANN!S5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2145 + CALC_Project_ANN!T5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2145 + CALC_Project_ANN!U5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2145 + CALC_Project_ANN!V5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2145 + CALC_Project_ANN!W5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2145 + CALC_Project_ANN!X5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2145 + CALC_Project_ANN!Y5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2145 + CALC_Project_ANN!Z5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2145 + CALC_Project_ANN!AA5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2145 + CALC_Project_ANN!AB5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2145 + CALC_Project_ANN!AC5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2145 + CALC_Project_ANN!AD5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2145 + CALC_Project_ANN!AE5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2145 + CALC_Project_ANN!AF5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2145 + CALC_Project_ANN!AG5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2145 + CALC_Project_ANN!AH5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2145 + CALC_Project_ANN!AI5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2145 + CALC_Project_ANN!AJ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2145 + CALC_Project_ANN!AK5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2145 + CALC_Project_ANN!AL5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2145 + CALC_Project_ANN!AM5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2145 + CALC_Project_ANN!AN5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2145 + CALC_Project_ANN!AO5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2145 + CALC_Project_ANN!AP5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2145 + CALC_Project_ANN!AQ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2145 + CALC_Project_ANN!AR5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2145 + CALC_Project_ANN!AS5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2145 + CALC_Project_ANN!AT5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2145 + CALC_Project_ANN!AU5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2145 + CALC_Project_ANN!AV5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2145 + CALC_Project_ANN!AW5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2145 + CALC_Project_ANN!AX5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2145 + CALC_Project_ANN!AY5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2145 + CALC_Project_ANN!AZ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2145 + CALC_Project_ANN!BA5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2145 + CALC_Project_ANN!BB5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2145 + CALC_Project_ANN!BC5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2145 + CALC_Project_ANN!BD5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2145 + CALC_Project_ANN!BE5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2145 + CALC_Project_ANN!BF5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2145 + CALC_Project_ANN!BG5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2145 + CALC_Project_ANN!BH5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2145 + CALC_Project_ANN!BI5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2145 + CALC_Project_ANN!BJ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2145 + CALC_Project_ANN!BK5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2145 + CALC_Project_ANN!BL5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2145 + CALC_Project_ANN!BM5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2145 + CALC_Project_ANN!BN5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2145 + CALC_Project_ANN!BO5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2145 + CALC_Project_ANN!BP5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2145 + CALC_Project_ANN!BQ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2145 + CALC_Project_ANN!BR5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2145 + CALC_Project_ANN!BS5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2145 + CALC_Project_ANN!BT5418)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2146 + CALC_Project_ANN!M5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2146 + CALC_Project_ANN!N5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2146 + CALC_Project_ANN!O5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2146 + CALC_Project_ANN!P5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2146 + CALC_Project_ANN!Q5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2146 + CALC_Project_ANN!R5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2146 + CALC_Project_ANN!S5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2146 + CALC_Project_ANN!T5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2146 + CALC_Project_ANN!U5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2146 + CALC_Project_ANN!V5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2146 + CALC_Project_ANN!W5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2146 + CALC_Project_ANN!X5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2146 + CALC_Project_ANN!Y5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2146 + CALC_Project_ANN!Z5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2146 + CALC_Project_ANN!AA5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2146 + CALC_Project_ANN!AB5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2146 + CALC_Project_ANN!AC5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2146 + CALC_Project_ANN!AD5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2146 + CALC_Project_ANN!AE5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2146 + CALC_Project_ANN!AF5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2146 + CALC_Project_ANN!AG5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2146 + CALC_Project_ANN!AH5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2146 + CALC_Project_ANN!AI5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2146 + CALC_Project_ANN!AJ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2146 + CALC_Project_ANN!AK5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2146 + CALC_Project_ANN!AL5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2146 + CALC_Project_ANN!AM5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2146 + CALC_Project_ANN!AN5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2146 + CALC_Project_ANN!AO5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2146 + CALC_Project_ANN!AP5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2146 + CALC_Project_ANN!AQ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2146 + CALC_Project_ANN!AR5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2146 + CALC_Project_ANN!AS5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2146 + CALC_Project_ANN!AT5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2146 + CALC_Project_ANN!AU5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2146 + CALC_Project_ANN!AV5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2146 + CALC_Project_ANN!AW5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2146 + CALC_Project_ANN!AX5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2146 + CALC_Project_ANN!AY5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2146 + CALC_Project_ANN!AZ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2146 + CALC_Project_ANN!BA5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2146 + CALC_Project_ANN!BB5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2146 + CALC_Project_ANN!BC5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2146 + CALC_Project_ANN!BD5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2146 + CALC_Project_ANN!BE5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2146 + CALC_Project_ANN!BF5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2146 + CALC_Project_ANN!BG5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2146 + CALC_Project_ANN!BH5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2146 + CALC_Project_ANN!BI5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2146 + CALC_Project_ANN!BJ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2146 + CALC_Project_ANN!BK5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2146 + CALC_Project_ANN!BL5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2146 + CALC_Project_ANN!BM5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2146 + CALC_Project_ANN!BN5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2146 + CALC_Project_ANN!BO5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2146 + CALC_Project_ANN!BP5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2146 + CALC_Project_ANN!BQ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2146 + CALC_Project_ANN!BR5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2146 + CALC_Project_ANN!BS5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2146 + CALC_Project_ANN!BT5419)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M84:M86)","v":0},{"$f":"SUM(N84:N86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2151 + CALC_Project_ANN!M5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2151 + CALC_Project_ANN!N5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2151 + CALC_Project_ANN!O5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2151 + CALC_Project_ANN!P5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2151 + CALC_Project_ANN!Q5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2151 + CALC_Project_ANN!R5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2151 + CALC_Project_ANN!S5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2151 + CALC_Project_ANN!T5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2151 + CALC_Project_ANN!U5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2151 + CALC_Project_ANN!V5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2151 + CALC_Project_ANN!W5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2151 + CALC_Project_ANN!X5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2151 + CALC_Project_ANN!Y5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2151 + CALC_Project_ANN!Z5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2151 + CALC_Project_ANN!AA5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2151 + CALC_Project_ANN!AB5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2151 + CALC_Project_ANN!AC5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2151 + CALC_Project_ANN!AD5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2151 + CALC_Project_ANN!AE5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2151 + CALC_Project_ANN!AF5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2151 + CALC_Project_ANN!AG5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2151 + CALC_Project_ANN!AH5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2151 + CALC_Project_ANN!AI5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2151 + CALC_Project_ANN!AJ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2151 + CALC_Project_ANN!AK5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2151 + CALC_Project_ANN!AL5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2151 + CALC_Project_ANN!AM5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2151 + CALC_Project_ANN!AN5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2151 + CALC_Project_ANN!AO5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2151 + CALC_Project_ANN!AP5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2151 + CALC_Project_ANN!AQ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2151 + CALC_Project_ANN!AR5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2151 + CALC_Project_ANN!AS5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2151 + CALC_Project_ANN!AT5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2151 + CALC_Project_ANN!AU5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2151 + CALC_Project_ANN!AV5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2151 + CALC_Project_ANN!AW5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2151 + CALC_Project_ANN!AX5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2151 + CALC_Project_ANN!AY5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2151 + CALC_Project_ANN!AZ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2151 + CALC_Project_ANN!BA5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2151 + CALC_Project_ANN!BB5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2151 + CALC_Project_ANN!BC5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2151 + CALC_Project_ANN!BD5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2151 + CALC_Project_ANN!BE5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2151 + CALC_Project_ANN!BF5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2151 + CALC_Project_ANN!BG5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2151 + CALC_Project_ANN!BH5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2151 + CALC_Project_ANN!BI5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2151 + CALC_Project_ANN!BJ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2151 + CALC_Project_ANN!BK5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2151 + CALC_Project_ANN!BL5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2151 + CALC_Project_ANN!BM5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2151 + CALC_Project_ANN!BN5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2151 + CALC_Project_ANN!BO5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2151 + CALC_Project_ANN!BP5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2151 + CALC_Project_ANN!BQ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2151 + CALC_Project_ANN!BR5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2151 + CALC_Project_ANN!BS5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2151 + CALC_Project_ANN!BT5424)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2152 + CALC_Project_ANN!M5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2152 + CALC_Project_ANN!N5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2152 + CALC_Project_ANN!O5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2152 + CALC_Project_ANN!P5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2152 + CALC_Project_ANN!Q5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2152 + CALC_Project_ANN!R5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2152 + CALC_Project_ANN!S5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2152 + CALC_Project_ANN!T5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2152 + CALC_Project_ANN!U5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2152 + CALC_Project_ANN!V5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2152 + CALC_Project_ANN!W5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2152 + CALC_Project_ANN!X5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2152 + CALC_Project_ANN!Y5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2152 + CALC_Project_ANN!Z5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2152 + CALC_Project_ANN!AA5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2152 + CALC_Project_ANN!AB5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2152 + CALC_Project_ANN!AC5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2152 + CALC_Project_ANN!AD5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2152 + CALC_Project_ANN!AE5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2152 + CALC_Project_ANN!AF5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2152 + CALC_Project_ANN!AG5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2152 + CALC_Project_ANN!AH5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2152 + CALC_Project_ANN!AI5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2152 + CALC_Project_ANN!AJ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2152 + CALC_Project_ANN!AK5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2152 + CALC_Project_ANN!AL5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2152 + CALC_Project_ANN!AM5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2152 + CALC_Project_ANN!AN5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2152 + CALC_Project_ANN!AO5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2152 + CALC_Project_ANN!AP5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2152 + CALC_Project_ANN!AQ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2152 + CALC_Project_ANN!AR5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2152 + CALC_Project_ANN!AS5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2152 + CALC_Project_ANN!AT5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2152 + CALC_Project_ANN!AU5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2152 + CALC_Project_ANN!AV5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2152 + CALC_Project_ANN!AW5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2152 + CALC_Project_ANN!AX5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2152 + CALC_Project_ANN!AY5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2152 + CALC_Project_ANN!AZ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2152 + CALC_Project_ANN!BA5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2152 + CALC_Project_ANN!BB5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2152 + CALC_Project_ANN!BC5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2152 + CALC_Project_ANN!BD5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2152 + CALC_Project_ANN!BE5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2152 + CALC_Project_ANN!BF5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2152 + CALC_Project_ANN!BG5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2152 + CALC_Project_ANN!BH5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2152 + CALC_Project_ANN!BI5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2152 + CALC_Project_ANN!BJ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2152 + CALC_Project_ANN!BK5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2152 + CALC_Project_ANN!BL5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2152 + CALC_Project_ANN!BM5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2152 + CALC_Project_ANN!BN5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2152 + CALC_Project_ANN!BO5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2152 + CALC_Project_ANN!BP5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2152 + CALC_Project_ANN!BQ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2152 + CALC_Project_ANN!BR5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2152 + CALC_Project_ANN!BS5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2152 + CALC_Project_ANN!BT5425)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2153 + CALC_Project_ANN!M5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2153 + CALC_Project_ANN!N5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2153 + CALC_Project_ANN!O5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2153 + CALC_Project_ANN!P5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2153 + CALC_Project_ANN!Q5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2153 + CALC_Project_ANN!R5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2153 + CALC_Project_ANN!S5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2153 + CALC_Project_ANN!T5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2153 + CALC_Project_ANN!U5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2153 + CALC_Project_ANN!V5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2153 + CALC_Project_ANN!W5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2153 + CALC_Project_ANN!X5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2153 + CALC_Project_ANN!Y5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2153 + CALC_Project_ANN!Z5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2153 + CALC_Project_ANN!AA5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2153 + CALC_Project_ANN!AB5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2153 + CALC_Project_ANN!AC5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2153 + CALC_Project_ANN!AD5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2153 + CALC_Project_ANN!AE5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2153 + CALC_Project_ANN!AF5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2153 + CALC_Project_ANN!AG5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2153 + CALC_Project_ANN!AH5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2153 + CALC_Project_ANN!AI5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2153 + CALC_Project_ANN!AJ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2153 + CALC_Project_ANN!AK5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2153 + CALC_Project_ANN!AL5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2153 + CALC_Project_ANN!AM5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2153 + CALC_Project_ANN!AN5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2153 + CALC_Project_ANN!AO5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2153 + CALC_Project_ANN!AP5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2153 + CALC_Project_ANN!AQ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2153 + CALC_Project_ANN!AR5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2153 + CALC_Project_ANN!AS5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2153 + CALC_Project_ANN!AT5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2153 + CALC_Project_ANN!AU5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2153 + CALC_Project_ANN!AV5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2153 + CALC_Project_ANN!AW5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2153 + CALC_Project_ANN!AX5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2153 + CALC_Project_ANN!AY5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2153 + CALC_Project_ANN!AZ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2153 + CALC_Project_ANN!BA5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2153 + CALC_Project_ANN!BB5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2153 + CALC_Project_ANN!BC5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2153 + CALC_Project_ANN!BD5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2153 + CALC_Project_ANN!BE5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2153 + CALC_Project_ANN!BF5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2153 + CALC_Project_ANN!BG5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2153 + CALC_Project_ANN!BH5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2153 + CALC_Project_ANN!BI5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2153 + CALC_Project_ANN!BJ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2153 + CALC_Project_ANN!BK5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2153 + CALC_Project_ANN!BL5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2153 + CALC_Project_ANN!BM5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2153 + CALC_Project_ANN!BN5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2153 + CALC_Project_ANN!BO5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2153 + CALC_Project_ANN!BP5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2153 + CALC_Project_ANN!BQ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2153 + CALC_Project_ANN!BR5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2153 + CALC_Project_ANN!BS5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2153 + CALC_Project_ANN!BT5426)*$G$16","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M90:M93)","v":0},{"$f":"SUM(N90:N93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2157 + CALC_Project_ANN!M5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2157 + CALC_Project_ANN!N5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2157 + CALC_Project_ANN!O5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2157 + CALC_Project_ANN!P5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2157 + CALC_Project_ANN!Q5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2157 + CALC_Project_ANN!R5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2157 + CALC_Project_ANN!S5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2157 + CALC_Project_ANN!T5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2157 + CALC_Project_ANN!U5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2157 + CALC_Project_ANN!V5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2157 + CALC_Project_ANN!W5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2157 + CALC_Project_ANN!X5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2157 + CALC_Project_ANN!Y5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2157 + CALC_Project_ANN!Z5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2157 + CALC_Project_ANN!AA5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2157 + CALC_Project_ANN!AB5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2157 + CALC_Project_ANN!AC5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2157 + CALC_Project_ANN!AD5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2157 + CALC_Project_ANN!AE5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2157 + CALC_Project_ANN!AF5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2157 + CALC_Project_ANN!AG5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2157 + CALC_Project_ANN!AH5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2157 + CALC_Project_ANN!AI5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2157 + CALC_Project_ANN!AJ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2157 + CALC_Project_ANN!AK5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2157 + CALC_Project_ANN!AL5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2157 + CALC_Project_ANN!AM5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2157 + CALC_Project_ANN!AN5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2157 + CALC_Project_ANN!AO5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2157 + CALC_Project_ANN!AP5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2157 + CALC_Project_ANN!AQ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2157 + CALC_Project_ANN!AR5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2157 + CALC_Project_ANN!AS5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2157 + CALC_Project_ANN!AT5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2157 + CALC_Project_ANN!AU5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2157 + CALC_Project_ANN!AV5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2157 + CALC_Project_ANN!AW5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2157 + CALC_Project_ANN!AX5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2157 + CALC_Project_ANN!AY5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2157 + CALC_Project_ANN!AZ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2157 + CALC_Project_ANN!BA5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2157 + CALC_Project_ANN!BB5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2157 + CALC_Project_ANN!BC5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2157 + CALC_Project_ANN!BD5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2157 + CALC_Project_ANN!BE5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2157 + CALC_Project_ANN!BF5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2157 + CALC_Project_ANN!BG5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2157 + CALC_Project_ANN!BH5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2157 + CALC_Project_ANN!BI5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2157 + CALC_Project_ANN!BJ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2157 + CALC_Project_ANN!BK5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2157 + CALC_Project_ANN!BL5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2157 + CALC_Project_ANN!BM5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2157 + CALC_Project_ANN!BN5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2157 + CALC_Project_ANN!BO5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2157 + CALC_Project_ANN!BP5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2157 + CALC_Project_ANN!BQ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2157 + CALC_Project_ANN!BR5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2157 + CALC_Project_ANN!BS5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2157 + CALC_Project_ANN!BT5430)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2158 + CALC_Project_ANN!M5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2158 + CALC_Project_ANN!N5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2158 + CALC_Project_ANN!O5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2158 + CALC_Project_ANN!P5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2158 + CALC_Project_ANN!Q5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2158 + CALC_Project_ANN!R5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2158 + CALC_Project_ANN!S5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2158 + CALC_Project_ANN!T5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2158 + CALC_Project_ANN!U5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2158 + CALC_Project_ANN!V5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2158 + CALC_Project_ANN!W5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2158 + CALC_Project_ANN!X5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2158 + CALC_Project_ANN!Y5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2158 + CALC_Project_ANN!Z5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2158 + CALC_Project_ANN!AA5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2158 + CALC_Project_ANN!AB5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2158 + CALC_Project_ANN!AC5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2158 + CALC_Project_ANN!AD5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2158 + CALC_Project_ANN!AE5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2158 + CALC_Project_ANN!AF5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2158 + CALC_Project_ANN!AG5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2158 + CALC_Project_ANN!AH5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2158 + CALC_Project_ANN!AI5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2158 + CALC_Project_ANN!AJ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2158 + CALC_Project_ANN!AK5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2158 + CALC_Project_ANN!AL5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2158 + CALC_Project_ANN!AM5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2158 + CALC_Project_ANN!AN5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2158 + CALC_Project_ANN!AO5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2158 + CALC_Project_ANN!AP5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2158 + CALC_Project_ANN!AQ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2158 + CALC_Project_ANN!AR5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2158 + CALC_Project_ANN!AS5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2158 + CALC_Project_ANN!AT5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2158 + CALC_Project_ANN!AU5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2158 + CALC_Project_ANN!AV5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2158 + CALC_Project_ANN!AW5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2158 + CALC_Project_ANN!AX5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2158 + CALC_Project_ANN!AY5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2158 + CALC_Project_ANN!AZ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2158 + CALC_Project_ANN!BA5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2158 + CALC_Project_ANN!BB5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2158 + CALC_Project_ANN!BC5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2158 + CALC_Project_ANN!BD5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2158 + CALC_Project_ANN!BE5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2158 + CALC_Project_ANN!BF5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2158 + CALC_Project_ANN!BG5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2158 + CALC_Project_ANN!BH5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2158 + CALC_Project_ANN!BI5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2158 + CALC_Project_ANN!BJ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2158 + CALC_Project_ANN!BK5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2158 + CALC_Project_ANN!BL5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2158 + CALC_Project_ANN!BM5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2158 + CALC_Project_ANN!BN5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2158 + CALC_Project_ANN!BO5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2158 + CALC_Project_ANN!BP5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2158 + CALC_Project_ANN!BQ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2158 + CALC_Project_ANN!BR5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2158 + CALC_Project_ANN!BS5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2158 + CALC_Project_ANN!BT5431)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M96:M98)","v":0},{"$f":"SUM(N96:N98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2305 + CALC_Project_ANN!M5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2305 + CALC_Project_ANN!N5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2305 + CALC_Project_ANN!O5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2305 + CALC_Project_ANN!P5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2305 + CALC_Project_ANN!Q5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2305 + CALC_Project_ANN!R5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2305 + CALC_Project_ANN!S5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2305 + CALC_Project_ANN!T5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2305 + CALC_Project_ANN!U5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2305 + CALC_Project_ANN!V5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2305 + CALC_Project_ANN!W5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2305 + CALC_Project_ANN!X5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2305 + CALC_Project_ANN!Y5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2305 + CALC_Project_ANN!Z5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2305 + CALC_Project_ANN!AA5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2305 + CALC_Project_ANN!AB5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2305 + CALC_Project_ANN!AC5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2305 + CALC_Project_ANN!AD5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2305 + CALC_Project_ANN!AE5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2305 + CALC_Project_ANN!AF5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2305 + CALC_Project_ANN!AG5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2305 + CALC_Project_ANN!AH5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2305 + CALC_Project_ANN!AI5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2305 + CALC_Project_ANN!AJ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2305 + CALC_Project_ANN!AK5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2305 + CALC_Project_ANN!AL5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2305 + CALC_Project_ANN!AM5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2305 + CALC_Project_ANN!AN5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2305 + CALC_Project_ANN!AO5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2305 + CALC_Project_ANN!AP5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2305 + CALC_Project_ANN!AQ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2305 + CALC_Project_ANN!AR5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2305 + CALC_Project_ANN!AS5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2305 + CALC_Project_ANN!AT5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2305 + CALC_Project_ANN!AU5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2305 + CALC_Project_ANN!AV5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2305 + CALC_Project_ANN!AW5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2305 + CALC_Project_ANN!AX5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2305 + CALC_Project_ANN!AY5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2305 + CALC_Project_ANN!AZ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2305 + CALC_Project_ANN!BA5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2305 + CALC_Project_ANN!BB5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2305 + CALC_Project_ANN!BC5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2305 + CALC_Project_ANN!BD5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2305 + CALC_Project_ANN!BE5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2305 + CALC_Project_ANN!BF5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2305 + CALC_Project_ANN!BG5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2305 + CALC_Project_ANN!BH5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2305 + CALC_Project_ANN!BI5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2305 + CALC_Project_ANN!BJ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2305 + CALC_Project_ANN!BK5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2305 + CALC_Project_ANN!BL5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2305 + CALC_Project_ANN!BM5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2305 + CALC_Project_ANN!BN5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2305 + CALC_Project_ANN!BO5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2305 + CALC_Project_ANN!BP5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2305 + CALC_Project_ANN!BQ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2305 + CALC_Project_ANN!BR5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2305 + CALC_Project_ANN!BS5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2305 + CALC_Project_ANN!BT5437)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2306 + CALC_Project_ANN!M5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2306 + CALC_Project_ANN!N5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2306 + CALC_Project_ANN!O5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2306 + CALC_Project_ANN!P5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2306 + CALC_Project_ANN!Q5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2306 + CALC_Project_ANN!R5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2306 + CALC_Project_ANN!S5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2306 + CALC_Project_ANN!T5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2306 + CALC_Project_ANN!U5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2306 + CALC_Project_ANN!V5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2306 + CALC_Project_ANN!W5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2306 + CALC_Project_ANN!X5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2306 + CALC_Project_ANN!Y5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2306 + CALC_Project_ANN!Z5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2306 + CALC_Project_ANN!AA5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2306 + CALC_Project_ANN!AB5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2306 + CALC_Project_ANN!AC5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2306 + CALC_Project_ANN!AD5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2306 + CALC_Project_ANN!AE5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2306 + CALC_Project_ANN!AF5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2306 + CALC_Project_ANN!AG5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2306 + CALC_Project_ANN!AH5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2306 + CALC_Project_ANN!AI5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2306 + CALC_Project_ANN!AJ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2306 + CALC_Project_ANN!AK5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2306 + CALC_Project_ANN!AL5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2306 + CALC_Project_ANN!AM5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2306 + CALC_Project_ANN!AN5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2306 + CALC_Project_ANN!AO5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2306 + CALC_Project_ANN!AP5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2306 + CALC_Project_ANN!AQ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2306 + CALC_Project_ANN!AR5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2306 + CALC_Project_ANN!AS5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2306 + CALC_Project_ANN!AT5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2306 + CALC_Project_ANN!AU5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2306 + CALC_Project_ANN!AV5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2306 + CALC_Project_ANN!AW5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2306 + CALC_Project_ANN!AX5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2306 + CALC_Project_ANN!AY5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2306 + CALC_Project_ANN!AZ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2306 + CALC_Project_ANN!BA5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2306 + CALC_Project_ANN!BB5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2306 + CALC_Project_ANN!BC5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2306 + CALC_Project_ANN!BD5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2306 + CALC_Project_ANN!BE5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2306 + CALC_Project_ANN!BF5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2306 + CALC_Project_ANN!BG5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2306 + CALC_Project_ANN!BH5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2306 + CALC_Project_ANN!BI5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2306 + CALC_Project_ANN!BJ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2306 + CALC_Project_ANN!BK5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2306 + CALC_Project_ANN!BL5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2306 + CALC_Project_ANN!BM5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2306 + CALC_Project_ANN!BN5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2306 + CALC_Project_ANN!BO5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2306 + CALC_Project_ANN!BP5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2306 + CALC_Project_ANN!BQ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2306 + CALC_Project_ANN!BR5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2306 + CALC_Project_ANN!BS5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2306 + CALC_Project_ANN!BT5438)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M104:M106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS104:AS106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2313 + CALC_Project_ANN!M5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2313 + CALC_Project_ANN!N5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2313 + CALC_Project_ANN!O5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2313 + CALC_Project_ANN!P5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2313 + CALC_Project_ANN!Q5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2313 + CALC_Project_ANN!R5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2313 + CALC_Project_ANN!S5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2313 + CALC_Project_ANN!T5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2313 + CALC_Project_ANN!U5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2313 + CALC_Project_ANN!V5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2313 + CALC_Project_ANN!W5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2313 + CALC_Project_ANN!X5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2313 + CALC_Project_ANN!Y5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2313 + CALC_Project_ANN!Z5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2313 + CALC_Project_ANN!AA5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2313 + CALC_Project_ANN!AB5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2313 + CALC_Project_ANN!AC5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2313 + CALC_Project_ANN!AD5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2313 + CALC_Project_ANN!AE5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2313 + CALC_Project_ANN!AF5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2313 + CALC_Project_ANN!AG5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2313 + CALC_Project_ANN!AH5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2313 + CALC_Project_ANN!AI5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2313 + CALC_Project_ANN!AJ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2313 + CALC_Project_ANN!AK5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2313 + CALC_Project_ANN!AL5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2313 + CALC_Project_ANN!AM5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2313 + CALC_Project_ANN!AN5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2313 + CALC_Project_ANN!AO5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2313 + CALC_Project_ANN!AP5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2313 + CALC_Project_ANN!AQ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2313 + CALC_Project_ANN!AR5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2313 + CALC_Project_ANN!AS5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2313 + CALC_Project_ANN!AT5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2313 + CALC_Project_ANN!AU5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2313 + CALC_Project_ANN!AV5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2313 + CALC_Project_ANN!AW5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2313 + CALC_Project_ANN!AX5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2313 + CALC_Project_ANN!AY5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2313 + CALC_Project_ANN!AZ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2313 + CALC_Project_ANN!BA5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2313 + CALC_Project_ANN!BB5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2313 + CALC_Project_ANN!BC5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2313 + CALC_Project_ANN!BD5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2313 + CALC_Project_ANN!BE5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2313 + CALC_Project_ANN!BF5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2313 + CALC_Project_ANN!BG5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2313 + CALC_Project_ANN!BH5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2313 + CALC_Project_ANN!BI5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2313 + CALC_Project_ANN!BJ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2313 + CALC_Project_ANN!BK5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2313 + CALC_Project_ANN!BL5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2313 + CALC_Project_ANN!BM5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2313 + CALC_Project_ANN!BN5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2313 + CALC_Project_ANN!BO5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2313 + CALC_Project_ANN!BP5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2313 + CALC_Project_ANN!BQ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2313 + CALC_Project_ANN!BR5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2313 + CALC_Project_ANN!BS5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2313 + CALC_Project_ANN!BT5445)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2314 + CALC_Project_ANN!M5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2314 + CALC_Project_ANN!N5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2314 + CALC_Project_ANN!O5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2314 + CALC_Project_ANN!P5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2314 + CALC_Project_ANN!Q5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2314 + CALC_Project_ANN!R5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2314 + CALC_Project_ANN!S5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2314 + CALC_Project_ANN!T5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2314 + CALC_Project_ANN!U5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2314 + CALC_Project_ANN!V5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2314 + CALC_Project_ANN!W5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2314 + CALC_Project_ANN!X5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2314 + CALC_Project_ANN!Y5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2314 + CALC_Project_ANN!Z5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2314 + CALC_Project_ANN!AA5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2314 + CALC_Project_ANN!AB5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2314 + CALC_Project_ANN!AC5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2314 + CALC_Project_ANN!AD5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2314 + CALC_Project_ANN!AE5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2314 + CALC_Project_ANN!AF5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2314 + CALC_Project_ANN!AG5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2314 + CALC_Project_ANN!AH5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2314 + CALC_Project_ANN!AI5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2314 + CALC_Project_ANN!AJ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2314 + CALC_Project_ANN!AK5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2314 + CALC_Project_ANN!AL5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2314 + CALC_Project_ANN!AM5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2314 + CALC_Project_ANN!AN5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2314 + CALC_Project_ANN!AO5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2314 + CALC_Project_ANN!AP5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2314 + CALC_Project_ANN!AQ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2314 + CALC_Project_ANN!AR5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2314 + CALC_Project_ANN!AS5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2314 + CALC_Project_ANN!AT5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2314 + CALC_Project_ANN!AU5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2314 + CALC_Project_ANN!AV5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2314 + CALC_Project_ANN!AW5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2314 + CALC_Project_ANN!AX5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2314 + CALC_Project_ANN!AY5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2314 + CALC_Project_ANN!AZ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2314 + CALC_Project_ANN!BA5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2314 + CALC_Project_ANN!BB5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2314 + CALC_Project_ANN!BC5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2314 + CALC_Project_ANN!BD5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2314 + CALC_Project_ANN!BE5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2314 + CALC_Project_ANN!BF5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2314 + CALC_Project_ANN!BG5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2314 + CALC_Project_ANN!BH5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2314 + CALC_Project_ANN!BI5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2314 + CALC_Project_ANN!BJ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2314 + CALC_Project_ANN!BK5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2314 + CALC_Project_ANN!BL5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2314 + CALC_Project_ANN!BM5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2314 + CALC_Project_ANN!BN5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2314 + CALC_Project_ANN!BO5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2314 + CALC_Project_ANN!BP5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2314 + CALC_Project_ANN!BQ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2314 + CALC_Project_ANN!BR5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2314 + CALC_Project_ANN!BS5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2314 + CALC_Project_ANN!BT5446)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M110:M112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C114)+1","v":4},{"$f":"D17","v":"Retail"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2165 + CALC_Project_ANN!M5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2165 + CALC_Project_ANN!N5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2165 + CALC_Project_ANN!O5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2165 + CALC_Project_ANN!P5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2165 + CALC_Project_ANN!Q5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2165 + CALC_Project_ANN!R5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2165 + CALC_Project_ANN!S5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2165 + CALC_Project_ANN!T5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2165 + CALC_Project_ANN!U5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2165 + CALC_Project_ANN!V5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2165 + CALC_Project_ANN!W5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2165 + CALC_Project_ANN!X5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2165 + CALC_Project_ANN!Y5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2165 + CALC_Project_ANN!Z5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2165 + CALC_Project_ANN!AA5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2165 + CALC_Project_ANN!AB5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2165 + CALC_Project_ANN!AC5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2165 + CALC_Project_ANN!AD5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2165 + CALC_Project_ANN!AE5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2165 + CALC_Project_ANN!AF5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2165 + CALC_Project_ANN!AG5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2165 + CALC_Project_ANN!AH5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2165 + CALC_Project_ANN!AI5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2165 + CALC_Project_ANN!AJ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2165 + CALC_Project_ANN!AK5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2165 + CALC_Project_ANN!AL5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2165 + CALC_Project_ANN!AM5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2165 + CALC_Project_ANN!AN5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2165 + CALC_Project_ANN!AO5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2165 + CALC_Project_ANN!AP5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2165 + CALC_Project_ANN!AQ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2165 + CALC_Project_ANN!AR5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2165 + CALC_Project_ANN!AS5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2165 + CALC_Project_ANN!AT5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2165 + CALC_Project_ANN!AU5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2165 + CALC_Project_ANN!AV5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2165 + CALC_Project_ANN!AW5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2165 + CALC_Project_ANN!AX5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2165 + CALC_Project_ANN!AY5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2165 + CALC_Project_ANN!AZ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2165 + CALC_Project_ANN!BA5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2165 + CALC_Project_ANN!BB5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2165 + CALC_Project_ANN!BC5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2165 + CALC_Project_ANN!BD5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2165 + CALC_Project_ANN!BE5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2165 + CALC_Project_ANN!BF5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2165 + CALC_Project_ANN!BG5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2165 + CALC_Project_ANN!BH5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2165 + CALC_Project_ANN!BI5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2165 + CALC_Project_ANN!BJ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2165 + CALC_Project_ANN!BK5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2165 + CALC_Project_ANN!BL5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2165 + CALC_Project_ANN!BM5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2165 + CALC_Project_ANN!BN5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2165 + CALC_Project_ANN!BO5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2165 + CALC_Project_ANN!BP5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2165 + CALC_Project_ANN!BQ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2165 + CALC_Project_ANN!BR5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2165 + CALC_Project_ANN!BS5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2165 + CALC_Project_ANN!BT5479)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2166 + CALC_Project_ANN!M5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2166 + CALC_Project_ANN!N5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2166 + CALC_Project_ANN!O5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2166 + CALC_Project_ANN!P5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2166 + CALC_Project_ANN!Q5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2166 + CALC_Project_ANN!R5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2166 + CALC_Project_ANN!S5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2166 + CALC_Project_ANN!T5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2166 + CALC_Project_ANN!U5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2166 + CALC_Project_ANN!V5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2166 + CALC_Project_ANN!W5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2166 + CALC_Project_ANN!X5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2166 + CALC_Project_ANN!Y5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2166 + CALC_Project_ANN!Z5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2166 + CALC_Project_ANN!AA5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2166 + CALC_Project_ANN!AB5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2166 + CALC_Project_ANN!AC5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2166 + CALC_Project_ANN!AD5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2166 + CALC_Project_ANN!AE5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2166 + CALC_Project_ANN!AF5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2166 + CALC_Project_ANN!AG5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2166 + CALC_Project_ANN!AH5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2166 + CALC_Project_ANN!AI5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2166 + CALC_Project_ANN!AJ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2166 + CALC_Project_ANN!AK5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2166 + CALC_Project_ANN!AL5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2166 + CALC_Project_ANN!AM5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2166 + CALC_Project_ANN!AN5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2166 + CALC_Project_ANN!AO5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2166 + CALC_Project_ANN!AP5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2166 + CALC_Project_ANN!AQ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2166 + CALC_Project_ANN!AR5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2166 + CALC_Project_ANN!AS5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2166 + CALC_Project_ANN!AT5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2166 + CALC_Project_ANN!AU5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2166 + CALC_Project_ANN!AV5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2166 + CALC_Project_ANN!AW5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2166 + CALC_Project_ANN!AX5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2166 + CALC_Project_ANN!AY5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2166 + CALC_Project_ANN!AZ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2166 + CALC_Project_ANN!BA5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2166 + CALC_Project_ANN!BB5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2166 + CALC_Project_ANN!BC5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2166 + CALC_Project_ANN!BD5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2166 + CALC_Project_ANN!BE5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2166 + CALC_Project_ANN!BF5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2166 + CALC_Project_ANN!BG5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2166 + CALC_Project_ANN!BH5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2166 + CALC_Project_ANN!BI5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2166 + CALC_Project_ANN!BJ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2166 + CALC_Project_ANN!BK5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2166 + CALC_Project_ANN!BL5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2166 + CALC_Project_ANN!BM5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2166 + CALC_Project_ANN!BN5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2166 + CALC_Project_ANN!BO5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2166 + CALC_Project_ANN!BP5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2166 + CALC_Project_ANN!BQ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2166 + CALC_Project_ANN!BR5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2166 + CALC_Project_ANN!BS5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2166 + CALC_Project_ANN!BT5480)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2167 + CALC_Project_ANN!M5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2167 + CALC_Project_ANN!N5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2167 + CALC_Project_ANN!O5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2167 + CALC_Project_ANN!P5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2167 + CALC_Project_ANN!Q5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2167 + CALC_Project_ANN!R5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2167 + CALC_Project_ANN!S5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2167 + CALC_Project_ANN!T5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2167 + CALC_Project_ANN!U5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2167 + CALC_Project_ANN!V5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2167 + CALC_Project_ANN!W5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2167 + CALC_Project_ANN!X5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2167 + CALC_Project_ANN!Y5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2167 + CALC_Project_ANN!Z5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2167 + CALC_Project_ANN!AA5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2167 + CALC_Project_ANN!AB5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2167 + CALC_Project_ANN!AC5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2167 + CALC_Project_ANN!AD5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2167 + CALC_Project_ANN!AE5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2167 + CALC_Project_ANN!AF5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2167 + CALC_Project_ANN!AG5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2167 + CALC_Project_ANN!AH5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2167 + CALC_Project_ANN!AI5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2167 + CALC_Project_ANN!AJ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2167 + CALC_Project_ANN!AK5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2167 + CALC_Project_ANN!AL5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2167 + CALC_Project_ANN!AM5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2167 + CALC_Project_ANN!AN5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2167 + CALC_Project_ANN!AO5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2167 + CALC_Project_ANN!AP5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2167 + CALC_Project_ANN!AQ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2167 + CALC_Project_ANN!AR5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2167 + CALC_Project_ANN!AS5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2167 + CALC_Project_ANN!AT5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2167 + CALC_Project_ANN!AU5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2167 + CALC_Project_ANN!AV5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2167 + CALC_Project_ANN!AW5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2167 + CALC_Project_ANN!AX5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2167 + CALC_Project_ANN!AY5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2167 + CALC_Project_ANN!AZ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2167 + CALC_Project_ANN!BA5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2167 + CALC_Project_ANN!BB5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2167 + CALC_Project_ANN!BC5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2167 + CALC_Project_ANN!BD5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2167 + CALC_Project_ANN!BE5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2167 + CALC_Project_ANN!BF5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2167 + CALC_Project_ANN!BG5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2167 + CALC_Project_ANN!BH5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2167 + CALC_Project_ANN!BI5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2167 + CALC_Project_ANN!BJ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2167 + CALC_Project_ANN!BK5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2167 + CALC_Project_ANN!BL5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2167 + CALC_Project_ANN!BM5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2167 + CALC_Project_ANN!BN5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2167 + CALC_Project_ANN!BO5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2167 + CALC_Project_ANN!BP5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2167 + CALC_Project_ANN!BQ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2167 + CALC_Project_ANN!BR5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2167 + CALC_Project_ANN!BS5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2167 + CALC_Project_ANN!BT5481)*$G$17","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M119:M122)","v":0},{"$f":"SUM(N119:N122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2171 + CALC_Project_ANN!M5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2171 + CALC_Project_ANN!N5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2171 + CALC_Project_ANN!O5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2171 + CALC_Project_ANN!P5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2171 + CALC_Project_ANN!Q5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2171 + CALC_Project_ANN!R5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2171 + CALC_Project_ANN!S5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2171 + CALC_Project_ANN!T5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2171 + CALC_Project_ANN!U5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2171 + CALC_Project_ANN!V5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2171 + CALC_Project_ANN!W5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2171 + CALC_Project_ANN!X5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2171 + CALC_Project_ANN!Y5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2171 + CALC_Project_ANN!Z5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2171 + CALC_Project_ANN!AA5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2171 + CALC_Project_ANN!AB5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2171 + CALC_Project_ANN!AC5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2171 + CALC_Project_ANN!AD5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2171 + CALC_Project_ANN!AE5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2171 + CALC_Project_ANN!AF5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2171 + CALC_Project_ANN!AG5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2171 + CALC_Project_ANN!AH5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2171 + CALC_Project_ANN!AI5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2171 + CALC_Project_ANN!AJ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2171 + CALC_Project_ANN!AK5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2171 + CALC_Project_ANN!AL5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2171 + CALC_Project_ANN!AM5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2171 + CALC_Project_ANN!AN5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2171 + CALC_Project_ANN!AO5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2171 + CALC_Project_ANN!AP5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2171 + CALC_Project_ANN!AQ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2171 + CALC_Project_ANN!AR5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2171 + CALC_Project_ANN!AS5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2171 + CALC_Project_ANN!AT5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2171 + CALC_Project_ANN!AU5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2171 + CALC_Project_ANN!AV5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2171 + CALC_Project_ANN!AW5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2171 + CALC_Project_ANN!AX5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2171 + CALC_Project_ANN!AY5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2171 + CALC_Project_ANN!AZ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2171 + CALC_Project_ANN!BA5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2171 + CALC_Project_ANN!BB5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2171 + CALC_Project_ANN!BC5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2171 + CALC_Project_ANN!BD5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2171 + CALC_Project_ANN!BE5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2171 + CALC_Project_ANN!BF5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2171 + CALC_Project_ANN!BG5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2171 + CALC_Project_ANN!BH5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2171 + CALC_Project_ANN!BI5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2171 + CALC_Project_ANN!BJ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2171 + CALC_Project_ANN!BK5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2171 + CALC_Project_ANN!BL5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2171 + CALC_Project_ANN!BM5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2171 + CALC_Project_ANN!BN5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2171 + CALC_Project_ANN!BO5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2171 + CALC_Project_ANN!BP5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2171 + CALC_Project_ANN!BQ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2171 + CALC_Project_ANN!BR5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2171 + CALC_Project_ANN!BS5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2171 + CALC_Project_ANN!BT5485)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2172 + CALC_Project_ANN!M5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2172 + CALC_Project_ANN!N5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2172 + CALC_Project_ANN!O5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2172 + CALC_Project_ANN!P5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2172 + CALC_Project_ANN!Q5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2172 + CALC_Project_ANN!R5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2172 + CALC_Project_ANN!S5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2172 + CALC_Project_ANN!T5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2172 + CALC_Project_ANN!U5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2172 + CALC_Project_ANN!V5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2172 + CALC_Project_ANN!W5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2172 + CALC_Project_ANN!X5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2172 + CALC_Project_ANN!Y5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2172 + CALC_Project_ANN!Z5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2172 + CALC_Project_ANN!AA5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2172 + CALC_Project_ANN!AB5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2172 + CALC_Project_ANN!AC5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2172 + CALC_Project_ANN!AD5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2172 + CALC_Project_ANN!AE5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2172 + CALC_Project_ANN!AF5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2172 + CALC_Project_ANN!AG5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2172 + CALC_Project_ANN!AH5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2172 + CALC_Project_ANN!AI5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2172 + CALC_Project_ANN!AJ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2172 + CALC_Project_ANN!AK5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2172 + CALC_Project_ANN!AL5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2172 + CALC_Project_ANN!AM5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2172 + CALC_Project_ANN!AN5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2172 + CALC_Project_ANN!AO5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2172 + CALC_Project_ANN!AP5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2172 + CALC_Project_ANN!AQ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2172 + CALC_Project_ANN!AR5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2172 + CALC_Project_ANN!AS5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2172 + CALC_Project_ANN!AT5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2172 + CALC_Project_ANN!AU5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2172 + CALC_Project_ANN!AV5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2172 + CALC_Project_ANN!AW5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2172 + CALC_Project_ANN!AX5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2172 + CALC_Project_ANN!AY5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2172 + CALC_Project_ANN!AZ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2172 + CALC_Project_ANN!BA5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2172 + CALC_Project_ANN!BB5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2172 + CALC_Project_ANN!BC5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2172 + CALC_Project_ANN!BD5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2172 + CALC_Project_ANN!BE5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2172 + CALC_Project_ANN!BF5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2172 + CALC_Project_ANN!BG5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2172 + CALC_Project_ANN!BH5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2172 + CALC_Project_ANN!BI5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2172 + CALC_Project_ANN!BJ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2172 + CALC_Project_ANN!BK5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2172 + CALC_Project_ANN!BL5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2172 + CALC_Project_ANN!BM5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2172 + CALC_Project_ANN!BN5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2172 + CALC_Project_ANN!BO5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2172 + CALC_Project_ANN!BP5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2172 + CALC_Project_ANN!BQ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2172 + CALC_Project_ANN!BR5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2172 + CALC_Project_ANN!BS5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2172 + CALC_Project_ANN!BT5486)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M125:M127)","v":0},{"$f":"SUM(N125:N127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2177 + CALC_Project_ANN!M5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2177 + CALC_Project_ANN!N5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2177 + CALC_Project_ANN!O5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2177 + CALC_Project_ANN!P5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2177 + CALC_Project_ANN!Q5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2177 + CALC_Project_ANN!R5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2177 + CALC_Project_ANN!S5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2177 + CALC_Project_ANN!T5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2177 + CALC_Project_ANN!U5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2177 + CALC_Project_ANN!V5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2177 + CALC_Project_ANN!W5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2177 + CALC_Project_ANN!X5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2177 + CALC_Project_ANN!Y5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2177 + CALC_Project_ANN!Z5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2177 + CALC_Project_ANN!AA5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2177 + CALC_Project_ANN!AB5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2177 + CALC_Project_ANN!AC5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2177 + CALC_Project_ANN!AD5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2177 + CALC_Project_ANN!AE5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2177 + CALC_Project_ANN!AF5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2177 + CALC_Project_ANN!AG5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2177 + CALC_Project_ANN!AH5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2177 + CALC_Project_ANN!AI5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2177 + CALC_Project_ANN!AJ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2177 + CALC_Project_ANN!AK5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2177 + CALC_Project_ANN!AL5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2177 + CALC_Project_ANN!AM5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2177 + CALC_Project_ANN!AN5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2177 + CALC_Project_ANN!AO5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2177 + CALC_Project_ANN!AP5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2177 + CALC_Project_ANN!AQ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2177 + CALC_Project_ANN!AR5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2177 + CALC_Project_ANN!AS5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2177 + CALC_Project_ANN!AT5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2177 + CALC_Project_ANN!AU5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2177 + CALC_Project_ANN!AV5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2177 + CALC_Project_ANN!AW5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2177 + CALC_Project_ANN!AX5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2177 + CALC_Project_ANN!AY5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2177 + CALC_Project_ANN!AZ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2177 + CALC_Project_ANN!BA5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2177 + CALC_Project_ANN!BB5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2177 + CALC_Project_ANN!BC5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2177 + CALC_Project_ANN!BD5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2177 + CALC_Project_ANN!BE5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2177 + CALC_Project_ANN!BF5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2177 + CALC_Project_ANN!BG5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2177 + CALC_Project_ANN!BH5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2177 + CALC_Project_ANN!BI5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2177 + CALC_Project_ANN!BJ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2177 + CALC_Project_ANN!BK5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2177 + CALC_Project_ANN!BL5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2177 + CALC_Project_ANN!BM5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2177 + CALC_Project_ANN!BN5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2177 + CALC_Project_ANN!BO5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2177 + CALC_Project_ANN!BP5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2177 + CALC_Project_ANN!BQ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2177 + CALC_Project_ANN!BR5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2177 + CALC_Project_ANN!BS5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2177 + CALC_Project_ANN!BT5491)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2178 + CALC_Project_ANN!M5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2178 + CALC_Project_ANN!N5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2178 + CALC_Project_ANN!O5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2178 + CALC_Project_ANN!P5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2178 + CALC_Project_ANN!Q5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2178 + CALC_Project_ANN!R5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2178 + CALC_Project_ANN!S5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2178 + CALC_Project_ANN!T5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2178 + CALC_Project_ANN!U5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2178 + CALC_Project_ANN!V5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2178 + CALC_Project_ANN!W5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2178 + CALC_Project_ANN!X5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2178 + CALC_Project_ANN!Y5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2178 + CALC_Project_ANN!Z5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2178 + CALC_Project_ANN!AA5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2178 + CALC_Project_ANN!AB5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2178 + CALC_Project_ANN!AC5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2178 + CALC_Project_ANN!AD5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2178 + CALC_Project_ANN!AE5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2178 + CALC_Project_ANN!AF5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2178 + CALC_Project_ANN!AG5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2178 + CALC_Project_ANN!AH5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2178 + CALC_Project_ANN!AI5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2178 + CALC_Project_ANN!AJ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2178 + CALC_Project_ANN!AK5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2178 + CALC_Project_ANN!AL5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2178 + CALC_Project_ANN!AM5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2178 + CALC_Project_ANN!AN5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2178 + CALC_Project_ANN!AO5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2178 + CALC_Project_ANN!AP5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2178 + CALC_Project_ANN!AQ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2178 + CALC_Project_ANN!AR5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2178 + CALC_Project_ANN!AS5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2178 + CALC_Project_ANN!AT5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2178 + CALC_Project_ANN!AU5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2178 + CALC_Project_ANN!AV5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2178 + CALC_Project_ANN!AW5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2178 + CALC_Project_ANN!AX5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2178 + CALC_Project_ANN!AY5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2178 + CALC_Project_ANN!AZ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2178 + CALC_Project_ANN!BA5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2178 + CALC_Project_ANN!BB5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2178 + CALC_Project_ANN!BC5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2178 + CALC_Project_ANN!BD5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2178 + CALC_Project_ANN!BE5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2178 + CALC_Project_ANN!BF5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2178 + CALC_Project_ANN!BG5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2178 + CALC_Project_ANN!BH5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2178 + CALC_Project_ANN!BI5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2178 + CALC_Project_ANN!BJ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2178 + CALC_Project_ANN!BK5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2178 + CALC_Project_ANN!BL5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2178 + CALC_Project_ANN!BM5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2178 + CALC_Project_ANN!BN5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2178 + CALC_Project_ANN!BO5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2178 + CALC_Project_ANN!BP5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2178 + CALC_Project_ANN!BQ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2178 + CALC_Project_ANN!BR5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2178 + CALC_Project_ANN!BS5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2178 + CALC_Project_ANN!BT5492)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2179 + CALC_Project_ANN!M5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2179 + CALC_Project_ANN!N5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2179 + CALC_Project_ANN!O5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2179 + CALC_Project_ANN!P5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2179 + CALC_Project_ANN!Q5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2179 + CALC_Project_ANN!R5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2179 + CALC_Project_ANN!S5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2179 + CALC_Project_ANN!T5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2179 + CALC_Project_ANN!U5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2179 + CALC_Project_ANN!V5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2179 + CALC_Project_ANN!W5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2179 + CALC_Project_ANN!X5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2179 + CALC_Project_ANN!Y5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2179 + CALC_Project_ANN!Z5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2179 + CALC_Project_ANN!AA5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2179 + CALC_Project_ANN!AB5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2179 + CALC_Project_ANN!AC5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2179 + CALC_Project_ANN!AD5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2179 + CALC_Project_ANN!AE5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2179 + CALC_Project_ANN!AF5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2179 + CALC_Project_ANN!AG5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2179 + CALC_Project_ANN!AH5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2179 + CALC_Project_ANN!AI5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2179 + CALC_Project_ANN!AJ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2179 + CALC_Project_ANN!AK5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2179 + CALC_Project_ANN!AL5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2179 + CALC_Project_ANN!AM5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2179 + CALC_Project_ANN!AN5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2179 + CALC_Project_ANN!AO5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2179 + CALC_Project_ANN!AP5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2179 + CALC_Project_ANN!AQ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2179 + CALC_Project_ANN!AR5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2179 + CALC_Project_ANN!AS5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2179 + CALC_Project_ANN!AT5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2179 + CALC_Project_ANN!AU5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2179 + CALC_Project_ANN!AV5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2179 + CALC_Project_ANN!AW5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2179 + CALC_Project_ANN!AX5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2179 + CALC_Project_ANN!AY5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2179 + CALC_Project_ANN!AZ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2179 + CALC_Project_ANN!BA5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2179 + CALC_Project_ANN!BB5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2179 + CALC_Project_ANN!BC5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2179 + CALC_Project_ANN!BD5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2179 + CALC_Project_ANN!BE5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2179 + CALC_Project_ANN!BF5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2179 + CALC_Project_ANN!BG5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2179 + CALC_Project_ANN!BH5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2179 + CALC_Project_ANN!BI5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2179 + CALC_Project_ANN!BJ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2179 + CALC_Project_ANN!BK5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2179 + CALC_Project_ANN!BL5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2179 + CALC_Project_ANN!BM5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2179 + CALC_Project_ANN!BN5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2179 + CALC_Project_ANN!BO5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2179 + CALC_Project_ANN!BP5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2179 + CALC_Project_ANN!BQ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2179 + CALC_Project_ANN!BR5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2179 + CALC_Project_ANN!BS5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2179 + CALC_Project_ANN!BT5493)*$G$17","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M131:M134)","v":0},{"$f":"SUM(N131:N134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2183 + CALC_Project_ANN!M5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2183 + CALC_Project_ANN!N5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2183 + CALC_Project_ANN!O5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2183 + CALC_Project_ANN!P5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2183 + CALC_Project_ANN!Q5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2183 + CALC_Project_ANN!R5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2183 + CALC_Project_ANN!S5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2183 + CALC_Project_ANN!T5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2183 + CALC_Project_ANN!U5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2183 + CALC_Project_ANN!V5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2183 + CALC_Project_ANN!W5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2183 + CALC_Project_ANN!X5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2183 + CALC_Project_ANN!Y5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2183 + CALC_Project_ANN!Z5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2183 + CALC_Project_ANN!AA5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2183 + CALC_Project_ANN!AB5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2183 + CALC_Project_ANN!AC5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2183 + CALC_Project_ANN!AD5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2183 + CALC_Project_ANN!AE5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2183 + CALC_Project_ANN!AF5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2183 + CALC_Project_ANN!AG5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2183 + CALC_Project_ANN!AH5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2183 + CALC_Project_ANN!AI5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2183 + CALC_Project_ANN!AJ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2183 + CALC_Project_ANN!AK5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2183 + CALC_Project_ANN!AL5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2183 + CALC_Project_ANN!AM5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2183 + CALC_Project_ANN!AN5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2183 + CALC_Project_ANN!AO5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2183 + CALC_Project_ANN!AP5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2183 + CALC_Project_ANN!AQ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2183 + CALC_Project_ANN!AR5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2183 + CALC_Project_ANN!AS5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2183 + CALC_Project_ANN!AT5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2183 + CALC_Project_ANN!AU5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2183 + CALC_Project_ANN!AV5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2183 + CALC_Project_ANN!AW5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2183 + CALC_Project_ANN!AX5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2183 + CALC_Project_ANN!AY5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2183 + CALC_Project_ANN!AZ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2183 + CALC_Project_ANN!BA5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2183 + CALC_Project_ANN!BB5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2183 + CALC_Project_ANN!BC5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2183 + CALC_Project_ANN!BD5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2183 + CALC_Project_ANN!BE5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2183 + CALC_Project_ANN!BF5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2183 + CALC_Project_ANN!BG5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2183 + CALC_Project_ANN!BH5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2183 + CALC_Project_ANN!BI5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2183 + CALC_Project_ANN!BJ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2183 + CALC_Project_ANN!BK5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2183 + CALC_Project_ANN!BL5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2183 + CALC_Project_ANN!BM5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2183 + CALC_Project_ANN!BN5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2183 + CALC_Project_ANN!BO5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2183 + CALC_Project_ANN!BP5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2183 + CALC_Project_ANN!BQ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2183 + CALC_Project_ANN!BR5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2183 + CALC_Project_ANN!BS5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2183 + CALC_Project_ANN!BT5497)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2184 + CALC_Project_ANN!M5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2184 + CALC_Project_ANN!N5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2184 + CALC_Project_ANN!O5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2184 + CALC_Project_ANN!P5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2184 + CALC_Project_ANN!Q5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2184 + CALC_Project_ANN!R5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2184 + CALC_Project_ANN!S5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2184 + CALC_Project_ANN!T5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2184 + CALC_Project_ANN!U5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2184 + CALC_Project_ANN!V5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2184 + CALC_Project_ANN!W5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2184 + CALC_Project_ANN!X5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2184 + CALC_Project_ANN!Y5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2184 + CALC_Project_ANN!Z5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2184 + CALC_Project_ANN!AA5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2184 + CALC_Project_ANN!AB5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2184 + CALC_Project_ANN!AC5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2184 + CALC_Project_ANN!AD5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2184 + CALC_Project_ANN!AE5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2184 + CALC_Project_ANN!AF5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2184 + CALC_Project_ANN!AG5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2184 + CALC_Project_ANN!AH5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2184 + CALC_Project_ANN!AI5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2184 + CALC_Project_ANN!AJ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2184 + CALC_Project_ANN!AK5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2184 + CALC_Project_ANN!AL5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2184 + CALC_Project_ANN!AM5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2184 + CALC_Project_ANN!AN5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2184 + CALC_Project_ANN!AO5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2184 + CALC_Project_ANN!AP5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2184 + CALC_Project_ANN!AQ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2184 + CALC_Project_ANN!AR5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2184 + CALC_Project_ANN!AS5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2184 + CALC_Project_ANN!AT5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2184 + CALC_Project_ANN!AU5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2184 + CALC_Project_ANN!AV5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2184 + CALC_Project_ANN!AW5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2184 + CALC_Project_ANN!AX5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2184 + CALC_Project_ANN!AY5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2184 + CALC_Project_ANN!AZ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2184 + CALC_Project_ANN!BA5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2184 + CALC_Project_ANN!BB5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2184 + CALC_Project_ANN!BC5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2184 + CALC_Project_ANN!BD5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2184 + CALC_Project_ANN!BE5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2184 + CALC_Project_ANN!BF5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2184 + CALC_Project_ANN!BG5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2184 + CALC_Project_ANN!BH5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2184 + CALC_Project_ANN!BI5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2184 + CALC_Project_ANN!BJ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2184 + CALC_Project_ANN!BK5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2184 + CALC_Project_ANN!BL5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2184 + CALC_Project_ANN!BM5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2184 + CALC_Project_ANN!BN5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2184 + CALC_Project_ANN!BO5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2184 + CALC_Project_ANN!BP5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2184 + CALC_Project_ANN!BQ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2184 + CALC_Project_ANN!BR5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2184 + CALC_Project_ANN!BS5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2184 + CALC_Project_ANN!BT5498)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2323 + CALC_Project_ANN!M5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2323 + CALC_Project_ANN!N5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2323 + CALC_Project_ANN!O5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2323 + CALC_Project_ANN!P5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2323 + CALC_Project_ANN!Q5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2323 + CALC_Project_ANN!R5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2323 + CALC_Project_ANN!S5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2323 + CALC_Project_ANN!T5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2323 + CALC_Project_ANN!U5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2323 + CALC_Project_ANN!V5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2323 + CALC_Project_ANN!W5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2323 + CALC_Project_ANN!X5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2323 + CALC_Project_ANN!Y5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2323 + CALC_Project_ANN!Z5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2323 + CALC_Project_ANN!AA5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2323 + CALC_Project_ANN!AB5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2323 + CALC_Project_ANN!AC5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2323 + CALC_Project_ANN!AD5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2323 + CALC_Project_ANN!AE5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2323 + CALC_Project_ANN!AF5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2323 + CALC_Project_ANN!AG5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2323 + CALC_Project_ANN!AH5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2323 + CALC_Project_ANN!AI5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2323 + CALC_Project_ANN!AJ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2323 + CALC_Project_ANN!AK5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2323 + CALC_Project_ANN!AL5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2323 + CALC_Project_ANN!AM5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2323 + CALC_Project_ANN!AN5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2323 + CALC_Project_ANN!AO5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2323 + CALC_Project_ANN!AP5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2323 + CALC_Project_ANN!AQ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2323 + CALC_Project_ANN!AR5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2323 + CALC_Project_ANN!AS5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2323 + CALC_Project_ANN!AT5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2323 + CALC_Project_ANN!AU5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2323 + CALC_Project_ANN!AV5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2323 + CALC_Project_ANN!AW5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2323 + CALC_Project_ANN!AX5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2323 + CALC_Project_ANN!AY5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2323 + CALC_Project_ANN!AZ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2323 + CALC_Project_ANN!BA5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2323 + CALC_Project_ANN!BB5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2323 + CALC_Project_ANN!BC5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2323 + CALC_Project_ANN!BD5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2323 + CALC_Project_ANN!BE5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2323 + CALC_Project_ANN!BF5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2323 + CALC_Project_ANN!BG5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2323 + CALC_Project_ANN!BH5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2323 + CALC_Project_ANN!BI5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2323 + CALC_Project_ANN!BJ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2323 + CALC_Project_ANN!BK5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2323 + CALC_Project_ANN!BL5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2323 + CALC_Project_ANN!BM5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2323 + CALC_Project_ANN!BN5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2323 + CALC_Project_ANN!BO5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2323 + CALC_Project_ANN!BP5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2323 + CALC_Project_ANN!BQ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2323 + CALC_Project_ANN!BR5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2323 + CALC_Project_ANN!BS5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2323 + CALC_Project_ANN!BT5504)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2324 + CALC_Project_ANN!M5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2324 + CALC_Project_ANN!N5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2324 + CALC_Project_ANN!O5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2324 + CALC_Project_ANN!P5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2324 + CALC_Project_ANN!Q5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2324 + CALC_Project_ANN!R5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2324 + CALC_Project_ANN!S5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2324 + CALC_Project_ANN!T5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2324 + CALC_Project_ANN!U5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2324 + CALC_Project_ANN!V5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2324 + CALC_Project_ANN!W5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2324 + CALC_Project_ANN!X5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2324 + CALC_Project_ANN!Y5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2324 + CALC_Project_ANN!Z5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2324 + CALC_Project_ANN!AA5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2324 + CALC_Project_ANN!AB5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2324 + CALC_Project_ANN!AC5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2324 + CALC_Project_ANN!AD5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2324 + CALC_Project_ANN!AE5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2324 + CALC_Project_ANN!AF5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2324 + CALC_Project_ANN!AG5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2324 + CALC_Project_ANN!AH5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2324 + CALC_Project_ANN!AI5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2324 + CALC_Project_ANN!AJ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2324 + CALC_Project_ANN!AK5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2324 + CALC_Project_ANN!AL5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2324 + CALC_Project_ANN!AM5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2324 + CALC_Project_ANN!AN5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2324 + CALC_Project_ANN!AO5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2324 + CALC_Project_ANN!AP5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2324 + CALC_Project_ANN!AQ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2324 + CALC_Project_ANN!AR5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2324 + CALC_Project_ANN!AS5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2324 + CALC_Project_ANN!AT5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2324 + CALC_Project_ANN!AU5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2324 + CALC_Project_ANN!AV5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2324 + CALC_Project_ANN!AW5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2324 + CALC_Project_ANN!AX5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2324 + CALC_Project_ANN!AY5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2324 + CALC_Project_ANN!AZ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2324 + CALC_Project_ANN!BA5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2324 + CALC_Project_ANN!BB5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2324 + CALC_Project_ANN!BC5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2324 + CALC_Project_ANN!BD5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2324 + CALC_Project_ANN!BE5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2324 + CALC_Project_ANN!BF5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2324 + CALC_Project_ANN!BG5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2324 + CALC_Project_ANN!BH5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2324 + CALC_Project_ANN!BI5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2324 + CALC_Project_ANN!BJ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2324 + CALC_Project_ANN!BK5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2324 + CALC_Project_ANN!BL5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2324 + CALC_Project_ANN!BM5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2324 + CALC_Project_ANN!BN5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2324 + CALC_Project_ANN!BO5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2324 + CALC_Project_ANN!BP5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2324 + CALC_Project_ANN!BQ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2324 + CALC_Project_ANN!BR5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2324 + CALC_Project_ANN!BS5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2324 + CALC_Project_ANN!BT5505)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M145:M147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS145:AS147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2331 + CALC_Project_ANN!M5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2331 + CALC_Project_ANN!N5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2331 + CALC_Project_ANN!O5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2331 + CALC_Project_ANN!P5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2331 + CALC_Project_ANN!Q5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2331 + CALC_Project_ANN!R5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2331 + CALC_Project_ANN!S5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2331 + CALC_Project_ANN!T5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2331 + CALC_Project_ANN!U5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2331 + CALC_Project_ANN!V5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2331 + CALC_Project_ANN!W5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2331 + CALC_Project_ANN!X5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2331 + CALC_Project_ANN!Y5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2331 + CALC_Project_ANN!Z5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2331 + CALC_Project_ANN!AA5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2331 + CALC_Project_ANN!AB5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2331 + CALC_Project_ANN!AC5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2331 + CALC_Project_ANN!AD5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2331 + CALC_Project_ANN!AE5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2331 + CALC_Project_ANN!AF5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2331 + CALC_Project_ANN!AG5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2331 + CALC_Project_ANN!AH5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2331 + CALC_Project_ANN!AI5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2331 + CALC_Project_ANN!AJ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2331 + CALC_Project_ANN!AK5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2331 + CALC_Project_ANN!AL5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2331 + CALC_Project_ANN!AM5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2331 + CALC_Project_ANN!AN5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2331 + CALC_Project_ANN!AO5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2331 + CALC_Project_ANN!AP5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2331 + CALC_Project_ANN!AQ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2331 + CALC_Project_ANN!AR5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2331 + CALC_Project_ANN!AS5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2331 + CALC_Project_ANN!AT5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2331 + CALC_Project_ANN!AU5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2331 + CALC_Project_ANN!AV5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2331 + CALC_Project_ANN!AW5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2331 + CALC_Project_ANN!AX5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2331 + CALC_Project_ANN!AY5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2331 + CALC_Project_ANN!AZ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2331 + CALC_Project_ANN!BA5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2331 + CALC_Project_ANN!BB5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2331 + CALC_Project_ANN!BC5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2331 + CALC_Project_ANN!BD5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2331 + CALC_Project_ANN!BE5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2331 + CALC_Project_ANN!BF5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2331 + CALC_Project_ANN!BG5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2331 + CALC_Project_ANN!BH5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2331 + CALC_Project_ANN!BI5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2331 + CALC_Project_ANN!BJ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2331 + CALC_Project_ANN!BK5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2331 + CALC_Project_ANN!BL5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2331 + CALC_Project_ANN!BM5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2331 + CALC_Project_ANN!BN5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2331 + CALC_Project_ANN!BO5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2331 + CALC_Project_ANN!BP5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2331 + CALC_Project_ANN!BQ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2331 + CALC_Project_ANN!BR5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2331 + CALC_Project_ANN!BS5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2331 + CALC_Project_ANN!BT5512)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2332 + CALC_Project_ANN!M5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2332 + CALC_Project_ANN!N5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2332 + CALC_Project_ANN!O5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2332 + CALC_Project_ANN!P5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2332 + CALC_Project_ANN!Q5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2332 + CALC_Project_ANN!R5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2332 + CALC_Project_ANN!S5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2332 + CALC_Project_ANN!T5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2332 + CALC_Project_ANN!U5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2332 + CALC_Project_ANN!V5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2332 + CALC_Project_ANN!W5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2332 + CALC_Project_ANN!X5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2332 + CALC_Project_ANN!Y5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2332 + CALC_Project_ANN!Z5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2332 + CALC_Project_ANN!AA5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2332 + CALC_Project_ANN!AB5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2332 + CALC_Project_ANN!AC5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2332 + CALC_Project_ANN!AD5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2332 + CALC_Project_ANN!AE5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2332 + CALC_Project_ANN!AF5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2332 + CALC_Project_ANN!AG5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2332 + CALC_Project_ANN!AH5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2332 + CALC_Project_ANN!AI5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2332 + CALC_Project_ANN!AJ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2332 + CALC_Project_ANN!AK5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2332 + CALC_Project_ANN!AL5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2332 + CALC_Project_ANN!AM5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2332 + CALC_Project_ANN!AN5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2332 + CALC_Project_ANN!AO5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2332 + CALC_Project_ANN!AP5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2332 + CALC_Project_ANN!AQ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2332 + CALC_Project_ANN!AR5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2332 + CALC_Project_ANN!AS5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2332 + CALC_Project_ANN!AT5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2332 + CALC_Project_ANN!AU5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2332 + CALC_Project_ANN!AV5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2332 + CALC_Project_ANN!AW5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2332 + CALC_Project_ANN!AX5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2332 + CALC_Project_ANN!AY5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2332 + CALC_Project_ANN!AZ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2332 + CALC_Project_ANN!BA5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2332 + CALC_Project_ANN!BB5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2332 + CALC_Project_ANN!BC5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2332 + CALC_Project_ANN!BD5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2332 + CALC_Project_ANN!BE5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2332 + CALC_Project_ANN!BF5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2332 + CALC_Project_ANN!BG5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2332 + CALC_Project_ANN!BH5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2332 + CALC_Project_ANN!BI5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2332 + CALC_Project_ANN!BJ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2332 + CALC_Project_ANN!BK5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2332 + CALC_Project_ANN!BL5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2332 + CALC_Project_ANN!BM5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2332 + CALC_Project_ANN!BN5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2332 + CALC_Project_ANN!BO5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2332 + CALC_Project_ANN!BP5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2332 + CALC_Project_ANN!BQ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2332 + CALC_Project_ANN!BR5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2332 + CALC_Project_ANN!BS5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2332 + CALC_Project_ANN!BT5513)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M151:M153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C155)+1","v":5},"CAPEX, O&M and FUEL ACCOUNTING SUMMARY"]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D161,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M160:M163)","v":0},{"$f":"SUM(N160:N163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D167,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M166:M168)","v":0},{"$f":"SUM(N166:N168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D173,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M172:M175)","v":0},{"$f":"SUM(N172:N175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D179,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M178:M180)","v":0},{"$f":"SUM(N178:N180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D187,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M186:M188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D193,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M192:M194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D201,M$19:M$155)","v":0},0,{"$f":"SUMIF($D$19:$D$155,$D201,O$19:O$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M200:M202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$766","v":"Nominal Fuel Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D207,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$767","v":"Nominal Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M206:M208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C210)+1","v":6},"CLIMATE CHANGE LEVY PAYABLE BY GENERATOR"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2712*$G$15","v":0},{"$f":"CALC_Project_ANN!N2712*$G$15","v":0},{"$f":"CALC_Project_ANN!O2712*$G$15","v":0},{"$f":"CALC_Project_ANN!P2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2712*$G$15","v":0},{"$f":"CALC_Project_ANN!R2712*$G$15","v":0},{"$f":"CALC_Project_ANN!S2712*$G$15","v":0},{"$f":"CALC_Project_ANN!T2712*$G$15","v":0},{"$f":"CALC_Project_ANN!U2712*$G$15","v":0},{"$f":"CALC_Project_ANN!V2712*$G$15","v":0},{"$f":"CALC_Project_ANN!W2712*$G$15","v":0},{"$f":"CALC_Project_ANN!X2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2712*$G$15","v":0}]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$728","v":"Real-Input electricity liable to CCL"},null,null,null,null,{"$f":"CALC_Project_ANN!M2713*$G$15","v":0},{"$f":"CALC_Project_ANN!N2713*$G$15","v":0},{"$f":"CALC_Project_ANN!O2713*$G$15","v":0},{"$f":"CALC_Project_ANN!P2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2713*$G$15","v":0},{"$f":"CALC_Project_ANN!R2713*$G$15","v":0},{"$f":"CALC_Project_ANN!S2713*$G$15","v":0},{"$f":"CALC_Project_ANN!T2713*$G$15","v":0},{"$f":"CALC_Project_ANN!U2713*$G$15","v":0},{"$f":"CALC_Project_ANN!V2713*$G$15","v":0},{"$f":"CALC_Project_ANN!W2713*$G$15","v":0},{"$f":"CALC_Project_ANN!X2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2713*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M214:M216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS214:AS216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2720*$G$15","v":0},{"$f":"CALC_Project_ANN!N2720*$G$15","v":0},{"$f":"CALC_Project_ANN!O2720*$G$15","v":0},{"$f":"CALC_Project_ANN!P2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2720*$G$15","v":0},{"$f":"CALC_Project_ANN!R2720*$G$15","v":0},{"$f":"CALC_Project_ANN!S2720*$G$15","v":0},{"$f":"CALC_Project_ANN!T2720*$G$15","v":0},{"$f":"CALC_Project_ANN!U2720*$G$15","v":0},{"$f":"CALC_Project_ANN!V2720*$G$15","v":0},{"$f":"CALC_Project_ANN!W2720*$G$15","v":0},{"$f":"CALC_Project_ANN!X2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2720*$G$15","v":0}]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$728","v":"Nominal-Input electricity liable to CCL"},null,null,null,null,{"$f":"CALC_Project_ANN!M2721*$G$15","v":0},{"$f":"CALC_Project_ANN!N2721*$G$15","v":0},{"$f":"CALC_Project_ANN!O2721*$G$15","v":0},{"$f":"CALC_Project_ANN!P2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2721*$G$15","v":0},{"$f":"CALC_Project_ANN!R2721*$G$15","v":0},{"$f":"CALC_Project_ANN!S2721*$G$15","v":0},{"$f":"CALC_Project_ANN!T2721*$G$15","v":0},{"$f":"CALC_Project_ANN!U2721*$G$15","v":0},{"$f":"CALC_Project_ANN!V2721*$G$15","v":0},{"$f":"CALC_Project_ANN!W2721*$G$15","v":0},{"$f":"CALC_Project_ANN!X2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2721*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M220:M222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C224)+1","v":7},"SUMMARY PROJECT COST BASE FOR SUBSEQUENT CALCS SHOULD RETAIL INCOME NOT BE IN OPCO"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"SUMIF($H$19:$H$224,$H228,M$19:M$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,AC$19:AC$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,AS$19:AS$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,BI$19:BI$224)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$749","v":"Real-Fuel cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$728","v":"Real-Input electricity liable to CCL"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Capex",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"SUMIF($H$19:$H$224,$H234,M$19:M$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,AC$19:AC$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,AS$19:AS$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,BI$19:BI$224)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$749","v":"Nominal-Fuel cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$728","v":"Nominal-Input electricity liable to CCL"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B239)+1","v":2},null,"REVENUE STREAMS"]
[]
[null,null,{"$f":"MAX(C$241:C241)+1","v":1},"PRIVATE NEWTORK INCOME"]
[]
[null,null,null,{"$f":"INP_EnergyTypes!D54","v":"Allocate private network to:"},null,{"$f":"INP_EnergyTypes!E54","v":"select"},{"$f":"INP_EnergyTypes!G54","v":"Retail"},{"$f":"MATCH(G244,lstType,0)","v":3},{"$f":"INDEX($G$15:$G$17,H244,1)","v":true}]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4832*$I$244","v":0},{"$f":"CALC_Project_ANN!N4832*$I$244","v":0},{"$f":"CALC_Project_ANN!O4832*$I$244","v":0},{"$f":"CALC_Project_ANN!P4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4832*$I$244","v":0},{"$f":"CALC_Project_ANN!R4832*$I$244","v":0},{"$f":"CALC_Project_ANN!S4832*$I$244","v":0},{"$f":"CALC_Project_ANN!T4832*$I$244","v":0},{"$f":"CALC_Project_ANN!U4832*$I$244","v":0},{"$f":"CALC_Project_ANN!V4832*$I$244","v":0},{"$f":"CALC_Project_ANN!W4832*$I$244","v":0},{"$f":"CALC_Project_ANN!X4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4832*$I$244","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4833*$I$244","v":0},{"$f":"CALC_Project_ANN!N4833*$I$244","v":0},{"$f":"CALC_Project_ANN!O4833*$I$244","v":0},{"$f":"CALC_Project_ANN!P4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4833*$I$244","v":0},{"$f":"CALC_Project_ANN!R4833*$I$244","v":0},{"$f":"CALC_Project_ANN!S4833*$I$244","v":0},{"$f":"CALC_Project_ANN!T4833*$I$244","v":0},{"$f":"CALC_Project_ANN!U4833*$I$244","v":0},{"$f":"CALC_Project_ANN!V4833*$I$244","v":0},{"$f":"CALC_Project_ANN!W4833*$I$244","v":0},{"$f":"CALC_Project_ANN!X4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4833*$I$244","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4834*$I$244","v":0},{"$f":"CALC_Project_ANN!N4834*$I$244","v":0},{"$f":"CALC_Project_ANN!O4834*$I$244","v":0},{"$f":"CALC_Project_ANN!P4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4834*$I$244","v":0},{"$f":"CALC_Project_ANN!R4834*$I$244","v":0},{"$f":"CALC_Project_ANN!S4834*$I$244","v":0},{"$f":"CALC_Project_ANN!T4834*$I$244","v":0},{"$f":"CALC_Project_ANN!U4834*$I$244","v":0},{"$f":"CALC_Project_ANN!V4834*$I$244","v":0},{"$f":"CALC_Project_ANN!W4834*$I$244","v":0},{"$f":"CALC_Project_ANN!X4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4834*$I$244","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M246:M249)","v":0},{"$f":"SUM(N246:N249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4854*$I$244","v":0},{"$f":"CALC_Project_ANN!N4854*$I$244","v":0},{"$f":"CALC_Project_ANN!O4854*$I$244","v":0},{"$f":"CALC_Project_ANN!P4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4854*$I$244","v":0},{"$f":"CALC_Project_ANN!R4854*$I$244","v":0},{"$f":"CALC_Project_ANN!S4854*$I$244","v":0},{"$f":"CALC_Project_ANN!T4854*$I$244","v":0},{"$f":"CALC_Project_ANN!U4854*$I$244","v":0},{"$f":"CALC_Project_ANN!V4854*$I$244","v":0},{"$f":"CALC_Project_ANN!W4854*$I$244","v":0},{"$f":"CALC_Project_ANN!X4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4854*$I$244","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4855*$I$244","v":0},{"$f":"CALC_Project_ANN!N4855*$I$244","v":0},{"$f":"CALC_Project_ANN!O4855*$I$244","v":0},{"$f":"CALC_Project_ANN!P4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4855*$I$244","v":0},{"$f":"CALC_Project_ANN!R4855*$I$244","v":0},{"$f":"CALC_Project_ANN!S4855*$I$244","v":0},{"$f":"CALC_Project_ANN!T4855*$I$244","v":0},{"$f":"CALC_Project_ANN!U4855*$I$244","v":0},{"$f":"CALC_Project_ANN!V4855*$I$244","v":0},{"$f":"CALC_Project_ANN!W4855*$I$244","v":0},{"$f":"CALC_Project_ANN!X4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4855*$I$244","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4856*$I$244","v":0},{"$f":"CALC_Project_ANN!N4856*$I$244","v":0},{"$f":"CALC_Project_ANN!O4856*$I$244","v":0},{"$f":"CALC_Project_ANN!P4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4856*$I$244","v":0},{"$f":"CALC_Project_ANN!R4856*$I$244","v":0},{"$f":"CALC_Project_ANN!S4856*$I$244","v":0},{"$f":"CALC_Project_ANN!T4856*$I$244","v":0},{"$f":"CALC_Project_ANN!U4856*$I$244","v":0},{"$f":"CALC_Project_ANN!V4856*$I$244","v":0},{"$f":"CALC_Project_ANN!W4856*$I$244","v":0},{"$f":"CALC_Project_ANN!X4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4856*$I$244","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M252:M255)","v":0},{"$f":"SUM(N252:N255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C257)+1","v":2},"GRID EXPORTS"]
[]
[null,null,null,{"$f":"INP_General!D50","v":"Allocate national grid income to:"},null,{"$f":"INP_General!E50","v":"select"},{"$f":"INP_General!G50","v":"Generation"},{"$f":"MATCH(G260,lstType,0)","v":1},{"$f":"INDEX($G$15:$G$17,H260,1)","v":true}]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4928*$I$260","v":0},{"$f":"CALC_Project_ANN!N4928*$I$260","v":0},{"$f":"CALC_Project_ANN!O4928*$I$260","v":0},{"$f":"CALC_Project_ANN!P4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4928*$I$260","v":0},{"$f":"CALC_Project_ANN!R4928*$I$260","v":0},{"$f":"CALC_Project_ANN!S4928*$I$260","v":0},{"$f":"CALC_Project_ANN!T4928*$I$260","v":0},{"$f":"CALC_Project_ANN!U4928*$I$260","v":0},{"$f":"CALC_Project_ANN!V4928*$I$260","v":0},{"$f":"CALC_Project_ANN!W4928*$I$260","v":0},{"$f":"CALC_Project_ANN!X4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4928*$I$260","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4929*$I$260","v":0},{"$f":"CALC_Project_ANN!N4929*$I$260","v":0},{"$f":"CALC_Project_ANN!O4929*$I$260","v":0},{"$f":"CALC_Project_ANN!P4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4929*$I$260","v":0},{"$f":"CALC_Project_ANN!R4929*$I$260","v":0},{"$f":"CALC_Project_ANN!S4929*$I$260","v":0},{"$f":"CALC_Project_ANN!T4929*$I$260","v":0},{"$f":"CALC_Project_ANN!U4929*$I$260","v":0},{"$f":"CALC_Project_ANN!V4929*$I$260","v":0},{"$f":"CALC_Project_ANN!W4929*$I$260","v":0},{"$f":"CALC_Project_ANN!X4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4929*$I$260","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4930*$I$260","v":0},{"$f":"CALC_Project_ANN!N4930*$I$260","v":0},{"$f":"CALC_Project_ANN!O4930*$I$260","v":0},{"$f":"CALC_Project_ANN!P4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4930*$I$260","v":0},{"$f":"CALC_Project_ANN!R4930*$I$260","v":0},{"$f":"CALC_Project_ANN!S4930*$I$260","v":0},{"$f":"CALC_Project_ANN!T4930*$I$260","v":0},{"$f":"CALC_Project_ANN!U4930*$I$260","v":0},{"$f":"CALC_Project_ANN!V4930*$I$260","v":0},{"$f":"CALC_Project_ANN!W4930*$I$260","v":0},{"$f":"CALC_Project_ANN!X4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4930*$I$260","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M262:M265)","v":0},{"$f":"SUM(N262:N265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4950*$I$260","v":0},{"$f":"CALC_Project_ANN!N4950*$I$260","v":0},{"$f":"CALC_Project_ANN!O4950*$I$260","v":0},{"$f":"CALC_Project_ANN!P4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4950*$I$260","v":0},{"$f":"CALC_Project_ANN!R4950*$I$260","v":0},{"$f":"CALC_Project_ANN!S4950*$I$260","v":0},{"$f":"CALC_Project_ANN!T4950*$I$260","v":0},{"$f":"CALC_Project_ANN!U4950*$I$260","v":0},{"$f":"CALC_Project_ANN!V4950*$I$260","v":0},{"$f":"CALC_Project_ANN!W4950*$I$260","v":0},{"$f":"CALC_Project_ANN!X4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4950*$I$260","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4951*$I$260","v":0},{"$f":"CALC_Project_ANN!N4951*$I$260","v":0},{"$f":"CALC_Project_ANN!O4951*$I$260","v":0},{"$f":"CALC_Project_ANN!P4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4951*$I$260","v":0},{"$f":"CALC_Project_ANN!R4951*$I$260","v":0},{"$f":"CALC_Project_ANN!S4951*$I$260","v":0},{"$f":"CALC_Project_ANN!T4951*$I$260","v":0},{"$f":"CALC_Project_ANN!U4951*$I$260","v":0},{"$f":"CALC_Project_ANN!V4951*$I$260","v":0},{"$f":"CALC_Project_ANN!W4951*$I$260","v":0},{"$f":"CALC_Project_ANN!X4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4951*$I$260","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4952*$I$260","v":0},{"$f":"CALC_Project_ANN!N4952*$I$260","v":0},{"$f":"CALC_Project_ANN!O4952*$I$260","v":0},{"$f":"CALC_Project_ANN!P4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4952*$I$260","v":0},{"$f":"CALC_Project_ANN!R4952*$I$260","v":0},{"$f":"CALC_Project_ANN!S4952*$I$260","v":0},{"$f":"CALC_Project_ANN!T4952*$I$260","v":0},{"$f":"CALC_Project_ANN!U4952*$I$260","v":0},{"$f":"CALC_Project_ANN!V4952*$I$260","v":0},{"$f":"CALC_Project_ANN!W4952*$I$260","v":0},{"$f":"CALC_Project_ANN!X4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4952*$I$260","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M268:M271)","v":0},{"$f":"SUM(N268:N271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C273)+1","v":3},"ENERGY EFFICIENCY INCOME"]
[]
[null,null,null,{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5324*$G$15","v":0},{"$f":"CALC_Project_ANN!N5324*$G$15","v":0},{"$f":"CALC_Project_ANN!O5324*$G$15","v":0},{"$f":"CALC_Project_ANN!P5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5324*$G$15","v":0},{"$f":"CALC_Project_ANN!R5324*$G$15","v":0},{"$f":"CALC_Project_ANN!S5324*$G$15","v":0},{"$f":"CALC_Project_ANN!T5324*$G$15","v":0},{"$f":"CALC_Project_ANN!U5324*$G$15","v":0},{"$f":"CALC_Project_ANN!V5324*$G$15","v":0},{"$f":"CALC_Project_ANN!W5324*$G$15","v":0},{"$f":"CALC_Project_ANN!X5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5324*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5325*$G$15","v":0},{"$f":"CALC_Project_ANN!N5325*$G$15","v":0},{"$f":"CALC_Project_ANN!O5325*$G$15","v":0},{"$f":"CALC_Project_ANN!P5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5325*$G$15","v":0},{"$f":"CALC_Project_ANN!R5325*$G$15","v":0},{"$f":"CALC_Project_ANN!S5325*$G$15","v":0},{"$f":"CALC_Project_ANN!T5325*$G$15","v":0},{"$f":"CALC_Project_ANN!U5325*$G$15","v":0},{"$f":"CALC_Project_ANN!V5325*$G$15","v":0},{"$f":"CALC_Project_ANN!W5325*$G$15","v":0},{"$f":"CALC_Project_ANN!X5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5325*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5326*$G$15","v":0},{"$f":"CALC_Project_ANN!N5326*$G$15","v":0},{"$f":"CALC_Project_ANN!O5326*$G$15","v":0},{"$f":"CALC_Project_ANN!P5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5326*$G$15","v":0},{"$f":"CALC_Project_ANN!R5326*$G$15","v":0},{"$f":"CALC_Project_ANN!S5326*$G$15","v":0},{"$f":"CALC_Project_ANN!T5326*$G$15","v":0},{"$f":"CALC_Project_ANN!U5326*$G$15","v":0},{"$f":"CALC_Project_ANN!V5326*$G$15","v":0},{"$f":"CALC_Project_ANN!W5326*$G$15","v":0},{"$f":"CALC_Project_ANN!X5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5326*$G$15","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M278:M281)","v":0},{"$f":"SUM(N278:N281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5335*$G$15","v":0},{"$f":"CALC_Project_ANN!N5335*$G$15","v":0},{"$f":"CALC_Project_ANN!O5335*$G$15","v":0},{"$f":"CALC_Project_ANN!P5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5335*$G$15","v":0},{"$f":"CALC_Project_ANN!R5335*$G$15","v":0},{"$f":"CALC_Project_ANN!S5335*$G$15","v":0},{"$f":"CALC_Project_ANN!T5335*$G$15","v":0},{"$f":"CALC_Project_ANN!U5335*$G$15","v":0},{"$f":"CALC_Project_ANN!V5335*$G$15","v":0},{"$f":"CALC_Project_ANN!W5335*$G$15","v":0},{"$f":"CALC_Project_ANN!X5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5335*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5336*$G$15","v":0},{"$f":"CALC_Project_ANN!N5336*$G$15","v":0},{"$f":"CALC_Project_ANN!O5336*$G$15","v":0},{"$f":"CALC_Project_ANN!P5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5336*$G$15","v":0},{"$f":"CALC_Project_ANN!R5336*$G$15","v":0},{"$f":"CALC_Project_ANN!S5336*$G$15","v":0},{"$f":"CALC_Project_ANN!T5336*$G$15","v":0},{"$f":"CALC_Project_ANN!U5336*$G$15","v":0},{"$f":"CALC_Project_ANN!V5336*$G$15","v":0},{"$f":"CALC_Project_ANN!W5336*$G$15","v":0},{"$f":"CALC_Project_ANN!X5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5336*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5337*$G$15","v":0},{"$f":"CALC_Project_ANN!N5337*$G$15","v":0},{"$f":"CALC_Project_ANN!O5337*$G$15","v":0},{"$f":"CALC_Project_ANN!P5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5337*$G$15","v":0},{"$f":"CALC_Project_ANN!R5337*$G$15","v":0},{"$f":"CALC_Project_ANN!S5337*$G$15","v":0},{"$f":"CALC_Project_ANN!T5337*$G$15","v":0},{"$f":"CALC_Project_ANN!U5337*$G$15","v":0},{"$f":"CALC_Project_ANN!V5337*$G$15","v":0},{"$f":"CALC_Project_ANN!W5337*$G$15","v":0},{"$f":"CALC_Project_ANN!X5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5337*$G$15","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M284:M287)","v":0},{"$f":"SUM(N284:N287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$16","v":"Distribution"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5391*$G$16","v":0},{"$f":"CALC_Project_ANN!N5391*$G$16","v":0},{"$f":"CALC_Project_ANN!O5391*$G$16","v":0},{"$f":"CALC_Project_ANN!P5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5391*$G$16","v":0},{"$f":"CALC_Project_ANN!R5391*$G$16","v":0},{"$f":"CALC_Project_ANN!S5391*$G$16","v":0},{"$f":"CALC_Project_ANN!T5391*$G$16","v":0},{"$f":"CALC_Project_ANN!U5391*$G$16","v":0},{"$f":"CALC_Project_ANN!V5391*$G$16","v":0},{"$f":"CALC_Project_ANN!W5391*$G$16","v":0},{"$f":"CALC_Project_ANN!X5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5391*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5392*$G$16","v":0},{"$f":"CALC_Project_ANN!N5392*$G$16","v":0},{"$f":"CALC_Project_ANN!O5392*$G$16","v":0},{"$f":"CALC_Project_ANN!P5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5392*$G$16","v":0},{"$f":"CALC_Project_ANN!R5392*$G$16","v":0},{"$f":"CALC_Project_ANN!S5392*$G$16","v":0},{"$f":"CALC_Project_ANN!T5392*$G$16","v":0},{"$f":"CALC_Project_ANN!U5392*$G$16","v":0},{"$f":"CALC_Project_ANN!V5392*$G$16","v":0},{"$f":"CALC_Project_ANN!W5392*$G$16","v":0},{"$f":"CALC_Project_ANN!X5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5392*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5393*$G$16","v":0},{"$f":"CALC_Project_ANN!N5393*$G$16","v":0},{"$f":"CALC_Project_ANN!O5393*$G$16","v":0},{"$f":"CALC_Project_ANN!P5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5393*$G$16","v":0},{"$f":"CALC_Project_ANN!R5393*$G$16","v":0},{"$f":"CALC_Project_ANN!S5393*$G$16","v":0},{"$f":"CALC_Project_ANN!T5393*$G$16","v":0},{"$f":"CALC_Project_ANN!U5393*$G$16","v":0},{"$f":"CALC_Project_ANN!V5393*$G$16","v":0},{"$f":"CALC_Project_ANN!W5393*$G$16","v":0},{"$f":"CALC_Project_ANN!X5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5393*$G$16","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M292:M295)","v":0},{"$f":"SUM(N292:N295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5402*$G$16","v":0},{"$f":"CALC_Project_ANN!N5402*$G$16","v":0},{"$f":"CALC_Project_ANN!O5402*$G$16","v":0},{"$f":"CALC_Project_ANN!P5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5402*$G$16","v":0},{"$f":"CALC_Project_ANN!R5402*$G$16","v":0},{"$f":"CALC_Project_ANN!S5402*$G$16","v":0},{"$f":"CALC_Project_ANN!T5402*$G$16","v":0},{"$f":"CALC_Project_ANN!U5402*$G$16","v":0},{"$f":"CALC_Project_ANN!V5402*$G$16","v":0},{"$f":"CALC_Project_ANN!W5402*$G$16","v":0},{"$f":"CALC_Project_ANN!X5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5402*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5403*$G$16","v":0},{"$f":"CALC_Project_ANN!N5403*$G$16","v":0},{"$f":"CALC_Project_ANN!O5403*$G$16","v":0},{"$f":"CALC_Project_ANN!P5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5403*$G$16","v":0},{"$f":"CALC_Project_ANN!R5403*$G$16","v":0},{"$f":"CALC_Project_ANN!S5403*$G$16","v":0},{"$f":"CALC_Project_ANN!T5403*$G$16","v":0},{"$f":"CALC_Project_ANN!U5403*$G$16","v":0},{"$f":"CALC_Project_ANN!V5403*$G$16","v":0},{"$f":"CALC_Project_ANN!W5403*$G$16","v":0},{"$f":"CALC_Project_ANN!X5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5403*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5404*$G$16","v":0},{"$f":"CALC_Project_ANN!N5404*$G$16","v":0},{"$f":"CALC_Project_ANN!O5404*$G$16","v":0},{"$f":"CALC_Project_ANN!P5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5404*$G$16","v":0},{"$f":"CALC_Project_ANN!R5404*$G$16","v":0},{"$f":"CALC_Project_ANN!S5404*$G$16","v":0},{"$f":"CALC_Project_ANN!T5404*$G$16","v":0},{"$f":"CALC_Project_ANN!U5404*$G$16","v":0},{"$f":"CALC_Project_ANN!V5404*$G$16","v":0},{"$f":"CALC_Project_ANN!W5404*$G$16","v":0},{"$f":"CALC_Project_ANN!X5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5404*$G$16","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M298:M301)","v":0},{"$f":"SUM(N298:N301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$17","v":"Retail"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5458*$G$17","v":0},{"$f":"CALC_Project_ANN!N5458*$G$17","v":0},{"$f":"CALC_Project_ANN!O5458*$G$17","v":0},{"$f":"CALC_Project_ANN!P5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5458*$G$17","v":0},{"$f":"CALC_Project_ANN!R5458*$G$17","v":0},{"$f":"CALC_Project_ANN!S5458*$G$17","v":0},{"$f":"CALC_Project_ANN!T5458*$G$17","v":0},{"$f":"CALC_Project_ANN!U5458*$G$17","v":0},{"$f":"CALC_Project_ANN!V5458*$G$17","v":0},{"$f":"CALC_Project_ANN!W5458*$G$17","v":0},{"$f":"CALC_Project_ANN!X5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5458*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5459*$G$17","v":0},{"$f":"CALC_Project_ANN!N5459*$G$17","v":0},{"$f":"CALC_Project_ANN!O5459*$G$17","v":0},{"$f":"CALC_Project_ANN!P5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5459*$G$17","v":0},{"$f":"CALC_Project_ANN!R5459*$G$17","v":0},{"$f":"CALC_Project_ANN!S5459*$G$17","v":0},{"$f":"CALC_Project_ANN!T5459*$G$17","v":0},{"$f":"CALC_Project_ANN!U5459*$G$17","v":0},{"$f":"CALC_Project_ANN!V5459*$G$17","v":0},{"$f":"CALC_Project_ANN!W5459*$G$17","v":0},{"$f":"CALC_Project_ANN!X5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5459*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5460*$G$17","v":0},{"$f":"CALC_Project_ANN!N5460*$G$17","v":0},{"$f":"CALC_Project_ANN!O5460*$G$17","v":0},{"$f":"CALC_Project_ANN!P5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5460*$G$17","v":0},{"$f":"CALC_Project_ANN!R5460*$G$17","v":0},{"$f":"CALC_Project_ANN!S5460*$G$17","v":0},{"$f":"CALC_Project_ANN!T5460*$G$17","v":0},{"$f":"CALC_Project_ANN!U5460*$G$17","v":0},{"$f":"CALC_Project_ANN!V5460*$G$17","v":0},{"$f":"CALC_Project_ANN!W5460*$G$17","v":0},{"$f":"CALC_Project_ANN!X5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5460*$G$17","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M306:M309)","v":0},{"$f":"SUM(N306:N309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5469*$G$17","v":0},{"$f":"CALC_Project_ANN!N5469*$G$17","v":0},{"$f":"CALC_Project_ANN!O5469*$G$17","v":0},{"$f":"CALC_Project_ANN!P5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5469*$G$17","v":0},{"$f":"CALC_Project_ANN!R5469*$G$17","v":0},{"$f":"CALC_Project_ANN!S5469*$G$17","v":0},{"$f":"CALC_Project_ANN!T5469*$G$17","v":0},{"$f":"CALC_Project_ANN!U5469*$G$17","v":0},{"$f":"CALC_Project_ANN!V5469*$G$17","v":0},{"$f":"CALC_Project_ANN!W5469*$G$17","v":0},{"$f":"CALC_Project_ANN!X5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5469*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5470*$G$17","v":0},{"$f":"CALC_Project_ANN!N5470*$G$17","v":0},{"$f":"CALC_Project_ANN!O5470*$G$17","v":0},{"$f":"CALC_Project_ANN!P5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5470*$G$17","v":0},{"$f":"CALC_Project_ANN!R5470*$G$17","v":0},{"$f":"CALC_Project_ANN!S5470*$G$17","v":0},{"$f":"CALC_Project_ANN!T5470*$G$17","v":0},{"$f":"CALC_Project_ANN!U5470*$G$17","v":0},{"$f":"CALC_Project_ANN!V5470*$G$17","v":0},{"$f":"CALC_Project_ANN!W5470*$G$17","v":0},{"$f":"CALC_Project_ANN!X5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5470*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5471*$G$17","v":0},{"$f":"CALC_Project_ANN!N5471*$G$17","v":0},{"$f":"CALC_Project_ANN!O5471*$G$17","v":0},{"$f":"CALC_Project_ANN!P5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5471*$G$17","v":0},{"$f":"CALC_Project_ANN!R5471*$G$17","v":0},{"$f":"CALC_Project_ANN!S5471*$G$17","v":0},{"$f":"CALC_Project_ANN!T5471*$G$17","v":0},{"$f":"CALC_Project_ANN!U5471*$G$17","v":0},{"$f":"CALC_Project_ANN!V5471*$G$17","v":0},{"$f":"CALC_Project_ANN!W5471*$G$17","v":0},{"$f":"CALC_Project_ANN!X5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5471*$G$17","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M312:M315)","v":0},{"$f":"SUM(N312:N315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUMMARY"]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M279+M293+M307","v":0},{"$f":"N279+N293+N307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M280+M294+M308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M281+M295+M309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M320:M323)","v":0},{"$f":"SUM(N320:N323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M285+M299+M313","v":0},{"$f":"N285+N299+N313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M286+M300+M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M287+M301+M315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M326:M329)","v":0},{"$f":"SUM(N326:N329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C331)+1","v":4},"OTHER INCOME"]
[]
[null,null,null,{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5559*$G$15","v":0},{"$f":"CALC_Project_ANN!N5559*$G$15","v":0},{"$f":"CALC_Project_ANN!O5559*$G$15","v":0},{"$f":"CALC_Project_ANN!P5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5559*$G$15","v":0},{"$f":"CALC_Project_ANN!R5559*$G$15","v":0},{"$f":"CALC_Project_ANN!S5559*$G$15","v":0},{"$f":"CALC_Project_ANN!T5559*$G$15","v":0},{"$f":"CALC_Project_ANN!U5559*$G$15","v":0},{"$f":"CALC_Project_ANN!V5559*$G$15","v":0},{"$f":"CALC_Project_ANN!W5559*$G$15","v":0},{"$f":"CALC_Project_ANN!X5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5559*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5560*$G$15","v":0},{"$f":"CALC_Project_ANN!N5560*$G$15","v":0},{"$f":"CALC_Project_ANN!O5560*$G$15","v":0},{"$f":"CALC_Project_ANN!P5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5560*$G$15","v":0},{"$f":"CALC_Project_ANN!R5560*$G$15","v":0},{"$f":"CALC_Project_ANN!S5560*$G$15","v":0},{"$f":"CALC_Project_ANN!T5560*$G$15","v":0},{"$f":"CALC_Project_ANN!U5560*$G$15","v":0},{"$f":"CALC_Project_ANN!V5560*$G$15","v":0},{"$f":"CALC_Project_ANN!W5560*$G$15","v":0},{"$f":"CALC_Project_ANN!X5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5560*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5561*$G$15","v":0},{"$f":"CALC_Project_ANN!N5561*$G$15","v":0},{"$f":"CALC_Project_ANN!O5561*$G$15","v":0},{"$f":"CALC_Project_ANN!P5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5561*$G$15","v":0},{"$f":"CALC_Project_ANN!R5561*$G$15","v":0},{"$f":"CALC_Project_ANN!S5561*$G$15","v":0},{"$f":"CALC_Project_ANN!T5561*$G$15","v":0},{"$f":"CALC_Project_ANN!U5561*$G$15","v":0},{"$f":"CALC_Project_ANN!V5561*$G$15","v":0},{"$f":"CALC_Project_ANN!W5561*$G$15","v":0},{"$f":"CALC_Project_ANN!X5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5561*$G$15","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M336:M339)","v":0},{"$f":"SUM(N336:N339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5570*$G$15","v":0},{"$f":"CALC_Project_ANN!N5570*$G$15","v":0},{"$f":"CALC_Project_ANN!O5570*$G$15","v":0},{"$f":"CALC_Project_ANN!P5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5570*$G$15","v":0},{"$f":"CALC_Project_ANN!R5570*$G$15","v":0},{"$f":"CALC_Project_ANN!S5570*$G$15","v":0},{"$f":"CALC_Project_ANN!T5570*$G$15","v":0},{"$f":"CALC_Project_ANN!U5570*$G$15","v":0},{"$f":"CALC_Project_ANN!V5570*$G$15","v":0},{"$f":"CALC_Project_ANN!W5570*$G$15","v":0},{"$f":"CALC_Project_ANN!X5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5570*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5571*$G$15","v":0},{"$f":"CALC_Project_ANN!N5571*$G$15","v":0},{"$f":"CALC_Project_ANN!O5571*$G$15","v":0},{"$f":"CALC_Project_ANN!P5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5571*$G$15","v":0},{"$f":"CALC_Project_ANN!R5571*$G$15","v":0},{"$f":"CALC_Project_ANN!S5571*$G$15","v":0},{"$f":"CALC_Project_ANN!T5571*$G$15","v":0},{"$f":"CALC_Project_ANN!U5571*$G$15","v":0},{"$f":"CALC_Project_ANN!V5571*$G$15","v":0},{"$f":"CALC_Project_ANN!W5571*$G$15","v":0},{"$f":"CALC_Project_ANN!X5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5571*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5572*$G$15","v":0},{"$f":"CALC_Project_ANN!N5572*$G$15","v":0},{"$f":"CALC_Project_ANN!O5572*$G$15","v":0},{"$f":"CALC_Project_ANN!P5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5572*$G$15","v":0},{"$f":"CALC_Project_ANN!R5572*$G$15","v":0},{"$f":"CALC_Project_ANN!S5572*$G$15","v":0},{"$f":"CALC_Project_ANN!T5572*$G$15","v":0},{"$f":"CALC_Project_ANN!U5572*$G$15","v":0},{"$f":"CALC_Project_ANN!V5572*$G$15","v":0},{"$f":"CALC_Project_ANN!W5572*$G$15","v":0},{"$f":"CALC_Project_ANN!X5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5572*$G$15","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M342:M345)","v":0},{"$f":"SUM(N342:N345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$16","v":"Distribution"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5591*$G$16","v":0},{"$f":"CALC_Project_ANN!N5591*$G$16","v":0},{"$f":"CALC_Project_ANN!O5591*$G$16","v":0},{"$f":"CALC_Project_ANN!P5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5591*$G$16","v":0},{"$f":"CALC_Project_ANN!R5591*$G$16","v":0},{"$f":"CALC_Project_ANN!S5591*$G$16","v":0},{"$f":"CALC_Project_ANN!T5591*$G$16","v":0},{"$f":"CALC_Project_ANN!U5591*$G$16","v":0},{"$f":"CALC_Project_ANN!V5591*$G$16","v":0},{"$f":"CALC_Project_ANN!W5591*$G$16","v":0},{"$f":"CALC_Project_ANN!X5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5591*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5592*$G$16","v":0},{"$f":"CALC_Project_ANN!N5592*$G$16","v":0},{"$f":"CALC_Project_ANN!O5592*$G$16","v":0},{"$f":"CALC_Project_ANN!P5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5592*$G$16","v":0},{"$f":"CALC_Project_ANN!R5592*$G$16","v":0},{"$f":"CALC_Project_ANN!S5592*$G$16","v":0},{"$f":"CALC_Project_ANN!T5592*$G$16","v":0},{"$f":"CALC_Project_ANN!U5592*$G$16","v":0},{"$f":"CALC_Project_ANN!V5592*$G$16","v":0},{"$f":"CALC_Project_ANN!W5592*$G$16","v":0},{"$f":"CALC_Project_ANN!X5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5592*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5593*$G$16","v":0},{"$f":"CALC_Project_ANN!N5593*$G$16","v":0},{"$f":"CALC_Project_ANN!O5593*$G$16","v":0},{"$f":"CALC_Project_ANN!P5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5593*$G$16","v":0},{"$f":"CALC_Project_ANN!R5593*$G$16","v":0},{"$f":"CALC_Project_ANN!S5593*$G$16","v":0},{"$f":"CALC_Project_ANN!T5593*$G$16","v":0},{"$f":"CALC_Project_ANN!U5593*$G$16","v":0},{"$f":"CALC_Project_ANN!V5593*$G$16","v":0},{"$f":"CALC_Project_ANN!W5593*$G$16","v":0},{"$f":"CALC_Project_ANN!X5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5593*$G$16","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M350:M353)","v":0},{"$f":"SUM(N350:N353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5602*$G$16","v":0},{"$f":"CALC_Project_ANN!N5602*$G$16","v":0},{"$f":"CALC_Project_ANN!O5602*$G$16","v":0},{"$f":"CALC_Project_ANN!P5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5602*$G$16","v":0},{"$f":"CALC_Project_ANN!R5602*$G$16","v":0},{"$f":"CALC_Project_ANN!S5602*$G$16","v":0},{"$f":"CALC_Project_ANN!T5602*$G$16","v":0},{"$f":"CALC_Project_ANN!U5602*$G$16","v":0},{"$f":"CALC_Project_ANN!V5602*$G$16","v":0},{"$f":"CALC_Project_ANN!W5602*$G$16","v":0},{"$f":"CALC_Project_ANN!X5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5602*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5603*$G$16","v":0},{"$f":"CALC_Project_ANN!N5603*$G$16","v":0},{"$f":"CALC_Project_ANN!O5603*$G$16","v":0},{"$f":"CALC_Project_ANN!P5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5603*$G$16","v":0},{"$f":"CALC_Project_ANN!R5603*$G$16","v":0},{"$f":"CALC_Project_ANN!S5603*$G$16","v":0},{"$f":"CALC_Project_ANN!T5603*$G$16","v":0},{"$f":"CALC_Project_ANN!U5603*$G$16","v":0},{"$f":"CALC_Project_ANN!V5603*$G$16","v":0},{"$f":"CALC_Project_ANN!W5603*$G$16","v":0},{"$f":"CALC_Project_ANN!X5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5603*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5604*$G$16","v":0},{"$f":"CALC_Project_ANN!N5604*$G$16","v":0},{"$f":"CALC_Project_ANN!O5604*$G$16","v":0},{"$f":"CALC_Project_ANN!P5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5604*$G$16","v":0},{"$f":"CALC_Project_ANN!R5604*$G$16","v":0},{"$f":"CALC_Project_ANN!S5604*$G$16","v":0},{"$f":"CALC_Project_ANN!T5604*$G$16","v":0},{"$f":"CALC_Project_ANN!U5604*$G$16","v":0},{"$f":"CALC_Project_ANN!V5604*$G$16","v":0},{"$f":"CALC_Project_ANN!W5604*$G$16","v":0},{"$f":"CALC_Project_ANN!X5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5604*$G$16","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M356:M359)","v":0},{"$f":"SUM(N356:N359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$17","v":"Retail"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5623*$G$17","v":0},{"$f":"CALC_Project_ANN!N5623*$G$17","v":0},{"$f":"CALC_Project_ANN!O5623*$G$17","v":0},{"$f":"CALC_Project_ANN!P5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5623*$G$17","v":0},{"$f":"CALC_Project_ANN!R5623*$G$17","v":0},{"$f":"CALC_Project_ANN!S5623*$G$17","v":0},{"$f":"CALC_Project_ANN!T5623*$G$17","v":0},{"$f":"CALC_Project_ANN!U5623*$G$17","v":0},{"$f":"CALC_Project_ANN!V5623*$G$17","v":0},{"$f":"CALC_Project_ANN!W5623*$G$17","v":0},{"$f":"CALC_Project_ANN!X5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5623*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5624*$G$17","v":0},{"$f":"CALC_Project_ANN!N5624*$G$17","v":0},{"$f":"CALC_Project_ANN!O5624*$G$17","v":0},{"$f":"CALC_Project_ANN!P5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5624*$G$17","v":0},{"$f":"CALC_Project_ANN!R5624*$G$17","v":0},{"$f":"CALC_Project_ANN!S5624*$G$17","v":0},{"$f":"CALC_Project_ANN!T5624*$G$17","v":0},{"$f":"CALC_Project_ANN!U5624*$G$17","v":0},{"$f":"CALC_Project_ANN!V5624*$G$17","v":0},{"$f":"CALC_Project_ANN!W5624*$G$17","v":0},{"$f":"CALC_Project_ANN!X5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5624*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5625*$G$17","v":0},{"$f":"CALC_Project_ANN!N5625*$G$17","v":0},{"$f":"CALC_Project_ANN!O5625*$G$17","v":0},{"$f":"CALC_Project_ANN!P5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5625*$G$17","v":0},{"$f":"CALC_Project_ANN!R5625*$G$17","v":0},{"$f":"CALC_Project_ANN!S5625*$G$17","v":0},{"$f":"CALC_Project_ANN!T5625*$G$17","v":0},{"$f":"CALC_Project_ANN!U5625*$G$17","v":0},{"$f":"CALC_Project_ANN!V5625*$G$17","v":0},{"$f":"CALC_Project_ANN!W5625*$G$17","v":0},{"$f":"CALC_Project_ANN!X5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5625*$G$17","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M364:M367)","v":0},{"$f":"SUM(N364:N367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5634*$G$17","v":0},{"$f":"CALC_Project_ANN!N5634*$G$17","v":0},{"$f":"CALC_Project_ANN!O5634*$G$17","v":0},{"$f":"CALC_Project_ANN!P5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5634*$G$17","v":0},{"$f":"CALC_Project_ANN!R5634*$G$17","v":0},{"$f":"CALC_Project_ANN!S5634*$G$17","v":0},{"$f":"CALC_Project_ANN!T5634*$G$17","v":0},{"$f":"CALC_Project_ANN!U5634*$G$17","v":0},{"$f":"CALC_Project_ANN!V5634*$G$17","v":0},{"$f":"CALC_Project_ANN!W5634*$G$17","v":0},{"$f":"CALC_Project_ANN!X5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5634*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5635*$G$17","v":0},{"$f":"CALC_Project_ANN!N5635*$G$17","v":0},{"$f":"CALC_Project_ANN!O5635*$G$17","v":0},{"$f":"CALC_Project_ANN!P5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5635*$G$17","v":0},{"$f":"CALC_Project_ANN!R5635*$G$17","v":0},{"$f":"CALC_Project_ANN!S5635*$G$17","v":0},{"$f":"CALC_Project_ANN!T5635*$G$17","v":0},{"$f":"CALC_Project_ANN!U5635*$G$17","v":0},{"$f":"CALC_Project_ANN!V5635*$G$17","v":0},{"$f":"CALC_Project_ANN!W5635*$G$17","v":0},{"$f":"CALC_Project_ANN!X5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5635*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5636*$G$17","v":0},{"$f":"CALC_Project_ANN!N5636*$G$17","v":0},{"$f":"CALC_Project_ANN!O5636*$G$17","v":0},{"$f":"CALC_Project_ANN!P5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5636*$G$17","v":0},{"$f":"CALC_Project_ANN!R5636*$G$17","v":0},{"$f":"CALC_Project_ANN!S5636*$G$17","v":0},{"$f":"CALC_Project_ANN!T5636*$G$17","v":0},{"$f":"CALC_Project_ANN!U5636*$G$17","v":0},{"$f":"CALC_Project_ANN!V5636*$G$17","v":0},{"$f":"CALC_Project_ANN!W5636*$G$17","v":0},{"$f":"CALC_Project_ANN!X5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5636*$G$17","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M370:M373)","v":0},{"$f":"SUM(N370:N373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUMMARY"]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M337+M351+M365","v":0},{"$f":"N337+N351+N365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M338+M352+M366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M339+M353+M367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M378:M381)","v":0},{"$f":"SUM(N378:N381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M343+M357+M371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M384:M387)","v":0},{"$f":"SUM(N384:N387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C389)+1","v":5},"PROJECT INCOME FOR SUBSEQUENT CALCULATIONS"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"National grid export income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"National grid export income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B404)+1","v":3},null,"INTER-COMPANY SALES & PURCHASES"]
[]
[null,null,{"$f":"MAX(C$406:C406)+1","v":1},"INTER-COMPANY SALES WORKINGS"]
[]
[null,null,null,"OpCo responsible for network customer sales?",null,"T/F",null,{"$f":"I244","v":true}]
[null,null,null,"Does the OpCo make inter-company sales?",null,"T/F",null,{"$f":"IF(H409,FALSE,TRUE)","v":false}]
[]
[null,null,null,"Appraisal start",null,"flag",null,null,null,null,null,null,{"$f":"IF(M418<>0,1,0)*(SUM($L412:L412)=0)","v":0},{"$f":"IF(N418<>0,1,0)*(SUM($L412:M412)=0)","v":0},{"$f":"IF(O418<>0,1,0)*(SUM($L412:N412)=0)","v":0},{"$f":"IF(P418<>0,1,0)*(SUM($L412:O412)=0)","v":0},{"$f":"IF(Q418<>0,1,0)*(SUM($L412:P412)=0)","v":0},{"$f":"IF(R418<>0,1,0)*(SUM($L412:Q412)=0)","v":0},{"$f":"IF(S418<>0,1,0)*(SUM($L412:R412)=0)","v":0},{"$f":"IF(T418<>0,1,0)*(SUM($L412:S412)=0)","v":0},{"$f":"IF(U418<>0,1,0)*(SUM($L412:T412)=0)","v":0},{"$f":"IF(V418<>0,1,0)*(SUM($L412:U412)=0)","v":0},{"$f":"IF(W418<>0,1,0)*(SUM($L412:V412)=0)","v":0},{"$f":"IF(X418<>0,1,0)*(SUM($L412:W412)=0)","v":0},{"$f":"IF(Y418<>0,1,0)*(SUM($L412:X412)=0)","v":0},{"$f":"IF(Z418<>0,1,0)*(SUM($L412:Y412)=0)","v":0},{"$f":"IF(AA418<>0,1,0)*(SUM($L412:Z412)=0)","v":0},{"$f":"IF(AB418<>0,1,0)*(SUM($L412:AA412)=0)","v":0},{"$f":"IF(AC418<>0,1,0)*(SUM($L412:AB412)=0)","v":0},{"$f":"IF(AD418<>0,1,0)*(SUM($L412:AC412)=0)","v":0},{"$f":"IF(AE418<>0,1,0)*(SUM($L412:AD412)=0)","v":0},{"$f":"IF(AF418<>0,1,0)*(SUM($L412:AE412)=0)","v":0},{"$f":"IF(AG418<>0,1,0)*(SUM($L412:AF412)=0)","v":0},{"$f":"IF(AH418<>0,1,0)*(SUM($L412:AG412)=0)","v":0},{"$f":"IF(AI418<>0,1,0)*(SUM($L412:AH412)=0)","v":0},{"$f":"IF(AJ418<>0,1,0)*(SUM($L412:AI412)=0)","v":0},{"$f":"IF(AK418<>0,1,0)*(SUM($L412:AJ412)=0)","v":0},{"$f":"IF(AL418<>0,1,0)*(SUM($L412:AK412)=0)","v":0},{"$f":"IF(AM418<>0,1,0)*(SUM($L412:AL412)=0)","v":0},{"$f":"IF(AN418<>0,1,0)*(SUM($L412:AM412)=0)","v":0},{"$f":"IF(AO418<>0,1,0)*(SUM($L412:AN412)=0)","v":0},{"$f":"IF(AP418<>0,1,0)*(SUM($L412:AO412)=0)","v":0},{"$f":"IF(AQ418<>0,1,0)*(SUM($L412:AP412)=0)","v":0},{"$f":"IF(AR418<>0,1,0)*(SUM($L412:AQ412)=0)","v":0},{"$f":"IF(AS418<>0,1,0)*(SUM($L412:AR412)=0)","v":0},{"$f":"IF(AT418<>0,1,0)*(SUM($L412:AS412)=0)","v":0},{"$f":"IF(AU418<>0,1,0)*(SUM($L412:AT412)=0)","v":0},{"$f":"IF(AV418<>0,1,0)*(SUM($L412:AU412)=0)","v":0},{"$f":"IF(AW418<>0,1,0)*(SUM($L412:AV412)=0)","v":0},{"$f":"IF(AX418<>0,1,0)*(SUM($L412:AW412)=0)","v":0},{"$f":"IF(AY418<>0,1,0)*(SUM($L412:AX412)=0)","v":0},{"$f":"IF(AZ418<>0,1,0)*(SUM($L412:AY412)=0)","v":0},{"$f":"IF(BA418<>0,1,0)*(SUM($L412:AZ412)=0)","v":0},{"$f":"IF(BB418<>0,1,0)*(SUM($L412:BA412)=0)","v":0},{"$f":"IF(BC418<>0,1,0)*(SUM($L412:BB412)=0)","v":0},{"$f":"IF(BD418<>0,1,0)*(SUM($L412:BC412)=0)","v":0},{"$f":"IF(BE418<>0,1,0)*(SUM($L412:BD412)=0)","v":0},{"$f":"IF(BF418<>0,1,0)*(SUM($L412:BE412)=0)","v":0},{"$f":"IF(BG418<>0,1,0)*(SUM($L412:BF412)=0)","v":0},{"$f":"IF(BH418<>0,1,0)*(SUM($L412:BG412)=0)","v":0},{"$f":"IF(BI418<>0,1,0)*(SUM($L412:BH412)=0)","v":0},{"$f":"IF(BJ418<>0,1,0)*(SUM($L412:BI412)=0)","v":0},{"$f":"IF(BK418<>0,1,0)*(SUM($L412:BJ412)=0)","v":0},{"$f":"IF(BL418<>0,1,0)*(SUM($L412:BK412)=0)","v":0},{"$f":"IF(BM418<>0,1,0)*(SUM($L412:BL412)=0)","v":0},{"$f":"IF(BN418<>0,1,0)*(SUM($L412:BM412)=0)","v":0},{"$f":"IF(BO418<>0,1,0)*(SUM($L412:BN412)=0)","v":0},{"$f":"IF(BP418<>0,1,0)*(SUM($L412:BO412)=0)","v":0},{"$f":"IF(BQ418<>0,1,0)*(SUM($L412:BP412)=0)","v":0},{"$f":"IF(BR418<>0,1,0)*(SUM($L412:BQ412)=0)","v":0},{"$f":"IF(BS418<>0,1,0)*(SUM($L412:BR412)=0)","v":0},{"$f":"IF(BT418<>0,1,0)*(SUM($L412:BS412)=0)","v":0}]
[null,null,null,"Appraisal period",null,"flag",{"$f":"INDEX(INP_General!$F$644:$H$644,1,$I$5)","v":40},{"$f":"SUM(M413:BT413)","v":0},null,null,null,null,{"$f":"SUM($M412:M412)*(SUM($L413:L413)<$G413)","v":0},{"$f":"SUM($M412:N412)*(SUM($L413:M413)<$G413)","v":0},{"$f":"SUM($M412:O412)*(SUM($L413:N413)<$G413)","v":0},{"$f":"SUM($M412:P412)*(SUM($L413:O413)<$G413)","v":0},{"$f":"SUM($M412:Q412)*(SUM($L413:P413)<$G413)","v":0},{"$f":"SUM($M412:R412)*(SUM($L413:Q413)<$G413)","v":0},{"$f":"SUM($M412:S412)*(SUM($L413:R413)<$G413)","v":0},{"$f":"SUM($M412:T412)*(SUM($L413:S413)<$G413)","v":0},{"$f":"SUM($M412:U412)*(SUM($L413:T413)<$G413)","v":0},{"$f":"SUM($M412:V412)*(SUM($L413:U413)<$G413)","v":0},{"$f":"SUM($M412:W412)*(SUM($L413:V413)<$G413)","v":0},{"$f":"SUM($M412:X412)*(SUM($L413:W413)<$G413)","v":0},{"$f":"SUM($M412:Y412)*(SUM($L413:X413)<$G413)","v":0},{"$f":"SUM($M412:Z412)*(SUM($L413:Y413)<$G413)","v":0},{"$f":"SUM($M412:AA412)*(SUM($L413:Z413)<$G413)","v":0},{"$f":"SUM($M412:AB412)*(SUM($L413:AA413)<$G413)","v":0},{"$f":"SUM($M412:AC412)*(SUM($L413:AB413)<$G413)","v":0},{"$f":"SUM($M412:AD412)*(SUM($L413:AC413)<$G413)","v":0},{"$f":"SUM($M412:AE412)*(SUM($L413:AD413)<$G413)","v":0},{"$f":"SUM($M412:AF412)*(SUM($L413:AE413)<$G413)","v":0},{"$f":"SUM($M412:AG412)*(SUM($L413:AF413)<$G413)","v":0},{"$f":"SUM($M412:AH412)*(SUM($L413:AG413)<$G413)","v":0},{"$f":"SUM($M412:AI412)*(SUM($L413:AH413)<$G413)","v":0},{"$f":"SUM($M412:AJ412)*(SUM($L413:AI413)<$G413)","v":0},{"$f":"SUM($M412:AK412)*(SUM($L413:AJ413)<$G413)","v":0},{"$f":"SUM($M412:AL412)*(SUM($L413:AK413)<$G413)","v":0},{"$f":"SUM($M412:AM412)*(SUM($L413:AL413)<$G413)","v":0},{"$f":"SUM($M412:AN412)*(SUM($L413:AM413)<$G413)","v":0},{"$f":"SUM($M412:AO412)*(SUM($L413:AN413)<$G413)","v":0},{"$f":"SUM($M412:AP412)*(SUM($L413:AO413)<$G413)","v":0},{"$f":"SUM($M412:AQ412)*(SUM($L413:AP413)<$G413)","v":0},{"$f":"SUM($M412:AR412)*(SUM($L413:AQ413)<$G413)","v":0},{"$f":"SUM($M412:AS412)*(SUM($L413:AR413)<$G413)","v":0},{"$f":"SUM($M412:AT412)*(SUM($L413:AS413)<$G413)","v":0},{"$f":"SUM($M412:AU412)*(SUM($L413:AT413)<$G413)","v":0},{"$f":"SUM($M412:AV412)*(SUM($L413:AU413)<$G413)","v":0},{"$f":"SUM($M412:AW412)*(SUM($L413:AV413)<$G413)","v":0},{"$f":"SUM($M412:AX412)*(SUM($L413:AW413)<$G413)","v":0},{"$f":"SUM($M412:AY412)*(SUM($L413:AX413)<$G413)","v":0},{"$f":"SUM($M412:AZ412)*(SUM($L413:AY413)<$G413)","v":0},{"$f":"SUM($M412:BA412)*(SUM($L413:AZ413)<$G413)","v":0},{"$f":"SUM($M412:BB412)*(SUM($L413:BA413)<$G413)","v":0},{"$f":"SUM($M412:BC412)*(SUM($L413:BB413)<$G413)","v":0},{"$f":"SUM($M412:BD412)*(SUM($L413:BC413)<$G413)","v":0},{"$f":"SUM($M412:BE412)*(SUM($L413:BD413)<$G413)","v":0},{"$f":"SUM($M412:BF412)*(SUM($L413:BE413)<$G413)","v":0},{"$f":"SUM($M412:BG412)*(SUM($L413:BF413)<$G413)","v":0},{"$f":"SUM($M412:BH412)*(SUM($L413:BG413)<$G413)","v":0},{"$f":"SUM($M412:BI412)*(SUM($L413:BH413)<$G413)","v":0},{"$f":"SUM($M412:BJ412)*(SUM($L413:BI413)<$G413)","v":0},{"$f":"SUM($M412:BK412)*(SUM($L413:BJ413)<$G413)","v":0},{"$f":"SUM($M412:BL412)*(SUM($L413:BK413)<$G413)","v":0},{"$f":"SUM($M412:BM412)*(SUM($L413:BL413)<$G413)","v":0},{"$f":"SUM($M412:BN412)*(SUM($L413:BM413)<$G413)","v":0},{"$f":"SUM($M412:BO412)*(SUM($L413:BN413)<$G413)","v":0},{"$f":"SUM($M412:BP412)*(SUM($L413:BO413)<$G413)","v":0},{"$f":"SUM($M412:BQ412)*(SUM($L413:BP413)<$G413)","v":0},{"$f":"SUM($M412:BR412)*(SUM($L413:BQ413)<$G413)","v":0},{"$f":"SUM($M412:BS412)*(SUM($L413:BR413)<$G413)","v":0},{"$f":"SUM($M412:BT412)*(SUM($L413:BS413)<$G413)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Income other than network sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M393:M396)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS393:AS396)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project cost base",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M228:M231)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS228:AS231)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M416:M417)","v":0},{"$f":"SUM(N416:N417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project return - pre-sensitivity",null,"%",{"$f":"INDEX(INP_General!$F$642:$H$642,1,$I$5)","v":3.5000000000000003E-2}]
[null,null,null,"Sensitivity on return",null,"%",{"$f":"INDEX(SYS_Sensitivity!$G$156:$G$158,$I$5,1)","v":0}]
[null,null,null,"Project return - post-sensitivity",null,"%",{"$f":"G420*(1+G421)","v":3.5000000000000003E-2}]
[]
[null,null,null,"Discount factor",null,"factor",null,null,null,null,null,null,{"$f":"IFERROR(IF(M$412,1/(1+$G422),L424/(1+$G422)),0)","v":0},{"$f":"IFERROR(IF(N$412,1/(1+$G422),M424/(1+$G422)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M425:BT425)","v":0},null,null,null,null,{"$f":"M418*M424*M$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annuity Method"]
[null,null,null,"Annuity over period",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"IFERROR(PMT(G422,MIN($G$413,$H$413),H425),0)","v":0},null,null,null,null,{"$f":"M$413*$H428","v":0},{"$f":"N$413*$H428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted annuity",null,"PV £000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M429:BT429)","v":0},null,null,null,null,{"$f":"M428*M424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H429+H425)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Use of system charge method"]
[null,null,null,"Total private network energy distributed",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$3172:M$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!N$3172:N$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!O$3172:O$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!P$3172:P$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$3172:Q$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!R$3172:R$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!S$3172:S$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!T$3172:T$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!U$3172:U$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!V$3172:V$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!W$3172:W$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!X$3172:X$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$3172:Y$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$3172:Z$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$3172:AA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$3172:AB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$3172:AC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$3172:AD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$3172:AE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$3172:AF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$3172:AG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$3172:AH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$3172:AI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$3172:AJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$3172:AK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$3172:AL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$3172:AM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$3172:AN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$3172:AO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$3172:AP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$3172:AQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$3172:AR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$3172:AS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$3172:AT$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$3172:AU$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$3172:AV$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$3172:AW$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$3172:AX$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$3172:AY$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$3172:AZ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$3172:BA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$3172:BB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$3172:BC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$3172:BD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$3172:BE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$3172:BF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$3172:BG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$3172:BH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$3172:BI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$3172:BJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$3172:BK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$3172:BL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$3172:BM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$3172:BN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$3172:BO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$3172:BP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$3172:BQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$3172:BR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$3172:BS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$3172:BT$3181)","v":0}]
[null,null,null,"Real Fixed and Variable income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M4819:M4822)","v":0},{"$f":"SUM(CALC_Project_ANN!N4819:N4822)","v":0},{"$f":"SUM(CALC_Project_ANN!O4819:O4822)","v":0},{"$f":"SUM(CALC_Project_ANN!P4819:P4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Q4819:Q4822)","v":0},{"$f":"SUM(CALC_Project_ANN!R4819:R4822)","v":0},{"$f":"SUM(CALC_Project_ANN!S4819:S4822)","v":0},{"$f":"SUM(CALC_Project_ANN!T4819:T4822)","v":0},{"$f":"SUM(CALC_Project_ANN!U4819:U4822)","v":0},{"$f":"SUM(CALC_Project_ANN!V4819:V4822)","v":0},{"$f":"SUM(CALC_Project_ANN!W4819:W4822)","v":0},{"$f":"SUM(CALC_Project_ANN!X4819:X4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Y4819:Y4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Z4819:Z4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AA4819:AA4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AB4819:AB4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AC4819:AC4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AD4819:AD4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AE4819:AE4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AF4819:AF4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AG4819:AG4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AH4819:AH4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AI4819:AI4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ4819:AJ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AK4819:AK4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AL4819:AL4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AM4819:AM4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AN4819:AN4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AO4819:AO4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AP4819:AP4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ4819:AQ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AR4819:AR4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AS4819:AS4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AT4819:AT4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AU4819:AU4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AV4819:AV4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AW4819:AW4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AX4819:AX4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AY4819:AY4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ4819:AZ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BA4819:BA4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BB4819:BB4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BC4819:BC4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BD4819:BD4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BE4819:BE4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BF4819:BF4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BG4819:BG4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BH4819:BH4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BI4819:BI4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ4819:BJ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BK4819:BK4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BL4819:BL4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BM4819:BM4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BN4819:BN4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BO4819:BO4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BP4819:BP4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ4819:BQ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BR4819:BR4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BS4819:BS4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BT4819:BT4822)","v":0}]
[null,null,null,"Effective p/kWh charge",null,"p/kWh",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(M433=0,0,M434*(10^5)/M433)","v":0},{"$f":"IF(N433=0,0,N434*(10^5)/N433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inclation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M435/L435-1,0)","v":0},{"$f":"IFERROR(N435/M435-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CALC_Project_ANN!D6410","v":"Real price inflation index for revenue"},null,{"$f":"CALC_Project_ANN!F6410","v":"Index"},null,null,null,null,null,1,{"$f":"L437*(1+M436)","v":1},{"$f":"M437*(1+N436)","v":1},1,{"$f":"O437*(1+P436)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Discount rate for energy",null,"factor",null,"GWh",null,null,null,null,{"$f":"M424*M437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS424*AS437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted generation",null,"PV kWh",null,{"$f":"SUM(M439:BT439)/(10^6)","v":0},null,null,null,null,{"$f":"M433*M438*M$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS433*AS438*AS$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 use of system charge ",null,"p/kWh",null,{"$f":"IFERROR(-(H425*(10^5))/(H439*(10^6)),0)","v":0}]
[null,null,null,"Use of system income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR($H440*M433/(10^5)*M$413*M437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($H440*AS433/(10^5)*AS$413*AS437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted use of system income",null,"PV £000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M442:BT442)","v":0},null,null,null,null,{"$f":"M441*M424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS441*AS424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H442+H425)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Selected i/c charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$F$645:$H$645,1,$I$5)","v":"Use of system"},{"$f":"MATCH(H445,lstICMethod,0)","v":2},null,null,null,{"$f":"CHOOSE($I445,M428,M441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($I445,AS428,AS441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Income other than network sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M399:M402)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS399:AS402)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project cost base",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M234:M237)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS234:AS237)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M448:M449)","v":0},{"$f":"SUM(N448:N449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project return - pre-sensitivity",null,"%",{"$f":"INDEX(INP_General!$F$643:$H$643,1,$I$5)","v":6.087499999999979E-2}]
[null,null,null,"Sensitivity on return",null,"%",{"$f":"INDEX(SYS_Sensitivity!$G$156:$G$158,$I$5,1)","v":0}]
[null,null,null,"Project return - post-sensitivity",null,"%",{"$f":"G452*(1+G453)","v":6.087499999999979E-2}]
[]
[null,null,null,"Discount factor",null,"factor",null,null,null,null,null,null,{"$f":"IFERROR(IF(M$412,1/(1+$G454),L456/(1+$G454)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M457:BT457)","v":0},null,null,null,null,{"$f":"M450*M456*M$413","v":0},{"$f":"N450*N456*N$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annuity Method"]
[null,null,null,"Annuity over period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"IFERROR(PMT(G454,MIN($G$413,$H$413),H457),0)","v":0},null,null,null,null,{"$f":"M$413*$H460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted annuity",null,"PV £000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M461:BT461)","v":0},null,null,null,null,{"$f":"M460*M456","v":0},{"$f":"N460*N456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H461+H457)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Use of system charge method"]
[null,null,null,"Total private network energy distributed",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$3172:M$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!N$3172:N$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!O$3172:O$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!P$3172:P$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$3172:Q$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!R$3172:R$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!S$3172:S$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!T$3172:T$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!U$3172:U$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!V$3172:V$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!W$3172:W$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!X$3172:X$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$3172:Y$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$3172:Z$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$3172:AA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$3172:AB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$3172:AC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$3172:AD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$3172:AE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$3172:AF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$3172:AG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$3172:AH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$3172:AI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$3172:AJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$3172:AK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$3172:AL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$3172:AM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$3172:AN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$3172:AO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$3172:AP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$3172:AQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$3172:AR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$3172:AS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$3172:AT$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$3172:AU$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$3172:AV$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$3172:AW$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$3172:AX$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$3172:AY$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$3172:AZ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$3172:BA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$3172:BB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$3172:BC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$3172:BD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$3172:BE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$3172:BF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$3172:BG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$3172:BH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$3172:BI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$3172:BJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$3172:BK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$3172:BL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$3172:BM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$3172:BN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$3172:BO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$3172:BP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$3172:BQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$3172:BR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$3172:BS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$3172:BT$3181)","v":0}]
[null,null,null,"Nominal Fixed and Variable income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M4841:M4844)","v":0},{"$f":"SUM(CALC_Project_ANN!N4841:N4844)","v":0},{"$f":"SUM(CALC_Project_ANN!O4841:O4844)","v":0},{"$f":"SUM(CALC_Project_ANN!P4841:P4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Q4841:Q4844)","v":0},{"$f":"SUM(CALC_Project_ANN!R4841:R4844)","v":0},{"$f":"SUM(CALC_Project_ANN!S4841:S4844)","v":0},{"$f":"SUM(CALC_Project_ANN!T4841:T4844)","v":0},{"$f":"SUM(CALC_Project_ANN!U4841:U4844)","v":0},{"$f":"SUM(CALC_Project_ANN!V4841:V4844)","v":0},{"$f":"SUM(CALC_Project_ANN!W4841:W4844)","v":0},{"$f":"SUM(CALC_Project_ANN!X4841:X4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Y4841:Y4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Z4841:Z4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AA4841:AA4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AB4841:AB4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AC4841:AC4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AD4841:AD4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AE4841:AE4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AF4841:AF4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AG4841:AG4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AH4841:AH4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AI4841:AI4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ4841:AJ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AK4841:AK4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AL4841:AL4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AM4841:AM4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AN4841:AN4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AO4841:AO4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AP4841:AP4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ4841:AQ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AR4841:AR4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AS4841:AS4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AT4841:AT4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AU4841:AU4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AV4841:AV4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AW4841:AW4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AX4841:AX4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AY4841:AY4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ4841:AZ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BA4841:BA4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BB4841:BB4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BC4841:BC4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BD4841:BD4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BE4841:BE4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BF4841:BF4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BG4841:BG4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BH4841:BH4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BI4841:BI4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ4841:BJ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BK4841:BK4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BL4841:BL4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BM4841:BM4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BN4841:BN4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BO4841:BO4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BP4841:BP4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ4841:BQ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BR4841:BR4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BS4841:BS4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BT4841:BT4844)","v":0}]
[null,null,null,"Effective p/kWh charge",null,"p/kWh",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(M465=0,0,M466*(10^5)/M465)","v":0},{"$f":"IF(N465=0,0,N466*(10^5)/N465)","v":0},{"$f":"IF(O465=0,0,O466*(10^5)/O465)","v":0},{"$f":"IF(P465=0,0,P466*(10^5)/P465)","v":0},{"$f":"IF(Q465=0,0,Q466*(10^5)/Q465)","v":0},{"$f":"IF(R465=0,0,R466*(10^5)/R465)","v":0},{"$f":"IF(S465=0,0,S466*(10^5)/S465)","v":0},{"$f":"IF(T465=0,0,T466*(10^5)/T465)","v":0},{"$f":"IF(U465=0,0,U466*(10^5)/U465)","v":0},{"$f":"IF(V465=0,0,V466*(10^5)/V465)","v":0},{"$f":"IF(W465=0,0,W466*(10^5)/W465)","v":0},{"$f":"IF(X465=0,0,X466*(10^5)/X465)","v":0},{"$f":"IF(Y465=0,0,Y466*(10^5)/Y465)","v":0},{"$f":"IF(Z465=0,0,Z466*(10^5)/Z465)","v":0},{"$f":"IF(AA465=0,0,AA466*(10^5)/AA465)","v":0},{"$f":"IF(AB465=0,0,AB466*(10^5)/AB465)","v":0},{"$f":"IF(AC465=0,0,AC466*(10^5)/AC465)","v":0},{"$f":"IF(AD465=0,0,AD466*(10^5)/AD465)","v":0},{"$f":"IF(AE465=0,0,AE466*(10^5)/AE465)","v":0},{"$f":"IF(AF465=0,0,AF466*(10^5)/AF465)","v":0},{"$f":"IF(AG465=0,0,AG466*(10^5)/AG465)","v":0},{"$f":"IF(AH465=0,0,AH466*(10^5)/AH465)","v":0},{"$f":"IF(AI465=0,0,AI466*(10^5)/AI465)","v":0},{"$f":"IF(AJ465=0,0,AJ466*(10^5)/AJ465)","v":0},{"$f":"IF(AK465=0,0,AK466*(10^5)/AK465)","v":0},{"$f":"IF(AL465=0,0,AL466*(10^5)/AL465)","v":0},{"$f":"IF(AM465=0,0,AM466*(10^5)/AM465)","v":0},{"$f":"IF(AN465=0,0,AN466*(10^5)/AN465)","v":0},{"$f":"IF(AO465=0,0,AO466*(10^5)/AO465)","v":0},{"$f":"IF(AP465=0,0,AP466*(10^5)/AP465)","v":0},{"$f":"IF(AQ465=0,0,AQ466*(10^5)/AQ465)","v":0},{"$f":"IF(AR465=0,0,AR466*(10^5)/AR465)","v":0},{"$f":"IF(AS465=0,0,AS466*(10^5)/AS465)","v":0},{"$f":"IF(AT465=0,0,AT466*(10^5)/AT465)","v":0},{"$f":"IF(AU465=0,0,AU466*(10^5)/AU465)","v":0},{"$f":"IF(AV465=0,0,AV466*(10^5)/AV465)","v":0},{"$f":"IF(AW465=0,0,AW466*(10^5)/AW465)","v":0},{"$f":"IF(AX465=0,0,AX466*(10^5)/AX465)","v":0},{"$f":"IF(AY465=0,0,AY466*(10^5)/AY465)","v":0},{"$f":"IF(AZ465=0,0,AZ466*(10^5)/AZ465)","v":0},{"$f":"IF(BA465=0,0,BA466*(10^5)/BA465)","v":0},{"$f":"IF(BB465=0,0,BB466*(10^5)/BB465)","v":0},{"$f":"IF(BC465=0,0,BC466*(10^5)/BC465)","v":0},{"$f":"IF(BD465=0,0,BD466*(10^5)/BD465)","v":0},{"$f":"IF(BE465=0,0,BE466*(10^5)/BE465)","v":0},{"$f":"IF(BF465=0,0,BF466*(10^5)/BF465)","v":0},{"$f":"IF(BG465=0,0,BG466*(10^5)/BG465)","v":0},{"$f":"IF(BH465=0,0,BH466*(10^5)/BH465)","v":0},{"$f":"IF(BI465=0,0,BI466*(10^5)/BI465)","v":0},{"$f":"IF(BJ465=0,0,BJ466*(10^5)/BJ465)","v":0},{"$f":"IF(BK465=0,0,BK466*(10^5)/BK465)","v":0},{"$f":"IF(BL465=0,0,BL466*(10^5)/BL465)","v":0},{"$f":"IF(BM465=0,0,BM466*(10^5)/BM465)","v":0},{"$f":"IF(BN465=0,0,BN466*(10^5)/BN465)","v":0},{"$f":"IF(BO465=0,0,BO466*(10^5)/BO465)","v":0},{"$f":"IF(BP465=0,0,BP466*(10^5)/BP465)","v":0},{"$f":"IF(BQ465=0,0,BQ466*(10^5)/BQ465)","v":0},{"$f":"IF(BR465=0,0,BR466*(10^5)/BR465)","v":0},{"$f":"IF(BS465=0,0,BS466*(10^5)/BS465)","v":0},{"$f":"IF(BT465=0,0,BT466*(10^5)/BT465)","v":0}]
[null,null,null,"Inclation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M467/L467-1,0)","v":0},{"$f":"IFERROR(N467/M467-1,0)","v":0},{"$f":"IFERROR(O467/N467-1,0)","v":0},{"$f":"IFERROR(P467/O467-1,0)","v":0},{"$f":"IFERROR(Q467/P467-1,0)","v":0},{"$f":"IFERROR(R467/Q467-1,0)","v":0},{"$f":"IFERROR(S467/R467-1,0)","v":0},{"$f":"IFERROR(T467/S467-1,0)","v":0},{"$f":"IFERROR(U467/T467-1,0)","v":0},{"$f":"IFERROR(V467/U467-1,0)","v":0},{"$f":"IFERROR(W467/V467-1,0)","v":0},{"$f":"IFERROR(X467/W467-1,0)","v":0},{"$f":"IFERROR(Y467/X467-1,0)","v":0},{"$f":"IFERROR(Z467/Y467-1,0)","v":0},{"$f":"IFERROR(AA467/Z467-1,0)","v":0},{"$f":"IFERROR(AB467/AA467-1,0)","v":0},{"$f":"IFERROR(AC467/AB467-1,0)","v":0},{"$f":"IFERROR(AD467/AC467-1,0)","v":0},{"$f":"IFERROR(AE467/AD467-1,0)","v":0},{"$f":"IFERROR(AF467/AE467-1,0)","v":0},{"$f":"IFERROR(AG467/AF467-1,0)","v":0},{"$f":"IFERROR(AH467/AG467-1,0)","v":0},{"$f":"IFERROR(AI467/AH467-1,0)","v":0},{"$f":"IFERROR(AJ467/AI467-1,0)","v":0},{"$f":"IFERROR(AK467/AJ467-1,0)","v":0},{"$f":"IFERROR(AL467/AK467-1,0)","v":0},{"$f":"IFERROR(AM467/AL467-1,0)","v":0},{"$f":"IFERROR(AN467/AM467-1,0)","v":0},{"$f":"IFERROR(AO467/AN467-1,0)","v":0},{"$f":"IFERROR(AP467/AO467-1,0)","v":0},{"$f":"IFERROR(AQ467/AP467-1,0)","v":0},{"$f":"IFERROR(AR467/AQ467-1,0)","v":0},{"$f":"IFERROR(AS467/AR467-1,0)","v":0},{"$f":"IFERROR(AT467/AS467-1,0)","v":0},{"$f":"IFERROR(AU467/AT467-1,0)","v":0},{"$f":"IFERROR(AV467/AU467-1,0)","v":0},{"$f":"IFERROR(AW467/AV467-1,0)","v":0},{"$f":"IFERROR(AX467/AW467-1,0)","v":0},{"$f":"IFERROR(AY467/AX467-1,0)","v":0},{"$f":"IFERROR(AZ467/AY467-1,0)","v":0},{"$f":"IFERROR(BA467/AZ467-1,0)","v":0},{"$f":"IFERROR(BB467/BA467-1,0)","v":0},{"$f":"IFERROR(BC467/BB467-1,0)","v":0},{"$f":"IFERROR(BD467/BC467-1,0)","v":0},{"$f":"IFERROR(BE467/BD467-1,0)","v":0},{"$f":"IFERROR(BF467/BE467-1,0)","v":0},{"$f":"IFERROR(BG467/BF467-1,0)","v":0},{"$f":"IFERROR(BH467/BG467-1,0)","v":0},{"$f":"IFERROR(BI467/BH467-1,0)","v":0},{"$f":"IFERROR(BJ467/BI467-1,0)","v":0},{"$f":"IFERROR(BK467/BJ467-1,0)","v":0},{"$f":"IFERROR(BL467/BK467-1,0)","v":0},{"$f":"IFERROR(BM467/BL467-1,0)","v":0},{"$f":"IFERROR(BN467/BM467-1,0)","v":0},{"$f":"IFERROR(BO467/BN467-1,0)","v":0},{"$f":"IFERROR(BP467/BO467-1,0)","v":0},{"$f":"IFERROR(BQ467/BP467-1,0)","v":0},{"$f":"IFERROR(BR467/BQ467-1,0)","v":0},{"$f":"IFERROR(BS467/BR467-1,0)","v":0},{"$f":"IFERROR(BT467/BS467-1,0)","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D6489","v":"Nominal price inflation index for revenue"},null,{"$f":"CALC_Project_ANN!F6489","v":"Index"},null,null,null,null,null,1,{"$f":"L469*(1+M468)","v":1},{"$f":"M469*(1+N468)","v":1},{"$f":"N469*(1+O468)","v":1},{"$f":"O469*(1+P468)","v":1},{"$f":"P469*(1+Q468)","v":1},{"$f":"Q469*(1+R468)","v":1},{"$f":"R469*(1+S468)","v":1},{"$f":"S469*(1+T468)","v":1},{"$f":"T469*(1+U468)","v":1},{"$f":"U469*(1+V468)","v":1},{"$f":"V469*(1+W468)","v":1},{"$f":"W469*(1+X468)","v":1},{"$f":"X469*(1+Y468)","v":1},{"$f":"Y469*(1+Z468)","v":1},{"$f":"Z469*(1+AA468)","v":1},{"$f":"AA469*(1+AB468)","v":1},{"$f":"AB469*(1+AC468)","v":1},{"$f":"AC469*(1+AD468)","v":1},{"$f":"AD469*(1+AE468)","v":1},{"$f":"AE469*(1+AF468)","v":1},{"$f":"AF469*(1+AG468)","v":1},{"$f":"AG469*(1+AH468)","v":1},{"$f":"AH469*(1+AI468)","v":1},{"$f":"AI469*(1+AJ468)","v":1},{"$f":"AJ469*(1+AK468)","v":1},{"$f":"AK469*(1+AL468)","v":1},{"$f":"AL469*(1+AM468)","v":1},{"$f":"AM469*(1+AN468)","v":1},{"$f":"AN469*(1+AO468)","v":1},{"$f":"AO469*(1+AP468)","v":1},{"$f":"AP469*(1+AQ468)","v":1},{"$f":"AQ469*(1+AR468)","v":1},{"$f":"AR469*(1+AS468)","v":1},{"$f":"AS469*(1+AT468)","v":1},{"$f":"AT469*(1+AU468)","v":1},{"$f":"AU469*(1+AV468)","v":1},{"$f":"AV469*(1+AW468)","v":1},{"$f":"AW469*(1+AX468)","v":1},{"$f":"AX469*(1+AY468)","v":1},{"$f":"AY469*(1+AZ468)","v":1},{"$f":"AZ469*(1+BA468)","v":1},{"$f":"BA469*(1+BB468)","v":1},{"$f":"BB469*(1+BC468)","v":1},{"$f":"BC469*(1+BD468)","v":1},{"$f":"BD469*(1+BE468)","v":1},{"$f":"BE469*(1+BF468)","v":1},{"$f":"BF469*(1+BG468)","v":1},{"$f":"BG469*(1+BH468)","v":1},{"$f":"BH469*(1+BI468)","v":1},{"$f":"BI469*(1+BJ468)","v":1},{"$f":"BJ469*(1+BK468)","v":1},{"$f":"BK469*(1+BL468)","v":1},{"$f":"BL469*(1+BM468)","v":1},{"$f":"BM469*(1+BN468)","v":1},{"$f":"BN469*(1+BO468)","v":1},{"$f":"BO469*(1+BP468)","v":1},{"$f":"BP469*(1+BQ468)","v":1},{"$f":"BQ469*(1+BR468)","v":1},{"$f":"BR469*(1+BS468)","v":1},{"$f":"BS469*(1+BT468)","v":1}]
[null,null,null,"Discount rate for energy",null,"factor",null,"GWh",null,null,null,null,{"$f":"M456*M469","v":0},{"$f":"N456*N469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted generation",null,"PV kWh",null,{"$f":"SUM(M471:BT471)/(10^6)","v":0},null,null,null,null,{"$f":"M465*M470*M$413","v":0},{"$f":"N465*N470*N$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 use of system charge ",null,"p/kWh",null,{"$f":"IFERROR(-(H457*(10^5))/(H471*(10^6)),0)","v":0}]
[null,null,null,"Use of system income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IFERROR($H472*M465/(10^5)*M$413*M469,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR($H472*T465/(10^5)*T$413*T469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted use of system income",null,"PV £000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M474:BT474)","v":0},null,null,null,null,{"$f":"M473*M456","v":0},{"$f":"N473*N456","v":0},0,0,0,{"$f":"R473*R456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H474+H457)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Selected i/c charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX(INP_General!$F$645:$H$645,1,$I$5)","v":"Use of system"},{"$f":"MATCH(H477,lstICMethod,0)","v":2},null,null,null,{"$f":"CHOOSE($I477,M460,M473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$406:C478)+1","v":2},"INTER-COMPANY SALES SUMMARY"]
[]
[null,null,null,"b/f i/c income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M484-SUM(M481:M482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS484-SUM(AS481:AS482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M482:M482)*($G486/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS482:AS482)*($G486/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$579","v":0}]
[]
[null,null,null,"b/f i/c income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M491-SUM(M488:M489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS491-SUM(AS488:AS489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M489:M489)*($G493/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS489:AS489)*($G493/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$579","v":0}]
[]
[null,null,{"$f":"MAX(C$406:C494)+1","v":3},"INTER-COMPANY PURCHASES SUMMARY"]
[]
[null,null,null,"b/f i/c purchases payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Expense recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$27:M$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$27:N$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$27:O$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$27:P$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$27:Q$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$27:R$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$27:S$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$27:T$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$27:U$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$27:V$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$27:W$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$27:X$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$27:Y$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$27:Z$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$27:AA$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$27:AB$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$27:AC$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$27:AD$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$27:AE$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$27:AF$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$27:AG$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$27:AH$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$27:AI$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$27:AJ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$27:AK$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$27:AL$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$27:AM$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$27:AN$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$27:AO$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$27:AP$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$27:AQ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$27:AR$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$27:AS$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$27:AT$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$27:AU$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$27:AV$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$27:AW$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$27:AX$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$27:AY$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$27:AZ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$27:BA$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$27:BB$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$27:BC$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$27:BD$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$27:BE$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$27:BF$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$27:BG$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$27:BH$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$27:BI$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$27:BJ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$27:BK$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$27:BL$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$27:BM$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$27:BN$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$27:BO$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$27:BP$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$27:BQ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$27:BR$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$27:BS$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$27:BT$29,$I$5,1)","v":0}]
[null,null,null,"Cash paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M500-SUM(M497:M498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS500-SUM(AS497:AS498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c purchases payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M498:M498)*($G502/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS498:AS498)*($G502/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Expense recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$32:M$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$32:N$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$32:O$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$32:P$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$32:Q$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$32:R$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$32:S$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$32:T$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$32:U$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$32:V$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$32:W$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$32:X$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$32:Y$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$32:Z$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$32:AA$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$32:AB$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$32:AC$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$32:AD$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$32:AE$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$32:AF$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$32:AG$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$32:AH$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$32:AI$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$32:AJ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$32:AK$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$32:AL$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$32:AM$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$32:AN$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$32:AO$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$32:AP$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$32:AQ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$32:AR$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$32:AS$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$32:AT$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$32:AU$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$32:AV$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$32:AW$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$32:AX$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$32:AY$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$32:AZ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$32:BA$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$32:BB$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$32:BC$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$32:BD$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$32:BE$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$32:BF$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$32:BG$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$32:BH$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$32:BI$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$32:BJ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$32:BK$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$32:BL$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$32:BM$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$32:BN$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$32:BO$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$32:BP$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$32:BQ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$32:BR$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$32:BS$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$32:BT$34,$I$5,1)","v":0}]
[]
[null,null,null,"Final capex payment",null,"flag",null,null,null,null,null,null,{"$f":"1*(SUM(M522:$BT$522)=0)*(SUM($L518:L518)=0)","v":1},{"$f":"1*(SUM(N522:$BT$522)=0)*(SUM($L518:M518)=0)","v":0},{"$f":"1*(SUM(O522:$BT$522)=0)*(SUM($L518:N518)=0)","v":0},{"$f":"1*(SUM(P522:$BT$522)=0)*(SUM($L518:O518)=0)","v":0},{"$f":"1*(SUM(Q522:$BT$522)=0)*(SUM($L518:P518)=0)","v":0},{"$f":"1*(SUM(R522:$BT$522)=0)*(SUM($L518:Q518)=0)","v":0},{"$f":"1*(SUM(S522:$BT$522)=0)*(SUM($L518:R518)=0)","v":0},{"$f":"1*(SUM(T522:$BT$522)=0)*(SUM($L518:S518)=0)","v":0},{"$f":"1*(SUM(U522:$BT$522)=0)*(SUM($L518:T518)=0)","v":0},{"$f":"1*(SUM(V522:$BT$522)=0)*(SUM($L518:U518)=0)","v":0},{"$f":"1*(SUM(W522:$BT$522)=0)*(SUM($L518:V518)=0)","v":0},{"$f":"1*(SUM(X522:$BT$522)=0)*(SUM($L518:W518)=0)","v":0},{"$f":"1*(SUM(Y522:$BT$522)=0)*(SUM($L518:X518)=0)","v":0},{"$f":"1*(SUM(Z522:$BT$522)=0)*(SUM($L518:Y518)=0)","v":0},{"$f":"1*(SUM(AA522:$BT$522)=0)*(SUM($L518:Z518)=0)","v":0},{"$f":"1*(SUM(AB522:$BT$522)=0)*(SUM($L518:AA518)=0)","v":0},{"$f":"1*(SUM(AC522:$BT$522)=0)*(SUM($L518:AB518)=0)","v":0},{"$f":"1*(SUM(AD522:$BT$522)=0)*(SUM($L518:AC518)=0)","v":0},{"$f":"1*(SUM(AE522:$BT$522)=0)*(SUM($L518:AD518)=0)","v":0},{"$f":"1*(SUM(AF522:$BT$522)=0)*(SUM($L518:AE518)=0)","v":0},{"$f":"1*(SUM(AG522:$BT$522)=0)*(SUM($L518:AF518)=0)","v":0},{"$f":"1*(SUM(AH522:$BT$522)=0)*(SUM($L518:AG518)=0)","v":0},{"$f":"1*(SUM(AI522:$BT$522)=0)*(SUM($L518:AH518)=0)","v":0},{"$f":"1*(SUM(AJ522:$BT$522)=0)*(SUM($L518:AI518)=0)","v":0},{"$f":"1*(SUM(AK522:$BT$522)=0)*(SUM($L518:AJ518)=0)","v":0},{"$f":"1*(SUM(AL522:$BT$522)=0)*(SUM($L518:AK518)=0)","v":0},{"$f":"1*(SUM(AM522:$BT$522)=0)*(SUM($L518:AL518)=0)","v":0},{"$f":"1*(SUM(AN522:$BT$522)=0)*(SUM($L518:AM518)=0)","v":0},{"$f":"1*(SUM(AO522:$BT$522)=0)*(SUM($L518:AN518)=0)","v":0},{"$f":"1*(SUM(AP522:$BT$522)=0)*(SUM($L518:AO518)=0)","v":0},{"$f":"1*(SUM(AQ522:$BT$522)=0)*(SUM($L518:AP518)=0)","v":0},{"$f":"1*(SUM(AR522:$BT$522)=0)*(SUM($L518:AQ518)=0)","v":0},{"$f":"1*(SUM(AS522:$BT$522)=0)*(SUM($L518:AR518)=0)","v":0},{"$f":"1*(SUM(AT522:$BT$522)=0)*(SUM($L518:AS518)=0)","v":0},{"$f":"1*(SUM(AU522:$BT$522)=0)*(SUM($L518:AT518)=0)","v":0},{"$f":"1*(SUM(AV522:$BT$522)=0)*(SUM($L518:AU518)=0)","v":0},{"$f":"1*(SUM(AW522:$BT$522)=0)*(SUM($L518:AV518)=0)","v":0},{"$f":"1*(SUM(AX522:$BT$522)=0)*(SUM($L518:AW518)=0)","v":0},{"$f":"1*(SUM(AY522:$BT$522)=0)*(SUM($L518:AX518)=0)","v":0},{"$f":"1*(SUM(AZ522:$BT$522)=0)*(SUM($L518:AY518)=0)","v":0},{"$f":"1*(SUM(BA522:$BT$522)=0)*(SUM($L518:AZ518)=0)","v":0},{"$f":"1*(SUM(BB522:$BT$522)=0)*(SUM($L518:BA518)=0)","v":0},{"$f":"1*(SUM(BC522:$BT$522)=0)*(SUM($L518:BB518)=0)","v":0},{"$f":"1*(SUM(BD522:$BT$522)=0)*(SUM($L518:BC518)=0)","v":0},{"$f":"1*(SUM(BE522:$BT$522)=0)*(SUM($L518:BD518)=0)","v":0},{"$f":"1*(SUM(BF522:$BT$522)=0)*(SUM($L518:BE518)=0)","v":0},{"$f":"1*(SUM(BG522:$BT$522)=0)*(SUM($L518:BF518)=0)","v":0},{"$f":"1*(SUM(BH522:$BT$522)=0)*(SUM($L518:BG518)=0)","v":0},{"$f":"1*(SUM(BI522:$BT$522)=0)*(SUM($L518:BH518)=0)","v":0},{"$f":"1*(SUM(BJ522:$BT$522)=0)*(SUM($L518:BI518)=0)","v":0},{"$f":"1*(SUM(BK522:$BT$522)=0)*(SUM($L518:BJ518)=0)","v":0},{"$f":"1*(SUM(BL522:$BT$522)=0)*(SUM($L518:BK518)=0)","v":0},{"$f":"1*(SUM(BM522:$BT$522)=0)*(SUM($L518:BL518)=0)","v":0},{"$f":"1*(SUM(BN522:$BT$522)=0)*(SUM($L518:BM518)=0)","v":0},{"$f":"1*(SUM(BO522:$BT$522)=0)*(SUM($L518:BN518)=0)","v":0},{"$f":"1*(SUM(BP522:$BT$522)=0)*(SUM($L518:BO518)=0)","v":0},{"$f":"1*(SUM(BQ522:$BT$522)=0)*(SUM($L518:BP518)=0)","v":0},{"$f":"1*(SUM(BR522:$BT$522)=0)*(SUM($L518:BQ518)=0)","v":0},{"$f":"1*(SUM(BS522:$BT$522)=0)*(SUM($L518:BR518)=0)","v":0},{"$f":"1*(SUM(BT522:$BT$522)=0)*(SUM($L518:BS518)=0)","v":0}]
[null,null,null,"Interest rate assumed achievable",null,"%",{"$f":"INP_General!$F$247","v":0.01}]
[]
[null,null,null,"Annuity payment at assumed rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IFERROR(-PMT($G539,M523,M540-M543,0,1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-PMT($G539,AX523,AX540-AX543,0,1),0)","v":0},{"$f":"IFERROR(-PMT($G539,AY523,AY540-AY543,0,1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INP_General!$D$655","v":"Grant issuer"},{"$f":"E554","v":1},{"$f":"INP_General!$E$655","v":"investor"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J555,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E555&D555","v":"GRANT 1Grant issuer"}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},2,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E569,1)","v":0},{"$f":"G564","v":0},null,null,null,null,{"$f":"IF($H566=0,0,INDEX(M567:M568,$H566,1)*$I565)*(1+$G569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},3,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E578,1)","v":0},{"$f":"G573","v":0},null,null,null,null,{"$f":"IF($H575=0,0,INDEX(M576:M577,$H575,1)*$I574)*(1+$G578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$656","v":"Grant receiver"},4,{"$f":"INP_General!$E$656","v":"company"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J583,INP_General!$H$650:$H$724,0),1)","v":0},{"$f":"IF(G583<>0,MATCH(G583,lstOpCos,0),0)","v":0},{"$f":"H583=$I$5","v":false},{"$f":"SYS_Admin!$G$768&\" \"&E583&D583","v":"GRANT 4Grant receiver"}]
[null,null,null,{"$f":"INP_General!$D$659","v":"If profile:"},5,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"MATCH(J595,INP_General!$H$650:$H$724,0)","v":46},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E595&D595","v":"GRANT 5If profile:"},null,null,{"$f":"INDEX(INP_General!M$650:M$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!N$650:N$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!O$650:O$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!P$650:P$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Q$650:Q$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!R$650:R$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!S$650:S$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!T$650:T$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!U$650:U$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!V$650:V$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!W$650:W$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!X$650:X$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Y$650:Y$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Z$650:Z$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AA$650:AA$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AB$650:AB$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AC$650:AC$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AD$650:AD$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AE$650:AE$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AF$650:AF$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AG$650:AG$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AH$650:AH$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AI$650:AI$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AJ$650:AJ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AK$650:AK$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AL$650:AL$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AM$650:AM$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AN$650:AN$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AO$650:AO$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AP$650:AP$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AQ$650:AQ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AR$650:AR$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AS$650:AS$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AT$650:AT$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AU$650:AU$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AV$650:AV$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AW$650:AW$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AX$650:AX$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AY$650:AY$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AZ$650:AZ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BA$650:BA$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BB$650:BB$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BC$650:BC$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BD$650:BD$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BE$650:BE$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BF$650:BF$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BG$650:BG$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BH$650:BH$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BI$650:BI$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BJ$650:BJ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BK$650:BK$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BL$650:BL$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BM$650:BM$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BN$650:BN$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BO$650:BO$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BP$650:BP$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BQ$650:BQ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BR$650:BR$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BS$650:BS$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BT$650:BT$724,$G595,1)","v":0}]
[null,null,null,{"$f":"INP_General!$D$655","v":"Grant issuer"},{"$f":"E599","v":6},{"$f":"INP_General!$E$655","v":"investor"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J600,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E600&D600","v":"GRANT 6Grant issuer"}]
[null,null,null,{"$f":"INP_General!$D$658","v":"If bullet:"},7,{"$f":"INP_General!$E$658","v":"£000"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J612,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E612&D612","v":"GRANT 7If bullet:"},null,null,{"$f":"$G612*M608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},7,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E614,1)","v":0},{"$f":"G609","v":0},null,null,null,null,{"$f":"IF($H611=0,0,INDEX(M612:M613,$H611,1)*$I610)*(1+$G614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$658","v":"If bullet:"},8,{"$f":"INP_General!$E$658","v":"£000"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J621,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E621&D621","v":"GRANT 8If bullet:"},null,null,{"$f":"$G621*M617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},null,"£000",null,null,null,null,null,null,{"$f":"SUMIF($D$553:$D$624,$D628,M$553:M$624)","v":0},0,0,0,0,0,0,{"$f":"SUMIF($D$553:$D$624,$D628,T$553:T$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!D336","v":0},null,"£000",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!D347","v":0},null,"£000",null,null,null,null,null,null,{"$f":"SUMIF($H$553:$H$624,$D649,M$553:M$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$553:$H$624,$D649,AM$553:AM$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$553:$H$624,$D649,BC$553:BC$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$553:$H$624,$D649,BS$553:BS$624)","v":0},0]
[null,null,{"$f":"MAX(C$513:C654)+1","v":3},"LEASES - WORKINGS"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"MATCH(D663,lstType,0)","v":1}]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($E$659:$E$661,E663,1)","v":0},null,null,null,null,{"$f":"M23*$H671*M665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS23*$H671*AS665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash receivable from lessor to lessee",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($F$659:$F$661,E663,1)","v":0},null,null,null,null,{"$f":"(1+$H672)*M671","v":0},0,0,{"$f":"(1+$H672)*P671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessor leased asset value",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H681:H684))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M680:M684)","v":0},{"$f":"SUM(N680:N684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ680:AZ684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"c/f lessee finance lease obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H692:H694))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M691:M694)","v":0},{"$f":"SUM(N691:N694)","v":0},{"$f":"SUM(O691:O694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$795","v":"Sale of assets to lessor"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M706:BT706)","v":0},{"$f":"D670&D706","v":"RealSale of assets to lessor"},null,null,null,{"$f":"M672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H714:H715))>dcTolerance)*1","v":0},null,null,{"$f":"M714*$G719/M$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$792","v":"Adjustment of b/f balance of leased assets"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M723:BT723)","v":0},{"$f":"D670&D723","v":"RealAdjustment of b/f balance of leased assets"},null,null,null,{"$f":"-(M23*$H671*M665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS23*$H671*AS665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening balance adjustment",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-(M29*$H671*M665)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS29*$H671*AS665)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"D670&D732","v":"RealReal Capex Liability recognised (BS)"},null,null,null,{"$f":"-(M30*$H671*M666)*$H673","v":0},0,0,{"$f":"-(P30*$H671*P666)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS30*$H671*AS666)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash receivable from lessor to lessee",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($F$659:$F$661,E663,1)","v":0},null,null,null,null,{"$f":"(1+$H744)*M743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Calculated annuity",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($K$659:$K$661,E663,1)","v":0},null,null,null,null,{"$f":"IFERROR(-PMT($H749,M668,M746,-$I747*M748)*(M746<>0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$787","v":"Finance lease payments"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M766:BT766)","v":0},{"$f":"D742&D766&I762","v":"NominalFinance lease paymentsFALSE"},null,null,null,{"$f":"M750","v":0},{"$f":"N750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payable days",null,"days",{"$f":"INP_General!$F$570","v":0}]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$578","v":0}]
[]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease period",null,"flag",{"$f":"INDEX($H$659:$H$661,E814,1)","v":0},null,null,null,null,null,{"$f":"SUM($M816:M816)*(SUM($L817:L817)<$G817)","v":0},{"$f":"SUM($M816:N816)*(SUM($L817:M817)<$G817)","v":0},{"$f":"SUM($M816:O816)*(SUM($L817:N817)<$G817)","v":0},{"$f":"SUM($M816:P816)*(SUM($L817:O817)<$G817)","v":0},{"$f":"SUM($M816:Q816)*(SUM($L817:P817)<$G817)","v":0},{"$f":"SUM($M816:R816)*(SUM($L817:Q817)<$G817)","v":0},{"$f":"SUM($M816:S816)*(SUM($L817:R817)<$G817)","v":0},{"$f":"SUM($M816:T816)*(SUM($L817:S817)<$G817)","v":0},{"$f":"SUM($M816:U816)*(SUM($L817:T817)<$G817)","v":0},{"$f":"SUM($M816:V816)*(SUM($L817:U817)<$G817)","v":0},{"$f":"SUM($M816:W816)*(SUM($L817:V817)<$G817)","v":0},{"$f":"SUM($M816:X816)*(SUM($L817:W817)<$G817)","v":0},{"$f":"SUM($M816:Y816)*(SUM($L817:X817)<$G817)","v":0},{"$f":"SUM($M816:Z816)*(SUM($L817:Y817)<$G817)","v":0},{"$f":"SUM($M816:AA816)*(SUM($L817:Z817)<$G817)","v":0},{"$f":"SUM($M816:AB816)*(SUM($L817:AA817)<$G817)","v":0},{"$f":"SUM($M816:AC816)*(SUM($L817:AB817)<$G817)","v":0},{"$f":"SUM($M816:AD816)*(SUM($L817:AC817)<$G817)","v":0},{"$f":"SUM($M816:AE816)*(SUM($L817:AD817)<$G817)","v":0},{"$f":"SUM($M816:AF816)*(SUM($L817:AE817)<$G817)","v":0},{"$f":"SUM($M816:AG816)*(SUM($L817:AF817)<$G817)","v":0},{"$f":"SUM($M816:AH816)*(SUM($L817:AG817)<$G817)","v":0},{"$f":"SUM($M816:AI816)*(SUM($L817:AH817)<$G817)","v":0},{"$f":"SUM($M816:AJ816)*(SUM($L817:AI817)<$G817)","v":0},{"$f":"SUM($M816:AK816)*(SUM($L817:AJ817)<$G817)","v":0},{"$f":"SUM($M816:AL816)*(SUM($L817:AK817)<$G817)","v":0},{"$f":"SUM($M816:AM816)*(SUM($L817:AL817)<$G817)","v":0},{"$f":"SUM($M816:AN816)*(SUM($L817:AM817)<$G817)","v":0},{"$f":"SUM($M816:AO816)*(SUM($L817:AN817)<$G817)","v":0},{"$f":"SUM($M816:AP816)*(SUM($L817:AO817)<$G817)","v":0},{"$f":"SUM($M816:AQ816)*(SUM($L817:AP817)<$G817)","v":0},{"$f":"SUM($M816:AR816)*(SUM($L817:AQ817)<$G817)","v":0},{"$f":"SUM($M816:AS816)*(SUM($L817:AR817)<$G817)","v":0},{"$f":"SUM($M816:AT816)*(SUM($L817:AS817)<$G817)","v":0},{"$f":"SUM($M816:AU816)*(SUM($L817:AT817)<$G817)","v":0},{"$f":"SUM($M816:AV816)*(SUM($L817:AU817)<$G817)","v":0},{"$f":"SUM($M816:AW816)*(SUM($L817:AV817)<$G817)","v":0},{"$f":"SUM($M816:AX816)*(SUM($L817:AW817)<$G817)","v":0},{"$f":"SUM($M816:AY816)*(SUM($L817:AX817)<$G817)","v":0},{"$f":"SUM($M816:AZ816)*(SUM($L817:AY817)<$G817)","v":0},{"$f":"SUM($M816:BA816)*(SUM($L817:AZ817)<$G817)","v":0},{"$f":"SUM($M816:BB816)*(SUM($L817:BA817)<$G817)","v":0},{"$f":"SUM($M816:BC816)*(SUM($L817:BB817)<$G817)","v":0},{"$f":"SUM($M816:BD816)*(SUM($L817:BC817)<$G817)","v":0},{"$f":"SUM($M816:BE816)*(SUM($L817:BD817)<$G817)","v":0},{"$f":"SUM($M816:BF816)*(SUM($L817:BE817)<$G817)","v":0},{"$f":"SUM($M816:BG816)*(SUM($L817:BF817)<$G817)","v":0},{"$f":"SUM($M816:BH816)*(SUM($L817:BG817)<$G817)","v":0},{"$f":"SUM($M816:BI816)*(SUM($L817:BH817)<$G817)","v":0},{"$f":"SUM($M816:BJ816)*(SUM($L817:BI817)<$G817)","v":0},{"$f":"SUM($M816:BK816)*(SUM($L817:BJ817)<$G817)","v":0},{"$f":"SUM($M816:BL816)*(SUM($L817:BK817)<$G817)","v":0},{"$f":"SUM($M816:BM816)*(SUM($L817:BL817)<$G817)","v":0},{"$f":"SUM($M816:BN816)*(SUM($L817:BM817)<$G817)","v":0},{"$f":"SUM($M816:BO816)*(SUM($L817:BN817)<$G817)","v":0},{"$f":"SUM($M816:BP816)*(SUM($L817:BO817)<$G817)","v":0},{"$f":"SUM($M816:BQ816)*(SUM($L817:BP817)<$G817)","v":0},{"$f":"SUM($M816:BR816)*(SUM($L817:BQ817)<$G817)","v":0},{"$f":"SUM($M816:BS816)*(SUM($L817:BR817)<$G817)","v":0},{"$f":"SUM($M816:BT816)*(SUM($L817:BS817)<$G817)","v":0}]
[null,null,null,"Sale value of assets back to lessee",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($L$659:$L$661,E814,1)","v":0},{"$f":"SUM(M826:BT826)","v":0},null,null,null,{"$f":"M82*$H822*M818*(1+$H826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS82*$H822*AS818*(1+$H826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments received (annuity from lessee)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M834:BT834)","v":0},null,null,null,null,{"$f":"-M829","v":0},{"$f":"-N829","v":0},{"$f":"-O829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Present value of future lease payments",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"PV($H828,M819,M829,,0)*M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M851:BT851)","v":0},{"$f":"D821&D851&I848","v":"RealOperating lease charge paidFALSE"},null,null,null,{"$f":"M852-SUM(M849:M850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS852-SUM(AS849:AS850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payable days",null,"days",{"$f":"INP_General!$F$571","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M877:BT877)","v":0},{"$f":"D821&D877","v":"RealReal Final write off (P&L)"},null,null,null,{"$f":"-(M81*$H822*M817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS81*$H822*AS817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"D821&D884","v":"RealReal Capex Cash Paid (CF)"},null,null,null,{"$f":"-(M86*$H822*M817)*$H824+M881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS86*$H822*AS817)*$H824+AS881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($E$659:$E$661,E814,1)","v":0},null,null,null,null,{"$f":"M90*$H894*M816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS90*$H894*AS816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sale value of assets back to lessee",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($L$659:$L$661,E814,1)","v":0},{"$f":"SUM(M898:BT898)","v":0},null,null,null,{"$f":"M94*$H894*M818*(1+$H898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS94*$H894*AS818*(1+$H898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Present value of future lease payments",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"PV($H900,M819,M901,,0)*M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$599","v":"Operating lease"},null,null,null,null,{"$f":"D920=INDEX($I$659:$I$661,E814,1)","v":false}]
[null,null,null,{"$f":"SYS_Admin!$G$795","v":"Sale of assets to lessor"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M929:BT929)","v":0},{"$f":"D893&D929","v":"NominalSale of assets to lessor"},null,null,null,{"$f":"M895","v":0},{"$f":"N895","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Y895","v":0},{"$f":"Z895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$790","v":"Purchase back of leased assets"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M937:BT937)","v":0},{"$f":"D893&D937","v":"NominalPurchase back of leased assets"},null,null,null,{"$f":"-M898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M954:M956)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Terminal value already included?",null,"Flag",null,null,null,null,null,null,{"$f":"(SUM($L976:L976)=0)*1*M968","v":0},{"$f":"(SUM($L976:M976)=0)*1*N968","v":0},{"$f":"(SUM($L976:N976)=0)*1*O968","v":0},{"$f":"(SUM($L976:O976)=0)*1*P968","v":0},{"$f":"(SUM($L976:P976)=0)*1*Q968","v":0},{"$f":"(SUM($L976:Q976)=0)*1*R968","v":0},{"$f":"(SUM($L976:R976)=0)*1*S968","v":0},{"$f":"(SUM($L976:S976)=0)*1*T968","v":0},{"$f":"(SUM($L976:T976)=0)*1*U968","v":0},{"$f":"(SUM($L976:U976)=0)*1*V968","v":0},{"$f":"(SUM($L976:V976)=0)*1*W968","v":0},{"$f":"(SUM($L976:W976)=0)*1*X968","v":0},{"$f":"(SUM($L976:X976)=0)*1*Y968","v":0},{"$f":"(SUM($L976:Y976)=0)*1*Z968","v":0},{"$f":"(SUM($L976:Z976)=0)*1*AA968","v":0},{"$f":"(SUM($L976:AA976)=0)*1*AB968","v":0},{"$f":"(SUM($L976:AB976)=0)*1*AC968","v":0},{"$f":"(SUM($L976:AC976)=0)*1*AD968","v":0},{"$f":"(SUM($L976:AD976)=0)*1*AE968","v":0},{"$f":"(SUM($L976:AE976)=0)*1*AF968","v":0},{"$f":"(SUM($L976:AF976)=0)*1*AG968","v":0},{"$f":"(SUM($L976:AG976)=0)*1*AH968","v":0},{"$f":"(SUM($L976:AH976)=0)*1*AI968","v":0},{"$f":"(SUM($L976:AI976)=0)*1*AJ968","v":0},{"$f":"(SUM($L976:AJ976)=0)*1*AK968","v":0},{"$f":"(SUM($L976:AK976)=0)*1*AL968","v":0},{"$f":"(SUM($L976:AL976)=0)*1*AM968","v":0},{"$f":"(SUM($L976:AM976)=0)*1*AN968","v":0},{"$f":"(SUM($L976:AN976)=0)*1*AO968","v":0},{"$f":"(SUM($L976:AO976)=0)*1*AP968","v":0},{"$f":"(SUM($L976:AP976)=0)*1*AQ968","v":0},{"$f":"(SUM($L976:AQ976)=0)*1*AR968","v":0},{"$f":"(SUM($L976:AR976)=0)*1*AS968","v":0},{"$f":"(SUM($L976:AS976)=0)*1*AT968","v":0},{"$f":"(SUM($L976:AT976)=0)*1*AU968","v":0},{"$f":"(SUM($L976:AU976)=0)*1*AV968","v":0},{"$f":"(SUM($L976:AV976)=0)*1*AW968","v":0},{"$f":"(SUM($L976:AW976)=0)*1*AX968","v":0},{"$f":"(SUM($L976:AX976)=0)*1*AY968","v":0},{"$f":"(SUM($L976:AY976)=0)*1*AZ968","v":0},{"$f":"(SUM($L976:AZ976)=0)*1*BA968","v":0},{"$f":"(SUM($L976:BA976)=0)*1*BB968","v":0},{"$f":"(SUM($L976:BB976)=0)*1*BC968","v":0},{"$f":"(SUM($L976:BC976)=0)*1*BD968","v":0},{"$f":"(SUM($L976:BD976)=0)*1*BE968","v":0},{"$f":"(SUM($L976:BE976)=0)*1*BF968","v":0},{"$f":"(SUM($L976:BF976)=0)*1*BG968","v":0},{"$f":"(SUM($L976:BG976)=0)*1*BH968","v":0},{"$f":"(SUM($L976:BH976)=0)*1*BI968","v":0},{"$f":"(SUM($L976:BI976)=0)*1*BJ968","v":0},{"$f":"(SUM($L976:BJ976)=0)*1*BK968","v":0},{"$f":"(SUM($L976:BK976)=0)*1*BL968","v":0},{"$f":"(SUM($L976:BL976)=0)*1*BM968","v":0},{"$f":"(SUM($L976:BM976)=0)*1*BN968","v":0},{"$f":"(SUM($L976:BN976)=0)*1*BO968","v":0},{"$f":"(SUM($L976:BO976)=0)*1*BP968","v":0},{"$f":"(SUM($L976:BP976)=0)*1*BQ968","v":0},{"$f":"(SUM($L976:BQ976)=0)*1*BR968","v":0},{"$f":"(SUM($L976:BR976)=0)*1*BS968","v":0},{"$f":"(SUM($L976:BS976)=0)*1*BT968","v":0}]
[null,null,null,"Combined annuity charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M979:M979)*M968","v":0},{"$f":"SUM($M979:N979)*N968","v":0},{"$f":"SUM($M979:O979)*O968","v":0},{"$f":"SUM($M979:P979)*P968","v":0},{"$f":"SUM($M979:Q979)*Q968","v":0},{"$f":"SUM($M979:R979)*R968","v":0},{"$f":"SUM($M979:S979)*S968","v":0},{"$f":"SUM($M979:T979)*T968","v":0},{"$f":"SUM($M979:U979)*U968","v":0},{"$f":"SUM($M979:V979)*V968","v":0},{"$f":"SUM($M979:W979)*W968","v":0},{"$f":"SUM($M979:X979)*X968","v":0},{"$f":"SUM($M979:Y979)*Y968","v":0},{"$f":"SUM($M979:Z979)*Z968","v":0},{"$f":"SUM($M979:AA979)*AA968","v":0},{"$f":"SUM($M979:AB979)*AB968","v":0},{"$f":"SUM($M979:AC979)*AC968","v":0},{"$f":"SUM($M979:AD979)*AD968","v":0},{"$f":"SUM($M979:AE979)*AE968","v":0},{"$f":"SUM($M979:AF979)*AF968","v":0},{"$f":"SUM($M979:AG979)*AG968","v":0},{"$f":"SUM($M979:AH979)*AH968","v":0},{"$f":"SUM($M979:AI979)*AI968","v":0},{"$f":"SUM($M979:AJ979)*AJ968","v":0},{"$f":"SUM($M979:AK979)*AK968","v":0},{"$f":"SUM($M979:AL979)*AL968","v":0},{"$f":"SUM($M979:AM979)*AM968","v":0},{"$f":"SUM($M979:AN979)*AN968","v":0},{"$f":"SUM($M979:AO979)*AO968","v":0},{"$f":"SUM($M979:AP979)*AP968","v":0},{"$f":"SUM($M979:AQ979)*AQ968","v":0},{"$f":"SUM($M979:AR979)*AR968","v":0},{"$f":"SUM($M979:AS979)*AS968","v":0},{"$f":"SUM($M979:AT979)*AT968","v":0},{"$f":"SUM($M979:AU979)*AU968","v":0},{"$f":"SUM($M979:AV979)*AV968","v":0},{"$f":"SUM($M979:AW979)*AW968","v":0},{"$f":"SUM($M979:AX979)*AX968","v":0},{"$f":"SUM($M979:AY979)*AY968","v":0},{"$f":"SUM($M979:AZ979)*AZ968","v":0},{"$f":"SUM($M979:BA979)*BA968","v":0},{"$f":"SUM($M979:BB979)*BB968","v":0},{"$f":"SUM($M979:BC979)*BC968","v":0},{"$f":"SUM($M979:BD979)*BD968","v":0},{"$f":"SUM($M979:BE979)*BE968","v":0},{"$f":"SUM($M979:BF979)*BF968","v":0},{"$f":"SUM($M979:BG979)*BG968","v":0},{"$f":"SUM($M979:BH979)*BH968","v":0},{"$f":"SUM($M979:BI979)*BI968","v":0},{"$f":"SUM($M979:BJ979)*BJ968","v":0},{"$f":"SUM($M979:BK979)*BK968","v":0},{"$f":"SUM($M979:BL979)*BL968","v":0},{"$f":"SUM($M979:BM979)*BM968","v":0},{"$f":"SUM($M979:BN979)*BN968","v":0},{"$f":"SUM($M979:BO979)*BO968","v":0},{"$f":"SUM($M979:BP979)*BP968","v":0},{"$f":"SUM($M979:BQ979)*BQ968","v":0},{"$f":"SUM($M979:BR979)*BR968","v":0},{"$f":"SUM($M979:BS979)*BS968","v":0},{"$f":"SUM($M979:BT979)*BT968","v":0}]
[]
[null,null,null,"c/f lessee finance lease obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H994:H996))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M993:M996)","v":0},{"$f":"SUM(N993:N996)","v":0},{"$f":"SUM(O993:O996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M1002:BT1002)","v":0},{"$f":"D972&D1002&I999","v":"RealOperating lease charge paidFALSE"},null,null,null,{"$f":"M1003-SUM(M1000:M1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1003-SUM(AS1000:AS1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H1008:H1009))>dcTolerance)*1","v":0},null,null,{"$f":"M1008*($G1013/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($E$659:$E$661,E965,1)","v":0},null,null,null,null,{"$f":"M131*$H1045*M967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS131*$H1045*AS967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lessor value of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1046:M1047)","v":0},{"$f":"SUM(N1046:N1047)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessor leased asset value",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1055:H1058))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1054:M1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC1054:AC1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee finance lease obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$788","v":"Operating lease charge"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M1073:BT1073)","v":0},{"$f":"D1044&D1073&I1071","v":"NominalOperating lease chargeFALSE"},null,null,null,{"$f":"-M1068","v":0},{"$f":"-N1068","v":0},{"$f":"-O1068","v":0},{"$f":"-P1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee sale income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1080:H1081))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1079:M1080)*($G1085/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1080*($G1085/Y$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1088:H1089))>dcTolerance)*1","v":0},null,null,{"$f":"M1088*$G1093/M$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance adjustment",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-(M137*$H1045*M967)*$H1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS137*$H1045*AS967)*$H1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1105:M1107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"b/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"1*(ABS(SUM(K1140:K1141))>dcTolerance)","v":0},null,null,{"$f":"SUM(M1139:M1141)","v":0},{"$f":"SUM(N1139:N1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1149","v":"RealReal Additions recognised (BS)"},null,{"$f":"SUM(M1149:BT1149)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1151","v":"RealReal Final write off (P&L)"},null,{"$f":"SUM(M1151:BT1151)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$799","v":"Finance lease depreciation"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1163","v":"RealFinance lease depreciation"},null,{"$f":"SUM(M1163:BT1163)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee finance lease obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1177&SYS_Admin!$D$82","v":"NominalOperating lease charge paidTRUE"},null,{"$f":"SUM(M1177:BT1177)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$794","v":"Profit/(Loss) on sale of assets to be leased"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1185","v":"NominalProfit/(Loss) on sale of assets to be leased"},null,null,null,{"$f":"SUMIF($I$663:$I$1115,$I1185,M$663:M$1115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1199","v":"NominalReal Final write off (P&L)"},null,{"$f":"SUM(M1199:BT1199)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$798","v":"Finance lease addition"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1210","v":"NominalFinance lease addition"},null,{"$f":"SUM(M1210:BT1210)","v":0},null,{"$f":"SUMIF($I$663:$I$1115,$I1210,M$663:M$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,W$663:W$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,AG$663:AG$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,AQ$663:AQ$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,BA$663:BA$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,BK$663:BK$1115)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inter-company income","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,null,{"$f":"M482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net cash flows including project P&L","£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,null,{"$f":"M1229+M1235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1229+AS1235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D1239&D1244","v":"LOAN 1Loan tenor"},{"$f":"MATCH(F1244,INP_General!$H$745:$H$941,0)","v":4},{"$f":"INDEX(INP_General!$F$745:$F$941,G1244,1)","v":0},null,null,null,null,{"$f":"SUM($M1243:M1243)*(SUM($L1244:L1244)<$H1244)*PRODUCT(M1266:M1267)","v":0},{"$f":"SUM($M1243:N1243)*(SUM($L1244:M1244)<$H1244)*PRODUCT(N1266:N1267)","v":0},{"$f":"SUM($M1243:O1243)*(SUM($L1244:N1244)<$H1244)*PRODUCT(O1266:O1267)","v":0},{"$f":"SUM($M1243:P1243)*(SUM($L1244:O1244)<$H1244)*PRODUCT(P1266:P1267)","v":0},{"$f":"SUM($M1243:Q1243)*(SUM($L1244:P1244)<$H1244)*PRODUCT(Q1266:Q1267)","v":0},{"$f":"SUM($M1243:R1243)*(SUM($L1244:Q1244)<$H1244)*PRODUCT(R1266:R1267)","v":0},{"$f":"SUM($M1243:S1243)*(SUM($L1244:R1244)<$H1244)*PRODUCT(S1266:S1267)","v":0},{"$f":"SUM($M1243:T1243)*(SUM($L1244:S1244)<$H1244)*PRODUCT(T1266:T1267)","v":0},{"$f":"SUM($M1243:U1243)*(SUM($L1244:T1244)<$H1244)*PRODUCT(U1266:U1267)","v":0},{"$f":"SUM($M1243:V1243)*(SUM($L1244:U1244)<$H1244)*PRODUCT(V1266:V1267)","v":0},{"$f":"SUM($M1243:W1243)*(SUM($L1244:V1244)<$H1244)*PRODUCT(W1266:W1267)","v":0},{"$f":"SUM($M1243:X1243)*(SUM($L1244:W1244)<$H1244)*PRODUCT(X1266:X1267)","v":0},{"$f":"SUM($M1243:Y1243)*(SUM($L1244:X1244)<$H1244)*PRODUCT(Y1266:Y1267)","v":0},{"$f":"SUM($M1243:Z1243)*(SUM($L1244:Y1244)<$H1244)*PRODUCT(Z1266:Z1267)","v":0},{"$f":"SUM($M1243:AA1243)*(SUM($L1244:Z1244)<$H1244)*PRODUCT(AA1266:AA1267)","v":0},{"$f":"SUM($M1243:AB1243)*(SUM($L1244:AA1244)<$H1244)*PRODUCT(AB1266:AB1267)","v":0},{"$f":"SUM($M1243:AC1243)*(SUM($L1244:AB1244)<$H1244)*PRODUCT(AC1266:AC1267)","v":0},{"$f":"SUM($M1243:AD1243)*(SUM($L1244:AC1244)<$H1244)*PRODUCT(AD1266:AD1267)","v":0},{"$f":"SUM($M1243:AE1243)*(SUM($L1244:AD1244)<$H1244)*PRODUCT(AE1266:AE1267)","v":0},{"$f":"SUM($M1243:AF1243)*(SUM($L1244:AE1244)<$H1244)*PRODUCT(AF1266:AF1267)","v":0},{"$f":"SUM($M1243:AG1243)*(SUM($L1244:AF1244)<$H1244)*PRODUCT(AG1266:AG1267)","v":0},{"$f":"SUM($M1243:AH1243)*(SUM($L1244:AG1244)<$H1244)*PRODUCT(AH1266:AH1267)","v":0},{"$f":"SUM($M1243:AI1243)*(SUM($L1244:AH1244)<$H1244)*PRODUCT(AI1266:AI1267)","v":0},{"$f":"SUM($M1243:AJ1243)*(SUM($L1244:AI1244)<$H1244)*PRODUCT(AJ1266:AJ1267)","v":0},{"$f":"SUM($M1243:AK1243)*(SUM($L1244:AJ1244)<$H1244)*PRODUCT(AK1266:AK1267)","v":0},{"$f":"SUM($M1243:AL1243)*(SUM($L1244:AK1244)<$H1244)*PRODUCT(AL1266:AL1267)","v":0},{"$f":"SUM($M1243:AM1243)*(SUM($L1244:AL1244)<$H1244)*PRODUCT(AM1266:AM1267)","v":0},{"$f":"SUM($M1243:AN1243)*(SUM($L1244:AM1244)<$H1244)*PRODUCT(AN1266:AN1267)","v":0},{"$f":"SUM($M1243:AO1243)*(SUM($L1244:AN1244)<$H1244)*PRODUCT(AO1266:AO1267)","v":0},{"$f":"SUM($M1243:AP1243)*(SUM($L1244:AO1244)<$H1244)*PRODUCT(AP1266:AP1267)","v":0},{"$f":"SUM($M1243:AQ1243)*(SUM($L1244:AP1244)<$H1244)*PRODUCT(AQ1266:AQ1267)","v":0},{"$f":"SUM($M1243:AR1243)*(SUM($L1244:AQ1244)<$H1244)*PRODUCT(AR1266:AR1267)","v":0},{"$f":"SUM($M1243:AS1243)*(SUM($L1244:AR1244)<$H1244)*PRODUCT(AS1266:AS1267)","v":0},{"$f":"SUM($M1243:AT1243)*(SUM($L1244:AS1244)<$H1244)*PRODUCT(AT1266:AT1267)","v":0},{"$f":"SUM($M1243:AU1243)*(SUM($L1244:AT1244)<$H1244)*PRODUCT(AU1266:AU1267)","v":0},{"$f":"SUM($M1243:AV1243)*(SUM($L1244:AU1244)<$H1244)*PRODUCT(AV1266:AV1267)","v":0},{"$f":"SUM($M1243:AW1243)*(SUM($L1244:AV1244)<$H1244)*PRODUCT(AW1266:AW1267)","v":0},{"$f":"SUM($M1243:AX1243)*(SUM($L1244:AW1244)<$H1244)*PRODUCT(AX1266:AX1267)","v":0},{"$f":"SUM($M1243:AY1243)*(SUM($L1244:AX1244)<$H1244)*PRODUCT(AY1266:AY1267)","v":0},{"$f":"SUM($M1243:AZ1243)*(SUM($L1244:AY1244)<$H1244)*PRODUCT(AZ1266:AZ1267)","v":0},{"$f":"SUM($M1243:BA1243)*(SUM($L1244:AZ1244)<$H1244)*PRODUCT(BA1266:BA1267)","v":0},{"$f":"SUM($M1243:BB1243)*(SUM($L1244:BA1244)<$H1244)*PRODUCT(BB1266:BB1267)","v":0},{"$f":"SUM($M1243:BC1243)*(SUM($L1244:BB1244)<$H1244)*PRODUCT(BC1266:BC1267)","v":0},{"$f":"SUM($M1243:BD1243)*(SUM($L1244:BC1244)<$H1244)*PRODUCT(BD1266:BD1267)","v":0},{"$f":"SUM($M1243:BE1243)*(SUM($L1244:BD1244)<$H1244)*PRODUCT(BE1266:BE1267)","v":0},{"$f":"SUM($M1243:BF1243)*(SUM($L1244:BE1244)<$H1244)*PRODUCT(BF1266:BF1267)","v":0},{"$f":"SUM($M1243:BG1243)*(SUM($L1244:BF1244)<$H1244)*PRODUCT(BG1266:BG1267)","v":0},{"$f":"SUM($M1243:BH1243)*(SUM($L1244:BG1244)<$H1244)*PRODUCT(BH1266:BH1267)","v":0},{"$f":"SUM($M1243:BI1243)*(SUM($L1244:BH1244)<$H1244)*PRODUCT(BI1266:BI1267)","v":0},{"$f":"SUM($M1243:BJ1243)*(SUM($L1244:BI1244)<$H1244)*PRODUCT(BJ1266:BJ1267)","v":0},{"$f":"SUM($M1243:BK1243)*(SUM($L1244:BJ1244)<$H1244)*PRODUCT(BK1266:BK1267)","v":0},{"$f":"SUM($M1243:BL1243)*(SUM($L1244:BK1244)<$H1244)*PRODUCT(BL1266:BL1267)","v":0},{"$f":"SUM($M1243:BM1243)*(SUM($L1244:BL1244)<$H1244)*PRODUCT(BM1266:BM1267)","v":0},{"$f":"SUM($M1243:BN1243)*(SUM($L1244:BM1244)<$H1244)*PRODUCT(BN1266:BN1267)","v":0},{"$f":"SUM($M1243:BO1243)*(SUM($L1244:BN1244)<$H1244)*PRODUCT(BO1266:BO1267)","v":0},{"$f":"SUM($M1243:BP1243)*(SUM($L1244:BO1244)<$H1244)*PRODUCT(BP1266:BP1267)","v":0},{"$f":"SUM($M1243:BQ1243)*(SUM($L1244:BP1244)<$H1244)*PRODUCT(BQ1266:BQ1267)","v":0},{"$f":"SUM($M1243:BR1243)*(SUM($L1244:BQ1244)<$H1244)*PRODUCT(BR1266:BR1267)","v":0},{"$f":"SUM($M1243:BS1243)*(SUM($L1244:BR1244)<$H1244)*PRODUCT(BS1266:BS1267)","v":0},{"$f":"SUM($M1243:BT1243)*(SUM($L1244:BS1244)<$H1244)*PRODUCT(BT1266:BT1267)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1239&D1253","v":"LOAN 1If variable: floating rate peg"},{"$f":"MATCH(F1253,INP_General!$H$745:$H$941,0)","v":13},{"$f":"INDEX(INP_General!$F$745:$F$941,G1253,1)","v":0},{"$f":"IFERROR(MATCH(H1253,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1253=0,0,INDEX(INP_General!M$728:M$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!N$728:N$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!O$728:O$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!P$728:P$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Q$728:Q$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!R$728:R$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!S$728:S$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!T$728:T$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!U$728:U$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!V$728:V$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!W$728:W$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!X$728:X$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Y$728:Y$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Z$728:Z$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AA$728:AA$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AB$728:AB$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AC$728:AC$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AD$728:AD$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AE$728:AE$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AF$728:AF$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AG$728:AG$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AH$728:AH$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AI$728:AI$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AK$728:AK$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AL$728:AL$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AM$728:AM$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AN$728:AN$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AO$728:AO$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AP$728:AP$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AR$728:AR$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AS$728:AS$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AT$728:AT$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AU$728:AU$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AV$728:AV$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AW$728:AW$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AX$728:AX$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AY$728:AY$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BA$728:BA$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BB$728:BB$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BC$728:BC$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BD$728:BD$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BE$728:BE$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BF$728:BF$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BG$728:BG$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BH$728:BH$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BI$728:BI$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BK$728:BK$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BL$728:BL$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BM$728:BM$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BN$728:BN$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BO$728:BO$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BP$728:BP$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BR$728:BR$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BS$728:BS$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BT$728:BT$732,$I1253,1))","v":0}]
[null,null,null,{"$f":"INP_General!D$762","v":"If target cover - in period DSCR ratio"},{"$f":"INP_General!E$762","v":"ratio"},{"$f":"D1239&D1258","v":"LOAN 1If target cover - in period DSCR ratio"},{"$f":"MATCH(F1258,INP_General!$H$745:$H$941,0)","v":18},{"$f":"INDEX(INP_General!$F$745:$F$941,G1258,1)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1241&\": \"&D1270","v":"0: Principal drawdown"},null,{"$f":"H1248","v":0},{"$f":"IFERROR(MATCH(H1270,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1270:BT1270)","v":0},null,{"$f":"IF($I1270=0,0,CHOOSE($I1270,$H1249*M1243,M1250)*($I1242=$I$5)*(1+$H1264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1270=0,0,CHOOSE($I1270,$H1249*AS1243,AS1250)*($I1242=$I$5)*(1+$H1264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$817","v":"Fees wrapped into debt"},"£000",{"$f":"H1241&\": \"&D1272","v":"0: Fees wrapped into debt"},null,null,null,null,{"$f":"SUM(M1272:BT1272)","v":0},null,{"$f":"M1278","v":0},{"$f":"N1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees payable (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M1277-M1278","v":0},{"$f":"N1277-N1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f fees capitalised","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1283:M1285)","v":0},{"$f":"SUM(N1283:N1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest payment period","Flag",null,null,null,null,null,null,null,{"$f":"SUM($M1261:M1261)*(M1244>0)","v":0},{"$f":"SUM($M1261:N1261)*(N1244>0)","v":0},{"$f":"SUM($M1261:O1261)*(O1244>0)","v":0},{"$f":"SUM($M1261:P1261)*(P1244>0)","v":0},{"$f":"SUM($M1261:Q1261)*(Q1244>0)","v":0},{"$f":"SUM($M1261:R1261)*(R1244>0)","v":0},{"$f":"SUM($M1261:S1261)*(S1244>0)","v":0},{"$f":"SUM($M1261:T1261)*(T1244>0)","v":0},{"$f":"SUM($M1261:U1261)*(U1244>0)","v":0},{"$f":"SUM($M1261:V1261)*(V1244>0)","v":0},{"$f":"SUM($M1261:W1261)*(W1244>0)","v":0},{"$f":"SUM($M1261:X1261)*(X1244>0)","v":0},{"$f":"SUM($M1261:Y1261)*(Y1244>0)","v":0},{"$f":"SUM($M1261:Z1261)*(Z1244>0)","v":0},{"$f":"SUM($M1261:AA1261)*(AA1244>0)","v":0},{"$f":"SUM($M1261:AB1261)*(AB1244>0)","v":0},{"$f":"SUM($M1261:AC1261)*(AC1244>0)","v":0},{"$f":"SUM($M1261:AD1261)*(AD1244>0)","v":0},{"$f":"SUM($M1261:AE1261)*(AE1244>0)","v":0},{"$f":"SUM($M1261:AF1261)*(AF1244>0)","v":0},{"$f":"SUM($M1261:AG1261)*(AG1244>0)","v":0},{"$f":"SUM($M1261:AH1261)*(AH1244>0)","v":0},{"$f":"SUM($M1261:AI1261)*(AI1244>0)","v":0},{"$f":"SUM($M1261:AJ1261)*(AJ1244>0)","v":0},{"$f":"SUM($M1261:AK1261)*(AK1244>0)","v":0},{"$f":"SUM($M1261:AL1261)*(AL1244>0)","v":0},{"$f":"SUM($M1261:AM1261)*(AM1244>0)","v":0},{"$f":"SUM($M1261:AN1261)*(AN1244>0)","v":0},{"$f":"SUM($M1261:AO1261)*(AO1244>0)","v":0},{"$f":"SUM($M1261:AP1261)*(AP1244>0)","v":0},{"$f":"SUM($M1261:AQ1261)*(AQ1244>0)","v":0},{"$f":"SUM($M1261:AR1261)*(AR1244>0)","v":0},{"$f":"SUM($M1261:AS1261)*(AS1244>0)","v":0},{"$f":"SUM($M1261:AT1261)*(AT1244>0)","v":0},{"$f":"SUM($M1261:AU1261)*(AU1244>0)","v":0},{"$f":"SUM($M1261:AV1261)*(AV1244>0)","v":0},{"$f":"SUM($M1261:AW1261)*(AW1244>0)","v":0},{"$f":"SUM($M1261:AX1261)*(AX1244>0)","v":0},{"$f":"SUM($M1261:AY1261)*(AY1244>0)","v":0},{"$f":"SUM($M1261:AZ1261)*(AZ1244>0)","v":0},{"$f":"SUM($M1261:BA1261)*(BA1244>0)","v":0},{"$f":"SUM($M1261:BB1261)*(BB1244>0)","v":0},{"$f":"SUM($M1261:BC1261)*(BC1244>0)","v":0},{"$f":"SUM($M1261:BD1261)*(BD1244>0)","v":0},{"$f":"SUM($M1261:BE1261)*(BE1244>0)","v":0},{"$f":"SUM($M1261:BF1261)*(BF1244>0)","v":0},{"$f":"SUM($M1261:BG1261)*(BG1244>0)","v":0},{"$f":"SUM($M1261:BH1261)*(BH1244>0)","v":0},{"$f":"SUM($M1261:BI1261)*(BI1244>0)","v":0},{"$f":"SUM($M1261:BJ1261)*(BJ1244>0)","v":0},{"$f":"SUM($M1261:BK1261)*(BK1244>0)","v":0},{"$f":"SUM($M1261:BL1261)*(BL1244>0)","v":0},{"$f":"SUM($M1261:BM1261)*(BM1244>0)","v":0},{"$f":"SUM($M1261:BN1261)*(BN1244>0)","v":0},{"$f":"SUM($M1261:BO1261)*(BO1244>0)","v":0},{"$f":"SUM($M1261:BP1261)*(BP1244>0)","v":0},{"$f":"SUM($M1261:BQ1261)*(BQ1244>0)","v":0},{"$f":"SUM($M1261:BR1261)*(BR1244>0)","v":0},{"$f":"SUM($M1261:BS1261)*(BS1244>0)","v":0},{"$f":"SUM($M1261:BT1261)*(BT1244>0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},"£000",{"$f":"H1241&\": \"&D1303","v":"0: Interest payment"},null,null,null,null,null,null,{"$f":"M1298*M1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1314&\": \"&D1273","v":"Balloon: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"-M1340","v":0},{"$f":"IFERROR(-PPMT(N1295,1,N1315,SUM(N1269:N1270),-$H1316),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-PPMT(AT1295,1,AT1315,SUM(AT1269:AT1270),-$H1316),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M1329-M1303)*(1-M1306)+SUM(M1269:M1270)*M1306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS1329-AS1303)*(1-AS1306)+SUM(AS1269:AS1270)*AS1306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan level DSCR","ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(M1326/(M1330+M1303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1336&\": \"&D1273","v":"Cash sweep: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"SUM(M1269:M1270)*M1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1269:AS1270)*AS1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"LOAN \"&E1353","v":"LOAN 2"},{"$f":"MAX(E$1227:E1341)+1","v":2}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1353&D1364","v":"LOAN 2If drawdown profile:"},{"$f":"MATCH(F1364,INP_General!$H$745:$H$941,0)","v":35},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1364,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$764","v":"Loan repayment start date"},{"$f":"INP_General!E$764","v":"date"},{"$f":"D1353&D1374","v":"LOAN 2Loan repayment start date"},{"$f":"MATCH(F1374,INP_General!$H$745:$H$941,0)","v":45},{"$f":"INDEX(INP_General!$F$745:$F$941,G1374,1)","v":"00:00:00"},null,null,null,null,{"$f":"1*(M$4<=$H1374)*(M$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AC$4<=$H1374)*(AC$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$H1374)*(AS$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BI$4<=$H1374)*(BI$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H1357)+H1358,MONTH(H1357),DAY(H1357))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H1381,M$5>=$H1381),($H1381-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H1381,AS$5>=$H1381),($H1381-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"c/f principal outstanding","£000",null,null,null,null,{"$f":"(ABS(SUM(K1384:K1387))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1383:M1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1383:AS1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FEES"]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M1391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"INTEREST"]
[null,null,null,{"$f":"SYS_Admin!$D$574","v":"Bullet"}]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M1358:$BT1358)*(M1358>0)*SUM($M1374:M1374)","v":0},{"$f":"SUM(N1358:$BT1358)*(N1358>0)*SUM($M1374:N1374)","v":0},{"$f":"SUM(O1358:$BT1358)*(O1358>0)*SUM($M1374:O1374)","v":0},{"$f":"SUM(P1358:$BT1358)*(P1358>0)*SUM($M1374:P1374)","v":0},{"$f":"SUM(Q1358:$BT1358)*(Q1358>0)*SUM($M1374:Q1374)","v":0},{"$f":"SUM(R1358:$BT1358)*(R1358>0)*SUM($M1374:R1374)","v":0},{"$f":"SUM(S1358:$BT1358)*(S1358>0)*SUM($M1374:S1374)","v":0},{"$f":"SUM(T1358:$BT1358)*(T1358>0)*SUM($M1374:T1374)","v":0},{"$f":"SUM(U1358:$BT1358)*(U1358>0)*SUM($M1374:U1374)","v":0},{"$f":"SUM(V1358:$BT1358)*(V1358>0)*SUM($M1374:V1374)","v":0},{"$f":"SUM(W1358:$BT1358)*(W1358>0)*SUM($M1374:W1374)","v":0},{"$f":"SUM(X1358:$BT1358)*(X1358>0)*SUM($M1374:X1374)","v":0},{"$f":"SUM(Y1358:$BT1358)*(Y1358>0)*SUM($M1374:Y1374)","v":0},{"$f":"SUM(Z1358:$BT1358)*(Z1358>0)*SUM($M1374:Z1374)","v":0},{"$f":"SUM(AA1358:$BT1358)*(AA1358>0)*SUM($M1374:AA1374)","v":0},{"$f":"SUM(AB1358:$BT1358)*(AB1358>0)*SUM($M1374:AB1374)","v":0},{"$f":"SUM(AC1358:$BT1358)*(AC1358>0)*SUM($M1374:AC1374)","v":0},{"$f":"SUM(AD1358:$BT1358)*(AD1358>0)*SUM($M1374:AD1374)","v":0},{"$f":"SUM(AE1358:$BT1358)*(AE1358>0)*SUM($M1374:AE1374)","v":0},{"$f":"SUM(AF1358:$BT1358)*(AF1358>0)*SUM($M1374:AF1374)","v":0},{"$f":"SUM(AG1358:$BT1358)*(AG1358>0)*SUM($M1374:AG1374)","v":0},{"$f":"SUM(AH1358:$BT1358)*(AH1358>0)*SUM($M1374:AH1374)","v":0},{"$f":"SUM(AI1358:$BT1358)*(AI1358>0)*SUM($M1374:AI1374)","v":0},{"$f":"SUM(AJ1358:$BT1358)*(AJ1358>0)*SUM($M1374:AJ1374)","v":0},{"$f":"SUM(AK1358:$BT1358)*(AK1358>0)*SUM($M1374:AK1374)","v":0},{"$f":"SUM(AL1358:$BT1358)*(AL1358>0)*SUM($M1374:AL1374)","v":0},{"$f":"SUM(AM1358:$BT1358)*(AM1358>0)*SUM($M1374:AM1374)","v":0},{"$f":"SUM(AN1358:$BT1358)*(AN1358>0)*SUM($M1374:AN1374)","v":0},{"$f":"SUM(AO1358:$BT1358)*(AO1358>0)*SUM($M1374:AO1374)","v":0},{"$f":"SUM(AP1358:$BT1358)*(AP1358>0)*SUM($M1374:AP1374)","v":0},{"$f":"SUM(AQ1358:$BT1358)*(AQ1358>0)*SUM($M1374:AQ1374)","v":0},{"$f":"SUM(AR1358:$BT1358)*(AR1358>0)*SUM($M1374:AR1374)","v":0},{"$f":"SUM(AS1358:$BT1358)*(AS1358>0)*SUM($M1374:AS1374)","v":0},{"$f":"SUM(AT1358:$BT1358)*(AT1358>0)*SUM($M1374:AT1374)","v":0},{"$f":"SUM(AU1358:$BT1358)*(AU1358>0)*SUM($M1374:AU1374)","v":0},{"$f":"SUM(AV1358:$BT1358)*(AV1358>0)*SUM($M1374:AV1374)","v":0},{"$f":"SUM(AW1358:$BT1358)*(AW1358>0)*SUM($M1374:AW1374)","v":0},{"$f":"SUM(AX1358:$BT1358)*(AX1358>0)*SUM($M1374:AX1374)","v":0},{"$f":"SUM(AY1358:$BT1358)*(AY1358>0)*SUM($M1374:AY1374)","v":0},{"$f":"SUM(AZ1358:$BT1358)*(AZ1358>0)*SUM($M1374:AZ1374)","v":0},{"$f":"SUM(BA1358:$BT1358)*(BA1358>0)*SUM($M1374:BA1374)","v":0},{"$f":"SUM(BB1358:$BT1358)*(BB1358>0)*SUM($M1374:BB1374)","v":0},{"$f":"SUM(BC1358:$BT1358)*(BC1358>0)*SUM($M1374:BC1374)","v":0},{"$f":"SUM(BD1358:$BT1358)*(BD1358>0)*SUM($M1374:BD1374)","v":0},{"$f":"SUM(BE1358:$BT1358)*(BE1358>0)*SUM($M1374:BE1374)","v":0},{"$f":"SUM(BF1358:$BT1358)*(BF1358>0)*SUM($M1374:BF1374)","v":0},{"$f":"SUM(BG1358:$BT1358)*(BG1358>0)*SUM($M1374:BG1374)","v":0},{"$f":"SUM(BH1358:$BT1358)*(BH1358>0)*SUM($M1374:BH1374)","v":0},{"$f":"SUM(BI1358:$BT1358)*(BI1358>0)*SUM($M1374:BI1374)","v":0},{"$f":"SUM(BJ1358:$BT1358)*(BJ1358>0)*SUM($M1374:BJ1374)","v":0},{"$f":"SUM(BK1358:$BT1358)*(BK1358>0)*SUM($M1374:BK1374)","v":0},{"$f":"SUM(BL1358:$BT1358)*(BL1358>0)*SUM($M1374:BL1374)","v":0},{"$f":"SUM(BM1358:$BT1358)*(BM1358>0)*SUM($M1374:BM1374)","v":0},{"$f":"SUM(BN1358:$BT1358)*(BN1358>0)*SUM($M1374:BN1374)","v":0},{"$f":"SUM(BO1358:$BT1358)*(BO1358>0)*SUM($M1374:BO1374)","v":0},{"$f":"SUM(BP1358:$BT1358)*(BP1358>0)*SUM($M1374:BP1374)","v":0},{"$f":"SUM(BQ1358:$BT1358)*(BQ1358>0)*SUM($M1374:BQ1374)","v":0},{"$f":"SUM(BR1358:$BT1358)*(BR1358>0)*SUM($M1374:BR1374)","v":0},{"$f":"SUM(BS1358:$BT1358)*(BS1358>0)*SUM($M1374:BS1374)","v":0},{"$f":"SUM(BT1358:$BT1358)*(BT1358>0)*SUM($M1374:BT1374)","v":0}]
[]
[]
[null,null,null,"Early repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1383:M1384)*M1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1383:AS1384)*AS1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$578","v":"Cash sweep"}]
[]
[null,null,null,{"$f":"\"LOAN \"&E1467","v":"LOAN 3"},{"$f":"MAX(E$1227:E1455)+1","v":3}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1467&D1478","v":"LOAN 3If drawdown profile:"},{"$f":"MATCH(F1478,INP_General!$H$745:$H$941,0)","v":60},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1478,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$760","v":"If Balloon - target end value:"},{"$f":"INP_General!E$760","v":"£000"},{"$f":"D1467&D1484","v":"LOAN 3If Balloon - target end value:"},{"$f":"MATCH(F1484,INP_General!$H$745:$H$941,0)","v":66},{"$f":"INDEX(INP_General!$F$745:$F$941,G1484,1)","v":0}]
[null,null,null,"Loan sensitivity","%",null,null,{"$f":"INDEX(SYS_Sensitivity!$G$171:$G$178,E1467,1)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",{"$f":"H1469&\": \"&D1501","v":"0: Principal repayment"},null,{"$f":"H1483","v":0},{"$f":"IFERROR(MATCH(H1501,lstRepayment,0),0)","v":0},null,{"$f":"SUM(M1501:BT1501)","v":0},null,{"$f":"IF($I1501=0,0,-CHOOSE($I1501,M1535,M1540,M1546,M1562,M1568,M1579))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees wrapped into debt (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M1505*$H1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1505*$H1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Interest rate","%",null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($I1479,$H1480,M1482)*M1522,0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,N1482)*N1522*(N1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,O1482)*O1522*(O1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,P1482)*P1522*(P1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Q1482)*Q1522*(Q1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,R1482)*R1522*(R1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,S1482)*S1522*(S1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,T1482)*T1522*(T1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,U1482)*U1522*(U1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,V1482)*V1522*(V1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,W1482)*W1522*(W1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,X1482)*X1522*(X1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Y1482)*Y1522*(Y1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Z1482)*Z1522*(Z1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AA1482)*AA1522*(AA1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AB1482)*AB1522*(AB1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AC1482)*AC1522*(AC1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AD1482)*AD1522*(AD1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AE1482)*AE1522*(AE1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AF1482)*AF1522*(AF1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AG1482)*AG1522*(AG1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AH1482)*AH1522*(AH1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AI1482)*AI1522*(AI1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AJ1482)*AJ1522*(AJ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AK1482)*AK1522*(AK1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AL1482)*AL1522*(AL1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AM1482)*AM1522*(AM1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AN1482)*AN1522*(AN1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AO1482)*AO1522*(AO1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AP1482)*AP1522*(AP1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AQ1482)*AQ1522*(AQ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AR1482)*AR1522*(AR1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AS1482)*AS1522*(AS1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AT1482)*AT1522*(AT1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AU1482)*AU1522*(AU1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AV1482)*AV1522*(AV1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AW1482)*AW1522*(AW1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AX1482)*AX1522*(AX1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AY1482)*AY1522*(AY1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AZ1482)*AZ1522*(AZ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BA1482)*BA1522*(BA1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BB1482)*BB1522*(BB1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BC1482)*BC1522*(BC1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BD1482)*BD1522*(BD1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BE1482)*BE1522*(BE1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BF1482)*BF1522*(BF1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BG1482)*BG1522*(BG1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BH1482)*BH1522*(BH1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BI1482)*BI1522*(BI1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BJ1482)*BJ1522*(BJ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BK1482)*BK1522*(BK1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BL1482)*BL1522*(BL1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BM1482)*BM1522*(BM1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BN1482)*BN1522*(BN1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BO1482)*BO1522*(BO1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BP1482)*BP1522*(BP1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BQ1482)*BQ1522*(BQ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BR1482)*BR1522*(BR1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BS1482)*BS1522*(BS1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BT1482)*BT1522*(BT1472>0),0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$774","v":"Interest capitalised"},"£000",null,null,null,null,null,null,null,{"$f":"M1526*M1527","v":0},{"$f":"N1526*N1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1533&\": \"&D1501","v":"Bullet: Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M1535:BT1535)","v":0},null,{"$f":"SUM(M1497:M1498)*M1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1497:AS1498)*AS1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$576","v":"Balloon"}]
[null,null,null,{"$f":"D1548&\": check for - \"&H1552","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D1467,$H1552,M$1239:M1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,N$1239:N1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,O$1239:O1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,P$1239:P1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Q$1239:Q1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,R$1239:R1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,S$1239:S1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,T$1239:T1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,U$1239:U1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,V$1239:V1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,W$1239:W1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,X$1239:X1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Y$1239:Y1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Z$1239:Z1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AA$1239:AA1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AB$1239:AB1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AC$1239:AC1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AD$1239:AD1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AE$1239:AE1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AF$1239:AF1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AG$1239:AG1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AH$1239:AH1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AI$1239:AI1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AJ$1239:AJ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AK$1239:AK1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AL$1239:AL1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AM$1239:AM1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AN$1239:AN1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AO$1239:AO1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AP$1239:AP1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AQ$1239:AQ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AR$1239:AR1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AS$1239:AS1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AT$1239:AT1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AU$1239:AU1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AV$1239:AV1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AW$1239:AW1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AX$1239:AX1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AY$1239:AY1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AZ$1239:AZ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BA$1239:BA1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BB$1239:BB1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BC$1239:BC1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BD$1239:BD1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BE$1239:BE1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BF$1239:BF1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BG$1239:BG1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BH$1239:BH1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BI$1239:BI1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BJ$1239:BJ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BK$1239:BK1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BL$1239:BL1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BM$1239:BM1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BN$1239:BN1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BO$1239:BO1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BP$1239:BP1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BQ$1239:BQ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BR$1239:BR1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BS$1239:BS1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BT$1239:BT1467)","v":0}]
[null,null,null,"Loan level DSCR","ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(M1554/(M1558+M1531),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"INP_General!D$749","v":"Loan issue fees - % of principal"},{"$f":"INP_General!E$749","v":"%"},{"$f":"D1581&D1587","v":"LOAN 4Loan issue fees - % of principal"},{"$f":"MATCH(F1587,INP_General!$H$745:$H$941,0)","v":80},{"$f":"INDEX(INP_General!$F$745:$F$941,G1587,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1581&D1595","v":"LOAN 4If variable: floating rate peg"},{"$f":"MATCH(F1595,INP_General!$H$745:$H$941,0)","v":88},{"$f":"INDEX(INP_General!$F$745:$F$941,G1595,1)","v":0},{"$f":"IFERROR(MATCH(H1595,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1595=0,0,INDEX(INP_General!M$728:M$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!N$728:N$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!O$728:O$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!P$728:P$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Q$728:Q$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!R$728:R$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!S$728:S$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!T$728:T$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!U$728:U$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!V$728:V$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!W$728:W$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!X$728:X$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Y$728:Y$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Z$728:Z$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AA$728:AA$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AB$728:AB$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AC$728:AC$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AD$728:AD$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AE$728:AE$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AF$728:AF$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AG$728:AG$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AH$728:AH$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AI$728:AI$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AK$728:AK$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AL$728:AL$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AM$728:AM$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AN$728:AN$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AO$728:AO$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AP$728:AP$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AR$728:AR$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AS$728:AS$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AT$728:AT$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AU$728:AU$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AV$728:AV$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AW$728:AW$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AX$728:AX$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AY$728:AY$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BA$728:BA$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BB$728:BB$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BC$728:BC$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BD$728:BD$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BE$728:BE$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BF$728:BF$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BG$728:BG$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BH$728:BH$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BI$728:BI$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BK$728:BK$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BL$728:BL$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BM$728:BM$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BN$728:BN$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BO$728:BO$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BP$728:BP$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BR$728:BR$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BS$728:BS$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BT$728:BT$732,$I1595,1))","v":0}]
[null,null,null,{"$f":"INP_General!D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"INP_General!E$763","v":"£000"},{"$f":"D1581&D1601","v":"LOAN 4If repayment profile (include wrapped fees):"},{"$f":"MATCH(F1601,INP_General!$H$745:$H$941,0)","v":94},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1601,1)*($I1584=$I$5)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1583&\": \"&D1612","v":"0: Principal drawdown"},null,{"$f":"H1590","v":0},{"$f":"IFERROR(MATCH(H1612,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1612:BT1612)","v":0},null,{"$f":"IF($I1612=0,0,CHOOSE($I1612,$H1591*M1585,M1592)*($I1584=$I$5)*(1+$H1606))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1612=0,0,CHOOSE($I1612,$H1591*AS1585,AS1592)*($I1584=$I$5)*(1+$H1606))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FEES"]
[]
[null,null,null,{"$f":"SYS_Admin!$G$821","v":"Fees paid"},"£000",null,null,null,null,null,null,null,{"$f":"-M1631","v":0},{"$f":"-N1631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest payment period","Flag",null,null,null,null,null,null,null,{"$f":"SUM($M1603:M1603)*(M1586>0)","v":0},{"$f":"SUM($M1603:N1603)*(N1586>0)","v":0},{"$f":"SUM($M1603:O1603)*(O1586>0)","v":0},{"$f":"SUM($M1603:P1603)*(P1586>0)","v":0},{"$f":"SUM($M1603:Q1603)*(Q1586>0)","v":0},{"$f":"SUM($M1603:R1603)*(R1586>0)","v":0},{"$f":"SUM($M1603:S1603)*(S1586>0)","v":0},{"$f":"SUM($M1603:T1603)*(T1586>0)","v":0},{"$f":"SUM($M1603:U1603)*(U1586>0)","v":0},{"$f":"SUM($M1603:V1603)*(V1586>0)","v":0},{"$f":"SUM($M1603:W1603)*(W1586>0)","v":0},{"$f":"SUM($M1603:X1603)*(X1586>0)","v":0},{"$f":"SUM($M1603:Y1603)*(Y1586>0)","v":0},{"$f":"SUM($M1603:Z1603)*(Z1586>0)","v":0},{"$f":"SUM($M1603:AA1603)*(AA1586>0)","v":0},{"$f":"SUM($M1603:AB1603)*(AB1586>0)","v":0},{"$f":"SUM($M1603:AC1603)*(AC1586>0)","v":0},{"$f":"SUM($M1603:AD1603)*(AD1586>0)","v":0},{"$f":"SUM($M1603:AE1603)*(AE1586>0)","v":0},{"$f":"SUM($M1603:AF1603)*(AF1586>0)","v":0},{"$f":"SUM($M1603:AG1603)*(AG1586>0)","v":0},{"$f":"SUM($M1603:AH1603)*(AH1586>0)","v":0},{"$f":"SUM($M1603:AI1603)*(AI1586>0)","v":0},{"$f":"SUM($M1603:AJ1603)*(AJ1586>0)","v":0},{"$f":"SUM($M1603:AK1603)*(AK1586>0)","v":0},{"$f":"SUM($M1603:AL1603)*(AL1586>0)","v":0},{"$f":"SUM($M1603:AM1603)*(AM1586>0)","v":0},{"$f":"SUM($M1603:AN1603)*(AN1586>0)","v":0},{"$f":"SUM($M1603:AO1603)*(AO1586>0)","v":0},{"$f":"SUM($M1603:AP1603)*(AP1586>0)","v":0},{"$f":"SUM($M1603:AQ1603)*(AQ1586>0)","v":0},{"$f":"SUM($M1603:AR1603)*(AR1586>0)","v":0},{"$f":"SUM($M1603:AS1603)*(AS1586>0)","v":0},{"$f":"SUM($M1603:AT1603)*(AT1586>0)","v":0},{"$f":"SUM($M1603:AU1603)*(AU1586>0)","v":0},{"$f":"SUM($M1603:AV1603)*(AV1586>0)","v":0},{"$f":"SUM($M1603:AW1603)*(AW1586>0)","v":0},{"$f":"SUM($M1603:AX1603)*(AX1586>0)","v":0},{"$f":"SUM($M1603:AY1603)*(AY1586>0)","v":0},{"$f":"SUM($M1603:AZ1603)*(AZ1586>0)","v":0},{"$f":"SUM($M1603:BA1603)*(BA1586>0)","v":0},{"$f":"SUM($M1603:BB1603)*(BB1586>0)","v":0},{"$f":"SUM($M1603:BC1603)*(BC1586>0)","v":0},{"$f":"SUM($M1603:BD1603)*(BD1586>0)","v":0},{"$f":"SUM($M1603:BE1603)*(BE1586>0)","v":0},{"$f":"SUM($M1603:BF1603)*(BF1586>0)","v":0},{"$f":"SUM($M1603:BG1603)*(BG1586>0)","v":0},{"$f":"SUM($M1603:BH1603)*(BH1586>0)","v":0},{"$f":"SUM($M1603:BI1603)*(BI1586>0)","v":0},{"$f":"SUM($M1603:BJ1603)*(BJ1586>0)","v":0},{"$f":"SUM($M1603:BK1603)*(BK1586>0)","v":0},{"$f":"SUM($M1603:BL1603)*(BL1586>0)","v":0},{"$f":"SUM($M1603:BM1603)*(BM1586>0)","v":0},{"$f":"SUM($M1603:BN1603)*(BN1586>0)","v":0},{"$f":"SUM($M1603:BO1603)*(BO1586>0)","v":0},{"$f":"SUM($M1603:BP1603)*(BP1586>0)","v":0},{"$f":"SUM($M1603:BQ1603)*(BQ1586>0)","v":0},{"$f":"SUM($M1603:BR1603)*(BR1586>0)","v":0},{"$f":"SUM($M1603:BS1603)*(BS1586>0)","v":0},{"$f":"SUM($M1603:BT1603)*(BT1586>0)","v":0}]
[]
[]
[null,null,null,"Total repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1658:M1659)","v":0},{"$f":"SUM(N1658:N1659)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M1671-M1645)*(1-M1648)+SUM(M1611:M1612)*M1648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS1671-AS1645)*(1-AS1648)+SUM(AS1611:AS1612)*AS1648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1611:M1612)*M1637*M1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1611:AS1612)*AS1637*AS1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1688:M1690)","v":0},{"$f":"SUM(N1688:N1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$751","v":"Repayment priority"},{"$f":"INP_General!E$751","v":"Senior/junior"},{"$f":"D1695&D1703","v":"LOAN 5Repayment priority"},{"$f":"MATCH(F1703,INP_General!$H$745:$H$941,0)","v":107},{"$f":"INDEX(INP_General!$F$745:$F$941,G1703,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1695&D1706","v":"LOAN 5If drawdown profile:"},{"$f":"MATCH(F1706,INP_General!$H$745:$H$941,0)","v":110},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1706,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$761","v":"If Cash Sweep - % of available cash"},{"$f":"INP_General!E$761","v":"%"},{"$f":"D1695&D1713","v":"LOAN 5If Cash Sweep - % of available cash"},{"$f":"MATCH(F1713,INP_General!$H$745:$H$941,0)","v":117},{"$f":"INDEX(INP_General!$F$745:$F$941,G1713,1)","v":0}]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H1699)+H1700,MONTH(H1699),DAY(H1699))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H1723,M$5>=$H1723),($H1723-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H1723,AS$5>=$H1723),($H1723-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$G$808","v":"Interest wrapped into debt (EoP)"},"£000",{"$f":"H1697&\": \"&D1727","v":"0: Interest wrapped into debt (EoP)"},null,null,null,null,{"$f":"SUM(M1727:BT1727)","v":0},null,{"$f":"M1758","v":0},{"$f":"N1758","v":0},{"$f":"O1758","v":0},{"$f":"P1758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M1733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"INTEREST"]
[null,null,null,"Final repayment period","flag",null,null,null,null,null,null,null,{"$f":"AND(M1700>0,N1700=0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AN1700>0,AO1700=0)*1","v":0},{"$f":"AND(AO1700>0,AP1700=0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M1700:$BT1700)*(M1700>0)*SUM($M1716:M1716)","v":0},{"$f":"SUM(N1700:$BT1700)*(N1700>0)*SUM($M1716:N1716)","v":0},{"$f":"SUM(O1700:$BT1700)*(O1700>0)*SUM($M1716:O1716)","v":0},{"$f":"SUM(P1700:$BT1700)*(P1700>0)*SUM($M1716:P1716)","v":0},{"$f":"SUM(Q1700:$BT1700)*(Q1700>0)*SUM($M1716:Q1716)","v":0},{"$f":"SUM(R1700:$BT1700)*(R1700>0)*SUM($M1716:R1716)","v":0},{"$f":"SUM(S1700:$BT1700)*(S1700>0)*SUM($M1716:S1716)","v":0},{"$f":"SUM(T1700:$BT1700)*(T1700>0)*SUM($M1716:T1716)","v":0},{"$f":"SUM(U1700:$BT1700)*(U1700>0)*SUM($M1716:U1716)","v":0},{"$f":"SUM(V1700:$BT1700)*(V1700>0)*SUM($M1716:V1716)","v":0},{"$f":"SUM(W1700:$BT1700)*(W1700>0)*SUM($M1716:W1716)","v":0},{"$f":"SUM(X1700:$BT1700)*(X1700>0)*SUM($M1716:X1716)","v":0},{"$f":"SUM(Y1700:$BT1700)*(Y1700>0)*SUM($M1716:Y1716)","v":0},{"$f":"SUM(Z1700:$BT1700)*(Z1700>0)*SUM($M1716:Z1716)","v":0},{"$f":"SUM(AA1700:$BT1700)*(AA1700>0)*SUM($M1716:AA1716)","v":0},{"$f":"SUM(AB1700:$BT1700)*(AB1700>0)*SUM($M1716:AB1716)","v":0},{"$f":"SUM(AC1700:$BT1700)*(AC1700>0)*SUM($M1716:AC1716)","v":0},{"$f":"SUM(AD1700:$BT1700)*(AD1700>0)*SUM($M1716:AD1716)","v":0},{"$f":"SUM(AE1700:$BT1700)*(AE1700>0)*SUM($M1716:AE1716)","v":0},{"$f":"SUM(AF1700:$BT1700)*(AF1700>0)*SUM($M1716:AF1716)","v":0},{"$f":"SUM(AG1700:$BT1700)*(AG1700>0)*SUM($M1716:AG1716)","v":0},{"$f":"SUM(AH1700:$BT1700)*(AH1700>0)*SUM($M1716:AH1716)","v":0},{"$f":"SUM(AI1700:$BT1700)*(AI1700>0)*SUM($M1716:AI1716)","v":0},{"$f":"SUM(AJ1700:$BT1700)*(AJ1700>0)*SUM($M1716:AJ1716)","v":0},{"$f":"SUM(AK1700:$BT1700)*(AK1700>0)*SUM($M1716:AK1716)","v":0},{"$f":"SUM(AL1700:$BT1700)*(AL1700>0)*SUM($M1716:AL1716)","v":0},{"$f":"SUM(AM1700:$BT1700)*(AM1700>0)*SUM($M1716:AM1716)","v":0},{"$f":"SUM(AN1700:$BT1700)*(AN1700>0)*SUM($M1716:AN1716)","v":0},{"$f":"SUM(AO1700:$BT1700)*(AO1700>0)*SUM($M1716:AO1716)","v":0},{"$f":"SUM(AP1700:$BT1700)*(AP1700>0)*SUM($M1716:AP1716)","v":0},{"$f":"SUM(AQ1700:$BT1700)*(AQ1700>0)*SUM($M1716:AQ1716)","v":0},{"$f":"SUM(AR1700:$BT1700)*(AR1700>0)*SUM($M1716:AR1716)","v":0},{"$f":"SUM(AS1700:$BT1700)*(AS1700>0)*SUM($M1716:AS1716)","v":0},{"$f":"SUM(AT1700:$BT1700)*(AT1700>0)*SUM($M1716:AT1716)","v":0},{"$f":"SUM(AU1700:$BT1700)*(AU1700>0)*SUM($M1716:AU1716)","v":0},{"$f":"SUM(AV1700:$BT1700)*(AV1700>0)*SUM($M1716:AV1716)","v":0},{"$f":"SUM(AW1700:$BT1700)*(AW1700>0)*SUM($M1716:AW1716)","v":0},{"$f":"SUM(AX1700:$BT1700)*(AX1700>0)*SUM($M1716:AX1716)","v":0},{"$f":"SUM(AY1700:$BT1700)*(AY1700>0)*SUM($M1716:AY1716)","v":0},{"$f":"SUM(AZ1700:$BT1700)*(AZ1700>0)*SUM($M1716:AZ1716)","v":0},{"$f":"SUM(BA1700:$BT1700)*(BA1700>0)*SUM($M1716:BA1716)","v":0},{"$f":"SUM(BB1700:$BT1700)*(BB1700>0)*SUM($M1716:BB1716)","v":0},{"$f":"SUM(BC1700:$BT1700)*(BC1700>0)*SUM($M1716:BC1716)","v":0},{"$f":"SUM(BD1700:$BT1700)*(BD1700>0)*SUM($M1716:BD1716)","v":0},{"$f":"SUM(BE1700:$BT1700)*(BE1700>0)*SUM($M1716:BE1716)","v":0},{"$f":"SUM(BF1700:$BT1700)*(BF1700>0)*SUM($M1716:BF1716)","v":0},{"$f":"SUM(BG1700:$BT1700)*(BG1700>0)*SUM($M1716:BG1716)","v":0},{"$f":"SUM(BH1700:$BT1700)*(BH1700>0)*SUM($M1716:BH1716)","v":0},{"$f":"SUM(BI1700:$BT1700)*(BI1700>0)*SUM($M1716:BI1716)","v":0},{"$f":"SUM(BJ1700:$BT1700)*(BJ1700>0)*SUM($M1716:BJ1716)","v":0},{"$f":"SUM(BK1700:$BT1700)*(BK1700>0)*SUM($M1716:BK1716)","v":0},{"$f":"SUM(BL1700:$BT1700)*(BL1700>0)*SUM($M1716:BL1716)","v":0},{"$f":"SUM(BM1700:$BT1700)*(BM1700>0)*SUM($M1716:BM1716)","v":0},{"$f":"SUM(BN1700:$BT1700)*(BN1700>0)*SUM($M1716:BN1716)","v":0},{"$f":"SUM(BO1700:$BT1700)*(BO1700>0)*SUM($M1716:BO1716)","v":0},{"$f":"SUM(BP1700:$BT1700)*(BP1700>0)*SUM($M1716:BP1716)","v":0},{"$f":"SUM(BQ1700:$BT1700)*(BQ1700>0)*SUM($M1716:BQ1716)","v":0},{"$f":"SUM(BR1700:$BT1700)*(BR1700>0)*SUM($M1716:BR1716)","v":0},{"$f":"SUM(BS1700:$BT1700)*(BS1700>0)*SUM($M1716:BS1716)","v":0},{"$f":"SUM(BT1700:$BT1700)*(BT1700>0)*SUM($M1716:BT1716)","v":0}]
[null,null,null,{"$f":"D1770&\": \"&D1729","v":"Balloon: Principal repayment"},"£000",null,null,{"$f":"H1712*(I1698=$I$5)","v":0},null,null,null,null,{"$f":"$H1772*M1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H1772*AN1762","v":0},{"$f":"$H1772*AO1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1782","v":"CFADS selected"},"£000",{"$f":"H1777","v":"Nominal"},null,null,null,null,null,null,{"$f":"M1782","v":0},{"$f":"N1782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M1799:M1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:N1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:O1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:P1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Q1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:R1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:S1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:T1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:U1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:V1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:W1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:X1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Y1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Z1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AA1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AB1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AC1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AD1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AE1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AF1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AG1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AH1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AI1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AJ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AK1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AL1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AM1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AN1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AO1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AP1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AQ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AR1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AS1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AT1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AU1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AV1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AW1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AX1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AY1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AZ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BA1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BB1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BC1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BD1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BE1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BF1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BG1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BH1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BI1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BJ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BK1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BL1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BM1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BN1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BO1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BP1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BQ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BR1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BS1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BT1799)/$K1799,0)","v":0}]
[null,null,null,{"$f":"D1798&\": \"&D1729","v":"Profile: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"M1799-M1804","v":0},{"$f":"N1799-N1804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"LOAN \"&E1809","v":"LOAN 6"},{"$f":"MAX(E$1227:E1797)+1","v":6}]
[null,null,null,{"$f":"INP_General!D$755","v":"Interest type:"},{"$f":"INP_General!E$755","v":"fixed/var."},{"$f":"D1809&D1821","v":"LOAN 6Interest type:"},{"$f":"MATCH(F1821,INP_General!$H$745:$H$941,0)","v":136},{"$f":"INDEX(INP_General!$F$745:$F$941,G1821,1)","v":0},{"$f":"IFERROR(MATCH(H1821,lstInterestType,0),0)","v":0}]
[null,null,null,{"$f":"INP_General!D$760","v":"If Balloon - target end value:"},{"$f":"INP_General!E$760","v":"£000"},{"$f":"D1809&D1826","v":"LOAN 6If Balloon - target end value:"},{"$f":"MATCH(F1826,INP_General!$H$745:$H$941,0)","v":141},{"$f":"INDEX(INP_General!$F$745:$F$941,G1826,1)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",{"$f":"H1811&\": \"&D1843","v":"0: Principal repayment"},null,{"$f":"H1825","v":0},{"$f":"IFERROR(MATCH(H1843,lstRepayment,0),0)","v":0},null,{"$f":"SUM(M1843:BT1843)","v":0},null,{"$f":"IF($I1843=0,0,-CHOOSE($I1843,M1877,M1882,M1888,M1904,M1910,M1921))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$G$773","v":"Interest charge"},"£000",null,null,null,null,null,null,null,{"$f":"SUM(M1839:M1840,M1842)*M1865*SUM(M1866:M1867)","v":0},{"$f":"SUM(N1839:N1840,N1842)*N1865*SUM(N1866:N1867)","v":0},{"$f":"SUM(O1839:O1840,O1842)*O1865*SUM(O1866:O1867)","v":0},{"$f":"SUM(P1839:P1840,P1842)*P1865*SUM(P1866:P1867)","v":0},{"$f":"SUM(Q1839:Q1840,Q1842)*Q1865*SUM(Q1866:Q1867)","v":0},{"$f":"SUM(R1839:R1840,R1842)*R1865*SUM(R1866:R1867)","v":0},{"$f":"SUM(S1839:S1840,S1842)*S1865*SUM(S1866:S1867)","v":0},{"$f":"SUM(T1839:T1840,T1842)*T1865*SUM(T1866:T1867)","v":0},{"$f":"SUM(U1839:U1840,U1842)*U1865*SUM(U1866:U1867)","v":0},{"$f":"SUM(V1839:V1840,V1842)*V1865*SUM(V1866:V1867)","v":0},{"$f":"SUM(W1839:W1840,W1842)*W1865*SUM(W1866:W1867)","v":0},{"$f":"SUM(X1839:X1840,X1842)*X1865*SUM(X1866:X1867)","v":0},{"$f":"SUM(Y1839:Y1840,Y1842)*Y1865*SUM(Y1866:Y1867)","v":0},{"$f":"SUM(Z1839:Z1840,Z1842)*Z1865*SUM(Z1866:Z1867)","v":0},{"$f":"SUM(AA1839:AA1840,AA1842)*AA1865*SUM(AA1866:AA1867)","v":0},{"$f":"SUM(AB1839:AB1840,AB1842)*AB1865*SUM(AB1866:AB1867)","v":0},{"$f":"SUM(AC1839:AC1840,AC1842)*AC1865*SUM(AC1866:AC1867)","v":0},{"$f":"SUM(AD1839:AD1840,AD1842)*AD1865*SUM(AD1866:AD1867)","v":0},{"$f":"SUM(AE1839:AE1840,AE1842)*AE1865*SUM(AE1866:AE1867)","v":0},{"$f":"SUM(AF1839:AF1840,AF1842)*AF1865*SUM(AF1866:AF1867)","v":0},{"$f":"SUM(AG1839:AG1840,AG1842)*AG1865*SUM(AG1866:AG1867)","v":0},{"$f":"SUM(AH1839:AH1840,AH1842)*AH1865*SUM(AH1866:AH1867)","v":0},{"$f":"SUM(AI1839:AI1840,AI1842)*AI1865*SUM(AI1866:AI1867)","v":0},{"$f":"SUM(AJ1839:AJ1840,AJ1842)*AJ1865*SUM(AJ1866:AJ1867)","v":0},{"$f":"SUM(AK1839:AK1840,AK1842)*AK1865*SUM(AK1866:AK1867)","v":0},{"$f":"SUM(AL1839:AL1840,AL1842)*AL1865*SUM(AL1866:AL1867)","v":0},{"$f":"SUM(AM1839:AM1840,AM1842)*AM1865*SUM(AM1866:AM1867)","v":0},{"$f":"SUM(AN1839:AN1840,AN1842)*AN1865*SUM(AN1866:AN1867)","v":0},{"$f":"SUM(AO1839:AO1840,AO1842)*AO1865*SUM(AO1866:AO1867)","v":0},{"$f":"SUM(AP1839:AP1840,AP1842)*AP1865*SUM(AP1866:AP1867)","v":0},{"$f":"SUM(AQ1839:AQ1840,AQ1842)*AQ1865*SUM(AQ1866:AQ1867)","v":0},{"$f":"SUM(AR1839:AR1840,AR1842)*AR1865*SUM(AR1866:AR1867)","v":0},{"$f":"SUM(AS1839:AS1840,AS1842)*AS1865*SUM(AS1866:AS1867)","v":0},{"$f":"SUM(AT1839:AT1840,AT1842)*AT1865*SUM(AT1866:AT1867)","v":0},{"$f":"SUM(AU1839:AU1840,AU1842)*AU1865*SUM(AU1866:AU1867)","v":0},{"$f":"SUM(AV1839:AV1840,AV1842)*AV1865*SUM(AV1866:AV1867)","v":0},{"$f":"SUM(AW1839:AW1840,AW1842)*AW1865*SUM(AW1866:AW1867)","v":0},{"$f":"SUM(AX1839:AX1840,AX1842)*AX1865*SUM(AX1866:AX1867)","v":0},{"$f":"SUM(AY1839:AY1840,AY1842)*AY1865*SUM(AY1866:AY1867)","v":0},{"$f":"SUM(AZ1839:AZ1840,AZ1842)*AZ1865*SUM(AZ1866:AZ1867)","v":0},{"$f":"SUM(BA1839:BA1840,BA1842)*BA1865*SUM(BA1866:BA1867)","v":0},{"$f":"SUM(BB1839:BB1840,BB1842)*BB1865*SUM(BB1866:BB1867)","v":0},{"$f":"SUM(BC1839:BC1840,BC1842)*BC1865*SUM(BC1866:BC1867)","v":0},{"$f":"SUM(BD1839:BD1840,BD1842)*BD1865*SUM(BD1866:BD1867)","v":0},{"$f":"SUM(BE1839:BE1840,BE1842)*BE1865*SUM(BE1866:BE1867)","v":0},{"$f":"SUM(BF1839:BF1840,BF1842)*BF1865*SUM(BF1866:BF1867)","v":0},{"$f":"SUM(BG1839:BG1840,BG1842)*BG1865*SUM(BG1866:BG1867)","v":0},{"$f":"SUM(BH1839:BH1840,BH1842)*BH1865*SUM(BH1866:BH1867)","v":0},{"$f":"SUM(BI1839:BI1840,BI1842)*BI1865*SUM(BI1866:BI1867)","v":0},{"$f":"SUM(BJ1839:BJ1840,BJ1842)*BJ1865*SUM(BJ1866:BJ1867)","v":0},{"$f":"SUM(BK1839:BK1840,BK1842)*BK1865*SUM(BK1866:BK1867)","v":0},{"$f":"SUM(BL1839:BL1840,BL1842)*BL1865*SUM(BL1866:BL1867)","v":0},{"$f":"SUM(BM1839:BM1840,BM1842)*BM1865*SUM(BM1866:BM1867)","v":0},{"$f":"SUM(BN1839:BN1840,BN1842)*BN1865*SUM(BN1866:BN1867)","v":0},{"$f":"SUM(BO1839:BO1840,BO1842)*BO1865*SUM(BO1866:BO1867)","v":0},{"$f":"SUM(BP1839:BP1840,BP1842)*BP1865*SUM(BP1866:BP1867)","v":0},{"$f":"SUM(BQ1839:BQ1840,BQ1842)*BQ1865*SUM(BQ1866:BQ1867)","v":0},{"$f":"SUM(BR1839:BR1840,BR1842)*BR1865*SUM(BR1866:BR1867)","v":0},{"$f":"SUM(BS1839:BS1840,BS1842)*BS1865*SUM(BS1866:BS1867)","v":0},{"$f":"SUM(BT1839:BT1840,BT1842)*BT1865*SUM(BT1866:BT1867)","v":0}]
[]
[null,null,null,{"$f":"D1875&\": \"&D1843","v":"Bullet: Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M1877:BT1877)","v":0},null,{"$f":"SUM(M1839:M1840)*M1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1839:AS1840)*AS1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1886:M1887)","v":0},{"$f":"SUM(N1886:N1887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1890&\": check for - \"&H1894","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D1809,$H1894,M$1239:M1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,N$1239:N1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,O$1239:O1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,P$1239:P1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Q$1239:Q1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,R$1239:R1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,S$1239:S1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,T$1239:T1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,U$1239:U1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,V$1239:V1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,W$1239:W1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,X$1239:X1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Y$1239:Y1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Z$1239:Z1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AA$1239:AA1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AB$1239:AB1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AC$1239:AC1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AD$1239:AD1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AE$1239:AE1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AF$1239:AF1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AG$1239:AG1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AH$1239:AH1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AI$1239:AI1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AJ$1239:AJ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AK$1239:AK1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AL$1239:AL1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AM$1239:AM1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AN$1239:AN1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AO$1239:AO1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AP$1239:AP1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AQ$1239:AQ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AR$1239:AR1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AS$1239:AS1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AT$1239:AT1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AU$1239:AU1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AV$1239:AV1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AW$1239:AW1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AX$1239:AX1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AY$1239:AY1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AZ$1239:AZ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BA$1239:BA1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BB$1239:BB1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BC$1239:BC1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BD$1239:BD1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BE$1239:BE1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BF$1239:BF1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BG$1239:BG1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BH$1239:BH1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BI$1239:BI1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BJ$1239:BJ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BK$1239:BK1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BL$1239:BL1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BM$1239:BM1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BN$1239:BN1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BO$1239:BO1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BP$1239:BP1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BQ$1239:BQ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BR$1239:BR1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BS$1239:BS1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BT$1239:BT1809)","v":0}]
[null,null,null,"Repay in full?","1/0",null,null,{"$f":"INP_General!$F$740","v":8},null,null,null,null,{"$f":"IF(M1901>$H1902,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f Interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"L1919","v":0},{"$f":"M1919","v":0},{"$f":"N1919","v":0},{"$f":"O1919","v":0},{"$f":"P1919","v":0},{"$f":"Q1919","v":0},{"$f":"R1919","v":0},{"$f":"S1919","v":0},{"$f":"T1919","v":0},{"$f":"U1919","v":0},{"$f":"V1919","v":0},{"$f":"W1919","v":0},{"$f":"X1919","v":0},{"$f":"Y1919","v":0},{"$f":"Z1919","v":0},{"$f":"AA1919","v":0},{"$f":"AB1919","v":0},{"$f":"AC1919","v":0},{"$f":"AD1919","v":0},{"$f":"AE1919","v":0},{"$f":"AF1919","v":0},{"$f":"AG1919","v":0},{"$f":"AH1919","v":0},{"$f":"AI1919","v":0},{"$f":"AJ1919","v":0},{"$f":"AK1919","v":0},{"$f":"AL1919","v":0},{"$f":"AM1919","v":0},{"$f":"AN1919","v":0},{"$f":"AO1919","v":0},{"$f":"AP1919","v":0},{"$f":"AQ1919","v":0},{"$f":"AR1919","v":0},{"$f":"AS1919","v":0},{"$f":"AT1919","v":0},{"$f":"AU1919","v":0},{"$f":"AV1919","v":0},{"$f":"AW1919","v":0},{"$f":"AX1919","v":0},{"$f":"AY1919","v":0},{"$f":"AZ1919","v":0},{"$f":"BA1919","v":0},{"$f":"BB1919","v":0},{"$f":"BC1919","v":0},{"$f":"BD1919","v":0},{"$f":"BE1919","v":0},{"$f":"BF1919","v":0},{"$f":"BG1919","v":0},{"$f":"BH1919","v":0},{"$f":"BI1919","v":0},{"$f":"BJ1919","v":0},{"$f":"BK1919","v":0},{"$f":"BL1919","v":0},{"$f":"BM1919","v":0},{"$f":"BN1919","v":0},{"$f":"BO1919","v":0},{"$f":"BP1919","v":0},{"$f":"BQ1919","v":0},{"$f":"BR1919","v":0},{"$f":"BS1919","v":0}]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D1923&D1928","v":"LOAN 7Loan tenor"},{"$f":"MATCH(F1928,INP_General!$H$745:$H$941,0)","v":154},{"$f":"INDEX(INP_General!$F$745:$F$941,G1928,1)","v":0},null,null,null,null,{"$f":"SUM($M1927:M1927)*(SUM($L1928:L1928)<$H1928)*PRODUCT(M1950:M1951)","v":0},{"$f":"SUM($M1927:N1927)*(SUM($L1928:M1928)<$H1928)*PRODUCT(N1950:N1951)","v":0},{"$f":"SUM($M1927:O1927)*(SUM($L1928:N1928)<$H1928)*PRODUCT(O1950:O1951)","v":0},{"$f":"SUM($M1927:P1927)*(SUM($L1928:O1928)<$H1928)*PRODUCT(P1950:P1951)","v":0},{"$f":"SUM($M1927:Q1927)*(SUM($L1928:P1928)<$H1928)*PRODUCT(Q1950:Q1951)","v":0},{"$f":"SUM($M1927:R1927)*(SUM($L1928:Q1928)<$H1928)*PRODUCT(R1950:R1951)","v":0},{"$f":"SUM($M1927:S1927)*(SUM($L1928:R1928)<$H1928)*PRODUCT(S1950:S1951)","v":0},{"$f":"SUM($M1927:T1927)*(SUM($L1928:S1928)<$H1928)*PRODUCT(T1950:T1951)","v":0},{"$f":"SUM($M1927:U1927)*(SUM($L1928:T1928)<$H1928)*PRODUCT(U1950:U1951)","v":0},{"$f":"SUM($M1927:V1927)*(SUM($L1928:U1928)<$H1928)*PRODUCT(V1950:V1951)","v":0},{"$f":"SUM($M1927:W1927)*(SUM($L1928:V1928)<$H1928)*PRODUCT(W1950:W1951)","v":0},{"$f":"SUM($M1927:X1927)*(SUM($L1928:W1928)<$H1928)*PRODUCT(X1950:X1951)","v":0},{"$f":"SUM($M1927:Y1927)*(SUM($L1928:X1928)<$H1928)*PRODUCT(Y1950:Y1951)","v":0},{"$f":"SUM($M1927:Z1927)*(SUM($L1928:Y1928)<$H1928)*PRODUCT(Z1950:Z1951)","v":0},{"$f":"SUM($M1927:AA1927)*(SUM($L1928:Z1928)<$H1928)*PRODUCT(AA1950:AA1951)","v":0},{"$f":"SUM($M1927:AB1927)*(SUM($L1928:AA1928)<$H1928)*PRODUCT(AB1950:AB1951)","v":0},{"$f":"SUM($M1927:AC1927)*(SUM($L1928:AB1928)<$H1928)*PRODUCT(AC1950:AC1951)","v":0},{"$f":"SUM($M1927:AD1927)*(SUM($L1928:AC1928)<$H1928)*PRODUCT(AD1950:AD1951)","v":0},{"$f":"SUM($M1927:AE1927)*(SUM($L1928:AD1928)<$H1928)*PRODUCT(AE1950:AE1951)","v":0},{"$f":"SUM($M1927:AF1927)*(SUM($L1928:AE1928)<$H1928)*PRODUCT(AF1950:AF1951)","v":0},{"$f":"SUM($M1927:AG1927)*(SUM($L1928:AF1928)<$H1928)*PRODUCT(AG1950:AG1951)","v":0},{"$f":"SUM($M1927:AH1927)*(SUM($L1928:AG1928)<$H1928)*PRODUCT(AH1950:AH1951)","v":0},{"$f":"SUM($M1927:AI1927)*(SUM($L1928:AH1928)<$H1928)*PRODUCT(AI1950:AI1951)","v":0},{"$f":"SUM($M1927:AJ1927)*(SUM($L1928:AI1928)<$H1928)*PRODUCT(AJ1950:AJ1951)","v":0},{"$f":"SUM($M1927:AK1927)*(SUM($L1928:AJ1928)<$H1928)*PRODUCT(AK1950:AK1951)","v":0},{"$f":"SUM($M1927:AL1927)*(SUM($L1928:AK1928)<$H1928)*PRODUCT(AL1950:AL1951)","v":0},{"$f":"SUM($M1927:AM1927)*(SUM($L1928:AL1928)<$H1928)*PRODUCT(AM1950:AM1951)","v":0},{"$f":"SUM($M1927:AN1927)*(SUM($L1928:AM1928)<$H1928)*PRODUCT(AN1950:AN1951)","v":0},{"$f":"SUM($M1927:AO1927)*(SUM($L1928:AN1928)<$H1928)*PRODUCT(AO1950:AO1951)","v":0},{"$f":"SUM($M1927:AP1927)*(SUM($L1928:AO1928)<$H1928)*PRODUCT(AP1950:AP1951)","v":0},{"$f":"SUM($M1927:AQ1927)*(SUM($L1928:AP1928)<$H1928)*PRODUCT(AQ1950:AQ1951)","v":0},{"$f":"SUM($M1927:AR1927)*(SUM($L1928:AQ1928)<$H1928)*PRODUCT(AR1950:AR1951)","v":0},{"$f":"SUM($M1927:AS1927)*(SUM($L1928:AR1928)<$H1928)*PRODUCT(AS1950:AS1951)","v":0},{"$f":"SUM($M1927:AT1927)*(SUM($L1928:AS1928)<$H1928)*PRODUCT(AT1950:AT1951)","v":0},{"$f":"SUM($M1927:AU1927)*(SUM($L1928:AT1928)<$H1928)*PRODUCT(AU1950:AU1951)","v":0},{"$f":"SUM($M1927:AV1927)*(SUM($L1928:AU1928)<$H1928)*PRODUCT(AV1950:AV1951)","v":0},{"$f":"SUM($M1927:AW1927)*(SUM($L1928:AV1928)<$H1928)*PRODUCT(AW1950:AW1951)","v":0},{"$f":"SUM($M1927:AX1927)*(SUM($L1928:AW1928)<$H1928)*PRODUCT(AX1950:AX1951)","v":0},{"$f":"SUM($M1927:AY1927)*(SUM($L1928:AX1928)<$H1928)*PRODUCT(AY1950:AY1951)","v":0},{"$f":"SUM($M1927:AZ1927)*(SUM($L1928:AY1928)<$H1928)*PRODUCT(AZ1950:AZ1951)","v":0},{"$f":"SUM($M1927:BA1927)*(SUM($L1928:AZ1928)<$H1928)*PRODUCT(BA1950:BA1951)","v":0},{"$f":"SUM($M1927:BB1927)*(SUM($L1928:BA1928)<$H1928)*PRODUCT(BB1950:BB1951)","v":0},{"$f":"SUM($M1927:BC1927)*(SUM($L1928:BB1928)<$H1928)*PRODUCT(BC1950:BC1951)","v":0},{"$f":"SUM($M1927:BD1927)*(SUM($L1928:BC1928)<$H1928)*PRODUCT(BD1950:BD1951)","v":0},{"$f":"SUM($M1927:BE1927)*(SUM($L1928:BD1928)<$H1928)*PRODUCT(BE1950:BE1951)","v":0},{"$f":"SUM($M1927:BF1927)*(SUM($L1928:BE1928)<$H1928)*PRODUCT(BF1950:BF1951)","v":0},{"$f":"SUM($M1927:BG1927)*(SUM($L1928:BF1928)<$H1928)*PRODUCT(BG1950:BG1951)","v":0},{"$f":"SUM($M1927:BH1927)*(SUM($L1928:BG1928)<$H1928)*PRODUCT(BH1950:BH1951)","v":0},{"$f":"SUM($M1927:BI1927)*(SUM($L1928:BH1928)<$H1928)*PRODUCT(BI1950:BI1951)","v":0},{"$f":"SUM($M1927:BJ1927)*(SUM($L1928:BI1928)<$H1928)*PRODUCT(BJ1950:BJ1951)","v":0},{"$f":"SUM($M1927:BK1927)*(SUM($L1928:BJ1928)<$H1928)*PRODUCT(BK1950:BK1951)","v":0},{"$f":"SUM($M1927:BL1927)*(SUM($L1928:BK1928)<$H1928)*PRODUCT(BL1950:BL1951)","v":0},{"$f":"SUM($M1927:BM1927)*(SUM($L1928:BL1928)<$H1928)*PRODUCT(BM1950:BM1951)","v":0},{"$f":"SUM($M1927:BN1927)*(SUM($L1928:BM1928)<$H1928)*PRODUCT(BN1950:BN1951)","v":0},{"$f":"SUM($M1927:BO1927)*(SUM($L1928:BN1928)<$H1928)*PRODUCT(BO1950:BO1951)","v":0},{"$f":"SUM($M1927:BP1927)*(SUM($L1928:BO1928)<$H1928)*PRODUCT(BP1950:BP1951)","v":0},{"$f":"SUM($M1927:BQ1927)*(SUM($L1928:BP1928)<$H1928)*PRODUCT(BQ1950:BQ1951)","v":0},{"$f":"SUM($M1927:BR1927)*(SUM($L1928:BQ1928)<$H1928)*PRODUCT(BR1950:BR1951)","v":0},{"$f":"SUM($M1927:BS1927)*(SUM($L1928:BR1928)<$H1928)*PRODUCT(BS1950:BS1951)","v":0},{"$f":"SUM($M1927:BT1927)*(SUM($L1928:BS1928)<$H1928)*PRODUCT(BT1950:BT1951)","v":0}]
[null,null,null,{"$f":"INP_General!D$753","v":"If bullet:"},{"$f":"INP_General!E$753","v":"£000"},{"$f":"D1923&D1933","v":"LOAN 7If bullet:"},{"$f":"MATCH(F1933,INP_General!$H$745:$H$941,0)","v":159},{"$f":"INDEX(INP_General!$F$745:$F$941,G1933,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1923&D1937","v":"LOAN 7If variable: floating rate peg"},{"$f":"MATCH(F1937,INP_General!$H$745:$H$941,0)","v":163},{"$f":"INDEX(INP_General!$F$745:$F$941,G1937,1)","v":0},{"$f":"IFERROR(MATCH(H1937,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1937=0,0,INDEX(INP_General!M$728:M$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!N$728:N$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!O$728:O$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!P$728:P$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Q$728:Q$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!R$728:R$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!S$728:S$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!T$728:T$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!U$728:U$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!V$728:V$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!W$728:W$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!X$728:X$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Y$728:Y$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Z$728:Z$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AA$728:AA$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AB$728:AB$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AC$728:AC$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AD$728:AD$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AE$728:AE$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AF$728:AF$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AG$728:AG$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AH$728:AH$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AI$728:AI$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AK$728:AK$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AL$728:AL$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AM$728:AM$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AN$728:AN$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AO$728:AO$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AP$728:AP$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AR$728:AR$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AS$728:AS$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AT$728:AT$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AU$728:AU$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AV$728:AV$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AW$728:AW$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AX$728:AX$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AY$728:AY$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BA$728:BA$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BB$728:BB$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BC$728:BC$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BD$728:BD$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BE$728:BE$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BF$728:BF$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BG$728:BG$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BH$728:BH$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BI$728:BI$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BK$728:BK$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BL$728:BL$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BM$728:BM$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BN$728:BN$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BO$728:BO$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BP$728:BP$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BR$728:BR$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BS$728:BS$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BT$728:BT$732,$I1937,1))","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1925&\": \"&D1954","v":"0: Principal drawdown"},null,{"$f":"H1932","v":0},{"$f":"IFERROR(MATCH(H1954,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1954:BT1954)","v":0},null,{"$f":"IF($I1954=0,0,CHOOSE($I1954,$H1933*M1927,M1934)*($I1926=$I$5)*(1+$H1948))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1954=0,0,CHOOSE($I1954,$H1933*AS1927,AS1934)*($I1926=$I$5)*(1+$H1948))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan issue fees","£000",null,null,null,null,null,null,null,{"$f":"SUM($M1954:$BT1954)*$H1929*M1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($M1954:$BT1954)*$H1929*AS1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"c/f Fees payable","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1972:M1974)","v":0},{"$f":"SUM(N1972:N1974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$574","v":"Bullet"}]
[]
[null,null,null,"CFADS - senior","£000",{"$f":"H2005","v":"Nominal"},null,null,null,null,null,null,{"$f":"CHOOSE($I2005,M$1222,M$1233)","v":0},0,0,0,0,{"$f":"CHOOSE($I2005,R$1222,R$1233)","v":0},{"$f":"CHOOSE($I2005,S$1222,S$1233)","v":0},0,0,0,{"$f":"CHOOSE($I2005,W$1222,W$1233)","v":0},{"$f":"CHOOSE($I2005,X$1222,X$1233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M2013-M1987)*(1-M1990)+SUM(M1953:M1954)*M1990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS2013-AS1987)*(1-AS1990)+SUM(AS1953:AS1954)*AS1990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$578","v":"Cash sweep"}]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M2027:M2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:N2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:O2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:P2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Q2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:R2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:S2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:T2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:U2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:V2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:W2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:X2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Y2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Z2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AA2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AB2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AC2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AD2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AE2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AF2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AG2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AH2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AI2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AJ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AK2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AL2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AM2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AN2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AO2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AP2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AQ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AR2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AS2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AT2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AU2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AV2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AW2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AX2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AY2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AZ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BA2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BB2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BC2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BD2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BE2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BF2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BG2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BH2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BI2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BJ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BK2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BL2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BM2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BN2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BO2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BP2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BQ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BR2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BS2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BT2027)/$K2027,0)","v":0}]
[null,null,null,{"$f":"INP_General!D$745","v":"Loan issuer"},{"$f":"INP_General!E$745","v":"investor"},{"$f":"D2037&D2039","v":"LOAN 8Loan issuer"},{"$f":"MATCH(F2039,INP_General!$H$745:$H$941,0)","v":176},{"$f":"INDEX(INP_General!$F$745:$F$941,G2039,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D2037&D2042","v":"LOAN 8Loan tenor"},{"$f":"MATCH(F2042,INP_General!$H$745:$H$941,0)","v":179},{"$f":"INDEX(INP_General!$F$745:$F$941,G2042,1)","v":0},null,null,null,null,{"$f":"SUM($M2041:M2041)*(SUM($L2042:L2042)<$H2042)*PRODUCT(M2064:M2065)","v":0},{"$f":"SUM($M2041:N2041)*(SUM($L2042:M2042)<$H2042)*PRODUCT(N2064:N2065)","v":0},{"$f":"SUM($M2041:O2041)*(SUM($L2042:N2042)<$H2042)*PRODUCT(O2064:O2065)","v":0},{"$f":"SUM($M2041:P2041)*(SUM($L2042:O2042)<$H2042)*PRODUCT(P2064:P2065)","v":0},{"$f":"SUM($M2041:Q2041)*(SUM($L2042:P2042)<$H2042)*PRODUCT(Q2064:Q2065)","v":0},{"$f":"SUM($M2041:R2041)*(SUM($L2042:Q2042)<$H2042)*PRODUCT(R2064:R2065)","v":0},{"$f":"SUM($M2041:S2041)*(SUM($L2042:R2042)<$H2042)*PRODUCT(S2064:S2065)","v":0},{"$f":"SUM($M2041:T2041)*(SUM($L2042:S2042)<$H2042)*PRODUCT(T2064:T2065)","v":0},{"$f":"SUM($M2041:U2041)*(SUM($L2042:T2042)<$H2042)*PRODUCT(U2064:U2065)","v":0},{"$f":"SUM($M2041:V2041)*(SUM($L2042:U2042)<$H2042)*PRODUCT(V2064:V2065)","v":0},{"$f":"SUM($M2041:W2041)*(SUM($L2042:V2042)<$H2042)*PRODUCT(W2064:W2065)","v":0},{"$f":"SUM($M2041:X2041)*(SUM($L2042:W2042)<$H2042)*PRODUCT(X2064:X2065)","v":0},{"$f":"SUM($M2041:Y2041)*(SUM($L2042:X2042)<$H2042)*PRODUCT(Y2064:Y2065)","v":0},{"$f":"SUM($M2041:Z2041)*(SUM($L2042:Y2042)<$H2042)*PRODUCT(Z2064:Z2065)","v":0},{"$f":"SUM($M2041:AA2041)*(SUM($L2042:Z2042)<$H2042)*PRODUCT(AA2064:AA2065)","v":0},{"$f":"SUM($M2041:AB2041)*(SUM($L2042:AA2042)<$H2042)*PRODUCT(AB2064:AB2065)","v":0},{"$f":"SUM($M2041:AC2041)*(SUM($L2042:AB2042)<$H2042)*PRODUCT(AC2064:AC2065)","v":0},{"$f":"SUM($M2041:AD2041)*(SUM($L2042:AC2042)<$H2042)*PRODUCT(AD2064:AD2065)","v":0},{"$f":"SUM($M2041:AE2041)*(SUM($L2042:AD2042)<$H2042)*PRODUCT(AE2064:AE2065)","v":0},{"$f":"SUM($M2041:AF2041)*(SUM($L2042:AE2042)<$H2042)*PRODUCT(AF2064:AF2065)","v":0},{"$f":"SUM($M2041:AG2041)*(SUM($L2042:AF2042)<$H2042)*PRODUCT(AG2064:AG2065)","v":0},{"$f":"SUM($M2041:AH2041)*(SUM($L2042:AG2042)<$H2042)*PRODUCT(AH2064:AH2065)","v":0},{"$f":"SUM($M2041:AI2041)*(SUM($L2042:AH2042)<$H2042)*PRODUCT(AI2064:AI2065)","v":0},{"$f":"SUM($M2041:AJ2041)*(SUM($L2042:AI2042)<$H2042)*PRODUCT(AJ2064:AJ2065)","v":0},{"$f":"SUM($M2041:AK2041)*(SUM($L2042:AJ2042)<$H2042)*PRODUCT(AK2064:AK2065)","v":0},{"$f":"SUM($M2041:AL2041)*(SUM($L2042:AK2042)<$H2042)*PRODUCT(AL2064:AL2065)","v":0},{"$f":"SUM($M2041:AM2041)*(SUM($L2042:AL2042)<$H2042)*PRODUCT(AM2064:AM2065)","v":0},{"$f":"SUM($M2041:AN2041)*(SUM($L2042:AM2042)<$H2042)*PRODUCT(AN2064:AN2065)","v":0},{"$f":"SUM($M2041:AO2041)*(SUM($L2042:AN2042)<$H2042)*PRODUCT(AO2064:AO2065)","v":0},{"$f":"SUM($M2041:AP2041)*(SUM($L2042:AO2042)<$H2042)*PRODUCT(AP2064:AP2065)","v":0},{"$f":"SUM($M2041:AQ2041)*(SUM($L2042:AP2042)<$H2042)*PRODUCT(AQ2064:AQ2065)","v":0},{"$f":"SUM($M2041:AR2041)*(SUM($L2042:AQ2042)<$H2042)*PRODUCT(AR2064:AR2065)","v":0},{"$f":"SUM($M2041:AS2041)*(SUM($L2042:AR2042)<$H2042)*PRODUCT(AS2064:AS2065)","v":0},{"$f":"SUM($M2041:AT2041)*(SUM($L2042:AS2042)<$H2042)*PRODUCT(AT2064:AT2065)","v":0},{"$f":"SUM($M2041:AU2041)*(SUM($L2042:AT2042)<$H2042)*PRODUCT(AU2064:AU2065)","v":0},{"$f":"SUM($M2041:AV2041)*(SUM($L2042:AU2042)<$H2042)*PRODUCT(AV2064:AV2065)","v":0},{"$f":"SUM($M2041:AW2041)*(SUM($L2042:AV2042)<$H2042)*PRODUCT(AW2064:AW2065)","v":0},{"$f":"SUM($M2041:AX2041)*(SUM($L2042:AW2042)<$H2042)*PRODUCT(AX2064:AX2065)","v":0},{"$f":"SUM($M2041:AY2041)*(SUM($L2042:AX2042)<$H2042)*PRODUCT(AY2064:AY2065)","v":0},{"$f":"SUM($M2041:AZ2041)*(SUM($L2042:AY2042)<$H2042)*PRODUCT(AZ2064:AZ2065)","v":0},{"$f":"SUM($M2041:BA2041)*(SUM($L2042:AZ2042)<$H2042)*PRODUCT(BA2064:BA2065)","v":0},{"$f":"SUM($M2041:BB2041)*(SUM($L2042:BA2042)<$H2042)*PRODUCT(BB2064:BB2065)","v":0},{"$f":"SUM($M2041:BC2041)*(SUM($L2042:BB2042)<$H2042)*PRODUCT(BC2064:BC2065)","v":0},{"$f":"SUM($M2041:BD2041)*(SUM($L2042:BC2042)<$H2042)*PRODUCT(BD2064:BD2065)","v":0},{"$f":"SUM($M2041:BE2041)*(SUM($L2042:BD2042)<$H2042)*PRODUCT(BE2064:BE2065)","v":0},{"$f":"SUM($M2041:BF2041)*(SUM($L2042:BE2042)<$H2042)*PRODUCT(BF2064:BF2065)","v":0},{"$f":"SUM($M2041:BG2041)*(SUM($L2042:BF2042)<$H2042)*PRODUCT(BG2064:BG2065)","v":0},{"$f":"SUM($M2041:BH2041)*(SUM($L2042:BG2042)<$H2042)*PRODUCT(BH2064:BH2065)","v":0},{"$f":"SUM($M2041:BI2041)*(SUM($L2042:BH2042)<$H2042)*PRODUCT(BI2064:BI2065)","v":0},{"$f":"SUM($M2041:BJ2041)*(SUM($L2042:BI2042)<$H2042)*PRODUCT(BJ2064:BJ2065)","v":0},{"$f":"SUM($M2041:BK2041)*(SUM($L2042:BJ2042)<$H2042)*PRODUCT(BK2064:BK2065)","v":0},{"$f":"SUM($M2041:BL2041)*(SUM($L2042:BK2042)<$H2042)*PRODUCT(BL2064:BL2065)","v":0},{"$f":"SUM($M2041:BM2041)*(SUM($L2042:BL2042)<$H2042)*PRODUCT(BM2064:BM2065)","v":0},{"$f":"SUM($M2041:BN2041)*(SUM($L2042:BM2042)<$H2042)*PRODUCT(BN2064:BN2065)","v":0},{"$f":"SUM($M2041:BO2041)*(SUM($L2042:BN2042)<$H2042)*PRODUCT(BO2064:BO2065)","v":0},{"$f":"SUM($M2041:BP2041)*(SUM($L2042:BO2042)<$H2042)*PRODUCT(BP2064:BP2065)","v":0},{"$f":"SUM($M2041:BQ2041)*(SUM($L2042:BP2042)<$H2042)*PRODUCT(BQ2064:BQ2065)","v":0},{"$f":"SUM($M2041:BR2041)*(SUM($L2042:BQ2042)<$H2042)*PRODUCT(BR2064:BR2065)","v":0},{"$f":"SUM($M2041:BS2041)*(SUM($L2042:BR2042)<$H2042)*PRODUCT(BS2064:BS2065)","v":0},{"$f":"SUM($M2041:BT2041)*(SUM($L2042:BS2042)<$H2042)*PRODUCT(BT2064:BT2065)","v":0}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D2037&D2048","v":"LOAN 8If drawdown profile:"},{"$f":"MATCH(F2048,INP_General!$H$745:$H$941,0)","v":185},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G2048,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$762","v":"If target cover - in period DSCR ratio"},{"$f":"INP_General!E$762","v":"ratio"},{"$f":"D2037&D2056","v":"LOAN 8If target cover - in period DSCR ratio"},{"$f":"MATCH(F2056,INP_General!$H$745:$H$941,0)","v":193},{"$f":"INDEX(INP_General!$F$745:$F$941,G2056,1)","v":0}]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H2041)+H2042,MONTH(H2041),DAY(H2041))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H2065,M$5>=$H2065),($H2065-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H2065,AS$5>=$H2065),($H2065-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Fees payable (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M2075-M2076","v":0},{"$f":"N2075-N2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M2075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$820","v":"Fees payable"},"£000",null,null,null,null,null,null,null,{"$f":"M2077","v":0},{"$f":"N2077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$775","v":"Interest expensed to P&L"},"£000",null,null,null,null,null,null,null,{"$f":"(SUM(M2094:M2095)-M2097)*M2096","v":0},{"$f":"(SUM(N2094:N2095)-N2097)*N2096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},"£000",{"$f":"H2039&\": \"&D2101","v":"0: Interest payment"},null,null,null,null,null,null,{"$f":"M2096*M2094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M2042:$BT2042)*(M2042>0)*SUM($M2058:M2058)","v":0},{"$f":"SUM(N2042:$BT2042)*(N2042>0)*SUM($M2058:N2058)","v":0},{"$f":"SUM(O2042:$BT2042)*(O2042>0)*SUM($M2058:O2058)","v":0},{"$f":"SUM(P2042:$BT2042)*(P2042>0)*SUM($M2058:P2058)","v":0},{"$f":"SUM(Q2042:$BT2042)*(Q2042>0)*SUM($M2058:Q2058)","v":0},{"$f":"SUM(R2042:$BT2042)*(R2042>0)*SUM($M2058:R2058)","v":0},{"$f":"SUM(S2042:$BT2042)*(S2042>0)*SUM($M2058:S2058)","v":0},{"$f":"SUM(T2042:$BT2042)*(T2042>0)*SUM($M2058:T2058)","v":0},{"$f":"SUM(U2042:$BT2042)*(U2042>0)*SUM($M2058:U2058)","v":0},{"$f":"SUM(V2042:$BT2042)*(V2042>0)*SUM($M2058:V2058)","v":0},{"$f":"SUM(W2042:$BT2042)*(W2042>0)*SUM($M2058:W2058)","v":0},{"$f":"SUM(X2042:$BT2042)*(X2042>0)*SUM($M2058:X2058)","v":0},{"$f":"SUM(Y2042:$BT2042)*(Y2042>0)*SUM($M2058:Y2058)","v":0},{"$f":"SUM(Z2042:$BT2042)*(Z2042>0)*SUM($M2058:Z2058)","v":0},{"$f":"SUM(AA2042:$BT2042)*(AA2042>0)*SUM($M2058:AA2058)","v":0},{"$f":"SUM(AB2042:$BT2042)*(AB2042>0)*SUM($M2058:AB2058)","v":0},{"$f":"SUM(AC2042:$BT2042)*(AC2042>0)*SUM($M2058:AC2058)","v":0},{"$f":"SUM(AD2042:$BT2042)*(AD2042>0)*SUM($M2058:AD2058)","v":0},{"$f":"SUM(AE2042:$BT2042)*(AE2042>0)*SUM($M2058:AE2058)","v":0},{"$f":"SUM(AF2042:$BT2042)*(AF2042>0)*SUM($M2058:AF2058)","v":0},{"$f":"SUM(AG2042:$BT2042)*(AG2042>0)*SUM($M2058:AG2058)","v":0},{"$f":"SUM(AH2042:$BT2042)*(AH2042>0)*SUM($M2058:AH2058)","v":0},{"$f":"SUM(AI2042:$BT2042)*(AI2042>0)*SUM($M2058:AI2058)","v":0},{"$f":"SUM(AJ2042:$BT2042)*(AJ2042>0)*SUM($M2058:AJ2058)","v":0},{"$f":"SUM(AK2042:$BT2042)*(AK2042>0)*SUM($M2058:AK2058)","v":0},{"$f":"SUM(AL2042:$BT2042)*(AL2042>0)*SUM($M2058:AL2058)","v":0},{"$f":"SUM(AM2042:$BT2042)*(AM2042>0)*SUM($M2058:AM2058)","v":0},{"$f":"SUM(AN2042:$BT2042)*(AN2042>0)*SUM($M2058:AN2058)","v":0},{"$f":"SUM(AO2042:$BT2042)*(AO2042>0)*SUM($M2058:AO2058)","v":0},{"$f":"SUM(AP2042:$BT2042)*(AP2042>0)*SUM($M2058:AP2058)","v":0},{"$f":"SUM(AQ2042:$BT2042)*(AQ2042>0)*SUM($M2058:AQ2058)","v":0},{"$f":"SUM(AR2042:$BT2042)*(AR2042>0)*SUM($M2058:AR2058)","v":0},{"$f":"SUM(AS2042:$BT2042)*(AS2042>0)*SUM($M2058:AS2058)","v":0},{"$f":"SUM(AT2042:$BT2042)*(AT2042>0)*SUM($M2058:AT2058)","v":0},{"$f":"SUM(AU2042:$BT2042)*(AU2042>0)*SUM($M2058:AU2058)","v":0},{"$f":"SUM(AV2042:$BT2042)*(AV2042>0)*SUM($M2058:AV2058)","v":0},{"$f":"SUM(AW2042:$BT2042)*(AW2042>0)*SUM($M2058:AW2058)","v":0},{"$f":"SUM(AX2042:$BT2042)*(AX2042>0)*SUM($M2058:AX2058)","v":0},{"$f":"SUM(AY2042:$BT2042)*(AY2042>0)*SUM($M2058:AY2058)","v":0},{"$f":"SUM(AZ2042:$BT2042)*(AZ2042>0)*SUM($M2058:AZ2058)","v":0},{"$f":"SUM(BA2042:$BT2042)*(BA2042>0)*SUM($M2058:BA2058)","v":0},{"$f":"SUM(BB2042:$BT2042)*(BB2042>0)*SUM($M2058:BB2058)","v":0},{"$f":"SUM(BC2042:$BT2042)*(BC2042>0)*SUM($M2058:BC2058)","v":0},{"$f":"SUM(BD2042:$BT2042)*(BD2042>0)*SUM($M2058:BD2058)","v":0},{"$f":"SUM(BE2042:$BT2042)*(BE2042>0)*SUM($M2058:BE2058)","v":0},{"$f":"SUM(BF2042:$BT2042)*(BF2042>0)*SUM($M2058:BF2058)","v":0},{"$f":"SUM(BG2042:$BT2042)*(BG2042>0)*SUM($M2058:BG2058)","v":0},{"$f":"SUM(BH2042:$BT2042)*(BH2042>0)*SUM($M2058:BH2058)","v":0},{"$f":"SUM(BI2042:$BT2042)*(BI2042>0)*SUM($M2058:BI2058)","v":0},{"$f":"SUM(BJ2042:$BT2042)*(BJ2042>0)*SUM($M2058:BJ2058)","v":0},{"$f":"SUM(BK2042:$BT2042)*(BK2042>0)*SUM($M2058:BK2058)","v":0},{"$f":"SUM(BL2042:$BT2042)*(BL2042>0)*SUM($M2058:BL2058)","v":0},{"$f":"SUM(BM2042:$BT2042)*(BM2042>0)*SUM($M2058:BM2058)","v":0},{"$f":"SUM(BN2042:$BT2042)*(BN2042>0)*SUM($M2058:BN2058)","v":0},{"$f":"SUM(BO2042:$BT2042)*(BO2042>0)*SUM($M2058:BO2058)","v":0},{"$f":"SUM(BP2042:$BT2042)*(BP2042>0)*SUM($M2058:BP2058)","v":0},{"$f":"SUM(BQ2042:$BT2042)*(BQ2042>0)*SUM($M2058:BQ2058)","v":0},{"$f":"SUM(BR2042:$BT2042)*(BR2042>0)*SUM($M2058:BR2058)","v":0},{"$f":"SUM(BS2042:$BT2042)*(BS2042>0)*SUM($M2058:BS2058)","v":0},{"$f":"SUM(BT2042:$BT2042)*(BT2042>0)*SUM($M2058:BT2058)","v":0}]
[null,null,null,{"$f":"D2118&\": check for - \"&H2122","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D2037,$H2122,M$1239:M2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,N$1239:N2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,O$1239:O2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,P$1239:P2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Q$1239:Q2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,R$1239:R2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,S$1239:S2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,T$1239:T2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,U$1239:U2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,V$1239:V2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,W$1239:W2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,X$1239:X2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Y$1239:Y2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Z$1239:Z2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AA$1239:AA2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AB$1239:AB2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AC$1239:AC2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AD$1239:AD2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AE$1239:AE2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AF$1239:AF2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AG$1239:AG2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AH$1239:AH2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AI$1239:AI2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AJ$1239:AJ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AK$1239:AK2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AL$1239:AL2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AM$1239:AM2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AN$1239:AN2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AO$1239:AO2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AP$1239:AP2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AQ$1239:AQ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AR$1239:AR2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AS$1239:AS2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AT$1239:AT2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AU$1239:AU2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AV$1239:AV2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AW$1239:AW2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AX$1239:AX2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AY$1239:AY2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AZ$1239:AZ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BA$1239:BA2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BB$1239:BB2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BC$1239:BC2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BD$1239:BD2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BE$1239:BE2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BF$1239:BF2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BG$1239:BG2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BH$1239:BH2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BI$1239:BI2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BJ$1239:BJ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BK$1239:BK2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BL$1239:BL2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BM$1239:BM2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BN$1239:BN2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BO$1239:BO2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BP$1239:BP2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BQ$1239:BQ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BR$1239:BR2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BS$1239:BS2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BT$1239:BT2037)","v":0}]
[]
[null,null,null,{"$f":"D2134&\": \"&D2071","v":"Cash sweep: Principal repayment"},"£000",null,null,{"$f":"H2055","v":0},null,null,null,null,{"$f":"MIN(MAX(M2135*$H2136,0),SUM(M2067:M2068))*(1-M2104)*M2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AS2135*$H2136,0),SUM(AS2067:AS2068))*(1-AS2104)*AS2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M2141:M2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:N2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:O2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:P2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Q2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:R2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:S2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:T2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:U2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:V2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:W2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:X2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Y2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Z2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AA2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AB2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AC2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AD2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AE2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AF2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AG2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AH2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AI2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AJ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AK2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AL2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AM2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AN2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AO2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AP2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AQ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AR2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AS2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AT2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AU2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AV2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AW2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AX2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AY2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AZ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BA2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BB2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BC2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BD2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BE2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BF2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BG2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BH2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BI2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BJ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BK2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BL2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BM2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BN2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BO2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BP2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BQ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BR2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BS2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BT2141)/$K2141,0)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M2159:BT2159)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f fees payable","£000",null,null,null,null,null,null,null,{"$f":"L2170","v":0},{"$f":"M2170","v":0},{"$f":"N2170","v":0},{"$f":"O2170","v":0},{"$f":"P2170","v":0},{"$f":"Q2170","v":0},{"$f":"R2170","v":0},{"$f":"S2170","v":0},{"$f":"T2170","v":0},{"$f":"U2170","v":0},{"$f":"V2170","v":0},{"$f":"W2170","v":0},{"$f":"X2170","v":0},{"$f":"Y2170","v":0},{"$f":"Z2170","v":0},{"$f":"AA2170","v":0},{"$f":"AB2170","v":0},{"$f":"AC2170","v":0},{"$f":"AD2170","v":0},{"$f":"AE2170","v":0},{"$f":"AF2170","v":0},{"$f":"AG2170","v":0},{"$f":"AH2170","v":0},{"$f":"AI2170","v":0},{"$f":"AJ2170","v":0},{"$f":"AK2170","v":0},{"$f":"AL2170","v":0},{"$f":"AM2170","v":0},{"$f":"AN2170","v":0},{"$f":"AO2170","v":0},{"$f":"AP2170","v":0},{"$f":"AQ2170","v":0},{"$f":"AR2170","v":0},{"$f":"AS2170","v":0},{"$f":"AT2170","v":0},{"$f":"AU2170","v":0},{"$f":"AV2170","v":0},{"$f":"AW2170","v":0},{"$f":"AX2170","v":0},{"$f":"AY2170","v":0},{"$f":"AZ2170","v":0},{"$f":"BA2170","v":0},{"$f":"BB2170","v":0},{"$f":"BC2170","v":0},{"$f":"BD2170","v":0},{"$f":"BE2170","v":0},{"$f":"BF2170","v":0},{"$f":"BG2170","v":0},{"$f":"BH2170","v":0},{"$f":"BI2170","v":0},{"$f":"BJ2170","v":0},{"$f":"BK2170","v":0},{"$f":"BL2170","v":0},{"$f":"BM2170","v":0},{"$f":"BN2170","v":0},{"$f":"BO2170","v":0},{"$f":"BP2170","v":0},{"$f":"BQ2170","v":0},{"$f":"BR2170","v":0},{"$f":"BS2170","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$820","v":"Fees payable"},"£000",null,null,null,null,null,{"$f":"SUM(M2168:BT2168)","v":0},null,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$773","v":"Interest charge"},"£000",null,null,null,null,null,{"$f":"SUM(M2181:BT2181)","v":0},null,{"$f":"-SUMIF($D$1239:$D$2150,$D2181,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2181,AS$1239:AS$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR","Ratio",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,null,{"$f":"IFERROR(M2188/M2193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS2188/AS2193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2203,1)&\": \"&SYS_Admin!$G$770","v":"GHNF: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2202)+1","v":1},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2210,1)&\": \"&SYS_Admin!$G$771","v":"Local Authority: Principal repayment"},"£000",{"$f":"F2209","v":2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2217,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2216","v":3},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2217,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2227,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2226)+1","v":5},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2231,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},"£000",{"$f":"F2230","v":5},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2231,M$1239:M$2150)","v":0},{"$f":"-SUMIF($F$1239:$F$2150,$D2231,N$1239:N$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2236,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2235","v":6},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2248,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2247","v":8},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2253,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2252","v":9},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2253,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2270,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},"£000",{"$f":"F2269","v":12},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2276,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},"£000",{"$f":"F2275","v":13},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2287,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2286)+1","v":15},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2290,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2289","v":15},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2296,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2295","v":16},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2313,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2312","v":19},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2313,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2321,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},"£000",{"$f":"F2320","v":20},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2321,M$1239:M$2150)","v":0},{"$f":"-SUMIF($F$1239:$F$2150,$D2321,N$1239:N$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M Cost",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt service lookahead",null,"£000",null,{"$f":"INDEX(INP_General!$G$963:$I$963,1,$I$5)","v":1},null,null,null,null,{"$f":"SUM(OFFSET(M2348,,1,,$H2349))*M2327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AS2348,,1,,$H2349))*AS2327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Apply exemption for electricity generating plant?",null,"T/F",{"$f":"INP_General!$F$506","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},{"$f":"INP_EnergyTypes!I34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(E2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"F2371=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!J34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"I2371=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!K34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(K2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"L2371=SYS_Admin!$D$249","v":false},null,false,0]
[null,null,null,{"$f":"INP_EnergyTypes!D44","v":0},{"$f":"INP_EnergyTypes!I44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(E2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"F2381=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!J44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"I2381=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!K44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(K2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"L2381=SYS_Admin!$D$249","v":false},null,false,0]
[null,null,null,"Electricity that is generated and self-supplied",null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M913","v":0},{"$f":"CALC_EBalance!N913","v":0},{"$f":"CALC_EBalance!O913","v":0},{"$f":"CALC_EBalance!P913","v":0},{"$f":"CALC_EBalance!Q913","v":0},{"$f":"CALC_EBalance!R913","v":0},{"$f":"CALC_EBalance!S913","v":0},{"$f":"CALC_EBalance!T913","v":0},{"$f":"CALC_EBalance!U913","v":0},{"$f":"CALC_EBalance!V913","v":0},{"$f":"CALC_EBalance!W913","v":0},{"$f":"CALC_EBalance!X913","v":0},{"$f":"CALC_EBalance!Y913","v":0},{"$f":"CALC_EBalance!Z913","v":0},{"$f":"CALC_EBalance!AA913","v":0},{"$f":"CALC_EBalance!AB913","v":0},{"$f":"CALC_EBalance!AC913","v":0},{"$f":"CALC_EBalance!AD913","v":0},{"$f":"CALC_EBalance!AE913","v":0},{"$f":"CALC_EBalance!AF913","v":0},{"$f":"CALC_EBalance!AG913","v":0},{"$f":"CALC_EBalance!AH913","v":0},{"$f":"CALC_EBalance!AI913","v":0},{"$f":"CALC_EBalance!AJ913","v":0},{"$f":"CALC_EBalance!AK913","v":0},{"$f":"CALC_EBalance!AL913","v":0},{"$f":"CALC_EBalance!AM913","v":0},{"$f":"CALC_EBalance!AN913","v":0},{"$f":"CALC_EBalance!AO913","v":0},{"$f":"CALC_EBalance!AP913","v":0},{"$f":"CALC_EBalance!AQ913","v":0},{"$f":"CALC_EBalance!AR913","v":0},{"$f":"CALC_EBalance!AS913","v":0},{"$f":"CALC_EBalance!AT913","v":0},{"$f":"CALC_EBalance!AU913","v":0},{"$f":"CALC_EBalance!AV913","v":0},{"$f":"CALC_EBalance!AW913","v":0},{"$f":"CALC_EBalance!AX913","v":0},{"$f":"CALC_EBalance!AY913","v":0},{"$f":"CALC_EBalance!AZ913","v":0},{"$f":"CALC_EBalance!BA913","v":0},{"$f":"CALC_EBalance!BB913","v":0},{"$f":"CALC_EBalance!BC913","v":0},{"$f":"CALC_EBalance!BD913","v":0},{"$f":"CALC_EBalance!BE913","v":0},{"$f":"CALC_EBalance!BF913","v":0},{"$f":"CALC_EBalance!BG913","v":0},{"$f":"CALC_EBalance!BH913","v":0},{"$f":"CALC_EBalance!BI913","v":0},{"$f":"CALC_EBalance!BJ913","v":0},{"$f":"CALC_EBalance!BK913","v":0},{"$f":"CALC_EBalance!BL913","v":0},{"$f":"CALC_EBalance!BM913","v":0},{"$f":"CALC_EBalance!BN913","v":0},{"$f":"CALC_EBalance!BO913","v":0},{"$f":"CALC_EBalance!BP913","v":0},{"$f":"CALC_EBalance!BQ913","v":0},{"$f":"CALC_EBalance!BR913","v":0},{"$f":"CALC_EBalance!BS913","v":0},{"$f":"CALC_EBalance!BT913","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$777&\"-\"&D2406","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!J261","v":"Generation"},true,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!M$293:M$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!N$293:N$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!O$293:O$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!P$293:P$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Q$293:Q$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!R$293:R$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!S$293:S$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!T$293:T$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!U$293:U$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!V$293:V$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!W$293:W$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!X$293:X$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Y$293:Y$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Z$293:Z$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AA$293:AA$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AB$293:AB$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AC$293:AC$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AD$293:AD$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AE$293:AE$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AF$293:AF$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AG$293:AG$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AH$293:AH$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AI$293:AI$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AJ$293:AJ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AK$293:AK$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AL$293:AL$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AM$293:AM$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AN$293:AN$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AO$293:AO$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AP$293:AP$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AQ$293:AQ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AR$293:AR$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AS$293:AS$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AT$293:AT$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AU$293:AU$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AV$293:AV$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AW$293:AW$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AX$293:AX$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AY$293:AY$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AZ$293:AZ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BA$293:BA$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BB$293:BB$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BC$293:BC$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BD$293:BD$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BE$293:BE$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BF$293:BF$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BG$293:BG$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BH$293:BH$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BI$293:BI$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BJ$293:BJ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BK$293:BK$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BL$293:BL$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BM$293:BM$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BN$293:BN$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BO$293:BO$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BP$293:BP$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BQ$293:BQ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BR$293:BR$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BS$293:BS$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BT$293:BT$894)*$J2406","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$777&\"-\"&D2407","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!J262","v":"Generation"},true,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!M$293:M$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!N$293:N$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!O$293:O$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!P$293:P$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Q$293:Q$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!R$293:R$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!S$293:S$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!T$293:T$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!U$293:U$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!V$293:V$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!W$293:W$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!X$293:X$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Y$293:Y$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Z$293:Z$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AA$293:AA$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AB$293:AB$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AC$293:AC$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AD$293:AD$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AE$293:AE$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AF$293:AF$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AG$293:AG$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AH$293:AH$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AI$293:AI$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AJ$293:AJ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AK$293:AK$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AL$293:AL$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AM$293:AM$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AN$293:AN$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AO$293:AO$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AP$293:AP$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AQ$293:AQ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AR$293:AR$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AS$293:AS$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AT$293:AT$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AU$293:AU$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AV$293:AV$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AW$293:AW$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AX$293:AX$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AY$293:AY$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AZ$293:AZ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BA$293:BA$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BB$293:BB$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BC$293:BC$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BD$293:BD$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BE$293:BE$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BF$293:BF$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BG$293:BG$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BH$293:BH$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BI$293:BI$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BJ$293:BJ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BK$293:BK$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BL$293:BL$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BM$293:BM$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BN$293:BN$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BO$293:BO$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BP$293:BP$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BQ$293:BQ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BR$293:BR$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BS$293:BS$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BT$293:BT$894)*$J2407","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$777&\"-\"&D2424","v":"Nominal-c/f ASSET balance (BS)-0"},null,true,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!M$293:M$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!N$293:N$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!O$293:O$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!P$293:P$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Q$293:Q$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!R$293:R$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!S$293:S$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!T$293:T$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!U$293:U$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!V$293:V$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!W$293:W$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!X$293:X$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Y$293:Y$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Z$293:Z$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AA$293:AA$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AB$293:AB$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AC$293:AC$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AD$293:AD$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AE$293:AE$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AF$293:AF$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AG$293:AG$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AH$293:AH$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AI$293:AI$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AJ$293:AJ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AK$293:AK$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AL$293:AL$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AM$293:AM$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AN$293:AN$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AO$293:AO$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AP$293:AP$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AQ$293:AQ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AR$293:AR$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AS$293:AS$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AT$293:AT$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AU$293:AU$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AV$293:AV$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AW$293:AW$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AX$293:AX$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AY$293:AY$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AZ$293:AZ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BA$293:BA$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BB$293:BB$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BC$293:BC$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BD$293:BD$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BE$293:BE$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BF$293:BF$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BG$293:BG$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BH$293:BH$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BI$293:BI$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BJ$293:BJ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BK$293:BK$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BL$293:BL$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BM$293:BM$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BN$293:BN$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BO$293:BO$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BP$293:BP$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BQ$293:BQ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BR$293:BR$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BS$293:BS$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BT$293:BT$894)*$J2424","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$777&\"-\"&D2430","v":"Nominal-c/f ASSET balance (BS)-0"},null,true,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!M$293:M$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!N$293:N$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!O$293:O$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!P$293:P$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Q$293:Q$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!R$293:R$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!S$293:S$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!T$293:T$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!U$293:U$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!V$293:V$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!W$293:W$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!X$293:X$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Y$293:Y$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Z$293:Z$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AA$293:AA$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AB$293:AB$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AC$293:AC$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AD$293:AD$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AE$293:AE$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AF$293:AF$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AG$293:AG$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AH$293:AH$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AI$293:AI$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AJ$293:AJ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AK$293:AK$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AL$293:AL$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AM$293:AM$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AN$293:AN$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AO$293:AO$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AP$293:AP$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AQ$293:AQ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AR$293:AR$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AS$293:AS$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AT$293:AT$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AU$293:AU$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AV$293:AV$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AW$293:AW$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AX$293:AX$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AY$293:AY$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AZ$293:AZ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BA$293:BA$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BB$293:BB$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BC$293:BC$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BD$293:BD$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BE$293:BE$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BF$293:BF$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BG$293:BG$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BH$293:BH$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BI$293:BI$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BJ$293:BJ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BK$293:BK$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BL$293:BL$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BM$293:BM$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BN$293:BN$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BO$293:BO$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BP$293:BP$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BQ$293:BQ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BR$293:BR$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BS$293:BS$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BT$293:BT$894)*$J2430","v":0}]
[]
[null,null,null,"Asset carrying value at calculation date",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M176*M2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS176*AS2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Asset carrying value for calculation purposes",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M2456:M2457)","v":0},{"$f":"SUM(N2456:N2457)","v":0},0,{"$f":"SUM(P2456:P2457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value subject to BRM",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"MAX(M2448*M2463,0)","v":0},{"$f":"MAX(N2448*N2463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Business rates paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2483","v":0},{"$f":"-N2483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2494*M2495*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$778","v":"VAT receivable"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2493&D2501","v":"RealVAT receivable"},null,null,null,null,{"$f":"M2498","v":0},{"$f":"N2498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2508*M2509*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Sales to customers \"&D2521","v":"Sales to customers At risk"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M4820+CALC_Project_ANN!M4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N4820+CALC_Project_ANN!N4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O4820+CALC_Project_ANN!O4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P4820+CALC_Project_ANN!P4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q4820+CALC_Project_ANN!Q4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R4820+CALC_Project_ANN!R4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S4820+CALC_Project_ANN!S4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T4820+CALC_Project_ANN!T4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U4820+CALC_Project_ANN!U4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V4820+CALC_Project_ANN!V4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W4820+CALC_Project_ANN!W4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X4820+CALC_Project_ANN!X4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y4820+CALC_Project_ANN!Y4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z4820+CALC_Project_ANN!Z4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA4820+CALC_Project_ANN!AA4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB4820+CALC_Project_ANN!AB4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC4820+CALC_Project_ANN!AC4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD4820+CALC_Project_ANN!AD4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE4820+CALC_Project_ANN!AE4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF4820+CALC_Project_ANN!AF4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG4820+CALC_Project_ANN!AG4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH4820+CALC_Project_ANN!AH4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI4820+CALC_Project_ANN!AI4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ4820+CALC_Project_ANN!AJ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK4820+CALC_Project_ANN!AK4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL4820+CALC_Project_ANN!AL4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM4820+CALC_Project_ANN!AM4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN4820+CALC_Project_ANN!AN4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO4820+CALC_Project_ANN!AO4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP4820+CALC_Project_ANN!AP4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ4820+CALC_Project_ANN!AQ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR4820+CALC_Project_ANN!AR4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS4820+CALC_Project_ANN!AS4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT4820+CALC_Project_ANN!AT4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU4820+CALC_Project_ANN!AU4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV4820+CALC_Project_ANN!AV4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW4820+CALC_Project_ANN!AW4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX4820+CALC_Project_ANN!AX4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY4820+CALC_Project_ANN!AY4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ4820+CALC_Project_ANN!AZ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA4820+CALC_Project_ANN!BA4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB4820+CALC_Project_ANN!BB4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC4820+CALC_Project_ANN!BC4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD4820+CALC_Project_ANN!BD4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE4820+CALC_Project_ANN!BE4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF4820+CALC_Project_ANN!BF4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG4820+CALC_Project_ANN!BG4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH4820+CALC_Project_ANN!BH4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI4820+CALC_Project_ANN!BI4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ4820+CALC_Project_ANN!BJ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK4820+CALC_Project_ANN!BK4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL4820+CALC_Project_ANN!BL4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM4820+CALC_Project_ANN!BM4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN4820+CALC_Project_ANN!BN4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO4820+CALC_Project_ANN!BO4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP4820+CALC_Project_ANN!BP4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ4820+CALC_Project_ANN!BQ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR4820+CALC_Project_ANN!BR4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS4820+CALC_Project_ANN!BS4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT4820+CALC_Project_ANN!BT4822)*$G$17","v":0}]
[null,null,null,"Bad debt assumption",null,"%",null,{"$f":"INP_General!$F$583","v":0}]
[null,null,null,"Bad debt assumption",null,"%",null,{"$f":"INP_General!$F$583","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$779","v":"VAT received"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2537&D2546","v":"NominalVAT received"},null,null,null,null,{"$f":"M2547-SUM(M2544:M2545)","v":0},{"$f":"N2547-SUM(N2544:N2545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f VAT receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L2563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT",null,"%",null,{"$f":"INP_General!$F$529","v":"Standard Rate"},{"$f":"IFERROR(MATCH(H2569,lstVAT,0),0)","v":1},null,null,null,{"$f":"IF($I2569=0,0,INDEX(INP_General!M$520:M$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!N$520:N$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!O$520:O$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!P$520:P$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Q$520:Q$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!R$520:R$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!S$520:S$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!T$520:T$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!U$520:U$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!V$520:V$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!W$520:W$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!X$520:X$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Y$520:Y$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Z$520:Z$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AA$520:AA$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AB$520:AB$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AC$520:AC$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AD$520:AD$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AE$520:AE$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AF$520:AF$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AG$520:AG$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AH$520:AH$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AI$520:AI$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AJ$520:AJ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AK$520:AK$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AL$520:AL$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AM$520:AM$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AN$520:AN$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AO$520:AO$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AP$520:AP$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AQ$520:AQ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AR$520:AR$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AS$520:AS$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AT$520:AT$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AU$520:AU$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AV$520:AV$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AW$520:AW$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AX$520:AX$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AY$520:AY$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AZ$520:AZ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BA$520:BA$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BB$520:BB$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BC$520:BC$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BD$520:BD$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BE$520:BE$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BF$520:BF$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BG$520:BG$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BH$520:BH$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BI$520:BI$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BJ$520:BJ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BK$520:BK$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BL$520:BL$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BM$520:BM$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BN$520:BN$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BO$520:BO$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BP$520:BP$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BQ$520:BQ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BR$520:BR$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BS$520:BS$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BT$520:BT$522,$I2569,0))","v":0.2}]
[null,null,null,"c/f VAT Receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2575*($G2579/M$7)","v":0},{"$f":"N2575*($G2579/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2584*M2585*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f VAT Receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2589*($G2593/M$7)","v":0},{"$f":"N2589*($G2593/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$576","v":0}]
[null,null,null,"VAT on capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2610*M2611*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(-SUM(M2617:M2618)/M$8,0)","v":0},{"$f":"IFERROR(-SUM(N2617:N2618)/N$8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2609&D2629","v":"RealVAT payable"},null,null,null,null,{"$f":"M2612+M2618","v":0},{"$f":"N2612+N2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M2643:M2645)*M2641","v":0},{"$f":"-SUM(N2643:N2645)*N2641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2644","v":0},{"$f":"-N2644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2635&D2655","v":"NominalVAT payable"},null,null,null,null,{"$f":"M2638+M2644","v":0},{"$f":"N2638+N2644","v":0},0,{"$f":"P2638+P2644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M services",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2673-SUM(M2670:M2671)","v":0},{"$f":"N2673-SUM(N2670:N2671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2676*($G2680/M$7)","v":0},{"$f":"N2676*($G2680/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L2692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2682&D2695","v":"NominalVAT payable"},null,null,null,null,{"$f":"M2685-M2690","v":0},{"$f":"N2685-N2690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2704*M2705*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"O&M services",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2732-SUM(M2729:M2730)","v":0},{"$f":"N2732-SUM(N2729:N2730)","v":0},{"$f":"O2732-SUM(O2729:O2730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"VAT",null,"%",null,{"$f":"INP_General!$F$535","v":"Zero Rate"},{"$f":"IFERROR(MATCH(H2745,lstVAT,0),0)","v":3},null,null,null,{"$f":"IF($I2745=0,0,INDEX(INP_General!M$520:M$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!N$520:N$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!O$520:O$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!P$520:P$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Q$520:Q$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!R$520:R$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!S$520:S$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!T$520:T$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!U$520:U$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!V$520:V$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!W$520:W$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!X$520:X$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Y$520:Y$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Z$520:Z$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AA$520:AA$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AB$520:AB$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AC$520:AC$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AD$520:AD$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AE$520:AE$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AF$520:AF$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AG$520:AG$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AH$520:AH$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AI$520:AI$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AJ$520:AJ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AK$520:AK$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AL$520:AL$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AM$520:AM$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AN$520:AN$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AO$520:AO$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AP$520:AP$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AQ$520:AQ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AR$520:AR$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AS$520:AS$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AT$520:AT$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AU$520:AU$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AV$520:AV$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AW$520:AW$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AX$520:AX$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AY$520:AY$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AZ$520:AZ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BA$520:BA$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BB$520:BB$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BC$520:BC$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BD$520:BD$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BE$520:BE$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BF$520:BF$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BG$520:BG$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BH$520:BH$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BI$520:BI$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BJ$520:BJ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BK$520:BK$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BL$520:BL$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BM$520:BM$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BN$520:BN$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BO$520:BO$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BP$520:BP$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BQ$520:BQ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BR$520:BR$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BS$520:BS$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BT$520:BT$522,$I2745,0))","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$783","v":"VAT paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2743&D2757","v":"RealVAT paid"},null,null,null,null,{"$f":"M2758-SUM(M2755:M2756)","v":0},{"$f":"N2758-SUM(N2755:N2756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$G$783","v":"VAT paid"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2788&D2790","v":"NominalVAT paid"},null,null,null,null,{"$f":"-SUMIF($H$2491:$H$2780,$H2790,M$2491:M$2780)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT payable to suppliers receivable from HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2798&SYS_Admin!$G$782","v":"RealVAT payable"},null,null,null,null,{"$f":"-SUMIF($H$2491:$H$2779,$H2800,M$2491:M$2779)","v":0},{"$f":"-SUMIF($H$2491:$H$2779,$H2800,N$2491:N$2779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$779","v":"VAT received"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2814&D2817","v":"RealVAT received"},null,null,null,null,{"$f":"SUMIF($H$2491:$H$2779,$H2817,M$2491:M$2779)","v":0},{"$f":"SUMIF($H$2491:$H$2779,$H2817,N$2491:N$2779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RECOVERABLE VAT ON PURCHASES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M24/M$161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS24/AS$161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M36/M$173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS36/AS$173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2711","v":0},{"$f":"N2711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"ASSET PURCHASES -TECHOLOGY"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D2928","v":"Real-Capex-0"},{"$f":"$J$2406","v":true},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!M$293:M$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!N$293:N$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!O$293:O$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!P$293:P$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Q$293:Q$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!R$293:R$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!S$293:S$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!T$293:T$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!U$293:U$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!V$293:V$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!W$293:W$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!X$293:X$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Y$293:Y$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Z$293:Z$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AA$293:AA$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AB$293:AB$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AC$293:AC$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AD$293:AD$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AE$293:AE$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AF$293:AF$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AG$293:AG$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AH$293:AH$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AI$293:AI$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AJ$293:AJ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AK$293:AK$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AL$293:AL$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AM$293:AM$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AN$293:AN$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AO$293:AO$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AP$293:AP$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AQ$293:AQ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AR$293:AR$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AS$293:AS$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AT$293:AT$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AU$293:AU$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AV$293:AV$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AW$293:AW$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AX$293:AX$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AY$293:AY$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AZ$293:AZ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BA$293:BA$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BB$293:BB$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BC$293:BC$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BD$293:BD$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BE$293:BE$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BF$293:BF$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BG$293:BG$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BH$293:BH$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BI$293:BI$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BJ$293:BJ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BK$293:BK$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BL$293:BL$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BM$293:BM$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BN$293:BN$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BO$293:BO$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BP$293:BP$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BQ$293:BQ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BR$293:BR$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BS$293:BS$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BT$293:BT$894)*$I2928","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D2934","v":"Real-Capex-0"},{"$f":"$J$2412","v":true},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!M$293:M$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!N$293:N$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!O$293:O$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!P$293:P$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Q$293:Q$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!R$293:R$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!S$293:S$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!T$293:T$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!U$293:U$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!V$293:V$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!W$293:W$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!X$293:X$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Y$293:Y$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Z$293:Z$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AA$293:AA$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AB$293:AB$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AC$293:AC$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AD$293:AD$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AE$293:AE$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AF$293:AF$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AG$293:AG$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AH$293:AH$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AI$293:AI$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AJ$293:AJ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AK$293:AK$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AL$293:AL$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AM$293:AM$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AN$293:AN$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AO$293:AO$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AP$293:AP$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AQ$293:AQ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AR$293:AR$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AS$293:AS$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AT$293:AT$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AU$293:AU$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AV$293:AV$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AW$293:AW$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AX$293:AX$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AY$293:AY$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AZ$293:AZ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BA$293:BA$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BB$293:BB$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BC$293:BC$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BD$293:BD$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BE$293:BE$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BF$293:BF$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BG$293:BG$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BH$293:BH$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BI$293:BI$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BJ$293:BJ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BK$293:BK$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BL$293:BL$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BM$293:BM$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BN$293:BN$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BO$293:BO$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BP$293:BP$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BQ$293:BQ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BR$293:BR$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BS$293:BS$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BT$293:BT$894)*$I2934","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2945","v":"Nominal-Capex-0"},{"$f":"$J$2406","v":true},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!M$293:M$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!N$293:N$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!O$293:O$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!P$293:P$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Q$293:Q$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!R$293:R$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!S$293:S$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!T$293:T$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!U$293:U$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!V$293:V$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!W$293:W$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!X$293:X$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Y$293:Y$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Z$293:Z$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AA$293:AA$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AB$293:AB$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AC$293:AC$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AD$293:AD$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AE$293:AE$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AF$293:AF$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AG$293:AG$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AH$293:AH$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AI$293:AI$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AJ$293:AJ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AK$293:AK$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AL$293:AL$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AM$293:AM$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AN$293:AN$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AO$293:AO$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AP$293:AP$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AQ$293:AQ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AR$293:AR$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AS$293:AS$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AT$293:AT$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AU$293:AU$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AV$293:AV$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AW$293:AW$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AX$293:AX$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AY$293:AY$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AZ$293:AZ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BA$293:BA$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BB$293:BB$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BC$293:BC$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BD$293:BD$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BE$293:BE$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BF$293:BF$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BG$293:BG$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BH$293:BH$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BI$293:BI$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BJ$293:BJ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BK$293:BK$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BL$293:BL$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BM$293:BM$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BN$293:BN$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BO$293:BO$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BP$293:BP$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BQ$293:BQ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BR$293:BR$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BS$293:BS$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BT$293:BT$894)*$I2945","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2951","v":"Nominal-Capex-0"},{"$f":"$J$2412","v":true},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!M$293:M$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!N$293:N$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!O$293:O$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!P$293:P$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Q$293:Q$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!R$293:R$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!S$293:S$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!T$293:T$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!U$293:U$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!V$293:V$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!W$293:W$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!X$293:X$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Y$293:Y$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Z$293:Z$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AA$293:AA$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AB$293:AB$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AC$293:AC$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AD$293:AD$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AE$293:AE$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AF$293:AF$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AG$293:AG$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AH$293:AH$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AI$293:AI$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AJ$293:AJ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AK$293:AK$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AL$293:AL$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AM$293:AM$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AN$293:AN$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AO$293:AO$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AP$293:AP$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AQ$293:AQ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AR$293:AR$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AS$293:AS$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AT$293:AT$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AU$293:AU$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AV$293:AV$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AW$293:AW$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AX$293:AX$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AY$293:AY$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AZ$293:AZ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BA$293:BA$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BB$293:BB$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BC$293:BC$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BD$293:BD$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BE$293:BE$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BF$293:BF$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BG$293:BG$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BH$293:BH$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BI$293:BI$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BJ$293:BJ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BK$293:BK$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BL$293:BL$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BM$293:BM$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BN$293:BN$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BO$293:BO$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BP$293:BP$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BQ$293:BQ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BR$293:BR$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BS$293:BS$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BT$293:BT$894)*$I2951","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2954","v":"Nominal-Capex-0"},{"$f":"$J$2415","v":true},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!M$293:M$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!N$293:N$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!O$293:O$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!P$293:P$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Q$293:Q$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!R$293:R$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!S$293:S$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!T$293:T$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!U$293:U$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!V$293:V$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!W$293:W$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!X$293:X$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Y$293:Y$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Z$293:Z$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AA$293:AA$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AB$293:AB$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AC$293:AC$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AD$293:AD$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AE$293:AE$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AF$293:AF$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AG$293:AG$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AH$293:AH$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AI$293:AI$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AJ$293:AJ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AK$293:AK$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AL$293:AL$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AM$293:AM$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AN$293:AN$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AO$293:AO$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AP$293:AP$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AQ$293:AQ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AR$293:AR$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AS$293:AS$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AT$293:AT$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AU$293:AU$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AV$293:AV$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AW$293:AW$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AX$293:AX$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AY$293:AY$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AZ$293:AZ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BA$293:BA$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BB$293:BB$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BC$293:BC$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BD$293:BD$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BE$293:BE$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BF$293:BF$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BG$293:BG$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BH$293:BH$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BI$293:BI$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BJ$293:BJ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BK$293:BK$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BL$293:BL$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BM$293:BM$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BN$293:BN$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BO$293:BO$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BP$293:BP$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BQ$293:BQ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BR$293:BR$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BS$293:BS$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BT$293:BT$894)*$I2954","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"INP_General!$G$491","v":"Main Pool"},{"$f":"INP_General!F491","v":1},null,null,{"$f":"M2960+(M874+M875+M878)*$J2965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2960+(AS874+AS875+AS878)*$J2965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2971","v":"Nominal-Capex-Retail"},{"$f":"INP_General!$G$492","v":"Main Pool"},{"$f":"INP_General!F492","v":1},null,null,{"$f":"((CALC_Project_ANN!M2177*$G$17*$J2971) + (M2866*M2862))","v":0},{"$f":"((CALC_Project_ANN!N2177*$G$17*$J2971) + (N2866*N2862))","v":0},{"$f":"((CALC_Project_ANN!O2177*$G$17*$J2971) + (O2866*O2862))","v":0},{"$f":"((CALC_Project_ANN!P2177*$G$17*$J2971) + (P2866*P2862))","v":0},{"$f":"((CALC_Project_ANN!Q2177*$G$17*$J2971) + (Q2866*Q2862))","v":0},{"$f":"((CALC_Project_ANN!R2177*$G$17*$J2971) + (R2866*R2862))","v":0},{"$f":"((CALC_Project_ANN!S2177*$G$17*$J2971) + (S2866*S2862))","v":0},{"$f":"((CALC_Project_ANN!T2177*$G$17*$J2971) + (T2866*T2862))","v":0},{"$f":"((CALC_Project_ANN!U2177*$G$17*$J2971) + (U2866*U2862))","v":0},{"$f":"((CALC_Project_ANN!V2177*$G$17*$J2971) + (V2866*V2862))","v":0},{"$f":"((CALC_Project_ANN!W2177*$G$17*$J2971) + (W2866*W2862))","v":0},{"$f":"((CALC_Project_ANN!X2177*$G$17*$J2971) + (X2866*X2862))","v":0},{"$f":"((CALC_Project_ANN!Y2177*$G$17*$J2971) + (Y2866*Y2862))","v":0},{"$f":"((CALC_Project_ANN!Z2177*$G$17*$J2971) + (Z2866*Z2862))","v":0},{"$f":"((CALC_Project_ANN!AA2177*$G$17*$J2971) + (AA2866*AA2862))","v":0},{"$f":"((CALC_Project_ANN!AB2177*$G$17*$J2971) + (AB2866*AB2862))","v":0},{"$f":"((CALC_Project_ANN!AC2177*$G$17*$J2971) + (AC2866*AC2862))","v":0},{"$f":"((CALC_Project_ANN!AD2177*$G$17*$J2971) + (AD2866*AD2862))","v":0},{"$f":"((CALC_Project_ANN!AE2177*$G$17*$J2971) + (AE2866*AE2862))","v":0},{"$f":"((CALC_Project_ANN!AF2177*$G$17*$J2971) + (AF2866*AF2862))","v":0},{"$f":"((CALC_Project_ANN!AG2177*$G$17*$J2971) + (AG2866*AG2862))","v":0},{"$f":"((CALC_Project_ANN!AH2177*$G$17*$J2971) + (AH2866*AH2862))","v":0},{"$f":"((CALC_Project_ANN!AI2177*$G$17*$J2971) + (AI2866*AI2862))","v":0},{"$f":"((CALC_Project_ANN!AJ2177*$G$17*$J2971) + (AJ2866*AJ2862))","v":0},{"$f":"((CALC_Project_ANN!AK2177*$G$17*$J2971) + (AK2866*AK2862))","v":0},{"$f":"((CALC_Project_ANN!AL2177*$G$17*$J2971) + (AL2866*AL2862))","v":0},{"$f":"((CALC_Project_ANN!AM2177*$G$17*$J2971) + (AM2866*AM2862))","v":0},{"$f":"((CALC_Project_ANN!AN2177*$G$17*$J2971) + (AN2866*AN2862))","v":0},{"$f":"((CALC_Project_ANN!AO2177*$G$17*$J2971) + (AO2866*AO2862))","v":0},{"$f":"((CALC_Project_ANN!AP2177*$G$17*$J2971) + (AP2866*AP2862))","v":0},{"$f":"((CALC_Project_ANN!AQ2177*$G$17*$J2971) + (AQ2866*AQ2862))","v":0},{"$f":"((CALC_Project_ANN!AR2177*$G$17*$J2971) + (AR2866*AR2862))","v":0},{"$f":"((CALC_Project_ANN!AS2177*$G$17*$J2971) + (AS2866*AS2862))","v":0},{"$f":"((CALC_Project_ANN!AT2177*$G$17*$J2971) + (AT2866*AT2862))","v":0},{"$f":"((CALC_Project_ANN!AU2177*$G$17*$J2971) + (AU2866*AU2862))","v":0},{"$f":"((CALC_Project_ANN!AV2177*$G$17*$J2971) + (AV2866*AV2862))","v":0},{"$f":"((CALC_Project_ANN!AW2177*$G$17*$J2971) + (AW2866*AW2862))","v":0},{"$f":"((CALC_Project_ANN!AX2177*$G$17*$J2971) + (AX2866*AX2862))","v":0},{"$f":"((CALC_Project_ANN!AY2177*$G$17*$J2971) + (AY2866*AY2862))","v":0},{"$f":"((CALC_Project_ANN!AZ2177*$G$17*$J2971) + (AZ2866*AZ2862))","v":0},{"$f":"((CALC_Project_ANN!BA2177*$G$17*$J2971) + (BA2866*BA2862))","v":0},{"$f":"((CALC_Project_ANN!BB2177*$G$17*$J2971) + (BB2866*BB2862))","v":0},{"$f":"((CALC_Project_ANN!BC2177*$G$17*$J2971) + (BC2866*BC2862))","v":0},{"$f":"((CALC_Project_ANN!BD2177*$G$17*$J2971) + (BD2866*BD2862))","v":0},{"$f":"((CALC_Project_ANN!BE2177*$G$17*$J2971) + (BE2866*BE2862))","v":0},{"$f":"((CALC_Project_ANN!BF2177*$G$17*$J2971) + (BF2866*BF2862))","v":0},{"$f":"((CALC_Project_ANN!BG2177*$G$17*$J2971) + (BG2866*BG2862))","v":0},{"$f":"((CALC_Project_ANN!BH2177*$G$17*$J2971) + (BH2866*BH2862))","v":0},{"$f":"((CALC_Project_ANN!BI2177*$G$17*$J2971) + (BI2866*BI2862))","v":0},{"$f":"((CALC_Project_ANN!BJ2177*$G$17*$J2971) + (BJ2866*BJ2862))","v":0},{"$f":"((CALC_Project_ANN!BK2177*$G$17*$J2971) + (BK2866*BK2862))","v":0},{"$f":"((CALC_Project_ANN!BL2177*$G$17*$J2971) + (BL2866*BL2862))","v":0},{"$f":"((CALC_Project_ANN!BM2177*$G$17*$J2971) + (BM2866*BM2862))","v":0},{"$f":"((CALC_Project_ANN!BN2177*$G$17*$J2971) + (BN2866*BN2862))","v":0},{"$f":"((CALC_Project_ANN!BO2177*$G$17*$J2971) + (BO2866*BO2862))","v":0},{"$f":"((CALC_Project_ANN!BP2177*$G$17*$J2971) + (BP2866*BP2862))","v":0},{"$f":"((CALC_Project_ANN!BQ2177*$G$17*$J2971) + (BQ2866*BQ2862))","v":0},{"$f":"((CALC_Project_ANN!BR2177*$G$17*$J2971) + (BR2866*BR2862))","v":0},{"$f":"((CALC_Project_ANN!BS2177*$G$17*$J2971) + (BS2866*BS2862))","v":0},{"$f":"((CALC_Project_ANN!BT2177*$G$17*$J2971) + (BT2866*BT2862))","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$E$479","v":false},{"$f":"INP_General!$F$479","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$E$484","v":false},{"$f":"INP_General!$F$484","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$477","v":"Main Pool"},null,null,null,null,{"$f":"MAX(M2927-M2986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$482","v":"Main Pool"},null,null,null,null,{"$f":"MAX(M2932-M2991,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$486","v":"Main Pool"},null,null,null,null,{"$f":"MAX(M2936-M2995,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$E$478","v":false},{"$f":"INP_General!$F$478","v":0},null,null,null,{"$f":"M2945*$I3024*$H3024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$E$485","v":false},{"$f":"INP_General!$F$485","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR2952*$I3031*$H3031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG2952*$I3031*$H3031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$473","v":"Main Pool"},null,null,null,null,{"$f":"MAX(M2940-M3019,0)","v":0},{"$f":"MAX(N2940-N3019,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$481","v":"Main Pool"},null,null,null,null,{"$f":"MAX(M2948-M3027,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating period",null,"flag",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M$28","v":0},{"$f":"CALC_Project_ANN!N$28","v":0},{"$f":"CALC_Project_ANN!O$28","v":0},{"$f":"CALC_Project_ANN!P$28","v":0},{"$f":"CALC_Project_ANN!Q$28","v":0},{"$f":"CALC_Project_ANN!R$28","v":0},{"$f":"CALC_Project_ANN!S$28","v":0},{"$f":"CALC_Project_ANN!T$28","v":0},{"$f":"CALC_Project_ANN!U$28","v":0},{"$f":"CALC_Project_ANN!V$28","v":0},{"$f":"CALC_Project_ANN!W$28","v":0},{"$f":"CALC_Project_ANN!X$28","v":0},{"$f":"CALC_Project_ANN!Y$28","v":0},{"$f":"CALC_Project_ANN!Z$28","v":0},{"$f":"CALC_Project_ANN!AA$28","v":0},{"$f":"CALC_Project_ANN!AB$28","v":0},{"$f":"CALC_Project_ANN!AC$28","v":0},{"$f":"CALC_Project_ANN!AD$28","v":0},{"$f":"CALC_Project_ANN!AE$28","v":0},{"$f":"CALC_Project_ANN!AF$28","v":0},{"$f":"CALC_Project_ANN!AG$28","v":0},{"$f":"CALC_Project_ANN!AH$28","v":0},{"$f":"CALC_Project_ANN!AI$28","v":0},{"$f":"CALC_Project_ANN!AJ$28","v":0},{"$f":"CALC_Project_ANN!AK$28","v":0},{"$f":"CALC_Project_ANN!AL$28","v":0},{"$f":"CALC_Project_ANN!AM$28","v":0},{"$f":"CALC_Project_ANN!AN$28","v":0},{"$f":"CALC_Project_ANN!AO$28","v":0},{"$f":"CALC_Project_ANN!AP$28","v":0},{"$f":"CALC_Project_ANN!AQ$28","v":0},{"$f":"CALC_Project_ANN!AR$28","v":0},{"$f":"CALC_Project_ANN!AS$28","v":0},{"$f":"CALC_Project_ANN!AT$28","v":0},{"$f":"CALC_Project_ANN!AU$28","v":0},{"$f":"CALC_Project_ANN!AV$28","v":0},{"$f":"CALC_Project_ANN!AW$28","v":0},{"$f":"CALC_Project_ANN!AX$28","v":0},{"$f":"CALC_Project_ANN!AY$28","v":0},{"$f":"CALC_Project_ANN!AZ$28","v":0},{"$f":"CALC_Project_ANN!BA$28","v":0},{"$f":"CALC_Project_ANN!BB$28","v":0},{"$f":"CALC_Project_ANN!BC$28","v":0},{"$f":"CALC_Project_ANN!BD$28","v":0},{"$f":"CALC_Project_ANN!BE$28","v":0},{"$f":"CALC_Project_ANN!BF$28","v":0},{"$f":"CALC_Project_ANN!BG$28","v":0},{"$f":"CALC_Project_ANN!BH$28","v":0},{"$f":"CALC_Project_ANN!BI$28","v":0},{"$f":"CALC_Project_ANN!BJ$28","v":0},{"$f":"CALC_Project_ANN!BK$28","v":0},{"$f":"CALC_Project_ANN!BL$28","v":0},{"$f":"CALC_Project_ANN!BM$28","v":0},{"$f":"CALC_Project_ANN!BN$28","v":0},{"$f":"CALC_Project_ANN!BO$28","v":0},{"$f":"CALC_Project_ANN!BP$28","v":0},{"$f":"CALC_Project_ANN!BQ$28","v":0},{"$f":"CALC_Project_ANN!BR$28","v":0},{"$f":"CALC_Project_ANN!BS$28","v":0},{"$f":"CALC_Project_ANN!BT$28","v":0}]
[null,null,null,{"$f":"INP_General!D464","v":"Main Pool"},null,"%",null,null,null,null,null,null,{"$f":"INP_General!M464","v":0.18},{"$f":"INP_General!N464","v":0.18},{"$f":"INP_General!O464","v":0.18},{"$f":"INP_General!P464","v":0.18},{"$f":"INP_General!Q464","v":0.18},{"$f":"INP_General!R464","v":0.18},{"$f":"INP_General!S464","v":0.18},{"$f":"INP_General!T464","v":0.18},{"$f":"INP_General!U464","v":0.18},{"$f":"INP_General!V464","v":0.18},{"$f":"INP_General!W464","v":0.18},{"$f":"INP_General!X464","v":0.18},{"$f":"INP_General!Y464","v":0.18},{"$f":"INP_General!Z464","v":0.18},{"$f":"INP_General!AA464","v":0.18},{"$f":"INP_General!AB464","v":0.18},{"$f":"INP_General!AC464","v":0.18},{"$f":"INP_General!AD464","v":0.18},{"$f":"INP_General!AE464","v":0.18},{"$f":"INP_General!AF464","v":0.18},{"$f":"INP_General!AG464","v":0.18},{"$f":"INP_General!AH464","v":0.18},{"$f":"INP_General!AI464","v":0.18},{"$f":"INP_General!AJ464","v":0.18},{"$f":"INP_General!AK464","v":0.18},{"$f":"INP_General!AL464","v":0.18},{"$f":"INP_General!AM464","v":0.18},{"$f":"INP_General!AN464","v":0.18},{"$f":"INP_General!AO464","v":0.18},{"$f":"INP_General!AP464","v":0.18},{"$f":"INP_General!AQ464","v":0.18},{"$f":"INP_General!AR464","v":0.18},{"$f":"INP_General!AS464","v":0.18},{"$f":"INP_General!AT464","v":0.18},{"$f":"INP_General!AU464","v":0.18},{"$f":"INP_General!AV464","v":0.18},{"$f":"INP_General!AW464","v":0.18},{"$f":"INP_General!AX464","v":0.18},{"$f":"INP_General!AY464","v":0.18},{"$f":"INP_General!AZ464","v":0.18},{"$f":"INP_General!BA464","v":0.18},{"$f":"INP_General!BB464","v":0.18},{"$f":"INP_General!BC464","v":0.18},{"$f":"INP_General!BD464","v":0.18},{"$f":"INP_General!BE464","v":0.18},{"$f":"INP_General!BF464","v":0.18},{"$f":"INP_General!BG464","v":0.18},{"$f":"INP_General!BH464","v":0.18},{"$f":"INP_General!BI464","v":0.18},{"$f":"INP_General!BJ464","v":0.18},{"$f":"INP_General!BK464","v":0.18},{"$f":"INP_General!BL464","v":0.18},{"$f":"INP_General!BM464","v":0.18},{"$f":"INP_General!BN464","v":0.18},{"$f":"INP_General!BO464","v":0.18},{"$f":"INP_General!BP464","v":0.18},{"$f":"INP_General!BQ464","v":0.18},{"$f":"INP_General!BR464","v":0.18},{"$f":"INP_General!BS464","v":0.18},{"$f":"INP_General!BT464","v":0.18}]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3060","v":"Main Pool"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3065,M$2959:M$2961)*$H$3058","v":0},0,0,{"$f":"SUMIF($I$2959:$I$2961,$H3065,P$2959:P$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D3060","v":"Main Pool"},null,null,null,null,{"$f":"SUMIF($I$2969:$I$2971,$H3074,M$2969:M$2971)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Final write off",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M3083:M3087)*M$3057","v":0},{"$f":"-SUM(N3083:N3087)*N$3057","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3100","v":"Single Asset Pool - higher"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3105,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$784","v":"Capital allowance"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"D3111&D3116","v":"NominalCapital allowance"},null,null,null,{"$f":"-SUM(M3112:M3115)*M3100*M$3056","v":0},{"$f":"-SUM(N3112:N3115)*N3100*N$3056","v":0},{"$f":"-SUM(O3112:O3115)*O3100*O$3056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3120","v":"Single Asset Pool - lower"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3125,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Technology additions",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D3120","v":"Single Asset Pool - lower"},null,null,null,null,{"$f":"SUMIF($H$3038:$H$3052,$H3133,M$3038:M$3052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M379:M380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS379:AS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Irrecoverable VAT on fuel costs",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2894","v":0},{"$f":"N2894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Has max. # consecutive losses years been exceeded?",null,"t/f",null,{"$f":"INP_General!$F$459","v":60},null,null,null,null,{"$f":"IF(M3177>$H3178,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f losses",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Gain/(loss) on sale or purchase of leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M1185+M1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1185+AS1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex sinking fund interest",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M545","v":0},{"$f":"N545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PCTCT - after capital allowances",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3220+M3226","v":0},{"$f":"N3220+N3226","v":0},0,{"$f":"P3220+P3226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PCTCT - after utilisation of losses",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"MAX(M3227+M3232,0)","v":0},{"$f":"MAX(N3227+N3232,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(W3227+W3232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$2358:C3243)+1","v":5},"CORPORATION TAX - SUMMARY"]
[null,null,null,"Corporation tax paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,{"$f":"SUM(M3249:BT3249)","v":0},null,{"$f":"M3196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f corporation tax payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L3256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$3262&\"-\"&SYS_Admin!$G$777&\"-\"&D3266","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"$J$2403","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!M$293:M$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!N$293:N$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!O$293:O$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!P$293:P$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Q$293:Q$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!R$293:R$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!S$293:S$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!T$293:T$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!U$293:U$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!V$293:V$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!W$293:W$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!X$293:X$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Y$293:Y$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Z$293:Z$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AA$293:AA$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AB$293:AB$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AC$293:AC$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AD$293:AD$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AE$293:AE$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AF$293:AF$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AG$293:AG$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AH$293:AH$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AI$293:AI$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AJ$293:AJ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AK$293:AK$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AL$293:AL$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AM$293:AM$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AN$293:AN$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AO$293:AO$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AP$293:AP$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AQ$293:AQ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AR$293:AR$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AS$293:AS$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AT$293:AT$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AU$293:AU$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AV$293:AV$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AW$293:AW$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AX$293:AX$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AY$293:AY$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AZ$293:AZ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BA$293:BA$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BB$293:BB$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BC$293:BC$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BD$293:BD$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BE$293:BE$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BF$293:BF$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BG$293:BG$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BH$293:BH$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BI$293:BI$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BJ$293:BJ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BK$293:BK$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BL$293:BL$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BM$293:BM$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BN$293:BN$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BO$293:BO$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BP$293:BP$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BQ$293:BQ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BR$293:BR$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BS$293:BS$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BT$293:BT$895)*$J3266","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$3262&\"-\"&SYS_Admin!$G$777&\"-\"&D3270","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"$J$2407","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!M$293:M$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!N$293:N$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!O$293:O$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!P$293:P$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Q$293:Q$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!R$293:R$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!S$293:S$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!T$293:T$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!U$293:U$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!V$293:V$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!W$293:W$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!X$293:X$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Y$293:Y$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Z$293:Z$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AA$293:AA$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AB$293:AB$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AC$293:AC$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AD$293:AD$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AE$293:AE$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AF$293:AF$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AG$293:AG$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AH$293:AH$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AI$293:AI$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AJ$293:AJ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AK$293:AK$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AL$293:AL$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AM$293:AM$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AN$293:AN$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AO$293:AO$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AP$293:AP$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AQ$293:AQ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AR$293:AR$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AS$293:AS$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AT$293:AT$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AU$293:AU$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AV$293:AV$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AW$293:AW$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AX$293:AX$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AY$293:AY$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AZ$293:AZ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BA$293:BA$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BB$293:BB$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BC$293:BC$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BD$293:BD$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BE$293:BE$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BF$293:BF$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BG$293:BG$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BH$293:BH$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BI$293:BI$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BJ$293:BJ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BK$293:BK$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BL$293:BL$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BM$293:BM$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BN$293:BN$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BO$293:BO$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BP$293:BP$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BQ$293:BQ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BR$293:BR$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BS$293:BS$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BT$293:BT$895)*$J3270","v":0}]
[null,null,null,"Other assets"]
[null,null,null,"Check",null,"Check",null,null,{"$f":"SUM(M3287:BT3287)","v":0},null,null,null,{"$f":"1*(ABS(M3286-M3285)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(ABS(AS3286-AS3285)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$3289&\"-\"&SYS_Admin!$G$777&\"-\"&D3294","v":"Nominal-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"$J$2405","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!M$293:M$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!N$293:N$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!O$293:O$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!P$293:P$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Q$293:Q$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!R$293:R$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!S$293:S$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!T$293:T$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!U$293:U$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!V$293:V$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!W$293:W$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!X$293:X$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Y$293:Y$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Z$293:Z$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AA$293:AA$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AB$293:AB$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AC$293:AC$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AD$293:AD$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AE$293:AE$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AF$293:AF$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AG$293:AG$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AH$293:AH$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AI$293:AI$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AJ$293:AJ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AK$293:AK$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AL$293:AL$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AM$293:AM$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AN$293:AN$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AO$293:AO$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AP$293:AP$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AQ$293:AQ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AR$293:AR$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AS$293:AS$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AT$293:AT$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AU$293:AU$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AV$293:AV$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AW$293:AW$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AX$293:AX$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AY$293:AY$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AZ$293:AZ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BA$293:BA$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BB$293:BB$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BC$293:BC$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BD$293:BD$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BE$293:BE$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BF$293:BF$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BG$293:BG$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BH$293:BH$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BI$293:BI$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BJ$293:BJ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BK$293:BK$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BL$293:BL$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BM$293:BM$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BN$293:BN$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BO$293:BO$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BP$293:BP$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BQ$293:BQ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BR$293:BR$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BS$293:BS$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BT$293:BT$895)*$J3294","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$3289&\"-\"&SYS_Admin!$G$777&\"-\"&D3304","v":"Nominal-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"$J$2415","v":true},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!M$293:M$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!N$293:N$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!O$293:O$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!P$293:P$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Q$293:Q$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!R$293:R$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!S$293:S$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!T$293:T$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!U$293:U$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!V$293:V$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!W$293:W$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!X$293:X$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Y$293:Y$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Z$293:Z$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AA$293:AA$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AB$293:AB$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AC$293:AC$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AD$293:AD$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AE$293:AE$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AF$293:AF$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AG$293:AG$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AH$293:AH$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AI$293:AI$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AJ$293:AJ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AK$293:AK$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AL$293:AL$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AM$293:AM$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AN$293:AN$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AO$293:AO$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AP$293:AP$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AQ$293:AQ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AR$293:AR$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AS$293:AS$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AT$293:AT$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AU$293:AU$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AV$293:AV$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AW$293:AW$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AX$293:AX$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AY$293:AY$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AZ$293:AZ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BA$293:BA$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BB$293:BB$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BC$293:BC$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BD$293:BD$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BE$293:BE$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BF$293:BF$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BG$293:BG$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BH$293:BH$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BI$293:BI$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BJ$293:BJ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BK$293:BK$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BL$293:BL$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BM$293:BM$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BN$293:BN$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BO$293:BO$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BP$293:BP$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BQ$293:BQ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BR$293:BR$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BS$293:BS$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BT$293:BT$895)*$J3304","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"((CALC_Project_ANN!M2154 + CALC_Project_ANN!M5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,M$3290:M$3304)","v":0},{"$f":"((CALC_Project_ANN!N2154 + CALC_Project_ANN!N5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,N$3290:N$3304)","v":0},{"$f":"((CALC_Project_ANN!O2154 + CALC_Project_ANN!O5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,O$3290:O$3304)","v":0},{"$f":"((CALC_Project_ANN!P2154 + CALC_Project_ANN!P5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,P$3290:P$3304)","v":0},{"$f":"((CALC_Project_ANN!Q2154 + CALC_Project_ANN!Q5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Q$3290:Q$3304)","v":0},{"$f":"((CALC_Project_ANN!R2154 + CALC_Project_ANN!R5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,R$3290:R$3304)","v":0},{"$f":"((CALC_Project_ANN!S2154 + CALC_Project_ANN!S5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,S$3290:S$3304)","v":0},{"$f":"((CALC_Project_ANN!T2154 + CALC_Project_ANN!T5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,T$3290:T$3304)","v":0},{"$f":"((CALC_Project_ANN!U2154 + CALC_Project_ANN!U5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,U$3290:U$3304)","v":0},{"$f":"((CALC_Project_ANN!V2154 + CALC_Project_ANN!V5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,V$3290:V$3304)","v":0},{"$f":"((CALC_Project_ANN!W2154 + CALC_Project_ANN!W5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,W$3290:W$3304)","v":0},{"$f":"((CALC_Project_ANN!X2154 + CALC_Project_ANN!X5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,X$3290:X$3304)","v":0},{"$f":"((CALC_Project_ANN!Y2154 + CALC_Project_ANN!Y5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Y$3290:Y$3304)","v":0},{"$f":"((CALC_Project_ANN!Z2154 + CALC_Project_ANN!Z5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Z$3290:Z$3304)","v":0},{"$f":"((CALC_Project_ANN!AA2154 + CALC_Project_ANN!AA5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AA$3290:AA$3304)","v":0},{"$f":"((CALC_Project_ANN!AB2154 + CALC_Project_ANN!AB5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AB$3290:AB$3304)","v":0},{"$f":"((CALC_Project_ANN!AC2154 + CALC_Project_ANN!AC5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AC$3290:AC$3304)","v":0},{"$f":"((CALC_Project_ANN!AD2154 + CALC_Project_ANN!AD5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AD$3290:AD$3304)","v":0},{"$f":"((CALC_Project_ANN!AE2154 + CALC_Project_ANN!AE5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AE$3290:AE$3304)","v":0},{"$f":"((CALC_Project_ANN!AF2154 + CALC_Project_ANN!AF5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AF$3290:AF$3304)","v":0},{"$f":"((CALC_Project_ANN!AG2154 + CALC_Project_ANN!AG5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AG$3290:AG$3304)","v":0},{"$f":"((CALC_Project_ANN!AH2154 + CALC_Project_ANN!AH5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AH$3290:AH$3304)","v":0},{"$f":"((CALC_Project_ANN!AI2154 + CALC_Project_ANN!AI5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AI$3290:AI$3304)","v":0},{"$f":"((CALC_Project_ANN!AJ2154 + CALC_Project_ANN!AJ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AJ$3290:AJ$3304)","v":0},{"$f":"((CALC_Project_ANN!AK2154 + CALC_Project_ANN!AK5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AK$3290:AK$3304)","v":0},{"$f":"((CALC_Project_ANN!AL2154 + CALC_Project_ANN!AL5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AL$3290:AL$3304)","v":0},{"$f":"((CALC_Project_ANN!AM2154 + CALC_Project_ANN!AM5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AM$3290:AM$3304)","v":0},{"$f":"((CALC_Project_ANN!AN2154 + CALC_Project_ANN!AN5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AN$3290:AN$3304)","v":0},{"$f":"((CALC_Project_ANN!AO2154 + CALC_Project_ANN!AO5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AO$3290:AO$3304)","v":0},{"$f":"((CALC_Project_ANN!AP2154 + CALC_Project_ANN!AP5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AP$3290:AP$3304)","v":0},{"$f":"((CALC_Project_ANN!AQ2154 + CALC_Project_ANN!AQ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AQ$3290:AQ$3304)","v":0},{"$f":"((CALC_Project_ANN!AR2154 + CALC_Project_ANN!AR5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AR$3290:AR$3304)","v":0},{"$f":"((CALC_Project_ANN!AS2154 + CALC_Project_ANN!AS5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AS$3290:AS$3304)","v":0},{"$f":"((CALC_Project_ANN!AT2154 + CALC_Project_ANN!AT5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AT$3290:AT$3304)","v":0},{"$f":"((CALC_Project_ANN!AU2154 + CALC_Project_ANN!AU5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AU$3290:AU$3304)","v":0},{"$f":"((CALC_Project_ANN!AV2154 + CALC_Project_ANN!AV5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AV$3290:AV$3304)","v":0},{"$f":"((CALC_Project_ANN!AW2154 + CALC_Project_ANN!AW5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AW$3290:AW$3304)","v":0},{"$f":"((CALC_Project_ANN!AX2154 + CALC_Project_ANN!AX5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AX$3290:AX$3304)","v":0},{"$f":"((CALC_Project_ANN!AY2154 + CALC_Project_ANN!AY5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AY$3290:AY$3304)","v":0},{"$f":"((CALC_Project_ANN!AZ2154 + CALC_Project_ANN!AZ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AZ$3290:AZ$3304)","v":0},{"$f":"((CALC_Project_ANN!BA2154 + CALC_Project_ANN!BA5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BA$3290:BA$3304)","v":0},{"$f":"((CALC_Project_ANN!BB2154 + CALC_Project_ANN!BB5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BB$3290:BB$3304)","v":0},{"$f":"((CALC_Project_ANN!BC2154 + CALC_Project_ANN!BC5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BC$3290:BC$3304)","v":0},{"$f":"((CALC_Project_ANN!BD2154 + CALC_Project_ANN!BD5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BD$3290:BD$3304)","v":0},{"$f":"((CALC_Project_ANN!BE2154 + CALC_Project_ANN!BE5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BE$3290:BE$3304)","v":0},{"$f":"((CALC_Project_ANN!BF2154 + CALC_Project_ANN!BF5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BF$3290:BF$3304)","v":0},{"$f":"((CALC_Project_ANN!BG2154 + CALC_Project_ANN!BG5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BG$3290:BG$3304)","v":0},{"$f":"((CALC_Project_ANN!BH2154 + CALC_Project_ANN!BH5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BH$3290:BH$3304)","v":0},{"$f":"((CALC_Project_ANN!BI2154 + CALC_Project_ANN!BI5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BI$3290:BI$3304)","v":0},{"$f":"((CALC_Project_ANN!BJ2154 + CALC_Project_ANN!BJ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BJ$3290:BJ$3304)","v":0},{"$f":"((CALC_Project_ANN!BK2154 + CALC_Project_ANN!BK5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BK$3290:BK$3304)","v":0},{"$f":"((CALC_Project_ANN!BL2154 + CALC_Project_ANN!BL5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BL$3290:BL$3304)","v":0},{"$f":"((CALC_Project_ANN!BM2154 + CALC_Project_ANN!BM5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BM$3290:BM$3304)","v":0},{"$f":"((CALC_Project_ANN!BN2154 + CALC_Project_ANN!BN5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BN$3290:BN$3304)","v":0},{"$f":"((CALC_Project_ANN!BO2154 + CALC_Project_ANN!BO5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BO$3290:BO$3304)","v":0},{"$f":"((CALC_Project_ANN!BP2154 + CALC_Project_ANN!BP5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BP$3290:BP$3304)","v":0},{"$f":"((CALC_Project_ANN!BQ2154 + CALC_Project_ANN!BQ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BQ$3290:BQ$3304)","v":0},{"$f":"((CALC_Project_ANN!BR2154 + CALC_Project_ANN!BR5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BR$3290:BR$3304)","v":0},{"$f":"((CALC_Project_ANN!BS2154 + CALC_Project_ANN!BS5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BS$3290:BS$3304)","v":0},{"$f":"((CALC_Project_ANN!BT2154 + CALC_Project_ANN!BT5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BT$3290:BT$3304)","v":0}]
[null,null,null,"Check",null,"Check",null,null,{"$f":"SUM(M3313:BT3313)","v":0},null,null,null,{"$f":"1*(ABS(M3312-M3311)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(ABS(AS3312-AS3311)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!E476","v":false},{"$f":"INP_General!F476","v":0},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"IFERROR(INDEX(INP_General!$F$490:$F$492,MATCH(J3322,lstType,0),1),0)","v":1},{"$f":"IF(ISERROR(MATCH(INP_General!G476,rngCAPools,0))=TRUE,0,1)","v":1},null,false,false,true,false,null,0,0,0,0,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!E484","v":false},{"$f":"INP_General!F484","v":0},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"IFERROR(INDEX(INP_General!$F$490:$F$492,MATCH(J3330,lstType,0),1),0)","v":1},{"$f":"IF(ISERROR(MATCH(INP_General!G484,rngCAPools,0))=TRUE,0,1)","v":1},null,false,false,true,false,null,0,0,0,0,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AB3294*$H3364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"-M3303*$H3373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Carried forward losses"]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3388*M$3236","v":0},{"$f":"N3388*N$3236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax carrying value of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3129+M3109+M3089+M3069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3129+AS3109+AS3089+AS3069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax asset on c/f losses",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$456","v":true},null,null,null,null,{"$f":"M3389*$H3420","v":0},{"$f":"N3389*$H3420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(M3421<0,M3421,0)*$H$3401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax asset / (liability)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3432:M3433)","v":0},{"$f":"SUM(N3432:N3433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MAX(B$9:B3342)+1","v":6},null,"POST-TAX FINANCE"]
[null,null,null,{"$f":"D395","v":"Energy efficiency income"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease payments to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M1123-M1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS1123-AS1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt service",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M2159-M2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2159-AS2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D401","v":"Energy efficiency income"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Asset sale to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT movement & irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2809-M2823-M2837-M2873-M2887-M2901-M2915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2809-AS2823-AS2837-AS2873-AS2887-AS2901-AS2915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maximum facility",null,"£000",null,{"$f":"INDEX(INP_General!$G$968:$I$968,1,$I$5)","v":0}]
[null,null,null,"Previous year's equity cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo1_FS!L414:L415)","v":0},{"$f":"SUM(OpCo1_FS!M414:M415)","v":0},{"$f":"SUM(OpCo1_FS!N414:N415)","v":0},{"$f":"SUM(OpCo1_FS!O414:O415)","v":0},{"$f":"SUM(OpCo1_FS!P414:P415)","v":0},{"$f":"SUM(OpCo1_FS!Q414:Q415)","v":0},{"$f":"SUM(OpCo1_FS!R414:R415)","v":0},{"$f":"SUM(OpCo1_FS!S414:S415)","v":0},{"$f":"SUM(OpCo1_FS!T414:T415)","v":0},{"$f":"SUM(OpCo1_FS!U414:U415)","v":0},{"$f":"SUM(OpCo1_FS!V414:V415)","v":0},{"$f":"SUM(OpCo1_FS!W414:W415)","v":0},{"$f":"SUM(OpCo1_FS!X414:X415)","v":0},{"$f":"SUM(OpCo1_FS!Y414:Y415)","v":0},{"$f":"SUM(OpCo1_FS!Z414:Z415)","v":0},{"$f":"SUM(OpCo1_FS!AA414:AA415)","v":0},{"$f":"SUM(OpCo1_FS!AB414:AB415)","v":0},{"$f":"SUM(OpCo1_FS!AC414:AC415)","v":0},{"$f":"SUM(OpCo1_FS!AD414:AD415)","v":0},{"$f":"SUM(OpCo1_FS!AE414:AE415)","v":0},{"$f":"SUM(OpCo1_FS!AF414:AF415)","v":0},{"$f":"SUM(OpCo1_FS!AG414:AG415)","v":0},{"$f":"SUM(OpCo1_FS!AH414:AH415)","v":0},{"$f":"SUM(OpCo1_FS!AI414:AI415)","v":0},{"$f":"SUM(OpCo1_FS!AJ414:AJ415)","v":0},{"$f":"SUM(OpCo1_FS!AK414:AK415)","v":0},{"$f":"SUM(OpCo1_FS!AL414:AL415)","v":0},{"$f":"SUM(OpCo1_FS!AM414:AM415)","v":0},{"$f":"SUM(OpCo1_FS!AN414:AN415)","v":0},{"$f":"SUM(OpCo1_FS!AO414:AO415)","v":0},{"$f":"SUM(OpCo1_FS!AP414:AP415)","v":0},{"$f":"SUM(OpCo1_FS!AQ414:AQ415)","v":0},{"$f":"SUM(OpCo1_FS!AR414:AR415)","v":0},{"$f":"SUM(OpCo1_FS!AS414:AS415)","v":0},{"$f":"SUM(OpCo1_FS!AT414:AT415)","v":0},{"$f":"SUM(OpCo1_FS!AU414:AU415)","v":0},{"$f":"SUM(OpCo1_FS!AV414:AV415)","v":0},{"$f":"SUM(OpCo1_FS!AW414:AW415)","v":0},{"$f":"SUM(OpCo1_FS!AX414:AX415)","v":0},{"$f":"SUM(OpCo1_FS!AY414:AY415)","v":0},{"$f":"SUM(OpCo1_FS!AZ414:AZ415)","v":0},{"$f":"SUM(OpCo1_FS!BA414:BA415)","v":0},{"$f":"SUM(OpCo1_FS!BB414:BB415)","v":0},{"$f":"SUM(OpCo1_FS!BC414:BC415)","v":0},{"$f":"SUM(OpCo1_FS!BD414:BD415)","v":0},{"$f":"SUM(OpCo1_FS!BE414:BE415)","v":0},{"$f":"SUM(OpCo1_FS!BF414:BF415)","v":0},{"$f":"SUM(OpCo1_FS!BG414:BG415)","v":0},{"$f":"SUM(OpCo1_FS!BH414:BH415)","v":0},{"$f":"SUM(OpCo1_FS!BI414:BI415)","v":0},{"$f":"SUM(OpCo1_FS!BJ414:BJ415)","v":0},{"$f":"SUM(OpCo1_FS!BK414:BK415)","v":0},{"$f":"SUM(OpCo1_FS!BL414:BL415)","v":0},{"$f":"SUM(OpCo1_FS!BM414:BM415)","v":0},{"$f":"SUM(OpCo1_FS!BN414:BN415)","v":0},{"$f":"SUM(OpCo1_FS!BO414:BO415)","v":0},{"$f":"SUM(OpCo1_FS!BP414:BP415)","v":0},{"$f":"SUM(OpCo1_FS!BQ414:BQ415)","v":0},{"$f":"SUM(OpCo1_FS!BR414:BR415)","v":0},{"$f":"SUM(OpCo1_FS!BS414:BS415)","v":0}]
[]
[null,null,null,"Previous year's o/d movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(L3535:L3536)","v":0},{"$f":"SUM(M3535:M3536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Drawdown",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(M3534-M3531>$H3501,MAX($H3501-M3534,0),-M3531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS3534-AS3531>$H3501,MAX($H3501-AS3534,0),-AS3531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f interest payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3539:M3541)","v":0},{"$f":"SUM(N3539:N3541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$3442:C3543)+1","v":3},"SHARE CAPITAL / PURE EQUITY"]
[null,null,null,"b/f internal cash reserve available for funding",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(INP_General!$G$986:$I$990,E3564,$I$5)","v":"Local Authority"},{"$f":"E3563+1","v":1},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$G$1015:$I$1019,E3564,$I$5)","v":1},{"$f":"INDEX(INP_General!$F$608:$F$627,MATCH(D3564,lstInvestorsFull,0),1)","v":3.5000000000000003E-2},null,{"$f":"SUMPRODUCT(M3564:BT3564,$M$3548:$BT$3548)","v":0},null,{"$f":"-M$3554*$H3564","v":0},{"$f":"-N$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AD$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AT$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BJ$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D3567","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"-INDEX(INP_General!$G$996:$I$1000,E3567,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3574&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,{"$f":"SUMPRODUCT(M3574:BT3574,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3567:M3567)<$H3574,MIN($H3574-SUM($L3574:L3574),0),M3567)*M$3548 + M3567*(1-M$3548)","v":0},{"$f":"IF(SUM($M3567:N3567)<$H3574,MIN($H3574-SUM($L3574:M3574),0),N3567)*N$3548 + N3567*(1-N$3548)","v":0},{"$f":"IF(SUM($M3567:O3567)<$H3574,MIN($H3574-SUM($L3574:N3574),0),O3567)*O$3548 + O3567*(1-O$3548)","v":0},{"$f":"IF(SUM($M3567:P3567)<$H3574,MIN($H3574-SUM($L3574:O3574),0),P3567)*P$3548 + P3567*(1-P$3548)","v":0},{"$f":"IF(SUM($M3567:Q3567)<$H3574,MIN($H3574-SUM($L3574:P3574),0),Q3567)*Q$3548 + Q3567*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3567:R3567)<$H3574,MIN($H3574-SUM($L3574:Q3574),0),R3567)*R$3548 + R3567*(1-R$3548)","v":0},{"$f":"IF(SUM($M3567:S3567)<$H3574,MIN($H3574-SUM($L3574:R3574),0),S3567)*S$3548 + S3567*(1-S$3548)","v":0},{"$f":"IF(SUM($M3567:T3567)<$H3574,MIN($H3574-SUM($L3574:S3574),0),T3567)*T$3548 + T3567*(1-T$3548)","v":0},{"$f":"IF(SUM($M3567:U3567)<$H3574,MIN($H3574-SUM($L3574:T3574),0),U3567)*U$3548 + U3567*(1-U$3548)","v":0},{"$f":"IF(SUM($M3567:V3567)<$H3574,MIN($H3574-SUM($L3574:U3574),0),V3567)*V$3548 + V3567*(1-V$3548)","v":0},{"$f":"IF(SUM($M3567:W3567)<$H3574,MIN($H3574-SUM($L3574:V3574),0),W3567)*W$3548 + W3567*(1-W$3548)","v":0},{"$f":"IF(SUM($M3567:X3567)<$H3574,MIN($H3574-SUM($L3574:W3574),0),X3567)*X$3548 + X3567*(1-X$3548)","v":0},{"$f":"IF(SUM($M3567:Y3567)<$H3574,MIN($H3574-SUM($L3574:X3574),0),Y3567)*Y$3548 + Y3567*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3567:Z3567)<$H3574,MIN($H3574-SUM($L3574:Y3574),0),Z3567)*Z$3548 + Z3567*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3567:AA3567)<$H3574,MIN($H3574-SUM($L3574:Z3574),0),AA3567)*AA$3548 + AA3567*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3567:AB3567)<$H3574,MIN($H3574-SUM($L3574:AA3574),0),AB3567)*AB$3548 + AB3567*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3567:AC3567)<$H3574,MIN($H3574-SUM($L3574:AB3574),0),AC3567)*AC$3548 + AC3567*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3567:AD3567)<$H3574,MIN($H3574-SUM($L3574:AC3574),0),AD3567)*AD$3548 + AD3567*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3567:AE3567)<$H3574,MIN($H3574-SUM($L3574:AD3574),0),AE3567)*AE$3548 + AE3567*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3567:AF3567)<$H3574,MIN($H3574-SUM($L3574:AE3574),0),AF3567)*AF$3548 + AF3567*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3567:AG3567)<$H3574,MIN($H3574-SUM($L3574:AF3574),0),AG3567)*AG$3548 + AG3567*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3567:AH3567)<$H3574,MIN($H3574-SUM($L3574:AG3574),0),AH3567)*AH$3548 + AH3567*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3567:AI3567)<$H3574,MIN($H3574-SUM($L3574:AH3574),0),AI3567)*AI$3548 + AI3567*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3567:AJ3567)<$H3574,MIN($H3574-SUM($L3574:AI3574),0),AJ3567)*AJ$3548 + AJ3567*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3567:AK3567)<$H3574,MIN($H3574-SUM($L3574:AJ3574),0),AK3567)*AK$3548 + AK3567*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3567:AL3567)<$H3574,MIN($H3574-SUM($L3574:AK3574),0),AL3567)*AL$3548 + AL3567*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3567:AM3567)<$H3574,MIN($H3574-SUM($L3574:AL3574),0),AM3567)*AM$3548 + AM3567*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3567:AN3567)<$H3574,MIN($H3574-SUM($L3574:AM3574),0),AN3567)*AN$3548 + AN3567*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3567:AO3567)<$H3574,MIN($H3574-SUM($L3574:AN3574),0),AO3567)*AO$3548 + AO3567*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3567:AP3567)<$H3574,MIN($H3574-SUM($L3574:AO3574),0),AP3567)*AP$3548 + AP3567*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3567:AQ3567)<$H3574,MIN($H3574-SUM($L3574:AP3574),0),AQ3567)*AQ$3548 + AQ3567*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3567:AR3567)<$H3574,MIN($H3574-SUM($L3574:AQ3574),0),AR3567)*AR$3548 + AR3567*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3567:AS3567)<$H3574,MIN($H3574-SUM($L3574:AR3574),0),AS3567)*AS$3548 + AS3567*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3567:AT3567)<$H3574,MIN($H3574-SUM($L3574:AS3574),0),AT3567)*AT$3548 + AT3567*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3567:AU3567)<$H3574,MIN($H3574-SUM($L3574:AT3574),0),AU3567)*AU$3548 + AU3567*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3567:AV3567)<$H3574,MIN($H3574-SUM($L3574:AU3574),0),AV3567)*AV$3548 + AV3567*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3567:AW3567)<$H3574,MIN($H3574-SUM($L3574:AV3574),0),AW3567)*AW$3548 + AW3567*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3567:AX3567)<$H3574,MIN($H3574-SUM($L3574:AW3574),0),AX3567)*AX$3548 + AX3567*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3567:AY3567)<$H3574,MIN($H3574-SUM($L3574:AX3574),0),AY3567)*AY$3548 + AY3567*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3567:AZ3567)<$H3574,MIN($H3574-SUM($L3574:AY3574),0),AZ3567)*AZ$3548 + AZ3567*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3567:BA3567)<$H3574,MIN($H3574-SUM($L3574:AZ3574),0),BA3567)*BA$3548 + BA3567*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3567:BB3567)<$H3574,MIN($H3574-SUM($L3574:BA3574),0),BB3567)*BB$3548 + BB3567*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3567:BC3567)<$H3574,MIN($H3574-SUM($L3574:BB3574),0),BC3567)*BC$3548 + BC3567*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3567:BD3567)<$H3574,MIN($H3574-SUM($L3574:BC3574),0),BD3567)*BD$3548 + BD3567*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3567:BE3567)<$H3574,MIN($H3574-SUM($L3574:BD3574),0),BE3567)*BE$3548 + BE3567*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3567:BF3567)<$H3574,MIN($H3574-SUM($L3574:BE3574),0),BF3567)*BF$3548 + BF3567*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3567:BG3567)<$H3574,MIN($H3574-SUM($L3574:BF3574),0),BG3567)*BG$3548 + BG3567*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3567:BH3567)<$H3574,MIN($H3574-SUM($L3574:BG3574),0),BH3567)*BH$3548 + BH3567*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3567:BI3567)<$H3574,MIN($H3574-SUM($L3574:BH3574),0),BI3567)*BI$3548 + BI3567*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3567:BJ3567)<$H3574,MIN($H3574-SUM($L3574:BI3574),0),BJ3567)*BJ$3548 + BJ3567*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3567:BK3567)<$H3574,MIN($H3574-SUM($L3574:BJ3574),0),BK3567)*BK$3548 + BK3567*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3567:BL3567)<$H3574,MIN($H3574-SUM($L3574:BK3574),0),BL3567)*BL$3548 + BL3567*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3567:BM3567)<$H3574,MIN($H3574-SUM($L3574:BL3574),0),BM3567)*BM$3548 + BM3567*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3567:BN3567)<$H3574,MIN($H3574-SUM($L3574:BM3574),0),BN3567)*BN$3548 + BN3567*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3567:BO3567)<$H3574,MIN($H3574-SUM($L3574:BN3574),0),BO3567)*BO$3548 + BO3567*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3567:BP3567)<$H3574,MIN($H3574-SUM($L3574:BO3574),0),BP3567)*BP$3548 + BP3567*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3567:BQ3567)<$H3574,MIN($H3574-SUM($L3574:BP3574),0),BQ3567)*BQ$3548 + BQ3567*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3567:BR3567)<$H3574,MIN($H3574-SUM($L3574:BQ3574),0),BR3567)*BR$3548 + BR3567*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3567:BS3567)<$H3574,MIN($H3574-SUM($L3574:BR3574),0),BS3567)*BS$3548 + BS3567*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3567:BT3567)<$H3574,MIN($H3574-SUM($L3574:BS3574),0),BT3567)*BT$3548 + BT3567*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3565","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"-INDEX(INP_General!$G$1006:$I$1010,E3565,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3586&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,{"$f":"SUMPRODUCT(M3586:BT3586,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3579:M3579)<$H3586,MIN($H3586-SUM($L3586:L3586),0),M3579)*M$3548 + M3579*(1-M$3548)","v":0},{"$f":"IF(SUM($M3579:N3579)<$H3586,MIN($H3586-SUM($L3586:M3586),0),N3579)*N$3548 + N3579*(1-N$3548)","v":0},{"$f":"IF(SUM($M3579:O3579)<$H3586,MIN($H3586-SUM($L3586:N3586),0),O3579)*O$3548 + O3579*(1-O$3548)","v":0},{"$f":"IF(SUM($M3579:P3579)<$H3586,MIN($H3586-SUM($L3586:O3586),0),P3579)*P$3548 + P3579*(1-P$3548)","v":0},{"$f":"IF(SUM($M3579:Q3579)<$H3586,MIN($H3586-SUM($L3586:P3586),0),Q3579)*Q$3548 + Q3579*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3579:R3579)<$H3586,MIN($H3586-SUM($L3586:Q3586),0),R3579)*R$3548 + R3579*(1-R$3548)","v":0},{"$f":"IF(SUM($M3579:S3579)<$H3586,MIN($H3586-SUM($L3586:R3586),0),S3579)*S$3548 + S3579*(1-S$3548)","v":0},{"$f":"IF(SUM($M3579:T3579)<$H3586,MIN($H3586-SUM($L3586:S3586),0),T3579)*T$3548 + T3579*(1-T$3548)","v":0},{"$f":"IF(SUM($M3579:U3579)<$H3586,MIN($H3586-SUM($L3586:T3586),0),U3579)*U$3548 + U3579*(1-U$3548)","v":0},{"$f":"IF(SUM($M3579:V3579)<$H3586,MIN($H3586-SUM($L3586:U3586),0),V3579)*V$3548 + V3579*(1-V$3548)","v":0},{"$f":"IF(SUM($M3579:W3579)<$H3586,MIN($H3586-SUM($L3586:V3586),0),W3579)*W$3548 + W3579*(1-W$3548)","v":0},{"$f":"IF(SUM($M3579:X3579)<$H3586,MIN($H3586-SUM($L3586:W3586),0),X3579)*X$3548 + X3579*(1-X$3548)","v":0},{"$f":"IF(SUM($M3579:Y3579)<$H3586,MIN($H3586-SUM($L3586:X3586),0),Y3579)*Y$3548 + Y3579*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3579:Z3579)<$H3586,MIN($H3586-SUM($L3586:Y3586),0),Z3579)*Z$3548 + Z3579*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3579:AA3579)<$H3586,MIN($H3586-SUM($L3586:Z3586),0),AA3579)*AA$3548 + AA3579*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3579:AB3579)<$H3586,MIN($H3586-SUM($L3586:AA3586),0),AB3579)*AB$3548 + AB3579*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3579:AC3579)<$H3586,MIN($H3586-SUM($L3586:AB3586),0),AC3579)*AC$3548 + AC3579*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3579:AD3579)<$H3586,MIN($H3586-SUM($L3586:AC3586),0),AD3579)*AD$3548 + AD3579*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3579:AE3579)<$H3586,MIN($H3586-SUM($L3586:AD3586),0),AE3579)*AE$3548 + AE3579*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3579:AF3579)<$H3586,MIN($H3586-SUM($L3586:AE3586),0),AF3579)*AF$3548 + AF3579*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3579:AG3579)<$H3586,MIN($H3586-SUM($L3586:AF3586),0),AG3579)*AG$3548 + AG3579*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3579:AH3579)<$H3586,MIN($H3586-SUM($L3586:AG3586),0),AH3579)*AH$3548 + AH3579*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3579:AI3579)<$H3586,MIN($H3586-SUM($L3586:AH3586),0),AI3579)*AI$3548 + AI3579*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3579:AJ3579)<$H3586,MIN($H3586-SUM($L3586:AI3586),0),AJ3579)*AJ$3548 + AJ3579*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3579:AK3579)<$H3586,MIN($H3586-SUM($L3586:AJ3586),0),AK3579)*AK$3548 + AK3579*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3579:AL3579)<$H3586,MIN($H3586-SUM($L3586:AK3586),0),AL3579)*AL$3548 + AL3579*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3579:AM3579)<$H3586,MIN($H3586-SUM($L3586:AL3586),0),AM3579)*AM$3548 + AM3579*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3579:AN3579)<$H3586,MIN($H3586-SUM($L3586:AM3586),0),AN3579)*AN$3548 + AN3579*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3579:AO3579)<$H3586,MIN($H3586-SUM($L3586:AN3586),0),AO3579)*AO$3548 + AO3579*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3579:AP3579)<$H3586,MIN($H3586-SUM($L3586:AO3586),0),AP3579)*AP$3548 + AP3579*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3579:AQ3579)<$H3586,MIN($H3586-SUM($L3586:AP3586),0),AQ3579)*AQ$3548 + AQ3579*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3579:AR3579)<$H3586,MIN($H3586-SUM($L3586:AQ3586),0),AR3579)*AR$3548 + AR3579*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3579:AS3579)<$H3586,MIN($H3586-SUM($L3586:AR3586),0),AS3579)*AS$3548 + AS3579*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3579:AT3579)<$H3586,MIN($H3586-SUM($L3586:AS3586),0),AT3579)*AT$3548 + AT3579*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3579:AU3579)<$H3586,MIN($H3586-SUM($L3586:AT3586),0),AU3579)*AU$3548 + AU3579*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3579:AV3579)<$H3586,MIN($H3586-SUM($L3586:AU3586),0),AV3579)*AV$3548 + AV3579*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3579:AW3579)<$H3586,MIN($H3586-SUM($L3586:AV3586),0),AW3579)*AW$3548 + AW3579*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3579:AX3579)<$H3586,MIN($H3586-SUM($L3586:AW3586),0),AX3579)*AX$3548 + AX3579*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3579:AY3579)<$H3586,MIN($H3586-SUM($L3586:AX3586),0),AY3579)*AY$3548 + AY3579*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3579:AZ3579)<$H3586,MIN($H3586-SUM($L3586:AY3586),0),AZ3579)*AZ$3548 + AZ3579*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3579:BA3579)<$H3586,MIN($H3586-SUM($L3586:AZ3586),0),BA3579)*BA$3548 + BA3579*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3579:BB3579)<$H3586,MIN($H3586-SUM($L3586:BA3586),0),BB3579)*BB$3548 + BB3579*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3579:BC3579)<$H3586,MIN($H3586-SUM($L3586:BB3586),0),BC3579)*BC$3548 + BC3579*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3579:BD3579)<$H3586,MIN($H3586-SUM($L3586:BC3586),0),BD3579)*BD$3548 + BD3579*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3579:BE3579)<$H3586,MIN($H3586-SUM($L3586:BD3586),0),BE3579)*BE$3548 + BE3579*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3579:BF3579)<$H3586,MIN($H3586-SUM($L3586:BE3586),0),BF3579)*BF$3548 + BF3579*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3579:BG3579)<$H3586,MIN($H3586-SUM($L3586:BF3586),0),BG3579)*BG$3548 + BG3579*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3579:BH3579)<$H3586,MIN($H3586-SUM($L3586:BG3586),0),BH3579)*BH$3548 + BH3579*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3579:BI3579)<$H3586,MIN($H3586-SUM($L3586:BH3586),0),BI3579)*BI$3548 + BI3579*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3579:BJ3579)<$H3586,MIN($H3586-SUM($L3586:BI3586),0),BJ3579)*BJ$3548 + BJ3579*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3579:BK3579)<$H3586,MIN($H3586-SUM($L3586:BJ3586),0),BK3579)*BK$3548 + BK3579*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3579:BL3579)<$H3586,MIN($H3586-SUM($L3586:BK3586),0),BL3579)*BL$3548 + BL3579*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3579:BM3579)<$H3586,MIN($H3586-SUM($L3586:BL3586),0),BM3579)*BM$3548 + BM3579*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3579:BN3579)<$H3586,MIN($H3586-SUM($L3586:BM3586),0),BN3579)*BN$3548 + BN3579*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3579:BO3579)<$H3586,MIN($H3586-SUM($L3586:BN3586),0),BO3579)*BO$3548 + BO3579*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3579:BP3579)<$H3586,MIN($H3586-SUM($L3586:BO3586),0),BP3579)*BP$3548 + BP3579*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3579:BQ3579)<$H3586,MIN($H3586-SUM($L3586:BP3586),0),BQ3579)*BQ$3548 + BQ3579*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3579:BR3579)<$H3586,MIN($H3586-SUM($L3586:BQ3586),0),BR3579)*BR$3548 + BR3579*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3579:BS3579)<$H3586,MIN($H3586-SUM($L3586:BR3586),0),BS3579)*BS$3548 + BS3579*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3579:BT3579)<$H3586,MIN($H3586-SUM($L3586:BS3586),0),BT3579)*BT$3548 + BT3579*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3567","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3595&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,{"$f":"SUMPRODUCT(M3595:BT3595,$M$3548:$BT$3548)","v":0},null,{"$f":"M3581-M3588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3608","v":0},{"$f":"N3608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"final write off of share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M3607:M3608)*M$3549","v":0},{"$f":"-SUM(N3607:N3608)*N$3549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funding required (assumed in model to be achieved but warning raised if not)",null,null,null,"Ownership","Cost of equity"]
[null,null,null,{"$f":"D3616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"-INDEX(INP_General!$G$996:$I$1000,E3616,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3623&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,{"$f":"SUMPRODUCT(M3623:BT3623,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3616:M3616)<$H3623,MIN($H3623-SUM($L3623:L3623),0),M3616)*M$3548 + M3616*(1-M$3548)","v":0},{"$f":"IF(SUM($M3616:N3616)<$H3623,MIN($H3623-SUM($L3623:M3623),0),N3616)*N$3548 + N3616*(1-N$3548)","v":0},{"$f":"IF(SUM($M3616:O3616)<$H3623,MIN($H3623-SUM($L3623:N3623),0),O3616)*O$3548 + O3616*(1-O$3548)","v":0},{"$f":"IF(SUM($M3616:P3616)<$H3623,MIN($H3623-SUM($L3623:O3623),0),P3616)*P$3548 + P3616*(1-P$3548)","v":0},{"$f":"IF(SUM($M3616:Q3616)<$H3623,MIN($H3623-SUM($L3623:P3623),0),Q3616)*Q$3548 + Q3616*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3616:R3616)<$H3623,MIN($H3623-SUM($L3623:Q3623),0),R3616)*R$3548 + R3616*(1-R$3548)","v":0},{"$f":"IF(SUM($M3616:S3616)<$H3623,MIN($H3623-SUM($L3623:R3623),0),S3616)*S$3548 + S3616*(1-S$3548)","v":0},{"$f":"IF(SUM($M3616:T3616)<$H3623,MIN($H3623-SUM($L3623:S3623),0),T3616)*T$3548 + T3616*(1-T$3548)","v":0},{"$f":"IF(SUM($M3616:U3616)<$H3623,MIN($H3623-SUM($L3623:T3623),0),U3616)*U$3548 + U3616*(1-U$3548)","v":0},{"$f":"IF(SUM($M3616:V3616)<$H3623,MIN($H3623-SUM($L3623:U3623),0),V3616)*V$3548 + V3616*(1-V$3548)","v":0},{"$f":"IF(SUM($M3616:W3616)<$H3623,MIN($H3623-SUM($L3623:V3623),0),W3616)*W$3548 + W3616*(1-W$3548)","v":0},{"$f":"IF(SUM($M3616:X3616)<$H3623,MIN($H3623-SUM($L3623:W3623),0),X3616)*X$3548 + X3616*(1-X$3548)","v":0},{"$f":"IF(SUM($M3616:Y3616)<$H3623,MIN($H3623-SUM($L3623:X3623),0),Y3616)*Y$3548 + Y3616*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3616:Z3616)<$H3623,MIN($H3623-SUM($L3623:Y3623),0),Z3616)*Z$3548 + Z3616*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3616:AA3616)<$H3623,MIN($H3623-SUM($L3623:Z3623),0),AA3616)*AA$3548 + AA3616*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3616:AB3616)<$H3623,MIN($H3623-SUM($L3623:AA3623),0),AB3616)*AB$3548 + AB3616*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3616:AC3616)<$H3623,MIN($H3623-SUM($L3623:AB3623),0),AC3616)*AC$3548 + AC3616*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3616:AD3616)<$H3623,MIN($H3623-SUM($L3623:AC3623),0),AD3616)*AD$3548 + AD3616*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3616:AE3616)<$H3623,MIN($H3623-SUM($L3623:AD3623),0),AE3616)*AE$3548 + AE3616*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3616:AF3616)<$H3623,MIN($H3623-SUM($L3623:AE3623),0),AF3616)*AF$3548 + AF3616*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3616:AG3616)<$H3623,MIN($H3623-SUM($L3623:AF3623),0),AG3616)*AG$3548 + AG3616*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3616:AH3616)<$H3623,MIN($H3623-SUM($L3623:AG3623),0),AH3616)*AH$3548 + AH3616*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3616:AI3616)<$H3623,MIN($H3623-SUM($L3623:AH3623),0),AI3616)*AI$3548 + AI3616*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3616:AJ3616)<$H3623,MIN($H3623-SUM($L3623:AI3623),0),AJ3616)*AJ$3548 + AJ3616*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3616:AK3616)<$H3623,MIN($H3623-SUM($L3623:AJ3623),0),AK3616)*AK$3548 + AK3616*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3616:AL3616)<$H3623,MIN($H3623-SUM($L3623:AK3623),0),AL3616)*AL$3548 + AL3616*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3616:AM3616)<$H3623,MIN($H3623-SUM($L3623:AL3623),0),AM3616)*AM$3548 + AM3616*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3616:AN3616)<$H3623,MIN($H3623-SUM($L3623:AM3623),0),AN3616)*AN$3548 + AN3616*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3616:AO3616)<$H3623,MIN($H3623-SUM($L3623:AN3623),0),AO3616)*AO$3548 + AO3616*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3616:AP3616)<$H3623,MIN($H3623-SUM($L3623:AO3623),0),AP3616)*AP$3548 + AP3616*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3616:AQ3616)<$H3623,MIN($H3623-SUM($L3623:AP3623),0),AQ3616)*AQ$3548 + AQ3616*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3616:AR3616)<$H3623,MIN($H3623-SUM($L3623:AQ3623),0),AR3616)*AR$3548 + AR3616*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3616:AS3616)<$H3623,MIN($H3623-SUM($L3623:AR3623),0),AS3616)*AS$3548 + AS3616*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3616:AT3616)<$H3623,MIN($H3623-SUM($L3623:AS3623),0),AT3616)*AT$3548 + AT3616*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3616:AU3616)<$H3623,MIN($H3623-SUM($L3623:AT3623),0),AU3616)*AU$3548 + AU3616*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3616:AV3616)<$H3623,MIN($H3623-SUM($L3623:AU3623),0),AV3616)*AV$3548 + AV3616*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3616:AW3616)<$H3623,MIN($H3623-SUM($L3623:AV3623),0),AW3616)*AW$3548 + AW3616*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3616:AX3616)<$H3623,MIN($H3623-SUM($L3623:AW3623),0),AX3616)*AX$3548 + AX3616*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3616:AY3616)<$H3623,MIN($H3623-SUM($L3623:AX3623),0),AY3616)*AY$3548 + AY3616*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3616:AZ3616)<$H3623,MIN($H3623-SUM($L3623:AY3623),0),AZ3616)*AZ$3548 + AZ3616*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3616:BA3616)<$H3623,MIN($H3623-SUM($L3623:AZ3623),0),BA3616)*BA$3548 + BA3616*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3616:BB3616)<$H3623,MIN($H3623-SUM($L3623:BA3623),0),BB3616)*BB$3548 + BB3616*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3616:BC3616)<$H3623,MIN($H3623-SUM($L3623:BB3623),0),BC3616)*BC$3548 + BC3616*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3616:BD3616)<$H3623,MIN($H3623-SUM($L3623:BC3623),0),BD3616)*BD$3548 + BD3616*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3616:BE3616)<$H3623,MIN($H3623-SUM($L3623:BD3623),0),BE3616)*BE$3548 + BE3616*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3616:BF3616)<$H3623,MIN($H3623-SUM($L3623:BE3623),0),BF3616)*BF$3548 + BF3616*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3616:BG3616)<$H3623,MIN($H3623-SUM($L3623:BF3623),0),BG3616)*BG$3548 + BG3616*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3616:BH3616)<$H3623,MIN($H3623-SUM($L3623:BG3623),0),BH3616)*BH$3548 + BH3616*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3616:BI3616)<$H3623,MIN($H3623-SUM($L3623:BH3623),0),BI3616)*BI$3548 + BI3616*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3616:BJ3616)<$H3623,MIN($H3623-SUM($L3623:BI3623),0),BJ3616)*BJ$3548 + BJ3616*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3616:BK3616)<$H3623,MIN($H3623-SUM($L3623:BJ3623),0),BK3616)*BK$3548 + BK3616*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3616:BL3616)<$H3623,MIN($H3623-SUM($L3623:BK3623),0),BL3616)*BL$3548 + BL3616*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3616:BM3616)<$H3623,MIN($H3623-SUM($L3623:BL3623),0),BM3616)*BM$3548 + BM3616*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3616:BN3616)<$H3623,MIN($H3623-SUM($L3623:BM3623),0),BN3616)*BN$3548 + BN3616*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3616:BO3616)<$H3623,MIN($H3623-SUM($L3623:BN3623),0),BO3616)*BO$3548 + BO3616*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3616:BP3616)<$H3623,MIN($H3623-SUM($L3623:BO3623),0),BP3616)*BP$3548 + BP3616*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3616:BQ3616)<$H3623,MIN($H3623-SUM($L3623:BP3623),0),BQ3616)*BQ$3548 + BQ3616*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3616:BR3616)<$H3623,MIN($H3623-SUM($L3623:BQ3623),0),BR3616)*BR$3548 + BR3616*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3616:BS3616)<$H3623,MIN($H3623-SUM($L3623:BR3623),0),BS3616)*BS$3548 + BS3616*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3616:BT3616)<$H3623,MIN($H3623-SUM($L3623:BS3623),0),BT3616)*BT$3548 + BT3616*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3615","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,{"$f":"SUMPRODUCT(M3629:BT3629,$M$3548:$BT$3548)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"-INDEX(INP_General!$G$1006:$I$1010,E3616,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3637&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,{"$f":"SUMPRODUCT(M3637:BT3637,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3630:M3630)<$H3637,MIN($H3637-SUM($L3637:L3637),0),M3630)*M$3548 + M3630*(1-M$3548)","v":0},{"$f":"IF(SUM($M3630:N3630)<$H3637,MIN($H3637-SUM($L3637:M3637),0),N3630)*N$3548 + N3630*(1-N$3548)","v":0},{"$f":"IF(SUM($M3630:O3630)<$H3637,MIN($H3637-SUM($L3637:N3637),0),O3630)*O$3548 + O3630*(1-O$3548)","v":0},{"$f":"IF(SUM($M3630:P3630)<$H3637,MIN($H3637-SUM($L3637:O3637),0),P3630)*P$3548 + P3630*(1-P$3548)","v":0},{"$f":"IF(SUM($M3630:Q3630)<$H3637,MIN($H3637-SUM($L3637:P3637),0),Q3630)*Q$3548 + Q3630*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3630:R3630)<$H3637,MIN($H3637-SUM($L3637:Q3637),0),R3630)*R$3548 + R3630*(1-R$3548)","v":0},{"$f":"IF(SUM($M3630:S3630)<$H3637,MIN($H3637-SUM($L3637:R3637),0),S3630)*S$3548 + S3630*(1-S$3548)","v":0},{"$f":"IF(SUM($M3630:T3630)<$H3637,MIN($H3637-SUM($L3637:S3637),0),T3630)*T$3548 + T3630*(1-T$3548)","v":0},{"$f":"IF(SUM($M3630:U3630)<$H3637,MIN($H3637-SUM($L3637:T3637),0),U3630)*U$3548 + U3630*(1-U$3548)","v":0},{"$f":"IF(SUM($M3630:V3630)<$H3637,MIN($H3637-SUM($L3637:U3637),0),V3630)*V$3548 + V3630*(1-V$3548)","v":0},{"$f":"IF(SUM($M3630:W3630)<$H3637,MIN($H3637-SUM($L3637:V3637),0),W3630)*W$3548 + W3630*(1-W$3548)","v":0},{"$f":"IF(SUM($M3630:X3630)<$H3637,MIN($H3637-SUM($L3637:W3637),0),X3630)*X$3548 + X3630*(1-X$3548)","v":0},{"$f":"IF(SUM($M3630:Y3630)<$H3637,MIN($H3637-SUM($L3637:X3637),0),Y3630)*Y$3548 + Y3630*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3630:Z3630)<$H3637,MIN($H3637-SUM($L3637:Y3637),0),Z3630)*Z$3548 + Z3630*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3630:AA3630)<$H3637,MIN($H3637-SUM($L3637:Z3637),0),AA3630)*AA$3548 + AA3630*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3630:AB3630)<$H3637,MIN($H3637-SUM($L3637:AA3637),0),AB3630)*AB$3548 + AB3630*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3630:AC3630)<$H3637,MIN($H3637-SUM($L3637:AB3637),0),AC3630)*AC$3548 + AC3630*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3630:AD3630)<$H3637,MIN($H3637-SUM($L3637:AC3637),0),AD3630)*AD$3548 + AD3630*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3630:AE3630)<$H3637,MIN($H3637-SUM($L3637:AD3637),0),AE3630)*AE$3548 + AE3630*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3630:AF3630)<$H3637,MIN($H3637-SUM($L3637:AE3637),0),AF3630)*AF$3548 + AF3630*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3630:AG3630)<$H3637,MIN($H3637-SUM($L3637:AF3637),0),AG3630)*AG$3548 + AG3630*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3630:AH3630)<$H3637,MIN($H3637-SUM($L3637:AG3637),0),AH3630)*AH$3548 + AH3630*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3630:AI3630)<$H3637,MIN($H3637-SUM($L3637:AH3637),0),AI3630)*AI$3548 + AI3630*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3630:AJ3630)<$H3637,MIN($H3637-SUM($L3637:AI3637),0),AJ3630)*AJ$3548 + AJ3630*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3630:AK3630)<$H3637,MIN($H3637-SUM($L3637:AJ3637),0),AK3630)*AK$3548 + AK3630*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3630:AL3630)<$H3637,MIN($H3637-SUM($L3637:AK3637),0),AL3630)*AL$3548 + AL3630*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3630:AM3630)<$H3637,MIN($H3637-SUM($L3637:AL3637),0),AM3630)*AM$3548 + AM3630*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3630:AN3630)<$H3637,MIN($H3637-SUM($L3637:AM3637),0),AN3630)*AN$3548 + AN3630*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3630:AO3630)<$H3637,MIN($H3637-SUM($L3637:AN3637),0),AO3630)*AO$3548 + AO3630*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3630:AP3630)<$H3637,MIN($H3637-SUM($L3637:AO3637),0),AP3630)*AP$3548 + AP3630*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3630:AQ3630)<$H3637,MIN($H3637-SUM($L3637:AP3637),0),AQ3630)*AQ$3548 + AQ3630*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3630:AR3630)<$H3637,MIN($H3637-SUM($L3637:AQ3637),0),AR3630)*AR$3548 + AR3630*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3630:AS3630)<$H3637,MIN($H3637-SUM($L3637:AR3637),0),AS3630)*AS$3548 + AS3630*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3630:AT3630)<$H3637,MIN($H3637-SUM($L3637:AS3637),0),AT3630)*AT$3548 + AT3630*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3630:AU3630)<$H3637,MIN($H3637-SUM($L3637:AT3637),0),AU3630)*AU$3548 + AU3630*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3630:AV3630)<$H3637,MIN($H3637-SUM($L3637:AU3637),0),AV3630)*AV$3548 + AV3630*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3630:AW3630)<$H3637,MIN($H3637-SUM($L3637:AV3637),0),AW3630)*AW$3548 + AW3630*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3630:AX3630)<$H3637,MIN($H3637-SUM($L3637:AW3637),0),AX3630)*AX$3548 + AX3630*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3630:AY3630)<$H3637,MIN($H3637-SUM($L3637:AX3637),0),AY3630)*AY$3548 + AY3630*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3630:AZ3630)<$H3637,MIN($H3637-SUM($L3637:AY3637),0),AZ3630)*AZ$3548 + AZ3630*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3630:BA3630)<$H3637,MIN($H3637-SUM($L3637:AZ3637),0),BA3630)*BA$3548 + BA3630*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3630:BB3630)<$H3637,MIN($H3637-SUM($L3637:BA3637),0),BB3630)*BB$3548 + BB3630*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3630:BC3630)<$H3637,MIN($H3637-SUM($L3637:BB3637),0),BC3630)*BC$3548 + BC3630*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3630:BD3630)<$H3637,MIN($H3637-SUM($L3637:BC3637),0),BD3630)*BD$3548 + BD3630*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3630:BE3630)<$H3637,MIN($H3637-SUM($L3637:BD3637),0),BE3630)*BE$3548 + BE3630*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3630:BF3630)<$H3637,MIN($H3637-SUM($L3637:BE3637),0),BF3630)*BF$3548 + BF3630*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3630:BG3630)<$H3637,MIN($H3637-SUM($L3637:BF3637),0),BG3630)*BG$3548 + BG3630*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3630:BH3630)<$H3637,MIN($H3637-SUM($L3637:BG3637),0),BH3630)*BH$3548 + BH3630*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3630:BI3630)<$H3637,MIN($H3637-SUM($L3637:BH3637),0),BI3630)*BI$3548 + BI3630*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3630:BJ3630)<$H3637,MIN($H3637-SUM($L3637:BI3637),0),BJ3630)*BJ$3548 + BJ3630*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3630:BK3630)<$H3637,MIN($H3637-SUM($L3637:BJ3637),0),BK3630)*BK$3548 + BK3630*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3630:BL3630)<$H3637,MIN($H3637-SUM($L3637:BK3637),0),BL3630)*BL$3548 + BL3630*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3630:BM3630)<$H3637,MIN($H3637-SUM($L3637:BL3637),0),BM3630)*BM$3548 + BM3630*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3630:BN3630)<$H3637,MIN($H3637-SUM($L3637:BM3637),0),BN3630)*BN$3548 + BN3630*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3630:BO3630)<$H3637,MIN($H3637-SUM($L3637:BN3637),0),BO3630)*BO$3548 + BO3630*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3630:BP3630)<$H3637,MIN($H3637-SUM($L3637:BO3637),0),BP3630)*BP$3548 + BP3630*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3630:BQ3630)<$H3637,MIN($H3637-SUM($L3637:BP3637),0),BQ3630)*BQ$3548 + BQ3630*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3630:BR3630)<$H3637,MIN($H3637-SUM($L3637:BQ3637),0),BR3630)*BR$3548 + BR3630*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3630:BS3630)<$H3637,MIN($H3637-SUM($L3637:BR3637),0),BS3630)*BS$3548 + BS3630*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3630:BT3630)<$H3637,MIN($H3637-SUM($L3637:BS3637),0),BT3630)*BT$3548 + BT3630*(1-BT$3548)","v":0}]
[]
[null,null,null,"b/f distributable reserves",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Is there a dividend lock in the period?",null,"T/F",null,null,null,null,null,null,{"$f":"M$2199=1","v":false},{"$f":"N$2199=1","v":false},false,false,false,{"$f":"R$2199=1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,{"$f":"D3566","v":0},{"$f":"E3671+1","v":3},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$G$1025:$I$1029,E3672,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3672&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},{"$f":"IFERROR(IF(D3672=J$3669,H3672*(1+K$3669),H3672-(1-SUMIF(D$3670:D$3674,\"<>\"&J$3669,H$3670:H$3674))*K$3669/(K$3675-1)*(D3672<>0)),0)","v":0},null,null,{"$f":"M$3667*$J3672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f distributable reserves",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3679:M3681)","v":0},{"$f":"SUM(N3679:N3681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount available for distribution after dividend lock",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3686*(M3688=FALSE)","v":0},{"$f":"N3686*(N3688=FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3614","v":0},{"$f":"E3695+1","v":2},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX(INP_General!$G$1025:$I$1029,E3696,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3696&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},{"$f":"IFERROR(IF(D3696=J$3694,H3696*(1+K$3694),H3696-(1-SUMIF(D$3695:D$3699,\"<>\"&J$3694,H$3695:H$3699))*K$3694/(K$3675-1)*(D3696<>0)),0)","v":0},null,null,{"$f":"M$3692*$J3696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3706&\"-\"&SYS_Admin!$G$800","v":"Real-GHNF-Equity"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3706,M$3544:M$3700)","v":0},0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,O$3544:O$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,AC$3544:AC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,AS$3544:AS$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,BI$3544:BI$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$615","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3713&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3723&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"INP_General!$D$612","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3732&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$620","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3740&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CONTINGENT EQUITY"]
[null,null,null,{"$f":"INP_General!$D$613","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3757&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3763&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3774&\"-\"&SYS_Admin!$G$801","v":"Nominal-GHNF-Contingent Equity"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3774,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,AC$3544:AC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,AS$3544:AS$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,BI$3544:BI$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3777&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$617","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3783&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3791&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3800&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$618","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3808&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$627","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3817&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3822&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3834&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3836&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3836,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3836,AM$3544:AM$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3836,BC$3544:BC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3836,BS$3544:BS$3700)","v":0},0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"INP_General!$D$621","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3857&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3860&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3860,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3860,AM$3544:AM$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3860,BC$3544:BC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3860,BS$3544:BS$3700)","v":0},0]
[null,null,null,{"$f":"INP_General!$D$609","v":"Local Authority"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3867&\"-\"&SYS_Admin!$G$803","v":"Nominal-Local Authority-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3877&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$623","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3881&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3881,AB$3544:AB$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3881,BH$3544:BH$3700)","v":0},{"$f":"SUMIF($I$3544:$I$3700,$I3881,BI$3544:BI$3700)","v":0},{"$f":"SUMIF($I$3544:$I$3700,$I3881,BJ$3544:BJ$3700)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"D3894&\" post-tax post finance cash flow with o/d\"","v":"Real post-tax post finance cash flow with o/d"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3553","v":0},{"$f":"N3553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt finance charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost of debt accounting for tax shield",null,null,null,null,null,null,null,null,{"$f":"IF($H3926=FALSE,M3925*(1-M3927),M3925)","v":0},{"$f":"IF($H3926=FALSE,N3925*(1-N3927),N3925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3613","v":"Local Authority"},null,"Weighted %",null,{"$f":"I3564","v":3.5000000000000003E-2},null,null,null,null,{"$f":"IFERROR($H3938*M3931/M$3930,0)","v":0},0,0,{"$f":"IFERROR($H3938*P3931/P$3930,0)","v":0},{"$f":"IFERROR($H3938*Q3931/Q$3930,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3917+M3922+M3930-M630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3917+AS3922+AS3930-AS630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease cost weighting",null,"Weighted %",null,null,null,null,null,null,{"$f":"IFERROR(M3920*M3917/M3945,0)","v":0},{"$f":"IFERROR(N3920*N3917/N3945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of debt accounting for tax shield",null,null,null,null,null,null,null,null,{"$f":"IF($H3967=FALSE,M3966*(1-M3968),M3966)","v":0},{"$f":"IF($H3967=FALSE,N3966*(1-N3968),N3966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital carrying value - c/f",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M3610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3617","v":0},null,"Weighted %",null,{"$f":"I3617","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease cost weighting",null,"Weighted %",null,null,null,null,null,null,{"$f":"IFERROR(M3961*M3958/M3986,0)","v":0},{"$f":"IFERROR(N3961*N3958/N3986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt finance",null,"£000",null,null,null,null,0,null,{"$f":"CHOOSE($H$4001,-M3922,-M3963)*M$4000","v":0},{"$f":"CHOOSE($H$4001,-N3922,-N3963)*N$4000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC",null,"%",null,{"$f":"SUM(H4004:H4010)","v":0}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF($H4021,M4020+M4019,M4020)","v":0},{"$f":"IF($H4021,N4020+N4019,N4020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4020","v":0},{"$f":"N4020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4031:BT4031)","v":0},null,{"$f":"SUM($M4029:M4029)-SUM($M4030:M4030)","v":0},{"$f":"SUM($M4029:N4029)-SUM($M4030:N4030)","v":0},{"$f":"SUM($M4029:O4029)-SUM($M4030:O4030)","v":0},{"$f":"SUM($M4029:P4029)-SUM($M4030:P4030)","v":0},{"$f":"SUM($M4029:Q4029)-SUM($M4030:Q4030)","v":0},{"$f":"SUM($M4029:R4029)-SUM($M4030:R4030)","v":0},{"$f":"SUM($M4029:S4029)-SUM($M4030:S4030)","v":0},{"$f":"SUM($M4029:T4029)-SUM($M4030:T4030)","v":0},{"$f":"SUM($M4029:U4029)-SUM($M4030:U4030)","v":0},{"$f":"SUM($M4029:V4029)-SUM($M4030:V4030)","v":0},{"$f":"SUM($M4029:W4029)-SUM($M4030:W4030)","v":0},{"$f":"SUM($M4029:X4029)-SUM($M4030:X4030)","v":0},{"$f":"SUM($M4029:Y4029)-SUM($M4030:Y4030)","v":0},{"$f":"SUM($M4029:Z4029)-SUM($M4030:Z4030)","v":0},{"$f":"SUM($M4029:AA4029)-SUM($M4030:AA4030)","v":0},{"$f":"SUM($M4029:AB4029)-SUM($M4030:AB4030)","v":0},{"$f":"SUM($M4029:AC4029)-SUM($M4030:AC4030)","v":0},{"$f":"SUM($M4029:AD4029)-SUM($M4030:AD4030)","v":0},{"$f":"SUM($M4029:AE4029)-SUM($M4030:AE4030)","v":0},{"$f":"SUM($M4029:AF4029)-SUM($M4030:AF4030)","v":0},{"$f":"SUM($M4029:AG4029)-SUM($M4030:AG4030)","v":0},{"$f":"SUM($M4029:AH4029)-SUM($M4030:AH4030)","v":0},{"$f":"SUM($M4029:AI4029)-SUM($M4030:AI4030)","v":0},{"$f":"SUM($M4029:AJ4029)-SUM($M4030:AJ4030)","v":0},{"$f":"SUM($M4029:AK4029)-SUM($M4030:AK4030)","v":0},{"$f":"SUM($M4029:AL4029)-SUM($M4030:AL4030)","v":0},{"$f":"SUM($M4029:AM4029)-SUM($M4030:AM4030)","v":0},{"$f":"SUM($M4029:AN4029)-SUM($M4030:AN4030)","v":0},{"$f":"SUM($M4029:AO4029)-SUM($M4030:AO4030)","v":0},{"$f":"SUM($M4029:AP4029)-SUM($M4030:AP4030)","v":0},{"$f":"SUM($M4029:AQ4029)-SUM($M4030:AQ4030)","v":0},{"$f":"SUM($M4029:AR4029)-SUM($M4030:AR4030)","v":0},{"$f":"SUM($M4029:AS4029)-SUM($M4030:AS4030)","v":0},{"$f":"SUM($M4029:AT4029)-SUM($M4030:AT4030)","v":0},{"$f":"SUM($M4029:AU4029)-SUM($M4030:AU4030)","v":0},{"$f":"SUM($M4029:AV4029)-SUM($M4030:AV4030)","v":0},{"$f":"SUM($M4029:AW4029)-SUM($M4030:AW4030)","v":0},{"$f":"SUM($M4029:AX4029)-SUM($M4030:AX4030)","v":0},{"$f":"SUM($M4029:AY4029)-SUM($M4030:AY4030)","v":0},{"$f":"SUM($M4029:AZ4029)-SUM($M4030:AZ4030)","v":0},{"$f":"SUM($M4029:BA4029)-SUM($M4030:BA4030)","v":0},{"$f":"SUM($M4029:BB4029)-SUM($M4030:BB4030)","v":0},{"$f":"SUM($M4029:BC4029)-SUM($M4030:BC4030)","v":0},{"$f":"SUM($M4029:BD4029)-SUM($M4030:BD4030)","v":0},{"$f":"SUM($M4029:BE4029)-SUM($M4030:BE4030)","v":0},{"$f":"SUM($M4029:BF4029)-SUM($M4030:BF4030)","v":0},{"$f":"SUM($M4029:BG4029)-SUM($M4030:BG4030)","v":0},{"$f":"SUM($M4029:BH4029)-SUM($M4030:BH4030)","v":0},{"$f":"SUM($M4029:BI4029)-SUM($M4030:BI4030)","v":0},{"$f":"SUM($M4029:BJ4029)-SUM($M4030:BJ4030)","v":0},{"$f":"SUM($M4029:BK4029)-SUM($M4030:BK4030)","v":0},{"$f":"SUM($M4029:BL4029)-SUM($M4030:BL4030)","v":0},{"$f":"SUM($M4029:BM4029)-SUM($M4030:BM4030)","v":0},{"$f":"SUM($M4029:BN4029)-SUM($M4030:BN4030)","v":0},{"$f":"SUM($M4029:BO4029)-SUM($M4030:BO4030)","v":0},{"$f":"SUM($M4029:BP4029)-SUM($M4030:BP4030)","v":0},{"$f":"SUM($M4029:BQ4029)-SUM($M4030:BQ4030)","v":0},{"$f":"SUM($M4029:BR4029)-SUM($M4030:BR4030)","v":0},{"$f":"SUM($M4029:BS4029)-SUM($M4030:BS4030)","v":0},{"$f":"SUM($M4029:BT4029)-SUM($M4030:BT4030)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4042:BT4042)","v":0},null,{"$f":"IFERROR(-L4041/(M4041-L4041),0)*M4039","v":0},{"$f":"IFERROR(-M4041/(N4041-M4041),0)*N4039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4047=0,L4047=1),1,0)","v":0},{"$f":"IF(AND(N4047=0,M4047=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4070:BT4070)","v":0},null,{"$f":"SUM($M4068:M4068)-SUM($M4069:M4069)","v":0},{"$f":"SUM($M4068:N4068)-SUM($M4069:N4069)","v":0},{"$f":"SUM($M4068:O4068)-SUM($M4069:O4069)","v":0},{"$f":"SUM($M4068:P4068)-SUM($M4069:P4069)","v":0},{"$f":"SUM($M4068:Q4068)-SUM($M4069:Q4069)","v":0},{"$f":"SUM($M4068:R4068)-SUM($M4069:R4069)","v":0},{"$f":"SUM($M4068:S4068)-SUM($M4069:S4069)","v":0},{"$f":"SUM($M4068:T4068)-SUM($M4069:T4069)","v":0},{"$f":"SUM($M4068:U4068)-SUM($M4069:U4069)","v":0},{"$f":"SUM($M4068:V4068)-SUM($M4069:V4069)","v":0},{"$f":"SUM($M4068:W4068)-SUM($M4069:W4069)","v":0},{"$f":"SUM($M4068:X4068)-SUM($M4069:X4069)","v":0},{"$f":"SUM($M4068:Y4068)-SUM($M4069:Y4069)","v":0},{"$f":"SUM($M4068:Z4068)-SUM($M4069:Z4069)","v":0},{"$f":"SUM($M4068:AA4068)-SUM($M4069:AA4069)","v":0},{"$f":"SUM($M4068:AB4068)-SUM($M4069:AB4069)","v":0},{"$f":"SUM($M4068:AC4068)-SUM($M4069:AC4069)","v":0},{"$f":"SUM($M4068:AD4068)-SUM($M4069:AD4069)","v":0},{"$f":"SUM($M4068:AE4068)-SUM($M4069:AE4069)","v":0},{"$f":"SUM($M4068:AF4068)-SUM($M4069:AF4069)","v":0},{"$f":"SUM($M4068:AG4068)-SUM($M4069:AG4069)","v":0},{"$f":"SUM($M4068:AH4068)-SUM($M4069:AH4069)","v":0},{"$f":"SUM($M4068:AI4068)-SUM($M4069:AI4069)","v":0},{"$f":"SUM($M4068:AJ4068)-SUM($M4069:AJ4069)","v":0},{"$f":"SUM($M4068:AK4068)-SUM($M4069:AK4069)","v":0},{"$f":"SUM($M4068:AL4068)-SUM($M4069:AL4069)","v":0},{"$f":"SUM($M4068:AM4068)-SUM($M4069:AM4069)","v":0},{"$f":"SUM($M4068:AN4068)-SUM($M4069:AN4069)","v":0},{"$f":"SUM($M4068:AO4068)-SUM($M4069:AO4069)","v":0},{"$f":"SUM($M4068:AP4068)-SUM($M4069:AP4069)","v":0},{"$f":"SUM($M4068:AQ4068)-SUM($M4069:AQ4069)","v":0},{"$f":"SUM($M4068:AR4068)-SUM($M4069:AR4069)","v":0},{"$f":"SUM($M4068:AS4068)-SUM($M4069:AS4069)","v":0},{"$f":"SUM($M4068:AT4068)-SUM($M4069:AT4069)","v":0},{"$f":"SUM($M4068:AU4068)-SUM($M4069:AU4069)","v":0},{"$f":"SUM($M4068:AV4068)-SUM($M4069:AV4069)","v":0},{"$f":"SUM($M4068:AW4068)-SUM($M4069:AW4069)","v":0},{"$f":"SUM($M4068:AX4068)-SUM($M4069:AX4069)","v":0},{"$f":"SUM($M4068:AY4068)-SUM($M4069:AY4069)","v":0},{"$f":"SUM($M4068:AZ4068)-SUM($M4069:AZ4069)","v":0},{"$f":"SUM($M4068:BA4068)-SUM($M4069:BA4069)","v":0},{"$f":"SUM($M4068:BB4068)-SUM($M4069:BB4069)","v":0},{"$f":"SUM($M4068:BC4068)-SUM($M4069:BC4069)","v":0},{"$f":"SUM($M4068:BD4068)-SUM($M4069:BD4069)","v":0},{"$f":"SUM($M4068:BE4068)-SUM($M4069:BE4069)","v":0},{"$f":"SUM($M4068:BF4068)-SUM($M4069:BF4069)","v":0},{"$f":"SUM($M4068:BG4068)-SUM($M4069:BG4069)","v":0},{"$f":"SUM($M4068:BH4068)-SUM($M4069:BH4069)","v":0},{"$f":"SUM($M4068:BI4068)-SUM($M4069:BI4069)","v":0},{"$f":"SUM($M4068:BJ4068)-SUM($M4069:BJ4069)","v":0},{"$f":"SUM($M4068:BK4068)-SUM($M4069:BK4069)","v":0},{"$f":"SUM($M4068:BL4068)-SUM($M4069:BL4069)","v":0},{"$f":"SUM($M4068:BM4068)-SUM($M4069:BM4069)","v":0},{"$f":"SUM($M4068:BN4068)-SUM($M4069:BN4069)","v":0},{"$f":"SUM($M4068:BO4068)-SUM($M4069:BO4069)","v":0},{"$f":"SUM($M4068:BP4068)-SUM($M4069:BP4069)","v":0},{"$f":"SUM($M4068:BQ4068)-SUM($M4069:BQ4069)","v":0},{"$f":"SUM($M4068:BR4068)-SUM($M4069:BR4069)","v":0},{"$f":"SUM($M4068:BS4068)-SUM($M4069:BS4069)","v":0},{"$f":"SUM($M4068:BT4068)-SUM($M4069:BT4069)","v":0}]
[]
[null,null,null,{"$f":"D4079","v":"PRE-TAX POST GRANT CASH FLOW"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M$3896","v":0},{"$f":"N$3896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4099:BT4099)","v":0},null,{"$f":"IFERROR(-L4098/(M4098-L4098),0)*M4096","v":0},{"$f":"IFERROR(-M4098/(N4098-M4098),0)*N4096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4106:BT4106)","v":0},null,{"$f":"SUM($M4104:M4104)-SUM($M4105:M4105)","v":0},{"$f":"SUM($M4104:N4104)-SUM($M4105:N4105)","v":0},{"$f":"SUM($M4104:O4104)-SUM($M4105:O4105)","v":0},{"$f":"SUM($M4104:P4104)-SUM($M4105:P4105)","v":0},{"$f":"SUM($M4104:Q4104)-SUM($M4105:Q4105)","v":0},{"$f":"SUM($M4104:R4104)-SUM($M4105:R4105)","v":0},{"$f":"SUM($M4104:S4104)-SUM($M4105:S4105)","v":0},{"$f":"SUM($M4104:T4104)-SUM($M4105:T4105)","v":0},{"$f":"SUM($M4104:U4104)-SUM($M4105:U4105)","v":0},{"$f":"SUM($M4104:V4104)-SUM($M4105:V4105)","v":0},{"$f":"SUM($M4104:W4104)-SUM($M4105:W4105)","v":0},{"$f":"SUM($M4104:X4104)-SUM($M4105:X4105)","v":0},{"$f":"SUM($M4104:Y4104)-SUM($M4105:Y4105)","v":0},{"$f":"SUM($M4104:Z4104)-SUM($M4105:Z4105)","v":0},{"$f":"SUM($M4104:AA4104)-SUM($M4105:AA4105)","v":0},{"$f":"SUM($M4104:AB4104)-SUM($M4105:AB4105)","v":0},{"$f":"SUM($M4104:AC4104)-SUM($M4105:AC4105)","v":0},{"$f":"SUM($M4104:AD4104)-SUM($M4105:AD4105)","v":0},{"$f":"SUM($M4104:AE4104)-SUM($M4105:AE4105)","v":0},{"$f":"SUM($M4104:AF4104)-SUM($M4105:AF4105)","v":0},{"$f":"SUM($M4104:AG4104)-SUM($M4105:AG4105)","v":0},{"$f":"SUM($M4104:AH4104)-SUM($M4105:AH4105)","v":0},{"$f":"SUM($M4104:AI4104)-SUM($M4105:AI4105)","v":0},{"$f":"SUM($M4104:AJ4104)-SUM($M4105:AJ4105)","v":0},{"$f":"SUM($M4104:AK4104)-SUM($M4105:AK4105)","v":0},{"$f":"SUM($M4104:AL4104)-SUM($M4105:AL4105)","v":0},{"$f":"SUM($M4104:AM4104)-SUM($M4105:AM4105)","v":0},{"$f":"SUM($M4104:AN4104)-SUM($M4105:AN4105)","v":0},{"$f":"SUM($M4104:AO4104)-SUM($M4105:AO4105)","v":0},{"$f":"SUM($M4104:AP4104)-SUM($M4105:AP4105)","v":0},{"$f":"SUM($M4104:AQ4104)-SUM($M4105:AQ4105)","v":0},{"$f":"SUM($M4104:AR4104)-SUM($M4105:AR4105)","v":0},{"$f":"SUM($M4104:AS4104)-SUM($M4105:AS4105)","v":0},{"$f":"SUM($M4104:AT4104)-SUM($M4105:AT4105)","v":0},{"$f":"SUM($M4104:AU4104)-SUM($M4105:AU4105)","v":0},{"$f":"SUM($M4104:AV4104)-SUM($M4105:AV4105)","v":0},{"$f":"SUM($M4104:AW4104)-SUM($M4105:AW4105)","v":0},{"$f":"SUM($M4104:AX4104)-SUM($M4105:AX4105)","v":0},{"$f":"SUM($M4104:AY4104)-SUM($M4105:AY4105)","v":0},{"$f":"SUM($M4104:AZ4104)-SUM($M4105:AZ4105)","v":0},{"$f":"SUM($M4104:BA4104)-SUM($M4105:BA4105)","v":0},{"$f":"SUM($M4104:BB4104)-SUM($M4105:BB4105)","v":0},{"$f":"SUM($M4104:BC4104)-SUM($M4105:BC4105)","v":0},{"$f":"SUM($M4104:BD4104)-SUM($M4105:BD4105)","v":0},{"$f":"SUM($M4104:BE4104)-SUM($M4105:BE4105)","v":0},{"$f":"SUM($M4104:BF4104)-SUM($M4105:BF4105)","v":0},{"$f":"SUM($M4104:BG4104)-SUM($M4105:BG4105)","v":0},{"$f":"SUM($M4104:BH4104)-SUM($M4105:BH4105)","v":0},{"$f":"SUM($M4104:BI4104)-SUM($M4105:BI4105)","v":0},{"$f":"SUM($M4104:BJ4104)-SUM($M4105:BJ4105)","v":0},{"$f":"SUM($M4104:BK4104)-SUM($M4105:BK4105)","v":0},{"$f":"SUM($M4104:BL4104)-SUM($M4105:BL4105)","v":0},{"$f":"SUM($M4104:BM4104)-SUM($M4105:BM4105)","v":0},{"$f":"SUM($M4104:BN4104)-SUM($M4105:BN4105)","v":0},{"$f":"SUM($M4104:BO4104)-SUM($M4105:BO4105)","v":0},{"$f":"SUM($M4104:BP4104)-SUM($M4105:BP4105)","v":0},{"$f":"SUM($M4104:BQ4104)-SUM($M4105:BQ4105)","v":0},{"$f":"SUM($M4104:BR4104)-SUM($M4105:BR4105)","v":0},{"$f":"SUM($M4104:BS4104)-SUM($M4105:BS4105)","v":0},{"$f":"SUM($M4104:BT4104)-SUM($M4105:BT4105)","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4112*M4113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4124*M4119","v":0},{"$f":"N4124*N4119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4133:M4133)*SUM(M4135:N4135)","v":0},{"$f":"SUM($M4133:N4133)*SUM(N4135:O4135)","v":0},{"$f":"SUM($M4133:O4133)*SUM(O4135:P4135)","v":0},{"$f":"SUM($M4133:P4133)*SUM(P4135:Q4135)","v":0},{"$f":"SUM($M4133:Q4133)*SUM(Q4135:R4135)","v":0},{"$f":"SUM($M4133:R4133)*SUM(R4135:S4135)","v":0},{"$f":"SUM($M4133:S4133)*SUM(S4135:T4135)","v":0},{"$f":"SUM($M4133:T4133)*SUM(T4135:U4135)","v":0},{"$f":"SUM($M4133:U4133)*SUM(U4135:V4135)","v":0},{"$f":"SUM($M4133:V4133)*SUM(V4135:W4135)","v":0},{"$f":"SUM($M4133:W4133)*SUM(W4135:X4135)","v":0},{"$f":"SUM($M4133:X4133)*SUM(X4135:Y4135)","v":0},{"$f":"SUM($M4133:Y4133)*SUM(Y4135:Z4135)","v":0},{"$f":"SUM($M4133:Z4133)*SUM(Z4135:AA4135)","v":0},{"$f":"SUM($M4133:AA4133)*SUM(AA4135:AB4135)","v":0},{"$f":"SUM($M4133:AB4133)*SUM(AB4135:AC4135)","v":0},{"$f":"SUM($M4133:AC4133)*SUM(AC4135:AD4135)","v":0},{"$f":"SUM($M4133:AD4133)*SUM(AD4135:AE4135)","v":0},{"$f":"SUM($M4133:AE4133)*SUM(AE4135:AF4135)","v":0},{"$f":"SUM($M4133:AF4133)*SUM(AF4135:AG4135)","v":0},{"$f":"SUM($M4133:AG4133)*SUM(AG4135:AH4135)","v":0},{"$f":"SUM($M4133:AH4133)*SUM(AH4135:AI4135)","v":0},{"$f":"SUM($M4133:AI4133)*SUM(AI4135:AJ4135)","v":0},{"$f":"SUM($M4133:AJ4133)*SUM(AJ4135:AK4135)","v":0},{"$f":"SUM($M4133:AK4133)*SUM(AK4135:AL4135)","v":0},{"$f":"SUM($M4133:AL4133)*SUM(AL4135:AM4135)","v":0},{"$f":"SUM($M4133:AM4133)*SUM(AM4135:AN4135)","v":0},{"$f":"SUM($M4133:AN4133)*SUM(AN4135:AO4135)","v":0},{"$f":"SUM($M4133:AO4133)*SUM(AO4135:AP4135)","v":0},{"$f":"SUM($M4133:AP4133)*SUM(AP4135:AQ4135)","v":0},{"$f":"SUM($M4133:AQ4133)*SUM(AQ4135:AR4135)","v":0},{"$f":"SUM($M4133:AR4133)*SUM(AR4135:AS4135)","v":0},{"$f":"SUM($M4133:AS4133)*SUM(AS4135:AT4135)","v":0},{"$f":"SUM($M4133:AT4133)*SUM(AT4135:AU4135)","v":0},{"$f":"SUM($M4133:AU4133)*SUM(AU4135:AV4135)","v":0},{"$f":"SUM($M4133:AV4133)*SUM(AV4135:AW4135)","v":0},{"$f":"SUM($M4133:AW4133)*SUM(AW4135:AX4135)","v":0},{"$f":"SUM($M4133:AX4133)*SUM(AX4135:AY4135)","v":0},{"$f":"SUM($M4133:AY4133)*SUM(AY4135:AZ4135)","v":0},{"$f":"SUM($M4133:AZ4133)*SUM(AZ4135:BA4135)","v":0},{"$f":"SUM($M4133:BA4133)*SUM(BA4135:BB4135)","v":0},{"$f":"SUM($M4133:BB4133)*SUM(BB4135:BC4135)","v":0},{"$f":"SUM($M4133:BC4133)*SUM(BC4135:BD4135)","v":0},{"$f":"SUM($M4133:BD4133)*SUM(BD4135:BE4135)","v":0},{"$f":"SUM($M4133:BE4133)*SUM(BE4135:BF4135)","v":0},{"$f":"SUM($M4133:BF4133)*SUM(BF4135:BG4135)","v":0},{"$f":"SUM($M4133:BG4133)*SUM(BG4135:BH4135)","v":0},{"$f":"SUM($M4133:BH4133)*SUM(BH4135:BI4135)","v":0},{"$f":"SUM($M4133:BI4133)*SUM(BI4135:BJ4135)","v":0},{"$f":"SUM($M4133:BJ4133)*SUM(BJ4135:BK4135)","v":0},{"$f":"SUM($M4133:BK4133)*SUM(BK4135:BL4135)","v":0},{"$f":"SUM($M4133:BL4133)*SUM(BL4135:BM4135)","v":0},{"$f":"SUM($M4133:BM4133)*SUM(BM4135:BN4135)","v":0},{"$f":"SUM($M4133:BN4133)*SUM(BN4135:BO4135)","v":0},{"$f":"SUM($M4133:BO4133)*SUM(BO4135:BP4135)","v":0},{"$f":"SUM($M4133:BP4133)*SUM(BP4135:BQ4135)","v":0},{"$f":"SUM($M4133:BQ4133)*SUM(BQ4135:BR4135)","v":0},{"$f":"SUM($M4133:BR4133)*SUM(BR4135:BS4135)","v":0},{"$f":"SUM($M4133:BS4133)*SUM(BS4135:BT4135)","v":0},{"$f":"SUM($M4133:BT4133)*SUM(BT4135:BU4135)","v":0}]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4142,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,$I$5,1)*M4150","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,$I$5,1)*N4150","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,$I$5,1)*O4150","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,$I$5,1)*P4150","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,$I$5,1)*Q4150","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,$I$5,1)*R4150","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,$I$5,1)*S4150","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,$I$5,1)*T4150","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,$I$5,1)*U4150","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,$I$5,1)*V4150","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,$I$5,1)*W4150","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,$I$5,1)*X4150","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,$I$5,1)*Y4150","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,$I$5,1)*Z4150","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,$I$5,1)*AA4150","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,$I$5,1)*AB4150","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,$I$5,1)*AC4150","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,$I$5,1)*AD4150","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,$I$5,1)*AE4150","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,$I$5,1)*AF4150","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,$I$5,1)*AG4150","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,$I$5,1)*AH4150","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,$I$5,1)*AI4150","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,$I$5,1)*AJ4150","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,$I$5,1)*AK4150","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,$I$5,1)*AL4150","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,$I$5,1)*AM4150","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,$I$5,1)*AN4150","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,$I$5,1)*AO4150","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,$I$5,1)*AP4150","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,$I$5,1)*AQ4150","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,$I$5,1)*AR4150","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,$I$5,1)*AS4150","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,$I$5,1)*AT4150","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,$I$5,1)*AU4150","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,$I$5,1)*AV4150","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,$I$5,1)*AW4150","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,$I$5,1)*AX4150","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,$I$5,1)*AY4150","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,$I$5,1)*AZ4150","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,$I$5,1)*BA4150","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,$I$5,1)*BB4150","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,$I$5,1)*BC4150","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,$I$5,1)*BD4150","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,$I$5,1)*BE4150","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,$I$5,1)*BF4150","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,$I$5,1)*BG4150","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,$I$5,1)*BH4150","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,$I$5,1)*BI4150","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,$I$5,1)*BJ4150","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,$I$5,1)*BK4150","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,$I$5,1)*BL4150","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,$I$5,1)*BM4150","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,$I$5,1)*BN4150","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,$I$5,1)*BO4150","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,$I$5,1)*BP4150","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,$I$5,1)*BQ4150","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,$I$5,1)*BR4150","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,$I$5,1)*BS4150","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,$I$5,1)*BT4150","v":0}]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4165:BT4165)","v":0},null,{"$f":"IFERROR(-L4164/(M4164-L4164),0)*M4162","v":0},{"$f":"IFERROR(-M4164/(N4164-M4164),0)*N4162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4178*M4179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4193:BT4193)","v":0},null,{"$f":"SUM($M4191:M4191)-SUM($M4192:M4192)","v":0},{"$f":"SUM($M4191:N4191)-SUM($M4192:N4192)","v":0},{"$f":"SUM($M4191:O4191)-SUM($M4192:O4192)","v":0},{"$f":"SUM($M4191:P4191)-SUM($M4192:P4192)","v":0},{"$f":"SUM($M4191:Q4191)-SUM($M4192:Q4192)","v":0},{"$f":"SUM($M4191:R4191)-SUM($M4192:R4192)","v":0},{"$f":"SUM($M4191:S4191)-SUM($M4192:S4192)","v":0},{"$f":"SUM($M4191:T4191)-SUM($M4192:T4192)","v":0},{"$f":"SUM($M4191:U4191)-SUM($M4192:U4192)","v":0},{"$f":"SUM($M4191:V4191)-SUM($M4192:V4192)","v":0},{"$f":"SUM($M4191:W4191)-SUM($M4192:W4192)","v":0},{"$f":"SUM($M4191:X4191)-SUM($M4192:X4192)","v":0},{"$f":"SUM($M4191:Y4191)-SUM($M4192:Y4192)","v":0},{"$f":"SUM($M4191:Z4191)-SUM($M4192:Z4192)","v":0},{"$f":"SUM($M4191:AA4191)-SUM($M4192:AA4192)","v":0},{"$f":"SUM($M4191:AB4191)-SUM($M4192:AB4192)","v":0},{"$f":"SUM($M4191:AC4191)-SUM($M4192:AC4192)","v":0},{"$f":"SUM($M4191:AD4191)-SUM($M4192:AD4192)","v":0},{"$f":"SUM($M4191:AE4191)-SUM($M4192:AE4192)","v":0},{"$f":"SUM($M4191:AF4191)-SUM($M4192:AF4192)","v":0},{"$f":"SUM($M4191:AG4191)-SUM($M4192:AG4192)","v":0},{"$f":"SUM($M4191:AH4191)-SUM($M4192:AH4192)","v":0},{"$f":"SUM($M4191:AI4191)-SUM($M4192:AI4192)","v":0},{"$f":"SUM($M4191:AJ4191)-SUM($M4192:AJ4192)","v":0},{"$f":"SUM($M4191:AK4191)-SUM($M4192:AK4192)","v":0},{"$f":"SUM($M4191:AL4191)-SUM($M4192:AL4192)","v":0},{"$f":"SUM($M4191:AM4191)-SUM($M4192:AM4192)","v":0},{"$f":"SUM($M4191:AN4191)-SUM($M4192:AN4192)","v":0},{"$f":"SUM($M4191:AO4191)-SUM($M4192:AO4192)","v":0},{"$f":"SUM($M4191:AP4191)-SUM($M4192:AP4192)","v":0},{"$f":"SUM($M4191:AQ4191)-SUM($M4192:AQ4192)","v":0},{"$f":"SUM($M4191:AR4191)-SUM($M4192:AR4192)","v":0},{"$f":"SUM($M4191:AS4191)-SUM($M4192:AS4192)","v":0},{"$f":"SUM($M4191:AT4191)-SUM($M4192:AT4192)","v":0},{"$f":"SUM($M4191:AU4191)-SUM($M4192:AU4192)","v":0},{"$f":"SUM($M4191:AV4191)-SUM($M4192:AV4192)","v":0},{"$f":"SUM($M4191:AW4191)-SUM($M4192:AW4192)","v":0},{"$f":"SUM($M4191:AX4191)-SUM($M4192:AX4192)","v":0},{"$f":"SUM($M4191:AY4191)-SUM($M4192:AY4192)","v":0},{"$f":"SUM($M4191:AZ4191)-SUM($M4192:AZ4192)","v":0},{"$f":"SUM($M4191:BA4191)-SUM($M4192:BA4192)","v":0},{"$f":"SUM($M4191:BB4191)-SUM($M4192:BB4192)","v":0},{"$f":"SUM($M4191:BC4191)-SUM($M4192:BC4192)","v":0},{"$f":"SUM($M4191:BD4191)-SUM($M4192:BD4192)","v":0},{"$f":"SUM($M4191:BE4191)-SUM($M4192:BE4192)","v":0},{"$f":"SUM($M4191:BF4191)-SUM($M4192:BF4192)","v":0},{"$f":"SUM($M4191:BG4191)-SUM($M4192:BG4192)","v":0},{"$f":"SUM($M4191:BH4191)-SUM($M4192:BH4192)","v":0},{"$f":"SUM($M4191:BI4191)-SUM($M4192:BI4192)","v":0},{"$f":"SUM($M4191:BJ4191)-SUM($M4192:BJ4192)","v":0},{"$f":"SUM($M4191:BK4191)-SUM($M4192:BK4192)","v":0},{"$f":"SUM($M4191:BL4191)-SUM($M4192:BL4192)","v":0},{"$f":"SUM($M4191:BM4191)-SUM($M4192:BM4192)","v":0},{"$f":"SUM($M4191:BN4191)-SUM($M4192:BN4192)","v":0},{"$f":"SUM($M4191:BO4191)-SUM($M4192:BO4192)","v":0},{"$f":"SUM($M4191:BP4191)-SUM($M4192:BP4192)","v":0},{"$f":"SUM($M4191:BQ4191)-SUM($M4192:BQ4192)","v":0},{"$f":"SUM($M4191:BR4191)-SUM($M4192:BR4192)","v":0},{"$f":"SUM($M4191:BS4191)-SUM($M4192:BS4192)","v":0},{"$f":"SUM($M4191:BT4191)-SUM($M4192:BT4192)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4193=1,\"n/a\",K4193+K4195)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4202:BT4202)","v":0},null,{"$f":"SUM($M4200:M4200)-SUM($M4201:M4201)","v":0},{"$f":"SUM($M4200:N4200)-SUM($M4201:N4201)","v":0},{"$f":"SUM($M4200:O4200)-SUM($M4201:O4201)","v":0},{"$f":"SUM($M4200:P4200)-SUM($M4201:P4201)","v":0},{"$f":"SUM($M4200:Q4200)-SUM($M4201:Q4201)","v":0},{"$f":"SUM($M4200:R4200)-SUM($M4201:R4201)","v":0},{"$f":"SUM($M4200:S4200)-SUM($M4201:S4201)","v":0},{"$f":"SUM($M4200:T4200)-SUM($M4201:T4201)","v":0},{"$f":"SUM($M4200:U4200)-SUM($M4201:U4201)","v":0},{"$f":"SUM($M4200:V4200)-SUM($M4201:V4201)","v":0},{"$f":"SUM($M4200:W4200)-SUM($M4201:W4201)","v":0},{"$f":"SUM($M4200:X4200)-SUM($M4201:X4201)","v":0},{"$f":"SUM($M4200:Y4200)-SUM($M4201:Y4201)","v":0},{"$f":"SUM($M4200:Z4200)-SUM($M4201:Z4201)","v":0},{"$f":"SUM($M4200:AA4200)-SUM($M4201:AA4201)","v":0},{"$f":"SUM($M4200:AB4200)-SUM($M4201:AB4201)","v":0},{"$f":"SUM($M4200:AC4200)-SUM($M4201:AC4201)","v":0},{"$f":"SUM($M4200:AD4200)-SUM($M4201:AD4201)","v":0},{"$f":"SUM($M4200:AE4200)-SUM($M4201:AE4201)","v":0},{"$f":"SUM($M4200:AF4200)-SUM($M4201:AF4201)","v":0},{"$f":"SUM($M4200:AG4200)-SUM($M4201:AG4201)","v":0},{"$f":"SUM($M4200:AH4200)-SUM($M4201:AH4201)","v":0},{"$f":"SUM($M4200:AI4200)-SUM($M4201:AI4201)","v":0},{"$f":"SUM($M4200:AJ4200)-SUM($M4201:AJ4201)","v":0},{"$f":"SUM($M4200:AK4200)-SUM($M4201:AK4201)","v":0},{"$f":"SUM($M4200:AL4200)-SUM($M4201:AL4201)","v":0},{"$f":"SUM($M4200:AM4200)-SUM($M4201:AM4201)","v":0},{"$f":"SUM($M4200:AN4200)-SUM($M4201:AN4201)","v":0},{"$f":"SUM($M4200:AO4200)-SUM($M4201:AO4201)","v":0},{"$f":"SUM($M4200:AP4200)-SUM($M4201:AP4201)","v":0},{"$f":"SUM($M4200:AQ4200)-SUM($M4201:AQ4201)","v":0},{"$f":"SUM($M4200:AR4200)-SUM($M4201:AR4201)","v":0},{"$f":"SUM($M4200:AS4200)-SUM($M4201:AS4201)","v":0},{"$f":"SUM($M4200:AT4200)-SUM($M4201:AT4201)","v":0},{"$f":"SUM($M4200:AU4200)-SUM($M4201:AU4201)","v":0},{"$f":"SUM($M4200:AV4200)-SUM($M4201:AV4201)","v":0},{"$f":"SUM($M4200:AW4200)-SUM($M4201:AW4201)","v":0},{"$f":"SUM($M4200:AX4200)-SUM($M4201:AX4201)","v":0},{"$f":"SUM($M4200:AY4200)-SUM($M4201:AY4201)","v":0},{"$f":"SUM($M4200:AZ4200)-SUM($M4201:AZ4201)","v":0},{"$f":"SUM($M4200:BA4200)-SUM($M4201:BA4201)","v":0},{"$f":"SUM($M4200:BB4200)-SUM($M4201:BB4201)","v":0},{"$f":"SUM($M4200:BC4200)-SUM($M4201:BC4201)","v":0},{"$f":"SUM($M4200:BD4200)-SUM($M4201:BD4201)","v":0},{"$f":"SUM($M4200:BE4200)-SUM($M4201:BE4201)","v":0},{"$f":"SUM($M4200:BF4200)-SUM($M4201:BF4201)","v":0},{"$f":"SUM($M4200:BG4200)-SUM($M4201:BG4201)","v":0},{"$f":"SUM($M4200:BH4200)-SUM($M4201:BH4201)","v":0},{"$f":"SUM($M4200:BI4200)-SUM($M4201:BI4201)","v":0},{"$f":"SUM($M4200:BJ4200)-SUM($M4201:BJ4201)","v":0},{"$f":"SUM($M4200:BK4200)-SUM($M4201:BK4201)","v":0},{"$f":"SUM($M4200:BL4200)-SUM($M4201:BL4201)","v":0},{"$f":"SUM($M4200:BM4200)-SUM($M4201:BM4201)","v":0},{"$f":"SUM($M4200:BN4200)-SUM($M4201:BN4201)","v":0},{"$f":"SUM($M4200:BO4200)-SUM($M4201:BO4201)","v":0},{"$f":"SUM($M4200:BP4200)-SUM($M4201:BP4201)","v":0},{"$f":"SUM($M4200:BQ4200)-SUM($M4201:BQ4201)","v":0},{"$f":"SUM($M4200:BR4200)-SUM($M4201:BR4201)","v":0},{"$f":"SUM($M4200:BS4200)-SUM($M4201:BS4201)","v":0},{"$f":"SUM($M4200:BT4200)-SUM($M4201:BT4201)","v":0}]
[]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4231:BT4231)","v":0},null,{"$f":"IFERROR(-L4230/(M4230-L4230),0)*M4228","v":0},{"$f":"IFERROR(-M4230/(N4230-M4230),0)*N4228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4235:M4235)<0)*(SUM($L4236:L4236)=0)","v":0},{"$f":"1*(SUM($M4235:N4235)<0)*(SUM($L4236:M4236)=0)","v":0},{"$f":"1*(SUM($M4235:O4235)<0)*(SUM($L4236:N4236)=0)","v":0},{"$f":"1*(SUM($M4235:P4235)<0)*(SUM($L4236:O4236)=0)","v":0},{"$f":"1*(SUM($M4235:Q4235)<0)*(SUM($L4236:P4236)=0)","v":0},{"$f":"1*(SUM($M4235:R4235)<0)*(SUM($L4236:Q4236)=0)","v":0},{"$f":"1*(SUM($M4235:S4235)<0)*(SUM($L4236:R4236)=0)","v":0},{"$f":"1*(SUM($M4235:T4235)<0)*(SUM($L4236:S4236)=0)","v":0},{"$f":"1*(SUM($M4235:U4235)<0)*(SUM($L4236:T4236)=0)","v":0},{"$f":"1*(SUM($M4235:V4235)<0)*(SUM($L4236:U4236)=0)","v":0},{"$f":"1*(SUM($M4235:W4235)<0)*(SUM($L4236:V4236)=0)","v":0},{"$f":"1*(SUM($M4235:X4235)<0)*(SUM($L4236:W4236)=0)","v":0},{"$f":"1*(SUM($M4235:Y4235)<0)*(SUM($L4236:X4236)=0)","v":0},{"$f":"1*(SUM($M4235:Z4235)<0)*(SUM($L4236:Y4236)=0)","v":0},{"$f":"1*(SUM($M4235:AA4235)<0)*(SUM($L4236:Z4236)=0)","v":0},{"$f":"1*(SUM($M4235:AB4235)<0)*(SUM($L4236:AA4236)=0)","v":0},{"$f":"1*(SUM($M4235:AC4235)<0)*(SUM($L4236:AB4236)=0)","v":0},{"$f":"1*(SUM($M4235:AD4235)<0)*(SUM($L4236:AC4236)=0)","v":0},{"$f":"1*(SUM($M4235:AE4235)<0)*(SUM($L4236:AD4236)=0)","v":0},{"$f":"1*(SUM($M4235:AF4235)<0)*(SUM($L4236:AE4236)=0)","v":0},{"$f":"1*(SUM($M4235:AG4235)<0)*(SUM($L4236:AF4236)=0)","v":0},{"$f":"1*(SUM($M4235:AH4235)<0)*(SUM($L4236:AG4236)=0)","v":0},{"$f":"1*(SUM($M4235:AI4235)<0)*(SUM($L4236:AH4236)=0)","v":0},{"$f":"1*(SUM($M4235:AJ4235)<0)*(SUM($L4236:AI4236)=0)","v":0},{"$f":"1*(SUM($M4235:AK4235)<0)*(SUM($L4236:AJ4236)=0)","v":0},{"$f":"1*(SUM($M4235:AL4235)<0)*(SUM($L4236:AK4236)=0)","v":0},{"$f":"1*(SUM($M4235:AM4235)<0)*(SUM($L4236:AL4236)=0)","v":0},{"$f":"1*(SUM($M4235:AN4235)<0)*(SUM($L4236:AM4236)=0)","v":0},{"$f":"1*(SUM($M4235:AO4235)<0)*(SUM($L4236:AN4236)=0)","v":0},{"$f":"1*(SUM($M4235:AP4235)<0)*(SUM($L4236:AO4236)=0)","v":0},{"$f":"1*(SUM($M4235:AQ4235)<0)*(SUM($L4236:AP4236)=0)","v":0},{"$f":"1*(SUM($M4235:AR4235)<0)*(SUM($L4236:AQ4236)=0)","v":0},{"$f":"1*(SUM($M4235:AS4235)<0)*(SUM($L4236:AR4236)=0)","v":0},{"$f":"1*(SUM($M4235:AT4235)<0)*(SUM($L4236:AS4236)=0)","v":0},{"$f":"1*(SUM($M4235:AU4235)<0)*(SUM($L4236:AT4236)=0)","v":0},{"$f":"1*(SUM($M4235:AV4235)<0)*(SUM($L4236:AU4236)=0)","v":0},{"$f":"1*(SUM($M4235:AW4235)<0)*(SUM($L4236:AV4236)=0)","v":0},{"$f":"1*(SUM($M4235:AX4235)<0)*(SUM($L4236:AW4236)=0)","v":0},{"$f":"1*(SUM($M4235:AY4235)<0)*(SUM($L4236:AX4236)=0)","v":0},{"$f":"1*(SUM($M4235:AZ4235)<0)*(SUM($L4236:AY4236)=0)","v":0},{"$f":"1*(SUM($M4235:BA4235)<0)*(SUM($L4236:AZ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BB4235)<0)*(SUM($L4236:BA4236)=0)","v":0},{"$f":"1*(SUM($M4235:BC4235)<0)*(SUM($L4236:BB4236)=0)","v":0},{"$f":"1*(SUM($M4235:BD4235)<0)*(SUM($L4236:BC4236)=0)","v":0},{"$f":"1*(SUM($M4235:BE4235)<0)*(SUM($L4236:BD4236)=0)","v":0},{"$f":"1*(SUM($M4235:BF4235)<0)*(SUM($L4236:BE4236)=0)","v":0},{"$f":"1*(SUM($M4235:BG4235)<0)*(SUM($L4236:BF4236)=0)","v":0},{"$f":"1*(SUM($M4235:BH4235)<0)*(SUM($L4236:BG4236)=0)","v":0},{"$f":"1*(SUM($M4235:BI4235)<0)*(SUM($L4236:BH4236)=0)","v":0},{"$f":"1*(SUM($M4235:BJ4235)<0)*(SUM($L4236:BI4236)=0)","v":0},{"$f":"1*(SUM($M4235:BK4235)<0)*(SUM($L4236:BJ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BL4235)<0)*(SUM($L4236:BK4236)=0)","v":0},{"$f":"1*(SUM($M4235:BM4235)<0)*(SUM($L4236:BL4236)=0)","v":0},{"$f":"1*(SUM($M4235:BN4235)<0)*(SUM($L4236:BM4236)=0)","v":0},{"$f":"1*(SUM($M4235:BO4235)<0)*(SUM($L4236:BN4236)=0)","v":0},{"$f":"1*(SUM($M4235:BP4235)<0)*(SUM($L4236:BO4236)=0)","v":0},{"$f":"1*(SUM($M4235:BQ4235)<0)*(SUM($L4236:BP4236)=0)","v":0},{"$f":"1*(SUM($M4235:BR4235)<0)*(SUM($L4236:BQ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BS4235)<0)*(SUM($L4236:BR4236)=0)","v":0},{"$f":"1*(SUM($M4235:BT4235)<0)*(SUM($L4236:BS4236)=0)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4240:BT4240)","v":0},null,{"$f":"IFERROR(-L4239/(M4239-L4239),0)*M4237","v":0},{"$f":"IFERROR(-M4239/(N4239-M4239),0)*N4237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4238=1,\"n/a\",K4238+K4240)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"D4211","v":"LEVERED EQUITY RETURN"},null,null,null,null,null,null,null,null,{"$f":"M$3912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$3912","v":0},{"$f":"AA$3912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4245:L4245)<$H$3892)*(SUM($M4244:M4244)<>0)","v":0},{"$f":"1*(SUM($L4245:M4245)<$H$3892)*(SUM($M4244:N4244)<>0)","v":0},{"$f":"1*(SUM($L4245:N4245)<$H$3892)*(SUM($M4244:O4244)<>0)","v":0},{"$f":"1*(SUM($L4245:O4245)<$H$3892)*(SUM($M4244:P4244)<>0)","v":0},{"$f":"1*(SUM($L4245:P4245)<$H$3892)*(SUM($M4244:Q4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Q4245)<$H$3892)*(SUM($M4244:R4244)<>0)","v":0},{"$f":"1*(SUM($L4245:R4245)<$H$3892)*(SUM($M4244:S4244)<>0)","v":0},{"$f":"1*(SUM($L4245:S4245)<$H$3892)*(SUM($M4244:T4244)<>0)","v":0},{"$f":"1*(SUM($L4245:T4245)<$H$3892)*(SUM($M4244:U4244)<>0)","v":0},{"$f":"1*(SUM($L4245:U4245)<$H$3892)*(SUM($M4244:V4244)<>0)","v":0},{"$f":"1*(SUM($L4245:V4245)<$H$3892)*(SUM($M4244:W4244)<>0)","v":0},{"$f":"1*(SUM($L4245:W4245)<$H$3892)*(SUM($M4244:X4244)<>0)","v":0},{"$f":"1*(SUM($L4245:X4245)<$H$3892)*(SUM($M4244:Y4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Y4245)<$H$3892)*(SUM($M4244:Z4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Z4245)<$H$3892)*(SUM($M4244:AA4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AA4245)<$H$3892)*(SUM($M4244:AB4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AB4245)<$H$3892)*(SUM($M4244:AC4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AC4245)<$H$3892)*(SUM($M4244:AD4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AD4245)<$H$3892)*(SUM($M4244:AE4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AE4245)<$H$3892)*(SUM($M4244:AF4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AF4245)<$H$3892)*(SUM($M4244:AG4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AG4245)<$H$3892)*(SUM($M4244:AH4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AH4245)<$H$3892)*(SUM($M4244:AI4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AI4245)<$H$3892)*(SUM($M4244:AJ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AJ4245)<$H$3892)*(SUM($M4244:AK4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AK4245)<$H$3892)*(SUM($M4244:AL4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AL4245)<$H$3892)*(SUM($M4244:AM4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AM4245)<$H$3892)*(SUM($M4244:AN4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AN4245)<$H$3892)*(SUM($M4244:AO4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AO4245)<$H$3892)*(SUM($M4244:AP4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AP4245)<$H$3892)*(SUM($M4244:AQ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AQ4245)<$H$3892)*(SUM($M4244:AR4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AR4245)<$H$3892)*(SUM($M4244:AS4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AS4245)<$H$3892)*(SUM($M4244:AT4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AT4245)<$H$3892)*(SUM($M4244:AU4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AU4245)<$H$3892)*(SUM($M4244:AV4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AV4245)<$H$3892)*(SUM($M4244:AW4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AW4245)<$H$3892)*(SUM($M4244:AX4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AX4245)<$H$3892)*(SUM($M4244:AY4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AY4245)<$H$3892)*(SUM($M4244:AZ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AZ4245)<$H$3892)*(SUM($M4244:BA4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BA4245)<$H$3892)*(SUM($M4244:BB4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BB4245)<$H$3892)*(SUM($M4244:BC4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BC4245)<$H$3892)*(SUM($M4244:BD4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BD4245)<$H$3892)*(SUM($M4244:BE4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BE4245)<$H$3892)*(SUM($M4244:BF4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BF4245)<$H$3892)*(SUM($M4244:BG4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BG4245)<$H$3892)*(SUM($M4244:BH4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BH4245)<$H$3892)*(SUM($M4244:BI4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BI4245)<$H$3892)*(SUM($M4244:BJ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BJ4245)<$H$3892)*(SUM($M4244:BK4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BK4245)<$H$3892)*(SUM($M4244:BL4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BL4245)<$H$3892)*(SUM($M4244:BM4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BM4245)<$H$3892)*(SUM($M4244:BN4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BN4245)<$H$3892)*(SUM($M4244:BO4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BO4245)<$H$3892)*(SUM($M4244:BP4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BP4245)<$H$3892)*(SUM($M4244:BQ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BQ4245)<$H$3892)*(SUM($M4244:BR4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BR4245)<$H$3892)*(SUM($M4244:BS4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BS4245)<$H$3892)*(SUM($M4244:BT4244)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4245=0,L4245=1),1,0)","v":0},{"$f":"IF(AND(N4245=0,M4245=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$62:M$64,$I$5,1)*M4246","v":0},{"$f":"INDEX(OpCo_Shared!N$62:N$64,$I$5,1)*N4246","v":0},{"$f":"INDEX(OpCo_Shared!O$62:O$64,$I$5,1)*O4246","v":0},{"$f":"INDEX(OpCo_Shared!P$62:P$64,$I$5,1)*P4246","v":0},{"$f":"INDEX(OpCo_Shared!Q$62:Q$64,$I$5,1)*Q4246","v":0},{"$f":"INDEX(OpCo_Shared!R$62:R$64,$I$5,1)*R4246","v":0},{"$f":"INDEX(OpCo_Shared!S$62:S$64,$I$5,1)*S4246","v":0},{"$f":"INDEX(OpCo_Shared!T$62:T$64,$I$5,1)*T4246","v":0},{"$f":"INDEX(OpCo_Shared!U$62:U$64,$I$5,1)*U4246","v":0},{"$f":"INDEX(OpCo_Shared!V$62:V$64,$I$5,1)*V4246","v":0},{"$f":"INDEX(OpCo_Shared!W$62:W$64,$I$5,1)*W4246","v":0},{"$f":"INDEX(OpCo_Shared!X$62:X$64,$I$5,1)*X4246","v":0},{"$f":"INDEX(OpCo_Shared!Y$62:Y$64,$I$5,1)*Y4246","v":0},{"$f":"INDEX(OpCo_Shared!Z$62:Z$64,$I$5,1)*Z4246","v":0},{"$f":"INDEX(OpCo_Shared!AA$62:AA$64,$I$5,1)*AA4246","v":0},{"$f":"INDEX(OpCo_Shared!AB$62:AB$64,$I$5,1)*AB4246","v":0},{"$f":"INDEX(OpCo_Shared!AC$62:AC$64,$I$5,1)*AC4246","v":0},{"$f":"INDEX(OpCo_Shared!AD$62:AD$64,$I$5,1)*AD4246","v":0},{"$f":"INDEX(OpCo_Shared!AE$62:AE$64,$I$5,1)*AE4246","v":0},{"$f":"INDEX(OpCo_Shared!AF$62:AF$64,$I$5,1)*AF4246","v":0},{"$f":"INDEX(OpCo_Shared!AG$62:AG$64,$I$5,1)*AG4246","v":0},{"$f":"INDEX(OpCo_Shared!AH$62:AH$64,$I$5,1)*AH4246","v":0},{"$f":"INDEX(OpCo_Shared!AI$62:AI$64,$I$5,1)*AI4246","v":0},{"$f":"INDEX(OpCo_Shared!AJ$62:AJ$64,$I$5,1)*AJ4246","v":0},{"$f":"INDEX(OpCo_Shared!AK$62:AK$64,$I$5,1)*AK4246","v":0},{"$f":"INDEX(OpCo_Shared!AL$62:AL$64,$I$5,1)*AL4246","v":0},{"$f":"INDEX(OpCo_Shared!AM$62:AM$64,$I$5,1)*AM4246","v":0},{"$f":"INDEX(OpCo_Shared!AN$62:AN$64,$I$5,1)*AN4246","v":0},{"$f":"INDEX(OpCo_Shared!AO$62:AO$64,$I$5,1)*AO4246","v":0},{"$f":"INDEX(OpCo_Shared!AP$62:AP$64,$I$5,1)*AP4246","v":0},{"$f":"INDEX(OpCo_Shared!AQ$62:AQ$64,$I$5,1)*AQ4246","v":0},{"$f":"INDEX(OpCo_Shared!AR$62:AR$64,$I$5,1)*AR4246","v":0},{"$f":"INDEX(OpCo_Shared!AS$62:AS$64,$I$5,1)*AS4246","v":0},{"$f":"INDEX(OpCo_Shared!AT$62:AT$64,$I$5,1)*AT4246","v":0},{"$f":"INDEX(OpCo_Shared!AU$62:AU$64,$I$5,1)*AU4246","v":0},{"$f":"INDEX(OpCo_Shared!AV$62:AV$64,$I$5,1)*AV4246","v":0},{"$f":"INDEX(OpCo_Shared!AW$62:AW$64,$I$5,1)*AW4246","v":0},{"$f":"INDEX(OpCo_Shared!AX$62:AX$64,$I$5,1)*AX4246","v":0},{"$f":"INDEX(OpCo_Shared!AY$62:AY$64,$I$5,1)*AY4246","v":0},{"$f":"INDEX(OpCo_Shared!AZ$62:AZ$64,$I$5,1)*AZ4246","v":0},{"$f":"INDEX(OpCo_Shared!BA$62:BA$64,$I$5,1)*BA4246","v":0},{"$f":"INDEX(OpCo_Shared!BB$62:BB$64,$I$5,1)*BB4246","v":0},{"$f":"INDEX(OpCo_Shared!BC$62:BC$64,$I$5,1)*BC4246","v":0},{"$f":"INDEX(OpCo_Shared!BD$62:BD$64,$I$5,1)*BD4246","v":0},{"$f":"INDEX(OpCo_Shared!BE$62:BE$64,$I$5,1)*BE4246","v":0},{"$f":"INDEX(OpCo_Shared!BF$62:BF$64,$I$5,1)*BF4246","v":0},{"$f":"INDEX(OpCo_Shared!BG$62:BG$64,$I$5,1)*BG4246","v":0},{"$f":"INDEX(OpCo_Shared!BH$62:BH$64,$I$5,1)*BH4246","v":0},{"$f":"INDEX(OpCo_Shared!BI$62:BI$64,$I$5,1)*BI4246","v":0},{"$f":"INDEX(OpCo_Shared!BJ$62:BJ$64,$I$5,1)*BJ4246","v":0},{"$f":"INDEX(OpCo_Shared!BK$62:BK$64,$I$5,1)*BK4246","v":0},{"$f":"INDEX(OpCo_Shared!BL$62:BL$64,$I$5,1)*BL4246","v":0},{"$f":"INDEX(OpCo_Shared!BM$62:BM$64,$I$5,1)*BM4246","v":0},{"$f":"INDEX(OpCo_Shared!BN$62:BN$64,$I$5,1)*BN4246","v":0},{"$f":"INDEX(OpCo_Shared!BO$62:BO$64,$I$5,1)*BO4246","v":0},{"$f":"INDEX(OpCo_Shared!BP$62:BP$64,$I$5,1)*BP4246","v":0},{"$f":"INDEX(OpCo_Shared!BQ$62:BQ$64,$I$5,1)*BQ4246","v":0},{"$f":"INDEX(OpCo_Shared!BR$62:BR$64,$I$5,1)*BR4246","v":0},{"$f":"INDEX(OpCo_Shared!BS$62:BS$64,$I$5,1)*BS4246","v":0},{"$f":"INDEX(OpCo_Shared!BT$62:BT$64,$I$5,1)*BT4246","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4244*M4245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H4249,M4248+M4247,M4248)","v":0},{"$f":"IF($H4249,N4248+N4247,N4248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3984:$BT$3984)","v":0},null,null,null,null,1,{"$f":"IF(M4245=1,L4251/(1+M$3984),1)","v":1},{"$f":"IF(N4245=1,M4251/(1+N$3984),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4252:BT4252)","v":0},null,{"$f":"M4250*M4251","v":0},{"$f":"N4250*N4251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4250:BT4250,0.1),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4248","v":0},{"$f":"N4248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4256:M4256)<0)*(SUM($L4257:L4257)=0)","v":0},{"$f":"1*(SUM($M4256:N4256)<0)*(SUM($L4257:M4257)=0)","v":0},{"$f":"1*(SUM($M4256:O4256)<0)*(SUM($L4257:N4257)=0)","v":0},{"$f":"1*(SUM($M4256:P4256)<0)*(SUM($L4257:O4257)=0)","v":0},{"$f":"1*(SUM($M4256:Q4256)<0)*(SUM($L4257:P4257)=0)","v":0},{"$f":"1*(SUM($M4256:R4256)<0)*(SUM($L4257:Q4257)=0)","v":0},{"$f":"1*(SUM($M4256:S4256)<0)*(SUM($L4257:R4257)=0)","v":0},{"$f":"1*(SUM($M4256:T4256)<0)*(SUM($L4257:S4257)=0)","v":0},{"$f":"1*(SUM($M4256:U4256)<0)*(SUM($L4257:T4257)=0)","v":0},{"$f":"1*(SUM($M4256:V4256)<0)*(SUM($L4257:U4257)=0)","v":0},{"$f":"1*(SUM($M4256:W4256)<0)*(SUM($L4257:V4257)=0)","v":0},{"$f":"1*(SUM($M4256:X4256)<0)*(SUM($L4257:W4257)=0)","v":0},{"$f":"1*(SUM($M4256:Y4256)<0)*(SUM($L4257:X4257)=0)","v":0},{"$f":"1*(SUM($M4256:Z4256)<0)*(SUM($L4257:Y4257)=0)","v":0},{"$f":"1*(SUM($M4256:AA4256)<0)*(SUM($L4257:Z4257)=0)","v":0},{"$f":"1*(SUM($M4256:AB4256)<0)*(SUM($L4257:AA4257)=0)","v":0},{"$f":"1*(SUM($M4256:AC4256)<0)*(SUM($L4257:AB4257)=0)","v":0},{"$f":"1*(SUM($M4256:AD4256)<0)*(SUM($L4257:AC4257)=0)","v":0},{"$f":"1*(SUM($M4256:AE4256)<0)*(SUM($L4257:AD4257)=0)","v":0},{"$f":"1*(SUM($M4256:AF4256)<0)*(SUM($L4257:AE4257)=0)","v":0},{"$f":"1*(SUM($M4256:AG4256)<0)*(SUM($L4257:AF4257)=0)","v":0},{"$f":"1*(SUM($M4256:AH4256)<0)*(SUM($L4257:AG4257)=0)","v":0},{"$f":"1*(SUM($M4256:AI4256)<0)*(SUM($L4257:AH4257)=0)","v":0},{"$f":"1*(SUM($M4256:AJ4256)<0)*(SUM($L4257:AI4257)=0)","v":0},{"$f":"1*(SUM($M4256:AK4256)<0)*(SUM($L4257:AJ4257)=0)","v":0},{"$f":"1*(SUM($M4256:AL4256)<0)*(SUM($L4257:AK4257)=0)","v":0},{"$f":"1*(SUM($M4256:AM4256)<0)*(SUM($L4257:AL4257)=0)","v":0},{"$f":"1*(SUM($M4256:AN4256)<0)*(SUM($L4257:AM4257)=0)","v":0},{"$f":"1*(SUM($M4256:AO4256)<0)*(SUM($L4257:AN4257)=0)","v":0},{"$f":"1*(SUM($M4256:AP4256)<0)*(SUM($L4257:AO4257)=0)","v":0},{"$f":"1*(SUM($M4256:AQ4256)<0)*(SUM($L4257:AP4257)=0)","v":0},{"$f":"1*(SUM($M4256:AR4256)<0)*(SUM($L4257:AQ4257)=0)","v":0},{"$f":"1*(SUM($M4256:AS4256)<0)*(SUM($L4257:AR4257)=0)","v":0},{"$f":"1*(SUM($M4256:AT4256)<0)*(SUM($L4257:AS4257)=0)","v":0},{"$f":"1*(SUM($M4256:AU4256)<0)*(SUM($L4257:AT4257)=0)","v":0},{"$f":"1*(SUM($M4256:AV4256)<0)*(SUM($L4257:AU4257)=0)","v":0},{"$f":"1*(SUM($M4256:AW4256)<0)*(SUM($L4257:AV4257)=0)","v":0},{"$f":"1*(SUM($M4256:AX4256)<0)*(SUM($L4257:AW4257)=0)","v":0},{"$f":"1*(SUM($M4256:AY4256)<0)*(SUM($L4257:AX4257)=0)","v":0},{"$f":"1*(SUM($M4256:AZ4256)<0)*(SUM($L4257:AY4257)=0)","v":0},{"$f":"1*(SUM($M4256:BA4256)<0)*(SUM($L4257:AZ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BB4256)<0)*(SUM($L4257:BA4257)=0)","v":0},{"$f":"1*(SUM($M4256:BC4256)<0)*(SUM($L4257:BB4257)=0)","v":0},{"$f":"1*(SUM($M4256:BD4256)<0)*(SUM($L4257:BC4257)=0)","v":0},{"$f":"1*(SUM($M4256:BE4256)<0)*(SUM($L4257:BD4257)=0)","v":0},{"$f":"1*(SUM($M4256:BF4256)<0)*(SUM($L4257:BE4257)=0)","v":0},{"$f":"1*(SUM($M4256:BG4256)<0)*(SUM($L4257:BF4257)=0)","v":0},{"$f":"1*(SUM($M4256:BH4256)<0)*(SUM($L4257:BG4257)=0)","v":0},{"$f":"1*(SUM($M4256:BI4256)<0)*(SUM($L4257:BH4257)=0)","v":0},{"$f":"1*(SUM($M4256:BJ4256)<0)*(SUM($L4257:BI4257)=0)","v":0},{"$f":"1*(SUM($M4256:BK4256)<0)*(SUM($L4257:BJ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BL4256)<0)*(SUM($L4257:BK4257)=0)","v":0},{"$f":"1*(SUM($M4256:BM4256)<0)*(SUM($L4257:BL4257)=0)","v":0},{"$f":"1*(SUM($M4256:BN4256)<0)*(SUM($L4257:BM4257)=0)","v":0},{"$f":"1*(SUM($M4256:BO4256)<0)*(SUM($L4257:BN4257)=0)","v":0},{"$f":"1*(SUM($M4256:BP4256)<0)*(SUM($L4257:BO4257)=0)","v":0},{"$f":"1*(SUM($M4256:BQ4256)<0)*(SUM($L4257:BP4257)=0)","v":0},{"$f":"1*(SUM($M4256:BR4256)<0)*(SUM($L4257:BQ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BS4256)<0)*(SUM($L4257:BR4257)=0)","v":0},{"$f":"1*(SUM($M4256:BT4256)<0)*(SUM($L4257:BS4257)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4256:M4256)>0)*SUM($M4257:M4257)*(SUM($L4258:L4258)=0)","v":0},{"$f":"1*(SUM($M4256:N4256)>0)*SUM($M4257:N4257)*(SUM($L4258:M4258)=0)","v":0},{"$f":"1*(SUM($M4256:O4256)>0)*SUM($M4257:O4257)*(SUM($L4258:N4258)=0)","v":0},{"$f":"1*(SUM($M4256:P4256)>0)*SUM($M4257:P4257)*(SUM($L4258:O4258)=0)","v":0},{"$f":"1*(SUM($M4256:Q4256)>0)*SUM($M4257:Q4257)*(SUM($L4258:P4258)=0)","v":0},{"$f":"1*(SUM($M4256:R4256)>0)*SUM($M4257:R4257)*(SUM($L4258:Q4258)=0)","v":0},{"$f":"1*(SUM($M4256:S4256)>0)*SUM($M4257:S4257)*(SUM($L4258:R4258)=0)","v":0},{"$f":"1*(SUM($M4256:T4256)>0)*SUM($M4257:T4257)*(SUM($L4258:S4258)=0)","v":0},{"$f":"1*(SUM($M4256:U4256)>0)*SUM($M4257:U4257)*(SUM($L4258:T4258)=0)","v":0},{"$f":"1*(SUM($M4256:V4256)>0)*SUM($M4257:V4257)*(SUM($L4258:U4258)=0)","v":0},{"$f":"1*(SUM($M4256:W4256)>0)*SUM($M4257:W4257)*(SUM($L4258:V4258)=0)","v":0},{"$f":"1*(SUM($M4256:X4256)>0)*SUM($M4257:X4257)*(SUM($L4258:W4258)=0)","v":0},{"$f":"1*(SUM($M4256:Y4256)>0)*SUM($M4257:Y4257)*(SUM($L4258:X4258)=0)","v":0},{"$f":"1*(SUM($M4256:Z4256)>0)*SUM($M4257:Z4257)*(SUM($L4258:Y4258)=0)","v":0},{"$f":"1*(SUM($M4256:AA4256)>0)*SUM($M4257:AA4257)*(SUM($L4258:Z4258)=0)","v":0},{"$f":"1*(SUM($M4256:AB4256)>0)*SUM($M4257:AB4257)*(SUM($L4258:AA4258)=0)","v":0},{"$f":"1*(SUM($M4256:AC4256)>0)*SUM($M4257:AC4257)*(SUM($L4258:AB4258)=0)","v":0},{"$f":"1*(SUM($M4256:AD4256)>0)*SUM($M4257:AD4257)*(SUM($L4258:AC4258)=0)","v":0},{"$f":"1*(SUM($M4256:AE4256)>0)*SUM($M4257:AE4257)*(SUM($L4258:AD4258)=0)","v":0},{"$f":"1*(SUM($M4256:AF4256)>0)*SUM($M4257:AF4257)*(SUM($L4258:AE4258)=0)","v":0},{"$f":"1*(SUM($M4256:AG4256)>0)*SUM($M4257:AG4257)*(SUM($L4258:AF4258)=0)","v":0},{"$f":"1*(SUM($M4256:AH4256)>0)*SUM($M4257:AH4257)*(SUM($L4258:AG4258)=0)","v":0},{"$f":"1*(SUM($M4256:AI4256)>0)*SUM($M4257:AI4257)*(SUM($L4258:AH4258)=0)","v":0},{"$f":"1*(SUM($M4256:AJ4256)>0)*SUM($M4257:AJ4257)*(SUM($L4258:AI4258)=0)","v":0},{"$f":"1*(SUM($M4256:AK4256)>0)*SUM($M4257:AK4257)*(SUM($L4258:AJ4258)=0)","v":0},{"$f":"1*(SUM($M4256:AL4256)>0)*SUM($M4257:AL4257)*(SUM($L4258:AK4258)=0)","v":0},{"$f":"1*(SUM($M4256:AM4256)>0)*SUM($M4257:AM4257)*(SUM($L4258:AL4258)=0)","v":0},{"$f":"1*(SUM($M4256:AN4256)>0)*SUM($M4257:AN4257)*(SUM($L4258:AM4258)=0)","v":0},{"$f":"1*(SUM($M4256:AO4256)>0)*SUM($M4257:AO4257)*(SUM($L4258:AN4258)=0)","v":0},{"$f":"1*(SUM($M4256:AP4256)>0)*SUM($M4257:AP4257)*(SUM($L4258:AO4258)=0)","v":0},{"$f":"1*(SUM($M4256:AQ4256)>0)*SUM($M4257:AQ4257)*(SUM($L4258:AP4258)=0)","v":0},{"$f":"1*(SUM($M4256:AR4256)>0)*SUM($M4257:AR4257)*(SUM($L4258:AQ4258)=0)","v":0},{"$f":"1*(SUM($M4256:AS4256)>0)*SUM($M4257:AS4257)*(SUM($L4258:AR4258)=0)","v":0},{"$f":"1*(SUM($M4256:AT4256)>0)*SUM($M4257:AT4257)*(SUM($L4258:AS4258)=0)","v":0},{"$f":"1*(SUM($M4256:AU4256)>0)*SUM($M4257:AU4257)*(SUM($L4258:AT4258)=0)","v":0},{"$f":"1*(SUM($M4256:AV4256)>0)*SUM($M4257:AV4257)*(SUM($L4258:AU4258)=0)","v":0},{"$f":"1*(SUM($M4256:AW4256)>0)*SUM($M4257:AW4257)*(SUM($L4258:AV4258)=0)","v":0},{"$f":"1*(SUM($M4256:AX4256)>0)*SUM($M4257:AX4257)*(SUM($L4258:AW4258)=0)","v":0},{"$f":"1*(SUM($M4256:AY4256)>0)*SUM($M4257:AY4257)*(SUM($L4258:AX4258)=0)","v":0},{"$f":"1*(SUM($M4256:AZ4256)>0)*SUM($M4257:AZ4257)*(SUM($L4258:AY4258)=0)","v":0},{"$f":"1*(SUM($M4256:BA4256)>0)*SUM($M4257:BA4257)*(SUM($L4258:AZ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BB4256)>0)*SUM($M4257:BB4257)*(SUM($L4258:BA4258)=0)","v":0},{"$f":"1*(SUM($M4256:BC4256)>0)*SUM($M4257:BC4257)*(SUM($L4258:BB4258)=0)","v":0},{"$f":"1*(SUM($M4256:BD4256)>0)*SUM($M4257:BD4257)*(SUM($L4258:BC4258)=0)","v":0},{"$f":"1*(SUM($M4256:BE4256)>0)*SUM($M4257:BE4257)*(SUM($L4258:BD4258)=0)","v":0},{"$f":"1*(SUM($M4256:BF4256)>0)*SUM($M4257:BF4257)*(SUM($L4258:BE4258)=0)","v":0},{"$f":"1*(SUM($M4256:BG4256)>0)*SUM($M4257:BG4257)*(SUM($L4258:BF4258)=0)","v":0},{"$f":"1*(SUM($M4256:BH4256)>0)*SUM($M4257:BH4257)*(SUM($L4258:BG4258)=0)","v":0},{"$f":"1*(SUM($M4256:BI4256)>0)*SUM($M4257:BI4257)*(SUM($L4258:BH4258)=0)","v":0},{"$f":"1*(SUM($M4256:BJ4256)>0)*SUM($M4257:BJ4257)*(SUM($L4258:BI4258)=0)","v":0},{"$f":"1*(SUM($M4256:BK4256)>0)*SUM($M4257:BK4257)*(SUM($L4258:BJ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BL4256)>0)*SUM($M4257:BL4257)*(SUM($L4258:BK4258)=0)","v":0},{"$f":"1*(SUM($M4256:BM4256)>0)*SUM($M4257:BM4257)*(SUM($L4258:BL4258)=0)","v":0},{"$f":"1*(SUM($M4256:BN4256)>0)*SUM($M4257:BN4257)*(SUM($L4258:BM4258)=0)","v":0},{"$f":"1*(SUM($M4256:BO4256)>0)*SUM($M4257:BO4257)*(SUM($L4258:BN4258)=0)","v":0},{"$f":"1*(SUM($M4256:BP4256)>0)*SUM($M4257:BP4257)*(SUM($L4258:BO4258)=0)","v":0},{"$f":"1*(SUM($M4256:BQ4256)>0)*SUM($M4257:BQ4257)*(SUM($L4258:BP4258)=0)","v":0},{"$f":"1*(SUM($M4256:BR4256)>0)*SUM($M4257:BR4257)*(SUM($L4258:BQ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BS4256)>0)*SUM($M4257:BS4257)*(SUM($L4258:BR4258)=0)","v":0},{"$f":"1*(SUM($M4256:BT4256)>0)*SUM($M4257:BT4257)*(SUM($L4258:BS4258)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4259:BT4259)","v":0},null,{"$f":"SUM($M4257:M4257)-SUM($M4258:M4258)","v":0},{"$f":"SUM($M4257:N4257)-SUM($M4258:N4258)","v":0},{"$f":"SUM($M4257:O4257)-SUM($M4258:O4258)","v":0},{"$f":"SUM($M4257:P4257)-SUM($M4258:P4258)","v":0},{"$f":"SUM($M4257:Q4257)-SUM($M4258:Q4258)","v":0},{"$f":"SUM($M4257:R4257)-SUM($M4258:R4258)","v":0},{"$f":"SUM($M4257:S4257)-SUM($M4258:S4258)","v":0},{"$f":"SUM($M4257:T4257)-SUM($M4258:T4258)","v":0},{"$f":"SUM($M4257:U4257)-SUM($M4258:U4258)","v":0},{"$f":"SUM($M4257:V4257)-SUM($M4258:V4258)","v":0},{"$f":"SUM($M4257:W4257)-SUM($M4258:W4258)","v":0},{"$f":"SUM($M4257:X4257)-SUM($M4258:X4258)","v":0},{"$f":"SUM($M4257:Y4257)-SUM($M4258:Y4258)","v":0},{"$f":"SUM($M4257:Z4257)-SUM($M4258:Z4258)","v":0},{"$f":"SUM($M4257:AA4257)-SUM($M4258:AA4258)","v":0},{"$f":"SUM($M4257:AB4257)-SUM($M4258:AB4258)","v":0},{"$f":"SUM($M4257:AC4257)-SUM($M4258:AC4258)","v":0},{"$f":"SUM($M4257:AD4257)-SUM($M4258:AD4258)","v":0},{"$f":"SUM($M4257:AE4257)-SUM($M4258:AE4258)","v":0},{"$f":"SUM($M4257:AF4257)-SUM($M4258:AF4258)","v":0},{"$f":"SUM($M4257:AG4257)-SUM($M4258:AG4258)","v":0},{"$f":"SUM($M4257:AH4257)-SUM($M4258:AH4258)","v":0},{"$f":"SUM($M4257:AI4257)-SUM($M4258:AI4258)","v":0},{"$f":"SUM($M4257:AJ4257)-SUM($M4258:AJ4258)","v":0},{"$f":"SUM($M4257:AK4257)-SUM($M4258:AK4258)","v":0},{"$f":"SUM($M4257:AL4257)-SUM($M4258:AL4258)","v":0},{"$f":"SUM($M4257:AM4257)-SUM($M4258:AM4258)","v":0},{"$f":"SUM($M4257:AN4257)-SUM($M4258:AN4258)","v":0},{"$f":"SUM($M4257:AO4257)-SUM($M4258:AO4258)","v":0},{"$f":"SUM($M4257:AP4257)-SUM($M4258:AP4258)","v":0},{"$f":"SUM($M4257:AQ4257)-SUM($M4258:AQ4258)","v":0},{"$f":"SUM($M4257:AR4257)-SUM($M4258:AR4258)","v":0},{"$f":"SUM($M4257:AS4257)-SUM($M4258:AS4258)","v":0},{"$f":"SUM($M4257:AT4257)-SUM($M4258:AT4258)","v":0},{"$f":"SUM($M4257:AU4257)-SUM($M4258:AU4258)","v":0},{"$f":"SUM($M4257:AV4257)-SUM($M4258:AV4258)","v":0},{"$f":"SUM($M4257:AW4257)-SUM($M4258:AW4258)","v":0},{"$f":"SUM($M4257:AX4257)-SUM($M4258:AX4258)","v":0},{"$f":"SUM($M4257:AY4257)-SUM($M4258:AY4258)","v":0},{"$f":"SUM($M4257:AZ4257)-SUM($M4258:AZ4258)","v":0},{"$f":"SUM($M4257:BA4257)-SUM($M4258:BA4258)","v":0},{"$f":"SUM($M4257:BB4257)-SUM($M4258:BB4258)","v":0},{"$f":"SUM($M4257:BC4257)-SUM($M4258:BC4258)","v":0},{"$f":"SUM($M4257:BD4257)-SUM($M4258:BD4258)","v":0},{"$f":"SUM($M4257:BE4257)-SUM($M4258:BE4258)","v":0},{"$f":"SUM($M4257:BF4257)-SUM($M4258:BF4258)","v":0},{"$f":"SUM($M4257:BG4257)-SUM($M4258:BG4258)","v":0},{"$f":"SUM($M4257:BH4257)-SUM($M4258:BH4258)","v":0},{"$f":"SUM($M4257:BI4257)-SUM($M4258:BI4258)","v":0},{"$f":"SUM($M4257:BJ4257)-SUM($M4258:BJ4258)","v":0},{"$f":"SUM($M4257:BK4257)-SUM($M4258:BK4258)","v":0},{"$f":"SUM($M4257:BL4257)-SUM($M4258:BL4258)","v":0},{"$f":"SUM($M4257:BM4257)-SUM($M4258:BM4258)","v":0},{"$f":"SUM($M4257:BN4257)-SUM($M4258:BN4258)","v":0},{"$f":"SUM($M4257:BO4257)-SUM($M4258:BO4258)","v":0},{"$f":"SUM($M4257:BP4257)-SUM($M4258:BP4258)","v":0},{"$f":"SUM($M4257:BQ4257)-SUM($M4258:BQ4258)","v":0},{"$f":"SUM($M4257:BR4257)-SUM($M4258:BR4258)","v":0},{"$f":"SUM($M4257:BS4257)-SUM($M4258:BS4258)","v":0},{"$f":"SUM($M4257:BT4257)-SUM($M4258:BT4258)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4256:M4256)*SUM(M4258:N4258)","v":0},{"$f":"SUM($M4256:N4256)*SUM(N4258:O4258)","v":0},{"$f":"SUM($M4256:O4256)*SUM(O4258:P4258)","v":0},{"$f":"SUM($M4256:P4256)*SUM(P4258:Q4258)","v":0},{"$f":"SUM($M4256:Q4256)*SUM(Q4258:R4258)","v":0},{"$f":"SUM($M4256:R4256)*SUM(R4258:S4258)","v":0},{"$f":"SUM($M4256:S4256)*SUM(S4258:T4258)","v":0},{"$f":"SUM($M4256:T4256)*SUM(T4258:U4258)","v":0},{"$f":"SUM($M4256:U4256)*SUM(U4258:V4258)","v":0},{"$f":"SUM($M4256:V4256)*SUM(V4258:W4258)","v":0},{"$f":"SUM($M4256:W4256)*SUM(W4258:X4258)","v":0},{"$f":"SUM($M4256:X4256)*SUM(X4258:Y4258)","v":0},{"$f":"SUM($M4256:Y4256)*SUM(Y4258:Z4258)","v":0},{"$f":"SUM($M4256:Z4256)*SUM(Z4258:AA4258)","v":0},{"$f":"SUM($M4256:AA4256)*SUM(AA4258:AB4258)","v":0},{"$f":"SUM($M4256:AB4256)*SUM(AB4258:AC4258)","v":0},{"$f":"SUM($M4256:AC4256)*SUM(AC4258:AD4258)","v":0},{"$f":"SUM($M4256:AD4256)*SUM(AD4258:AE4258)","v":0},{"$f":"SUM($M4256:AE4256)*SUM(AE4258:AF4258)","v":0},{"$f":"SUM($M4256:AF4256)*SUM(AF4258:AG4258)","v":0},{"$f":"SUM($M4256:AG4256)*SUM(AG4258:AH4258)","v":0},{"$f":"SUM($M4256:AH4256)*SUM(AH4258:AI4258)","v":0},{"$f":"SUM($M4256:AI4256)*SUM(AI4258:AJ4258)","v":0},{"$f":"SUM($M4256:AJ4256)*SUM(AJ4258:AK4258)","v":0},{"$f":"SUM($M4256:AK4256)*SUM(AK4258:AL4258)","v":0},{"$f":"SUM($M4256:AL4256)*SUM(AL4258:AM4258)","v":0},{"$f":"SUM($M4256:AM4256)*SUM(AM4258:AN4258)","v":0},{"$f":"SUM($M4256:AN4256)*SUM(AN4258:AO4258)","v":0},{"$f":"SUM($M4256:AO4256)*SUM(AO4258:AP4258)","v":0},{"$f":"SUM($M4256:AP4256)*SUM(AP4258:AQ4258)","v":0},{"$f":"SUM($M4256:AQ4256)*SUM(AQ4258:AR4258)","v":0},{"$f":"SUM($M4256:AR4256)*SUM(AR4258:AS4258)","v":0},{"$f":"SUM($M4256:AS4256)*SUM(AS4258:AT4258)","v":0},{"$f":"SUM($M4256:AT4256)*SUM(AT4258:AU4258)","v":0},{"$f":"SUM($M4256:AU4256)*SUM(AU4258:AV4258)","v":0},{"$f":"SUM($M4256:AV4256)*SUM(AV4258:AW4258)","v":0},{"$f":"SUM($M4256:AW4256)*SUM(AW4258:AX4258)","v":0},{"$f":"SUM($M4256:AX4256)*SUM(AX4258:AY4258)","v":0},{"$f":"SUM($M4256:AY4256)*SUM(AY4258:AZ4258)","v":0},{"$f":"SUM($M4256:AZ4256)*SUM(AZ4258:BA4258)","v":0},{"$f":"SUM($M4256:BA4256)*SUM(BA4258:BB4258)","v":0},{"$f":"SUM($M4256:BB4256)*SUM(BB4258:BC4258)","v":0},{"$f":"SUM($M4256:BC4256)*SUM(BC4258:BD4258)","v":0},{"$f":"SUM($M4256:BD4256)*SUM(BD4258:BE4258)","v":0},{"$f":"SUM($M4256:BE4256)*SUM(BE4258:BF4258)","v":0},{"$f":"SUM($M4256:BF4256)*SUM(BF4258:BG4258)","v":0},{"$f":"SUM($M4256:BG4256)*SUM(BG4258:BH4258)","v":0},{"$f":"SUM($M4256:BH4256)*SUM(BH4258:BI4258)","v":0},{"$f":"SUM($M4256:BI4256)*SUM(BI4258:BJ4258)","v":0},{"$f":"SUM($M4256:BJ4256)*SUM(BJ4258:BK4258)","v":0},{"$f":"SUM($M4256:BK4256)*SUM(BK4258:BL4258)","v":0},{"$f":"SUM($M4256:BL4256)*SUM(BL4258:BM4258)","v":0},{"$f":"SUM($M4256:BM4256)*SUM(BM4258:BN4258)","v":0},{"$f":"SUM($M4256:BN4256)*SUM(BN4258:BO4258)","v":0},{"$f":"SUM($M4256:BO4256)*SUM(BO4258:BP4258)","v":0},{"$f":"SUM($M4256:BP4256)*SUM(BP4258:BQ4258)","v":0},{"$f":"SUM($M4256:BQ4256)*SUM(BQ4258:BR4258)","v":0},{"$f":"SUM($M4256:BR4256)*SUM(BR4258:BS4258)","v":0},{"$f":"SUM($M4256:BS4256)*SUM(BS4258:BT4258)","v":0},{"$f":"SUM($M4256:BT4256)*SUM(BT4258:BU4258)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4261:BT4261)","v":0},null,{"$f":"IFERROR(-L4260/(M4260-L4260),0)*M4258","v":0},{"$f":"IFERROR(-M4260/(N4260-M4260),0)*N4258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4259=1,\"n/a\",K4259+K4261)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4256*M4251","v":0},{"$f":"N4256*N4251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4265:M4265)<0)*(SUM($L4266:L4266)=0)","v":0},{"$f":"1*(SUM($M4265:N4265)<0)*(SUM($L4266:M4266)=0)","v":0},{"$f":"1*(SUM($M4265:O4265)<0)*(SUM($L4266:N4266)=0)","v":0},{"$f":"1*(SUM($M4265:P4265)<0)*(SUM($L4266:O4266)=0)","v":0},{"$f":"1*(SUM($M4265:Q4265)<0)*(SUM($L4266:P4266)=0)","v":0},{"$f":"1*(SUM($M4265:R4265)<0)*(SUM($L4266:Q4266)=0)","v":0},{"$f":"1*(SUM($M4265:S4265)<0)*(SUM($L4266:R4266)=0)","v":0},{"$f":"1*(SUM($M4265:T4265)<0)*(SUM($L4266:S4266)=0)","v":0},{"$f":"1*(SUM($M4265:U4265)<0)*(SUM($L4266:T4266)=0)","v":0},{"$f":"1*(SUM($M4265:V4265)<0)*(SUM($L4266:U4266)=0)","v":0},{"$f":"1*(SUM($M4265:W4265)<0)*(SUM($L4266:V4266)=0)","v":0},{"$f":"1*(SUM($M4265:X4265)<0)*(SUM($L4266:W4266)=0)","v":0},{"$f":"1*(SUM($M4265:Y4265)<0)*(SUM($L4266:X4266)=0)","v":0},{"$f":"1*(SUM($M4265:Z4265)<0)*(SUM($L4266:Y4266)=0)","v":0},{"$f":"1*(SUM($M4265:AA4265)<0)*(SUM($L4266:Z4266)=0)","v":0},{"$f":"1*(SUM($M4265:AB4265)<0)*(SUM($L4266:AA4266)=0)","v":0},{"$f":"1*(SUM($M4265:AC4265)<0)*(SUM($L4266:AB4266)=0)","v":0},{"$f":"1*(SUM($M4265:AD4265)<0)*(SUM($L4266:AC4266)=0)","v":0},{"$f":"1*(SUM($M4265:AE4265)<0)*(SUM($L4266:AD4266)=0)","v":0},{"$f":"1*(SUM($M4265:AF4265)<0)*(SUM($L4266:AE4266)=0)","v":0},{"$f":"1*(SUM($M4265:AG4265)<0)*(SUM($L4266:AF4266)=0)","v":0},{"$f":"1*(SUM($M4265:AH4265)<0)*(SUM($L4266:AG4266)=0)","v":0},{"$f":"1*(SUM($M4265:AI4265)<0)*(SUM($L4266:AH4266)=0)","v":0},{"$f":"1*(SUM($M4265:AJ4265)<0)*(SUM($L4266:AI4266)=0)","v":0},{"$f":"1*(SUM($M4265:AK4265)<0)*(SUM($L4266:AJ4266)=0)","v":0},{"$f":"1*(SUM($M4265:AL4265)<0)*(SUM($L4266:AK4266)=0)","v":0},{"$f":"1*(SUM($M4265:AM4265)<0)*(SUM($L4266:AL4266)=0)","v":0},{"$f":"1*(SUM($M4265:AN4265)<0)*(SUM($L4266:AM4266)=0)","v":0},{"$f":"1*(SUM($M4265:AO4265)<0)*(SUM($L4266:AN4266)=0)","v":0},{"$f":"1*(SUM($M4265:AP4265)<0)*(SUM($L4266:AO4266)=0)","v":0},{"$f":"1*(SUM($M4265:AQ4265)<0)*(SUM($L4266:AP4266)=0)","v":0},{"$f":"1*(SUM($M4265:AR4265)<0)*(SUM($L4266:AQ4266)=0)","v":0},{"$f":"1*(SUM($M4265:AS4265)<0)*(SUM($L4266:AR4266)=0)","v":0},{"$f":"1*(SUM($M4265:AT4265)<0)*(SUM($L4266:AS4266)=0)","v":0},{"$f":"1*(SUM($M4265:AU4265)<0)*(SUM($L4266:AT4266)=0)","v":0},{"$f":"1*(SUM($M4265:AV4265)<0)*(SUM($L4266:AU4266)=0)","v":0},{"$f":"1*(SUM($M4265:AW4265)<0)*(SUM($L4266:AV4266)=0)","v":0},{"$f":"1*(SUM($M4265:AX4265)<0)*(SUM($L4266:AW4266)=0)","v":0},{"$f":"1*(SUM($M4265:AY4265)<0)*(SUM($L4266:AX4266)=0)","v":0},{"$f":"1*(SUM($M4265:AZ4265)<0)*(SUM($L4266:AY4266)=0)","v":0},{"$f":"1*(SUM($M4265:BA4265)<0)*(SUM($L4266:AZ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BB4265)<0)*(SUM($L4266:BA4266)=0)","v":0},{"$f":"1*(SUM($M4265:BC4265)<0)*(SUM($L4266:BB4266)=0)","v":0},{"$f":"1*(SUM($M4265:BD4265)<0)*(SUM($L4266:BC4266)=0)","v":0},{"$f":"1*(SUM($M4265:BE4265)<0)*(SUM($L4266:BD4266)=0)","v":0},{"$f":"1*(SUM($M4265:BF4265)<0)*(SUM($L4266:BE4266)=0)","v":0},{"$f":"1*(SUM($M4265:BG4265)<0)*(SUM($L4266:BF4266)=0)","v":0},{"$f":"1*(SUM($M4265:BH4265)<0)*(SUM($L4266:BG4266)=0)","v":0},{"$f":"1*(SUM($M4265:BI4265)<0)*(SUM($L4266:BH4266)=0)","v":0},{"$f":"1*(SUM($M4265:BJ4265)<0)*(SUM($L4266:BI4266)=0)","v":0},{"$f":"1*(SUM($M4265:BK4265)<0)*(SUM($L4266:BJ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BL4265)<0)*(SUM($L4266:BK4266)=0)","v":0},{"$f":"1*(SUM($M4265:BM4265)<0)*(SUM($L4266:BL4266)=0)","v":0},{"$f":"1*(SUM($M4265:BN4265)<0)*(SUM($L4266:BM4266)=0)","v":0},{"$f":"1*(SUM($M4265:BO4265)<0)*(SUM($L4266:BN4266)=0)","v":0},{"$f":"1*(SUM($M4265:BP4265)<0)*(SUM($L4266:BO4266)=0)","v":0},{"$f":"1*(SUM($M4265:BQ4265)<0)*(SUM($L4266:BP4266)=0)","v":0},{"$f":"1*(SUM($M4265:BR4265)<0)*(SUM($L4266:BQ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BS4265)<0)*(SUM($L4266:BR4266)=0)","v":0},{"$f":"1*(SUM($M4265:BT4265)<0)*(SUM($L4266:BS4266)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4265:M4265)>0)*SUM($M4266:M4266)*(SUM($L4267:L4267)=0)","v":0},{"$f":"1*(SUM($M4265:N4265)>0)*SUM($M4266:N4266)*(SUM($L4267:M4267)=0)","v":0},{"$f":"1*(SUM($M4265:O4265)>0)*SUM($M4266:O4266)*(SUM($L4267:N4267)=0)","v":0},{"$f":"1*(SUM($M4265:P4265)>0)*SUM($M4266:P4266)*(SUM($L4267:O4267)=0)","v":0},{"$f":"1*(SUM($M4265:Q4265)>0)*SUM($M4266:Q4266)*(SUM($L4267:P4267)=0)","v":0},{"$f":"1*(SUM($M4265:R4265)>0)*SUM($M4266:R4266)*(SUM($L4267:Q4267)=0)","v":0},{"$f":"1*(SUM($M4265:S4265)>0)*SUM($M4266:S4266)*(SUM($L4267:R4267)=0)","v":0},{"$f":"1*(SUM($M4265:T4265)>0)*SUM($M4266:T4266)*(SUM($L4267:S4267)=0)","v":0},{"$f":"1*(SUM($M4265:U4265)>0)*SUM($M4266:U4266)*(SUM($L4267:T4267)=0)","v":0},{"$f":"1*(SUM($M4265:V4265)>0)*SUM($M4266:V4266)*(SUM($L4267:U4267)=0)","v":0},{"$f":"1*(SUM($M4265:W4265)>0)*SUM($M4266:W4266)*(SUM($L4267:V4267)=0)","v":0},{"$f":"1*(SUM($M4265:X4265)>0)*SUM($M4266:X4266)*(SUM($L4267:W4267)=0)","v":0},{"$f":"1*(SUM($M4265:Y4265)>0)*SUM($M4266:Y4266)*(SUM($L4267:X4267)=0)","v":0},{"$f":"1*(SUM($M4265:Z4265)>0)*SUM($M4266:Z4266)*(SUM($L4267:Y4267)=0)","v":0},{"$f":"1*(SUM($M4265:AA4265)>0)*SUM($M4266:AA4266)*(SUM($L4267:Z4267)=0)","v":0},{"$f":"1*(SUM($M4265:AB4265)>0)*SUM($M4266:AB4266)*(SUM($L4267:AA4267)=0)","v":0},{"$f":"1*(SUM($M4265:AC4265)>0)*SUM($M4266:AC4266)*(SUM($L4267:AB4267)=0)","v":0},{"$f":"1*(SUM($M4265:AD4265)>0)*SUM($M4266:AD4266)*(SUM($L4267:AC4267)=0)","v":0},{"$f":"1*(SUM($M4265:AE4265)>0)*SUM($M4266:AE4266)*(SUM($L4267:AD4267)=0)","v":0},{"$f":"1*(SUM($M4265:AF4265)>0)*SUM($M4266:AF4266)*(SUM($L4267:AE4267)=0)","v":0},{"$f":"1*(SUM($M4265:AG4265)>0)*SUM($M4266:AG4266)*(SUM($L4267:AF4267)=0)","v":0},{"$f":"1*(SUM($M4265:AH4265)>0)*SUM($M4266:AH4266)*(SUM($L4267:AG4267)=0)","v":0},{"$f":"1*(SUM($M4265:AI4265)>0)*SUM($M4266:AI4266)*(SUM($L4267:AH4267)=0)","v":0},{"$f":"1*(SUM($M4265:AJ4265)>0)*SUM($M4266:AJ4266)*(SUM($L4267:AI4267)=0)","v":0},{"$f":"1*(SUM($M4265:AK4265)>0)*SUM($M4266:AK4266)*(SUM($L4267:AJ4267)=0)","v":0},{"$f":"1*(SUM($M4265:AL4265)>0)*SUM($M4266:AL4266)*(SUM($L4267:AK4267)=0)","v":0},{"$f":"1*(SUM($M4265:AM4265)>0)*SUM($M4266:AM4266)*(SUM($L4267:AL4267)=0)","v":0},{"$f":"1*(SUM($M4265:AN4265)>0)*SUM($M4266:AN4266)*(SUM($L4267:AM4267)=0)","v":0},{"$f":"1*(SUM($M4265:AO4265)>0)*SUM($M4266:AO4266)*(SUM($L4267:AN4267)=0)","v":0},{"$f":"1*(SUM($M4265:AP4265)>0)*SUM($M4266:AP4266)*(SUM($L4267:AO4267)=0)","v":0},{"$f":"1*(SUM($M4265:AQ4265)>0)*SUM($M4266:AQ4266)*(SUM($L4267:AP4267)=0)","v":0},{"$f":"1*(SUM($M4265:AR4265)>0)*SUM($M4266:AR4266)*(SUM($L4267:AQ4267)=0)","v":0},{"$f":"1*(SUM($M4265:AS4265)>0)*SUM($M4266:AS4266)*(SUM($L4267:AR4267)=0)","v":0},{"$f":"1*(SUM($M4265:AT4265)>0)*SUM($M4266:AT4266)*(SUM($L4267:AS4267)=0)","v":0},{"$f":"1*(SUM($M4265:AU4265)>0)*SUM($M4266:AU4266)*(SUM($L4267:AT4267)=0)","v":0},{"$f":"1*(SUM($M4265:AV4265)>0)*SUM($M4266:AV4266)*(SUM($L4267:AU4267)=0)","v":0},{"$f":"1*(SUM($M4265:AW4265)>0)*SUM($M4266:AW4266)*(SUM($L4267:AV4267)=0)","v":0},{"$f":"1*(SUM($M4265:AX4265)>0)*SUM($M4266:AX4266)*(SUM($L4267:AW4267)=0)","v":0},{"$f":"1*(SUM($M4265:AY4265)>0)*SUM($M4266:AY4266)*(SUM($L4267:AX4267)=0)","v":0},{"$f":"1*(SUM($M4265:AZ4265)>0)*SUM($M4266:AZ4266)*(SUM($L4267:AY4267)=0)","v":0},{"$f":"1*(SUM($M4265:BA4265)>0)*SUM($M4266:BA4266)*(SUM($L4267:AZ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BB4265)>0)*SUM($M4266:BB4266)*(SUM($L4267:BA4267)=0)","v":0},{"$f":"1*(SUM($M4265:BC4265)>0)*SUM($M4266:BC4266)*(SUM($L4267:BB4267)=0)","v":0},{"$f":"1*(SUM($M4265:BD4265)>0)*SUM($M4266:BD4266)*(SUM($L4267:BC4267)=0)","v":0},{"$f":"1*(SUM($M4265:BE4265)>0)*SUM($M4266:BE4266)*(SUM($L4267:BD4267)=0)","v":0},{"$f":"1*(SUM($M4265:BF4265)>0)*SUM($M4266:BF4266)*(SUM($L4267:BE4267)=0)","v":0},{"$f":"1*(SUM($M4265:BG4265)>0)*SUM($M4266:BG4266)*(SUM($L4267:BF4267)=0)","v":0},{"$f":"1*(SUM($M4265:BH4265)>0)*SUM($M4266:BH4266)*(SUM($L4267:BG4267)=0)","v":0},{"$f":"1*(SUM($M4265:BI4265)>0)*SUM($M4266:BI4266)*(SUM($L4267:BH4267)=0)","v":0},{"$f":"1*(SUM($M4265:BJ4265)>0)*SUM($M4266:BJ4266)*(SUM($L4267:BI4267)=0)","v":0},{"$f":"1*(SUM($M4265:BK4265)>0)*SUM($M4266:BK4266)*(SUM($L4267:BJ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BL4265)>0)*SUM($M4266:BL4266)*(SUM($L4267:BK4267)=0)","v":0},{"$f":"1*(SUM($M4265:BM4265)>0)*SUM($M4266:BM4266)*(SUM($L4267:BL4267)=0)","v":0},{"$f":"1*(SUM($M4265:BN4265)>0)*SUM($M4266:BN4266)*(SUM($L4267:BM4267)=0)","v":0},{"$f":"1*(SUM($M4265:BO4265)>0)*SUM($M4266:BO4266)*(SUM($L4267:BN4267)=0)","v":0},{"$f":"1*(SUM($M4265:BP4265)>0)*SUM($M4266:BP4266)*(SUM($L4267:BO4267)=0)","v":0},{"$f":"1*(SUM($M4265:BQ4265)>0)*SUM($M4266:BQ4266)*(SUM($L4267:BP4267)=0)","v":0},{"$f":"1*(SUM($M4265:BR4265)>0)*SUM($M4266:BR4266)*(SUM($L4267:BQ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BS4265)>0)*SUM($M4266:BS4266)*(SUM($L4267:BR4267)=0)","v":0},{"$f":"1*(SUM($M4265:BT4265)>0)*SUM($M4266:BT4266)*(SUM($L4267:BS4267)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4268:BT4268)","v":0},null,{"$f":"SUM($M4266:M4266)-SUM($M4267:M4267)","v":0},{"$f":"SUM($M4266:N4266)-SUM($M4267:N4267)","v":0},{"$f":"SUM($M4266:O4266)-SUM($M4267:O4267)","v":0},{"$f":"SUM($M4266:P4266)-SUM($M4267:P4267)","v":0},{"$f":"SUM($M4266:Q4266)-SUM($M4267:Q4267)","v":0},{"$f":"SUM($M4266:R4266)-SUM($M4267:R4267)","v":0},{"$f":"SUM($M4266:S4266)-SUM($M4267:S4267)","v":0},{"$f":"SUM($M4266:T4266)-SUM($M4267:T4267)","v":0},{"$f":"SUM($M4266:U4266)-SUM($M4267:U4267)","v":0},{"$f":"SUM($M4266:V4266)-SUM($M4267:V4267)","v":0},{"$f":"SUM($M4266:W4266)-SUM($M4267:W4267)","v":0},{"$f":"SUM($M4266:X4266)-SUM($M4267:X4267)","v":0},{"$f":"SUM($M4266:Y4266)-SUM($M4267:Y4267)","v":0},{"$f":"SUM($M4266:Z4266)-SUM($M4267:Z4267)","v":0},{"$f":"SUM($M4266:AA4266)-SUM($M4267:AA4267)","v":0},{"$f":"SUM($M4266:AB4266)-SUM($M4267:AB4267)","v":0},{"$f":"SUM($M4266:AC4266)-SUM($M4267:AC4267)","v":0},{"$f":"SUM($M4266:AD4266)-SUM($M4267:AD4267)","v":0},{"$f":"SUM($M4266:AE4266)-SUM($M4267:AE4267)","v":0},{"$f":"SUM($M4266:AF4266)-SUM($M4267:AF4267)","v":0},{"$f":"SUM($M4266:AG4266)-SUM($M4267:AG4267)","v":0},{"$f":"SUM($M4266:AH4266)-SUM($M4267:AH4267)","v":0},{"$f":"SUM($M4266:AI4266)-SUM($M4267:AI4267)","v":0},{"$f":"SUM($M4266:AJ4266)-SUM($M4267:AJ4267)","v":0},{"$f":"SUM($M4266:AK4266)-SUM($M4267:AK4267)","v":0},{"$f":"SUM($M4266:AL4266)-SUM($M4267:AL4267)","v":0},{"$f":"SUM($M4266:AM4266)-SUM($M4267:AM4267)","v":0},{"$f":"SUM($M4266:AN4266)-SUM($M4267:AN4267)","v":0},{"$f":"SUM($M4266:AO4266)-SUM($M4267:AO4267)","v":0},{"$f":"SUM($M4266:AP4266)-SUM($M4267:AP4267)","v":0},{"$f":"SUM($M4266:AQ4266)-SUM($M4267:AQ4267)","v":0},{"$f":"SUM($M4266:AR4266)-SUM($M4267:AR4267)","v":0},{"$f":"SUM($M4266:AS4266)-SUM($M4267:AS4267)","v":0},{"$f":"SUM($M4266:AT4266)-SUM($M4267:AT4267)","v":0},{"$f":"SUM($M4266:AU4266)-SUM($M4267:AU4267)","v":0},{"$f":"SUM($M4266:AV4266)-SUM($M4267:AV4267)","v":0},{"$f":"SUM($M4266:AW4266)-SUM($M4267:AW4267)","v":0},{"$f":"SUM($M4266:AX4266)-SUM($M4267:AX4267)","v":0},{"$f":"SUM($M4266:AY4266)-SUM($M4267:AY4267)","v":0},{"$f":"SUM($M4266:AZ4266)-SUM($M4267:AZ4267)","v":0},{"$f":"SUM($M4266:BA4266)-SUM($M4267:BA4267)","v":0},{"$f":"SUM($M4266:BB4266)-SUM($M4267:BB4267)","v":0},{"$f":"SUM($M4266:BC4266)-SUM($M4267:BC4267)","v":0},{"$f":"SUM($M4266:BD4266)-SUM($M4267:BD4267)","v":0},{"$f":"SUM($M4266:BE4266)-SUM($M4267:BE4267)","v":0},{"$f":"SUM($M4266:BF4266)-SUM($M4267:BF4267)","v":0},{"$f":"SUM($M4266:BG4266)-SUM($M4267:BG4267)","v":0},{"$f":"SUM($M4266:BH4266)-SUM($M4267:BH4267)","v":0},{"$f":"SUM($M4266:BI4266)-SUM($M4267:BI4267)","v":0},{"$f":"SUM($M4266:BJ4266)-SUM($M4267:BJ4267)","v":0},{"$f":"SUM($M4266:BK4266)-SUM($M4267:BK4267)","v":0},{"$f":"SUM($M4266:BL4266)-SUM($M4267:BL4267)","v":0},{"$f":"SUM($M4266:BM4266)-SUM($M4267:BM4267)","v":0},{"$f":"SUM($M4266:BN4266)-SUM($M4267:BN4267)","v":0},{"$f":"SUM($M4266:BO4266)-SUM($M4267:BO4267)","v":0},{"$f":"SUM($M4266:BP4266)-SUM($M4267:BP4267)","v":0},{"$f":"SUM($M4266:BQ4266)-SUM($M4267:BQ4267)","v":0},{"$f":"SUM($M4266:BR4266)-SUM($M4267:BR4267)","v":0},{"$f":"SUM($M4266:BS4266)-SUM($M4267:BS4267)","v":0},{"$f":"SUM($M4266:BT4266)-SUM($M4267:BT4267)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4265:M4265)*SUM(M4267:N4267)","v":0},{"$f":"SUM($M4265:N4265)*SUM(N4267:O4267)","v":0},{"$f":"SUM($M4265:O4265)*SUM(O4267:P4267)","v":0},{"$f":"SUM($M4265:P4265)*SUM(P4267:Q4267)","v":0},{"$f":"SUM($M4265:Q4265)*SUM(Q4267:R4267)","v":0},{"$f":"SUM($M4265:R4265)*SUM(R4267:S4267)","v":0},{"$f":"SUM($M4265:S4265)*SUM(S4267:T4267)","v":0},{"$f":"SUM($M4265:T4265)*SUM(T4267:U4267)","v":0},{"$f":"SUM($M4265:U4265)*SUM(U4267:V4267)","v":0},{"$f":"SUM($M4265:V4265)*SUM(V4267:W4267)","v":0},{"$f":"SUM($M4265:W4265)*SUM(W4267:X4267)","v":0},{"$f":"SUM($M4265:X4265)*SUM(X4267:Y4267)","v":0},{"$f":"SUM($M4265:Y4265)*SUM(Y4267:Z4267)","v":0},{"$f":"SUM($M4265:Z4265)*SUM(Z4267:AA4267)","v":0},{"$f":"SUM($M4265:AA4265)*SUM(AA4267:AB4267)","v":0},{"$f":"SUM($M4265:AB4265)*SUM(AB4267:AC4267)","v":0},{"$f":"SUM($M4265:AC4265)*SUM(AC4267:AD4267)","v":0},{"$f":"SUM($M4265:AD4265)*SUM(AD4267:AE4267)","v":0},{"$f":"SUM($M4265:AE4265)*SUM(AE4267:AF4267)","v":0},{"$f":"SUM($M4265:AF4265)*SUM(AF4267:AG4267)","v":0},{"$f":"SUM($M4265:AG4265)*SUM(AG4267:AH4267)","v":0},{"$f":"SUM($M4265:AH4265)*SUM(AH4267:AI4267)","v":0},{"$f":"SUM($M4265:AI4265)*SUM(AI4267:AJ4267)","v":0},{"$f":"SUM($M4265:AJ4265)*SUM(AJ4267:AK4267)","v":0},{"$f":"SUM($M4265:AK4265)*SUM(AK4267:AL4267)","v":0},{"$f":"SUM($M4265:AL4265)*SUM(AL4267:AM4267)","v":0},{"$f":"SUM($M4265:AM4265)*SUM(AM4267:AN4267)","v":0},{"$f":"SUM($M4265:AN4265)*SUM(AN4267:AO4267)","v":0},{"$f":"SUM($M4265:AO4265)*SUM(AO4267:AP4267)","v":0},{"$f":"SUM($M4265:AP4265)*SUM(AP4267:AQ4267)","v":0},{"$f":"SUM($M4265:AQ4265)*SUM(AQ4267:AR4267)","v":0},{"$f":"SUM($M4265:AR4265)*SUM(AR4267:AS4267)","v":0},{"$f":"SUM($M4265:AS4265)*SUM(AS4267:AT4267)","v":0},{"$f":"SUM($M4265:AT4265)*SUM(AT4267:AU4267)","v":0},{"$f":"SUM($M4265:AU4265)*SUM(AU4267:AV4267)","v":0},{"$f":"SUM($M4265:AV4265)*SUM(AV4267:AW4267)","v":0},{"$f":"SUM($M4265:AW4265)*SUM(AW4267:AX4267)","v":0},{"$f":"SUM($M4265:AX4265)*SUM(AX4267:AY4267)","v":0},{"$f":"SUM($M4265:AY4265)*SUM(AY4267:AZ4267)","v":0},{"$f":"SUM($M4265:AZ4265)*SUM(AZ4267:BA4267)","v":0},{"$f":"SUM($M4265:BA4265)*SUM(BA4267:BB4267)","v":0},{"$f":"SUM($M4265:BB4265)*SUM(BB4267:BC4267)","v":0},{"$f":"SUM($M4265:BC4265)*SUM(BC4267:BD4267)","v":0},{"$f":"SUM($M4265:BD4265)*SUM(BD4267:BE4267)","v":0},{"$f":"SUM($M4265:BE4265)*SUM(BE4267:BF4267)","v":0},{"$f":"SUM($M4265:BF4265)*SUM(BF4267:BG4267)","v":0},{"$f":"SUM($M4265:BG4265)*SUM(BG4267:BH4267)","v":0},{"$f":"SUM($M4265:BH4265)*SUM(BH4267:BI4267)","v":0},{"$f":"SUM($M4265:BI4265)*SUM(BI4267:BJ4267)","v":0},{"$f":"SUM($M4265:BJ4265)*SUM(BJ4267:BK4267)","v":0},{"$f":"SUM($M4265:BK4265)*SUM(BK4267:BL4267)","v":0},{"$f":"SUM($M4265:BL4265)*SUM(BL4267:BM4267)","v":0},{"$f":"SUM($M4265:BM4265)*SUM(BM4267:BN4267)","v":0},{"$f":"SUM($M4265:BN4265)*SUM(BN4267:BO4267)","v":0},{"$f":"SUM($M4265:BO4265)*SUM(BO4267:BP4267)","v":0},{"$f":"SUM($M4265:BP4265)*SUM(BP4267:BQ4267)","v":0},{"$f":"SUM($M4265:BQ4265)*SUM(BQ4267:BR4267)","v":0},{"$f":"SUM($M4265:BR4265)*SUM(BR4267:BS4267)","v":0},{"$f":"SUM($M4265:BS4265)*SUM(BS4267:BT4267)","v":0},{"$f":"SUM($M4265:BT4265)*SUM(BT4267:BU4267)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4270:BT4270)","v":0},null,{"$f":"IFERROR(-L4269/(M4269-L4269),0)*M4267","v":0},{"$f":"IFERROR(-M4269/(N4269-M4269),0)*N4267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4268=1,\"n/a\",K4268+K4270)","v":0}]
[]
[null,null,null,"DASHBOARD SELECTION"]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4274,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Selected return",null,"%",null,{"$f":"CHOOSE(H4274,H4223,H4253)","v":"n/a"}]
[null,null,null,"Selected simple payback",null,"Years",null,{"$f":"CHOOSE(H4274,H4232,H4262)","v":0}]
[null,null,null,"Selected discounted payback",null,"Years",null,{"$f":"CHOOSE(H4274,H4241,H4271)","v":0}]
[null,null,null,"Selected NPV",null,"£000","NPV",{"$f":"CHOOSE(H4274,K4222,K4252)","v":0}]
[]
[null,null,{"$f":"MAX(C$3889:C4279)+1","v":7},"SOCIAL EQUITY"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Opco total asset carrying value",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$69:M$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$69:N$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$69:O$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$69:P$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$69:Q$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$69:R$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$69:S$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$69:T$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$69:U$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$69:V$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$69:W$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$69:X$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$69:Y$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$69:Z$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$69:AA$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$69:AB$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$69:AC$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$69:AD$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$69:AE$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$69:AF$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$69:AG$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$69:AH$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$69:AI$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$69:AJ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$69:AK$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$69:AL$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$69:AM$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$69:AN$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$69:AO$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$69:AP$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$69:AQ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$69:AR$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$69:AS$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$69:AT$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$69:AU$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$69:AV$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$69:AW$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$69:AX$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$69:AY$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$69:AZ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$69:BA$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$69:BB$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$69:BC$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$69:BD$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$69:BE$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$69:BF$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$69:BG$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$69:BH$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$69:BI$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$69:BJ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$69:BK$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$69:BL$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$69:BM$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$69:BN$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$69:BO$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$69:BP$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$69:BQ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$69:BR$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$69:BS$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$69:BT$71,$I$5,1)","v":0}]
[null,null,null,"Total asset carrying value across project",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2116+CALC_Project_ANN!M2142+CALC_Project_ANN!M2168","v":0},{"$f":"CALC_Project_ANN!N2116+CALC_Project_ANN!N2142+CALC_Project_ANN!N2168","v":0},{"$f":"CALC_Project_ANN!O2116+CALC_Project_ANN!O2142+CALC_Project_ANN!O2168","v":0},{"$f":"CALC_Project_ANN!P2116+CALC_Project_ANN!P2142+CALC_Project_ANN!P2168","v":0},{"$f":"CALC_Project_ANN!Q2116+CALC_Project_ANN!Q2142+CALC_Project_ANN!Q2168","v":0},{"$f":"CALC_Project_ANN!R2116+CALC_Project_ANN!R2142+CALC_Project_ANN!R2168","v":0},{"$f":"CALC_Project_ANN!S2116+CALC_Project_ANN!S2142+CALC_Project_ANN!S2168","v":0},{"$f":"CALC_Project_ANN!T2116+CALC_Project_ANN!T2142+CALC_Project_ANN!T2168","v":0},{"$f":"CALC_Project_ANN!U2116+CALC_Project_ANN!U2142+CALC_Project_ANN!U2168","v":0},{"$f":"CALC_Project_ANN!V2116+CALC_Project_ANN!V2142+CALC_Project_ANN!V2168","v":0},{"$f":"CALC_Project_ANN!W2116+CALC_Project_ANN!W2142+CALC_Project_ANN!W2168","v":0},{"$f":"CALC_Project_ANN!X2116+CALC_Project_ANN!X2142+CALC_Project_ANN!X2168","v":0},{"$f":"CALC_Project_ANN!Y2116+CALC_Project_ANN!Y2142+CALC_Project_ANN!Y2168","v":0},{"$f":"CALC_Project_ANN!Z2116+CALC_Project_ANN!Z2142+CALC_Project_ANN!Z2168","v":0},{"$f":"CALC_Project_ANN!AA2116+CALC_Project_ANN!AA2142+CALC_Project_ANN!AA2168","v":0},{"$f":"CALC_Project_ANN!AB2116+CALC_Project_ANN!AB2142+CALC_Project_ANN!AB2168","v":0},{"$f":"CALC_Project_ANN!AC2116+CALC_Project_ANN!AC2142+CALC_Project_ANN!AC2168","v":0},{"$f":"CALC_Project_ANN!AD2116+CALC_Project_ANN!AD2142+CALC_Project_ANN!AD2168","v":0},{"$f":"CALC_Project_ANN!AE2116+CALC_Project_ANN!AE2142+CALC_Project_ANN!AE2168","v":0},{"$f":"CALC_Project_ANN!AF2116+CALC_Project_ANN!AF2142+CALC_Project_ANN!AF2168","v":0},{"$f":"CALC_Project_ANN!AG2116+CALC_Project_ANN!AG2142+CALC_Project_ANN!AG2168","v":0},{"$f":"CALC_Project_ANN!AH2116+CALC_Project_ANN!AH2142+CALC_Project_ANN!AH2168","v":0},{"$f":"CALC_Project_ANN!AI2116+CALC_Project_ANN!AI2142+CALC_Project_ANN!AI2168","v":0},{"$f":"CALC_Project_ANN!AJ2116+CALC_Project_ANN!AJ2142+CALC_Project_ANN!AJ2168","v":0},{"$f":"CALC_Project_ANN!AK2116+CALC_Project_ANN!AK2142+CALC_Project_ANN!AK2168","v":0},{"$f":"CALC_Project_ANN!AL2116+CALC_Project_ANN!AL2142+CALC_Project_ANN!AL2168","v":0},{"$f":"CALC_Project_ANN!AM2116+CALC_Project_ANN!AM2142+CALC_Project_ANN!AM2168","v":0},{"$f":"CALC_Project_ANN!AN2116+CALC_Project_ANN!AN2142+CALC_Project_ANN!AN2168","v":0},{"$f":"CALC_Project_ANN!AO2116+CALC_Project_ANN!AO2142+CALC_Project_ANN!AO2168","v":0},{"$f":"CALC_Project_ANN!AP2116+CALC_Project_ANN!AP2142+CALC_Project_ANN!AP2168","v":0},{"$f":"CALC_Project_ANN!AQ2116+CALC_Project_ANN!AQ2142+CALC_Project_ANN!AQ2168","v":0},{"$f":"CALC_Project_ANN!AR2116+CALC_Project_ANN!AR2142+CALC_Project_ANN!AR2168","v":0},{"$f":"CALC_Project_ANN!AS2116+CALC_Project_ANN!AS2142+CALC_Project_ANN!AS2168","v":0},{"$f":"CALC_Project_ANN!AT2116+CALC_Project_ANN!AT2142+CALC_Project_ANN!AT2168","v":0},{"$f":"CALC_Project_ANN!AU2116+CALC_Project_ANN!AU2142+CALC_Project_ANN!AU2168","v":0},{"$f":"CALC_Project_ANN!AV2116+CALC_Project_ANN!AV2142+CALC_Project_ANN!AV2168","v":0},{"$f":"CALC_Project_ANN!AW2116+CALC_Project_ANN!AW2142+CALC_Project_ANN!AW2168","v":0},{"$f":"CALC_Project_ANN!AX2116+CALC_Project_ANN!AX2142+CALC_Project_ANN!AX2168","v":0},{"$f":"CALC_Project_ANN!AY2116+CALC_Project_ANN!AY2142+CALC_Project_ANN!AY2168","v":0},{"$f":"CALC_Project_ANN!AZ2116+CALC_Project_ANN!AZ2142+CALC_Project_ANN!AZ2168","v":0},{"$f":"CALC_Project_ANN!BA2116+CALC_Project_ANN!BA2142+CALC_Project_ANN!BA2168","v":0},{"$f":"CALC_Project_ANN!BB2116+CALC_Project_ANN!BB2142+CALC_Project_ANN!BB2168","v":0},{"$f":"CALC_Project_ANN!BC2116+CALC_Project_ANN!BC2142+CALC_Project_ANN!BC2168","v":0},{"$f":"CALC_Project_ANN!BD2116+CALC_Project_ANN!BD2142+CALC_Project_ANN!BD2168","v":0},{"$f":"CALC_Project_ANN!BE2116+CALC_Project_ANN!BE2142+CALC_Project_ANN!BE2168","v":0},{"$f":"CALC_Project_ANN!BF2116+CALC_Project_ANN!BF2142+CALC_Project_ANN!BF2168","v":0},{"$f":"CALC_Project_ANN!BG2116+CALC_Project_ANN!BG2142+CALC_Project_ANN!BG2168","v":0},{"$f":"CALC_Project_ANN!BH2116+CALC_Project_ANN!BH2142+CALC_Project_ANN!BH2168","v":0},{"$f":"CALC_Project_ANN!BI2116+CALC_Project_ANN!BI2142+CALC_Project_ANN!BI2168","v":0},{"$f":"CALC_Project_ANN!BJ2116+CALC_Project_ANN!BJ2142+CALC_Project_ANN!BJ2168","v":0},{"$f":"CALC_Project_ANN!BK2116+CALC_Project_ANN!BK2142+CALC_Project_ANN!BK2168","v":0},{"$f":"CALC_Project_ANN!BL2116+CALC_Project_ANN!BL2142+CALC_Project_ANN!BL2168","v":0},{"$f":"CALC_Project_ANN!BM2116+CALC_Project_ANN!BM2142+CALC_Project_ANN!BM2168","v":0},{"$f":"CALC_Project_ANN!BN2116+CALC_Project_ANN!BN2142+CALC_Project_ANN!BN2168","v":0},{"$f":"CALC_Project_ANN!BO2116+CALC_Project_ANN!BO2142+CALC_Project_ANN!BO2168","v":0},{"$f":"CALC_Project_ANN!BP2116+CALC_Project_ANN!BP2142+CALC_Project_ANN!BP2168","v":0},{"$f":"CALC_Project_ANN!BQ2116+CALC_Project_ANN!BQ2142+CALC_Project_ANN!BQ2168","v":0},{"$f":"CALC_Project_ANN!BR2116+CALC_Project_ANN!BR2142+CALC_Project_ANN!BR2168","v":0},{"$f":"CALC_Project_ANN!BS2116+CALC_Project_ANN!BS2142+CALC_Project_ANN!BS2168","v":0},{"$f":"CALC_Project_ANN!BT2116+CALC_Project_ANN!BT2142+CALC_Project_ANN!BT2168","v":0}]
[null,null,null,"OpCo allocated share of social impact",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M4283/M4284,0)","v":0},{"$f":"IFERROR(N4283/N4284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity as share of total capital",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M3930/M3945,0)","v":0},{"$f":"IFERROR(N3930/N3945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS3930/AS3945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project social (cost) / benefit",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$5835:M$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!N$5835:N$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!O$5835:O$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!P$5835:P$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$5835:Q$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!R$5835:R$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!S$5835:S$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!T$5835:T$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!U$5835:U$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!V$5835:V$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!W$5835:W$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!X$5835:X$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$5835:Y$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$5835:Z$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$5835:AA$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$5835:AB$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$5835:AC$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$5835:AD$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$5835:AE$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$5835:AF$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$5835:AG$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$5835:AH$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$5835:AI$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$5835:AJ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$5835:AK$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$5835:AL$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$5835:AM$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$5835:AN$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$5835:AO$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$5835:AP$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$5835:AQ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$5835:AR$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$5835:AS$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$5835:AT$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$5835:AU$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$5835:AV$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$5835:AW$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$5835:AX$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$5835:AY$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$5835:AZ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$5835:BA$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$5835:BB$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$5835:BC$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$5835:BD$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$5835:BE$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$5835:BF$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$5835:BG$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$5835:BH$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$5835:BI$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$5835:BJ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$5835:BK$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$5835:BL$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$5835:BM$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$5835:BN$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$5835:BO$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$5835:BP$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$5835:BQ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$5835:BR$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$5835:BS$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$5835:BT$5842)","v":0}]
[null,null,null,"OpCo Allocation of social cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4285*M4288*M4286","v":0},0,{"$f":"O4285*O4288*O4286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS4285*AS4288*AS4286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flows overlaid with social",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M$3902+M4289","v":0},{"$f":"N$3902+N4289","v":0},{"$f":"O$3902+O4289","v":0},{"$f":"P$3902+P4289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4292:L4292)<$H$3892)*(SUM($M4291:M4291)<>0)","v":0},{"$f":"1*(SUM($L4292:M4292)<$H$3892)*(SUM($M4291:N4291)<>0)","v":0},{"$f":"1*(SUM($L4292:N4292)<$H$3892)*(SUM($M4291:O4291)<>0)","v":0},{"$f":"1*(SUM($L4292:O4292)<$H$3892)*(SUM($M4291:P4291)<>0)","v":0},{"$f":"1*(SUM($L4292:P4292)<$H$3892)*(SUM($M4291:Q4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Q4292)<$H$3892)*(SUM($M4291:R4291)<>0)","v":0},{"$f":"1*(SUM($L4292:R4292)<$H$3892)*(SUM($M4291:S4291)<>0)","v":0},{"$f":"1*(SUM($L4292:S4292)<$H$3892)*(SUM($M4291:T4291)<>0)","v":0},{"$f":"1*(SUM($L4292:T4292)<$H$3892)*(SUM($M4291:U4291)<>0)","v":0},{"$f":"1*(SUM($L4292:U4292)<$H$3892)*(SUM($M4291:V4291)<>0)","v":0},{"$f":"1*(SUM($L4292:V4292)<$H$3892)*(SUM($M4291:W4291)<>0)","v":0},{"$f":"1*(SUM($L4292:W4292)<$H$3892)*(SUM($M4291:X4291)<>0)","v":0},{"$f":"1*(SUM($L4292:X4292)<$H$3892)*(SUM($M4291:Y4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Y4292)<$H$3892)*(SUM($M4291:Z4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Z4292)<$H$3892)*(SUM($M4291:AA4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AA4292)<$H$3892)*(SUM($M4291:AB4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AB4292)<$H$3892)*(SUM($M4291:AC4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AC4292)<$H$3892)*(SUM($M4291:AD4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AD4292)<$H$3892)*(SUM($M4291:AE4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AE4292)<$H$3892)*(SUM($M4291:AF4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AF4292)<$H$3892)*(SUM($M4291:AG4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AG4292)<$H$3892)*(SUM($M4291:AH4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AH4292)<$H$3892)*(SUM($M4291:AI4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AI4292)<$H$3892)*(SUM($M4291:AJ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AJ4292)<$H$3892)*(SUM($M4291:AK4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AK4292)<$H$3892)*(SUM($M4291:AL4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AL4292)<$H$3892)*(SUM($M4291:AM4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AM4292)<$H$3892)*(SUM($M4291:AN4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AN4292)<$H$3892)*(SUM($M4291:AO4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AO4292)<$H$3892)*(SUM($M4291:AP4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AP4292)<$H$3892)*(SUM($M4291:AQ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AQ4292)<$H$3892)*(SUM($M4291:AR4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AR4292)<$H$3892)*(SUM($M4291:AS4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AS4292)<$H$3892)*(SUM($M4291:AT4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AT4292)<$H$3892)*(SUM($M4291:AU4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AU4292)<$H$3892)*(SUM($M4291:AV4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AV4292)<$H$3892)*(SUM($M4291:AW4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AW4292)<$H$3892)*(SUM($M4291:AX4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AX4292)<$H$3892)*(SUM($M4291:AY4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AY4292)<$H$3892)*(SUM($M4291:AZ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AZ4292)<$H$3892)*(SUM($M4291:BA4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BA4292)<$H$3892)*(SUM($M4291:BB4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BB4292)<$H$3892)*(SUM($M4291:BC4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BC4292)<$H$3892)*(SUM($M4291:BD4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BD4292)<$H$3892)*(SUM($M4291:BE4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BE4292)<$H$3892)*(SUM($M4291:BF4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BF4292)<$H$3892)*(SUM($M4291:BG4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BG4292)<$H$3892)*(SUM($M4291:BH4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BH4292)<$H$3892)*(SUM($M4291:BI4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BI4292)<$H$3892)*(SUM($M4291:BJ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BJ4292)<$H$3892)*(SUM($M4291:BK4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BK4292)<$H$3892)*(SUM($M4291:BL4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BL4292)<$H$3892)*(SUM($M4291:BM4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BM4292)<$H$3892)*(SUM($M4291:BN4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BN4292)<$H$3892)*(SUM($M4291:BO4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BO4292)<$H$3892)*(SUM($M4291:BP4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BP4292)<$H$3892)*(SUM($M4291:BQ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BQ4292)<$H$3892)*(SUM($M4291:BR4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BR4292)<$H$3892)*(SUM($M4291:BS4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BS4292)<$H$3892)*(SUM($M4291:BT4291)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4292=0,L4292=1),1,0)","v":0},{"$f":"IF(AND(N4292=0,M4292=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,$I$5,1)*M4293","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,$I$5,1)*N4293","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,$I$5,1)*O4293","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,$I$5,1)*P4293","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,$I$5,1)*Q4293","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,$I$5,1)*R4293","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,$I$5,1)*S4293","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,$I$5,1)*T4293","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,$I$5,1)*U4293","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,$I$5,1)*V4293","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,$I$5,1)*W4293","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,$I$5,1)*X4293","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,$I$5,1)*Y4293","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,$I$5,1)*Z4293","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,$I$5,1)*AA4293","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,$I$5,1)*AB4293","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,$I$5,1)*AC4293","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,$I$5,1)*AD4293","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,$I$5,1)*AE4293","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,$I$5,1)*AF4293","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,$I$5,1)*AG4293","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,$I$5,1)*AH4293","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,$I$5,1)*AI4293","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,$I$5,1)*AJ4293","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,$I$5,1)*AK4293","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,$I$5,1)*AL4293","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,$I$5,1)*AM4293","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,$I$5,1)*AN4293","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,$I$5,1)*AO4293","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,$I$5,1)*AP4293","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,$I$5,1)*AQ4293","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,$I$5,1)*AR4293","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,$I$5,1)*AS4293","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,$I$5,1)*AT4293","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,$I$5,1)*AU4293","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,$I$5,1)*AV4293","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,$I$5,1)*AW4293","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,$I$5,1)*AX4293","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,$I$5,1)*AY4293","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,$I$5,1)*AZ4293","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,$I$5,1)*BA4293","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,$I$5,1)*BB4293","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,$I$5,1)*BC4293","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,$I$5,1)*BD4293","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,$I$5,1)*BE4293","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,$I$5,1)*BF4293","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,$I$5,1)*BG4293","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,$I$5,1)*BH4293","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,$I$5,1)*BI4293","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,$I$5,1)*BJ4293","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,$I$5,1)*BK4293","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,$I$5,1)*BL4293","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,$I$5,1)*BM4293","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,$I$5,1)*BN4293","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,$I$5,1)*BO4293","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,$I$5,1)*BP4293","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,$I$5,1)*BQ4293","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,$I$5,1)*BR4293","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,$I$5,1)*BS4293","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,$I$5,1)*BT4293","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4291*M4292","v":0},0,{"$f":"O4291*O4292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF($H4296,M4295+M4294,M4295)","v":0},{"$f":"IF($H4296,N4295+N4294,N4295)","v":0},{"$f":"IF($H4296,O4295+O4294,O4295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3943:$BT$3943)","v":0},null,null,null,null,1,{"$f":"IF(M4292=1,L4298/(1+M$3943),1)","v":1},{"$f":"IF(N4292=1,M4298/(1+N$3943),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4299:BT4299)","v":0},null,{"$f":"M4297*M4298","v":0},{"$f":"N4297*N4298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4297:BT4297,G4298),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4295","v":0},{"$f":"N4295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4303:M4303)<0)*(SUM($L4304:L4304)=0)","v":0},{"$f":"1*(SUM($M4303:N4303)<0)*(SUM($L4304:M4304)=0)","v":0},{"$f":"1*(SUM($M4303:O4303)<0)*(SUM($L4304:N4304)=0)","v":0},{"$f":"1*(SUM($M4303:P4303)<0)*(SUM($L4304:O4304)=0)","v":0},{"$f":"1*(SUM($M4303:Q4303)<0)*(SUM($L4304:P4304)=0)","v":0},{"$f":"1*(SUM($M4303:R4303)<0)*(SUM($L4304:Q4304)=0)","v":0},{"$f":"1*(SUM($M4303:S4303)<0)*(SUM($L4304:R4304)=0)","v":0},{"$f":"1*(SUM($M4303:T4303)<0)*(SUM($L4304:S4304)=0)","v":0},{"$f":"1*(SUM($M4303:U4303)<0)*(SUM($L4304:T4304)=0)","v":0},{"$f":"1*(SUM($M4303:V4303)<0)*(SUM($L4304:U4304)=0)","v":0},{"$f":"1*(SUM($M4303:W4303)<0)*(SUM($L4304:V4304)=0)","v":0},{"$f":"1*(SUM($M4303:X4303)<0)*(SUM($L4304:W4304)=0)","v":0},{"$f":"1*(SUM($M4303:Y4303)<0)*(SUM($L4304:X4304)=0)","v":0},{"$f":"1*(SUM($M4303:Z4303)<0)*(SUM($L4304:Y4304)=0)","v":0},{"$f":"1*(SUM($M4303:AA4303)<0)*(SUM($L4304:Z4304)=0)","v":0},{"$f":"1*(SUM($M4303:AB4303)<0)*(SUM($L4304:AA4304)=0)","v":0},{"$f":"1*(SUM($M4303:AC4303)<0)*(SUM($L4304:AB4304)=0)","v":0},{"$f":"1*(SUM($M4303:AD4303)<0)*(SUM($L4304:AC4304)=0)","v":0},{"$f":"1*(SUM($M4303:AE4303)<0)*(SUM($L4304:AD4304)=0)","v":0},{"$f":"1*(SUM($M4303:AF4303)<0)*(SUM($L4304:AE4304)=0)","v":0},{"$f":"1*(SUM($M4303:AG4303)<0)*(SUM($L4304:AF4304)=0)","v":0},{"$f":"1*(SUM($M4303:AH4303)<0)*(SUM($L4304:AG4304)=0)","v":0},{"$f":"1*(SUM($M4303:AI4303)<0)*(SUM($L4304:AH4304)=0)","v":0},{"$f":"1*(SUM($M4303:AJ4303)<0)*(SUM($L4304:AI4304)=0)","v":0},{"$f":"1*(SUM($M4303:AK4303)<0)*(SUM($L4304:AJ4304)=0)","v":0},{"$f":"1*(SUM($M4303:AL4303)<0)*(SUM($L4304:AK4304)=0)","v":0},{"$f":"1*(SUM($M4303:AM4303)<0)*(SUM($L4304:AL4304)=0)","v":0},{"$f":"1*(SUM($M4303:AN4303)<0)*(SUM($L4304:AM4304)=0)","v":0},{"$f":"1*(SUM($M4303:AO4303)<0)*(SUM($L4304:AN4304)=0)","v":0},{"$f":"1*(SUM($M4303:AP4303)<0)*(SUM($L4304:AO4304)=0)","v":0},{"$f":"1*(SUM($M4303:AQ4303)<0)*(SUM($L4304:AP4304)=0)","v":0},{"$f":"1*(SUM($M4303:AR4303)<0)*(SUM($L4304:AQ4304)=0)","v":0},{"$f":"1*(SUM($M4303:AS4303)<0)*(SUM($L4304:AR4304)=0)","v":0},{"$f":"1*(SUM($M4303:AT4303)<0)*(SUM($L4304:AS4304)=0)","v":0},{"$f":"1*(SUM($M4303:AU4303)<0)*(SUM($L4304:AT4304)=0)","v":0},{"$f":"1*(SUM($M4303:AV4303)<0)*(SUM($L4304:AU4304)=0)","v":0},{"$f":"1*(SUM($M4303:AW4303)<0)*(SUM($L4304:AV4304)=0)","v":0},{"$f":"1*(SUM($M4303:AX4303)<0)*(SUM($L4304:AW4304)=0)","v":0},{"$f":"1*(SUM($M4303:AY4303)<0)*(SUM($L4304:AX4304)=0)","v":0},{"$f":"1*(SUM($M4303:AZ4303)<0)*(SUM($L4304:AY4304)=0)","v":0},{"$f":"1*(SUM($M4303:BA4303)<0)*(SUM($L4304:AZ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BB4303)<0)*(SUM($L4304:BA4304)=0)","v":0},{"$f":"1*(SUM($M4303:BC4303)<0)*(SUM($L4304:BB4304)=0)","v":0},{"$f":"1*(SUM($M4303:BD4303)<0)*(SUM($L4304:BC4304)=0)","v":0},{"$f":"1*(SUM($M4303:BE4303)<0)*(SUM($L4304:BD4304)=0)","v":0},{"$f":"1*(SUM($M4303:BF4303)<0)*(SUM($L4304:BE4304)=0)","v":0},{"$f":"1*(SUM($M4303:BG4303)<0)*(SUM($L4304:BF4304)=0)","v":0},{"$f":"1*(SUM($M4303:BH4303)<0)*(SUM($L4304:BG4304)=0)","v":0},{"$f":"1*(SUM($M4303:BI4303)<0)*(SUM($L4304:BH4304)=0)","v":0},{"$f":"1*(SUM($M4303:BJ4303)<0)*(SUM($L4304:BI4304)=0)","v":0},{"$f":"1*(SUM($M4303:BK4303)<0)*(SUM($L4304:BJ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BL4303)<0)*(SUM($L4304:BK4304)=0)","v":0},{"$f":"1*(SUM($M4303:BM4303)<0)*(SUM($L4304:BL4304)=0)","v":0},{"$f":"1*(SUM($M4303:BN4303)<0)*(SUM($L4304:BM4304)=0)","v":0},{"$f":"1*(SUM($M4303:BO4303)<0)*(SUM($L4304:BN4304)=0)","v":0},{"$f":"1*(SUM($M4303:BP4303)<0)*(SUM($L4304:BO4304)=0)","v":0},{"$f":"1*(SUM($M4303:BQ4303)<0)*(SUM($L4304:BP4304)=0)","v":0},{"$f":"1*(SUM($M4303:BR4303)<0)*(SUM($L4304:BQ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BS4303)<0)*(SUM($L4304:BR4304)=0)","v":0},{"$f":"1*(SUM($M4303:BT4303)<0)*(SUM($L4304:BS4304)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4303:M4303)>0)*SUM($M4304:M4304)*(SUM($L4305:L4305)=0)","v":0},{"$f":"1*(SUM($M4303:N4303)>0)*SUM($M4304:N4304)*(SUM($L4305:M4305)=0)","v":0},{"$f":"1*(SUM($M4303:O4303)>0)*SUM($M4304:O4304)*(SUM($L4305:N4305)=0)","v":0},{"$f":"1*(SUM($M4303:P4303)>0)*SUM($M4304:P4304)*(SUM($L4305:O4305)=0)","v":0},{"$f":"1*(SUM($M4303:Q4303)>0)*SUM($M4304:Q4304)*(SUM($L4305:P4305)=0)","v":0},{"$f":"1*(SUM($M4303:R4303)>0)*SUM($M4304:R4304)*(SUM($L4305:Q4305)=0)","v":0},{"$f":"1*(SUM($M4303:S4303)>0)*SUM($M4304:S4304)*(SUM($L4305:R4305)=0)","v":0},{"$f":"1*(SUM($M4303:T4303)>0)*SUM($M4304:T4304)*(SUM($L4305:S4305)=0)","v":0},{"$f":"1*(SUM($M4303:U4303)>0)*SUM($M4304:U4304)*(SUM($L4305:T4305)=0)","v":0},{"$f":"1*(SUM($M4303:V4303)>0)*SUM($M4304:V4304)*(SUM($L4305:U4305)=0)","v":0},{"$f":"1*(SUM($M4303:W4303)>0)*SUM($M4304:W4304)*(SUM($L4305:V4305)=0)","v":0},{"$f":"1*(SUM($M4303:X4303)>0)*SUM($M4304:X4304)*(SUM($L4305:W4305)=0)","v":0},{"$f":"1*(SUM($M4303:Y4303)>0)*SUM($M4304:Y4304)*(SUM($L4305:X4305)=0)","v":0},{"$f":"1*(SUM($M4303:Z4303)>0)*SUM($M4304:Z4304)*(SUM($L4305:Y4305)=0)","v":0},{"$f":"1*(SUM($M4303:AA4303)>0)*SUM($M4304:AA4304)*(SUM($L4305:Z4305)=0)","v":0},{"$f":"1*(SUM($M4303:AB4303)>0)*SUM($M4304:AB4304)*(SUM($L4305:AA4305)=0)","v":0},{"$f":"1*(SUM($M4303:AC4303)>0)*SUM($M4304:AC4304)*(SUM($L4305:AB4305)=0)","v":0},{"$f":"1*(SUM($M4303:AD4303)>0)*SUM($M4304:AD4304)*(SUM($L4305:AC4305)=0)","v":0},{"$f":"1*(SUM($M4303:AE4303)>0)*SUM($M4304:AE4304)*(SUM($L4305:AD4305)=0)","v":0},{"$f":"1*(SUM($M4303:AF4303)>0)*SUM($M4304:AF4304)*(SUM($L4305:AE4305)=0)","v":0},{"$f":"1*(SUM($M4303:AG4303)>0)*SUM($M4304:AG4304)*(SUM($L4305:AF4305)=0)","v":0},{"$f":"1*(SUM($M4303:AH4303)>0)*SUM($M4304:AH4304)*(SUM($L4305:AG4305)=0)","v":0},{"$f":"1*(SUM($M4303:AI4303)>0)*SUM($M4304:AI4304)*(SUM($L4305:AH4305)=0)","v":0},{"$f":"1*(SUM($M4303:AJ4303)>0)*SUM($M4304:AJ4304)*(SUM($L4305:AI4305)=0)","v":0},{"$f":"1*(SUM($M4303:AK4303)>0)*SUM($M4304:AK4304)*(SUM($L4305:AJ4305)=0)","v":0},{"$f":"1*(SUM($M4303:AL4303)>0)*SUM($M4304:AL4304)*(SUM($L4305:AK4305)=0)","v":0},{"$f":"1*(SUM($M4303:AM4303)>0)*SUM($M4304:AM4304)*(SUM($L4305:AL4305)=0)","v":0},{"$f":"1*(SUM($M4303:AN4303)>0)*SUM($M4304:AN4304)*(SUM($L4305:AM4305)=0)","v":0},{"$f":"1*(SUM($M4303:AO4303)>0)*SUM($M4304:AO4304)*(SUM($L4305:AN4305)=0)","v":0},{"$f":"1*(SUM($M4303:AP4303)>0)*SUM($M4304:AP4304)*(SUM($L4305:AO4305)=0)","v":0},{"$f":"1*(SUM($M4303:AQ4303)>0)*SUM($M4304:AQ4304)*(SUM($L4305:AP4305)=0)","v":0},{"$f":"1*(SUM($M4303:AR4303)>0)*SUM($M4304:AR4304)*(SUM($L4305:AQ4305)=0)","v":0},{"$f":"1*(SUM($M4303:AS4303)>0)*SUM($M4304:AS4304)*(SUM($L4305:AR4305)=0)","v":0},{"$f":"1*(SUM($M4303:AT4303)>0)*SUM($M4304:AT4304)*(SUM($L4305:AS4305)=0)","v":0},{"$f":"1*(SUM($M4303:AU4303)>0)*SUM($M4304:AU4304)*(SUM($L4305:AT4305)=0)","v":0},{"$f":"1*(SUM($M4303:AV4303)>0)*SUM($M4304:AV4304)*(SUM($L4305:AU4305)=0)","v":0},{"$f":"1*(SUM($M4303:AW4303)>0)*SUM($M4304:AW4304)*(SUM($L4305:AV4305)=0)","v":0},{"$f":"1*(SUM($M4303:AX4303)>0)*SUM($M4304:AX4304)*(SUM($L4305:AW4305)=0)","v":0},{"$f":"1*(SUM($M4303:AY4303)>0)*SUM($M4304:AY4304)*(SUM($L4305:AX4305)=0)","v":0},{"$f":"1*(SUM($M4303:AZ4303)>0)*SUM($M4304:AZ4304)*(SUM($L4305:AY4305)=0)","v":0},{"$f":"1*(SUM($M4303:BA4303)>0)*SUM($M4304:BA4304)*(SUM($L4305:AZ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BB4303)>0)*SUM($M4304:BB4304)*(SUM($L4305:BA4305)=0)","v":0},{"$f":"1*(SUM($M4303:BC4303)>0)*SUM($M4304:BC4304)*(SUM($L4305:BB4305)=0)","v":0},{"$f":"1*(SUM($M4303:BD4303)>0)*SUM($M4304:BD4304)*(SUM($L4305:BC4305)=0)","v":0},{"$f":"1*(SUM($M4303:BE4303)>0)*SUM($M4304:BE4304)*(SUM($L4305:BD4305)=0)","v":0},{"$f":"1*(SUM($M4303:BF4303)>0)*SUM($M4304:BF4304)*(SUM($L4305:BE4305)=0)","v":0},{"$f":"1*(SUM($M4303:BG4303)>0)*SUM($M4304:BG4304)*(SUM($L4305:BF4305)=0)","v":0},{"$f":"1*(SUM($M4303:BH4303)>0)*SUM($M4304:BH4304)*(SUM($L4305:BG4305)=0)","v":0},{"$f":"1*(SUM($M4303:BI4303)>0)*SUM($M4304:BI4304)*(SUM($L4305:BH4305)=0)","v":0},{"$f":"1*(SUM($M4303:BJ4303)>0)*SUM($M4304:BJ4304)*(SUM($L4305:BI4305)=0)","v":0},{"$f":"1*(SUM($M4303:BK4303)>0)*SUM($M4304:BK4304)*(SUM($L4305:BJ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BL4303)>0)*SUM($M4304:BL4304)*(SUM($L4305:BK4305)=0)","v":0},{"$f":"1*(SUM($M4303:BM4303)>0)*SUM($M4304:BM4304)*(SUM($L4305:BL4305)=0)","v":0},{"$f":"1*(SUM($M4303:BN4303)>0)*SUM($M4304:BN4304)*(SUM($L4305:BM4305)=0)","v":0},{"$f":"1*(SUM($M4303:BO4303)>0)*SUM($M4304:BO4304)*(SUM($L4305:BN4305)=0)","v":0},{"$f":"1*(SUM($M4303:BP4303)>0)*SUM($M4304:BP4304)*(SUM($L4305:BO4305)=0)","v":0},{"$f":"1*(SUM($M4303:BQ4303)>0)*SUM($M4304:BQ4304)*(SUM($L4305:BP4305)=0)","v":0},{"$f":"1*(SUM($M4303:BR4303)>0)*SUM($M4304:BR4304)*(SUM($L4305:BQ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BS4303)>0)*SUM($M4304:BS4304)*(SUM($L4305:BR4305)=0)","v":0},{"$f":"1*(SUM($M4303:BT4303)>0)*SUM($M4304:BT4304)*(SUM($L4305:BS4305)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4306:BT4306)","v":0},null,{"$f":"SUM($M4304:M4304)-SUM($M4305:M4305)","v":0},{"$f":"SUM($M4304:N4304)-SUM($M4305:N4305)","v":0},{"$f":"SUM($M4304:O4304)-SUM($M4305:O4305)","v":0},{"$f":"SUM($M4304:P4304)-SUM($M4305:P4305)","v":0},{"$f":"SUM($M4304:Q4304)-SUM($M4305:Q4305)","v":0},{"$f":"SUM($M4304:R4304)-SUM($M4305:R4305)","v":0},{"$f":"SUM($M4304:S4304)-SUM($M4305:S4305)","v":0},{"$f":"SUM($M4304:T4304)-SUM($M4305:T4305)","v":0},{"$f":"SUM($M4304:U4304)-SUM($M4305:U4305)","v":0},{"$f":"SUM($M4304:V4304)-SUM($M4305:V4305)","v":0},{"$f":"SUM($M4304:W4304)-SUM($M4305:W4305)","v":0},{"$f":"SUM($M4304:X4304)-SUM($M4305:X4305)","v":0},{"$f":"SUM($M4304:Y4304)-SUM($M4305:Y4305)","v":0},{"$f":"SUM($M4304:Z4304)-SUM($M4305:Z4305)","v":0},{"$f":"SUM($M4304:AA4304)-SUM($M4305:AA4305)","v":0},{"$f":"SUM($M4304:AB4304)-SUM($M4305:AB4305)","v":0},{"$f":"SUM($M4304:AC4304)-SUM($M4305:AC4305)","v":0},{"$f":"SUM($M4304:AD4304)-SUM($M4305:AD4305)","v":0},{"$f":"SUM($M4304:AE4304)-SUM($M4305:AE4305)","v":0},{"$f":"SUM($M4304:AF4304)-SUM($M4305:AF4305)","v":0},{"$f":"SUM($M4304:AG4304)-SUM($M4305:AG4305)","v":0},{"$f":"SUM($M4304:AH4304)-SUM($M4305:AH4305)","v":0},{"$f":"SUM($M4304:AI4304)-SUM($M4305:AI4305)","v":0},{"$f":"SUM($M4304:AJ4304)-SUM($M4305:AJ4305)","v":0},{"$f":"SUM($M4304:AK4304)-SUM($M4305:AK4305)","v":0},{"$f":"SUM($M4304:AL4304)-SUM($M4305:AL4305)","v":0},{"$f":"SUM($M4304:AM4304)-SUM($M4305:AM4305)","v":0},{"$f":"SUM($M4304:AN4304)-SUM($M4305:AN4305)","v":0},{"$f":"SUM($M4304:AO4304)-SUM($M4305:AO4305)","v":0},{"$f":"SUM($M4304:AP4304)-SUM($M4305:AP4305)","v":0},{"$f":"SUM($M4304:AQ4304)-SUM($M4305:AQ4305)","v":0},{"$f":"SUM($M4304:AR4304)-SUM($M4305:AR4305)","v":0},{"$f":"SUM($M4304:AS4304)-SUM($M4305:AS4305)","v":0},{"$f":"SUM($M4304:AT4304)-SUM($M4305:AT4305)","v":0},{"$f":"SUM($M4304:AU4304)-SUM($M4305:AU4305)","v":0},{"$f":"SUM($M4304:AV4304)-SUM($M4305:AV4305)","v":0},{"$f":"SUM($M4304:AW4304)-SUM($M4305:AW4305)","v":0},{"$f":"SUM($M4304:AX4304)-SUM($M4305:AX4305)","v":0},{"$f":"SUM($M4304:AY4304)-SUM($M4305:AY4305)","v":0},{"$f":"SUM($M4304:AZ4304)-SUM($M4305:AZ4305)","v":0},{"$f":"SUM($M4304:BA4304)-SUM($M4305:BA4305)","v":0},{"$f":"SUM($M4304:BB4304)-SUM($M4305:BB4305)","v":0},{"$f":"SUM($M4304:BC4304)-SUM($M4305:BC4305)","v":0},{"$f":"SUM($M4304:BD4304)-SUM($M4305:BD4305)","v":0},{"$f":"SUM($M4304:BE4304)-SUM($M4305:BE4305)","v":0},{"$f":"SUM($M4304:BF4304)-SUM($M4305:BF4305)","v":0},{"$f":"SUM($M4304:BG4304)-SUM($M4305:BG4305)","v":0},{"$f":"SUM($M4304:BH4304)-SUM($M4305:BH4305)","v":0},{"$f":"SUM($M4304:BI4304)-SUM($M4305:BI4305)","v":0},{"$f":"SUM($M4304:BJ4304)-SUM($M4305:BJ4305)","v":0},{"$f":"SUM($M4304:BK4304)-SUM($M4305:BK4305)","v":0},{"$f":"SUM($M4304:BL4304)-SUM($M4305:BL4305)","v":0},{"$f":"SUM($M4304:BM4304)-SUM($M4305:BM4305)","v":0},{"$f":"SUM($M4304:BN4304)-SUM($M4305:BN4305)","v":0},{"$f":"SUM($M4304:BO4304)-SUM($M4305:BO4305)","v":0},{"$f":"SUM($M4304:BP4304)-SUM($M4305:BP4305)","v":0},{"$f":"SUM($M4304:BQ4304)-SUM($M4305:BQ4305)","v":0},{"$f":"SUM($M4304:BR4304)-SUM($M4305:BR4305)","v":0},{"$f":"SUM($M4304:BS4304)-SUM($M4305:BS4305)","v":0},{"$f":"SUM($M4304:BT4304)-SUM($M4305:BT4305)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M4303:M4303)*SUM(M4305:N4305)","v":0},{"$f":"SUM($M4303:N4303)*SUM(N4305:O4305)","v":0},{"$f":"SUM($M4303:O4303)*SUM(O4305:P4305)","v":0},{"$f":"SUM($M4303:P4303)*SUM(P4305:Q4305)","v":0},{"$f":"SUM($M4303:Q4303)*SUM(Q4305:R4305)","v":0},{"$f":"SUM($M4303:R4303)*SUM(R4305:S4305)","v":0},{"$f":"SUM($M4303:S4303)*SUM(S4305:T4305)","v":0},{"$f":"SUM($M4303:T4303)*SUM(T4305:U4305)","v":0},{"$f":"SUM($M4303:U4303)*SUM(U4305:V4305)","v":0},{"$f":"SUM($M4303:V4303)*SUM(V4305:W4305)","v":0},{"$f":"SUM($M4303:W4303)*SUM(W4305:X4305)","v":0},{"$f":"SUM($M4303:X4303)*SUM(X4305:Y4305)","v":0},{"$f":"SUM($M4303:Y4303)*SUM(Y4305:Z4305)","v":0},{"$f":"SUM($M4303:Z4303)*SUM(Z4305:AA4305)","v":0},{"$f":"SUM($M4303:AA4303)*SUM(AA4305:AB4305)","v":0},{"$f":"SUM($M4303:AB4303)*SUM(AB4305:AC4305)","v":0},{"$f":"SUM($M4303:AC4303)*SUM(AC4305:AD4305)","v":0},{"$f":"SUM($M4303:AD4303)*SUM(AD4305:AE4305)","v":0},{"$f":"SUM($M4303:AE4303)*SUM(AE4305:AF4305)","v":0},{"$f":"SUM($M4303:AF4303)*SUM(AF4305:AG4305)","v":0},{"$f":"SUM($M4303:AG4303)*SUM(AG4305:AH4305)","v":0},{"$f":"SUM($M4303:AH4303)*SUM(AH4305:AI4305)","v":0},{"$f":"SUM($M4303:AI4303)*SUM(AI4305:AJ4305)","v":0},{"$f":"SUM($M4303:AJ4303)*SUM(AJ4305:AK4305)","v":0},{"$f":"SUM($M4303:AK4303)*SUM(AK4305:AL4305)","v":0},{"$f":"SUM($M4303:AL4303)*SUM(AL4305:AM4305)","v":0},{"$f":"SUM($M4303:AM4303)*SUM(AM4305:AN4305)","v":0},{"$f":"SUM($M4303:AN4303)*SUM(AN4305:AO4305)","v":0},{"$f":"SUM($M4303:AO4303)*SUM(AO4305:AP4305)","v":0},{"$f":"SUM($M4303:AP4303)*SUM(AP4305:AQ4305)","v":0},{"$f":"SUM($M4303:AQ4303)*SUM(AQ4305:AR4305)","v":0},{"$f":"SUM($M4303:AR4303)*SUM(AR4305:AS4305)","v":0},{"$f":"SUM($M4303:AS4303)*SUM(AS4305:AT4305)","v":0},{"$f":"SUM($M4303:AT4303)*SUM(AT4305:AU4305)","v":0},{"$f":"SUM($M4303:AU4303)*SUM(AU4305:AV4305)","v":0},{"$f":"SUM($M4303:AV4303)*SUM(AV4305:AW4305)","v":0},{"$f":"SUM($M4303:AW4303)*SUM(AW4305:AX4305)","v":0},{"$f":"SUM($M4303:AX4303)*SUM(AX4305:AY4305)","v":0},{"$f":"SUM($M4303:AY4303)*SUM(AY4305:AZ4305)","v":0},{"$f":"SUM($M4303:AZ4303)*SUM(AZ4305:BA4305)","v":0},{"$f":"SUM($M4303:BA4303)*SUM(BA4305:BB4305)","v":0},{"$f":"SUM($M4303:BB4303)*SUM(BB4305:BC4305)","v":0},{"$f":"SUM($M4303:BC4303)*SUM(BC4305:BD4305)","v":0},{"$f":"SUM($M4303:BD4303)*SUM(BD4305:BE4305)","v":0},{"$f":"SUM($M4303:BE4303)*SUM(BE4305:BF4305)","v":0},{"$f":"SUM($M4303:BF4303)*SUM(BF4305:BG4305)","v":0},{"$f":"SUM($M4303:BG4303)*SUM(BG4305:BH4305)","v":0},{"$f":"SUM($M4303:BH4303)*SUM(BH4305:BI4305)","v":0},{"$f":"SUM($M4303:BI4303)*SUM(BI4305:BJ4305)","v":0},{"$f":"SUM($M4303:BJ4303)*SUM(BJ4305:BK4305)","v":0},{"$f":"SUM($M4303:BK4303)*SUM(BK4305:BL4305)","v":0},{"$f":"SUM($M4303:BL4303)*SUM(BL4305:BM4305)","v":0},{"$f":"SUM($M4303:BM4303)*SUM(BM4305:BN4305)","v":0},{"$f":"SUM($M4303:BN4303)*SUM(BN4305:BO4305)","v":0},{"$f":"SUM($M4303:BO4303)*SUM(BO4305:BP4305)","v":0},{"$f":"SUM($M4303:BP4303)*SUM(BP4305:BQ4305)","v":0},{"$f":"SUM($M4303:BQ4303)*SUM(BQ4305:BR4305)","v":0},{"$f":"SUM($M4303:BR4303)*SUM(BR4305:BS4305)","v":0},{"$f":"SUM($M4303:BS4303)*SUM(BS4305:BT4305)","v":0},{"$f":"SUM($M4303:BT4303)*SUM(BT4305:BU4305)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4308:BT4308)","v":0},null,{"$f":"IFERROR(-L4307/(M4307-L4307),0)*M4305","v":0},{"$f":"IFERROR(-M4307/(N4307-M4307),0)*N4305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4306=1,\"n/a\",K4306+K4308)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4303*M4298","v":0},{"$f":"N4303*N4298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4312:M4312)<0)*(SUM($L4313:L4313)=0)","v":0},{"$f":"1*(SUM($M4312:N4312)<0)*(SUM($L4313:M4313)=0)","v":0},{"$f":"1*(SUM($M4312:O4312)<0)*(SUM($L4313:N4313)=0)","v":0},{"$f":"1*(SUM($M4312:P4312)<0)*(SUM($L4313:O4313)=0)","v":0},{"$f":"1*(SUM($M4312:Q4312)<0)*(SUM($L4313:P4313)=0)","v":0},{"$f":"1*(SUM($M4312:R4312)<0)*(SUM($L4313:Q4313)=0)","v":0},{"$f":"1*(SUM($M4312:S4312)<0)*(SUM($L4313:R4313)=0)","v":0},{"$f":"1*(SUM($M4312:T4312)<0)*(SUM($L4313:S4313)=0)","v":0},{"$f":"1*(SUM($M4312:U4312)<0)*(SUM($L4313:T4313)=0)","v":0},{"$f":"1*(SUM($M4312:V4312)<0)*(SUM($L4313:U4313)=0)","v":0},{"$f":"1*(SUM($M4312:W4312)<0)*(SUM($L4313:V4313)=0)","v":0},{"$f":"1*(SUM($M4312:X4312)<0)*(SUM($L4313:W4313)=0)","v":0},{"$f":"1*(SUM($M4312:Y4312)<0)*(SUM($L4313:X4313)=0)","v":0},{"$f":"1*(SUM($M4312:Z4312)<0)*(SUM($L4313:Y4313)=0)","v":0},{"$f":"1*(SUM($M4312:AA4312)<0)*(SUM($L4313:Z4313)=0)","v":0},{"$f":"1*(SUM($M4312:AB4312)<0)*(SUM($L4313:AA4313)=0)","v":0},{"$f":"1*(SUM($M4312:AC4312)<0)*(SUM($L4313:AB4313)=0)","v":0},{"$f":"1*(SUM($M4312:AD4312)<0)*(SUM($L4313:AC4313)=0)","v":0},{"$f":"1*(SUM($M4312:AE4312)<0)*(SUM($L4313:AD4313)=0)","v":0},{"$f":"1*(SUM($M4312:AF4312)<0)*(SUM($L4313:AE4313)=0)","v":0},{"$f":"1*(SUM($M4312:AG4312)<0)*(SUM($L4313:AF4313)=0)","v":0},{"$f":"1*(SUM($M4312:AH4312)<0)*(SUM($L4313:AG4313)=0)","v":0},{"$f":"1*(SUM($M4312:AI4312)<0)*(SUM($L4313:AH4313)=0)","v":0},{"$f":"1*(SUM($M4312:AJ4312)<0)*(SUM($L4313:AI4313)=0)","v":0},{"$f":"1*(SUM($M4312:AK4312)<0)*(SUM($L4313:AJ4313)=0)","v":0},{"$f":"1*(SUM($M4312:AL4312)<0)*(SUM($L4313:AK4313)=0)","v":0},{"$f":"1*(SUM($M4312:AM4312)<0)*(SUM($L4313:AL4313)=0)","v":0},{"$f":"1*(SUM($M4312:AN4312)<0)*(SUM($L4313:AM4313)=0)","v":0},{"$f":"1*(SUM($M4312:AO4312)<0)*(SUM($L4313:AN4313)=0)","v":0},{"$f":"1*(SUM($M4312:AP4312)<0)*(SUM($L4313:AO4313)=0)","v":0},{"$f":"1*(SUM($M4312:AQ4312)<0)*(SUM($L4313:AP4313)=0)","v":0},{"$f":"1*(SUM($M4312:AR4312)<0)*(SUM($L4313:AQ4313)=0)","v":0},{"$f":"1*(SUM($M4312:AS4312)<0)*(SUM($L4313:AR4313)=0)","v":0},{"$f":"1*(SUM($M4312:AT4312)<0)*(SUM($L4313:AS4313)=0)","v":0},{"$f":"1*(SUM($M4312:AU4312)<0)*(SUM($L4313:AT4313)=0)","v":0},{"$f":"1*(SUM($M4312:AV4312)<0)*(SUM($L4313:AU4313)=0)","v":0},{"$f":"1*(SUM($M4312:AW4312)<0)*(SUM($L4313:AV4313)=0)","v":0},{"$f":"1*(SUM($M4312:AX4312)<0)*(SUM($L4313:AW4313)=0)","v":0},{"$f":"1*(SUM($M4312:AY4312)<0)*(SUM($L4313:AX4313)=0)","v":0},{"$f":"1*(SUM($M4312:AZ4312)<0)*(SUM($L4313:AY4313)=0)","v":0},{"$f":"1*(SUM($M4312:BA4312)<0)*(SUM($L4313:AZ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BB4312)<0)*(SUM($L4313:BA4313)=0)","v":0},{"$f":"1*(SUM($M4312:BC4312)<0)*(SUM($L4313:BB4313)=0)","v":0},{"$f":"1*(SUM($M4312:BD4312)<0)*(SUM($L4313:BC4313)=0)","v":0},{"$f":"1*(SUM($M4312:BE4312)<0)*(SUM($L4313:BD4313)=0)","v":0},{"$f":"1*(SUM($M4312:BF4312)<0)*(SUM($L4313:BE4313)=0)","v":0},{"$f":"1*(SUM($M4312:BG4312)<0)*(SUM($L4313:BF4313)=0)","v":0},{"$f":"1*(SUM($M4312:BH4312)<0)*(SUM($L4313:BG4313)=0)","v":0},{"$f":"1*(SUM($M4312:BI4312)<0)*(SUM($L4313:BH4313)=0)","v":0},{"$f":"1*(SUM($M4312:BJ4312)<0)*(SUM($L4313:BI4313)=0)","v":0},{"$f":"1*(SUM($M4312:BK4312)<0)*(SUM($L4313:BJ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BL4312)<0)*(SUM($L4313:BK4313)=0)","v":0},{"$f":"1*(SUM($M4312:BM4312)<0)*(SUM($L4313:BL4313)=0)","v":0},{"$f":"1*(SUM($M4312:BN4312)<0)*(SUM($L4313:BM4313)=0)","v":0},{"$f":"1*(SUM($M4312:BO4312)<0)*(SUM($L4313:BN4313)=0)","v":0},{"$f":"1*(SUM($M4312:BP4312)<0)*(SUM($L4313:BO4313)=0)","v":0},{"$f":"1*(SUM($M4312:BQ4312)<0)*(SUM($L4313:BP4313)=0)","v":0},{"$f":"1*(SUM($M4312:BR4312)<0)*(SUM($L4313:BQ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BS4312)<0)*(SUM($L4313:BR4313)=0)","v":0},{"$f":"1*(SUM($M4312:BT4312)<0)*(SUM($L4313:BS4313)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4312:M4312)>0)*SUM($M4313:M4313)*(SUM($L4314:L4314)=0)","v":0},{"$f":"1*(SUM($M4312:N4312)>0)*SUM($M4313:N4313)*(SUM($L4314:M4314)=0)","v":0},{"$f":"1*(SUM($M4312:O4312)>0)*SUM($M4313:O4313)*(SUM($L4314:N4314)=0)","v":0},{"$f":"1*(SUM($M4312:P4312)>0)*SUM($M4313:P4313)*(SUM($L4314:O4314)=0)","v":0},{"$f":"1*(SUM($M4312:Q4312)>0)*SUM($M4313:Q4313)*(SUM($L4314:P4314)=0)","v":0},{"$f":"1*(SUM($M4312:R4312)>0)*SUM($M4313:R4313)*(SUM($L4314:Q4314)=0)","v":0},{"$f":"1*(SUM($M4312:S4312)>0)*SUM($M4313:S4313)*(SUM($L4314:R4314)=0)","v":0},{"$f":"1*(SUM($M4312:T4312)>0)*SUM($M4313:T4313)*(SUM($L4314:S4314)=0)","v":0},{"$f":"1*(SUM($M4312:U4312)>0)*SUM($M4313:U4313)*(SUM($L4314:T4314)=0)","v":0},{"$f":"1*(SUM($M4312:V4312)>0)*SUM($M4313:V4313)*(SUM($L4314:U4314)=0)","v":0},{"$f":"1*(SUM($M4312:W4312)>0)*SUM($M4313:W4313)*(SUM($L4314:V4314)=0)","v":0},{"$f":"1*(SUM($M4312:X4312)>0)*SUM($M4313:X4313)*(SUM($L4314:W4314)=0)","v":0},{"$f":"1*(SUM($M4312:Y4312)>0)*SUM($M4313:Y4313)*(SUM($L4314:X4314)=0)","v":0},{"$f":"1*(SUM($M4312:Z4312)>0)*SUM($M4313:Z4313)*(SUM($L4314:Y4314)=0)","v":0},{"$f":"1*(SUM($M4312:AA4312)>0)*SUM($M4313:AA4313)*(SUM($L4314:Z4314)=0)","v":0},{"$f":"1*(SUM($M4312:AB4312)>0)*SUM($M4313:AB4313)*(SUM($L4314:AA4314)=0)","v":0},{"$f":"1*(SUM($M4312:AC4312)>0)*SUM($M4313:AC4313)*(SUM($L4314:AB4314)=0)","v":0},{"$f":"1*(SUM($M4312:AD4312)>0)*SUM($M4313:AD4313)*(SUM($L4314:AC4314)=0)","v":0},{"$f":"1*(SUM($M4312:AE4312)>0)*SUM($M4313:AE4313)*(SUM($L4314:AD4314)=0)","v":0},{"$f":"1*(SUM($M4312:AF4312)>0)*SUM($M4313:AF4313)*(SUM($L4314:AE4314)=0)","v":0},{"$f":"1*(SUM($M4312:AG4312)>0)*SUM($M4313:AG4313)*(SUM($L4314:AF4314)=0)","v":0},{"$f":"1*(SUM($M4312:AH4312)>0)*SUM($M4313:AH4313)*(SUM($L4314:AG4314)=0)","v":0},{"$f":"1*(SUM($M4312:AI4312)>0)*SUM($M4313:AI4313)*(SUM($L4314:AH4314)=0)","v":0},{"$f":"1*(SUM($M4312:AJ4312)>0)*SUM($M4313:AJ4313)*(SUM($L4314:AI4314)=0)","v":0},{"$f":"1*(SUM($M4312:AK4312)>0)*SUM($M4313:AK4313)*(SUM($L4314:AJ4314)=0)","v":0},{"$f":"1*(SUM($M4312:AL4312)>0)*SUM($M4313:AL4313)*(SUM($L4314:AK4314)=0)","v":0},{"$f":"1*(SUM($M4312:AM4312)>0)*SUM($M4313:AM4313)*(SUM($L4314:AL4314)=0)","v":0},{"$f":"1*(SUM($M4312:AN4312)>0)*SUM($M4313:AN4313)*(SUM($L4314:AM4314)=0)","v":0},{"$f":"1*(SUM($M4312:AO4312)>0)*SUM($M4313:AO4313)*(SUM($L4314:AN4314)=0)","v":0},{"$f":"1*(SUM($M4312:AP4312)>0)*SUM($M4313:AP4313)*(SUM($L4314:AO4314)=0)","v":0},{"$f":"1*(SUM($M4312:AQ4312)>0)*SUM($M4313:AQ4313)*(SUM($L4314:AP4314)=0)","v":0},{"$f":"1*(SUM($M4312:AR4312)>0)*SUM($M4313:AR4313)*(SUM($L4314:AQ4314)=0)","v":0},{"$f":"1*(SUM($M4312:AS4312)>0)*SUM($M4313:AS4313)*(SUM($L4314:AR4314)=0)","v":0},{"$f":"1*(SUM($M4312:AT4312)>0)*SUM($M4313:AT4313)*(SUM($L4314:AS4314)=0)","v":0},{"$f":"1*(SUM($M4312:AU4312)>0)*SUM($M4313:AU4313)*(SUM($L4314:AT4314)=0)","v":0},{"$f":"1*(SUM($M4312:AV4312)>0)*SUM($M4313:AV4313)*(SUM($L4314:AU4314)=0)","v":0},{"$f":"1*(SUM($M4312:AW4312)>0)*SUM($M4313:AW4313)*(SUM($L4314:AV4314)=0)","v":0},{"$f":"1*(SUM($M4312:AX4312)>0)*SUM($M4313:AX4313)*(SUM($L4314:AW4314)=0)","v":0},{"$f":"1*(SUM($M4312:AY4312)>0)*SUM($M4313:AY4313)*(SUM($L4314:AX4314)=0)","v":0},{"$f":"1*(SUM($M4312:AZ4312)>0)*SUM($M4313:AZ4313)*(SUM($L4314:AY4314)=0)","v":0},{"$f":"1*(SUM($M4312:BA4312)>0)*SUM($M4313:BA4313)*(SUM($L4314:AZ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BB4312)>0)*SUM($M4313:BB4313)*(SUM($L4314:BA4314)=0)","v":0},{"$f":"1*(SUM($M4312:BC4312)>0)*SUM($M4313:BC4313)*(SUM($L4314:BB4314)=0)","v":0},{"$f":"1*(SUM($M4312:BD4312)>0)*SUM($M4313:BD4313)*(SUM($L4314:BC4314)=0)","v":0},{"$f":"1*(SUM($M4312:BE4312)>0)*SUM($M4313:BE4313)*(SUM($L4314:BD4314)=0)","v":0},{"$f":"1*(SUM($M4312:BF4312)>0)*SUM($M4313:BF4313)*(SUM($L4314:BE4314)=0)","v":0},{"$f":"1*(SUM($M4312:BG4312)>0)*SUM($M4313:BG4313)*(SUM($L4314:BF4314)=0)","v":0},{"$f":"1*(SUM($M4312:BH4312)>0)*SUM($M4313:BH4313)*(SUM($L4314:BG4314)=0)","v":0},{"$f":"1*(SUM($M4312:BI4312)>0)*SUM($M4313:BI4313)*(SUM($L4314:BH4314)=0)","v":0},{"$f":"1*(SUM($M4312:BJ4312)>0)*SUM($M4313:BJ4313)*(SUM($L4314:BI4314)=0)","v":0},{"$f":"1*(SUM($M4312:BK4312)>0)*SUM($M4313:BK4313)*(SUM($L4314:BJ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BL4312)>0)*SUM($M4313:BL4313)*(SUM($L4314:BK4314)=0)","v":0},{"$f":"1*(SUM($M4312:BM4312)>0)*SUM($M4313:BM4313)*(SUM($L4314:BL4314)=0)","v":0},{"$f":"1*(SUM($M4312:BN4312)>0)*SUM($M4313:BN4313)*(SUM($L4314:BM4314)=0)","v":0},{"$f":"1*(SUM($M4312:BO4312)>0)*SUM($M4313:BO4313)*(SUM($L4314:BN4314)=0)","v":0},{"$f":"1*(SUM($M4312:BP4312)>0)*SUM($M4313:BP4313)*(SUM($L4314:BO4314)=0)","v":0},{"$f":"1*(SUM($M4312:BQ4312)>0)*SUM($M4313:BQ4313)*(SUM($L4314:BP4314)=0)","v":0},{"$f":"1*(SUM($M4312:BR4312)>0)*SUM($M4313:BR4313)*(SUM($L4314:BQ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BS4312)>0)*SUM($M4313:BS4313)*(SUM($L4314:BR4314)=0)","v":0},{"$f":"1*(SUM($M4312:BT4312)>0)*SUM($M4313:BT4313)*(SUM($L4314:BS4314)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4315:BT4315)","v":0},null,{"$f":"SUM($M4313:M4313)-SUM($M4314:M4314)","v":0},{"$f":"SUM($M4313:N4313)-SUM($M4314:N4314)","v":0},{"$f":"SUM($M4313:O4313)-SUM($M4314:O4314)","v":0},{"$f":"SUM($M4313:P4313)-SUM($M4314:P4314)","v":0},{"$f":"SUM($M4313:Q4313)-SUM($M4314:Q4314)","v":0},{"$f":"SUM($M4313:R4313)-SUM($M4314:R4314)","v":0},{"$f":"SUM($M4313:S4313)-SUM($M4314:S4314)","v":0},{"$f":"SUM($M4313:T4313)-SUM($M4314:T4314)","v":0},{"$f":"SUM($M4313:U4313)-SUM($M4314:U4314)","v":0},{"$f":"SUM($M4313:V4313)-SUM($M4314:V4314)","v":0},{"$f":"SUM($M4313:W4313)-SUM($M4314:W4314)","v":0},{"$f":"SUM($M4313:X4313)-SUM($M4314:X4314)","v":0},{"$f":"SUM($M4313:Y4313)-SUM($M4314:Y4314)","v":0},{"$f":"SUM($M4313:Z4313)-SUM($M4314:Z4314)","v":0},{"$f":"SUM($M4313:AA4313)-SUM($M4314:AA4314)","v":0},{"$f":"SUM($M4313:AB4313)-SUM($M4314:AB4314)","v":0},{"$f":"SUM($M4313:AC4313)-SUM($M4314:AC4314)","v":0},{"$f":"SUM($M4313:AD4313)-SUM($M4314:AD4314)","v":0},{"$f":"SUM($M4313:AE4313)-SUM($M4314:AE4314)","v":0},{"$f":"SUM($M4313:AF4313)-SUM($M4314:AF4314)","v":0},{"$f":"SUM($M4313:AG4313)-SUM($M4314:AG4314)","v":0},{"$f":"SUM($M4313:AH4313)-SUM($M4314:AH4314)","v":0},{"$f":"SUM($M4313:AI4313)-SUM($M4314:AI4314)","v":0},{"$f":"SUM($M4313:AJ4313)-SUM($M4314:AJ4314)","v":0},{"$f":"SUM($M4313:AK4313)-SUM($M4314:AK4314)","v":0},{"$f":"SUM($M4313:AL4313)-SUM($M4314:AL4314)","v":0},{"$f":"SUM($M4313:AM4313)-SUM($M4314:AM4314)","v":0},{"$f":"SUM($M4313:AN4313)-SUM($M4314:AN4314)","v":0},{"$f":"SUM($M4313:AO4313)-SUM($M4314:AO4314)","v":0},{"$f":"SUM($M4313:AP4313)-SUM($M4314:AP4314)","v":0},{"$f":"SUM($M4313:AQ4313)-SUM($M4314:AQ4314)","v":0},{"$f":"SUM($M4313:AR4313)-SUM($M4314:AR4314)","v":0},{"$f":"SUM($M4313:AS4313)-SUM($M4314:AS4314)","v":0},{"$f":"SUM($M4313:AT4313)-SUM($M4314:AT4314)","v":0},{"$f":"SUM($M4313:AU4313)-SUM($M4314:AU4314)","v":0},{"$f":"SUM($M4313:AV4313)-SUM($M4314:AV4314)","v":0},{"$f":"SUM($M4313:AW4313)-SUM($M4314:AW4314)","v":0},{"$f":"SUM($M4313:AX4313)-SUM($M4314:AX4314)","v":0},{"$f":"SUM($M4313:AY4313)-SUM($M4314:AY4314)","v":0},{"$f":"SUM($M4313:AZ4313)-SUM($M4314:AZ4314)","v":0},{"$f":"SUM($M4313:BA4313)-SUM($M4314:BA4314)","v":0},{"$f":"SUM($M4313:BB4313)-SUM($M4314:BB4314)","v":0},{"$f":"SUM($M4313:BC4313)-SUM($M4314:BC4314)","v":0},{"$f":"SUM($M4313:BD4313)-SUM($M4314:BD4314)","v":0},{"$f":"SUM($M4313:BE4313)-SUM($M4314:BE4314)","v":0},{"$f":"SUM($M4313:BF4313)-SUM($M4314:BF4314)","v":0},{"$f":"SUM($M4313:BG4313)-SUM($M4314:BG4314)","v":0},{"$f":"SUM($M4313:BH4313)-SUM($M4314:BH4314)","v":0},{"$f":"SUM($M4313:BI4313)-SUM($M4314:BI4314)","v":0},{"$f":"SUM($M4313:BJ4313)-SUM($M4314:BJ4314)","v":0},{"$f":"SUM($M4313:BK4313)-SUM($M4314:BK4314)","v":0},{"$f":"SUM($M4313:BL4313)-SUM($M4314:BL4314)","v":0},{"$f":"SUM($M4313:BM4313)-SUM($M4314:BM4314)","v":0},{"$f":"SUM($M4313:BN4313)-SUM($M4314:BN4314)","v":0},{"$f":"SUM($M4313:BO4313)-SUM($M4314:BO4314)","v":0},{"$f":"SUM($M4313:BP4313)-SUM($M4314:BP4314)","v":0},{"$f":"SUM($M4313:BQ4313)-SUM($M4314:BQ4314)","v":0},{"$f":"SUM($M4313:BR4313)-SUM($M4314:BR4314)","v":0},{"$f":"SUM($M4313:BS4313)-SUM($M4314:BS4314)","v":0},{"$f":"SUM($M4313:BT4313)-SUM($M4314:BT4314)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M4312:M4312)*SUM(M4314:N4314)","v":0},{"$f":"SUM($M4312:N4312)*SUM(N4314:O4314)","v":0},{"$f":"SUM($M4312:O4312)*SUM(O4314:P4314)","v":0},{"$f":"SUM($M4312:P4312)*SUM(P4314:Q4314)","v":0},{"$f":"SUM($M4312:Q4312)*SUM(Q4314:R4314)","v":0},{"$f":"SUM($M4312:R4312)*SUM(R4314:S4314)","v":0},{"$f":"SUM($M4312:S4312)*SUM(S4314:T4314)","v":0},{"$f":"SUM($M4312:T4312)*SUM(T4314:U4314)","v":0},{"$f":"SUM($M4312:U4312)*SUM(U4314:V4314)","v":0},{"$f":"SUM($M4312:V4312)*SUM(V4314:W4314)","v":0},{"$f":"SUM($M4312:W4312)*SUM(W4314:X4314)","v":0},{"$f":"SUM($M4312:X4312)*SUM(X4314:Y4314)","v":0},{"$f":"SUM($M4312:Y4312)*SUM(Y4314:Z4314)","v":0},{"$f":"SUM($M4312:Z4312)*SUM(Z4314:AA4314)","v":0},{"$f":"SUM($M4312:AA4312)*SUM(AA4314:AB4314)","v":0},{"$f":"SUM($M4312:AB4312)*SUM(AB4314:AC4314)","v":0},{"$f":"SUM($M4312:AC4312)*SUM(AC4314:AD4314)","v":0},{"$f":"SUM($M4312:AD4312)*SUM(AD4314:AE4314)","v":0},{"$f":"SUM($M4312:AE4312)*SUM(AE4314:AF4314)","v":0},{"$f":"SUM($M4312:AF4312)*SUM(AF4314:AG4314)","v":0},{"$f":"SUM($M4312:AG4312)*SUM(AG4314:AH4314)","v":0},{"$f":"SUM($M4312:AH4312)*SUM(AH4314:AI4314)","v":0},{"$f":"SUM($M4312:AI4312)*SUM(AI4314:AJ4314)","v":0},{"$f":"SUM($M4312:AJ4312)*SUM(AJ4314:AK4314)","v":0},{"$f":"SUM($M4312:AK4312)*SUM(AK4314:AL4314)","v":0},{"$f":"SUM($M4312:AL4312)*SUM(AL4314:AM4314)","v":0},{"$f":"SUM($M4312:AM4312)*SUM(AM4314:AN4314)","v":0},{"$f":"SUM($M4312:AN4312)*SUM(AN4314:AO4314)","v":0},{"$f":"SUM($M4312:AO4312)*SUM(AO4314:AP4314)","v":0},{"$f":"SUM($M4312:AP4312)*SUM(AP4314:AQ4314)","v":0},{"$f":"SUM($M4312:AQ4312)*SUM(AQ4314:AR4314)","v":0},{"$f":"SUM($M4312:AR4312)*SUM(AR4314:AS4314)","v":0},{"$f":"SUM($M4312:AS4312)*SUM(AS4314:AT4314)","v":0},{"$f":"SUM($M4312:AT4312)*SUM(AT4314:AU4314)","v":0},{"$f":"SUM($M4312:AU4312)*SUM(AU4314:AV4314)","v":0},{"$f":"SUM($M4312:AV4312)*SUM(AV4314:AW4314)","v":0},{"$f":"SUM($M4312:AW4312)*SUM(AW4314:AX4314)","v":0},{"$f":"SUM($M4312:AX4312)*SUM(AX4314:AY4314)","v":0},{"$f":"SUM($M4312:AY4312)*SUM(AY4314:AZ4314)","v":0},{"$f":"SUM($M4312:AZ4312)*SUM(AZ4314:BA4314)","v":0},{"$f":"SUM($M4312:BA4312)*SUM(BA4314:BB4314)","v":0},{"$f":"SUM($M4312:BB4312)*SUM(BB4314:BC4314)","v":0},{"$f":"SUM($M4312:BC4312)*SUM(BC4314:BD4314)","v":0},{"$f":"SUM($M4312:BD4312)*SUM(BD4314:BE4314)","v":0},{"$f":"SUM($M4312:BE4312)*SUM(BE4314:BF4314)","v":0},{"$f":"SUM($M4312:BF4312)*SUM(BF4314:BG4314)","v":0},{"$f":"SUM($M4312:BG4312)*SUM(BG4314:BH4314)","v":0},{"$f":"SUM($M4312:BH4312)*SUM(BH4314:BI4314)","v":0},{"$f":"SUM($M4312:BI4312)*SUM(BI4314:BJ4314)","v":0},{"$f":"SUM($M4312:BJ4312)*SUM(BJ4314:BK4314)","v":0},{"$f":"SUM($M4312:BK4312)*SUM(BK4314:BL4314)","v":0},{"$f":"SUM($M4312:BL4312)*SUM(BL4314:BM4314)","v":0},{"$f":"SUM($M4312:BM4312)*SUM(BM4314:BN4314)","v":0},{"$f":"SUM($M4312:BN4312)*SUM(BN4314:BO4314)","v":0},{"$f":"SUM($M4312:BO4312)*SUM(BO4314:BP4314)","v":0},{"$f":"SUM($M4312:BP4312)*SUM(BP4314:BQ4314)","v":0},{"$f":"SUM($M4312:BQ4312)*SUM(BQ4314:BR4314)","v":0},{"$f":"SUM($M4312:BR4312)*SUM(BR4314:BS4314)","v":0},{"$f":"SUM($M4312:BS4312)*SUM(BS4314:BT4314)","v":0},{"$f":"SUM($M4312:BT4312)*SUM(BT4314:BU4314)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4317:BT4317)","v":0},null,{"$f":"IFERROR(-L4316/(M4316-L4316),0)*M4314","v":0},{"$f":"IFERROR(-M4316/(N4316-M4316),0)*N4314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4315=1,\"n/a\",K4315+K4317)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Opco total asset carrying value",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$74:M$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$74:N$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$74:O$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$74:P$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$74:Q$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$74:R$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$74:S$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$74:T$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$74:U$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$74:V$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$74:W$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$74:X$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$74:Y$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$74:Z$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$74:AA$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$74:AB$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$74:AC$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$74:AD$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$74:AE$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$74:AF$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$74:AG$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$74:AH$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$74:AI$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$74:AJ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$74:AK$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$74:AL$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$74:AM$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$74:AN$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$74:AO$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$74:AP$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$74:AQ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$74:AR$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$74:AS$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$74:AT$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$74:AU$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$74:AV$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$74:AW$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$74:AX$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$74:AY$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$74:AZ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$74:BA$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$74:BB$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$74:BC$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$74:BD$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$74:BE$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$74:BF$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$74:BG$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$74:BH$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$74:BI$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$74:BJ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$74:BK$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$74:BL$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$74:BM$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$74:BN$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$74:BO$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$74:BP$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$74:BQ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$74:BR$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$74:BS$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$74:BT$76,$I$5,1)","v":0}]
[null,null,null,"Total asset carrying value across project",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2128+CALC_Project_ANN!M2154+CALC_Project_ANN!M2180","v":0},{"$f":"CALC_Project_ANN!N2128+CALC_Project_ANN!N2154+CALC_Project_ANN!N2180","v":0},{"$f":"CALC_Project_ANN!O2128+CALC_Project_ANN!O2154+CALC_Project_ANN!O2180","v":0},{"$f":"CALC_Project_ANN!P2128+CALC_Project_ANN!P2154+CALC_Project_ANN!P2180","v":0},{"$f":"CALC_Project_ANN!Q2128+CALC_Project_ANN!Q2154+CALC_Project_ANN!Q2180","v":0},{"$f":"CALC_Project_ANN!R2128+CALC_Project_ANN!R2154+CALC_Project_ANN!R2180","v":0},{"$f":"CALC_Project_ANN!S2128+CALC_Project_ANN!S2154+CALC_Project_ANN!S2180","v":0},{"$f":"CALC_Project_ANN!T2128+CALC_Project_ANN!T2154+CALC_Project_ANN!T2180","v":0},{"$f":"CALC_Project_ANN!U2128+CALC_Project_ANN!U2154+CALC_Project_ANN!U2180","v":0},{"$f":"CALC_Project_ANN!V2128+CALC_Project_ANN!V2154+CALC_Project_ANN!V2180","v":0},{"$f":"CALC_Project_ANN!W2128+CALC_Project_ANN!W2154+CALC_Project_ANN!W2180","v":0},{"$f":"CALC_Project_ANN!X2128+CALC_Project_ANN!X2154+CALC_Project_ANN!X2180","v":0},{"$f":"CALC_Project_ANN!Y2128+CALC_Project_ANN!Y2154+CALC_Project_ANN!Y2180","v":0},{"$f":"CALC_Project_ANN!Z2128+CALC_Project_ANN!Z2154+CALC_Project_ANN!Z2180","v":0},{"$f":"CALC_Project_ANN!AA2128+CALC_Project_ANN!AA2154+CALC_Project_ANN!AA2180","v":0},{"$f":"CALC_Project_ANN!AB2128+CALC_Project_ANN!AB2154+CALC_Project_ANN!AB2180","v":0},{"$f":"CALC_Project_ANN!AC2128+CALC_Project_ANN!AC2154+CALC_Project_ANN!AC2180","v":0},{"$f":"CALC_Project_ANN!AD2128+CALC_Project_ANN!AD2154+CALC_Project_ANN!AD2180","v":0},{"$f":"CALC_Project_ANN!AE2128+CALC_Project_ANN!AE2154+CALC_Project_ANN!AE2180","v":0},{"$f":"CALC_Project_ANN!AF2128+CALC_Project_ANN!AF2154+CALC_Project_ANN!AF2180","v":0},{"$f":"CALC_Project_ANN!AG2128+CALC_Project_ANN!AG2154+CALC_Project_ANN!AG2180","v":0},{"$f":"CALC_Project_ANN!AH2128+CALC_Project_ANN!AH2154+CALC_Project_ANN!AH2180","v":0},{"$f":"CALC_Project_ANN!AI2128+CALC_Project_ANN!AI2154+CALC_Project_ANN!AI2180","v":0},{"$f":"CALC_Project_ANN!AJ2128+CALC_Project_ANN!AJ2154+CALC_Project_ANN!AJ2180","v":0},{"$f":"CALC_Project_ANN!AK2128+CALC_Project_ANN!AK2154+CALC_Project_ANN!AK2180","v":0},{"$f":"CALC_Project_ANN!AL2128+CALC_Project_ANN!AL2154+CALC_Project_ANN!AL2180","v":0},{"$f":"CALC_Project_ANN!AM2128+CALC_Project_ANN!AM2154+CALC_Project_ANN!AM2180","v":0},{"$f":"CALC_Project_ANN!AN2128+CALC_Project_ANN!AN2154+CALC_Project_ANN!AN2180","v":0},{"$f":"CALC_Project_ANN!AO2128+CALC_Project_ANN!AO2154+CALC_Project_ANN!AO2180","v":0},{"$f":"CALC_Project_ANN!AP2128+CALC_Project_ANN!AP2154+CALC_Project_ANN!AP2180","v":0},{"$f":"CALC_Project_ANN!AQ2128+CALC_Project_ANN!AQ2154+CALC_Project_ANN!AQ2180","v":0},{"$f":"CALC_Project_ANN!AR2128+CALC_Project_ANN!AR2154+CALC_Project_ANN!AR2180","v":0},{"$f":"CALC_Project_ANN!AS2128+CALC_Project_ANN!AS2154+CALC_Project_ANN!AS2180","v":0},{"$f":"CALC_Project_ANN!AT2128+CALC_Project_ANN!AT2154+CALC_Project_ANN!AT2180","v":0},{"$f":"CALC_Project_ANN!AU2128+CALC_Project_ANN!AU2154+CALC_Project_ANN!AU2180","v":0},{"$f":"CALC_Project_ANN!AV2128+CALC_Project_ANN!AV2154+CALC_Project_ANN!AV2180","v":0},{"$f":"CALC_Project_ANN!AW2128+CALC_Project_ANN!AW2154+CALC_Project_ANN!AW2180","v":0},{"$f":"CALC_Project_ANN!AX2128+CALC_Project_ANN!AX2154+CALC_Project_ANN!AX2180","v":0},{"$f":"CALC_Project_ANN!AY2128+CALC_Project_ANN!AY2154+CALC_Project_ANN!AY2180","v":0},{"$f":"CALC_Project_ANN!AZ2128+CALC_Project_ANN!AZ2154+CALC_Project_ANN!AZ2180","v":0},{"$f":"CALC_Project_ANN!BA2128+CALC_Project_ANN!BA2154+CALC_Project_ANN!BA2180","v":0},{"$f":"CALC_Project_ANN!BB2128+CALC_Project_ANN!BB2154+CALC_Project_ANN!BB2180","v":0},{"$f":"CALC_Project_ANN!BC2128+CALC_Project_ANN!BC2154+CALC_Project_ANN!BC2180","v":0},{"$f":"CALC_Project_ANN!BD2128+CALC_Project_ANN!BD2154+CALC_Project_ANN!BD2180","v":0},{"$f":"CALC_Project_ANN!BE2128+CALC_Project_ANN!BE2154+CALC_Project_ANN!BE2180","v":0},{"$f":"CALC_Project_ANN!BF2128+CALC_Project_ANN!BF2154+CALC_Project_ANN!BF2180","v":0},{"$f":"CALC_Project_ANN!BG2128+CALC_Project_ANN!BG2154+CALC_Project_ANN!BG2180","v":0},{"$f":"CALC_Project_ANN!BH2128+CALC_Project_ANN!BH2154+CALC_Project_ANN!BH2180","v":0},{"$f":"CALC_Project_ANN!BI2128+CALC_Project_ANN!BI2154+CALC_Project_ANN!BI2180","v":0},{"$f":"CALC_Project_ANN!BJ2128+CALC_Project_ANN!BJ2154+CALC_Project_ANN!BJ2180","v":0},{"$f":"CALC_Project_ANN!BK2128+CALC_Project_ANN!BK2154+CALC_Project_ANN!BK2180","v":0},{"$f":"CALC_Project_ANN!BL2128+CALC_Project_ANN!BL2154+CALC_Project_ANN!BL2180","v":0},{"$f":"CALC_Project_ANN!BM2128+CALC_Project_ANN!BM2154+CALC_Project_ANN!BM2180","v":0},{"$f":"CALC_Project_ANN!BN2128+CALC_Project_ANN!BN2154+CALC_Project_ANN!BN2180","v":0},{"$f":"CALC_Project_ANN!BO2128+CALC_Project_ANN!BO2154+CALC_Project_ANN!BO2180","v":0},{"$f":"CALC_Project_ANN!BP2128+CALC_Project_ANN!BP2154+CALC_Project_ANN!BP2180","v":0},{"$f":"CALC_Project_ANN!BQ2128+CALC_Project_ANN!BQ2154+CALC_Project_ANN!BQ2180","v":0},{"$f":"CALC_Project_ANN!BR2128+CALC_Project_ANN!BR2154+CALC_Project_ANN!BR2180","v":0},{"$f":"CALC_Project_ANN!BS2128+CALC_Project_ANN!BS2154+CALC_Project_ANN!BS2180","v":0},{"$f":"CALC_Project_ANN!BT2128+CALC_Project_ANN!BT2154+CALC_Project_ANN!BT2180","v":0}]
[null,null,null,"OpCo allocated share of social impact",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M4321/M4322,0)","v":0},{"$f":"IFERROR(N4321/N4322,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity as share of total capital",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M3971/M3986,0)","v":0},{"$f":"IFERROR(N3971/N3986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project social (cost) / benefit",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$6035:M$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!N$6035:N$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!O$6035:O$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!P$6035:P$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$6035:Q$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!R$6035:R$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!S$6035:S$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!T$6035:T$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!U$6035:U$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!V$6035:V$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!W$6035:W$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!X$6035:X$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$6035:Y$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$6035:Z$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$6035:AA$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$6035:AB$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$6035:AC$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$6035:AD$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$6035:AE$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$6035:AF$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$6035:AG$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$6035:AH$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$6035:AI$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$6035:AJ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$6035:AK$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$6035:AL$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$6035:AM$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$6035:AN$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$6035:AO$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$6035:AP$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$6035:AQ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$6035:AR$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$6035:AS$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$6035:AT$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$6035:AU$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$6035:AV$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$6035:AW$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$6035:AX$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$6035:AY$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$6035:AZ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$6035:BA$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$6035:BB$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$6035:BC$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$6035:BD$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$6035:BE$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$6035:BF$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$6035:BG$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$6035:BH$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$6035:BI$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$6035:BJ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$6035:BK$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$6035:BL$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$6035:BM$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$6035:BN$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$6035:BO$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$6035:BP$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$6035:BQ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$6035:BR$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$6035:BS$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$6035:BT$6042)","v":0}]
[null,null,null,"OpCo Allocation of social cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4323*M4326*M4324","v":0},{"$f":"N4323*N4326*N4324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flows overlaid with social",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M$3912+M4327","v":0},{"$f":"N$3912+N4327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4330:L4330)<$H$3892)*(SUM($M4329:M4329)<>0)","v":0},{"$f":"1*(SUM($L4330:M4330)<$H$3892)*(SUM($M4329:N4329)<>0)","v":0},{"$f":"1*(SUM($L4330:N4330)<$H$3892)*(SUM($M4329:O4329)<>0)","v":0},{"$f":"1*(SUM($L4330:O4330)<$H$3892)*(SUM($M4329:P4329)<>0)","v":0},{"$f":"1*(SUM($L4330:P4330)<$H$3892)*(SUM($M4329:Q4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Q4330)<$H$3892)*(SUM($M4329:R4329)<>0)","v":0},{"$f":"1*(SUM($L4330:R4330)<$H$3892)*(SUM($M4329:S4329)<>0)","v":0},{"$f":"1*(SUM($L4330:S4330)<$H$3892)*(SUM($M4329:T4329)<>0)","v":0},{"$f":"1*(SUM($L4330:T4330)<$H$3892)*(SUM($M4329:U4329)<>0)","v":0},{"$f":"1*(SUM($L4330:U4330)<$H$3892)*(SUM($M4329:V4329)<>0)","v":0},{"$f":"1*(SUM($L4330:V4330)<$H$3892)*(SUM($M4329:W4329)<>0)","v":0},{"$f":"1*(SUM($L4330:W4330)<$H$3892)*(SUM($M4329:X4329)<>0)","v":0},{"$f":"1*(SUM($L4330:X4330)<$H$3892)*(SUM($M4329:Y4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Y4330)<$H$3892)*(SUM($M4329:Z4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Z4330)<$H$3892)*(SUM($M4329:AA4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AA4330)<$H$3892)*(SUM($M4329:AB4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AB4330)<$H$3892)*(SUM($M4329:AC4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AC4330)<$H$3892)*(SUM($M4329:AD4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AD4330)<$H$3892)*(SUM($M4329:AE4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AE4330)<$H$3892)*(SUM($M4329:AF4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AF4330)<$H$3892)*(SUM($M4329:AG4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AG4330)<$H$3892)*(SUM($M4329:AH4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AH4330)<$H$3892)*(SUM($M4329:AI4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AI4330)<$H$3892)*(SUM($M4329:AJ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AJ4330)<$H$3892)*(SUM($M4329:AK4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AK4330)<$H$3892)*(SUM($M4329:AL4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AL4330)<$H$3892)*(SUM($M4329:AM4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AM4330)<$H$3892)*(SUM($M4329:AN4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AN4330)<$H$3892)*(SUM($M4329:AO4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AO4330)<$H$3892)*(SUM($M4329:AP4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AP4330)<$H$3892)*(SUM($M4329:AQ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AQ4330)<$H$3892)*(SUM($M4329:AR4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AR4330)<$H$3892)*(SUM($M4329:AS4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AS4330)<$H$3892)*(SUM($M4329:AT4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AT4330)<$H$3892)*(SUM($M4329:AU4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AU4330)<$H$3892)*(SUM($M4329:AV4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AV4330)<$H$3892)*(SUM($M4329:AW4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AW4330)<$H$3892)*(SUM($M4329:AX4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AX4330)<$H$3892)*(SUM($M4329:AY4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AY4330)<$H$3892)*(SUM($M4329:AZ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AZ4330)<$H$3892)*(SUM($M4329:BA4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BA4330)<$H$3892)*(SUM($M4329:BB4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BB4330)<$H$3892)*(SUM($M4329:BC4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BC4330)<$H$3892)*(SUM($M4329:BD4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BD4330)<$H$3892)*(SUM($M4329:BE4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BE4330)<$H$3892)*(SUM($M4329:BF4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BF4330)<$H$3892)*(SUM($M4329:BG4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BG4330)<$H$3892)*(SUM($M4329:BH4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BH4330)<$H$3892)*(SUM($M4329:BI4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BI4330)<$H$3892)*(SUM($M4329:BJ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BJ4330)<$H$3892)*(SUM($M4329:BK4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BK4330)<$H$3892)*(SUM($M4329:BL4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BL4330)<$H$3892)*(SUM($M4329:BM4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BM4330)<$H$3892)*(SUM($M4329:BN4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BN4330)<$H$3892)*(SUM($M4329:BO4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BO4330)<$H$3892)*(SUM($M4329:BP4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BP4330)<$H$3892)*(SUM($M4329:BQ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BQ4330)<$H$3892)*(SUM($M4329:BR4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BR4330)<$H$3892)*(SUM($M4329:BS4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BS4330)<$H$3892)*(SUM($M4329:BT4329)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4330=0,L4330=1),1,0)","v":0},{"$f":"IF(AND(N4330=0,M4330=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$62:M$64,$I$5,1)*M4331","v":0},{"$f":"INDEX(OpCo_Shared!N$62:N$64,$I$5,1)*N4331","v":0},{"$f":"INDEX(OpCo_Shared!O$62:O$64,$I$5,1)*O4331","v":0},{"$f":"INDEX(OpCo_Shared!P$62:P$64,$I$5,1)*P4331","v":0},{"$f":"INDEX(OpCo_Shared!Q$62:Q$64,$I$5,1)*Q4331","v":0},{"$f":"INDEX(OpCo_Shared!R$62:R$64,$I$5,1)*R4331","v":0},{"$f":"INDEX(OpCo_Shared!S$62:S$64,$I$5,1)*S4331","v":0},{"$f":"INDEX(OpCo_Shared!T$62:T$64,$I$5,1)*T4331","v":0},{"$f":"INDEX(OpCo_Shared!U$62:U$64,$I$5,1)*U4331","v":0},{"$f":"INDEX(OpCo_Shared!V$62:V$64,$I$5,1)*V4331","v":0},{"$f":"INDEX(OpCo_Shared!W$62:W$64,$I$5,1)*W4331","v":0},{"$f":"INDEX(OpCo_Shared!X$62:X$64,$I$5,1)*X4331","v":0},{"$f":"INDEX(OpCo_Shared!Y$62:Y$64,$I$5,1)*Y4331","v":0},{"$f":"INDEX(OpCo_Shared!Z$62:Z$64,$I$5,1)*Z4331","v":0},{"$f":"INDEX(OpCo_Shared!AA$62:AA$64,$I$5,1)*AA4331","v":0},{"$f":"INDEX(OpCo_Shared!AB$62:AB$64,$I$5,1)*AB4331","v":0},{"$f":"INDEX(OpCo_Shared!AC$62:AC$64,$I$5,1)*AC4331","v":0},{"$f":"INDEX(OpCo_Shared!AD$62:AD$64,$I$5,1)*AD4331","v":0},{"$f":"INDEX(OpCo_Shared!AE$62:AE$64,$I$5,1)*AE4331","v":0},{"$f":"INDEX(OpCo_Shared!AF$62:AF$64,$I$5,1)*AF4331","v":0},{"$f":"INDEX(OpCo_Shared!AG$62:AG$64,$I$5,1)*AG4331","v":0},{"$f":"INDEX(OpCo_Shared!AH$62:AH$64,$I$5,1)*AH4331","v":0},{"$f":"INDEX(OpCo_Shared!AI$62:AI$64,$I$5,1)*AI4331","v":0},{"$f":"INDEX(OpCo_Shared!AJ$62:AJ$64,$I$5,1)*AJ4331","v":0},{"$f":"INDEX(OpCo_Shared!AK$62:AK$64,$I$5,1)*AK4331","v":0},{"$f":"INDEX(OpCo_Shared!AL$62:AL$64,$I$5,1)*AL4331","v":0},{"$f":"INDEX(OpCo_Shared!AM$62:AM$64,$I$5,1)*AM4331","v":0},{"$f":"INDEX(OpCo_Shared!AN$62:AN$64,$I$5,1)*AN4331","v":0},{"$f":"INDEX(OpCo_Shared!AO$62:AO$64,$I$5,1)*AO4331","v":0},{"$f":"INDEX(OpCo_Shared!AP$62:AP$64,$I$5,1)*AP4331","v":0},{"$f":"INDEX(OpCo_Shared!AQ$62:AQ$64,$I$5,1)*AQ4331","v":0},{"$f":"INDEX(OpCo_Shared!AR$62:AR$64,$I$5,1)*AR4331","v":0},{"$f":"INDEX(OpCo_Shared!AS$62:AS$64,$I$5,1)*AS4331","v":0},{"$f":"INDEX(OpCo_Shared!AT$62:AT$64,$I$5,1)*AT4331","v":0},{"$f":"INDEX(OpCo_Shared!AU$62:AU$64,$I$5,1)*AU4331","v":0},{"$f":"INDEX(OpCo_Shared!AV$62:AV$64,$I$5,1)*AV4331","v":0},{"$f":"INDEX(OpCo_Shared!AW$62:AW$64,$I$5,1)*AW4331","v":0},{"$f":"INDEX(OpCo_Shared!AX$62:AX$64,$I$5,1)*AX4331","v":0},{"$f":"INDEX(OpCo_Shared!AY$62:AY$64,$I$5,1)*AY4331","v":0},{"$f":"INDEX(OpCo_Shared!AZ$62:AZ$64,$I$5,1)*AZ4331","v":0},{"$f":"INDEX(OpCo_Shared!BA$62:BA$64,$I$5,1)*BA4331","v":0},{"$f":"INDEX(OpCo_Shared!BB$62:BB$64,$I$5,1)*BB4331","v":0},{"$f":"INDEX(OpCo_Shared!BC$62:BC$64,$I$5,1)*BC4331","v":0},{"$f":"INDEX(OpCo_Shared!BD$62:BD$64,$I$5,1)*BD4331","v":0},{"$f":"INDEX(OpCo_Shared!BE$62:BE$64,$I$5,1)*BE4331","v":0},{"$f":"INDEX(OpCo_Shared!BF$62:BF$64,$I$5,1)*BF4331","v":0},{"$f":"INDEX(OpCo_Shared!BG$62:BG$64,$I$5,1)*BG4331","v":0},{"$f":"INDEX(OpCo_Shared!BH$62:BH$64,$I$5,1)*BH4331","v":0},{"$f":"INDEX(OpCo_Shared!BI$62:BI$64,$I$5,1)*BI4331","v":0},{"$f":"INDEX(OpCo_Shared!BJ$62:BJ$64,$I$5,1)*BJ4331","v":0},{"$f":"INDEX(OpCo_Shared!BK$62:BK$64,$I$5,1)*BK4331","v":0},{"$f":"INDEX(OpCo_Shared!BL$62:BL$64,$I$5,1)*BL4331","v":0},{"$f":"INDEX(OpCo_Shared!BM$62:BM$64,$I$5,1)*BM4331","v":0},{"$f":"INDEX(OpCo_Shared!BN$62:BN$64,$I$5,1)*BN4331","v":0},{"$f":"INDEX(OpCo_Shared!BO$62:BO$64,$I$5,1)*BO4331","v":0},{"$f":"INDEX(OpCo_Shared!BP$62:BP$64,$I$5,1)*BP4331","v":0},{"$f":"INDEX(OpCo_Shared!BQ$62:BQ$64,$I$5,1)*BQ4331","v":0},{"$f":"INDEX(OpCo_Shared!BR$62:BR$64,$I$5,1)*BR4331","v":0},{"$f":"INDEX(OpCo_Shared!BS$62:BS$64,$I$5,1)*BS4331","v":0},{"$f":"INDEX(OpCo_Shared!BT$62:BT$64,$I$5,1)*BT4331","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4329*M4330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H4334,M4333+M4332,M4333)","v":0},{"$f":"IF($H4334,N4333+N4332,N4333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3984:$BT$3984)","v":0},null,null,null,null,1,{"$f":"IF(M4330=1,L4336/(1+M$3984),1)","v":1},{"$f":"IF(N4330=1,M4336/(1+N$3984),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4337:BT4337)","v":0},null,{"$f":"M4335*M4336","v":0},{"$f":"N4335*N4336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4335:BT4335,G4336),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4333","v":0},{"$f":"N4333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4341:M4341)<0)*(SUM($L4342:L4342)=0)","v":0},{"$f":"1*(SUM($M4341:N4341)<0)*(SUM($L4342:M4342)=0)","v":0},{"$f":"1*(SUM($M4341:O4341)<0)*(SUM($L4342:N4342)=0)","v":0},{"$f":"1*(SUM($M4341:P4341)<0)*(SUM($L4342:O4342)=0)","v":0},{"$f":"1*(SUM($M4341:Q4341)<0)*(SUM($L4342:P4342)=0)","v":0},{"$f":"1*(SUM($M4341:R4341)<0)*(SUM($L4342:Q4342)=0)","v":0},{"$f":"1*(SUM($M4341:S4341)<0)*(SUM($L4342:R4342)=0)","v":0},{"$f":"1*(SUM($M4341:T4341)<0)*(SUM($L4342:S4342)=0)","v":0},{"$f":"1*(SUM($M4341:U4341)<0)*(SUM($L4342:T4342)=0)","v":0},{"$f":"1*(SUM($M4341:V4341)<0)*(SUM($L4342:U4342)=0)","v":0},{"$f":"1*(SUM($M4341:W4341)<0)*(SUM($L4342:V4342)=0)","v":0},{"$f":"1*(SUM($M4341:X4341)<0)*(SUM($L4342:W4342)=0)","v":0},{"$f":"1*(SUM($M4341:Y4341)<0)*(SUM($L4342:X4342)=0)","v":0},{"$f":"1*(SUM($M4341:Z4341)<0)*(SUM($L4342:Y4342)=0)","v":0},{"$f":"1*(SUM($M4341:AA4341)<0)*(SUM($L4342:Z4342)=0)","v":0},{"$f":"1*(SUM($M4341:AB4341)<0)*(SUM($L4342:AA4342)=0)","v":0},{"$f":"1*(SUM($M4341:AC4341)<0)*(SUM($L4342:AB4342)=0)","v":0},{"$f":"1*(SUM($M4341:AD4341)<0)*(SUM($L4342:AC4342)=0)","v":0},{"$f":"1*(SUM($M4341:AE4341)<0)*(SUM($L4342:AD4342)=0)","v":0},{"$f":"1*(SUM($M4341:AF4341)<0)*(SUM($L4342:AE4342)=0)","v":0},{"$f":"1*(SUM($M4341:AG4341)<0)*(SUM($L4342:AF4342)=0)","v":0},{"$f":"1*(SUM($M4341:AH4341)<0)*(SUM($L4342:AG4342)=0)","v":0},{"$f":"1*(SUM($M4341:AI4341)<0)*(SUM($L4342:AH4342)=0)","v":0},{"$f":"1*(SUM($M4341:AJ4341)<0)*(SUM($L4342:AI4342)=0)","v":0},{"$f":"1*(SUM($M4341:AK4341)<0)*(SUM($L4342:AJ4342)=0)","v":0},{"$f":"1*(SUM($M4341:AL4341)<0)*(SUM($L4342:AK4342)=0)","v":0},{"$f":"1*(SUM($M4341:AM4341)<0)*(SUM($L4342:AL4342)=0)","v":0},{"$f":"1*(SUM($M4341:AN4341)<0)*(SUM($L4342:AM4342)=0)","v":0},{"$f":"1*(SUM($M4341:AO4341)<0)*(SUM($L4342:AN4342)=0)","v":0},{"$f":"1*(SUM($M4341:AP4341)<0)*(SUM($L4342:AO4342)=0)","v":0},{"$f":"1*(SUM($M4341:AQ4341)<0)*(SUM($L4342:AP4342)=0)","v":0},{"$f":"1*(SUM($M4341:AR4341)<0)*(SUM($L4342:AQ4342)=0)","v":0},{"$f":"1*(SUM($M4341:AS4341)<0)*(SUM($L4342:AR4342)=0)","v":0},{"$f":"1*(SUM($M4341:AT4341)<0)*(SUM($L4342:AS4342)=0)","v":0},{"$f":"1*(SUM($M4341:AU4341)<0)*(SUM($L4342:AT4342)=0)","v":0},{"$f":"1*(SUM($M4341:AV4341)<0)*(SUM($L4342:AU4342)=0)","v":0},{"$f":"1*(SUM($M4341:AW4341)<0)*(SUM($L4342:AV4342)=0)","v":0},{"$f":"1*(SUM($M4341:AX4341)<0)*(SUM($L4342:AW4342)=0)","v":0},{"$f":"1*(SUM($M4341:AY4341)<0)*(SUM($L4342:AX4342)=0)","v":0},{"$f":"1*(SUM($M4341:AZ4341)<0)*(SUM($L4342:AY4342)=0)","v":0},{"$f":"1*(SUM($M4341:BA4341)<0)*(SUM($L4342:AZ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BB4341)<0)*(SUM($L4342:BA4342)=0)","v":0},{"$f":"1*(SUM($M4341:BC4341)<0)*(SUM($L4342:BB4342)=0)","v":0},{"$f":"1*(SUM($M4341:BD4341)<0)*(SUM($L4342:BC4342)=0)","v":0},{"$f":"1*(SUM($M4341:BE4341)<0)*(SUM($L4342:BD4342)=0)","v":0},{"$f":"1*(SUM($M4341:BF4341)<0)*(SUM($L4342:BE4342)=0)","v":0},{"$f":"1*(SUM($M4341:BG4341)<0)*(SUM($L4342:BF4342)=0)","v":0},{"$f":"1*(SUM($M4341:BH4341)<0)*(SUM($L4342:BG4342)=0)","v":0},{"$f":"1*(SUM($M4341:BI4341)<0)*(SUM($L4342:BH4342)=0)","v":0},{"$f":"1*(SUM($M4341:BJ4341)<0)*(SUM($L4342:BI4342)=0)","v":0},{"$f":"1*(SUM($M4341:BK4341)<0)*(SUM($L4342:BJ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BL4341)<0)*(SUM($L4342:BK4342)=0)","v":0},{"$f":"1*(SUM($M4341:BM4341)<0)*(SUM($L4342:BL4342)=0)","v":0},{"$f":"1*(SUM($M4341:BN4341)<0)*(SUM($L4342:BM4342)=0)","v":0},{"$f":"1*(SUM($M4341:BO4341)<0)*(SUM($L4342:BN4342)=0)","v":0},{"$f":"1*(SUM($M4341:BP4341)<0)*(SUM($L4342:BO4342)=0)","v":0},{"$f":"1*(SUM($M4341:BQ4341)<0)*(SUM($L4342:BP4342)=0)","v":0},{"$f":"1*(SUM($M4341:BR4341)<0)*(SUM($L4342:BQ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BS4341)<0)*(SUM($L4342:BR4342)=0)","v":0},{"$f":"1*(SUM($M4341:BT4341)<0)*(SUM($L4342:BS4342)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4341:M4341)>0)*SUM($M4342:M4342)*(SUM($L4343:L4343)=0)","v":0},{"$f":"1*(SUM($M4341:N4341)>0)*SUM($M4342:N4342)*(SUM($L4343:M4343)=0)","v":0},{"$f":"1*(SUM($M4341:O4341)>0)*SUM($M4342:O4342)*(SUM($L4343:N4343)=0)","v":0},{"$f":"1*(SUM($M4341:P4341)>0)*SUM($M4342:P4342)*(SUM($L4343:O4343)=0)","v":0},{"$f":"1*(SUM($M4341:Q4341)>0)*SUM($M4342:Q4342)*(SUM($L4343:P4343)=0)","v":0},{"$f":"1*(SUM($M4341:R4341)>0)*SUM($M4342:R4342)*(SUM($L4343:Q4343)=0)","v":0},{"$f":"1*(SUM($M4341:S4341)>0)*SUM($M4342:S4342)*(SUM($L4343:R4343)=0)","v":0},{"$f":"1*(SUM($M4341:T4341)>0)*SUM($M4342:T4342)*(SUM($L4343:S4343)=0)","v":0},{"$f":"1*(SUM($M4341:U4341)>0)*SUM($M4342:U4342)*(SUM($L4343:T4343)=0)","v":0},{"$f":"1*(SUM($M4341:V4341)>0)*SUM($M4342:V4342)*(SUM($L4343:U4343)=0)","v":0},{"$f":"1*(SUM($M4341:W4341)>0)*SUM($M4342:W4342)*(SUM($L4343:V4343)=0)","v":0},{"$f":"1*(SUM($M4341:X4341)>0)*SUM($M4342:X4342)*(SUM($L4343:W4343)=0)","v":0},{"$f":"1*(SUM($M4341:Y4341)>0)*SUM($M4342:Y4342)*(SUM($L4343:X4343)=0)","v":0},{"$f":"1*(SUM($M4341:Z4341)>0)*SUM($M4342:Z4342)*(SUM($L4343:Y4343)=0)","v":0},{"$f":"1*(SUM($M4341:AA4341)>0)*SUM($M4342:AA4342)*(SUM($L4343:Z4343)=0)","v":0},{"$f":"1*(SUM($M4341:AB4341)>0)*SUM($M4342:AB4342)*(SUM($L4343:AA4343)=0)","v":0},{"$f":"1*(SUM($M4341:AC4341)>0)*SUM($M4342:AC4342)*(SUM($L4343:AB4343)=0)","v":0},{"$f":"1*(SUM($M4341:AD4341)>0)*SUM($M4342:AD4342)*(SUM($L4343:AC4343)=0)","v":0},{"$f":"1*(SUM($M4341:AE4341)>0)*SUM($M4342:AE4342)*(SUM($L4343:AD4343)=0)","v":0},{"$f":"1*(SUM($M4341:AF4341)>0)*SUM($M4342:AF4342)*(SUM($L4343:AE4343)=0)","v":0},{"$f":"1*(SUM($M4341:AG4341)>0)*SUM($M4342:AG4342)*(SUM($L4343:AF4343)=0)","v":0},{"$f":"1*(SUM($M4341:AH4341)>0)*SUM($M4342:AH4342)*(SUM($L4343:AG4343)=0)","v":0},{"$f":"1*(SUM($M4341:AI4341)>0)*SUM($M4342:AI4342)*(SUM($L4343:AH4343)=0)","v":0},{"$f":"1*(SUM($M4341:AJ4341)>0)*SUM($M4342:AJ4342)*(SUM($L4343:AI4343)=0)","v":0},{"$f":"1*(SUM($M4341:AK4341)>0)*SUM($M4342:AK4342)*(SUM($L4343:AJ4343)=0)","v":0},{"$f":"1*(SUM($M4341:AL4341)>0)*SUM($M4342:AL4342)*(SUM($L4343:AK4343)=0)","v":0},{"$f":"1*(SUM($M4341:AM4341)>0)*SUM($M4342:AM4342)*(SUM($L4343:AL4343)=0)","v":0},{"$f":"1*(SUM($M4341:AN4341)>0)*SUM($M4342:AN4342)*(SUM($L4343:AM4343)=0)","v":0},{"$f":"1*(SUM($M4341:AO4341)>0)*SUM($M4342:AO4342)*(SUM($L4343:AN4343)=0)","v":0},{"$f":"1*(SUM($M4341:AP4341)>0)*SUM($M4342:AP4342)*(SUM($L4343:AO4343)=0)","v":0},{"$f":"1*(SUM($M4341:AQ4341)>0)*SUM($M4342:AQ4342)*(SUM($L4343:AP4343)=0)","v":0},{"$f":"1*(SUM($M4341:AR4341)>0)*SUM($M4342:AR4342)*(SUM($L4343:AQ4343)=0)","v":0},{"$f":"1*(SUM($M4341:AS4341)>0)*SUM($M4342:AS4342)*(SUM($L4343:AR4343)=0)","v":0},{"$f":"1*(SUM($M4341:AT4341)>0)*SUM($M4342:AT4342)*(SUM($L4343:AS4343)=0)","v":0},{"$f":"1*(SUM($M4341:AU4341)>0)*SUM($M4342:AU4342)*(SUM($L4343:AT4343)=0)","v":0},{"$f":"1*(SUM($M4341:AV4341)>0)*SUM($M4342:AV4342)*(SUM($L4343:AU4343)=0)","v":0},{"$f":"1*(SUM($M4341:AW4341)>0)*SUM($M4342:AW4342)*(SUM($L4343:AV4343)=0)","v":0},{"$f":"1*(SUM($M4341:AX4341)>0)*SUM($M4342:AX4342)*(SUM($L4343:AW4343)=0)","v":0},{"$f":"1*(SUM($M4341:AY4341)>0)*SUM($M4342:AY4342)*(SUM($L4343:AX4343)=0)","v":0},{"$f":"1*(SUM($M4341:AZ4341)>0)*SUM($M4342:AZ4342)*(SUM($L4343:AY4343)=0)","v":0},{"$f":"1*(SUM($M4341:BA4341)>0)*SUM($M4342:BA4342)*(SUM($L4343:AZ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BB4341)>0)*SUM($M4342:BB4342)*(SUM($L4343:BA4343)=0)","v":0},{"$f":"1*(SUM($M4341:BC4341)>0)*SUM($M4342:BC4342)*(SUM($L4343:BB4343)=0)","v":0},{"$f":"1*(SUM($M4341:BD4341)>0)*SUM($M4342:BD4342)*(SUM($L4343:BC4343)=0)","v":0},{"$f":"1*(SUM($M4341:BE4341)>0)*SUM($M4342:BE4342)*(SUM($L4343:BD4343)=0)","v":0},{"$f":"1*(SUM($M4341:BF4341)>0)*SUM($M4342:BF4342)*(SUM($L4343:BE4343)=0)","v":0},{"$f":"1*(SUM($M4341:BG4341)>0)*SUM($M4342:BG4342)*(SUM($L4343:BF4343)=0)","v":0},{"$f":"1*(SUM($M4341:BH4341)>0)*SUM($M4342:BH4342)*(SUM($L4343:BG4343)=0)","v":0},{"$f":"1*(SUM($M4341:BI4341)>0)*SUM($M4342:BI4342)*(SUM($L4343:BH4343)=0)","v":0},{"$f":"1*(SUM($M4341:BJ4341)>0)*SUM($M4342:BJ4342)*(SUM($L4343:BI4343)=0)","v":0},{"$f":"1*(SUM($M4341:BK4341)>0)*SUM($M4342:BK4342)*(SUM($L4343:BJ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BL4341)>0)*SUM($M4342:BL4342)*(SUM($L4343:BK4343)=0)","v":0},{"$f":"1*(SUM($M4341:BM4341)>0)*SUM($M4342:BM4342)*(SUM($L4343:BL4343)=0)","v":0},{"$f":"1*(SUM($M4341:BN4341)>0)*SUM($M4342:BN4342)*(SUM($L4343:BM4343)=0)","v":0},{"$f":"1*(SUM($M4341:BO4341)>0)*SUM($M4342:BO4342)*(SUM($L4343:BN4343)=0)","v":0},{"$f":"1*(SUM($M4341:BP4341)>0)*SUM($M4342:BP4342)*(SUM($L4343:BO4343)=0)","v":0},{"$f":"1*(SUM($M4341:BQ4341)>0)*SUM($M4342:BQ4342)*(SUM($L4343:BP4343)=0)","v":0},{"$f":"1*(SUM($M4341:BR4341)>0)*SUM($M4342:BR4342)*(SUM($L4343:BQ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BS4341)>0)*SUM($M4342:BS4342)*(SUM($L4343:BR4343)=0)","v":0},{"$f":"1*(SUM($M4341:BT4341)>0)*SUM($M4342:BT4342)*(SUM($L4343:BS4343)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4344:BT4344)","v":0},null,{"$f":"SUM($M4342:M4342)-SUM($M4343:M4343)","v":0},{"$f":"SUM($M4342:N4342)-SUM($M4343:N4343)","v":0},{"$f":"SUM($M4342:O4342)-SUM($M4343:O4343)","v":0},{"$f":"SUM($M4342:P4342)-SUM($M4343:P4343)","v":0},{"$f":"SUM($M4342:Q4342)-SUM($M4343:Q4343)","v":0},{"$f":"SUM($M4342:R4342)-SUM($M4343:R4343)","v":0},{"$f":"SUM($M4342:S4342)-SUM($M4343:S4343)","v":0},{"$f":"SUM($M4342:T4342)-SUM($M4343:T4343)","v":0},{"$f":"SUM($M4342:U4342)-SUM($M4343:U4343)","v":0},{"$f":"SUM($M4342:V4342)-SUM($M4343:V4343)","v":0},{"$f":"SUM($M4342:W4342)-SUM($M4343:W4343)","v":0},{"$f":"SUM($M4342:X4342)-SUM($M4343:X4343)","v":0},{"$f":"SUM($M4342:Y4342)-SUM($M4343:Y4343)","v":0},{"$f":"SUM($M4342:Z4342)-SUM($M4343:Z4343)","v":0},{"$f":"SUM($M4342:AA4342)-SUM($M4343:AA4343)","v":0},{"$f":"SUM($M4342:AB4342)-SUM($M4343:AB4343)","v":0},{"$f":"SUM($M4342:AC4342)-SUM($M4343:AC4343)","v":0},{"$f":"SUM($M4342:AD4342)-SUM($M4343:AD4343)","v":0},{"$f":"SUM($M4342:AE4342)-SUM($M4343:AE4343)","v":0},{"$f":"SUM($M4342:AF4342)-SUM($M4343:AF4343)","v":0},{"$f":"SUM($M4342:AG4342)-SUM($M4343:AG4343)","v":0},{"$f":"SUM($M4342:AH4342)-SUM($M4343:AH4343)","v":0},{"$f":"SUM($M4342:AI4342)-SUM($M4343:AI4343)","v":0},{"$f":"SUM($M4342:AJ4342)-SUM($M4343:AJ4343)","v":0},{"$f":"SUM($M4342:AK4342)-SUM($M4343:AK4343)","v":0},{"$f":"SUM($M4342:AL4342)-SUM($M4343:AL4343)","v":0},{"$f":"SUM($M4342:AM4342)-SUM($M4343:AM4343)","v":0},{"$f":"SUM($M4342:AN4342)-SUM($M4343:AN4343)","v":0},{"$f":"SUM($M4342:AO4342)-SUM($M4343:AO4343)","v":0},{"$f":"SUM($M4342:AP4342)-SUM($M4343:AP4343)","v":0},{"$f":"SUM($M4342:AQ4342)-SUM($M4343:AQ4343)","v":0},{"$f":"SUM($M4342:AR4342)-SUM($M4343:AR4343)","v":0},{"$f":"SUM($M4342:AS4342)-SUM($M4343:AS4343)","v":0},{"$f":"SUM($M4342:AT4342)-SUM($M4343:AT4343)","v":0},{"$f":"SUM($M4342:AU4342)-SUM($M4343:AU4343)","v":0},{"$f":"SUM($M4342:AV4342)-SUM($M4343:AV4343)","v":0},{"$f":"SUM($M4342:AW4342)-SUM($M4343:AW4343)","v":0},{"$f":"SUM($M4342:AX4342)-SUM($M4343:AX4343)","v":0},{"$f":"SUM($M4342:AY4342)-SUM($M4343:AY4343)","v":0},{"$f":"SUM($M4342:AZ4342)-SUM($M4343:AZ4343)","v":0},{"$f":"SUM($M4342:BA4342)-SUM($M4343:BA4343)","v":0},{"$f":"SUM($M4342:BB4342)-SUM($M4343:BB4343)","v":0},{"$f":"SUM($M4342:BC4342)-SUM($M4343:BC4343)","v":0},{"$f":"SUM($M4342:BD4342)-SUM($M4343:BD4343)","v":0},{"$f":"SUM($M4342:BE4342)-SUM($M4343:BE4343)","v":0},{"$f":"SUM($M4342:BF4342)-SUM($M4343:BF4343)","v":0},{"$f":"SUM($M4342:BG4342)-SUM($M4343:BG4343)","v":0},{"$f":"SUM($M4342:BH4342)-SUM($M4343:BH4343)","v":0},{"$f":"SUM($M4342:BI4342)-SUM($M4343:BI4343)","v":0},{"$f":"SUM($M4342:BJ4342)-SUM($M4343:BJ4343)","v":0},{"$f":"SUM($M4342:BK4342)-SUM($M4343:BK4343)","v":0},{"$f":"SUM($M4342:BL4342)-SUM($M4343:BL4343)","v":0},{"$f":"SUM($M4342:BM4342)-SUM($M4343:BM4343)","v":0},{"$f":"SUM($M4342:BN4342)-SUM($M4343:BN4343)","v":0},{"$f":"SUM($M4342:BO4342)-SUM($M4343:BO4343)","v":0},{"$f":"SUM($M4342:BP4342)-SUM($M4343:BP4343)","v":0},{"$f":"SUM($M4342:BQ4342)-SUM($M4343:BQ4343)","v":0},{"$f":"SUM($M4342:BR4342)-SUM($M4343:BR4343)","v":0},{"$f":"SUM($M4342:BS4342)-SUM($M4343:BS4343)","v":0},{"$f":"SUM($M4342:BT4342)-SUM($M4343:BT4343)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4341:M4341)*SUM(M4343:N4343)","v":0},{"$f":"SUM($M4341:N4341)*SUM(N4343:O4343)","v":0},{"$f":"SUM($M4341:O4341)*SUM(O4343:P4343)","v":0},{"$f":"SUM($M4341:P4341)*SUM(P4343:Q4343)","v":0},{"$f":"SUM($M4341:Q4341)*SUM(Q4343:R4343)","v":0},{"$f":"SUM($M4341:R4341)*SUM(R4343:S4343)","v":0},{"$f":"SUM($M4341:S4341)*SUM(S4343:T4343)","v":0},{"$f":"SUM($M4341:T4341)*SUM(T4343:U4343)","v":0},{"$f":"SUM($M4341:U4341)*SUM(U4343:V4343)","v":0},{"$f":"SUM($M4341:V4341)*SUM(V4343:W4343)","v":0},{"$f":"SUM($M4341:W4341)*SUM(W4343:X4343)","v":0},{"$f":"SUM($M4341:X4341)*SUM(X4343:Y4343)","v":0},{"$f":"SUM($M4341:Y4341)*SUM(Y4343:Z4343)","v":0},{"$f":"SUM($M4341:Z4341)*SUM(Z4343:AA4343)","v":0},{"$f":"SUM($M4341:AA4341)*SUM(AA4343:AB4343)","v":0},{"$f":"SUM($M4341:AB4341)*SUM(AB4343:AC4343)","v":0},{"$f":"SUM($M4341:AC4341)*SUM(AC4343:AD4343)","v":0},{"$f":"SUM($M4341:AD4341)*SUM(AD4343:AE4343)","v":0},{"$f":"SUM($M4341:AE4341)*SUM(AE4343:AF4343)","v":0},{"$f":"SUM($M4341:AF4341)*SUM(AF4343:AG4343)","v":0},{"$f":"SUM($M4341:AG4341)*SUM(AG4343:AH4343)","v":0},{"$f":"SUM($M4341:AH4341)*SUM(AH4343:AI4343)","v":0},{"$f":"SUM($M4341:AI4341)*SUM(AI4343:AJ4343)","v":0},{"$f":"SUM($M4341:AJ4341)*SUM(AJ4343:AK4343)","v":0},{"$f":"SUM($M4341:AK4341)*SUM(AK4343:AL4343)","v":0},{"$f":"SUM($M4341:AL4341)*SUM(AL4343:AM4343)","v":0},{"$f":"SUM($M4341:AM4341)*SUM(AM4343:AN4343)","v":0},{"$f":"SUM($M4341:AN4341)*SUM(AN4343:AO4343)","v":0},{"$f":"SUM($M4341:AO4341)*SUM(AO4343:AP4343)","v":0},{"$f":"SUM($M4341:AP4341)*SUM(AP4343:AQ4343)","v":0},{"$f":"SUM($M4341:AQ4341)*SUM(AQ4343:AR4343)","v":0},{"$f":"SUM($M4341:AR4341)*SUM(AR4343:AS4343)","v":0},{"$f":"SUM($M4341:AS4341)*SUM(AS4343:AT4343)","v":0},{"$f":"SUM($M4341:AT4341)*SUM(AT4343:AU4343)","v":0},{"$f":"SUM($M4341:AU4341)*SUM(AU4343:AV4343)","v":0},{"$f":"SUM($M4341:AV4341)*SUM(AV4343:AW4343)","v":0},{"$f":"SUM($M4341:AW4341)*SUM(AW4343:AX4343)","v":0},{"$f":"SUM($M4341:AX4341)*SUM(AX4343:AY4343)","v":0},{"$f":"SUM($M4341:AY4341)*SUM(AY4343:AZ4343)","v":0},{"$f":"SUM($M4341:AZ4341)*SUM(AZ4343:BA4343)","v":0},{"$f":"SUM($M4341:BA4341)*SUM(BA4343:BB4343)","v":0},{"$f":"SUM($M4341:BB4341)*SUM(BB4343:BC4343)","v":0},{"$f":"SUM($M4341:BC4341)*SUM(BC4343:BD4343)","v":0},{"$f":"SUM($M4341:BD4341)*SUM(BD4343:BE4343)","v":0},{"$f":"SUM($M4341:BE4341)*SUM(BE4343:BF4343)","v":0},{"$f":"SUM($M4341:BF4341)*SUM(BF4343:BG4343)","v":0},{"$f":"SUM($M4341:BG4341)*SUM(BG4343:BH4343)","v":0},{"$f":"SUM($M4341:BH4341)*SUM(BH4343:BI4343)","v":0},{"$f":"SUM($M4341:BI4341)*SUM(BI4343:BJ4343)","v":0},{"$f":"SUM($M4341:BJ4341)*SUM(BJ4343:BK4343)","v":0},{"$f":"SUM($M4341:BK4341)*SUM(BK4343:BL4343)","v":0},{"$f":"SUM($M4341:BL4341)*SUM(BL4343:BM4343)","v":0},{"$f":"SUM($M4341:BM4341)*SUM(BM4343:BN4343)","v":0},{"$f":"SUM($M4341:BN4341)*SUM(BN4343:BO4343)","v":0},{"$f":"SUM($M4341:BO4341)*SUM(BO4343:BP4343)","v":0},{"$f":"SUM($M4341:BP4341)*SUM(BP4343:BQ4343)","v":0},{"$f":"SUM($M4341:BQ4341)*SUM(BQ4343:BR4343)","v":0},{"$f":"SUM($M4341:BR4341)*SUM(BR4343:BS4343)","v":0},{"$f":"SUM($M4341:BS4341)*SUM(BS4343:BT4343)","v":0},{"$f":"SUM($M4341:BT4341)*SUM(BT4343:BU4343)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4346:BT4346)","v":0},null,{"$f":"IFERROR(-L4345/(M4345-L4345),0)*M4343","v":0},{"$f":"IFERROR(-M4345/(N4345-M4345),0)*N4343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4344=1,\"n/a\",K4344+K4346)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4341*M4336","v":0},{"$f":"N4341*N4336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4350:M4350)<0)*(SUM($L4351:L4351)=0)","v":0},{"$f":"1*(SUM($M4350:N4350)<0)*(SUM($L4351:M4351)=0)","v":0},{"$f":"1*(SUM($M4350:O4350)<0)*(SUM($L4351:N4351)=0)","v":0},{"$f":"1*(SUM($M4350:P4350)<0)*(SUM($L4351:O4351)=0)","v":0},{"$f":"1*(SUM($M4350:Q4350)<0)*(SUM($L4351:P4351)=0)","v":0},{"$f":"1*(SUM($M4350:R4350)<0)*(SUM($L4351:Q4351)=0)","v":0},{"$f":"1*(SUM($M4350:S4350)<0)*(SUM($L4351:R4351)=0)","v":0},{"$f":"1*(SUM($M4350:T4350)<0)*(SUM($L4351:S4351)=0)","v":0},{"$f":"1*(SUM($M4350:U4350)<0)*(SUM($L4351:T4351)=0)","v":0},{"$f":"1*(SUM($M4350:V4350)<0)*(SUM($L4351:U4351)=0)","v":0},{"$f":"1*(SUM($M4350:W4350)<0)*(SUM($L4351:V4351)=0)","v":0},{"$f":"1*(SUM($M4350:X4350)<0)*(SUM($L4351:W4351)=0)","v":0},{"$f":"1*(SUM($M4350:Y4350)<0)*(SUM($L4351:X4351)=0)","v":0},{"$f":"1*(SUM($M4350:Z4350)<0)*(SUM($L4351:Y4351)=0)","v":0},{"$f":"1*(SUM($M4350:AA4350)<0)*(SUM($L4351:Z4351)=0)","v":0},{"$f":"1*(SUM($M4350:AB4350)<0)*(SUM($L4351:AA4351)=0)","v":0},{"$f":"1*(SUM($M4350:AC4350)<0)*(SUM($L4351:AB4351)=0)","v":0},{"$f":"1*(SUM($M4350:AD4350)<0)*(SUM($L4351:AC4351)=0)","v":0},{"$f":"1*(SUM($M4350:AE4350)<0)*(SUM($L4351:AD4351)=0)","v":0},{"$f":"1*(SUM($M4350:AF4350)<0)*(SUM($L4351:AE4351)=0)","v":0},{"$f":"1*(SUM($M4350:AG4350)<0)*(SUM($L4351:AF4351)=0)","v":0},{"$f":"1*(SUM($M4350:AH4350)<0)*(SUM($L4351:AG4351)=0)","v":0},{"$f":"1*(SUM($M4350:AI4350)<0)*(SUM($L4351:AH4351)=0)","v":0},{"$f":"1*(SUM($M4350:AJ4350)<0)*(SUM($L4351:AI4351)=0)","v":0},{"$f":"1*(SUM($M4350:AK4350)<0)*(SUM($L4351:AJ4351)=0)","v":0},{"$f":"1*(SUM($M4350:AL4350)<0)*(SUM($L4351:AK4351)=0)","v":0},{"$f":"1*(SUM($M4350:AM4350)<0)*(SUM($L4351:AL4351)=0)","v":0},{"$f":"1*(SUM($M4350:AN4350)<0)*(SUM($L4351:AM4351)=0)","v":0},{"$f":"1*(SUM($M4350:AO4350)<0)*(SUM($L4351:AN4351)=0)","v":0},{"$f":"1*(SUM($M4350:AP4350)<0)*(SUM($L4351:AO4351)=0)","v":0},{"$f":"1*(SUM($M4350:AQ4350)<0)*(SUM($L4351:AP4351)=0)","v":0},{"$f":"1*(SUM($M4350:AR4350)<0)*(SUM($L4351:AQ4351)=0)","v":0},{"$f":"1*(SUM($M4350:AS4350)<0)*(SUM($L4351:AR4351)=0)","v":0},{"$f":"1*(SUM($M4350:AT4350)<0)*(SUM($L4351:AS4351)=0)","v":0},{"$f":"1*(SUM($M4350:AU4350)<0)*(SUM($L4351:AT4351)=0)","v":0},{"$f":"1*(SUM($M4350:AV4350)<0)*(SUM($L4351:AU4351)=0)","v":0},{"$f":"1*(SUM($M4350:AW4350)<0)*(SUM($L4351:AV4351)=0)","v":0},{"$f":"1*(SUM($M4350:AX4350)<0)*(SUM($L4351:AW4351)=0)","v":0},{"$f":"1*(SUM($M4350:AY4350)<0)*(SUM($L4351:AX4351)=0)","v":0},{"$f":"1*(SUM($M4350:AZ4350)<0)*(SUM($L4351:AY4351)=0)","v":0},{"$f":"1*(SUM($M4350:BA4350)<0)*(SUM($L4351:AZ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BB4350)<0)*(SUM($L4351:BA4351)=0)","v":0},{"$f":"1*(SUM($M4350:BC4350)<0)*(SUM($L4351:BB4351)=0)","v":0},{"$f":"1*(SUM($M4350:BD4350)<0)*(SUM($L4351:BC4351)=0)","v":0},{"$f":"1*(SUM($M4350:BE4350)<0)*(SUM($L4351:BD4351)=0)","v":0},{"$f":"1*(SUM($M4350:BF4350)<0)*(SUM($L4351:BE4351)=0)","v":0},{"$f":"1*(SUM($M4350:BG4350)<0)*(SUM($L4351:BF4351)=0)","v":0},{"$f":"1*(SUM($M4350:BH4350)<0)*(SUM($L4351:BG4351)=0)","v":0},{"$f":"1*(SUM($M4350:BI4350)<0)*(SUM($L4351:BH4351)=0)","v":0},{"$f":"1*(SUM($M4350:BJ4350)<0)*(SUM($L4351:BI4351)=0)","v":0},{"$f":"1*(SUM($M4350:BK4350)<0)*(SUM($L4351:BJ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BL4350)<0)*(SUM($L4351:BK4351)=0)","v":0},{"$f":"1*(SUM($M4350:BM4350)<0)*(SUM($L4351:BL4351)=0)","v":0},{"$f":"1*(SUM($M4350:BN4350)<0)*(SUM($L4351:BM4351)=0)","v":0},{"$f":"1*(SUM($M4350:BO4350)<0)*(SUM($L4351:BN4351)=0)","v":0},{"$f":"1*(SUM($M4350:BP4350)<0)*(SUM($L4351:BO4351)=0)","v":0},{"$f":"1*(SUM($M4350:BQ4350)<0)*(SUM($L4351:BP4351)=0)","v":0},{"$f":"1*(SUM($M4350:BR4350)<0)*(SUM($L4351:BQ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BS4350)<0)*(SUM($L4351:BR4351)=0)","v":0},{"$f":"1*(SUM($M4350:BT4350)<0)*(SUM($L4351:BS4351)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4350:M4350)>0)*SUM($M4351:M4351)*(SUM($L4352:L4352)=0)","v":0},{"$f":"1*(SUM($M4350:N4350)>0)*SUM($M4351:N4351)*(SUM($L4352:M4352)=0)","v":0},{"$f":"1*(SUM($M4350:O4350)>0)*SUM($M4351:O4351)*(SUM($L4352:N4352)=0)","v":0},{"$f":"1*(SUM($M4350:P4350)>0)*SUM($M4351:P4351)*(SUM($L4352:O4352)=0)","v":0},{"$f":"1*(SUM($M4350:Q4350)>0)*SUM($M4351:Q4351)*(SUM($L4352:P4352)=0)","v":0},{"$f":"1*(SUM($M4350:R4350)>0)*SUM($M4351:R4351)*(SUM($L4352:Q4352)=0)","v":0},{"$f":"1*(SUM($M4350:S4350)>0)*SUM($M4351:S4351)*(SUM($L4352:R4352)=0)","v":0},{"$f":"1*(SUM($M4350:T4350)>0)*SUM($M4351:T4351)*(SUM($L4352:S4352)=0)","v":0},{"$f":"1*(SUM($M4350:U4350)>0)*SUM($M4351:U4351)*(SUM($L4352:T4352)=0)","v":0},{"$f":"1*(SUM($M4350:V4350)>0)*SUM($M4351:V4351)*(SUM($L4352:U4352)=0)","v":0},{"$f":"1*(SUM($M4350:W4350)>0)*SUM($M4351:W4351)*(SUM($L4352:V4352)=0)","v":0},{"$f":"1*(SUM($M4350:X4350)>0)*SUM($M4351:X4351)*(SUM($L4352:W4352)=0)","v":0},{"$f":"1*(SUM($M4350:Y4350)>0)*SUM($M4351:Y4351)*(SUM($L4352:X4352)=0)","v":0},{"$f":"1*(SUM($M4350:Z4350)>0)*SUM($M4351:Z4351)*(SUM($L4352:Y4352)=0)","v":0},{"$f":"1*(SUM($M4350:AA4350)>0)*SUM($M4351:AA4351)*(SUM($L4352:Z4352)=0)","v":0},{"$f":"1*(SUM($M4350:AB4350)>0)*SUM($M4351:AB4351)*(SUM($L4352:AA4352)=0)","v":0},{"$f":"1*(SUM($M4350:AC4350)>0)*SUM($M4351:AC4351)*(SUM($L4352:AB4352)=0)","v":0},{"$f":"1*(SUM($M4350:AD4350)>0)*SUM($M4351:AD4351)*(SUM($L4352:AC4352)=0)","v":0},{"$f":"1*(SUM($M4350:AE4350)>0)*SUM($M4351:AE4351)*(SUM($L4352:AD4352)=0)","v":0},{"$f":"1*(SUM($M4350:AF4350)>0)*SUM($M4351:AF4351)*(SUM($L4352:AE4352)=0)","v":0},{"$f":"1*(SUM($M4350:AG4350)>0)*SUM($M4351:AG4351)*(SUM($L4352:AF4352)=0)","v":0},{"$f":"1*(SUM($M4350:AH4350)>0)*SUM($M4351:AH4351)*(SUM($L4352:AG4352)=0)","v":0},{"$f":"1*(SUM($M4350:AI4350)>0)*SUM($M4351:AI4351)*(SUM($L4352:AH4352)=0)","v":0},{"$f":"1*(SUM($M4350:AJ4350)>0)*SUM($M4351:AJ4351)*(SUM($L4352:AI4352)=0)","v":0},{"$f":"1*(SUM($M4350:AK4350)>0)*SUM($M4351:AK4351)*(SUM($L4352:AJ4352)=0)","v":0},{"$f":"1*(SUM($M4350:AL4350)>0)*SUM($M4351:AL4351)*(SUM($L4352:AK4352)=0)","v":0},{"$f":"1*(SUM($M4350:AM4350)>0)*SUM($M4351:AM4351)*(SUM($L4352:AL4352)=0)","v":0},{"$f":"1*(SUM($M4350:AN4350)>0)*SUM($M4351:AN4351)*(SUM($L4352:AM4352)=0)","v":0},{"$f":"1*(SUM($M4350:AO4350)>0)*SUM($M4351:AO4351)*(SUM($L4352:AN4352)=0)","v":0},{"$f":"1*(SUM($M4350:AP4350)>0)*SUM($M4351:AP4351)*(SUM($L4352:AO4352)=0)","v":0},{"$f":"1*(SUM($M4350:AQ4350)>0)*SUM($M4351:AQ4351)*(SUM($L4352:AP4352)=0)","v":0},{"$f":"1*(SUM($M4350:AR4350)>0)*SUM($M4351:AR4351)*(SUM($L4352:AQ4352)=0)","v":0},{"$f":"1*(SUM($M4350:AS4350)>0)*SUM($M4351:AS4351)*(SUM($L4352:AR4352)=0)","v":0},{"$f":"1*(SUM($M4350:AT4350)>0)*SUM($M4351:AT4351)*(SUM($L4352:AS4352)=0)","v":0},{"$f":"1*(SUM($M4350:AU4350)>0)*SUM($M4351:AU4351)*(SUM($L4352:AT4352)=0)","v":0},{"$f":"1*(SUM($M4350:AV4350)>0)*SUM($M4351:AV4351)*(SUM($L4352:AU4352)=0)","v":0},{"$f":"1*(SUM($M4350:AW4350)>0)*SUM($M4351:AW4351)*(SUM($L4352:AV4352)=0)","v":0},{"$f":"1*(SUM($M4350:AX4350)>0)*SUM($M4351:AX4351)*(SUM($L4352:AW4352)=0)","v":0},{"$f":"1*(SUM($M4350:AY4350)>0)*SUM($M4351:AY4351)*(SUM($L4352:AX4352)=0)","v":0},{"$f":"1*(SUM($M4350:AZ4350)>0)*SUM($M4351:AZ4351)*(SUM($L4352:AY4352)=0)","v":0},{"$f":"1*(SUM($M4350:BA4350)>0)*SUM($M4351:BA4351)*(SUM($L4352:AZ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BB4350)>0)*SUM($M4351:BB4351)*(SUM($L4352:BA4352)=0)","v":0},{"$f":"1*(SUM($M4350:BC4350)>0)*SUM($M4351:BC4351)*(SUM($L4352:BB4352)=0)","v":0},{"$f":"1*(SUM($M4350:BD4350)>0)*SUM($M4351:BD4351)*(SUM($L4352:BC4352)=0)","v":0},{"$f":"1*(SUM($M4350:BE4350)>0)*SUM($M4351:BE4351)*(SUM($L4352:BD4352)=0)","v":0},{"$f":"1*(SUM($M4350:BF4350)>0)*SUM($M4351:BF4351)*(SUM($L4352:BE4352)=0)","v":0},{"$f":"1*(SUM($M4350:BG4350)>0)*SUM($M4351:BG4351)*(SUM($L4352:BF4352)=0)","v":0},{"$f":"1*(SUM($M4350:BH4350)>0)*SUM($M4351:BH4351)*(SUM($L4352:BG4352)=0)","v":0},{"$f":"1*(SUM($M4350:BI4350)>0)*SUM($M4351:BI4351)*(SUM($L4352:BH4352)=0)","v":0},{"$f":"1*(SUM($M4350:BJ4350)>0)*SUM($M4351:BJ4351)*(SUM($L4352:BI4352)=0)","v":0},{"$f":"1*(SUM($M4350:BK4350)>0)*SUM($M4351:BK4351)*(SUM($L4352:BJ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BL4350)>0)*SUM($M4351:BL4351)*(SUM($L4352:BK4352)=0)","v":0},{"$f":"1*(SUM($M4350:BM4350)>0)*SUM($M4351:BM4351)*(SUM($L4352:BL4352)=0)","v":0},{"$f":"1*(SUM($M4350:BN4350)>0)*SUM($M4351:BN4351)*(SUM($L4352:BM4352)=0)","v":0},{"$f":"1*(SUM($M4350:BO4350)>0)*SUM($M4351:BO4351)*(SUM($L4352:BN4352)=0)","v":0},{"$f":"1*(SUM($M4350:BP4350)>0)*SUM($M4351:BP4351)*(SUM($L4352:BO4352)=0)","v":0},{"$f":"1*(SUM($M4350:BQ4350)>0)*SUM($M4351:BQ4351)*(SUM($L4352:BP4352)=0)","v":0},{"$f":"1*(SUM($M4350:BR4350)>0)*SUM($M4351:BR4351)*(SUM($L4352:BQ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BS4350)>0)*SUM($M4351:BS4351)*(SUM($L4352:BR4352)=0)","v":0},{"$f":"1*(SUM($M4350:BT4350)>0)*SUM($M4351:BT4351)*(SUM($L4352:BS4352)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4353:BT4353)","v":0},null,{"$f":"SUM($M4351:M4351)-SUM($M4352:M4352)","v":0},{"$f":"SUM($M4351:N4351)-SUM($M4352:N4352)","v":0},{"$f":"SUM($M4351:O4351)-SUM($M4352:O4352)","v":0},{"$f":"SUM($M4351:P4351)-SUM($M4352:P4352)","v":0},{"$f":"SUM($M4351:Q4351)-SUM($M4352:Q4352)","v":0},{"$f":"SUM($M4351:R4351)-SUM($M4352:R4352)","v":0},{"$f":"SUM($M4351:S4351)-SUM($M4352:S4352)","v":0},{"$f":"SUM($M4351:T4351)-SUM($M4352:T4352)","v":0},{"$f":"SUM($M4351:U4351)-SUM($M4352:U4352)","v":0},{"$f":"SUM($M4351:V4351)-SUM($M4352:V4352)","v":0},{"$f":"SUM($M4351:W4351)-SUM($M4352:W4352)","v":0},{"$f":"SUM($M4351:X4351)-SUM($M4352:X4352)","v":0},{"$f":"SUM($M4351:Y4351)-SUM($M4352:Y4352)","v":0},{"$f":"SUM($M4351:Z4351)-SUM($M4352:Z4352)","v":0},{"$f":"SUM($M4351:AA4351)-SUM($M4352:AA4352)","v":0},{"$f":"SUM($M4351:AB4351)-SUM($M4352:AB4352)","v":0},{"$f":"SUM($M4351:AC4351)-SUM($M4352:AC4352)","v":0},{"$f":"SUM($M4351:AD4351)-SUM($M4352:AD4352)","v":0},{"$f":"SUM($M4351:AE4351)-SUM($M4352:AE4352)","v":0},{"$f":"SUM($M4351:AF4351)-SUM($M4352:AF4352)","v":0},{"$f":"SUM($M4351:AG4351)-SUM($M4352:AG4352)","v":0},{"$f":"SUM($M4351:AH4351)-SUM($M4352:AH4352)","v":0},{"$f":"SUM($M4351:AI4351)-SUM($M4352:AI4352)","v":0},{"$f":"SUM($M4351:AJ4351)-SUM($M4352:AJ4352)","v":0},{"$f":"SUM($M4351:AK4351)-SUM($M4352:AK4352)","v":0},{"$f":"SUM($M4351:AL4351)-SUM($M4352:AL4352)","v":0},{"$f":"SUM($M4351:AM4351)-SUM($M4352:AM4352)","v":0},{"$f":"SUM($M4351:AN4351)-SUM($M4352:AN4352)","v":0},{"$f":"SUM($M4351:AO4351)-SUM($M4352:AO4352)","v":0},{"$f":"SUM($M4351:AP4351)-SUM($M4352:AP4352)","v":0},{"$f":"SUM($M4351:AQ4351)-SUM($M4352:AQ4352)","v":0},{"$f":"SUM($M4351:AR4351)-SUM($M4352:AR4352)","v":0},{"$f":"SUM($M4351:AS4351)-SUM($M4352:AS4352)","v":0},{"$f":"SUM($M4351:AT4351)-SUM($M4352:AT4352)","v":0},{"$f":"SUM($M4351:AU4351)-SUM($M4352:AU4352)","v":0},{"$f":"SUM($M4351:AV4351)-SUM($M4352:AV4352)","v":0},{"$f":"SUM($M4351:AW4351)-SUM($M4352:AW4352)","v":0},{"$f":"SUM($M4351:AX4351)-SUM($M4352:AX4352)","v":0},{"$f":"SUM($M4351:AY4351)-SUM($M4352:AY4352)","v":0},{"$f":"SUM($M4351:AZ4351)-SUM($M4352:AZ4352)","v":0},{"$f":"SUM($M4351:BA4351)-SUM($M4352:BA4352)","v":0},{"$f":"SUM($M4351:BB4351)-SUM($M4352:BB4352)","v":0},{"$f":"SUM($M4351:BC4351)-SUM($M4352:BC4352)","v":0},{"$f":"SUM($M4351:BD4351)-SUM($M4352:BD4352)","v":0},{"$f":"SUM($M4351:BE4351)-SUM($M4352:BE4352)","v":0},{"$f":"SUM($M4351:BF4351)-SUM($M4352:BF4352)","v":0},{"$f":"SUM($M4351:BG4351)-SUM($M4352:BG4352)","v":0},{"$f":"SUM($M4351:BH4351)-SUM($M4352:BH4352)","v":0},{"$f":"SUM($M4351:BI4351)-SUM($M4352:BI4352)","v":0},{"$f":"SUM($M4351:BJ4351)-SUM($M4352:BJ4352)","v":0},{"$f":"SUM($M4351:BK4351)-SUM($M4352:BK4352)","v":0},{"$f":"SUM($M4351:BL4351)-SUM($M4352:BL4352)","v":0},{"$f":"SUM($M4351:BM4351)-SUM($M4352:BM4352)","v":0},{"$f":"SUM($M4351:BN4351)-SUM($M4352:BN4352)","v":0},{"$f":"SUM($M4351:BO4351)-SUM($M4352:BO4352)","v":0},{"$f":"SUM($M4351:BP4351)-SUM($M4352:BP4352)","v":0},{"$f":"SUM($M4351:BQ4351)-SUM($M4352:BQ4352)","v":0},{"$f":"SUM($M4351:BR4351)-SUM($M4352:BR4352)","v":0},{"$f":"SUM($M4351:BS4351)-SUM($M4352:BS4352)","v":0},{"$f":"SUM($M4351:BT4351)-SUM($M4352:BT4352)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4350:M4350)*SUM(M4352:N4352)","v":0},{"$f":"SUM($M4350:N4350)*SUM(N4352:O4352)","v":0},{"$f":"SUM($M4350:O4350)*SUM(O4352:P4352)","v":0},{"$f":"SUM($M4350:P4350)*SUM(P4352:Q4352)","v":0},{"$f":"SUM($M4350:Q4350)*SUM(Q4352:R4352)","v":0},{"$f":"SUM($M4350:R4350)*SUM(R4352:S4352)","v":0},{"$f":"SUM($M4350:S4350)*SUM(S4352:T4352)","v":0},{"$f":"SUM($M4350:T4350)*SUM(T4352:U4352)","v":0},{"$f":"SUM($M4350:U4350)*SUM(U4352:V4352)","v":0},{"$f":"SUM($M4350:V4350)*SUM(V4352:W4352)","v":0},{"$f":"SUM($M4350:W4350)*SUM(W4352:X4352)","v":0},{"$f":"SUM($M4350:X4350)*SUM(X4352:Y4352)","v":0},{"$f":"SUM($M4350:Y4350)*SUM(Y4352:Z4352)","v":0},{"$f":"SUM($M4350:Z4350)*SUM(Z4352:AA4352)","v":0},{"$f":"SUM($M4350:AA4350)*SUM(AA4352:AB4352)","v":0},{"$f":"SUM($M4350:AB4350)*SUM(AB4352:AC4352)","v":0},{"$f":"SUM($M4350:AC4350)*SUM(AC4352:AD4352)","v":0},{"$f":"SUM($M4350:AD4350)*SUM(AD4352:AE4352)","v":0},{"$f":"SUM($M4350:AE4350)*SUM(AE4352:AF4352)","v":0},{"$f":"SUM($M4350:AF4350)*SUM(AF4352:AG4352)","v":0},{"$f":"SUM($M4350:AG4350)*SUM(AG4352:AH4352)","v":0},{"$f":"SUM($M4350:AH4350)*SUM(AH4352:AI4352)","v":0},{"$f":"SUM($M4350:AI4350)*SUM(AI4352:AJ4352)","v":0},{"$f":"SUM($M4350:AJ4350)*SUM(AJ4352:AK4352)","v":0},{"$f":"SUM($M4350:AK4350)*SUM(AK4352:AL4352)","v":0},{"$f":"SUM($M4350:AL4350)*SUM(AL4352:AM4352)","v":0},{"$f":"SUM($M4350:AM4350)*SUM(AM4352:AN4352)","v":0},{"$f":"SUM($M4350:AN4350)*SUM(AN4352:AO4352)","v":0},{"$f":"SUM($M4350:AO4350)*SUM(AO4352:AP4352)","v":0},{"$f":"SUM($M4350:AP4350)*SUM(AP4352:AQ4352)","v":0},{"$f":"SUM($M4350:AQ4350)*SUM(AQ4352:AR4352)","v":0},{"$f":"SUM($M4350:AR4350)*SUM(AR4352:AS4352)","v":0},{"$f":"SUM($M4350:AS4350)*SUM(AS4352:AT4352)","v":0},{"$f":"SUM($M4350:AT4350)*SUM(AT4352:AU4352)","v":0},{"$f":"SUM($M4350:AU4350)*SUM(AU4352:AV4352)","v":0},{"$f":"SUM($M4350:AV4350)*SUM(AV4352:AW4352)","v":0},{"$f":"SUM($M4350:AW4350)*SUM(AW4352:AX4352)","v":0},{"$f":"SUM($M4350:AX4350)*SUM(AX4352:AY4352)","v":0},{"$f":"SUM($M4350:AY4350)*SUM(AY4352:AZ4352)","v":0},{"$f":"SUM($M4350:AZ4350)*SUM(AZ4352:BA4352)","v":0},{"$f":"SUM($M4350:BA4350)*SUM(BA4352:BB4352)","v":0},{"$f":"SUM($M4350:BB4350)*SUM(BB4352:BC4352)","v":0},{"$f":"SUM($M4350:BC4350)*SUM(BC4352:BD4352)","v":0},{"$f":"SUM($M4350:BD4350)*SUM(BD4352:BE4352)","v":0},{"$f":"SUM($M4350:BE4350)*SUM(BE4352:BF4352)","v":0},{"$f":"SUM($M4350:BF4350)*SUM(BF4352:BG4352)","v":0},{"$f":"SUM($M4350:BG4350)*SUM(BG4352:BH4352)","v":0},{"$f":"SUM($M4350:BH4350)*SUM(BH4352:BI4352)","v":0},{"$f":"SUM($M4350:BI4350)*SUM(BI4352:BJ4352)","v":0},{"$f":"SUM($M4350:BJ4350)*SUM(BJ4352:BK4352)","v":0},{"$f":"SUM($M4350:BK4350)*SUM(BK4352:BL4352)","v":0},{"$f":"SUM($M4350:BL4350)*SUM(BL4352:BM4352)","v":0},{"$f":"SUM($M4350:BM4350)*SUM(BM4352:BN4352)","v":0},{"$f":"SUM($M4350:BN4350)*SUM(BN4352:BO4352)","v":0},{"$f":"SUM($M4350:BO4350)*SUM(BO4352:BP4352)","v":0},{"$f":"SUM($M4350:BP4350)*SUM(BP4352:BQ4352)","v":0},{"$f":"SUM($M4350:BQ4350)*SUM(BQ4352:BR4352)","v":0},{"$f":"SUM($M4350:BR4350)*SUM(BR4352:BS4352)","v":0},{"$f":"SUM($M4350:BS4350)*SUM(BS4352:BT4352)","v":0},{"$f":"SUM($M4350:BT4350)*SUM(BT4352:BU4352)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4355:BT4355)","v":0},null,{"$f":"IFERROR(-L4354/(M4354-L4354),0)*M4352","v":0},{"$f":"IFERROR(-M4354/(N4354-M4354),0)*N4352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4353=1,\"n/a\",K4353+K4355)","v":0}]
[]
[null,null,null,"DASHBOARD SELECTION"]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4359,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Social equity IRR",null,"£000",null,{"$f":"CHOOSE(H4359,H4300,H4338)","v":"n/a"}]
[null,null,null,"Social equity NPV",null,"£000",null,{"$f":"CHOOSE(H4359,K4299,K4337)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B4297)+1","v":8},null,"END OF SHEET"]

{"sheet":"OpCo2","index":24,"n_rows":4364,"n_cols":72,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[3316,18,3316,21],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[3316,13,3316,16]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(J430:J475,I2846:I2863,I3287,I3313,I2160:I2184,I3900:I3910)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"OpCo2"},null,null,null,"Sheet Warnings:",null,null,{"$f":"SUM(J685:J1213,J1388:J2072,J2339:J2354,J3250:J3256,J3598,J3647)","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,{"$f":"INP_General!$G$224","v":true},null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,"OpCo",null,null,2,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[null,null,null,null,null,null,null,null,null,null,"Days in year",null,{"$f":"M5-M4+1","v":365},{"$f":"N5-N4+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Remaining periods of operations",null,{"$f":"SUM(CALC_Project_ANN!M$28:$BT$28)*CALC_Project_ANN!M$28","v":0},{"$f":"SUM(CALC_Project_ANN!N$28:$BT$28)*CALC_Project_ANN!N$28","v":0},{"$f":"SUM(CALC_Project_ANN!O$28:$BT$28)*CALC_Project_ANN!O$28","v":0},{"$f":"SUM(CALC_Project_ANN!P$28:$BT$28)*CALC_Project_ANN!P$28","v":0},{"$f":"SUM(CALC_Project_ANN!Q$28:$BT$28)*CALC_Project_ANN!Q$28","v":0},{"$f":"SUM(CALC_Project_ANN!R$28:$BT$28)*CALC_Project_ANN!R$28","v":0},{"$f":"SUM(CALC_Project_ANN!S$28:$BT$28)*CALC_Project_ANN!S$28","v":0},{"$f":"SUM(CALC_Project_ANN!T$28:$BT$28)*CALC_Project_ANN!T$28","v":0},{"$f":"SUM(CALC_Project_ANN!U$28:$BT$28)*CALC_Project_ANN!U$28","v":0},{"$f":"SUM(CALC_Project_ANN!V$28:$BT$28)*CALC_Project_ANN!V$28","v":0},{"$f":"SUM(CALC_Project_ANN!W$28:$BT$28)*CALC_Project_ANN!W$28","v":0},{"$f":"SUM(CALC_Project_ANN!X$28:$BT$28)*CALC_Project_ANN!X$28","v":0},{"$f":"SUM(CALC_Project_ANN!Y$28:$BT$28)*CALC_Project_ANN!Y$28","v":0},{"$f":"SUM(CALC_Project_ANN!Z$28:$BT$28)*CALC_Project_ANN!Z$28","v":0},{"$f":"SUM(CALC_Project_ANN!AA$28:$BT$28)*CALC_Project_ANN!AA$28","v":0},{"$f":"SUM(CALC_Project_ANN!AB$28:$BT$28)*CALC_Project_ANN!AB$28","v":0},{"$f":"SUM(CALC_Project_ANN!AC$28:$BT$28)*CALC_Project_ANN!AC$28","v":0},{"$f":"SUM(CALC_Project_ANN!AD$28:$BT$28)*CALC_Project_ANN!AD$28","v":0},{"$f":"SUM(CALC_Project_ANN!AE$28:$BT$28)*CALC_Project_ANN!AE$28","v":0},{"$f":"SUM(CALC_Project_ANN!AF$28:$BT$28)*CALC_Project_ANN!AF$28","v":0},{"$f":"SUM(CALC_Project_ANN!AG$28:$BT$28)*CALC_Project_ANN!AG$28","v":0},{"$f":"SUM(CALC_Project_ANN!AH$28:$BT$28)*CALC_Project_ANN!AH$28","v":0},{"$f":"SUM(CALC_Project_ANN!AI$28:$BT$28)*CALC_Project_ANN!AI$28","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$28:$BT$28)*CALC_Project_ANN!AJ$28","v":0},{"$f":"SUM(CALC_Project_ANN!AK$28:$BT$28)*CALC_Project_ANN!AK$28","v":0},{"$f":"SUM(CALC_Project_ANN!AL$28:$BT$28)*CALC_Project_ANN!AL$28","v":0},{"$f":"SUM(CALC_Project_ANN!AM$28:$BT$28)*CALC_Project_ANN!AM$28","v":0},{"$f":"SUM(CALC_Project_ANN!AN$28:$BT$28)*CALC_Project_ANN!AN$28","v":0},{"$f":"SUM(CALC_Project_ANN!AO$28:$BT$28)*CALC_Project_ANN!AO$28","v":0},{"$f":"SUM(CALC_Project_ANN!AP$28:$BT$28)*CALC_Project_ANN!AP$28","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$28:$BT$28)*CALC_Project_ANN!AQ$28","v":0},{"$f":"SUM(CALC_Project_ANN!AR$28:$BT$28)*CALC_Project_ANN!AR$28","v":0},{"$f":"SUM(CALC_Project_ANN!AS$28:$BT$28)*CALC_Project_ANN!AS$28","v":0},{"$f":"SUM(CALC_Project_ANN!AT$28:$BT$28)*CALC_Project_ANN!AT$28","v":0},{"$f":"SUM(CALC_Project_ANN!AU$28:$BT$28)*CALC_Project_ANN!AU$28","v":0},{"$f":"SUM(CALC_Project_ANN!AV$28:$BT$28)*CALC_Project_ANN!AV$28","v":0},{"$f":"SUM(CALC_Project_ANN!AW$28:$BT$28)*CALC_Project_ANN!AW$28","v":0},{"$f":"SUM(CALC_Project_ANN!AX$28:$BT$28)*CALC_Project_ANN!AX$28","v":0},{"$f":"SUM(CALC_Project_ANN!AY$28:$BT$28)*CALC_Project_ANN!AY$28","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$28:$BT$28)*CALC_Project_ANN!AZ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BA$28:$BT$28)*CALC_Project_ANN!BA$28","v":0},{"$f":"SUM(CALC_Project_ANN!BB$28:$BT$28)*CALC_Project_ANN!BB$28","v":0},{"$f":"SUM(CALC_Project_ANN!BC$28:$BT$28)*CALC_Project_ANN!BC$28","v":0},{"$f":"SUM(CALC_Project_ANN!BD$28:$BT$28)*CALC_Project_ANN!BD$28","v":0},{"$f":"SUM(CALC_Project_ANN!BE$28:$BT$28)*CALC_Project_ANN!BE$28","v":0},{"$f":"SUM(CALC_Project_ANN!BF$28:$BT$28)*CALC_Project_ANN!BF$28","v":0},{"$f":"SUM(CALC_Project_ANN!BG$28:$BT$28)*CALC_Project_ANN!BG$28","v":0},{"$f":"SUM(CALC_Project_ANN!BH$28:$BT$28)*CALC_Project_ANN!BH$28","v":0},{"$f":"SUM(CALC_Project_ANN!BI$28:$BT$28)*CALC_Project_ANN!BI$28","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$28:$BT$28)*CALC_Project_ANN!BJ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BK$28:$BT$28)*CALC_Project_ANN!BK$28","v":0},{"$f":"SUM(CALC_Project_ANN!BL$28:$BT$28)*CALC_Project_ANN!BL$28","v":0},{"$f":"SUM(CALC_Project_ANN!BM$28:$BT$28)*CALC_Project_ANN!BM$28","v":0},{"$f":"SUM(CALC_Project_ANN!BN$28:$BT$28)*CALC_Project_ANN!BN$28","v":0},{"$f":"SUM(CALC_Project_ANN!BO$28:$BT$28)*CALC_Project_ANN!BO$28","v":0},{"$f":"SUM(CALC_Project_ANN!BP$28:$BT$28)*CALC_Project_ANN!BP$28","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$28:$BT$28)*CALC_Project_ANN!BQ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BR$28:$BT$28)*CALC_Project_ANN!BR$28","v":0},{"$f":"SUM(CALC_Project_ANN!BS$28:$BT$28)*CALC_Project_ANN!BS$28","v":0},{"$f":"SUM(CALC_Project_ANN!BT$28:$BT$28)*CALC_Project_ANN!BT$28","v":0}]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"PROJECT COST BASE AND ASSOCIATED WORKING CAPITAL"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"ALLOCATION OF CASH FLOWS"]
[]
[]
[null,null,null,{"$f":"INP_General!D632","v":"Generation"},null,null,{"$f":"INDEX(INP_General!$F632:$H632,1,$I$5)","v":false}]
[null,null,null,{"$f":"INP_General!D633","v":"Distribution"},null,null,{"$f":"INDEX(INP_General!$F633:$H633,1,$I$5)","v":false}]
[null,null,null,{"$f":"INP_General!D634","v":"Retail"},null,null,{"$f":"INDEX(INP_General!$F634:$H634,1,$I$5)","v":false}]
[]
[null,null,{"$f":"MAX(C$11:C18)+1","v":2},{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2113 + CALC_Project_ANN!M5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2113 + CALC_Project_ANN!N5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2113 + CALC_Project_ANN!O5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2113 + CALC_Project_ANN!P5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2113 + CALC_Project_ANN!Q5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2113 + CALC_Project_ANN!R5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2113 + CALC_Project_ANN!S5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2113 + CALC_Project_ANN!T5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2113 + CALC_Project_ANN!U5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2113 + CALC_Project_ANN!V5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2113 + CALC_Project_ANN!W5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2113 + CALC_Project_ANN!X5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2113 + CALC_Project_ANN!Y5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2113 + CALC_Project_ANN!Z5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2113 + CALC_Project_ANN!AA5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2113 + CALC_Project_ANN!AB5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2113 + CALC_Project_ANN!AC5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2113 + CALC_Project_ANN!AD5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2113 + CALC_Project_ANN!AE5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2113 + CALC_Project_ANN!AF5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2113 + CALC_Project_ANN!AG5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2113 + CALC_Project_ANN!AH5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2113 + CALC_Project_ANN!AI5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2113 + CALC_Project_ANN!AJ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2113 + CALC_Project_ANN!AK5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2113 + CALC_Project_ANN!AL5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2113 + CALC_Project_ANN!AM5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2113 + CALC_Project_ANN!AN5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2113 + CALC_Project_ANN!AO5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2113 + CALC_Project_ANN!AP5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2113 + CALC_Project_ANN!AQ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2113 + CALC_Project_ANN!AR5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2113 + CALC_Project_ANN!AS5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2113 + CALC_Project_ANN!AT5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2113 + CALC_Project_ANN!AU5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2113 + CALC_Project_ANN!AV5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2113 + CALC_Project_ANN!AW5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2113 + CALC_Project_ANN!AX5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2113 + CALC_Project_ANN!AY5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2113 + CALC_Project_ANN!AZ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2113 + CALC_Project_ANN!BA5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2113 + CALC_Project_ANN!BB5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2113 + CALC_Project_ANN!BC5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2113 + CALC_Project_ANN!BD5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2113 + CALC_Project_ANN!BE5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2113 + CALC_Project_ANN!BF5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2113 + CALC_Project_ANN!BG5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2113 + CALC_Project_ANN!BH5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2113 + CALC_Project_ANN!BI5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2113 + CALC_Project_ANN!BJ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2113 + CALC_Project_ANN!BK5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2113 + CALC_Project_ANN!BL5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2113 + CALC_Project_ANN!BM5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2113 + CALC_Project_ANN!BN5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2113 + CALC_Project_ANN!BO5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2113 + CALC_Project_ANN!BP5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2113 + CALC_Project_ANN!BQ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2113 + CALC_Project_ANN!BR5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2113 + CALC_Project_ANN!BS5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2113 + CALC_Project_ANN!BT5345)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2114 + CALC_Project_ANN!M5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2114 + CALC_Project_ANN!N5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2114 + CALC_Project_ANN!O5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2114 + CALC_Project_ANN!P5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2114 + CALC_Project_ANN!Q5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2114 + CALC_Project_ANN!R5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2114 + CALC_Project_ANN!S5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2114 + CALC_Project_ANN!T5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2114 + CALC_Project_ANN!U5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2114 + CALC_Project_ANN!V5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2114 + CALC_Project_ANN!W5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2114 + CALC_Project_ANN!X5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2114 + CALC_Project_ANN!Y5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2114 + CALC_Project_ANN!Z5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2114 + CALC_Project_ANN!AA5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2114 + CALC_Project_ANN!AB5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2114 + CALC_Project_ANN!AC5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2114 + CALC_Project_ANN!AD5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2114 + CALC_Project_ANN!AE5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2114 + CALC_Project_ANN!AF5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2114 + CALC_Project_ANN!AG5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2114 + CALC_Project_ANN!AH5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2114 + CALC_Project_ANN!AI5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2114 + CALC_Project_ANN!AJ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2114 + CALC_Project_ANN!AK5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2114 + CALC_Project_ANN!AL5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2114 + CALC_Project_ANN!AM5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2114 + CALC_Project_ANN!AN5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2114 + CALC_Project_ANN!AO5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2114 + CALC_Project_ANN!AP5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2114 + CALC_Project_ANN!AQ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2114 + CALC_Project_ANN!AR5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2114 + CALC_Project_ANN!AS5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2114 + CALC_Project_ANN!AT5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2114 + CALC_Project_ANN!AU5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2114 + CALC_Project_ANN!AV5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2114 + CALC_Project_ANN!AW5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2114 + CALC_Project_ANN!AX5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2114 + CALC_Project_ANN!AY5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2114 + CALC_Project_ANN!AZ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2114 + CALC_Project_ANN!BA5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2114 + CALC_Project_ANN!BB5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2114 + CALC_Project_ANN!BC5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2114 + CALC_Project_ANN!BD5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2114 + CALC_Project_ANN!BE5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2114 + CALC_Project_ANN!BF5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2114 + CALC_Project_ANN!BG5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2114 + CALC_Project_ANN!BH5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2114 + CALC_Project_ANN!BI5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2114 + CALC_Project_ANN!BJ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2114 + CALC_Project_ANN!BK5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2114 + CALC_Project_ANN!BL5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2114 + CALC_Project_ANN!BM5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2114 + CALC_Project_ANN!BN5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2114 + CALC_Project_ANN!BO5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2114 + CALC_Project_ANN!BP5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2114 + CALC_Project_ANN!BQ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2114 + CALC_Project_ANN!BR5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2114 + CALC_Project_ANN!BS5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2114 + CALC_Project_ANN!BT5346)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2115 + CALC_Project_ANN!M5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2115 + CALC_Project_ANN!N5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2115 + CALC_Project_ANN!O5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2115 + CALC_Project_ANN!P5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2115 + CALC_Project_ANN!Q5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2115 + CALC_Project_ANN!R5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2115 + CALC_Project_ANN!S5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2115 + CALC_Project_ANN!T5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2115 + CALC_Project_ANN!U5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2115 + CALC_Project_ANN!V5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2115 + CALC_Project_ANN!W5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2115 + CALC_Project_ANN!X5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2115 + CALC_Project_ANN!Y5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2115 + CALC_Project_ANN!Z5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2115 + CALC_Project_ANN!AA5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2115 + CALC_Project_ANN!AB5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2115 + CALC_Project_ANN!AC5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2115 + CALC_Project_ANN!AD5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2115 + CALC_Project_ANN!AE5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2115 + CALC_Project_ANN!AF5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2115 + CALC_Project_ANN!AG5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2115 + CALC_Project_ANN!AH5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2115 + CALC_Project_ANN!AI5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2115 + CALC_Project_ANN!AJ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2115 + CALC_Project_ANN!AK5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2115 + CALC_Project_ANN!AL5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2115 + CALC_Project_ANN!AM5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2115 + CALC_Project_ANN!AN5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2115 + CALC_Project_ANN!AO5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2115 + CALC_Project_ANN!AP5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2115 + CALC_Project_ANN!AQ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2115 + CALC_Project_ANN!AR5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2115 + CALC_Project_ANN!AS5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2115 + CALC_Project_ANN!AT5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2115 + CALC_Project_ANN!AU5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2115 + CALC_Project_ANN!AV5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2115 + CALC_Project_ANN!AW5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2115 + CALC_Project_ANN!AX5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2115 + CALC_Project_ANN!AY5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2115 + CALC_Project_ANN!AZ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2115 + CALC_Project_ANN!BA5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2115 + CALC_Project_ANN!BB5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2115 + CALC_Project_ANN!BC5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2115 + CALC_Project_ANN!BD5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2115 + CALC_Project_ANN!BE5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2115 + CALC_Project_ANN!BF5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2115 + CALC_Project_ANN!BG5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2115 + CALC_Project_ANN!BH5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2115 + CALC_Project_ANN!BI5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2115 + CALC_Project_ANN!BJ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2115 + CALC_Project_ANN!BK5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2115 + CALC_Project_ANN!BL5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2115 + CALC_Project_ANN!BM5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2115 + CALC_Project_ANN!BN5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2115 + CALC_Project_ANN!BO5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2115 + CALC_Project_ANN!BP5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2115 + CALC_Project_ANN!BQ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2115 + CALC_Project_ANN!BR5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2115 + CALC_Project_ANN!BS5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2115 + CALC_Project_ANN!BT5347)*$G$15","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M23:M26)","v":0},{"$f":"SUM(N23:N26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2119 + CALC_Project_ANN!M5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2119 + CALC_Project_ANN!N5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2119 + CALC_Project_ANN!O5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2119 + CALC_Project_ANN!P5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2119 + CALC_Project_ANN!Q5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2119 + CALC_Project_ANN!R5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2119 + CALC_Project_ANN!S5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2119 + CALC_Project_ANN!T5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2119 + CALC_Project_ANN!U5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2119 + CALC_Project_ANN!V5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2119 + CALC_Project_ANN!W5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2119 + CALC_Project_ANN!X5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2119 + CALC_Project_ANN!Y5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2119 + CALC_Project_ANN!Z5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2119 + CALC_Project_ANN!AA5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2119 + CALC_Project_ANN!AB5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2119 + CALC_Project_ANN!AC5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2119 + CALC_Project_ANN!AD5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2119 + CALC_Project_ANN!AE5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2119 + CALC_Project_ANN!AF5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2119 + CALC_Project_ANN!AG5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2119 + CALC_Project_ANN!AH5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2119 + CALC_Project_ANN!AI5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2119 + CALC_Project_ANN!AJ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2119 + CALC_Project_ANN!AK5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2119 + CALC_Project_ANN!AL5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2119 + CALC_Project_ANN!AM5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2119 + CALC_Project_ANN!AN5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2119 + CALC_Project_ANN!AO5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2119 + CALC_Project_ANN!AP5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2119 + CALC_Project_ANN!AQ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2119 + CALC_Project_ANN!AR5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2119 + CALC_Project_ANN!AS5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2119 + CALC_Project_ANN!AT5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2119 + CALC_Project_ANN!AU5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2119 + CALC_Project_ANN!AV5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2119 + CALC_Project_ANN!AW5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2119 + CALC_Project_ANN!AX5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2119 + CALC_Project_ANN!AY5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2119 + CALC_Project_ANN!AZ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2119 + CALC_Project_ANN!BA5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2119 + CALC_Project_ANN!BB5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2119 + CALC_Project_ANN!BC5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2119 + CALC_Project_ANN!BD5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2119 + CALC_Project_ANN!BE5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2119 + CALC_Project_ANN!BF5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2119 + CALC_Project_ANN!BG5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2119 + CALC_Project_ANN!BH5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2119 + CALC_Project_ANN!BI5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2119 + CALC_Project_ANN!BJ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2119 + CALC_Project_ANN!BK5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2119 + CALC_Project_ANN!BL5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2119 + CALC_Project_ANN!BM5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2119 + CALC_Project_ANN!BN5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2119 + CALC_Project_ANN!BO5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2119 + CALC_Project_ANN!BP5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2119 + CALC_Project_ANN!BQ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2119 + CALC_Project_ANN!BR5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2119 + CALC_Project_ANN!BS5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2119 + CALC_Project_ANN!BT5351)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2120 + CALC_Project_ANN!M5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2120 + CALC_Project_ANN!N5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2120 + CALC_Project_ANN!O5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2120 + CALC_Project_ANN!P5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2120 + CALC_Project_ANN!Q5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2120 + CALC_Project_ANN!R5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2120 + CALC_Project_ANN!S5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2120 + CALC_Project_ANN!T5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2120 + CALC_Project_ANN!U5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2120 + CALC_Project_ANN!V5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2120 + CALC_Project_ANN!W5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2120 + CALC_Project_ANN!X5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2120 + CALC_Project_ANN!Y5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2120 + CALC_Project_ANN!Z5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2120 + CALC_Project_ANN!AA5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2120 + CALC_Project_ANN!AB5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2120 + CALC_Project_ANN!AC5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2120 + CALC_Project_ANN!AD5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2120 + CALC_Project_ANN!AE5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2120 + CALC_Project_ANN!AF5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2120 + CALC_Project_ANN!AG5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2120 + CALC_Project_ANN!AH5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2120 + CALC_Project_ANN!AI5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2120 + CALC_Project_ANN!AJ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2120 + CALC_Project_ANN!AK5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2120 + CALC_Project_ANN!AL5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2120 + CALC_Project_ANN!AM5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2120 + CALC_Project_ANN!AN5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2120 + CALC_Project_ANN!AO5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2120 + CALC_Project_ANN!AP5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2120 + CALC_Project_ANN!AQ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2120 + CALC_Project_ANN!AR5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2120 + CALC_Project_ANN!AS5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2120 + CALC_Project_ANN!AT5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2120 + CALC_Project_ANN!AU5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2120 + CALC_Project_ANN!AV5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2120 + CALC_Project_ANN!AW5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2120 + CALC_Project_ANN!AX5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2120 + CALC_Project_ANN!AY5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2120 + CALC_Project_ANN!AZ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2120 + CALC_Project_ANN!BA5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2120 + CALC_Project_ANN!BB5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2120 + CALC_Project_ANN!BC5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2120 + CALC_Project_ANN!BD5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2120 + CALC_Project_ANN!BE5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2120 + CALC_Project_ANN!BF5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2120 + CALC_Project_ANN!BG5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2120 + CALC_Project_ANN!BH5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2120 + CALC_Project_ANN!BI5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2120 + CALC_Project_ANN!BJ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2120 + CALC_Project_ANN!BK5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2120 + CALC_Project_ANN!BL5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2120 + CALC_Project_ANN!BM5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2120 + CALC_Project_ANN!BN5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2120 + CALC_Project_ANN!BO5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2120 + CALC_Project_ANN!BP5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2120 + CALC_Project_ANN!BQ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2120 + CALC_Project_ANN!BR5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2120 + CALC_Project_ANN!BS5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2120 + CALC_Project_ANN!BT5352)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M29:M31)","v":0},{"$f":"SUM(N29:N31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2125 + CALC_Project_ANN!M5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2125 + CALC_Project_ANN!N5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2125 + CALC_Project_ANN!O5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2125 + CALC_Project_ANN!P5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2125 + CALC_Project_ANN!Q5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2125 + CALC_Project_ANN!R5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2125 + CALC_Project_ANN!S5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2125 + CALC_Project_ANN!T5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2125 + CALC_Project_ANN!U5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2125 + CALC_Project_ANN!V5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2125 + CALC_Project_ANN!W5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2125 + CALC_Project_ANN!X5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2125 + CALC_Project_ANN!Y5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2125 + CALC_Project_ANN!Z5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2125 + CALC_Project_ANN!AA5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2125 + CALC_Project_ANN!AB5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2125 + CALC_Project_ANN!AC5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2125 + CALC_Project_ANN!AD5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2125 + CALC_Project_ANN!AE5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2125 + CALC_Project_ANN!AF5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2125 + CALC_Project_ANN!AG5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2125 + CALC_Project_ANN!AH5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2125 + CALC_Project_ANN!AI5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2125 + CALC_Project_ANN!AJ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2125 + CALC_Project_ANN!AK5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2125 + CALC_Project_ANN!AL5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2125 + CALC_Project_ANN!AM5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2125 + CALC_Project_ANN!AN5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2125 + CALC_Project_ANN!AO5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2125 + CALC_Project_ANN!AP5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2125 + CALC_Project_ANN!AQ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2125 + CALC_Project_ANN!AR5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2125 + CALC_Project_ANN!AS5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2125 + CALC_Project_ANN!AT5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2125 + CALC_Project_ANN!AU5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2125 + CALC_Project_ANN!AV5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2125 + CALC_Project_ANN!AW5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2125 + CALC_Project_ANN!AX5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2125 + CALC_Project_ANN!AY5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2125 + CALC_Project_ANN!AZ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2125 + CALC_Project_ANN!BA5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2125 + CALC_Project_ANN!BB5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2125 + CALC_Project_ANN!BC5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2125 + CALC_Project_ANN!BD5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2125 + CALC_Project_ANN!BE5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2125 + CALC_Project_ANN!BF5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2125 + CALC_Project_ANN!BG5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2125 + CALC_Project_ANN!BH5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2125 + CALC_Project_ANN!BI5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2125 + CALC_Project_ANN!BJ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2125 + CALC_Project_ANN!BK5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2125 + CALC_Project_ANN!BL5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2125 + CALC_Project_ANN!BM5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2125 + CALC_Project_ANN!BN5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2125 + CALC_Project_ANN!BO5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2125 + CALC_Project_ANN!BP5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2125 + CALC_Project_ANN!BQ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2125 + CALC_Project_ANN!BR5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2125 + CALC_Project_ANN!BS5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2125 + CALC_Project_ANN!BT5357)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2126 + CALC_Project_ANN!M5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2126 + CALC_Project_ANN!N5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2126 + CALC_Project_ANN!O5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2126 + CALC_Project_ANN!P5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2126 + CALC_Project_ANN!Q5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2126 + CALC_Project_ANN!R5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2126 + CALC_Project_ANN!S5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2126 + CALC_Project_ANN!T5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2126 + CALC_Project_ANN!U5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2126 + CALC_Project_ANN!V5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2126 + CALC_Project_ANN!W5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2126 + CALC_Project_ANN!X5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2126 + CALC_Project_ANN!Y5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2126 + CALC_Project_ANN!Z5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2126 + CALC_Project_ANN!AA5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2126 + CALC_Project_ANN!AB5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2126 + CALC_Project_ANN!AC5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2126 + CALC_Project_ANN!AD5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2126 + CALC_Project_ANN!AE5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2126 + CALC_Project_ANN!AF5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2126 + CALC_Project_ANN!AG5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2126 + CALC_Project_ANN!AH5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2126 + CALC_Project_ANN!AI5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2126 + CALC_Project_ANN!AJ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2126 + CALC_Project_ANN!AK5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2126 + CALC_Project_ANN!AL5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2126 + CALC_Project_ANN!AM5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2126 + CALC_Project_ANN!AN5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2126 + CALC_Project_ANN!AO5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2126 + CALC_Project_ANN!AP5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2126 + CALC_Project_ANN!AQ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2126 + CALC_Project_ANN!AR5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2126 + CALC_Project_ANN!AS5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2126 + CALC_Project_ANN!AT5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2126 + CALC_Project_ANN!AU5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2126 + CALC_Project_ANN!AV5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2126 + CALC_Project_ANN!AW5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2126 + CALC_Project_ANN!AX5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2126 + CALC_Project_ANN!AY5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2126 + CALC_Project_ANN!AZ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2126 + CALC_Project_ANN!BA5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2126 + CALC_Project_ANN!BB5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2126 + CALC_Project_ANN!BC5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2126 + CALC_Project_ANN!BD5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2126 + CALC_Project_ANN!BE5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2126 + CALC_Project_ANN!BF5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2126 + CALC_Project_ANN!BG5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2126 + CALC_Project_ANN!BH5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2126 + CALC_Project_ANN!BI5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2126 + CALC_Project_ANN!BJ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2126 + CALC_Project_ANN!BK5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2126 + CALC_Project_ANN!BL5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2126 + CALC_Project_ANN!BM5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2126 + CALC_Project_ANN!BN5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2126 + CALC_Project_ANN!BO5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2126 + CALC_Project_ANN!BP5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2126 + CALC_Project_ANN!BQ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2126 + CALC_Project_ANN!BR5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2126 + CALC_Project_ANN!BS5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2126 + CALC_Project_ANN!BT5358)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2127 + CALC_Project_ANN!M5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2127 + CALC_Project_ANN!N5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2127 + CALC_Project_ANN!O5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2127 + CALC_Project_ANN!P5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2127 + CALC_Project_ANN!Q5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2127 + CALC_Project_ANN!R5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2127 + CALC_Project_ANN!S5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2127 + CALC_Project_ANN!T5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2127 + CALC_Project_ANN!U5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2127 + CALC_Project_ANN!V5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2127 + CALC_Project_ANN!W5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2127 + CALC_Project_ANN!X5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2127 + CALC_Project_ANN!Y5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2127 + CALC_Project_ANN!Z5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2127 + CALC_Project_ANN!AA5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2127 + CALC_Project_ANN!AB5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2127 + CALC_Project_ANN!AC5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2127 + CALC_Project_ANN!AD5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2127 + CALC_Project_ANN!AE5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2127 + CALC_Project_ANN!AF5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2127 + CALC_Project_ANN!AG5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2127 + CALC_Project_ANN!AH5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2127 + CALC_Project_ANN!AI5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2127 + CALC_Project_ANN!AJ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2127 + CALC_Project_ANN!AK5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2127 + CALC_Project_ANN!AL5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2127 + CALC_Project_ANN!AM5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2127 + CALC_Project_ANN!AN5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2127 + CALC_Project_ANN!AO5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2127 + CALC_Project_ANN!AP5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2127 + CALC_Project_ANN!AQ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2127 + CALC_Project_ANN!AR5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2127 + CALC_Project_ANN!AS5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2127 + CALC_Project_ANN!AT5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2127 + CALC_Project_ANN!AU5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2127 + CALC_Project_ANN!AV5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2127 + CALC_Project_ANN!AW5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2127 + CALC_Project_ANN!AX5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2127 + CALC_Project_ANN!AY5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2127 + CALC_Project_ANN!AZ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2127 + CALC_Project_ANN!BA5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2127 + CALC_Project_ANN!BB5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2127 + CALC_Project_ANN!BC5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2127 + CALC_Project_ANN!BD5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2127 + CALC_Project_ANN!BE5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2127 + CALC_Project_ANN!BF5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2127 + CALC_Project_ANN!BG5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2127 + CALC_Project_ANN!BH5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2127 + CALC_Project_ANN!BI5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2127 + CALC_Project_ANN!BJ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2127 + CALC_Project_ANN!BK5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2127 + CALC_Project_ANN!BL5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2127 + CALC_Project_ANN!BM5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2127 + CALC_Project_ANN!BN5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2127 + CALC_Project_ANN!BO5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2127 + CALC_Project_ANN!BP5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2127 + CALC_Project_ANN!BQ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2127 + CALC_Project_ANN!BR5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2127 + CALC_Project_ANN!BS5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2127 + CALC_Project_ANN!BT5359)*$G$15","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M35:M38)","v":0},{"$f":"SUM(N35:N38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2131 + CALC_Project_ANN!M5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2131 + CALC_Project_ANN!N5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2131 + CALC_Project_ANN!O5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2131 + CALC_Project_ANN!P5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2131 + CALC_Project_ANN!Q5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2131 + CALC_Project_ANN!R5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2131 + CALC_Project_ANN!S5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2131 + CALC_Project_ANN!T5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2131 + CALC_Project_ANN!U5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2131 + CALC_Project_ANN!V5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2131 + CALC_Project_ANN!W5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2131 + CALC_Project_ANN!X5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2131 + CALC_Project_ANN!Y5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2131 + CALC_Project_ANN!Z5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2131 + CALC_Project_ANN!AA5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2131 + CALC_Project_ANN!AB5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2131 + CALC_Project_ANN!AC5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2131 + CALC_Project_ANN!AD5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2131 + CALC_Project_ANN!AE5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2131 + CALC_Project_ANN!AF5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2131 + CALC_Project_ANN!AG5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2131 + CALC_Project_ANN!AH5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2131 + CALC_Project_ANN!AI5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2131 + CALC_Project_ANN!AJ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2131 + CALC_Project_ANN!AK5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2131 + CALC_Project_ANN!AL5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2131 + CALC_Project_ANN!AM5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2131 + CALC_Project_ANN!AN5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2131 + CALC_Project_ANN!AO5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2131 + CALC_Project_ANN!AP5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2131 + CALC_Project_ANN!AQ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2131 + CALC_Project_ANN!AR5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2131 + CALC_Project_ANN!AS5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2131 + CALC_Project_ANN!AT5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2131 + CALC_Project_ANN!AU5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2131 + CALC_Project_ANN!AV5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2131 + CALC_Project_ANN!AW5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2131 + CALC_Project_ANN!AX5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2131 + CALC_Project_ANN!AY5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2131 + CALC_Project_ANN!AZ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2131 + CALC_Project_ANN!BA5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2131 + CALC_Project_ANN!BB5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2131 + CALC_Project_ANN!BC5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2131 + CALC_Project_ANN!BD5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2131 + CALC_Project_ANN!BE5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2131 + CALC_Project_ANN!BF5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2131 + CALC_Project_ANN!BG5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2131 + CALC_Project_ANN!BH5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2131 + CALC_Project_ANN!BI5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2131 + CALC_Project_ANN!BJ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2131 + CALC_Project_ANN!BK5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2131 + CALC_Project_ANN!BL5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2131 + CALC_Project_ANN!BM5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2131 + CALC_Project_ANN!BN5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2131 + CALC_Project_ANN!BO5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2131 + CALC_Project_ANN!BP5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2131 + CALC_Project_ANN!BQ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2131 + CALC_Project_ANN!BR5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2131 + CALC_Project_ANN!BS5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2131 + CALC_Project_ANN!BT5363)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2132 + CALC_Project_ANN!M5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2132 + CALC_Project_ANN!N5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2132 + CALC_Project_ANN!O5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2132 + CALC_Project_ANN!P5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2132 + CALC_Project_ANN!Q5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2132 + CALC_Project_ANN!R5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2132 + CALC_Project_ANN!S5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2132 + CALC_Project_ANN!T5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2132 + CALC_Project_ANN!U5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2132 + CALC_Project_ANN!V5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2132 + CALC_Project_ANN!W5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2132 + CALC_Project_ANN!X5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2132 + CALC_Project_ANN!Y5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2132 + CALC_Project_ANN!Z5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2132 + CALC_Project_ANN!AA5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2132 + CALC_Project_ANN!AB5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2132 + CALC_Project_ANN!AC5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2132 + CALC_Project_ANN!AD5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2132 + CALC_Project_ANN!AE5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2132 + CALC_Project_ANN!AF5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2132 + CALC_Project_ANN!AG5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2132 + CALC_Project_ANN!AH5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2132 + CALC_Project_ANN!AI5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2132 + CALC_Project_ANN!AJ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2132 + CALC_Project_ANN!AK5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2132 + CALC_Project_ANN!AL5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2132 + CALC_Project_ANN!AM5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2132 + CALC_Project_ANN!AN5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2132 + CALC_Project_ANN!AO5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2132 + CALC_Project_ANN!AP5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2132 + CALC_Project_ANN!AQ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2132 + CALC_Project_ANN!AR5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2132 + CALC_Project_ANN!AS5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2132 + CALC_Project_ANN!AT5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2132 + CALC_Project_ANN!AU5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2132 + CALC_Project_ANN!AV5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2132 + CALC_Project_ANN!AW5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2132 + CALC_Project_ANN!AX5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2132 + CALC_Project_ANN!AY5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2132 + CALC_Project_ANN!AZ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2132 + CALC_Project_ANN!BA5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2132 + CALC_Project_ANN!BB5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2132 + CALC_Project_ANN!BC5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2132 + CALC_Project_ANN!BD5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2132 + CALC_Project_ANN!BE5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2132 + CALC_Project_ANN!BF5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2132 + CALC_Project_ANN!BG5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2132 + CALC_Project_ANN!BH5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2132 + CALC_Project_ANN!BI5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2132 + CALC_Project_ANN!BJ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2132 + CALC_Project_ANN!BK5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2132 + CALC_Project_ANN!BL5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2132 + CALC_Project_ANN!BM5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2132 + CALC_Project_ANN!BN5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2132 + CALC_Project_ANN!BO5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2132 + CALC_Project_ANN!BP5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2132 + CALC_Project_ANN!BQ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2132 + CALC_Project_ANN!BR5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2132 + CALC_Project_ANN!BS5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2132 + CALC_Project_ANN!BT5364)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M41:M43)","v":0},{"$f":"SUM(N41:N43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2287 + CALC_Project_ANN!M5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2287 + CALC_Project_ANN!N5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2287 + CALC_Project_ANN!O5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2287 + CALC_Project_ANN!P5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2287 + CALC_Project_ANN!Q5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2287 + CALC_Project_ANN!R5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2287 + CALC_Project_ANN!S5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2287 + CALC_Project_ANN!T5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2287 + CALC_Project_ANN!U5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2287 + CALC_Project_ANN!V5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2287 + CALC_Project_ANN!W5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2287 + CALC_Project_ANN!X5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2287 + CALC_Project_ANN!Y5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2287 + CALC_Project_ANN!Z5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2287 + CALC_Project_ANN!AA5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2287 + CALC_Project_ANN!AB5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2287 + CALC_Project_ANN!AC5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2287 + CALC_Project_ANN!AD5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2287 + CALC_Project_ANN!AE5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2287 + CALC_Project_ANN!AF5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2287 + CALC_Project_ANN!AG5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2287 + CALC_Project_ANN!AH5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2287 + CALC_Project_ANN!AI5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2287 + CALC_Project_ANN!AJ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2287 + CALC_Project_ANN!AK5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2287 + CALC_Project_ANN!AL5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2287 + CALC_Project_ANN!AM5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2287 + CALC_Project_ANN!AN5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2287 + CALC_Project_ANN!AO5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2287 + CALC_Project_ANN!AP5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2287 + CALC_Project_ANN!AQ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2287 + CALC_Project_ANN!AR5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2287 + CALC_Project_ANN!AS5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2287 + CALC_Project_ANN!AT5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2287 + CALC_Project_ANN!AU5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2287 + CALC_Project_ANN!AV5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2287 + CALC_Project_ANN!AW5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2287 + CALC_Project_ANN!AX5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2287 + CALC_Project_ANN!AY5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2287 + CALC_Project_ANN!AZ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2287 + CALC_Project_ANN!BA5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2287 + CALC_Project_ANN!BB5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2287 + CALC_Project_ANN!BC5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2287 + CALC_Project_ANN!BD5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2287 + CALC_Project_ANN!BE5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2287 + CALC_Project_ANN!BF5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2287 + CALC_Project_ANN!BG5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2287 + CALC_Project_ANN!BH5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2287 + CALC_Project_ANN!BI5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2287 + CALC_Project_ANN!BJ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2287 + CALC_Project_ANN!BK5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2287 + CALC_Project_ANN!BL5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2287 + CALC_Project_ANN!BM5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2287 + CALC_Project_ANN!BN5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2287 + CALC_Project_ANN!BO5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2287 + CALC_Project_ANN!BP5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2287 + CALC_Project_ANN!BQ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2287 + CALC_Project_ANN!BR5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2287 + CALC_Project_ANN!BS5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2287 + CALC_Project_ANN!BT5370)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2288 + CALC_Project_ANN!M5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2288 + CALC_Project_ANN!N5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2288 + CALC_Project_ANN!O5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2288 + CALC_Project_ANN!P5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2288 + CALC_Project_ANN!Q5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2288 + CALC_Project_ANN!R5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2288 + CALC_Project_ANN!S5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2288 + CALC_Project_ANN!T5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2288 + CALC_Project_ANN!U5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2288 + CALC_Project_ANN!V5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2288 + CALC_Project_ANN!W5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2288 + CALC_Project_ANN!X5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2288 + CALC_Project_ANN!Y5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2288 + CALC_Project_ANN!Z5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2288 + CALC_Project_ANN!AA5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2288 + CALC_Project_ANN!AB5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2288 + CALC_Project_ANN!AC5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2288 + CALC_Project_ANN!AD5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2288 + CALC_Project_ANN!AE5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2288 + CALC_Project_ANN!AF5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2288 + CALC_Project_ANN!AG5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2288 + CALC_Project_ANN!AH5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2288 + CALC_Project_ANN!AI5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2288 + CALC_Project_ANN!AJ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2288 + CALC_Project_ANN!AK5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2288 + CALC_Project_ANN!AL5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2288 + CALC_Project_ANN!AM5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2288 + CALC_Project_ANN!AN5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2288 + CALC_Project_ANN!AO5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2288 + CALC_Project_ANN!AP5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2288 + CALC_Project_ANN!AQ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2288 + CALC_Project_ANN!AR5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2288 + CALC_Project_ANN!AS5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2288 + CALC_Project_ANN!AT5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2288 + CALC_Project_ANN!AU5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2288 + CALC_Project_ANN!AV5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2288 + CALC_Project_ANN!AW5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2288 + CALC_Project_ANN!AX5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2288 + CALC_Project_ANN!AY5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2288 + CALC_Project_ANN!AZ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2288 + CALC_Project_ANN!BA5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2288 + CALC_Project_ANN!BB5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2288 + CALC_Project_ANN!BC5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2288 + CALC_Project_ANN!BD5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2288 + CALC_Project_ANN!BE5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2288 + CALC_Project_ANN!BF5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2288 + CALC_Project_ANN!BG5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2288 + CALC_Project_ANN!BH5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2288 + CALC_Project_ANN!BI5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2288 + CALC_Project_ANN!BJ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2288 + CALC_Project_ANN!BK5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2288 + CALC_Project_ANN!BL5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2288 + CALC_Project_ANN!BM5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2288 + CALC_Project_ANN!BN5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2288 + CALC_Project_ANN!BO5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2288 + CALC_Project_ANN!BP5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2288 + CALC_Project_ANN!BQ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2288 + CALC_Project_ANN!BR5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2288 + CALC_Project_ANN!BS5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2288 + CALC_Project_ANN!BT5371)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M49:M51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS49:AS51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2295 + CALC_Project_ANN!M5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2295 + CALC_Project_ANN!N5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2295 + CALC_Project_ANN!O5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2295 + CALC_Project_ANN!P5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2295 + CALC_Project_ANN!Q5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2295 + CALC_Project_ANN!R5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2295 + CALC_Project_ANN!S5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2295 + CALC_Project_ANN!T5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2295 + CALC_Project_ANN!U5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2295 + CALC_Project_ANN!V5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2295 + CALC_Project_ANN!W5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2295 + CALC_Project_ANN!X5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2295 + CALC_Project_ANN!Y5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2295 + CALC_Project_ANN!Z5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2295 + CALC_Project_ANN!AA5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2295 + CALC_Project_ANN!AB5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2295 + CALC_Project_ANN!AC5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2295 + CALC_Project_ANN!AD5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2295 + CALC_Project_ANN!AE5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2295 + CALC_Project_ANN!AF5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2295 + CALC_Project_ANN!AG5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2295 + CALC_Project_ANN!AH5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2295 + CALC_Project_ANN!AI5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2295 + CALC_Project_ANN!AJ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2295 + CALC_Project_ANN!AK5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2295 + CALC_Project_ANN!AL5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2295 + CALC_Project_ANN!AM5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2295 + CALC_Project_ANN!AN5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2295 + CALC_Project_ANN!AO5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2295 + CALC_Project_ANN!AP5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2295 + CALC_Project_ANN!AQ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2295 + CALC_Project_ANN!AR5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2295 + CALC_Project_ANN!AS5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2295 + CALC_Project_ANN!AT5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2295 + CALC_Project_ANN!AU5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2295 + CALC_Project_ANN!AV5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2295 + CALC_Project_ANN!AW5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2295 + CALC_Project_ANN!AX5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2295 + CALC_Project_ANN!AY5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2295 + CALC_Project_ANN!AZ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2295 + CALC_Project_ANN!BA5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2295 + CALC_Project_ANN!BB5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2295 + CALC_Project_ANN!BC5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2295 + CALC_Project_ANN!BD5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2295 + CALC_Project_ANN!BE5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2295 + CALC_Project_ANN!BF5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2295 + CALC_Project_ANN!BG5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2295 + CALC_Project_ANN!BH5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2295 + CALC_Project_ANN!BI5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2295 + CALC_Project_ANN!BJ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2295 + CALC_Project_ANN!BK5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2295 + CALC_Project_ANN!BL5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2295 + CALC_Project_ANN!BM5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2295 + CALC_Project_ANN!BN5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2295 + CALC_Project_ANN!BO5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2295 + CALC_Project_ANN!BP5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2295 + CALC_Project_ANN!BQ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2295 + CALC_Project_ANN!BR5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2295 + CALC_Project_ANN!BS5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2295 + CALC_Project_ANN!BT5378)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2296 + CALC_Project_ANN!M5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2296 + CALC_Project_ANN!N5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2296 + CALC_Project_ANN!O5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2296 + CALC_Project_ANN!P5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2296 + CALC_Project_ANN!Q5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2296 + CALC_Project_ANN!R5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2296 + CALC_Project_ANN!S5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2296 + CALC_Project_ANN!T5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2296 + CALC_Project_ANN!U5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2296 + CALC_Project_ANN!V5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2296 + CALC_Project_ANN!W5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2296 + CALC_Project_ANN!X5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2296 + CALC_Project_ANN!Y5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2296 + CALC_Project_ANN!Z5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2296 + CALC_Project_ANN!AA5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2296 + CALC_Project_ANN!AB5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2296 + CALC_Project_ANN!AC5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2296 + CALC_Project_ANN!AD5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2296 + CALC_Project_ANN!AE5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2296 + CALC_Project_ANN!AF5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2296 + CALC_Project_ANN!AG5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2296 + CALC_Project_ANN!AH5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2296 + CALC_Project_ANN!AI5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2296 + CALC_Project_ANN!AJ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2296 + CALC_Project_ANN!AK5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2296 + CALC_Project_ANN!AL5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2296 + CALC_Project_ANN!AM5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2296 + CALC_Project_ANN!AN5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2296 + CALC_Project_ANN!AO5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2296 + CALC_Project_ANN!AP5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2296 + CALC_Project_ANN!AQ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2296 + CALC_Project_ANN!AR5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2296 + CALC_Project_ANN!AS5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2296 + CALC_Project_ANN!AT5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2296 + CALC_Project_ANN!AU5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2296 + CALC_Project_ANN!AV5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2296 + CALC_Project_ANN!AW5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2296 + CALC_Project_ANN!AX5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2296 + CALC_Project_ANN!AY5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2296 + CALC_Project_ANN!AZ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2296 + CALC_Project_ANN!BA5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2296 + CALC_Project_ANN!BB5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2296 + CALC_Project_ANN!BC5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2296 + CALC_Project_ANN!BD5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2296 + CALC_Project_ANN!BE5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2296 + CALC_Project_ANN!BF5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2296 + CALC_Project_ANN!BG5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2296 + CALC_Project_ANN!BH5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2296 + CALC_Project_ANN!BI5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2296 + CALC_Project_ANN!BJ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2296 + CALC_Project_ANN!BK5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2296 + CALC_Project_ANN!BL5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2296 + CALC_Project_ANN!BM5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2296 + CALC_Project_ANN!BN5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2296 + CALC_Project_ANN!BO5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2296 + CALC_Project_ANN!BP5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2296 + CALC_Project_ANN!BQ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2296 + CALC_Project_ANN!BR5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2296 + CALC_Project_ANN!BS5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2296 + CALC_Project_ANN!BT5379)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M55:M57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M276*$G$15","v":0},{"$f":"CALC_Project_ANN!N276*$G$15","v":0},{"$f":"CALC_Project_ANN!O276*$G$15","v":0},{"$f":"CALC_Project_ANN!P276*$G$15","v":0},{"$f":"CALC_Project_ANN!Q276*$G$15","v":0},{"$f":"CALC_Project_ANN!R276*$G$15","v":0},{"$f":"CALC_Project_ANN!S276*$G$15","v":0},{"$f":"CALC_Project_ANN!T276*$G$15","v":0},{"$f":"CALC_Project_ANN!U276*$G$15","v":0},{"$f":"CALC_Project_ANN!V276*$G$15","v":0},{"$f":"CALC_Project_ANN!W276*$G$15","v":0},{"$f":"CALC_Project_ANN!X276*$G$15","v":0},{"$f":"CALC_Project_ANN!Y276*$G$15","v":0},{"$f":"CALC_Project_ANN!Z276*$G$15","v":0},{"$f":"CALC_Project_ANN!AA276*$G$15","v":0},{"$f":"CALC_Project_ANN!AB276*$G$15","v":0},{"$f":"CALC_Project_ANN!AC276*$G$15","v":0},{"$f":"CALC_Project_ANN!AD276*$G$15","v":0},{"$f":"CALC_Project_ANN!AE276*$G$15","v":0},{"$f":"CALC_Project_ANN!AF276*$G$15","v":0},{"$f":"CALC_Project_ANN!AG276*$G$15","v":0},{"$f":"CALC_Project_ANN!AH276*$G$15","v":0},{"$f":"CALC_Project_ANN!AI276*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ276*$G$15","v":0},{"$f":"CALC_Project_ANN!AK276*$G$15","v":0},{"$f":"CALC_Project_ANN!AL276*$G$15","v":0},{"$f":"CALC_Project_ANN!AM276*$G$15","v":0},{"$f":"CALC_Project_ANN!AN276*$G$15","v":0},{"$f":"CALC_Project_ANN!AO276*$G$15","v":0},{"$f":"CALC_Project_ANN!AP276*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ276*$G$15","v":0},{"$f":"CALC_Project_ANN!AR276*$G$15","v":0},{"$f":"CALC_Project_ANN!AS276*$G$15","v":0},{"$f":"CALC_Project_ANN!AT276*$G$15","v":0},{"$f":"CALC_Project_ANN!AU276*$G$15","v":0},{"$f":"CALC_Project_ANN!AV276*$G$15","v":0},{"$f":"CALC_Project_ANN!AW276*$G$15","v":0},{"$f":"CALC_Project_ANN!AX276*$G$15","v":0},{"$f":"CALC_Project_ANN!AY276*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BA276*$G$15","v":0},{"$f":"CALC_Project_ANN!BB276*$G$15","v":0},{"$f":"CALC_Project_ANN!BC276*$G$15","v":0},{"$f":"CALC_Project_ANN!BD276*$G$15","v":0},{"$f":"CALC_Project_ANN!BE276*$G$15","v":0},{"$f":"CALC_Project_ANN!BF276*$G$15","v":0},{"$f":"CALC_Project_ANN!BG276*$G$15","v":0},{"$f":"CALC_Project_ANN!BH276*$G$15","v":0},{"$f":"CALC_Project_ANN!BI276*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BK276*$G$15","v":0},{"$f":"CALC_Project_ANN!BL276*$G$15","v":0},{"$f":"CALC_Project_ANN!BM276*$G$15","v":0},{"$f":"CALC_Project_ANN!BN276*$G$15","v":0},{"$f":"CALC_Project_ANN!BO276*$G$15","v":0},{"$f":"CALC_Project_ANN!BP276*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BR276*$G$15","v":0},{"$f":"CALC_Project_ANN!BS276*$G$15","v":0},{"$f":"CALC_Project_ANN!BT276*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$749","v":"Real-Fuel cash"},null,null,null,null,{"$f":"CALC_Project_ANN!M277*$G$15","v":0},{"$f":"CALC_Project_ANN!N277*$G$15","v":0},{"$f":"CALC_Project_ANN!O277*$G$15","v":0},{"$f":"CALC_Project_ANN!P277*$G$15","v":0},{"$f":"CALC_Project_ANN!Q277*$G$15","v":0},{"$f":"CALC_Project_ANN!R277*$G$15","v":0},{"$f":"CALC_Project_ANN!S277*$G$15","v":0},{"$f":"CALC_Project_ANN!T277*$G$15","v":0},{"$f":"CALC_Project_ANN!U277*$G$15","v":0},{"$f":"CALC_Project_ANN!V277*$G$15","v":0},{"$f":"CALC_Project_ANN!W277*$G$15","v":0},{"$f":"CALC_Project_ANN!X277*$G$15","v":0},{"$f":"CALC_Project_ANN!Y277*$G$15","v":0},{"$f":"CALC_Project_ANN!Z277*$G$15","v":0},{"$f":"CALC_Project_ANN!AA277*$G$15","v":0},{"$f":"CALC_Project_ANN!AB277*$G$15","v":0},{"$f":"CALC_Project_ANN!AC277*$G$15","v":0},{"$f":"CALC_Project_ANN!AD277*$G$15","v":0},{"$f":"CALC_Project_ANN!AE277*$G$15","v":0},{"$f":"CALC_Project_ANN!AF277*$G$15","v":0},{"$f":"CALC_Project_ANN!AG277*$G$15","v":0},{"$f":"CALC_Project_ANN!AH277*$G$15","v":0},{"$f":"CALC_Project_ANN!AI277*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ277*$G$15","v":0},{"$f":"CALC_Project_ANN!AK277*$G$15","v":0},{"$f":"CALC_Project_ANN!AL277*$G$15","v":0},{"$f":"CALC_Project_ANN!AM277*$G$15","v":0},{"$f":"CALC_Project_ANN!AN277*$G$15","v":0},{"$f":"CALC_Project_ANN!AO277*$G$15","v":0},{"$f":"CALC_Project_ANN!AP277*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ277*$G$15","v":0},{"$f":"CALC_Project_ANN!AR277*$G$15","v":0},{"$f":"CALC_Project_ANN!AS277*$G$15","v":0},{"$f":"CALC_Project_ANN!AT277*$G$15","v":0},{"$f":"CALC_Project_ANN!AU277*$G$15","v":0},{"$f":"CALC_Project_ANN!AV277*$G$15","v":0},{"$f":"CALC_Project_ANN!AW277*$G$15","v":0},{"$f":"CALC_Project_ANN!AX277*$G$15","v":0},{"$f":"CALC_Project_ANN!AY277*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BA277*$G$15","v":0},{"$f":"CALC_Project_ANN!BB277*$G$15","v":0},{"$f":"CALC_Project_ANN!BC277*$G$15","v":0},{"$f":"CALC_Project_ANN!BD277*$G$15","v":0},{"$f":"CALC_Project_ANN!BE277*$G$15","v":0},{"$f":"CALC_Project_ANN!BF277*$G$15","v":0},{"$f":"CALC_Project_ANN!BG277*$G$15","v":0},{"$f":"CALC_Project_ANN!BH277*$G$15","v":0},{"$f":"CALC_Project_ANN!BI277*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BK277*$G$15","v":0},{"$f":"CALC_Project_ANN!BL277*$G$15","v":0},{"$f":"CALC_Project_ANN!BM277*$G$15","v":0},{"$f":"CALC_Project_ANN!BN277*$G$15","v":0},{"$f":"CALC_Project_ANN!BO277*$G$15","v":0},{"$f":"CALC_Project_ANN!BP277*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BR277*$G$15","v":0},{"$f":"CALC_Project_ANN!BS277*$G$15","v":0},{"$f":"CALC_Project_ANN!BT277*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M63:M65)","v":0},{"$f":"SUM(N63:N65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$766","v":"Nominal Fuel Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M284*$G$15","v":0},{"$f":"CALC_Project_ANN!N284*$G$15","v":0},{"$f":"CALC_Project_ANN!O284*$G$15","v":0},{"$f":"CALC_Project_ANN!P284*$G$15","v":0},{"$f":"CALC_Project_ANN!Q284*$G$15","v":0},{"$f":"CALC_Project_ANN!R284*$G$15","v":0},{"$f":"CALC_Project_ANN!S284*$G$15","v":0},{"$f":"CALC_Project_ANN!T284*$G$15","v":0},{"$f":"CALC_Project_ANN!U284*$G$15","v":0},{"$f":"CALC_Project_ANN!V284*$G$15","v":0},{"$f":"CALC_Project_ANN!W284*$G$15","v":0},{"$f":"CALC_Project_ANN!X284*$G$15","v":0},{"$f":"CALC_Project_ANN!Y284*$G$15","v":0},{"$f":"CALC_Project_ANN!Z284*$G$15","v":0},{"$f":"CALC_Project_ANN!AA284*$G$15","v":0},{"$f":"CALC_Project_ANN!AB284*$G$15","v":0},{"$f":"CALC_Project_ANN!AC284*$G$15","v":0},{"$f":"CALC_Project_ANN!AD284*$G$15","v":0},{"$f":"CALC_Project_ANN!AE284*$G$15","v":0},{"$f":"CALC_Project_ANN!AF284*$G$15","v":0},{"$f":"CALC_Project_ANN!AG284*$G$15","v":0},{"$f":"CALC_Project_ANN!AH284*$G$15","v":0},{"$f":"CALC_Project_ANN!AI284*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ284*$G$15","v":0},{"$f":"CALC_Project_ANN!AK284*$G$15","v":0},{"$f":"CALC_Project_ANN!AL284*$G$15","v":0},{"$f":"CALC_Project_ANN!AM284*$G$15","v":0},{"$f":"CALC_Project_ANN!AN284*$G$15","v":0},{"$f":"CALC_Project_ANN!AO284*$G$15","v":0},{"$f":"CALC_Project_ANN!AP284*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ284*$G$15","v":0},{"$f":"CALC_Project_ANN!AR284*$G$15","v":0},{"$f":"CALC_Project_ANN!AS284*$G$15","v":0},{"$f":"CALC_Project_ANN!AT284*$G$15","v":0},{"$f":"CALC_Project_ANN!AU284*$G$15","v":0},{"$f":"CALC_Project_ANN!AV284*$G$15","v":0},{"$f":"CALC_Project_ANN!AW284*$G$15","v":0},{"$f":"CALC_Project_ANN!AX284*$G$15","v":0},{"$f":"CALC_Project_ANN!AY284*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BA284*$G$15","v":0},{"$f":"CALC_Project_ANN!BB284*$G$15","v":0},{"$f":"CALC_Project_ANN!BC284*$G$15","v":0},{"$f":"CALC_Project_ANN!BD284*$G$15","v":0},{"$f":"CALC_Project_ANN!BE284*$G$15","v":0},{"$f":"CALC_Project_ANN!BF284*$G$15","v":0},{"$f":"CALC_Project_ANN!BG284*$G$15","v":0},{"$f":"CALC_Project_ANN!BH284*$G$15","v":0},{"$f":"CALC_Project_ANN!BI284*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BK284*$G$15","v":0},{"$f":"CALC_Project_ANN!BL284*$G$15","v":0},{"$f":"CALC_Project_ANN!BM284*$G$15","v":0},{"$f":"CALC_Project_ANN!BN284*$G$15","v":0},{"$f":"CALC_Project_ANN!BO284*$G$15","v":0},{"$f":"CALC_Project_ANN!BP284*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BR284*$G$15","v":0},{"$f":"CALC_Project_ANN!BS284*$G$15","v":0},{"$f":"CALC_Project_ANN!BT284*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$767","v":"Nominal Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$749","v":"Nominal-Fuel cash"},null,null,null,null,{"$f":"CALC_Project_ANN!M285*$G$15","v":0},{"$f":"CALC_Project_ANN!N285*$G$15","v":0},{"$f":"CALC_Project_ANN!O285*$G$15","v":0},{"$f":"CALC_Project_ANN!P285*$G$15","v":0},{"$f":"CALC_Project_ANN!Q285*$G$15","v":0},{"$f":"CALC_Project_ANN!R285*$G$15","v":0},{"$f":"CALC_Project_ANN!S285*$G$15","v":0},{"$f":"CALC_Project_ANN!T285*$G$15","v":0},{"$f":"CALC_Project_ANN!U285*$G$15","v":0},{"$f":"CALC_Project_ANN!V285*$G$15","v":0},{"$f":"CALC_Project_ANN!W285*$G$15","v":0},{"$f":"CALC_Project_ANN!X285*$G$15","v":0},{"$f":"CALC_Project_ANN!Y285*$G$15","v":0},{"$f":"CALC_Project_ANN!Z285*$G$15","v":0},{"$f":"CALC_Project_ANN!AA285*$G$15","v":0},{"$f":"CALC_Project_ANN!AB285*$G$15","v":0},{"$f":"CALC_Project_ANN!AC285*$G$15","v":0},{"$f":"CALC_Project_ANN!AD285*$G$15","v":0},{"$f":"CALC_Project_ANN!AE285*$G$15","v":0},{"$f":"CALC_Project_ANN!AF285*$G$15","v":0},{"$f":"CALC_Project_ANN!AG285*$G$15","v":0},{"$f":"CALC_Project_ANN!AH285*$G$15","v":0},{"$f":"CALC_Project_ANN!AI285*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ285*$G$15","v":0},{"$f":"CALC_Project_ANN!AK285*$G$15","v":0},{"$f":"CALC_Project_ANN!AL285*$G$15","v":0},{"$f":"CALC_Project_ANN!AM285*$G$15","v":0},{"$f":"CALC_Project_ANN!AN285*$G$15","v":0},{"$f":"CALC_Project_ANN!AO285*$G$15","v":0},{"$f":"CALC_Project_ANN!AP285*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ285*$G$15","v":0},{"$f":"CALC_Project_ANN!AR285*$G$15","v":0},{"$f":"CALC_Project_ANN!AS285*$G$15","v":0},{"$f":"CALC_Project_ANN!AT285*$G$15","v":0},{"$f":"CALC_Project_ANN!AU285*$G$15","v":0},{"$f":"CALC_Project_ANN!AV285*$G$15","v":0},{"$f":"CALC_Project_ANN!AW285*$G$15","v":0},{"$f":"CALC_Project_ANN!AX285*$G$15","v":0},{"$f":"CALC_Project_ANN!AY285*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BA285*$G$15","v":0},{"$f":"CALC_Project_ANN!BB285*$G$15","v":0},{"$f":"CALC_Project_ANN!BC285*$G$15","v":0},{"$f":"CALC_Project_ANN!BD285*$G$15","v":0},{"$f":"CALC_Project_ANN!BE285*$G$15","v":0},{"$f":"CALC_Project_ANN!BF285*$G$15","v":0},{"$f":"CALC_Project_ANN!BG285*$G$15","v":0},{"$f":"CALC_Project_ANN!BH285*$G$15","v":0},{"$f":"CALC_Project_ANN!BI285*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BK285*$G$15","v":0},{"$f":"CALC_Project_ANN!BL285*$G$15","v":0},{"$f":"CALC_Project_ANN!BM285*$G$15","v":0},{"$f":"CALC_Project_ANN!BN285*$G$15","v":0},{"$f":"CALC_Project_ANN!BO285*$G$15","v":0},{"$f":"CALC_Project_ANN!BP285*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BR285*$G$15","v":0},{"$f":"CALC_Project_ANN!BS285*$G$15","v":0},{"$f":"CALC_Project_ANN!BT285*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M69:M71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C73)+1","v":3},{"$f":"D16","v":"Distribution"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2139 + CALC_Project_ANN!M5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2139 + CALC_Project_ANN!N5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2139 + CALC_Project_ANN!O5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2139 + CALC_Project_ANN!P5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2139 + CALC_Project_ANN!Q5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2139 + CALC_Project_ANN!R5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2139 + CALC_Project_ANN!S5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2139 + CALC_Project_ANN!T5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2139 + CALC_Project_ANN!U5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2139 + CALC_Project_ANN!V5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2139 + CALC_Project_ANN!W5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2139 + CALC_Project_ANN!X5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2139 + CALC_Project_ANN!Y5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2139 + CALC_Project_ANN!Z5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2139 + CALC_Project_ANN!AA5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2139 + CALC_Project_ANN!AB5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2139 + CALC_Project_ANN!AC5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2139 + CALC_Project_ANN!AD5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2139 + CALC_Project_ANN!AE5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2139 + CALC_Project_ANN!AF5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2139 + CALC_Project_ANN!AG5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2139 + CALC_Project_ANN!AH5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2139 + CALC_Project_ANN!AI5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2139 + CALC_Project_ANN!AJ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2139 + CALC_Project_ANN!AK5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2139 + CALC_Project_ANN!AL5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2139 + CALC_Project_ANN!AM5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2139 + CALC_Project_ANN!AN5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2139 + CALC_Project_ANN!AO5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2139 + CALC_Project_ANN!AP5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2139 + CALC_Project_ANN!AQ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2139 + CALC_Project_ANN!AR5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2139 + CALC_Project_ANN!AS5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2139 + CALC_Project_ANN!AT5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2139 + CALC_Project_ANN!AU5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2139 + CALC_Project_ANN!AV5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2139 + CALC_Project_ANN!AW5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2139 + CALC_Project_ANN!AX5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2139 + CALC_Project_ANN!AY5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2139 + CALC_Project_ANN!AZ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2139 + CALC_Project_ANN!BA5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2139 + CALC_Project_ANN!BB5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2139 + CALC_Project_ANN!BC5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2139 + CALC_Project_ANN!BD5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2139 + CALC_Project_ANN!BE5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2139 + CALC_Project_ANN!BF5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2139 + CALC_Project_ANN!BG5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2139 + CALC_Project_ANN!BH5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2139 + CALC_Project_ANN!BI5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2139 + CALC_Project_ANN!BJ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2139 + CALC_Project_ANN!BK5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2139 + CALC_Project_ANN!BL5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2139 + CALC_Project_ANN!BM5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2139 + CALC_Project_ANN!BN5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2139 + CALC_Project_ANN!BO5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2139 + CALC_Project_ANN!BP5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2139 + CALC_Project_ANN!BQ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2139 + CALC_Project_ANN!BR5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2139 + CALC_Project_ANN!BS5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2139 + CALC_Project_ANN!BT5412)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2140 + CALC_Project_ANN!M5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2140 + CALC_Project_ANN!N5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2140 + CALC_Project_ANN!O5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2140 + CALC_Project_ANN!P5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2140 + CALC_Project_ANN!Q5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2140 + CALC_Project_ANN!R5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2140 + CALC_Project_ANN!S5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2140 + CALC_Project_ANN!T5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2140 + CALC_Project_ANN!U5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2140 + CALC_Project_ANN!V5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2140 + CALC_Project_ANN!W5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2140 + CALC_Project_ANN!X5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2140 + CALC_Project_ANN!Y5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2140 + CALC_Project_ANN!Z5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2140 + CALC_Project_ANN!AA5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2140 + CALC_Project_ANN!AB5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2140 + CALC_Project_ANN!AC5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2140 + CALC_Project_ANN!AD5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2140 + CALC_Project_ANN!AE5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2140 + CALC_Project_ANN!AF5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2140 + CALC_Project_ANN!AG5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2140 + CALC_Project_ANN!AH5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2140 + CALC_Project_ANN!AI5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2140 + CALC_Project_ANN!AJ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2140 + CALC_Project_ANN!AK5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2140 + CALC_Project_ANN!AL5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2140 + CALC_Project_ANN!AM5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2140 + CALC_Project_ANN!AN5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2140 + CALC_Project_ANN!AO5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2140 + CALC_Project_ANN!AP5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2140 + CALC_Project_ANN!AQ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2140 + CALC_Project_ANN!AR5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2140 + CALC_Project_ANN!AS5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2140 + CALC_Project_ANN!AT5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2140 + CALC_Project_ANN!AU5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2140 + CALC_Project_ANN!AV5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2140 + CALC_Project_ANN!AW5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2140 + CALC_Project_ANN!AX5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2140 + CALC_Project_ANN!AY5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2140 + CALC_Project_ANN!AZ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2140 + CALC_Project_ANN!BA5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2140 + CALC_Project_ANN!BB5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2140 + CALC_Project_ANN!BC5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2140 + CALC_Project_ANN!BD5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2140 + CALC_Project_ANN!BE5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2140 + CALC_Project_ANN!BF5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2140 + CALC_Project_ANN!BG5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2140 + CALC_Project_ANN!BH5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2140 + CALC_Project_ANN!BI5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2140 + CALC_Project_ANN!BJ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2140 + CALC_Project_ANN!BK5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2140 + CALC_Project_ANN!BL5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2140 + CALC_Project_ANN!BM5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2140 + CALC_Project_ANN!BN5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2140 + CALC_Project_ANN!BO5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2140 + CALC_Project_ANN!BP5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2140 + CALC_Project_ANN!BQ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2140 + CALC_Project_ANN!BR5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2140 + CALC_Project_ANN!BS5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2140 + CALC_Project_ANN!BT5413)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2141 + CALC_Project_ANN!M5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2141 + CALC_Project_ANN!N5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2141 + CALC_Project_ANN!O5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2141 + CALC_Project_ANN!P5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2141 + CALC_Project_ANN!Q5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2141 + CALC_Project_ANN!R5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2141 + CALC_Project_ANN!S5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2141 + CALC_Project_ANN!T5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2141 + CALC_Project_ANN!U5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2141 + CALC_Project_ANN!V5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2141 + CALC_Project_ANN!W5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2141 + CALC_Project_ANN!X5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2141 + CALC_Project_ANN!Y5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2141 + CALC_Project_ANN!Z5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2141 + CALC_Project_ANN!AA5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2141 + CALC_Project_ANN!AB5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2141 + CALC_Project_ANN!AC5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2141 + CALC_Project_ANN!AD5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2141 + CALC_Project_ANN!AE5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2141 + CALC_Project_ANN!AF5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2141 + CALC_Project_ANN!AG5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2141 + CALC_Project_ANN!AH5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2141 + CALC_Project_ANN!AI5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2141 + CALC_Project_ANN!AJ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2141 + CALC_Project_ANN!AK5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2141 + CALC_Project_ANN!AL5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2141 + CALC_Project_ANN!AM5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2141 + CALC_Project_ANN!AN5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2141 + CALC_Project_ANN!AO5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2141 + CALC_Project_ANN!AP5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2141 + CALC_Project_ANN!AQ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2141 + CALC_Project_ANN!AR5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2141 + CALC_Project_ANN!AS5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2141 + CALC_Project_ANN!AT5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2141 + CALC_Project_ANN!AU5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2141 + CALC_Project_ANN!AV5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2141 + CALC_Project_ANN!AW5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2141 + CALC_Project_ANN!AX5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2141 + CALC_Project_ANN!AY5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2141 + CALC_Project_ANN!AZ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2141 + CALC_Project_ANN!BA5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2141 + CALC_Project_ANN!BB5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2141 + CALC_Project_ANN!BC5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2141 + CALC_Project_ANN!BD5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2141 + CALC_Project_ANN!BE5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2141 + CALC_Project_ANN!BF5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2141 + CALC_Project_ANN!BG5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2141 + CALC_Project_ANN!BH5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2141 + CALC_Project_ANN!BI5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2141 + CALC_Project_ANN!BJ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2141 + CALC_Project_ANN!BK5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2141 + CALC_Project_ANN!BL5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2141 + CALC_Project_ANN!BM5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2141 + CALC_Project_ANN!BN5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2141 + CALC_Project_ANN!BO5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2141 + CALC_Project_ANN!BP5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2141 + CALC_Project_ANN!BQ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2141 + CALC_Project_ANN!BR5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2141 + CALC_Project_ANN!BS5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2141 + CALC_Project_ANN!BT5414)*$G$16","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M78:M81)","v":0},{"$f":"SUM(N78:N81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2145 + CALC_Project_ANN!M5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2145 + CALC_Project_ANN!N5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2145 + CALC_Project_ANN!O5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2145 + CALC_Project_ANN!P5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2145 + CALC_Project_ANN!Q5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2145 + CALC_Project_ANN!R5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2145 + CALC_Project_ANN!S5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2145 + CALC_Project_ANN!T5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2145 + CALC_Project_ANN!U5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2145 + CALC_Project_ANN!V5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2145 + CALC_Project_ANN!W5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2145 + CALC_Project_ANN!X5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2145 + CALC_Project_ANN!Y5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2145 + CALC_Project_ANN!Z5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2145 + CALC_Project_ANN!AA5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2145 + CALC_Project_ANN!AB5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2145 + CALC_Project_ANN!AC5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2145 + CALC_Project_ANN!AD5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2145 + CALC_Project_ANN!AE5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2145 + CALC_Project_ANN!AF5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2145 + CALC_Project_ANN!AG5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2145 + CALC_Project_ANN!AH5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2145 + CALC_Project_ANN!AI5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2145 + CALC_Project_ANN!AJ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2145 + CALC_Project_ANN!AK5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2145 + CALC_Project_ANN!AL5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2145 + CALC_Project_ANN!AM5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2145 + CALC_Project_ANN!AN5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2145 + CALC_Project_ANN!AO5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2145 + CALC_Project_ANN!AP5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2145 + CALC_Project_ANN!AQ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2145 + CALC_Project_ANN!AR5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2145 + CALC_Project_ANN!AS5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2145 + CALC_Project_ANN!AT5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2145 + CALC_Project_ANN!AU5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2145 + CALC_Project_ANN!AV5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2145 + CALC_Project_ANN!AW5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2145 + CALC_Project_ANN!AX5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2145 + CALC_Project_ANN!AY5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2145 + CALC_Project_ANN!AZ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2145 + CALC_Project_ANN!BA5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2145 + CALC_Project_ANN!BB5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2145 + CALC_Project_ANN!BC5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2145 + CALC_Project_ANN!BD5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2145 + CALC_Project_ANN!BE5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2145 + CALC_Project_ANN!BF5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2145 + CALC_Project_ANN!BG5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2145 + CALC_Project_ANN!BH5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2145 + CALC_Project_ANN!BI5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2145 + CALC_Project_ANN!BJ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2145 + CALC_Project_ANN!BK5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2145 + CALC_Project_ANN!BL5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2145 + CALC_Project_ANN!BM5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2145 + CALC_Project_ANN!BN5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2145 + CALC_Project_ANN!BO5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2145 + CALC_Project_ANN!BP5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2145 + CALC_Project_ANN!BQ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2145 + CALC_Project_ANN!BR5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2145 + CALC_Project_ANN!BS5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2145 + CALC_Project_ANN!BT5418)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2146 + CALC_Project_ANN!M5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2146 + CALC_Project_ANN!N5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2146 + CALC_Project_ANN!O5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2146 + CALC_Project_ANN!P5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2146 + CALC_Project_ANN!Q5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2146 + CALC_Project_ANN!R5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2146 + CALC_Project_ANN!S5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2146 + CALC_Project_ANN!T5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2146 + CALC_Project_ANN!U5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2146 + CALC_Project_ANN!V5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2146 + CALC_Project_ANN!W5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2146 + CALC_Project_ANN!X5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2146 + CALC_Project_ANN!Y5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2146 + CALC_Project_ANN!Z5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2146 + CALC_Project_ANN!AA5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2146 + CALC_Project_ANN!AB5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2146 + CALC_Project_ANN!AC5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2146 + CALC_Project_ANN!AD5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2146 + CALC_Project_ANN!AE5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2146 + CALC_Project_ANN!AF5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2146 + CALC_Project_ANN!AG5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2146 + CALC_Project_ANN!AH5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2146 + CALC_Project_ANN!AI5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2146 + CALC_Project_ANN!AJ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2146 + CALC_Project_ANN!AK5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2146 + CALC_Project_ANN!AL5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2146 + CALC_Project_ANN!AM5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2146 + CALC_Project_ANN!AN5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2146 + CALC_Project_ANN!AO5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2146 + CALC_Project_ANN!AP5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2146 + CALC_Project_ANN!AQ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2146 + CALC_Project_ANN!AR5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2146 + CALC_Project_ANN!AS5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2146 + CALC_Project_ANN!AT5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2146 + CALC_Project_ANN!AU5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2146 + CALC_Project_ANN!AV5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2146 + CALC_Project_ANN!AW5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2146 + CALC_Project_ANN!AX5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2146 + CALC_Project_ANN!AY5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2146 + CALC_Project_ANN!AZ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2146 + CALC_Project_ANN!BA5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2146 + CALC_Project_ANN!BB5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2146 + CALC_Project_ANN!BC5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2146 + CALC_Project_ANN!BD5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2146 + CALC_Project_ANN!BE5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2146 + CALC_Project_ANN!BF5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2146 + CALC_Project_ANN!BG5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2146 + CALC_Project_ANN!BH5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2146 + CALC_Project_ANN!BI5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2146 + CALC_Project_ANN!BJ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2146 + CALC_Project_ANN!BK5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2146 + CALC_Project_ANN!BL5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2146 + CALC_Project_ANN!BM5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2146 + CALC_Project_ANN!BN5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2146 + CALC_Project_ANN!BO5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2146 + CALC_Project_ANN!BP5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2146 + CALC_Project_ANN!BQ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2146 + CALC_Project_ANN!BR5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2146 + CALC_Project_ANN!BS5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2146 + CALC_Project_ANN!BT5419)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M84:M86)","v":0},{"$f":"SUM(N84:N86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2151 + CALC_Project_ANN!M5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2151 + CALC_Project_ANN!N5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2151 + CALC_Project_ANN!O5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2151 + CALC_Project_ANN!P5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2151 + CALC_Project_ANN!Q5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2151 + CALC_Project_ANN!R5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2151 + CALC_Project_ANN!S5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2151 + CALC_Project_ANN!T5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2151 + CALC_Project_ANN!U5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2151 + CALC_Project_ANN!V5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2151 + CALC_Project_ANN!W5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2151 + CALC_Project_ANN!X5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2151 + CALC_Project_ANN!Y5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2151 + CALC_Project_ANN!Z5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2151 + CALC_Project_ANN!AA5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2151 + CALC_Project_ANN!AB5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2151 + CALC_Project_ANN!AC5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2151 + CALC_Project_ANN!AD5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2151 + CALC_Project_ANN!AE5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2151 + CALC_Project_ANN!AF5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2151 + CALC_Project_ANN!AG5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2151 + CALC_Project_ANN!AH5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2151 + CALC_Project_ANN!AI5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2151 + CALC_Project_ANN!AJ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2151 + CALC_Project_ANN!AK5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2151 + CALC_Project_ANN!AL5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2151 + CALC_Project_ANN!AM5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2151 + CALC_Project_ANN!AN5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2151 + CALC_Project_ANN!AO5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2151 + CALC_Project_ANN!AP5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2151 + CALC_Project_ANN!AQ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2151 + CALC_Project_ANN!AR5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2151 + CALC_Project_ANN!AS5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2151 + CALC_Project_ANN!AT5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2151 + CALC_Project_ANN!AU5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2151 + CALC_Project_ANN!AV5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2151 + CALC_Project_ANN!AW5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2151 + CALC_Project_ANN!AX5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2151 + CALC_Project_ANN!AY5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2151 + CALC_Project_ANN!AZ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2151 + CALC_Project_ANN!BA5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2151 + CALC_Project_ANN!BB5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2151 + CALC_Project_ANN!BC5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2151 + CALC_Project_ANN!BD5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2151 + CALC_Project_ANN!BE5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2151 + CALC_Project_ANN!BF5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2151 + CALC_Project_ANN!BG5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2151 + CALC_Project_ANN!BH5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2151 + CALC_Project_ANN!BI5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2151 + CALC_Project_ANN!BJ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2151 + CALC_Project_ANN!BK5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2151 + CALC_Project_ANN!BL5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2151 + CALC_Project_ANN!BM5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2151 + CALC_Project_ANN!BN5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2151 + CALC_Project_ANN!BO5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2151 + CALC_Project_ANN!BP5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2151 + CALC_Project_ANN!BQ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2151 + CALC_Project_ANN!BR5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2151 + CALC_Project_ANN!BS5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2151 + CALC_Project_ANN!BT5424)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2152 + CALC_Project_ANN!M5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2152 + CALC_Project_ANN!N5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2152 + CALC_Project_ANN!O5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2152 + CALC_Project_ANN!P5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2152 + CALC_Project_ANN!Q5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2152 + CALC_Project_ANN!R5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2152 + CALC_Project_ANN!S5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2152 + CALC_Project_ANN!T5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2152 + CALC_Project_ANN!U5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2152 + CALC_Project_ANN!V5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2152 + CALC_Project_ANN!W5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2152 + CALC_Project_ANN!X5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2152 + CALC_Project_ANN!Y5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2152 + CALC_Project_ANN!Z5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2152 + CALC_Project_ANN!AA5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2152 + CALC_Project_ANN!AB5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2152 + CALC_Project_ANN!AC5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2152 + CALC_Project_ANN!AD5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2152 + CALC_Project_ANN!AE5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2152 + CALC_Project_ANN!AF5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2152 + CALC_Project_ANN!AG5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2152 + CALC_Project_ANN!AH5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2152 + CALC_Project_ANN!AI5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2152 + CALC_Project_ANN!AJ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2152 + CALC_Project_ANN!AK5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2152 + CALC_Project_ANN!AL5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2152 + CALC_Project_ANN!AM5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2152 + CALC_Project_ANN!AN5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2152 + CALC_Project_ANN!AO5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2152 + CALC_Project_ANN!AP5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2152 + CALC_Project_ANN!AQ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2152 + CALC_Project_ANN!AR5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2152 + CALC_Project_ANN!AS5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2152 + CALC_Project_ANN!AT5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2152 + CALC_Project_ANN!AU5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2152 + CALC_Project_ANN!AV5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2152 + CALC_Project_ANN!AW5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2152 + CALC_Project_ANN!AX5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2152 + CALC_Project_ANN!AY5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2152 + CALC_Project_ANN!AZ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2152 + CALC_Project_ANN!BA5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2152 + CALC_Project_ANN!BB5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2152 + CALC_Project_ANN!BC5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2152 + CALC_Project_ANN!BD5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2152 + CALC_Project_ANN!BE5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2152 + CALC_Project_ANN!BF5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2152 + CALC_Project_ANN!BG5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2152 + CALC_Project_ANN!BH5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2152 + CALC_Project_ANN!BI5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2152 + CALC_Project_ANN!BJ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2152 + CALC_Project_ANN!BK5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2152 + CALC_Project_ANN!BL5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2152 + CALC_Project_ANN!BM5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2152 + CALC_Project_ANN!BN5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2152 + CALC_Project_ANN!BO5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2152 + CALC_Project_ANN!BP5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2152 + CALC_Project_ANN!BQ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2152 + CALC_Project_ANN!BR5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2152 + CALC_Project_ANN!BS5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2152 + CALC_Project_ANN!BT5425)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2153 + CALC_Project_ANN!M5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2153 + CALC_Project_ANN!N5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2153 + CALC_Project_ANN!O5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2153 + CALC_Project_ANN!P5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2153 + CALC_Project_ANN!Q5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2153 + CALC_Project_ANN!R5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2153 + CALC_Project_ANN!S5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2153 + CALC_Project_ANN!T5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2153 + CALC_Project_ANN!U5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2153 + CALC_Project_ANN!V5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2153 + CALC_Project_ANN!W5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2153 + CALC_Project_ANN!X5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2153 + CALC_Project_ANN!Y5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2153 + CALC_Project_ANN!Z5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2153 + CALC_Project_ANN!AA5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2153 + CALC_Project_ANN!AB5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2153 + CALC_Project_ANN!AC5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2153 + CALC_Project_ANN!AD5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2153 + CALC_Project_ANN!AE5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2153 + CALC_Project_ANN!AF5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2153 + CALC_Project_ANN!AG5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2153 + CALC_Project_ANN!AH5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2153 + CALC_Project_ANN!AI5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2153 + CALC_Project_ANN!AJ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2153 + CALC_Project_ANN!AK5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2153 + CALC_Project_ANN!AL5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2153 + CALC_Project_ANN!AM5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2153 + CALC_Project_ANN!AN5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2153 + CALC_Project_ANN!AO5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2153 + CALC_Project_ANN!AP5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2153 + CALC_Project_ANN!AQ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2153 + CALC_Project_ANN!AR5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2153 + CALC_Project_ANN!AS5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2153 + CALC_Project_ANN!AT5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2153 + CALC_Project_ANN!AU5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2153 + CALC_Project_ANN!AV5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2153 + CALC_Project_ANN!AW5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2153 + CALC_Project_ANN!AX5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2153 + CALC_Project_ANN!AY5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2153 + CALC_Project_ANN!AZ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2153 + CALC_Project_ANN!BA5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2153 + CALC_Project_ANN!BB5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2153 + CALC_Project_ANN!BC5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2153 + CALC_Project_ANN!BD5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2153 + CALC_Project_ANN!BE5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2153 + CALC_Project_ANN!BF5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2153 + CALC_Project_ANN!BG5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2153 + CALC_Project_ANN!BH5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2153 + CALC_Project_ANN!BI5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2153 + CALC_Project_ANN!BJ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2153 + CALC_Project_ANN!BK5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2153 + CALC_Project_ANN!BL5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2153 + CALC_Project_ANN!BM5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2153 + CALC_Project_ANN!BN5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2153 + CALC_Project_ANN!BO5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2153 + CALC_Project_ANN!BP5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2153 + CALC_Project_ANN!BQ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2153 + CALC_Project_ANN!BR5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2153 + CALC_Project_ANN!BS5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2153 + CALC_Project_ANN!BT5426)*$G$16","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M90:M93)","v":0},{"$f":"SUM(N90:N93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2157 + CALC_Project_ANN!M5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2157 + CALC_Project_ANN!N5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2157 + CALC_Project_ANN!O5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2157 + CALC_Project_ANN!P5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2157 + CALC_Project_ANN!Q5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2157 + CALC_Project_ANN!R5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2157 + CALC_Project_ANN!S5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2157 + CALC_Project_ANN!T5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2157 + CALC_Project_ANN!U5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2157 + CALC_Project_ANN!V5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2157 + CALC_Project_ANN!W5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2157 + CALC_Project_ANN!X5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2157 + CALC_Project_ANN!Y5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2157 + CALC_Project_ANN!Z5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2157 + CALC_Project_ANN!AA5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2157 + CALC_Project_ANN!AB5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2157 + CALC_Project_ANN!AC5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2157 + CALC_Project_ANN!AD5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2157 + CALC_Project_ANN!AE5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2157 + CALC_Project_ANN!AF5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2157 + CALC_Project_ANN!AG5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2157 + CALC_Project_ANN!AH5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2157 + CALC_Project_ANN!AI5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2157 + CALC_Project_ANN!AJ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2157 + CALC_Project_ANN!AK5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2157 + CALC_Project_ANN!AL5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2157 + CALC_Project_ANN!AM5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2157 + CALC_Project_ANN!AN5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2157 + CALC_Project_ANN!AO5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2157 + CALC_Project_ANN!AP5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2157 + CALC_Project_ANN!AQ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2157 + CALC_Project_ANN!AR5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2157 + CALC_Project_ANN!AS5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2157 + CALC_Project_ANN!AT5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2157 + CALC_Project_ANN!AU5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2157 + CALC_Project_ANN!AV5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2157 + CALC_Project_ANN!AW5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2157 + CALC_Project_ANN!AX5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2157 + CALC_Project_ANN!AY5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2157 + CALC_Project_ANN!AZ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2157 + CALC_Project_ANN!BA5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2157 + CALC_Project_ANN!BB5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2157 + CALC_Project_ANN!BC5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2157 + CALC_Project_ANN!BD5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2157 + CALC_Project_ANN!BE5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2157 + CALC_Project_ANN!BF5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2157 + CALC_Project_ANN!BG5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2157 + CALC_Project_ANN!BH5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2157 + CALC_Project_ANN!BI5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2157 + CALC_Project_ANN!BJ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2157 + CALC_Project_ANN!BK5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2157 + CALC_Project_ANN!BL5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2157 + CALC_Project_ANN!BM5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2157 + CALC_Project_ANN!BN5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2157 + CALC_Project_ANN!BO5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2157 + CALC_Project_ANN!BP5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2157 + CALC_Project_ANN!BQ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2157 + CALC_Project_ANN!BR5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2157 + CALC_Project_ANN!BS5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2157 + CALC_Project_ANN!BT5430)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2158 + CALC_Project_ANN!M5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2158 + CALC_Project_ANN!N5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2158 + CALC_Project_ANN!O5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2158 + CALC_Project_ANN!P5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2158 + CALC_Project_ANN!Q5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2158 + CALC_Project_ANN!R5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2158 + CALC_Project_ANN!S5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2158 + CALC_Project_ANN!T5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2158 + CALC_Project_ANN!U5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2158 + CALC_Project_ANN!V5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2158 + CALC_Project_ANN!W5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2158 + CALC_Project_ANN!X5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2158 + CALC_Project_ANN!Y5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2158 + CALC_Project_ANN!Z5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2158 + CALC_Project_ANN!AA5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2158 + CALC_Project_ANN!AB5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2158 + CALC_Project_ANN!AC5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2158 + CALC_Project_ANN!AD5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2158 + CALC_Project_ANN!AE5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2158 + CALC_Project_ANN!AF5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2158 + CALC_Project_ANN!AG5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2158 + CALC_Project_ANN!AH5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2158 + CALC_Project_ANN!AI5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2158 + CALC_Project_ANN!AJ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2158 + CALC_Project_ANN!AK5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2158 + CALC_Project_ANN!AL5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2158 + CALC_Project_ANN!AM5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2158 + CALC_Project_ANN!AN5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2158 + CALC_Project_ANN!AO5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2158 + CALC_Project_ANN!AP5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2158 + CALC_Project_ANN!AQ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2158 + CALC_Project_ANN!AR5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2158 + CALC_Project_ANN!AS5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2158 + CALC_Project_ANN!AT5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2158 + CALC_Project_ANN!AU5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2158 + CALC_Project_ANN!AV5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2158 + CALC_Project_ANN!AW5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2158 + CALC_Project_ANN!AX5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2158 + CALC_Project_ANN!AY5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2158 + CALC_Project_ANN!AZ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2158 + CALC_Project_ANN!BA5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2158 + CALC_Project_ANN!BB5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2158 + CALC_Project_ANN!BC5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2158 + CALC_Project_ANN!BD5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2158 + CALC_Project_ANN!BE5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2158 + CALC_Project_ANN!BF5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2158 + CALC_Project_ANN!BG5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2158 + CALC_Project_ANN!BH5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2158 + CALC_Project_ANN!BI5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2158 + CALC_Project_ANN!BJ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2158 + CALC_Project_ANN!BK5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2158 + CALC_Project_ANN!BL5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2158 + CALC_Project_ANN!BM5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2158 + CALC_Project_ANN!BN5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2158 + CALC_Project_ANN!BO5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2158 + CALC_Project_ANN!BP5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2158 + CALC_Project_ANN!BQ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2158 + CALC_Project_ANN!BR5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2158 + CALC_Project_ANN!BS5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2158 + CALC_Project_ANN!BT5431)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M96:M98)","v":0},{"$f":"SUM(N96:N98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2305 + CALC_Project_ANN!M5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2305 + CALC_Project_ANN!N5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2305 + CALC_Project_ANN!O5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2305 + CALC_Project_ANN!P5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2305 + CALC_Project_ANN!Q5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2305 + CALC_Project_ANN!R5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2305 + CALC_Project_ANN!S5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2305 + CALC_Project_ANN!T5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2305 + CALC_Project_ANN!U5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2305 + CALC_Project_ANN!V5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2305 + CALC_Project_ANN!W5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2305 + CALC_Project_ANN!X5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2305 + CALC_Project_ANN!Y5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2305 + CALC_Project_ANN!Z5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2305 + CALC_Project_ANN!AA5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2305 + CALC_Project_ANN!AB5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2305 + CALC_Project_ANN!AC5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2305 + CALC_Project_ANN!AD5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2305 + CALC_Project_ANN!AE5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2305 + CALC_Project_ANN!AF5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2305 + CALC_Project_ANN!AG5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2305 + CALC_Project_ANN!AH5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2305 + CALC_Project_ANN!AI5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2305 + CALC_Project_ANN!AJ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2305 + CALC_Project_ANN!AK5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2305 + CALC_Project_ANN!AL5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2305 + CALC_Project_ANN!AM5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2305 + CALC_Project_ANN!AN5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2305 + CALC_Project_ANN!AO5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2305 + CALC_Project_ANN!AP5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2305 + CALC_Project_ANN!AQ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2305 + CALC_Project_ANN!AR5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2305 + CALC_Project_ANN!AS5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2305 + CALC_Project_ANN!AT5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2305 + CALC_Project_ANN!AU5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2305 + CALC_Project_ANN!AV5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2305 + CALC_Project_ANN!AW5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2305 + CALC_Project_ANN!AX5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2305 + CALC_Project_ANN!AY5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2305 + CALC_Project_ANN!AZ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2305 + CALC_Project_ANN!BA5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2305 + CALC_Project_ANN!BB5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2305 + CALC_Project_ANN!BC5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2305 + CALC_Project_ANN!BD5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2305 + CALC_Project_ANN!BE5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2305 + CALC_Project_ANN!BF5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2305 + CALC_Project_ANN!BG5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2305 + CALC_Project_ANN!BH5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2305 + CALC_Project_ANN!BI5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2305 + CALC_Project_ANN!BJ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2305 + CALC_Project_ANN!BK5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2305 + CALC_Project_ANN!BL5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2305 + CALC_Project_ANN!BM5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2305 + CALC_Project_ANN!BN5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2305 + CALC_Project_ANN!BO5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2305 + CALC_Project_ANN!BP5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2305 + CALC_Project_ANN!BQ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2305 + CALC_Project_ANN!BR5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2305 + CALC_Project_ANN!BS5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2305 + CALC_Project_ANN!BT5437)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2306 + CALC_Project_ANN!M5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2306 + CALC_Project_ANN!N5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2306 + CALC_Project_ANN!O5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2306 + CALC_Project_ANN!P5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2306 + CALC_Project_ANN!Q5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2306 + CALC_Project_ANN!R5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2306 + CALC_Project_ANN!S5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2306 + CALC_Project_ANN!T5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2306 + CALC_Project_ANN!U5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2306 + CALC_Project_ANN!V5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2306 + CALC_Project_ANN!W5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2306 + CALC_Project_ANN!X5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2306 + CALC_Project_ANN!Y5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2306 + CALC_Project_ANN!Z5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2306 + CALC_Project_ANN!AA5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2306 + CALC_Project_ANN!AB5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2306 + CALC_Project_ANN!AC5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2306 + CALC_Project_ANN!AD5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2306 + CALC_Project_ANN!AE5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2306 + CALC_Project_ANN!AF5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2306 + CALC_Project_ANN!AG5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2306 + CALC_Project_ANN!AH5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2306 + CALC_Project_ANN!AI5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2306 + CALC_Project_ANN!AJ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2306 + CALC_Project_ANN!AK5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2306 + CALC_Project_ANN!AL5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2306 + CALC_Project_ANN!AM5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2306 + CALC_Project_ANN!AN5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2306 + CALC_Project_ANN!AO5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2306 + CALC_Project_ANN!AP5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2306 + CALC_Project_ANN!AQ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2306 + CALC_Project_ANN!AR5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2306 + CALC_Project_ANN!AS5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2306 + CALC_Project_ANN!AT5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2306 + CALC_Project_ANN!AU5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2306 + CALC_Project_ANN!AV5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2306 + CALC_Project_ANN!AW5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2306 + CALC_Project_ANN!AX5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2306 + CALC_Project_ANN!AY5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2306 + CALC_Project_ANN!AZ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2306 + CALC_Project_ANN!BA5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2306 + CALC_Project_ANN!BB5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2306 + CALC_Project_ANN!BC5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2306 + CALC_Project_ANN!BD5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2306 + CALC_Project_ANN!BE5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2306 + CALC_Project_ANN!BF5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2306 + CALC_Project_ANN!BG5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2306 + CALC_Project_ANN!BH5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2306 + CALC_Project_ANN!BI5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2306 + CALC_Project_ANN!BJ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2306 + CALC_Project_ANN!BK5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2306 + CALC_Project_ANN!BL5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2306 + CALC_Project_ANN!BM5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2306 + CALC_Project_ANN!BN5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2306 + CALC_Project_ANN!BO5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2306 + CALC_Project_ANN!BP5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2306 + CALC_Project_ANN!BQ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2306 + CALC_Project_ANN!BR5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2306 + CALC_Project_ANN!BS5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2306 + CALC_Project_ANN!BT5438)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M104:M106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS104:AS106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2313 + CALC_Project_ANN!M5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2313 + CALC_Project_ANN!N5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2313 + CALC_Project_ANN!O5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2313 + CALC_Project_ANN!P5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2313 + CALC_Project_ANN!Q5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2313 + CALC_Project_ANN!R5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2313 + CALC_Project_ANN!S5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2313 + CALC_Project_ANN!T5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2313 + CALC_Project_ANN!U5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2313 + CALC_Project_ANN!V5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2313 + CALC_Project_ANN!W5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2313 + CALC_Project_ANN!X5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2313 + CALC_Project_ANN!Y5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2313 + CALC_Project_ANN!Z5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2313 + CALC_Project_ANN!AA5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2313 + CALC_Project_ANN!AB5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2313 + CALC_Project_ANN!AC5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2313 + CALC_Project_ANN!AD5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2313 + CALC_Project_ANN!AE5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2313 + CALC_Project_ANN!AF5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2313 + CALC_Project_ANN!AG5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2313 + CALC_Project_ANN!AH5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2313 + CALC_Project_ANN!AI5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2313 + CALC_Project_ANN!AJ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2313 + CALC_Project_ANN!AK5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2313 + CALC_Project_ANN!AL5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2313 + CALC_Project_ANN!AM5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2313 + CALC_Project_ANN!AN5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2313 + CALC_Project_ANN!AO5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2313 + CALC_Project_ANN!AP5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2313 + CALC_Project_ANN!AQ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2313 + CALC_Project_ANN!AR5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2313 + CALC_Project_ANN!AS5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2313 + CALC_Project_ANN!AT5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2313 + CALC_Project_ANN!AU5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2313 + CALC_Project_ANN!AV5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2313 + CALC_Project_ANN!AW5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2313 + CALC_Project_ANN!AX5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2313 + CALC_Project_ANN!AY5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2313 + CALC_Project_ANN!AZ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2313 + CALC_Project_ANN!BA5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2313 + CALC_Project_ANN!BB5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2313 + CALC_Project_ANN!BC5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2313 + CALC_Project_ANN!BD5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2313 + CALC_Project_ANN!BE5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2313 + CALC_Project_ANN!BF5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2313 + CALC_Project_ANN!BG5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2313 + CALC_Project_ANN!BH5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2313 + CALC_Project_ANN!BI5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2313 + CALC_Project_ANN!BJ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2313 + CALC_Project_ANN!BK5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2313 + CALC_Project_ANN!BL5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2313 + CALC_Project_ANN!BM5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2313 + CALC_Project_ANN!BN5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2313 + CALC_Project_ANN!BO5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2313 + CALC_Project_ANN!BP5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2313 + CALC_Project_ANN!BQ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2313 + CALC_Project_ANN!BR5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2313 + CALC_Project_ANN!BS5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2313 + CALC_Project_ANN!BT5445)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2314 + CALC_Project_ANN!M5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2314 + CALC_Project_ANN!N5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2314 + CALC_Project_ANN!O5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2314 + CALC_Project_ANN!P5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2314 + CALC_Project_ANN!Q5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2314 + CALC_Project_ANN!R5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2314 + CALC_Project_ANN!S5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2314 + CALC_Project_ANN!T5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2314 + CALC_Project_ANN!U5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2314 + CALC_Project_ANN!V5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2314 + CALC_Project_ANN!W5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2314 + CALC_Project_ANN!X5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2314 + CALC_Project_ANN!Y5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2314 + CALC_Project_ANN!Z5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2314 + CALC_Project_ANN!AA5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2314 + CALC_Project_ANN!AB5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2314 + CALC_Project_ANN!AC5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2314 + CALC_Project_ANN!AD5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2314 + CALC_Project_ANN!AE5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2314 + CALC_Project_ANN!AF5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2314 + CALC_Project_ANN!AG5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2314 + CALC_Project_ANN!AH5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2314 + CALC_Project_ANN!AI5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2314 + CALC_Project_ANN!AJ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2314 + CALC_Project_ANN!AK5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2314 + CALC_Project_ANN!AL5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2314 + CALC_Project_ANN!AM5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2314 + CALC_Project_ANN!AN5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2314 + CALC_Project_ANN!AO5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2314 + CALC_Project_ANN!AP5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2314 + CALC_Project_ANN!AQ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2314 + CALC_Project_ANN!AR5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2314 + CALC_Project_ANN!AS5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2314 + CALC_Project_ANN!AT5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2314 + CALC_Project_ANN!AU5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2314 + CALC_Project_ANN!AV5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2314 + CALC_Project_ANN!AW5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2314 + CALC_Project_ANN!AX5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2314 + CALC_Project_ANN!AY5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2314 + CALC_Project_ANN!AZ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2314 + CALC_Project_ANN!BA5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2314 + CALC_Project_ANN!BB5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2314 + CALC_Project_ANN!BC5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2314 + CALC_Project_ANN!BD5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2314 + CALC_Project_ANN!BE5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2314 + CALC_Project_ANN!BF5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2314 + CALC_Project_ANN!BG5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2314 + CALC_Project_ANN!BH5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2314 + CALC_Project_ANN!BI5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2314 + CALC_Project_ANN!BJ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2314 + CALC_Project_ANN!BK5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2314 + CALC_Project_ANN!BL5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2314 + CALC_Project_ANN!BM5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2314 + CALC_Project_ANN!BN5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2314 + CALC_Project_ANN!BO5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2314 + CALC_Project_ANN!BP5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2314 + CALC_Project_ANN!BQ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2314 + CALC_Project_ANN!BR5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2314 + CALC_Project_ANN!BS5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2314 + CALC_Project_ANN!BT5446)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M110:M112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C114)+1","v":4},{"$f":"D17","v":"Retail"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2165 + CALC_Project_ANN!M5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2165 + CALC_Project_ANN!N5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2165 + CALC_Project_ANN!O5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2165 + CALC_Project_ANN!P5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2165 + CALC_Project_ANN!Q5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2165 + CALC_Project_ANN!R5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2165 + CALC_Project_ANN!S5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2165 + CALC_Project_ANN!T5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2165 + CALC_Project_ANN!U5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2165 + CALC_Project_ANN!V5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2165 + CALC_Project_ANN!W5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2165 + CALC_Project_ANN!X5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2165 + CALC_Project_ANN!Y5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2165 + CALC_Project_ANN!Z5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2165 + CALC_Project_ANN!AA5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2165 + CALC_Project_ANN!AB5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2165 + CALC_Project_ANN!AC5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2165 + CALC_Project_ANN!AD5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2165 + CALC_Project_ANN!AE5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2165 + CALC_Project_ANN!AF5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2165 + CALC_Project_ANN!AG5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2165 + CALC_Project_ANN!AH5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2165 + CALC_Project_ANN!AI5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2165 + CALC_Project_ANN!AJ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2165 + CALC_Project_ANN!AK5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2165 + CALC_Project_ANN!AL5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2165 + CALC_Project_ANN!AM5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2165 + CALC_Project_ANN!AN5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2165 + CALC_Project_ANN!AO5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2165 + CALC_Project_ANN!AP5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2165 + CALC_Project_ANN!AQ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2165 + CALC_Project_ANN!AR5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2165 + CALC_Project_ANN!AS5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2165 + CALC_Project_ANN!AT5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2165 + CALC_Project_ANN!AU5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2165 + CALC_Project_ANN!AV5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2165 + CALC_Project_ANN!AW5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2165 + CALC_Project_ANN!AX5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2165 + CALC_Project_ANN!AY5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2165 + CALC_Project_ANN!AZ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2165 + CALC_Project_ANN!BA5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2165 + CALC_Project_ANN!BB5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2165 + CALC_Project_ANN!BC5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2165 + CALC_Project_ANN!BD5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2165 + CALC_Project_ANN!BE5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2165 + CALC_Project_ANN!BF5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2165 + CALC_Project_ANN!BG5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2165 + CALC_Project_ANN!BH5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2165 + CALC_Project_ANN!BI5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2165 + CALC_Project_ANN!BJ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2165 + CALC_Project_ANN!BK5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2165 + CALC_Project_ANN!BL5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2165 + CALC_Project_ANN!BM5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2165 + CALC_Project_ANN!BN5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2165 + CALC_Project_ANN!BO5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2165 + CALC_Project_ANN!BP5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2165 + CALC_Project_ANN!BQ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2165 + CALC_Project_ANN!BR5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2165 + CALC_Project_ANN!BS5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2165 + CALC_Project_ANN!BT5479)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2166 + CALC_Project_ANN!M5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2166 + CALC_Project_ANN!N5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2166 + CALC_Project_ANN!O5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2166 + CALC_Project_ANN!P5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2166 + CALC_Project_ANN!Q5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2166 + CALC_Project_ANN!R5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2166 + CALC_Project_ANN!S5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2166 + CALC_Project_ANN!T5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2166 + CALC_Project_ANN!U5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2166 + CALC_Project_ANN!V5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2166 + CALC_Project_ANN!W5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2166 + CALC_Project_ANN!X5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2166 + CALC_Project_ANN!Y5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2166 + CALC_Project_ANN!Z5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2166 + CALC_Project_ANN!AA5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2166 + CALC_Project_ANN!AB5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2166 + CALC_Project_ANN!AC5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2166 + CALC_Project_ANN!AD5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2166 + CALC_Project_ANN!AE5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2166 + CALC_Project_ANN!AF5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2166 + CALC_Project_ANN!AG5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2166 + CALC_Project_ANN!AH5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2166 + CALC_Project_ANN!AI5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2166 + CALC_Project_ANN!AJ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2166 + CALC_Project_ANN!AK5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2166 + CALC_Project_ANN!AL5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2166 + CALC_Project_ANN!AM5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2166 + CALC_Project_ANN!AN5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2166 + CALC_Project_ANN!AO5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2166 + CALC_Project_ANN!AP5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2166 + CALC_Project_ANN!AQ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2166 + CALC_Project_ANN!AR5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2166 + CALC_Project_ANN!AS5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2166 + CALC_Project_ANN!AT5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2166 + CALC_Project_ANN!AU5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2166 + CALC_Project_ANN!AV5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2166 + CALC_Project_ANN!AW5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2166 + CALC_Project_ANN!AX5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2166 + CALC_Project_ANN!AY5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2166 + CALC_Project_ANN!AZ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2166 + CALC_Project_ANN!BA5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2166 + CALC_Project_ANN!BB5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2166 + CALC_Project_ANN!BC5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2166 + CALC_Project_ANN!BD5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2166 + CALC_Project_ANN!BE5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2166 + CALC_Project_ANN!BF5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2166 + CALC_Project_ANN!BG5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2166 + CALC_Project_ANN!BH5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2166 + CALC_Project_ANN!BI5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2166 + CALC_Project_ANN!BJ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2166 + CALC_Project_ANN!BK5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2166 + CALC_Project_ANN!BL5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2166 + CALC_Project_ANN!BM5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2166 + CALC_Project_ANN!BN5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2166 + CALC_Project_ANN!BO5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2166 + CALC_Project_ANN!BP5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2166 + CALC_Project_ANN!BQ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2166 + CALC_Project_ANN!BR5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2166 + CALC_Project_ANN!BS5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2166 + CALC_Project_ANN!BT5480)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2167 + CALC_Project_ANN!M5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2167 + CALC_Project_ANN!N5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2167 + CALC_Project_ANN!O5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2167 + CALC_Project_ANN!P5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2167 + CALC_Project_ANN!Q5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2167 + CALC_Project_ANN!R5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2167 + CALC_Project_ANN!S5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2167 + CALC_Project_ANN!T5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2167 + CALC_Project_ANN!U5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2167 + CALC_Project_ANN!V5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2167 + CALC_Project_ANN!W5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2167 + CALC_Project_ANN!X5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2167 + CALC_Project_ANN!Y5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2167 + CALC_Project_ANN!Z5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2167 + CALC_Project_ANN!AA5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2167 + CALC_Project_ANN!AB5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2167 + CALC_Project_ANN!AC5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2167 + CALC_Project_ANN!AD5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2167 + CALC_Project_ANN!AE5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2167 + CALC_Project_ANN!AF5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2167 + CALC_Project_ANN!AG5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2167 + CALC_Project_ANN!AH5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2167 + CALC_Project_ANN!AI5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2167 + CALC_Project_ANN!AJ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2167 + CALC_Project_ANN!AK5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2167 + CALC_Project_ANN!AL5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2167 + CALC_Project_ANN!AM5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2167 + CALC_Project_ANN!AN5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2167 + CALC_Project_ANN!AO5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2167 + CALC_Project_ANN!AP5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2167 + CALC_Project_ANN!AQ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2167 + CALC_Project_ANN!AR5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2167 + CALC_Project_ANN!AS5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2167 + CALC_Project_ANN!AT5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2167 + CALC_Project_ANN!AU5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2167 + CALC_Project_ANN!AV5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2167 + CALC_Project_ANN!AW5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2167 + CALC_Project_ANN!AX5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2167 + CALC_Project_ANN!AY5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2167 + CALC_Project_ANN!AZ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2167 + CALC_Project_ANN!BA5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2167 + CALC_Project_ANN!BB5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2167 + CALC_Project_ANN!BC5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2167 + CALC_Project_ANN!BD5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2167 + CALC_Project_ANN!BE5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2167 + CALC_Project_ANN!BF5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2167 + CALC_Project_ANN!BG5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2167 + CALC_Project_ANN!BH5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2167 + CALC_Project_ANN!BI5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2167 + CALC_Project_ANN!BJ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2167 + CALC_Project_ANN!BK5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2167 + CALC_Project_ANN!BL5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2167 + CALC_Project_ANN!BM5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2167 + CALC_Project_ANN!BN5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2167 + CALC_Project_ANN!BO5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2167 + CALC_Project_ANN!BP5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2167 + CALC_Project_ANN!BQ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2167 + CALC_Project_ANN!BR5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2167 + CALC_Project_ANN!BS5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2167 + CALC_Project_ANN!BT5481)*$G$17","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M119:M122)","v":0},{"$f":"SUM(N119:N122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2171 + CALC_Project_ANN!M5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2171 + CALC_Project_ANN!N5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2171 + CALC_Project_ANN!O5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2171 + CALC_Project_ANN!P5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2171 + CALC_Project_ANN!Q5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2171 + CALC_Project_ANN!R5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2171 + CALC_Project_ANN!S5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2171 + CALC_Project_ANN!T5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2171 + CALC_Project_ANN!U5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2171 + CALC_Project_ANN!V5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2171 + CALC_Project_ANN!W5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2171 + CALC_Project_ANN!X5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2171 + CALC_Project_ANN!Y5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2171 + CALC_Project_ANN!Z5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2171 + CALC_Project_ANN!AA5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2171 + CALC_Project_ANN!AB5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2171 + CALC_Project_ANN!AC5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2171 + CALC_Project_ANN!AD5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2171 + CALC_Project_ANN!AE5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2171 + CALC_Project_ANN!AF5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2171 + CALC_Project_ANN!AG5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2171 + CALC_Project_ANN!AH5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2171 + CALC_Project_ANN!AI5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2171 + CALC_Project_ANN!AJ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2171 + CALC_Project_ANN!AK5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2171 + CALC_Project_ANN!AL5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2171 + CALC_Project_ANN!AM5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2171 + CALC_Project_ANN!AN5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2171 + CALC_Project_ANN!AO5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2171 + CALC_Project_ANN!AP5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2171 + CALC_Project_ANN!AQ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2171 + CALC_Project_ANN!AR5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2171 + CALC_Project_ANN!AS5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2171 + CALC_Project_ANN!AT5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2171 + CALC_Project_ANN!AU5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2171 + CALC_Project_ANN!AV5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2171 + CALC_Project_ANN!AW5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2171 + CALC_Project_ANN!AX5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2171 + CALC_Project_ANN!AY5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2171 + CALC_Project_ANN!AZ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2171 + CALC_Project_ANN!BA5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2171 + CALC_Project_ANN!BB5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2171 + CALC_Project_ANN!BC5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2171 + CALC_Project_ANN!BD5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2171 + CALC_Project_ANN!BE5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2171 + CALC_Project_ANN!BF5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2171 + CALC_Project_ANN!BG5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2171 + CALC_Project_ANN!BH5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2171 + CALC_Project_ANN!BI5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2171 + CALC_Project_ANN!BJ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2171 + CALC_Project_ANN!BK5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2171 + CALC_Project_ANN!BL5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2171 + CALC_Project_ANN!BM5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2171 + CALC_Project_ANN!BN5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2171 + CALC_Project_ANN!BO5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2171 + CALC_Project_ANN!BP5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2171 + CALC_Project_ANN!BQ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2171 + CALC_Project_ANN!BR5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2171 + CALC_Project_ANN!BS5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2171 + CALC_Project_ANN!BT5485)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2172 + CALC_Project_ANN!M5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2172 + CALC_Project_ANN!N5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2172 + CALC_Project_ANN!O5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2172 + CALC_Project_ANN!P5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2172 + CALC_Project_ANN!Q5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2172 + CALC_Project_ANN!R5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2172 + CALC_Project_ANN!S5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2172 + CALC_Project_ANN!T5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2172 + CALC_Project_ANN!U5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2172 + CALC_Project_ANN!V5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2172 + CALC_Project_ANN!W5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2172 + CALC_Project_ANN!X5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2172 + CALC_Project_ANN!Y5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2172 + CALC_Project_ANN!Z5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2172 + CALC_Project_ANN!AA5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2172 + CALC_Project_ANN!AB5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2172 + CALC_Project_ANN!AC5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2172 + CALC_Project_ANN!AD5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2172 + CALC_Project_ANN!AE5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2172 + CALC_Project_ANN!AF5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2172 + CALC_Project_ANN!AG5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2172 + CALC_Project_ANN!AH5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2172 + CALC_Project_ANN!AI5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2172 + CALC_Project_ANN!AJ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2172 + CALC_Project_ANN!AK5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2172 + CALC_Project_ANN!AL5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2172 + CALC_Project_ANN!AM5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2172 + CALC_Project_ANN!AN5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2172 + CALC_Project_ANN!AO5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2172 + CALC_Project_ANN!AP5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2172 + CALC_Project_ANN!AQ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2172 + CALC_Project_ANN!AR5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2172 + CALC_Project_ANN!AS5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2172 + CALC_Project_ANN!AT5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2172 + CALC_Project_ANN!AU5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2172 + CALC_Project_ANN!AV5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2172 + CALC_Project_ANN!AW5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2172 + CALC_Project_ANN!AX5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2172 + CALC_Project_ANN!AY5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2172 + CALC_Project_ANN!AZ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2172 + CALC_Project_ANN!BA5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2172 + CALC_Project_ANN!BB5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2172 + CALC_Project_ANN!BC5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2172 + CALC_Project_ANN!BD5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2172 + CALC_Project_ANN!BE5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2172 + CALC_Project_ANN!BF5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2172 + CALC_Project_ANN!BG5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2172 + CALC_Project_ANN!BH5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2172 + CALC_Project_ANN!BI5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2172 + CALC_Project_ANN!BJ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2172 + CALC_Project_ANN!BK5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2172 + CALC_Project_ANN!BL5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2172 + CALC_Project_ANN!BM5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2172 + CALC_Project_ANN!BN5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2172 + CALC_Project_ANN!BO5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2172 + CALC_Project_ANN!BP5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2172 + CALC_Project_ANN!BQ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2172 + CALC_Project_ANN!BR5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2172 + CALC_Project_ANN!BS5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2172 + CALC_Project_ANN!BT5486)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M125:M127)","v":0},{"$f":"SUM(N125:N127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2177 + CALC_Project_ANN!M5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2177 + CALC_Project_ANN!N5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2177 + CALC_Project_ANN!O5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2177 + CALC_Project_ANN!P5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2177 + CALC_Project_ANN!Q5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2177 + CALC_Project_ANN!R5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2177 + CALC_Project_ANN!S5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2177 + CALC_Project_ANN!T5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2177 + CALC_Project_ANN!U5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2177 + CALC_Project_ANN!V5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2177 + CALC_Project_ANN!W5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2177 + CALC_Project_ANN!X5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2177 + CALC_Project_ANN!Y5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2177 + CALC_Project_ANN!Z5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2177 + CALC_Project_ANN!AA5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2177 + CALC_Project_ANN!AB5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2177 + CALC_Project_ANN!AC5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2177 + CALC_Project_ANN!AD5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2177 + CALC_Project_ANN!AE5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2177 + CALC_Project_ANN!AF5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2177 + CALC_Project_ANN!AG5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2177 + CALC_Project_ANN!AH5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2177 + CALC_Project_ANN!AI5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2177 + CALC_Project_ANN!AJ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2177 + CALC_Project_ANN!AK5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2177 + CALC_Project_ANN!AL5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2177 + CALC_Project_ANN!AM5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2177 + CALC_Project_ANN!AN5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2177 + CALC_Project_ANN!AO5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2177 + CALC_Project_ANN!AP5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2177 + CALC_Project_ANN!AQ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2177 + CALC_Project_ANN!AR5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2177 + CALC_Project_ANN!AS5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2177 + CALC_Project_ANN!AT5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2177 + CALC_Project_ANN!AU5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2177 + CALC_Project_ANN!AV5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2177 + CALC_Project_ANN!AW5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2177 + CALC_Project_ANN!AX5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2177 + CALC_Project_ANN!AY5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2177 + CALC_Project_ANN!AZ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2177 + CALC_Project_ANN!BA5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2177 + CALC_Project_ANN!BB5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2177 + CALC_Project_ANN!BC5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2177 + CALC_Project_ANN!BD5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2177 + CALC_Project_ANN!BE5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2177 + CALC_Project_ANN!BF5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2177 + CALC_Project_ANN!BG5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2177 + CALC_Project_ANN!BH5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2177 + CALC_Project_ANN!BI5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2177 + CALC_Project_ANN!BJ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2177 + CALC_Project_ANN!BK5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2177 + CALC_Project_ANN!BL5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2177 + CALC_Project_ANN!BM5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2177 + CALC_Project_ANN!BN5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2177 + CALC_Project_ANN!BO5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2177 + CALC_Project_ANN!BP5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2177 + CALC_Project_ANN!BQ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2177 + CALC_Project_ANN!BR5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2177 + CALC_Project_ANN!BS5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2177 + CALC_Project_ANN!BT5491)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2178 + CALC_Project_ANN!M5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2178 + CALC_Project_ANN!N5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2178 + CALC_Project_ANN!O5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2178 + CALC_Project_ANN!P5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2178 + CALC_Project_ANN!Q5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2178 + CALC_Project_ANN!R5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2178 + CALC_Project_ANN!S5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2178 + CALC_Project_ANN!T5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2178 + CALC_Project_ANN!U5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2178 + CALC_Project_ANN!V5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2178 + CALC_Project_ANN!W5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2178 + CALC_Project_ANN!X5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2178 + CALC_Project_ANN!Y5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2178 + CALC_Project_ANN!Z5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2178 + CALC_Project_ANN!AA5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2178 + CALC_Project_ANN!AB5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2178 + CALC_Project_ANN!AC5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2178 + CALC_Project_ANN!AD5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2178 + CALC_Project_ANN!AE5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2178 + CALC_Project_ANN!AF5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2178 + CALC_Project_ANN!AG5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2178 + CALC_Project_ANN!AH5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2178 + CALC_Project_ANN!AI5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2178 + CALC_Project_ANN!AJ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2178 + CALC_Project_ANN!AK5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2178 + CALC_Project_ANN!AL5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2178 + CALC_Project_ANN!AM5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2178 + CALC_Project_ANN!AN5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2178 + CALC_Project_ANN!AO5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2178 + CALC_Project_ANN!AP5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2178 + CALC_Project_ANN!AQ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2178 + CALC_Project_ANN!AR5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2178 + CALC_Project_ANN!AS5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2178 + CALC_Project_ANN!AT5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2178 + CALC_Project_ANN!AU5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2178 + CALC_Project_ANN!AV5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2178 + CALC_Project_ANN!AW5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2178 + CALC_Project_ANN!AX5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2178 + CALC_Project_ANN!AY5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2178 + CALC_Project_ANN!AZ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2178 + CALC_Project_ANN!BA5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2178 + CALC_Project_ANN!BB5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2178 + CALC_Project_ANN!BC5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2178 + CALC_Project_ANN!BD5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2178 + CALC_Project_ANN!BE5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2178 + CALC_Project_ANN!BF5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2178 + CALC_Project_ANN!BG5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2178 + CALC_Project_ANN!BH5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2178 + CALC_Project_ANN!BI5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2178 + CALC_Project_ANN!BJ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2178 + CALC_Project_ANN!BK5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2178 + CALC_Project_ANN!BL5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2178 + CALC_Project_ANN!BM5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2178 + CALC_Project_ANN!BN5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2178 + CALC_Project_ANN!BO5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2178 + CALC_Project_ANN!BP5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2178 + CALC_Project_ANN!BQ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2178 + CALC_Project_ANN!BR5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2178 + CALC_Project_ANN!BS5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2178 + CALC_Project_ANN!BT5492)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2179 + CALC_Project_ANN!M5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2179 + CALC_Project_ANN!N5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2179 + CALC_Project_ANN!O5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2179 + CALC_Project_ANN!P5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2179 + CALC_Project_ANN!Q5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2179 + CALC_Project_ANN!R5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2179 + CALC_Project_ANN!S5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2179 + CALC_Project_ANN!T5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2179 + CALC_Project_ANN!U5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2179 + CALC_Project_ANN!V5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2179 + CALC_Project_ANN!W5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2179 + CALC_Project_ANN!X5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2179 + CALC_Project_ANN!Y5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2179 + CALC_Project_ANN!Z5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2179 + CALC_Project_ANN!AA5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2179 + CALC_Project_ANN!AB5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2179 + CALC_Project_ANN!AC5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2179 + CALC_Project_ANN!AD5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2179 + CALC_Project_ANN!AE5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2179 + CALC_Project_ANN!AF5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2179 + CALC_Project_ANN!AG5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2179 + CALC_Project_ANN!AH5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2179 + CALC_Project_ANN!AI5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2179 + CALC_Project_ANN!AJ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2179 + CALC_Project_ANN!AK5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2179 + CALC_Project_ANN!AL5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2179 + CALC_Project_ANN!AM5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2179 + CALC_Project_ANN!AN5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2179 + CALC_Project_ANN!AO5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2179 + CALC_Project_ANN!AP5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2179 + CALC_Project_ANN!AQ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2179 + CALC_Project_ANN!AR5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2179 + CALC_Project_ANN!AS5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2179 + CALC_Project_ANN!AT5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2179 + CALC_Project_ANN!AU5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2179 + CALC_Project_ANN!AV5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2179 + CALC_Project_ANN!AW5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2179 + CALC_Project_ANN!AX5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2179 + CALC_Project_ANN!AY5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2179 + CALC_Project_ANN!AZ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2179 + CALC_Project_ANN!BA5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2179 + CALC_Project_ANN!BB5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2179 + CALC_Project_ANN!BC5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2179 + CALC_Project_ANN!BD5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2179 + CALC_Project_ANN!BE5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2179 + CALC_Project_ANN!BF5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2179 + CALC_Project_ANN!BG5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2179 + CALC_Project_ANN!BH5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2179 + CALC_Project_ANN!BI5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2179 + CALC_Project_ANN!BJ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2179 + CALC_Project_ANN!BK5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2179 + CALC_Project_ANN!BL5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2179 + CALC_Project_ANN!BM5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2179 + CALC_Project_ANN!BN5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2179 + CALC_Project_ANN!BO5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2179 + CALC_Project_ANN!BP5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2179 + CALC_Project_ANN!BQ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2179 + CALC_Project_ANN!BR5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2179 + CALC_Project_ANN!BS5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2179 + CALC_Project_ANN!BT5493)*$G$17","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M131:M134)","v":0},{"$f":"SUM(N131:N134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2183 + CALC_Project_ANN!M5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2183 + CALC_Project_ANN!N5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2183 + CALC_Project_ANN!O5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2183 + CALC_Project_ANN!P5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2183 + CALC_Project_ANN!Q5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2183 + CALC_Project_ANN!R5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2183 + CALC_Project_ANN!S5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2183 + CALC_Project_ANN!T5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2183 + CALC_Project_ANN!U5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2183 + CALC_Project_ANN!V5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2183 + CALC_Project_ANN!W5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2183 + CALC_Project_ANN!X5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2183 + CALC_Project_ANN!Y5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2183 + CALC_Project_ANN!Z5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2183 + CALC_Project_ANN!AA5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2183 + CALC_Project_ANN!AB5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2183 + CALC_Project_ANN!AC5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2183 + CALC_Project_ANN!AD5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2183 + CALC_Project_ANN!AE5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2183 + CALC_Project_ANN!AF5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2183 + CALC_Project_ANN!AG5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2183 + CALC_Project_ANN!AH5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2183 + CALC_Project_ANN!AI5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2183 + CALC_Project_ANN!AJ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2183 + CALC_Project_ANN!AK5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2183 + CALC_Project_ANN!AL5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2183 + CALC_Project_ANN!AM5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2183 + CALC_Project_ANN!AN5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2183 + CALC_Project_ANN!AO5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2183 + CALC_Project_ANN!AP5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2183 + CALC_Project_ANN!AQ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2183 + CALC_Project_ANN!AR5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2183 + CALC_Project_ANN!AS5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2183 + CALC_Project_ANN!AT5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2183 + CALC_Project_ANN!AU5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2183 + CALC_Project_ANN!AV5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2183 + CALC_Project_ANN!AW5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2183 + CALC_Project_ANN!AX5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2183 + CALC_Project_ANN!AY5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2183 + CALC_Project_ANN!AZ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2183 + CALC_Project_ANN!BA5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2183 + CALC_Project_ANN!BB5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2183 + CALC_Project_ANN!BC5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2183 + CALC_Project_ANN!BD5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2183 + CALC_Project_ANN!BE5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2183 + CALC_Project_ANN!BF5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2183 + CALC_Project_ANN!BG5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2183 + CALC_Project_ANN!BH5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2183 + CALC_Project_ANN!BI5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2183 + CALC_Project_ANN!BJ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2183 + CALC_Project_ANN!BK5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2183 + CALC_Project_ANN!BL5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2183 + CALC_Project_ANN!BM5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2183 + CALC_Project_ANN!BN5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2183 + CALC_Project_ANN!BO5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2183 + CALC_Project_ANN!BP5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2183 + CALC_Project_ANN!BQ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2183 + CALC_Project_ANN!BR5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2183 + CALC_Project_ANN!BS5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2183 + CALC_Project_ANN!BT5497)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2184 + CALC_Project_ANN!M5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2184 + CALC_Project_ANN!N5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2184 + CALC_Project_ANN!O5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2184 + CALC_Project_ANN!P5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2184 + CALC_Project_ANN!Q5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2184 + CALC_Project_ANN!R5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2184 + CALC_Project_ANN!S5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2184 + CALC_Project_ANN!T5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2184 + CALC_Project_ANN!U5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2184 + CALC_Project_ANN!V5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2184 + CALC_Project_ANN!W5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2184 + CALC_Project_ANN!X5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2184 + CALC_Project_ANN!Y5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2184 + CALC_Project_ANN!Z5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2184 + CALC_Project_ANN!AA5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2184 + CALC_Project_ANN!AB5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2184 + CALC_Project_ANN!AC5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2184 + CALC_Project_ANN!AD5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2184 + CALC_Project_ANN!AE5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2184 + CALC_Project_ANN!AF5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2184 + CALC_Project_ANN!AG5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2184 + CALC_Project_ANN!AH5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2184 + CALC_Project_ANN!AI5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2184 + CALC_Project_ANN!AJ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2184 + CALC_Project_ANN!AK5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2184 + CALC_Project_ANN!AL5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2184 + CALC_Project_ANN!AM5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2184 + CALC_Project_ANN!AN5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2184 + CALC_Project_ANN!AO5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2184 + CALC_Project_ANN!AP5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2184 + CALC_Project_ANN!AQ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2184 + CALC_Project_ANN!AR5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2184 + CALC_Project_ANN!AS5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2184 + CALC_Project_ANN!AT5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2184 + CALC_Project_ANN!AU5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2184 + CALC_Project_ANN!AV5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2184 + CALC_Project_ANN!AW5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2184 + CALC_Project_ANN!AX5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2184 + CALC_Project_ANN!AY5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2184 + CALC_Project_ANN!AZ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2184 + CALC_Project_ANN!BA5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2184 + CALC_Project_ANN!BB5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2184 + CALC_Project_ANN!BC5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2184 + CALC_Project_ANN!BD5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2184 + CALC_Project_ANN!BE5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2184 + CALC_Project_ANN!BF5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2184 + CALC_Project_ANN!BG5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2184 + CALC_Project_ANN!BH5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2184 + CALC_Project_ANN!BI5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2184 + CALC_Project_ANN!BJ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2184 + CALC_Project_ANN!BK5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2184 + CALC_Project_ANN!BL5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2184 + CALC_Project_ANN!BM5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2184 + CALC_Project_ANN!BN5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2184 + CALC_Project_ANN!BO5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2184 + CALC_Project_ANN!BP5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2184 + CALC_Project_ANN!BQ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2184 + CALC_Project_ANN!BR5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2184 + CALC_Project_ANN!BS5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2184 + CALC_Project_ANN!BT5498)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2323 + CALC_Project_ANN!M5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2323 + CALC_Project_ANN!N5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2323 + CALC_Project_ANN!O5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2323 + CALC_Project_ANN!P5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2323 + CALC_Project_ANN!Q5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2323 + CALC_Project_ANN!R5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2323 + CALC_Project_ANN!S5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2323 + CALC_Project_ANN!T5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2323 + CALC_Project_ANN!U5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2323 + CALC_Project_ANN!V5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2323 + CALC_Project_ANN!W5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2323 + CALC_Project_ANN!X5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2323 + CALC_Project_ANN!Y5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2323 + CALC_Project_ANN!Z5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2323 + CALC_Project_ANN!AA5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2323 + CALC_Project_ANN!AB5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2323 + CALC_Project_ANN!AC5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2323 + CALC_Project_ANN!AD5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2323 + CALC_Project_ANN!AE5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2323 + CALC_Project_ANN!AF5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2323 + CALC_Project_ANN!AG5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2323 + CALC_Project_ANN!AH5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2323 + CALC_Project_ANN!AI5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2323 + CALC_Project_ANN!AJ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2323 + CALC_Project_ANN!AK5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2323 + CALC_Project_ANN!AL5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2323 + CALC_Project_ANN!AM5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2323 + CALC_Project_ANN!AN5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2323 + CALC_Project_ANN!AO5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2323 + CALC_Project_ANN!AP5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2323 + CALC_Project_ANN!AQ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2323 + CALC_Project_ANN!AR5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2323 + CALC_Project_ANN!AS5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2323 + CALC_Project_ANN!AT5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2323 + CALC_Project_ANN!AU5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2323 + CALC_Project_ANN!AV5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2323 + CALC_Project_ANN!AW5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2323 + CALC_Project_ANN!AX5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2323 + CALC_Project_ANN!AY5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2323 + CALC_Project_ANN!AZ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2323 + CALC_Project_ANN!BA5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2323 + CALC_Project_ANN!BB5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2323 + CALC_Project_ANN!BC5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2323 + CALC_Project_ANN!BD5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2323 + CALC_Project_ANN!BE5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2323 + CALC_Project_ANN!BF5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2323 + CALC_Project_ANN!BG5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2323 + CALC_Project_ANN!BH5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2323 + CALC_Project_ANN!BI5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2323 + CALC_Project_ANN!BJ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2323 + CALC_Project_ANN!BK5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2323 + CALC_Project_ANN!BL5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2323 + CALC_Project_ANN!BM5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2323 + CALC_Project_ANN!BN5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2323 + CALC_Project_ANN!BO5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2323 + CALC_Project_ANN!BP5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2323 + CALC_Project_ANN!BQ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2323 + CALC_Project_ANN!BR5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2323 + CALC_Project_ANN!BS5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2323 + CALC_Project_ANN!BT5504)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2324 + CALC_Project_ANN!M5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2324 + CALC_Project_ANN!N5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2324 + CALC_Project_ANN!O5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2324 + CALC_Project_ANN!P5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2324 + CALC_Project_ANN!Q5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2324 + CALC_Project_ANN!R5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2324 + CALC_Project_ANN!S5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2324 + CALC_Project_ANN!T5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2324 + CALC_Project_ANN!U5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2324 + CALC_Project_ANN!V5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2324 + CALC_Project_ANN!W5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2324 + CALC_Project_ANN!X5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2324 + CALC_Project_ANN!Y5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2324 + CALC_Project_ANN!Z5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2324 + CALC_Project_ANN!AA5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2324 + CALC_Project_ANN!AB5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2324 + CALC_Project_ANN!AC5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2324 + CALC_Project_ANN!AD5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2324 + CALC_Project_ANN!AE5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2324 + CALC_Project_ANN!AF5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2324 + CALC_Project_ANN!AG5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2324 + CALC_Project_ANN!AH5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2324 + CALC_Project_ANN!AI5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2324 + CALC_Project_ANN!AJ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2324 + CALC_Project_ANN!AK5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2324 + CALC_Project_ANN!AL5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2324 + CALC_Project_ANN!AM5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2324 + CALC_Project_ANN!AN5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2324 + CALC_Project_ANN!AO5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2324 + CALC_Project_ANN!AP5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2324 + CALC_Project_ANN!AQ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2324 + CALC_Project_ANN!AR5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2324 + CALC_Project_ANN!AS5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2324 + CALC_Project_ANN!AT5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2324 + CALC_Project_ANN!AU5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2324 + CALC_Project_ANN!AV5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2324 + CALC_Project_ANN!AW5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2324 + CALC_Project_ANN!AX5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2324 + CALC_Project_ANN!AY5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2324 + CALC_Project_ANN!AZ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2324 + CALC_Project_ANN!BA5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2324 + CALC_Project_ANN!BB5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2324 + CALC_Project_ANN!BC5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2324 + CALC_Project_ANN!BD5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2324 + CALC_Project_ANN!BE5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2324 + CALC_Project_ANN!BF5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2324 + CALC_Project_ANN!BG5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2324 + CALC_Project_ANN!BH5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2324 + CALC_Project_ANN!BI5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2324 + CALC_Project_ANN!BJ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2324 + CALC_Project_ANN!BK5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2324 + CALC_Project_ANN!BL5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2324 + CALC_Project_ANN!BM5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2324 + CALC_Project_ANN!BN5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2324 + CALC_Project_ANN!BO5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2324 + CALC_Project_ANN!BP5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2324 + CALC_Project_ANN!BQ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2324 + CALC_Project_ANN!BR5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2324 + CALC_Project_ANN!BS5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2324 + CALC_Project_ANN!BT5505)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M145:M147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS145:AS147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2331 + CALC_Project_ANN!M5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2331 + CALC_Project_ANN!N5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2331 + CALC_Project_ANN!O5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2331 + CALC_Project_ANN!P5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2331 + CALC_Project_ANN!Q5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2331 + CALC_Project_ANN!R5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2331 + CALC_Project_ANN!S5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2331 + CALC_Project_ANN!T5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2331 + CALC_Project_ANN!U5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2331 + CALC_Project_ANN!V5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2331 + CALC_Project_ANN!W5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2331 + CALC_Project_ANN!X5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2331 + CALC_Project_ANN!Y5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2331 + CALC_Project_ANN!Z5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2331 + CALC_Project_ANN!AA5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2331 + CALC_Project_ANN!AB5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2331 + CALC_Project_ANN!AC5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2331 + CALC_Project_ANN!AD5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2331 + CALC_Project_ANN!AE5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2331 + CALC_Project_ANN!AF5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2331 + CALC_Project_ANN!AG5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2331 + CALC_Project_ANN!AH5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2331 + CALC_Project_ANN!AI5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2331 + CALC_Project_ANN!AJ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2331 + CALC_Project_ANN!AK5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2331 + CALC_Project_ANN!AL5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2331 + CALC_Project_ANN!AM5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2331 + CALC_Project_ANN!AN5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2331 + CALC_Project_ANN!AO5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2331 + CALC_Project_ANN!AP5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2331 + CALC_Project_ANN!AQ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2331 + CALC_Project_ANN!AR5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2331 + CALC_Project_ANN!AS5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2331 + CALC_Project_ANN!AT5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2331 + CALC_Project_ANN!AU5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2331 + CALC_Project_ANN!AV5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2331 + CALC_Project_ANN!AW5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2331 + CALC_Project_ANN!AX5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2331 + CALC_Project_ANN!AY5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2331 + CALC_Project_ANN!AZ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2331 + CALC_Project_ANN!BA5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2331 + CALC_Project_ANN!BB5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2331 + CALC_Project_ANN!BC5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2331 + CALC_Project_ANN!BD5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2331 + CALC_Project_ANN!BE5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2331 + CALC_Project_ANN!BF5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2331 + CALC_Project_ANN!BG5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2331 + CALC_Project_ANN!BH5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2331 + CALC_Project_ANN!BI5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2331 + CALC_Project_ANN!BJ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2331 + CALC_Project_ANN!BK5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2331 + CALC_Project_ANN!BL5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2331 + CALC_Project_ANN!BM5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2331 + CALC_Project_ANN!BN5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2331 + CALC_Project_ANN!BO5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2331 + CALC_Project_ANN!BP5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2331 + CALC_Project_ANN!BQ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2331 + CALC_Project_ANN!BR5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2331 + CALC_Project_ANN!BS5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2331 + CALC_Project_ANN!BT5512)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2332 + CALC_Project_ANN!M5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2332 + CALC_Project_ANN!N5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2332 + CALC_Project_ANN!O5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2332 + CALC_Project_ANN!P5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2332 + CALC_Project_ANN!Q5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2332 + CALC_Project_ANN!R5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2332 + CALC_Project_ANN!S5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2332 + CALC_Project_ANN!T5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2332 + CALC_Project_ANN!U5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2332 + CALC_Project_ANN!V5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2332 + CALC_Project_ANN!W5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2332 + CALC_Project_ANN!X5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2332 + CALC_Project_ANN!Y5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2332 + CALC_Project_ANN!Z5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2332 + CALC_Project_ANN!AA5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2332 + CALC_Project_ANN!AB5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2332 + CALC_Project_ANN!AC5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2332 + CALC_Project_ANN!AD5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2332 + CALC_Project_ANN!AE5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2332 + CALC_Project_ANN!AF5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2332 + CALC_Project_ANN!AG5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2332 + CALC_Project_ANN!AH5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2332 + CALC_Project_ANN!AI5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2332 + CALC_Project_ANN!AJ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2332 + CALC_Project_ANN!AK5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2332 + CALC_Project_ANN!AL5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2332 + CALC_Project_ANN!AM5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2332 + CALC_Project_ANN!AN5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2332 + CALC_Project_ANN!AO5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2332 + CALC_Project_ANN!AP5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2332 + CALC_Project_ANN!AQ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2332 + CALC_Project_ANN!AR5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2332 + CALC_Project_ANN!AS5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2332 + CALC_Project_ANN!AT5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2332 + CALC_Project_ANN!AU5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2332 + CALC_Project_ANN!AV5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2332 + CALC_Project_ANN!AW5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2332 + CALC_Project_ANN!AX5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2332 + CALC_Project_ANN!AY5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2332 + CALC_Project_ANN!AZ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2332 + CALC_Project_ANN!BA5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2332 + CALC_Project_ANN!BB5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2332 + CALC_Project_ANN!BC5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2332 + CALC_Project_ANN!BD5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2332 + CALC_Project_ANN!BE5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2332 + CALC_Project_ANN!BF5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2332 + CALC_Project_ANN!BG5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2332 + CALC_Project_ANN!BH5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2332 + CALC_Project_ANN!BI5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2332 + CALC_Project_ANN!BJ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2332 + CALC_Project_ANN!BK5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2332 + CALC_Project_ANN!BL5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2332 + CALC_Project_ANN!BM5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2332 + CALC_Project_ANN!BN5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2332 + CALC_Project_ANN!BO5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2332 + CALC_Project_ANN!BP5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2332 + CALC_Project_ANN!BQ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2332 + CALC_Project_ANN!BR5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2332 + CALC_Project_ANN!BS5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2332 + CALC_Project_ANN!BT5513)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M151:M153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C155)+1","v":5},"CAPEX, O&M and FUEL ACCOUNTING SUMMARY"]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D161,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M160:M163)","v":0},{"$f":"SUM(N160:N163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D167,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M166:M168)","v":0},{"$f":"SUM(N166:N168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D173,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M172:M175)","v":0},{"$f":"SUM(N172:N175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D179,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M178:M180)","v":0},{"$f":"SUM(N178:N180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D187,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M186:M188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D193,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M192:M194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D201,M$19:M$155)","v":0},0,{"$f":"SUMIF($D$19:$D$155,$D201,O$19:O$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M200:M202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$766","v":"Nominal Fuel Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D207,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$767","v":"Nominal Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M206:M208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C210)+1","v":6},"CLIMATE CHANGE LEVY PAYABLE BY GENERATOR"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2712*$G$15","v":0},{"$f":"CALC_Project_ANN!N2712*$G$15","v":0},{"$f":"CALC_Project_ANN!O2712*$G$15","v":0},{"$f":"CALC_Project_ANN!P2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2712*$G$15","v":0},{"$f":"CALC_Project_ANN!R2712*$G$15","v":0},{"$f":"CALC_Project_ANN!S2712*$G$15","v":0},{"$f":"CALC_Project_ANN!T2712*$G$15","v":0},{"$f":"CALC_Project_ANN!U2712*$G$15","v":0},{"$f":"CALC_Project_ANN!V2712*$G$15","v":0},{"$f":"CALC_Project_ANN!W2712*$G$15","v":0},{"$f":"CALC_Project_ANN!X2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2712*$G$15","v":0}]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$728","v":"Real-Input electricity liable to CCL"},null,null,null,null,{"$f":"CALC_Project_ANN!M2713*$G$15","v":0},{"$f":"CALC_Project_ANN!N2713*$G$15","v":0},{"$f":"CALC_Project_ANN!O2713*$G$15","v":0},{"$f":"CALC_Project_ANN!P2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2713*$G$15","v":0},{"$f":"CALC_Project_ANN!R2713*$G$15","v":0},{"$f":"CALC_Project_ANN!S2713*$G$15","v":0},{"$f":"CALC_Project_ANN!T2713*$G$15","v":0},{"$f":"CALC_Project_ANN!U2713*$G$15","v":0},{"$f":"CALC_Project_ANN!V2713*$G$15","v":0},{"$f":"CALC_Project_ANN!W2713*$G$15","v":0},{"$f":"CALC_Project_ANN!X2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2713*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M214:M216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS214:AS216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2720*$G$15","v":0},{"$f":"CALC_Project_ANN!N2720*$G$15","v":0},{"$f":"CALC_Project_ANN!O2720*$G$15","v":0},{"$f":"CALC_Project_ANN!P2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2720*$G$15","v":0},{"$f":"CALC_Project_ANN!R2720*$G$15","v":0},{"$f":"CALC_Project_ANN!S2720*$G$15","v":0},{"$f":"CALC_Project_ANN!T2720*$G$15","v":0},{"$f":"CALC_Project_ANN!U2720*$G$15","v":0},{"$f":"CALC_Project_ANN!V2720*$G$15","v":0},{"$f":"CALC_Project_ANN!W2720*$G$15","v":0},{"$f":"CALC_Project_ANN!X2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2720*$G$15","v":0}]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$728","v":"Nominal-Input electricity liable to CCL"},null,null,null,null,{"$f":"CALC_Project_ANN!M2721*$G$15","v":0},{"$f":"CALC_Project_ANN!N2721*$G$15","v":0},{"$f":"CALC_Project_ANN!O2721*$G$15","v":0},{"$f":"CALC_Project_ANN!P2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2721*$G$15","v":0},{"$f":"CALC_Project_ANN!R2721*$G$15","v":0},{"$f":"CALC_Project_ANN!S2721*$G$15","v":0},{"$f":"CALC_Project_ANN!T2721*$G$15","v":0},{"$f":"CALC_Project_ANN!U2721*$G$15","v":0},{"$f":"CALC_Project_ANN!V2721*$G$15","v":0},{"$f":"CALC_Project_ANN!W2721*$G$15","v":0},{"$f":"CALC_Project_ANN!X2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2721*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M220:M222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C224)+1","v":7},"SUMMARY PROJECT COST BASE FOR SUBSEQUENT CALCS SHOULD RETAIL INCOME NOT BE IN OPCO"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"SUMIF($H$19:$H$224,$H228,M$19:M$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,AC$19:AC$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,AS$19:AS$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,BI$19:BI$224)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$749","v":"Real-Fuel cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$728","v":"Real-Input electricity liable to CCL"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Capex",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"SUMIF($H$19:$H$224,$H234,M$19:M$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,AC$19:AC$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,AS$19:AS$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,BI$19:BI$224)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$749","v":"Nominal-Fuel cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$728","v":"Nominal-Input electricity liable to CCL"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B239)+1","v":2},null,"REVENUE STREAMS"]
[]
[null,null,{"$f":"MAX(C$241:C241)+1","v":1},"PRIVATE NEWTORK INCOME"]
[]
[null,null,null,{"$f":"INP_EnergyTypes!D54","v":"Allocate private network to:"},null,{"$f":"INP_EnergyTypes!E54","v":"select"},{"$f":"INP_EnergyTypes!G54","v":"Retail"},{"$f":"MATCH(G244,lstType,0)","v":3},{"$f":"INDEX($G$15:$G$17,H244,1)","v":false}]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4832*$I$244","v":0},{"$f":"CALC_Project_ANN!N4832*$I$244","v":0},{"$f":"CALC_Project_ANN!O4832*$I$244","v":0},{"$f":"CALC_Project_ANN!P4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4832*$I$244","v":0},{"$f":"CALC_Project_ANN!R4832*$I$244","v":0},{"$f":"CALC_Project_ANN!S4832*$I$244","v":0},{"$f":"CALC_Project_ANN!T4832*$I$244","v":0},{"$f":"CALC_Project_ANN!U4832*$I$244","v":0},{"$f":"CALC_Project_ANN!V4832*$I$244","v":0},{"$f":"CALC_Project_ANN!W4832*$I$244","v":0},{"$f":"CALC_Project_ANN!X4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4832*$I$244","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4833*$I$244","v":0},{"$f":"CALC_Project_ANN!N4833*$I$244","v":0},{"$f":"CALC_Project_ANN!O4833*$I$244","v":0},{"$f":"CALC_Project_ANN!P4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4833*$I$244","v":0},{"$f":"CALC_Project_ANN!R4833*$I$244","v":0},{"$f":"CALC_Project_ANN!S4833*$I$244","v":0},{"$f":"CALC_Project_ANN!T4833*$I$244","v":0},{"$f":"CALC_Project_ANN!U4833*$I$244","v":0},{"$f":"CALC_Project_ANN!V4833*$I$244","v":0},{"$f":"CALC_Project_ANN!W4833*$I$244","v":0},{"$f":"CALC_Project_ANN!X4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4833*$I$244","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4834*$I$244","v":0},{"$f":"CALC_Project_ANN!N4834*$I$244","v":0},{"$f":"CALC_Project_ANN!O4834*$I$244","v":0},{"$f":"CALC_Project_ANN!P4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4834*$I$244","v":0},{"$f":"CALC_Project_ANN!R4834*$I$244","v":0},{"$f":"CALC_Project_ANN!S4834*$I$244","v":0},{"$f":"CALC_Project_ANN!T4834*$I$244","v":0},{"$f":"CALC_Project_ANN!U4834*$I$244","v":0},{"$f":"CALC_Project_ANN!V4834*$I$244","v":0},{"$f":"CALC_Project_ANN!W4834*$I$244","v":0},{"$f":"CALC_Project_ANN!X4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4834*$I$244","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M246:M249)","v":0},{"$f":"SUM(N246:N249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4854*$I$244","v":0},{"$f":"CALC_Project_ANN!N4854*$I$244","v":0},{"$f":"CALC_Project_ANN!O4854*$I$244","v":0},{"$f":"CALC_Project_ANN!P4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4854*$I$244","v":0},{"$f":"CALC_Project_ANN!R4854*$I$244","v":0},{"$f":"CALC_Project_ANN!S4854*$I$244","v":0},{"$f":"CALC_Project_ANN!T4854*$I$244","v":0},{"$f":"CALC_Project_ANN!U4854*$I$244","v":0},{"$f":"CALC_Project_ANN!V4854*$I$244","v":0},{"$f":"CALC_Project_ANN!W4854*$I$244","v":0},{"$f":"CALC_Project_ANN!X4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4854*$I$244","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4855*$I$244","v":0},{"$f":"CALC_Project_ANN!N4855*$I$244","v":0},{"$f":"CALC_Project_ANN!O4855*$I$244","v":0},{"$f":"CALC_Project_ANN!P4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4855*$I$244","v":0},{"$f":"CALC_Project_ANN!R4855*$I$244","v":0},{"$f":"CALC_Project_ANN!S4855*$I$244","v":0},{"$f":"CALC_Project_ANN!T4855*$I$244","v":0},{"$f":"CALC_Project_ANN!U4855*$I$244","v":0},{"$f":"CALC_Project_ANN!V4855*$I$244","v":0},{"$f":"CALC_Project_ANN!W4855*$I$244","v":0},{"$f":"CALC_Project_ANN!X4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4855*$I$244","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4856*$I$244","v":0},{"$f":"CALC_Project_ANN!N4856*$I$244","v":0},{"$f":"CALC_Project_ANN!O4856*$I$244","v":0},{"$f":"CALC_Project_ANN!P4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4856*$I$244","v":0},{"$f":"CALC_Project_ANN!R4856*$I$244","v":0},{"$f":"CALC_Project_ANN!S4856*$I$244","v":0},{"$f":"CALC_Project_ANN!T4856*$I$244","v":0},{"$f":"CALC_Project_ANN!U4856*$I$244","v":0},{"$f":"CALC_Project_ANN!V4856*$I$244","v":0},{"$f":"CALC_Project_ANN!W4856*$I$244","v":0},{"$f":"CALC_Project_ANN!X4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4856*$I$244","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M252:M255)","v":0},{"$f":"SUM(N252:N255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C257)+1","v":2},"GRID EXPORTS"]
[]
[null,null,null,{"$f":"INP_General!D50","v":"Allocate national grid income to:"},null,{"$f":"INP_General!E50","v":"select"},{"$f":"INP_General!G50","v":"Generation"},{"$f":"MATCH(G260,lstType,0)","v":1},{"$f":"INDEX($G$15:$G$17,H260,1)","v":false}]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4928*$I$260","v":0},{"$f":"CALC_Project_ANN!N4928*$I$260","v":0},{"$f":"CALC_Project_ANN!O4928*$I$260","v":0},{"$f":"CALC_Project_ANN!P4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4928*$I$260","v":0},{"$f":"CALC_Project_ANN!R4928*$I$260","v":0},{"$f":"CALC_Project_ANN!S4928*$I$260","v":0},{"$f":"CALC_Project_ANN!T4928*$I$260","v":0},{"$f":"CALC_Project_ANN!U4928*$I$260","v":0},{"$f":"CALC_Project_ANN!V4928*$I$260","v":0},{"$f":"CALC_Project_ANN!W4928*$I$260","v":0},{"$f":"CALC_Project_ANN!X4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4928*$I$260","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4929*$I$260","v":0},{"$f":"CALC_Project_ANN!N4929*$I$260","v":0},{"$f":"CALC_Project_ANN!O4929*$I$260","v":0},{"$f":"CALC_Project_ANN!P4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4929*$I$260","v":0},{"$f":"CALC_Project_ANN!R4929*$I$260","v":0},{"$f":"CALC_Project_ANN!S4929*$I$260","v":0},{"$f":"CALC_Project_ANN!T4929*$I$260","v":0},{"$f":"CALC_Project_ANN!U4929*$I$260","v":0},{"$f":"CALC_Project_ANN!V4929*$I$260","v":0},{"$f":"CALC_Project_ANN!W4929*$I$260","v":0},{"$f":"CALC_Project_ANN!X4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4929*$I$260","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4930*$I$260","v":0},{"$f":"CALC_Project_ANN!N4930*$I$260","v":0},{"$f":"CALC_Project_ANN!O4930*$I$260","v":0},{"$f":"CALC_Project_ANN!P4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4930*$I$260","v":0},{"$f":"CALC_Project_ANN!R4930*$I$260","v":0},{"$f":"CALC_Project_ANN!S4930*$I$260","v":0},{"$f":"CALC_Project_ANN!T4930*$I$260","v":0},{"$f":"CALC_Project_ANN!U4930*$I$260","v":0},{"$f":"CALC_Project_ANN!V4930*$I$260","v":0},{"$f":"CALC_Project_ANN!W4930*$I$260","v":0},{"$f":"CALC_Project_ANN!X4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4930*$I$260","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M262:M265)","v":0},{"$f":"SUM(N262:N265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4950*$I$260","v":0},{"$f":"CALC_Project_ANN!N4950*$I$260","v":0},{"$f":"CALC_Project_ANN!O4950*$I$260","v":0},{"$f":"CALC_Project_ANN!P4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4950*$I$260","v":0},{"$f":"CALC_Project_ANN!R4950*$I$260","v":0},{"$f":"CALC_Project_ANN!S4950*$I$260","v":0},{"$f":"CALC_Project_ANN!T4950*$I$260","v":0},{"$f":"CALC_Project_ANN!U4950*$I$260","v":0},{"$f":"CALC_Project_ANN!V4950*$I$260","v":0},{"$f":"CALC_Project_ANN!W4950*$I$260","v":0},{"$f":"CALC_Project_ANN!X4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4950*$I$260","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4951*$I$260","v":0},{"$f":"CALC_Project_ANN!N4951*$I$260","v":0},{"$f":"CALC_Project_ANN!O4951*$I$260","v":0},{"$f":"CALC_Project_ANN!P4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4951*$I$260","v":0},{"$f":"CALC_Project_ANN!R4951*$I$260","v":0},{"$f":"CALC_Project_ANN!S4951*$I$260","v":0},{"$f":"CALC_Project_ANN!T4951*$I$260","v":0},{"$f":"CALC_Project_ANN!U4951*$I$260","v":0},{"$f":"CALC_Project_ANN!V4951*$I$260","v":0},{"$f":"CALC_Project_ANN!W4951*$I$260","v":0},{"$f":"CALC_Project_ANN!X4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4951*$I$260","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4952*$I$260","v":0},{"$f":"CALC_Project_ANN!N4952*$I$260","v":0},{"$f":"CALC_Project_ANN!O4952*$I$260","v":0},{"$f":"CALC_Project_ANN!P4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4952*$I$260","v":0},{"$f":"CALC_Project_ANN!R4952*$I$260","v":0},{"$f":"CALC_Project_ANN!S4952*$I$260","v":0},{"$f":"CALC_Project_ANN!T4952*$I$260","v":0},{"$f":"CALC_Project_ANN!U4952*$I$260","v":0},{"$f":"CALC_Project_ANN!V4952*$I$260","v":0},{"$f":"CALC_Project_ANN!W4952*$I$260","v":0},{"$f":"CALC_Project_ANN!X4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4952*$I$260","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M268:M271)","v":0},{"$f":"SUM(N268:N271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C273)+1","v":3},"ENERGY EFFICIENCY INCOME"]
[]
[null,null,null,{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5324*$G$15","v":0},{"$f":"CALC_Project_ANN!N5324*$G$15","v":0},{"$f":"CALC_Project_ANN!O5324*$G$15","v":0},{"$f":"CALC_Project_ANN!P5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5324*$G$15","v":0},{"$f":"CALC_Project_ANN!R5324*$G$15","v":0},{"$f":"CALC_Project_ANN!S5324*$G$15","v":0},{"$f":"CALC_Project_ANN!T5324*$G$15","v":0},{"$f":"CALC_Project_ANN!U5324*$G$15","v":0},{"$f":"CALC_Project_ANN!V5324*$G$15","v":0},{"$f":"CALC_Project_ANN!W5324*$G$15","v":0},{"$f":"CALC_Project_ANN!X5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5324*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5325*$G$15","v":0},{"$f":"CALC_Project_ANN!N5325*$G$15","v":0},{"$f":"CALC_Project_ANN!O5325*$G$15","v":0},{"$f":"CALC_Project_ANN!P5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5325*$G$15","v":0},{"$f":"CALC_Project_ANN!R5325*$G$15","v":0},{"$f":"CALC_Project_ANN!S5325*$G$15","v":0},{"$f":"CALC_Project_ANN!T5325*$G$15","v":0},{"$f":"CALC_Project_ANN!U5325*$G$15","v":0},{"$f":"CALC_Project_ANN!V5325*$G$15","v":0},{"$f":"CALC_Project_ANN!W5325*$G$15","v":0},{"$f":"CALC_Project_ANN!X5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5325*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5326*$G$15","v":0},{"$f":"CALC_Project_ANN!N5326*$G$15","v":0},{"$f":"CALC_Project_ANN!O5326*$G$15","v":0},{"$f":"CALC_Project_ANN!P5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5326*$G$15","v":0},{"$f":"CALC_Project_ANN!R5326*$G$15","v":0},{"$f":"CALC_Project_ANN!S5326*$G$15","v":0},{"$f":"CALC_Project_ANN!T5326*$G$15","v":0},{"$f":"CALC_Project_ANN!U5326*$G$15","v":0},{"$f":"CALC_Project_ANN!V5326*$G$15","v":0},{"$f":"CALC_Project_ANN!W5326*$G$15","v":0},{"$f":"CALC_Project_ANN!X5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5326*$G$15","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M278:M281)","v":0},{"$f":"SUM(N278:N281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5335*$G$15","v":0},{"$f":"CALC_Project_ANN!N5335*$G$15","v":0},{"$f":"CALC_Project_ANN!O5335*$G$15","v":0},{"$f":"CALC_Project_ANN!P5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5335*$G$15","v":0},{"$f":"CALC_Project_ANN!R5335*$G$15","v":0},{"$f":"CALC_Project_ANN!S5335*$G$15","v":0},{"$f":"CALC_Project_ANN!T5335*$G$15","v":0},{"$f":"CALC_Project_ANN!U5335*$G$15","v":0},{"$f":"CALC_Project_ANN!V5335*$G$15","v":0},{"$f":"CALC_Project_ANN!W5335*$G$15","v":0},{"$f":"CALC_Project_ANN!X5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5335*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5336*$G$15","v":0},{"$f":"CALC_Project_ANN!N5336*$G$15","v":0},{"$f":"CALC_Project_ANN!O5336*$G$15","v":0},{"$f":"CALC_Project_ANN!P5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5336*$G$15","v":0},{"$f":"CALC_Project_ANN!R5336*$G$15","v":0},{"$f":"CALC_Project_ANN!S5336*$G$15","v":0},{"$f":"CALC_Project_ANN!T5336*$G$15","v":0},{"$f":"CALC_Project_ANN!U5336*$G$15","v":0},{"$f":"CALC_Project_ANN!V5336*$G$15","v":0},{"$f":"CALC_Project_ANN!W5336*$G$15","v":0},{"$f":"CALC_Project_ANN!X5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5336*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5337*$G$15","v":0},{"$f":"CALC_Project_ANN!N5337*$G$15","v":0},{"$f":"CALC_Project_ANN!O5337*$G$15","v":0},{"$f":"CALC_Project_ANN!P5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5337*$G$15","v":0},{"$f":"CALC_Project_ANN!R5337*$G$15","v":0},{"$f":"CALC_Project_ANN!S5337*$G$15","v":0},{"$f":"CALC_Project_ANN!T5337*$G$15","v":0},{"$f":"CALC_Project_ANN!U5337*$G$15","v":0},{"$f":"CALC_Project_ANN!V5337*$G$15","v":0},{"$f":"CALC_Project_ANN!W5337*$G$15","v":0},{"$f":"CALC_Project_ANN!X5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5337*$G$15","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M284:M287)","v":0},{"$f":"SUM(N284:N287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$16","v":"Distribution"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5391*$G$16","v":0},{"$f":"CALC_Project_ANN!N5391*$G$16","v":0},{"$f":"CALC_Project_ANN!O5391*$G$16","v":0},{"$f":"CALC_Project_ANN!P5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5391*$G$16","v":0},{"$f":"CALC_Project_ANN!R5391*$G$16","v":0},{"$f":"CALC_Project_ANN!S5391*$G$16","v":0},{"$f":"CALC_Project_ANN!T5391*$G$16","v":0},{"$f":"CALC_Project_ANN!U5391*$G$16","v":0},{"$f":"CALC_Project_ANN!V5391*$G$16","v":0},{"$f":"CALC_Project_ANN!W5391*$G$16","v":0},{"$f":"CALC_Project_ANN!X5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5391*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5392*$G$16","v":0},{"$f":"CALC_Project_ANN!N5392*$G$16","v":0},{"$f":"CALC_Project_ANN!O5392*$G$16","v":0},{"$f":"CALC_Project_ANN!P5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5392*$G$16","v":0},{"$f":"CALC_Project_ANN!R5392*$G$16","v":0},{"$f":"CALC_Project_ANN!S5392*$G$16","v":0},{"$f":"CALC_Project_ANN!T5392*$G$16","v":0},{"$f":"CALC_Project_ANN!U5392*$G$16","v":0},{"$f":"CALC_Project_ANN!V5392*$G$16","v":0},{"$f":"CALC_Project_ANN!W5392*$G$16","v":0},{"$f":"CALC_Project_ANN!X5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5392*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5393*$G$16","v":0},{"$f":"CALC_Project_ANN!N5393*$G$16","v":0},{"$f":"CALC_Project_ANN!O5393*$G$16","v":0},{"$f":"CALC_Project_ANN!P5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5393*$G$16","v":0},{"$f":"CALC_Project_ANN!R5393*$G$16","v":0},{"$f":"CALC_Project_ANN!S5393*$G$16","v":0},{"$f":"CALC_Project_ANN!T5393*$G$16","v":0},{"$f":"CALC_Project_ANN!U5393*$G$16","v":0},{"$f":"CALC_Project_ANN!V5393*$G$16","v":0},{"$f":"CALC_Project_ANN!W5393*$G$16","v":0},{"$f":"CALC_Project_ANN!X5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5393*$G$16","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M292:M295)","v":0},{"$f":"SUM(N292:N295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5402*$G$16","v":0},{"$f":"CALC_Project_ANN!N5402*$G$16","v":0},{"$f":"CALC_Project_ANN!O5402*$G$16","v":0},{"$f":"CALC_Project_ANN!P5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5402*$G$16","v":0},{"$f":"CALC_Project_ANN!R5402*$G$16","v":0},{"$f":"CALC_Project_ANN!S5402*$G$16","v":0},{"$f":"CALC_Project_ANN!T5402*$G$16","v":0},{"$f":"CALC_Project_ANN!U5402*$G$16","v":0},{"$f":"CALC_Project_ANN!V5402*$G$16","v":0},{"$f":"CALC_Project_ANN!W5402*$G$16","v":0},{"$f":"CALC_Project_ANN!X5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5402*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5403*$G$16","v":0},{"$f":"CALC_Project_ANN!N5403*$G$16","v":0},{"$f":"CALC_Project_ANN!O5403*$G$16","v":0},{"$f":"CALC_Project_ANN!P5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5403*$G$16","v":0},{"$f":"CALC_Project_ANN!R5403*$G$16","v":0},{"$f":"CALC_Project_ANN!S5403*$G$16","v":0},{"$f":"CALC_Project_ANN!T5403*$G$16","v":0},{"$f":"CALC_Project_ANN!U5403*$G$16","v":0},{"$f":"CALC_Project_ANN!V5403*$G$16","v":0},{"$f":"CALC_Project_ANN!W5403*$G$16","v":0},{"$f":"CALC_Project_ANN!X5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5403*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5404*$G$16","v":0},{"$f":"CALC_Project_ANN!N5404*$G$16","v":0},{"$f":"CALC_Project_ANN!O5404*$G$16","v":0},{"$f":"CALC_Project_ANN!P5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5404*$G$16","v":0},{"$f":"CALC_Project_ANN!R5404*$G$16","v":0},{"$f":"CALC_Project_ANN!S5404*$G$16","v":0},{"$f":"CALC_Project_ANN!T5404*$G$16","v":0},{"$f":"CALC_Project_ANN!U5404*$G$16","v":0},{"$f":"CALC_Project_ANN!V5404*$G$16","v":0},{"$f":"CALC_Project_ANN!W5404*$G$16","v":0},{"$f":"CALC_Project_ANN!X5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5404*$G$16","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M298:M301)","v":0},{"$f":"SUM(N298:N301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$17","v":"Retail"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5458*$G$17","v":0},{"$f":"CALC_Project_ANN!N5458*$G$17","v":0},{"$f":"CALC_Project_ANN!O5458*$G$17","v":0},{"$f":"CALC_Project_ANN!P5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5458*$G$17","v":0},{"$f":"CALC_Project_ANN!R5458*$G$17","v":0},{"$f":"CALC_Project_ANN!S5458*$G$17","v":0},{"$f":"CALC_Project_ANN!T5458*$G$17","v":0},{"$f":"CALC_Project_ANN!U5458*$G$17","v":0},{"$f":"CALC_Project_ANN!V5458*$G$17","v":0},{"$f":"CALC_Project_ANN!W5458*$G$17","v":0},{"$f":"CALC_Project_ANN!X5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5458*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5459*$G$17","v":0},{"$f":"CALC_Project_ANN!N5459*$G$17","v":0},{"$f":"CALC_Project_ANN!O5459*$G$17","v":0},{"$f":"CALC_Project_ANN!P5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5459*$G$17","v":0},{"$f":"CALC_Project_ANN!R5459*$G$17","v":0},{"$f":"CALC_Project_ANN!S5459*$G$17","v":0},{"$f":"CALC_Project_ANN!T5459*$G$17","v":0},{"$f":"CALC_Project_ANN!U5459*$G$17","v":0},{"$f":"CALC_Project_ANN!V5459*$G$17","v":0},{"$f":"CALC_Project_ANN!W5459*$G$17","v":0},{"$f":"CALC_Project_ANN!X5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5459*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5460*$G$17","v":0},{"$f":"CALC_Project_ANN!N5460*$G$17","v":0},{"$f":"CALC_Project_ANN!O5460*$G$17","v":0},{"$f":"CALC_Project_ANN!P5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5460*$G$17","v":0},{"$f":"CALC_Project_ANN!R5460*$G$17","v":0},{"$f":"CALC_Project_ANN!S5460*$G$17","v":0},{"$f":"CALC_Project_ANN!T5460*$G$17","v":0},{"$f":"CALC_Project_ANN!U5460*$G$17","v":0},{"$f":"CALC_Project_ANN!V5460*$G$17","v":0},{"$f":"CALC_Project_ANN!W5460*$G$17","v":0},{"$f":"CALC_Project_ANN!X5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5460*$G$17","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M306:M309)","v":0},{"$f":"SUM(N306:N309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5469*$G$17","v":0},{"$f":"CALC_Project_ANN!N5469*$G$17","v":0},{"$f":"CALC_Project_ANN!O5469*$G$17","v":0},{"$f":"CALC_Project_ANN!P5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5469*$G$17","v":0},{"$f":"CALC_Project_ANN!R5469*$G$17","v":0},{"$f":"CALC_Project_ANN!S5469*$G$17","v":0},{"$f":"CALC_Project_ANN!T5469*$G$17","v":0},{"$f":"CALC_Project_ANN!U5469*$G$17","v":0},{"$f":"CALC_Project_ANN!V5469*$G$17","v":0},{"$f":"CALC_Project_ANN!W5469*$G$17","v":0},{"$f":"CALC_Project_ANN!X5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5469*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5470*$G$17","v":0},{"$f":"CALC_Project_ANN!N5470*$G$17","v":0},{"$f":"CALC_Project_ANN!O5470*$G$17","v":0},{"$f":"CALC_Project_ANN!P5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5470*$G$17","v":0},{"$f":"CALC_Project_ANN!R5470*$G$17","v":0},{"$f":"CALC_Project_ANN!S5470*$G$17","v":0},{"$f":"CALC_Project_ANN!T5470*$G$17","v":0},{"$f":"CALC_Project_ANN!U5470*$G$17","v":0},{"$f":"CALC_Project_ANN!V5470*$G$17","v":0},{"$f":"CALC_Project_ANN!W5470*$G$17","v":0},{"$f":"CALC_Project_ANN!X5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5470*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5471*$G$17","v":0},{"$f":"CALC_Project_ANN!N5471*$G$17","v":0},{"$f":"CALC_Project_ANN!O5471*$G$17","v":0},{"$f":"CALC_Project_ANN!P5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5471*$G$17","v":0},{"$f":"CALC_Project_ANN!R5471*$G$17","v":0},{"$f":"CALC_Project_ANN!S5471*$G$17","v":0},{"$f":"CALC_Project_ANN!T5471*$G$17","v":0},{"$f":"CALC_Project_ANN!U5471*$G$17","v":0},{"$f":"CALC_Project_ANN!V5471*$G$17","v":0},{"$f":"CALC_Project_ANN!W5471*$G$17","v":0},{"$f":"CALC_Project_ANN!X5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5471*$G$17","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M312:M315)","v":0},{"$f":"SUM(N312:N315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUMMARY"]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M279+M293+M307","v":0},{"$f":"N279+N293+N307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M280+M294+M308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M281+M295+M309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M320:M323)","v":0},{"$f":"SUM(N320:N323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M285+M299+M313","v":0},{"$f":"N285+N299+N313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M286+M300+M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M287+M301+M315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M326:M329)","v":0},{"$f":"SUM(N326:N329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C331)+1","v":4},"OTHER INCOME"]
[]
[null,null,null,{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5559*$G$15","v":0},{"$f":"CALC_Project_ANN!N5559*$G$15","v":0},{"$f":"CALC_Project_ANN!O5559*$G$15","v":0},{"$f":"CALC_Project_ANN!P5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5559*$G$15","v":0},{"$f":"CALC_Project_ANN!R5559*$G$15","v":0},{"$f":"CALC_Project_ANN!S5559*$G$15","v":0},{"$f":"CALC_Project_ANN!T5559*$G$15","v":0},{"$f":"CALC_Project_ANN!U5559*$G$15","v":0},{"$f":"CALC_Project_ANN!V5559*$G$15","v":0},{"$f":"CALC_Project_ANN!W5559*$G$15","v":0},{"$f":"CALC_Project_ANN!X5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5559*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5560*$G$15","v":0},{"$f":"CALC_Project_ANN!N5560*$G$15","v":0},{"$f":"CALC_Project_ANN!O5560*$G$15","v":0},{"$f":"CALC_Project_ANN!P5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5560*$G$15","v":0},{"$f":"CALC_Project_ANN!R5560*$G$15","v":0},{"$f":"CALC_Project_ANN!S5560*$G$15","v":0},{"$f":"CALC_Project_ANN!T5560*$G$15","v":0},{"$f":"CALC_Project_ANN!U5560*$G$15","v":0},{"$f":"CALC_Project_ANN!V5560*$G$15","v":0},{"$f":"CALC_Project_ANN!W5560*$G$15","v":0},{"$f":"CALC_Project_ANN!X5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5560*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5561*$G$15","v":0},{"$f":"CALC_Project_ANN!N5561*$G$15","v":0},{"$f":"CALC_Project_ANN!O5561*$G$15","v":0},{"$f":"CALC_Project_ANN!P5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5561*$G$15","v":0},{"$f":"CALC_Project_ANN!R5561*$G$15","v":0},{"$f":"CALC_Project_ANN!S5561*$G$15","v":0},{"$f":"CALC_Project_ANN!T5561*$G$15","v":0},{"$f":"CALC_Project_ANN!U5561*$G$15","v":0},{"$f":"CALC_Project_ANN!V5561*$G$15","v":0},{"$f":"CALC_Project_ANN!W5561*$G$15","v":0},{"$f":"CALC_Project_ANN!X5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5561*$G$15","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M336:M339)","v":0},{"$f":"SUM(N336:N339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5570*$G$15","v":0},{"$f":"CALC_Project_ANN!N5570*$G$15","v":0},{"$f":"CALC_Project_ANN!O5570*$G$15","v":0},{"$f":"CALC_Project_ANN!P5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5570*$G$15","v":0},{"$f":"CALC_Project_ANN!R5570*$G$15","v":0},{"$f":"CALC_Project_ANN!S5570*$G$15","v":0},{"$f":"CALC_Project_ANN!T5570*$G$15","v":0},{"$f":"CALC_Project_ANN!U5570*$G$15","v":0},{"$f":"CALC_Project_ANN!V5570*$G$15","v":0},{"$f":"CALC_Project_ANN!W5570*$G$15","v":0},{"$f":"CALC_Project_ANN!X5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5570*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5571*$G$15","v":0},{"$f":"CALC_Project_ANN!N5571*$G$15","v":0},{"$f":"CALC_Project_ANN!O5571*$G$15","v":0},{"$f":"CALC_Project_ANN!P5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5571*$G$15","v":0},{"$f":"CALC_Project_ANN!R5571*$G$15","v":0},{"$f":"CALC_Project_ANN!S5571*$G$15","v":0},{"$f":"CALC_Project_ANN!T5571*$G$15","v":0},{"$f":"CALC_Project_ANN!U5571*$G$15","v":0},{"$f":"CALC_Project_ANN!V5571*$G$15","v":0},{"$f":"CALC_Project_ANN!W5571*$G$15","v":0},{"$f":"CALC_Project_ANN!X5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5571*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5572*$G$15","v":0},{"$f":"CALC_Project_ANN!N5572*$G$15","v":0},{"$f":"CALC_Project_ANN!O5572*$G$15","v":0},{"$f":"CALC_Project_ANN!P5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5572*$G$15","v":0},{"$f":"CALC_Project_ANN!R5572*$G$15","v":0},{"$f":"CALC_Project_ANN!S5572*$G$15","v":0},{"$f":"CALC_Project_ANN!T5572*$G$15","v":0},{"$f":"CALC_Project_ANN!U5572*$G$15","v":0},{"$f":"CALC_Project_ANN!V5572*$G$15","v":0},{"$f":"CALC_Project_ANN!W5572*$G$15","v":0},{"$f":"CALC_Project_ANN!X5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5572*$G$15","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M342:M345)","v":0},{"$f":"SUM(N342:N345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$16","v":"Distribution"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5591*$G$16","v":0},{"$f":"CALC_Project_ANN!N5591*$G$16","v":0},{"$f":"CALC_Project_ANN!O5591*$G$16","v":0},{"$f":"CALC_Project_ANN!P5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5591*$G$16","v":0},{"$f":"CALC_Project_ANN!R5591*$G$16","v":0},{"$f":"CALC_Project_ANN!S5591*$G$16","v":0},{"$f":"CALC_Project_ANN!T5591*$G$16","v":0},{"$f":"CALC_Project_ANN!U5591*$G$16","v":0},{"$f":"CALC_Project_ANN!V5591*$G$16","v":0},{"$f":"CALC_Project_ANN!W5591*$G$16","v":0},{"$f":"CALC_Project_ANN!X5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5591*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5592*$G$16","v":0},{"$f":"CALC_Project_ANN!N5592*$G$16","v":0},{"$f":"CALC_Project_ANN!O5592*$G$16","v":0},{"$f":"CALC_Project_ANN!P5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5592*$G$16","v":0},{"$f":"CALC_Project_ANN!R5592*$G$16","v":0},{"$f":"CALC_Project_ANN!S5592*$G$16","v":0},{"$f":"CALC_Project_ANN!T5592*$G$16","v":0},{"$f":"CALC_Project_ANN!U5592*$G$16","v":0},{"$f":"CALC_Project_ANN!V5592*$G$16","v":0},{"$f":"CALC_Project_ANN!W5592*$G$16","v":0},{"$f":"CALC_Project_ANN!X5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5592*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5593*$G$16","v":0},{"$f":"CALC_Project_ANN!N5593*$G$16","v":0},{"$f":"CALC_Project_ANN!O5593*$G$16","v":0},{"$f":"CALC_Project_ANN!P5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5593*$G$16","v":0},{"$f":"CALC_Project_ANN!R5593*$G$16","v":0},{"$f":"CALC_Project_ANN!S5593*$G$16","v":0},{"$f":"CALC_Project_ANN!T5593*$G$16","v":0},{"$f":"CALC_Project_ANN!U5593*$G$16","v":0},{"$f":"CALC_Project_ANN!V5593*$G$16","v":0},{"$f":"CALC_Project_ANN!W5593*$G$16","v":0},{"$f":"CALC_Project_ANN!X5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5593*$G$16","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M350:M353)","v":0},{"$f":"SUM(N350:N353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5602*$G$16","v":0},{"$f":"CALC_Project_ANN!N5602*$G$16","v":0},{"$f":"CALC_Project_ANN!O5602*$G$16","v":0},{"$f":"CALC_Project_ANN!P5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5602*$G$16","v":0},{"$f":"CALC_Project_ANN!R5602*$G$16","v":0},{"$f":"CALC_Project_ANN!S5602*$G$16","v":0},{"$f":"CALC_Project_ANN!T5602*$G$16","v":0},{"$f":"CALC_Project_ANN!U5602*$G$16","v":0},{"$f":"CALC_Project_ANN!V5602*$G$16","v":0},{"$f":"CALC_Project_ANN!W5602*$G$16","v":0},{"$f":"CALC_Project_ANN!X5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5602*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5603*$G$16","v":0},{"$f":"CALC_Project_ANN!N5603*$G$16","v":0},{"$f":"CALC_Project_ANN!O5603*$G$16","v":0},{"$f":"CALC_Project_ANN!P5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5603*$G$16","v":0},{"$f":"CALC_Project_ANN!R5603*$G$16","v":0},{"$f":"CALC_Project_ANN!S5603*$G$16","v":0},{"$f":"CALC_Project_ANN!T5603*$G$16","v":0},{"$f":"CALC_Project_ANN!U5603*$G$16","v":0},{"$f":"CALC_Project_ANN!V5603*$G$16","v":0},{"$f":"CALC_Project_ANN!W5603*$G$16","v":0},{"$f":"CALC_Project_ANN!X5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5603*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5604*$G$16","v":0},{"$f":"CALC_Project_ANN!N5604*$G$16","v":0},{"$f":"CALC_Project_ANN!O5604*$G$16","v":0},{"$f":"CALC_Project_ANN!P5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5604*$G$16","v":0},{"$f":"CALC_Project_ANN!R5604*$G$16","v":0},{"$f":"CALC_Project_ANN!S5604*$G$16","v":0},{"$f":"CALC_Project_ANN!T5604*$G$16","v":0},{"$f":"CALC_Project_ANN!U5604*$G$16","v":0},{"$f":"CALC_Project_ANN!V5604*$G$16","v":0},{"$f":"CALC_Project_ANN!W5604*$G$16","v":0},{"$f":"CALC_Project_ANN!X5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5604*$G$16","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M356:M359)","v":0},{"$f":"SUM(N356:N359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$17","v":"Retail"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5623*$G$17","v":0},{"$f":"CALC_Project_ANN!N5623*$G$17","v":0},{"$f":"CALC_Project_ANN!O5623*$G$17","v":0},{"$f":"CALC_Project_ANN!P5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5623*$G$17","v":0},{"$f":"CALC_Project_ANN!R5623*$G$17","v":0},{"$f":"CALC_Project_ANN!S5623*$G$17","v":0},{"$f":"CALC_Project_ANN!T5623*$G$17","v":0},{"$f":"CALC_Project_ANN!U5623*$G$17","v":0},{"$f":"CALC_Project_ANN!V5623*$G$17","v":0},{"$f":"CALC_Project_ANN!W5623*$G$17","v":0},{"$f":"CALC_Project_ANN!X5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5623*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5624*$G$17","v":0},{"$f":"CALC_Project_ANN!N5624*$G$17","v":0},{"$f":"CALC_Project_ANN!O5624*$G$17","v":0},{"$f":"CALC_Project_ANN!P5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5624*$G$17","v":0},{"$f":"CALC_Project_ANN!R5624*$G$17","v":0},{"$f":"CALC_Project_ANN!S5624*$G$17","v":0},{"$f":"CALC_Project_ANN!T5624*$G$17","v":0},{"$f":"CALC_Project_ANN!U5624*$G$17","v":0},{"$f":"CALC_Project_ANN!V5624*$G$17","v":0},{"$f":"CALC_Project_ANN!W5624*$G$17","v":0},{"$f":"CALC_Project_ANN!X5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5624*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5625*$G$17","v":0},{"$f":"CALC_Project_ANN!N5625*$G$17","v":0},{"$f":"CALC_Project_ANN!O5625*$G$17","v":0},{"$f":"CALC_Project_ANN!P5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5625*$G$17","v":0},{"$f":"CALC_Project_ANN!R5625*$G$17","v":0},{"$f":"CALC_Project_ANN!S5625*$G$17","v":0},{"$f":"CALC_Project_ANN!T5625*$G$17","v":0},{"$f":"CALC_Project_ANN!U5625*$G$17","v":0},{"$f":"CALC_Project_ANN!V5625*$G$17","v":0},{"$f":"CALC_Project_ANN!W5625*$G$17","v":0},{"$f":"CALC_Project_ANN!X5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5625*$G$17","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M364:M367)","v":0},{"$f":"SUM(N364:N367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5634*$G$17","v":0},{"$f":"CALC_Project_ANN!N5634*$G$17","v":0},{"$f":"CALC_Project_ANN!O5634*$G$17","v":0},{"$f":"CALC_Project_ANN!P5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5634*$G$17","v":0},{"$f":"CALC_Project_ANN!R5634*$G$17","v":0},{"$f":"CALC_Project_ANN!S5634*$G$17","v":0},{"$f":"CALC_Project_ANN!T5634*$G$17","v":0},{"$f":"CALC_Project_ANN!U5634*$G$17","v":0},{"$f":"CALC_Project_ANN!V5634*$G$17","v":0},{"$f":"CALC_Project_ANN!W5634*$G$17","v":0},{"$f":"CALC_Project_ANN!X5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5634*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5635*$G$17","v":0},{"$f":"CALC_Project_ANN!N5635*$G$17","v":0},{"$f":"CALC_Project_ANN!O5635*$G$17","v":0},{"$f":"CALC_Project_ANN!P5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5635*$G$17","v":0},{"$f":"CALC_Project_ANN!R5635*$G$17","v":0},{"$f":"CALC_Project_ANN!S5635*$G$17","v":0},{"$f":"CALC_Project_ANN!T5635*$G$17","v":0},{"$f":"CALC_Project_ANN!U5635*$G$17","v":0},{"$f":"CALC_Project_ANN!V5635*$G$17","v":0},{"$f":"CALC_Project_ANN!W5635*$G$17","v":0},{"$f":"CALC_Project_ANN!X5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5635*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5636*$G$17","v":0},{"$f":"CALC_Project_ANN!N5636*$G$17","v":0},{"$f":"CALC_Project_ANN!O5636*$G$17","v":0},{"$f":"CALC_Project_ANN!P5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5636*$G$17","v":0},{"$f":"CALC_Project_ANN!R5636*$G$17","v":0},{"$f":"CALC_Project_ANN!S5636*$G$17","v":0},{"$f":"CALC_Project_ANN!T5636*$G$17","v":0},{"$f":"CALC_Project_ANN!U5636*$G$17","v":0},{"$f":"CALC_Project_ANN!V5636*$G$17","v":0},{"$f":"CALC_Project_ANN!W5636*$G$17","v":0},{"$f":"CALC_Project_ANN!X5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5636*$G$17","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M370:M373)","v":0},{"$f":"SUM(N370:N373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUMMARY"]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M337+M351+M365","v":0},{"$f":"N337+N351+N365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M338+M352+M366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M339+M353+M367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M378:M381)","v":0},{"$f":"SUM(N378:N381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M343+M357+M371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M384:M387)","v":0},{"$f":"SUM(N384:N387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C389)+1","v":5},"PROJECT INCOME FOR SUBSEQUENT CALCULATIONS"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"National grid export income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"National grid export income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B404)+1","v":3},null,"INTER-COMPANY SALES & PURCHASES"]
[]
[null,null,{"$f":"MAX(C$406:C406)+1","v":1},"INTER-COMPANY SALES WORKINGS"]
[]
[null,null,null,"OpCo responsible for network customer sales?",null,"T/F",null,{"$f":"I244","v":false}]
[null,null,null,"Does the OpCo make inter-company sales?",null,"T/F",null,{"$f":"IF(H409,FALSE,TRUE)","v":true}]
[]
[null,null,null,"Appraisal start",null,"flag",null,null,null,null,null,null,{"$f":"IF(M418<>0,1,0)*(SUM($L412:L412)=0)","v":0},{"$f":"IF(N418<>0,1,0)*(SUM($L412:M412)=0)","v":0},{"$f":"IF(O418<>0,1,0)*(SUM($L412:N412)=0)","v":0},{"$f":"IF(P418<>0,1,0)*(SUM($L412:O412)=0)","v":0},{"$f":"IF(Q418<>0,1,0)*(SUM($L412:P412)=0)","v":0},{"$f":"IF(R418<>0,1,0)*(SUM($L412:Q412)=0)","v":0},{"$f":"IF(S418<>0,1,0)*(SUM($L412:R412)=0)","v":0},{"$f":"IF(T418<>0,1,0)*(SUM($L412:S412)=0)","v":0},{"$f":"IF(U418<>0,1,0)*(SUM($L412:T412)=0)","v":0},{"$f":"IF(V418<>0,1,0)*(SUM($L412:U412)=0)","v":0},{"$f":"IF(W418<>0,1,0)*(SUM($L412:V412)=0)","v":0},{"$f":"IF(X418<>0,1,0)*(SUM($L412:W412)=0)","v":0},{"$f":"IF(Y418<>0,1,0)*(SUM($L412:X412)=0)","v":0},{"$f":"IF(Z418<>0,1,0)*(SUM($L412:Y412)=0)","v":0},{"$f":"IF(AA418<>0,1,0)*(SUM($L412:Z412)=0)","v":0},{"$f":"IF(AB418<>0,1,0)*(SUM($L412:AA412)=0)","v":0},{"$f":"IF(AC418<>0,1,0)*(SUM($L412:AB412)=0)","v":0},{"$f":"IF(AD418<>0,1,0)*(SUM($L412:AC412)=0)","v":0},{"$f":"IF(AE418<>0,1,0)*(SUM($L412:AD412)=0)","v":0},{"$f":"IF(AF418<>0,1,0)*(SUM($L412:AE412)=0)","v":0},{"$f":"IF(AG418<>0,1,0)*(SUM($L412:AF412)=0)","v":0},{"$f":"IF(AH418<>0,1,0)*(SUM($L412:AG412)=0)","v":0},{"$f":"IF(AI418<>0,1,0)*(SUM($L412:AH412)=0)","v":0},{"$f":"IF(AJ418<>0,1,0)*(SUM($L412:AI412)=0)","v":0},{"$f":"IF(AK418<>0,1,0)*(SUM($L412:AJ412)=0)","v":0},{"$f":"IF(AL418<>0,1,0)*(SUM($L412:AK412)=0)","v":0},{"$f":"IF(AM418<>0,1,0)*(SUM($L412:AL412)=0)","v":0},{"$f":"IF(AN418<>0,1,0)*(SUM($L412:AM412)=0)","v":0},{"$f":"IF(AO418<>0,1,0)*(SUM($L412:AN412)=0)","v":0},{"$f":"IF(AP418<>0,1,0)*(SUM($L412:AO412)=0)","v":0},{"$f":"IF(AQ418<>0,1,0)*(SUM($L412:AP412)=0)","v":0},{"$f":"IF(AR418<>0,1,0)*(SUM($L412:AQ412)=0)","v":0},{"$f":"IF(AS418<>0,1,0)*(SUM($L412:AR412)=0)","v":0},{"$f":"IF(AT418<>0,1,0)*(SUM($L412:AS412)=0)","v":0},{"$f":"IF(AU418<>0,1,0)*(SUM($L412:AT412)=0)","v":0},{"$f":"IF(AV418<>0,1,0)*(SUM($L412:AU412)=0)","v":0},{"$f":"IF(AW418<>0,1,0)*(SUM($L412:AV412)=0)","v":0},{"$f":"IF(AX418<>0,1,0)*(SUM($L412:AW412)=0)","v":0},{"$f":"IF(AY418<>0,1,0)*(SUM($L412:AX412)=0)","v":0},{"$f":"IF(AZ418<>0,1,0)*(SUM($L412:AY412)=0)","v":0},{"$f":"IF(BA418<>0,1,0)*(SUM($L412:AZ412)=0)","v":0},{"$f":"IF(BB418<>0,1,0)*(SUM($L412:BA412)=0)","v":0},{"$f":"IF(BC418<>0,1,0)*(SUM($L412:BB412)=0)","v":0},{"$f":"IF(BD418<>0,1,0)*(SUM($L412:BC412)=0)","v":0},{"$f":"IF(BE418<>0,1,0)*(SUM($L412:BD412)=0)","v":0},{"$f":"IF(BF418<>0,1,0)*(SUM($L412:BE412)=0)","v":0},{"$f":"IF(BG418<>0,1,0)*(SUM($L412:BF412)=0)","v":0},{"$f":"IF(BH418<>0,1,0)*(SUM($L412:BG412)=0)","v":0},{"$f":"IF(BI418<>0,1,0)*(SUM($L412:BH412)=0)","v":0},{"$f":"IF(BJ418<>0,1,0)*(SUM($L412:BI412)=0)","v":0},{"$f":"IF(BK418<>0,1,0)*(SUM($L412:BJ412)=0)","v":0},{"$f":"IF(BL418<>0,1,0)*(SUM($L412:BK412)=0)","v":0},{"$f":"IF(BM418<>0,1,0)*(SUM($L412:BL412)=0)","v":0},{"$f":"IF(BN418<>0,1,0)*(SUM($L412:BM412)=0)","v":0},{"$f":"IF(BO418<>0,1,0)*(SUM($L412:BN412)=0)","v":0},{"$f":"IF(BP418<>0,1,0)*(SUM($L412:BO412)=0)","v":0},{"$f":"IF(BQ418<>0,1,0)*(SUM($L412:BP412)=0)","v":0},{"$f":"IF(BR418<>0,1,0)*(SUM($L412:BQ412)=0)","v":0},{"$f":"IF(BS418<>0,1,0)*(SUM($L412:BR412)=0)","v":0},{"$f":"IF(BT418<>0,1,0)*(SUM($L412:BS412)=0)","v":0}]
[null,null,null,"Appraisal period",null,"flag",{"$f":"INDEX(INP_General!$F$644:$H$644,1,$I$5)","v":40},{"$f":"SUM(M413:BT413)","v":0},null,null,null,null,{"$f":"SUM($M412:M412)*(SUM($L413:L413)<$G413)","v":0},{"$f":"SUM($M412:N412)*(SUM($L413:M413)<$G413)","v":0},{"$f":"SUM($M412:O412)*(SUM($L413:N413)<$G413)","v":0},{"$f":"SUM($M412:P412)*(SUM($L413:O413)<$G413)","v":0},{"$f":"SUM($M412:Q412)*(SUM($L413:P413)<$G413)","v":0},{"$f":"SUM($M412:R412)*(SUM($L413:Q413)<$G413)","v":0},{"$f":"SUM($M412:S412)*(SUM($L413:R413)<$G413)","v":0},{"$f":"SUM($M412:T412)*(SUM($L413:S413)<$G413)","v":0},{"$f":"SUM($M412:U412)*(SUM($L413:T413)<$G413)","v":0},{"$f":"SUM($M412:V412)*(SUM($L413:U413)<$G413)","v":0},{"$f":"SUM($M412:W412)*(SUM($L413:V413)<$G413)","v":0},{"$f":"SUM($M412:X412)*(SUM($L413:W413)<$G413)","v":0},{"$f":"SUM($M412:Y412)*(SUM($L413:X413)<$G413)","v":0},{"$f":"SUM($M412:Z412)*(SUM($L413:Y413)<$G413)","v":0},{"$f":"SUM($M412:AA412)*(SUM($L413:Z413)<$G413)","v":0},{"$f":"SUM($M412:AB412)*(SUM($L413:AA413)<$G413)","v":0},{"$f":"SUM($M412:AC412)*(SUM($L413:AB413)<$G413)","v":0},{"$f":"SUM($M412:AD412)*(SUM($L413:AC413)<$G413)","v":0},{"$f":"SUM($M412:AE412)*(SUM($L413:AD413)<$G413)","v":0},{"$f":"SUM($M412:AF412)*(SUM($L413:AE413)<$G413)","v":0},{"$f":"SUM($M412:AG412)*(SUM($L413:AF413)<$G413)","v":0},{"$f":"SUM($M412:AH412)*(SUM($L413:AG413)<$G413)","v":0},{"$f":"SUM($M412:AI412)*(SUM($L413:AH413)<$G413)","v":0},{"$f":"SUM($M412:AJ412)*(SUM($L413:AI413)<$G413)","v":0},{"$f":"SUM($M412:AK412)*(SUM($L413:AJ413)<$G413)","v":0},{"$f":"SUM($M412:AL412)*(SUM($L413:AK413)<$G413)","v":0},{"$f":"SUM($M412:AM412)*(SUM($L413:AL413)<$G413)","v":0},{"$f":"SUM($M412:AN412)*(SUM($L413:AM413)<$G413)","v":0},{"$f":"SUM($M412:AO412)*(SUM($L413:AN413)<$G413)","v":0},{"$f":"SUM($M412:AP412)*(SUM($L413:AO413)<$G413)","v":0},{"$f":"SUM($M412:AQ412)*(SUM($L413:AP413)<$G413)","v":0},{"$f":"SUM($M412:AR412)*(SUM($L413:AQ413)<$G413)","v":0},{"$f":"SUM($M412:AS412)*(SUM($L413:AR413)<$G413)","v":0},{"$f":"SUM($M412:AT412)*(SUM($L413:AS413)<$G413)","v":0},{"$f":"SUM($M412:AU412)*(SUM($L413:AT413)<$G413)","v":0},{"$f":"SUM($M412:AV412)*(SUM($L413:AU413)<$G413)","v":0},{"$f":"SUM($M412:AW412)*(SUM($L413:AV413)<$G413)","v":0},{"$f":"SUM($M412:AX412)*(SUM($L413:AW413)<$G413)","v":0},{"$f":"SUM($M412:AY412)*(SUM($L413:AX413)<$G413)","v":0},{"$f":"SUM($M412:AZ412)*(SUM($L413:AY413)<$G413)","v":0},{"$f":"SUM($M412:BA412)*(SUM($L413:AZ413)<$G413)","v":0},{"$f":"SUM($M412:BB412)*(SUM($L413:BA413)<$G413)","v":0},{"$f":"SUM($M412:BC412)*(SUM($L413:BB413)<$G413)","v":0},{"$f":"SUM($M412:BD412)*(SUM($L413:BC413)<$G413)","v":0},{"$f":"SUM($M412:BE412)*(SUM($L413:BD413)<$G413)","v":0},{"$f":"SUM($M412:BF412)*(SUM($L413:BE413)<$G413)","v":0},{"$f":"SUM($M412:BG412)*(SUM($L413:BF413)<$G413)","v":0},{"$f":"SUM($M412:BH412)*(SUM($L413:BG413)<$G413)","v":0},{"$f":"SUM($M412:BI412)*(SUM($L413:BH413)<$G413)","v":0},{"$f":"SUM($M412:BJ412)*(SUM($L413:BI413)<$G413)","v":0},{"$f":"SUM($M412:BK412)*(SUM($L413:BJ413)<$G413)","v":0},{"$f":"SUM($M412:BL412)*(SUM($L413:BK413)<$G413)","v":0},{"$f":"SUM($M412:BM412)*(SUM($L413:BL413)<$G413)","v":0},{"$f":"SUM($M412:BN412)*(SUM($L413:BM413)<$G413)","v":0},{"$f":"SUM($M412:BO412)*(SUM($L413:BN413)<$G413)","v":0},{"$f":"SUM($M412:BP412)*(SUM($L413:BO413)<$G413)","v":0},{"$f":"SUM($M412:BQ412)*(SUM($L413:BP413)<$G413)","v":0},{"$f":"SUM($M412:BR412)*(SUM($L413:BQ413)<$G413)","v":0},{"$f":"SUM($M412:BS412)*(SUM($L413:BR413)<$G413)","v":0},{"$f":"SUM($M412:BT412)*(SUM($L413:BS413)<$G413)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Income other than network sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M393:M396)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS393:AS396)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project cost base",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M228:M231)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS228:AS231)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M416:M417)","v":0},{"$f":"SUM(N416:N417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project return - pre-sensitivity",null,"%",{"$f":"INDEX(INP_General!$F$642:$H$642,1,$I$5)","v":3.5000000000000003E-2}]
[null,null,null,"Sensitivity on return",null,"%",{"$f":"INDEX(SYS_Sensitivity!$G$156:$G$158,$I$5,1)","v":0}]
[null,null,null,"Project return - post-sensitivity",null,"%",{"$f":"G420*(1+G421)","v":3.5000000000000003E-2}]
[]
[null,null,null,"Discount factor",null,"factor",null,null,null,null,null,null,{"$f":"IFERROR(IF(M$412,1/(1+$G422),L424/(1+$G422)),0)","v":0},{"$f":"IFERROR(IF(N$412,1/(1+$G422),M424/(1+$G422)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M425:BT425)","v":0},null,null,null,null,{"$f":"M418*M424*M$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annuity Method"]
[null,null,null,"Annuity over period",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"IFERROR(PMT(G422,MIN($G$413,$H$413),H425),0)","v":0},null,null,null,null,{"$f":"M$413*$H428","v":0},{"$f":"N$413*$H428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted annuity",null,"PV £000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M429:BT429)","v":0},null,null,null,null,{"$f":"M428*M424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H429+H425)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Use of system charge method"]
[null,null,null,"Total private network energy distributed",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$3172:M$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!N$3172:N$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!O$3172:O$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!P$3172:P$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$3172:Q$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!R$3172:R$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!S$3172:S$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!T$3172:T$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!U$3172:U$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!V$3172:V$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!W$3172:W$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!X$3172:X$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$3172:Y$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$3172:Z$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$3172:AA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$3172:AB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$3172:AC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$3172:AD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$3172:AE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$3172:AF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$3172:AG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$3172:AH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$3172:AI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$3172:AJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$3172:AK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$3172:AL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$3172:AM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$3172:AN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$3172:AO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$3172:AP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$3172:AQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$3172:AR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$3172:AS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$3172:AT$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$3172:AU$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$3172:AV$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$3172:AW$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$3172:AX$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$3172:AY$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$3172:AZ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$3172:BA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$3172:BB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$3172:BC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$3172:BD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$3172:BE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$3172:BF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$3172:BG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$3172:BH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$3172:BI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$3172:BJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$3172:BK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$3172:BL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$3172:BM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$3172:BN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$3172:BO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$3172:BP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$3172:BQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$3172:BR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$3172:BS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$3172:BT$3181)","v":0}]
[null,null,null,"Real Fixed and Variable income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M4819:M4822)","v":0},{"$f":"SUM(CALC_Project_ANN!N4819:N4822)","v":0},{"$f":"SUM(CALC_Project_ANN!O4819:O4822)","v":0},{"$f":"SUM(CALC_Project_ANN!P4819:P4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Q4819:Q4822)","v":0},{"$f":"SUM(CALC_Project_ANN!R4819:R4822)","v":0},{"$f":"SUM(CALC_Project_ANN!S4819:S4822)","v":0},{"$f":"SUM(CALC_Project_ANN!T4819:T4822)","v":0},{"$f":"SUM(CALC_Project_ANN!U4819:U4822)","v":0},{"$f":"SUM(CALC_Project_ANN!V4819:V4822)","v":0},{"$f":"SUM(CALC_Project_ANN!W4819:W4822)","v":0},{"$f":"SUM(CALC_Project_ANN!X4819:X4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Y4819:Y4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Z4819:Z4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AA4819:AA4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AB4819:AB4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AC4819:AC4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AD4819:AD4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AE4819:AE4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AF4819:AF4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AG4819:AG4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AH4819:AH4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AI4819:AI4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ4819:AJ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AK4819:AK4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AL4819:AL4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AM4819:AM4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AN4819:AN4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AO4819:AO4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AP4819:AP4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ4819:AQ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AR4819:AR4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AS4819:AS4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AT4819:AT4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AU4819:AU4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AV4819:AV4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AW4819:AW4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AX4819:AX4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AY4819:AY4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ4819:AZ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BA4819:BA4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BB4819:BB4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BC4819:BC4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BD4819:BD4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BE4819:BE4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BF4819:BF4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BG4819:BG4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BH4819:BH4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BI4819:BI4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ4819:BJ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BK4819:BK4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BL4819:BL4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BM4819:BM4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BN4819:BN4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BO4819:BO4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BP4819:BP4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ4819:BQ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BR4819:BR4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BS4819:BS4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BT4819:BT4822)","v":0}]
[null,null,null,"Effective p/kWh charge",null,"p/kWh",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(M433=0,0,M434*(10^5)/M433)","v":0},{"$f":"IF(N433=0,0,N434*(10^5)/N433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inclation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M435/L435-1,0)","v":0},{"$f":"IFERROR(N435/M435-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CALC_Project_ANN!D6410","v":"Real price inflation index for revenue"},null,{"$f":"CALC_Project_ANN!F6410","v":"Index"},null,null,null,null,null,1,{"$f":"L437*(1+M436)","v":1},{"$f":"M437*(1+N436)","v":1},1,{"$f":"O437*(1+P436)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Discount rate for energy",null,"factor",null,"GWh",null,null,null,null,{"$f":"M424*M437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS424*AS437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted generation",null,"PV kWh",null,{"$f":"SUM(M439:BT439)/(10^6)","v":0},null,null,null,null,{"$f":"M433*M438*M$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS433*AS438*AS$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 use of system charge ",null,"p/kWh",null,{"$f":"IFERROR(-(H425*(10^5))/(H439*(10^6)),0)","v":0}]
[null,null,null,"Use of system income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR($H440*M433/(10^5)*M$413*M437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($H440*AS433/(10^5)*AS$413*AS437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted use of system income",null,"PV £000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M442:BT442)","v":0},null,null,null,null,{"$f":"M441*M424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS441*AS424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H442+H425)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Selected i/c charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$F$645:$H$645,1,$I$5)","v":"Use of system"},{"$f":"MATCH(H445,lstICMethod,0)","v":2},null,null,null,{"$f":"CHOOSE($I445,M428,M441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($I445,AS428,AS441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Income other than network sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M399:M402)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS399:AS402)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project cost base",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M234:M237)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS234:AS237)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M448:M449)","v":0},{"$f":"SUM(N448:N449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project return - pre-sensitivity",null,"%",{"$f":"INDEX(INP_General!$F$643:$H$643,1,$I$5)","v":6.087499999999979E-2}]
[null,null,null,"Sensitivity on return",null,"%",{"$f":"INDEX(SYS_Sensitivity!$G$156:$G$158,$I$5,1)","v":0}]
[null,null,null,"Project return - post-sensitivity",null,"%",{"$f":"G452*(1+G453)","v":6.087499999999979E-2}]
[]
[null,null,null,"Discount factor",null,"factor",null,null,null,null,null,null,{"$f":"IFERROR(IF(M$412,1/(1+$G454),L456/(1+$G454)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M457:BT457)","v":0},null,null,null,null,{"$f":"M450*M456*M$413","v":0},{"$f":"N450*N456*N$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annuity Method"]
[null,null,null,"Annuity over period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"IFERROR(PMT(G454,MIN($G$413,$H$413),H457),0)","v":0},null,null,null,null,{"$f":"M$413*$H460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted annuity",null,"PV £000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M461:BT461)","v":0},null,null,null,null,{"$f":"M460*M456","v":0},{"$f":"N460*N456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H461+H457)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Use of system charge method"]
[null,null,null,"Total private network energy distributed",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$3172:M$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!N$3172:N$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!O$3172:O$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!P$3172:P$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$3172:Q$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!R$3172:R$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!S$3172:S$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!T$3172:T$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!U$3172:U$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!V$3172:V$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!W$3172:W$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!X$3172:X$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$3172:Y$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$3172:Z$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$3172:AA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$3172:AB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$3172:AC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$3172:AD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$3172:AE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$3172:AF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$3172:AG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$3172:AH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$3172:AI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$3172:AJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$3172:AK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$3172:AL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$3172:AM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$3172:AN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$3172:AO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$3172:AP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$3172:AQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$3172:AR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$3172:AS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$3172:AT$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$3172:AU$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$3172:AV$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$3172:AW$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$3172:AX$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$3172:AY$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$3172:AZ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$3172:BA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$3172:BB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$3172:BC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$3172:BD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$3172:BE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$3172:BF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$3172:BG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$3172:BH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$3172:BI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$3172:BJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$3172:BK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$3172:BL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$3172:BM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$3172:BN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$3172:BO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$3172:BP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$3172:BQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$3172:BR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$3172:BS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$3172:BT$3181)","v":0}]
[null,null,null,"Nominal Fixed and Variable income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M4841:M4844)","v":0},{"$f":"SUM(CALC_Project_ANN!N4841:N4844)","v":0},{"$f":"SUM(CALC_Project_ANN!O4841:O4844)","v":0},{"$f":"SUM(CALC_Project_ANN!P4841:P4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Q4841:Q4844)","v":0},{"$f":"SUM(CALC_Project_ANN!R4841:R4844)","v":0},{"$f":"SUM(CALC_Project_ANN!S4841:S4844)","v":0},{"$f":"SUM(CALC_Project_ANN!T4841:T4844)","v":0},{"$f":"SUM(CALC_Project_ANN!U4841:U4844)","v":0},{"$f":"SUM(CALC_Project_ANN!V4841:V4844)","v":0},{"$f":"SUM(CALC_Project_ANN!W4841:W4844)","v":0},{"$f":"SUM(CALC_Project_ANN!X4841:X4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Y4841:Y4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Z4841:Z4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AA4841:AA4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AB4841:AB4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AC4841:AC4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AD4841:AD4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AE4841:AE4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AF4841:AF4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AG4841:AG4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AH4841:AH4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AI4841:AI4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ4841:AJ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AK4841:AK4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AL4841:AL4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AM4841:AM4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AN4841:AN4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AO4841:AO4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AP4841:AP4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ4841:AQ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AR4841:AR4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AS4841:AS4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AT4841:AT4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AU4841:AU4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AV4841:AV4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AW4841:AW4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AX4841:AX4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AY4841:AY4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ4841:AZ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BA4841:BA4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BB4841:BB4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BC4841:BC4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BD4841:BD4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BE4841:BE4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BF4841:BF4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BG4841:BG4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BH4841:BH4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BI4841:BI4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ4841:BJ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BK4841:BK4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BL4841:BL4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BM4841:BM4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BN4841:BN4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BO4841:BO4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BP4841:BP4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ4841:BQ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BR4841:BR4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BS4841:BS4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BT4841:BT4844)","v":0}]
[null,null,null,"Effective p/kWh charge",null,"p/kWh",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(M465=0,0,M466*(10^5)/M465)","v":0},{"$f":"IF(N465=0,0,N466*(10^5)/N465)","v":0},{"$f":"IF(O465=0,0,O466*(10^5)/O465)","v":0},{"$f":"IF(P465=0,0,P466*(10^5)/P465)","v":0},{"$f":"IF(Q465=0,0,Q466*(10^5)/Q465)","v":0},{"$f":"IF(R465=0,0,R466*(10^5)/R465)","v":0},{"$f":"IF(S465=0,0,S466*(10^5)/S465)","v":0},{"$f":"IF(T465=0,0,T466*(10^5)/T465)","v":0},{"$f":"IF(U465=0,0,U466*(10^5)/U465)","v":0},{"$f":"IF(V465=0,0,V466*(10^5)/V465)","v":0},{"$f":"IF(W465=0,0,W466*(10^5)/W465)","v":0},{"$f":"IF(X465=0,0,X466*(10^5)/X465)","v":0},{"$f":"IF(Y465=0,0,Y466*(10^5)/Y465)","v":0},{"$f":"IF(Z465=0,0,Z466*(10^5)/Z465)","v":0},{"$f":"IF(AA465=0,0,AA466*(10^5)/AA465)","v":0},{"$f":"IF(AB465=0,0,AB466*(10^5)/AB465)","v":0},{"$f":"IF(AC465=0,0,AC466*(10^5)/AC465)","v":0},{"$f":"IF(AD465=0,0,AD466*(10^5)/AD465)","v":0},{"$f":"IF(AE465=0,0,AE466*(10^5)/AE465)","v":0},{"$f":"IF(AF465=0,0,AF466*(10^5)/AF465)","v":0},{"$f":"IF(AG465=0,0,AG466*(10^5)/AG465)","v":0},{"$f":"IF(AH465=0,0,AH466*(10^5)/AH465)","v":0},{"$f":"IF(AI465=0,0,AI466*(10^5)/AI465)","v":0},{"$f":"IF(AJ465=0,0,AJ466*(10^5)/AJ465)","v":0},{"$f":"IF(AK465=0,0,AK466*(10^5)/AK465)","v":0},{"$f":"IF(AL465=0,0,AL466*(10^5)/AL465)","v":0},{"$f":"IF(AM465=0,0,AM466*(10^5)/AM465)","v":0},{"$f":"IF(AN465=0,0,AN466*(10^5)/AN465)","v":0},{"$f":"IF(AO465=0,0,AO466*(10^5)/AO465)","v":0},{"$f":"IF(AP465=0,0,AP466*(10^5)/AP465)","v":0},{"$f":"IF(AQ465=0,0,AQ466*(10^5)/AQ465)","v":0},{"$f":"IF(AR465=0,0,AR466*(10^5)/AR465)","v":0},{"$f":"IF(AS465=0,0,AS466*(10^5)/AS465)","v":0},{"$f":"IF(AT465=0,0,AT466*(10^5)/AT465)","v":0},{"$f":"IF(AU465=0,0,AU466*(10^5)/AU465)","v":0},{"$f":"IF(AV465=0,0,AV466*(10^5)/AV465)","v":0},{"$f":"IF(AW465=0,0,AW466*(10^5)/AW465)","v":0},{"$f":"IF(AX465=0,0,AX466*(10^5)/AX465)","v":0},{"$f":"IF(AY465=0,0,AY466*(10^5)/AY465)","v":0},{"$f":"IF(AZ465=0,0,AZ466*(10^5)/AZ465)","v":0},{"$f":"IF(BA465=0,0,BA466*(10^5)/BA465)","v":0},{"$f":"IF(BB465=0,0,BB466*(10^5)/BB465)","v":0},{"$f":"IF(BC465=0,0,BC466*(10^5)/BC465)","v":0},{"$f":"IF(BD465=0,0,BD466*(10^5)/BD465)","v":0},{"$f":"IF(BE465=0,0,BE466*(10^5)/BE465)","v":0},{"$f":"IF(BF465=0,0,BF466*(10^5)/BF465)","v":0},{"$f":"IF(BG465=0,0,BG466*(10^5)/BG465)","v":0},{"$f":"IF(BH465=0,0,BH466*(10^5)/BH465)","v":0},{"$f":"IF(BI465=0,0,BI466*(10^5)/BI465)","v":0},{"$f":"IF(BJ465=0,0,BJ466*(10^5)/BJ465)","v":0},{"$f":"IF(BK465=0,0,BK466*(10^5)/BK465)","v":0},{"$f":"IF(BL465=0,0,BL466*(10^5)/BL465)","v":0},{"$f":"IF(BM465=0,0,BM466*(10^5)/BM465)","v":0},{"$f":"IF(BN465=0,0,BN466*(10^5)/BN465)","v":0},{"$f":"IF(BO465=0,0,BO466*(10^5)/BO465)","v":0},{"$f":"IF(BP465=0,0,BP466*(10^5)/BP465)","v":0},{"$f":"IF(BQ465=0,0,BQ466*(10^5)/BQ465)","v":0},{"$f":"IF(BR465=0,0,BR466*(10^5)/BR465)","v":0},{"$f":"IF(BS465=0,0,BS466*(10^5)/BS465)","v":0},{"$f":"IF(BT465=0,0,BT466*(10^5)/BT465)","v":0}]
[null,null,null,"Inclation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M467/L467-1,0)","v":0},{"$f":"IFERROR(N467/M467-1,0)","v":0},{"$f":"IFERROR(O467/N467-1,0)","v":0},{"$f":"IFERROR(P467/O467-1,0)","v":0},{"$f":"IFERROR(Q467/P467-1,0)","v":0},{"$f":"IFERROR(R467/Q467-1,0)","v":0},{"$f":"IFERROR(S467/R467-1,0)","v":0},{"$f":"IFERROR(T467/S467-1,0)","v":0},{"$f":"IFERROR(U467/T467-1,0)","v":0},{"$f":"IFERROR(V467/U467-1,0)","v":0},{"$f":"IFERROR(W467/V467-1,0)","v":0},{"$f":"IFERROR(X467/W467-1,0)","v":0},{"$f":"IFERROR(Y467/X467-1,0)","v":0},{"$f":"IFERROR(Z467/Y467-1,0)","v":0},{"$f":"IFERROR(AA467/Z467-1,0)","v":0},{"$f":"IFERROR(AB467/AA467-1,0)","v":0},{"$f":"IFERROR(AC467/AB467-1,0)","v":0},{"$f":"IFERROR(AD467/AC467-1,0)","v":0},{"$f":"IFERROR(AE467/AD467-1,0)","v":0},{"$f":"IFERROR(AF467/AE467-1,0)","v":0},{"$f":"IFERROR(AG467/AF467-1,0)","v":0},{"$f":"IFERROR(AH467/AG467-1,0)","v":0},{"$f":"IFERROR(AI467/AH467-1,0)","v":0},{"$f":"IFERROR(AJ467/AI467-1,0)","v":0},{"$f":"IFERROR(AK467/AJ467-1,0)","v":0},{"$f":"IFERROR(AL467/AK467-1,0)","v":0},{"$f":"IFERROR(AM467/AL467-1,0)","v":0},{"$f":"IFERROR(AN467/AM467-1,0)","v":0},{"$f":"IFERROR(AO467/AN467-1,0)","v":0},{"$f":"IFERROR(AP467/AO467-1,0)","v":0},{"$f":"IFERROR(AQ467/AP467-1,0)","v":0},{"$f":"IFERROR(AR467/AQ467-1,0)","v":0},{"$f":"IFERROR(AS467/AR467-1,0)","v":0},{"$f":"IFERROR(AT467/AS467-1,0)","v":0},{"$f":"IFERROR(AU467/AT467-1,0)","v":0},{"$f":"IFERROR(AV467/AU467-1,0)","v":0},{"$f":"IFERROR(AW467/AV467-1,0)","v":0},{"$f":"IFERROR(AX467/AW467-1,0)","v":0},{"$f":"IFERROR(AY467/AX467-1,0)","v":0},{"$f":"IFERROR(AZ467/AY467-1,0)","v":0},{"$f":"IFERROR(BA467/AZ467-1,0)","v":0},{"$f":"IFERROR(BB467/BA467-1,0)","v":0},{"$f":"IFERROR(BC467/BB467-1,0)","v":0},{"$f":"IFERROR(BD467/BC467-1,0)","v":0},{"$f":"IFERROR(BE467/BD467-1,0)","v":0},{"$f":"IFERROR(BF467/BE467-1,0)","v":0},{"$f":"IFERROR(BG467/BF467-1,0)","v":0},{"$f":"IFERROR(BH467/BG467-1,0)","v":0},{"$f":"IFERROR(BI467/BH467-1,0)","v":0},{"$f":"IFERROR(BJ467/BI467-1,0)","v":0},{"$f":"IFERROR(BK467/BJ467-1,0)","v":0},{"$f":"IFERROR(BL467/BK467-1,0)","v":0},{"$f":"IFERROR(BM467/BL467-1,0)","v":0},{"$f":"IFERROR(BN467/BM467-1,0)","v":0},{"$f":"IFERROR(BO467/BN467-1,0)","v":0},{"$f":"IFERROR(BP467/BO467-1,0)","v":0},{"$f":"IFERROR(BQ467/BP467-1,0)","v":0},{"$f":"IFERROR(BR467/BQ467-1,0)","v":0},{"$f":"IFERROR(BS467/BR467-1,0)","v":0},{"$f":"IFERROR(BT467/BS467-1,0)","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D6489","v":"Nominal price inflation index for revenue"},null,{"$f":"CALC_Project_ANN!F6489","v":"Index"},null,null,null,null,null,1,{"$f":"L469*(1+M468)","v":1},{"$f":"M469*(1+N468)","v":1},{"$f":"N469*(1+O468)","v":1},{"$f":"O469*(1+P468)","v":1},{"$f":"P469*(1+Q468)","v":1},{"$f":"Q469*(1+R468)","v":1},{"$f":"R469*(1+S468)","v":1},{"$f":"S469*(1+T468)","v":1},{"$f":"T469*(1+U468)","v":1},{"$f":"U469*(1+V468)","v":1},{"$f":"V469*(1+W468)","v":1},{"$f":"W469*(1+X468)","v":1},{"$f":"X469*(1+Y468)","v":1},{"$f":"Y469*(1+Z468)","v":1},{"$f":"Z469*(1+AA468)","v":1},{"$f":"AA469*(1+AB468)","v":1},{"$f":"AB469*(1+AC468)","v":1},{"$f":"AC469*(1+AD468)","v":1},{"$f":"AD469*(1+AE468)","v":1},{"$f":"AE469*(1+AF468)","v":1},{"$f":"AF469*(1+AG468)","v":1},{"$f":"AG469*(1+AH468)","v":1},{"$f":"AH469*(1+AI468)","v":1},{"$f":"AI469*(1+AJ468)","v":1},{"$f":"AJ469*(1+AK468)","v":1},{"$f":"AK469*(1+AL468)","v":1},{"$f":"AL469*(1+AM468)","v":1},{"$f":"AM469*(1+AN468)","v":1},{"$f":"AN469*(1+AO468)","v":1},{"$f":"AO469*(1+AP468)","v":1},{"$f":"AP469*(1+AQ468)","v":1},{"$f":"AQ469*(1+AR468)","v":1},{"$f":"AR469*(1+AS468)","v":1},{"$f":"AS469*(1+AT468)","v":1},{"$f":"AT469*(1+AU468)","v":1},{"$f":"AU469*(1+AV468)","v":1},{"$f":"AV469*(1+AW468)","v":1},{"$f":"AW469*(1+AX468)","v":1},{"$f":"AX469*(1+AY468)","v":1},{"$f":"AY469*(1+AZ468)","v":1},{"$f":"AZ469*(1+BA468)","v":1},{"$f":"BA469*(1+BB468)","v":1},{"$f":"BB469*(1+BC468)","v":1},{"$f":"BC469*(1+BD468)","v":1},{"$f":"BD469*(1+BE468)","v":1},{"$f":"BE469*(1+BF468)","v":1},{"$f":"BF469*(1+BG468)","v":1},{"$f":"BG469*(1+BH468)","v":1},{"$f":"BH469*(1+BI468)","v":1},{"$f":"BI469*(1+BJ468)","v":1},{"$f":"BJ469*(1+BK468)","v":1},{"$f":"BK469*(1+BL468)","v":1},{"$f":"BL469*(1+BM468)","v":1},{"$f":"BM469*(1+BN468)","v":1},{"$f":"BN469*(1+BO468)","v":1},{"$f":"BO469*(1+BP468)","v":1},{"$f":"BP469*(1+BQ468)","v":1},{"$f":"BQ469*(1+BR468)","v":1},{"$f":"BR469*(1+BS468)","v":1},{"$f":"BS469*(1+BT468)","v":1}]
[null,null,null,"Discount rate for energy",null,"factor",null,"GWh",null,null,null,null,{"$f":"M456*M469","v":0},{"$f":"N456*N469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted generation",null,"PV kWh",null,{"$f":"SUM(M471:BT471)/(10^6)","v":0},null,null,null,null,{"$f":"M465*M470*M$413","v":0},{"$f":"N465*N470*N$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 use of system charge ",null,"p/kWh",null,{"$f":"IFERROR(-(H457*(10^5))/(H471*(10^6)),0)","v":0}]
[null,null,null,"Use of system income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IFERROR($H472*M465/(10^5)*M$413*M469,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR($H472*T465/(10^5)*T$413*T469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted use of system income",null,"PV £000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M474:BT474)","v":0},null,null,null,null,{"$f":"M473*M456","v":0},{"$f":"N473*N456","v":0},0,0,0,{"$f":"R473*R456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H474+H457)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Selected i/c charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX(INP_General!$F$645:$H$645,1,$I$5)","v":"Use of system"},{"$f":"MATCH(H477,lstICMethod,0)","v":2},null,null,null,{"$f":"CHOOSE($I477,M460,M473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$406:C478)+1","v":2},"INTER-COMPANY SALES SUMMARY"]
[]
[null,null,null,"b/f i/c income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M484-SUM(M481:M482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS484-SUM(AS481:AS482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M482:M482)*($G486/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS482:AS482)*($G486/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$579","v":0}]
[]
[null,null,null,"b/f i/c income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M491-SUM(M488:M489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS491-SUM(AS488:AS489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M489:M489)*($G493/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS489:AS489)*($G493/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$579","v":0}]
[]
[null,null,{"$f":"MAX(C$406:C494)+1","v":3},"INTER-COMPANY PURCHASES SUMMARY"]
[]
[null,null,null,"b/f i/c purchases payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Expense recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$27:M$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$27:N$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$27:O$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$27:P$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$27:Q$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$27:R$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$27:S$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$27:T$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$27:U$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$27:V$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$27:W$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$27:X$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$27:Y$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$27:Z$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$27:AA$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$27:AB$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$27:AC$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$27:AD$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$27:AE$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$27:AF$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$27:AG$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$27:AH$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$27:AI$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$27:AJ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$27:AK$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$27:AL$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$27:AM$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$27:AN$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$27:AO$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$27:AP$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$27:AQ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$27:AR$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$27:AS$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$27:AT$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$27:AU$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$27:AV$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$27:AW$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$27:AX$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$27:AY$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$27:AZ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$27:BA$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$27:BB$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$27:BC$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$27:BD$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$27:BE$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$27:BF$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$27:BG$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$27:BH$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$27:BI$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$27:BJ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$27:BK$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$27:BL$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$27:BM$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$27:BN$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$27:BO$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$27:BP$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$27:BQ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$27:BR$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$27:BS$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$27:BT$29,$I$5,1)","v":0}]
[null,null,null,"Cash paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M500-SUM(M497:M498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS500-SUM(AS497:AS498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c purchases payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M498:M498)*($G502/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS498:AS498)*($G502/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Expense recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$32:M$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$32:N$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$32:O$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$32:P$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$32:Q$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$32:R$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$32:S$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$32:T$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$32:U$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$32:V$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$32:W$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$32:X$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$32:Y$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$32:Z$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$32:AA$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$32:AB$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$32:AC$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$32:AD$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$32:AE$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$32:AF$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$32:AG$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$32:AH$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$32:AI$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$32:AJ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$32:AK$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$32:AL$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$32:AM$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$32:AN$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$32:AO$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$32:AP$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$32:AQ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$32:AR$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$32:AS$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$32:AT$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$32:AU$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$32:AV$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$32:AW$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$32:AX$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$32:AY$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$32:AZ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$32:BA$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$32:BB$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$32:BC$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$32:BD$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$32:BE$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$32:BF$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$32:BG$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$32:BH$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$32:BI$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$32:BJ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$32:BK$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$32:BL$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$32:BM$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$32:BN$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$32:BO$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$32:BP$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$32:BQ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$32:BR$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$32:BS$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$32:BT$34,$I$5,1)","v":0}]
[]
[null,null,null,"Final capex payment",null,"flag",null,null,null,null,null,null,{"$f":"1*(SUM(M522:$BT$522)=0)*(SUM($L518:L518)=0)","v":1},{"$f":"1*(SUM(N522:$BT$522)=0)*(SUM($L518:M518)=0)","v":0},{"$f":"1*(SUM(O522:$BT$522)=0)*(SUM($L518:N518)=0)","v":0},{"$f":"1*(SUM(P522:$BT$522)=0)*(SUM($L518:O518)=0)","v":0},{"$f":"1*(SUM(Q522:$BT$522)=0)*(SUM($L518:P518)=0)","v":0},{"$f":"1*(SUM(R522:$BT$522)=0)*(SUM($L518:Q518)=0)","v":0},{"$f":"1*(SUM(S522:$BT$522)=0)*(SUM($L518:R518)=0)","v":0},{"$f":"1*(SUM(T522:$BT$522)=0)*(SUM($L518:S518)=0)","v":0},{"$f":"1*(SUM(U522:$BT$522)=0)*(SUM($L518:T518)=0)","v":0},{"$f":"1*(SUM(V522:$BT$522)=0)*(SUM($L518:U518)=0)","v":0},{"$f":"1*(SUM(W522:$BT$522)=0)*(SUM($L518:V518)=0)","v":0},{"$f":"1*(SUM(X522:$BT$522)=0)*(SUM($L518:W518)=0)","v":0},{"$f":"1*(SUM(Y522:$BT$522)=0)*(SUM($L518:X518)=0)","v":0},{"$f":"1*(SUM(Z522:$BT$522)=0)*(SUM($L518:Y518)=0)","v":0},{"$f":"1*(SUM(AA522:$BT$522)=0)*(SUM($L518:Z518)=0)","v":0},{"$f":"1*(SUM(AB522:$BT$522)=0)*(SUM($L518:AA518)=0)","v":0},{"$f":"1*(SUM(AC522:$BT$522)=0)*(SUM($L518:AB518)=0)","v":0},{"$f":"1*(SUM(AD522:$BT$522)=0)*(SUM($L518:AC518)=0)","v":0},{"$f":"1*(SUM(AE522:$BT$522)=0)*(SUM($L518:AD518)=0)","v":0},{"$f":"1*(SUM(AF522:$BT$522)=0)*(SUM($L518:AE518)=0)","v":0},{"$f":"1*(SUM(AG522:$BT$522)=0)*(SUM($L518:AF518)=0)","v":0},{"$f":"1*(SUM(AH522:$BT$522)=0)*(SUM($L518:AG518)=0)","v":0},{"$f":"1*(SUM(AI522:$BT$522)=0)*(SUM($L518:AH518)=0)","v":0},{"$f":"1*(SUM(AJ522:$BT$522)=0)*(SUM($L518:AI518)=0)","v":0},{"$f":"1*(SUM(AK522:$BT$522)=0)*(SUM($L518:AJ518)=0)","v":0},{"$f":"1*(SUM(AL522:$BT$522)=0)*(SUM($L518:AK518)=0)","v":0},{"$f":"1*(SUM(AM522:$BT$522)=0)*(SUM($L518:AL518)=0)","v":0},{"$f":"1*(SUM(AN522:$BT$522)=0)*(SUM($L518:AM518)=0)","v":0},{"$f":"1*(SUM(AO522:$BT$522)=0)*(SUM($L518:AN518)=0)","v":0},{"$f":"1*(SUM(AP522:$BT$522)=0)*(SUM($L518:AO518)=0)","v":0},{"$f":"1*(SUM(AQ522:$BT$522)=0)*(SUM($L518:AP518)=0)","v":0},{"$f":"1*(SUM(AR522:$BT$522)=0)*(SUM($L518:AQ518)=0)","v":0},{"$f":"1*(SUM(AS522:$BT$522)=0)*(SUM($L518:AR518)=0)","v":0},{"$f":"1*(SUM(AT522:$BT$522)=0)*(SUM($L518:AS518)=0)","v":0},{"$f":"1*(SUM(AU522:$BT$522)=0)*(SUM($L518:AT518)=0)","v":0},{"$f":"1*(SUM(AV522:$BT$522)=0)*(SUM($L518:AU518)=0)","v":0},{"$f":"1*(SUM(AW522:$BT$522)=0)*(SUM($L518:AV518)=0)","v":0},{"$f":"1*(SUM(AX522:$BT$522)=0)*(SUM($L518:AW518)=0)","v":0},{"$f":"1*(SUM(AY522:$BT$522)=0)*(SUM($L518:AX518)=0)","v":0},{"$f":"1*(SUM(AZ522:$BT$522)=0)*(SUM($L518:AY518)=0)","v":0},{"$f":"1*(SUM(BA522:$BT$522)=0)*(SUM($L518:AZ518)=0)","v":0},{"$f":"1*(SUM(BB522:$BT$522)=0)*(SUM($L518:BA518)=0)","v":0},{"$f":"1*(SUM(BC522:$BT$522)=0)*(SUM($L518:BB518)=0)","v":0},{"$f":"1*(SUM(BD522:$BT$522)=0)*(SUM($L518:BC518)=0)","v":0},{"$f":"1*(SUM(BE522:$BT$522)=0)*(SUM($L518:BD518)=0)","v":0},{"$f":"1*(SUM(BF522:$BT$522)=0)*(SUM($L518:BE518)=0)","v":0},{"$f":"1*(SUM(BG522:$BT$522)=0)*(SUM($L518:BF518)=0)","v":0},{"$f":"1*(SUM(BH522:$BT$522)=0)*(SUM($L518:BG518)=0)","v":0},{"$f":"1*(SUM(BI522:$BT$522)=0)*(SUM($L518:BH518)=0)","v":0},{"$f":"1*(SUM(BJ522:$BT$522)=0)*(SUM($L518:BI518)=0)","v":0},{"$f":"1*(SUM(BK522:$BT$522)=0)*(SUM($L518:BJ518)=0)","v":0},{"$f":"1*(SUM(BL522:$BT$522)=0)*(SUM($L518:BK518)=0)","v":0},{"$f":"1*(SUM(BM522:$BT$522)=0)*(SUM($L518:BL518)=0)","v":0},{"$f":"1*(SUM(BN522:$BT$522)=0)*(SUM($L518:BM518)=0)","v":0},{"$f":"1*(SUM(BO522:$BT$522)=0)*(SUM($L518:BN518)=0)","v":0},{"$f":"1*(SUM(BP522:$BT$522)=0)*(SUM($L518:BO518)=0)","v":0},{"$f":"1*(SUM(BQ522:$BT$522)=0)*(SUM($L518:BP518)=0)","v":0},{"$f":"1*(SUM(BR522:$BT$522)=0)*(SUM($L518:BQ518)=0)","v":0},{"$f":"1*(SUM(BS522:$BT$522)=0)*(SUM($L518:BR518)=0)","v":0},{"$f":"1*(SUM(BT522:$BT$522)=0)*(SUM($L518:BS518)=0)","v":0}]
[null,null,null,"Interest rate assumed achievable",null,"%",{"$f":"INP_General!$F$247","v":0.01}]
[]
[null,null,null,"Annuity payment at assumed rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IFERROR(-PMT($G539,M523,M540-M543,0,1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-PMT($G539,AX523,AX540-AX543,0,1),0)","v":0},{"$f":"IFERROR(-PMT($G539,AY523,AY540-AY543,0,1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INP_General!$D$655","v":"Grant issuer"},{"$f":"E554","v":1},{"$f":"INP_General!$E$655","v":"investor"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J555,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E555&D555","v":"GRANT 1Grant issuer"}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},2,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E569,1)","v":0},{"$f":"G564","v":0},null,null,null,null,{"$f":"IF($H566=0,0,INDEX(M567:M568,$H566,1)*$I565)*(1+$G569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},3,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E578,1)","v":0},{"$f":"G573","v":0},null,null,null,null,{"$f":"IF($H575=0,0,INDEX(M576:M577,$H575,1)*$I574)*(1+$G578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$656","v":"Grant receiver"},4,{"$f":"INP_General!$E$656","v":"company"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J583,INP_General!$H$650:$H$724,0),1)","v":0},{"$f":"IF(G583<>0,MATCH(G583,lstOpCos,0),0)","v":0},{"$f":"H583=$I$5","v":false},{"$f":"SYS_Admin!$G$768&\" \"&E583&D583","v":"GRANT 4Grant receiver"}]
[null,null,null,{"$f":"INP_General!$D$659","v":"If profile:"},5,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"MATCH(J595,INP_General!$H$650:$H$724,0)","v":46},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E595&D595","v":"GRANT 5If profile:"},null,null,{"$f":"INDEX(INP_General!M$650:M$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!N$650:N$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!O$650:O$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!P$650:P$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Q$650:Q$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!R$650:R$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!S$650:S$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!T$650:T$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!U$650:U$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!V$650:V$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!W$650:W$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!X$650:X$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Y$650:Y$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Z$650:Z$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AA$650:AA$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AB$650:AB$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AC$650:AC$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AD$650:AD$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AE$650:AE$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AF$650:AF$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AG$650:AG$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AH$650:AH$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AI$650:AI$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AJ$650:AJ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AK$650:AK$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AL$650:AL$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AM$650:AM$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AN$650:AN$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AO$650:AO$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AP$650:AP$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AQ$650:AQ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AR$650:AR$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AS$650:AS$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AT$650:AT$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AU$650:AU$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AV$650:AV$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AW$650:AW$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AX$650:AX$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AY$650:AY$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AZ$650:AZ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BA$650:BA$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BB$650:BB$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BC$650:BC$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BD$650:BD$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BE$650:BE$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BF$650:BF$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BG$650:BG$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BH$650:BH$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BI$650:BI$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BJ$650:BJ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BK$650:BK$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BL$650:BL$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BM$650:BM$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BN$650:BN$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BO$650:BO$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BP$650:BP$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BQ$650:BQ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BR$650:BR$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BS$650:BS$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BT$650:BT$724,$G595,1)","v":0}]
[null,null,null,{"$f":"INP_General!$D$655","v":"Grant issuer"},{"$f":"E599","v":6},{"$f":"INP_General!$E$655","v":"investor"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J600,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E600&D600","v":"GRANT 6Grant issuer"}]
[null,null,null,{"$f":"INP_General!$D$658","v":"If bullet:"},7,{"$f":"INP_General!$E$658","v":"£000"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J612,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E612&D612","v":"GRANT 7If bullet:"},null,null,{"$f":"$G612*M608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},7,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E614,1)","v":0},{"$f":"G609","v":0},null,null,null,null,{"$f":"IF($H611=0,0,INDEX(M612:M613,$H611,1)*$I610)*(1+$G614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$658","v":"If bullet:"},8,{"$f":"INP_General!$E$658","v":"£000"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J621,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E621&D621","v":"GRANT 8If bullet:"},null,null,{"$f":"$G621*M617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},null,"£000",null,null,null,null,null,null,{"$f":"SUMIF($D$553:$D$624,$D628,M$553:M$624)","v":0},0,0,0,0,0,0,{"$f":"SUMIF($D$553:$D$624,$D628,T$553:T$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!D336","v":0},null,"£000",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!D347","v":0},null,"£000",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$553:$H$624,$D649,AR$553:AR$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$553:$H$624,$D649,BI$553:BI$624)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$513:C654)+1","v":3},"LEASES - WORKINGS"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"MATCH(D663,lstType,0)","v":1}]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($E$659:$E$661,E663,1)","v":0},null,null,null,null,{"$f":"M23*$H671*M665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS23*$H671*AS665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash receivable from lessor to lessee",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($F$659:$F$661,E663,1)","v":0},null,null,null,null,{"$f":"(1+$H672)*M671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessor leased asset value",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H681:H684))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M680:M684)","v":0},{"$f":"SUM(N680:N684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ680:AZ684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"c/f lessee finance lease obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H692:H694))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M691:M694)","v":0},{"$f":"SUM(N691:N694)","v":0},{"$f":"SUM(O691:O694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$795","v":"Sale of assets to lessor"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M706:BT706)","v":0},{"$f":"D670&D706","v":"RealSale of assets to lessor"},null,null,null,{"$f":"M672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H714:H715))>dcTolerance)*1","v":0},null,null,{"$f":"M714*$G719/M$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$792","v":"Adjustment of b/f balance of leased assets"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M723:BT723)","v":0},{"$f":"D670&D723","v":"RealAdjustment of b/f balance of leased assets"},null,null,null,{"$f":"-(M23*$H671*M665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS23*$H671*AS665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening balance adjustment",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-(M29*$H671*M665)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS29*$H671*AS665)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"D670&D732","v":"RealReal Capex Liability recognised (BS)"},null,null,null,{"$f":"-(M30*$H671*M666)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS30*$H671*AS666)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash receivable from lessor to lessee",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($F$659:$F$661,E663,1)","v":0},null,null,null,null,{"$f":"(1+$H744)*M743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Calculated annuity",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($K$659:$K$661,E663,1)","v":0},null,null,null,null,{"$f":"IFERROR(-PMT($H749,M668,M746,-$I747*M748)*(M746<>0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$787","v":"Finance lease payments"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M766:BT766)","v":0},{"$f":"D742&D766&I762","v":"NominalFinance lease paymentsFALSE"},null,null,null,{"$f":"M750","v":0},{"$f":"N750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payable days",null,"days",{"$f":"INP_General!$F$570","v":0}]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$578","v":0}]
[]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease period",null,"flag",{"$f":"INDEX($H$659:$H$661,E814,1)","v":0},null,null,null,null,null,{"$f":"SUM($M816:M816)*(SUM($L817:L817)<$G817)","v":0},{"$f":"SUM($M816:N816)*(SUM($L817:M817)<$G817)","v":0},{"$f":"SUM($M816:O816)*(SUM($L817:N817)<$G817)","v":0},{"$f":"SUM($M816:P816)*(SUM($L817:O817)<$G817)","v":0},{"$f":"SUM($M816:Q816)*(SUM($L817:P817)<$G817)","v":0},{"$f":"SUM($M816:R816)*(SUM($L817:Q817)<$G817)","v":0},{"$f":"SUM($M816:S816)*(SUM($L817:R817)<$G817)","v":0},{"$f":"SUM($M816:T816)*(SUM($L817:S817)<$G817)","v":0},{"$f":"SUM($M816:U816)*(SUM($L817:T817)<$G817)","v":0},{"$f":"SUM($M816:V816)*(SUM($L817:U817)<$G817)","v":0},{"$f":"SUM($M816:W816)*(SUM($L817:V817)<$G817)","v":0},{"$f":"SUM($M816:X816)*(SUM($L817:W817)<$G817)","v":0},{"$f":"SUM($M816:Y816)*(SUM($L817:X817)<$G817)","v":0},{"$f":"SUM($M816:Z816)*(SUM($L817:Y817)<$G817)","v":0},{"$f":"SUM($M816:AA816)*(SUM($L817:Z817)<$G817)","v":0},{"$f":"SUM($M816:AB816)*(SUM($L817:AA817)<$G817)","v":0},{"$f":"SUM($M816:AC816)*(SUM($L817:AB817)<$G817)","v":0},{"$f":"SUM($M816:AD816)*(SUM($L817:AC817)<$G817)","v":0},{"$f":"SUM($M816:AE816)*(SUM($L817:AD817)<$G817)","v":0},{"$f":"SUM($M816:AF816)*(SUM($L817:AE817)<$G817)","v":0},{"$f":"SUM($M816:AG816)*(SUM($L817:AF817)<$G817)","v":0},{"$f":"SUM($M816:AH816)*(SUM($L817:AG817)<$G817)","v":0},{"$f":"SUM($M816:AI816)*(SUM($L817:AH817)<$G817)","v":0},{"$f":"SUM($M816:AJ816)*(SUM($L817:AI817)<$G817)","v":0},{"$f":"SUM($M816:AK816)*(SUM($L817:AJ817)<$G817)","v":0},{"$f":"SUM($M816:AL816)*(SUM($L817:AK817)<$G817)","v":0},{"$f":"SUM($M816:AM816)*(SUM($L817:AL817)<$G817)","v":0},{"$f":"SUM($M816:AN816)*(SUM($L817:AM817)<$G817)","v":0},{"$f":"SUM($M816:AO816)*(SUM($L817:AN817)<$G817)","v":0},{"$f":"SUM($M816:AP816)*(SUM($L817:AO817)<$G817)","v":0},{"$f":"SUM($M816:AQ816)*(SUM($L817:AP817)<$G817)","v":0},{"$f":"SUM($M816:AR816)*(SUM($L817:AQ817)<$G817)","v":0},{"$f":"SUM($M816:AS816)*(SUM($L817:AR817)<$G817)","v":0},{"$f":"SUM($M816:AT816)*(SUM($L817:AS817)<$G817)","v":0},{"$f":"SUM($M816:AU816)*(SUM($L817:AT817)<$G817)","v":0},{"$f":"SUM($M816:AV816)*(SUM($L817:AU817)<$G817)","v":0},{"$f":"SUM($M816:AW816)*(SUM($L817:AV817)<$G817)","v":0},{"$f":"SUM($M816:AX816)*(SUM($L817:AW817)<$G817)","v":0},{"$f":"SUM($M816:AY816)*(SUM($L817:AX817)<$G817)","v":0},{"$f":"SUM($M816:AZ816)*(SUM($L817:AY817)<$G817)","v":0},{"$f":"SUM($M816:BA816)*(SUM($L817:AZ817)<$G817)","v":0},{"$f":"SUM($M816:BB816)*(SUM($L817:BA817)<$G817)","v":0},{"$f":"SUM($M816:BC816)*(SUM($L817:BB817)<$G817)","v":0},{"$f":"SUM($M816:BD816)*(SUM($L817:BC817)<$G817)","v":0},{"$f":"SUM($M816:BE816)*(SUM($L817:BD817)<$G817)","v":0},{"$f":"SUM($M816:BF816)*(SUM($L817:BE817)<$G817)","v":0},{"$f":"SUM($M816:BG816)*(SUM($L817:BF817)<$G817)","v":0},{"$f":"SUM($M816:BH816)*(SUM($L817:BG817)<$G817)","v":0},{"$f":"SUM($M816:BI816)*(SUM($L817:BH817)<$G817)","v":0},{"$f":"SUM($M816:BJ816)*(SUM($L817:BI817)<$G817)","v":0},{"$f":"SUM($M816:BK816)*(SUM($L817:BJ817)<$G817)","v":0},{"$f":"SUM($M816:BL816)*(SUM($L817:BK817)<$G817)","v":0},{"$f":"SUM($M816:BM816)*(SUM($L817:BL817)<$G817)","v":0},{"$f":"SUM($M816:BN816)*(SUM($L817:BM817)<$G817)","v":0},{"$f":"SUM($M816:BO816)*(SUM($L817:BN817)<$G817)","v":0},{"$f":"SUM($M816:BP816)*(SUM($L817:BO817)<$G817)","v":0},{"$f":"SUM($M816:BQ816)*(SUM($L817:BP817)<$G817)","v":0},{"$f":"SUM($M816:BR816)*(SUM($L817:BQ817)<$G817)","v":0},{"$f":"SUM($M816:BS816)*(SUM($L817:BR817)<$G817)","v":0},{"$f":"SUM($M816:BT816)*(SUM($L817:BS817)<$G817)","v":0}]
[null,null,null,"Sale value of assets back to lessee",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($L$659:$L$661,E814,1)","v":0},{"$f":"SUM(M826:BT826)","v":0},null,null,null,{"$f":"M82*$H822*M818*(1+$H826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS82*$H822*AS818*(1+$H826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments received (annuity from lessee)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M834:BT834)","v":0},null,null,null,null,{"$f":"-M829","v":0},{"$f":"-N829","v":0},{"$f":"-O829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Present value of future lease payments",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"PV($H828,M819,M829,,0)*M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M851:BT851)","v":0},{"$f":"D821&D851&I848","v":"RealOperating lease charge paidFALSE"},null,null,null,{"$f":"M852-SUM(M849:M850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS852-SUM(AS849:AS850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payable days",null,"days",{"$f":"INP_General!$F$571","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M877:BT877)","v":0},{"$f":"D821&D877","v":"RealReal Final write off (P&L)"},null,null,null,{"$f":"-(M81*$H822*M817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS81*$H822*AS817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"D821&D884","v":"RealReal Capex Cash Paid (CF)"},null,null,null,{"$f":"-(M86*$H822*M817)*$H824+M881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS86*$H822*AS817)*$H824+AS881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($E$659:$E$661,E814,1)","v":0},null,null,null,null,{"$f":"M90*$H894*M816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS90*$H894*AS816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sale value of assets back to lessee",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($L$659:$L$661,E814,1)","v":0},{"$f":"SUM(M898:BT898)","v":0},null,null,null,{"$f":"M94*$H894*M818*(1+$H898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS94*$H894*AS818*(1+$H898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Present value of future lease payments",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"PV($H900,M819,M901,,0)*M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$599","v":"Operating lease"},null,null,null,null,{"$f":"D920=INDEX($I$659:$I$661,E814,1)","v":false}]
[null,null,null,{"$f":"SYS_Admin!$G$795","v":"Sale of assets to lessor"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M929:BT929)","v":0},{"$f":"D893&D929","v":"NominalSale of assets to lessor"},null,null,null,{"$f":"M895","v":0},{"$f":"N895","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Y895","v":0},{"$f":"Z895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$790","v":"Purchase back of leased assets"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M937:BT937)","v":0},{"$f":"D893&D937","v":"NominalPurchase back of leased assets"},null,null,null,{"$f":"-M898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M954:M956)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Terminal value already included?",null,"Flag",null,null,null,null,null,null,{"$f":"(SUM($L976:L976)=0)*1*M968","v":0},{"$f":"(SUM($L976:M976)=0)*1*N968","v":0},{"$f":"(SUM($L976:N976)=0)*1*O968","v":0},{"$f":"(SUM($L976:O976)=0)*1*P968","v":0},{"$f":"(SUM($L976:P976)=0)*1*Q968","v":0},{"$f":"(SUM($L976:Q976)=0)*1*R968","v":0},{"$f":"(SUM($L976:R976)=0)*1*S968","v":0},{"$f":"(SUM($L976:S976)=0)*1*T968","v":0},{"$f":"(SUM($L976:T976)=0)*1*U968","v":0},{"$f":"(SUM($L976:U976)=0)*1*V968","v":0},{"$f":"(SUM($L976:V976)=0)*1*W968","v":0},{"$f":"(SUM($L976:W976)=0)*1*X968","v":0},{"$f":"(SUM($L976:X976)=0)*1*Y968","v":0},{"$f":"(SUM($L976:Y976)=0)*1*Z968","v":0},{"$f":"(SUM($L976:Z976)=0)*1*AA968","v":0},{"$f":"(SUM($L976:AA976)=0)*1*AB968","v":0},{"$f":"(SUM($L976:AB976)=0)*1*AC968","v":0},{"$f":"(SUM($L976:AC976)=0)*1*AD968","v":0},{"$f":"(SUM($L976:AD976)=0)*1*AE968","v":0},{"$f":"(SUM($L976:AE976)=0)*1*AF968","v":0},{"$f":"(SUM($L976:AF976)=0)*1*AG968","v":0},{"$f":"(SUM($L976:AG976)=0)*1*AH968","v":0},{"$f":"(SUM($L976:AH976)=0)*1*AI968","v":0},{"$f":"(SUM($L976:AI976)=0)*1*AJ968","v":0},{"$f":"(SUM($L976:AJ976)=0)*1*AK968","v":0},{"$f":"(SUM($L976:AK976)=0)*1*AL968","v":0},{"$f":"(SUM($L976:AL976)=0)*1*AM968","v":0},{"$f":"(SUM($L976:AM976)=0)*1*AN968","v":0},{"$f":"(SUM($L976:AN976)=0)*1*AO968","v":0},{"$f":"(SUM($L976:AO976)=0)*1*AP968","v":0},{"$f":"(SUM($L976:AP976)=0)*1*AQ968","v":0},{"$f":"(SUM($L976:AQ976)=0)*1*AR968","v":0},{"$f":"(SUM($L976:AR976)=0)*1*AS968","v":0},{"$f":"(SUM($L976:AS976)=0)*1*AT968","v":0},{"$f":"(SUM($L976:AT976)=0)*1*AU968","v":0},{"$f":"(SUM($L976:AU976)=0)*1*AV968","v":0},{"$f":"(SUM($L976:AV976)=0)*1*AW968","v":0},{"$f":"(SUM($L976:AW976)=0)*1*AX968","v":0},{"$f":"(SUM($L976:AX976)=0)*1*AY968","v":0},{"$f":"(SUM($L976:AY976)=0)*1*AZ968","v":0},{"$f":"(SUM($L976:AZ976)=0)*1*BA968","v":0},{"$f":"(SUM($L976:BA976)=0)*1*BB968","v":0},{"$f":"(SUM($L976:BB976)=0)*1*BC968","v":0},{"$f":"(SUM($L976:BC976)=0)*1*BD968","v":0},{"$f":"(SUM($L976:BD976)=0)*1*BE968","v":0},{"$f":"(SUM($L976:BE976)=0)*1*BF968","v":0},{"$f":"(SUM($L976:BF976)=0)*1*BG968","v":0},{"$f":"(SUM($L976:BG976)=0)*1*BH968","v":0},{"$f":"(SUM($L976:BH976)=0)*1*BI968","v":0},{"$f":"(SUM($L976:BI976)=0)*1*BJ968","v":0},{"$f":"(SUM($L976:BJ976)=0)*1*BK968","v":0},{"$f":"(SUM($L976:BK976)=0)*1*BL968","v":0},{"$f":"(SUM($L976:BL976)=0)*1*BM968","v":0},{"$f":"(SUM($L976:BM976)=0)*1*BN968","v":0},{"$f":"(SUM($L976:BN976)=0)*1*BO968","v":0},{"$f":"(SUM($L976:BO976)=0)*1*BP968","v":0},{"$f":"(SUM($L976:BP976)=0)*1*BQ968","v":0},{"$f":"(SUM($L976:BQ976)=0)*1*BR968","v":0},{"$f":"(SUM($L976:BR976)=0)*1*BS968","v":0},{"$f":"(SUM($L976:BS976)=0)*1*BT968","v":0}]
[null,null,null,"Combined annuity charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M979:M979)*M968","v":0},{"$f":"SUM($M979:N979)*N968","v":0},{"$f":"SUM($M979:O979)*O968","v":0},{"$f":"SUM($M979:P979)*P968","v":0},{"$f":"SUM($M979:Q979)*Q968","v":0},{"$f":"SUM($M979:R979)*R968","v":0},{"$f":"SUM($M979:S979)*S968","v":0},{"$f":"SUM($M979:T979)*T968","v":0},{"$f":"SUM($M979:U979)*U968","v":0},{"$f":"SUM($M979:V979)*V968","v":0},{"$f":"SUM($M979:W979)*W968","v":0},{"$f":"SUM($M979:X979)*X968","v":0},{"$f":"SUM($M979:Y979)*Y968","v":0},{"$f":"SUM($M979:Z979)*Z968","v":0},{"$f":"SUM($M979:AA979)*AA968","v":0},{"$f":"SUM($M979:AB979)*AB968","v":0},{"$f":"SUM($M979:AC979)*AC968","v":0},{"$f":"SUM($M979:AD979)*AD968","v":0},{"$f":"SUM($M979:AE979)*AE968","v":0},{"$f":"SUM($M979:AF979)*AF968","v":0},{"$f":"SUM($M979:AG979)*AG968","v":0},{"$f":"SUM($M979:AH979)*AH968","v":0},{"$f":"SUM($M979:AI979)*AI968","v":0},{"$f":"SUM($M979:AJ979)*AJ968","v":0},{"$f":"SUM($M979:AK979)*AK968","v":0},{"$f":"SUM($M979:AL979)*AL968","v":0},{"$f":"SUM($M979:AM979)*AM968","v":0},{"$f":"SUM($M979:AN979)*AN968","v":0},{"$f":"SUM($M979:AO979)*AO968","v":0},{"$f":"SUM($M979:AP979)*AP968","v":0},{"$f":"SUM($M979:AQ979)*AQ968","v":0},{"$f":"SUM($M979:AR979)*AR968","v":0},{"$f":"SUM($M979:AS979)*AS968","v":0},{"$f":"SUM($M979:AT979)*AT968","v":0},{"$f":"SUM($M979:AU979)*AU968","v":0},{"$f":"SUM($M979:AV979)*AV968","v":0},{"$f":"SUM($M979:AW979)*AW968","v":0},{"$f":"SUM($M979:AX979)*AX968","v":0},{"$f":"SUM($M979:AY979)*AY968","v":0},{"$f":"SUM($M979:AZ979)*AZ968","v":0},{"$f":"SUM($M979:BA979)*BA968","v":0},{"$f":"SUM($M979:BB979)*BB968","v":0},{"$f":"SUM($M979:BC979)*BC968","v":0},{"$f":"SUM($M979:BD979)*BD968","v":0},{"$f":"SUM($M979:BE979)*BE968","v":0},{"$f":"SUM($M979:BF979)*BF968","v":0},{"$f":"SUM($M979:BG979)*BG968","v":0},{"$f":"SUM($M979:BH979)*BH968","v":0},{"$f":"SUM($M979:BI979)*BI968","v":0},{"$f":"SUM($M979:BJ979)*BJ968","v":0},{"$f":"SUM($M979:BK979)*BK968","v":0},{"$f":"SUM($M979:BL979)*BL968","v":0},{"$f":"SUM($M979:BM979)*BM968","v":0},{"$f":"SUM($M979:BN979)*BN968","v":0},{"$f":"SUM($M979:BO979)*BO968","v":0},{"$f":"SUM($M979:BP979)*BP968","v":0},{"$f":"SUM($M979:BQ979)*BQ968","v":0},{"$f":"SUM($M979:BR979)*BR968","v":0},{"$f":"SUM($M979:BS979)*BS968","v":0},{"$f":"SUM($M979:BT979)*BT968","v":0}]
[]
[null,null,null,"c/f lessee finance lease obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H994:H996))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M993:M996)","v":0},{"$f":"SUM(N993:N996)","v":0},{"$f":"SUM(O993:O996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M1002:BT1002)","v":0},{"$f":"D972&D1002&I999","v":"RealOperating lease charge paidFALSE"},null,null,null,{"$f":"M1003-SUM(M1000:M1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1003-SUM(AS1000:AS1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H1008:H1009))>dcTolerance)*1","v":0},null,null,{"$f":"M1008*($G1013/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($E$659:$E$661,E965,1)","v":0},null,null,null,null,{"$f":"M131*$H1045*M967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS131*$H1045*AS967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lessor value of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1046:M1047)","v":0},{"$f":"SUM(N1046:N1047)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessor leased asset value",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1055:H1058))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1054:M1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC1054:AC1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee finance lease obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$788","v":"Operating lease charge"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M1073:BT1073)","v":0},{"$f":"D1044&D1073&I1071","v":"NominalOperating lease chargeFALSE"},null,null,null,{"$f":"-M1068","v":0},{"$f":"-N1068","v":0},{"$f":"-O1068","v":0},{"$f":"-P1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee sale income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1080:H1081))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1079:M1080)*($G1085/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1080*($G1085/Y$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1088:H1089))>dcTolerance)*1","v":0},null,null,{"$f":"M1088*$G1093/M$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance adjustment",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-(M137*$H1045*M967)*$H1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS137*$H1045*AS967)*$H1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1105:M1107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"b/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"1*(ABS(SUM(K1140:K1141))>dcTolerance)","v":0},null,null,{"$f":"SUM(M1139:M1141)","v":0},{"$f":"SUM(N1139:N1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1149","v":"RealReal Additions recognised (BS)"},null,{"$f":"SUM(M1149:BT1149)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1151","v":"RealReal Final write off (P&L)"},null,{"$f":"SUM(M1151:BT1151)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$799","v":"Finance lease depreciation"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1163","v":"RealFinance lease depreciation"},null,{"$f":"SUM(M1163:BT1163)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee finance lease obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1177&SYS_Admin!$D$82","v":"NominalOperating lease charge paidTRUE"},null,{"$f":"SUM(M1177:BT1177)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$794","v":"Profit/(Loss) on sale of assets to be leased"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1185","v":"NominalProfit/(Loss) on sale of assets to be leased"},null,null,null,{"$f":"SUMIF($I$663:$I$1115,$I1185,M$663:M$1115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1199","v":"NominalReal Final write off (P&L)"},null,{"$f":"SUM(M1199:BT1199)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$798","v":"Finance lease addition"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1210","v":"NominalFinance lease addition"},null,{"$f":"SUM(M1210:BT1210)","v":0},null,{"$f":"SUMIF($I$663:$I$1115,$I1210,M$663:M$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,W$663:W$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,AG$663:AG$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,AQ$663:AQ$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,BA$663:BA$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,BK$663:BK$1115)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inter-company income","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,null,{"$f":"M482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net cash flows including project P&L","£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,null,{"$f":"M1229+M1235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D1239&D1244","v":"LOAN 1Loan tenor"},{"$f":"MATCH(F1244,INP_General!$H$745:$H$941,0)","v":4},{"$f":"INDEX(INP_General!$F$745:$F$941,G1244,1)","v":0},null,null,null,null,{"$f":"SUM($M1243:M1243)*(SUM($L1244:L1244)<$H1244)*PRODUCT(M1266:M1267)","v":0},{"$f":"SUM($M1243:N1243)*(SUM($L1244:M1244)<$H1244)*PRODUCT(N1266:N1267)","v":0},{"$f":"SUM($M1243:O1243)*(SUM($L1244:N1244)<$H1244)*PRODUCT(O1266:O1267)","v":0},{"$f":"SUM($M1243:P1243)*(SUM($L1244:O1244)<$H1244)*PRODUCT(P1266:P1267)","v":0},{"$f":"SUM($M1243:Q1243)*(SUM($L1244:P1244)<$H1244)*PRODUCT(Q1266:Q1267)","v":0},{"$f":"SUM($M1243:R1243)*(SUM($L1244:Q1244)<$H1244)*PRODUCT(R1266:R1267)","v":0},{"$f":"SUM($M1243:S1243)*(SUM($L1244:R1244)<$H1244)*PRODUCT(S1266:S1267)","v":0},{"$f":"SUM($M1243:T1243)*(SUM($L1244:S1244)<$H1244)*PRODUCT(T1266:T1267)","v":0},{"$f":"SUM($M1243:U1243)*(SUM($L1244:T1244)<$H1244)*PRODUCT(U1266:U1267)","v":0},{"$f":"SUM($M1243:V1243)*(SUM($L1244:U1244)<$H1244)*PRODUCT(V1266:V1267)","v":0},{"$f":"SUM($M1243:W1243)*(SUM($L1244:V1244)<$H1244)*PRODUCT(W1266:W1267)","v":0},{"$f":"SUM($M1243:X1243)*(SUM($L1244:W1244)<$H1244)*PRODUCT(X1266:X1267)","v":0},{"$f":"SUM($M1243:Y1243)*(SUM($L1244:X1244)<$H1244)*PRODUCT(Y1266:Y1267)","v":0},{"$f":"SUM($M1243:Z1243)*(SUM($L1244:Y1244)<$H1244)*PRODUCT(Z1266:Z1267)","v":0},{"$f":"SUM($M1243:AA1243)*(SUM($L1244:Z1244)<$H1244)*PRODUCT(AA1266:AA1267)","v":0},{"$f":"SUM($M1243:AB1243)*(SUM($L1244:AA1244)<$H1244)*PRODUCT(AB1266:AB1267)","v":0},{"$f":"SUM($M1243:AC1243)*(SUM($L1244:AB1244)<$H1244)*PRODUCT(AC1266:AC1267)","v":0},{"$f":"SUM($M1243:AD1243)*(SUM($L1244:AC1244)<$H1244)*PRODUCT(AD1266:AD1267)","v":0},{"$f":"SUM($M1243:AE1243)*(SUM($L1244:AD1244)<$H1244)*PRODUCT(AE1266:AE1267)","v":0},{"$f":"SUM($M1243:AF1243)*(SUM($L1244:AE1244)<$H1244)*PRODUCT(AF1266:AF1267)","v":0},{"$f":"SUM($M1243:AG1243)*(SUM($L1244:AF1244)<$H1244)*PRODUCT(AG1266:AG1267)","v":0},{"$f":"SUM($M1243:AH1243)*(SUM($L1244:AG1244)<$H1244)*PRODUCT(AH1266:AH1267)","v":0},{"$f":"SUM($M1243:AI1243)*(SUM($L1244:AH1244)<$H1244)*PRODUCT(AI1266:AI1267)","v":0},{"$f":"SUM($M1243:AJ1243)*(SUM($L1244:AI1244)<$H1244)*PRODUCT(AJ1266:AJ1267)","v":0},{"$f":"SUM($M1243:AK1243)*(SUM($L1244:AJ1244)<$H1244)*PRODUCT(AK1266:AK1267)","v":0},{"$f":"SUM($M1243:AL1243)*(SUM($L1244:AK1244)<$H1244)*PRODUCT(AL1266:AL1267)","v":0},{"$f":"SUM($M1243:AM1243)*(SUM($L1244:AL1244)<$H1244)*PRODUCT(AM1266:AM1267)","v":0},{"$f":"SUM($M1243:AN1243)*(SUM($L1244:AM1244)<$H1244)*PRODUCT(AN1266:AN1267)","v":0},{"$f":"SUM($M1243:AO1243)*(SUM($L1244:AN1244)<$H1244)*PRODUCT(AO1266:AO1267)","v":0},{"$f":"SUM($M1243:AP1243)*(SUM($L1244:AO1244)<$H1244)*PRODUCT(AP1266:AP1267)","v":0},{"$f":"SUM($M1243:AQ1243)*(SUM($L1244:AP1244)<$H1244)*PRODUCT(AQ1266:AQ1267)","v":0},{"$f":"SUM($M1243:AR1243)*(SUM($L1244:AQ1244)<$H1244)*PRODUCT(AR1266:AR1267)","v":0},{"$f":"SUM($M1243:AS1243)*(SUM($L1244:AR1244)<$H1244)*PRODUCT(AS1266:AS1267)","v":0},{"$f":"SUM($M1243:AT1243)*(SUM($L1244:AS1244)<$H1244)*PRODUCT(AT1266:AT1267)","v":0},{"$f":"SUM($M1243:AU1243)*(SUM($L1244:AT1244)<$H1244)*PRODUCT(AU1266:AU1267)","v":0},{"$f":"SUM($M1243:AV1243)*(SUM($L1244:AU1244)<$H1244)*PRODUCT(AV1266:AV1267)","v":0},{"$f":"SUM($M1243:AW1243)*(SUM($L1244:AV1244)<$H1244)*PRODUCT(AW1266:AW1267)","v":0},{"$f":"SUM($M1243:AX1243)*(SUM($L1244:AW1244)<$H1244)*PRODUCT(AX1266:AX1267)","v":0},{"$f":"SUM($M1243:AY1243)*(SUM($L1244:AX1244)<$H1244)*PRODUCT(AY1266:AY1267)","v":0},{"$f":"SUM($M1243:AZ1243)*(SUM($L1244:AY1244)<$H1244)*PRODUCT(AZ1266:AZ1267)","v":0},{"$f":"SUM($M1243:BA1243)*(SUM($L1244:AZ1244)<$H1244)*PRODUCT(BA1266:BA1267)","v":0},{"$f":"SUM($M1243:BB1243)*(SUM($L1244:BA1244)<$H1244)*PRODUCT(BB1266:BB1267)","v":0},{"$f":"SUM($M1243:BC1243)*(SUM($L1244:BB1244)<$H1244)*PRODUCT(BC1266:BC1267)","v":0},{"$f":"SUM($M1243:BD1243)*(SUM($L1244:BC1244)<$H1244)*PRODUCT(BD1266:BD1267)","v":0},{"$f":"SUM($M1243:BE1243)*(SUM($L1244:BD1244)<$H1244)*PRODUCT(BE1266:BE1267)","v":0},{"$f":"SUM($M1243:BF1243)*(SUM($L1244:BE1244)<$H1244)*PRODUCT(BF1266:BF1267)","v":0},{"$f":"SUM($M1243:BG1243)*(SUM($L1244:BF1244)<$H1244)*PRODUCT(BG1266:BG1267)","v":0},{"$f":"SUM($M1243:BH1243)*(SUM($L1244:BG1244)<$H1244)*PRODUCT(BH1266:BH1267)","v":0},{"$f":"SUM($M1243:BI1243)*(SUM($L1244:BH1244)<$H1244)*PRODUCT(BI1266:BI1267)","v":0},{"$f":"SUM($M1243:BJ1243)*(SUM($L1244:BI1244)<$H1244)*PRODUCT(BJ1266:BJ1267)","v":0},{"$f":"SUM($M1243:BK1243)*(SUM($L1244:BJ1244)<$H1244)*PRODUCT(BK1266:BK1267)","v":0},{"$f":"SUM($M1243:BL1243)*(SUM($L1244:BK1244)<$H1244)*PRODUCT(BL1266:BL1267)","v":0},{"$f":"SUM($M1243:BM1243)*(SUM($L1244:BL1244)<$H1244)*PRODUCT(BM1266:BM1267)","v":0},{"$f":"SUM($M1243:BN1243)*(SUM($L1244:BM1244)<$H1244)*PRODUCT(BN1266:BN1267)","v":0},{"$f":"SUM($M1243:BO1243)*(SUM($L1244:BN1244)<$H1244)*PRODUCT(BO1266:BO1267)","v":0},{"$f":"SUM($M1243:BP1243)*(SUM($L1244:BO1244)<$H1244)*PRODUCT(BP1266:BP1267)","v":0},{"$f":"SUM($M1243:BQ1243)*(SUM($L1244:BP1244)<$H1244)*PRODUCT(BQ1266:BQ1267)","v":0},{"$f":"SUM($M1243:BR1243)*(SUM($L1244:BQ1244)<$H1244)*PRODUCT(BR1266:BR1267)","v":0},{"$f":"SUM($M1243:BS1243)*(SUM($L1244:BR1244)<$H1244)*PRODUCT(BS1266:BS1267)","v":0},{"$f":"SUM($M1243:BT1243)*(SUM($L1244:BS1244)<$H1244)*PRODUCT(BT1266:BT1267)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1239&D1253","v":"LOAN 1If variable: floating rate peg"},{"$f":"MATCH(F1253,INP_General!$H$745:$H$941,0)","v":13},{"$f":"INDEX(INP_General!$F$745:$F$941,G1253,1)","v":0},{"$f":"IFERROR(MATCH(H1253,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1253=0,0,INDEX(INP_General!M$728:M$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!N$728:N$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!O$728:O$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!P$728:P$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Q$728:Q$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!R$728:R$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!S$728:S$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!T$728:T$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!U$728:U$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!V$728:V$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!W$728:W$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!X$728:X$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Y$728:Y$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Z$728:Z$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AA$728:AA$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AB$728:AB$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AC$728:AC$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AD$728:AD$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AE$728:AE$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AF$728:AF$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AG$728:AG$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AH$728:AH$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AI$728:AI$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AK$728:AK$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AL$728:AL$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AM$728:AM$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AN$728:AN$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AO$728:AO$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AP$728:AP$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AR$728:AR$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AS$728:AS$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AT$728:AT$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AU$728:AU$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AV$728:AV$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AW$728:AW$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AX$728:AX$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AY$728:AY$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BA$728:BA$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BB$728:BB$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BC$728:BC$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BD$728:BD$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BE$728:BE$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BF$728:BF$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BG$728:BG$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BH$728:BH$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BI$728:BI$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BK$728:BK$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BL$728:BL$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BM$728:BM$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BN$728:BN$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BO$728:BO$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BP$728:BP$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BR$728:BR$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BS$728:BS$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BT$728:BT$732,$I1253,1))","v":0}]
[null,null,null,{"$f":"INP_General!D$762","v":"If target cover - in period DSCR ratio"},{"$f":"INP_General!E$762","v":"ratio"},{"$f":"D1239&D1258","v":"LOAN 1If target cover - in period DSCR ratio"},{"$f":"MATCH(F1258,INP_General!$H$745:$H$941,0)","v":18},{"$f":"INDEX(INP_General!$F$745:$F$941,G1258,1)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1241&\": \"&D1270","v":"0: Principal drawdown"},null,{"$f":"H1248","v":0},{"$f":"IFERROR(MATCH(H1270,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1270:BT1270)","v":0},null,{"$f":"IF($I1270=0,0,CHOOSE($I1270,$H1249*M1243,M1250)*($I1242=$I$5)*(1+$H1264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1270=0,0,CHOOSE($I1270,$H1249*AS1243,AS1250)*($I1242=$I$5)*(1+$H1264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$817","v":"Fees wrapped into debt"},"£000",{"$f":"H1241&\": \"&D1272","v":"0: Fees wrapped into debt"},null,null,null,null,{"$f":"SUM(M1272:BT1272)","v":0},null,{"$f":"M1278","v":0},{"$f":"N1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees payable (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M1277-M1278","v":0},{"$f":"N1277-N1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f fees capitalised","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1283:M1285)","v":0},{"$f":"SUM(N1283:N1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest payment period","Flag",null,null,null,null,null,null,null,{"$f":"SUM($M1261:M1261)*(M1244>0)","v":0},{"$f":"SUM($M1261:N1261)*(N1244>0)","v":0},{"$f":"SUM($M1261:O1261)*(O1244>0)","v":0},{"$f":"SUM($M1261:P1261)*(P1244>0)","v":0},{"$f":"SUM($M1261:Q1261)*(Q1244>0)","v":0},{"$f":"SUM($M1261:R1261)*(R1244>0)","v":0},{"$f":"SUM($M1261:S1261)*(S1244>0)","v":0},{"$f":"SUM($M1261:T1261)*(T1244>0)","v":0},{"$f":"SUM($M1261:U1261)*(U1244>0)","v":0},{"$f":"SUM($M1261:V1261)*(V1244>0)","v":0},{"$f":"SUM($M1261:W1261)*(W1244>0)","v":0},{"$f":"SUM($M1261:X1261)*(X1244>0)","v":0},{"$f":"SUM($M1261:Y1261)*(Y1244>0)","v":0},{"$f":"SUM($M1261:Z1261)*(Z1244>0)","v":0},{"$f":"SUM($M1261:AA1261)*(AA1244>0)","v":0},{"$f":"SUM($M1261:AB1261)*(AB1244>0)","v":0},{"$f":"SUM($M1261:AC1261)*(AC1244>0)","v":0},{"$f":"SUM($M1261:AD1261)*(AD1244>0)","v":0},{"$f":"SUM($M1261:AE1261)*(AE1244>0)","v":0},{"$f":"SUM($M1261:AF1261)*(AF1244>0)","v":0},{"$f":"SUM($M1261:AG1261)*(AG1244>0)","v":0},{"$f":"SUM($M1261:AH1261)*(AH1244>0)","v":0},{"$f":"SUM($M1261:AI1261)*(AI1244>0)","v":0},{"$f":"SUM($M1261:AJ1261)*(AJ1244>0)","v":0},{"$f":"SUM($M1261:AK1261)*(AK1244>0)","v":0},{"$f":"SUM($M1261:AL1261)*(AL1244>0)","v":0},{"$f":"SUM($M1261:AM1261)*(AM1244>0)","v":0},{"$f":"SUM($M1261:AN1261)*(AN1244>0)","v":0},{"$f":"SUM($M1261:AO1261)*(AO1244>0)","v":0},{"$f":"SUM($M1261:AP1261)*(AP1244>0)","v":0},{"$f":"SUM($M1261:AQ1261)*(AQ1244>0)","v":0},{"$f":"SUM($M1261:AR1261)*(AR1244>0)","v":0},{"$f":"SUM($M1261:AS1261)*(AS1244>0)","v":0},{"$f":"SUM($M1261:AT1261)*(AT1244>0)","v":0},{"$f":"SUM($M1261:AU1261)*(AU1244>0)","v":0},{"$f":"SUM($M1261:AV1261)*(AV1244>0)","v":0},{"$f":"SUM($M1261:AW1261)*(AW1244>0)","v":0},{"$f":"SUM($M1261:AX1261)*(AX1244>0)","v":0},{"$f":"SUM($M1261:AY1261)*(AY1244>0)","v":0},{"$f":"SUM($M1261:AZ1261)*(AZ1244>0)","v":0},{"$f":"SUM($M1261:BA1261)*(BA1244>0)","v":0},{"$f":"SUM($M1261:BB1261)*(BB1244>0)","v":0},{"$f":"SUM($M1261:BC1261)*(BC1244>0)","v":0},{"$f":"SUM($M1261:BD1261)*(BD1244>0)","v":0},{"$f":"SUM($M1261:BE1261)*(BE1244>0)","v":0},{"$f":"SUM($M1261:BF1261)*(BF1244>0)","v":0},{"$f":"SUM($M1261:BG1261)*(BG1244>0)","v":0},{"$f":"SUM($M1261:BH1261)*(BH1244>0)","v":0},{"$f":"SUM($M1261:BI1261)*(BI1244>0)","v":0},{"$f":"SUM($M1261:BJ1261)*(BJ1244>0)","v":0},{"$f":"SUM($M1261:BK1261)*(BK1244>0)","v":0},{"$f":"SUM($M1261:BL1261)*(BL1244>0)","v":0},{"$f":"SUM($M1261:BM1261)*(BM1244>0)","v":0},{"$f":"SUM($M1261:BN1261)*(BN1244>0)","v":0},{"$f":"SUM($M1261:BO1261)*(BO1244>0)","v":0},{"$f":"SUM($M1261:BP1261)*(BP1244>0)","v":0},{"$f":"SUM($M1261:BQ1261)*(BQ1244>0)","v":0},{"$f":"SUM($M1261:BR1261)*(BR1244>0)","v":0},{"$f":"SUM($M1261:BS1261)*(BS1244>0)","v":0},{"$f":"SUM($M1261:BT1261)*(BT1244>0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},"£000",{"$f":"H1241&\": \"&D1303","v":"0: Interest payment"},null,null,null,null,null,null,{"$f":"M1298*M1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1314&\": \"&D1273","v":"Balloon: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"-M1340","v":0},{"$f":"IFERROR(-PPMT(N1295,1,N1315,SUM(N1269:N1270),-$H1316),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-PPMT(AT1295,1,AT1315,SUM(AT1269:AT1270),-$H1316),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M1329-M1303)*(1-M1306)+SUM(M1269:M1270)*M1306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS1329-AS1303)*(1-AS1306)+SUM(AS1269:AS1270)*AS1306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan level DSCR","ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(M1326/(M1330+M1303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1336&\": \"&D1273","v":"Cash sweep: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"SUM(M1269:M1270)*M1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1269:AS1270)*AS1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"LOAN \"&E1353","v":"LOAN 2"},{"$f":"MAX(E$1227:E1341)+1","v":2}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1353&D1364","v":"LOAN 2If drawdown profile:"},{"$f":"MATCH(F1364,INP_General!$H$745:$H$941,0)","v":35},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1364,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$764","v":"Loan repayment start date"},{"$f":"INP_General!E$764","v":"date"},{"$f":"D1353&D1374","v":"LOAN 2Loan repayment start date"},{"$f":"MATCH(F1374,INP_General!$H$745:$H$941,0)","v":45},{"$f":"INDEX(INP_General!$F$745:$F$941,G1374,1)","v":"00:00:00"},null,null,null,null,{"$f":"1*(M$4<=$H1374)*(M$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AC$4<=$H1374)*(AC$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$H1374)*(AS$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BI$4<=$H1374)*(BI$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H1357)+H1358,MONTH(H1357),DAY(H1357))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H1381,M$5>=$H1381),($H1381-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H1381,AS$5>=$H1381),($H1381-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"c/f principal outstanding","£000",null,null,null,null,{"$f":"(ABS(SUM(K1384:K1387))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1383:M1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1383:AS1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FEES"]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M1391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"INTEREST"]
[null,null,null,{"$f":"SYS_Admin!$D$574","v":"Bullet"}]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M1358:$BT1358)*(M1358>0)*SUM($M1374:M1374)","v":0},{"$f":"SUM(N1358:$BT1358)*(N1358>0)*SUM($M1374:N1374)","v":0},{"$f":"SUM(O1358:$BT1358)*(O1358>0)*SUM($M1374:O1374)","v":0},{"$f":"SUM(P1358:$BT1358)*(P1358>0)*SUM($M1374:P1374)","v":0},{"$f":"SUM(Q1358:$BT1358)*(Q1358>0)*SUM($M1374:Q1374)","v":0},{"$f":"SUM(R1358:$BT1358)*(R1358>0)*SUM($M1374:R1374)","v":0},{"$f":"SUM(S1358:$BT1358)*(S1358>0)*SUM($M1374:S1374)","v":0},{"$f":"SUM(T1358:$BT1358)*(T1358>0)*SUM($M1374:T1374)","v":0},{"$f":"SUM(U1358:$BT1358)*(U1358>0)*SUM($M1374:U1374)","v":0},{"$f":"SUM(V1358:$BT1358)*(V1358>0)*SUM($M1374:V1374)","v":0},{"$f":"SUM(W1358:$BT1358)*(W1358>0)*SUM($M1374:W1374)","v":0},{"$f":"SUM(X1358:$BT1358)*(X1358>0)*SUM($M1374:X1374)","v":0},{"$f":"SUM(Y1358:$BT1358)*(Y1358>0)*SUM($M1374:Y1374)","v":0},{"$f":"SUM(Z1358:$BT1358)*(Z1358>0)*SUM($M1374:Z1374)","v":0},{"$f":"SUM(AA1358:$BT1358)*(AA1358>0)*SUM($M1374:AA1374)","v":0},{"$f":"SUM(AB1358:$BT1358)*(AB1358>0)*SUM($M1374:AB1374)","v":0},{"$f":"SUM(AC1358:$BT1358)*(AC1358>0)*SUM($M1374:AC1374)","v":0},{"$f":"SUM(AD1358:$BT1358)*(AD1358>0)*SUM($M1374:AD1374)","v":0},{"$f":"SUM(AE1358:$BT1358)*(AE1358>0)*SUM($M1374:AE1374)","v":0},{"$f":"SUM(AF1358:$BT1358)*(AF1358>0)*SUM($M1374:AF1374)","v":0},{"$f":"SUM(AG1358:$BT1358)*(AG1358>0)*SUM($M1374:AG1374)","v":0},{"$f":"SUM(AH1358:$BT1358)*(AH1358>0)*SUM($M1374:AH1374)","v":0},{"$f":"SUM(AI1358:$BT1358)*(AI1358>0)*SUM($M1374:AI1374)","v":0},{"$f":"SUM(AJ1358:$BT1358)*(AJ1358>0)*SUM($M1374:AJ1374)","v":0},{"$f":"SUM(AK1358:$BT1358)*(AK1358>0)*SUM($M1374:AK1374)","v":0},{"$f":"SUM(AL1358:$BT1358)*(AL1358>0)*SUM($M1374:AL1374)","v":0},{"$f":"SUM(AM1358:$BT1358)*(AM1358>0)*SUM($M1374:AM1374)","v":0},{"$f":"SUM(AN1358:$BT1358)*(AN1358>0)*SUM($M1374:AN1374)","v":0},{"$f":"SUM(AO1358:$BT1358)*(AO1358>0)*SUM($M1374:AO1374)","v":0},{"$f":"SUM(AP1358:$BT1358)*(AP1358>0)*SUM($M1374:AP1374)","v":0},{"$f":"SUM(AQ1358:$BT1358)*(AQ1358>0)*SUM($M1374:AQ1374)","v":0},{"$f":"SUM(AR1358:$BT1358)*(AR1358>0)*SUM($M1374:AR1374)","v":0},{"$f":"SUM(AS1358:$BT1358)*(AS1358>0)*SUM($M1374:AS1374)","v":0},{"$f":"SUM(AT1358:$BT1358)*(AT1358>0)*SUM($M1374:AT1374)","v":0},{"$f":"SUM(AU1358:$BT1358)*(AU1358>0)*SUM($M1374:AU1374)","v":0},{"$f":"SUM(AV1358:$BT1358)*(AV1358>0)*SUM($M1374:AV1374)","v":0},{"$f":"SUM(AW1358:$BT1358)*(AW1358>0)*SUM($M1374:AW1374)","v":0},{"$f":"SUM(AX1358:$BT1358)*(AX1358>0)*SUM($M1374:AX1374)","v":0},{"$f":"SUM(AY1358:$BT1358)*(AY1358>0)*SUM($M1374:AY1374)","v":0},{"$f":"SUM(AZ1358:$BT1358)*(AZ1358>0)*SUM($M1374:AZ1374)","v":0},{"$f":"SUM(BA1358:$BT1358)*(BA1358>0)*SUM($M1374:BA1374)","v":0},{"$f":"SUM(BB1358:$BT1358)*(BB1358>0)*SUM($M1374:BB1374)","v":0},{"$f":"SUM(BC1358:$BT1358)*(BC1358>0)*SUM($M1374:BC1374)","v":0},{"$f":"SUM(BD1358:$BT1358)*(BD1358>0)*SUM($M1374:BD1374)","v":0},{"$f":"SUM(BE1358:$BT1358)*(BE1358>0)*SUM($M1374:BE1374)","v":0},{"$f":"SUM(BF1358:$BT1358)*(BF1358>0)*SUM($M1374:BF1374)","v":0},{"$f":"SUM(BG1358:$BT1358)*(BG1358>0)*SUM($M1374:BG1374)","v":0},{"$f":"SUM(BH1358:$BT1358)*(BH1358>0)*SUM($M1374:BH1374)","v":0},{"$f":"SUM(BI1358:$BT1358)*(BI1358>0)*SUM($M1374:BI1374)","v":0},{"$f":"SUM(BJ1358:$BT1358)*(BJ1358>0)*SUM($M1374:BJ1374)","v":0},{"$f":"SUM(BK1358:$BT1358)*(BK1358>0)*SUM($M1374:BK1374)","v":0},{"$f":"SUM(BL1358:$BT1358)*(BL1358>0)*SUM($M1374:BL1374)","v":0},{"$f":"SUM(BM1358:$BT1358)*(BM1358>0)*SUM($M1374:BM1374)","v":0},{"$f":"SUM(BN1358:$BT1358)*(BN1358>0)*SUM($M1374:BN1374)","v":0},{"$f":"SUM(BO1358:$BT1358)*(BO1358>0)*SUM($M1374:BO1374)","v":0},{"$f":"SUM(BP1358:$BT1358)*(BP1358>0)*SUM($M1374:BP1374)","v":0},{"$f":"SUM(BQ1358:$BT1358)*(BQ1358>0)*SUM($M1374:BQ1374)","v":0},{"$f":"SUM(BR1358:$BT1358)*(BR1358>0)*SUM($M1374:BR1374)","v":0},{"$f":"SUM(BS1358:$BT1358)*(BS1358>0)*SUM($M1374:BS1374)","v":0},{"$f":"SUM(BT1358:$BT1358)*(BT1358>0)*SUM($M1374:BT1374)","v":0}]
[]
[]
[null,null,null,"Early repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1383:M1384)*M1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1383:AS1384)*AS1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$578","v":"Cash sweep"}]
[]
[null,null,null,{"$f":"\"LOAN \"&E1467","v":"LOAN 3"},{"$f":"MAX(E$1227:E1455)+1","v":3}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1467&D1478","v":"LOAN 3If drawdown profile:"},{"$f":"MATCH(F1478,INP_General!$H$745:$H$941,0)","v":60},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1478,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$760","v":"If Balloon - target end value:"},{"$f":"INP_General!E$760","v":"£000"},{"$f":"D1467&D1484","v":"LOAN 3If Balloon - target end value:"},{"$f":"MATCH(F1484,INP_General!$H$745:$H$941,0)","v":66},{"$f":"INDEX(INP_General!$F$745:$F$941,G1484,1)","v":0}]
[null,null,null,"Loan sensitivity","%",null,null,{"$f":"INDEX(SYS_Sensitivity!$G$171:$G$178,E1467,1)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",{"$f":"H1469&\": \"&D1501","v":"0: Principal repayment"},null,{"$f":"H1483","v":0},{"$f":"IFERROR(MATCH(H1501,lstRepayment,0),0)","v":0},null,{"$f":"SUM(M1501:BT1501)","v":0},null,{"$f":"IF($I1501=0,0,-CHOOSE($I1501,M1535,M1540,M1546,M1562,M1568,M1579))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees wrapped into debt (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M1505*$H1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1505*$H1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Interest rate","%",null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($I1479,$H1480,M1482)*M1522,0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,N1482)*N1522*(N1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,O1482)*O1522*(O1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,P1482)*P1522*(P1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Q1482)*Q1522*(Q1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,R1482)*R1522*(R1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,S1482)*S1522*(S1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,T1482)*T1522*(T1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,U1482)*U1522*(U1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,V1482)*V1522*(V1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,W1482)*W1522*(W1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,X1482)*X1522*(X1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Y1482)*Y1522*(Y1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Z1482)*Z1522*(Z1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AA1482)*AA1522*(AA1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AB1482)*AB1522*(AB1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AC1482)*AC1522*(AC1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AD1482)*AD1522*(AD1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AE1482)*AE1522*(AE1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AF1482)*AF1522*(AF1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AG1482)*AG1522*(AG1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AH1482)*AH1522*(AH1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AI1482)*AI1522*(AI1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AJ1482)*AJ1522*(AJ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AK1482)*AK1522*(AK1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AL1482)*AL1522*(AL1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AM1482)*AM1522*(AM1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AN1482)*AN1522*(AN1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AO1482)*AO1522*(AO1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AP1482)*AP1522*(AP1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AQ1482)*AQ1522*(AQ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AR1482)*AR1522*(AR1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AS1482)*AS1522*(AS1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AT1482)*AT1522*(AT1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AU1482)*AU1522*(AU1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AV1482)*AV1522*(AV1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AW1482)*AW1522*(AW1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AX1482)*AX1522*(AX1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AY1482)*AY1522*(AY1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AZ1482)*AZ1522*(AZ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BA1482)*BA1522*(BA1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BB1482)*BB1522*(BB1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BC1482)*BC1522*(BC1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BD1482)*BD1522*(BD1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BE1482)*BE1522*(BE1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BF1482)*BF1522*(BF1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BG1482)*BG1522*(BG1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BH1482)*BH1522*(BH1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BI1482)*BI1522*(BI1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BJ1482)*BJ1522*(BJ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BK1482)*BK1522*(BK1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BL1482)*BL1522*(BL1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BM1482)*BM1522*(BM1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BN1482)*BN1522*(BN1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BO1482)*BO1522*(BO1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BP1482)*BP1522*(BP1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BQ1482)*BQ1522*(BQ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BR1482)*BR1522*(BR1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BS1482)*BS1522*(BS1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BT1482)*BT1522*(BT1472>0),0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$774","v":"Interest capitalised"},"£000",null,null,null,null,null,null,null,{"$f":"M1526*M1527","v":0},{"$f":"N1526*N1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1533&\": \"&D1501","v":"Bullet: Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M1535:BT1535)","v":0},null,{"$f":"SUM(M1497:M1498)*M1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1497:AS1498)*AS1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$576","v":"Balloon"}]
[null,null,null,{"$f":"D1548&\": check for - \"&H1552","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D1467,$H1552,M$1239:M1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,N$1239:N1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,O$1239:O1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,P$1239:P1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Q$1239:Q1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,R$1239:R1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,S$1239:S1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,T$1239:T1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,U$1239:U1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,V$1239:V1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,W$1239:W1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,X$1239:X1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Y$1239:Y1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Z$1239:Z1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AA$1239:AA1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AB$1239:AB1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AC$1239:AC1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AD$1239:AD1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AE$1239:AE1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AF$1239:AF1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AG$1239:AG1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AH$1239:AH1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AI$1239:AI1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AJ$1239:AJ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AK$1239:AK1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AL$1239:AL1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AM$1239:AM1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AN$1239:AN1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AO$1239:AO1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AP$1239:AP1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AQ$1239:AQ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AR$1239:AR1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AS$1239:AS1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AT$1239:AT1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AU$1239:AU1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AV$1239:AV1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AW$1239:AW1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AX$1239:AX1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AY$1239:AY1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AZ$1239:AZ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BA$1239:BA1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BB$1239:BB1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BC$1239:BC1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BD$1239:BD1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BE$1239:BE1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BF$1239:BF1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BG$1239:BG1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BH$1239:BH1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BI$1239:BI1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BJ$1239:BJ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BK$1239:BK1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BL$1239:BL1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BM$1239:BM1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BN$1239:BN1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BO$1239:BO1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BP$1239:BP1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BQ$1239:BQ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BR$1239:BR1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BS$1239:BS1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BT$1239:BT1467)","v":0}]
[null,null,null,"Loan level DSCR","ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(M1554/(M1558+M1531),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"INP_General!D$749","v":"Loan issue fees - % of principal"},{"$f":"INP_General!E$749","v":"%"},{"$f":"D1581&D1587","v":"LOAN 4Loan issue fees - % of principal"},{"$f":"MATCH(F1587,INP_General!$H$745:$H$941,0)","v":80},{"$f":"INDEX(INP_General!$F$745:$F$941,G1587,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1581&D1595","v":"LOAN 4If variable: floating rate peg"},{"$f":"MATCH(F1595,INP_General!$H$745:$H$941,0)","v":88},{"$f":"INDEX(INP_General!$F$745:$F$941,G1595,1)","v":0},{"$f":"IFERROR(MATCH(H1595,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1595=0,0,INDEX(INP_General!M$728:M$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!N$728:N$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!O$728:O$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!P$728:P$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Q$728:Q$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!R$728:R$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!S$728:S$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!T$728:T$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!U$728:U$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!V$728:V$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!W$728:W$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!X$728:X$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Y$728:Y$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Z$728:Z$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AA$728:AA$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AB$728:AB$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AC$728:AC$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AD$728:AD$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AE$728:AE$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AF$728:AF$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AG$728:AG$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AH$728:AH$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AI$728:AI$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AK$728:AK$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AL$728:AL$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AM$728:AM$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AN$728:AN$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AO$728:AO$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AP$728:AP$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AR$728:AR$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AS$728:AS$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AT$728:AT$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AU$728:AU$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AV$728:AV$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AW$728:AW$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AX$728:AX$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AY$728:AY$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BA$728:BA$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BB$728:BB$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BC$728:BC$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BD$728:BD$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BE$728:BE$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BF$728:BF$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BG$728:BG$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BH$728:BH$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BI$728:BI$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BK$728:BK$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BL$728:BL$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BM$728:BM$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BN$728:BN$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BO$728:BO$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BP$728:BP$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BR$728:BR$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BS$728:BS$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BT$728:BT$732,$I1595,1))","v":0}]
[null,null,null,{"$f":"INP_General!D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"INP_General!E$763","v":"£000"},{"$f":"D1581&D1601","v":"LOAN 4If repayment profile (include wrapped fees):"},{"$f":"MATCH(F1601,INP_General!$H$745:$H$941,0)","v":94},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1601,1)*($I1584=$I$5)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1583&\": \"&D1612","v":"0: Principal drawdown"},null,{"$f":"H1590","v":0},{"$f":"IFERROR(MATCH(H1612,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1612:BT1612)","v":0},null,{"$f":"IF($I1612=0,0,CHOOSE($I1612,$H1591*M1585,M1592)*($I1584=$I$5)*(1+$H1606))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1612=0,0,CHOOSE($I1612,$H1591*AS1585,AS1592)*($I1584=$I$5)*(1+$H1606))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FEES"]
[]
[null,null,null,{"$f":"SYS_Admin!$G$821","v":"Fees paid"},"£000",null,null,null,null,null,null,null,{"$f":"-M1631","v":0},{"$f":"-N1631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest payment period","Flag",null,null,null,null,null,null,null,{"$f":"SUM($M1603:M1603)*(M1586>0)","v":0},{"$f":"SUM($M1603:N1603)*(N1586>0)","v":0},{"$f":"SUM($M1603:O1603)*(O1586>0)","v":0},{"$f":"SUM($M1603:P1603)*(P1586>0)","v":0},{"$f":"SUM($M1603:Q1603)*(Q1586>0)","v":0},{"$f":"SUM($M1603:R1603)*(R1586>0)","v":0},{"$f":"SUM($M1603:S1603)*(S1586>0)","v":0},{"$f":"SUM($M1603:T1603)*(T1586>0)","v":0},{"$f":"SUM($M1603:U1603)*(U1586>0)","v":0},{"$f":"SUM($M1603:V1603)*(V1586>0)","v":0},{"$f":"SUM($M1603:W1603)*(W1586>0)","v":0},{"$f":"SUM($M1603:X1603)*(X1586>0)","v":0},{"$f":"SUM($M1603:Y1603)*(Y1586>0)","v":0},{"$f":"SUM($M1603:Z1603)*(Z1586>0)","v":0},{"$f":"SUM($M1603:AA1603)*(AA1586>0)","v":0},{"$f":"SUM($M1603:AB1603)*(AB1586>0)","v":0},{"$f":"SUM($M1603:AC1603)*(AC1586>0)","v":0},{"$f":"SUM($M1603:AD1603)*(AD1586>0)","v":0},{"$f":"SUM($M1603:AE1603)*(AE1586>0)","v":0},{"$f":"SUM($M1603:AF1603)*(AF1586>0)","v":0},{"$f":"SUM($M1603:AG1603)*(AG1586>0)","v":0},{"$f":"SUM($M1603:AH1603)*(AH1586>0)","v":0},{"$f":"SUM($M1603:AI1603)*(AI1586>0)","v":0},{"$f":"SUM($M1603:AJ1603)*(AJ1586>0)","v":0},{"$f":"SUM($M1603:AK1603)*(AK1586>0)","v":0},{"$f":"SUM($M1603:AL1603)*(AL1586>0)","v":0},{"$f":"SUM($M1603:AM1603)*(AM1586>0)","v":0},{"$f":"SUM($M1603:AN1603)*(AN1586>0)","v":0},{"$f":"SUM($M1603:AO1603)*(AO1586>0)","v":0},{"$f":"SUM($M1603:AP1603)*(AP1586>0)","v":0},{"$f":"SUM($M1603:AQ1603)*(AQ1586>0)","v":0},{"$f":"SUM($M1603:AR1603)*(AR1586>0)","v":0},{"$f":"SUM($M1603:AS1603)*(AS1586>0)","v":0},{"$f":"SUM($M1603:AT1603)*(AT1586>0)","v":0},{"$f":"SUM($M1603:AU1603)*(AU1586>0)","v":0},{"$f":"SUM($M1603:AV1603)*(AV1586>0)","v":0},{"$f":"SUM($M1603:AW1603)*(AW1586>0)","v":0},{"$f":"SUM($M1603:AX1603)*(AX1586>0)","v":0},{"$f":"SUM($M1603:AY1603)*(AY1586>0)","v":0},{"$f":"SUM($M1603:AZ1603)*(AZ1586>0)","v":0},{"$f":"SUM($M1603:BA1603)*(BA1586>0)","v":0},{"$f":"SUM($M1603:BB1603)*(BB1586>0)","v":0},{"$f":"SUM($M1603:BC1603)*(BC1586>0)","v":0},{"$f":"SUM($M1603:BD1603)*(BD1586>0)","v":0},{"$f":"SUM($M1603:BE1603)*(BE1586>0)","v":0},{"$f":"SUM($M1603:BF1603)*(BF1586>0)","v":0},{"$f":"SUM($M1603:BG1603)*(BG1586>0)","v":0},{"$f":"SUM($M1603:BH1603)*(BH1586>0)","v":0},{"$f":"SUM($M1603:BI1603)*(BI1586>0)","v":0},{"$f":"SUM($M1603:BJ1603)*(BJ1586>0)","v":0},{"$f":"SUM($M1603:BK1603)*(BK1586>0)","v":0},{"$f":"SUM($M1603:BL1603)*(BL1586>0)","v":0},{"$f":"SUM($M1603:BM1603)*(BM1586>0)","v":0},{"$f":"SUM($M1603:BN1603)*(BN1586>0)","v":0},{"$f":"SUM($M1603:BO1603)*(BO1586>0)","v":0},{"$f":"SUM($M1603:BP1603)*(BP1586>0)","v":0},{"$f":"SUM($M1603:BQ1603)*(BQ1586>0)","v":0},{"$f":"SUM($M1603:BR1603)*(BR1586>0)","v":0},{"$f":"SUM($M1603:BS1603)*(BS1586>0)","v":0},{"$f":"SUM($M1603:BT1603)*(BT1586>0)","v":0}]
[]
[]
[null,null,null,"Total repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1658:M1659)","v":0},{"$f":"SUM(N1658:N1659)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M1671-M1645)*(1-M1648)+SUM(M1611:M1612)*M1648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS1671-AS1645)*(1-AS1648)+SUM(AS1611:AS1612)*AS1648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1611:M1612)*M1637*M1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1611:AS1612)*AS1637*AS1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1688:M1690)","v":0},{"$f":"SUM(N1688:N1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$751","v":"Repayment priority"},{"$f":"INP_General!E$751","v":"Senior/junior"},{"$f":"D1695&D1703","v":"LOAN 5Repayment priority"},{"$f":"MATCH(F1703,INP_General!$H$745:$H$941,0)","v":107},{"$f":"INDEX(INP_General!$F$745:$F$941,G1703,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1695&D1706","v":"LOAN 5If drawdown profile:"},{"$f":"MATCH(F1706,INP_General!$H$745:$H$941,0)","v":110},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1706,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$761","v":"If Cash Sweep - % of available cash"},{"$f":"INP_General!E$761","v":"%"},{"$f":"D1695&D1713","v":"LOAN 5If Cash Sweep - % of available cash"},{"$f":"MATCH(F1713,INP_General!$H$745:$H$941,0)","v":117},{"$f":"INDEX(INP_General!$F$745:$F$941,G1713,1)","v":0}]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H1699)+H1700,MONTH(H1699),DAY(H1699))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H1723,M$5>=$H1723),($H1723-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H1723,AS$5>=$H1723),($H1723-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$G$808","v":"Interest wrapped into debt (EoP)"},"£000",{"$f":"H1697&\": \"&D1727","v":"0: Interest wrapped into debt (EoP)"},null,null,null,null,{"$f":"SUM(M1727:BT1727)","v":0},null,{"$f":"M1758","v":0},{"$f":"N1758","v":0},{"$f":"O1758","v":0},{"$f":"P1758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M1733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"INTEREST"]
[null,null,null,"Final repayment period","flag",null,null,null,null,null,null,null,{"$f":"AND(M1700>0,N1700=0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AN1700>0,AO1700=0)*1","v":0},{"$f":"AND(AO1700>0,AP1700=0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M1700:$BT1700)*(M1700>0)*SUM($M1716:M1716)","v":0},{"$f":"SUM(N1700:$BT1700)*(N1700>0)*SUM($M1716:N1716)","v":0},{"$f":"SUM(O1700:$BT1700)*(O1700>0)*SUM($M1716:O1716)","v":0},{"$f":"SUM(P1700:$BT1700)*(P1700>0)*SUM($M1716:P1716)","v":0},{"$f":"SUM(Q1700:$BT1700)*(Q1700>0)*SUM($M1716:Q1716)","v":0},{"$f":"SUM(R1700:$BT1700)*(R1700>0)*SUM($M1716:R1716)","v":0},{"$f":"SUM(S1700:$BT1700)*(S1700>0)*SUM($M1716:S1716)","v":0},{"$f":"SUM(T1700:$BT1700)*(T1700>0)*SUM($M1716:T1716)","v":0},{"$f":"SUM(U1700:$BT1700)*(U1700>0)*SUM($M1716:U1716)","v":0},{"$f":"SUM(V1700:$BT1700)*(V1700>0)*SUM($M1716:V1716)","v":0},{"$f":"SUM(W1700:$BT1700)*(W1700>0)*SUM($M1716:W1716)","v":0},{"$f":"SUM(X1700:$BT1700)*(X1700>0)*SUM($M1716:X1716)","v":0},{"$f":"SUM(Y1700:$BT1700)*(Y1700>0)*SUM($M1716:Y1716)","v":0},{"$f":"SUM(Z1700:$BT1700)*(Z1700>0)*SUM($M1716:Z1716)","v":0},{"$f":"SUM(AA1700:$BT1700)*(AA1700>0)*SUM($M1716:AA1716)","v":0},{"$f":"SUM(AB1700:$BT1700)*(AB1700>0)*SUM($M1716:AB1716)","v":0},{"$f":"SUM(AC1700:$BT1700)*(AC1700>0)*SUM($M1716:AC1716)","v":0},{"$f":"SUM(AD1700:$BT1700)*(AD1700>0)*SUM($M1716:AD1716)","v":0},{"$f":"SUM(AE1700:$BT1700)*(AE1700>0)*SUM($M1716:AE1716)","v":0},{"$f":"SUM(AF1700:$BT1700)*(AF1700>0)*SUM($M1716:AF1716)","v":0},{"$f":"SUM(AG1700:$BT1700)*(AG1700>0)*SUM($M1716:AG1716)","v":0},{"$f":"SUM(AH1700:$BT1700)*(AH1700>0)*SUM($M1716:AH1716)","v":0},{"$f":"SUM(AI1700:$BT1700)*(AI1700>0)*SUM($M1716:AI1716)","v":0},{"$f":"SUM(AJ1700:$BT1700)*(AJ1700>0)*SUM($M1716:AJ1716)","v":0},{"$f":"SUM(AK1700:$BT1700)*(AK1700>0)*SUM($M1716:AK1716)","v":0},{"$f":"SUM(AL1700:$BT1700)*(AL1700>0)*SUM($M1716:AL1716)","v":0},{"$f":"SUM(AM1700:$BT1700)*(AM1700>0)*SUM($M1716:AM1716)","v":0},{"$f":"SUM(AN1700:$BT1700)*(AN1700>0)*SUM($M1716:AN1716)","v":0},{"$f":"SUM(AO1700:$BT1700)*(AO1700>0)*SUM($M1716:AO1716)","v":0},{"$f":"SUM(AP1700:$BT1700)*(AP1700>0)*SUM($M1716:AP1716)","v":0},{"$f":"SUM(AQ1700:$BT1700)*(AQ1700>0)*SUM($M1716:AQ1716)","v":0},{"$f":"SUM(AR1700:$BT1700)*(AR1700>0)*SUM($M1716:AR1716)","v":0},{"$f":"SUM(AS1700:$BT1700)*(AS1700>0)*SUM($M1716:AS1716)","v":0},{"$f":"SUM(AT1700:$BT1700)*(AT1700>0)*SUM($M1716:AT1716)","v":0},{"$f":"SUM(AU1700:$BT1700)*(AU1700>0)*SUM($M1716:AU1716)","v":0},{"$f":"SUM(AV1700:$BT1700)*(AV1700>0)*SUM($M1716:AV1716)","v":0},{"$f":"SUM(AW1700:$BT1700)*(AW1700>0)*SUM($M1716:AW1716)","v":0},{"$f":"SUM(AX1700:$BT1700)*(AX1700>0)*SUM($M1716:AX1716)","v":0},{"$f":"SUM(AY1700:$BT1700)*(AY1700>0)*SUM($M1716:AY1716)","v":0},{"$f":"SUM(AZ1700:$BT1700)*(AZ1700>0)*SUM($M1716:AZ1716)","v":0},{"$f":"SUM(BA1700:$BT1700)*(BA1700>0)*SUM($M1716:BA1716)","v":0},{"$f":"SUM(BB1700:$BT1700)*(BB1700>0)*SUM($M1716:BB1716)","v":0},{"$f":"SUM(BC1700:$BT1700)*(BC1700>0)*SUM($M1716:BC1716)","v":0},{"$f":"SUM(BD1700:$BT1700)*(BD1700>0)*SUM($M1716:BD1716)","v":0},{"$f":"SUM(BE1700:$BT1700)*(BE1700>0)*SUM($M1716:BE1716)","v":0},{"$f":"SUM(BF1700:$BT1700)*(BF1700>0)*SUM($M1716:BF1716)","v":0},{"$f":"SUM(BG1700:$BT1700)*(BG1700>0)*SUM($M1716:BG1716)","v":0},{"$f":"SUM(BH1700:$BT1700)*(BH1700>0)*SUM($M1716:BH1716)","v":0},{"$f":"SUM(BI1700:$BT1700)*(BI1700>0)*SUM($M1716:BI1716)","v":0},{"$f":"SUM(BJ1700:$BT1700)*(BJ1700>0)*SUM($M1716:BJ1716)","v":0},{"$f":"SUM(BK1700:$BT1700)*(BK1700>0)*SUM($M1716:BK1716)","v":0},{"$f":"SUM(BL1700:$BT1700)*(BL1700>0)*SUM($M1716:BL1716)","v":0},{"$f":"SUM(BM1700:$BT1700)*(BM1700>0)*SUM($M1716:BM1716)","v":0},{"$f":"SUM(BN1700:$BT1700)*(BN1700>0)*SUM($M1716:BN1716)","v":0},{"$f":"SUM(BO1700:$BT1700)*(BO1700>0)*SUM($M1716:BO1716)","v":0},{"$f":"SUM(BP1700:$BT1700)*(BP1700>0)*SUM($M1716:BP1716)","v":0},{"$f":"SUM(BQ1700:$BT1700)*(BQ1700>0)*SUM($M1716:BQ1716)","v":0},{"$f":"SUM(BR1700:$BT1700)*(BR1700>0)*SUM($M1716:BR1716)","v":0},{"$f":"SUM(BS1700:$BT1700)*(BS1700>0)*SUM($M1716:BS1716)","v":0},{"$f":"SUM(BT1700:$BT1700)*(BT1700>0)*SUM($M1716:BT1716)","v":0}]
[null,null,null,{"$f":"D1770&\": \"&D1729","v":"Balloon: Principal repayment"},"£000",null,null,{"$f":"H1712*(I1698=$I$5)","v":0},null,null,null,null,{"$f":"$H1772*M1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H1772*AN1762","v":0},{"$f":"$H1772*AO1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1782","v":"CFADS selected"},"£000",{"$f":"H1777","v":"Nominal"},null,null,null,null,null,null,{"$f":"M1782","v":0},{"$f":"N1782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M1799:M1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:N1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:O1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:P1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Q1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:R1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:S1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:T1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:U1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:V1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:W1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:X1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Y1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Z1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AA1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AB1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AC1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AD1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AE1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AF1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AG1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AH1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AI1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AJ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AK1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AL1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AM1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AN1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AO1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AP1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AQ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AR1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AS1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AT1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AU1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AV1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AW1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AX1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AY1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AZ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BA1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BB1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BC1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BD1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BE1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BF1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BG1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BH1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BI1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BJ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BK1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BL1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BM1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BN1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BO1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BP1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BQ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BR1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BS1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BT1799)/$K1799,0)","v":0}]
[null,null,null,{"$f":"D1798&\": \"&D1729","v":"Profile: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"M1799-M1804","v":0},{"$f":"N1799-N1804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"LOAN \"&E1809","v":"LOAN 6"},{"$f":"MAX(E$1227:E1797)+1","v":6}]
[null,null,null,{"$f":"INP_General!D$755","v":"Interest type:"},{"$f":"INP_General!E$755","v":"fixed/var."},{"$f":"D1809&D1821","v":"LOAN 6Interest type:"},{"$f":"MATCH(F1821,INP_General!$H$745:$H$941,0)","v":136},{"$f":"INDEX(INP_General!$F$745:$F$941,G1821,1)","v":0},{"$f":"IFERROR(MATCH(H1821,lstInterestType,0),0)","v":0}]
[null,null,null,{"$f":"INP_General!D$760","v":"If Balloon - target end value:"},{"$f":"INP_General!E$760","v":"£000"},{"$f":"D1809&D1826","v":"LOAN 6If Balloon - target end value:"},{"$f":"MATCH(F1826,INP_General!$H$745:$H$941,0)","v":141},{"$f":"INDEX(INP_General!$F$745:$F$941,G1826,1)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",{"$f":"H1811&\": \"&D1843","v":"0: Principal repayment"},null,{"$f":"H1825","v":0},{"$f":"IFERROR(MATCH(H1843,lstRepayment,0),0)","v":0},null,{"$f":"SUM(M1843:BT1843)","v":0},null,{"$f":"IF($I1843=0,0,-CHOOSE($I1843,M1877,M1882,M1888,M1904,M1910,M1921))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$G$773","v":"Interest charge"},"£000",null,null,null,null,null,null,null,{"$f":"SUM(M1839:M1840,M1842)*M1865*SUM(M1866:M1867)","v":0},{"$f":"SUM(N1839:N1840,N1842)*N1865*SUM(N1866:N1867)","v":0},{"$f":"SUM(O1839:O1840,O1842)*O1865*SUM(O1866:O1867)","v":0},{"$f":"SUM(P1839:P1840,P1842)*P1865*SUM(P1866:P1867)","v":0},{"$f":"SUM(Q1839:Q1840,Q1842)*Q1865*SUM(Q1866:Q1867)","v":0},{"$f":"SUM(R1839:R1840,R1842)*R1865*SUM(R1866:R1867)","v":0},{"$f":"SUM(S1839:S1840,S1842)*S1865*SUM(S1866:S1867)","v":0},{"$f":"SUM(T1839:T1840,T1842)*T1865*SUM(T1866:T1867)","v":0},{"$f":"SUM(U1839:U1840,U1842)*U1865*SUM(U1866:U1867)","v":0},{"$f":"SUM(V1839:V1840,V1842)*V1865*SUM(V1866:V1867)","v":0},{"$f":"SUM(W1839:W1840,W1842)*W1865*SUM(W1866:W1867)","v":0},{"$f":"SUM(X1839:X1840,X1842)*X1865*SUM(X1866:X1867)","v":0},{"$f":"SUM(Y1839:Y1840,Y1842)*Y1865*SUM(Y1866:Y1867)","v":0},{"$f":"SUM(Z1839:Z1840,Z1842)*Z1865*SUM(Z1866:Z1867)","v":0},{"$f":"SUM(AA1839:AA1840,AA1842)*AA1865*SUM(AA1866:AA1867)","v":0},{"$f":"SUM(AB1839:AB1840,AB1842)*AB1865*SUM(AB1866:AB1867)","v":0},{"$f":"SUM(AC1839:AC1840,AC1842)*AC1865*SUM(AC1866:AC1867)","v":0},{"$f":"SUM(AD1839:AD1840,AD1842)*AD1865*SUM(AD1866:AD1867)","v":0},{"$f":"SUM(AE1839:AE1840,AE1842)*AE1865*SUM(AE1866:AE1867)","v":0},{"$f":"SUM(AF1839:AF1840,AF1842)*AF1865*SUM(AF1866:AF1867)","v":0},{"$f":"SUM(AG1839:AG1840,AG1842)*AG1865*SUM(AG1866:AG1867)","v":0},{"$f":"SUM(AH1839:AH1840,AH1842)*AH1865*SUM(AH1866:AH1867)","v":0},{"$f":"SUM(AI1839:AI1840,AI1842)*AI1865*SUM(AI1866:AI1867)","v":0},{"$f":"SUM(AJ1839:AJ1840,AJ1842)*AJ1865*SUM(AJ1866:AJ1867)","v":0},{"$f":"SUM(AK1839:AK1840,AK1842)*AK1865*SUM(AK1866:AK1867)","v":0},{"$f":"SUM(AL1839:AL1840,AL1842)*AL1865*SUM(AL1866:AL1867)","v":0},{"$f":"SUM(AM1839:AM1840,AM1842)*AM1865*SUM(AM1866:AM1867)","v":0},{"$f":"SUM(AN1839:AN1840,AN1842)*AN1865*SUM(AN1866:AN1867)","v":0},{"$f":"SUM(AO1839:AO1840,AO1842)*AO1865*SUM(AO1866:AO1867)","v":0},{"$f":"SUM(AP1839:AP1840,AP1842)*AP1865*SUM(AP1866:AP1867)","v":0},{"$f":"SUM(AQ1839:AQ1840,AQ1842)*AQ1865*SUM(AQ1866:AQ1867)","v":0},{"$f":"SUM(AR1839:AR1840,AR1842)*AR1865*SUM(AR1866:AR1867)","v":0},{"$f":"SUM(AS1839:AS1840,AS1842)*AS1865*SUM(AS1866:AS1867)","v":0},{"$f":"SUM(AT1839:AT1840,AT1842)*AT1865*SUM(AT1866:AT1867)","v":0},{"$f":"SUM(AU1839:AU1840,AU1842)*AU1865*SUM(AU1866:AU1867)","v":0},{"$f":"SUM(AV1839:AV1840,AV1842)*AV1865*SUM(AV1866:AV1867)","v":0},{"$f":"SUM(AW1839:AW1840,AW1842)*AW1865*SUM(AW1866:AW1867)","v":0},{"$f":"SUM(AX1839:AX1840,AX1842)*AX1865*SUM(AX1866:AX1867)","v":0},{"$f":"SUM(AY1839:AY1840,AY1842)*AY1865*SUM(AY1866:AY1867)","v":0},{"$f":"SUM(AZ1839:AZ1840,AZ1842)*AZ1865*SUM(AZ1866:AZ1867)","v":0},{"$f":"SUM(BA1839:BA1840,BA1842)*BA1865*SUM(BA1866:BA1867)","v":0},{"$f":"SUM(BB1839:BB1840,BB1842)*BB1865*SUM(BB1866:BB1867)","v":0},{"$f":"SUM(BC1839:BC1840,BC1842)*BC1865*SUM(BC1866:BC1867)","v":0},{"$f":"SUM(BD1839:BD1840,BD1842)*BD1865*SUM(BD1866:BD1867)","v":0},{"$f":"SUM(BE1839:BE1840,BE1842)*BE1865*SUM(BE1866:BE1867)","v":0},{"$f":"SUM(BF1839:BF1840,BF1842)*BF1865*SUM(BF1866:BF1867)","v":0},{"$f":"SUM(BG1839:BG1840,BG1842)*BG1865*SUM(BG1866:BG1867)","v":0},{"$f":"SUM(BH1839:BH1840,BH1842)*BH1865*SUM(BH1866:BH1867)","v":0},{"$f":"SUM(BI1839:BI1840,BI1842)*BI1865*SUM(BI1866:BI1867)","v":0},{"$f":"SUM(BJ1839:BJ1840,BJ1842)*BJ1865*SUM(BJ1866:BJ1867)","v":0},{"$f":"SUM(BK1839:BK1840,BK1842)*BK1865*SUM(BK1866:BK1867)","v":0},{"$f":"SUM(BL1839:BL1840,BL1842)*BL1865*SUM(BL1866:BL1867)","v":0},{"$f":"SUM(BM1839:BM1840,BM1842)*BM1865*SUM(BM1866:BM1867)","v":0},{"$f":"SUM(BN1839:BN1840,BN1842)*BN1865*SUM(BN1866:BN1867)","v":0},{"$f":"SUM(BO1839:BO1840,BO1842)*BO1865*SUM(BO1866:BO1867)","v":0},{"$f":"SUM(BP1839:BP1840,BP1842)*BP1865*SUM(BP1866:BP1867)","v":0},{"$f":"SUM(BQ1839:BQ1840,BQ1842)*BQ1865*SUM(BQ1866:BQ1867)","v":0},{"$f":"SUM(BR1839:BR1840,BR1842)*BR1865*SUM(BR1866:BR1867)","v":0},{"$f":"SUM(BS1839:BS1840,BS1842)*BS1865*SUM(BS1866:BS1867)","v":0},{"$f":"SUM(BT1839:BT1840,BT1842)*BT1865*SUM(BT1866:BT1867)","v":0}]
[]
[null,null,null,{"$f":"D1875&\": \"&D1843","v":"Bullet: Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M1877:BT1877)","v":0},null,{"$f":"SUM(M1839:M1840)*M1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1839:AS1840)*AS1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1886:M1887)","v":0},{"$f":"SUM(N1886:N1887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1890&\": check for - \"&H1894","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D1809,$H1894,M$1239:M1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,N$1239:N1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,O$1239:O1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,P$1239:P1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Q$1239:Q1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,R$1239:R1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,S$1239:S1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,T$1239:T1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,U$1239:U1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,V$1239:V1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,W$1239:W1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,X$1239:X1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Y$1239:Y1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Z$1239:Z1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AA$1239:AA1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AB$1239:AB1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AC$1239:AC1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AD$1239:AD1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AE$1239:AE1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AF$1239:AF1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AG$1239:AG1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AH$1239:AH1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AI$1239:AI1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AJ$1239:AJ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AK$1239:AK1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AL$1239:AL1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AM$1239:AM1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AN$1239:AN1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AO$1239:AO1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AP$1239:AP1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AQ$1239:AQ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AR$1239:AR1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AS$1239:AS1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AT$1239:AT1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AU$1239:AU1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AV$1239:AV1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AW$1239:AW1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AX$1239:AX1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AY$1239:AY1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AZ$1239:AZ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BA$1239:BA1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BB$1239:BB1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BC$1239:BC1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BD$1239:BD1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BE$1239:BE1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BF$1239:BF1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BG$1239:BG1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BH$1239:BH1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BI$1239:BI1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BJ$1239:BJ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BK$1239:BK1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BL$1239:BL1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BM$1239:BM1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BN$1239:BN1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BO$1239:BO1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BP$1239:BP1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BQ$1239:BQ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BR$1239:BR1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BS$1239:BS1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BT$1239:BT1809)","v":0}]
[null,null,null,"Repay in full?","1/0",null,null,{"$f":"INP_General!$F$740","v":8},null,null,null,null,{"$f":"IF(M1901>$H1902,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f Interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"L1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D1923&D1928","v":"LOAN 7Loan tenor"},{"$f":"MATCH(F1928,INP_General!$H$745:$H$941,0)","v":154},{"$f":"INDEX(INP_General!$F$745:$F$941,G1928,1)","v":0},null,null,null,null,{"$f":"SUM($M1927:M1927)*(SUM($L1928:L1928)<$H1928)*PRODUCT(M1950:M1951)","v":0},{"$f":"SUM($M1927:N1927)*(SUM($L1928:M1928)<$H1928)*PRODUCT(N1950:N1951)","v":0},{"$f":"SUM($M1927:O1927)*(SUM($L1928:N1928)<$H1928)*PRODUCT(O1950:O1951)","v":0},{"$f":"SUM($M1927:P1927)*(SUM($L1928:O1928)<$H1928)*PRODUCT(P1950:P1951)","v":0},{"$f":"SUM($M1927:Q1927)*(SUM($L1928:P1928)<$H1928)*PRODUCT(Q1950:Q1951)","v":0},{"$f":"SUM($M1927:R1927)*(SUM($L1928:Q1928)<$H1928)*PRODUCT(R1950:R1951)","v":0},{"$f":"SUM($M1927:S1927)*(SUM($L1928:R1928)<$H1928)*PRODUCT(S1950:S1951)","v":0},{"$f":"SUM($M1927:T1927)*(SUM($L1928:S1928)<$H1928)*PRODUCT(T1950:T1951)","v":0},{"$f":"SUM($M1927:U1927)*(SUM($L1928:T1928)<$H1928)*PRODUCT(U1950:U1951)","v":0},{"$f":"SUM($M1927:V1927)*(SUM($L1928:U1928)<$H1928)*PRODUCT(V1950:V1951)","v":0},{"$f":"SUM($M1927:W1927)*(SUM($L1928:V1928)<$H1928)*PRODUCT(W1950:W1951)","v":0},{"$f":"SUM($M1927:X1927)*(SUM($L1928:W1928)<$H1928)*PRODUCT(X1950:X1951)","v":0},{"$f":"SUM($M1927:Y1927)*(SUM($L1928:X1928)<$H1928)*PRODUCT(Y1950:Y1951)","v":0},{"$f":"SUM($M1927:Z1927)*(SUM($L1928:Y1928)<$H1928)*PRODUCT(Z1950:Z1951)","v":0},{"$f":"SUM($M1927:AA1927)*(SUM($L1928:Z1928)<$H1928)*PRODUCT(AA1950:AA1951)","v":0},{"$f":"SUM($M1927:AB1927)*(SUM($L1928:AA1928)<$H1928)*PRODUCT(AB1950:AB1951)","v":0},{"$f":"SUM($M1927:AC1927)*(SUM($L1928:AB1928)<$H1928)*PRODUCT(AC1950:AC1951)","v":0},{"$f":"SUM($M1927:AD1927)*(SUM($L1928:AC1928)<$H1928)*PRODUCT(AD1950:AD1951)","v":0},{"$f":"SUM($M1927:AE1927)*(SUM($L1928:AD1928)<$H1928)*PRODUCT(AE1950:AE1951)","v":0},{"$f":"SUM($M1927:AF1927)*(SUM($L1928:AE1928)<$H1928)*PRODUCT(AF1950:AF1951)","v":0},{"$f":"SUM($M1927:AG1927)*(SUM($L1928:AF1928)<$H1928)*PRODUCT(AG1950:AG1951)","v":0},{"$f":"SUM($M1927:AH1927)*(SUM($L1928:AG1928)<$H1928)*PRODUCT(AH1950:AH1951)","v":0},{"$f":"SUM($M1927:AI1927)*(SUM($L1928:AH1928)<$H1928)*PRODUCT(AI1950:AI1951)","v":0},{"$f":"SUM($M1927:AJ1927)*(SUM($L1928:AI1928)<$H1928)*PRODUCT(AJ1950:AJ1951)","v":0},{"$f":"SUM($M1927:AK1927)*(SUM($L1928:AJ1928)<$H1928)*PRODUCT(AK1950:AK1951)","v":0},{"$f":"SUM($M1927:AL1927)*(SUM($L1928:AK1928)<$H1928)*PRODUCT(AL1950:AL1951)","v":0},{"$f":"SUM($M1927:AM1927)*(SUM($L1928:AL1928)<$H1928)*PRODUCT(AM1950:AM1951)","v":0},{"$f":"SUM($M1927:AN1927)*(SUM($L1928:AM1928)<$H1928)*PRODUCT(AN1950:AN1951)","v":0},{"$f":"SUM($M1927:AO1927)*(SUM($L1928:AN1928)<$H1928)*PRODUCT(AO1950:AO1951)","v":0},{"$f":"SUM($M1927:AP1927)*(SUM($L1928:AO1928)<$H1928)*PRODUCT(AP1950:AP1951)","v":0},{"$f":"SUM($M1927:AQ1927)*(SUM($L1928:AP1928)<$H1928)*PRODUCT(AQ1950:AQ1951)","v":0},{"$f":"SUM($M1927:AR1927)*(SUM($L1928:AQ1928)<$H1928)*PRODUCT(AR1950:AR1951)","v":0},{"$f":"SUM($M1927:AS1927)*(SUM($L1928:AR1928)<$H1928)*PRODUCT(AS1950:AS1951)","v":0},{"$f":"SUM($M1927:AT1927)*(SUM($L1928:AS1928)<$H1928)*PRODUCT(AT1950:AT1951)","v":0},{"$f":"SUM($M1927:AU1927)*(SUM($L1928:AT1928)<$H1928)*PRODUCT(AU1950:AU1951)","v":0},{"$f":"SUM($M1927:AV1927)*(SUM($L1928:AU1928)<$H1928)*PRODUCT(AV1950:AV1951)","v":0},{"$f":"SUM($M1927:AW1927)*(SUM($L1928:AV1928)<$H1928)*PRODUCT(AW1950:AW1951)","v":0},{"$f":"SUM($M1927:AX1927)*(SUM($L1928:AW1928)<$H1928)*PRODUCT(AX1950:AX1951)","v":0},{"$f":"SUM($M1927:AY1927)*(SUM($L1928:AX1928)<$H1928)*PRODUCT(AY1950:AY1951)","v":0},{"$f":"SUM($M1927:AZ1927)*(SUM($L1928:AY1928)<$H1928)*PRODUCT(AZ1950:AZ1951)","v":0},{"$f":"SUM($M1927:BA1927)*(SUM($L1928:AZ1928)<$H1928)*PRODUCT(BA1950:BA1951)","v":0},{"$f":"SUM($M1927:BB1927)*(SUM($L1928:BA1928)<$H1928)*PRODUCT(BB1950:BB1951)","v":0},{"$f":"SUM($M1927:BC1927)*(SUM($L1928:BB1928)<$H1928)*PRODUCT(BC1950:BC1951)","v":0},{"$f":"SUM($M1927:BD1927)*(SUM($L1928:BC1928)<$H1928)*PRODUCT(BD1950:BD1951)","v":0},{"$f":"SUM($M1927:BE1927)*(SUM($L1928:BD1928)<$H1928)*PRODUCT(BE1950:BE1951)","v":0},{"$f":"SUM($M1927:BF1927)*(SUM($L1928:BE1928)<$H1928)*PRODUCT(BF1950:BF1951)","v":0},{"$f":"SUM($M1927:BG1927)*(SUM($L1928:BF1928)<$H1928)*PRODUCT(BG1950:BG1951)","v":0},{"$f":"SUM($M1927:BH1927)*(SUM($L1928:BG1928)<$H1928)*PRODUCT(BH1950:BH1951)","v":0},{"$f":"SUM($M1927:BI1927)*(SUM($L1928:BH1928)<$H1928)*PRODUCT(BI1950:BI1951)","v":0},{"$f":"SUM($M1927:BJ1927)*(SUM($L1928:BI1928)<$H1928)*PRODUCT(BJ1950:BJ1951)","v":0},{"$f":"SUM($M1927:BK1927)*(SUM($L1928:BJ1928)<$H1928)*PRODUCT(BK1950:BK1951)","v":0},{"$f":"SUM($M1927:BL1927)*(SUM($L1928:BK1928)<$H1928)*PRODUCT(BL1950:BL1951)","v":0},{"$f":"SUM($M1927:BM1927)*(SUM($L1928:BL1928)<$H1928)*PRODUCT(BM1950:BM1951)","v":0},{"$f":"SUM($M1927:BN1927)*(SUM($L1928:BM1928)<$H1928)*PRODUCT(BN1950:BN1951)","v":0},{"$f":"SUM($M1927:BO1927)*(SUM($L1928:BN1928)<$H1928)*PRODUCT(BO1950:BO1951)","v":0},{"$f":"SUM($M1927:BP1927)*(SUM($L1928:BO1928)<$H1928)*PRODUCT(BP1950:BP1951)","v":0},{"$f":"SUM($M1927:BQ1927)*(SUM($L1928:BP1928)<$H1928)*PRODUCT(BQ1950:BQ1951)","v":0},{"$f":"SUM($M1927:BR1927)*(SUM($L1928:BQ1928)<$H1928)*PRODUCT(BR1950:BR1951)","v":0},{"$f":"SUM($M1927:BS1927)*(SUM($L1928:BR1928)<$H1928)*PRODUCT(BS1950:BS1951)","v":0},{"$f":"SUM($M1927:BT1927)*(SUM($L1928:BS1928)<$H1928)*PRODUCT(BT1950:BT1951)","v":0}]
[null,null,null,{"$f":"INP_General!D$753","v":"If bullet:"},{"$f":"INP_General!E$753","v":"£000"},{"$f":"D1923&D1933","v":"LOAN 7If bullet:"},{"$f":"MATCH(F1933,INP_General!$H$745:$H$941,0)","v":159},{"$f":"INDEX(INP_General!$F$745:$F$941,G1933,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1923&D1937","v":"LOAN 7If variable: floating rate peg"},{"$f":"MATCH(F1937,INP_General!$H$745:$H$941,0)","v":163},{"$f":"INDEX(INP_General!$F$745:$F$941,G1937,1)","v":0},{"$f":"IFERROR(MATCH(H1937,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1937=0,0,INDEX(INP_General!M$728:M$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!N$728:N$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!O$728:O$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!P$728:P$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Q$728:Q$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!R$728:R$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!S$728:S$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!T$728:T$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!U$728:U$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!V$728:V$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!W$728:W$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!X$728:X$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Y$728:Y$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Z$728:Z$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AA$728:AA$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AB$728:AB$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AC$728:AC$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AD$728:AD$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AE$728:AE$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AF$728:AF$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AG$728:AG$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AH$728:AH$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AI$728:AI$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AK$728:AK$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AL$728:AL$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AM$728:AM$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AN$728:AN$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AO$728:AO$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AP$728:AP$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AR$728:AR$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AS$728:AS$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AT$728:AT$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AU$728:AU$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AV$728:AV$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AW$728:AW$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AX$728:AX$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AY$728:AY$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BA$728:BA$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BB$728:BB$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BC$728:BC$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BD$728:BD$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BE$728:BE$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BF$728:BF$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BG$728:BG$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BH$728:BH$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BI$728:BI$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BK$728:BK$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BL$728:BL$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BM$728:BM$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BN$728:BN$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BO$728:BO$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BP$728:BP$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BR$728:BR$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BS$728:BS$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BT$728:BT$732,$I1937,1))","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1925&\": \"&D1954","v":"0: Principal drawdown"},null,{"$f":"H1932","v":0},{"$f":"IFERROR(MATCH(H1954,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1954:BT1954)","v":0},null,{"$f":"IF($I1954=0,0,CHOOSE($I1954,$H1933*M1927,M1934)*($I1926=$I$5)*(1+$H1948))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1954=0,0,CHOOSE($I1954,$H1933*AS1927,AS1934)*($I1926=$I$5)*(1+$H1948))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan issue fees","£000",null,null,null,null,null,null,null,{"$f":"SUM($M1954:$BT1954)*$H1929*M1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($M1954:$BT1954)*$H1929*AS1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"c/f Fees payable","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1972:M1974)","v":0},{"$f":"SUM(N1972:N1974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$574","v":"Bullet"}]
[]
[null,null,null,"CFADS - senior","£000",{"$f":"H2005","v":"Nominal"},null,null,null,null,null,null,{"$f":"CHOOSE($I2005,M$1222,M$1233)","v":0},0,0,0,0,{"$f":"CHOOSE($I2005,R$1222,R$1233)","v":0},{"$f":"CHOOSE($I2005,S$1222,S$1233)","v":0},0,0,0,{"$f":"CHOOSE($I2005,W$1222,W$1233)","v":0},{"$f":"CHOOSE($I2005,X$1222,X$1233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M2013-M1987)*(1-M1990)+SUM(M1953:M1954)*M1990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS2013-AS1987)*(1-AS1990)+SUM(AS1953:AS1954)*AS1990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$578","v":"Cash sweep"}]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M2027:M2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:N2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:O2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:P2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Q2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:R2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:S2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:T2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:U2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:V2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:W2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:X2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Y2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Z2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AA2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AB2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AC2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AD2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AE2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AF2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AG2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AH2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AI2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AJ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AK2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AL2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AM2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AN2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AO2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AP2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AQ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AR2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AS2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AT2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AU2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AV2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AW2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AX2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AY2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AZ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BA2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BB2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BC2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BD2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BE2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BF2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BG2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BH2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BI2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BJ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BK2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BL2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BM2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BN2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BO2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BP2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BQ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BR2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BS2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BT2027)/$K2027,0)","v":0}]
[null,null,null,{"$f":"INP_General!D$745","v":"Loan issuer"},{"$f":"INP_General!E$745","v":"investor"},{"$f":"D2037&D2039","v":"LOAN 8Loan issuer"},{"$f":"MATCH(F2039,INP_General!$H$745:$H$941,0)","v":176},{"$f":"INDEX(INP_General!$F$745:$F$941,G2039,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D2037&D2042","v":"LOAN 8Loan tenor"},{"$f":"MATCH(F2042,INP_General!$H$745:$H$941,0)","v":179},{"$f":"INDEX(INP_General!$F$745:$F$941,G2042,1)","v":0},null,null,null,null,{"$f":"SUM($M2041:M2041)*(SUM($L2042:L2042)<$H2042)*PRODUCT(M2064:M2065)","v":0},{"$f":"SUM($M2041:N2041)*(SUM($L2042:M2042)<$H2042)*PRODUCT(N2064:N2065)","v":0},{"$f":"SUM($M2041:O2041)*(SUM($L2042:N2042)<$H2042)*PRODUCT(O2064:O2065)","v":0},{"$f":"SUM($M2041:P2041)*(SUM($L2042:O2042)<$H2042)*PRODUCT(P2064:P2065)","v":0},{"$f":"SUM($M2041:Q2041)*(SUM($L2042:P2042)<$H2042)*PRODUCT(Q2064:Q2065)","v":0},{"$f":"SUM($M2041:R2041)*(SUM($L2042:Q2042)<$H2042)*PRODUCT(R2064:R2065)","v":0},{"$f":"SUM($M2041:S2041)*(SUM($L2042:R2042)<$H2042)*PRODUCT(S2064:S2065)","v":0},{"$f":"SUM($M2041:T2041)*(SUM($L2042:S2042)<$H2042)*PRODUCT(T2064:T2065)","v":0},{"$f":"SUM($M2041:U2041)*(SUM($L2042:T2042)<$H2042)*PRODUCT(U2064:U2065)","v":0},{"$f":"SUM($M2041:V2041)*(SUM($L2042:U2042)<$H2042)*PRODUCT(V2064:V2065)","v":0},{"$f":"SUM($M2041:W2041)*(SUM($L2042:V2042)<$H2042)*PRODUCT(W2064:W2065)","v":0},{"$f":"SUM($M2041:X2041)*(SUM($L2042:W2042)<$H2042)*PRODUCT(X2064:X2065)","v":0},{"$f":"SUM($M2041:Y2041)*(SUM($L2042:X2042)<$H2042)*PRODUCT(Y2064:Y2065)","v":0},{"$f":"SUM($M2041:Z2041)*(SUM($L2042:Y2042)<$H2042)*PRODUCT(Z2064:Z2065)","v":0},{"$f":"SUM($M2041:AA2041)*(SUM($L2042:Z2042)<$H2042)*PRODUCT(AA2064:AA2065)","v":0},{"$f":"SUM($M2041:AB2041)*(SUM($L2042:AA2042)<$H2042)*PRODUCT(AB2064:AB2065)","v":0},{"$f":"SUM($M2041:AC2041)*(SUM($L2042:AB2042)<$H2042)*PRODUCT(AC2064:AC2065)","v":0},{"$f":"SUM($M2041:AD2041)*(SUM($L2042:AC2042)<$H2042)*PRODUCT(AD2064:AD2065)","v":0},{"$f":"SUM($M2041:AE2041)*(SUM($L2042:AD2042)<$H2042)*PRODUCT(AE2064:AE2065)","v":0},{"$f":"SUM($M2041:AF2041)*(SUM($L2042:AE2042)<$H2042)*PRODUCT(AF2064:AF2065)","v":0},{"$f":"SUM($M2041:AG2041)*(SUM($L2042:AF2042)<$H2042)*PRODUCT(AG2064:AG2065)","v":0},{"$f":"SUM($M2041:AH2041)*(SUM($L2042:AG2042)<$H2042)*PRODUCT(AH2064:AH2065)","v":0},{"$f":"SUM($M2041:AI2041)*(SUM($L2042:AH2042)<$H2042)*PRODUCT(AI2064:AI2065)","v":0},{"$f":"SUM($M2041:AJ2041)*(SUM($L2042:AI2042)<$H2042)*PRODUCT(AJ2064:AJ2065)","v":0},{"$f":"SUM($M2041:AK2041)*(SUM($L2042:AJ2042)<$H2042)*PRODUCT(AK2064:AK2065)","v":0},{"$f":"SUM($M2041:AL2041)*(SUM($L2042:AK2042)<$H2042)*PRODUCT(AL2064:AL2065)","v":0},{"$f":"SUM($M2041:AM2041)*(SUM($L2042:AL2042)<$H2042)*PRODUCT(AM2064:AM2065)","v":0},{"$f":"SUM($M2041:AN2041)*(SUM($L2042:AM2042)<$H2042)*PRODUCT(AN2064:AN2065)","v":0},{"$f":"SUM($M2041:AO2041)*(SUM($L2042:AN2042)<$H2042)*PRODUCT(AO2064:AO2065)","v":0},{"$f":"SUM($M2041:AP2041)*(SUM($L2042:AO2042)<$H2042)*PRODUCT(AP2064:AP2065)","v":0},{"$f":"SUM($M2041:AQ2041)*(SUM($L2042:AP2042)<$H2042)*PRODUCT(AQ2064:AQ2065)","v":0},{"$f":"SUM($M2041:AR2041)*(SUM($L2042:AQ2042)<$H2042)*PRODUCT(AR2064:AR2065)","v":0},{"$f":"SUM($M2041:AS2041)*(SUM($L2042:AR2042)<$H2042)*PRODUCT(AS2064:AS2065)","v":0},{"$f":"SUM($M2041:AT2041)*(SUM($L2042:AS2042)<$H2042)*PRODUCT(AT2064:AT2065)","v":0},{"$f":"SUM($M2041:AU2041)*(SUM($L2042:AT2042)<$H2042)*PRODUCT(AU2064:AU2065)","v":0},{"$f":"SUM($M2041:AV2041)*(SUM($L2042:AU2042)<$H2042)*PRODUCT(AV2064:AV2065)","v":0},{"$f":"SUM($M2041:AW2041)*(SUM($L2042:AV2042)<$H2042)*PRODUCT(AW2064:AW2065)","v":0},{"$f":"SUM($M2041:AX2041)*(SUM($L2042:AW2042)<$H2042)*PRODUCT(AX2064:AX2065)","v":0},{"$f":"SUM($M2041:AY2041)*(SUM($L2042:AX2042)<$H2042)*PRODUCT(AY2064:AY2065)","v":0},{"$f":"SUM($M2041:AZ2041)*(SUM($L2042:AY2042)<$H2042)*PRODUCT(AZ2064:AZ2065)","v":0},{"$f":"SUM($M2041:BA2041)*(SUM($L2042:AZ2042)<$H2042)*PRODUCT(BA2064:BA2065)","v":0},{"$f":"SUM($M2041:BB2041)*(SUM($L2042:BA2042)<$H2042)*PRODUCT(BB2064:BB2065)","v":0},{"$f":"SUM($M2041:BC2041)*(SUM($L2042:BB2042)<$H2042)*PRODUCT(BC2064:BC2065)","v":0},{"$f":"SUM($M2041:BD2041)*(SUM($L2042:BC2042)<$H2042)*PRODUCT(BD2064:BD2065)","v":0},{"$f":"SUM($M2041:BE2041)*(SUM($L2042:BD2042)<$H2042)*PRODUCT(BE2064:BE2065)","v":0},{"$f":"SUM($M2041:BF2041)*(SUM($L2042:BE2042)<$H2042)*PRODUCT(BF2064:BF2065)","v":0},{"$f":"SUM($M2041:BG2041)*(SUM($L2042:BF2042)<$H2042)*PRODUCT(BG2064:BG2065)","v":0},{"$f":"SUM($M2041:BH2041)*(SUM($L2042:BG2042)<$H2042)*PRODUCT(BH2064:BH2065)","v":0},{"$f":"SUM($M2041:BI2041)*(SUM($L2042:BH2042)<$H2042)*PRODUCT(BI2064:BI2065)","v":0},{"$f":"SUM($M2041:BJ2041)*(SUM($L2042:BI2042)<$H2042)*PRODUCT(BJ2064:BJ2065)","v":0},{"$f":"SUM($M2041:BK2041)*(SUM($L2042:BJ2042)<$H2042)*PRODUCT(BK2064:BK2065)","v":0},{"$f":"SUM($M2041:BL2041)*(SUM($L2042:BK2042)<$H2042)*PRODUCT(BL2064:BL2065)","v":0},{"$f":"SUM($M2041:BM2041)*(SUM($L2042:BL2042)<$H2042)*PRODUCT(BM2064:BM2065)","v":0},{"$f":"SUM($M2041:BN2041)*(SUM($L2042:BM2042)<$H2042)*PRODUCT(BN2064:BN2065)","v":0},{"$f":"SUM($M2041:BO2041)*(SUM($L2042:BN2042)<$H2042)*PRODUCT(BO2064:BO2065)","v":0},{"$f":"SUM($M2041:BP2041)*(SUM($L2042:BO2042)<$H2042)*PRODUCT(BP2064:BP2065)","v":0},{"$f":"SUM($M2041:BQ2041)*(SUM($L2042:BP2042)<$H2042)*PRODUCT(BQ2064:BQ2065)","v":0},{"$f":"SUM($M2041:BR2041)*(SUM($L2042:BQ2042)<$H2042)*PRODUCT(BR2064:BR2065)","v":0},{"$f":"SUM($M2041:BS2041)*(SUM($L2042:BR2042)<$H2042)*PRODUCT(BS2064:BS2065)","v":0},{"$f":"SUM($M2041:BT2041)*(SUM($L2042:BS2042)<$H2042)*PRODUCT(BT2064:BT2065)","v":0}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D2037&D2048","v":"LOAN 8If drawdown profile:"},{"$f":"MATCH(F2048,INP_General!$H$745:$H$941,0)","v":185},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G2048,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$762","v":"If target cover - in period DSCR ratio"},{"$f":"INP_General!E$762","v":"ratio"},{"$f":"D2037&D2056","v":"LOAN 8If target cover - in period DSCR ratio"},{"$f":"MATCH(F2056,INP_General!$H$745:$H$941,0)","v":193},{"$f":"INDEX(INP_General!$F$745:$F$941,G2056,1)","v":0}]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H2041)+H2042,MONTH(H2041),DAY(H2041))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H2065,M$5>=$H2065),($H2065-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H2065,AS$5>=$H2065),($H2065-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Fees payable (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M2075-M2076","v":0},{"$f":"N2075-N2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M2075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$820","v":"Fees payable"},"£000",null,null,null,null,null,null,null,{"$f":"M2077","v":0},{"$f":"N2077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$775","v":"Interest expensed to P&L"},"£000",null,null,null,null,null,null,null,{"$f":"(SUM(M2094:M2095)-M2097)*M2096","v":0},{"$f":"(SUM(N2094:N2095)-N2097)*N2096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},"£000",{"$f":"H2039&\": \"&D2101","v":"0: Interest payment"},null,null,null,null,null,null,{"$f":"M2096*M2094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M2042:$BT2042)*(M2042>0)*SUM($M2058:M2058)","v":0},{"$f":"SUM(N2042:$BT2042)*(N2042>0)*SUM($M2058:N2058)","v":0},{"$f":"SUM(O2042:$BT2042)*(O2042>0)*SUM($M2058:O2058)","v":0},{"$f":"SUM(P2042:$BT2042)*(P2042>0)*SUM($M2058:P2058)","v":0},{"$f":"SUM(Q2042:$BT2042)*(Q2042>0)*SUM($M2058:Q2058)","v":0},{"$f":"SUM(R2042:$BT2042)*(R2042>0)*SUM($M2058:R2058)","v":0},{"$f":"SUM(S2042:$BT2042)*(S2042>0)*SUM($M2058:S2058)","v":0},{"$f":"SUM(T2042:$BT2042)*(T2042>0)*SUM($M2058:T2058)","v":0},{"$f":"SUM(U2042:$BT2042)*(U2042>0)*SUM($M2058:U2058)","v":0},{"$f":"SUM(V2042:$BT2042)*(V2042>0)*SUM($M2058:V2058)","v":0},{"$f":"SUM(W2042:$BT2042)*(W2042>0)*SUM($M2058:W2058)","v":0},{"$f":"SUM(X2042:$BT2042)*(X2042>0)*SUM($M2058:X2058)","v":0},{"$f":"SUM(Y2042:$BT2042)*(Y2042>0)*SUM($M2058:Y2058)","v":0},{"$f":"SUM(Z2042:$BT2042)*(Z2042>0)*SUM($M2058:Z2058)","v":0},{"$f":"SUM(AA2042:$BT2042)*(AA2042>0)*SUM($M2058:AA2058)","v":0},{"$f":"SUM(AB2042:$BT2042)*(AB2042>0)*SUM($M2058:AB2058)","v":0},{"$f":"SUM(AC2042:$BT2042)*(AC2042>0)*SUM($M2058:AC2058)","v":0},{"$f":"SUM(AD2042:$BT2042)*(AD2042>0)*SUM($M2058:AD2058)","v":0},{"$f":"SUM(AE2042:$BT2042)*(AE2042>0)*SUM($M2058:AE2058)","v":0},{"$f":"SUM(AF2042:$BT2042)*(AF2042>0)*SUM($M2058:AF2058)","v":0},{"$f":"SUM(AG2042:$BT2042)*(AG2042>0)*SUM($M2058:AG2058)","v":0},{"$f":"SUM(AH2042:$BT2042)*(AH2042>0)*SUM($M2058:AH2058)","v":0},{"$f":"SUM(AI2042:$BT2042)*(AI2042>0)*SUM($M2058:AI2058)","v":0},{"$f":"SUM(AJ2042:$BT2042)*(AJ2042>0)*SUM($M2058:AJ2058)","v":0},{"$f":"SUM(AK2042:$BT2042)*(AK2042>0)*SUM($M2058:AK2058)","v":0},{"$f":"SUM(AL2042:$BT2042)*(AL2042>0)*SUM($M2058:AL2058)","v":0},{"$f":"SUM(AM2042:$BT2042)*(AM2042>0)*SUM($M2058:AM2058)","v":0},{"$f":"SUM(AN2042:$BT2042)*(AN2042>0)*SUM($M2058:AN2058)","v":0},{"$f":"SUM(AO2042:$BT2042)*(AO2042>0)*SUM($M2058:AO2058)","v":0},{"$f":"SUM(AP2042:$BT2042)*(AP2042>0)*SUM($M2058:AP2058)","v":0},{"$f":"SUM(AQ2042:$BT2042)*(AQ2042>0)*SUM($M2058:AQ2058)","v":0},{"$f":"SUM(AR2042:$BT2042)*(AR2042>0)*SUM($M2058:AR2058)","v":0},{"$f":"SUM(AS2042:$BT2042)*(AS2042>0)*SUM($M2058:AS2058)","v":0},{"$f":"SUM(AT2042:$BT2042)*(AT2042>0)*SUM($M2058:AT2058)","v":0},{"$f":"SUM(AU2042:$BT2042)*(AU2042>0)*SUM($M2058:AU2058)","v":0},{"$f":"SUM(AV2042:$BT2042)*(AV2042>0)*SUM($M2058:AV2058)","v":0},{"$f":"SUM(AW2042:$BT2042)*(AW2042>0)*SUM($M2058:AW2058)","v":0},{"$f":"SUM(AX2042:$BT2042)*(AX2042>0)*SUM($M2058:AX2058)","v":0},{"$f":"SUM(AY2042:$BT2042)*(AY2042>0)*SUM($M2058:AY2058)","v":0},{"$f":"SUM(AZ2042:$BT2042)*(AZ2042>0)*SUM($M2058:AZ2058)","v":0},{"$f":"SUM(BA2042:$BT2042)*(BA2042>0)*SUM($M2058:BA2058)","v":0},{"$f":"SUM(BB2042:$BT2042)*(BB2042>0)*SUM($M2058:BB2058)","v":0},{"$f":"SUM(BC2042:$BT2042)*(BC2042>0)*SUM($M2058:BC2058)","v":0},{"$f":"SUM(BD2042:$BT2042)*(BD2042>0)*SUM($M2058:BD2058)","v":0},{"$f":"SUM(BE2042:$BT2042)*(BE2042>0)*SUM($M2058:BE2058)","v":0},{"$f":"SUM(BF2042:$BT2042)*(BF2042>0)*SUM($M2058:BF2058)","v":0},{"$f":"SUM(BG2042:$BT2042)*(BG2042>0)*SUM($M2058:BG2058)","v":0},{"$f":"SUM(BH2042:$BT2042)*(BH2042>0)*SUM($M2058:BH2058)","v":0},{"$f":"SUM(BI2042:$BT2042)*(BI2042>0)*SUM($M2058:BI2058)","v":0},{"$f":"SUM(BJ2042:$BT2042)*(BJ2042>0)*SUM($M2058:BJ2058)","v":0},{"$f":"SUM(BK2042:$BT2042)*(BK2042>0)*SUM($M2058:BK2058)","v":0},{"$f":"SUM(BL2042:$BT2042)*(BL2042>0)*SUM($M2058:BL2058)","v":0},{"$f":"SUM(BM2042:$BT2042)*(BM2042>0)*SUM($M2058:BM2058)","v":0},{"$f":"SUM(BN2042:$BT2042)*(BN2042>0)*SUM($M2058:BN2058)","v":0},{"$f":"SUM(BO2042:$BT2042)*(BO2042>0)*SUM($M2058:BO2058)","v":0},{"$f":"SUM(BP2042:$BT2042)*(BP2042>0)*SUM($M2058:BP2058)","v":0},{"$f":"SUM(BQ2042:$BT2042)*(BQ2042>0)*SUM($M2058:BQ2058)","v":0},{"$f":"SUM(BR2042:$BT2042)*(BR2042>0)*SUM($M2058:BR2058)","v":0},{"$f":"SUM(BS2042:$BT2042)*(BS2042>0)*SUM($M2058:BS2058)","v":0},{"$f":"SUM(BT2042:$BT2042)*(BT2042>0)*SUM($M2058:BT2058)","v":0}]
[null,null,null,{"$f":"D2118&\": check for - \"&H2122","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D2037,$H2122,M$1239:M2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,N$1239:N2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,O$1239:O2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,P$1239:P2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Q$1239:Q2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,R$1239:R2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,S$1239:S2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,T$1239:T2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,U$1239:U2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,V$1239:V2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,W$1239:W2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,X$1239:X2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Y$1239:Y2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Z$1239:Z2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AA$1239:AA2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AB$1239:AB2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AC$1239:AC2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AD$1239:AD2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AE$1239:AE2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AF$1239:AF2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AG$1239:AG2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AH$1239:AH2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AI$1239:AI2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AJ$1239:AJ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AK$1239:AK2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AL$1239:AL2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AM$1239:AM2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AN$1239:AN2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AO$1239:AO2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AP$1239:AP2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AQ$1239:AQ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AR$1239:AR2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AS$1239:AS2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AT$1239:AT2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AU$1239:AU2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AV$1239:AV2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AW$1239:AW2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AX$1239:AX2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AY$1239:AY2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AZ$1239:AZ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BA$1239:BA2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BB$1239:BB2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BC$1239:BC2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BD$1239:BD2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BE$1239:BE2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BF$1239:BF2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BG$1239:BG2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BH$1239:BH2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BI$1239:BI2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BJ$1239:BJ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BK$1239:BK2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BL$1239:BL2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BM$1239:BM2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BN$1239:BN2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BO$1239:BO2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BP$1239:BP2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BQ$1239:BQ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BR$1239:BR2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BS$1239:BS2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BT$1239:BT2037)","v":0}]
[]
[null,null,null,{"$f":"D2134&\": \"&D2071","v":"Cash sweep: Principal repayment"},"£000",null,null,{"$f":"H2055","v":0},null,null,null,null,{"$f":"MIN(MAX(M2135*$H2136,0),SUM(M2067:M2068))*(1-M2104)*M2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AS2135*$H2136,0),SUM(AS2067:AS2068))*(1-AS2104)*AS2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M2141:M2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:N2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:O2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:P2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Q2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:R2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:S2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:T2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:U2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:V2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:W2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:X2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Y2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Z2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AA2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AB2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AC2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AD2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AE2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AF2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AG2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AH2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AI2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AJ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AK2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AL2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AM2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AN2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AO2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AP2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AQ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AR2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AS2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AT2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AU2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AV2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AW2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AX2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AY2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AZ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BA2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BB2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BC2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BD2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BE2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BF2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BG2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BH2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BI2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BJ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BK2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BL2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BM2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BN2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BO2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BP2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BQ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BR2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BS2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BT2141)/$K2141,0)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M2159:BT2159)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f fees payable","£000",null,null,null,null,null,null,null,{"$f":"L2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$820","v":"Fees payable"},"£000",null,null,null,null,null,{"$f":"SUM(M2168:BT2168)","v":0},null,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$773","v":"Interest charge"},"£000",null,null,null,null,null,{"$f":"SUM(M2181:BT2181)","v":0},null,{"$f":"-SUMIF($D$1239:$D$2150,$D2181,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2181,AS$1239:AS$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR","Ratio",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,null,{"$f":"IFERROR(M2188/M2193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS2188/AS2193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2203,1)&\": \"&SYS_Admin!$G$770","v":"GHNF: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2202)+1","v":1},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2210,1)&\": \"&SYS_Admin!$G$771","v":"Local Authority: Principal repayment"},"£000",{"$f":"F2209","v":2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2217,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2216","v":3},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2217,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2227,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2226)+1","v":5},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2231,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},"£000",{"$f":"F2230","v":5},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2231,M$1239:M$2150)","v":0},{"$f":"-SUMIF($F$1239:$F$2150,$D2231,N$1239:N$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2236,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2235","v":6},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2248,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2247","v":8},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2253,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2252","v":9},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2253,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2270,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},"£000",{"$f":"F2269","v":12},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2276,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},"£000",{"$f":"F2275","v":13},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2287,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2286)+1","v":15},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2290,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2289","v":15},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2296,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2295","v":16},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2313,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2312","v":19},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2313,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2321,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},"£000",{"$f":"F2320","v":20},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2321,M$1239:M$2150)","v":0},{"$f":"-SUMIF($F$1239:$F$2150,$D2321,N$1239:N$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M Cost",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt service lookahead",null,"£000",null,{"$f":"INDEX(INP_General!$G$963:$I$963,1,$I$5)","v":1},null,null,null,null,{"$f":"SUM(OFFSET(M2348,,1,,$H2349))*M2327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AS2348,,1,,$H2349))*AS2327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Apply exemption for electricity generating plant?",null,"T/F",{"$f":"INP_General!$F$506","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},{"$f":"INP_EnergyTypes!I34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(E2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"F2371=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!J34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"I2371=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!K34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(K2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"L2371=SYS_Admin!$D$249","v":false},null,false,0]
[null,null,null,{"$f":"INP_EnergyTypes!D44","v":0},{"$f":"INP_EnergyTypes!I44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(E2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"F2381=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!J44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"I2381=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!K44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(K2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"L2381=SYS_Admin!$D$249","v":false},null,false,0]
[null,null,null,"Electricity that is generated and self-supplied",null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M913","v":0},{"$f":"CALC_EBalance!N913","v":0},{"$f":"CALC_EBalance!O913","v":0},{"$f":"CALC_EBalance!P913","v":0},{"$f":"CALC_EBalance!Q913","v":0},{"$f":"CALC_EBalance!R913","v":0},{"$f":"CALC_EBalance!S913","v":0},{"$f":"CALC_EBalance!T913","v":0},{"$f":"CALC_EBalance!U913","v":0},{"$f":"CALC_EBalance!V913","v":0},{"$f":"CALC_EBalance!W913","v":0},{"$f":"CALC_EBalance!X913","v":0},{"$f":"CALC_EBalance!Y913","v":0},{"$f":"CALC_EBalance!Z913","v":0},{"$f":"CALC_EBalance!AA913","v":0},{"$f":"CALC_EBalance!AB913","v":0},{"$f":"CALC_EBalance!AC913","v":0},{"$f":"CALC_EBalance!AD913","v":0},{"$f":"CALC_EBalance!AE913","v":0},{"$f":"CALC_EBalance!AF913","v":0},{"$f":"CALC_EBalance!AG913","v":0},{"$f":"CALC_EBalance!AH913","v":0},{"$f":"CALC_EBalance!AI913","v":0},{"$f":"CALC_EBalance!AJ913","v":0},{"$f":"CALC_EBalance!AK913","v":0},{"$f":"CALC_EBalance!AL913","v":0},{"$f":"CALC_EBalance!AM913","v":0},{"$f":"CALC_EBalance!AN913","v":0},{"$f":"CALC_EBalance!AO913","v":0},{"$f":"CALC_EBalance!AP913","v":0},{"$f":"CALC_EBalance!AQ913","v":0},{"$f":"CALC_EBalance!AR913","v":0},{"$f":"CALC_EBalance!AS913","v":0},{"$f":"CALC_EBalance!AT913","v":0},{"$f":"CALC_EBalance!AU913","v":0},{"$f":"CALC_EBalance!AV913","v":0},{"$f":"CALC_EBalance!AW913","v":0},{"$f":"CALC_EBalance!AX913","v":0},{"$f":"CALC_EBalance!AY913","v":0},{"$f":"CALC_EBalance!AZ913","v":0},{"$f":"CALC_EBalance!BA913","v":0},{"$f":"CALC_EBalance!BB913","v":0},{"$f":"CALC_EBalance!BC913","v":0},{"$f":"CALC_EBalance!BD913","v":0},{"$f":"CALC_EBalance!BE913","v":0},{"$f":"CALC_EBalance!BF913","v":0},{"$f":"CALC_EBalance!BG913","v":0},{"$f":"CALC_EBalance!BH913","v":0},{"$f":"CALC_EBalance!BI913","v":0},{"$f":"CALC_EBalance!BJ913","v":0},{"$f":"CALC_EBalance!BK913","v":0},{"$f":"CALC_EBalance!BL913","v":0},{"$f":"CALC_EBalance!BM913","v":0},{"$f":"CALC_EBalance!BN913","v":0},{"$f":"CALC_EBalance!BO913","v":0},{"$f":"CALC_EBalance!BP913","v":0},{"$f":"CALC_EBalance!BQ913","v":0},{"$f":"CALC_EBalance!BR913","v":0},{"$f":"CALC_EBalance!BS913","v":0},{"$f":"CALC_EBalance!BT913","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$777&\"-\"&D2406","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!J261","v":"Generation"},false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!M$293:M$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!N$293:N$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!O$293:O$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!P$293:P$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Q$293:Q$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!R$293:R$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!S$293:S$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!T$293:T$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!U$293:U$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!V$293:V$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!W$293:W$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!X$293:X$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Y$293:Y$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Z$293:Z$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AA$293:AA$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AB$293:AB$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AC$293:AC$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AD$293:AD$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AE$293:AE$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AF$293:AF$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AG$293:AG$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AH$293:AH$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AI$293:AI$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AJ$293:AJ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AK$293:AK$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AL$293:AL$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AM$293:AM$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AN$293:AN$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AO$293:AO$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AP$293:AP$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AQ$293:AQ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AR$293:AR$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AS$293:AS$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AT$293:AT$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AU$293:AU$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AV$293:AV$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AW$293:AW$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AX$293:AX$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AY$293:AY$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AZ$293:AZ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BA$293:BA$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BB$293:BB$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BC$293:BC$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BD$293:BD$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BE$293:BE$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BF$293:BF$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BG$293:BG$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BH$293:BH$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BI$293:BI$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BJ$293:BJ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BK$293:BK$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BL$293:BL$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BM$293:BM$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BN$293:BN$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BO$293:BO$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BP$293:BP$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BQ$293:BQ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BR$293:BR$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BS$293:BS$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BT$293:BT$894)*$J2406","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$777&\"-\"&D2407","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!J262","v":"Generation"},false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!M$293:M$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!N$293:N$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!O$293:O$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!P$293:P$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Q$293:Q$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!R$293:R$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!S$293:S$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!T$293:T$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!U$293:U$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!V$293:V$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!W$293:W$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!X$293:X$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Y$293:Y$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Z$293:Z$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AA$293:AA$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AB$293:AB$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AC$293:AC$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AD$293:AD$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AE$293:AE$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AF$293:AF$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AG$293:AG$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AH$293:AH$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AI$293:AI$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AJ$293:AJ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AK$293:AK$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AL$293:AL$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AM$293:AM$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AN$293:AN$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AO$293:AO$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AP$293:AP$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AQ$293:AQ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AR$293:AR$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AS$293:AS$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AT$293:AT$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AU$293:AU$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AV$293:AV$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AW$293:AW$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AX$293:AX$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AY$293:AY$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AZ$293:AZ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BA$293:BA$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BB$293:BB$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BC$293:BC$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BD$293:BD$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BE$293:BE$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BF$293:BF$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BG$293:BG$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BH$293:BH$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BI$293:BI$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BJ$293:BJ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BK$293:BK$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BL$293:BL$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BM$293:BM$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BN$293:BN$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BO$293:BO$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BP$293:BP$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BQ$293:BQ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BR$293:BR$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BS$293:BS$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BT$293:BT$894)*$J2407","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$777&\"-\"&D2424","v":"Nominal-c/f ASSET balance (BS)-0"},null,false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!M$293:M$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!N$293:N$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!O$293:O$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!P$293:P$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Q$293:Q$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!R$293:R$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!S$293:S$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!T$293:T$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!U$293:U$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!V$293:V$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!W$293:W$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!X$293:X$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Y$293:Y$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Z$293:Z$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AA$293:AA$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AB$293:AB$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AC$293:AC$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AD$293:AD$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AE$293:AE$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AF$293:AF$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AG$293:AG$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AH$293:AH$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AI$293:AI$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AJ$293:AJ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AK$293:AK$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AL$293:AL$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AM$293:AM$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AN$293:AN$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AO$293:AO$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AP$293:AP$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AQ$293:AQ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AR$293:AR$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AS$293:AS$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AT$293:AT$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AU$293:AU$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AV$293:AV$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AW$293:AW$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AX$293:AX$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AY$293:AY$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AZ$293:AZ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BA$293:BA$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BB$293:BB$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BC$293:BC$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BD$293:BD$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BE$293:BE$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BF$293:BF$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BG$293:BG$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BH$293:BH$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BI$293:BI$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BJ$293:BJ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BK$293:BK$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BL$293:BL$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BM$293:BM$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BN$293:BN$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BO$293:BO$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BP$293:BP$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BQ$293:BQ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BR$293:BR$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BS$293:BS$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BT$293:BT$894)*$J2424","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$777&\"-\"&D2430","v":"Nominal-c/f ASSET balance (BS)-0"},null,false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!M$293:M$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!N$293:N$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!O$293:O$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!P$293:P$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Q$293:Q$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!R$293:R$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!S$293:S$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!T$293:T$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!U$293:U$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!V$293:V$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!W$293:W$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!X$293:X$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Y$293:Y$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Z$293:Z$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AA$293:AA$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AB$293:AB$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AC$293:AC$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AD$293:AD$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AE$293:AE$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AF$293:AF$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AG$293:AG$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AH$293:AH$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AI$293:AI$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AJ$293:AJ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AK$293:AK$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AL$293:AL$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AM$293:AM$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AN$293:AN$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AO$293:AO$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AP$293:AP$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AQ$293:AQ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AR$293:AR$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AS$293:AS$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AT$293:AT$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AU$293:AU$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AV$293:AV$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AW$293:AW$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AX$293:AX$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AY$293:AY$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AZ$293:AZ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BA$293:BA$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BB$293:BB$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BC$293:BC$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BD$293:BD$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BE$293:BE$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BF$293:BF$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BG$293:BG$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BH$293:BH$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BI$293:BI$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BJ$293:BJ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BK$293:BK$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BL$293:BL$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BM$293:BM$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BN$293:BN$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BO$293:BO$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BP$293:BP$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BQ$293:BQ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BR$293:BR$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BS$293:BS$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BT$293:BT$894)*$J2430","v":0}]
[]
[null,null,null,"Asset carrying value at calculation date",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M176*M2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS176*AS2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Asset carrying value for calculation purposes",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M2456:M2457)","v":0},{"$f":"SUM(N2456:N2457)","v":0},0,{"$f":"SUM(P2456:P2457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value subject to BRM",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"MAX(M2448*M2463,0)","v":0},{"$f":"MAX(N2448*N2463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Business rates paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2483","v":0},{"$f":"-N2483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2494*M2495*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$778","v":"VAT receivable"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2493&D2501","v":"RealVAT receivable"},null,null,null,null,{"$f":"M2498","v":0},{"$f":"N2498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2508*M2509*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Sales to customers \"&D2521","v":"Sales to customers At risk"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M4820+CALC_Project_ANN!M4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N4820+CALC_Project_ANN!N4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O4820+CALC_Project_ANN!O4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P4820+CALC_Project_ANN!P4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q4820+CALC_Project_ANN!Q4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R4820+CALC_Project_ANN!R4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S4820+CALC_Project_ANN!S4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T4820+CALC_Project_ANN!T4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U4820+CALC_Project_ANN!U4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V4820+CALC_Project_ANN!V4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W4820+CALC_Project_ANN!W4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X4820+CALC_Project_ANN!X4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y4820+CALC_Project_ANN!Y4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z4820+CALC_Project_ANN!Z4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA4820+CALC_Project_ANN!AA4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB4820+CALC_Project_ANN!AB4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC4820+CALC_Project_ANN!AC4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD4820+CALC_Project_ANN!AD4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE4820+CALC_Project_ANN!AE4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF4820+CALC_Project_ANN!AF4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG4820+CALC_Project_ANN!AG4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH4820+CALC_Project_ANN!AH4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI4820+CALC_Project_ANN!AI4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ4820+CALC_Project_ANN!AJ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK4820+CALC_Project_ANN!AK4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL4820+CALC_Project_ANN!AL4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM4820+CALC_Project_ANN!AM4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN4820+CALC_Project_ANN!AN4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO4820+CALC_Project_ANN!AO4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP4820+CALC_Project_ANN!AP4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ4820+CALC_Project_ANN!AQ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR4820+CALC_Project_ANN!AR4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS4820+CALC_Project_ANN!AS4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT4820+CALC_Project_ANN!AT4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU4820+CALC_Project_ANN!AU4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV4820+CALC_Project_ANN!AV4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW4820+CALC_Project_ANN!AW4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX4820+CALC_Project_ANN!AX4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY4820+CALC_Project_ANN!AY4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ4820+CALC_Project_ANN!AZ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA4820+CALC_Project_ANN!BA4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB4820+CALC_Project_ANN!BB4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC4820+CALC_Project_ANN!BC4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD4820+CALC_Project_ANN!BD4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE4820+CALC_Project_ANN!BE4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF4820+CALC_Project_ANN!BF4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG4820+CALC_Project_ANN!BG4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH4820+CALC_Project_ANN!BH4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI4820+CALC_Project_ANN!BI4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ4820+CALC_Project_ANN!BJ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK4820+CALC_Project_ANN!BK4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL4820+CALC_Project_ANN!BL4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM4820+CALC_Project_ANN!BM4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN4820+CALC_Project_ANN!BN4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO4820+CALC_Project_ANN!BO4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP4820+CALC_Project_ANN!BP4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ4820+CALC_Project_ANN!BQ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR4820+CALC_Project_ANN!BR4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS4820+CALC_Project_ANN!BS4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT4820+CALC_Project_ANN!BT4822)*$G$17","v":0}]
[null,null,null,"Bad debt assumption",null,"%",null,{"$f":"INP_General!$F$583","v":0}]
[null,null,null,"Bad debt assumption",null,"%",null,{"$f":"INP_General!$F$583","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$779","v":"VAT received"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2537&D2546","v":"NominalVAT received"},null,null,null,null,{"$f":"M2547-SUM(M2544:M2545)","v":0},{"$f":"N2547-SUM(N2544:N2545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f VAT receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L2563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT",null,"%",null,{"$f":"INP_General!$F$529","v":"Standard Rate"},{"$f":"IFERROR(MATCH(H2569,lstVAT,0),0)","v":1},null,null,null,{"$f":"IF($I2569=0,0,INDEX(INP_General!M$520:M$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!N$520:N$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!O$520:O$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!P$520:P$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Q$520:Q$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!R$520:R$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!S$520:S$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!T$520:T$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!U$520:U$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!V$520:V$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!W$520:W$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!X$520:X$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Y$520:Y$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Z$520:Z$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AA$520:AA$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AB$520:AB$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AC$520:AC$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AD$520:AD$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AE$520:AE$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AF$520:AF$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AG$520:AG$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AH$520:AH$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AI$520:AI$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AJ$520:AJ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AK$520:AK$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AL$520:AL$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AM$520:AM$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AN$520:AN$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AO$520:AO$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AP$520:AP$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AQ$520:AQ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AR$520:AR$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AS$520:AS$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AT$520:AT$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AU$520:AU$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AV$520:AV$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AW$520:AW$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AX$520:AX$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AY$520:AY$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AZ$520:AZ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BA$520:BA$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BB$520:BB$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BC$520:BC$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BD$520:BD$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BE$520:BE$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BF$520:BF$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BG$520:BG$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BH$520:BH$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BI$520:BI$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BJ$520:BJ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BK$520:BK$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BL$520:BL$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BM$520:BM$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BN$520:BN$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BO$520:BO$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BP$520:BP$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BQ$520:BQ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BR$520:BR$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BS$520:BS$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BT$520:BT$522,$I2569,0))","v":0.2}]
[null,null,null,"c/f VAT Receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2575*($G2579/M$7)","v":0},{"$f":"N2575*($G2579/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2584*M2585*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f VAT Receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2589*($G2593/M$7)","v":0},{"$f":"N2589*($G2593/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$576","v":0}]
[null,null,null,"VAT on capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2610*M2611*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(-SUM(M2617:M2618)/M$8,0)","v":0},{"$f":"IFERROR(-SUM(N2617:N2618)/N$8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2609&D2629","v":"RealVAT payable"},null,null,null,null,{"$f":"M2612+M2618","v":0},{"$f":"N2612+N2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M2643:M2645)*M2641","v":0},{"$f":"-SUM(N2643:N2645)*N2641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2644","v":0},{"$f":"-N2644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2635&D2655","v":"NominalVAT payable"},null,null,null,null,{"$f":"M2638+M2644","v":0},{"$f":"N2638+N2644","v":0},0,{"$f":"P2638+P2644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M services",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2673-SUM(M2670:M2671)","v":0},{"$f":"N2673-SUM(N2670:N2671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2676*($G2680/M$7)","v":0},{"$f":"N2676*($G2680/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L2692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2682&D2695","v":"NominalVAT payable"},null,null,null,null,{"$f":"M2685-M2690","v":0},{"$f":"N2685-N2690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2704*M2705*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"O&M services",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2732-SUM(M2729:M2730)","v":0},{"$f":"N2732-SUM(N2729:N2730)","v":0},{"$f":"O2732-SUM(O2729:O2730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"VAT",null,"%",null,{"$f":"INP_General!$F$535","v":"Zero Rate"},{"$f":"IFERROR(MATCH(H2745,lstVAT,0),0)","v":3},null,null,null,{"$f":"IF($I2745=0,0,INDEX(INP_General!M$520:M$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!N$520:N$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!O$520:O$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!P$520:P$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Q$520:Q$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!R$520:R$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!S$520:S$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!T$520:T$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!U$520:U$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!V$520:V$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!W$520:W$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!X$520:X$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Y$520:Y$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Z$520:Z$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AA$520:AA$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AB$520:AB$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AC$520:AC$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AD$520:AD$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AE$520:AE$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AF$520:AF$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AG$520:AG$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AH$520:AH$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AI$520:AI$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AJ$520:AJ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AK$520:AK$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AL$520:AL$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AM$520:AM$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AN$520:AN$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AO$520:AO$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AP$520:AP$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AQ$520:AQ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AR$520:AR$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AS$520:AS$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AT$520:AT$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AU$520:AU$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AV$520:AV$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AW$520:AW$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AX$520:AX$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AY$520:AY$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AZ$520:AZ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BA$520:BA$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BB$520:BB$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BC$520:BC$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BD$520:BD$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BE$520:BE$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BF$520:BF$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BG$520:BG$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BH$520:BH$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BI$520:BI$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BJ$520:BJ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BK$520:BK$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BL$520:BL$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BM$520:BM$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BN$520:BN$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BO$520:BO$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BP$520:BP$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BQ$520:BQ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BR$520:BR$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BS$520:BS$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BT$520:BT$522,$I2745,0))","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$783","v":"VAT paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2743&D2757","v":"RealVAT paid"},null,null,null,null,{"$f":"M2758-SUM(M2755:M2756)","v":0},{"$f":"N2758-SUM(N2755:N2756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$G$783","v":"VAT paid"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2788&D2790","v":"NominalVAT paid"},null,null,null,null,{"$f":"-SUMIF($H$2491:$H$2780,$H2790,M$2491:M$2780)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT payable to suppliers receivable from HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2798&SYS_Admin!$G$782","v":"RealVAT payable"},null,null,null,null,{"$f":"-SUMIF($H$2491:$H$2779,$H2800,M$2491:M$2779)","v":0},{"$f":"-SUMIF($H$2491:$H$2779,$H2800,N$2491:N$2779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$779","v":"VAT received"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2814&D2817","v":"RealVAT received"},null,null,null,null,{"$f":"SUMIF($H$2491:$H$2779,$H2817,M$2491:M$2779)","v":0},{"$f":"SUMIF($H$2491:$H$2779,$H2817,N$2491:N$2779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RECOVERABLE VAT ON PURCHASES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M24/M$161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS24/AS$161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M36/M$173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS36/AS$173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2711","v":0},{"$f":"N2711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"ASSET PURCHASES -TECHOLOGY"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D2928","v":"Real-Capex-0"},{"$f":"$J$2406","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!M$293:M$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!N$293:N$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!O$293:O$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!P$293:P$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Q$293:Q$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!R$293:R$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!S$293:S$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!T$293:T$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!U$293:U$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!V$293:V$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!W$293:W$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!X$293:X$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Y$293:Y$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Z$293:Z$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AA$293:AA$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AB$293:AB$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AC$293:AC$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AD$293:AD$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AE$293:AE$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AF$293:AF$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AG$293:AG$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AH$293:AH$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AI$293:AI$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AJ$293:AJ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AK$293:AK$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AL$293:AL$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AM$293:AM$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AN$293:AN$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AO$293:AO$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AP$293:AP$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AQ$293:AQ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AR$293:AR$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AS$293:AS$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AT$293:AT$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AU$293:AU$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AV$293:AV$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AW$293:AW$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AX$293:AX$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AY$293:AY$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AZ$293:AZ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BA$293:BA$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BB$293:BB$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BC$293:BC$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BD$293:BD$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BE$293:BE$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BF$293:BF$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BG$293:BG$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BH$293:BH$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BI$293:BI$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BJ$293:BJ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BK$293:BK$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BL$293:BL$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BM$293:BM$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BN$293:BN$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BO$293:BO$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BP$293:BP$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BQ$293:BQ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BR$293:BR$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BS$293:BS$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BT$293:BT$894)*$I2928","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D2934","v":"Real-Capex-0"},{"$f":"$J$2412","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!M$293:M$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!N$293:N$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!O$293:O$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!P$293:P$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Q$293:Q$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!R$293:R$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!S$293:S$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!T$293:T$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!U$293:U$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!V$293:V$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!W$293:W$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!X$293:X$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Y$293:Y$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Z$293:Z$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AA$293:AA$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AB$293:AB$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AC$293:AC$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AD$293:AD$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AE$293:AE$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AF$293:AF$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AG$293:AG$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AH$293:AH$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AI$293:AI$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AJ$293:AJ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AK$293:AK$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AL$293:AL$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AM$293:AM$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AN$293:AN$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AO$293:AO$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AP$293:AP$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AQ$293:AQ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AR$293:AR$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AS$293:AS$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AT$293:AT$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AU$293:AU$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AV$293:AV$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AW$293:AW$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AX$293:AX$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AY$293:AY$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AZ$293:AZ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BA$293:BA$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BB$293:BB$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BC$293:BC$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BD$293:BD$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BE$293:BE$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BF$293:BF$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BG$293:BG$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BH$293:BH$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BI$293:BI$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BJ$293:BJ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BK$293:BK$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BL$293:BL$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BM$293:BM$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BN$293:BN$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BO$293:BO$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BP$293:BP$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BQ$293:BQ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BR$293:BR$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BS$293:BS$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BT$293:BT$894)*$I2934","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2945","v":"Nominal-Capex-0"},{"$f":"$J$2406","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!M$293:M$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!N$293:N$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!O$293:O$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!P$293:P$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Q$293:Q$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!R$293:R$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!S$293:S$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!T$293:T$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!U$293:U$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!V$293:V$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!W$293:W$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!X$293:X$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Y$293:Y$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Z$293:Z$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AA$293:AA$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AB$293:AB$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AC$293:AC$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AD$293:AD$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AE$293:AE$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AF$293:AF$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AG$293:AG$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AH$293:AH$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AI$293:AI$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AJ$293:AJ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AK$293:AK$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AL$293:AL$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AM$293:AM$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AN$293:AN$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AO$293:AO$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AP$293:AP$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AQ$293:AQ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AR$293:AR$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AS$293:AS$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AT$293:AT$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AU$293:AU$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AV$293:AV$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AW$293:AW$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AX$293:AX$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AY$293:AY$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AZ$293:AZ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BA$293:BA$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BB$293:BB$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BC$293:BC$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BD$293:BD$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BE$293:BE$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BF$293:BF$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BG$293:BG$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BH$293:BH$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BI$293:BI$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BJ$293:BJ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BK$293:BK$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BL$293:BL$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BM$293:BM$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BN$293:BN$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BO$293:BO$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BP$293:BP$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BQ$293:BQ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BR$293:BR$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BS$293:BS$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BT$293:BT$894)*$I2945","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2951","v":"Nominal-Capex-0"},{"$f":"$J$2412","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!M$293:M$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!N$293:N$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!O$293:O$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!P$293:P$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Q$293:Q$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!R$293:R$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!S$293:S$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!T$293:T$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!U$293:U$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!V$293:V$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!W$293:W$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!X$293:X$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Y$293:Y$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Z$293:Z$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AA$293:AA$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AB$293:AB$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AC$293:AC$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AD$293:AD$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AE$293:AE$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AF$293:AF$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AG$293:AG$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AH$293:AH$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AI$293:AI$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AJ$293:AJ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AK$293:AK$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AL$293:AL$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AM$293:AM$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AN$293:AN$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AO$293:AO$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AP$293:AP$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AQ$293:AQ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AR$293:AR$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AS$293:AS$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AT$293:AT$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AU$293:AU$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AV$293:AV$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AW$293:AW$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AX$293:AX$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AY$293:AY$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AZ$293:AZ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BA$293:BA$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BB$293:BB$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BC$293:BC$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BD$293:BD$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BE$293:BE$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BF$293:BF$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BG$293:BG$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BH$293:BH$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BI$293:BI$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BJ$293:BJ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BK$293:BK$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BL$293:BL$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BM$293:BM$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BN$293:BN$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BO$293:BO$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BP$293:BP$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BQ$293:BQ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BR$293:BR$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BS$293:BS$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BT$293:BT$894)*$I2951","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2954","v":"Nominal-Capex-0"},{"$f":"$J$2415","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!M$293:M$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!N$293:N$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!O$293:O$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!P$293:P$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Q$293:Q$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!R$293:R$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!S$293:S$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!T$293:T$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!U$293:U$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!V$293:V$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!W$293:W$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!X$293:X$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Y$293:Y$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Z$293:Z$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AA$293:AA$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AB$293:AB$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AC$293:AC$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AD$293:AD$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AE$293:AE$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AF$293:AF$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AG$293:AG$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AH$293:AH$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AI$293:AI$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AJ$293:AJ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AK$293:AK$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AL$293:AL$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AM$293:AM$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AN$293:AN$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AO$293:AO$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AP$293:AP$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AQ$293:AQ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AR$293:AR$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AS$293:AS$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AT$293:AT$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AU$293:AU$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AV$293:AV$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AW$293:AW$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AX$293:AX$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AY$293:AY$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AZ$293:AZ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BA$293:BA$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BB$293:BB$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BC$293:BC$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BD$293:BD$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BE$293:BE$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BF$293:BF$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BG$293:BG$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BH$293:BH$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BI$293:BI$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BJ$293:BJ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BK$293:BK$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BL$293:BL$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BM$293:BM$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BN$293:BN$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BO$293:BO$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BP$293:BP$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BQ$293:BQ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BR$293:BR$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BS$293:BS$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BT$293:BT$894)*$I2954","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"INP_General!$G$491","v":"Main Pool"},{"$f":"INP_General!F491","v":1},null,null,{"$f":"M2960+(M874+M875+M878)*$J2965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2960+(AS874+AS875+AS878)*$J2965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2971","v":"Nominal-Capex-Retail"},{"$f":"INP_General!$G$492","v":"Main Pool"},{"$f":"INP_General!F492","v":1},null,null,{"$f":"((CALC_Project_ANN!M2177*$G$17*$J2971) + (M2866*M2862))","v":0},{"$f":"((CALC_Project_ANN!N2177*$G$17*$J2971) + (N2866*N2862))","v":0},{"$f":"((CALC_Project_ANN!O2177*$G$17*$J2971) + (O2866*O2862))","v":0},{"$f":"((CALC_Project_ANN!P2177*$G$17*$J2971) + (P2866*P2862))","v":0},{"$f":"((CALC_Project_ANN!Q2177*$G$17*$J2971) + (Q2866*Q2862))","v":0},{"$f":"((CALC_Project_ANN!R2177*$G$17*$J2971) + (R2866*R2862))","v":0},{"$f":"((CALC_Project_ANN!S2177*$G$17*$J2971) + (S2866*S2862))","v":0},{"$f":"((CALC_Project_ANN!T2177*$G$17*$J2971) + (T2866*T2862))","v":0},{"$f":"((CALC_Project_ANN!U2177*$G$17*$J2971) + (U2866*U2862))","v":0},{"$f":"((CALC_Project_ANN!V2177*$G$17*$J2971) + (V2866*V2862))","v":0},{"$f":"((CALC_Project_ANN!W2177*$G$17*$J2971) + (W2866*W2862))","v":0},{"$f":"((CALC_Project_ANN!X2177*$G$17*$J2971) + (X2866*X2862))","v":0},{"$f":"((CALC_Project_ANN!Y2177*$G$17*$J2971) + (Y2866*Y2862))","v":0},{"$f":"((CALC_Project_ANN!Z2177*$G$17*$J2971) + (Z2866*Z2862))","v":0},{"$f":"((CALC_Project_ANN!AA2177*$G$17*$J2971) + (AA2866*AA2862))","v":0},{"$f":"((CALC_Project_ANN!AB2177*$G$17*$J2971) + (AB2866*AB2862))","v":0},{"$f":"((CALC_Project_ANN!AC2177*$G$17*$J2971) + (AC2866*AC2862))","v":0},{"$f":"((CALC_Project_ANN!AD2177*$G$17*$J2971) + (AD2866*AD2862))","v":0},{"$f":"((CALC_Project_ANN!AE2177*$G$17*$J2971) + (AE2866*AE2862))","v":0},{"$f":"((CALC_Project_ANN!AF2177*$G$17*$J2971) + (AF2866*AF2862))","v":0},{"$f":"((CALC_Project_ANN!AG2177*$G$17*$J2971) + (AG2866*AG2862))","v":0},{"$f":"((CALC_Project_ANN!AH2177*$G$17*$J2971) + (AH2866*AH2862))","v":0},{"$f":"((CALC_Project_ANN!AI2177*$G$17*$J2971) + (AI2866*AI2862))","v":0},{"$f":"((CALC_Project_ANN!AJ2177*$G$17*$J2971) + (AJ2866*AJ2862))","v":0},{"$f":"((CALC_Project_ANN!AK2177*$G$17*$J2971) + (AK2866*AK2862))","v":0},{"$f":"((CALC_Project_ANN!AL2177*$G$17*$J2971) + (AL2866*AL2862))","v":0},{"$f":"((CALC_Project_ANN!AM2177*$G$17*$J2971) + (AM2866*AM2862))","v":0},{"$f":"((CALC_Project_ANN!AN2177*$G$17*$J2971) + (AN2866*AN2862))","v":0},{"$f":"((CALC_Project_ANN!AO2177*$G$17*$J2971) + (AO2866*AO2862))","v":0},{"$f":"((CALC_Project_ANN!AP2177*$G$17*$J2971) + (AP2866*AP2862))","v":0},{"$f":"((CALC_Project_ANN!AQ2177*$G$17*$J2971) + (AQ2866*AQ2862))","v":0},{"$f":"((CALC_Project_ANN!AR2177*$G$17*$J2971) + (AR2866*AR2862))","v":0},{"$f":"((CALC_Project_ANN!AS2177*$G$17*$J2971) + (AS2866*AS2862))","v":0},{"$f":"((CALC_Project_ANN!AT2177*$G$17*$J2971) + (AT2866*AT2862))","v":0},{"$f":"((CALC_Project_ANN!AU2177*$G$17*$J2971) + (AU2866*AU2862))","v":0},{"$f":"((CALC_Project_ANN!AV2177*$G$17*$J2971) + (AV2866*AV2862))","v":0},{"$f":"((CALC_Project_ANN!AW2177*$G$17*$J2971) + (AW2866*AW2862))","v":0},{"$f":"((CALC_Project_ANN!AX2177*$G$17*$J2971) + (AX2866*AX2862))","v":0},{"$f":"((CALC_Project_ANN!AY2177*$G$17*$J2971) + (AY2866*AY2862))","v":0},{"$f":"((CALC_Project_ANN!AZ2177*$G$17*$J2971) + (AZ2866*AZ2862))","v":0},{"$f":"((CALC_Project_ANN!BA2177*$G$17*$J2971) + (BA2866*BA2862))","v":0},{"$f":"((CALC_Project_ANN!BB2177*$G$17*$J2971) + (BB2866*BB2862))","v":0},{"$f":"((CALC_Project_ANN!BC2177*$G$17*$J2971) + (BC2866*BC2862))","v":0},{"$f":"((CALC_Project_ANN!BD2177*$G$17*$J2971) + (BD2866*BD2862))","v":0},{"$f":"((CALC_Project_ANN!BE2177*$G$17*$J2971) + (BE2866*BE2862))","v":0},{"$f":"((CALC_Project_ANN!BF2177*$G$17*$J2971) + (BF2866*BF2862))","v":0},{"$f":"((CALC_Project_ANN!BG2177*$G$17*$J2971) + (BG2866*BG2862))","v":0},{"$f":"((CALC_Project_ANN!BH2177*$G$17*$J2971) + (BH2866*BH2862))","v":0},{"$f":"((CALC_Project_ANN!BI2177*$G$17*$J2971) + (BI2866*BI2862))","v":0},{"$f":"((CALC_Project_ANN!BJ2177*$G$17*$J2971) + (BJ2866*BJ2862))","v":0},{"$f":"((CALC_Project_ANN!BK2177*$G$17*$J2971) + (BK2866*BK2862))","v":0},{"$f":"((CALC_Project_ANN!BL2177*$G$17*$J2971) + (BL2866*BL2862))","v":0},{"$f":"((CALC_Project_ANN!BM2177*$G$17*$J2971) + (BM2866*BM2862))","v":0},{"$f":"((CALC_Project_ANN!BN2177*$G$17*$J2971) + (BN2866*BN2862))","v":0},{"$f":"((CALC_Project_ANN!BO2177*$G$17*$J2971) + (BO2866*BO2862))","v":0},{"$f":"((CALC_Project_ANN!BP2177*$G$17*$J2971) + (BP2866*BP2862))","v":0},{"$f":"((CALC_Project_ANN!BQ2177*$G$17*$J2971) + (BQ2866*BQ2862))","v":0},{"$f":"((CALC_Project_ANN!BR2177*$G$17*$J2971) + (BR2866*BR2862))","v":0},{"$f":"((CALC_Project_ANN!BS2177*$G$17*$J2971) + (BS2866*BS2862))","v":0},{"$f":"((CALC_Project_ANN!BT2177*$G$17*$J2971) + (BT2866*BT2862))","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$E$479","v":false},{"$f":"INP_General!$F$479","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$E$484","v":false},{"$f":"INP_General!$F$484","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$477","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$482","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$486","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$E$478","v":false},{"$f":"INP_General!$F$478","v":0},null,null,null,{"$f":"M2945*$I3024*$H3024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$E$485","v":false},{"$f":"INP_General!$F$485","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR2952*$I3031*$H3031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG2952*$I3031*$H3031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$473","v":"Main Pool"},null,null,null,null,{"$f":"MAX(M2940-M3019,0)","v":0},{"$f":"MAX(N2940-N3019,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$481","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating period",null,"flag",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M$28","v":0},{"$f":"CALC_Project_ANN!N$28","v":0},{"$f":"CALC_Project_ANN!O$28","v":0},{"$f":"CALC_Project_ANN!P$28","v":0},{"$f":"CALC_Project_ANN!Q$28","v":0},{"$f":"CALC_Project_ANN!R$28","v":0},{"$f":"CALC_Project_ANN!S$28","v":0},{"$f":"CALC_Project_ANN!T$28","v":0},{"$f":"CALC_Project_ANN!U$28","v":0},{"$f":"CALC_Project_ANN!V$28","v":0},{"$f":"CALC_Project_ANN!W$28","v":0},{"$f":"CALC_Project_ANN!X$28","v":0},{"$f":"CALC_Project_ANN!Y$28","v":0},{"$f":"CALC_Project_ANN!Z$28","v":0},{"$f":"CALC_Project_ANN!AA$28","v":0},{"$f":"CALC_Project_ANN!AB$28","v":0},{"$f":"CALC_Project_ANN!AC$28","v":0},{"$f":"CALC_Project_ANN!AD$28","v":0},{"$f":"CALC_Project_ANN!AE$28","v":0},{"$f":"CALC_Project_ANN!AF$28","v":0},{"$f":"CALC_Project_ANN!AG$28","v":0},{"$f":"CALC_Project_ANN!AH$28","v":0},{"$f":"CALC_Project_ANN!AI$28","v":0},{"$f":"CALC_Project_ANN!AJ$28","v":0},{"$f":"CALC_Project_ANN!AK$28","v":0},{"$f":"CALC_Project_ANN!AL$28","v":0},{"$f":"CALC_Project_ANN!AM$28","v":0},{"$f":"CALC_Project_ANN!AN$28","v":0},{"$f":"CALC_Project_ANN!AO$28","v":0},{"$f":"CALC_Project_ANN!AP$28","v":0},{"$f":"CALC_Project_ANN!AQ$28","v":0},{"$f":"CALC_Project_ANN!AR$28","v":0},{"$f":"CALC_Project_ANN!AS$28","v":0},{"$f":"CALC_Project_ANN!AT$28","v":0},{"$f":"CALC_Project_ANN!AU$28","v":0},{"$f":"CALC_Project_ANN!AV$28","v":0},{"$f":"CALC_Project_ANN!AW$28","v":0},{"$f":"CALC_Project_ANN!AX$28","v":0},{"$f":"CALC_Project_ANN!AY$28","v":0},{"$f":"CALC_Project_ANN!AZ$28","v":0},{"$f":"CALC_Project_ANN!BA$28","v":0},{"$f":"CALC_Project_ANN!BB$28","v":0},{"$f":"CALC_Project_ANN!BC$28","v":0},{"$f":"CALC_Project_ANN!BD$28","v":0},{"$f":"CALC_Project_ANN!BE$28","v":0},{"$f":"CALC_Project_ANN!BF$28","v":0},{"$f":"CALC_Project_ANN!BG$28","v":0},{"$f":"CALC_Project_ANN!BH$28","v":0},{"$f":"CALC_Project_ANN!BI$28","v":0},{"$f":"CALC_Project_ANN!BJ$28","v":0},{"$f":"CALC_Project_ANN!BK$28","v":0},{"$f":"CALC_Project_ANN!BL$28","v":0},{"$f":"CALC_Project_ANN!BM$28","v":0},{"$f":"CALC_Project_ANN!BN$28","v":0},{"$f":"CALC_Project_ANN!BO$28","v":0},{"$f":"CALC_Project_ANN!BP$28","v":0},{"$f":"CALC_Project_ANN!BQ$28","v":0},{"$f":"CALC_Project_ANN!BR$28","v":0},{"$f":"CALC_Project_ANN!BS$28","v":0},{"$f":"CALC_Project_ANN!BT$28","v":0}]
[null,null,null,{"$f":"INP_General!D464","v":"Main Pool"},null,"%",null,null,null,null,null,null,{"$f":"INP_General!M464","v":0.18},{"$f":"INP_General!N464","v":0.18},{"$f":"INP_General!O464","v":0.18},{"$f":"INP_General!P464","v":0.18},{"$f":"INP_General!Q464","v":0.18},{"$f":"INP_General!R464","v":0.18},{"$f":"INP_General!S464","v":0.18},{"$f":"INP_General!T464","v":0.18},{"$f":"INP_General!U464","v":0.18},{"$f":"INP_General!V464","v":0.18},{"$f":"INP_General!W464","v":0.18},{"$f":"INP_General!X464","v":0.18},{"$f":"INP_General!Y464","v":0.18},{"$f":"INP_General!Z464","v":0.18},{"$f":"INP_General!AA464","v":0.18},{"$f":"INP_General!AB464","v":0.18},{"$f":"INP_General!AC464","v":0.18},{"$f":"INP_General!AD464","v":0.18},{"$f":"INP_General!AE464","v":0.18},{"$f":"INP_General!AF464","v":0.18},{"$f":"INP_General!AG464","v":0.18},{"$f":"INP_General!AH464","v":0.18},{"$f":"INP_General!AI464","v":0.18},{"$f":"INP_General!AJ464","v":0.18},{"$f":"INP_General!AK464","v":0.18},{"$f":"INP_General!AL464","v":0.18},{"$f":"INP_General!AM464","v":0.18},{"$f":"INP_General!AN464","v":0.18},{"$f":"INP_General!AO464","v":0.18},{"$f":"INP_General!AP464","v":0.18},{"$f":"INP_General!AQ464","v":0.18},{"$f":"INP_General!AR464","v":0.18},{"$f":"INP_General!AS464","v":0.18},{"$f":"INP_General!AT464","v":0.18},{"$f":"INP_General!AU464","v":0.18},{"$f":"INP_General!AV464","v":0.18},{"$f":"INP_General!AW464","v":0.18},{"$f":"INP_General!AX464","v":0.18},{"$f":"INP_General!AY464","v":0.18},{"$f":"INP_General!AZ464","v":0.18},{"$f":"INP_General!BA464","v":0.18},{"$f":"INP_General!BB464","v":0.18},{"$f":"INP_General!BC464","v":0.18},{"$f":"INP_General!BD464","v":0.18},{"$f":"INP_General!BE464","v":0.18},{"$f":"INP_General!BF464","v":0.18},{"$f":"INP_General!BG464","v":0.18},{"$f":"INP_General!BH464","v":0.18},{"$f":"INP_General!BI464","v":0.18},{"$f":"INP_General!BJ464","v":0.18},{"$f":"INP_General!BK464","v":0.18},{"$f":"INP_General!BL464","v":0.18},{"$f":"INP_General!BM464","v":0.18},{"$f":"INP_General!BN464","v":0.18},{"$f":"INP_General!BO464","v":0.18},{"$f":"INP_General!BP464","v":0.18},{"$f":"INP_General!BQ464","v":0.18},{"$f":"INP_General!BR464","v":0.18},{"$f":"INP_General!BS464","v":0.18},{"$f":"INP_General!BT464","v":0.18}]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3060","v":"Main Pool"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3065,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D3060","v":"Main Pool"},null,null,null,null,{"$f":"SUMIF($I$2969:$I$2971,$H3074,M$2969:M$2971)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Final write off",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M3083:M3087)*M$3057","v":0},{"$f":"-SUM(N3083:N3087)*N$3057","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3100","v":"Single Asset Pool - higher"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3105,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$784","v":"Capital allowance"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"D3111&D3116","v":"NominalCapital allowance"},null,null,null,{"$f":"-SUM(M3112:M3115)*M3100*M$3056","v":0},{"$f":"-SUM(N3112:N3115)*N3100*N$3056","v":0},{"$f":"-SUM(O3112:O3115)*O3100*O$3056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3120","v":"Single Asset Pool - lower"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3125,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Technology additions",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D3120","v":"Single Asset Pool - lower"},null,null,null,null,{"$f":"SUMIF($H$3038:$H$3052,$H3133,M$3038:M$3052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M379:M380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS379:AS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Irrecoverable VAT on fuel costs",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2894","v":0},{"$f":"N2894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Has max. # consecutive losses years been exceeded?",null,"t/f",null,{"$f":"INP_General!$F$459","v":60},null,null,null,null,{"$f":"IF(M3177>$H3178,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f losses",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Gain/(loss) on sale or purchase of leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M1185+M1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1185+AS1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex sinking fund interest",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M545","v":0},{"$f":"N545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PCTCT - after capital allowances",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3220+M3226","v":0},{"$f":"N3220+N3226","v":0},0,{"$f":"P3220+P3226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PCTCT - after utilisation of losses",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"MAX(M3227+M3232,0)","v":0},{"$f":"MAX(N3227+N3232,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(W3227+W3232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$2358:C3243)+1","v":5},"CORPORATION TAX - SUMMARY"]
[null,null,null,"Corporation tax paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,{"$f":"SUM(M3249:BT3249)","v":0},null,{"$f":"M3196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f corporation tax payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L3256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$3262&\"-\"&SYS_Admin!$G$777&\"-\"&D3266","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"$J$2403","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!M$293:M$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!N$293:N$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!O$293:O$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!P$293:P$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Q$293:Q$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!R$293:R$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!S$293:S$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!T$293:T$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!U$293:U$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!V$293:V$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!W$293:W$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!X$293:X$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Y$293:Y$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Z$293:Z$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AA$293:AA$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AB$293:AB$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AC$293:AC$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AD$293:AD$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AE$293:AE$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AF$293:AF$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AG$293:AG$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AH$293:AH$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AI$293:AI$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AJ$293:AJ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AK$293:AK$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AL$293:AL$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AM$293:AM$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AN$293:AN$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AO$293:AO$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AP$293:AP$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AQ$293:AQ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AR$293:AR$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AS$293:AS$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AT$293:AT$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AU$293:AU$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AV$293:AV$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AW$293:AW$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AX$293:AX$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AY$293:AY$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AZ$293:AZ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BA$293:BA$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BB$293:BB$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BC$293:BC$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BD$293:BD$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BE$293:BE$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BF$293:BF$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BG$293:BG$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BH$293:BH$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BI$293:BI$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BJ$293:BJ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BK$293:BK$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BL$293:BL$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BM$293:BM$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BN$293:BN$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BO$293:BO$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BP$293:BP$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BQ$293:BQ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BR$293:BR$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BS$293:BS$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BT$293:BT$895)*$J3266","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$3262&\"-\"&SYS_Admin!$G$777&\"-\"&D3270","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"$J$2407","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!M$293:M$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!N$293:N$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!O$293:O$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!P$293:P$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Q$293:Q$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!R$293:R$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!S$293:S$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!T$293:T$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!U$293:U$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!V$293:V$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!W$293:W$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!X$293:X$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Y$293:Y$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Z$293:Z$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AA$293:AA$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AB$293:AB$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AC$293:AC$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AD$293:AD$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AE$293:AE$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AF$293:AF$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AG$293:AG$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AH$293:AH$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AI$293:AI$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AJ$293:AJ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AK$293:AK$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AL$293:AL$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AM$293:AM$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AN$293:AN$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AO$293:AO$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AP$293:AP$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AQ$293:AQ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AR$293:AR$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AS$293:AS$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AT$293:AT$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AU$293:AU$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AV$293:AV$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AW$293:AW$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AX$293:AX$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AY$293:AY$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AZ$293:AZ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BA$293:BA$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BB$293:BB$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BC$293:BC$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BD$293:BD$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BE$293:BE$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BF$293:BF$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BG$293:BG$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BH$293:BH$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BI$293:BI$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BJ$293:BJ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BK$293:BK$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BL$293:BL$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BM$293:BM$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BN$293:BN$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BO$293:BO$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BP$293:BP$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BQ$293:BQ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BR$293:BR$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BS$293:BS$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BT$293:BT$895)*$J3270","v":0}]
[null,null,null,"Other assets"]
[null,null,null,"Check",null,"Check",null,null,{"$f":"SUM(M3287:BT3287)","v":0},null,null,null,{"$f":"1*(ABS(M3286-M3285)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$3289&\"-\"&SYS_Admin!$G$777&\"-\"&D3294","v":"Nominal-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"$J$2405","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!M$293:M$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!N$293:N$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!O$293:O$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!P$293:P$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Q$293:Q$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!R$293:R$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!S$293:S$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!T$293:T$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!U$293:U$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!V$293:V$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!W$293:W$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!X$293:X$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Y$293:Y$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Z$293:Z$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AA$293:AA$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AB$293:AB$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AC$293:AC$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AD$293:AD$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AE$293:AE$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AF$293:AF$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AG$293:AG$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AH$293:AH$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AI$293:AI$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AJ$293:AJ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AK$293:AK$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AL$293:AL$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AM$293:AM$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AN$293:AN$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AO$293:AO$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AP$293:AP$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AQ$293:AQ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AR$293:AR$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AS$293:AS$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AT$293:AT$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AU$293:AU$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AV$293:AV$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AW$293:AW$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AX$293:AX$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AY$293:AY$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AZ$293:AZ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BA$293:BA$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BB$293:BB$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BC$293:BC$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BD$293:BD$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BE$293:BE$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BF$293:BF$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BG$293:BG$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BH$293:BH$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BI$293:BI$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BJ$293:BJ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BK$293:BK$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BL$293:BL$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BM$293:BM$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BN$293:BN$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BO$293:BO$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BP$293:BP$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BQ$293:BQ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BR$293:BR$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BS$293:BS$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BT$293:BT$895)*$J3294","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$3289&\"-\"&SYS_Admin!$G$777&\"-\"&D3304","v":"Nominal-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"$J$2415","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!M$293:M$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!N$293:N$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!O$293:O$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!P$293:P$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Q$293:Q$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!R$293:R$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!S$293:S$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!T$293:T$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!U$293:U$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!V$293:V$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!W$293:W$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!X$293:X$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Y$293:Y$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Z$293:Z$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AA$293:AA$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AB$293:AB$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AC$293:AC$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AD$293:AD$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AE$293:AE$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AF$293:AF$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AG$293:AG$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AH$293:AH$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AI$293:AI$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AJ$293:AJ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AK$293:AK$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AL$293:AL$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AM$293:AM$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AN$293:AN$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AO$293:AO$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AP$293:AP$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AQ$293:AQ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AR$293:AR$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AS$293:AS$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AT$293:AT$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AU$293:AU$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AV$293:AV$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AW$293:AW$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AX$293:AX$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AY$293:AY$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AZ$293:AZ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BA$293:BA$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BB$293:BB$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BC$293:BC$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BD$293:BD$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BE$293:BE$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BF$293:BF$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BG$293:BG$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BH$293:BH$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BI$293:BI$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BJ$293:BJ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BK$293:BK$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BL$293:BL$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BM$293:BM$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BN$293:BN$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BO$293:BO$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BP$293:BP$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BQ$293:BQ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BR$293:BR$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BS$293:BS$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BT$293:BT$895)*$J3304","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"((CALC_Project_ANN!M2154 + CALC_Project_ANN!M5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,M$3290:M$3304)","v":0},{"$f":"((CALC_Project_ANN!N2154 + CALC_Project_ANN!N5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,N$3290:N$3304)","v":0},{"$f":"((CALC_Project_ANN!O2154 + CALC_Project_ANN!O5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,O$3290:O$3304)","v":0},{"$f":"((CALC_Project_ANN!P2154 + CALC_Project_ANN!P5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,P$3290:P$3304)","v":0},{"$f":"((CALC_Project_ANN!Q2154 + CALC_Project_ANN!Q5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Q$3290:Q$3304)","v":0},{"$f":"((CALC_Project_ANN!R2154 + CALC_Project_ANN!R5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,R$3290:R$3304)","v":0},{"$f":"((CALC_Project_ANN!S2154 + CALC_Project_ANN!S5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,S$3290:S$3304)","v":0},{"$f":"((CALC_Project_ANN!T2154 + CALC_Project_ANN!T5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,T$3290:T$3304)","v":0},{"$f":"((CALC_Project_ANN!U2154 + CALC_Project_ANN!U5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,U$3290:U$3304)","v":0},{"$f":"((CALC_Project_ANN!V2154 + CALC_Project_ANN!V5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,V$3290:V$3304)","v":0},{"$f":"((CALC_Project_ANN!W2154 + CALC_Project_ANN!W5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,W$3290:W$3304)","v":0},{"$f":"((CALC_Project_ANN!X2154 + CALC_Project_ANN!X5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,X$3290:X$3304)","v":0},{"$f":"((CALC_Project_ANN!Y2154 + CALC_Project_ANN!Y5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Y$3290:Y$3304)","v":0},{"$f":"((CALC_Project_ANN!Z2154 + CALC_Project_ANN!Z5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Z$3290:Z$3304)","v":0},{"$f":"((CALC_Project_ANN!AA2154 + CALC_Project_ANN!AA5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AA$3290:AA$3304)","v":0},{"$f":"((CALC_Project_ANN!AB2154 + CALC_Project_ANN!AB5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AB$3290:AB$3304)","v":0},{"$f":"((CALC_Project_ANN!AC2154 + CALC_Project_ANN!AC5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AC$3290:AC$3304)","v":0},{"$f":"((CALC_Project_ANN!AD2154 + CALC_Project_ANN!AD5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AD$3290:AD$3304)","v":0},{"$f":"((CALC_Project_ANN!AE2154 + CALC_Project_ANN!AE5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AE$3290:AE$3304)","v":0},{"$f":"((CALC_Project_ANN!AF2154 + CALC_Project_ANN!AF5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AF$3290:AF$3304)","v":0},{"$f":"((CALC_Project_ANN!AG2154 + CALC_Project_ANN!AG5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AG$3290:AG$3304)","v":0},{"$f":"((CALC_Project_ANN!AH2154 + CALC_Project_ANN!AH5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AH$3290:AH$3304)","v":0},{"$f":"((CALC_Project_ANN!AI2154 + CALC_Project_ANN!AI5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AI$3290:AI$3304)","v":0},{"$f":"((CALC_Project_ANN!AJ2154 + CALC_Project_ANN!AJ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AJ$3290:AJ$3304)","v":0},{"$f":"((CALC_Project_ANN!AK2154 + CALC_Project_ANN!AK5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AK$3290:AK$3304)","v":0},{"$f":"((CALC_Project_ANN!AL2154 + CALC_Project_ANN!AL5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AL$3290:AL$3304)","v":0},{"$f":"((CALC_Project_ANN!AM2154 + CALC_Project_ANN!AM5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AM$3290:AM$3304)","v":0},{"$f":"((CALC_Project_ANN!AN2154 + CALC_Project_ANN!AN5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AN$3290:AN$3304)","v":0},{"$f":"((CALC_Project_ANN!AO2154 + CALC_Project_ANN!AO5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AO$3290:AO$3304)","v":0},{"$f":"((CALC_Project_ANN!AP2154 + CALC_Project_ANN!AP5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AP$3290:AP$3304)","v":0},{"$f":"((CALC_Project_ANN!AQ2154 + CALC_Project_ANN!AQ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AQ$3290:AQ$3304)","v":0},{"$f":"((CALC_Project_ANN!AR2154 + CALC_Project_ANN!AR5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AR$3290:AR$3304)","v":0},{"$f":"((CALC_Project_ANN!AS2154 + CALC_Project_ANN!AS5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AS$3290:AS$3304)","v":0},{"$f":"((CALC_Project_ANN!AT2154 + CALC_Project_ANN!AT5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AT$3290:AT$3304)","v":0},{"$f":"((CALC_Project_ANN!AU2154 + CALC_Project_ANN!AU5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AU$3290:AU$3304)","v":0},{"$f":"((CALC_Project_ANN!AV2154 + CALC_Project_ANN!AV5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AV$3290:AV$3304)","v":0},{"$f":"((CALC_Project_ANN!AW2154 + CALC_Project_ANN!AW5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AW$3290:AW$3304)","v":0},{"$f":"((CALC_Project_ANN!AX2154 + CALC_Project_ANN!AX5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AX$3290:AX$3304)","v":0},{"$f":"((CALC_Project_ANN!AY2154 + CALC_Project_ANN!AY5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AY$3290:AY$3304)","v":0},{"$f":"((CALC_Project_ANN!AZ2154 + CALC_Project_ANN!AZ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AZ$3290:AZ$3304)","v":0},{"$f":"((CALC_Project_ANN!BA2154 + CALC_Project_ANN!BA5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BA$3290:BA$3304)","v":0},{"$f":"((CALC_Project_ANN!BB2154 + CALC_Project_ANN!BB5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BB$3290:BB$3304)","v":0},{"$f":"((CALC_Project_ANN!BC2154 + CALC_Project_ANN!BC5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BC$3290:BC$3304)","v":0},{"$f":"((CALC_Project_ANN!BD2154 + CALC_Project_ANN!BD5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BD$3290:BD$3304)","v":0},{"$f":"((CALC_Project_ANN!BE2154 + CALC_Project_ANN!BE5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BE$3290:BE$3304)","v":0},{"$f":"((CALC_Project_ANN!BF2154 + CALC_Project_ANN!BF5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BF$3290:BF$3304)","v":0},{"$f":"((CALC_Project_ANN!BG2154 + CALC_Project_ANN!BG5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BG$3290:BG$3304)","v":0},{"$f":"((CALC_Project_ANN!BH2154 + CALC_Project_ANN!BH5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BH$3290:BH$3304)","v":0},{"$f":"((CALC_Project_ANN!BI2154 + CALC_Project_ANN!BI5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BI$3290:BI$3304)","v":0},{"$f":"((CALC_Project_ANN!BJ2154 + CALC_Project_ANN!BJ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BJ$3290:BJ$3304)","v":0},{"$f":"((CALC_Project_ANN!BK2154 + CALC_Project_ANN!BK5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BK$3290:BK$3304)","v":0},{"$f":"((CALC_Project_ANN!BL2154 + CALC_Project_ANN!BL5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BL$3290:BL$3304)","v":0},{"$f":"((CALC_Project_ANN!BM2154 + CALC_Project_ANN!BM5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BM$3290:BM$3304)","v":0},{"$f":"((CALC_Project_ANN!BN2154 + CALC_Project_ANN!BN5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BN$3290:BN$3304)","v":0},{"$f":"((CALC_Project_ANN!BO2154 + CALC_Project_ANN!BO5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BO$3290:BO$3304)","v":0},{"$f":"((CALC_Project_ANN!BP2154 + CALC_Project_ANN!BP5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BP$3290:BP$3304)","v":0},{"$f":"((CALC_Project_ANN!BQ2154 + CALC_Project_ANN!BQ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BQ$3290:BQ$3304)","v":0},{"$f":"((CALC_Project_ANN!BR2154 + CALC_Project_ANN!BR5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BR$3290:BR$3304)","v":0},{"$f":"((CALC_Project_ANN!BS2154 + CALC_Project_ANN!BS5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BS$3290:BS$3304)","v":0},{"$f":"((CALC_Project_ANN!BT2154 + CALC_Project_ANN!BT5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BT$3290:BT$3304)","v":0}]
[null,null,null,"Check",null,"Check",null,null,{"$f":"SUM(M3313:BT3313)","v":0},null,null,null,{"$f":"1*(ABS(M3312-M3311)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!E476","v":false},{"$f":"INP_General!F476","v":0},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"IFERROR(INDEX(INP_General!$F$490:$F$492,MATCH(J3322,lstType,0),1),0)","v":1},{"$f":"IF(ISERROR(MATCH(INP_General!G476,rngCAPools,0))=TRUE,0,1)","v":1},null,false,false,true,false,null,0,0,0,0,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!E484","v":false},{"$f":"INP_General!F484","v":0},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"IFERROR(INDEX(INP_General!$F$490:$F$492,MATCH(J3330,lstType,0),1),0)","v":1},{"$f":"IF(ISERROR(MATCH(INP_General!G484,rngCAPools,0))=TRUE,0,1)","v":1},null,false,false,true,false,null,0,0,0,0,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AB3294*$H3364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"-M3303*$H3373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Carried forward losses"]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3388*M$3236","v":0},{"$f":"N3388*N$3236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax carrying value of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3129+M3109+M3089+M3069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3129+AS3109+AS3089+AS3069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax asset on c/f losses",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$456","v":true},null,null,null,null,{"$f":"M3389*$H3420","v":0},{"$f":"N3389*$H3420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(M3421<0,M3421,0)*$H$3401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax asset / (liability)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3432:M3433)","v":0},{"$f":"SUM(N3432:N3433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MAX(B$9:B3342)+1","v":6},null,"POST-TAX FINANCE"]
[null,null,null,{"$f":"D395","v":"Energy efficiency income"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease payments to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M1123-M1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS1123-AS1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt service",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M2159-M2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2159-AS2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D401","v":"Energy efficiency income"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Asset sale to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT movement & irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2809-M2823-M2837-M2873-M2887-M2901-M2915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2809-AS2823-AS2837-AS2873-AS2887-AS2901-AS2915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maximum facility",null,"£000",null,{"$f":"INDEX(INP_General!$G$968:$I$968,1,$I$5)","v":0}]
[null,null,null,"Previous year's equity cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo2_FS!L414:L415)","v":0},{"$f":"SUM(OpCo2_FS!M414:M415)","v":0},{"$f":"SUM(OpCo2_FS!N414:N415)","v":0},{"$f":"SUM(OpCo2_FS!O414:O415)","v":0},{"$f":"SUM(OpCo2_FS!P414:P415)","v":0},{"$f":"SUM(OpCo2_FS!Q414:Q415)","v":0},{"$f":"SUM(OpCo2_FS!R414:R415)","v":0},{"$f":"SUM(OpCo2_FS!S414:S415)","v":0},{"$f":"SUM(OpCo2_FS!T414:T415)","v":0},{"$f":"SUM(OpCo2_FS!U414:U415)","v":0},{"$f":"SUM(OpCo2_FS!V414:V415)","v":0},{"$f":"SUM(OpCo2_FS!W414:W415)","v":0},{"$f":"SUM(OpCo2_FS!X414:X415)","v":0},{"$f":"SUM(OpCo2_FS!Y414:Y415)","v":0},{"$f":"SUM(OpCo2_FS!Z414:Z415)","v":0},{"$f":"SUM(OpCo2_FS!AA414:AA415)","v":0},{"$f":"SUM(OpCo2_FS!AB414:AB415)","v":0},{"$f":"SUM(OpCo2_FS!AC414:AC415)","v":0},{"$f":"SUM(OpCo2_FS!AD414:AD415)","v":0},{"$f":"SUM(OpCo2_FS!AE414:AE415)","v":0},{"$f":"SUM(OpCo2_FS!AF414:AF415)","v":0},{"$f":"SUM(OpCo2_FS!AG414:AG415)","v":0},{"$f":"SUM(OpCo2_FS!AH414:AH415)","v":0},{"$f":"SUM(OpCo2_FS!AI414:AI415)","v":0},{"$f":"SUM(OpCo2_FS!AJ414:AJ415)","v":0},{"$f":"SUM(OpCo2_FS!AK414:AK415)","v":0},{"$f":"SUM(OpCo2_FS!AL414:AL415)","v":0},{"$f":"SUM(OpCo2_FS!AM414:AM415)","v":0},{"$f":"SUM(OpCo2_FS!AN414:AN415)","v":0},{"$f":"SUM(OpCo2_FS!AO414:AO415)","v":0},{"$f":"SUM(OpCo2_FS!AP414:AP415)","v":0},{"$f":"SUM(OpCo2_FS!AQ414:AQ415)","v":0},{"$f":"SUM(OpCo2_FS!AR414:AR415)","v":0},{"$f":"SUM(OpCo2_FS!AS414:AS415)","v":0},{"$f":"SUM(OpCo2_FS!AT414:AT415)","v":0},{"$f":"SUM(OpCo2_FS!AU414:AU415)","v":0},{"$f":"SUM(OpCo2_FS!AV414:AV415)","v":0},{"$f":"SUM(OpCo2_FS!AW414:AW415)","v":0},{"$f":"SUM(OpCo2_FS!AX414:AX415)","v":0},{"$f":"SUM(OpCo2_FS!AY414:AY415)","v":0},{"$f":"SUM(OpCo2_FS!AZ414:AZ415)","v":0},{"$f":"SUM(OpCo2_FS!BA414:BA415)","v":0},{"$f":"SUM(OpCo2_FS!BB414:BB415)","v":0},{"$f":"SUM(OpCo2_FS!BC414:BC415)","v":0},{"$f":"SUM(OpCo2_FS!BD414:BD415)","v":0},{"$f":"SUM(OpCo2_FS!BE414:BE415)","v":0},{"$f":"SUM(OpCo2_FS!BF414:BF415)","v":0},{"$f":"SUM(OpCo2_FS!BG414:BG415)","v":0},{"$f":"SUM(OpCo2_FS!BH414:BH415)","v":0},{"$f":"SUM(OpCo2_FS!BI414:BI415)","v":0},{"$f":"SUM(OpCo2_FS!BJ414:BJ415)","v":0},{"$f":"SUM(OpCo2_FS!BK414:BK415)","v":0},{"$f":"SUM(OpCo2_FS!BL414:BL415)","v":0},{"$f":"SUM(OpCo2_FS!BM414:BM415)","v":0},{"$f":"SUM(OpCo2_FS!BN414:BN415)","v":0},{"$f":"SUM(OpCo2_FS!BO414:BO415)","v":0},{"$f":"SUM(OpCo2_FS!BP414:BP415)","v":0},{"$f":"SUM(OpCo2_FS!BQ414:BQ415)","v":0},{"$f":"SUM(OpCo2_FS!BR414:BR415)","v":0},{"$f":"SUM(OpCo2_FS!BS414:BS415)","v":0}]
[]
[null,null,null,"Previous year's o/d movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(L3535:L3536)","v":0},{"$f":"SUM(M3535:M3536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Drawdown",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(M3534-M3531>$H3501,MAX($H3501-M3534,0),-M3531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS3534-AS3531>$H3501,MAX($H3501-AS3534,0),-AS3531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f interest payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3539:M3541)","v":0},{"$f":"SUM(N3539:N3541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$3442:C3543)+1","v":3},"SHARE CAPITAL / PURE EQUITY"]
[null,null,null,"b/f internal cash reserve available for funding",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(INP_General!$G$986:$I$990,E3564,$I$5)","v":"Local Authority"},{"$f":"E3563+1","v":1},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$G$1015:$I$1019,E3564,$I$5)","v":1},{"$f":"INDEX(INP_General!$F$608:$F$627,MATCH(D3564,lstInvestorsFull,0),1)","v":3.5000000000000003E-2},null,{"$f":"SUMPRODUCT(M3564:BT3564,$M$3548:$BT$3548)","v":0},null,{"$f":"-M$3554*$H3564","v":0},{"$f":"-N$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AD$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AT$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BJ$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D3567","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"-INDEX(INP_General!$G$996:$I$1000,E3567,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3574&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,{"$f":"SUMPRODUCT(M3574:BT3574,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3567:M3567)<$H3574,MIN($H3574-SUM($L3574:L3574),0),M3567)*M$3548 + M3567*(1-M$3548)","v":0},{"$f":"IF(SUM($M3567:N3567)<$H3574,MIN($H3574-SUM($L3574:M3574),0),N3567)*N$3548 + N3567*(1-N$3548)","v":0},{"$f":"IF(SUM($M3567:O3567)<$H3574,MIN($H3574-SUM($L3574:N3574),0),O3567)*O$3548 + O3567*(1-O$3548)","v":0},{"$f":"IF(SUM($M3567:P3567)<$H3574,MIN($H3574-SUM($L3574:O3574),0),P3567)*P$3548 + P3567*(1-P$3548)","v":0},{"$f":"IF(SUM($M3567:Q3567)<$H3574,MIN($H3574-SUM($L3574:P3574),0),Q3567)*Q$3548 + Q3567*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3567:R3567)<$H3574,MIN($H3574-SUM($L3574:Q3574),0),R3567)*R$3548 + R3567*(1-R$3548)","v":0},{"$f":"IF(SUM($M3567:S3567)<$H3574,MIN($H3574-SUM($L3574:R3574),0),S3567)*S$3548 + S3567*(1-S$3548)","v":0},{"$f":"IF(SUM($M3567:T3567)<$H3574,MIN($H3574-SUM($L3574:S3574),0),T3567)*T$3548 + T3567*(1-T$3548)","v":0},{"$f":"IF(SUM($M3567:U3567)<$H3574,MIN($H3574-SUM($L3574:T3574),0),U3567)*U$3548 + U3567*(1-U$3548)","v":0},{"$f":"IF(SUM($M3567:V3567)<$H3574,MIN($H3574-SUM($L3574:U3574),0),V3567)*V$3548 + V3567*(1-V$3548)","v":0},{"$f":"IF(SUM($M3567:W3567)<$H3574,MIN($H3574-SUM($L3574:V3574),0),W3567)*W$3548 + W3567*(1-W$3548)","v":0},{"$f":"IF(SUM($M3567:X3567)<$H3574,MIN($H3574-SUM($L3574:W3574),0),X3567)*X$3548 + X3567*(1-X$3548)","v":0},{"$f":"IF(SUM($M3567:Y3567)<$H3574,MIN($H3574-SUM($L3574:X3574),0),Y3567)*Y$3548 + Y3567*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3567:Z3567)<$H3574,MIN($H3574-SUM($L3574:Y3574),0),Z3567)*Z$3548 + Z3567*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3567:AA3567)<$H3574,MIN($H3574-SUM($L3574:Z3574),0),AA3567)*AA$3548 + AA3567*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3567:AB3567)<$H3574,MIN($H3574-SUM($L3574:AA3574),0),AB3567)*AB$3548 + AB3567*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3567:AC3567)<$H3574,MIN($H3574-SUM($L3574:AB3574),0),AC3567)*AC$3548 + AC3567*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3567:AD3567)<$H3574,MIN($H3574-SUM($L3574:AC3574),0),AD3567)*AD$3548 + AD3567*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3567:AE3567)<$H3574,MIN($H3574-SUM($L3574:AD3574),0),AE3567)*AE$3548 + AE3567*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3567:AF3567)<$H3574,MIN($H3574-SUM($L3574:AE3574),0),AF3567)*AF$3548 + AF3567*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3567:AG3567)<$H3574,MIN($H3574-SUM($L3574:AF3574),0),AG3567)*AG$3548 + AG3567*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3567:AH3567)<$H3574,MIN($H3574-SUM($L3574:AG3574),0),AH3567)*AH$3548 + AH3567*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3567:AI3567)<$H3574,MIN($H3574-SUM($L3574:AH3574),0),AI3567)*AI$3548 + AI3567*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3567:AJ3567)<$H3574,MIN($H3574-SUM($L3574:AI3574),0),AJ3567)*AJ$3548 + AJ3567*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3567:AK3567)<$H3574,MIN($H3574-SUM($L3574:AJ3574),0),AK3567)*AK$3548 + AK3567*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3567:AL3567)<$H3574,MIN($H3574-SUM($L3574:AK3574),0),AL3567)*AL$3548 + AL3567*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3567:AM3567)<$H3574,MIN($H3574-SUM($L3574:AL3574),0),AM3567)*AM$3548 + AM3567*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3567:AN3567)<$H3574,MIN($H3574-SUM($L3574:AM3574),0),AN3567)*AN$3548 + AN3567*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3567:AO3567)<$H3574,MIN($H3574-SUM($L3574:AN3574),0),AO3567)*AO$3548 + AO3567*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3567:AP3567)<$H3574,MIN($H3574-SUM($L3574:AO3574),0),AP3567)*AP$3548 + AP3567*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3567:AQ3567)<$H3574,MIN($H3574-SUM($L3574:AP3574),0),AQ3567)*AQ$3548 + AQ3567*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3567:AR3567)<$H3574,MIN($H3574-SUM($L3574:AQ3574),0),AR3567)*AR$3548 + AR3567*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3567:AS3567)<$H3574,MIN($H3574-SUM($L3574:AR3574),0),AS3567)*AS$3548 + AS3567*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3567:AT3567)<$H3574,MIN($H3574-SUM($L3574:AS3574),0),AT3567)*AT$3548 + AT3567*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3567:AU3567)<$H3574,MIN($H3574-SUM($L3574:AT3574),0),AU3567)*AU$3548 + AU3567*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3567:AV3567)<$H3574,MIN($H3574-SUM($L3574:AU3574),0),AV3567)*AV$3548 + AV3567*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3567:AW3567)<$H3574,MIN($H3574-SUM($L3574:AV3574),0),AW3567)*AW$3548 + AW3567*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3567:AX3567)<$H3574,MIN($H3574-SUM($L3574:AW3574),0),AX3567)*AX$3548 + AX3567*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3567:AY3567)<$H3574,MIN($H3574-SUM($L3574:AX3574),0),AY3567)*AY$3548 + AY3567*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3567:AZ3567)<$H3574,MIN($H3574-SUM($L3574:AY3574),0),AZ3567)*AZ$3548 + AZ3567*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3567:BA3567)<$H3574,MIN($H3574-SUM($L3574:AZ3574),0),BA3567)*BA$3548 + BA3567*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3567:BB3567)<$H3574,MIN($H3574-SUM($L3574:BA3574),0),BB3567)*BB$3548 + BB3567*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3567:BC3567)<$H3574,MIN($H3574-SUM($L3574:BB3574),0),BC3567)*BC$3548 + BC3567*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3567:BD3567)<$H3574,MIN($H3574-SUM($L3574:BC3574),0),BD3567)*BD$3548 + BD3567*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3567:BE3567)<$H3574,MIN($H3574-SUM($L3574:BD3574),0),BE3567)*BE$3548 + BE3567*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3567:BF3567)<$H3574,MIN($H3574-SUM($L3574:BE3574),0),BF3567)*BF$3548 + BF3567*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3567:BG3567)<$H3574,MIN($H3574-SUM($L3574:BF3574),0),BG3567)*BG$3548 + BG3567*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3567:BH3567)<$H3574,MIN($H3574-SUM($L3574:BG3574),0),BH3567)*BH$3548 + BH3567*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3567:BI3567)<$H3574,MIN($H3574-SUM($L3574:BH3574),0),BI3567)*BI$3548 + BI3567*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3567:BJ3567)<$H3574,MIN($H3574-SUM($L3574:BI3574),0),BJ3567)*BJ$3548 + BJ3567*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3567:BK3567)<$H3574,MIN($H3574-SUM($L3574:BJ3574),0),BK3567)*BK$3548 + BK3567*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3567:BL3567)<$H3574,MIN($H3574-SUM($L3574:BK3574),0),BL3567)*BL$3548 + BL3567*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3567:BM3567)<$H3574,MIN($H3574-SUM($L3574:BL3574),0),BM3567)*BM$3548 + BM3567*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3567:BN3567)<$H3574,MIN($H3574-SUM($L3574:BM3574),0),BN3567)*BN$3548 + BN3567*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3567:BO3567)<$H3574,MIN($H3574-SUM($L3574:BN3574),0),BO3567)*BO$3548 + BO3567*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3567:BP3567)<$H3574,MIN($H3574-SUM($L3574:BO3574),0),BP3567)*BP$3548 + BP3567*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3567:BQ3567)<$H3574,MIN($H3574-SUM($L3574:BP3574),0),BQ3567)*BQ$3548 + BQ3567*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3567:BR3567)<$H3574,MIN($H3574-SUM($L3574:BQ3574),0),BR3567)*BR$3548 + BR3567*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3567:BS3567)<$H3574,MIN($H3574-SUM($L3574:BR3574),0),BS3567)*BS$3548 + BS3567*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3567:BT3567)<$H3574,MIN($H3574-SUM($L3574:BS3574),0),BT3567)*BT$3548 + BT3567*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3565","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"-INDEX(INP_General!$G$1006:$I$1010,E3565,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3586&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,{"$f":"SUMPRODUCT(M3586:BT3586,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3579:M3579)<$H3586,MIN($H3586-SUM($L3586:L3586),0),M3579)*M$3548 + M3579*(1-M$3548)","v":0},{"$f":"IF(SUM($M3579:N3579)<$H3586,MIN($H3586-SUM($L3586:M3586),0),N3579)*N$3548 + N3579*(1-N$3548)","v":0},{"$f":"IF(SUM($M3579:O3579)<$H3586,MIN($H3586-SUM($L3586:N3586),0),O3579)*O$3548 + O3579*(1-O$3548)","v":0},{"$f":"IF(SUM($M3579:P3579)<$H3586,MIN($H3586-SUM($L3586:O3586),0),P3579)*P$3548 + P3579*(1-P$3548)","v":0},{"$f":"IF(SUM($M3579:Q3579)<$H3586,MIN($H3586-SUM($L3586:P3586),0),Q3579)*Q$3548 + Q3579*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3579:R3579)<$H3586,MIN($H3586-SUM($L3586:Q3586),0),R3579)*R$3548 + R3579*(1-R$3548)","v":0},{"$f":"IF(SUM($M3579:S3579)<$H3586,MIN($H3586-SUM($L3586:R3586),0),S3579)*S$3548 + S3579*(1-S$3548)","v":0},{"$f":"IF(SUM($M3579:T3579)<$H3586,MIN($H3586-SUM($L3586:S3586),0),T3579)*T$3548 + T3579*(1-T$3548)","v":0},{"$f":"IF(SUM($M3579:U3579)<$H3586,MIN($H3586-SUM($L3586:T3586),0),U3579)*U$3548 + U3579*(1-U$3548)","v":0},{"$f":"IF(SUM($M3579:V3579)<$H3586,MIN($H3586-SUM($L3586:U3586),0),V3579)*V$3548 + V3579*(1-V$3548)","v":0},{"$f":"IF(SUM($M3579:W3579)<$H3586,MIN($H3586-SUM($L3586:V3586),0),W3579)*W$3548 + W3579*(1-W$3548)","v":0},{"$f":"IF(SUM($M3579:X3579)<$H3586,MIN($H3586-SUM($L3586:W3586),0),X3579)*X$3548 + X3579*(1-X$3548)","v":0},{"$f":"IF(SUM($M3579:Y3579)<$H3586,MIN($H3586-SUM($L3586:X3586),0),Y3579)*Y$3548 + Y3579*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3579:Z3579)<$H3586,MIN($H3586-SUM($L3586:Y3586),0),Z3579)*Z$3548 + Z3579*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3579:AA3579)<$H3586,MIN($H3586-SUM($L3586:Z3586),0),AA3579)*AA$3548 + AA3579*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3579:AB3579)<$H3586,MIN($H3586-SUM($L3586:AA3586),0),AB3579)*AB$3548 + AB3579*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3579:AC3579)<$H3586,MIN($H3586-SUM($L3586:AB3586),0),AC3579)*AC$3548 + AC3579*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3579:AD3579)<$H3586,MIN($H3586-SUM($L3586:AC3586),0),AD3579)*AD$3548 + AD3579*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3579:AE3579)<$H3586,MIN($H3586-SUM($L3586:AD3586),0),AE3579)*AE$3548 + AE3579*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3579:AF3579)<$H3586,MIN($H3586-SUM($L3586:AE3586),0),AF3579)*AF$3548 + AF3579*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3579:AG3579)<$H3586,MIN($H3586-SUM($L3586:AF3586),0),AG3579)*AG$3548 + AG3579*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3579:AH3579)<$H3586,MIN($H3586-SUM($L3586:AG3586),0),AH3579)*AH$3548 + AH3579*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3579:AI3579)<$H3586,MIN($H3586-SUM($L3586:AH3586),0),AI3579)*AI$3548 + AI3579*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3579:AJ3579)<$H3586,MIN($H3586-SUM($L3586:AI3586),0),AJ3579)*AJ$3548 + AJ3579*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3579:AK3579)<$H3586,MIN($H3586-SUM($L3586:AJ3586),0),AK3579)*AK$3548 + AK3579*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3579:AL3579)<$H3586,MIN($H3586-SUM($L3586:AK3586),0),AL3579)*AL$3548 + AL3579*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3579:AM3579)<$H3586,MIN($H3586-SUM($L3586:AL3586),0),AM3579)*AM$3548 + AM3579*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3579:AN3579)<$H3586,MIN($H3586-SUM($L3586:AM3586),0),AN3579)*AN$3548 + AN3579*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3579:AO3579)<$H3586,MIN($H3586-SUM($L3586:AN3586),0),AO3579)*AO$3548 + AO3579*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3579:AP3579)<$H3586,MIN($H3586-SUM($L3586:AO3586),0),AP3579)*AP$3548 + AP3579*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3579:AQ3579)<$H3586,MIN($H3586-SUM($L3586:AP3586),0),AQ3579)*AQ$3548 + AQ3579*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3579:AR3579)<$H3586,MIN($H3586-SUM($L3586:AQ3586),0),AR3579)*AR$3548 + AR3579*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3579:AS3579)<$H3586,MIN($H3586-SUM($L3586:AR3586),0),AS3579)*AS$3548 + AS3579*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3579:AT3579)<$H3586,MIN($H3586-SUM($L3586:AS3586),0),AT3579)*AT$3548 + AT3579*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3579:AU3579)<$H3586,MIN($H3586-SUM($L3586:AT3586),0),AU3579)*AU$3548 + AU3579*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3579:AV3579)<$H3586,MIN($H3586-SUM($L3586:AU3586),0),AV3579)*AV$3548 + AV3579*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3579:AW3579)<$H3586,MIN($H3586-SUM($L3586:AV3586),0),AW3579)*AW$3548 + AW3579*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3579:AX3579)<$H3586,MIN($H3586-SUM($L3586:AW3586),0),AX3579)*AX$3548 + AX3579*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3579:AY3579)<$H3586,MIN($H3586-SUM($L3586:AX3586),0),AY3579)*AY$3548 + AY3579*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3579:AZ3579)<$H3586,MIN($H3586-SUM($L3586:AY3586),0),AZ3579)*AZ$3548 + AZ3579*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3579:BA3579)<$H3586,MIN($H3586-SUM($L3586:AZ3586),0),BA3579)*BA$3548 + BA3579*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3579:BB3579)<$H3586,MIN($H3586-SUM($L3586:BA3586),0),BB3579)*BB$3548 + BB3579*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3579:BC3579)<$H3586,MIN($H3586-SUM($L3586:BB3586),0),BC3579)*BC$3548 + BC3579*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3579:BD3579)<$H3586,MIN($H3586-SUM($L3586:BC3586),0),BD3579)*BD$3548 + BD3579*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3579:BE3579)<$H3586,MIN($H3586-SUM($L3586:BD3586),0),BE3579)*BE$3548 + BE3579*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3579:BF3579)<$H3586,MIN($H3586-SUM($L3586:BE3586),0),BF3579)*BF$3548 + BF3579*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3579:BG3579)<$H3586,MIN($H3586-SUM($L3586:BF3586),0),BG3579)*BG$3548 + BG3579*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3579:BH3579)<$H3586,MIN($H3586-SUM($L3586:BG3586),0),BH3579)*BH$3548 + BH3579*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3579:BI3579)<$H3586,MIN($H3586-SUM($L3586:BH3586),0),BI3579)*BI$3548 + BI3579*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3579:BJ3579)<$H3586,MIN($H3586-SUM($L3586:BI3586),0),BJ3579)*BJ$3548 + BJ3579*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3579:BK3579)<$H3586,MIN($H3586-SUM($L3586:BJ3586),0),BK3579)*BK$3548 + BK3579*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3579:BL3579)<$H3586,MIN($H3586-SUM($L3586:BK3586),0),BL3579)*BL$3548 + BL3579*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3579:BM3579)<$H3586,MIN($H3586-SUM($L3586:BL3586),0),BM3579)*BM$3548 + BM3579*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3579:BN3579)<$H3586,MIN($H3586-SUM($L3586:BM3586),0),BN3579)*BN$3548 + BN3579*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3579:BO3579)<$H3586,MIN($H3586-SUM($L3586:BN3586),0),BO3579)*BO$3548 + BO3579*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3579:BP3579)<$H3586,MIN($H3586-SUM($L3586:BO3586),0),BP3579)*BP$3548 + BP3579*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3579:BQ3579)<$H3586,MIN($H3586-SUM($L3586:BP3586),0),BQ3579)*BQ$3548 + BQ3579*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3579:BR3579)<$H3586,MIN($H3586-SUM($L3586:BQ3586),0),BR3579)*BR$3548 + BR3579*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3579:BS3579)<$H3586,MIN($H3586-SUM($L3586:BR3586),0),BS3579)*BS$3548 + BS3579*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3579:BT3579)<$H3586,MIN($H3586-SUM($L3586:BS3586),0),BT3579)*BT$3548 + BT3579*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3567","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3595&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,{"$f":"SUMPRODUCT(M3595:BT3595,$M$3548:$BT$3548)","v":0},null,{"$f":"M3581-M3588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3608","v":0},{"$f":"N3608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"final write off of share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M3607:M3608)*M$3549","v":0},{"$f":"-SUM(N3607:N3608)*N$3549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funding required (assumed in model to be achieved but warning raised if not)",null,null,null,"Ownership","Cost of equity"]
[null,null,null,{"$f":"D3616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"-INDEX(INP_General!$G$996:$I$1000,E3616,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3623&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,{"$f":"SUMPRODUCT(M3623:BT3623,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3616:M3616)<$H3623,MIN($H3623-SUM($L3623:L3623),0),M3616)*M$3548 + M3616*(1-M$3548)","v":0},{"$f":"IF(SUM($M3616:N3616)<$H3623,MIN($H3623-SUM($L3623:M3623),0),N3616)*N$3548 + N3616*(1-N$3548)","v":0},{"$f":"IF(SUM($M3616:O3616)<$H3623,MIN($H3623-SUM($L3623:N3623),0),O3616)*O$3548 + O3616*(1-O$3548)","v":0},{"$f":"IF(SUM($M3616:P3616)<$H3623,MIN($H3623-SUM($L3623:O3623),0),P3616)*P$3548 + P3616*(1-P$3548)","v":0},{"$f":"IF(SUM($M3616:Q3616)<$H3623,MIN($H3623-SUM($L3623:P3623),0),Q3616)*Q$3548 + Q3616*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3616:R3616)<$H3623,MIN($H3623-SUM($L3623:Q3623),0),R3616)*R$3548 + R3616*(1-R$3548)","v":0},{"$f":"IF(SUM($M3616:S3616)<$H3623,MIN($H3623-SUM($L3623:R3623),0),S3616)*S$3548 + S3616*(1-S$3548)","v":0},{"$f":"IF(SUM($M3616:T3616)<$H3623,MIN($H3623-SUM($L3623:S3623),0),T3616)*T$3548 + T3616*(1-T$3548)","v":0},{"$f":"IF(SUM($M3616:U3616)<$H3623,MIN($H3623-SUM($L3623:T3623),0),U3616)*U$3548 + U3616*(1-U$3548)","v":0},{"$f":"IF(SUM($M3616:V3616)<$H3623,MIN($H3623-SUM($L3623:U3623),0),V3616)*V$3548 + V3616*(1-V$3548)","v":0},{"$f":"IF(SUM($M3616:W3616)<$H3623,MIN($H3623-SUM($L3623:V3623),0),W3616)*W$3548 + W3616*(1-W$3548)","v":0},{"$f":"IF(SUM($M3616:X3616)<$H3623,MIN($H3623-SUM($L3623:W3623),0),X3616)*X$3548 + X3616*(1-X$3548)","v":0},{"$f":"IF(SUM($M3616:Y3616)<$H3623,MIN($H3623-SUM($L3623:X3623),0),Y3616)*Y$3548 + Y3616*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3616:Z3616)<$H3623,MIN($H3623-SUM($L3623:Y3623),0),Z3616)*Z$3548 + Z3616*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3616:AA3616)<$H3623,MIN($H3623-SUM($L3623:Z3623),0),AA3616)*AA$3548 + AA3616*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3616:AB3616)<$H3623,MIN($H3623-SUM($L3623:AA3623),0),AB3616)*AB$3548 + AB3616*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3616:AC3616)<$H3623,MIN($H3623-SUM($L3623:AB3623),0),AC3616)*AC$3548 + AC3616*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3616:AD3616)<$H3623,MIN($H3623-SUM($L3623:AC3623),0),AD3616)*AD$3548 + AD3616*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3616:AE3616)<$H3623,MIN($H3623-SUM($L3623:AD3623),0),AE3616)*AE$3548 + AE3616*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3616:AF3616)<$H3623,MIN($H3623-SUM($L3623:AE3623),0),AF3616)*AF$3548 + AF3616*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3616:AG3616)<$H3623,MIN($H3623-SUM($L3623:AF3623),0),AG3616)*AG$3548 + AG3616*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3616:AH3616)<$H3623,MIN($H3623-SUM($L3623:AG3623),0),AH3616)*AH$3548 + AH3616*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3616:AI3616)<$H3623,MIN($H3623-SUM($L3623:AH3623),0),AI3616)*AI$3548 + AI3616*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3616:AJ3616)<$H3623,MIN($H3623-SUM($L3623:AI3623),0),AJ3616)*AJ$3548 + AJ3616*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3616:AK3616)<$H3623,MIN($H3623-SUM($L3623:AJ3623),0),AK3616)*AK$3548 + AK3616*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3616:AL3616)<$H3623,MIN($H3623-SUM($L3623:AK3623),0),AL3616)*AL$3548 + AL3616*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3616:AM3616)<$H3623,MIN($H3623-SUM($L3623:AL3623),0),AM3616)*AM$3548 + AM3616*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3616:AN3616)<$H3623,MIN($H3623-SUM($L3623:AM3623),0),AN3616)*AN$3548 + AN3616*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3616:AO3616)<$H3623,MIN($H3623-SUM($L3623:AN3623),0),AO3616)*AO$3548 + AO3616*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3616:AP3616)<$H3623,MIN($H3623-SUM($L3623:AO3623),0),AP3616)*AP$3548 + AP3616*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3616:AQ3616)<$H3623,MIN($H3623-SUM($L3623:AP3623),0),AQ3616)*AQ$3548 + AQ3616*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3616:AR3616)<$H3623,MIN($H3623-SUM($L3623:AQ3623),0),AR3616)*AR$3548 + AR3616*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3616:AS3616)<$H3623,MIN($H3623-SUM($L3623:AR3623),0),AS3616)*AS$3548 + AS3616*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3616:AT3616)<$H3623,MIN($H3623-SUM($L3623:AS3623),0),AT3616)*AT$3548 + AT3616*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3616:AU3616)<$H3623,MIN($H3623-SUM($L3623:AT3623),0),AU3616)*AU$3548 + AU3616*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3616:AV3616)<$H3623,MIN($H3623-SUM($L3623:AU3623),0),AV3616)*AV$3548 + AV3616*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3616:AW3616)<$H3623,MIN($H3623-SUM($L3623:AV3623),0),AW3616)*AW$3548 + AW3616*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3616:AX3616)<$H3623,MIN($H3623-SUM($L3623:AW3623),0),AX3616)*AX$3548 + AX3616*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3616:AY3616)<$H3623,MIN($H3623-SUM($L3623:AX3623),0),AY3616)*AY$3548 + AY3616*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3616:AZ3616)<$H3623,MIN($H3623-SUM($L3623:AY3623),0),AZ3616)*AZ$3548 + AZ3616*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3616:BA3616)<$H3623,MIN($H3623-SUM($L3623:AZ3623),0),BA3616)*BA$3548 + BA3616*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3616:BB3616)<$H3623,MIN($H3623-SUM($L3623:BA3623),0),BB3616)*BB$3548 + BB3616*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3616:BC3616)<$H3623,MIN($H3623-SUM($L3623:BB3623),0),BC3616)*BC$3548 + BC3616*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3616:BD3616)<$H3623,MIN($H3623-SUM($L3623:BC3623),0),BD3616)*BD$3548 + BD3616*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3616:BE3616)<$H3623,MIN($H3623-SUM($L3623:BD3623),0),BE3616)*BE$3548 + BE3616*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3616:BF3616)<$H3623,MIN($H3623-SUM($L3623:BE3623),0),BF3616)*BF$3548 + BF3616*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3616:BG3616)<$H3623,MIN($H3623-SUM($L3623:BF3623),0),BG3616)*BG$3548 + BG3616*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3616:BH3616)<$H3623,MIN($H3623-SUM($L3623:BG3623),0),BH3616)*BH$3548 + BH3616*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3616:BI3616)<$H3623,MIN($H3623-SUM($L3623:BH3623),0),BI3616)*BI$3548 + BI3616*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3616:BJ3616)<$H3623,MIN($H3623-SUM($L3623:BI3623),0),BJ3616)*BJ$3548 + BJ3616*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3616:BK3616)<$H3623,MIN($H3623-SUM($L3623:BJ3623),0),BK3616)*BK$3548 + BK3616*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3616:BL3616)<$H3623,MIN($H3623-SUM($L3623:BK3623),0),BL3616)*BL$3548 + BL3616*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3616:BM3616)<$H3623,MIN($H3623-SUM($L3623:BL3623),0),BM3616)*BM$3548 + BM3616*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3616:BN3616)<$H3623,MIN($H3623-SUM($L3623:BM3623),0),BN3616)*BN$3548 + BN3616*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3616:BO3616)<$H3623,MIN($H3623-SUM($L3623:BN3623),0),BO3616)*BO$3548 + BO3616*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3616:BP3616)<$H3623,MIN($H3623-SUM($L3623:BO3623),0),BP3616)*BP$3548 + BP3616*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3616:BQ3616)<$H3623,MIN($H3623-SUM($L3623:BP3623),0),BQ3616)*BQ$3548 + BQ3616*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3616:BR3616)<$H3623,MIN($H3623-SUM($L3623:BQ3623),0),BR3616)*BR$3548 + BR3616*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3616:BS3616)<$H3623,MIN($H3623-SUM($L3623:BR3623),0),BS3616)*BS$3548 + BS3616*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3616:BT3616)<$H3623,MIN($H3623-SUM($L3623:BS3623),0),BT3616)*BT$3548 + BT3616*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3615","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,{"$f":"SUMPRODUCT(M3629:BT3629,$M$3548:$BT$3548)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"-INDEX(INP_General!$G$1006:$I$1010,E3616,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3637&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,{"$f":"SUMPRODUCT(M3637:BT3637,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3630:M3630)<$H3637,MIN($H3637-SUM($L3637:L3637),0),M3630)*M$3548 + M3630*(1-M$3548)","v":0},{"$f":"IF(SUM($M3630:N3630)<$H3637,MIN($H3637-SUM($L3637:M3637),0),N3630)*N$3548 + N3630*(1-N$3548)","v":0},{"$f":"IF(SUM($M3630:O3630)<$H3637,MIN($H3637-SUM($L3637:N3637),0),O3630)*O$3548 + O3630*(1-O$3548)","v":0},{"$f":"IF(SUM($M3630:P3630)<$H3637,MIN($H3637-SUM($L3637:O3637),0),P3630)*P$3548 + P3630*(1-P$3548)","v":0},{"$f":"IF(SUM($M3630:Q3630)<$H3637,MIN($H3637-SUM($L3637:P3637),0),Q3630)*Q$3548 + Q3630*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3630:R3630)<$H3637,MIN($H3637-SUM($L3637:Q3637),0),R3630)*R$3548 + R3630*(1-R$3548)","v":0},{"$f":"IF(SUM($M3630:S3630)<$H3637,MIN($H3637-SUM($L3637:R3637),0),S3630)*S$3548 + S3630*(1-S$3548)","v":0},{"$f":"IF(SUM($M3630:T3630)<$H3637,MIN($H3637-SUM($L3637:S3637),0),T3630)*T$3548 + T3630*(1-T$3548)","v":0},{"$f":"IF(SUM($M3630:U3630)<$H3637,MIN($H3637-SUM($L3637:T3637),0),U3630)*U$3548 + U3630*(1-U$3548)","v":0},{"$f":"IF(SUM($M3630:V3630)<$H3637,MIN($H3637-SUM($L3637:U3637),0),V3630)*V$3548 + V3630*(1-V$3548)","v":0},{"$f":"IF(SUM($M3630:W3630)<$H3637,MIN($H3637-SUM($L3637:V3637),0),W3630)*W$3548 + W3630*(1-W$3548)","v":0},{"$f":"IF(SUM($M3630:X3630)<$H3637,MIN($H3637-SUM($L3637:W3637),0),X3630)*X$3548 + X3630*(1-X$3548)","v":0},{"$f":"IF(SUM($M3630:Y3630)<$H3637,MIN($H3637-SUM($L3637:X3637),0),Y3630)*Y$3548 + Y3630*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3630:Z3630)<$H3637,MIN($H3637-SUM($L3637:Y3637),0),Z3630)*Z$3548 + Z3630*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3630:AA3630)<$H3637,MIN($H3637-SUM($L3637:Z3637),0),AA3630)*AA$3548 + AA3630*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3630:AB3630)<$H3637,MIN($H3637-SUM($L3637:AA3637),0),AB3630)*AB$3548 + AB3630*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3630:AC3630)<$H3637,MIN($H3637-SUM($L3637:AB3637),0),AC3630)*AC$3548 + AC3630*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3630:AD3630)<$H3637,MIN($H3637-SUM($L3637:AC3637),0),AD3630)*AD$3548 + AD3630*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3630:AE3630)<$H3637,MIN($H3637-SUM($L3637:AD3637),0),AE3630)*AE$3548 + AE3630*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3630:AF3630)<$H3637,MIN($H3637-SUM($L3637:AE3637),0),AF3630)*AF$3548 + AF3630*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3630:AG3630)<$H3637,MIN($H3637-SUM($L3637:AF3637),0),AG3630)*AG$3548 + AG3630*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3630:AH3630)<$H3637,MIN($H3637-SUM($L3637:AG3637),0),AH3630)*AH$3548 + AH3630*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3630:AI3630)<$H3637,MIN($H3637-SUM($L3637:AH3637),0),AI3630)*AI$3548 + AI3630*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3630:AJ3630)<$H3637,MIN($H3637-SUM($L3637:AI3637),0),AJ3630)*AJ$3548 + AJ3630*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3630:AK3630)<$H3637,MIN($H3637-SUM($L3637:AJ3637),0),AK3630)*AK$3548 + AK3630*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3630:AL3630)<$H3637,MIN($H3637-SUM($L3637:AK3637),0),AL3630)*AL$3548 + AL3630*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3630:AM3630)<$H3637,MIN($H3637-SUM($L3637:AL3637),0),AM3630)*AM$3548 + AM3630*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3630:AN3630)<$H3637,MIN($H3637-SUM($L3637:AM3637),0),AN3630)*AN$3548 + AN3630*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3630:AO3630)<$H3637,MIN($H3637-SUM($L3637:AN3637),0),AO3630)*AO$3548 + AO3630*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3630:AP3630)<$H3637,MIN($H3637-SUM($L3637:AO3637),0),AP3630)*AP$3548 + AP3630*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3630:AQ3630)<$H3637,MIN($H3637-SUM($L3637:AP3637),0),AQ3630)*AQ$3548 + AQ3630*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3630:AR3630)<$H3637,MIN($H3637-SUM($L3637:AQ3637),0),AR3630)*AR$3548 + AR3630*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3630:AS3630)<$H3637,MIN($H3637-SUM($L3637:AR3637),0),AS3630)*AS$3548 + AS3630*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3630:AT3630)<$H3637,MIN($H3637-SUM($L3637:AS3637),0),AT3630)*AT$3548 + AT3630*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3630:AU3630)<$H3637,MIN($H3637-SUM($L3637:AT3637),0),AU3630)*AU$3548 + AU3630*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3630:AV3630)<$H3637,MIN($H3637-SUM($L3637:AU3637),0),AV3630)*AV$3548 + AV3630*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3630:AW3630)<$H3637,MIN($H3637-SUM($L3637:AV3637),0),AW3630)*AW$3548 + AW3630*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3630:AX3630)<$H3637,MIN($H3637-SUM($L3637:AW3637),0),AX3630)*AX$3548 + AX3630*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3630:AY3630)<$H3637,MIN($H3637-SUM($L3637:AX3637),0),AY3630)*AY$3548 + AY3630*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3630:AZ3630)<$H3637,MIN($H3637-SUM($L3637:AY3637),0),AZ3630)*AZ$3548 + AZ3630*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3630:BA3630)<$H3637,MIN($H3637-SUM($L3637:AZ3637),0),BA3630)*BA$3548 + BA3630*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3630:BB3630)<$H3637,MIN($H3637-SUM($L3637:BA3637),0),BB3630)*BB$3548 + BB3630*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3630:BC3630)<$H3637,MIN($H3637-SUM($L3637:BB3637),0),BC3630)*BC$3548 + BC3630*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3630:BD3630)<$H3637,MIN($H3637-SUM($L3637:BC3637),0),BD3630)*BD$3548 + BD3630*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3630:BE3630)<$H3637,MIN($H3637-SUM($L3637:BD3637),0),BE3630)*BE$3548 + BE3630*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3630:BF3630)<$H3637,MIN($H3637-SUM($L3637:BE3637),0),BF3630)*BF$3548 + BF3630*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3630:BG3630)<$H3637,MIN($H3637-SUM($L3637:BF3637),0),BG3630)*BG$3548 + BG3630*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3630:BH3630)<$H3637,MIN($H3637-SUM($L3637:BG3637),0),BH3630)*BH$3548 + BH3630*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3630:BI3630)<$H3637,MIN($H3637-SUM($L3637:BH3637),0),BI3630)*BI$3548 + BI3630*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3630:BJ3630)<$H3637,MIN($H3637-SUM($L3637:BI3637),0),BJ3630)*BJ$3548 + BJ3630*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3630:BK3630)<$H3637,MIN($H3637-SUM($L3637:BJ3637),0),BK3630)*BK$3548 + BK3630*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3630:BL3630)<$H3637,MIN($H3637-SUM($L3637:BK3637),0),BL3630)*BL$3548 + BL3630*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3630:BM3630)<$H3637,MIN($H3637-SUM($L3637:BL3637),0),BM3630)*BM$3548 + BM3630*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3630:BN3630)<$H3637,MIN($H3637-SUM($L3637:BM3637),0),BN3630)*BN$3548 + BN3630*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3630:BO3630)<$H3637,MIN($H3637-SUM($L3637:BN3637),0),BO3630)*BO$3548 + BO3630*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3630:BP3630)<$H3637,MIN($H3637-SUM($L3637:BO3637),0),BP3630)*BP$3548 + BP3630*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3630:BQ3630)<$H3637,MIN($H3637-SUM($L3637:BP3637),0),BQ3630)*BQ$3548 + BQ3630*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3630:BR3630)<$H3637,MIN($H3637-SUM($L3637:BQ3637),0),BR3630)*BR$3548 + BR3630*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3630:BS3630)<$H3637,MIN($H3637-SUM($L3637:BR3637),0),BS3630)*BS$3548 + BS3630*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3630:BT3630)<$H3637,MIN($H3637-SUM($L3637:BS3637),0),BT3630)*BT$3548 + BT3630*(1-BT$3548)","v":0}]
[]
[null,null,null,"b/f distributable reserves",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Is there a dividend lock in the period?",null,"T/F",null,null,null,null,null,null,{"$f":"M$2199=1","v":false},{"$f":"N$2199=1","v":false},false,false,false,{"$f":"R$2199=1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,{"$f":"D3566","v":0},{"$f":"E3671+1","v":3},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$G$1025:$I$1029,E3672,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3672&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},{"$f":"IFERROR(IF(D3672=J$3669,H3672*(1+K$3669),H3672-(1-SUMIF(D$3670:D$3674,\"<>\"&J$3669,H$3670:H$3674))*K$3669/(K$3675-1)*(D3672<>0)),0)","v":0},null,null,{"$f":"M$3667*$J3672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f distributable reserves",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3679:M3681)","v":0},{"$f":"SUM(N3679:N3681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount available for distribution after dividend lock",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3686*(M3688=FALSE)","v":0},{"$f":"N3686*(N3688=FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3614","v":0},{"$f":"E3695+1","v":2},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX(INP_General!$G$1025:$I$1029,E3696,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3696&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},{"$f":"IFERROR(IF(D3696=J$3694,H3696*(1+K$3694),H3696-(1-SUMIF(D$3695:D$3699,\"<>\"&J$3694,H$3695:H$3699))*K$3694/(K$3675-1)*(D3696<>0)),0)","v":0},null,null,{"$f":"M$3692*$J3696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3706&\"-\"&SYS_Admin!$G$800","v":"Real-GHNF-Equity"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3706,M$3544:M$3700)","v":0},0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,O$3544:O$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,AC$3544:AC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,AS$3544:AS$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,BI$3544:BI$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$615","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3713&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3723&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"INP_General!$D$612","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3732&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$620","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3740&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CONTINGENT EQUITY"]
[null,null,null,{"$f":"INP_General!$D$613","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3757&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3763&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3774&\"-\"&SYS_Admin!$G$801","v":"Nominal-GHNF-Contingent Equity"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3774,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,AC$3544:AC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,AS$3544:AS$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,BI$3544:BI$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3777&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$617","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3783&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3791&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3800&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$618","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3808&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$627","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3817&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3822&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3834&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3836&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3836,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3836,AR$3544:AR$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3836,BH$3544:BH$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"INP_General!$D$621","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3857&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3860&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3860,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3860,AR$3544:AR$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3860,BH$3544:BH$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$609","v":"Local Authority"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3867&\"-\"&SYS_Admin!$G$803","v":"Nominal-Local Authority-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3877&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$623","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3881&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3881,AR$3544:AR$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3881,BH$3544:BH$3700)","v":0},{"$f":"SUMIF($I$3544:$I$3700,$I3881,BI$3544:BI$3700)","v":0},{"$f":"SUMIF($I$3544:$I$3700,$I3881,BJ$3544:BJ$3700)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"D3894&\" post-tax post finance cash flow with o/d\"","v":"Real post-tax post finance cash flow with o/d"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3553","v":0},{"$f":"N3553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt finance charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost of debt accounting for tax shield",null,null,null,null,null,null,null,null,{"$f":"IF($H3926=FALSE,M3925*(1-M3927),M3925)","v":0},{"$f":"IF($H3926=FALSE,N3925*(1-N3927),N3925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3613","v":"Local Authority"},null,"Weighted %",null,{"$f":"I3564","v":3.5000000000000003E-2},null,null,null,null,{"$f":"IFERROR($H3938*M3931/M$3930,0)","v":0},0,0,{"$f":"IFERROR($H3938*P3931/P$3930,0)","v":0},{"$f":"IFERROR($H3938*Q3931/Q$3930,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3917+M3922+M3930-M630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3917+AS3922+AS3930-AS630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease cost weighting",null,"Weighted %",null,null,null,null,null,null,{"$f":"IFERROR(M3920*M3917/M3945,0)","v":0},{"$f":"IFERROR(N3920*N3917/N3945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of debt accounting for tax shield",null,null,null,null,null,null,null,null,{"$f":"IF($H3967=FALSE,M3966*(1-M3968),M3966)","v":0},{"$f":"IF($H3967=FALSE,N3966*(1-N3968),N3966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital carrying value - c/f",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M3610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3617","v":0},null,"Weighted %",null,{"$f":"I3617","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease cost weighting",null,"Weighted %",null,null,null,null,null,null,{"$f":"IFERROR(M3961*M3958/M3986,0)","v":0},{"$f":"IFERROR(N3961*N3958/N3986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt finance",null,"£000",null,null,null,null,0,null,{"$f":"CHOOSE($H$4001,-M3922,-M3963)*M$4000","v":0},{"$f":"CHOOSE($H$4001,-N3922,-N3963)*N$4000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC",null,"%",null,{"$f":"SUM(H4004:H4010)","v":0}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF($H4021,M4020+M4019,M4020)","v":0},{"$f":"IF($H4021,N4020+N4019,N4020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4020","v":0},{"$f":"N4020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4031:BT4031)","v":0},null,{"$f":"SUM($M4029:M4029)-SUM($M4030:M4030)","v":0},{"$f":"SUM($M4029:N4029)-SUM($M4030:N4030)","v":0},{"$f":"SUM($M4029:O4029)-SUM($M4030:O4030)","v":0},{"$f":"SUM($M4029:P4029)-SUM($M4030:P4030)","v":0},{"$f":"SUM($M4029:Q4029)-SUM($M4030:Q4030)","v":0},{"$f":"SUM($M4029:R4029)-SUM($M4030:R4030)","v":0},{"$f":"SUM($M4029:S4029)-SUM($M4030:S4030)","v":0},{"$f":"SUM($M4029:T4029)-SUM($M4030:T4030)","v":0},{"$f":"SUM($M4029:U4029)-SUM($M4030:U4030)","v":0},{"$f":"SUM($M4029:V4029)-SUM($M4030:V4030)","v":0},{"$f":"SUM($M4029:W4029)-SUM($M4030:W4030)","v":0},{"$f":"SUM($M4029:X4029)-SUM($M4030:X4030)","v":0},{"$f":"SUM($M4029:Y4029)-SUM($M4030:Y4030)","v":0},{"$f":"SUM($M4029:Z4029)-SUM($M4030:Z4030)","v":0},{"$f":"SUM($M4029:AA4029)-SUM($M4030:AA4030)","v":0},{"$f":"SUM($M4029:AB4029)-SUM($M4030:AB4030)","v":0},{"$f":"SUM($M4029:AC4029)-SUM($M4030:AC4030)","v":0},{"$f":"SUM($M4029:AD4029)-SUM($M4030:AD4030)","v":0},{"$f":"SUM($M4029:AE4029)-SUM($M4030:AE4030)","v":0},{"$f":"SUM($M4029:AF4029)-SUM($M4030:AF4030)","v":0},{"$f":"SUM($M4029:AG4029)-SUM($M4030:AG4030)","v":0},{"$f":"SUM($M4029:AH4029)-SUM($M4030:AH4030)","v":0},{"$f":"SUM($M4029:AI4029)-SUM($M4030:AI4030)","v":0},{"$f":"SUM($M4029:AJ4029)-SUM($M4030:AJ4030)","v":0},{"$f":"SUM($M4029:AK4029)-SUM($M4030:AK4030)","v":0},{"$f":"SUM($M4029:AL4029)-SUM($M4030:AL4030)","v":0},{"$f":"SUM($M4029:AM4029)-SUM($M4030:AM4030)","v":0},{"$f":"SUM($M4029:AN4029)-SUM($M4030:AN4030)","v":0},{"$f":"SUM($M4029:AO4029)-SUM($M4030:AO4030)","v":0},{"$f":"SUM($M4029:AP4029)-SUM($M4030:AP4030)","v":0},{"$f":"SUM($M4029:AQ4029)-SUM($M4030:AQ4030)","v":0},{"$f":"SUM($M4029:AR4029)-SUM($M4030:AR4030)","v":0},{"$f":"SUM($M4029:AS4029)-SUM($M4030:AS4030)","v":0},{"$f":"SUM($M4029:AT4029)-SUM($M4030:AT4030)","v":0},{"$f":"SUM($M4029:AU4029)-SUM($M4030:AU4030)","v":0},{"$f":"SUM($M4029:AV4029)-SUM($M4030:AV4030)","v":0},{"$f":"SUM($M4029:AW4029)-SUM($M4030:AW4030)","v":0},{"$f":"SUM($M4029:AX4029)-SUM($M4030:AX4030)","v":0},{"$f":"SUM($M4029:AY4029)-SUM($M4030:AY4030)","v":0},{"$f":"SUM($M4029:AZ4029)-SUM($M4030:AZ4030)","v":0},{"$f":"SUM($M4029:BA4029)-SUM($M4030:BA4030)","v":0},{"$f":"SUM($M4029:BB4029)-SUM($M4030:BB4030)","v":0},{"$f":"SUM($M4029:BC4029)-SUM($M4030:BC4030)","v":0},{"$f":"SUM($M4029:BD4029)-SUM($M4030:BD4030)","v":0},{"$f":"SUM($M4029:BE4029)-SUM($M4030:BE4030)","v":0},{"$f":"SUM($M4029:BF4029)-SUM($M4030:BF4030)","v":0},{"$f":"SUM($M4029:BG4029)-SUM($M4030:BG4030)","v":0},{"$f":"SUM($M4029:BH4029)-SUM($M4030:BH4030)","v":0},{"$f":"SUM($M4029:BI4029)-SUM($M4030:BI4030)","v":0},{"$f":"SUM($M4029:BJ4029)-SUM($M4030:BJ4030)","v":0},{"$f":"SUM($M4029:BK4029)-SUM($M4030:BK4030)","v":0},{"$f":"SUM($M4029:BL4029)-SUM($M4030:BL4030)","v":0},{"$f":"SUM($M4029:BM4029)-SUM($M4030:BM4030)","v":0},{"$f":"SUM($M4029:BN4029)-SUM($M4030:BN4030)","v":0},{"$f":"SUM($M4029:BO4029)-SUM($M4030:BO4030)","v":0},{"$f":"SUM($M4029:BP4029)-SUM($M4030:BP4030)","v":0},{"$f":"SUM($M4029:BQ4029)-SUM($M4030:BQ4030)","v":0},{"$f":"SUM($M4029:BR4029)-SUM($M4030:BR4030)","v":0},{"$f":"SUM($M4029:BS4029)-SUM($M4030:BS4030)","v":0},{"$f":"SUM($M4029:BT4029)-SUM($M4030:BT4030)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4042:BT4042)","v":0},null,{"$f":"IFERROR(-L4041/(M4041-L4041),0)*M4039","v":0},{"$f":"IFERROR(-M4041/(N4041-M4041),0)*N4039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4047=0,L4047=1),1,0)","v":0},{"$f":"IF(AND(N4047=0,M4047=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4070:BT4070)","v":0},null,{"$f":"SUM($M4068:M4068)-SUM($M4069:M4069)","v":0},{"$f":"SUM($M4068:N4068)-SUM($M4069:N4069)","v":0},{"$f":"SUM($M4068:O4068)-SUM($M4069:O4069)","v":0},{"$f":"SUM($M4068:P4068)-SUM($M4069:P4069)","v":0},{"$f":"SUM($M4068:Q4068)-SUM($M4069:Q4069)","v":0},{"$f":"SUM($M4068:R4068)-SUM($M4069:R4069)","v":0},{"$f":"SUM($M4068:S4068)-SUM($M4069:S4069)","v":0},{"$f":"SUM($M4068:T4068)-SUM($M4069:T4069)","v":0},{"$f":"SUM($M4068:U4068)-SUM($M4069:U4069)","v":0},{"$f":"SUM($M4068:V4068)-SUM($M4069:V4069)","v":0},{"$f":"SUM($M4068:W4068)-SUM($M4069:W4069)","v":0},{"$f":"SUM($M4068:X4068)-SUM($M4069:X4069)","v":0},{"$f":"SUM($M4068:Y4068)-SUM($M4069:Y4069)","v":0},{"$f":"SUM($M4068:Z4068)-SUM($M4069:Z4069)","v":0},{"$f":"SUM($M4068:AA4068)-SUM($M4069:AA4069)","v":0},{"$f":"SUM($M4068:AB4068)-SUM($M4069:AB4069)","v":0},{"$f":"SUM($M4068:AC4068)-SUM($M4069:AC4069)","v":0},{"$f":"SUM($M4068:AD4068)-SUM($M4069:AD4069)","v":0},{"$f":"SUM($M4068:AE4068)-SUM($M4069:AE4069)","v":0},{"$f":"SUM($M4068:AF4068)-SUM($M4069:AF4069)","v":0},{"$f":"SUM($M4068:AG4068)-SUM($M4069:AG4069)","v":0},{"$f":"SUM($M4068:AH4068)-SUM($M4069:AH4069)","v":0},{"$f":"SUM($M4068:AI4068)-SUM($M4069:AI4069)","v":0},{"$f":"SUM($M4068:AJ4068)-SUM($M4069:AJ4069)","v":0},{"$f":"SUM($M4068:AK4068)-SUM($M4069:AK4069)","v":0},{"$f":"SUM($M4068:AL4068)-SUM($M4069:AL4069)","v":0},{"$f":"SUM($M4068:AM4068)-SUM($M4069:AM4069)","v":0},{"$f":"SUM($M4068:AN4068)-SUM($M4069:AN4069)","v":0},{"$f":"SUM($M4068:AO4068)-SUM($M4069:AO4069)","v":0},{"$f":"SUM($M4068:AP4068)-SUM($M4069:AP4069)","v":0},{"$f":"SUM($M4068:AQ4068)-SUM($M4069:AQ4069)","v":0},{"$f":"SUM($M4068:AR4068)-SUM($M4069:AR4069)","v":0},{"$f":"SUM($M4068:AS4068)-SUM($M4069:AS4069)","v":0},{"$f":"SUM($M4068:AT4068)-SUM($M4069:AT4069)","v":0},{"$f":"SUM($M4068:AU4068)-SUM($M4069:AU4069)","v":0},{"$f":"SUM($M4068:AV4068)-SUM($M4069:AV4069)","v":0},{"$f":"SUM($M4068:AW4068)-SUM($M4069:AW4069)","v":0},{"$f":"SUM($M4068:AX4068)-SUM($M4069:AX4069)","v":0},{"$f":"SUM($M4068:AY4068)-SUM($M4069:AY4069)","v":0},{"$f":"SUM($M4068:AZ4068)-SUM($M4069:AZ4069)","v":0},{"$f":"SUM($M4068:BA4068)-SUM($M4069:BA4069)","v":0},{"$f":"SUM($M4068:BB4068)-SUM($M4069:BB4069)","v":0},{"$f":"SUM($M4068:BC4068)-SUM($M4069:BC4069)","v":0},{"$f":"SUM($M4068:BD4068)-SUM($M4069:BD4069)","v":0},{"$f":"SUM($M4068:BE4068)-SUM($M4069:BE4069)","v":0},{"$f":"SUM($M4068:BF4068)-SUM($M4069:BF4069)","v":0},{"$f":"SUM($M4068:BG4068)-SUM($M4069:BG4069)","v":0},{"$f":"SUM($M4068:BH4068)-SUM($M4069:BH4069)","v":0},{"$f":"SUM($M4068:BI4068)-SUM($M4069:BI4069)","v":0},{"$f":"SUM($M4068:BJ4068)-SUM($M4069:BJ4069)","v":0},{"$f":"SUM($M4068:BK4068)-SUM($M4069:BK4069)","v":0},{"$f":"SUM($M4068:BL4068)-SUM($M4069:BL4069)","v":0},{"$f":"SUM($M4068:BM4068)-SUM($M4069:BM4069)","v":0},{"$f":"SUM($M4068:BN4068)-SUM($M4069:BN4069)","v":0},{"$f":"SUM($M4068:BO4068)-SUM($M4069:BO4069)","v":0},{"$f":"SUM($M4068:BP4068)-SUM($M4069:BP4069)","v":0},{"$f":"SUM($M4068:BQ4068)-SUM($M4069:BQ4069)","v":0},{"$f":"SUM($M4068:BR4068)-SUM($M4069:BR4069)","v":0},{"$f":"SUM($M4068:BS4068)-SUM($M4069:BS4069)","v":0},{"$f":"SUM($M4068:BT4068)-SUM($M4069:BT4069)","v":0}]
[]
[null,null,null,{"$f":"D4079","v":"PRE-TAX POST GRANT CASH FLOW"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M$3896","v":0},{"$f":"N$3896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4099:BT4099)","v":0},null,{"$f":"IFERROR(-L4098/(M4098-L4098),0)*M4096","v":0},{"$f":"IFERROR(-M4098/(N4098-M4098),0)*N4096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4106:BT4106)","v":0},null,{"$f":"SUM($M4104:M4104)-SUM($M4105:M4105)","v":0},{"$f":"SUM($M4104:N4104)-SUM($M4105:N4105)","v":0},{"$f":"SUM($M4104:O4104)-SUM($M4105:O4105)","v":0},{"$f":"SUM($M4104:P4104)-SUM($M4105:P4105)","v":0},{"$f":"SUM($M4104:Q4104)-SUM($M4105:Q4105)","v":0},{"$f":"SUM($M4104:R4104)-SUM($M4105:R4105)","v":0},{"$f":"SUM($M4104:S4104)-SUM($M4105:S4105)","v":0},{"$f":"SUM($M4104:T4104)-SUM($M4105:T4105)","v":0},{"$f":"SUM($M4104:U4104)-SUM($M4105:U4105)","v":0},{"$f":"SUM($M4104:V4104)-SUM($M4105:V4105)","v":0},{"$f":"SUM($M4104:W4104)-SUM($M4105:W4105)","v":0},{"$f":"SUM($M4104:X4104)-SUM($M4105:X4105)","v":0},{"$f":"SUM($M4104:Y4104)-SUM($M4105:Y4105)","v":0},{"$f":"SUM($M4104:Z4104)-SUM($M4105:Z4105)","v":0},{"$f":"SUM($M4104:AA4104)-SUM($M4105:AA4105)","v":0},{"$f":"SUM($M4104:AB4104)-SUM($M4105:AB4105)","v":0},{"$f":"SUM($M4104:AC4104)-SUM($M4105:AC4105)","v":0},{"$f":"SUM($M4104:AD4104)-SUM($M4105:AD4105)","v":0},{"$f":"SUM($M4104:AE4104)-SUM($M4105:AE4105)","v":0},{"$f":"SUM($M4104:AF4104)-SUM($M4105:AF4105)","v":0},{"$f":"SUM($M4104:AG4104)-SUM($M4105:AG4105)","v":0},{"$f":"SUM($M4104:AH4104)-SUM($M4105:AH4105)","v":0},{"$f":"SUM($M4104:AI4104)-SUM($M4105:AI4105)","v":0},{"$f":"SUM($M4104:AJ4104)-SUM($M4105:AJ4105)","v":0},{"$f":"SUM($M4104:AK4104)-SUM($M4105:AK4105)","v":0},{"$f":"SUM($M4104:AL4104)-SUM($M4105:AL4105)","v":0},{"$f":"SUM($M4104:AM4104)-SUM($M4105:AM4105)","v":0},{"$f":"SUM($M4104:AN4104)-SUM($M4105:AN4105)","v":0},{"$f":"SUM($M4104:AO4104)-SUM($M4105:AO4105)","v":0},{"$f":"SUM($M4104:AP4104)-SUM($M4105:AP4105)","v":0},{"$f":"SUM($M4104:AQ4104)-SUM($M4105:AQ4105)","v":0},{"$f":"SUM($M4104:AR4104)-SUM($M4105:AR4105)","v":0},{"$f":"SUM($M4104:AS4104)-SUM($M4105:AS4105)","v":0},{"$f":"SUM($M4104:AT4104)-SUM($M4105:AT4105)","v":0},{"$f":"SUM($M4104:AU4104)-SUM($M4105:AU4105)","v":0},{"$f":"SUM($M4104:AV4104)-SUM($M4105:AV4105)","v":0},{"$f":"SUM($M4104:AW4104)-SUM($M4105:AW4105)","v":0},{"$f":"SUM($M4104:AX4104)-SUM($M4105:AX4105)","v":0},{"$f":"SUM($M4104:AY4104)-SUM($M4105:AY4105)","v":0},{"$f":"SUM($M4104:AZ4104)-SUM($M4105:AZ4105)","v":0},{"$f":"SUM($M4104:BA4104)-SUM($M4105:BA4105)","v":0},{"$f":"SUM($M4104:BB4104)-SUM($M4105:BB4105)","v":0},{"$f":"SUM($M4104:BC4104)-SUM($M4105:BC4105)","v":0},{"$f":"SUM($M4104:BD4104)-SUM($M4105:BD4105)","v":0},{"$f":"SUM($M4104:BE4104)-SUM($M4105:BE4105)","v":0},{"$f":"SUM($M4104:BF4104)-SUM($M4105:BF4105)","v":0},{"$f":"SUM($M4104:BG4104)-SUM($M4105:BG4105)","v":0},{"$f":"SUM($M4104:BH4104)-SUM($M4105:BH4105)","v":0},{"$f":"SUM($M4104:BI4104)-SUM($M4105:BI4105)","v":0},{"$f":"SUM($M4104:BJ4104)-SUM($M4105:BJ4105)","v":0},{"$f":"SUM($M4104:BK4104)-SUM($M4105:BK4105)","v":0},{"$f":"SUM($M4104:BL4104)-SUM($M4105:BL4105)","v":0},{"$f":"SUM($M4104:BM4104)-SUM($M4105:BM4105)","v":0},{"$f":"SUM($M4104:BN4104)-SUM($M4105:BN4105)","v":0},{"$f":"SUM($M4104:BO4104)-SUM($M4105:BO4105)","v":0},{"$f":"SUM($M4104:BP4104)-SUM($M4105:BP4105)","v":0},{"$f":"SUM($M4104:BQ4104)-SUM($M4105:BQ4105)","v":0},{"$f":"SUM($M4104:BR4104)-SUM($M4105:BR4105)","v":0},{"$f":"SUM($M4104:BS4104)-SUM($M4105:BS4105)","v":0},{"$f":"SUM($M4104:BT4104)-SUM($M4105:BT4105)","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4112*M4113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4124*M4119","v":0},{"$f":"N4124*N4119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4133:M4133)*SUM(M4135:N4135)","v":0},{"$f":"SUM($M4133:N4133)*SUM(N4135:O4135)","v":0},{"$f":"SUM($M4133:O4133)*SUM(O4135:P4135)","v":0},{"$f":"SUM($M4133:P4133)*SUM(P4135:Q4135)","v":0},{"$f":"SUM($M4133:Q4133)*SUM(Q4135:R4135)","v":0},{"$f":"SUM($M4133:R4133)*SUM(R4135:S4135)","v":0},{"$f":"SUM($M4133:S4133)*SUM(S4135:T4135)","v":0},{"$f":"SUM($M4133:T4133)*SUM(T4135:U4135)","v":0},{"$f":"SUM($M4133:U4133)*SUM(U4135:V4135)","v":0},{"$f":"SUM($M4133:V4133)*SUM(V4135:W4135)","v":0},{"$f":"SUM($M4133:W4133)*SUM(W4135:X4135)","v":0},{"$f":"SUM($M4133:X4133)*SUM(X4135:Y4135)","v":0},{"$f":"SUM($M4133:Y4133)*SUM(Y4135:Z4135)","v":0},{"$f":"SUM($M4133:Z4133)*SUM(Z4135:AA4135)","v":0},{"$f":"SUM($M4133:AA4133)*SUM(AA4135:AB4135)","v":0},{"$f":"SUM($M4133:AB4133)*SUM(AB4135:AC4135)","v":0},{"$f":"SUM($M4133:AC4133)*SUM(AC4135:AD4135)","v":0},{"$f":"SUM($M4133:AD4133)*SUM(AD4135:AE4135)","v":0},{"$f":"SUM($M4133:AE4133)*SUM(AE4135:AF4135)","v":0},{"$f":"SUM($M4133:AF4133)*SUM(AF4135:AG4135)","v":0},{"$f":"SUM($M4133:AG4133)*SUM(AG4135:AH4135)","v":0},{"$f":"SUM($M4133:AH4133)*SUM(AH4135:AI4135)","v":0},{"$f":"SUM($M4133:AI4133)*SUM(AI4135:AJ4135)","v":0},{"$f":"SUM($M4133:AJ4133)*SUM(AJ4135:AK4135)","v":0},{"$f":"SUM($M4133:AK4133)*SUM(AK4135:AL4135)","v":0},{"$f":"SUM($M4133:AL4133)*SUM(AL4135:AM4135)","v":0},{"$f":"SUM($M4133:AM4133)*SUM(AM4135:AN4135)","v":0},{"$f":"SUM($M4133:AN4133)*SUM(AN4135:AO4135)","v":0},{"$f":"SUM($M4133:AO4133)*SUM(AO4135:AP4135)","v":0},{"$f":"SUM($M4133:AP4133)*SUM(AP4135:AQ4135)","v":0},{"$f":"SUM($M4133:AQ4133)*SUM(AQ4135:AR4135)","v":0},{"$f":"SUM($M4133:AR4133)*SUM(AR4135:AS4135)","v":0},{"$f":"SUM($M4133:AS4133)*SUM(AS4135:AT4135)","v":0},{"$f":"SUM($M4133:AT4133)*SUM(AT4135:AU4135)","v":0},{"$f":"SUM($M4133:AU4133)*SUM(AU4135:AV4135)","v":0},{"$f":"SUM($M4133:AV4133)*SUM(AV4135:AW4135)","v":0},{"$f":"SUM($M4133:AW4133)*SUM(AW4135:AX4135)","v":0},{"$f":"SUM($M4133:AX4133)*SUM(AX4135:AY4135)","v":0},{"$f":"SUM($M4133:AY4133)*SUM(AY4135:AZ4135)","v":0},{"$f":"SUM($M4133:AZ4133)*SUM(AZ4135:BA4135)","v":0},{"$f":"SUM($M4133:BA4133)*SUM(BA4135:BB4135)","v":0},{"$f":"SUM($M4133:BB4133)*SUM(BB4135:BC4135)","v":0},{"$f":"SUM($M4133:BC4133)*SUM(BC4135:BD4135)","v":0},{"$f":"SUM($M4133:BD4133)*SUM(BD4135:BE4135)","v":0},{"$f":"SUM($M4133:BE4133)*SUM(BE4135:BF4135)","v":0},{"$f":"SUM($M4133:BF4133)*SUM(BF4135:BG4135)","v":0},{"$f":"SUM($M4133:BG4133)*SUM(BG4135:BH4135)","v":0},{"$f":"SUM($M4133:BH4133)*SUM(BH4135:BI4135)","v":0},{"$f":"SUM($M4133:BI4133)*SUM(BI4135:BJ4135)","v":0},{"$f":"SUM($M4133:BJ4133)*SUM(BJ4135:BK4135)","v":0},{"$f":"SUM($M4133:BK4133)*SUM(BK4135:BL4135)","v":0},{"$f":"SUM($M4133:BL4133)*SUM(BL4135:BM4135)","v":0},{"$f":"SUM($M4133:BM4133)*SUM(BM4135:BN4135)","v":0},{"$f":"SUM($M4133:BN4133)*SUM(BN4135:BO4135)","v":0},{"$f":"SUM($M4133:BO4133)*SUM(BO4135:BP4135)","v":0},{"$f":"SUM($M4133:BP4133)*SUM(BP4135:BQ4135)","v":0},{"$f":"SUM($M4133:BQ4133)*SUM(BQ4135:BR4135)","v":0},{"$f":"SUM($M4133:BR4133)*SUM(BR4135:BS4135)","v":0},{"$f":"SUM($M4133:BS4133)*SUM(BS4135:BT4135)","v":0},{"$f":"SUM($M4133:BT4133)*SUM(BT4135:BU4135)","v":0}]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4142,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,$I$5,1)*M4150","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,$I$5,1)*N4150","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,$I$5,1)*O4150","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,$I$5,1)*P4150","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,$I$5,1)*Q4150","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,$I$5,1)*R4150","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,$I$5,1)*S4150","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,$I$5,1)*T4150","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,$I$5,1)*U4150","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,$I$5,1)*V4150","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,$I$5,1)*W4150","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,$I$5,1)*X4150","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,$I$5,1)*Y4150","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,$I$5,1)*Z4150","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,$I$5,1)*AA4150","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,$I$5,1)*AB4150","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,$I$5,1)*AC4150","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,$I$5,1)*AD4150","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,$I$5,1)*AE4150","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,$I$5,1)*AF4150","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,$I$5,1)*AG4150","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,$I$5,1)*AH4150","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,$I$5,1)*AI4150","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,$I$5,1)*AJ4150","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,$I$5,1)*AK4150","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,$I$5,1)*AL4150","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,$I$5,1)*AM4150","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,$I$5,1)*AN4150","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,$I$5,1)*AO4150","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,$I$5,1)*AP4150","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,$I$5,1)*AQ4150","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,$I$5,1)*AR4150","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,$I$5,1)*AS4150","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,$I$5,1)*AT4150","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,$I$5,1)*AU4150","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,$I$5,1)*AV4150","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,$I$5,1)*AW4150","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,$I$5,1)*AX4150","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,$I$5,1)*AY4150","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,$I$5,1)*AZ4150","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,$I$5,1)*BA4150","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,$I$5,1)*BB4150","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,$I$5,1)*BC4150","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,$I$5,1)*BD4150","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,$I$5,1)*BE4150","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,$I$5,1)*BF4150","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,$I$5,1)*BG4150","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,$I$5,1)*BH4150","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,$I$5,1)*BI4150","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,$I$5,1)*BJ4150","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,$I$5,1)*BK4150","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,$I$5,1)*BL4150","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,$I$5,1)*BM4150","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,$I$5,1)*BN4150","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,$I$5,1)*BO4150","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,$I$5,1)*BP4150","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,$I$5,1)*BQ4150","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,$I$5,1)*BR4150","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,$I$5,1)*BS4150","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,$I$5,1)*BT4150","v":0}]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4165:BT4165)","v":0},null,{"$f":"IFERROR(-L4164/(M4164-L4164),0)*M4162","v":0},{"$f":"IFERROR(-M4164/(N4164-M4164),0)*N4162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4178*M4179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4193:BT4193)","v":0},null,{"$f":"SUM($M4191:M4191)-SUM($M4192:M4192)","v":0},{"$f":"SUM($M4191:N4191)-SUM($M4192:N4192)","v":0},{"$f":"SUM($M4191:O4191)-SUM($M4192:O4192)","v":0},{"$f":"SUM($M4191:P4191)-SUM($M4192:P4192)","v":0},{"$f":"SUM($M4191:Q4191)-SUM($M4192:Q4192)","v":0},{"$f":"SUM($M4191:R4191)-SUM($M4192:R4192)","v":0},{"$f":"SUM($M4191:S4191)-SUM($M4192:S4192)","v":0},{"$f":"SUM($M4191:T4191)-SUM($M4192:T4192)","v":0},{"$f":"SUM($M4191:U4191)-SUM($M4192:U4192)","v":0},{"$f":"SUM($M4191:V4191)-SUM($M4192:V4192)","v":0},{"$f":"SUM($M4191:W4191)-SUM($M4192:W4192)","v":0},{"$f":"SUM($M4191:X4191)-SUM($M4192:X4192)","v":0},{"$f":"SUM($M4191:Y4191)-SUM($M4192:Y4192)","v":0},{"$f":"SUM($M4191:Z4191)-SUM($M4192:Z4192)","v":0},{"$f":"SUM($M4191:AA4191)-SUM($M4192:AA4192)","v":0},{"$f":"SUM($M4191:AB4191)-SUM($M4192:AB4192)","v":0},{"$f":"SUM($M4191:AC4191)-SUM($M4192:AC4192)","v":0},{"$f":"SUM($M4191:AD4191)-SUM($M4192:AD4192)","v":0},{"$f":"SUM($M4191:AE4191)-SUM($M4192:AE4192)","v":0},{"$f":"SUM($M4191:AF4191)-SUM($M4192:AF4192)","v":0},{"$f":"SUM($M4191:AG4191)-SUM($M4192:AG4192)","v":0},{"$f":"SUM($M4191:AH4191)-SUM($M4192:AH4192)","v":0},{"$f":"SUM($M4191:AI4191)-SUM($M4192:AI4192)","v":0},{"$f":"SUM($M4191:AJ4191)-SUM($M4192:AJ4192)","v":0},{"$f":"SUM($M4191:AK4191)-SUM($M4192:AK4192)","v":0},{"$f":"SUM($M4191:AL4191)-SUM($M4192:AL4192)","v":0},{"$f":"SUM($M4191:AM4191)-SUM($M4192:AM4192)","v":0},{"$f":"SUM($M4191:AN4191)-SUM($M4192:AN4192)","v":0},{"$f":"SUM($M4191:AO4191)-SUM($M4192:AO4192)","v":0},{"$f":"SUM($M4191:AP4191)-SUM($M4192:AP4192)","v":0},{"$f":"SUM($M4191:AQ4191)-SUM($M4192:AQ4192)","v":0},{"$f":"SUM($M4191:AR4191)-SUM($M4192:AR4192)","v":0},{"$f":"SUM($M4191:AS4191)-SUM($M4192:AS4192)","v":0},{"$f":"SUM($M4191:AT4191)-SUM($M4192:AT4192)","v":0},{"$f":"SUM($M4191:AU4191)-SUM($M4192:AU4192)","v":0},{"$f":"SUM($M4191:AV4191)-SUM($M4192:AV4192)","v":0},{"$f":"SUM($M4191:AW4191)-SUM($M4192:AW4192)","v":0},{"$f":"SUM($M4191:AX4191)-SUM($M4192:AX4192)","v":0},{"$f":"SUM($M4191:AY4191)-SUM($M4192:AY4192)","v":0},{"$f":"SUM($M4191:AZ4191)-SUM($M4192:AZ4192)","v":0},{"$f":"SUM($M4191:BA4191)-SUM($M4192:BA4192)","v":0},{"$f":"SUM($M4191:BB4191)-SUM($M4192:BB4192)","v":0},{"$f":"SUM($M4191:BC4191)-SUM($M4192:BC4192)","v":0},{"$f":"SUM($M4191:BD4191)-SUM($M4192:BD4192)","v":0},{"$f":"SUM($M4191:BE4191)-SUM($M4192:BE4192)","v":0},{"$f":"SUM($M4191:BF4191)-SUM($M4192:BF4192)","v":0},{"$f":"SUM($M4191:BG4191)-SUM($M4192:BG4192)","v":0},{"$f":"SUM($M4191:BH4191)-SUM($M4192:BH4192)","v":0},{"$f":"SUM($M4191:BI4191)-SUM($M4192:BI4192)","v":0},{"$f":"SUM($M4191:BJ4191)-SUM($M4192:BJ4192)","v":0},{"$f":"SUM($M4191:BK4191)-SUM($M4192:BK4192)","v":0},{"$f":"SUM($M4191:BL4191)-SUM($M4192:BL4192)","v":0},{"$f":"SUM($M4191:BM4191)-SUM($M4192:BM4192)","v":0},{"$f":"SUM($M4191:BN4191)-SUM($M4192:BN4192)","v":0},{"$f":"SUM($M4191:BO4191)-SUM($M4192:BO4192)","v":0},{"$f":"SUM($M4191:BP4191)-SUM($M4192:BP4192)","v":0},{"$f":"SUM($M4191:BQ4191)-SUM($M4192:BQ4192)","v":0},{"$f":"SUM($M4191:BR4191)-SUM($M4192:BR4192)","v":0},{"$f":"SUM($M4191:BS4191)-SUM($M4192:BS4192)","v":0},{"$f":"SUM($M4191:BT4191)-SUM($M4192:BT4192)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4193=1,\"n/a\",K4193+K4195)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4202:BT4202)","v":0},null,{"$f":"SUM($M4200:M4200)-SUM($M4201:M4201)","v":0},{"$f":"SUM($M4200:N4200)-SUM($M4201:N4201)","v":0},{"$f":"SUM($M4200:O4200)-SUM($M4201:O4201)","v":0},{"$f":"SUM($M4200:P4200)-SUM($M4201:P4201)","v":0},{"$f":"SUM($M4200:Q4200)-SUM($M4201:Q4201)","v":0},{"$f":"SUM($M4200:R4200)-SUM($M4201:R4201)","v":0},{"$f":"SUM($M4200:S4200)-SUM($M4201:S4201)","v":0},{"$f":"SUM($M4200:T4200)-SUM($M4201:T4201)","v":0},{"$f":"SUM($M4200:U4200)-SUM($M4201:U4201)","v":0},{"$f":"SUM($M4200:V4200)-SUM($M4201:V4201)","v":0},{"$f":"SUM($M4200:W4200)-SUM($M4201:W4201)","v":0},{"$f":"SUM($M4200:X4200)-SUM($M4201:X4201)","v":0},{"$f":"SUM($M4200:Y4200)-SUM($M4201:Y4201)","v":0},{"$f":"SUM($M4200:Z4200)-SUM($M4201:Z4201)","v":0},{"$f":"SUM($M4200:AA4200)-SUM($M4201:AA4201)","v":0},{"$f":"SUM($M4200:AB4200)-SUM($M4201:AB4201)","v":0},{"$f":"SUM($M4200:AC4200)-SUM($M4201:AC4201)","v":0},{"$f":"SUM($M4200:AD4200)-SUM($M4201:AD4201)","v":0},{"$f":"SUM($M4200:AE4200)-SUM($M4201:AE4201)","v":0},{"$f":"SUM($M4200:AF4200)-SUM($M4201:AF4201)","v":0},{"$f":"SUM($M4200:AG4200)-SUM($M4201:AG4201)","v":0},{"$f":"SUM($M4200:AH4200)-SUM($M4201:AH4201)","v":0},{"$f":"SUM($M4200:AI4200)-SUM($M4201:AI4201)","v":0},{"$f":"SUM($M4200:AJ4200)-SUM($M4201:AJ4201)","v":0},{"$f":"SUM($M4200:AK4200)-SUM($M4201:AK4201)","v":0},{"$f":"SUM($M4200:AL4200)-SUM($M4201:AL4201)","v":0},{"$f":"SUM($M4200:AM4200)-SUM($M4201:AM4201)","v":0},{"$f":"SUM($M4200:AN4200)-SUM($M4201:AN4201)","v":0},{"$f":"SUM($M4200:AO4200)-SUM($M4201:AO4201)","v":0},{"$f":"SUM($M4200:AP4200)-SUM($M4201:AP4201)","v":0},{"$f":"SUM($M4200:AQ4200)-SUM($M4201:AQ4201)","v":0},{"$f":"SUM($M4200:AR4200)-SUM($M4201:AR4201)","v":0},{"$f":"SUM($M4200:AS4200)-SUM($M4201:AS4201)","v":0},{"$f":"SUM($M4200:AT4200)-SUM($M4201:AT4201)","v":0},{"$f":"SUM($M4200:AU4200)-SUM($M4201:AU4201)","v":0},{"$f":"SUM($M4200:AV4200)-SUM($M4201:AV4201)","v":0},{"$f":"SUM($M4200:AW4200)-SUM($M4201:AW4201)","v":0},{"$f":"SUM($M4200:AX4200)-SUM($M4201:AX4201)","v":0},{"$f":"SUM($M4200:AY4200)-SUM($M4201:AY4201)","v":0},{"$f":"SUM($M4200:AZ4200)-SUM($M4201:AZ4201)","v":0},{"$f":"SUM($M4200:BA4200)-SUM($M4201:BA4201)","v":0},{"$f":"SUM($M4200:BB4200)-SUM($M4201:BB4201)","v":0},{"$f":"SUM($M4200:BC4200)-SUM($M4201:BC4201)","v":0},{"$f":"SUM($M4200:BD4200)-SUM($M4201:BD4201)","v":0},{"$f":"SUM($M4200:BE4200)-SUM($M4201:BE4201)","v":0},{"$f":"SUM($M4200:BF4200)-SUM($M4201:BF4201)","v":0},{"$f":"SUM($M4200:BG4200)-SUM($M4201:BG4201)","v":0},{"$f":"SUM($M4200:BH4200)-SUM($M4201:BH4201)","v":0},{"$f":"SUM($M4200:BI4200)-SUM($M4201:BI4201)","v":0},{"$f":"SUM($M4200:BJ4200)-SUM($M4201:BJ4201)","v":0},{"$f":"SUM($M4200:BK4200)-SUM($M4201:BK4201)","v":0},{"$f":"SUM($M4200:BL4200)-SUM($M4201:BL4201)","v":0},{"$f":"SUM($M4200:BM4200)-SUM($M4201:BM4201)","v":0},{"$f":"SUM($M4200:BN4200)-SUM($M4201:BN4201)","v":0},{"$f":"SUM($M4200:BO4200)-SUM($M4201:BO4201)","v":0},{"$f":"SUM($M4200:BP4200)-SUM($M4201:BP4201)","v":0},{"$f":"SUM($M4200:BQ4200)-SUM($M4201:BQ4201)","v":0},{"$f":"SUM($M4200:BR4200)-SUM($M4201:BR4201)","v":0},{"$f":"SUM($M4200:BS4200)-SUM($M4201:BS4201)","v":0},{"$f":"SUM($M4200:BT4200)-SUM($M4201:BT4201)","v":0}]
[]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4231:BT4231)","v":0},null,{"$f":"IFERROR(-L4230/(M4230-L4230),0)*M4228","v":0},{"$f":"IFERROR(-M4230/(N4230-M4230),0)*N4228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4235:M4235)<0)*(SUM($L4236:L4236)=0)","v":0},{"$f":"1*(SUM($M4235:N4235)<0)*(SUM($L4236:M4236)=0)","v":0},{"$f":"1*(SUM($M4235:O4235)<0)*(SUM($L4236:N4236)=0)","v":0},{"$f":"1*(SUM($M4235:P4235)<0)*(SUM($L4236:O4236)=0)","v":0},{"$f":"1*(SUM($M4235:Q4235)<0)*(SUM($L4236:P4236)=0)","v":0},{"$f":"1*(SUM($M4235:R4235)<0)*(SUM($L4236:Q4236)=0)","v":0},{"$f":"1*(SUM($M4235:S4235)<0)*(SUM($L4236:R4236)=0)","v":0},{"$f":"1*(SUM($M4235:T4235)<0)*(SUM($L4236:S4236)=0)","v":0},{"$f":"1*(SUM($M4235:U4235)<0)*(SUM($L4236:T4236)=0)","v":0},{"$f":"1*(SUM($M4235:V4235)<0)*(SUM($L4236:U4236)=0)","v":0},{"$f":"1*(SUM($M4235:W4235)<0)*(SUM($L4236:V4236)=0)","v":0},{"$f":"1*(SUM($M4235:X4235)<0)*(SUM($L4236:W4236)=0)","v":0},{"$f":"1*(SUM($M4235:Y4235)<0)*(SUM($L4236:X4236)=0)","v":0},{"$f":"1*(SUM($M4235:Z4235)<0)*(SUM($L4236:Y4236)=0)","v":0},{"$f":"1*(SUM($M4235:AA4235)<0)*(SUM($L4236:Z4236)=0)","v":0},{"$f":"1*(SUM($M4235:AB4235)<0)*(SUM($L4236:AA4236)=0)","v":0},{"$f":"1*(SUM($M4235:AC4235)<0)*(SUM($L4236:AB4236)=0)","v":0},{"$f":"1*(SUM($M4235:AD4235)<0)*(SUM($L4236:AC4236)=0)","v":0},{"$f":"1*(SUM($M4235:AE4235)<0)*(SUM($L4236:AD4236)=0)","v":0},{"$f":"1*(SUM($M4235:AF4235)<0)*(SUM($L4236:AE4236)=0)","v":0},{"$f":"1*(SUM($M4235:AG4235)<0)*(SUM($L4236:AF4236)=0)","v":0},{"$f":"1*(SUM($M4235:AH4235)<0)*(SUM($L4236:AG4236)=0)","v":0},{"$f":"1*(SUM($M4235:AI4235)<0)*(SUM($L4236:AH4236)=0)","v":0},{"$f":"1*(SUM($M4235:AJ4235)<0)*(SUM($L4236:AI4236)=0)","v":0},{"$f":"1*(SUM($M4235:AK4235)<0)*(SUM($L4236:AJ4236)=0)","v":0},{"$f":"1*(SUM($M4235:AL4235)<0)*(SUM($L4236:AK4236)=0)","v":0},{"$f":"1*(SUM($M4235:AM4235)<0)*(SUM($L4236:AL4236)=0)","v":0},{"$f":"1*(SUM($M4235:AN4235)<0)*(SUM($L4236:AM4236)=0)","v":0},{"$f":"1*(SUM($M4235:AO4235)<0)*(SUM($L4236:AN4236)=0)","v":0},{"$f":"1*(SUM($M4235:AP4235)<0)*(SUM($L4236:AO4236)=0)","v":0},{"$f":"1*(SUM($M4235:AQ4235)<0)*(SUM($L4236:AP4236)=0)","v":0},{"$f":"1*(SUM($M4235:AR4235)<0)*(SUM($L4236:AQ4236)=0)","v":0},{"$f":"1*(SUM($M4235:AS4235)<0)*(SUM($L4236:AR4236)=0)","v":0},{"$f":"1*(SUM($M4235:AT4235)<0)*(SUM($L4236:AS4236)=0)","v":0},{"$f":"1*(SUM($M4235:AU4235)<0)*(SUM($L4236:AT4236)=0)","v":0},{"$f":"1*(SUM($M4235:AV4235)<0)*(SUM($L4236:AU4236)=0)","v":0},{"$f":"1*(SUM($M4235:AW4235)<0)*(SUM($L4236:AV4236)=0)","v":0},{"$f":"1*(SUM($M4235:AX4235)<0)*(SUM($L4236:AW4236)=0)","v":0},{"$f":"1*(SUM($M4235:AY4235)<0)*(SUM($L4236:AX4236)=0)","v":0},{"$f":"1*(SUM($M4235:AZ4235)<0)*(SUM($L4236:AY4236)=0)","v":0},{"$f":"1*(SUM($M4235:BA4235)<0)*(SUM($L4236:AZ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BB4235)<0)*(SUM($L4236:BA4236)=0)","v":0},{"$f":"1*(SUM($M4235:BC4235)<0)*(SUM($L4236:BB4236)=0)","v":0},{"$f":"1*(SUM($M4235:BD4235)<0)*(SUM($L4236:BC4236)=0)","v":0},{"$f":"1*(SUM($M4235:BE4235)<0)*(SUM($L4236:BD4236)=0)","v":0},{"$f":"1*(SUM($M4235:BF4235)<0)*(SUM($L4236:BE4236)=0)","v":0},{"$f":"1*(SUM($M4235:BG4235)<0)*(SUM($L4236:BF4236)=0)","v":0},{"$f":"1*(SUM($M4235:BH4235)<0)*(SUM($L4236:BG4236)=0)","v":0},{"$f":"1*(SUM($M4235:BI4235)<0)*(SUM($L4236:BH4236)=0)","v":0},{"$f":"1*(SUM($M4235:BJ4235)<0)*(SUM($L4236:BI4236)=0)","v":0},{"$f":"1*(SUM($M4235:BK4235)<0)*(SUM($L4236:BJ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BL4235)<0)*(SUM($L4236:BK4236)=0)","v":0},{"$f":"1*(SUM($M4235:BM4235)<0)*(SUM($L4236:BL4236)=0)","v":0},{"$f":"1*(SUM($M4235:BN4235)<0)*(SUM($L4236:BM4236)=0)","v":0},{"$f":"1*(SUM($M4235:BO4235)<0)*(SUM($L4236:BN4236)=0)","v":0},{"$f":"1*(SUM($M4235:BP4235)<0)*(SUM($L4236:BO4236)=0)","v":0},{"$f":"1*(SUM($M4235:BQ4235)<0)*(SUM($L4236:BP4236)=0)","v":0},{"$f":"1*(SUM($M4235:BR4235)<0)*(SUM($L4236:BQ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BS4235)<0)*(SUM($L4236:BR4236)=0)","v":0},{"$f":"1*(SUM($M4235:BT4235)<0)*(SUM($L4236:BS4236)=0)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4240:BT4240)","v":0},null,{"$f":"IFERROR(-L4239/(M4239-L4239),0)*M4237","v":0},{"$f":"IFERROR(-M4239/(N4239-M4239),0)*N4237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4238=1,\"n/a\",K4238+K4240)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"D4211","v":"LEVERED EQUITY RETURN"},null,null,null,null,null,null,null,null,{"$f":"M$3912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$3912","v":0},{"$f":"AA$3912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4245:L4245)<$H$3892)*(SUM($M4244:M4244)<>0)","v":0},{"$f":"1*(SUM($L4245:M4245)<$H$3892)*(SUM($M4244:N4244)<>0)","v":0},{"$f":"1*(SUM($L4245:N4245)<$H$3892)*(SUM($M4244:O4244)<>0)","v":0},{"$f":"1*(SUM($L4245:O4245)<$H$3892)*(SUM($M4244:P4244)<>0)","v":0},{"$f":"1*(SUM($L4245:P4245)<$H$3892)*(SUM($M4244:Q4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Q4245)<$H$3892)*(SUM($M4244:R4244)<>0)","v":0},{"$f":"1*(SUM($L4245:R4245)<$H$3892)*(SUM($M4244:S4244)<>0)","v":0},{"$f":"1*(SUM($L4245:S4245)<$H$3892)*(SUM($M4244:T4244)<>0)","v":0},{"$f":"1*(SUM($L4245:T4245)<$H$3892)*(SUM($M4244:U4244)<>0)","v":0},{"$f":"1*(SUM($L4245:U4245)<$H$3892)*(SUM($M4244:V4244)<>0)","v":0},{"$f":"1*(SUM($L4245:V4245)<$H$3892)*(SUM($M4244:W4244)<>0)","v":0},{"$f":"1*(SUM($L4245:W4245)<$H$3892)*(SUM($M4244:X4244)<>0)","v":0},{"$f":"1*(SUM($L4245:X4245)<$H$3892)*(SUM($M4244:Y4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Y4245)<$H$3892)*(SUM($M4244:Z4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Z4245)<$H$3892)*(SUM($M4244:AA4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AA4245)<$H$3892)*(SUM($M4244:AB4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AB4245)<$H$3892)*(SUM($M4244:AC4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AC4245)<$H$3892)*(SUM($M4244:AD4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AD4245)<$H$3892)*(SUM($M4244:AE4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AE4245)<$H$3892)*(SUM($M4244:AF4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AF4245)<$H$3892)*(SUM($M4244:AG4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AG4245)<$H$3892)*(SUM($M4244:AH4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AH4245)<$H$3892)*(SUM($M4244:AI4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AI4245)<$H$3892)*(SUM($M4244:AJ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AJ4245)<$H$3892)*(SUM($M4244:AK4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AK4245)<$H$3892)*(SUM($M4244:AL4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AL4245)<$H$3892)*(SUM($M4244:AM4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AM4245)<$H$3892)*(SUM($M4244:AN4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AN4245)<$H$3892)*(SUM($M4244:AO4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AO4245)<$H$3892)*(SUM($M4244:AP4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AP4245)<$H$3892)*(SUM($M4244:AQ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AQ4245)<$H$3892)*(SUM($M4244:AR4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AR4245)<$H$3892)*(SUM($M4244:AS4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AS4245)<$H$3892)*(SUM($M4244:AT4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AT4245)<$H$3892)*(SUM($M4244:AU4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AU4245)<$H$3892)*(SUM($M4244:AV4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AV4245)<$H$3892)*(SUM($M4244:AW4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AW4245)<$H$3892)*(SUM($M4244:AX4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AX4245)<$H$3892)*(SUM($M4244:AY4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AY4245)<$H$3892)*(SUM($M4244:AZ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AZ4245)<$H$3892)*(SUM($M4244:BA4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BA4245)<$H$3892)*(SUM($M4244:BB4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BB4245)<$H$3892)*(SUM($M4244:BC4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BC4245)<$H$3892)*(SUM($M4244:BD4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BD4245)<$H$3892)*(SUM($M4244:BE4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BE4245)<$H$3892)*(SUM($M4244:BF4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BF4245)<$H$3892)*(SUM($M4244:BG4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BG4245)<$H$3892)*(SUM($M4244:BH4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BH4245)<$H$3892)*(SUM($M4244:BI4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BI4245)<$H$3892)*(SUM($M4244:BJ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BJ4245)<$H$3892)*(SUM($M4244:BK4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BK4245)<$H$3892)*(SUM($M4244:BL4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BL4245)<$H$3892)*(SUM($M4244:BM4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BM4245)<$H$3892)*(SUM($M4244:BN4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BN4245)<$H$3892)*(SUM($M4244:BO4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BO4245)<$H$3892)*(SUM($M4244:BP4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BP4245)<$H$3892)*(SUM($M4244:BQ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BQ4245)<$H$3892)*(SUM($M4244:BR4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BR4245)<$H$3892)*(SUM($M4244:BS4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BS4245)<$H$3892)*(SUM($M4244:BT4244)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4245=0,L4245=1),1,0)","v":0},{"$f":"IF(AND(N4245=0,M4245=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$62:M$64,$I$5,1)*M4246","v":0},{"$f":"INDEX(OpCo_Shared!N$62:N$64,$I$5,1)*N4246","v":0},{"$f":"INDEX(OpCo_Shared!O$62:O$64,$I$5,1)*O4246","v":0},{"$f":"INDEX(OpCo_Shared!P$62:P$64,$I$5,1)*P4246","v":0},{"$f":"INDEX(OpCo_Shared!Q$62:Q$64,$I$5,1)*Q4246","v":0},{"$f":"INDEX(OpCo_Shared!R$62:R$64,$I$5,1)*R4246","v":0},{"$f":"INDEX(OpCo_Shared!S$62:S$64,$I$5,1)*S4246","v":0},{"$f":"INDEX(OpCo_Shared!T$62:T$64,$I$5,1)*T4246","v":0},{"$f":"INDEX(OpCo_Shared!U$62:U$64,$I$5,1)*U4246","v":0},{"$f":"INDEX(OpCo_Shared!V$62:V$64,$I$5,1)*V4246","v":0},{"$f":"INDEX(OpCo_Shared!W$62:W$64,$I$5,1)*W4246","v":0},{"$f":"INDEX(OpCo_Shared!X$62:X$64,$I$5,1)*X4246","v":0},{"$f":"INDEX(OpCo_Shared!Y$62:Y$64,$I$5,1)*Y4246","v":0},{"$f":"INDEX(OpCo_Shared!Z$62:Z$64,$I$5,1)*Z4246","v":0},{"$f":"INDEX(OpCo_Shared!AA$62:AA$64,$I$5,1)*AA4246","v":0},{"$f":"INDEX(OpCo_Shared!AB$62:AB$64,$I$5,1)*AB4246","v":0},{"$f":"INDEX(OpCo_Shared!AC$62:AC$64,$I$5,1)*AC4246","v":0},{"$f":"INDEX(OpCo_Shared!AD$62:AD$64,$I$5,1)*AD4246","v":0},{"$f":"INDEX(OpCo_Shared!AE$62:AE$64,$I$5,1)*AE4246","v":0},{"$f":"INDEX(OpCo_Shared!AF$62:AF$64,$I$5,1)*AF4246","v":0},{"$f":"INDEX(OpCo_Shared!AG$62:AG$64,$I$5,1)*AG4246","v":0},{"$f":"INDEX(OpCo_Shared!AH$62:AH$64,$I$5,1)*AH4246","v":0},{"$f":"INDEX(OpCo_Shared!AI$62:AI$64,$I$5,1)*AI4246","v":0},{"$f":"INDEX(OpCo_Shared!AJ$62:AJ$64,$I$5,1)*AJ4246","v":0},{"$f":"INDEX(OpCo_Shared!AK$62:AK$64,$I$5,1)*AK4246","v":0},{"$f":"INDEX(OpCo_Shared!AL$62:AL$64,$I$5,1)*AL4246","v":0},{"$f":"INDEX(OpCo_Shared!AM$62:AM$64,$I$5,1)*AM4246","v":0},{"$f":"INDEX(OpCo_Shared!AN$62:AN$64,$I$5,1)*AN4246","v":0},{"$f":"INDEX(OpCo_Shared!AO$62:AO$64,$I$5,1)*AO4246","v":0},{"$f":"INDEX(OpCo_Shared!AP$62:AP$64,$I$5,1)*AP4246","v":0},{"$f":"INDEX(OpCo_Shared!AQ$62:AQ$64,$I$5,1)*AQ4246","v":0},{"$f":"INDEX(OpCo_Shared!AR$62:AR$64,$I$5,1)*AR4246","v":0},{"$f":"INDEX(OpCo_Shared!AS$62:AS$64,$I$5,1)*AS4246","v":0},{"$f":"INDEX(OpCo_Shared!AT$62:AT$64,$I$5,1)*AT4246","v":0},{"$f":"INDEX(OpCo_Shared!AU$62:AU$64,$I$5,1)*AU4246","v":0},{"$f":"INDEX(OpCo_Shared!AV$62:AV$64,$I$5,1)*AV4246","v":0},{"$f":"INDEX(OpCo_Shared!AW$62:AW$64,$I$5,1)*AW4246","v":0},{"$f":"INDEX(OpCo_Shared!AX$62:AX$64,$I$5,1)*AX4246","v":0},{"$f":"INDEX(OpCo_Shared!AY$62:AY$64,$I$5,1)*AY4246","v":0},{"$f":"INDEX(OpCo_Shared!AZ$62:AZ$64,$I$5,1)*AZ4246","v":0},{"$f":"INDEX(OpCo_Shared!BA$62:BA$64,$I$5,1)*BA4246","v":0},{"$f":"INDEX(OpCo_Shared!BB$62:BB$64,$I$5,1)*BB4246","v":0},{"$f":"INDEX(OpCo_Shared!BC$62:BC$64,$I$5,1)*BC4246","v":0},{"$f":"INDEX(OpCo_Shared!BD$62:BD$64,$I$5,1)*BD4246","v":0},{"$f":"INDEX(OpCo_Shared!BE$62:BE$64,$I$5,1)*BE4246","v":0},{"$f":"INDEX(OpCo_Shared!BF$62:BF$64,$I$5,1)*BF4246","v":0},{"$f":"INDEX(OpCo_Shared!BG$62:BG$64,$I$5,1)*BG4246","v":0},{"$f":"INDEX(OpCo_Shared!BH$62:BH$64,$I$5,1)*BH4246","v":0},{"$f":"INDEX(OpCo_Shared!BI$62:BI$64,$I$5,1)*BI4246","v":0},{"$f":"INDEX(OpCo_Shared!BJ$62:BJ$64,$I$5,1)*BJ4246","v":0},{"$f":"INDEX(OpCo_Shared!BK$62:BK$64,$I$5,1)*BK4246","v":0},{"$f":"INDEX(OpCo_Shared!BL$62:BL$64,$I$5,1)*BL4246","v":0},{"$f":"INDEX(OpCo_Shared!BM$62:BM$64,$I$5,1)*BM4246","v":0},{"$f":"INDEX(OpCo_Shared!BN$62:BN$64,$I$5,1)*BN4246","v":0},{"$f":"INDEX(OpCo_Shared!BO$62:BO$64,$I$5,1)*BO4246","v":0},{"$f":"INDEX(OpCo_Shared!BP$62:BP$64,$I$5,1)*BP4246","v":0},{"$f":"INDEX(OpCo_Shared!BQ$62:BQ$64,$I$5,1)*BQ4246","v":0},{"$f":"INDEX(OpCo_Shared!BR$62:BR$64,$I$5,1)*BR4246","v":0},{"$f":"INDEX(OpCo_Shared!BS$62:BS$64,$I$5,1)*BS4246","v":0},{"$f":"INDEX(OpCo_Shared!BT$62:BT$64,$I$5,1)*BT4246","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4244*M4245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H4249,M4248+M4247,M4248)","v":0},{"$f":"IF($H4249,N4248+N4247,N4248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3984:$BT$3984)","v":0},null,null,null,null,1,{"$f":"IF(M4245=1,L4251/(1+M$3984),1)","v":1},{"$f":"IF(N4245=1,M4251/(1+N$3984),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4252:BT4252)","v":0},null,{"$f":"M4250*M4251","v":0},{"$f":"N4250*N4251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4250:BT4250,0.1),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4248","v":0},{"$f":"N4248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4256:M4256)<0)*(SUM($L4257:L4257)=0)","v":0},{"$f":"1*(SUM($M4256:N4256)<0)*(SUM($L4257:M4257)=0)","v":0},{"$f":"1*(SUM($M4256:O4256)<0)*(SUM($L4257:N4257)=0)","v":0},{"$f":"1*(SUM($M4256:P4256)<0)*(SUM($L4257:O4257)=0)","v":0},{"$f":"1*(SUM($M4256:Q4256)<0)*(SUM($L4257:P4257)=0)","v":0},{"$f":"1*(SUM($M4256:R4256)<0)*(SUM($L4257:Q4257)=0)","v":0},{"$f":"1*(SUM($M4256:S4256)<0)*(SUM($L4257:R4257)=0)","v":0},{"$f":"1*(SUM($M4256:T4256)<0)*(SUM($L4257:S4257)=0)","v":0},{"$f":"1*(SUM($M4256:U4256)<0)*(SUM($L4257:T4257)=0)","v":0},{"$f":"1*(SUM($M4256:V4256)<0)*(SUM($L4257:U4257)=0)","v":0},{"$f":"1*(SUM($M4256:W4256)<0)*(SUM($L4257:V4257)=0)","v":0},{"$f":"1*(SUM($M4256:X4256)<0)*(SUM($L4257:W4257)=0)","v":0},{"$f":"1*(SUM($M4256:Y4256)<0)*(SUM($L4257:X4257)=0)","v":0},{"$f":"1*(SUM($M4256:Z4256)<0)*(SUM($L4257:Y4257)=0)","v":0},{"$f":"1*(SUM($M4256:AA4256)<0)*(SUM($L4257:Z4257)=0)","v":0},{"$f":"1*(SUM($M4256:AB4256)<0)*(SUM($L4257:AA4257)=0)","v":0},{"$f":"1*(SUM($M4256:AC4256)<0)*(SUM($L4257:AB4257)=0)","v":0},{"$f":"1*(SUM($M4256:AD4256)<0)*(SUM($L4257:AC4257)=0)","v":0},{"$f":"1*(SUM($M4256:AE4256)<0)*(SUM($L4257:AD4257)=0)","v":0},{"$f":"1*(SUM($M4256:AF4256)<0)*(SUM($L4257:AE4257)=0)","v":0},{"$f":"1*(SUM($M4256:AG4256)<0)*(SUM($L4257:AF4257)=0)","v":0},{"$f":"1*(SUM($M4256:AH4256)<0)*(SUM($L4257:AG4257)=0)","v":0},{"$f":"1*(SUM($M4256:AI4256)<0)*(SUM($L4257:AH4257)=0)","v":0},{"$f":"1*(SUM($M4256:AJ4256)<0)*(SUM($L4257:AI4257)=0)","v":0},{"$f":"1*(SUM($M4256:AK4256)<0)*(SUM($L4257:AJ4257)=0)","v":0},{"$f":"1*(SUM($M4256:AL4256)<0)*(SUM($L4257:AK4257)=0)","v":0},{"$f":"1*(SUM($M4256:AM4256)<0)*(SUM($L4257:AL4257)=0)","v":0},{"$f":"1*(SUM($M4256:AN4256)<0)*(SUM($L4257:AM4257)=0)","v":0},{"$f":"1*(SUM($M4256:AO4256)<0)*(SUM($L4257:AN4257)=0)","v":0},{"$f":"1*(SUM($M4256:AP4256)<0)*(SUM($L4257:AO4257)=0)","v":0},{"$f":"1*(SUM($M4256:AQ4256)<0)*(SUM($L4257:AP4257)=0)","v":0},{"$f":"1*(SUM($M4256:AR4256)<0)*(SUM($L4257:AQ4257)=0)","v":0},{"$f":"1*(SUM($M4256:AS4256)<0)*(SUM($L4257:AR4257)=0)","v":0},{"$f":"1*(SUM($M4256:AT4256)<0)*(SUM($L4257:AS4257)=0)","v":0},{"$f":"1*(SUM($M4256:AU4256)<0)*(SUM($L4257:AT4257)=0)","v":0},{"$f":"1*(SUM($M4256:AV4256)<0)*(SUM($L4257:AU4257)=0)","v":0},{"$f":"1*(SUM($M4256:AW4256)<0)*(SUM($L4257:AV4257)=0)","v":0},{"$f":"1*(SUM($M4256:AX4256)<0)*(SUM($L4257:AW4257)=0)","v":0},{"$f":"1*(SUM($M4256:AY4256)<0)*(SUM($L4257:AX4257)=0)","v":0},{"$f":"1*(SUM($M4256:AZ4256)<0)*(SUM($L4257:AY4257)=0)","v":0},{"$f":"1*(SUM($M4256:BA4256)<0)*(SUM($L4257:AZ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BB4256)<0)*(SUM($L4257:BA4257)=0)","v":0},{"$f":"1*(SUM($M4256:BC4256)<0)*(SUM($L4257:BB4257)=0)","v":0},{"$f":"1*(SUM($M4256:BD4256)<0)*(SUM($L4257:BC4257)=0)","v":0},{"$f":"1*(SUM($M4256:BE4256)<0)*(SUM($L4257:BD4257)=0)","v":0},{"$f":"1*(SUM($M4256:BF4256)<0)*(SUM($L4257:BE4257)=0)","v":0},{"$f":"1*(SUM($M4256:BG4256)<0)*(SUM($L4257:BF4257)=0)","v":0},{"$f":"1*(SUM($M4256:BH4256)<0)*(SUM($L4257:BG4257)=0)","v":0},{"$f":"1*(SUM($M4256:BI4256)<0)*(SUM($L4257:BH4257)=0)","v":0},{"$f":"1*(SUM($M4256:BJ4256)<0)*(SUM($L4257:BI4257)=0)","v":0},{"$f":"1*(SUM($M4256:BK4256)<0)*(SUM($L4257:BJ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BL4256)<0)*(SUM($L4257:BK4257)=0)","v":0},{"$f":"1*(SUM($M4256:BM4256)<0)*(SUM($L4257:BL4257)=0)","v":0},{"$f":"1*(SUM($M4256:BN4256)<0)*(SUM($L4257:BM4257)=0)","v":0},{"$f":"1*(SUM($M4256:BO4256)<0)*(SUM($L4257:BN4257)=0)","v":0},{"$f":"1*(SUM($M4256:BP4256)<0)*(SUM($L4257:BO4257)=0)","v":0},{"$f":"1*(SUM($M4256:BQ4256)<0)*(SUM($L4257:BP4257)=0)","v":0},{"$f":"1*(SUM($M4256:BR4256)<0)*(SUM($L4257:BQ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BS4256)<0)*(SUM($L4257:BR4257)=0)","v":0},{"$f":"1*(SUM($M4256:BT4256)<0)*(SUM($L4257:BS4257)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4256:M4256)>0)*SUM($M4257:M4257)*(SUM($L4258:L4258)=0)","v":0},{"$f":"1*(SUM($M4256:N4256)>0)*SUM($M4257:N4257)*(SUM($L4258:M4258)=0)","v":0},{"$f":"1*(SUM($M4256:O4256)>0)*SUM($M4257:O4257)*(SUM($L4258:N4258)=0)","v":0},{"$f":"1*(SUM($M4256:P4256)>0)*SUM($M4257:P4257)*(SUM($L4258:O4258)=0)","v":0},{"$f":"1*(SUM($M4256:Q4256)>0)*SUM($M4257:Q4257)*(SUM($L4258:P4258)=0)","v":0},{"$f":"1*(SUM($M4256:R4256)>0)*SUM($M4257:R4257)*(SUM($L4258:Q4258)=0)","v":0},{"$f":"1*(SUM($M4256:S4256)>0)*SUM($M4257:S4257)*(SUM($L4258:R4258)=0)","v":0},{"$f":"1*(SUM($M4256:T4256)>0)*SUM($M4257:T4257)*(SUM($L4258:S4258)=0)","v":0},{"$f":"1*(SUM($M4256:U4256)>0)*SUM($M4257:U4257)*(SUM($L4258:T4258)=0)","v":0},{"$f":"1*(SUM($M4256:V4256)>0)*SUM($M4257:V4257)*(SUM($L4258:U4258)=0)","v":0},{"$f":"1*(SUM($M4256:W4256)>0)*SUM($M4257:W4257)*(SUM($L4258:V4258)=0)","v":0},{"$f":"1*(SUM($M4256:X4256)>0)*SUM($M4257:X4257)*(SUM($L4258:W4258)=0)","v":0},{"$f":"1*(SUM($M4256:Y4256)>0)*SUM($M4257:Y4257)*(SUM($L4258:X4258)=0)","v":0},{"$f":"1*(SUM($M4256:Z4256)>0)*SUM($M4257:Z4257)*(SUM($L4258:Y4258)=0)","v":0},{"$f":"1*(SUM($M4256:AA4256)>0)*SUM($M4257:AA4257)*(SUM($L4258:Z4258)=0)","v":0},{"$f":"1*(SUM($M4256:AB4256)>0)*SUM($M4257:AB4257)*(SUM($L4258:AA4258)=0)","v":0},{"$f":"1*(SUM($M4256:AC4256)>0)*SUM($M4257:AC4257)*(SUM($L4258:AB4258)=0)","v":0},{"$f":"1*(SUM($M4256:AD4256)>0)*SUM($M4257:AD4257)*(SUM($L4258:AC4258)=0)","v":0},{"$f":"1*(SUM($M4256:AE4256)>0)*SUM($M4257:AE4257)*(SUM($L4258:AD4258)=0)","v":0},{"$f":"1*(SUM($M4256:AF4256)>0)*SUM($M4257:AF4257)*(SUM($L4258:AE4258)=0)","v":0},{"$f":"1*(SUM($M4256:AG4256)>0)*SUM($M4257:AG4257)*(SUM($L4258:AF4258)=0)","v":0},{"$f":"1*(SUM($M4256:AH4256)>0)*SUM($M4257:AH4257)*(SUM($L4258:AG4258)=0)","v":0},{"$f":"1*(SUM($M4256:AI4256)>0)*SUM($M4257:AI4257)*(SUM($L4258:AH4258)=0)","v":0},{"$f":"1*(SUM($M4256:AJ4256)>0)*SUM($M4257:AJ4257)*(SUM($L4258:AI4258)=0)","v":0},{"$f":"1*(SUM($M4256:AK4256)>0)*SUM($M4257:AK4257)*(SUM($L4258:AJ4258)=0)","v":0},{"$f":"1*(SUM($M4256:AL4256)>0)*SUM($M4257:AL4257)*(SUM($L4258:AK4258)=0)","v":0},{"$f":"1*(SUM($M4256:AM4256)>0)*SUM($M4257:AM4257)*(SUM($L4258:AL4258)=0)","v":0},{"$f":"1*(SUM($M4256:AN4256)>0)*SUM($M4257:AN4257)*(SUM($L4258:AM4258)=0)","v":0},{"$f":"1*(SUM($M4256:AO4256)>0)*SUM($M4257:AO4257)*(SUM($L4258:AN4258)=0)","v":0},{"$f":"1*(SUM($M4256:AP4256)>0)*SUM($M4257:AP4257)*(SUM($L4258:AO4258)=0)","v":0},{"$f":"1*(SUM($M4256:AQ4256)>0)*SUM($M4257:AQ4257)*(SUM($L4258:AP4258)=0)","v":0},{"$f":"1*(SUM($M4256:AR4256)>0)*SUM($M4257:AR4257)*(SUM($L4258:AQ4258)=0)","v":0},{"$f":"1*(SUM($M4256:AS4256)>0)*SUM($M4257:AS4257)*(SUM($L4258:AR4258)=0)","v":0},{"$f":"1*(SUM($M4256:AT4256)>0)*SUM($M4257:AT4257)*(SUM($L4258:AS4258)=0)","v":0},{"$f":"1*(SUM($M4256:AU4256)>0)*SUM($M4257:AU4257)*(SUM($L4258:AT4258)=0)","v":0},{"$f":"1*(SUM($M4256:AV4256)>0)*SUM($M4257:AV4257)*(SUM($L4258:AU4258)=0)","v":0},{"$f":"1*(SUM($M4256:AW4256)>0)*SUM($M4257:AW4257)*(SUM($L4258:AV4258)=0)","v":0},{"$f":"1*(SUM($M4256:AX4256)>0)*SUM($M4257:AX4257)*(SUM($L4258:AW4258)=0)","v":0},{"$f":"1*(SUM($M4256:AY4256)>0)*SUM($M4257:AY4257)*(SUM($L4258:AX4258)=0)","v":0},{"$f":"1*(SUM($M4256:AZ4256)>0)*SUM($M4257:AZ4257)*(SUM($L4258:AY4258)=0)","v":0},{"$f":"1*(SUM($M4256:BA4256)>0)*SUM($M4257:BA4257)*(SUM($L4258:AZ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BB4256)>0)*SUM($M4257:BB4257)*(SUM($L4258:BA4258)=0)","v":0},{"$f":"1*(SUM($M4256:BC4256)>0)*SUM($M4257:BC4257)*(SUM($L4258:BB4258)=0)","v":0},{"$f":"1*(SUM($M4256:BD4256)>0)*SUM($M4257:BD4257)*(SUM($L4258:BC4258)=0)","v":0},{"$f":"1*(SUM($M4256:BE4256)>0)*SUM($M4257:BE4257)*(SUM($L4258:BD4258)=0)","v":0},{"$f":"1*(SUM($M4256:BF4256)>0)*SUM($M4257:BF4257)*(SUM($L4258:BE4258)=0)","v":0},{"$f":"1*(SUM($M4256:BG4256)>0)*SUM($M4257:BG4257)*(SUM($L4258:BF4258)=0)","v":0},{"$f":"1*(SUM($M4256:BH4256)>0)*SUM($M4257:BH4257)*(SUM($L4258:BG4258)=0)","v":0},{"$f":"1*(SUM($M4256:BI4256)>0)*SUM($M4257:BI4257)*(SUM($L4258:BH4258)=0)","v":0},{"$f":"1*(SUM($M4256:BJ4256)>0)*SUM($M4257:BJ4257)*(SUM($L4258:BI4258)=0)","v":0},{"$f":"1*(SUM($M4256:BK4256)>0)*SUM($M4257:BK4257)*(SUM($L4258:BJ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BL4256)>0)*SUM($M4257:BL4257)*(SUM($L4258:BK4258)=0)","v":0},{"$f":"1*(SUM($M4256:BM4256)>0)*SUM($M4257:BM4257)*(SUM($L4258:BL4258)=0)","v":0},{"$f":"1*(SUM($M4256:BN4256)>0)*SUM($M4257:BN4257)*(SUM($L4258:BM4258)=0)","v":0},{"$f":"1*(SUM($M4256:BO4256)>0)*SUM($M4257:BO4257)*(SUM($L4258:BN4258)=0)","v":0},{"$f":"1*(SUM($M4256:BP4256)>0)*SUM($M4257:BP4257)*(SUM($L4258:BO4258)=0)","v":0},{"$f":"1*(SUM($M4256:BQ4256)>0)*SUM($M4257:BQ4257)*(SUM($L4258:BP4258)=0)","v":0},{"$f":"1*(SUM($M4256:BR4256)>0)*SUM($M4257:BR4257)*(SUM($L4258:BQ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BS4256)>0)*SUM($M4257:BS4257)*(SUM($L4258:BR4258)=0)","v":0},{"$f":"1*(SUM($M4256:BT4256)>0)*SUM($M4257:BT4257)*(SUM($L4258:BS4258)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4259:BT4259)","v":0},null,{"$f":"SUM($M4257:M4257)-SUM($M4258:M4258)","v":0},{"$f":"SUM($M4257:N4257)-SUM($M4258:N4258)","v":0},{"$f":"SUM($M4257:O4257)-SUM($M4258:O4258)","v":0},{"$f":"SUM($M4257:P4257)-SUM($M4258:P4258)","v":0},{"$f":"SUM($M4257:Q4257)-SUM($M4258:Q4258)","v":0},{"$f":"SUM($M4257:R4257)-SUM($M4258:R4258)","v":0},{"$f":"SUM($M4257:S4257)-SUM($M4258:S4258)","v":0},{"$f":"SUM($M4257:T4257)-SUM($M4258:T4258)","v":0},{"$f":"SUM($M4257:U4257)-SUM($M4258:U4258)","v":0},{"$f":"SUM($M4257:V4257)-SUM($M4258:V4258)","v":0},{"$f":"SUM($M4257:W4257)-SUM($M4258:W4258)","v":0},{"$f":"SUM($M4257:X4257)-SUM($M4258:X4258)","v":0},{"$f":"SUM($M4257:Y4257)-SUM($M4258:Y4258)","v":0},{"$f":"SUM($M4257:Z4257)-SUM($M4258:Z4258)","v":0},{"$f":"SUM($M4257:AA4257)-SUM($M4258:AA4258)","v":0},{"$f":"SUM($M4257:AB4257)-SUM($M4258:AB4258)","v":0},{"$f":"SUM($M4257:AC4257)-SUM($M4258:AC4258)","v":0},{"$f":"SUM($M4257:AD4257)-SUM($M4258:AD4258)","v":0},{"$f":"SUM($M4257:AE4257)-SUM($M4258:AE4258)","v":0},{"$f":"SUM($M4257:AF4257)-SUM($M4258:AF4258)","v":0},{"$f":"SUM($M4257:AG4257)-SUM($M4258:AG4258)","v":0},{"$f":"SUM($M4257:AH4257)-SUM($M4258:AH4258)","v":0},{"$f":"SUM($M4257:AI4257)-SUM($M4258:AI4258)","v":0},{"$f":"SUM($M4257:AJ4257)-SUM($M4258:AJ4258)","v":0},{"$f":"SUM($M4257:AK4257)-SUM($M4258:AK4258)","v":0},{"$f":"SUM($M4257:AL4257)-SUM($M4258:AL4258)","v":0},{"$f":"SUM($M4257:AM4257)-SUM($M4258:AM4258)","v":0},{"$f":"SUM($M4257:AN4257)-SUM($M4258:AN4258)","v":0},{"$f":"SUM($M4257:AO4257)-SUM($M4258:AO4258)","v":0},{"$f":"SUM($M4257:AP4257)-SUM($M4258:AP4258)","v":0},{"$f":"SUM($M4257:AQ4257)-SUM($M4258:AQ4258)","v":0},{"$f":"SUM($M4257:AR4257)-SUM($M4258:AR4258)","v":0},{"$f":"SUM($M4257:AS4257)-SUM($M4258:AS4258)","v":0},{"$f":"SUM($M4257:AT4257)-SUM($M4258:AT4258)","v":0},{"$f":"SUM($M4257:AU4257)-SUM($M4258:AU4258)","v":0},{"$f":"SUM($M4257:AV4257)-SUM($M4258:AV4258)","v":0},{"$f":"SUM($M4257:AW4257)-SUM($M4258:AW4258)","v":0},{"$f":"SUM($M4257:AX4257)-SUM($M4258:AX4258)","v":0},{"$f":"SUM($M4257:AY4257)-SUM($M4258:AY4258)","v":0},{"$f":"SUM($M4257:AZ4257)-SUM($M4258:AZ4258)","v":0},{"$f":"SUM($M4257:BA4257)-SUM($M4258:BA4258)","v":0},{"$f":"SUM($M4257:BB4257)-SUM($M4258:BB4258)","v":0},{"$f":"SUM($M4257:BC4257)-SUM($M4258:BC4258)","v":0},{"$f":"SUM($M4257:BD4257)-SUM($M4258:BD4258)","v":0},{"$f":"SUM($M4257:BE4257)-SUM($M4258:BE4258)","v":0},{"$f":"SUM($M4257:BF4257)-SUM($M4258:BF4258)","v":0},{"$f":"SUM($M4257:BG4257)-SUM($M4258:BG4258)","v":0},{"$f":"SUM($M4257:BH4257)-SUM($M4258:BH4258)","v":0},{"$f":"SUM($M4257:BI4257)-SUM($M4258:BI4258)","v":0},{"$f":"SUM($M4257:BJ4257)-SUM($M4258:BJ4258)","v":0},{"$f":"SUM($M4257:BK4257)-SUM($M4258:BK4258)","v":0},{"$f":"SUM($M4257:BL4257)-SUM($M4258:BL4258)","v":0},{"$f":"SUM($M4257:BM4257)-SUM($M4258:BM4258)","v":0},{"$f":"SUM($M4257:BN4257)-SUM($M4258:BN4258)","v":0},{"$f":"SUM($M4257:BO4257)-SUM($M4258:BO4258)","v":0},{"$f":"SUM($M4257:BP4257)-SUM($M4258:BP4258)","v":0},{"$f":"SUM($M4257:BQ4257)-SUM($M4258:BQ4258)","v":0},{"$f":"SUM($M4257:BR4257)-SUM($M4258:BR4258)","v":0},{"$f":"SUM($M4257:BS4257)-SUM($M4258:BS4258)","v":0},{"$f":"SUM($M4257:BT4257)-SUM($M4258:BT4258)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4256:M4256)*SUM(M4258:N4258)","v":0},{"$f":"SUM($M4256:N4256)*SUM(N4258:O4258)","v":0},{"$f":"SUM($M4256:O4256)*SUM(O4258:P4258)","v":0},{"$f":"SUM($M4256:P4256)*SUM(P4258:Q4258)","v":0},{"$f":"SUM($M4256:Q4256)*SUM(Q4258:R4258)","v":0},{"$f":"SUM($M4256:R4256)*SUM(R4258:S4258)","v":0},{"$f":"SUM($M4256:S4256)*SUM(S4258:T4258)","v":0},{"$f":"SUM($M4256:T4256)*SUM(T4258:U4258)","v":0},{"$f":"SUM($M4256:U4256)*SUM(U4258:V4258)","v":0},{"$f":"SUM($M4256:V4256)*SUM(V4258:W4258)","v":0},{"$f":"SUM($M4256:W4256)*SUM(W4258:X4258)","v":0},{"$f":"SUM($M4256:X4256)*SUM(X4258:Y4258)","v":0},{"$f":"SUM($M4256:Y4256)*SUM(Y4258:Z4258)","v":0},{"$f":"SUM($M4256:Z4256)*SUM(Z4258:AA4258)","v":0},{"$f":"SUM($M4256:AA4256)*SUM(AA4258:AB4258)","v":0},{"$f":"SUM($M4256:AB4256)*SUM(AB4258:AC4258)","v":0},{"$f":"SUM($M4256:AC4256)*SUM(AC4258:AD4258)","v":0},{"$f":"SUM($M4256:AD4256)*SUM(AD4258:AE4258)","v":0},{"$f":"SUM($M4256:AE4256)*SUM(AE4258:AF4258)","v":0},{"$f":"SUM($M4256:AF4256)*SUM(AF4258:AG4258)","v":0},{"$f":"SUM($M4256:AG4256)*SUM(AG4258:AH4258)","v":0},{"$f":"SUM($M4256:AH4256)*SUM(AH4258:AI4258)","v":0},{"$f":"SUM($M4256:AI4256)*SUM(AI4258:AJ4258)","v":0},{"$f":"SUM($M4256:AJ4256)*SUM(AJ4258:AK4258)","v":0},{"$f":"SUM($M4256:AK4256)*SUM(AK4258:AL4258)","v":0},{"$f":"SUM($M4256:AL4256)*SUM(AL4258:AM4258)","v":0},{"$f":"SUM($M4256:AM4256)*SUM(AM4258:AN4258)","v":0},{"$f":"SUM($M4256:AN4256)*SUM(AN4258:AO4258)","v":0},{"$f":"SUM($M4256:AO4256)*SUM(AO4258:AP4258)","v":0},{"$f":"SUM($M4256:AP4256)*SUM(AP4258:AQ4258)","v":0},{"$f":"SUM($M4256:AQ4256)*SUM(AQ4258:AR4258)","v":0},{"$f":"SUM($M4256:AR4256)*SUM(AR4258:AS4258)","v":0},{"$f":"SUM($M4256:AS4256)*SUM(AS4258:AT4258)","v":0},{"$f":"SUM($M4256:AT4256)*SUM(AT4258:AU4258)","v":0},{"$f":"SUM($M4256:AU4256)*SUM(AU4258:AV4258)","v":0},{"$f":"SUM($M4256:AV4256)*SUM(AV4258:AW4258)","v":0},{"$f":"SUM($M4256:AW4256)*SUM(AW4258:AX4258)","v":0},{"$f":"SUM($M4256:AX4256)*SUM(AX4258:AY4258)","v":0},{"$f":"SUM($M4256:AY4256)*SUM(AY4258:AZ4258)","v":0},{"$f":"SUM($M4256:AZ4256)*SUM(AZ4258:BA4258)","v":0},{"$f":"SUM($M4256:BA4256)*SUM(BA4258:BB4258)","v":0},{"$f":"SUM($M4256:BB4256)*SUM(BB4258:BC4258)","v":0},{"$f":"SUM($M4256:BC4256)*SUM(BC4258:BD4258)","v":0},{"$f":"SUM($M4256:BD4256)*SUM(BD4258:BE4258)","v":0},{"$f":"SUM($M4256:BE4256)*SUM(BE4258:BF4258)","v":0},{"$f":"SUM($M4256:BF4256)*SUM(BF4258:BG4258)","v":0},{"$f":"SUM($M4256:BG4256)*SUM(BG4258:BH4258)","v":0},{"$f":"SUM($M4256:BH4256)*SUM(BH4258:BI4258)","v":0},{"$f":"SUM($M4256:BI4256)*SUM(BI4258:BJ4258)","v":0},{"$f":"SUM($M4256:BJ4256)*SUM(BJ4258:BK4258)","v":0},{"$f":"SUM($M4256:BK4256)*SUM(BK4258:BL4258)","v":0},{"$f":"SUM($M4256:BL4256)*SUM(BL4258:BM4258)","v":0},{"$f":"SUM($M4256:BM4256)*SUM(BM4258:BN4258)","v":0},{"$f":"SUM($M4256:BN4256)*SUM(BN4258:BO4258)","v":0},{"$f":"SUM($M4256:BO4256)*SUM(BO4258:BP4258)","v":0},{"$f":"SUM($M4256:BP4256)*SUM(BP4258:BQ4258)","v":0},{"$f":"SUM($M4256:BQ4256)*SUM(BQ4258:BR4258)","v":0},{"$f":"SUM($M4256:BR4256)*SUM(BR4258:BS4258)","v":0},{"$f":"SUM($M4256:BS4256)*SUM(BS4258:BT4258)","v":0},{"$f":"SUM($M4256:BT4256)*SUM(BT4258:BU4258)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4261:BT4261)","v":0},null,{"$f":"IFERROR(-L4260/(M4260-L4260),0)*M4258","v":0},{"$f":"IFERROR(-M4260/(N4260-M4260),0)*N4258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4259=1,\"n/a\",K4259+K4261)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4256*M4251","v":0},{"$f":"N4256*N4251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4265:M4265)<0)*(SUM($L4266:L4266)=0)","v":0},{"$f":"1*(SUM($M4265:N4265)<0)*(SUM($L4266:M4266)=0)","v":0},{"$f":"1*(SUM($M4265:O4265)<0)*(SUM($L4266:N4266)=0)","v":0},{"$f":"1*(SUM($M4265:P4265)<0)*(SUM($L4266:O4266)=0)","v":0},{"$f":"1*(SUM($M4265:Q4265)<0)*(SUM($L4266:P4266)=0)","v":0},{"$f":"1*(SUM($M4265:R4265)<0)*(SUM($L4266:Q4266)=0)","v":0},{"$f":"1*(SUM($M4265:S4265)<0)*(SUM($L4266:R4266)=0)","v":0},{"$f":"1*(SUM($M4265:T4265)<0)*(SUM($L4266:S4266)=0)","v":0},{"$f":"1*(SUM($M4265:U4265)<0)*(SUM($L4266:T4266)=0)","v":0},{"$f":"1*(SUM($M4265:V4265)<0)*(SUM($L4266:U4266)=0)","v":0},{"$f":"1*(SUM($M4265:W4265)<0)*(SUM($L4266:V4266)=0)","v":0},{"$f":"1*(SUM($M4265:X4265)<0)*(SUM($L4266:W4266)=0)","v":0},{"$f":"1*(SUM($M4265:Y4265)<0)*(SUM($L4266:X4266)=0)","v":0},{"$f":"1*(SUM($M4265:Z4265)<0)*(SUM($L4266:Y4266)=0)","v":0},{"$f":"1*(SUM($M4265:AA4265)<0)*(SUM($L4266:Z4266)=0)","v":0},{"$f":"1*(SUM($M4265:AB4265)<0)*(SUM($L4266:AA4266)=0)","v":0},{"$f":"1*(SUM($M4265:AC4265)<0)*(SUM($L4266:AB4266)=0)","v":0},{"$f":"1*(SUM($M4265:AD4265)<0)*(SUM($L4266:AC4266)=0)","v":0},{"$f":"1*(SUM($M4265:AE4265)<0)*(SUM($L4266:AD4266)=0)","v":0},{"$f":"1*(SUM($M4265:AF4265)<0)*(SUM($L4266:AE4266)=0)","v":0},{"$f":"1*(SUM($M4265:AG4265)<0)*(SUM($L4266:AF4266)=0)","v":0},{"$f":"1*(SUM($M4265:AH4265)<0)*(SUM($L4266:AG4266)=0)","v":0},{"$f":"1*(SUM($M4265:AI4265)<0)*(SUM($L4266:AH4266)=0)","v":0},{"$f":"1*(SUM($M4265:AJ4265)<0)*(SUM($L4266:AI4266)=0)","v":0},{"$f":"1*(SUM($M4265:AK4265)<0)*(SUM($L4266:AJ4266)=0)","v":0},{"$f":"1*(SUM($M4265:AL4265)<0)*(SUM($L4266:AK4266)=0)","v":0},{"$f":"1*(SUM($M4265:AM4265)<0)*(SUM($L4266:AL4266)=0)","v":0},{"$f":"1*(SUM($M4265:AN4265)<0)*(SUM($L4266:AM4266)=0)","v":0},{"$f":"1*(SUM($M4265:AO4265)<0)*(SUM($L4266:AN4266)=0)","v":0},{"$f":"1*(SUM($M4265:AP4265)<0)*(SUM($L4266:AO4266)=0)","v":0},{"$f":"1*(SUM($M4265:AQ4265)<0)*(SUM($L4266:AP4266)=0)","v":0},{"$f":"1*(SUM($M4265:AR4265)<0)*(SUM($L4266:AQ4266)=0)","v":0},{"$f":"1*(SUM($M4265:AS4265)<0)*(SUM($L4266:AR4266)=0)","v":0},{"$f":"1*(SUM($M4265:AT4265)<0)*(SUM($L4266:AS4266)=0)","v":0},{"$f":"1*(SUM($M4265:AU4265)<0)*(SUM($L4266:AT4266)=0)","v":0},{"$f":"1*(SUM($M4265:AV4265)<0)*(SUM($L4266:AU4266)=0)","v":0},{"$f":"1*(SUM($M4265:AW4265)<0)*(SUM($L4266:AV4266)=0)","v":0},{"$f":"1*(SUM($M4265:AX4265)<0)*(SUM($L4266:AW4266)=0)","v":0},{"$f":"1*(SUM($M4265:AY4265)<0)*(SUM($L4266:AX4266)=0)","v":0},{"$f":"1*(SUM($M4265:AZ4265)<0)*(SUM($L4266:AY4266)=0)","v":0},{"$f":"1*(SUM($M4265:BA4265)<0)*(SUM($L4266:AZ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BB4265)<0)*(SUM($L4266:BA4266)=0)","v":0},{"$f":"1*(SUM($M4265:BC4265)<0)*(SUM($L4266:BB4266)=0)","v":0},{"$f":"1*(SUM($M4265:BD4265)<0)*(SUM($L4266:BC4266)=0)","v":0},{"$f":"1*(SUM($M4265:BE4265)<0)*(SUM($L4266:BD4266)=0)","v":0},{"$f":"1*(SUM($M4265:BF4265)<0)*(SUM($L4266:BE4266)=0)","v":0},{"$f":"1*(SUM($M4265:BG4265)<0)*(SUM($L4266:BF4266)=0)","v":0},{"$f":"1*(SUM($M4265:BH4265)<0)*(SUM($L4266:BG4266)=0)","v":0},{"$f":"1*(SUM($M4265:BI4265)<0)*(SUM($L4266:BH4266)=0)","v":0},{"$f":"1*(SUM($M4265:BJ4265)<0)*(SUM($L4266:BI4266)=0)","v":0},{"$f":"1*(SUM($M4265:BK4265)<0)*(SUM($L4266:BJ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BL4265)<0)*(SUM($L4266:BK4266)=0)","v":0},{"$f":"1*(SUM($M4265:BM4265)<0)*(SUM($L4266:BL4266)=0)","v":0},{"$f":"1*(SUM($M4265:BN4265)<0)*(SUM($L4266:BM4266)=0)","v":0},{"$f":"1*(SUM($M4265:BO4265)<0)*(SUM($L4266:BN4266)=0)","v":0},{"$f":"1*(SUM($M4265:BP4265)<0)*(SUM($L4266:BO4266)=0)","v":0},{"$f":"1*(SUM($M4265:BQ4265)<0)*(SUM($L4266:BP4266)=0)","v":0},{"$f":"1*(SUM($M4265:BR4265)<0)*(SUM($L4266:BQ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BS4265)<0)*(SUM($L4266:BR4266)=0)","v":0},{"$f":"1*(SUM($M4265:BT4265)<0)*(SUM($L4266:BS4266)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4265:M4265)>0)*SUM($M4266:M4266)*(SUM($L4267:L4267)=0)","v":0},{"$f":"1*(SUM($M4265:N4265)>0)*SUM($M4266:N4266)*(SUM($L4267:M4267)=0)","v":0},{"$f":"1*(SUM($M4265:O4265)>0)*SUM($M4266:O4266)*(SUM($L4267:N4267)=0)","v":0},{"$f":"1*(SUM($M4265:P4265)>0)*SUM($M4266:P4266)*(SUM($L4267:O4267)=0)","v":0},{"$f":"1*(SUM($M4265:Q4265)>0)*SUM($M4266:Q4266)*(SUM($L4267:P4267)=0)","v":0},{"$f":"1*(SUM($M4265:R4265)>0)*SUM($M4266:R4266)*(SUM($L4267:Q4267)=0)","v":0},{"$f":"1*(SUM($M4265:S4265)>0)*SUM($M4266:S4266)*(SUM($L4267:R4267)=0)","v":0},{"$f":"1*(SUM($M4265:T4265)>0)*SUM($M4266:T4266)*(SUM($L4267:S4267)=0)","v":0},{"$f":"1*(SUM($M4265:U4265)>0)*SUM($M4266:U4266)*(SUM($L4267:T4267)=0)","v":0},{"$f":"1*(SUM($M4265:V4265)>0)*SUM($M4266:V4266)*(SUM($L4267:U4267)=0)","v":0},{"$f":"1*(SUM($M4265:W4265)>0)*SUM($M4266:W4266)*(SUM($L4267:V4267)=0)","v":0},{"$f":"1*(SUM($M4265:X4265)>0)*SUM($M4266:X4266)*(SUM($L4267:W4267)=0)","v":0},{"$f":"1*(SUM($M4265:Y4265)>0)*SUM($M4266:Y4266)*(SUM($L4267:X4267)=0)","v":0},{"$f":"1*(SUM($M4265:Z4265)>0)*SUM($M4266:Z4266)*(SUM($L4267:Y4267)=0)","v":0},{"$f":"1*(SUM($M4265:AA4265)>0)*SUM($M4266:AA4266)*(SUM($L4267:Z4267)=0)","v":0},{"$f":"1*(SUM($M4265:AB4265)>0)*SUM($M4266:AB4266)*(SUM($L4267:AA4267)=0)","v":0},{"$f":"1*(SUM($M4265:AC4265)>0)*SUM($M4266:AC4266)*(SUM($L4267:AB4267)=0)","v":0},{"$f":"1*(SUM($M4265:AD4265)>0)*SUM($M4266:AD4266)*(SUM($L4267:AC4267)=0)","v":0},{"$f":"1*(SUM($M4265:AE4265)>0)*SUM($M4266:AE4266)*(SUM($L4267:AD4267)=0)","v":0},{"$f":"1*(SUM($M4265:AF4265)>0)*SUM($M4266:AF4266)*(SUM($L4267:AE4267)=0)","v":0},{"$f":"1*(SUM($M4265:AG4265)>0)*SUM($M4266:AG4266)*(SUM($L4267:AF4267)=0)","v":0},{"$f":"1*(SUM($M4265:AH4265)>0)*SUM($M4266:AH4266)*(SUM($L4267:AG4267)=0)","v":0},{"$f":"1*(SUM($M4265:AI4265)>0)*SUM($M4266:AI4266)*(SUM($L4267:AH4267)=0)","v":0},{"$f":"1*(SUM($M4265:AJ4265)>0)*SUM($M4266:AJ4266)*(SUM($L4267:AI4267)=0)","v":0},{"$f":"1*(SUM($M4265:AK4265)>0)*SUM($M4266:AK4266)*(SUM($L4267:AJ4267)=0)","v":0},{"$f":"1*(SUM($M4265:AL4265)>0)*SUM($M4266:AL4266)*(SUM($L4267:AK4267)=0)","v":0},{"$f":"1*(SUM($M4265:AM4265)>0)*SUM($M4266:AM4266)*(SUM($L4267:AL4267)=0)","v":0},{"$f":"1*(SUM($M4265:AN4265)>0)*SUM($M4266:AN4266)*(SUM($L4267:AM4267)=0)","v":0},{"$f":"1*(SUM($M4265:AO4265)>0)*SUM($M4266:AO4266)*(SUM($L4267:AN4267)=0)","v":0},{"$f":"1*(SUM($M4265:AP4265)>0)*SUM($M4266:AP4266)*(SUM($L4267:AO4267)=0)","v":0},{"$f":"1*(SUM($M4265:AQ4265)>0)*SUM($M4266:AQ4266)*(SUM($L4267:AP4267)=0)","v":0},{"$f":"1*(SUM($M4265:AR4265)>0)*SUM($M4266:AR4266)*(SUM($L4267:AQ4267)=0)","v":0},{"$f":"1*(SUM($M4265:AS4265)>0)*SUM($M4266:AS4266)*(SUM($L4267:AR4267)=0)","v":0},{"$f":"1*(SUM($M4265:AT4265)>0)*SUM($M4266:AT4266)*(SUM($L4267:AS4267)=0)","v":0},{"$f":"1*(SUM($M4265:AU4265)>0)*SUM($M4266:AU4266)*(SUM($L4267:AT4267)=0)","v":0},{"$f":"1*(SUM($M4265:AV4265)>0)*SUM($M4266:AV4266)*(SUM($L4267:AU4267)=0)","v":0},{"$f":"1*(SUM($M4265:AW4265)>0)*SUM($M4266:AW4266)*(SUM($L4267:AV4267)=0)","v":0},{"$f":"1*(SUM($M4265:AX4265)>0)*SUM($M4266:AX4266)*(SUM($L4267:AW4267)=0)","v":0},{"$f":"1*(SUM($M4265:AY4265)>0)*SUM($M4266:AY4266)*(SUM($L4267:AX4267)=0)","v":0},{"$f":"1*(SUM($M4265:AZ4265)>0)*SUM($M4266:AZ4266)*(SUM($L4267:AY4267)=0)","v":0},{"$f":"1*(SUM($M4265:BA4265)>0)*SUM($M4266:BA4266)*(SUM($L4267:AZ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BB4265)>0)*SUM($M4266:BB4266)*(SUM($L4267:BA4267)=0)","v":0},{"$f":"1*(SUM($M4265:BC4265)>0)*SUM($M4266:BC4266)*(SUM($L4267:BB4267)=0)","v":0},{"$f":"1*(SUM($M4265:BD4265)>0)*SUM($M4266:BD4266)*(SUM($L4267:BC4267)=0)","v":0},{"$f":"1*(SUM($M4265:BE4265)>0)*SUM($M4266:BE4266)*(SUM($L4267:BD4267)=0)","v":0},{"$f":"1*(SUM($M4265:BF4265)>0)*SUM($M4266:BF4266)*(SUM($L4267:BE4267)=0)","v":0},{"$f":"1*(SUM($M4265:BG4265)>0)*SUM($M4266:BG4266)*(SUM($L4267:BF4267)=0)","v":0},{"$f":"1*(SUM($M4265:BH4265)>0)*SUM($M4266:BH4266)*(SUM($L4267:BG4267)=0)","v":0},{"$f":"1*(SUM($M4265:BI4265)>0)*SUM($M4266:BI4266)*(SUM($L4267:BH4267)=0)","v":0},{"$f":"1*(SUM($M4265:BJ4265)>0)*SUM($M4266:BJ4266)*(SUM($L4267:BI4267)=0)","v":0},{"$f":"1*(SUM($M4265:BK4265)>0)*SUM($M4266:BK4266)*(SUM($L4267:BJ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BL4265)>0)*SUM($M4266:BL4266)*(SUM($L4267:BK4267)=0)","v":0},{"$f":"1*(SUM($M4265:BM4265)>0)*SUM($M4266:BM4266)*(SUM($L4267:BL4267)=0)","v":0},{"$f":"1*(SUM($M4265:BN4265)>0)*SUM($M4266:BN4266)*(SUM($L4267:BM4267)=0)","v":0},{"$f":"1*(SUM($M4265:BO4265)>0)*SUM($M4266:BO4266)*(SUM($L4267:BN4267)=0)","v":0},{"$f":"1*(SUM($M4265:BP4265)>0)*SUM($M4266:BP4266)*(SUM($L4267:BO4267)=0)","v":0},{"$f":"1*(SUM($M4265:BQ4265)>0)*SUM($M4266:BQ4266)*(SUM($L4267:BP4267)=0)","v":0},{"$f":"1*(SUM($M4265:BR4265)>0)*SUM($M4266:BR4266)*(SUM($L4267:BQ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BS4265)>0)*SUM($M4266:BS4266)*(SUM($L4267:BR4267)=0)","v":0},{"$f":"1*(SUM($M4265:BT4265)>0)*SUM($M4266:BT4266)*(SUM($L4267:BS4267)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4268:BT4268)","v":0},null,{"$f":"SUM($M4266:M4266)-SUM($M4267:M4267)","v":0},{"$f":"SUM($M4266:N4266)-SUM($M4267:N4267)","v":0},{"$f":"SUM($M4266:O4266)-SUM($M4267:O4267)","v":0},{"$f":"SUM($M4266:P4266)-SUM($M4267:P4267)","v":0},{"$f":"SUM($M4266:Q4266)-SUM($M4267:Q4267)","v":0},{"$f":"SUM($M4266:R4266)-SUM($M4267:R4267)","v":0},{"$f":"SUM($M4266:S4266)-SUM($M4267:S4267)","v":0},{"$f":"SUM($M4266:T4266)-SUM($M4267:T4267)","v":0},{"$f":"SUM($M4266:U4266)-SUM($M4267:U4267)","v":0},{"$f":"SUM($M4266:V4266)-SUM($M4267:V4267)","v":0},{"$f":"SUM($M4266:W4266)-SUM($M4267:W4267)","v":0},{"$f":"SUM($M4266:X4266)-SUM($M4267:X4267)","v":0},{"$f":"SUM($M4266:Y4266)-SUM($M4267:Y4267)","v":0},{"$f":"SUM($M4266:Z4266)-SUM($M4267:Z4267)","v":0},{"$f":"SUM($M4266:AA4266)-SUM($M4267:AA4267)","v":0},{"$f":"SUM($M4266:AB4266)-SUM($M4267:AB4267)","v":0},{"$f":"SUM($M4266:AC4266)-SUM($M4267:AC4267)","v":0},{"$f":"SUM($M4266:AD4266)-SUM($M4267:AD4267)","v":0},{"$f":"SUM($M4266:AE4266)-SUM($M4267:AE4267)","v":0},{"$f":"SUM($M4266:AF4266)-SUM($M4267:AF4267)","v":0},{"$f":"SUM($M4266:AG4266)-SUM($M4267:AG4267)","v":0},{"$f":"SUM($M4266:AH4266)-SUM($M4267:AH4267)","v":0},{"$f":"SUM($M4266:AI4266)-SUM($M4267:AI4267)","v":0},{"$f":"SUM($M4266:AJ4266)-SUM($M4267:AJ4267)","v":0},{"$f":"SUM($M4266:AK4266)-SUM($M4267:AK4267)","v":0},{"$f":"SUM($M4266:AL4266)-SUM($M4267:AL4267)","v":0},{"$f":"SUM($M4266:AM4266)-SUM($M4267:AM4267)","v":0},{"$f":"SUM($M4266:AN4266)-SUM($M4267:AN4267)","v":0},{"$f":"SUM($M4266:AO4266)-SUM($M4267:AO4267)","v":0},{"$f":"SUM($M4266:AP4266)-SUM($M4267:AP4267)","v":0},{"$f":"SUM($M4266:AQ4266)-SUM($M4267:AQ4267)","v":0},{"$f":"SUM($M4266:AR4266)-SUM($M4267:AR4267)","v":0},{"$f":"SUM($M4266:AS4266)-SUM($M4267:AS4267)","v":0},{"$f":"SUM($M4266:AT4266)-SUM($M4267:AT4267)","v":0},{"$f":"SUM($M4266:AU4266)-SUM($M4267:AU4267)","v":0},{"$f":"SUM($M4266:AV4266)-SUM($M4267:AV4267)","v":0},{"$f":"SUM($M4266:AW4266)-SUM($M4267:AW4267)","v":0},{"$f":"SUM($M4266:AX4266)-SUM($M4267:AX4267)","v":0},{"$f":"SUM($M4266:AY4266)-SUM($M4267:AY4267)","v":0},{"$f":"SUM($M4266:AZ4266)-SUM($M4267:AZ4267)","v":0},{"$f":"SUM($M4266:BA4266)-SUM($M4267:BA4267)","v":0},{"$f":"SUM($M4266:BB4266)-SUM($M4267:BB4267)","v":0},{"$f":"SUM($M4266:BC4266)-SUM($M4267:BC4267)","v":0},{"$f":"SUM($M4266:BD4266)-SUM($M4267:BD4267)","v":0},{"$f":"SUM($M4266:BE4266)-SUM($M4267:BE4267)","v":0},{"$f":"SUM($M4266:BF4266)-SUM($M4267:BF4267)","v":0},{"$f":"SUM($M4266:BG4266)-SUM($M4267:BG4267)","v":0},{"$f":"SUM($M4266:BH4266)-SUM($M4267:BH4267)","v":0},{"$f":"SUM($M4266:BI4266)-SUM($M4267:BI4267)","v":0},{"$f":"SUM($M4266:BJ4266)-SUM($M4267:BJ4267)","v":0},{"$f":"SUM($M4266:BK4266)-SUM($M4267:BK4267)","v":0},{"$f":"SUM($M4266:BL4266)-SUM($M4267:BL4267)","v":0},{"$f":"SUM($M4266:BM4266)-SUM($M4267:BM4267)","v":0},{"$f":"SUM($M4266:BN4266)-SUM($M4267:BN4267)","v":0},{"$f":"SUM($M4266:BO4266)-SUM($M4267:BO4267)","v":0},{"$f":"SUM($M4266:BP4266)-SUM($M4267:BP4267)","v":0},{"$f":"SUM($M4266:BQ4266)-SUM($M4267:BQ4267)","v":0},{"$f":"SUM($M4266:BR4266)-SUM($M4267:BR4267)","v":0},{"$f":"SUM($M4266:BS4266)-SUM($M4267:BS4267)","v":0},{"$f":"SUM($M4266:BT4266)-SUM($M4267:BT4267)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4265:M4265)*SUM(M4267:N4267)","v":0},{"$f":"SUM($M4265:N4265)*SUM(N4267:O4267)","v":0},{"$f":"SUM($M4265:O4265)*SUM(O4267:P4267)","v":0},{"$f":"SUM($M4265:P4265)*SUM(P4267:Q4267)","v":0},{"$f":"SUM($M4265:Q4265)*SUM(Q4267:R4267)","v":0},{"$f":"SUM($M4265:R4265)*SUM(R4267:S4267)","v":0},{"$f":"SUM($M4265:S4265)*SUM(S4267:T4267)","v":0},{"$f":"SUM($M4265:T4265)*SUM(T4267:U4267)","v":0},{"$f":"SUM($M4265:U4265)*SUM(U4267:V4267)","v":0},{"$f":"SUM($M4265:V4265)*SUM(V4267:W4267)","v":0},{"$f":"SUM($M4265:W4265)*SUM(W4267:X4267)","v":0},{"$f":"SUM($M4265:X4265)*SUM(X4267:Y4267)","v":0},{"$f":"SUM($M4265:Y4265)*SUM(Y4267:Z4267)","v":0},{"$f":"SUM($M4265:Z4265)*SUM(Z4267:AA4267)","v":0},{"$f":"SUM($M4265:AA4265)*SUM(AA4267:AB4267)","v":0},{"$f":"SUM($M4265:AB4265)*SUM(AB4267:AC4267)","v":0},{"$f":"SUM($M4265:AC4265)*SUM(AC4267:AD4267)","v":0},{"$f":"SUM($M4265:AD4265)*SUM(AD4267:AE4267)","v":0},{"$f":"SUM($M4265:AE4265)*SUM(AE4267:AF4267)","v":0},{"$f":"SUM($M4265:AF4265)*SUM(AF4267:AG4267)","v":0},{"$f":"SUM($M4265:AG4265)*SUM(AG4267:AH4267)","v":0},{"$f":"SUM($M4265:AH4265)*SUM(AH4267:AI4267)","v":0},{"$f":"SUM($M4265:AI4265)*SUM(AI4267:AJ4267)","v":0},{"$f":"SUM($M4265:AJ4265)*SUM(AJ4267:AK4267)","v":0},{"$f":"SUM($M4265:AK4265)*SUM(AK4267:AL4267)","v":0},{"$f":"SUM($M4265:AL4265)*SUM(AL4267:AM4267)","v":0},{"$f":"SUM($M4265:AM4265)*SUM(AM4267:AN4267)","v":0},{"$f":"SUM($M4265:AN4265)*SUM(AN4267:AO4267)","v":0},{"$f":"SUM($M4265:AO4265)*SUM(AO4267:AP4267)","v":0},{"$f":"SUM($M4265:AP4265)*SUM(AP4267:AQ4267)","v":0},{"$f":"SUM($M4265:AQ4265)*SUM(AQ4267:AR4267)","v":0},{"$f":"SUM($M4265:AR4265)*SUM(AR4267:AS4267)","v":0},{"$f":"SUM($M4265:AS4265)*SUM(AS4267:AT4267)","v":0},{"$f":"SUM($M4265:AT4265)*SUM(AT4267:AU4267)","v":0},{"$f":"SUM($M4265:AU4265)*SUM(AU4267:AV4267)","v":0},{"$f":"SUM($M4265:AV4265)*SUM(AV4267:AW4267)","v":0},{"$f":"SUM($M4265:AW4265)*SUM(AW4267:AX4267)","v":0},{"$f":"SUM($M4265:AX4265)*SUM(AX4267:AY4267)","v":0},{"$f":"SUM($M4265:AY4265)*SUM(AY4267:AZ4267)","v":0},{"$f":"SUM($M4265:AZ4265)*SUM(AZ4267:BA4267)","v":0},{"$f":"SUM($M4265:BA4265)*SUM(BA4267:BB4267)","v":0},{"$f":"SUM($M4265:BB4265)*SUM(BB4267:BC4267)","v":0},{"$f":"SUM($M4265:BC4265)*SUM(BC4267:BD4267)","v":0},{"$f":"SUM($M4265:BD4265)*SUM(BD4267:BE4267)","v":0},{"$f":"SUM($M4265:BE4265)*SUM(BE4267:BF4267)","v":0},{"$f":"SUM($M4265:BF4265)*SUM(BF4267:BG4267)","v":0},{"$f":"SUM($M4265:BG4265)*SUM(BG4267:BH4267)","v":0},{"$f":"SUM($M4265:BH4265)*SUM(BH4267:BI4267)","v":0},{"$f":"SUM($M4265:BI4265)*SUM(BI4267:BJ4267)","v":0},{"$f":"SUM($M4265:BJ4265)*SUM(BJ4267:BK4267)","v":0},{"$f":"SUM($M4265:BK4265)*SUM(BK4267:BL4267)","v":0},{"$f":"SUM($M4265:BL4265)*SUM(BL4267:BM4267)","v":0},{"$f":"SUM($M4265:BM4265)*SUM(BM4267:BN4267)","v":0},{"$f":"SUM($M4265:BN4265)*SUM(BN4267:BO4267)","v":0},{"$f":"SUM($M4265:BO4265)*SUM(BO4267:BP4267)","v":0},{"$f":"SUM($M4265:BP4265)*SUM(BP4267:BQ4267)","v":0},{"$f":"SUM($M4265:BQ4265)*SUM(BQ4267:BR4267)","v":0},{"$f":"SUM($M4265:BR4265)*SUM(BR4267:BS4267)","v":0},{"$f":"SUM($M4265:BS4265)*SUM(BS4267:BT4267)","v":0},{"$f":"SUM($M4265:BT4265)*SUM(BT4267:BU4267)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4270:BT4270)","v":0},null,{"$f":"IFERROR(-L4269/(M4269-L4269),0)*M4267","v":0},{"$f":"IFERROR(-M4269/(N4269-M4269),0)*N4267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4268=1,\"n/a\",K4268+K4270)","v":0}]
[]
[null,null,null,"DASHBOARD SELECTION"]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4274,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Selected return",null,"%",null,{"$f":"CHOOSE(H4274,H4223,H4253)","v":"n/a"}]
[null,null,null,"Selected simple payback",null,"Years",null,{"$f":"CHOOSE(H4274,H4232,H4262)","v":0}]
[null,null,null,"Selected discounted payback",null,"Years",null,{"$f":"CHOOSE(H4274,H4241,H4271)","v":0}]
[null,null,null,"Selected NPV",null,"£000","NPV",{"$f":"CHOOSE(H4274,K4222,K4252)","v":0}]
[]
[null,null,{"$f":"MAX(C$3889:C4279)+1","v":7},"SOCIAL EQUITY"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Opco total asset carrying value",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$69:M$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$69:N$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$69:O$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$69:P$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$69:Q$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$69:R$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$69:S$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$69:T$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$69:U$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$69:V$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$69:W$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$69:X$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$69:Y$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$69:Z$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$69:AA$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$69:AB$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$69:AC$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$69:AD$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$69:AE$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$69:AF$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$69:AG$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$69:AH$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$69:AI$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$69:AJ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$69:AK$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$69:AL$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$69:AM$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$69:AN$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$69:AO$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$69:AP$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$69:AQ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$69:AR$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$69:AS$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$69:AT$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$69:AU$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$69:AV$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$69:AW$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$69:AX$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$69:AY$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$69:AZ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$69:BA$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$69:BB$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$69:BC$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$69:BD$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$69:BE$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$69:BF$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$69:BG$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$69:BH$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$69:BI$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$69:BJ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$69:BK$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$69:BL$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$69:BM$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$69:BN$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$69:BO$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$69:BP$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$69:BQ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$69:BR$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$69:BS$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$69:BT$71,$I$5,1)","v":0}]
[null,null,null,"Total asset carrying value across project",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2116+CALC_Project_ANN!M2142+CALC_Project_ANN!M2168","v":0},{"$f":"CALC_Project_ANN!N2116+CALC_Project_ANN!N2142+CALC_Project_ANN!N2168","v":0},{"$f":"CALC_Project_ANN!O2116+CALC_Project_ANN!O2142+CALC_Project_ANN!O2168","v":0},{"$f":"CALC_Project_ANN!P2116+CALC_Project_ANN!P2142+CALC_Project_ANN!P2168","v":0},{"$f":"CALC_Project_ANN!Q2116+CALC_Project_ANN!Q2142+CALC_Project_ANN!Q2168","v":0},{"$f":"CALC_Project_ANN!R2116+CALC_Project_ANN!R2142+CALC_Project_ANN!R2168","v":0},{"$f":"CALC_Project_ANN!S2116+CALC_Project_ANN!S2142+CALC_Project_ANN!S2168","v":0},{"$f":"CALC_Project_ANN!T2116+CALC_Project_ANN!T2142+CALC_Project_ANN!T2168","v":0},{"$f":"CALC_Project_ANN!U2116+CALC_Project_ANN!U2142+CALC_Project_ANN!U2168","v":0},{"$f":"CALC_Project_ANN!V2116+CALC_Project_ANN!V2142+CALC_Project_ANN!V2168","v":0},{"$f":"CALC_Project_ANN!W2116+CALC_Project_ANN!W2142+CALC_Project_ANN!W2168","v":0},{"$f":"CALC_Project_ANN!X2116+CALC_Project_ANN!X2142+CALC_Project_ANN!X2168","v":0},{"$f":"CALC_Project_ANN!Y2116+CALC_Project_ANN!Y2142+CALC_Project_ANN!Y2168","v":0},{"$f":"CALC_Project_ANN!Z2116+CALC_Project_ANN!Z2142+CALC_Project_ANN!Z2168","v":0},{"$f":"CALC_Project_ANN!AA2116+CALC_Project_ANN!AA2142+CALC_Project_ANN!AA2168","v":0},{"$f":"CALC_Project_ANN!AB2116+CALC_Project_ANN!AB2142+CALC_Project_ANN!AB2168","v":0},{"$f":"CALC_Project_ANN!AC2116+CALC_Project_ANN!AC2142+CALC_Project_ANN!AC2168","v":0},{"$f":"CALC_Project_ANN!AD2116+CALC_Project_ANN!AD2142+CALC_Project_ANN!AD2168","v":0},{"$f":"CALC_Project_ANN!AE2116+CALC_Project_ANN!AE2142+CALC_Project_ANN!AE2168","v":0},{"$f":"CALC_Project_ANN!AF2116+CALC_Project_ANN!AF2142+CALC_Project_ANN!AF2168","v":0},{"$f":"CALC_Project_ANN!AG2116+CALC_Project_ANN!AG2142+CALC_Project_ANN!AG2168","v":0},{"$f":"CALC_Project_ANN!AH2116+CALC_Project_ANN!AH2142+CALC_Project_ANN!AH2168","v":0},{"$f":"CALC_Project_ANN!AI2116+CALC_Project_ANN!AI2142+CALC_Project_ANN!AI2168","v":0},{"$f":"CALC_Project_ANN!AJ2116+CALC_Project_ANN!AJ2142+CALC_Project_ANN!AJ2168","v":0},{"$f":"CALC_Project_ANN!AK2116+CALC_Project_ANN!AK2142+CALC_Project_ANN!AK2168","v":0},{"$f":"CALC_Project_ANN!AL2116+CALC_Project_ANN!AL2142+CALC_Project_ANN!AL2168","v":0},{"$f":"CALC_Project_ANN!AM2116+CALC_Project_ANN!AM2142+CALC_Project_ANN!AM2168","v":0},{"$f":"CALC_Project_ANN!AN2116+CALC_Project_ANN!AN2142+CALC_Project_ANN!AN2168","v":0},{"$f":"CALC_Project_ANN!AO2116+CALC_Project_ANN!AO2142+CALC_Project_ANN!AO2168","v":0},{"$f":"CALC_Project_ANN!AP2116+CALC_Project_ANN!AP2142+CALC_Project_ANN!AP2168","v":0},{"$f":"CALC_Project_ANN!AQ2116+CALC_Project_ANN!AQ2142+CALC_Project_ANN!AQ2168","v":0},{"$f":"CALC_Project_ANN!AR2116+CALC_Project_ANN!AR2142+CALC_Project_ANN!AR2168","v":0},{"$f":"CALC_Project_ANN!AS2116+CALC_Project_ANN!AS2142+CALC_Project_ANN!AS2168","v":0},{"$f":"CALC_Project_ANN!AT2116+CALC_Project_ANN!AT2142+CALC_Project_ANN!AT2168","v":0},{"$f":"CALC_Project_ANN!AU2116+CALC_Project_ANN!AU2142+CALC_Project_ANN!AU2168","v":0},{"$f":"CALC_Project_ANN!AV2116+CALC_Project_ANN!AV2142+CALC_Project_ANN!AV2168","v":0},{"$f":"CALC_Project_ANN!AW2116+CALC_Project_ANN!AW2142+CALC_Project_ANN!AW2168","v":0},{"$f":"CALC_Project_ANN!AX2116+CALC_Project_ANN!AX2142+CALC_Project_ANN!AX2168","v":0},{"$f":"CALC_Project_ANN!AY2116+CALC_Project_ANN!AY2142+CALC_Project_ANN!AY2168","v":0},{"$f":"CALC_Project_ANN!AZ2116+CALC_Project_ANN!AZ2142+CALC_Project_ANN!AZ2168","v":0},{"$f":"CALC_Project_ANN!BA2116+CALC_Project_ANN!BA2142+CALC_Project_ANN!BA2168","v":0},{"$f":"CALC_Project_ANN!BB2116+CALC_Project_ANN!BB2142+CALC_Project_ANN!BB2168","v":0},{"$f":"CALC_Project_ANN!BC2116+CALC_Project_ANN!BC2142+CALC_Project_ANN!BC2168","v":0},{"$f":"CALC_Project_ANN!BD2116+CALC_Project_ANN!BD2142+CALC_Project_ANN!BD2168","v":0},{"$f":"CALC_Project_ANN!BE2116+CALC_Project_ANN!BE2142+CALC_Project_ANN!BE2168","v":0},{"$f":"CALC_Project_ANN!BF2116+CALC_Project_ANN!BF2142+CALC_Project_ANN!BF2168","v":0},{"$f":"CALC_Project_ANN!BG2116+CALC_Project_ANN!BG2142+CALC_Project_ANN!BG2168","v":0},{"$f":"CALC_Project_ANN!BH2116+CALC_Project_ANN!BH2142+CALC_Project_ANN!BH2168","v":0},{"$f":"CALC_Project_ANN!BI2116+CALC_Project_ANN!BI2142+CALC_Project_ANN!BI2168","v":0},{"$f":"CALC_Project_ANN!BJ2116+CALC_Project_ANN!BJ2142+CALC_Project_ANN!BJ2168","v":0},{"$f":"CALC_Project_ANN!BK2116+CALC_Project_ANN!BK2142+CALC_Project_ANN!BK2168","v":0},{"$f":"CALC_Project_ANN!BL2116+CALC_Project_ANN!BL2142+CALC_Project_ANN!BL2168","v":0},{"$f":"CALC_Project_ANN!BM2116+CALC_Project_ANN!BM2142+CALC_Project_ANN!BM2168","v":0},{"$f":"CALC_Project_ANN!BN2116+CALC_Project_ANN!BN2142+CALC_Project_ANN!BN2168","v":0},{"$f":"CALC_Project_ANN!BO2116+CALC_Project_ANN!BO2142+CALC_Project_ANN!BO2168","v":0},{"$f":"CALC_Project_ANN!BP2116+CALC_Project_ANN!BP2142+CALC_Project_ANN!BP2168","v":0},{"$f":"CALC_Project_ANN!BQ2116+CALC_Project_ANN!BQ2142+CALC_Project_ANN!BQ2168","v":0},{"$f":"CALC_Project_ANN!BR2116+CALC_Project_ANN!BR2142+CALC_Project_ANN!BR2168","v":0},{"$f":"CALC_Project_ANN!BS2116+CALC_Project_ANN!BS2142+CALC_Project_ANN!BS2168","v":0},{"$f":"CALC_Project_ANN!BT2116+CALC_Project_ANN!BT2142+CALC_Project_ANN!BT2168","v":0}]
[null,null,null,"OpCo allocated share of social impact",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M4283/M4284,0)","v":0},{"$f":"IFERROR(N4283/N4284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity as share of total capital",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M3930/M3945,0)","v":0},{"$f":"IFERROR(N3930/N3945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project social (cost) / benefit",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$5835:M$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!N$5835:N$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!O$5835:O$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!P$5835:P$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$5835:Q$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!R$5835:R$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!S$5835:S$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!T$5835:T$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!U$5835:U$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!V$5835:V$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!W$5835:W$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!X$5835:X$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$5835:Y$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$5835:Z$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$5835:AA$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$5835:AB$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$5835:AC$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$5835:AD$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$5835:AE$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$5835:AF$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$5835:AG$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$5835:AH$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$5835:AI$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$5835:AJ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$5835:AK$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$5835:AL$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$5835:AM$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$5835:AN$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$5835:AO$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$5835:AP$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$5835:AQ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$5835:AR$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$5835:AS$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$5835:AT$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$5835:AU$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$5835:AV$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$5835:AW$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$5835:AX$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$5835:AY$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$5835:AZ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$5835:BA$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$5835:BB$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$5835:BC$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$5835:BD$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$5835:BE$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$5835:BF$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$5835:BG$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$5835:BH$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$5835:BI$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$5835:BJ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$5835:BK$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$5835:BL$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$5835:BM$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$5835:BN$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$5835:BO$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$5835:BP$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$5835:BQ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$5835:BR$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$5835:BS$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$5835:BT$5842)","v":0}]
[null,null,null,"OpCo Allocation of social cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4285*M4288*M4286","v":0},0,{"$f":"O4285*O4288*O4286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flows overlaid with social",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M$3902+M4289","v":0},{"$f":"N$3902+N4289","v":0},{"$f":"O$3902+O4289","v":0},{"$f":"P$3902+P4289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4292:L4292)<$H$3892)*(SUM($M4291:M4291)<>0)","v":0},{"$f":"1*(SUM($L4292:M4292)<$H$3892)*(SUM($M4291:N4291)<>0)","v":0},{"$f":"1*(SUM($L4292:N4292)<$H$3892)*(SUM($M4291:O4291)<>0)","v":0},{"$f":"1*(SUM($L4292:O4292)<$H$3892)*(SUM($M4291:P4291)<>0)","v":0},{"$f":"1*(SUM($L4292:P4292)<$H$3892)*(SUM($M4291:Q4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Q4292)<$H$3892)*(SUM($M4291:R4291)<>0)","v":0},{"$f":"1*(SUM($L4292:R4292)<$H$3892)*(SUM($M4291:S4291)<>0)","v":0},{"$f":"1*(SUM($L4292:S4292)<$H$3892)*(SUM($M4291:T4291)<>0)","v":0},{"$f":"1*(SUM($L4292:T4292)<$H$3892)*(SUM($M4291:U4291)<>0)","v":0},{"$f":"1*(SUM($L4292:U4292)<$H$3892)*(SUM($M4291:V4291)<>0)","v":0},{"$f":"1*(SUM($L4292:V4292)<$H$3892)*(SUM($M4291:W4291)<>0)","v":0},{"$f":"1*(SUM($L4292:W4292)<$H$3892)*(SUM($M4291:X4291)<>0)","v":0},{"$f":"1*(SUM($L4292:X4292)<$H$3892)*(SUM($M4291:Y4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Y4292)<$H$3892)*(SUM($M4291:Z4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Z4292)<$H$3892)*(SUM($M4291:AA4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AA4292)<$H$3892)*(SUM($M4291:AB4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AB4292)<$H$3892)*(SUM($M4291:AC4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AC4292)<$H$3892)*(SUM($M4291:AD4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AD4292)<$H$3892)*(SUM($M4291:AE4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AE4292)<$H$3892)*(SUM($M4291:AF4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AF4292)<$H$3892)*(SUM($M4291:AG4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AG4292)<$H$3892)*(SUM($M4291:AH4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AH4292)<$H$3892)*(SUM($M4291:AI4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AI4292)<$H$3892)*(SUM($M4291:AJ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AJ4292)<$H$3892)*(SUM($M4291:AK4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AK4292)<$H$3892)*(SUM($M4291:AL4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AL4292)<$H$3892)*(SUM($M4291:AM4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AM4292)<$H$3892)*(SUM($M4291:AN4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AN4292)<$H$3892)*(SUM($M4291:AO4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AO4292)<$H$3892)*(SUM($M4291:AP4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AP4292)<$H$3892)*(SUM($M4291:AQ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AQ4292)<$H$3892)*(SUM($M4291:AR4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AR4292)<$H$3892)*(SUM($M4291:AS4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AS4292)<$H$3892)*(SUM($M4291:AT4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AT4292)<$H$3892)*(SUM($M4291:AU4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AU4292)<$H$3892)*(SUM($M4291:AV4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AV4292)<$H$3892)*(SUM($M4291:AW4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AW4292)<$H$3892)*(SUM($M4291:AX4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AX4292)<$H$3892)*(SUM($M4291:AY4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AY4292)<$H$3892)*(SUM($M4291:AZ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AZ4292)<$H$3892)*(SUM($M4291:BA4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BA4292)<$H$3892)*(SUM($M4291:BB4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BB4292)<$H$3892)*(SUM($M4291:BC4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BC4292)<$H$3892)*(SUM($M4291:BD4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BD4292)<$H$3892)*(SUM($M4291:BE4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BE4292)<$H$3892)*(SUM($M4291:BF4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BF4292)<$H$3892)*(SUM($M4291:BG4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BG4292)<$H$3892)*(SUM($M4291:BH4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BH4292)<$H$3892)*(SUM($M4291:BI4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BI4292)<$H$3892)*(SUM($M4291:BJ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BJ4292)<$H$3892)*(SUM($M4291:BK4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BK4292)<$H$3892)*(SUM($M4291:BL4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BL4292)<$H$3892)*(SUM($M4291:BM4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BM4292)<$H$3892)*(SUM($M4291:BN4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BN4292)<$H$3892)*(SUM($M4291:BO4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BO4292)<$H$3892)*(SUM($M4291:BP4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BP4292)<$H$3892)*(SUM($M4291:BQ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BQ4292)<$H$3892)*(SUM($M4291:BR4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BR4292)<$H$3892)*(SUM($M4291:BS4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BS4292)<$H$3892)*(SUM($M4291:BT4291)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4292=0,L4292=1),1,0)","v":0},{"$f":"IF(AND(N4292=0,M4292=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,$I$5,1)*M4293","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,$I$5,1)*N4293","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,$I$5,1)*O4293","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,$I$5,1)*P4293","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,$I$5,1)*Q4293","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,$I$5,1)*R4293","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,$I$5,1)*S4293","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,$I$5,1)*T4293","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,$I$5,1)*U4293","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,$I$5,1)*V4293","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,$I$5,1)*W4293","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,$I$5,1)*X4293","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,$I$5,1)*Y4293","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,$I$5,1)*Z4293","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,$I$5,1)*AA4293","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,$I$5,1)*AB4293","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,$I$5,1)*AC4293","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,$I$5,1)*AD4293","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,$I$5,1)*AE4293","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,$I$5,1)*AF4293","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,$I$5,1)*AG4293","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,$I$5,1)*AH4293","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,$I$5,1)*AI4293","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,$I$5,1)*AJ4293","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,$I$5,1)*AK4293","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,$I$5,1)*AL4293","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,$I$5,1)*AM4293","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,$I$5,1)*AN4293","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,$I$5,1)*AO4293","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,$I$5,1)*AP4293","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,$I$5,1)*AQ4293","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,$I$5,1)*AR4293","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,$I$5,1)*AS4293","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,$I$5,1)*AT4293","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,$I$5,1)*AU4293","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,$I$5,1)*AV4293","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,$I$5,1)*AW4293","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,$I$5,1)*AX4293","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,$I$5,1)*AY4293","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,$I$5,1)*AZ4293","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,$I$5,1)*BA4293","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,$I$5,1)*BB4293","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,$I$5,1)*BC4293","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,$I$5,1)*BD4293","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,$I$5,1)*BE4293","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,$I$5,1)*BF4293","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,$I$5,1)*BG4293","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,$I$5,1)*BH4293","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,$I$5,1)*BI4293","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,$I$5,1)*BJ4293","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,$I$5,1)*BK4293","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,$I$5,1)*BL4293","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,$I$5,1)*BM4293","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,$I$5,1)*BN4293","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,$I$5,1)*BO4293","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,$I$5,1)*BP4293","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,$I$5,1)*BQ4293","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,$I$5,1)*BR4293","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,$I$5,1)*BS4293","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,$I$5,1)*BT4293","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4291*M4292","v":0},0,{"$f":"O4291*O4292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF($H4296,M4295+M4294,M4295)","v":0},{"$f":"IF($H4296,N4295+N4294,N4295)","v":0},{"$f":"IF($H4296,O4295+O4294,O4295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3943:$BT$3943)","v":0},null,null,null,null,1,{"$f":"IF(M4292=1,L4298/(1+M$3943),1)","v":1},{"$f":"IF(N4292=1,M4298/(1+N$3943),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4299:BT4299)","v":0},null,{"$f":"M4297*M4298","v":0},{"$f":"N4297*N4298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4297:BT4297,G4298),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4295","v":0},{"$f":"N4295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4303:M4303)<0)*(SUM($L4304:L4304)=0)","v":0},{"$f":"1*(SUM($M4303:N4303)<0)*(SUM($L4304:M4304)=0)","v":0},{"$f":"1*(SUM($M4303:O4303)<0)*(SUM($L4304:N4304)=0)","v":0},{"$f":"1*(SUM($M4303:P4303)<0)*(SUM($L4304:O4304)=0)","v":0},{"$f":"1*(SUM($M4303:Q4303)<0)*(SUM($L4304:P4304)=0)","v":0},{"$f":"1*(SUM($M4303:R4303)<0)*(SUM($L4304:Q4304)=0)","v":0},{"$f":"1*(SUM($M4303:S4303)<0)*(SUM($L4304:R4304)=0)","v":0},{"$f":"1*(SUM($M4303:T4303)<0)*(SUM($L4304:S4304)=0)","v":0},{"$f":"1*(SUM($M4303:U4303)<0)*(SUM($L4304:T4304)=0)","v":0},{"$f":"1*(SUM($M4303:V4303)<0)*(SUM($L4304:U4304)=0)","v":0},{"$f":"1*(SUM($M4303:W4303)<0)*(SUM($L4304:V4304)=0)","v":0},{"$f":"1*(SUM($M4303:X4303)<0)*(SUM($L4304:W4304)=0)","v":0},{"$f":"1*(SUM($M4303:Y4303)<0)*(SUM($L4304:X4304)=0)","v":0},{"$f":"1*(SUM($M4303:Z4303)<0)*(SUM($L4304:Y4304)=0)","v":0},{"$f":"1*(SUM($M4303:AA4303)<0)*(SUM($L4304:Z4304)=0)","v":0},{"$f":"1*(SUM($M4303:AB4303)<0)*(SUM($L4304:AA4304)=0)","v":0},{"$f":"1*(SUM($M4303:AC4303)<0)*(SUM($L4304:AB4304)=0)","v":0},{"$f":"1*(SUM($M4303:AD4303)<0)*(SUM($L4304:AC4304)=0)","v":0},{"$f":"1*(SUM($M4303:AE4303)<0)*(SUM($L4304:AD4304)=0)","v":0},{"$f":"1*(SUM($M4303:AF4303)<0)*(SUM($L4304:AE4304)=0)","v":0},{"$f":"1*(SUM($M4303:AG4303)<0)*(SUM($L4304:AF4304)=0)","v":0},{"$f":"1*(SUM($M4303:AH4303)<0)*(SUM($L4304:AG4304)=0)","v":0},{"$f":"1*(SUM($M4303:AI4303)<0)*(SUM($L4304:AH4304)=0)","v":0},{"$f":"1*(SUM($M4303:AJ4303)<0)*(SUM($L4304:AI4304)=0)","v":0},{"$f":"1*(SUM($M4303:AK4303)<0)*(SUM($L4304:AJ4304)=0)","v":0},{"$f":"1*(SUM($M4303:AL4303)<0)*(SUM($L4304:AK4304)=0)","v":0},{"$f":"1*(SUM($M4303:AM4303)<0)*(SUM($L4304:AL4304)=0)","v":0},{"$f":"1*(SUM($M4303:AN4303)<0)*(SUM($L4304:AM4304)=0)","v":0},{"$f":"1*(SUM($M4303:AO4303)<0)*(SUM($L4304:AN4304)=0)","v":0},{"$f":"1*(SUM($M4303:AP4303)<0)*(SUM($L4304:AO4304)=0)","v":0},{"$f":"1*(SUM($M4303:AQ4303)<0)*(SUM($L4304:AP4304)=0)","v":0},{"$f":"1*(SUM($M4303:AR4303)<0)*(SUM($L4304:AQ4304)=0)","v":0},{"$f":"1*(SUM($M4303:AS4303)<0)*(SUM($L4304:AR4304)=0)","v":0},{"$f":"1*(SUM($M4303:AT4303)<0)*(SUM($L4304:AS4304)=0)","v":0},{"$f":"1*(SUM($M4303:AU4303)<0)*(SUM($L4304:AT4304)=0)","v":0},{"$f":"1*(SUM($M4303:AV4303)<0)*(SUM($L4304:AU4304)=0)","v":0},{"$f":"1*(SUM($M4303:AW4303)<0)*(SUM($L4304:AV4304)=0)","v":0},{"$f":"1*(SUM($M4303:AX4303)<0)*(SUM($L4304:AW4304)=0)","v":0},{"$f":"1*(SUM($M4303:AY4303)<0)*(SUM($L4304:AX4304)=0)","v":0},{"$f":"1*(SUM($M4303:AZ4303)<0)*(SUM($L4304:AY4304)=0)","v":0},{"$f":"1*(SUM($M4303:BA4303)<0)*(SUM($L4304:AZ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BB4303)<0)*(SUM($L4304:BA4304)=0)","v":0},{"$f":"1*(SUM($M4303:BC4303)<0)*(SUM($L4304:BB4304)=0)","v":0},{"$f":"1*(SUM($M4303:BD4303)<0)*(SUM($L4304:BC4304)=0)","v":0},{"$f":"1*(SUM($M4303:BE4303)<0)*(SUM($L4304:BD4304)=0)","v":0},{"$f":"1*(SUM($M4303:BF4303)<0)*(SUM($L4304:BE4304)=0)","v":0},{"$f":"1*(SUM($M4303:BG4303)<0)*(SUM($L4304:BF4304)=0)","v":0},{"$f":"1*(SUM($M4303:BH4303)<0)*(SUM($L4304:BG4304)=0)","v":0},{"$f":"1*(SUM($M4303:BI4303)<0)*(SUM($L4304:BH4304)=0)","v":0},{"$f":"1*(SUM($M4303:BJ4303)<0)*(SUM($L4304:BI4304)=0)","v":0},{"$f":"1*(SUM($M4303:BK4303)<0)*(SUM($L4304:BJ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BL4303)<0)*(SUM($L4304:BK4304)=0)","v":0},{"$f":"1*(SUM($M4303:BM4303)<0)*(SUM($L4304:BL4304)=0)","v":0},{"$f":"1*(SUM($M4303:BN4303)<0)*(SUM($L4304:BM4304)=0)","v":0},{"$f":"1*(SUM($M4303:BO4303)<0)*(SUM($L4304:BN4304)=0)","v":0},{"$f":"1*(SUM($M4303:BP4303)<0)*(SUM($L4304:BO4304)=0)","v":0},{"$f":"1*(SUM($M4303:BQ4303)<0)*(SUM($L4304:BP4304)=0)","v":0},{"$f":"1*(SUM($M4303:BR4303)<0)*(SUM($L4304:BQ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BS4303)<0)*(SUM($L4304:BR4304)=0)","v":0},{"$f":"1*(SUM($M4303:BT4303)<0)*(SUM($L4304:BS4304)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4303:M4303)>0)*SUM($M4304:M4304)*(SUM($L4305:L4305)=0)","v":0},{"$f":"1*(SUM($M4303:N4303)>0)*SUM($M4304:N4304)*(SUM($L4305:M4305)=0)","v":0},{"$f":"1*(SUM($M4303:O4303)>0)*SUM($M4304:O4304)*(SUM($L4305:N4305)=0)","v":0},{"$f":"1*(SUM($M4303:P4303)>0)*SUM($M4304:P4304)*(SUM($L4305:O4305)=0)","v":0},{"$f":"1*(SUM($M4303:Q4303)>0)*SUM($M4304:Q4304)*(SUM($L4305:P4305)=0)","v":0},{"$f":"1*(SUM($M4303:R4303)>0)*SUM($M4304:R4304)*(SUM($L4305:Q4305)=0)","v":0},{"$f":"1*(SUM($M4303:S4303)>0)*SUM($M4304:S4304)*(SUM($L4305:R4305)=0)","v":0},{"$f":"1*(SUM($M4303:T4303)>0)*SUM($M4304:T4304)*(SUM($L4305:S4305)=0)","v":0},{"$f":"1*(SUM($M4303:U4303)>0)*SUM($M4304:U4304)*(SUM($L4305:T4305)=0)","v":0},{"$f":"1*(SUM($M4303:V4303)>0)*SUM($M4304:V4304)*(SUM($L4305:U4305)=0)","v":0},{"$f":"1*(SUM($M4303:W4303)>0)*SUM($M4304:W4304)*(SUM($L4305:V4305)=0)","v":0},{"$f":"1*(SUM($M4303:X4303)>0)*SUM($M4304:X4304)*(SUM($L4305:W4305)=0)","v":0},{"$f":"1*(SUM($M4303:Y4303)>0)*SUM($M4304:Y4304)*(SUM($L4305:X4305)=0)","v":0},{"$f":"1*(SUM($M4303:Z4303)>0)*SUM($M4304:Z4304)*(SUM($L4305:Y4305)=0)","v":0},{"$f":"1*(SUM($M4303:AA4303)>0)*SUM($M4304:AA4304)*(SUM($L4305:Z4305)=0)","v":0},{"$f":"1*(SUM($M4303:AB4303)>0)*SUM($M4304:AB4304)*(SUM($L4305:AA4305)=0)","v":0},{"$f":"1*(SUM($M4303:AC4303)>0)*SUM($M4304:AC4304)*(SUM($L4305:AB4305)=0)","v":0},{"$f":"1*(SUM($M4303:AD4303)>0)*SUM($M4304:AD4304)*(SUM($L4305:AC4305)=0)","v":0},{"$f":"1*(SUM($M4303:AE4303)>0)*SUM($M4304:AE4304)*(SUM($L4305:AD4305)=0)","v":0},{"$f":"1*(SUM($M4303:AF4303)>0)*SUM($M4304:AF4304)*(SUM($L4305:AE4305)=0)","v":0},{"$f":"1*(SUM($M4303:AG4303)>0)*SUM($M4304:AG4304)*(SUM($L4305:AF4305)=0)","v":0},{"$f":"1*(SUM($M4303:AH4303)>0)*SUM($M4304:AH4304)*(SUM($L4305:AG4305)=0)","v":0},{"$f":"1*(SUM($M4303:AI4303)>0)*SUM($M4304:AI4304)*(SUM($L4305:AH4305)=0)","v":0},{"$f":"1*(SUM($M4303:AJ4303)>0)*SUM($M4304:AJ4304)*(SUM($L4305:AI4305)=0)","v":0},{"$f":"1*(SUM($M4303:AK4303)>0)*SUM($M4304:AK4304)*(SUM($L4305:AJ4305)=0)","v":0},{"$f":"1*(SUM($M4303:AL4303)>0)*SUM($M4304:AL4304)*(SUM($L4305:AK4305)=0)","v":0},{"$f":"1*(SUM($M4303:AM4303)>0)*SUM($M4304:AM4304)*(SUM($L4305:AL4305)=0)","v":0},{"$f":"1*(SUM($M4303:AN4303)>0)*SUM($M4304:AN4304)*(SUM($L4305:AM4305)=0)","v":0},{"$f":"1*(SUM($M4303:AO4303)>0)*SUM($M4304:AO4304)*(SUM($L4305:AN4305)=0)","v":0},{"$f":"1*(SUM($M4303:AP4303)>0)*SUM($M4304:AP4304)*(SUM($L4305:AO4305)=0)","v":0},{"$f":"1*(SUM($M4303:AQ4303)>0)*SUM($M4304:AQ4304)*(SUM($L4305:AP4305)=0)","v":0},{"$f":"1*(SUM($M4303:AR4303)>0)*SUM($M4304:AR4304)*(SUM($L4305:AQ4305)=0)","v":0},{"$f":"1*(SUM($M4303:AS4303)>0)*SUM($M4304:AS4304)*(SUM($L4305:AR4305)=0)","v":0},{"$f":"1*(SUM($M4303:AT4303)>0)*SUM($M4304:AT4304)*(SUM($L4305:AS4305)=0)","v":0},{"$f":"1*(SUM($M4303:AU4303)>0)*SUM($M4304:AU4304)*(SUM($L4305:AT4305)=0)","v":0},{"$f":"1*(SUM($M4303:AV4303)>0)*SUM($M4304:AV4304)*(SUM($L4305:AU4305)=0)","v":0},{"$f":"1*(SUM($M4303:AW4303)>0)*SUM($M4304:AW4304)*(SUM($L4305:AV4305)=0)","v":0},{"$f":"1*(SUM($M4303:AX4303)>0)*SUM($M4304:AX4304)*(SUM($L4305:AW4305)=0)","v":0},{"$f":"1*(SUM($M4303:AY4303)>0)*SUM($M4304:AY4304)*(SUM($L4305:AX4305)=0)","v":0},{"$f":"1*(SUM($M4303:AZ4303)>0)*SUM($M4304:AZ4304)*(SUM($L4305:AY4305)=0)","v":0},{"$f":"1*(SUM($M4303:BA4303)>0)*SUM($M4304:BA4304)*(SUM($L4305:AZ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BB4303)>0)*SUM($M4304:BB4304)*(SUM($L4305:BA4305)=0)","v":0},{"$f":"1*(SUM($M4303:BC4303)>0)*SUM($M4304:BC4304)*(SUM($L4305:BB4305)=0)","v":0},{"$f":"1*(SUM($M4303:BD4303)>0)*SUM($M4304:BD4304)*(SUM($L4305:BC4305)=0)","v":0},{"$f":"1*(SUM($M4303:BE4303)>0)*SUM($M4304:BE4304)*(SUM($L4305:BD4305)=0)","v":0},{"$f":"1*(SUM($M4303:BF4303)>0)*SUM($M4304:BF4304)*(SUM($L4305:BE4305)=0)","v":0},{"$f":"1*(SUM($M4303:BG4303)>0)*SUM($M4304:BG4304)*(SUM($L4305:BF4305)=0)","v":0},{"$f":"1*(SUM($M4303:BH4303)>0)*SUM($M4304:BH4304)*(SUM($L4305:BG4305)=0)","v":0},{"$f":"1*(SUM($M4303:BI4303)>0)*SUM($M4304:BI4304)*(SUM($L4305:BH4305)=0)","v":0},{"$f":"1*(SUM($M4303:BJ4303)>0)*SUM($M4304:BJ4304)*(SUM($L4305:BI4305)=0)","v":0},{"$f":"1*(SUM($M4303:BK4303)>0)*SUM($M4304:BK4304)*(SUM($L4305:BJ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BL4303)>0)*SUM($M4304:BL4304)*(SUM($L4305:BK4305)=0)","v":0},{"$f":"1*(SUM($M4303:BM4303)>0)*SUM($M4304:BM4304)*(SUM($L4305:BL4305)=0)","v":0},{"$f":"1*(SUM($M4303:BN4303)>0)*SUM($M4304:BN4304)*(SUM($L4305:BM4305)=0)","v":0},{"$f":"1*(SUM($M4303:BO4303)>0)*SUM($M4304:BO4304)*(SUM($L4305:BN4305)=0)","v":0},{"$f":"1*(SUM($M4303:BP4303)>0)*SUM($M4304:BP4304)*(SUM($L4305:BO4305)=0)","v":0},{"$f":"1*(SUM($M4303:BQ4303)>0)*SUM($M4304:BQ4304)*(SUM($L4305:BP4305)=0)","v":0},{"$f":"1*(SUM($M4303:BR4303)>0)*SUM($M4304:BR4304)*(SUM($L4305:BQ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BS4303)>0)*SUM($M4304:BS4304)*(SUM($L4305:BR4305)=0)","v":0},{"$f":"1*(SUM($M4303:BT4303)>0)*SUM($M4304:BT4304)*(SUM($L4305:BS4305)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4306:BT4306)","v":0},null,{"$f":"SUM($M4304:M4304)-SUM($M4305:M4305)","v":0},{"$f":"SUM($M4304:N4304)-SUM($M4305:N4305)","v":0},{"$f":"SUM($M4304:O4304)-SUM($M4305:O4305)","v":0},{"$f":"SUM($M4304:P4304)-SUM($M4305:P4305)","v":0},{"$f":"SUM($M4304:Q4304)-SUM($M4305:Q4305)","v":0},{"$f":"SUM($M4304:R4304)-SUM($M4305:R4305)","v":0},{"$f":"SUM($M4304:S4304)-SUM($M4305:S4305)","v":0},{"$f":"SUM($M4304:T4304)-SUM($M4305:T4305)","v":0},{"$f":"SUM($M4304:U4304)-SUM($M4305:U4305)","v":0},{"$f":"SUM($M4304:V4304)-SUM($M4305:V4305)","v":0},{"$f":"SUM($M4304:W4304)-SUM($M4305:W4305)","v":0},{"$f":"SUM($M4304:X4304)-SUM($M4305:X4305)","v":0},{"$f":"SUM($M4304:Y4304)-SUM($M4305:Y4305)","v":0},{"$f":"SUM($M4304:Z4304)-SUM($M4305:Z4305)","v":0},{"$f":"SUM($M4304:AA4304)-SUM($M4305:AA4305)","v":0},{"$f":"SUM($M4304:AB4304)-SUM($M4305:AB4305)","v":0},{"$f":"SUM($M4304:AC4304)-SUM($M4305:AC4305)","v":0},{"$f":"SUM($M4304:AD4304)-SUM($M4305:AD4305)","v":0},{"$f":"SUM($M4304:AE4304)-SUM($M4305:AE4305)","v":0},{"$f":"SUM($M4304:AF4304)-SUM($M4305:AF4305)","v":0},{"$f":"SUM($M4304:AG4304)-SUM($M4305:AG4305)","v":0},{"$f":"SUM($M4304:AH4304)-SUM($M4305:AH4305)","v":0},{"$f":"SUM($M4304:AI4304)-SUM($M4305:AI4305)","v":0},{"$f":"SUM($M4304:AJ4304)-SUM($M4305:AJ4305)","v":0},{"$f":"SUM($M4304:AK4304)-SUM($M4305:AK4305)","v":0},{"$f":"SUM($M4304:AL4304)-SUM($M4305:AL4305)","v":0},{"$f":"SUM($M4304:AM4304)-SUM($M4305:AM4305)","v":0},{"$f":"SUM($M4304:AN4304)-SUM($M4305:AN4305)","v":0},{"$f":"SUM($M4304:AO4304)-SUM($M4305:AO4305)","v":0},{"$f":"SUM($M4304:AP4304)-SUM($M4305:AP4305)","v":0},{"$f":"SUM($M4304:AQ4304)-SUM($M4305:AQ4305)","v":0},{"$f":"SUM($M4304:AR4304)-SUM($M4305:AR4305)","v":0},{"$f":"SUM($M4304:AS4304)-SUM($M4305:AS4305)","v":0},{"$f":"SUM($M4304:AT4304)-SUM($M4305:AT4305)","v":0},{"$f":"SUM($M4304:AU4304)-SUM($M4305:AU4305)","v":0},{"$f":"SUM($M4304:AV4304)-SUM($M4305:AV4305)","v":0},{"$f":"SUM($M4304:AW4304)-SUM($M4305:AW4305)","v":0},{"$f":"SUM($M4304:AX4304)-SUM($M4305:AX4305)","v":0},{"$f":"SUM($M4304:AY4304)-SUM($M4305:AY4305)","v":0},{"$f":"SUM($M4304:AZ4304)-SUM($M4305:AZ4305)","v":0},{"$f":"SUM($M4304:BA4304)-SUM($M4305:BA4305)","v":0},{"$f":"SUM($M4304:BB4304)-SUM($M4305:BB4305)","v":0},{"$f":"SUM($M4304:BC4304)-SUM($M4305:BC4305)","v":0},{"$f":"SUM($M4304:BD4304)-SUM($M4305:BD4305)","v":0},{"$f":"SUM($M4304:BE4304)-SUM($M4305:BE4305)","v":0},{"$f":"SUM($M4304:BF4304)-SUM($M4305:BF4305)","v":0},{"$f":"SUM($M4304:BG4304)-SUM($M4305:BG4305)","v":0},{"$f":"SUM($M4304:BH4304)-SUM($M4305:BH4305)","v":0},{"$f":"SUM($M4304:BI4304)-SUM($M4305:BI4305)","v":0},{"$f":"SUM($M4304:BJ4304)-SUM($M4305:BJ4305)","v":0},{"$f":"SUM($M4304:BK4304)-SUM($M4305:BK4305)","v":0},{"$f":"SUM($M4304:BL4304)-SUM($M4305:BL4305)","v":0},{"$f":"SUM($M4304:BM4304)-SUM($M4305:BM4305)","v":0},{"$f":"SUM($M4304:BN4304)-SUM($M4305:BN4305)","v":0},{"$f":"SUM($M4304:BO4304)-SUM($M4305:BO4305)","v":0},{"$f":"SUM($M4304:BP4304)-SUM($M4305:BP4305)","v":0},{"$f":"SUM($M4304:BQ4304)-SUM($M4305:BQ4305)","v":0},{"$f":"SUM($M4304:BR4304)-SUM($M4305:BR4305)","v":0},{"$f":"SUM($M4304:BS4304)-SUM($M4305:BS4305)","v":0},{"$f":"SUM($M4304:BT4304)-SUM($M4305:BT4305)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M4303:M4303)*SUM(M4305:N4305)","v":0},{"$f":"SUM($M4303:N4303)*SUM(N4305:O4305)","v":0},{"$f":"SUM($M4303:O4303)*SUM(O4305:P4305)","v":0},{"$f":"SUM($M4303:P4303)*SUM(P4305:Q4305)","v":0},{"$f":"SUM($M4303:Q4303)*SUM(Q4305:R4305)","v":0},{"$f":"SUM($M4303:R4303)*SUM(R4305:S4305)","v":0},{"$f":"SUM($M4303:S4303)*SUM(S4305:T4305)","v":0},{"$f":"SUM($M4303:T4303)*SUM(T4305:U4305)","v":0},{"$f":"SUM($M4303:U4303)*SUM(U4305:V4305)","v":0},{"$f":"SUM($M4303:V4303)*SUM(V4305:W4305)","v":0},{"$f":"SUM($M4303:W4303)*SUM(W4305:X4305)","v":0},{"$f":"SUM($M4303:X4303)*SUM(X4305:Y4305)","v":0},{"$f":"SUM($M4303:Y4303)*SUM(Y4305:Z4305)","v":0},{"$f":"SUM($M4303:Z4303)*SUM(Z4305:AA4305)","v":0},{"$f":"SUM($M4303:AA4303)*SUM(AA4305:AB4305)","v":0},{"$f":"SUM($M4303:AB4303)*SUM(AB4305:AC4305)","v":0},{"$f":"SUM($M4303:AC4303)*SUM(AC4305:AD4305)","v":0},{"$f":"SUM($M4303:AD4303)*SUM(AD4305:AE4305)","v":0},{"$f":"SUM($M4303:AE4303)*SUM(AE4305:AF4305)","v":0},{"$f":"SUM($M4303:AF4303)*SUM(AF4305:AG4305)","v":0},{"$f":"SUM($M4303:AG4303)*SUM(AG4305:AH4305)","v":0},{"$f":"SUM($M4303:AH4303)*SUM(AH4305:AI4305)","v":0},{"$f":"SUM($M4303:AI4303)*SUM(AI4305:AJ4305)","v":0},{"$f":"SUM($M4303:AJ4303)*SUM(AJ4305:AK4305)","v":0},{"$f":"SUM($M4303:AK4303)*SUM(AK4305:AL4305)","v":0},{"$f":"SUM($M4303:AL4303)*SUM(AL4305:AM4305)","v":0},{"$f":"SUM($M4303:AM4303)*SUM(AM4305:AN4305)","v":0},{"$f":"SUM($M4303:AN4303)*SUM(AN4305:AO4305)","v":0},{"$f":"SUM($M4303:AO4303)*SUM(AO4305:AP4305)","v":0},{"$f":"SUM($M4303:AP4303)*SUM(AP4305:AQ4305)","v":0},{"$f":"SUM($M4303:AQ4303)*SUM(AQ4305:AR4305)","v":0},{"$f":"SUM($M4303:AR4303)*SUM(AR4305:AS4305)","v":0},{"$f":"SUM($M4303:AS4303)*SUM(AS4305:AT4305)","v":0},{"$f":"SUM($M4303:AT4303)*SUM(AT4305:AU4305)","v":0},{"$f":"SUM($M4303:AU4303)*SUM(AU4305:AV4305)","v":0},{"$f":"SUM($M4303:AV4303)*SUM(AV4305:AW4305)","v":0},{"$f":"SUM($M4303:AW4303)*SUM(AW4305:AX4305)","v":0},{"$f":"SUM($M4303:AX4303)*SUM(AX4305:AY4305)","v":0},{"$f":"SUM($M4303:AY4303)*SUM(AY4305:AZ4305)","v":0},{"$f":"SUM($M4303:AZ4303)*SUM(AZ4305:BA4305)","v":0},{"$f":"SUM($M4303:BA4303)*SUM(BA4305:BB4305)","v":0},{"$f":"SUM($M4303:BB4303)*SUM(BB4305:BC4305)","v":0},{"$f":"SUM($M4303:BC4303)*SUM(BC4305:BD4305)","v":0},{"$f":"SUM($M4303:BD4303)*SUM(BD4305:BE4305)","v":0},{"$f":"SUM($M4303:BE4303)*SUM(BE4305:BF4305)","v":0},{"$f":"SUM($M4303:BF4303)*SUM(BF4305:BG4305)","v":0},{"$f":"SUM($M4303:BG4303)*SUM(BG4305:BH4305)","v":0},{"$f":"SUM($M4303:BH4303)*SUM(BH4305:BI4305)","v":0},{"$f":"SUM($M4303:BI4303)*SUM(BI4305:BJ4305)","v":0},{"$f":"SUM($M4303:BJ4303)*SUM(BJ4305:BK4305)","v":0},{"$f":"SUM($M4303:BK4303)*SUM(BK4305:BL4305)","v":0},{"$f":"SUM($M4303:BL4303)*SUM(BL4305:BM4305)","v":0},{"$f":"SUM($M4303:BM4303)*SUM(BM4305:BN4305)","v":0},{"$f":"SUM($M4303:BN4303)*SUM(BN4305:BO4305)","v":0},{"$f":"SUM($M4303:BO4303)*SUM(BO4305:BP4305)","v":0},{"$f":"SUM($M4303:BP4303)*SUM(BP4305:BQ4305)","v":0},{"$f":"SUM($M4303:BQ4303)*SUM(BQ4305:BR4305)","v":0},{"$f":"SUM($M4303:BR4303)*SUM(BR4305:BS4305)","v":0},{"$f":"SUM($M4303:BS4303)*SUM(BS4305:BT4305)","v":0},{"$f":"SUM($M4303:BT4303)*SUM(BT4305:BU4305)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4308:BT4308)","v":0},null,{"$f":"IFERROR(-L4307/(M4307-L4307),0)*M4305","v":0},{"$f":"IFERROR(-M4307/(N4307-M4307),0)*N4305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4306=1,\"n/a\",K4306+K4308)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4303*M4298","v":0},{"$f":"N4303*N4298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4312:M4312)<0)*(SUM($L4313:L4313)=0)","v":0},{"$f":"1*(SUM($M4312:N4312)<0)*(SUM($L4313:M4313)=0)","v":0},{"$f":"1*(SUM($M4312:O4312)<0)*(SUM($L4313:N4313)=0)","v":0},{"$f":"1*(SUM($M4312:P4312)<0)*(SUM($L4313:O4313)=0)","v":0},{"$f":"1*(SUM($M4312:Q4312)<0)*(SUM($L4313:P4313)=0)","v":0},{"$f":"1*(SUM($M4312:R4312)<0)*(SUM($L4313:Q4313)=0)","v":0},{"$f":"1*(SUM($M4312:S4312)<0)*(SUM($L4313:R4313)=0)","v":0},{"$f":"1*(SUM($M4312:T4312)<0)*(SUM($L4313:S4313)=0)","v":0},{"$f":"1*(SUM($M4312:U4312)<0)*(SUM($L4313:T4313)=0)","v":0},{"$f":"1*(SUM($M4312:V4312)<0)*(SUM($L4313:U4313)=0)","v":0},{"$f":"1*(SUM($M4312:W4312)<0)*(SUM($L4313:V4313)=0)","v":0},{"$f":"1*(SUM($M4312:X4312)<0)*(SUM($L4313:W4313)=0)","v":0},{"$f":"1*(SUM($M4312:Y4312)<0)*(SUM($L4313:X4313)=0)","v":0},{"$f":"1*(SUM($M4312:Z4312)<0)*(SUM($L4313:Y4313)=0)","v":0},{"$f":"1*(SUM($M4312:AA4312)<0)*(SUM($L4313:Z4313)=0)","v":0},{"$f":"1*(SUM($M4312:AB4312)<0)*(SUM($L4313:AA4313)=0)","v":0},{"$f":"1*(SUM($M4312:AC4312)<0)*(SUM($L4313:AB4313)=0)","v":0},{"$f":"1*(SUM($M4312:AD4312)<0)*(SUM($L4313:AC4313)=0)","v":0},{"$f":"1*(SUM($M4312:AE4312)<0)*(SUM($L4313:AD4313)=0)","v":0},{"$f":"1*(SUM($M4312:AF4312)<0)*(SUM($L4313:AE4313)=0)","v":0},{"$f":"1*(SUM($M4312:AG4312)<0)*(SUM($L4313:AF4313)=0)","v":0},{"$f":"1*(SUM($M4312:AH4312)<0)*(SUM($L4313:AG4313)=0)","v":0},{"$f":"1*(SUM($M4312:AI4312)<0)*(SUM($L4313:AH4313)=0)","v":0},{"$f":"1*(SUM($M4312:AJ4312)<0)*(SUM($L4313:AI4313)=0)","v":0},{"$f":"1*(SUM($M4312:AK4312)<0)*(SUM($L4313:AJ4313)=0)","v":0},{"$f":"1*(SUM($M4312:AL4312)<0)*(SUM($L4313:AK4313)=0)","v":0},{"$f":"1*(SUM($M4312:AM4312)<0)*(SUM($L4313:AL4313)=0)","v":0},{"$f":"1*(SUM($M4312:AN4312)<0)*(SUM($L4313:AM4313)=0)","v":0},{"$f":"1*(SUM($M4312:AO4312)<0)*(SUM($L4313:AN4313)=0)","v":0},{"$f":"1*(SUM($M4312:AP4312)<0)*(SUM($L4313:AO4313)=0)","v":0},{"$f":"1*(SUM($M4312:AQ4312)<0)*(SUM($L4313:AP4313)=0)","v":0},{"$f":"1*(SUM($M4312:AR4312)<0)*(SUM($L4313:AQ4313)=0)","v":0},{"$f":"1*(SUM($M4312:AS4312)<0)*(SUM($L4313:AR4313)=0)","v":0},{"$f":"1*(SUM($M4312:AT4312)<0)*(SUM($L4313:AS4313)=0)","v":0},{"$f":"1*(SUM($M4312:AU4312)<0)*(SUM($L4313:AT4313)=0)","v":0},{"$f":"1*(SUM($M4312:AV4312)<0)*(SUM($L4313:AU4313)=0)","v":0},{"$f":"1*(SUM($M4312:AW4312)<0)*(SUM($L4313:AV4313)=0)","v":0},{"$f":"1*(SUM($M4312:AX4312)<0)*(SUM($L4313:AW4313)=0)","v":0},{"$f":"1*(SUM($M4312:AY4312)<0)*(SUM($L4313:AX4313)=0)","v":0},{"$f":"1*(SUM($M4312:AZ4312)<0)*(SUM($L4313:AY4313)=0)","v":0},{"$f":"1*(SUM($M4312:BA4312)<0)*(SUM($L4313:AZ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BB4312)<0)*(SUM($L4313:BA4313)=0)","v":0},{"$f":"1*(SUM($M4312:BC4312)<0)*(SUM($L4313:BB4313)=0)","v":0},{"$f":"1*(SUM($M4312:BD4312)<0)*(SUM($L4313:BC4313)=0)","v":0},{"$f":"1*(SUM($M4312:BE4312)<0)*(SUM($L4313:BD4313)=0)","v":0},{"$f":"1*(SUM($M4312:BF4312)<0)*(SUM($L4313:BE4313)=0)","v":0},{"$f":"1*(SUM($M4312:BG4312)<0)*(SUM($L4313:BF4313)=0)","v":0},{"$f":"1*(SUM($M4312:BH4312)<0)*(SUM($L4313:BG4313)=0)","v":0},{"$f":"1*(SUM($M4312:BI4312)<0)*(SUM($L4313:BH4313)=0)","v":0},{"$f":"1*(SUM($M4312:BJ4312)<0)*(SUM($L4313:BI4313)=0)","v":0},{"$f":"1*(SUM($M4312:BK4312)<0)*(SUM($L4313:BJ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BL4312)<0)*(SUM($L4313:BK4313)=0)","v":0},{"$f":"1*(SUM($M4312:BM4312)<0)*(SUM($L4313:BL4313)=0)","v":0},{"$f":"1*(SUM($M4312:BN4312)<0)*(SUM($L4313:BM4313)=0)","v":0},{"$f":"1*(SUM($M4312:BO4312)<0)*(SUM($L4313:BN4313)=0)","v":0},{"$f":"1*(SUM($M4312:BP4312)<0)*(SUM($L4313:BO4313)=0)","v":0},{"$f":"1*(SUM($M4312:BQ4312)<0)*(SUM($L4313:BP4313)=0)","v":0},{"$f":"1*(SUM($M4312:BR4312)<0)*(SUM($L4313:BQ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BS4312)<0)*(SUM($L4313:BR4313)=0)","v":0},{"$f":"1*(SUM($M4312:BT4312)<0)*(SUM($L4313:BS4313)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4312:M4312)>0)*SUM($M4313:M4313)*(SUM($L4314:L4314)=0)","v":0},{"$f":"1*(SUM($M4312:N4312)>0)*SUM($M4313:N4313)*(SUM($L4314:M4314)=0)","v":0},{"$f":"1*(SUM($M4312:O4312)>0)*SUM($M4313:O4313)*(SUM($L4314:N4314)=0)","v":0},{"$f":"1*(SUM($M4312:P4312)>0)*SUM($M4313:P4313)*(SUM($L4314:O4314)=0)","v":0},{"$f":"1*(SUM($M4312:Q4312)>0)*SUM($M4313:Q4313)*(SUM($L4314:P4314)=0)","v":0},{"$f":"1*(SUM($M4312:R4312)>0)*SUM($M4313:R4313)*(SUM($L4314:Q4314)=0)","v":0},{"$f":"1*(SUM($M4312:S4312)>0)*SUM($M4313:S4313)*(SUM($L4314:R4314)=0)","v":0},{"$f":"1*(SUM($M4312:T4312)>0)*SUM($M4313:T4313)*(SUM($L4314:S4314)=0)","v":0},{"$f":"1*(SUM($M4312:U4312)>0)*SUM($M4313:U4313)*(SUM($L4314:T4314)=0)","v":0},{"$f":"1*(SUM($M4312:V4312)>0)*SUM($M4313:V4313)*(SUM($L4314:U4314)=0)","v":0},{"$f":"1*(SUM($M4312:W4312)>0)*SUM($M4313:W4313)*(SUM($L4314:V4314)=0)","v":0},{"$f":"1*(SUM($M4312:X4312)>0)*SUM($M4313:X4313)*(SUM($L4314:W4314)=0)","v":0},{"$f":"1*(SUM($M4312:Y4312)>0)*SUM($M4313:Y4313)*(SUM($L4314:X4314)=0)","v":0},{"$f":"1*(SUM($M4312:Z4312)>0)*SUM($M4313:Z4313)*(SUM($L4314:Y4314)=0)","v":0},{"$f":"1*(SUM($M4312:AA4312)>0)*SUM($M4313:AA4313)*(SUM($L4314:Z4314)=0)","v":0},{"$f":"1*(SUM($M4312:AB4312)>0)*SUM($M4313:AB4313)*(SUM($L4314:AA4314)=0)","v":0},{"$f":"1*(SUM($M4312:AC4312)>0)*SUM($M4313:AC4313)*(SUM($L4314:AB4314)=0)","v":0},{"$f":"1*(SUM($M4312:AD4312)>0)*SUM($M4313:AD4313)*(SUM($L4314:AC4314)=0)","v":0},{"$f":"1*(SUM($M4312:AE4312)>0)*SUM($M4313:AE4313)*(SUM($L4314:AD4314)=0)","v":0},{"$f":"1*(SUM($M4312:AF4312)>0)*SUM($M4313:AF4313)*(SUM($L4314:AE4314)=0)","v":0},{"$f":"1*(SUM($M4312:AG4312)>0)*SUM($M4313:AG4313)*(SUM($L4314:AF4314)=0)","v":0},{"$f":"1*(SUM($M4312:AH4312)>0)*SUM($M4313:AH4313)*(SUM($L4314:AG4314)=0)","v":0},{"$f":"1*(SUM($M4312:AI4312)>0)*SUM($M4313:AI4313)*(SUM($L4314:AH4314)=0)","v":0},{"$f":"1*(SUM($M4312:AJ4312)>0)*SUM($M4313:AJ4313)*(SUM($L4314:AI4314)=0)","v":0},{"$f":"1*(SUM($M4312:AK4312)>0)*SUM($M4313:AK4313)*(SUM($L4314:AJ4314)=0)","v":0},{"$f":"1*(SUM($M4312:AL4312)>0)*SUM($M4313:AL4313)*(SUM($L4314:AK4314)=0)","v":0},{"$f":"1*(SUM($M4312:AM4312)>0)*SUM($M4313:AM4313)*(SUM($L4314:AL4314)=0)","v":0},{"$f":"1*(SUM($M4312:AN4312)>0)*SUM($M4313:AN4313)*(SUM($L4314:AM4314)=0)","v":0},{"$f":"1*(SUM($M4312:AO4312)>0)*SUM($M4313:AO4313)*(SUM($L4314:AN4314)=0)","v":0},{"$f":"1*(SUM($M4312:AP4312)>0)*SUM($M4313:AP4313)*(SUM($L4314:AO4314)=0)","v":0},{"$f":"1*(SUM($M4312:AQ4312)>0)*SUM($M4313:AQ4313)*(SUM($L4314:AP4314)=0)","v":0},{"$f":"1*(SUM($M4312:AR4312)>0)*SUM($M4313:AR4313)*(SUM($L4314:AQ4314)=0)","v":0},{"$f":"1*(SUM($M4312:AS4312)>0)*SUM($M4313:AS4313)*(SUM($L4314:AR4314)=0)","v":0},{"$f":"1*(SUM($M4312:AT4312)>0)*SUM($M4313:AT4313)*(SUM($L4314:AS4314)=0)","v":0},{"$f":"1*(SUM($M4312:AU4312)>0)*SUM($M4313:AU4313)*(SUM($L4314:AT4314)=0)","v":0},{"$f":"1*(SUM($M4312:AV4312)>0)*SUM($M4313:AV4313)*(SUM($L4314:AU4314)=0)","v":0},{"$f":"1*(SUM($M4312:AW4312)>0)*SUM($M4313:AW4313)*(SUM($L4314:AV4314)=0)","v":0},{"$f":"1*(SUM($M4312:AX4312)>0)*SUM($M4313:AX4313)*(SUM($L4314:AW4314)=0)","v":0},{"$f":"1*(SUM($M4312:AY4312)>0)*SUM($M4313:AY4313)*(SUM($L4314:AX4314)=0)","v":0},{"$f":"1*(SUM($M4312:AZ4312)>0)*SUM($M4313:AZ4313)*(SUM($L4314:AY4314)=0)","v":0},{"$f":"1*(SUM($M4312:BA4312)>0)*SUM($M4313:BA4313)*(SUM($L4314:AZ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BB4312)>0)*SUM($M4313:BB4313)*(SUM($L4314:BA4314)=0)","v":0},{"$f":"1*(SUM($M4312:BC4312)>0)*SUM($M4313:BC4313)*(SUM($L4314:BB4314)=0)","v":0},{"$f":"1*(SUM($M4312:BD4312)>0)*SUM($M4313:BD4313)*(SUM($L4314:BC4314)=0)","v":0},{"$f":"1*(SUM($M4312:BE4312)>0)*SUM($M4313:BE4313)*(SUM($L4314:BD4314)=0)","v":0},{"$f":"1*(SUM($M4312:BF4312)>0)*SUM($M4313:BF4313)*(SUM($L4314:BE4314)=0)","v":0},{"$f":"1*(SUM($M4312:BG4312)>0)*SUM($M4313:BG4313)*(SUM($L4314:BF4314)=0)","v":0},{"$f":"1*(SUM($M4312:BH4312)>0)*SUM($M4313:BH4313)*(SUM($L4314:BG4314)=0)","v":0},{"$f":"1*(SUM($M4312:BI4312)>0)*SUM($M4313:BI4313)*(SUM($L4314:BH4314)=0)","v":0},{"$f":"1*(SUM($M4312:BJ4312)>0)*SUM($M4313:BJ4313)*(SUM($L4314:BI4314)=0)","v":0},{"$f":"1*(SUM($M4312:BK4312)>0)*SUM($M4313:BK4313)*(SUM($L4314:BJ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BL4312)>0)*SUM($M4313:BL4313)*(SUM($L4314:BK4314)=0)","v":0},{"$f":"1*(SUM($M4312:BM4312)>0)*SUM($M4313:BM4313)*(SUM($L4314:BL4314)=0)","v":0},{"$f":"1*(SUM($M4312:BN4312)>0)*SUM($M4313:BN4313)*(SUM($L4314:BM4314)=0)","v":0},{"$f":"1*(SUM($M4312:BO4312)>0)*SUM($M4313:BO4313)*(SUM($L4314:BN4314)=0)","v":0},{"$f":"1*(SUM($M4312:BP4312)>0)*SUM($M4313:BP4313)*(SUM($L4314:BO4314)=0)","v":0},{"$f":"1*(SUM($M4312:BQ4312)>0)*SUM($M4313:BQ4313)*(SUM($L4314:BP4314)=0)","v":0},{"$f":"1*(SUM($M4312:BR4312)>0)*SUM($M4313:BR4313)*(SUM($L4314:BQ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BS4312)>0)*SUM($M4313:BS4313)*(SUM($L4314:BR4314)=0)","v":0},{"$f":"1*(SUM($M4312:BT4312)>0)*SUM($M4313:BT4313)*(SUM($L4314:BS4314)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4315:BT4315)","v":0},null,{"$f":"SUM($M4313:M4313)-SUM($M4314:M4314)","v":0},{"$f":"SUM($M4313:N4313)-SUM($M4314:N4314)","v":0},{"$f":"SUM($M4313:O4313)-SUM($M4314:O4314)","v":0},{"$f":"SUM($M4313:P4313)-SUM($M4314:P4314)","v":0},{"$f":"SUM($M4313:Q4313)-SUM($M4314:Q4314)","v":0},{"$f":"SUM($M4313:R4313)-SUM($M4314:R4314)","v":0},{"$f":"SUM($M4313:S4313)-SUM($M4314:S4314)","v":0},{"$f":"SUM($M4313:T4313)-SUM($M4314:T4314)","v":0},{"$f":"SUM($M4313:U4313)-SUM($M4314:U4314)","v":0},{"$f":"SUM($M4313:V4313)-SUM($M4314:V4314)","v":0},{"$f":"SUM($M4313:W4313)-SUM($M4314:W4314)","v":0},{"$f":"SUM($M4313:X4313)-SUM($M4314:X4314)","v":0},{"$f":"SUM($M4313:Y4313)-SUM($M4314:Y4314)","v":0},{"$f":"SUM($M4313:Z4313)-SUM($M4314:Z4314)","v":0},{"$f":"SUM($M4313:AA4313)-SUM($M4314:AA4314)","v":0},{"$f":"SUM($M4313:AB4313)-SUM($M4314:AB4314)","v":0},{"$f":"SUM($M4313:AC4313)-SUM($M4314:AC4314)","v":0},{"$f":"SUM($M4313:AD4313)-SUM($M4314:AD4314)","v":0},{"$f":"SUM($M4313:AE4313)-SUM($M4314:AE4314)","v":0},{"$f":"SUM($M4313:AF4313)-SUM($M4314:AF4314)","v":0},{"$f":"SUM($M4313:AG4313)-SUM($M4314:AG4314)","v":0},{"$f":"SUM($M4313:AH4313)-SUM($M4314:AH4314)","v":0},{"$f":"SUM($M4313:AI4313)-SUM($M4314:AI4314)","v":0},{"$f":"SUM($M4313:AJ4313)-SUM($M4314:AJ4314)","v":0},{"$f":"SUM($M4313:AK4313)-SUM($M4314:AK4314)","v":0},{"$f":"SUM($M4313:AL4313)-SUM($M4314:AL4314)","v":0},{"$f":"SUM($M4313:AM4313)-SUM($M4314:AM4314)","v":0},{"$f":"SUM($M4313:AN4313)-SUM($M4314:AN4314)","v":0},{"$f":"SUM($M4313:AO4313)-SUM($M4314:AO4314)","v":0},{"$f":"SUM($M4313:AP4313)-SUM($M4314:AP4314)","v":0},{"$f":"SUM($M4313:AQ4313)-SUM($M4314:AQ4314)","v":0},{"$f":"SUM($M4313:AR4313)-SUM($M4314:AR4314)","v":0},{"$f":"SUM($M4313:AS4313)-SUM($M4314:AS4314)","v":0},{"$f":"SUM($M4313:AT4313)-SUM($M4314:AT4314)","v":0},{"$f":"SUM($M4313:AU4313)-SUM($M4314:AU4314)","v":0},{"$f":"SUM($M4313:AV4313)-SUM($M4314:AV4314)","v":0},{"$f":"SUM($M4313:AW4313)-SUM($M4314:AW4314)","v":0},{"$f":"SUM($M4313:AX4313)-SUM($M4314:AX4314)","v":0},{"$f":"SUM($M4313:AY4313)-SUM($M4314:AY4314)","v":0},{"$f":"SUM($M4313:AZ4313)-SUM($M4314:AZ4314)","v":0},{"$f":"SUM($M4313:BA4313)-SUM($M4314:BA4314)","v":0},{"$f":"SUM($M4313:BB4313)-SUM($M4314:BB4314)","v":0},{"$f":"SUM($M4313:BC4313)-SUM($M4314:BC4314)","v":0},{"$f":"SUM($M4313:BD4313)-SUM($M4314:BD4314)","v":0},{"$f":"SUM($M4313:BE4313)-SUM($M4314:BE4314)","v":0},{"$f":"SUM($M4313:BF4313)-SUM($M4314:BF4314)","v":0},{"$f":"SUM($M4313:BG4313)-SUM($M4314:BG4314)","v":0},{"$f":"SUM($M4313:BH4313)-SUM($M4314:BH4314)","v":0},{"$f":"SUM($M4313:BI4313)-SUM($M4314:BI4314)","v":0},{"$f":"SUM($M4313:BJ4313)-SUM($M4314:BJ4314)","v":0},{"$f":"SUM($M4313:BK4313)-SUM($M4314:BK4314)","v":0},{"$f":"SUM($M4313:BL4313)-SUM($M4314:BL4314)","v":0},{"$f":"SUM($M4313:BM4313)-SUM($M4314:BM4314)","v":0},{"$f":"SUM($M4313:BN4313)-SUM($M4314:BN4314)","v":0},{"$f":"SUM($M4313:BO4313)-SUM($M4314:BO4314)","v":0},{"$f":"SUM($M4313:BP4313)-SUM($M4314:BP4314)","v":0},{"$f":"SUM($M4313:BQ4313)-SUM($M4314:BQ4314)","v":0},{"$f":"SUM($M4313:BR4313)-SUM($M4314:BR4314)","v":0},{"$f":"SUM($M4313:BS4313)-SUM($M4314:BS4314)","v":0},{"$f":"SUM($M4313:BT4313)-SUM($M4314:BT4314)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M4312:M4312)*SUM(M4314:N4314)","v":0},{"$f":"SUM($M4312:N4312)*SUM(N4314:O4314)","v":0},{"$f":"SUM($M4312:O4312)*SUM(O4314:P4314)","v":0},{"$f":"SUM($M4312:P4312)*SUM(P4314:Q4314)","v":0},{"$f":"SUM($M4312:Q4312)*SUM(Q4314:R4314)","v":0},{"$f":"SUM($M4312:R4312)*SUM(R4314:S4314)","v":0},{"$f":"SUM($M4312:S4312)*SUM(S4314:T4314)","v":0},{"$f":"SUM($M4312:T4312)*SUM(T4314:U4314)","v":0},{"$f":"SUM($M4312:U4312)*SUM(U4314:V4314)","v":0},{"$f":"SUM($M4312:V4312)*SUM(V4314:W4314)","v":0},{"$f":"SUM($M4312:W4312)*SUM(W4314:X4314)","v":0},{"$f":"SUM($M4312:X4312)*SUM(X4314:Y4314)","v":0},{"$f":"SUM($M4312:Y4312)*SUM(Y4314:Z4314)","v":0},{"$f":"SUM($M4312:Z4312)*SUM(Z4314:AA4314)","v":0},{"$f":"SUM($M4312:AA4312)*SUM(AA4314:AB4314)","v":0},{"$f":"SUM($M4312:AB4312)*SUM(AB4314:AC4314)","v":0},{"$f":"SUM($M4312:AC4312)*SUM(AC4314:AD4314)","v":0},{"$f":"SUM($M4312:AD4312)*SUM(AD4314:AE4314)","v":0},{"$f":"SUM($M4312:AE4312)*SUM(AE4314:AF4314)","v":0},{"$f":"SUM($M4312:AF4312)*SUM(AF4314:AG4314)","v":0},{"$f":"SUM($M4312:AG4312)*SUM(AG4314:AH4314)","v":0},{"$f":"SUM($M4312:AH4312)*SUM(AH4314:AI4314)","v":0},{"$f":"SUM($M4312:AI4312)*SUM(AI4314:AJ4314)","v":0},{"$f":"SUM($M4312:AJ4312)*SUM(AJ4314:AK4314)","v":0},{"$f":"SUM($M4312:AK4312)*SUM(AK4314:AL4314)","v":0},{"$f":"SUM($M4312:AL4312)*SUM(AL4314:AM4314)","v":0},{"$f":"SUM($M4312:AM4312)*SUM(AM4314:AN4314)","v":0},{"$f":"SUM($M4312:AN4312)*SUM(AN4314:AO4314)","v":0},{"$f":"SUM($M4312:AO4312)*SUM(AO4314:AP4314)","v":0},{"$f":"SUM($M4312:AP4312)*SUM(AP4314:AQ4314)","v":0},{"$f":"SUM($M4312:AQ4312)*SUM(AQ4314:AR4314)","v":0},{"$f":"SUM($M4312:AR4312)*SUM(AR4314:AS4314)","v":0},{"$f":"SUM($M4312:AS4312)*SUM(AS4314:AT4314)","v":0},{"$f":"SUM($M4312:AT4312)*SUM(AT4314:AU4314)","v":0},{"$f":"SUM($M4312:AU4312)*SUM(AU4314:AV4314)","v":0},{"$f":"SUM($M4312:AV4312)*SUM(AV4314:AW4314)","v":0},{"$f":"SUM($M4312:AW4312)*SUM(AW4314:AX4314)","v":0},{"$f":"SUM($M4312:AX4312)*SUM(AX4314:AY4314)","v":0},{"$f":"SUM($M4312:AY4312)*SUM(AY4314:AZ4314)","v":0},{"$f":"SUM($M4312:AZ4312)*SUM(AZ4314:BA4314)","v":0},{"$f":"SUM($M4312:BA4312)*SUM(BA4314:BB4314)","v":0},{"$f":"SUM($M4312:BB4312)*SUM(BB4314:BC4314)","v":0},{"$f":"SUM($M4312:BC4312)*SUM(BC4314:BD4314)","v":0},{"$f":"SUM($M4312:BD4312)*SUM(BD4314:BE4314)","v":0},{"$f":"SUM($M4312:BE4312)*SUM(BE4314:BF4314)","v":0},{"$f":"SUM($M4312:BF4312)*SUM(BF4314:BG4314)","v":0},{"$f":"SUM($M4312:BG4312)*SUM(BG4314:BH4314)","v":0},{"$f":"SUM($M4312:BH4312)*SUM(BH4314:BI4314)","v":0},{"$f":"SUM($M4312:BI4312)*SUM(BI4314:BJ4314)","v":0},{"$f":"SUM($M4312:BJ4312)*SUM(BJ4314:BK4314)","v":0},{"$f":"SUM($M4312:BK4312)*SUM(BK4314:BL4314)","v":0},{"$f":"SUM($M4312:BL4312)*SUM(BL4314:BM4314)","v":0},{"$f":"SUM($M4312:BM4312)*SUM(BM4314:BN4314)","v":0},{"$f":"SUM($M4312:BN4312)*SUM(BN4314:BO4314)","v":0},{"$f":"SUM($M4312:BO4312)*SUM(BO4314:BP4314)","v":0},{"$f":"SUM($M4312:BP4312)*SUM(BP4314:BQ4314)","v":0},{"$f":"SUM($M4312:BQ4312)*SUM(BQ4314:BR4314)","v":0},{"$f":"SUM($M4312:BR4312)*SUM(BR4314:BS4314)","v":0},{"$f":"SUM($M4312:BS4312)*SUM(BS4314:BT4314)","v":0},{"$f":"SUM($M4312:BT4312)*SUM(BT4314:BU4314)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4317:BT4317)","v":0},null,{"$f":"IFERROR(-L4316/(M4316-L4316),0)*M4314","v":0},{"$f":"IFERROR(-M4316/(N4316-M4316),0)*N4314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4315=1,\"n/a\",K4315+K4317)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Opco total asset carrying value",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$74:M$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$74:N$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$74:O$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$74:P$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$74:Q$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$74:R$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$74:S$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$74:T$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$74:U$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$74:V$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$74:W$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$74:X$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$74:Y$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$74:Z$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$74:AA$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$74:AB$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$74:AC$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$74:AD$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$74:AE$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$74:AF$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$74:AG$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$74:AH$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$74:AI$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$74:AJ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$74:AK$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$74:AL$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$74:AM$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$74:AN$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$74:AO$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$74:AP$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$74:AQ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$74:AR$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$74:AS$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$74:AT$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$74:AU$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$74:AV$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$74:AW$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$74:AX$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$74:AY$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$74:AZ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$74:BA$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$74:BB$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$74:BC$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$74:BD$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$74:BE$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$74:BF$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$74:BG$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$74:BH$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$74:BI$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$74:BJ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$74:BK$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$74:BL$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$74:BM$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$74:BN$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$74:BO$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$74:BP$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$74:BQ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$74:BR$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$74:BS$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$74:BT$76,$I$5,1)","v":0}]
[null,null,null,"Total asset carrying value across project",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2128+CALC_Project_ANN!M2154+CALC_Project_ANN!M2180","v":0},{"$f":"CALC_Project_ANN!N2128+CALC_Project_ANN!N2154+CALC_Project_ANN!N2180","v":0},{"$f":"CALC_Project_ANN!O2128+CALC_Project_ANN!O2154+CALC_Project_ANN!O2180","v":0},{"$f":"CALC_Project_ANN!P2128+CALC_Project_ANN!P2154+CALC_Project_ANN!P2180","v":0},{"$f":"CALC_Project_ANN!Q2128+CALC_Project_ANN!Q2154+CALC_Project_ANN!Q2180","v":0},{"$f":"CALC_Project_ANN!R2128+CALC_Project_ANN!R2154+CALC_Project_ANN!R2180","v":0},{"$f":"CALC_Project_ANN!S2128+CALC_Project_ANN!S2154+CALC_Project_ANN!S2180","v":0},{"$f":"CALC_Project_ANN!T2128+CALC_Project_ANN!T2154+CALC_Project_ANN!T2180","v":0},{"$f":"CALC_Project_ANN!U2128+CALC_Project_ANN!U2154+CALC_Project_ANN!U2180","v":0},{"$f":"CALC_Project_ANN!V2128+CALC_Project_ANN!V2154+CALC_Project_ANN!V2180","v":0},{"$f":"CALC_Project_ANN!W2128+CALC_Project_ANN!W2154+CALC_Project_ANN!W2180","v":0},{"$f":"CALC_Project_ANN!X2128+CALC_Project_ANN!X2154+CALC_Project_ANN!X2180","v":0},{"$f":"CALC_Project_ANN!Y2128+CALC_Project_ANN!Y2154+CALC_Project_ANN!Y2180","v":0},{"$f":"CALC_Project_ANN!Z2128+CALC_Project_ANN!Z2154+CALC_Project_ANN!Z2180","v":0},{"$f":"CALC_Project_ANN!AA2128+CALC_Project_ANN!AA2154+CALC_Project_ANN!AA2180","v":0},{"$f":"CALC_Project_ANN!AB2128+CALC_Project_ANN!AB2154+CALC_Project_ANN!AB2180","v":0},{"$f":"CALC_Project_ANN!AC2128+CALC_Project_ANN!AC2154+CALC_Project_ANN!AC2180","v":0},{"$f":"CALC_Project_ANN!AD2128+CALC_Project_ANN!AD2154+CALC_Project_ANN!AD2180","v":0},{"$f":"CALC_Project_ANN!AE2128+CALC_Project_ANN!AE2154+CALC_Project_ANN!AE2180","v":0},{"$f":"CALC_Project_ANN!AF2128+CALC_Project_ANN!AF2154+CALC_Project_ANN!AF2180","v":0},{"$f":"CALC_Project_ANN!AG2128+CALC_Project_ANN!AG2154+CALC_Project_ANN!AG2180","v":0},{"$f":"CALC_Project_ANN!AH2128+CALC_Project_ANN!AH2154+CALC_Project_ANN!AH2180","v":0},{"$f":"CALC_Project_ANN!AI2128+CALC_Project_ANN!AI2154+CALC_Project_ANN!AI2180","v":0},{"$f":"CALC_Project_ANN!AJ2128+CALC_Project_ANN!AJ2154+CALC_Project_ANN!AJ2180","v":0},{"$f":"CALC_Project_ANN!AK2128+CALC_Project_ANN!AK2154+CALC_Project_ANN!AK2180","v":0},{"$f":"CALC_Project_ANN!AL2128+CALC_Project_ANN!AL2154+CALC_Project_ANN!AL2180","v":0},{"$f":"CALC_Project_ANN!AM2128+CALC_Project_ANN!AM2154+CALC_Project_ANN!AM2180","v":0},{"$f":"CALC_Project_ANN!AN2128+CALC_Project_ANN!AN2154+CALC_Project_ANN!AN2180","v":0},{"$f":"CALC_Project_ANN!AO2128+CALC_Project_ANN!AO2154+CALC_Project_ANN!AO2180","v":0},{"$f":"CALC_Project_ANN!AP2128+CALC_Project_ANN!AP2154+CALC_Project_ANN!AP2180","v":0},{"$f":"CALC_Project_ANN!AQ2128+CALC_Project_ANN!AQ2154+CALC_Project_ANN!AQ2180","v":0},{"$f":"CALC_Project_ANN!AR2128+CALC_Project_ANN!AR2154+CALC_Project_ANN!AR2180","v":0},{"$f":"CALC_Project_ANN!AS2128+CALC_Project_ANN!AS2154+CALC_Project_ANN!AS2180","v":0},{"$f":"CALC_Project_ANN!AT2128+CALC_Project_ANN!AT2154+CALC_Project_ANN!AT2180","v":0},{"$f":"CALC_Project_ANN!AU2128+CALC_Project_ANN!AU2154+CALC_Project_ANN!AU2180","v":0},{"$f":"CALC_Project_ANN!AV2128+CALC_Project_ANN!AV2154+CALC_Project_ANN!AV2180","v":0},{"$f":"CALC_Project_ANN!AW2128+CALC_Project_ANN!AW2154+CALC_Project_ANN!AW2180","v":0},{"$f":"CALC_Project_ANN!AX2128+CALC_Project_ANN!AX2154+CALC_Project_ANN!AX2180","v":0},{"$f":"CALC_Project_ANN!AY2128+CALC_Project_ANN!AY2154+CALC_Project_ANN!AY2180","v":0},{"$f":"CALC_Project_ANN!AZ2128+CALC_Project_ANN!AZ2154+CALC_Project_ANN!AZ2180","v":0},{"$f":"CALC_Project_ANN!BA2128+CALC_Project_ANN!BA2154+CALC_Project_ANN!BA2180","v":0},{"$f":"CALC_Project_ANN!BB2128+CALC_Project_ANN!BB2154+CALC_Project_ANN!BB2180","v":0},{"$f":"CALC_Project_ANN!BC2128+CALC_Project_ANN!BC2154+CALC_Project_ANN!BC2180","v":0},{"$f":"CALC_Project_ANN!BD2128+CALC_Project_ANN!BD2154+CALC_Project_ANN!BD2180","v":0},{"$f":"CALC_Project_ANN!BE2128+CALC_Project_ANN!BE2154+CALC_Project_ANN!BE2180","v":0},{"$f":"CALC_Project_ANN!BF2128+CALC_Project_ANN!BF2154+CALC_Project_ANN!BF2180","v":0},{"$f":"CALC_Project_ANN!BG2128+CALC_Project_ANN!BG2154+CALC_Project_ANN!BG2180","v":0},{"$f":"CALC_Project_ANN!BH2128+CALC_Project_ANN!BH2154+CALC_Project_ANN!BH2180","v":0},{"$f":"CALC_Project_ANN!BI2128+CALC_Project_ANN!BI2154+CALC_Project_ANN!BI2180","v":0},{"$f":"CALC_Project_ANN!BJ2128+CALC_Project_ANN!BJ2154+CALC_Project_ANN!BJ2180","v":0},{"$f":"CALC_Project_ANN!BK2128+CALC_Project_ANN!BK2154+CALC_Project_ANN!BK2180","v":0},{"$f":"CALC_Project_ANN!BL2128+CALC_Project_ANN!BL2154+CALC_Project_ANN!BL2180","v":0},{"$f":"CALC_Project_ANN!BM2128+CALC_Project_ANN!BM2154+CALC_Project_ANN!BM2180","v":0},{"$f":"CALC_Project_ANN!BN2128+CALC_Project_ANN!BN2154+CALC_Project_ANN!BN2180","v":0},{"$f":"CALC_Project_ANN!BO2128+CALC_Project_ANN!BO2154+CALC_Project_ANN!BO2180","v":0},{"$f":"CALC_Project_ANN!BP2128+CALC_Project_ANN!BP2154+CALC_Project_ANN!BP2180","v":0},{"$f":"CALC_Project_ANN!BQ2128+CALC_Project_ANN!BQ2154+CALC_Project_ANN!BQ2180","v":0},{"$f":"CALC_Project_ANN!BR2128+CALC_Project_ANN!BR2154+CALC_Project_ANN!BR2180","v":0},{"$f":"CALC_Project_ANN!BS2128+CALC_Project_ANN!BS2154+CALC_Project_ANN!BS2180","v":0},{"$f":"CALC_Project_ANN!BT2128+CALC_Project_ANN!BT2154+CALC_Project_ANN!BT2180","v":0}]
[null,null,null,"OpCo allocated share of social impact",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M4321/M4322,0)","v":0},{"$f":"IFERROR(N4321/N4322,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity as share of total capital",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M3971/M3986,0)","v":0},{"$f":"IFERROR(N3971/N3986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project social (cost) / benefit",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$6035:M$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!N$6035:N$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!O$6035:O$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!P$6035:P$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$6035:Q$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!R$6035:R$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!S$6035:S$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!T$6035:T$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!U$6035:U$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!V$6035:V$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!W$6035:W$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!X$6035:X$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$6035:Y$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$6035:Z$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$6035:AA$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$6035:AB$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$6035:AC$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$6035:AD$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$6035:AE$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$6035:AF$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$6035:AG$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$6035:AH$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$6035:AI$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$6035:AJ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$6035:AK$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$6035:AL$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$6035:AM$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$6035:AN$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$6035:AO$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$6035:AP$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$6035:AQ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$6035:AR$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$6035:AS$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$6035:AT$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$6035:AU$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$6035:AV$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$6035:AW$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$6035:AX$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$6035:AY$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$6035:AZ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$6035:BA$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$6035:BB$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$6035:BC$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$6035:BD$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$6035:BE$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$6035:BF$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$6035:BG$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$6035:BH$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$6035:BI$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$6035:BJ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$6035:BK$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$6035:BL$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$6035:BM$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$6035:BN$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$6035:BO$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$6035:BP$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$6035:BQ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$6035:BR$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$6035:BS$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$6035:BT$6042)","v":0}]
[null,null,null,"OpCo Allocation of social cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4323*M4326*M4324","v":0},{"$f":"N4323*N4326*N4324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flows overlaid with social",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M$3912+M4327","v":0},{"$f":"N$3912+N4327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4330:L4330)<$H$3892)*(SUM($M4329:M4329)<>0)","v":0},{"$f":"1*(SUM($L4330:M4330)<$H$3892)*(SUM($M4329:N4329)<>0)","v":0},{"$f":"1*(SUM($L4330:N4330)<$H$3892)*(SUM($M4329:O4329)<>0)","v":0},{"$f":"1*(SUM($L4330:O4330)<$H$3892)*(SUM($M4329:P4329)<>0)","v":0},{"$f":"1*(SUM($L4330:P4330)<$H$3892)*(SUM($M4329:Q4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Q4330)<$H$3892)*(SUM($M4329:R4329)<>0)","v":0},{"$f":"1*(SUM($L4330:R4330)<$H$3892)*(SUM($M4329:S4329)<>0)","v":0},{"$f":"1*(SUM($L4330:S4330)<$H$3892)*(SUM($M4329:T4329)<>0)","v":0},{"$f":"1*(SUM($L4330:T4330)<$H$3892)*(SUM($M4329:U4329)<>0)","v":0},{"$f":"1*(SUM($L4330:U4330)<$H$3892)*(SUM($M4329:V4329)<>0)","v":0},{"$f":"1*(SUM($L4330:V4330)<$H$3892)*(SUM($M4329:W4329)<>0)","v":0},{"$f":"1*(SUM($L4330:W4330)<$H$3892)*(SUM($M4329:X4329)<>0)","v":0},{"$f":"1*(SUM($L4330:X4330)<$H$3892)*(SUM($M4329:Y4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Y4330)<$H$3892)*(SUM($M4329:Z4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Z4330)<$H$3892)*(SUM($M4329:AA4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AA4330)<$H$3892)*(SUM($M4329:AB4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AB4330)<$H$3892)*(SUM($M4329:AC4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AC4330)<$H$3892)*(SUM($M4329:AD4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AD4330)<$H$3892)*(SUM($M4329:AE4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AE4330)<$H$3892)*(SUM($M4329:AF4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AF4330)<$H$3892)*(SUM($M4329:AG4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AG4330)<$H$3892)*(SUM($M4329:AH4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AH4330)<$H$3892)*(SUM($M4329:AI4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AI4330)<$H$3892)*(SUM($M4329:AJ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AJ4330)<$H$3892)*(SUM($M4329:AK4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AK4330)<$H$3892)*(SUM($M4329:AL4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AL4330)<$H$3892)*(SUM($M4329:AM4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AM4330)<$H$3892)*(SUM($M4329:AN4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AN4330)<$H$3892)*(SUM($M4329:AO4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AO4330)<$H$3892)*(SUM($M4329:AP4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AP4330)<$H$3892)*(SUM($M4329:AQ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AQ4330)<$H$3892)*(SUM($M4329:AR4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AR4330)<$H$3892)*(SUM($M4329:AS4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AS4330)<$H$3892)*(SUM($M4329:AT4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AT4330)<$H$3892)*(SUM($M4329:AU4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AU4330)<$H$3892)*(SUM($M4329:AV4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AV4330)<$H$3892)*(SUM($M4329:AW4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AW4330)<$H$3892)*(SUM($M4329:AX4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AX4330)<$H$3892)*(SUM($M4329:AY4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AY4330)<$H$3892)*(SUM($M4329:AZ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AZ4330)<$H$3892)*(SUM($M4329:BA4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BA4330)<$H$3892)*(SUM($M4329:BB4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BB4330)<$H$3892)*(SUM($M4329:BC4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BC4330)<$H$3892)*(SUM($M4329:BD4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BD4330)<$H$3892)*(SUM($M4329:BE4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BE4330)<$H$3892)*(SUM($M4329:BF4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BF4330)<$H$3892)*(SUM($M4329:BG4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BG4330)<$H$3892)*(SUM($M4329:BH4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BH4330)<$H$3892)*(SUM($M4329:BI4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BI4330)<$H$3892)*(SUM($M4329:BJ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BJ4330)<$H$3892)*(SUM($M4329:BK4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BK4330)<$H$3892)*(SUM($M4329:BL4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BL4330)<$H$3892)*(SUM($M4329:BM4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BM4330)<$H$3892)*(SUM($M4329:BN4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BN4330)<$H$3892)*(SUM($M4329:BO4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BO4330)<$H$3892)*(SUM($M4329:BP4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BP4330)<$H$3892)*(SUM($M4329:BQ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BQ4330)<$H$3892)*(SUM($M4329:BR4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BR4330)<$H$3892)*(SUM($M4329:BS4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BS4330)<$H$3892)*(SUM($M4329:BT4329)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4330=0,L4330=1),1,0)","v":0},{"$f":"IF(AND(N4330=0,M4330=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$62:M$64,$I$5,1)*M4331","v":0},{"$f":"INDEX(OpCo_Shared!N$62:N$64,$I$5,1)*N4331","v":0},{"$f":"INDEX(OpCo_Shared!O$62:O$64,$I$5,1)*O4331","v":0},{"$f":"INDEX(OpCo_Shared!P$62:P$64,$I$5,1)*P4331","v":0},{"$f":"INDEX(OpCo_Shared!Q$62:Q$64,$I$5,1)*Q4331","v":0},{"$f":"INDEX(OpCo_Shared!R$62:R$64,$I$5,1)*R4331","v":0},{"$f":"INDEX(OpCo_Shared!S$62:S$64,$I$5,1)*S4331","v":0},{"$f":"INDEX(OpCo_Shared!T$62:T$64,$I$5,1)*T4331","v":0},{"$f":"INDEX(OpCo_Shared!U$62:U$64,$I$5,1)*U4331","v":0},{"$f":"INDEX(OpCo_Shared!V$62:V$64,$I$5,1)*V4331","v":0},{"$f":"INDEX(OpCo_Shared!W$62:W$64,$I$5,1)*W4331","v":0},{"$f":"INDEX(OpCo_Shared!X$62:X$64,$I$5,1)*X4331","v":0},{"$f":"INDEX(OpCo_Shared!Y$62:Y$64,$I$5,1)*Y4331","v":0},{"$f":"INDEX(OpCo_Shared!Z$62:Z$64,$I$5,1)*Z4331","v":0},{"$f":"INDEX(OpCo_Shared!AA$62:AA$64,$I$5,1)*AA4331","v":0},{"$f":"INDEX(OpCo_Shared!AB$62:AB$64,$I$5,1)*AB4331","v":0},{"$f":"INDEX(OpCo_Shared!AC$62:AC$64,$I$5,1)*AC4331","v":0},{"$f":"INDEX(OpCo_Shared!AD$62:AD$64,$I$5,1)*AD4331","v":0},{"$f":"INDEX(OpCo_Shared!AE$62:AE$64,$I$5,1)*AE4331","v":0},{"$f":"INDEX(OpCo_Shared!AF$62:AF$64,$I$5,1)*AF4331","v":0},{"$f":"INDEX(OpCo_Shared!AG$62:AG$64,$I$5,1)*AG4331","v":0},{"$f":"INDEX(OpCo_Shared!AH$62:AH$64,$I$5,1)*AH4331","v":0},{"$f":"INDEX(OpCo_Shared!AI$62:AI$64,$I$5,1)*AI4331","v":0},{"$f":"INDEX(OpCo_Shared!AJ$62:AJ$64,$I$5,1)*AJ4331","v":0},{"$f":"INDEX(OpCo_Shared!AK$62:AK$64,$I$5,1)*AK4331","v":0},{"$f":"INDEX(OpCo_Shared!AL$62:AL$64,$I$5,1)*AL4331","v":0},{"$f":"INDEX(OpCo_Shared!AM$62:AM$64,$I$5,1)*AM4331","v":0},{"$f":"INDEX(OpCo_Shared!AN$62:AN$64,$I$5,1)*AN4331","v":0},{"$f":"INDEX(OpCo_Shared!AO$62:AO$64,$I$5,1)*AO4331","v":0},{"$f":"INDEX(OpCo_Shared!AP$62:AP$64,$I$5,1)*AP4331","v":0},{"$f":"INDEX(OpCo_Shared!AQ$62:AQ$64,$I$5,1)*AQ4331","v":0},{"$f":"INDEX(OpCo_Shared!AR$62:AR$64,$I$5,1)*AR4331","v":0},{"$f":"INDEX(OpCo_Shared!AS$62:AS$64,$I$5,1)*AS4331","v":0},{"$f":"INDEX(OpCo_Shared!AT$62:AT$64,$I$5,1)*AT4331","v":0},{"$f":"INDEX(OpCo_Shared!AU$62:AU$64,$I$5,1)*AU4331","v":0},{"$f":"INDEX(OpCo_Shared!AV$62:AV$64,$I$5,1)*AV4331","v":0},{"$f":"INDEX(OpCo_Shared!AW$62:AW$64,$I$5,1)*AW4331","v":0},{"$f":"INDEX(OpCo_Shared!AX$62:AX$64,$I$5,1)*AX4331","v":0},{"$f":"INDEX(OpCo_Shared!AY$62:AY$64,$I$5,1)*AY4331","v":0},{"$f":"INDEX(OpCo_Shared!AZ$62:AZ$64,$I$5,1)*AZ4331","v":0},{"$f":"INDEX(OpCo_Shared!BA$62:BA$64,$I$5,1)*BA4331","v":0},{"$f":"INDEX(OpCo_Shared!BB$62:BB$64,$I$5,1)*BB4331","v":0},{"$f":"INDEX(OpCo_Shared!BC$62:BC$64,$I$5,1)*BC4331","v":0},{"$f":"INDEX(OpCo_Shared!BD$62:BD$64,$I$5,1)*BD4331","v":0},{"$f":"INDEX(OpCo_Shared!BE$62:BE$64,$I$5,1)*BE4331","v":0},{"$f":"INDEX(OpCo_Shared!BF$62:BF$64,$I$5,1)*BF4331","v":0},{"$f":"INDEX(OpCo_Shared!BG$62:BG$64,$I$5,1)*BG4331","v":0},{"$f":"INDEX(OpCo_Shared!BH$62:BH$64,$I$5,1)*BH4331","v":0},{"$f":"INDEX(OpCo_Shared!BI$62:BI$64,$I$5,1)*BI4331","v":0},{"$f":"INDEX(OpCo_Shared!BJ$62:BJ$64,$I$5,1)*BJ4331","v":0},{"$f":"INDEX(OpCo_Shared!BK$62:BK$64,$I$5,1)*BK4331","v":0},{"$f":"INDEX(OpCo_Shared!BL$62:BL$64,$I$5,1)*BL4331","v":0},{"$f":"INDEX(OpCo_Shared!BM$62:BM$64,$I$5,1)*BM4331","v":0},{"$f":"INDEX(OpCo_Shared!BN$62:BN$64,$I$5,1)*BN4331","v":0},{"$f":"INDEX(OpCo_Shared!BO$62:BO$64,$I$5,1)*BO4331","v":0},{"$f":"INDEX(OpCo_Shared!BP$62:BP$64,$I$5,1)*BP4331","v":0},{"$f":"INDEX(OpCo_Shared!BQ$62:BQ$64,$I$5,1)*BQ4331","v":0},{"$f":"INDEX(OpCo_Shared!BR$62:BR$64,$I$5,1)*BR4331","v":0},{"$f":"INDEX(OpCo_Shared!BS$62:BS$64,$I$5,1)*BS4331","v":0},{"$f":"INDEX(OpCo_Shared!BT$62:BT$64,$I$5,1)*BT4331","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4329*M4330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H4334,M4333+M4332,M4333)","v":0},{"$f":"IF($H4334,N4333+N4332,N4333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3984:$BT$3984)","v":0},null,null,null,null,1,{"$f":"IF(M4330=1,L4336/(1+M$3984),1)","v":1},{"$f":"IF(N4330=1,M4336/(1+N$3984),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4337:BT4337)","v":0},null,{"$f":"M4335*M4336","v":0},{"$f":"N4335*N4336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4335:BT4335,G4336),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4333","v":0},{"$f":"N4333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4341:M4341)<0)*(SUM($L4342:L4342)=0)","v":0},{"$f":"1*(SUM($M4341:N4341)<0)*(SUM($L4342:M4342)=0)","v":0},{"$f":"1*(SUM($M4341:O4341)<0)*(SUM($L4342:N4342)=0)","v":0},{"$f":"1*(SUM($M4341:P4341)<0)*(SUM($L4342:O4342)=0)","v":0},{"$f":"1*(SUM($M4341:Q4341)<0)*(SUM($L4342:P4342)=0)","v":0},{"$f":"1*(SUM($M4341:R4341)<0)*(SUM($L4342:Q4342)=0)","v":0},{"$f":"1*(SUM($M4341:S4341)<0)*(SUM($L4342:R4342)=0)","v":0},{"$f":"1*(SUM($M4341:T4341)<0)*(SUM($L4342:S4342)=0)","v":0},{"$f":"1*(SUM($M4341:U4341)<0)*(SUM($L4342:T4342)=0)","v":0},{"$f":"1*(SUM($M4341:V4341)<0)*(SUM($L4342:U4342)=0)","v":0},{"$f":"1*(SUM($M4341:W4341)<0)*(SUM($L4342:V4342)=0)","v":0},{"$f":"1*(SUM($M4341:X4341)<0)*(SUM($L4342:W4342)=0)","v":0},{"$f":"1*(SUM($M4341:Y4341)<0)*(SUM($L4342:X4342)=0)","v":0},{"$f":"1*(SUM($M4341:Z4341)<0)*(SUM($L4342:Y4342)=0)","v":0},{"$f":"1*(SUM($M4341:AA4341)<0)*(SUM($L4342:Z4342)=0)","v":0},{"$f":"1*(SUM($M4341:AB4341)<0)*(SUM($L4342:AA4342)=0)","v":0},{"$f":"1*(SUM($M4341:AC4341)<0)*(SUM($L4342:AB4342)=0)","v":0},{"$f":"1*(SUM($M4341:AD4341)<0)*(SUM($L4342:AC4342)=0)","v":0},{"$f":"1*(SUM($M4341:AE4341)<0)*(SUM($L4342:AD4342)=0)","v":0},{"$f":"1*(SUM($M4341:AF4341)<0)*(SUM($L4342:AE4342)=0)","v":0},{"$f":"1*(SUM($M4341:AG4341)<0)*(SUM($L4342:AF4342)=0)","v":0},{"$f":"1*(SUM($M4341:AH4341)<0)*(SUM($L4342:AG4342)=0)","v":0},{"$f":"1*(SUM($M4341:AI4341)<0)*(SUM($L4342:AH4342)=0)","v":0},{"$f":"1*(SUM($M4341:AJ4341)<0)*(SUM($L4342:AI4342)=0)","v":0},{"$f":"1*(SUM($M4341:AK4341)<0)*(SUM($L4342:AJ4342)=0)","v":0},{"$f":"1*(SUM($M4341:AL4341)<0)*(SUM($L4342:AK4342)=0)","v":0},{"$f":"1*(SUM($M4341:AM4341)<0)*(SUM($L4342:AL4342)=0)","v":0},{"$f":"1*(SUM($M4341:AN4341)<0)*(SUM($L4342:AM4342)=0)","v":0},{"$f":"1*(SUM($M4341:AO4341)<0)*(SUM($L4342:AN4342)=0)","v":0},{"$f":"1*(SUM($M4341:AP4341)<0)*(SUM($L4342:AO4342)=0)","v":0},{"$f":"1*(SUM($M4341:AQ4341)<0)*(SUM($L4342:AP4342)=0)","v":0},{"$f":"1*(SUM($M4341:AR4341)<0)*(SUM($L4342:AQ4342)=0)","v":0},{"$f":"1*(SUM($M4341:AS4341)<0)*(SUM($L4342:AR4342)=0)","v":0},{"$f":"1*(SUM($M4341:AT4341)<0)*(SUM($L4342:AS4342)=0)","v":0},{"$f":"1*(SUM($M4341:AU4341)<0)*(SUM($L4342:AT4342)=0)","v":0},{"$f":"1*(SUM($M4341:AV4341)<0)*(SUM($L4342:AU4342)=0)","v":0},{"$f":"1*(SUM($M4341:AW4341)<0)*(SUM($L4342:AV4342)=0)","v":0},{"$f":"1*(SUM($M4341:AX4341)<0)*(SUM($L4342:AW4342)=0)","v":0},{"$f":"1*(SUM($M4341:AY4341)<0)*(SUM($L4342:AX4342)=0)","v":0},{"$f":"1*(SUM($M4341:AZ4341)<0)*(SUM($L4342:AY4342)=0)","v":0},{"$f":"1*(SUM($M4341:BA4341)<0)*(SUM($L4342:AZ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BB4341)<0)*(SUM($L4342:BA4342)=0)","v":0},{"$f":"1*(SUM($M4341:BC4341)<0)*(SUM($L4342:BB4342)=0)","v":0},{"$f":"1*(SUM($M4341:BD4341)<0)*(SUM($L4342:BC4342)=0)","v":0},{"$f":"1*(SUM($M4341:BE4341)<0)*(SUM($L4342:BD4342)=0)","v":0},{"$f":"1*(SUM($M4341:BF4341)<0)*(SUM($L4342:BE4342)=0)","v":0},{"$f":"1*(SUM($M4341:BG4341)<0)*(SUM($L4342:BF4342)=0)","v":0},{"$f":"1*(SUM($M4341:BH4341)<0)*(SUM($L4342:BG4342)=0)","v":0},{"$f":"1*(SUM($M4341:BI4341)<0)*(SUM($L4342:BH4342)=0)","v":0},{"$f":"1*(SUM($M4341:BJ4341)<0)*(SUM($L4342:BI4342)=0)","v":0},{"$f":"1*(SUM($M4341:BK4341)<0)*(SUM($L4342:BJ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BL4341)<0)*(SUM($L4342:BK4342)=0)","v":0},{"$f":"1*(SUM($M4341:BM4341)<0)*(SUM($L4342:BL4342)=0)","v":0},{"$f":"1*(SUM($M4341:BN4341)<0)*(SUM($L4342:BM4342)=0)","v":0},{"$f":"1*(SUM($M4341:BO4341)<0)*(SUM($L4342:BN4342)=0)","v":0},{"$f":"1*(SUM($M4341:BP4341)<0)*(SUM($L4342:BO4342)=0)","v":0},{"$f":"1*(SUM($M4341:BQ4341)<0)*(SUM($L4342:BP4342)=0)","v":0},{"$f":"1*(SUM($M4341:BR4341)<0)*(SUM($L4342:BQ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BS4341)<0)*(SUM($L4342:BR4342)=0)","v":0},{"$f":"1*(SUM($M4341:BT4341)<0)*(SUM($L4342:BS4342)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4341:M4341)>0)*SUM($M4342:M4342)*(SUM($L4343:L4343)=0)","v":0},{"$f":"1*(SUM($M4341:N4341)>0)*SUM($M4342:N4342)*(SUM($L4343:M4343)=0)","v":0},{"$f":"1*(SUM($M4341:O4341)>0)*SUM($M4342:O4342)*(SUM($L4343:N4343)=0)","v":0},{"$f":"1*(SUM($M4341:P4341)>0)*SUM($M4342:P4342)*(SUM($L4343:O4343)=0)","v":0},{"$f":"1*(SUM($M4341:Q4341)>0)*SUM($M4342:Q4342)*(SUM($L4343:P4343)=0)","v":0},{"$f":"1*(SUM($M4341:R4341)>0)*SUM($M4342:R4342)*(SUM($L4343:Q4343)=0)","v":0},{"$f":"1*(SUM($M4341:S4341)>0)*SUM($M4342:S4342)*(SUM($L4343:R4343)=0)","v":0},{"$f":"1*(SUM($M4341:T4341)>0)*SUM($M4342:T4342)*(SUM($L4343:S4343)=0)","v":0},{"$f":"1*(SUM($M4341:U4341)>0)*SUM($M4342:U4342)*(SUM($L4343:T4343)=0)","v":0},{"$f":"1*(SUM($M4341:V4341)>0)*SUM($M4342:V4342)*(SUM($L4343:U4343)=0)","v":0},{"$f":"1*(SUM($M4341:W4341)>0)*SUM($M4342:W4342)*(SUM($L4343:V4343)=0)","v":0},{"$f":"1*(SUM($M4341:X4341)>0)*SUM($M4342:X4342)*(SUM($L4343:W4343)=0)","v":0},{"$f":"1*(SUM($M4341:Y4341)>0)*SUM($M4342:Y4342)*(SUM($L4343:X4343)=0)","v":0},{"$f":"1*(SUM($M4341:Z4341)>0)*SUM($M4342:Z4342)*(SUM($L4343:Y4343)=0)","v":0},{"$f":"1*(SUM($M4341:AA4341)>0)*SUM($M4342:AA4342)*(SUM($L4343:Z4343)=0)","v":0},{"$f":"1*(SUM($M4341:AB4341)>0)*SUM($M4342:AB4342)*(SUM($L4343:AA4343)=0)","v":0},{"$f":"1*(SUM($M4341:AC4341)>0)*SUM($M4342:AC4342)*(SUM($L4343:AB4343)=0)","v":0},{"$f":"1*(SUM($M4341:AD4341)>0)*SUM($M4342:AD4342)*(SUM($L4343:AC4343)=0)","v":0},{"$f":"1*(SUM($M4341:AE4341)>0)*SUM($M4342:AE4342)*(SUM($L4343:AD4343)=0)","v":0},{"$f":"1*(SUM($M4341:AF4341)>0)*SUM($M4342:AF4342)*(SUM($L4343:AE4343)=0)","v":0},{"$f":"1*(SUM($M4341:AG4341)>0)*SUM($M4342:AG4342)*(SUM($L4343:AF4343)=0)","v":0},{"$f":"1*(SUM($M4341:AH4341)>0)*SUM($M4342:AH4342)*(SUM($L4343:AG4343)=0)","v":0},{"$f":"1*(SUM($M4341:AI4341)>0)*SUM($M4342:AI4342)*(SUM($L4343:AH4343)=0)","v":0},{"$f":"1*(SUM($M4341:AJ4341)>0)*SUM($M4342:AJ4342)*(SUM($L4343:AI4343)=0)","v":0},{"$f":"1*(SUM($M4341:AK4341)>0)*SUM($M4342:AK4342)*(SUM($L4343:AJ4343)=0)","v":0},{"$f":"1*(SUM($M4341:AL4341)>0)*SUM($M4342:AL4342)*(SUM($L4343:AK4343)=0)","v":0},{"$f":"1*(SUM($M4341:AM4341)>0)*SUM($M4342:AM4342)*(SUM($L4343:AL4343)=0)","v":0},{"$f":"1*(SUM($M4341:AN4341)>0)*SUM($M4342:AN4342)*(SUM($L4343:AM4343)=0)","v":0},{"$f":"1*(SUM($M4341:AO4341)>0)*SUM($M4342:AO4342)*(SUM($L4343:AN4343)=0)","v":0},{"$f":"1*(SUM($M4341:AP4341)>0)*SUM($M4342:AP4342)*(SUM($L4343:AO4343)=0)","v":0},{"$f":"1*(SUM($M4341:AQ4341)>0)*SUM($M4342:AQ4342)*(SUM($L4343:AP4343)=0)","v":0},{"$f":"1*(SUM($M4341:AR4341)>0)*SUM($M4342:AR4342)*(SUM($L4343:AQ4343)=0)","v":0},{"$f":"1*(SUM($M4341:AS4341)>0)*SUM($M4342:AS4342)*(SUM($L4343:AR4343)=0)","v":0},{"$f":"1*(SUM($M4341:AT4341)>0)*SUM($M4342:AT4342)*(SUM($L4343:AS4343)=0)","v":0},{"$f":"1*(SUM($M4341:AU4341)>0)*SUM($M4342:AU4342)*(SUM($L4343:AT4343)=0)","v":0},{"$f":"1*(SUM($M4341:AV4341)>0)*SUM($M4342:AV4342)*(SUM($L4343:AU4343)=0)","v":0},{"$f":"1*(SUM($M4341:AW4341)>0)*SUM($M4342:AW4342)*(SUM($L4343:AV4343)=0)","v":0},{"$f":"1*(SUM($M4341:AX4341)>0)*SUM($M4342:AX4342)*(SUM($L4343:AW4343)=0)","v":0},{"$f":"1*(SUM($M4341:AY4341)>0)*SUM($M4342:AY4342)*(SUM($L4343:AX4343)=0)","v":0},{"$f":"1*(SUM($M4341:AZ4341)>0)*SUM($M4342:AZ4342)*(SUM($L4343:AY4343)=0)","v":0},{"$f":"1*(SUM($M4341:BA4341)>0)*SUM($M4342:BA4342)*(SUM($L4343:AZ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BB4341)>0)*SUM($M4342:BB4342)*(SUM($L4343:BA4343)=0)","v":0},{"$f":"1*(SUM($M4341:BC4341)>0)*SUM($M4342:BC4342)*(SUM($L4343:BB4343)=0)","v":0},{"$f":"1*(SUM($M4341:BD4341)>0)*SUM($M4342:BD4342)*(SUM($L4343:BC4343)=0)","v":0},{"$f":"1*(SUM($M4341:BE4341)>0)*SUM($M4342:BE4342)*(SUM($L4343:BD4343)=0)","v":0},{"$f":"1*(SUM($M4341:BF4341)>0)*SUM($M4342:BF4342)*(SUM($L4343:BE4343)=0)","v":0},{"$f":"1*(SUM($M4341:BG4341)>0)*SUM($M4342:BG4342)*(SUM($L4343:BF4343)=0)","v":0},{"$f":"1*(SUM($M4341:BH4341)>0)*SUM($M4342:BH4342)*(SUM($L4343:BG4343)=0)","v":0},{"$f":"1*(SUM($M4341:BI4341)>0)*SUM($M4342:BI4342)*(SUM($L4343:BH4343)=0)","v":0},{"$f":"1*(SUM($M4341:BJ4341)>0)*SUM($M4342:BJ4342)*(SUM($L4343:BI4343)=0)","v":0},{"$f":"1*(SUM($M4341:BK4341)>0)*SUM($M4342:BK4342)*(SUM($L4343:BJ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BL4341)>0)*SUM($M4342:BL4342)*(SUM($L4343:BK4343)=0)","v":0},{"$f":"1*(SUM($M4341:BM4341)>0)*SUM($M4342:BM4342)*(SUM($L4343:BL4343)=0)","v":0},{"$f":"1*(SUM($M4341:BN4341)>0)*SUM($M4342:BN4342)*(SUM($L4343:BM4343)=0)","v":0},{"$f":"1*(SUM($M4341:BO4341)>0)*SUM($M4342:BO4342)*(SUM($L4343:BN4343)=0)","v":0},{"$f":"1*(SUM($M4341:BP4341)>0)*SUM($M4342:BP4342)*(SUM($L4343:BO4343)=0)","v":0},{"$f":"1*(SUM($M4341:BQ4341)>0)*SUM($M4342:BQ4342)*(SUM($L4343:BP4343)=0)","v":0},{"$f":"1*(SUM($M4341:BR4341)>0)*SUM($M4342:BR4342)*(SUM($L4343:BQ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BS4341)>0)*SUM($M4342:BS4342)*(SUM($L4343:BR4343)=0)","v":0},{"$f":"1*(SUM($M4341:BT4341)>0)*SUM($M4342:BT4342)*(SUM($L4343:BS4343)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4344:BT4344)","v":0},null,{"$f":"SUM($M4342:M4342)-SUM($M4343:M4343)","v":0},{"$f":"SUM($M4342:N4342)-SUM($M4343:N4343)","v":0},{"$f":"SUM($M4342:O4342)-SUM($M4343:O4343)","v":0},{"$f":"SUM($M4342:P4342)-SUM($M4343:P4343)","v":0},{"$f":"SUM($M4342:Q4342)-SUM($M4343:Q4343)","v":0},{"$f":"SUM($M4342:R4342)-SUM($M4343:R4343)","v":0},{"$f":"SUM($M4342:S4342)-SUM($M4343:S4343)","v":0},{"$f":"SUM($M4342:T4342)-SUM($M4343:T4343)","v":0},{"$f":"SUM($M4342:U4342)-SUM($M4343:U4343)","v":0},{"$f":"SUM($M4342:V4342)-SUM($M4343:V4343)","v":0},{"$f":"SUM($M4342:W4342)-SUM($M4343:W4343)","v":0},{"$f":"SUM($M4342:X4342)-SUM($M4343:X4343)","v":0},{"$f":"SUM($M4342:Y4342)-SUM($M4343:Y4343)","v":0},{"$f":"SUM($M4342:Z4342)-SUM($M4343:Z4343)","v":0},{"$f":"SUM($M4342:AA4342)-SUM($M4343:AA4343)","v":0},{"$f":"SUM($M4342:AB4342)-SUM($M4343:AB4343)","v":0},{"$f":"SUM($M4342:AC4342)-SUM($M4343:AC4343)","v":0},{"$f":"SUM($M4342:AD4342)-SUM($M4343:AD4343)","v":0},{"$f":"SUM($M4342:AE4342)-SUM($M4343:AE4343)","v":0},{"$f":"SUM($M4342:AF4342)-SUM($M4343:AF4343)","v":0},{"$f":"SUM($M4342:AG4342)-SUM($M4343:AG4343)","v":0},{"$f":"SUM($M4342:AH4342)-SUM($M4343:AH4343)","v":0},{"$f":"SUM($M4342:AI4342)-SUM($M4343:AI4343)","v":0},{"$f":"SUM($M4342:AJ4342)-SUM($M4343:AJ4343)","v":0},{"$f":"SUM($M4342:AK4342)-SUM($M4343:AK4343)","v":0},{"$f":"SUM($M4342:AL4342)-SUM($M4343:AL4343)","v":0},{"$f":"SUM($M4342:AM4342)-SUM($M4343:AM4343)","v":0},{"$f":"SUM($M4342:AN4342)-SUM($M4343:AN4343)","v":0},{"$f":"SUM($M4342:AO4342)-SUM($M4343:AO4343)","v":0},{"$f":"SUM($M4342:AP4342)-SUM($M4343:AP4343)","v":0},{"$f":"SUM($M4342:AQ4342)-SUM($M4343:AQ4343)","v":0},{"$f":"SUM($M4342:AR4342)-SUM($M4343:AR4343)","v":0},{"$f":"SUM($M4342:AS4342)-SUM($M4343:AS4343)","v":0},{"$f":"SUM($M4342:AT4342)-SUM($M4343:AT4343)","v":0},{"$f":"SUM($M4342:AU4342)-SUM($M4343:AU4343)","v":0},{"$f":"SUM($M4342:AV4342)-SUM($M4343:AV4343)","v":0},{"$f":"SUM($M4342:AW4342)-SUM($M4343:AW4343)","v":0},{"$f":"SUM($M4342:AX4342)-SUM($M4343:AX4343)","v":0},{"$f":"SUM($M4342:AY4342)-SUM($M4343:AY4343)","v":0},{"$f":"SUM($M4342:AZ4342)-SUM($M4343:AZ4343)","v":0},{"$f":"SUM($M4342:BA4342)-SUM($M4343:BA4343)","v":0},{"$f":"SUM($M4342:BB4342)-SUM($M4343:BB4343)","v":0},{"$f":"SUM($M4342:BC4342)-SUM($M4343:BC4343)","v":0},{"$f":"SUM($M4342:BD4342)-SUM($M4343:BD4343)","v":0},{"$f":"SUM($M4342:BE4342)-SUM($M4343:BE4343)","v":0},{"$f":"SUM($M4342:BF4342)-SUM($M4343:BF4343)","v":0},{"$f":"SUM($M4342:BG4342)-SUM($M4343:BG4343)","v":0},{"$f":"SUM($M4342:BH4342)-SUM($M4343:BH4343)","v":0},{"$f":"SUM($M4342:BI4342)-SUM($M4343:BI4343)","v":0},{"$f":"SUM($M4342:BJ4342)-SUM($M4343:BJ4343)","v":0},{"$f":"SUM($M4342:BK4342)-SUM($M4343:BK4343)","v":0},{"$f":"SUM($M4342:BL4342)-SUM($M4343:BL4343)","v":0},{"$f":"SUM($M4342:BM4342)-SUM($M4343:BM4343)","v":0},{"$f":"SUM($M4342:BN4342)-SUM($M4343:BN4343)","v":0},{"$f":"SUM($M4342:BO4342)-SUM($M4343:BO4343)","v":0},{"$f":"SUM($M4342:BP4342)-SUM($M4343:BP4343)","v":0},{"$f":"SUM($M4342:BQ4342)-SUM($M4343:BQ4343)","v":0},{"$f":"SUM($M4342:BR4342)-SUM($M4343:BR4343)","v":0},{"$f":"SUM($M4342:BS4342)-SUM($M4343:BS4343)","v":0},{"$f":"SUM($M4342:BT4342)-SUM($M4343:BT4343)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4341:M4341)*SUM(M4343:N4343)","v":0},{"$f":"SUM($M4341:N4341)*SUM(N4343:O4343)","v":0},{"$f":"SUM($M4341:O4341)*SUM(O4343:P4343)","v":0},{"$f":"SUM($M4341:P4341)*SUM(P4343:Q4343)","v":0},{"$f":"SUM($M4341:Q4341)*SUM(Q4343:R4343)","v":0},{"$f":"SUM($M4341:R4341)*SUM(R4343:S4343)","v":0},{"$f":"SUM($M4341:S4341)*SUM(S4343:T4343)","v":0},{"$f":"SUM($M4341:T4341)*SUM(T4343:U4343)","v":0},{"$f":"SUM($M4341:U4341)*SUM(U4343:V4343)","v":0},{"$f":"SUM($M4341:V4341)*SUM(V4343:W4343)","v":0},{"$f":"SUM($M4341:W4341)*SUM(W4343:X4343)","v":0},{"$f":"SUM($M4341:X4341)*SUM(X4343:Y4343)","v":0},{"$f":"SUM($M4341:Y4341)*SUM(Y4343:Z4343)","v":0},{"$f":"SUM($M4341:Z4341)*SUM(Z4343:AA4343)","v":0},{"$f":"SUM($M4341:AA4341)*SUM(AA4343:AB4343)","v":0},{"$f":"SUM($M4341:AB4341)*SUM(AB4343:AC4343)","v":0},{"$f":"SUM($M4341:AC4341)*SUM(AC4343:AD4343)","v":0},{"$f":"SUM($M4341:AD4341)*SUM(AD4343:AE4343)","v":0},{"$f":"SUM($M4341:AE4341)*SUM(AE4343:AF4343)","v":0},{"$f":"SUM($M4341:AF4341)*SUM(AF4343:AG4343)","v":0},{"$f":"SUM($M4341:AG4341)*SUM(AG4343:AH4343)","v":0},{"$f":"SUM($M4341:AH4341)*SUM(AH4343:AI4343)","v":0},{"$f":"SUM($M4341:AI4341)*SUM(AI4343:AJ4343)","v":0},{"$f":"SUM($M4341:AJ4341)*SUM(AJ4343:AK4343)","v":0},{"$f":"SUM($M4341:AK4341)*SUM(AK4343:AL4343)","v":0},{"$f":"SUM($M4341:AL4341)*SUM(AL4343:AM4343)","v":0},{"$f":"SUM($M4341:AM4341)*SUM(AM4343:AN4343)","v":0},{"$f":"SUM($M4341:AN4341)*SUM(AN4343:AO4343)","v":0},{"$f":"SUM($M4341:AO4341)*SUM(AO4343:AP4343)","v":0},{"$f":"SUM($M4341:AP4341)*SUM(AP4343:AQ4343)","v":0},{"$f":"SUM($M4341:AQ4341)*SUM(AQ4343:AR4343)","v":0},{"$f":"SUM($M4341:AR4341)*SUM(AR4343:AS4343)","v":0},{"$f":"SUM($M4341:AS4341)*SUM(AS4343:AT4343)","v":0},{"$f":"SUM($M4341:AT4341)*SUM(AT4343:AU4343)","v":0},{"$f":"SUM($M4341:AU4341)*SUM(AU4343:AV4343)","v":0},{"$f":"SUM($M4341:AV4341)*SUM(AV4343:AW4343)","v":0},{"$f":"SUM($M4341:AW4341)*SUM(AW4343:AX4343)","v":0},{"$f":"SUM($M4341:AX4341)*SUM(AX4343:AY4343)","v":0},{"$f":"SUM($M4341:AY4341)*SUM(AY4343:AZ4343)","v":0},{"$f":"SUM($M4341:AZ4341)*SUM(AZ4343:BA4343)","v":0},{"$f":"SUM($M4341:BA4341)*SUM(BA4343:BB4343)","v":0},{"$f":"SUM($M4341:BB4341)*SUM(BB4343:BC4343)","v":0},{"$f":"SUM($M4341:BC4341)*SUM(BC4343:BD4343)","v":0},{"$f":"SUM($M4341:BD4341)*SUM(BD4343:BE4343)","v":0},{"$f":"SUM($M4341:BE4341)*SUM(BE4343:BF4343)","v":0},{"$f":"SUM($M4341:BF4341)*SUM(BF4343:BG4343)","v":0},{"$f":"SUM($M4341:BG4341)*SUM(BG4343:BH4343)","v":0},{"$f":"SUM($M4341:BH4341)*SUM(BH4343:BI4343)","v":0},{"$f":"SUM($M4341:BI4341)*SUM(BI4343:BJ4343)","v":0},{"$f":"SUM($M4341:BJ4341)*SUM(BJ4343:BK4343)","v":0},{"$f":"SUM($M4341:BK4341)*SUM(BK4343:BL4343)","v":0},{"$f":"SUM($M4341:BL4341)*SUM(BL4343:BM4343)","v":0},{"$f":"SUM($M4341:BM4341)*SUM(BM4343:BN4343)","v":0},{"$f":"SUM($M4341:BN4341)*SUM(BN4343:BO4343)","v":0},{"$f":"SUM($M4341:BO4341)*SUM(BO4343:BP4343)","v":0},{"$f":"SUM($M4341:BP4341)*SUM(BP4343:BQ4343)","v":0},{"$f":"SUM($M4341:BQ4341)*SUM(BQ4343:BR4343)","v":0},{"$f":"SUM($M4341:BR4341)*SUM(BR4343:BS4343)","v":0},{"$f":"SUM($M4341:BS4341)*SUM(BS4343:BT4343)","v":0},{"$f":"SUM($M4341:BT4341)*SUM(BT4343:BU4343)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4346:BT4346)","v":0},null,{"$f":"IFERROR(-L4345/(M4345-L4345),0)*M4343","v":0},{"$f":"IFERROR(-M4345/(N4345-M4345),0)*N4343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4344=1,\"n/a\",K4344+K4346)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4341*M4336","v":0},{"$f":"N4341*N4336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4350:M4350)<0)*(SUM($L4351:L4351)=0)","v":0},{"$f":"1*(SUM($M4350:N4350)<0)*(SUM($L4351:M4351)=0)","v":0},{"$f":"1*(SUM($M4350:O4350)<0)*(SUM($L4351:N4351)=0)","v":0},{"$f":"1*(SUM($M4350:P4350)<0)*(SUM($L4351:O4351)=0)","v":0},{"$f":"1*(SUM($M4350:Q4350)<0)*(SUM($L4351:P4351)=0)","v":0},{"$f":"1*(SUM($M4350:R4350)<0)*(SUM($L4351:Q4351)=0)","v":0},{"$f":"1*(SUM($M4350:S4350)<0)*(SUM($L4351:R4351)=0)","v":0},{"$f":"1*(SUM($M4350:T4350)<0)*(SUM($L4351:S4351)=0)","v":0},{"$f":"1*(SUM($M4350:U4350)<0)*(SUM($L4351:T4351)=0)","v":0},{"$f":"1*(SUM($M4350:V4350)<0)*(SUM($L4351:U4351)=0)","v":0},{"$f":"1*(SUM($M4350:W4350)<0)*(SUM($L4351:V4351)=0)","v":0},{"$f":"1*(SUM($M4350:X4350)<0)*(SUM($L4351:W4351)=0)","v":0},{"$f":"1*(SUM($M4350:Y4350)<0)*(SUM($L4351:X4351)=0)","v":0},{"$f":"1*(SUM($M4350:Z4350)<0)*(SUM($L4351:Y4351)=0)","v":0},{"$f":"1*(SUM($M4350:AA4350)<0)*(SUM($L4351:Z4351)=0)","v":0},{"$f":"1*(SUM($M4350:AB4350)<0)*(SUM($L4351:AA4351)=0)","v":0},{"$f":"1*(SUM($M4350:AC4350)<0)*(SUM($L4351:AB4351)=0)","v":0},{"$f":"1*(SUM($M4350:AD4350)<0)*(SUM($L4351:AC4351)=0)","v":0},{"$f":"1*(SUM($M4350:AE4350)<0)*(SUM($L4351:AD4351)=0)","v":0},{"$f":"1*(SUM($M4350:AF4350)<0)*(SUM($L4351:AE4351)=0)","v":0},{"$f":"1*(SUM($M4350:AG4350)<0)*(SUM($L4351:AF4351)=0)","v":0},{"$f":"1*(SUM($M4350:AH4350)<0)*(SUM($L4351:AG4351)=0)","v":0},{"$f":"1*(SUM($M4350:AI4350)<0)*(SUM($L4351:AH4351)=0)","v":0},{"$f":"1*(SUM($M4350:AJ4350)<0)*(SUM($L4351:AI4351)=0)","v":0},{"$f":"1*(SUM($M4350:AK4350)<0)*(SUM($L4351:AJ4351)=0)","v":0},{"$f":"1*(SUM($M4350:AL4350)<0)*(SUM($L4351:AK4351)=0)","v":0},{"$f":"1*(SUM($M4350:AM4350)<0)*(SUM($L4351:AL4351)=0)","v":0},{"$f":"1*(SUM($M4350:AN4350)<0)*(SUM($L4351:AM4351)=0)","v":0},{"$f":"1*(SUM($M4350:AO4350)<0)*(SUM($L4351:AN4351)=0)","v":0},{"$f":"1*(SUM($M4350:AP4350)<0)*(SUM($L4351:AO4351)=0)","v":0},{"$f":"1*(SUM($M4350:AQ4350)<0)*(SUM($L4351:AP4351)=0)","v":0},{"$f":"1*(SUM($M4350:AR4350)<0)*(SUM($L4351:AQ4351)=0)","v":0},{"$f":"1*(SUM($M4350:AS4350)<0)*(SUM($L4351:AR4351)=0)","v":0},{"$f":"1*(SUM($M4350:AT4350)<0)*(SUM($L4351:AS4351)=0)","v":0},{"$f":"1*(SUM($M4350:AU4350)<0)*(SUM($L4351:AT4351)=0)","v":0},{"$f":"1*(SUM($M4350:AV4350)<0)*(SUM($L4351:AU4351)=0)","v":0},{"$f":"1*(SUM($M4350:AW4350)<0)*(SUM($L4351:AV4351)=0)","v":0},{"$f":"1*(SUM($M4350:AX4350)<0)*(SUM($L4351:AW4351)=0)","v":0},{"$f":"1*(SUM($M4350:AY4350)<0)*(SUM($L4351:AX4351)=0)","v":0},{"$f":"1*(SUM($M4350:AZ4350)<0)*(SUM($L4351:AY4351)=0)","v":0},{"$f":"1*(SUM($M4350:BA4350)<0)*(SUM($L4351:AZ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BB4350)<0)*(SUM($L4351:BA4351)=0)","v":0},{"$f":"1*(SUM($M4350:BC4350)<0)*(SUM($L4351:BB4351)=0)","v":0},{"$f":"1*(SUM($M4350:BD4350)<0)*(SUM($L4351:BC4351)=0)","v":0},{"$f":"1*(SUM($M4350:BE4350)<0)*(SUM($L4351:BD4351)=0)","v":0},{"$f":"1*(SUM($M4350:BF4350)<0)*(SUM($L4351:BE4351)=0)","v":0},{"$f":"1*(SUM($M4350:BG4350)<0)*(SUM($L4351:BF4351)=0)","v":0},{"$f":"1*(SUM($M4350:BH4350)<0)*(SUM($L4351:BG4351)=0)","v":0},{"$f":"1*(SUM($M4350:BI4350)<0)*(SUM($L4351:BH4351)=0)","v":0},{"$f":"1*(SUM($M4350:BJ4350)<0)*(SUM($L4351:BI4351)=0)","v":0},{"$f":"1*(SUM($M4350:BK4350)<0)*(SUM($L4351:BJ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BL4350)<0)*(SUM($L4351:BK4351)=0)","v":0},{"$f":"1*(SUM($M4350:BM4350)<0)*(SUM($L4351:BL4351)=0)","v":0},{"$f":"1*(SUM($M4350:BN4350)<0)*(SUM($L4351:BM4351)=0)","v":0},{"$f":"1*(SUM($M4350:BO4350)<0)*(SUM($L4351:BN4351)=0)","v":0},{"$f":"1*(SUM($M4350:BP4350)<0)*(SUM($L4351:BO4351)=0)","v":0},{"$f":"1*(SUM($M4350:BQ4350)<0)*(SUM($L4351:BP4351)=0)","v":0},{"$f":"1*(SUM($M4350:BR4350)<0)*(SUM($L4351:BQ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BS4350)<0)*(SUM($L4351:BR4351)=0)","v":0},{"$f":"1*(SUM($M4350:BT4350)<0)*(SUM($L4351:BS4351)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4350:M4350)>0)*SUM($M4351:M4351)*(SUM($L4352:L4352)=0)","v":0},{"$f":"1*(SUM($M4350:N4350)>0)*SUM($M4351:N4351)*(SUM($L4352:M4352)=0)","v":0},{"$f":"1*(SUM($M4350:O4350)>0)*SUM($M4351:O4351)*(SUM($L4352:N4352)=0)","v":0},{"$f":"1*(SUM($M4350:P4350)>0)*SUM($M4351:P4351)*(SUM($L4352:O4352)=0)","v":0},{"$f":"1*(SUM($M4350:Q4350)>0)*SUM($M4351:Q4351)*(SUM($L4352:P4352)=0)","v":0},{"$f":"1*(SUM($M4350:R4350)>0)*SUM($M4351:R4351)*(SUM($L4352:Q4352)=0)","v":0},{"$f":"1*(SUM($M4350:S4350)>0)*SUM($M4351:S4351)*(SUM($L4352:R4352)=0)","v":0},{"$f":"1*(SUM($M4350:T4350)>0)*SUM($M4351:T4351)*(SUM($L4352:S4352)=0)","v":0},{"$f":"1*(SUM($M4350:U4350)>0)*SUM($M4351:U4351)*(SUM($L4352:T4352)=0)","v":0},{"$f":"1*(SUM($M4350:V4350)>0)*SUM($M4351:V4351)*(SUM($L4352:U4352)=0)","v":0},{"$f":"1*(SUM($M4350:W4350)>0)*SUM($M4351:W4351)*(SUM($L4352:V4352)=0)","v":0},{"$f":"1*(SUM($M4350:X4350)>0)*SUM($M4351:X4351)*(SUM($L4352:W4352)=0)","v":0},{"$f":"1*(SUM($M4350:Y4350)>0)*SUM($M4351:Y4351)*(SUM($L4352:X4352)=0)","v":0},{"$f":"1*(SUM($M4350:Z4350)>0)*SUM($M4351:Z4351)*(SUM($L4352:Y4352)=0)","v":0},{"$f":"1*(SUM($M4350:AA4350)>0)*SUM($M4351:AA4351)*(SUM($L4352:Z4352)=0)","v":0},{"$f":"1*(SUM($M4350:AB4350)>0)*SUM($M4351:AB4351)*(SUM($L4352:AA4352)=0)","v":0},{"$f":"1*(SUM($M4350:AC4350)>0)*SUM($M4351:AC4351)*(SUM($L4352:AB4352)=0)","v":0},{"$f":"1*(SUM($M4350:AD4350)>0)*SUM($M4351:AD4351)*(SUM($L4352:AC4352)=0)","v":0},{"$f":"1*(SUM($M4350:AE4350)>0)*SUM($M4351:AE4351)*(SUM($L4352:AD4352)=0)","v":0},{"$f":"1*(SUM($M4350:AF4350)>0)*SUM($M4351:AF4351)*(SUM($L4352:AE4352)=0)","v":0},{"$f":"1*(SUM($M4350:AG4350)>0)*SUM($M4351:AG4351)*(SUM($L4352:AF4352)=0)","v":0},{"$f":"1*(SUM($M4350:AH4350)>0)*SUM($M4351:AH4351)*(SUM($L4352:AG4352)=0)","v":0},{"$f":"1*(SUM($M4350:AI4350)>0)*SUM($M4351:AI4351)*(SUM($L4352:AH4352)=0)","v":0},{"$f":"1*(SUM($M4350:AJ4350)>0)*SUM($M4351:AJ4351)*(SUM($L4352:AI4352)=0)","v":0},{"$f":"1*(SUM($M4350:AK4350)>0)*SUM($M4351:AK4351)*(SUM($L4352:AJ4352)=0)","v":0},{"$f":"1*(SUM($M4350:AL4350)>0)*SUM($M4351:AL4351)*(SUM($L4352:AK4352)=0)","v":0},{"$f":"1*(SUM($M4350:AM4350)>0)*SUM($M4351:AM4351)*(SUM($L4352:AL4352)=0)","v":0},{"$f":"1*(SUM($M4350:AN4350)>0)*SUM($M4351:AN4351)*(SUM($L4352:AM4352)=0)","v":0},{"$f":"1*(SUM($M4350:AO4350)>0)*SUM($M4351:AO4351)*(SUM($L4352:AN4352)=0)","v":0},{"$f":"1*(SUM($M4350:AP4350)>0)*SUM($M4351:AP4351)*(SUM($L4352:AO4352)=0)","v":0},{"$f":"1*(SUM($M4350:AQ4350)>0)*SUM($M4351:AQ4351)*(SUM($L4352:AP4352)=0)","v":0},{"$f":"1*(SUM($M4350:AR4350)>0)*SUM($M4351:AR4351)*(SUM($L4352:AQ4352)=0)","v":0},{"$f":"1*(SUM($M4350:AS4350)>0)*SUM($M4351:AS4351)*(SUM($L4352:AR4352)=0)","v":0},{"$f":"1*(SUM($M4350:AT4350)>0)*SUM($M4351:AT4351)*(SUM($L4352:AS4352)=0)","v":0},{"$f":"1*(SUM($M4350:AU4350)>0)*SUM($M4351:AU4351)*(SUM($L4352:AT4352)=0)","v":0},{"$f":"1*(SUM($M4350:AV4350)>0)*SUM($M4351:AV4351)*(SUM($L4352:AU4352)=0)","v":0},{"$f":"1*(SUM($M4350:AW4350)>0)*SUM($M4351:AW4351)*(SUM($L4352:AV4352)=0)","v":0},{"$f":"1*(SUM($M4350:AX4350)>0)*SUM($M4351:AX4351)*(SUM($L4352:AW4352)=0)","v":0},{"$f":"1*(SUM($M4350:AY4350)>0)*SUM($M4351:AY4351)*(SUM($L4352:AX4352)=0)","v":0},{"$f":"1*(SUM($M4350:AZ4350)>0)*SUM($M4351:AZ4351)*(SUM($L4352:AY4352)=0)","v":0},{"$f":"1*(SUM($M4350:BA4350)>0)*SUM($M4351:BA4351)*(SUM($L4352:AZ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BB4350)>0)*SUM($M4351:BB4351)*(SUM($L4352:BA4352)=0)","v":0},{"$f":"1*(SUM($M4350:BC4350)>0)*SUM($M4351:BC4351)*(SUM($L4352:BB4352)=0)","v":0},{"$f":"1*(SUM($M4350:BD4350)>0)*SUM($M4351:BD4351)*(SUM($L4352:BC4352)=0)","v":0},{"$f":"1*(SUM($M4350:BE4350)>0)*SUM($M4351:BE4351)*(SUM($L4352:BD4352)=0)","v":0},{"$f":"1*(SUM($M4350:BF4350)>0)*SUM($M4351:BF4351)*(SUM($L4352:BE4352)=0)","v":0},{"$f":"1*(SUM($M4350:BG4350)>0)*SUM($M4351:BG4351)*(SUM($L4352:BF4352)=0)","v":0},{"$f":"1*(SUM($M4350:BH4350)>0)*SUM($M4351:BH4351)*(SUM($L4352:BG4352)=0)","v":0},{"$f":"1*(SUM($M4350:BI4350)>0)*SUM($M4351:BI4351)*(SUM($L4352:BH4352)=0)","v":0},{"$f":"1*(SUM($M4350:BJ4350)>0)*SUM($M4351:BJ4351)*(SUM($L4352:BI4352)=0)","v":0},{"$f":"1*(SUM($M4350:BK4350)>0)*SUM($M4351:BK4351)*(SUM($L4352:BJ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BL4350)>0)*SUM($M4351:BL4351)*(SUM($L4352:BK4352)=0)","v":0},{"$f":"1*(SUM($M4350:BM4350)>0)*SUM($M4351:BM4351)*(SUM($L4352:BL4352)=0)","v":0},{"$f":"1*(SUM($M4350:BN4350)>0)*SUM($M4351:BN4351)*(SUM($L4352:BM4352)=0)","v":0},{"$f":"1*(SUM($M4350:BO4350)>0)*SUM($M4351:BO4351)*(SUM($L4352:BN4352)=0)","v":0},{"$f":"1*(SUM($M4350:BP4350)>0)*SUM($M4351:BP4351)*(SUM($L4352:BO4352)=0)","v":0},{"$f":"1*(SUM($M4350:BQ4350)>0)*SUM($M4351:BQ4351)*(SUM($L4352:BP4352)=0)","v":0},{"$f":"1*(SUM($M4350:BR4350)>0)*SUM($M4351:BR4351)*(SUM($L4352:BQ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BS4350)>0)*SUM($M4351:BS4351)*(SUM($L4352:BR4352)=0)","v":0},{"$f":"1*(SUM($M4350:BT4350)>0)*SUM($M4351:BT4351)*(SUM($L4352:BS4352)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4353:BT4353)","v":0},null,{"$f":"SUM($M4351:M4351)-SUM($M4352:M4352)","v":0},{"$f":"SUM($M4351:N4351)-SUM($M4352:N4352)","v":0},{"$f":"SUM($M4351:O4351)-SUM($M4352:O4352)","v":0},{"$f":"SUM($M4351:P4351)-SUM($M4352:P4352)","v":0},{"$f":"SUM($M4351:Q4351)-SUM($M4352:Q4352)","v":0},{"$f":"SUM($M4351:R4351)-SUM($M4352:R4352)","v":0},{"$f":"SUM($M4351:S4351)-SUM($M4352:S4352)","v":0},{"$f":"SUM($M4351:T4351)-SUM($M4352:T4352)","v":0},{"$f":"SUM($M4351:U4351)-SUM($M4352:U4352)","v":0},{"$f":"SUM($M4351:V4351)-SUM($M4352:V4352)","v":0},{"$f":"SUM($M4351:W4351)-SUM($M4352:W4352)","v":0},{"$f":"SUM($M4351:X4351)-SUM($M4352:X4352)","v":0},{"$f":"SUM($M4351:Y4351)-SUM($M4352:Y4352)","v":0},{"$f":"SUM($M4351:Z4351)-SUM($M4352:Z4352)","v":0},{"$f":"SUM($M4351:AA4351)-SUM($M4352:AA4352)","v":0},{"$f":"SUM($M4351:AB4351)-SUM($M4352:AB4352)","v":0},{"$f":"SUM($M4351:AC4351)-SUM($M4352:AC4352)","v":0},{"$f":"SUM($M4351:AD4351)-SUM($M4352:AD4352)","v":0},{"$f":"SUM($M4351:AE4351)-SUM($M4352:AE4352)","v":0},{"$f":"SUM($M4351:AF4351)-SUM($M4352:AF4352)","v":0},{"$f":"SUM($M4351:AG4351)-SUM($M4352:AG4352)","v":0},{"$f":"SUM($M4351:AH4351)-SUM($M4352:AH4352)","v":0},{"$f":"SUM($M4351:AI4351)-SUM($M4352:AI4352)","v":0},{"$f":"SUM($M4351:AJ4351)-SUM($M4352:AJ4352)","v":0},{"$f":"SUM($M4351:AK4351)-SUM($M4352:AK4352)","v":0},{"$f":"SUM($M4351:AL4351)-SUM($M4352:AL4352)","v":0},{"$f":"SUM($M4351:AM4351)-SUM($M4352:AM4352)","v":0},{"$f":"SUM($M4351:AN4351)-SUM($M4352:AN4352)","v":0},{"$f":"SUM($M4351:AO4351)-SUM($M4352:AO4352)","v":0},{"$f":"SUM($M4351:AP4351)-SUM($M4352:AP4352)","v":0},{"$f":"SUM($M4351:AQ4351)-SUM($M4352:AQ4352)","v":0},{"$f":"SUM($M4351:AR4351)-SUM($M4352:AR4352)","v":0},{"$f":"SUM($M4351:AS4351)-SUM($M4352:AS4352)","v":0},{"$f":"SUM($M4351:AT4351)-SUM($M4352:AT4352)","v":0},{"$f":"SUM($M4351:AU4351)-SUM($M4352:AU4352)","v":0},{"$f":"SUM($M4351:AV4351)-SUM($M4352:AV4352)","v":0},{"$f":"SUM($M4351:AW4351)-SUM($M4352:AW4352)","v":0},{"$f":"SUM($M4351:AX4351)-SUM($M4352:AX4352)","v":0},{"$f":"SUM($M4351:AY4351)-SUM($M4352:AY4352)","v":0},{"$f":"SUM($M4351:AZ4351)-SUM($M4352:AZ4352)","v":0},{"$f":"SUM($M4351:BA4351)-SUM($M4352:BA4352)","v":0},{"$f":"SUM($M4351:BB4351)-SUM($M4352:BB4352)","v":0},{"$f":"SUM($M4351:BC4351)-SUM($M4352:BC4352)","v":0},{"$f":"SUM($M4351:BD4351)-SUM($M4352:BD4352)","v":0},{"$f":"SUM($M4351:BE4351)-SUM($M4352:BE4352)","v":0},{"$f":"SUM($M4351:BF4351)-SUM($M4352:BF4352)","v":0},{"$f":"SUM($M4351:BG4351)-SUM($M4352:BG4352)","v":0},{"$f":"SUM($M4351:BH4351)-SUM($M4352:BH4352)","v":0},{"$f":"SUM($M4351:BI4351)-SUM($M4352:BI4352)","v":0},{"$f":"SUM($M4351:BJ4351)-SUM($M4352:BJ4352)","v":0},{"$f":"SUM($M4351:BK4351)-SUM($M4352:BK4352)","v":0},{"$f":"SUM($M4351:BL4351)-SUM($M4352:BL4352)","v":0},{"$f":"SUM($M4351:BM4351)-SUM($M4352:BM4352)","v":0},{"$f":"SUM($M4351:BN4351)-SUM($M4352:BN4352)","v":0},{"$f":"SUM($M4351:BO4351)-SUM($M4352:BO4352)","v":0},{"$f":"SUM($M4351:BP4351)-SUM($M4352:BP4352)","v":0},{"$f":"SUM($M4351:BQ4351)-SUM($M4352:BQ4352)","v":0},{"$f":"SUM($M4351:BR4351)-SUM($M4352:BR4352)","v":0},{"$f":"SUM($M4351:BS4351)-SUM($M4352:BS4352)","v":0},{"$f":"SUM($M4351:BT4351)-SUM($M4352:BT4352)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4350:M4350)*SUM(M4352:N4352)","v":0},{"$f":"SUM($M4350:N4350)*SUM(N4352:O4352)","v":0},{"$f":"SUM($M4350:O4350)*SUM(O4352:P4352)","v":0},{"$f":"SUM($M4350:P4350)*SUM(P4352:Q4352)","v":0},{"$f":"SUM($M4350:Q4350)*SUM(Q4352:R4352)","v":0},{"$f":"SUM($M4350:R4350)*SUM(R4352:S4352)","v":0},{"$f":"SUM($M4350:S4350)*SUM(S4352:T4352)","v":0},{"$f":"SUM($M4350:T4350)*SUM(T4352:U4352)","v":0},{"$f":"SUM($M4350:U4350)*SUM(U4352:V4352)","v":0},{"$f":"SUM($M4350:V4350)*SUM(V4352:W4352)","v":0},{"$f":"SUM($M4350:W4350)*SUM(W4352:X4352)","v":0},{"$f":"SUM($M4350:X4350)*SUM(X4352:Y4352)","v":0},{"$f":"SUM($M4350:Y4350)*SUM(Y4352:Z4352)","v":0},{"$f":"SUM($M4350:Z4350)*SUM(Z4352:AA4352)","v":0},{"$f":"SUM($M4350:AA4350)*SUM(AA4352:AB4352)","v":0},{"$f":"SUM($M4350:AB4350)*SUM(AB4352:AC4352)","v":0},{"$f":"SUM($M4350:AC4350)*SUM(AC4352:AD4352)","v":0},{"$f":"SUM($M4350:AD4350)*SUM(AD4352:AE4352)","v":0},{"$f":"SUM($M4350:AE4350)*SUM(AE4352:AF4352)","v":0},{"$f":"SUM($M4350:AF4350)*SUM(AF4352:AG4352)","v":0},{"$f":"SUM($M4350:AG4350)*SUM(AG4352:AH4352)","v":0},{"$f":"SUM($M4350:AH4350)*SUM(AH4352:AI4352)","v":0},{"$f":"SUM($M4350:AI4350)*SUM(AI4352:AJ4352)","v":0},{"$f":"SUM($M4350:AJ4350)*SUM(AJ4352:AK4352)","v":0},{"$f":"SUM($M4350:AK4350)*SUM(AK4352:AL4352)","v":0},{"$f":"SUM($M4350:AL4350)*SUM(AL4352:AM4352)","v":0},{"$f":"SUM($M4350:AM4350)*SUM(AM4352:AN4352)","v":0},{"$f":"SUM($M4350:AN4350)*SUM(AN4352:AO4352)","v":0},{"$f":"SUM($M4350:AO4350)*SUM(AO4352:AP4352)","v":0},{"$f":"SUM($M4350:AP4350)*SUM(AP4352:AQ4352)","v":0},{"$f":"SUM($M4350:AQ4350)*SUM(AQ4352:AR4352)","v":0},{"$f":"SUM($M4350:AR4350)*SUM(AR4352:AS4352)","v":0},{"$f":"SUM($M4350:AS4350)*SUM(AS4352:AT4352)","v":0},{"$f":"SUM($M4350:AT4350)*SUM(AT4352:AU4352)","v":0},{"$f":"SUM($M4350:AU4350)*SUM(AU4352:AV4352)","v":0},{"$f":"SUM($M4350:AV4350)*SUM(AV4352:AW4352)","v":0},{"$f":"SUM($M4350:AW4350)*SUM(AW4352:AX4352)","v":0},{"$f":"SUM($M4350:AX4350)*SUM(AX4352:AY4352)","v":0},{"$f":"SUM($M4350:AY4350)*SUM(AY4352:AZ4352)","v":0},{"$f":"SUM($M4350:AZ4350)*SUM(AZ4352:BA4352)","v":0},{"$f":"SUM($M4350:BA4350)*SUM(BA4352:BB4352)","v":0},{"$f":"SUM($M4350:BB4350)*SUM(BB4352:BC4352)","v":0},{"$f":"SUM($M4350:BC4350)*SUM(BC4352:BD4352)","v":0},{"$f":"SUM($M4350:BD4350)*SUM(BD4352:BE4352)","v":0},{"$f":"SUM($M4350:BE4350)*SUM(BE4352:BF4352)","v":0},{"$f":"SUM($M4350:BF4350)*SUM(BF4352:BG4352)","v":0},{"$f":"SUM($M4350:BG4350)*SUM(BG4352:BH4352)","v":0},{"$f":"SUM($M4350:BH4350)*SUM(BH4352:BI4352)","v":0},{"$f":"SUM($M4350:BI4350)*SUM(BI4352:BJ4352)","v":0},{"$f":"SUM($M4350:BJ4350)*SUM(BJ4352:BK4352)","v":0},{"$f":"SUM($M4350:BK4350)*SUM(BK4352:BL4352)","v":0},{"$f":"SUM($M4350:BL4350)*SUM(BL4352:BM4352)","v":0},{"$f":"SUM($M4350:BM4350)*SUM(BM4352:BN4352)","v":0},{"$f":"SUM($M4350:BN4350)*SUM(BN4352:BO4352)","v":0},{"$f":"SUM($M4350:BO4350)*SUM(BO4352:BP4352)","v":0},{"$f":"SUM($M4350:BP4350)*SUM(BP4352:BQ4352)","v":0},{"$f":"SUM($M4350:BQ4350)*SUM(BQ4352:BR4352)","v":0},{"$f":"SUM($M4350:BR4350)*SUM(BR4352:BS4352)","v":0},{"$f":"SUM($M4350:BS4350)*SUM(BS4352:BT4352)","v":0},{"$f":"SUM($M4350:BT4350)*SUM(BT4352:BU4352)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4355:BT4355)","v":0},null,{"$f":"IFERROR(-L4354/(M4354-L4354),0)*M4352","v":0},{"$f":"IFERROR(-M4354/(N4354-M4354),0)*N4352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4353=1,\"n/a\",K4353+K4355)","v":0}]
[]
[null,null,null,"DASHBOARD SELECTION"]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4359,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Social equity IRR",null,"£000",null,{"$f":"CHOOSE(H4359,H4300,H4338)","v":"n/a"}]
[null,null,null,"Social equity NPV",null,"£000",null,{"$f":"CHOOSE(H4359,K4299,K4337)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B4297)+1","v":8},null,"END OF SHEET"]

{"sheet":"OpCo3","index":25,"n_rows":4364,"n_cols":72,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[3316,18,3316,21],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[3316,13,3316,16]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(J430:J475,I2846:I2863,I3287,I3313,I2160:I2184,I3900:I3910)","v":0},null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"OpCo3"},null,null,null,"Sheet Warnings:",null,null,{"$f":"SUM(J685:J1213,J1388:J2072,J2339:J2354,J3250:J3256,J3598,J3647)","v":0},null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,{"$f":"INP_General!$G$224","v":true},null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,"OpCo",null,null,3,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[null,null,null,null,null,null,null,null,null,null,"Days in year",null,{"$f":"M5-M4+1","v":365},{"$f":"N5-N4+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Remaining periods of operations",null,{"$f":"SUM(CALC_Project_ANN!M$28:$BT$28)*CALC_Project_ANN!M$28","v":0},{"$f":"SUM(CALC_Project_ANN!N$28:$BT$28)*CALC_Project_ANN!N$28","v":0},{"$f":"SUM(CALC_Project_ANN!O$28:$BT$28)*CALC_Project_ANN!O$28","v":0},{"$f":"SUM(CALC_Project_ANN!P$28:$BT$28)*CALC_Project_ANN!P$28","v":0},{"$f":"SUM(CALC_Project_ANN!Q$28:$BT$28)*CALC_Project_ANN!Q$28","v":0},{"$f":"SUM(CALC_Project_ANN!R$28:$BT$28)*CALC_Project_ANN!R$28","v":0},{"$f":"SUM(CALC_Project_ANN!S$28:$BT$28)*CALC_Project_ANN!S$28","v":0},{"$f":"SUM(CALC_Project_ANN!T$28:$BT$28)*CALC_Project_ANN!T$28","v":0},{"$f":"SUM(CALC_Project_ANN!U$28:$BT$28)*CALC_Project_ANN!U$28","v":0},{"$f":"SUM(CALC_Project_ANN!V$28:$BT$28)*CALC_Project_ANN!V$28","v":0},{"$f":"SUM(CALC_Project_ANN!W$28:$BT$28)*CALC_Project_ANN!W$28","v":0},{"$f":"SUM(CALC_Project_ANN!X$28:$BT$28)*CALC_Project_ANN!X$28","v":0},{"$f":"SUM(CALC_Project_ANN!Y$28:$BT$28)*CALC_Project_ANN!Y$28","v":0},{"$f":"SUM(CALC_Project_ANN!Z$28:$BT$28)*CALC_Project_ANN!Z$28","v":0},{"$f":"SUM(CALC_Project_ANN!AA$28:$BT$28)*CALC_Project_ANN!AA$28","v":0},{"$f":"SUM(CALC_Project_ANN!AB$28:$BT$28)*CALC_Project_ANN!AB$28","v":0},{"$f":"SUM(CALC_Project_ANN!AC$28:$BT$28)*CALC_Project_ANN!AC$28","v":0},{"$f":"SUM(CALC_Project_ANN!AD$28:$BT$28)*CALC_Project_ANN!AD$28","v":0},{"$f":"SUM(CALC_Project_ANN!AE$28:$BT$28)*CALC_Project_ANN!AE$28","v":0},{"$f":"SUM(CALC_Project_ANN!AF$28:$BT$28)*CALC_Project_ANN!AF$28","v":0},{"$f":"SUM(CALC_Project_ANN!AG$28:$BT$28)*CALC_Project_ANN!AG$28","v":0},{"$f":"SUM(CALC_Project_ANN!AH$28:$BT$28)*CALC_Project_ANN!AH$28","v":0},{"$f":"SUM(CALC_Project_ANN!AI$28:$BT$28)*CALC_Project_ANN!AI$28","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$28:$BT$28)*CALC_Project_ANN!AJ$28","v":0},{"$f":"SUM(CALC_Project_ANN!AK$28:$BT$28)*CALC_Project_ANN!AK$28","v":0},{"$f":"SUM(CALC_Project_ANN!AL$28:$BT$28)*CALC_Project_ANN!AL$28","v":0},{"$f":"SUM(CALC_Project_ANN!AM$28:$BT$28)*CALC_Project_ANN!AM$28","v":0},{"$f":"SUM(CALC_Project_ANN!AN$28:$BT$28)*CALC_Project_ANN!AN$28","v":0},{"$f":"SUM(CALC_Project_ANN!AO$28:$BT$28)*CALC_Project_ANN!AO$28","v":0},{"$f":"SUM(CALC_Project_ANN!AP$28:$BT$28)*CALC_Project_ANN!AP$28","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$28:$BT$28)*CALC_Project_ANN!AQ$28","v":0},{"$f":"SUM(CALC_Project_ANN!AR$28:$BT$28)*CALC_Project_ANN!AR$28","v":0},{"$f":"SUM(CALC_Project_ANN!AS$28:$BT$28)*CALC_Project_ANN!AS$28","v":0},{"$f":"SUM(CALC_Project_ANN!AT$28:$BT$28)*CALC_Project_ANN!AT$28","v":0},{"$f":"SUM(CALC_Project_ANN!AU$28:$BT$28)*CALC_Project_ANN!AU$28","v":0},{"$f":"SUM(CALC_Project_ANN!AV$28:$BT$28)*CALC_Project_ANN!AV$28","v":0},{"$f":"SUM(CALC_Project_ANN!AW$28:$BT$28)*CALC_Project_ANN!AW$28","v":0},{"$f":"SUM(CALC_Project_ANN!AX$28:$BT$28)*CALC_Project_ANN!AX$28","v":0},{"$f":"SUM(CALC_Project_ANN!AY$28:$BT$28)*CALC_Project_ANN!AY$28","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$28:$BT$28)*CALC_Project_ANN!AZ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BA$28:$BT$28)*CALC_Project_ANN!BA$28","v":0},{"$f":"SUM(CALC_Project_ANN!BB$28:$BT$28)*CALC_Project_ANN!BB$28","v":0},{"$f":"SUM(CALC_Project_ANN!BC$28:$BT$28)*CALC_Project_ANN!BC$28","v":0},{"$f":"SUM(CALC_Project_ANN!BD$28:$BT$28)*CALC_Project_ANN!BD$28","v":0},{"$f":"SUM(CALC_Project_ANN!BE$28:$BT$28)*CALC_Project_ANN!BE$28","v":0},{"$f":"SUM(CALC_Project_ANN!BF$28:$BT$28)*CALC_Project_ANN!BF$28","v":0},{"$f":"SUM(CALC_Project_ANN!BG$28:$BT$28)*CALC_Project_ANN!BG$28","v":0},{"$f":"SUM(CALC_Project_ANN!BH$28:$BT$28)*CALC_Project_ANN!BH$28","v":0},{"$f":"SUM(CALC_Project_ANN!BI$28:$BT$28)*CALC_Project_ANN!BI$28","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$28:$BT$28)*CALC_Project_ANN!BJ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BK$28:$BT$28)*CALC_Project_ANN!BK$28","v":0},{"$f":"SUM(CALC_Project_ANN!BL$28:$BT$28)*CALC_Project_ANN!BL$28","v":0},{"$f":"SUM(CALC_Project_ANN!BM$28:$BT$28)*CALC_Project_ANN!BM$28","v":0},{"$f":"SUM(CALC_Project_ANN!BN$28:$BT$28)*CALC_Project_ANN!BN$28","v":0},{"$f":"SUM(CALC_Project_ANN!BO$28:$BT$28)*CALC_Project_ANN!BO$28","v":0},{"$f":"SUM(CALC_Project_ANN!BP$28:$BT$28)*CALC_Project_ANN!BP$28","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$28:$BT$28)*CALC_Project_ANN!BQ$28","v":0},{"$f":"SUM(CALC_Project_ANN!BR$28:$BT$28)*CALC_Project_ANN!BR$28","v":0},{"$f":"SUM(CALC_Project_ANN!BS$28:$BT$28)*CALC_Project_ANN!BS$28","v":0},{"$f":"SUM(CALC_Project_ANN!BT$28:$BT$28)*CALC_Project_ANN!BT$28","v":0}]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"PROJECT COST BASE AND ASSOCIATED WORKING CAPITAL"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"ALLOCATION OF CASH FLOWS"]
[]
[]
[null,null,null,{"$f":"INP_General!D632","v":"Generation"},null,null,{"$f":"INDEX(INP_General!$F632:$H632,1,$I$5)","v":false}]
[null,null,null,{"$f":"INP_General!D633","v":"Distribution"},null,null,{"$f":"INDEX(INP_General!$F633:$H633,1,$I$5)","v":false}]
[null,null,null,{"$f":"INP_General!D634","v":"Retail"},null,null,{"$f":"INDEX(INP_General!$F634:$H634,1,$I$5)","v":false}]
[]
[null,null,{"$f":"MAX(C$11:C18)+1","v":2},{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2113 + CALC_Project_ANN!M5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2113 + CALC_Project_ANN!N5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2113 + CALC_Project_ANN!O5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2113 + CALC_Project_ANN!P5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2113 + CALC_Project_ANN!Q5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2113 + CALC_Project_ANN!R5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2113 + CALC_Project_ANN!S5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2113 + CALC_Project_ANN!T5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2113 + CALC_Project_ANN!U5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2113 + CALC_Project_ANN!V5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2113 + CALC_Project_ANN!W5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2113 + CALC_Project_ANN!X5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2113 + CALC_Project_ANN!Y5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2113 + CALC_Project_ANN!Z5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2113 + CALC_Project_ANN!AA5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2113 + CALC_Project_ANN!AB5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2113 + CALC_Project_ANN!AC5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2113 + CALC_Project_ANN!AD5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2113 + CALC_Project_ANN!AE5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2113 + CALC_Project_ANN!AF5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2113 + CALC_Project_ANN!AG5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2113 + CALC_Project_ANN!AH5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2113 + CALC_Project_ANN!AI5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2113 + CALC_Project_ANN!AJ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2113 + CALC_Project_ANN!AK5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2113 + CALC_Project_ANN!AL5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2113 + CALC_Project_ANN!AM5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2113 + CALC_Project_ANN!AN5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2113 + CALC_Project_ANN!AO5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2113 + CALC_Project_ANN!AP5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2113 + CALC_Project_ANN!AQ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2113 + CALC_Project_ANN!AR5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2113 + CALC_Project_ANN!AS5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2113 + CALC_Project_ANN!AT5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2113 + CALC_Project_ANN!AU5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2113 + CALC_Project_ANN!AV5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2113 + CALC_Project_ANN!AW5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2113 + CALC_Project_ANN!AX5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2113 + CALC_Project_ANN!AY5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2113 + CALC_Project_ANN!AZ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2113 + CALC_Project_ANN!BA5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2113 + CALC_Project_ANN!BB5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2113 + CALC_Project_ANN!BC5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2113 + CALC_Project_ANN!BD5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2113 + CALC_Project_ANN!BE5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2113 + CALC_Project_ANN!BF5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2113 + CALC_Project_ANN!BG5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2113 + CALC_Project_ANN!BH5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2113 + CALC_Project_ANN!BI5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2113 + CALC_Project_ANN!BJ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2113 + CALC_Project_ANN!BK5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2113 + CALC_Project_ANN!BL5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2113 + CALC_Project_ANN!BM5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2113 + CALC_Project_ANN!BN5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2113 + CALC_Project_ANN!BO5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2113 + CALC_Project_ANN!BP5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2113 + CALC_Project_ANN!BQ5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2113 + CALC_Project_ANN!BR5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2113 + CALC_Project_ANN!BS5345)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2113 + CALC_Project_ANN!BT5345)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2114 + CALC_Project_ANN!M5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2114 + CALC_Project_ANN!N5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2114 + CALC_Project_ANN!O5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2114 + CALC_Project_ANN!P5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2114 + CALC_Project_ANN!Q5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2114 + CALC_Project_ANN!R5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2114 + CALC_Project_ANN!S5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2114 + CALC_Project_ANN!T5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2114 + CALC_Project_ANN!U5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2114 + CALC_Project_ANN!V5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2114 + CALC_Project_ANN!W5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2114 + CALC_Project_ANN!X5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2114 + CALC_Project_ANN!Y5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2114 + CALC_Project_ANN!Z5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2114 + CALC_Project_ANN!AA5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2114 + CALC_Project_ANN!AB5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2114 + CALC_Project_ANN!AC5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2114 + CALC_Project_ANN!AD5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2114 + CALC_Project_ANN!AE5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2114 + CALC_Project_ANN!AF5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2114 + CALC_Project_ANN!AG5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2114 + CALC_Project_ANN!AH5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2114 + CALC_Project_ANN!AI5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2114 + CALC_Project_ANN!AJ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2114 + CALC_Project_ANN!AK5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2114 + CALC_Project_ANN!AL5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2114 + CALC_Project_ANN!AM5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2114 + CALC_Project_ANN!AN5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2114 + CALC_Project_ANN!AO5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2114 + CALC_Project_ANN!AP5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2114 + CALC_Project_ANN!AQ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2114 + CALC_Project_ANN!AR5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2114 + CALC_Project_ANN!AS5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2114 + CALC_Project_ANN!AT5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2114 + CALC_Project_ANN!AU5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2114 + CALC_Project_ANN!AV5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2114 + CALC_Project_ANN!AW5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2114 + CALC_Project_ANN!AX5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2114 + CALC_Project_ANN!AY5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2114 + CALC_Project_ANN!AZ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2114 + CALC_Project_ANN!BA5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2114 + CALC_Project_ANN!BB5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2114 + CALC_Project_ANN!BC5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2114 + CALC_Project_ANN!BD5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2114 + CALC_Project_ANN!BE5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2114 + CALC_Project_ANN!BF5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2114 + CALC_Project_ANN!BG5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2114 + CALC_Project_ANN!BH5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2114 + CALC_Project_ANN!BI5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2114 + CALC_Project_ANN!BJ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2114 + CALC_Project_ANN!BK5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2114 + CALC_Project_ANN!BL5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2114 + CALC_Project_ANN!BM5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2114 + CALC_Project_ANN!BN5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2114 + CALC_Project_ANN!BO5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2114 + CALC_Project_ANN!BP5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2114 + CALC_Project_ANN!BQ5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2114 + CALC_Project_ANN!BR5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2114 + CALC_Project_ANN!BS5346)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2114 + CALC_Project_ANN!BT5346)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2115 + CALC_Project_ANN!M5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2115 + CALC_Project_ANN!N5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2115 + CALC_Project_ANN!O5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2115 + CALC_Project_ANN!P5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2115 + CALC_Project_ANN!Q5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2115 + CALC_Project_ANN!R5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2115 + CALC_Project_ANN!S5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2115 + CALC_Project_ANN!T5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2115 + CALC_Project_ANN!U5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2115 + CALC_Project_ANN!V5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2115 + CALC_Project_ANN!W5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2115 + CALC_Project_ANN!X5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2115 + CALC_Project_ANN!Y5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2115 + CALC_Project_ANN!Z5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2115 + CALC_Project_ANN!AA5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2115 + CALC_Project_ANN!AB5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2115 + CALC_Project_ANN!AC5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2115 + CALC_Project_ANN!AD5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2115 + CALC_Project_ANN!AE5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2115 + CALC_Project_ANN!AF5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2115 + CALC_Project_ANN!AG5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2115 + CALC_Project_ANN!AH5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2115 + CALC_Project_ANN!AI5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2115 + CALC_Project_ANN!AJ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2115 + CALC_Project_ANN!AK5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2115 + CALC_Project_ANN!AL5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2115 + CALC_Project_ANN!AM5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2115 + CALC_Project_ANN!AN5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2115 + CALC_Project_ANN!AO5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2115 + CALC_Project_ANN!AP5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2115 + CALC_Project_ANN!AQ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2115 + CALC_Project_ANN!AR5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2115 + CALC_Project_ANN!AS5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2115 + CALC_Project_ANN!AT5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2115 + CALC_Project_ANN!AU5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2115 + CALC_Project_ANN!AV5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2115 + CALC_Project_ANN!AW5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2115 + CALC_Project_ANN!AX5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2115 + CALC_Project_ANN!AY5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2115 + CALC_Project_ANN!AZ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2115 + CALC_Project_ANN!BA5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2115 + CALC_Project_ANN!BB5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2115 + CALC_Project_ANN!BC5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2115 + CALC_Project_ANN!BD5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2115 + CALC_Project_ANN!BE5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2115 + CALC_Project_ANN!BF5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2115 + CALC_Project_ANN!BG5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2115 + CALC_Project_ANN!BH5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2115 + CALC_Project_ANN!BI5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2115 + CALC_Project_ANN!BJ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2115 + CALC_Project_ANN!BK5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2115 + CALC_Project_ANN!BL5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2115 + CALC_Project_ANN!BM5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2115 + CALC_Project_ANN!BN5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2115 + CALC_Project_ANN!BO5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2115 + CALC_Project_ANN!BP5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2115 + CALC_Project_ANN!BQ5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2115 + CALC_Project_ANN!BR5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2115 + CALC_Project_ANN!BS5347)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2115 + CALC_Project_ANN!BT5347)*$G$15","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M23:M26)","v":0},{"$f":"SUM(N23:N26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2119 + CALC_Project_ANN!M5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2119 + CALC_Project_ANN!N5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2119 + CALC_Project_ANN!O5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2119 + CALC_Project_ANN!P5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2119 + CALC_Project_ANN!Q5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2119 + CALC_Project_ANN!R5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2119 + CALC_Project_ANN!S5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2119 + CALC_Project_ANN!T5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2119 + CALC_Project_ANN!U5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2119 + CALC_Project_ANN!V5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2119 + CALC_Project_ANN!W5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2119 + CALC_Project_ANN!X5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2119 + CALC_Project_ANN!Y5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2119 + CALC_Project_ANN!Z5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2119 + CALC_Project_ANN!AA5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2119 + CALC_Project_ANN!AB5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2119 + CALC_Project_ANN!AC5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2119 + CALC_Project_ANN!AD5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2119 + CALC_Project_ANN!AE5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2119 + CALC_Project_ANN!AF5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2119 + CALC_Project_ANN!AG5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2119 + CALC_Project_ANN!AH5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2119 + CALC_Project_ANN!AI5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2119 + CALC_Project_ANN!AJ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2119 + CALC_Project_ANN!AK5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2119 + CALC_Project_ANN!AL5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2119 + CALC_Project_ANN!AM5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2119 + CALC_Project_ANN!AN5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2119 + CALC_Project_ANN!AO5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2119 + CALC_Project_ANN!AP5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2119 + CALC_Project_ANN!AQ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2119 + CALC_Project_ANN!AR5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2119 + CALC_Project_ANN!AS5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2119 + CALC_Project_ANN!AT5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2119 + CALC_Project_ANN!AU5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2119 + CALC_Project_ANN!AV5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2119 + CALC_Project_ANN!AW5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2119 + CALC_Project_ANN!AX5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2119 + CALC_Project_ANN!AY5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2119 + CALC_Project_ANN!AZ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2119 + CALC_Project_ANN!BA5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2119 + CALC_Project_ANN!BB5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2119 + CALC_Project_ANN!BC5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2119 + CALC_Project_ANN!BD5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2119 + CALC_Project_ANN!BE5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2119 + CALC_Project_ANN!BF5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2119 + CALC_Project_ANN!BG5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2119 + CALC_Project_ANN!BH5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2119 + CALC_Project_ANN!BI5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2119 + CALC_Project_ANN!BJ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2119 + CALC_Project_ANN!BK5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2119 + CALC_Project_ANN!BL5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2119 + CALC_Project_ANN!BM5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2119 + CALC_Project_ANN!BN5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2119 + CALC_Project_ANN!BO5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2119 + CALC_Project_ANN!BP5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2119 + CALC_Project_ANN!BQ5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2119 + CALC_Project_ANN!BR5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2119 + CALC_Project_ANN!BS5351)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2119 + CALC_Project_ANN!BT5351)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2120 + CALC_Project_ANN!M5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2120 + CALC_Project_ANN!N5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2120 + CALC_Project_ANN!O5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2120 + CALC_Project_ANN!P5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2120 + CALC_Project_ANN!Q5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2120 + CALC_Project_ANN!R5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2120 + CALC_Project_ANN!S5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2120 + CALC_Project_ANN!T5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2120 + CALC_Project_ANN!U5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2120 + CALC_Project_ANN!V5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2120 + CALC_Project_ANN!W5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2120 + CALC_Project_ANN!X5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2120 + CALC_Project_ANN!Y5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2120 + CALC_Project_ANN!Z5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2120 + CALC_Project_ANN!AA5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2120 + CALC_Project_ANN!AB5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2120 + CALC_Project_ANN!AC5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2120 + CALC_Project_ANN!AD5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2120 + CALC_Project_ANN!AE5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2120 + CALC_Project_ANN!AF5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2120 + CALC_Project_ANN!AG5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2120 + CALC_Project_ANN!AH5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2120 + CALC_Project_ANN!AI5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2120 + CALC_Project_ANN!AJ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2120 + CALC_Project_ANN!AK5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2120 + CALC_Project_ANN!AL5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2120 + CALC_Project_ANN!AM5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2120 + CALC_Project_ANN!AN5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2120 + CALC_Project_ANN!AO5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2120 + CALC_Project_ANN!AP5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2120 + CALC_Project_ANN!AQ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2120 + CALC_Project_ANN!AR5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2120 + CALC_Project_ANN!AS5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2120 + CALC_Project_ANN!AT5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2120 + CALC_Project_ANN!AU5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2120 + CALC_Project_ANN!AV5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2120 + CALC_Project_ANN!AW5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2120 + CALC_Project_ANN!AX5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2120 + CALC_Project_ANN!AY5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2120 + CALC_Project_ANN!AZ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2120 + CALC_Project_ANN!BA5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2120 + CALC_Project_ANN!BB5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2120 + CALC_Project_ANN!BC5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2120 + CALC_Project_ANN!BD5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2120 + CALC_Project_ANN!BE5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2120 + CALC_Project_ANN!BF5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2120 + CALC_Project_ANN!BG5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2120 + CALC_Project_ANN!BH5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2120 + CALC_Project_ANN!BI5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2120 + CALC_Project_ANN!BJ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2120 + CALC_Project_ANN!BK5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2120 + CALC_Project_ANN!BL5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2120 + CALC_Project_ANN!BM5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2120 + CALC_Project_ANN!BN5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2120 + CALC_Project_ANN!BO5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2120 + CALC_Project_ANN!BP5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2120 + CALC_Project_ANN!BQ5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2120 + CALC_Project_ANN!BR5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2120 + CALC_Project_ANN!BS5352)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2120 + CALC_Project_ANN!BT5352)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M29:M31)","v":0},{"$f":"SUM(N29:N31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2125 + CALC_Project_ANN!M5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2125 + CALC_Project_ANN!N5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2125 + CALC_Project_ANN!O5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2125 + CALC_Project_ANN!P5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2125 + CALC_Project_ANN!Q5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2125 + CALC_Project_ANN!R5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2125 + CALC_Project_ANN!S5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2125 + CALC_Project_ANN!T5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2125 + CALC_Project_ANN!U5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2125 + CALC_Project_ANN!V5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2125 + CALC_Project_ANN!W5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2125 + CALC_Project_ANN!X5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2125 + CALC_Project_ANN!Y5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2125 + CALC_Project_ANN!Z5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2125 + CALC_Project_ANN!AA5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2125 + CALC_Project_ANN!AB5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2125 + CALC_Project_ANN!AC5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2125 + CALC_Project_ANN!AD5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2125 + CALC_Project_ANN!AE5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2125 + CALC_Project_ANN!AF5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2125 + CALC_Project_ANN!AG5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2125 + CALC_Project_ANN!AH5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2125 + CALC_Project_ANN!AI5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2125 + CALC_Project_ANN!AJ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2125 + CALC_Project_ANN!AK5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2125 + CALC_Project_ANN!AL5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2125 + CALC_Project_ANN!AM5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2125 + CALC_Project_ANN!AN5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2125 + CALC_Project_ANN!AO5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2125 + CALC_Project_ANN!AP5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2125 + CALC_Project_ANN!AQ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2125 + CALC_Project_ANN!AR5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2125 + CALC_Project_ANN!AS5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2125 + CALC_Project_ANN!AT5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2125 + CALC_Project_ANN!AU5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2125 + CALC_Project_ANN!AV5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2125 + CALC_Project_ANN!AW5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2125 + CALC_Project_ANN!AX5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2125 + CALC_Project_ANN!AY5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2125 + CALC_Project_ANN!AZ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2125 + CALC_Project_ANN!BA5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2125 + CALC_Project_ANN!BB5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2125 + CALC_Project_ANN!BC5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2125 + CALC_Project_ANN!BD5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2125 + CALC_Project_ANN!BE5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2125 + CALC_Project_ANN!BF5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2125 + CALC_Project_ANN!BG5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2125 + CALC_Project_ANN!BH5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2125 + CALC_Project_ANN!BI5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2125 + CALC_Project_ANN!BJ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2125 + CALC_Project_ANN!BK5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2125 + CALC_Project_ANN!BL5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2125 + CALC_Project_ANN!BM5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2125 + CALC_Project_ANN!BN5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2125 + CALC_Project_ANN!BO5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2125 + CALC_Project_ANN!BP5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2125 + CALC_Project_ANN!BQ5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2125 + CALC_Project_ANN!BR5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2125 + CALC_Project_ANN!BS5357)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2125 + CALC_Project_ANN!BT5357)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2126 + CALC_Project_ANN!M5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2126 + CALC_Project_ANN!N5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2126 + CALC_Project_ANN!O5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2126 + CALC_Project_ANN!P5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2126 + CALC_Project_ANN!Q5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2126 + CALC_Project_ANN!R5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2126 + CALC_Project_ANN!S5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2126 + CALC_Project_ANN!T5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2126 + CALC_Project_ANN!U5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2126 + CALC_Project_ANN!V5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2126 + CALC_Project_ANN!W5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2126 + CALC_Project_ANN!X5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2126 + CALC_Project_ANN!Y5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2126 + CALC_Project_ANN!Z5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2126 + CALC_Project_ANN!AA5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2126 + CALC_Project_ANN!AB5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2126 + CALC_Project_ANN!AC5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2126 + CALC_Project_ANN!AD5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2126 + CALC_Project_ANN!AE5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2126 + CALC_Project_ANN!AF5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2126 + CALC_Project_ANN!AG5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2126 + CALC_Project_ANN!AH5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2126 + CALC_Project_ANN!AI5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2126 + CALC_Project_ANN!AJ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2126 + CALC_Project_ANN!AK5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2126 + CALC_Project_ANN!AL5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2126 + CALC_Project_ANN!AM5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2126 + CALC_Project_ANN!AN5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2126 + CALC_Project_ANN!AO5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2126 + CALC_Project_ANN!AP5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2126 + CALC_Project_ANN!AQ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2126 + CALC_Project_ANN!AR5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2126 + CALC_Project_ANN!AS5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2126 + CALC_Project_ANN!AT5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2126 + CALC_Project_ANN!AU5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2126 + CALC_Project_ANN!AV5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2126 + CALC_Project_ANN!AW5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2126 + CALC_Project_ANN!AX5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2126 + CALC_Project_ANN!AY5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2126 + CALC_Project_ANN!AZ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2126 + CALC_Project_ANN!BA5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2126 + CALC_Project_ANN!BB5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2126 + CALC_Project_ANN!BC5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2126 + CALC_Project_ANN!BD5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2126 + CALC_Project_ANN!BE5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2126 + CALC_Project_ANN!BF5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2126 + CALC_Project_ANN!BG5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2126 + CALC_Project_ANN!BH5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2126 + CALC_Project_ANN!BI5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2126 + CALC_Project_ANN!BJ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2126 + CALC_Project_ANN!BK5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2126 + CALC_Project_ANN!BL5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2126 + CALC_Project_ANN!BM5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2126 + CALC_Project_ANN!BN5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2126 + CALC_Project_ANN!BO5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2126 + CALC_Project_ANN!BP5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2126 + CALC_Project_ANN!BQ5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2126 + CALC_Project_ANN!BR5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2126 + CALC_Project_ANN!BS5358)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2126 + CALC_Project_ANN!BT5358)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2127 + CALC_Project_ANN!M5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2127 + CALC_Project_ANN!N5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2127 + CALC_Project_ANN!O5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2127 + CALC_Project_ANN!P5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2127 + CALC_Project_ANN!Q5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2127 + CALC_Project_ANN!R5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2127 + CALC_Project_ANN!S5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2127 + CALC_Project_ANN!T5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2127 + CALC_Project_ANN!U5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2127 + CALC_Project_ANN!V5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2127 + CALC_Project_ANN!W5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2127 + CALC_Project_ANN!X5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2127 + CALC_Project_ANN!Y5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2127 + CALC_Project_ANN!Z5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2127 + CALC_Project_ANN!AA5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2127 + CALC_Project_ANN!AB5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2127 + CALC_Project_ANN!AC5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2127 + CALC_Project_ANN!AD5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2127 + CALC_Project_ANN!AE5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2127 + CALC_Project_ANN!AF5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2127 + CALC_Project_ANN!AG5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2127 + CALC_Project_ANN!AH5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2127 + CALC_Project_ANN!AI5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2127 + CALC_Project_ANN!AJ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2127 + CALC_Project_ANN!AK5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2127 + CALC_Project_ANN!AL5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2127 + CALC_Project_ANN!AM5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2127 + CALC_Project_ANN!AN5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2127 + CALC_Project_ANN!AO5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2127 + CALC_Project_ANN!AP5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2127 + CALC_Project_ANN!AQ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2127 + CALC_Project_ANN!AR5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2127 + CALC_Project_ANN!AS5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2127 + CALC_Project_ANN!AT5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2127 + CALC_Project_ANN!AU5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2127 + CALC_Project_ANN!AV5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2127 + CALC_Project_ANN!AW5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2127 + CALC_Project_ANN!AX5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2127 + CALC_Project_ANN!AY5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2127 + CALC_Project_ANN!AZ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2127 + CALC_Project_ANN!BA5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2127 + CALC_Project_ANN!BB5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2127 + CALC_Project_ANN!BC5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2127 + CALC_Project_ANN!BD5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2127 + CALC_Project_ANN!BE5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2127 + CALC_Project_ANN!BF5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2127 + CALC_Project_ANN!BG5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2127 + CALC_Project_ANN!BH5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2127 + CALC_Project_ANN!BI5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2127 + CALC_Project_ANN!BJ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2127 + CALC_Project_ANN!BK5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2127 + CALC_Project_ANN!BL5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2127 + CALC_Project_ANN!BM5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2127 + CALC_Project_ANN!BN5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2127 + CALC_Project_ANN!BO5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2127 + CALC_Project_ANN!BP5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2127 + CALC_Project_ANN!BQ5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2127 + CALC_Project_ANN!BR5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2127 + CALC_Project_ANN!BS5359)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2127 + CALC_Project_ANN!BT5359)*$G$15","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M35:M38)","v":0},{"$f":"SUM(N35:N38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2131 + CALC_Project_ANN!M5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2131 + CALC_Project_ANN!N5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2131 + CALC_Project_ANN!O5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2131 + CALC_Project_ANN!P5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2131 + CALC_Project_ANN!Q5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2131 + CALC_Project_ANN!R5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2131 + CALC_Project_ANN!S5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2131 + CALC_Project_ANN!T5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2131 + CALC_Project_ANN!U5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2131 + CALC_Project_ANN!V5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2131 + CALC_Project_ANN!W5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2131 + CALC_Project_ANN!X5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2131 + CALC_Project_ANN!Y5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2131 + CALC_Project_ANN!Z5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2131 + CALC_Project_ANN!AA5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2131 + CALC_Project_ANN!AB5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2131 + CALC_Project_ANN!AC5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2131 + CALC_Project_ANN!AD5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2131 + CALC_Project_ANN!AE5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2131 + CALC_Project_ANN!AF5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2131 + CALC_Project_ANN!AG5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2131 + CALC_Project_ANN!AH5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2131 + CALC_Project_ANN!AI5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2131 + CALC_Project_ANN!AJ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2131 + CALC_Project_ANN!AK5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2131 + CALC_Project_ANN!AL5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2131 + CALC_Project_ANN!AM5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2131 + CALC_Project_ANN!AN5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2131 + CALC_Project_ANN!AO5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2131 + CALC_Project_ANN!AP5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2131 + CALC_Project_ANN!AQ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2131 + CALC_Project_ANN!AR5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2131 + CALC_Project_ANN!AS5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2131 + CALC_Project_ANN!AT5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2131 + CALC_Project_ANN!AU5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2131 + CALC_Project_ANN!AV5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2131 + CALC_Project_ANN!AW5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2131 + CALC_Project_ANN!AX5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2131 + CALC_Project_ANN!AY5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2131 + CALC_Project_ANN!AZ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2131 + CALC_Project_ANN!BA5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2131 + CALC_Project_ANN!BB5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2131 + CALC_Project_ANN!BC5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2131 + CALC_Project_ANN!BD5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2131 + CALC_Project_ANN!BE5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2131 + CALC_Project_ANN!BF5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2131 + CALC_Project_ANN!BG5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2131 + CALC_Project_ANN!BH5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2131 + CALC_Project_ANN!BI5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2131 + CALC_Project_ANN!BJ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2131 + CALC_Project_ANN!BK5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2131 + CALC_Project_ANN!BL5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2131 + CALC_Project_ANN!BM5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2131 + CALC_Project_ANN!BN5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2131 + CALC_Project_ANN!BO5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2131 + CALC_Project_ANN!BP5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2131 + CALC_Project_ANN!BQ5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2131 + CALC_Project_ANN!BR5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2131 + CALC_Project_ANN!BS5363)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2131 + CALC_Project_ANN!BT5363)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2132 + CALC_Project_ANN!M5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2132 + CALC_Project_ANN!N5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2132 + CALC_Project_ANN!O5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2132 + CALC_Project_ANN!P5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2132 + CALC_Project_ANN!Q5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2132 + CALC_Project_ANN!R5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2132 + CALC_Project_ANN!S5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2132 + CALC_Project_ANN!T5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2132 + CALC_Project_ANN!U5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2132 + CALC_Project_ANN!V5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2132 + CALC_Project_ANN!W5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2132 + CALC_Project_ANN!X5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2132 + CALC_Project_ANN!Y5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2132 + CALC_Project_ANN!Z5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2132 + CALC_Project_ANN!AA5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2132 + CALC_Project_ANN!AB5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2132 + CALC_Project_ANN!AC5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2132 + CALC_Project_ANN!AD5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2132 + CALC_Project_ANN!AE5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2132 + CALC_Project_ANN!AF5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2132 + CALC_Project_ANN!AG5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2132 + CALC_Project_ANN!AH5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2132 + CALC_Project_ANN!AI5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2132 + CALC_Project_ANN!AJ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2132 + CALC_Project_ANN!AK5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2132 + CALC_Project_ANN!AL5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2132 + CALC_Project_ANN!AM5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2132 + CALC_Project_ANN!AN5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2132 + CALC_Project_ANN!AO5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2132 + CALC_Project_ANN!AP5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2132 + CALC_Project_ANN!AQ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2132 + CALC_Project_ANN!AR5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2132 + CALC_Project_ANN!AS5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2132 + CALC_Project_ANN!AT5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2132 + CALC_Project_ANN!AU5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2132 + CALC_Project_ANN!AV5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2132 + CALC_Project_ANN!AW5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2132 + CALC_Project_ANN!AX5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2132 + CALC_Project_ANN!AY5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2132 + CALC_Project_ANN!AZ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2132 + CALC_Project_ANN!BA5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2132 + CALC_Project_ANN!BB5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2132 + CALC_Project_ANN!BC5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2132 + CALC_Project_ANN!BD5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2132 + CALC_Project_ANN!BE5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2132 + CALC_Project_ANN!BF5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2132 + CALC_Project_ANN!BG5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2132 + CALC_Project_ANN!BH5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2132 + CALC_Project_ANN!BI5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2132 + CALC_Project_ANN!BJ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2132 + CALC_Project_ANN!BK5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2132 + CALC_Project_ANN!BL5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2132 + CALC_Project_ANN!BM5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2132 + CALC_Project_ANN!BN5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2132 + CALC_Project_ANN!BO5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2132 + CALC_Project_ANN!BP5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2132 + CALC_Project_ANN!BQ5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2132 + CALC_Project_ANN!BR5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2132 + CALC_Project_ANN!BS5364)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2132 + CALC_Project_ANN!BT5364)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M41:M43)","v":0},{"$f":"SUM(N41:N43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2287 + CALC_Project_ANN!M5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2287 + CALC_Project_ANN!N5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2287 + CALC_Project_ANN!O5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2287 + CALC_Project_ANN!P5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2287 + CALC_Project_ANN!Q5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2287 + CALC_Project_ANN!R5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2287 + CALC_Project_ANN!S5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2287 + CALC_Project_ANN!T5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2287 + CALC_Project_ANN!U5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2287 + CALC_Project_ANN!V5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2287 + CALC_Project_ANN!W5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2287 + CALC_Project_ANN!X5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2287 + CALC_Project_ANN!Y5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2287 + CALC_Project_ANN!Z5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2287 + CALC_Project_ANN!AA5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2287 + CALC_Project_ANN!AB5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2287 + CALC_Project_ANN!AC5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2287 + CALC_Project_ANN!AD5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2287 + CALC_Project_ANN!AE5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2287 + CALC_Project_ANN!AF5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2287 + CALC_Project_ANN!AG5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2287 + CALC_Project_ANN!AH5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2287 + CALC_Project_ANN!AI5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2287 + CALC_Project_ANN!AJ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2287 + CALC_Project_ANN!AK5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2287 + CALC_Project_ANN!AL5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2287 + CALC_Project_ANN!AM5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2287 + CALC_Project_ANN!AN5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2287 + CALC_Project_ANN!AO5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2287 + CALC_Project_ANN!AP5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2287 + CALC_Project_ANN!AQ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2287 + CALC_Project_ANN!AR5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2287 + CALC_Project_ANN!AS5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2287 + CALC_Project_ANN!AT5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2287 + CALC_Project_ANN!AU5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2287 + CALC_Project_ANN!AV5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2287 + CALC_Project_ANN!AW5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2287 + CALC_Project_ANN!AX5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2287 + CALC_Project_ANN!AY5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2287 + CALC_Project_ANN!AZ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2287 + CALC_Project_ANN!BA5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2287 + CALC_Project_ANN!BB5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2287 + CALC_Project_ANN!BC5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2287 + CALC_Project_ANN!BD5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2287 + CALC_Project_ANN!BE5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2287 + CALC_Project_ANN!BF5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2287 + CALC_Project_ANN!BG5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2287 + CALC_Project_ANN!BH5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2287 + CALC_Project_ANN!BI5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2287 + CALC_Project_ANN!BJ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2287 + CALC_Project_ANN!BK5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2287 + CALC_Project_ANN!BL5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2287 + CALC_Project_ANN!BM5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2287 + CALC_Project_ANN!BN5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2287 + CALC_Project_ANN!BO5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2287 + CALC_Project_ANN!BP5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2287 + CALC_Project_ANN!BQ5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2287 + CALC_Project_ANN!BR5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2287 + CALC_Project_ANN!BS5370)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2287 + CALC_Project_ANN!BT5370)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2288 + CALC_Project_ANN!M5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2288 + CALC_Project_ANN!N5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2288 + CALC_Project_ANN!O5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2288 + CALC_Project_ANN!P5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2288 + CALC_Project_ANN!Q5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2288 + CALC_Project_ANN!R5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2288 + CALC_Project_ANN!S5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2288 + CALC_Project_ANN!T5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2288 + CALC_Project_ANN!U5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2288 + CALC_Project_ANN!V5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2288 + CALC_Project_ANN!W5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2288 + CALC_Project_ANN!X5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2288 + CALC_Project_ANN!Y5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2288 + CALC_Project_ANN!Z5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2288 + CALC_Project_ANN!AA5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2288 + CALC_Project_ANN!AB5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2288 + CALC_Project_ANN!AC5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2288 + CALC_Project_ANN!AD5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2288 + CALC_Project_ANN!AE5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2288 + CALC_Project_ANN!AF5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2288 + CALC_Project_ANN!AG5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2288 + CALC_Project_ANN!AH5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2288 + CALC_Project_ANN!AI5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2288 + CALC_Project_ANN!AJ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2288 + CALC_Project_ANN!AK5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2288 + CALC_Project_ANN!AL5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2288 + CALC_Project_ANN!AM5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2288 + CALC_Project_ANN!AN5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2288 + CALC_Project_ANN!AO5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2288 + CALC_Project_ANN!AP5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2288 + CALC_Project_ANN!AQ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2288 + CALC_Project_ANN!AR5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2288 + CALC_Project_ANN!AS5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2288 + CALC_Project_ANN!AT5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2288 + CALC_Project_ANN!AU5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2288 + CALC_Project_ANN!AV5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2288 + CALC_Project_ANN!AW5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2288 + CALC_Project_ANN!AX5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2288 + CALC_Project_ANN!AY5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2288 + CALC_Project_ANN!AZ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2288 + CALC_Project_ANN!BA5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2288 + CALC_Project_ANN!BB5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2288 + CALC_Project_ANN!BC5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2288 + CALC_Project_ANN!BD5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2288 + CALC_Project_ANN!BE5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2288 + CALC_Project_ANN!BF5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2288 + CALC_Project_ANN!BG5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2288 + CALC_Project_ANN!BH5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2288 + CALC_Project_ANN!BI5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2288 + CALC_Project_ANN!BJ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2288 + CALC_Project_ANN!BK5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2288 + CALC_Project_ANN!BL5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2288 + CALC_Project_ANN!BM5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2288 + CALC_Project_ANN!BN5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2288 + CALC_Project_ANN!BO5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2288 + CALC_Project_ANN!BP5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2288 + CALC_Project_ANN!BQ5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2288 + CALC_Project_ANN!BR5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2288 + CALC_Project_ANN!BS5371)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2288 + CALC_Project_ANN!BT5371)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M49:M51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS49:AS51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2295 + CALC_Project_ANN!M5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2295 + CALC_Project_ANN!N5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2295 + CALC_Project_ANN!O5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2295 + CALC_Project_ANN!P5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2295 + CALC_Project_ANN!Q5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2295 + CALC_Project_ANN!R5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2295 + CALC_Project_ANN!S5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2295 + CALC_Project_ANN!T5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2295 + CALC_Project_ANN!U5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2295 + CALC_Project_ANN!V5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2295 + CALC_Project_ANN!W5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2295 + CALC_Project_ANN!X5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2295 + CALC_Project_ANN!Y5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2295 + CALC_Project_ANN!Z5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2295 + CALC_Project_ANN!AA5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2295 + CALC_Project_ANN!AB5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2295 + CALC_Project_ANN!AC5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2295 + CALC_Project_ANN!AD5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2295 + CALC_Project_ANN!AE5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2295 + CALC_Project_ANN!AF5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2295 + CALC_Project_ANN!AG5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2295 + CALC_Project_ANN!AH5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2295 + CALC_Project_ANN!AI5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2295 + CALC_Project_ANN!AJ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2295 + CALC_Project_ANN!AK5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2295 + CALC_Project_ANN!AL5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2295 + CALC_Project_ANN!AM5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2295 + CALC_Project_ANN!AN5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2295 + CALC_Project_ANN!AO5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2295 + CALC_Project_ANN!AP5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2295 + CALC_Project_ANN!AQ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2295 + CALC_Project_ANN!AR5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2295 + CALC_Project_ANN!AS5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2295 + CALC_Project_ANN!AT5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2295 + CALC_Project_ANN!AU5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2295 + CALC_Project_ANN!AV5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2295 + CALC_Project_ANN!AW5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2295 + CALC_Project_ANN!AX5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2295 + CALC_Project_ANN!AY5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2295 + CALC_Project_ANN!AZ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2295 + CALC_Project_ANN!BA5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2295 + CALC_Project_ANN!BB5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2295 + CALC_Project_ANN!BC5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2295 + CALC_Project_ANN!BD5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2295 + CALC_Project_ANN!BE5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2295 + CALC_Project_ANN!BF5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2295 + CALC_Project_ANN!BG5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2295 + CALC_Project_ANN!BH5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2295 + CALC_Project_ANN!BI5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2295 + CALC_Project_ANN!BJ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2295 + CALC_Project_ANN!BK5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2295 + CALC_Project_ANN!BL5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2295 + CALC_Project_ANN!BM5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2295 + CALC_Project_ANN!BN5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2295 + CALC_Project_ANN!BO5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2295 + CALC_Project_ANN!BP5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2295 + CALC_Project_ANN!BQ5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2295 + CALC_Project_ANN!BR5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2295 + CALC_Project_ANN!BS5378)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2295 + CALC_Project_ANN!BT5378)*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2296 + CALC_Project_ANN!M5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!N2296 + CALC_Project_ANN!N5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!O2296 + CALC_Project_ANN!O5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!P2296 + CALC_Project_ANN!P5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Q2296 + CALC_Project_ANN!Q5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!R2296 + CALC_Project_ANN!R5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!S2296 + CALC_Project_ANN!S5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!T2296 + CALC_Project_ANN!T5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!U2296 + CALC_Project_ANN!U5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!V2296 + CALC_Project_ANN!V5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!W2296 + CALC_Project_ANN!W5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!X2296 + CALC_Project_ANN!X5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Y2296 + CALC_Project_ANN!Y5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!Z2296 + CALC_Project_ANN!Z5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AA2296 + CALC_Project_ANN!AA5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AB2296 + CALC_Project_ANN!AB5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AC2296 + CALC_Project_ANN!AC5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AD2296 + CALC_Project_ANN!AD5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AE2296 + CALC_Project_ANN!AE5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AF2296 + CALC_Project_ANN!AF5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AG2296 + CALC_Project_ANN!AG5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AH2296 + CALC_Project_ANN!AH5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AI2296 + CALC_Project_ANN!AI5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AJ2296 + CALC_Project_ANN!AJ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AK2296 + CALC_Project_ANN!AK5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AL2296 + CALC_Project_ANN!AL5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AM2296 + CALC_Project_ANN!AM5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AN2296 + CALC_Project_ANN!AN5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AO2296 + CALC_Project_ANN!AO5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AP2296 + CALC_Project_ANN!AP5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AQ2296 + CALC_Project_ANN!AQ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AR2296 + CALC_Project_ANN!AR5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AS2296 + CALC_Project_ANN!AS5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AT2296 + CALC_Project_ANN!AT5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AU2296 + CALC_Project_ANN!AU5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AV2296 + CALC_Project_ANN!AV5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AW2296 + CALC_Project_ANN!AW5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AX2296 + CALC_Project_ANN!AX5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AY2296 + CALC_Project_ANN!AY5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!AZ2296 + CALC_Project_ANN!AZ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BA2296 + CALC_Project_ANN!BA5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BB2296 + CALC_Project_ANN!BB5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BC2296 + CALC_Project_ANN!BC5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BD2296 + CALC_Project_ANN!BD5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BE2296 + CALC_Project_ANN!BE5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BF2296 + CALC_Project_ANN!BF5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BG2296 + CALC_Project_ANN!BG5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BH2296 + CALC_Project_ANN!BH5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BI2296 + CALC_Project_ANN!BI5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BJ2296 + CALC_Project_ANN!BJ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BK2296 + CALC_Project_ANN!BK5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BL2296 + CALC_Project_ANN!BL5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BM2296 + CALC_Project_ANN!BM5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BN2296 + CALC_Project_ANN!BN5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BO2296 + CALC_Project_ANN!BO5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BP2296 + CALC_Project_ANN!BP5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BQ2296 + CALC_Project_ANN!BQ5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BR2296 + CALC_Project_ANN!BR5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BS2296 + CALC_Project_ANN!BS5379)*$G$15","v":0},{"$f":"(CALC_Project_ANN!BT2296 + CALC_Project_ANN!BT5379)*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M55:M57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M276*$G$15","v":0},{"$f":"CALC_Project_ANN!N276*$G$15","v":0},{"$f":"CALC_Project_ANN!O276*$G$15","v":0},{"$f":"CALC_Project_ANN!P276*$G$15","v":0},{"$f":"CALC_Project_ANN!Q276*$G$15","v":0},{"$f":"CALC_Project_ANN!R276*$G$15","v":0},{"$f":"CALC_Project_ANN!S276*$G$15","v":0},{"$f":"CALC_Project_ANN!T276*$G$15","v":0},{"$f":"CALC_Project_ANN!U276*$G$15","v":0},{"$f":"CALC_Project_ANN!V276*$G$15","v":0},{"$f":"CALC_Project_ANN!W276*$G$15","v":0},{"$f":"CALC_Project_ANN!X276*$G$15","v":0},{"$f":"CALC_Project_ANN!Y276*$G$15","v":0},{"$f":"CALC_Project_ANN!Z276*$G$15","v":0},{"$f":"CALC_Project_ANN!AA276*$G$15","v":0},{"$f":"CALC_Project_ANN!AB276*$G$15","v":0},{"$f":"CALC_Project_ANN!AC276*$G$15","v":0},{"$f":"CALC_Project_ANN!AD276*$G$15","v":0},{"$f":"CALC_Project_ANN!AE276*$G$15","v":0},{"$f":"CALC_Project_ANN!AF276*$G$15","v":0},{"$f":"CALC_Project_ANN!AG276*$G$15","v":0},{"$f":"CALC_Project_ANN!AH276*$G$15","v":0},{"$f":"CALC_Project_ANN!AI276*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ276*$G$15","v":0},{"$f":"CALC_Project_ANN!AK276*$G$15","v":0},{"$f":"CALC_Project_ANN!AL276*$G$15","v":0},{"$f":"CALC_Project_ANN!AM276*$G$15","v":0},{"$f":"CALC_Project_ANN!AN276*$G$15","v":0},{"$f":"CALC_Project_ANN!AO276*$G$15","v":0},{"$f":"CALC_Project_ANN!AP276*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ276*$G$15","v":0},{"$f":"CALC_Project_ANN!AR276*$G$15","v":0},{"$f":"CALC_Project_ANN!AS276*$G$15","v":0},{"$f":"CALC_Project_ANN!AT276*$G$15","v":0},{"$f":"CALC_Project_ANN!AU276*$G$15","v":0},{"$f":"CALC_Project_ANN!AV276*$G$15","v":0},{"$f":"CALC_Project_ANN!AW276*$G$15","v":0},{"$f":"CALC_Project_ANN!AX276*$G$15","v":0},{"$f":"CALC_Project_ANN!AY276*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BA276*$G$15","v":0},{"$f":"CALC_Project_ANN!BB276*$G$15","v":0},{"$f":"CALC_Project_ANN!BC276*$G$15","v":0},{"$f":"CALC_Project_ANN!BD276*$G$15","v":0},{"$f":"CALC_Project_ANN!BE276*$G$15","v":0},{"$f":"CALC_Project_ANN!BF276*$G$15","v":0},{"$f":"CALC_Project_ANN!BG276*$G$15","v":0},{"$f":"CALC_Project_ANN!BH276*$G$15","v":0},{"$f":"CALC_Project_ANN!BI276*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BK276*$G$15","v":0},{"$f":"CALC_Project_ANN!BL276*$G$15","v":0},{"$f":"CALC_Project_ANN!BM276*$G$15","v":0},{"$f":"CALC_Project_ANN!BN276*$G$15","v":0},{"$f":"CALC_Project_ANN!BO276*$G$15","v":0},{"$f":"CALC_Project_ANN!BP276*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ276*$G$15","v":0},{"$f":"CALC_Project_ANN!BR276*$G$15","v":0},{"$f":"CALC_Project_ANN!BS276*$G$15","v":0},{"$f":"CALC_Project_ANN!BT276*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$749","v":"Real-Fuel cash"},null,null,null,null,{"$f":"CALC_Project_ANN!M277*$G$15","v":0},{"$f":"CALC_Project_ANN!N277*$G$15","v":0},{"$f":"CALC_Project_ANN!O277*$G$15","v":0},{"$f":"CALC_Project_ANN!P277*$G$15","v":0},{"$f":"CALC_Project_ANN!Q277*$G$15","v":0},{"$f":"CALC_Project_ANN!R277*$G$15","v":0},{"$f":"CALC_Project_ANN!S277*$G$15","v":0},{"$f":"CALC_Project_ANN!T277*$G$15","v":0},{"$f":"CALC_Project_ANN!U277*$G$15","v":0},{"$f":"CALC_Project_ANN!V277*$G$15","v":0},{"$f":"CALC_Project_ANN!W277*$G$15","v":0},{"$f":"CALC_Project_ANN!X277*$G$15","v":0},{"$f":"CALC_Project_ANN!Y277*$G$15","v":0},{"$f":"CALC_Project_ANN!Z277*$G$15","v":0},{"$f":"CALC_Project_ANN!AA277*$G$15","v":0},{"$f":"CALC_Project_ANN!AB277*$G$15","v":0},{"$f":"CALC_Project_ANN!AC277*$G$15","v":0},{"$f":"CALC_Project_ANN!AD277*$G$15","v":0},{"$f":"CALC_Project_ANN!AE277*$G$15","v":0},{"$f":"CALC_Project_ANN!AF277*$G$15","v":0},{"$f":"CALC_Project_ANN!AG277*$G$15","v":0},{"$f":"CALC_Project_ANN!AH277*$G$15","v":0},{"$f":"CALC_Project_ANN!AI277*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ277*$G$15","v":0},{"$f":"CALC_Project_ANN!AK277*$G$15","v":0},{"$f":"CALC_Project_ANN!AL277*$G$15","v":0},{"$f":"CALC_Project_ANN!AM277*$G$15","v":0},{"$f":"CALC_Project_ANN!AN277*$G$15","v":0},{"$f":"CALC_Project_ANN!AO277*$G$15","v":0},{"$f":"CALC_Project_ANN!AP277*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ277*$G$15","v":0},{"$f":"CALC_Project_ANN!AR277*$G$15","v":0},{"$f":"CALC_Project_ANN!AS277*$G$15","v":0},{"$f":"CALC_Project_ANN!AT277*$G$15","v":0},{"$f":"CALC_Project_ANN!AU277*$G$15","v":0},{"$f":"CALC_Project_ANN!AV277*$G$15","v":0},{"$f":"CALC_Project_ANN!AW277*$G$15","v":0},{"$f":"CALC_Project_ANN!AX277*$G$15","v":0},{"$f":"CALC_Project_ANN!AY277*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BA277*$G$15","v":0},{"$f":"CALC_Project_ANN!BB277*$G$15","v":0},{"$f":"CALC_Project_ANN!BC277*$G$15","v":0},{"$f":"CALC_Project_ANN!BD277*$G$15","v":0},{"$f":"CALC_Project_ANN!BE277*$G$15","v":0},{"$f":"CALC_Project_ANN!BF277*$G$15","v":0},{"$f":"CALC_Project_ANN!BG277*$G$15","v":0},{"$f":"CALC_Project_ANN!BH277*$G$15","v":0},{"$f":"CALC_Project_ANN!BI277*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BK277*$G$15","v":0},{"$f":"CALC_Project_ANN!BL277*$G$15","v":0},{"$f":"CALC_Project_ANN!BM277*$G$15","v":0},{"$f":"CALC_Project_ANN!BN277*$G$15","v":0},{"$f":"CALC_Project_ANN!BO277*$G$15","v":0},{"$f":"CALC_Project_ANN!BP277*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ277*$G$15","v":0},{"$f":"CALC_Project_ANN!BR277*$G$15","v":0},{"$f":"CALC_Project_ANN!BS277*$G$15","v":0},{"$f":"CALC_Project_ANN!BT277*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M63:M65)","v":0},{"$f":"SUM(N63:N65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$766","v":"Nominal Fuel Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M284*$G$15","v":0},{"$f":"CALC_Project_ANN!N284*$G$15","v":0},{"$f":"CALC_Project_ANN!O284*$G$15","v":0},{"$f":"CALC_Project_ANN!P284*$G$15","v":0},{"$f":"CALC_Project_ANN!Q284*$G$15","v":0},{"$f":"CALC_Project_ANN!R284*$G$15","v":0},{"$f":"CALC_Project_ANN!S284*$G$15","v":0},{"$f":"CALC_Project_ANN!T284*$G$15","v":0},{"$f":"CALC_Project_ANN!U284*$G$15","v":0},{"$f":"CALC_Project_ANN!V284*$G$15","v":0},{"$f":"CALC_Project_ANN!W284*$G$15","v":0},{"$f":"CALC_Project_ANN!X284*$G$15","v":0},{"$f":"CALC_Project_ANN!Y284*$G$15","v":0},{"$f":"CALC_Project_ANN!Z284*$G$15","v":0},{"$f":"CALC_Project_ANN!AA284*$G$15","v":0},{"$f":"CALC_Project_ANN!AB284*$G$15","v":0},{"$f":"CALC_Project_ANN!AC284*$G$15","v":0},{"$f":"CALC_Project_ANN!AD284*$G$15","v":0},{"$f":"CALC_Project_ANN!AE284*$G$15","v":0},{"$f":"CALC_Project_ANN!AF284*$G$15","v":0},{"$f":"CALC_Project_ANN!AG284*$G$15","v":0},{"$f":"CALC_Project_ANN!AH284*$G$15","v":0},{"$f":"CALC_Project_ANN!AI284*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ284*$G$15","v":0},{"$f":"CALC_Project_ANN!AK284*$G$15","v":0},{"$f":"CALC_Project_ANN!AL284*$G$15","v":0},{"$f":"CALC_Project_ANN!AM284*$G$15","v":0},{"$f":"CALC_Project_ANN!AN284*$G$15","v":0},{"$f":"CALC_Project_ANN!AO284*$G$15","v":0},{"$f":"CALC_Project_ANN!AP284*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ284*$G$15","v":0},{"$f":"CALC_Project_ANN!AR284*$G$15","v":0},{"$f":"CALC_Project_ANN!AS284*$G$15","v":0},{"$f":"CALC_Project_ANN!AT284*$G$15","v":0},{"$f":"CALC_Project_ANN!AU284*$G$15","v":0},{"$f":"CALC_Project_ANN!AV284*$G$15","v":0},{"$f":"CALC_Project_ANN!AW284*$G$15","v":0},{"$f":"CALC_Project_ANN!AX284*$G$15","v":0},{"$f":"CALC_Project_ANN!AY284*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BA284*$G$15","v":0},{"$f":"CALC_Project_ANN!BB284*$G$15","v":0},{"$f":"CALC_Project_ANN!BC284*$G$15","v":0},{"$f":"CALC_Project_ANN!BD284*$G$15","v":0},{"$f":"CALC_Project_ANN!BE284*$G$15","v":0},{"$f":"CALC_Project_ANN!BF284*$G$15","v":0},{"$f":"CALC_Project_ANN!BG284*$G$15","v":0},{"$f":"CALC_Project_ANN!BH284*$G$15","v":0},{"$f":"CALC_Project_ANN!BI284*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BK284*$G$15","v":0},{"$f":"CALC_Project_ANN!BL284*$G$15","v":0},{"$f":"CALC_Project_ANN!BM284*$G$15","v":0},{"$f":"CALC_Project_ANN!BN284*$G$15","v":0},{"$f":"CALC_Project_ANN!BO284*$G$15","v":0},{"$f":"CALC_Project_ANN!BP284*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ284*$G$15","v":0},{"$f":"CALC_Project_ANN!BR284*$G$15","v":0},{"$f":"CALC_Project_ANN!BS284*$G$15","v":0},{"$f":"CALC_Project_ANN!BT284*$G$15","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$767","v":"Nominal Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$749","v":"Nominal-Fuel cash"},null,null,null,null,{"$f":"CALC_Project_ANN!M285*$G$15","v":0},{"$f":"CALC_Project_ANN!N285*$G$15","v":0},{"$f":"CALC_Project_ANN!O285*$G$15","v":0},{"$f":"CALC_Project_ANN!P285*$G$15","v":0},{"$f":"CALC_Project_ANN!Q285*$G$15","v":0},{"$f":"CALC_Project_ANN!R285*$G$15","v":0},{"$f":"CALC_Project_ANN!S285*$G$15","v":0},{"$f":"CALC_Project_ANN!T285*$G$15","v":0},{"$f":"CALC_Project_ANN!U285*$G$15","v":0},{"$f":"CALC_Project_ANN!V285*$G$15","v":0},{"$f":"CALC_Project_ANN!W285*$G$15","v":0},{"$f":"CALC_Project_ANN!X285*$G$15","v":0},{"$f":"CALC_Project_ANN!Y285*$G$15","v":0},{"$f":"CALC_Project_ANN!Z285*$G$15","v":0},{"$f":"CALC_Project_ANN!AA285*$G$15","v":0},{"$f":"CALC_Project_ANN!AB285*$G$15","v":0},{"$f":"CALC_Project_ANN!AC285*$G$15","v":0},{"$f":"CALC_Project_ANN!AD285*$G$15","v":0},{"$f":"CALC_Project_ANN!AE285*$G$15","v":0},{"$f":"CALC_Project_ANN!AF285*$G$15","v":0},{"$f":"CALC_Project_ANN!AG285*$G$15","v":0},{"$f":"CALC_Project_ANN!AH285*$G$15","v":0},{"$f":"CALC_Project_ANN!AI285*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ285*$G$15","v":0},{"$f":"CALC_Project_ANN!AK285*$G$15","v":0},{"$f":"CALC_Project_ANN!AL285*$G$15","v":0},{"$f":"CALC_Project_ANN!AM285*$G$15","v":0},{"$f":"CALC_Project_ANN!AN285*$G$15","v":0},{"$f":"CALC_Project_ANN!AO285*$G$15","v":0},{"$f":"CALC_Project_ANN!AP285*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ285*$G$15","v":0},{"$f":"CALC_Project_ANN!AR285*$G$15","v":0},{"$f":"CALC_Project_ANN!AS285*$G$15","v":0},{"$f":"CALC_Project_ANN!AT285*$G$15","v":0},{"$f":"CALC_Project_ANN!AU285*$G$15","v":0},{"$f":"CALC_Project_ANN!AV285*$G$15","v":0},{"$f":"CALC_Project_ANN!AW285*$G$15","v":0},{"$f":"CALC_Project_ANN!AX285*$G$15","v":0},{"$f":"CALC_Project_ANN!AY285*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BA285*$G$15","v":0},{"$f":"CALC_Project_ANN!BB285*$G$15","v":0},{"$f":"CALC_Project_ANN!BC285*$G$15","v":0},{"$f":"CALC_Project_ANN!BD285*$G$15","v":0},{"$f":"CALC_Project_ANN!BE285*$G$15","v":0},{"$f":"CALC_Project_ANN!BF285*$G$15","v":0},{"$f":"CALC_Project_ANN!BG285*$G$15","v":0},{"$f":"CALC_Project_ANN!BH285*$G$15","v":0},{"$f":"CALC_Project_ANN!BI285*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BK285*$G$15","v":0},{"$f":"CALC_Project_ANN!BL285*$G$15","v":0},{"$f":"CALC_Project_ANN!BM285*$G$15","v":0},{"$f":"CALC_Project_ANN!BN285*$G$15","v":0},{"$f":"CALC_Project_ANN!BO285*$G$15","v":0},{"$f":"CALC_Project_ANN!BP285*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ285*$G$15","v":0},{"$f":"CALC_Project_ANN!BR285*$G$15","v":0},{"$f":"CALC_Project_ANN!BS285*$G$15","v":0},{"$f":"CALC_Project_ANN!BT285*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M69:M71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C73)+1","v":3},{"$f":"D16","v":"Distribution"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2139 + CALC_Project_ANN!M5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2139 + CALC_Project_ANN!N5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2139 + CALC_Project_ANN!O5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2139 + CALC_Project_ANN!P5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2139 + CALC_Project_ANN!Q5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2139 + CALC_Project_ANN!R5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2139 + CALC_Project_ANN!S5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2139 + CALC_Project_ANN!T5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2139 + CALC_Project_ANN!U5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2139 + CALC_Project_ANN!V5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2139 + CALC_Project_ANN!W5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2139 + CALC_Project_ANN!X5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2139 + CALC_Project_ANN!Y5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2139 + CALC_Project_ANN!Z5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2139 + CALC_Project_ANN!AA5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2139 + CALC_Project_ANN!AB5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2139 + CALC_Project_ANN!AC5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2139 + CALC_Project_ANN!AD5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2139 + CALC_Project_ANN!AE5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2139 + CALC_Project_ANN!AF5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2139 + CALC_Project_ANN!AG5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2139 + CALC_Project_ANN!AH5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2139 + CALC_Project_ANN!AI5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2139 + CALC_Project_ANN!AJ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2139 + CALC_Project_ANN!AK5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2139 + CALC_Project_ANN!AL5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2139 + CALC_Project_ANN!AM5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2139 + CALC_Project_ANN!AN5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2139 + CALC_Project_ANN!AO5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2139 + CALC_Project_ANN!AP5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2139 + CALC_Project_ANN!AQ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2139 + CALC_Project_ANN!AR5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2139 + CALC_Project_ANN!AS5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2139 + CALC_Project_ANN!AT5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2139 + CALC_Project_ANN!AU5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2139 + CALC_Project_ANN!AV5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2139 + CALC_Project_ANN!AW5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2139 + CALC_Project_ANN!AX5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2139 + CALC_Project_ANN!AY5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2139 + CALC_Project_ANN!AZ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2139 + CALC_Project_ANN!BA5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2139 + CALC_Project_ANN!BB5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2139 + CALC_Project_ANN!BC5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2139 + CALC_Project_ANN!BD5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2139 + CALC_Project_ANN!BE5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2139 + CALC_Project_ANN!BF5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2139 + CALC_Project_ANN!BG5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2139 + CALC_Project_ANN!BH5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2139 + CALC_Project_ANN!BI5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2139 + CALC_Project_ANN!BJ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2139 + CALC_Project_ANN!BK5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2139 + CALC_Project_ANN!BL5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2139 + CALC_Project_ANN!BM5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2139 + CALC_Project_ANN!BN5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2139 + CALC_Project_ANN!BO5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2139 + CALC_Project_ANN!BP5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2139 + CALC_Project_ANN!BQ5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2139 + CALC_Project_ANN!BR5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2139 + CALC_Project_ANN!BS5412)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2139 + CALC_Project_ANN!BT5412)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2140 + CALC_Project_ANN!M5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2140 + CALC_Project_ANN!N5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2140 + CALC_Project_ANN!O5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2140 + CALC_Project_ANN!P5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2140 + CALC_Project_ANN!Q5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2140 + CALC_Project_ANN!R5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2140 + CALC_Project_ANN!S5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2140 + CALC_Project_ANN!T5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2140 + CALC_Project_ANN!U5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2140 + CALC_Project_ANN!V5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2140 + CALC_Project_ANN!W5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2140 + CALC_Project_ANN!X5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2140 + CALC_Project_ANN!Y5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2140 + CALC_Project_ANN!Z5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2140 + CALC_Project_ANN!AA5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2140 + CALC_Project_ANN!AB5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2140 + CALC_Project_ANN!AC5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2140 + CALC_Project_ANN!AD5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2140 + CALC_Project_ANN!AE5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2140 + CALC_Project_ANN!AF5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2140 + CALC_Project_ANN!AG5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2140 + CALC_Project_ANN!AH5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2140 + CALC_Project_ANN!AI5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2140 + CALC_Project_ANN!AJ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2140 + CALC_Project_ANN!AK5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2140 + CALC_Project_ANN!AL5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2140 + CALC_Project_ANN!AM5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2140 + CALC_Project_ANN!AN5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2140 + CALC_Project_ANN!AO5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2140 + CALC_Project_ANN!AP5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2140 + CALC_Project_ANN!AQ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2140 + CALC_Project_ANN!AR5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2140 + CALC_Project_ANN!AS5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2140 + CALC_Project_ANN!AT5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2140 + CALC_Project_ANN!AU5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2140 + CALC_Project_ANN!AV5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2140 + CALC_Project_ANN!AW5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2140 + CALC_Project_ANN!AX5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2140 + CALC_Project_ANN!AY5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2140 + CALC_Project_ANN!AZ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2140 + CALC_Project_ANN!BA5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2140 + CALC_Project_ANN!BB5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2140 + CALC_Project_ANN!BC5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2140 + CALC_Project_ANN!BD5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2140 + CALC_Project_ANN!BE5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2140 + CALC_Project_ANN!BF5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2140 + CALC_Project_ANN!BG5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2140 + CALC_Project_ANN!BH5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2140 + CALC_Project_ANN!BI5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2140 + CALC_Project_ANN!BJ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2140 + CALC_Project_ANN!BK5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2140 + CALC_Project_ANN!BL5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2140 + CALC_Project_ANN!BM5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2140 + CALC_Project_ANN!BN5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2140 + CALC_Project_ANN!BO5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2140 + CALC_Project_ANN!BP5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2140 + CALC_Project_ANN!BQ5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2140 + CALC_Project_ANN!BR5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2140 + CALC_Project_ANN!BS5413)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2140 + CALC_Project_ANN!BT5413)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2141 + CALC_Project_ANN!M5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2141 + CALC_Project_ANN!N5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2141 + CALC_Project_ANN!O5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2141 + CALC_Project_ANN!P5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2141 + CALC_Project_ANN!Q5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2141 + CALC_Project_ANN!R5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2141 + CALC_Project_ANN!S5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2141 + CALC_Project_ANN!T5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2141 + CALC_Project_ANN!U5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2141 + CALC_Project_ANN!V5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2141 + CALC_Project_ANN!W5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2141 + CALC_Project_ANN!X5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2141 + CALC_Project_ANN!Y5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2141 + CALC_Project_ANN!Z5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2141 + CALC_Project_ANN!AA5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2141 + CALC_Project_ANN!AB5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2141 + CALC_Project_ANN!AC5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2141 + CALC_Project_ANN!AD5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2141 + CALC_Project_ANN!AE5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2141 + CALC_Project_ANN!AF5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2141 + CALC_Project_ANN!AG5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2141 + CALC_Project_ANN!AH5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2141 + CALC_Project_ANN!AI5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2141 + CALC_Project_ANN!AJ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2141 + CALC_Project_ANN!AK5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2141 + CALC_Project_ANN!AL5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2141 + CALC_Project_ANN!AM5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2141 + CALC_Project_ANN!AN5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2141 + CALC_Project_ANN!AO5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2141 + CALC_Project_ANN!AP5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2141 + CALC_Project_ANN!AQ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2141 + CALC_Project_ANN!AR5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2141 + CALC_Project_ANN!AS5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2141 + CALC_Project_ANN!AT5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2141 + CALC_Project_ANN!AU5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2141 + CALC_Project_ANN!AV5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2141 + CALC_Project_ANN!AW5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2141 + CALC_Project_ANN!AX5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2141 + CALC_Project_ANN!AY5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2141 + CALC_Project_ANN!AZ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2141 + CALC_Project_ANN!BA5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2141 + CALC_Project_ANN!BB5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2141 + CALC_Project_ANN!BC5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2141 + CALC_Project_ANN!BD5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2141 + CALC_Project_ANN!BE5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2141 + CALC_Project_ANN!BF5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2141 + CALC_Project_ANN!BG5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2141 + CALC_Project_ANN!BH5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2141 + CALC_Project_ANN!BI5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2141 + CALC_Project_ANN!BJ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2141 + CALC_Project_ANN!BK5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2141 + CALC_Project_ANN!BL5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2141 + CALC_Project_ANN!BM5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2141 + CALC_Project_ANN!BN5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2141 + CALC_Project_ANN!BO5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2141 + CALC_Project_ANN!BP5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2141 + CALC_Project_ANN!BQ5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2141 + CALC_Project_ANN!BR5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2141 + CALC_Project_ANN!BS5414)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2141 + CALC_Project_ANN!BT5414)*$G$16","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M78:M81)","v":0},{"$f":"SUM(N78:N81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2145 + CALC_Project_ANN!M5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2145 + CALC_Project_ANN!N5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2145 + CALC_Project_ANN!O5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2145 + CALC_Project_ANN!P5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2145 + CALC_Project_ANN!Q5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2145 + CALC_Project_ANN!R5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2145 + CALC_Project_ANN!S5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2145 + CALC_Project_ANN!T5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2145 + CALC_Project_ANN!U5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2145 + CALC_Project_ANN!V5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2145 + CALC_Project_ANN!W5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2145 + CALC_Project_ANN!X5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2145 + CALC_Project_ANN!Y5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2145 + CALC_Project_ANN!Z5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2145 + CALC_Project_ANN!AA5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2145 + CALC_Project_ANN!AB5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2145 + CALC_Project_ANN!AC5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2145 + CALC_Project_ANN!AD5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2145 + CALC_Project_ANN!AE5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2145 + CALC_Project_ANN!AF5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2145 + CALC_Project_ANN!AG5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2145 + CALC_Project_ANN!AH5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2145 + CALC_Project_ANN!AI5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2145 + CALC_Project_ANN!AJ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2145 + CALC_Project_ANN!AK5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2145 + CALC_Project_ANN!AL5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2145 + CALC_Project_ANN!AM5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2145 + CALC_Project_ANN!AN5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2145 + CALC_Project_ANN!AO5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2145 + CALC_Project_ANN!AP5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2145 + CALC_Project_ANN!AQ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2145 + CALC_Project_ANN!AR5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2145 + CALC_Project_ANN!AS5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2145 + CALC_Project_ANN!AT5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2145 + CALC_Project_ANN!AU5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2145 + CALC_Project_ANN!AV5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2145 + CALC_Project_ANN!AW5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2145 + CALC_Project_ANN!AX5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2145 + CALC_Project_ANN!AY5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2145 + CALC_Project_ANN!AZ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2145 + CALC_Project_ANN!BA5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2145 + CALC_Project_ANN!BB5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2145 + CALC_Project_ANN!BC5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2145 + CALC_Project_ANN!BD5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2145 + CALC_Project_ANN!BE5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2145 + CALC_Project_ANN!BF5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2145 + CALC_Project_ANN!BG5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2145 + CALC_Project_ANN!BH5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2145 + CALC_Project_ANN!BI5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2145 + CALC_Project_ANN!BJ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2145 + CALC_Project_ANN!BK5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2145 + CALC_Project_ANN!BL5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2145 + CALC_Project_ANN!BM5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2145 + CALC_Project_ANN!BN5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2145 + CALC_Project_ANN!BO5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2145 + CALC_Project_ANN!BP5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2145 + CALC_Project_ANN!BQ5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2145 + CALC_Project_ANN!BR5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2145 + CALC_Project_ANN!BS5418)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2145 + CALC_Project_ANN!BT5418)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2146 + CALC_Project_ANN!M5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2146 + CALC_Project_ANN!N5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2146 + CALC_Project_ANN!O5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2146 + CALC_Project_ANN!P5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2146 + CALC_Project_ANN!Q5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2146 + CALC_Project_ANN!R5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2146 + CALC_Project_ANN!S5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2146 + CALC_Project_ANN!T5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2146 + CALC_Project_ANN!U5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2146 + CALC_Project_ANN!V5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2146 + CALC_Project_ANN!W5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2146 + CALC_Project_ANN!X5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2146 + CALC_Project_ANN!Y5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2146 + CALC_Project_ANN!Z5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2146 + CALC_Project_ANN!AA5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2146 + CALC_Project_ANN!AB5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2146 + CALC_Project_ANN!AC5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2146 + CALC_Project_ANN!AD5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2146 + CALC_Project_ANN!AE5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2146 + CALC_Project_ANN!AF5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2146 + CALC_Project_ANN!AG5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2146 + CALC_Project_ANN!AH5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2146 + CALC_Project_ANN!AI5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2146 + CALC_Project_ANN!AJ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2146 + CALC_Project_ANN!AK5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2146 + CALC_Project_ANN!AL5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2146 + CALC_Project_ANN!AM5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2146 + CALC_Project_ANN!AN5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2146 + CALC_Project_ANN!AO5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2146 + CALC_Project_ANN!AP5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2146 + CALC_Project_ANN!AQ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2146 + CALC_Project_ANN!AR5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2146 + CALC_Project_ANN!AS5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2146 + CALC_Project_ANN!AT5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2146 + CALC_Project_ANN!AU5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2146 + CALC_Project_ANN!AV5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2146 + CALC_Project_ANN!AW5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2146 + CALC_Project_ANN!AX5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2146 + CALC_Project_ANN!AY5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2146 + CALC_Project_ANN!AZ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2146 + CALC_Project_ANN!BA5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2146 + CALC_Project_ANN!BB5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2146 + CALC_Project_ANN!BC5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2146 + CALC_Project_ANN!BD5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2146 + CALC_Project_ANN!BE5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2146 + CALC_Project_ANN!BF5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2146 + CALC_Project_ANN!BG5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2146 + CALC_Project_ANN!BH5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2146 + CALC_Project_ANN!BI5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2146 + CALC_Project_ANN!BJ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2146 + CALC_Project_ANN!BK5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2146 + CALC_Project_ANN!BL5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2146 + CALC_Project_ANN!BM5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2146 + CALC_Project_ANN!BN5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2146 + CALC_Project_ANN!BO5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2146 + CALC_Project_ANN!BP5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2146 + CALC_Project_ANN!BQ5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2146 + CALC_Project_ANN!BR5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2146 + CALC_Project_ANN!BS5419)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2146 + CALC_Project_ANN!BT5419)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M84:M86)","v":0},{"$f":"SUM(N84:N86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2151 + CALC_Project_ANN!M5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2151 + CALC_Project_ANN!N5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2151 + CALC_Project_ANN!O5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2151 + CALC_Project_ANN!P5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2151 + CALC_Project_ANN!Q5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2151 + CALC_Project_ANN!R5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2151 + CALC_Project_ANN!S5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2151 + CALC_Project_ANN!T5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2151 + CALC_Project_ANN!U5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2151 + CALC_Project_ANN!V5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2151 + CALC_Project_ANN!W5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2151 + CALC_Project_ANN!X5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2151 + CALC_Project_ANN!Y5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2151 + CALC_Project_ANN!Z5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2151 + CALC_Project_ANN!AA5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2151 + CALC_Project_ANN!AB5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2151 + CALC_Project_ANN!AC5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2151 + CALC_Project_ANN!AD5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2151 + CALC_Project_ANN!AE5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2151 + CALC_Project_ANN!AF5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2151 + CALC_Project_ANN!AG5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2151 + CALC_Project_ANN!AH5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2151 + CALC_Project_ANN!AI5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2151 + CALC_Project_ANN!AJ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2151 + CALC_Project_ANN!AK5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2151 + CALC_Project_ANN!AL5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2151 + CALC_Project_ANN!AM5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2151 + CALC_Project_ANN!AN5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2151 + CALC_Project_ANN!AO5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2151 + CALC_Project_ANN!AP5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2151 + CALC_Project_ANN!AQ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2151 + CALC_Project_ANN!AR5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2151 + CALC_Project_ANN!AS5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2151 + CALC_Project_ANN!AT5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2151 + CALC_Project_ANN!AU5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2151 + CALC_Project_ANN!AV5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2151 + CALC_Project_ANN!AW5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2151 + CALC_Project_ANN!AX5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2151 + CALC_Project_ANN!AY5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2151 + CALC_Project_ANN!AZ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2151 + CALC_Project_ANN!BA5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2151 + CALC_Project_ANN!BB5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2151 + CALC_Project_ANN!BC5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2151 + CALC_Project_ANN!BD5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2151 + CALC_Project_ANN!BE5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2151 + CALC_Project_ANN!BF5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2151 + CALC_Project_ANN!BG5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2151 + CALC_Project_ANN!BH5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2151 + CALC_Project_ANN!BI5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2151 + CALC_Project_ANN!BJ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2151 + CALC_Project_ANN!BK5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2151 + CALC_Project_ANN!BL5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2151 + CALC_Project_ANN!BM5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2151 + CALC_Project_ANN!BN5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2151 + CALC_Project_ANN!BO5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2151 + CALC_Project_ANN!BP5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2151 + CALC_Project_ANN!BQ5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2151 + CALC_Project_ANN!BR5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2151 + CALC_Project_ANN!BS5424)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2151 + CALC_Project_ANN!BT5424)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2152 + CALC_Project_ANN!M5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2152 + CALC_Project_ANN!N5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2152 + CALC_Project_ANN!O5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2152 + CALC_Project_ANN!P5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2152 + CALC_Project_ANN!Q5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2152 + CALC_Project_ANN!R5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2152 + CALC_Project_ANN!S5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2152 + CALC_Project_ANN!T5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2152 + CALC_Project_ANN!U5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2152 + CALC_Project_ANN!V5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2152 + CALC_Project_ANN!W5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2152 + CALC_Project_ANN!X5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2152 + CALC_Project_ANN!Y5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2152 + CALC_Project_ANN!Z5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2152 + CALC_Project_ANN!AA5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2152 + CALC_Project_ANN!AB5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2152 + CALC_Project_ANN!AC5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2152 + CALC_Project_ANN!AD5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2152 + CALC_Project_ANN!AE5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2152 + CALC_Project_ANN!AF5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2152 + CALC_Project_ANN!AG5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2152 + CALC_Project_ANN!AH5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2152 + CALC_Project_ANN!AI5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2152 + CALC_Project_ANN!AJ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2152 + CALC_Project_ANN!AK5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2152 + CALC_Project_ANN!AL5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2152 + CALC_Project_ANN!AM5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2152 + CALC_Project_ANN!AN5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2152 + CALC_Project_ANN!AO5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2152 + CALC_Project_ANN!AP5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2152 + CALC_Project_ANN!AQ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2152 + CALC_Project_ANN!AR5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2152 + CALC_Project_ANN!AS5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2152 + CALC_Project_ANN!AT5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2152 + CALC_Project_ANN!AU5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2152 + CALC_Project_ANN!AV5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2152 + CALC_Project_ANN!AW5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2152 + CALC_Project_ANN!AX5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2152 + CALC_Project_ANN!AY5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2152 + CALC_Project_ANN!AZ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2152 + CALC_Project_ANN!BA5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2152 + CALC_Project_ANN!BB5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2152 + CALC_Project_ANN!BC5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2152 + CALC_Project_ANN!BD5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2152 + CALC_Project_ANN!BE5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2152 + CALC_Project_ANN!BF5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2152 + CALC_Project_ANN!BG5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2152 + CALC_Project_ANN!BH5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2152 + CALC_Project_ANN!BI5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2152 + CALC_Project_ANN!BJ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2152 + CALC_Project_ANN!BK5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2152 + CALC_Project_ANN!BL5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2152 + CALC_Project_ANN!BM5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2152 + CALC_Project_ANN!BN5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2152 + CALC_Project_ANN!BO5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2152 + CALC_Project_ANN!BP5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2152 + CALC_Project_ANN!BQ5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2152 + CALC_Project_ANN!BR5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2152 + CALC_Project_ANN!BS5425)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2152 + CALC_Project_ANN!BT5425)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2153 + CALC_Project_ANN!M5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2153 + CALC_Project_ANN!N5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2153 + CALC_Project_ANN!O5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2153 + CALC_Project_ANN!P5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2153 + CALC_Project_ANN!Q5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2153 + CALC_Project_ANN!R5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2153 + CALC_Project_ANN!S5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2153 + CALC_Project_ANN!T5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2153 + CALC_Project_ANN!U5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2153 + CALC_Project_ANN!V5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2153 + CALC_Project_ANN!W5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2153 + CALC_Project_ANN!X5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2153 + CALC_Project_ANN!Y5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2153 + CALC_Project_ANN!Z5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2153 + CALC_Project_ANN!AA5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2153 + CALC_Project_ANN!AB5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2153 + CALC_Project_ANN!AC5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2153 + CALC_Project_ANN!AD5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2153 + CALC_Project_ANN!AE5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2153 + CALC_Project_ANN!AF5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2153 + CALC_Project_ANN!AG5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2153 + CALC_Project_ANN!AH5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2153 + CALC_Project_ANN!AI5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2153 + CALC_Project_ANN!AJ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2153 + CALC_Project_ANN!AK5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2153 + CALC_Project_ANN!AL5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2153 + CALC_Project_ANN!AM5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2153 + CALC_Project_ANN!AN5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2153 + CALC_Project_ANN!AO5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2153 + CALC_Project_ANN!AP5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2153 + CALC_Project_ANN!AQ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2153 + CALC_Project_ANN!AR5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2153 + CALC_Project_ANN!AS5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2153 + CALC_Project_ANN!AT5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2153 + CALC_Project_ANN!AU5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2153 + CALC_Project_ANN!AV5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2153 + CALC_Project_ANN!AW5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2153 + CALC_Project_ANN!AX5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2153 + CALC_Project_ANN!AY5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2153 + CALC_Project_ANN!AZ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2153 + CALC_Project_ANN!BA5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2153 + CALC_Project_ANN!BB5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2153 + CALC_Project_ANN!BC5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2153 + CALC_Project_ANN!BD5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2153 + CALC_Project_ANN!BE5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2153 + CALC_Project_ANN!BF5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2153 + CALC_Project_ANN!BG5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2153 + CALC_Project_ANN!BH5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2153 + CALC_Project_ANN!BI5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2153 + CALC_Project_ANN!BJ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2153 + CALC_Project_ANN!BK5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2153 + CALC_Project_ANN!BL5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2153 + CALC_Project_ANN!BM5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2153 + CALC_Project_ANN!BN5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2153 + CALC_Project_ANN!BO5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2153 + CALC_Project_ANN!BP5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2153 + CALC_Project_ANN!BQ5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2153 + CALC_Project_ANN!BR5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2153 + CALC_Project_ANN!BS5426)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2153 + CALC_Project_ANN!BT5426)*$G$16","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M90:M93)","v":0},{"$f":"SUM(N90:N93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2157 + CALC_Project_ANN!M5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2157 + CALC_Project_ANN!N5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2157 + CALC_Project_ANN!O5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2157 + CALC_Project_ANN!P5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2157 + CALC_Project_ANN!Q5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2157 + CALC_Project_ANN!R5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2157 + CALC_Project_ANN!S5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2157 + CALC_Project_ANN!T5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2157 + CALC_Project_ANN!U5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2157 + CALC_Project_ANN!V5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2157 + CALC_Project_ANN!W5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2157 + CALC_Project_ANN!X5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2157 + CALC_Project_ANN!Y5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2157 + CALC_Project_ANN!Z5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2157 + CALC_Project_ANN!AA5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2157 + CALC_Project_ANN!AB5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2157 + CALC_Project_ANN!AC5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2157 + CALC_Project_ANN!AD5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2157 + CALC_Project_ANN!AE5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2157 + CALC_Project_ANN!AF5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2157 + CALC_Project_ANN!AG5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2157 + CALC_Project_ANN!AH5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2157 + CALC_Project_ANN!AI5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2157 + CALC_Project_ANN!AJ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2157 + CALC_Project_ANN!AK5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2157 + CALC_Project_ANN!AL5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2157 + CALC_Project_ANN!AM5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2157 + CALC_Project_ANN!AN5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2157 + CALC_Project_ANN!AO5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2157 + CALC_Project_ANN!AP5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2157 + CALC_Project_ANN!AQ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2157 + CALC_Project_ANN!AR5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2157 + CALC_Project_ANN!AS5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2157 + CALC_Project_ANN!AT5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2157 + CALC_Project_ANN!AU5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2157 + CALC_Project_ANN!AV5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2157 + CALC_Project_ANN!AW5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2157 + CALC_Project_ANN!AX5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2157 + CALC_Project_ANN!AY5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2157 + CALC_Project_ANN!AZ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2157 + CALC_Project_ANN!BA5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2157 + CALC_Project_ANN!BB5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2157 + CALC_Project_ANN!BC5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2157 + CALC_Project_ANN!BD5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2157 + CALC_Project_ANN!BE5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2157 + CALC_Project_ANN!BF5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2157 + CALC_Project_ANN!BG5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2157 + CALC_Project_ANN!BH5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2157 + CALC_Project_ANN!BI5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2157 + CALC_Project_ANN!BJ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2157 + CALC_Project_ANN!BK5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2157 + CALC_Project_ANN!BL5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2157 + CALC_Project_ANN!BM5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2157 + CALC_Project_ANN!BN5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2157 + CALC_Project_ANN!BO5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2157 + CALC_Project_ANN!BP5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2157 + CALC_Project_ANN!BQ5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2157 + CALC_Project_ANN!BR5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2157 + CALC_Project_ANN!BS5430)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2157 + CALC_Project_ANN!BT5430)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2158 + CALC_Project_ANN!M5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2158 + CALC_Project_ANN!N5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2158 + CALC_Project_ANN!O5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2158 + CALC_Project_ANN!P5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2158 + CALC_Project_ANN!Q5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2158 + CALC_Project_ANN!R5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2158 + CALC_Project_ANN!S5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2158 + CALC_Project_ANN!T5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2158 + CALC_Project_ANN!U5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2158 + CALC_Project_ANN!V5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2158 + CALC_Project_ANN!W5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2158 + CALC_Project_ANN!X5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2158 + CALC_Project_ANN!Y5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2158 + CALC_Project_ANN!Z5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2158 + CALC_Project_ANN!AA5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2158 + CALC_Project_ANN!AB5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2158 + CALC_Project_ANN!AC5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2158 + CALC_Project_ANN!AD5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2158 + CALC_Project_ANN!AE5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2158 + CALC_Project_ANN!AF5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2158 + CALC_Project_ANN!AG5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2158 + CALC_Project_ANN!AH5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2158 + CALC_Project_ANN!AI5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2158 + CALC_Project_ANN!AJ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2158 + CALC_Project_ANN!AK5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2158 + CALC_Project_ANN!AL5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2158 + CALC_Project_ANN!AM5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2158 + CALC_Project_ANN!AN5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2158 + CALC_Project_ANN!AO5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2158 + CALC_Project_ANN!AP5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2158 + CALC_Project_ANN!AQ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2158 + CALC_Project_ANN!AR5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2158 + CALC_Project_ANN!AS5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2158 + CALC_Project_ANN!AT5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2158 + CALC_Project_ANN!AU5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2158 + CALC_Project_ANN!AV5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2158 + CALC_Project_ANN!AW5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2158 + CALC_Project_ANN!AX5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2158 + CALC_Project_ANN!AY5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2158 + CALC_Project_ANN!AZ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2158 + CALC_Project_ANN!BA5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2158 + CALC_Project_ANN!BB5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2158 + CALC_Project_ANN!BC5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2158 + CALC_Project_ANN!BD5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2158 + CALC_Project_ANN!BE5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2158 + CALC_Project_ANN!BF5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2158 + CALC_Project_ANN!BG5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2158 + CALC_Project_ANN!BH5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2158 + CALC_Project_ANN!BI5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2158 + CALC_Project_ANN!BJ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2158 + CALC_Project_ANN!BK5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2158 + CALC_Project_ANN!BL5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2158 + CALC_Project_ANN!BM5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2158 + CALC_Project_ANN!BN5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2158 + CALC_Project_ANN!BO5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2158 + CALC_Project_ANN!BP5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2158 + CALC_Project_ANN!BQ5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2158 + CALC_Project_ANN!BR5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2158 + CALC_Project_ANN!BS5431)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2158 + CALC_Project_ANN!BT5431)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M96:M98)","v":0},{"$f":"SUM(N96:N98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2305 + CALC_Project_ANN!M5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2305 + CALC_Project_ANN!N5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2305 + CALC_Project_ANN!O5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2305 + CALC_Project_ANN!P5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2305 + CALC_Project_ANN!Q5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2305 + CALC_Project_ANN!R5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2305 + CALC_Project_ANN!S5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2305 + CALC_Project_ANN!T5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2305 + CALC_Project_ANN!U5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2305 + CALC_Project_ANN!V5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2305 + CALC_Project_ANN!W5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2305 + CALC_Project_ANN!X5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2305 + CALC_Project_ANN!Y5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2305 + CALC_Project_ANN!Z5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2305 + CALC_Project_ANN!AA5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2305 + CALC_Project_ANN!AB5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2305 + CALC_Project_ANN!AC5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2305 + CALC_Project_ANN!AD5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2305 + CALC_Project_ANN!AE5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2305 + CALC_Project_ANN!AF5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2305 + CALC_Project_ANN!AG5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2305 + CALC_Project_ANN!AH5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2305 + CALC_Project_ANN!AI5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2305 + CALC_Project_ANN!AJ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2305 + CALC_Project_ANN!AK5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2305 + CALC_Project_ANN!AL5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2305 + CALC_Project_ANN!AM5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2305 + CALC_Project_ANN!AN5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2305 + CALC_Project_ANN!AO5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2305 + CALC_Project_ANN!AP5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2305 + CALC_Project_ANN!AQ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2305 + CALC_Project_ANN!AR5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2305 + CALC_Project_ANN!AS5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2305 + CALC_Project_ANN!AT5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2305 + CALC_Project_ANN!AU5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2305 + CALC_Project_ANN!AV5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2305 + CALC_Project_ANN!AW5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2305 + CALC_Project_ANN!AX5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2305 + CALC_Project_ANN!AY5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2305 + CALC_Project_ANN!AZ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2305 + CALC_Project_ANN!BA5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2305 + CALC_Project_ANN!BB5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2305 + CALC_Project_ANN!BC5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2305 + CALC_Project_ANN!BD5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2305 + CALC_Project_ANN!BE5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2305 + CALC_Project_ANN!BF5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2305 + CALC_Project_ANN!BG5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2305 + CALC_Project_ANN!BH5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2305 + CALC_Project_ANN!BI5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2305 + CALC_Project_ANN!BJ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2305 + CALC_Project_ANN!BK5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2305 + CALC_Project_ANN!BL5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2305 + CALC_Project_ANN!BM5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2305 + CALC_Project_ANN!BN5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2305 + CALC_Project_ANN!BO5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2305 + CALC_Project_ANN!BP5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2305 + CALC_Project_ANN!BQ5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2305 + CALC_Project_ANN!BR5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2305 + CALC_Project_ANN!BS5437)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2305 + CALC_Project_ANN!BT5437)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2306 + CALC_Project_ANN!M5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2306 + CALC_Project_ANN!N5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2306 + CALC_Project_ANN!O5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2306 + CALC_Project_ANN!P5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2306 + CALC_Project_ANN!Q5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2306 + CALC_Project_ANN!R5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2306 + CALC_Project_ANN!S5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2306 + CALC_Project_ANN!T5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2306 + CALC_Project_ANN!U5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2306 + CALC_Project_ANN!V5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2306 + CALC_Project_ANN!W5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2306 + CALC_Project_ANN!X5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2306 + CALC_Project_ANN!Y5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2306 + CALC_Project_ANN!Z5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2306 + CALC_Project_ANN!AA5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2306 + CALC_Project_ANN!AB5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2306 + CALC_Project_ANN!AC5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2306 + CALC_Project_ANN!AD5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2306 + CALC_Project_ANN!AE5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2306 + CALC_Project_ANN!AF5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2306 + CALC_Project_ANN!AG5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2306 + CALC_Project_ANN!AH5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2306 + CALC_Project_ANN!AI5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2306 + CALC_Project_ANN!AJ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2306 + CALC_Project_ANN!AK5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2306 + CALC_Project_ANN!AL5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2306 + CALC_Project_ANN!AM5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2306 + CALC_Project_ANN!AN5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2306 + CALC_Project_ANN!AO5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2306 + CALC_Project_ANN!AP5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2306 + CALC_Project_ANN!AQ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2306 + CALC_Project_ANN!AR5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2306 + CALC_Project_ANN!AS5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2306 + CALC_Project_ANN!AT5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2306 + CALC_Project_ANN!AU5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2306 + CALC_Project_ANN!AV5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2306 + CALC_Project_ANN!AW5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2306 + CALC_Project_ANN!AX5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2306 + CALC_Project_ANN!AY5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2306 + CALC_Project_ANN!AZ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2306 + CALC_Project_ANN!BA5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2306 + CALC_Project_ANN!BB5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2306 + CALC_Project_ANN!BC5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2306 + CALC_Project_ANN!BD5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2306 + CALC_Project_ANN!BE5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2306 + CALC_Project_ANN!BF5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2306 + CALC_Project_ANN!BG5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2306 + CALC_Project_ANN!BH5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2306 + CALC_Project_ANN!BI5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2306 + CALC_Project_ANN!BJ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2306 + CALC_Project_ANN!BK5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2306 + CALC_Project_ANN!BL5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2306 + CALC_Project_ANN!BM5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2306 + CALC_Project_ANN!BN5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2306 + CALC_Project_ANN!BO5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2306 + CALC_Project_ANN!BP5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2306 + CALC_Project_ANN!BQ5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2306 + CALC_Project_ANN!BR5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2306 + CALC_Project_ANN!BS5438)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2306 + CALC_Project_ANN!BT5438)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M104:M106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS104:AS106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2313 + CALC_Project_ANN!M5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2313 + CALC_Project_ANN!N5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2313 + CALC_Project_ANN!O5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2313 + CALC_Project_ANN!P5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2313 + CALC_Project_ANN!Q5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2313 + CALC_Project_ANN!R5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2313 + CALC_Project_ANN!S5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2313 + CALC_Project_ANN!T5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2313 + CALC_Project_ANN!U5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2313 + CALC_Project_ANN!V5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2313 + CALC_Project_ANN!W5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2313 + CALC_Project_ANN!X5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2313 + CALC_Project_ANN!Y5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2313 + CALC_Project_ANN!Z5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2313 + CALC_Project_ANN!AA5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2313 + CALC_Project_ANN!AB5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2313 + CALC_Project_ANN!AC5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2313 + CALC_Project_ANN!AD5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2313 + CALC_Project_ANN!AE5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2313 + CALC_Project_ANN!AF5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2313 + CALC_Project_ANN!AG5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2313 + CALC_Project_ANN!AH5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2313 + CALC_Project_ANN!AI5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2313 + CALC_Project_ANN!AJ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2313 + CALC_Project_ANN!AK5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2313 + CALC_Project_ANN!AL5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2313 + CALC_Project_ANN!AM5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2313 + CALC_Project_ANN!AN5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2313 + CALC_Project_ANN!AO5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2313 + CALC_Project_ANN!AP5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2313 + CALC_Project_ANN!AQ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2313 + CALC_Project_ANN!AR5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2313 + CALC_Project_ANN!AS5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2313 + CALC_Project_ANN!AT5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2313 + CALC_Project_ANN!AU5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2313 + CALC_Project_ANN!AV5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2313 + CALC_Project_ANN!AW5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2313 + CALC_Project_ANN!AX5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2313 + CALC_Project_ANN!AY5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2313 + CALC_Project_ANN!AZ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2313 + CALC_Project_ANN!BA5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2313 + CALC_Project_ANN!BB5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2313 + CALC_Project_ANN!BC5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2313 + CALC_Project_ANN!BD5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2313 + CALC_Project_ANN!BE5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2313 + CALC_Project_ANN!BF5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2313 + CALC_Project_ANN!BG5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2313 + CALC_Project_ANN!BH5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2313 + CALC_Project_ANN!BI5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2313 + CALC_Project_ANN!BJ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2313 + CALC_Project_ANN!BK5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2313 + CALC_Project_ANN!BL5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2313 + CALC_Project_ANN!BM5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2313 + CALC_Project_ANN!BN5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2313 + CALC_Project_ANN!BO5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2313 + CALC_Project_ANN!BP5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2313 + CALC_Project_ANN!BQ5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2313 + CALC_Project_ANN!BR5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2313 + CALC_Project_ANN!BS5445)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2313 + CALC_Project_ANN!BT5445)*$G$16","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2314 + CALC_Project_ANN!M5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!N2314 + CALC_Project_ANN!N5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!O2314 + CALC_Project_ANN!O5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!P2314 + CALC_Project_ANN!P5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Q2314 + CALC_Project_ANN!Q5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!R2314 + CALC_Project_ANN!R5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!S2314 + CALC_Project_ANN!S5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!T2314 + CALC_Project_ANN!T5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!U2314 + CALC_Project_ANN!U5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!V2314 + CALC_Project_ANN!V5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!W2314 + CALC_Project_ANN!W5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!X2314 + CALC_Project_ANN!X5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Y2314 + CALC_Project_ANN!Y5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!Z2314 + CALC_Project_ANN!Z5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AA2314 + CALC_Project_ANN!AA5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AB2314 + CALC_Project_ANN!AB5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AC2314 + CALC_Project_ANN!AC5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AD2314 + CALC_Project_ANN!AD5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AE2314 + CALC_Project_ANN!AE5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AF2314 + CALC_Project_ANN!AF5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AG2314 + CALC_Project_ANN!AG5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AH2314 + CALC_Project_ANN!AH5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AI2314 + CALC_Project_ANN!AI5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AJ2314 + CALC_Project_ANN!AJ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AK2314 + CALC_Project_ANN!AK5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AL2314 + CALC_Project_ANN!AL5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AM2314 + CALC_Project_ANN!AM5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AN2314 + CALC_Project_ANN!AN5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AO2314 + CALC_Project_ANN!AO5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AP2314 + CALC_Project_ANN!AP5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AQ2314 + CALC_Project_ANN!AQ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AR2314 + CALC_Project_ANN!AR5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AS2314 + CALC_Project_ANN!AS5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AT2314 + CALC_Project_ANN!AT5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AU2314 + CALC_Project_ANN!AU5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AV2314 + CALC_Project_ANN!AV5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AW2314 + CALC_Project_ANN!AW5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AX2314 + CALC_Project_ANN!AX5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AY2314 + CALC_Project_ANN!AY5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!AZ2314 + CALC_Project_ANN!AZ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BA2314 + CALC_Project_ANN!BA5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BB2314 + CALC_Project_ANN!BB5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BC2314 + CALC_Project_ANN!BC5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BD2314 + CALC_Project_ANN!BD5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BE2314 + CALC_Project_ANN!BE5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BF2314 + CALC_Project_ANN!BF5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BG2314 + CALC_Project_ANN!BG5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BH2314 + CALC_Project_ANN!BH5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BI2314 + CALC_Project_ANN!BI5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BJ2314 + CALC_Project_ANN!BJ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BK2314 + CALC_Project_ANN!BK5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BL2314 + CALC_Project_ANN!BL5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BM2314 + CALC_Project_ANN!BM5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BN2314 + CALC_Project_ANN!BN5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BO2314 + CALC_Project_ANN!BO5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BP2314 + CALC_Project_ANN!BP5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BQ2314 + CALC_Project_ANN!BQ5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BR2314 + CALC_Project_ANN!BR5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BS2314 + CALC_Project_ANN!BS5446)*$G$16","v":0},{"$f":"(CALC_Project_ANN!BT2314 + CALC_Project_ANN!BT5446)*$G$16","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M110:M112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C114)+1","v":4},{"$f":"D17","v":"Retail"}]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2165 + CALC_Project_ANN!M5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2165 + CALC_Project_ANN!N5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2165 + CALC_Project_ANN!O5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2165 + CALC_Project_ANN!P5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2165 + CALC_Project_ANN!Q5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2165 + CALC_Project_ANN!R5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2165 + CALC_Project_ANN!S5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2165 + CALC_Project_ANN!T5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2165 + CALC_Project_ANN!U5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2165 + CALC_Project_ANN!V5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2165 + CALC_Project_ANN!W5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2165 + CALC_Project_ANN!X5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2165 + CALC_Project_ANN!Y5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2165 + CALC_Project_ANN!Z5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2165 + CALC_Project_ANN!AA5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2165 + CALC_Project_ANN!AB5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2165 + CALC_Project_ANN!AC5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2165 + CALC_Project_ANN!AD5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2165 + CALC_Project_ANN!AE5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2165 + CALC_Project_ANN!AF5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2165 + CALC_Project_ANN!AG5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2165 + CALC_Project_ANN!AH5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2165 + CALC_Project_ANN!AI5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2165 + CALC_Project_ANN!AJ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2165 + CALC_Project_ANN!AK5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2165 + CALC_Project_ANN!AL5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2165 + CALC_Project_ANN!AM5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2165 + CALC_Project_ANN!AN5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2165 + CALC_Project_ANN!AO5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2165 + CALC_Project_ANN!AP5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2165 + CALC_Project_ANN!AQ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2165 + CALC_Project_ANN!AR5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2165 + CALC_Project_ANN!AS5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2165 + CALC_Project_ANN!AT5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2165 + CALC_Project_ANN!AU5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2165 + CALC_Project_ANN!AV5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2165 + CALC_Project_ANN!AW5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2165 + CALC_Project_ANN!AX5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2165 + CALC_Project_ANN!AY5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2165 + CALC_Project_ANN!AZ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2165 + CALC_Project_ANN!BA5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2165 + CALC_Project_ANN!BB5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2165 + CALC_Project_ANN!BC5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2165 + CALC_Project_ANN!BD5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2165 + CALC_Project_ANN!BE5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2165 + CALC_Project_ANN!BF5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2165 + CALC_Project_ANN!BG5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2165 + CALC_Project_ANN!BH5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2165 + CALC_Project_ANN!BI5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2165 + CALC_Project_ANN!BJ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2165 + CALC_Project_ANN!BK5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2165 + CALC_Project_ANN!BL5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2165 + CALC_Project_ANN!BM5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2165 + CALC_Project_ANN!BN5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2165 + CALC_Project_ANN!BO5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2165 + CALC_Project_ANN!BP5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2165 + CALC_Project_ANN!BQ5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2165 + CALC_Project_ANN!BR5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2165 + CALC_Project_ANN!BS5479)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2165 + CALC_Project_ANN!BT5479)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2166 + CALC_Project_ANN!M5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2166 + CALC_Project_ANN!N5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2166 + CALC_Project_ANN!O5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2166 + CALC_Project_ANN!P5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2166 + CALC_Project_ANN!Q5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2166 + CALC_Project_ANN!R5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2166 + CALC_Project_ANN!S5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2166 + CALC_Project_ANN!T5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2166 + CALC_Project_ANN!U5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2166 + CALC_Project_ANN!V5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2166 + CALC_Project_ANN!W5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2166 + CALC_Project_ANN!X5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2166 + CALC_Project_ANN!Y5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2166 + CALC_Project_ANN!Z5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2166 + CALC_Project_ANN!AA5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2166 + CALC_Project_ANN!AB5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2166 + CALC_Project_ANN!AC5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2166 + CALC_Project_ANN!AD5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2166 + CALC_Project_ANN!AE5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2166 + CALC_Project_ANN!AF5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2166 + CALC_Project_ANN!AG5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2166 + CALC_Project_ANN!AH5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2166 + CALC_Project_ANN!AI5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2166 + CALC_Project_ANN!AJ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2166 + CALC_Project_ANN!AK5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2166 + CALC_Project_ANN!AL5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2166 + CALC_Project_ANN!AM5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2166 + CALC_Project_ANN!AN5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2166 + CALC_Project_ANN!AO5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2166 + CALC_Project_ANN!AP5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2166 + CALC_Project_ANN!AQ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2166 + CALC_Project_ANN!AR5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2166 + CALC_Project_ANN!AS5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2166 + CALC_Project_ANN!AT5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2166 + CALC_Project_ANN!AU5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2166 + CALC_Project_ANN!AV5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2166 + CALC_Project_ANN!AW5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2166 + CALC_Project_ANN!AX5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2166 + CALC_Project_ANN!AY5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2166 + CALC_Project_ANN!AZ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2166 + CALC_Project_ANN!BA5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2166 + CALC_Project_ANN!BB5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2166 + CALC_Project_ANN!BC5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2166 + CALC_Project_ANN!BD5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2166 + CALC_Project_ANN!BE5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2166 + CALC_Project_ANN!BF5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2166 + CALC_Project_ANN!BG5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2166 + CALC_Project_ANN!BH5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2166 + CALC_Project_ANN!BI5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2166 + CALC_Project_ANN!BJ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2166 + CALC_Project_ANN!BK5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2166 + CALC_Project_ANN!BL5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2166 + CALC_Project_ANN!BM5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2166 + CALC_Project_ANN!BN5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2166 + CALC_Project_ANN!BO5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2166 + CALC_Project_ANN!BP5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2166 + CALC_Project_ANN!BQ5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2166 + CALC_Project_ANN!BR5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2166 + CALC_Project_ANN!BS5480)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2166 + CALC_Project_ANN!BT5480)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2167 + CALC_Project_ANN!M5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2167 + CALC_Project_ANN!N5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2167 + CALC_Project_ANN!O5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2167 + CALC_Project_ANN!P5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2167 + CALC_Project_ANN!Q5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2167 + CALC_Project_ANN!R5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2167 + CALC_Project_ANN!S5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2167 + CALC_Project_ANN!T5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2167 + CALC_Project_ANN!U5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2167 + CALC_Project_ANN!V5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2167 + CALC_Project_ANN!W5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2167 + CALC_Project_ANN!X5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2167 + CALC_Project_ANN!Y5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2167 + CALC_Project_ANN!Z5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2167 + CALC_Project_ANN!AA5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2167 + CALC_Project_ANN!AB5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2167 + CALC_Project_ANN!AC5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2167 + CALC_Project_ANN!AD5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2167 + CALC_Project_ANN!AE5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2167 + CALC_Project_ANN!AF5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2167 + CALC_Project_ANN!AG5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2167 + CALC_Project_ANN!AH5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2167 + CALC_Project_ANN!AI5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2167 + CALC_Project_ANN!AJ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2167 + CALC_Project_ANN!AK5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2167 + CALC_Project_ANN!AL5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2167 + CALC_Project_ANN!AM5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2167 + CALC_Project_ANN!AN5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2167 + CALC_Project_ANN!AO5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2167 + CALC_Project_ANN!AP5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2167 + CALC_Project_ANN!AQ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2167 + CALC_Project_ANN!AR5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2167 + CALC_Project_ANN!AS5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2167 + CALC_Project_ANN!AT5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2167 + CALC_Project_ANN!AU5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2167 + CALC_Project_ANN!AV5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2167 + CALC_Project_ANN!AW5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2167 + CALC_Project_ANN!AX5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2167 + CALC_Project_ANN!AY5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2167 + CALC_Project_ANN!AZ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2167 + CALC_Project_ANN!BA5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2167 + CALC_Project_ANN!BB5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2167 + CALC_Project_ANN!BC5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2167 + CALC_Project_ANN!BD5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2167 + CALC_Project_ANN!BE5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2167 + CALC_Project_ANN!BF5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2167 + CALC_Project_ANN!BG5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2167 + CALC_Project_ANN!BH5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2167 + CALC_Project_ANN!BI5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2167 + CALC_Project_ANN!BJ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2167 + CALC_Project_ANN!BK5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2167 + CALC_Project_ANN!BL5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2167 + CALC_Project_ANN!BM5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2167 + CALC_Project_ANN!BN5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2167 + CALC_Project_ANN!BO5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2167 + CALC_Project_ANN!BP5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2167 + CALC_Project_ANN!BQ5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2167 + CALC_Project_ANN!BR5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2167 + CALC_Project_ANN!BS5481)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2167 + CALC_Project_ANN!BT5481)*$G$17","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M119:M122)","v":0},{"$f":"SUM(N119:N122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2171 + CALC_Project_ANN!M5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2171 + CALC_Project_ANN!N5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2171 + CALC_Project_ANN!O5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2171 + CALC_Project_ANN!P5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2171 + CALC_Project_ANN!Q5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2171 + CALC_Project_ANN!R5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2171 + CALC_Project_ANN!S5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2171 + CALC_Project_ANN!T5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2171 + CALC_Project_ANN!U5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2171 + CALC_Project_ANN!V5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2171 + CALC_Project_ANN!W5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2171 + CALC_Project_ANN!X5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2171 + CALC_Project_ANN!Y5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2171 + CALC_Project_ANN!Z5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2171 + CALC_Project_ANN!AA5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2171 + CALC_Project_ANN!AB5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2171 + CALC_Project_ANN!AC5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2171 + CALC_Project_ANN!AD5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2171 + CALC_Project_ANN!AE5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2171 + CALC_Project_ANN!AF5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2171 + CALC_Project_ANN!AG5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2171 + CALC_Project_ANN!AH5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2171 + CALC_Project_ANN!AI5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2171 + CALC_Project_ANN!AJ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2171 + CALC_Project_ANN!AK5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2171 + CALC_Project_ANN!AL5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2171 + CALC_Project_ANN!AM5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2171 + CALC_Project_ANN!AN5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2171 + CALC_Project_ANN!AO5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2171 + CALC_Project_ANN!AP5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2171 + CALC_Project_ANN!AQ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2171 + CALC_Project_ANN!AR5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2171 + CALC_Project_ANN!AS5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2171 + CALC_Project_ANN!AT5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2171 + CALC_Project_ANN!AU5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2171 + CALC_Project_ANN!AV5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2171 + CALC_Project_ANN!AW5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2171 + CALC_Project_ANN!AX5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2171 + CALC_Project_ANN!AY5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2171 + CALC_Project_ANN!AZ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2171 + CALC_Project_ANN!BA5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2171 + CALC_Project_ANN!BB5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2171 + CALC_Project_ANN!BC5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2171 + CALC_Project_ANN!BD5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2171 + CALC_Project_ANN!BE5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2171 + CALC_Project_ANN!BF5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2171 + CALC_Project_ANN!BG5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2171 + CALC_Project_ANN!BH5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2171 + CALC_Project_ANN!BI5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2171 + CALC_Project_ANN!BJ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2171 + CALC_Project_ANN!BK5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2171 + CALC_Project_ANN!BL5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2171 + CALC_Project_ANN!BM5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2171 + CALC_Project_ANN!BN5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2171 + CALC_Project_ANN!BO5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2171 + CALC_Project_ANN!BP5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2171 + CALC_Project_ANN!BQ5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2171 + CALC_Project_ANN!BR5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2171 + CALC_Project_ANN!BS5485)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2171 + CALC_Project_ANN!BT5485)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2172 + CALC_Project_ANN!M5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2172 + CALC_Project_ANN!N5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2172 + CALC_Project_ANN!O5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2172 + CALC_Project_ANN!P5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2172 + CALC_Project_ANN!Q5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2172 + CALC_Project_ANN!R5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2172 + CALC_Project_ANN!S5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2172 + CALC_Project_ANN!T5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2172 + CALC_Project_ANN!U5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2172 + CALC_Project_ANN!V5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2172 + CALC_Project_ANN!W5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2172 + CALC_Project_ANN!X5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2172 + CALC_Project_ANN!Y5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2172 + CALC_Project_ANN!Z5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2172 + CALC_Project_ANN!AA5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2172 + CALC_Project_ANN!AB5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2172 + CALC_Project_ANN!AC5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2172 + CALC_Project_ANN!AD5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2172 + CALC_Project_ANN!AE5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2172 + CALC_Project_ANN!AF5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2172 + CALC_Project_ANN!AG5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2172 + CALC_Project_ANN!AH5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2172 + CALC_Project_ANN!AI5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2172 + CALC_Project_ANN!AJ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2172 + CALC_Project_ANN!AK5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2172 + CALC_Project_ANN!AL5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2172 + CALC_Project_ANN!AM5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2172 + CALC_Project_ANN!AN5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2172 + CALC_Project_ANN!AO5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2172 + CALC_Project_ANN!AP5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2172 + CALC_Project_ANN!AQ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2172 + CALC_Project_ANN!AR5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2172 + CALC_Project_ANN!AS5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2172 + CALC_Project_ANN!AT5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2172 + CALC_Project_ANN!AU5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2172 + CALC_Project_ANN!AV5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2172 + CALC_Project_ANN!AW5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2172 + CALC_Project_ANN!AX5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2172 + CALC_Project_ANN!AY5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2172 + CALC_Project_ANN!AZ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2172 + CALC_Project_ANN!BA5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2172 + CALC_Project_ANN!BB5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2172 + CALC_Project_ANN!BC5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2172 + CALC_Project_ANN!BD5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2172 + CALC_Project_ANN!BE5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2172 + CALC_Project_ANN!BF5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2172 + CALC_Project_ANN!BG5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2172 + CALC_Project_ANN!BH5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2172 + CALC_Project_ANN!BI5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2172 + CALC_Project_ANN!BJ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2172 + CALC_Project_ANN!BK5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2172 + CALC_Project_ANN!BL5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2172 + CALC_Project_ANN!BM5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2172 + CALC_Project_ANN!BN5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2172 + CALC_Project_ANN!BO5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2172 + CALC_Project_ANN!BP5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2172 + CALC_Project_ANN!BQ5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2172 + CALC_Project_ANN!BR5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2172 + CALC_Project_ANN!BS5486)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2172 + CALC_Project_ANN!BT5486)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M125:M127)","v":0},{"$f":"SUM(N125:N127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2177 + CALC_Project_ANN!M5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2177 + CALC_Project_ANN!N5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2177 + CALC_Project_ANN!O5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2177 + CALC_Project_ANN!P5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2177 + CALC_Project_ANN!Q5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2177 + CALC_Project_ANN!R5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2177 + CALC_Project_ANN!S5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2177 + CALC_Project_ANN!T5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2177 + CALC_Project_ANN!U5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2177 + CALC_Project_ANN!V5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2177 + CALC_Project_ANN!W5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2177 + CALC_Project_ANN!X5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2177 + CALC_Project_ANN!Y5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2177 + CALC_Project_ANN!Z5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2177 + CALC_Project_ANN!AA5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2177 + CALC_Project_ANN!AB5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2177 + CALC_Project_ANN!AC5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2177 + CALC_Project_ANN!AD5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2177 + CALC_Project_ANN!AE5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2177 + CALC_Project_ANN!AF5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2177 + CALC_Project_ANN!AG5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2177 + CALC_Project_ANN!AH5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2177 + CALC_Project_ANN!AI5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2177 + CALC_Project_ANN!AJ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2177 + CALC_Project_ANN!AK5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2177 + CALC_Project_ANN!AL5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2177 + CALC_Project_ANN!AM5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2177 + CALC_Project_ANN!AN5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2177 + CALC_Project_ANN!AO5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2177 + CALC_Project_ANN!AP5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2177 + CALC_Project_ANN!AQ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2177 + CALC_Project_ANN!AR5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2177 + CALC_Project_ANN!AS5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2177 + CALC_Project_ANN!AT5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2177 + CALC_Project_ANN!AU5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2177 + CALC_Project_ANN!AV5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2177 + CALC_Project_ANN!AW5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2177 + CALC_Project_ANN!AX5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2177 + CALC_Project_ANN!AY5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2177 + CALC_Project_ANN!AZ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2177 + CALC_Project_ANN!BA5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2177 + CALC_Project_ANN!BB5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2177 + CALC_Project_ANN!BC5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2177 + CALC_Project_ANN!BD5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2177 + CALC_Project_ANN!BE5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2177 + CALC_Project_ANN!BF5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2177 + CALC_Project_ANN!BG5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2177 + CALC_Project_ANN!BH5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2177 + CALC_Project_ANN!BI5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2177 + CALC_Project_ANN!BJ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2177 + CALC_Project_ANN!BK5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2177 + CALC_Project_ANN!BL5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2177 + CALC_Project_ANN!BM5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2177 + CALC_Project_ANN!BN5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2177 + CALC_Project_ANN!BO5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2177 + CALC_Project_ANN!BP5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2177 + CALC_Project_ANN!BQ5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2177 + CALC_Project_ANN!BR5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2177 + CALC_Project_ANN!BS5491)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2177 + CALC_Project_ANN!BT5491)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2178 + CALC_Project_ANN!M5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2178 + CALC_Project_ANN!N5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2178 + CALC_Project_ANN!O5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2178 + CALC_Project_ANN!P5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2178 + CALC_Project_ANN!Q5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2178 + CALC_Project_ANN!R5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2178 + CALC_Project_ANN!S5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2178 + CALC_Project_ANN!T5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2178 + CALC_Project_ANN!U5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2178 + CALC_Project_ANN!V5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2178 + CALC_Project_ANN!W5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2178 + CALC_Project_ANN!X5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2178 + CALC_Project_ANN!Y5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2178 + CALC_Project_ANN!Z5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2178 + CALC_Project_ANN!AA5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2178 + CALC_Project_ANN!AB5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2178 + CALC_Project_ANN!AC5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2178 + CALC_Project_ANN!AD5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2178 + CALC_Project_ANN!AE5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2178 + CALC_Project_ANN!AF5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2178 + CALC_Project_ANN!AG5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2178 + CALC_Project_ANN!AH5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2178 + CALC_Project_ANN!AI5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2178 + CALC_Project_ANN!AJ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2178 + CALC_Project_ANN!AK5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2178 + CALC_Project_ANN!AL5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2178 + CALC_Project_ANN!AM5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2178 + CALC_Project_ANN!AN5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2178 + CALC_Project_ANN!AO5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2178 + CALC_Project_ANN!AP5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2178 + CALC_Project_ANN!AQ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2178 + CALC_Project_ANN!AR5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2178 + CALC_Project_ANN!AS5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2178 + CALC_Project_ANN!AT5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2178 + CALC_Project_ANN!AU5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2178 + CALC_Project_ANN!AV5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2178 + CALC_Project_ANN!AW5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2178 + CALC_Project_ANN!AX5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2178 + CALC_Project_ANN!AY5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2178 + CALC_Project_ANN!AZ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2178 + CALC_Project_ANN!BA5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2178 + CALC_Project_ANN!BB5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2178 + CALC_Project_ANN!BC5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2178 + CALC_Project_ANN!BD5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2178 + CALC_Project_ANN!BE5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2178 + CALC_Project_ANN!BF5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2178 + CALC_Project_ANN!BG5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2178 + CALC_Project_ANN!BH5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2178 + CALC_Project_ANN!BI5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2178 + CALC_Project_ANN!BJ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2178 + CALC_Project_ANN!BK5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2178 + CALC_Project_ANN!BL5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2178 + CALC_Project_ANN!BM5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2178 + CALC_Project_ANN!BN5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2178 + CALC_Project_ANN!BO5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2178 + CALC_Project_ANN!BP5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2178 + CALC_Project_ANN!BQ5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2178 + CALC_Project_ANN!BR5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2178 + CALC_Project_ANN!BS5492)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2178 + CALC_Project_ANN!BT5492)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2179 + CALC_Project_ANN!M5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2179 + CALC_Project_ANN!N5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2179 + CALC_Project_ANN!O5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2179 + CALC_Project_ANN!P5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2179 + CALC_Project_ANN!Q5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2179 + CALC_Project_ANN!R5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2179 + CALC_Project_ANN!S5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2179 + CALC_Project_ANN!T5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2179 + CALC_Project_ANN!U5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2179 + CALC_Project_ANN!V5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2179 + CALC_Project_ANN!W5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2179 + CALC_Project_ANN!X5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2179 + CALC_Project_ANN!Y5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2179 + CALC_Project_ANN!Z5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2179 + CALC_Project_ANN!AA5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2179 + CALC_Project_ANN!AB5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2179 + CALC_Project_ANN!AC5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2179 + CALC_Project_ANN!AD5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2179 + CALC_Project_ANN!AE5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2179 + CALC_Project_ANN!AF5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2179 + CALC_Project_ANN!AG5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2179 + CALC_Project_ANN!AH5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2179 + CALC_Project_ANN!AI5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2179 + CALC_Project_ANN!AJ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2179 + CALC_Project_ANN!AK5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2179 + CALC_Project_ANN!AL5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2179 + CALC_Project_ANN!AM5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2179 + CALC_Project_ANN!AN5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2179 + CALC_Project_ANN!AO5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2179 + CALC_Project_ANN!AP5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2179 + CALC_Project_ANN!AQ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2179 + CALC_Project_ANN!AR5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2179 + CALC_Project_ANN!AS5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2179 + CALC_Project_ANN!AT5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2179 + CALC_Project_ANN!AU5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2179 + CALC_Project_ANN!AV5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2179 + CALC_Project_ANN!AW5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2179 + CALC_Project_ANN!AX5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2179 + CALC_Project_ANN!AY5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2179 + CALC_Project_ANN!AZ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2179 + CALC_Project_ANN!BA5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2179 + CALC_Project_ANN!BB5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2179 + CALC_Project_ANN!BC5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2179 + CALC_Project_ANN!BD5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2179 + CALC_Project_ANN!BE5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2179 + CALC_Project_ANN!BF5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2179 + CALC_Project_ANN!BG5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2179 + CALC_Project_ANN!BH5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2179 + CALC_Project_ANN!BI5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2179 + CALC_Project_ANN!BJ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2179 + CALC_Project_ANN!BK5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2179 + CALC_Project_ANN!BL5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2179 + CALC_Project_ANN!BM5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2179 + CALC_Project_ANN!BN5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2179 + CALC_Project_ANN!BO5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2179 + CALC_Project_ANN!BP5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2179 + CALC_Project_ANN!BQ5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2179 + CALC_Project_ANN!BR5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2179 + CALC_Project_ANN!BS5493)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2179 + CALC_Project_ANN!BT5493)*$G$17","v":0}]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M131:M134)","v":0},{"$f":"SUM(N131:N134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2183 + CALC_Project_ANN!M5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2183 + CALC_Project_ANN!N5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2183 + CALC_Project_ANN!O5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2183 + CALC_Project_ANN!P5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2183 + CALC_Project_ANN!Q5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2183 + CALC_Project_ANN!R5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2183 + CALC_Project_ANN!S5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2183 + CALC_Project_ANN!T5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2183 + CALC_Project_ANN!U5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2183 + CALC_Project_ANN!V5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2183 + CALC_Project_ANN!W5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2183 + CALC_Project_ANN!X5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2183 + CALC_Project_ANN!Y5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2183 + CALC_Project_ANN!Z5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2183 + CALC_Project_ANN!AA5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2183 + CALC_Project_ANN!AB5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2183 + CALC_Project_ANN!AC5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2183 + CALC_Project_ANN!AD5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2183 + CALC_Project_ANN!AE5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2183 + CALC_Project_ANN!AF5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2183 + CALC_Project_ANN!AG5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2183 + CALC_Project_ANN!AH5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2183 + CALC_Project_ANN!AI5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2183 + CALC_Project_ANN!AJ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2183 + CALC_Project_ANN!AK5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2183 + CALC_Project_ANN!AL5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2183 + CALC_Project_ANN!AM5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2183 + CALC_Project_ANN!AN5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2183 + CALC_Project_ANN!AO5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2183 + CALC_Project_ANN!AP5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2183 + CALC_Project_ANN!AQ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2183 + CALC_Project_ANN!AR5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2183 + CALC_Project_ANN!AS5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2183 + CALC_Project_ANN!AT5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2183 + CALC_Project_ANN!AU5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2183 + CALC_Project_ANN!AV5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2183 + CALC_Project_ANN!AW5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2183 + CALC_Project_ANN!AX5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2183 + CALC_Project_ANN!AY5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2183 + CALC_Project_ANN!AZ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2183 + CALC_Project_ANN!BA5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2183 + CALC_Project_ANN!BB5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2183 + CALC_Project_ANN!BC5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2183 + CALC_Project_ANN!BD5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2183 + CALC_Project_ANN!BE5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2183 + CALC_Project_ANN!BF5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2183 + CALC_Project_ANN!BG5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2183 + CALC_Project_ANN!BH5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2183 + CALC_Project_ANN!BI5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2183 + CALC_Project_ANN!BJ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2183 + CALC_Project_ANN!BK5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2183 + CALC_Project_ANN!BL5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2183 + CALC_Project_ANN!BM5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2183 + CALC_Project_ANN!BN5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2183 + CALC_Project_ANN!BO5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2183 + CALC_Project_ANN!BP5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2183 + CALC_Project_ANN!BQ5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2183 + CALC_Project_ANN!BR5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2183 + CALC_Project_ANN!BS5497)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2183 + CALC_Project_ANN!BT5497)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2184 + CALC_Project_ANN!M5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2184 + CALC_Project_ANN!N5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2184 + CALC_Project_ANN!O5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2184 + CALC_Project_ANN!P5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2184 + CALC_Project_ANN!Q5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2184 + CALC_Project_ANN!R5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2184 + CALC_Project_ANN!S5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2184 + CALC_Project_ANN!T5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2184 + CALC_Project_ANN!U5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2184 + CALC_Project_ANN!V5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2184 + CALC_Project_ANN!W5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2184 + CALC_Project_ANN!X5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2184 + CALC_Project_ANN!Y5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2184 + CALC_Project_ANN!Z5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2184 + CALC_Project_ANN!AA5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2184 + CALC_Project_ANN!AB5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2184 + CALC_Project_ANN!AC5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2184 + CALC_Project_ANN!AD5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2184 + CALC_Project_ANN!AE5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2184 + CALC_Project_ANN!AF5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2184 + CALC_Project_ANN!AG5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2184 + CALC_Project_ANN!AH5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2184 + CALC_Project_ANN!AI5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2184 + CALC_Project_ANN!AJ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2184 + CALC_Project_ANN!AK5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2184 + CALC_Project_ANN!AL5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2184 + CALC_Project_ANN!AM5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2184 + CALC_Project_ANN!AN5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2184 + CALC_Project_ANN!AO5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2184 + CALC_Project_ANN!AP5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2184 + CALC_Project_ANN!AQ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2184 + CALC_Project_ANN!AR5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2184 + CALC_Project_ANN!AS5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2184 + CALC_Project_ANN!AT5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2184 + CALC_Project_ANN!AU5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2184 + CALC_Project_ANN!AV5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2184 + CALC_Project_ANN!AW5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2184 + CALC_Project_ANN!AX5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2184 + CALC_Project_ANN!AY5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2184 + CALC_Project_ANN!AZ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2184 + CALC_Project_ANN!BA5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2184 + CALC_Project_ANN!BB5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2184 + CALC_Project_ANN!BC5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2184 + CALC_Project_ANN!BD5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2184 + CALC_Project_ANN!BE5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2184 + CALC_Project_ANN!BF5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2184 + CALC_Project_ANN!BG5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2184 + CALC_Project_ANN!BH5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2184 + CALC_Project_ANN!BI5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2184 + CALC_Project_ANN!BJ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2184 + CALC_Project_ANN!BK5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2184 + CALC_Project_ANN!BL5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2184 + CALC_Project_ANN!BM5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2184 + CALC_Project_ANN!BN5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2184 + CALC_Project_ANN!BO5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2184 + CALC_Project_ANN!BP5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2184 + CALC_Project_ANN!BQ5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2184 + CALC_Project_ANN!BR5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2184 + CALC_Project_ANN!BS5498)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2184 + CALC_Project_ANN!BT5498)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2323 + CALC_Project_ANN!M5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2323 + CALC_Project_ANN!N5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2323 + CALC_Project_ANN!O5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2323 + CALC_Project_ANN!P5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2323 + CALC_Project_ANN!Q5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2323 + CALC_Project_ANN!R5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2323 + CALC_Project_ANN!S5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2323 + CALC_Project_ANN!T5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2323 + CALC_Project_ANN!U5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2323 + CALC_Project_ANN!V5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2323 + CALC_Project_ANN!W5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2323 + CALC_Project_ANN!X5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2323 + CALC_Project_ANN!Y5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2323 + CALC_Project_ANN!Z5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2323 + CALC_Project_ANN!AA5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2323 + CALC_Project_ANN!AB5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2323 + CALC_Project_ANN!AC5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2323 + CALC_Project_ANN!AD5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2323 + CALC_Project_ANN!AE5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2323 + CALC_Project_ANN!AF5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2323 + CALC_Project_ANN!AG5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2323 + CALC_Project_ANN!AH5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2323 + CALC_Project_ANN!AI5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2323 + CALC_Project_ANN!AJ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2323 + CALC_Project_ANN!AK5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2323 + CALC_Project_ANN!AL5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2323 + CALC_Project_ANN!AM5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2323 + CALC_Project_ANN!AN5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2323 + CALC_Project_ANN!AO5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2323 + CALC_Project_ANN!AP5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2323 + CALC_Project_ANN!AQ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2323 + CALC_Project_ANN!AR5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2323 + CALC_Project_ANN!AS5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2323 + CALC_Project_ANN!AT5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2323 + CALC_Project_ANN!AU5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2323 + CALC_Project_ANN!AV5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2323 + CALC_Project_ANN!AW5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2323 + CALC_Project_ANN!AX5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2323 + CALC_Project_ANN!AY5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2323 + CALC_Project_ANN!AZ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2323 + CALC_Project_ANN!BA5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2323 + CALC_Project_ANN!BB5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2323 + CALC_Project_ANN!BC5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2323 + CALC_Project_ANN!BD5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2323 + CALC_Project_ANN!BE5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2323 + CALC_Project_ANN!BF5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2323 + CALC_Project_ANN!BG5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2323 + CALC_Project_ANN!BH5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2323 + CALC_Project_ANN!BI5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2323 + CALC_Project_ANN!BJ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2323 + CALC_Project_ANN!BK5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2323 + CALC_Project_ANN!BL5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2323 + CALC_Project_ANN!BM5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2323 + CALC_Project_ANN!BN5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2323 + CALC_Project_ANN!BO5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2323 + CALC_Project_ANN!BP5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2323 + CALC_Project_ANN!BQ5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2323 + CALC_Project_ANN!BR5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2323 + CALC_Project_ANN!BS5504)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2323 + CALC_Project_ANN!BT5504)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2324 + CALC_Project_ANN!M5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2324 + CALC_Project_ANN!N5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2324 + CALC_Project_ANN!O5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2324 + CALC_Project_ANN!P5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2324 + CALC_Project_ANN!Q5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2324 + CALC_Project_ANN!R5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2324 + CALC_Project_ANN!S5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2324 + CALC_Project_ANN!T5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2324 + CALC_Project_ANN!U5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2324 + CALC_Project_ANN!V5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2324 + CALC_Project_ANN!W5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2324 + CALC_Project_ANN!X5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2324 + CALC_Project_ANN!Y5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2324 + CALC_Project_ANN!Z5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2324 + CALC_Project_ANN!AA5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2324 + CALC_Project_ANN!AB5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2324 + CALC_Project_ANN!AC5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2324 + CALC_Project_ANN!AD5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2324 + CALC_Project_ANN!AE5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2324 + CALC_Project_ANN!AF5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2324 + CALC_Project_ANN!AG5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2324 + CALC_Project_ANN!AH5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2324 + CALC_Project_ANN!AI5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2324 + CALC_Project_ANN!AJ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2324 + CALC_Project_ANN!AK5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2324 + CALC_Project_ANN!AL5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2324 + CALC_Project_ANN!AM5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2324 + CALC_Project_ANN!AN5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2324 + CALC_Project_ANN!AO5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2324 + CALC_Project_ANN!AP5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2324 + CALC_Project_ANN!AQ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2324 + CALC_Project_ANN!AR5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2324 + CALC_Project_ANN!AS5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2324 + CALC_Project_ANN!AT5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2324 + CALC_Project_ANN!AU5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2324 + CALC_Project_ANN!AV5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2324 + CALC_Project_ANN!AW5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2324 + CALC_Project_ANN!AX5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2324 + CALC_Project_ANN!AY5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2324 + CALC_Project_ANN!AZ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2324 + CALC_Project_ANN!BA5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2324 + CALC_Project_ANN!BB5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2324 + CALC_Project_ANN!BC5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2324 + CALC_Project_ANN!BD5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2324 + CALC_Project_ANN!BE5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2324 + CALC_Project_ANN!BF5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2324 + CALC_Project_ANN!BG5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2324 + CALC_Project_ANN!BH5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2324 + CALC_Project_ANN!BI5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2324 + CALC_Project_ANN!BJ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2324 + CALC_Project_ANN!BK5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2324 + CALC_Project_ANN!BL5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2324 + CALC_Project_ANN!BM5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2324 + CALC_Project_ANN!BN5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2324 + CALC_Project_ANN!BO5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2324 + CALC_Project_ANN!BP5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2324 + CALC_Project_ANN!BQ5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2324 + CALC_Project_ANN!BR5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2324 + CALC_Project_ANN!BS5505)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2324 + CALC_Project_ANN!BT5505)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M145:M147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS145:AS147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M2331 + CALC_Project_ANN!M5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2331 + CALC_Project_ANN!N5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2331 + CALC_Project_ANN!O5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2331 + CALC_Project_ANN!P5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2331 + CALC_Project_ANN!Q5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2331 + CALC_Project_ANN!R5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2331 + CALC_Project_ANN!S5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2331 + CALC_Project_ANN!T5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2331 + CALC_Project_ANN!U5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2331 + CALC_Project_ANN!V5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2331 + CALC_Project_ANN!W5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2331 + CALC_Project_ANN!X5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2331 + CALC_Project_ANN!Y5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2331 + CALC_Project_ANN!Z5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2331 + CALC_Project_ANN!AA5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2331 + CALC_Project_ANN!AB5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2331 + CALC_Project_ANN!AC5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2331 + CALC_Project_ANN!AD5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2331 + CALC_Project_ANN!AE5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2331 + CALC_Project_ANN!AF5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2331 + CALC_Project_ANN!AG5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2331 + CALC_Project_ANN!AH5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2331 + CALC_Project_ANN!AI5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2331 + CALC_Project_ANN!AJ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2331 + CALC_Project_ANN!AK5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2331 + CALC_Project_ANN!AL5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2331 + CALC_Project_ANN!AM5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2331 + CALC_Project_ANN!AN5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2331 + CALC_Project_ANN!AO5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2331 + CALC_Project_ANN!AP5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2331 + CALC_Project_ANN!AQ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2331 + CALC_Project_ANN!AR5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2331 + CALC_Project_ANN!AS5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2331 + CALC_Project_ANN!AT5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2331 + CALC_Project_ANN!AU5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2331 + CALC_Project_ANN!AV5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2331 + CALC_Project_ANN!AW5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2331 + CALC_Project_ANN!AX5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2331 + CALC_Project_ANN!AY5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2331 + CALC_Project_ANN!AZ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2331 + CALC_Project_ANN!BA5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2331 + CALC_Project_ANN!BB5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2331 + CALC_Project_ANN!BC5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2331 + CALC_Project_ANN!BD5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2331 + CALC_Project_ANN!BE5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2331 + CALC_Project_ANN!BF5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2331 + CALC_Project_ANN!BG5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2331 + CALC_Project_ANN!BH5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2331 + CALC_Project_ANN!BI5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2331 + CALC_Project_ANN!BJ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2331 + CALC_Project_ANN!BK5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2331 + CALC_Project_ANN!BL5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2331 + CALC_Project_ANN!BM5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2331 + CALC_Project_ANN!BN5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2331 + CALC_Project_ANN!BO5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2331 + CALC_Project_ANN!BP5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2331 + CALC_Project_ANN!BQ5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2331 + CALC_Project_ANN!BR5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2331 + CALC_Project_ANN!BS5512)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2331 + CALC_Project_ANN!BT5512)*$G$17","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,{"$f":"(CALC_Project_ANN!M2332 + CALC_Project_ANN!M5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N2332 + CALC_Project_ANN!N5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O2332 + CALC_Project_ANN!O5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P2332 + CALC_Project_ANN!P5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q2332 + CALC_Project_ANN!Q5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R2332 + CALC_Project_ANN!R5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S2332 + CALC_Project_ANN!S5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T2332 + CALC_Project_ANN!T5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U2332 + CALC_Project_ANN!U5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V2332 + CALC_Project_ANN!V5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W2332 + CALC_Project_ANN!W5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X2332 + CALC_Project_ANN!X5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y2332 + CALC_Project_ANN!Y5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z2332 + CALC_Project_ANN!Z5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA2332 + CALC_Project_ANN!AA5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB2332 + CALC_Project_ANN!AB5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC2332 + CALC_Project_ANN!AC5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD2332 + CALC_Project_ANN!AD5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE2332 + CALC_Project_ANN!AE5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF2332 + CALC_Project_ANN!AF5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG2332 + CALC_Project_ANN!AG5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH2332 + CALC_Project_ANN!AH5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI2332 + CALC_Project_ANN!AI5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ2332 + CALC_Project_ANN!AJ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK2332 + CALC_Project_ANN!AK5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL2332 + CALC_Project_ANN!AL5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM2332 + CALC_Project_ANN!AM5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN2332 + CALC_Project_ANN!AN5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO2332 + CALC_Project_ANN!AO5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP2332 + CALC_Project_ANN!AP5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ2332 + CALC_Project_ANN!AQ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR2332 + CALC_Project_ANN!AR5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS2332 + CALC_Project_ANN!AS5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT2332 + CALC_Project_ANN!AT5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU2332 + CALC_Project_ANN!AU5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV2332 + CALC_Project_ANN!AV5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW2332 + CALC_Project_ANN!AW5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX2332 + CALC_Project_ANN!AX5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY2332 + CALC_Project_ANN!AY5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ2332 + CALC_Project_ANN!AZ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA2332 + CALC_Project_ANN!BA5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB2332 + CALC_Project_ANN!BB5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC2332 + CALC_Project_ANN!BC5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD2332 + CALC_Project_ANN!BD5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE2332 + CALC_Project_ANN!BE5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF2332 + CALC_Project_ANN!BF5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG2332 + CALC_Project_ANN!BG5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH2332 + CALC_Project_ANN!BH5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI2332 + CALC_Project_ANN!BI5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ2332 + CALC_Project_ANN!BJ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK2332 + CALC_Project_ANN!BK5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL2332 + CALC_Project_ANN!BL5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM2332 + CALC_Project_ANN!BM5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN2332 + CALC_Project_ANN!BN5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO2332 + CALC_Project_ANN!BO5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP2332 + CALC_Project_ANN!BP5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ2332 + CALC_Project_ANN!BQ5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR2332 + CALC_Project_ANN!BR5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS2332 + CALC_Project_ANN!BS5513)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT2332 + CALC_Project_ANN!BT5513)*$G$17","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M151:M153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C155)+1","v":5},"CAPEX, O&M and FUEL ACCOUNTING SUMMARY"]
[]
[null,null,null,"CAPEX"]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D161,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D161,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M160:M163)","v":0},{"$f":"SUM(N160:N163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D167,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D167,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M166:M168)","v":0},{"$f":"SUM(N166:N168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$755","v":"Nominal Additions recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D173,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D173,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$756","v":"Nominal Depreciation (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$757","v":"Nominal Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f ASSET balance (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M172:M175)","v":0},{"$f":"SUM(N172:N175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$758","v":"Nominal Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D179,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D179,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$759","v":"Nominal Capex Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M178:M180)","v":0},{"$f":"SUM(N178:N180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"O&M"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$760","v":"Real O&M Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D187,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D187,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M186:M188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$762","v":"Nominal O&M Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D193,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D193,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$763","v":"Nominal O&M Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M192:M194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"FUEL"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D201,M$19:M$155)","v":0},0,{"$f":"SUMIF($D$19:$D$155,$D201,O$19:O$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D201,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M200:M202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$766","v":"Nominal Fuel Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUMIF($D$19:$D$155,$D207,M$19:M$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,AC$19:AC$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,AS$19:AS$155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$19:$D$155,$D207,BI$19:BI$155)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$767","v":"Nominal Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M206:M208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C210)+1","v":6},"CLIMATE CHANGE LEVY PAYABLE BY GENERATOR"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2712*$G$15","v":0},{"$f":"CALC_Project_ANN!N2712*$G$15","v":0},{"$f":"CALC_Project_ANN!O2712*$G$15","v":0},{"$f":"CALC_Project_ANN!P2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2712*$G$15","v":0},{"$f":"CALC_Project_ANN!R2712*$G$15","v":0},{"$f":"CALC_Project_ANN!S2712*$G$15","v":0},{"$f":"CALC_Project_ANN!T2712*$G$15","v":0},{"$f":"CALC_Project_ANN!U2712*$G$15","v":0},{"$f":"CALC_Project_ANN!V2712*$G$15","v":0},{"$f":"CALC_Project_ANN!W2712*$G$15","v":0},{"$f":"CALC_Project_ANN!X2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2712*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2712*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2712*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2712*$G$15","v":0}]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$728","v":"Real-Input electricity liable to CCL"},null,null,null,null,{"$f":"CALC_Project_ANN!M2713*$G$15","v":0},{"$f":"CALC_Project_ANN!N2713*$G$15","v":0},{"$f":"CALC_Project_ANN!O2713*$G$15","v":0},{"$f":"CALC_Project_ANN!P2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2713*$G$15","v":0},{"$f":"CALC_Project_ANN!R2713*$G$15","v":0},{"$f":"CALC_Project_ANN!S2713*$G$15","v":0},{"$f":"CALC_Project_ANN!T2713*$G$15","v":0},{"$f":"CALC_Project_ANN!U2713*$G$15","v":0},{"$f":"CALC_Project_ANN!V2713*$G$15","v":0},{"$f":"CALC_Project_ANN!W2713*$G$15","v":0},{"$f":"CALC_Project_ANN!X2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2713*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2713*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2713*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2713*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M214:M216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS214:AS216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117&\" (if money indexation applied)\"","v":"Nominal (if money indexation applied)"}]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liability recognised (BS)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2720*$G$15","v":0},{"$f":"CALC_Project_ANN!N2720*$G$15","v":0},{"$f":"CALC_Project_ANN!O2720*$G$15","v":0},{"$f":"CALC_Project_ANN!P2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2720*$G$15","v":0},{"$f":"CALC_Project_ANN!R2720*$G$15","v":0},{"$f":"CALC_Project_ANN!S2720*$G$15","v":0},{"$f":"CALC_Project_ANN!T2720*$G$15","v":0},{"$f":"CALC_Project_ANN!U2720*$G$15","v":0},{"$f":"CALC_Project_ANN!V2720*$G$15","v":0},{"$f":"CALC_Project_ANN!W2720*$G$15","v":0},{"$f":"CALC_Project_ANN!X2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2720*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2720*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2720*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2720*$G$15","v":0}]
[null,null,null,"Cash Paid (CF)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$728","v":"Nominal-Input electricity liable to CCL"},null,null,null,null,{"$f":"CALC_Project_ANN!M2721*$G$15","v":0},{"$f":"CALC_Project_ANN!N2721*$G$15","v":0},{"$f":"CALC_Project_ANN!O2721*$G$15","v":0},{"$f":"CALC_Project_ANN!P2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Q2721*$G$15","v":0},{"$f":"CALC_Project_ANN!R2721*$G$15","v":0},{"$f":"CALC_Project_ANN!S2721*$G$15","v":0},{"$f":"CALC_Project_ANN!T2721*$G$15","v":0},{"$f":"CALC_Project_ANN!U2721*$G$15","v":0},{"$f":"CALC_Project_ANN!V2721*$G$15","v":0},{"$f":"CALC_Project_ANN!W2721*$G$15","v":0},{"$f":"CALC_Project_ANN!X2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Y2721*$G$15","v":0},{"$f":"CALC_Project_ANN!Z2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AA2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AB2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AC2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AD2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AE2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AF2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AG2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AH2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AI2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AK2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AL2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AM2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AN2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AO2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AP2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AR2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AS2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AT2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AU2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AV2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AW2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AX2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AY2721*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BA2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BB2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BC2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BD2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BE2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BF2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BG2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BH2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BI2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BK2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BL2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BM2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BN2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BO2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BP2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BR2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BS2721*$G$15","v":0},{"$f":"CALC_Project_ANN!BT2721*$G$15","v":0}]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M220:M222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$11:C224)+1","v":7},"SUMMARY PROJECT COST BASE FOR SUBSEQUENT CALCS SHOULD RETAIL INCOME NOT BE IN OPCO"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$747","v":"Real-Capex cash"},null,null,null,null,{"$f":"SUMIF($H$19:$H$224,$H228,M$19:M$224)","v":0},0,{"$f":"SUMIF($H$19:$H$224,$H228,O$19:O$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,AC$19:AC$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,AS$19:AS$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H228,BI$19:BI$224)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$748","v":"Real-O&M cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$749","v":"Real-Fuel cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CCL",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$728","v":"Real-Input electricity liable to CCL"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Capex",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$747","v":"Nominal-Capex cash"},null,null,null,null,{"$f":"SUMIF($H$19:$H$224,$H234,M$19:M$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,AC$19:AC$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,AS$19:AS$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$19:$H$224,$H234,BI$19:BI$224)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$748","v":"Nominal-O&M cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$749","v":"Nominal-Fuel cash"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CCL",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$728","v":"Nominal-Input electricity liable to CCL"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B239)+1","v":2},null,"REVENUE STREAMS"]
[]
[null,null,{"$f":"MAX(C$241:C241)+1","v":1},"PRIVATE NEWTORK INCOME"]
[]
[null,null,null,{"$f":"INP_EnergyTypes!D54","v":"Allocate private network to:"},null,{"$f":"INP_EnergyTypes!E54","v":"select"},{"$f":"INP_EnergyTypes!G54","v":"Retail"},{"$f":"MATCH(G244,lstType,0)","v":3},{"$f":"INDEX($G$15:$G$17,H244,1)","v":false}]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4832*$I$244","v":0},{"$f":"CALC_Project_ANN!N4832*$I$244","v":0},{"$f":"CALC_Project_ANN!O4832*$I$244","v":0},{"$f":"CALC_Project_ANN!P4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4832*$I$244","v":0},{"$f":"CALC_Project_ANN!R4832*$I$244","v":0},{"$f":"CALC_Project_ANN!S4832*$I$244","v":0},{"$f":"CALC_Project_ANN!T4832*$I$244","v":0},{"$f":"CALC_Project_ANN!U4832*$I$244","v":0},{"$f":"CALC_Project_ANN!V4832*$I$244","v":0},{"$f":"CALC_Project_ANN!W4832*$I$244","v":0},{"$f":"CALC_Project_ANN!X4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4832*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4832*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4832*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4832*$I$244","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4833*$I$244","v":0},{"$f":"CALC_Project_ANN!N4833*$I$244","v":0},{"$f":"CALC_Project_ANN!O4833*$I$244","v":0},{"$f":"CALC_Project_ANN!P4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4833*$I$244","v":0},{"$f":"CALC_Project_ANN!R4833*$I$244","v":0},{"$f":"CALC_Project_ANN!S4833*$I$244","v":0},{"$f":"CALC_Project_ANN!T4833*$I$244","v":0},{"$f":"CALC_Project_ANN!U4833*$I$244","v":0},{"$f":"CALC_Project_ANN!V4833*$I$244","v":0},{"$f":"CALC_Project_ANN!W4833*$I$244","v":0},{"$f":"CALC_Project_ANN!X4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4833*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4833*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4833*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4833*$I$244","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4834*$I$244","v":0},{"$f":"CALC_Project_ANN!N4834*$I$244","v":0},{"$f":"CALC_Project_ANN!O4834*$I$244","v":0},{"$f":"CALC_Project_ANN!P4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4834*$I$244","v":0},{"$f":"CALC_Project_ANN!R4834*$I$244","v":0},{"$f":"CALC_Project_ANN!S4834*$I$244","v":0},{"$f":"CALC_Project_ANN!T4834*$I$244","v":0},{"$f":"CALC_Project_ANN!U4834*$I$244","v":0},{"$f":"CALC_Project_ANN!V4834*$I$244","v":0},{"$f":"CALC_Project_ANN!W4834*$I$244","v":0},{"$f":"CALC_Project_ANN!X4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4834*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4834*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4834*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4834*$I$244","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M246:M249)","v":0},{"$f":"SUM(N246:N249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4854*$I$244","v":0},{"$f":"CALC_Project_ANN!N4854*$I$244","v":0},{"$f":"CALC_Project_ANN!O4854*$I$244","v":0},{"$f":"CALC_Project_ANN!P4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4854*$I$244","v":0},{"$f":"CALC_Project_ANN!R4854*$I$244","v":0},{"$f":"CALC_Project_ANN!S4854*$I$244","v":0},{"$f":"CALC_Project_ANN!T4854*$I$244","v":0},{"$f":"CALC_Project_ANN!U4854*$I$244","v":0},{"$f":"CALC_Project_ANN!V4854*$I$244","v":0},{"$f":"CALC_Project_ANN!W4854*$I$244","v":0},{"$f":"CALC_Project_ANN!X4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4854*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4854*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4854*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4854*$I$244","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4855*$I$244","v":0},{"$f":"CALC_Project_ANN!N4855*$I$244","v":0},{"$f":"CALC_Project_ANN!O4855*$I$244","v":0},{"$f":"CALC_Project_ANN!P4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4855*$I$244","v":0},{"$f":"CALC_Project_ANN!R4855*$I$244","v":0},{"$f":"CALC_Project_ANN!S4855*$I$244","v":0},{"$f":"CALC_Project_ANN!T4855*$I$244","v":0},{"$f":"CALC_Project_ANN!U4855*$I$244","v":0},{"$f":"CALC_Project_ANN!V4855*$I$244","v":0},{"$f":"CALC_Project_ANN!W4855*$I$244","v":0},{"$f":"CALC_Project_ANN!X4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4855*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4855*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4855*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4855*$I$244","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4856*$I$244","v":0},{"$f":"CALC_Project_ANN!N4856*$I$244","v":0},{"$f":"CALC_Project_ANN!O4856*$I$244","v":0},{"$f":"CALC_Project_ANN!P4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Q4856*$I$244","v":0},{"$f":"CALC_Project_ANN!R4856*$I$244","v":0},{"$f":"CALC_Project_ANN!S4856*$I$244","v":0},{"$f":"CALC_Project_ANN!T4856*$I$244","v":0},{"$f":"CALC_Project_ANN!U4856*$I$244","v":0},{"$f":"CALC_Project_ANN!V4856*$I$244","v":0},{"$f":"CALC_Project_ANN!W4856*$I$244","v":0},{"$f":"CALC_Project_ANN!X4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Y4856*$I$244","v":0},{"$f":"CALC_Project_ANN!Z4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AA4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AB4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AC4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AD4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AE4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AF4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AG4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AH4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AI4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AJ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AK4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AL4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AM4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AN4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AO4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AP4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AQ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AR4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AS4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AT4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AU4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AV4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AW4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AX4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AY4856*$I$244","v":0},{"$f":"CALC_Project_ANN!AZ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BA4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BB4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BC4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BD4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BE4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BF4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BG4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BH4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BI4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BJ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BK4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BL4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BM4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BN4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BO4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BP4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BQ4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BR4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BS4856*$I$244","v":0},{"$f":"CALC_Project_ANN!BT4856*$I$244","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M252:M255)","v":0},{"$f":"SUM(N252:N255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C257)+1","v":2},"GRID EXPORTS"]
[]
[null,null,null,{"$f":"INP_General!D50","v":"Allocate national grid income to:"},null,{"$f":"INP_General!E50","v":"select"},{"$f":"INP_General!G50","v":"Generation"},{"$f":"MATCH(G260,lstType,0)","v":1},{"$f":"INDEX($G$15:$G$17,H260,1)","v":false}]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4928*$I$260","v":0},{"$f":"CALC_Project_ANN!N4928*$I$260","v":0},{"$f":"CALC_Project_ANN!O4928*$I$260","v":0},{"$f":"CALC_Project_ANN!P4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4928*$I$260","v":0},{"$f":"CALC_Project_ANN!R4928*$I$260","v":0},{"$f":"CALC_Project_ANN!S4928*$I$260","v":0},{"$f":"CALC_Project_ANN!T4928*$I$260","v":0},{"$f":"CALC_Project_ANN!U4928*$I$260","v":0},{"$f":"CALC_Project_ANN!V4928*$I$260","v":0},{"$f":"CALC_Project_ANN!W4928*$I$260","v":0},{"$f":"CALC_Project_ANN!X4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4928*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4928*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4928*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4928*$I$260","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4929*$I$260","v":0},{"$f":"CALC_Project_ANN!N4929*$I$260","v":0},{"$f":"CALC_Project_ANN!O4929*$I$260","v":0},{"$f":"CALC_Project_ANN!P4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4929*$I$260","v":0},{"$f":"CALC_Project_ANN!R4929*$I$260","v":0},{"$f":"CALC_Project_ANN!S4929*$I$260","v":0},{"$f":"CALC_Project_ANN!T4929*$I$260","v":0},{"$f":"CALC_Project_ANN!U4929*$I$260","v":0},{"$f":"CALC_Project_ANN!V4929*$I$260","v":0},{"$f":"CALC_Project_ANN!W4929*$I$260","v":0},{"$f":"CALC_Project_ANN!X4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4929*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4929*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4929*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4929*$I$260","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4930*$I$260","v":0},{"$f":"CALC_Project_ANN!N4930*$I$260","v":0},{"$f":"CALC_Project_ANN!O4930*$I$260","v":0},{"$f":"CALC_Project_ANN!P4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4930*$I$260","v":0},{"$f":"CALC_Project_ANN!R4930*$I$260","v":0},{"$f":"CALC_Project_ANN!S4930*$I$260","v":0},{"$f":"CALC_Project_ANN!T4930*$I$260","v":0},{"$f":"CALC_Project_ANN!U4930*$I$260","v":0},{"$f":"CALC_Project_ANN!V4930*$I$260","v":0},{"$f":"CALC_Project_ANN!W4930*$I$260","v":0},{"$f":"CALC_Project_ANN!X4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4930*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4930*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4930*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4930*$I$260","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M262:M265)","v":0},{"$f":"SUM(N262:N265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4950*$I$260","v":0},{"$f":"CALC_Project_ANN!N4950*$I$260","v":0},{"$f":"CALC_Project_ANN!O4950*$I$260","v":0},{"$f":"CALC_Project_ANN!P4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4950*$I$260","v":0},{"$f":"CALC_Project_ANN!R4950*$I$260","v":0},{"$f":"CALC_Project_ANN!S4950*$I$260","v":0},{"$f":"CALC_Project_ANN!T4950*$I$260","v":0},{"$f":"CALC_Project_ANN!U4950*$I$260","v":0},{"$f":"CALC_Project_ANN!V4950*$I$260","v":0},{"$f":"CALC_Project_ANN!W4950*$I$260","v":0},{"$f":"CALC_Project_ANN!X4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4950*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4950*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4950*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4950*$I$260","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4951*$I$260","v":0},{"$f":"CALC_Project_ANN!N4951*$I$260","v":0},{"$f":"CALC_Project_ANN!O4951*$I$260","v":0},{"$f":"CALC_Project_ANN!P4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4951*$I$260","v":0},{"$f":"CALC_Project_ANN!R4951*$I$260","v":0},{"$f":"CALC_Project_ANN!S4951*$I$260","v":0},{"$f":"CALC_Project_ANN!T4951*$I$260","v":0},{"$f":"CALC_Project_ANN!U4951*$I$260","v":0},{"$f":"CALC_Project_ANN!V4951*$I$260","v":0},{"$f":"CALC_Project_ANN!W4951*$I$260","v":0},{"$f":"CALC_Project_ANN!X4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4951*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4951*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4951*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4951*$I$260","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M4952*$I$260","v":0},{"$f":"CALC_Project_ANN!N4952*$I$260","v":0},{"$f":"CALC_Project_ANN!O4952*$I$260","v":0},{"$f":"CALC_Project_ANN!P4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Q4952*$I$260","v":0},{"$f":"CALC_Project_ANN!R4952*$I$260","v":0},{"$f":"CALC_Project_ANN!S4952*$I$260","v":0},{"$f":"CALC_Project_ANN!T4952*$I$260","v":0},{"$f":"CALC_Project_ANN!U4952*$I$260","v":0},{"$f":"CALC_Project_ANN!V4952*$I$260","v":0},{"$f":"CALC_Project_ANN!W4952*$I$260","v":0},{"$f":"CALC_Project_ANN!X4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Y4952*$I$260","v":0},{"$f":"CALC_Project_ANN!Z4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AA4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AB4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AC4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AD4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AE4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AF4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AG4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AH4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AI4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AJ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AK4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AL4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AM4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AN4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AO4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AP4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AQ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AR4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AS4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AT4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AU4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AV4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AW4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AX4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AY4952*$I$260","v":0},{"$f":"CALC_Project_ANN!AZ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BA4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BB4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BC4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BD4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BE4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BF4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BG4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BH4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BI4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BJ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BK4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BL4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BM4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BN4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BO4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BP4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BQ4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BR4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BS4952*$I$260","v":0},{"$f":"CALC_Project_ANN!BT4952*$I$260","v":0}]
[null,null,null,"c/f private network income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M268:M271)","v":0},{"$f":"SUM(N268:N271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C273)+1","v":3},"ENERGY EFFICIENCY INCOME"]
[]
[null,null,null,{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5324*$G$15","v":0},{"$f":"CALC_Project_ANN!N5324*$G$15","v":0},{"$f":"CALC_Project_ANN!O5324*$G$15","v":0},{"$f":"CALC_Project_ANN!P5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5324*$G$15","v":0},{"$f":"CALC_Project_ANN!R5324*$G$15","v":0},{"$f":"CALC_Project_ANN!S5324*$G$15","v":0},{"$f":"CALC_Project_ANN!T5324*$G$15","v":0},{"$f":"CALC_Project_ANN!U5324*$G$15","v":0},{"$f":"CALC_Project_ANN!V5324*$G$15","v":0},{"$f":"CALC_Project_ANN!W5324*$G$15","v":0},{"$f":"CALC_Project_ANN!X5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5324*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5324*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5324*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5324*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5325*$G$15","v":0},{"$f":"CALC_Project_ANN!N5325*$G$15","v":0},{"$f":"CALC_Project_ANN!O5325*$G$15","v":0},{"$f":"CALC_Project_ANN!P5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5325*$G$15","v":0},{"$f":"CALC_Project_ANN!R5325*$G$15","v":0},{"$f":"CALC_Project_ANN!S5325*$G$15","v":0},{"$f":"CALC_Project_ANN!T5325*$G$15","v":0},{"$f":"CALC_Project_ANN!U5325*$G$15","v":0},{"$f":"CALC_Project_ANN!V5325*$G$15","v":0},{"$f":"CALC_Project_ANN!W5325*$G$15","v":0},{"$f":"CALC_Project_ANN!X5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5325*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5325*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5325*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5325*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5326*$G$15","v":0},{"$f":"CALC_Project_ANN!N5326*$G$15","v":0},{"$f":"CALC_Project_ANN!O5326*$G$15","v":0},{"$f":"CALC_Project_ANN!P5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5326*$G$15","v":0},{"$f":"CALC_Project_ANN!R5326*$G$15","v":0},{"$f":"CALC_Project_ANN!S5326*$G$15","v":0},{"$f":"CALC_Project_ANN!T5326*$G$15","v":0},{"$f":"CALC_Project_ANN!U5326*$G$15","v":0},{"$f":"CALC_Project_ANN!V5326*$G$15","v":0},{"$f":"CALC_Project_ANN!W5326*$G$15","v":0},{"$f":"CALC_Project_ANN!X5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5326*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5326*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5326*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5326*$G$15","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M278:M281)","v":0},{"$f":"SUM(N278:N281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5335*$G$15","v":0},{"$f":"CALC_Project_ANN!N5335*$G$15","v":0},{"$f":"CALC_Project_ANN!O5335*$G$15","v":0},{"$f":"CALC_Project_ANN!P5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5335*$G$15","v":0},{"$f":"CALC_Project_ANN!R5335*$G$15","v":0},{"$f":"CALC_Project_ANN!S5335*$G$15","v":0},{"$f":"CALC_Project_ANN!T5335*$G$15","v":0},{"$f":"CALC_Project_ANN!U5335*$G$15","v":0},{"$f":"CALC_Project_ANN!V5335*$G$15","v":0},{"$f":"CALC_Project_ANN!W5335*$G$15","v":0},{"$f":"CALC_Project_ANN!X5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5335*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5335*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5335*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5335*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5336*$G$15","v":0},{"$f":"CALC_Project_ANN!N5336*$G$15","v":0},{"$f":"CALC_Project_ANN!O5336*$G$15","v":0},{"$f":"CALC_Project_ANN!P5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5336*$G$15","v":0},{"$f":"CALC_Project_ANN!R5336*$G$15","v":0},{"$f":"CALC_Project_ANN!S5336*$G$15","v":0},{"$f":"CALC_Project_ANN!T5336*$G$15","v":0},{"$f":"CALC_Project_ANN!U5336*$G$15","v":0},{"$f":"CALC_Project_ANN!V5336*$G$15","v":0},{"$f":"CALC_Project_ANN!W5336*$G$15","v":0},{"$f":"CALC_Project_ANN!X5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5336*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5336*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5336*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5336*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5337*$G$15","v":0},{"$f":"CALC_Project_ANN!N5337*$G$15","v":0},{"$f":"CALC_Project_ANN!O5337*$G$15","v":0},{"$f":"CALC_Project_ANN!P5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5337*$G$15","v":0},{"$f":"CALC_Project_ANN!R5337*$G$15","v":0},{"$f":"CALC_Project_ANN!S5337*$G$15","v":0},{"$f":"CALC_Project_ANN!T5337*$G$15","v":0},{"$f":"CALC_Project_ANN!U5337*$G$15","v":0},{"$f":"CALC_Project_ANN!V5337*$G$15","v":0},{"$f":"CALC_Project_ANN!W5337*$G$15","v":0},{"$f":"CALC_Project_ANN!X5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5337*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5337*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5337*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5337*$G$15","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M284:M287)","v":0},{"$f":"SUM(N284:N287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$16","v":"Distribution"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5391*$G$16","v":0},{"$f":"CALC_Project_ANN!N5391*$G$16","v":0},{"$f":"CALC_Project_ANN!O5391*$G$16","v":0},{"$f":"CALC_Project_ANN!P5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5391*$G$16","v":0},{"$f":"CALC_Project_ANN!R5391*$G$16","v":0},{"$f":"CALC_Project_ANN!S5391*$G$16","v":0},{"$f":"CALC_Project_ANN!T5391*$G$16","v":0},{"$f":"CALC_Project_ANN!U5391*$G$16","v":0},{"$f":"CALC_Project_ANN!V5391*$G$16","v":0},{"$f":"CALC_Project_ANN!W5391*$G$16","v":0},{"$f":"CALC_Project_ANN!X5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5391*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5391*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5391*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5391*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5392*$G$16","v":0},{"$f":"CALC_Project_ANN!N5392*$G$16","v":0},{"$f":"CALC_Project_ANN!O5392*$G$16","v":0},{"$f":"CALC_Project_ANN!P5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5392*$G$16","v":0},{"$f":"CALC_Project_ANN!R5392*$G$16","v":0},{"$f":"CALC_Project_ANN!S5392*$G$16","v":0},{"$f":"CALC_Project_ANN!T5392*$G$16","v":0},{"$f":"CALC_Project_ANN!U5392*$G$16","v":0},{"$f":"CALC_Project_ANN!V5392*$G$16","v":0},{"$f":"CALC_Project_ANN!W5392*$G$16","v":0},{"$f":"CALC_Project_ANN!X5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5392*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5392*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5392*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5392*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5393*$G$16","v":0},{"$f":"CALC_Project_ANN!N5393*$G$16","v":0},{"$f":"CALC_Project_ANN!O5393*$G$16","v":0},{"$f":"CALC_Project_ANN!P5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5393*$G$16","v":0},{"$f":"CALC_Project_ANN!R5393*$G$16","v":0},{"$f":"CALC_Project_ANN!S5393*$G$16","v":0},{"$f":"CALC_Project_ANN!T5393*$G$16","v":0},{"$f":"CALC_Project_ANN!U5393*$G$16","v":0},{"$f":"CALC_Project_ANN!V5393*$G$16","v":0},{"$f":"CALC_Project_ANN!W5393*$G$16","v":0},{"$f":"CALC_Project_ANN!X5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5393*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5393*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5393*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5393*$G$16","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M292:M295)","v":0},{"$f":"SUM(N292:N295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5402*$G$16","v":0},{"$f":"CALC_Project_ANN!N5402*$G$16","v":0},{"$f":"CALC_Project_ANN!O5402*$G$16","v":0},{"$f":"CALC_Project_ANN!P5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5402*$G$16","v":0},{"$f":"CALC_Project_ANN!R5402*$G$16","v":0},{"$f":"CALC_Project_ANN!S5402*$G$16","v":0},{"$f":"CALC_Project_ANN!T5402*$G$16","v":0},{"$f":"CALC_Project_ANN!U5402*$G$16","v":0},{"$f":"CALC_Project_ANN!V5402*$G$16","v":0},{"$f":"CALC_Project_ANN!W5402*$G$16","v":0},{"$f":"CALC_Project_ANN!X5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5402*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5402*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5402*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5402*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5403*$G$16","v":0},{"$f":"CALC_Project_ANN!N5403*$G$16","v":0},{"$f":"CALC_Project_ANN!O5403*$G$16","v":0},{"$f":"CALC_Project_ANN!P5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5403*$G$16","v":0},{"$f":"CALC_Project_ANN!R5403*$G$16","v":0},{"$f":"CALC_Project_ANN!S5403*$G$16","v":0},{"$f":"CALC_Project_ANN!T5403*$G$16","v":0},{"$f":"CALC_Project_ANN!U5403*$G$16","v":0},{"$f":"CALC_Project_ANN!V5403*$G$16","v":0},{"$f":"CALC_Project_ANN!W5403*$G$16","v":0},{"$f":"CALC_Project_ANN!X5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5403*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5403*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5403*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5403*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5404*$G$16","v":0},{"$f":"CALC_Project_ANN!N5404*$G$16","v":0},{"$f":"CALC_Project_ANN!O5404*$G$16","v":0},{"$f":"CALC_Project_ANN!P5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5404*$G$16","v":0},{"$f":"CALC_Project_ANN!R5404*$G$16","v":0},{"$f":"CALC_Project_ANN!S5404*$G$16","v":0},{"$f":"CALC_Project_ANN!T5404*$G$16","v":0},{"$f":"CALC_Project_ANN!U5404*$G$16","v":0},{"$f":"CALC_Project_ANN!V5404*$G$16","v":0},{"$f":"CALC_Project_ANN!W5404*$G$16","v":0},{"$f":"CALC_Project_ANN!X5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5404*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5404*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5404*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5404*$G$16","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M298:M301)","v":0},{"$f":"SUM(N298:N301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$17","v":"Retail"}]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5458*$G$17","v":0},{"$f":"CALC_Project_ANN!N5458*$G$17","v":0},{"$f":"CALC_Project_ANN!O5458*$G$17","v":0},{"$f":"CALC_Project_ANN!P5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5458*$G$17","v":0},{"$f":"CALC_Project_ANN!R5458*$G$17","v":0},{"$f":"CALC_Project_ANN!S5458*$G$17","v":0},{"$f":"CALC_Project_ANN!T5458*$G$17","v":0},{"$f":"CALC_Project_ANN!U5458*$G$17","v":0},{"$f":"CALC_Project_ANN!V5458*$G$17","v":0},{"$f":"CALC_Project_ANN!W5458*$G$17","v":0},{"$f":"CALC_Project_ANN!X5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5458*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5458*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5458*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5458*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5459*$G$17","v":0},{"$f":"CALC_Project_ANN!N5459*$G$17","v":0},{"$f":"CALC_Project_ANN!O5459*$G$17","v":0},{"$f":"CALC_Project_ANN!P5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5459*$G$17","v":0},{"$f":"CALC_Project_ANN!R5459*$G$17","v":0},{"$f":"CALC_Project_ANN!S5459*$G$17","v":0},{"$f":"CALC_Project_ANN!T5459*$G$17","v":0},{"$f":"CALC_Project_ANN!U5459*$G$17","v":0},{"$f":"CALC_Project_ANN!V5459*$G$17","v":0},{"$f":"CALC_Project_ANN!W5459*$G$17","v":0},{"$f":"CALC_Project_ANN!X5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5459*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5459*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5459*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5459*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5460*$G$17","v":0},{"$f":"CALC_Project_ANN!N5460*$G$17","v":0},{"$f":"CALC_Project_ANN!O5460*$G$17","v":0},{"$f":"CALC_Project_ANN!P5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5460*$G$17","v":0},{"$f":"CALC_Project_ANN!R5460*$G$17","v":0},{"$f":"CALC_Project_ANN!S5460*$G$17","v":0},{"$f":"CALC_Project_ANN!T5460*$G$17","v":0},{"$f":"CALC_Project_ANN!U5460*$G$17","v":0},{"$f":"CALC_Project_ANN!V5460*$G$17","v":0},{"$f":"CALC_Project_ANN!W5460*$G$17","v":0},{"$f":"CALC_Project_ANN!X5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5460*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5460*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5460*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5460*$G$17","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M306:M309)","v":0},{"$f":"SUM(N306:N309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5469*$G$17","v":0},{"$f":"CALC_Project_ANN!N5469*$G$17","v":0},{"$f":"CALC_Project_ANN!O5469*$G$17","v":0},{"$f":"CALC_Project_ANN!P5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5469*$G$17","v":0},{"$f":"CALC_Project_ANN!R5469*$G$17","v":0},{"$f":"CALC_Project_ANN!S5469*$G$17","v":0},{"$f":"CALC_Project_ANN!T5469*$G$17","v":0},{"$f":"CALC_Project_ANN!U5469*$G$17","v":0},{"$f":"CALC_Project_ANN!V5469*$G$17","v":0},{"$f":"CALC_Project_ANN!W5469*$G$17","v":0},{"$f":"CALC_Project_ANN!X5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5469*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5469*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5469*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5469*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5470*$G$17","v":0},{"$f":"CALC_Project_ANN!N5470*$G$17","v":0},{"$f":"CALC_Project_ANN!O5470*$G$17","v":0},{"$f":"CALC_Project_ANN!P5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5470*$G$17","v":0},{"$f":"CALC_Project_ANN!R5470*$G$17","v":0},{"$f":"CALC_Project_ANN!S5470*$G$17","v":0},{"$f":"CALC_Project_ANN!T5470*$G$17","v":0},{"$f":"CALC_Project_ANN!U5470*$G$17","v":0},{"$f":"CALC_Project_ANN!V5470*$G$17","v":0},{"$f":"CALC_Project_ANN!W5470*$G$17","v":0},{"$f":"CALC_Project_ANN!X5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5470*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5470*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5470*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5470*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5471*$G$17","v":0},{"$f":"CALC_Project_ANN!N5471*$G$17","v":0},{"$f":"CALC_Project_ANN!O5471*$G$17","v":0},{"$f":"CALC_Project_ANN!P5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5471*$G$17","v":0},{"$f":"CALC_Project_ANN!R5471*$G$17","v":0},{"$f":"CALC_Project_ANN!S5471*$G$17","v":0},{"$f":"CALC_Project_ANN!T5471*$G$17","v":0},{"$f":"CALC_Project_ANN!U5471*$G$17","v":0},{"$f":"CALC_Project_ANN!V5471*$G$17","v":0},{"$f":"CALC_Project_ANN!W5471*$G$17","v":0},{"$f":"CALC_Project_ANN!X5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5471*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5471*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5471*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5471*$G$17","v":0}]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M312:M315)","v":0},{"$f":"SUM(N312:N315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUMMARY"]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M279+M293+M307","v":0},{"$f":"N279+N293+N307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M280+M294+M308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M281+M295+M309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M320:M323)","v":0},{"$f":"SUM(N320:N323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M285+M299+M313","v":0},{"$f":"N285+N299+N313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M286+M300+M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M287+M301+M315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f energy efficiency income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M326:M329)","v":0},{"$f":"SUM(N326:N329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C331)+1","v":4},"OTHER INCOME"]
[]
[null,null,null,{"$f":"$D$15","v":"Generation"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5559*$G$15","v":0},{"$f":"CALC_Project_ANN!N5559*$G$15","v":0},{"$f":"CALC_Project_ANN!O5559*$G$15","v":0},{"$f":"CALC_Project_ANN!P5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5559*$G$15","v":0},{"$f":"CALC_Project_ANN!R5559*$G$15","v":0},{"$f":"CALC_Project_ANN!S5559*$G$15","v":0},{"$f":"CALC_Project_ANN!T5559*$G$15","v":0},{"$f":"CALC_Project_ANN!U5559*$G$15","v":0},{"$f":"CALC_Project_ANN!V5559*$G$15","v":0},{"$f":"CALC_Project_ANN!W5559*$G$15","v":0},{"$f":"CALC_Project_ANN!X5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5559*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5559*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5559*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5559*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5560*$G$15","v":0},{"$f":"CALC_Project_ANN!N5560*$G$15","v":0},{"$f":"CALC_Project_ANN!O5560*$G$15","v":0},{"$f":"CALC_Project_ANN!P5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5560*$G$15","v":0},{"$f":"CALC_Project_ANN!R5560*$G$15","v":0},{"$f":"CALC_Project_ANN!S5560*$G$15","v":0},{"$f":"CALC_Project_ANN!T5560*$G$15","v":0},{"$f":"CALC_Project_ANN!U5560*$G$15","v":0},{"$f":"CALC_Project_ANN!V5560*$G$15","v":0},{"$f":"CALC_Project_ANN!W5560*$G$15","v":0},{"$f":"CALC_Project_ANN!X5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5560*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5560*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5560*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5560*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5561*$G$15","v":0},{"$f":"CALC_Project_ANN!N5561*$G$15","v":0},{"$f":"CALC_Project_ANN!O5561*$G$15","v":0},{"$f":"CALC_Project_ANN!P5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5561*$G$15","v":0},{"$f":"CALC_Project_ANN!R5561*$G$15","v":0},{"$f":"CALC_Project_ANN!S5561*$G$15","v":0},{"$f":"CALC_Project_ANN!T5561*$G$15","v":0},{"$f":"CALC_Project_ANN!U5561*$G$15","v":0},{"$f":"CALC_Project_ANN!V5561*$G$15","v":0},{"$f":"CALC_Project_ANN!W5561*$G$15","v":0},{"$f":"CALC_Project_ANN!X5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5561*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5561*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5561*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5561*$G$15","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M336:M339)","v":0},{"$f":"SUM(N336:N339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5570*$G$15","v":0},{"$f":"CALC_Project_ANN!N5570*$G$15","v":0},{"$f":"CALC_Project_ANN!O5570*$G$15","v":0},{"$f":"CALC_Project_ANN!P5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5570*$G$15","v":0},{"$f":"CALC_Project_ANN!R5570*$G$15","v":0},{"$f":"CALC_Project_ANN!S5570*$G$15","v":0},{"$f":"CALC_Project_ANN!T5570*$G$15","v":0},{"$f":"CALC_Project_ANN!U5570*$G$15","v":0},{"$f":"CALC_Project_ANN!V5570*$G$15","v":0},{"$f":"CALC_Project_ANN!W5570*$G$15","v":0},{"$f":"CALC_Project_ANN!X5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5570*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5570*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5570*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5570*$G$15","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5571*$G$15","v":0},{"$f":"CALC_Project_ANN!N5571*$G$15","v":0},{"$f":"CALC_Project_ANN!O5571*$G$15","v":0},{"$f":"CALC_Project_ANN!P5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5571*$G$15","v":0},{"$f":"CALC_Project_ANN!R5571*$G$15","v":0},{"$f":"CALC_Project_ANN!S5571*$G$15","v":0},{"$f":"CALC_Project_ANN!T5571*$G$15","v":0},{"$f":"CALC_Project_ANN!U5571*$G$15","v":0},{"$f":"CALC_Project_ANN!V5571*$G$15","v":0},{"$f":"CALC_Project_ANN!W5571*$G$15","v":0},{"$f":"CALC_Project_ANN!X5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5571*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5571*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5571*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5571*$G$15","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5572*$G$15","v":0},{"$f":"CALC_Project_ANN!N5572*$G$15","v":0},{"$f":"CALC_Project_ANN!O5572*$G$15","v":0},{"$f":"CALC_Project_ANN!P5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Q5572*$G$15","v":0},{"$f":"CALC_Project_ANN!R5572*$G$15","v":0},{"$f":"CALC_Project_ANN!S5572*$G$15","v":0},{"$f":"CALC_Project_ANN!T5572*$G$15","v":0},{"$f":"CALC_Project_ANN!U5572*$G$15","v":0},{"$f":"CALC_Project_ANN!V5572*$G$15","v":0},{"$f":"CALC_Project_ANN!W5572*$G$15","v":0},{"$f":"CALC_Project_ANN!X5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Y5572*$G$15","v":0},{"$f":"CALC_Project_ANN!Z5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AA5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AB5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AC5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AD5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AE5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AF5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AG5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AH5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AI5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AJ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AK5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AL5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AM5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AN5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AO5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AP5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AQ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AR5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AS5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AT5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AU5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AV5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AW5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AX5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AY5572*$G$15","v":0},{"$f":"CALC_Project_ANN!AZ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BA5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BB5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BC5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BD5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BE5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BF5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BG5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BH5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BI5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BJ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BK5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BL5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BM5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BN5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BO5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BP5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BQ5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BR5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BS5572*$G$15","v":0},{"$f":"CALC_Project_ANN!BT5572*$G$15","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M342:M345)","v":0},{"$f":"SUM(N342:N345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$16","v":"Distribution"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5591*$G$16","v":0},{"$f":"CALC_Project_ANN!N5591*$G$16","v":0},{"$f":"CALC_Project_ANN!O5591*$G$16","v":0},{"$f":"CALC_Project_ANN!P5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5591*$G$16","v":0},{"$f":"CALC_Project_ANN!R5591*$G$16","v":0},{"$f":"CALC_Project_ANN!S5591*$G$16","v":0},{"$f":"CALC_Project_ANN!T5591*$G$16","v":0},{"$f":"CALC_Project_ANN!U5591*$G$16","v":0},{"$f":"CALC_Project_ANN!V5591*$G$16","v":0},{"$f":"CALC_Project_ANN!W5591*$G$16","v":0},{"$f":"CALC_Project_ANN!X5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5591*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5591*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5591*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5591*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5592*$G$16","v":0},{"$f":"CALC_Project_ANN!N5592*$G$16","v":0},{"$f":"CALC_Project_ANN!O5592*$G$16","v":0},{"$f":"CALC_Project_ANN!P5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5592*$G$16","v":0},{"$f":"CALC_Project_ANN!R5592*$G$16","v":0},{"$f":"CALC_Project_ANN!S5592*$G$16","v":0},{"$f":"CALC_Project_ANN!T5592*$G$16","v":0},{"$f":"CALC_Project_ANN!U5592*$G$16","v":0},{"$f":"CALC_Project_ANN!V5592*$G$16","v":0},{"$f":"CALC_Project_ANN!W5592*$G$16","v":0},{"$f":"CALC_Project_ANN!X5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5592*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5592*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5592*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5592*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5593*$G$16","v":0},{"$f":"CALC_Project_ANN!N5593*$G$16","v":0},{"$f":"CALC_Project_ANN!O5593*$G$16","v":0},{"$f":"CALC_Project_ANN!P5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5593*$G$16","v":0},{"$f":"CALC_Project_ANN!R5593*$G$16","v":0},{"$f":"CALC_Project_ANN!S5593*$G$16","v":0},{"$f":"CALC_Project_ANN!T5593*$G$16","v":0},{"$f":"CALC_Project_ANN!U5593*$G$16","v":0},{"$f":"CALC_Project_ANN!V5593*$G$16","v":0},{"$f":"CALC_Project_ANN!W5593*$G$16","v":0},{"$f":"CALC_Project_ANN!X5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5593*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5593*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5593*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5593*$G$16","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M350:M353)","v":0},{"$f":"SUM(N350:N353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5602*$G$16","v":0},{"$f":"CALC_Project_ANN!N5602*$G$16","v":0},{"$f":"CALC_Project_ANN!O5602*$G$16","v":0},{"$f":"CALC_Project_ANN!P5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5602*$G$16","v":0},{"$f":"CALC_Project_ANN!R5602*$G$16","v":0},{"$f":"CALC_Project_ANN!S5602*$G$16","v":0},{"$f":"CALC_Project_ANN!T5602*$G$16","v":0},{"$f":"CALC_Project_ANN!U5602*$G$16","v":0},{"$f":"CALC_Project_ANN!V5602*$G$16","v":0},{"$f":"CALC_Project_ANN!W5602*$G$16","v":0},{"$f":"CALC_Project_ANN!X5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5602*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5602*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5602*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5602*$G$16","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5603*$G$16","v":0},{"$f":"CALC_Project_ANN!N5603*$G$16","v":0},{"$f":"CALC_Project_ANN!O5603*$G$16","v":0},{"$f":"CALC_Project_ANN!P5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5603*$G$16","v":0},{"$f":"CALC_Project_ANN!R5603*$G$16","v":0},{"$f":"CALC_Project_ANN!S5603*$G$16","v":0},{"$f":"CALC_Project_ANN!T5603*$G$16","v":0},{"$f":"CALC_Project_ANN!U5603*$G$16","v":0},{"$f":"CALC_Project_ANN!V5603*$G$16","v":0},{"$f":"CALC_Project_ANN!W5603*$G$16","v":0},{"$f":"CALC_Project_ANN!X5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5603*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5603*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5603*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5603*$G$16","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5604*$G$16","v":0},{"$f":"CALC_Project_ANN!N5604*$G$16","v":0},{"$f":"CALC_Project_ANN!O5604*$G$16","v":0},{"$f":"CALC_Project_ANN!P5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Q5604*$G$16","v":0},{"$f":"CALC_Project_ANN!R5604*$G$16","v":0},{"$f":"CALC_Project_ANN!S5604*$G$16","v":0},{"$f":"CALC_Project_ANN!T5604*$G$16","v":0},{"$f":"CALC_Project_ANN!U5604*$G$16","v":0},{"$f":"CALC_Project_ANN!V5604*$G$16","v":0},{"$f":"CALC_Project_ANN!W5604*$G$16","v":0},{"$f":"CALC_Project_ANN!X5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Y5604*$G$16","v":0},{"$f":"CALC_Project_ANN!Z5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AA5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AB5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AC5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AD5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AE5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AF5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AG5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AH5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AI5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AJ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AK5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AL5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AM5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AN5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AO5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AP5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AQ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AR5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AS5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AT5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AU5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AV5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AW5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AX5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AY5604*$G$16","v":0},{"$f":"CALC_Project_ANN!AZ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BA5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BB5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BC5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BD5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BE5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BF5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BG5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BH5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BI5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BJ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BK5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BL5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BM5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BN5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BO5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BP5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BQ5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BR5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BS5604*$G$16","v":0},{"$f":"CALC_Project_ANN!BT5604*$G$16","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M356:M359)","v":0},{"$f":"SUM(N356:N359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"$D$17","v":"Retail"}]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5623*$G$17","v":0},{"$f":"CALC_Project_ANN!N5623*$G$17","v":0},{"$f":"CALC_Project_ANN!O5623*$G$17","v":0},{"$f":"CALC_Project_ANN!P5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5623*$G$17","v":0},{"$f":"CALC_Project_ANN!R5623*$G$17","v":0},{"$f":"CALC_Project_ANN!S5623*$G$17","v":0},{"$f":"CALC_Project_ANN!T5623*$G$17","v":0},{"$f":"CALC_Project_ANN!U5623*$G$17","v":0},{"$f":"CALC_Project_ANN!V5623*$G$17","v":0},{"$f":"CALC_Project_ANN!W5623*$G$17","v":0},{"$f":"CALC_Project_ANN!X5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5623*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5623*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5623*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5623*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5624*$G$17","v":0},{"$f":"CALC_Project_ANN!N5624*$G$17","v":0},{"$f":"CALC_Project_ANN!O5624*$G$17","v":0},{"$f":"CALC_Project_ANN!P5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5624*$G$17","v":0},{"$f":"CALC_Project_ANN!R5624*$G$17","v":0},{"$f":"CALC_Project_ANN!S5624*$G$17","v":0},{"$f":"CALC_Project_ANN!T5624*$G$17","v":0},{"$f":"CALC_Project_ANN!U5624*$G$17","v":0},{"$f":"CALC_Project_ANN!V5624*$G$17","v":0},{"$f":"CALC_Project_ANN!W5624*$G$17","v":0},{"$f":"CALC_Project_ANN!X5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5624*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5624*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5624*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5624*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5625*$G$17","v":0},{"$f":"CALC_Project_ANN!N5625*$G$17","v":0},{"$f":"CALC_Project_ANN!O5625*$G$17","v":0},{"$f":"CALC_Project_ANN!P5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5625*$G$17","v":0},{"$f":"CALC_Project_ANN!R5625*$G$17","v":0},{"$f":"CALC_Project_ANN!S5625*$G$17","v":0},{"$f":"CALC_Project_ANN!T5625*$G$17","v":0},{"$f":"CALC_Project_ANN!U5625*$G$17","v":0},{"$f":"CALC_Project_ANN!V5625*$G$17","v":0},{"$f":"CALC_Project_ANN!W5625*$G$17","v":0},{"$f":"CALC_Project_ANN!X5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5625*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5625*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5625*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5625*$G$17","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M364:M367)","v":0},{"$f":"SUM(N364:N367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5634*$G$17","v":0},{"$f":"CALC_Project_ANN!N5634*$G$17","v":0},{"$f":"CALC_Project_ANN!O5634*$G$17","v":0},{"$f":"CALC_Project_ANN!P5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5634*$G$17","v":0},{"$f":"CALC_Project_ANN!R5634*$G$17","v":0},{"$f":"CALC_Project_ANN!S5634*$G$17","v":0},{"$f":"CALC_Project_ANN!T5634*$G$17","v":0},{"$f":"CALC_Project_ANN!U5634*$G$17","v":0},{"$f":"CALC_Project_ANN!V5634*$G$17","v":0},{"$f":"CALC_Project_ANN!W5634*$G$17","v":0},{"$f":"CALC_Project_ANN!X5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5634*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5634*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5634*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5634*$G$17","v":0}]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5635*$G$17","v":0},{"$f":"CALC_Project_ANN!N5635*$G$17","v":0},{"$f":"CALC_Project_ANN!O5635*$G$17","v":0},{"$f":"CALC_Project_ANN!P5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5635*$G$17","v":0},{"$f":"CALC_Project_ANN!R5635*$G$17","v":0},{"$f":"CALC_Project_ANN!S5635*$G$17","v":0},{"$f":"CALC_Project_ANN!T5635*$G$17","v":0},{"$f":"CALC_Project_ANN!U5635*$G$17","v":0},{"$f":"CALC_Project_ANN!V5635*$G$17","v":0},{"$f":"CALC_Project_ANN!W5635*$G$17","v":0},{"$f":"CALC_Project_ANN!X5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5635*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5635*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5635*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5635*$G$17","v":0}]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M5636*$G$17","v":0},{"$f":"CALC_Project_ANN!N5636*$G$17","v":0},{"$f":"CALC_Project_ANN!O5636*$G$17","v":0},{"$f":"CALC_Project_ANN!P5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Q5636*$G$17","v":0},{"$f":"CALC_Project_ANN!R5636*$G$17","v":0},{"$f":"CALC_Project_ANN!S5636*$G$17","v":0},{"$f":"CALC_Project_ANN!T5636*$G$17","v":0},{"$f":"CALC_Project_ANN!U5636*$G$17","v":0},{"$f":"CALC_Project_ANN!V5636*$G$17","v":0},{"$f":"CALC_Project_ANN!W5636*$G$17","v":0},{"$f":"CALC_Project_ANN!X5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Y5636*$G$17","v":0},{"$f":"CALC_Project_ANN!Z5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AA5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AB5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AC5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AD5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AE5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AF5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AG5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AH5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AI5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AJ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AK5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AL5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AM5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AN5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AO5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AP5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AQ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AR5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AS5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AT5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AU5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AV5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AW5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AX5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AY5636*$G$17","v":0},{"$f":"CALC_Project_ANN!AZ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BA5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BB5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BC5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BD5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BE5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BF5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BG5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BH5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BI5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BJ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BK5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BL5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BM5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BN5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BO5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BP5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BQ5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BR5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BS5636*$G$17","v":0},{"$f":"CALC_Project_ANN!BT5636*$G$17","v":0}]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M370:M373)","v":0},{"$f":"SUM(N370:N373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUMMARY"]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M337+M351+M365","v":0},{"$f":"N337+N351+N365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M338+M352+M366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M339+M353+M367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M378:M381)","v":0},{"$f":"SUM(N378:N381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M343+M357+M371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"P&L write off for bad debt",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f other income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M384:M387)","v":0},{"$f":"SUM(N384:N387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$241:C389)+1","v":5},"PROJECT INCOME FOR SUBSEQUENT CALCULATIONS"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Private network income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"National grid export income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Private network income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"National grid export income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B404)+1","v":3},null,"INTER-COMPANY SALES & PURCHASES"]
[]
[null,null,{"$f":"MAX(C$406:C406)+1","v":1},"INTER-COMPANY SALES WORKINGS"]
[]
[null,null,null,"OpCo responsible for network customer sales?",null,"T/F",null,{"$f":"I244","v":false}]
[null,null,null,"Does the OpCo make inter-company sales?",null,"T/F",null,{"$f":"IF(H409,FALSE,TRUE)","v":true}]
[]
[null,null,null,"Appraisal start",null,"flag",null,null,null,null,null,null,{"$f":"IF(M418<>0,1,0)*(SUM($L412:L412)=0)","v":0},{"$f":"IF(N418<>0,1,0)*(SUM($L412:M412)=0)","v":0},{"$f":"IF(O418<>0,1,0)*(SUM($L412:N412)=0)","v":0},{"$f":"IF(P418<>0,1,0)*(SUM($L412:O412)=0)","v":0},{"$f":"IF(Q418<>0,1,0)*(SUM($L412:P412)=0)","v":0},{"$f":"IF(R418<>0,1,0)*(SUM($L412:Q412)=0)","v":0},{"$f":"IF(S418<>0,1,0)*(SUM($L412:R412)=0)","v":0},{"$f":"IF(T418<>0,1,0)*(SUM($L412:S412)=0)","v":0},{"$f":"IF(U418<>0,1,0)*(SUM($L412:T412)=0)","v":0},{"$f":"IF(V418<>0,1,0)*(SUM($L412:U412)=0)","v":0},{"$f":"IF(W418<>0,1,0)*(SUM($L412:V412)=0)","v":0},{"$f":"IF(X418<>0,1,0)*(SUM($L412:W412)=0)","v":0},{"$f":"IF(Y418<>0,1,0)*(SUM($L412:X412)=0)","v":0},{"$f":"IF(Z418<>0,1,0)*(SUM($L412:Y412)=0)","v":0},{"$f":"IF(AA418<>0,1,0)*(SUM($L412:Z412)=0)","v":0},{"$f":"IF(AB418<>0,1,0)*(SUM($L412:AA412)=0)","v":0},{"$f":"IF(AC418<>0,1,0)*(SUM($L412:AB412)=0)","v":0},{"$f":"IF(AD418<>0,1,0)*(SUM($L412:AC412)=0)","v":0},{"$f":"IF(AE418<>0,1,0)*(SUM($L412:AD412)=0)","v":0},{"$f":"IF(AF418<>0,1,0)*(SUM($L412:AE412)=0)","v":0},{"$f":"IF(AG418<>0,1,0)*(SUM($L412:AF412)=0)","v":0},{"$f":"IF(AH418<>0,1,0)*(SUM($L412:AG412)=0)","v":0},{"$f":"IF(AI418<>0,1,0)*(SUM($L412:AH412)=0)","v":0},{"$f":"IF(AJ418<>0,1,0)*(SUM($L412:AI412)=0)","v":0},{"$f":"IF(AK418<>0,1,0)*(SUM($L412:AJ412)=0)","v":0},{"$f":"IF(AL418<>0,1,0)*(SUM($L412:AK412)=0)","v":0},{"$f":"IF(AM418<>0,1,0)*(SUM($L412:AL412)=0)","v":0},{"$f":"IF(AN418<>0,1,0)*(SUM($L412:AM412)=0)","v":0},{"$f":"IF(AO418<>0,1,0)*(SUM($L412:AN412)=0)","v":0},{"$f":"IF(AP418<>0,1,0)*(SUM($L412:AO412)=0)","v":0},{"$f":"IF(AQ418<>0,1,0)*(SUM($L412:AP412)=0)","v":0},{"$f":"IF(AR418<>0,1,0)*(SUM($L412:AQ412)=0)","v":0},{"$f":"IF(AS418<>0,1,0)*(SUM($L412:AR412)=0)","v":0},{"$f":"IF(AT418<>0,1,0)*(SUM($L412:AS412)=0)","v":0},{"$f":"IF(AU418<>0,1,0)*(SUM($L412:AT412)=0)","v":0},{"$f":"IF(AV418<>0,1,0)*(SUM($L412:AU412)=0)","v":0},{"$f":"IF(AW418<>0,1,0)*(SUM($L412:AV412)=0)","v":0},{"$f":"IF(AX418<>0,1,0)*(SUM($L412:AW412)=0)","v":0},{"$f":"IF(AY418<>0,1,0)*(SUM($L412:AX412)=0)","v":0},{"$f":"IF(AZ418<>0,1,0)*(SUM($L412:AY412)=0)","v":0},{"$f":"IF(BA418<>0,1,0)*(SUM($L412:AZ412)=0)","v":0},{"$f":"IF(BB418<>0,1,0)*(SUM($L412:BA412)=0)","v":0},{"$f":"IF(BC418<>0,1,0)*(SUM($L412:BB412)=0)","v":0},{"$f":"IF(BD418<>0,1,0)*(SUM($L412:BC412)=0)","v":0},{"$f":"IF(BE418<>0,1,0)*(SUM($L412:BD412)=0)","v":0},{"$f":"IF(BF418<>0,1,0)*(SUM($L412:BE412)=0)","v":0},{"$f":"IF(BG418<>0,1,0)*(SUM($L412:BF412)=0)","v":0},{"$f":"IF(BH418<>0,1,0)*(SUM($L412:BG412)=0)","v":0},{"$f":"IF(BI418<>0,1,0)*(SUM($L412:BH412)=0)","v":0},{"$f":"IF(BJ418<>0,1,0)*(SUM($L412:BI412)=0)","v":0},{"$f":"IF(BK418<>0,1,0)*(SUM($L412:BJ412)=0)","v":0},{"$f":"IF(BL418<>0,1,0)*(SUM($L412:BK412)=0)","v":0},{"$f":"IF(BM418<>0,1,0)*(SUM($L412:BL412)=0)","v":0},{"$f":"IF(BN418<>0,1,0)*(SUM($L412:BM412)=0)","v":0},{"$f":"IF(BO418<>0,1,0)*(SUM($L412:BN412)=0)","v":0},{"$f":"IF(BP418<>0,1,0)*(SUM($L412:BO412)=0)","v":0},{"$f":"IF(BQ418<>0,1,0)*(SUM($L412:BP412)=0)","v":0},{"$f":"IF(BR418<>0,1,0)*(SUM($L412:BQ412)=0)","v":0},{"$f":"IF(BS418<>0,1,0)*(SUM($L412:BR412)=0)","v":0},{"$f":"IF(BT418<>0,1,0)*(SUM($L412:BS412)=0)","v":0}]
[null,null,null,"Appraisal period",null,"flag",{"$f":"INDEX(INP_General!$F$644:$H$644,1,$I$5)","v":40},{"$f":"SUM(M413:BT413)","v":0},null,null,null,null,{"$f":"SUM($M412:M412)*(SUM($L413:L413)<$G413)","v":0},{"$f":"SUM($M412:N412)*(SUM($L413:M413)<$G413)","v":0},{"$f":"SUM($M412:O412)*(SUM($L413:N413)<$G413)","v":0},{"$f":"SUM($M412:P412)*(SUM($L413:O413)<$G413)","v":0},{"$f":"SUM($M412:Q412)*(SUM($L413:P413)<$G413)","v":0},{"$f":"SUM($M412:R412)*(SUM($L413:Q413)<$G413)","v":0},{"$f":"SUM($M412:S412)*(SUM($L413:R413)<$G413)","v":0},{"$f":"SUM($M412:T412)*(SUM($L413:S413)<$G413)","v":0},{"$f":"SUM($M412:U412)*(SUM($L413:T413)<$G413)","v":0},{"$f":"SUM($M412:V412)*(SUM($L413:U413)<$G413)","v":0},{"$f":"SUM($M412:W412)*(SUM($L413:V413)<$G413)","v":0},{"$f":"SUM($M412:X412)*(SUM($L413:W413)<$G413)","v":0},{"$f":"SUM($M412:Y412)*(SUM($L413:X413)<$G413)","v":0},{"$f":"SUM($M412:Z412)*(SUM($L413:Y413)<$G413)","v":0},{"$f":"SUM($M412:AA412)*(SUM($L413:Z413)<$G413)","v":0},{"$f":"SUM($M412:AB412)*(SUM($L413:AA413)<$G413)","v":0},{"$f":"SUM($M412:AC412)*(SUM($L413:AB413)<$G413)","v":0},{"$f":"SUM($M412:AD412)*(SUM($L413:AC413)<$G413)","v":0},{"$f":"SUM($M412:AE412)*(SUM($L413:AD413)<$G413)","v":0},{"$f":"SUM($M412:AF412)*(SUM($L413:AE413)<$G413)","v":0},{"$f":"SUM($M412:AG412)*(SUM($L413:AF413)<$G413)","v":0},{"$f":"SUM($M412:AH412)*(SUM($L413:AG413)<$G413)","v":0},{"$f":"SUM($M412:AI412)*(SUM($L413:AH413)<$G413)","v":0},{"$f":"SUM($M412:AJ412)*(SUM($L413:AI413)<$G413)","v":0},{"$f":"SUM($M412:AK412)*(SUM($L413:AJ413)<$G413)","v":0},{"$f":"SUM($M412:AL412)*(SUM($L413:AK413)<$G413)","v":0},{"$f":"SUM($M412:AM412)*(SUM($L413:AL413)<$G413)","v":0},{"$f":"SUM($M412:AN412)*(SUM($L413:AM413)<$G413)","v":0},{"$f":"SUM($M412:AO412)*(SUM($L413:AN413)<$G413)","v":0},{"$f":"SUM($M412:AP412)*(SUM($L413:AO413)<$G413)","v":0},{"$f":"SUM($M412:AQ412)*(SUM($L413:AP413)<$G413)","v":0},{"$f":"SUM($M412:AR412)*(SUM($L413:AQ413)<$G413)","v":0},{"$f":"SUM($M412:AS412)*(SUM($L413:AR413)<$G413)","v":0},{"$f":"SUM($M412:AT412)*(SUM($L413:AS413)<$G413)","v":0},{"$f":"SUM($M412:AU412)*(SUM($L413:AT413)<$G413)","v":0},{"$f":"SUM($M412:AV412)*(SUM($L413:AU413)<$G413)","v":0},{"$f":"SUM($M412:AW412)*(SUM($L413:AV413)<$G413)","v":0},{"$f":"SUM($M412:AX412)*(SUM($L413:AW413)<$G413)","v":0},{"$f":"SUM($M412:AY412)*(SUM($L413:AX413)<$G413)","v":0},{"$f":"SUM($M412:AZ412)*(SUM($L413:AY413)<$G413)","v":0},{"$f":"SUM($M412:BA412)*(SUM($L413:AZ413)<$G413)","v":0},{"$f":"SUM($M412:BB412)*(SUM($L413:BA413)<$G413)","v":0},{"$f":"SUM($M412:BC412)*(SUM($L413:BB413)<$G413)","v":0},{"$f":"SUM($M412:BD412)*(SUM($L413:BC413)<$G413)","v":0},{"$f":"SUM($M412:BE412)*(SUM($L413:BD413)<$G413)","v":0},{"$f":"SUM($M412:BF412)*(SUM($L413:BE413)<$G413)","v":0},{"$f":"SUM($M412:BG412)*(SUM($L413:BF413)<$G413)","v":0},{"$f":"SUM($M412:BH412)*(SUM($L413:BG413)<$G413)","v":0},{"$f":"SUM($M412:BI412)*(SUM($L413:BH413)<$G413)","v":0},{"$f":"SUM($M412:BJ412)*(SUM($L413:BI413)<$G413)","v":0},{"$f":"SUM($M412:BK412)*(SUM($L413:BJ413)<$G413)","v":0},{"$f":"SUM($M412:BL412)*(SUM($L413:BK413)<$G413)","v":0},{"$f":"SUM($M412:BM412)*(SUM($L413:BL413)<$G413)","v":0},{"$f":"SUM($M412:BN412)*(SUM($L413:BM413)<$G413)","v":0},{"$f":"SUM($M412:BO412)*(SUM($L413:BN413)<$G413)","v":0},{"$f":"SUM($M412:BP412)*(SUM($L413:BO413)<$G413)","v":0},{"$f":"SUM($M412:BQ412)*(SUM($L413:BP413)<$G413)","v":0},{"$f":"SUM($M412:BR412)*(SUM($L413:BQ413)<$G413)","v":0},{"$f":"SUM($M412:BS412)*(SUM($L413:BR413)<$G413)","v":0},{"$f":"SUM($M412:BT412)*(SUM($L413:BS413)<$G413)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Income other than network sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M393:M396)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS393:AS396)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project cost base",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M228:M231)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS228:AS231)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M416:M417)","v":0},{"$f":"SUM(N416:N417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project return - pre-sensitivity",null,"%",{"$f":"INDEX(INP_General!$F$642:$H$642,1,$I$5)","v":0.1}]
[null,null,null,"Sensitivity on return",null,"%",{"$f":"INDEX(SYS_Sensitivity!$G$156:$G$158,$I$5,1)","v":0}]
[null,null,null,"Project return - post-sensitivity",null,"%",{"$f":"G420*(1+G421)","v":0.1}]
[]
[null,null,null,"Discount factor",null,"factor",null,null,null,null,null,null,{"$f":"IFERROR(IF(M$412,1/(1+$G422),L424/(1+$G422)),0)","v":0},{"$f":"IFERROR(IF(N$412,1/(1+$G422),M424/(1+$G422)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M425:BT425)","v":0},null,null,null,null,{"$f":"M418*M424*M$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annuity Method"]
[null,null,null,"Annuity over period",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"IFERROR(PMT(G422,MIN($G$413,$H$413),H425),0)","v":0},null,null,null,null,{"$f":"M$413*$H428","v":0},{"$f":"N$413*$H428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted annuity",null,"PV £000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M429:BT429)","v":0},null,null,null,null,{"$f":"M428*M424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H429+H425)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Use of system charge method"]
[null,null,null,"Total private network energy distributed",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$3172:M$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!N$3172:N$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!O$3172:O$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!P$3172:P$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$3172:Q$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!R$3172:R$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!S$3172:S$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!T$3172:T$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!U$3172:U$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!V$3172:V$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!W$3172:W$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!X$3172:X$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$3172:Y$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$3172:Z$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$3172:AA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$3172:AB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$3172:AC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$3172:AD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$3172:AE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$3172:AF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$3172:AG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$3172:AH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$3172:AI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$3172:AJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$3172:AK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$3172:AL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$3172:AM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$3172:AN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$3172:AO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$3172:AP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$3172:AQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$3172:AR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$3172:AS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$3172:AT$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$3172:AU$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$3172:AV$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$3172:AW$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$3172:AX$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$3172:AY$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$3172:AZ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$3172:BA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$3172:BB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$3172:BC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$3172:BD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$3172:BE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$3172:BF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$3172:BG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$3172:BH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$3172:BI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$3172:BJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$3172:BK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$3172:BL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$3172:BM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$3172:BN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$3172:BO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$3172:BP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$3172:BQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$3172:BR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$3172:BS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$3172:BT$3181)","v":0}]
[null,null,null,"Real Fixed and Variable income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M4819:M4822)","v":0},{"$f":"SUM(CALC_Project_ANN!N4819:N4822)","v":0},{"$f":"SUM(CALC_Project_ANN!O4819:O4822)","v":0},{"$f":"SUM(CALC_Project_ANN!P4819:P4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Q4819:Q4822)","v":0},{"$f":"SUM(CALC_Project_ANN!R4819:R4822)","v":0},{"$f":"SUM(CALC_Project_ANN!S4819:S4822)","v":0},{"$f":"SUM(CALC_Project_ANN!T4819:T4822)","v":0},{"$f":"SUM(CALC_Project_ANN!U4819:U4822)","v":0},{"$f":"SUM(CALC_Project_ANN!V4819:V4822)","v":0},{"$f":"SUM(CALC_Project_ANN!W4819:W4822)","v":0},{"$f":"SUM(CALC_Project_ANN!X4819:X4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Y4819:Y4822)","v":0},{"$f":"SUM(CALC_Project_ANN!Z4819:Z4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AA4819:AA4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AB4819:AB4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AC4819:AC4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AD4819:AD4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AE4819:AE4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AF4819:AF4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AG4819:AG4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AH4819:AH4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AI4819:AI4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ4819:AJ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AK4819:AK4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AL4819:AL4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AM4819:AM4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AN4819:AN4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AO4819:AO4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AP4819:AP4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ4819:AQ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AR4819:AR4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AS4819:AS4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AT4819:AT4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AU4819:AU4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AV4819:AV4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AW4819:AW4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AX4819:AX4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AY4819:AY4822)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ4819:AZ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BA4819:BA4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BB4819:BB4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BC4819:BC4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BD4819:BD4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BE4819:BE4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BF4819:BF4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BG4819:BG4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BH4819:BH4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BI4819:BI4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ4819:BJ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BK4819:BK4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BL4819:BL4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BM4819:BM4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BN4819:BN4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BO4819:BO4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BP4819:BP4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ4819:BQ4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BR4819:BR4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BS4819:BS4822)","v":0},{"$f":"SUM(CALC_Project_ANN!BT4819:BT4822)","v":0}]
[null,null,null,"Effective p/kWh charge",null,"p/kWh",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(M433=0,0,M434*(10^5)/M433)","v":0},{"$f":"IF(N433=0,0,N434*(10^5)/N433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inclation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M435/L435-1,0)","v":0},{"$f":"IFERROR(N435/M435-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"CALC_Project_ANN!D6410","v":"Real price inflation index for revenue"},null,{"$f":"CALC_Project_ANN!F6410","v":"Index"},null,null,null,null,null,1,{"$f":"L437*(1+M436)","v":1},{"$f":"M437*(1+N436)","v":1},1,{"$f":"O437*(1+P436)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Discount rate for energy",null,"factor",null,"GWh",null,null,null,null,{"$f":"M424*M437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS424*AS437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted generation",null,"PV kWh",null,{"$f":"SUM(M439:BT439)/(10^6)","v":0},null,null,null,null,{"$f":"M433*M438*M$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS433*AS438*AS$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 use of system charge ",null,"p/kWh",null,{"$f":"IFERROR(-(H425*(10^5))/(H439*(10^6)),0)","v":0}]
[null,null,null,"Use of system income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR($H440*M433/(10^5)*M$413*M437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($H440*AS433/(10^5)*AS$413*AS437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted use of system income",null,"PV £000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M442:BT442)","v":0},null,null,null,null,{"$f":"M441*M424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS441*AS424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H442+H425)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Selected i/c charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$F$645:$H$645,1,$I$5)","v":"Use of system"},{"$f":"MATCH(H445,lstICMethod,0)","v":2},null,null,null,{"$f":"CHOOSE($I445,M428,M441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($I445,AS428,AS441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Income other than network sales",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M399:M402)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS399:AS402)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project cost base",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M234:M237)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AS234:AS237)*$H$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M448:M449)","v":0},{"$f":"SUM(N448:N449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project return - pre-sensitivity",null,"%",{"$f":"INDEX(INP_General!$F$643:$H$643,1,$I$5)","v":0.12749999999999995}]
[null,null,null,"Sensitivity on return",null,"%",{"$f":"INDEX(SYS_Sensitivity!$G$156:$G$158,$I$5,1)","v":0}]
[null,null,null,"Project return - post-sensitivity",null,"%",{"$f":"G452*(1+G453)","v":0.12749999999999995}]
[]
[null,null,null,"Discount factor",null,"factor",null,null,null,null,null,null,{"$f":"IFERROR(IF(M$412,1/(1+$G454),L456/(1+$G454)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M457:BT457)","v":0},null,null,null,null,{"$f":"M450*M456*M$413","v":0},{"$f":"N450*N456*N$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annuity Method"]
[null,null,null,"Annuity over period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"IFERROR(PMT(G454,MIN($G$413,$H$413),H457),0)","v":0},null,null,null,null,{"$f":"M$413*$H460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted annuity",null,"PV £000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M461:BT461)","v":0},null,null,null,null,{"$f":"M460*M456","v":0},{"$f":"N460*N456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H461+H457)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Use of system charge method"]
[null,null,null,"Total private network energy distributed",null,"kWh",null,null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$3172:M$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!N$3172:N$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!O$3172:O$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!P$3172:P$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$3172:Q$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!R$3172:R$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!S$3172:S$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!T$3172:T$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!U$3172:U$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!V$3172:V$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!W$3172:W$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!X$3172:X$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$3172:Y$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$3172:Z$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$3172:AA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$3172:AB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$3172:AC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$3172:AD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$3172:AE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$3172:AF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$3172:AG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$3172:AH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$3172:AI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$3172:AJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$3172:AK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$3172:AL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$3172:AM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$3172:AN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$3172:AO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$3172:AP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$3172:AQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$3172:AR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$3172:AS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$3172:AT$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$3172:AU$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$3172:AV$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$3172:AW$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$3172:AX$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$3172:AY$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$3172:AZ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$3172:BA$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$3172:BB$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$3172:BC$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$3172:BD$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$3172:BE$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$3172:BF$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$3172:BG$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$3172:BH$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$3172:BI$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$3172:BJ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$3172:BK$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$3172:BL$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$3172:BM$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$3172:BN$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$3172:BO$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$3172:BP$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$3172:BQ$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$3172:BR$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$3172:BS$3181)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$3172:BT$3181)","v":0}]
[null,null,null,"Nominal Fixed and Variable income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M4841:M4844)","v":0},{"$f":"SUM(CALC_Project_ANN!N4841:N4844)","v":0},{"$f":"SUM(CALC_Project_ANN!O4841:O4844)","v":0},{"$f":"SUM(CALC_Project_ANN!P4841:P4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Q4841:Q4844)","v":0},{"$f":"SUM(CALC_Project_ANN!R4841:R4844)","v":0},{"$f":"SUM(CALC_Project_ANN!S4841:S4844)","v":0},{"$f":"SUM(CALC_Project_ANN!T4841:T4844)","v":0},{"$f":"SUM(CALC_Project_ANN!U4841:U4844)","v":0},{"$f":"SUM(CALC_Project_ANN!V4841:V4844)","v":0},{"$f":"SUM(CALC_Project_ANN!W4841:W4844)","v":0},{"$f":"SUM(CALC_Project_ANN!X4841:X4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Y4841:Y4844)","v":0},{"$f":"SUM(CALC_Project_ANN!Z4841:Z4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AA4841:AA4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AB4841:AB4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AC4841:AC4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AD4841:AD4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AE4841:AE4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AF4841:AF4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AG4841:AG4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AH4841:AH4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AI4841:AI4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ4841:AJ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AK4841:AK4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AL4841:AL4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AM4841:AM4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AN4841:AN4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AO4841:AO4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AP4841:AP4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ4841:AQ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AR4841:AR4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AS4841:AS4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AT4841:AT4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AU4841:AU4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AV4841:AV4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AW4841:AW4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AX4841:AX4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AY4841:AY4844)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ4841:AZ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BA4841:BA4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BB4841:BB4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BC4841:BC4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BD4841:BD4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BE4841:BE4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BF4841:BF4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BG4841:BG4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BH4841:BH4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BI4841:BI4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ4841:BJ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BK4841:BK4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BL4841:BL4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BM4841:BM4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BN4841:BN4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BO4841:BO4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BP4841:BP4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ4841:BQ4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BR4841:BR4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BS4841:BS4844)","v":0},{"$f":"SUM(CALC_Project_ANN!BT4841:BT4844)","v":0}]
[null,null,null,"Effective p/kWh charge",null,"p/kWh",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(M465=0,0,M466*(10^5)/M465)","v":0},{"$f":"IF(N465=0,0,N466*(10^5)/N465)","v":0},{"$f":"IF(O465=0,0,O466*(10^5)/O465)","v":0},{"$f":"IF(P465=0,0,P466*(10^5)/P465)","v":0},{"$f":"IF(Q465=0,0,Q466*(10^5)/Q465)","v":0},{"$f":"IF(R465=0,0,R466*(10^5)/R465)","v":0},{"$f":"IF(S465=0,0,S466*(10^5)/S465)","v":0},{"$f":"IF(T465=0,0,T466*(10^5)/T465)","v":0},{"$f":"IF(U465=0,0,U466*(10^5)/U465)","v":0},{"$f":"IF(V465=0,0,V466*(10^5)/V465)","v":0},{"$f":"IF(W465=0,0,W466*(10^5)/W465)","v":0},{"$f":"IF(X465=0,0,X466*(10^5)/X465)","v":0},{"$f":"IF(Y465=0,0,Y466*(10^5)/Y465)","v":0},{"$f":"IF(Z465=0,0,Z466*(10^5)/Z465)","v":0},{"$f":"IF(AA465=0,0,AA466*(10^5)/AA465)","v":0},{"$f":"IF(AB465=0,0,AB466*(10^5)/AB465)","v":0},{"$f":"IF(AC465=0,0,AC466*(10^5)/AC465)","v":0},{"$f":"IF(AD465=0,0,AD466*(10^5)/AD465)","v":0},{"$f":"IF(AE465=0,0,AE466*(10^5)/AE465)","v":0},{"$f":"IF(AF465=0,0,AF466*(10^5)/AF465)","v":0},{"$f":"IF(AG465=0,0,AG466*(10^5)/AG465)","v":0},{"$f":"IF(AH465=0,0,AH466*(10^5)/AH465)","v":0},{"$f":"IF(AI465=0,0,AI466*(10^5)/AI465)","v":0},{"$f":"IF(AJ465=0,0,AJ466*(10^5)/AJ465)","v":0},{"$f":"IF(AK465=0,0,AK466*(10^5)/AK465)","v":0},{"$f":"IF(AL465=0,0,AL466*(10^5)/AL465)","v":0},{"$f":"IF(AM465=0,0,AM466*(10^5)/AM465)","v":0},{"$f":"IF(AN465=0,0,AN466*(10^5)/AN465)","v":0},{"$f":"IF(AO465=0,0,AO466*(10^5)/AO465)","v":0},{"$f":"IF(AP465=0,0,AP466*(10^5)/AP465)","v":0},{"$f":"IF(AQ465=0,0,AQ466*(10^5)/AQ465)","v":0},{"$f":"IF(AR465=0,0,AR466*(10^5)/AR465)","v":0},{"$f":"IF(AS465=0,0,AS466*(10^5)/AS465)","v":0},{"$f":"IF(AT465=0,0,AT466*(10^5)/AT465)","v":0},{"$f":"IF(AU465=0,0,AU466*(10^5)/AU465)","v":0},{"$f":"IF(AV465=0,0,AV466*(10^5)/AV465)","v":0},{"$f":"IF(AW465=0,0,AW466*(10^5)/AW465)","v":0},{"$f":"IF(AX465=0,0,AX466*(10^5)/AX465)","v":0},{"$f":"IF(AY465=0,0,AY466*(10^5)/AY465)","v":0},{"$f":"IF(AZ465=0,0,AZ466*(10^5)/AZ465)","v":0},{"$f":"IF(BA465=0,0,BA466*(10^5)/BA465)","v":0},{"$f":"IF(BB465=0,0,BB466*(10^5)/BB465)","v":0},{"$f":"IF(BC465=0,0,BC466*(10^5)/BC465)","v":0},{"$f":"IF(BD465=0,0,BD466*(10^5)/BD465)","v":0},{"$f":"IF(BE465=0,0,BE466*(10^5)/BE465)","v":0},{"$f":"IF(BF465=0,0,BF466*(10^5)/BF465)","v":0},{"$f":"IF(BG465=0,0,BG466*(10^5)/BG465)","v":0},{"$f":"IF(BH465=0,0,BH466*(10^5)/BH465)","v":0},{"$f":"IF(BI465=0,0,BI466*(10^5)/BI465)","v":0},{"$f":"IF(BJ465=0,0,BJ466*(10^5)/BJ465)","v":0},{"$f":"IF(BK465=0,0,BK466*(10^5)/BK465)","v":0},{"$f":"IF(BL465=0,0,BL466*(10^5)/BL465)","v":0},{"$f":"IF(BM465=0,0,BM466*(10^5)/BM465)","v":0},{"$f":"IF(BN465=0,0,BN466*(10^5)/BN465)","v":0},{"$f":"IF(BO465=0,0,BO466*(10^5)/BO465)","v":0},{"$f":"IF(BP465=0,0,BP466*(10^5)/BP465)","v":0},{"$f":"IF(BQ465=0,0,BQ466*(10^5)/BQ465)","v":0},{"$f":"IF(BR465=0,0,BR466*(10^5)/BR465)","v":0},{"$f":"IF(BS465=0,0,BS466*(10^5)/BS465)","v":0},{"$f":"IF(BT465=0,0,BT466*(10^5)/BT465)","v":0}]
[null,null,null,"Inclation",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M467/L467-1,0)","v":0},{"$f":"IFERROR(N467/M467-1,0)","v":0},{"$f":"IFERROR(O467/N467-1,0)","v":0},{"$f":"IFERROR(P467/O467-1,0)","v":0},{"$f":"IFERROR(Q467/P467-1,0)","v":0},{"$f":"IFERROR(R467/Q467-1,0)","v":0},{"$f":"IFERROR(S467/R467-1,0)","v":0},{"$f":"IFERROR(T467/S467-1,0)","v":0},{"$f":"IFERROR(U467/T467-1,0)","v":0},{"$f":"IFERROR(V467/U467-1,0)","v":0},{"$f":"IFERROR(W467/V467-1,0)","v":0},{"$f":"IFERROR(X467/W467-1,0)","v":0},{"$f":"IFERROR(Y467/X467-1,0)","v":0},{"$f":"IFERROR(Z467/Y467-1,0)","v":0},{"$f":"IFERROR(AA467/Z467-1,0)","v":0},{"$f":"IFERROR(AB467/AA467-1,0)","v":0},{"$f":"IFERROR(AC467/AB467-1,0)","v":0},{"$f":"IFERROR(AD467/AC467-1,0)","v":0},{"$f":"IFERROR(AE467/AD467-1,0)","v":0},{"$f":"IFERROR(AF467/AE467-1,0)","v":0},{"$f":"IFERROR(AG467/AF467-1,0)","v":0},{"$f":"IFERROR(AH467/AG467-1,0)","v":0},{"$f":"IFERROR(AI467/AH467-1,0)","v":0},{"$f":"IFERROR(AJ467/AI467-1,0)","v":0},{"$f":"IFERROR(AK467/AJ467-1,0)","v":0},{"$f":"IFERROR(AL467/AK467-1,0)","v":0},{"$f":"IFERROR(AM467/AL467-1,0)","v":0},{"$f":"IFERROR(AN467/AM467-1,0)","v":0},{"$f":"IFERROR(AO467/AN467-1,0)","v":0},{"$f":"IFERROR(AP467/AO467-1,0)","v":0},{"$f":"IFERROR(AQ467/AP467-1,0)","v":0},{"$f":"IFERROR(AR467/AQ467-1,0)","v":0},{"$f":"IFERROR(AS467/AR467-1,0)","v":0},{"$f":"IFERROR(AT467/AS467-1,0)","v":0},{"$f":"IFERROR(AU467/AT467-1,0)","v":0},{"$f":"IFERROR(AV467/AU467-1,0)","v":0},{"$f":"IFERROR(AW467/AV467-1,0)","v":0},{"$f":"IFERROR(AX467/AW467-1,0)","v":0},{"$f":"IFERROR(AY467/AX467-1,0)","v":0},{"$f":"IFERROR(AZ467/AY467-1,0)","v":0},{"$f":"IFERROR(BA467/AZ467-1,0)","v":0},{"$f":"IFERROR(BB467/BA467-1,0)","v":0},{"$f":"IFERROR(BC467/BB467-1,0)","v":0},{"$f":"IFERROR(BD467/BC467-1,0)","v":0},{"$f":"IFERROR(BE467/BD467-1,0)","v":0},{"$f":"IFERROR(BF467/BE467-1,0)","v":0},{"$f":"IFERROR(BG467/BF467-1,0)","v":0},{"$f":"IFERROR(BH467/BG467-1,0)","v":0},{"$f":"IFERROR(BI467/BH467-1,0)","v":0},{"$f":"IFERROR(BJ467/BI467-1,0)","v":0},{"$f":"IFERROR(BK467/BJ467-1,0)","v":0},{"$f":"IFERROR(BL467/BK467-1,0)","v":0},{"$f":"IFERROR(BM467/BL467-1,0)","v":0},{"$f":"IFERROR(BN467/BM467-1,0)","v":0},{"$f":"IFERROR(BO467/BN467-1,0)","v":0},{"$f":"IFERROR(BP467/BO467-1,0)","v":0},{"$f":"IFERROR(BQ467/BP467-1,0)","v":0},{"$f":"IFERROR(BR467/BQ467-1,0)","v":0},{"$f":"IFERROR(BS467/BR467-1,0)","v":0},{"$f":"IFERROR(BT467/BS467-1,0)","v":0}]
[null,null,null,{"$f":"CALC_Project_ANN!D6489","v":"Nominal price inflation index for revenue"},null,{"$f":"CALC_Project_ANN!F6489","v":"Index"},null,null,null,null,null,1,{"$f":"L469*(1+M468)","v":1},{"$f":"M469*(1+N468)","v":1},{"$f":"N469*(1+O468)","v":1},{"$f":"O469*(1+P468)","v":1},{"$f":"P469*(1+Q468)","v":1},{"$f":"Q469*(1+R468)","v":1},{"$f":"R469*(1+S468)","v":1},{"$f":"S469*(1+T468)","v":1},{"$f":"T469*(1+U468)","v":1},{"$f":"U469*(1+V468)","v":1},{"$f":"V469*(1+W468)","v":1},{"$f":"W469*(1+X468)","v":1},{"$f":"X469*(1+Y468)","v":1},{"$f":"Y469*(1+Z468)","v":1},{"$f":"Z469*(1+AA468)","v":1},{"$f":"AA469*(1+AB468)","v":1},{"$f":"AB469*(1+AC468)","v":1},{"$f":"AC469*(1+AD468)","v":1},{"$f":"AD469*(1+AE468)","v":1},{"$f":"AE469*(1+AF468)","v":1},{"$f":"AF469*(1+AG468)","v":1},{"$f":"AG469*(1+AH468)","v":1},{"$f":"AH469*(1+AI468)","v":1},{"$f":"AI469*(1+AJ468)","v":1},{"$f":"AJ469*(1+AK468)","v":1},{"$f":"AK469*(1+AL468)","v":1},{"$f":"AL469*(1+AM468)","v":1},{"$f":"AM469*(1+AN468)","v":1},{"$f":"AN469*(1+AO468)","v":1},{"$f":"AO469*(1+AP468)","v":1},{"$f":"AP469*(1+AQ468)","v":1},{"$f":"AQ469*(1+AR468)","v":1},{"$f":"AR469*(1+AS468)","v":1},{"$f":"AS469*(1+AT468)","v":1},{"$f":"AT469*(1+AU468)","v":1},{"$f":"AU469*(1+AV468)","v":1},{"$f":"AV469*(1+AW468)","v":1},{"$f":"AW469*(1+AX468)","v":1},{"$f":"AX469*(1+AY468)","v":1},{"$f":"AY469*(1+AZ468)","v":1},{"$f":"AZ469*(1+BA468)","v":1},{"$f":"BA469*(1+BB468)","v":1},{"$f":"BB469*(1+BC468)","v":1},{"$f":"BC469*(1+BD468)","v":1},{"$f":"BD469*(1+BE468)","v":1},{"$f":"BE469*(1+BF468)","v":1},{"$f":"BF469*(1+BG468)","v":1},{"$f":"BG469*(1+BH468)","v":1},{"$f":"BH469*(1+BI468)","v":1},{"$f":"BI469*(1+BJ468)","v":1},{"$f":"BJ469*(1+BK468)","v":1},{"$f":"BK469*(1+BL468)","v":1},{"$f":"BL469*(1+BM468)","v":1},{"$f":"BM469*(1+BN468)","v":1},{"$f":"BN469*(1+BO468)","v":1},{"$f":"BO469*(1+BP468)","v":1},{"$f":"BP469*(1+BQ468)","v":1},{"$f":"BQ469*(1+BR468)","v":1},{"$f":"BR469*(1+BS468)","v":1},{"$f":"BS469*(1+BT468)","v":1}]
[null,null,null,"Discount rate for energy",null,"factor",null,"GWh",null,null,null,null,{"$f":"M456*M469","v":0},{"$f":"N456*N469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted generation",null,"PV kWh",null,{"$f":"SUM(M471:BT471)/(10^6)","v":0},null,null,null,null,{"$f":"M465*M470*M$413","v":0},{"$f":"N465*N470*N$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T0 use of system charge ",null,"p/kWh",null,{"$f":"IFERROR(-(H457*(10^5))/(H471*(10^6)),0)","v":0}]
[null,null,null,"Use of system income",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IFERROR($H472*M465/(10^5)*M$413*M469,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR($H472*T465/(10^5)*T$413*T469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discounted use of system income",null,"PV £000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M474:BT474)","v":0},null,null,null,null,{"$f":"M473*M456","v":0},{"$f":"N473*N456","v":0},0,0,0,{"$f":"R473*R456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,{"$f":"IF(ABS(H474+H457)<dcTolerance,0,1)","v":0}]
[]
[null,null,null,"Selected i/c charge",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX(INP_General!$F$645:$H$645,1,$I$5)","v":"Use of system"},{"$f":"MATCH(H477,lstICMethod,0)","v":2},null,null,null,{"$f":"CHOOSE($I477,M460,M473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"MAX(C$406:C478)+1","v":2},"INTER-COMPANY SALES SUMMARY"]
[]
[null,null,null,"b/f i/c income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M484-SUM(M481:M482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS484-SUM(AS481:AS482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M482:M482)*($G486/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS482:AS482)*($G486/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$579","v":0}]
[]
[null,null,null,"b/f i/c income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M491-SUM(M488:M489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS491-SUM(AS488:AS489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M489:M489)*($G493/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS489:AS489)*($G493/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$579","v":0}]
[]
[null,null,{"$f":"MAX(C$406:C494)+1","v":3},"INTER-COMPANY PURCHASES SUMMARY"]
[]
[null,null,null,"b/f i/c purchases payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Expense recognised",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$27:M$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$27:N$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$27:O$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$27:P$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$27:Q$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$27:R$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$27:S$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$27:T$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$27:U$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$27:V$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$27:W$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$27:X$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$27:Y$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$27:Z$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$27:AA$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$27:AB$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$27:AC$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$27:AD$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$27:AE$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$27:AF$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$27:AG$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$27:AH$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$27:AI$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$27:AJ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$27:AK$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$27:AL$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$27:AM$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$27:AN$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$27:AO$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$27:AP$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$27:AQ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$27:AR$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$27:AS$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$27:AT$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$27:AU$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$27:AV$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$27:AW$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$27:AX$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$27:AY$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$27:AZ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$27:BA$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$27:BB$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$27:BC$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$27:BD$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$27:BE$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$27:BF$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$27:BG$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$27:BH$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$27:BI$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$27:BJ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$27:BK$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$27:BL$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$27:BM$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$27:BN$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$27:BO$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$27:BP$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$27:BQ$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$27:BR$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$27:BS$29,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$27:BT$29,$I$5,1)","v":0}]
[null,null,null,"Cash paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M500-SUM(M497:M498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS500-SUM(AS497:AS498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f i/c purchases payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M498:M498)*($G502/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS498:AS498)*($G502/AS$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Expense recognised",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$32:M$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$32:N$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$32:O$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$32:P$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$32:Q$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$32:R$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$32:S$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$32:T$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$32:U$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$32:V$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$32:W$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$32:X$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$32:Y$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$32:Z$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$32:AA$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$32:AB$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$32:AC$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$32:AD$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$32:AE$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$32:AF$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$32:AG$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$32:AH$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$32:AI$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$32:AJ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$32:AK$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$32:AL$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$32:AM$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$32:AN$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$32:AO$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$32:AP$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$32:AQ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$32:AR$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$32:AS$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$32:AT$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$32:AU$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$32:AV$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$32:AW$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$32:AX$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$32:AY$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$32:AZ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$32:BA$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$32:BB$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$32:BC$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$32:BD$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$32:BE$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$32:BF$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$32:BG$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$32:BH$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$32:BI$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$32:BJ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$32:BK$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$32:BL$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$32:BM$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$32:BN$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$32:BO$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$32:BP$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$32:BQ$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$32:BR$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$32:BS$34,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$32:BT$34,$I$5,1)","v":0}]
[]
[null,null,null,"Final capex payment",null,"flag",null,null,null,null,null,null,{"$f":"1*(SUM(M522:$BT$522)=0)*(SUM($L518:L518)=0)","v":1},{"$f":"1*(SUM(N522:$BT$522)=0)*(SUM($L518:M518)=0)","v":0},{"$f":"1*(SUM(O522:$BT$522)=0)*(SUM($L518:N518)=0)","v":0},{"$f":"1*(SUM(P522:$BT$522)=0)*(SUM($L518:O518)=0)","v":0},{"$f":"1*(SUM(Q522:$BT$522)=0)*(SUM($L518:P518)=0)","v":0},{"$f":"1*(SUM(R522:$BT$522)=0)*(SUM($L518:Q518)=0)","v":0},{"$f":"1*(SUM(S522:$BT$522)=0)*(SUM($L518:R518)=0)","v":0},{"$f":"1*(SUM(T522:$BT$522)=0)*(SUM($L518:S518)=0)","v":0},{"$f":"1*(SUM(U522:$BT$522)=0)*(SUM($L518:T518)=0)","v":0},{"$f":"1*(SUM(V522:$BT$522)=0)*(SUM($L518:U518)=0)","v":0},{"$f":"1*(SUM(W522:$BT$522)=0)*(SUM($L518:V518)=0)","v":0},{"$f":"1*(SUM(X522:$BT$522)=0)*(SUM($L518:W518)=0)","v":0},{"$f":"1*(SUM(Y522:$BT$522)=0)*(SUM($L518:X518)=0)","v":0},{"$f":"1*(SUM(Z522:$BT$522)=0)*(SUM($L518:Y518)=0)","v":0},{"$f":"1*(SUM(AA522:$BT$522)=0)*(SUM($L518:Z518)=0)","v":0},{"$f":"1*(SUM(AB522:$BT$522)=0)*(SUM($L518:AA518)=0)","v":0},{"$f":"1*(SUM(AC522:$BT$522)=0)*(SUM($L518:AB518)=0)","v":0},{"$f":"1*(SUM(AD522:$BT$522)=0)*(SUM($L518:AC518)=0)","v":0},{"$f":"1*(SUM(AE522:$BT$522)=0)*(SUM($L518:AD518)=0)","v":0},{"$f":"1*(SUM(AF522:$BT$522)=0)*(SUM($L518:AE518)=0)","v":0},{"$f":"1*(SUM(AG522:$BT$522)=0)*(SUM($L518:AF518)=0)","v":0},{"$f":"1*(SUM(AH522:$BT$522)=0)*(SUM($L518:AG518)=0)","v":0},{"$f":"1*(SUM(AI522:$BT$522)=0)*(SUM($L518:AH518)=0)","v":0},{"$f":"1*(SUM(AJ522:$BT$522)=0)*(SUM($L518:AI518)=0)","v":0},{"$f":"1*(SUM(AK522:$BT$522)=0)*(SUM($L518:AJ518)=0)","v":0},{"$f":"1*(SUM(AL522:$BT$522)=0)*(SUM($L518:AK518)=0)","v":0},{"$f":"1*(SUM(AM522:$BT$522)=0)*(SUM($L518:AL518)=0)","v":0},{"$f":"1*(SUM(AN522:$BT$522)=0)*(SUM($L518:AM518)=0)","v":0},{"$f":"1*(SUM(AO522:$BT$522)=0)*(SUM($L518:AN518)=0)","v":0},{"$f":"1*(SUM(AP522:$BT$522)=0)*(SUM($L518:AO518)=0)","v":0},{"$f":"1*(SUM(AQ522:$BT$522)=0)*(SUM($L518:AP518)=0)","v":0},{"$f":"1*(SUM(AR522:$BT$522)=0)*(SUM($L518:AQ518)=0)","v":0},{"$f":"1*(SUM(AS522:$BT$522)=0)*(SUM($L518:AR518)=0)","v":0},{"$f":"1*(SUM(AT522:$BT$522)=0)*(SUM($L518:AS518)=0)","v":0},{"$f":"1*(SUM(AU522:$BT$522)=0)*(SUM($L518:AT518)=0)","v":0},{"$f":"1*(SUM(AV522:$BT$522)=0)*(SUM($L518:AU518)=0)","v":0},{"$f":"1*(SUM(AW522:$BT$522)=0)*(SUM($L518:AV518)=0)","v":0},{"$f":"1*(SUM(AX522:$BT$522)=0)*(SUM($L518:AW518)=0)","v":0},{"$f":"1*(SUM(AY522:$BT$522)=0)*(SUM($L518:AX518)=0)","v":0},{"$f":"1*(SUM(AZ522:$BT$522)=0)*(SUM($L518:AY518)=0)","v":0},{"$f":"1*(SUM(BA522:$BT$522)=0)*(SUM($L518:AZ518)=0)","v":0},{"$f":"1*(SUM(BB522:$BT$522)=0)*(SUM($L518:BA518)=0)","v":0},{"$f":"1*(SUM(BC522:$BT$522)=0)*(SUM($L518:BB518)=0)","v":0},{"$f":"1*(SUM(BD522:$BT$522)=0)*(SUM($L518:BC518)=0)","v":0},{"$f":"1*(SUM(BE522:$BT$522)=0)*(SUM($L518:BD518)=0)","v":0},{"$f":"1*(SUM(BF522:$BT$522)=0)*(SUM($L518:BE518)=0)","v":0},{"$f":"1*(SUM(BG522:$BT$522)=0)*(SUM($L518:BF518)=0)","v":0},{"$f":"1*(SUM(BH522:$BT$522)=0)*(SUM($L518:BG518)=0)","v":0},{"$f":"1*(SUM(BI522:$BT$522)=0)*(SUM($L518:BH518)=0)","v":0},{"$f":"1*(SUM(BJ522:$BT$522)=0)*(SUM($L518:BI518)=0)","v":0},{"$f":"1*(SUM(BK522:$BT$522)=0)*(SUM($L518:BJ518)=0)","v":0},{"$f":"1*(SUM(BL522:$BT$522)=0)*(SUM($L518:BK518)=0)","v":0},{"$f":"1*(SUM(BM522:$BT$522)=0)*(SUM($L518:BL518)=0)","v":0},{"$f":"1*(SUM(BN522:$BT$522)=0)*(SUM($L518:BM518)=0)","v":0},{"$f":"1*(SUM(BO522:$BT$522)=0)*(SUM($L518:BN518)=0)","v":0},{"$f":"1*(SUM(BP522:$BT$522)=0)*(SUM($L518:BO518)=0)","v":0},{"$f":"1*(SUM(BQ522:$BT$522)=0)*(SUM($L518:BP518)=0)","v":0},{"$f":"1*(SUM(BR522:$BT$522)=0)*(SUM($L518:BQ518)=0)","v":0},{"$f":"1*(SUM(BS522:$BT$522)=0)*(SUM($L518:BR518)=0)","v":0},{"$f":"1*(SUM(BT522:$BT$522)=0)*(SUM($L518:BS518)=0)","v":0}]
[null,null,null,"Interest rate assumed achievable",null,"%",{"$f":"INP_General!$F$247","v":0.01}]
[]
[null,null,null,"Annuity payment at assumed rate",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IFERROR(-PMT($G539,M523,M540-M543,0,1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-PMT($G539,AX523,AX540-AX543,0,1),0)","v":0},{"$f":"IFERROR(-PMT($G539,AY523,AY540-AY543,0,1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INP_General!$D$655","v":"Grant issuer"},{"$f":"E554","v":1},{"$f":"INP_General!$E$655","v":"investor"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J555,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E555&D555","v":"GRANT 1Grant issuer"}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},2,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E569,1)","v":0},{"$f":"G564","v":0},null,null,null,null,{"$f":"IF($H566=0,0,INDEX(M567:M568,$H566,1)*$I565)*(1+$G569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},3,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E578,1)","v":0},{"$f":"G573","v":0},null,null,null,null,{"$f":"IF($H575=0,0,INDEX(M576:M577,$H575,1)*$I574)*(1+$G578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$656","v":"Grant receiver"},4,{"$f":"INP_General!$E$656","v":"company"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J583,INP_General!$H$650:$H$724,0),1)","v":0},{"$f":"IF(G583<>0,MATCH(G583,lstOpCos,0),0)","v":0},{"$f":"H583=$I$5","v":false},{"$f":"SYS_Admin!$G$768&\" \"&E583&D583","v":"GRANT 4Grant receiver"}]
[null,null,null,{"$f":"INP_General!$D$659","v":"If profile:"},5,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"MATCH(J595,INP_General!$H$650:$H$724,0)","v":46},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E595&D595","v":"GRANT 5If profile:"},null,null,{"$f":"INDEX(INP_General!M$650:M$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!N$650:N$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!O$650:O$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!P$650:P$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Q$650:Q$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!R$650:R$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!S$650:S$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!T$650:T$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!U$650:U$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!V$650:V$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!W$650:W$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!X$650:X$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Y$650:Y$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!Z$650:Z$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AA$650:AA$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AB$650:AB$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AC$650:AC$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AD$650:AD$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AE$650:AE$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AF$650:AF$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AG$650:AG$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AH$650:AH$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AI$650:AI$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AJ$650:AJ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AK$650:AK$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AL$650:AL$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AM$650:AM$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AN$650:AN$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AO$650:AO$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AP$650:AP$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AQ$650:AQ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AR$650:AR$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AS$650:AS$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AT$650:AT$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AU$650:AU$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AV$650:AV$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AW$650:AW$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AX$650:AX$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AY$650:AY$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!AZ$650:AZ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BA$650:BA$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BB$650:BB$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BC$650:BC$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BD$650:BD$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BE$650:BE$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BF$650:BF$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BG$650:BG$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BH$650:BH$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BI$650:BI$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BJ$650:BJ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BK$650:BK$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BL$650:BL$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BM$650:BM$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BN$650:BN$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BO$650:BO$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BP$650:BP$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BQ$650:BQ$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BR$650:BR$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BS$650:BS$724,$G595,1)","v":0},{"$f":"INDEX(INP_General!BT$650:BT$724,$G595,1)","v":0}]
[null,null,null,{"$f":"INP_General!$D$655","v":"Grant issuer"},{"$f":"E599","v":6},{"$f":"INP_General!$E$655","v":"investor"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J600,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E600&D600","v":"GRANT 6Grant issuer"}]
[null,null,null,{"$f":"INP_General!$D$658","v":"If bullet:"},7,{"$f":"INP_General!$E$658","v":"£000"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J612,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E612&D612","v":"GRANT 7If bullet:"},null,null,{"$f":"$G612*M608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},7,{"$f":"INP_General!$E$659","v":"£000"},{"$f":"INDEX(SYS_Sensitivity!$G$162:$G$169,E614,1)","v":0},{"$f":"G609","v":0},null,null,null,null,{"$f":"IF($H611=0,0,INDEX(M612:M613,$H611,1)*$I610)*(1+$G614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$658","v":"If bullet:"},8,{"$f":"INP_General!$E$658","v":"£000"},{"$f":"INDEX(INP_General!$F$650:$F$724,MATCH(J621,INP_General!$H$650:$H$724,0),1)","v":0},null,null,{"$f":"SYS_Admin!$G$768&\" \"&E621&D621","v":"GRANT 8If bullet:"},null,null,{"$f":"$G621*M617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$768","v":"GRANT"},null,"£000",null,null,null,null,null,null,{"$f":"SUMIF($D$553:$D$624,$D628,M$553:M$624)","v":0},0,0,0,0,0,0,{"$f":"SUMIF($D$553:$D$624,$D628,T$553:T$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!D336","v":0},null,"£000",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!D347","v":0},null,"£000",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$553:$H$624,$D649,AR$553:AR$624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$553:$H$624,$D649,BI$553:BI$624)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$513:C654)+1","v":3},"LEASES - WORKINGS"]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},{"$f":"MATCH(D663,lstType,0)","v":1}]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($E$659:$E$661,E663,1)","v":0},null,null,null,null,{"$f":"M23*$H671*M665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS23*$H671*AS665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash receivable from lessor to lessee",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($F$659:$F$661,E663,1)","v":0},null,null,null,null,{"$f":"(1+$H672)*M671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessor leased asset value",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H681:H684))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M680:M684)","v":0},{"$f":"SUM(N680:N684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ680:AZ684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"c/f lessee finance lease obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H692:H694))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M691:M694)","v":0},{"$f":"SUM(N691:N694)","v":0},{"$f":"SUM(O691:O694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$795","v":"Sale of assets to lessor"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M706:BT706)","v":0},{"$f":"D670&D706","v":"RealSale of assets to lessor"},null,null,null,{"$f":"M672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H714:H715))>dcTolerance)*1","v":0},null,null,{"$f":"M714*$G719/M$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$792","v":"Adjustment of b/f balance of leased assets"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M723:BT723)","v":0},{"$f":"D670&D723","v":"RealAdjustment of b/f balance of leased assets"},null,null,null,{"$f":"-(M23*$H671*M665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS23*$H671*AS665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening balance adjustment",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-(M29*$H671*M665)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS29*$H671*AS665)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"D670&D732","v":"RealReal Capex Liability recognised (BS)"},null,null,null,{"$f":"-(M30*$H671*M666)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS30*$H671*AS666)*$H673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash receivable from lessor to lessee",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($F$659:$F$661,E663,1)","v":0},null,null,null,null,{"$f":"(1+$H744)*M743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Calculated annuity",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($K$659:$K$661,E663,1)","v":0},null,null,null,null,{"$f":"IFERROR(-PMT($H749,M668,M746,-$I747*M748)*(M746<>0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$787","v":"Finance lease payments"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M766:BT766)","v":0},{"$f":"D742&D766&I762","v":"NominalFinance lease paymentsFALSE"},null,null,null,{"$f":"M750","v":0},{"$f":"N750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payable days",null,"days",{"$f":"INP_General!$F$570","v":0}]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$578","v":0}]
[]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease period",null,"flag",{"$f":"INDEX($H$659:$H$661,E814,1)","v":0},null,null,null,null,null,{"$f":"SUM($M816:M816)*(SUM($L817:L817)<$G817)","v":0},{"$f":"SUM($M816:N816)*(SUM($L817:M817)<$G817)","v":0},{"$f":"SUM($M816:O816)*(SUM($L817:N817)<$G817)","v":0},{"$f":"SUM($M816:P816)*(SUM($L817:O817)<$G817)","v":0},{"$f":"SUM($M816:Q816)*(SUM($L817:P817)<$G817)","v":0},{"$f":"SUM($M816:R816)*(SUM($L817:Q817)<$G817)","v":0},{"$f":"SUM($M816:S816)*(SUM($L817:R817)<$G817)","v":0},{"$f":"SUM($M816:T816)*(SUM($L817:S817)<$G817)","v":0},{"$f":"SUM($M816:U816)*(SUM($L817:T817)<$G817)","v":0},{"$f":"SUM($M816:V816)*(SUM($L817:U817)<$G817)","v":0},{"$f":"SUM($M816:W816)*(SUM($L817:V817)<$G817)","v":0},{"$f":"SUM($M816:X816)*(SUM($L817:W817)<$G817)","v":0},{"$f":"SUM($M816:Y816)*(SUM($L817:X817)<$G817)","v":0},{"$f":"SUM($M816:Z816)*(SUM($L817:Y817)<$G817)","v":0},{"$f":"SUM($M816:AA816)*(SUM($L817:Z817)<$G817)","v":0},{"$f":"SUM($M816:AB816)*(SUM($L817:AA817)<$G817)","v":0},{"$f":"SUM($M816:AC816)*(SUM($L817:AB817)<$G817)","v":0},{"$f":"SUM($M816:AD816)*(SUM($L817:AC817)<$G817)","v":0},{"$f":"SUM($M816:AE816)*(SUM($L817:AD817)<$G817)","v":0},{"$f":"SUM($M816:AF816)*(SUM($L817:AE817)<$G817)","v":0},{"$f":"SUM($M816:AG816)*(SUM($L817:AF817)<$G817)","v":0},{"$f":"SUM($M816:AH816)*(SUM($L817:AG817)<$G817)","v":0},{"$f":"SUM($M816:AI816)*(SUM($L817:AH817)<$G817)","v":0},{"$f":"SUM($M816:AJ816)*(SUM($L817:AI817)<$G817)","v":0},{"$f":"SUM($M816:AK816)*(SUM($L817:AJ817)<$G817)","v":0},{"$f":"SUM($M816:AL816)*(SUM($L817:AK817)<$G817)","v":0},{"$f":"SUM($M816:AM816)*(SUM($L817:AL817)<$G817)","v":0},{"$f":"SUM($M816:AN816)*(SUM($L817:AM817)<$G817)","v":0},{"$f":"SUM($M816:AO816)*(SUM($L817:AN817)<$G817)","v":0},{"$f":"SUM($M816:AP816)*(SUM($L817:AO817)<$G817)","v":0},{"$f":"SUM($M816:AQ816)*(SUM($L817:AP817)<$G817)","v":0},{"$f":"SUM($M816:AR816)*(SUM($L817:AQ817)<$G817)","v":0},{"$f":"SUM($M816:AS816)*(SUM($L817:AR817)<$G817)","v":0},{"$f":"SUM($M816:AT816)*(SUM($L817:AS817)<$G817)","v":0},{"$f":"SUM($M816:AU816)*(SUM($L817:AT817)<$G817)","v":0},{"$f":"SUM($M816:AV816)*(SUM($L817:AU817)<$G817)","v":0},{"$f":"SUM($M816:AW816)*(SUM($L817:AV817)<$G817)","v":0},{"$f":"SUM($M816:AX816)*(SUM($L817:AW817)<$G817)","v":0},{"$f":"SUM($M816:AY816)*(SUM($L817:AX817)<$G817)","v":0},{"$f":"SUM($M816:AZ816)*(SUM($L817:AY817)<$G817)","v":0},{"$f":"SUM($M816:BA816)*(SUM($L817:AZ817)<$G817)","v":0},{"$f":"SUM($M816:BB816)*(SUM($L817:BA817)<$G817)","v":0},{"$f":"SUM($M816:BC816)*(SUM($L817:BB817)<$G817)","v":0},{"$f":"SUM($M816:BD816)*(SUM($L817:BC817)<$G817)","v":0},{"$f":"SUM($M816:BE816)*(SUM($L817:BD817)<$G817)","v":0},{"$f":"SUM($M816:BF816)*(SUM($L817:BE817)<$G817)","v":0},{"$f":"SUM($M816:BG816)*(SUM($L817:BF817)<$G817)","v":0},{"$f":"SUM($M816:BH816)*(SUM($L817:BG817)<$G817)","v":0},{"$f":"SUM($M816:BI816)*(SUM($L817:BH817)<$G817)","v":0},{"$f":"SUM($M816:BJ816)*(SUM($L817:BI817)<$G817)","v":0},{"$f":"SUM($M816:BK816)*(SUM($L817:BJ817)<$G817)","v":0},{"$f":"SUM($M816:BL816)*(SUM($L817:BK817)<$G817)","v":0},{"$f":"SUM($M816:BM816)*(SUM($L817:BL817)<$G817)","v":0},{"$f":"SUM($M816:BN816)*(SUM($L817:BM817)<$G817)","v":0},{"$f":"SUM($M816:BO816)*(SUM($L817:BN817)<$G817)","v":0},{"$f":"SUM($M816:BP816)*(SUM($L817:BO817)<$G817)","v":0},{"$f":"SUM($M816:BQ816)*(SUM($L817:BP817)<$G817)","v":0},{"$f":"SUM($M816:BR816)*(SUM($L817:BQ817)<$G817)","v":0},{"$f":"SUM($M816:BS816)*(SUM($L817:BR817)<$G817)","v":0},{"$f":"SUM($M816:BT816)*(SUM($L817:BS817)<$G817)","v":0}]
[null,null,null,"Sale value of assets back to lessee",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX($L$659:$L$661,E814,1)","v":0},{"$f":"SUM(M826:BT826)","v":0},null,null,null,{"$f":"M82*$H822*M818*(1+$H826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS82*$H822*AS818*(1+$H826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments received (annuity from lessee)",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M834:BT834)","v":0},null,null,null,null,{"$f":"-M829","v":0},{"$f":"-N829","v":0},{"$f":"-O829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Present value of future lease payments",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"PV($H828,M819,M829,,0)*M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M851:BT851)","v":0},{"$f":"D821&D851&I848","v":"RealOperating lease charge paidFALSE"},null,null,null,{"$f":"M852-SUM(M849:M850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS852-SUM(AS849:AS850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payable days",null,"days",{"$f":"INP_General!$F$571","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M877:BT877)","v":0},{"$f":"D821&D877","v":"RealReal Final write off (P&L)"},null,null,null,{"$f":"-(M81*$H822*M817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS81*$H822*AS817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$754","v":"Real Capex Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"D821&D884","v":"RealReal Capex Cash Paid (CF)"},null,null,null,{"$f":"-(M86*$H822*M817)*$H824+M881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS86*$H822*AS817)*$H824+AS881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($E$659:$E$661,E814,1)","v":0},null,null,null,null,{"$f":"M90*$H894*M816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS90*$H894*AS816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sale value of assets back to lessee",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($L$659:$L$661,E814,1)","v":0},{"$f":"SUM(M898:BT898)","v":0},null,null,null,{"$f":"M94*$H894*M818*(1+$H898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS94*$H894*AS818*(1+$H898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Present value of future lease payments",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"PV($H900,M819,M901,,0)*M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$599","v":"Operating lease"},null,null,null,null,{"$f":"D920=INDEX($I$659:$I$661,E814,1)","v":false}]
[null,null,null,{"$f":"SYS_Admin!$G$795","v":"Sale of assets to lessor"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M929:BT929)","v":0},{"$f":"D893&D929","v":"NominalSale of assets to lessor"},null,null,null,{"$f":"M895","v":0},{"$f":"N895","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Y895","v":0},{"$f":"Z895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$790","v":"Purchase back of leased assets"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M937:BT937)","v":0},{"$f":"D893&D937","v":"NominalPurchase back of leased assets"},null,null,null,{"$f":"-M898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M954:M956)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Terminal value already included?",null,"Flag",null,null,null,null,null,null,{"$f":"(SUM($L976:L976)=0)*1*M968","v":0},{"$f":"(SUM($L976:M976)=0)*1*N968","v":0},{"$f":"(SUM($L976:N976)=0)*1*O968","v":0},{"$f":"(SUM($L976:O976)=0)*1*P968","v":0},{"$f":"(SUM($L976:P976)=0)*1*Q968","v":0},{"$f":"(SUM($L976:Q976)=0)*1*R968","v":0},{"$f":"(SUM($L976:R976)=0)*1*S968","v":0},{"$f":"(SUM($L976:S976)=0)*1*T968","v":0},{"$f":"(SUM($L976:T976)=0)*1*U968","v":0},{"$f":"(SUM($L976:U976)=0)*1*V968","v":0},{"$f":"(SUM($L976:V976)=0)*1*W968","v":0},{"$f":"(SUM($L976:W976)=0)*1*X968","v":0},{"$f":"(SUM($L976:X976)=0)*1*Y968","v":0},{"$f":"(SUM($L976:Y976)=0)*1*Z968","v":0},{"$f":"(SUM($L976:Z976)=0)*1*AA968","v":0},{"$f":"(SUM($L976:AA976)=0)*1*AB968","v":0},{"$f":"(SUM($L976:AB976)=0)*1*AC968","v":0},{"$f":"(SUM($L976:AC976)=0)*1*AD968","v":0},{"$f":"(SUM($L976:AD976)=0)*1*AE968","v":0},{"$f":"(SUM($L976:AE976)=0)*1*AF968","v":0},{"$f":"(SUM($L976:AF976)=0)*1*AG968","v":0},{"$f":"(SUM($L976:AG976)=0)*1*AH968","v":0},{"$f":"(SUM($L976:AH976)=0)*1*AI968","v":0},{"$f":"(SUM($L976:AI976)=0)*1*AJ968","v":0},{"$f":"(SUM($L976:AJ976)=0)*1*AK968","v":0},{"$f":"(SUM($L976:AK976)=0)*1*AL968","v":0},{"$f":"(SUM($L976:AL976)=0)*1*AM968","v":0},{"$f":"(SUM($L976:AM976)=0)*1*AN968","v":0},{"$f":"(SUM($L976:AN976)=0)*1*AO968","v":0},{"$f":"(SUM($L976:AO976)=0)*1*AP968","v":0},{"$f":"(SUM($L976:AP976)=0)*1*AQ968","v":0},{"$f":"(SUM($L976:AQ976)=0)*1*AR968","v":0},{"$f":"(SUM($L976:AR976)=0)*1*AS968","v":0},{"$f":"(SUM($L976:AS976)=0)*1*AT968","v":0},{"$f":"(SUM($L976:AT976)=0)*1*AU968","v":0},{"$f":"(SUM($L976:AU976)=0)*1*AV968","v":0},{"$f":"(SUM($L976:AV976)=0)*1*AW968","v":0},{"$f":"(SUM($L976:AW976)=0)*1*AX968","v":0},{"$f":"(SUM($L976:AX976)=0)*1*AY968","v":0},{"$f":"(SUM($L976:AY976)=0)*1*AZ968","v":0},{"$f":"(SUM($L976:AZ976)=0)*1*BA968","v":0},{"$f":"(SUM($L976:BA976)=0)*1*BB968","v":0},{"$f":"(SUM($L976:BB976)=0)*1*BC968","v":0},{"$f":"(SUM($L976:BC976)=0)*1*BD968","v":0},{"$f":"(SUM($L976:BD976)=0)*1*BE968","v":0},{"$f":"(SUM($L976:BE976)=0)*1*BF968","v":0},{"$f":"(SUM($L976:BF976)=0)*1*BG968","v":0},{"$f":"(SUM($L976:BG976)=0)*1*BH968","v":0},{"$f":"(SUM($L976:BH976)=0)*1*BI968","v":0},{"$f":"(SUM($L976:BI976)=0)*1*BJ968","v":0},{"$f":"(SUM($L976:BJ976)=0)*1*BK968","v":0},{"$f":"(SUM($L976:BK976)=0)*1*BL968","v":0},{"$f":"(SUM($L976:BL976)=0)*1*BM968","v":0},{"$f":"(SUM($L976:BM976)=0)*1*BN968","v":0},{"$f":"(SUM($L976:BN976)=0)*1*BO968","v":0},{"$f":"(SUM($L976:BO976)=0)*1*BP968","v":0},{"$f":"(SUM($L976:BP976)=0)*1*BQ968","v":0},{"$f":"(SUM($L976:BQ976)=0)*1*BR968","v":0},{"$f":"(SUM($L976:BR976)=0)*1*BS968","v":0},{"$f":"(SUM($L976:BS976)=0)*1*BT968","v":0}]
[null,null,null,"Combined annuity charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M979:M979)*M968","v":0},{"$f":"SUM($M979:N979)*N968","v":0},{"$f":"SUM($M979:O979)*O968","v":0},{"$f":"SUM($M979:P979)*P968","v":0},{"$f":"SUM($M979:Q979)*Q968","v":0},{"$f":"SUM($M979:R979)*R968","v":0},{"$f":"SUM($M979:S979)*S968","v":0},{"$f":"SUM($M979:T979)*T968","v":0},{"$f":"SUM($M979:U979)*U968","v":0},{"$f":"SUM($M979:V979)*V968","v":0},{"$f":"SUM($M979:W979)*W968","v":0},{"$f":"SUM($M979:X979)*X968","v":0},{"$f":"SUM($M979:Y979)*Y968","v":0},{"$f":"SUM($M979:Z979)*Z968","v":0},{"$f":"SUM($M979:AA979)*AA968","v":0},{"$f":"SUM($M979:AB979)*AB968","v":0},{"$f":"SUM($M979:AC979)*AC968","v":0},{"$f":"SUM($M979:AD979)*AD968","v":0},{"$f":"SUM($M979:AE979)*AE968","v":0},{"$f":"SUM($M979:AF979)*AF968","v":0},{"$f":"SUM($M979:AG979)*AG968","v":0},{"$f":"SUM($M979:AH979)*AH968","v":0},{"$f":"SUM($M979:AI979)*AI968","v":0},{"$f":"SUM($M979:AJ979)*AJ968","v":0},{"$f":"SUM($M979:AK979)*AK968","v":0},{"$f":"SUM($M979:AL979)*AL968","v":0},{"$f":"SUM($M979:AM979)*AM968","v":0},{"$f":"SUM($M979:AN979)*AN968","v":0},{"$f":"SUM($M979:AO979)*AO968","v":0},{"$f":"SUM($M979:AP979)*AP968","v":0},{"$f":"SUM($M979:AQ979)*AQ968","v":0},{"$f":"SUM($M979:AR979)*AR968","v":0},{"$f":"SUM($M979:AS979)*AS968","v":0},{"$f":"SUM($M979:AT979)*AT968","v":0},{"$f":"SUM($M979:AU979)*AU968","v":0},{"$f":"SUM($M979:AV979)*AV968","v":0},{"$f":"SUM($M979:AW979)*AW968","v":0},{"$f":"SUM($M979:AX979)*AX968","v":0},{"$f":"SUM($M979:AY979)*AY968","v":0},{"$f":"SUM($M979:AZ979)*AZ968","v":0},{"$f":"SUM($M979:BA979)*BA968","v":0},{"$f":"SUM($M979:BB979)*BB968","v":0},{"$f":"SUM($M979:BC979)*BC968","v":0},{"$f":"SUM($M979:BD979)*BD968","v":0},{"$f":"SUM($M979:BE979)*BE968","v":0},{"$f":"SUM($M979:BF979)*BF968","v":0},{"$f":"SUM($M979:BG979)*BG968","v":0},{"$f":"SUM($M979:BH979)*BH968","v":0},{"$f":"SUM($M979:BI979)*BI968","v":0},{"$f":"SUM($M979:BJ979)*BJ968","v":0},{"$f":"SUM($M979:BK979)*BK968","v":0},{"$f":"SUM($M979:BL979)*BL968","v":0},{"$f":"SUM($M979:BM979)*BM968","v":0},{"$f":"SUM($M979:BN979)*BN968","v":0},{"$f":"SUM($M979:BO979)*BO968","v":0},{"$f":"SUM($M979:BP979)*BP968","v":0},{"$f":"SUM($M979:BQ979)*BQ968","v":0},{"$f":"SUM($M979:BR979)*BR968","v":0},{"$f":"SUM($M979:BS979)*BS968","v":0},{"$f":"SUM($M979:BT979)*BT968","v":0}]
[]
[null,null,null,"c/f lessee finance lease obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H994:H996))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M993:M996)","v":0},{"$f":"SUM(N993:N996)","v":0},{"$f":"SUM(O993:O996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SUM(M1002:BT1002)","v":0},{"$f":"D972&D1002&I999","v":"RealOperating lease charge paidFALSE"},null,null,null,{"$f":"M1003-SUM(M1000:M1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1003-SUM(AS1000:AS1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"(ABS(SUM(H1008:H1009))>dcTolerance)*1","v":0},null,null,{"$f":"M1008*($G1013/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f ASSET balance",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Book value at lease start (b/f)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX($E$659:$E$661,E965,1)","v":0},null,null,null,null,{"$f":"M131*$H1045*M967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS131*$H1045*AS967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lessor value of assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1046:M1047)","v":0},{"$f":"SUM(N1046:N1047)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessor leased asset value",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1055:H1058))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1054:M1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC1054:AC1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee finance lease obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$788","v":"Operating lease charge"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SUM(M1073:BT1073)","v":0},{"$f":"D1044&D1073&I1071","v":"NominalOperating lease chargeFALSE"},null,null,null,{"$f":"-M1068","v":0},{"$f":"-N1068","v":0},{"$f":"-O1068","v":0},{"$f":"-P1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee sale income receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1080:H1081))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1079:M1080)*($G1085/M$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1080*($G1085/Y$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,{"$f":"(ABS(SUM(H1088:H1089))>dcTolerance)*1","v":0},null,null,{"$f":"M1088*$G1093/M$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance adjustment",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-(M137*$H1045*M967)*$H1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AS137*$H1045*AS967)*$H1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M1105:M1107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"b/f lessee sale income receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f lessee purchase back obligation",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,{"$f":"1*(ABS(SUM(K1140:K1141))>dcTolerance)","v":0},null,null,{"$f":"SUM(M1139:M1141)","v":0},{"$f":"SUM(N1139:N1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1149","v":"RealReal Additions recognised (BS)"},null,{"$f":"SUM(M1149:BT1149)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1151","v":"RealReal Final write off (P&L)"},null,{"$f":"SUM(M1151:BT1151)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$799","v":"Finance lease depreciation"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"$D$1118&D1163","v":"RealFinance lease depreciation"},null,{"$f":"SUM(M1163:BT1163)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f lessee finance lease obligation",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$789","v":"Operating lease charge paid"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1177&SYS_Admin!$D$82","v":"NominalOperating lease charge paidTRUE"},null,{"$f":"SUM(M1177:BT1177)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$794","v":"Profit/(Loss) on sale of assets to be leased"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1185","v":"NominalProfit/(Loss) on sale of assets to be leased"},null,null,null,{"$f":"SUMIF($I$663:$I$1115,$I1185,M$663:M$1115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1199","v":"NominalReal Final write off (P&L)"},null,{"$f":"SUM(M1199:BT1199)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$798","v":"Finance lease addition"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"$D$1166&D1210","v":"NominalFinance lease addition"},null,{"$f":"SUM(M1210:BT1210)","v":0},null,{"$f":"SUMIF($I$663:$I$1115,$I1210,M$663:M$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,W$663:W$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,AG$663:AG$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,AQ$663:AQ$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,BA$663:BA$1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$663:$I$1115,$I1210,BK$663:BK$1115)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inter-company income","£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,null,{"$f":"M482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net cash flows including project P&L","£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,null,{"$f":"M1229+M1235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D1239&D1244","v":"LOAN 1Loan tenor"},{"$f":"MATCH(F1244,INP_General!$H$745:$H$941,0)","v":4},{"$f":"INDEX(INP_General!$F$745:$F$941,G1244,1)","v":0},null,null,null,null,{"$f":"SUM($M1243:M1243)*(SUM($L1244:L1244)<$H1244)*PRODUCT(M1266:M1267)","v":0},{"$f":"SUM($M1243:N1243)*(SUM($L1244:M1244)<$H1244)*PRODUCT(N1266:N1267)","v":0},{"$f":"SUM($M1243:O1243)*(SUM($L1244:N1244)<$H1244)*PRODUCT(O1266:O1267)","v":0},{"$f":"SUM($M1243:P1243)*(SUM($L1244:O1244)<$H1244)*PRODUCT(P1266:P1267)","v":0},{"$f":"SUM($M1243:Q1243)*(SUM($L1244:P1244)<$H1244)*PRODUCT(Q1266:Q1267)","v":0},{"$f":"SUM($M1243:R1243)*(SUM($L1244:Q1244)<$H1244)*PRODUCT(R1266:R1267)","v":0},{"$f":"SUM($M1243:S1243)*(SUM($L1244:R1244)<$H1244)*PRODUCT(S1266:S1267)","v":0},{"$f":"SUM($M1243:T1243)*(SUM($L1244:S1244)<$H1244)*PRODUCT(T1266:T1267)","v":0},{"$f":"SUM($M1243:U1243)*(SUM($L1244:T1244)<$H1244)*PRODUCT(U1266:U1267)","v":0},{"$f":"SUM($M1243:V1243)*(SUM($L1244:U1244)<$H1244)*PRODUCT(V1266:V1267)","v":0},{"$f":"SUM($M1243:W1243)*(SUM($L1244:V1244)<$H1244)*PRODUCT(W1266:W1267)","v":0},{"$f":"SUM($M1243:X1243)*(SUM($L1244:W1244)<$H1244)*PRODUCT(X1266:X1267)","v":0},{"$f":"SUM($M1243:Y1243)*(SUM($L1244:X1244)<$H1244)*PRODUCT(Y1266:Y1267)","v":0},{"$f":"SUM($M1243:Z1243)*(SUM($L1244:Y1244)<$H1244)*PRODUCT(Z1266:Z1267)","v":0},{"$f":"SUM($M1243:AA1243)*(SUM($L1244:Z1244)<$H1244)*PRODUCT(AA1266:AA1267)","v":0},{"$f":"SUM($M1243:AB1243)*(SUM($L1244:AA1244)<$H1244)*PRODUCT(AB1266:AB1267)","v":0},{"$f":"SUM($M1243:AC1243)*(SUM($L1244:AB1244)<$H1244)*PRODUCT(AC1266:AC1267)","v":0},{"$f":"SUM($M1243:AD1243)*(SUM($L1244:AC1244)<$H1244)*PRODUCT(AD1266:AD1267)","v":0},{"$f":"SUM($M1243:AE1243)*(SUM($L1244:AD1244)<$H1244)*PRODUCT(AE1266:AE1267)","v":0},{"$f":"SUM($M1243:AF1243)*(SUM($L1244:AE1244)<$H1244)*PRODUCT(AF1266:AF1267)","v":0},{"$f":"SUM($M1243:AG1243)*(SUM($L1244:AF1244)<$H1244)*PRODUCT(AG1266:AG1267)","v":0},{"$f":"SUM($M1243:AH1243)*(SUM($L1244:AG1244)<$H1244)*PRODUCT(AH1266:AH1267)","v":0},{"$f":"SUM($M1243:AI1243)*(SUM($L1244:AH1244)<$H1244)*PRODUCT(AI1266:AI1267)","v":0},{"$f":"SUM($M1243:AJ1243)*(SUM($L1244:AI1244)<$H1244)*PRODUCT(AJ1266:AJ1267)","v":0},{"$f":"SUM($M1243:AK1243)*(SUM($L1244:AJ1244)<$H1244)*PRODUCT(AK1266:AK1267)","v":0},{"$f":"SUM($M1243:AL1243)*(SUM($L1244:AK1244)<$H1244)*PRODUCT(AL1266:AL1267)","v":0},{"$f":"SUM($M1243:AM1243)*(SUM($L1244:AL1244)<$H1244)*PRODUCT(AM1266:AM1267)","v":0},{"$f":"SUM($M1243:AN1243)*(SUM($L1244:AM1244)<$H1244)*PRODUCT(AN1266:AN1267)","v":0},{"$f":"SUM($M1243:AO1243)*(SUM($L1244:AN1244)<$H1244)*PRODUCT(AO1266:AO1267)","v":0},{"$f":"SUM($M1243:AP1243)*(SUM($L1244:AO1244)<$H1244)*PRODUCT(AP1266:AP1267)","v":0},{"$f":"SUM($M1243:AQ1243)*(SUM($L1244:AP1244)<$H1244)*PRODUCT(AQ1266:AQ1267)","v":0},{"$f":"SUM($M1243:AR1243)*(SUM($L1244:AQ1244)<$H1244)*PRODUCT(AR1266:AR1267)","v":0},{"$f":"SUM($M1243:AS1243)*(SUM($L1244:AR1244)<$H1244)*PRODUCT(AS1266:AS1267)","v":0},{"$f":"SUM($M1243:AT1243)*(SUM($L1244:AS1244)<$H1244)*PRODUCT(AT1266:AT1267)","v":0},{"$f":"SUM($M1243:AU1243)*(SUM($L1244:AT1244)<$H1244)*PRODUCT(AU1266:AU1267)","v":0},{"$f":"SUM($M1243:AV1243)*(SUM($L1244:AU1244)<$H1244)*PRODUCT(AV1266:AV1267)","v":0},{"$f":"SUM($M1243:AW1243)*(SUM($L1244:AV1244)<$H1244)*PRODUCT(AW1266:AW1267)","v":0},{"$f":"SUM($M1243:AX1243)*(SUM($L1244:AW1244)<$H1244)*PRODUCT(AX1266:AX1267)","v":0},{"$f":"SUM($M1243:AY1243)*(SUM($L1244:AX1244)<$H1244)*PRODUCT(AY1266:AY1267)","v":0},{"$f":"SUM($M1243:AZ1243)*(SUM($L1244:AY1244)<$H1244)*PRODUCT(AZ1266:AZ1267)","v":0},{"$f":"SUM($M1243:BA1243)*(SUM($L1244:AZ1244)<$H1244)*PRODUCT(BA1266:BA1267)","v":0},{"$f":"SUM($M1243:BB1243)*(SUM($L1244:BA1244)<$H1244)*PRODUCT(BB1266:BB1267)","v":0},{"$f":"SUM($M1243:BC1243)*(SUM($L1244:BB1244)<$H1244)*PRODUCT(BC1266:BC1267)","v":0},{"$f":"SUM($M1243:BD1243)*(SUM($L1244:BC1244)<$H1244)*PRODUCT(BD1266:BD1267)","v":0},{"$f":"SUM($M1243:BE1243)*(SUM($L1244:BD1244)<$H1244)*PRODUCT(BE1266:BE1267)","v":0},{"$f":"SUM($M1243:BF1243)*(SUM($L1244:BE1244)<$H1244)*PRODUCT(BF1266:BF1267)","v":0},{"$f":"SUM($M1243:BG1243)*(SUM($L1244:BF1244)<$H1244)*PRODUCT(BG1266:BG1267)","v":0},{"$f":"SUM($M1243:BH1243)*(SUM($L1244:BG1244)<$H1244)*PRODUCT(BH1266:BH1267)","v":0},{"$f":"SUM($M1243:BI1243)*(SUM($L1244:BH1244)<$H1244)*PRODUCT(BI1266:BI1267)","v":0},{"$f":"SUM($M1243:BJ1243)*(SUM($L1244:BI1244)<$H1244)*PRODUCT(BJ1266:BJ1267)","v":0},{"$f":"SUM($M1243:BK1243)*(SUM($L1244:BJ1244)<$H1244)*PRODUCT(BK1266:BK1267)","v":0},{"$f":"SUM($M1243:BL1243)*(SUM($L1244:BK1244)<$H1244)*PRODUCT(BL1266:BL1267)","v":0},{"$f":"SUM($M1243:BM1243)*(SUM($L1244:BL1244)<$H1244)*PRODUCT(BM1266:BM1267)","v":0},{"$f":"SUM($M1243:BN1243)*(SUM($L1244:BM1244)<$H1244)*PRODUCT(BN1266:BN1267)","v":0},{"$f":"SUM($M1243:BO1243)*(SUM($L1244:BN1244)<$H1244)*PRODUCT(BO1266:BO1267)","v":0},{"$f":"SUM($M1243:BP1243)*(SUM($L1244:BO1244)<$H1244)*PRODUCT(BP1266:BP1267)","v":0},{"$f":"SUM($M1243:BQ1243)*(SUM($L1244:BP1244)<$H1244)*PRODUCT(BQ1266:BQ1267)","v":0},{"$f":"SUM($M1243:BR1243)*(SUM($L1244:BQ1244)<$H1244)*PRODUCT(BR1266:BR1267)","v":0},{"$f":"SUM($M1243:BS1243)*(SUM($L1244:BR1244)<$H1244)*PRODUCT(BS1266:BS1267)","v":0},{"$f":"SUM($M1243:BT1243)*(SUM($L1244:BS1244)<$H1244)*PRODUCT(BT1266:BT1267)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1239&D1253","v":"LOAN 1If variable: floating rate peg"},{"$f":"MATCH(F1253,INP_General!$H$745:$H$941,0)","v":13},{"$f":"INDEX(INP_General!$F$745:$F$941,G1253,1)","v":0},{"$f":"IFERROR(MATCH(H1253,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1253=0,0,INDEX(INP_General!M$728:M$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!N$728:N$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!O$728:O$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!P$728:P$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Q$728:Q$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!R$728:R$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!S$728:S$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!T$728:T$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!U$728:U$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!V$728:V$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!W$728:W$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!X$728:X$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Y$728:Y$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!Z$728:Z$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AA$728:AA$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AB$728:AB$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AC$728:AC$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AD$728:AD$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AE$728:AE$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AF$728:AF$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AG$728:AG$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AH$728:AH$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AI$728:AI$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AK$728:AK$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AL$728:AL$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AM$728:AM$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AN$728:AN$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AO$728:AO$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AP$728:AP$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AR$728:AR$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AS$728:AS$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AT$728:AT$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AU$728:AU$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AV$728:AV$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AW$728:AW$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AX$728:AX$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AY$728:AY$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BA$728:BA$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BB$728:BB$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BC$728:BC$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BD$728:BD$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BE$728:BE$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BF$728:BF$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BG$728:BG$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BH$728:BH$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BI$728:BI$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BK$728:BK$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BL$728:BL$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BM$728:BM$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BN$728:BN$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BO$728:BO$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BP$728:BP$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BR$728:BR$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BS$728:BS$732,$I1253,1))","v":0},{"$f":"IF($I1253=0,0,INDEX(INP_General!BT$728:BT$732,$I1253,1))","v":0}]
[null,null,null,{"$f":"INP_General!D$762","v":"If target cover - in period DSCR ratio"},{"$f":"INP_General!E$762","v":"ratio"},{"$f":"D1239&D1258","v":"LOAN 1If target cover - in period DSCR ratio"},{"$f":"MATCH(F1258,INP_General!$H$745:$H$941,0)","v":18},{"$f":"INDEX(INP_General!$F$745:$F$941,G1258,1)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1241&\": \"&D1270","v":"0: Principal drawdown"},null,{"$f":"H1248","v":0},{"$f":"IFERROR(MATCH(H1270,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1270:BT1270)","v":0},null,{"$f":"IF($I1270=0,0,CHOOSE($I1270,$H1249*M1243,M1250)*($I1242=$I$5)*(1+$H1264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1270=0,0,CHOOSE($I1270,$H1249*AS1243,AS1250)*($I1242=$I$5)*(1+$H1264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$817","v":"Fees wrapped into debt"},"£000",{"$f":"H1241&\": \"&D1272","v":"0: Fees wrapped into debt"},null,null,null,null,{"$f":"SUM(M1272:BT1272)","v":0},null,{"$f":"M1278","v":0},{"$f":"N1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees payable (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M1277-M1278","v":0},{"$f":"N1277-N1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f fees capitalised","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1283:M1285)","v":0},{"$f":"SUM(N1283:N1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest payment period","Flag",null,null,null,null,null,null,null,{"$f":"SUM($M1261:M1261)*(M1244>0)","v":0},{"$f":"SUM($M1261:N1261)*(N1244>0)","v":0},{"$f":"SUM($M1261:O1261)*(O1244>0)","v":0},{"$f":"SUM($M1261:P1261)*(P1244>0)","v":0},{"$f":"SUM($M1261:Q1261)*(Q1244>0)","v":0},{"$f":"SUM($M1261:R1261)*(R1244>0)","v":0},{"$f":"SUM($M1261:S1261)*(S1244>0)","v":0},{"$f":"SUM($M1261:T1261)*(T1244>0)","v":0},{"$f":"SUM($M1261:U1261)*(U1244>0)","v":0},{"$f":"SUM($M1261:V1261)*(V1244>0)","v":0},{"$f":"SUM($M1261:W1261)*(W1244>0)","v":0},{"$f":"SUM($M1261:X1261)*(X1244>0)","v":0},{"$f":"SUM($M1261:Y1261)*(Y1244>0)","v":0},{"$f":"SUM($M1261:Z1261)*(Z1244>0)","v":0},{"$f":"SUM($M1261:AA1261)*(AA1244>0)","v":0},{"$f":"SUM($M1261:AB1261)*(AB1244>0)","v":0},{"$f":"SUM($M1261:AC1261)*(AC1244>0)","v":0},{"$f":"SUM($M1261:AD1261)*(AD1244>0)","v":0},{"$f":"SUM($M1261:AE1261)*(AE1244>0)","v":0},{"$f":"SUM($M1261:AF1261)*(AF1244>0)","v":0},{"$f":"SUM($M1261:AG1261)*(AG1244>0)","v":0},{"$f":"SUM($M1261:AH1261)*(AH1244>0)","v":0},{"$f":"SUM($M1261:AI1261)*(AI1244>0)","v":0},{"$f":"SUM($M1261:AJ1261)*(AJ1244>0)","v":0},{"$f":"SUM($M1261:AK1261)*(AK1244>0)","v":0},{"$f":"SUM($M1261:AL1261)*(AL1244>0)","v":0},{"$f":"SUM($M1261:AM1261)*(AM1244>0)","v":0},{"$f":"SUM($M1261:AN1261)*(AN1244>0)","v":0},{"$f":"SUM($M1261:AO1261)*(AO1244>0)","v":0},{"$f":"SUM($M1261:AP1261)*(AP1244>0)","v":0},{"$f":"SUM($M1261:AQ1261)*(AQ1244>0)","v":0},{"$f":"SUM($M1261:AR1261)*(AR1244>0)","v":0},{"$f":"SUM($M1261:AS1261)*(AS1244>0)","v":0},{"$f":"SUM($M1261:AT1261)*(AT1244>0)","v":0},{"$f":"SUM($M1261:AU1261)*(AU1244>0)","v":0},{"$f":"SUM($M1261:AV1261)*(AV1244>0)","v":0},{"$f":"SUM($M1261:AW1261)*(AW1244>0)","v":0},{"$f":"SUM($M1261:AX1261)*(AX1244>0)","v":0},{"$f":"SUM($M1261:AY1261)*(AY1244>0)","v":0},{"$f":"SUM($M1261:AZ1261)*(AZ1244>0)","v":0},{"$f":"SUM($M1261:BA1261)*(BA1244>0)","v":0},{"$f":"SUM($M1261:BB1261)*(BB1244>0)","v":0},{"$f":"SUM($M1261:BC1261)*(BC1244>0)","v":0},{"$f":"SUM($M1261:BD1261)*(BD1244>0)","v":0},{"$f":"SUM($M1261:BE1261)*(BE1244>0)","v":0},{"$f":"SUM($M1261:BF1261)*(BF1244>0)","v":0},{"$f":"SUM($M1261:BG1261)*(BG1244>0)","v":0},{"$f":"SUM($M1261:BH1261)*(BH1244>0)","v":0},{"$f":"SUM($M1261:BI1261)*(BI1244>0)","v":0},{"$f":"SUM($M1261:BJ1261)*(BJ1244>0)","v":0},{"$f":"SUM($M1261:BK1261)*(BK1244>0)","v":0},{"$f":"SUM($M1261:BL1261)*(BL1244>0)","v":0},{"$f":"SUM($M1261:BM1261)*(BM1244>0)","v":0},{"$f":"SUM($M1261:BN1261)*(BN1244>0)","v":0},{"$f":"SUM($M1261:BO1261)*(BO1244>0)","v":0},{"$f":"SUM($M1261:BP1261)*(BP1244>0)","v":0},{"$f":"SUM($M1261:BQ1261)*(BQ1244>0)","v":0},{"$f":"SUM($M1261:BR1261)*(BR1244>0)","v":0},{"$f":"SUM($M1261:BS1261)*(BS1244>0)","v":0},{"$f":"SUM($M1261:BT1261)*(BT1244>0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},"£000",{"$f":"H1241&\": \"&D1303","v":"0: Interest payment"},null,null,null,null,null,null,{"$f":"M1298*M1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1314&\": \"&D1273","v":"Balloon: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"-M1340","v":0},{"$f":"IFERROR(-PPMT(N1295,1,N1315,SUM(N1269:N1270),-$H1316),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-PPMT(AT1295,1,AT1315,SUM(AT1269:AT1270),-$H1316),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M1329-M1303)*(1-M1306)+SUM(M1269:M1270)*M1306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS1329-AS1303)*(1-AS1306)+SUM(AS1269:AS1270)*AS1306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan level DSCR","ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(M1326/(M1330+M1303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1336&\": \"&D1273","v":"Cash sweep: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"SUM(M1269:M1270)*M1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1269:AS1270)*AS1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"LOAN \"&E1353","v":"LOAN 2"},{"$f":"MAX(E$1227:E1341)+1","v":2}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1353&D1364","v":"LOAN 2If drawdown profile:"},{"$f":"MATCH(F1364,INP_General!$H$745:$H$941,0)","v":35},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1364,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1364,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$764","v":"Loan repayment start date"},{"$f":"INP_General!E$764","v":"date"},{"$f":"D1353&D1374","v":"LOAN 2Loan repayment start date"},{"$f":"MATCH(F1374,INP_General!$H$745:$H$941,0)","v":45},{"$f":"INDEX(INP_General!$F$745:$F$941,G1374,1)","v":"00:00:00"},null,null,null,null,{"$f":"1*(M$4<=$H1374)*(M$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AC$4<=$H1374)*(AC$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$4<=$H1374)*(AS$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BI$4<=$H1374)*(BI$5>=$H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H1357)+H1358,MONTH(H1357),DAY(H1357))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H1381,M$5>=$H1381),($H1381-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H1381,AS$5>=$H1381),($H1381-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"c/f principal outstanding","£000",null,null,null,null,{"$f":"(ABS(SUM(K1384:K1387))>dcTolerance)*1","v":0},null,null,{"$f":"SUM(M1383:M1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1383:AS1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FEES"]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M1391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"INTEREST"]
[null,null,null,{"$f":"SYS_Admin!$D$574","v":"Bullet"}]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M1358:$BT1358)*(M1358>0)*SUM($M1374:M1374)","v":0},{"$f":"SUM(N1358:$BT1358)*(N1358>0)*SUM($M1374:N1374)","v":0},{"$f":"SUM(O1358:$BT1358)*(O1358>0)*SUM($M1374:O1374)","v":0},{"$f":"SUM(P1358:$BT1358)*(P1358>0)*SUM($M1374:P1374)","v":0},{"$f":"SUM(Q1358:$BT1358)*(Q1358>0)*SUM($M1374:Q1374)","v":0},{"$f":"SUM(R1358:$BT1358)*(R1358>0)*SUM($M1374:R1374)","v":0},{"$f":"SUM(S1358:$BT1358)*(S1358>0)*SUM($M1374:S1374)","v":0},{"$f":"SUM(T1358:$BT1358)*(T1358>0)*SUM($M1374:T1374)","v":0},{"$f":"SUM(U1358:$BT1358)*(U1358>0)*SUM($M1374:U1374)","v":0},{"$f":"SUM(V1358:$BT1358)*(V1358>0)*SUM($M1374:V1374)","v":0},{"$f":"SUM(W1358:$BT1358)*(W1358>0)*SUM($M1374:W1374)","v":0},{"$f":"SUM(X1358:$BT1358)*(X1358>0)*SUM($M1374:X1374)","v":0},{"$f":"SUM(Y1358:$BT1358)*(Y1358>0)*SUM($M1374:Y1374)","v":0},{"$f":"SUM(Z1358:$BT1358)*(Z1358>0)*SUM($M1374:Z1374)","v":0},{"$f":"SUM(AA1358:$BT1358)*(AA1358>0)*SUM($M1374:AA1374)","v":0},{"$f":"SUM(AB1358:$BT1358)*(AB1358>0)*SUM($M1374:AB1374)","v":0},{"$f":"SUM(AC1358:$BT1358)*(AC1358>0)*SUM($M1374:AC1374)","v":0},{"$f":"SUM(AD1358:$BT1358)*(AD1358>0)*SUM($M1374:AD1374)","v":0},{"$f":"SUM(AE1358:$BT1358)*(AE1358>0)*SUM($M1374:AE1374)","v":0},{"$f":"SUM(AF1358:$BT1358)*(AF1358>0)*SUM($M1374:AF1374)","v":0},{"$f":"SUM(AG1358:$BT1358)*(AG1358>0)*SUM($M1374:AG1374)","v":0},{"$f":"SUM(AH1358:$BT1358)*(AH1358>0)*SUM($M1374:AH1374)","v":0},{"$f":"SUM(AI1358:$BT1358)*(AI1358>0)*SUM($M1374:AI1374)","v":0},{"$f":"SUM(AJ1358:$BT1358)*(AJ1358>0)*SUM($M1374:AJ1374)","v":0},{"$f":"SUM(AK1358:$BT1358)*(AK1358>0)*SUM($M1374:AK1374)","v":0},{"$f":"SUM(AL1358:$BT1358)*(AL1358>0)*SUM($M1374:AL1374)","v":0},{"$f":"SUM(AM1358:$BT1358)*(AM1358>0)*SUM($M1374:AM1374)","v":0},{"$f":"SUM(AN1358:$BT1358)*(AN1358>0)*SUM($M1374:AN1374)","v":0},{"$f":"SUM(AO1358:$BT1358)*(AO1358>0)*SUM($M1374:AO1374)","v":0},{"$f":"SUM(AP1358:$BT1358)*(AP1358>0)*SUM($M1374:AP1374)","v":0},{"$f":"SUM(AQ1358:$BT1358)*(AQ1358>0)*SUM($M1374:AQ1374)","v":0},{"$f":"SUM(AR1358:$BT1358)*(AR1358>0)*SUM($M1374:AR1374)","v":0},{"$f":"SUM(AS1358:$BT1358)*(AS1358>0)*SUM($M1374:AS1374)","v":0},{"$f":"SUM(AT1358:$BT1358)*(AT1358>0)*SUM($M1374:AT1374)","v":0},{"$f":"SUM(AU1358:$BT1358)*(AU1358>0)*SUM($M1374:AU1374)","v":0},{"$f":"SUM(AV1358:$BT1358)*(AV1358>0)*SUM($M1374:AV1374)","v":0},{"$f":"SUM(AW1358:$BT1358)*(AW1358>0)*SUM($M1374:AW1374)","v":0},{"$f":"SUM(AX1358:$BT1358)*(AX1358>0)*SUM($M1374:AX1374)","v":0},{"$f":"SUM(AY1358:$BT1358)*(AY1358>0)*SUM($M1374:AY1374)","v":0},{"$f":"SUM(AZ1358:$BT1358)*(AZ1358>0)*SUM($M1374:AZ1374)","v":0},{"$f":"SUM(BA1358:$BT1358)*(BA1358>0)*SUM($M1374:BA1374)","v":0},{"$f":"SUM(BB1358:$BT1358)*(BB1358>0)*SUM($M1374:BB1374)","v":0},{"$f":"SUM(BC1358:$BT1358)*(BC1358>0)*SUM($M1374:BC1374)","v":0},{"$f":"SUM(BD1358:$BT1358)*(BD1358>0)*SUM($M1374:BD1374)","v":0},{"$f":"SUM(BE1358:$BT1358)*(BE1358>0)*SUM($M1374:BE1374)","v":0},{"$f":"SUM(BF1358:$BT1358)*(BF1358>0)*SUM($M1374:BF1374)","v":0},{"$f":"SUM(BG1358:$BT1358)*(BG1358>0)*SUM($M1374:BG1374)","v":0},{"$f":"SUM(BH1358:$BT1358)*(BH1358>0)*SUM($M1374:BH1374)","v":0},{"$f":"SUM(BI1358:$BT1358)*(BI1358>0)*SUM($M1374:BI1374)","v":0},{"$f":"SUM(BJ1358:$BT1358)*(BJ1358>0)*SUM($M1374:BJ1374)","v":0},{"$f":"SUM(BK1358:$BT1358)*(BK1358>0)*SUM($M1374:BK1374)","v":0},{"$f":"SUM(BL1358:$BT1358)*(BL1358>0)*SUM($M1374:BL1374)","v":0},{"$f":"SUM(BM1358:$BT1358)*(BM1358>0)*SUM($M1374:BM1374)","v":0},{"$f":"SUM(BN1358:$BT1358)*(BN1358>0)*SUM($M1374:BN1374)","v":0},{"$f":"SUM(BO1358:$BT1358)*(BO1358>0)*SUM($M1374:BO1374)","v":0},{"$f":"SUM(BP1358:$BT1358)*(BP1358>0)*SUM($M1374:BP1374)","v":0},{"$f":"SUM(BQ1358:$BT1358)*(BQ1358>0)*SUM($M1374:BQ1374)","v":0},{"$f":"SUM(BR1358:$BT1358)*(BR1358>0)*SUM($M1374:BR1374)","v":0},{"$f":"SUM(BS1358:$BT1358)*(BS1358>0)*SUM($M1374:BS1374)","v":0},{"$f":"SUM(BT1358:$BT1358)*(BT1358>0)*SUM($M1374:BT1374)","v":0}]
[]
[]
[null,null,null,"Early repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1383:M1384)*M1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1383:AS1384)*AS1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$578","v":"Cash sweep"}]
[]
[null,null,null,{"$f":"\"LOAN \"&E1467","v":"LOAN 3"},{"$f":"MAX(E$1227:E1455)+1","v":3}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1467&D1478","v":"LOAN 3If drawdown profile:"},{"$f":"MATCH(F1478,INP_General!$H$745:$H$941,0)","v":60},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1478,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1478,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$760","v":"If Balloon - target end value:"},{"$f":"INP_General!E$760","v":"£000"},{"$f":"D1467&D1484","v":"LOAN 3If Balloon - target end value:"},{"$f":"MATCH(F1484,INP_General!$H$745:$H$941,0)","v":66},{"$f":"INDEX(INP_General!$F$745:$F$941,G1484,1)","v":0}]
[null,null,null,"Loan sensitivity","%",null,null,{"$f":"INDEX(SYS_Sensitivity!$G$171:$G$178,E1467,1)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",{"$f":"H1469&\": \"&D1501","v":"0: Principal repayment"},null,{"$f":"H1483","v":0},{"$f":"IFERROR(MATCH(H1501,lstRepayment,0),0)","v":0},null,{"$f":"SUM(M1501:BT1501)","v":0},null,{"$f":"IF($I1501=0,0,-CHOOSE($I1501,M1535,M1540,M1546,M1562,M1568,M1579))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees wrapped into debt (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M1505*$H1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1505*$H1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Interest rate","%",null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE($I1479,$H1480,M1482)*M1522,0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,N1482)*N1522*(N1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,O1482)*O1522*(O1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,P1482)*P1522*(P1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Q1482)*Q1522*(Q1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,R1482)*R1522*(R1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,S1482)*S1522*(S1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,T1482)*T1522*(T1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,U1482)*U1522*(U1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,V1482)*V1522*(V1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,W1482)*W1522*(W1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,X1482)*X1522*(X1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Y1482)*Y1522*(Y1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,Z1482)*Z1522*(Z1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AA1482)*AA1522*(AA1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AB1482)*AB1522*(AB1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AC1482)*AC1522*(AC1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AD1482)*AD1522*(AD1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AE1482)*AE1522*(AE1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AF1482)*AF1522*(AF1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AG1482)*AG1522*(AG1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AH1482)*AH1522*(AH1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AI1482)*AI1522*(AI1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AJ1482)*AJ1522*(AJ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AK1482)*AK1522*(AK1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AL1482)*AL1522*(AL1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AM1482)*AM1522*(AM1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AN1482)*AN1522*(AN1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AO1482)*AO1522*(AO1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AP1482)*AP1522*(AP1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AQ1482)*AQ1522*(AQ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AR1482)*AR1522*(AR1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AS1482)*AS1522*(AS1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AT1482)*AT1522*(AT1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AU1482)*AU1522*(AU1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AV1482)*AV1522*(AV1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AW1482)*AW1522*(AW1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AX1482)*AX1522*(AX1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AY1482)*AY1522*(AY1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,AZ1482)*AZ1522*(AZ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BA1482)*BA1522*(BA1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BB1482)*BB1522*(BB1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BC1482)*BC1522*(BC1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BD1482)*BD1522*(BD1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BE1482)*BE1522*(BE1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BF1482)*BF1522*(BF1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BG1482)*BG1522*(BG1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BH1482)*BH1522*(BH1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BI1482)*BI1522*(BI1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BJ1482)*BJ1522*(BJ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BK1482)*BK1522*(BK1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BL1482)*BL1522*(BL1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BM1482)*BM1522*(BM1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BN1482)*BN1522*(BN1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BO1482)*BO1522*(BO1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BP1482)*BP1522*(BP1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BQ1482)*BQ1522*(BQ1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BR1482)*BR1522*(BR1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BS1482)*BS1522*(BS1472>0),0)","v":0},{"$f":"IFERROR(CHOOSE($I1479,$H1480,BT1482)*BT1522*(BT1472>0),0)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$774","v":"Interest capitalised"},"£000",null,null,null,null,null,null,null,{"$f":"M1526*M1527","v":0},{"$f":"N1526*N1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1533&\": \"&D1501","v":"Bullet: Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M1535:BT1535)","v":0},null,{"$f":"SUM(M1497:M1498)*M1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1497:AS1498)*AS1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$576","v":"Balloon"}]
[null,null,null,{"$f":"D1548&\": check for - \"&H1552","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D1467,$H1552,M$1239:M1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,N$1239:N1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,O$1239:O1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,P$1239:P1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Q$1239:Q1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,R$1239:R1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,S$1239:S1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,T$1239:T1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,U$1239:U1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,V$1239:V1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,W$1239:W1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,X$1239:X1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Y$1239:Y1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,Z$1239:Z1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AA$1239:AA1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AB$1239:AB1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AC$1239:AC1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AD$1239:AD1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AE$1239:AE1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AF$1239:AF1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AG$1239:AG1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AH$1239:AH1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AI$1239:AI1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AJ$1239:AJ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AK$1239:AK1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AL$1239:AL1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AM$1239:AM1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AN$1239:AN1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AO$1239:AO1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AP$1239:AP1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AQ$1239:AQ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AR$1239:AR1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AS$1239:AS1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AT$1239:AT1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AU$1239:AU1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AV$1239:AV1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AW$1239:AW1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AX$1239:AX1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AY$1239:AY1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,AZ$1239:AZ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BA$1239:BA1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BB$1239:BB1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BC$1239:BC1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BD$1239:BD1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BE$1239:BE1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BF$1239:BF1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BG$1239:BG1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BH$1239:BH1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BI$1239:BI1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BJ$1239:BJ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BK$1239:BK1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BL$1239:BL1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BM$1239:BM1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BN$1239:BN1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BO$1239:BO1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BP$1239:BP1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BQ$1239:BQ1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BR$1239:BR1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BS$1239:BS1467)","v":0},{"$f":"-SUMIF($D$1239:$D1467,$H1552,BT$1239:BT1467)","v":0}]
[null,null,null,"Loan level DSCR","ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(M1554/(M1558+M1531),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"INP_General!D$749","v":"Loan issue fees - % of principal"},{"$f":"INP_General!E$749","v":"%"},{"$f":"D1581&D1587","v":"LOAN 4Loan issue fees - % of principal"},{"$f":"MATCH(F1587,INP_General!$H$745:$H$941,0)","v":80},{"$f":"INDEX(INP_General!$F$745:$F$941,G1587,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1581&D1595","v":"LOAN 4If variable: floating rate peg"},{"$f":"MATCH(F1595,INP_General!$H$745:$H$941,0)","v":88},{"$f":"INDEX(INP_General!$F$745:$F$941,G1595,1)","v":0},{"$f":"IFERROR(MATCH(H1595,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1595=0,0,INDEX(INP_General!M$728:M$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!N$728:N$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!O$728:O$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!P$728:P$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Q$728:Q$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!R$728:R$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!S$728:S$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!T$728:T$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!U$728:U$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!V$728:V$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!W$728:W$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!X$728:X$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Y$728:Y$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!Z$728:Z$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AA$728:AA$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AB$728:AB$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AC$728:AC$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AD$728:AD$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AE$728:AE$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AF$728:AF$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AG$728:AG$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AH$728:AH$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AI$728:AI$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AK$728:AK$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AL$728:AL$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AM$728:AM$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AN$728:AN$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AO$728:AO$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AP$728:AP$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AR$728:AR$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AS$728:AS$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AT$728:AT$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AU$728:AU$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AV$728:AV$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AW$728:AW$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AX$728:AX$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AY$728:AY$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BA$728:BA$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BB$728:BB$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BC$728:BC$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BD$728:BD$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BE$728:BE$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BF$728:BF$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BG$728:BG$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BH$728:BH$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BI$728:BI$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BK$728:BK$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BL$728:BL$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BM$728:BM$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BN$728:BN$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BO$728:BO$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BP$728:BP$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BR$728:BR$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BS$728:BS$732,$I1595,1))","v":0},{"$f":"IF($I1595=0,0,INDEX(INP_General!BT$728:BT$732,$I1595,1))","v":0}]
[null,null,null,{"$f":"INP_General!D$763","v":"If repayment profile (include wrapped fees):"},{"$f":"INP_General!E$763","v":"£000"},{"$f":"D1581&D1601","v":"LOAN 4If repayment profile (include wrapped fees):"},{"$f":"MATCH(F1601,INP_General!$H$745:$H$941,0)","v":94},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1601,1)*($I1584=$I$5)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1601,1)*($I1584=$I$5)","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1583&\": \"&D1612","v":"0: Principal drawdown"},null,{"$f":"H1590","v":0},{"$f":"IFERROR(MATCH(H1612,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1612:BT1612)","v":0},null,{"$f":"IF($I1612=0,0,CHOOSE($I1612,$H1591*M1585,M1592)*($I1584=$I$5)*(1+$H1606))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1612=0,0,CHOOSE($I1612,$H1591*AS1585,AS1592)*($I1584=$I$5)*(1+$H1606))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FEES"]
[]
[null,null,null,{"$f":"SYS_Admin!$G$821","v":"Fees paid"},"£000",null,null,null,null,null,null,null,{"$f":"-M1631","v":0},{"$f":"-N1631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest payment period","Flag",null,null,null,null,null,null,null,{"$f":"SUM($M1603:M1603)*(M1586>0)","v":0},{"$f":"SUM($M1603:N1603)*(N1586>0)","v":0},{"$f":"SUM($M1603:O1603)*(O1586>0)","v":0},{"$f":"SUM($M1603:P1603)*(P1586>0)","v":0},{"$f":"SUM($M1603:Q1603)*(Q1586>0)","v":0},{"$f":"SUM($M1603:R1603)*(R1586>0)","v":0},{"$f":"SUM($M1603:S1603)*(S1586>0)","v":0},{"$f":"SUM($M1603:T1603)*(T1586>0)","v":0},{"$f":"SUM($M1603:U1603)*(U1586>0)","v":0},{"$f":"SUM($M1603:V1603)*(V1586>0)","v":0},{"$f":"SUM($M1603:W1603)*(W1586>0)","v":0},{"$f":"SUM($M1603:X1603)*(X1586>0)","v":0},{"$f":"SUM($M1603:Y1603)*(Y1586>0)","v":0},{"$f":"SUM($M1603:Z1603)*(Z1586>0)","v":0},{"$f":"SUM($M1603:AA1603)*(AA1586>0)","v":0},{"$f":"SUM($M1603:AB1603)*(AB1586>0)","v":0},{"$f":"SUM($M1603:AC1603)*(AC1586>0)","v":0},{"$f":"SUM($M1603:AD1603)*(AD1586>0)","v":0},{"$f":"SUM($M1603:AE1603)*(AE1586>0)","v":0},{"$f":"SUM($M1603:AF1603)*(AF1586>0)","v":0},{"$f":"SUM($M1603:AG1603)*(AG1586>0)","v":0},{"$f":"SUM($M1603:AH1603)*(AH1586>0)","v":0},{"$f":"SUM($M1603:AI1603)*(AI1586>0)","v":0},{"$f":"SUM($M1603:AJ1603)*(AJ1586>0)","v":0},{"$f":"SUM($M1603:AK1603)*(AK1586>0)","v":0},{"$f":"SUM($M1603:AL1603)*(AL1586>0)","v":0},{"$f":"SUM($M1603:AM1603)*(AM1586>0)","v":0},{"$f":"SUM($M1603:AN1603)*(AN1586>0)","v":0},{"$f":"SUM($M1603:AO1603)*(AO1586>0)","v":0},{"$f":"SUM($M1603:AP1603)*(AP1586>0)","v":0},{"$f":"SUM($M1603:AQ1603)*(AQ1586>0)","v":0},{"$f":"SUM($M1603:AR1603)*(AR1586>0)","v":0},{"$f":"SUM($M1603:AS1603)*(AS1586>0)","v":0},{"$f":"SUM($M1603:AT1603)*(AT1586>0)","v":0},{"$f":"SUM($M1603:AU1603)*(AU1586>0)","v":0},{"$f":"SUM($M1603:AV1603)*(AV1586>0)","v":0},{"$f":"SUM($M1603:AW1603)*(AW1586>0)","v":0},{"$f":"SUM($M1603:AX1603)*(AX1586>0)","v":0},{"$f":"SUM($M1603:AY1603)*(AY1586>0)","v":0},{"$f":"SUM($M1603:AZ1603)*(AZ1586>0)","v":0},{"$f":"SUM($M1603:BA1603)*(BA1586>0)","v":0},{"$f":"SUM($M1603:BB1603)*(BB1586>0)","v":0},{"$f":"SUM($M1603:BC1603)*(BC1586>0)","v":0},{"$f":"SUM($M1603:BD1603)*(BD1586>0)","v":0},{"$f":"SUM($M1603:BE1603)*(BE1586>0)","v":0},{"$f":"SUM($M1603:BF1603)*(BF1586>0)","v":0},{"$f":"SUM($M1603:BG1603)*(BG1586>0)","v":0},{"$f":"SUM($M1603:BH1603)*(BH1586>0)","v":0},{"$f":"SUM($M1603:BI1603)*(BI1586>0)","v":0},{"$f":"SUM($M1603:BJ1603)*(BJ1586>0)","v":0},{"$f":"SUM($M1603:BK1603)*(BK1586>0)","v":0},{"$f":"SUM($M1603:BL1603)*(BL1586>0)","v":0},{"$f":"SUM($M1603:BM1603)*(BM1586>0)","v":0},{"$f":"SUM($M1603:BN1603)*(BN1586>0)","v":0},{"$f":"SUM($M1603:BO1603)*(BO1586>0)","v":0},{"$f":"SUM($M1603:BP1603)*(BP1586>0)","v":0},{"$f":"SUM($M1603:BQ1603)*(BQ1586>0)","v":0},{"$f":"SUM($M1603:BR1603)*(BR1586>0)","v":0},{"$f":"SUM($M1603:BS1603)*(BS1586>0)","v":0},{"$f":"SUM($M1603:BT1603)*(BT1586>0)","v":0}]
[]
[]
[null,null,null,"Total repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1658:M1659)","v":0},{"$f":"SUM(N1658:N1659)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M1671-M1645)*(1-M1648)+SUM(M1611:M1612)*M1648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS1671-AS1645)*(1-AS1648)+SUM(AS1611:AS1612)*AS1648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1611:M1612)*M1637*M1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1611:AS1612)*AS1637*AS1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1688:M1690)","v":0},{"$f":"SUM(N1688:N1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$751","v":"Repayment priority"},{"$f":"INP_General!E$751","v":"Senior/junior"},{"$f":"D1695&D1703","v":"LOAN 5Repayment priority"},{"$f":"MATCH(F1703,INP_General!$H$745:$H$941,0)","v":107},{"$f":"INDEX(INP_General!$F$745:$F$941,G1703,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D1695&D1706","v":"LOAN 5If drawdown profile:"},{"$f":"MATCH(F1706,INP_General!$H$745:$H$941,0)","v":110},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G1706,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G1706,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$761","v":"If Cash Sweep - % of available cash"},{"$f":"INP_General!E$761","v":"%"},{"$f":"D1695&D1713","v":"LOAN 5If Cash Sweep - % of available cash"},{"$f":"MATCH(F1713,INP_General!$H$745:$H$941,0)","v":117},{"$f":"INDEX(INP_General!$F$745:$F$941,G1713,1)","v":0}]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H1699)+H1700,MONTH(H1699),DAY(H1699))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H1723,M$5>=$H1723),($H1723-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H1723,AS$5>=$H1723),($H1723-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$G$808","v":"Interest wrapped into debt (EoP)"},"£000",{"$f":"H1697&\": \"&D1727","v":"0: Interest wrapped into debt (EoP)"},null,null,null,null,{"$f":"SUM(M1727:BT1727)","v":0},null,{"$f":"M1758","v":0},{"$f":"N1758","v":0},{"$f":"O1758","v":0},{"$f":"P1758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M1733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"INTEREST"]
[null,null,null,"Final repayment period","flag",null,null,null,null,null,null,null,{"$f":"AND(M1700>0,N1700=0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AN1700>0,AO1700=0)*1","v":0},{"$f":"AND(AO1700>0,AP1700=0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M1700:$BT1700)*(M1700>0)*SUM($M1716:M1716)","v":0},{"$f":"SUM(N1700:$BT1700)*(N1700>0)*SUM($M1716:N1716)","v":0},{"$f":"SUM(O1700:$BT1700)*(O1700>0)*SUM($M1716:O1716)","v":0},{"$f":"SUM(P1700:$BT1700)*(P1700>0)*SUM($M1716:P1716)","v":0},{"$f":"SUM(Q1700:$BT1700)*(Q1700>0)*SUM($M1716:Q1716)","v":0},{"$f":"SUM(R1700:$BT1700)*(R1700>0)*SUM($M1716:R1716)","v":0},{"$f":"SUM(S1700:$BT1700)*(S1700>0)*SUM($M1716:S1716)","v":0},{"$f":"SUM(T1700:$BT1700)*(T1700>0)*SUM($M1716:T1716)","v":0},{"$f":"SUM(U1700:$BT1700)*(U1700>0)*SUM($M1716:U1716)","v":0},{"$f":"SUM(V1700:$BT1700)*(V1700>0)*SUM($M1716:V1716)","v":0},{"$f":"SUM(W1700:$BT1700)*(W1700>0)*SUM($M1716:W1716)","v":0},{"$f":"SUM(X1700:$BT1700)*(X1700>0)*SUM($M1716:X1716)","v":0},{"$f":"SUM(Y1700:$BT1700)*(Y1700>0)*SUM($M1716:Y1716)","v":0},{"$f":"SUM(Z1700:$BT1700)*(Z1700>0)*SUM($M1716:Z1716)","v":0},{"$f":"SUM(AA1700:$BT1700)*(AA1700>0)*SUM($M1716:AA1716)","v":0},{"$f":"SUM(AB1700:$BT1700)*(AB1700>0)*SUM($M1716:AB1716)","v":0},{"$f":"SUM(AC1700:$BT1700)*(AC1700>0)*SUM($M1716:AC1716)","v":0},{"$f":"SUM(AD1700:$BT1700)*(AD1700>0)*SUM($M1716:AD1716)","v":0},{"$f":"SUM(AE1700:$BT1700)*(AE1700>0)*SUM($M1716:AE1716)","v":0},{"$f":"SUM(AF1700:$BT1700)*(AF1700>0)*SUM($M1716:AF1716)","v":0},{"$f":"SUM(AG1700:$BT1700)*(AG1700>0)*SUM($M1716:AG1716)","v":0},{"$f":"SUM(AH1700:$BT1700)*(AH1700>0)*SUM($M1716:AH1716)","v":0},{"$f":"SUM(AI1700:$BT1700)*(AI1700>0)*SUM($M1716:AI1716)","v":0},{"$f":"SUM(AJ1700:$BT1700)*(AJ1700>0)*SUM($M1716:AJ1716)","v":0},{"$f":"SUM(AK1700:$BT1700)*(AK1700>0)*SUM($M1716:AK1716)","v":0},{"$f":"SUM(AL1700:$BT1700)*(AL1700>0)*SUM($M1716:AL1716)","v":0},{"$f":"SUM(AM1700:$BT1700)*(AM1700>0)*SUM($M1716:AM1716)","v":0},{"$f":"SUM(AN1700:$BT1700)*(AN1700>0)*SUM($M1716:AN1716)","v":0},{"$f":"SUM(AO1700:$BT1700)*(AO1700>0)*SUM($M1716:AO1716)","v":0},{"$f":"SUM(AP1700:$BT1700)*(AP1700>0)*SUM($M1716:AP1716)","v":0},{"$f":"SUM(AQ1700:$BT1700)*(AQ1700>0)*SUM($M1716:AQ1716)","v":0},{"$f":"SUM(AR1700:$BT1700)*(AR1700>0)*SUM($M1716:AR1716)","v":0},{"$f":"SUM(AS1700:$BT1700)*(AS1700>0)*SUM($M1716:AS1716)","v":0},{"$f":"SUM(AT1700:$BT1700)*(AT1700>0)*SUM($M1716:AT1716)","v":0},{"$f":"SUM(AU1700:$BT1700)*(AU1700>0)*SUM($M1716:AU1716)","v":0},{"$f":"SUM(AV1700:$BT1700)*(AV1700>0)*SUM($M1716:AV1716)","v":0},{"$f":"SUM(AW1700:$BT1700)*(AW1700>0)*SUM($M1716:AW1716)","v":0},{"$f":"SUM(AX1700:$BT1700)*(AX1700>0)*SUM($M1716:AX1716)","v":0},{"$f":"SUM(AY1700:$BT1700)*(AY1700>0)*SUM($M1716:AY1716)","v":0},{"$f":"SUM(AZ1700:$BT1700)*(AZ1700>0)*SUM($M1716:AZ1716)","v":0},{"$f":"SUM(BA1700:$BT1700)*(BA1700>0)*SUM($M1716:BA1716)","v":0},{"$f":"SUM(BB1700:$BT1700)*(BB1700>0)*SUM($M1716:BB1716)","v":0},{"$f":"SUM(BC1700:$BT1700)*(BC1700>0)*SUM($M1716:BC1716)","v":0},{"$f":"SUM(BD1700:$BT1700)*(BD1700>0)*SUM($M1716:BD1716)","v":0},{"$f":"SUM(BE1700:$BT1700)*(BE1700>0)*SUM($M1716:BE1716)","v":0},{"$f":"SUM(BF1700:$BT1700)*(BF1700>0)*SUM($M1716:BF1716)","v":0},{"$f":"SUM(BG1700:$BT1700)*(BG1700>0)*SUM($M1716:BG1716)","v":0},{"$f":"SUM(BH1700:$BT1700)*(BH1700>0)*SUM($M1716:BH1716)","v":0},{"$f":"SUM(BI1700:$BT1700)*(BI1700>0)*SUM($M1716:BI1716)","v":0},{"$f":"SUM(BJ1700:$BT1700)*(BJ1700>0)*SUM($M1716:BJ1716)","v":0},{"$f":"SUM(BK1700:$BT1700)*(BK1700>0)*SUM($M1716:BK1716)","v":0},{"$f":"SUM(BL1700:$BT1700)*(BL1700>0)*SUM($M1716:BL1716)","v":0},{"$f":"SUM(BM1700:$BT1700)*(BM1700>0)*SUM($M1716:BM1716)","v":0},{"$f":"SUM(BN1700:$BT1700)*(BN1700>0)*SUM($M1716:BN1716)","v":0},{"$f":"SUM(BO1700:$BT1700)*(BO1700>0)*SUM($M1716:BO1716)","v":0},{"$f":"SUM(BP1700:$BT1700)*(BP1700>0)*SUM($M1716:BP1716)","v":0},{"$f":"SUM(BQ1700:$BT1700)*(BQ1700>0)*SUM($M1716:BQ1716)","v":0},{"$f":"SUM(BR1700:$BT1700)*(BR1700>0)*SUM($M1716:BR1716)","v":0},{"$f":"SUM(BS1700:$BT1700)*(BS1700>0)*SUM($M1716:BS1716)","v":0},{"$f":"SUM(BT1700:$BT1700)*(BT1700>0)*SUM($M1716:BT1716)","v":0}]
[null,null,null,{"$f":"D1770&\": \"&D1729","v":"Balloon: Principal repayment"},"£000",null,null,{"$f":"H1712*(I1698=$I$5)","v":0},null,null,null,null,{"$f":"$H1772*M1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H1772*AN1762","v":0},{"$f":"$H1772*AO1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1782","v":"CFADS selected"},"£000",{"$f":"H1777","v":"Nominal"},null,null,null,null,null,null,{"$f":"M1782","v":0},{"$f":"N1782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M1799:M1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:N1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:O1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:P1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Q1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:R1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:S1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:T1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:U1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:V1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:W1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:X1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Y1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:Z1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AA1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AB1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AC1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AD1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AE1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AF1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AG1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AH1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AI1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AJ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AK1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AL1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AM1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AN1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AO1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AP1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AQ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AR1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AS1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AT1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AU1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AV1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AW1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AX1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AY1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:AZ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BA1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BB1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BC1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BD1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BE1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BF1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BG1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BH1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BI1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BJ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BK1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BL1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BM1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BN1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BO1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BP1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BQ1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BR1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BS1799)/$K1799,0)","v":0},{"$f":"IFERROR(SUM($M1799:BT1799)/$K1799,0)","v":0}]
[null,null,null,{"$f":"D1798&\": \"&D1729","v":"Profile: Principal repayment"},"£000",null,null,null,null,null,null,null,{"$f":"M1799-M1804","v":0},{"$f":"N1799-N1804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"LOAN \"&E1809","v":"LOAN 6"},{"$f":"MAX(E$1227:E1797)+1","v":6}]
[null,null,null,{"$f":"INP_General!D$755","v":"Interest type:"},{"$f":"INP_General!E$755","v":"fixed/var."},{"$f":"D1809&D1821","v":"LOAN 6Interest type:"},{"$f":"MATCH(F1821,INP_General!$H$745:$H$941,0)","v":136},{"$f":"INDEX(INP_General!$F$745:$F$941,G1821,1)","v":0},{"$f":"IFERROR(MATCH(H1821,lstInterestType,0),0)","v":0}]
[null,null,null,{"$f":"INP_General!D$760","v":"If Balloon - target end value:"},{"$f":"INP_General!E$760","v":"£000"},{"$f":"D1809&D1826","v":"LOAN 6If Balloon - target end value:"},{"$f":"MATCH(F1826,INP_General!$H$745:$H$941,0)","v":141},{"$f":"INDEX(INP_General!$F$745:$F$941,G1826,1)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",{"$f":"H1811&\": \"&D1843","v":"0: Principal repayment"},null,{"$f":"H1825","v":0},{"$f":"IFERROR(MATCH(H1843,lstRepayment,0),0)","v":0},null,{"$f":"SUM(M1843:BT1843)","v":0},null,{"$f":"IF($I1843=0,0,-CHOOSE($I1843,M1877,M1882,M1888,M1904,M1910,M1921))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$G$773","v":"Interest charge"},"£000",null,null,null,null,null,null,null,{"$f":"SUM(M1839:M1840,M1842)*M1865*SUM(M1866:M1867)","v":0},{"$f":"SUM(N1839:N1840,N1842)*N1865*SUM(N1866:N1867)","v":0},{"$f":"SUM(O1839:O1840,O1842)*O1865*SUM(O1866:O1867)","v":0},{"$f":"SUM(P1839:P1840,P1842)*P1865*SUM(P1866:P1867)","v":0},{"$f":"SUM(Q1839:Q1840,Q1842)*Q1865*SUM(Q1866:Q1867)","v":0},{"$f":"SUM(R1839:R1840,R1842)*R1865*SUM(R1866:R1867)","v":0},{"$f":"SUM(S1839:S1840,S1842)*S1865*SUM(S1866:S1867)","v":0},{"$f":"SUM(T1839:T1840,T1842)*T1865*SUM(T1866:T1867)","v":0},{"$f":"SUM(U1839:U1840,U1842)*U1865*SUM(U1866:U1867)","v":0},{"$f":"SUM(V1839:V1840,V1842)*V1865*SUM(V1866:V1867)","v":0},{"$f":"SUM(W1839:W1840,W1842)*W1865*SUM(W1866:W1867)","v":0},{"$f":"SUM(X1839:X1840,X1842)*X1865*SUM(X1866:X1867)","v":0},{"$f":"SUM(Y1839:Y1840,Y1842)*Y1865*SUM(Y1866:Y1867)","v":0},{"$f":"SUM(Z1839:Z1840,Z1842)*Z1865*SUM(Z1866:Z1867)","v":0},{"$f":"SUM(AA1839:AA1840,AA1842)*AA1865*SUM(AA1866:AA1867)","v":0},{"$f":"SUM(AB1839:AB1840,AB1842)*AB1865*SUM(AB1866:AB1867)","v":0},{"$f":"SUM(AC1839:AC1840,AC1842)*AC1865*SUM(AC1866:AC1867)","v":0},{"$f":"SUM(AD1839:AD1840,AD1842)*AD1865*SUM(AD1866:AD1867)","v":0},{"$f":"SUM(AE1839:AE1840,AE1842)*AE1865*SUM(AE1866:AE1867)","v":0},{"$f":"SUM(AF1839:AF1840,AF1842)*AF1865*SUM(AF1866:AF1867)","v":0},{"$f":"SUM(AG1839:AG1840,AG1842)*AG1865*SUM(AG1866:AG1867)","v":0},{"$f":"SUM(AH1839:AH1840,AH1842)*AH1865*SUM(AH1866:AH1867)","v":0},{"$f":"SUM(AI1839:AI1840,AI1842)*AI1865*SUM(AI1866:AI1867)","v":0},{"$f":"SUM(AJ1839:AJ1840,AJ1842)*AJ1865*SUM(AJ1866:AJ1867)","v":0},{"$f":"SUM(AK1839:AK1840,AK1842)*AK1865*SUM(AK1866:AK1867)","v":0},{"$f":"SUM(AL1839:AL1840,AL1842)*AL1865*SUM(AL1866:AL1867)","v":0},{"$f":"SUM(AM1839:AM1840,AM1842)*AM1865*SUM(AM1866:AM1867)","v":0},{"$f":"SUM(AN1839:AN1840,AN1842)*AN1865*SUM(AN1866:AN1867)","v":0},{"$f":"SUM(AO1839:AO1840,AO1842)*AO1865*SUM(AO1866:AO1867)","v":0},{"$f":"SUM(AP1839:AP1840,AP1842)*AP1865*SUM(AP1866:AP1867)","v":0},{"$f":"SUM(AQ1839:AQ1840,AQ1842)*AQ1865*SUM(AQ1866:AQ1867)","v":0},{"$f":"SUM(AR1839:AR1840,AR1842)*AR1865*SUM(AR1866:AR1867)","v":0},{"$f":"SUM(AS1839:AS1840,AS1842)*AS1865*SUM(AS1866:AS1867)","v":0},{"$f":"SUM(AT1839:AT1840,AT1842)*AT1865*SUM(AT1866:AT1867)","v":0},{"$f":"SUM(AU1839:AU1840,AU1842)*AU1865*SUM(AU1866:AU1867)","v":0},{"$f":"SUM(AV1839:AV1840,AV1842)*AV1865*SUM(AV1866:AV1867)","v":0},{"$f":"SUM(AW1839:AW1840,AW1842)*AW1865*SUM(AW1866:AW1867)","v":0},{"$f":"SUM(AX1839:AX1840,AX1842)*AX1865*SUM(AX1866:AX1867)","v":0},{"$f":"SUM(AY1839:AY1840,AY1842)*AY1865*SUM(AY1866:AY1867)","v":0},{"$f":"SUM(AZ1839:AZ1840,AZ1842)*AZ1865*SUM(AZ1866:AZ1867)","v":0},{"$f":"SUM(BA1839:BA1840,BA1842)*BA1865*SUM(BA1866:BA1867)","v":0},{"$f":"SUM(BB1839:BB1840,BB1842)*BB1865*SUM(BB1866:BB1867)","v":0},{"$f":"SUM(BC1839:BC1840,BC1842)*BC1865*SUM(BC1866:BC1867)","v":0},{"$f":"SUM(BD1839:BD1840,BD1842)*BD1865*SUM(BD1866:BD1867)","v":0},{"$f":"SUM(BE1839:BE1840,BE1842)*BE1865*SUM(BE1866:BE1867)","v":0},{"$f":"SUM(BF1839:BF1840,BF1842)*BF1865*SUM(BF1866:BF1867)","v":0},{"$f":"SUM(BG1839:BG1840,BG1842)*BG1865*SUM(BG1866:BG1867)","v":0},{"$f":"SUM(BH1839:BH1840,BH1842)*BH1865*SUM(BH1866:BH1867)","v":0},{"$f":"SUM(BI1839:BI1840,BI1842)*BI1865*SUM(BI1866:BI1867)","v":0},{"$f":"SUM(BJ1839:BJ1840,BJ1842)*BJ1865*SUM(BJ1866:BJ1867)","v":0},{"$f":"SUM(BK1839:BK1840,BK1842)*BK1865*SUM(BK1866:BK1867)","v":0},{"$f":"SUM(BL1839:BL1840,BL1842)*BL1865*SUM(BL1866:BL1867)","v":0},{"$f":"SUM(BM1839:BM1840,BM1842)*BM1865*SUM(BM1866:BM1867)","v":0},{"$f":"SUM(BN1839:BN1840,BN1842)*BN1865*SUM(BN1866:BN1867)","v":0},{"$f":"SUM(BO1839:BO1840,BO1842)*BO1865*SUM(BO1866:BO1867)","v":0},{"$f":"SUM(BP1839:BP1840,BP1842)*BP1865*SUM(BP1866:BP1867)","v":0},{"$f":"SUM(BQ1839:BQ1840,BQ1842)*BQ1865*SUM(BQ1866:BQ1867)","v":0},{"$f":"SUM(BR1839:BR1840,BR1842)*BR1865*SUM(BR1866:BR1867)","v":0},{"$f":"SUM(BS1839:BS1840,BS1842)*BS1865*SUM(BS1866:BS1867)","v":0},{"$f":"SUM(BT1839:BT1840,BT1842)*BT1865*SUM(BT1866:BT1867)","v":0}]
[]
[null,null,null,{"$f":"D1875&\": \"&D1843","v":"Bullet: Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M1877:BT1877)","v":0},null,{"$f":"SUM(M1839:M1840)*M1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1839:AS1840)*AS1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total repayment","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1886:M1887)","v":0},{"$f":"SUM(N1886:N1887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1890&\": check for - \"&H1894","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D1809,$H1894,M$1239:M1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,N$1239:N1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,O$1239:O1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,P$1239:P1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Q$1239:Q1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,R$1239:R1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,S$1239:S1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,T$1239:T1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,U$1239:U1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,V$1239:V1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,W$1239:W1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,X$1239:X1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Y$1239:Y1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,Z$1239:Z1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AA$1239:AA1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AB$1239:AB1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AC$1239:AC1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AD$1239:AD1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AE$1239:AE1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AF$1239:AF1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AG$1239:AG1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AH$1239:AH1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AI$1239:AI1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AJ$1239:AJ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AK$1239:AK1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AL$1239:AL1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AM$1239:AM1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AN$1239:AN1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AO$1239:AO1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AP$1239:AP1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AQ$1239:AQ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AR$1239:AR1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AS$1239:AS1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AT$1239:AT1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AU$1239:AU1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AV$1239:AV1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AW$1239:AW1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AX$1239:AX1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AY$1239:AY1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,AZ$1239:AZ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BA$1239:BA1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BB$1239:BB1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BC$1239:BC1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BD$1239:BD1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BE$1239:BE1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BF$1239:BF1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BG$1239:BG1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BH$1239:BH1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BI$1239:BI1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BJ$1239:BJ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BK$1239:BK1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BL$1239:BL1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BM$1239:BM1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BN$1239:BN1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BO$1239:BO1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BP$1239:BP1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BQ$1239:BQ1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BR$1239:BR1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BS$1239:BS1809)","v":0},{"$f":"-SUMIF($D$1239:$D1809,$H1894,BT$1239:BT1809)","v":0}]
[null,null,null,"Repay in full?","1/0",null,null,{"$f":"INP_General!$F$740","v":8},null,null,null,null,{"$f":"IF(M1901>$H1902,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f Interest wrapped","£000",null,null,null,null,null,null,null,{"$f":"L1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D1923&D1928","v":"LOAN 7Loan tenor"},{"$f":"MATCH(F1928,INP_General!$H$745:$H$941,0)","v":154},{"$f":"INDEX(INP_General!$F$745:$F$941,G1928,1)","v":0},null,null,null,null,{"$f":"SUM($M1927:M1927)*(SUM($L1928:L1928)<$H1928)*PRODUCT(M1950:M1951)","v":0},{"$f":"SUM($M1927:N1927)*(SUM($L1928:M1928)<$H1928)*PRODUCT(N1950:N1951)","v":0},{"$f":"SUM($M1927:O1927)*(SUM($L1928:N1928)<$H1928)*PRODUCT(O1950:O1951)","v":0},{"$f":"SUM($M1927:P1927)*(SUM($L1928:O1928)<$H1928)*PRODUCT(P1950:P1951)","v":0},{"$f":"SUM($M1927:Q1927)*(SUM($L1928:P1928)<$H1928)*PRODUCT(Q1950:Q1951)","v":0},{"$f":"SUM($M1927:R1927)*(SUM($L1928:Q1928)<$H1928)*PRODUCT(R1950:R1951)","v":0},{"$f":"SUM($M1927:S1927)*(SUM($L1928:R1928)<$H1928)*PRODUCT(S1950:S1951)","v":0},{"$f":"SUM($M1927:T1927)*(SUM($L1928:S1928)<$H1928)*PRODUCT(T1950:T1951)","v":0},{"$f":"SUM($M1927:U1927)*(SUM($L1928:T1928)<$H1928)*PRODUCT(U1950:U1951)","v":0},{"$f":"SUM($M1927:V1927)*(SUM($L1928:U1928)<$H1928)*PRODUCT(V1950:V1951)","v":0},{"$f":"SUM($M1927:W1927)*(SUM($L1928:V1928)<$H1928)*PRODUCT(W1950:W1951)","v":0},{"$f":"SUM($M1927:X1927)*(SUM($L1928:W1928)<$H1928)*PRODUCT(X1950:X1951)","v":0},{"$f":"SUM($M1927:Y1927)*(SUM($L1928:X1928)<$H1928)*PRODUCT(Y1950:Y1951)","v":0},{"$f":"SUM($M1927:Z1927)*(SUM($L1928:Y1928)<$H1928)*PRODUCT(Z1950:Z1951)","v":0},{"$f":"SUM($M1927:AA1927)*(SUM($L1928:Z1928)<$H1928)*PRODUCT(AA1950:AA1951)","v":0},{"$f":"SUM($M1927:AB1927)*(SUM($L1928:AA1928)<$H1928)*PRODUCT(AB1950:AB1951)","v":0},{"$f":"SUM($M1927:AC1927)*(SUM($L1928:AB1928)<$H1928)*PRODUCT(AC1950:AC1951)","v":0},{"$f":"SUM($M1927:AD1927)*(SUM($L1928:AC1928)<$H1928)*PRODUCT(AD1950:AD1951)","v":0},{"$f":"SUM($M1927:AE1927)*(SUM($L1928:AD1928)<$H1928)*PRODUCT(AE1950:AE1951)","v":0},{"$f":"SUM($M1927:AF1927)*(SUM($L1928:AE1928)<$H1928)*PRODUCT(AF1950:AF1951)","v":0},{"$f":"SUM($M1927:AG1927)*(SUM($L1928:AF1928)<$H1928)*PRODUCT(AG1950:AG1951)","v":0},{"$f":"SUM($M1927:AH1927)*(SUM($L1928:AG1928)<$H1928)*PRODUCT(AH1950:AH1951)","v":0},{"$f":"SUM($M1927:AI1927)*(SUM($L1928:AH1928)<$H1928)*PRODUCT(AI1950:AI1951)","v":0},{"$f":"SUM($M1927:AJ1927)*(SUM($L1928:AI1928)<$H1928)*PRODUCT(AJ1950:AJ1951)","v":0},{"$f":"SUM($M1927:AK1927)*(SUM($L1928:AJ1928)<$H1928)*PRODUCT(AK1950:AK1951)","v":0},{"$f":"SUM($M1927:AL1927)*(SUM($L1928:AK1928)<$H1928)*PRODUCT(AL1950:AL1951)","v":0},{"$f":"SUM($M1927:AM1927)*(SUM($L1928:AL1928)<$H1928)*PRODUCT(AM1950:AM1951)","v":0},{"$f":"SUM($M1927:AN1927)*(SUM($L1928:AM1928)<$H1928)*PRODUCT(AN1950:AN1951)","v":0},{"$f":"SUM($M1927:AO1927)*(SUM($L1928:AN1928)<$H1928)*PRODUCT(AO1950:AO1951)","v":0},{"$f":"SUM($M1927:AP1927)*(SUM($L1928:AO1928)<$H1928)*PRODUCT(AP1950:AP1951)","v":0},{"$f":"SUM($M1927:AQ1927)*(SUM($L1928:AP1928)<$H1928)*PRODUCT(AQ1950:AQ1951)","v":0},{"$f":"SUM($M1927:AR1927)*(SUM($L1928:AQ1928)<$H1928)*PRODUCT(AR1950:AR1951)","v":0},{"$f":"SUM($M1927:AS1927)*(SUM($L1928:AR1928)<$H1928)*PRODUCT(AS1950:AS1951)","v":0},{"$f":"SUM($M1927:AT1927)*(SUM($L1928:AS1928)<$H1928)*PRODUCT(AT1950:AT1951)","v":0},{"$f":"SUM($M1927:AU1927)*(SUM($L1928:AT1928)<$H1928)*PRODUCT(AU1950:AU1951)","v":0},{"$f":"SUM($M1927:AV1927)*(SUM($L1928:AU1928)<$H1928)*PRODUCT(AV1950:AV1951)","v":0},{"$f":"SUM($M1927:AW1927)*(SUM($L1928:AV1928)<$H1928)*PRODUCT(AW1950:AW1951)","v":0},{"$f":"SUM($M1927:AX1927)*(SUM($L1928:AW1928)<$H1928)*PRODUCT(AX1950:AX1951)","v":0},{"$f":"SUM($M1927:AY1927)*(SUM($L1928:AX1928)<$H1928)*PRODUCT(AY1950:AY1951)","v":0},{"$f":"SUM($M1927:AZ1927)*(SUM($L1928:AY1928)<$H1928)*PRODUCT(AZ1950:AZ1951)","v":0},{"$f":"SUM($M1927:BA1927)*(SUM($L1928:AZ1928)<$H1928)*PRODUCT(BA1950:BA1951)","v":0},{"$f":"SUM($M1927:BB1927)*(SUM($L1928:BA1928)<$H1928)*PRODUCT(BB1950:BB1951)","v":0},{"$f":"SUM($M1927:BC1927)*(SUM($L1928:BB1928)<$H1928)*PRODUCT(BC1950:BC1951)","v":0},{"$f":"SUM($M1927:BD1927)*(SUM($L1928:BC1928)<$H1928)*PRODUCT(BD1950:BD1951)","v":0},{"$f":"SUM($M1927:BE1927)*(SUM($L1928:BD1928)<$H1928)*PRODUCT(BE1950:BE1951)","v":0},{"$f":"SUM($M1927:BF1927)*(SUM($L1928:BE1928)<$H1928)*PRODUCT(BF1950:BF1951)","v":0},{"$f":"SUM($M1927:BG1927)*(SUM($L1928:BF1928)<$H1928)*PRODUCT(BG1950:BG1951)","v":0},{"$f":"SUM($M1927:BH1927)*(SUM($L1928:BG1928)<$H1928)*PRODUCT(BH1950:BH1951)","v":0},{"$f":"SUM($M1927:BI1927)*(SUM($L1928:BH1928)<$H1928)*PRODUCT(BI1950:BI1951)","v":0},{"$f":"SUM($M1927:BJ1927)*(SUM($L1928:BI1928)<$H1928)*PRODUCT(BJ1950:BJ1951)","v":0},{"$f":"SUM($M1927:BK1927)*(SUM($L1928:BJ1928)<$H1928)*PRODUCT(BK1950:BK1951)","v":0},{"$f":"SUM($M1927:BL1927)*(SUM($L1928:BK1928)<$H1928)*PRODUCT(BL1950:BL1951)","v":0},{"$f":"SUM($M1927:BM1927)*(SUM($L1928:BL1928)<$H1928)*PRODUCT(BM1950:BM1951)","v":0},{"$f":"SUM($M1927:BN1927)*(SUM($L1928:BM1928)<$H1928)*PRODUCT(BN1950:BN1951)","v":0},{"$f":"SUM($M1927:BO1927)*(SUM($L1928:BN1928)<$H1928)*PRODUCT(BO1950:BO1951)","v":0},{"$f":"SUM($M1927:BP1927)*(SUM($L1928:BO1928)<$H1928)*PRODUCT(BP1950:BP1951)","v":0},{"$f":"SUM($M1927:BQ1927)*(SUM($L1928:BP1928)<$H1928)*PRODUCT(BQ1950:BQ1951)","v":0},{"$f":"SUM($M1927:BR1927)*(SUM($L1928:BQ1928)<$H1928)*PRODUCT(BR1950:BR1951)","v":0},{"$f":"SUM($M1927:BS1927)*(SUM($L1928:BR1928)<$H1928)*PRODUCT(BS1950:BS1951)","v":0},{"$f":"SUM($M1927:BT1927)*(SUM($L1928:BS1928)<$H1928)*PRODUCT(BT1950:BT1951)","v":0}]
[null,null,null,{"$f":"INP_General!D$753","v":"If bullet:"},{"$f":"INP_General!E$753","v":"£000"},{"$f":"D1923&D1933","v":"LOAN 7If bullet:"},{"$f":"MATCH(F1933,INP_General!$H$745:$H$941,0)","v":159},{"$f":"INDEX(INP_General!$F$745:$F$941,G1933,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$757","v":"If variable: floating rate peg"},{"$f":"INP_General!E$757","v":"e.g.LIBOR"},{"$f":"D1923&D1937","v":"LOAN 7If variable: floating rate peg"},{"$f":"MATCH(F1937,INP_General!$H$745:$H$941,0)","v":163},{"$f":"INDEX(INP_General!$F$745:$F$941,G1937,1)","v":0},{"$f":"IFERROR(MATCH(H1937,lstFloatFull,0),0)","v":1},null,null,null,{"$f":"IF($I1937=0,0,INDEX(INP_General!M$728:M$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!N$728:N$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!O$728:O$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!P$728:P$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Q$728:Q$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!R$728:R$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!S$728:S$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!T$728:T$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!U$728:U$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!V$728:V$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!W$728:W$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!X$728:X$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Y$728:Y$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!Z$728:Z$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AA$728:AA$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AB$728:AB$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AC$728:AC$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AD$728:AD$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AE$728:AE$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AF$728:AF$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AG$728:AG$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AH$728:AH$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AI$728:AI$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AJ$728:AJ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AK$728:AK$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AL$728:AL$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AM$728:AM$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AN$728:AN$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AO$728:AO$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AP$728:AP$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AQ$728:AQ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AR$728:AR$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AS$728:AS$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AT$728:AT$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AU$728:AU$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AV$728:AV$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AW$728:AW$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AX$728:AX$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AY$728:AY$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!AZ$728:AZ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BA$728:BA$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BB$728:BB$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BC$728:BC$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BD$728:BD$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BE$728:BE$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BF$728:BF$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BG$728:BG$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BH$728:BH$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BI$728:BI$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BJ$728:BJ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BK$728:BK$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BL$728:BL$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BM$728:BM$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BN$728:BN$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BO$728:BO$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BP$728:BP$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BQ$728:BQ$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BR$728:BR$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BS$728:BS$732,$I1937,1))","v":0},{"$f":"IF($I1937=0,0,INDEX(INP_General!BT$728:BT$732,$I1937,1))","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$770","v":"Principal drawdown"},"£000",{"$f":"H1925&\": \"&D1954","v":"0: Principal drawdown"},null,{"$f":"H1932","v":0},{"$f":"IFERROR(MATCH(H1954,lstDrawDown,0),0)","v":0},null,{"$f":"SUM(M1954:BT1954)","v":0},null,{"$f":"IF($I1954=0,0,CHOOSE($I1954,$H1933*M1927,M1934)*($I1926=$I$5)*(1+$H1948))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I1954=0,0,CHOOSE($I1954,$H1933*AS1927,AS1934)*($I1926=$I$5)*(1+$H1948))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan issue fees","£000",null,null,null,null,null,null,null,{"$f":"SUM($M1954:$BT1954)*$H1929*M1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($M1954:$BT1954)*$H1929*AS1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"c/f Fees payable","£000",null,null,null,null,null,null,null,{"$f":"SUM(M1972:M1974)","v":0},{"$f":"SUM(N1972:N1974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$574","v":"Bullet"}]
[]
[null,null,null,"CFADS - senior","£000",{"$f":"H2005","v":"Nominal"},null,null,null,null,null,null,{"$f":"CHOOSE($I2005,M$1222,M$1233)","v":0},0,0,0,0,{"$f":"CHOOSE($I2005,R$1222,R$1233)","v":0},{"$f":"CHOOSE($I2005,S$1222,S$1233)","v":0},0,0,0,{"$f":"CHOOSE($I2005,W$1222,W$1233)","v":0},{"$f":"CHOOSE($I2005,X$1222,X$1233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal element of payment","£000",null,null,null,null,null,null,null,{"$f":"MAX((M2013-M1987)*(1-M1990)+SUM(M1953:M1954)*M1990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX((AS2013-AS1987)*(1-AS1990)+SUM(AS1953:AS1954)*AS1990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$578","v":"Cash sweep"}]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M2027:M2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:N2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:O2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:P2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Q2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:R2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:S2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:T2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:U2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:V2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:W2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:X2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Y2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:Z2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AA2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AB2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AC2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AD2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AE2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AF2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AG2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AH2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AI2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AJ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AK2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AL2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AM2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AN2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AO2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AP2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AQ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AR2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AS2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AT2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AU2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AV2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AW2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AX2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AY2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:AZ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BA2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BB2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BC2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BD2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BE2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BF2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BG2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BH2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BI2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BJ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BK2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BL2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BM2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BN2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BO2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BP2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BQ2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BR2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BS2027)/$K2027,0)","v":0},{"$f":"IFERROR(SUM($M2027:BT2027)/$K2027,0)","v":0}]
[null,null,null,{"$f":"INP_General!D$745","v":"Loan issuer"},{"$f":"INP_General!E$745","v":"investor"},{"$f":"D2037&D2039","v":"LOAN 8Loan issuer"},{"$f":"MATCH(F2039,INP_General!$H$745:$H$941,0)","v":176},{"$f":"INDEX(INP_General!$F$745:$F$941,G2039,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$748","v":"Loan tenor"},{"$f":"INP_General!E$748","v":"years"},{"$f":"D2037&D2042","v":"LOAN 8Loan tenor"},{"$f":"MATCH(F2042,INP_General!$H$745:$H$941,0)","v":179},{"$f":"INDEX(INP_General!$F$745:$F$941,G2042,1)","v":0},null,null,null,null,{"$f":"SUM($M2041:M2041)*(SUM($L2042:L2042)<$H2042)*PRODUCT(M2064:M2065)","v":0},{"$f":"SUM($M2041:N2041)*(SUM($L2042:M2042)<$H2042)*PRODUCT(N2064:N2065)","v":0},{"$f":"SUM($M2041:O2041)*(SUM($L2042:N2042)<$H2042)*PRODUCT(O2064:O2065)","v":0},{"$f":"SUM($M2041:P2041)*(SUM($L2042:O2042)<$H2042)*PRODUCT(P2064:P2065)","v":0},{"$f":"SUM($M2041:Q2041)*(SUM($L2042:P2042)<$H2042)*PRODUCT(Q2064:Q2065)","v":0},{"$f":"SUM($M2041:R2041)*(SUM($L2042:Q2042)<$H2042)*PRODUCT(R2064:R2065)","v":0},{"$f":"SUM($M2041:S2041)*(SUM($L2042:R2042)<$H2042)*PRODUCT(S2064:S2065)","v":0},{"$f":"SUM($M2041:T2041)*(SUM($L2042:S2042)<$H2042)*PRODUCT(T2064:T2065)","v":0},{"$f":"SUM($M2041:U2041)*(SUM($L2042:T2042)<$H2042)*PRODUCT(U2064:U2065)","v":0},{"$f":"SUM($M2041:V2041)*(SUM($L2042:U2042)<$H2042)*PRODUCT(V2064:V2065)","v":0},{"$f":"SUM($M2041:W2041)*(SUM($L2042:V2042)<$H2042)*PRODUCT(W2064:W2065)","v":0},{"$f":"SUM($M2041:X2041)*(SUM($L2042:W2042)<$H2042)*PRODUCT(X2064:X2065)","v":0},{"$f":"SUM($M2041:Y2041)*(SUM($L2042:X2042)<$H2042)*PRODUCT(Y2064:Y2065)","v":0},{"$f":"SUM($M2041:Z2041)*(SUM($L2042:Y2042)<$H2042)*PRODUCT(Z2064:Z2065)","v":0},{"$f":"SUM($M2041:AA2041)*(SUM($L2042:Z2042)<$H2042)*PRODUCT(AA2064:AA2065)","v":0},{"$f":"SUM($M2041:AB2041)*(SUM($L2042:AA2042)<$H2042)*PRODUCT(AB2064:AB2065)","v":0},{"$f":"SUM($M2041:AC2041)*(SUM($L2042:AB2042)<$H2042)*PRODUCT(AC2064:AC2065)","v":0},{"$f":"SUM($M2041:AD2041)*(SUM($L2042:AC2042)<$H2042)*PRODUCT(AD2064:AD2065)","v":0},{"$f":"SUM($M2041:AE2041)*(SUM($L2042:AD2042)<$H2042)*PRODUCT(AE2064:AE2065)","v":0},{"$f":"SUM($M2041:AF2041)*(SUM($L2042:AE2042)<$H2042)*PRODUCT(AF2064:AF2065)","v":0},{"$f":"SUM($M2041:AG2041)*(SUM($L2042:AF2042)<$H2042)*PRODUCT(AG2064:AG2065)","v":0},{"$f":"SUM($M2041:AH2041)*(SUM($L2042:AG2042)<$H2042)*PRODUCT(AH2064:AH2065)","v":0},{"$f":"SUM($M2041:AI2041)*(SUM($L2042:AH2042)<$H2042)*PRODUCT(AI2064:AI2065)","v":0},{"$f":"SUM($M2041:AJ2041)*(SUM($L2042:AI2042)<$H2042)*PRODUCT(AJ2064:AJ2065)","v":0},{"$f":"SUM($M2041:AK2041)*(SUM($L2042:AJ2042)<$H2042)*PRODUCT(AK2064:AK2065)","v":0},{"$f":"SUM($M2041:AL2041)*(SUM($L2042:AK2042)<$H2042)*PRODUCT(AL2064:AL2065)","v":0},{"$f":"SUM($M2041:AM2041)*(SUM($L2042:AL2042)<$H2042)*PRODUCT(AM2064:AM2065)","v":0},{"$f":"SUM($M2041:AN2041)*(SUM($L2042:AM2042)<$H2042)*PRODUCT(AN2064:AN2065)","v":0},{"$f":"SUM($M2041:AO2041)*(SUM($L2042:AN2042)<$H2042)*PRODUCT(AO2064:AO2065)","v":0},{"$f":"SUM($M2041:AP2041)*(SUM($L2042:AO2042)<$H2042)*PRODUCT(AP2064:AP2065)","v":0},{"$f":"SUM($M2041:AQ2041)*(SUM($L2042:AP2042)<$H2042)*PRODUCT(AQ2064:AQ2065)","v":0},{"$f":"SUM($M2041:AR2041)*(SUM($L2042:AQ2042)<$H2042)*PRODUCT(AR2064:AR2065)","v":0},{"$f":"SUM($M2041:AS2041)*(SUM($L2042:AR2042)<$H2042)*PRODUCT(AS2064:AS2065)","v":0},{"$f":"SUM($M2041:AT2041)*(SUM($L2042:AS2042)<$H2042)*PRODUCT(AT2064:AT2065)","v":0},{"$f":"SUM($M2041:AU2041)*(SUM($L2042:AT2042)<$H2042)*PRODUCT(AU2064:AU2065)","v":0},{"$f":"SUM($M2041:AV2041)*(SUM($L2042:AU2042)<$H2042)*PRODUCT(AV2064:AV2065)","v":0},{"$f":"SUM($M2041:AW2041)*(SUM($L2042:AV2042)<$H2042)*PRODUCT(AW2064:AW2065)","v":0},{"$f":"SUM($M2041:AX2041)*(SUM($L2042:AW2042)<$H2042)*PRODUCT(AX2064:AX2065)","v":0},{"$f":"SUM($M2041:AY2041)*(SUM($L2042:AX2042)<$H2042)*PRODUCT(AY2064:AY2065)","v":0},{"$f":"SUM($M2041:AZ2041)*(SUM($L2042:AY2042)<$H2042)*PRODUCT(AZ2064:AZ2065)","v":0},{"$f":"SUM($M2041:BA2041)*(SUM($L2042:AZ2042)<$H2042)*PRODUCT(BA2064:BA2065)","v":0},{"$f":"SUM($M2041:BB2041)*(SUM($L2042:BA2042)<$H2042)*PRODUCT(BB2064:BB2065)","v":0},{"$f":"SUM($M2041:BC2041)*(SUM($L2042:BB2042)<$H2042)*PRODUCT(BC2064:BC2065)","v":0},{"$f":"SUM($M2041:BD2041)*(SUM($L2042:BC2042)<$H2042)*PRODUCT(BD2064:BD2065)","v":0},{"$f":"SUM($M2041:BE2041)*(SUM($L2042:BD2042)<$H2042)*PRODUCT(BE2064:BE2065)","v":0},{"$f":"SUM($M2041:BF2041)*(SUM($L2042:BE2042)<$H2042)*PRODUCT(BF2064:BF2065)","v":0},{"$f":"SUM($M2041:BG2041)*(SUM($L2042:BF2042)<$H2042)*PRODUCT(BG2064:BG2065)","v":0},{"$f":"SUM($M2041:BH2041)*(SUM($L2042:BG2042)<$H2042)*PRODUCT(BH2064:BH2065)","v":0},{"$f":"SUM($M2041:BI2041)*(SUM($L2042:BH2042)<$H2042)*PRODUCT(BI2064:BI2065)","v":0},{"$f":"SUM($M2041:BJ2041)*(SUM($L2042:BI2042)<$H2042)*PRODUCT(BJ2064:BJ2065)","v":0},{"$f":"SUM($M2041:BK2041)*(SUM($L2042:BJ2042)<$H2042)*PRODUCT(BK2064:BK2065)","v":0},{"$f":"SUM($M2041:BL2041)*(SUM($L2042:BK2042)<$H2042)*PRODUCT(BL2064:BL2065)","v":0},{"$f":"SUM($M2041:BM2041)*(SUM($L2042:BL2042)<$H2042)*PRODUCT(BM2064:BM2065)","v":0},{"$f":"SUM($M2041:BN2041)*(SUM($L2042:BM2042)<$H2042)*PRODUCT(BN2064:BN2065)","v":0},{"$f":"SUM($M2041:BO2041)*(SUM($L2042:BN2042)<$H2042)*PRODUCT(BO2064:BO2065)","v":0},{"$f":"SUM($M2041:BP2041)*(SUM($L2042:BO2042)<$H2042)*PRODUCT(BP2064:BP2065)","v":0},{"$f":"SUM($M2041:BQ2041)*(SUM($L2042:BP2042)<$H2042)*PRODUCT(BQ2064:BQ2065)","v":0},{"$f":"SUM($M2041:BR2041)*(SUM($L2042:BQ2042)<$H2042)*PRODUCT(BR2064:BR2065)","v":0},{"$f":"SUM($M2041:BS2041)*(SUM($L2042:BR2042)<$H2042)*PRODUCT(BS2064:BS2065)","v":0},{"$f":"SUM($M2041:BT2041)*(SUM($L2042:BS2042)<$H2042)*PRODUCT(BT2064:BT2065)","v":0}]
[null,null,null,{"$f":"INP_General!D$754","v":"If drawdown profile:"},{"$f":"INP_General!E$754","v":"£000"},{"$f":"D2037&D2048","v":"LOAN 8If drawdown profile:"},{"$f":"MATCH(F2048,INP_General!$H$745:$H$941,0)","v":185},null,null,null,null,null,{"$f":"INDEX(INP_General!M$745:M$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!N$745:N$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!O$745:O$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!P$745:P$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Q$745:Q$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!R$745:R$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!S$745:S$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!T$745:T$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!U$745:U$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!V$745:V$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!W$745:W$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!X$745:X$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Y$745:Y$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!Z$745:Z$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AA$745:AA$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AB$745:AB$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AC$745:AC$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AD$745:AD$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AE$745:AE$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AF$745:AF$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AG$745:AG$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AH$745:AH$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AI$745:AI$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AJ$745:AJ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AK$745:AK$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AL$745:AL$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AM$745:AM$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AN$745:AN$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AO$745:AO$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AP$745:AP$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AQ$745:AQ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AR$745:AR$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AS$745:AS$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AT$745:AT$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AU$745:AU$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AV$745:AV$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AW$745:AW$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AX$745:AX$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AY$745:AY$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!AZ$745:AZ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BA$745:BA$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BB$745:BB$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BC$745:BC$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BD$745:BD$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BE$745:BE$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BF$745:BF$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BG$745:BG$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BH$745:BH$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BI$745:BI$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BJ$745:BJ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BK$745:BK$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BL$745:BL$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BM$745:BM$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BN$745:BN$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BO$745:BO$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BP$745:BP$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BQ$745:BQ$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BR$745:BR$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BS$745:BS$941,$G2048,1)","v":0},{"$f":"INDEX(INP_General!BT$745:BT$941,$G2048,1)","v":0}]
[null,null,null,{"$f":"INP_General!D$762","v":"If target cover - in period DSCR ratio"},{"$f":"INP_General!E$762","v":"ratio"},{"$f":"D2037&D2056","v":"LOAN 8If target cover - in period DSCR ratio"},{"$f":"MATCH(F2056,INP_General!$H$745:$H$941,0)","v":193},{"$f":"INDEX(INP_General!$F$745:$F$941,G2056,1)","v":0}]
[null,null,null,"Portion of year - end","%",null,null,{"$f":"DATE(YEAR(H2041)+H2042,MONTH(H2041),DAY(H2041))-1","v":-1},null,null,null,null,{"$f":"IF(AND(M$4<=$H2065,M$5>=$H2065),($H2065-M$4+1)/(M$5-M$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AS$4<=$H2065,AS$5>=$H2065),($H2065-AS$4+1)/(AS$5-AS$4+1),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Fees payable (CALC)","£000",null,null,null,null,null,null,null,{"$f":"M2075-M2076","v":0},{"$f":"N2075-N2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$818","v":"Fees recognised"},"£000",null,null,null,null,null,null,null,{"$f":"M2075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$820","v":"Fees payable"},"£000",null,null,null,null,null,null,null,{"$f":"M2077","v":0},{"$f":"N2077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$775","v":"Interest expensed to P&L"},"£000",null,null,null,null,null,null,null,{"$f":"(SUM(M2094:M2095)-M2097)*M2096","v":0},{"$f":"(SUM(N2094:N2095)-N2097)*N2096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},"£000",{"$f":"H2039&\": \"&D2101","v":"0: Interest payment"},null,null,null,null,null,null,{"$f":"M2096*M2094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years remaining","years",null,null,null,null,null,null,null,{"$f":"SUM(M2042:$BT2042)*(M2042>0)*SUM($M2058:M2058)","v":0},{"$f":"SUM(N2042:$BT2042)*(N2042>0)*SUM($M2058:N2058)","v":0},{"$f":"SUM(O2042:$BT2042)*(O2042>0)*SUM($M2058:O2058)","v":0},{"$f":"SUM(P2042:$BT2042)*(P2042>0)*SUM($M2058:P2058)","v":0},{"$f":"SUM(Q2042:$BT2042)*(Q2042>0)*SUM($M2058:Q2058)","v":0},{"$f":"SUM(R2042:$BT2042)*(R2042>0)*SUM($M2058:R2058)","v":0},{"$f":"SUM(S2042:$BT2042)*(S2042>0)*SUM($M2058:S2058)","v":0},{"$f":"SUM(T2042:$BT2042)*(T2042>0)*SUM($M2058:T2058)","v":0},{"$f":"SUM(U2042:$BT2042)*(U2042>0)*SUM($M2058:U2058)","v":0},{"$f":"SUM(V2042:$BT2042)*(V2042>0)*SUM($M2058:V2058)","v":0},{"$f":"SUM(W2042:$BT2042)*(W2042>0)*SUM($M2058:W2058)","v":0},{"$f":"SUM(X2042:$BT2042)*(X2042>0)*SUM($M2058:X2058)","v":0},{"$f":"SUM(Y2042:$BT2042)*(Y2042>0)*SUM($M2058:Y2058)","v":0},{"$f":"SUM(Z2042:$BT2042)*(Z2042>0)*SUM($M2058:Z2058)","v":0},{"$f":"SUM(AA2042:$BT2042)*(AA2042>0)*SUM($M2058:AA2058)","v":0},{"$f":"SUM(AB2042:$BT2042)*(AB2042>0)*SUM($M2058:AB2058)","v":0},{"$f":"SUM(AC2042:$BT2042)*(AC2042>0)*SUM($M2058:AC2058)","v":0},{"$f":"SUM(AD2042:$BT2042)*(AD2042>0)*SUM($M2058:AD2058)","v":0},{"$f":"SUM(AE2042:$BT2042)*(AE2042>0)*SUM($M2058:AE2058)","v":0},{"$f":"SUM(AF2042:$BT2042)*(AF2042>0)*SUM($M2058:AF2058)","v":0},{"$f":"SUM(AG2042:$BT2042)*(AG2042>0)*SUM($M2058:AG2058)","v":0},{"$f":"SUM(AH2042:$BT2042)*(AH2042>0)*SUM($M2058:AH2058)","v":0},{"$f":"SUM(AI2042:$BT2042)*(AI2042>0)*SUM($M2058:AI2058)","v":0},{"$f":"SUM(AJ2042:$BT2042)*(AJ2042>0)*SUM($M2058:AJ2058)","v":0},{"$f":"SUM(AK2042:$BT2042)*(AK2042>0)*SUM($M2058:AK2058)","v":0},{"$f":"SUM(AL2042:$BT2042)*(AL2042>0)*SUM($M2058:AL2058)","v":0},{"$f":"SUM(AM2042:$BT2042)*(AM2042>0)*SUM($M2058:AM2058)","v":0},{"$f":"SUM(AN2042:$BT2042)*(AN2042>0)*SUM($M2058:AN2058)","v":0},{"$f":"SUM(AO2042:$BT2042)*(AO2042>0)*SUM($M2058:AO2058)","v":0},{"$f":"SUM(AP2042:$BT2042)*(AP2042>0)*SUM($M2058:AP2058)","v":0},{"$f":"SUM(AQ2042:$BT2042)*(AQ2042>0)*SUM($M2058:AQ2058)","v":0},{"$f":"SUM(AR2042:$BT2042)*(AR2042>0)*SUM($M2058:AR2058)","v":0},{"$f":"SUM(AS2042:$BT2042)*(AS2042>0)*SUM($M2058:AS2058)","v":0},{"$f":"SUM(AT2042:$BT2042)*(AT2042>0)*SUM($M2058:AT2058)","v":0},{"$f":"SUM(AU2042:$BT2042)*(AU2042>0)*SUM($M2058:AU2058)","v":0},{"$f":"SUM(AV2042:$BT2042)*(AV2042>0)*SUM($M2058:AV2058)","v":0},{"$f":"SUM(AW2042:$BT2042)*(AW2042>0)*SUM($M2058:AW2058)","v":0},{"$f":"SUM(AX2042:$BT2042)*(AX2042>0)*SUM($M2058:AX2058)","v":0},{"$f":"SUM(AY2042:$BT2042)*(AY2042>0)*SUM($M2058:AY2058)","v":0},{"$f":"SUM(AZ2042:$BT2042)*(AZ2042>0)*SUM($M2058:AZ2058)","v":0},{"$f":"SUM(BA2042:$BT2042)*(BA2042>0)*SUM($M2058:BA2058)","v":0},{"$f":"SUM(BB2042:$BT2042)*(BB2042>0)*SUM($M2058:BB2058)","v":0},{"$f":"SUM(BC2042:$BT2042)*(BC2042>0)*SUM($M2058:BC2058)","v":0},{"$f":"SUM(BD2042:$BT2042)*(BD2042>0)*SUM($M2058:BD2058)","v":0},{"$f":"SUM(BE2042:$BT2042)*(BE2042>0)*SUM($M2058:BE2058)","v":0},{"$f":"SUM(BF2042:$BT2042)*(BF2042>0)*SUM($M2058:BF2058)","v":0},{"$f":"SUM(BG2042:$BT2042)*(BG2042>0)*SUM($M2058:BG2058)","v":0},{"$f":"SUM(BH2042:$BT2042)*(BH2042>0)*SUM($M2058:BH2058)","v":0},{"$f":"SUM(BI2042:$BT2042)*(BI2042>0)*SUM($M2058:BI2058)","v":0},{"$f":"SUM(BJ2042:$BT2042)*(BJ2042>0)*SUM($M2058:BJ2058)","v":0},{"$f":"SUM(BK2042:$BT2042)*(BK2042>0)*SUM($M2058:BK2058)","v":0},{"$f":"SUM(BL2042:$BT2042)*(BL2042>0)*SUM($M2058:BL2058)","v":0},{"$f":"SUM(BM2042:$BT2042)*(BM2042>0)*SUM($M2058:BM2058)","v":0},{"$f":"SUM(BN2042:$BT2042)*(BN2042>0)*SUM($M2058:BN2058)","v":0},{"$f":"SUM(BO2042:$BT2042)*(BO2042>0)*SUM($M2058:BO2058)","v":0},{"$f":"SUM(BP2042:$BT2042)*(BP2042>0)*SUM($M2058:BP2058)","v":0},{"$f":"SUM(BQ2042:$BT2042)*(BQ2042>0)*SUM($M2058:BQ2058)","v":0},{"$f":"SUM(BR2042:$BT2042)*(BR2042>0)*SUM($M2058:BR2058)","v":0},{"$f":"SUM(BS2042:$BT2042)*(BS2042>0)*SUM($M2058:BS2058)","v":0},{"$f":"SUM(BT2042:$BT2042)*(BT2042>0)*SUM($M2058:BT2058)","v":0}]
[null,null,null,{"$f":"D2118&\": check for - \"&H2122","v":"Target cover ratio: check for - Interest payment"},"£000",null,null,{"$f":"SYS_Admin!$G$772","v":"Interest payment"},null,null,null,null,{"$f":"-SUMIF($D$1239:$D2037,$H2122,M$1239:M2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,N$1239:N2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,O$1239:O2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,P$1239:P2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Q$1239:Q2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,R$1239:R2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,S$1239:S2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,T$1239:T2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,U$1239:U2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,V$1239:V2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,W$1239:W2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,X$1239:X2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Y$1239:Y2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,Z$1239:Z2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AA$1239:AA2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AB$1239:AB2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AC$1239:AC2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AD$1239:AD2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AE$1239:AE2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AF$1239:AF2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AG$1239:AG2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AH$1239:AH2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AI$1239:AI2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AJ$1239:AJ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AK$1239:AK2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AL$1239:AL2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AM$1239:AM2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AN$1239:AN2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AO$1239:AO2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AP$1239:AP2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AQ$1239:AQ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AR$1239:AR2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AS$1239:AS2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AT$1239:AT2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AU$1239:AU2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AV$1239:AV2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AW$1239:AW2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AX$1239:AX2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AY$1239:AY2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,AZ$1239:AZ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BA$1239:BA2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BB$1239:BB2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BC$1239:BC2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BD$1239:BD2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BE$1239:BE2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BF$1239:BF2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BG$1239:BG2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BH$1239:BH2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BI$1239:BI2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BJ$1239:BJ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BK$1239:BK2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BL$1239:BL2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BM$1239:BM2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BN$1239:BN2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BO$1239:BO2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BP$1239:BP2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BQ$1239:BQ2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BR$1239:BR2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BS$1239:BS2037)","v":0},{"$f":"-SUMIF($D$1239:$D2037,$H2122,BT$1239:BT2037)","v":0}]
[]
[null,null,null,{"$f":"D2134&\": \"&D2071","v":"Cash sweep: Principal repayment"},"£000",null,null,{"$f":"H2055","v":0},null,null,null,null,{"$f":"MIN(MAX(M2135*$H2136,0),SUM(M2067:M2068))*(1-M2104)*M2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AS2135*$H2136,0),SUM(AS2067:AS2068))*(1-AS2104)*AS2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Proportion of principal","£000",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM($M2141:M2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:N2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:O2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:P2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Q2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:R2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:S2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:T2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:U2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:V2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:W2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:X2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Y2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:Z2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AA2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AB2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AC2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AD2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AE2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AF2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AG2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AH2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AI2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AJ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AK2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AL2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AM2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AN2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AO2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AP2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AQ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AR2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AS2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AT2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AU2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AV2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AW2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AX2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AY2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:AZ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BA2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BB2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BC2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BD2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BE2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BF2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BG2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BH2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BI2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BJ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BK2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BL2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BM2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BN2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BO2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BP2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BQ2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BR2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BS2141)/$K2141,0)","v":0},{"$f":"IFERROR(SUM($M2141:BT2141)/$K2141,0)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$G$771","v":"Principal repayment"},"£000",null,null,null,null,null,{"$f":"SUM(M2159:BT2159)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f fees payable","£000",null,null,null,null,null,null,null,{"$f":"L2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$820","v":"Fees payable"},"£000",null,null,null,null,null,{"$f":"SUM(M2168:BT2168)","v":0},null,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2168,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$773","v":"Interest charge"},"£000",null,null,null,null,null,{"$f":"SUM(M2181:BT2181)","v":0},null,{"$f":"-SUMIF($D$1239:$D$2150,$D2181,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($D$1239:$D$2150,$D2181,AS$1239:AS$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR","Ratio",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,null,{"$f":"IFERROR(M2188/M2193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS2188/AS2193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2203,1)&\": \"&SYS_Admin!$G$770","v":"GHNF: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2202)+1","v":1},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2203,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2210,1)&\": \"&SYS_Admin!$G$771","v":"Local Authority: Principal repayment"},"£000",{"$f":"F2209","v":2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2217,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2216","v":3},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2217,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2217,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2227,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2226)+1","v":5},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2227,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2231,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},"£000",{"$f":"F2230","v":5},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2231,M$1239:M$2150)","v":0},{"$f":"-SUMIF($F$1239:$F$2150,$D2231,N$1239:N$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2236,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2235","v":6},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2248,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2247","v":8},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2253,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2252","v":9},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2253,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2253,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2270,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},"£000",{"$f":"F2269","v":12},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2276,1)&\": \"&SYS_Admin!$G$771","v":"0: Principal repayment"},"£000",{"$f":"F2275","v":13},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2287,1)&\": \"&SYS_Admin!$G$770","v":"0: Principal drawdown"},"£000",{"$f":"MAX(F$2202:F2286)+1","v":15},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUMIF($F$1239:$F$2150,$D2287,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2290,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2289","v":15},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2296,1)&\": \"&SYS_Admin!$G$808","v":"0: Interest wrapped into debt (EoP)"},"£000",{"$f":"F2295","v":16},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2313,1)&\": \"&SYS_Admin!$G$772","v":"0: Interest payment"},"£000",{"$f":"F2312","v":19},null,null,null,null,null,null,{"$f":"SUMIF($F$1239:$F$2150,$D2313,M$1239:M$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,W$1239:W$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,AG$1239:AG$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,AQ$1239:AQ$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,BA$1239:BA$2150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$1239:$F$2150,$D2313,BK$1239:BK$2150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(lstInvestorsFull,F2321,1)&\": \"&SYS_Admin!$G$817","v":"0: Fees wrapped into debt"},"£000",{"$f":"F2320","v":20},null,null,null,null,null,null,{"$f":"-SUMIF($F$1239:$F$2150,$D2321,M$1239:M$2150)","v":0},{"$f":"-SUMIF($F$1239:$F$2150,$D2321,N$1239:N$2150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M Cost",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt service lookahead",null,"£000",null,{"$f":"INDEX(INP_General!$G$963:$I$963,1,$I$5)","v":1},null,null,null,null,{"$f":"SUM(OFFSET(M2348,,1,,$H2349))*M2327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AS2348,,1,,$H2349))*AS2327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Apply exemption for electricity generating plant?",null,"T/F",{"$f":"INP_General!$F$506","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0},{"$f":"INP_EnergyTypes!I34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(E2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"F2371=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!J34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"I2371=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!K34","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(K2371,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"L2371=SYS_Admin!$D$249","v":false},null,false,0]
[null,null,null,{"$f":"INP_EnergyTypes!D44","v":0},{"$f":"INP_EnergyTypes!I44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(E2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"F2381=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!J44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(H2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"I2381=SYS_Admin!$D$249","v":false},{"$f":"INP_EnergyTypes!K44","v":0},{"$f":"IFERROR(INDEX(INP_EnergyTypes!$H$15:$I$24,MATCH(K2381,INP_EnergyTypes!$D$15:$D$24,0),1),0)","v":0},{"$f":"L2381=SYS_Admin!$D$249","v":false},null,false,0]
[null,null,null,"Electricity that is generated and self-supplied",null,"kWh",null,null,null,null,null,null,{"$f":"CALC_EBalance!M913","v":0},{"$f":"CALC_EBalance!N913","v":0},{"$f":"CALC_EBalance!O913","v":0},{"$f":"CALC_EBalance!P913","v":0},{"$f":"CALC_EBalance!Q913","v":0},{"$f":"CALC_EBalance!R913","v":0},{"$f":"CALC_EBalance!S913","v":0},{"$f":"CALC_EBalance!T913","v":0},{"$f":"CALC_EBalance!U913","v":0},{"$f":"CALC_EBalance!V913","v":0},{"$f":"CALC_EBalance!W913","v":0},{"$f":"CALC_EBalance!X913","v":0},{"$f":"CALC_EBalance!Y913","v":0},{"$f":"CALC_EBalance!Z913","v":0},{"$f":"CALC_EBalance!AA913","v":0},{"$f":"CALC_EBalance!AB913","v":0},{"$f":"CALC_EBalance!AC913","v":0},{"$f":"CALC_EBalance!AD913","v":0},{"$f":"CALC_EBalance!AE913","v":0},{"$f":"CALC_EBalance!AF913","v":0},{"$f":"CALC_EBalance!AG913","v":0},{"$f":"CALC_EBalance!AH913","v":0},{"$f":"CALC_EBalance!AI913","v":0},{"$f":"CALC_EBalance!AJ913","v":0},{"$f":"CALC_EBalance!AK913","v":0},{"$f":"CALC_EBalance!AL913","v":0},{"$f":"CALC_EBalance!AM913","v":0},{"$f":"CALC_EBalance!AN913","v":0},{"$f":"CALC_EBalance!AO913","v":0},{"$f":"CALC_EBalance!AP913","v":0},{"$f":"CALC_EBalance!AQ913","v":0},{"$f":"CALC_EBalance!AR913","v":0},{"$f":"CALC_EBalance!AS913","v":0},{"$f":"CALC_EBalance!AT913","v":0},{"$f":"CALC_EBalance!AU913","v":0},{"$f":"CALC_EBalance!AV913","v":0},{"$f":"CALC_EBalance!AW913","v":0},{"$f":"CALC_EBalance!AX913","v":0},{"$f":"CALC_EBalance!AY913","v":0},{"$f":"CALC_EBalance!AZ913","v":0},{"$f":"CALC_EBalance!BA913","v":0},{"$f":"CALC_EBalance!BB913","v":0},{"$f":"CALC_EBalance!BC913","v":0},{"$f":"CALC_EBalance!BD913","v":0},{"$f":"CALC_EBalance!BE913","v":0},{"$f":"CALC_EBalance!BF913","v":0},{"$f":"CALC_EBalance!BG913","v":0},{"$f":"CALC_EBalance!BH913","v":0},{"$f":"CALC_EBalance!BI913","v":0},{"$f":"CALC_EBalance!BJ913","v":0},{"$f":"CALC_EBalance!BK913","v":0},{"$f":"CALC_EBalance!BL913","v":0},{"$f":"CALC_EBalance!BM913","v":0},{"$f":"CALC_EBalance!BN913","v":0},{"$f":"CALC_EBalance!BO913","v":0},{"$f":"CALC_EBalance!BP913","v":0},{"$f":"CALC_EBalance!BQ913","v":0},{"$f":"CALC_EBalance!BR913","v":0},{"$f":"CALC_EBalance!BS913","v":0},{"$f":"CALC_EBalance!BT913","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$777&\"-\"&D2406","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!J261","v":"Generation"},false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!M$293:M$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!N$293:N$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!O$293:O$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!P$293:P$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Q$293:Q$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!R$293:R$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!S$293:S$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!T$293:T$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!U$293:U$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!V$293:V$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!W$293:W$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!X$293:X$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Y$293:Y$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!Z$293:Z$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AA$293:AA$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AB$293:AB$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AC$293:AC$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AD$293:AD$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AE$293:AE$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AF$293:AF$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AG$293:AG$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AH$293:AH$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AI$293:AI$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AJ$293:AJ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AK$293:AK$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AL$293:AL$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AM$293:AM$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AN$293:AN$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AO$293:AO$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AP$293:AP$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AQ$293:AQ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AR$293:AR$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AS$293:AS$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AT$293:AT$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AU$293:AU$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AV$293:AV$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AW$293:AW$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AX$293:AX$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AY$293:AY$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!AZ$293:AZ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BA$293:BA$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BB$293:BB$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BC$293:BC$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BD$293:BD$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BE$293:BE$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BF$293:BF$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BG$293:BG$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BH$293:BH$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BI$293:BI$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BJ$293:BJ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BK$293:BK$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BL$293:BL$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BM$293:BM$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BN$293:BN$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BO$293:BO$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BP$293:BP$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BQ$293:BQ$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BR$293:BR$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BS$293:BS$894)*$J2406","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2406,CALC_Project_ANN!BT$293:BT$894)*$J2406","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$777&\"-\"&D2407","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!J262","v":"Generation"},false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!M$293:M$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!N$293:N$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!O$293:O$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!P$293:P$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Q$293:Q$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!R$293:R$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!S$293:S$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!T$293:T$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!U$293:U$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!V$293:V$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!W$293:W$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!X$293:X$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Y$293:Y$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!Z$293:Z$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AA$293:AA$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AB$293:AB$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AC$293:AC$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AD$293:AD$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AE$293:AE$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AF$293:AF$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AG$293:AG$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AH$293:AH$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AI$293:AI$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AJ$293:AJ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AK$293:AK$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AL$293:AL$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AM$293:AM$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AN$293:AN$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AO$293:AO$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AP$293:AP$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AQ$293:AQ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AR$293:AR$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AS$293:AS$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AT$293:AT$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AU$293:AU$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AV$293:AV$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AW$293:AW$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AX$293:AX$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AY$293:AY$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!AZ$293:AZ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BA$293:BA$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BB$293:BB$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BC$293:BC$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BD$293:BD$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BE$293:BE$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BF$293:BF$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BG$293:BG$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BH$293:BH$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BI$293:BI$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BJ$293:BJ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BK$293:BK$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BL$293:BL$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BM$293:BM$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BN$293:BN$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BO$293:BO$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BP$293:BP$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BQ$293:BQ$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BR$293:BR$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BS$293:BS$894)*$J2407","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2407,CALC_Project_ANN!BT$293:BT$894)*$J2407","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$777&\"-\"&D2424","v":"Nominal-c/f ASSET balance (BS)-0"},null,false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!M$293:M$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!N$293:N$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!O$293:O$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!P$293:P$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Q$293:Q$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!R$293:R$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!S$293:S$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!T$293:T$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!U$293:U$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!V$293:V$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!W$293:W$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!X$293:X$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Y$293:Y$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!Z$293:Z$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AA$293:AA$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AB$293:AB$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AC$293:AC$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AD$293:AD$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AE$293:AE$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AF$293:AF$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AG$293:AG$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AH$293:AH$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AI$293:AI$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AJ$293:AJ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AK$293:AK$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AL$293:AL$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AM$293:AM$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AN$293:AN$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AO$293:AO$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AP$293:AP$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AQ$293:AQ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AR$293:AR$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AS$293:AS$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AT$293:AT$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AU$293:AU$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AV$293:AV$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AW$293:AW$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AX$293:AX$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AY$293:AY$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!AZ$293:AZ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BA$293:BA$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BB$293:BB$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BC$293:BC$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BD$293:BD$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BE$293:BE$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BF$293:BF$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BG$293:BG$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BH$293:BH$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BI$293:BI$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BJ$293:BJ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BK$293:BK$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BL$293:BL$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BM$293:BM$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BN$293:BN$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BO$293:BO$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BP$293:BP$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BQ$293:BQ$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BR$293:BR$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BS$293:BS$894)*$J2424","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2424,CALC_Project_ANN!BT$293:BT$894)*$J2424","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$777&\"-\"&D2430","v":"Nominal-c/f ASSET balance (BS)-0"},null,false,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!M$293:M$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!N$293:N$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!O$293:O$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!P$293:P$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Q$293:Q$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!R$293:R$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!S$293:S$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!T$293:T$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!U$293:U$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!V$293:V$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!W$293:W$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!X$293:X$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Y$293:Y$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!Z$293:Z$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AA$293:AA$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AB$293:AB$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AC$293:AC$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AD$293:AD$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AE$293:AE$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AF$293:AF$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AG$293:AG$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AH$293:AH$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AI$293:AI$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AJ$293:AJ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AK$293:AK$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AL$293:AL$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AM$293:AM$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AN$293:AN$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AO$293:AO$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AP$293:AP$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AQ$293:AQ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AR$293:AR$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AS$293:AS$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AT$293:AT$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AU$293:AU$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AV$293:AV$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AW$293:AW$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AX$293:AX$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AY$293:AY$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!AZ$293:AZ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BA$293:BA$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BB$293:BB$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BC$293:BC$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BD$293:BD$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BE$293:BE$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BF$293:BF$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BG$293:BG$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BH$293:BH$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BI$293:BI$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BJ$293:BJ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BK$293:BK$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BL$293:BL$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BM$293:BM$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BN$293:BN$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BO$293:BO$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BP$293:BP$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BQ$293:BQ$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BR$293:BR$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BS$293:BS$894)*$J2430","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2430,CALC_Project_ANN!BT$293:BT$894)*$J2430","v":0}]
[]
[null,null,null,"Asset carrying value at calculation date",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M176*M2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS176*AS2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Asset carrying value for calculation purposes",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M2456:M2457)","v":0},{"$f":"SUM(N2456:N2457)","v":0},0,{"$f":"SUM(P2456:P2457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value subject to BRM",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"MAX(M2448*M2463,0)","v":0},{"$f":"MAX(N2448*N2463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Business rates paid",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2483","v":0},{"$f":"-N2483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2494*M2495*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$778","v":"VAT receivable"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2493&D2501","v":"RealVAT receivable"},null,null,null,null,{"$f":"M2498","v":0},{"$f":"N2498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2508*M2509*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Sales to customers \"&D2521","v":"Sales to customers At risk"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"(CALC_Project_ANN!M4820+CALC_Project_ANN!M4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!N4820+CALC_Project_ANN!N4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!O4820+CALC_Project_ANN!O4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!P4820+CALC_Project_ANN!P4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Q4820+CALC_Project_ANN!Q4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!R4820+CALC_Project_ANN!R4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!S4820+CALC_Project_ANN!S4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!T4820+CALC_Project_ANN!T4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!U4820+CALC_Project_ANN!U4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!V4820+CALC_Project_ANN!V4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!W4820+CALC_Project_ANN!W4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!X4820+CALC_Project_ANN!X4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Y4820+CALC_Project_ANN!Y4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!Z4820+CALC_Project_ANN!Z4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AA4820+CALC_Project_ANN!AA4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AB4820+CALC_Project_ANN!AB4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AC4820+CALC_Project_ANN!AC4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AD4820+CALC_Project_ANN!AD4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AE4820+CALC_Project_ANN!AE4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AF4820+CALC_Project_ANN!AF4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AG4820+CALC_Project_ANN!AG4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AH4820+CALC_Project_ANN!AH4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AI4820+CALC_Project_ANN!AI4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AJ4820+CALC_Project_ANN!AJ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AK4820+CALC_Project_ANN!AK4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AL4820+CALC_Project_ANN!AL4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AM4820+CALC_Project_ANN!AM4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AN4820+CALC_Project_ANN!AN4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AO4820+CALC_Project_ANN!AO4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AP4820+CALC_Project_ANN!AP4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AQ4820+CALC_Project_ANN!AQ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AR4820+CALC_Project_ANN!AR4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AS4820+CALC_Project_ANN!AS4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AT4820+CALC_Project_ANN!AT4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AU4820+CALC_Project_ANN!AU4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AV4820+CALC_Project_ANN!AV4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AW4820+CALC_Project_ANN!AW4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AX4820+CALC_Project_ANN!AX4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AY4820+CALC_Project_ANN!AY4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!AZ4820+CALC_Project_ANN!AZ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BA4820+CALC_Project_ANN!BA4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BB4820+CALC_Project_ANN!BB4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BC4820+CALC_Project_ANN!BC4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BD4820+CALC_Project_ANN!BD4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BE4820+CALC_Project_ANN!BE4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BF4820+CALC_Project_ANN!BF4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BG4820+CALC_Project_ANN!BG4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BH4820+CALC_Project_ANN!BH4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BI4820+CALC_Project_ANN!BI4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BJ4820+CALC_Project_ANN!BJ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BK4820+CALC_Project_ANN!BK4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BL4820+CALC_Project_ANN!BL4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BM4820+CALC_Project_ANN!BM4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BN4820+CALC_Project_ANN!BN4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BO4820+CALC_Project_ANN!BO4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BP4820+CALC_Project_ANN!BP4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BQ4820+CALC_Project_ANN!BQ4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BR4820+CALC_Project_ANN!BR4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BS4820+CALC_Project_ANN!BS4822)*$G$17","v":0},{"$f":"(CALC_Project_ANN!BT4820+CALC_Project_ANN!BT4822)*$G$17","v":0}]
[null,null,null,"Bad debt assumption",null,"%",null,{"$f":"INP_General!$F$583","v":0}]
[null,null,null,"Bad debt assumption",null,"%",null,{"$f":"INP_General!$F$583","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$779","v":"VAT received"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2537&D2546","v":"NominalVAT received"},null,null,null,null,{"$f":"M2547-SUM(M2544:M2545)","v":0},{"$f":"N2547-SUM(N2544:N2545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"b/f VAT receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L2563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT",null,"%",null,{"$f":"INP_General!$F$529","v":"Standard Rate"},{"$f":"IFERROR(MATCH(H2569,lstVAT,0),0)","v":1},null,null,null,{"$f":"IF($I2569=0,0,INDEX(INP_General!M$520:M$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!N$520:N$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!O$520:O$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!P$520:P$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Q$520:Q$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!R$520:R$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!S$520:S$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!T$520:T$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!U$520:U$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!V$520:V$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!W$520:W$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!X$520:X$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Y$520:Y$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!Z$520:Z$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AA$520:AA$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AB$520:AB$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AC$520:AC$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AD$520:AD$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AE$520:AE$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AF$520:AF$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AG$520:AG$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AH$520:AH$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AI$520:AI$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AJ$520:AJ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AK$520:AK$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AL$520:AL$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AM$520:AM$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AN$520:AN$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AO$520:AO$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AP$520:AP$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AQ$520:AQ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AR$520:AR$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AS$520:AS$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AT$520:AT$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AU$520:AU$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AV$520:AV$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AW$520:AW$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AX$520:AX$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AY$520:AY$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!AZ$520:AZ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BA$520:BA$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BB$520:BB$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BC$520:BC$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BD$520:BD$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BE$520:BE$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BF$520:BF$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BG$520:BG$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BH$520:BH$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BI$520:BI$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BJ$520:BJ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BK$520:BK$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BL$520:BL$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BM$520:BM$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BN$520:BN$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BO$520:BO$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BP$520:BP$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BQ$520:BQ$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BR$520:BR$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BS$520:BS$522,$I2569,0))","v":0.2},{"$f":"IF($I2569=0,0,INDEX(INP_General!BT$520:BT$522,$I2569,0))","v":0.2}]
[null,null,null,"c/f VAT Receivable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2575*($G2579/M$7)","v":0},{"$f":"N2575*($G2579/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on inter-company sales",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2584*M2585*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f VAT Receivable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2589*($G2593/M$7)","v":0},{"$f":"N2589*($G2593/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Receivable days",null,"days",{"$f":"INP_General!$F$576","v":0}]
[null,null,null,"VAT on capex",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2610*M2611*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$751","v":"Real Depreciation (P&L)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IFERROR(-SUM(M2617:M2618)/M$8,0)","v":0},{"$f":"IFERROR(-SUM(N2617:N2618)/N$8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2609&D2629","v":"RealVAT payable"},null,null,null,null,{"$f":"M2612+M2618","v":0},{"$f":"N2612+N2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$752","v":"Real Final write off (P&L)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M2643:M2645)*M2641","v":0},{"$f":"-SUM(N2643:N2645)*N2641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$753","v":"Real Capex Liability recognised (BS)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2644","v":0},{"$f":"-N2644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2635&D2655","v":"NominalVAT payable"},null,null,null,null,{"$f":"M2638+M2644","v":0},{"$f":"N2638+N2644","v":0},0,{"$f":"P2638+P2644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M services",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$761","v":"Real O&M Cash Paid (CF)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2673-SUM(M2670:M2671)","v":0},{"$f":"N2673-SUM(N2670:N2671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f VAT payable",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2676*($G2680/M$7)","v":0},{"$f":"N2676*($G2680/N$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f PAYABLE balance",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L2692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$782","v":"VAT payable"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2682&D2695","v":"NominalVAT payable"},null,null,null,null,{"$f":"M2685-M2690","v":0},{"$f":"N2685-N2690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT on connection charges",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2704*M2705*$H$2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"O&M services",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$765","v":"Real Fuel Cash Paid (CF)"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M2732-SUM(M2729:M2730)","v":0},{"$f":"N2732-SUM(N2729:N2730)","v":0},{"$f":"O2732-SUM(O2729:O2730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"VAT",null,"%",null,{"$f":"INP_General!$F$535","v":"Zero Rate"},{"$f":"IFERROR(MATCH(H2745,lstVAT,0),0)","v":3},null,null,null,{"$f":"IF($I2745=0,0,INDEX(INP_General!M$520:M$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!N$520:N$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!O$520:O$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!P$520:P$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Q$520:Q$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!R$520:R$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!S$520:S$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!T$520:T$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!U$520:U$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!V$520:V$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!W$520:W$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!X$520:X$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Y$520:Y$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!Z$520:Z$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AA$520:AA$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AB$520:AB$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AC$520:AC$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AD$520:AD$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AE$520:AE$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AF$520:AF$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AG$520:AG$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AH$520:AH$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AI$520:AI$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AJ$520:AJ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AK$520:AK$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AL$520:AL$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AM$520:AM$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AN$520:AN$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AO$520:AO$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AP$520:AP$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AQ$520:AQ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AR$520:AR$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AS$520:AS$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AT$520:AT$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AU$520:AU$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AV$520:AV$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AW$520:AW$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AX$520:AX$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AY$520:AY$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!AZ$520:AZ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BA$520:BA$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BB$520:BB$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BC$520:BC$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BD$520:BD$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BE$520:BE$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BF$520:BF$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BG$520:BG$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BH$520:BH$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BI$520:BI$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BJ$520:BJ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BK$520:BK$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BL$520:BL$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BM$520:BM$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BN$520:BN$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BO$520:BO$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BP$520:BP$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BQ$520:BQ$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BR$520:BR$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BS$520:BS$522,$I2745,0))","v":0},{"$f":"IF($I2745=0,0,INDEX(INP_General!BT$520:BT$522,$I2745,0))","v":0}]
[null,null,null,{"$f":"SYS_Admin!$G$783","v":"VAT paid"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2743&D2757","v":"RealVAT paid"},null,null,null,null,{"$f":"M2758-SUM(M2755:M2756)","v":0},{"$f":"N2758-SUM(N2755:N2756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$G$783","v":"VAT paid"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D2788&D2790","v":"NominalVAT paid"},null,null,null,null,{"$f":"-SUMIF($H$2491:$H$2780,$H2790,M$2491:M$2780)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT payable to suppliers receivable from HMRC",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2798&SYS_Admin!$G$782","v":"RealVAT payable"},null,null,null,null,{"$f":"-SUMIF($H$2491:$H$2779,$H2800,M$2491:M$2779)","v":0},{"$f":"-SUMIF($H$2491:$H$2779,$H2800,N$2491:N$2779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$G$779","v":"VAT received"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D2814&D2817","v":"RealVAT received"},null,null,null,null,{"$f":"SUMIF($H$2491:$H$2779,$H2817,M$2491:M$2779)","v":0},{"$f":"SUMIF($H$2491:$H$2779,$H2817,N$2491:N$2779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RECOVERABLE VAT ON PURCHASES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M24/M$161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS24/AS$161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$750","v":"Real Additions recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$241","v":"Generation"},null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M36/M$173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS36/AS$173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$G$764","v":"Real Fuel Liability recognised (BS)"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2711","v":0},{"$f":"N2711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[]
[null,null,null,"ASSET PURCHASES -TECHOLOGY"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D2928","v":"Real-Capex-0"},{"$f":"$J$2406","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!M$293:M$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!N$293:N$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!O$293:O$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!P$293:P$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Q$293:Q$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!R$293:R$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!S$293:S$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!T$293:T$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!U$293:U$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!V$293:V$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!W$293:W$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!X$293:X$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Y$293:Y$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!Z$293:Z$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AA$293:AA$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AB$293:AB$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AC$293:AC$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AD$293:AD$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AE$293:AE$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AF$293:AF$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AG$293:AG$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AH$293:AH$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AI$293:AI$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AJ$293:AJ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AK$293:AK$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AL$293:AL$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AM$293:AM$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AN$293:AN$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AO$293:AO$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AP$293:AP$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AQ$293:AQ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AR$293:AR$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AS$293:AS$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AT$293:AT$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AU$293:AU$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AV$293:AV$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AW$293:AW$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AX$293:AX$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AY$293:AY$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!AZ$293:AZ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BA$293:BA$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BB$293:BB$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BC$293:BC$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BD$293:BD$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BE$293:BE$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BF$293:BF$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BG$293:BG$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BH$293:BH$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BI$293:BI$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BJ$293:BJ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BK$293:BK$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BL$293:BL$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BM$293:BM$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BN$293:BN$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BO$293:BO$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BP$293:BP$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BQ$293:BQ$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BR$293:BR$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BS$293:BS$894)*$I2928","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2928,CALC_Project_ANN!BT$293:BT$894)*$I2928","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$721&\"-\"&D2934","v":"Real-Capex-0"},{"$f":"$J$2412","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!M$293:M$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!N$293:N$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!O$293:O$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!P$293:P$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Q$293:Q$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!R$293:R$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!S$293:S$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!T$293:T$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!U$293:U$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!V$293:V$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!W$293:W$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!X$293:X$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Y$293:Y$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!Z$293:Z$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AA$293:AA$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AB$293:AB$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AC$293:AC$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AD$293:AD$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AE$293:AE$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AF$293:AF$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AG$293:AG$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AH$293:AH$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AI$293:AI$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AJ$293:AJ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AK$293:AK$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AL$293:AL$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AM$293:AM$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AN$293:AN$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AO$293:AO$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AP$293:AP$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AQ$293:AQ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AR$293:AR$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AS$293:AS$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AT$293:AT$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AU$293:AU$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AV$293:AV$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AW$293:AW$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AX$293:AX$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AY$293:AY$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!AZ$293:AZ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BA$293:BA$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BB$293:BB$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BC$293:BC$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BD$293:BD$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BE$293:BE$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BF$293:BF$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BG$293:BG$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BH$293:BH$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BI$293:BI$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BJ$293:BJ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BK$293:BK$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BL$293:BL$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BM$293:BM$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BN$293:BN$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BO$293:BO$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BP$293:BP$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BQ$293:BQ$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BR$293:BR$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BS$293:BS$894)*$I2934","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2934,CALC_Project_ANN!BT$293:BT$894)*$I2934","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2945","v":"Nominal-Capex-0"},{"$f":"$J$2406","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!M$293:M$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!N$293:N$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!O$293:O$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!P$293:P$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Q$293:Q$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!R$293:R$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!S$293:S$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!T$293:T$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!U$293:U$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!V$293:V$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!W$293:W$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!X$293:X$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Y$293:Y$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!Z$293:Z$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AA$293:AA$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AB$293:AB$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AC$293:AC$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AD$293:AD$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AE$293:AE$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AF$293:AF$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AG$293:AG$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AH$293:AH$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AI$293:AI$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AJ$293:AJ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AK$293:AK$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AL$293:AL$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AM$293:AM$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AN$293:AN$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AO$293:AO$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AP$293:AP$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AQ$293:AQ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AR$293:AR$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AS$293:AS$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AT$293:AT$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AU$293:AU$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AV$293:AV$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AW$293:AW$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AX$293:AX$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AY$293:AY$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!AZ$293:AZ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BA$293:BA$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BB$293:BB$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BC$293:BC$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BD$293:BD$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BE$293:BE$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BF$293:BF$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BG$293:BG$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BH$293:BH$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BI$293:BI$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BJ$293:BJ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BK$293:BK$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BL$293:BL$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BM$293:BM$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BN$293:BN$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BO$293:BO$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BP$293:BP$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BQ$293:BQ$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BR$293:BR$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BS$293:BS$894)*$I2945","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2945,CALC_Project_ANN!BT$293:BT$894)*$I2945","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2951","v":"Nominal-Capex-0"},{"$f":"$J$2412","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!M$293:M$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!N$293:N$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!O$293:O$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!P$293:P$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Q$293:Q$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!R$293:R$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!S$293:S$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!T$293:T$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!U$293:U$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!V$293:V$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!W$293:W$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!X$293:X$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Y$293:Y$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!Z$293:Z$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AA$293:AA$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AB$293:AB$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AC$293:AC$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AD$293:AD$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AE$293:AE$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AF$293:AF$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AG$293:AG$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AH$293:AH$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AI$293:AI$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AJ$293:AJ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AK$293:AK$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AL$293:AL$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AM$293:AM$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AN$293:AN$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AO$293:AO$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AP$293:AP$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AQ$293:AQ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AR$293:AR$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AS$293:AS$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AT$293:AT$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AU$293:AU$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AV$293:AV$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AW$293:AW$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AX$293:AX$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AY$293:AY$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!AZ$293:AZ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BA$293:BA$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BB$293:BB$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BC$293:BC$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BD$293:BD$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BE$293:BE$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BF$293:BF$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BG$293:BG$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BH$293:BH$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BI$293:BI$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BJ$293:BJ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BK$293:BK$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BL$293:BL$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BM$293:BM$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BN$293:BN$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BO$293:BO$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BP$293:BP$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BQ$293:BQ$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BR$293:BR$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BS$293:BS$894)*$I2951","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2951,CALC_Project_ANN!BT$293:BT$894)*$I2951","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2954","v":"Nominal-Capex-0"},{"$f":"$J$2415","v":false},null,null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!M$293:M$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!N$293:N$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!O$293:O$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!P$293:P$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Q$293:Q$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!R$293:R$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!S$293:S$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!T$293:T$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!U$293:U$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!V$293:V$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!W$293:W$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!X$293:X$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Y$293:Y$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!Z$293:Z$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AA$293:AA$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AB$293:AB$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AC$293:AC$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AD$293:AD$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AE$293:AE$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AF$293:AF$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AG$293:AG$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AH$293:AH$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AI$293:AI$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AJ$293:AJ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AK$293:AK$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AL$293:AL$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AM$293:AM$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AN$293:AN$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AO$293:AO$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AP$293:AP$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AQ$293:AQ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AR$293:AR$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AS$293:AS$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AT$293:AT$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AU$293:AU$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AV$293:AV$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AW$293:AW$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AX$293:AX$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AY$293:AY$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!AZ$293:AZ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BA$293:BA$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BB$293:BB$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BC$293:BC$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BD$293:BD$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BE$293:BE$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BF$293:BF$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BG$293:BG$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BH$293:BH$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BI$293:BI$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BJ$293:BJ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BK$293:BK$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BL$293:BL$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BM$293:BM$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BN$293:BN$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BO$293:BO$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BP$293:BP$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BQ$293:BQ$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BR$293:BR$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BS$293:BS$894)*$I2954","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$894,$H2954,CALC_Project_ANN!BT$293:BT$894)*$I2954","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"INP_General!$G$491","v":"Main Pool"},{"$f":"INP_General!F491","v":1},null,null,{"$f":"M2960+(M874+M875+M878)*$J2965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2960+(AS874+AS875+AS878)*$J2965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$243","v":"Retail"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"SYS_Admin!$D$117&\"-\"&SYS_Admin!$G$721&\"-\"&D2971","v":"Nominal-Capex-Retail"},{"$f":"INP_General!$G$492","v":"Main Pool"},{"$f":"INP_General!F492","v":1},null,null,{"$f":"((CALC_Project_ANN!M2177*$G$17*$J2971) + (M2866*M2862))","v":0},{"$f":"((CALC_Project_ANN!N2177*$G$17*$J2971) + (N2866*N2862))","v":0},{"$f":"((CALC_Project_ANN!O2177*$G$17*$J2971) + (O2866*O2862))","v":0},{"$f":"((CALC_Project_ANN!P2177*$G$17*$J2971) + (P2866*P2862))","v":0},{"$f":"((CALC_Project_ANN!Q2177*$G$17*$J2971) + (Q2866*Q2862))","v":0},{"$f":"((CALC_Project_ANN!R2177*$G$17*$J2971) + (R2866*R2862))","v":0},{"$f":"((CALC_Project_ANN!S2177*$G$17*$J2971) + (S2866*S2862))","v":0},{"$f":"((CALC_Project_ANN!T2177*$G$17*$J2971) + (T2866*T2862))","v":0},{"$f":"((CALC_Project_ANN!U2177*$G$17*$J2971) + (U2866*U2862))","v":0},{"$f":"((CALC_Project_ANN!V2177*$G$17*$J2971) + (V2866*V2862))","v":0},{"$f":"((CALC_Project_ANN!W2177*$G$17*$J2971) + (W2866*W2862))","v":0},{"$f":"((CALC_Project_ANN!X2177*$G$17*$J2971) + (X2866*X2862))","v":0},{"$f":"((CALC_Project_ANN!Y2177*$G$17*$J2971) + (Y2866*Y2862))","v":0},{"$f":"((CALC_Project_ANN!Z2177*$G$17*$J2971) + (Z2866*Z2862))","v":0},{"$f":"((CALC_Project_ANN!AA2177*$G$17*$J2971) + (AA2866*AA2862))","v":0},{"$f":"((CALC_Project_ANN!AB2177*$G$17*$J2971) + (AB2866*AB2862))","v":0},{"$f":"((CALC_Project_ANN!AC2177*$G$17*$J2971) + (AC2866*AC2862))","v":0},{"$f":"((CALC_Project_ANN!AD2177*$G$17*$J2971) + (AD2866*AD2862))","v":0},{"$f":"((CALC_Project_ANN!AE2177*$G$17*$J2971) + (AE2866*AE2862))","v":0},{"$f":"((CALC_Project_ANN!AF2177*$G$17*$J2971) + (AF2866*AF2862))","v":0},{"$f":"((CALC_Project_ANN!AG2177*$G$17*$J2971) + (AG2866*AG2862))","v":0},{"$f":"((CALC_Project_ANN!AH2177*$G$17*$J2971) + (AH2866*AH2862))","v":0},{"$f":"((CALC_Project_ANN!AI2177*$G$17*$J2971) + (AI2866*AI2862))","v":0},{"$f":"((CALC_Project_ANN!AJ2177*$G$17*$J2971) + (AJ2866*AJ2862))","v":0},{"$f":"((CALC_Project_ANN!AK2177*$G$17*$J2971) + (AK2866*AK2862))","v":0},{"$f":"((CALC_Project_ANN!AL2177*$G$17*$J2971) + (AL2866*AL2862))","v":0},{"$f":"((CALC_Project_ANN!AM2177*$G$17*$J2971) + (AM2866*AM2862))","v":0},{"$f":"((CALC_Project_ANN!AN2177*$G$17*$J2971) + (AN2866*AN2862))","v":0},{"$f":"((CALC_Project_ANN!AO2177*$G$17*$J2971) + (AO2866*AO2862))","v":0},{"$f":"((CALC_Project_ANN!AP2177*$G$17*$J2971) + (AP2866*AP2862))","v":0},{"$f":"((CALC_Project_ANN!AQ2177*$G$17*$J2971) + (AQ2866*AQ2862))","v":0},{"$f":"((CALC_Project_ANN!AR2177*$G$17*$J2971) + (AR2866*AR2862))","v":0},{"$f":"((CALC_Project_ANN!AS2177*$G$17*$J2971) + (AS2866*AS2862))","v":0},{"$f":"((CALC_Project_ANN!AT2177*$G$17*$J2971) + (AT2866*AT2862))","v":0},{"$f":"((CALC_Project_ANN!AU2177*$G$17*$J2971) + (AU2866*AU2862))","v":0},{"$f":"((CALC_Project_ANN!AV2177*$G$17*$J2971) + (AV2866*AV2862))","v":0},{"$f":"((CALC_Project_ANN!AW2177*$G$17*$J2971) + (AW2866*AW2862))","v":0},{"$f":"((CALC_Project_ANN!AX2177*$G$17*$J2971) + (AX2866*AX2862))","v":0},{"$f":"((CALC_Project_ANN!AY2177*$G$17*$J2971) + (AY2866*AY2862))","v":0},{"$f":"((CALC_Project_ANN!AZ2177*$G$17*$J2971) + (AZ2866*AZ2862))","v":0},{"$f":"((CALC_Project_ANN!BA2177*$G$17*$J2971) + (BA2866*BA2862))","v":0},{"$f":"((CALC_Project_ANN!BB2177*$G$17*$J2971) + (BB2866*BB2862))","v":0},{"$f":"((CALC_Project_ANN!BC2177*$G$17*$J2971) + (BC2866*BC2862))","v":0},{"$f":"((CALC_Project_ANN!BD2177*$G$17*$J2971) + (BD2866*BD2862))","v":0},{"$f":"((CALC_Project_ANN!BE2177*$G$17*$J2971) + (BE2866*BE2862))","v":0},{"$f":"((CALC_Project_ANN!BF2177*$G$17*$J2971) + (BF2866*BF2862))","v":0},{"$f":"((CALC_Project_ANN!BG2177*$G$17*$J2971) + (BG2866*BG2862))","v":0},{"$f":"((CALC_Project_ANN!BH2177*$G$17*$J2971) + (BH2866*BH2862))","v":0},{"$f":"((CALC_Project_ANN!BI2177*$G$17*$J2971) + (BI2866*BI2862))","v":0},{"$f":"((CALC_Project_ANN!BJ2177*$G$17*$J2971) + (BJ2866*BJ2862))","v":0},{"$f":"((CALC_Project_ANN!BK2177*$G$17*$J2971) + (BK2866*BK2862))","v":0},{"$f":"((CALC_Project_ANN!BL2177*$G$17*$J2971) + (BL2866*BL2862))","v":0},{"$f":"((CALC_Project_ANN!BM2177*$G$17*$J2971) + (BM2866*BM2862))","v":0},{"$f":"((CALC_Project_ANN!BN2177*$G$17*$J2971) + (BN2866*BN2862))","v":0},{"$f":"((CALC_Project_ANN!BO2177*$G$17*$J2971) + (BO2866*BO2862))","v":0},{"$f":"((CALC_Project_ANN!BP2177*$G$17*$J2971) + (BP2866*BP2862))","v":0},{"$f":"((CALC_Project_ANN!BQ2177*$G$17*$J2971) + (BQ2866*BQ2862))","v":0},{"$f":"((CALC_Project_ANN!BR2177*$G$17*$J2971) + (BR2866*BR2862))","v":0},{"$f":"((CALC_Project_ANN!BS2177*$G$17*$J2971) + (BS2866*BS2862))","v":0},{"$f":"((CALC_Project_ANN!BT2177*$G$17*$J2971) + (BT2866*BT2862))","v":0}]
[]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$E$479","v":false},{"$f":"INP_General!$F$479","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$E$484","v":false},{"$f":"INP_General!$F$484","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$477","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$40","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$482","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$486","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$36","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$E$478","v":false},{"$f":"INP_General!$F$478","v":0},null,null,null,{"$f":"M2945*$I3024*$H3024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$43","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$E$485","v":false},{"$f":"INP_General!$F$485","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR2952*$I3031*$H3031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG2952*$I3031*$H3031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$31","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$473","v":"Main Pool"},null,null,null,null,{"$f":"MAX(M2940-M3019,0)","v":0},{"$f":"MAX(N2940-N3019,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$39","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INP_General!$G$481","v":"Main Pool"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating period",null,"flag",null,null,null,null,null,null,{"$f":"CALC_Project_ANN!M$28","v":0},{"$f":"CALC_Project_ANN!N$28","v":0},{"$f":"CALC_Project_ANN!O$28","v":0},{"$f":"CALC_Project_ANN!P$28","v":0},{"$f":"CALC_Project_ANN!Q$28","v":0},{"$f":"CALC_Project_ANN!R$28","v":0},{"$f":"CALC_Project_ANN!S$28","v":0},{"$f":"CALC_Project_ANN!T$28","v":0},{"$f":"CALC_Project_ANN!U$28","v":0},{"$f":"CALC_Project_ANN!V$28","v":0},{"$f":"CALC_Project_ANN!W$28","v":0},{"$f":"CALC_Project_ANN!X$28","v":0},{"$f":"CALC_Project_ANN!Y$28","v":0},{"$f":"CALC_Project_ANN!Z$28","v":0},{"$f":"CALC_Project_ANN!AA$28","v":0},{"$f":"CALC_Project_ANN!AB$28","v":0},{"$f":"CALC_Project_ANN!AC$28","v":0},{"$f":"CALC_Project_ANN!AD$28","v":0},{"$f":"CALC_Project_ANN!AE$28","v":0},{"$f":"CALC_Project_ANN!AF$28","v":0},{"$f":"CALC_Project_ANN!AG$28","v":0},{"$f":"CALC_Project_ANN!AH$28","v":0},{"$f":"CALC_Project_ANN!AI$28","v":0},{"$f":"CALC_Project_ANN!AJ$28","v":0},{"$f":"CALC_Project_ANN!AK$28","v":0},{"$f":"CALC_Project_ANN!AL$28","v":0},{"$f":"CALC_Project_ANN!AM$28","v":0},{"$f":"CALC_Project_ANN!AN$28","v":0},{"$f":"CALC_Project_ANN!AO$28","v":0},{"$f":"CALC_Project_ANN!AP$28","v":0},{"$f":"CALC_Project_ANN!AQ$28","v":0},{"$f":"CALC_Project_ANN!AR$28","v":0},{"$f":"CALC_Project_ANN!AS$28","v":0},{"$f":"CALC_Project_ANN!AT$28","v":0},{"$f":"CALC_Project_ANN!AU$28","v":0},{"$f":"CALC_Project_ANN!AV$28","v":0},{"$f":"CALC_Project_ANN!AW$28","v":0},{"$f":"CALC_Project_ANN!AX$28","v":0},{"$f":"CALC_Project_ANN!AY$28","v":0},{"$f":"CALC_Project_ANN!AZ$28","v":0},{"$f":"CALC_Project_ANN!BA$28","v":0},{"$f":"CALC_Project_ANN!BB$28","v":0},{"$f":"CALC_Project_ANN!BC$28","v":0},{"$f":"CALC_Project_ANN!BD$28","v":0},{"$f":"CALC_Project_ANN!BE$28","v":0},{"$f":"CALC_Project_ANN!BF$28","v":0},{"$f":"CALC_Project_ANN!BG$28","v":0},{"$f":"CALC_Project_ANN!BH$28","v":0},{"$f":"CALC_Project_ANN!BI$28","v":0},{"$f":"CALC_Project_ANN!BJ$28","v":0},{"$f":"CALC_Project_ANN!BK$28","v":0},{"$f":"CALC_Project_ANN!BL$28","v":0},{"$f":"CALC_Project_ANN!BM$28","v":0},{"$f":"CALC_Project_ANN!BN$28","v":0},{"$f":"CALC_Project_ANN!BO$28","v":0},{"$f":"CALC_Project_ANN!BP$28","v":0},{"$f":"CALC_Project_ANN!BQ$28","v":0},{"$f":"CALC_Project_ANN!BR$28","v":0},{"$f":"CALC_Project_ANN!BS$28","v":0},{"$f":"CALC_Project_ANN!BT$28","v":0}]
[null,null,null,{"$f":"INP_General!D464","v":"Main Pool"},null,"%",null,null,null,null,null,null,{"$f":"INP_General!M464","v":0.18},{"$f":"INP_General!N464","v":0.18},{"$f":"INP_General!O464","v":0.18},{"$f":"INP_General!P464","v":0.18},{"$f":"INP_General!Q464","v":0.18},{"$f":"INP_General!R464","v":0.18},{"$f":"INP_General!S464","v":0.18},{"$f":"INP_General!T464","v":0.18},{"$f":"INP_General!U464","v":0.18},{"$f":"INP_General!V464","v":0.18},{"$f":"INP_General!W464","v":0.18},{"$f":"INP_General!X464","v":0.18},{"$f":"INP_General!Y464","v":0.18},{"$f":"INP_General!Z464","v":0.18},{"$f":"INP_General!AA464","v":0.18},{"$f":"INP_General!AB464","v":0.18},{"$f":"INP_General!AC464","v":0.18},{"$f":"INP_General!AD464","v":0.18},{"$f":"INP_General!AE464","v":0.18},{"$f":"INP_General!AF464","v":0.18},{"$f":"INP_General!AG464","v":0.18},{"$f":"INP_General!AH464","v":0.18},{"$f":"INP_General!AI464","v":0.18},{"$f":"INP_General!AJ464","v":0.18},{"$f":"INP_General!AK464","v":0.18},{"$f":"INP_General!AL464","v":0.18},{"$f":"INP_General!AM464","v":0.18},{"$f":"INP_General!AN464","v":0.18},{"$f":"INP_General!AO464","v":0.18},{"$f":"INP_General!AP464","v":0.18},{"$f":"INP_General!AQ464","v":0.18},{"$f":"INP_General!AR464","v":0.18},{"$f":"INP_General!AS464","v":0.18},{"$f":"INP_General!AT464","v":0.18},{"$f":"INP_General!AU464","v":0.18},{"$f":"INP_General!AV464","v":0.18},{"$f":"INP_General!AW464","v":0.18},{"$f":"INP_General!AX464","v":0.18},{"$f":"INP_General!AY464","v":0.18},{"$f":"INP_General!AZ464","v":0.18},{"$f":"INP_General!BA464","v":0.18},{"$f":"INP_General!BB464","v":0.18},{"$f":"INP_General!BC464","v":0.18},{"$f":"INP_General!BD464","v":0.18},{"$f":"INP_General!BE464","v":0.18},{"$f":"INP_General!BF464","v":0.18},{"$f":"INP_General!BG464","v":0.18},{"$f":"INP_General!BH464","v":0.18},{"$f":"INP_General!BI464","v":0.18},{"$f":"INP_General!BJ464","v":0.18},{"$f":"INP_General!BK464","v":0.18},{"$f":"INP_General!BL464","v":0.18},{"$f":"INP_General!BM464","v":0.18},{"$f":"INP_General!BN464","v":0.18},{"$f":"INP_General!BO464","v":0.18},{"$f":"INP_General!BP464","v":0.18},{"$f":"INP_General!BQ464","v":0.18},{"$f":"INP_General!BR464","v":0.18},{"$f":"INP_General!BS464","v":0.18},{"$f":"INP_General!BT464","v":0.18}]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3060","v":"Main Pool"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3065,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D3060","v":"Main Pool"},null,null,null,null,{"$f":"SUMIF($I$2969:$I$2971,$H3074,M$2969:M$2971)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Final write off",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-SUM(M3083:M3087)*M$3057","v":0},{"$f":"-SUM(N3083:N3087)*N$3057","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3100","v":"Single Asset Pool - higher"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3105,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$G$784","v":"Capital allowance"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"D3111&D3116","v":"NominalCapital allowance"},null,null,null,{"$f":"-SUM(M3112:M3115)*M3100*M$3056","v":0},{"$f":"-SUM(N3112:N3115)*N3100*N$3056","v":0},{"$f":"-SUM(O3112:O3115)*O3100*O$3056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other capex additions - with leased assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"D3120","v":"Single Asset Pool - lower"},null,null,null,null,{"$f":"SUMIF($I$2959:$I$2961,$H3125,M$2959:M$2961)*$H$3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Technology additions",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"D3120","v":"Single Asset Pool - lower"},null,null,null,null,{"$f":"SUMIF($H$3038:$H$3052,$H3133,M$3038:M$3052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Other income",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(M379:M380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS379:AS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Irrecoverable VAT on fuel costs",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2894","v":0},{"$f":"N2894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Has max. # consecutive losses years been exceeded?",null,"t/f",null,{"$f":"INP_General!$F$459","v":60},null,null,null,null,{"$f":"IF(M3177>$H3178,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f losses",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Gain/(loss) on sale or purchase of leased assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M1185+M1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1185+AS1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex sinking fund interest",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M545","v":0},{"$f":"N545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PCTCT - after capital allowances",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3220+M3226","v":0},{"$f":"N3220+N3226","v":0},0,{"$f":"P3220+P3226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PCTCT - after utilisation of losses",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"MAX(M3227+M3232,0)","v":0},{"$f":"MAX(N3227+N3232,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(W3227+W3232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$2358:C3243)+1","v":5},"CORPORATION TAX - SUMMARY"]
[null,null,null,"Corporation tax paid",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,{"$f":"SUM(M3249:BT3249)","v":0},null,{"$f":"M3196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"b/f corporation tax payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"L3256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$3262&\"-\"&SYS_Admin!$G$777&\"-\"&D3266","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$258","v":"Generation"},{"$f":"$J$2403","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!M$293:M$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!N$293:N$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!O$293:O$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!P$293:P$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Q$293:Q$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!R$293:R$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!S$293:S$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!T$293:T$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!U$293:U$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!V$293:V$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!W$293:W$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!X$293:X$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Y$293:Y$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!Z$293:Z$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AA$293:AA$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AB$293:AB$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AC$293:AC$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AD$293:AD$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AE$293:AE$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AF$293:AF$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AG$293:AG$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AH$293:AH$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AI$293:AI$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AJ$293:AJ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AK$293:AK$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AL$293:AL$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AM$293:AM$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AN$293:AN$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AO$293:AO$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AP$293:AP$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AQ$293:AQ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AR$293:AR$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AS$293:AS$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AT$293:AT$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AU$293:AU$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AV$293:AV$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AW$293:AW$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AX$293:AX$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AY$293:AY$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!AZ$293:AZ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BA$293:BA$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BB$293:BB$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BC$293:BC$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BD$293:BD$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BE$293:BE$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BF$293:BF$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BG$293:BG$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BH$293:BH$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BI$293:BI$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BJ$293:BJ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BK$293:BK$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BL$293:BL$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BM$293:BM$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BN$293:BN$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BO$293:BO$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BP$293:BP$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BQ$293:BQ$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BR$293:BR$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BS$293:BS$895)*$J3266","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3266,CALC_Project_ANN!BT$293:BT$895)*$J3266","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$37","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"$D$3262&\"-\"&SYS_Admin!$G$777&\"-\"&D3270","v":"Real-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$262","v":"Generation"},{"$f":"$J$2407","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!M$293:M$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!N$293:N$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!O$293:O$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!P$293:P$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Q$293:Q$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!R$293:R$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!S$293:S$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!T$293:T$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!U$293:U$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!V$293:V$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!W$293:W$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!X$293:X$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Y$293:Y$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!Z$293:Z$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AA$293:AA$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AB$293:AB$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AC$293:AC$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AD$293:AD$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AE$293:AE$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AF$293:AF$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AG$293:AG$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AH$293:AH$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AI$293:AI$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AJ$293:AJ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AK$293:AK$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AL$293:AL$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AM$293:AM$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AN$293:AN$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AO$293:AO$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AP$293:AP$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AQ$293:AQ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AR$293:AR$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AS$293:AS$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AT$293:AT$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AU$293:AU$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AV$293:AV$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AW$293:AW$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AX$293:AX$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AY$293:AY$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!AZ$293:AZ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BA$293:BA$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BB$293:BB$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BC$293:BC$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BD$293:BD$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BE$293:BE$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BF$293:BF$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BG$293:BG$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BH$293:BH$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BI$293:BI$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BJ$293:BJ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BK$293:BK$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BL$293:BL$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BM$293:BM$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BN$293:BN$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BO$293:BO$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BP$293:BP$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BQ$293:BQ$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BR$293:BR$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BS$293:BS$895)*$J3270","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3270,CALC_Project_ANN!BT$293:BT$895)*$J3270","v":0}]
[null,null,null,"Other assets"]
[null,null,null,"Check",null,"Check",null,null,{"$f":"SUM(M3287:BT3287)","v":0},null,null,null,{"$f":"1*(ABS(M3286-M3285)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$3289&\"-\"&SYS_Admin!$G$777&\"-\"&D3294","v":"Nominal-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$260","v":"Generation"},{"$f":"$J$2405","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!M$293:M$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!N$293:N$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!O$293:O$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!P$293:P$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Q$293:Q$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!R$293:R$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!S$293:S$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!T$293:T$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!U$293:U$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!V$293:V$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!W$293:W$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!X$293:X$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Y$293:Y$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!Z$293:Z$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AA$293:AA$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AB$293:AB$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AC$293:AC$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AD$293:AD$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AE$293:AE$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AF$293:AF$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AG$293:AG$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AH$293:AH$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AI$293:AI$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AJ$293:AJ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AK$293:AK$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AL$293:AL$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AM$293:AM$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AN$293:AN$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AO$293:AO$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AP$293:AP$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AQ$293:AQ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AR$293:AR$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AS$293:AS$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AT$293:AT$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AU$293:AU$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AV$293:AV$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AW$293:AW$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AX$293:AX$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AY$293:AY$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!AZ$293:AZ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BA$293:BA$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BB$293:BB$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BC$293:BC$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BD$293:BD$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BE$293:BE$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BF$293:BF$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BG$293:BG$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BH$293:BH$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BI$293:BI$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BJ$293:BJ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BK$293:BK$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BL$293:BL$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BM$293:BM$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BN$293:BN$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BO$293:BO$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BP$293:BP$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BQ$293:BQ$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BR$293:BR$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BS$293:BS$895)*$J3294","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3294,CALC_Project_ANN!BT$293:BT$895)*$J3294","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!$D$45","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"$D$3289&\"-\"&SYS_Admin!$G$777&\"-\"&D3304","v":"Nominal-c/f ASSET balance (BS)-0"},{"$f":"INP_General!$J$270","v":"Generation"},{"$f":"$J$2415","v":false},null,null,{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!M$293:M$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!N$293:N$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!O$293:O$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!P$293:P$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Q$293:Q$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!R$293:R$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!S$293:S$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!T$293:T$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!U$293:U$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!V$293:V$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!W$293:W$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!X$293:X$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Y$293:Y$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!Z$293:Z$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AA$293:AA$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AB$293:AB$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AC$293:AC$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AD$293:AD$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AE$293:AE$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AF$293:AF$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AG$293:AG$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AH$293:AH$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AI$293:AI$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AJ$293:AJ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AK$293:AK$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AL$293:AL$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AM$293:AM$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AN$293:AN$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AO$293:AO$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AP$293:AP$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AQ$293:AQ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AR$293:AR$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AS$293:AS$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AT$293:AT$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AU$293:AU$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AV$293:AV$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AW$293:AW$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AX$293:AX$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AY$293:AY$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!AZ$293:AZ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BA$293:BA$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BB$293:BB$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BC$293:BC$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BD$293:BD$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BE$293:BE$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BF$293:BF$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BG$293:BG$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BH$293:BH$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BI$293:BI$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BJ$293:BJ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BK$293:BK$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BL$293:BL$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BM$293:BM$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BN$293:BN$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BO$293:BO$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BP$293:BP$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BQ$293:BQ$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BR$293:BR$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BS$293:BS$895)*$J3304","v":0},{"$f":"SUMIF(CALC_Project_ANN!$I$293:$I$895,$H3304,CALC_Project_ANN!BT$293:BT$895)*$J3304","v":0}]
[null,null,null,{"$f":"SYS_Admin!$D$242","v":"Distribution"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"((CALC_Project_ANN!M2154 + CALC_Project_ANN!M5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,M$3290:M$3304)","v":0},{"$f":"((CALC_Project_ANN!N2154 + CALC_Project_ANN!N5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,N$3290:N$3304)","v":0},{"$f":"((CALC_Project_ANN!O2154 + CALC_Project_ANN!O5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,O$3290:O$3304)","v":0},{"$f":"((CALC_Project_ANN!P2154 + CALC_Project_ANN!P5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,P$3290:P$3304)","v":0},{"$f":"((CALC_Project_ANN!Q2154 + CALC_Project_ANN!Q5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Q$3290:Q$3304)","v":0},{"$f":"((CALC_Project_ANN!R2154 + CALC_Project_ANN!R5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,R$3290:R$3304)","v":0},{"$f":"((CALC_Project_ANN!S2154 + CALC_Project_ANN!S5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,S$3290:S$3304)","v":0},{"$f":"((CALC_Project_ANN!T2154 + CALC_Project_ANN!T5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,T$3290:T$3304)","v":0},{"$f":"((CALC_Project_ANN!U2154 + CALC_Project_ANN!U5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,U$3290:U$3304)","v":0},{"$f":"((CALC_Project_ANN!V2154 + CALC_Project_ANN!V5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,V$3290:V$3304)","v":0},{"$f":"((CALC_Project_ANN!W2154 + CALC_Project_ANN!W5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,W$3290:W$3304)","v":0},{"$f":"((CALC_Project_ANN!X2154 + CALC_Project_ANN!X5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,X$3290:X$3304)","v":0},{"$f":"((CALC_Project_ANN!Y2154 + CALC_Project_ANN!Y5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Y$3290:Y$3304)","v":0},{"$f":"((CALC_Project_ANN!Z2154 + CALC_Project_ANN!Z5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,Z$3290:Z$3304)","v":0},{"$f":"((CALC_Project_ANN!AA2154 + CALC_Project_ANN!AA5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AA$3290:AA$3304)","v":0},{"$f":"((CALC_Project_ANN!AB2154 + CALC_Project_ANN!AB5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AB$3290:AB$3304)","v":0},{"$f":"((CALC_Project_ANN!AC2154 + CALC_Project_ANN!AC5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AC$3290:AC$3304)","v":0},{"$f":"((CALC_Project_ANN!AD2154 + CALC_Project_ANN!AD5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AD$3290:AD$3304)","v":0},{"$f":"((CALC_Project_ANN!AE2154 + CALC_Project_ANN!AE5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AE$3290:AE$3304)","v":0},{"$f":"((CALC_Project_ANN!AF2154 + CALC_Project_ANN!AF5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AF$3290:AF$3304)","v":0},{"$f":"((CALC_Project_ANN!AG2154 + CALC_Project_ANN!AG5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AG$3290:AG$3304)","v":0},{"$f":"((CALC_Project_ANN!AH2154 + CALC_Project_ANN!AH5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AH$3290:AH$3304)","v":0},{"$f":"((CALC_Project_ANN!AI2154 + CALC_Project_ANN!AI5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AI$3290:AI$3304)","v":0},{"$f":"((CALC_Project_ANN!AJ2154 + CALC_Project_ANN!AJ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AJ$3290:AJ$3304)","v":0},{"$f":"((CALC_Project_ANN!AK2154 + CALC_Project_ANN!AK5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AK$3290:AK$3304)","v":0},{"$f":"((CALC_Project_ANN!AL2154 + CALC_Project_ANN!AL5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AL$3290:AL$3304)","v":0},{"$f":"((CALC_Project_ANN!AM2154 + CALC_Project_ANN!AM5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AM$3290:AM$3304)","v":0},{"$f":"((CALC_Project_ANN!AN2154 + CALC_Project_ANN!AN5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AN$3290:AN$3304)","v":0},{"$f":"((CALC_Project_ANN!AO2154 + CALC_Project_ANN!AO5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AO$3290:AO$3304)","v":0},{"$f":"((CALC_Project_ANN!AP2154 + CALC_Project_ANN!AP5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AP$3290:AP$3304)","v":0},{"$f":"((CALC_Project_ANN!AQ2154 + CALC_Project_ANN!AQ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AQ$3290:AQ$3304)","v":0},{"$f":"((CALC_Project_ANN!AR2154 + CALC_Project_ANN!AR5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AR$3290:AR$3304)","v":0},{"$f":"((CALC_Project_ANN!AS2154 + CALC_Project_ANN!AS5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AS$3290:AS$3304)","v":0},{"$f":"((CALC_Project_ANN!AT2154 + CALC_Project_ANN!AT5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AT$3290:AT$3304)","v":0},{"$f":"((CALC_Project_ANN!AU2154 + CALC_Project_ANN!AU5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AU$3290:AU$3304)","v":0},{"$f":"((CALC_Project_ANN!AV2154 + CALC_Project_ANN!AV5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AV$3290:AV$3304)","v":0},{"$f":"((CALC_Project_ANN!AW2154 + CALC_Project_ANN!AW5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AW$3290:AW$3304)","v":0},{"$f":"((CALC_Project_ANN!AX2154 + CALC_Project_ANN!AX5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AX$3290:AX$3304)","v":0},{"$f":"((CALC_Project_ANN!AY2154 + CALC_Project_ANN!AY5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AY$3290:AY$3304)","v":0},{"$f":"((CALC_Project_ANN!AZ2154 + CALC_Project_ANN!AZ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,AZ$3290:AZ$3304)","v":0},{"$f":"((CALC_Project_ANN!BA2154 + CALC_Project_ANN!BA5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BA$3290:BA$3304)","v":0},{"$f":"((CALC_Project_ANN!BB2154 + CALC_Project_ANN!BB5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BB$3290:BB$3304)","v":0},{"$f":"((CALC_Project_ANN!BC2154 + CALC_Project_ANN!BC5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BC$3290:BC$3304)","v":0},{"$f":"((CALC_Project_ANN!BD2154 + CALC_Project_ANN!BD5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BD$3290:BD$3304)","v":0},{"$f":"((CALC_Project_ANN!BE2154 + CALC_Project_ANN!BE5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BE$3290:BE$3304)","v":0},{"$f":"((CALC_Project_ANN!BF2154 + CALC_Project_ANN!BF5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BF$3290:BF$3304)","v":0},{"$f":"((CALC_Project_ANN!BG2154 + CALC_Project_ANN!BG5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BG$3290:BG$3304)","v":0},{"$f":"((CALC_Project_ANN!BH2154 + CALC_Project_ANN!BH5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BH$3290:BH$3304)","v":0},{"$f":"((CALC_Project_ANN!BI2154 + CALC_Project_ANN!BI5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BI$3290:BI$3304)","v":0},{"$f":"((CALC_Project_ANN!BJ2154 + CALC_Project_ANN!BJ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BJ$3290:BJ$3304)","v":0},{"$f":"((CALC_Project_ANN!BK2154 + CALC_Project_ANN!BK5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BK$3290:BK$3304)","v":0},{"$f":"((CALC_Project_ANN!BL2154 + CALC_Project_ANN!BL5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BL$3290:BL$3304)","v":0},{"$f":"((CALC_Project_ANN!BM2154 + CALC_Project_ANN!BM5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BM$3290:BM$3304)","v":0},{"$f":"((CALC_Project_ANN!BN2154 + CALC_Project_ANN!BN5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BN$3290:BN$3304)","v":0},{"$f":"((CALC_Project_ANN!BO2154 + CALC_Project_ANN!BO5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BO$3290:BO$3304)","v":0},{"$f":"((CALC_Project_ANN!BP2154 + CALC_Project_ANN!BP5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BP$3290:BP$3304)","v":0},{"$f":"((CALC_Project_ANN!BQ2154 + CALC_Project_ANN!BQ5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BQ$3290:BQ$3304)","v":0},{"$f":"((CALC_Project_ANN!BR2154 + CALC_Project_ANN!BR5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BR$3290:BR$3304)","v":0},{"$f":"((CALC_Project_ANN!BS2154 + CALC_Project_ANN!BS5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BS$3290:BS$3304)","v":0},{"$f":"((CALC_Project_ANN!BT2154 + CALC_Project_ANN!BT5427)*$G16) - SUMIF($I$3290:$I$3304,$D3308,BT$3290:BT$3304)","v":0}]
[null,null,null,"Check",null,"Check",null,null,{"$f":"SUM(M3313:BT3313)","v":0},null,null,null,{"$f":"1*(ABS(M3312-M3311)>dcTolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$34","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!E476","v":false},{"$f":"INP_General!F476","v":0},{"$f":"INP_General!$J$259","v":"Generation"},{"$f":"IFERROR(INDEX(INP_General!$F$490:$F$492,MATCH(J3322,lstType,0),1),0)","v":1},{"$f":"IF(ISERROR(MATCH(INP_General!G476,rngCAPools,0))=TRUE,0,1)","v":1},null,false,false,true,false,null,0,0,0,0,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$42","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!E484","v":false},{"$f":"INP_General!F484","v":0},{"$f":"INP_General!$J$267","v":"Generation"},{"$f":"IFERROR(INDEX(INP_General!$F$490:$F$492,MATCH(J3330,lstType,0),1),0)","v":1},{"$f":"IF(ISERROR(MATCH(INP_General!G484,rngCAPools,0))=TRUE,0,1)","v":1},null,false,false,true,false,null,0,0,0,0,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$33","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$41","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other assets"]
[null,null,null,{"$f":"INP_EnergyTypes!$D$35","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AB3294*$H3364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$38","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!$D$44","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},0,null,null,null,null,{"$f":"-M3303*$H3373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Carried forward losses"]
[null,null,null,"Deferred tax asset",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3388*M$3236","v":0},{"$f":"N3388*N$3236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax carrying value of assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3129+M3109+M3089+M3069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3129+AS3109+AS3089+AS3069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax asset on c/f losses",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INP_General!$G$456","v":true},null,null,null,null,{"$f":"M3389*$H3420","v":0},{"$f":"N3389*$H3420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax liability",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF(M3421<0,M3421,0)*$H$3401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred tax asset / (liability)",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3432:M3433)","v":0},{"$f":"SUM(N3432:N3433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MAX(B$9:B3342)+1","v":6},null,"POST-TAX FINANCE"]
[null,null,null,{"$f":"D395","v":"Energy efficiency income"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease payments to lessor",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M1123-M1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS1123-AS1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt service",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"-M2159-M2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2159-AS2183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D401","v":"Energy efficiency income"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants received",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Asset sale to lessor",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT movement & irrecoverable VAT",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M2809-M2823-M2837-M2873-M2887-M2901-M2915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS2809-AS2823-AS2837-AS2873-AS2887-AS2901-AS2915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maximum facility",null,"£000",null,{"$f":"INDEX(INP_General!$G$968:$I$968,1,$I$5)","v":0}]
[null,null,null,"Previous year's equity cash movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(OpCo3_FS!L414:L415)","v":0},{"$f":"SUM(OpCo3_FS!M414:M415)","v":0},{"$f":"SUM(OpCo3_FS!N414:N415)","v":0},{"$f":"SUM(OpCo3_FS!O414:O415)","v":0},{"$f":"SUM(OpCo3_FS!P414:P415)","v":0},{"$f":"SUM(OpCo3_FS!Q414:Q415)","v":0},{"$f":"SUM(OpCo3_FS!R414:R415)","v":0},{"$f":"SUM(OpCo3_FS!S414:S415)","v":0},{"$f":"SUM(OpCo3_FS!T414:T415)","v":0},{"$f":"SUM(OpCo3_FS!U414:U415)","v":0},{"$f":"SUM(OpCo3_FS!V414:V415)","v":0},{"$f":"SUM(OpCo3_FS!W414:W415)","v":0},{"$f":"SUM(OpCo3_FS!X414:X415)","v":0},{"$f":"SUM(OpCo3_FS!Y414:Y415)","v":0},{"$f":"SUM(OpCo3_FS!Z414:Z415)","v":0},{"$f":"SUM(OpCo3_FS!AA414:AA415)","v":0},{"$f":"SUM(OpCo3_FS!AB414:AB415)","v":0},{"$f":"SUM(OpCo3_FS!AC414:AC415)","v":0},{"$f":"SUM(OpCo3_FS!AD414:AD415)","v":0},{"$f":"SUM(OpCo3_FS!AE414:AE415)","v":0},{"$f":"SUM(OpCo3_FS!AF414:AF415)","v":0},{"$f":"SUM(OpCo3_FS!AG414:AG415)","v":0},{"$f":"SUM(OpCo3_FS!AH414:AH415)","v":0},{"$f":"SUM(OpCo3_FS!AI414:AI415)","v":0},{"$f":"SUM(OpCo3_FS!AJ414:AJ415)","v":0},{"$f":"SUM(OpCo3_FS!AK414:AK415)","v":0},{"$f":"SUM(OpCo3_FS!AL414:AL415)","v":0},{"$f":"SUM(OpCo3_FS!AM414:AM415)","v":0},{"$f":"SUM(OpCo3_FS!AN414:AN415)","v":0},{"$f":"SUM(OpCo3_FS!AO414:AO415)","v":0},{"$f":"SUM(OpCo3_FS!AP414:AP415)","v":0},{"$f":"SUM(OpCo3_FS!AQ414:AQ415)","v":0},{"$f":"SUM(OpCo3_FS!AR414:AR415)","v":0},{"$f":"SUM(OpCo3_FS!AS414:AS415)","v":0},{"$f":"SUM(OpCo3_FS!AT414:AT415)","v":0},{"$f":"SUM(OpCo3_FS!AU414:AU415)","v":0},{"$f":"SUM(OpCo3_FS!AV414:AV415)","v":0},{"$f":"SUM(OpCo3_FS!AW414:AW415)","v":0},{"$f":"SUM(OpCo3_FS!AX414:AX415)","v":0},{"$f":"SUM(OpCo3_FS!AY414:AY415)","v":0},{"$f":"SUM(OpCo3_FS!AZ414:AZ415)","v":0},{"$f":"SUM(OpCo3_FS!BA414:BA415)","v":0},{"$f":"SUM(OpCo3_FS!BB414:BB415)","v":0},{"$f":"SUM(OpCo3_FS!BC414:BC415)","v":0},{"$f":"SUM(OpCo3_FS!BD414:BD415)","v":0},{"$f":"SUM(OpCo3_FS!BE414:BE415)","v":0},{"$f":"SUM(OpCo3_FS!BF414:BF415)","v":0},{"$f":"SUM(OpCo3_FS!BG414:BG415)","v":0},{"$f":"SUM(OpCo3_FS!BH414:BH415)","v":0},{"$f":"SUM(OpCo3_FS!BI414:BI415)","v":0},{"$f":"SUM(OpCo3_FS!BJ414:BJ415)","v":0},{"$f":"SUM(OpCo3_FS!BK414:BK415)","v":0},{"$f":"SUM(OpCo3_FS!BL414:BL415)","v":0},{"$f":"SUM(OpCo3_FS!BM414:BM415)","v":0},{"$f":"SUM(OpCo3_FS!BN414:BN415)","v":0},{"$f":"SUM(OpCo3_FS!BO414:BO415)","v":0},{"$f":"SUM(OpCo3_FS!BP414:BP415)","v":0},{"$f":"SUM(OpCo3_FS!BQ414:BQ415)","v":0},{"$f":"SUM(OpCo3_FS!BR414:BR415)","v":0},{"$f":"SUM(OpCo3_FS!BS414:BS415)","v":0}]
[]
[null,null,null,"Previous year's o/d movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(L3535:L3536)","v":0},{"$f":"SUM(M3535:M3536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Drawdown",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF(M3534-M3531>$H3501,MAX($H3501-M3534,0),-M3531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS3534-AS3531>$H3501,MAX($H3501-AS3534,0),-AS3531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f interest payable",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3539:M3541)","v":0},{"$f":"SUM(N3539:N3541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(C$3442:C3543)+1","v":3},"SHARE CAPITAL / PURE EQUITY"]
[null,null,null,"b/f internal cash reserve available for funding",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(INP_General!$G$986:$I$990,E3564,$I$5)","v":"Local Authority"},{"$f":"E3563+1","v":1},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$G$1015:$I$1019,E3564,$I$5)","v":1},{"$f":"INDEX(INP_General!$F$608:$F$627,MATCH(D3564,lstInvestorsFull,0),1)","v":3.5000000000000003E-2},null,{"$f":"SUMPRODUCT(M3564:BT3564,$M$3548:$BT$3548)","v":0},null,{"$f":"-M$3554*$H3564","v":0},{"$f":"-N$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AD$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AT$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BJ$3554*$H3564","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D3567","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"-INDEX(INP_General!$G$996:$I$1000,E3567,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3574&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,{"$f":"SUMPRODUCT(M3574:BT3574,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3567:M3567)<$H3574,MIN($H3574-SUM($L3574:L3574),0),M3567)*M$3548 + M3567*(1-M$3548)","v":0},{"$f":"IF(SUM($M3567:N3567)<$H3574,MIN($H3574-SUM($L3574:M3574),0),N3567)*N$3548 + N3567*(1-N$3548)","v":0},{"$f":"IF(SUM($M3567:O3567)<$H3574,MIN($H3574-SUM($L3574:N3574),0),O3567)*O$3548 + O3567*(1-O$3548)","v":0},{"$f":"IF(SUM($M3567:P3567)<$H3574,MIN($H3574-SUM($L3574:O3574),0),P3567)*P$3548 + P3567*(1-P$3548)","v":0},{"$f":"IF(SUM($M3567:Q3567)<$H3574,MIN($H3574-SUM($L3574:P3574),0),Q3567)*Q$3548 + Q3567*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3567:R3567)<$H3574,MIN($H3574-SUM($L3574:Q3574),0),R3567)*R$3548 + R3567*(1-R$3548)","v":0},{"$f":"IF(SUM($M3567:S3567)<$H3574,MIN($H3574-SUM($L3574:R3574),0),S3567)*S$3548 + S3567*(1-S$3548)","v":0},{"$f":"IF(SUM($M3567:T3567)<$H3574,MIN($H3574-SUM($L3574:S3574),0),T3567)*T$3548 + T3567*(1-T$3548)","v":0},{"$f":"IF(SUM($M3567:U3567)<$H3574,MIN($H3574-SUM($L3574:T3574),0),U3567)*U$3548 + U3567*(1-U$3548)","v":0},{"$f":"IF(SUM($M3567:V3567)<$H3574,MIN($H3574-SUM($L3574:U3574),0),V3567)*V$3548 + V3567*(1-V$3548)","v":0},{"$f":"IF(SUM($M3567:W3567)<$H3574,MIN($H3574-SUM($L3574:V3574),0),W3567)*W$3548 + W3567*(1-W$3548)","v":0},{"$f":"IF(SUM($M3567:X3567)<$H3574,MIN($H3574-SUM($L3574:W3574),0),X3567)*X$3548 + X3567*(1-X$3548)","v":0},{"$f":"IF(SUM($M3567:Y3567)<$H3574,MIN($H3574-SUM($L3574:X3574),0),Y3567)*Y$3548 + Y3567*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3567:Z3567)<$H3574,MIN($H3574-SUM($L3574:Y3574),0),Z3567)*Z$3548 + Z3567*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3567:AA3567)<$H3574,MIN($H3574-SUM($L3574:Z3574),0),AA3567)*AA$3548 + AA3567*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3567:AB3567)<$H3574,MIN($H3574-SUM($L3574:AA3574),0),AB3567)*AB$3548 + AB3567*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3567:AC3567)<$H3574,MIN($H3574-SUM($L3574:AB3574),0),AC3567)*AC$3548 + AC3567*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3567:AD3567)<$H3574,MIN($H3574-SUM($L3574:AC3574),0),AD3567)*AD$3548 + AD3567*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3567:AE3567)<$H3574,MIN($H3574-SUM($L3574:AD3574),0),AE3567)*AE$3548 + AE3567*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3567:AF3567)<$H3574,MIN($H3574-SUM($L3574:AE3574),0),AF3567)*AF$3548 + AF3567*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3567:AG3567)<$H3574,MIN($H3574-SUM($L3574:AF3574),0),AG3567)*AG$3548 + AG3567*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3567:AH3567)<$H3574,MIN($H3574-SUM($L3574:AG3574),0),AH3567)*AH$3548 + AH3567*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3567:AI3567)<$H3574,MIN($H3574-SUM($L3574:AH3574),0),AI3567)*AI$3548 + AI3567*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3567:AJ3567)<$H3574,MIN($H3574-SUM($L3574:AI3574),0),AJ3567)*AJ$3548 + AJ3567*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3567:AK3567)<$H3574,MIN($H3574-SUM($L3574:AJ3574),0),AK3567)*AK$3548 + AK3567*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3567:AL3567)<$H3574,MIN($H3574-SUM($L3574:AK3574),0),AL3567)*AL$3548 + AL3567*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3567:AM3567)<$H3574,MIN($H3574-SUM($L3574:AL3574),0),AM3567)*AM$3548 + AM3567*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3567:AN3567)<$H3574,MIN($H3574-SUM($L3574:AM3574),0),AN3567)*AN$3548 + AN3567*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3567:AO3567)<$H3574,MIN($H3574-SUM($L3574:AN3574),0),AO3567)*AO$3548 + AO3567*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3567:AP3567)<$H3574,MIN($H3574-SUM($L3574:AO3574),0),AP3567)*AP$3548 + AP3567*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3567:AQ3567)<$H3574,MIN($H3574-SUM($L3574:AP3574),0),AQ3567)*AQ$3548 + AQ3567*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3567:AR3567)<$H3574,MIN($H3574-SUM($L3574:AQ3574),0),AR3567)*AR$3548 + AR3567*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3567:AS3567)<$H3574,MIN($H3574-SUM($L3574:AR3574),0),AS3567)*AS$3548 + AS3567*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3567:AT3567)<$H3574,MIN($H3574-SUM($L3574:AS3574),0),AT3567)*AT$3548 + AT3567*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3567:AU3567)<$H3574,MIN($H3574-SUM($L3574:AT3574),0),AU3567)*AU$3548 + AU3567*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3567:AV3567)<$H3574,MIN($H3574-SUM($L3574:AU3574),0),AV3567)*AV$3548 + AV3567*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3567:AW3567)<$H3574,MIN($H3574-SUM($L3574:AV3574),0),AW3567)*AW$3548 + AW3567*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3567:AX3567)<$H3574,MIN($H3574-SUM($L3574:AW3574),0),AX3567)*AX$3548 + AX3567*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3567:AY3567)<$H3574,MIN($H3574-SUM($L3574:AX3574),0),AY3567)*AY$3548 + AY3567*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3567:AZ3567)<$H3574,MIN($H3574-SUM($L3574:AY3574),0),AZ3567)*AZ$3548 + AZ3567*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3567:BA3567)<$H3574,MIN($H3574-SUM($L3574:AZ3574),0),BA3567)*BA$3548 + BA3567*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3567:BB3567)<$H3574,MIN($H3574-SUM($L3574:BA3574),0),BB3567)*BB$3548 + BB3567*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3567:BC3567)<$H3574,MIN($H3574-SUM($L3574:BB3574),0),BC3567)*BC$3548 + BC3567*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3567:BD3567)<$H3574,MIN($H3574-SUM($L3574:BC3574),0),BD3567)*BD$3548 + BD3567*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3567:BE3567)<$H3574,MIN($H3574-SUM($L3574:BD3574),0),BE3567)*BE$3548 + BE3567*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3567:BF3567)<$H3574,MIN($H3574-SUM($L3574:BE3574),0),BF3567)*BF$3548 + BF3567*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3567:BG3567)<$H3574,MIN($H3574-SUM($L3574:BF3574),0),BG3567)*BG$3548 + BG3567*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3567:BH3567)<$H3574,MIN($H3574-SUM($L3574:BG3574),0),BH3567)*BH$3548 + BH3567*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3567:BI3567)<$H3574,MIN($H3574-SUM($L3574:BH3574),0),BI3567)*BI$3548 + BI3567*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3567:BJ3567)<$H3574,MIN($H3574-SUM($L3574:BI3574),0),BJ3567)*BJ$3548 + BJ3567*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3567:BK3567)<$H3574,MIN($H3574-SUM($L3574:BJ3574),0),BK3567)*BK$3548 + BK3567*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3567:BL3567)<$H3574,MIN($H3574-SUM($L3574:BK3574),0),BL3567)*BL$3548 + BL3567*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3567:BM3567)<$H3574,MIN($H3574-SUM($L3574:BL3574),0),BM3567)*BM$3548 + BM3567*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3567:BN3567)<$H3574,MIN($H3574-SUM($L3574:BM3574),0),BN3567)*BN$3548 + BN3567*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3567:BO3567)<$H3574,MIN($H3574-SUM($L3574:BN3574),0),BO3567)*BO$3548 + BO3567*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3567:BP3567)<$H3574,MIN($H3574-SUM($L3574:BO3574),0),BP3567)*BP$3548 + BP3567*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3567:BQ3567)<$H3574,MIN($H3574-SUM($L3574:BP3574),0),BQ3567)*BQ$3548 + BQ3567*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3567:BR3567)<$H3574,MIN($H3574-SUM($L3574:BQ3574),0),BR3567)*BR$3548 + BR3567*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3567:BS3567)<$H3574,MIN($H3574-SUM($L3574:BR3574),0),BS3567)*BS$3548 + BS3567*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3567:BT3567)<$H3574,MIN($H3574-SUM($L3574:BS3574),0),BT3567)*BT$3548 + BT3567*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3565","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"-INDEX(INP_General!$G$1006:$I$1010,E3565,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3586&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,{"$f":"SUMPRODUCT(M3586:BT3586,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3579:M3579)<$H3586,MIN($H3586-SUM($L3586:L3586),0),M3579)*M$3548 + M3579*(1-M$3548)","v":0},{"$f":"IF(SUM($M3579:N3579)<$H3586,MIN($H3586-SUM($L3586:M3586),0),N3579)*N$3548 + N3579*(1-N$3548)","v":0},{"$f":"IF(SUM($M3579:O3579)<$H3586,MIN($H3586-SUM($L3586:N3586),0),O3579)*O$3548 + O3579*(1-O$3548)","v":0},{"$f":"IF(SUM($M3579:P3579)<$H3586,MIN($H3586-SUM($L3586:O3586),0),P3579)*P$3548 + P3579*(1-P$3548)","v":0},{"$f":"IF(SUM($M3579:Q3579)<$H3586,MIN($H3586-SUM($L3586:P3586),0),Q3579)*Q$3548 + Q3579*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3579:R3579)<$H3586,MIN($H3586-SUM($L3586:Q3586),0),R3579)*R$3548 + R3579*(1-R$3548)","v":0},{"$f":"IF(SUM($M3579:S3579)<$H3586,MIN($H3586-SUM($L3586:R3586),0),S3579)*S$3548 + S3579*(1-S$3548)","v":0},{"$f":"IF(SUM($M3579:T3579)<$H3586,MIN($H3586-SUM($L3586:S3586),0),T3579)*T$3548 + T3579*(1-T$3548)","v":0},{"$f":"IF(SUM($M3579:U3579)<$H3586,MIN($H3586-SUM($L3586:T3586),0),U3579)*U$3548 + U3579*(1-U$3548)","v":0},{"$f":"IF(SUM($M3579:V3579)<$H3586,MIN($H3586-SUM($L3586:U3586),0),V3579)*V$3548 + V3579*(1-V$3548)","v":0},{"$f":"IF(SUM($M3579:W3579)<$H3586,MIN($H3586-SUM($L3586:V3586),0),W3579)*W$3548 + W3579*(1-W$3548)","v":0},{"$f":"IF(SUM($M3579:X3579)<$H3586,MIN($H3586-SUM($L3586:W3586),0),X3579)*X$3548 + X3579*(1-X$3548)","v":0},{"$f":"IF(SUM($M3579:Y3579)<$H3586,MIN($H3586-SUM($L3586:X3586),0),Y3579)*Y$3548 + Y3579*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3579:Z3579)<$H3586,MIN($H3586-SUM($L3586:Y3586),0),Z3579)*Z$3548 + Z3579*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3579:AA3579)<$H3586,MIN($H3586-SUM($L3586:Z3586),0),AA3579)*AA$3548 + AA3579*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3579:AB3579)<$H3586,MIN($H3586-SUM($L3586:AA3586),0),AB3579)*AB$3548 + AB3579*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3579:AC3579)<$H3586,MIN($H3586-SUM($L3586:AB3586),0),AC3579)*AC$3548 + AC3579*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3579:AD3579)<$H3586,MIN($H3586-SUM($L3586:AC3586),0),AD3579)*AD$3548 + AD3579*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3579:AE3579)<$H3586,MIN($H3586-SUM($L3586:AD3586),0),AE3579)*AE$3548 + AE3579*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3579:AF3579)<$H3586,MIN($H3586-SUM($L3586:AE3586),0),AF3579)*AF$3548 + AF3579*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3579:AG3579)<$H3586,MIN($H3586-SUM($L3586:AF3586),0),AG3579)*AG$3548 + AG3579*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3579:AH3579)<$H3586,MIN($H3586-SUM($L3586:AG3586),0),AH3579)*AH$3548 + AH3579*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3579:AI3579)<$H3586,MIN($H3586-SUM($L3586:AH3586),0),AI3579)*AI$3548 + AI3579*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3579:AJ3579)<$H3586,MIN($H3586-SUM($L3586:AI3586),0),AJ3579)*AJ$3548 + AJ3579*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3579:AK3579)<$H3586,MIN($H3586-SUM($L3586:AJ3586),0),AK3579)*AK$3548 + AK3579*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3579:AL3579)<$H3586,MIN($H3586-SUM($L3586:AK3586),0),AL3579)*AL$3548 + AL3579*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3579:AM3579)<$H3586,MIN($H3586-SUM($L3586:AL3586),0),AM3579)*AM$3548 + AM3579*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3579:AN3579)<$H3586,MIN($H3586-SUM($L3586:AM3586),0),AN3579)*AN$3548 + AN3579*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3579:AO3579)<$H3586,MIN($H3586-SUM($L3586:AN3586),0),AO3579)*AO$3548 + AO3579*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3579:AP3579)<$H3586,MIN($H3586-SUM($L3586:AO3586),0),AP3579)*AP$3548 + AP3579*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3579:AQ3579)<$H3586,MIN($H3586-SUM($L3586:AP3586),0),AQ3579)*AQ$3548 + AQ3579*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3579:AR3579)<$H3586,MIN($H3586-SUM($L3586:AQ3586),0),AR3579)*AR$3548 + AR3579*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3579:AS3579)<$H3586,MIN($H3586-SUM($L3586:AR3586),0),AS3579)*AS$3548 + AS3579*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3579:AT3579)<$H3586,MIN($H3586-SUM($L3586:AS3586),0),AT3579)*AT$3548 + AT3579*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3579:AU3579)<$H3586,MIN($H3586-SUM($L3586:AT3586),0),AU3579)*AU$3548 + AU3579*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3579:AV3579)<$H3586,MIN($H3586-SUM($L3586:AU3586),0),AV3579)*AV$3548 + AV3579*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3579:AW3579)<$H3586,MIN($H3586-SUM($L3586:AV3586),0),AW3579)*AW$3548 + AW3579*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3579:AX3579)<$H3586,MIN($H3586-SUM($L3586:AW3586),0),AX3579)*AX$3548 + AX3579*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3579:AY3579)<$H3586,MIN($H3586-SUM($L3586:AX3586),0),AY3579)*AY$3548 + AY3579*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3579:AZ3579)<$H3586,MIN($H3586-SUM($L3586:AY3586),0),AZ3579)*AZ$3548 + AZ3579*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3579:BA3579)<$H3586,MIN($H3586-SUM($L3586:AZ3586),0),BA3579)*BA$3548 + BA3579*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3579:BB3579)<$H3586,MIN($H3586-SUM($L3586:BA3586),0),BB3579)*BB$3548 + BB3579*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3579:BC3579)<$H3586,MIN($H3586-SUM($L3586:BB3586),0),BC3579)*BC$3548 + BC3579*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3579:BD3579)<$H3586,MIN($H3586-SUM($L3586:BC3586),0),BD3579)*BD$3548 + BD3579*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3579:BE3579)<$H3586,MIN($H3586-SUM($L3586:BD3586),0),BE3579)*BE$3548 + BE3579*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3579:BF3579)<$H3586,MIN($H3586-SUM($L3586:BE3586),0),BF3579)*BF$3548 + BF3579*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3579:BG3579)<$H3586,MIN($H3586-SUM($L3586:BF3586),0),BG3579)*BG$3548 + BG3579*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3579:BH3579)<$H3586,MIN($H3586-SUM($L3586:BG3586),0),BH3579)*BH$3548 + BH3579*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3579:BI3579)<$H3586,MIN($H3586-SUM($L3586:BH3586),0),BI3579)*BI$3548 + BI3579*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3579:BJ3579)<$H3586,MIN($H3586-SUM($L3586:BI3586),0),BJ3579)*BJ$3548 + BJ3579*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3579:BK3579)<$H3586,MIN($H3586-SUM($L3586:BJ3586),0),BK3579)*BK$3548 + BK3579*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3579:BL3579)<$H3586,MIN($H3586-SUM($L3586:BK3586),0),BL3579)*BL$3548 + BL3579*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3579:BM3579)<$H3586,MIN($H3586-SUM($L3586:BL3586),0),BM3579)*BM$3548 + BM3579*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3579:BN3579)<$H3586,MIN($H3586-SUM($L3586:BM3586),0),BN3579)*BN$3548 + BN3579*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3579:BO3579)<$H3586,MIN($H3586-SUM($L3586:BN3586),0),BO3579)*BO$3548 + BO3579*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3579:BP3579)<$H3586,MIN($H3586-SUM($L3586:BO3586),0),BP3579)*BP$3548 + BP3579*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3579:BQ3579)<$H3586,MIN($H3586-SUM($L3586:BP3586),0),BQ3579)*BQ$3548 + BQ3579*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3579:BR3579)<$H3586,MIN($H3586-SUM($L3586:BQ3586),0),BR3579)*BR$3548 + BR3579*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3579:BS3579)<$H3586,MIN($H3586-SUM($L3586:BR3586),0),BS3579)*BS$3548 + BS3579*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3579:BT3579)<$H3586,MIN($H3586-SUM($L3586:BS3586),0),BT3579)*BT$3548 + BT3579*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3567","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3595&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,{"$f":"SUMPRODUCT(M3595:BT3595,$M$3548:$BT$3548)","v":0},null,{"$f":"M3581-M3588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity drawn down",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3608","v":0},{"$f":"N3608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"final write off of share capital",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-SUM(M3607:M3608)*M$3549","v":0},{"$f":"-SUM(N3607:N3608)*N$3549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funding required (assumed in model to be achieved but warning raised if not)",null,null,null,"Ownership","Cost of equity"]
[null,null,null,{"$f":"D3616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"-INDEX(INP_General!$G$996:$I$1000,E3616,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3623&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,{"$f":"SUMPRODUCT(M3623:BT3623,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3616:M3616)<$H3623,MIN($H3623-SUM($L3623:L3623),0),M3616)*M$3548 + M3616*(1-M$3548)","v":0},{"$f":"IF(SUM($M3616:N3616)<$H3623,MIN($H3623-SUM($L3623:M3623),0),N3616)*N$3548 + N3616*(1-N$3548)","v":0},{"$f":"IF(SUM($M3616:O3616)<$H3623,MIN($H3623-SUM($L3623:N3623),0),O3616)*O$3548 + O3616*(1-O$3548)","v":0},{"$f":"IF(SUM($M3616:P3616)<$H3623,MIN($H3623-SUM($L3623:O3623),0),P3616)*P$3548 + P3616*(1-P$3548)","v":0},{"$f":"IF(SUM($M3616:Q3616)<$H3623,MIN($H3623-SUM($L3623:P3623),0),Q3616)*Q$3548 + Q3616*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3616:R3616)<$H3623,MIN($H3623-SUM($L3623:Q3623),0),R3616)*R$3548 + R3616*(1-R$3548)","v":0},{"$f":"IF(SUM($M3616:S3616)<$H3623,MIN($H3623-SUM($L3623:R3623),0),S3616)*S$3548 + S3616*(1-S$3548)","v":0},{"$f":"IF(SUM($M3616:T3616)<$H3623,MIN($H3623-SUM($L3623:S3623),0),T3616)*T$3548 + T3616*(1-T$3548)","v":0},{"$f":"IF(SUM($M3616:U3616)<$H3623,MIN($H3623-SUM($L3623:T3623),0),U3616)*U$3548 + U3616*(1-U$3548)","v":0},{"$f":"IF(SUM($M3616:V3616)<$H3623,MIN($H3623-SUM($L3623:U3623),0),V3616)*V$3548 + V3616*(1-V$3548)","v":0},{"$f":"IF(SUM($M3616:W3616)<$H3623,MIN($H3623-SUM($L3623:V3623),0),W3616)*W$3548 + W3616*(1-W$3548)","v":0},{"$f":"IF(SUM($M3616:X3616)<$H3623,MIN($H3623-SUM($L3623:W3623),0),X3616)*X$3548 + X3616*(1-X$3548)","v":0},{"$f":"IF(SUM($M3616:Y3616)<$H3623,MIN($H3623-SUM($L3623:X3623),0),Y3616)*Y$3548 + Y3616*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3616:Z3616)<$H3623,MIN($H3623-SUM($L3623:Y3623),0),Z3616)*Z$3548 + Z3616*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3616:AA3616)<$H3623,MIN($H3623-SUM($L3623:Z3623),0),AA3616)*AA$3548 + AA3616*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3616:AB3616)<$H3623,MIN($H3623-SUM($L3623:AA3623),0),AB3616)*AB$3548 + AB3616*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3616:AC3616)<$H3623,MIN($H3623-SUM($L3623:AB3623),0),AC3616)*AC$3548 + AC3616*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3616:AD3616)<$H3623,MIN($H3623-SUM($L3623:AC3623),0),AD3616)*AD$3548 + AD3616*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3616:AE3616)<$H3623,MIN($H3623-SUM($L3623:AD3623),0),AE3616)*AE$3548 + AE3616*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3616:AF3616)<$H3623,MIN($H3623-SUM($L3623:AE3623),0),AF3616)*AF$3548 + AF3616*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3616:AG3616)<$H3623,MIN($H3623-SUM($L3623:AF3623),0),AG3616)*AG$3548 + AG3616*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3616:AH3616)<$H3623,MIN($H3623-SUM($L3623:AG3623),0),AH3616)*AH$3548 + AH3616*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3616:AI3616)<$H3623,MIN($H3623-SUM($L3623:AH3623),0),AI3616)*AI$3548 + AI3616*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3616:AJ3616)<$H3623,MIN($H3623-SUM($L3623:AI3623),0),AJ3616)*AJ$3548 + AJ3616*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3616:AK3616)<$H3623,MIN($H3623-SUM($L3623:AJ3623),0),AK3616)*AK$3548 + AK3616*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3616:AL3616)<$H3623,MIN($H3623-SUM($L3623:AK3623),0),AL3616)*AL$3548 + AL3616*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3616:AM3616)<$H3623,MIN($H3623-SUM($L3623:AL3623),0),AM3616)*AM$3548 + AM3616*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3616:AN3616)<$H3623,MIN($H3623-SUM($L3623:AM3623),0),AN3616)*AN$3548 + AN3616*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3616:AO3616)<$H3623,MIN($H3623-SUM($L3623:AN3623),0),AO3616)*AO$3548 + AO3616*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3616:AP3616)<$H3623,MIN($H3623-SUM($L3623:AO3623),0),AP3616)*AP$3548 + AP3616*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3616:AQ3616)<$H3623,MIN($H3623-SUM($L3623:AP3623),0),AQ3616)*AQ$3548 + AQ3616*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3616:AR3616)<$H3623,MIN($H3623-SUM($L3623:AQ3623),0),AR3616)*AR$3548 + AR3616*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3616:AS3616)<$H3623,MIN($H3623-SUM($L3623:AR3623),0),AS3616)*AS$3548 + AS3616*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3616:AT3616)<$H3623,MIN($H3623-SUM($L3623:AS3623),0),AT3616)*AT$3548 + AT3616*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3616:AU3616)<$H3623,MIN($H3623-SUM($L3623:AT3623),0),AU3616)*AU$3548 + AU3616*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3616:AV3616)<$H3623,MIN($H3623-SUM($L3623:AU3623),0),AV3616)*AV$3548 + AV3616*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3616:AW3616)<$H3623,MIN($H3623-SUM($L3623:AV3623),0),AW3616)*AW$3548 + AW3616*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3616:AX3616)<$H3623,MIN($H3623-SUM($L3623:AW3623),0),AX3616)*AX$3548 + AX3616*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3616:AY3616)<$H3623,MIN($H3623-SUM($L3623:AX3623),0),AY3616)*AY$3548 + AY3616*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3616:AZ3616)<$H3623,MIN($H3623-SUM($L3623:AY3623),0),AZ3616)*AZ$3548 + AZ3616*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3616:BA3616)<$H3623,MIN($H3623-SUM($L3623:AZ3623),0),BA3616)*BA$3548 + BA3616*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3616:BB3616)<$H3623,MIN($H3623-SUM($L3623:BA3623),0),BB3616)*BB$3548 + BB3616*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3616:BC3616)<$H3623,MIN($H3623-SUM($L3623:BB3623),0),BC3616)*BC$3548 + BC3616*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3616:BD3616)<$H3623,MIN($H3623-SUM($L3623:BC3623),0),BD3616)*BD$3548 + BD3616*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3616:BE3616)<$H3623,MIN($H3623-SUM($L3623:BD3623),0),BE3616)*BE$3548 + BE3616*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3616:BF3616)<$H3623,MIN($H3623-SUM($L3623:BE3623),0),BF3616)*BF$3548 + BF3616*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3616:BG3616)<$H3623,MIN($H3623-SUM($L3623:BF3623),0),BG3616)*BG$3548 + BG3616*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3616:BH3616)<$H3623,MIN($H3623-SUM($L3623:BG3623),0),BH3616)*BH$3548 + BH3616*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3616:BI3616)<$H3623,MIN($H3623-SUM($L3623:BH3623),0),BI3616)*BI$3548 + BI3616*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3616:BJ3616)<$H3623,MIN($H3623-SUM($L3623:BI3623),0),BJ3616)*BJ$3548 + BJ3616*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3616:BK3616)<$H3623,MIN($H3623-SUM($L3623:BJ3623),0),BK3616)*BK$3548 + BK3616*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3616:BL3616)<$H3623,MIN($H3623-SUM($L3623:BK3623),0),BL3616)*BL$3548 + BL3616*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3616:BM3616)<$H3623,MIN($H3623-SUM($L3623:BL3623),0),BM3616)*BM$3548 + BM3616*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3616:BN3616)<$H3623,MIN($H3623-SUM($L3623:BM3623),0),BN3616)*BN$3548 + BN3616*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3616:BO3616)<$H3623,MIN($H3623-SUM($L3623:BN3623),0),BO3616)*BO$3548 + BO3616*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3616:BP3616)<$H3623,MIN($H3623-SUM($L3623:BO3623),0),BP3616)*BP$3548 + BP3616*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3616:BQ3616)<$H3623,MIN($H3623-SUM($L3623:BP3623),0),BQ3616)*BQ$3548 + BQ3616*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3616:BR3616)<$H3623,MIN($H3623-SUM($L3623:BQ3623),0),BR3616)*BR$3548 + BR3616*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3616:BS3616)<$H3623,MIN($H3623-SUM($L3623:BR3623),0),BS3616)*BS$3548 + BS3616*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3616:BT3616)<$H3623,MIN($H3623-SUM($L3623:BS3623),0),BT3616)*BT$3548 + BT3616*(1-BT$3548)","v":0}]
[null,null,null,{"$f":"D3615","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,{"$f":"SUMPRODUCT(M3629:BT3629,$M$3548:$BT$3548)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3616","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"-INDEX(INP_General!$G$1006:$I$1010,E3616,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3637&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,{"$f":"SUMPRODUCT(M3637:BT3637,$M$3548:$BT$3548)","v":0},null,{"$f":"IF(SUM($M3630:M3630)<$H3637,MIN($H3637-SUM($L3637:L3637),0),M3630)*M$3548 + M3630*(1-M$3548)","v":0},{"$f":"IF(SUM($M3630:N3630)<$H3637,MIN($H3637-SUM($L3637:M3637),0),N3630)*N$3548 + N3630*(1-N$3548)","v":0},{"$f":"IF(SUM($M3630:O3630)<$H3637,MIN($H3637-SUM($L3637:N3637),0),O3630)*O$3548 + O3630*(1-O$3548)","v":0},{"$f":"IF(SUM($M3630:P3630)<$H3637,MIN($H3637-SUM($L3637:O3637),0),P3630)*P$3548 + P3630*(1-P$3548)","v":0},{"$f":"IF(SUM($M3630:Q3630)<$H3637,MIN($H3637-SUM($L3637:P3637),0),Q3630)*Q$3548 + Q3630*(1-Q$3548)","v":0},{"$f":"IF(SUM($M3630:R3630)<$H3637,MIN($H3637-SUM($L3637:Q3637),0),R3630)*R$3548 + R3630*(1-R$3548)","v":0},{"$f":"IF(SUM($M3630:S3630)<$H3637,MIN($H3637-SUM($L3637:R3637),0),S3630)*S$3548 + S3630*(1-S$3548)","v":0},{"$f":"IF(SUM($M3630:T3630)<$H3637,MIN($H3637-SUM($L3637:S3637),0),T3630)*T$3548 + T3630*(1-T$3548)","v":0},{"$f":"IF(SUM($M3630:U3630)<$H3637,MIN($H3637-SUM($L3637:T3637),0),U3630)*U$3548 + U3630*(1-U$3548)","v":0},{"$f":"IF(SUM($M3630:V3630)<$H3637,MIN($H3637-SUM($L3637:U3637),0),V3630)*V$3548 + V3630*(1-V$3548)","v":0},{"$f":"IF(SUM($M3630:W3630)<$H3637,MIN($H3637-SUM($L3637:V3637),0),W3630)*W$3548 + W3630*(1-W$3548)","v":0},{"$f":"IF(SUM($M3630:X3630)<$H3637,MIN($H3637-SUM($L3637:W3637),0),X3630)*X$3548 + X3630*(1-X$3548)","v":0},{"$f":"IF(SUM($M3630:Y3630)<$H3637,MIN($H3637-SUM($L3637:X3637),0),Y3630)*Y$3548 + Y3630*(1-Y$3548)","v":0},{"$f":"IF(SUM($M3630:Z3630)<$H3637,MIN($H3637-SUM($L3637:Y3637),0),Z3630)*Z$3548 + Z3630*(1-Z$3548)","v":0},{"$f":"IF(SUM($M3630:AA3630)<$H3637,MIN($H3637-SUM($L3637:Z3637),0),AA3630)*AA$3548 + AA3630*(1-AA$3548)","v":0},{"$f":"IF(SUM($M3630:AB3630)<$H3637,MIN($H3637-SUM($L3637:AA3637),0),AB3630)*AB$3548 + AB3630*(1-AB$3548)","v":0},{"$f":"IF(SUM($M3630:AC3630)<$H3637,MIN($H3637-SUM($L3637:AB3637),0),AC3630)*AC$3548 + AC3630*(1-AC$3548)","v":0},{"$f":"IF(SUM($M3630:AD3630)<$H3637,MIN($H3637-SUM($L3637:AC3637),0),AD3630)*AD$3548 + AD3630*(1-AD$3548)","v":0},{"$f":"IF(SUM($M3630:AE3630)<$H3637,MIN($H3637-SUM($L3637:AD3637),0),AE3630)*AE$3548 + AE3630*(1-AE$3548)","v":0},{"$f":"IF(SUM($M3630:AF3630)<$H3637,MIN($H3637-SUM($L3637:AE3637),0),AF3630)*AF$3548 + AF3630*(1-AF$3548)","v":0},{"$f":"IF(SUM($M3630:AG3630)<$H3637,MIN($H3637-SUM($L3637:AF3637),0),AG3630)*AG$3548 + AG3630*(1-AG$3548)","v":0},{"$f":"IF(SUM($M3630:AH3630)<$H3637,MIN($H3637-SUM($L3637:AG3637),0),AH3630)*AH$3548 + AH3630*(1-AH$3548)","v":0},{"$f":"IF(SUM($M3630:AI3630)<$H3637,MIN($H3637-SUM($L3637:AH3637),0),AI3630)*AI$3548 + AI3630*(1-AI$3548)","v":0},{"$f":"IF(SUM($M3630:AJ3630)<$H3637,MIN($H3637-SUM($L3637:AI3637),0),AJ3630)*AJ$3548 + AJ3630*(1-AJ$3548)","v":0},{"$f":"IF(SUM($M3630:AK3630)<$H3637,MIN($H3637-SUM($L3637:AJ3637),0),AK3630)*AK$3548 + AK3630*(1-AK$3548)","v":0},{"$f":"IF(SUM($M3630:AL3630)<$H3637,MIN($H3637-SUM($L3637:AK3637),0),AL3630)*AL$3548 + AL3630*(1-AL$3548)","v":0},{"$f":"IF(SUM($M3630:AM3630)<$H3637,MIN($H3637-SUM($L3637:AL3637),0),AM3630)*AM$3548 + AM3630*(1-AM$3548)","v":0},{"$f":"IF(SUM($M3630:AN3630)<$H3637,MIN($H3637-SUM($L3637:AM3637),0),AN3630)*AN$3548 + AN3630*(1-AN$3548)","v":0},{"$f":"IF(SUM($M3630:AO3630)<$H3637,MIN($H3637-SUM($L3637:AN3637),0),AO3630)*AO$3548 + AO3630*(1-AO$3548)","v":0},{"$f":"IF(SUM($M3630:AP3630)<$H3637,MIN($H3637-SUM($L3637:AO3637),0),AP3630)*AP$3548 + AP3630*(1-AP$3548)","v":0},{"$f":"IF(SUM($M3630:AQ3630)<$H3637,MIN($H3637-SUM($L3637:AP3637),0),AQ3630)*AQ$3548 + AQ3630*(1-AQ$3548)","v":0},{"$f":"IF(SUM($M3630:AR3630)<$H3637,MIN($H3637-SUM($L3637:AQ3637),0),AR3630)*AR$3548 + AR3630*(1-AR$3548)","v":0},{"$f":"IF(SUM($M3630:AS3630)<$H3637,MIN($H3637-SUM($L3637:AR3637),0),AS3630)*AS$3548 + AS3630*(1-AS$3548)","v":0},{"$f":"IF(SUM($M3630:AT3630)<$H3637,MIN($H3637-SUM($L3637:AS3637),0),AT3630)*AT$3548 + AT3630*(1-AT$3548)","v":0},{"$f":"IF(SUM($M3630:AU3630)<$H3637,MIN($H3637-SUM($L3637:AT3637),0),AU3630)*AU$3548 + AU3630*(1-AU$3548)","v":0},{"$f":"IF(SUM($M3630:AV3630)<$H3637,MIN($H3637-SUM($L3637:AU3637),0),AV3630)*AV$3548 + AV3630*(1-AV$3548)","v":0},{"$f":"IF(SUM($M3630:AW3630)<$H3637,MIN($H3637-SUM($L3637:AV3637),0),AW3630)*AW$3548 + AW3630*(1-AW$3548)","v":0},{"$f":"IF(SUM($M3630:AX3630)<$H3637,MIN($H3637-SUM($L3637:AW3637),0),AX3630)*AX$3548 + AX3630*(1-AX$3548)","v":0},{"$f":"IF(SUM($M3630:AY3630)<$H3637,MIN($H3637-SUM($L3637:AX3637),0),AY3630)*AY$3548 + AY3630*(1-AY$3548)","v":0},{"$f":"IF(SUM($M3630:AZ3630)<$H3637,MIN($H3637-SUM($L3637:AY3637),0),AZ3630)*AZ$3548 + AZ3630*(1-AZ$3548)","v":0},{"$f":"IF(SUM($M3630:BA3630)<$H3637,MIN($H3637-SUM($L3637:AZ3637),0),BA3630)*BA$3548 + BA3630*(1-BA$3548)","v":0},{"$f":"IF(SUM($M3630:BB3630)<$H3637,MIN($H3637-SUM($L3637:BA3637),0),BB3630)*BB$3548 + BB3630*(1-BB$3548)","v":0},{"$f":"IF(SUM($M3630:BC3630)<$H3637,MIN($H3637-SUM($L3637:BB3637),0),BC3630)*BC$3548 + BC3630*(1-BC$3548)","v":0},{"$f":"IF(SUM($M3630:BD3630)<$H3637,MIN($H3637-SUM($L3637:BC3637),0),BD3630)*BD$3548 + BD3630*(1-BD$3548)","v":0},{"$f":"IF(SUM($M3630:BE3630)<$H3637,MIN($H3637-SUM($L3637:BD3637),0),BE3630)*BE$3548 + BE3630*(1-BE$3548)","v":0},{"$f":"IF(SUM($M3630:BF3630)<$H3637,MIN($H3637-SUM($L3637:BE3637),0),BF3630)*BF$3548 + BF3630*(1-BF$3548)","v":0},{"$f":"IF(SUM($M3630:BG3630)<$H3637,MIN($H3637-SUM($L3637:BF3637),0),BG3630)*BG$3548 + BG3630*(1-BG$3548)","v":0},{"$f":"IF(SUM($M3630:BH3630)<$H3637,MIN($H3637-SUM($L3637:BG3637),0),BH3630)*BH$3548 + BH3630*(1-BH$3548)","v":0},{"$f":"IF(SUM($M3630:BI3630)<$H3637,MIN($H3637-SUM($L3637:BH3637),0),BI3630)*BI$3548 + BI3630*(1-BI$3548)","v":0},{"$f":"IF(SUM($M3630:BJ3630)<$H3637,MIN($H3637-SUM($L3637:BI3637),0),BJ3630)*BJ$3548 + BJ3630*(1-BJ$3548)","v":0},{"$f":"IF(SUM($M3630:BK3630)<$H3637,MIN($H3637-SUM($L3637:BJ3637),0),BK3630)*BK$3548 + BK3630*(1-BK$3548)","v":0},{"$f":"IF(SUM($M3630:BL3630)<$H3637,MIN($H3637-SUM($L3637:BK3637),0),BL3630)*BL$3548 + BL3630*(1-BL$3548)","v":0},{"$f":"IF(SUM($M3630:BM3630)<$H3637,MIN($H3637-SUM($L3637:BL3637),0),BM3630)*BM$3548 + BM3630*(1-BM$3548)","v":0},{"$f":"IF(SUM($M3630:BN3630)<$H3637,MIN($H3637-SUM($L3637:BM3637),0),BN3630)*BN$3548 + BN3630*(1-BN$3548)","v":0},{"$f":"IF(SUM($M3630:BO3630)<$H3637,MIN($H3637-SUM($L3637:BN3637),0),BO3630)*BO$3548 + BO3630*(1-BO$3548)","v":0},{"$f":"IF(SUM($M3630:BP3630)<$H3637,MIN($H3637-SUM($L3637:BO3637),0),BP3630)*BP$3548 + BP3630*(1-BP$3548)","v":0},{"$f":"IF(SUM($M3630:BQ3630)<$H3637,MIN($H3637-SUM($L3637:BP3637),0),BQ3630)*BQ$3548 + BQ3630*(1-BQ$3548)","v":0},{"$f":"IF(SUM($M3630:BR3630)<$H3637,MIN($H3637-SUM($L3637:BQ3637),0),BR3630)*BR$3548 + BR3630*(1-BR$3548)","v":0},{"$f":"IF(SUM($M3630:BS3630)<$H3637,MIN($H3637-SUM($L3637:BR3637),0),BS3630)*BS$3548 + BS3630*(1-BS$3548)","v":0},{"$f":"IF(SUM($M3630:BT3630)<$H3637,MIN($H3637-SUM($L3637:BS3637),0),BT3630)*BT$3548 + BT3630*(1-BT$3548)","v":0}]
[]
[null,null,null,"b/f distributable reserves",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"L3657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Is there a dividend lock in the period?",null,"T/F",null,null,null,null,null,null,{"$f":"M$2199=1","v":false},{"$f":"N$2199=1","v":false},false,false,false,{"$f":"R$2199=1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,{"$f":"D3566","v":0},{"$f":"E3671+1","v":3},"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"INDEX(INP_General!$G$1025:$I$1029,E3672,$I$5)","v":0},{"$f":"SYS_Admin!$D$116&\"-\"&D3672&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},{"$f":"IFERROR(IF(D3672=J$3669,H3672*(1+K$3669),H3672-(1-SUMIF(D$3670:D$3674,\"<>\"&J$3669,H$3670:H$3674))*K$3669/(K$3675-1)*(D3672<>0)),0)","v":0},null,null,{"$f":"M$3667*$J3672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"c/f distributable reserves",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(M3679:M3681)","v":0},{"$f":"SUM(N3679:N3681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount available for distribution after dividend lock",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M3686*(M3688=FALSE)","v":0},{"$f":"N3686*(N3688=FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3614","v":0},{"$f":"E3695+1","v":2},"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"INDEX(INP_General!$G$1025:$I$1029,E3696,$I$5)","v":0},{"$f":"SYS_Admin!$D$117&\"-\"&D3696&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},{"$f":"IFERROR(IF(D3696=J$3694,H3696*(1+K$3694),H3696-(1-SUMIF(D$3695:D$3699,\"<>\"&J$3694,H$3695:H$3699))*K$3694/(K$3675-1)*(D3696<>0)),0)","v":0},null,null,{"$f":"M$3692*$J3696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3706&\"-\"&SYS_Admin!$G$800","v":"Real-GHNF-Equity"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3706,M$3544:M$3700)","v":0},0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,O$3544:O$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,AC$3544:AC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,AS$3544:AS$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3706,BI$3544:BI$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$615","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3713&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3723&\"-\"&SYS_Admin!$G$800","v":"Real-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"INP_General!$D$612","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3732&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$620","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3740&\"-\"&SYS_Admin!$G$800","v":"Nominal-0-Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CONTINGENT EQUITY"]
[null,null,null,{"$f":"INP_General!$D$613","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3757&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3763&\"-\"&SYS_Admin!$G$801","v":"Real-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$608","v":"GHNF"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3774&\"-\"&SYS_Admin!$G$801","v":"Nominal-GHNF-Contingent Equity"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3774,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,AC$3544:AC$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,AS$3544:AS$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3774,BI$3544:BI$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$611","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3777&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$617","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3783&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$625","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3791&\"-\"&SYS_Admin!$G$801","v":"Nominal-0-Contingent Equity"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3800&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$618","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3808&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$627","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3817&\"-\"&SYS_Admin!$G$802","v":"Real-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$610","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3822&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$622","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3834&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3836&\"-\"&SYS_Admin!$G$802","v":"Nominal-0-Equity shortfall"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3836,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3836,AR$3544:AR$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3836,BH$3544:BH$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"INP_General!$D$621","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3857&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$624","v":0},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,{"$f":"SYS_Admin!$D$116&\"-\"&D3860&\"-\"&SYS_Admin!$G$803","v":"Real-0-Dividends"},null,null,null,{"$f":"SUMIF($I$3544:$I$3700,$I3860,M$3544:M$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3860,AR$3544:AR$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3860,BH$3544:BH$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$609","v":"Local Authority"},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3867&\"-\"&SYS_Admin!$G$803","v":"Nominal-Local Authority-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$619","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3877&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INP_General!$D$623","v":0},null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,{"$f":"SYS_Admin!$D$117&\"-\"&D3881&\"-\"&SYS_Admin!$G$803","v":"Nominal-0-Dividends"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3881,AR$3544:AR$3700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$3544:$I$3700,$I3881,BH$3544:BH$3700)","v":0},{"$f":"SUMIF($I$3544:$I$3700,$I3881,BI$3544:BI$3700)","v":0},{"$f":"SUMIF($I$3544:$I$3700,$I3881,BJ$3544:BJ$3700)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,{"$f":"D3894&\" post-tax post finance cash flow with o/d\"","v":"Real post-tax post finance cash flow with o/d"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3553","v":0},{"$f":"N3553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt finance charge",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M2181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost of debt accounting for tax shield",null,null,null,null,null,null,null,null,{"$f":"IF($H3926=FALSE,M3925*(1-M3927),M3925)","v":0},{"$f":"IF($H3926=FALSE,N3925*(1-N3927),N3925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3613","v":"Local Authority"},null,"Weighted %",null,{"$f":"I3564","v":3.5000000000000003E-2},null,null,null,null,{"$f":"IFERROR($H3938*M3931/M$3930,0)","v":0},0,0,{"$f":"IFERROR($H3938*P3931/P$3930,0)","v":0},{"$f":"IFERROR($H3938*Q3931/Q$3930,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined capital",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M3917+M3922+M3930-M630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3917+AS3922+AS3930-AS630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease cost weighting",null,"Weighted %",null,null,null,null,null,null,{"$f":"IFERROR(M3920*M3917/M3945,0)","v":0},{"$f":"IFERROR(N3920*N3917/N3945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of debt accounting for tax shield",null,null,null,null,null,null,null,null,{"$f":"IF($H3967=FALSE,M3966*(1-M3968),M3966)","v":0},{"$f":"IF($H3967=FALSE,N3966*(1-N3968),N3966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share capital carrying value - c/f",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"-M3610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3617","v":0},null,"Weighted %",null,{"$f":"I3617","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease cost weighting",null,"Weighted %",null,null,null,null,null,null,{"$f":"IFERROR(M3961*M3958/M3986,0)","v":0},{"$f":"IFERROR(N3961*N3958/N3986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt finance",null,"£000",null,null,null,null,0,null,{"$f":"CHOOSE($H$4001,-M3922,-M3963)*M$4000","v":0},{"$f":"CHOOSE($H$4001,-N3922,-N3963)*N$4000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC",null,"%",null,{"$f":"SUM(H4004:H4010)","v":0}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF($H4021,M4020+M4019,M4020)","v":0},{"$f":"IF($H4021,N4020+N4019,N4020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4020","v":0},{"$f":"N4020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4031:BT4031)","v":0},null,{"$f":"SUM($M4029:M4029)-SUM($M4030:M4030)","v":0},{"$f":"SUM($M4029:N4029)-SUM($M4030:N4030)","v":0},{"$f":"SUM($M4029:O4029)-SUM($M4030:O4030)","v":0},{"$f":"SUM($M4029:P4029)-SUM($M4030:P4030)","v":0},{"$f":"SUM($M4029:Q4029)-SUM($M4030:Q4030)","v":0},{"$f":"SUM($M4029:R4029)-SUM($M4030:R4030)","v":0},{"$f":"SUM($M4029:S4029)-SUM($M4030:S4030)","v":0},{"$f":"SUM($M4029:T4029)-SUM($M4030:T4030)","v":0},{"$f":"SUM($M4029:U4029)-SUM($M4030:U4030)","v":0},{"$f":"SUM($M4029:V4029)-SUM($M4030:V4030)","v":0},{"$f":"SUM($M4029:W4029)-SUM($M4030:W4030)","v":0},{"$f":"SUM($M4029:X4029)-SUM($M4030:X4030)","v":0},{"$f":"SUM($M4029:Y4029)-SUM($M4030:Y4030)","v":0},{"$f":"SUM($M4029:Z4029)-SUM($M4030:Z4030)","v":0},{"$f":"SUM($M4029:AA4029)-SUM($M4030:AA4030)","v":0},{"$f":"SUM($M4029:AB4029)-SUM($M4030:AB4030)","v":0},{"$f":"SUM($M4029:AC4029)-SUM($M4030:AC4030)","v":0},{"$f":"SUM($M4029:AD4029)-SUM($M4030:AD4030)","v":0},{"$f":"SUM($M4029:AE4029)-SUM($M4030:AE4030)","v":0},{"$f":"SUM($M4029:AF4029)-SUM($M4030:AF4030)","v":0},{"$f":"SUM($M4029:AG4029)-SUM($M4030:AG4030)","v":0},{"$f":"SUM($M4029:AH4029)-SUM($M4030:AH4030)","v":0},{"$f":"SUM($M4029:AI4029)-SUM($M4030:AI4030)","v":0},{"$f":"SUM($M4029:AJ4029)-SUM($M4030:AJ4030)","v":0},{"$f":"SUM($M4029:AK4029)-SUM($M4030:AK4030)","v":0},{"$f":"SUM($M4029:AL4029)-SUM($M4030:AL4030)","v":0},{"$f":"SUM($M4029:AM4029)-SUM($M4030:AM4030)","v":0},{"$f":"SUM($M4029:AN4029)-SUM($M4030:AN4030)","v":0},{"$f":"SUM($M4029:AO4029)-SUM($M4030:AO4030)","v":0},{"$f":"SUM($M4029:AP4029)-SUM($M4030:AP4030)","v":0},{"$f":"SUM($M4029:AQ4029)-SUM($M4030:AQ4030)","v":0},{"$f":"SUM($M4029:AR4029)-SUM($M4030:AR4030)","v":0},{"$f":"SUM($M4029:AS4029)-SUM($M4030:AS4030)","v":0},{"$f":"SUM($M4029:AT4029)-SUM($M4030:AT4030)","v":0},{"$f":"SUM($M4029:AU4029)-SUM($M4030:AU4030)","v":0},{"$f":"SUM($M4029:AV4029)-SUM($M4030:AV4030)","v":0},{"$f":"SUM($M4029:AW4029)-SUM($M4030:AW4030)","v":0},{"$f":"SUM($M4029:AX4029)-SUM($M4030:AX4030)","v":0},{"$f":"SUM($M4029:AY4029)-SUM($M4030:AY4030)","v":0},{"$f":"SUM($M4029:AZ4029)-SUM($M4030:AZ4030)","v":0},{"$f":"SUM($M4029:BA4029)-SUM($M4030:BA4030)","v":0},{"$f":"SUM($M4029:BB4029)-SUM($M4030:BB4030)","v":0},{"$f":"SUM($M4029:BC4029)-SUM($M4030:BC4030)","v":0},{"$f":"SUM($M4029:BD4029)-SUM($M4030:BD4030)","v":0},{"$f":"SUM($M4029:BE4029)-SUM($M4030:BE4030)","v":0},{"$f":"SUM($M4029:BF4029)-SUM($M4030:BF4030)","v":0},{"$f":"SUM($M4029:BG4029)-SUM($M4030:BG4030)","v":0},{"$f":"SUM($M4029:BH4029)-SUM($M4030:BH4030)","v":0},{"$f":"SUM($M4029:BI4029)-SUM($M4030:BI4030)","v":0},{"$f":"SUM($M4029:BJ4029)-SUM($M4030:BJ4030)","v":0},{"$f":"SUM($M4029:BK4029)-SUM($M4030:BK4030)","v":0},{"$f":"SUM($M4029:BL4029)-SUM($M4030:BL4030)","v":0},{"$f":"SUM($M4029:BM4029)-SUM($M4030:BM4030)","v":0},{"$f":"SUM($M4029:BN4029)-SUM($M4030:BN4030)","v":0},{"$f":"SUM($M4029:BO4029)-SUM($M4030:BO4030)","v":0},{"$f":"SUM($M4029:BP4029)-SUM($M4030:BP4030)","v":0},{"$f":"SUM($M4029:BQ4029)-SUM($M4030:BQ4030)","v":0},{"$f":"SUM($M4029:BR4029)-SUM($M4030:BR4030)","v":0},{"$f":"SUM($M4029:BS4029)-SUM($M4030:BS4030)","v":0},{"$f":"SUM($M4029:BT4029)-SUM($M4030:BT4030)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4042:BT4042)","v":0},null,{"$f":"IFERROR(-L4041/(M4041-L4041),0)*M4039","v":0},{"$f":"IFERROR(-M4041/(N4041-M4041),0)*N4039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4047=0,L4047=1),1,0)","v":0},{"$f":"IF(AND(N4047=0,M4047=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4070:BT4070)","v":0},null,{"$f":"SUM($M4068:M4068)-SUM($M4069:M4069)","v":0},{"$f":"SUM($M4068:N4068)-SUM($M4069:N4069)","v":0},{"$f":"SUM($M4068:O4068)-SUM($M4069:O4069)","v":0},{"$f":"SUM($M4068:P4068)-SUM($M4069:P4069)","v":0},{"$f":"SUM($M4068:Q4068)-SUM($M4069:Q4069)","v":0},{"$f":"SUM($M4068:R4068)-SUM($M4069:R4069)","v":0},{"$f":"SUM($M4068:S4068)-SUM($M4069:S4069)","v":0},{"$f":"SUM($M4068:T4068)-SUM($M4069:T4069)","v":0},{"$f":"SUM($M4068:U4068)-SUM($M4069:U4069)","v":0},{"$f":"SUM($M4068:V4068)-SUM($M4069:V4069)","v":0},{"$f":"SUM($M4068:W4068)-SUM($M4069:W4069)","v":0},{"$f":"SUM($M4068:X4068)-SUM($M4069:X4069)","v":0},{"$f":"SUM($M4068:Y4068)-SUM($M4069:Y4069)","v":0},{"$f":"SUM($M4068:Z4068)-SUM($M4069:Z4069)","v":0},{"$f":"SUM($M4068:AA4068)-SUM($M4069:AA4069)","v":0},{"$f":"SUM($M4068:AB4068)-SUM($M4069:AB4069)","v":0},{"$f":"SUM($M4068:AC4068)-SUM($M4069:AC4069)","v":0},{"$f":"SUM($M4068:AD4068)-SUM($M4069:AD4069)","v":0},{"$f":"SUM($M4068:AE4068)-SUM($M4069:AE4069)","v":0},{"$f":"SUM($M4068:AF4068)-SUM($M4069:AF4069)","v":0},{"$f":"SUM($M4068:AG4068)-SUM($M4069:AG4069)","v":0},{"$f":"SUM($M4068:AH4068)-SUM($M4069:AH4069)","v":0},{"$f":"SUM($M4068:AI4068)-SUM($M4069:AI4069)","v":0},{"$f":"SUM($M4068:AJ4068)-SUM($M4069:AJ4069)","v":0},{"$f":"SUM($M4068:AK4068)-SUM($M4069:AK4069)","v":0},{"$f":"SUM($M4068:AL4068)-SUM($M4069:AL4069)","v":0},{"$f":"SUM($M4068:AM4068)-SUM($M4069:AM4069)","v":0},{"$f":"SUM($M4068:AN4068)-SUM($M4069:AN4069)","v":0},{"$f":"SUM($M4068:AO4068)-SUM($M4069:AO4069)","v":0},{"$f":"SUM($M4068:AP4068)-SUM($M4069:AP4069)","v":0},{"$f":"SUM($M4068:AQ4068)-SUM($M4069:AQ4069)","v":0},{"$f":"SUM($M4068:AR4068)-SUM($M4069:AR4069)","v":0},{"$f":"SUM($M4068:AS4068)-SUM($M4069:AS4069)","v":0},{"$f":"SUM($M4068:AT4068)-SUM($M4069:AT4069)","v":0},{"$f":"SUM($M4068:AU4068)-SUM($M4069:AU4069)","v":0},{"$f":"SUM($M4068:AV4068)-SUM($M4069:AV4069)","v":0},{"$f":"SUM($M4068:AW4068)-SUM($M4069:AW4069)","v":0},{"$f":"SUM($M4068:AX4068)-SUM($M4069:AX4069)","v":0},{"$f":"SUM($M4068:AY4068)-SUM($M4069:AY4069)","v":0},{"$f":"SUM($M4068:AZ4068)-SUM($M4069:AZ4069)","v":0},{"$f":"SUM($M4068:BA4068)-SUM($M4069:BA4069)","v":0},{"$f":"SUM($M4068:BB4068)-SUM($M4069:BB4069)","v":0},{"$f":"SUM($M4068:BC4068)-SUM($M4069:BC4069)","v":0},{"$f":"SUM($M4068:BD4068)-SUM($M4069:BD4069)","v":0},{"$f":"SUM($M4068:BE4068)-SUM($M4069:BE4069)","v":0},{"$f":"SUM($M4068:BF4068)-SUM($M4069:BF4069)","v":0},{"$f":"SUM($M4068:BG4068)-SUM($M4069:BG4069)","v":0},{"$f":"SUM($M4068:BH4068)-SUM($M4069:BH4069)","v":0},{"$f":"SUM($M4068:BI4068)-SUM($M4069:BI4069)","v":0},{"$f":"SUM($M4068:BJ4068)-SUM($M4069:BJ4069)","v":0},{"$f":"SUM($M4068:BK4068)-SUM($M4069:BK4069)","v":0},{"$f":"SUM($M4068:BL4068)-SUM($M4069:BL4069)","v":0},{"$f":"SUM($M4068:BM4068)-SUM($M4069:BM4069)","v":0},{"$f":"SUM($M4068:BN4068)-SUM($M4069:BN4069)","v":0},{"$f":"SUM($M4068:BO4068)-SUM($M4069:BO4069)","v":0},{"$f":"SUM($M4068:BP4068)-SUM($M4069:BP4069)","v":0},{"$f":"SUM($M4068:BQ4068)-SUM($M4069:BQ4069)","v":0},{"$f":"SUM($M4068:BR4068)-SUM($M4069:BR4069)","v":0},{"$f":"SUM($M4068:BS4068)-SUM($M4069:BS4069)","v":0},{"$f":"SUM($M4068:BT4068)-SUM($M4069:BT4069)","v":0}]
[]
[null,null,null,{"$f":"D4079","v":"PRE-TAX POST GRANT CASH FLOW"},null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M$3896","v":0},{"$f":"N$3896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4099:BT4099)","v":0},null,{"$f":"IFERROR(-L4098/(M4098-L4098),0)*M4096","v":0},{"$f":"IFERROR(-M4098/(N4098-M4098),0)*N4096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4106:BT4106)","v":0},null,{"$f":"SUM($M4104:M4104)-SUM($M4105:M4105)","v":0},{"$f":"SUM($M4104:N4104)-SUM($M4105:N4105)","v":0},{"$f":"SUM($M4104:O4104)-SUM($M4105:O4105)","v":0},{"$f":"SUM($M4104:P4104)-SUM($M4105:P4105)","v":0},{"$f":"SUM($M4104:Q4104)-SUM($M4105:Q4105)","v":0},{"$f":"SUM($M4104:R4104)-SUM($M4105:R4105)","v":0},{"$f":"SUM($M4104:S4104)-SUM($M4105:S4105)","v":0},{"$f":"SUM($M4104:T4104)-SUM($M4105:T4105)","v":0},{"$f":"SUM($M4104:U4104)-SUM($M4105:U4105)","v":0},{"$f":"SUM($M4104:V4104)-SUM($M4105:V4105)","v":0},{"$f":"SUM($M4104:W4104)-SUM($M4105:W4105)","v":0},{"$f":"SUM($M4104:X4104)-SUM($M4105:X4105)","v":0},{"$f":"SUM($M4104:Y4104)-SUM($M4105:Y4105)","v":0},{"$f":"SUM($M4104:Z4104)-SUM($M4105:Z4105)","v":0},{"$f":"SUM($M4104:AA4104)-SUM($M4105:AA4105)","v":0},{"$f":"SUM($M4104:AB4104)-SUM($M4105:AB4105)","v":0},{"$f":"SUM($M4104:AC4104)-SUM($M4105:AC4105)","v":0},{"$f":"SUM($M4104:AD4104)-SUM($M4105:AD4105)","v":0},{"$f":"SUM($M4104:AE4104)-SUM($M4105:AE4105)","v":0},{"$f":"SUM($M4104:AF4104)-SUM($M4105:AF4105)","v":0},{"$f":"SUM($M4104:AG4104)-SUM($M4105:AG4105)","v":0},{"$f":"SUM($M4104:AH4104)-SUM($M4105:AH4105)","v":0},{"$f":"SUM($M4104:AI4104)-SUM($M4105:AI4105)","v":0},{"$f":"SUM($M4104:AJ4104)-SUM($M4105:AJ4105)","v":0},{"$f":"SUM($M4104:AK4104)-SUM($M4105:AK4105)","v":0},{"$f":"SUM($M4104:AL4104)-SUM($M4105:AL4105)","v":0},{"$f":"SUM($M4104:AM4104)-SUM($M4105:AM4105)","v":0},{"$f":"SUM($M4104:AN4104)-SUM($M4105:AN4105)","v":0},{"$f":"SUM($M4104:AO4104)-SUM($M4105:AO4105)","v":0},{"$f":"SUM($M4104:AP4104)-SUM($M4105:AP4105)","v":0},{"$f":"SUM($M4104:AQ4104)-SUM($M4105:AQ4105)","v":0},{"$f":"SUM($M4104:AR4104)-SUM($M4105:AR4105)","v":0},{"$f":"SUM($M4104:AS4104)-SUM($M4105:AS4105)","v":0},{"$f":"SUM($M4104:AT4104)-SUM($M4105:AT4105)","v":0},{"$f":"SUM($M4104:AU4104)-SUM($M4105:AU4105)","v":0},{"$f":"SUM($M4104:AV4104)-SUM($M4105:AV4105)","v":0},{"$f":"SUM($M4104:AW4104)-SUM($M4105:AW4105)","v":0},{"$f":"SUM($M4104:AX4104)-SUM($M4105:AX4105)","v":0},{"$f":"SUM($M4104:AY4104)-SUM($M4105:AY4105)","v":0},{"$f":"SUM($M4104:AZ4104)-SUM($M4105:AZ4105)","v":0},{"$f":"SUM($M4104:BA4104)-SUM($M4105:BA4105)","v":0},{"$f":"SUM($M4104:BB4104)-SUM($M4105:BB4105)","v":0},{"$f":"SUM($M4104:BC4104)-SUM($M4105:BC4105)","v":0},{"$f":"SUM($M4104:BD4104)-SUM($M4105:BD4105)","v":0},{"$f":"SUM($M4104:BE4104)-SUM($M4105:BE4105)","v":0},{"$f":"SUM($M4104:BF4104)-SUM($M4105:BF4105)","v":0},{"$f":"SUM($M4104:BG4104)-SUM($M4105:BG4105)","v":0},{"$f":"SUM($M4104:BH4104)-SUM($M4105:BH4105)","v":0},{"$f":"SUM($M4104:BI4104)-SUM($M4105:BI4105)","v":0},{"$f":"SUM($M4104:BJ4104)-SUM($M4105:BJ4105)","v":0},{"$f":"SUM($M4104:BK4104)-SUM($M4105:BK4105)","v":0},{"$f":"SUM($M4104:BL4104)-SUM($M4105:BL4105)","v":0},{"$f":"SUM($M4104:BM4104)-SUM($M4105:BM4105)","v":0},{"$f":"SUM($M4104:BN4104)-SUM($M4105:BN4105)","v":0},{"$f":"SUM($M4104:BO4104)-SUM($M4105:BO4105)","v":0},{"$f":"SUM($M4104:BP4104)-SUM($M4105:BP4105)","v":0},{"$f":"SUM($M4104:BQ4104)-SUM($M4105:BQ4105)","v":0},{"$f":"SUM($M4104:BR4104)-SUM($M4105:BR4105)","v":0},{"$f":"SUM($M4104:BS4104)-SUM($M4105:BS4105)","v":0},{"$f":"SUM($M4104:BT4104)-SUM($M4105:BT4105)","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4112*M4113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4124*M4119","v":0},{"$f":"N4124*N4119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4133:M4133)*SUM(M4135:N4135)","v":0},{"$f":"SUM($M4133:N4133)*SUM(N4135:O4135)","v":0},{"$f":"SUM($M4133:O4133)*SUM(O4135:P4135)","v":0},{"$f":"SUM($M4133:P4133)*SUM(P4135:Q4135)","v":0},{"$f":"SUM($M4133:Q4133)*SUM(Q4135:R4135)","v":0},{"$f":"SUM($M4133:R4133)*SUM(R4135:S4135)","v":0},{"$f":"SUM($M4133:S4133)*SUM(S4135:T4135)","v":0},{"$f":"SUM($M4133:T4133)*SUM(T4135:U4135)","v":0},{"$f":"SUM($M4133:U4133)*SUM(U4135:V4135)","v":0},{"$f":"SUM($M4133:V4133)*SUM(V4135:W4135)","v":0},{"$f":"SUM($M4133:W4133)*SUM(W4135:X4135)","v":0},{"$f":"SUM($M4133:X4133)*SUM(X4135:Y4135)","v":0},{"$f":"SUM($M4133:Y4133)*SUM(Y4135:Z4135)","v":0},{"$f":"SUM($M4133:Z4133)*SUM(Z4135:AA4135)","v":0},{"$f":"SUM($M4133:AA4133)*SUM(AA4135:AB4135)","v":0},{"$f":"SUM($M4133:AB4133)*SUM(AB4135:AC4135)","v":0},{"$f":"SUM($M4133:AC4133)*SUM(AC4135:AD4135)","v":0},{"$f":"SUM($M4133:AD4133)*SUM(AD4135:AE4135)","v":0},{"$f":"SUM($M4133:AE4133)*SUM(AE4135:AF4135)","v":0},{"$f":"SUM($M4133:AF4133)*SUM(AF4135:AG4135)","v":0},{"$f":"SUM($M4133:AG4133)*SUM(AG4135:AH4135)","v":0},{"$f":"SUM($M4133:AH4133)*SUM(AH4135:AI4135)","v":0},{"$f":"SUM($M4133:AI4133)*SUM(AI4135:AJ4135)","v":0},{"$f":"SUM($M4133:AJ4133)*SUM(AJ4135:AK4135)","v":0},{"$f":"SUM($M4133:AK4133)*SUM(AK4135:AL4135)","v":0},{"$f":"SUM($M4133:AL4133)*SUM(AL4135:AM4135)","v":0},{"$f":"SUM($M4133:AM4133)*SUM(AM4135:AN4135)","v":0},{"$f":"SUM($M4133:AN4133)*SUM(AN4135:AO4135)","v":0},{"$f":"SUM($M4133:AO4133)*SUM(AO4135:AP4135)","v":0},{"$f":"SUM($M4133:AP4133)*SUM(AP4135:AQ4135)","v":0},{"$f":"SUM($M4133:AQ4133)*SUM(AQ4135:AR4135)","v":0},{"$f":"SUM($M4133:AR4133)*SUM(AR4135:AS4135)","v":0},{"$f":"SUM($M4133:AS4133)*SUM(AS4135:AT4135)","v":0},{"$f":"SUM($M4133:AT4133)*SUM(AT4135:AU4135)","v":0},{"$f":"SUM($M4133:AU4133)*SUM(AU4135:AV4135)","v":0},{"$f":"SUM($M4133:AV4133)*SUM(AV4135:AW4135)","v":0},{"$f":"SUM($M4133:AW4133)*SUM(AW4135:AX4135)","v":0},{"$f":"SUM($M4133:AX4133)*SUM(AX4135:AY4135)","v":0},{"$f":"SUM($M4133:AY4133)*SUM(AY4135:AZ4135)","v":0},{"$f":"SUM($M4133:AZ4133)*SUM(AZ4135:BA4135)","v":0},{"$f":"SUM($M4133:BA4133)*SUM(BA4135:BB4135)","v":0},{"$f":"SUM($M4133:BB4133)*SUM(BB4135:BC4135)","v":0},{"$f":"SUM($M4133:BC4133)*SUM(BC4135:BD4135)","v":0},{"$f":"SUM($M4133:BD4133)*SUM(BD4135:BE4135)","v":0},{"$f":"SUM($M4133:BE4133)*SUM(BE4135:BF4135)","v":0},{"$f":"SUM($M4133:BF4133)*SUM(BF4135:BG4135)","v":0},{"$f":"SUM($M4133:BG4133)*SUM(BG4135:BH4135)","v":0},{"$f":"SUM($M4133:BH4133)*SUM(BH4135:BI4135)","v":0},{"$f":"SUM($M4133:BI4133)*SUM(BI4135:BJ4135)","v":0},{"$f":"SUM($M4133:BJ4133)*SUM(BJ4135:BK4135)","v":0},{"$f":"SUM($M4133:BK4133)*SUM(BK4135:BL4135)","v":0},{"$f":"SUM($M4133:BL4133)*SUM(BL4135:BM4135)","v":0},{"$f":"SUM($M4133:BM4133)*SUM(BM4135:BN4135)","v":0},{"$f":"SUM($M4133:BN4133)*SUM(BN4135:BO4135)","v":0},{"$f":"SUM($M4133:BO4133)*SUM(BO4135:BP4135)","v":0},{"$f":"SUM($M4133:BP4133)*SUM(BP4135:BQ4135)","v":0},{"$f":"SUM($M4133:BQ4133)*SUM(BQ4135:BR4135)","v":0},{"$f":"SUM($M4133:BR4133)*SUM(BR4135:BS4135)","v":0},{"$f":"SUM($M4133:BS4133)*SUM(BS4135:BT4135)","v":0},{"$f":"SUM($M4133:BT4133)*SUM(BT4135:BU4135)","v":0}]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4142,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,$I$5,1)*M4150","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,$I$5,1)*N4150","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,$I$5,1)*O4150","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,$I$5,1)*P4150","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,$I$5,1)*Q4150","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,$I$5,1)*R4150","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,$I$5,1)*S4150","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,$I$5,1)*T4150","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,$I$5,1)*U4150","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,$I$5,1)*V4150","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,$I$5,1)*W4150","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,$I$5,1)*X4150","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,$I$5,1)*Y4150","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,$I$5,1)*Z4150","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,$I$5,1)*AA4150","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,$I$5,1)*AB4150","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,$I$5,1)*AC4150","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,$I$5,1)*AD4150","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,$I$5,1)*AE4150","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,$I$5,1)*AF4150","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,$I$5,1)*AG4150","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,$I$5,1)*AH4150","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,$I$5,1)*AI4150","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,$I$5,1)*AJ4150","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,$I$5,1)*AK4150","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,$I$5,1)*AL4150","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,$I$5,1)*AM4150","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,$I$5,1)*AN4150","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,$I$5,1)*AO4150","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,$I$5,1)*AP4150","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,$I$5,1)*AQ4150","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,$I$5,1)*AR4150","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,$I$5,1)*AS4150","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,$I$5,1)*AT4150","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,$I$5,1)*AU4150","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,$I$5,1)*AV4150","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,$I$5,1)*AW4150","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,$I$5,1)*AX4150","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,$I$5,1)*AY4150","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,$I$5,1)*AZ4150","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,$I$5,1)*BA4150","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,$I$5,1)*BB4150","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,$I$5,1)*BC4150","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,$I$5,1)*BD4150","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,$I$5,1)*BE4150","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,$I$5,1)*BF4150","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,$I$5,1)*BG4150","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,$I$5,1)*BH4150","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,$I$5,1)*BI4150","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,$I$5,1)*BJ4150","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,$I$5,1)*BK4150","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,$I$5,1)*BL4150","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,$I$5,1)*BM4150","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,$I$5,1)*BN4150","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,$I$5,1)*BO4150","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,$I$5,1)*BP4150","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,$I$5,1)*BQ4150","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,$I$5,1)*BR4150","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,$I$5,1)*BS4150","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,$I$5,1)*BT4150","v":0}]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4165:BT4165)","v":0},null,{"$f":"IFERROR(-L4164/(M4164-L4164),0)*M4162","v":0},{"$f":"IFERROR(-M4164/(N4164-M4164),0)*N4162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4178*M4179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4193:BT4193)","v":0},null,{"$f":"SUM($M4191:M4191)-SUM($M4192:M4192)","v":0},{"$f":"SUM($M4191:N4191)-SUM($M4192:N4192)","v":0},{"$f":"SUM($M4191:O4191)-SUM($M4192:O4192)","v":0},{"$f":"SUM($M4191:P4191)-SUM($M4192:P4192)","v":0},{"$f":"SUM($M4191:Q4191)-SUM($M4192:Q4192)","v":0},{"$f":"SUM($M4191:R4191)-SUM($M4192:R4192)","v":0},{"$f":"SUM($M4191:S4191)-SUM($M4192:S4192)","v":0},{"$f":"SUM($M4191:T4191)-SUM($M4192:T4192)","v":0},{"$f":"SUM($M4191:U4191)-SUM($M4192:U4192)","v":0},{"$f":"SUM($M4191:V4191)-SUM($M4192:V4192)","v":0},{"$f":"SUM($M4191:W4191)-SUM($M4192:W4192)","v":0},{"$f":"SUM($M4191:X4191)-SUM($M4192:X4192)","v":0},{"$f":"SUM($M4191:Y4191)-SUM($M4192:Y4192)","v":0},{"$f":"SUM($M4191:Z4191)-SUM($M4192:Z4192)","v":0},{"$f":"SUM($M4191:AA4191)-SUM($M4192:AA4192)","v":0},{"$f":"SUM($M4191:AB4191)-SUM($M4192:AB4192)","v":0},{"$f":"SUM($M4191:AC4191)-SUM($M4192:AC4192)","v":0},{"$f":"SUM($M4191:AD4191)-SUM($M4192:AD4192)","v":0},{"$f":"SUM($M4191:AE4191)-SUM($M4192:AE4192)","v":0},{"$f":"SUM($M4191:AF4191)-SUM($M4192:AF4192)","v":0},{"$f":"SUM($M4191:AG4191)-SUM($M4192:AG4192)","v":0},{"$f":"SUM($M4191:AH4191)-SUM($M4192:AH4192)","v":0},{"$f":"SUM($M4191:AI4191)-SUM($M4192:AI4192)","v":0},{"$f":"SUM($M4191:AJ4191)-SUM($M4192:AJ4192)","v":0},{"$f":"SUM($M4191:AK4191)-SUM($M4192:AK4192)","v":0},{"$f":"SUM($M4191:AL4191)-SUM($M4192:AL4192)","v":0},{"$f":"SUM($M4191:AM4191)-SUM($M4192:AM4192)","v":0},{"$f":"SUM($M4191:AN4191)-SUM($M4192:AN4192)","v":0},{"$f":"SUM($M4191:AO4191)-SUM($M4192:AO4192)","v":0},{"$f":"SUM($M4191:AP4191)-SUM($M4192:AP4192)","v":0},{"$f":"SUM($M4191:AQ4191)-SUM($M4192:AQ4192)","v":0},{"$f":"SUM($M4191:AR4191)-SUM($M4192:AR4192)","v":0},{"$f":"SUM($M4191:AS4191)-SUM($M4192:AS4192)","v":0},{"$f":"SUM($M4191:AT4191)-SUM($M4192:AT4192)","v":0},{"$f":"SUM($M4191:AU4191)-SUM($M4192:AU4192)","v":0},{"$f":"SUM($M4191:AV4191)-SUM($M4192:AV4192)","v":0},{"$f":"SUM($M4191:AW4191)-SUM($M4192:AW4192)","v":0},{"$f":"SUM($M4191:AX4191)-SUM($M4192:AX4192)","v":0},{"$f":"SUM($M4191:AY4191)-SUM($M4192:AY4192)","v":0},{"$f":"SUM($M4191:AZ4191)-SUM($M4192:AZ4192)","v":0},{"$f":"SUM($M4191:BA4191)-SUM($M4192:BA4192)","v":0},{"$f":"SUM($M4191:BB4191)-SUM($M4192:BB4192)","v":0},{"$f":"SUM($M4191:BC4191)-SUM($M4192:BC4192)","v":0},{"$f":"SUM($M4191:BD4191)-SUM($M4192:BD4192)","v":0},{"$f":"SUM($M4191:BE4191)-SUM($M4192:BE4192)","v":0},{"$f":"SUM($M4191:BF4191)-SUM($M4192:BF4192)","v":0},{"$f":"SUM($M4191:BG4191)-SUM($M4192:BG4192)","v":0},{"$f":"SUM($M4191:BH4191)-SUM($M4192:BH4192)","v":0},{"$f":"SUM($M4191:BI4191)-SUM($M4192:BI4192)","v":0},{"$f":"SUM($M4191:BJ4191)-SUM($M4192:BJ4192)","v":0},{"$f":"SUM($M4191:BK4191)-SUM($M4192:BK4192)","v":0},{"$f":"SUM($M4191:BL4191)-SUM($M4192:BL4192)","v":0},{"$f":"SUM($M4191:BM4191)-SUM($M4192:BM4192)","v":0},{"$f":"SUM($M4191:BN4191)-SUM($M4192:BN4192)","v":0},{"$f":"SUM($M4191:BO4191)-SUM($M4192:BO4192)","v":0},{"$f":"SUM($M4191:BP4191)-SUM($M4192:BP4192)","v":0},{"$f":"SUM($M4191:BQ4191)-SUM($M4192:BQ4192)","v":0},{"$f":"SUM($M4191:BR4191)-SUM($M4192:BR4192)","v":0},{"$f":"SUM($M4191:BS4191)-SUM($M4192:BS4192)","v":0},{"$f":"SUM($M4191:BT4191)-SUM($M4192:BT4192)","v":0}]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4193=1,\"n/a\",K4193+K4195)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4202:BT4202)","v":0},null,{"$f":"SUM($M4200:M4200)-SUM($M4201:M4201)","v":0},{"$f":"SUM($M4200:N4200)-SUM($M4201:N4201)","v":0},{"$f":"SUM($M4200:O4200)-SUM($M4201:O4201)","v":0},{"$f":"SUM($M4200:P4200)-SUM($M4201:P4201)","v":0},{"$f":"SUM($M4200:Q4200)-SUM($M4201:Q4201)","v":0},{"$f":"SUM($M4200:R4200)-SUM($M4201:R4201)","v":0},{"$f":"SUM($M4200:S4200)-SUM($M4201:S4201)","v":0},{"$f":"SUM($M4200:T4200)-SUM($M4201:T4201)","v":0},{"$f":"SUM($M4200:U4200)-SUM($M4201:U4201)","v":0},{"$f":"SUM($M4200:V4200)-SUM($M4201:V4201)","v":0},{"$f":"SUM($M4200:W4200)-SUM($M4201:W4201)","v":0},{"$f":"SUM($M4200:X4200)-SUM($M4201:X4201)","v":0},{"$f":"SUM($M4200:Y4200)-SUM($M4201:Y4201)","v":0},{"$f":"SUM($M4200:Z4200)-SUM($M4201:Z4201)","v":0},{"$f":"SUM($M4200:AA4200)-SUM($M4201:AA4201)","v":0},{"$f":"SUM($M4200:AB4200)-SUM($M4201:AB4201)","v":0},{"$f":"SUM($M4200:AC4200)-SUM($M4201:AC4201)","v":0},{"$f":"SUM($M4200:AD4200)-SUM($M4201:AD4201)","v":0},{"$f":"SUM($M4200:AE4200)-SUM($M4201:AE4201)","v":0},{"$f":"SUM($M4200:AF4200)-SUM($M4201:AF4201)","v":0},{"$f":"SUM($M4200:AG4200)-SUM($M4201:AG4201)","v":0},{"$f":"SUM($M4200:AH4200)-SUM($M4201:AH4201)","v":0},{"$f":"SUM($M4200:AI4200)-SUM($M4201:AI4201)","v":0},{"$f":"SUM($M4200:AJ4200)-SUM($M4201:AJ4201)","v":0},{"$f":"SUM($M4200:AK4200)-SUM($M4201:AK4201)","v":0},{"$f":"SUM($M4200:AL4200)-SUM($M4201:AL4201)","v":0},{"$f":"SUM($M4200:AM4200)-SUM($M4201:AM4201)","v":0},{"$f":"SUM($M4200:AN4200)-SUM($M4201:AN4201)","v":0},{"$f":"SUM($M4200:AO4200)-SUM($M4201:AO4201)","v":0},{"$f":"SUM($M4200:AP4200)-SUM($M4201:AP4201)","v":0},{"$f":"SUM($M4200:AQ4200)-SUM($M4201:AQ4201)","v":0},{"$f":"SUM($M4200:AR4200)-SUM($M4201:AR4201)","v":0},{"$f":"SUM($M4200:AS4200)-SUM($M4201:AS4201)","v":0},{"$f":"SUM($M4200:AT4200)-SUM($M4201:AT4201)","v":0},{"$f":"SUM($M4200:AU4200)-SUM($M4201:AU4201)","v":0},{"$f":"SUM($M4200:AV4200)-SUM($M4201:AV4201)","v":0},{"$f":"SUM($M4200:AW4200)-SUM($M4201:AW4201)","v":0},{"$f":"SUM($M4200:AX4200)-SUM($M4201:AX4201)","v":0},{"$f":"SUM($M4200:AY4200)-SUM($M4201:AY4201)","v":0},{"$f":"SUM($M4200:AZ4200)-SUM($M4201:AZ4201)","v":0},{"$f":"SUM($M4200:BA4200)-SUM($M4201:BA4201)","v":0},{"$f":"SUM($M4200:BB4200)-SUM($M4201:BB4201)","v":0},{"$f":"SUM($M4200:BC4200)-SUM($M4201:BC4201)","v":0},{"$f":"SUM($M4200:BD4200)-SUM($M4201:BD4201)","v":0},{"$f":"SUM($M4200:BE4200)-SUM($M4201:BE4201)","v":0},{"$f":"SUM($M4200:BF4200)-SUM($M4201:BF4201)","v":0},{"$f":"SUM($M4200:BG4200)-SUM($M4201:BG4201)","v":0},{"$f":"SUM($M4200:BH4200)-SUM($M4201:BH4201)","v":0},{"$f":"SUM($M4200:BI4200)-SUM($M4201:BI4201)","v":0},{"$f":"SUM($M4200:BJ4200)-SUM($M4201:BJ4201)","v":0},{"$f":"SUM($M4200:BK4200)-SUM($M4201:BK4201)","v":0},{"$f":"SUM($M4200:BL4200)-SUM($M4201:BL4201)","v":0},{"$f":"SUM($M4200:BM4200)-SUM($M4201:BM4201)","v":0},{"$f":"SUM($M4200:BN4200)-SUM($M4201:BN4201)","v":0},{"$f":"SUM($M4200:BO4200)-SUM($M4201:BO4201)","v":0},{"$f":"SUM($M4200:BP4200)-SUM($M4201:BP4201)","v":0},{"$f":"SUM($M4200:BQ4200)-SUM($M4201:BQ4201)","v":0},{"$f":"SUM($M4200:BR4200)-SUM($M4201:BR4201)","v":0},{"$f":"SUM($M4200:BS4200)-SUM($M4201:BS4201)","v":0},{"$f":"SUM($M4200:BT4200)-SUM($M4201:BT4201)","v":0}]
[]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4231:BT4231)","v":0},null,{"$f":"IFERROR(-L4230/(M4230-L4230),0)*M4228","v":0},{"$f":"IFERROR(-M4230/(N4230-M4230),0)*N4228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4235:M4235)<0)*(SUM($L4236:L4236)=0)","v":0},{"$f":"1*(SUM($M4235:N4235)<0)*(SUM($L4236:M4236)=0)","v":0},{"$f":"1*(SUM($M4235:O4235)<0)*(SUM($L4236:N4236)=0)","v":0},{"$f":"1*(SUM($M4235:P4235)<0)*(SUM($L4236:O4236)=0)","v":0},{"$f":"1*(SUM($M4235:Q4235)<0)*(SUM($L4236:P4236)=0)","v":0},{"$f":"1*(SUM($M4235:R4235)<0)*(SUM($L4236:Q4236)=0)","v":0},{"$f":"1*(SUM($M4235:S4235)<0)*(SUM($L4236:R4236)=0)","v":0},{"$f":"1*(SUM($M4235:T4235)<0)*(SUM($L4236:S4236)=0)","v":0},{"$f":"1*(SUM($M4235:U4235)<0)*(SUM($L4236:T4236)=0)","v":0},{"$f":"1*(SUM($M4235:V4235)<0)*(SUM($L4236:U4236)=0)","v":0},{"$f":"1*(SUM($M4235:W4235)<0)*(SUM($L4236:V4236)=0)","v":0},{"$f":"1*(SUM($M4235:X4235)<0)*(SUM($L4236:W4236)=0)","v":0},{"$f":"1*(SUM($M4235:Y4235)<0)*(SUM($L4236:X4236)=0)","v":0},{"$f":"1*(SUM($M4235:Z4235)<0)*(SUM($L4236:Y4236)=0)","v":0},{"$f":"1*(SUM($M4235:AA4235)<0)*(SUM($L4236:Z4236)=0)","v":0},{"$f":"1*(SUM($M4235:AB4235)<0)*(SUM($L4236:AA4236)=0)","v":0},{"$f":"1*(SUM($M4235:AC4235)<0)*(SUM($L4236:AB4236)=0)","v":0},{"$f":"1*(SUM($M4235:AD4235)<0)*(SUM($L4236:AC4236)=0)","v":0},{"$f":"1*(SUM($M4235:AE4235)<0)*(SUM($L4236:AD4236)=0)","v":0},{"$f":"1*(SUM($M4235:AF4235)<0)*(SUM($L4236:AE4236)=0)","v":0},{"$f":"1*(SUM($M4235:AG4235)<0)*(SUM($L4236:AF4236)=0)","v":0},{"$f":"1*(SUM($M4235:AH4235)<0)*(SUM($L4236:AG4236)=0)","v":0},{"$f":"1*(SUM($M4235:AI4235)<0)*(SUM($L4236:AH4236)=0)","v":0},{"$f":"1*(SUM($M4235:AJ4235)<0)*(SUM($L4236:AI4236)=0)","v":0},{"$f":"1*(SUM($M4235:AK4235)<0)*(SUM($L4236:AJ4236)=0)","v":0},{"$f":"1*(SUM($M4235:AL4235)<0)*(SUM($L4236:AK4236)=0)","v":0},{"$f":"1*(SUM($M4235:AM4235)<0)*(SUM($L4236:AL4236)=0)","v":0},{"$f":"1*(SUM($M4235:AN4235)<0)*(SUM($L4236:AM4236)=0)","v":0},{"$f":"1*(SUM($M4235:AO4235)<0)*(SUM($L4236:AN4236)=0)","v":0},{"$f":"1*(SUM($M4235:AP4235)<0)*(SUM($L4236:AO4236)=0)","v":0},{"$f":"1*(SUM($M4235:AQ4235)<0)*(SUM($L4236:AP4236)=0)","v":0},{"$f":"1*(SUM($M4235:AR4235)<0)*(SUM($L4236:AQ4236)=0)","v":0},{"$f":"1*(SUM($M4235:AS4235)<0)*(SUM($L4236:AR4236)=0)","v":0},{"$f":"1*(SUM($M4235:AT4235)<0)*(SUM($L4236:AS4236)=0)","v":0},{"$f":"1*(SUM($M4235:AU4235)<0)*(SUM($L4236:AT4236)=0)","v":0},{"$f":"1*(SUM($M4235:AV4235)<0)*(SUM($L4236:AU4236)=0)","v":0},{"$f":"1*(SUM($M4235:AW4235)<0)*(SUM($L4236:AV4236)=0)","v":0},{"$f":"1*(SUM($M4235:AX4235)<0)*(SUM($L4236:AW4236)=0)","v":0},{"$f":"1*(SUM($M4235:AY4235)<0)*(SUM($L4236:AX4236)=0)","v":0},{"$f":"1*(SUM($M4235:AZ4235)<0)*(SUM($L4236:AY4236)=0)","v":0},{"$f":"1*(SUM($M4235:BA4235)<0)*(SUM($L4236:AZ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BB4235)<0)*(SUM($L4236:BA4236)=0)","v":0},{"$f":"1*(SUM($M4235:BC4235)<0)*(SUM($L4236:BB4236)=0)","v":0},{"$f":"1*(SUM($M4235:BD4235)<0)*(SUM($L4236:BC4236)=0)","v":0},{"$f":"1*(SUM($M4235:BE4235)<0)*(SUM($L4236:BD4236)=0)","v":0},{"$f":"1*(SUM($M4235:BF4235)<0)*(SUM($L4236:BE4236)=0)","v":0},{"$f":"1*(SUM($M4235:BG4235)<0)*(SUM($L4236:BF4236)=0)","v":0},{"$f":"1*(SUM($M4235:BH4235)<0)*(SUM($L4236:BG4236)=0)","v":0},{"$f":"1*(SUM($M4235:BI4235)<0)*(SUM($L4236:BH4236)=0)","v":0},{"$f":"1*(SUM($M4235:BJ4235)<0)*(SUM($L4236:BI4236)=0)","v":0},{"$f":"1*(SUM($M4235:BK4235)<0)*(SUM($L4236:BJ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BL4235)<0)*(SUM($L4236:BK4236)=0)","v":0},{"$f":"1*(SUM($M4235:BM4235)<0)*(SUM($L4236:BL4236)=0)","v":0},{"$f":"1*(SUM($M4235:BN4235)<0)*(SUM($L4236:BM4236)=0)","v":0},{"$f":"1*(SUM($M4235:BO4235)<0)*(SUM($L4236:BN4236)=0)","v":0},{"$f":"1*(SUM($M4235:BP4235)<0)*(SUM($L4236:BO4236)=0)","v":0},{"$f":"1*(SUM($M4235:BQ4235)<0)*(SUM($L4236:BP4236)=0)","v":0},{"$f":"1*(SUM($M4235:BR4235)<0)*(SUM($L4236:BQ4236)=0)","v":0},{"$f":"1*(SUM($M4235:BS4235)<0)*(SUM($L4236:BR4236)=0)","v":0},{"$f":"1*(SUM($M4235:BT4235)<0)*(SUM($L4236:BS4236)=0)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4240:BT4240)","v":0},null,{"$f":"IFERROR(-L4239/(M4239-L4239),0)*M4237","v":0},{"$f":"IFERROR(-M4239/(N4239-M4239),0)*N4237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4238=1,\"n/a\",K4238+K4240)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,{"$f":"D4211","v":"LEVERED EQUITY RETURN"},null,null,null,null,null,null,null,null,{"$f":"M$3912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$3912","v":0},{"$f":"AA$3912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4245:L4245)<$H$3892)*(SUM($M4244:M4244)<>0)","v":0},{"$f":"1*(SUM($L4245:M4245)<$H$3892)*(SUM($M4244:N4244)<>0)","v":0},{"$f":"1*(SUM($L4245:N4245)<$H$3892)*(SUM($M4244:O4244)<>0)","v":0},{"$f":"1*(SUM($L4245:O4245)<$H$3892)*(SUM($M4244:P4244)<>0)","v":0},{"$f":"1*(SUM($L4245:P4245)<$H$3892)*(SUM($M4244:Q4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Q4245)<$H$3892)*(SUM($M4244:R4244)<>0)","v":0},{"$f":"1*(SUM($L4245:R4245)<$H$3892)*(SUM($M4244:S4244)<>0)","v":0},{"$f":"1*(SUM($L4245:S4245)<$H$3892)*(SUM($M4244:T4244)<>0)","v":0},{"$f":"1*(SUM($L4245:T4245)<$H$3892)*(SUM($M4244:U4244)<>0)","v":0},{"$f":"1*(SUM($L4245:U4245)<$H$3892)*(SUM($M4244:V4244)<>0)","v":0},{"$f":"1*(SUM($L4245:V4245)<$H$3892)*(SUM($M4244:W4244)<>0)","v":0},{"$f":"1*(SUM($L4245:W4245)<$H$3892)*(SUM($M4244:X4244)<>0)","v":0},{"$f":"1*(SUM($L4245:X4245)<$H$3892)*(SUM($M4244:Y4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Y4245)<$H$3892)*(SUM($M4244:Z4244)<>0)","v":0},{"$f":"1*(SUM($L4245:Z4245)<$H$3892)*(SUM($M4244:AA4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AA4245)<$H$3892)*(SUM($M4244:AB4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AB4245)<$H$3892)*(SUM($M4244:AC4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AC4245)<$H$3892)*(SUM($M4244:AD4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AD4245)<$H$3892)*(SUM($M4244:AE4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AE4245)<$H$3892)*(SUM($M4244:AF4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AF4245)<$H$3892)*(SUM($M4244:AG4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AG4245)<$H$3892)*(SUM($M4244:AH4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AH4245)<$H$3892)*(SUM($M4244:AI4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AI4245)<$H$3892)*(SUM($M4244:AJ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AJ4245)<$H$3892)*(SUM($M4244:AK4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AK4245)<$H$3892)*(SUM($M4244:AL4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AL4245)<$H$3892)*(SUM($M4244:AM4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AM4245)<$H$3892)*(SUM($M4244:AN4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AN4245)<$H$3892)*(SUM($M4244:AO4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AO4245)<$H$3892)*(SUM($M4244:AP4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AP4245)<$H$3892)*(SUM($M4244:AQ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AQ4245)<$H$3892)*(SUM($M4244:AR4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AR4245)<$H$3892)*(SUM($M4244:AS4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AS4245)<$H$3892)*(SUM($M4244:AT4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AT4245)<$H$3892)*(SUM($M4244:AU4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AU4245)<$H$3892)*(SUM($M4244:AV4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AV4245)<$H$3892)*(SUM($M4244:AW4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AW4245)<$H$3892)*(SUM($M4244:AX4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AX4245)<$H$3892)*(SUM($M4244:AY4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AY4245)<$H$3892)*(SUM($M4244:AZ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:AZ4245)<$H$3892)*(SUM($M4244:BA4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BA4245)<$H$3892)*(SUM($M4244:BB4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BB4245)<$H$3892)*(SUM($M4244:BC4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BC4245)<$H$3892)*(SUM($M4244:BD4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BD4245)<$H$3892)*(SUM($M4244:BE4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BE4245)<$H$3892)*(SUM($M4244:BF4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BF4245)<$H$3892)*(SUM($M4244:BG4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BG4245)<$H$3892)*(SUM($M4244:BH4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BH4245)<$H$3892)*(SUM($M4244:BI4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BI4245)<$H$3892)*(SUM($M4244:BJ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BJ4245)<$H$3892)*(SUM($M4244:BK4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BK4245)<$H$3892)*(SUM($M4244:BL4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BL4245)<$H$3892)*(SUM($M4244:BM4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BM4245)<$H$3892)*(SUM($M4244:BN4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BN4245)<$H$3892)*(SUM($M4244:BO4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BO4245)<$H$3892)*(SUM($M4244:BP4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BP4245)<$H$3892)*(SUM($M4244:BQ4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BQ4245)<$H$3892)*(SUM($M4244:BR4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BR4245)<$H$3892)*(SUM($M4244:BS4244)<>0)","v":0},{"$f":"1*(SUM($L4245:BS4245)<$H$3892)*(SUM($M4244:BT4244)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4245=0,L4245=1),1,0)","v":0},{"$f":"IF(AND(N4245=0,M4245=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$62:M$64,$I$5,1)*M4246","v":0},{"$f":"INDEX(OpCo_Shared!N$62:N$64,$I$5,1)*N4246","v":0},{"$f":"INDEX(OpCo_Shared!O$62:O$64,$I$5,1)*O4246","v":0},{"$f":"INDEX(OpCo_Shared!P$62:P$64,$I$5,1)*P4246","v":0},{"$f":"INDEX(OpCo_Shared!Q$62:Q$64,$I$5,1)*Q4246","v":0},{"$f":"INDEX(OpCo_Shared!R$62:R$64,$I$5,1)*R4246","v":0},{"$f":"INDEX(OpCo_Shared!S$62:S$64,$I$5,1)*S4246","v":0},{"$f":"INDEX(OpCo_Shared!T$62:T$64,$I$5,1)*T4246","v":0},{"$f":"INDEX(OpCo_Shared!U$62:U$64,$I$5,1)*U4246","v":0},{"$f":"INDEX(OpCo_Shared!V$62:V$64,$I$5,1)*V4246","v":0},{"$f":"INDEX(OpCo_Shared!W$62:W$64,$I$5,1)*W4246","v":0},{"$f":"INDEX(OpCo_Shared!X$62:X$64,$I$5,1)*X4246","v":0},{"$f":"INDEX(OpCo_Shared!Y$62:Y$64,$I$5,1)*Y4246","v":0},{"$f":"INDEX(OpCo_Shared!Z$62:Z$64,$I$5,1)*Z4246","v":0},{"$f":"INDEX(OpCo_Shared!AA$62:AA$64,$I$5,1)*AA4246","v":0},{"$f":"INDEX(OpCo_Shared!AB$62:AB$64,$I$5,1)*AB4246","v":0},{"$f":"INDEX(OpCo_Shared!AC$62:AC$64,$I$5,1)*AC4246","v":0},{"$f":"INDEX(OpCo_Shared!AD$62:AD$64,$I$5,1)*AD4246","v":0},{"$f":"INDEX(OpCo_Shared!AE$62:AE$64,$I$5,1)*AE4246","v":0},{"$f":"INDEX(OpCo_Shared!AF$62:AF$64,$I$5,1)*AF4246","v":0},{"$f":"INDEX(OpCo_Shared!AG$62:AG$64,$I$5,1)*AG4246","v":0},{"$f":"INDEX(OpCo_Shared!AH$62:AH$64,$I$5,1)*AH4246","v":0},{"$f":"INDEX(OpCo_Shared!AI$62:AI$64,$I$5,1)*AI4246","v":0},{"$f":"INDEX(OpCo_Shared!AJ$62:AJ$64,$I$5,1)*AJ4246","v":0},{"$f":"INDEX(OpCo_Shared!AK$62:AK$64,$I$5,1)*AK4246","v":0},{"$f":"INDEX(OpCo_Shared!AL$62:AL$64,$I$5,1)*AL4246","v":0},{"$f":"INDEX(OpCo_Shared!AM$62:AM$64,$I$5,1)*AM4246","v":0},{"$f":"INDEX(OpCo_Shared!AN$62:AN$64,$I$5,1)*AN4246","v":0},{"$f":"INDEX(OpCo_Shared!AO$62:AO$64,$I$5,1)*AO4246","v":0},{"$f":"INDEX(OpCo_Shared!AP$62:AP$64,$I$5,1)*AP4246","v":0},{"$f":"INDEX(OpCo_Shared!AQ$62:AQ$64,$I$5,1)*AQ4246","v":0},{"$f":"INDEX(OpCo_Shared!AR$62:AR$64,$I$5,1)*AR4246","v":0},{"$f":"INDEX(OpCo_Shared!AS$62:AS$64,$I$5,1)*AS4246","v":0},{"$f":"INDEX(OpCo_Shared!AT$62:AT$64,$I$5,1)*AT4246","v":0},{"$f":"INDEX(OpCo_Shared!AU$62:AU$64,$I$5,1)*AU4246","v":0},{"$f":"INDEX(OpCo_Shared!AV$62:AV$64,$I$5,1)*AV4246","v":0},{"$f":"INDEX(OpCo_Shared!AW$62:AW$64,$I$5,1)*AW4246","v":0},{"$f":"INDEX(OpCo_Shared!AX$62:AX$64,$I$5,1)*AX4246","v":0},{"$f":"INDEX(OpCo_Shared!AY$62:AY$64,$I$5,1)*AY4246","v":0},{"$f":"INDEX(OpCo_Shared!AZ$62:AZ$64,$I$5,1)*AZ4246","v":0},{"$f":"INDEX(OpCo_Shared!BA$62:BA$64,$I$5,1)*BA4246","v":0},{"$f":"INDEX(OpCo_Shared!BB$62:BB$64,$I$5,1)*BB4246","v":0},{"$f":"INDEX(OpCo_Shared!BC$62:BC$64,$I$5,1)*BC4246","v":0},{"$f":"INDEX(OpCo_Shared!BD$62:BD$64,$I$5,1)*BD4246","v":0},{"$f":"INDEX(OpCo_Shared!BE$62:BE$64,$I$5,1)*BE4246","v":0},{"$f":"INDEX(OpCo_Shared!BF$62:BF$64,$I$5,1)*BF4246","v":0},{"$f":"INDEX(OpCo_Shared!BG$62:BG$64,$I$5,1)*BG4246","v":0},{"$f":"INDEX(OpCo_Shared!BH$62:BH$64,$I$5,1)*BH4246","v":0},{"$f":"INDEX(OpCo_Shared!BI$62:BI$64,$I$5,1)*BI4246","v":0},{"$f":"INDEX(OpCo_Shared!BJ$62:BJ$64,$I$5,1)*BJ4246","v":0},{"$f":"INDEX(OpCo_Shared!BK$62:BK$64,$I$5,1)*BK4246","v":0},{"$f":"INDEX(OpCo_Shared!BL$62:BL$64,$I$5,1)*BL4246","v":0},{"$f":"INDEX(OpCo_Shared!BM$62:BM$64,$I$5,1)*BM4246","v":0},{"$f":"INDEX(OpCo_Shared!BN$62:BN$64,$I$5,1)*BN4246","v":0},{"$f":"INDEX(OpCo_Shared!BO$62:BO$64,$I$5,1)*BO4246","v":0},{"$f":"INDEX(OpCo_Shared!BP$62:BP$64,$I$5,1)*BP4246","v":0},{"$f":"INDEX(OpCo_Shared!BQ$62:BQ$64,$I$5,1)*BQ4246","v":0},{"$f":"INDEX(OpCo_Shared!BR$62:BR$64,$I$5,1)*BR4246","v":0},{"$f":"INDEX(OpCo_Shared!BS$62:BS$64,$I$5,1)*BS4246","v":0},{"$f":"INDEX(OpCo_Shared!BT$62:BT$64,$I$5,1)*BT4246","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4244*M4245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H4249,M4248+M4247,M4248)","v":0},{"$f":"IF($H4249,N4248+N4247,N4248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3984:$BT$3984)","v":0},null,null,null,null,1,{"$f":"IF(M4245=1,L4251/(1+M$3984),1)","v":1},{"$f":"IF(N4245=1,M4251/(1+N$3984),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4252:BT4252)","v":0},null,{"$f":"M4250*M4251","v":0},{"$f":"N4250*N4251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4250:BT4250,0.1),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4248","v":0},{"$f":"N4248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4256:M4256)<0)*(SUM($L4257:L4257)=0)","v":0},{"$f":"1*(SUM($M4256:N4256)<0)*(SUM($L4257:M4257)=0)","v":0},{"$f":"1*(SUM($M4256:O4256)<0)*(SUM($L4257:N4257)=0)","v":0},{"$f":"1*(SUM($M4256:P4256)<0)*(SUM($L4257:O4257)=0)","v":0},{"$f":"1*(SUM($M4256:Q4256)<0)*(SUM($L4257:P4257)=0)","v":0},{"$f":"1*(SUM($M4256:R4256)<0)*(SUM($L4257:Q4257)=0)","v":0},{"$f":"1*(SUM($M4256:S4256)<0)*(SUM($L4257:R4257)=0)","v":0},{"$f":"1*(SUM($M4256:T4256)<0)*(SUM($L4257:S4257)=0)","v":0},{"$f":"1*(SUM($M4256:U4256)<0)*(SUM($L4257:T4257)=0)","v":0},{"$f":"1*(SUM($M4256:V4256)<0)*(SUM($L4257:U4257)=0)","v":0},{"$f":"1*(SUM($M4256:W4256)<0)*(SUM($L4257:V4257)=0)","v":0},{"$f":"1*(SUM($M4256:X4256)<0)*(SUM($L4257:W4257)=0)","v":0},{"$f":"1*(SUM($M4256:Y4256)<0)*(SUM($L4257:X4257)=0)","v":0},{"$f":"1*(SUM($M4256:Z4256)<0)*(SUM($L4257:Y4257)=0)","v":0},{"$f":"1*(SUM($M4256:AA4256)<0)*(SUM($L4257:Z4257)=0)","v":0},{"$f":"1*(SUM($M4256:AB4256)<0)*(SUM($L4257:AA4257)=0)","v":0},{"$f":"1*(SUM($M4256:AC4256)<0)*(SUM($L4257:AB4257)=0)","v":0},{"$f":"1*(SUM($M4256:AD4256)<0)*(SUM($L4257:AC4257)=0)","v":0},{"$f":"1*(SUM($M4256:AE4256)<0)*(SUM($L4257:AD4257)=0)","v":0},{"$f":"1*(SUM($M4256:AF4256)<0)*(SUM($L4257:AE4257)=0)","v":0},{"$f":"1*(SUM($M4256:AG4256)<0)*(SUM($L4257:AF4257)=0)","v":0},{"$f":"1*(SUM($M4256:AH4256)<0)*(SUM($L4257:AG4257)=0)","v":0},{"$f":"1*(SUM($M4256:AI4256)<0)*(SUM($L4257:AH4257)=0)","v":0},{"$f":"1*(SUM($M4256:AJ4256)<0)*(SUM($L4257:AI4257)=0)","v":0},{"$f":"1*(SUM($M4256:AK4256)<0)*(SUM($L4257:AJ4257)=0)","v":0},{"$f":"1*(SUM($M4256:AL4256)<0)*(SUM($L4257:AK4257)=0)","v":0},{"$f":"1*(SUM($M4256:AM4256)<0)*(SUM($L4257:AL4257)=0)","v":0},{"$f":"1*(SUM($M4256:AN4256)<0)*(SUM($L4257:AM4257)=0)","v":0},{"$f":"1*(SUM($M4256:AO4256)<0)*(SUM($L4257:AN4257)=0)","v":0},{"$f":"1*(SUM($M4256:AP4256)<0)*(SUM($L4257:AO4257)=0)","v":0},{"$f":"1*(SUM($M4256:AQ4256)<0)*(SUM($L4257:AP4257)=0)","v":0},{"$f":"1*(SUM($M4256:AR4256)<0)*(SUM($L4257:AQ4257)=0)","v":0},{"$f":"1*(SUM($M4256:AS4256)<0)*(SUM($L4257:AR4257)=0)","v":0},{"$f":"1*(SUM($M4256:AT4256)<0)*(SUM($L4257:AS4257)=0)","v":0},{"$f":"1*(SUM($M4256:AU4256)<0)*(SUM($L4257:AT4257)=0)","v":0},{"$f":"1*(SUM($M4256:AV4256)<0)*(SUM($L4257:AU4257)=0)","v":0},{"$f":"1*(SUM($M4256:AW4256)<0)*(SUM($L4257:AV4257)=0)","v":0},{"$f":"1*(SUM($M4256:AX4256)<0)*(SUM($L4257:AW4257)=0)","v":0},{"$f":"1*(SUM($M4256:AY4256)<0)*(SUM($L4257:AX4257)=0)","v":0},{"$f":"1*(SUM($M4256:AZ4256)<0)*(SUM($L4257:AY4257)=0)","v":0},{"$f":"1*(SUM($M4256:BA4256)<0)*(SUM($L4257:AZ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BB4256)<0)*(SUM($L4257:BA4257)=0)","v":0},{"$f":"1*(SUM($M4256:BC4256)<0)*(SUM($L4257:BB4257)=0)","v":0},{"$f":"1*(SUM($M4256:BD4256)<0)*(SUM($L4257:BC4257)=0)","v":0},{"$f":"1*(SUM($M4256:BE4256)<0)*(SUM($L4257:BD4257)=0)","v":0},{"$f":"1*(SUM($M4256:BF4256)<0)*(SUM($L4257:BE4257)=0)","v":0},{"$f":"1*(SUM($M4256:BG4256)<0)*(SUM($L4257:BF4257)=0)","v":0},{"$f":"1*(SUM($M4256:BH4256)<0)*(SUM($L4257:BG4257)=0)","v":0},{"$f":"1*(SUM($M4256:BI4256)<0)*(SUM($L4257:BH4257)=0)","v":0},{"$f":"1*(SUM($M4256:BJ4256)<0)*(SUM($L4257:BI4257)=0)","v":0},{"$f":"1*(SUM($M4256:BK4256)<0)*(SUM($L4257:BJ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BL4256)<0)*(SUM($L4257:BK4257)=0)","v":0},{"$f":"1*(SUM($M4256:BM4256)<0)*(SUM($L4257:BL4257)=0)","v":0},{"$f":"1*(SUM($M4256:BN4256)<0)*(SUM($L4257:BM4257)=0)","v":0},{"$f":"1*(SUM($M4256:BO4256)<0)*(SUM($L4257:BN4257)=0)","v":0},{"$f":"1*(SUM($M4256:BP4256)<0)*(SUM($L4257:BO4257)=0)","v":0},{"$f":"1*(SUM($M4256:BQ4256)<0)*(SUM($L4257:BP4257)=0)","v":0},{"$f":"1*(SUM($M4256:BR4256)<0)*(SUM($L4257:BQ4257)=0)","v":0},{"$f":"1*(SUM($M4256:BS4256)<0)*(SUM($L4257:BR4257)=0)","v":0},{"$f":"1*(SUM($M4256:BT4256)<0)*(SUM($L4257:BS4257)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4256:M4256)>0)*SUM($M4257:M4257)*(SUM($L4258:L4258)=0)","v":0},{"$f":"1*(SUM($M4256:N4256)>0)*SUM($M4257:N4257)*(SUM($L4258:M4258)=0)","v":0},{"$f":"1*(SUM($M4256:O4256)>0)*SUM($M4257:O4257)*(SUM($L4258:N4258)=0)","v":0},{"$f":"1*(SUM($M4256:P4256)>0)*SUM($M4257:P4257)*(SUM($L4258:O4258)=0)","v":0},{"$f":"1*(SUM($M4256:Q4256)>0)*SUM($M4257:Q4257)*(SUM($L4258:P4258)=0)","v":0},{"$f":"1*(SUM($M4256:R4256)>0)*SUM($M4257:R4257)*(SUM($L4258:Q4258)=0)","v":0},{"$f":"1*(SUM($M4256:S4256)>0)*SUM($M4257:S4257)*(SUM($L4258:R4258)=0)","v":0},{"$f":"1*(SUM($M4256:T4256)>0)*SUM($M4257:T4257)*(SUM($L4258:S4258)=0)","v":0},{"$f":"1*(SUM($M4256:U4256)>0)*SUM($M4257:U4257)*(SUM($L4258:T4258)=0)","v":0},{"$f":"1*(SUM($M4256:V4256)>0)*SUM($M4257:V4257)*(SUM($L4258:U4258)=0)","v":0},{"$f":"1*(SUM($M4256:W4256)>0)*SUM($M4257:W4257)*(SUM($L4258:V4258)=0)","v":0},{"$f":"1*(SUM($M4256:X4256)>0)*SUM($M4257:X4257)*(SUM($L4258:W4258)=0)","v":0},{"$f":"1*(SUM($M4256:Y4256)>0)*SUM($M4257:Y4257)*(SUM($L4258:X4258)=0)","v":0},{"$f":"1*(SUM($M4256:Z4256)>0)*SUM($M4257:Z4257)*(SUM($L4258:Y4258)=0)","v":0},{"$f":"1*(SUM($M4256:AA4256)>0)*SUM($M4257:AA4257)*(SUM($L4258:Z4258)=0)","v":0},{"$f":"1*(SUM($M4256:AB4256)>0)*SUM($M4257:AB4257)*(SUM($L4258:AA4258)=0)","v":0},{"$f":"1*(SUM($M4256:AC4256)>0)*SUM($M4257:AC4257)*(SUM($L4258:AB4258)=0)","v":0},{"$f":"1*(SUM($M4256:AD4256)>0)*SUM($M4257:AD4257)*(SUM($L4258:AC4258)=0)","v":0},{"$f":"1*(SUM($M4256:AE4256)>0)*SUM($M4257:AE4257)*(SUM($L4258:AD4258)=0)","v":0},{"$f":"1*(SUM($M4256:AF4256)>0)*SUM($M4257:AF4257)*(SUM($L4258:AE4258)=0)","v":0},{"$f":"1*(SUM($M4256:AG4256)>0)*SUM($M4257:AG4257)*(SUM($L4258:AF4258)=0)","v":0},{"$f":"1*(SUM($M4256:AH4256)>0)*SUM($M4257:AH4257)*(SUM($L4258:AG4258)=0)","v":0},{"$f":"1*(SUM($M4256:AI4256)>0)*SUM($M4257:AI4257)*(SUM($L4258:AH4258)=0)","v":0},{"$f":"1*(SUM($M4256:AJ4256)>0)*SUM($M4257:AJ4257)*(SUM($L4258:AI4258)=0)","v":0},{"$f":"1*(SUM($M4256:AK4256)>0)*SUM($M4257:AK4257)*(SUM($L4258:AJ4258)=0)","v":0},{"$f":"1*(SUM($M4256:AL4256)>0)*SUM($M4257:AL4257)*(SUM($L4258:AK4258)=0)","v":0},{"$f":"1*(SUM($M4256:AM4256)>0)*SUM($M4257:AM4257)*(SUM($L4258:AL4258)=0)","v":0},{"$f":"1*(SUM($M4256:AN4256)>0)*SUM($M4257:AN4257)*(SUM($L4258:AM4258)=0)","v":0},{"$f":"1*(SUM($M4256:AO4256)>0)*SUM($M4257:AO4257)*(SUM($L4258:AN4258)=0)","v":0},{"$f":"1*(SUM($M4256:AP4256)>0)*SUM($M4257:AP4257)*(SUM($L4258:AO4258)=0)","v":0},{"$f":"1*(SUM($M4256:AQ4256)>0)*SUM($M4257:AQ4257)*(SUM($L4258:AP4258)=0)","v":0},{"$f":"1*(SUM($M4256:AR4256)>0)*SUM($M4257:AR4257)*(SUM($L4258:AQ4258)=0)","v":0},{"$f":"1*(SUM($M4256:AS4256)>0)*SUM($M4257:AS4257)*(SUM($L4258:AR4258)=0)","v":0},{"$f":"1*(SUM($M4256:AT4256)>0)*SUM($M4257:AT4257)*(SUM($L4258:AS4258)=0)","v":0},{"$f":"1*(SUM($M4256:AU4256)>0)*SUM($M4257:AU4257)*(SUM($L4258:AT4258)=0)","v":0},{"$f":"1*(SUM($M4256:AV4256)>0)*SUM($M4257:AV4257)*(SUM($L4258:AU4258)=0)","v":0},{"$f":"1*(SUM($M4256:AW4256)>0)*SUM($M4257:AW4257)*(SUM($L4258:AV4258)=0)","v":0},{"$f":"1*(SUM($M4256:AX4256)>0)*SUM($M4257:AX4257)*(SUM($L4258:AW4258)=0)","v":0},{"$f":"1*(SUM($M4256:AY4256)>0)*SUM($M4257:AY4257)*(SUM($L4258:AX4258)=0)","v":0},{"$f":"1*(SUM($M4256:AZ4256)>0)*SUM($M4257:AZ4257)*(SUM($L4258:AY4258)=0)","v":0},{"$f":"1*(SUM($M4256:BA4256)>0)*SUM($M4257:BA4257)*(SUM($L4258:AZ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BB4256)>0)*SUM($M4257:BB4257)*(SUM($L4258:BA4258)=0)","v":0},{"$f":"1*(SUM($M4256:BC4256)>0)*SUM($M4257:BC4257)*(SUM($L4258:BB4258)=0)","v":0},{"$f":"1*(SUM($M4256:BD4256)>0)*SUM($M4257:BD4257)*(SUM($L4258:BC4258)=0)","v":0},{"$f":"1*(SUM($M4256:BE4256)>0)*SUM($M4257:BE4257)*(SUM($L4258:BD4258)=0)","v":0},{"$f":"1*(SUM($M4256:BF4256)>0)*SUM($M4257:BF4257)*(SUM($L4258:BE4258)=0)","v":0},{"$f":"1*(SUM($M4256:BG4256)>0)*SUM($M4257:BG4257)*(SUM($L4258:BF4258)=0)","v":0},{"$f":"1*(SUM($M4256:BH4256)>0)*SUM($M4257:BH4257)*(SUM($L4258:BG4258)=0)","v":0},{"$f":"1*(SUM($M4256:BI4256)>0)*SUM($M4257:BI4257)*(SUM($L4258:BH4258)=0)","v":0},{"$f":"1*(SUM($M4256:BJ4256)>0)*SUM($M4257:BJ4257)*(SUM($L4258:BI4258)=0)","v":0},{"$f":"1*(SUM($M4256:BK4256)>0)*SUM($M4257:BK4257)*(SUM($L4258:BJ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BL4256)>0)*SUM($M4257:BL4257)*(SUM($L4258:BK4258)=0)","v":0},{"$f":"1*(SUM($M4256:BM4256)>0)*SUM($M4257:BM4257)*(SUM($L4258:BL4258)=0)","v":0},{"$f":"1*(SUM($M4256:BN4256)>0)*SUM($M4257:BN4257)*(SUM($L4258:BM4258)=0)","v":0},{"$f":"1*(SUM($M4256:BO4256)>0)*SUM($M4257:BO4257)*(SUM($L4258:BN4258)=0)","v":0},{"$f":"1*(SUM($M4256:BP4256)>0)*SUM($M4257:BP4257)*(SUM($L4258:BO4258)=0)","v":0},{"$f":"1*(SUM($M4256:BQ4256)>0)*SUM($M4257:BQ4257)*(SUM($L4258:BP4258)=0)","v":0},{"$f":"1*(SUM($M4256:BR4256)>0)*SUM($M4257:BR4257)*(SUM($L4258:BQ4258)=0)","v":0},{"$f":"1*(SUM($M4256:BS4256)>0)*SUM($M4257:BS4257)*(SUM($L4258:BR4258)=0)","v":0},{"$f":"1*(SUM($M4256:BT4256)>0)*SUM($M4257:BT4257)*(SUM($L4258:BS4258)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4259:BT4259)","v":0},null,{"$f":"SUM($M4257:M4257)-SUM($M4258:M4258)","v":0},{"$f":"SUM($M4257:N4257)-SUM($M4258:N4258)","v":0},{"$f":"SUM($M4257:O4257)-SUM($M4258:O4258)","v":0},{"$f":"SUM($M4257:P4257)-SUM($M4258:P4258)","v":0},{"$f":"SUM($M4257:Q4257)-SUM($M4258:Q4258)","v":0},{"$f":"SUM($M4257:R4257)-SUM($M4258:R4258)","v":0},{"$f":"SUM($M4257:S4257)-SUM($M4258:S4258)","v":0},{"$f":"SUM($M4257:T4257)-SUM($M4258:T4258)","v":0},{"$f":"SUM($M4257:U4257)-SUM($M4258:U4258)","v":0},{"$f":"SUM($M4257:V4257)-SUM($M4258:V4258)","v":0},{"$f":"SUM($M4257:W4257)-SUM($M4258:W4258)","v":0},{"$f":"SUM($M4257:X4257)-SUM($M4258:X4258)","v":0},{"$f":"SUM($M4257:Y4257)-SUM($M4258:Y4258)","v":0},{"$f":"SUM($M4257:Z4257)-SUM($M4258:Z4258)","v":0},{"$f":"SUM($M4257:AA4257)-SUM($M4258:AA4258)","v":0},{"$f":"SUM($M4257:AB4257)-SUM($M4258:AB4258)","v":0},{"$f":"SUM($M4257:AC4257)-SUM($M4258:AC4258)","v":0},{"$f":"SUM($M4257:AD4257)-SUM($M4258:AD4258)","v":0},{"$f":"SUM($M4257:AE4257)-SUM($M4258:AE4258)","v":0},{"$f":"SUM($M4257:AF4257)-SUM($M4258:AF4258)","v":0},{"$f":"SUM($M4257:AG4257)-SUM($M4258:AG4258)","v":0},{"$f":"SUM($M4257:AH4257)-SUM($M4258:AH4258)","v":0},{"$f":"SUM($M4257:AI4257)-SUM($M4258:AI4258)","v":0},{"$f":"SUM($M4257:AJ4257)-SUM($M4258:AJ4258)","v":0},{"$f":"SUM($M4257:AK4257)-SUM($M4258:AK4258)","v":0},{"$f":"SUM($M4257:AL4257)-SUM($M4258:AL4258)","v":0},{"$f":"SUM($M4257:AM4257)-SUM($M4258:AM4258)","v":0},{"$f":"SUM($M4257:AN4257)-SUM($M4258:AN4258)","v":0},{"$f":"SUM($M4257:AO4257)-SUM($M4258:AO4258)","v":0},{"$f":"SUM($M4257:AP4257)-SUM($M4258:AP4258)","v":0},{"$f":"SUM($M4257:AQ4257)-SUM($M4258:AQ4258)","v":0},{"$f":"SUM($M4257:AR4257)-SUM($M4258:AR4258)","v":0},{"$f":"SUM($M4257:AS4257)-SUM($M4258:AS4258)","v":0},{"$f":"SUM($M4257:AT4257)-SUM($M4258:AT4258)","v":0},{"$f":"SUM($M4257:AU4257)-SUM($M4258:AU4258)","v":0},{"$f":"SUM($M4257:AV4257)-SUM($M4258:AV4258)","v":0},{"$f":"SUM($M4257:AW4257)-SUM($M4258:AW4258)","v":0},{"$f":"SUM($M4257:AX4257)-SUM($M4258:AX4258)","v":0},{"$f":"SUM($M4257:AY4257)-SUM($M4258:AY4258)","v":0},{"$f":"SUM($M4257:AZ4257)-SUM($M4258:AZ4258)","v":0},{"$f":"SUM($M4257:BA4257)-SUM($M4258:BA4258)","v":0},{"$f":"SUM($M4257:BB4257)-SUM($M4258:BB4258)","v":0},{"$f":"SUM($M4257:BC4257)-SUM($M4258:BC4258)","v":0},{"$f":"SUM($M4257:BD4257)-SUM($M4258:BD4258)","v":0},{"$f":"SUM($M4257:BE4257)-SUM($M4258:BE4258)","v":0},{"$f":"SUM($M4257:BF4257)-SUM($M4258:BF4258)","v":0},{"$f":"SUM($M4257:BG4257)-SUM($M4258:BG4258)","v":0},{"$f":"SUM($M4257:BH4257)-SUM($M4258:BH4258)","v":0},{"$f":"SUM($M4257:BI4257)-SUM($M4258:BI4258)","v":0},{"$f":"SUM($M4257:BJ4257)-SUM($M4258:BJ4258)","v":0},{"$f":"SUM($M4257:BK4257)-SUM($M4258:BK4258)","v":0},{"$f":"SUM($M4257:BL4257)-SUM($M4258:BL4258)","v":0},{"$f":"SUM($M4257:BM4257)-SUM($M4258:BM4258)","v":0},{"$f":"SUM($M4257:BN4257)-SUM($M4258:BN4258)","v":0},{"$f":"SUM($M4257:BO4257)-SUM($M4258:BO4258)","v":0},{"$f":"SUM($M4257:BP4257)-SUM($M4258:BP4258)","v":0},{"$f":"SUM($M4257:BQ4257)-SUM($M4258:BQ4258)","v":0},{"$f":"SUM($M4257:BR4257)-SUM($M4258:BR4258)","v":0},{"$f":"SUM($M4257:BS4257)-SUM($M4258:BS4258)","v":0},{"$f":"SUM($M4257:BT4257)-SUM($M4258:BT4258)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4256:M4256)*SUM(M4258:N4258)","v":0},{"$f":"SUM($M4256:N4256)*SUM(N4258:O4258)","v":0},{"$f":"SUM($M4256:O4256)*SUM(O4258:P4258)","v":0},{"$f":"SUM($M4256:P4256)*SUM(P4258:Q4258)","v":0},{"$f":"SUM($M4256:Q4256)*SUM(Q4258:R4258)","v":0},{"$f":"SUM($M4256:R4256)*SUM(R4258:S4258)","v":0},{"$f":"SUM($M4256:S4256)*SUM(S4258:T4258)","v":0},{"$f":"SUM($M4256:T4256)*SUM(T4258:U4258)","v":0},{"$f":"SUM($M4256:U4256)*SUM(U4258:V4258)","v":0},{"$f":"SUM($M4256:V4256)*SUM(V4258:W4258)","v":0},{"$f":"SUM($M4256:W4256)*SUM(W4258:X4258)","v":0},{"$f":"SUM($M4256:X4256)*SUM(X4258:Y4258)","v":0},{"$f":"SUM($M4256:Y4256)*SUM(Y4258:Z4258)","v":0},{"$f":"SUM($M4256:Z4256)*SUM(Z4258:AA4258)","v":0},{"$f":"SUM($M4256:AA4256)*SUM(AA4258:AB4258)","v":0},{"$f":"SUM($M4256:AB4256)*SUM(AB4258:AC4258)","v":0},{"$f":"SUM($M4256:AC4256)*SUM(AC4258:AD4258)","v":0},{"$f":"SUM($M4256:AD4256)*SUM(AD4258:AE4258)","v":0},{"$f":"SUM($M4256:AE4256)*SUM(AE4258:AF4258)","v":0},{"$f":"SUM($M4256:AF4256)*SUM(AF4258:AG4258)","v":0},{"$f":"SUM($M4256:AG4256)*SUM(AG4258:AH4258)","v":0},{"$f":"SUM($M4256:AH4256)*SUM(AH4258:AI4258)","v":0},{"$f":"SUM($M4256:AI4256)*SUM(AI4258:AJ4258)","v":0},{"$f":"SUM($M4256:AJ4256)*SUM(AJ4258:AK4258)","v":0},{"$f":"SUM($M4256:AK4256)*SUM(AK4258:AL4258)","v":0},{"$f":"SUM($M4256:AL4256)*SUM(AL4258:AM4258)","v":0},{"$f":"SUM($M4256:AM4256)*SUM(AM4258:AN4258)","v":0},{"$f":"SUM($M4256:AN4256)*SUM(AN4258:AO4258)","v":0},{"$f":"SUM($M4256:AO4256)*SUM(AO4258:AP4258)","v":0},{"$f":"SUM($M4256:AP4256)*SUM(AP4258:AQ4258)","v":0},{"$f":"SUM($M4256:AQ4256)*SUM(AQ4258:AR4258)","v":0},{"$f":"SUM($M4256:AR4256)*SUM(AR4258:AS4258)","v":0},{"$f":"SUM($M4256:AS4256)*SUM(AS4258:AT4258)","v":0},{"$f":"SUM($M4256:AT4256)*SUM(AT4258:AU4258)","v":0},{"$f":"SUM($M4256:AU4256)*SUM(AU4258:AV4258)","v":0},{"$f":"SUM($M4256:AV4256)*SUM(AV4258:AW4258)","v":0},{"$f":"SUM($M4256:AW4256)*SUM(AW4258:AX4258)","v":0},{"$f":"SUM($M4256:AX4256)*SUM(AX4258:AY4258)","v":0},{"$f":"SUM($M4256:AY4256)*SUM(AY4258:AZ4258)","v":0},{"$f":"SUM($M4256:AZ4256)*SUM(AZ4258:BA4258)","v":0},{"$f":"SUM($M4256:BA4256)*SUM(BA4258:BB4258)","v":0},{"$f":"SUM($M4256:BB4256)*SUM(BB4258:BC4258)","v":0},{"$f":"SUM($M4256:BC4256)*SUM(BC4258:BD4258)","v":0},{"$f":"SUM($M4256:BD4256)*SUM(BD4258:BE4258)","v":0},{"$f":"SUM($M4256:BE4256)*SUM(BE4258:BF4258)","v":0},{"$f":"SUM($M4256:BF4256)*SUM(BF4258:BG4258)","v":0},{"$f":"SUM($M4256:BG4256)*SUM(BG4258:BH4258)","v":0},{"$f":"SUM($M4256:BH4256)*SUM(BH4258:BI4258)","v":0},{"$f":"SUM($M4256:BI4256)*SUM(BI4258:BJ4258)","v":0},{"$f":"SUM($M4256:BJ4256)*SUM(BJ4258:BK4258)","v":0},{"$f":"SUM($M4256:BK4256)*SUM(BK4258:BL4258)","v":0},{"$f":"SUM($M4256:BL4256)*SUM(BL4258:BM4258)","v":0},{"$f":"SUM($M4256:BM4256)*SUM(BM4258:BN4258)","v":0},{"$f":"SUM($M4256:BN4256)*SUM(BN4258:BO4258)","v":0},{"$f":"SUM($M4256:BO4256)*SUM(BO4258:BP4258)","v":0},{"$f":"SUM($M4256:BP4256)*SUM(BP4258:BQ4258)","v":0},{"$f":"SUM($M4256:BQ4256)*SUM(BQ4258:BR4258)","v":0},{"$f":"SUM($M4256:BR4256)*SUM(BR4258:BS4258)","v":0},{"$f":"SUM($M4256:BS4256)*SUM(BS4258:BT4258)","v":0},{"$f":"SUM($M4256:BT4256)*SUM(BT4258:BU4258)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4261:BT4261)","v":0},null,{"$f":"IFERROR(-L4260/(M4260-L4260),0)*M4258","v":0},{"$f":"IFERROR(-M4260/(N4260-M4260),0)*N4258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4259=1,\"n/a\",K4259+K4261)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4256*M4251","v":0},{"$f":"N4256*N4251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4265:M4265)<0)*(SUM($L4266:L4266)=0)","v":0},{"$f":"1*(SUM($M4265:N4265)<0)*(SUM($L4266:M4266)=0)","v":0},{"$f":"1*(SUM($M4265:O4265)<0)*(SUM($L4266:N4266)=0)","v":0},{"$f":"1*(SUM($M4265:P4265)<0)*(SUM($L4266:O4266)=0)","v":0},{"$f":"1*(SUM($M4265:Q4265)<0)*(SUM($L4266:P4266)=0)","v":0},{"$f":"1*(SUM($M4265:R4265)<0)*(SUM($L4266:Q4266)=0)","v":0},{"$f":"1*(SUM($M4265:S4265)<0)*(SUM($L4266:R4266)=0)","v":0},{"$f":"1*(SUM($M4265:T4265)<0)*(SUM($L4266:S4266)=0)","v":0},{"$f":"1*(SUM($M4265:U4265)<0)*(SUM($L4266:T4266)=0)","v":0},{"$f":"1*(SUM($M4265:V4265)<0)*(SUM($L4266:U4266)=0)","v":0},{"$f":"1*(SUM($M4265:W4265)<0)*(SUM($L4266:V4266)=0)","v":0},{"$f":"1*(SUM($M4265:X4265)<0)*(SUM($L4266:W4266)=0)","v":0},{"$f":"1*(SUM($M4265:Y4265)<0)*(SUM($L4266:X4266)=0)","v":0},{"$f":"1*(SUM($M4265:Z4265)<0)*(SUM($L4266:Y4266)=0)","v":0},{"$f":"1*(SUM($M4265:AA4265)<0)*(SUM($L4266:Z4266)=0)","v":0},{"$f":"1*(SUM($M4265:AB4265)<0)*(SUM($L4266:AA4266)=0)","v":0},{"$f":"1*(SUM($M4265:AC4265)<0)*(SUM($L4266:AB4266)=0)","v":0},{"$f":"1*(SUM($M4265:AD4265)<0)*(SUM($L4266:AC4266)=0)","v":0},{"$f":"1*(SUM($M4265:AE4265)<0)*(SUM($L4266:AD4266)=0)","v":0},{"$f":"1*(SUM($M4265:AF4265)<0)*(SUM($L4266:AE4266)=0)","v":0},{"$f":"1*(SUM($M4265:AG4265)<0)*(SUM($L4266:AF4266)=0)","v":0},{"$f":"1*(SUM($M4265:AH4265)<0)*(SUM($L4266:AG4266)=0)","v":0},{"$f":"1*(SUM($M4265:AI4265)<0)*(SUM($L4266:AH4266)=0)","v":0},{"$f":"1*(SUM($M4265:AJ4265)<0)*(SUM($L4266:AI4266)=0)","v":0},{"$f":"1*(SUM($M4265:AK4265)<0)*(SUM($L4266:AJ4266)=0)","v":0},{"$f":"1*(SUM($M4265:AL4265)<0)*(SUM($L4266:AK4266)=0)","v":0},{"$f":"1*(SUM($M4265:AM4265)<0)*(SUM($L4266:AL4266)=0)","v":0},{"$f":"1*(SUM($M4265:AN4265)<0)*(SUM($L4266:AM4266)=0)","v":0},{"$f":"1*(SUM($M4265:AO4265)<0)*(SUM($L4266:AN4266)=0)","v":0},{"$f":"1*(SUM($M4265:AP4265)<0)*(SUM($L4266:AO4266)=0)","v":0},{"$f":"1*(SUM($M4265:AQ4265)<0)*(SUM($L4266:AP4266)=0)","v":0},{"$f":"1*(SUM($M4265:AR4265)<0)*(SUM($L4266:AQ4266)=0)","v":0},{"$f":"1*(SUM($M4265:AS4265)<0)*(SUM($L4266:AR4266)=0)","v":0},{"$f":"1*(SUM($M4265:AT4265)<0)*(SUM($L4266:AS4266)=0)","v":0},{"$f":"1*(SUM($M4265:AU4265)<0)*(SUM($L4266:AT4266)=0)","v":0},{"$f":"1*(SUM($M4265:AV4265)<0)*(SUM($L4266:AU4266)=0)","v":0},{"$f":"1*(SUM($M4265:AW4265)<0)*(SUM($L4266:AV4266)=0)","v":0},{"$f":"1*(SUM($M4265:AX4265)<0)*(SUM($L4266:AW4266)=0)","v":0},{"$f":"1*(SUM($M4265:AY4265)<0)*(SUM($L4266:AX4266)=0)","v":0},{"$f":"1*(SUM($M4265:AZ4265)<0)*(SUM($L4266:AY4266)=0)","v":0},{"$f":"1*(SUM($M4265:BA4265)<0)*(SUM($L4266:AZ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BB4265)<0)*(SUM($L4266:BA4266)=0)","v":0},{"$f":"1*(SUM($M4265:BC4265)<0)*(SUM($L4266:BB4266)=0)","v":0},{"$f":"1*(SUM($M4265:BD4265)<0)*(SUM($L4266:BC4266)=0)","v":0},{"$f":"1*(SUM($M4265:BE4265)<0)*(SUM($L4266:BD4266)=0)","v":0},{"$f":"1*(SUM($M4265:BF4265)<0)*(SUM($L4266:BE4266)=0)","v":0},{"$f":"1*(SUM($M4265:BG4265)<0)*(SUM($L4266:BF4266)=0)","v":0},{"$f":"1*(SUM($M4265:BH4265)<0)*(SUM($L4266:BG4266)=0)","v":0},{"$f":"1*(SUM($M4265:BI4265)<0)*(SUM($L4266:BH4266)=0)","v":0},{"$f":"1*(SUM($M4265:BJ4265)<0)*(SUM($L4266:BI4266)=0)","v":0},{"$f":"1*(SUM($M4265:BK4265)<0)*(SUM($L4266:BJ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BL4265)<0)*(SUM($L4266:BK4266)=0)","v":0},{"$f":"1*(SUM($M4265:BM4265)<0)*(SUM($L4266:BL4266)=0)","v":0},{"$f":"1*(SUM($M4265:BN4265)<0)*(SUM($L4266:BM4266)=0)","v":0},{"$f":"1*(SUM($M4265:BO4265)<0)*(SUM($L4266:BN4266)=0)","v":0},{"$f":"1*(SUM($M4265:BP4265)<0)*(SUM($L4266:BO4266)=0)","v":0},{"$f":"1*(SUM($M4265:BQ4265)<0)*(SUM($L4266:BP4266)=0)","v":0},{"$f":"1*(SUM($M4265:BR4265)<0)*(SUM($L4266:BQ4266)=0)","v":0},{"$f":"1*(SUM($M4265:BS4265)<0)*(SUM($L4266:BR4266)=0)","v":0},{"$f":"1*(SUM($M4265:BT4265)<0)*(SUM($L4266:BS4266)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4265:M4265)>0)*SUM($M4266:M4266)*(SUM($L4267:L4267)=0)","v":0},{"$f":"1*(SUM($M4265:N4265)>0)*SUM($M4266:N4266)*(SUM($L4267:M4267)=0)","v":0},{"$f":"1*(SUM($M4265:O4265)>0)*SUM($M4266:O4266)*(SUM($L4267:N4267)=0)","v":0},{"$f":"1*(SUM($M4265:P4265)>0)*SUM($M4266:P4266)*(SUM($L4267:O4267)=0)","v":0},{"$f":"1*(SUM($M4265:Q4265)>0)*SUM($M4266:Q4266)*(SUM($L4267:P4267)=0)","v":0},{"$f":"1*(SUM($M4265:R4265)>0)*SUM($M4266:R4266)*(SUM($L4267:Q4267)=0)","v":0},{"$f":"1*(SUM($M4265:S4265)>0)*SUM($M4266:S4266)*(SUM($L4267:R4267)=0)","v":0},{"$f":"1*(SUM($M4265:T4265)>0)*SUM($M4266:T4266)*(SUM($L4267:S4267)=0)","v":0},{"$f":"1*(SUM($M4265:U4265)>0)*SUM($M4266:U4266)*(SUM($L4267:T4267)=0)","v":0},{"$f":"1*(SUM($M4265:V4265)>0)*SUM($M4266:V4266)*(SUM($L4267:U4267)=0)","v":0},{"$f":"1*(SUM($M4265:W4265)>0)*SUM($M4266:W4266)*(SUM($L4267:V4267)=0)","v":0},{"$f":"1*(SUM($M4265:X4265)>0)*SUM($M4266:X4266)*(SUM($L4267:W4267)=0)","v":0},{"$f":"1*(SUM($M4265:Y4265)>0)*SUM($M4266:Y4266)*(SUM($L4267:X4267)=0)","v":0},{"$f":"1*(SUM($M4265:Z4265)>0)*SUM($M4266:Z4266)*(SUM($L4267:Y4267)=0)","v":0},{"$f":"1*(SUM($M4265:AA4265)>0)*SUM($M4266:AA4266)*(SUM($L4267:Z4267)=0)","v":0},{"$f":"1*(SUM($M4265:AB4265)>0)*SUM($M4266:AB4266)*(SUM($L4267:AA4267)=0)","v":0},{"$f":"1*(SUM($M4265:AC4265)>0)*SUM($M4266:AC4266)*(SUM($L4267:AB4267)=0)","v":0},{"$f":"1*(SUM($M4265:AD4265)>0)*SUM($M4266:AD4266)*(SUM($L4267:AC4267)=0)","v":0},{"$f":"1*(SUM($M4265:AE4265)>0)*SUM($M4266:AE4266)*(SUM($L4267:AD4267)=0)","v":0},{"$f":"1*(SUM($M4265:AF4265)>0)*SUM($M4266:AF4266)*(SUM($L4267:AE4267)=0)","v":0},{"$f":"1*(SUM($M4265:AG4265)>0)*SUM($M4266:AG4266)*(SUM($L4267:AF4267)=0)","v":0},{"$f":"1*(SUM($M4265:AH4265)>0)*SUM($M4266:AH4266)*(SUM($L4267:AG4267)=0)","v":0},{"$f":"1*(SUM($M4265:AI4265)>0)*SUM($M4266:AI4266)*(SUM($L4267:AH4267)=0)","v":0},{"$f":"1*(SUM($M4265:AJ4265)>0)*SUM($M4266:AJ4266)*(SUM($L4267:AI4267)=0)","v":0},{"$f":"1*(SUM($M4265:AK4265)>0)*SUM($M4266:AK4266)*(SUM($L4267:AJ4267)=0)","v":0},{"$f":"1*(SUM($M4265:AL4265)>0)*SUM($M4266:AL4266)*(SUM($L4267:AK4267)=0)","v":0},{"$f":"1*(SUM($M4265:AM4265)>0)*SUM($M4266:AM4266)*(SUM($L4267:AL4267)=0)","v":0},{"$f":"1*(SUM($M4265:AN4265)>0)*SUM($M4266:AN4266)*(SUM($L4267:AM4267)=0)","v":0},{"$f":"1*(SUM($M4265:AO4265)>0)*SUM($M4266:AO4266)*(SUM($L4267:AN4267)=0)","v":0},{"$f":"1*(SUM($M4265:AP4265)>0)*SUM($M4266:AP4266)*(SUM($L4267:AO4267)=0)","v":0},{"$f":"1*(SUM($M4265:AQ4265)>0)*SUM($M4266:AQ4266)*(SUM($L4267:AP4267)=0)","v":0},{"$f":"1*(SUM($M4265:AR4265)>0)*SUM($M4266:AR4266)*(SUM($L4267:AQ4267)=0)","v":0},{"$f":"1*(SUM($M4265:AS4265)>0)*SUM($M4266:AS4266)*(SUM($L4267:AR4267)=0)","v":0},{"$f":"1*(SUM($M4265:AT4265)>0)*SUM($M4266:AT4266)*(SUM($L4267:AS4267)=0)","v":0},{"$f":"1*(SUM($M4265:AU4265)>0)*SUM($M4266:AU4266)*(SUM($L4267:AT4267)=0)","v":0},{"$f":"1*(SUM($M4265:AV4265)>0)*SUM($M4266:AV4266)*(SUM($L4267:AU4267)=0)","v":0},{"$f":"1*(SUM($M4265:AW4265)>0)*SUM($M4266:AW4266)*(SUM($L4267:AV4267)=0)","v":0},{"$f":"1*(SUM($M4265:AX4265)>0)*SUM($M4266:AX4266)*(SUM($L4267:AW4267)=0)","v":0},{"$f":"1*(SUM($M4265:AY4265)>0)*SUM($M4266:AY4266)*(SUM($L4267:AX4267)=0)","v":0},{"$f":"1*(SUM($M4265:AZ4265)>0)*SUM($M4266:AZ4266)*(SUM($L4267:AY4267)=0)","v":0},{"$f":"1*(SUM($M4265:BA4265)>0)*SUM($M4266:BA4266)*(SUM($L4267:AZ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BB4265)>0)*SUM($M4266:BB4266)*(SUM($L4267:BA4267)=0)","v":0},{"$f":"1*(SUM($M4265:BC4265)>0)*SUM($M4266:BC4266)*(SUM($L4267:BB4267)=0)","v":0},{"$f":"1*(SUM($M4265:BD4265)>0)*SUM($M4266:BD4266)*(SUM($L4267:BC4267)=0)","v":0},{"$f":"1*(SUM($M4265:BE4265)>0)*SUM($M4266:BE4266)*(SUM($L4267:BD4267)=0)","v":0},{"$f":"1*(SUM($M4265:BF4265)>0)*SUM($M4266:BF4266)*(SUM($L4267:BE4267)=0)","v":0},{"$f":"1*(SUM($M4265:BG4265)>0)*SUM($M4266:BG4266)*(SUM($L4267:BF4267)=0)","v":0},{"$f":"1*(SUM($M4265:BH4265)>0)*SUM($M4266:BH4266)*(SUM($L4267:BG4267)=0)","v":0},{"$f":"1*(SUM($M4265:BI4265)>0)*SUM($M4266:BI4266)*(SUM($L4267:BH4267)=0)","v":0},{"$f":"1*(SUM($M4265:BJ4265)>0)*SUM($M4266:BJ4266)*(SUM($L4267:BI4267)=0)","v":0},{"$f":"1*(SUM($M4265:BK4265)>0)*SUM($M4266:BK4266)*(SUM($L4267:BJ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BL4265)>0)*SUM($M4266:BL4266)*(SUM($L4267:BK4267)=0)","v":0},{"$f":"1*(SUM($M4265:BM4265)>0)*SUM($M4266:BM4266)*(SUM($L4267:BL4267)=0)","v":0},{"$f":"1*(SUM($M4265:BN4265)>0)*SUM($M4266:BN4266)*(SUM($L4267:BM4267)=0)","v":0},{"$f":"1*(SUM($M4265:BO4265)>0)*SUM($M4266:BO4266)*(SUM($L4267:BN4267)=0)","v":0},{"$f":"1*(SUM($M4265:BP4265)>0)*SUM($M4266:BP4266)*(SUM($L4267:BO4267)=0)","v":0},{"$f":"1*(SUM($M4265:BQ4265)>0)*SUM($M4266:BQ4266)*(SUM($L4267:BP4267)=0)","v":0},{"$f":"1*(SUM($M4265:BR4265)>0)*SUM($M4266:BR4266)*(SUM($L4267:BQ4267)=0)","v":0},{"$f":"1*(SUM($M4265:BS4265)>0)*SUM($M4266:BS4266)*(SUM($L4267:BR4267)=0)","v":0},{"$f":"1*(SUM($M4265:BT4265)>0)*SUM($M4266:BT4266)*(SUM($L4267:BS4267)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4268:BT4268)","v":0},null,{"$f":"SUM($M4266:M4266)-SUM($M4267:M4267)","v":0},{"$f":"SUM($M4266:N4266)-SUM($M4267:N4267)","v":0},{"$f":"SUM($M4266:O4266)-SUM($M4267:O4267)","v":0},{"$f":"SUM($M4266:P4266)-SUM($M4267:P4267)","v":0},{"$f":"SUM($M4266:Q4266)-SUM($M4267:Q4267)","v":0},{"$f":"SUM($M4266:R4266)-SUM($M4267:R4267)","v":0},{"$f":"SUM($M4266:S4266)-SUM($M4267:S4267)","v":0},{"$f":"SUM($M4266:T4266)-SUM($M4267:T4267)","v":0},{"$f":"SUM($M4266:U4266)-SUM($M4267:U4267)","v":0},{"$f":"SUM($M4266:V4266)-SUM($M4267:V4267)","v":0},{"$f":"SUM($M4266:W4266)-SUM($M4267:W4267)","v":0},{"$f":"SUM($M4266:X4266)-SUM($M4267:X4267)","v":0},{"$f":"SUM($M4266:Y4266)-SUM($M4267:Y4267)","v":0},{"$f":"SUM($M4266:Z4266)-SUM($M4267:Z4267)","v":0},{"$f":"SUM($M4266:AA4266)-SUM($M4267:AA4267)","v":0},{"$f":"SUM($M4266:AB4266)-SUM($M4267:AB4267)","v":0},{"$f":"SUM($M4266:AC4266)-SUM($M4267:AC4267)","v":0},{"$f":"SUM($M4266:AD4266)-SUM($M4267:AD4267)","v":0},{"$f":"SUM($M4266:AE4266)-SUM($M4267:AE4267)","v":0},{"$f":"SUM($M4266:AF4266)-SUM($M4267:AF4267)","v":0},{"$f":"SUM($M4266:AG4266)-SUM($M4267:AG4267)","v":0},{"$f":"SUM($M4266:AH4266)-SUM($M4267:AH4267)","v":0},{"$f":"SUM($M4266:AI4266)-SUM($M4267:AI4267)","v":0},{"$f":"SUM($M4266:AJ4266)-SUM($M4267:AJ4267)","v":0},{"$f":"SUM($M4266:AK4266)-SUM($M4267:AK4267)","v":0},{"$f":"SUM($M4266:AL4266)-SUM($M4267:AL4267)","v":0},{"$f":"SUM($M4266:AM4266)-SUM($M4267:AM4267)","v":0},{"$f":"SUM($M4266:AN4266)-SUM($M4267:AN4267)","v":0},{"$f":"SUM($M4266:AO4266)-SUM($M4267:AO4267)","v":0},{"$f":"SUM($M4266:AP4266)-SUM($M4267:AP4267)","v":0},{"$f":"SUM($M4266:AQ4266)-SUM($M4267:AQ4267)","v":0},{"$f":"SUM($M4266:AR4266)-SUM($M4267:AR4267)","v":0},{"$f":"SUM($M4266:AS4266)-SUM($M4267:AS4267)","v":0},{"$f":"SUM($M4266:AT4266)-SUM($M4267:AT4267)","v":0},{"$f":"SUM($M4266:AU4266)-SUM($M4267:AU4267)","v":0},{"$f":"SUM($M4266:AV4266)-SUM($M4267:AV4267)","v":0},{"$f":"SUM($M4266:AW4266)-SUM($M4267:AW4267)","v":0},{"$f":"SUM($M4266:AX4266)-SUM($M4267:AX4267)","v":0},{"$f":"SUM($M4266:AY4266)-SUM($M4267:AY4267)","v":0},{"$f":"SUM($M4266:AZ4266)-SUM($M4267:AZ4267)","v":0},{"$f":"SUM($M4266:BA4266)-SUM($M4267:BA4267)","v":0},{"$f":"SUM($M4266:BB4266)-SUM($M4267:BB4267)","v":0},{"$f":"SUM($M4266:BC4266)-SUM($M4267:BC4267)","v":0},{"$f":"SUM($M4266:BD4266)-SUM($M4267:BD4267)","v":0},{"$f":"SUM($M4266:BE4266)-SUM($M4267:BE4267)","v":0},{"$f":"SUM($M4266:BF4266)-SUM($M4267:BF4267)","v":0},{"$f":"SUM($M4266:BG4266)-SUM($M4267:BG4267)","v":0},{"$f":"SUM($M4266:BH4266)-SUM($M4267:BH4267)","v":0},{"$f":"SUM($M4266:BI4266)-SUM($M4267:BI4267)","v":0},{"$f":"SUM($M4266:BJ4266)-SUM($M4267:BJ4267)","v":0},{"$f":"SUM($M4266:BK4266)-SUM($M4267:BK4267)","v":0},{"$f":"SUM($M4266:BL4266)-SUM($M4267:BL4267)","v":0},{"$f":"SUM($M4266:BM4266)-SUM($M4267:BM4267)","v":0},{"$f":"SUM($M4266:BN4266)-SUM($M4267:BN4267)","v":0},{"$f":"SUM($M4266:BO4266)-SUM($M4267:BO4267)","v":0},{"$f":"SUM($M4266:BP4266)-SUM($M4267:BP4267)","v":0},{"$f":"SUM($M4266:BQ4266)-SUM($M4267:BQ4267)","v":0},{"$f":"SUM($M4266:BR4266)-SUM($M4267:BR4267)","v":0},{"$f":"SUM($M4266:BS4266)-SUM($M4267:BS4267)","v":0},{"$f":"SUM($M4266:BT4266)-SUM($M4267:BT4267)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4265:M4265)*SUM(M4267:N4267)","v":0},{"$f":"SUM($M4265:N4265)*SUM(N4267:O4267)","v":0},{"$f":"SUM($M4265:O4265)*SUM(O4267:P4267)","v":0},{"$f":"SUM($M4265:P4265)*SUM(P4267:Q4267)","v":0},{"$f":"SUM($M4265:Q4265)*SUM(Q4267:R4267)","v":0},{"$f":"SUM($M4265:R4265)*SUM(R4267:S4267)","v":0},{"$f":"SUM($M4265:S4265)*SUM(S4267:T4267)","v":0},{"$f":"SUM($M4265:T4265)*SUM(T4267:U4267)","v":0},{"$f":"SUM($M4265:U4265)*SUM(U4267:V4267)","v":0},{"$f":"SUM($M4265:V4265)*SUM(V4267:W4267)","v":0},{"$f":"SUM($M4265:W4265)*SUM(W4267:X4267)","v":0},{"$f":"SUM($M4265:X4265)*SUM(X4267:Y4267)","v":0},{"$f":"SUM($M4265:Y4265)*SUM(Y4267:Z4267)","v":0},{"$f":"SUM($M4265:Z4265)*SUM(Z4267:AA4267)","v":0},{"$f":"SUM($M4265:AA4265)*SUM(AA4267:AB4267)","v":0},{"$f":"SUM($M4265:AB4265)*SUM(AB4267:AC4267)","v":0},{"$f":"SUM($M4265:AC4265)*SUM(AC4267:AD4267)","v":0},{"$f":"SUM($M4265:AD4265)*SUM(AD4267:AE4267)","v":0},{"$f":"SUM($M4265:AE4265)*SUM(AE4267:AF4267)","v":0},{"$f":"SUM($M4265:AF4265)*SUM(AF4267:AG4267)","v":0},{"$f":"SUM($M4265:AG4265)*SUM(AG4267:AH4267)","v":0},{"$f":"SUM($M4265:AH4265)*SUM(AH4267:AI4267)","v":0},{"$f":"SUM($M4265:AI4265)*SUM(AI4267:AJ4267)","v":0},{"$f":"SUM($M4265:AJ4265)*SUM(AJ4267:AK4267)","v":0},{"$f":"SUM($M4265:AK4265)*SUM(AK4267:AL4267)","v":0},{"$f":"SUM($M4265:AL4265)*SUM(AL4267:AM4267)","v":0},{"$f":"SUM($M4265:AM4265)*SUM(AM4267:AN4267)","v":0},{"$f":"SUM($M4265:AN4265)*SUM(AN4267:AO4267)","v":0},{"$f":"SUM($M4265:AO4265)*SUM(AO4267:AP4267)","v":0},{"$f":"SUM($M4265:AP4265)*SUM(AP4267:AQ4267)","v":0},{"$f":"SUM($M4265:AQ4265)*SUM(AQ4267:AR4267)","v":0},{"$f":"SUM($M4265:AR4265)*SUM(AR4267:AS4267)","v":0},{"$f":"SUM($M4265:AS4265)*SUM(AS4267:AT4267)","v":0},{"$f":"SUM($M4265:AT4265)*SUM(AT4267:AU4267)","v":0},{"$f":"SUM($M4265:AU4265)*SUM(AU4267:AV4267)","v":0},{"$f":"SUM($M4265:AV4265)*SUM(AV4267:AW4267)","v":0},{"$f":"SUM($M4265:AW4265)*SUM(AW4267:AX4267)","v":0},{"$f":"SUM($M4265:AX4265)*SUM(AX4267:AY4267)","v":0},{"$f":"SUM($M4265:AY4265)*SUM(AY4267:AZ4267)","v":0},{"$f":"SUM($M4265:AZ4265)*SUM(AZ4267:BA4267)","v":0},{"$f":"SUM($M4265:BA4265)*SUM(BA4267:BB4267)","v":0},{"$f":"SUM($M4265:BB4265)*SUM(BB4267:BC4267)","v":0},{"$f":"SUM($M4265:BC4265)*SUM(BC4267:BD4267)","v":0},{"$f":"SUM($M4265:BD4265)*SUM(BD4267:BE4267)","v":0},{"$f":"SUM($M4265:BE4265)*SUM(BE4267:BF4267)","v":0},{"$f":"SUM($M4265:BF4265)*SUM(BF4267:BG4267)","v":0},{"$f":"SUM($M4265:BG4265)*SUM(BG4267:BH4267)","v":0},{"$f":"SUM($M4265:BH4265)*SUM(BH4267:BI4267)","v":0},{"$f":"SUM($M4265:BI4265)*SUM(BI4267:BJ4267)","v":0},{"$f":"SUM($M4265:BJ4265)*SUM(BJ4267:BK4267)","v":0},{"$f":"SUM($M4265:BK4265)*SUM(BK4267:BL4267)","v":0},{"$f":"SUM($M4265:BL4265)*SUM(BL4267:BM4267)","v":0},{"$f":"SUM($M4265:BM4265)*SUM(BM4267:BN4267)","v":0},{"$f":"SUM($M4265:BN4265)*SUM(BN4267:BO4267)","v":0},{"$f":"SUM($M4265:BO4265)*SUM(BO4267:BP4267)","v":0},{"$f":"SUM($M4265:BP4265)*SUM(BP4267:BQ4267)","v":0},{"$f":"SUM($M4265:BQ4265)*SUM(BQ4267:BR4267)","v":0},{"$f":"SUM($M4265:BR4265)*SUM(BR4267:BS4267)","v":0},{"$f":"SUM($M4265:BS4265)*SUM(BS4267:BT4267)","v":0},{"$f":"SUM($M4265:BT4265)*SUM(BT4267:BU4267)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4270:BT4270)","v":0},null,{"$f":"IFERROR(-L4269/(M4269-L4269),0)*M4267","v":0},{"$f":"IFERROR(-M4269/(N4269-M4269),0)*N4267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4268=1,\"n/a\",K4268+K4270)","v":0}]
[]
[null,null,null,"DASHBOARD SELECTION"]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4274,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Selected return",null,"%",null,{"$f":"CHOOSE(H4274,H4223,H4253)","v":"n/a"}]
[null,null,null,"Selected simple payback",null,"Years",null,{"$f":"CHOOSE(H4274,H4232,H4262)","v":0}]
[null,null,null,"Selected discounted payback",null,"Years",null,{"$f":"CHOOSE(H4274,H4241,H4271)","v":0}]
[null,null,null,"Selected NPV",null,"£000","NPV",{"$f":"CHOOSE(H4274,K4222,K4252)","v":0}]
[]
[null,null,{"$f":"MAX(C$3889:C4279)+1","v":7},"SOCIAL EQUITY"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"Opco total asset carrying value",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$69:M$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$69:N$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$69:O$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$69:P$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$69:Q$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$69:R$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$69:S$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$69:T$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$69:U$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$69:V$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$69:W$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$69:X$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$69:Y$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$69:Z$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$69:AA$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$69:AB$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$69:AC$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$69:AD$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$69:AE$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$69:AF$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$69:AG$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$69:AH$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$69:AI$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$69:AJ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$69:AK$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$69:AL$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$69:AM$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$69:AN$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$69:AO$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$69:AP$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$69:AQ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$69:AR$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$69:AS$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$69:AT$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$69:AU$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$69:AV$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$69:AW$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$69:AX$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$69:AY$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$69:AZ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$69:BA$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$69:BB$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$69:BC$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$69:BD$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$69:BE$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$69:BF$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$69:BG$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$69:BH$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$69:BI$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$69:BJ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$69:BK$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$69:BL$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$69:BM$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$69:BN$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$69:BO$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$69:BP$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$69:BQ$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$69:BR$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$69:BS$71,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$69:BT$71,$I$5,1)","v":0}]
[null,null,null,"Total asset carrying value across project",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2116+CALC_Project_ANN!M2142+CALC_Project_ANN!M2168","v":0},{"$f":"CALC_Project_ANN!N2116+CALC_Project_ANN!N2142+CALC_Project_ANN!N2168","v":0},{"$f":"CALC_Project_ANN!O2116+CALC_Project_ANN!O2142+CALC_Project_ANN!O2168","v":0},{"$f":"CALC_Project_ANN!P2116+CALC_Project_ANN!P2142+CALC_Project_ANN!P2168","v":0},{"$f":"CALC_Project_ANN!Q2116+CALC_Project_ANN!Q2142+CALC_Project_ANN!Q2168","v":0},{"$f":"CALC_Project_ANN!R2116+CALC_Project_ANN!R2142+CALC_Project_ANN!R2168","v":0},{"$f":"CALC_Project_ANN!S2116+CALC_Project_ANN!S2142+CALC_Project_ANN!S2168","v":0},{"$f":"CALC_Project_ANN!T2116+CALC_Project_ANN!T2142+CALC_Project_ANN!T2168","v":0},{"$f":"CALC_Project_ANN!U2116+CALC_Project_ANN!U2142+CALC_Project_ANN!U2168","v":0},{"$f":"CALC_Project_ANN!V2116+CALC_Project_ANN!V2142+CALC_Project_ANN!V2168","v":0},{"$f":"CALC_Project_ANN!W2116+CALC_Project_ANN!W2142+CALC_Project_ANN!W2168","v":0},{"$f":"CALC_Project_ANN!X2116+CALC_Project_ANN!X2142+CALC_Project_ANN!X2168","v":0},{"$f":"CALC_Project_ANN!Y2116+CALC_Project_ANN!Y2142+CALC_Project_ANN!Y2168","v":0},{"$f":"CALC_Project_ANN!Z2116+CALC_Project_ANN!Z2142+CALC_Project_ANN!Z2168","v":0},{"$f":"CALC_Project_ANN!AA2116+CALC_Project_ANN!AA2142+CALC_Project_ANN!AA2168","v":0},{"$f":"CALC_Project_ANN!AB2116+CALC_Project_ANN!AB2142+CALC_Project_ANN!AB2168","v":0},{"$f":"CALC_Project_ANN!AC2116+CALC_Project_ANN!AC2142+CALC_Project_ANN!AC2168","v":0},{"$f":"CALC_Project_ANN!AD2116+CALC_Project_ANN!AD2142+CALC_Project_ANN!AD2168","v":0},{"$f":"CALC_Project_ANN!AE2116+CALC_Project_ANN!AE2142+CALC_Project_ANN!AE2168","v":0},{"$f":"CALC_Project_ANN!AF2116+CALC_Project_ANN!AF2142+CALC_Project_ANN!AF2168","v":0},{"$f":"CALC_Project_ANN!AG2116+CALC_Project_ANN!AG2142+CALC_Project_ANN!AG2168","v":0},{"$f":"CALC_Project_ANN!AH2116+CALC_Project_ANN!AH2142+CALC_Project_ANN!AH2168","v":0},{"$f":"CALC_Project_ANN!AI2116+CALC_Project_ANN!AI2142+CALC_Project_ANN!AI2168","v":0},{"$f":"CALC_Project_ANN!AJ2116+CALC_Project_ANN!AJ2142+CALC_Project_ANN!AJ2168","v":0},{"$f":"CALC_Project_ANN!AK2116+CALC_Project_ANN!AK2142+CALC_Project_ANN!AK2168","v":0},{"$f":"CALC_Project_ANN!AL2116+CALC_Project_ANN!AL2142+CALC_Project_ANN!AL2168","v":0},{"$f":"CALC_Project_ANN!AM2116+CALC_Project_ANN!AM2142+CALC_Project_ANN!AM2168","v":0},{"$f":"CALC_Project_ANN!AN2116+CALC_Project_ANN!AN2142+CALC_Project_ANN!AN2168","v":0},{"$f":"CALC_Project_ANN!AO2116+CALC_Project_ANN!AO2142+CALC_Project_ANN!AO2168","v":0},{"$f":"CALC_Project_ANN!AP2116+CALC_Project_ANN!AP2142+CALC_Project_ANN!AP2168","v":0},{"$f":"CALC_Project_ANN!AQ2116+CALC_Project_ANN!AQ2142+CALC_Project_ANN!AQ2168","v":0},{"$f":"CALC_Project_ANN!AR2116+CALC_Project_ANN!AR2142+CALC_Project_ANN!AR2168","v":0},{"$f":"CALC_Project_ANN!AS2116+CALC_Project_ANN!AS2142+CALC_Project_ANN!AS2168","v":0},{"$f":"CALC_Project_ANN!AT2116+CALC_Project_ANN!AT2142+CALC_Project_ANN!AT2168","v":0},{"$f":"CALC_Project_ANN!AU2116+CALC_Project_ANN!AU2142+CALC_Project_ANN!AU2168","v":0},{"$f":"CALC_Project_ANN!AV2116+CALC_Project_ANN!AV2142+CALC_Project_ANN!AV2168","v":0},{"$f":"CALC_Project_ANN!AW2116+CALC_Project_ANN!AW2142+CALC_Project_ANN!AW2168","v":0},{"$f":"CALC_Project_ANN!AX2116+CALC_Project_ANN!AX2142+CALC_Project_ANN!AX2168","v":0},{"$f":"CALC_Project_ANN!AY2116+CALC_Project_ANN!AY2142+CALC_Project_ANN!AY2168","v":0},{"$f":"CALC_Project_ANN!AZ2116+CALC_Project_ANN!AZ2142+CALC_Project_ANN!AZ2168","v":0},{"$f":"CALC_Project_ANN!BA2116+CALC_Project_ANN!BA2142+CALC_Project_ANN!BA2168","v":0},{"$f":"CALC_Project_ANN!BB2116+CALC_Project_ANN!BB2142+CALC_Project_ANN!BB2168","v":0},{"$f":"CALC_Project_ANN!BC2116+CALC_Project_ANN!BC2142+CALC_Project_ANN!BC2168","v":0},{"$f":"CALC_Project_ANN!BD2116+CALC_Project_ANN!BD2142+CALC_Project_ANN!BD2168","v":0},{"$f":"CALC_Project_ANN!BE2116+CALC_Project_ANN!BE2142+CALC_Project_ANN!BE2168","v":0},{"$f":"CALC_Project_ANN!BF2116+CALC_Project_ANN!BF2142+CALC_Project_ANN!BF2168","v":0},{"$f":"CALC_Project_ANN!BG2116+CALC_Project_ANN!BG2142+CALC_Project_ANN!BG2168","v":0},{"$f":"CALC_Project_ANN!BH2116+CALC_Project_ANN!BH2142+CALC_Project_ANN!BH2168","v":0},{"$f":"CALC_Project_ANN!BI2116+CALC_Project_ANN!BI2142+CALC_Project_ANN!BI2168","v":0},{"$f":"CALC_Project_ANN!BJ2116+CALC_Project_ANN!BJ2142+CALC_Project_ANN!BJ2168","v":0},{"$f":"CALC_Project_ANN!BK2116+CALC_Project_ANN!BK2142+CALC_Project_ANN!BK2168","v":0},{"$f":"CALC_Project_ANN!BL2116+CALC_Project_ANN!BL2142+CALC_Project_ANN!BL2168","v":0},{"$f":"CALC_Project_ANN!BM2116+CALC_Project_ANN!BM2142+CALC_Project_ANN!BM2168","v":0},{"$f":"CALC_Project_ANN!BN2116+CALC_Project_ANN!BN2142+CALC_Project_ANN!BN2168","v":0},{"$f":"CALC_Project_ANN!BO2116+CALC_Project_ANN!BO2142+CALC_Project_ANN!BO2168","v":0},{"$f":"CALC_Project_ANN!BP2116+CALC_Project_ANN!BP2142+CALC_Project_ANN!BP2168","v":0},{"$f":"CALC_Project_ANN!BQ2116+CALC_Project_ANN!BQ2142+CALC_Project_ANN!BQ2168","v":0},{"$f":"CALC_Project_ANN!BR2116+CALC_Project_ANN!BR2142+CALC_Project_ANN!BR2168","v":0},{"$f":"CALC_Project_ANN!BS2116+CALC_Project_ANN!BS2142+CALC_Project_ANN!BS2168","v":0},{"$f":"CALC_Project_ANN!BT2116+CALC_Project_ANN!BT2142+CALC_Project_ANN!BT2168","v":0}]
[null,null,null,"OpCo allocated share of social impact",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M4283/M4284,0)","v":0},{"$f":"IFERROR(N4283/N4284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity as share of total capital",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M3930/M3945,0)","v":0},{"$f":"IFERROR(N3930/N3945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project social (cost) / benefit",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$5835:M$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!N$5835:N$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!O$5835:O$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!P$5835:P$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$5835:Q$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!R$5835:R$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!S$5835:S$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!T$5835:T$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!U$5835:U$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!V$5835:V$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!W$5835:W$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!X$5835:X$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$5835:Y$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$5835:Z$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$5835:AA$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$5835:AB$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$5835:AC$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$5835:AD$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$5835:AE$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$5835:AF$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$5835:AG$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$5835:AH$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$5835:AI$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$5835:AJ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$5835:AK$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$5835:AL$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$5835:AM$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$5835:AN$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$5835:AO$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$5835:AP$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$5835:AQ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$5835:AR$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$5835:AS$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$5835:AT$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$5835:AU$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$5835:AV$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$5835:AW$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$5835:AX$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$5835:AY$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$5835:AZ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$5835:BA$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$5835:BB$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$5835:BC$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$5835:BD$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$5835:BE$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$5835:BF$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$5835:BG$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$5835:BH$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$5835:BI$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$5835:BJ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$5835:BK$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$5835:BL$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$5835:BM$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$5835:BN$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$5835:BO$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$5835:BP$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$5835:BQ$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$5835:BR$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$5835:BS$5842)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$5835:BT$5842)","v":0}]
[null,null,null,"OpCo Allocation of social cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4285*M4288*M4286","v":0},0,{"$f":"O4285*O4288*O4286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flows overlaid with social",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M$3902+M4289","v":0},{"$f":"N$3902+N4289","v":0},{"$f":"O$3902+O4289","v":0},{"$f":"P$3902+P4289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4292:L4292)<$H$3892)*(SUM($M4291:M4291)<>0)","v":0},{"$f":"1*(SUM($L4292:M4292)<$H$3892)*(SUM($M4291:N4291)<>0)","v":0},{"$f":"1*(SUM($L4292:N4292)<$H$3892)*(SUM($M4291:O4291)<>0)","v":0},{"$f":"1*(SUM($L4292:O4292)<$H$3892)*(SUM($M4291:P4291)<>0)","v":0},{"$f":"1*(SUM($L4292:P4292)<$H$3892)*(SUM($M4291:Q4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Q4292)<$H$3892)*(SUM($M4291:R4291)<>0)","v":0},{"$f":"1*(SUM($L4292:R4292)<$H$3892)*(SUM($M4291:S4291)<>0)","v":0},{"$f":"1*(SUM($L4292:S4292)<$H$3892)*(SUM($M4291:T4291)<>0)","v":0},{"$f":"1*(SUM($L4292:T4292)<$H$3892)*(SUM($M4291:U4291)<>0)","v":0},{"$f":"1*(SUM($L4292:U4292)<$H$3892)*(SUM($M4291:V4291)<>0)","v":0},{"$f":"1*(SUM($L4292:V4292)<$H$3892)*(SUM($M4291:W4291)<>0)","v":0},{"$f":"1*(SUM($L4292:W4292)<$H$3892)*(SUM($M4291:X4291)<>0)","v":0},{"$f":"1*(SUM($L4292:X4292)<$H$3892)*(SUM($M4291:Y4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Y4292)<$H$3892)*(SUM($M4291:Z4291)<>0)","v":0},{"$f":"1*(SUM($L4292:Z4292)<$H$3892)*(SUM($M4291:AA4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AA4292)<$H$3892)*(SUM($M4291:AB4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AB4292)<$H$3892)*(SUM($M4291:AC4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AC4292)<$H$3892)*(SUM($M4291:AD4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AD4292)<$H$3892)*(SUM($M4291:AE4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AE4292)<$H$3892)*(SUM($M4291:AF4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AF4292)<$H$3892)*(SUM($M4291:AG4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AG4292)<$H$3892)*(SUM($M4291:AH4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AH4292)<$H$3892)*(SUM($M4291:AI4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AI4292)<$H$3892)*(SUM($M4291:AJ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AJ4292)<$H$3892)*(SUM($M4291:AK4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AK4292)<$H$3892)*(SUM($M4291:AL4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AL4292)<$H$3892)*(SUM($M4291:AM4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AM4292)<$H$3892)*(SUM($M4291:AN4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AN4292)<$H$3892)*(SUM($M4291:AO4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AO4292)<$H$3892)*(SUM($M4291:AP4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AP4292)<$H$3892)*(SUM($M4291:AQ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AQ4292)<$H$3892)*(SUM($M4291:AR4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AR4292)<$H$3892)*(SUM($M4291:AS4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AS4292)<$H$3892)*(SUM($M4291:AT4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AT4292)<$H$3892)*(SUM($M4291:AU4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AU4292)<$H$3892)*(SUM($M4291:AV4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AV4292)<$H$3892)*(SUM($M4291:AW4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AW4292)<$H$3892)*(SUM($M4291:AX4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AX4292)<$H$3892)*(SUM($M4291:AY4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AY4292)<$H$3892)*(SUM($M4291:AZ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:AZ4292)<$H$3892)*(SUM($M4291:BA4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BA4292)<$H$3892)*(SUM($M4291:BB4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BB4292)<$H$3892)*(SUM($M4291:BC4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BC4292)<$H$3892)*(SUM($M4291:BD4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BD4292)<$H$3892)*(SUM($M4291:BE4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BE4292)<$H$3892)*(SUM($M4291:BF4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BF4292)<$H$3892)*(SUM($M4291:BG4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BG4292)<$H$3892)*(SUM($M4291:BH4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BH4292)<$H$3892)*(SUM($M4291:BI4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BI4292)<$H$3892)*(SUM($M4291:BJ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BJ4292)<$H$3892)*(SUM($M4291:BK4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BK4292)<$H$3892)*(SUM($M4291:BL4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BL4292)<$H$3892)*(SUM($M4291:BM4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BM4292)<$H$3892)*(SUM($M4291:BN4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BN4292)<$H$3892)*(SUM($M4291:BO4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BO4292)<$H$3892)*(SUM($M4291:BP4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BP4292)<$H$3892)*(SUM($M4291:BQ4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BQ4292)<$H$3892)*(SUM($M4291:BR4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BR4292)<$H$3892)*(SUM($M4291:BS4291)<>0)","v":0},{"$f":"1*(SUM($L4292:BS4292)<$H$3892)*(SUM($M4291:BT4291)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4292=0,L4292=1),1,0)","v":0},{"$f":"IF(AND(N4292=0,M4292=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$57:M$59,$I$5,1)*M4293","v":0},{"$f":"INDEX(OpCo_Shared!N$57:N$59,$I$5,1)*N4293","v":0},{"$f":"INDEX(OpCo_Shared!O$57:O$59,$I$5,1)*O4293","v":0},{"$f":"INDEX(OpCo_Shared!P$57:P$59,$I$5,1)*P4293","v":0},{"$f":"INDEX(OpCo_Shared!Q$57:Q$59,$I$5,1)*Q4293","v":0},{"$f":"INDEX(OpCo_Shared!R$57:R$59,$I$5,1)*R4293","v":0},{"$f":"INDEX(OpCo_Shared!S$57:S$59,$I$5,1)*S4293","v":0},{"$f":"INDEX(OpCo_Shared!T$57:T$59,$I$5,1)*T4293","v":0},{"$f":"INDEX(OpCo_Shared!U$57:U$59,$I$5,1)*U4293","v":0},{"$f":"INDEX(OpCo_Shared!V$57:V$59,$I$5,1)*V4293","v":0},{"$f":"INDEX(OpCo_Shared!W$57:W$59,$I$5,1)*W4293","v":0},{"$f":"INDEX(OpCo_Shared!X$57:X$59,$I$5,1)*X4293","v":0},{"$f":"INDEX(OpCo_Shared!Y$57:Y$59,$I$5,1)*Y4293","v":0},{"$f":"INDEX(OpCo_Shared!Z$57:Z$59,$I$5,1)*Z4293","v":0},{"$f":"INDEX(OpCo_Shared!AA$57:AA$59,$I$5,1)*AA4293","v":0},{"$f":"INDEX(OpCo_Shared!AB$57:AB$59,$I$5,1)*AB4293","v":0},{"$f":"INDEX(OpCo_Shared!AC$57:AC$59,$I$5,1)*AC4293","v":0},{"$f":"INDEX(OpCo_Shared!AD$57:AD$59,$I$5,1)*AD4293","v":0},{"$f":"INDEX(OpCo_Shared!AE$57:AE$59,$I$5,1)*AE4293","v":0},{"$f":"INDEX(OpCo_Shared!AF$57:AF$59,$I$5,1)*AF4293","v":0},{"$f":"INDEX(OpCo_Shared!AG$57:AG$59,$I$5,1)*AG4293","v":0},{"$f":"INDEX(OpCo_Shared!AH$57:AH$59,$I$5,1)*AH4293","v":0},{"$f":"INDEX(OpCo_Shared!AI$57:AI$59,$I$5,1)*AI4293","v":0},{"$f":"INDEX(OpCo_Shared!AJ$57:AJ$59,$I$5,1)*AJ4293","v":0},{"$f":"INDEX(OpCo_Shared!AK$57:AK$59,$I$5,1)*AK4293","v":0},{"$f":"INDEX(OpCo_Shared!AL$57:AL$59,$I$5,1)*AL4293","v":0},{"$f":"INDEX(OpCo_Shared!AM$57:AM$59,$I$5,1)*AM4293","v":0},{"$f":"INDEX(OpCo_Shared!AN$57:AN$59,$I$5,1)*AN4293","v":0},{"$f":"INDEX(OpCo_Shared!AO$57:AO$59,$I$5,1)*AO4293","v":0},{"$f":"INDEX(OpCo_Shared!AP$57:AP$59,$I$5,1)*AP4293","v":0},{"$f":"INDEX(OpCo_Shared!AQ$57:AQ$59,$I$5,1)*AQ4293","v":0},{"$f":"INDEX(OpCo_Shared!AR$57:AR$59,$I$5,1)*AR4293","v":0},{"$f":"INDEX(OpCo_Shared!AS$57:AS$59,$I$5,1)*AS4293","v":0},{"$f":"INDEX(OpCo_Shared!AT$57:AT$59,$I$5,1)*AT4293","v":0},{"$f":"INDEX(OpCo_Shared!AU$57:AU$59,$I$5,1)*AU4293","v":0},{"$f":"INDEX(OpCo_Shared!AV$57:AV$59,$I$5,1)*AV4293","v":0},{"$f":"INDEX(OpCo_Shared!AW$57:AW$59,$I$5,1)*AW4293","v":0},{"$f":"INDEX(OpCo_Shared!AX$57:AX$59,$I$5,1)*AX4293","v":0},{"$f":"INDEX(OpCo_Shared!AY$57:AY$59,$I$5,1)*AY4293","v":0},{"$f":"INDEX(OpCo_Shared!AZ$57:AZ$59,$I$5,1)*AZ4293","v":0},{"$f":"INDEX(OpCo_Shared!BA$57:BA$59,$I$5,1)*BA4293","v":0},{"$f":"INDEX(OpCo_Shared!BB$57:BB$59,$I$5,1)*BB4293","v":0},{"$f":"INDEX(OpCo_Shared!BC$57:BC$59,$I$5,1)*BC4293","v":0},{"$f":"INDEX(OpCo_Shared!BD$57:BD$59,$I$5,1)*BD4293","v":0},{"$f":"INDEX(OpCo_Shared!BE$57:BE$59,$I$5,1)*BE4293","v":0},{"$f":"INDEX(OpCo_Shared!BF$57:BF$59,$I$5,1)*BF4293","v":0},{"$f":"INDEX(OpCo_Shared!BG$57:BG$59,$I$5,1)*BG4293","v":0},{"$f":"INDEX(OpCo_Shared!BH$57:BH$59,$I$5,1)*BH4293","v":0},{"$f":"INDEX(OpCo_Shared!BI$57:BI$59,$I$5,1)*BI4293","v":0},{"$f":"INDEX(OpCo_Shared!BJ$57:BJ$59,$I$5,1)*BJ4293","v":0},{"$f":"INDEX(OpCo_Shared!BK$57:BK$59,$I$5,1)*BK4293","v":0},{"$f":"INDEX(OpCo_Shared!BL$57:BL$59,$I$5,1)*BL4293","v":0},{"$f":"INDEX(OpCo_Shared!BM$57:BM$59,$I$5,1)*BM4293","v":0},{"$f":"INDEX(OpCo_Shared!BN$57:BN$59,$I$5,1)*BN4293","v":0},{"$f":"INDEX(OpCo_Shared!BO$57:BO$59,$I$5,1)*BO4293","v":0},{"$f":"INDEX(OpCo_Shared!BP$57:BP$59,$I$5,1)*BP4293","v":0},{"$f":"INDEX(OpCo_Shared!BQ$57:BQ$59,$I$5,1)*BQ4293","v":0},{"$f":"INDEX(OpCo_Shared!BR$57:BR$59,$I$5,1)*BR4293","v":0},{"$f":"INDEX(OpCo_Shared!BS$57:BS$59,$I$5,1)*BS4293","v":0},{"$f":"INDEX(OpCo_Shared!BT$57:BT$59,$I$5,1)*BT4293","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4291*M4292","v":0},0,{"$f":"O4291*O4292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"IF($H4296,M4295+M4294,M4295)","v":0},{"$f":"IF($H4296,N4295+N4294,N4295)","v":0},{"$f":"IF($H4296,O4295+O4294,O4295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3943:$BT$3943)","v":0},null,null,null,null,1,{"$f":"IF(M4292=1,L4298/(1+M$3943),1)","v":1},{"$f":"IF(N4292=1,M4298/(1+N$3943),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4299:BT4299)","v":0},null,{"$f":"M4297*M4298","v":0},{"$f":"N4297*N4298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4297:BT4297,G4298),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4295","v":0},{"$f":"N4295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4303:M4303)<0)*(SUM($L4304:L4304)=0)","v":0},{"$f":"1*(SUM($M4303:N4303)<0)*(SUM($L4304:M4304)=0)","v":0},{"$f":"1*(SUM($M4303:O4303)<0)*(SUM($L4304:N4304)=0)","v":0},{"$f":"1*(SUM($M4303:P4303)<0)*(SUM($L4304:O4304)=0)","v":0},{"$f":"1*(SUM($M4303:Q4303)<0)*(SUM($L4304:P4304)=0)","v":0},{"$f":"1*(SUM($M4303:R4303)<0)*(SUM($L4304:Q4304)=0)","v":0},{"$f":"1*(SUM($M4303:S4303)<0)*(SUM($L4304:R4304)=0)","v":0},{"$f":"1*(SUM($M4303:T4303)<0)*(SUM($L4304:S4304)=0)","v":0},{"$f":"1*(SUM($M4303:U4303)<0)*(SUM($L4304:T4304)=0)","v":0},{"$f":"1*(SUM($M4303:V4303)<0)*(SUM($L4304:U4304)=0)","v":0},{"$f":"1*(SUM($M4303:W4303)<0)*(SUM($L4304:V4304)=0)","v":0},{"$f":"1*(SUM($M4303:X4303)<0)*(SUM($L4304:W4304)=0)","v":0},{"$f":"1*(SUM($M4303:Y4303)<0)*(SUM($L4304:X4304)=0)","v":0},{"$f":"1*(SUM($M4303:Z4303)<0)*(SUM($L4304:Y4304)=0)","v":0},{"$f":"1*(SUM($M4303:AA4303)<0)*(SUM($L4304:Z4304)=0)","v":0},{"$f":"1*(SUM($M4303:AB4303)<0)*(SUM($L4304:AA4304)=0)","v":0},{"$f":"1*(SUM($M4303:AC4303)<0)*(SUM($L4304:AB4304)=0)","v":0},{"$f":"1*(SUM($M4303:AD4303)<0)*(SUM($L4304:AC4304)=0)","v":0},{"$f":"1*(SUM($M4303:AE4303)<0)*(SUM($L4304:AD4304)=0)","v":0},{"$f":"1*(SUM($M4303:AF4303)<0)*(SUM($L4304:AE4304)=0)","v":0},{"$f":"1*(SUM($M4303:AG4303)<0)*(SUM($L4304:AF4304)=0)","v":0},{"$f":"1*(SUM($M4303:AH4303)<0)*(SUM($L4304:AG4304)=0)","v":0},{"$f":"1*(SUM($M4303:AI4303)<0)*(SUM($L4304:AH4304)=0)","v":0},{"$f":"1*(SUM($M4303:AJ4303)<0)*(SUM($L4304:AI4304)=0)","v":0},{"$f":"1*(SUM($M4303:AK4303)<0)*(SUM($L4304:AJ4304)=0)","v":0},{"$f":"1*(SUM($M4303:AL4303)<0)*(SUM($L4304:AK4304)=0)","v":0},{"$f":"1*(SUM($M4303:AM4303)<0)*(SUM($L4304:AL4304)=0)","v":0},{"$f":"1*(SUM($M4303:AN4303)<0)*(SUM($L4304:AM4304)=0)","v":0},{"$f":"1*(SUM($M4303:AO4303)<0)*(SUM($L4304:AN4304)=0)","v":0},{"$f":"1*(SUM($M4303:AP4303)<0)*(SUM($L4304:AO4304)=0)","v":0},{"$f":"1*(SUM($M4303:AQ4303)<0)*(SUM($L4304:AP4304)=0)","v":0},{"$f":"1*(SUM($M4303:AR4303)<0)*(SUM($L4304:AQ4304)=0)","v":0},{"$f":"1*(SUM($M4303:AS4303)<0)*(SUM($L4304:AR4304)=0)","v":0},{"$f":"1*(SUM($M4303:AT4303)<0)*(SUM($L4304:AS4304)=0)","v":0},{"$f":"1*(SUM($M4303:AU4303)<0)*(SUM($L4304:AT4304)=0)","v":0},{"$f":"1*(SUM($M4303:AV4303)<0)*(SUM($L4304:AU4304)=0)","v":0},{"$f":"1*(SUM($M4303:AW4303)<0)*(SUM($L4304:AV4304)=0)","v":0},{"$f":"1*(SUM($M4303:AX4303)<0)*(SUM($L4304:AW4304)=0)","v":0},{"$f":"1*(SUM($M4303:AY4303)<0)*(SUM($L4304:AX4304)=0)","v":0},{"$f":"1*(SUM($M4303:AZ4303)<0)*(SUM($L4304:AY4304)=0)","v":0},{"$f":"1*(SUM($M4303:BA4303)<0)*(SUM($L4304:AZ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BB4303)<0)*(SUM($L4304:BA4304)=0)","v":0},{"$f":"1*(SUM($M4303:BC4303)<0)*(SUM($L4304:BB4304)=0)","v":0},{"$f":"1*(SUM($M4303:BD4303)<0)*(SUM($L4304:BC4304)=0)","v":0},{"$f":"1*(SUM($M4303:BE4303)<0)*(SUM($L4304:BD4304)=0)","v":0},{"$f":"1*(SUM($M4303:BF4303)<0)*(SUM($L4304:BE4304)=0)","v":0},{"$f":"1*(SUM($M4303:BG4303)<0)*(SUM($L4304:BF4304)=0)","v":0},{"$f":"1*(SUM($M4303:BH4303)<0)*(SUM($L4304:BG4304)=0)","v":0},{"$f":"1*(SUM($M4303:BI4303)<0)*(SUM($L4304:BH4304)=0)","v":0},{"$f":"1*(SUM($M4303:BJ4303)<0)*(SUM($L4304:BI4304)=0)","v":0},{"$f":"1*(SUM($M4303:BK4303)<0)*(SUM($L4304:BJ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BL4303)<0)*(SUM($L4304:BK4304)=0)","v":0},{"$f":"1*(SUM($M4303:BM4303)<0)*(SUM($L4304:BL4304)=0)","v":0},{"$f":"1*(SUM($M4303:BN4303)<0)*(SUM($L4304:BM4304)=0)","v":0},{"$f":"1*(SUM($M4303:BO4303)<0)*(SUM($L4304:BN4304)=0)","v":0},{"$f":"1*(SUM($M4303:BP4303)<0)*(SUM($L4304:BO4304)=0)","v":0},{"$f":"1*(SUM($M4303:BQ4303)<0)*(SUM($L4304:BP4304)=0)","v":0},{"$f":"1*(SUM($M4303:BR4303)<0)*(SUM($L4304:BQ4304)=0)","v":0},{"$f":"1*(SUM($M4303:BS4303)<0)*(SUM($L4304:BR4304)=0)","v":0},{"$f":"1*(SUM($M4303:BT4303)<0)*(SUM($L4304:BS4304)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4303:M4303)>0)*SUM($M4304:M4304)*(SUM($L4305:L4305)=0)","v":0},{"$f":"1*(SUM($M4303:N4303)>0)*SUM($M4304:N4304)*(SUM($L4305:M4305)=0)","v":0},{"$f":"1*(SUM($M4303:O4303)>0)*SUM($M4304:O4304)*(SUM($L4305:N4305)=0)","v":0},{"$f":"1*(SUM($M4303:P4303)>0)*SUM($M4304:P4304)*(SUM($L4305:O4305)=0)","v":0},{"$f":"1*(SUM($M4303:Q4303)>0)*SUM($M4304:Q4304)*(SUM($L4305:P4305)=0)","v":0},{"$f":"1*(SUM($M4303:R4303)>0)*SUM($M4304:R4304)*(SUM($L4305:Q4305)=0)","v":0},{"$f":"1*(SUM($M4303:S4303)>0)*SUM($M4304:S4304)*(SUM($L4305:R4305)=0)","v":0},{"$f":"1*(SUM($M4303:T4303)>0)*SUM($M4304:T4304)*(SUM($L4305:S4305)=0)","v":0},{"$f":"1*(SUM($M4303:U4303)>0)*SUM($M4304:U4304)*(SUM($L4305:T4305)=0)","v":0},{"$f":"1*(SUM($M4303:V4303)>0)*SUM($M4304:V4304)*(SUM($L4305:U4305)=0)","v":0},{"$f":"1*(SUM($M4303:W4303)>0)*SUM($M4304:W4304)*(SUM($L4305:V4305)=0)","v":0},{"$f":"1*(SUM($M4303:X4303)>0)*SUM($M4304:X4304)*(SUM($L4305:W4305)=0)","v":0},{"$f":"1*(SUM($M4303:Y4303)>0)*SUM($M4304:Y4304)*(SUM($L4305:X4305)=0)","v":0},{"$f":"1*(SUM($M4303:Z4303)>0)*SUM($M4304:Z4304)*(SUM($L4305:Y4305)=0)","v":0},{"$f":"1*(SUM($M4303:AA4303)>0)*SUM($M4304:AA4304)*(SUM($L4305:Z4305)=0)","v":0},{"$f":"1*(SUM($M4303:AB4303)>0)*SUM($M4304:AB4304)*(SUM($L4305:AA4305)=0)","v":0},{"$f":"1*(SUM($M4303:AC4303)>0)*SUM($M4304:AC4304)*(SUM($L4305:AB4305)=0)","v":0},{"$f":"1*(SUM($M4303:AD4303)>0)*SUM($M4304:AD4304)*(SUM($L4305:AC4305)=0)","v":0},{"$f":"1*(SUM($M4303:AE4303)>0)*SUM($M4304:AE4304)*(SUM($L4305:AD4305)=0)","v":0},{"$f":"1*(SUM($M4303:AF4303)>0)*SUM($M4304:AF4304)*(SUM($L4305:AE4305)=0)","v":0},{"$f":"1*(SUM($M4303:AG4303)>0)*SUM($M4304:AG4304)*(SUM($L4305:AF4305)=0)","v":0},{"$f":"1*(SUM($M4303:AH4303)>0)*SUM($M4304:AH4304)*(SUM($L4305:AG4305)=0)","v":0},{"$f":"1*(SUM($M4303:AI4303)>0)*SUM($M4304:AI4304)*(SUM($L4305:AH4305)=0)","v":0},{"$f":"1*(SUM($M4303:AJ4303)>0)*SUM($M4304:AJ4304)*(SUM($L4305:AI4305)=0)","v":0},{"$f":"1*(SUM($M4303:AK4303)>0)*SUM($M4304:AK4304)*(SUM($L4305:AJ4305)=0)","v":0},{"$f":"1*(SUM($M4303:AL4303)>0)*SUM($M4304:AL4304)*(SUM($L4305:AK4305)=0)","v":0},{"$f":"1*(SUM($M4303:AM4303)>0)*SUM($M4304:AM4304)*(SUM($L4305:AL4305)=0)","v":0},{"$f":"1*(SUM($M4303:AN4303)>0)*SUM($M4304:AN4304)*(SUM($L4305:AM4305)=0)","v":0},{"$f":"1*(SUM($M4303:AO4303)>0)*SUM($M4304:AO4304)*(SUM($L4305:AN4305)=0)","v":0},{"$f":"1*(SUM($M4303:AP4303)>0)*SUM($M4304:AP4304)*(SUM($L4305:AO4305)=0)","v":0},{"$f":"1*(SUM($M4303:AQ4303)>0)*SUM($M4304:AQ4304)*(SUM($L4305:AP4305)=0)","v":0},{"$f":"1*(SUM($M4303:AR4303)>0)*SUM($M4304:AR4304)*(SUM($L4305:AQ4305)=0)","v":0},{"$f":"1*(SUM($M4303:AS4303)>0)*SUM($M4304:AS4304)*(SUM($L4305:AR4305)=0)","v":0},{"$f":"1*(SUM($M4303:AT4303)>0)*SUM($M4304:AT4304)*(SUM($L4305:AS4305)=0)","v":0},{"$f":"1*(SUM($M4303:AU4303)>0)*SUM($M4304:AU4304)*(SUM($L4305:AT4305)=0)","v":0},{"$f":"1*(SUM($M4303:AV4303)>0)*SUM($M4304:AV4304)*(SUM($L4305:AU4305)=0)","v":0},{"$f":"1*(SUM($M4303:AW4303)>0)*SUM($M4304:AW4304)*(SUM($L4305:AV4305)=0)","v":0},{"$f":"1*(SUM($M4303:AX4303)>0)*SUM($M4304:AX4304)*(SUM($L4305:AW4305)=0)","v":0},{"$f":"1*(SUM($M4303:AY4303)>0)*SUM($M4304:AY4304)*(SUM($L4305:AX4305)=0)","v":0},{"$f":"1*(SUM($M4303:AZ4303)>0)*SUM($M4304:AZ4304)*(SUM($L4305:AY4305)=0)","v":0},{"$f":"1*(SUM($M4303:BA4303)>0)*SUM($M4304:BA4304)*(SUM($L4305:AZ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BB4303)>0)*SUM($M4304:BB4304)*(SUM($L4305:BA4305)=0)","v":0},{"$f":"1*(SUM($M4303:BC4303)>0)*SUM($M4304:BC4304)*(SUM($L4305:BB4305)=0)","v":0},{"$f":"1*(SUM($M4303:BD4303)>0)*SUM($M4304:BD4304)*(SUM($L4305:BC4305)=0)","v":0},{"$f":"1*(SUM($M4303:BE4303)>0)*SUM($M4304:BE4304)*(SUM($L4305:BD4305)=0)","v":0},{"$f":"1*(SUM($M4303:BF4303)>0)*SUM($M4304:BF4304)*(SUM($L4305:BE4305)=0)","v":0},{"$f":"1*(SUM($M4303:BG4303)>0)*SUM($M4304:BG4304)*(SUM($L4305:BF4305)=0)","v":0},{"$f":"1*(SUM($M4303:BH4303)>0)*SUM($M4304:BH4304)*(SUM($L4305:BG4305)=0)","v":0},{"$f":"1*(SUM($M4303:BI4303)>0)*SUM($M4304:BI4304)*(SUM($L4305:BH4305)=0)","v":0},{"$f":"1*(SUM($M4303:BJ4303)>0)*SUM($M4304:BJ4304)*(SUM($L4305:BI4305)=0)","v":0},{"$f":"1*(SUM($M4303:BK4303)>0)*SUM($M4304:BK4304)*(SUM($L4305:BJ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BL4303)>0)*SUM($M4304:BL4304)*(SUM($L4305:BK4305)=0)","v":0},{"$f":"1*(SUM($M4303:BM4303)>0)*SUM($M4304:BM4304)*(SUM($L4305:BL4305)=0)","v":0},{"$f":"1*(SUM($M4303:BN4303)>0)*SUM($M4304:BN4304)*(SUM($L4305:BM4305)=0)","v":0},{"$f":"1*(SUM($M4303:BO4303)>0)*SUM($M4304:BO4304)*(SUM($L4305:BN4305)=0)","v":0},{"$f":"1*(SUM($M4303:BP4303)>0)*SUM($M4304:BP4304)*(SUM($L4305:BO4305)=0)","v":0},{"$f":"1*(SUM($M4303:BQ4303)>0)*SUM($M4304:BQ4304)*(SUM($L4305:BP4305)=0)","v":0},{"$f":"1*(SUM($M4303:BR4303)>0)*SUM($M4304:BR4304)*(SUM($L4305:BQ4305)=0)","v":0},{"$f":"1*(SUM($M4303:BS4303)>0)*SUM($M4304:BS4304)*(SUM($L4305:BR4305)=0)","v":0},{"$f":"1*(SUM($M4303:BT4303)>0)*SUM($M4304:BT4304)*(SUM($L4305:BS4305)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4306:BT4306)","v":0},null,{"$f":"SUM($M4304:M4304)-SUM($M4305:M4305)","v":0},{"$f":"SUM($M4304:N4304)-SUM($M4305:N4305)","v":0},{"$f":"SUM($M4304:O4304)-SUM($M4305:O4305)","v":0},{"$f":"SUM($M4304:P4304)-SUM($M4305:P4305)","v":0},{"$f":"SUM($M4304:Q4304)-SUM($M4305:Q4305)","v":0},{"$f":"SUM($M4304:R4304)-SUM($M4305:R4305)","v":0},{"$f":"SUM($M4304:S4304)-SUM($M4305:S4305)","v":0},{"$f":"SUM($M4304:T4304)-SUM($M4305:T4305)","v":0},{"$f":"SUM($M4304:U4304)-SUM($M4305:U4305)","v":0},{"$f":"SUM($M4304:V4304)-SUM($M4305:V4305)","v":0},{"$f":"SUM($M4304:W4304)-SUM($M4305:W4305)","v":0},{"$f":"SUM($M4304:X4304)-SUM($M4305:X4305)","v":0},{"$f":"SUM($M4304:Y4304)-SUM($M4305:Y4305)","v":0},{"$f":"SUM($M4304:Z4304)-SUM($M4305:Z4305)","v":0},{"$f":"SUM($M4304:AA4304)-SUM($M4305:AA4305)","v":0},{"$f":"SUM($M4304:AB4304)-SUM($M4305:AB4305)","v":0},{"$f":"SUM($M4304:AC4304)-SUM($M4305:AC4305)","v":0},{"$f":"SUM($M4304:AD4304)-SUM($M4305:AD4305)","v":0},{"$f":"SUM($M4304:AE4304)-SUM($M4305:AE4305)","v":0},{"$f":"SUM($M4304:AF4304)-SUM($M4305:AF4305)","v":0},{"$f":"SUM($M4304:AG4304)-SUM($M4305:AG4305)","v":0},{"$f":"SUM($M4304:AH4304)-SUM($M4305:AH4305)","v":0},{"$f":"SUM($M4304:AI4304)-SUM($M4305:AI4305)","v":0},{"$f":"SUM($M4304:AJ4304)-SUM($M4305:AJ4305)","v":0},{"$f":"SUM($M4304:AK4304)-SUM($M4305:AK4305)","v":0},{"$f":"SUM($M4304:AL4304)-SUM($M4305:AL4305)","v":0},{"$f":"SUM($M4304:AM4304)-SUM($M4305:AM4305)","v":0},{"$f":"SUM($M4304:AN4304)-SUM($M4305:AN4305)","v":0},{"$f":"SUM($M4304:AO4304)-SUM($M4305:AO4305)","v":0},{"$f":"SUM($M4304:AP4304)-SUM($M4305:AP4305)","v":0},{"$f":"SUM($M4304:AQ4304)-SUM($M4305:AQ4305)","v":0},{"$f":"SUM($M4304:AR4304)-SUM($M4305:AR4305)","v":0},{"$f":"SUM($M4304:AS4304)-SUM($M4305:AS4305)","v":0},{"$f":"SUM($M4304:AT4304)-SUM($M4305:AT4305)","v":0},{"$f":"SUM($M4304:AU4304)-SUM($M4305:AU4305)","v":0},{"$f":"SUM($M4304:AV4304)-SUM($M4305:AV4305)","v":0},{"$f":"SUM($M4304:AW4304)-SUM($M4305:AW4305)","v":0},{"$f":"SUM($M4304:AX4304)-SUM($M4305:AX4305)","v":0},{"$f":"SUM($M4304:AY4304)-SUM($M4305:AY4305)","v":0},{"$f":"SUM($M4304:AZ4304)-SUM($M4305:AZ4305)","v":0},{"$f":"SUM($M4304:BA4304)-SUM($M4305:BA4305)","v":0},{"$f":"SUM($M4304:BB4304)-SUM($M4305:BB4305)","v":0},{"$f":"SUM($M4304:BC4304)-SUM($M4305:BC4305)","v":0},{"$f":"SUM($M4304:BD4304)-SUM($M4305:BD4305)","v":0},{"$f":"SUM($M4304:BE4304)-SUM($M4305:BE4305)","v":0},{"$f":"SUM($M4304:BF4304)-SUM($M4305:BF4305)","v":0},{"$f":"SUM($M4304:BG4304)-SUM($M4305:BG4305)","v":0},{"$f":"SUM($M4304:BH4304)-SUM($M4305:BH4305)","v":0},{"$f":"SUM($M4304:BI4304)-SUM($M4305:BI4305)","v":0},{"$f":"SUM($M4304:BJ4304)-SUM($M4305:BJ4305)","v":0},{"$f":"SUM($M4304:BK4304)-SUM($M4305:BK4305)","v":0},{"$f":"SUM($M4304:BL4304)-SUM($M4305:BL4305)","v":0},{"$f":"SUM($M4304:BM4304)-SUM($M4305:BM4305)","v":0},{"$f":"SUM($M4304:BN4304)-SUM($M4305:BN4305)","v":0},{"$f":"SUM($M4304:BO4304)-SUM($M4305:BO4305)","v":0},{"$f":"SUM($M4304:BP4304)-SUM($M4305:BP4305)","v":0},{"$f":"SUM($M4304:BQ4304)-SUM($M4305:BQ4305)","v":0},{"$f":"SUM($M4304:BR4304)-SUM($M4305:BR4305)","v":0},{"$f":"SUM($M4304:BS4304)-SUM($M4305:BS4305)","v":0},{"$f":"SUM($M4304:BT4304)-SUM($M4305:BT4305)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M4303:M4303)*SUM(M4305:N4305)","v":0},{"$f":"SUM($M4303:N4303)*SUM(N4305:O4305)","v":0},{"$f":"SUM($M4303:O4303)*SUM(O4305:P4305)","v":0},{"$f":"SUM($M4303:P4303)*SUM(P4305:Q4305)","v":0},{"$f":"SUM($M4303:Q4303)*SUM(Q4305:R4305)","v":0},{"$f":"SUM($M4303:R4303)*SUM(R4305:S4305)","v":0},{"$f":"SUM($M4303:S4303)*SUM(S4305:T4305)","v":0},{"$f":"SUM($M4303:T4303)*SUM(T4305:U4305)","v":0},{"$f":"SUM($M4303:U4303)*SUM(U4305:V4305)","v":0},{"$f":"SUM($M4303:V4303)*SUM(V4305:W4305)","v":0},{"$f":"SUM($M4303:W4303)*SUM(W4305:X4305)","v":0},{"$f":"SUM($M4303:X4303)*SUM(X4305:Y4305)","v":0},{"$f":"SUM($M4303:Y4303)*SUM(Y4305:Z4305)","v":0},{"$f":"SUM($M4303:Z4303)*SUM(Z4305:AA4305)","v":0},{"$f":"SUM($M4303:AA4303)*SUM(AA4305:AB4305)","v":0},{"$f":"SUM($M4303:AB4303)*SUM(AB4305:AC4305)","v":0},{"$f":"SUM($M4303:AC4303)*SUM(AC4305:AD4305)","v":0},{"$f":"SUM($M4303:AD4303)*SUM(AD4305:AE4305)","v":0},{"$f":"SUM($M4303:AE4303)*SUM(AE4305:AF4305)","v":0},{"$f":"SUM($M4303:AF4303)*SUM(AF4305:AG4305)","v":0},{"$f":"SUM($M4303:AG4303)*SUM(AG4305:AH4305)","v":0},{"$f":"SUM($M4303:AH4303)*SUM(AH4305:AI4305)","v":0},{"$f":"SUM($M4303:AI4303)*SUM(AI4305:AJ4305)","v":0},{"$f":"SUM($M4303:AJ4303)*SUM(AJ4305:AK4305)","v":0},{"$f":"SUM($M4303:AK4303)*SUM(AK4305:AL4305)","v":0},{"$f":"SUM($M4303:AL4303)*SUM(AL4305:AM4305)","v":0},{"$f":"SUM($M4303:AM4303)*SUM(AM4305:AN4305)","v":0},{"$f":"SUM($M4303:AN4303)*SUM(AN4305:AO4305)","v":0},{"$f":"SUM($M4303:AO4303)*SUM(AO4305:AP4305)","v":0},{"$f":"SUM($M4303:AP4303)*SUM(AP4305:AQ4305)","v":0},{"$f":"SUM($M4303:AQ4303)*SUM(AQ4305:AR4305)","v":0},{"$f":"SUM($M4303:AR4303)*SUM(AR4305:AS4305)","v":0},{"$f":"SUM($M4303:AS4303)*SUM(AS4305:AT4305)","v":0},{"$f":"SUM($M4303:AT4303)*SUM(AT4305:AU4305)","v":0},{"$f":"SUM($M4303:AU4303)*SUM(AU4305:AV4305)","v":0},{"$f":"SUM($M4303:AV4303)*SUM(AV4305:AW4305)","v":0},{"$f":"SUM($M4303:AW4303)*SUM(AW4305:AX4305)","v":0},{"$f":"SUM($M4303:AX4303)*SUM(AX4305:AY4305)","v":0},{"$f":"SUM($M4303:AY4303)*SUM(AY4305:AZ4305)","v":0},{"$f":"SUM($M4303:AZ4303)*SUM(AZ4305:BA4305)","v":0},{"$f":"SUM($M4303:BA4303)*SUM(BA4305:BB4305)","v":0},{"$f":"SUM($M4303:BB4303)*SUM(BB4305:BC4305)","v":0},{"$f":"SUM($M4303:BC4303)*SUM(BC4305:BD4305)","v":0},{"$f":"SUM($M4303:BD4303)*SUM(BD4305:BE4305)","v":0},{"$f":"SUM($M4303:BE4303)*SUM(BE4305:BF4305)","v":0},{"$f":"SUM($M4303:BF4303)*SUM(BF4305:BG4305)","v":0},{"$f":"SUM($M4303:BG4303)*SUM(BG4305:BH4305)","v":0},{"$f":"SUM($M4303:BH4303)*SUM(BH4305:BI4305)","v":0},{"$f":"SUM($M4303:BI4303)*SUM(BI4305:BJ4305)","v":0},{"$f":"SUM($M4303:BJ4303)*SUM(BJ4305:BK4305)","v":0},{"$f":"SUM($M4303:BK4303)*SUM(BK4305:BL4305)","v":0},{"$f":"SUM($M4303:BL4303)*SUM(BL4305:BM4305)","v":0},{"$f":"SUM($M4303:BM4303)*SUM(BM4305:BN4305)","v":0},{"$f":"SUM($M4303:BN4303)*SUM(BN4305:BO4305)","v":0},{"$f":"SUM($M4303:BO4303)*SUM(BO4305:BP4305)","v":0},{"$f":"SUM($M4303:BP4303)*SUM(BP4305:BQ4305)","v":0},{"$f":"SUM($M4303:BQ4303)*SUM(BQ4305:BR4305)","v":0},{"$f":"SUM($M4303:BR4303)*SUM(BR4305:BS4305)","v":0},{"$f":"SUM($M4303:BS4303)*SUM(BS4305:BT4305)","v":0},{"$f":"SUM($M4303:BT4303)*SUM(BT4305:BU4305)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4308:BT4308)","v":0},null,{"$f":"IFERROR(-L4307/(M4307-L4307),0)*M4305","v":0},{"$f":"IFERROR(-M4307/(N4307-M4307),0)*N4305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4306=1,\"n/a\",K4306+K4308)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"M4303*M4298","v":0},{"$f":"N4303*N4298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4312:M4312)<0)*(SUM($L4313:L4313)=0)","v":0},{"$f":"1*(SUM($M4312:N4312)<0)*(SUM($L4313:M4313)=0)","v":0},{"$f":"1*(SUM($M4312:O4312)<0)*(SUM($L4313:N4313)=0)","v":0},{"$f":"1*(SUM($M4312:P4312)<0)*(SUM($L4313:O4313)=0)","v":0},{"$f":"1*(SUM($M4312:Q4312)<0)*(SUM($L4313:P4313)=0)","v":0},{"$f":"1*(SUM($M4312:R4312)<0)*(SUM($L4313:Q4313)=0)","v":0},{"$f":"1*(SUM($M4312:S4312)<0)*(SUM($L4313:R4313)=0)","v":0},{"$f":"1*(SUM($M4312:T4312)<0)*(SUM($L4313:S4313)=0)","v":0},{"$f":"1*(SUM($M4312:U4312)<0)*(SUM($L4313:T4313)=0)","v":0},{"$f":"1*(SUM($M4312:V4312)<0)*(SUM($L4313:U4313)=0)","v":0},{"$f":"1*(SUM($M4312:W4312)<0)*(SUM($L4313:V4313)=0)","v":0},{"$f":"1*(SUM($M4312:X4312)<0)*(SUM($L4313:W4313)=0)","v":0},{"$f":"1*(SUM($M4312:Y4312)<0)*(SUM($L4313:X4313)=0)","v":0},{"$f":"1*(SUM($M4312:Z4312)<0)*(SUM($L4313:Y4313)=0)","v":0},{"$f":"1*(SUM($M4312:AA4312)<0)*(SUM($L4313:Z4313)=0)","v":0},{"$f":"1*(SUM($M4312:AB4312)<0)*(SUM($L4313:AA4313)=0)","v":0},{"$f":"1*(SUM($M4312:AC4312)<0)*(SUM($L4313:AB4313)=0)","v":0},{"$f":"1*(SUM($M4312:AD4312)<0)*(SUM($L4313:AC4313)=0)","v":0},{"$f":"1*(SUM($M4312:AE4312)<0)*(SUM($L4313:AD4313)=0)","v":0},{"$f":"1*(SUM($M4312:AF4312)<0)*(SUM($L4313:AE4313)=0)","v":0},{"$f":"1*(SUM($M4312:AG4312)<0)*(SUM($L4313:AF4313)=0)","v":0},{"$f":"1*(SUM($M4312:AH4312)<0)*(SUM($L4313:AG4313)=0)","v":0},{"$f":"1*(SUM($M4312:AI4312)<0)*(SUM($L4313:AH4313)=0)","v":0},{"$f":"1*(SUM($M4312:AJ4312)<0)*(SUM($L4313:AI4313)=0)","v":0},{"$f":"1*(SUM($M4312:AK4312)<0)*(SUM($L4313:AJ4313)=0)","v":0},{"$f":"1*(SUM($M4312:AL4312)<0)*(SUM($L4313:AK4313)=0)","v":0},{"$f":"1*(SUM($M4312:AM4312)<0)*(SUM($L4313:AL4313)=0)","v":0},{"$f":"1*(SUM($M4312:AN4312)<0)*(SUM($L4313:AM4313)=0)","v":0},{"$f":"1*(SUM($M4312:AO4312)<0)*(SUM($L4313:AN4313)=0)","v":0},{"$f":"1*(SUM($M4312:AP4312)<0)*(SUM($L4313:AO4313)=0)","v":0},{"$f":"1*(SUM($M4312:AQ4312)<0)*(SUM($L4313:AP4313)=0)","v":0},{"$f":"1*(SUM($M4312:AR4312)<0)*(SUM($L4313:AQ4313)=0)","v":0},{"$f":"1*(SUM($M4312:AS4312)<0)*(SUM($L4313:AR4313)=0)","v":0},{"$f":"1*(SUM($M4312:AT4312)<0)*(SUM($L4313:AS4313)=0)","v":0},{"$f":"1*(SUM($M4312:AU4312)<0)*(SUM($L4313:AT4313)=0)","v":0},{"$f":"1*(SUM($M4312:AV4312)<0)*(SUM($L4313:AU4313)=0)","v":0},{"$f":"1*(SUM($M4312:AW4312)<0)*(SUM($L4313:AV4313)=0)","v":0},{"$f":"1*(SUM($M4312:AX4312)<0)*(SUM($L4313:AW4313)=0)","v":0},{"$f":"1*(SUM($M4312:AY4312)<0)*(SUM($L4313:AX4313)=0)","v":0},{"$f":"1*(SUM($M4312:AZ4312)<0)*(SUM($L4313:AY4313)=0)","v":0},{"$f":"1*(SUM($M4312:BA4312)<0)*(SUM($L4313:AZ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BB4312)<0)*(SUM($L4313:BA4313)=0)","v":0},{"$f":"1*(SUM($M4312:BC4312)<0)*(SUM($L4313:BB4313)=0)","v":0},{"$f":"1*(SUM($M4312:BD4312)<0)*(SUM($L4313:BC4313)=0)","v":0},{"$f":"1*(SUM($M4312:BE4312)<0)*(SUM($L4313:BD4313)=0)","v":0},{"$f":"1*(SUM($M4312:BF4312)<0)*(SUM($L4313:BE4313)=0)","v":0},{"$f":"1*(SUM($M4312:BG4312)<0)*(SUM($L4313:BF4313)=0)","v":0},{"$f":"1*(SUM($M4312:BH4312)<0)*(SUM($L4313:BG4313)=0)","v":0},{"$f":"1*(SUM($M4312:BI4312)<0)*(SUM($L4313:BH4313)=0)","v":0},{"$f":"1*(SUM($M4312:BJ4312)<0)*(SUM($L4313:BI4313)=0)","v":0},{"$f":"1*(SUM($M4312:BK4312)<0)*(SUM($L4313:BJ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BL4312)<0)*(SUM($L4313:BK4313)=0)","v":0},{"$f":"1*(SUM($M4312:BM4312)<0)*(SUM($L4313:BL4313)=0)","v":0},{"$f":"1*(SUM($M4312:BN4312)<0)*(SUM($L4313:BM4313)=0)","v":0},{"$f":"1*(SUM($M4312:BO4312)<0)*(SUM($L4313:BN4313)=0)","v":0},{"$f":"1*(SUM($M4312:BP4312)<0)*(SUM($L4313:BO4313)=0)","v":0},{"$f":"1*(SUM($M4312:BQ4312)<0)*(SUM($L4313:BP4313)=0)","v":0},{"$f":"1*(SUM($M4312:BR4312)<0)*(SUM($L4313:BQ4313)=0)","v":0},{"$f":"1*(SUM($M4312:BS4312)<0)*(SUM($L4313:BR4313)=0)","v":0},{"$f":"1*(SUM($M4312:BT4312)<0)*(SUM($L4313:BS4313)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4312:M4312)>0)*SUM($M4313:M4313)*(SUM($L4314:L4314)=0)","v":0},{"$f":"1*(SUM($M4312:N4312)>0)*SUM($M4313:N4313)*(SUM($L4314:M4314)=0)","v":0},{"$f":"1*(SUM($M4312:O4312)>0)*SUM($M4313:O4313)*(SUM($L4314:N4314)=0)","v":0},{"$f":"1*(SUM($M4312:P4312)>0)*SUM($M4313:P4313)*(SUM($L4314:O4314)=0)","v":0},{"$f":"1*(SUM($M4312:Q4312)>0)*SUM($M4313:Q4313)*(SUM($L4314:P4314)=0)","v":0},{"$f":"1*(SUM($M4312:R4312)>0)*SUM($M4313:R4313)*(SUM($L4314:Q4314)=0)","v":0},{"$f":"1*(SUM($M4312:S4312)>0)*SUM($M4313:S4313)*(SUM($L4314:R4314)=0)","v":0},{"$f":"1*(SUM($M4312:T4312)>0)*SUM($M4313:T4313)*(SUM($L4314:S4314)=0)","v":0},{"$f":"1*(SUM($M4312:U4312)>0)*SUM($M4313:U4313)*(SUM($L4314:T4314)=0)","v":0},{"$f":"1*(SUM($M4312:V4312)>0)*SUM($M4313:V4313)*(SUM($L4314:U4314)=0)","v":0},{"$f":"1*(SUM($M4312:W4312)>0)*SUM($M4313:W4313)*(SUM($L4314:V4314)=0)","v":0},{"$f":"1*(SUM($M4312:X4312)>0)*SUM($M4313:X4313)*(SUM($L4314:W4314)=0)","v":0},{"$f":"1*(SUM($M4312:Y4312)>0)*SUM($M4313:Y4313)*(SUM($L4314:X4314)=0)","v":0},{"$f":"1*(SUM($M4312:Z4312)>0)*SUM($M4313:Z4313)*(SUM($L4314:Y4314)=0)","v":0},{"$f":"1*(SUM($M4312:AA4312)>0)*SUM($M4313:AA4313)*(SUM($L4314:Z4314)=0)","v":0},{"$f":"1*(SUM($M4312:AB4312)>0)*SUM($M4313:AB4313)*(SUM($L4314:AA4314)=0)","v":0},{"$f":"1*(SUM($M4312:AC4312)>0)*SUM($M4313:AC4313)*(SUM($L4314:AB4314)=0)","v":0},{"$f":"1*(SUM($M4312:AD4312)>0)*SUM($M4313:AD4313)*(SUM($L4314:AC4314)=0)","v":0},{"$f":"1*(SUM($M4312:AE4312)>0)*SUM($M4313:AE4313)*(SUM($L4314:AD4314)=0)","v":0},{"$f":"1*(SUM($M4312:AF4312)>0)*SUM($M4313:AF4313)*(SUM($L4314:AE4314)=0)","v":0},{"$f":"1*(SUM($M4312:AG4312)>0)*SUM($M4313:AG4313)*(SUM($L4314:AF4314)=0)","v":0},{"$f":"1*(SUM($M4312:AH4312)>0)*SUM($M4313:AH4313)*(SUM($L4314:AG4314)=0)","v":0},{"$f":"1*(SUM($M4312:AI4312)>0)*SUM($M4313:AI4313)*(SUM($L4314:AH4314)=0)","v":0},{"$f":"1*(SUM($M4312:AJ4312)>0)*SUM($M4313:AJ4313)*(SUM($L4314:AI4314)=0)","v":0},{"$f":"1*(SUM($M4312:AK4312)>0)*SUM($M4313:AK4313)*(SUM($L4314:AJ4314)=0)","v":0},{"$f":"1*(SUM($M4312:AL4312)>0)*SUM($M4313:AL4313)*(SUM($L4314:AK4314)=0)","v":0},{"$f":"1*(SUM($M4312:AM4312)>0)*SUM($M4313:AM4313)*(SUM($L4314:AL4314)=0)","v":0},{"$f":"1*(SUM($M4312:AN4312)>0)*SUM($M4313:AN4313)*(SUM($L4314:AM4314)=0)","v":0},{"$f":"1*(SUM($M4312:AO4312)>0)*SUM($M4313:AO4313)*(SUM($L4314:AN4314)=0)","v":0},{"$f":"1*(SUM($M4312:AP4312)>0)*SUM($M4313:AP4313)*(SUM($L4314:AO4314)=0)","v":0},{"$f":"1*(SUM($M4312:AQ4312)>0)*SUM($M4313:AQ4313)*(SUM($L4314:AP4314)=0)","v":0},{"$f":"1*(SUM($M4312:AR4312)>0)*SUM($M4313:AR4313)*(SUM($L4314:AQ4314)=0)","v":0},{"$f":"1*(SUM($M4312:AS4312)>0)*SUM($M4313:AS4313)*(SUM($L4314:AR4314)=0)","v":0},{"$f":"1*(SUM($M4312:AT4312)>0)*SUM($M4313:AT4313)*(SUM($L4314:AS4314)=0)","v":0},{"$f":"1*(SUM($M4312:AU4312)>0)*SUM($M4313:AU4313)*(SUM($L4314:AT4314)=0)","v":0},{"$f":"1*(SUM($M4312:AV4312)>0)*SUM($M4313:AV4313)*(SUM($L4314:AU4314)=0)","v":0},{"$f":"1*(SUM($M4312:AW4312)>0)*SUM($M4313:AW4313)*(SUM($L4314:AV4314)=0)","v":0},{"$f":"1*(SUM($M4312:AX4312)>0)*SUM($M4313:AX4313)*(SUM($L4314:AW4314)=0)","v":0},{"$f":"1*(SUM($M4312:AY4312)>0)*SUM($M4313:AY4313)*(SUM($L4314:AX4314)=0)","v":0},{"$f":"1*(SUM($M4312:AZ4312)>0)*SUM($M4313:AZ4313)*(SUM($L4314:AY4314)=0)","v":0},{"$f":"1*(SUM($M4312:BA4312)>0)*SUM($M4313:BA4313)*(SUM($L4314:AZ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BB4312)>0)*SUM($M4313:BB4313)*(SUM($L4314:BA4314)=0)","v":0},{"$f":"1*(SUM($M4312:BC4312)>0)*SUM($M4313:BC4313)*(SUM($L4314:BB4314)=0)","v":0},{"$f":"1*(SUM($M4312:BD4312)>0)*SUM($M4313:BD4313)*(SUM($L4314:BC4314)=0)","v":0},{"$f":"1*(SUM($M4312:BE4312)>0)*SUM($M4313:BE4313)*(SUM($L4314:BD4314)=0)","v":0},{"$f":"1*(SUM($M4312:BF4312)>0)*SUM($M4313:BF4313)*(SUM($L4314:BE4314)=0)","v":0},{"$f":"1*(SUM($M4312:BG4312)>0)*SUM($M4313:BG4313)*(SUM($L4314:BF4314)=0)","v":0},{"$f":"1*(SUM($M4312:BH4312)>0)*SUM($M4313:BH4313)*(SUM($L4314:BG4314)=0)","v":0},{"$f":"1*(SUM($M4312:BI4312)>0)*SUM($M4313:BI4313)*(SUM($L4314:BH4314)=0)","v":0},{"$f":"1*(SUM($M4312:BJ4312)>0)*SUM($M4313:BJ4313)*(SUM($L4314:BI4314)=0)","v":0},{"$f":"1*(SUM($M4312:BK4312)>0)*SUM($M4313:BK4313)*(SUM($L4314:BJ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BL4312)>0)*SUM($M4313:BL4313)*(SUM($L4314:BK4314)=0)","v":0},{"$f":"1*(SUM($M4312:BM4312)>0)*SUM($M4313:BM4313)*(SUM($L4314:BL4314)=0)","v":0},{"$f":"1*(SUM($M4312:BN4312)>0)*SUM($M4313:BN4313)*(SUM($L4314:BM4314)=0)","v":0},{"$f":"1*(SUM($M4312:BO4312)>0)*SUM($M4313:BO4313)*(SUM($L4314:BN4314)=0)","v":0},{"$f":"1*(SUM($M4312:BP4312)>0)*SUM($M4313:BP4313)*(SUM($L4314:BO4314)=0)","v":0},{"$f":"1*(SUM($M4312:BQ4312)>0)*SUM($M4313:BQ4313)*(SUM($L4314:BP4314)=0)","v":0},{"$f":"1*(SUM($M4312:BR4312)>0)*SUM($M4313:BR4313)*(SUM($L4314:BQ4314)=0)","v":0},{"$f":"1*(SUM($M4312:BS4312)>0)*SUM($M4313:BS4313)*(SUM($L4314:BR4314)=0)","v":0},{"$f":"1*(SUM($M4312:BT4312)>0)*SUM($M4313:BT4313)*(SUM($L4314:BS4314)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4315:BT4315)","v":0},null,{"$f":"SUM($M4313:M4313)-SUM($M4314:M4314)","v":0},{"$f":"SUM($M4313:N4313)-SUM($M4314:N4314)","v":0},{"$f":"SUM($M4313:O4313)-SUM($M4314:O4314)","v":0},{"$f":"SUM($M4313:P4313)-SUM($M4314:P4314)","v":0},{"$f":"SUM($M4313:Q4313)-SUM($M4314:Q4314)","v":0},{"$f":"SUM($M4313:R4313)-SUM($M4314:R4314)","v":0},{"$f":"SUM($M4313:S4313)-SUM($M4314:S4314)","v":0},{"$f":"SUM($M4313:T4313)-SUM($M4314:T4314)","v":0},{"$f":"SUM($M4313:U4313)-SUM($M4314:U4314)","v":0},{"$f":"SUM($M4313:V4313)-SUM($M4314:V4314)","v":0},{"$f":"SUM($M4313:W4313)-SUM($M4314:W4314)","v":0},{"$f":"SUM($M4313:X4313)-SUM($M4314:X4314)","v":0},{"$f":"SUM($M4313:Y4313)-SUM($M4314:Y4314)","v":0},{"$f":"SUM($M4313:Z4313)-SUM($M4314:Z4314)","v":0},{"$f":"SUM($M4313:AA4313)-SUM($M4314:AA4314)","v":0},{"$f":"SUM($M4313:AB4313)-SUM($M4314:AB4314)","v":0},{"$f":"SUM($M4313:AC4313)-SUM($M4314:AC4314)","v":0},{"$f":"SUM($M4313:AD4313)-SUM($M4314:AD4314)","v":0},{"$f":"SUM($M4313:AE4313)-SUM($M4314:AE4314)","v":0},{"$f":"SUM($M4313:AF4313)-SUM($M4314:AF4314)","v":0},{"$f":"SUM($M4313:AG4313)-SUM($M4314:AG4314)","v":0},{"$f":"SUM($M4313:AH4313)-SUM($M4314:AH4314)","v":0},{"$f":"SUM($M4313:AI4313)-SUM($M4314:AI4314)","v":0},{"$f":"SUM($M4313:AJ4313)-SUM($M4314:AJ4314)","v":0},{"$f":"SUM($M4313:AK4313)-SUM($M4314:AK4314)","v":0},{"$f":"SUM($M4313:AL4313)-SUM($M4314:AL4314)","v":0},{"$f":"SUM($M4313:AM4313)-SUM($M4314:AM4314)","v":0},{"$f":"SUM($M4313:AN4313)-SUM($M4314:AN4314)","v":0},{"$f":"SUM($M4313:AO4313)-SUM($M4314:AO4314)","v":0},{"$f":"SUM($M4313:AP4313)-SUM($M4314:AP4314)","v":0},{"$f":"SUM($M4313:AQ4313)-SUM($M4314:AQ4314)","v":0},{"$f":"SUM($M4313:AR4313)-SUM($M4314:AR4314)","v":0},{"$f":"SUM($M4313:AS4313)-SUM($M4314:AS4314)","v":0},{"$f":"SUM($M4313:AT4313)-SUM($M4314:AT4314)","v":0},{"$f":"SUM($M4313:AU4313)-SUM($M4314:AU4314)","v":0},{"$f":"SUM($M4313:AV4313)-SUM($M4314:AV4314)","v":0},{"$f":"SUM($M4313:AW4313)-SUM($M4314:AW4314)","v":0},{"$f":"SUM($M4313:AX4313)-SUM($M4314:AX4314)","v":0},{"$f":"SUM($M4313:AY4313)-SUM($M4314:AY4314)","v":0},{"$f":"SUM($M4313:AZ4313)-SUM($M4314:AZ4314)","v":0},{"$f":"SUM($M4313:BA4313)-SUM($M4314:BA4314)","v":0},{"$f":"SUM($M4313:BB4313)-SUM($M4314:BB4314)","v":0},{"$f":"SUM($M4313:BC4313)-SUM($M4314:BC4314)","v":0},{"$f":"SUM($M4313:BD4313)-SUM($M4314:BD4314)","v":0},{"$f":"SUM($M4313:BE4313)-SUM($M4314:BE4314)","v":0},{"$f":"SUM($M4313:BF4313)-SUM($M4314:BF4314)","v":0},{"$f":"SUM($M4313:BG4313)-SUM($M4314:BG4314)","v":0},{"$f":"SUM($M4313:BH4313)-SUM($M4314:BH4314)","v":0},{"$f":"SUM($M4313:BI4313)-SUM($M4314:BI4314)","v":0},{"$f":"SUM($M4313:BJ4313)-SUM($M4314:BJ4314)","v":0},{"$f":"SUM($M4313:BK4313)-SUM($M4314:BK4314)","v":0},{"$f":"SUM($M4313:BL4313)-SUM($M4314:BL4314)","v":0},{"$f":"SUM($M4313:BM4313)-SUM($M4314:BM4314)","v":0},{"$f":"SUM($M4313:BN4313)-SUM($M4314:BN4314)","v":0},{"$f":"SUM($M4313:BO4313)-SUM($M4314:BO4314)","v":0},{"$f":"SUM($M4313:BP4313)-SUM($M4314:BP4314)","v":0},{"$f":"SUM($M4313:BQ4313)-SUM($M4314:BQ4314)","v":0},{"$f":"SUM($M4313:BR4313)-SUM($M4314:BR4314)","v":0},{"$f":"SUM($M4313:BS4313)-SUM($M4314:BS4314)","v":0},{"$f":"SUM($M4313:BT4313)-SUM($M4314:BT4314)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"SUM($M4312:M4312)*SUM(M4314:N4314)","v":0},{"$f":"SUM($M4312:N4312)*SUM(N4314:O4314)","v":0},{"$f":"SUM($M4312:O4312)*SUM(O4314:P4314)","v":0},{"$f":"SUM($M4312:P4312)*SUM(P4314:Q4314)","v":0},{"$f":"SUM($M4312:Q4312)*SUM(Q4314:R4314)","v":0},{"$f":"SUM($M4312:R4312)*SUM(R4314:S4314)","v":0},{"$f":"SUM($M4312:S4312)*SUM(S4314:T4314)","v":0},{"$f":"SUM($M4312:T4312)*SUM(T4314:U4314)","v":0},{"$f":"SUM($M4312:U4312)*SUM(U4314:V4314)","v":0},{"$f":"SUM($M4312:V4312)*SUM(V4314:W4314)","v":0},{"$f":"SUM($M4312:W4312)*SUM(W4314:X4314)","v":0},{"$f":"SUM($M4312:X4312)*SUM(X4314:Y4314)","v":0},{"$f":"SUM($M4312:Y4312)*SUM(Y4314:Z4314)","v":0},{"$f":"SUM($M4312:Z4312)*SUM(Z4314:AA4314)","v":0},{"$f":"SUM($M4312:AA4312)*SUM(AA4314:AB4314)","v":0},{"$f":"SUM($M4312:AB4312)*SUM(AB4314:AC4314)","v":0},{"$f":"SUM($M4312:AC4312)*SUM(AC4314:AD4314)","v":0},{"$f":"SUM($M4312:AD4312)*SUM(AD4314:AE4314)","v":0},{"$f":"SUM($M4312:AE4312)*SUM(AE4314:AF4314)","v":0},{"$f":"SUM($M4312:AF4312)*SUM(AF4314:AG4314)","v":0},{"$f":"SUM($M4312:AG4312)*SUM(AG4314:AH4314)","v":0},{"$f":"SUM($M4312:AH4312)*SUM(AH4314:AI4314)","v":0},{"$f":"SUM($M4312:AI4312)*SUM(AI4314:AJ4314)","v":0},{"$f":"SUM($M4312:AJ4312)*SUM(AJ4314:AK4314)","v":0},{"$f":"SUM($M4312:AK4312)*SUM(AK4314:AL4314)","v":0},{"$f":"SUM($M4312:AL4312)*SUM(AL4314:AM4314)","v":0},{"$f":"SUM($M4312:AM4312)*SUM(AM4314:AN4314)","v":0},{"$f":"SUM($M4312:AN4312)*SUM(AN4314:AO4314)","v":0},{"$f":"SUM($M4312:AO4312)*SUM(AO4314:AP4314)","v":0},{"$f":"SUM($M4312:AP4312)*SUM(AP4314:AQ4314)","v":0},{"$f":"SUM($M4312:AQ4312)*SUM(AQ4314:AR4314)","v":0},{"$f":"SUM($M4312:AR4312)*SUM(AR4314:AS4314)","v":0},{"$f":"SUM($M4312:AS4312)*SUM(AS4314:AT4314)","v":0},{"$f":"SUM($M4312:AT4312)*SUM(AT4314:AU4314)","v":0},{"$f":"SUM($M4312:AU4312)*SUM(AU4314:AV4314)","v":0},{"$f":"SUM($M4312:AV4312)*SUM(AV4314:AW4314)","v":0},{"$f":"SUM($M4312:AW4312)*SUM(AW4314:AX4314)","v":0},{"$f":"SUM($M4312:AX4312)*SUM(AX4314:AY4314)","v":0},{"$f":"SUM($M4312:AY4312)*SUM(AY4314:AZ4314)","v":0},{"$f":"SUM($M4312:AZ4312)*SUM(AZ4314:BA4314)","v":0},{"$f":"SUM($M4312:BA4312)*SUM(BA4314:BB4314)","v":0},{"$f":"SUM($M4312:BB4312)*SUM(BB4314:BC4314)","v":0},{"$f":"SUM($M4312:BC4312)*SUM(BC4314:BD4314)","v":0},{"$f":"SUM($M4312:BD4312)*SUM(BD4314:BE4314)","v":0},{"$f":"SUM($M4312:BE4312)*SUM(BE4314:BF4314)","v":0},{"$f":"SUM($M4312:BF4312)*SUM(BF4314:BG4314)","v":0},{"$f":"SUM($M4312:BG4312)*SUM(BG4314:BH4314)","v":0},{"$f":"SUM($M4312:BH4312)*SUM(BH4314:BI4314)","v":0},{"$f":"SUM($M4312:BI4312)*SUM(BI4314:BJ4314)","v":0},{"$f":"SUM($M4312:BJ4312)*SUM(BJ4314:BK4314)","v":0},{"$f":"SUM($M4312:BK4312)*SUM(BK4314:BL4314)","v":0},{"$f":"SUM($M4312:BL4312)*SUM(BL4314:BM4314)","v":0},{"$f":"SUM($M4312:BM4312)*SUM(BM4314:BN4314)","v":0},{"$f":"SUM($M4312:BN4312)*SUM(BN4314:BO4314)","v":0},{"$f":"SUM($M4312:BO4312)*SUM(BO4314:BP4314)","v":0},{"$f":"SUM($M4312:BP4312)*SUM(BP4314:BQ4314)","v":0},{"$f":"SUM($M4312:BQ4312)*SUM(BQ4314:BR4314)","v":0},{"$f":"SUM($M4312:BR4312)*SUM(BR4314:BS4314)","v":0},{"$f":"SUM($M4312:BS4312)*SUM(BS4314:BT4314)","v":0},{"$f":"SUM($M4312:BT4312)*SUM(BT4314:BU4314)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4317:BT4317)","v":0},null,{"$f":"IFERROR(-L4316/(M4316-L4316),0)*M4314","v":0},{"$f":"IFERROR(-M4316/(N4316-M4316),0)*N4314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4315=1,\"n/a\",K4315+K4317)","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"Opco total asset carrying value",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$74:M$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!N$74:N$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!O$74:O$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!P$74:P$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Q$74:Q$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!R$74:R$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!S$74:S$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!T$74:T$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!U$74:U$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!V$74:V$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!W$74:W$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!X$74:X$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Y$74:Y$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!Z$74:Z$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AA$74:AA$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AB$74:AB$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AC$74:AC$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AD$74:AD$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AE$74:AE$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AF$74:AF$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AG$74:AG$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AH$74:AH$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AI$74:AI$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AJ$74:AJ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AK$74:AK$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AL$74:AL$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AM$74:AM$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AN$74:AN$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AO$74:AO$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AP$74:AP$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AQ$74:AQ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AR$74:AR$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AS$74:AS$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AT$74:AT$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AU$74:AU$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AV$74:AV$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AW$74:AW$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AX$74:AX$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AY$74:AY$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!AZ$74:AZ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BA$74:BA$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BB$74:BB$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BC$74:BC$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BD$74:BD$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BE$74:BE$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BF$74:BF$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BG$74:BG$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BH$74:BH$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BI$74:BI$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BJ$74:BJ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BK$74:BK$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BL$74:BL$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BM$74:BM$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BN$74:BN$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BO$74:BO$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BP$74:BP$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BQ$74:BQ$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BR$74:BR$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BS$74:BS$76,$I$5,1)","v":0},{"$f":"INDEX(OpCo_Shared!BT$74:BT$76,$I$5,1)","v":0}]
[null,null,null,"Total asset carrying value across project",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"CALC_Project_ANN!M2128+CALC_Project_ANN!M2154+CALC_Project_ANN!M2180","v":0},{"$f":"CALC_Project_ANN!N2128+CALC_Project_ANN!N2154+CALC_Project_ANN!N2180","v":0},{"$f":"CALC_Project_ANN!O2128+CALC_Project_ANN!O2154+CALC_Project_ANN!O2180","v":0},{"$f":"CALC_Project_ANN!P2128+CALC_Project_ANN!P2154+CALC_Project_ANN!P2180","v":0},{"$f":"CALC_Project_ANN!Q2128+CALC_Project_ANN!Q2154+CALC_Project_ANN!Q2180","v":0},{"$f":"CALC_Project_ANN!R2128+CALC_Project_ANN!R2154+CALC_Project_ANN!R2180","v":0},{"$f":"CALC_Project_ANN!S2128+CALC_Project_ANN!S2154+CALC_Project_ANN!S2180","v":0},{"$f":"CALC_Project_ANN!T2128+CALC_Project_ANN!T2154+CALC_Project_ANN!T2180","v":0},{"$f":"CALC_Project_ANN!U2128+CALC_Project_ANN!U2154+CALC_Project_ANN!U2180","v":0},{"$f":"CALC_Project_ANN!V2128+CALC_Project_ANN!V2154+CALC_Project_ANN!V2180","v":0},{"$f":"CALC_Project_ANN!W2128+CALC_Project_ANN!W2154+CALC_Project_ANN!W2180","v":0},{"$f":"CALC_Project_ANN!X2128+CALC_Project_ANN!X2154+CALC_Project_ANN!X2180","v":0},{"$f":"CALC_Project_ANN!Y2128+CALC_Project_ANN!Y2154+CALC_Project_ANN!Y2180","v":0},{"$f":"CALC_Project_ANN!Z2128+CALC_Project_ANN!Z2154+CALC_Project_ANN!Z2180","v":0},{"$f":"CALC_Project_ANN!AA2128+CALC_Project_ANN!AA2154+CALC_Project_ANN!AA2180","v":0},{"$f":"CALC_Project_ANN!AB2128+CALC_Project_ANN!AB2154+CALC_Project_ANN!AB2180","v":0},{"$f":"CALC_Project_ANN!AC2128+CALC_Project_ANN!AC2154+CALC_Project_ANN!AC2180","v":0},{"$f":"CALC_Project_ANN!AD2128+CALC_Project_ANN!AD2154+CALC_Project_ANN!AD2180","v":0},{"$f":"CALC_Project_ANN!AE2128+CALC_Project_ANN!AE2154+CALC_Project_ANN!AE2180","v":0},{"$f":"CALC_Project_ANN!AF2128+CALC_Project_ANN!AF2154+CALC_Project_ANN!AF2180","v":0},{"$f":"CALC_Project_ANN!AG2128+CALC_Project_ANN!AG2154+CALC_Project_ANN!AG2180","v":0},{"$f":"CALC_Project_ANN!AH2128+CALC_Project_ANN!AH2154+CALC_Project_ANN!AH2180","v":0},{"$f":"CALC_Project_ANN!AI2128+CALC_Project_ANN!AI2154+CALC_Project_ANN!AI2180","v":0},{"$f":"CALC_Project_ANN!AJ2128+CALC_Project_ANN!AJ2154+CALC_Project_ANN!AJ2180","v":0},{"$f":"CALC_Project_ANN!AK2128+CALC_Project_ANN!AK2154+CALC_Project_ANN!AK2180","v":0},{"$f":"CALC_Project_ANN!AL2128+CALC_Project_ANN!AL2154+CALC_Project_ANN!AL2180","v":0},{"$f":"CALC_Project_ANN!AM2128+CALC_Project_ANN!AM2154+CALC_Project_ANN!AM2180","v":0},{"$f":"CALC_Project_ANN!AN2128+CALC_Project_ANN!AN2154+CALC_Project_ANN!AN2180","v":0},{"$f":"CALC_Project_ANN!AO2128+CALC_Project_ANN!AO2154+CALC_Project_ANN!AO2180","v":0},{"$f":"CALC_Project_ANN!AP2128+CALC_Project_ANN!AP2154+CALC_Project_ANN!AP2180","v":0},{"$f":"CALC_Project_ANN!AQ2128+CALC_Project_ANN!AQ2154+CALC_Project_ANN!AQ2180","v":0},{"$f":"CALC_Project_ANN!AR2128+CALC_Project_ANN!AR2154+CALC_Project_ANN!AR2180","v":0},{"$f":"CALC_Project_ANN!AS2128+CALC_Project_ANN!AS2154+CALC_Project_ANN!AS2180","v":0},{"$f":"CALC_Project_ANN!AT2128+CALC_Project_ANN!AT2154+CALC_Project_ANN!AT2180","v":0},{"$f":"CALC_Project_ANN!AU2128+CALC_Project_ANN!AU2154+CALC_Project_ANN!AU2180","v":0},{"$f":"CALC_Project_ANN!AV2128+CALC_Project_ANN!AV2154+CALC_Project_ANN!AV2180","v":0},{"$f":"CALC_Project_ANN!AW2128+CALC_Project_ANN!AW2154+CALC_Project_ANN!AW2180","v":0},{"$f":"CALC_Project_ANN!AX2128+CALC_Project_ANN!AX2154+CALC_Project_ANN!AX2180","v":0},{"$f":"CALC_Project_ANN!AY2128+CALC_Project_ANN!AY2154+CALC_Project_ANN!AY2180","v":0},{"$f":"CALC_Project_ANN!AZ2128+CALC_Project_ANN!AZ2154+CALC_Project_ANN!AZ2180","v":0},{"$f":"CALC_Project_ANN!BA2128+CALC_Project_ANN!BA2154+CALC_Project_ANN!BA2180","v":0},{"$f":"CALC_Project_ANN!BB2128+CALC_Project_ANN!BB2154+CALC_Project_ANN!BB2180","v":0},{"$f":"CALC_Project_ANN!BC2128+CALC_Project_ANN!BC2154+CALC_Project_ANN!BC2180","v":0},{"$f":"CALC_Project_ANN!BD2128+CALC_Project_ANN!BD2154+CALC_Project_ANN!BD2180","v":0},{"$f":"CALC_Project_ANN!BE2128+CALC_Project_ANN!BE2154+CALC_Project_ANN!BE2180","v":0},{"$f":"CALC_Project_ANN!BF2128+CALC_Project_ANN!BF2154+CALC_Project_ANN!BF2180","v":0},{"$f":"CALC_Project_ANN!BG2128+CALC_Project_ANN!BG2154+CALC_Project_ANN!BG2180","v":0},{"$f":"CALC_Project_ANN!BH2128+CALC_Project_ANN!BH2154+CALC_Project_ANN!BH2180","v":0},{"$f":"CALC_Project_ANN!BI2128+CALC_Project_ANN!BI2154+CALC_Project_ANN!BI2180","v":0},{"$f":"CALC_Project_ANN!BJ2128+CALC_Project_ANN!BJ2154+CALC_Project_ANN!BJ2180","v":0},{"$f":"CALC_Project_ANN!BK2128+CALC_Project_ANN!BK2154+CALC_Project_ANN!BK2180","v":0},{"$f":"CALC_Project_ANN!BL2128+CALC_Project_ANN!BL2154+CALC_Project_ANN!BL2180","v":0},{"$f":"CALC_Project_ANN!BM2128+CALC_Project_ANN!BM2154+CALC_Project_ANN!BM2180","v":0},{"$f":"CALC_Project_ANN!BN2128+CALC_Project_ANN!BN2154+CALC_Project_ANN!BN2180","v":0},{"$f":"CALC_Project_ANN!BO2128+CALC_Project_ANN!BO2154+CALC_Project_ANN!BO2180","v":0},{"$f":"CALC_Project_ANN!BP2128+CALC_Project_ANN!BP2154+CALC_Project_ANN!BP2180","v":0},{"$f":"CALC_Project_ANN!BQ2128+CALC_Project_ANN!BQ2154+CALC_Project_ANN!BQ2180","v":0},{"$f":"CALC_Project_ANN!BR2128+CALC_Project_ANN!BR2154+CALC_Project_ANN!BR2180","v":0},{"$f":"CALC_Project_ANN!BS2128+CALC_Project_ANN!BS2154+CALC_Project_ANN!BS2180","v":0},{"$f":"CALC_Project_ANN!BT2128+CALC_Project_ANN!BT2154+CALC_Project_ANN!BT2180","v":0}]
[null,null,null,"OpCo allocated share of social impact",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M4321/M4322,0)","v":0},{"$f":"IFERROR(N4321/N4322,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity as share of total capital",null,"%",null,null,null,null,null,null,{"$f":"IFERROR(M3971/M3986,0)","v":0},{"$f":"IFERROR(N3971/N3986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project social (cost) / benefit",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM(CALC_Project_ANN!M$6035:M$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!N$6035:N$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!O$6035:O$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!P$6035:P$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Q$6035:Q$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!R$6035:R$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!S$6035:S$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!T$6035:T$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!U$6035:U$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!V$6035:V$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!W$6035:W$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!X$6035:X$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Y$6035:Y$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!Z$6035:Z$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AA$6035:AA$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AB$6035:AB$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AC$6035:AC$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AD$6035:AD$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AE$6035:AE$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AF$6035:AF$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AG$6035:AG$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AH$6035:AH$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AI$6035:AI$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AJ$6035:AJ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AK$6035:AK$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AL$6035:AL$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AM$6035:AM$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AN$6035:AN$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AO$6035:AO$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AP$6035:AP$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AQ$6035:AQ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AR$6035:AR$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AS$6035:AS$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AT$6035:AT$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AU$6035:AU$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AV$6035:AV$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AW$6035:AW$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AX$6035:AX$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AY$6035:AY$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!AZ$6035:AZ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BA$6035:BA$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BB$6035:BB$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BC$6035:BC$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BD$6035:BD$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BE$6035:BE$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BF$6035:BF$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BG$6035:BG$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BH$6035:BH$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BI$6035:BI$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BJ$6035:BJ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BK$6035:BK$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BL$6035:BL$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BM$6035:BM$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BN$6035:BN$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BO$6035:BO$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BP$6035:BP$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BQ$6035:BQ$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BR$6035:BR$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BS$6035:BS$6042)","v":0},{"$f":"SUM(CALC_Project_ANN!BT$6035:BT$6042)","v":0}]
[null,null,null,"OpCo Allocation of social cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4323*M4326*M4324","v":0},{"$f":"N4323*N4326*N4324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flows overlaid with social",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M$3912+M4327","v":0},{"$f":"N$3912+N4327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Appraisal period",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($L4330:L4330)<$H$3892)*(SUM($M4329:M4329)<>0)","v":0},{"$f":"1*(SUM($L4330:M4330)<$H$3892)*(SUM($M4329:N4329)<>0)","v":0},{"$f":"1*(SUM($L4330:N4330)<$H$3892)*(SUM($M4329:O4329)<>0)","v":0},{"$f":"1*(SUM($L4330:O4330)<$H$3892)*(SUM($M4329:P4329)<>0)","v":0},{"$f":"1*(SUM($L4330:P4330)<$H$3892)*(SUM($M4329:Q4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Q4330)<$H$3892)*(SUM($M4329:R4329)<>0)","v":0},{"$f":"1*(SUM($L4330:R4330)<$H$3892)*(SUM($M4329:S4329)<>0)","v":0},{"$f":"1*(SUM($L4330:S4330)<$H$3892)*(SUM($M4329:T4329)<>0)","v":0},{"$f":"1*(SUM($L4330:T4330)<$H$3892)*(SUM($M4329:U4329)<>0)","v":0},{"$f":"1*(SUM($L4330:U4330)<$H$3892)*(SUM($M4329:V4329)<>0)","v":0},{"$f":"1*(SUM($L4330:V4330)<$H$3892)*(SUM($M4329:W4329)<>0)","v":0},{"$f":"1*(SUM($L4330:W4330)<$H$3892)*(SUM($M4329:X4329)<>0)","v":0},{"$f":"1*(SUM($L4330:X4330)<$H$3892)*(SUM($M4329:Y4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Y4330)<$H$3892)*(SUM($M4329:Z4329)<>0)","v":0},{"$f":"1*(SUM($L4330:Z4330)<$H$3892)*(SUM($M4329:AA4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AA4330)<$H$3892)*(SUM($M4329:AB4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AB4330)<$H$3892)*(SUM($M4329:AC4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AC4330)<$H$3892)*(SUM($M4329:AD4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AD4330)<$H$3892)*(SUM($M4329:AE4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AE4330)<$H$3892)*(SUM($M4329:AF4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AF4330)<$H$3892)*(SUM($M4329:AG4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AG4330)<$H$3892)*(SUM($M4329:AH4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AH4330)<$H$3892)*(SUM($M4329:AI4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AI4330)<$H$3892)*(SUM($M4329:AJ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AJ4330)<$H$3892)*(SUM($M4329:AK4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AK4330)<$H$3892)*(SUM($M4329:AL4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AL4330)<$H$3892)*(SUM($M4329:AM4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AM4330)<$H$3892)*(SUM($M4329:AN4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AN4330)<$H$3892)*(SUM($M4329:AO4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AO4330)<$H$3892)*(SUM($M4329:AP4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AP4330)<$H$3892)*(SUM($M4329:AQ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AQ4330)<$H$3892)*(SUM($M4329:AR4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AR4330)<$H$3892)*(SUM($M4329:AS4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AS4330)<$H$3892)*(SUM($M4329:AT4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AT4330)<$H$3892)*(SUM($M4329:AU4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AU4330)<$H$3892)*(SUM($M4329:AV4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AV4330)<$H$3892)*(SUM($M4329:AW4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AW4330)<$H$3892)*(SUM($M4329:AX4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AX4330)<$H$3892)*(SUM($M4329:AY4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AY4330)<$H$3892)*(SUM($M4329:AZ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:AZ4330)<$H$3892)*(SUM($M4329:BA4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BA4330)<$H$3892)*(SUM($M4329:BB4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BB4330)<$H$3892)*(SUM($M4329:BC4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BC4330)<$H$3892)*(SUM($M4329:BD4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BD4330)<$H$3892)*(SUM($M4329:BE4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BE4330)<$H$3892)*(SUM($M4329:BF4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BF4330)<$H$3892)*(SUM($M4329:BG4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BG4330)<$H$3892)*(SUM($M4329:BH4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BH4330)<$H$3892)*(SUM($M4329:BI4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BI4330)<$H$3892)*(SUM($M4329:BJ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BJ4330)<$H$3892)*(SUM($M4329:BK4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BK4330)<$H$3892)*(SUM($M4329:BL4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BL4330)<$H$3892)*(SUM($M4329:BM4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BM4330)<$H$3892)*(SUM($M4329:BN4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BN4330)<$H$3892)*(SUM($M4329:BO4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BO4330)<$H$3892)*(SUM($M4329:BP4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BP4330)<$H$3892)*(SUM($M4329:BQ4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BQ4330)<$H$3892)*(SUM($M4329:BR4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BR4330)<$H$3892)*(SUM($M4329:BS4329)<>0)","v":0},{"$f":"1*(SUM($L4330:BS4330)<$H$3892)*(SUM($M4329:BT4329)<>0)","v":0}]
[null,null,null,"Last period for TV",null,"Flag",null,null,null,null,null,null,{"$f":"IF(AND(M4330=0,L4330=1),1,0)","v":0},{"$f":"IF(AND(N4330=0,M4330=1),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net assets",null,null,null,null,null,null,null,null,{"$f":"INDEX(OpCo_Shared!M$62:M$64,$I$5,1)*M4331","v":0},{"$f":"INDEX(OpCo_Shared!N$62:N$64,$I$5,1)*N4331","v":0},{"$f":"INDEX(OpCo_Shared!O$62:O$64,$I$5,1)*O4331","v":0},{"$f":"INDEX(OpCo_Shared!P$62:P$64,$I$5,1)*P4331","v":0},{"$f":"INDEX(OpCo_Shared!Q$62:Q$64,$I$5,1)*Q4331","v":0},{"$f":"INDEX(OpCo_Shared!R$62:R$64,$I$5,1)*R4331","v":0},{"$f":"INDEX(OpCo_Shared!S$62:S$64,$I$5,1)*S4331","v":0},{"$f":"INDEX(OpCo_Shared!T$62:T$64,$I$5,1)*T4331","v":0},{"$f":"INDEX(OpCo_Shared!U$62:U$64,$I$5,1)*U4331","v":0},{"$f":"INDEX(OpCo_Shared!V$62:V$64,$I$5,1)*V4331","v":0},{"$f":"INDEX(OpCo_Shared!W$62:W$64,$I$5,1)*W4331","v":0},{"$f":"INDEX(OpCo_Shared!X$62:X$64,$I$5,1)*X4331","v":0},{"$f":"INDEX(OpCo_Shared!Y$62:Y$64,$I$5,1)*Y4331","v":0},{"$f":"INDEX(OpCo_Shared!Z$62:Z$64,$I$5,1)*Z4331","v":0},{"$f":"INDEX(OpCo_Shared!AA$62:AA$64,$I$5,1)*AA4331","v":0},{"$f":"INDEX(OpCo_Shared!AB$62:AB$64,$I$5,1)*AB4331","v":0},{"$f":"INDEX(OpCo_Shared!AC$62:AC$64,$I$5,1)*AC4331","v":0},{"$f":"INDEX(OpCo_Shared!AD$62:AD$64,$I$5,1)*AD4331","v":0},{"$f":"INDEX(OpCo_Shared!AE$62:AE$64,$I$5,1)*AE4331","v":0},{"$f":"INDEX(OpCo_Shared!AF$62:AF$64,$I$5,1)*AF4331","v":0},{"$f":"INDEX(OpCo_Shared!AG$62:AG$64,$I$5,1)*AG4331","v":0},{"$f":"INDEX(OpCo_Shared!AH$62:AH$64,$I$5,1)*AH4331","v":0},{"$f":"INDEX(OpCo_Shared!AI$62:AI$64,$I$5,1)*AI4331","v":0},{"$f":"INDEX(OpCo_Shared!AJ$62:AJ$64,$I$5,1)*AJ4331","v":0},{"$f":"INDEX(OpCo_Shared!AK$62:AK$64,$I$5,1)*AK4331","v":0},{"$f":"INDEX(OpCo_Shared!AL$62:AL$64,$I$5,1)*AL4331","v":0},{"$f":"INDEX(OpCo_Shared!AM$62:AM$64,$I$5,1)*AM4331","v":0},{"$f":"INDEX(OpCo_Shared!AN$62:AN$64,$I$5,1)*AN4331","v":0},{"$f":"INDEX(OpCo_Shared!AO$62:AO$64,$I$5,1)*AO4331","v":0},{"$f":"INDEX(OpCo_Shared!AP$62:AP$64,$I$5,1)*AP4331","v":0},{"$f":"INDEX(OpCo_Shared!AQ$62:AQ$64,$I$5,1)*AQ4331","v":0},{"$f":"INDEX(OpCo_Shared!AR$62:AR$64,$I$5,1)*AR4331","v":0},{"$f":"INDEX(OpCo_Shared!AS$62:AS$64,$I$5,1)*AS4331","v":0},{"$f":"INDEX(OpCo_Shared!AT$62:AT$64,$I$5,1)*AT4331","v":0},{"$f":"INDEX(OpCo_Shared!AU$62:AU$64,$I$5,1)*AU4331","v":0},{"$f":"INDEX(OpCo_Shared!AV$62:AV$64,$I$5,1)*AV4331","v":0},{"$f":"INDEX(OpCo_Shared!AW$62:AW$64,$I$5,1)*AW4331","v":0},{"$f":"INDEX(OpCo_Shared!AX$62:AX$64,$I$5,1)*AX4331","v":0},{"$f":"INDEX(OpCo_Shared!AY$62:AY$64,$I$5,1)*AY4331","v":0},{"$f":"INDEX(OpCo_Shared!AZ$62:AZ$64,$I$5,1)*AZ4331","v":0},{"$f":"INDEX(OpCo_Shared!BA$62:BA$64,$I$5,1)*BA4331","v":0},{"$f":"INDEX(OpCo_Shared!BB$62:BB$64,$I$5,1)*BB4331","v":0},{"$f":"INDEX(OpCo_Shared!BC$62:BC$64,$I$5,1)*BC4331","v":0},{"$f":"INDEX(OpCo_Shared!BD$62:BD$64,$I$5,1)*BD4331","v":0},{"$f":"INDEX(OpCo_Shared!BE$62:BE$64,$I$5,1)*BE4331","v":0},{"$f":"INDEX(OpCo_Shared!BF$62:BF$64,$I$5,1)*BF4331","v":0},{"$f":"INDEX(OpCo_Shared!BG$62:BG$64,$I$5,1)*BG4331","v":0},{"$f":"INDEX(OpCo_Shared!BH$62:BH$64,$I$5,1)*BH4331","v":0},{"$f":"INDEX(OpCo_Shared!BI$62:BI$64,$I$5,1)*BI4331","v":0},{"$f":"INDEX(OpCo_Shared!BJ$62:BJ$64,$I$5,1)*BJ4331","v":0},{"$f":"INDEX(OpCo_Shared!BK$62:BK$64,$I$5,1)*BK4331","v":0},{"$f":"INDEX(OpCo_Shared!BL$62:BL$64,$I$5,1)*BL4331","v":0},{"$f":"INDEX(OpCo_Shared!BM$62:BM$64,$I$5,1)*BM4331","v":0},{"$f":"INDEX(OpCo_Shared!BN$62:BN$64,$I$5,1)*BN4331","v":0},{"$f":"INDEX(OpCo_Shared!BO$62:BO$64,$I$5,1)*BO4331","v":0},{"$f":"INDEX(OpCo_Shared!BP$62:BP$64,$I$5,1)*BP4331","v":0},{"$f":"INDEX(OpCo_Shared!BQ$62:BQ$64,$I$5,1)*BQ4331","v":0},{"$f":"INDEX(OpCo_Shared!BR$62:BR$64,$I$5,1)*BR4331","v":0},{"$f":"INDEX(OpCo_Shared!BS$62:BS$64,$I$5,1)*BS4331","v":0},{"$f":"INDEX(OpCo_Shared!BT$62:BT$64,$I$5,1)*BT4331","v":0}]
[null,null,null,"Adjusted cash flows to appraisal period",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4329*M4330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Apply terminal value?",null,"T/F",null,{"$f":"Dashboard!$AI$446","v":true}]
[null,null,null,"Adjusted cash flows for TV",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"IF($H4334,M4333+M4332,M4333)","v":0},{"$f":"IF($H4334,N4333+N4332,N4333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount rate",null,"Index",{"$f":"AVERAGE($M$3984:$BT$3984)","v":0},null,null,null,null,1,{"$f":"IF(M4330=1,L4336/(1+M$3984),1)","v":1},{"$f":"IF(N4330=1,M4336/(1+N$3984),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$745","v":"Real-pre-tax project-NPV"},null,"£000","NPV",null,null,null,{"$f":"SUM(M4337:BT4337)","v":0},null,{"$f":"M4335*M4336","v":0},{"$f":"N4335*N4336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SYS_Admin!$D$116&\"-\"&SYS_Admin!$G$743&\"-\"&SYS_Admin!$G$744","v":"Real-pre-tax project-IRR"},null,"%","IRR",{"$f":"IFERROR(IRR(M4335:BT4335,G4336),\"n/a\")","v":"n/a"}]
[]
[null,null,null,"SIMPLE PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4333","v":0},{"$f":"N4333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4341:M4341)<0)*(SUM($L4342:L4342)=0)","v":0},{"$f":"1*(SUM($M4341:N4341)<0)*(SUM($L4342:M4342)=0)","v":0},{"$f":"1*(SUM($M4341:O4341)<0)*(SUM($L4342:N4342)=0)","v":0},{"$f":"1*(SUM($M4341:P4341)<0)*(SUM($L4342:O4342)=0)","v":0},{"$f":"1*(SUM($M4341:Q4341)<0)*(SUM($L4342:P4342)=0)","v":0},{"$f":"1*(SUM($M4341:R4341)<0)*(SUM($L4342:Q4342)=0)","v":0},{"$f":"1*(SUM($M4341:S4341)<0)*(SUM($L4342:R4342)=0)","v":0},{"$f":"1*(SUM($M4341:T4341)<0)*(SUM($L4342:S4342)=0)","v":0},{"$f":"1*(SUM($M4341:U4341)<0)*(SUM($L4342:T4342)=0)","v":0},{"$f":"1*(SUM($M4341:V4341)<0)*(SUM($L4342:U4342)=0)","v":0},{"$f":"1*(SUM($M4341:W4341)<0)*(SUM($L4342:V4342)=0)","v":0},{"$f":"1*(SUM($M4341:X4341)<0)*(SUM($L4342:W4342)=0)","v":0},{"$f":"1*(SUM($M4341:Y4341)<0)*(SUM($L4342:X4342)=0)","v":0},{"$f":"1*(SUM($M4341:Z4341)<0)*(SUM($L4342:Y4342)=0)","v":0},{"$f":"1*(SUM($M4341:AA4341)<0)*(SUM($L4342:Z4342)=0)","v":0},{"$f":"1*(SUM($M4341:AB4341)<0)*(SUM($L4342:AA4342)=0)","v":0},{"$f":"1*(SUM($M4341:AC4341)<0)*(SUM($L4342:AB4342)=0)","v":0},{"$f":"1*(SUM($M4341:AD4341)<0)*(SUM($L4342:AC4342)=0)","v":0},{"$f":"1*(SUM($M4341:AE4341)<0)*(SUM($L4342:AD4342)=0)","v":0},{"$f":"1*(SUM($M4341:AF4341)<0)*(SUM($L4342:AE4342)=0)","v":0},{"$f":"1*(SUM($M4341:AG4341)<0)*(SUM($L4342:AF4342)=0)","v":0},{"$f":"1*(SUM($M4341:AH4341)<0)*(SUM($L4342:AG4342)=0)","v":0},{"$f":"1*(SUM($M4341:AI4341)<0)*(SUM($L4342:AH4342)=0)","v":0},{"$f":"1*(SUM($M4341:AJ4341)<0)*(SUM($L4342:AI4342)=0)","v":0},{"$f":"1*(SUM($M4341:AK4341)<0)*(SUM($L4342:AJ4342)=0)","v":0},{"$f":"1*(SUM($M4341:AL4341)<0)*(SUM($L4342:AK4342)=0)","v":0},{"$f":"1*(SUM($M4341:AM4341)<0)*(SUM($L4342:AL4342)=0)","v":0},{"$f":"1*(SUM($M4341:AN4341)<0)*(SUM($L4342:AM4342)=0)","v":0},{"$f":"1*(SUM($M4341:AO4341)<0)*(SUM($L4342:AN4342)=0)","v":0},{"$f":"1*(SUM($M4341:AP4341)<0)*(SUM($L4342:AO4342)=0)","v":0},{"$f":"1*(SUM($M4341:AQ4341)<0)*(SUM($L4342:AP4342)=0)","v":0},{"$f":"1*(SUM($M4341:AR4341)<0)*(SUM($L4342:AQ4342)=0)","v":0},{"$f":"1*(SUM($M4341:AS4341)<0)*(SUM($L4342:AR4342)=0)","v":0},{"$f":"1*(SUM($M4341:AT4341)<0)*(SUM($L4342:AS4342)=0)","v":0},{"$f":"1*(SUM($M4341:AU4341)<0)*(SUM($L4342:AT4342)=0)","v":0},{"$f":"1*(SUM($M4341:AV4341)<0)*(SUM($L4342:AU4342)=0)","v":0},{"$f":"1*(SUM($M4341:AW4341)<0)*(SUM($L4342:AV4342)=0)","v":0},{"$f":"1*(SUM($M4341:AX4341)<0)*(SUM($L4342:AW4342)=0)","v":0},{"$f":"1*(SUM($M4341:AY4341)<0)*(SUM($L4342:AX4342)=0)","v":0},{"$f":"1*(SUM($M4341:AZ4341)<0)*(SUM($L4342:AY4342)=0)","v":0},{"$f":"1*(SUM($M4341:BA4341)<0)*(SUM($L4342:AZ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BB4341)<0)*(SUM($L4342:BA4342)=0)","v":0},{"$f":"1*(SUM($M4341:BC4341)<0)*(SUM($L4342:BB4342)=0)","v":0},{"$f":"1*(SUM($M4341:BD4341)<0)*(SUM($L4342:BC4342)=0)","v":0},{"$f":"1*(SUM($M4341:BE4341)<0)*(SUM($L4342:BD4342)=0)","v":0},{"$f":"1*(SUM($M4341:BF4341)<0)*(SUM($L4342:BE4342)=0)","v":0},{"$f":"1*(SUM($M4341:BG4341)<0)*(SUM($L4342:BF4342)=0)","v":0},{"$f":"1*(SUM($M4341:BH4341)<0)*(SUM($L4342:BG4342)=0)","v":0},{"$f":"1*(SUM($M4341:BI4341)<0)*(SUM($L4342:BH4342)=0)","v":0},{"$f":"1*(SUM($M4341:BJ4341)<0)*(SUM($L4342:BI4342)=0)","v":0},{"$f":"1*(SUM($M4341:BK4341)<0)*(SUM($L4342:BJ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BL4341)<0)*(SUM($L4342:BK4342)=0)","v":0},{"$f":"1*(SUM($M4341:BM4341)<0)*(SUM($L4342:BL4342)=0)","v":0},{"$f":"1*(SUM($M4341:BN4341)<0)*(SUM($L4342:BM4342)=0)","v":0},{"$f":"1*(SUM($M4341:BO4341)<0)*(SUM($L4342:BN4342)=0)","v":0},{"$f":"1*(SUM($M4341:BP4341)<0)*(SUM($L4342:BO4342)=0)","v":0},{"$f":"1*(SUM($M4341:BQ4341)<0)*(SUM($L4342:BP4342)=0)","v":0},{"$f":"1*(SUM($M4341:BR4341)<0)*(SUM($L4342:BQ4342)=0)","v":0},{"$f":"1*(SUM($M4341:BS4341)<0)*(SUM($L4342:BR4342)=0)","v":0},{"$f":"1*(SUM($M4341:BT4341)<0)*(SUM($L4342:BS4342)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4341:M4341)>0)*SUM($M4342:M4342)*(SUM($L4343:L4343)=0)","v":0},{"$f":"1*(SUM($M4341:N4341)>0)*SUM($M4342:N4342)*(SUM($L4343:M4343)=0)","v":0},{"$f":"1*(SUM($M4341:O4341)>0)*SUM($M4342:O4342)*(SUM($L4343:N4343)=0)","v":0},{"$f":"1*(SUM($M4341:P4341)>0)*SUM($M4342:P4342)*(SUM($L4343:O4343)=0)","v":0},{"$f":"1*(SUM($M4341:Q4341)>0)*SUM($M4342:Q4342)*(SUM($L4343:P4343)=0)","v":0},{"$f":"1*(SUM($M4341:R4341)>0)*SUM($M4342:R4342)*(SUM($L4343:Q4343)=0)","v":0},{"$f":"1*(SUM($M4341:S4341)>0)*SUM($M4342:S4342)*(SUM($L4343:R4343)=0)","v":0},{"$f":"1*(SUM($M4341:T4341)>0)*SUM($M4342:T4342)*(SUM($L4343:S4343)=0)","v":0},{"$f":"1*(SUM($M4341:U4341)>0)*SUM($M4342:U4342)*(SUM($L4343:T4343)=0)","v":0},{"$f":"1*(SUM($M4341:V4341)>0)*SUM($M4342:V4342)*(SUM($L4343:U4343)=0)","v":0},{"$f":"1*(SUM($M4341:W4341)>0)*SUM($M4342:W4342)*(SUM($L4343:V4343)=0)","v":0},{"$f":"1*(SUM($M4341:X4341)>0)*SUM($M4342:X4342)*(SUM($L4343:W4343)=0)","v":0},{"$f":"1*(SUM($M4341:Y4341)>0)*SUM($M4342:Y4342)*(SUM($L4343:X4343)=0)","v":0},{"$f":"1*(SUM($M4341:Z4341)>0)*SUM($M4342:Z4342)*(SUM($L4343:Y4343)=0)","v":0},{"$f":"1*(SUM($M4341:AA4341)>0)*SUM($M4342:AA4342)*(SUM($L4343:Z4343)=0)","v":0},{"$f":"1*(SUM($M4341:AB4341)>0)*SUM($M4342:AB4342)*(SUM($L4343:AA4343)=0)","v":0},{"$f":"1*(SUM($M4341:AC4341)>0)*SUM($M4342:AC4342)*(SUM($L4343:AB4343)=0)","v":0},{"$f":"1*(SUM($M4341:AD4341)>0)*SUM($M4342:AD4342)*(SUM($L4343:AC4343)=0)","v":0},{"$f":"1*(SUM($M4341:AE4341)>0)*SUM($M4342:AE4342)*(SUM($L4343:AD4343)=0)","v":0},{"$f":"1*(SUM($M4341:AF4341)>0)*SUM($M4342:AF4342)*(SUM($L4343:AE4343)=0)","v":0},{"$f":"1*(SUM($M4341:AG4341)>0)*SUM($M4342:AG4342)*(SUM($L4343:AF4343)=0)","v":0},{"$f":"1*(SUM($M4341:AH4341)>0)*SUM($M4342:AH4342)*(SUM($L4343:AG4343)=0)","v":0},{"$f":"1*(SUM($M4341:AI4341)>0)*SUM($M4342:AI4342)*(SUM($L4343:AH4343)=0)","v":0},{"$f":"1*(SUM($M4341:AJ4341)>0)*SUM($M4342:AJ4342)*(SUM($L4343:AI4343)=0)","v":0},{"$f":"1*(SUM($M4341:AK4341)>0)*SUM($M4342:AK4342)*(SUM($L4343:AJ4343)=0)","v":0},{"$f":"1*(SUM($M4341:AL4341)>0)*SUM($M4342:AL4342)*(SUM($L4343:AK4343)=0)","v":0},{"$f":"1*(SUM($M4341:AM4341)>0)*SUM($M4342:AM4342)*(SUM($L4343:AL4343)=0)","v":0},{"$f":"1*(SUM($M4341:AN4341)>0)*SUM($M4342:AN4342)*(SUM($L4343:AM4343)=0)","v":0},{"$f":"1*(SUM($M4341:AO4341)>0)*SUM($M4342:AO4342)*(SUM($L4343:AN4343)=0)","v":0},{"$f":"1*(SUM($M4341:AP4341)>0)*SUM($M4342:AP4342)*(SUM($L4343:AO4343)=0)","v":0},{"$f":"1*(SUM($M4341:AQ4341)>0)*SUM($M4342:AQ4342)*(SUM($L4343:AP4343)=0)","v":0},{"$f":"1*(SUM($M4341:AR4341)>0)*SUM($M4342:AR4342)*(SUM($L4343:AQ4343)=0)","v":0},{"$f":"1*(SUM($M4341:AS4341)>0)*SUM($M4342:AS4342)*(SUM($L4343:AR4343)=0)","v":0},{"$f":"1*(SUM($M4341:AT4341)>0)*SUM($M4342:AT4342)*(SUM($L4343:AS4343)=0)","v":0},{"$f":"1*(SUM($M4341:AU4341)>0)*SUM($M4342:AU4342)*(SUM($L4343:AT4343)=0)","v":0},{"$f":"1*(SUM($M4341:AV4341)>0)*SUM($M4342:AV4342)*(SUM($L4343:AU4343)=0)","v":0},{"$f":"1*(SUM($M4341:AW4341)>0)*SUM($M4342:AW4342)*(SUM($L4343:AV4343)=0)","v":0},{"$f":"1*(SUM($M4341:AX4341)>0)*SUM($M4342:AX4342)*(SUM($L4343:AW4343)=0)","v":0},{"$f":"1*(SUM($M4341:AY4341)>0)*SUM($M4342:AY4342)*(SUM($L4343:AX4343)=0)","v":0},{"$f":"1*(SUM($M4341:AZ4341)>0)*SUM($M4342:AZ4342)*(SUM($L4343:AY4343)=0)","v":0},{"$f":"1*(SUM($M4341:BA4341)>0)*SUM($M4342:BA4342)*(SUM($L4343:AZ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BB4341)>0)*SUM($M4342:BB4342)*(SUM($L4343:BA4343)=0)","v":0},{"$f":"1*(SUM($M4341:BC4341)>0)*SUM($M4342:BC4342)*(SUM($L4343:BB4343)=0)","v":0},{"$f":"1*(SUM($M4341:BD4341)>0)*SUM($M4342:BD4342)*(SUM($L4343:BC4343)=0)","v":0},{"$f":"1*(SUM($M4341:BE4341)>0)*SUM($M4342:BE4342)*(SUM($L4343:BD4343)=0)","v":0},{"$f":"1*(SUM($M4341:BF4341)>0)*SUM($M4342:BF4342)*(SUM($L4343:BE4343)=0)","v":0},{"$f":"1*(SUM($M4341:BG4341)>0)*SUM($M4342:BG4342)*(SUM($L4343:BF4343)=0)","v":0},{"$f":"1*(SUM($M4341:BH4341)>0)*SUM($M4342:BH4342)*(SUM($L4343:BG4343)=0)","v":0},{"$f":"1*(SUM($M4341:BI4341)>0)*SUM($M4342:BI4342)*(SUM($L4343:BH4343)=0)","v":0},{"$f":"1*(SUM($M4341:BJ4341)>0)*SUM($M4342:BJ4342)*(SUM($L4343:BI4343)=0)","v":0},{"$f":"1*(SUM($M4341:BK4341)>0)*SUM($M4342:BK4342)*(SUM($L4343:BJ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BL4341)>0)*SUM($M4342:BL4342)*(SUM($L4343:BK4343)=0)","v":0},{"$f":"1*(SUM($M4341:BM4341)>0)*SUM($M4342:BM4342)*(SUM($L4343:BL4343)=0)","v":0},{"$f":"1*(SUM($M4341:BN4341)>0)*SUM($M4342:BN4342)*(SUM($L4343:BM4343)=0)","v":0},{"$f":"1*(SUM($M4341:BO4341)>0)*SUM($M4342:BO4342)*(SUM($L4343:BN4343)=0)","v":0},{"$f":"1*(SUM($M4341:BP4341)>0)*SUM($M4342:BP4342)*(SUM($L4343:BO4343)=0)","v":0},{"$f":"1*(SUM($M4341:BQ4341)>0)*SUM($M4342:BQ4342)*(SUM($L4343:BP4343)=0)","v":0},{"$f":"1*(SUM($M4341:BR4341)>0)*SUM($M4342:BR4342)*(SUM($L4343:BQ4343)=0)","v":0},{"$f":"1*(SUM($M4341:BS4341)>0)*SUM($M4342:BS4342)*(SUM($L4343:BR4343)=0)","v":0},{"$f":"1*(SUM($M4341:BT4341)>0)*SUM($M4342:BT4342)*(SUM($L4343:BS4343)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4344:BT4344)","v":0},null,{"$f":"SUM($M4342:M4342)-SUM($M4343:M4343)","v":0},{"$f":"SUM($M4342:N4342)-SUM($M4343:N4343)","v":0},{"$f":"SUM($M4342:O4342)-SUM($M4343:O4343)","v":0},{"$f":"SUM($M4342:P4342)-SUM($M4343:P4343)","v":0},{"$f":"SUM($M4342:Q4342)-SUM($M4343:Q4343)","v":0},{"$f":"SUM($M4342:R4342)-SUM($M4343:R4343)","v":0},{"$f":"SUM($M4342:S4342)-SUM($M4343:S4343)","v":0},{"$f":"SUM($M4342:T4342)-SUM($M4343:T4343)","v":0},{"$f":"SUM($M4342:U4342)-SUM($M4343:U4343)","v":0},{"$f":"SUM($M4342:V4342)-SUM($M4343:V4343)","v":0},{"$f":"SUM($M4342:W4342)-SUM($M4343:W4343)","v":0},{"$f":"SUM($M4342:X4342)-SUM($M4343:X4343)","v":0},{"$f":"SUM($M4342:Y4342)-SUM($M4343:Y4343)","v":0},{"$f":"SUM($M4342:Z4342)-SUM($M4343:Z4343)","v":0},{"$f":"SUM($M4342:AA4342)-SUM($M4343:AA4343)","v":0},{"$f":"SUM($M4342:AB4342)-SUM($M4343:AB4343)","v":0},{"$f":"SUM($M4342:AC4342)-SUM($M4343:AC4343)","v":0},{"$f":"SUM($M4342:AD4342)-SUM($M4343:AD4343)","v":0},{"$f":"SUM($M4342:AE4342)-SUM($M4343:AE4343)","v":0},{"$f":"SUM($M4342:AF4342)-SUM($M4343:AF4343)","v":0},{"$f":"SUM($M4342:AG4342)-SUM($M4343:AG4343)","v":0},{"$f":"SUM($M4342:AH4342)-SUM($M4343:AH4343)","v":0},{"$f":"SUM($M4342:AI4342)-SUM($M4343:AI4343)","v":0},{"$f":"SUM($M4342:AJ4342)-SUM($M4343:AJ4343)","v":0},{"$f":"SUM($M4342:AK4342)-SUM($M4343:AK4343)","v":0},{"$f":"SUM($M4342:AL4342)-SUM($M4343:AL4343)","v":0},{"$f":"SUM($M4342:AM4342)-SUM($M4343:AM4343)","v":0},{"$f":"SUM($M4342:AN4342)-SUM($M4343:AN4343)","v":0},{"$f":"SUM($M4342:AO4342)-SUM($M4343:AO4343)","v":0},{"$f":"SUM($M4342:AP4342)-SUM($M4343:AP4343)","v":0},{"$f":"SUM($M4342:AQ4342)-SUM($M4343:AQ4343)","v":0},{"$f":"SUM($M4342:AR4342)-SUM($M4343:AR4343)","v":0},{"$f":"SUM($M4342:AS4342)-SUM($M4343:AS4343)","v":0},{"$f":"SUM($M4342:AT4342)-SUM($M4343:AT4343)","v":0},{"$f":"SUM($M4342:AU4342)-SUM($M4343:AU4343)","v":0},{"$f":"SUM($M4342:AV4342)-SUM($M4343:AV4343)","v":0},{"$f":"SUM($M4342:AW4342)-SUM($M4343:AW4343)","v":0},{"$f":"SUM($M4342:AX4342)-SUM($M4343:AX4343)","v":0},{"$f":"SUM($M4342:AY4342)-SUM($M4343:AY4343)","v":0},{"$f":"SUM($M4342:AZ4342)-SUM($M4343:AZ4343)","v":0},{"$f":"SUM($M4342:BA4342)-SUM($M4343:BA4343)","v":0},{"$f":"SUM($M4342:BB4342)-SUM($M4343:BB4343)","v":0},{"$f":"SUM($M4342:BC4342)-SUM($M4343:BC4343)","v":0},{"$f":"SUM($M4342:BD4342)-SUM($M4343:BD4343)","v":0},{"$f":"SUM($M4342:BE4342)-SUM($M4343:BE4343)","v":0},{"$f":"SUM($M4342:BF4342)-SUM($M4343:BF4343)","v":0},{"$f":"SUM($M4342:BG4342)-SUM($M4343:BG4343)","v":0},{"$f":"SUM($M4342:BH4342)-SUM($M4343:BH4343)","v":0},{"$f":"SUM($M4342:BI4342)-SUM($M4343:BI4343)","v":0},{"$f":"SUM($M4342:BJ4342)-SUM($M4343:BJ4343)","v":0},{"$f":"SUM($M4342:BK4342)-SUM($M4343:BK4343)","v":0},{"$f":"SUM($M4342:BL4342)-SUM($M4343:BL4343)","v":0},{"$f":"SUM($M4342:BM4342)-SUM($M4343:BM4343)","v":0},{"$f":"SUM($M4342:BN4342)-SUM($M4343:BN4343)","v":0},{"$f":"SUM($M4342:BO4342)-SUM($M4343:BO4343)","v":0},{"$f":"SUM($M4342:BP4342)-SUM($M4343:BP4343)","v":0},{"$f":"SUM($M4342:BQ4342)-SUM($M4343:BQ4343)","v":0},{"$f":"SUM($M4342:BR4342)-SUM($M4343:BR4343)","v":0},{"$f":"SUM($M4342:BS4342)-SUM($M4343:BS4343)","v":0},{"$f":"SUM($M4342:BT4342)-SUM($M4343:BT4343)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4341:M4341)*SUM(M4343:N4343)","v":0},{"$f":"SUM($M4341:N4341)*SUM(N4343:O4343)","v":0},{"$f":"SUM($M4341:O4341)*SUM(O4343:P4343)","v":0},{"$f":"SUM($M4341:P4341)*SUM(P4343:Q4343)","v":0},{"$f":"SUM($M4341:Q4341)*SUM(Q4343:R4343)","v":0},{"$f":"SUM($M4341:R4341)*SUM(R4343:S4343)","v":0},{"$f":"SUM($M4341:S4341)*SUM(S4343:T4343)","v":0},{"$f":"SUM($M4341:T4341)*SUM(T4343:U4343)","v":0},{"$f":"SUM($M4341:U4341)*SUM(U4343:V4343)","v":0},{"$f":"SUM($M4341:V4341)*SUM(V4343:W4343)","v":0},{"$f":"SUM($M4341:W4341)*SUM(W4343:X4343)","v":0},{"$f":"SUM($M4341:X4341)*SUM(X4343:Y4343)","v":0},{"$f":"SUM($M4341:Y4341)*SUM(Y4343:Z4343)","v":0},{"$f":"SUM($M4341:Z4341)*SUM(Z4343:AA4343)","v":0},{"$f":"SUM($M4341:AA4341)*SUM(AA4343:AB4343)","v":0},{"$f":"SUM($M4341:AB4341)*SUM(AB4343:AC4343)","v":0},{"$f":"SUM($M4341:AC4341)*SUM(AC4343:AD4343)","v":0},{"$f":"SUM($M4341:AD4341)*SUM(AD4343:AE4343)","v":0},{"$f":"SUM($M4341:AE4341)*SUM(AE4343:AF4343)","v":0},{"$f":"SUM($M4341:AF4341)*SUM(AF4343:AG4343)","v":0},{"$f":"SUM($M4341:AG4341)*SUM(AG4343:AH4343)","v":0},{"$f":"SUM($M4341:AH4341)*SUM(AH4343:AI4343)","v":0},{"$f":"SUM($M4341:AI4341)*SUM(AI4343:AJ4343)","v":0},{"$f":"SUM($M4341:AJ4341)*SUM(AJ4343:AK4343)","v":0},{"$f":"SUM($M4341:AK4341)*SUM(AK4343:AL4343)","v":0},{"$f":"SUM($M4341:AL4341)*SUM(AL4343:AM4343)","v":0},{"$f":"SUM($M4341:AM4341)*SUM(AM4343:AN4343)","v":0},{"$f":"SUM($M4341:AN4341)*SUM(AN4343:AO4343)","v":0},{"$f":"SUM($M4341:AO4341)*SUM(AO4343:AP4343)","v":0},{"$f":"SUM($M4341:AP4341)*SUM(AP4343:AQ4343)","v":0},{"$f":"SUM($M4341:AQ4341)*SUM(AQ4343:AR4343)","v":0},{"$f":"SUM($M4341:AR4341)*SUM(AR4343:AS4343)","v":0},{"$f":"SUM($M4341:AS4341)*SUM(AS4343:AT4343)","v":0},{"$f":"SUM($M4341:AT4341)*SUM(AT4343:AU4343)","v":0},{"$f":"SUM($M4341:AU4341)*SUM(AU4343:AV4343)","v":0},{"$f":"SUM($M4341:AV4341)*SUM(AV4343:AW4343)","v":0},{"$f":"SUM($M4341:AW4341)*SUM(AW4343:AX4343)","v":0},{"$f":"SUM($M4341:AX4341)*SUM(AX4343:AY4343)","v":0},{"$f":"SUM($M4341:AY4341)*SUM(AY4343:AZ4343)","v":0},{"$f":"SUM($M4341:AZ4341)*SUM(AZ4343:BA4343)","v":0},{"$f":"SUM($M4341:BA4341)*SUM(BA4343:BB4343)","v":0},{"$f":"SUM($M4341:BB4341)*SUM(BB4343:BC4343)","v":0},{"$f":"SUM($M4341:BC4341)*SUM(BC4343:BD4343)","v":0},{"$f":"SUM($M4341:BD4341)*SUM(BD4343:BE4343)","v":0},{"$f":"SUM($M4341:BE4341)*SUM(BE4343:BF4343)","v":0},{"$f":"SUM($M4341:BF4341)*SUM(BF4343:BG4343)","v":0},{"$f":"SUM($M4341:BG4341)*SUM(BG4343:BH4343)","v":0},{"$f":"SUM($M4341:BH4341)*SUM(BH4343:BI4343)","v":0},{"$f":"SUM($M4341:BI4341)*SUM(BI4343:BJ4343)","v":0},{"$f":"SUM($M4341:BJ4341)*SUM(BJ4343:BK4343)","v":0},{"$f":"SUM($M4341:BK4341)*SUM(BK4343:BL4343)","v":0},{"$f":"SUM($M4341:BL4341)*SUM(BL4343:BM4343)","v":0},{"$f":"SUM($M4341:BM4341)*SUM(BM4343:BN4343)","v":0},{"$f":"SUM($M4341:BN4341)*SUM(BN4343:BO4343)","v":0},{"$f":"SUM($M4341:BO4341)*SUM(BO4343:BP4343)","v":0},{"$f":"SUM($M4341:BP4341)*SUM(BP4343:BQ4343)","v":0},{"$f":"SUM($M4341:BQ4341)*SUM(BQ4343:BR4343)","v":0},{"$f":"SUM($M4341:BR4341)*SUM(BR4343:BS4343)","v":0},{"$f":"SUM($M4341:BS4341)*SUM(BS4343:BT4343)","v":0},{"$f":"SUM($M4341:BT4341)*SUM(BT4343:BU4343)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4346:BT4346)","v":0},null,{"$f":"IFERROR(-L4345/(M4345-L4345),0)*M4343","v":0},{"$f":"IFERROR(-M4345/(N4345-M4345),0)*N4343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4344=1,\"n/a\",K4344+K4346)","v":0}]
[]
[null,null,null,"DISCOUNTED PROJECT PAYBACK"]
[null,null,null,"Cash flows",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"M4341*M4336","v":0},{"$f":"N4341*N4336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"First investment",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4350:M4350)<0)*(SUM($L4351:L4351)=0)","v":0},{"$f":"1*(SUM($M4350:N4350)<0)*(SUM($L4351:M4351)=0)","v":0},{"$f":"1*(SUM($M4350:O4350)<0)*(SUM($L4351:N4351)=0)","v":0},{"$f":"1*(SUM($M4350:P4350)<0)*(SUM($L4351:O4351)=0)","v":0},{"$f":"1*(SUM($M4350:Q4350)<0)*(SUM($L4351:P4351)=0)","v":0},{"$f":"1*(SUM($M4350:R4350)<0)*(SUM($L4351:Q4351)=0)","v":0},{"$f":"1*(SUM($M4350:S4350)<0)*(SUM($L4351:R4351)=0)","v":0},{"$f":"1*(SUM($M4350:T4350)<0)*(SUM($L4351:S4351)=0)","v":0},{"$f":"1*(SUM($M4350:U4350)<0)*(SUM($L4351:T4351)=0)","v":0},{"$f":"1*(SUM($M4350:V4350)<0)*(SUM($L4351:U4351)=0)","v":0},{"$f":"1*(SUM($M4350:W4350)<0)*(SUM($L4351:V4351)=0)","v":0},{"$f":"1*(SUM($M4350:X4350)<0)*(SUM($L4351:W4351)=0)","v":0},{"$f":"1*(SUM($M4350:Y4350)<0)*(SUM($L4351:X4351)=0)","v":0},{"$f":"1*(SUM($M4350:Z4350)<0)*(SUM($L4351:Y4351)=0)","v":0},{"$f":"1*(SUM($M4350:AA4350)<0)*(SUM($L4351:Z4351)=0)","v":0},{"$f":"1*(SUM($M4350:AB4350)<0)*(SUM($L4351:AA4351)=0)","v":0},{"$f":"1*(SUM($M4350:AC4350)<0)*(SUM($L4351:AB4351)=0)","v":0},{"$f":"1*(SUM($M4350:AD4350)<0)*(SUM($L4351:AC4351)=0)","v":0},{"$f":"1*(SUM($M4350:AE4350)<0)*(SUM($L4351:AD4351)=0)","v":0},{"$f":"1*(SUM($M4350:AF4350)<0)*(SUM($L4351:AE4351)=0)","v":0},{"$f":"1*(SUM($M4350:AG4350)<0)*(SUM($L4351:AF4351)=0)","v":0},{"$f":"1*(SUM($M4350:AH4350)<0)*(SUM($L4351:AG4351)=0)","v":0},{"$f":"1*(SUM($M4350:AI4350)<0)*(SUM($L4351:AH4351)=0)","v":0},{"$f":"1*(SUM($M4350:AJ4350)<0)*(SUM($L4351:AI4351)=0)","v":0},{"$f":"1*(SUM($M4350:AK4350)<0)*(SUM($L4351:AJ4351)=0)","v":0},{"$f":"1*(SUM($M4350:AL4350)<0)*(SUM($L4351:AK4351)=0)","v":0},{"$f":"1*(SUM($M4350:AM4350)<0)*(SUM($L4351:AL4351)=0)","v":0},{"$f":"1*(SUM($M4350:AN4350)<0)*(SUM($L4351:AM4351)=0)","v":0},{"$f":"1*(SUM($M4350:AO4350)<0)*(SUM($L4351:AN4351)=0)","v":0},{"$f":"1*(SUM($M4350:AP4350)<0)*(SUM($L4351:AO4351)=0)","v":0},{"$f":"1*(SUM($M4350:AQ4350)<0)*(SUM($L4351:AP4351)=0)","v":0},{"$f":"1*(SUM($M4350:AR4350)<0)*(SUM($L4351:AQ4351)=0)","v":0},{"$f":"1*(SUM($M4350:AS4350)<0)*(SUM($L4351:AR4351)=0)","v":0},{"$f":"1*(SUM($M4350:AT4350)<0)*(SUM($L4351:AS4351)=0)","v":0},{"$f":"1*(SUM($M4350:AU4350)<0)*(SUM($L4351:AT4351)=0)","v":0},{"$f":"1*(SUM($M4350:AV4350)<0)*(SUM($L4351:AU4351)=0)","v":0},{"$f":"1*(SUM($M4350:AW4350)<0)*(SUM($L4351:AV4351)=0)","v":0},{"$f":"1*(SUM($M4350:AX4350)<0)*(SUM($L4351:AW4351)=0)","v":0},{"$f":"1*(SUM($M4350:AY4350)<0)*(SUM($L4351:AX4351)=0)","v":0},{"$f":"1*(SUM($M4350:AZ4350)<0)*(SUM($L4351:AY4351)=0)","v":0},{"$f":"1*(SUM($M4350:BA4350)<0)*(SUM($L4351:AZ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BB4350)<0)*(SUM($L4351:BA4351)=0)","v":0},{"$f":"1*(SUM($M4350:BC4350)<0)*(SUM($L4351:BB4351)=0)","v":0},{"$f":"1*(SUM($M4350:BD4350)<0)*(SUM($L4351:BC4351)=0)","v":0},{"$f":"1*(SUM($M4350:BE4350)<0)*(SUM($L4351:BD4351)=0)","v":0},{"$f":"1*(SUM($M4350:BF4350)<0)*(SUM($L4351:BE4351)=0)","v":0},{"$f":"1*(SUM($M4350:BG4350)<0)*(SUM($L4351:BF4351)=0)","v":0},{"$f":"1*(SUM($M4350:BH4350)<0)*(SUM($L4351:BG4351)=0)","v":0},{"$f":"1*(SUM($M4350:BI4350)<0)*(SUM($L4351:BH4351)=0)","v":0},{"$f":"1*(SUM($M4350:BJ4350)<0)*(SUM($L4351:BI4351)=0)","v":0},{"$f":"1*(SUM($M4350:BK4350)<0)*(SUM($L4351:BJ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BL4350)<0)*(SUM($L4351:BK4351)=0)","v":0},{"$f":"1*(SUM($M4350:BM4350)<0)*(SUM($L4351:BL4351)=0)","v":0},{"$f":"1*(SUM($M4350:BN4350)<0)*(SUM($L4351:BM4351)=0)","v":0},{"$f":"1*(SUM($M4350:BO4350)<0)*(SUM($L4351:BN4351)=0)","v":0},{"$f":"1*(SUM($M4350:BP4350)<0)*(SUM($L4351:BO4351)=0)","v":0},{"$f":"1*(SUM($M4350:BQ4350)<0)*(SUM($L4351:BP4351)=0)","v":0},{"$f":"1*(SUM($M4350:BR4350)<0)*(SUM($L4351:BQ4351)=0)","v":0},{"$f":"1*(SUM($M4350:BS4350)<0)*(SUM($L4351:BR4351)=0)","v":0},{"$f":"1*(SUM($M4350:BT4350)<0)*(SUM($L4351:BS4351)=0)","v":0}]
[null,null,null,"First year where net income greater than zero",null,"Flag",null,null,null,null,null,null,{"$f":"1*(SUM($M4350:M4350)>0)*SUM($M4351:M4351)*(SUM($L4352:L4352)=0)","v":0},{"$f":"1*(SUM($M4350:N4350)>0)*SUM($M4351:N4351)*(SUM($L4352:M4352)=0)","v":0},{"$f":"1*(SUM($M4350:O4350)>0)*SUM($M4351:O4351)*(SUM($L4352:N4352)=0)","v":0},{"$f":"1*(SUM($M4350:P4350)>0)*SUM($M4351:P4351)*(SUM($L4352:O4352)=0)","v":0},{"$f":"1*(SUM($M4350:Q4350)>0)*SUM($M4351:Q4351)*(SUM($L4352:P4352)=0)","v":0},{"$f":"1*(SUM($M4350:R4350)>0)*SUM($M4351:R4351)*(SUM($L4352:Q4352)=0)","v":0},{"$f":"1*(SUM($M4350:S4350)>0)*SUM($M4351:S4351)*(SUM($L4352:R4352)=0)","v":0},{"$f":"1*(SUM($M4350:T4350)>0)*SUM($M4351:T4351)*(SUM($L4352:S4352)=0)","v":0},{"$f":"1*(SUM($M4350:U4350)>0)*SUM($M4351:U4351)*(SUM($L4352:T4352)=0)","v":0},{"$f":"1*(SUM($M4350:V4350)>0)*SUM($M4351:V4351)*(SUM($L4352:U4352)=0)","v":0},{"$f":"1*(SUM($M4350:W4350)>0)*SUM($M4351:W4351)*(SUM($L4352:V4352)=0)","v":0},{"$f":"1*(SUM($M4350:X4350)>0)*SUM($M4351:X4351)*(SUM($L4352:W4352)=0)","v":0},{"$f":"1*(SUM($M4350:Y4350)>0)*SUM($M4351:Y4351)*(SUM($L4352:X4352)=0)","v":0},{"$f":"1*(SUM($M4350:Z4350)>0)*SUM($M4351:Z4351)*(SUM($L4352:Y4352)=0)","v":0},{"$f":"1*(SUM($M4350:AA4350)>0)*SUM($M4351:AA4351)*(SUM($L4352:Z4352)=0)","v":0},{"$f":"1*(SUM($M4350:AB4350)>0)*SUM($M4351:AB4351)*(SUM($L4352:AA4352)=0)","v":0},{"$f":"1*(SUM($M4350:AC4350)>0)*SUM($M4351:AC4351)*(SUM($L4352:AB4352)=0)","v":0},{"$f":"1*(SUM($M4350:AD4350)>0)*SUM($M4351:AD4351)*(SUM($L4352:AC4352)=0)","v":0},{"$f":"1*(SUM($M4350:AE4350)>0)*SUM($M4351:AE4351)*(SUM($L4352:AD4352)=0)","v":0},{"$f":"1*(SUM($M4350:AF4350)>0)*SUM($M4351:AF4351)*(SUM($L4352:AE4352)=0)","v":0},{"$f":"1*(SUM($M4350:AG4350)>0)*SUM($M4351:AG4351)*(SUM($L4352:AF4352)=0)","v":0},{"$f":"1*(SUM($M4350:AH4350)>0)*SUM($M4351:AH4351)*(SUM($L4352:AG4352)=0)","v":0},{"$f":"1*(SUM($M4350:AI4350)>0)*SUM($M4351:AI4351)*(SUM($L4352:AH4352)=0)","v":0},{"$f":"1*(SUM($M4350:AJ4350)>0)*SUM($M4351:AJ4351)*(SUM($L4352:AI4352)=0)","v":0},{"$f":"1*(SUM($M4350:AK4350)>0)*SUM($M4351:AK4351)*(SUM($L4352:AJ4352)=0)","v":0},{"$f":"1*(SUM($M4350:AL4350)>0)*SUM($M4351:AL4351)*(SUM($L4352:AK4352)=0)","v":0},{"$f":"1*(SUM($M4350:AM4350)>0)*SUM($M4351:AM4351)*(SUM($L4352:AL4352)=0)","v":0},{"$f":"1*(SUM($M4350:AN4350)>0)*SUM($M4351:AN4351)*(SUM($L4352:AM4352)=0)","v":0},{"$f":"1*(SUM($M4350:AO4350)>0)*SUM($M4351:AO4351)*(SUM($L4352:AN4352)=0)","v":0},{"$f":"1*(SUM($M4350:AP4350)>0)*SUM($M4351:AP4351)*(SUM($L4352:AO4352)=0)","v":0},{"$f":"1*(SUM($M4350:AQ4350)>0)*SUM($M4351:AQ4351)*(SUM($L4352:AP4352)=0)","v":0},{"$f":"1*(SUM($M4350:AR4350)>0)*SUM($M4351:AR4351)*(SUM($L4352:AQ4352)=0)","v":0},{"$f":"1*(SUM($M4350:AS4350)>0)*SUM($M4351:AS4351)*(SUM($L4352:AR4352)=0)","v":0},{"$f":"1*(SUM($M4350:AT4350)>0)*SUM($M4351:AT4351)*(SUM($L4352:AS4352)=0)","v":0},{"$f":"1*(SUM($M4350:AU4350)>0)*SUM($M4351:AU4351)*(SUM($L4352:AT4352)=0)","v":0},{"$f":"1*(SUM($M4350:AV4350)>0)*SUM($M4351:AV4351)*(SUM($L4352:AU4352)=0)","v":0},{"$f":"1*(SUM($M4350:AW4350)>0)*SUM($M4351:AW4351)*(SUM($L4352:AV4352)=0)","v":0},{"$f":"1*(SUM($M4350:AX4350)>0)*SUM($M4351:AX4351)*(SUM($L4352:AW4352)=0)","v":0},{"$f":"1*(SUM($M4350:AY4350)>0)*SUM($M4351:AY4351)*(SUM($L4352:AX4352)=0)","v":0},{"$f":"1*(SUM($M4350:AZ4350)>0)*SUM($M4351:AZ4351)*(SUM($L4352:AY4352)=0)","v":0},{"$f":"1*(SUM($M4350:BA4350)>0)*SUM($M4351:BA4351)*(SUM($L4352:AZ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BB4350)>0)*SUM($M4351:BB4351)*(SUM($L4352:BA4352)=0)","v":0},{"$f":"1*(SUM($M4350:BC4350)>0)*SUM($M4351:BC4351)*(SUM($L4352:BB4352)=0)","v":0},{"$f":"1*(SUM($M4350:BD4350)>0)*SUM($M4351:BD4351)*(SUM($L4352:BC4352)=0)","v":0},{"$f":"1*(SUM($M4350:BE4350)>0)*SUM($M4351:BE4351)*(SUM($L4352:BD4352)=0)","v":0},{"$f":"1*(SUM($M4350:BF4350)>0)*SUM($M4351:BF4351)*(SUM($L4352:BE4352)=0)","v":0},{"$f":"1*(SUM($M4350:BG4350)>0)*SUM($M4351:BG4351)*(SUM($L4352:BF4352)=0)","v":0},{"$f":"1*(SUM($M4350:BH4350)>0)*SUM($M4351:BH4351)*(SUM($L4352:BG4352)=0)","v":0},{"$f":"1*(SUM($M4350:BI4350)>0)*SUM($M4351:BI4351)*(SUM($L4352:BH4352)=0)","v":0},{"$f":"1*(SUM($M4350:BJ4350)>0)*SUM($M4351:BJ4351)*(SUM($L4352:BI4352)=0)","v":0},{"$f":"1*(SUM($M4350:BK4350)>0)*SUM($M4351:BK4351)*(SUM($L4352:BJ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BL4350)>0)*SUM($M4351:BL4351)*(SUM($L4352:BK4352)=0)","v":0},{"$f":"1*(SUM($M4350:BM4350)>0)*SUM($M4351:BM4351)*(SUM($L4352:BL4352)=0)","v":0},{"$f":"1*(SUM($M4350:BN4350)>0)*SUM($M4351:BN4351)*(SUM($L4352:BM4352)=0)","v":0},{"$f":"1*(SUM($M4350:BO4350)>0)*SUM($M4351:BO4351)*(SUM($L4352:BN4352)=0)","v":0},{"$f":"1*(SUM($M4350:BP4350)>0)*SUM($M4351:BP4351)*(SUM($L4352:BO4352)=0)","v":0},{"$f":"1*(SUM($M4350:BQ4350)>0)*SUM($M4351:BQ4351)*(SUM($L4352:BP4352)=0)","v":0},{"$f":"1*(SUM($M4350:BR4350)>0)*SUM($M4351:BR4351)*(SUM($L4352:BQ4352)=0)","v":0},{"$f":"1*(SUM($M4350:BS4350)>0)*SUM($M4351:BS4351)*(SUM($L4352:BR4352)=0)","v":0},{"$f":"1*(SUM($M4350:BT4350)>0)*SUM($M4351:BT4351)*(SUM($L4352:BS4352)=0)","v":0}]
[null,null,null,"Years up to break-even point",null,"Years",null,null,null,null,{"$f":"SUM(M4353:BT4353)","v":0},null,{"$f":"SUM($M4351:M4351)-SUM($M4352:M4352)","v":0},{"$f":"SUM($M4351:N4351)-SUM($M4352:N4352)","v":0},{"$f":"SUM($M4351:O4351)-SUM($M4352:O4352)","v":0},{"$f":"SUM($M4351:P4351)-SUM($M4352:P4352)","v":0},{"$f":"SUM($M4351:Q4351)-SUM($M4352:Q4352)","v":0},{"$f":"SUM($M4351:R4351)-SUM($M4352:R4352)","v":0},{"$f":"SUM($M4351:S4351)-SUM($M4352:S4352)","v":0},{"$f":"SUM($M4351:T4351)-SUM($M4352:T4352)","v":0},{"$f":"SUM($M4351:U4351)-SUM($M4352:U4352)","v":0},{"$f":"SUM($M4351:V4351)-SUM($M4352:V4352)","v":0},{"$f":"SUM($M4351:W4351)-SUM($M4352:W4352)","v":0},{"$f":"SUM($M4351:X4351)-SUM($M4352:X4352)","v":0},{"$f":"SUM($M4351:Y4351)-SUM($M4352:Y4352)","v":0},{"$f":"SUM($M4351:Z4351)-SUM($M4352:Z4352)","v":0},{"$f":"SUM($M4351:AA4351)-SUM($M4352:AA4352)","v":0},{"$f":"SUM($M4351:AB4351)-SUM($M4352:AB4352)","v":0},{"$f":"SUM($M4351:AC4351)-SUM($M4352:AC4352)","v":0},{"$f":"SUM($M4351:AD4351)-SUM($M4352:AD4352)","v":0},{"$f":"SUM($M4351:AE4351)-SUM($M4352:AE4352)","v":0},{"$f":"SUM($M4351:AF4351)-SUM($M4352:AF4352)","v":0},{"$f":"SUM($M4351:AG4351)-SUM($M4352:AG4352)","v":0},{"$f":"SUM($M4351:AH4351)-SUM($M4352:AH4352)","v":0},{"$f":"SUM($M4351:AI4351)-SUM($M4352:AI4352)","v":0},{"$f":"SUM($M4351:AJ4351)-SUM($M4352:AJ4352)","v":0},{"$f":"SUM($M4351:AK4351)-SUM($M4352:AK4352)","v":0},{"$f":"SUM($M4351:AL4351)-SUM($M4352:AL4352)","v":0},{"$f":"SUM($M4351:AM4351)-SUM($M4352:AM4352)","v":0},{"$f":"SUM($M4351:AN4351)-SUM($M4352:AN4352)","v":0},{"$f":"SUM($M4351:AO4351)-SUM($M4352:AO4352)","v":0},{"$f":"SUM($M4351:AP4351)-SUM($M4352:AP4352)","v":0},{"$f":"SUM($M4351:AQ4351)-SUM($M4352:AQ4352)","v":0},{"$f":"SUM($M4351:AR4351)-SUM($M4352:AR4352)","v":0},{"$f":"SUM($M4351:AS4351)-SUM($M4352:AS4352)","v":0},{"$f":"SUM($M4351:AT4351)-SUM($M4352:AT4352)","v":0},{"$f":"SUM($M4351:AU4351)-SUM($M4352:AU4352)","v":0},{"$f":"SUM($M4351:AV4351)-SUM($M4352:AV4352)","v":0},{"$f":"SUM($M4351:AW4351)-SUM($M4352:AW4352)","v":0},{"$f":"SUM($M4351:AX4351)-SUM($M4352:AX4352)","v":0},{"$f":"SUM($M4351:AY4351)-SUM($M4352:AY4352)","v":0},{"$f":"SUM($M4351:AZ4351)-SUM($M4352:AZ4352)","v":0},{"$f":"SUM($M4351:BA4351)-SUM($M4352:BA4352)","v":0},{"$f":"SUM($M4351:BB4351)-SUM($M4352:BB4352)","v":0},{"$f":"SUM($M4351:BC4351)-SUM($M4352:BC4352)","v":0},{"$f":"SUM($M4351:BD4351)-SUM($M4352:BD4352)","v":0},{"$f":"SUM($M4351:BE4351)-SUM($M4352:BE4352)","v":0},{"$f":"SUM($M4351:BF4351)-SUM($M4352:BF4352)","v":0},{"$f":"SUM($M4351:BG4351)-SUM($M4352:BG4352)","v":0},{"$f":"SUM($M4351:BH4351)-SUM($M4352:BH4352)","v":0},{"$f":"SUM($M4351:BI4351)-SUM($M4352:BI4352)","v":0},{"$f":"SUM($M4351:BJ4351)-SUM($M4352:BJ4352)","v":0},{"$f":"SUM($M4351:BK4351)-SUM($M4352:BK4352)","v":0},{"$f":"SUM($M4351:BL4351)-SUM($M4352:BL4352)","v":0},{"$f":"SUM($M4351:BM4351)-SUM($M4352:BM4352)","v":0},{"$f":"SUM($M4351:BN4351)-SUM($M4352:BN4352)","v":0},{"$f":"SUM($M4351:BO4351)-SUM($M4352:BO4352)","v":0},{"$f":"SUM($M4351:BP4351)-SUM($M4352:BP4352)","v":0},{"$f":"SUM($M4351:BQ4351)-SUM($M4352:BQ4352)","v":0},{"$f":"SUM($M4351:BR4351)-SUM($M4352:BR4352)","v":0},{"$f":"SUM($M4351:BS4351)-SUM($M4352:BS4352)","v":0},{"$f":"SUM($M4351:BT4351)-SUM($M4352:BT4352)","v":0}]
[null,null,null,"Balance either side of break-even point",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"SUM($M4350:M4350)*SUM(M4352:N4352)","v":0},{"$f":"SUM($M4350:N4350)*SUM(N4352:O4352)","v":0},{"$f":"SUM($M4350:O4350)*SUM(O4352:P4352)","v":0},{"$f":"SUM($M4350:P4350)*SUM(P4352:Q4352)","v":0},{"$f":"SUM($M4350:Q4350)*SUM(Q4352:R4352)","v":0},{"$f":"SUM($M4350:R4350)*SUM(R4352:S4352)","v":0},{"$f":"SUM($M4350:S4350)*SUM(S4352:T4352)","v":0},{"$f":"SUM($M4350:T4350)*SUM(T4352:U4352)","v":0},{"$f":"SUM($M4350:U4350)*SUM(U4352:V4352)","v":0},{"$f":"SUM($M4350:V4350)*SUM(V4352:W4352)","v":0},{"$f":"SUM($M4350:W4350)*SUM(W4352:X4352)","v":0},{"$f":"SUM($M4350:X4350)*SUM(X4352:Y4352)","v":0},{"$f":"SUM($M4350:Y4350)*SUM(Y4352:Z4352)","v":0},{"$f":"SUM($M4350:Z4350)*SUM(Z4352:AA4352)","v":0},{"$f":"SUM($M4350:AA4350)*SUM(AA4352:AB4352)","v":0},{"$f":"SUM($M4350:AB4350)*SUM(AB4352:AC4352)","v":0},{"$f":"SUM($M4350:AC4350)*SUM(AC4352:AD4352)","v":0},{"$f":"SUM($M4350:AD4350)*SUM(AD4352:AE4352)","v":0},{"$f":"SUM($M4350:AE4350)*SUM(AE4352:AF4352)","v":0},{"$f":"SUM($M4350:AF4350)*SUM(AF4352:AG4352)","v":0},{"$f":"SUM($M4350:AG4350)*SUM(AG4352:AH4352)","v":0},{"$f":"SUM($M4350:AH4350)*SUM(AH4352:AI4352)","v":0},{"$f":"SUM($M4350:AI4350)*SUM(AI4352:AJ4352)","v":0},{"$f":"SUM($M4350:AJ4350)*SUM(AJ4352:AK4352)","v":0},{"$f":"SUM($M4350:AK4350)*SUM(AK4352:AL4352)","v":0},{"$f":"SUM($M4350:AL4350)*SUM(AL4352:AM4352)","v":0},{"$f":"SUM($M4350:AM4350)*SUM(AM4352:AN4352)","v":0},{"$f":"SUM($M4350:AN4350)*SUM(AN4352:AO4352)","v":0},{"$f":"SUM($M4350:AO4350)*SUM(AO4352:AP4352)","v":0},{"$f":"SUM($M4350:AP4350)*SUM(AP4352:AQ4352)","v":0},{"$f":"SUM($M4350:AQ4350)*SUM(AQ4352:AR4352)","v":0},{"$f":"SUM($M4350:AR4350)*SUM(AR4352:AS4352)","v":0},{"$f":"SUM($M4350:AS4350)*SUM(AS4352:AT4352)","v":0},{"$f":"SUM($M4350:AT4350)*SUM(AT4352:AU4352)","v":0},{"$f":"SUM($M4350:AU4350)*SUM(AU4352:AV4352)","v":0},{"$f":"SUM($M4350:AV4350)*SUM(AV4352:AW4352)","v":0},{"$f":"SUM($M4350:AW4350)*SUM(AW4352:AX4352)","v":0},{"$f":"SUM($M4350:AX4350)*SUM(AX4352:AY4352)","v":0},{"$f":"SUM($M4350:AY4350)*SUM(AY4352:AZ4352)","v":0},{"$f":"SUM($M4350:AZ4350)*SUM(AZ4352:BA4352)","v":0},{"$f":"SUM($M4350:BA4350)*SUM(BA4352:BB4352)","v":0},{"$f":"SUM($M4350:BB4350)*SUM(BB4352:BC4352)","v":0},{"$f":"SUM($M4350:BC4350)*SUM(BC4352:BD4352)","v":0},{"$f":"SUM($M4350:BD4350)*SUM(BD4352:BE4352)","v":0},{"$f":"SUM($M4350:BE4350)*SUM(BE4352:BF4352)","v":0},{"$f":"SUM($M4350:BF4350)*SUM(BF4352:BG4352)","v":0},{"$f":"SUM($M4350:BG4350)*SUM(BG4352:BH4352)","v":0},{"$f":"SUM($M4350:BH4350)*SUM(BH4352:BI4352)","v":0},{"$f":"SUM($M4350:BI4350)*SUM(BI4352:BJ4352)","v":0},{"$f":"SUM($M4350:BJ4350)*SUM(BJ4352:BK4352)","v":0},{"$f":"SUM($M4350:BK4350)*SUM(BK4352:BL4352)","v":0},{"$f":"SUM($M4350:BL4350)*SUM(BL4352:BM4352)","v":0},{"$f":"SUM($M4350:BM4350)*SUM(BM4352:BN4352)","v":0},{"$f":"SUM($M4350:BN4350)*SUM(BN4352:BO4352)","v":0},{"$f":"SUM($M4350:BO4350)*SUM(BO4352:BP4352)","v":0},{"$f":"SUM($M4350:BP4350)*SUM(BP4352:BQ4352)","v":0},{"$f":"SUM($M4350:BQ4350)*SUM(BQ4352:BR4352)","v":0},{"$f":"SUM($M4350:BR4350)*SUM(BR4352:BS4352)","v":0},{"$f":"SUM($M4350:BS4350)*SUM(BS4352:BT4352)","v":0},{"$f":"SUM($M4350:BT4350)*SUM(BT4352:BU4352)","v":0}]
[null,null,null,"Proportion of period income to hit B/E",null,"Years",null,null,null,null,{"$f":"SUM(M4355:BT4355)","v":0},null,{"$f":"IFERROR(-L4354/(M4354-L4354),0)*M4352","v":0},{"$f":"IFERROR(-M4354/(N4354-M4354),0)*N4352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payback",null,"Years",null,{"$f":"IF(BT4353=1,\"n/a\",K4353+K4355)","v":0}]
[]
[null,null,null,"DASHBOARD SELECTION"]
[null,null,null,"Money terms",null,"R/N",{"$f":"Dashboard!$AN$440","v":"Nominal"},{"$f":"IFERROR(MATCH(G4359,lstMoneyVals,0),1)","v":2}]
[null,null,null,"Social equity IRR",null,"£000",null,{"$f":"CHOOSE(H4359,H4300,H4338)","v":"n/a"}]
[null,null,null,"Social equity NPV",null,"£000",null,{"$f":"CHOOSE(H4359,K4299,K4337)","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B4297)+1","v":8},null,"END OF SHEET"]

{"sheet":"<<<OpCo CALCS","index":26,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DELIBERATELY BLANK"]

{"sheet":"OpCo_Shared","index":27,"n_rows":79,"n_cols":72,"rows_kept":79,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,null,null,"Financial Year",null,{"$f":"SYS_TimeLine!M17","v":2023},{"$f":"SYS_TimeLine!N17","v":2024},{"$f":"SYS_TimeLine!O17","v":2025},{"$f":"SYS_TimeLine!P17","v":2026},{"$f":"SYS_TimeLine!Q17","v":2027},{"$f":"SYS_TimeLine!R17","v":2028},{"$f":"SYS_TimeLine!S17","v":2029},{"$f":"SYS_TimeLine!T17","v":2030},{"$f":"SYS_TimeLine!U17","v":2031},{"$f":"SYS_TimeLine!V17","v":2032},{"$f":"SYS_TimeLine!W17","v":2033},{"$f":"SYS_TimeLine!X17","v":2034},{"$f":"SYS_TimeLine!Y17","v":2035},{"$f":"SYS_TimeLine!Z17","v":2036},{"$f":"SYS_TimeLine!AA17","v":2037},{"$f":"SYS_TimeLine!AB17","v":2038},{"$f":"SYS_TimeLine!AC17","v":2039},{"$f":"SYS_TimeLine!AD17","v":2040},{"$f":"SYS_TimeLine!AE17","v":2041},{"$f":"SYS_TimeLine!AF17","v":2042},{"$f":"SYS_TimeLine!AG17","v":2043},{"$f":"SYS_TimeLine!AH17","v":2044},{"$f":"SYS_TimeLine!AI17","v":2045},{"$f":"SYS_TimeLine!AJ17","v":2046},{"$f":"SYS_TimeLine!AK17","v":2047},{"$f":"SYS_TimeLine!AL17","v":2048},{"$f":"SYS_TimeLine!AM17","v":2049},{"$f":"SYS_TimeLine!AN17","v":2050},{"$f":"SYS_TimeLine!AO17","v":2051},{"$f":"SYS_TimeLine!AP17","v":2052},{"$f":"SYS_TimeLine!AQ17","v":2053},{"$f":"SYS_TimeLine!AR17","v":2054},{"$f":"SYS_TimeLine!AS17","v":2055},{"$f":"SYS_TimeLine!AT17","v":2056},{"$f":"SYS_TimeLine!AU17","v":2057},{"$f":"SYS_TimeLine!AV17","v":2058},{"$f":"SYS_TimeLine!AW17","v":2059},{"$f":"SYS_TimeLine!AX17","v":2060},{"$f":"SYS_TimeLine!AY17","v":2061},{"$f":"SYS_TimeLine!AZ17","v":2062},{"$f":"SYS_TimeLine!BA17","v":2063},{"$f":"SYS_TimeLine!BB17","v":2064},{"$f":"SYS_TimeLine!BC17","v":2065},{"$f":"SYS_TimeLine!BD17","v":2066},{"$f":"SYS_TimeLine!BE17","v":2067},{"$f":"SYS_TimeLine!BF17","v":2068},{"$f":"SYS_TimeLine!BG17","v":2069},{"$f":"SYS_TimeLine!BH17","v":2070},{"$f":"SYS_TimeLine!BI17","v":2071},{"$f":"SYS_TimeLine!BJ17","v":2072},{"$f":"SYS_TimeLine!BK17","v":2073},{"$f":"SYS_TimeLine!BL17","v":2074},{"$f":"SYS_TimeLine!BM17","v":2075},{"$f":"SYS_TimeLine!BN17","v":2076},{"$f":"SYS_TimeLine!BO17","v":2077},{"$f":"SYS_TimeLine!BP17","v":2078},{"$f":"SYS_TimeLine!BQ17","v":2079},{"$f":"SYS_TimeLine!BR17","v":2080},{"$f":"SYS_TimeLine!BS17","v":2081},{"$f":"SYS_TimeLine!BT17","v":2082}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"OpCo_Shared"},null,null,null,"Sheet Warnings:",null,null,null,null,"Year",null,{"$f":"SYS_TimeLine!M18","v":2023},{"$f":"SYS_TimeLine!N18","v":2024},{"$f":"SYS_TimeLine!O18","v":2025},{"$f":"SYS_TimeLine!P18","v":2026},{"$f":"SYS_TimeLine!Q18","v":2027},{"$f":"SYS_TimeLine!R18","v":2028},{"$f":"SYS_TimeLine!S18","v":2029},{"$f":"SYS_TimeLine!T18","v":2030},{"$f":"SYS_TimeLine!U18","v":2031},{"$f":"SYS_TimeLine!V18","v":2032},{"$f":"SYS_TimeLine!W18","v":2033},{"$f":"SYS_TimeLine!X18","v":2034},{"$f":"SYS_TimeLine!Y18","v":2035},{"$f":"SYS_TimeLine!Z18","v":2036},{"$f":"SYS_TimeLine!AA18","v":2037},{"$f":"SYS_TimeLine!AB18","v":2038},{"$f":"SYS_TimeLine!AC18","v":2039},{"$f":"SYS_TimeLine!AD18","v":2040},{"$f":"SYS_TimeLine!AE18","v":2041},{"$f":"SYS_TimeLine!AF18","v":2042},{"$f":"SYS_TimeLine!AG18","v":2043},{"$f":"SYS_TimeLine!AH18","v":2044},{"$f":"SYS_TimeLine!AI18","v":2045},{"$f":"SYS_TimeLine!AJ18","v":2046},{"$f":"SYS_TimeLine!AK18","v":2047},{"$f":"SYS_TimeLine!AL18","v":2048},{"$f":"SYS_TimeLine!AM18","v":2049},{"$f":"SYS_TimeLine!AN18","v":2050},{"$f":"SYS_TimeLine!AO18","v":2051},{"$f":"SYS_TimeLine!AP18","v":2052},{"$f":"SYS_TimeLine!AQ18","v":2053},{"$f":"SYS_TimeLine!AR18","v":2054},{"$f":"SYS_TimeLine!AS18","v":2055},{"$f":"SYS_TimeLine!AT18","v":2056},{"$f":"SYS_TimeLine!AU18","v":2057},{"$f":"SYS_TimeLine!AV18","v":2058},{"$f":"SYS_TimeLine!AW18","v":2059},{"$f":"SYS_TimeLine!AX18","v":2060},{"$f":"SYS_TimeLine!AY18","v":2061},{"$f":"SYS_TimeLine!AZ18","v":2062},{"$f":"SYS_TimeLine!BA18","v":2063},{"$f":"SYS_TimeLine!BB18","v":2064},{"$f":"SYS_TimeLine!BC18","v":2065},{"$f":"SYS_TimeLine!BD18","v":2066},{"$f":"SYS_TimeLine!BE18","v":2067},{"$f":"SYS_TimeLine!BF18","v":2068},{"$f":"SYS_TimeLine!BG18","v":2069},{"$f":"SYS_TimeLine!BH18","v":2070},{"$f":"SYS_TimeLine!BI18","v":2071},{"$f":"SYS_TimeLine!BJ18","v":2072},{"$f":"SYS_TimeLine!BK18","v":2073},{"$f":"SYS_TimeLine!BL18","v":2074},{"$f":"SYS_TimeLine!BM18","v":2075},{"$f":"SYS_TimeLine!BN18","v":2076},{"$f":"SYS_TimeLine!BO18","v":2077},{"$f":"SYS_TimeLine!BP18","v":2078},{"$f":"SYS_TimeLine!BQ18","v":2079},{"$f":"SYS_TimeLine!BR18","v":2080},{"$f":"SYS_TimeLine!BS18","v":2081},{"$f":"SYS_TimeLine!BT18","v":2082}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,"Money indexation applied?",null,null,{"$f":"INP_General!$G$224","v":true},null,"Period Start Date",null,{"$f":"SYS_TimeLine!M19","v":"2023-01-01"},{"$f":"SYS_TimeLine!N19","v":"2024-01-01"},{"$f":"SYS_TimeLine!O19","v":"2025-01-01"},{"$f":"SYS_TimeLine!P19","v":"2026-01-01"},{"$f":"SYS_TimeLine!Q19","v":"2027-01-01"},{"$f":"SYS_TimeLine!R19","v":"2028-01-01"},{"$f":"SYS_TimeLine!S19","v":"2029-01-01"},{"$f":"SYS_TimeLine!T19","v":"2030-01-01"},{"$f":"SYS_TimeLine!U19","v":"2031-01-01"},{"$f":"SYS_TimeLine!V19","v":"2032-01-01"},{"$f":"SYS_TimeLine!W19","v":"2033-01-01"},{"$f":"SYS_TimeLine!X19","v":"2034-01-01"},{"$f":"SYS_TimeLine!Y19","v":"2035-01-01"},{"$f":"SYS_TimeLine!Z19","v":"2036-01-01"},{"$f":"SYS_TimeLine!AA19","v":"2037-01-01"},{"$f":"SYS_TimeLine!AB19","v":"2038-01-01"},{"$f":"SYS_TimeLine!AC19","v":"2039-01-01"},{"$f":"SYS_TimeLine!AD19","v":"2040-01-01"},{"$f":"SYS_TimeLine!AE19","v":"2041-01-01"},{"$f":"SYS_TimeLine!AF19","v":"2042-01-01"},{"$f":"SYS_TimeLine!AG19","v":"2043-01-01"},{"$f":"SYS_TimeLine!AH19","v":"2044-01-01"},{"$f":"SYS_TimeLine!AI19","v":"2045-01-01"},{"$f":"SYS_TimeLine!AJ19","v":"2046-01-01"},{"$f":"SYS_TimeLine!AK19","v":"2047-01-01"},{"$f":"SYS_TimeLine!AL19","v":"2048-01-01"},{"$f":"SYS_TimeLine!AM19","v":"2049-01-01"},{"$f":"SYS_TimeLine!AN19","v":"2050-01-01"},{"$f":"SYS_TimeLine!AO19","v":"2051-01-01"},{"$f":"SYS_TimeLine!AP19","v":"2052-01-01"},{"$f":"SYS_TimeLine!AQ19","v":"2053-01-01"},{"$f":"SYS_TimeLine!AR19","v":"2054-01-01"},{"$f":"SYS_TimeLine!AS19","v":"2055-01-01"},{"$f":"SYS_TimeLine!AT19","v":"2056-01-01"},{"$f":"SYS_TimeLine!AU19","v":"2057-01-01"},{"$f":"SYS_TimeLine!AV19","v":"2058-01-01"},{"$f":"SYS_TimeLine!AW19","v":"2059-01-01"},{"$f":"SYS_TimeLine!AX19","v":"2060-01-01"},{"$f":"SYS_TimeLine!AY19","v":"2061-01-01"},{"$f":"SYS_TimeLine!AZ19","v":"2062-01-01"},{"$f":"SYS_TimeLine!BA19","v":"2063-01-01"},{"$f":"SYS_TimeLine!BB19","v":"2064-01-01"},{"$f":"SYS_TimeLine!BC19","v":"2065-01-01"},{"$f":"SYS_TimeLine!BD19","v":"2066-01-01"},{"$f":"SYS_TimeLine!BE19","v":"2067-01-01"},{"$f":"SYS_TimeLine!BF19","v":"2068-01-01"},{"$f":"SYS_TimeLine!BG19","v":"2069-01-01"},{"$f":"SYS_TimeLine!BH19","v":"2070-01-01"},{"$f":"SYS_TimeLine!BI19","v":"2071-01-01"},{"$f":"SYS_TimeLine!BJ19","v":"2072-01-01"},{"$f":"SYS_TimeLine!BK19","v":"2073-01-01"},{"$f":"SYS_TimeLine!BL19","v":"2074-01-01"},{"$f":"SYS_TimeLine!BM19","v":"2075-01-01"},{"$f":"SYS_TimeLine!BN19","v":"2076-01-01"},{"$f":"SYS_TimeLine!BO19","v":"2077-01-01"},{"$f":"SYS_TimeLine!BP19","v":"2078-01-01"},{"$f":"SYS_TimeLine!BQ19","v":"2079-01-01"},{"$f":"SYS_TimeLine!BR19","v":"2080-01-01"},{"$f":"SYS_TimeLine!BS19","v":"2081-01-01"},{"$f":"SYS_TimeLine!BT19","v":"2082-01-01"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date",null,{"$f":"SYS_TimeLine!M20","v":"2023-12-31"},{"$f":"SYS_TimeLine!N20","v":"2024-12-31"},{"$f":"SYS_TimeLine!O20","v":"2025-12-31"},{"$f":"SYS_TimeLine!P20","v":"2026-12-31"},{"$f":"SYS_TimeLine!Q20","v":"2027-12-31"},{"$f":"SYS_TimeLine!R20","v":"2028-12-31"},{"$f":"SYS_TimeLine!S20","v":"2029-12-31"},{"$f":"SYS_TimeLine!T20","v":"2030-12-31"},{"$f":"SYS_TimeLine!U20","v":"2031-12-31"},{"$f":"SYS_TimeLine!V20","v":"2032-12-31"},{"$f":"SYS_TimeLine!W20","v":"2033-12-31"},{"$f":"SYS_TimeLine!X20","v":"2034-12-31"},{"$f":"SYS_TimeLine!Y20","v":"2035-12-31"},{"$f":"SYS_TimeLine!Z20","v":"2036-12-31"},{"$f":"SYS_TimeLine!AA20","v":"2037-12-31"},{"$f":"SYS_TimeLine!AB20","v":"2038-12-31"},{"$f":"SYS_TimeLine!AC20","v":"2039-12-31"},{"$f":"SYS_TimeLine!AD20","v":"2040-12-31"},{"$f":"SYS_TimeLine!AE20","v":"2041-12-31"},{"$f":"SYS_TimeLine!AF20","v":"2042-12-31"},{"$f":"SYS_TimeLine!AG20","v":"2043-12-31"},{"$f":"SYS_TimeLine!AH20","v":"2044-12-31"},{"$f":"SYS_TimeLine!AI20","v":"2045-12-31"},{"$f":"SYS_TimeLine!AJ20","v":"2046-12-31"},{"$f":"SYS_TimeLine!AK20","v":"2047-12-31"},{"$f":"SYS_TimeLine!AL20","v":"2048-12-31"},{"$f":"SYS_TimeLine!AM20","v":"2049-12-31"},{"$f":"SYS_TimeLine!AN20","v":"2050-12-31"},{"$f":"SYS_TimeLine!AO20","v":"2051-12-31"},{"$f":"SYS_TimeLine!AP20","v":"2052-12-31"},{"$f":"SYS_TimeLine!AQ20","v":"2053-12-31"},{"$f":"SYS_TimeLine!AR20","v":"2054-12-31"},{"$f":"SYS_TimeLine!AS20","v":"2055-12-31"},{"$f":"SYS_TimeLine!AT20","v":"2056-12-31"},{"$f":"SYS_TimeLine!AU20","v":"2057-12-31"},{"$f":"SYS_TimeLine!AV20","v":"2058-12-31"},{"$f":"SYS_TimeLine!AW20","v":"2059-12-31"},{"$f":"SYS_TimeLine!AX20","v":"2060-12-31"},{"$f":"SYS_TimeLine!AY20","v":"2061-12-31"},{"$f":"SYS_TimeLine!AZ20","v":"2062-12-31"},{"$f":"SYS_TimeLine!BA20","v":"2063-12-31"},{"$f":"SYS_TimeLine!BB20","v":"2064-12-31"},{"$f":"SYS_TimeLine!BC20","v":"2065-12-31"},{"$f":"SYS_TimeLine!BD20","v":"2066-12-31"},{"$f":"SYS_TimeLine!BE20","v":"2067-12-31"},{"$f":"SYS_TimeLine!BF20","v":"2068-12-31"},{"$f":"SYS_TimeLine!BG20","v":"2069-12-31"},{"$f":"SYS_TimeLine!BH20","v":"2070-12-31"},{"$f":"SYS_TimeLine!BI20","v":"2071-12-31"},{"$f":"SYS_TimeLine!BJ20","v":"2072-12-31"},{"$f":"SYS_TimeLine!BK20","v":"2073-12-31"},{"$f":"SYS_TimeLine!BL20","v":"2074-12-31"},{"$f":"SYS_TimeLine!BM20","v":"2075-12-31"},{"$f":"SYS_TimeLine!BN20","v":"2076-12-31"},{"$f":"SYS_TimeLine!BO20","v":"2077-12-31"},{"$f":"SYS_TimeLine!BP20","v":"2078-12-31"},{"$f":"SYS_TimeLine!BQ20","v":"2079-12-31"},{"$f":"SYS_TimeLine!BR20","v":"2080-12-31"},{"$f":"SYS_TimeLine!BS20","v":"2081-12-31"},{"$f":"SYS_TimeLine!BT20","v":"2082-12-31"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period",null,{"$f":"SYS_TimeLine!M21","v":1},{"$f":"SYS_TimeLine!N21","v":2},{"$f":"SYS_TimeLine!O21","v":3},{"$f":"SYS_TimeLine!P21","v":4},{"$f":"SYS_TimeLine!Q21","v":5},{"$f":"SYS_TimeLine!R21","v":6},{"$f":"SYS_TimeLine!S21","v":7},{"$f":"SYS_TimeLine!T21","v":8},{"$f":"SYS_TimeLine!U21","v":9},{"$f":"SYS_TimeLine!V21","v":10},{"$f":"SYS_TimeLine!W21","v":11},{"$f":"SYS_TimeLine!X21","v":12},{"$f":"SYS_TimeLine!Y21","v":13},{"$f":"SYS_TimeLine!Z21","v":14},{"$f":"SYS_TimeLine!AA21","v":15},{"$f":"SYS_TimeLine!AB21","v":16},{"$f":"SYS_TimeLine!AC21","v":17},{"$f":"SYS_TimeLine!AD21","v":18},{"$f":"SYS_TimeLine!AE21","v":19},{"$f":"SYS_TimeLine!AF21","v":20},{"$f":"SYS_TimeLine!AG21","v":21},{"$f":"SYS_TimeLine!AH21","v":22},{"$f":"SYS_TimeLine!AI21","v":23},{"$f":"SYS_TimeLine!AJ21","v":24},{"$f":"SYS_TimeLine!AK21","v":25},{"$f":"SYS_TimeLine!AL21","v":26},{"$f":"SYS_TimeLine!AM21","v":27},{"$f":"SYS_TimeLine!AN21","v":28},{"$f":"SYS_TimeLine!AO21","v":29},{"$f":"SYS_TimeLine!AP21","v":30},{"$f":"SYS_TimeLine!AQ21","v":31},{"$f":"SYS_TimeLine!AR21","v":32},{"$f":"SYS_TimeLine!AS21","v":33},{"$f":"SYS_TimeLine!AT21","v":34},{"$f":"SYS_TimeLine!AU21","v":35},{"$f":"SYS_TimeLine!AV21","v":36},{"$f":"SYS_TimeLine!AW21","v":37},{"$f":"SYS_TimeLine!AX21","v":38},{"$f":"SYS_TimeLine!AY21","v":39},{"$f":"SYS_TimeLine!AZ21","v":40},{"$f":"SYS_TimeLine!BA21","v":41},{"$f":"SYS_TimeLine!BB21","v":42},{"$f":"SYS_TimeLine!BC21","v":43},{"$f":"SYS_TimeLine!BD21","v":44},{"$f":"SYS_TimeLine!BE21","v":45},{"$f":"SYS_TimeLine!BF21","v":46},{"$f":"SYS_TimeLine!BG21","v":47},{"$f":"SYS_TimeLine!BH21","v":48},{"$f":"SYS_TimeLine!BI21","v":49},{"$f":"SYS_TimeLine!BJ21","v":50},{"$f":"SYS_TimeLine!BK21","v":51},{"$f":"SYS_TimeLine!BL21","v":52},{"$f":"SYS_TimeLine!BM21","v":53},{"$f":"SYS_TimeLine!BN21","v":54},{"$f":"SYS_TimeLine!BO21","v":55},{"$f":"SYS_TimeLine!BP21","v":56},{"$f":"SYS_TimeLine!BQ21","v":57},{"$f":"SYS_TimeLine!BR21","v":58},{"$f":"SYS_TimeLine!BS21","v":59},{"$f":"SYS_TimeLine!BT21","v":60}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"INTER-COMPANY SALES/PURCHASES"]
[]
[null,null,{"$f":"MAX(C$11:C11)+1","v":1},"INTER-COMPANY SALES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"OpCo1 sales to",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"MATCH(TRUE,INP_General!$F$634:$H$634,0)","v":1},{"$f":"INDEX(lstOpCos,H15,1)","v":"OpCo1"},null,null,null,{"$f":"OpCo1!M$482","v":0},{"$f":"OpCo1!N$482","v":0},{"$f":"OpCo1!O$482","v":0},{"$f":"OpCo1!P$482","v":0},{"$f":"OpCo1!Q$482","v":0},{"$f":"OpCo1!R$482","v":0},{"$f":"OpCo1!S$482","v":0},{"$f":"OpCo1!T$482","v":0},{"$f":"OpCo1!U$482","v":0},{"$f":"OpCo1!V$482","v":0},{"$f":"OpCo1!W$482","v":0},{"$f":"OpCo1!X$482","v":0},{"$f":"OpCo1!Y$482","v":0},{"$f":"OpCo1!Z$482","v":0},{"$f":"OpCo1!AA$482","v":0},{"$f":"OpCo1!AB$482","v":0},{"$f":"OpCo1!AC$482","v":0},{"$f":"OpCo1!AD$482","v":0},{"$f":"OpCo1!AE$482","v":0},{"$f":"OpCo1!AF$482","v":0},{"$f":"OpCo1!AG$482","v":0},{"$f":"OpCo1!AH$482","v":0},{"$f":"OpCo1!AI$482","v":0},{"$f":"OpCo1!AJ$482","v":0},{"$f":"OpCo1!AK$482","v":0},{"$f":"OpCo1!AL$482","v":0},{"$f":"OpCo1!AM$482","v":0},{"$f":"OpCo1!AN$482","v":0},{"$f":"OpCo1!AO$482","v":0},{"$f":"OpCo1!AP$482","v":0},{"$f":"OpCo1!AQ$482","v":0},{"$f":"OpCo1!AR$482","v":0},{"$f":"OpCo1!AS$482","v":0},{"$f":"OpCo1!AT$482","v":0},{"$f":"OpCo1!AU$482","v":0},{"$f":"OpCo1!AV$482","v":0},{"$f":"OpCo1!AW$482","v":0},{"$f":"OpCo1!AX$482","v":0},{"$f":"OpCo1!AY$482","v":0},{"$f":"OpCo1!AZ$482","v":0},{"$f":"OpCo1!BA$482","v":0},{"$f":"OpCo1!BB$482","v":0},{"$f":"OpCo1!BC$482","v":0},{"$f":"OpCo1!BD$482","v":0},{"$f":"OpCo1!BE$482","v":0},{"$f":"OpCo1!BF$482","v":0},{"$f":"OpCo1!BG$482","v":0},{"$f":"OpCo1!BH$482","v":0},{"$f":"OpCo1!BI$482","v":0},{"$f":"OpCo1!BJ$482","v":0},{"$f":"OpCo1!BK$482","v":0},{"$f":"OpCo1!BL$482","v":0},{"$f":"OpCo1!BM$482","v":0},{"$f":"OpCo1!BN$482","v":0},{"$f":"OpCo1!BO$482","v":0},{"$f":"OpCo1!BP$482","v":0},{"$f":"OpCo1!BQ$482","v":0},{"$f":"OpCo1!BR$482","v":0},{"$f":"OpCo1!BS$482","v":0},{"$f":"OpCo1!BT$482","v":0}]
[null,null,null,"OpCo2 sales to",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"MATCH(TRUE,INP_General!$F$634:$H$634,0)","v":1},{"$f":"INDEX(lstOpCos,H16,1)","v":"OpCo1"},null,null,null,{"$f":"OpCo2!M$482","v":0},{"$f":"OpCo2!N$482","v":0},{"$f":"OpCo2!O$482","v":0},{"$f":"OpCo2!P$482","v":0},{"$f":"OpCo2!Q$482","v":0},{"$f":"OpCo2!R$482","v":0},{"$f":"OpCo2!S$482","v":0},{"$f":"OpCo2!T$482","v":0},{"$f":"OpCo2!U$482","v":0},{"$f":"OpCo2!V$482","v":0},{"$f":"OpCo2!W$482","v":0},{"$f":"OpCo2!X$482","v":0},{"$f":"OpCo2!Y$482","v":0},{"$f":"OpCo2!Z$482","v":0},{"$f":"OpCo2!AA$482","v":0},{"$f":"OpCo2!AB$482","v":0},{"$f":"OpCo2!AC$482","v":0},{"$f":"OpCo2!AD$482","v":0},{"$f":"OpCo2!AE$482","v":0},{"$f":"OpCo2!AF$482","v":0},{"$f":"OpCo2!AG$482","v":0},{"$f":"OpCo2!AH$482","v":0},{"$f":"OpCo2!AI$482","v":0},{"$f":"OpCo2!AJ$482","v":0},{"$f":"OpCo2!AK$482","v":0},{"$f":"OpCo2!AL$482","v":0},{"$f":"OpCo2!AM$482","v":0},{"$f":"OpCo2!AN$482","v":0},{"$f":"OpCo2!AO$482","v":0},{"$f":"OpCo2!AP$482","v":0},{"$f":"OpCo2!AQ$482","v":0},{"$f":"OpCo2!AR$482","v":0},{"$f":"OpCo2!AS$482","v":0},{"$f":"OpCo2!AT$482","v":0},{"$f":"OpCo2!AU$482","v":0},{"$f":"OpCo2!AV$482","v":0},{"$f":"OpCo2!AW$482","v":0},{"$f":"OpCo2!AX$482","v":0},{"$f":"OpCo2!AY$482","v":0},{"$f":"OpCo2!AZ$482","v":0},{"$f":"OpCo2!BA$482","v":0},{"$f":"OpCo2!BB$482","v":0},{"$f":"OpCo2!BC$482","v":0},{"$f":"OpCo2!BD$482","v":0},{"$f":"OpCo2!BE$482","v":0},{"$f":"OpCo2!BF$482","v":0},{"$f":"OpCo2!BG$482","v":0},{"$f":"OpCo2!BH$482","v":0},{"$f":"OpCo2!BI$482","v":0},{"$f":"OpCo2!BJ$482","v":0},{"$f":"OpCo2!BK$482","v":0},{"$f":"OpCo2!BL$482","v":0},{"$f":"OpCo2!BM$482","v":0},{"$f":"OpCo2!BN$482","v":0},{"$f":"OpCo2!BO$482","v":0},{"$f":"OpCo2!BP$482","v":0},{"$f":"OpCo2!BQ$482","v":0},{"$f":"OpCo2!BR$482","v":0},{"$f":"OpCo2!BS$482","v":0},{"$f":"OpCo2!BT$482","v":0}]
[null,null,null,"OpCo3 sales to",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"MATCH(TRUE,INP_General!$F$634:$H$634,0)","v":1},{"$f":"INDEX(lstOpCos,H17,1)","v":"OpCo1"},null,null,null,{"$f":"OpCo3!M$482","v":0},{"$f":"OpCo3!N$482","v":0},{"$f":"OpCo3!O$482","v":0},{"$f":"OpCo3!P$482","v":0},{"$f":"OpCo3!Q$482","v":0},{"$f":"OpCo3!R$482","v":0},{"$f":"OpCo3!S$482","v":0},{"$f":"OpCo3!T$482","v":0},{"$f":"OpCo3!U$482","v":0},{"$f":"OpCo3!V$482","v":0},{"$f":"OpCo3!W$482","v":0},{"$f":"OpCo3!X$482","v":0},{"$f":"OpCo3!Y$482","v":0},{"$f":"OpCo3!Z$482","v":0},{"$f":"OpCo3!AA$482","v":0},{"$f":"OpCo3!AB$482","v":0},{"$f":"OpCo3!AC$482","v":0},{"$f":"OpCo3!AD$482","v":0},{"$f":"OpCo3!AE$482","v":0},{"$f":"OpCo3!AF$482","v":0},{"$f":"OpCo3!AG$482","v":0},{"$f":"OpCo3!AH$482","v":0},{"$f":"OpCo3!AI$482","v":0},{"$f":"OpCo3!AJ$482","v":0},{"$f":"OpCo3!AK$482","v":0},{"$f":"OpCo3!AL$482","v":0},{"$f":"OpCo3!AM$482","v":0},{"$f":"OpCo3!AN$482","v":0},{"$f":"OpCo3!AO$482","v":0},{"$f":"OpCo3!AP$482","v":0},{"$f":"OpCo3!AQ$482","v":0},{"$f":"OpCo3!AR$482","v":0},{"$f":"OpCo3!AS$482","v":0},{"$f":"OpCo3!AT$482","v":0},{"$f":"OpCo3!AU$482","v":0},{"$f":"OpCo3!AV$482","v":0},{"$f":"OpCo3!AW$482","v":0},{"$f":"OpCo3!AX$482","v":0},{"$f":"OpCo3!AY$482","v":0},{"$f":"OpCo3!AZ$482","v":0},{"$f":"OpCo3!BA$482","v":0},{"$f":"OpCo3!BB$482","v":0},{"$f":"OpCo3!BC$482","v":0},{"$f":"OpCo3!BD$482","v":0},{"$f":"OpCo3!BE$482","v":0},{"$f":"OpCo3!BF$482","v":0},{"$f":"OpCo3!BG$482","v":0},{"$f":"OpCo3!BH$482","v":0},{"$f":"OpCo3!BI$482","v":0},{"$f":"OpCo3!BJ$482","v":0},{"$f":"OpCo3!BK$482","v":0},{"$f":"OpCo3!BL$482","v":0},{"$f":"OpCo3!BM$482","v":0},{"$f":"OpCo3!BN$482","v":0},{"$f":"OpCo3!BO$482","v":0},{"$f":"OpCo3!BP$482","v":0},{"$f":"OpCo3!BQ$482","v":0},{"$f":"OpCo3!BR$482","v":0},{"$f":"OpCo3!BS$482","v":0},{"$f":"OpCo3!BT$482","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"OpCo1 sales to",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"MATCH(TRUE,INP_General!$F$634:$H$634,0)","v":1},{"$f":"INDEX(lstOpCos,H20,1)","v":"OpCo1"},null,null,null,{"$f":"OpCo1!M$489","v":0},{"$f":"OpCo1!N$489","v":0},{"$f":"OpCo1!O$489","v":0},{"$f":"OpCo1!P$489","v":0},{"$f":"OpCo1!Q$489","v":0},{"$f":"OpCo1!R$489","v":0},{"$f":"OpCo1!S$489","v":0},{"$f":"OpCo1!T$489","v":0},{"$f":"OpCo1!U$489","v":0},{"$f":"OpCo1!V$489","v":0},{"$f":"OpCo1!W$489","v":0},{"$f":"OpCo1!X$489","v":0},{"$f":"OpCo1!Y$489","v":0},{"$f":"OpCo1!Z$489","v":0},{"$f":"OpCo1!AA$489","v":0},{"$f":"OpCo1!AB$489","v":0},{"$f":"OpCo1!AC$489","v":0},{"$f":"OpCo1!AD$489","v":0},{"$f":"OpCo1!AE$489","v":0},{"$f":"OpCo1!AF$489","v":0},{"$f":"OpCo1!AG$489","v":0},{"$f":"OpCo1!AH$489","v":0},{"$f":"OpCo1!AI$489","v":0},{"$f":"OpCo1!AJ$489","v":0},{"$f":"OpCo1!AK$489","v":0},{"$f":"OpCo1!AL$489","v":0},{"$f":"OpCo1!AM$489","v":0},{"$f":"OpCo1!AN$489","v":0},{"$f":"OpCo1!AO$489","v":0},{"$f":"OpCo1!AP$489","v":0},{"$f":"OpCo1!AQ$489","v":0},{"$f":"OpCo1!AR$489","v":0},{"$f":"OpCo1!AS$489","v":0},{"$f":"OpCo1!AT$489","v":0},{"$f":"OpCo1!AU$489","v":0},{"$f":"OpCo1!AV$489","v":0},{"$f":"OpCo1!AW$489","v":0},{"$f":"OpCo1!AX$489","v":0},{"$f":"OpCo1!AY$489","v":0},{"$f":"OpCo1!AZ$489","v":0},{"$f":"OpCo1!BA$489","v":0},{"$f":"OpCo1!BB$489","v":0},{"$f":"OpCo1!BC$489","v":0},{"$f":"OpCo1!BD$489","v":0},{"$f":"OpCo1!BE$489","v":0},{"$f":"OpCo1!BF$489","v":0},{"$f":"OpCo1!BG$489","v":0},{"$f":"OpCo1!BH$489","v":0},{"$f":"OpCo1!BI$489","v":0},{"$f":"OpCo1!BJ$489","v":0},{"$f":"OpCo1!BK$489","v":0},{"$f":"OpCo1!BL$489","v":0},{"$f":"OpCo1!BM$489","v":0},{"$f":"OpCo1!BN$489","v":0},{"$f":"OpCo1!BO$489","v":0},{"$f":"OpCo1!BP$489","v":0},{"$f":"OpCo1!BQ$489","v":0},{"$f":"OpCo1!BR$489","v":0},{"$f":"OpCo1!BS$489","v":0},{"$f":"OpCo1!BT$489","v":0}]
[null,null,null,"OpCo2 sales to",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"MATCH(TRUE,INP_General!$F$634:$H$634,0)","v":1},{"$f":"INDEX(lstOpCos,H21,1)","v":"OpCo1"},null,null,null,{"$f":"OpCo2!M$489","v":0},{"$f":"OpCo2!N$489","v":0},{"$f":"OpCo2!O$489","v":0},{"$f":"OpCo2!P$489","v":0},{"$f":"OpCo2!Q$489","v":0},{"$f":"OpCo2!R$489","v":0},{"$f":"OpCo2!S$489","v":0},{"$f":"OpCo2!T$489","v":0},{"$f":"OpCo2!U$489","v":0},{"$f":"OpCo2!V$489","v":0},{"$f":"OpCo2!W$489","v":0},{"$f":"OpCo2!X$489","v":0},{"$f":"OpCo2!Y$489","v":0},{"$f":"OpCo2!Z$489","v":0},{"$f":"OpCo2!AA$489","v":0},{"$f":"OpCo2!AB$489","v":0},{"$f":"OpCo2!AC$489","v":0},{"$f":"OpCo2!AD$489","v":0},{"$f":"OpCo2!AE$489","v":0},{"$f":"OpCo2!AF$489","v":0},{"$f":"OpCo2!AG$489","v":0},{"$f":"OpCo2!AH$489","v":0},{"$f":"OpCo2!AI$489","v":0},{"$f":"OpCo2!AJ$489","v":0},{"$f":"OpCo2!AK$489","v":0},{"$f":"OpCo2!AL$489","v":0},{"$f":"OpCo2!AM$489","v":0},{"$f":"OpCo2!AN$489","v":0},{"$f":"OpCo2!AO$489","v":0},{"$f":"OpCo2!AP$489","v":0},{"$f":"OpCo2!AQ$489","v":0},{"$f":"OpCo2!AR$489","v":0},{"$f":"OpCo2!AS$489","v":0},{"$f":"OpCo2!AT$489","v":0},{"$f":"OpCo2!AU$489","v":0},{"$f":"OpCo2!AV$489","v":0},{"$f":"OpCo2!AW$489","v":0},{"$f":"OpCo2!AX$489","v":0},{"$f":"OpCo2!AY$489","v":0},{"$f":"OpCo2!AZ$489","v":0},{"$f":"OpCo2!BA$489","v":0},{"$f":"OpCo2!BB$489","v":0},{"$f":"OpCo2!BC$489","v":0},{"$f":"OpCo2!BD$489","v":0},{"$f":"OpCo2!BE$489","v":0},{"$f":"OpCo2!BF$489","v":0},{"$f":"OpCo2!BG$489","v":0},{"$f":"OpCo2!BH$489","v":0},{"$f":"OpCo2!BI$489","v":0},{"$f":"OpCo2!BJ$489","v":0},{"$f":"OpCo2!BK$489","v":0},{"$f":"OpCo2!BL$489","v":0},{"$f":"OpCo2!BM$489","v":0},{"$f":"OpCo2!BN$489","v":0},{"$f":"OpCo2!BO$489","v":0},{"$f":"OpCo2!BP$489","v":0},{"$f":"OpCo2!BQ$489","v":0},{"$f":"OpCo2!BR$489","v":0},{"$f":"OpCo2!BS$489","v":0},{"$f":"OpCo2!BT$489","v":0}]
[null,null,null,"OpCo3 sales to",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"MATCH(TRUE,INP_General!$F$634:$H$634,0)","v":1},{"$f":"INDEX(lstOpCos,H22,1)","v":"OpCo1"},null,null,null,{"$f":"OpCo3!M$489","v":0},{"$f":"OpCo3!N$489","v":0},{"$f":"OpCo3!O$489","v":0},{"$f":"OpCo3!P$489","v":0},{"$f":"OpCo3!Q$489","v":0},{"$f":"OpCo3!R$489","v":0},{"$f":"OpCo3!S$489","v":0},{"$f":"OpCo3!T$489","v":0},{"$f":"OpCo3!U$489","v":0},{"$f":"OpCo3!V$489","v":0},{"$f":"OpCo3!W$489","v":0},{"$f":"OpCo3!X$489","v":0},{"$f":"OpCo3!Y$489","v":0},{"$f":"OpCo3!Z$489","v":0},{"$f":"OpCo3!AA$489","v":0},{"$f":"OpCo3!AB$489","v":0},{"$f":"OpCo3!AC$489","v":0},{"$f":"OpCo3!AD$489","v":0},{"$f":"OpCo3!AE$489","v":0},{"$f":"OpCo3!AF$489","v":0},{"$f":"OpCo3!AG$489","v":0},{"$f":"OpCo3!AH$489","v":0},{"$f":"OpCo3!AI$489","v":0},{"$f":"OpCo3!AJ$489","v":0},{"$f":"OpCo3!AK$489","v":0},{"$f":"OpCo3!AL$489","v":0},{"$f":"OpCo3!AM$489","v":0},{"$f":"OpCo3!AN$489","v":0},{"$f":"OpCo3!AO$489","v":0},{"$f":"OpCo3!AP$489","v":0},{"$f":"OpCo3!AQ$489","v":0},{"$f":"OpCo3!AR$489","v":0},{"$f":"OpCo3!AS$489","v":0},{"$f":"OpCo3!AT$489","v":0},{"$f":"OpCo3!AU$489","v":0},{"$f":"OpCo3!AV$489","v":0},{"$f":"OpCo3!AW$489","v":0},{"$f":"OpCo3!AX$489","v":0},{"$f":"OpCo3!AY$489","v":0},{"$f":"OpCo3!AZ$489","v":0},{"$f":"OpCo3!BA$489","v":0},{"$f":"OpCo3!BB$489","v":0},{"$f":"OpCo3!BC$489","v":0},{"$f":"OpCo3!BD$489","v":0},{"$f":"OpCo3!BE$489","v":0},{"$f":"OpCo3!BF$489","v":0},{"$f":"OpCo3!BG$489","v":0},{"$f":"OpCo3!BH$489","v":0},{"$f":"OpCo3!BI$489","v":0},{"$f":"OpCo3!BJ$489","v":0},{"$f":"OpCo3!BK$489","v":0},{"$f":"OpCo3!BL$489","v":0},{"$f":"OpCo3!BM$489","v":0},{"$f":"OpCo3!BN$489","v":0},{"$f":"OpCo3!BO$489","v":0},{"$f":"OpCo3!BP$489","v":0},{"$f":"OpCo3!BQ$489","v":0},{"$f":"OpCo3!BR$489","v":0},{"$f":"OpCo3!BS$489","v":0},{"$f":"OpCo3!BT$489","v":0}]
[]
[null,null,{"$f":"MAX(C$11:C23)+1","v":2},"INTER-COMPANY PURCHASES"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"OpCo1 I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"H26+1","v":1},null,null,null,null,{"$f":"-SUMIF($H$15:$H$17,$H27,M$15:M$17)","v":0},{"$f":"-SUMIF($H$15:$H$17,$H27,N$15:N$17)","v":0},0,{"$f":"-SUMIF($H$15:$H$17,$H27,P$15:P$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OpCo2 I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"H27+1","v":2},null,null,null,null,{"$f":"-SUMIF($H$15:$H$17,$H28,M$15:M$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OpCo3 I/C purchases",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},{"$f":"H28+1","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"OpCo1 I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"H31+1","v":1},null,null,null,null,{"$f":"-SUMIF($H$20:$H$22,$H32,M$20:M$22)","v":0},{"$f":"-SUMIF($H$20:$H$22,$H32,N$20:N$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OpCo2 I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"H32+1","v":2},null,null,null,null,{"$f":"-SUMIF($H$20:$H$22,$H33,M$20:M$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OpCo3 I/C purchases",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},{"$f":"H33+1","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX(B$9:B36)+1","v":2},null,"PRE-DISTRIBUTION PROFIT AND LOSS"]
[]
[null,null,{"$f":"MAX(C$38:C38)+1","v":1},"P&L MOVEMENT"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"OpCo1 P&L Movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1_FS!M$290+OpCo1_FS!M$295","v":0},{"$f":"OpCo1_FS!N$290+OpCo1_FS!N$295","v":0},{"$f":"OpCo1_FS!O$290+OpCo1_FS!O$295","v":0},{"$f":"OpCo1_FS!P$290+OpCo1_FS!P$295","v":0},{"$f":"OpCo1_FS!Q$290+OpCo1_FS!Q$295","v":0},{"$f":"OpCo1_FS!R$290+OpCo1_FS!R$295","v":0},{"$f":"OpCo1_FS!S$290+OpCo1_FS!S$295","v":0},{"$f":"OpCo1_FS!T$290+OpCo1_FS!T$295","v":0},{"$f":"OpCo1_FS!U$290+OpCo1_FS!U$295","v":0},{"$f":"OpCo1_FS!V$290+OpCo1_FS!V$295","v":0},{"$f":"OpCo1_FS!W$290+OpCo1_FS!W$295","v":0},{"$f":"OpCo1_FS!X$290+OpCo1_FS!X$295","v":0},{"$f":"OpCo1_FS!Y$290+OpCo1_FS!Y$295","v":0},{"$f":"OpCo1_FS!Z$290+OpCo1_FS!Z$295","v":0},{"$f":"OpCo1_FS!AA$290+OpCo1_FS!AA$295","v":0},{"$f":"OpCo1_FS!AB$290+OpCo1_FS!AB$295","v":0},{"$f":"OpCo1_FS!AC$290+OpCo1_FS!AC$295","v":0},{"$f":"OpCo1_FS!AD$290+OpCo1_FS!AD$295","v":0},{"$f":"OpCo1_FS!AE$290+OpCo1_FS!AE$295","v":0},{"$f":"OpCo1_FS!AF$290+OpCo1_FS!AF$295","v":0},{"$f":"OpCo1_FS!AG$290+OpCo1_FS!AG$295","v":0},{"$f":"OpCo1_FS!AH$290+OpCo1_FS!AH$295","v":0},{"$f":"OpCo1_FS!AI$290+OpCo1_FS!AI$295","v":0},{"$f":"OpCo1_FS!AJ$290+OpCo1_FS!AJ$295","v":0},{"$f":"OpCo1_FS!AK$290+OpCo1_FS!AK$295","v":0},{"$f":"OpCo1_FS!AL$290+OpCo1_FS!AL$295","v":0},{"$f":"OpCo1_FS!AM$290+OpCo1_FS!AM$295","v":0},{"$f":"OpCo1_FS!AN$290+OpCo1_FS!AN$295","v":0},{"$f":"OpCo1_FS!AO$290+OpCo1_FS!AO$295","v":0},{"$f":"OpCo1_FS!AP$290+OpCo1_FS!AP$295","v":0},{"$f":"OpCo1_FS!AQ$290+OpCo1_FS!AQ$295","v":0},{"$f":"OpCo1_FS!AR$290+OpCo1_FS!AR$295","v":0},{"$f":"OpCo1_FS!AS$290+OpCo1_FS!AS$295","v":0},{"$f":"OpCo1_FS!AT$290+OpCo1_FS!AT$295","v":0},{"$f":"OpCo1_FS!AU$290+OpCo1_FS!AU$295","v":0},{"$f":"OpCo1_FS!AV$290+OpCo1_FS!AV$295","v":0},{"$f":"OpCo1_FS!AW$290+OpCo1_FS!AW$295","v":0},{"$f":"OpCo1_FS!AX$290+OpCo1_FS!AX$295","v":0},{"$f":"OpCo1_FS!AY$290+OpCo1_FS!AY$295","v":0},{"$f":"OpCo1_FS!AZ$290+OpCo1_FS!AZ$295","v":0},{"$f":"OpCo1_FS!BA$290+OpCo1_FS!BA$295","v":0},{"$f":"OpCo1_FS!BB$290+OpCo1_FS!BB$295","v":0},{"$f":"OpCo1_FS!BC$290+OpCo1_FS!BC$295","v":0},{"$f":"OpCo1_FS!BD$290+OpCo1_FS!BD$295","v":0},{"$f":"OpCo1_FS!BE$290+OpCo1_FS!BE$295","v":0},{"$f":"OpCo1_FS!BF$290+OpCo1_FS!BF$295","v":0},{"$f":"OpCo1_FS!BG$290+OpCo1_FS!BG$295","v":0},{"$f":"OpCo1_FS!BH$290+OpCo1_FS!BH$295","v":0},{"$f":"OpCo1_FS!BI$290+OpCo1_FS!BI$295","v":0},{"$f":"OpCo1_FS!BJ$290+OpCo1_FS!BJ$295","v":0},{"$f":"OpCo1_FS!BK$290+OpCo1_FS!BK$295","v":0},{"$f":"OpCo1_FS!BL$290+OpCo1_FS!BL$295","v":0},{"$f":"OpCo1_FS!BM$290+OpCo1_FS!BM$295","v":0},{"$f":"OpCo1_FS!BN$290+OpCo1_FS!BN$295","v":0},{"$f":"OpCo1_FS!BO$290+OpCo1_FS!BO$295","v":0},{"$f":"OpCo1_FS!BP$290+OpCo1_FS!BP$295","v":0},{"$f":"OpCo1_FS!BQ$290+OpCo1_FS!BQ$295","v":0},{"$f":"OpCo1_FS!BR$290+OpCo1_FS!BR$295","v":0},{"$f":"OpCo1_FS!BS$290+OpCo1_FS!BS$295","v":0},{"$f":"OpCo1_FS!BT$290+OpCo1_FS!BT$295","v":0}]
[null,null,null,"OpCo2 P&L Movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2_FS!M$290+OpCo2_FS!M$295","v":0},{"$f":"OpCo2_FS!N$290+OpCo2_FS!N$295","v":0},{"$f":"OpCo2_FS!O$290+OpCo2_FS!O$295","v":0},{"$f":"OpCo2_FS!P$290+OpCo2_FS!P$295","v":0},{"$f":"OpCo2_FS!Q$290+OpCo2_FS!Q$295","v":0},{"$f":"OpCo2_FS!R$290+OpCo2_FS!R$295","v":0},{"$f":"OpCo2_FS!S$290+OpCo2_FS!S$295","v":0},{"$f":"OpCo2_FS!T$290+OpCo2_FS!T$295","v":0},{"$f":"OpCo2_FS!U$290+OpCo2_FS!U$295","v":0},{"$f":"OpCo2_FS!V$290+OpCo2_FS!V$295","v":0},{"$f":"OpCo2_FS!W$290+OpCo2_FS!W$295","v":0},{"$f":"OpCo2_FS!X$290+OpCo2_FS!X$295","v":0},{"$f":"OpCo2_FS!Y$290+OpCo2_FS!Y$295","v":0},{"$f":"OpCo2_FS!Z$290+OpCo2_FS!Z$295","v":0},{"$f":"OpCo2_FS!AA$290+OpCo2_FS!AA$295","v":0},{"$f":"OpCo2_FS!AB$290+OpCo2_FS!AB$295","v":0},{"$f":"OpCo2_FS!AC$290+OpCo2_FS!AC$295","v":0},{"$f":"OpCo2_FS!AD$290+OpCo2_FS!AD$295","v":0},{"$f":"OpCo2_FS!AE$290+OpCo2_FS!AE$295","v":0},{"$f":"OpCo2_FS!AF$290+OpCo2_FS!AF$295","v":0},{"$f":"OpCo2_FS!AG$290+OpCo2_FS!AG$295","v":0},{"$f":"OpCo2_FS!AH$290+OpCo2_FS!AH$295","v":0},{"$f":"OpCo2_FS!AI$290+OpCo2_FS!AI$295","v":0},{"$f":"OpCo2_FS!AJ$290+OpCo2_FS!AJ$295","v":0},{"$f":"OpCo2_FS!AK$290+OpCo2_FS!AK$295","v":0},{"$f":"OpCo2_FS!AL$290+OpCo2_FS!AL$295","v":0},{"$f":"OpCo2_FS!AM$290+OpCo2_FS!AM$295","v":0},{"$f":"OpCo2_FS!AN$290+OpCo2_FS!AN$295","v":0},{"$f":"OpCo2_FS!AO$290+OpCo2_FS!AO$295","v":0},{"$f":"OpCo2_FS!AP$290+OpCo2_FS!AP$295","v":0},{"$f":"OpCo2_FS!AQ$290+OpCo2_FS!AQ$295","v":0},{"$f":"OpCo2_FS!AR$290+OpCo2_FS!AR$295","v":0},{"$f":"OpCo2_FS!AS$290+OpCo2_FS!AS$295","v":0},{"$f":"OpCo2_FS!AT$290+OpCo2_FS!AT$295","v":0},{"$f":"OpCo2_FS!AU$290+OpCo2_FS!AU$295","v":0},{"$f":"OpCo2_FS!AV$290+OpCo2_FS!AV$295","v":0},{"$f":"OpCo2_FS!AW$290+OpCo2_FS!AW$295","v":0},{"$f":"OpCo2_FS!AX$290+OpCo2_FS!AX$295","v":0},{"$f":"OpCo2_FS!AY$290+OpCo2_FS!AY$295","v":0},{"$f":"OpCo2_FS!AZ$290+OpCo2_FS!AZ$295","v":0},{"$f":"OpCo2_FS!BA$290+OpCo2_FS!BA$295","v":0},{"$f":"OpCo2_FS!BB$290+OpCo2_FS!BB$295","v":0},{"$f":"OpCo2_FS!BC$290+OpCo2_FS!BC$295","v":0},{"$f":"OpCo2_FS!BD$290+OpCo2_FS!BD$295","v":0},{"$f":"OpCo2_FS!BE$290+OpCo2_FS!BE$295","v":0},{"$f":"OpCo2_FS!BF$290+OpCo2_FS!BF$295","v":0},{"$f":"OpCo2_FS!BG$290+OpCo2_FS!BG$295","v":0},{"$f":"OpCo2_FS!BH$290+OpCo2_FS!BH$295","v":0},{"$f":"OpCo2_FS!BI$290+OpCo2_FS!BI$295","v":0},{"$f":"OpCo2_FS!BJ$290+OpCo2_FS!BJ$295","v":0},{"$f":"OpCo2_FS!BK$290+OpCo2_FS!BK$295","v":0},{"$f":"OpCo2_FS!BL$290+OpCo2_FS!BL$295","v":0},{"$f":"OpCo2_FS!BM$290+OpCo2_FS!BM$295","v":0},{"$f":"OpCo2_FS!BN$290+OpCo2_FS!BN$295","v":0},{"$f":"OpCo2_FS!BO$290+OpCo2_FS!BO$295","v":0},{"$f":"OpCo2_FS!BP$290+OpCo2_FS!BP$295","v":0},{"$f":"OpCo2_FS!BQ$290+OpCo2_FS!BQ$295","v":0},{"$f":"OpCo2_FS!BR$290+OpCo2_FS!BR$295","v":0},{"$f":"OpCo2_FS!BS$290+OpCo2_FS!BS$295","v":0},{"$f":"OpCo2_FS!BT$290+OpCo2_FS!BT$295","v":0}]
[null,null,null,"OpCo3 P&L Movement",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3_FS!M$290+OpCo3_FS!M$295","v":0},{"$f":"OpCo3_FS!N$290+OpCo3_FS!N$295","v":0},{"$f":"OpCo3_FS!O$290+OpCo3_FS!O$295","v":0},{"$f":"OpCo3_FS!P$290+OpCo3_FS!P$295","v":0},{"$f":"OpCo3_FS!Q$290+OpCo3_FS!Q$295","v":0},{"$f":"OpCo3_FS!R$290+OpCo3_FS!R$295","v":0},{"$f":"OpCo3_FS!S$290+OpCo3_FS!S$295","v":0},{"$f":"OpCo3_FS!T$290+OpCo3_FS!T$295","v":0},{"$f":"OpCo3_FS!U$290+OpCo3_FS!U$295","v":0},{"$f":"OpCo3_FS!V$290+OpCo3_FS!V$295","v":0},{"$f":"OpCo3_FS!W$290+OpCo3_FS!W$295","v":0},{"$f":"OpCo3_FS!X$290+OpCo3_FS!X$295","v":0},{"$f":"OpCo3_FS!Y$290+OpCo3_FS!Y$295","v":0},{"$f":"OpCo3_FS!Z$290+OpCo3_FS!Z$295","v":0},{"$f":"OpCo3_FS!AA$290+OpCo3_FS!AA$295","v":0},{"$f":"OpCo3_FS!AB$290+OpCo3_FS!AB$295","v":0},{"$f":"OpCo3_FS!AC$290+OpCo3_FS!AC$295","v":0},{"$f":"OpCo3_FS!AD$290+OpCo3_FS!AD$295","v":0},{"$f":"OpCo3_FS!AE$290+OpCo3_FS!AE$295","v":0},{"$f":"OpCo3_FS!AF$290+OpCo3_FS!AF$295","v":0},{"$f":"OpCo3_FS!AG$290+OpCo3_FS!AG$295","v":0},{"$f":"OpCo3_FS!AH$290+OpCo3_FS!AH$295","v":0},{"$f":"OpCo3_FS!AI$290+OpCo3_FS!AI$295","v":0},{"$f":"OpCo3_FS!AJ$290+OpCo3_FS!AJ$295","v":0},{"$f":"OpCo3_FS!AK$290+OpCo3_FS!AK$295","v":0},{"$f":"OpCo3_FS!AL$290+OpCo3_FS!AL$295","v":0},{"$f":"OpCo3_FS!AM$290+OpCo3_FS!AM$295","v":0},{"$f":"OpCo3_FS!AN$290+OpCo3_FS!AN$295","v":0},{"$f":"OpCo3_FS!AO$290+OpCo3_FS!AO$295","v":0},{"$f":"OpCo3_FS!AP$290+OpCo3_FS!AP$295","v":0},{"$f":"OpCo3_FS!AQ$290+OpCo3_FS!AQ$295","v":0},{"$f":"OpCo3_FS!AR$290+OpCo3_FS!AR$295","v":0},{"$f":"OpCo3_FS!AS$290+OpCo3_FS!AS$295","v":0},{"$f":"OpCo3_FS!AT$290+OpCo3_FS!AT$295","v":0},{"$f":"OpCo3_FS!AU$290+OpCo3_FS!AU$295","v":0},{"$f":"OpCo3_FS!AV$290+OpCo3_FS!AV$295","v":0},{"$f":"OpCo3_FS!AW$290+OpCo3_FS!AW$295","v":0},{"$f":"OpCo3_FS!AX$290+OpCo3_FS!AX$295","v":0},{"$f":"OpCo3_FS!AY$290+OpCo3_FS!AY$295","v":0},{"$f":"OpCo3_FS!AZ$290+OpCo3_FS!AZ$295","v":0},{"$f":"OpCo3_FS!BA$290+OpCo3_FS!BA$295","v":0},{"$f":"OpCo3_FS!BB$290+OpCo3_FS!BB$295","v":0},{"$f":"OpCo3_FS!BC$290+OpCo3_FS!BC$295","v":0},{"$f":"OpCo3_FS!BD$290+OpCo3_FS!BD$295","v":0},{"$f":"OpCo3_FS!BE$290+OpCo3_FS!BE$295","v":0},{"$f":"OpCo3_FS!BF$290+OpCo3_FS!BF$295","v":0},{"$f":"OpCo3_FS!BG$290+OpCo3_FS!BG$295","v":0},{"$f":"OpCo3_FS!BH$290+OpCo3_FS!BH$295","v":0},{"$f":"OpCo3_FS!BI$290+OpCo3_FS!BI$295","v":0},{"$f":"OpCo3_FS!BJ$290+OpCo3_FS!BJ$295","v":0},{"$f":"OpCo3_FS!BK$290+OpCo3_FS!BK$295","v":0},{"$f":"OpCo3_FS!BL$290+OpCo3_FS!BL$295","v":0},{"$f":"OpCo3_FS!BM$290+OpCo3_FS!BM$295","v":0},{"$f":"OpCo3_FS!BN$290+OpCo3_FS!BN$295","v":0},{"$f":"OpCo3_FS!BO$290+OpCo3_FS!BO$295","v":0},{"$f":"OpCo3_FS!BP$290+OpCo3_FS!BP$295","v":0},{"$f":"OpCo3_FS!BQ$290+OpCo3_FS!BQ$295","v":0},{"$f":"OpCo3_FS!BR$290+OpCo3_FS!BR$295","v":0},{"$f":"OpCo3_FS!BS$290+OpCo3_FS!BS$295","v":0},{"$f":"OpCo3_FS!BT$290+OpCo3_FS!BT$295","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"OpCo1 P&L Movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1_FS!M$76+OpCo1_FS!M$81","v":0},{"$f":"OpCo1_FS!N$76+OpCo1_FS!N$81","v":0},{"$f":"OpCo1_FS!O$76+OpCo1_FS!O$81","v":0},{"$f":"OpCo1_FS!P$76+OpCo1_FS!P$81","v":0},{"$f":"OpCo1_FS!Q$76+OpCo1_FS!Q$81","v":0},{"$f":"OpCo1_FS!R$76+OpCo1_FS!R$81","v":0},{"$f":"OpCo1_FS!S$76+OpCo1_FS!S$81","v":0},{"$f":"OpCo1_FS!T$76+OpCo1_FS!T$81","v":0},{"$f":"OpCo1_FS!U$76+OpCo1_FS!U$81","v":0},{"$f":"OpCo1_FS!V$76+OpCo1_FS!V$81","v":0},{"$f":"OpCo1_FS!W$76+OpCo1_FS!W$81","v":0},{"$f":"OpCo1_FS!X$76+OpCo1_FS!X$81","v":0},{"$f":"OpCo1_FS!Y$76+OpCo1_FS!Y$81","v":0},{"$f":"OpCo1_FS!Z$76+OpCo1_FS!Z$81","v":0},{"$f":"OpCo1_FS!AA$76+OpCo1_FS!AA$81","v":0},{"$f":"OpCo1_FS!AB$76+OpCo1_FS!AB$81","v":0},{"$f":"OpCo1_FS!AC$76+OpCo1_FS!AC$81","v":0},{"$f":"OpCo1_FS!AD$76+OpCo1_FS!AD$81","v":0},{"$f":"OpCo1_FS!AE$76+OpCo1_FS!AE$81","v":0},{"$f":"OpCo1_FS!AF$76+OpCo1_FS!AF$81","v":0},{"$f":"OpCo1_FS!AG$76+OpCo1_FS!AG$81","v":0},{"$f":"OpCo1_FS!AH$76+OpCo1_FS!AH$81","v":0},{"$f":"OpCo1_FS!AI$76+OpCo1_FS!AI$81","v":0},{"$f":"OpCo1_FS!AJ$76+OpCo1_FS!AJ$81","v":0},{"$f":"OpCo1_FS!AK$76+OpCo1_FS!AK$81","v":0},{"$f":"OpCo1_FS!AL$76+OpCo1_FS!AL$81","v":0},{"$f":"OpCo1_FS!AM$76+OpCo1_FS!AM$81","v":0},{"$f":"OpCo1_FS!AN$76+OpCo1_FS!AN$81","v":0},{"$f":"OpCo1_FS!AO$76+OpCo1_FS!AO$81","v":0},{"$f":"OpCo1_FS!AP$76+OpCo1_FS!AP$81","v":0},{"$f":"OpCo1_FS!AQ$76+OpCo1_FS!AQ$81","v":0},{"$f":"OpCo1_FS!AR$76+OpCo1_FS!AR$81","v":0},{"$f":"OpCo1_FS!AS$76+OpCo1_FS!AS$81","v":0},{"$f":"OpCo1_FS!AT$76+OpCo1_FS!AT$81","v":0},{"$f":"OpCo1_FS!AU$76+OpCo1_FS!AU$81","v":0},{"$f":"OpCo1_FS!AV$76+OpCo1_FS!AV$81","v":0},{"$f":"OpCo1_FS!AW$76+OpCo1_FS!AW$81","v":0},{"$f":"OpCo1_FS!AX$76+OpCo1_FS!AX$81","v":0},{"$f":"OpCo1_FS!AY$76+OpCo1_FS!AY$81","v":0},{"$f":"OpCo1_FS!AZ$76+OpCo1_FS!AZ$81","v":0},{"$f":"OpCo1_FS!BA$76+OpCo1_FS!BA$81","v":0},{"$f":"OpCo1_FS!BB$76+OpCo1_FS!BB$81","v":0},{"$f":"OpCo1_FS!BC$76+OpCo1_FS!BC$81","v":0},{"$f":"OpCo1_FS!BD$76+OpCo1_FS!BD$81","v":0},{"$f":"OpCo1_FS!BE$76+OpCo1_FS!BE$81","v":0},{"$f":"OpCo1_FS!BF$76+OpCo1_FS!BF$81","v":0},{"$f":"OpCo1_FS!BG$76+OpCo1_FS!BG$81","v":0},{"$f":"OpCo1_FS!BH$76+OpCo1_FS!BH$81","v":0},{"$f":"OpCo1_FS!BI$76+OpCo1_FS!BI$81","v":0},{"$f":"OpCo1_FS!BJ$76+OpCo1_FS!BJ$81","v":0},{"$f":"OpCo1_FS!BK$76+OpCo1_FS!BK$81","v":0},{"$f":"OpCo1_FS!BL$76+OpCo1_FS!BL$81","v":0},{"$f":"OpCo1_FS!BM$76+OpCo1_FS!BM$81","v":0},{"$f":"OpCo1_FS!BN$76+OpCo1_FS!BN$81","v":0},{"$f":"OpCo1_FS!BO$76+OpCo1_FS!BO$81","v":0},{"$f":"OpCo1_FS!BP$76+OpCo1_FS!BP$81","v":0},{"$f":"OpCo1_FS!BQ$76+OpCo1_FS!BQ$81","v":0},{"$f":"OpCo1_FS!BR$76+OpCo1_FS!BR$81","v":0},{"$f":"OpCo1_FS!BS$76+OpCo1_FS!BS$81","v":0},{"$f":"OpCo1_FS!BT$76+OpCo1_FS!BT$81","v":0}]
[null,null,null,"OpCo2 P&L Movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2_FS!M$76+OpCo2_FS!M$81","v":0},{"$f":"OpCo2_FS!N$76+OpCo2_FS!N$81","v":0},{"$f":"OpCo2_FS!O$76+OpCo2_FS!O$81","v":0},{"$f":"OpCo2_FS!P$76+OpCo2_FS!P$81","v":0},{"$f":"OpCo2_FS!Q$76+OpCo2_FS!Q$81","v":0},{"$f":"OpCo2_FS!R$76+OpCo2_FS!R$81","v":0},{"$f":"OpCo2_FS!S$76+OpCo2_FS!S$81","v":0},{"$f":"OpCo2_FS!T$76+OpCo2_FS!T$81","v":0},{"$f":"OpCo2_FS!U$76+OpCo2_FS!U$81","v":0},{"$f":"OpCo2_FS!V$76+OpCo2_FS!V$81","v":0},{"$f":"OpCo2_FS!W$76+OpCo2_FS!W$81","v":0},{"$f":"OpCo2_FS!X$76+OpCo2_FS!X$81","v":0},{"$f":"OpCo2_FS!Y$76+OpCo2_FS!Y$81","v":0},{"$f":"OpCo2_FS!Z$76+OpCo2_FS!Z$81","v":0},{"$f":"OpCo2_FS!AA$76+OpCo2_FS!AA$81","v":0},{"$f":"OpCo2_FS!AB$76+OpCo2_FS!AB$81","v":0},{"$f":"OpCo2_FS!AC$76+OpCo2_FS!AC$81","v":0},{"$f":"OpCo2_FS!AD$76+OpCo2_FS!AD$81","v":0},{"$f":"OpCo2_FS!AE$76+OpCo2_FS!AE$81","v":0},{"$f":"OpCo2_FS!AF$76+OpCo2_FS!AF$81","v":0},{"$f":"OpCo2_FS!AG$76+OpCo2_FS!AG$81","v":0},{"$f":"OpCo2_FS!AH$76+OpCo2_FS!AH$81","v":0},{"$f":"OpCo2_FS!AI$76+OpCo2_FS!AI$81","v":0},{"$f":"OpCo2_FS!AJ$76+OpCo2_FS!AJ$81","v":0},{"$f":"OpCo2_FS!AK$76+OpCo2_FS!AK$81","v":0},{"$f":"OpCo2_FS!AL$76+OpCo2_FS!AL$81","v":0},{"$f":"OpCo2_FS!AM$76+OpCo2_FS!AM$81","v":0},{"$f":"OpCo2_FS!AN$76+OpCo2_FS!AN$81","v":0},{"$f":"OpCo2_FS!AO$76+OpCo2_FS!AO$81","v":0},{"$f":"OpCo2_FS!AP$76+OpCo2_FS!AP$81","v":0},{"$f":"OpCo2_FS!AQ$76+OpCo2_FS!AQ$81","v":0},{"$f":"OpCo2_FS!AR$76+OpCo2_FS!AR$81","v":0},{"$f":"OpCo2_FS!AS$76+OpCo2_FS!AS$81","v":0},{"$f":"OpCo2_FS!AT$76+OpCo2_FS!AT$81","v":0},{"$f":"OpCo2_FS!AU$76+OpCo2_FS!AU$81","v":0},{"$f":"OpCo2_FS!AV$76+OpCo2_FS!AV$81","v":0},{"$f":"OpCo2_FS!AW$76+OpCo2_FS!AW$81","v":0},{"$f":"OpCo2_FS!AX$76+OpCo2_FS!AX$81","v":0},{"$f":"OpCo2_FS!AY$76+OpCo2_FS!AY$81","v":0},{"$f":"OpCo2_FS!AZ$76+OpCo2_FS!AZ$81","v":0},{"$f":"OpCo2_FS!BA$76+OpCo2_FS!BA$81","v":0},{"$f":"OpCo2_FS!BB$76+OpCo2_FS!BB$81","v":0},{"$f":"OpCo2_FS!BC$76+OpCo2_FS!BC$81","v":0},{"$f":"OpCo2_FS!BD$76+OpCo2_FS!BD$81","v":0},{"$f":"OpCo2_FS!BE$76+OpCo2_FS!BE$81","v":0},{"$f":"OpCo2_FS!BF$76+OpCo2_FS!BF$81","v":0},{"$f":"OpCo2_FS!BG$76+OpCo2_FS!BG$81","v":0},{"$f":"OpCo2_FS!BH$76+OpCo2_FS!BH$81","v":0},{"$f":"OpCo2_FS!BI$76+OpCo2_FS!BI$81","v":0},{"$f":"OpCo2_FS!BJ$76+OpCo2_FS!BJ$81","v":0},{"$f":"OpCo2_FS!BK$76+OpCo2_FS!BK$81","v":0},{"$f":"OpCo2_FS!BL$76+OpCo2_FS!BL$81","v":0},{"$f":"OpCo2_FS!BM$76+OpCo2_FS!BM$81","v":0},{"$f":"OpCo2_FS!BN$76+OpCo2_FS!BN$81","v":0},{"$f":"OpCo2_FS!BO$76+OpCo2_FS!BO$81","v":0},{"$f":"OpCo2_FS!BP$76+OpCo2_FS!BP$81","v":0},{"$f":"OpCo2_FS!BQ$76+OpCo2_FS!BQ$81","v":0},{"$f":"OpCo2_FS!BR$76+OpCo2_FS!BR$81","v":0},{"$f":"OpCo2_FS!BS$76+OpCo2_FS!BS$81","v":0},{"$f":"OpCo2_FS!BT$76+OpCo2_FS!BT$81","v":0}]
[null,null,null,"OpCo3 P&L Movement",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3_FS!M$76+OpCo3_FS!M$81","v":0},{"$f":"OpCo3_FS!N$76+OpCo3_FS!N$81","v":0},{"$f":"OpCo3_FS!O$76+OpCo3_FS!O$81","v":0},{"$f":"OpCo3_FS!P$76+OpCo3_FS!P$81","v":0},{"$f":"OpCo3_FS!Q$76+OpCo3_FS!Q$81","v":0},{"$f":"OpCo3_FS!R$76+OpCo3_FS!R$81","v":0},{"$f":"OpCo3_FS!S$76+OpCo3_FS!S$81","v":0},{"$f":"OpCo3_FS!T$76+OpCo3_FS!T$81","v":0},{"$f":"OpCo3_FS!U$76+OpCo3_FS!U$81","v":0},{"$f":"OpCo3_FS!V$76+OpCo3_FS!V$81","v":0},{"$f":"OpCo3_FS!W$76+OpCo3_FS!W$81","v":0},{"$f":"OpCo3_FS!X$76+OpCo3_FS!X$81","v":0},{"$f":"OpCo3_FS!Y$76+OpCo3_FS!Y$81","v":0},{"$f":"OpCo3_FS!Z$76+OpCo3_FS!Z$81","v":0},{"$f":"OpCo3_FS!AA$76+OpCo3_FS!AA$81","v":0},{"$f":"OpCo3_FS!AB$76+OpCo3_FS!AB$81","v":0},{"$f":"OpCo3_FS!AC$76+OpCo3_FS!AC$81","v":0},{"$f":"OpCo3_FS!AD$76+OpCo3_FS!AD$81","v":0},{"$f":"OpCo3_FS!AE$76+OpCo3_FS!AE$81","v":0},{"$f":"OpCo3_FS!AF$76+OpCo3_FS!AF$81","v":0},{"$f":"OpCo3_FS!AG$76+OpCo3_FS!AG$81","v":0},{"$f":"OpCo3_FS!AH$76+OpCo3_FS!AH$81","v":0},{"$f":"OpCo3_FS!AI$76+OpCo3_FS!AI$81","v":0},{"$f":"OpCo3_FS!AJ$76+OpCo3_FS!AJ$81","v":0},{"$f":"OpCo3_FS!AK$76+OpCo3_FS!AK$81","v":0},{"$f":"OpCo3_FS!AL$76+OpCo3_FS!AL$81","v":0},{"$f":"OpCo3_FS!AM$76+OpCo3_FS!AM$81","v":0},{"$f":"OpCo3_FS!AN$76+OpCo3_FS!AN$81","v":0},{"$f":"OpCo3_FS!AO$76+OpCo3_FS!AO$81","v":0},{"$f":"OpCo3_FS!AP$76+OpCo3_FS!AP$81","v":0},{"$f":"OpCo3_FS!AQ$76+OpCo3_FS!AQ$81","v":0},{"$f":"OpCo3_FS!AR$76+OpCo3_FS!AR$81","v":0},{"$f":"OpCo3_FS!AS$76+OpCo3_FS!AS$81","v":0},{"$f":"OpCo3_FS!AT$76+OpCo3_FS!AT$81","v":0},{"$f":"OpCo3_FS!AU$76+OpCo3_FS!AU$81","v":0},{"$f":"OpCo3_FS!AV$76+OpCo3_FS!AV$81","v":0},{"$f":"OpCo3_FS!AW$76+OpCo3_FS!AW$81","v":0},{"$f":"OpCo3_FS!AX$76+OpCo3_FS!AX$81","v":0},{"$f":"OpCo3_FS!AY$76+OpCo3_FS!AY$81","v":0},{"$f":"OpCo3_FS!AZ$76+OpCo3_FS!AZ$81","v":0},{"$f":"OpCo3_FS!BA$76+OpCo3_FS!BA$81","v":0},{"$f":"OpCo3_FS!BB$76+OpCo3_FS!BB$81","v":0},{"$f":"OpCo3_FS!BC$76+OpCo3_FS!BC$81","v":0},{"$f":"OpCo3_FS!BD$76+OpCo3_FS!BD$81","v":0},{"$f":"OpCo3_FS!BE$76+OpCo3_FS!BE$81","v":0},{"$f":"OpCo3_FS!BF$76+OpCo3_FS!BF$81","v":0},{"$f":"OpCo3_FS!BG$76+OpCo3_FS!BG$81","v":0},{"$f":"OpCo3_FS!BH$76+OpCo3_FS!BH$81","v":0},{"$f":"OpCo3_FS!BI$76+OpCo3_FS!BI$81","v":0},{"$f":"OpCo3_FS!BJ$76+OpCo3_FS!BJ$81","v":0},{"$f":"OpCo3_FS!BK$76+OpCo3_FS!BK$81","v":0},{"$f":"OpCo3_FS!BL$76+OpCo3_FS!BL$81","v":0},{"$f":"OpCo3_FS!BM$76+OpCo3_FS!BM$81","v":0},{"$f":"OpCo3_FS!BN$76+OpCo3_FS!BN$81","v":0},{"$f":"OpCo3_FS!BO$76+OpCo3_FS!BO$81","v":0},{"$f":"OpCo3_FS!BP$76+OpCo3_FS!BP$81","v":0},{"$f":"OpCo3_FS!BQ$76+OpCo3_FS!BQ$81","v":0},{"$f":"OpCo3_FS!BR$76+OpCo3_FS!BR$81","v":0},{"$f":"OpCo3_FS!BS$76+OpCo3_FS!BS$81","v":0},{"$f":"OpCo3_FS!BT$76+OpCo3_FS!BT$81","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B51)+1","v":3},null,"FINANCIAL ANALYSIS"]
[]
[null,null,{"$f":"MAX(C$53:C53)+1","v":1},"NET ASSETS"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"OpCo1 Net Assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1_FS!M$363","v":0},{"$f":"OpCo1_FS!N363","v":0},{"$f":"OpCo1_FS!O363","v":0},{"$f":"OpCo1_FS!P363","v":0},{"$f":"OpCo1_FS!Q363","v":0},{"$f":"OpCo1_FS!R363","v":0},{"$f":"OpCo1_FS!S363","v":0},{"$f":"OpCo1_FS!T363","v":0},{"$f":"OpCo1_FS!U363","v":0},{"$f":"OpCo1_FS!V363","v":0},{"$f":"OpCo1_FS!W363","v":0},{"$f":"OpCo1_FS!X363","v":0},{"$f":"OpCo1_FS!Y363","v":0},{"$f":"OpCo1_FS!Z363","v":0},{"$f":"OpCo1_FS!AA363","v":0},{"$f":"OpCo1_FS!AB363","v":0},{"$f":"OpCo1_FS!AC363","v":0},{"$f":"OpCo1_FS!AD363","v":0},{"$f":"OpCo1_FS!AE363","v":0},{"$f":"OpCo1_FS!AF363","v":0},{"$f":"OpCo1_FS!AG363","v":0},{"$f":"OpCo1_FS!AH363","v":0},{"$f":"OpCo1_FS!AI363","v":0},{"$f":"OpCo1_FS!AJ363","v":0},{"$f":"OpCo1_FS!AK363","v":0},{"$f":"OpCo1_FS!AL363","v":0},{"$f":"OpCo1_FS!AM363","v":0},{"$f":"OpCo1_FS!AN363","v":0},{"$f":"OpCo1_FS!AO363","v":0},{"$f":"OpCo1_FS!AP363","v":0},{"$f":"OpCo1_FS!AQ363","v":0},{"$f":"OpCo1_FS!AR363","v":0},{"$f":"OpCo1_FS!AS363","v":0},{"$f":"OpCo1_FS!AT363","v":0},{"$f":"OpCo1_FS!AU363","v":0},{"$f":"OpCo1_FS!AV363","v":0},{"$f":"OpCo1_FS!AW363","v":0},{"$f":"OpCo1_FS!AX363","v":0},{"$f":"OpCo1_FS!AY363","v":0},{"$f":"OpCo1_FS!AZ363","v":0},{"$f":"OpCo1_FS!BA363","v":0},{"$f":"OpCo1_FS!BB363","v":0},{"$f":"OpCo1_FS!BC363","v":0},{"$f":"OpCo1_FS!BD363","v":0},{"$f":"OpCo1_FS!BE363","v":0},{"$f":"OpCo1_FS!BF363","v":0},{"$f":"OpCo1_FS!BG363","v":0},{"$f":"OpCo1_FS!BH363","v":0},{"$f":"OpCo1_FS!BI363","v":0},{"$f":"OpCo1_FS!BJ363","v":0},{"$f":"OpCo1_FS!BK363","v":0},{"$f":"OpCo1_FS!BL363","v":0},{"$f":"OpCo1_FS!BM363","v":0},{"$f":"OpCo1_FS!BN363","v":0},{"$f":"OpCo1_FS!BO363","v":0},{"$f":"OpCo1_FS!BP363","v":0},{"$f":"OpCo1_FS!BQ363","v":0},{"$f":"OpCo1_FS!BR363","v":0},{"$f":"OpCo1_FS!BS363","v":0},{"$f":"OpCo1_FS!BT363","v":0}]
[null,null,null,"OpCo2 Net Assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2_FS!M$363","v":0},{"$f":"OpCo2_FS!N$363","v":0},{"$f":"OpCo2_FS!O$363","v":0},{"$f":"OpCo2_FS!P$363","v":0},{"$f":"OpCo2_FS!Q$363","v":0},{"$f":"OpCo2_FS!R$363","v":0},{"$f":"OpCo2_FS!S$363","v":0},{"$f":"OpCo2_FS!T$363","v":0},{"$f":"OpCo2_FS!U$363","v":0},{"$f":"OpCo2_FS!V$363","v":0},{"$f":"OpCo2_FS!W$363","v":0},{"$f":"OpCo2_FS!X$363","v":0},{"$f":"OpCo2_FS!Y$363","v":0},{"$f":"OpCo2_FS!Z$363","v":0},{"$f":"OpCo2_FS!AA$363","v":0},{"$f":"OpCo2_FS!AB$363","v":0},{"$f":"OpCo2_FS!AC$363","v":0},{"$f":"OpCo2_FS!AD$363","v":0},{"$f":"OpCo2_FS!AE$363","v":0},{"$f":"OpCo2_FS!AF$363","v":0},{"$f":"OpCo2_FS!AG$363","v":0},{"$f":"OpCo2_FS!AH$363","v":0},{"$f":"OpCo2_FS!AI$363","v":0},{"$f":"OpCo2_FS!AJ$363","v":0},{"$f":"OpCo2_FS!AK$363","v":0},{"$f":"OpCo2_FS!AL$363","v":0},{"$f":"OpCo2_FS!AM$363","v":0},{"$f":"OpCo2_FS!AN$363","v":0},{"$f":"OpCo2_FS!AO$363","v":0},{"$f":"OpCo2_FS!AP$363","v":0},{"$f":"OpCo2_FS!AQ$363","v":0},{"$f":"OpCo2_FS!AR$363","v":0},{"$f":"OpCo2_FS!AS$363","v":0},{"$f":"OpCo2_FS!AT$363","v":0},{"$f":"OpCo2_FS!AU$363","v":0},{"$f":"OpCo2_FS!AV$363","v":0},{"$f":"OpCo2_FS!AW$363","v":0},{"$f":"OpCo2_FS!AX$363","v":0},{"$f":"OpCo2_FS!AY$363","v":0},{"$f":"OpCo2_FS!AZ$363","v":0},{"$f":"OpCo2_FS!BA$363","v":0},{"$f":"OpCo2_FS!BB$363","v":0},{"$f":"OpCo2_FS!BC$363","v":0},{"$f":"OpCo2_FS!BD$363","v":0},{"$f":"OpCo2_FS!BE$363","v":0},{"$f":"OpCo2_FS!BF$363","v":0},{"$f":"OpCo2_FS!BG$363","v":0},{"$f":"OpCo2_FS!BH$363","v":0},{"$f":"OpCo2_FS!BI$363","v":0},{"$f":"OpCo2_FS!BJ$363","v":0},{"$f":"OpCo2_FS!BK$363","v":0},{"$f":"OpCo2_FS!BL$363","v":0},{"$f":"OpCo2_FS!BM$363","v":0},{"$f":"OpCo2_FS!BN$363","v":0},{"$f":"OpCo2_FS!BO$363","v":0},{"$f":"OpCo2_FS!BP$363","v":0},{"$f":"OpCo2_FS!BQ$363","v":0},{"$f":"OpCo2_FS!BR$363","v":0},{"$f":"OpCo2_FS!BS$363","v":0},{"$f":"OpCo2_FS!BT$363","v":0}]
[null,null,null,"OpCo3 Net Assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3_FS!M$363","v":0},{"$f":"OpCo3_FS!N$363","v":0},{"$f":"OpCo3_FS!O$363","v":0},{"$f":"OpCo3_FS!P$363","v":0},{"$f":"OpCo3_FS!Q$363","v":0},{"$f":"OpCo3_FS!R$363","v":0},{"$f":"OpCo3_FS!S$363","v":0},{"$f":"OpCo3_FS!T$363","v":0},{"$f":"OpCo3_FS!U$363","v":0},{"$f":"OpCo3_FS!V$363","v":0},{"$f":"OpCo3_FS!W$363","v":0},{"$f":"OpCo3_FS!X$363","v":0},{"$f":"OpCo3_FS!Y$363","v":0},{"$f":"OpCo3_FS!Z$363","v":0},{"$f":"OpCo3_FS!AA$363","v":0},{"$f":"OpCo3_FS!AB$363","v":0},{"$f":"OpCo3_FS!AC$363","v":0},{"$f":"OpCo3_FS!AD$363","v":0},{"$f":"OpCo3_FS!AE$363","v":0},{"$f":"OpCo3_FS!AF$363","v":0},{"$f":"OpCo3_FS!AG$363","v":0},{"$f":"OpCo3_FS!AH$363","v":0},{"$f":"OpCo3_FS!AI$363","v":0},{"$f":"OpCo3_FS!AJ$363","v":0},{"$f":"OpCo3_FS!AK$363","v":0},{"$f":"OpCo3_FS!AL$363","v":0},{"$f":"OpCo3_FS!AM$363","v":0},{"$f":"OpCo3_FS!AN$363","v":0},{"$f":"OpCo3_FS!AO$363","v":0},{"$f":"OpCo3_FS!AP$363","v":0},{"$f":"OpCo3_FS!AQ$363","v":0},{"$f":"OpCo3_FS!AR$363","v":0},{"$f":"OpCo3_FS!AS$363","v":0},{"$f":"OpCo3_FS!AT$363","v":0},{"$f":"OpCo3_FS!AU$363","v":0},{"$f":"OpCo3_FS!AV$363","v":0},{"$f":"OpCo3_FS!AW$363","v":0},{"$f":"OpCo3_FS!AX$363","v":0},{"$f":"OpCo3_FS!AY$363","v":0},{"$f":"OpCo3_FS!AZ$363","v":0},{"$f":"OpCo3_FS!BA$363","v":0},{"$f":"OpCo3_FS!BB$363","v":0},{"$f":"OpCo3_FS!BC$363","v":0},{"$f":"OpCo3_FS!BD$363","v":0},{"$f":"OpCo3_FS!BE$363","v":0},{"$f":"OpCo3_FS!BF$363","v":0},{"$f":"OpCo3_FS!BG$363","v":0},{"$f":"OpCo3_FS!BH$363","v":0},{"$f":"OpCo3_FS!BI$363","v":0},{"$f":"OpCo3_FS!BJ$363","v":0},{"$f":"OpCo3_FS!BK$363","v":0},{"$f":"OpCo3_FS!BL$363","v":0},{"$f":"OpCo3_FS!BM$363","v":0},{"$f":"OpCo3_FS!BN$363","v":0},{"$f":"OpCo3_FS!BO$363","v":0},{"$f":"OpCo3_FS!BP$363","v":0},{"$f":"OpCo3_FS!BQ$363","v":0},{"$f":"OpCo3_FS!BR$363","v":0},{"$f":"OpCo3_FS!BS$363","v":0},{"$f":"OpCo3_FS!BT$363","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"OpCo1 Net Assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1_FS!M$149","v":0},{"$f":"OpCo1_FS!N149","v":0},{"$f":"OpCo1_FS!O149","v":0},{"$f":"OpCo1_FS!P149","v":0},{"$f":"OpCo1_FS!Q149","v":0},{"$f":"OpCo1_FS!R149","v":0},{"$f":"OpCo1_FS!S149","v":0},{"$f":"OpCo1_FS!T149","v":0},{"$f":"OpCo1_FS!U149","v":0},{"$f":"OpCo1_FS!V149","v":0},{"$f":"OpCo1_FS!W149","v":0},{"$f":"OpCo1_FS!X149","v":0},{"$f":"OpCo1_FS!Y149","v":0},{"$f":"OpCo1_FS!Z149","v":0},{"$f":"OpCo1_FS!AA149","v":0},{"$f":"OpCo1_FS!AB149","v":0},{"$f":"OpCo1_FS!AC149","v":0},{"$f":"OpCo1_FS!AD149","v":0},{"$f":"OpCo1_FS!AE149","v":0},{"$f":"OpCo1_FS!AF149","v":0},{"$f":"OpCo1_FS!AG149","v":0},{"$f":"OpCo1_FS!AH149","v":0},{"$f":"OpCo1_FS!AI149","v":0},{"$f":"OpCo1_FS!AJ149","v":0},{"$f":"OpCo1_FS!AK149","v":0},{"$f":"OpCo1_FS!AL149","v":0},{"$f":"OpCo1_FS!AM149","v":0},{"$f":"OpCo1_FS!AN149","v":0},{"$f":"OpCo1_FS!AO149","v":0},{"$f":"OpCo1_FS!AP149","v":0},{"$f":"OpCo1_FS!AQ149","v":0},{"$f":"OpCo1_FS!AR149","v":0},{"$f":"OpCo1_FS!AS149","v":0},{"$f":"OpCo1_FS!AT149","v":0},{"$f":"OpCo1_FS!AU149","v":0},{"$f":"OpCo1_FS!AV149","v":0},{"$f":"OpCo1_FS!AW149","v":0},{"$f":"OpCo1_FS!AX149","v":0},{"$f":"OpCo1_FS!AY149","v":0},{"$f":"OpCo1_FS!AZ149","v":0},{"$f":"OpCo1_FS!BA149","v":0},{"$f":"OpCo1_FS!BB149","v":0},{"$f":"OpCo1_FS!BC149","v":0},{"$f":"OpCo1_FS!BD149","v":0},{"$f":"OpCo1_FS!BE149","v":0},{"$f":"OpCo1_FS!BF149","v":0},{"$f":"OpCo1_FS!BG149","v":0},{"$f":"OpCo1_FS!BH149","v":0},{"$f":"OpCo1_FS!BI149","v":0},{"$f":"OpCo1_FS!BJ149","v":0},{"$f":"OpCo1_FS!BK149","v":0},{"$f":"OpCo1_FS!BL149","v":0},{"$f":"OpCo1_FS!BM149","v":0},{"$f":"OpCo1_FS!BN149","v":0},{"$f":"OpCo1_FS!BO149","v":0},{"$f":"OpCo1_FS!BP149","v":0},{"$f":"OpCo1_FS!BQ149","v":0},{"$f":"OpCo1_FS!BR149","v":0},{"$f":"OpCo1_FS!BS149","v":0},{"$f":"OpCo1_FS!BT149","v":0}]
[null,null,null,"OpCo2 Net Assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2_FS!M$149","v":0},{"$f":"OpCo2_FS!N$149","v":0},{"$f":"OpCo2_FS!O$149","v":0},{"$f":"OpCo2_FS!P$149","v":0},{"$f":"OpCo2_FS!Q$149","v":0},{"$f":"OpCo2_FS!R$149","v":0},{"$f":"OpCo2_FS!S$149","v":0},{"$f":"OpCo2_FS!T$149","v":0},{"$f":"OpCo2_FS!U$149","v":0},{"$f":"OpCo2_FS!V$149","v":0},{"$f":"OpCo2_FS!W$149","v":0},{"$f":"OpCo2_FS!X$149","v":0},{"$f":"OpCo2_FS!Y$149","v":0},{"$f":"OpCo2_FS!Z$149","v":0},{"$f":"OpCo2_FS!AA$149","v":0},{"$f":"OpCo2_FS!AB$149","v":0},{"$f":"OpCo2_FS!AC$149","v":0},{"$f":"OpCo2_FS!AD$149","v":0},{"$f":"OpCo2_FS!AE$149","v":0},{"$f":"OpCo2_FS!AF$149","v":0},{"$f":"OpCo2_FS!AG$149","v":0},{"$f":"OpCo2_FS!AH$149","v":0},{"$f":"OpCo2_FS!AI$149","v":0},{"$f":"OpCo2_FS!AJ$149","v":0},{"$f":"OpCo2_FS!AK$149","v":0},{"$f":"OpCo2_FS!AL$149","v":0},{"$f":"OpCo2_FS!AM$149","v":0},{"$f":"OpCo2_FS!AN$149","v":0},{"$f":"OpCo2_FS!AO$149","v":0},{"$f":"OpCo2_FS!AP$149","v":0},{"$f":"OpCo2_FS!AQ$149","v":0},{"$f":"OpCo2_FS!AR$149","v":0},{"$f":"OpCo2_FS!AS$149","v":0},{"$f":"OpCo2_FS!AT$149","v":0},{"$f":"OpCo2_FS!AU$149","v":0},{"$f":"OpCo2_FS!AV$149","v":0},{"$f":"OpCo2_FS!AW$149","v":0},{"$f":"OpCo2_FS!AX$149","v":0},{"$f":"OpCo2_FS!AY$149","v":0},{"$f":"OpCo2_FS!AZ$149","v":0},{"$f":"OpCo2_FS!BA$149","v":0},{"$f":"OpCo2_FS!BB$149","v":0},{"$f":"OpCo2_FS!BC$149","v":0},{"$f":"OpCo2_FS!BD$149","v":0},{"$f":"OpCo2_FS!BE$149","v":0},{"$f":"OpCo2_FS!BF$149","v":0},{"$f":"OpCo2_FS!BG$149","v":0},{"$f":"OpCo2_FS!BH$149","v":0},{"$f":"OpCo2_FS!BI$149","v":0},{"$f":"OpCo2_FS!BJ$149","v":0},{"$f":"OpCo2_FS!BK$149","v":0},{"$f":"OpCo2_FS!BL$149","v":0},{"$f":"OpCo2_FS!BM$149","v":0},{"$f":"OpCo2_FS!BN$149","v":0},{"$f":"OpCo2_FS!BO$149","v":0},{"$f":"OpCo2_FS!BP$149","v":0},{"$f":"OpCo2_FS!BQ$149","v":0},{"$f":"OpCo2_FS!BR$149","v":0},{"$f":"OpCo2_FS!BS$149","v":0},{"$f":"OpCo2_FS!BT$149","v":0}]
[null,null,null,"OpCo3 Net Assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3_FS!M$149","v":0},{"$f":"OpCo3_FS!N$149","v":0},{"$f":"OpCo3_FS!O$149","v":0},{"$f":"OpCo3_FS!P$149","v":0},{"$f":"OpCo3_FS!Q$149","v":0},{"$f":"OpCo3_FS!R$149","v":0},{"$f":"OpCo3_FS!S$149","v":0},{"$f":"OpCo3_FS!T$149","v":0},{"$f":"OpCo3_FS!U$149","v":0},{"$f":"OpCo3_FS!V$149","v":0},{"$f":"OpCo3_FS!W$149","v":0},{"$f":"OpCo3_FS!X$149","v":0},{"$f":"OpCo3_FS!Y$149","v":0},{"$f":"OpCo3_FS!Z$149","v":0},{"$f":"OpCo3_FS!AA$149","v":0},{"$f":"OpCo3_FS!AB$149","v":0},{"$f":"OpCo3_FS!AC$149","v":0},{"$f":"OpCo3_FS!AD$149","v":0},{"$f":"OpCo3_FS!AE$149","v":0},{"$f":"OpCo3_FS!AF$149","v":0},{"$f":"OpCo3_FS!AG$149","v":0},{"$f":"OpCo3_FS!AH$149","v":0},{"$f":"OpCo3_FS!AI$149","v":0},{"$f":"OpCo3_FS!AJ$149","v":0},{"$f":"OpCo3_FS!AK$149","v":0},{"$f":"OpCo3_FS!AL$149","v":0},{"$f":"OpCo3_FS!AM$149","v":0},{"$f":"OpCo3_FS!AN$149","v":0},{"$f":"OpCo3_FS!AO$149","v":0},{"$f":"OpCo3_FS!AP$149","v":0},{"$f":"OpCo3_FS!AQ$149","v":0},{"$f":"OpCo3_FS!AR$149","v":0},{"$f":"OpCo3_FS!AS$149","v":0},{"$f":"OpCo3_FS!AT$149","v":0},{"$f":"OpCo3_FS!AU$149","v":0},{"$f":"OpCo3_FS!AV$149","v":0},{"$f":"OpCo3_FS!AW$149","v":0},{"$f":"OpCo3_FS!AX$149","v":0},{"$f":"OpCo3_FS!AY$149","v":0},{"$f":"OpCo3_FS!AZ$149","v":0},{"$f":"OpCo3_FS!BA$149","v":0},{"$f":"OpCo3_FS!BB$149","v":0},{"$f":"OpCo3_FS!BC$149","v":0},{"$f":"OpCo3_FS!BD$149","v":0},{"$f":"OpCo3_FS!BE$149","v":0},{"$f":"OpCo3_FS!BF$149","v":0},{"$f":"OpCo3_FS!BG$149","v":0},{"$f":"OpCo3_FS!BH$149","v":0},{"$f":"OpCo3_FS!BI$149","v":0},{"$f":"OpCo3_FS!BJ$149","v":0},{"$f":"OpCo3_FS!BK$149","v":0},{"$f":"OpCo3_FS!BL$149","v":0},{"$f":"OpCo3_FS!BM$149","v":0},{"$f":"OpCo3_FS!BN$149","v":0},{"$f":"OpCo3_FS!BO$149","v":0},{"$f":"OpCo3_FS!BP$149","v":0},{"$f":"OpCo3_FS!BQ$149","v":0},{"$f":"OpCo3_FS!BR$149","v":0},{"$f":"OpCo3_FS!BS$149","v":0},{"$f":"OpCo3_FS!BT$149","v":0}]
[]
[null,null,{"$f":"MAX(C$53:C65)+1","v":2},"FIXED ASSETS"]
[]
[null,null,null,{"$f":"SYS_Admin!$D$116","v":"Real"}]
[null,null,null,"OpCo1 Fixed Assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo1_FS!M$304","v":0},{"$f":"OpCo1_FS!N304","v":0},{"$f":"OpCo1_FS!O304","v":0},{"$f":"OpCo1_FS!P304","v":0},{"$f":"OpCo1_FS!Q304","v":0},{"$f":"OpCo1_FS!R304","v":0},{"$f":"OpCo1_FS!S304","v":0},{"$f":"OpCo1_FS!T304","v":0},{"$f":"OpCo1_FS!U304","v":0},{"$f":"OpCo1_FS!V304","v":0},{"$f":"OpCo1_FS!W304","v":0},{"$f":"OpCo1_FS!X304","v":0},{"$f":"OpCo1_FS!Y304","v":0},{"$f":"OpCo1_FS!Z304","v":0},{"$f":"OpCo1_FS!AA304","v":0},{"$f":"OpCo1_FS!AB304","v":0},{"$f":"OpCo1_FS!AC304","v":0},{"$f":"OpCo1_FS!AD304","v":0},{"$f":"OpCo1_FS!AE304","v":0},{"$f":"OpCo1_FS!AF304","v":0},{"$f":"OpCo1_FS!AG304","v":0},{"$f":"OpCo1_FS!AH304","v":0},{"$f":"OpCo1_FS!AI304","v":0},{"$f":"OpCo1_FS!AJ304","v":0},{"$f":"OpCo1_FS!AK304","v":0},{"$f":"OpCo1_FS!AL304","v":0},{"$f":"OpCo1_FS!AM304","v":0},{"$f":"OpCo1_FS!AN304","v":0},{"$f":"OpCo1_FS!AO304","v":0},{"$f":"OpCo1_FS!AP304","v":0},{"$f":"OpCo1_FS!AQ304","v":0},{"$f":"OpCo1_FS!AR304","v":0},{"$f":"OpCo1_FS!AS304","v":0},{"$f":"OpCo1_FS!AT304","v":0},{"$f":"OpCo1_FS!AU304","v":0},{"$f":"OpCo1_FS!AV304","v":0},{"$f":"OpCo1_FS!AW304","v":0},{"$f":"OpCo1_FS!AX304","v":0},{"$f":"OpCo1_FS!AY304","v":0},{"$f":"OpCo1_FS!AZ304","v":0},{"$f":"OpCo1_FS!BA304","v":0},{"$f":"OpCo1_FS!BB304","v":0},{"$f":"OpCo1_FS!BC304","v":0},{"$f":"OpCo1_FS!BD304","v":0},{"$f":"OpCo1_FS!BE304","v":0},{"$f":"OpCo1_FS!BF304","v":0},{"$f":"OpCo1_FS!BG304","v":0},{"$f":"OpCo1_FS!BH304","v":0},{"$f":"OpCo1_FS!BI304","v":0},{"$f":"OpCo1_FS!BJ304","v":0},{"$f":"OpCo1_FS!BK304","v":0},{"$f":"OpCo1_FS!BL304","v":0},{"$f":"OpCo1_FS!BM304","v":0},{"$f":"OpCo1_FS!BN304","v":0},{"$f":"OpCo1_FS!BO304","v":0},{"$f":"OpCo1_FS!BP304","v":0},{"$f":"OpCo1_FS!BQ304","v":0},{"$f":"OpCo1_FS!BR304","v":0},{"$f":"OpCo1_FS!BS304","v":0},{"$f":"OpCo1_FS!BT304","v":0}]
[null,null,null,"OpCo2 Fixed Assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo2_FS!M$304","v":0},{"$f":"OpCo2_FS!N$304","v":0},{"$f":"OpCo2_FS!O$304","v":0},{"$f":"OpCo2_FS!P$304","v":0},{"$f":"OpCo2_FS!Q$304","v":0},{"$f":"OpCo2_FS!R$304","v":0},{"$f":"OpCo2_FS!S$304","v":0},{"$f":"OpCo2_FS!T$304","v":0},{"$f":"OpCo2_FS!U$304","v":0},{"$f":"OpCo2_FS!V$304","v":0},{"$f":"OpCo2_FS!W$304","v":0},{"$f":"OpCo2_FS!X$304","v":0},{"$f":"OpCo2_FS!Y$304","v":0},{"$f":"OpCo2_FS!Z$304","v":0},{"$f":"OpCo2_FS!AA$304","v":0},{"$f":"OpCo2_FS!AB$304","v":0},{"$f":"OpCo2_FS!AC$304","v":0},{"$f":"OpCo2_FS!AD$304","v":0},{"$f":"OpCo2_FS!AE$304","v":0},{"$f":"OpCo2_FS!AF$304","v":0},{"$f":"OpCo2_FS!AG$304","v":0},{"$f":"OpCo2_FS!AH$304","v":0},{"$f":"OpCo2_FS!AI$304","v":0},{"$f":"OpCo2_FS!AJ$304","v":0},{"$f":"OpCo2_FS!AK$304","v":0},{"$f":"OpCo2_FS!AL$304","v":0},{"$f":"OpCo2_FS!AM$304","v":0},{"$f":"OpCo2_FS!AN$304","v":0},{"$f":"OpCo2_FS!AO$304","v":0},{"$f":"OpCo2_FS!AP$304","v":0},{"$f":"OpCo2_FS!AQ$304","v":0},{"$f":"OpCo2_FS!AR$304","v":0},{"$f":"OpCo2_FS!AS$304","v":0},{"$f":"OpCo2_FS!AT$304","v":0},{"$f":"OpCo2_FS!AU$304","v":0},{"$f":"OpCo2_FS!AV$304","v":0},{"$f":"OpCo2_FS!AW$304","v":0},{"$f":"OpCo2_FS!AX$304","v":0},{"$f":"OpCo2_FS!AY$304","v":0},{"$f":"OpCo2_FS!AZ$304","v":0},{"$f":"OpCo2_FS!BA$304","v":0},{"$f":"OpCo2_FS!BB$304","v":0},{"$f":"OpCo2_FS!BC$304","v":0},{"$f":"OpCo2_FS!BD$304","v":0},{"$f":"OpCo2_FS!BE$304","v":0},{"$f":"OpCo2_FS!BF$304","v":0},{"$f":"OpCo2_FS!BG$304","v":0},{"$f":"OpCo2_FS!BH$304","v":0},{"$f":"OpCo2_FS!BI$304","v":0},{"$f":"OpCo2_FS!BJ$304","v":0},{"$f":"OpCo2_FS!BK$304","v":0},{"$f":"OpCo2_FS!BL$304","v":0},{"$f":"OpCo2_FS!BM$304","v":0},{"$f":"OpCo2_FS!BN$304","v":0},{"$f":"OpCo2_FS!BO$304","v":0},{"$f":"OpCo2_FS!BP$304","v":0},{"$f":"OpCo2_FS!BQ$304","v":0},{"$f":"OpCo2_FS!BR$304","v":0},{"$f":"OpCo2_FS!BS$304","v":0},{"$f":"OpCo2_FS!BT$304","v":0}]
[null,null,null,"OpCo3 Fixed Assets",null,"£000",{"$f":"SYS_Admin!$D$116","v":"Real"},null,null,null,null,null,{"$f":"OpCo3_FS!M$304","v":0},{"$f":"OpCo3_FS!N$304","v":0},{"$f":"OpCo3_FS!O$304","v":0},{"$f":"OpCo3_FS!P$304","v":0},{"$f":"OpCo3_FS!Q$304","v":0},{"$f":"OpCo3_FS!R$304","v":0},{"$f":"OpCo3_FS!S$304","v":0},{"$f":"OpCo3_FS!T$304","v":0},{"$f":"OpCo3_FS!U$304","v":0},{"$f":"OpCo3_FS!V$304","v":0},{"$f":"OpCo3_FS!W$304","v":0},{"$f":"OpCo3_FS!X$304","v":0},{"$f":"OpCo3_FS!Y$304","v":0},{"$f":"OpCo3_FS!Z$304","v":0},{"$f":"OpCo3_FS!AA$304","v":0},{"$f":"OpCo3_FS!AB$304","v":0},{"$f":"OpCo3_FS!AC$304","v":0},{"$f":"OpCo3_FS!AD$304","v":0},{"$f":"OpCo3_FS!AE$304","v":0},{"$f":"OpCo3_FS!AF$304","v":0},{"$f":"OpCo3_FS!AG$304","v":0},{"$f":"OpCo3_FS!AH$304","v":0},{"$f":"OpCo3_FS!AI$304","v":0},{"$f":"OpCo3_FS!AJ$304","v":0},{"$f":"OpCo3_FS!AK$304","v":0},{"$f":"OpCo3_FS!AL$304","v":0},{"$f":"OpCo3_FS!AM$304","v":0},{"$f":"OpCo3_FS!AN$304","v":0},{"$f":"OpCo3_FS!AO$304","v":0},{"$f":"OpCo3_FS!AP$304","v":0},{"$f":"OpCo3_FS!AQ$304","v":0},{"$f":"OpCo3_FS!AR$304","v":0},{"$f":"OpCo3_FS!AS$304","v":0},{"$f":"OpCo3_FS!AT$304","v":0},{"$f":"OpCo3_FS!AU$304","v":0},{"$f":"OpCo3_FS!AV$304","v":0},{"$f":"OpCo3_FS!AW$304","v":0},{"$f":"OpCo3_FS!AX$304","v":0},{"$f":"OpCo3_FS!AY$304","v":0},{"$f":"OpCo3_FS!AZ$304","v":0},{"$f":"OpCo3_FS!BA$304","v":0},{"$f":"OpCo3_FS!BB$304","v":0},{"$f":"OpCo3_FS!BC$304","v":0},{"$f":"OpCo3_FS!BD$304","v":0},{"$f":"OpCo3_FS!BE$304","v":0},{"$f":"OpCo3_FS!BF$304","v":0},{"$f":"OpCo3_FS!BG$304","v":0},{"$f":"OpCo3_FS!BH$304","v":0},{"$f":"OpCo3_FS!BI$304","v":0},{"$f":"OpCo3_FS!BJ$304","v":0},{"$f":"OpCo3_FS!BK$304","v":0},{"$f":"OpCo3_FS!BL$304","v":0},{"$f":"OpCo3_FS!BM$304","v":0},{"$f":"OpCo3_FS!BN$304","v":0},{"$f":"OpCo3_FS!BO$304","v":0},{"$f":"OpCo3_FS!BP$304","v":0},{"$f":"OpCo3_FS!BQ$304","v":0},{"$f":"OpCo3_FS!BR$304","v":0},{"$f":"OpCo3_FS!BS$304","v":0},{"$f":"OpCo3_FS!BT$304","v":0}]
[]
[null,null,null,{"$f":"SYS_Admin!$D$117","v":"Nominal"}]
[null,null,null,"OpCo1 Fixed Assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo1_FS!M$90","v":0},{"$f":"OpCo1_FS!N90","v":0},{"$f":"OpCo1_FS!O90","v":0},{"$f":"OpCo1_FS!P90","v":0},{"$f":"OpCo1_FS!Q90","v":0},{"$f":"OpCo1_FS!R90","v":0},{"$f":"OpCo1_FS!S90","v":0},{"$f":"OpCo1_FS!T90","v":0},{"$f":"OpCo1_FS!U90","v":0},{"$f":"OpCo1_FS!V90","v":0},{"$f":"OpCo1_FS!W90","v":0},{"$f":"OpCo1_FS!X90","v":0},{"$f":"OpCo1_FS!Y90","v":0},{"$f":"OpCo1_FS!Z90","v":0},{"$f":"OpCo1_FS!AA90","v":0},{"$f":"OpCo1_FS!AB90","v":0},{"$f":"OpCo1_FS!AC90","v":0},{"$f":"OpCo1_FS!AD90","v":0},{"$f":"OpCo1_FS!AE90","v":0},{"$f":"OpCo1_FS!AF90","v":0},{"$f":"OpCo1_FS!AG90","v":0},{"$f":"OpCo1_FS!AH90","v":0},{"$f":"OpCo1_FS!AI90","v":0},{"$f":"OpCo1_FS!AJ90","v":0},{"$f":"OpCo1_FS!AK90","v":0},{"$f":"OpCo1_FS!AL90","v":0},{"$f":"OpCo1_FS!AM90","v":0},{"$f":"OpCo1_FS!AN90","v":0},{"$f":"OpCo1_FS!AO90","v":0},{"$f":"OpCo1_FS!AP90","v":0},{"$f":"OpCo1_FS!AQ90","v":0},{"$f":"OpCo1_FS!AR90","v":0},{"$f":"OpCo1_FS!AS90","v":0},{"$f":"OpCo1_FS!AT90","v":0},{"$f":"OpCo1_FS!AU90","v":0},{"$f":"OpCo1_FS!AV90","v":0},{"$f":"OpCo1_FS!AW90","v":0},{"$f":"OpCo1_FS!AX90","v":0},{"$f":"OpCo1_FS!AY90","v":0},{"$f":"OpCo1_FS!AZ90","v":0},{"$f":"OpCo1_FS!BA90","v":0},{"$f":"OpCo1_FS!BB90","v":0},{"$f":"OpCo1_FS!BC90","v":0},{"$f":"OpCo1_FS!BD90","v":0},{"$f":"OpCo1_FS!BE90","v":0},{"$f":"OpCo1_FS!BF90","v":0},{"$f":"OpCo1_FS!BG90","v":0},{"$f":"OpCo1_FS!BH90","v":0},{"$f":"OpCo1_FS!BI90","v":0},{"$f":"OpCo1_FS!BJ90","v":0},{"$f":"OpCo1_FS!BK90","v":0},{"$f":"OpCo1_FS!BL90","v":0},{"$f":"OpCo1_FS!BM90","v":0},{"$f":"OpCo1_FS!BN90","v":0},{"$f":"OpCo1_FS!BO90","v":0},{"$f":"OpCo1_FS!BP90","v":0},{"$f":"OpCo1_FS!BQ90","v":0},{"$f":"OpCo1_FS!BR90","v":0},{"$f":"OpCo1_FS!BS90","v":0},{"$f":"OpCo1_FS!BT90","v":0}]
[null,null,null,"OpCo2 Fixed Assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo2_FS!M$90","v":0},{"$f":"OpCo2_FS!N$90","v":0},{"$f":"OpCo2_FS!O$90","v":0},{"$f":"OpCo2_FS!P$90","v":0},{"$f":"OpCo2_FS!Q$90","v":0},{"$f":"OpCo2_FS!R$90","v":0},{"$f":"OpCo2_FS!S$90","v":0},{"$f":"OpCo2_FS!T$90","v":0},{"$f":"OpCo2_FS!U$90","v":0},{"$f":"OpCo2_FS!V$90","v":0},{"$f":"OpCo2_FS!W$90","v":0},{"$f":"OpCo2_FS!X$90","v":0},{"$f":"OpCo2_FS!Y$90","v":0},{"$f":"OpCo2_FS!Z$90","v":0},{"$f":"OpCo2_FS!AA$90","v":0},{"$f":"OpCo2_FS!AB$90","v":0},{"$f":"OpCo2_FS!AC$90","v":0},{"$f":"OpCo2_FS!AD$90","v":0},{"$f":"OpCo2_FS!AE$90","v":0},{"$f":"OpCo2_FS!AF$90","v":0},{"$f":"OpCo2_FS!AG$90","v":0},{"$f":"OpCo2_FS!AH$90","v":0},{"$f":"OpCo2_FS!AI$90","v":0},{"$f":"OpCo2_FS!AJ$90","v":0},{"$f":"OpCo2_FS!AK$90","v":0},{"$f":"OpCo2_FS!AL$90","v":0},{"$f":"OpCo2_FS!AM$90","v":0},{"$f":"OpCo2_FS!AN$90","v":0},{"$f":"OpCo2_FS!AO$90","v":0},{"$f":"OpCo2_FS!AP$90","v":0},{"$f":"OpCo2_FS!AQ$90","v":0},{"$f":"OpCo2_FS!AR$90","v":0},{"$f":"OpCo2_FS!AS$90","v":0},{"$f":"OpCo2_FS!AT$90","v":0},{"$f":"OpCo2_FS!AU$90","v":0},{"$f":"OpCo2_FS!AV$90","v":0},{"$f":"OpCo2_FS!AW$90","v":0},{"$f":"OpCo2_FS!AX$90","v":0},{"$f":"OpCo2_FS!AY$90","v":0},{"$f":"OpCo2_FS!AZ$90","v":0},{"$f":"OpCo2_FS!BA$90","v":0},{"$f":"OpCo2_FS!BB$90","v":0},{"$f":"OpCo2_FS!BC$90","v":0},{"$f":"OpCo2_FS!BD$90","v":0},{"$f":"OpCo2_FS!BE$90","v":0},{"$f":"OpCo2_FS!BF$90","v":0},{"$f":"OpCo2_FS!BG$90","v":0},{"$f":"OpCo2_FS!BH$90","v":0},{"$f":"OpCo2_FS!BI$90","v":0},{"$f":"OpCo2_FS!BJ$90","v":0},{"$f":"OpCo2_FS!BK$90","v":0},{"$f":"OpCo2_FS!BL$90","v":0},{"$f":"OpCo2_FS!BM$90","v":0},{"$f":"OpCo2_FS!BN$90","v":0},{"$f":"OpCo2_FS!BO$90","v":0},{"$f":"OpCo2_FS!BP$90","v":0},{"$f":"OpCo2_FS!BQ$90","v":0},{"$f":"OpCo2_FS!BR$90","v":0},{"$f":"OpCo2_FS!BS$90","v":0},{"$f":"OpCo2_FS!BT$90","v":0}]
[null,null,null,"OpCo3 Fixed Assets",null,"£000",{"$f":"IF($I$4,SYS_Admin!$D$117,SYS_Admin!$D$116)","v":"Nominal"},null,null,null,null,null,{"$f":"OpCo3_FS!M$90","v":0},{"$f":"OpCo3_FS!N$90","v":0},{"$f":"OpCo3_FS!O$90","v":0},{"$f":"OpCo3_FS!P$90","v":0},{"$f":"OpCo3_FS!Q$90","v":0},{"$f":"OpCo3_FS!R$90","v":0},{"$f":"OpCo3_FS!S$90","v":0},{"$f":"OpCo3_FS!T$90","v":0},{"$f":"OpCo3_FS!U$90","v":0},{"$f":"OpCo3_FS!V$90","v":0},{"$f":"OpCo3_FS!W$90","v":0},{"$f":"OpCo3_FS!X$90","v":0},{"$f":"OpCo3_FS!Y$90","v":0},{"$f":"OpCo3_FS!Z$90","v":0},{"$f":"OpCo3_FS!AA$90","v":0},{"$f":"OpCo3_FS!AB$90","v":0},{"$f":"OpCo3_FS!AC$90","v":0},{"$f":"OpCo3_FS!AD$90","v":0},{"$f":"OpCo3_FS!AE$90","v":0},{"$f":"OpCo3_FS!AF$90","v":0},{"$f":"OpCo3_FS!AG$90","v":0},{"$f":"OpCo3_FS!AH$90","v":0},{"$f":"OpCo3_FS!AI$90","v":0},{"$f":"OpCo3_FS!AJ$90","v":0},{"$f":"OpCo3_FS!AK$90","v":0},{"$f":"OpCo3_FS!AL$90","v":0},{"$f":"OpCo3_FS!AM$90","v":0},{"$f":"OpCo3_FS!AN$90","v":0},{"$f":"OpCo3_FS!AO$90","v":0},{"$f":"OpCo3_FS!AP$90","v":0},{"$f":"OpCo3_FS!AQ$90","v":0},{"$f":"OpCo3_FS!AR$90","v":0},{"$f":"OpCo3_FS!AS$90","v":0},{"$f":"OpCo3_FS!AT$90","v":0},{"$f":"OpCo3_FS!AU$90","v":0},{"$f":"OpCo3_FS!AV$90","v":0},{"$f":"OpCo3_FS!AW$90","v":0},{"$f":"OpCo3_FS!AX$90","v":0},{"$f":"OpCo3_FS!AY$90","v":0},{"$f":"OpCo3_FS!AZ$90","v":0},{"$f":"OpCo3_FS!BA$90","v":0},{"$f":"OpCo3_FS!BB$90","v":0},{"$f":"OpCo3_FS!BC$90","v":0},{"$f":"OpCo3_FS!BD$90","v":0},{"$f":"OpCo3_FS!BE$90","v":0},{"$f":"OpCo3_FS!BF$90","v":0},{"$f":"OpCo3_FS!BG$90","v":0},{"$f":"OpCo3_FS!BH$90","v":0},{"$f":"OpCo3_FS!BI$90","v":0},{"$f":"OpCo3_FS!BJ$90","v":0},{"$f":"OpCo3_FS!BK$90","v":0},{"$f":"OpCo3_FS!BL$90","v":0},{"$f":"OpCo3_FS!BM$90","v":0},{"$f":"OpCo3_FS!BN$90","v":0},{"$f":"OpCo3_FS!BO$90","v":0},{"$f":"OpCo3_FS!BP$90","v":0},{"$f":"OpCo3_FS!BQ$90","v":0},{"$f":"OpCo3_FS!BR$90","v":0},{"$f":"OpCo3_FS!BS$90","v":0},{"$f":"OpCo3_FS!BT$90","v":0}]
[]
[]
[null,{"$f":"MAX(B$9:B78)+1","v":4},null,"END OF SHEET"]

{"sheet":"SYS >>>","index":28,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DELIBERATELY BLANK"]

{"sheet":"SYS_Admin","index":29,"n_rows":837,"n_cols":25,"rows_kept":837,"cut":false,"hidden":true,"merged":[[21,6,21,9],[14,6,14,9],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"sysModelName&\" - \"&$J$17&\".\"&$J$18","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM(I98:J107,I159:I168,I298:I327,I332:I351,Y412:Y561,I590:I594)","v":2},null,"Financial Year"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"SYS_Admin"},null,null,null,"BEIS Model Version:",null,null,"010.005",null,"Year"]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date"]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date"]
[null,{"$f":"SYS_Checks!$B$6","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period"]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[{"$f":"MAX(A$9:A9)+1","v":1},"WORKBOOK CHANGE CONTROL"]
[]
[null,null,null,"Apply workbook change control",null,"bool",true]
[null,null,null,"Has disclaimer been accepted by user on opening?",null,"bool",false]
[]
[null,null,null,"Model Name",null,"text","[PROJECT MODEL]"]
[null,null,null,null,null,null,null,"<100","<10","Text"]
[null,null,null,"Model Major Version",null,"number",1,{"$f":"IF(sysMajVer<100,TRUE,FALSE)","v":true},{"$f":"IF(sysMajVer<10,2,1)*H17","v":2},{"$f":"version_string(I17,sysMajVer)","v":"001"}]
[null,null,null,"Model Minor Version",null,"number",1,{"$f":"IF(sysMinVer<100,TRUE,FALSE)","v":true},{"$f":"IF(sysMinVer<10,2,1)*H18","v":2},{"$f":"version_string(I18,sysMinVer)","v":"001"}]
[null,null,null,"Model save name",null,"number",{"$f":"$B$2&\".xlsm\"","v":"[PROJECT MODEL] - 001.001.xlsm"}]
[null,null,null,"Worksheet used prior to save",null,"string","COVER"]
[null,null,null,"Save as mode?",null,"bool",false]
[null,null,null,"Save as file name",null,"string"]
[]
[]
[]
[]
[{"$f":"MAX(A$9:A20)+1","v":2},"SHEET CALIBRATION"]
[]
[null,null,null,"Annual - number of periods",null,"number",60]
[null,null,null,"Semi-Annual number of periods",null,"number",120]
[null,null,null,"Quarterly number periods",null,"number",180]
[null,null,null,"Monthly number of periods",null,"number",{"$f":"60*12","v":720}]
[]
[]
[{"$f":"MAX(A$9:A32)+1","v":3},"WORKBOOK PROTECTION"]
[]
[null,null,null,"Apply workbook protection",null,"bool",false]
[null,null,null,"Workbook password",null,"text"]
[null,null,null,"Worksheet prior to VBA routine being run",null,"string","Dashboard"]
[]
[{"$f":"MAX(A$9:A40)+1","v":4},"WORKBOOK STYLES"]
[]
[null,null,null,"HEADING_1",null,null,"Heading 1","Also sets the output tab colour"]
[null,null,null,"HEADING_2",null,null,"Heading 2","Also sets the calc tab colour"]
[null,null,null,"HEADING_3",null,null,"Heading 3"]
[]
[null,null,null,"BACKGROUND"]
[null,null,null,"Sheet_Headings"]
[]
[null,null,null,"No_Error",null,null,"OK"]
[null,null,null,"Warning",null,null,"Warning"]
[null,null,null,"Error",null,null,"ERROR"]
[]
[null,null,null,"Check",null,null,0]
[]
[null,null,null,"INPUT_Macro",null,null,"Macro"]
[null,null,null,"INPUT_Text",null,null,"Text","Also sets the input tab colour"]
[null,null,null,"INPUT_0dp",null,null,1]
[null,null,null,"INPUT_2dp",null,null,1]
[null,null,null,"INPUT_%0dp",null,null,0.01]
[null,null,null,"INPUT_%2dp",null,null,0.01]
[null,null,null,"INPUT_Date",null,null,"2019-01-01"]
[]
[null,null,null,"CALL_0dp",null,null,1]
[null,null,null,"CALL_2dp",null,null,1]
[null,null,null,"CALL_%0dp",null,null,0.01]
[null,null,null,"CALL_%2dp",null,null,0.01]
[null,null,null,"CALL_Date",null,null,"2019-01-01"]
[]
[null,null,null,"CALC_0dp",null,null,1]
[null,null,null,"CALC_2dp",null,null,1]
[null,null,null,"CALC_%0dp",null,null,0.01]
[null,null,null,"CALC_%2dp",null,null,0.01]
[null,null,null,"CALC_Date",null,null,"2019-01-01"]
[]
[null,null,null,"UNITS",null,null,"unit"]
[]
[]
[{"$f":"MAX(A$9:A78)+1","v":5},"WORKBOOK LISTS"]
[]
[null,null,null,"lstTrueFalse"]
[null,null,null,true]
[null,null,null,false]
[]
[null,null,null,"lstTimeLine",null,"cmbTL",1]
[null,null,null,"ANNUAL"]
[null,null,null,"SEMI-ANNUAL"]
[null,null,null,"QUARTERLY"]
[null,null,null,"MONTHLY"]
[]
[null,null,null,"lstSheetType"]
[null,null,null,"INPUT"]
[null,null,null,"CALCULATION"]
[null,null,null,"OUTPUT"]
[null,null,null,"SYSTEM"]
[]
[null,null,null,"lstEnergyFull",null,null,{"$f":"D112","v":"Import"},{"$f":"D113","v":"Export"},"Gaps","Imp/Exp","lstImportFull","lstExportFull"]
[null,null,null,{"$f":"INP_EnergyTypes!D15","v":0},{"$f":"MAX(E$97:E97)+1","v":1},{"$f":"INP_EnergyTypes!F15","v":0},{"$f":"IF($F98=G$97,MAX(G$97:G97)+1,0)","v":0},{"$f":"IF($F98=H$97,MAX(H$97:H97)+1,0)","v":0},{"$f":"1*(AND(D98=0,E98<=sysCountEnergy))","v":1},{"$f":"IF(AND(D98<>0,F98=0),1,0)","v":0},{"$f":"IFERROR(INDEX(lstEnergyFull,MATCH($E98,G$98:G$107,0),1),0)","v":0},{"$f":"IFERROR(INDEX(lstEnergyFull,MATCH($E98,H$98:H$107,0),1),0)","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D16","v":0},{"$f":"MAX(E$97:E98)+1","v":2},{"$f":"INP_EnergyTypes!F16","v":0},{"$f":"IF($F99=G$97,MAX(G$97:G98)+1,0)","v":0},{"$f":"IF($F99=H$97,MAX(H$97:H98)+1,0)","v":0},0,{"$f":"IF(AND(D99<>0,F99=0),1,0)","v":0},0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D17","v":0},{"$f":"MAX(E$97:E99)+1","v":3},{"$f":"INP_EnergyTypes!F17","v":0},{"$f":"IF($F100=G$97,MAX(G$97:G99)+1,0)","v":0},{"$f":"IF($F100=H$97,MAX(H$97:H99)+1,0)","v":0},0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D18","v":0},{"$f":"MAX(E$97:E100)+1","v":4},{"$f":"INP_EnergyTypes!F18","v":0},{"$f":"IF($F101=G$97,MAX(G$97:G100)+1,0)","v":0},{"$f":"IF($F101=H$97,MAX(H$97:H100)+1,0)","v":0},0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D19","v":0},{"$f":"MAX(E$97:E101)+1","v":5},{"$f":"INP_EnergyTypes!F19","v":0},{"$f":"IF($F102=G$97,MAX(G$97:G101)+1,0)","v":0},{"$f":"IF($F102=H$97,MAX(H$97:H101)+1,0)","v":0},0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D20","v":0},{"$f":"MAX(E$97:E102)+1","v":6},{"$f":"INP_EnergyTypes!F20","v":0},{"$f":"IF($F103=G$97,MAX(G$97:G102)+1,0)","v":0},{"$f":"IF($F103=H$97,MAX(H$97:H102)+1,0)","v":0},0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D21","v":0},{"$f":"MAX(E$97:E103)+1","v":7},{"$f":"INP_EnergyTypes!F21","v":0},{"$f":"IF($F104=G$97,MAX(G$97:G103)+1,0)","v":0},{"$f":"IF($F104=H$97,MAX(H$97:H103)+1,0)","v":0},0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D22","v":0},{"$f":"MAX(E$97:E104)+1","v":8},{"$f":"INP_EnergyTypes!F22","v":0},{"$f":"IF($F105=G$97,MAX(G$97:G104)+1,0)","v":0},{"$f":"IF($F105=H$97,MAX(H$97:H104)+1,0)","v":0},0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D23","v":0},{"$f":"MAX(E$97:E105)+1","v":9},{"$f":"INP_EnergyTypes!F23","v":0},{"$f":"IF($F106=G$97,MAX(G$97:G105)+1,0)","v":0},{"$f":"IF($F106=H$97,MAX(H$97:H105)+1,0)","v":0},0,0,0,0]
[null,null,null,{"$f":"INP_EnergyTypes!D24","v":0},{"$f":"MAX(E$97:E106)+1","v":10},{"$f":"INP_EnergyTypes!F24","v":0},{"$f":"IF($F107=G$97,MAX(G$97:G106)+1,0)","v":0},{"$f":"IF($F107=H$97,MAX(H$97:H106)+1,0)","v":0},0,0,0,0]
[]
[null,null,null,{"$f":"MAX(COUNTIF(D98:D107,\"<>0\"),1)","v":1},null,null,null,null,null,null,{"$f":"MAX(COUNTIF(K98:K107,\"<>0\"),1)","v":1},{"$f":"MAX(COUNTIF(L98:L107,\"<>0\"),1)","v":1}]
[]
[null,null,null,"lstImportExport"]
[null,null,null,"Import"]
[null,null,null,"Export"]
[]
[null,null,null,"lstMoneyVals"]
[null,null,null,"Real"]
[null,null,null,"Nominal"]
[]
[null,null,null,"lstLCOEMethod"]
[null,null,null,"Whole life"]
[null,null,null,"T0"]
[]
[null,null,null,"lstCalibrateTariffBy"]
[null,null,null,"Fixed and Variable"]
[null,null,null,"Fixed Tariffs only"]
[null,null,null,"Variable Tariffs only"]
[null,null,null,"Individual tariff"]
[]
[null,null,null,"lstBreakEven"]
[null,null,null,"NPV=0"]
[null,null,null,"SNPV=0"]
[null,null,null,"Simple payback"]
[null,null,null,"Simple social payback"]
[]
[null,null,null,"lstEnergyOrTariff"]
[null,null,null,"Tariff"]
[null,null,null,"Energy"]
[]
[null,null,null,"lstRHITierMethods"]
[null,null,null,"% run hours"]
[null,null,null,"kWh"]
[]
[null,null,null,"lstCht11_12Selection"]
[null,null,null,"Energy prices"]
[null,null,null,"Operating margin"]
[]
[null,null,null,"lstCht13_14Selection"]
[null,null,null,"Project carbon"]
[null,null,null,"Counterfactual carbon"]
[null,null,null,"Carbon abatement"]
[null,null,null,"Installed thermal capacity"]
[]
[null,null,null,"lstEnergyDash"]
[null,null,null,"Imported energy"]
[null,null,null,"Private network exported energy"]
[null,null,null,"National grid exported energy"]
[]
[null,null,null,"lstIndicesFull",null,null,null,null,"Gaps"]
[null,null,null,{"$f":"INP_General!D229","v":"CPI"},{"$f":"MAX(E$158:E158)+1","v":1},null,null,null,{"$f":"IF(AND(E159=dcCountIndices,D159=0),1,0)","v":0}]
[null,null,null,{"$f":"INP_General!D230","v":"RPI"},{"$f":"MAX(E$158:E159)+1","v":2},null,null,null,0]
[null,null,null,{"$f":"INP_General!D231","v":0},{"$f":"MAX(E$158:E160)+1","v":3},null,null,null,0]
[null,null,null,{"$f":"INP_General!D232","v":0},{"$f":"MAX(E$158:E161)+1","v":4},null,null,null,0]
[null,null,null,{"$f":"INP_General!D233","v":0},{"$f":"MAX(E$158:E162)+1","v":5},null,null,null,0]
[null,null,null,{"$f":"INP_General!D234","v":0},{"$f":"MAX(E$158:E163)+1","v":6},null,null,null,0]
[null,null,null,{"$f":"INP_General!D235","v":0},{"$f":"MAX(E$158:E164)+1","v":7},null,null,null,0]
[null,null,null,{"$f":"INP_General!D236","v":0},{"$f":"MAX(E$158:E165)+1","v":8},null,null,null,0]
[null,null,null,{"$f":"INP_General!D237","v":0},{"$f":"MAX(E$158:E166)+1","v":9},null,null,null,0]
[null,null,null,{"$f":"INP_General!D238","v":0},{"$f":"MAX(E$158:E167)+1","v":10},null,null,null,0]
[]
[null,null,null,{"$f":"MAX(COUNTIF(D159:D168,\"<>0\"),1)","v":2}]
[]
[null,null,null,"lstLOCEperiods"]
[null,null,null,{"$f":"Dashboard!M35","v":15}]
[null,null,null,{"$f":"Dashboard!O35","v":25}]
[null,null,null,{"$f":"Dashboard!Q35","v":35}]
[null,null,null,{"$f":"Dashboard!S35","v":40}]
[null,null,null,{"$f":"Dashboard!U35","v":60}]
[]
[null,null,null,"lstTariffSolve"]
[null,null,null,"Connection"]
[null,null,null,"Fixed"]
[null,null,null,"Variable"]
[null,null,null,"Connection + Fixed"]
[null,null,null,"Connection + Variable"]
[null,null,null,"Fixed + Variable"]
[null,null,null,"Total"]
[]
[null,null,null,"lstTariffSolveTo"]
[null,null,null,"Project_real_pre_tax_pre_grant"]
[null,null,null,"Project_real_pre_tax_post_grant"]
[null,null,null,"Project_real_post_tax_pre_grant"]
[null,null,null,"Project_real_post_tax_post_grant"]
[null,null,null,"Project_nominal_pre_tax_pre_grant"]
[null,null,null,"Project_nominal_pre_tax_post_grant"]
[null,null,null,"Project_nominal_post_tax_pre_grant"]
[null,null,null,"Project_nominal_post_tax_post_grant"]
[null,null,null,"Social_real_pre_tax"]
[null,null,null,"Social_real_post_tax"]
[null,null,null,"Social_nominal_pre_tax"]
[null,null,null,"Social_nominal_post_tax"]
[null,null,null,"Levered_NPV"]
[null,null,null,"Social Equity NPV"]
[null,null,null,"Investor NPV @ cost of equity"]
[null,null,null,"Blended Investor NPV"]
[]
[null,null,null,"lstAppraisal"]
[null,null,null,{"$f":"Dashboard!M35","v":15}]
[null,null,null,{"$f":"Dashboard!O35","v":25}]
[null,null,null,{"$f":"Dashboard!Q35","v":35}]
[null,null,null,{"$f":"Dashboard!S35","v":40}]
[null,null,null,{"$f":"Dashboard!U35","v":60}]
[]
[null,null,null,"lstSelectTariff"]
[null,null,null,"All"]
[null,null,null,{"$f":"L98","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0,null,{"$f":"COUNTIF(D214:D224,\"<>0\")","v":1}]
[]
[null,null,null,"lstMonths","lstMonthShort","lstDaysInMonth"]
[null,null,null,"JANUARY",{"$f":"LEFT(D227,3)","v":"JAN"},31]
[null,null,null,"FEBRUARY",{"$f":"LEFT(D228,3)","v":"FEB"},28]
[null,null,null,"MARCH","MAR",31]
[null,null,null,"APRIL","APR",30]
[null,null,null,"MAY","MAY",31]
[null,null,null,"JUNE","JUN",30]
[null,null,null,"JULY","JUL",31]
[null,null,null,"AUGUST","AUG",31]
[null,null,null,"SEPTEMBER","SEP",30]
[null,null,null,"OCTOBER","OCT",31]
[null,null,null,"NOVEMBER","NOV",30]
[null,null,null,"DECEMBER","DEC",31]
[]
[null,null,null,"lstType"]
[null,null,null,"Generation"]
[null,null,null,"Distribution"]
[null,null,null,"Retail"]
[]
[null,null,null,"lstEnergyType"]
[null,null,null,"Fuel / Input Energy"]
[null,null,null,"Heat"]
[null,null,null,"Cooling"]
[null,null,null,"Electricity"]
[]
[null,null,null,"lstHNIPTech",null,"lstHNIPFuel","lstHNIPCustomer","lstHNIPBuilding","lstHNIPAge","lstHNIPTariff","lstHNIPDemandSource","lstHNIPCustContract","lstHNIPCounterfactual","lstHNIPCredit","lstHNIPCertainty"]
[null,null,null,"CHP - Type 1",null,"Natural Gas","Public Sector","A1 - Shopping & Retail Outlets","New Build","Tariff structure 1","Hourly or half hourly measured for year","Full agreement signed","Gas boiler ","Deposit","Unlikely: Less Than 25%"]
[null,null,null,"CHP - Type 2 ",null,"Electricity","Residential","A2 - Professional Services","0-5 years","Tariff structure 2","Sample hourly/half hourly measurements with annual total","Draft full agreement, not signed - Counter parties have copies","Electric heating ","Parent company guarantee","Likely: Between 25% and 75%"]
[null,null,null,"Tri-generation",null,"Oil","Social residential","A3 - Food & Drink","5-15 years","Tariff structure 3","Monthly meter readings or Bills","Draft full agreement, not signed - Counter parties do not have copies","Oil boiler ","Bank guarantee","Highly likely: More than 75%"]
[null,null,null,"Boiler - Type 1 ",null,"LPG","Commercial","A4 - Drinking Establishments","15-25 years","Tariff structure 4","CRC or DEC","HoT signed","Biomass boiler ","Insurance"]
[null,null,null,"Boiler - Type 2 ",null,"Biomass","Industrial","A5 - Hot Food & Takeaway","25-35 years","Tariff structure 5","Thermal model","Draft HoT, not signed - Counter parties have copies","Gas CHP ","Other"]
[null,null,null,"Water Source heat pump",null,"Biofuel",null,"B1 - Business","35-50 years","Tariff structure 6","Published  benchmark","Draft HoT, not signed - Counter parties do not have copies","Air Source heat pump ","None considered necessary"]
[null,null,null,"Air Source heat pump",null,"Hydrogen",null,"B2 - General Industrial Use","50-100 years","Tariff structure 7",null,"No agreement or HoTs","Ground Source heat pump ","No"]
[null,null,null,"Ground Source heat pump",null,"Industrial Heat",null,"B3 - Special Industrial Use A","100+ years","Tariff structure 8",null,null,"Water Source heat pump"]
[null,null,null,"Heat from EfW",null,"N/A",null,"B4 - Special Industrial Use B",null,"Tariff structure 9"]
[null,null,null,"Cooling ",null,null,null,"B5 - Special Industrial Use C",null,"Tariff structure 10"]
[null,null,null,"Waste Heat",null,null,null,"B6 - Special Industrial Use D",null,"Tariff structure 11"]
[null,null,null,"Solar",null,null,null,"B7 - Special Industrial Use E",null,"Tariff structure 12"]
[null,null,null,"Wind",null,null,null,"B8 - Special Industrial Use F",null,"Tariff structure 13"]
[null,null,null,"Deep geothermal",null,null,null,"C1 - Hotels, Hostels & Boarding Houses",null,"Tariff structure 14"]
[null,null,null,null,null,null,null,"C2 - Schools, Hospitals, Care Homes etc.",null,"Tariff structure 15"]
[null,null,null,"lstRates",null,null,null,"C3 - Dwelling House",null,"Tariff structure 16"]
[null,null,null,"Rental Method",null,null,null,"D1 - Public Services",null,"Tariff structure 17"]
[null,null,null,"Receipts & Expenditure",null,null,null,"D2 - Entertainment & Leisure",null,"Tariff structure 18"]
[null,null,null,"Contractor's Method",null,null,null,null,null,"Tariff structure 19"]
[null,null,null,null,null,null,null,null,null,"Tariff structure 20"]
[null,null,null,"lstCustomer"]
[null,null,null,"At risk"]
[null,null,null,"Not at risk"]
[]
[null,null,null,"lstSubClass"]
[null,null,null,"Domestic"]
[null,null,null,"Commercial"]
[null,null,null,"Retail"]
[null,null,null,"LA"]
[null,null,null,"Other public sector"]
[null,null,null,"Industrial"]
[]
[null,null,null,"lstNetwork"]
[null,null,null,"Primary distribution"]
[null,null,null,"Secondary distribution"]
[]
[null,null,null,"lstInvestorType"]
[null,null,null,"Public Sector"]
[null,null,null,"Private Sector"]
[]
[null,null,null,"lstIndexationMethod"]
[null,null,null,"Weighted"]
[null,null,null,"Allocated"]
[null,null,null,"Real price index"]
[]
[null,null,null,"lstTariffsFull"]
[null,null,null,{"$f":"INP_EnergyTypes!D59","v":0},{"$f":"MAX(E$297:E297)+1","v":1},null,null,null,{"$f":"IF(AND(D298=0,E298<=dcTariffCount),1,0)","v":1}]
[null,null,null,{"$f":"INP_EnergyTypes!D60","v":0},{"$f":"MAX(E$297:E298)+1","v":2},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D61","v":0},{"$f":"MAX(E$297:E299)+1","v":3},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D62","v":0},{"$f":"MAX(E$297:E300)+1","v":4},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D63","v":0},{"$f":"MAX(E$297:E301)+1","v":5},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D64","v":0},{"$f":"MAX(E$297:E302)+1","v":6},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D65","v":0},{"$f":"MAX(E$297:E303)+1","v":7},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D66","v":0},{"$f":"MAX(E$297:E304)+1","v":8},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D67","v":0},{"$f":"MAX(E$297:E305)+1","v":9},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D68","v":0},{"$f":"MAX(E$297:E306)+1","v":10},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D69","v":0},{"$f":"MAX(E$297:E307)+1","v":11},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D70","v":0},{"$f":"MAX(E$297:E308)+1","v":12},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D71","v":0},{"$f":"MAX(E$297:E309)+1","v":13},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D72","v":0},{"$f":"MAX(E$297:E310)+1","v":14},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D73","v":0},{"$f":"MAX(E$297:E311)+1","v":15},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D74","v":0},{"$f":"MAX(E$297:E312)+1","v":16},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D75","v":0},{"$f":"MAX(E$297:E313)+1","v":17},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D76","v":0},{"$f":"MAX(E$297:E314)+1","v":18},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D77","v":0},{"$f":"MAX(E$297:E315)+1","v":19},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D78","v":0},{"$f":"MAX(E$297:E316)+1","v":20},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D79","v":0},{"$f":"MAX(E$297:E317)+1","v":21},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D80","v":0},{"$f":"MAX(E$297:E318)+1","v":22},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D81","v":0},{"$f":"MAX(E$297:E319)+1","v":23},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D82","v":0},{"$f":"MAX(E$297:E320)+1","v":24},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D83","v":0},{"$f":"MAX(E$297:E321)+1","v":25},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D84","v":0},{"$f":"MAX(E$297:E322)+1","v":26},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D85","v":0},{"$f":"MAX(E$297:E323)+1","v":27},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D86","v":0},{"$f":"MAX(E$297:E324)+1","v":28},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D87","v":0},{"$f":"MAX(E$297:E325)+1","v":29},null,null,null,0]
[null,null,null,{"$f":"INP_EnergyTypes!D88","v":0},{"$f":"MAX(E$297:E326)+1","v":30},null,null,null,0]
[]
[null,null,null,{"$f":"MAX(COUNTIF(lstTariffsFull,\"<>0\"),1)","v":1}]
[]
[null,null,null,"lstInvestors"]
[null,null,null,{"$f":"INP_General!D608","v":"GHNF"},{"$f":"MAX(E$331:E331)+1","v":1},null,null,null,{"$f":"IF(AND(D332=0,E332<=dcInvestorCount-1),1,0)","v":0}]
[null,null,null,{"$f":"INP_General!D609","v":"Local Authority"},{"$f":"MAX(E$331:E332)+1","v":2},null,null,null,0]
[null,null,null,{"$f":"INP_General!D610","v":0},{"$f":"MAX(E$331:E333)+1","v":3},null,null,null,0]
[null,null,null,{"$f":"INP_General!D611","v":0},{"$f":"MAX(E$331:E334)+1","v":4},null,null,null,0]
[null,null,null,{"$f":"INP_General!D612","v":0},{"$f":"MAX(E$331:E335)+1","v":5},null,null,null,0]
[null,null,null,{"$f":"INP_General!D613","v":0},{"$f":"MAX(E$331:E336)+1","v":6},null,null,null,0]
[null,null,null,{"$f":"INP_General!D614","v":0},{"$f":"MAX(E$331:E337)+1","v":7},null,null,null,0]
[null,null,null,{"$f":"INP_General!D615","v":0},{"$f":"MAX(E$331:E338)+1","v":8},null,null,null,0]
[null,null,null,{"$f":"INP_General!D616","v":0},{"$f":"MAX(E$331:E339)+1","v":9},null,null,null,0]
[null,null,null,{"$f":"INP_General!D617","v":0},{"$f":"MAX(E$331:E340)+1","v":10},null,null,null,0]
[null,null,null,{"$f":"INP_General!D618","v":0},{"$f":"MAX(E$331:E341)+1","v":11},null,null,null,0]
[null,null,null,{"$f":"INP_General!D619","v":0},{"$f":"MAX(E$331:E342)+1","v":12},null,null,null,0]
[null,null,null,{"$f":"INP_General!D620","v":0},{"$f":"MAX(E$331:E343)+1","v":13},null,null,null,0]
[null,null,null,{"$f":"INP_General!D621","v":0},{"$f":"MAX(E$331:E344)+1","v":14},null,null,null,0]
[null,null,null,{"$f":"INP_General!D622","v":0},{"$f":"MAX(E$331:E345)+1","v":15},null,null,null,0]
[null,null,null,{"$f":"INP_General!D623","v":0},{"$f":"MAX(E$331:E346)+1","v":16},null,null,null,0]
[null,null,null,{"$f":"INP_General!D624","v":0},{"$f":"MAX(E$331:E347)+1","v":17},null,null,null,0]
[null,null,null,{"$f":"INP_General!D625","v":0},{"$f":"MAX(E$331:E348)+1","v":18},null,null,null,0]
[null,null,null,{"$f":"INP_General!D626","v":0},{"$f":"MAX(E$331:E349)+1","v":19},null,null,null,0]
[null,null,null,{"$f":"INP_General!D627","v":0},{"$f":"MAX(E$331:E350)+1","v":20},null,null,null,0]
[]
[null,null,null,{"$f":"MAX(COUNTIF(lstInvestorsFull,\"<>0\"),1)","v":2}]
[]
[null,null,null,"CUSTOMERS"]
[null,null,null,"1-50","51-100","101-150",null,null,null,null,null,null,null,null,"1-50","51-100","101-150"]
[null,null,null,{"$f":"INP_EBalance!D15","v":0},{"$f":"INP_EBalance!D65","v":0},{"$f":"INP_EBalance!D115","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D357,\"<>0\")+SUM($C$408:C$408))*(D357<>0)","v":0},{"$f":"(COUNTIF(E$357:E357,\"<>0\")+SUM($C$408:D$408))*(E357<>0)","v":0},{"$f":"(COUNTIF(F$357:F357,\"<>0\")+SUM($C$408:E$408))*(F357<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D16","v":0},{"$f":"INP_EBalance!D66","v":0},{"$f":"INP_EBalance!D116","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D358,\"<>0\")+SUM($C$408:C$408))*(D358<>0)","v":0},{"$f":"(COUNTIF(E$357:E358,\"<>0\")+SUM($C$408:D$408))*(E358<>0)","v":0},{"$f":"(COUNTIF(F$357:F358,\"<>0\")+SUM($C$408:E$408))*(F358<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D17","v":0},{"$f":"INP_EBalance!D67","v":0},{"$f":"INP_EBalance!D117","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D359,\"<>0\")+SUM($C$408:C$408))*(D359<>0)","v":0},{"$f":"(COUNTIF(E$357:E359,\"<>0\")+SUM($C$408:D$408))*(E359<>0)","v":0},{"$f":"(COUNTIF(F$357:F359,\"<>0\")+SUM($C$408:E$408))*(F359<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D18","v":0},{"$f":"INP_EBalance!D68","v":0},{"$f":"INP_EBalance!D118","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D360,\"<>0\")+SUM($C$408:C$408))*(D360<>0)","v":0},{"$f":"(COUNTIF(E$357:E360,\"<>0\")+SUM($C$408:D$408))*(E360<>0)","v":0},{"$f":"(COUNTIF(F$357:F360,\"<>0\")+SUM($C$408:E$408))*(F360<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D19","v":0},{"$f":"INP_EBalance!D69","v":0},{"$f":"INP_EBalance!D119","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D361,\"<>0\")+SUM($C$408:C$408))*(D361<>0)","v":0},{"$f":"(COUNTIF(E$357:E361,\"<>0\")+SUM($C$408:D$408))*(E361<>0)","v":0},{"$f":"(COUNTIF(F$357:F361,\"<>0\")+SUM($C$408:E$408))*(F361<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D20","v":0},{"$f":"INP_EBalance!D70","v":0},{"$f":"INP_EBalance!D120","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D362,\"<>0\")+SUM($C$408:C$408))*(D362<>0)","v":0},{"$f":"(COUNTIF(E$357:E362,\"<>0\")+SUM($C$408:D$408))*(E362<>0)","v":0},{"$f":"(COUNTIF(F$357:F362,\"<>0\")+SUM($C$408:E$408))*(F362<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D21","v":0},{"$f":"INP_EBalance!D71","v":0},{"$f":"INP_EBalance!D121","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D363,\"<>0\")+SUM($C$408:C$408))*(D363<>0)","v":0},{"$f":"(COUNTIF(E$357:E363,\"<>0\")+SUM($C$408:D$408))*(E363<>0)","v":0},{"$f":"(COUNTIF(F$357:F363,\"<>0\")+SUM($C$408:E$408))*(F363<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D22","v":0},{"$f":"INP_EBalance!D72","v":0},{"$f":"INP_EBalance!D122","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D364,\"<>0\")+SUM($C$408:C$408))*(D364<>0)","v":0},{"$f":"(COUNTIF(E$357:E364,\"<>0\")+SUM($C$408:D$408))*(E364<>0)","v":0},{"$f":"(COUNTIF(F$357:F364,\"<>0\")+SUM($C$408:E$408))*(F364<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D23","v":0},{"$f":"INP_EBalance!D73","v":0},{"$f":"INP_EBalance!D123","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D365,\"<>0\")+SUM($C$408:C$408))*(D365<>0)","v":0},{"$f":"(COUNTIF(E$357:E365,\"<>0\")+SUM($C$408:D$408))*(E365<>0)","v":0},{"$f":"(COUNTIF(F$357:F365,\"<>0\")+SUM($C$408:E$408))*(F365<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D24","v":0},{"$f":"INP_EBalance!D74","v":0},{"$f":"INP_EBalance!D124","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D366,\"<>0\")+SUM($C$408:C$408))*(D366<>0)","v":0},{"$f":"(COUNTIF(E$357:E366,\"<>0\")+SUM($C$408:D$408))*(E366<>0)","v":0},{"$f":"(COUNTIF(F$357:F366,\"<>0\")+SUM($C$408:E$408))*(F366<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D25","v":0},{"$f":"INP_EBalance!D75","v":0},{"$f":"INP_EBalance!D125","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D367,\"<>0\")+SUM($C$408:C$408))*(D367<>0)","v":0},{"$f":"(COUNTIF(E$357:E367,\"<>0\")+SUM($C$408:D$408))*(E367<>0)","v":0},{"$f":"(COUNTIF(F$357:F367,\"<>0\")+SUM($C$408:E$408))*(F367<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D26","v":0},{"$f":"INP_EBalance!D76","v":0},{"$f":"INP_EBalance!D126","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D368,\"<>0\")+SUM($C$408:C$408))*(D368<>0)","v":0},{"$f":"(COUNTIF(E$357:E368,\"<>0\")+SUM($C$408:D$408))*(E368<>0)","v":0},{"$f":"(COUNTIF(F$357:F368,\"<>0\")+SUM($C$408:E$408))*(F368<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D27","v":0},{"$f":"INP_EBalance!D77","v":0},{"$f":"INP_EBalance!D127","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D369,\"<>0\")+SUM($C$408:C$408))*(D369<>0)","v":0},{"$f":"(COUNTIF(E$357:E369,\"<>0\")+SUM($C$408:D$408))*(E369<>0)","v":0},{"$f":"(COUNTIF(F$357:F369,\"<>0\")+SUM($C$408:E$408))*(F369<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D28","v":0},{"$f":"INP_EBalance!D78","v":0},{"$f":"INP_EBalance!D128","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D370,\"<>0\")+SUM($C$408:C$408))*(D370<>0)","v":0},{"$f":"(COUNTIF(E$357:E370,\"<>0\")+SUM($C$408:D$408))*(E370<>0)","v":0},{"$f":"(COUNTIF(F$357:F370,\"<>0\")+SUM($C$408:E$408))*(F370<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D29","v":0},{"$f":"INP_EBalance!D79","v":0},{"$f":"INP_EBalance!D129","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D371,\"<>0\")+SUM($C$408:C$408))*(D371<>0)","v":0},{"$f":"(COUNTIF(E$357:E371,\"<>0\")+SUM($C$408:D$408))*(E371<>0)","v":0},{"$f":"(COUNTIF(F$357:F371,\"<>0\")+SUM($C$408:E$408))*(F371<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D30","v":0},{"$f":"INP_EBalance!D80","v":0},{"$f":"INP_EBalance!D130","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D372,\"<>0\")+SUM($C$408:C$408))*(D372<>0)","v":0},{"$f":"(COUNTIF(E$357:E372,\"<>0\")+SUM($C$408:D$408))*(E372<>0)","v":0},{"$f":"(COUNTIF(F$357:F372,\"<>0\")+SUM($C$408:E$408))*(F372<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D31","v":0},{"$f":"INP_EBalance!D81","v":0},{"$f":"INP_EBalance!D131","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D373,\"<>0\")+SUM($C$408:C$408))*(D373<>0)","v":0},{"$f":"(COUNTIF(E$357:E373,\"<>0\")+SUM($C$408:D$408))*(E373<>0)","v":0},{"$f":"(COUNTIF(F$357:F373,\"<>0\")+SUM($C$408:E$408))*(F373<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D32","v":0},{"$f":"INP_EBalance!D82","v":0},{"$f":"INP_EBalance!D132","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D374,\"<>0\")+SUM($C$408:C$408))*(D374<>0)","v":0},{"$f":"(COUNTIF(E$357:E374,\"<>0\")+SUM($C$408:D$408))*(E374<>0)","v":0},{"$f":"(COUNTIF(F$357:F374,\"<>0\")+SUM($C$408:E$408))*(F374<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D33","v":0},{"$f":"INP_EBalance!D83","v":0},{"$f":"INP_EBalance!D133","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D375,\"<>0\")+SUM($C$408:C$408))*(D375<>0)","v":0},{"$f":"(COUNTIF(E$357:E375,\"<>0\")+SUM($C$408:D$408))*(E375<>0)","v":0},{"$f":"(COUNTIF(F$357:F375,\"<>0\")+SUM($C$408:E$408))*(F375<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D34","v":0},{"$f":"INP_EBalance!D84","v":0},{"$f":"INP_EBalance!D134","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D376,\"<>0\")+SUM($C$408:C$408))*(D376<>0)","v":0},{"$f":"(COUNTIF(E$357:E376,\"<>0\")+SUM($C$408:D$408))*(E376<>0)","v":0},{"$f":"(COUNTIF(F$357:F376,\"<>0\")+SUM($C$408:E$408))*(F376<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D35","v":0},{"$f":"INP_EBalance!D85","v":0},{"$f":"INP_EBalance!D135","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D377,\"<>0\")+SUM($C$408:C$408))*(D377<>0)","v":0},{"$f":"(COUNTIF(E$357:E377,\"<>0\")+SUM($C$408:D$408))*(E377<>0)","v":0},{"$f":"(COUNTIF(F$357:F377,\"<>0\")+SUM($C$408:E$408))*(F377<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D36","v":0},{"$f":"INP_EBalance!D86","v":0},{"$f":"INP_EBalance!D136","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D378,\"<>0\")+SUM($C$408:C$408))*(D378<>0)","v":0},{"$f":"(COUNTIF(E$357:E378,\"<>0\")+SUM($C$408:D$408))*(E378<>0)","v":0},{"$f":"(COUNTIF(F$357:F378,\"<>0\")+SUM($C$408:E$408))*(F378<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D37","v":0},{"$f":"INP_EBalance!D87","v":0},{"$f":"INP_EBalance!D137","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D379,\"<>0\")+SUM($C$408:C$408))*(D379<>0)","v":0},{"$f":"(COUNTIF(E$357:E379,\"<>0\")+SUM($C$408:D$408))*(E379<>0)","v":0},{"$f":"(COUNTIF(F$357:F379,\"<>0\")+SUM($C$408:E$408))*(F379<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D38","v":0},{"$f":"INP_EBalance!D88","v":0},{"$f":"INP_EBalance!D138","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D380,\"<>0\")+SUM($C$408:C$408))*(D380<>0)","v":0},{"$f":"(COUNTIF(E$357:E380,\"<>0\")+SUM($C$408:D$408))*(E380<>0)","v":0},{"$f":"(COUNTIF(F$357:F380,\"<>0\")+SUM($C$408:E$408))*(F380<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D39","v":0},{"$f":"INP_EBalance!D89","v":0},{"$f":"INP_EBalance!D139","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D381,\"<>0\")+SUM($C$408:C$408))*(D381<>0)","v":0},{"$f":"(COUNTIF(E$357:E381,\"<>0\")+SUM($C$408:D$408))*(E381<>0)","v":0},{"$f":"(COUNTIF(F$357:F381,\"<>0\")+SUM($C$408:E$408))*(F381<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D40","v":0},{"$f":"INP_EBalance!D90","v":0},{"$f":"INP_EBalance!D140","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D382,\"<>0\")+SUM($C$408:C$408))*(D382<>0)","v":0},{"$f":"(COUNTIF(E$357:E382,\"<>0\")+SUM($C$408:D$408))*(E382<>0)","v":0},{"$f":"(COUNTIF(F$357:F382,\"<>0\")+SUM($C$408:E$408))*(F382<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D41","v":0},{"$f":"INP_EBalance!D91","v":0},{"$f":"INP_EBalance!D141","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D383,\"<>0\")+SUM($C$408:C$408))*(D383<>0)","v":0},{"$f":"(COUNTIF(E$357:E383,\"<>0\")+SUM($C$408:D$408))*(E383<>0)","v":0},{"$f":"(COUNTIF(F$357:F383,\"<>0\")+SUM($C$408:E$408))*(F383<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D42","v":0},{"$f":"INP_EBalance!D92","v":0},{"$f":"INP_EBalance!D142","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D384,\"<>0\")+SUM($C$408:C$408))*(D384<>0)","v":0},{"$f":"(COUNTIF(E$357:E384,\"<>0\")+SUM($C$408:D$408))*(E384<>0)","v":0},{"$f":"(COUNTIF(F$357:F384,\"<>0\")+SUM($C$408:E$408))*(F384<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D43","v":0},{"$f":"INP_EBalance!D93","v":0},{"$f":"INP_EBalance!D143","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D385,\"<>0\")+SUM($C$408:C$408))*(D385<>0)","v":0},{"$f":"(COUNTIF(E$357:E385,\"<>0\")+SUM($C$408:D$408))*(E385<>0)","v":0},{"$f":"(COUNTIF(F$357:F385,\"<>0\")+SUM($C$408:E$408))*(F385<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D44","v":0},{"$f":"INP_EBalance!D94","v":0},{"$f":"INP_EBalance!D144","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D386,\"<>0\")+SUM($C$408:C$408))*(D386<>0)","v":0},{"$f":"(COUNTIF(E$357:E386,\"<>0\")+SUM($C$408:D$408))*(E386<>0)","v":0},{"$f":"(COUNTIF(F$357:F386,\"<>0\")+SUM($C$408:E$408))*(F386<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D45","v":0},{"$f":"INP_EBalance!D95","v":0},{"$f":"INP_EBalance!D145","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D387,\"<>0\")+SUM($C$408:C$408))*(D387<>0)","v":0},{"$f":"(COUNTIF(E$357:E387,\"<>0\")+SUM($C$408:D$408))*(E387<>0)","v":0},{"$f":"(COUNTIF(F$357:F387,\"<>0\")+SUM($C$408:E$408))*(F387<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D46","v":0},{"$f":"INP_EBalance!D96","v":0},{"$f":"INP_EBalance!D146","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D388,\"<>0\")+SUM($C$408:C$408))*(D388<>0)","v":0},{"$f":"(COUNTIF(E$357:E388,\"<>0\")+SUM($C$408:D$408))*(E388<>0)","v":0},{"$f":"(COUNTIF(F$357:F388,\"<>0\")+SUM($C$408:E$408))*(F388<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D47","v":0},{"$f":"INP_EBalance!D97","v":0},{"$f":"INP_EBalance!D147","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D389,\"<>0\")+SUM($C$408:C$408))*(D389<>0)","v":0},{"$f":"(COUNTIF(E$357:E389,\"<>0\")+SUM($C$408:D$408))*(E389<>0)","v":0},{"$f":"(COUNTIF(F$357:F389,\"<>0\")+SUM($C$408:E$408))*(F389<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D48","v":0},{"$f":"INP_EBalance!D98","v":0},{"$f":"INP_EBalance!D148","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D390,\"<>0\")+SUM($C$408:C$408))*(D390<>0)","v":0},{"$f":"(COUNTIF(E$357:E390,\"<>0\")+SUM($C$408:D$408))*(E390<>0)","v":0},{"$f":"(COUNTIF(F$357:F390,\"<>0\")+SUM($C$408:E$408))*(F390<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D49","v":0},{"$f":"INP_EBalance!D99","v":0},{"$f":"INP_EBalance!D149","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D391,\"<>0\")+SUM($C$408:C$408))*(D391<>0)","v":0},{"$f":"(COUNTIF(E$357:E391,\"<>0\")+SUM($C$408:D$408))*(E391<>0)","v":0},{"$f":"(COUNTIF(F$357:F391,\"<>0\")+SUM($C$408:E$408))*(F391<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D50","v":0},{"$f":"INP_EBalance!D100","v":0},{"$f":"INP_EBalance!D150","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D392,\"<>0\")+SUM($C$408:C$408))*(D392<>0)","v":0},{"$f":"(COUNTIF(E$357:E392,\"<>0\")+SUM($C$408:D$408))*(E392<>0)","v":0},{"$f":"(COUNTIF(F$357:F392,\"<>0\")+SUM($C$408:E$408))*(F392<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D51","v":0},{"$f":"INP_EBalance!D101","v":0},{"$f":"INP_EBalance!D151","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D393,\"<>0\")+SUM($C$408:C$408))*(D393<>0)","v":0},{"$f":"(COUNTIF(E$357:E393,\"<>0\")+SUM($C$408:D$408))*(E393<>0)","v":0},{"$f":"(COUNTIF(F$357:F393,\"<>0\")+SUM($C$408:E$408))*(F393<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D52","v":0},{"$f":"INP_EBalance!D102","v":0},{"$f":"INP_EBalance!D152","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D394,\"<>0\")+SUM($C$408:C$408))*(D394<>0)","v":0},{"$f":"(COUNTIF(E$357:E394,\"<>0\")+SUM($C$408:D$408))*(E394<>0)","v":0},{"$f":"(COUNTIF(F$357:F394,\"<>0\")+SUM($C$408:E$408))*(F394<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D53","v":0},{"$f":"INP_EBalance!D103","v":0},{"$f":"INP_EBalance!D153","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D395,\"<>0\")+SUM($C$408:C$408))*(D395<>0)","v":0},{"$f":"(COUNTIF(E$357:E395,\"<>0\")+SUM($C$408:D$408))*(E395<>0)","v":0},{"$f":"(COUNTIF(F$357:F395,\"<>0\")+SUM($C$408:E$408))*(F395<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D54","v":0},{"$f":"INP_EBalance!D104","v":0},{"$f":"INP_EBalance!D154","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D396,\"<>0\")+SUM($C$408:C$408))*(D396<>0)","v":0},{"$f":"(COUNTIF(E$357:E396,\"<>0\")+SUM($C$408:D$408))*(E396<>0)","v":0},{"$f":"(COUNTIF(F$357:F396,\"<>0\")+SUM($C$408:E$408))*(F396<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D55","v":0},{"$f":"INP_EBalance!D105","v":0},{"$f":"INP_EBalance!D155","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D397,\"<>0\")+SUM($C$408:C$408))*(D397<>0)","v":0},{"$f":"(COUNTIF(E$357:E397,\"<>0\")+SUM($C$408:D$408))*(E397<>0)","v":0},{"$f":"(COUNTIF(F$357:F397,\"<>0\")+SUM($C$408:E$408))*(F397<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D56","v":0},{"$f":"INP_EBalance!D106","v":0},{"$f":"INP_EBalance!D156","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D398,\"<>0\")+SUM($C$408:C$408))*(D398<>0)","v":0},{"$f":"(COUNTIF(E$357:E398,\"<>0\")+SUM($C$408:D$408))*(E398<>0)","v":0},{"$f":"(COUNTIF(F$357:F398,\"<>0\")+SUM($C$408:E$408))*(F398<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D57","v":0},{"$f":"INP_EBalance!D107","v":0},{"$f":"INP_EBalance!D157","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D399,\"<>0\")+SUM($C$408:C$408))*(D399<>0)","v":0},{"$f":"(COUNTIF(E$357:E399,\"<>0\")+SUM($C$408:D$408))*(E399<>0)","v":0},{"$f":"(COUNTIF(F$357:F399,\"<>0\")+SUM($C$408:E$408))*(F399<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D58","v":0},{"$f":"INP_EBalance!D108","v":0},{"$f":"INP_EBalance!D158","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D400,\"<>0\")+SUM($C$408:C$408))*(D400<>0)","v":0},{"$f":"(COUNTIF(E$357:E400,\"<>0\")+SUM($C$408:D$408))*(E400<>0)","v":0},{"$f":"(COUNTIF(F$357:F400,\"<>0\")+SUM($C$408:E$408))*(F400<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D59","v":0},{"$f":"INP_EBalance!D109","v":0},{"$f":"INP_EBalance!D159","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D401,\"<>0\")+SUM($C$408:C$408))*(D401<>0)","v":0},{"$f":"(COUNTIF(E$357:E401,\"<>0\")+SUM($C$408:D$408))*(E401<>0)","v":0},{"$f":"(COUNTIF(F$357:F401,\"<>0\")+SUM($C$408:E$408))*(F401<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D60","v":0},{"$f":"INP_EBalance!D110","v":0},{"$f":"INP_EBalance!D160","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D402,\"<>0\")+SUM($C$408:C$408))*(D402<>0)","v":0},{"$f":"(COUNTIF(E$357:E402,\"<>0\")+SUM($C$408:D$408))*(E402<>0)","v":0},{"$f":"(COUNTIF(F$357:F402,\"<>0\")+SUM($C$408:E$408))*(F402<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D61","v":0},{"$f":"INP_EBalance!D111","v":0},{"$f":"INP_EBalance!D161","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D403,\"<>0\")+SUM($C$408:C$408))*(D403<>0)","v":0},{"$f":"(COUNTIF(E$357:E403,\"<>0\")+SUM($C$408:D$408))*(E403<>0)","v":0},{"$f":"(COUNTIF(F$357:F403,\"<>0\")+SUM($C$408:E$408))*(F403<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D62","v":0},{"$f":"INP_EBalance!D112","v":0},{"$f":"INP_EBalance!D162","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D404,\"<>0\")+SUM($C$408:C$408))*(D404<>0)","v":0},{"$f":"(COUNTIF(E$357:E404,\"<>0\")+SUM($C$408:D$408))*(E404<>0)","v":0},{"$f":"(COUNTIF(F$357:F404,\"<>0\")+SUM($C$408:E$408))*(F404<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D63","v":0},{"$f":"INP_EBalance!D113","v":0},{"$f":"INP_EBalance!D163","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D405,\"<>0\")+SUM($C$408:C$408))*(D405<>0)","v":0},{"$f":"(COUNTIF(E$357:E405,\"<>0\")+SUM($C$408:D$408))*(E405<>0)","v":0},{"$f":"(COUNTIF(F$357:F405,\"<>0\")+SUM($C$408:E$408))*(F405<>0)","v":0}]
[null,null,null,{"$f":"INP_EBalance!D64","v":0},{"$f":"INP_EBalance!D114","v":0},{"$f":"INP_EBalance!D164","v":0},null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(D$357:D406,\"<>0\")+SUM($C$408:C$408))*(D406<>0)","v":0},{"$f":"(COUNTIF(E$357:E406,\"<>0\")+SUM($C$408:D$408))*(E406<>0)","v":0},{"$f":"(COUNTIF(F$357:F406,\"<>0\")+SUM($C$408:E$408))*(F406<>0)","v":0}]
[]
[null,null,null,{"$f":"COUNTIF(D357:D406,\"<>0\")","v":0},{"$f":"COUNTIF(E357:E406,\"<>0\")","v":0},{"$f":"COUNTIF(F357:F406,\"<>0\")","v":0}]
[]
[null,null,null,"lstCustomersFull",null,null,"STRING",null,null,null,"MATCH",null,null,null,"Column",1,2,3]
[null,null,null,null,"Phase",null,"1-50","51-100","101-150",null,"1-50","51-100","101-150",null,null,"1-50","51-100","101-150",null,null,null,"Alph. Rank","Col","Duplication Check"]
[null,null,{"$f":"MAX(C$411:C411)+1","v":1},{"$f":"IFERROR(INDEX($U$412:$U$561,MATCH(C412,$V$412:$V$561,0),1),0)","v":0},{"$f":"IFERROR(INDEX($W$412:$W$561,MATCH(C412,$V$412:$V$561,0),1),0)","v":0},null,{"$f":"IF(K412<>0,INDEX(D$357:D$406,K412,1),0)","v":0},{"$f":"IF(L412<>0,INDEX(E$357:E$406,L412,1),0)","v":0},{"$f":"IF(M412<>0,INDEX(F$357:F$406,M412,1),0)","v":0},null,{"$f":"IFERROR(MATCH($T412,O$357:O$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T412,P$357:P$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T412,Q$357:Q$406,0),0)","v":0},null,null,{"$f":"IF(K412<>0,P$410,0)","v":0},{"$f":"IF(L412<>0,Q$410,0)","v":0},{"$f":"IF(M412<>0,R$410,0)","v":0},null,{"$f":"MAX(T$411:T411)+1","v":1},{"$f":"IFERROR(INDEX(G412:I412,1,SUM(P412:R412)),0)","v":0},{"$f":"COUNTIF($U$412:$U$561,\"<=\"&U412)","v":150},{"$f":"SUM(P412:R412)","v":0},{"$f":"COUNTIF($U$412:$U$561,U412)*(U412<>0)","v":0},{"$f":"IF(X412>1,1,0)","v":0}]
[null,null,{"$f":"MAX(C$411:C412)+1","v":2},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T412)+1","v":2},{"$f":"IFERROR(INDEX(G413:I413,1,SUM(P413:R413)),0)","v":0},150,{"$f":"SUM(P413:R413)","v":0},0,{"$f":"IF(X413>1,1,0)","v":0}]
[null,null,{"$f":"MAX(C$411:C413)+1","v":3},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T413)+1","v":3},{"$f":"IFERROR(INDEX(G414:I414,1,SUM(P414:R414)),0)","v":0},150,0,0,0]
[null,null,{"$f":"MAX(C$411:C414)+1","v":4},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T414)+1","v":4},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C415)+1","v":5},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T415)+1","v":5},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C416)+1","v":6},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T416)+1","v":6},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C417)+1","v":7},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T417)+1","v":7},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C418)+1","v":8},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T418)+1","v":8},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C419)+1","v":9},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T419)+1","v":9},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C420)+1","v":10},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T420)+1","v":10},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C421)+1","v":11},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T421)+1","v":11},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C422)+1","v":12},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T422)+1","v":12},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C423)+1","v":13},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T423)+1","v":13},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C424)+1","v":14},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T424)+1","v":14},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C425)+1","v":15},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T425)+1","v":15},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C426)+1","v":16},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T426)+1","v":16},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C427)+1","v":17},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T427)+1","v":17},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C428)+1","v":18},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T428)+1","v":18},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C429)+1","v":19},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T429)+1","v":19},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C430)+1","v":20},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T430)+1","v":20},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C431)+1","v":21},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T431)+1","v":21},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C432)+1","v":22},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T432)+1","v":22},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C433)+1","v":23},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T433)+1","v":23},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C434)+1","v":24},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T434)+1","v":24},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C435)+1","v":25},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T435)+1","v":25},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C436)+1","v":26},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T436)+1","v":26},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C437)+1","v":27},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T437)+1","v":27},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C438)+1","v":28},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T438)+1","v":28},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C439)+1","v":29},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T439)+1","v":29},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C440)+1","v":30},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T440)+1","v":30},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C441)+1","v":31},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T441)+1","v":31},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C442)+1","v":32},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T442)+1","v":32},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C443)+1","v":33},{"$f":"IFERROR(INDEX($U$412:$U$561,MATCH(C444,$V$412:$V$561,0),1),0)","v":0},{"$f":"IFERROR(INDEX($W$412:$W$561,MATCH(C444,$V$412:$V$561,0),1),0)","v":0},null,{"$f":"IF(K444<>0,INDEX(D$357:D$406,K444,1),0)","v":0},{"$f":"IF(L444<>0,INDEX(E$357:E$406,L444,1),0)","v":0},{"$f":"IF(M444<>0,INDEX(F$357:F$406,M444,1),0)","v":0},null,{"$f":"IFERROR(MATCH($T444,O$357:O$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T444,P$357:P$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T444,Q$357:Q$406,0),0)","v":0},null,null,{"$f":"IF(K444<>0,P$410,0)","v":0},{"$f":"IF(L444<>0,Q$410,0)","v":0},{"$f":"IF(M444<>0,R$410,0)","v":0},null,{"$f":"MAX(T$411:T443)+1","v":33},0,{"$f":"COUNTIF($U$412:$U$561,\"<=\"&U444)","v":150},0,{"$f":"COUNTIF($U$412:$U$561,U444)*(U444<>0)","v":0},0]
[null,null,{"$f":"MAX(C$411:C444)+1","v":34},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T444)+1","v":34},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C445)+1","v":35},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T445)+1","v":35},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C446)+1","v":36},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T446)+1","v":36},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C447)+1","v":37},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T447)+1","v":37},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C448)+1","v":38},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T448)+1","v":38},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C449)+1","v":39},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T449)+1","v":39},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C450)+1","v":40},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T450)+1","v":40},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C451)+1","v":41},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T451)+1","v":41},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C452)+1","v":42},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T452)+1","v":42},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C453)+1","v":43},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T453)+1","v":43},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C454)+1","v":44},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T454)+1","v":44},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C455)+1","v":45},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T455)+1","v":45},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C456)+1","v":46},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T456)+1","v":46},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C457)+1","v":47},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T457)+1","v":47},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C458)+1","v":48},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T458)+1","v":48},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C459)+1","v":49},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T459)+1","v":49},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C460)+1","v":50},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T460)+1","v":50},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C461)+1","v":51},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T461)+1","v":51},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C462)+1","v":52},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T462)+1","v":52},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C463)+1","v":53},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T463)+1","v":53},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C464)+1","v":54},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T464)+1","v":54},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C465)+1","v":55},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T465)+1","v":55},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C466)+1","v":56},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T466)+1","v":56},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C467)+1","v":57},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T467)+1","v":57},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C468)+1","v":58},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T468)+1","v":58},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C469)+1","v":59},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T469)+1","v":59},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C470)+1","v":60},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T470)+1","v":60},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C471)+1","v":61},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T471)+1","v":61},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C472)+1","v":62},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T472)+1","v":62},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C473)+1","v":63},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T473)+1","v":63},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C474)+1","v":64},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T474)+1","v":64},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C475)+1","v":65},{"$f":"IFERROR(INDEX($U$412:$U$561,MATCH(C476,$V$412:$V$561,0),1),0)","v":0},{"$f":"IFERROR(INDEX($W$412:$W$561,MATCH(C476,$V$412:$V$561,0),1),0)","v":0},null,{"$f":"IF(K476<>0,INDEX(D$357:D$406,K476,1),0)","v":0},{"$f":"IF(L476<>0,INDEX(E$357:E$406,L476,1),0)","v":0},{"$f":"IF(M476<>0,INDEX(F$357:F$406,M476,1),0)","v":0},null,{"$f":"IFERROR(MATCH($T476,O$357:O$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T476,P$357:P$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T476,Q$357:Q$406,0),0)","v":0},null,null,{"$f":"IF(K476<>0,P$410,0)","v":0},{"$f":"IF(L476<>0,Q$410,0)","v":0},{"$f":"IF(M476<>0,R$410,0)","v":0},null,{"$f":"MAX(T$411:T475)+1","v":65},0,{"$f":"COUNTIF($U$412:$U$561,\"<=\"&U476)","v":150},0,{"$f":"COUNTIF($U$412:$U$561,U476)*(U476<>0)","v":0},0]
[null,null,{"$f":"MAX(C$411:C476)+1","v":66},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T476)+1","v":66},{"$f":"IFERROR(INDEX(G477:I477,1,SUM(P477:R477)),0)","v":0},150,{"$f":"SUM(P477:R477)","v":0},0,{"$f":"IF(X477>1,1,0)","v":0}]
[null,null,{"$f":"MAX(C$411:C477)+1","v":67},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T477)+1","v":67},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C478)+1","v":68},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T478)+1","v":68},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C479)+1","v":69},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T479)+1","v":69},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C480)+1","v":70},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T480)+1","v":70},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C481)+1","v":71},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T481)+1","v":71},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C482)+1","v":72},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T482)+1","v":72},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C483)+1","v":73},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T483)+1","v":73},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C484)+1","v":74},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T484)+1","v":74},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C485)+1","v":75},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T485)+1","v":75},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C486)+1","v":76},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T486)+1","v":76},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C487)+1","v":77},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T487)+1","v":77},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C488)+1","v":78},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T488)+1","v":78},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C489)+1","v":79},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T489)+1","v":79},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C490)+1","v":80},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T490)+1","v":80},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C491)+1","v":81},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T491)+1","v":81},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C492)+1","v":82},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T492)+1","v":82},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C493)+1","v":83},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T493)+1","v":83},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C494)+1","v":84},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T494)+1","v":84},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C495)+1","v":85},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T495)+1","v":85},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C496)+1","v":86},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T496)+1","v":86},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C497)+1","v":87},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T497)+1","v":87},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C498)+1","v":88},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T498)+1","v":88},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C499)+1","v":89},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T499)+1","v":89},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C500)+1","v":90},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T500)+1","v":90},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C501)+1","v":91},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T501)+1","v":91},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C502)+1","v":92},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T502)+1","v":92},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C503)+1","v":93},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T503)+1","v":93},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C504)+1","v":94},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T504)+1","v":94},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C505)+1","v":95},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T505)+1","v":95},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C506)+1","v":96},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T506)+1","v":96},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C507)+1","v":97},{"$f":"IFERROR(INDEX($U$412:$U$561,MATCH(C508,$V$412:$V$561,0),1),0)","v":0},{"$f":"IFERROR(INDEX($W$412:$W$561,MATCH(C508,$V$412:$V$561,0),1),0)","v":0},null,{"$f":"IF(K508<>0,INDEX(D$357:D$406,K508,1),0)","v":0},{"$f":"IF(L508<>0,INDEX(E$357:E$406,L508,1),0)","v":0},{"$f":"IF(M508<>0,INDEX(F$357:F$406,M508,1),0)","v":0},null,{"$f":"IFERROR(MATCH($T508,O$357:O$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T508,P$357:P$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T508,Q$357:Q$406,0),0)","v":0},null,null,{"$f":"IF(K508<>0,P$410,0)","v":0},{"$f":"IF(L508<>0,Q$410,0)","v":0},{"$f":"IF(M508<>0,R$410,0)","v":0},null,{"$f":"MAX(T$411:T507)+1","v":97},0,{"$f":"COUNTIF($U$412:$U$561,\"<=\"&U508)","v":150},0,{"$f":"COUNTIF($U$412:$U$561,U508)*(U508<>0)","v":0},0]
[null,null,{"$f":"MAX(C$411:C508)+1","v":98},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T508)+1","v":98},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C509)+1","v":99},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T509)+1","v":99},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C510)+1","v":100},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T510)+1","v":100},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C511)+1","v":101},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T511)+1","v":101},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C512)+1","v":102},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T512)+1","v":102},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C513)+1","v":103},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T513)+1","v":103},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C514)+1","v":104},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T514)+1","v":104},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C515)+1","v":105},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T515)+1","v":105},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C516)+1","v":106},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T516)+1","v":106},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C517)+1","v":107},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T517)+1","v":107},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C518)+1","v":108},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T518)+1","v":108},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C519)+1","v":109},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T519)+1","v":109},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C520)+1","v":110},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T520)+1","v":110},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C521)+1","v":111},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T521)+1","v":111},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C522)+1","v":112},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T522)+1","v":112},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C523)+1","v":113},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T523)+1","v":113},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C524)+1","v":114},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T524)+1","v":114},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C525)+1","v":115},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T525)+1","v":115},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C526)+1","v":116},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T526)+1","v":116},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C527)+1","v":117},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T527)+1","v":117},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C528)+1","v":118},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T528)+1","v":118},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C529)+1","v":119},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T529)+1","v":119},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C530)+1","v":120},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T530)+1","v":120},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C531)+1","v":121},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T531)+1","v":121},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C532)+1","v":122},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T532)+1","v":122},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C533)+1","v":123},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T533)+1","v":123},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C534)+1","v":124},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T534)+1","v":124},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C535)+1","v":125},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T535)+1","v":125},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C536)+1","v":126},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T536)+1","v":126},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C537)+1","v":127},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T537)+1","v":127},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C538)+1","v":128},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T538)+1","v":128},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C539)+1","v":129},{"$f":"IFERROR(INDEX($U$412:$U$561,MATCH(C540,$V$412:$V$561,0),1),0)","v":0},{"$f":"IFERROR(INDEX($W$412:$W$561,MATCH(C540,$V$412:$V$561,0),1),0)","v":0},null,{"$f":"IF(K540<>0,INDEX(D$357:D$406,K540,1),0)","v":0},{"$f":"IF(L540<>0,INDEX(E$357:E$406,L540,1),0)","v":0},{"$f":"IF(M540<>0,INDEX(F$357:F$406,M540,1),0)","v":0},null,{"$f":"IFERROR(MATCH($T540,O$357:O$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T540,P$357:P$406,0),0)","v":0},{"$f":"IFERROR(MATCH($T540,Q$357:Q$406,0),0)","v":0},null,null,{"$f":"IF(K540<>0,P$410,0)","v":0},{"$f":"IF(L540<>0,Q$410,0)","v":0},{"$f":"IF(M540<>0,R$410,0)","v":0},null,{"$f":"MAX(T$411:T539)+1","v":129},0,{"$f":"COUNTIF($U$412:$U$561,\"<=\"&U540)","v":150},0,{"$f":"COUNTIF($U$412:$U$561,U540)*(U540<>0)","v":0},0]
[null,null,{"$f":"MAX(C$411:C540)+1","v":130},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T540)+1","v":130},{"$f":"IFERROR(INDEX(G541:I541,1,SUM(P541:R541)),0)","v":0},150,{"$f":"SUM(P541:R541)","v":0},0,{"$f":"IF(X541>1,1,0)","v":0}]
[null,null,{"$f":"MAX(C$411:C541)+1","v":131},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T541)+1","v":131},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C542)+1","v":132},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T542)+1","v":132},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C543)+1","v":133},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T543)+1","v":133},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C544)+1","v":134},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T544)+1","v":134},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C545)+1","v":135},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T545)+1","v":135},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C546)+1","v":136},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T546)+1","v":136},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C547)+1","v":137},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T547)+1","v":137},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C548)+1","v":138},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T548)+1","v":138},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C549)+1","v":139},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T549)+1","v":139},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C550)+1","v":140},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T550)+1","v":140},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C551)+1","v":141},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T551)+1","v":141},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C552)+1","v":142},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T552)+1","v":142},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C553)+1","v":143},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T553)+1","v":143},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C554)+1","v":144},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T554)+1","v":144},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C555)+1","v":145},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T555)+1","v":145},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C556)+1","v":146},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T556)+1","v":146},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C557)+1","v":147},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T557)+1","v":147},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C558)+1","v":148},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T558)+1","v":148},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C559)+1","v":149},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T559)+1","v":149},0,150,0,0,0]
[null,null,{"$f":"MAX(C$411:C560)+1","v":150},0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,{"$f":"MAX(T$411:T560)+1","v":150},0,150,0,0,0]
[]
[null,null,null,{"$f":"MAX(COUNTIF(lstCustomersFull,\"<>0\"),1)","v":1}]
[]
[null,null,null,"lstDrawDown"]
[null,null,null,"Bullet"]
[null,null,null,"Profile"]
[]
[null,null,null,"lstSeniority"]
[null,null,null,"Senior"]
[null,null,null,"Junior"]
[]
[null,null,null,"lstRepayment"]
[null,null,null,"Bullet"]
[null,null,null,"Mortgage style"]
[null,null,null,"Balloon"]
[null,null,null,"Target cover ratio"]
[null,null,null,"Cash sweep"]
[null,null,null,"Profile"]
[]
[null,null,null,"lstICMethod"]
[null,null,null,"Annuity"]
[null,null,null,"Use of system"]
[]
[null,null,null,"lstInterestType"]
[null,null,null,"Fixed"]
[null,null,null,"Variable"]
[]
[null,null,null,"lstFloatFull"]
[null,null,null,{"$f":"INP_General!D728","v":0},{"$f":"MAX(E$589:E589)+1","v":1},null,null,null,{"$f":"IF(AND(D590=0,E590<=dcFloatCount,dcFloatCount<>1),1,0)","v":0}]
[null,null,null,{"$f":"INP_General!D729","v":0},{"$f":"MAX(E$589:E590)+1","v":2},null,null,null,{"$f":"IF(AND(D591=0,E591<=dcFloatCount,dcFloatCount<>1),1,0)","v":0}]
[null,null,null,{"$f":"INP_General!D730","v":0},{"$f":"MAX(E$589:E591)+1","v":3},null,null,null,{"$f":"IF(AND(D592=0,E592<=dcFloatCount,dcFloatCount<>1),1,0)","v":0}]
[null,null,null,{"$f":"INP_General!D731","v":0},{"$f":"MAX(E$589:E592)+1","v":4},null,null,null,{"$f":"IF(AND(D593=0,E593<=dcFloatCount,dcFloatCount<>1),1,0)","v":0}]
[null,null,null,{"$f":"INP_General!D732","v":0},{"$f":"MAX(E$589:E593)+1","v":5},null,null,null,{"$f":"IF(AND(D594=0,E594<=dcFloatCount,dcFloatCount<>1),1,0)","v":0}]
[]
[null,null,null,{"$f":"MAX(COUNTIF(lstFloatFull,\"<>0\"),1)","v":1}]
[]
[null,null,null,"lstLeaseType"]
[null,null,null,"Operating lease"]
[null,null,null,"Finance lease"]
[]
[null,null,null,"lstUnits"]
[null,null,null,"£000"]
[null,null,null,"p/kWh"]
[null,null,null,"%"]
[]
[null,null,null,"lstPlantList"]
[null,null,null,{"$f":"INP_EnergyTypes!D31","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D32","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D33","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D34","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D35","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D36","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D37","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D38","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D39","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D40","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D41","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D42","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D43","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D44","v":0}]
[null,null,null,{"$f":"INP_EnergyTypes!D45","v":0}]
[]
[null,null,null,{"$f":"MAX(COUNTIF(D608:D622,\"<>0\"),1)","v":1}]
[]
[null,null,null,"lstFinSens",null,"lstBlendedOrEquity",null,"lstGph1819"]
[null,null,null,{"$f":"D655","v":"Grant sensitivity"},null,"Pure equity returns",null,"Capital structure"]
[null,null,null,{"$f":"D656","v":"Loan sensitivity"},null,"Blended investor returns",null,"DSCR"]
[null,null,null,{"$f":"D657","v":"Divi share"}]
[]
[null,null,null,"lstScenarios"]
[null,null,null,1]
[null,null,null,{"$f":"D632+1","v":2}]
[null,null,null,{"$f":"D633+1","v":3}]
[null,null,null,4]
[null,null,null,5]
[null,null,null,6]
[null,null,null,7]
[null,null,null,8]
[null,null,null,9]
[null,null,null,10]
[]
[null,null,null,"lstSensitivities"]
[null,null,null,{"$f":"D124","v":"Fixed and Variable"}]
[null,null,null,{"$f":"D125","v":"Fixed Tariffs only"}]
[null,null,null,{"$f":"D126","v":"Variable Tariffs only"}]
[null,null,null,{"$f":"D127","v":"Individual tariff"}]
[null,null,null,{"$f":"SYS_Sensitivity!$W$11","v":"Solve to tariff"}]
[null,null,null,{"$f":"SYS_Sensitivity!$X$11","v":"Tariffs"}]
[null,null,null,{"$f":"SYS_Sensitivity!$Y$11","v":"Tariff Tornado"}]
[null,null,null,{"$f":"SYS_Sensitivity!Z11","v":"Fuel"}]
[null,null,null,{"$f":"SYS_Sensitivity!$AA$11","v":"Capex"}]
[null,null,null,{"$f":"SYS_Sensitivity!$AB$11","v":"Project Model Solver"}]
[null,null,null,{"$f":"SYS_Sensitivity!$AC$11","v":"O&M"}]
[null,null,null,{"$f":"SYS_Sensitivity!$AD$11","v":"Grant sensitivity"}]
[null,null,null,{"$f":"SYS_Sensitivity!$AE$11","v":"Loan sensitivity"}]
[null,null,null,{"$f":"SYS_Sensitivity!$AF$11","v":"Divi share"}]
[]
[]
[]
[]
[]
[]
[{"$f":"MAX(A$9:A663)+1","v":6},"CONSTANTS"]
[]
[null,null,null,"CONVERSTION CONSTANTS"]
[]
[null,null,null,"Hours in day",null,"hours",24]
[null,null,null,"Approximate hours in month (for checks)",null,"hours",720]
[]
[null,null,null,"LABEL CONSTANTS"]
[]
[null,null,null,"Prior to adjustment being applied",null,"label","prior"]
[null,null,null,"Total",null,"label","Total"]
[null,null,null,"Fuel input type (max 3 in model to one engine)",null,"label","Fuel Input "]
[null,null,null,"Minimum take or pay",null,"label","Minimum take or pay"]
[null,null,null,"Phase",null,"label","PHASE"]
[null,null,null,"Plant utilisation",null,"label","Utilisation"]
[null,null,null,"Plant capacity factor",null,"label","Capacity factor"]
[null,null,null,"All plant energy fuel efficiency rating",null,"label","Fuel efficiency"]
[null,null,null,"Plant energy fuel 1 efficiency rating",null,"label","Fuel-1-efficiency"]
[null,null,null,"Plant energy fuel 2 efficiency rating",null,"label","Fuel-2-efficiency"]
[null,null,null,"Plant energy fuel 3 efficiency rating",null,"label","Fuel-3-efficiency"]
[null,null,null,"Fuel type",null,"label","Fuel"]
[null,null,null,"Efficiency",null,"label","efficiency"]
[null,null,null,"Energy output",null,"label","Energy output"]
[null,null,null,"Energy stock - combusted",null,"label","utilised"]
[null,null,null,"Energy available that is unutilised",null,"label","unutilised"]
[null,null,null,"Brought forward balance",null,"label","b/f"]
[null,null,null,"Carried forward balance",null,"label","c/f"]
[null,null,null,"Cash purchases",null,"label","Acquired (cash)"]
[null,null,null,"Output energy sorted by input energy",null,"label","energy by"]
[null,null,null,"Supply of output energy",null,"label","supply"]
[null,null,null,"Demand of output energy",null,"label","demand"]
[null,null,null,"Plant run hours",null,"label","run hours"]
[null,null,null,"Continued operation (beyond phase)",null,"label","Continued"]
[null,null,null,"Discontinued operation (beyond phase)",null,"label","Discontinued"]
[null,null,null,"Total in phase",null,"label","Total in phase"]
[null,null,null,"Supply / demand at point of generation",null,"label","at point of generation"]
[null,null,null,"Supply / demand at primary connection",null,"label","at primary connection"]
[null,null,null,"Supply / demand at secondary connection",null,"label","at secondary connection"]
[null,null,null,"Energy deficit",null,"label","(deficit) / surplus"]
[null,null,null,"Energy spill",null,"label","spill"]
[null,null,null,"Energy losses",null,"label","losses"]
[null,null,null,"Maximum energy import",null,"label","Maximum energy import"]
[null,null,null,"Minimum energy import (take or pay)",null,"label","Minimum energy import (take or pay)"]
[null,null,null,"Energy import paid but not taken",null,"label","Energy import paid but not taken"]
[null,null,null,"Forecast energy import",null,"label","Forecast energy import"]
[null,null,null,"Energy purchased under take or pay arrangement",null,"label","Energy purchased under take or pay arrangement"]
[null,null,null,"Excess available for import",null,"label","available for import"]
[null,null,null,"Additional energy supply required to meet deficit",null,"label","required to meet deficit"]
[null,null,null,"Energy imported to meet deficit",null,"label","energy import"]
[null,null,null,"Energy exported to meet deficit when imported",null,"label","energy export"]
[null,null,null,"Energy generated through embedded gen to meet def.",null,"label","embedded generation"]
[null,null,null,"Self supply of energy within EC",null,"label","self supply"]
[null,null,null,"Pound cost of items:",null,"label","Cost of"]
[null,null,null,"Marginal cost of (e.g. energy kWh)",null,"label","Marginal"]
[null,null,null,"Fixed cost of",null,"label","Fixed"]
[null,null,null,"Parasitic energy requirements",null,"label","Parasitic"]
[null,null,null,"Reduced export due to self-supply",null,"label","reduced export"]
[null,null,null,"Capital expenditure",null,"Label","Capex"]
[null,null,null,"Capex depreciation",null,"Label","depreciation"]
[null,null,null,"Final write off of capex at end of operations",null,"Label","final write off"]
[null,null,null,"Liability recognised",null,"Label","liability recognised"]
[null,null,null,"Cash paid",null,"Label","cash paid"]
[null,null,null,"Operating cost",null,"Label","operating cost"]
[null,null,null,"Cost of carbon",null,"Label","social cost of carbon"]
[null,null,null,"Input fuel liable to CCL",null,"Label","Input electricity liable to CCL"]
[null,null,null,"Input fuel liable to CCL",null,"Label","Input gas liable to CCL"]
[null,null,null,"Output energy liable to CCL",null,"Label","Output energy liable to CCL"]
[null,null,null,"Connection charges",null,"Label","Connection charges"]
[null,null,null,"Energy saved through energy efficiency measures",null,"Label","Energy saving"]
[null,null,null,"Capital cost of intervention borne by ESCo",null,"Label","Capital cost of intervention borne by ESCo"]
[null,null,null,"Operating cost of intervention borne by ESCo",null,"Label","Operating cost of intervention borne by ESCo"]
[null,null,null,"Energy efficiency % of saving retained by customer",null,"Label","% of saving retained by customer"]
[null,null,null,"Energy efficiency % of saving retained by ESCo",null,"Label","% of saving retained by ESCo"]
[null,null,null,"Energy efficiency fuel that would have been expended",null,"Label","Fuel that would have been expended"]
[null,null,null,"Energy efficiency contract duration from first saving",null,"Label","Contract duration from first saving"]
[null,null,null,"Value/cost accruing to ESCo",null,"Label","ESCo"]
[null,null,null,"Energy efficiency savings",null,"Label","Total saving to customer"]
[null,null,null,"Customer sales RHI income",null,"Label","Customer sales RHI income"]
[null,null,null,"Self supply sales RHI income",null,"Label","Self supply sales RHI income"]
[null,null,null,"pre-corporation tax project cash flows",null,"Label","pre-tax project"]
[null,null,null,"Internal rate of return of cash flows",null,"Label","IRR"]
[null,null,null,"Net present value of cash flows",null,"Label","NPV"]
[null,null,null,"Societal cash flows (e.g. air quality)",null,"Label","Social"]
[null,null,null,"Capex cash flow for sumif calculation",null,"Label","Capex cash"]
[null,null,null,"O&M cash flow for sumif calculation",null,"Label","O&M cash"]
[null,null,null,"Fuel cash flow for sumif calculation",null,"Label","Fuel cash"]
[null,null,null,"Real Additions recognised (BS)",null,"Label","Real Additions recognised (BS)"]
[null,null,null,"Real Depreciation (P&L)",null,"Label","Real Depreciation (P&L)"]
[null,null,null,"Real Final write off (P&L)",null,"Label","Real Final write off (P&L)"]
[null,null,null,"Real Capex Liability recognised (BS)",null,"Label","Real Capex Liability recognised (BS)"]
[null,null,null,"Real Capex Cash Paid (CF)",null,"Label","Real Capex Cash Paid (CF)"]
[null,null,null,"Nominal Additions recognised (BS)",null,"Label","Nominal Additions recognised (BS)"]
[null,null,null,"Nominal Depreciation (P&L)",null,"Label","Nominal Depreciation (P&L)"]
[null,null,null,"Nominal Final write off (P&L)",null,"Label","Nominal Final write off (P&L)"]
[null,null,null,"Nominal Capex Liability recognised (BS)",null,"Label","Nominal Capex Liability recognised (BS)"]
[null,null,null,"Nominal Capex Cash Paid (CF)",null,"Label","Nominal Capex Cash Paid (CF)"]
[null,null,null,"Real O&M Liability recognised (BS)",null,"Label","Real O&M Liability recognised (BS)"]
[null,null,null,"Real O&M Cash Paid (CF)",null,"Label","Real O&M Cash Paid (CF)"]
[null,null,null,"Nominal O&M Liability recognised (BS)",null,"Label","Nominal O&M Liability recognised (BS)"]
[null,null,null,"Nominal O&M Cash Paid (CF)",null,"Label","Nominal O&M Cash Paid (CF)"]
[null,null,null,"Real Fuel Liability recognised (BS)",null,"Label","Real Fuel Liability recognised (BS)"]
[null,null,null,"Real Fuel Cash Paid (CF)",null,"Label","Real Fuel Cash Paid (CF)"]
[null,null,null,"Nominal Fuel Liability recognised (BS)",null,"Label","Nominal Fuel Liability recognised (BS)"]
[null,null,null,"Nominal Fuel Cash Paid (CF)",null,"Label","Nominal Fuel Cash Paid (CF)"]
[null,null,null,"Grant",null,"Label","GRANT"]
[null,null,null,"Loan",null,"Label","LOAN"]
[null,null,null,"Principal drawdown",null,"Label","Principal drawdown"]
[null,null,null,"Principal repayment",null,"Label","Principal repayment"]
[null,null,null,"Interest payment",null,"Label","Interest payment"]
[null,null,null,"Interest obligation recognised",null,"Label","Interest charge"]
[null,null,null,"Interest capitalised during construction",null,"Label","Interest capitalised"]
[null,null,null,"Interest post construction is expensed to P&L",null,"Label","Interest expensed to P&L"]
[null,null,null,"If interest is wrapped into the loan principal",null,"Label","Interest wrapped into debt period"]
[null,null,null,"c/f ASSET balance (BS)",null,"Label","c/f ASSET balance (BS)"]
[null,null,null,"VAT receivable",null,"Label","VAT receivable"]
[null,null,null,"VAT received",null,"Label","VAT received"]
[null,null,null,"VAT payable to HMRC",null,"Label","VAT payable to HMRC"]
[null,null,null,"VAT receivable from HMRC",null,"Label","VAT receivable from HMRC"]
[null,null,null,"VAT payable",null,"Label","VAT payable"]
[null,null,null,"VAT paid",null,"Label","VAT paid"]
[null,null,null,"Capital allowance",null,"Label","Capital allowance"]
[null,null,null,"Finance lease liability recognised",null,"Label","Finance lease liability recognised"]
[null,null,null,"Unwind of finance lease liability",null,"Label","Unwind of finance lease liability"]
[null,null,null,"Finance lease payments",null,"Label","Finance lease payments"]
[null,null,null,"Operating lease charge",null,"Label","Operating lease charge"]
[null,null,null,"Operating Lead charge paid",null,"Label","Operating lease charge paid"]
[null,null,null,"Purchase back of leased assets",null,"Label","Purchase back of leased assets"]
[null,null,null,"Cash paid for leased assets re-purchased",null,"Label","Cash paid for leased assets re-purchased"]
[null,null,null,"Adjustment of b/f balance of leased assets",null,"Label","Adjustment of b/f balance of leased assets"]
[null,null,null,"Gain/(loss) on re-purchase of leased assets",null,"Label","Gain/(loss) on re-purchase of leased assets"]
[null,null,null,"Profit/(Loss) on sale of assets to be leased",null,"Label","Profit/(Loss) on sale of assets to be leased"]
[null,null,null,"Sale of assets to lessor",null,"Label","Sale of assets to lessor"]
[null,null,null,"Cash received from lessor on sale & lease back",null,"Label","Cash received from lessor on sale & lease back"]
[null,null,null,"Post lease write back following purchase",null,"Label","Post lease write back following purchase"]
[null,null,null,"Finance lease addition",null,"Label","Finance lease addition"]
[null,null,null,"Finance lease depreciation",null,"Label","Finance lease depreciation"]
[null,null,null,"Equity",null,"Label","Equity"]
[null,null,null,"Contingent Equity",null,"Label","Contingent Equity"]
[null,null,null,"Equity shortfall",null,"Label","Equity shortfall"]
[null,null,null,"Dividends",null,"Label","Dividends"]
[null,null,null,"Equity funding shortfall",null,"Label","Equity funding shortfall"]
[null,null,null,"Customer name for energy efficiency ",null,"Label","Customer name"]
[null,null,null,"Plant generation conversion losses",null,"Label","conversion loss"]
[null,null,null,"Asset replacement expenditure",null,"Label","repex"]
[null,null,null,"Interest wrapped into debt (EoP)",null,"Label","Interest wrapped into debt (EoP)"]
[null,null,null,"Disc. Income from fixed charge",null,"Label","Disc. Income from fixed charge"]
[null,null,null,"Disc. Income from variable charge",null,"Label","Disc. Income from variable charge"]
[null,null,null,"Undiscounted energy demanded",null,"Label","Energy demanded"]
[null,null,null,"Disc. Energy demanded",null,"Label","Disc. Energy demanded"]
[null,null,null,"Disc. Connection cost",null,"Label","Disc. Connection charge"]
[null,null,null,"Connection",null,"Label","Connection"]
[null,null,null,"Inter-company paid",null,"Label","IC Paid"]
[null,null,null,"Taxes Paid",null,"Label","Taxes Paid"]
[null,null,null,"Fees wrapped into debt",null,"Label","Fees wrapped into debt"]
[null,null,null,"Fees recognised",null,"Label","Fees recognised"]
[null,null,null,"Fees depreciated",null,"Label","Fees depreciated"]
[null,null,null,"Fees payable",null,"Label","Fees payable"]
[null,null,null,"Fees paid",null,"Label","Fees paid"]
[]
[{"$f":"MAX(A$9:A822)+1","v":7},"OTHER"]
[]
[null,null,null,"Operating companies:"]
[null,null,null,{"$f":"INP_General!D637","v":"OpCo1"},null,"T/F",{"$f":"COUNTIF(INP_General!$F$632:$F$634,TRUE)>0","v":true},{"$f":"(MAX(H$825:H825)+1)*G826","v":1}]
[null,null,null,{"$f":"INP_General!D638","v":"OpCo2"},null,"T/F",{"$f":"COUNTIF(INP_General!$G$632:G$634,TRUE)>0","v":false},{"$f":"(MAX(H$825:H826)+1)*G827","v":0}]
[null,null,null,{"$f":"INP_General!D639","v":"OpCo3"},null,"T/F",{"$f":"COUNTIF(INP_General!$H$632:H$634,TRUE)>0","v":false},{"$f":"(MAX(H$825:H827)+1)*G828","v":0}]
[]
[null,null,{"$f":"C829+1","v":1},{"$f":"IFERROR(INDEX($D$826:$D$828,MATCH(C830,$H$826:$H$828,0),0),0)","v":"OpCo1"}]
[null,null,{"$f":"C830+1","v":2},{"$f":"IFERROR(INDEX($D$826:$D$828,MATCH(C831,$H$826:$H$828,0),0),0)","v":0}]
[null,null,{"$f":"C831+1","v":3},{"$f":"IFERROR(INDEX($D$826:$D$828,MATCH(C832,$H$826:$H$828,0),0),0)","v":0}]
[null,null,{"$f":"C832+1","v":4},{"$f":"IFERROR(INDEX($D$826:$D$828,MATCH(C833,$H$826:$H$828,0),0),0)","v":0}]
[]
[null,null,null,{"$f":"MAX(COUNTIF(D830:D833,\"<>0\"),1)","v":1}]
[]
[null,"END OF SHEET"]

{"sheet":"SYS_TimeLine","index":30,"n_rows":111,"n_cols":732,"rows_kept":111,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,"Sheet Integrity checks:",null,null,{"$f":"SUM($I$10:$I$48)","v":0},null,"Financial Year"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"SYS_TimeLine"},null,null,null,"Sheet Warnings:",null,null,{"$f":"SUM($J$10:$J$48)","v":0},null,"Year"]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date"]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date"]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period"]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[{"$f":"MAX(A$9:A9)+1","v":1},"TIME LINE"]
[]
[null,null,null,"Model Start year",null,"Year",2023]
[null,null,null,"First financial reporting month",null,"1-12",1]
[]
[null,null,"ANNUAL TIMELINE (60 years)"]
[]
[null,null,null,"Financial Year",null,"Year",null,null,null,null,null,null,{"$f":"IF($G$13=1,YEAR(M19),YEAR(M19)&\"/\"&RIGHT(YEAR(M20),2))","v":2023},{"$f":"IF($G$13=1,YEAR(N19),YEAR(N19)&\"/\"&RIGHT(YEAR(N20),2))","v":2024},{"$f":"IF($G$13=1,YEAR(O19),YEAR(O19)&\"/\"&RIGHT(YEAR(O20),2))","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,"Year",null,"Year",null,null,null,null,null,null,{"$f":"YEAR(M19)","v":2023},{"$f":"YEAR(N19)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[null,null,null,"Annual period start date",null,"date",null,{"$f":"DATE(G12,G13,1)","v":"2023-01-01"},null,null,null,null,{"$f":"$H19","v":"2023-01-01"},{"$f":"M20+1","v":"2024-01-01"},{"$f":"N20+1","v":"2025-01-01"},"2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01"]
[null,null,null,"Annual period end date",null,"date",null,null,null,null,null,null,{"$f":"EOMONTH(M19,11)","v":"2023-12-31"},{"$f":"EOMONTH(N19,11)","v":"2024-12-31"},{"$f":"EOMONTH(O19,11)","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31"]
[null,null,null,"Annual period",null,"Flag",null,{"$f":"MAX(M21:ABD21)","v":60},null,null,null,null,{"$f":"L21+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AR21+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[]
[null,null,"SEMI-ANNUAL TIMELINE (60 years)"]
[]
[null,null,null,"Financial Year",null,"Year",null,null,null,null,null,null,{"$f":"IF($G$13=1,YEAR(M27),IF(MONTH(M27)<$G$13,(M26-1)&\"/\"&RIGHT(M26,2),YEAR(M27)&\"/\"&RIGHT(YEAR(M27)+1,2)))","v":2023},2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,2054,2054,{"$f":"IF($G$13=1,YEAR(BY27),IF(MONTH(BY27)<$G$13,(BY26-1)&\"/\"&RIGHT(BY26,2),YEAR(BY27)&\"/\"&RIGHT(YEAR(BY27)+1,2)))","v":2055},2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064,2065,2065,2066,2066,2067,2067,2068,2068,2069,2069,2070,2070,2071,2071,2072,2072,2073,2073,2074,2074,2075,2075,2076,2076,2077,2077,2078,2078,2079,2079,2080,2080,2081,2081,2082,2082]
[null,null,null,"Year",null,"Year",null,null,null,null,null,null,{"$f":"YEAR(M27)","v":2023},2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,2054,2054,{"$f":"YEAR(BY27)","v":2055},2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064,2065,2065,2066,2066,2067,2067,2068,2068,2069,2069,2070,2070,2071,2071,2072,2072,2073,2073,2074,2074,2075,2075,2076,2076,2077,2077,2078,2078,2079,2079,2080,2080,2081,2081,2082,2082]
[null,null,null,"Semi-annual period start date",null,"date",{"$f":"$H$19","v":"2023-01-01"},null,null,null,null,null,{"$f":"$G27","v":"2023-01-01"},{"$f":"M28+1","v":"2023-07-01"},{"$f":"N28+1","v":"2024-01-01"},"2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01",{"$f":"BZ28+1","v":"2056-01-01"},"2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01","2082-07-01"]
[null,null,null,"Semi-annual period end date",null,"date",null,null,null,null,null,null,{"$f":"EOMONTH(M27,5)","v":"2023-06-30"},{"$f":"EOMONTH(N27,5)","v":"2023-12-31"},{"$f":"EOMONTH(O27,5)","v":"2024-06-30"},"2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31",{"$f":"EOMONTH(CA27,5)","v":"2056-06-30"},"2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31"]
[null,null,null,"Annual period",null,"Flag",null,null,null,null,null,null,{"$f":"SUMIF($M$17:$BT$17,M25,$M$21:$BT$21)","v":1},{"$f":"SUMIF($M$17:$BT$17,N25,$M$21:$BT$21)","v":1},{"$f":"SUMIF($M$17:$BT$17,O25,$M$21:$BT$21)","v":2},2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,24,24,25,25,26,26,27,27,28,28,29,29,30,30,31,31,32,32,33,33,{"$f":"SUMIF($M$17:$BT$17,CA25,$M$21:$BT$21)","v":34},34,35,35,36,36,37,37,38,38,39,39,40,40,41,41,42,42,43,43,44,44,45,45,46,46,47,47,48,48,49,49,50,50,51,51,52,52,53,53,54,54,55,55,56,56,57,57,58,58,59,59,60,60]
[]
[null,null,"QUARTERLY TIMELINE (45 years)"]
[]
[null,null,null,"Financial Year",null,"Year",null,null,null,null,null,null,{"$f":"IF($G$13=1,YEAR(M35),IF(MONTH(M35)<$G$13,(M34-1)&\"/\"&RIGHT(M34,2),YEAR(M35)&\"/\"&RIGHT(YEAR(M35)+1,2)))","v":2023},{"$f":"IF($G$13=1,YEAR(N35),IF(MONTH(N35)<$G$13,(N34-1)&\"/\"&RIGHT(N34,2),YEAR(N35)&\"/\"&RIGHT(YEAR(N35)+1,2)))","v":2023},2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,{"$f":"IF($G$13=1,YEAR(BZ35),IF(MONTH(BZ35)<$G$13,(BZ34-1)&\"/\"&RIGHT(BZ34,2),YEAR(BZ35)&\"/\"&RIGHT(YEAR(BZ35)+1,2)))","v":2039},2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,{"$f":"IF($G$13=1,YEAR(EL35),IF(MONTH(EL35)<$G$13,(EL34-1)&\"/\"&RIGHT(EL34,2),YEAR(EL35)&\"/\"&RIGHT(YEAR(EL35)+1,2)))","v":2055},2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,2064,2064,2064,2064,2065,2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067]
[null,null,null,"Year",null,"Year",null,null,null,null,null,null,{"$f":"YEAR(M35)","v":2023},2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,{"$f":"YEAR(BY35)","v":2039},2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,{"$f":"YEAR(EC35)","v":2053},2053,2053,2053,2054,2054,2054,2054,{"$f":"YEAR(EK35)","v":2055},2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,2064,2064,2064,2064,2065,2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067]
[null,null,null,"Quarterly period start date",null,"date",{"$f":"$H$19","v":"2023-01-01"},null,null,null,null,null,{"$f":"$G35","v":"2023-01-01"},{"$f":"M36+1","v":"2023-04-01"},{"$f":"N36+1","v":"2023-07-01"},"2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01",{"$f":"BZ36+1","v":"2039-07-01"},"2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01",{"$f":"EB36+1","v":"2053-01-01"},"2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01",{"$f":"EL36+1","v":"2055-07-01"},"2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01","2063-10-01","2064-01-01","2064-04-01","2064-07-01","2064-10-01","2065-01-01","2065-04-01","2065-07-01","2065-10-01","2066-01-01","2066-04-01","2066-07-01","2066-10-01","2067-01-01","2067-04-01","2067-07-01","2067-10-01"]
[null,null,null,"Quarterly period end date",null,"date",null,null,null,null,null,null,{"$f":"EOMONTH(M35,2)","v":"2023-03-31"},{"$f":"EOMONTH(N35,2)","v":"2023-06-30"},{"$f":"EOMONTH(O35,2)","v":"2023-09-30"},"2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30",{"$f":"EOMONTH(CA35,2)","v":"2039-09-30"},"2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31",{"$f":"EOMONTH(EC35,2)","v":"2053-03-31"},"2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30",{"$f":"EOMONTH(EM35,2)","v":"2055-09-30"},"2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31","2060-03-31","2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31","2063-06-30","2063-09-30","2063-12-31","2064-03-31","2064-06-30","2064-09-30","2064-12-31","2065-03-31","2065-06-30","2065-09-30","2065-12-31","2066-03-31","2066-06-30","2066-09-30","2066-12-31","2067-03-31","2067-06-30","2067-09-30","2067-12-31"]
[null,null,null,"Annual period",null,"Flag",null,null,null,null,null,null,{"$f":"SUMIF($M$17:$BT$17,M33,$M$21:$BT$21)","v":1},{"$f":"SUMIF($M$17:$BT$17,N33,$M$21:$BT$21)","v":1},{"$f":"SUMIF($M$17:$BT$17,O33,$M$21:$BT$21)","v":1},1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,15,15,15,16,16,16,16,17,17,{"$f":"SUMIF($M$17:$BT$17,CA33,$M$21:$BT$21)","v":17},17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"SUMIF($M$17:$BT$17,EC33,$M$21:$BT$21)","v":31},31,31,31,32,32,32,32,{"$f":"SUMIF($M$17:$BT$17,EK33,$M$21:$BT$21)","v":33},33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,{"$f":"SUMIF($M$17:$BT$17,FQ33,$M$21:$BT$21)","v":41},41,41,41,42,42,42,42,43,43,43,43,44,44,44,44,45,45,45,45]
[]
[null,null,"MONTHLY TIMELINE (15 years)"]
[]
[null,null,null,"Financial Year",null,"Year",null,null,null,null,null,null,{"$f":"IF($G$13=1,YEAR(M43),IF(MONTH(M43)<$G$13,(M42-1)&\"/\"&RIGHT(M42,2),YEAR(M43)&\"/\"&RIGHT(YEAR(M43)+1,2)))","v":2023},{"$f":"IF($G$13=1,YEAR(N43),IF(MONTH(N43)<$G$13,(N42-1)&\"/\"&RIGHT(N42,2),YEAR(N43)&\"/\"&RIGHT(YEAR(N43)+1,2)))","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,{"$f":"IF($G$13=1,YEAR(BZ43),IF(MONTH(BZ43)<$G$13,(BZ42-1)&\"/\"&RIGHT(BZ42,2),YEAR(BZ43)&\"/\"&RIGHT(YEAR(BZ43)+1,2)))","v":2028},2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"IF($G$13=1,YEAR(EL43),IF(MONTH(EL43)<$G$13,(EL42-1)&\"/\"&RIGHT(EL42,2),YEAR(EL43)&\"/\"&RIGHT(YEAR(EL43)+1,2)))","v":2033},2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,{"$f":"IF($G$13=1,YEAR(GX43),IF(MONTH(GX43)<$G$13,(GX42-1)&\"/\"&RIGHT(GX42,2),YEAR(GX43)&\"/\"&RIGHT(YEAR(GX43)+1,2)))","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,{"$f":"IF($G$13=1,YEAR(JJ43),IF(MONTH(JJ43)<$G$13,(JJ42-1)&\"/\"&RIGHT(JJ42,2),YEAR(JJ43)&\"/\"&RIGHT(YEAR(JJ43)+1,2)))","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"IF($G$13=1,YEAR(LV43),IF(MONTH(LV43)<$G$13,(LV42-1)&\"/\"&RIGHT(LV42,2),YEAR(LV43)&\"/\"&RIGHT(YEAR(LV43)+1,2)))","v":2049},2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,{"$f":"IF($G$13=1,YEAR(OH43),IF(MONTH(OH43)<$G$13,(OH42-1)&\"/\"&RIGHT(OH42,2),YEAR(OH43)&\"/\"&RIGHT(YEAR(OH43)+1,2)))","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,{"$f":"IF($G$13=1,YEAR(QT43),IF(MONTH(QT43)<$G$13,(QT42-1)&\"/\"&RIGHT(QT42,2),YEAR(QT43)&\"/\"&RIGHT(YEAR(QT43)+1,2)))","v":2060},2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,{"$f":"IF($G$13=1,YEAR(TF43),IF(MONTH(TF43)<$G$13,(TF42-1)&\"/\"&RIGHT(TF42,2),YEAR(TF43)&\"/\"&RIGHT(YEAR(TF43)+1,2)))","v":2065},2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,{"$f":"IF($G$13=1,YEAR(VR43),IF(MONTH(VR43)<$G$13,(VR42-1)&\"/\"&RIGHT(VR42,2),YEAR(VR43)&\"/\"&RIGHT(YEAR(VR43)+1,2)))","v":2071},2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,{"$f":"IF($G$13=1,YEAR(YD43),IF(MONTH(YD43)<$G$13,(YD42-1)&\"/\"&RIGHT(YD42,2),YEAR(YD43)&\"/\"&RIGHT(YEAR(YD43)+1,2)))","v":2076},2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,{"$f":"IF($G$13=1,YEAR(AAP43),IF(MONTH(AAP43)<$G$13,(AAP42-1)&\"/\"&RIGHT(AAP42,2),YEAR(AAP43)&\"/\"&RIGHT(YEAR(AAP43)+1,2)))","v":2081},2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082]
[null,null,null,"Year",null,"Year",null,null,null,null,null,null,{"$f":"YEAR(M43)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,{"$f":"YEAR(BY43)","v":2028},2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,{"$f":"YEAR(EC43)","v":2033},2033,2033,2033,2033,2033,2033,2033,{"$f":"YEAR(EK43)","v":2033},2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,{"$f":"YEAR(GW43)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,{"$f":"YEAR(JI43)","v":2044},2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LU43)","v":2049},2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,{"$f":"YEAR(OG43)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,{"$f":"YEAR(QS43)","v":2060},2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,{"$f":"YEAR(TE43)","v":2065},2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,{"$f":"YEAR(VQ43)","v":2071},2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,{"$f":"YEAR(YC43)","v":2076},2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,{"$f":"YEAR(AAO43)","v":2081},2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082]
[null,null,null,"Monthly period start date",null,"date",{"$f":"$H$19","v":"2023-01-01"},null,null,null,null,null,{"$f":"$G43","v":"2023-01-01"},{"$f":"M44+1","v":"2023-02-01"},{"$f":"N44+1","v":"2023-03-01"},"2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",{"$f":"BZ44+1","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"EB44+1","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01",{"$f":"EL44+1","v":"2033-11-01"},"2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01",{"$f":"GJ44+1","v":"2038-01-01"},"2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01",{"$f":"IV44+1","v":"2043-05-01"},"2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01",{"$f":"LH44+1","v":"2048-09-01"},"2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01",{"$f":"NT44+1","v":"2054-01-01"},"2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01",{"$f":"QF44+1","v":"2059-05-01"},"2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01",{"$f":"SR44+1","v":"2064-09-01"},"2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01",{"$f":"VD44+1","v":"2070-01-01"},"2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01","2073-02-01","2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01",{"$f":"XP44+1","v":"2075-05-01"},"2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01","2078-06-01","2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01",{"$f":"AAB44+1","v":"2080-09-01"},"2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01"]
[null,null,null,"Monthly period end date",null,"date",null,null,null,null,null,null,{"$f":"EOMONTH(M43,0)","v":"2023-01-31"},{"$f":"EOMONTH(N43,0)","v":"2023-02-28"},{"$f":"EOMONTH(O43,0)","v":"2023-03-31"},"2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30",{"$f":"EOMONTH(CA43,0)","v":"2028-07-31"},"2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31",{"$f":"EOMONTH(EC43,0)","v":"2033-01-31"},"2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31",{"$f":"EOMONTH(EM43,0)","v":"2033-11-30"},"2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31",{"$f":"EOMONTH(GK43,0)","v":"2038-01-31"},"2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30",{"$f":"EOMONTH(IW43,0)","v":"2043-05-31"},"2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31",{"$f":"EOMONTH(LI43,0)","v":"2048-09-30"},"2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31",{"$f":"EOMONTH(NU43,0)","v":"2054-01-31"},"2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30",{"$f":"EOMONTH(QG43,0)","v":"2059-05-31"},"2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31",{"$f":"EOMONTH(SS43,0)","v":"2064-09-30"},"2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31",{"$f":"EOMONTH(VE43,0)","v":"2070-01-31"},"2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31","2073-02-28","2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30",{"$f":"EOMONTH(XQ43,0)","v":"2075-05-31"},"2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31","2078-06-30","2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31",{"$f":"EOMONTH(AAC43,0)","v":"2080-09-30"},"2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31"]
[null,null,null,"Annual period",null,"Flag",null,null,null,null,null,null,{"$f":"SUMIF($M$17:$BT$17,M41,$M$21:$BT$21)","v":1},{"$f":"SUMIF($M$17:$BT$17,N41,$M$21:$BT$21)","v":1},{"$f":"SUMIF($M$17:$BT$17,O41,$M$21:$BT$21)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($M$17:$BT$17,Y41,$M$21:$BT$21)","v":2},2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,{"$f":"SUMIF($M$17:$BT$17,CA41,$M$21:$BT$21)","v":6},6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"SUMIF($M$17:$BT$17,EC41,$M$21:$BT$21)","v":11},11,11,11,11,11,11,11,{"$f":"SUMIF($M$17:$BT$17,EK41,$M$21:$BT$21)","v":11},11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,{"$f":"SUMIF($M$17:$BT$17,FQ41,$M$21:$BT$21)","v":14},14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"SUMIF($M$17:$BT$17,GK41,$M$21:$BT$21)","v":16},16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,{"$f":"SUMIF($M$17:$BT$17,IW41,$M$21:$BT$21)","v":21},21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,{"$f":"SUMIF($M$17:$BT$17,LI41,$M$21:$BT$21)","v":26},26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,{"$f":"SUMIF($M$17:$BT$17,NU41,$M$21:$BT$21)","v":32},32,32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,36,36,36,36,36,36,36,36,36,36,36,36,37,37,37,37,{"$f":"SUMIF($M$17:$BT$17,QG41,$M$21:$BT$21)","v":37},37,37,37,37,37,37,37,38,38,38,38,38,38,38,38,38,38,38,38,39,39,39,39,39,39,39,39,39,39,39,39,40,40,40,40,40,40,40,40,40,40,40,40,41,41,41,41,41,41,41,41,41,41,41,41,42,42,42,42,42,42,42,42,{"$f":"SUMIF($M$17:$BT$17,SS41,$M$21:$BT$21)","v":42},42,42,42,43,43,43,43,43,43,43,43,43,43,43,43,44,44,44,44,44,44,44,44,44,44,44,44,45,45,45,45,45,45,45,45,45,45,45,45,46,46,46,46,46,46,46,46,46,46,46,46,47,47,47,47,47,47,47,47,47,47,47,47,{"$f":"SUMIF($M$17:$BT$17,VE41,$M$21:$BT$21)","v":48},48,48,48,48,48,48,48,48,48,48,48,49,49,49,49,49,49,49,49,49,49,49,49,50,50,50,50,50,50,50,50,50,50,50,50,51,51,51,51,51,51,51,51,51,51,51,51,52,52,52,52,52,52,52,52,52,52,52,52,53,53,53,53,{"$f":"SUMIF($M$17:$BT$17,XQ41,$M$21:$BT$21)","v":53},53,53,53,53,53,53,53,54,54,54,54,54,54,54,54,54,54,54,54,55,55,55,55,55,55,55,55,55,55,55,55,56,56,56,56,56,56,56,56,56,56,56,56,57,57,57,57,57,57,57,57,57,57,57,57,58,58,58,58,58,58,58,58,{"$f":"SUMIF($M$17:$BT$17,AAC41,$M$21:$BT$21)","v":58},58,58,58,59,59,59,59,59,59,59,59,59,59,59,59,60,60,60,60,60,60,60,60,60,60,60,60]
[]
[]
[{"$f":"MAX(A$9:A47)+1","v":2},"LIST OF YEARS"]
[]
[null,null,{"$f":"MAX(C$49:C49)+1","v":1},{"$f":"INDEX($M$17:$BT$17,1,C50)","v":2023}]
[null,null,{"$f":"MAX(C$49:C50)+1","v":2},{"$f":"INDEX($M$17:$BT$17,1,C51)","v":2024}]
[null,null,{"$f":"MAX(C$49:C51)+1","v":3},{"$f":"INDEX($M$17:$BT$17,1,C52)","v":2025}]
[null,null,{"$f":"MAX(C$49:C52)+1","v":4},{"$f":"INDEX($M$17:$BT$17,1,C53)","v":2026}]
[null,null,{"$f":"MAX(C$49:C53)+1","v":5},{"$f":"INDEX($M$17:$BT$17,1,C54)","v":2027}]
[null,null,{"$f":"MAX(C$49:C54)+1","v":6},{"$f":"INDEX($M$17:$BT$17,1,C55)","v":2028}]
[null,null,{"$f":"MAX(C$49:C55)+1","v":7},{"$f":"INDEX($M$17:$BT$17,1,C56)","v":2029}]
[null,null,{"$f":"MAX(C$49:C56)+1","v":8},{"$f":"INDEX($M$17:$BT$17,1,C57)","v":2030}]
[null,null,{"$f":"MAX(C$49:C57)+1","v":9},{"$f":"INDEX($M$17:$BT$17,1,C58)","v":2031}]
[null,null,{"$f":"MAX(C$49:C58)+1","v":10},{"$f":"INDEX($M$17:$BT$17,1,C59)","v":2032}]
[null,null,{"$f":"MAX(C$49:C59)+1","v":11},{"$f":"INDEX($M$17:$BT$17,1,C60)","v":2033}]
[null,null,{"$f":"MAX(C$49:C60)+1","v":12},{"$f":"INDEX($M$17:$BT$17,1,C61)","v":2034}]
[null,null,{"$f":"MAX(C$49:C61)+1","v":13},{"$f":"INDEX($M$17:$BT$17,1,C62)","v":2035}]
[null,null,{"$f":"MAX(C$49:C62)+1","v":14},{"$f":"INDEX($M$17:$BT$17,1,C63)","v":2036}]
[null,null,{"$f":"MAX(C$49:C63)+1","v":15},{"$f":"INDEX($M$17:$BT$17,1,C64)","v":2037}]
[null,null,{"$f":"MAX(C$49:C64)+1","v":16},{"$f":"INDEX($M$17:$BT$17,1,C65)","v":2038}]
[null,null,{"$f":"MAX(C$49:C65)+1","v":17},{"$f":"INDEX($M$17:$BT$17,1,C66)","v":2039}]
[null,null,{"$f":"MAX(C$49:C66)+1","v":18},{"$f":"INDEX($M$17:$BT$17,1,C67)","v":2040}]
[null,null,{"$f":"MAX(C$49:C67)+1","v":19},{"$f":"INDEX($M$17:$BT$17,1,C68)","v":2041}]
[null,null,{"$f":"MAX(C$49:C68)+1","v":20},{"$f":"INDEX($M$17:$BT$17,1,C69)","v":2042}]
[null,null,{"$f":"MAX(C$49:C69)+1","v":21},{"$f":"INDEX($M$17:$BT$17,1,C70)","v":2043}]
[null,null,{"$f":"MAX(C$49:C70)+1","v":22},{"$f":"INDEX($M$17:$BT$17,1,C71)","v":2044}]
[null,null,{"$f":"MAX(C$49:C71)+1","v":23},{"$f":"INDEX($M$17:$BT$17,1,C72)","v":2045}]
[null,null,{"$f":"MAX(C$49:C72)+1","v":24},{"$f":"INDEX($M$17:$BT$17,1,C73)","v":2046}]
[null,null,{"$f":"MAX(C$49:C73)+1","v":25},{"$f":"INDEX($M$17:$BT$17,1,C74)","v":2047}]
[null,null,{"$f":"MAX(C$49:C74)+1","v":26},{"$f":"INDEX($M$17:$BT$17,1,C75)","v":2048}]
[null,null,{"$f":"MAX(C$49:C75)+1","v":27},{"$f":"INDEX($M$17:$BT$17,1,C76)","v":2049}]
[null,null,{"$f":"MAX(C$49:C76)+1","v":28},{"$f":"INDEX($M$17:$BT$17,1,C77)","v":2050}]
[null,null,{"$f":"MAX(C$49:C77)+1","v":29},{"$f":"INDEX($M$17:$BT$17,1,C78)","v":2051}]
[null,null,{"$f":"MAX(C$49:C78)+1","v":30},{"$f":"INDEX($M$17:$BT$17,1,C79)","v":2052}]
[null,null,{"$f":"MAX(C$49:C79)+1","v":31},{"$f":"INDEX($M$17:$BT$17,1,C80)","v":2053}]
[null,null,{"$f":"MAX(C$49:C80)+1","v":32},{"$f":"INDEX($M$17:$BT$17,1,C81)","v":2054}]
[null,null,{"$f":"MAX(C$49:C81)+1","v":33},{"$f":"INDEX($M$17:$BT$17,1,C82)","v":2055}]
[null,null,{"$f":"MAX(C$49:C82)+1","v":34},{"$f":"INDEX($M$17:$BT$17,1,C83)","v":2056}]
[null,null,{"$f":"MAX(C$49:C83)+1","v":35},{"$f":"INDEX($M$17:$BT$17,1,C84)","v":2057}]
[null,null,{"$f":"MAX(C$49:C84)+1","v":36},{"$f":"INDEX($M$17:$BT$17,1,C85)","v":2058}]
[null,null,{"$f":"MAX(C$49:C85)+1","v":37},{"$f":"INDEX($M$17:$BT$17,1,C86)","v":2059}]
[null,null,{"$f":"MAX(C$49:C86)+1","v":38},{"$f":"INDEX($M$17:$BT$17,1,C87)","v":2060}]
[null,null,{"$f":"MAX(C$49:C87)+1","v":39},{"$f":"INDEX($M$17:$BT$17,1,C88)","v":2061}]
[null,null,{"$f":"MAX(C$49:C88)+1","v":40},{"$f":"INDEX($M$17:$BT$17,1,C89)","v":2062}]
[null,null,{"$f":"MAX(C$49:C89)+1","v":41},{"$f":"INDEX($M$17:$BT$17,1,C90)","v":2063}]
[null,null,{"$f":"MAX(C$49:C90)+1","v":42},{"$f":"INDEX($M$17:$BT$17,1,C91)","v":2064}]
[null,null,{"$f":"MAX(C$49:C91)+1","v":43},{"$f":"INDEX($M$17:$BT$17,1,C92)","v":2065}]
[null,null,{"$f":"MAX(C$49:C92)+1","v":44},{"$f":"INDEX($M$17:$BT$17,1,C93)","v":2066}]
[null,null,{"$f":"MAX(C$49:C93)+1","v":45},{"$f":"INDEX($M$17:$BT$17,1,C94)","v":2067}]
[null,null,{"$f":"MAX(C$49:C94)+1","v":46},{"$f":"INDEX($M$17:$BT$17,1,C95)","v":2068}]
[null,null,{"$f":"MAX(C$49:C95)+1","v":47},{"$f":"INDEX($M$17:$BT$17,1,C96)","v":2069}]
[null,null,{"$f":"MAX(C$49:C96)+1","v":48},{"$f":"INDEX($M$17:$BT$17,1,C97)","v":2070}]
[null,null,{"$f":"MAX(C$49:C97)+1","v":49},{"$f":"INDEX($M$17:$BT$17,1,C98)","v":2071}]
[null,null,{"$f":"MAX(C$49:C98)+1","v":50},{"$f":"INDEX($M$17:$BT$17,1,C99)","v":2072}]
[null,null,{"$f":"MAX(C$49:C99)+1","v":51},{"$f":"INDEX($M$17:$BT$17,1,C100)","v":2073}]
[null,null,{"$f":"MAX(C$49:C100)+1","v":52},{"$f":"INDEX($M$17:$BT$17,1,C101)","v":2074}]
[null,null,{"$f":"MAX(C$49:C101)+1","v":53},{"$f":"INDEX($M$17:$BT$17,1,C102)","v":2075}]
[null,null,{"$f":"MAX(C$49:C102)+1","v":54},{"$f":"INDEX($M$17:$BT$17,1,C103)","v":2076}]
[null,null,{"$f":"MAX(C$49:C103)+1","v":55},{"$f":"INDEX($M$17:$BT$17,1,C104)","v":2077}]
[null,null,{"$f":"MAX(C$49:C104)+1","v":56},{"$f":"INDEX($M$17:$BT$17,1,C105)","v":2078}]
[null,null,{"$f":"MAX(C$49:C105)+1","v":57},{"$f":"INDEX($M$17:$BT$17,1,C106)","v":2079}]
[null,null,{"$f":"MAX(C$49:C106)+1","v":58},{"$f":"INDEX($M$17:$BT$17,1,C107)","v":2080}]
[null,null,{"$f":"MAX(C$49:C107)+1","v":59},{"$f":"INDEX($M$17:$BT$17,1,C108)","v":2081}]
[null,null,{"$f":"MAX(C$49:C108)+1","v":60},{"$f":"INDEX($M$17:$BT$17,1,C109)","v":2082}]
[]
[null,"END OF SHEET"]

{"sheet":"SYS_Checks","index":31,"n_rows":61,"n_cols":26,"rows_kept":61,"cut":false,"hidden":true,"merged":[[4,1,4,3],[5,1,5,3],[1,1,1,3],[2,1,2,3],[3,1,3,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"SYS_Checks"}]
[null,{"$f":"IF(sysIntegrity=0,\"No Integrity Errors\",\"INTEGRITY ERROR: Refer to checks\")","v":"INTEGRITY ERROR: Refer to checks"}]
[null,{"$f":"IF(sysWarning=0,\"No Warnings\",\"WARNING! Potential input error - refer to checks\")","v":"No Warnings"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"}]
[]
[null,null,null,null,null,"Units","Call","Calc.","Check","Warning","Total"]
[]
[null,"SUMMARY"]
[]
[null,"MASTER INTEGRITY CHECK",null,null,null,null,{"$f":"SUM(G21:G36)","v":4}]
[null,"MASTER WARNING CHECK",null,null,null,null,{"$f":"SUM(G40:G50)","v":0}]
[null,"MACRO RUN CHECK",null,null,null,null,{"$f":"SUM(G54:G58)","v":5}]
[]
[null,"MODEL TOLERANCE",null,null,null,null,0.1]
[]
[]
[null,"MASTER INTEGRITY CHECKS",null,null,null,null,null,null,null,null,null,"Individual checks in sheet for ease of navigation"]
[]
[null,{"$f":"SYS_TimeLine!B3","v":"SYS_TimeLine"},null,null,null,null,{"$f":"SYS_TimeLine!I2","v":0}]
[null,{"$f":"SYS_Admin!B3","v":"SYS_Admin"},null,null,null,null,{"$f":"SYS_Admin!I2","v":2},null,null,null,null,{"$f":"SUM(SYS_Admin!I98:J107)","v":1},{"$f":"SUM(SYS_Admin!I159:I168)","v":0},{"$f":"SUM(SYS_Admin!I298:I327)","v":1},{"$f":"SUM(SYS_Admin!I332:I351)","v":0},{"$f":"SUM(SYS_Admin!Y412:Y561)","v":0},{"$f":"SUM(SYS_Admin!I590:I594)","v":0}]
[null,{"$f":"INP_EnergyTypes!B3","v":"INP_EnergyTypes"},null,null,null,null,{"$f":"INP_EnergyTypes!I2","v":0},null,null,null,null,{"$f":"SUM(INP_EnergyTypes!K15:L24)","v":0},{"$f":"SUM(INP_EnergyTypes!Q31:Q45)","v":0},{"$f":"SUM(INP_EnergyTypes!S59:T88)","v":0}]
[null,{"$f":"INP_EBalance!B3","v":"INP_EBalance"},null,null,null,null,{"$f":"INP_EBalance!I2","v":0}]
[null,{"$f":"INP_General!B3","v":"INP_General"},null,null,null,null,{"$f":"INP_General!I2","v":2},null,null,null,null,{"$f":"SUM(INP_General!J608:J627)","v":0},{"$f":"SUM(INP_General!J632:J723)","v":0},{"$f":"SUM(INP_General!J557:J559)","v":2},{"$f":"SUM(INP_General!I404:I418)","v":0},{"$f":"SUM(INP_General!M986:P1029)","v":0},{"$f":"SUM(G719:G902)","v":0}]
[null,{"$f":"CALC_Customers_ANN!B3","v":"CALC_Customers_ANN"},null,null,null,null,{"$f":"CALC_Customers_ANN!I2","v":0},null,null,null,null,{"$f":"CALC_Customers_ANN!I398","v":0},{"$f":"CALC_Customers_ANN!I965","v":0},null,null,null,null,null,null,null,null,null,null,null,"Select energy type on dashboard:",{"$f":"Dashboard!S31","v":"LTHW"}]
[null,{"$f":"CALC_Project_ANN!B3","v":"CALC_Project_ANN"},null,null,null,null,{"$f":"CALC_Project_ANN!I2","v":0},null,null,null,null,{"$f":"SUM(CALC_Project_ANN!I103:I264)","v":0},{"$f":"SUM(CALC_Project_ANN!I293:I2107)","v":0},{"$f":"SUM(CALC_Project_ANN!I2472:I2509)","v":0},{"$f":"SUM(CALC_Project_ANN!I2205:I2281)","v":0},{"$f":"SUM(CALC_Project_ANN!I2697:I2705)","v":0},{"$f":"SUM(CALC_Project_ANN!I2789:I2862)","v":0},{"$f":"SUM(CALC_Project_ANN!I3408:I4814)","v":0},{"$f":"SUM(CALC_Project_ANN!I4904:I5272)","v":0},{"$f":"CALC_Project_ANN!I5832","v":0},{"$f":"CALC_Project_ANN!I6032","v":0},{"$f":"SUM(CALC_Project_ANN!J6401:J6405)","v":0},{"$f":"SUM(CALC_Project_ANN!J6423:J6427)","v":0},{"$f":"SUM(CALC_Project_ANN!J6480:J6484)","v":0},{"$f":"SUM(CALC_Project_ANN!J6502:J6506)","v":0},{"$f":"SUM(CALC_Project_ANN!I8563:I8587)","v":0}]
[null,{"$f":"CALC_Graph_Ann!B3","v":"CALC_Graph_Ann"},null,null,null,null,{"$f":"CALC_Graph_Ann!I2","v":0},null,null,null,null,{"$f":"CALC_Graph_Ann!I501","v":0}]
[null,{"$f":"CALC_Solves!B3","v":"CALC_Solves"},null,null,null,null,{"$f":"CALC_Solves!I2","v":0}]
[null,{"$f":"OpCo1!B3","v":"OpCo1"},null,null,null,null,{"$f":"OpCo1!I2","v":0},null,null,null,null,{"$f":"SUM(OpCo1!J430:J475)","v":0},{"$f":"SUM(OpCo1!$I$2160:$I$2184)","v":0},{"$f":"SUM(OpCo1!I2846:I2863)","v":0},{"$f":"SUM(OpCo1!I3287)","v":0},{"$f":"SUM(OpCo1!I3313)","v":0},{"$f":"SUM(OpCo1!I3900:I3910)","v":0}]
[null,{"$f":"OpCo2!B3","v":"OpCo2"},null,null,null,null,{"$f":"OpCo2!I2","v":0},null,null,null,null,{"$f":"SUM(OpCo2!J430:J475)","v":0},{"$f":"SUM(OpCo2!$I$2160:$I$2184)","v":0},{"$f":"SUM(OpCo2!I2846:I2863)","v":0},{"$f":"SUM(OpCo2!I3287)","v":0},{"$f":"SUM(OpCo2!I3313)","v":0},{"$f":"SUM(OpCo2!I3900:I3910)","v":0}]
[null,{"$f":"OpCo3!B3","v":"OpCo3"},null,null,null,null,{"$f":"OpCo3!I2","v":0},null,null,null,null,{"$f":"SUM(OpCo3!J430:J475)","v":0},{"$f":"SUM(OpCo3!$I$2160:$I$2184)","v":0},{"$f":"SUM(OpCo3!I2846:I2863)","v":0},{"$f":"SUM(OpCo3!I3287)","v":0},{"$f":"SUM(OpCo3!I3313)","v":0},{"$f":"SUM(OpCo3!I3900:I3910)","v":0}]
[null,{"$f":"OpCo1_FS!B3","v":"OpCo1_FS"},null,null,null,null,{"$f":"OpCo1_FS!I2","v":0},null,null,null,null,{"$f":"OpCo1_FS!I158","v":0},{"$f":"OpCo1_FS!I372","v":0},{"$f":"OpCo1_FS!I517","v":0},{"$f":"OpCo1_FS!I596","v":0}]
[null,{"$f":"OpCo2_FS!B3","v":"OpCo2_FS"},null,null,null,null,{"$f":"OpCo2_FS!I2","v":0},null,null,null,null,{"$f":"OpCo2_FS!I158","v":0},{"$f":"OpCo2_FS!I372","v":0},{"$f":"OpCo2_FS!I517","v":0},{"$f":"OpCo2_FS!I596","v":0}]
[null,{"$f":"OpCo3_FS!B3","v":"OpCo3_FS"},null,null,null,null,{"$f":"OpCo3_FS!I2","v":0},null,null,null,null,{"$f":"OpCo3_FS!I158","v":0},{"$f":"OpCo3_FS!I372","v":0},{"$f":"OpCo3_FS!I517","v":0},{"$f":"OpCo3_FS!I596","v":0}]
[]
[]
[null,"MASTER WARNINGS CHECKS",null,null,null,null,null,null,null,null,null,"Individual checks in sheet for ease of navigation"]
[]
[null,{"$f":"SYS_TimeLine!B3","v":"SYS_TimeLine"},null,null,null,null,{"$f":"SYS_TimeLine!I3","v":0}]
[null,{"$f":"INP_EBalance!B3","v":"INP_EBalance"},null,null,null,null,{"$f":"INP_EBalance!I3","v":0}]
[null,{"$f":"CALC_Project_ANN!B3","v":"CALC_Project_ANN"},null,null,null,null,{"$f":"CALC_Project_ANN!I3","v":0},null,null,null,null,{"$f":"SUM(CALC_Project_ANN!J2107:J2186)","v":0},{"$f":"SUM(CALC_Project_ANN!J5348:J5526)","v":0},{"$f":"SUM(CALC_Project_ANN!J6401:J6405)","v":0},{"$f":"SUM(CALC_Project_ANN!J6423:J6427)","v":0}]
[null,{"$f":"CALC_EBalance!B3","v":"CALC_EBalance"},null,null,null,null,{"$f":"CALC_EBalance!I3","v":0},null,null,null,null,{"$f":"SUM(CALC_EBalance!J905:J907)","v":0}]
[null,{"$f":"OpCo1!B3","v":"OpCo1"},null,null,null,null,{"$f":"OpCo1!I3","v":0},null,null,null,null,{"$f":"SUM(OpCo1!J685:J1213)","v":0},{"$f":"SUM(OpCo1!J1388:J2072)","v":0},{"$f":"SUM(OpCo1!J2339:J2354)","v":0},{"$f":"SUM(OpCo1!J3250:J3256)","v":0},{"$f":"SUM(OpCo1!J3598)","v":0},{"$f":"SUM(OpCo1!J3647)","v":0}]
[null,{"$f":"OpCo2!B3","v":"OpCo2"},null,null,null,null,{"$f":"OpCo2!I3","v":0},null,null,null,null,{"$f":"SUM(OpCo2!J685:J1213)","v":0},{"$f":"SUM(OpCo2!J1388:J2072)","v":0},{"$f":"SUM(OpCo2!J2339:J2354)","v":0},{"$f":"SUM(OpCo2!J3250:J3256)","v":0},{"$f":"SUM(OpCo2!J3598)","v":0}]
[null,{"$f":"OpCo3!B3","v":"OpCo3"},null,null,null,null,{"$f":"OpCo3!I3","v":0},null,null,null,null,{"$f":"SUM(OpCo3!J685:J1213)","v":0},{"$f":"SUM(OpCo3!J1388:J2072)","v":0},{"$f":"SUM(OpCo3!J2339:J2354)","v":0},{"$f":"SUM(OpCo3!J3250:J3256)","v":0},{"$f":"SUM(OpCo3!J3598)","v":0}]
[null,{"$f":"OpCo1_FS!B3","v":"OpCo1_FS"},null,null,null,null,{"$f":"OpCo1_FS!I3","v":0},null,null,null,null,{"$f":"OpCo1_FS!J159","v":0},{"$f":"OpCo1_FS!J373","v":0}]
[null,{"$f":"OpCo2_FS!B3","v":"OpCo2_FS"},null,null,null,null,{"$f":"OpCo2_FS!I3","v":0},null,null,null,null,{"$f":"OpCo2_FS!J159","v":0},{"$f":"OpCo2_FS!J373","v":0}]
[null,{"$f":"OpCo3_FS!B3","v":"OpCo3_FS"},null,null,null,null,{"$f":"OpCo3_FS!I3","v":0},null,null,null,null,{"$f":"OpCo3_FS!J159","v":0},{"$f":"OpCo3_FS!J373","v":0}]
[]
[]
[null,"MASTER MACROS RUN CHECKS"]
[]
[null,"Tariff sensitivity run?",null,null,null,null,{"$f":"CALC_Solves!J456","v":1}]
[null,"Capex sensitivity run?",null,null,null,null,{"$f":"CALC_Solves!J541","v":1}]
[null,"Fuel sensitivity run?",null,null,null,null,{"$f":"CALC_Solves!J564","v":1}]
[null,"O&M sensitivity run?",null,null,null,null,{"$f":"CALC_Solves!J587","v":1}]
[null,"Tornado chart run?",null,null,null,null,{"$f":"CALC_Solves!M464","v":1}]
[]
[]
[null,"END OF SHEET"]

{"sheet":"SYS_Log","index":32,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":true,"merged":[[5,1,5,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},null,null,null,null,null,null,null,null,"Financial Year"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"SYS_Log"},null,null,null,null,null,null,null,null,"Year"]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"},null,null,null,null,null,null,null,null,"Period Start Date"]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"},null,null,null,null,null,null,null,null,"Period End Date"]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"},null,null,null,null,null,null,null,null,"Annual Period"]
[]
[null,"#",null,"Model","User","Project IRR (pre-grant) pre-tax real","Project NPV (pre-grant) pre-tax real","Project IRR (pre-grant) post-tax nominal","Project NPV (pre-grant) post-tax nominal","LCOH (40 YR)","Integrity","Warnings","Macros","Log"]
[]
[null,"LIVE AREA"]
[]
[null,null,null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"},"Gibson, Rachel (Communications)",{"$f":"Dashboard!K18","v":"n/a"},{"$f":"Dashboard!K21","v":0},{"$f":"Dashboard!T18","v":"n/a"},{"$f":"Dashboard!T21","v":0},{"$f":"Dashboard!S44","v":0},{"$f":"sysIntegrity","v":4},{"$f":"sysWarning","v":0},{"$f":"sysMacro","v":5}]
[]
[null,"CHANGE LOG"]
[]
[null,1,null,"v010.002","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,3,0,5,"Updated CCL calculations to include CCL on system parasitics."]
[null,2,null,"v010.003","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,3,0,5,"OpCo1-OpCo3 Rows 3898 and 3908 were updated to include real and nominal restricted cash within the post finance cash flows. When reserving was included in previous versions this would have led to a reconciliation error in rows 3900 and 3910 in the OpCo workings tab."]
[null,3,null,"v010.004","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,3,0,5,"Double count of restricted cash in OpCo workings - cash waterfall working updated to remove rows relating to real and nominal capex sinking fund as this was already captured in the restricted cash line item (which also includes OandM reserve, DSCR reserve).\n\nUpdated capex sinking fund logic - additions were subtracting the brought forward balance which was incorrect."]
[null,4,null,"v010.005","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,3,0,5,"The capex sinking fund was not clearing correctly. This has been corrected for all OpCos."]
[null,5,null,"v010.005","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,3,0,5,"Capex sinking fund interest now treated as taxable."]
[null,6,null,"[PROJECT MODEL] - 001.001","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,4,0,5]
[null,7,null,"[PROJECT MODEL] - 001.001","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,4,0,5]
[null,8,null,"[PROJECT MODEL] - 001.001","Robinson, George (Heat & Business Energy)","n/a",0,"n/a",0,0,4,0,5]
[null,9,null,"[PROJECT MODEL] - 001.001","Gibson, Rachel (Communications)","n/a",0,"n/a",0,0,4,0,5]

{"sheet":"SYS_Sensitivity","index":33,"n_rows":183,"n_cols":32,"rows_kept":183,"cut":false,"hidden":true,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[]
[null,{"$f":"SYS_Admin!$B$2","v":"[PROJECT MODEL] - 001.001"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"SYS_Sensitivity"}]
[null,{"$f":"SYS_Checks!$B$4","v":"INTEGRITY ERROR: Refer to checks"}]
[null,{"$f":"SYS_Checks!$B$5","v":"No Warnings"}]
[null,{"$f":"IF(sysMacro=0,\"All Macros Run\", \"WARNING! Macros not run\")","v":"WARNING! Macros not run"}]
[]
[]
[]
[null,{"$f":"MAX(B$9:B9)+1","v":1},null,"DETAILED SENSITIVITIES",null,null,null,null,null,null,null,null,"MACRO OVERLAY",null,"SENSITIVITY",null,"SELECTED",null,{"$f":"R10+1","v":1},2,3,4,{"$f":"V10+1","v":5},{"$f":"W10+1","v":6},{"$f":"X10+1","v":7},{"$f":"Y10+1","v":8},{"$f":"Z10+1","v":9},{"$f":"AA10+1","v":10},{"$f":"AB10+1","v":11},{"$f":"AC10+1","v":12},{"$f":"AD10+1","v":13},{"$f":"AE10+1","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYS_Admin!$D$124","v":"Fixed and Variable"},{"$f":"SYS_Admin!$D$125","v":"Fixed Tariffs only"},{"$f":"SYS_Admin!$D$126","v":"Variable Tariffs only"},{"$f":"SYS_Admin!$D$127","v":"Individual tariff"},"Solve to tariff","Tariffs","Tariff Tornado","Fuel","Capex","Project Model Solver","O&M","Grant sensitivity","Loan sensitivity","Divi share"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5]
[]
[null,null,{"$f":"MAX(C$11:C13)+1","v":1},"TARIFF"]
[]
[null,null,null,"CONNECTION CHARGES"]
[null,null,null,null,null,"Pre-ADJ",null,"Post-ADJ"]
[null,null,null,{"$f":"INP_EnergyTypes!D59","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J59","v":0},0,{"$f":"F18*(1+G18)","v":0},null,null,null,null,{"$f":"G18*(Q18<>TRUE)+O18","v":0},null,{"$f":"dcSensitivity*Q18","v":0},null,{"$f":"INDEX($S18:$BO18,1,dcSensitivitySelected)","v":false},null,null,null,null,{"$f":"CALC_Solves!J28","v":false},{"$f":"CALC_Solves!F203","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D60","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J60","v":0},0,{"$f":"F19*(1+G19)","v":0},null,null,null,null,{"$f":"G19*(Q19<>TRUE)+O19","v":0},null,{"$f":"dcSensitivity*Q19","v":0},null,false,null,null,null,null,{"$f":"CALC_Solves!J29","v":false},{"$f":"CALC_Solves!F204","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D61","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J61","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J30","v":false},{"$f":"CALC_Solves!F205","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D62","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J62","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J31","v":false},{"$f":"CALC_Solves!F206","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D63","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J63","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J32","v":false},{"$f":"CALC_Solves!F207","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D64","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J64","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J33","v":false},{"$f":"CALC_Solves!F208","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D65","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J65","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J34","v":false},{"$f":"CALC_Solves!F209","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D66","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J66","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J35","v":false},{"$f":"CALC_Solves!F210","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D67","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J67","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J36","v":false},{"$f":"CALC_Solves!F211","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D68","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J68","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J37","v":false},{"$f":"CALC_Solves!F212","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D69","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J69","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J38","v":false},{"$f":"CALC_Solves!F213","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D70","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J70","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J39","v":false},{"$f":"CALC_Solves!F214","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D71","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J71","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J40","v":false},{"$f":"CALC_Solves!F215","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D72","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J72","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J41","v":false},{"$f":"CALC_Solves!F216","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D73","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J73","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J42","v":false},{"$f":"CALC_Solves!F217","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D74","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J74","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J43","v":false},{"$f":"CALC_Solves!F218","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D75","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J75","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J44","v":false},{"$f":"CALC_Solves!F219","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D76","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J76","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J45","v":false},{"$f":"CALC_Solves!F220","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D77","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J77","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J46","v":false},{"$f":"CALC_Solves!F221","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D78","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J78","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J47","v":false},{"$f":"CALC_Solves!F222","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D79","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J79","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J48","v":false},{"$f":"CALC_Solves!F223","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D80","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J80","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J49","v":false},{"$f":"CALC_Solves!F224","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D81","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J81","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J50","v":false},{"$f":"CALC_Solves!F225","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D82","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J82","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J51","v":false},{"$f":"CALC_Solves!F226","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D83","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J83","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J52","v":false},{"$f":"CALC_Solves!F227","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D84","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J84","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J53","v":false},{"$f":"CALC_Solves!F228","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D85","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J85","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J54","v":false},{"$f":"CALC_Solves!F229","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D86","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J86","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J55","v":false},{"$f":"CALC_Solves!F230","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D87","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J87","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J56","v":false},{"$f":"CALC_Solves!F231","v":false}]
[null,null,null,{"$f":"INP_EnergyTypes!D88","v":0},"£000/con.",{"$f":"INP_EnergyTypes!J88","v":0},0,0,null,null,null,null,0,null,0,null,false,null,null,null,null,{"$f":"CALC_Solves!J57","v":false},{"$f":"CALC_Solves!F232","v":false}]
[]
[null,null,null,"VARIABLE"]
[null,null,null,null,null,"Pre-ADJ",null,"Post-ADJ"]
[null,null,null,{"$f":"INP_EnergyTypes!D59","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I59:I59),0)","v":0},0,{"$f":"F51*(1+G51)","v":0},null,null,{"$f":"INP_EnergyTypes!E59","v":0},null,{"$f":"G51*(Q51<>TRUE)+O51","v":0},null,{"$f":"dcSensitivity*Q51","v":0},null,{"$f":"INDEX($S51:$BO51,1,dcSensitivitySelected)","v":false},null,true,false,true,{"$f":"CALC_Solves!J96","v":false},{"$f":"CALC_Solves!H203","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D60","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I60:I60),0)","v":0},0,{"$f":"F52*(1+G52)","v":0},null,null,{"$f":"INP_EnergyTypes!E60","v":0},null,{"$f":"G52*(Q52<>TRUE)+O52","v":0},null,{"$f":"dcSensitivity*Q52","v":0},null,false,null,true,false,true,{"$f":"CALC_Solves!J97","v":false},{"$f":"CALC_Solves!H204","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D61","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I61:I61),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E61","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J98","v":false},{"$f":"CALC_Solves!H205","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D62","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I62:I62),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E62","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J99","v":false},{"$f":"CALC_Solves!H206","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D63","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I63:I63),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E63","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J100","v":false},{"$f":"CALC_Solves!H207","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D64","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I64:I64),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E64","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J101","v":false},{"$f":"CALC_Solves!H208","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D65","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I65:I65),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E65","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J102","v":false},{"$f":"CALC_Solves!H209","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D66","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I66:I66),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E66","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J103","v":false},{"$f":"CALC_Solves!H210","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D67","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I67:I67),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E67","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J104","v":false},{"$f":"CALC_Solves!H211","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D68","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I68:I68),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E68","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J105","v":false},{"$f":"CALC_Solves!H212","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D69","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I69:I69),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E69","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J106","v":false},{"$f":"CALC_Solves!H213","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D70","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I70:I70),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E70","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J107","v":false},{"$f":"CALC_Solves!H214","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D71","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I71:I71),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E71","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J108","v":false},{"$f":"CALC_Solves!H215","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D72","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I72:I72),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E72","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J109","v":false},{"$f":"CALC_Solves!H216","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D73","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I73:I73),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E73","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J110","v":false},{"$f":"CALC_Solves!H217","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D74","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I74:I74),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E74","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J111","v":false},{"$f":"CALC_Solves!H218","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D75","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I75:I75),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E75","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J112","v":false},{"$f":"CALC_Solves!H219","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D76","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I76:I76),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E76","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J113","v":false},{"$f":"CALC_Solves!H220","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D77","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I77:I77),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E77","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J114","v":false},{"$f":"CALC_Solves!H221","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D78","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I78:I78),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E78","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J115","v":false},{"$f":"CALC_Solves!H222","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D79","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I79:I79),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E79","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J116","v":false},{"$f":"CALC_Solves!H223","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D80","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I80:I80),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E80","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J117","v":false},{"$f":"CALC_Solves!H224","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D81","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I81:I81),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E81","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J118","v":false},{"$f":"CALC_Solves!H225","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D82","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I82:I82),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E82","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J119","v":false},{"$f":"CALC_Solves!H226","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D83","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I83:I83),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E83","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J120","v":false},{"$f":"CALC_Solves!H227","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D84","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I84:I84),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E84","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J121","v":false},{"$f":"CALC_Solves!H228","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D85","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I85:I85),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E85","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J122","v":false},{"$f":"CALC_Solves!H229","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D86","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I86:I86),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E86","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J123","v":false},{"$f":"CALC_Solves!H230","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D87","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I87:I87),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E87","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J124","v":false},{"$f":"CALC_Solves!H231","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D88","v":0},"p/kWh",{"$f":"IFERROR(AVERAGE(INP_EnergyTypes!I88:I88),0)","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E88","v":0},null,0,null,0,null,false,null,true,false,true,{"$f":"CALC_Solves!J125","v":false},{"$f":"CALC_Solves!H232","v":false},true,false]
[]
[null,null,null,"FIXED"]
[]
[null,null,null,{"$f":"INP_EnergyTypes!D59","v":0},"£/day",{"$f":"INP_EnergyTypes!H59","v":0},0,{"$f":"F84*(1+G84)","v":0},null,null,{"$f":"INP_EnergyTypes!E59","v":0},null,{"$f":"G84*(Q84<>TRUE)+O84","v":0},null,{"$f":"dcSensitivity*Q84","v":0},null,{"$f":"INDEX($S84:$BO84,1,dcSensitivitySelected)","v":false},null,true,true,false,{"$f":"CALC_Solves!J62","v":false},{"$f":"CALC_Solves!G203","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D60","v":0},"£/day",{"$f":"INP_EnergyTypes!H60","v":0},0,{"$f":"F85*(1+G85)","v":0},null,null,{"$f":"INP_EnergyTypes!E60","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J63","v":false},{"$f":"CALC_Solves!G204","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D61","v":0},"£/day",{"$f":"INP_EnergyTypes!H61","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E61","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J64","v":false},{"$f":"CALC_Solves!G205","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D62","v":0},"£/day",{"$f":"INP_EnergyTypes!H62","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E62","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J65","v":false},{"$f":"CALC_Solves!G206","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D63","v":0},"£/day",{"$f":"INP_EnergyTypes!H63","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E63","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J66","v":false},{"$f":"CALC_Solves!G207","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D64","v":0},"£/day",{"$f":"INP_EnergyTypes!H64","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E64","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J67","v":false},{"$f":"CALC_Solves!G208","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D65","v":0},"£/day",{"$f":"INP_EnergyTypes!H65","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E65","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J68","v":false},{"$f":"CALC_Solves!G209","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D66","v":0},"£/day",{"$f":"INP_EnergyTypes!H66","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E66","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J69","v":false},{"$f":"CALC_Solves!G210","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D67","v":0},"£/day",{"$f":"INP_EnergyTypes!H67","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E67","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J70","v":false},{"$f":"CALC_Solves!G211","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D68","v":0},"£/day",{"$f":"INP_EnergyTypes!H68","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E68","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J71","v":false},{"$f":"CALC_Solves!G212","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D69","v":0},"£/day",{"$f":"INP_EnergyTypes!H69","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E69","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J72","v":false},{"$f":"CALC_Solves!G213","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D70","v":0},"£/day",{"$f":"INP_EnergyTypes!H70","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E70","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J73","v":false},{"$f":"CALC_Solves!G214","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D71","v":0},"£/day",{"$f":"INP_EnergyTypes!H71","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E71","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J74","v":false},{"$f":"CALC_Solves!G215","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D72","v":0},"£/day",{"$f":"INP_EnergyTypes!H72","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E72","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J75","v":false},{"$f":"CALC_Solves!G216","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D73","v":0},"£/day",{"$f":"INP_EnergyTypes!H73","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E73","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J76","v":false},{"$f":"CALC_Solves!G217","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D74","v":0},"£/day",{"$f":"INP_EnergyTypes!H74","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E74","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J77","v":false},{"$f":"CALC_Solves!G218","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D75","v":0},"£/day",{"$f":"INP_EnergyTypes!H75","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E75","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J78","v":false},{"$f":"CALC_Solves!G219","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D76","v":0},"£/day",{"$f":"INP_EnergyTypes!H76","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E76","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J79","v":false},{"$f":"CALC_Solves!G220","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D77","v":0},"£/day",{"$f":"INP_EnergyTypes!H77","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E77","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J80","v":false},{"$f":"CALC_Solves!G221","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D78","v":0},"£/day",{"$f":"INP_EnergyTypes!H78","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E78","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J81","v":false},{"$f":"CALC_Solves!G222","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D79","v":0},"£/day",{"$f":"INP_EnergyTypes!H79","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E79","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J82","v":false},{"$f":"CALC_Solves!G223","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D80","v":0},"£/day",{"$f":"INP_EnergyTypes!H80","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E80","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J83","v":false},{"$f":"CALC_Solves!G224","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D81","v":0},"£/day",{"$f":"INP_EnergyTypes!H81","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E81","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J84","v":false},{"$f":"CALC_Solves!G225","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D82","v":0},"£/day",{"$f":"INP_EnergyTypes!H82","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E82","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J85","v":false},{"$f":"CALC_Solves!G226","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D83","v":0},"£/day",{"$f":"INP_EnergyTypes!H83","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E83","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J86","v":false},{"$f":"CALC_Solves!G227","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D84","v":0},"£/day",{"$f":"INP_EnergyTypes!H84","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E84","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J87","v":false},{"$f":"CALC_Solves!G228","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D85","v":0},"£/day",{"$f":"INP_EnergyTypes!H85","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E85","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J88","v":false},{"$f":"CALC_Solves!G229","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D86","v":0},"£/day",{"$f":"INP_EnergyTypes!H86","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E86","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J89","v":false},{"$f":"CALC_Solves!G230","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D87","v":0},"£/day",{"$f":"INP_EnergyTypes!H87","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E87","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J90","v":false},{"$f":"CALC_Solves!G231","v":false},true,false]
[null,null,null,{"$f":"INP_EnergyTypes!D88","v":0},"£/day",{"$f":"INP_EnergyTypes!H88","v":0},0,0,null,null,{"$f":"INP_EnergyTypes!E88","v":0},null,0,null,0,null,false,null,true,true,false,{"$f":"CALC_Solves!J91","v":false},{"$f":"CALC_Solves!G232","v":false},true,false]
[]
[null,null,{"$f":"MAX(C$11:C114)+1","v":2},"FUEL"]
[]
[null,null,null,"VARIABLE"]
[]
[null,null,null,{"$f":"SYS_Admin!$K$98","v":0},"p/kWh",null,0,null,null,null,null,null,{"$f":"G119*(Q119<>TRUE)+O119","v":0},null,{"$f":"dcSensitivity*Q119","v":0},null,{"$f":"INDEX($S119:$BO119,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$99","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$100","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$101","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$102","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$103","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$104","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$105","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$106","v":0},"p/kWh",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$108","v":0},"p/kWh",null,0,null,null,null,null,null,{"$f":"G128*(Q128<>TRUE)+O128","v":0},null,0,null,0,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,"FIXED"]
[]
[null,null,null,{"$f":"SYS_Admin!$K$98","v":0},"£/DAY",null,0,null,null,null,null,null,{"$f":"G132*(Q132<>TRUE)+O132","v":0},null,{"$f":"dcSensitivity*Q132","v":0},null,{"$f":"INDEX($S132:$BO132,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$99","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$100","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$101","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$102","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$103","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$104","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$105","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$106","v":0},"£/DAY",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!$K$108","v":0},"£/DAY",null,0,null,null,null,null,null,{"$f":"G141*(Q141<>TRUE)+O141","v":0},null,0,null,0,null,null,null,null,null,null,null,null,true]
[]
[null,null,{"$f":"MAX(C$11:C129)+1","v":3},"CAPEX"]
[]
[null,null,null,{"$f":"SYS_Admin!D241","v":"Generation"},"£000",null,0,null,null,null,null,null,{"$f":"G145*(Q145<>TRUE)+O145","v":0},null,{"$f":"dcSensitivity*Q145","v":0},null,{"$f":"INDEX($S145:$BO145,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!D242","v":"Distribution"},"£000",null,0,null,null,null,null,null,{"$f":"G146*(Q146<>TRUE)+O146","v":0},null,{"$f":"dcSensitivity*Q146","v":0},null,{"$f":"INDEX($S146:$BO146,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,true]
[null,null,null,{"$f":"SYS_Admin!D243","v":"Retail"},"£000",null,0,null,null,null,null,null,{"$f":"G147*(Q147<>TRUE)+O147","v":0},null,{"$f":"dcSensitivity*Q147","v":0},null,{"$f":"INDEX($S147:$BO147,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,true]
[]
[null,null,{"$f":"MAX(C$11:C148)+1","v":4},"O&M"]
[]
[null,null,null,"Operating costs","£000",null,0,null,null,null,null,null,{"$f":"G151*(Q151<>TRUE)+O151","v":0},null,{"$f":"dcSensitivity*Q151","v":0},null,{"$f":"INDEX($S151:$BO151,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Overheads","£000",null,0,null,null,null,null,null,{"$f":"G152*(Q152<>TRUE)+O152","v":0},null,{"$f":"dcSensitivity*Q152","v":0},null,{"$f":"INDEX($S152:$BO152,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,{"$f":"MAX(C$11:C153)+1","v":5},"INTER-COMPANY RETURNS"]
[]
[null,null,null,"OpCo1","%",null,0,null,null,null,null,null,{"$f":"G156*(Q156<>TRUE)+O156","v":0},null,{"$f":"dcSensitivity*Q156","v":0},null,{"$f":"INDEX($S156:$BO156,1,dcSensitivitySelected)","v":0}]
[null,null,null,"OpCo2","%",null,0,null,null,null,null,null,{"$f":"G157*(Q157<>TRUE)+O157","v":0},null,{"$f":"dcSensitivity*Q157","v":0},null,{"$f":"INDEX($S157:$BO157,1,dcSensitivitySelected)","v":0}]
[null,null,null,"OpCo3","%",null,0,null,null,null,null,null,{"$f":"G158*(Q158<>TRUE)+O158","v":0},null,{"$f":"dcSensitivity*Q158","v":0},null,{"$f":"INDEX($S158:$BO158,1,dcSensitivitySelected)","v":0}]
[]
[null,null,{"$f":"MAX(C$11:C159)+1","v":6},"FINIANCE SENSITIVITY"]
[]
[null,null,null,"Grant 1","%",null,0,null,null,null,null,null,{"$f":"G162*(Q162<>TRUE)+O162","v":0},null,{"$f":"dcSensitivity*Q162","v":0},null,{"$f":"INDEX($S162:$BO162,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,null,true,null,true]
[null,null,null,"Grant 2","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Grant 3","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Grant 4","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Grant 5","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Grant 6","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Grant 7","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Grant 8","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,"Loan 1","%",null,0,null,null,null,null,null,{"$f":"G171*(Q171<>TRUE)+O171","v":0},null,{"$f":"dcSensitivity*Q171","v":0},null,{"$f":"INDEX($S171:$BO171,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Loan 2","%",null,0,null,null,null,null,null,{"$f":"G172*(Q172<>TRUE)+O172","v":0},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Loan 3","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Loan 4","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Loan 5","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Loan 6","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Loan 7","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Loan 8","%",null,0,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,"Share of dividends","%",null,0,null,null,null,null,null,{"$f":"G180*(Q180<>TRUE)+O180","v":0},null,{"$f":"dcSensitivity*Q180","v":0},null,{"$f":"INDEX($S180:$BO180,1,dcSensitivitySelected)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[null,null,null,"END OF SHEET"]